UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark one)


☑			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


			For the quarterly period ended:			September 30, ~~2022~~2023


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the transition period from:						to


Commission File Number:	001-11954	(Vornado Realty Trust)
Commission File Number:	001-34482	(Vornado Realty L.P.)

Vornado Realty Trust

Vornado Realty L.P.

(Exact name of registrants as specified in its charter)

Vornado Realty Trust

Maryland

22-1657560

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification Number)

Vornado Realty L.P.

Delaware

13-3925979

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification Number)


888 Seventh Avenue,	New York,	New York	10019
(Address of principal executive offices) (Zip Code)


(212)			894-7000
(Registrants’ telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Registrant

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Vornado Realty Trust

Common Shares of beneficial interest, $.04 par value per share

VNO

New York Stock Exchange

Cumulative Redeemable Preferred Shares of beneficial interest, liquidation preference $25.00 per share:

Vornado Realty Trust

5.40% Series L

VNO/PL

New York Stock Exchange

Vornado Realty Trust

5.25% Series M

VNO/PM

New York Stock Exchange

Vornado Realty Trust

5.25% Series N

VNO/PN

New York Stock Exchange

Vornado Realty Trust

4.45% Series O

VNO/PO

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Vornado Realty Trust: Yes ☑ No ☐ Vornado Realty L.P.: Yes ☑ No ☐☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T ~~(232.405~~(§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Vornado Realty Trust: Yes ☑ No ☐☐ Vornado Realty L.P.: Yes ☑ No ☐☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” ~~"non-accelerated filer,"~~ “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Vornado Realty Trust:

☑

Large Accelerated Filer

☐

Accelerated Filer

☐

Non-Accelerated Filer

☐

Smaller Reporting Company

☐

Emerging Growth Company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Vornado Realty L.P.:

☐

Large Accelerated Filer

☐

Accelerated Filer

☑

Non-Accelerated Filer

☐

Smaller Reporting Company

☐

Emerging Growth Company

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Vornado Realty Trust: Yes ☐ No ☑ Vornado Realty L.P.: Yes ☐ No ☑

As of September 30, ~~2022, 191,816,684~~2023, 190,321,756 of Vornado Realty Trust’s common shares of beneficial interest are outstanding.

EXPLANATORY NOTE

This report combines the quarterly reports on Form 10-Q for the period ended September 30, ~~2022~~2023 of Vornado Realty Trust and Vornado Realty L.P. Unless stated otherwise or the context otherwise requires, references to “Vornado” refer to Vornado Realty Trust, a Maryland real estate investment trust (“REIT”), and references to the “Operating Partnership” and “VRLP” refer to Vornado Realty L.P., a Delaware limited partnership. References to the “Company,” “we,” “us” and “our” mean collectively Vornado, the Operating Partnership and those subsidiaries consolidated by Vornado.

The Operating Partnership is the entity through which we conduct substantially all of our business and own, either directly or through subsidiaries, substantially all of our assets. Vornado is the sole general partner and also a ~~92.1%~~90.9% limited partner of the Operating Partnership. As the sole general partner of the Operating Partnership, Vornado has exclusive control of the Operating Partnership’s day-to-day management.

Under the limited partnership agreement of the Operating Partnership, unitholders may present their Class A units for redemption at any time (subject to restrictions agreed upon at the time of issuance of the units that may restrict such right for a period of time). Class A units may be tendered for redemption to the Operating Partnership for cash; Vornado, at its option, may assume that obligation and pay the holder either cash or Vornado common shares on a one-for-one basis. Because the number of Vornado common shares outstanding at all times equals the number of Class A units owned by Vornado, the redemption value of each Class A unit is equivalent to the market value of one Vornado common share, and the quarterly distribution to a Class A unitholder is equal to the quarterly dividend paid to a Vornado common shareholder. This one-for-one exchange ratio is subject to specified adjustments to prevent dilution. Vornado generally expects that it will elect to issue its common shares in connection with each such presentation for redemption rather than having the Operating Partnership pay cash. With each such exchange or redemption, Vornado’s percentage ownership in the Operating Partnership will increase. In addition, whenever Vornado issues common shares other than to acquire Class A units of the Operating Partnership, Vornado must contribute any net proceeds it receives to the Operating Partnership and the Operating Partnership must issue to Vornado an equivalent number of Class A units of the Operating Partnership. This structure is commonly referred to as an umbrella partnership REIT, or UPREIT.

The Company believes that combining the quarterly reports on Form 10-Q of Vornado and the Operating Partnership into this single report provides the following benefits:

•enhances investors’ understanding of Vornado and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;

•eliminates duplicative disclosure and provides a more streamlined and readable presentation because a substantial portion of the disclosure applies to both Vornado and the Operating Partnership; and

•creates time and cost efficiencies in the preparation of one combined report instead of two separate reports.

The Company believes it is important to understand the few differences between Vornado and the Operating Partnership in the context of how Vornado and the Operating Partnership operate as a consolidated company. The financial results of the Operating Partnership are consolidated into the financial statements of Vornado. Vornado does not have any significant assets, liabilities or operations, other than its investment in the Operating Partnership. The Operating Partnership, not Vornado, generally executes all significant business relationships other than transactions involving the securities of Vornado. The Operating Partnership holds substantially all of the assets of Vornado. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for the net proceeds from equity offerings by Vornado, which are contributed to the capital of the Operating Partnership in exchange for Class A units of partnership in the Operating Partnership, and the net proceeds of debt offerings by Vornado, which are contributed to the Operating Partnership in exchange for debt securities of the Operating Partnership, as applicable, the Operating Partnership generates all remaining capital required by the Company’s business. These sources may include working capital, net cash provided by operating activities, borrowings under the revolving credit facilities, the issuance of secured and unsecured debt and equity securities and proceeds received from the disposition of certain properties.

To help investors better understand the key differences between Vornado and the Operating Partnership, certain information for Vornado and the Operating Partnership in this report has been separated, as set forth below:

•Item 1. Financial Statements (unaudited), which includes the following specific disclosures for Vornado Realty Trust and Vornado Realty L.P.:

•Note 11. Redeemable Noncontrolling Interests

•Note 12. Shareholders' Equity/Partners' Capital

•Note 18. Income Per Share/Income Per Class A Unit

•Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations includes information specific to each entity, where applicable.

This report also includes separate Part I, Item 4. Controls and Procedures and Part II, Item 2. Unregistered Sales of Equity Securities and Use of Proceeds sections and separate Exhibits 31 and 32 certifications for each of Vornado and the Operating Partnership in order to establish that the requisite certifications have been made and that Vornado and the Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934 and 18 U.S.C. §1350.

PART I.

Financial Information:

Page Number

Item 1.

Financial Statements of Vornado Realty Trust:

Consolidated Balance Sheets (Unaudited) as of September 30, ~~2022~~2023 and December 31, ~~2021~~2022

Consolidated Statements of Income (Unaudited) for the Three and Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Consolidated Statements of Comprehensive Income (Unaudited) for the Three and Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Consolidated Statements of Changes in Equity (Unaudited) for the Three and Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Consolidated Statements of Cash Flows (Unaudited) for the Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Financial Statements of Vornado Realty L.P.:

Consolidated Balance Sheets (Unaudited) as of September 30, ~~2022~~2023 and December 31, ~~2021~~2022

Consolidated Statements of Income (Unaudited) for the Three and Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Consolidated Statements of Comprehensive Income (Unaudited) for the Three and Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Consolidated Statements of Changes in Equity (Unaudited) for the Three and Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Consolidated Statements of Cash Flows (Unaudited) for the Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Vornado Realty Trust and Vornado Realty L.P.:

Notes to Consolidated Financial Statements (Unaudited)

Reports of Independent Registered Public Accounting Firm

4448

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

4650

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

7278

Item 4.

Controls and Procedures

7480

PART II.

Other Information:

Unregistered Sales of Equity Securities ~~and~~ ,Use of Proceeds, and Issuer Purchases of Equity Securities

7481

Item 3.

Defaults Upon Senior Securities

7482

Item 4.

Mine Safety Disclosures

~~EXHIBIT INDEX~~

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

VORNADO REALTY TRUST

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(Amounts in thousands, except unit, share, and per share amounts) As of
September 30, 2022 December 31, 2021
ASSETS
Real estate, at cost:
Land $ 2,477,956 $ 2,540,193
Buildings and improvements 10,015,452 9,839,166
Development costs and construction in progress 802,272 718,694
Leasehold improvements and equipment 122,948 119,792
Total 13,418,628 13,217,845
Less accumulated depreciation and amortization (3,606,986) (3,376,347)
Real estate, net 9,811,642 9,841,498
Right-of-use assets 685,298 337,197
Cash and cash equivalents 845,423 1,760,225
Restricted cash 131,625 170,126
Investments in U.S. Treasury bills 445,165 —
Tenant and other receivables 81,004 79,661
Investments in partially owned entities 3,250,197 3,297,389
Real estate fund investments 930 7,730
220 Central Park South condominium units ready for sale 78,590 57,142
Receivable arising from the straight-lining of rents 692,733 656,318
Deferred leasing costs, net of accumulated amortization of $233,001 and $211,775 380,221 391,693
Identified intangible assets, net of accumulated amortization of $95,661 and $97,186 142,116 154,895
Other assets 630,730 512,714
$ 17,175,674 $ 17,266,588
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
Mortgages payable, net $ 5,831,769 $ 6,053,343
Senior unsecured notes, net 1,191,322 1,189,792
Unsecured term loan, net 792,847 797,812
Unsecured revolving credit facilities 575,000 575,000
Lease liabilities 731,674 370,206
Accounts payable and accrued expenses 475,151 613,497
Deferred revenue 41,879 48,118
Deferred compensation plan 95,681 110,174
Other liabilities 265,775 304,725
Total liabilities 10,001,098 10,062,667
Commitments and contingencies
Redeemable noncontrolling interests:
Class A units - 14,253,759 and 14,033,438 units outstanding 390,539 587,440
Series D cumulative redeemable preferred units - 141,400 units outstanding 3,535 3,535
Total redeemable noncontrolling partnership units 394,074 590,975
Redeemable noncontrolling interest in a consolidated subsidiary 89,228 97,708
Total redeemable noncontrolling interests 483,302 688,683
Shareholders' equity:
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 shares; issued and outstanding 48,792,902 shares 1,182,459 1,182,459
Common shares of beneficial interest: $0.04 par value per share; authorized 250,000,000 shares; issued and outstanding 191,816,684 and 191,723,608 shares 7,652 7,648
Additional capital 8,362,387 8,143,093
Earnings less than distributions (3,299,630) (3,079,320)
Accumulated other comprehensive income (loss) 185,178 (17,534)
Total shareholders' equity 6,438,046 6,236,346
Noncontrolling interests in consolidated subsidiaries 253,228 278,892
Total equity 6,691,274 6,515,238
$ 17,175,674 $ 17,266,588


(Amounts in thousands, except unit, share, and per share amounts)	As of
	September 30, 2023		December 31, 2022
ASSETS
Real estate, at cost:
Land	$	2,457,589	$	2,451,828
Buildings and improvements	9,887,787		9,804,204
Development costs and construction in progress	1,257,886		933,334
Leasehold improvements and equipment	129,385		125,389
Total	13,732,647		13,314,755
Less accumulated depreciation and amortization	(3,698,582)		(3,470,991)
Real estate, net	10,034,065		9,843,764
Right-of-use assets	679,119		684,380
Cash and cash equivalents	1,000,362		889,689
Restricted cash	262,118		131,468
Investments in U.S. Treasury bills	—		471,962
Tenant and other receivables	88,438		81,170
Investments in partially owned entities	2,670,782		2,665,073

220 Central Park South condominium units ready for sale	40,198		43,599
Receivable arising from the straight-lining of rents	697,486		694,972
Deferred leasing costs, net of accumulated amortization of $256,337 and $237,395	355,307		373,555
Identified intangible assets, net of accumulated amortization of $99,770 and $98,139	130,086		139,638
Other assets	494,582		474,105
	$	16,452,543	$	16,493,375
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
Mortgages payable, net	$	5,714,761	$	5,829,018
Senior unsecured notes, net	1,193,362		1,191,832
Unsecured term loan, net	794,212		793,193
Unsecured revolving credit facilities	575,000		575,000
Lease liabilities	728,468		735,969
Accounts payable and accrued expenses	452,853		450,881
Deferred revenue	34,083		39,882
Deferred compensation plan	100,485		96,322
Other liabilities	316,094		268,166
Total liabilities	9,909,318		9,980,263
Commitments and contingencies
Redeemable noncontrolling interests:
Class A units - 16,927,110 and 14,416,891 units outstanding	411,640		345,157
Series D cumulative redeemable preferred units - 141,400 units outstanding	3,535		3,535
Total redeemable noncontrolling partnership units	415,175		348,692
Redeemable noncontrolling interest in a consolidated subsidiary	58,829		88,040
Total redeemable noncontrolling interests	474,004		436,732
Shareholders' equity:
Preferred shares of beneficial interest: no par value per share; authorized 110,000,000 shares; issued and outstanding 48,792,902 shares	1,182,459		1,182,459
Common shares of beneficial interest: $0.04 par value per share; authorized 250,000,000 shares; issued and outstanding 190,321,756 and 191,866,880 shares	7,592		7,654
Additional capital	8,341,810		8,369,228
Earnings less than distributions	(3,891,266)		(3,894,580)
Accumulated other comprehensive income	170,182		174,967
Total shareholders' equity	5,810,777		5,839,728
Noncontrolling interests in consolidated subsidiaries	258,444		236,652
Total equity	6,069,221		6,076,380
	$	16,452,543	$	16,493,375

See notes to consolidated financial statements (unaudited).

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)


(Amounts in thousands, except per share amounts)	(Amounts in thousands, except per share amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands, except per share amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
REVENUES:	REVENUES:									REVENUES:
Rental revenues	Rental revenues	$	409,144	$	369,203	$	1,211,621	$	1,048,116	Rental revenues	$	400,367	$	409,144	$	1,215,994	$	1,211,621
Fee and other income	Fee and other income	48,287		40,009		141,434		120,014		Fee and other income	50,628		48,287		153,283		141,434
Total revenues	Total revenues	457,431		409,212		1,353,055		1,168,130		Total revenues	450,995		457,431		1,369,277		1,353,055
EXPENSES:	EXPENSES:									EXPENSES:
Operating	Operating	(221,596)		(212,699)		(660,434)		(594,598)		Operating	(233,737)		(221,596)		(685,233)		(660,434)
Depreciation and amortization	Depreciation and amortization	(134,526)		(100,867)		(370,631)		(285,998)		Depreciation and amortization	(110,349)		(134,526)		(324,076)		(370,631)
General and administrative	General and administrative	(29,174)		(25,553)		(102,292)		(100,341)		General and administrative	(35,838)		(29,174)		(116,843)		(102,292)
Benefit (expense) from deferred compensation plan liability		600		(799)		10,138		(7,422)
(Expense) benefit from deferred compensation plan liability										(Expense) benefit from deferred compensation plan liability	(1,631)		600		(7,541)		10,138
Transaction related costs and other	Transaction related costs and other	(996)		(9,681)		(4,961)		(10,630)		Transaction related costs and other	(813)		(996)		(1,501)		(4,961)
Total expenses	Total expenses	(385,692)		(349,599)		(1,128,180)		(998,989)		Total expenses	(382,368)		(385,692)		(1,135,194)		(1,128,180)

Income from partially owned entities	Income from partially owned entities	24,341		26,269		83,775		86,768		Income from partially owned entities	18,269		24,341		72,207		83,775
(Loss) income from real estate fund investments		(111)		(66)		5,421		5,107
Income (loss) from real estate fund investments										Income (loss) from real estate fund investments	1,783		(111)		1,662		5,421
Interest and other investment income, net	Interest and other investment income, net	5,228		633		9,282		3,694		Interest and other investment income, net	12,934		5,228		35,792		9,282
(Loss) income from deferred compensation plan assets		(600)		799		(10,138)		7,422
Income (loss) from deferred compensation plan assets										Income (loss) from deferred compensation plan assets	1,631		(600)		7,541		(10,138)
Interest and debt expense	Interest and debt expense	(76,774)		(50,946)		(191,523)		(152,904)		Interest and debt expense	(88,126)		(76,774)		(261,528)		(191,523)
Net gains on disposition of wholly owned and partially owned assets	Net gains on disposition of wholly owned and partially owned assets	—		10,087		35,384		35,811		Net gains on disposition of wholly owned and partially owned assets	56,136		—		64,592		35,384
Income before income taxes	Income before income taxes	23,823		46,389		157,076		155,039		Income before income taxes	71,254		23,823		154,349		157,076
Income tax (expense) benefit		(3,711)		25,376		(14,686)		20,551
Income tax expense										Income tax expense	(11,684)		(3,711)		(20,848)		(14,686)
Net income	Net income	20,112		71,765		142,390		175,590		Net income	59,570		20,112		133,501		142,390
Less net loss (income) attributable to noncontrolling interests in:	Less net loss (income) attributable to noncontrolling interests in:									Less net loss (income) attributable to noncontrolling interests in:
Consolidated subsidiaries	Consolidated subsidiaries	3,792		(5,425)		(4,756)		(20,323)		Consolidated subsidiaries	13,541		3,792		26,250		(4,756)
Operating Partnership	Operating Partnership	(606)		(2,818)		(6,382)		(6,683)		Operating Partnership	(4,736)		(606)		(8,773)		(6,382)
Net income attributable to Vornado	Net income attributable to Vornado	23,298		63,522		131,252		148,584		Net income attributable to Vornado	68,375		23,298		150,978		131,252
Preferred share dividends	Preferred share dividends	(15,529)		(16,800)		(46,587)		(49,734)		Preferred share dividends	(15,529)		(15,529)		(46,587)		(46,587)
Series K preferred share issuance costs		—		(9,033)		—		(9,033)

NET INCOME attributable to common shareholders	NET INCOME attributable to common shareholders	$	7,769	$	37,689	$	84,665	$	89,817	NET INCOME attributable to common shareholders	$	52,846	$	7,769	$	104,391	$	84,665

INCOME PER COMMON SHARE - BASIC:	INCOME PER COMMON SHARE - BASIC:									INCOME PER COMMON SHARE - BASIC:

Net income per common share	Net income per common share	$	0.04	$	0.20	$	0.44	$	0.47	Net income per common share	$	0.28	$	0.04	$	0.55	$	0.44
Weighted average shares outstanding	Weighted average shares outstanding	191,793		191,577		191,756		191,508		Weighted average shares outstanding	190,364		191,793		191,228		191,756

INCOME PER COMMON SHARE - DILUTED:	INCOME PER COMMON SHARE - DILUTED:									INCOME PER COMMON SHARE - DILUTED:

Net income per common share	Net income per common share	$	0.04	$	0.20	$	0.44	$	0.47	Net income per common share	$	0.28	$	0.04	$	0.54	$	0.44
Weighted average shares outstanding	Weighted average shares outstanding	192,018		192,041		192,042		192,151		Weighted average shares outstanding	192,921		192,018		193,845		192,042

See notes to consolidated financial statements (unaudited).

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(UNAUDITED)


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Net income	Net income	$	20,112	$	71,765	$	142,390	$	175,590	Net income	$	59,570	$	20,112	$	133,501	$	142,390
Other comprehensive income:
Change in fair value of interest rate swaps and other		117,219		5,362		200,838		25,555
Other comprehensive income of nonconsolidated subsidiaries		5,124		1,322		19,084		6,381
Other comprehensive income (loss):										Other comprehensive income (loss):
Change in fair value of consolidated interest rate hedges and other										Change in fair value of consolidated interest rate hedges and other	22,312		117,219		2,433		200,838
Other comprehensive (loss) income of nonconsolidated subsidiaries										Other comprehensive (loss) income of nonconsolidated subsidiaries	(1,390)		5,124		(4,534)		19,084

Comprehensive income	Comprehensive income	142,455		78,449		362,312		207,526		Comprehensive income	80,492		142,455		131,400		362,312
Less comprehensive income attributable to noncontrolling interests		(7,279)		(8,669)		(28,348)		(29,022)
Less comprehensive loss (income) attributable to noncontrolling interests										Less comprehensive loss (income) attributable to noncontrolling interests	6,236		(7,279)		17,323		(28,348)
Comprehensive income attributable to Vornado	Comprehensive income attributable to Vornado	$	135,176	$	69,780	$	333,964	$	178,504	Comprehensive income attributable to Vornado	$	86,728	$	135,176	$	148,723	$	333,964

See notes to consolidated financial statements (unaudited).

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(UNAUDITED)

(Amounts in thousands, except per share amounts) Non-controlling Interests in Consolidated Subsidiaries
Accumulated
Other
Comprehensive
Income
Preferred Shares Common Shares Additional Capital Earnings Less Than Distributions Total Equity
Shares Amount Shares Amount
For the Three Months Ended
September 30, 2022:
Balance as of June 30, 2022 48,793 $ 1,182,459 191,775 $ 7,650 $ 8,339,161 $ (3,205,751) $ 73,300 $ 253,994 $ 6,650,813
Net income attributable to Vornado — — — — — 23,298 — — 23,298
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries — — — — — — — 967 967
Dividends on common shares
($0.53 per share)
— — — — — (101,656) — — (101,656)
Dividends on preferred shares (see Note 12 for dividends per share amounts) — — — — — (15,529) — — (15,529)
Common shares issued:
Upon redemption of Class A units, at redemption value — — 34 1 991 — — — 992
Under dividend reinvestment plan — — 7 — 221 — — — 221
Contributions — — — — — — — 650 650
Distributions — — — — — — — (4,548) (4,548)
Deferred compensation shares and options — — — — 155 — — — 155
Other comprehensive income of nonconsolidated subsidiaries — — — — — — 5,124 — 5,124
Change in fair value of interest rate swaps and other — — — — — — 117,219 — 117,219
Redeemable Class A unit measurement adjustment — — — — 21,857 — — — 21,857
Noncontrolling interests' share of above adjustments — — — — — — (10,465) 2,166 (8,299)
Other — — 1 1 2 8 — (1) 10
Balance as of September 30, 2022 48,793 $ 1,182,459 191,817 $ 7,652 $ 8,362,387 $ (3,299,630) $ 185,178 $ 253,228 $ 6,691,274


(Amounts in thousands, except per share amounts)													Non-controlling Interests in Consolidated Subsidiaries
											Accumulated Other Comprehensive Income
	Preferred Shares			Common Shares			Additional Capital		Earnings Less Than Distributions						Total Equity
	Shares	Amount		Shares	Amount
For the Three Months Ended September 30, 2023:
Balance as of June 30, 2023	48,793	$	1,182,459	190,544	$	7,601	$	8,331,228	$	(3,938,202)	$	151,771	$	259,673	$	5,994,530
Net income attributable to Vornado	—	—		—	—		—		68,375		—		—		68,375
Net loss attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	—	—		—	—		—		—		—		(2,350)		(2,350)

Dividends on preferred shares (see Note 12 for dividends per share amounts)	—	—		—	—		—		(15,529)		—		—		(15,529)

Common shares issued upon redemption of Class A units, at redemption value	—	—		81	3		1,612		—		—		—		1,615

Contributions	—	—		—	—		—		—		—		206		206
Distributions	—	—		—	—		—		—		—		(20)		(20)
Deferred compensation shares and options	—	—		(1)	—		74		11		—		—		85
Repurchase of common shares	—	—		(302)	(12)		—		(5,921)		—		—		(5,933)
Other comprehensive loss of nonconsolidated subsidiaries	—	—		—	—		—		—		(1,390)		—		(1,390)
Change in fair value of consolidated interest rate hedges and other	—	—		—	—		—		—		22,312		—		22,312
Redeemable Class A unit measurement adjustment	—	—		—	—		8,896		—		58		—		8,954
Noncontrolling interests' share of other comprehensive income	—	—		—	—		—		—		(2,569)		935		(1,634)


Balance as of September 30, 2023	48,793	$	1,182,459	190,322	$	7,592	$	8,341,810	$	(3,891,266)	$	170,182	$	258,444	$	6,069,221

See notes to consolidated financial statements (unaudited).

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - CONTINUED

(UNAUDITED)


(Amounts in thousands, except per share amounts)	(Amounts in thousands, except per share amounts)												Accumulated Other Comprehensive Loss				Non-controlling Interests in Consolidated Subsidiaries							(Amounts in thousands, except per share amounts)																	Accumulated Other Comprehensive Income				Non-controlling Interests in Consolidated Subsidiaries
		Preferred Shares			Common Shares			Additional Capital		Earnings Less Than Distributions									Total Equity						Preferred Shares				Common Shares				Additional Capital			Earnings Less Than Distributions							Total Equity
		Shares	Amount		Shares	Amount						Non-controlling Interests in Consolidated Subsidiaries											Shares			Amount	Shares			Amount							Non-controlling Interests in Consolidated Subsidiaries
For the Three Months Ended September 30, 2021:
Balance as of June 30, 2021		48,793	$	1,182,291	191,561	$	7,641	$	8,069,033	$	(2,925,161)				$	(51,437)			$	285,950	$	6,568,317
For the Three Months Ended September 30, 2022:																								For the Three Months Ended September 30, 2022:
Balance as of June 30, 2022																								Balance as of June 30, 2022		48,793	$	1,182,459		191,775	$	7,650		$	8,339,161				$	(3,205,751)			$	73,300			$	253,994			$	6,650,813
Net income attributable to Vornado	Net income attributable to Vornado	—	—		—	—		—		63,522			—				—				63,522			Net income attributable to Vornado		—	—			—	—			—			23,298				—				—				23,298
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	—	—		—	—		—		—			—				4,299				4,299			Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries		—	—			—	—			—			—				—				967				967
Dividends on common shares ($0.53 per share)	Dividends on common shares ($0.53 per share)	—	—		—	—		—		(101,527)			—				—				(101,527)			Dividends on common shares ($0.53 per share)		—	—			—	—			—			(101,656)				—				—				(101,656)
Dividends on preferred shares (see Note 12 for dividends per share amounts)	Dividends on preferred shares (see Note 12 for dividends per share amounts)	—	—		—	—		—		(16,800)			—				—				(16,800)			Dividends on preferred shares (see Note 12 for dividends per share amounts)		—	—			—	—			—			(15,529)				—				—				(15,529)
Series O cumulative redeemable preferred shares issuance		12,000	291,195		—	—		—		—			—				—				291,195

Common shares issued:	Common shares issued:																							Common shares issued:
Upon redemption of Class A units, at redemption value	Upon redemption of Class A units, at redemption value	—	—		114	5		4,744		—			—				—				4,749			Upon redemption of Class A units, at redemption value		—	—			34	1			991			—				—				—				992

Under dividend reinvestment plan	Under dividend reinvestment plan	—	—		6	1		223		—			—				—				224			Under dividend reinvestment plan		—	—			7	—			221			—				—				—				221
Contributions	Contributions	—	—		—	—		—		—			—				1,110				1,110			Contributions		—	—			—	—			—			—				—				650				650
Distributions	Distributions	—	—		—	—		—		—			—				(5,877)				(5,877)			Distributions		—	—			—	—			—			—				—				(4,548)				(4,548)
Conversion of Series A preferred shares to common shares		—	(13)		1	—		13		—			—				—				—

Deferred compensation shares and options	Deferred compensation shares and options	—	—		(1)	—		226		—			—				—				226			Deferred compensation shares and options		—	—			—	—			155			—				—				—				155
Other comprehensive income of nonconsolidated subsidiaries	Other comprehensive income of nonconsolidated subsidiaries	—	—		—	—		—		—			1,322				—				1,322			Other comprehensive income of nonconsolidated subsidiaries		—	—			—	—			—			—				5,124				—				5,124
Change in fair value of interest rate swaps		—	—		—	—		—		—			5,360				—				5,360
Change in fair value of consolidated interest rate hedges and other																								Change in fair value of consolidated interest rate hedges and other		—	—			—	—			—			—				117,219				—				117,219
Redeemable Class A unit measurement adjustment	Redeemable Class A unit measurement adjustment	—	—		—	—		64,100		—			—				—				64,100			Redeemable Class A unit measurement adjustment		—	—			—	—			21,857			—				—				—				21,857
Series K cumulative redeemable preferred shares called for redemption		(12,000)	(290,967)		—	—		—		(9,033)			—				—				(300,000)
Redeemable noncontrolling interests' share of above adjustments		—	—		—	—		—		—			(426)				—				(426)

Noncontrolling interests' share of other comprehensive income																								Noncontrolling interests' share of other comprehensive income		—	—			—	—			—			—				(10,465)				2,166				(8,299)
Other	Other	—	(7)		—	(1)		(2)		—			2				39				31			Other		—	—			1	1			2			8				—				(1)				10
Balance as of September 30, 2021		48,793	$	1,182,499	191,681	$	7,646	$	8,138,337	$	(2,988,999)		$	(45,179)			$	285,521			$	6,579,825
Balance as of September 30, 2022																								Balance as of September 30, 2022		48,793	$	1,182,459		191,817	$	7,652		$	8,362,387		$	(3,299,630)			$	185,178			$	253,228			$	6,691,274

See notes to consolidated financial statements (unaudited).

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - CONTINUED

(UNAUDITED)


(Amounts in thousands, except per share amounts)	(Amounts in thousands, except per share amounts)														Non-controlling Interests in Consolidated Subsidiaries							(Amounts in thousands, except per share amounts)																				Non-controlling Interests in Consolidated Subsidiaries
												Accumulated Other Comprehensive (Loss) Income																									Accumulated Other Comprehensive Income
		Preferred Shares			Common Shares			Additional Capital		Earnings Less Than Distributions				Non-controlling Interests in Consolidated Subsidiaries			Total Equity						Preferred Shares				Common Shares				Additional Capital			Earnings Less Than Distributions				Non-controlling Interests in Consolidated Subsidiaries		Total Equity
		Shares	Amount		Shares	Amount															Shares			Amount	Shares			Amount
For the Nine Months Ended September 30, 2022:
Balance as of December 31, 2021		48,793	$	1,182,459	191,724	$	7,648	$	8,143,093	$	(3,079,320)	$	(17,534)				$	278,892	$	6,515,238
For the Nine Months Ended September 30, 2023:																						For the Nine Months Ended September 30, 2023:
Balance as of December 31, 2022																						Balance as of December 31, 2022		48,793	$	1,182,459		191,867	$	7,654		$	8,369,228		$	(3,894,580)				$	174,967			$	236,652			$	6,076,380
Net income attributable to Vornado	Net income attributable to Vornado	—	—		—	—		—		131,252		—			—				131,252			Net income attributable to Vornado		—	—			—	—			—			150,978			—				—				150,978
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	—	—		—	—		—		—		—			13,236				13,236			Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries		—	—			—	—			—			—			—				2,961				2,961
Dividends on common shares ($1.59 per share)		—	—		—	—		—		(304,896)		—			—				(304,896)
Dividends on common shares ($0.375 per share)																						Dividends on common shares ($0.375 per share)		—	—			—	—			—			(71,950)			—				—				(71,950)
Dividends on preferred shares (see Note 12 for dividends per share amounts)	Dividends on preferred shares (see Note 12 for dividends per share amounts)	—	—		—	—		—		(46,587)		—			—				(46,587)			Dividends on preferred shares (see Note 12 for dividends per share amounts)		—	—			—	—			—			(46,587)			—				—				(46,587)
Common shares issued:	Common shares issued:																					Common shares issued:
Upon redemption of Class A units, at redemption value	Upon redemption of Class A units, at redemption value	—	—		76	3		2,566		—		—			—				2,569			Upon redemption of Class A units, at redemption value		—	—			475	19			7,154			—			—				—				7,173
Under employees' share option plan		—	—		—	—		7		—		—			—				7
Under dividend reinvestment plan	Under dividend reinvestment plan	—	—		19	—		655		—		—			—				655			Under dividend reinvestment plan		—	—			6	—			146			—			—				—				146
Contributions	Contributions	—	—		—	—		—		—		—			4,903				4,903			Contributions		—	—			—	—			—			—			—				22,534				22,534
Distributions	Distributions	—	—		—	—		—		—		—			(45,976)				(45,976)			Distributions		—	—			—	—			—			—			—				(3,831)				(3,831)
Deferred compensation shares and options	Deferred compensation shares and options	—	—		(2)	—		447		(85)		—			—				362			Deferred compensation shares and options		—	—			(2)	—			243			(25)			—				—				218
Other comprehensive income of nonconsolidated subsidiaries		—	—		—	—		—		—		19,084			—				19,084
Change in fair value of interest rate swaps and other		—	—		—	—		—		—		200,838			—				200,838
Repurchase of common shares																						Repurchase of common shares		—	—			(2,024)	(81)			—			(29,102)			—				—				(29,183)
Other comprehensive loss of nonconsolidated subsidiaries																						Other comprehensive loss of nonconsolidated subsidiaries		—	—			—	—			—			—			(4,534)				—				(4,534)
Change in fair value of consolidated interest rate hedges and other																						Change in fair value of consolidated interest rate hedges and other		—	—			—	—			—			—			2,433				—				2,433
Unearned 2020 Out-Performance Plan and 2019 Performance AO LTIP awards																						Unearned 2020 Out-Performance Plan and 2019 Performance AO LTIP awards		—	—			—	—			20,668			—			—				—				20,668
Redeemable Class A unit measurement adjustment	Redeemable Class A unit measurement adjustment	—	—		—	—		215,619		—		—			—				215,619			Redeemable Class A unit measurement adjustment		—	—			—	—			(55,629)			—			(2,530)				—				(58,159)
Noncontrolling interests' share of above adjustments		—	—		—	—		—		—		(17,210)			2,166				(15,044)
Other		—	—		—	1		—		6		—			7				14
Balance as of September 30, 2022		48,793	$	1,182,459	191,817	$	7,652	$	8,362,387	$	(3,299,630)	$	185,178		$	253,228			$	6,691,274
Noncontrolling interests' share of other comprehensive income																						Noncontrolling interests' share of other comprehensive income		—	—			—	—			—			—			(154)				128				(26)

Balance as of September 30, 2023																						Balance as of September 30, 2023		48,793	$	1,182,459		190,322	$	7,592		$	8,341,810		$	(3,891,266)		$	170,182			$	258,444			$	6,069,221

See notes to consolidated financial statements (unaudited).

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - CONTINUED

(UNAUDITED)


(Amounts in thousands, except per share amounts)	(Amounts in thousands, except per share amounts)																			(Amounts in thousands, except per share amounts)															Accumulated Other Comprehensive (Loss) Income				Non-controlling Interests in Consolidated Subsidiaries
										Earnings Less Than Distributions			Accumulated Other Comprehensive Loss			Non-controlling Interests in Consolidated Subsidiaries						Preferred Shares			Common Shares			Additional Capital			Earnings Less Than Distributions										Total Equity
		Preferred Shares			Common Shares			Additional Capital							Total Equity			Shares				Amount	Shares		Amount					Non-controlling Interests in Consolidated Subsidiaries
		Shares	Amount		Shares	Amount						Non-controlling Interests in Consolidated Subsidiaries
For the Nine Months Ended September 30, 2021:
Balance as of December 31, 2020		48,793	$	1,182,339	191,355	$	7,633	$	8,192,507				$	(2,774,182)		$	(75,099)	$	414,957	$	6,948,155
For the Nine Months Ended September 30, 2022:																				For the Nine Months Ended September 30, 2022:
Balance as of December 31, 2021																				Balance as of December 31, 2021		48,793	$	1,182,459	191,724	$	7,648	$	8,143,093				$	(3,079,320)			$	(17,534)			$	278,892			$	6,515,238
Net income attributable to Vornado	Net income attributable to Vornado	—	—		—	—		—		148,584			—			—		148,584		Net income attributable to Vornado		—	—		—	—		—			131,252				—				—				131,252
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	—	—		—	—		—		—			—			18,804		18,804		Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries		—	—		—	—		—			—				—				13,236				13,236
Dividends on common shares ($1.59 per share)	Dividends on common shares ($1.59 per share)	—	—		—	—		—		(304,516)			—			—		(304,516)		Dividends on common shares ($1.59 per share)		—	—		—	—		—			(304,896)				—				—				(304,896)
Dividends on preferred shares (see Note 12 for dividends per share amounts)	Dividends on preferred shares (see Note 12 for dividends per share amounts)	—	—		—	—		—		(49,734)			—			—		(49,734)		Dividends on preferred shares (see Note 12 for dividends per share amounts)		—	—		—	—		—			(46,587)				—				—				(46,587)
Series O cumulative redeemable preferred shares issuance		12,000	291,195		—	—		—		—			—			—		291,195

Common shares issued:	Common shares issued:																			Common shares issued:
Upon redemption of Class A units, at redemption value	Upon redemption of Class A units, at redemption value	—	—		313	13		13,045		—			—			—		13,058		Upon redemption of Class A units, at redemption value		—	—		76	3		2,566			—				—				—				2,569
Under employees' share option plan	Under employees' share option plan	—	—		—	—		10		—			—			—		10		Under employees' share option plan		—	—		—	—		7			—				—				—				7
Under dividend reinvestment plan	Under dividend reinvestment plan	—	—		16	1		653		—			—			—		654		Under dividend reinvestment plan		—	—		19	—		655			—				—				—				655
Contributions	Contributions	—	—		—	—		—		—			—			2,657		2,657		Contributions		—	—		—	—		—			—				—				4,903				4,903
Distributions	Distributions	—	—		—	—		—		—			—			(150,934)		(150,934)		Distributions		—	—		—	—		—			—				—				(45,976)				(45,976)
Conversion of Series A preferred shares to common shares		—	(13)		1	—		13		—			—			—		—

Deferred compensation shares and options	Deferred compensation shares and options	—	—		(4)	—		675		(114)			—			—		561		Deferred compensation shares and options		—	—		(2)	—		447			(85)				—				—				362
Other comprehensive income of nonconsolidated subsidiaries	Other comprehensive income of nonconsolidated subsidiaries	—	—		—	—		—		—			6,381			—		6,381		Other comprehensive income of nonconsolidated subsidiaries		—	—		—	—		—			—				19,084				—				19,084
Change in fair value of interest rate swaps		—	—		—	—		—		—			25,553			—		25,553
Unearned 2018 Out-Performance Plan awards acceleration		—	—		—	—		10,283		—			—			—		10,283
Change in fair value of consolidated interest rate hedges and other																				Change in fair value of consolidated interest rate hedges and other		—	—		—	—		—			—				200,838				—				200,838
Redeemable Class A unit measurement adjustment	Redeemable Class A unit measurement adjustment	—	—		—	—		(78,848)		—			—			—		(78,848)		Redeemable Class A unit measurement adjustment		—	—		—	—		215,619			—				—				—				215,619
Series K cumulative redeemable preferred shares called for redemption		(12,000)	(290,967)		—	—		—		(9,033)			—			—		(300,000)
Redeemable noncontrolling interests' share of above adjustments		—	—		—	—		—		—			(2,016)			—		(2,016)

Noncontrolling interests' share of other comprehensive income																				Noncontrolling interests' share of other comprehensive income		—	—		—	—		—			—				(17,210)				2,166				(15,044)
Other	Other	—	(55)		—	(1)		(1)		(4)			2			37		(22)		Other		—	—		—	1		—			6				—				7				14
Balance as of September 30, 2021		48,793	$	1,182,499	191,681	$	7,646	$	8,138,337	$	(2,988,999)		$	(45,179)		$	285,521	$	6,579,825
Balance as of September 30, 2022																				Balance as of September 30, 2022		48,793	$	1,182,459	191,817	$	7,652	$	8,362,387		$	(3,299,630)			$	185,178			$	253,228			$	6,691,274

See notes to consolidated financial statements (unaudited).

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				(Amounts in thousands)	For the Nine Months Ended September 30,
		2022		2021			2023		2022
Cash Flows from Operating Activities:	Cash Flows from Operating Activities:					Cash Flows from Operating Activities:
Net income	Net income	$	142,390	$	175,590	Net income	$	133,501	$	142,390
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization (including amortization of deferred financing costs)	Depreciation and amortization (including amortization of deferred financing costs)	386,697		299,749		Depreciation and amortization (including amortization of deferred financing costs)	342,038		386,697
Distributions of income from partially owned entities	Distributions of income from partially owned entities	137,758		171,367		Distributions of income from partially owned entities	131,308		137,758
Equity in net income of partially owned entities	Equity in net income of partially owned entities	(83,775)		(86,768)		Equity in net income of partially owned entities	(72,207)		(83,775)
Straight-lining of rents		(45,835)		11,651
Net gains on disposition of wholly owned and partially owned assets	Net gains on disposition of wholly owned and partially owned assets	(35,384)		(35,811)		Net gains on disposition of wholly owned and partially owned assets	(64,592)		(35,384)
Stock-based compensation expense	Stock-based compensation expense	22,887		32,889		Stock-based compensation expense	33,247		22,887
Change in deferred tax liability	Change in deferred tax liability	9,992		2,497		Change in deferred tax liability	14,309		9,992
Straight-lining of rents						Straight-lining of rents	(4,770)		(45,835)
Amortization of interest rate cap premiums						Amortization of interest rate cap premiums	4,225		66
Amortization of below-market leases, net	Amortization of below-market leases, net	(3,788)		(7,939)		Amortization of below-market leases, net	(4,083)		(3,788)
Net realized and unrealized loss on real estate fund investments		1,128		789
Net realized and unrealized (gain) loss on real estate fund investments						Net realized and unrealized (gain) loss on real estate fund investments	(1,861)		1,128
Return of capital from real estate fund investments						Return of capital from real estate fund investments	1,861		—
Write-off of lease receivables deemed uncollectible	Write-off of lease receivables deemed uncollectible	782		7,219		Write-off of lease receivables deemed uncollectible	—		782
Real estate impairment losses		—		7,880
Other non-cash adjustments	Other non-cash adjustments	2,560		(5,046)		Other non-cash adjustments	3,919		2,494
Changes in operating assets and liabilities:	Changes in operating assets and liabilities:					Changes in operating assets and liabilities:
Real estate fund investments		—		(789)
Tenant and other receivables	Tenant and other receivables	(2,128)		(12,092)		Tenant and other receivables	(8,267)		(2,128)
Prepaid assets	Prepaid assets	33,995		(44,731)		Prepaid assets	(72,194)		33,995
Other assets	Other assets	(22,706)		(77,508)		Other assets	(72,201)		(22,706)
Lease liabilities						Lease liabilities	13,191		11,363
Accounts payable and accrued expenses	Accounts payable and accrued expenses	6,649		43,067		Accounts payable and accrued expenses	26,023		6,649
Other liabilities	Other liabilities	8,605		(3,911)		Other liabilities	33,428		(2,758)
Net cash provided by operating activities	Net cash provided by operating activities	559,827		478,103		Net cash provided by operating activities	436,875		559,827

Cash Flows from Investing Activities:	Cash Flows from Investing Activities:					Cash Flows from Investing Activities:
Purchase of U.S. Treasury bills		(794,793)		—
Proceeds from maturities of U.S. Treasury bills						Proceeds from maturities of U.S. Treasury bills	468,598		349,461
Development costs and construction in progress	Development costs and construction in progress	(557,884)		(444,645)		Development costs and construction in progress	(432,439)		(557,884)
Proceeds from maturities of U.S. Treasury bills		349,461		—
Additions to real estate						Additions to real estate	(155,080)		(120,124)
Proceeds from sales of real estate	Proceeds from sales of real estate	253,958		100,024		Proceeds from sales of real estate	123,550		253,958
Additions to real estate		(120,124)		(113,374)
Distributions of capital from partially owned entities		20,566		106,005
Proceeds from sale of condominium units and ancillary amenities at 220 Central Park South		16,124		97,683
Proceeds from repayment of participation in 150 West 34th Street mortgage loan						Proceeds from repayment of participation in 150 West 34th Street mortgage loan	105,000		—
Investments in partially owned entities	Investments in partially owned entities	(15,046)		(12,366)		Investments in partially owned entities	(43,737)		(15,046)
Acquisitions of real estate and other	Acquisitions of real estate and other	(2,000)		(3,000)		Acquisitions of real estate and other	(33,145)		(2,000)
Acquisition of additional 45.0% ownership interest in One Park Avenue (inclusive of $5,806 of prorations and net working capital and net of $39,370 of cash and restricted cash balances consolidated upon acquisition)		—		(123,936)
Proceeds from repayments of loan receivables		—		975
Net cash used in investing activities		(849,738)		(392,634)
Distributions of capital from partially owned entities						Distributions of capital from partially owned entities	18,837		20,566
Proceeds from sale of condominium units at 220 Central Park South						Proceeds from sale of condominium units at 220 Central Park South	14,216		16,124
Purchase of U.S. Treasury bills						Purchase of U.S. Treasury bills	—		(794,793)
Net cash provided by (used in) investing activities						Net cash provided by (used in) investing activities	65,800		(849,738)

See notes to consolidated financial statements (unaudited).

