← Back to VNO filing summaryOriginal filing text · Part I
Item 2 — Management's Discussion and Analysis
Vornado Realty Trust · 10-Q · Q2 FY2026 · Period ended Jun 30, 2026
View complete filing on SEC EDGAR ↗This is the extracted source text from the SEC filing. Formatting may differ from the original document.
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; estimates of future rents; estimates of future capital expenditures, dividends to common and preferred shareholders and Operating Partnership distributions. 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, 2025.
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 six months ended June 30, 2026. 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 six months ended June 30, 2026 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.
41
Overview
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 91.2% of the common limited partnership interest in the Operating Partnership as of June 30, 2026. All references to the “Company,” “we,” “us” and “our” mean, collectively, Vornado, the Operating Partnership and those subsidiaries consolidated by Vornado.
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, tenant concessions offered, 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, 2025 for additional information regarding these factors.
Our business has been, and may continue to be, affected by interest rate fluctuations, the effects of inflation and other uncertainties including the potential for an economic downturn. These factors could have a material impact on our business, financial condition, results of operations and cash flows.
Vornado Realty Trust
Quarter Ended June 30, 2026 Financial Results Summary
Net income attributable to common shareholders for the quarter ended June 30, 2026 was $16,434,000, or $0.08 per diluted share, compared to $743,819,000, or $3.70 per diluted share, for the prior year’s quarter. The decrease is primarily due to the $803,248,000 gain related to the 770 Broadway master lease with New York University ("NYU") during the three months ended June 30, 2025.
Funds from operations (“FFO”) attributable to common shareholders plus assumed conversions for the quarter ended June 30, 2026 was $144,078,000, or $0.74 per diluted share, compared to $120,928,000, or $0.60 per diluted share, for the prior year’s quarter. FFO attributable to common shareholders plus assumed conversions for the quarters ended June 30, 2026 and 2025 include certain items that impact the comparability of period-to-period FFO, which are listed in the table below. The aggregate of these items, net of amounts attributable to noncontrolling interests, increased FFO attributable to common shareholders plus assumed conversions for the quarter ended June 30, 2026 by $13,005,000, or $0.07 per diluted share, and $7,604,000, or $0.04 per diluted share, for the quarter ended June 30, 2025.
Six Months Ended June 30, 2026 Financial Results Summary
Net loss attributable to common shareholders for the six months ended June 30, 2026 was $6,408,000, or $0.03 per diluted share, compared to net income attributable to common shareholders of $830,661,000, or $4.14 per diluted share, for the six months ended June 30, 2025. The decrease is primarily due to the $803,248,000 gain related to the 770 Broadway master lease with NYU during the six months ended June 30, 2025.
FFO attributable to common shareholders plus assumed conversions for the six months ended June 30, 2026 was $240,391,000, or $1.22 per diluted share, compared to $256,028,000, or $1.27 per diluted share, for the six months ended June 30, 2025. FFO attributable to common shareholders plus assumed conversions for the six months ended June 30, 2026 and 2025 include certain items that impact the comparability of period-to-period FFO, which are listed in the table below. The aggregate of these items, net of amounts attributable to noncontrolling interests, increased FFO attributable to common shareholders plus assumed conversions for the six months ended June 30, 2026 by $6,150,000, or $0.03 per diluted share and $16,400,000, or $0.08 per diluted share for the six months ended June 30, 2025.
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) For the Three Months Ended June 30, For the Six Months Ended June 30,
2026 2025 2026 2025
Certain (income) expense items that impact FFO attributable to common shareholders plus assumed conversions:
606 Broadway debt extinguishment gain, net of noncontrolling interests $ (16,141) $ — $ (16,141) $ —
Deferred tax liability on our investment in the Farley Building (held through a taxable REIT subsidiary) 2,679 3,337 5,663 6,542
Gain on sale of Canal Street residential condominium units — (8,362) — (10,337)
After-tax net gain on sale of 220 Central Park South ("220 CPS") condominium units and ancillary amenities — — — (11,110)
Other (656) (3,217) 3,797 (2,895)
(14,118) (8,242) (6,681) (17,800)
Noncontrolling interests' share of above adjustments on a dilutive basis 1,113 638 531 1,400
Total of certain (income) expense items that impact FFO attributable to common shareholders plus assumed conversions, net $ (13,005) $ (7,604) $ (6,150) $ (16,400)
42
Overview - continued
Same Store Net Operating Income (“NOI”) At Share
The percentage increase (decrease) in same store NOI at share and same store NOI at share - cash basis of our New York segment, THE MART and 555 California Street are below.