VORNADO REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

(UNAUDITED)


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				(Amounts in thousands)	For the Nine Months Ended September 30,
		2022		2021			2023		2022
Cash Flows from Financing Activities:	Cash Flows from Financing Activities:					Cash Flows from Financing Activities:
Repayments of borrowings	Repayments of borrowings	$	(1,245,973)	$	(1,578,843)	Repayments of borrowings	$	(119,400)	$	(1,245,973)
Proceeds from borrowings		1,029,773		2,298,007
Dividends paid on common shares	Dividends paid on common shares	(304,896)		(304,516)		Dividends paid on common shares	(71,950)		(304,896)
Dividends paid on preferred shares						Dividends paid on preferred shares	(46,587)		(46,587)
Repurchase of common shares						Repurchase of common shares	(29,183)		—
Contributions from noncontrolling interests						Contributions from noncontrolling interests	18,534		4,903
Distributions to noncontrolling interests	Distributions to noncontrolling interests	(68,716)		(173,356)		Distributions to noncontrolling interests	(9,489)		(68,716)
Dividends paid on preferred shares		(46,587)		(49,400)
Debt issuance costs		(32,473)		(33,935)
Contributions from noncontrolling interests		4,903		2,657
Deferred financing costs						Deferred financing costs	(3,398)		(32,473)
Proceeds received from exercise of employee share options and other	Proceeds received from exercise of employee share options and other	662		664		Proceeds received from exercise of employee share options and other	146		662
Repurchase of shares related to stock compensation agreements and related tax withholdings and other	Repurchase of shares related to stock compensation agreements and related tax withholdings and other	(85)		(114)		Repurchase of shares related to stock compensation agreements and related tax withholdings and other	(25)		(85)
Proceeds from the issuance of preferred shares		—		291,195
Net cash (used in) provided by financing activities		(663,392)		452,359
Net (decrease) increase in cash and cash equivalents and restricted cash		(953,303)		537,828
Proceeds from borrowings						Proceeds from borrowings	—		1,029,773
Net cash used in financing activities						Net cash used in financing activities	(261,352)		(663,392)
Net increase (decrease) in cash and cash equivalents and restricted cash						Net increase (decrease) in cash and cash equivalents and restricted cash	241,323		(953,303)
Cash and cash equivalents and restricted cash at beginning of period	Cash and cash equivalents and restricted cash at beginning of period	1,930,351		1,730,369		Cash and cash equivalents and restricted cash at beginning of period	1,021,157		1,930,351
Cash and cash equivalents and restricted cash at end of period	Cash and cash equivalents and restricted cash at end of period	$	977,048	$	2,268,197	Cash and cash equivalents and restricted cash at end of period	$	1,262,480	$	977,048

Reconciliation of Cash and Cash Equivalents and Restricted Cash:	Reconciliation of Cash and Cash Equivalents and Restricted Cash:					Reconciliation of Cash and Cash Equivalents and Restricted Cash:
Cash and cash equivalents at beginning of period	Cash and cash equivalents at beginning of period	$	1,760,225	$	1,624,482	Cash and cash equivalents at beginning of period	$	889,689	$	1,760,225
Restricted cash at beginning of period	Restricted cash at beginning of period	170,126		105,887		Restricted cash at beginning of period	131,468		170,126
Cash and cash equivalents and restricted cash at beginning of period	Cash and cash equivalents and restricted cash at beginning of period	$	1,930,351	$	1,730,369	Cash and cash equivalents and restricted cash at beginning of period	$	1,021,157	$	1,930,351

Cash and cash equivalents at end of period	Cash and cash equivalents at end of period	$	845,423	$	2,128,964	Cash and cash equivalents at end of period	$	1,000,362	$	845,423
Restricted cash at end of period	Restricted cash at end of period	131,625		139,233		Restricted cash at end of period	262,118		131,625
Cash and cash equivalents and restricted cash at end of period	Cash and cash equivalents and restricted cash at end of period	$	977,048	$	2,268,197	Cash and cash equivalents and restricted cash at end of period	$	1,262,480	$	977,048

Supplemental Disclosure of Cash Flow Information:	Supplemental Disclosure of Cash Flow Information:					Supplemental Disclosure of Cash Flow Information:
Cash payments for interest, excluding capitalized interest of $12,095 and $31,785		$	170,839	$	137,937
Cash payments for interest (excluding capitalized interest) and interest rate cap premiums						Cash payments for interest (excluding capitalized interest) and interest rate cap premiums	$	306,001	$	170,839
Cash payments for income taxes	Cash payments for income taxes	$	6,919	$	8,426	Cash payments for income taxes	$	8,728	$	6,919

Non-Cash Investing and Financing Activities:
Non-Cash Information:						Non-Cash Information:
Accrued capital expenditures included in accounts payable and accrued expenses						Accrued capital expenditures included in accounts payable and accrued expenses	$	64,072	$	86,844
Redeemable Class A unit measurement adjustment						Redeemable Class A unit measurement adjustment	(58,159)		215,619
Write-off of fully depreciated assets						Write-off of fully depreciated assets	(46,164)		(52,475)
Initial investment in Pier 94 joint venture upon contribution of leasehold interest						Initial investment in Pier 94 joint venture upon contribution of leasehold interest	50,090		—
Decrease in assets and liabilities resulting from the deconsolidation of Pier 94:						Decrease in assets and liabilities resulting from the deconsolidation of Pier 94:
Real estate						Real estate	21,693		—
Right-of-use assets						Right-of-use assets	7,081		—
Lease liabilities						Lease liabilities	(20,692)		—
Change in fair value of consolidated interest rate hedges and other						Change in fair value of consolidated interest rate hedges and other	2,433		200,838
Additional estimated lease liability arising from the recognition of right-of-use asset	Additional estimated lease liability arising from the recognition of right-of-use asset	$	350,000	$	—	Additional estimated lease liability arising from the recognition of right-of-use asset	—		350,000
Redeemable Class A unit measurement adjustment		215,619		(78,848)
Increase in accumulated other comprehensive income due to change in fair value of consolidated interest rate swaps and other		200,838		25,555
Accrued capital expenditures included in accounts payable and accrued expenses		86,844		120,635
Reclassification of assets held for sale (included in "other assets")	Reclassification of assets held for sale (included in "other assets")	64,177		79,421		Reclassification of assets held for sale (included in "other assets")	—		64,177
Write-off of fully depreciated assets		(52,475)		(78,353)
Reclassification of condominium units from "development costs and construction in progress" to "220 Central Park South condominium units ready for sale"	Reclassification of condominium units from "development costs and construction in progress" to "220 Central Park South condominium units ready for sale"	30,542		11,767		Reclassification of condominium units from "development costs and construction in progress" to "220 Central Park South condominium units ready for sale"	—		30,542
Increase in assets and liabilities resulting from the consolidation of One Park Avenue:
Real estate		—		566,013
Identified intangible assets		—		139,545
Mortgages payable		—		525,000
Deferred revenue		—		18,884
Reclassification of Series K cumulative redeemable preferred shares to liabilities upon call for redemption		—		300,000

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)


(Amounts in thousands, except unit amounts)	(Amounts in thousands, except unit amounts)	As of				(Amounts in thousands, except unit amounts)	As of
		September 30, 2022		December 31, 2021			September 30, 2023		December 31, 2022
ASSETS	ASSETS					ASSETS
Real estate, at cost:	Real estate, at cost:					Real estate, at cost:
Land	Land	$	2,477,956	$	2,540,193	Land	$	2,457,589	$	2,451,828
Buildings and improvements	Buildings and improvements	10,015,452		9,839,166		Buildings and improvements	9,887,787		9,804,204
Development costs and construction in progress	Development costs and construction in progress	802,272		718,694		Development costs and construction in progress	1,257,886		933,334
Leasehold improvements and equipment	Leasehold improvements and equipment	122,948		119,792		Leasehold improvements and equipment	129,385		125,389
Total	Total	13,418,628		13,217,845		Total	13,732,647		13,314,755
Less accumulated depreciation and amortization	Less accumulated depreciation and amortization	(3,606,986)		(3,376,347)		Less accumulated depreciation and amortization	(3,698,582)		(3,470,991)
Real estate, net	Real estate, net	9,811,642		9,841,498		Real estate, net	10,034,065		9,843,764
Right-of-use assets	Right-of-use assets	685,298		337,197		Right-of-use assets	679,119		684,380
Cash and cash equivalents	Cash and cash equivalents	845,423		1,760,225		Cash and cash equivalents	1,000,362		889,689
Restricted cash	Restricted cash	131,625		170,126		Restricted cash	262,118		131,468
Investments in U.S. Treasury bills	Investments in U.S. Treasury bills	445,165		—		Investments in U.S. Treasury bills	—		471,962
Tenant and other receivables	Tenant and other receivables	81,004		79,661		Tenant and other receivables	88,438		81,170
Investments in partially owned entities	Investments in partially owned entities	3,250,197		3,297,389		Investments in partially owned entities	2,670,782		2,665,073
Real estate fund investments		930		7,730

220 Central Park South condominium units ready for sale	220 Central Park South condominium units ready for sale	78,590		57,142		220 Central Park South condominium units ready for sale	40,198		43,599
Receivable arising from the straight-lining of rents	Receivable arising from the straight-lining of rents	692,733		656,318		Receivable arising from the straight-lining of rents	697,486		694,972
Deferred leasing costs, net of accumulated amortization of $233,001 and $211,775		380,221		391,693
Identified intangible assets, net of accumulated amortization of $95,661 and $97,186		142,116		154,895
Deferred leasing costs, net of accumulated amortization of $256,337 and $237,395						Deferred leasing costs, net of accumulated amortization of $256,337 and $237,395	355,307		373,555
Identified intangible assets, net of accumulated amortization of $99,770 and $98,139						Identified intangible assets, net of accumulated amortization of $99,770 and $98,139	130,086		139,638
Other assets	Other assets	630,730		512,714		Other assets	494,582		474,105
		$	17,175,674	$	17,266,588		$	16,452,543	$	16,493,375
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY	LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY					LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
Mortgages payable, net	Mortgages payable, net	$	5,831,769	$	6,053,343	Mortgages payable, net	$	5,714,761	$	5,829,018
Senior unsecured notes, net	Senior unsecured notes, net	1,191,322		1,189,792		Senior unsecured notes, net	1,193,362		1,191,832
Unsecured term loan, net	Unsecured term loan, net	792,847		797,812		Unsecured term loan, net	794,212		793,193
Unsecured revolving credit facilities	Unsecured revolving credit facilities	575,000		575,000		Unsecured revolving credit facilities	575,000		575,000
Lease liabilities	Lease liabilities	731,674		370,206		Lease liabilities	728,468		735,969
Accounts payable and accrued expenses	Accounts payable and accrued expenses	475,151		613,497		Accounts payable and accrued expenses	452,853		450,881
Deferred revenue	Deferred revenue	41,879		48,118		Deferred revenue	34,083		39,882
Deferred compensation plan	Deferred compensation plan	95,681		110,174		Deferred compensation plan	100,485		96,322
Other liabilities	Other liabilities	265,775		304,725		Other liabilities	316,094		268,166
Total liabilities	Total liabilities	10,001,098		10,062,667		Total liabilities	9,909,318		9,980,263
Commitments and contingencies	Commitments and contingencies					Commitments and contingencies
Redeemable noncontrolling interests:	Redeemable noncontrolling interests:					Redeemable noncontrolling interests:
Class A units - 14,253,759 and 14,033,438 units outstanding		390,539		587,440
Class A units - 16,927,110 and 14,416,891 units outstanding						Class A units - 16,927,110 and 14,416,891 units outstanding	411,640		345,157
Series D cumulative redeemable preferred units - 141,400 units outstanding	Series D cumulative redeemable preferred units - 141,400 units outstanding	3,535		3,535		Series D cumulative redeemable preferred units - 141,400 units outstanding	3,535		3,535
Total redeemable noncontrolling partnership units	Total redeemable noncontrolling partnership units	394,074		590,975		Total redeemable noncontrolling partnership units	415,175		348,692
Redeemable noncontrolling interest in a consolidated subsidiary	Redeemable noncontrolling interest in a consolidated subsidiary	89,228		97,708		Redeemable noncontrolling interest in a consolidated subsidiary	58,829		88,040
Total redeemable noncontrolling interests	Total redeemable noncontrolling interests	483,302		688,683		Total redeemable noncontrolling interests	474,004		436,732
Partners' equity:	Partners' equity:					Partners' equity:
Partners' capital	Partners' capital	9,552,498		9,333,200		Partners' capital	9,531,861		9,559,341
Earnings less than distributions	Earnings less than distributions	(3,299,630)		(3,079,320)		Earnings less than distributions	(3,891,266)		(3,894,580)
Accumulated other comprehensive income (loss)		185,178		(17,534)
Accumulated other comprehensive income						Accumulated other comprehensive income	170,182		174,967
Total partners' equity	Total partners' equity	6,438,046		6,236,346		Total partners' equity	5,810,777		5,839,728
Noncontrolling interests in consolidated subsidiaries	Noncontrolling interests in consolidated subsidiaries	253,228		278,892		Noncontrolling interests in consolidated subsidiaries	258,444		236,652
Total equity	Total equity	6,691,274		6,515,238		Total equity	6,069,221		6,076,380
		$	17,175,674	$	17,266,588		$	16,452,543	$	16,493,375

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)


(Amounts in thousands, except per unit amounts)	(Amounts in thousands, except per unit amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands, except per unit amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
REVENUES:	REVENUES:									REVENUES:
Rental revenues	Rental revenues	$	409,144	$	369,203	$	1,211,621	$	1,048,116	Rental revenues	$	400,367	$	409,144	$	1,215,994	$	1,211,621
Fee and other income	Fee and other income	48,287		40,009		141,434		120,014		Fee and other income	50,628		48,287		153,283		141,434
Total revenues	Total revenues	457,431		409,212		1,353,055		1,168,130		Total revenues	450,995		457,431		1,369,277		1,353,055
EXPENSES:	EXPENSES:									EXPENSES:
Operating	Operating	(221,596)		(212,699)		(660,434)		(594,598)		Operating	(233,737)		(221,596)		(685,233)		(660,434)
Depreciation and amortization	Depreciation and amortization	(134,526)		(100,867)		(370,631)		(285,998)		Depreciation and amortization	(110,349)		(134,526)		(324,076)		(370,631)
General and administrative	General and administrative	(29,174)		(25,553)		(102,292)		(100,341)		General and administrative	(35,838)		(29,174)		(116,843)		(102,292)
Benefit (expense) from deferred compensation plan liability		600		(799)		10,138		(7,422)
(Expense) benefit from deferred compensation plan liability										(Expense) benefit from deferred compensation plan liability	(1,631)		600		(7,541)		10,138
Transaction related costs and other	Transaction related costs and other	(996)		(9,681)		(4,961)		(10,630)		Transaction related costs and other	(813)		(996)		(1,501)		(4,961)
Total expenses	Total expenses	(385,692)		(349,599)		(1,128,180)		(998,989)		Total expenses	(382,368)		(385,692)		(1,135,194)		(1,128,180)

Income from partially owned entities	Income from partially owned entities	24,341		26,269		83,775		86,768		Income from partially owned entities	18,269		24,341		72,207		83,775
(Loss) income from real estate fund investments		(111)		(66)		5,421		5,107
Income (loss) from real estate fund investments										Income (loss) from real estate fund investments	1,783		(111)		1,662		5,421
Interest and other investment income, net	Interest and other investment income, net	5,228		633		9,282		3,694		Interest and other investment income, net	12,934		5,228		35,792		9,282
(Loss) income from deferred compensation plan assets		(600)		799		(10,138)		7,422
Income (loss) from deferred compensation plan assets										Income (loss) from deferred compensation plan assets	1,631		(600)		7,541		(10,138)
Interest and debt expense	Interest and debt expense	(76,774)		(50,946)		(191,523)		(152,904)		Interest and debt expense	(88,126)		(76,774)		(261,528)		(191,523)
Net gains on disposition of wholly owned and partially owned assets	Net gains on disposition of wholly owned and partially owned assets	—		10,087		35,384		35,811		Net gains on disposition of wholly owned and partially owned assets	56,136		—		64,592		35,384
Income before income taxes	Income before income taxes	23,823		46,389		157,076		155,039		Income before income taxes	71,254		23,823		154,349		157,076
Income tax (expense) benefit		(3,711)		25,376		(14,686)		20,551
Income tax expense										Income tax expense	(11,684)		(3,711)		(20,848)		(14,686)
Net income	Net income	20,112		71,765		142,390		175,590		Net income	59,570		20,112		133,501		142,390
Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries	Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries	3,792		(5,425)		(4,756)		(20,323)		Less net loss (income) attributable to noncontrolling interests in consolidated subsidiaries	13,541		3,792		26,250		(4,756)
Net income attributable to Vornado Realty L.P.	Net income attributable to Vornado Realty L.P.	23,904		66,340		137,634		155,267		Net income attributable to Vornado Realty L.P.	73,111		23,904		159,751		137,634
Preferred unit distributions	Preferred unit distributions	(15,558)		(16,842)		(46,673)		(49,858)		Preferred unit distributions	(15,558)		(15,558)		(46,673)		(46,673)
Series K preferred unit issuance costs		—		(9,033)		—		(9,033)

NET INCOME attributable to Class A unitholders	NET INCOME attributable to Class A unitholders	$	8,346	$	40,465	$	90,961	$	96,376	NET INCOME attributable to Class A unitholders	$	57,553	$	8,346	$	113,078	$	90,961

INCOME PER CLASS A UNIT - BASIC:	INCOME PER CLASS A UNIT - BASIC:									INCOME PER CLASS A UNIT - BASIC:

Net income per Class A unit	Net income per Class A unit	$	0.04	$	0.19	$	0.43	$	0.46	Net income per Class A unit	$	0.28	$	0.04	$	0.55	$	0.43
Weighted average units outstanding	Weighted average units outstanding	205,410		204,864		205,271		204,663		Weighted average units outstanding	204,628		205,410		205,268		205,271

INCOME PER CLASS A UNIT - DILUTED:	INCOME PER CLASS A UNIT - DILUTED:									INCOME PER CLASS A UNIT - DILUTED:

Net income per Class A unit	Net income per Class A unit	$	0.04	$	0.19	$	0.43	$	0.46	Net income per Class A unit	$	0.28	$	0.04	$	0.54	$	0.43
Weighted average units outstanding	Weighted average units outstanding	205,912		205,703		205,924		205,616		Weighted average units outstanding	207,185		205,912		207,885		205,924

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(UNAUDITED)


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Net income	Net income	$	20,112	$	71,765	$	142,390	$	175,590	Net income	$	59,570	$	20,112	$	133,501	$	142,390
Other comprehensive income:
Change in fair value of interest rate swaps and other		117,219		5,362		200,838		25,555
Other comprehensive income of nonconsolidated subsidiaries		5,124		1,322		19,084		6,381
Other comprehensive income (loss):										Other comprehensive income (loss):
Change in fair value of consolidated interest rate hedges and other										Change in fair value of consolidated interest rate hedges and other	22,312		117,219		2,433		200,838
Other comprehensive (loss) income of nonconsolidated subsidiaries										Other comprehensive (loss) income of nonconsolidated subsidiaries	(1,390)		5,124		(4,534)		19,084

Comprehensive income	Comprehensive income	142,455		78,449		362,312		207,526		Comprehensive income	80,492		142,455		131,400		362,312
Less comprehensive loss (income) attributable to noncontrolling interests in consolidated subsidiaries	Less comprehensive loss (income) attributable to noncontrolling interests in consolidated subsidiaries	1,626		(5,425)		(6,922)		(20,323)		Less comprehensive loss (income) attributable to noncontrolling interests in consolidated subsidiaries	12,606		1,626		26,122		(6,922)
Comprehensive income attributable to Vornado Realty L.P.	Comprehensive income attributable to Vornado Realty L.P.	$	144,081	$	73,024	$	355,390	$	187,203	Comprehensive income attributable to Vornado Realty L.P.	$	93,098	$	144,081	$	157,522	$	355,390

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(UNAUDITED)

(Amounts in thousands, except per unit amounts) Accumulated
Other
Comprehensive
Income Non-controlling Interests in Consolidated Subsidiaries
Preferred Units Class A Units
Owned by Vornado Earnings
Less Than
Distributions Total Equity
Units Amount Units Amount
For the Three Months Ended
September 30, 2022:
Balance as of June 30, 2022 48,793 $ 1,182,459 191,775 $ 8,346,811 $ (3,205,751) $ 73,300 $ 253,994 $ 6,650,813
Net income attributable to Vornado Realty L.P. — — — — 23,904 — — 23,904
Net income attributable to redeemable partnership units — — — — (606) — — (606)
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries — — — — — — 967 967
Distributions to Vornado
($0.53 per unit)
— — — — (101,656) — — (101,656)
Distributions to preferred unitholders (see Note 12 for distributions per unit amounts) — — — — (15,529) — — (15,529)
Class A units issued to Vornado:
Upon redemption of redeemable Class A units, at redemption value — — 34 992 — — — 992
Under Vornado's dividend reinvestment plan — — 7 221 — — — 221
Contributions — — — — — — 650 650
Distributions — — — — — — (4,548) (4,548)
Deferred compensation units and options — — — 155 — — — 155
Other comprehensive income of nonconsolidated subsidiaries — — — — — 5,124 — 5,124
Change in fair value of interest rate swaps and other — — — — — 117,219 — 117,219
Redeemable Class A unit measurement adjustment — — — 21,857 — — — 21,857
Noncontrolling interests' share of above adjustments — — — — — (10,465) 2,166 (8,299)
Other — — 1 3 8 — (1) 10
Balance as of September 30, 2022 48,793 $ 1,182,459 191,817 $ 8,370,039 $ (3,299,630) $ 185,178 $ 253,228 $ 6,691,274


(Amounts in thousands, except per unit amounts)									Accumulated Other Comprehensive Income		Non-controlling Interests in Consolidated Subsidiaries
	Preferred Units			Class A Units Owned by Vornado			Earnings Less Than Distributions						Total Equity
	Units	Amount		Units	Amount
For the Three Months Ended September 30, 2023:
Balance as of June 30, 2023	48,793	$	1,182,459	190,544	$	8,338,829	$	(3,938,202)	$	151,771	$	259,673	$	5,994,530
Net income attributable to Vornado Realty L.P.	—	—		—	—		73,111		—		—		73,111
Net income attributable to redeemable partnership units	—	—		—	—		(4,736)		—		—		(4,736)
Net loss attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	—	—		—	—		—		—		(2,350)		(2,350)

Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)	—	—		—	—		(15,529)		—		—		(15,529)

Class A units redeemed for common shares	—	—		81	1,615		—		—		—		1,615


Contributions	—	—		—	—		—		—		206		206
Distributions	—	—		—	—		—		—		(20)		(20)
Deferred compensation units and options	—	—		(1)	74		11		—		—		85
Repurchase of Class A units owned by Vornado	—	—		(302)	(12)		(5,921)		—		—		(5,933)
Other comprehensive loss of nonconsolidated subsidiaries	—	—		—	—		—		(1,390)		—		(1,390)
Change in fair value of consolidated interest rate hedges and other	—	—		—	—		—		22,312		—		22,312
Redeemable Class A unit measurement adjustment	—	—		—	8,896		—		58		—		8,954

Noncontrolling interests' share of other comprehensive income	—	—		—	—		—		(2,569)		935		(1,634)

Balance as of September 30, 2023	48,793	$	1,182,459	190,322	$	8,349,402	$	(3,891,266)	$	170,182	$	258,444	$	6,069,221

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - CONTINUED

(UNAUDITED)


(Amounts in thousands, except per unit amounts)	(Amounts in thousands, except per unit amounts)									Accumulated Other Comprehensive Loss			Non-controlling Interests in Consolidated Subsidiaries						(Amounts in thousands, except per unit amounts)															Accumulated Other Comprehensive Income				Non-controlling Interests in Consolidated Subsidiaries
		Preferred Units			Class A Units Owned by Vornado			Earnings Less Than Distributions							Total Equity					Preferred Units					Class A Units Owned by Vornado					Earnings Less Than Distributions						Total Equity
		Units	Amount		Units	Amount						Non-controlling Interests in Consolidated Subsidiaries								Units		Amount			Units		Amount						Non-controlling Interests in Consolidated Subsidiaries
For the Three Months Ended September 30, 2021:
Balance as of June 30, 2021		48,793	$	1,182,291	191,561	$	8,076,674	$	(2,925,161)	$	(51,437)				$	285,950	$	6,568,317
For the Three Months Ended September 30, 2022:																			For the Three Months Ended September 30, 2022:
Balance as of June 30, 2022																			Balance as of June 30, 2022		48,793		$	1,182,459		191,775		$	8,346,811		$	(3,205,751)				$	73,300			$	253,994			$	6,650,813
Net income attributable to Vornado Realty L.P.	Net income attributable to Vornado Realty L.P.	—	—		—	—		66,340		—			—				66,340		Net income attributable to Vornado Realty L.P.		—		—			—		—			23,904			—				—				23,904
Net income attributable to redeemable partnership units	Net income attributable to redeemable partnership units	—	—		—	—		(2,818)		—			—				(2,818)		Net income attributable to redeemable partnership units		—		—			—		—			(606)			—				—				(606)
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	—	—		—	—		—		—			4,299				4,299		Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries		—		—			—		—			—			—				967				967
Distributions to Vornado ($0.53 per unit)	Distributions to Vornado ($0.53 per unit)	—	—		—	—		(101,527)		—			—				(101,527)		Distributions to Vornado ($0.53 per unit)		—		—			—		—			(101,656)			—				—				(101,656)
Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)	Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)	—	—		—	—		(16,800)		—			—				(16,800)		Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)		—		—			—		—			(15,529)			—				—				(15,529)
Series O cumulative redeemable preferred units issuance		12,000	291,195		—	—		—		—			—				291,195

Class A units issued to Vornado:	Class A units issued to Vornado:																		Class A units issued to Vornado:
Upon redemption of redeemable Class A units, at redemption value	Upon redemption of redeemable Class A units, at redemption value	—	—		114	4,749		—		—			—				4,749		Upon redemption of redeemable Class A units, at redemption value		—		—			34		992			—			—				—				992

Under Vornado's dividend reinvestment plan	Under Vornado's dividend reinvestment plan	—	—		6	224		—		—			—				224		Under Vornado's dividend reinvestment plan		—		—			7		221			—			—				—				221
Contributions	Contributions	—	—		—	—		—		—			1,110				1,110		Contributions		—		—			—		—			—			—				650				650
Distributions	Distributions	—	—		—	—		—		—			(5,877)				(5,877)		Distributions		—		—			—		—			—			—				(4,548)				(4,548)
Conversion of Series A preferred units to Class A units		—	(13)		1	13		—		—			—				—

Deferred compensation units and options	Deferred compensation units and options	—	—		(1)	226		—		—			—				226		Deferred compensation units and options		—		—			—		155			—			—				—				155
Other comprehensive income of nonconsolidated subsidiaries	Other comprehensive income of nonconsolidated subsidiaries	—	—		—	—		—		1,322			—				1,322		Other comprehensive income of nonconsolidated subsidiaries		—		—			—		—			—			5,124				—				5,124
Change in fair value of interest rate swaps		—	—		—	—		—		5,360			—				5,360
Change in fair value of consolidated interest rate hedges and other																			Change in fair value of consolidated interest rate hedges and other		—		—			—		—			—			117,219				—				117,219
Redeemable Class A unit measurement adjustment	Redeemable Class A unit measurement adjustment	—	—		—	64,100		—		—			—				64,100		Redeemable Class A unit measurement adjustment		—		—			—		21,857			—			—				—				21,857
Series K cumulative redeemable preferred units called for redemption		(12,000)	(290,967)		—	—		(9,033)		—			—				(300,000)
Redeemable partnership units' share of above adjustments		—	—		—	—		—		(426)			—				(426)

Noncontrolling interests' share of other comprehensive income																			Noncontrolling interests' share of other comprehensive income		—		—			—		—			—			(10,465)				2,166				(8,299)
Other	Other	—	(7)		—	(3)		—		2			39				31		Other		—		—			1		3			8			—				(1)				10
Balance as of September 30, 2021		48,793	$	1,182,499	191,681	$	8,145,983	$	(2,988,999)	$	(45,179)		$	285,521			$	6,579,825
Balance as of September 30, 2022																			Balance as of September 30, 2022		48,793		$	1,182,459		191,817		$	8,370,039		$	(3,299,630)		$	185,178			$	253,228			$	6,691,274

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - CONTINUED

(UNAUDITED)


(Amounts in thousands, except per unit amounts)	(Amounts in thousands, except per unit amounts)									Accumulated Other Comprehensive (Loss) Income			Non-controlling Interests in Consolidated Subsidiaries						(Amounts in thousands, except per unit amounts)															Accumulated Other Comprehensive Income				Non-controlling Interests in Consolidated Subsidiaries
		Preferred Units			Class A Units Owned by Vornado			Earnings Less Than Distributions							Total Equity					Preferred Units					Class A Units Owned by Vornado					Earnings Less Than Distributions						Total Equity
		Units	Amount		Units	Amount						Non-controlling Interests in Consolidated Subsidiaries								Units		Amount			Units		Amount						Non-controlling Interests in Consolidated Subsidiaries
For the Nine Months Ended September 30, 2022:
Balance as of December 31, 2021		48,793	$	1,182,459	191,724	$	8,150,741	$	(3,079,320)	$	(17,534)				$	278,892	$	6,515,238
For the Nine Months Ended September 30, 2023:																			For the Nine Months Ended September 30, 2023:
Balance as of December 31, 2022																			Balance as of December 31, 2022		48,793		$	1,182,459		191,867		$	8,376,882		$	(3,894,580)				$	174,967			$	236,652			$	6,076,380
Net income attributable to Vornado Realty L.P.	Net income attributable to Vornado Realty L.P.	—	—		—	—		137,634		—			—				137,634		Net income attributable to Vornado Realty L.P.		—		—			—		—			159,751			—				—				159,751
Net income attributable to redeemable partnership units	Net income attributable to redeemable partnership units	—	—		—	—		(6,382)		—			—				(6,382)		Net income attributable to redeemable partnership units		—		—			—		—			(8,773)			—				—				(8,773)
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	—	—		—	—		—		—			13,236				13,236		Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries		—		—			—		—			—			—				2,961				2,961
Distributions to Vornado ($1.59 per unit)		—	—		—	—		(304,896)		—			—				(304,896)
Distributions to Vornado ($0.375 per unit)																			Distributions to Vornado ($0.375 per unit)		—		—			—		—			(71,950)			—				—				(71,950)
Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)	Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)	—	—		—	—		(46,587)		—			—				(46,587)		Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)		—		—			—		—			(46,587)			—				—				(46,587)
Class A units issued to Vornado:	Class A units issued to Vornado:																		Class A units issued to Vornado:
Upon redemption of redeemable Class A units, at redemption value	Upon redemption of redeemable Class A units, at redemption value	—	—		76	2,569		—		—			—				2,569		Upon redemption of redeemable Class A units, at redemption value		—		—			475		7,173			—			—				—				7,173
Under Vornado's employees' share option plan		—	—		—	7		—		—			—				7

Under Vornado's dividend reinvestment plan	Under Vornado's dividend reinvestment plan	—	—		19	655		—		—			—				655		Under Vornado's dividend reinvestment plan		—		—			6		146			—			—				—				146
Contributions	Contributions	—	—		—	—		—		—			4,903				4,903		Contributions		—		—			—		—			—			—				22,534				22,534
Distributions	Distributions	—	—		—	—		—		—			(45,976)				(45,976)		Distributions		—		—			—		—			—			—				(3,831)				(3,831)
Deferred compensation units and options	Deferred compensation units and options	—	—		(2)	447		(85)		—			—				362		Deferred compensation units and options		—		—			(2)		243			(25)			—				—				218
Other comprehensive income of nonconsolidated subsidiaries		—	—		—	—		—		19,084			—				19,084
Change in fair value of interest rate swaps and other		—	—		—	—		—		200,838			—				200,838
Repurchase of Class A units owned by Vornado																			Repurchase of Class A units owned by Vornado		—		—			(2,024)		(81)			(29,102)			—				—				(29,183)
Other comprehensive loss of nonconsolidated subsidiaries																			Other comprehensive loss of nonconsolidated subsidiaries		—		—			—		—			—			(4,534)				—				(4,534)
Change in fair value of consolidated interest rate hedges and other																			Change in fair value of consolidated interest rate hedges and other		—		—			—		—			—			2,433				—				2,433
Unearned 2020 Out-Performance Plan and 2019 Performance AO LTIP awards																			Unearned 2020 Out-Performance Plan and 2019 Performance AO LTIP awards		—		—			—		20,668			—			—				—				20,668
Redeemable Class A unit measurement adjustment	Redeemable Class A unit measurement adjustment	—	—		—	215,619		—		—			—				215,619		Redeemable Class A unit measurement adjustment		—		—			—		(55,629)			—			(2,530)				—				(58,159)

Noncontrolling interests' share of above adjustments		—	—		—	—		—		(17,210)			2,166				(15,044)
Other		—	—		—	1		6		—			7				14
Balance as of September 30, 2022		48,793	$	1,182,459	191,817	$	8,370,039	$	(3,299,630)	$	185,178		$	253,228			$	6,691,274
Noncontrolling interests' share of other comprehensive income																			Noncontrolling interests' share of other comprehensive income		—		—			—		—			—			(154)				128				(26)

Balance as of September 30, 2023																			Balance as of September 30, 2023		48,793		$	1,182,459		190,322		$	8,349,402		$	(3,891,266)		$	170,182			$	258,444			$	6,069,221

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - CONTINUED

(UNAUDITED)


(Amounts in thousands, except per unit amounts)	(Amounts in thousands, except per unit amounts)							Earnings Less Than Distributions			Accumulated Other Comprehensive Loss				Non-controlling Interests in Consolidated Subsidiaries						(Amounts in thousands, except per unit amounts)																Accumulated Other Comprehensive (Loss) Income				Non-controlling Interests in Consolidated Subsidiaries
		Preferred Units			Class A Units Owned by Vornado								Total Equity							Preferred Units						Class A Units Owned by Vornado					Earnings Less Than Distributions									Total Equity
		Units	Amount		Units	Amount				Earnings Less Than Distributions							Accumulated Other Comprehensive Loss			Non-controlling Interests in Consolidated Subsidiaries				Units		Amount			Units				Amount											Non-controlling Interests in Consolidated Subsidiaries
For the Nine Months Ended September 30, 2021:
Balance as of December 31, 2020		48,793	$	1,182,339	191,355	$	8,200,140	$	(2,774,182)		$	(75,099)	$	414,957	$	6,948,155
For the Nine Months Ended September 30, 2022:																						For the Nine Months Ended September 30, 2022:
Balance as of December 31, 2021																					Balance as of December 31, 2021			48,793		$	1,182,459		191,724		$	8,150,741		$	(3,079,320)				$	(17,534)			$	278,892			$	6,515,238
Net income attributable to Vornado Realty L.P.	Net income attributable to Vornado Realty L.P.	—	—		—	—		155,267			—				—						155,267		Net income attributable to Vornado Realty L.P.		—			—		—			—			137,634				—				—				137,634
Net income attributable to redeemable partnership units	Net income attributable to redeemable partnership units	—	—		—	—		(6,683)			—				—						(6,683)		Net income attributable to redeemable partnership units		—			—		—			—			(6,382)				—				—				(6,382)
Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries	—	—		—	—		—			—				18,804			18,804			Net income attributable to nonredeemable noncontrolling interests in consolidated subsidiaries			—		—			—		—			—			—				13,236				13,236
Distributions to Vornado ($1.59 per unit)	Distributions to Vornado ($1.59 per unit)	—	—		—	—		(304,516)			—				—			(304,516)			Distributions to Vornado ($1.59 per unit)			—		—			—		—			(304,896)			—				—				(304,896)
Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)	Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)	—	—		—	—		(49,734)			—				—			(49,734)			Distributions to preferred unitholders (see Note 12 for distributions per unit amounts)			—		—			—		—			(46,587)			—				—				(46,587)
Series O cumulative redeemable preferred units issuance		12,000	291,195		—	—		—			—				—			291,195
Class A Units issued to Vornado:

Class A units issued to Vornado:																					Class A units issued to Vornado:
Upon redemption of redeemable Class A units, at redemption value	Upon redemption of redeemable Class A units, at redemption value	—	—		313	13,058		—			—				—			13,058			Upon redemption of redeemable Class A units, at redemption value			—		—			76		2,569			—			—				—				2,569
Under Vornado's employees' share option plan	Under Vornado's employees' share option plan	—	—		—	10		—			—				—			10			Under Vornado's employees' share option plan			—		—			—		7			—			—				—				7
Under Vornado's dividend reinvestment plan	Under Vornado's dividend reinvestment plan	—	—		16	654		—			—				—			654			Under Vornado's dividend reinvestment plan			—		—			19		655			—			—				—				655
Contributions	Contributions	—	—		—	—		—			—				2,657			2,657			Contributions			—		—			—		—			—			—				4,903				4,903
Distributions	Distributions	—	—		—	—		—			—				(150,934)			(150,934)			Distributions			—		—			—		—			—			—				(45,976)				(45,976)
Conversion of Series A preferred units to Class A units		—	(13)		1	13		—			—				—			—

Deferred compensation units and options	Deferred compensation units and options	—	—		(4)	675		(114)			—				—			561			Deferred compensation units and options			—		—			(2)		447			(85)			—				—				362
Other comprehensive income of nonconsolidated subsidiaries	Other comprehensive income of nonconsolidated subsidiaries	—	—		—	—		—			6,381				—			6,381			Other comprehensive income of nonconsolidated subsidiaries			—		—			—		—			—			19,084				—				19,084
Change in fair value of interest rate swaps		—	—		—	—		—			25,553				—			25,553
Unearned 2018 Out-Performance Plan awards acceleration		—	—		—	10,283		—			—				—			10,283
Change in fair value of consolidated interest rate hedges and other																					Change in fair value of consolidated interest rate hedges and other			—		—			—		—			—			200,838				—				200,838
Redeemable Class A unit measurement adjustment	Redeemable Class A unit measurement adjustment	—	—		—	(78,848)		—			—				—			(78,848)			Redeemable Class A unit measurement adjustment			—		—			—		215,619			—			—				—				215,619
Series K cumulative redeemable preferred units called for redemption		(12,000)	(290,967)		—	—		(9,033)			—				—			(300,000)
Redeemable partnership units' share of above adjustments		—	—		—	—		—			(2,016)				—			(2,016)

Noncontrolling interests' share of other comprehensive income																					Noncontrolling interests' share of other comprehensive income			—		—			—		—			—			(17,210)				2,166				(15,044)
Other	Other	—	(55)		—	(2)		(4)			2				37			(22)			Other			—		—			—		1			6			—				7				14
Balance as of September 30, 2021		48,793	$	1,182,499	191,681	$	8,145,983	$	(2,988,999)		$	(45,179)			$	285,521		$	6,579,825
Balance as of September 30, 2022																					Balance as of September 30, 2022			48,793		$	1,182,459		191,817		$	8,370,039		$	(3,299,630)		$	185,178			$	253,228			$	6,691,274

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				(Amounts in thousands)	For the Nine Months Ended September 30,
		2022		2021			2023		2022
Cash Flows from Operating Activities:	Cash Flows from Operating Activities:					Cash Flows from Operating Activities:
Net income	Net income	$	142,390	$	175,590	Net income	$	133,501	$	142,390
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization (including amortization of deferred financing costs)	Depreciation and amortization (including amortization of deferred financing costs)	386,697		299,749		Depreciation and amortization (including amortization of deferred financing costs)	342,038		386,697
Distributions of income from partially owned entities	Distributions of income from partially owned entities	137,758		171,367		Distributions of income from partially owned entities	131,308		137,758
Equity in net income of partially owned entities	Equity in net income of partially owned entities	(83,775)		(86,768)		Equity in net income of partially owned entities	(72,207)		(83,775)
Straight-lining of rents		(45,835)		11,651
Net gains on disposition of wholly owned and partially owned assets	Net gains on disposition of wholly owned and partially owned assets	(35,384)		(35,811)		Net gains on disposition of wholly owned and partially owned assets	(64,592)		(35,384)
Stock-based compensation expense	Stock-based compensation expense	22,887		32,889		Stock-based compensation expense	33,247		22,887
Change in deferred tax liability	Change in deferred tax liability	9,992		2,497		Change in deferred tax liability	14,309		9,992
Straight-lining of rents						Straight-lining of rents	(4,770)		(45,835)
Amortization of interest rate cap premiums						Amortization of interest rate cap premiums	4,225		66
Amortization of below-market leases, net	Amortization of below-market leases, net	(3,788)		(7,939)		Amortization of below-market leases, net	(4,083)		(3,788)
Net realized and unrealized loss on real estate fund investments		1,128		789
Net realized and unrealized (gain) loss on real estate fund investments						Net realized and unrealized (gain) loss on real estate fund investments	(1,861)		1,128
Return of capital from real estate fund investments						Return of capital from real estate fund investments	1,861		—
Write-off of lease receivables deemed uncollectible	Write-off of lease receivables deemed uncollectible	782		7,219		Write-off of lease receivables deemed uncollectible	—		782
Real estate impairment losses		—		7,880
Other non-cash adjustments	Other non-cash adjustments	2,560		(5,046)		Other non-cash adjustments	3,919		2,494
Changes in operating assets and liabilities:	Changes in operating assets and liabilities:					Changes in operating assets and liabilities:
Real estate fund investments		—		(789)
Tenant and other receivables	Tenant and other receivables	(2,128)		(12,092)		Tenant and other receivables	(8,267)		(2,128)
Prepaid assets	Prepaid assets	33,995		(44,731)		Prepaid assets	(72,194)		33,995
Other assets	Other assets	(22,706)		(77,508)		Other assets	(72,201)		(22,706)
Lease liabilities						Lease liabilities	13,191		11,363
Accounts payable and accrued expenses	Accounts payable and accrued expenses	6,649		43,067		Accounts payable and accrued expenses	26,023		6,649
Other liabilities	Other liabilities	8,605		(3,911)		Other liabilities	33,428		(2,758)
Net cash provided by operating activities	Net cash provided by operating activities	559,827		478,103		Net cash provided by operating activities	436,875		559,827

Cash Flows from Investing Activities:	Cash Flows from Investing Activities:					Cash Flows from Investing Activities:
Purchase of U.S. Treasury bills		(794,793)		—
Proceeds from maturities of U.S. Treasury bills						Proceeds from maturities of U.S. Treasury bills	468,598		349,461
Development costs and construction in progress	Development costs and construction in progress	(557,884)		(444,645)		Development costs and construction in progress	(432,439)		(557,884)
Proceeds from maturities of U.S. Treasury bills		349,461		—
Additions to real estate						Additions to real estate	(155,080)		(120,124)
Proceeds from sales of real estate	Proceeds from sales of real estate	253,958		100,024		Proceeds from sales of real estate	123,550		253,958
Additions to real estate		(120,124)		(113,374)
Distributions of capital from partially owned entities		20,566		106,005
Proceeds from sale of condominium units and ancillary amenities at 220 Central Park South		16,124		97,683
Proceeds from repayment of participation in 150 West 34th Street mortgage loan						Proceeds from repayment of participation in 150 West 34th Street mortgage loan	105,000		—
Investments in partially owned entities	Investments in partially owned entities	(15,046)		(12,366)		Investments in partially owned entities	(43,737)		(15,046)
Acquisitions of real estate and other	Acquisitions of real estate and other	(2,000)		(3,000)		Acquisitions of real estate and other	(33,145)		(2,000)
Acquisition of additional 45.0% ownership interest in One Park Avenue (inclusive of $5,806 of prorations and net working capital and net of $39,370 of cash and restricted cash balances consolidated upon acquisition)		—		(123,936)
Proceeds from repayments of loan receivables		—		975
Net cash used in investing activities		(849,738)		(392,634)
Distributions of capital from partially owned entities						Distributions of capital from partially owned entities	18,837		20,566
Proceeds from sale of condominium units at 220 Central Park South						Proceeds from sale of condominium units at 220 Central Park South	14,216		16,124
Purchase of U.S. Treasury bills						Purchase of U.S. Treasury bills	—		(794,793)
Net cash provided by (used in) investing activities						Net cash provided by (used in) investing activities	65,800		(849,738)

See notes to consolidated financial statements (unaudited).