Total New York THE MART 555 California Street(1)
Same store NOI at share % increase (decrease)
Three months ended June 30, 2026 compared to June 30, 2025 9.8 % 11.9 % 9.1 % (14.3) %
Six months ended June 30, 2026 compared to June 30, 2025 8.1 % 10.5 % 5.7 % (17.9) %
Same store NOI at share - cash basis % increase (decrease)
Three months ended June 30, 2026 compared to June 30, 2025 2.9 % 6.2 % 15.1 % (48.6) %
Six months ended June 30, 2026 compared to June 30, 2025 0.8 % 4.7 % 9.3 % (49.9) %
____________________________
(1)Variance in same store NOI at share vs. same store NOI at share - cash basis is primarily due to GAAP rent commencing on new leases with free rent periods.
Calculations of same store NOI at share, reconciliations of our net income (loss) 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.
Acquisitions
Park Avenue Plaza
On June 11, 2026, we completed the purchase of a 49.0% interest in Park Avenue Plaza at a gross asset valuation of $1.1 billion ($950 per square foot). We acquired our interest subject to our share of the $575,000,000 loan encumbering the property, resulting in a cash purchase price of approximately $230,000,000, net of seller credits and inclusive of transaction costs. The loan bears interest at a fixed rate of 2.99% and matures in November 2031.
Park Avenue Plaza is a 45-story, 1.2 million rentable square foot building located at 55 East 52nd Street. The office building, co-owned by Fisher Brothers, has protected Park Avenue views and occupies the full through-block between East 52nd and East 53rd Street.
Fisher Brothers retains its current 51.0% ownership interest and continues to manage and lease the property. Vornado and Fisher Brothers have joint control over major decisions.
3 East 54th Street
On January 7, 2026, we acquired 3 East 54th Street, an asset situated on 18,400 square feet of land, for $141,000,000. Previously, in July 2025, we purchased the $35,000,000 A-Note secured by the property at par plus accrued interest, and in August 2024, we purchased the $50,000,000 B-Note secured by the property. The A-Note and B-Note were in default. The $107,000,000 loan balance, including default interest and advances, was credited towards the purchase price.
3 East 54th Street is located between Fifth Avenue and Madison Avenue on 54th Street, adjacent to the St. Regis Hotel and our Upper Fifth Avenue retail properties. The land is zoned for approximately 232,500 buildable square feet as-of-right, and we are in the process of demolishing the existing buildings on the site.
Dispositions
606 Broadway
On May 14, 2026, a 50.0% owned consolidated joint venture completed the sale of 606 Broadway. The purchaser acquired the non-recourse mortgage loan, which was in maturity default, at a discount and paid the joint venture $3,000,000 in cash ($2,400,000 to Vornado). The transaction resulted in a $32,073,000 gain on debt extinguishment, of which $15,932,000 is attributable to noncontrolling interests. The property was previously impaired in the fourth quarter of 2023, and had a carrying value of $52,073,000 as of the sale date.
Alexander’s, Inc. (“Alexander’s”)
On May 28, 2026, Alexander’s, in which we own a 32.4% interest, completed the sale of its Rego Park I property for $235,500,000. As a result of the sale, we recognized our $44,329,000 share of the net gain and received a $2,355,000 sales commission paid by Alexander’s, of which $500,000 was paid to a third-party broker.
43
Overview - continued
Financings
888 Seventh Avenue
On December 10, 2025, the $244,543,000 non-recourse mortgage loan on 888 Seventh Avenue matured and was not repaid, at which time the lenders declared an event of default. On March 9, 2026, we entered into a forbearance agreement pursuant to which the lenders agreed to forbear from exercising their remedies and waived default interest through March 2027. During the forbearance period, regularly scheduled interest and required monthly amortization payments continue to accrue, but payment is deferred until the expiration or earlier termination of the forbearance period, at which time such amounts become due and payable.
2031 Revolving Credit Facility
On January 7, 2026, we completed a $1.105 billion refinancing of one of our two revolving credit facilities. On February 4, 2026, the facility was upsized to $1.130 billion. The $1.130 billion amended facility currently bears interest at a rate of SOFR plus 1.01% and is scheduled to mature in February 2031 (as fully extended). The facility fee is 24 basis points. The facility replaced the previous $1.25 billion revolving credit facility which was scheduled to mature in December 2027.
2029 Revolving Credit Facility
On January 7, 2026, we upsized our $915,000,000 revolving credit facility that matures in April 2029 (as fully extended) to $1.0 billion. The credit facility currently bears interest at a rate of SOFR plus 1.16% and has a facility fee of 24 basis points.
Unsecured Term Loan
On January 7, 2026, we completed a refinancing of our unsecured term loan and upsized the loan amount to $850,000,000. The loan bears interest at SOFR plus 1.15% and matures in February 2031 (as fully extended). The loan replaced the previous $800,000,000 term loan which bore interest at SOFR plus 1.25% and was scheduled to mature in December 2027.
Senior Unsecured Notes Due 2033
On January 14, 2026, we completed a public offering of $500,000,000 5.75% senior unsecured notes due February 1, 2033 (“2033 Notes”). Interest on the senior unsecured notes is payable semi-annually on February 1 and August 1, commencing August 1, 2026. The 2033 Notes were sold at 99.824% of their face amount to yield 5.78%. A portion of the $494,000,000 net proceeds from the 2033 Notes was used to repay our $400,000,000 senior unsecured notes at their June 2026 maturity.
7 West 34th Street
On January 23, 2026, a joint venture, in which we have a 53.0% interest, completed a $250,000,000 refinancing of 7 West 34th Street, a 477,000 square foot Manhattan office and retail building. The non-recourse, five-year interest-only mortgage loan matures in February 2031 and has a fixed rate of 5.79%. The joint venture paid down by $50,000,000 the prior $300,000,000 full-recourse loan that bore interest at 3.65% and was scheduled to mature in June 2026. The loan was paid down using property-level reserves and a $25,000,000 member loan from Vornado which accrues interest at 16.00% and receives priority on distributions.
825 Seventh Avenue Office Condominium
On January 26, 2026, a joint venture, in which we have a 50.0% interest, entered into a nine-month extension with the lenders on the $54,000,000 mortgage loan encumbering the office condominium of 825 Seventh Avenue and simultaneously paid down the principal balance by $6,000,000 to $48,000,000. The loan was previously scheduled to mature in January 2026. The non-recourse interest-only loan bears interest at a rate of SOFR plus 2.75% and matures in October 2026, with a fifteen-month extension option subject to loan-to-value and debt yield requirements.
One Park Avenue
On February 9, 2026, we completed a $525,000,000 refinancing of One Park Avenue, a 945,000 square foot Manhattan office building. The five-year interest-only loan matures in February 2031 and bears interest at a rate of SOFR plus 1.78%. The loan replaced the previous $525,000,000 loan that bore interest at SOFR plus 1.22% and was scheduled to mature in March 2026.
350 Park Avenue
On March 10, 2026, an affiliate of Kenneth C. Griffin (“KG”) provided a $400,000,000 mortgage loan secured by 350 Park Avenue, the proceeds of which were used to defease the existing $400,000,000 mortgage loan in connection with the site’s development. The new interest-only loan bears interest at a fixed rate of 4.00% and matures in January 2027. Concurrently, and in connection with the planned development, Citadel Enterprise Americas LLC vacated the building and assigned its existing master lease to an affiliate of KG as tenant, and the lease was amended to provide for net rent of $16,000,000 per annum, equal to the interest payments under the new mortgage loan.
Sustainability Margin Adjustment
In April 2026, we qualified for a sustainability margin adjustment on our unsecured term loan and $1.130 billion revolving credit facility and re-qualified on our $1.0 billion revolving credit facility by achieving certain Key Performance Indicator (“KPI”) metrics, which reduced our interest rate by 0.05% for our term loan and 0.04% for our credit facilities.
44
Overview - continued
Financings - continued
61 Ninth Avenue
On May 8, 2026, a joint venture, in which we have a 45.1% interest, completed a $161,000,000 refinancing of 61 Ninth Avenue. The interest-only mortgage loan matures in June 2028, with a nine-month extension option subject to certain conditions, and bears interest at SOFR plus 3.00% in year one, SOFR plus 3.35% for year two, and SOFR plus 3.85% during the extension period. The refinancing replaced the joint venture’s prior $167,500,000 mortgage loan on the property. On February 2, 2026, the joint venture extended the prior loan’s maturity by seven months and simultaneously paid down the principal balance by $12,500,000 to $155,000,000.