VORNADO REALTY L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

(UNAUDITED)


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				(Amounts in thousands)	For the Nine Months Ended September 30,
		2022		2021			2023		2022
Cash Flows from Financing Activities:	Cash Flows from Financing Activities:					Cash Flows from Financing Activities:
Repayments of borrowings	Repayments of borrowings	$	(1,245,973)	$	(1,578,843)	Repayments of borrowings	$	(119,400)	$	(1,245,973)
Proceeds from borrowings		1,029,773		2,298,007
Distributions to Vornado	Distributions to Vornado	(304,896)		(304,516)		Distributions to Vornado	(71,950)		(304,896)
Distributions to preferred unitholders						Distributions to preferred unitholders	(46,587)		(46,587)
Repurchase of Class A units owned by Vornado						Repurchase of Class A units owned by Vornado	(29,183)		—
Contributions from noncontrolling interests in consolidated subsidiaries						Contributions from noncontrolling interests in consolidated subsidiaries	18,534		4,903
Distributions to redeemable security holders and noncontrolling interests in consolidated subsidiaries	Distributions to redeemable security holders and noncontrolling interests in consolidated subsidiaries	(68,716)		(173,356)		Distributions to redeemable security holders and noncontrolling interests in consolidated subsidiaries	(9,489)		(68,716)
Distributions to preferred unitholders		(46,587)		(49,400)
Debt issuance costs		(32,473)		(33,935)
Contributions from noncontrolling interests in consolidated subsidiaries		4,903		2,657
Deferred financing costs						Deferred financing costs	(3,398)		(32,473)
Proceeds received from exercise of Vornado stock options and other	Proceeds received from exercise of Vornado stock options and other	662		664		Proceeds received from exercise of Vornado stock options and other	146		662
Repurchase of Class A units related to stock compensation agreements and related tax withholdings and other	Repurchase of Class A units related to stock compensation agreements and related tax withholdings and other	(85)		(114)		Repurchase of Class A units related to stock compensation agreements and related tax withholdings and other	(25)		(85)
Proceeds from the issuance of preferred units		—		291,195
Net cash (used in) provided by financing activities		(663,392)		452,359
Net (decrease) increase in cash and cash equivalents and restricted cash		(953,303)		537,828
Proceeds from borrowings						Proceeds from borrowings	—		1,029,773
Net cash used in financing activities						Net cash used in financing activities	(261,352)		(663,392)
Net increase (decrease) in cash and cash equivalents and restricted cash						Net increase (decrease) in cash and cash equivalents and restricted cash	241,323		(953,303)
Cash and cash equivalents and restricted cash at beginning of period	Cash and cash equivalents and restricted cash at beginning of period	1,930,351		1,730,369		Cash and cash equivalents and restricted cash at beginning of period	1,021,157		1,930,351
Cash and cash equivalents and restricted cash at end of period	Cash and cash equivalents and restricted cash at end of period	$	977,048	$	2,268,197	Cash and cash equivalents and restricted cash at end of period	$	1,262,480	$	977,048

Reconciliation of Cash and Cash Equivalents and Restricted Cash:	Reconciliation of Cash and Cash Equivalents and Restricted Cash:					Reconciliation of Cash and Cash Equivalents and Restricted Cash:
Cash and cash equivalents at beginning of period	Cash and cash equivalents at beginning of period	$	1,760,225	$	1,624,482	Cash and cash equivalents at beginning of period	$	889,689	$	1,760,225
Restricted cash at beginning of period	Restricted cash at beginning of period	170,126		105,887		Restricted cash at beginning of period	131,468		170,126
Cash and cash equivalents and restricted cash at beginning of period	Cash and cash equivalents and restricted cash at beginning of period	$	1,930,351	$	1,730,369	Cash and cash equivalents and restricted cash at beginning of period	$	1,021,157	$	1,930,351

Cash and cash equivalents at end of period	Cash and cash equivalents at end of period	$	845,423	$	2,128,964	Cash and cash equivalents at end of period	$	1,000,362	$	845,423
Restricted cash at end of period	Restricted cash at end of period	131,625		139,233		Restricted cash at end of period	262,118		131,625
Cash and cash equivalents and restricted cash at end of period	Cash and cash equivalents and restricted cash at end of period	$	977,048	$	2,268,197	Cash and cash equivalents and restricted cash at end of period	$	1,262,480	$	977,048

Supplemental Disclosure of Cash Flow Information:	Supplemental Disclosure of Cash Flow Information:					Supplemental Disclosure of Cash Flow Information:
Cash payments for interest, excluding capitalized interest of $12,095 and $31,785		$	170,839	$	137,937
Cash payments for interest (excluding capitalized interest) and interest rate cap premiums						Cash payments for interest (excluding capitalized interest) and interest rate cap premiums	$	306,001	$	170,839
Cash payments for income taxes	Cash payments for income taxes	$	6,919	$	8,426	Cash payments for income taxes	$	8,728	$	6,919

Non-Cash Investing and Financing Activities:
Non-Cash Information:						Non-Cash Information:
Accrued capital expenditures included in accounts payable and accrued expenses						Accrued capital expenditures included in accounts payable and accrued expenses	$	64,072	$	86,844
Redeemable Class A unit measurement adjustment						Redeemable Class A unit measurement adjustment	(58,159)		215,619
Write-off of fully depreciated assets						Write-off of fully depreciated assets	(46,164)		(52,475)
Initial investment in Pier 94 joint venture upon contribution of leasehold interest						Initial investment in Pier 94 joint venture upon contribution of leasehold interest	50,090		—
Decrease in assets and liabilities resulting from the deconsolidation of Pier 94:						Decrease in assets and liabilities resulting from the deconsolidation of Pier 94:
Real estate						Real estate	21,693		—
Right-of-use assets						Right-of-use assets	7,081		—
Lease liabilities						Lease liabilities	(20,692)		—
Change in fair value of consolidated interest rate hedges and other						Change in fair value of consolidated interest rate hedges and other	2,433		200,838
Additional estimated lease liability arising from the recognition of right-of-use asset	Additional estimated lease liability arising from the recognition of right-of-use asset	$	350,000	$	—	Additional estimated lease liability arising from the recognition of right-of-use asset	—		350,000
Redeemable Class A unit measurement adjustment		215,619		(78,848)
Increase in accumulated other comprehensive income due to change in fair value of consolidated interest rate swaps and other		200,838		25,555
Accrued capital expenditures included in accounts payable and accrued expenses		86,844		120,635
Reclassification of assets held for sale (included in "other assets")	Reclassification of assets held for sale (included in "other assets")	64,177		79,421		Reclassification of assets held for sale (included in "other assets")	—		64,177
Write-off of fully depreciated assets		(52,475)		(78,353)
Reclassification of condominium units from "development costs and construction in progress" to "220 Central Park South condominium units ready for sale"	Reclassification of condominium units from "development costs and construction in progress" to "220 Central Park South condominium units ready for sale"	30,542		11,767		Reclassification of condominium units from "development costs and construction in progress" to "220 Central Park South condominium units ready for sale"	—		30,542
Increase in assets and liabilities resulting from the consolidation of One Park Avenue:
Real estate		—		566,013
Identified intangible assets		—		139,545
Mortgages payable		—		525,000
Deferred revenue		—		18,884
Reclassification of Series K cumulative redeemable preferred units to liabilities upon call for redemption		—		300,000

See notes to consolidated financial statements (unaudited)

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

1. Organization

Vornado Realty Trust (“Vornado”) is a fully-integrated real estate investment trust (“REIT”) and conducts its business through, and substantially all of its interests in properties are held by, Vornado Realty L.P. (the “Operating Partnership”), a Delaware limited partnership. Vornado is the sole general partner of and owned approximately ~~92.1%~~90.9% of the common limited partnership interest in the Operating Partnership as of September 30, ~~2022.~~2023. All references to the “Company,” “we,” “us” and “our” mean, collectively, Vornado, the Operating Partnership and those subsidiaries consolidated by Vornado.

2. Basis of Presentation

The accompanying consolidated financial statements are unaudited and include the accounts of Vornado and the Operating Partnership and their consolidated subsidiaries. All adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations and changes in cash flows have been made. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted. These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, ~~2021,~~2022, as filed with the SEC.

We have made estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The results of operations for the three and nine months ended September 30, ~~2022~~2023 are not necessarily indicative of the operating results for the full year. In addition, certain prior year balances have been reclassified in order to conform to the current period presentation.

Our investments in U.S. Treasury bills are accounted for as available-for-sale debt investments and are recorded at fair value in "investments in U.S. Treasury bills" on our consolidated balance sheets. See Note 14 - ~~Fair Value Measurements~~ ~~for information on our investments in U.S. Treasury bills.~~

3. Recently Issued Accounting Literature

In March 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2020-04 establishing Accounting Standards Codification ("ASC") Topic 848, Reference Rate Reform, and in January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848): Scope (collectively, "ASC 848"). ASC 848 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASC 848 is optional and may be elected over time as reference rate reform activities occur. We have elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. ~~We continue to evaluate~~In December 2022, the ~~impact~~FASB issued ASU 2022-06, Deferral of the ~~guidance~~Sunset Date of Topic 848 (“ASU 2022-06”) which was issued to defer the sunset date of ASC 848 to December 31, 2024. ASU 2022-06 is effective immediately for all companies. For our derivatives in hedge accounting relationships, we have utilized the elective relief in ASC 848, allowing for the continuation of hedge accounting through the transition process. As of September 30, 2023, we have transitioned all of our LIBOR-indexed debt and ~~may apply other elections as applicable as additional changes in~~derivatives to SOFR, except for the ~~market occur.~~$500,000,000 mortgage loan on the office condominium of 731 Lexington Avenue, owned by Alexander’s Inc. (in which we have a 32.4% interest), which transitioned to the Prime Rate.

In August ~~2020,~~2023, the FASB issued ~~an update ("~~ASU ~~2020-06"~~2023-05, Business Combinations — Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement (“ASU 2023-05”) ~~Debt - Debt with Conversion and Other Options (ASC Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (ASC Subtopic 815-40)~~.ASU ~~2020-06 simplifies~~2023-05 addresses the accounting for ~~convertible instruments~~contributions made to a joint venture, upon formation, in a joint venture’s separate financial statements. Prior to the amendment, the FASB did not provide specific authoritative guidance on the initial measurement of assets and liabilities assumed by ~~reducing the number of accounting models for convertible debt instruments~~a joint venture upon its formation. ASU 2023-05 requires a joint venture to recognize and ~~convertible preferred stock, removes certain settlement conditions~~initially measure its assets and liabilities at fair value (with exceptions to fair value measurement that are ~~required for equity contracts to qualify for~~consistent with the ~~derivative scope exception and also simplifies the diluted earnings per share calculation in certain areas.~~business combinations guidance). ASU ~~2020-06~~2023-05 is effective for ~~reporting periods beginning~~all joint venture formations with a formation date on or after ~~December 15, 2021,~~January 1, 2025, with early adoption permitted. WeDuring the current reporting period, we adopted ~~this update effective January 1, 2022 using~~ASU 2023-05 for newly formed entities meeting the ~~modified retrospective approach which~~definition of a joint venture. Historically, our joint ventures have recognized net assets contributed at formation at fair value. Adoption of ASU 2023-05 did not have ~~a material~~an impact on our consolidated financial ~~statements and disclosures.~~

~~In July 2021, the FASB issued an update ("ASU 2021-05")~~ ~~Lessors - Certain Leases with Variable Lease Payments~~ ~~to ASC Topic 842,~~ ~~Leases~~ ("ASC 842"). ASU 2021-05 provides additional ASC 842 classification guidance as it relates to a lessor's accounting for certain leases with variable lease payments. ASU 2021-05 requires a lessor to classify a lease with variable payments that do not depend on an index or rate as an operating lease if either a sales-type lease or direct financing lease classification would trigger a day-one loss. ASU 2021-05 is effective for reporting periods beginning after December 15, 2021, with early adoption permitted. We adopted this update effective January 1, 2022 which did not have an impact our consolidated financial statements and disclosures.statements.

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

4. Revenue Recognition

Below is a summary of our revenues by segment. Additional financial information related to these reportable segments for the three and nine months ended September 30, ~~2022~~2023 and ~~2021~~2022 is set forth in Note 20 - Segment Information.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30, 2022							For the Three Months Ended September 30, 2021							(Amounts in thousands)	For the Three Months Ended September 30, 2023							For the Three Months Ended September 30, 2022
		Total		New York		Other			Total		New York		Other				Total		New York		Other			Total		New York		Other
Property rentals	Property rentals	$	371,754	$	303,574	$	68,180		$	345,235	$	273,197	$	72,038		Property rentals	$	376,505	$	306,717	$	69,788		$	371,754	$	303,574	$	68,180

Trade shows(1)	Trade shows(1)	18,654		—		18,654			12,605		—		12,605			Trade shows(1)	6,178		—		6,178			18,654		—		18,654
Lease revenues(2)	Lease revenues(2)	390,408		303,574		86,834			357,840		273,197		84,643			Lease revenues(2)	382,683		306,717		75,966			390,408		303,574		86,834
Tenant services	Tenant services	14,134		9,937		4,197			11,363		7,565		3,798			Tenant services	12,793		8,789		4,004			14,134		9,937		4,197
Parking revenues	Parking revenues	4,602		3,820		782			—		—		—			Parking revenues	4,891		3,950		941			4,602		3,820		782
Rental revenues	Rental revenues	409,144		317,331		91,813			369,203		280,762		88,441			Rental revenues	400,367		319,456		80,911			409,144		317,331		91,813
BMS cleaning fees	BMS cleaning fees	35,062		37,371		(2,309)		(3)	30,827		32,630		(1,803)		(3)	BMS cleaning fees	35,428		37,999		(2,571)		(3)	35,062		37,371		(2,309)		(3)
Management and leasing fees	Management and leasing fees	2,532		2,595		(63)			2,509		2,680		(171)			Management and leasing fees	3,263		3,441		(178)			2,532		2,595		(63)
Other income	Other income	10,693		2,736		7,957			6,673		571		6,102			Other income	11,937		3,872		8,065			10,693		2,736		7,957
Fee and other income	Fee and other income	48,287		42,702		5,585			40,009		35,881		4,128			Fee and other income	50,628		45,312		5,316			48,287		42,702		5,585
Total revenues	Total revenues	$	457,431	$	360,033	$	97,398		$	409,212	$	316,643	$	92,569		Total revenues	$	450,995	$	364,768	$	86,227		$	457,431	$	360,033	$	97,398

____________________

See notes below.


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30, 2022							For the Nine Months Ended September 30, 2021							(Amounts in thousands)	For the Nine Months Ended September 30, 2023							For the Nine Months Ended September 30, 2022
		Total		New York		Other			Total		New York		Other				Total		New York		Other			Total		New York		Other
Property rentals	Property rentals	$	1,132,690	$	921,179	$	211,511		$	1,008,237	$	795,841	$	212,396		Property rentals	$	1,150,387	$	919,621	$	230,766	(4)	$	1,132,690	$	921,179	$	211,511

Trade shows(1)	Trade shows(1)	29,640		—		29,640			12,605		—		12,605			Trade shows(1)	18,008		—		18,008			29,640		—		29,640
Lease revenues(2)	Lease revenues(2)	1,162,330		921,179		241,151			1,020,842		795,841		225,001			Lease revenues(2)	1,168,395		919,621		248,774			1,162,330		921,179		241,151
Tenant services	Tenant services	35,484		25,481		10,003			27,274		18,502		8,772			Tenant services	32,366		23,696		8,670			35,484		25,481		10,003
Parking revenues	Parking revenues	13,807		11,556		2,251			—		—		—			Parking revenues	15,233		12,357		2,876			13,807		11,556		2,251
Rental revenues	Rental revenues	1,211,621		958,216		253,405			1,048,116		814,343		233,773			Rental revenues	1,215,994		955,674		260,320			1,211,621		958,216		253,405
BMS cleaning fees	BMS cleaning fees	101,752		108,288		(6,536)		(3)	87,387		92,178		(4,791)		(3)	BMS cleaning fees	105,902		113,431		(7,529)		(3)	101,752		108,288		(6,536)		(3)
Management and leasing fees	Management and leasing fees	8,167		8,573		(406)			10,951		11,290		(339)			Management and leasing fees	9,970		10,375		(405)			8,167		8,573		(406)
Other income	Other income	31,515		7,666		23,849			21,676		3,947		17,729			Other income	37,411		11,573		25,838			31,515		7,666		23,849
Fee and other income	Fee and other income	141,434		124,527		16,907			120,014		107,415		12,599			Fee and other income	153,283		135,379		17,904			141,434		124,527		16,907
Total revenues	Total revenues	$	1,353,055	$	1,082,743	$	270,312		$	1,168,130	$	921,758	$	246,372		Total revenues	$	1,369,277	$	1,091,053	$	278,224		$	1,353,055	$	1,082,743	$	270,312

____________________

(1)~~We cancelled trade shows at theMART beginning late March~~The three and nine months ended September 30, 2022 include revenues from The Armory Show. On July 3, 2023, we completed the sale of ~~2020 due to the COVID-19 pandemic and resumed in the third quarter of 2021.~~The Armory Show. See Note 8 - Dispositions for further information.

(2)The components of lease revenues were as follows:


		For the Three Months Ended September 30,				For the Nine Months Ended September 30,					For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Fixed billings	Fixed billings	$	353,040	$	329,499	$	1,025,182	$	945,322	Fixed billings	$	338,921	$	353,040	$	1,049,161	$	1,025,182
Variable billings	Variable billings	28,919		29,008		93,118		90,780		Variable billings	39,968		28,919		115,123		93,118
Total contractual operating lease billings	Total contractual operating lease billings	381,959		358,507		1,118,300		1,036,102		Total contractual operating lease billings	378,889		381,959		1,164,284		1,118,300
Adjustment for straight-line rents and amortization of acquired below-market leases and other, net	Adjustment for straight-line rents and amortization of acquired below-market leases and other, net	8,730		1,313		44,812		(8,041)		Adjustment for straight-line rents and amortization of acquired below-market leases and other, net	3,794		8,730		4,111		44,812
Less: write-off of straight-line rent and tenant receivables deemed uncollectible	Less: write-off of straight-line rent and tenant receivables deemed uncollectible	(281)		(1,980)		(782)		(7,219)		Less: write-off of straight-line rent and tenant receivables deemed uncollectible	—		(281)		—		(782)
Lease revenues	Lease revenues	$	390,408	$	357,840	$	1,162,330	$	1,020,842	Lease revenues	$	382,683	$	390,408	$	1,168,395	$	1,162,330

(3)Represents the elimination of Building Maintenance Services LLC ("BMS") cleaning fees related to ~~theMART~~THE MART and 555 California Street which are included as income in the New York segment.

(4)

The nine months ended September 30, 2023 include the receipt of a $21,350 tenant settlement, of which $6,405 is attributable to noncontrolling interests.

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

5. Real Estate Fund Investments

We are the general partner and investment manager of Vornado Capital Partners Real Estate Fund (the “Fund”) and own a 25.0% interest in the Fund. The Fund ~~which~~ had an initial eight-year term ending February ~~2019. On January 29, 2018, the Fund's term was~~2019, which has been extended to ~~February~~December 2023, by which time the Fund intends to dispose of its remaining ~~investments~~investment and wind down its ~~business, subject to potential additional extensions.~~business. The Fund's three-year investment period ended in July 2013. The Fund is accounted for under ASC Topic 946, Financial Services – Investment Companies (“ASC 946”) and its investments are reported on its balance sheet at fair value, with changes in value each period recognized in earnings. We consolidate the accounts of the Fund into our consolidated financial statements, retaining the fair value basis of accounting.

~~We are~~Prior to its dissolution on September 29, 2023, we were the general partner and investment manager of the Crowne Plaza Times Square Hotel Joint Venture (the “Crowne Plaza Joint Venture”) and ~~own~~owned a 57.1% interest in the joint venture which, ~~owns~~prior to the transaction described below, owned the 24.3% interest in the Crowne Plaza Times Square Hotel not owned by the Fund. ~~The Crowne Plaza Joint Venture is also accounted for under ASC 946 and we consolidate the accounts of the joint venture into~~Through our ~~consolidated financial statements, retaining the fair value basis of accounting. On June 9, 2020, the joint venture between~~interests in the Fund and the Crowne Plaza Joint Venture, in total we owned an indirect, minority 32.8% interest in the Crowne Plaza Times Square Hotel.

In June 2020, the Fund and the Crowne Plaza Joint Venture (collectively, the "Crowne Plaza Co-Investors") defaulted on the $274,355,000 non-recourse loan on the Crowne Plaza Times Square Hotel. ~~The interest-only~~In 2021, the mezzanine lender to the Crowne Plaza Co-Investors exercised its right under the loan documents and appointed an independent director to certain subsidiaries of the Crowne Plaza Co-Investors. Since then, neither we nor the Fund controlled Crowne Plaza Times Square Hotel nor have we or the Fund been involved in making any operating decisions relating to Crowne Plaza Times Square Hotel. In December 2022, the Fund entered into a Restructuring Support Agreement with certain of its subsidiaries and the lender of the loan on the Crowne Plaza Times Square Hotel, pursuant to which ~~bears~~the independent director caused the subsidiaries to enter into a Chapter 11 bankruptcy restructuring process and the Fund agreed to work consensually with such subsidiaries and the lender to effectuate a transfer of ownership of the hotel property through a court supervised auction process, or an equitization of the secured loans held by the lender. On March 21, 2023, the bankruptcy court confirmed the subsidiaries' Chapter 11 plan of reorganization, which became effective on March 31, 2023. Following the Chapter 11 reorganization, neither we nor the Fund have any continuing ownership or other interest ~~at a floating rate of LIBOR plus 3.69% (6.82% as of~~in the hotel property. As we have no carrying value or contingent liabilities related to Crowne Plaza, there is no impact to our consolidated financial statements for the three and nine months ended September 30, ~~2022) and provides for additional default interest of 3.00%, was scheduled to mature on July 9, 2020.~~

On May 20, 2022, 1100 Lincoln Road was conveyed to the lender pursuant to a deed-in-lieu of foreclosure agreement in exchange for a $5,672,000 payment to the Fund. From the inception of this investment through its disposition, the Fund realized a $53,724,000 net loss.2023.

As of September 30, ~~2022,~~2023, we had ~~two~~one real estate fund ~~investments through the Fund and the Crowne Plaza Joint Venture with an aggregate fair value of $930,000, $275,459,000~~investment carried at zero on our consolidated balance sheet, $28,815,000 below cost, and had remaining unfunded commitments of ~~$28,465,000,~~$23,074,000, of which our share was ~~$8,849,000. As of December 31, 2021, we had three real estate fund investments with an aggregate fair value of $7,730,000.~~$5,769,000.

Below is a summary of income (loss) ~~income~~ from the Fund and the Crowne Plaza Joint Venture.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Net realized gain (loss) on exited investments										Net realized gain (loss) on exited investments	$	1,861	$	—	$	(245,714)	$	(53,724)
Net investment (loss) income	Net investment (loss) income	$	(111)	$	(66)	$	6,549	$	5,896	Net investment (loss) income	(78)		(111)		(199)		6,549
Previously recorded unrealized loss on exited investments	Previously recorded unrealized loss on exited investments	—		—		59,396		—		Previously recorded unrealized loss on exited investments	—		—		247,575		59,396
Realized loss on exited investments		—		—		(53,724)		—
Net unrealized loss on held investments	Net unrealized loss on held investments	—		—		(6,800)		(789)		Net unrealized loss on held investments	—		—		—		(6,800)
(Loss) income from real estate fund investments		(111)		(66)		5,421		5,107
Less loss (income) attributable to noncontrolling interests in consolidated subsidiaries		312		360		(3,287)		(2,914)
Income from real estate fund investments, net of noncontrolling interests in consolidated subsidiaries		$	201	$	294	$	2,134	$	2,193
Income (loss) from real estate fund investments										Income (loss) from real estate fund investments	1,783		(111)		1,662		5,421
Less (income) loss attributable to noncontrolling interests in consolidated subsidiaries										Less (income) loss attributable to noncontrolling interests in consolidated subsidiaries	(1,302)		312		(920)		(3,287)
Income from real estate fund investments net of noncontrolling interests in consolidated subsidiaries										Income from real estate fund investments net of noncontrolling interests in consolidated subsidiaries	$	481	$	201	$	742	$	2,134

The table below summarizes the changes in the fair value of the Fund and the Crowne Plaza Joint Venture.


(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
	2023		2022		2023		2022
Beginning balance	$	—	$	930	$	—	$	7,730
Net realized gain (loss) on exited investments	1,861		—		(245,714)		(53,724)
Dispositions	(1,861)		—		(1,861)		(5,672)
Previously recorded unrealized loss on exited investments	—		—		247,575		59,396
Net unrealized loss on held investments	—		—		—		(6,800)

Ending balance	$	—	$	930	$	—	$	930

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

6. Investments in Partially Owned Entities

Fifth Avenue and Times Square JV

As of September 30, ~~2022,~~2023, we own a 51.5% common interest in a joint venture ("Fifth Avenue and Times Square JV") which owns interests in properties located at 640 Fifth Avenue, 655 Fifth Avenue, 666 Fifth Avenue, 689 Fifth Avenue, 697-703 Fifth Avenue, 1535 Broadway and 1540 Broadway (collectively, the "Properties"). The remaining 48.5% common interest in the joint venture is owned by a group of institutional investors (the "Investors"). Our 51.5% common interest in the joint venture represents an effective 51.0% interest in the Properties. The 48.5% common interest in the joint venture owned by the Investors represents an effective 47.2% interest in the Properties. We provide various services to Fifth Avenue and Times Square JV in accordance with management, development, leasing and other agreements.

We also own $1.828 billion aggregate liquidation preference of preferred equity ~~security~~ interests in certain of the ~~properties.~~Properties. The preferred equity has an annual coupon of 4.25% through April 2024, increasing to 4.75% for the subsequent five years and thereafter at a formulaic rate. It can be redeemed under certain conditions on a tax deferred basis.

Fifth Avenue and Times Square JV operates pursuant to a limited partnership agreement (the “Partnership Agreement”) among VRLP, a wholly owned subsidiary of VRLP (“Vornado GP”) and the Investors. Vornado GP is the general partner of Fifth Avenue and Times Square JV. VRLP is jointly and severally liable with Vornado GP for Vornado GP’s obligations under the Partnership Agreement. Pursuant to the Partnership Agreement and the organizational documents of the entities owning the Properties, the Investors or directors of the entities owning the Properties appointed by the Investors, as the case may be, have the right to approve annual business plans and budgets for the Properties and certain other specified major decisions with respect to the Properties and Fifth Avenue and Times Square JV. The Partnership Agreement affords the Investors the right to remove and replace Vornado GP in the event Vornado GP or certain of its affiliates commit fraud or other bad acts in connection with Fifth Avenue and Times Square JV, become bankrupt or insolvent, or default on certain of their respective obligations under the Partnership Agreement (subject to notice and cure periods in certain circumstances). The Partnership Agreement includes (i) remedies for the failure of any partner to make a required capital contribution for necessary expenses and (ii) liquidity provisions, including transfer rights subject to mutual rights of first offer and a mutual buy-sell, customary for similar partnerships. Subject to certain limitations, commencing April 19, 2024, either party may transfer more than 50% or control of their respective interests in Fifth Avenue and Times Square JV or exercise the buy-sell on a Property-by-Property basis. In the event the buy-sell is exercised with respect to any Property in which VRLP holds preferred equity and VRLP is the selling partner in the buy-sell, VRLP may elect whether or not to include its preferred equity in the buy-sell for the Property to be sold.

As of September 30, ~~2022,~~2023, the carrying amount of our investment in the joint venture was less than our share of the equity in the net assets of the joint venture by approximately ~~$378,876,000,~~$848,670,000, the basis difference primarily resulting from non-cash impairment losses recognized ~~during 2020.~~in prior periods. Substantially all of this basis difference was allocated, based on our estimates of the fair values of Fifth Avenue and Times Square JV’s assets and liabilities, to real estate (land and buildings). We are amortizing the basis difference related to the buildings into earnings as a reduction to depreciation expense over their estimated useful lives.

On June 14, 2023, the Fifth Avenue and Times Square JV completed a restructuring of the 697-703 Fifth Avenue $421,000,000 non-recourse mortgage loan, which matured in December 2022. The restructured $355,000,000 loan, which had its principal reduced through an application of property-level reserves and funds from the partners, was split into (i) a $325,000,000 senior note, which bears interest at SOFR plus 2.00%, and (ii) a $30,000,000 junior note, which accrues interest at a fixed rate of 4.00%. The restructured loan matures in June 2025, with two one-year and one nine-month as-of-right extension options (March 2028, as fully extended). Any amounts funded for future re-leasing of the property will be senior to the $30,000,000 junior note.

2627

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

6. Investments in Partially Owned Entities - continued

~~Fifth Avenue and Times Square JV - continued~~

On April 18, 2022, we received a $13,613,000 refund of New York City real property transfer tax that we previously paid in connection with the transfer of the Properties to Fifth Avenue and Times Square JV in April 2019. The receipt of the refund was recognized in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income for the nine months ended September 30, 2022.

~~330 West 34th Street land owner joint venture~~

On August 18, 2022, the joint venture that owns the fee interest in the 330 West 34th Street land, in which we have a 34.8% interest, completed a $100,000,000 refinancing. The interest-only loan bears interest at a fixed rate of 4.55% and matures in September 2032. In connection with the refinancing, we realized net proceeds of $10,500,000. The loan replaces the previous $50,150,000 loan that bore interest at a fixed rate of 5.71%.

Alexander's, Inc. ("Alexander's") (NYSE: ALX)

As of September 30, ~~2022,~~2023, we own 1,654,068 Alexander’s common shares, or approximately 32.4% of Alexander’s common equity. We manage, develop and lease Alexander’s properties pursuant to agreements which expire in March of each year and are automatically renewable. In addition, wholly owned subsidiaries of Vornado provide cleaning, engineering, security, and garage management services to certain Alexander’s properties.

On May 19, 2023, Alexander's completed the sale of the Rego Park III land parcel, located in Queens, New York, for $71,060,000, inclusive of consideration for Brownfield tax benefits and reimbursement of costs for plans, specifications and improvements to date. As a result of the sale, we recognized our $16,396,000 share of the net gain and received a $711,000 sales commission from Alexander’s, of which $250,000 was paid to a third-party broker.

As of September 30, ~~2022,~~2023, the market value ("fair value" pursuant to ASC Topic 820, Fair Value Measurements ("ASC 820")) of our investment in Alexander’s, based on Alexander’s September 30, ~~2022~~2023 closing share price of ~~$208.96,~~$182.23, was ~~$345,634,000,~~$301,421,000, or ~~$254,356,000~~$209,507,000 in excess of the carrying amount on our consolidated balance sheets. As of September 30, ~~2022,~~2023, the carrying amount of our investment in Alexander’s, excluding amounts owed to us, exceeded our share of the equity in the net assets of Alexander’s by approximately ~~$29,828,000.~~$29,551,000. The majority of this basis difference resulted from the excess of our purchase price for the Alexander’s common stock acquired over the book value of Alexander’s net assets. Substantially all of this basis difference was allocated, based on our estimates of the fair values of Alexander’s assets and liabilities, to real estate (land and buildings). We are amortizing the basis difference related to the buildings into earnings as additional depreciation expense over their estimated useful lives. This depreciation is not material to our share of equity in Alexander’s net income.

~~Below is~~512 West 22nd Street

On June 28, 2023, a ~~schedule summarizing our investments~~joint venture, in ~~partially owned entities.~~

Percentage Ownership at September 30, 2022 Balance as of
(Amounts in thousands) September 30, 2022 December 31, 2021
Investments:
Fifth Avenue and Times Square JV (see page 26 for details):
51.5% $ 2,765,475 $ 2,770,633
Partially owned office buildings/land(1)
Various 271,634 298,415
Alexander’s 32.4% 91,278 91,405
Other investments(2)
Various 121,810 136,936
$ 3,250,197 $ 3,297,389
Investments in partially owned entities included in other liabilities(3):
7 West 34th Street 53.0% $ (63,124) $ (60,918)
85 Tenth Avenue 49.9% (16,884) (18,067)
$ (80,008) $ (78,985)

~~____________________~~

~~(1)Includes interests in 280 Park Avenue, 650 Madison Avenue,~~which we have a 55% interest, completed a $129,250,000 refinancing of 512 West 22nd Street, ~~61 Ninth~~a 173,000 square foot Manhattan office building. The interest-only loan bears a rate of SOFR plus 2.00% in year one and SOFR plus 2.35% thereafter. The loan matures in June 2025 with a one-year extension option subject to debt service coverage ratio, loan-to-value and debt yield requirements. The loan replaces the previous $137,124,000 loan that bore interest at LIBOR plus 1.85% and had an initial maturity of June 2023. The joint venture entered into a two-year 4.50% interest rate cap arrangement.

825 Seventh Avenue

~~(2)Includes interests~~retail building. The interest-only loan bears a rate of SOFR plus 2.75%, with a 30 basis point reduction available upon satisfaction of certain leasing conditions, and matures in ~~Independence Plaza, Rosslyn Plaza~~January 2026. The loan replaces the previous $60,000,000 loan that bore interest at LIBOR plus 2.35% and ~~others.~~

~~(3)Our negative basis results from distributions~~was scheduled to mature in ~~excess of our investment.~~July 2023.

2728

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

6. Investments in Partially Owned Entities - continued

Sunset Pier 94 Studios Joint Venture

On August 28, 2023, we, together with Hudson Pacific Properties and Blackstone Inc., formed a joint venture (“Pier 94 JV”) to develop a 266,000 square foot purpose-built studio campus at Pier 94 in Manhattan (“Sunset Pier 94 Studios”). In connection therewith:

•We contributed our Pier 94 leasehold interest to the joint venture in exchange for a 49.9% common equity interest and an initial capital account of $47,944,000, comprised of (i) the $40,000,000 value of our Pier 94 leasehold interest contribution and (ii) a $7,944,000 credit for pre-development costs incurred. Hudson Pacific Properties (“HPP”) and Blackstone Inc. (together, “HPP/BX”) received an aggregate 50.1% common equity interest in Pier 94 JV and an initial capital account of $22,976,000 in exchange for (i) a $15,000,000 cash contribution upon the joint venture’s formation and (ii) a $7,976,000 credit for pre-development costs incurred. HPP/BX will fund 100% of cash contributions until such time that its capital account is equal to Vornado’s, after which equity will be funded in accordance with each partner’s respective ownership interest.

•The lease of Pier 94 with the City of New York was amended and restated to allow for the contribution to Pier 94 JV and to remove Pier 92 from the lease’s demised premises. The amended and restated lease expires in 2060 with five 10-year renewal options.

•Pier 94 JV closed on a $183,200,000 construction loan facility ($100,000 outstanding as of September 30, 2023) which bears interest at SOFR plus 4.75% and matures in September 2025, with one one-year as-of-right extension option and two one-year extension options subject to certain conditions. VRLP and the other partners provided a joint and several completion guarantee.

The development cost of the project is estimated to be $350,000,000, which will be funded with $183,200,000 of construction financing (described above) and $166,800,000 of equity contributions. Our share of equity contributions will be funded by (i) our $40,000,000 Pier 94 leasehold interest contribution and (ii) $34,000,000 of cash contributions, which are net of an estimated $9,000,000 for our share of development fees and reimbursement for overhead costs incurred by us.

We share control with HPP/BX for major decisions of the joint venture, including decisions regarding development, leasing, operating and capital budgets, and refinancings, and accordingly account for our investment in Pier 94 JV under the equity method.

Upon contribution of the Pier 94 leasehold, we recognized a $35,968,000 net gain primarily due to the step-up of our retained investment in the leasehold interest to fair value. The net gain was included in “net gains on disposition of wholly owned and partially owned assets” on our consolidated statements of income for the three and nine months ended September 30, 2023.

Vornado and HPP will jointly serve as co-managing members of Pier 94 JV and will provide development and management services to Pier 94 JV through the construction period and subsequent to substantial completion. Fees earned for these services will be split by Vornado and HPP on a 50/50 basis. BMS, our wholly-owned subsidiary, will provide cleaning, security and other services with respect to Sunset Pier 94 Studios.

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

6. Investments in Partially Owned Entities - continued

Below is a schedule summarizing our investments in partially owned entities.


(Amounts in thousands)	Percentage Ownership as of September 30, 2023	Balance as of
		September 30, 2023		December 31, 2022
Investments:
Fifth Avenue and Times Square JV (see page 27 for details)	51.5%	$	2,249,148	$	2,272,320
Partially owned office buildings/land(1)	Various	166,108		182,180
Alexander's (see page 28 for details):	32.4%	91,914		87,796
Other investments(2)	Various	163,612		122,777
		$	2,670,782	$	2,665,073
Investments in partially owned entities included in other liabilities(3):
7 West 34th Street	53.0%	$	(67,669)	$	(65,522)
85 Tenth Avenue	49.9%	(10,736)		(16,006)
		$	(78,405)	$	(81,528)

____________________

(1)Includes interests in 280 Park Avenue, 650 Madison Avenue, 512 West 22nd Street, 61 Ninth Avenue and others.

(2)Includes interests in Independence Plaza, Pier 94 JV (see details on page 29), Rosslyn Plaza and others.

(3)Our negative basis results from distributions in excess of our investment.

Below is a schedule ofincome from partially owned entities.


(Amounts in thousands)	(Amounts in thousands)	Percentage Ownership at September 30, 2022		For the Three Months Ended September 30,						For the Nine Months Ended September 30,					(Amounts in thousands)	Percentage Ownership at September 30, 2023			For the Three Months Ended September 30,						For the Nine Months Ended September 30,
			2022			2021			2022			2021						2023			2022			2023			2022
Our share of net income (loss):	Our share of net income (loss):																Our share of net income (loss):
Fifth Avenue and Times Square JV (see page 26 for details):
Equity in net income		51.5%		$	11,941		$	12,671		$	41,915		$	32,314
Fifth Avenue and Times Square JV (see page 27 for details):															Fifth Avenue and Times Square JV (see page 27 for details):

Equity in net income(1)															Equity in net income(1)	51.5%			$	10,917		$	11,941		$	27,057		$	41,915
Return on preferred equity, net of our share of the expense	Return on preferred equity, net of our share of the expense			9,430			9,430			27,985			27,985		Return on preferred equity, net of our share of the expense				9,430			9,430			27,985			27,985
																			20,347			21,371			55,042			69,900
				21,371			22,101			69,900			60,299
Alexander's (see page 27 for details):
Alexander's (see page 28 for details):															Alexander's (see page 28 for details):
Equity in net income~~(1)~~	Equity in net income~~(1)~~	32.4%		4,740			3,710			14,235			17,764		Equity in net income~~(1)~~	32.4%			3,341			4,740			10,230			14,235

Management, leasing and development fees	Management, leasing and development fees			1,170			1,085			3,352			3,622		Management, leasing and development fees				1,184			1,170			4,056			3,352
Net gain on sale of land															Net gain on sale of land				—			—			16,396			—
				5,910			4,795			17,587			21,386						4,525			5,910			30,682			17,587

Partially owned office buildings(2)	Partially owned office buildings(2)	Various		(4,732)			418			(8,080)			8,395		Partially owned office buildings(2)	Various			(7,647)			(5,286)			(16,864)			(8,974)

Other investments(3)	Other investments(3)	Various		1,792			(1,045)			4,368			(3,312)		Other investments(3)	Various			1,044			2,346			3,347			5,262

				$	24,341		$	26,269		$	83,775		$	86,768					$	18,269		$	24,341		$	72,207		$	83,775

____________________

(1)~~On June 4, 2021, Alexander's completed~~The nine months ended September 30, 2023 includes a $5,120 accrual of default interest which was forgiven by the ~~sale of a parcel of land in the Bronx, New York for $10,000. As a result~~lender as part of the ~~sale, we recognized~~restructuring of the 697-703 Fifth Avenue loan and will be amortized over the remaining term of the restructured loan, reducing future interest expense. The three and nine months ended September 30, 2023 include lower income from lease renewals at 697-703 Fifth Avenue and 666 Fifth Avenue, partially offset by a decrease in our ~~$2,956~~ share of depreciation and amortization expense compared to the ~~net gain and also received a $300 sales commission~~prior year, primarily resulting from ~~Alexander's.~~non-cash impairment losses recognized in prior periods.

(2)Includes interests in 280 Park Avenue, 650 Madison Avenue, ~~One Park Avenue (consolidated from August 5, 2021),~~ 7 West 34th Street, 512 West 22nd Street, 61 Ninth Avenue, 85 Tenth Avenue and others.

(3)Includes interests in Independence Plaza, Rosslyn Plaza and others.

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

7. ~~220 Central~~350 Park ~~South ("220 CPS")~~Avenue

~~During~~On January 24, 2023, we and the ~~nine months ended September 30, 2022,~~Rudin family (“Rudin”) completed agreements with Citadel Enterprise Americas LLC (“Citadel”) and with an affiliate of Kenneth C. Griffin, Citadel’s Founder and CEO (“KG”), for a series of transactions relating to 350 Park Avenue and 40 East 52nd Street.

Pursuant to the agreements, Citadel master leases 350 Park Avenue, a 585,000 square foot Manhattan office building, on an “as is” basis for ten years, with an initial annual net rent of $36,000,000. Per the terms of the lease, no tenant allowance or free rent was provided. In the first quarter of 2023, we ~~closed~~commenced revenue recognition of the master lease. Citadel has also master leased Rudin’s adjacent property at 40 East 52nd Street (390,000 square feet).

In addition, we entered into a joint venture with Rudin (the “Vornado/Rudin JV”) which was formed to purchase 39 East 51st Street. Upon formation of the KG joint venture described below, 39 East 51st Street will be combined with 350 Park Avenue and 40 East 52nd Street to create a premier development site (collectively, the “Site”). On June 20, 2023, the Vornado/Rudin JV completed the purchase of 39 East 51st Street for $40,000,000, which was funded on a 50/50 basis by Vornado and Rudin. The Vornado/Rudin JV is a variable interest entity which we consolidate as the entity’s primary beneficiary.

From October 2024 to June 2030, KG will have the option to either:

•acquire a 60% interest in a joint venture with the Vornado/Rudin JV that would value the Site at $1.2 billion ($900,000,000 to Vornado and $300,000,000 to Rudin) and build a new 1,700,000 square foot office tower (the “Project”) pursuant to East Midtown Subdistrict zoning with the Vornado/Rudin JV as developer. KG would own 60% of the joint venture and the Vornado/Rudin JV would own 40% (with Vornado owning 36% and Rudin owning 4% of the joint venture along with a $250,000,000 preferred equity interest in the Vornado/Rudin JV).

◦at the joint venture formation, Citadel or its affiliates will execute a pre-negotiated 15-year anchor lease with renewal options for approximately 850,000 square feet (with expansion and contraction rights) at the Project for its primary office in New York City;

◦the rent for Citadel’s space will be determined by a formula based on a percentage return (that adjusts based on the ~~sale~~actual cost of ~~one condominium unit~~capital) on the total Project cost;

◦the master leases will terminate at the scheduled commencement of demolition;

•or, exercise an option to purchase the Site for $1.4 billion ($1.085 billion to Vornado and ~~ancillary amenities at 220 CPS~~$315,000,000 to Rudin), in which case the Vornado/Rudin JV would not participate in the new development.

Further, the Vornado/Rudin JV will have the option from October 2024 to September 2030 to put the Site to KG for ~~net proceeds of $16,124,000 resulting~~$1.2 billion ($900,000,000 to Vornado and $300,000,000 to Rudin). For ten years following any put option closing, unless the put option is exercised in response to KG’s request to form the joint venture or KG makes a $200,000,000 termination payment, the Vornado/Rudin JV will have the right to invest in a ~~financial statement net gain of $7,030,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income. In connection~~joint venture with ~~these sales, $945,000 of income tax expense was recognized on our consolidated statements of income. From inception to September 30, 2022, we have closed~~KG on the ~~sale~~terms described above if KG proceeds with development of ~~107 units and ancillary amenities for net proceeds of $3,023,020,000 resulting in financial statement net gains of $1,124,285,000.~~the Site.

8. Dispositions

~~SoHo Properties~~The Armory Show

On ~~January 13, 2022,~~July3, 2023, we ~~sold two Manhattan retail properties~~completed the sale of The Armory Show, located ~~at 478-482 Broadway and 155 Spring Street~~in New York, for ~~$84,500,000~~$24,410,000, subject to certain post-closing adjustments, and realized net proceeds of ~~$81,399,000.~~$22,489,000. In connection with the sale, we recognized a net gain of ~~$551,000~~$20,181,000 which is included in ~~"net~~“net gains on disposition of wholly owned and partially owned ~~assets"~~assets” on our consolidated statements of income.

Manhattan Retail Properties Sale

On August 10, 2023, we completed the sale of four Manhattan retail properties located at 510 Fifth Avenue, 148–150 Spring Street, 443 Broadway and 692 Broadway for $100,000,000 and realized net proceeds of $95,450,000. In connection with the sale, we recognized an impairment loss of $625,000 which is included in “transaction related costs and other” on our consolidated statements of income.

~~Center Building (33-00 Northern Boulevard)~~

On June 17, 2022, we sold the Center Building, an eight-story 498,000 square foot office building located at 33‑00 Northern Boulevard in Long Island City, New York, for $172,750,000. We realized net proceeds of $58,946,000 after repayment of the existing $100,000,000 mortgage loan and closing costs. In connection with the sale, we recognized a net gain of $15,213,000 which is included in "net gains on disposition of wholly owned and partially owned assets" on our consolidated statements of income.