Senior Unsecured Notes Due 2026
We repaid our $400,000,000 2.15% senior unsecured notes on their June 1, 2026 maturity date.
Share Repurchase Program
During the three months ended June 30, 2026, we repurchased 1,787,090 common shares for $53,461,000 at an average price per share of $29.92.
In April 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. Subsequently, on April 29, 2026, our Board of Trustees authorized an additional $300,000,000 under the share repurchase plan. As of August 3, 2026, $286,590,000 remained available for repurchases.
45
Overview - continued
Leasing Activity
The leasing activity and related statistics in the tables 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.
(Square feet in thousands) New York 555 California Street
Office Retail THE MART
Three Months Ended June 30, 2026
Total square feet leased 348 61 103 15
Our share of square feet leased: 307 36 103 10
Initial rent(1) $ 107.24 $ 277.05 $ 54.12 $ 71.70
Weighted average lease term (years) 8.0 2.0 7.3 2.5
Second generation relet space:
Square feet 143 32 50 —
GAAP basis:
Straight-line rent(2) $ 97.25 $ 265.77 $ 60.96 $ —
Prior straight-line rent $ 90.32 $ 237.00 $ 53.48 $ —
Percentage increase 7.7 % 12.1 % 14.0 % — %
Cash basis (non-GAAP):
Initial rent(1) $ 101.48 $ 265.18 $ 61.63 $ —
Prior escalated rent $ 96.69 $ 251.40 $ 59.26 $ —
Percentage increase 5.0 % 5.5 % 4.0 % — %
Tenant improvements and leasing commissions:
Per square foot $ 113.69 $ 38.94 $ 96.27 $ 49.39
Per square foot per annum $ 14.21 $ 19.47 $ 13.19 $ 19.76
Percentage of initial rent 13.3 % 7.0 % 24.4 % 27.6 %
_______________________________
See notes below.
(Square feet in thousands) New York 555 California Street
Office Retail THE MART
Six Months Ended June 30, 2026
Total square feet leased 659 86 122 111
Our share of square feet leased: 550 49 122 77
Initial rent(1) $ 105.14 $ 349.23 $ 56.59 $ 141.28
Weighted average lease term (years) 8.3 4.8 6.7 8.6
Second generation relet space:
Square feet 264 33 65 58
GAAP basis:
Straight-line rent(2) $ 97.07 $ 286.88 $ 62.88 $ 178.18
Prior straight-line rent $ 88.66 $ 247.34 $ 56.76 $ 123.11
Percentage increase 9.5 % 16.0 % 10.8 % 44.7 %
Cash basis (non-GAAP):
Initial rent(1) $ 101.75 $ 284.90 $ 63.69 $ 162.85
Prior escalated rent $ 95.02 $ 265.32 $ 62.14 $ 134.95
Percentage increase 7.1 % 7.4 % 2.5 % 20.7 %
Tenant improvements and leasing commissions:
Per square foot $ 125.80 $ 62.70 $ 85.90 $ 159.54
Per square foot per annum $ 15.16 $ 13.06 $ 12.82 $ 18.55
Percentage of initial rent 14.4 % 3.7 % 22.7 % 13.1 %
_______________________________
(1)Represents the cash basis weighted average starting rent per square foot, which is generally indicative of market rents. Most leases include free rent and periodic step-ups in rent which are not included in the initial cash basis rent per square foot but are included in the GAAP basis straight-line rent per square foot.
(2)Represents the GAAP basis weighted average rent per square foot that is recognized over the term of the respective leases and includes the effect of free rent and periodic step-ups in rent.
46
Overview - continued
Square Footage (in service) and Occupancy as of June 30, 2026(1)
(Square feet in thousands) Square Feet (in service)
Number of Properties Total Portfolio Our Share Occupancy %
New York:
Office 25 (2) 19,788 17,050 92.2 %
Retail (includes retail properties that are in the base of our office properties) 45 (2) 2,039 1,666 77.8 %
Residential - 1,640 units(3) 1 (2) 1,186 604 97.2 % (3)
Alexander's 4 2,110 684 94.6 % (3)
25,123 20,004 90.8 %
Other:
THE MART 3 3,697 3,695 80.4 %
555 California Street 3 1,822 1,275 87.5 %
Other 15 (4) 3,389 1,542 83.7 %
8,908 6,512
Total square feet as of June 30, 2026 34,031 26,516
____________________
See notes below.
Square Footage (in service) and Occupancy as of December 31, 2025(1)
(Square feet in thousands) Square Feet (in service)
Number of Properties Total Portfolio Our Share Occupancy %
New York:
Office 26 (2) 19,235 17,078 91.2 %
Retail (includes retail properties that are in the base of our office properties) 45 (2) 2,030 1,659 79.4 %
Residential - 1,643 units(3) 2 (2) 1,196 604 95.5 % (3)
Alexander's 5 2,108 683 94.6 % (3)
24,569 20,024 90.0 %
Other:
THE MART 3 3,697 3,695 81.5 %
555 California Street 3 1,820 1,274 88.9 %
Other 13 3,271 1,470 82.4 %
8,788 6,439
Total square feet as of December 31, 2025 33,357 26,463
____________________
(1)During the first quarter of 2026, we changed the property composition for our subsegment reporting of net operating income but continue to report our operating metrics, including occupancy, leasing activity, and lease expirations on a space type basis. See pages 49 and 55 for details of our NOI subsegment change.
(2)Reflects the Office, Retail and Residential space within our 55 and 56 total New York properties as of June 30, 2026 and December 31, 2025.
(3)The Alexander Apartment Tower (312 units) is reflected in Residential unit count and occupancy.
(4)Reflects the reclassification of Sunset Pier 94 and 40 East 66th Street Residential, from the “New York” segment to the “Other” segment during the six months ended June 30, 2026.
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, 2025. For the six months ended June 30, 2026, 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 1 of this Quarterly Report on Form 10-Q for information regarding recent accounting pronouncements that may affect us.
47
NOI At Share by Segment for the Three Months Ended June 30, 2026 and 2025
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, accruals for ground rent resets yet to be determined, and other non-cash adjustments. We consider NOI at share to be the primary non-GAAP financial measure for making decisions and assessing the unlevered performance of our segments as it relates to the 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 June 30, 2026 and 2025.
(Amounts in thousands) For the Three Months Ended June 30, 2026
Total New York Other
Total revenues $ 462,242 $ 380,316 $ 81,926
Operating expenses (223,649) (194,620) (29,029)
NOI - consolidated 238,593 185,696 52,897
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (11,167) (4,880) (6,287)
Add: NOI from partially owned entities 76,638 70,882 5,756
NOI at share 304,064 251,698 52,366
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (40,881) (36,741) (4,140)
NOI at share - cash basis $ 263,183 $ 214,957 $ 48,226
(Amounts in thousands) For the Three Months Ended June 30, 2025
Total New York Other
Total revenues $ 441,437 $ 356,522 $ 84,915
Operating expenses (219,348) (187,107) (32,241)
NOI - consolidated 222,089 169,415 52,674
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (10,643) (2,898) (7,745)
Add: NOI from partially owned entities 66,227 63,587 2,640
NOI at share 277,673 230,104 47,569
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (45,954) (47,738) 1,784
NOI at share - cash basis $ 231,719 $ 182,366 $ 49,353
48
NOI At Share by Segment for the Three Months Ended June 30, 2026 and 2025 - continued
The elements of our New York and Other NOI at share for the three months ended June 30, 2026 and 2025 are summarized below.
(Amounts in thousands) For the Three Months Ended June 30,
2026 2025
New York:
Office (includes base retail)(1) $ 183,424 $ 170,935
Street Retail(1) 52,533 44,492
Residential 6,695 6,362
Alexander's 9,046 8,315
Total New York 251,698 230,104
Other:
THE MART 27,299 25,197
555 California Street 14,850 18,686
Other investments 10,217 3,686
Total Other 52,366 47,569
NOI at share $ 304,064 $ 277,673
____________________
See notes below.
The elements of our New York and Other NOI at share - cash basis for the three months ended June 30, 2026 and 2025 are summarized below.