~~40 Fulton Street~~

On August 17, 2022, we entered into an agreement to sell 40 Fulton Street, a 251,000 square foot Manhattan office and retail building, for $102,000,000. We expect to close the sale in the fourth quarter of 2022 and recognize a net gain of approximately $33,000,000 after closing costs. The sale is subject to customary closing conditions. As of September 30, 2022, the $64,177,000 carrying value of the property was classified as held-for-sale and is included in "other assets" on our consolidated balance sheets.

2831

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

9. Identified Intangible Assets and Liabilities

The following summarizes our identified intangible assets (primarily above-market leases) and liabilities (primarily below-market leases).


(Amounts in thousands)	(Amounts in thousands)	Balance as of				(Amounts in thousands)	Balance as of
		September 30, 2022		December 31, 2021			September 30, 2023		December 31, 2022
Identified intangible assets:	Identified intangible assets:					Identified intangible assets:
Gross amount	Gross amount	$	237,777	$	252,081	Gross amount	$	229,856	$	237,777
Accumulated amortization	Accumulated amortization	(95,661)		(97,186)		Accumulated amortization	(99,770)		(98,139)
Total, net	Total, net	$	142,116	$	154,895	Total, net	$	130,086	$	139,638
Identified intangible liabilities (included in deferred revenue):	Identified intangible liabilities (included in deferred revenue):					Identified intangible liabilities (included in deferred revenue):
Gross amount	Gross amount	$	244,396	$	256,065	Gross amount	$	244,396	$	244,396
Accumulated amortization	Accumulated amortization	(206,711)		(212,245)		Accumulated amortization	(214,147)		(208,592)
Total, net	Total, net	$	37,685	$	43,820	Total, net	$	30,249	$	35,804

Amortization of acquired below-market leases, net of acquired above-market leases, resulted in an increase to rental revenues of ~~$1,384,000~~$1,356,000 and ~~$2,222,000~~$1,384,000 for the three months ended September 30, ~~2022~~2023 and ~~2021,~~2022, respectively, and ~~$3,788,000~~$4,083,000 and ~~$7,939,000~~$3,788,000 for the nine months ended September 30, ~~2022~~2023 and ~~2021,~~2022, respectively. Estimated annual amortization for each of the five succeeding years commencing January 1, ~~2023~~2024 is below:


(Amounts in thousands)	(Amounts in thousands)	Acquired below (above) market leases, net		(Amounts in thousands)
2023		$	5,471
2024	2024	2,352		2024	$	2,348
2025	2025	941		2025	935
2026	2026	299		2026	292
2027	2027	(148)		2027	(154)
2028				2028	(43)

Amortization of all other identified intangible assets (a component of depreciation and amortization expense) was ~~$1,987,000~~$1,942,000 and ~~$2,066,000~~$1,987,000 for the three months ended September 30, ~~2022~~2023 and ~~2021,~~2022, respectively, and ~~$8,529,000~~$5,914,000 and ~~$4,377,000~~$8,529,000 for the nine months ended September 30, ~~2022~~2023 and ~~2021,~~2022, respectively. Estimated annual amortization for each of the five succeeding years commencing January 1, ~~2023~~2024 is below:

(Amounts in thousands) Other identified intangible assets
2023 $ 7,948
2024 7,128
2025 6,077
2026 5,884
2027 5,449

~~10. Debt~~

~~Secured Debt~~

On June 15, 2022, we completed a $480,000,000 refinancing of 100 West 33rd Street, a 1.1 million square foot building comprised of 859,000 square feet of office space and 255,000 square feet of retail space. The interest-only loan bears a rate of SOFR plus 1.65% (4.64% as of September 30, 2022) through March 2024, increasing to SOFR plus 1.85% thereafter. The interest rate on the loan was swapped to a fixed rate of 5.06% through March 2024, and 5.26% through June 2027. The loan matures in June 2027, with two one-year extension options subject to debt service coverage ratio and loan-to-value tests. The loan replaces the previous $580,000,000 loan that bore interest at LIBOR plus 1.55% and was scheduled to mature in April 2024.

On June 28, 2022, we completed a $700,000,000 refinancing of 770 Broadway, a 1.2 million square foot Class A Manhattan office building. The interest-only loan bears a rate of SOFR plus 2.25% (4.93% as of September 30, 2022) and matures in July 2024 with three one-year extension options (July 2027 as fully extended). The interest rate on the loan was swapped to a fixed rate of 4.98% through July 2027. The loan replaces the previous $700,000,000 loan that bore interest at SOFR plus 1.86% and was scheduled to mature in July 2022.


(Amounts in thousands)
2024	$	7,004
2025	5,954
2026	5,760
2027	5,325
2028	4,166

2932

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

10. Debt ~~- continued~~

~~Unsecured Revolving Credit Facility~~Secured Debt

150 West 34th Street

On ~~June 30, 2022,~~January 9, 2023, our $105,000,000 participation in the $205,000,000 mortgage loan on 150 West 34th Street was repaid, which reduced “other assets” and “mortgages payable, net” on our consolidated balance sheets by $105,000,000.

On October 4, 2023, we ~~amended and extended one~~completed a $75,000,000 refinancing of ~~our two revolving credit facilities.~~150 West 34th Street, of which $25,000,000 is recourse to the Operating Partnership. The $1.25 billion amended facility bears interest at a rate of SOFR plus 1.15% (4.18% as of September 30, 2022). The term of the facility was extended from March 2024 to December 2027, as fully extended. The facility fee is 25 basis points. On August 16, 2022, the interest rate on the $575,000,000 drawn on the facility was swapped to a fixed interest rate of 3.88% through August 2027. Our other $1.25 billion revolving credit facility matures in April 2026, as fully extended, andinterest-only loan bears a rate of SOFR plus ~~1.19%~~2.15% and matures in February 2025, with three one-year as-of-right extension options and an additional one-year extension option available subject to satisfying a loan-to-value test. The interest rate on the loan is subject to an interest rate cap arrangement with a ~~facility fee~~SOFR strike rate of ~~25 basis points.~~5.00%, which matures in February 2026. The loan replaces the previous $100,000,000 loan, which bore interest at SOFR plus 1.86%.

~~Unsecured Term Loan~~1290 Avenue of the Americas

On June ~~30, 2022,~~29, 2023, we ~~extended our $800,000,000 unsecured term loan from February 2024 to December 2027. The extended loan bears~~entered into a forward two-year 1.00% SOFR interest ~~at a~~ rate ofcap arrangement for the $950,000,000 SOFR plus ~~1.30% (4.33%~~1.62% mortgage loan. We made a $63,100,000 up-front payment (of which $18,930,000 is attributable to noncontrolling interests), which is included in “other assets” on our consolidated balance sheets as of September 30, ~~2022) and~~2023. The forward cap is ~~currently swapped to a fixed rate~~effective upon the November 2023 expiration of ~~4.05%.~~

~~Interest Rate Hedging Activities~~

~~We entered into~~ the ~~following~~existing 3.89% SOFR interest rate ~~swap arrangements during the nine months ended September 30, 2022. See Note 14 -~~ ~~Fair Value Measurements~~ ~~for further information on our consolidated hedging instruments.~~cap.

(Amounts in thousands) Notional Amount All-In Swapped Rate Swap Expiration Date Variable Rate Spread
770 Broadway mortgage loan $ 700,000 4.98% 07/27 S+225
Unsecured revolving credit facility 575,000 3.88% 08/27 S+115
Unsecured term loan(1)
50,000 4.04% 08/27 S+130
Unsecured term loan (effective 10/23) 500,000 4.39% 10/26 S+130
100 West 33rd Street mortgage loan 480,000 5.06% 06/27 S+165
888 Seventh Avenue mortgage loan(2)
200,000 4.66% 09/27 L+170

~~____________________~~

~~(1)Together with the existing $750,000 interest rate swap arrangement expiring October 2023, the $800,000 unsecured term loan balance currently bears interest at a fixed rate of 4.05%.~~

~~(2)~~The ~~remaining $83,200 amortizing mortgage loan balance bears interest at a floating rate of LIBOR plus 1.70%.~~

~~Debt Summary~~

~~Below~~following is a summary of our ~~consolidated debt balances as of September 30, 2022 and December 31, 2021.~~debt:


(Amounts in thousands)	(Amounts in thousands)	Weighted Average Interest Rate at September 30, 2022(1)		Balance as of					(Amounts in thousands)	Weighted Average Interest Rate as of September 30, 2023(1)				Balance as of
			September 30, 2022			December 31, 2021							September 30, 2023			December 31, 2022
Mortgages Payable:	Mortgages Payable:										Mortgages Payable:
Fixed rate	Fixed rate	3.62%		$	3,570,000		$	2,190,000	Fixed rate			3.63%		$	3,568,650		$	3,570,000
Variable rate(2)	Variable rate(2)	4.35%		2,313,015			3,909,215		Variable rate(2)			5.87%		2,189,565			2,307,615
Total	Total	3.91%		5,883,015			6,099,215		Total			4.48%		5,758,215			5,877,615
Deferred financing costs, net and other	Deferred financing costs, net and other			(51,246)			(45,872)		Deferred financing costs, net and other					(43,454)			(48,597)
Total, net	Total, net			$	5,831,769		$	6,053,343	Total, net					$	5,714,761		$	5,829,018
Unsecured Debt:	Unsecured Debt:								Unsecured Debt:
Senior unsecured notes	Senior unsecured notes	3.02%		$	1,200,000		$	1,200,000	Senior unsecured notes			3.02%		$	1,200,000		$	1,200,000
Deferred financing costs, net and other	Deferred financing costs, net and other			(8,678)			(10,208)		Deferred financing costs, net and other					(6,638)			(8,168)
Senior unsecured notes, net	Senior unsecured notes, net			1,191,322			1,189,792		Senior unsecured notes, net					1,193,362			1,191,832

Unsecured term loan	Unsecured term loan	4.05%		800,000			800,000		Unsecured term loan			4.04%		800,000			800,000
Deferred financing costs, net and other	Deferred financing costs, net and other			(7,153)			(2,188)		Deferred financing costs, net and other					(5,788)			(6,807)
Unsecured term loan, net	Unsecured term loan, net			792,847			797,812		Unsecured term loan, net					794,212			793,193

Unsecured revolving credit facilities	Unsecured revolving credit facilities	3.88%		575,000			575,000		Unsecured revolving credit facilities			3.87%		575,000			575,000

Total, net	Total, net			$	2,559,169		$	2,562,604	Total, net					$	2,562,574		$	2,560,025

____________________

(1)Represents the interest rate in effect as of September 30, ~~2022~~2023 based on the appropriate reference rate as of the contractual reset date plus contractual spread, adjusted for hedging instruments, as applicable. See Note 15 - Fair Value Measurements for further information on our consolidated hedging instruments.

(2)As of September 30, 2023, $2,009,119 of our variable rate debt is subject to interest rate cap arrangements. The interest rate cap arrangements have a weighted average strike rate of 4.17% and a weighted average remaining term of 7 months. These amounts exclude the 1290 Avenue of the Americas interest rate cap discussed above, which is effective November 2023.

3033

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

11. Redeemable Noncontrolling Interests

Redeemable Noncontrolling Partnership Units

Redeemable noncontrolling partnership units are primarily comprised of Class A Operating Partnership units held by third parties and are recorded at the greater of their carrying amount or redemption value at the end of each reporting period. Changes in the value from period to period are charged to “additional capital” in Vornado’s consolidated statements of changes in equity and to “partners’ capital” on the consolidated balance sheets of the Operating Partnership.

Below is a table summarizing the activity of redeemable noncontrolling partnership units.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Beginning balance	Beginning balance	$	412,022	$	654,771	$	590,975	$	511,747	Beginning balance	$	410,276	$	412,022	$	348,692	$	590,975
Net income	Net income	606		2,818		6,382		6,683		Net income	4,736		606		8,773		6,382
Other comprehensive income	Other comprehensive income	8,299		426		15,044		2,016		Other comprehensive income	1,634		8,299		26		15,044
Distributions	Distributions	(7,579)		(7,553)		(22,740)		(22,422)		Distributions	(29)		(7,579)		(5,658)		(22,740)
Redemption of Class A units for Vornado common shares, at redemption value	Redemption of Class A units for Vornado common shares, at redemption value	(992)		(4,749)		(2,569)		(13,058)		Redemption of Class A units for Vornado common shares, at redemption value	(1,615)		(992)		(7,173)		(2,569)
Redeemable Class A unit measurement adjustment	Redeemable Class A unit measurement adjustment	(21,857)		(64,100)		(215,619)		78,848		Redeemable Class A unit measurement adjustment	(8,954)		(21,857)		58,159		(215,619)
Other, net	Other, net	3,575		13,036		22,601		30,835		Other, net	9,127		3,575		12,356		22,601
Ending balance	Ending balance	$	394,074	$	594,649	$	394,074	$	594,649	Ending balance	$	415,175	$	394,074	$	415,175	$	394,074

As of September 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the aggregate redemption value of redeemable Class A units of the Operating Partnership, which are those units held by third parties, was ~~$390,539,000~~$383,907,000 and ~~$587,440,000, respectively.~~$300,015,000, respectively, based on Vornado’s quarter-end closing common share price.

On April 26, 2023, Vornado announced the postponement of dividends on its common shares until the end of 2023, at which time, upon finalization of its 2023 taxable income, including the impact of asset sales, it will pay the 2023 dividend in either (i) cash, or (ii) a combination of cash and securities, as determined by its Board of Trustees. Distributions to Class A unitholders of the Operating Partnership will correspondingly be postponed with the postponement of dividends to Vornado common shareholders.

Redeemable noncontrolling partnership units exclude our Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units, as they are accounted for as liabilities in accordance with ASC Topic 480, Distinguishing Liabilities and Equity. Accordingly, the fair value of these units is included as a component of “other liabilities” on our consolidated balance sheets and aggregated $49,383,000 ~~and $49,659,000~~ as of September 30, ~~2022~~2023 and December 31, ~~2021,~~2022, respectively. Changes in the value from period to period, if any, are charged to “interest and debt expense” on our consolidated statements of income.

Redeemable Noncontrolling Interest in a Consolidated Subsidiary

A consolidated joint venture, in which we ~~own~~hold a 95% interest, ~~is developing~~developed and owns the Farley ~~Office and Retail~~Building (the ~~"Project"~~"Farley Project"). During 2020, a historic tax credit investor (the "Tax Credit Investor") funded $92,400,000 of capital contributions to the Farley Project and is expected to make additional capital contributions in future periods.

The arrangement includes a put option whereby the joint venture may be obligated to purchase the Tax Credit Investor’s ownership interest in the Farley Project at a future date. The put price is calculated based on a pre-determined formula. As exercise of the put option is outside of the joint venture’s control, the Tax Credit Investor’s interest, together with the put option, have been recorded to “redeemable noncontrolling interest in a consolidated subsidiary” on our consolidated balance sheets. The redeemable noncontrolling interest is recorded at the greater of the carrying amount or redemption value at the end of each reporting period. Changes in the value from period to period are charged to “additional capital” in Vornado’s consolidated statements of changes in equity and to “partners’ capital” on the consolidated balance sheets of the Operating Partnership. There was no adjustment required for the three and nine months ended September 30, ~~2022~~2023 and ~~2021.~~2022.

Below is a table summarizing the activity of the redeemable noncontrolling interest in a consolidated subsidiary.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Beginning balance	Beginning balance	$	93,987	$	94,913	$	97,708	$	94,520	Beginning balance	$	70,020	$	93,987	$	88,040	$	97,708
Net (loss) income		(4,759)		1,126		(8,480)		1,519
Net loss										Net loss	(11,191)		(4,759)		(29,211)		(8,480)

Ending balance	Ending balance	$	89,228	$	96,039	$	89,228	$	96,039	Ending balance	$	58,829	$	89,228	$	58,829	$	89,228

3134

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

12. Shareholders' Equity/Partners' Capital

The following table sets forth the details of our dividends/distributions per common share/Class A unit and dividends/distributions per share/unit for each class of preferred shares/units of beneficial interest.


(Per share/unit)	(Per share/unit)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Per share/unit)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Shares/Units:
Common shares/Class A units held by Vornado: authorized 250,000,000 shares/units	Common shares/Class A units held by Vornado: authorized 250,000,000 shares/units	$	0.53	$	0.53	$	1.59	$	1.59	Common shares/Class A units held by Vornado: authorized 250,000,000 shares/units	$	—	$	0.53	$	0.375	$	1.59
Convertible Preferred(1):
Preferred shares/units(1)										Preferred shares/units(1)
Convertible Preferred:										Convertible Preferred:
6.5% Series A: authorized 12,902 shares/units(2)	6.5% Series A: authorized 12,902 shares/units(2)	0.8125		0.8125		2.4375		2.4375		6.5% Series A: authorized 12,902 shares/units(2)	0.8125		0.8125		2.4375		2.4375
Cumulative Redeemable Preferred(1)(3):	Cumulative Redeemable Preferred(1)(3):									Cumulative Redeemable Preferred(1)(3):
5.70% Series K: authorized 12,000,000 shares/units		N/A		0.3563		N/A		1.0689
5.40% Series L: authorized 13,800,000 shares/units	5.40% Series L: authorized 13,800,000 shares/units	0.3375		0.3375		1.0125		1.0125		5.40% Series L: authorized 13,800,000 shares/units	0.3375		0.3375		1.0125		1.0125
5.25% Series M: authorized 13,800,000 shares/units	5.25% Series M: authorized 13,800,000 shares/units	0.3281		0.3281		0.9843		0.9843		5.25% Series M: authorized 13,800,000 shares/units	0.3281		0.3281		0.9843		0.9843
5.25% Series N: authorized 12,000,000 shares/units	5.25% Series N: authorized 12,000,000 shares/units	0.3281		0.3281		0.9843		0.9843		5.25% Series N: authorized 12,000,000 shares/units	0.3281		0.3281		0.9843		0.9843
4.45% Series O: authorized 12,000,000 shares/units	4.45% Series O: authorized 12,000,000 shares/units	0.2781		0.0278		0.8343		0.0278		4.45% Series O: authorized 12,000,000 shares/units	0.2781		0.2781		0.8343		0.8343

____________________

(1)Dividends on preferred shares and distributions on preferred units are cumulative and are payable quarterly in arrears.

(2)Redeemable at the option of Vornado under certain circumstances, at a redemption price of 1.9531 common shares/Class A units per Series A ~~Preferred Share/Unit~~preferred share/unit plus accrued and unpaid dividends/distributions through the date of redemption, or convertible at any time at the option of the holder for 1.9531 common shares/Class A units per Series A ~~Preferred Share/Unit.~~preferred share/unit.

(3)Series L and Series M preferred shares/units are redeemable at Vornado's option at a redemption price of $25.00 per share/unit, plus accrued and unpaid dividends/distributions through the date of redemption. Series ~~M preferred shares/units are redeemable commencing December 2022, Series~~ N preferred shares/units are redeemable commencing November 2025 and Series O preferred shares/units are redeemable commencing September ~~2026. Series K preferred shares/units were redeemed on October 13, 2021.~~2026, each at a redemption price of $25.00 per share/unit.

~~Accumulated Other Comprehensive Income (Loss)~~On April 26, 2023, Vornado announced the postponement of dividends on its common shares until the end of 2023, at which time, upon finalization of its 2023 taxable income, including the impact of asset sales, it will pay the 2023 dividend in either (i) cash, or (ii) a combination of cash and securities, as determined by its Board of Trustees. Cash retained from dividends or from asset sales will be used to reduce debt and/or to fund the share repurchase program discussed below. Distributions to Class A unitholders of the Operating Partnership will correspondingly be postponed with the postponement of dividends to Vornado common shareholders.

Share Repurchase Program

On April 26, 2023, our Board of Trustees authorized a share repurchase plan under which Vornado is authorized to repurchase up to $200,000,000 of its outstanding common shares. To the extent Vornado repurchases any of its common shares, in order to fund the common share repurchase and maintain the one-to-one ratio of the number of Vornado common shares outstanding and the number of Class A units owned by Vornado, the Operating Partnership will repurchase from Vornado an equal number of its Class A units at the same price.

Share repurchases may be made from time to time in the open market, through privately negotiated transactions or through other means as permitted by federal securities laws, including through block trades, accelerated share repurchase transactions and/or trading plans intended to qualify under Rule 10b5-1. The timing, manner, price and amount of any repurchases will be determined in Vornado’s discretion depending on business, economic and market conditions, corporate and regulatory requirements, prevailing prices for Vornado’s common shares, alternative uses for capital and other considerations. The program does not have an expiration date and may be suspended or discontinued at any time and does not obligate Vornado to make any repurchases of its common shares.

During the three months ended September 30, 2023, we repurchased 302,200 common shares for $5,927,000 at an average price per share of $19.61. In total, we have repurchased 2,024,495 common shares under the program at an average price per share of $14.40. As of September 30, 2023, $170,857,000 remained available and authorized for repurchases.

The ~~following table sets forth~~Operating Partnership repurchased Class A units from Vornado equivalent to the ~~changes in accumulated other comprehensive income (loss)~~number and price of common shares repurchased by ~~component.~~

(Amounts in thousands)

Total Accumulated other comprehensive income (loss) of nonconsolidated subsidiaries Change in fair value of interest
rate swaps and other Other
For the three months ended September 30, 2022:
Balance as of June 30, 2022 $ 73,300 $ 9,897 $ 68,858 $ (5,455)
Other comprehensive income (loss) 111,878 5,124 117,219 (10,465)
Balance as of September 30, 2022 $ 185,178 $ 15,021 $ 186,077 $ (15,920)
For the three months ended September 30, 2021:
Balance as of June 30, 2021 $ (51,437) $ (9,279) $ (45,905) $ 3,747
Other comprehensive income (loss) 6,258 1,322 5,360 (424)
Balance as of September 30, 2021 $ (45,179) $ (7,957) $ (40,545) $ 3,323
For the nine months ended September 30, 2022:
Balance as of December 31, 2021 $ (17,534) $ (4,063) $ (14,761) $ 1,290
Other comprehensive income (loss) 202,712 19,084 200,838 (17,210)
Balance as of September 30, 2022 $ 185,178 $ 15,021 $ 186,077 $ (15,920)
For the nine months ended September 30, 2021:
Balance as of December 31, 2020 $ (75,099) $ (14,338) $ (66,098) $ 5,337
Other comprehensive income (loss) 29,920 6,381 25,553 (2,014)
Balance as of September 30, 2021 $ (45,179) $ (7,957) $ (40,545) $ 3,323
Vornado during the same periods.

3235

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

13. Stock-based Compensation

We account for all equity-based compensation in accordance with ASC Topic 718, Compensation - Stock Compensation. Stock-based compensation expense, a component of "general and administrative" expense on our consolidated statements of income, was $9,665,000 and $3,886,000 for the three months ended September 30, 2023 and 2022, respectively, and $33,247,000 and $22,887,000 for the nine months ended September 30, 2023 and 2022, respectively.

2023 Omnibus Share Plan

On May 18, 2023, our shareholders approved the 2023 Omnibus Share Plan (the “Plan”), which replaces the 2019 Omnibus Share Plan. Under the Plan, the Compensation Committee of Vornado’s Board of Trustees (the “Committee”) may grant incentive and non-qualified Vornado stock options, restricted Vornado common shares, restricted Operating Partnership units (“LTIP Units”), out-performance plan awards (“OPP Units”), appreciation-only long-term incentive plan units (“AO LTIP Units”), performance conditioned appreciation-only long-term incentive plan units (“Performance AO LTIP Units”), and long-term performance plan LTIP units (“LTPP Units”) to certain of our employees and officers. Awards may be granted up to a maximum of 10,800,000 shares, if all awards granted are Full Value awards, as defined in the Plan, and up to 21,600,000 shares, if all of the awards granted are Not Full Value Awards, as defined in the Plan. Full Value Awards are securities that have a value equivalent to the underlying Vornado common share or Class A unit of the Operating Partnership, such as restricted Vornado common shares or LTIP Units. Vornado stock options, AO LTIP Units and Performance AO LTIP Units are Not Full Value Awards; these securities require the payment of an exercise price.

LTIP Unit and Performance AO LTIP Grant

On June 29, 2023 (the “Grant Date”), the Committee granted equity awards (the “Awards”), comprised of (i) 2,394,801 LTIP Units, and (ii) 14,368,750 Performance AO LTIP Units, to a broad group of employees of the Company including its named executive officers (as identified in the Company’s proxy statement for its 2023 Annual Meeting of Shareholders). The purpose of the Awards is to further incentivize and align the award recipients with shareholder performance and to support retention of these employees.

The LTIP Units are a class of units of the Operating Partnership that, following the occurrence of certain events and upon vesting, are convertible by the holder into an equivalent number of Class A Units. Class A Units of the Operating Partnership are redeemable by the holder for cash or, at the Company’s election, common shares of the Company on a one-for-one basis.

The LTIP Units will vest in two equal installments on the 3rd and 4th anniversaries of the Grant Date, respectively, subject to the recipient’s continued employment with the Company as of such dates, with each vesting tranche subject to an additional one-year post-vesting transfer restriction. The LTIP Units are entitled to receive the same distributions as paid on Vornado’s common shares.

The Performance AO LTIP Units are a class of Operating Partnership units and each Performance AO LTIP Unit is potentially convertible into a number of Class A Units, determined by reference to the excess of the closing market price of Vornado common shares on the NYSE on the date of conversion over $16.87. The Performance AO LTIP Units can be converted until the 10th anniversary of the Grant Date, subject to satisfaction of the vesting and performance conditions described below.

The Performance AO LTIP Units will vest with respect to 20% on the 3rd anniversary of the Grant Date, and the remaining 80% will vest on the 4th anniversary of the Grant Date, subject to the recipient’s continued employment with the Company, and subject to the following performance conditions:

•No Performance AO LTIP Units are earned if the Applicable Price (defined below) is less than $21.0875 per share.

•At an Applicable Price of $21.0875 per share (a 25% increase above the Grant Date share price), 33% of the Performance AO LTIP Units are earned.

•At an Applicable Price of $25.3050 per share (a 50% increase above the Grant Date share price), 67% of the Performance AO LTIP Units are earned.

•At an Applicable Price of $29.5225 per share (a 75% increase above the Grant Date share price), 100% of the Performance AO LTIP Units are earned.

Linear interpolation applies for Applicable Prices between $21.0875 and $29.5225. “Applicable Price” means the highest average consecutive 20-trading day closing share price for Vornado’s common shares during the 10 years following the Grant Date.

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

14. Variable Interest Entities ("VIEs")

Unconsolidated VIEs

As of September 30, ~~2022~~2023 and December 31, ~~2021,~~2022, we had several unconsolidated VIEs. We do not consolidate these entities because we are not the primary beneficiary and the nature of our involvement in the activities of these entities does not give us power over decisions that significantly affect these entities’ economic performance. We account for our investment in these entities under the equity method (see Note 6 – Investments in Partially Owned Entities). As of September 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the net carrying amount of our investments in these entities was ~~$64,963,000~~$110,408,000 and ~~$69,435,000,~~$68,223,000, respectively, and our maximum exposure to loss in these entities is limited to the carrying amount of our investments.

Consolidated VIEs

Our most significant consolidated VIEs are the Operating Partnership (for Vornado), the Farley ~~joint venture~~Project and certain properties that have noncontrolling interests. These entities are VIEs because the noncontrolling interests do not have substantive kick-out or participating rights. We consolidate these entities because we control all significant business activities.

As of September 30, 2023, the total assets and liabilities of our consolidated VIEs, excluding the Operating Partnership, were $5,036,892,000 and $2,763,077,000, respectively. As of December 31, 2022, the total assets and liabilities of our consolidated VIEs, excluding the Operating Partnership, were ~~$4,569,514,000~~$4,423,995,000 and ~~$2,378,725,000, respectively. As of December 31, 2021, the total assets and liabilities of our consolidated VIEs, excluding the Operating Partnership, were $4,564,621,000 and $2,517,652,000,~~$2,345,726,000, respectively.

~~14.~~15. Fair Value Measurements

ASC 820 defines fair value and establishes a framework for measuring fair value. The objective of fair value is to determine the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price). ASC 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities as well as certain U.S. Treasury securities that are highly liquid and are actively traded in secondary markets; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs that are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as consider counterparty credit risk in our assessment of fair value. Considerable judgment is necessary to interpret Level 2 and 3 inputs in determining the fair value of our financial and non-financial assets and liabilities. Accordingly, our fair value estimates, which are made at the end of each reporting period, may be different than the amounts that may ultimately be realized upon sale or disposition of these assets.

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

15. Fair Value Measurements - continued

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis

Financial assets and liabilities that are measured at fair value on our consolidated balance sheets consist of (i) investments in U.S. Treasury bills (classified as ~~available-for-sale),~~available for-sale) (ii) ~~real estate fund investments, (iii)~~ the assets in our deferred compensation plan (for which there is a corresponding liability on our consolidated balance sheets), ~~(iv)~~(iii) loans receivable (for which we have elected the fair value option under ASC Subtopic 825-10, Financial Instruments ("ASC 825-10")), ~~(v)~~(iv) interest rate swaps and caps and ~~(vi)~~(v) mandatorily redeemable instruments (Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units). The tables ~~on the following page,~~below aggregate the fair values of these financial assets and liabilities by their levels in the fair value hierarchy.

~~VORNADO REALTY TRUST AND VORNADO REALTY L.P.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED~~

~~(UNAUDITED)~~

~~14. Fair Value Measurements - continued~~

~~Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued~~

(Amounts in thousands) As of September 30, 2022
Total Level 1 Level 2 Level 3
Investments in U.S. Treasury bills (1)
$ 445,165 $ 445,165 $ — $ —
Real estate fund investments 930 — — 930
Deferred compensation plan assets ($6,434 included in restricted cash and $89,247 in other assets) 95,681 50,770 — 44,911
Loans receivable ($49,227 included in investments in partially owned entities and $4,024 in other assets) 53,251 — — 53,251
Interest rate swaps and caps (included in other assets) 189,891 — 189,891 —
Total assets $ 784,918 $ 495,935 $ 189,891 $ 99,092
Mandatorily redeemable instruments (included in other liabilities) $ 49,383 $ 49,383 $ — $ —
Total liabilities $ 49,383 $ 49,383 $ — $ —
(Amounts in thousands) As of December 31, 2021
Total Level 1 Level 2 Level 3
Real estate fund investments $ 7,730 $ — $ — $ 7,730
Deferred compensation plan assets ($9,104 included in restricted cash and $101,070 in other assets) 110,174 65,158 — 45,016
Loans receivable ($46,444 included in investments in partially owned entities and $3,738 in other assets) 50,182 — — 50,182
Interest rate swaps and caps (included in other assets) 18,929 — 18,929 —
Total assets $ 187,015 $ 65,158 $ 18,929 $ 102,928
Mandatorily redeemable instruments (included in other liabilities) $ 49,659 $ 49,659 $ — $ —
Interest rate swaps (included in other liabilities) 32,837 — 32,837 —
Total liabilities $ 82,496 $ 49,659 $ 32,837 $ —


(Amounts in thousands)	As of September 30, 2023
	Total		Level 1		Level 2		Level 3
Deferred compensation plan assets ($27,094 included in restricted cash and $73,392 in other assets)	$	100,486	$	54,799	$	—	$	45,687
Loans receivable ($53,096 included in investments in partially owned entities and $4,745 in other assets)	57,841		—		—		57,841
Interest rate swaps and caps (included in other assets)	260,747		—		260,747		—
Total assets	$	419,074	$	54,799	$	260,747	$	103,528

Mandatorily redeemable instruments (included in other liabilities)	$	49,383	$	49,383	$	—	$	—



(Amounts in thousands)	As of December 31, 2022
	Total		Level 1		Level 2		Level 3
Investments in U.S. Treasury bills(1)	$	471,962	$	471,962	$	—	$	—
Deferred compensation plan assets ($7,763 included in restricted cash and $88,559 in other assets)	96,322		57,406		—		38,916
Loans receivable ($50,091 included in investments in partially owned entities and $4,306 in other assets)	54,397		—		—		54,397
Interest rate swaps and caps (included in other assets)	183,804		—		183,804		—
Total assets	$	806,485	$	529,368	$	183,804	$	93,313

Mandatorily redeemable instruments (included in other liabilities)	$	49,383	$	49,383	$	—	$	—

____________________

(1)During the nine months ended September 30, ~~2022,~~2023, we ~~purchased $794,793 in U.S. Treasury bills with an aggregate par value of $800,000 and~~ realized proceeds of ~~$350,000~~$477,000 from maturing U.S. Treasury bills. ~~As of September 30, 2022, our investments in U.S. Treasury bills have an aggregate amortized cost of $448,196 and have remaining maturities of less than one year.~~

~~Real Estate Fund Investments~~

~~As of September 30, 2022, we had two real estate fund investments with an aggregate fair value of $930,000, $275,459,000 below cost. These investments are classified as Level 3.~~

Significant unobservable quantitative inputs used in determining the fair value of each investment include capitalization rates and discount rates. These rates are based on the location, type and nature of each property, current and anticipated market conditions, industry publications and from the experience of our Acquisitions and Capital Markets departments. Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these real estate fund investments.

Range Weighted Average
(based on fair value of assets)
Unobservable Quantitative Input September 30, 2022 December 31, 2021 September 30, 2022 December 31, 2021
Discount rates 12.0% to 13.0% 12.0% to 15.0% 12.6% 13.2%
Terminal capitalization rates 5.5% to 9.5% 5.5% to 8.8% 7.7% 7.4%

The inputs above are subject to change based on changes in economic and market conditions and/or changes in use or timing of exit. Changes in discount rates and terminal capitalization rates result in increases or decreases in the fair values of these investments. The discount rates encompass, among other things, uncertainties in the valuation models with respect to terminal capitalization rates and the amount and timing of cash flows. Therefore, a change in the fair value of these investments resulting from a change in the terminal capitalization rate may be partially offset by a change in the discount rate. It is not possible for us to predict the effect of future economic or market conditions on our estimated fair values.

~~VORNADO REALTY TRUST AND VORNADO REALTY L.P.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED~~

~~(UNAUDITED)~~

~~14. Fair Value Measurements - continued~~

~~Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued~~

~~Real Estate Fund Investments - continued~~

~~The table below summarizes the changes in the fair value of real estate fund investments that are classified as Level 3.~~

(Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30,
2022 2021 2022 2021
Beginning balance $ 930 $ 3,739 $ 7,730 $ 3,739
Previously recorded unrealized loss on exited investments — — 59,396 —
Realized loss on exited investments — — (53,724) —
Net unrealized loss on held investments — — (6,800) (789)
Dispositions — — (5,672) —
Purchases/additional fundings — — — 789
Ending balance $ 930 $ 3,739 $ 930 $ 3,739

Deferred Compensation Plan Assets

Deferred compensation plan assets that are classified as Level 3 consist of investments in limited partnerships and investment funds, which are managed by third parties. We receive quarterly financial reports that provide net asset values on a fair value basis from a third-party administrator, which are compiled from the quarterly reports provided to them from each limited partnership and investment fund. The period of time over which these underlying assets are expected to be liquidated is unknown. The third-party administrator does not adjust these values in determining our share of the net assets and we do not adjust these values when reported in our consolidated financial statements.

The table below summarizes the changes in the fair value of deferred compensation plan assets that are classified as Level 3.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Beginning balance	Beginning balance	$	44,155	$	44,855	$	45,016	$	39,928	Beginning balance	$	38,653	$	44,155	$	38,916	$	45,016
Purchases	Purchases	522		2,154		3,469		5,167		Purchases	6,022		522		6,867		3,469
Sales	Sales	(504)		(1,547)		(3,291)		(2,236)		Sales	(912)		(504)		(3,790)		(3,291)
Realized and unrealized gains (losses)	Realized and unrealized gains (losses)	574		(69)		(1,524)		2,193		Realized and unrealized gains (losses)	1,012		574		1,367		(1,524)
Other, net	Other, net	164		1,176		1,241		1,517		Other, net	912		164		2,327		1,241
Ending balance	Ending balance	$	44,911	$	46,569	$	44,911	$	46,569	Ending balance	$	45,687	$	44,911	$	45,687	$	44,911

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

15. Fair Value Measurements - continued

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued

Loans Receivable

Loans receivable consist of loan investments in real estate related assets for which we have elected the fair value option under ASC 825-10. These investments are classified as Level 3.


							As of
		Range		Weighted Average (based on fair value of investments)			September 30, 2023		December 31, 2022
Unobservable Quantitative Input	Unobservable Quantitative Input	September 30, 2022	December 31, 2021	September 30, 2022	December 31, 2021	Unobservable Quantitative Input	Range	Weighted Average (based on fair value of investments)	Range	Weighted Average (based on fair value of investments)
Discount rates	Discount rates	6.5%	6.5%	6.5%	6.5%	Discount rates	7.5%	7.5%	7.5%	7.5%
Terminal capitalization rates	Terminal capitalization rates	5.0%	5.0%	5.0%	5.0%	Terminal capitalization rates	5.5% - 6.25%	5.6%	5.5%	5.5%

The table below summarizes the changes in fair value of loans receivable that are classified as Level 3.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Beginning balance	Beginning balance	$	52,046	$	48,776	$	50,182	$	47,743	Beginning balance	$	56,549	$	52,046	$	54,397	$	50,182

Interest accrual	Interest accrual	1,205		894		3,602		2,602		Interest accrual	1,292		1,205		3,855		3,602
Paydowns	Paydowns	—		(300)		(533)		(975)		Paydowns	—		—		(411)		(533)
Ending balance	Ending balance	$	53,251	$	49,370	$	53,251	$	49,370	Ending balance	$	57,841	$	53,251	$	57,841	$	53,251

3539

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

~~14.~~15. Fair Value Measurements - continued

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued

Derivatives and Hedging

We utilize various financial instruments to mitigate the impact of interest rate fluctuations on our cash flows and earnings, including hedging strategies, depending on our analysis of the interest rate environment and the costs and risks of such strategies. We recognize the fair values of all derivatives in "other assets" or "other liabilities" on our consolidated balance sheets. Derivatives that are not hedges are adjusted to fair value through earnings. If a derivative is a hedge, depending on the nature of the hedge, changes in the fair value of the derivative will either be offset against the change in fair value of the hedged asset, liability, or firm commitment through earnings, or recognized in other comprehensive income until the hedged item is recognized in earnings. Reported net income and equity may increase or decrease prospectively, depending on future levels of interest rates and other variables affecting the fair values of hedging instruments and hedged items, but will have no effect on cash flows. Cash payments and receipts related to our derivatives are classified as operating activities and included within our disclosure of cash paid for interest on our consolidated statements of cash flows, consistent with the classification of the hedged interest payments.

The following table summarizes our consolidated hedging instruments, all of which hedge variable rate debt, as of September 30, ~~2022~~2023 and December 31, ~~2021.~~2022.


(Amounts in thousands)	(Amounts in thousands)	Fair Value Asset (Liability) as of				As of September 30, 2022					(Amounts in thousands)	As of September 30, 2023							As of December 31, 2022
		September 30, 2022		December 31, 2021		Notional Amount			All-In Swapped Rate	Swap Expiration Date		Notional Amount			All-In Swapped Rate	Swap/Cap Expiration Date	Fair Value Asset			Fair Value Asset
Interest rate swaps:	Interest rate swaps:										Interest rate swaps:
555 California Street mortgage loan		$	53,160	$	11,814	$	840,000	(1)	2.26%	05/24
555 California Street mortgage loan:											555 California Street mortgage loan:
In-place swap											In-place swap	$	840,000	(1)	2.29%	05/24	$	26,672		$	49,888
Forward swap (effective 05/24)											Forward swap (effective 05/24)	840,000		(1)	6.03%	05/26	6,627			—
770 Broadway mortgage loan	770 Broadway mortgage loan	32,010		—		700,000			4.98%	07/27	770 Broadway mortgage loan	700,000			4.98%	07/27	40,782			29,226
PENN 11 mortgage loan	PENN 11 mortgage loan	28,555		6,565		500,000			2.23%	03/24	PENN 11 mortgage loan	500,000			2.22%	03/24	11,305			26,587
Unsecured revolving credit facility	Unsecured revolving credit facility	26,759		—		575,000			3.88%	08/27	Unsecured revolving credit facility	575,000			3.87%	08/27	34,358			24,457
Unsecured term loan		13,706		(28,976)		800,000			4.05%	(2)
Unsecured term loan (effective October 2023)		8,864		—		500,000			4.39%	10/26
Unsecured term loan(2)											Unsecured term loan(2)	800,000			4.04%	(2)	27,249			21,024
100 West 33rd Street mortgage loan	100 West 33rd Street mortgage loan	8,053		—		480,000			5.06%	06/27	100 West 33rd Street mortgage loan	480,000			5.06%	06/27	16,907			6,886
888 Seventh Avenue mortgage loan	888 Seventh Avenue mortgage loan	7,231		—		200,000		(3)	4.66%	09/27	888 Seventh Avenue mortgage loan	200,000		(3)	4.76%	09/27	10,293			6,544
4 Union Square South mortgage loan	4 Union Square South mortgage loan	3,960		(3,861)		100,000		(4)	3.74%	01/25	4 Union Square South mortgage loan	98,650		(4)	3.74%	01/25	3,552			4,050
Interest rate caps:	Interest rate caps:										Interest rate caps:
1290 Avenue of the Americas mortgage loan	1290 Avenue of the Americas mortgage loan	6,304		411		950,000			(5)	11/23	1290 Avenue of the Americas mortgage loan	950,000			(5)	11/25	70,599			7,590
One Park Avenue mortgage loan											One Park Avenue mortgage loan	525,000			(6)	03/25	10,169			5,472
Various mortgage loans	Various mortgage loans	1,289		139							Various mortgage loans						2,234			2,080
																	$	260,747		$	183,804
Included in other assets		$	189,891	$	18,929
Included in other liabilities		$	—	$	32,837

____________________

(1)Represents our 70.0% share of the $1.2 billion mortgage loan. In March 2023, we entered into the forward swap arrangement detailed above.

(2)~~Comprised~~Represents the aggregate fair value of ~~a $750,000~~various interest rate swap ~~arrangement expiring October~~arrangements to hedge interest payments on our unsecured term loan. In February 2023, ~~and a $50,000 interest rate swap arrangement expiring August 2027. In September 2022,~~ we entered into a forward interest rate swap ~~(presented above)~~arrangement for ~~$500,000~~$150,000 of the $800,000 unsecured term loan. The unsecured term loan, which matures in December 2027, is subject to various interest rate swap arrangements through October 2026, effective upon the October 2023 expiration of the $750,000 swap arrangement. Together with the existing $50,000 swap arrangement, commencing October 2023, $550,000 of the loan will bear interest at a blended fixed rate of 4.36%. The unswapped balance of the loan will bear interest at a floating rate of SOFR plus 1.30%.August 2027, which are detailed below:


	Swapped Balance		All-In Swapped Rate	Unswapped Balance (bears interest at S+129)
Through 10/23	$	800,000	4.04%	$	—
10/23 through 07/25	700,000		4.52%	100,000
07/25 through 10/26	550,000		4.35%	250,000
10/26 through 08/27	50,000		4.03%	750,000

(3)The remaining ~~$83,200~~$63,400 amortizing ~~mortgage loan balance bears interest at a floating rate of LIBOR plus 1.70%.~~

~~(4)~~Upon the sale of 33-00 Northern Boulevard in June 2022, the $100,000 corporate-level interest rate swap was reallocated and now hedges the interest rate on $100,000 of the 4 Union Square South mortgage loan through January 2025. The remaining $20,000 mortgage loan balance bears interest at a floating rate of SOFR plus ~~1.50%~~1.80% (7.13% as of September 30, 2023).

(4)The ~~entire $120,000 will float thereafter for the duration~~remaining $21,350 mortgage loan balance bears interest at a floating rate of ~~the loan.~~SOFR plus 1.50% (6.83% as of September 30, 2023).

(5)~~LIBOR~~Current SOFR cap strike rate of ~~4.00%~~3.89%. In June 2023, we entered into a forward cap arrangement which is effective upon the November 2023 expiration of the current in-place cap and expires in November 2025. The forward cap has a SOFR strike rate of 1.00%. In connection with the arrangement, we made a $63,100 up-front payment, of which $18,930 is attributable to noncontrolling interests. See Note 10 - Debt for further information.

(6)Current SOFR cap strike rate of 3.89%. In March 2023, we entered into a forward cap arrangement which is effective upon the March 2024 expiration of the current in-place cap and expires in March 2025. The forward cap has a SOFR strike rate of 3.89%.

3640

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

~~14.~~15. Fair Value Measurements - continued

Fair Value Measurements on a Nonrecurring Basis

There were no assets measured at fair value on a nonrecurring basis on our consolidated balance sheets as of September 30, ~~2022 and~~2023. As of December 31, ~~2021.~~2022, we had assets measured at fair value on a nonrecurring basis on our consolidated balance sheets with an aggregate fair value of $2,352,328,000, representing real estate investments, including our investment in Fifth Avenue and Times Square JV as well as wholly owned street retail assets, that were written down to estimated fair value for impairment purposes and were classified as Level 3 investments. Our estimate of the fair value of these assets was measured using discounted cash flow analyses based upon market conditions and expectations of growth and utilized unobservable quantitative inputs including capitalization rates and discount rates. Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these real estate assets.


	As of December 31, 2022
Unobservable Quantitative Input	Range	Weighted Average (based on fair value of investments)
Discount rates	7.50% - 8.00%	7.52%
Terminal capitalization rates	4.75% - 5.50%	4.78%

Financial Assets and Liabilities not Measured at Fair Value

Financial assets and liabilities that are not measured at fair value on our consolidated balance sheets include cash equivalents (primarily money market funds, which invest in obligations of the United States government) and our secured and unsecured debt. Estimates of the fair value of these instruments are determined by the standard practice of modeling the contractual cash flows required under the instrument and discounting them back to their present value at the appropriate current risk adjusted interest rate, which is provided by a third-party specialist. For floating rate debt, we use forward rates derived from observable market yield curves to project the expected cash flows we would be required to make under the instrument. The fair value of cash equivalents and borrowings under our unsecured revolving credit facilities and unsecured term loan are classified as Level 1. The fair value of our secured debt and unsecured debt are classified as Level 2. The table below summarizes the carrying amounts and fair value of these financial instruments.


(Amounts in thousands)	(Amounts in thousands)		As of September 30, 2022					As of December 31, 2021					(Amounts in thousands)		As of September 30, 2023					As of December 31, 2022
			Carrying Amount			Fair Value		Carrying Amount			Fair Value				Carrying Amount			Fair Value		Carrying Amount			Fair Value
Cash equivalents	Cash equivalents		$	440,151		$	440,000	$	1,346,684		$	1,347,000	Cash equivalents		$	797,773		$	798,000	$	402,903		$	403,000
Debt:	Debt:												Debt:
		Mortgages payable	$	5,883,015		$	5,697,000	$	6,099,215		$	6,052,000		Mortgages payable	$	5,758,215		$	5,610,000	$	5,877,615		$	5,697,000
		Senior unsecured notes	1,200,000			1,024,000		1,200,000			1,230,000			Senior unsecured notes	1,200,000			1,021,000		1,200,000			1,021,000
		Unsecured term loan	800,000			800,000		800,000			800,000			Unsecured term loan	800,000			800,000		800,000			800,000
		Unsecured revolving credit facilities	575,000			575,000		575,000			575,000			Unsecured revolving credit facilities	575,000			575,000		575,000			575,000
		Total	$	8,458,015	(1)	$	8,096,000	$	8,674,215	(1)	$	8,657,000		Total	$	8,333,215	(1)	$	8,006,000	$	8,452,615	(1)	$	8,093,000

____________________

(1)Excludes ~~$67,077~~$55,880 and ~~$58,268~~$63,572 of deferred financing costs, net and other as of September 30, ~~2022~~2023 and December 31, ~~2021, respectively.~~

~~15. Stock-based Compensation~~

~~We account for all equity-based compensation in accordance with ASC Topic 718,~~ ~~Compensation - Stock Compensation. Stock-based compensation expense, a component of "general and administrative" expense on our consolidated statements of income, was $3,886,000 and $5,510,000 for the three months ended September 30,~~ 2022, ~~and 2021, respectively, and $22,887,000 and $32,889,000 for the nine months ended September 30, 2022 and 2021,~~ respectively.

16. Interest and Other Investment Income, Net

The following table sets forth the details of interest and other investment income, net:

(Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30,
2022 2021 2022 2021
Interest on cash and cash equivalents and restricted cash $ 2,286 $ 67 $ 2,660 $ 207
Amortization of discount on investments in U.S. Treasury bills 1,546 — 3,403 —
Interest on loans receivable 1,396 561 3,215 1,679
Other, net — 5 4 1,808
$ 5,228 $ 633 $ 9,282 $ 3,694

~~17. Interest and Debt Expense~~

~~The following table sets forth the details of interest and debt expense:~~

(Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30,
2022 2021 2022 2021
Interest expense $ 76,009 $ 57,028 $ 187,552 $ 170,938
Capitalized interest and debt expense (4,874) (10,739) (12,095) (31,785)
Amortization of deferred financing costs 5,639 4,657 16,066 13,751
$ 76,774 $ 50,946 $ 191,523 $ 152,904


(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
	2023		2022		2023		2022
Interest on cash and cash equivalents and restricted cash	$	12,643	$	2,286	$	30,910	$	2,660
Interest on loans receivable	291		1,396		1,053		3,215
Amortization of discount on investments in U.S. Treasury bills	—		1,546		3,829		3,403

Other, net	—		—		—		4
	$	12,934	$	5,228	$	35,792	$	9,282

3741

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

17. Interest and Debt Expense

The following table sets forth the details of interest and debt expense:


(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
	2023		2022		2023		2022
Interest expense	$	93,336	$	76,009	$	273,577	$	187,552
Capitalized interest and debt expense	(11,205)		(4,874)		(30,011)		(12,095)
Amortization of deferred financing costs	5,995		5,639		17,962		16,066
	$	88,126	$	76,774	$	261,528	$	191,523

18. Income Per Share/Income Per Class A Unit

Vornado Realty Trust

The following table presents the calculations of (i) basic income per common share which includes the weighted average number of common shares outstanding without regard to dilutive potential common shares and (ii) diluted income per common share which includes weighted average common shares outstanding and dilutive share equivalents. Unvested share-based payment awards that contain nonforfeitable rights to dividends, whether paid or unpaid, are accounted for as participating securities. Earnings are allocated to participating securities, which include restricted ~~stock awards,~~common shares, based on the two-class method. Our share-based payment awards, including employee stock options, ~~restricted Operating Partnership units ("OP Units"), out-performance plan awards ("OPPs"), appreciation-only long term incentive plan units ("~~LTIP Units, OPP Units, AO LTIP ~~Units"),~~Units, Performance ~~Conditioned~~ AO LTIP Units, and ~~Long-Term Performance Plan units ("~~LTPP ~~Units"),~~Units, are included in the calculation of diluted income per share using the treasury stock method if dilutive. Our convertible securities, including our Series A convertible preferred shares, Series G-1 through G-4 convertible preferred units and Series D-13 redeemable preferred units, are reflected in diluted income per share by application of the if-converted method if dilutive.


(Amounts in thousands, except per share amounts)	(Amounts in thousands, except per share amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands, except per share amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Numerator:	Numerator:									Numerator:

Net income attributable to Vornado	Net income attributable to Vornado	$	23,298	$	63,522	$	131,252	$	148,584	Net income attributable to Vornado	$	68,375	$	23,298	$	150,978	$	131,252
Preferred share dividends	Preferred share dividends	(15,529)		(16,800)		(46,587)		(49,734)		Preferred share dividends	(15,529)		(15,529)		(46,587)		(46,587)
Series K preferred share issuance costs		—		(9,033)		—		(9,033)

Net income attributable to common shareholders	Net income attributable to common shareholders	7,769		37,689		84,665		89,817		Net income attributable to common shareholders	52,846		7,769		104,391		84,665
Earnings allocated to unvested participating securities	Earnings allocated to unvested participating securities	(4)		(8)		(14)		(26)		Earnings allocated to unvested participating securities	(1)		(4)		(2)		(14)
Numerator for basic income per share	Numerator for basic income per share	7,765		37,681		84,651		89,791		Numerator for basic income per share	52,845		7,765		104,389		84,651
Impact of assumed conversion of dilutive convertible securities	Impact of assumed conversion of dilutive convertible securities	—		—		(243)		—		Impact of assumed conversion of dilutive convertible securities	350		—		1,050		(243)
Numerator for diluted income per share	Numerator for diluted income per share	$	7,765	$	37,681	$	84,408	$	89,791	Numerator for diluted income per share	$	53,195	$	7,765	$	105,439	$	84,408

Denominator:	Denominator:									Denominator:
Denominator for basic income per share – weighted average shares		191,793		191,577		191,756		191,508
Denominator for basic income per share - weighted average shares										Denominator for basic income per share - weighted average shares	190,364		191,793		191,228		191,756
Effect of dilutive securities(1):	Effect of dilutive securities(1):									Effect of dilutive securities(1):
Share-based payment awards	Share-based payment awards	225		464		266		643		Share-based payment awards	445		225		163		266
Convertible securities	Convertible securities	—		—		20		—		Convertible securities	2,112		—		2,454		20
Denominator for diluted income per share – weighted average shares and assumed conversions		192,018		192,041		192,042		192,151
Denominator for diluted income per share - weighted average shares and assumed conversions										Denominator for diluted income per share - weighted average shares and assumed conversions	192,921		192,018		193,845		192,042

INCOME PER COMMON SHARE - BASIC:	INCOME PER COMMON SHARE - BASIC:									INCOME PER COMMON SHARE - BASIC:

Net income per common share	Net income per common share	$	0.04	$	0.20	$	0.44	$	0.47	Net income per common share	$	0.28	$	0.04	$	0.55	$	0.44

INCOME PER COMMON SHARE - DILUTED:	INCOME PER COMMON SHARE - DILUTED:									INCOME PER COMMON SHARE - DILUTED:

Net income per common share	Net income per common share	$	0.04	$	0.20	$	0.44	$	0.47	Net income per common share	$	0.28	$	0.04	$	0.54	$	0.44

~~____________________~~

(1)The effect of dilutive securities excluded an aggregate of ~~15,983~~15,701 and ~~13,876~~15,983 weighted average common share equivalents for the three months ended September 30, ~~2022~~2023 and ~~2021,~~2022, respectively, and ~~15,836~~15,169 and ~~13,815~~15,836 weighted average common share equivalents for the nine months ended September 30, ~~2022~~2023 and ~~2021,~~2022, respectively, as their effect was anti-dilutive.

3842

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

18. Income Per Share/Income Per Class A Unit - continued

Vornado Realty L.P.

The following table presents the calculations of (i) basic income per Class A unit which includes the weighted average number of Class A units outstanding without regard to dilutive potential Class A units and (ii) diluted income per Class A unit which includes the weighted average Class A units outstanding and dilutive Class A unit equivalents. Unvested share-based payment awards that contain non-forfeitable rights to dividends, whether paid or unpaid, are accounted for as participating securities. Earnings are allocated to participating securities, which include restricted Vornado ~~restricted stock awards~~common shares and our OPLTIP Units, based on the two-class method. Our other share-based payment awards, including Vornado stock options, ~~OPPs,~~OPP Units, AO LTIP Units, Performance ~~Conditioned~~ AO LTIP Units and LTPP Units, are included in the calculation of diluted income per Class A unit using the treasury stock method if dilutive. Our convertible securities, including our Series A convertible preferred units, Series G-1 through G-4 convertible preferred units and Series D-13 redeemable preferred units, are reflected in diluted income per Class A unit by application of the if-converted method if dilutive.


(Amounts in thousands, except per unit amounts)	(Amounts in thousands, except per unit amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands, except per unit amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Numerator:	Numerator:									Numerator:

Net income attributable to Vornado Realty L.P.	Net income attributable to Vornado Realty L.P.	$	23,904	$	66,340	$	137,634	$	155,267	Net income attributable to Vornado Realty L.P.	$	73,111	$	23,904	$	159,751	$	137,634
Preferred unit distributions	Preferred unit distributions	(15,558)		(16,842)		(46,673)		(49,858)		Preferred unit distributions	(15,558)		(15,558)		(46,673)		(46,673)
Series K preferred unit issuance costs		—		(9,033)		—		(9,033)

Net income attributable to Class A unitholders	Net income attributable to Class A unitholders	8,346		40,465		90,961		96,376		Net income attributable to Class A unitholders	57,553		8,346		113,078		90,961
Earnings allocated to unvested participating securities	Earnings allocated to unvested participating securities	(498)		(649)		(1,719)		(2,034)		Earnings allocated to unvested participating securities	(747)		(498)		(594)		(1,719)
Numerator for basic income per Class A unit	Numerator for basic income per Class A unit	7,848		39,816		89,242		94,342		Numerator for basic income per Class A unit	56,806		7,848		112,484		89,242
Impact of assumed conversion of dilutive convertible securities	Impact of assumed conversion of dilutive convertible securities	—		—		(243)		—		Impact of assumed conversion of dilutive convertible securities	350		—		500		(243)
Numerator for diluted income per Class A unit	Numerator for diluted income per Class A unit	$	7,848	$	39,816	$	88,999	$	94,342	Numerator for diluted income per Class A unit	$	57,156	$	7,848	$	112,984	$	88,999

Denominator:	Denominator:									Denominator:
Denominator for basic income per Class A unit – weighted average units	Denominator for basic income per Class A unit – weighted average units	205,410		204,864		205,271		204,663		Denominator for basic income per Class A unit – weighted average units	204,628		205,410		205,268		205,271
Effect of dilutive securities(1):	Effect of dilutive securities(1):									Effect of dilutive securities(1):
Share-based payment awards	Share-based payment awards	502		839		633		953		Share-based payment awards	445		502		163		633
Convertible securities	Convertible securities	—		—		20		—		Convertible securities	2,112		—		2,454		20
Denominator for diluted income per Class A unit – weighted average units and assumed conversions	Denominator for diluted income per Class A unit – weighted average units and assumed conversions	205,912		205,703		205,924		205,616		Denominator for diluted income per Class A unit – weighted average units and assumed conversions	207,185		205,912		207,885		205,924

INCOME PER CLASS A UNIT - BASIC:	INCOME PER CLASS A UNIT - BASIC:									INCOME PER CLASS A UNIT - BASIC:

Net income per Class A unit	Net income per Class A unit	$	0.04	$	0.19	$	0.43	$	0.46	Net income per Class A unit	$	0.28	$	0.04	$	0.55	$	0.43

INCOME PER CLASS A UNIT - DILUTED:	INCOME PER CLASS A UNIT - DILUTED:									INCOME PER CLASS A UNIT - DILUTED:

Net income per Class A unit	Net income per Class A unit	$	0.04	$	0.19	$	0.43	$	0.46	Net income per Class A unit	$	0.28	$	0.04	$	0.54	$	0.43

____________________

(1)The effect of dilutive securities excluded an aggregate of ~~2,089~~3,034 and ~~214~~2,089 weighted average Class A unit equivalents for the three months ended September 30, ~~2022~~2023 and ~~2021,~~2022, respectively, and ~~1,954~~1,819 and ~~350~~1,954 weighted average Class A unit equivalents for the nine months ended September 30, ~~2022~~2023 and ~~2021,~~2022, respectively, as their effect was anti-dilutive.

3943

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

19. Commitments and Contingencies

Insurance

For our properties, we maintain general liability insurance with limits of $300,000,000 per occurrence and per property, of which $275,000,000, increased from $250,000,000 effective June 20, 2023, includes communicable disease coverage and we maintain all risk property and rental value insurance with limits of $2.0 billion per occurrence, with sub-limits for certain perils such as flood and earthquake, excluding communicable disease coverage. Our California properties have earthquake insurance with coverage of $350,000,000 per occurrence and in the aggregate, subject to a deductible in the amount of 5% of the value of the affected property. We maintain coverage for certified terrorism acts with limits of $6.0 billion per occurrence and in the aggregate (as listed below), $1.2 billion for non-certified acts of terrorism, and $5.0 billion per occurrence and in the aggregate for terrorism involving nuclear, biological, chemical and radiological (“NBCR”) terrorism events, as defined by the Terrorism Risk Insurance Act of 2002, as amended to date and which has been extended through December 2027.

Penn Plaza Insurance Company, LLC (“PPIC”), our wholly owned consolidated subsidiary, acts as a re-insurer with respect to a portion of all risk property and rental value insurance and a portion of our earthquake insurance coverage, and as a direct insurer for coverage for acts of terrorism including NBCR acts. Coverage for acts of terrorism (excluding NBCR acts) is fully reinsured by third-party insurance companies and the Federal government with no exposure to PPIC. For NBCR acts, PPIC is responsible for a deductible of ~~$1,799,727~~$1,774,525 and 20% of the balance of a covered loss and the Federal government is responsible for the remaining portion of a covered loss. We are ultimately responsible for any loss incurred by PPIC.

Certain condominiums in which we own an interest (including the Farley Condominiums) maintain insurance policies with different per occurrence and aggregate limits than our policies described above.

We continue to monitor the state of the insurance market and the scope and costs of coverage for acts of terrorism and other events. However, we cannot anticipate what coverage will be available on commercially reasonable terms in the future. We are responsible for uninsured losses and for deductibles and losses in excess of our insurance coverage, which could be material.

Our debt instruments, consisting of mortgage loans secured by our properties, senior unsecured notes and revolving credit agreements contain customary covenants requiring us to maintain insurance. Although we believe that we have adequate insurance coverage for purposes of these agreements, we may not be able to obtain an equivalent amount of coverage at reasonable costs in the future. Further, if lenders insist on greater coverage than we are able to obtain it could adversely affect our ability to finance or refinance our properties and expand our portfolio.

Other Commitments and Contingencies

We are from time to time involved in legal actions arising in the ordinary course of business. In our opinion, after consultation with legal counsel, the outcome of such matters is not currently expected to have a material adverse effect on our financial position, results of operations or cash flows.

Each of our properties has been subjected to varying degrees of environmental assessment at various times. The environmental assessments did not reveal any material environmental contamination. However, there can be no assurance that the identification of new areas of contamination, changes in the extent or known scope of contamination, the discovery of additional sites, or changes in cleanup requirements would not result in significant costs to us.

In January 2022, we exercised athe second of three 25-year renewal ~~option~~options on our PENN 1 ground lease. The first renewal option period commenced June 2023 and, together with the second option exercise, extends the lease ~~extending the~~ term through June 2073. As a result of the exercise, we remeasured the related ground lease liability ~~to include the 25-year extension option~~ and recorded an estimated incremental right-of-use asset and lease liability of approximately $350,000,000, ~~which is included in "right-of-use assets" and "lease liabilities",~~ respectively, on our consolidated balance sheets. The ground lease is subject to fair market value resets at each 25-year renewal period. The rent reset effective June 2023 has yet to be determined and may be material.

In July 2018, we leased 78,000 square feet at 345 Montgomery Street in San Francisco, CA, to a subsidiary of Regus PLC, for an initial term of 15 years. The obligations under the lease were guaranteed by Regus PLC in an amount of up to $90,000,000. The tenant purported to terminate the lease prior to space delivery. We commenced a suit on October 23, 2019 seeking to enforce the lease and the guaranty. On May 11, 2021, the court issued a final statement of decision in our favor and on ~~July 7, 2021,~~January 31, 2023, the ~~Regus subsidiary appealed~~Court of Appeal affirmed the lower court's decision. On October 9, 2020, the successor to Regus PLC filed for bankruptcy in Luxembourg. ~~We are actively pursuing claims relating to the guaranty against~~In April 2023, we entered into a settlement with affiliates of the successor to Regus PLC, pursuant to which we agreed to discontinue all legal proceedings against the Regus PLC successor and its ~~parent,~~affiliates in ~~Luxembourg and other jurisdictions.~~

~~Our mortgage loans are non-recourse~~exchange for a payment to us ~~except~~of $21,350,000, which is included in “rental revenues” on our consolidated statements of income for the mortgage loans secured by 640 Fifth Avenue, 7 West 34th Street and 435 Seventh Avenue, which we guaranteed and therefore are part of our tax basis. In certain cases, we have provided guarantees or master leased tenant space. These guarantees and master leases terminate either upon the satisfaction of specified circumstances or repayment of the underlying loans. In addition, we have guaranteed the rent and payments in lieu of real estate taxes due to Empire State Development, an entity of New York State, for Farley Office and Retail. As ofnine months ended September 30, ~~2022, the aggregate dollar amount~~2023, of ~~these guarantees and master leases~~which $6,405,000 is ~~approximately $1,593,000,000.~~

attributable to noncontrolling interest.

4044

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

19. Commitments and Contingencies - continued

Other Commitments and Contingencies - continued

We may, from time to time, enter into guarantees including, but not limited to, payment guarantees to lenders of unconsolidated joint ventures for tax purposes, completion guarantees for development and redevelopment projects, and guarantees to fund leasing costs. These agreements terminate either upon the satisfaction of specified obligations or repayment of the underlying loans. As of September 30, ~~2022, $15,273,000~~2023, the aggregate dollar amount of these guarantees is approximately $1,153,000,000, primarily comprised of payment guarantees for the mortgage loans secured by 640 Fifth Avenue, 7 West 34th Street and 435 Seventh Avenue. Other than these loans, our mortgage loans are non-recourse to us.

As of September 30, 2023, $30,233,000 of letters of credit were outstanding under one of our unsecured revolving credit facilities. Our unsecured revolving credit facilities contain financial covenants that require us to maintain minimum interest coverage and maximum debt to market capitalization ratios and provide for higher interest rates in the event of a decline in our ratings below Baa3/BBB- (our current ratings). Our unsecured revolving credit facilities also contain customary conditions precedent to borrowing, including representations and warranties, and also contain customary events of default that could give rise to accelerated repayment, including such items as failure to pay interest or principal.

Our 95% consolidated joint venture (5% is owned by Related Companies ("Related")) ~~is developing~~developed and owns the Farley ~~Office and Retail.~~Building. In connection with the development of the property, the joint venture admitted a historic tax credit investor partner. Under the terms of the historic tax credit arrangement, the joint venture is required to comply with various laws, regulations, and contractual provisions. Non-compliance with applicable requirements could result in projected tax benefits not being realized and, therefore, may require a refund or reduction of the Tax Credit Investor’s capital contributions. As of September 30, ~~2022,~~2023, the Tax Credit Investor has made $92,400,000 in capital contributions. Vornado and Related have guaranteed certain of the joint venture’s obligations to the Tax Credit Investor.

As investment manager of the Fund, we are entitled to an incentive allocation after the limited partners have received a preferred return on their invested capital. The incentive allocation is subject to catch-up and clawback provisions. Accordingly, based on the September 30, ~~2022~~2023 fair value of the Fund assets, at liquidation we would be required to make a $~~24,990,000~~26,700,000 payment to the limited partners, net of amounts owed to us, representing a clawback of previously paid incentive allocations, which would have no income statement impact as it was previously accrued.

As of September 30, ~~2022, we expect to fund additional capital to certain of our partially owned entities aggregating approximately $10,300,000.~~

~~As of September 30, 2022,~~2023, we have construction commitments aggregating approximately ~~$492,000,000.~~$169,500,000.

20. Segment Information

We operate in two reportable segments, New York and Other, which is based on how we manage our business.

Net operating income ("NOI") at share represents total revenues less operating expenses including our share of partially owned entities. NOI at share - cash basis represents NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, ~~net~~accruals for ground rent resets yet to be determined, and other non-cash adjustments. We consider NOI at share - cash basis to be the primary non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on NOI at share - cash basis, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. NOI at share and NOI at share - cash basis should not be considered alternatives to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.

4145

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

20. Segment Information - continued

Below is a summary of NOI at share and NOI at share - cash basis by segment for the three and nine months ended September 30, ~~2022~~2023 and ~~2021.~~2022.


(Amounts in thousands)	For the Three Months Ended September 30, 2023
	Total		New York		Other
Total revenues	$	450,995	$	364,768	$	86,227
Operating expenses	(233,737)		(186,147)		(47,590)
NOI - consolidated	217,258		178,621		38,637
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(8,363)		(2,197)		(6,166)
Add: NOI from partially owned entities	72,100		69,210		2,890
NOI at share	280,995		245,634		35,361
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(2,980)		(4,790)		1,810
NOI at share - cash basis	$	278,015	$	240,844	$	37,171


(Amounts in thousands)	For the Three Months Ended September 30, 2022
	Total		New York		Other
Total revenues	$	457,431	$	360,033	$	97,398
Operating expenses	(221,596)		(182,131)		(39,465)
NOI - consolidated	235,835		177,902		57,933
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(14,766)		(8,691)		(6,075)
Add: NOI from partially owned entities	76,020		71,943		4,077
NOI at share	297,089		241,154		55,935
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(1,419)		(3,462)		2,043
NOI at share - cash basis	$	295,670	$	237,692	$	57,978


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30, 2021						(Amounts in thousands)	For the Nine Months Ended September 30, 2023
		Total		New York		Other			Total		New York		Other
Total revenues	Total revenues	$	409,212	$	316,643	$	92,569	Total revenues	$	1,369,277	$	1,091,053	$	278,224
Operating expenses	Operating expenses	(212,699)		(151,276)		(61,423)		Operating expenses	(685,233)		(550,878)		(134,355)
NOI - consolidated	NOI - consolidated	196,513		165,367		31,146		NOI - consolidated	684,044		540,175		143,869
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(16,886)		(9,747)		(7,139)		Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(38,869)		(12,224)		(26,645)
Add: NOI from partially owned entities	Add: NOI from partially owned entities	75,644		73,219		2,425		Add: NOI from partially owned entities	210,942		202,043		8,899
NOI at share	NOI at share	255,271		228,839		26,432		NOI at share	856,117		729,994		126,123
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	1,922		783		1,139		Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(3,498)		(6,554)		3,056
NOI at share - cash basis	NOI at share - cash basis	$	257,193	$	229,622	$	27,571	NOI at share - cash basis	$	852,619	$	723,440	$	129,179

(Amounts in thousands) For the Nine Months Ended September 30, 2022
Total New York Other
Total revenues $ 1,353,055 $ 1,082,743 $ 270,312
Operating expenses (660,434) (536,238) (124,196)
NOI - consolidated 692,621 546,505 146,116
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (51,100) (32,708) (18,392)
Add: NOI from partially owned entities 228,772 219,116 9,656
NOI at share 870,293 732,913 137,380
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other (8,824) (13,626) 4,802
NOI at share - cash basis $ 861,469 $ 719,287 $ 142,182


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30, 2021						(Amounts in thousands)	For the Nine Months Ended September 30, 2022
		Total		New York		Other			Total		New York		Other
Total revenues	Total revenues	$	1,168,130	$	921,758	$	246,372	Total revenues	$	1,353,055	$	1,082,743	$	270,312
Operating expenses	Operating expenses	(594,598)		(468,294)		(126,304)		Operating expenses	(660,434)		(536,238)		(124,196)
NOI - consolidated	NOI - consolidated	573,532		453,464		120,068		NOI - consolidated	692,621		546,505		146,116
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(50,221)		(26,841)		(23,380)		Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(51,100)		(32,708)		(18,392)
Add: NOI from partially owned entities	Add: NOI from partially owned entities	231,635		224,392		7,243		Add: NOI from partially owned entities	228,772		219,116		9,656
NOI at share	NOI at share	754,946		651,015		103,931		NOI at share	870,293		732,913		137,380
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other		1,570		351		1,219
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other								Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(8,824)		(13,626)		4,802
NOI at share - cash basis	NOI at share - cash basis	$	756,516	$	651,366	$	105,150	NOI at share - cash basis	$	861,469	$	719,287	$	142,182

4246

VORNADO REALTY TRUST AND VORNADO REALTY L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(UNAUDITED)

20. Segment Information - continued

Below is a reconciliation of netincome to NOI at share and NOI at share - cash basis for the three and nine months ended September 30, ~~2022~~2023 and ~~2021.~~2022.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Net income	Net income	$	20,112	$	71,765	$	142,390	$	175,590	Net income	$	59,570	$	20,112	$	133,501	$	142,390
Depreciation and amortization expense	Depreciation and amortization expense	134,526		100,867		370,631		285,998		Depreciation and amortization expense	110,349		134,526		324,076		370,631
General and administrative expense	General and administrative expense	29,174		25,553		102,292		100,341		General and administrative expense	35,838		29,174		116,843		102,292
Transaction related costs and other	Transaction related costs and other	996		9,681		4,961		10,630		Transaction related costs and other	813		996		1,501		4,961
Income from partially owned entities	Income from partially owned entities	(24,341)		(26,269)		(83,775)		(86,768)		Income from partially owned entities	(18,269)		(24,341)		(72,207)		(83,775)
Loss (income) from real estate fund investments		111		66		(5,421)		(5,107)
(Income) loss from real estate fund investments										(Income) loss from real estate fund investments	(1,783)		111		(1,662)		(5,421)
Interest and other investment income, net	Interest and other investment income, net	(5,228)		(633)		(9,282)		(3,694)		Interest and other investment income, net	(12,934)		(5,228)		(35,792)		(9,282)
Interest and debt expense	Interest and debt expense	76,774		50,946		191,523		152,904		Interest and debt expense	88,126		76,774		261,528		191,523

Net gains on disposition of wholly owned and partially owned assets	Net gains on disposition of wholly owned and partially owned assets	—		(10,087)		(35,384)		(35,811)		Net gains on disposition of wholly owned and partially owned assets	(56,136)		—		(64,592)		(35,384)
Income tax expense (benefit)		3,711		(25,376)		14,686		(20,551)
Income tax expense										Income tax expense	11,684		3,711		20,848		14,686

NOI from partially owned entities	NOI from partially owned entities	76,020		75,644		228,772		231,635		NOI from partially owned entities	72,100		76,020		210,942		228,772
NOI attributable to noncontrolling interests in consolidated subsidiaries	NOI attributable to noncontrolling interests in consolidated subsidiaries	(14,766)		(16,886)		(51,100)		(50,221)		NOI attributable to noncontrolling interests in consolidated subsidiaries	(8,363)		(14,766)		(38,869)		(51,100)
NOI at share	NOI at share	297,089		255,271		870,293		754,946		NOI at share	280,995		297,089		856,117		870,293
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other		(1,419)		1,922		(8,824)		1,570
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other										Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(2,980)		(1,419)		(3,498)		(8,824)
NOI at share - cash basis	NOI at share - cash basis	$	295,670	$	257,193	$	861,469	$	756,516	NOI at share - cash basis	$	278,015	$	295,670	$	852,619	$	861,469

4347

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders and the Board of Trustees of Vornado Realty Trust

Results of Review of Interim Financial Information

We have reviewed the accompanying consolidated balance sheet of Vornado Realty Trust and subsidiaries (the "Company") as of September 30, ~~2022,~~2023, the related consolidated statements of income, comprehensive income, changes in equity for the three-month and nine-month periods ended September 30, ~~2022~~2023 and ~~2021,~~2022, and of cash flows for the nine-month periods ended September 30, ~~2022~~2023 and ~~2021,~~2022, and the related notes (collectively referred to as the "interim financial information"). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial information for it to be in conformity with accounting principles generally accepted in the United States of America.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of the Company as of December 31, ~~2021,~~2022, and the related consolidated statements of income, comprehensive income, changes in equity, and cash flows for the year then ended (not presented herein); and in our report dated February ~~14, 2022,~~13, 2023, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, ~~2021,~~2022, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

Basis for Review Results

This interim financial information is the responsibility of the Company's management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our reviews in accordance with standards of the PCAOB. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

/s/ DELOITTE & TOUCHE LLP

New York, New York

October ~~31, 2022~~30, 2023

4448

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Partners of Vornado Realty L.P.

Results of Review of Interim Financial Information

We have reviewed the accompanying consolidated balance sheet of Vornado Realty L.P. and subsidiaries (the "Partnership") as of September 30, ~~2022,~~2023, the related consolidated statements of income, comprehensive income, changes in equity for the three-month and nine-month periods ended September 30, ~~2022~~2023 and ~~2021,~~2022, and of cash flows for the nine-month periods ended September 30, ~~2022~~2023 and ~~2021,~~2022, and the related notes (collectively referred to as the "interim financial information"). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial information for it to be in conformity with accounting principles generally accepted in the United States of America.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheet of the Partnership as of December 31, ~~2021,~~2022, and the related consolidated statements of income, comprehensive income, changes in equity, and cash flows for the year then ended (not presented herein); and in our report dated February ~~14, 2022,~~13, 2023, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of December 31, ~~2021,~~2022, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

Basis for Review Results

This interim financial information is the responsibility of the Partnership’s management. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

/s/ DELOITTE & TOUCHE LLP

New York, New York

October ~~31, 2022~~30, 2023

4549

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Certain statements contained in this Quarterly Report constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not guarantees of performance. They represent our intentions, plans, expectations and beliefs and are subject to numerous assumptions, risks and uncertainties. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as “approximates,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “would,” “may” or other similar expressions in this Quarterly Report on Form 10‑Q. We also note the following forward-looking statements: in the case of our development and redevelopment projects, the estimated completion date, estimated project cost and cost to complete; ~~and~~ estimates of future capital expenditures, dividends to common and preferred shareholders and operating partnership ~~distributions.~~distributions, including the form of any 2023 dividend payments, and the amount and form of potential share repurchases and/or asset sales. Many of the factors that will determine the outcome of these and our other forward-looking statements are beyond our ability to control or predict. For further discussion of factors that could materially affect the outcome of our forward-looking statements, see "Item 1A. Risk Factors" in Part I of our Annual Report on Form 10-K for the year ended December 31, 2022.

Currently, some of the factors are the ~~ongoing adverse effect~~impacts of ~~the COVID-19 pandemic,~~ the increase in interest rates and inflation on our business, financial condition, results of operations, cash flows, operating performance and the effect that these factors have had and may continue to have on our tenants, the global, national, regional and local economies and financial markets and the real estate market in general. The extent of the impact of the COVID-19 pandemic will continue to depend on future developments, including vaccination rates among the population, the efficacy and durability of vaccines against emerging variants, and governmental and tenant responses thereto, which continue to be uncertain but the impact could be material. Moreover, you are cautioned that the COVID-19 pandemic will heighten many of the risks identified in "Item 1A. Risk Factors" in Part I of our Annual Report on Form 10-K for the year ended December 31, 2021.

For further discussion of factors that could materially affect the outcome of our forward-looking statements, see "Item 1A. Risk Factors" in Part I of our Annual Report on Form 10-K for the year ended December 31, 2021. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. You are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date of this Quarterly Report on Form 10-Q or the date of any document incorporated by reference. All subsequent written and oral forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. We do not undertake any obligation to release publicly any revisions to our forward-looking statements to reflect events or circumstances occurring after the date of this Quarterly Report on Form 10-Q.

Management’s Discussion and Analysis of Financial Condition and Results of Operations includes a discussion of our consolidated financial statements for the three and nine months ended September 30, ~~2022.~~2023. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates. The results of operations for the three and nine months ended September 30, ~~2022~~2023 are not necessarily indicative of the operating results for the full year. Certain prior year balances have been reclassified in order to conform to the current year presentation.

4650

Overview

We compete with a large number of real estate investors, property owners and developers, some of whom may be willing to accept lower returns on their investments. Principal factors of competition are rents charged, sales prices, attractiveness of location, the quality of the property and the breadth and the quality of services provided. Our success depends upon, among other factors, trends of the global, national, regional and local economies, the financial condition and operating results of current and prospective tenants and customers, availability and cost of capital, construction and renovation costs, taxes, governmental regulations, legislation, population and employment trends. See “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, ~~2021~~2022 for additional information regarding these factors.

Our business has been, ~~adversely~~and may continue to be, affected by the ~~ongoing COVID-19 pandemic~~increase in interest rates and ~~the preventive measures taken to curb the spread of the virus. The pandemic has resulted in governments~~inflation and other ~~authorities implementing numerous measures to try to contain~~uncertainties including the ~~virus, such as travel bans and restrictions, quarantines, shelter in place orders, and business closures. Some of the effects on us include the following:~~

•~~While substantially all of the limitations and restrictions imposed on our retail tenants during the onset of the pandemic~~potential for an economic downturn. These factors could have ~~been lifted, economic conditions and other factors, including~~ a ~~decline in Manhattan tourism since the onset of the virus, continue to adversely affect the financial health of our retail tenants.~~

•~~Many of our office tenants' employees continue to work remotely or under a hybrid schedule.~~

•~~We permanently closed the Hotel Pennsylvania on April 5, 2021 and plan to develop an office tower on the site.~~

•~~Trade shows at theMART were cancelled beginning March of 2020 and resumed in the third quarter of 2021 with generally lower attendance than pre-pandemic levels.~~

The extent of the COVID-19 pandemic’s effect on our operational and financial performance will continue to depend on future developments, including vaccination rates among the population, the efficacy and durability of vaccines against emerging variants and governmental and tenant responses thereto, which continue to be uncertain. Given the dynamic nature of the circumstances, it is difficult to predict the long-termmaterial impact ~~of the ongoing COVID-19 pandemic~~ on our business, financial condition, results of operations and cash ~~flows but the impact could be material.~~flows.

Vornado Realty Trust

Quarter Ended September 30, ~~2022~~2023 Financial Results Summary

Net income attributable to common shareholders for the quarter ended September 30, ~~2022~~2023 was ~~$7,769,000,~~$52,846,000, or ~~$0.04~~$0.28 per diluted share, compared to ~~$37,689,000,~~$7,769,000, or ~~$0.20~~$0.04 per diluted share, for the prior year’s quarter. The quarters ended September 30, ~~2022~~2023 and ~~2021~~2022 include certain items that impact the comparability of period-to-period net income attributable to common shareholders, which are listed in the table on the following page. The aggregate of these items, net of amounts attributable to noncontrolling interests, ~~decreased~~increased net income attributable to common shareholders for the quarter ended September 30, ~~2022~~2023 by ~~$29,660,000,~~$40,001,000, or ~~$0.15~~$0.21 per diluted share, and ~~increased~~decreased net income attributable to common shareholders by ~~$11,763,000,~~$29,660,000, or ~~$0.06~~$0.15 per diluted share, for the quarter ended September 30, ~~2021.~~2022.

Funds from operations (“FFO”) attributable to common shareholders plus assumed conversions for the quarter ended September 30, ~~2022~~2023 was ~~$152,461,000,~~$119,487,000, or ~~$0.79~~$0.62 per diluted share, compared to ~~$158,286,000,~~$152,461,000, or ~~$0.82~~$0.79 per diluted share, for the prior year’s quarter. FFO attributable to common shareholders plus assumed conversions for the quarters ended September 30, ~~2022~~2023 and ~~2021~~2022 include certain items that impact the comparability of period-to-period FFO, which are listed in the table on the following page. The aggregate of these items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common shareholders plus assumed conversions for the quarter ended September 30, ~~2022~~2023 by $7,754,000, or $0.04 per diluted share, and by $4,889,000, or $0.02 ~~per diluted share, and increased FFO attributable to common shareholders plus assumed conversions by $22,073,000, or $0.11~~ per diluted share, for the quarter ended September 30, ~~2021.~~2022.

~~Overview - continued~~

Nine Months Ended September 30, ~~2022~~2023 Financial Results Summary

Net income attributable to common shareholders for the nine months ended September 30, ~~2022~~2023 was ~~$84,665,000,~~$104,391,000, or ~~$0.44~~$0.54 per diluted share, compared to ~~$89,817,000,~~$84,665,000, or ~~$0.47~~$0.44 per diluted share, for the nine months ended September 30, ~~2021.~~2022. The nine months ended September 30, ~~2022~~2023 and ~~2021~~2022 include certain items that impact the comparability of period-to-period net incomeattributable to common shareholders, which are listed in the table ~~below.~~on the following page. The aggregate of these items, net of amounts attributable to noncontrolling interests, ~~decreased~~increased net income attributable to common shareholders for the nine months ended September 30, ~~2022~~2023 by ~~$21,987,000,~~$61,145,000, or ~~$0.12~~$0.32 per diluted share, and ~~increased~~decreased net income attributable to common shareholders by ~~$24,641,000,~~$21,987,000, or ~~$0.13~~$0.12 per diluted share, for the nine months ended September 30, ~~2021.~~2022.

FFO attributable to common shareholders plus assumed conversions for the nine months ended September 30, ~~2022~~2023 was ~~$462,463,000,~~$382,658,000, or ~~$2.39~~$1.97 per diluted share, compared to ~~$430,057,000,~~$462,463,000, or ~~$2.24~~$2.39 per diluted share, for the nine months ended September 30, ~~2021.~~2022. FFO attributable to common shareholders plus assumed conversions for the nine months ended September 30, ~~2022~~2023 and ~~2021~~2022 include certain items that impact the comparability of period-to-period FFO, which are listed in the table ~~below.~~on the following page. The aggregate of these items, net of amounts attributable to noncontrolling interests, decreased FFO attributable to common shareholders plus assumed conversions for the nine months ended September 30, ~~2022~~2023 by $1,713,000, or $0.01 per diluted share, and by $7,388,000, or $0.04 ~~per diluted share, and increased FFO attributable to common shareholders by $36,324,000, or $0.19~~ per diluted share for the nine months ended September 30, ~~2021.~~2022.

Overview - continued

The following table reconciles the difference between our net income attributable to common shareholders and our net income attributable to common shareholders, as adjusted:

(Amounts in thousands) For the Three Months Ended September 30, For the Nine Months Ended September 30,
2022 2021 2022 2021
Certain expense (income) items that impact net income attributable to common shareholders:
Hotel Pennsylvania loss $ 26,613 $ 6,492 $ 44,473 $ 20,474
Deferred tax liability on our investment in Farley Office and Retail (held through a taxable REIT subsidiary) 3,776 1,688 10,183 1,688
Tax benefit recognized by our taxable REIT subsidiaries — (27,910) — (27,910)
After-tax net gain on sale of 220 Central Park South ("220 CPS") condominium unit(s) and ancillary amenities — (8,815) (6,085) (31,023)
Net gain on sale of the Center Building (33-00 Northern Boulevard, Long Island City, NY) — — (15,213) —
Refund of New York City transfer taxes related to the April 2019 transfer to Fifth Avenue and Times Square JV — — (13,613) —
Other 1,477 15,664 4,137 10,090
31,866 (12,881) 23,882 (26,681)
Noncontrolling interests' share of above adjustments (2,206) 1,118 (1,895) 2,040
Total of certain expense (income) items that impact net income attributable to common shareholders $ 29,660 $ (11,763) $ 21,987 $ (24,641)


(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
	2023		2022		2023		2022
Certain (income) expense items that impact net income attributable to common shareholders:
Net gain on contribution of Pier 94 leasehold interest to joint venture	$	(35,968)	$	—	$	(35,968)	$	—
After-tax net gain on sale of The Armory Show	(17,076)		—		(17,076)		—
Deferred tax liability on our investment in The Farley Building (held through a taxable REIT subsidiary)	3,115		3,776		8,196		10,183
Our share of Alexander's, Inc. ("Alexander's") gain on sale of Rego Park III land parcel	—		—		(16,396)		—
After-tax net gain on sale of 220 Central Park South ("220 CPS") condominium units and ancillary amenities	—		—		(6,173)		(6,085)
Other	5,954		28,090		48		19,784
	(43,975)		31,866		(67,369)		23,882
Noncontrolling interests' share of above adjustments	3,974		(2,206)		6,224		(1,895)
Total of certain (income) expense items that impact net income attributable to common shareholders	$	(40,001)	$	29,660	$	(61,145)	$	21,987

The following table reconciles the difference between our FFO attributable to common shareholders plus assumed conversions and our FFO attributable to common shareholders plus assumed conversions, as adjusted:


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
		2022		2021		2022		2021			2023		2022		2023		2022
Certain expense (income) items that impact FFO attributable to common shareholders plus assumed conversions:	Certain expense (income) items that impact FFO attributable to common shareholders plus assumed conversions:									Certain expense (income) items that impact FFO attributable to common shareholders plus assumed conversions:
Deferred tax liability on our investment in Farley Office and Retail (held through a taxable REIT subsidiary)		$	3,776	$	1,688	$	10,183	$	1,688
Tax benefit recognized by our taxable REIT subsidiaries		—		(27,910)		—		(27,910)
After-tax net gain on sale of 220 CPS condominium unit(s) and ancillary amenities		—		(8,815)		(6,085)		(31,023)
Deferred tax liability on our investment in The Farley Building (held through a taxable REIT subsidiary)										Deferred tax liability on our investment in The Farley Building (held through a taxable REIT subsidiary)	$	3,115	$	3,776	$	8,196	$	10,183
After-tax net gain on sale of 220 CPS condominium units and ancillary amenities										After-tax net gain on sale of 220 CPS condominium units and ancillary amenities	—		—		(6,173)		(6,085)
Other	Other	1,477		11,394		3,840		18,698		Other	5,330		1,477		(167)		3,840
		5,253		(23,643)		7,938		(38,547)			8,445		5,253		1,856		7,938
Noncontrolling interests' share of above adjustments	Noncontrolling interests' share of above adjustments	(364)		1,570		(550)		2,223		Noncontrolling interests' share of above adjustments	(691)		(364)		(143)		(550)
Total of certain expense (income) items that impact FFO attributable to common shareholders plus assumed conversions, net	Total of certain expense (income) items that impact FFO attributable to common shareholders plus assumed conversions, net	$	4,889	$	(22,073)	$	7,388	$	(36,324)	Total of certain expense (income) items that impact FFO attributable to common shareholders plus assumed conversions, net	$	7,754	$	4,889	$	1,713	$	7,388

~~Overview - continued~~

Same Store Net Operating Income (“NOI”) At Share

The percentage (decrease) increase ~~(decrease)~~ in same store NOI at share and same store NOI at share - cash basis of our New York segment, ~~theMART~~THE MART and 555 California Street are below.

Total New York
theMART(1)
555 California Street
Same store NOI at share % increase (decrease)
Three months ended September 30, 2022 compared to September 30, 2021 11.7 % (0.8) % 456.2 % 1.3 %
Nine months ended September 30, 2022 compared to September 30, 2021 7.4 % 3.0 % 76.1 % 3.5 %
Same store NOI at share - cash basis % increase
Three months ended September 30, 2022 compared to September 30, 2021 13.8 % 1.1 % 325.8 % 16.7 %
Nine months ended September 30, 2022 compared to September 30, 2021 9.4 % 4.6 % 71.3 % 12.2 %


	Total		New York		THE MART(1)		555 California Street(2)
Same store NOI at share % (decrease) increase
Three months ended September 30, 2023 compared to September 30, 2022	(3.0)	%	4.0	%	(54.0)	%	2.9	%
Nine months ended September 30, 2023 compared to September 30, 2022	1.1	%	2.8	%	(35.5)	%	32.2	%
Same store NOI at share - cash basis % (decrease) increase
Three months ended September 30, 2023 compared to September 30, 2022	(4.7)	%	2.1	%	(53.7)	%	3.7	%
Nine months ended September 30, 2023 compared to September 30, 2022	1.1	%	3.1	%	(38.2)	%	34.7	%

____________________

(1)~~Primarily due to (i)~~The third quarter of 2022 includes prior period accrual adjustments ~~recorded in the third quarter of each year~~ related to changes in the tax-assessed value of ~~theMART and (ii) an increase in tradeshow activity in the third~~THE MART.

(2)The second quarter of ~~2022.~~2023 includes our $14,103,000 share of the receipt of a tenant settlement, net of legal expenses.

Calculations of same store NOI at share, reconciliations of our net income to NOI at share, NOI at share - cash basis and FFO and the reasons we consider these non-GAAP financial measures useful are provided in the following pages of Management’s Discussion and Analysis of Financial Condition and Results of Operations.

~~Dispositions~~

~~220 CPS~~Overview - continued

~~During~~

Sunset Pier 94 Studios Joint Venture

•We contributed our Pier 94 leasehold interest to the ~~nine months ended~~joint venture in exchange for a 49.9% common equity interest and an initial capital account of $47,944,000, comprised of (i) the $40,000,000 value of our Pier 94 leasehold interest contribution and (ii) a $7,944,000 credit for pre-development costs incurred. Hudson Pacific Properties (“HPP”) and Blackstone Inc. (together, “HPP/BX”) received an aggregate 50.1% common equity interest in Pier 94 JV and an initial capital account of $22,976,000 in exchange for (i) a $15,000,000 cash contribution upon the joint venture’s formation and (ii) a $7,976,000 credit for pre-development costs incurred. HPP/BX will fund 100% of cash contributions until such time that its capital account is equal to Vornado’s, after which equity will be funded in accordance with each partner’s respective ownership interest.

•Pier 94 JV closed on a $183,200,000 construction loan facility ($100,000 outstanding as of September 30, ~~2022,~~2023) which bears interest at SOFR plus 4.75% and matures in September 2025, with one one-year as-of-right extension option and two one-year extension options subject to certain conditions. VRLP and the other partners provided a joint and several completion guarantee.

Upon contribution of the Pier 94 leasehold, we ~~closed on the sale of one condominium unit and ancillary amenities at 220 CPS for net proceeds of $16,124,000 resulting in~~recognized a ~~financial statement~~$35,968,000 net gain primarily due to the step-up of ~~$7,030,000 which is~~our retained investment in the leasehold interest to fair value. The net gain was included in ~~"net~~“net gains on disposition of wholly owned and partially owned ~~assets"~~assets” on our consolidated statements of ~~income. In connection with these sales, $945,000~~income for the three and nine months ended September 30, 2023.

Dividends/Share Repurchase Program

On April 26, 2023, we announced the postponement of ~~income tax expense was recognized~~dividends on our ~~consolidated statements~~common shares until the end of ~~income.~~ 2023, at which time, upon finalization of our 2023 taxable income, including the impact of asset sales, we will pay the 2023 dividend in either (i) cash, or (ii) a combination of cash and securities, as determined by our Board of Trustees. Cash retained from dividends or from asset sales will be used to reduce debt and/or to fund the share repurchase program discussed below.

We also announced that our Board of Trustees has authorized the repurchase of up to $200,000,000 of our outstanding common shares under a newly established share repurchase program.

Overview - continued

350 Park Avenue

On January 24, 2023, we and the Rudin family (“Rudin”) completed agreements with Citadel Enterprise Americas LLC (“Citadel”) and with an affiliate of Kenneth C. Griffin, Citadel’s Founder and CEO (“KG”), for a series of transactions relating to 350 Park Avenue and 40 East 52nd Street.

Pursuant to the agreements, Citadel master leases 350 Park Avenue, a 585,000 square foot Manhattan office building, on an “as is” basis for ten years, with an initial annual net rent of $36,000,000. Per the terms of the lease, no tenant allowance or free rent was provided. Citadel has also master leased Rudin’s adjacent property at 40 East 52nd Street (390,000 square feet).

From ~~inception~~October 2024 to June 2030, KG will have the option to either:

◦the rent for Citadel’s space will be determined by a formula based on a percentage return (that adjusts based on the actual cost of capital) on the total Project cost;

◦the master leases will terminate at the scheduled commencement of demolition;

•or, exercise an option to purchase the Site for $1.4 billion ($1.085 billion to Vornado and $315,000,000 to Rudin), in which case the Vornado/Rudin JV would not participate in the new development.

Further, the Vornado/Rudin JV will have the option from October 2024 to September ~~30, 2022, we~~2030 to put the Site to KG for $1.2 billion ($900,000,000 to Vornado and $300,000,000 to Rudin). For ten years following any put option closing, unless the put option is exercised in response to KG’s request to form the joint venture or KG makes a $200,000,000 termination payment, the Vornado/Rudin JV will have ~~closed~~the right to invest in a joint venture with KG on the terms described above if KG proceeds with development of the Site.

Dispositions

Alexander's

On May 19, 2023, Alexander's completed the sale of ~~107 units~~the Rego Park III land parcel, located in Queens, New York, for $71,060,000, inclusive of consideration for Brownfield tax benefits and ~~ancillary amenities~~reimbursement of costs for plans, specifications and improvements to date. As a result of the sale, we recognized our $16,396,000 share of the net ~~proceeds~~gain and received a $711,000 sales commission from Alexander’s, of ~~$3,023,020,000 resulting~~which $250,000 was paid to a third-party broker.

The Armory Show

On July3, 2023, we completed the sale of The Armory Show, located in ~~financial statement net gains of $1,124,285,000.~~

~~SoHo Properties~~

~~On January 13, 2022, we sold two Manhattan retail properties located at 478-482 Broadway and 155 Spring Street~~New York, for ~~$84,500,000~~$24,410,000, subject to certain post-closing adjustments, and realized net proceeds of ~~$81,399,000.~~$22,489,000. In connection with the sale, we recognized a net gain of ~~$551,000~~$20,181,000 which is included in ~~"net~~“net gains on disposition of wholly owned and partially owned ~~assets"~~assets” on our consolidated statements of income.

Manhattan Retail Properties Sale

~~Center Building (33-00 Northern Boulevard)~~

~~40 Fulton Street~~

~~Financings~~

~~100 West 33rd Street~~

4954

Overview - continued

Financings ~~- continued~~

~~770 Broadway~~150 West 34th Street

On January 9, 2023, our $105,000,000 participation in the $205,000,000 mortgage loan on 150 West 34th Street was repaid, which reduced “other assets” and “mortgages payable, net” on our consolidated balance sheets by $105,000,000.

On October 4, 2023, we completed a $75,000,000 refinancing of 150 West 34th Street, of which $25,000,000 is recourse to the Operating Partnership. The interest-only loan bears a rate of SOFR plus 2.15% and matures in February 2025, with three one-year as-of-right extension options and an additional one-year extension option available subject to satisfying a loan-to-value test. The interest rate on the loan is subject to an interest rate cap arrangement with a SOFR strike rate of 5.00%, which matures in February 2026. The loan replaces the previous $100,000,000 loan, which bore interest at SOFR plus 1.86%.

697-703 Fifth Avenue (Fifth Avenue and Times Square JV)

512 West 22nd Street

On June 28, ~~2022,~~2023, a joint venture, in which we have a 55% interest, completed a ~~$700,000,000~~$129,250,000 refinancing of ~~770 Broadway,~~512 West 22nd Street, a ~~1.2 million~~173,000 square foot ~~Class A~~ Manhattan office building. The interest-only loan bears a rate of SOFR plus ~~2.25% (4.93% as of September 30, 2022)~~2.00% in year one and SOFR plus 2.35% thereafter. The loan matures in ~~July 2024~~June 2025 with ~~three~~a one-year extension ~~options (July 2027 as fully extended). The interest rate on the loan was swapped~~option subject to ~~a fixed rate of 4.98% through July 2027.~~debt service coverage ratio, loan-to-value and debt yield requirements. The loan replaces the previous ~~$700,000,000~~$137,124,000 loan that bore interest at LIBOR plus 1.85% and had an initial maturity of June 2023. In addition, the joint venture entered into the interest rate cap arrangement detailed in the table on the following page.

825 Seventh Avenue

On July 24, 2023, a joint venture, in which we have a 50% interest, completed a $54,000,000 refinancing of the office condominium of 825 Seventh Avenue, a 173,000 square foot Manhattan office and retail building. The interest-only loan bears a rate of SOFR plus ~~1.86%~~2.75%, with a 30 basis point reduction available upon satisfaction of certain leasing conditions, and matures in January 2026. The loan replaces the previous $60,000,000 loan that bore interest at LIBOR plus 2.35% and was scheduled to mature in July ~~2022.~~2023.

~~Unsecured Revolving Credit Facility~~

On June 30, 2022, we amended and extended one of our two revolving credit facilities. The $1.25 billion amended facility bears interest at a rate of SOFR plus 1.15% (4.18% as of September 30, 2022). The term of the facility was extended from March 2024 to December 2027, as fully extended. The facility fee is 25 basis points. On August 16, 2022, the interest rate on the $575,000,000 drawn on the facility was swapped to a fixed interest rate of 3.88% through August 2027. Our other $1.25 billion revolving credit facility matures in April 2026, as fully extended, and bears a rate of SOFR plus 1.19% with a facility fee of 25 basis points.Overview - continued

~~Unsecured Term Loan~~

On June 30, 2022, we extended our $800,000,000 unsecured term loan from February 2024 to December 2027. The extended loan bears interest at a rate of SOFR plus 1.30% (4.33% as of September 30, 2022) and is currently swapped to a fixed rate of 4.05%.

~~330 West 34th Street land owner joint venture~~

Interest Rate Hedging ~~Activities~~

We entered into the following interest rate swap and cap arrangements during the nine months ended September 30, ~~2022.~~2023. See Note 1415 - Fair Value Measurementsin Part I, Item I1 of this Quarterly Report on Form 10-Q for further information on our consolidated hedging ~~instruments.~~instruments:

(Amounts in thousands)

Notional Amount
(at share)

All-In Swapped Rate

Expiration Date

Variable Rate Spread

Interest rate swaps:

555 California Street (effective 05/24)

840,000

6.03%

05/26

S+205

Unsecured term loan(1) (effective 10/23)

150,000

5.12%

07/25

S+129

Index Strike Rate

Interest rate caps:

1290 Avenue of the Americas (70.0% interest) (effective 11/23)(2)

665,000

1.00%

11/25

S+162

One Park Avenue (effective 3/24)

525,000

3.89%

03/25

S+122

731 Lexington Avenue office condominium (32.4% interest)

162,000

6.00%

06/24

Prime + 0

640 Fifth Avenue (52.0% interest)

259,925

4.00%

05/24

S+111

512 West 22nd Street (55.0% interest)

71,088

4.50%

06/25

S+200

____________________

(1)~~Together with~~In addition to the ~~existing $750,000~~swap disclosed above, the unsecured term loan, which matures in December 2027, is subject to various interest rate swap ~~arrangement expiring October 2023,~~arrangements that were entered into in prior periods. The table below summarizes the ~~$800,000~~impact of the swap arrangements on the unsecured term ~~loan balance currently bears interest at a fixed rate of 4.05%.~~loan.


	Swapped Balance		All-In Swapped Rate	Unswapped Balance (bears interest at S+129)
Through 10/23	$	800,000	4.04%	$	—
10/23 through 07/25	700,000		4.52%	100,000
07/25 through 10/26	550,000		4.35%	250,000
10/26 through 08/27	50,000		4.03%	750,000

(2)~~The remaining $83,200 amortizing mortgage loan balance bears interest at~~In connection with the arrangement, we made a ~~floating rate~~$63,100 up-front payment, of ~~LIBOR plus 1.70%.~~which $18,930 is attributable to noncontrolling interests. See Note 10 -

Debt

in Part I, Item 1 of this Quarterly Report on Form 10-Q for further information.

5056

Overview - continued

Leasing Activity

The leasing activity and related statistics below are based on leases signed during the period and are not intended to coincide with the commencement of rental revenue in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Second generation relet space represents square footage that has not been vacant for more than nine months and tenant improvements and leasing commissions are based on our share of square feet leased during the period.

For the Three Months Ended September 30, ~~2022~~2023:

•~~167,000~~236,000 square feet of New York Office space ~~(140,000~~(190,000 square feet at share) at an initial rent of ~~$88.99~~$93.33 per square foot and a weighted average lease term of ~~5.8~~7.9 years. The changes in the GAAP and cash mark-to-market rent on the ~~101,000~~176,000 square feet of second generation space were ~~positive 7.2%~~negative 0.3% and ~~positive 1.8%~~negative 2.5%, respectively. Tenant improvements and leasing commissions were ~~$16.21~~$12.87 per square foot per annum, or ~~18.2%~~13.8% of initial rent.

•~~62,000~~29,000 square feet of New York Retail space ~~(57,000~~(21,000 square feet at share) at an initial rent of ~~$242.89~~$373.28 per square foot and a weighted average lease term of ~~10.5~~8.4 years. The changes in the GAAP and cash mark-to-market rent on the ~~36,000~~9,000 square feet of second generation space were ~~negative 55.8%~~positive 31.3% and ~~negative 49.3%~~positive 33.5%, respectively. Tenant improvements and leasing commissions were ~~$17.96~~$26.02 per square foot per annum, or ~~7.4%~~7.0% of initial rent.

•~~67,000~~68,000 square feet at ~~theMART (all~~THE MART (63,000 square feet at share) at an initial rent of ~~$52.20~~$54.71 per square foot and a weighted average lease term of ~~7.3~~5.2 years. The changes in the GAAP and cash mark-to-market rent on the ~~38,000~~40,000 square feet of second generation space were negative ~~3.1%~~9.0% and negative ~~7.4%~~10.4%, respectively. Tenant improvements and leasing commissions were ~~$11.64~~$10.46 per square foot per annum, or ~~22.3%~~19.1% of initial rent.

For the Nine Months Ended September 30, 2023:

•~~154,000~~1,292,000 square feet ~~at 555 California (108,000~~of New York Office space (1,186,000 square feet at share) at an initial rent of ~~$98.20~~$97.99 per square foot and a weighted average lease term of 9.5 years. The changes in the GAAP and cash mark-to-market rent on the 1,027,000 square feet of second generation space were positive 7.3% and positive 1.6%, respectively. Tenant improvements and leasing commissions were $5.66 per square foot per annum, or 5.8% of initial rent.

•259,000 square feet of New York Retail space (200,000 square feet at share) at an initial rent of $116.03 per square foot and a weighted average lease term of 5.6 years. The changes in the GAAP and cash mark-to-market rent on the ~~101,000~~113,000 square feet of second generation space were positive ~~16.0%~~17.0% and positive ~~11.9%~~15.4%, respectively. Tenant improvements and leasing commissions were ~~$4.73~~$19.01 per square foot per annum, or ~~4.8%~~16.4% of initial rent.

~~For the Nine Months Ended September 30, 2022~~

•~~740,000~~176,000 square feet ~~of New York Office space (607,000~~at THE MART (171,000 square feet at share) at an initial rent of ~~$84.49~~$55.87 per square foot and a weighted average lease term of ~~9.2~~5.7 years. The changes in the GAAP and cash mark-to-market rent on the ~~362,000~~112,000 square feet of second generation space were ~~positive 6.2%~~negative 5.9% and ~~positive 3.9%~~negative 9.8%, respectively. Tenant improvements and leasing commissions were ~~$12.09~~$8.49 per square foot per annum, or ~~14.3%~~15.2% of initial rent.

•~~90,000~~10,000 square feet ~~of New York Retail space (85,000~~at 555 California Street (7,000 square feet at share) at an initial rent of $262.88 per square foot and a weighted average lease term of 11.6 years. The changes in the GAAP and cash mark-to-market rent on the 42,000 square feet of second generation space were negative 38.3% and negative 34.2%, respectively. Tenant improvements and leasing commissions were $21.82 per square foot per annum, or 8.3% of initial rent.

•275,000 square feet at theMART (all at share) at an initial rent of $51.78 per square foot and a weighted average lease term of 7.2 years. The changes in the GAAP and cash mark-to-market rent on the 221,000 square feet of second generation space were negative 4.5% and negative 4.6%, respectively. Tenant improvements and leasing commissions were $10.88 per square foot per annum, or 21.0% of initial rent.

•~~210,000 square feet at 555 California (147,000 square feet at share) at an initial rent of $96.40~~$134.70 per square foot and a weighted average lease term of 5.9 years. The changes in the GAAP and cash mark-to-market rent on the ~~135,000~~4,000 square feet of second generation space were positive ~~24.3%~~12.8% and positive ~~13.6%~~2.4%, respectively. Tenant improvements and leasing commissions were ~~$7.15~~$22.92 per square foot per annum, or ~~7.4%~~17.0% of initial rent.

5157

Overview - continued

Square Footage (in service) and Occupancy as of September 30, ~~2022~~2023


(Square feet in thousands)	(Square feet in thousands)			Square Feet (in service)					(Square feet in thousands)			Square Feet (in service)
		Number of Properties		Total Portfolio	Our Share	Occupancy %				Number of Properties		Total Portfolio	Our Share	Occupancy %
New York:	New York:								New York:
Office	Office	31	(1)	18,970	16,275	91.8	%		Office	30	(1)	18,771	16,073	91.6	%
Retail (includes retail properties that are in the base of our office properties)	Retail (includes retail properties that are in the base of our office properties)	58	(1)	2,307	1,867	74.4	%		Retail (includes retail properties that are in the base of our office properties)	51	(1)	2,117	1,678	74.3	%
Residential - 1,983 units(2)		7	(1)	1,511	778	96.8	%	(2)
Residential - 1,974 units(2)									Residential - 1,974 units(2)	5	(1)	1,479	745	96.6	%	(2)
Alexander's	Alexander's	6		2,241	726	96.3	%	(2)	Alexander's	5		2,455	795	87.3	%	(2)

				25,029	19,646	90.3	%					24,822	19,291	89.9	%
Other:	Other:								Other:
theMART		4		3,637	3,628	87.3	%
THE MART									THE MART	4		3,683	3,674	76.8	%
555 California Street	555 California Street	3		1,819	1,273	94.7	%		555 California Street	3		1,819	1,274	94.5	%
Other	Other	11		2,532	1,197	92.7	%		Other	11		2,532	1,197	91.9	%
				7,988	6,098							8,034	6,145

Total square feet as of September 30, 2022				33,017	25,744
Total square feet as of September 30, 2023									Total square feet as of September 30, 2023			32,856	25,436

____________________

See notes below.

Square Footage (in service) and Occupancy as of December 31, ~~2021~~2022


(Square feet in thousands)	(Square feet in thousands)			Square Feet (in service)					(Square feet in thousands)			Square Feet (in service)
		Number of properties		Total Portfolio	Our Share	Occupancy %				Number of properties		Total Portfolio	Our Share	Occupancy %
New York:	New York:								New York:
Office	Office	32	(1)	19,442	16,757	92.2	%		Office	30	(1)	18,724	16,028	91.9	%
Retail (includes retail properties that are in the base of our office properties)	Retail (includes retail properties that are in the base of our office properties)	60	(1)	2,267	1,825	80.7	%		Retail (includes retail properties that are in the base of our office properties)	56	(1)	2,289	1,851	74.4	%
Residential - 1,986 units(2)		8	(1)	1,518	785	97.0	%	(2)
Residential - 1,976 units(2)									Residential - 1,976 units(2)	6	(1)	1,499	766	96.7	%	(2)
Alexander's	Alexander's	6		2,218	719	95.6	%	(2)	Alexander's	6		2,241	726	96.4	%	(2)

				25,445	20,086	91.3	%					24,753	19,371	90.4	%
Other:	Other:								Other:
theMART		4		3,692	3,683	88.9	%
THE MART									THE MART	4		3,635	3,626	81.6	%
555 California Street	555 California Street	3		1,818	1,273	93.8	%		555 California Street	3		1,819	1,273	94.7	%
Other	Other	11		2,489	1,154	92.8	%		Other	11		2,532	1,197	92.6	%
				7,999	6,110							7,986	6,096

Total square feet as of December 31, 2021				33,444	26,196
Total square feet as of December 31, 2022									Total square feet as of December 31, 2022			32,739	25,467

____________________

(1)Reflects the Office, Retail and Residential space within our 7365 and 7671 total New York properties as of September 30, ~~2022~~2023 and December 31, ~~2021,~~2022, respectively.

(2)The Alexander Apartment Tower (312 units) is reflected in Residential unit count and occupancy.

Critical Accounting Estimates

A summary of our critical accounting policies and estimates used in the preparation of our consolidated financial statements is included in Part II, Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, ~~2021.~~2022. For the nine months ended September 30, ~~2022,~~2023, there were no material changes to these policies.

Recently Issued Accounting Literature

Refer to Note 3 - Recently Issued Accounting Literature to the unaudited consolidated financial statements in Part I, Item I of this Quarterly Report on Form 10-Q for information regarding recent accounting pronouncements that may affect us.

5258

NOI At Share by Segment for the Three Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

NOI at share represents total revenues less operating expenses including our share of partially owned entities. NOI at share - cash basis represents NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, ~~net~~accruals for ground rent resets yet to be determined, and other non-cash adjustments. We consider NOI at share - cash basis to be the primary non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the total return on assets as opposed to the levered return on equity. As properties are bought and sold based on NOI at share - cash basis, we utilize this measure to make investment decisions as well as to compare the performance of our assets to that of our peers. NOI at share and NOI at share - cash basis should not be considered alternatives to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.

Below is a summary of NOI at share and NOI at share - cash basis by segment for the three months ended September 30, ~~2022~~2023 and ~~2021.~~2022.


(Amounts in thousands)	For the Three Months Ended September 30, 2023
	Total		New York		Other
Total revenues	$	450,995	$	364,768	$	86,227
Operating expenses	(233,737)		(186,147)		(47,590)
NOI - consolidated	217,258		178,621		38,637
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(8,363)		(2,197)		(6,166)
Add: NOI from partially owned entities	72,100		69,210		2,890
NOI at share	280,995		245,634		35,361
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(2,980)		(4,790)		1,810
NOI at share - cash basis	$	278,015	$	240,844	$	37,171


(Amounts in thousands)	For the Three Months Ended September 30, 2022
	Total		New York		Other
Total revenues	$	457,431	$	360,033	$	97,398
Operating expenses	(221,596)		(182,131)		(39,465)
NOI - consolidated	235,835		177,902		57,933
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(14,766)		(8,691)		(6,075)
Add: NOI from partially owned entities	76,020		71,943		4,077
NOI at share	297,089		241,154		55,935
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(1,419)		(3,462)		2,043
NOI at share - cash basis	$	295,670	$	237,692	$	57,978

(Amounts in thousands) For the Three Months Ended September 30, 2021
Total New York Other
Total revenues $ 409,212 $ 316,643 $ 92,569
Operating expenses (212,699) (151,276) (61,423)
NOI - consolidated 196,513 165,367 31,146
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (16,886) (9,747) (7,139)
Add: NOI from partially owned entities 75,644 73,219 2,425
NOI at share 255,271 228,839 26,432
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other 1,922 783 1,139
NOI at share - cash basis $ 257,193 $ 229,622 $ 27,571

5359

NOI At Share by Segment for the Three Months Ended September 30, ~~2022~~2023 and ~~2021~~2022 - continued

The elements of our New York and Other NOI at share for the three months ended September 30, ~~2022~~2023 and ~~2021~~2022 are summarized ~~below.~~below


(Amounts in thousands)	For the Three Months Ended September 30,
	2023		2022
New York:
Office	$	183,919	$	174,790
Retail	46,559		52,127
Residential	5,570		4,598
Alexander's	9,586		9,639

Total New York	245,634		241,154

Other:
THE MART(1)	15,132		35,769
555 California Street	16,564		16,092
Other investments	3,665		4,074
Total Other	35,361		55,935

NOI at share	$	280,995	$	297,089

(Amounts in thousands) For the Three Months Ended September 30,
2022 2021
New York:
Office $ 174,790 $ 166,553
Retail 52,127 49,083
Residential 4,598 4,194
Alexander's 9,639 9,009
Total New York 241,154 228,839
Other:
theMART(1)
35,769 6,431
555 California Street 16,092 16,128
Other investments 4,074 3,873
Total Other 55,935 26,432
NOI at share $ 297,089 $ 255,271

~~___________________~~____________________

See ~~note~~notes below.

The elements of our New York and Other NOI at share - cash basis for the three months ended September 30, ~~2022~~2023 and ~~2021~~2022 are summarized below.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,
		2022		2021			2023		2022
New York:	New York:					New York:
Office	Office	$	174,606	$	170,521	Office	$	179,838	$	174,606
Retail	Retail	48,096		45,175		Retail	45,451		48,096
Residential	Residential	4,556		4,136		Residential	5,271		4,556
Alexander's	Alexander's	10,434		9,790		Alexander's	10,284		10,434

Total New York	Total New York	237,692		229,622		Total New York	240,844		237,692

Other:	Other:					Other:
theMART(1)		36,772		8,635
THE MART(1)						THE MART(1)	15,801		36,772
555 California Street	555 California Street	16,926		14,745		555 California Street	17,552		16,926
Other investments	Other investments	4,280		4,191		Other investments	3,818		4,280
Total Other	Total Other	57,978		27,571		Total Other	37,171		57,978

NOI at share - cash basis	NOI at share - cash basis	$	295,670	$	257,193	NOI at share - cash basis	$	278,015	$	295,670

~~___________________~~____________________

(1)~~Increase primarily due to (i)~~The third quarter of 2022 includes prior period accrual adjustments ~~recorded in the third quarter of each year~~ related to changes in the tax-assessed value of ~~theMART and (ii) an increase in tradeshow activity in the third quarter of 2022.~~THE MART.

5460

NOI At Share by Segment for the Three Months Ended September 30, 2023 and 2022 - continued

Reconciliation of Net Income to NOI At Share and NOI At Share - Cash Basis for the Three Months Ended September 30, ~~2022~~2023 and ~~2021~~

2022

Below is a reconciliation of net income to NOI at share and NOI at share - cash basis for the three months ended September 30, ~~2022~~2023 and ~~2021.~~2022.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,
		2022		2021			2023		2022
Net income	Net income	$	20,112	$	71,765	Net income	$	59,570	$	20,112
Depreciation and amortization expense	Depreciation and amortization expense	134,526		100,867		Depreciation and amortization expense	110,349		134,526
General and administrative expense	General and administrative expense	29,174		25,553		General and administrative expense	35,838		29,174
Transaction related costs and other	Transaction related costs and other	996		9,681		Transaction related costs and other	813		996
Income from partially owned entities	Income from partially owned entities	(24,341)		(26,269)		Income from partially owned entities	(18,269)		(24,341)
Loss from real estate fund investments		111		66
(Income) loss from real estate fund investments						(Income) loss from real estate fund investments	(1,783)		111
Interest and other investment income, net	Interest and other investment income, net	(5,228)		(633)		Interest and other investment income, net	(12,934)		(5,228)
Interest and debt expense	Interest and debt expense	76,774		50,946		Interest and debt expense	88,126		76,774

Net gains on disposition of wholly owned and partially owned assets	Net gains on disposition of wholly owned and partially owned assets	—		(10,087)		Net gains on disposition of wholly owned and partially owned assets	(56,136)		—
Income tax expense (benefit)		3,711		(25,376)
Income tax expense						Income tax expense	11,684		3,711

NOI from partially owned entities	NOI from partially owned entities	76,020		75,644		NOI from partially owned entities	72,100		76,020
NOI attributable to noncontrolling interests in consolidated subsidiaries	NOI attributable to noncontrolling interests in consolidated subsidiaries	(14,766)		(16,886)		NOI attributable to noncontrolling interests in consolidated subsidiaries	(8,363)		(14,766)
NOI at share	NOI at share	297,089		255,271		NOI at share	280,995		297,089
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other		(1,419)		1,922
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other						Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(2,980)		(1,419)
NOI at share - cash basis	NOI at share - cash basis	$	295,670	$	257,193	NOI at share - cash basis	$	278,015	$	295,670

NOI At Share by Region


		For the Three Months Ended September 30,					For the Three Months Ended September 30,
		2022		2021			2023		2022
Region:	Region:					Region:
New York City metropolitan area	New York City metropolitan area	82	%	91	%	New York City metropolitan area	89	%	82	%
Chicago, IL	Chicago, IL	13	%	3	%	Chicago, IL	5	%	13	%
San Francisco, CA	San Francisco, CA	5	%	6	%	San Francisco, CA	6	%	5	%
		100	%	100	%		100	%	100	%

5561

Results of Operations – Three Months Ended September 30, ~~2022~~2023 Compared to September 30, ~~2021~~2022

Revenues

Our revenues were ~~$457,431,000~~$450,995,000 for the three months ended September 30, ~~2022~~2023 compared to ~~$409,212,000~~$457,431,000 for the prior year’s quarter, ~~an increase~~a decrease of ~~$48,219,000.~~$6,436,000. Below are the details of the (decrease) increase by segment:


(Amounts in thousands)	(Amounts in thousands)	Total		New York		Other		(Amounts in thousands)	Total		New York		Other
(Decrease) increase due to:	(Decrease) increase due to:							(Decrease) increase due to:
Rental revenues:	Rental revenues:							Rental revenues:
Acquisitions, dispositions and other	Acquisitions, dispositions and other	$	(2,539)	$	(2,539)	$	—	Acquisitions, dispositions and other	$	(17,720)	$	(6,055)	$	(11,665)
Development and redevelopment	Development and redevelopment	23,192		23,192		—		Development and redevelopment	720		720		—

Trade shows	Trade shows	6,049		—		6,049		Trade shows	(811)		—		(811)

Same store operations	Same store operations	13,239		15,916		(2,677)		Same store operations	9,034		7,460		1,574
		39,941		36,569		3,372

									(8,777)		2,125		(10,902)
Fee and other income:	Fee and other income:							Fee and other income:
BMS cleaning fees	BMS cleaning fees	4,235		4,741		(506)		BMS cleaning fees	366		628		(262)
Management and leasing fees	Management and leasing fees	23		(85)		108		Management and leasing fees	731		846		(115)

Other income	Other income	4,020		2,165		1,855		Other income	1,244		1,136		108
		8,278		6,821		1,457			2,341		2,610		(269)

Total increase in revenues		$	48,219	$	43,390	$	4,829
Total (decrease) increase in revenues								Total (decrease) increase in revenues	$	(6,436)	$	4,735	$	(11,171)

Expenses

Our expenses were ~~$385,692,000~~$382,368,000 for the three months ended September 30, ~~2022,~~2023, compared to ~~$349,599,000~~$385,692,000 for the prior year’s quarter, ~~an increase~~a decrease of ~~$36,093,000.~~$3,324,000. Below are the details of the (decrease) increase ~~(decrease)~~ by segment:

(Amounts in thousands) Total New York Other
(Decrease) increase due to:
Operating:
Acquisitions, dispositions and other $ (618) $ (618) $ —
Development and redevelopment 9,735 9,488 247
Non-reimbursable expenses 7,560 7,794 (234)
Trade shows (291) — (291)
BMS expenses 3,739 4,246 (507)
Same store operations (11,228) 9,945 (21,173)
8,897 30,855 (21,958)
Depreciation and amortization:
Acquisitions, dispositions and other 20,868 20,868 —
Development and redevelopment 13,654 13,654 —
Same store operations (863) (1,061) 198
33,659 33,461 198
General and administrative 3,621 463 3,158
Benefit from deferred compensation plan liability (1,399) — (1,399)
Transaction related costs and other (8,685) (7,769) (1) (916)
Total increase (decrease) in expenses $ 36,093 $ 57,010 $ (20,917)

~~______________________~~

~~(1)Primarily non-cash impairment losses for the three Manhattan retail properties located at 677-679, 759-771 and 828-850 Madison Avenue, New York sold in the third quarter of 2021.~~


(Amounts in thousands)	Total		New York		Other
(Decrease) increase due to:
Operating:
Acquisitions, dispositions and other	$	(11,531)	$	(2,628)	$	(8,903)
Development and redevelopment	603		603		—
Non-reimbursable expenses	34		34		—
Trade shows	(186)		—		(186)
BMS expenses	(242)		20		(262)
Same store operations	23,463		5,987		17,476
	12,141		4,016		8,125
Depreciation and amortization:
Acquisitions, dispositions and other	(28,427)		(28,427)		—
Development and redevelopment	(36)		(36)		—
Same store operations	4,286		3,941		345
	(24,177)		(24,522)		345

General and administrative	6,664		1,251		5,413

Expense from deferred compensation plan liability	2,231		—		2,231

Transaction related costs and other	(183)		514		(697)

Total (decrease) increase in expenses	$	(3,324)	$	(18,741)	$	15,417

5662

Results of Operations – Three Months Ended September 30, ~~2022~~2023 Compared to September 30, ~~2021~~2022 - continued

Income from Partially Owned Entities

Below are the components of income from partially owned entities.


(Amounts in thousands)	(Amounts in thousands)	Percentage Ownership at September 30, 2022		For the Three Months Ended September 30,					(Amounts in thousands)	Percentage Ownership as of September 30, 2023			For the Three Months Ended September 30,
			2022			2021						2023			2022
Our share of net income (loss):	Our share of net income (loss):										Our share of net income (loss):
Fifth Avenue and Times Square JV:	Fifth Avenue and Times Square JV:								Fifth Avenue and Times Square JV:
Equity in net income	Equity in net income	51.5%		$	11,941		$	12,671	Equity in net income	51.5%			$	10,917		$	11,941
Return on preferred equity, net of our share of the expense	Return on preferred equity, net of our share of the expense			9,430			9,430		Return on preferred equity, net of our share of the expense				9,430			9,430

				21,371			22,101						20,347			21,371
Partially owned office buildings(1)									Partially owned office buildings(1)	Various			(7,647)			(5,286)
Alexander's	Alexander's	32.4%		5,910			4,795		Alexander's	32.4%			4,525			5,910
Partially owned office buildings(1)		Various		(4,732)			418
Other investments(2)	Other investments(2)	Various		1,792			(1,045)		Other investments(2)	Various			1,044			2,346
				$	24,341		$	26,269					$	18,269		$	24,341

____________________

(1)Includes interests in 280 Park Avenue, 650 Madison Avenue, ~~One Park Avenue (consolidated from August 5, 2021),~~ 7 West 34th Street, 512 West 22nd Street, 61 Ninth Avenue, 85 Tenth Avenue and others.

(2)Includes interests in Independence Plaza, Rosslyn Plaza and others.

~~Loss~~Income (Loss) from Real Estate Fund Investments

Below is a summary of ~~loss~~income (loss) from the Vornado Capital Partners Real Estate Fund (“the Fund”) and the Crowne Plaza ~~joint venture.~~Times Square Hotel Joint Venture.

(Amounts in thousands) For the Three Months Ended September 30,
2022 2021
Net investment loss $ (111) $ (66)
Loss from real estate fund investments (111) (66)
Less loss attributable to noncontrolling interests in consolidated subsidiaries 312 360
Income from real estate fund investments, net of noncontrolling interests in consolidated subsidiaries $ 201 $ 294


(Amounts in thousands)	For the Three Months Ended September 30,
	2023		2022
Net realized gain on exited investments	$	1,861	$	—
Net investment loss	(78)		(111)


Income (loss) from real estate fund investments	1,783		(111)
Less (income) loss attributable to noncontrolling interests in consolidated subsidiaries	(1,302)		312
Income from real estate fund investments net of noncontrolling interests in consolidated subsidiaries	$	481	$	201

Interest and Other Investment Income, Net

The following table sets forth the details of interest and other investment income, net.


(Amounts in thousands)	(Amounts in thousands)	For the Three Months Ended September 30,				(Amounts in thousands)	For the Three Months Ended September 30,
		2022		2021			2023		2022
Interest on cash and cash equivalents and restricted cash	Interest on cash and cash equivalents and restricted cash	$	2,286	$	67	Interest on cash and cash equivalents and restricted cash	$	12,643	$	2,286
Interest on loans receivable						Interest on loans receivable	291		1,396
Amortization of discount on investments in U.S. Treasury bills	Amortization of discount on investments in U.S. Treasury bills	1,546		—		Amortization of discount on investments in U.S. Treasury bills	—		1,546
Interest on loans receivable		1,396		561
Other, net		—		5
		$	5,228	$	633
							$	12,934	$	5,228

Interest and Debt Expense

Interest and debt expense for the three months ended September 30, ~~2022~~2023 was ~~$76,774,000~~$88,126,000 compared to ~~$50,946,000~~$76,774,000 for the prior year’s quarter, an increase of ~~$25,828,000.~~$11,352,000. This was primarily due to (i) ~~$19,913,000~~$19,156,000 of higher interest expense resulting from higher average interest rates on our ~~variable rate loans and~~debt partially offset by (ii) ~~$5,865,000~~$6,331,000 of ~~lower~~higher capitalized interest and debt expense.

Net Gains on Disposition of Wholly Owned and Partially Owned Assets

Net gains on disposition of wholly owned and partially owned assets for the three months ended September 30, ~~2021~~2023 was $56,136,000, primarily consisting of ~~$10,087,000 consists~~(i) $35,968,000 upon contribution of ~~a net gain~~our Pier 94 leasehold to Pier 94 JV primarily due to the step-up of our retained investment in the leasehold interest to fair value and (ii) $20,181,000 from the sale of ~~a condominium unit at 220 CPS.~~

~~Income Tax (Expense) Benefit~~

Income tax expense for the three months ended September 30, 2022 was $3,711,000 compared to a benefit of $25,376,000 for the prior year’s quarter, an increase in expense of $29,087,000. This was primarily due to a $27,910,000 tax benefit recognized by our taxable REIT subsidiaries in 2021.

The Armory Show.

5763

Results of Operations – Three Months Ended September 30, ~~2022~~2023 Compared to September 30, ~~2021~~2022 - continued

Income Tax Expense

Income tax expense for the three months ended September 30, 2023 was $11,684,000 compared to $3,711,000 for the prior year’s quarter, an increase of $7,973,000. This was primarily due to higher income tax expense incurred by our taxable REIT subsidiaries.

Net Loss ~~(Income)~~ Attributable to Noncontrolling Interests in Consolidated Subsidiaries

Net loss attributable to noncontrolling interests in consolidated subsidiaries was ~~$3,792,000~~$13,541,000 for the three months ended September 30, ~~2022,~~2023, compared to ~~net income of $5,425,000~~$3,792,000 for the prior year’s quarter, ~~a decrease in income~~an increase of ~~$9,217,000.~~$9,749,000. This ~~resulted~~was primarily ~~from a decrease in net income subject~~due to ~~allocation to the noncontrolling interests~~higher average interest rates on mortgage loans of our non-wholly owned consolidated ~~subsidiaries.~~subsidiaries in 2023.

Net Income Attributable to Noncontrolling Interests in the Operating Partnership (Vornado Realty Trust)

Net income attributable to noncontrolling interests in the Operating Partnership was ~~$606,000~~$4,736,000 for the three months ended September 30, ~~2022,~~2023, compared to ~~$2,818,000~~$606,000 for the prior year’s quarter, ~~a decrease~~an increase of ~~$2,212,000. This resulted primarily from lower net income subject to allocation to unitholders.~~$4,130,000.

Preferred Share Dividends of Vornado Realty Trust

Preferred share dividends were $15,529,000 for the three months ended September 30, ~~2022, compared to $16,800,000 for the prior year’s quarter, a decrease of $1,271,000.~~2023 and 2022.

Preferred Unit Distributions of Vornado Realty L.P.

Preferred unit distributions were $15,558,000 for the three months ended September 30, ~~2022, compared to $16,842,000 for the prior year’s quarter, a decrease of $1,284,000.~~

~~Preferred Share/Unit Issuance Costs~~

Preferred share/unit issuance costs for the three months ended September 30, 2021 were $9,033,000 representing the previously capitalized issuance costs which were expensed upon calling for redemption of all the outstanding Series K cumulative redeemable preferred shares/units in September 2021.2023 and 2022.

Same Store Net Operating Income At Share

Same store NOI at share represents NOI at share from operations which are in service in both the current and prior year reporting periods. Same store NOI at share - cash basis is same store NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, ~~net~~accruals for ground rent resets yet to be determined, and other non-cash adjustments. We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers. Same store NOI at share and same store NOI at share - cash basis should not be considered alternatives to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.

Below are reconciliations of NOI at share to same store NOI at share for our New York segment, ~~theMART,~~THE MART, 555 California Street and other investments for the three months ended September 30, ~~2022~~2023 compared to September 30, ~~2021.~~2022.


(Amounts in thousands)	(Amounts in thousands)	Total			New York			theMART			555 California Street			Other			(Amounts in thousands)	Total			New York			THE MART			555 California Street			Other
NOI at share for the three months ended September 30, 2023																	NOI at share for the three months ended September 30, 2023	$	280,995		$	245,634		$	15,132		$	16,564		$	3,665
Less NOI at share from:																	Less NOI at share from:
Dispositions																	Dispositions	(164)			(440)			276			—			—
Development properties																	Development properties	(4,724)			(4,724)			—			—			—
Other non-same store income, net																	Other non-same store income, net	(4,774)			(1,109)			—			—			(3,665)
Same store NOI at share for the three months ended September 30, 2023																	Same store NOI at share for the three months ended September 30, 2023	$	271,333		$	239,361		$	15,408		$	16,564		$	—

NOI at share for the three months ended September 30, 2022	NOI at share for the three months ended September 30, 2022	$	297,089		$	241,154		$	35,769		$	16,092		$	4,074		NOI at share for the three months ended September 30, 2022	$	297,089		$	241,154		$	35,769		$	16,092		$	4,074
Less NOI at share from:	Less NOI at share from:																Less NOI at share from:
Change in ownership interest in One Park Avenue		(2,106)			(2,106)			—			—			—
Dispositions	Dispositions	(88)			(88)			—			—			—			Dispositions	(5,040)			(2,748)			(2,292)			—			—
Development properties	Development properties	(22,914)			(22,914)			—			—			—			Development properties	(4,549)			(4,549)			—			—			—
Other non-same store income, net	Other non-same store income, net	(6,149)			(2,075)			—			—			(4,074)			Other non-same store income, net	(7,679)			(3,605)			—			—			(4,074)
Same store NOI at share for the three months ended September 30, 2022	Same store NOI at share for the three months ended September 30, 2022	$	265,832		$	213,971		$	35,769		$	16,092		$	—		Same store NOI at share for the three months ended September 30, 2022	$	279,821		$	230,252		$	33,477		$	16,092		$	—

NOI at share for the three months ended September 30, 2021		$	255,271		$	228,839		$	6,431		$	16,128		$	3,873
Less NOI at share from:
Dispositions		(2,754)			(2,754)			—			—			—
Development properties		(6,302)			(6,055)			—			(247)			—
Other non-same store income, net		(8,198)			(4,325)			—			—			(3,873)
Same store NOI at share for the three months ended September 30, 2021		$	238,017		$	215,705		$	6,431		$	15,881		$	—
(Decrease) increase in same store NOI at share																	(Decrease) increase in same store NOI at share	$	(8,488)		$	9,109		$	(18,069)		$	472		$	—

Increase (decrease) in same store NOI at share		$	27,815		$	(1,734)		$	29,338		$	211		$	—

% increase (decrease) in same store NOI at share		11.7		%	(0.8)		%	456.2		%	1.3		%	0.0		%
% (decrease) increase in same store NOI at share																	% (decrease) increase in same store NOI at share	(3.0)		%	4.0		%	(54.0)		%	2.9		%	0.0		%

5864

Results of Operations – Three Months Ended September 30, ~~2022~~2023 Compared to September 30, ~~2021~~2022 - continued

Same Store Net Operating Income At Share - continued

Below are reconciliations of NOI at share - cash basis to same store NOI at share - cash basis for our New York segment, ~~theMART,~~THE MART, 555 California Street and other investments for the three months ended September 30, ~~2022~~2023 compared to September 30, ~~2021.~~2022.


(Amounts in thousands)	(Amounts in thousands)	Total			New York			theMART			555 California Street			Other			(Amounts in thousands)	Total			New York			THE MART			555 California Street			Other
NOI at share - cash basis for the three months ended September 30, 2023																	NOI at share - cash basis for the three months ended September 30, 2023	$	278,015		$	240,844		$	15,801		$	17,552		$	3,818
Less NOI at share - cash basis from:																	Less NOI at share - cash basis from:
Dispositions																	Dispositions	(274)			(487)			213			—			—
Development properties																	Development properties	(4,131)			(4,131)			—			—			—
Other non-same store income, net																	Other non-same store income, net	(8,379)			(4,561)			—			—			(3,818)
Same store NOI at share - cash basis for the three months ended September 30, 2023																	Same store NOI at share - cash basis for the three months ended September 30, 2023	$	265,231		$	231,665		$	16,014		$	17,552		$	—

NOI at share - cash basis for the three months ended September 30, 2022	NOI at share - cash basis for the three months ended September 30, 2022	$	295,670		$	237,692		$	36,772		$	16,926		$	4,280		NOI at share - cash basis for the three months ended September 30, 2022	$	295,670		$	237,692		$	36,772		$	16,926		$	4,280
Less NOI at share - cash basis from:	Less NOI at share - cash basis from:																Less NOI at share - cash basis from:
Change in ownership interest in One Park Avenue		(1,502)			(1,502)			—			—			—
Dispositions	Dispositions	(88)			(88)			—			—			—			Dispositions	(4,857)			(2,655)			(2,202)			—			—
Development properties	Development properties	(15,796)			(15,796)			—			—			—			Development properties	(4,943)			(4,943)			—			—			—
Other non-same store income, net	Other non-same store income, net	(6,573)			(2,293)			—			—			(4,280)			Other non-same store income, net	(7,520)			(3,240)			—			—			(4,280)
Same store NOI at share - cash basis for the three months ended September 30, 2022	Same store NOI at share - cash basis for the three months ended September 30, 2022	$	271,711		$	218,013		$	36,772		$	16,926		$	—		Same store NOI at share - cash basis for the three months ended September 30, 2022	$	278,350		$	226,854		$	34,570		$	16,926		$	—

NOI at share - cash basis for the three months ended September 30, 2021		$	257,193		$	229,622		$	8,635		$	14,745		$	4,191
Less NOI at share - cash basis from:
Dispositions		(3,436)			(3,436)			—			—			—
Development properties		(6,852)			(6,605)			—			(247)			—
Other non-same store income, net		(8,064)			(3,873)			—			—			(4,191)
Same store NOI at share - cash basis for the three months ended September 30, 2021		$	238,841		$	215,708		$	8,635		$	14,498		$	—
(Decrease) increase in same store NOI at share - cash basis																	(Decrease) increase in same store NOI at share - cash basis	$	(13,119)		$	4,811		$	(18,556)		$	626		$	—

Increase in same store NOI at share - cash basis		$	32,870		$	2,305		$	28,137		$	2,428		$	—

% increase in same store NOI at share - cash basis		13.8		%	1.1		%	325.8		%	16.7		%	0.0		%
% (decrease) increase in same store NOI at share - cash basis																	% (decrease) increase in same store NOI at share - cash basis	(4.7)		%	2.1		%	(53.7)		%	3.7		%	0.0		%

NOI At Share by Segment for the Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~

2022

Below is a summary of NOI at share and NOI at share - cash basis by segment for the nine months ended September 30, ~~2022~~2023 and ~~2021.~~2022.


(Amounts in thousands)	For the Nine Months Ended September 30, 2023
	Total		New York		Other
Total revenues	$	1,369,277	$	1,091,053	$	278,224
Operating expenses	(685,233)		(550,878)		(134,355)
NOI - consolidated	684,044		540,175		143,869
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(38,869)		(12,224)		(26,645)
Add: NOI from partially owned entities	210,942		202,043		8,899
NOI at share	856,117		729,994		126,123
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other	(3,498)		(6,554)		3,056
NOI at share - cash basis	$	852,619	$	723,440	$	129,179


(Amounts in thousands)	For the Nine Months Ended September 30, 2022
	Total		New York		Other
Total revenues	$	1,353,055	$	1,082,743	$	270,312
Operating expenses	(660,434)		(536,238)		(124,196)
NOI - consolidated	692,621		546,505		146,116
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(51,100)		(32,708)		(18,392)
Add: NOI from partially owned entities	228,772		219,116		9,656
NOI at share	870,293		732,913		137,380
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other	(8,824)		(13,626)		4,802
NOI at share - cash basis	$	861,469	$	719,287	$	142,182

(Amounts in thousands) For the Nine Months Ended September 30, 2021
Total New York Other
Total revenues $ 1,168,130 $ 921,758 $ 246,372
Operating expenses (594,598) (468,294) (126,304)
NOI - consolidated 573,532 453,464 120,068
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (50,221) (26,841) (23,380)
Add: NOI from partially owned entities 231,635 224,392 7,243
NOI at share 754,946 651,015 103,931
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other 1,570 351 1,219
NOI at share - cash basis $ 756,516 $ 651,366 $ 105,150

6065

NOI At Share by Segment for the Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022 - continued

The elements of our New York and Other NOI at share for the nine months ended September 30, ~~2022~~2023 and ~~2021~~2022 are summarized below.


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				(Amounts in thousands)	For the Nine Months Ended September 30,
		2022		2021			2023		2022
New York:	New York:					New York:
Office	Office	$	534,641	$	497,238	Office	$	544,231	$	534,641
Retail	Retail	155,670		124,998		Retail	141,183		155,670
Residential	Residential	14,622		12,889		Residential	16,495		14,622
Alexander's	Alexander's	27,980		28,567		Alexander's	28,085		27,980
Hotel Pennsylvania(1)		—		(12,677)

Total New York	Total New York	732,913		651,015		Total New York	729,994		732,913

Other:	Other:					Other:
theMART(2)		75,630		42,950
THE MART(1)						THE MART(1)	47,003		75,630
555 California Street(2)	555 California Street(2)	49,051		48,230		555 California Street(2)	64,840		49,051
Other investments	Other investments	12,699		12,751		Other investments	14,280		12,699
Total Other	Total Other	137,380		103,931		Total Other	126,123		137,380

NOI at share	NOI at share	$	870,293	$	754,946	NOI at share	$	856,117	$	870,293

~~___________________~~____________________

See ~~notes~~note below.

The elements of our New York and Other NOI at share - cash basis for the nine months ended September 30, ~~2022~~2023 and ~~2021~~2022 are summarized below.


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				(Amounts in thousands)	For the Nine Months Ended September 30,
		2022		2021			2023		2022
New York:	New York:					New York:
Office	Office	$	532,759	$	504,939	Office	$	543,172	$	532,759
Retail	Retail	142,678		116,265		Retail	134,441		142,678
Residential	Residential	13,554		11,898		Residential	15,451		13,554
Alexander's	Alexander's	30,296		30,987		Alexander's	30,376		30,296
Hotel Pennsylvania(1)		—		(12,723)

Total New York	Total New York	719,287		651,366		Total New York	723,440		719,287

Other:	Other:					Other:
theMART(2)		78,749		45,976
THE MART(1)						THE MART(1)	47,068		78,749
555 California Street(2)	555 California Street(2)	50,141		45,552		555 California Street(2)	67,554		50,141
Other investments	Other investments	13,292		13,622		Other investments	14,557		13,292
Total Other	Total Other	142,182		105,150		Total Other	129,179		142,182

NOI at share - cash basis	NOI at share - cash basis	$	861,469	$	756,516	NOI at share - cash basis	$	852,619	$	861,469

~~___________________~~____________________

(1)~~On April 5, 2021, we permanently closed the Hotel Pennsylvania. Beginning in the~~The third quarter of ~~2021, we commenced capitalization of carrying costs in connection with our development of the future PENN 15 (formerly Hotel Pennsylvania) site.~~

~~(2)Increase primarily due to (i)~~2022 includes prior period accrual adjustments ~~recorded in the third quarter of each year~~ related to changes in the tax-assessed value of ~~theMART and (ii) an increase in tradeshow activity in~~THE MART.

(2)2023 includes our $14,103 share of the ~~third quarter~~receipt of ~~2022.~~a tenant settlement, net of legal expenses.

6166

Reconciliation of Net Income to NOI At Share and NOI at ~~share~~Share - ~~cash basis~~Cash Basis for the Nine Months Ended September 30, ~~2022~~2023 and ~~2021~~2022

Below is a reconciliation of net income to NOI at share and NOI at share - cash basis for the nine months ended September 30, ~~2022~~2023 and ~~2021.~~2022.


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				(Amounts in thousands)	For the Nine Months Ended September 30,
		2022		2021			2023		2022
Net income	Net income	$	142,390	$	175,590	Net income	$	133,501	$	142,390
Depreciation and amortization expense	Depreciation and amortization expense	370,631		285,998		Depreciation and amortization expense	324,076		370,631
General and administrative expense	General and administrative expense	102,292		100,341		General and administrative expense	116,843		102,292
Transaction related costs and other	Transaction related costs and other	4,961		10,630		Transaction related costs and other	1,501		4,961
Income from partially owned entities	Income from partially owned entities	(83,775)		(86,768)		Income from partially owned entities	(72,207)		(83,775)
Income from real estate fund investments	Income from real estate fund investments	(5,421)		(5,107)		Income from real estate fund investments	(1,662)		(5,421)
Interest and other investment income, net	Interest and other investment income, net	(9,282)		(3,694)		Interest and other investment income, net	(35,792)		(9,282)
Interest and debt expense	Interest and debt expense	191,523		152,904		Interest and debt expense	261,528		191,523

Net gains on disposition of wholly owned and partially owned assets	Net gains on disposition of wholly owned and partially owned assets	(35,384)		(35,811)		Net gains on disposition of wholly owned and partially owned assets	(64,592)		(35,384)
Income tax expense (benefit)		14,686		(20,551)
Income tax expense						Income tax expense	20,848		14,686

NOI from partially owned entities	NOI from partially owned entities	228,772		231,635		NOI from partially owned entities	210,942		228,772
NOI attributable to noncontrolling interests in consolidated subsidiaries	NOI attributable to noncontrolling interests in consolidated subsidiaries	(51,100)		(50,221)		NOI attributable to noncontrolling interests in consolidated subsidiaries	(38,869)		(51,100)
NOI at share	NOI at share	870,293		754,946		NOI at share	856,117		870,293
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other		(8,824)		1,570
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other						Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(3,498)		(8,824)
NOI at share - cash basis	NOI at share - cash basis	$	861,469	$	756,516	NOI at share - cash basis	$	852,619	$	861,469

NOI At Share by Region(1)


		For the Nine Months Ended September 30,					For the Nine Months Ended September 30,
		2022		2021			2023		2022
Region:	Region:					Region:
New York City metropolitan area	New York City metropolitan area	85	%	88	%	New York City metropolitan area	88	%	85	%
Chicago, IL	Chicago, IL	9	%	6	%	Chicago, IL	6	%	9	%
San Francisco, CA(1)	San Francisco, CA(1)	6	%	6	%	San Francisco, CA(1)	6	%	6	%
		100	%	100	%		100	%	100	%

____________________

(1)

2023 excludes our $14,103,000 share of the receipt of a tenant settlement, net of legal expenses.

6267

Results of Operations – Nine Months Ended September 30, ~~2022~~2023 Compared to September 30, ~~2021~~2022

Revenues

Our revenues were ~~$1,353,055,000~~$1,369,277,000 for the nine months ended September 30, ~~2022,~~2023, compared to ~~$1,168,130,000~~$1,353,055,000 for the prior year’s nine months, an increase of ~~$184,925,000.~~$16,222,000. Below are the details of the increase by segment:

(Amounts in thousands) Total New York Other
Increase (decrease) due to:
Rental revenues:
Acquisitions, dispositions and other $ 12,286 $ 12,286 $ —
Development and redevelopment 68,281 68,281 —
Trade shows(1)
17,035 — 17,035
Same store operations 65,903 63,306 2,597
163,505 143,873 19,632
Fee and other income:
BMS cleaning fees 14,365 16,110 (1,745)
Management and leasing fees (2,784) (2,717) (67)
Other income 9,839 3,719 6,120
21,420 17,112 4,308
Total increase in revenues $ 184,925 $ 160,985 $ 23,940
~~_______________~~


(Amounts in thousands)	Total		New York		Other
(Decrease) increase due to:
Rental revenues:
Acquisitions, dispositions and other	$	(36,584)	$	(24,919)	$	(11,665)
Development and redevelopment	789		789		—
Trade shows	33		—		33
Same store operations	40,135		21,588		18,547		(1)
	4,373		(2,542)		6,915
Fee and other income:
BMS cleaning fees	4,150		5,143		(993)
Management and leasing fees	1,803		1,802		1
Other income	5,896		3,907		1,989
	11,849		10,852		997

Total increase in revenues	$	16,222	$	8,310	$	7,912

~~See notes below.~~____________________

(1)2023 includes the receipt of a $21,350 tenant settlement, of which $6,405 is attributable to noncontrolling interests.

Expenses

Our expenses were ~~$1,128,180,000~~$1,135,194,000 for the nine months ended September 30, ~~2022,~~2023, compared to ~~$998,989,000~~$1,128,180,000 for the prior year’s nine months, an increase of ~~$129,191,000.~~$7,014,000. Below are the details of the increase (decrease) by segment:


(Amounts in thousands)	(Amounts in thousands)		Total		New York			Other		(Amounts in thousands)	Total			New York		Other
Increase (decrease) due to:
(Decrease) increase due to:										(Decrease) increase due to:
Operating:	Operating:									Operating:
		Acquisitions, dispositions and other	$	3,495	$	3,495		$	—
		Development and redevelopment	24,046		23,198			848
		Non-reimbursable expenses	21,254		23,140			(1,886)
		Trade shows(1)	5,359		—			5,359
		Hotel Pennsylvania(2)	(13,702)		(13,702)			—
		BMS expenses	14,085		15,830			(1,745)

		Same store operations	11,299		15,983			(4,684)
Acquisitions, dispositions and other										Acquisitions, dispositions and other	$	(19,232)		$	(10,329)	$	(8,903)
Development and redevelopment										Development and redevelopment	4,943			4,943		—
Non-reimbursable expenses										Non-reimbursable expenses	2,617			2,617		—
Trade shows										Trade shows	633			—		633
BMS expenses										BMS expenses	2,555			3,548		(993)
Same store operations										Same store operations	33,283			13,861		19,422
			65,836		67,944			(2,108)			24,799			14,640		10,159
Depreciation and amortization:	Depreciation and amortization:									Depreciation and amortization:
		Acquisitions, dispositions and other	45,159		45,159			—
		Development and redevelopment	38,622		38,622			—

		Same store operations	852		(1,052)			1,904
Acquisitions, dispositions and other										Acquisitions, dispositions and other	(50,117)			(50,117)		—
Development and redevelopment										Development and redevelopment	148			148		—
Same store operations										Same store operations	3,414			3,946		(532)
			84,633		82,729			1,904			(46,555)			(46,023)		(532)

General and administrative	General and administrative		1,951		(1,337)			3,288		General and administrative	14,551		(1)	2,035		12,516

Benefit from deferred compensation plan liability			(17,560)		—			(17,560)
Expense from deferred compensation plan liability										Expense from deferred compensation plan liability	17,679			—		17,679

Transaction related costs and other	Transaction related costs and other		(5,669)		(6,390)		(3)	721		Transaction related costs and other	(3,460)			(473)		(2,987)

Total increase (decrease) in expenses	Total increase (decrease) in expenses		$	129,191	$	142,946		$	(13,755)	Total increase (decrease) in expenses	$	7,014		$	(29,821)	$	36,835

~~___________________~~____________________

(1)~~We cancelled trade shows at theMART beginning late March of 2020~~Primarily due to non-cash expense related to the ~~COVID-19 pandemic and resumed~~June 2023 grant. See Note 13 - Stock-based Compensation in ~~the third quarter~~Part I, Item 1 of ~~2021.~~this Quarterly Report on Form 10-Q for details.

~~(2)~~On April 5, 2021, we permanently closed the Hotel Pennsylvania. Beginning in the third quarter of 2021, we commenced capitalization of carrying costs in connection with our development of the future PENN 15 (formerly Hotel Pennsylvania) site.

~~(3)Primarily non-cash impairment losses for the three Manhattan retail properties located at 677-679, 759-771 and 828-850 Madison Avenue, New York sold in the third quarter of 2021.~~

6368

Results of Operations – Nine Months Ended September 30, ~~2022~~2023 Compared to September 30, ~~2021~~2022 - continued

Income from Partially Owned Entities

Below are the components ofincome from partially owned entities.


(Amounts in thousands)	(Amounts in thousands)	Percentage Ownership at September 30, 2022		For the Nine Months Ended September 30,					(Amounts in thousands)	Percentage Ownership as of September 30, 2023			For the Nine Months Ended September 30,
			2022			2021						2023			2022
Our share of net income (loss):	Our share of net income (loss):										Our share of net income (loss):
Fifth Avenue and Times Square JV:	Fifth Avenue and Times Square JV:								Fifth Avenue and Times Square JV:
Equity in net income(1)	Equity in net income(1)	51.5%		$	41,915		$	32,314	Equity in net income(1)	51.5%			$	27,057		$	41,915
Return on preferred equity, net of our share of the expense	Return on preferred equity, net of our share of the expense			27,985			27,985		Return on preferred equity, net of our share of the expense				27,985			27,985
				69,900			60,299						55,042			69,900
Alexander's~~(1)~~(2)	Alexander's~~(1)~~(2)	32.4%		17,587			21,386		Alexander's~~(1)~~(2)	32.4%			30,682			17,587
Partially owned office buildings~~(2)~~(3)	Partially owned office buildings~~(2)~~(3)	Various		(8,080)			8,395		Partially owned office buildings~~(2)~~(3)	Various			(16,864)			(8,974)
Other investments~~(3)~~(4)	Other investments~~(3)~~(4)	Various		4,368			(3,312)		Other investments~~(3)~~(4)	Various			3,347			5,262
				$	83,775		$	86,768					$	72,207		$	83,775

_____________________

(1)~~2021~~2023 includes a $5,120 accrual of default interest which was forgiven by the lender as part of the restructuring of the 697-703 Fifth Avenue loan and will be amortized over the remaining term of the restructured loan, reducing future interest expense, and lower income from lease renewals at 697-703 Fifth Avenue and 666 Fifth Avenue, partially offset by a decrease in our ~~$2,956~~share of depreciation and amortization expense compared to the prior year, primarily resulting from non-cash impairment losses recognized in prior periods.

(2)On May 19, 2023, Alexander’s completed the sale of the Rego Park III land parcel for $71,060. As a result of the sale, we recognized our $16,396 share of the net gain ~~on the sale~~and received a $711 sales commission from Alexander’s, of which $250 was paid to a ~~land parcel in the Bronx, New York.~~third-party broker.

~~(2)~~(3)Includes interests in 280 Park Avenue, 650 Madison Avenue, ~~One Park Avenue (consolidated from August 5, 2021),~~ 7 West 34th Street, 512 West 22nd Street, 61 Ninth Avenue, 85 Tenth Avenue and others.

~~(3)~~(4)Includes interests in Independence Plaza, Rosslyn Plaza and others.

Same Store Net Operating Income At Share

Same store NOI at share represents NOI at share from ~~Real Estate Fund Investments~~operations which are in service in both the current and prior year reporting periods. Same store NOI at share - cash basis is same store NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, accruals for ground rent resets yet to be determined, and other non-cash adjustments. We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers. Same store NOI at share and same store NOI at share - cash basis should not be considered alternatives to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.

Below are reconciliations of NOI at share to same store NOI at share for our New York segment, THE MART, 555 California Street and other investments for the three months ended September 30, 2023 compared to September 30, 2022.


(Amounts in thousands)	Total			New York			THE MART			555 California Street			Other
NOI at share for the three months ended September 30, 2023	$	280,995		$	245,634		$	15,132		$	16,564		$	3,665
Less NOI at share from:
Dispositions	(164)			(440)			276			—			—
Development properties	(4,724)			(4,724)			—			—			—
Other non-same store income, net	(4,774)			(1,109)			—			—			(3,665)
Same store NOI at share for the three months ended September 30, 2023	$	271,333		$	239,361		$	15,408		$	16,564		$	—

NOI at share for the three months ended September 30, 2022	$	297,089		$	241,154		$	35,769		$	16,092		$	4,074
Less NOI at share from:
Dispositions	(5,040)			(2,748)			(2,292)			—			—
Development properties	(4,549)			(4,549)			—			—			—
Other non-same store income, net	(7,679)			(3,605)			—			—			(4,074)
Same store NOI at share for the three months ended September 30, 2022	$	279,821		$	230,252		$	33,477		$	16,092		$	—

(Decrease) increase in same store NOI at share	$	(8,488)		$	9,109		$	(18,069)		$	472		$	—

% (decrease) increase in same store NOI at share	(3.0)		%	4.0		%	(54.0)		%	2.9		%	0.0		%

Results of Operations – Three Months Ended September 30, 2023 Compared to September 30, 2022 - continued

Same Store Net Operating Income At Share - continued

Below are reconciliations of NOI at share - cash basis to same store NOI at share - cash basis for our New York segment, THE MART, 555 California Street and other investments for the three months ended September 30, 2023 compared to September 30, 2022.


(Amounts in thousands)	Total			New York			THE MART			555 California Street			Other
NOI at share - cash basis for the three months ended September 30, 2023	$	278,015		$	240,844		$	15,801		$	17,552		$	3,818
Less NOI at share - cash basis from:
Dispositions	(274)			(487)			213			—			—
Development properties	(4,131)			(4,131)			—			—			—
Other non-same store income, net	(8,379)			(4,561)			—			—			(3,818)
Same store NOI at share - cash basis for the three months ended September 30, 2023	$	265,231		$	231,665		$	16,014		$	17,552		$	—

NOI at share - cash basis for the three months ended September 30, 2022	$	295,670		$	237,692		$	36,772		$	16,926		$	4,280
Less NOI at share - cash basis from:
Dispositions	(4,857)			(2,655)			(2,202)			—			—
Development properties	(4,943)			(4,943)			—			—			—
Other non-same store income, net	(7,520)			(3,240)			—			—			(4,280)
Same store NOI at share - cash basis for the three months ended September 30, 2022	$	278,350		$	226,854		$	34,570		$	16,926		$	—

(Decrease) increase in same store NOI at share - cash basis	$	(13,119)		$	4,811		$	(18,556)		$	626		$	—

% (decrease) increase in same store NOI at share - cash basis	(4.7)		%	2.1		%	(53.7)		%	3.7		%	0.0		%

NOI At Share by Segment for the Nine Months Ended September 30, 2023 and 2022

Below is a summary of ~~income from~~NOI at share and NOI at share - cash basisby segment for the ~~Fund~~nine months ended September 30, 2023 and ~~the Crowne Plaza joint venture.~~2022.

(Amounts in thousands) For the Nine Months Ended September 30,
2022 2021
Previously recorded unrealized loss on exited investments $ 59,396 $ —
Realized loss on exited investments (53,724) —
Net unrealized loss on held investments (6,800) (789)
Net investment income 6,549 5,896
Income from real estate fund investments 5,421 5,107
Less income attributable to noncontrolling interests in consolidated subsidiaries (3,287) (2,914)
Income from real estate fund investments, net of noncontrolling interests in consolidated subsidiaries $ 2,134 $ 2,193


(Amounts in thousands)	For the Nine Months Ended September 30, 2023
	Total		New York		Other
Total revenues	$	1,369,277	$	1,091,053	$	278,224
Operating expenses	(685,233)		(550,878)		(134,355)
NOI - consolidated	684,044		540,175		143,869
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(38,869)		(12,224)		(26,645)
Add: NOI from partially owned entities	210,942		202,043		8,899
NOI at share	856,117		729,994		126,123
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other	(3,498)		(6,554)		3,056
NOI at share - cash basis	$	852,619	$	723,440	$	129,179

~~Interest and Other Investment Income, Net~~

~~The following table sets forth the details of interest and other investment income, net.~~

(Amounts in thousands) For the Nine Months Ended September 30,
2022 2021
Amortization of discount on investments in U.S. Treasury bills $ 3,403 $ —
Interest on loans receivable 3,215 1,679
Interest on cash and cash equivalents and restricted cash 2,660 207
Other, net 4 1,808
$ 9,282 $ 3,694


(Amounts in thousands)	For the Nine Months Ended September 30, 2022
	Total		New York		Other
Total revenues	$	1,353,055	$	1,082,743	$	270,312
Operating expenses	(660,434)		(536,238)		(124,196)
NOI - consolidated	692,621		546,505		146,116
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(51,100)		(32,708)		(18,392)
Add: NOI from partially owned entities	228,772		219,116		9,656
NOI at share	870,293		732,913		137,380
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other	(8,824)		(13,626)		4,802
NOI at share - cash basis	$	861,469	$	719,287	$	142,182

6465

NOI At Share by Segment for the Nine Months Ended September 30, 2023 and 2022- continued

The elements of our New York and Other NOI at share for the nine months ended September 30, 2023 and 2022 are summarized below.


(Amounts in thousands)	For the Nine Months Ended September 30,
	2023		2022
New York:
Office	$	544,231	$	534,641
Retail	141,183		155,670
Residential	16,495		14,622
Alexander's	28,085		27,980

Total New York	729,994		732,913

Other:
THE MART(1)	47,003		75,630
555 California Street(2)	64,840		49,051
Other investments	14,280		12,699
Total Other	126,123		137,380

NOI at share	$	856,117	$	870,293

____________________

See note below.

The elements of our New York and Other NOI at share - cash basis for the nine months ended September 30, 2023 and 2022 are summarized below.


(Amounts in thousands)	For the Nine Months Ended September 30,
	2023		2022
New York:
Office	$	543,172	$	532,759
Retail	134,441		142,678
Residential	15,451		13,554
Alexander's	30,376		30,296

Total New York	723,440		719,287

Other:
THE MART(1)	47,068		78,749
555 California Street(2)	67,554		50,141
Other investments	14,557		13,292
Total Other	129,179		142,182

NOI at share - cash basis	$	852,619	$	861,469

____________________

(1)The third quarter of 2022 includes prior period accrual adjustments related to changes in the tax-assessed value of THE MART.

(2)2023 includes our $14,103 share of the receipt of a tenant settlement, net of legal expenses.

Reconciliation of Net Income to NOI At Share and NOI at Share - Cash Basis for the Nine Months Ended September 30, 2023 and 2022

Below is a reconciliation of net income to NOI at share and NOI at share - cash basis for the nine months ended September 30, 2023 and 2022.


(Amounts in thousands)	For the Nine Months Ended September 30,
	2023		2022
Net income	$	133,501	$	142,390
Depreciation and amortization expense	324,076		370,631
General and administrative expense	116,843		102,292
Transaction related costs and other	1,501		4,961
Income from partially owned entities	(72,207)		(83,775)
Income from real estate fund investments	(1,662)		(5,421)
Interest and other investment income, net	(35,792)		(9,282)
Interest and debt expense	261,528		191,523


Net gains on disposition of wholly owned and partially owned assets	(64,592)		(35,384)
Income tax expense	20,848		14,686

NOI from partially owned entities	210,942		228,772
NOI attributable to noncontrolling interests in consolidated subsidiaries	(38,869)		(51,100)
NOI at share	856,117		870,293
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(3,498)		(8,824)
NOI at share - cash basis	$	852,619	$	861,469

NOI At Share by Region(1)


	For the Nine Months Ended September 30,
	2023		2022
Region:
New York City metropolitan area	88	%	85	%
Chicago, IL	6	%	9	%
San Francisco, CA(1)	6	%	6	%
	100	%	100	%

____________________

(1)2023 excludes our $14,103,000 share of the receipt of a tenant settlement, net of legal expenses.

Results of Operations – Nine Months Ended September 30, 2023 Compared to September 30, 2022

Revenues

Our revenues were $1,369,277,000 for the nine months ended September 30, 2023, compared to $1,353,055,000 for the prior year’s nine months, an increase of $16,222,000. Below are the details of the increase by segment:


(Amounts in thousands)	Total		New York		Other
(Decrease) increase due to:
Rental revenues:
Acquisitions, dispositions and other	$	(36,584)	$	(24,919)	$	(11,665)
Development and redevelopment	789		789		—
Trade shows	33		—		33
Same store operations	40,135		21,588		18,547		(1)
	4,373		(2,542)		6,915
Fee and other income:
BMS cleaning fees	4,150		5,143		(993)
Management and leasing fees	1,803		1,802		1
Other income	5,896		3,907		1,989
	11,849		10,852		997

Total increase in revenues	$	16,222	$	8,310	$	7,912

____________________

(1)2023 includes the receipt of a $21,350 tenant settlement, of which $6,405 is attributable to noncontrolling interests.

Expenses

Our expenses were $1,135,194,000 for the nine months ended September 30, 2023, compared to $1,128,180,000 for the prior year’s nine months, an increase of $7,014,000. Below are the details of the increase (decrease) by segment:


(Amounts in thousands)	Total			New York		Other
(Decrease) increase due to:
Operating:
Acquisitions, dispositions and other	$	(19,232)		$	(10,329)	$	(8,903)
Development and redevelopment	4,943			4,943		—
Non-reimbursable expenses	2,617			2,617		—
Trade shows	633			—		633
BMS expenses	2,555			3,548		(993)
Same store operations	33,283			13,861		19,422
	24,799			14,640		10,159
Depreciation and amortization:
Acquisitions, dispositions and other	(50,117)			(50,117)		—
Development and redevelopment	148			148		—
Same store operations	3,414			3,946		(532)
	(46,555)			(46,023)		(532)

General and administrative	14,551		(1)	2,035		12,516

Expense from deferred compensation plan liability	17,679			—		17,679

Transaction related costs and other	(3,460)			(473)		(2,987)

Total increase (decrease) in expenses	$	7,014		$	(29,821)	$	36,835

____________________

(1)Primarily due to non-cash expense related to the June 2023 grant. See Note 13 - Stock-based Compensation in Part I, Item 1 of this Quarterly Report on Form 10-Q for details.

Results of Operations – Nine Months Ended September 30, ~~2022~~2023 Compared to September 30, ~~2021~~2022 - continued

~~Interest~~Income from Partially Owned Entities

Below are the components ofincome from partially owned entities.


(Amounts in thousands)	Percentage Ownership as of September 30, 2023	For the Nine Months Ended September 30,
		2023		2022
Our share of net income (loss):
Fifth Avenue and Times Square JV:
Equity in net income(1)	51.5%	$	27,057	$	41,915
Return on preferred equity, net of our share of the expense		27,985		27,985
		55,042		69,900
Alexander's(2)	32.4%	30,682		17,587
Partially owned office buildings(3)	Various	(16,864)		(8,974)
Other investments(4)	Various	3,347		5,262
		$	72,207	$	83,775

_____________________

(1)2023 includes a $5,120 accrual of default interest which was forgiven by the lender as part of the restructuring of the 697-703 Fifth Avenue loan and ~~Debt Expense~~

~~Interest and debt expense was $191,523,000 for~~will be amortized over the ~~nine months ended September 30, 2022, compared to $152,904,000 for~~remaining term of the ~~prior year’s nine months, an increase of $38,619,000. This was primarily due to (i) $25,692,000 of higher~~restructured loan, reducing future interest expense, ~~resulting~~and lower income from ~~higher average interest rates on our variable rate loans,~~lease renewals at 697-703 Fifth Avenue and ~~(ii) $19,690,000 of lower capitalized interest and debt expense,~~666 Fifth Avenue, partially offset by ~~(iii) $5,700,000~~a decrease in our share of ~~lower interest~~depreciation and amortization expense compared to the prior year, primarily resulting from non-cash impairment losses recognized in ~~connection with the refinancing of 1290 Avenue of the Americas.~~prior periods.

~~Net Gains on Disposition of Wholly Owned and Partially Owned Assets~~

~~Net gains on disposition of wholly owned and partially owned assets of $35,384,000 for the nine months ended September 30, 2022, primarily consists of (i) $15,213,000 from~~(2)On May 19, 2023, Alexander’s completed the sale of the ~~Center Building located at 33-00 Northern Boulevard~~Rego Park III land parcel for $71,060. As a result of the sale, we recognized our $16,396 share of the net gain and received a $711 sales commission from Alexander’s, of which $250 was paid to a third-party broker.

(3)Includes interests in ~~Long Island City, New York, (ii) $13,613,000 from the refund of New York City real property transfer tax paid in connection with the April 2019 Fifth~~280 Park Avenue, 650 Madison Avenue, 7 West 34th Street, 512 West 22nd Street, 61 Ninth Avenue, 85 Tenth Avenue and Times Square JV transaction and (iii) $7,030,000 from the sale of one condominium unit and ancillary amenities at 220 CPS. Net gains on disposition of wholly owned and partially owned assets of $35,811,000 for the nine months ended September 30, 2021, primarily consists of net gains from the sale of condominium units and ancillary amenities at 220 CPS.others.

~~Income Tax (Expense) Benefit~~

Income tax expense for the nine months ended September 30, 2022 was $14,686,000 compared to a benefit of $20,551,000 for the prior year’s nine months, an increase in expense of $35,237,000. This was primarily due to (i) an increase in the deferred tax liability on our investment in Farley Office and Retail in 2022 and (ii) higher tax benefit recognized by our taxable REIT subsidiaries in 2021, partially offset by (iii) lower income tax expense from the sale of 220 CPS condominium units in 2022.

~~Net Income Attributable to Noncontrolling Interests in Consolidated Subsidiaries~~

~~Net income attributable to noncontrolling~~(4)Includes interests in consolidated subsidiaries was $4,756,000 for the nine months ended September 30, 2022, compared to $20,323,000 for the prior year’s nine months, a decrease of $15,567,000. This resulted primarily from a decrease in net income subject to allocation to the noncontrolling interests of our non-wholly owned consolidated subsidiaries.Independence Plaza, Rosslyn Plaza and others.

~~Net Income Attributable to Noncontrolling Interests in the Operating Partnership (Vornado Realty Trust)~~

Net income attributable to noncontrolling interests in the Operating Partnership was $6,382,000 for the nine months ended September 30, 2022, compared to $6,683,000 for the prior year’s nine months, a decrease of $301,000. This resulted primarily from lower net income subject to allocation to Class A unitholders.

~~Preferred Share Dividends of Vornado Realty Trust~~

~~Preferred share dividends were $46,587,000 for the nine months ended September 30, 2022, compared to $49,734,000 for the prior year’s nine months, a decrease of $3,147,000.~~

~~Preferred Unit Distributions of Vornado Realty L.P.~~

~~Preferred unit distributions were $46,673,000 for the nine months ended September 30, 2022, compared to $49,858,000 for the prior year’s nine months, a decrease of $3,185,000.~~

~~Preferred Share/Unit Issuance Costs~~

Preferred share/unit issuance costs for the nine months ended September 30, 2021 were $9,033,000 representing the previously capitalized issuance costs which were expensed upon calling for redemption of all the outstanding Series K cumulative redeemable preferred shares/units in September 2021.

~~Results of Operations – Nine Months Ended September 30, 2022 Compared to September 30, 2021- continued~~

Same Store Net Operating Income At Share

Same store NOI at share represents NOI at share from operations which are in service in both the current and prior year reporting periods. Same store NOI at share - cash basis is same store NOI at share adjusted to exclude straight-line rental income and expense, amortization of acquired below and above market leases, accruals for ground rent resets yet to be determined, and other non-cash adjustments. We present these non-GAAP measures to (i) facilitate meaningful comparisons of the operational performance of our properties and segments, (ii) make decisions on whether to buy, sell or refinance properties, and (iii) compare the performance of our properties and segments to those of our peers. Same store NOI at share and same store NOI at share - cash basis should not be considered alternatives to net income or cash flow from operations and may not be comparable to similarly titled measures employed by other companies.


(Amounts in thousands)	Total			New York			THE MART			555 California Street			Other
NOI at share for the three months ended September 30, 2023	$	280,995		$	245,634		$	15,132		$	16,564		$	3,665
Less NOI at share from:
Dispositions	(164)			(440)			276			—			—
Development properties	(4,724)			(4,724)			—			—			—
Other non-same store income, net	(4,774)			(1,109)			—			—			(3,665)
Same store NOI at share for the three months ended September 30, 2023	$	271,333		$	239,361		$	15,408		$	16,564		$	—

NOI at share for the three months ended September 30, 2022	$	297,089		$	241,154		$	35,769		$	16,092		$	4,074
Less NOI at share from:
Dispositions	(5,040)			(2,748)			(2,292)			—			—
Development properties	(4,549)			(4,549)			—			—			—
Other non-same store income, net	(7,679)			(3,605)			—			—			(4,074)
Same store NOI at share for the three months ended September 30, 2022	$	279,821		$	230,252		$	33,477		$	16,092		$	—

(Decrease) increase in same store NOI at share	$	(8,488)		$	9,109		$	(18,069)		$	472		$	—

% (decrease) increase in same store NOI at share	(3.0)		%	4.0		%	(54.0)		%	2.9		%	0.0		%

Results of Operations – Three Months Ended September 30, 2023 Compared to September 30, 2022 - continued

Same Store Net Operating Income At Share - continued


(Amounts in thousands)	Total			New York			THE MART			555 California Street			Other
NOI at share - cash basis for the three months ended September 30, 2023	$	278,015		$	240,844		$	15,801		$	17,552		$	3,818
Less NOI at share - cash basis from:
Dispositions	(274)			(487)			213			—			—
Development properties	(4,131)			(4,131)			—			—			—
Other non-same store income, net	(8,379)			(4,561)			—			—			(3,818)
Same store NOI at share - cash basis for the three months ended September 30, 2023	$	265,231		$	231,665		$	16,014		$	17,552		$	—

NOI at share - cash basis for the three months ended September 30, 2022	$	295,670		$	237,692		$	36,772		$	16,926		$	4,280
Less NOI at share - cash basis from:
Dispositions	(4,857)			(2,655)			(2,202)			—			—
Development properties	(4,943)			(4,943)			—			—			—
Other non-same store income, net	(7,520)			(3,240)			—			—			(4,280)
Same store NOI at share - cash basis for the three months ended September 30, 2022	$	278,350		$	226,854		$	34,570		$	16,926		$	—

(Decrease) increase in same store NOI at share - cash basis	$	(13,119)		$	4,811		$	(18,556)		$	626		$	—

% (decrease) increase in same store NOI at share - cash basis	(4.7)		%	2.1		%	(53.7)		%	3.7		%	0.0		%

NOI At Share by Segment for the Nine Months Ended September 30, 2023 and 2022

Below is a summary of NOI at share and NOI at share - cash basisby segment for the nine months ended September 30, 2023 and 2022.


(Amounts in thousands)	For the Nine Months Ended September 30, 2023
	Total		New York		Other
Total revenues	$	1,369,277	$	1,091,053	$	278,224
Operating expenses	(685,233)		(550,878)		(134,355)
NOI - consolidated	684,044		540,175		143,869
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(38,869)		(12,224)		(26,645)
Add: NOI from partially owned entities	210,942		202,043		8,899
NOI at share	856,117		729,994		126,123
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other	(3,498)		(6,554)		3,056
NOI at share - cash basis	$	852,619	$	723,440	$	129,179


(Amounts in thousands)	For the Nine Months Ended September 30, 2022
	Total		New York		Other
Total revenues	$	1,353,055	$	1,082,743	$	270,312
Operating expenses	(660,434)		(536,238)		(124,196)
NOI - consolidated	692,621		546,505		146,116
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries	(51,100)		(32,708)		(18,392)
Add: NOI from partially owned entities	228,772		219,116		9,656
NOI at share	870,293		732,913		137,380
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other	(8,824)		(13,626)		4,802
NOI at share - cash basis	$	861,469	$	719,287	$	142,182

NOI At Share by Segment for the Nine Months Ended September 30, 2023 and 2022- continued

The elements of our New York and Other NOI at share for the nine months ended September 30, 2023 and 2022 are summarized below.


(Amounts in thousands)	For the Nine Months Ended September 30,
	2023		2022
New York:
Office	$	544,231	$	534,641
Retail	141,183		155,670
Residential	16,495		14,622
Alexander's	28,085		27,980

Total New York	729,994		732,913

Other:
THE MART(1)	47,003		75,630
555 California Street(2)	64,840		49,051
Other investments	14,280		12,699
Total Other	126,123		137,380

NOI at share	$	856,117	$	870,293

____________________

See note below.

The elements of our New York and Other NOI at share - cash basis for the nine months ended September 30, 2023 and 2022 are summarized below.


(Amounts in thousands)	For the Nine Months Ended September 30,
	2023		2022
New York:
Office	$	543,172	$	532,759
Retail	134,441		142,678
Residential	15,451		13,554
Alexander's	30,376		30,296

Total New York	723,440		719,287

Other:
THE MART(1)	47,068		78,749
555 California Street(2)	67,554		50,141
Other investments	14,557		13,292
Total Other	129,179		142,182

NOI at share - cash basis	$	852,619	$	861,469

____________________

(1)The third quarter of 2022 includes prior period accrual adjustments related to changes in the tax-assessed value of THE MART.

(2)2023 includes our $14,103 share of the receipt of a tenant settlement, net of legal expenses.

Reconciliation of Net Income to NOI At Share and NOI at Share - Cash Basis for the Nine Months Ended September 30, 2023 and 2022

Below is a reconciliation of net income to NOI at share and NOI at share - cash basis for the nine months ended September 30, 2023 and 2022.


(Amounts in thousands)	For the Nine Months Ended September 30,
	2023		2022
Net income	$	133,501	$	142,390
Depreciation and amortization expense	324,076		370,631
General and administrative expense	116,843		102,292
Transaction related costs and other	1,501		4,961
Income from partially owned entities	(72,207)		(83,775)
Income from real estate fund investments	(1,662)		(5,421)
Interest and other investment income, net	(35,792)		(9,282)
Interest and debt expense	261,528		191,523


Net gains on disposition of wholly owned and partially owned assets	(64,592)		(35,384)
Income tax expense	20,848		14,686

NOI from partially owned entities	210,942		228,772
NOI attributable to noncontrolling interests in consolidated subsidiaries	(38,869)		(51,100)
NOI at share	856,117		870,293
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other	(3,498)		(8,824)
NOI at share - cash basis	$	852,619	$	861,469

NOI At Share by Region(1)


	For the Nine Months Ended September 30,
	2023		2022
Region:
New York City metropolitan area	88	%	85	%
Chicago, IL	6	%	9	%
San Francisco, CA(1)	6	%	6	%
	100	%	100	%

____________________

(1)2023 excludes our $14,103,000 share of the receipt of a tenant settlement, net of legal expenses.

Results of Operations – Nine Months Ended September 30, 2023 Compared to September 30, 2022

Revenues


(Amounts in thousands)	Total		New York		Other
(Decrease) increase due to:
Rental revenues:
Acquisitions, dispositions and other	$	(36,584)	$	(24,919)	$	(11,665)
Development and redevelopment	789		789		—
Trade shows	33		—		33
Same store operations	40,135		21,588		18,547		(1)
	4,373		(2,542)		6,915
Fee and other income:
BMS cleaning fees	4,150		5,143		(993)
Management and leasing fees	1,803		1,802		1
Other income	5,896		3,907		1,989
	11,849		10,852		997

Total increase in revenues	$	16,222	$	8,310	$	7,912

____________________

(1)2023 includes the receipt of a $21,350 tenant settlement, of which $6,405 is attributable to noncontrolling interests.

Expenses


(Amounts in thousands)	Total			New York		Other
(Decrease) increase due to:
Operating:
Acquisitions, dispositions and other	$	(19,232)		$	(10,329)	$	(8,903)
Development and redevelopment	4,943			4,943		—
Non-reimbursable expenses	2,617			2,617		—
Trade shows	633			—		633
BMS expenses	2,555			3,548		(993)
Same store operations	33,283			13,861		19,422
	24,799			14,640		10,159
Depreciation and amortization:
Acquisitions, dispositions and other	(50,117)			(50,117)		—
Development and redevelopment	148			148		—
Same store operations	3,414			3,946		(532)
	(46,555)			(46,023)		(532)

General and administrative	14,551		(1)	2,035		12,516

Expense from deferred compensation plan liability	17,679			—		17,679

Transaction related costs and other	(3,460)			(473)		(2,987)

Total increase (decrease) in expenses	$	7,014		$	(29,821)	$	36,835

____________________

(1)Primarily due to non-cash expense related to the June 2023 grant. See Note 13 - Stock-based Compensation in Part I, Item 1 of this Quarterly Report on Form 10-Q for details.

Results of Operations – Nine Months Ended September 30, 2023 Compared to September 30, 2022- continued

Income from Partially Owned Entities

Below are the components ofincome from partially owned entities.


(Amounts in thousands)	Percentage Ownership as of September 30, 2023	For the Nine Months Ended September 30,
		2023		2022
Our share of net income (loss):
Fifth Avenue and Times Square JV:
Equity in net income(1)	51.5%	$	27,057	$	41,915
Return on preferred equity, net of our share of the expense		27,985		27,985
		55,042		69,900
Alexander's(2)	32.4%	30,682		17,587
Partially owned office buildings(3)	Various	(16,864)		(8,974)
Other investments(4)	Various	3,347		5,262
		$	72,207	$	83,775

_____________________

(1)2023 includes a $5,120 accrual of default interest which was forgiven by the lender as part of the restructuring of the 697-703 Fifth Avenue loan and will be amortized over the remaining term of the restructured loan, reducing future interest expense, and lower income from lease renewals at 697-703 Fifth Avenue and 666 Fifth Avenue, partially offset by a decrease in our share of depreciation and amortization expense compared to the prior year, primarily resulting from non-cash impairment losses recognized in prior periods.

(2)On May 19, 2023, Alexander’s completed the sale of the Rego Park III land parcel for $71,060. As a result of the sale, we recognized our $16,396 share of the net gain and received a $711 sales commission from Alexander’s, of which $250 was paid to a third-party broker.

(3)Includes interests in 280 Park Avenue, 650 Madison Avenue, 7 West 34th Street, 512 West 22nd Street, 61 Ninth Avenue, 85 Tenth Avenue and others.

(4)Includes interests in Independence Plaza, Rosslyn Plaza and others.

Income from Real Estate Fund Investments

Below is a summary of income from the Fund and the Crowne Plaza Times Square Hotel Joint Venture.


(Amounts in thousands)	For the Nine Months Ended September 30,
	2023		2022
Previously recorded unrealized loss on exited investments	$	247,575	$	59,396
Net realized loss on exited investments	(245,714)		(53,724)
Net investment (loss) income	(199)		6,549
Net unrealized loss on held investments	—		(6,800)
Income from real estate fund investments	1,662		5,421
Less income attributable to noncontrolling interests in consolidated subsidiaries	(920)		(3,287)
Income from real estate fund investments net of noncontrolling interests in consolidated subsidiaries	$	742	$	2,134

Interest and Other Investment Income, Net

The following table sets forth the details of interest and other investment income, net.


(Amounts in thousands)	For the Nine Months Ended September 30,
	2023		2022
Interest on cash and cash equivalents and restricted cash	$	30,910	$	2,660
Amortization of discount on investments in U.S. Treasury bills	3,829		3,403
Interest on loans receivable	1,053		3,215
Other, net	—		4
	$	35,792	$	9,282

Results of Operations – Nine Months Ended September 30, 2023 Compared to September 30, 2022- continued

Interest and Debt Expense

Interest and debt expense was $261,528,000 for the nine months ended September 30, 2023, compared to $191,523,000 for the prior year’s nine months, an increase of $70,005,000. This was primarily due to (i) $90,434,000 of higher interest expense resulting from higher average interest rates on our debt, partially offset by (ii) $17,916,000 of higher capitalized interest and debt expense.

Net Gains on Disposition of Wholly Owned and Partially Owned Assets

Net gains on disposition of wholly owned and partially owned assets was $64,592,000 for the nine months ended September 30, 2023, primarily consisting of (i) $35,968,000 upon contribution of our Pier 94 leasehold to Pier 94 JV primarily due to the step-up of our retained investment in the leasehold interest to fair value, (ii) $20,181,000 from the sale of The Armory Show, and (iii) $7,520,000 from the sale of a condominium unit at 220 CPS. Net gains on disposition of wholly owned and partially owned assets were $35,384,000 for the nine months ended September 30, 2022, primarily consisting of (i) $15,213,000 from the sale of the Center Building located at 33-00 Northern Boulevard in Long Island City, New York, (ii) $13,613,000 from the refund of New York City real property transfer tax paid in connection with the April 2019 Fifth Avenue and Times Square JV transaction, and (iii) $7,030,000 from the sale of one condominium unit and ancillary amenities at 220 CPS.

Income Tax Expense

Income tax expense for the nine months ended September 30, 2023 was $20,848,000 compared to $14,686,000 for the prior year’s nine months, an increase of $6,162,000. This was primarily due to higher income tax expense incurred by our taxable REIT subsidiaries.

Net Loss (Income) Attributable to Noncontrolling Interests in Consolidated Subsidiaries

Net loss attributable to noncontrolling interests in consolidated subsidiaries was $26,250,000 for the nine months ended September 30, 2023, compared to net income of $4,756,000 for the prior year’s nine months, a decrease in income of $31,006,000. This was primarily due to higher average interest rates on mortgage loans of our non-wholly owned consolidated subsidiaries in 2023.

Net Income Attributable to Noncontrolling Interests in the Operating Partnership (Vornado Realty Trust)

Net income attributable to noncontrolling interests in the Operating Partnership was $8,773,000 for the nine months ended September 30, 2023, compared to $6,382,000 for the prior year’s nine months, an increase of $2,391,000. This resulted primarily from higher net income subject to allocation to Class A unitholders.

Preferred Share Dividends of Vornado Realty Trust

Preferred share dividends were $46,587,000 for the nine months ended September 30, 2023 and 2022.

Preferred Unit Distributions of Vornado Realty L.P.

Preferred unit distributions were $46,673,000 for the nine months ended September 30, 2023 and 2022.

Results of Operations – Nine Months Ended September 30, 2023 Compared to September 30, 2022- continued

Same Store Net Operating Income At Share

Below are reconciliations of NOI at share to same store NOI at share for our New York segment, ~~theMART,~~THE MART, 555 California Street and other investments for the nine months ended September 30, ~~2022~~2023 compared to September 30, ~~2021.~~2022.


(Amounts in thousands)	(Amounts in thousands)	Total			New York			theMART			555 California Street			Other			(Amounts in thousands)	Total			New York			THE MART			555 California Street			Other
NOI at share for the nine months ended September 30, 2023																	NOI at share for the nine months ended September 30, 2023	$	856,117		$	729,994		$	47,003		$	64,840		$	14,280
Less NOI at share from:																	Less NOI at share from:
Dispositions																	Dispositions	(1,301)			(1,577)			276			—			—
Development properties																	Development properties	(19,864)			(19,864)			—			—			—
Other non-same store (income) expense, net																	Other non-same store (income) expense, net	(12,919)			1,361			—			—			(14,280)
Same store NOI at share for the nine months ended September 30, 2023																	Same store NOI at share for the nine months ended September 30, 2023	$	822,033		$	709,914		$	47,279		$	64,840		$	—

NOI at share for the nine months ended September 30, 2022	NOI at share for the nine months ended September 30, 2022	$	870,293		$	732,913		$	75,630		$	49,051		$	12,699		NOI at share for the nine months ended September 30, 2022	$	870,293		$	732,913		$	75,630		$	49,051		$	12,699
Less NOI at share from:	Less NOI at share from:																Less NOI at share from:
Change in ownership interest in One Park Avenue		(13,370)			(13,370)			—			—			—
Dispositions	Dispositions	(3,523)			(3,523)			—			—			—			Dispositions	(12,833)			(10,541)			(2,292)			—			—
Development properties	Development properties	(65,440)			(65,440)			—			—			—			Development properties	(20,251)			(20,251)			—			—			—
Other non-same store income, net	Other non-same store income, net	(17,910)			(5,211)			—			—			(12,699)			Other non-same store income, net	(24,402)			(11,703)			—			—			(12,699)
Same store NOI at share for the nine months ended September 30, 2022	Same store NOI at share for the nine months ended September 30, 2022	$	770,050		$	645,369		$	75,630		$	49,051		$	—		Same store NOI at share for the nine months ended September 30, 2022	$	812,807		$	690,418		$	73,338		$	49,051		$	—

NOI at share for the nine months ended September 30, 2021		$	754,946		$	651,015		$	42,950		$	48,230		$	12,751
Less NOI at share from:
Dispositions		(6,667)			(6,667)			—			—			—
Development properties		(23,207)			(22,359)			—			(848)			—
Hotel Pennsylvania (permanently closed on April 5, 2021)		12,677			12,677			—			—			—
Other non-same store income, net		(20,991)			(8,240)			—			—			(12,751)
Same store NOI at share for the nine months ended September 30, 2021		$	716,758		$	626,426		$	42,950		$	47,382		$	—
Increase (decrease) in same store NOI at share																	Increase (decrease) in same store NOI at share	$	9,226		$	19,496		$	(26,059)		$	15,789		$	—

Increase in same store NOI at share		$	53,292		$	18,943		$	32,680		$	1,669		$	—

% increase in same store NOI at share		7.4		%	3.0		%	76.1		%	3.5		%	0.0		%
% increase (decrease) in same store NOI at share																	% increase (decrease) in same store NOI at share	1.1		%	2.8		%	(35.5)		%	32.2		%	0.0		%

Below are reconciliations of NOI at share - cash basis to same store NOI at share - cash basis for our New York segment, ~~theMART,~~THE MART, 555 California Street and other investments for the nine months ended September 30, ~~2022~~2023 compared to September 30, ~~2021.~~2022.

(Amounts in thousands) Total New York theMART 555 California Street Other
NOI at share - cash basis for the nine months ended September 30, 2022 $ 861,469 $ 719,287 $ 78,749 $ 50,141 $ 13,292
Less NOI at share - cash basis from:
Change in ownership interest in One Park Avenue (10,111) (10,111) — — —
Dispositions (3,732) (3,732) — — —
Development properties (44,381) (44,381) — — —
Other non-same store income, net (19,478) (6,186) — — (13,292)
Same store NOI at share - cash basis for the nine months ended September 30, 2022 $ 783,767 $ 654,877 $ 78,749 $ 50,141 $ —
NOI at share - cash basis for the nine months ended September 30, 2021 $ 756,516 $ 651,366 $ 45,976 $ 45,552 $ 13,622
Less NOI at share - cash basis from:
Dispositions (6,796) (6,796) — — —
Development properties (24,430) (23,582) — (848) —
Hotel Pennsylvania (permanently closed on April 5, 2021) 12,723 12,723 — — —
Other non-same store income, net (21,310) (7,688) — — (13,622)
Same store NOI at share - cash basis for the nine months ended September 30, 2021 $ 716,703 $ 626,023 $ 45,976 $ 44,704 $ —
Increase in same store NOI at share - cash basis $ 67,064 $ 28,854 $ 32,773 $ 5,437 $ —
% increase in same store NOI at share - cash basis 9.4 % 4.6 % 71.3 % 12.2 % 0.0 %


(Amounts in thousands)	Total			New York			THE MART			555 California Street			Other
NOI at share - cash basis for the nine months ended September 30, 2023	$	852,619		$	723,440		$	47,068		$	67,554		$	14,557
Less NOI at share - cash basis from:
Dispositions	(1,824)			(2,037)			213			—			—
Development properties	(17,588)			(17,588)			—			—			—
Other non-same store income, net	(20,589)			(6,032)			—			—			(14,557)
Same store NOI at share - cash basis for the nine months ended September 30, 2023	$	812,618		$	697,783		$	47,281		$	67,554		$	—

NOI at share - cash basis for the nine months ended September 30, 2022	$	861,469		$	719,287		$	78,749		$	50,141		$	13,292
Less NOI at share - cash basis from:
Dispositions	(13,302)			(11,100)			(2,202)			—			—
Development properties	(19,319)			(19,319)			—			—			—
Other non-same store income, net	(25,320)			(12,028)			—			—			(13,292)
Same store NOI at share - cash basis for the nine months ended September 30, 2022	$	803,528		$	676,840		$	76,547		$	50,141		$	—

Increase (decrease) in same store NOI at share - cash basis	$	9,090		$	20,943		$	(29,266)		$	17,413		$	—

% increase (decrease) in same store NOI at share - cash basis	1.1		%	3.1		%	(38.2)		%	34.7		%	0.0		%

6671

Liquidity and Capital Resources

Our cash requirements include property operating expenses, capital improvements, tenant improvements, debt service, leasing commissions, dividends to our shareholders, distributions to unitholders of the Operating Partnership, as well as acquisition and development and redevelopment costs. The sources of liquidity to fund these cash requirements include rental revenue, which is our primary source of cash flow and is dependent upon the occupancy and rental rates of our properties, proceeds from debt financings, including mortgage loans, senior unsecured borrowings, unsecured term loans and unsecured revolving credit facilities; proceeds from the issuance of common and preferred equity; and asset sales.

As of September 30, ~~2022,~~2023, we have ~~$3.3~~$3.2 billion of liquidity comprised of ~~$977 million~~$1.3 billion of cash and cash equivalents and restricted cash ~~$445 million of investments in U.S. Treasury bills~~ and $1.9 billion available on our $2.5 billion revolving credit facilities. The ongoing challenges posed by the ~~COVID-19 pandemic~~increase in interest rates and inflation could adversely impact our cash flow from continuing operations but we anticipate that cash flow from continuing operations over the next twelve months together with cash balances on hand will be adequate to fund our business operations, cash distributions to unitholders of the Operating Partnership, cash dividends to our shareholders, debt amortization and recurring capital expenditures. Capital requirements for development and redevelopment expenditures and acquisitions may require funding from borrowings, equity offerings and/or asset sales.

We may from time to time ~~purchase~~repurchase or retire our outstanding debt securities or repurchase or redeem our equity securities. Such purchases, if any, will depend on prevailing market conditions, liquidity requirements and other factors. The amounts involved in connection with these transactions could be material to our consolidated financial statements.

On April 26, 2023, our Board of Trustees authorized the repurchase of up to $200,000,000 of our outstanding common shares under a newly established share repurchase program. As of September 30, 2023, $170,857,000 remained available and authorized for repurchases.

Summary of Cash Flows ~~for the Nine Months Ended September 30, 2022 and 2021~~

Cash and cash equivalents and restricted cash was ~~$977,048,000~~$1,262,480,000 as of September 30, ~~2022,~~2023, a ~~$953,303,000 decrease~~$241,323,000 increase from the balance as of December 31, ~~2021.~~2022.

Our cash flow activities are summarized as follows:


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				Increase (Decrease) in Cash Flow		(Amounts in thousands)	For the Nine Months Ended September 30,				(Decrease) Increase in Cash Flow
		2022		2021					2023		2022
Net cash provided by operating activities	Net cash provided by operating activities	$	559,827	$	478,103	$	81,724	Net cash provided by operating activities	$	436,875	$	559,827	$	(122,952)
Net cash used in investing activities		(849,738)		(392,634)		(457,104)
Net cash (used in) provided by financing activities		(663,392)		452,359		(1,115,751)
Net cash provided by (used in) investing activities								Net cash provided by (used in) investing activities	65,800		(849,738)		915,538
Net cash used in financing activities								Net cash used in financing activities	(261,352)		(663,392)		402,040

Operating Activities

Net cash provided by operating activities primarily consists of cash inflows from rental revenues and operating distributions from our ~~non-consolidated~~unconsolidated partially owned entities less cash outflows for property expenses, general and administrative expenses and interest expense. For the nine months ended September 30, ~~2022,~~2023, net cash provided by operating activities of ~~$559,827,000~~$436,875,000 was comprised of ~~$535,412,000~~$516,895,000 of cash from operations, including distributions of income from partially owned entities of ~~$137,758,000,~~$131,308,000, and a net ~~increase~~decrease of ~~$24,415,000~~$80,020,000 in cash due to the timing of cash receipts and payments related to changes in operating assets and liabilities.

Liquidity and Capital Resources - continued

Investing Activities

Net cash flow ~~used in~~provided by (used in) investing activities is impacted by the timing and extent of our development, capital improvement, acquisition and disposition activities during the year.

The following table details the net cash ~~used in~~provided by (used in) investing activities:

(Amounts in thousands) For the Nine Months Ended September 30, (Decrease) Increase in Cash Flow
2022 2021
Purchase of U.S. Treasury bills $ (794,793) $ — $ (794,793)
Development costs and construction in progress (557,884) (444,645) (113,239)
Proceeds from maturities of U.S. Treasury bills 349,461 — 349,461
Proceeds from sales of real estate 253,958 100,024 153,934
Additions to real estate (120,124) (113,374) (6,750)
Distributions of capital from partially owned entities 20,566 106,005 (85,439)
Proceeds from sale of condominium units and ancillary amenities at 220 Central Park South 16,124 97,683 (81,559)
Investments in partially owned entities (15,046) (12,366) (2,680)
Acquisitions of real estate and other (2,000) (3,000) 1,000
Acquisition of additional 45.0% ownership interest in One Park Avenue (inclusive of $5,806 of prorations and net working capital and net of $39,370 of cash and restricted cash balances consolidated upon acquisition) — (123,936) 123,936
Proceeds from repayments of loan receivables — 975 (975)
Net cash used in investing activities $ (849,738) $ (392,634) $ (457,104)

~~Liquidity and Capital Resources - continued~~


(Amounts in thousands)	For the Nine Months Ended September 30,				Increase (Decrease) in Cash Flow
	2023		2022
Proceeds from maturities of U.S. Treasury bills	$	468,598	$	349,461	$	119,137
Development costs and construction in progress	(432,439)		(557,884)		125,445
Additions to real estate	(155,080)		(120,124)		(34,956)
Proceeds from sales of real estate	123,550		253,958		(130,408)
Proceeds from repayment of participation in 150 West 34th Street mortgage loan	105,000		—		105,000
Investments in partially owned entities	(43,737)		(15,046)		(28,691)
Acquisitions of real estate and other	(33,145)		(2,000)		(31,145)
Distributions of capital from partially owned entities	18,837		20,566		(1,729)
Proceeds from sale of condominium units at 220 Central Park South	14,216		16,124		(1,908)
Purchase of U.S. Treasury bills	—		(794,793)		794,793
Net cash provided by (used in) investing activities	$	65,800	$	(849,738)	$	915,538

Financing Activities

Net cash flow ~~(used in) provided by~~used in financing activities is impacted by the timing and extent of issuances of debt and equity securities, distributions paid to common shareholders and unitholders of the Operating Partnership as well as principal and other repayments associated with our outstanding debt.

The following table details the net cash ~~(used in) provided by~~used in financing activities:


(Amounts in thousands)	(Amounts in thousands)	For the Nine Months Ended September 30,				Increase (Decrease) in Cash Flow		(Amounts in thousands)	For the Nine Months Ended September 30,				Increase (Decrease) in Cash Flow
		2022		2021					2023		2022
Repayments of borrowings	Repayments of borrowings	$	(1,245,973)	$	(1,578,843)	$	332,870	Repayments of borrowings	$	(119,400)	$	(1,245,973)	$	1,126,573
Proceeds from borrowings		1,029,773		2,298,007		(1,268,234)
Dividends paid on common shares/Distributions to Vornado	Dividends paid on common shares/Distributions to Vornado	(304,896)		(304,516)		(380)		Dividends paid on common shares/Distributions to Vornado	(71,950)		(304,896)		232,946
Dividends paid on preferred shares/Distributions to preferred unitholders								Dividends paid on preferred shares/Distributions to preferred unitholders	(46,587)		(46,587)		—
Repurchase of common shares/Class A units owned by Vornado								Repurchase of common shares/Class A units owned by Vornado	(29,183)		—		(29,183)
Contributions from noncontrolling interests in consolidated subsidiaries								Contributions from noncontrolling interests in consolidated subsidiaries	18,534		4,903		13,631
Distributions to redeemable security holders and noncontrolling interests in consolidated subsidiaries	Distributions to redeemable security holders and noncontrolling interests in consolidated subsidiaries	(68,716)		(173,356)		104,640		Distributions to redeemable security holders and noncontrolling interests in consolidated subsidiaries	(9,489)		(68,716)		59,227
Dividends paid on preferred shares/Distributions to preferred unitholders		(46,587)		(49,400)		2,813
Debt issuance costs		(32,473)		(33,935)		1,462
Contributions from noncontrolling interests in consolidated subsidiaries		4,903		2,657		2,246
Deferred financing costs								Deferred financing costs	(3,398)		(32,473)		29,075
Proceeds received from exercise of Vornado stock options and other	Proceeds received from exercise of Vornado stock options and other	662		664		(2)		Proceeds received from exercise of Vornado stock options and other	146		662		(516)
Repurchase of shares/Class A units related to stock compensation agreements and related tax withholdings and other	Repurchase of shares/Class A units related to stock compensation agreements and related tax withholdings and other	(85)		(114)		29		Repurchase of shares/Class A units related to stock compensation agreements and related tax withholdings and other	(25)		(85)		60
Proceeds from the issuance of preferred shares/units		—		291,195		(291,195)
Net cash (used in) provided by financing activities		$	(663,392)	$	452,359	$	(1,115,751)
Proceeds from borrowings								Proceeds from borrowings	—		1,029,773		(1,029,773)
Net cash used in financing activities								Net cash used in financing activities	$	(261,352)	$	(663,392)	$	402,040

Liquidity and Capital Resources - continued

Development and Redevelopment Expenditures ~~for the Nine Months Ended September 30, 2022~~

Development and redevelopment expenditures consist of all hard and soft costs associated with the development and redevelopment of a property. We plan to fund these development and redevelopment expenditures from operating cash flow, existing liquidity, and/or borrowings. See the detailed discussion below for our current development and redevelopment projects.

PENN District

~~Farley~~

Our 95% joint venture (5% is owned by the Related Companies ("Related")) is developing Farley Office and Retail, which will include approximately 846,000 rentable square feet of commercial space, comprised of approximately 730,000 square feet of office space and approximately 116,000 square feet of restaurant and retail space. The total development cost of this project is estimated to be approximately $1,120,000,000 at our 95% share, of which $1,069,131,000 of cash has been expended as of September 30, 2022.

PENN 1

We are redeveloping PENN 1, a ~~2,546,000~~2,558,000 square foot office building located on 34th Street between Seventh and Eighth Avenue. In December 2020, we entered into an agreement with the Metropolitan Transportation Authority (the “MTA”) to oversee the redevelopment of the Long Island Rail Road Concourse at Penn Station (the "Concourse")~~, within the footprint of PENN 1.~~. Skanska USA Civil Northeast, Inc. is performing the redevelopment under a fixed price contract for ~~$380,000,000~~$400,000,000 which is being funded by the MTA. In connection with the redevelopment, we entered into an agreement with the MTA which will result in the widening of the Concourse to relieve overcrowding and our trading of 15,000 square feet of back of house space for 22,000 square feet of retail frontage space. Vornado's total development cost of our PENN 1 project is estimated to be $450,000,000, of which ~~$354,828,000~~$415,663,000 of cash has been expended as of September 30, ~~2022.~~2023.

PENN 2

We are redeveloping PENN 2, a 1,795,000 square foot (as expanded) office building located on the west side of Seventh Avenue between 31st and 33rd Street. The development cost of this project is estimated to be $750,000,000, of which ~~$330,303,000~~$582,671,000 of cash has been expended as of September 30, ~~2022~~2023.

~~PENN 15 (Hotel Pennsylvania Site)~~

~~We have permanently closed the~~ Hotel Pennsylvania ~~and plan to develop an office tower on the site.~~ Site

Demolition of the existing building ~~structure commenced~~was completed in the ~~fourth~~third quarter of ~~2021.~~2023.

We are also making districtwide improvements within the PENN District. The development cost of these improvements is estimated to be $100,000,000, of which ~~$40,843,000~~$45,490,000 of cash has been expended as of September 30, ~~2022.~~2023.

Sunset Pier 94 Studios

On August 28, 2023, we entered into a joint venture, in which we have a 49.9% interest, to develop Sunset Pier 94 Studios, a 266,000 square foot purpose-built studio campus (see page 53 for details). The development cost of the project is estimated to be $350,000,000, which will be funded with $183,200,000 of construction financing and $166,800,000 of equity contributions. Our share of equity contributions will be funded by (i) our $40,000,000 Pier 94 leasehold interest contribution and (ii) $34,000,000 of cash contributions, which are net of an estimated $9,000,000 for our share of development fees and reimbursement for overhead costs incurred by us. HPP/BX will fund 100% of cash contributions until such time that its capital account is equal to Vornado’s, after which equity will be funded in accordance with each partner’s respective ownership interest. We have funded $7,994,000 of cash contributions as of September 30, 2023.

We are also evaluating other development and redevelopment opportunities at certain of our properties in Manhattan including, in particular, the PENN ~~District.~~District and 350 Park Avenue.

There can be no assurance that the above projects will be completed, completed on schedule or within budget.

6874

Liquidity and Capital Resources - continued

Insurance

Certain condominiums in which we own an interest (including the Farley Condominiums) maintain insurance policies with different per occurrence and aggregate limits than our policies described above.

Other Commitments and Contingencies

6975

Liquidity and Capital Resources - continued

Other Commitments and Contingencies - continued

Our 95% consolidated joint venture (5% is owned by ~~Related) is developing~~Related Companies ("Related")) developed and owns the Farley ~~Office and Retail.~~Building. In connection with the development of the property, the joint venture admitted a historic tax credit investor ~~partner.~~partner (the "Tax Credit Investor"). Under the terms of the historic tax credit arrangement, the joint venture is required to comply with various laws, regulations, and contractual provisions. Non-compliance with applicable requirements could result in projected tax benefits not being realized and, therefore, may require a refund or reduction of the Tax Credit Investor’s capital contributions. As of September 30, ~~2022,~~2023, the Tax Credit Investor has made $92,400,000 in capital contributions. Vornado and Related have guaranteed certain of the joint venture’s obligations to the Tax Credit Investor.

As of September 30, ~~2022, we expect to fund additional capital to certain of our partially owned entities aggregating approximately $10,300,000.~~

~~As of September 30, 2022,~~2023, we have construction commitments aggregating approximately ~~$492,000,000.~~$169,500,000.

7076

Funds From Operations (“FFO”)

Vornado Realty Trust

FFO is computed in accordance with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as GAAP net income or loss adjusted to exclude net gains from sales of certain real estate assets, real estate impairment losses, depreciation and amortization expense from real estate assets and other specified items, including the pro rata share of such adjustments of unconsolidated subsidiaries. FFO and FFO per diluted share are non-GAAP financial measures used by management, investors and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers because ~~they exclude~~it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. The Company also uses FFO attributable to common shareholders plus assumed conversions, as adjusted for certain items that impact the comparability of period-to-period FFO, as one of several criteria to determine performance-based compensation for senior management. FFO does not represent cash generated from operating activities and is not necessarily indicative of cash available to fund cash requirements and should not be considered as an alternative to net income as a performance measure or cash flow as a liquidity measure. FFO may not be comparable to similarly titled measures employed by other companies. The calculations of both the numerator and denominator used in the computation of income per share are disclosed in Note 18 – Income Per Share/Income Per Class A Unit, in ~~our consolidated financial statements on page~~ 38Part I, Item 1 of this Quarterly Report on Form 10-Q. Details of certain adjustments to FFO are discussed in the financial results summary of our “Overview”.

Below is a reconciliation of net incomeattributable to common shareholders to FFO attributable to common shareholders plus assumed conversions for the three and nine months ended September 30, ~~2022~~2023 and ~~2021.~~2022.

(Amounts in thousands, except per share amounts) For the Three Months Ended September 30, For the Nine Months Ended
September 30,
2022 2021 2022 2021
Reconciliation of net income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions:
Net income attributable to common shareholders $ 7,769 $ 37,689 $ 84,665 $ 89,817
Per diluted share $ 0.04 $ 0.20 $ 0.44 $ 0.47
FFO adjustments:
Depreciation and amortization of real property $ 122,438 $ 86,180 $ 335,020 $ 256,295
Real estate impairment losses — 7,880 — 7,880
Net gain on sale of real estate — — (28,354) —
Proportionate share of adjustments to equity in net income of partially owned entities to arrive at FFO:
Depreciation and amortization of real property 32,584 35,125 98,404 104,829
Net loss (gain) on sale of real estate 6 — (169) (3,052)
Decrease (increase) in fair value of marketable securities — 287 — (1,118)
155,028 129,472 404,901 364,834
Noncontrolling interests' share of above adjustments (10,731) (8,886) (28,018) (24,627)
FFO adjustments, net $ 144,297 $ 120,586 $ 376,883 $ 340,207
FFO attributable to common shareholders $ 152,066 $ 158,275 $ 461,548 $ 430,024
Impact of assumed conversion of dilutive convertible securities 395 11 915 33
FFO attributable to common shareholders plus assumed conversions $ 152,461 $ 158,286 $ 462,463 $ 430,057
Per diluted share $ 0.79 $ 0.82 $ 2.39 $ 2.24
Reconciliation of weighted average shares outstanding:
Weighted average common shares outstanding 191,793 191,577 191,756 191,508
Effect of dilutive securities:
Convertible securities 1,790 (1) 26 1,407 (1) 26
Share-based payment awards 225 464 266 643
Denominator for FFO per diluted share 193,808 192,067 193,429 192,177

~~______________________~~

~~(1)~~On January 1, 2022, we adopted Accounting Standards Update 2020-06, which requires us to include our Series D-13 cumulative redeemable preferred units and Series G-1 through G-4 convertible preferred units in our dilutive earnings per share calculations, if the effect is dilutive.


(Amounts in thousands, except per share amounts)	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
	2023		2022		2023		2022
Reconciliation of net income attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions:
Net income attributable to common shareholders	$	52,846	$	7,769	$	104,391	$	84,665
Per diluted share	$	0.28	$	0.04	$	0.54	$	0.44

FFO adjustments:
Depreciation and amortization of real property	$	97,809	$	122,438	$	287,523	$	335,020
Real estate impairment losses	625		—		625		—
Net gain on sale of real estate	(53,045)		—		(53,305)		(28,354)
Proportionate share of adjustments to equity in net income of partially owned entities to arrive at FFO:
Depreciation and amortization of real property	26,765		32,584		80,900		98,404
Net loss (gain) on sale of real estate	—		6		(16,545)		(169)

	72,154		155,028		299,198		404,901
Noncontrolling interests' share of above adjustments	(5,900)		(10,731)		(22,156)		(28,018)
FFO adjustments, net	$	66,254	$	144,297	$	277,042	$	376,883

FFO attributable to common shareholders	$	119,100	$	152,066	$	381,433	$	461,548
Impact of assumed conversion of dilutive convertible securities	387		395		1,225		915
FFO attributable to common shareholders plus assumed conversions	$	119,487	$	152,461	$	382,658	$	462,463
Per diluted share	$	0.62	$	0.79	$	1.97	$	2.39

Reconciliation of weighted average shares outstanding:
Weighted average common shares outstanding	190,364		191,793		191,228		191,756
Effect of dilutive securities:
Convertible securities	2,227		1,790		2,621		1,407
Share-based payment awards	445		225		163		266
Denominator for FFO per diluted share	193,036		193,808		194,012		193,429

7177

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We have exposure to fluctuations in market interest rates. Market interest rates are sensitive to many factors that are beyond our control. Our exposure to a change in interest rates on our consolidated and non-consolidated debt (all of which arises out of non-trading activity) is as follows:


(Amounts in thousands, except per share and per unit amounts)	(Amounts in thousands, except per share and per unit amounts)	2022					2021			(Amounts in thousands, except per share and per unit amounts)	2023
		September 30, Balance		Weighted Average Interest Rate	Effect of 1% Change in Base Rates		December 31, Balance		Weighted Average Interest Rate		September 30, Balance		Weighted Average Interest Rate(1)	Effect of 1% Change in Base Rates
Consolidated debt:	Consolidated debt:									Consolidated debt:
Variable rate		$	2,313,015	4.35%	$	23,130	$	4,534,215	1.59%
Fixed rate		6,145,000		3.58%	—		4,140,000		3.06%
Fixed rate(2)										Fixed rate(2)	$	6,143,650	3.59%	$	—
Variable rate(3)										Variable rate(3)	2,189,565		5.87%	21,896
		$	8,458,015	3.79%	23,130		$	8,674,215	2.29%		$	8,333,215	4.19%	21,896
Pro rata share of debt of non-consolidated entities:	Pro rata share of debt of non-consolidated entities:									Pro rata share of debt of non-consolidated entities:
Variable rate		$	1,271,535	4.42%	12,715		$	1,267,224	1.78%
Fixed rate		1,447,457		3.72%	—		1,432,181		3.72%
Fixed rate(2)										Fixed rate(2)	$	1,201,058	3.87%	—
Variable rate(4)										Variable rate(4)	1,454,011		6.61%	14,540
		$	2,718,992	4.05%	12,715		$	2,699,405	2.81%		$	2,655,069	5.37%	14,540
Noncontrolling interests' share of consolidated subsidiaries	Noncontrolling interests' share of consolidated subsidiaries				(6,821)					Noncontrolling interests' share of consolidated subsidiaries				(6,821)
Total change in annual net income attributable to the Operating Partnership	Total change in annual net income attributable to the Operating Partnership				29,024					Total change in annual net income attributable to the Operating Partnership				29,615
Noncontrolling interests’ share of the Operating Partnership	Noncontrolling interests’ share of the Operating Partnership				(2,008)					Noncontrolling interests’ share of the Operating Partnership				(2,422)
Total change in annual net income attributable to Vornado	Total change in annual net income attributable to Vornado				$	27,016				Total change in annual net income attributable to Vornado				$	27,193
Total change in annual net income attributable to the Operating Partnership per Class A unit					$	0.14
Total change in annual net income attributable to Vornado per common share					$	0.14
Total change in annual net income attributable to the Operating Partnership per diluted Class A unit										Total change in annual net income attributable to the Operating Partnership per diluted Class A unit				$	0.14
Total change in annual net income attributable to Vornado per diluted share										Total change in annual net income attributable to Vornado per diluted share				$	0.14

______________________

(1)Represents the interest rate in effect as of period end based on the appropriate reference rate as of the contractual reset date plus contractual spread, adjusted for hedging instruments, as applicable.

(2)Includes variable rate debt subject to interest rate swap arrangements as of period end.

(3)Includes variable rate debt subject to interest rate cap arrangements with a total notional amount of $2,009,119, of which $682,059 is attributable to noncontrolling interests. The interest rate cap arrangements have a weighted average strike rate of 4.17% and a weighted average remaining term of 7 months. These amounts exclude the 1.00% SOFR interest rate cap we entered into in June 2023 for the $950,000 1290 Avenue of the Americas mortgage loan, in which we have a 70% controlling interest, which is effective November 2023. See the following page for details on the forward cap arrangement.

(4)Includes variable rate debt subject to interest rate cap arrangements with a total notional amount of $668,305 at our pro rata share. The interest rate cap arrangements have a weighted average strike rate of 4.59% and a weighted average remaining term of 10 months.

Fair Value of Debt

The estimated fair value of our consolidated debt is calculated based on current market prices and discounted cash flows at the current rate at which similar loans would be made to borrowers with similar credit ratings for the remaining term of such debt. As of September 30, ~~2022~~2023, the estimated fair value of our consolidated debt was ~~$8,096,000,000.~~

$8,006,000,000.

7278

Item 3. Quantitative and Qualitative Disclosures About Market Risk - continued

Derivatives and Hedging


(Amounts in thousands)	(Amounts in thousands)	Fair Value Asset (Liability) as of				As of September 30, 2022					(Amounts in thousands)	As of September 30, 2023							As of December 31, 2022
		September 30, 2022		December 31, 2021		Notional Amount			All-In Swapped Rate	Swap Expiration Date		Notional Amount			All-In Swapped Rate	Swap/Cap Expiration Date	Fair Value Asset			Fair Value Asset
Interest rate swaps:	Interest rate swaps:										Interest rate swaps:
555 California Street mortgage loan		$	53,160	$	11,814	$	840,000	(1)	2.26%	05/24
555 California Street mortgage loan:											555 California Street mortgage loan:
In-place swap											In-place swap	$	840,000	(1)	2.29%	05/24	$	26,672		$	49,888
Forward swap (effective 05/24)											Forward swap (effective 05/24)	840,000		(1)	6.03%	05/26	6,627			—
770 Broadway mortgage loan	770 Broadway mortgage loan	32,010		—		700,000			4.98%	07/27	770 Broadway mortgage loan	700,000			4.98%	07/27	40,782			29,226
PENN 11 mortgage loan	PENN 11 mortgage loan	28,555		6,565		500,000			2.23%	03/24	PENN 11 mortgage loan	500,000			2.22%	03/24	11,305			26,587
Unsecured revolving credit facility	Unsecured revolving credit facility	26,759		—		575,000			3.88%	08/27	Unsecured revolving credit facility	575,000			3.87%	08/27	34,358			24,457
Unsecured term loan		13,706		(28,976)		800,000			4.05%	(2)
Unsecured term loan (effective October 2023)		8,864		—		500,000			4.39%	10/26
Unsecured term loan(2)											Unsecured term loan(2)	800,000			4.04%	(2)	27,249			21,024
100 West 33rd Street mortgage loan	100 West 33rd Street mortgage loan	8,053		—		480,000			5.06%	06/27	100 West 33rd Street mortgage loan	480,000			5.06%	06/27	16,907			6,886
888 Seventh Avenue mortgage loan	888 Seventh Avenue mortgage loan	7,231		—		200,000		(3)	4.66%	09/27	888 Seventh Avenue mortgage loan	200,000		(3)	4.76%	09/27	10,293			6,544
4 Union Square South mortgage loan	4 Union Square South mortgage loan	3,960		(3,861)		100,000		(4)	3.74%	01/25	4 Union Square South mortgage loan	98,650		(4)	3.74%	01/25	3,552			4,050
Interest rate caps:	Interest rate caps:										Interest rate caps:
1290 Avenue of the Americas mortgage loan	1290 Avenue of the Americas mortgage loan	6,304		411		950,000			(5)	11/23	1290 Avenue of the Americas mortgage loan	950,000			(5)	11/25	70,599			7,590
One Park Avenue mortgage loan											One Park Avenue mortgage loan	525,000			(6)	03/25	10,169			5,472
Various mortgage loans	Various mortgage loans	1,289		139							Various mortgage loans						2,234			2,080
																	$	260,747		$	183,804
Included in other assets		$	189,891	$	18,929
Included in other liabilities		$	—	$	32,837

____________________

(1)Represents our 70.0% share of the $1.2 billion mortgage loan. In March 2023, we entered into the forward swap arrangement detailed above.


	Swapped Balance		All-In Swapped Rate	Unswapped Balance (bears interest at S+129)
Through 10/23	$	800,000	4.04%	$	—
10/23 through 07/25	700,000		4.52%	100,000
07/25 through 10/26	550,000		4.35%	250,000
10/26 through 08/27	50,000		4.03%	750,000

(3)The remaining ~~$83,200~~$63,400 amortizing ~~mortgage loan balance bears interest at a floating rate of LIBOR plus 1.70%.~~

7379

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures (Vornado Realty Trust)

Disclosure Controls and Procedures: Our management, with the participation of Vornado’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rule 13a‑15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based on such evaluation, Vornado’s Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, ~~2022~~2023, such disclosure controls and procedures were effective.

Internal Control Over Financial Reporting: There have not been any changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Evaluation of Disclosure Controls and Procedures (Vornado Realty L.P.)

Disclosure Controls and Procedures: Vornado Realty L.P.’s management, with the participation of Vornado’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rule 13a‑15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based on such evaluation, Vornado’s Chief Executive Officer and Chief Financial Officer have concluded that, as of September 30, ~~2022~~2023, such disclosure controls and procedures were effective.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Item 1A. Risk Factors

There were no material changes to the Risk Factors disclosed in our Annual Report on Form 10-K for the year ended December 31, ~~2021.~~2022.

Item 2. Unregistered Sales of Equity Securities, ~~and~~ Use of Proceeds, and Issuer Purchases of Equity Securities

Vornado Realty Trust

~~None.~~

~~Vornado Realty L.P.~~(a)Recent sales of unregistered securities:

During the quarter ended September 30, ~~2022~~2023, weVornado issued~~7,660~~ 80,217 of its common shares for the redemption of Class A units ~~in connection with (i) the issuance~~by certain limited partners of Vornado Realty L.P. Such shares were issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act of 1933, as amended. There were no cash proceeds associated with these issuances.

(b)Use of Proceeds from Sales of Registered Securities: Not applicable.

(c)Issuer Purchases of Equity Securities:

On April 26, 2023, the Company’s Board of Trustees authorized the repurchase of up to $200,000,000 of its outstanding common shares under a newly established share repurchase program.

Share repurchases may be made from time to time in the open market, through privately negotiated transactions or through other means as permitted by federal securities laws, including through block trades, accelerated share repurchase transactions and/or trading plans intended to qualify under Rule 10b5-1. The timing, manner, price and ~~(ii)~~amount of any repurchases will be determined in Vornado’s discretion depending on business, economic and market conditions, corporate and regulatory requirements, prevailing prices for Vornado’s common shares, alternative uses for capital and other considerations. The program does not have an expiration date and may be suspended or discontinued at any time and does not obligate Vornado to make any repurchases of its common shares.


Period	Total Number of Shares Repurchased	Average Price Paid Per Share(1)		Total Number of Shares Purchased as Part of Publicly Announced Program	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program
July 1, 2023 - July 31, 2023	302,200	$	19.61	302,200	$	170,857,099
August 1, 2023 - August 31, 2023	—	—		—	170,857,099
September 1, 2023 - September 30, 2023	—	—		—	170,857,099

____________________

(1)Average price paid per share excludes costs associated with the ~~exercise~~repurchases.

Vornado Realty L.P.

(a)Recent sales of ~~awards pursuant~~unregistered securities:

During the quarter ended September 30, 2023, Vornado Realty L.P. issued 5,744 Class A units to ~~Vornado’s omnibus share plan, including grants~~satisfy conversions of restricted ~~Vornado common shares and restricted units of the~~ Operating Partnership ~~and upon conversion, surrender or exchange of~~units (“LTIP Units”). There were no cash proceeds associated with the ~~Operating Partnership’s units or Vornado stock options. The consideration received included $221,489in cash proceeds. Such units~~issuances. These securities were issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act of 1933, as amended.

(b)Use of Proceeds from Sales of Registered Securities: Not applicable.

(c)Issuer Purchases of Equity Securities: Vornado Realty L.P. repurchased Class A units from Vornado Realty Trust equivalent to the number and price of common shares repurchased by Vornado Realty Trust during the three months ended September 30, 2023, as disclosed in the table above.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

~~Exhibits required by Item 601 of Regulation S-K~~The documents listed below are filed herewith or incorporated herein by reference and ~~are listed~~numbered in ~~the attached Exhibit Index.~~

accordance with Item 601 of Regulation S-K.


~~EXHIBIT INDEX~~
Exhibit ~~No.~~Number		Exhibit Description
15.1	—	Letter regarding Unaudited Interim Financial Information of Vornado Realty Trust
15.2	—	Letter regarding Unaudited Interim Financial Information of Vornado Realty L.P.
31.1	—	Rule 13a-14 (a) Certification of the Chief Executive Officer of Vornado Realty Trust
31.2	—	Rule 13a-14 (a) Certification of the Chief Financial Officer of Vornado Realty Trust
31.3	—	Rule 13a-14 (a) Certification of the Chief Executive Officer of Vornado Realty L.P.
31.4	—	Rule 13a-14 (a) Certification of the Chief Financial Officer of Vornado Realty L.P.
32.1	—	Section 1350 Certification of the Chief Executive Officer of Vornado Realty Trust
32.2	—	Section 1350 Certification of the Chief Financial Officer of Vornado Realty Trust
32.3	—	Section 1350 Certification of the Chief Executive Officer of Vornado Realty L.P.
32.4	—	Section 1350 Certification of the Chief Financial Officer of Vornado Realty L.P.
101	—	The following financial information from Vornado Realty Trust and Vornado Realty L.P. Quarterly Report on Form 10-Q for the quarter ended September 30, ~~2022~~2023 formatted in Inline Extensible Business Reporting Language (iXBRL) includes: (i) consolidated balance sheets, (ii) consolidated statements of income, (iii) consolidated statements of comprehensive income, (iv) consolidated statements of changes in equity, (v) consolidated statements of cash flows, and (vi) the notes to consolidated financial statements.
104	—	The cover page from the Vornado Realty Trust and Vornado Realty L.P. Quarterly Report on Form 10-Q for the quarter ended September 30, ~~2022,~~2023, formatted as iXBRL and contained in Exhibit 101.

7582

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		VORNADO REALTY TRUST
		(Registrant)


Date: October ~~31, 2022~~30, 2023	By:	/s/ Deirdre Maddock
		Deirdre Maddock, Chief Accounting Officer (duly authorized officer and principal accounting officer)

7683

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		VORNADO REALTY L.P.
		(Registrant)


Date: October ~~31, 2022~~30, 2023	By:	/s/ Deirdre Maddock
		Deirdre Maddock, Chief Accounting Officer of Vornado Realty Trust, sole General Partner of Vornado Realty L.P. (duly authorized officer and principal accounting officer)

7784


(Amounts in thousands)	Other identified intangible assets
2023	$	7,948
2024	7,128
2025	6,077
2026	5,884
2027	5,449