(Amounts in thousands) For the Three Months Ended June 30,
2026 2025
New York:
Office (includes base retail)(1)(2) $ 155,899 $ 124,268
Street Retail(1) 49,754 42,764
Residential 6,354 5,990
Alexander's 2,950 9,344
Total New York 214,957 182,366
Other:
THE MART 28,873 25,258
555 California Street 8,962 20,684
Other investments 10,391 3,411
Total Other 48,226 49,353
NOI at share - cash basis $ 263,183 $ 231,719
____________________
(1)During the first quarter of 2026, we reclassified retail assets located at the base of our office buildings from the retail subsegment to the office subsegment. The retail subsegment was renamed “Street Retail” and now comprises standalone retail properties and mixed-use assets with prominent retail components, including related signage, with a concentration on High Streets such as Fifth Avenue, Madison Avenue and Times Square. Prior period balances have been reclassified to conform to current period presentation. This change applies only to net operating income; all other operating metrics, including occupancy, leasing activity, and lease expirations continue to be presented based on space type.
(2)2025 includes the impact of the payment of $22,361 for prior period PENN 1 ground rent owed based on the rent reset determination.
49
Reconciliation of Net Income to NOI At Share and NOI At Share - Cash Basis for the Three Months Ended June 30, 2026 and 2025
Below is a reconciliation of net income to NOI at share and NOI at share - cash basis for the three months ended June 30, 2026 and 2025.
(Amounts in thousands) For the Three Months Ended June 30,
2026 2025
Net income $ 39,196 $ 813,227
Depreciation and amortization expense 171,228 115,574
General and administrative expense 39,100 39,978
Transaction related costs and other 173 721
Income from partially owned entities (63,195) (16,671)
Interest and other investment income, net (8,989) (11,056)
Gain on debt extinguishment (32,073) —
Gain on sales-type lease — (803,248)
Interest and debt expense 89,582 87,929
Net gains on disposition of wholly owned and partially owned assets — (8,488)
Income tax expense 3,571 4,123
NOI from partially owned entities 76,638 66,227
NOI attributable to noncontrolling interests in consolidated subsidiaries (11,167) (10,643)
NOI at share 304,064 277,673
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (40,881) (45,954)
NOI at share - cash basis $ 263,183 $ 231,719
NOI At Share by Region
For the Three Months Ended June 30,
2026 2025
Region:
New York City metropolitan area 86 % 84 %
Chicago, IL 9 % 9 %
San Francisco, CA 5 % 7 %
100 % 100 %
50
Results of Operations – Three Months Ended June 30, 2026 Compared to June 30, 2025
Revenues
Our revenues were $462,242,000 for the three months ended June 30, 2026, compared to $441,437,000 for the prior year’s quarter, an increase of $20,805,000. Below are the details of the increase (decrease) by segment:
(Amounts in thousands) Total New York Other
(Decrease) increase due to:
Rental revenues:
Acquisitions, dispositions and other $ (9,604) $ (7,652) $ (1,952)
Development and redevelopment (5,246) (5,246) —
Trade shows 162 — 162
Same store operations 37,509 38,949 (1,440)
22,821 26,051 (3,230)
Fee and other income:
BMS cleaning fees (4,087) (3,896) (191)
Management and leasing fees (268) (449) 181
Other income 2,339 2,088 251
(2,016) (2,257) 241
Total increase (decrease) in revenues $ 20,805 $ 23,794 $ (2,989)
Expenses
Our expenses were $436,633,000 for the three months ended June 30, 2026, compared to $378,744,000 for the prior year’s quarter, an increase of $57,889,000. 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 $ (6,364) $ (6,364) $ —
Development and redevelopment (951) (951) —
Non-reimbursable expenses 886 886 —
Trade shows 28 — 28
BMS expenses (3,822) (3,631) (191)
Same store operations 14,524 17,573 (3,049)
4,301 7,513 (3,212)
Depreciation and amortization:
Acquisitions, dispositions and other (1,014) (1,731) 717
Development and redevelopment 49,390 49,390 —
Same store operations 7,278 9,249 (1,971)
55,654 56,908 (1,254)
General and administrative (878) 642 (1,520)
Income from deferred compensation plan liability (640) — (640)
Transaction related costs and other (548) — (548)
Total increase (decrease) in expenses $ 57,889 $ 65,063 $ (7,174)
51
Results of Operations – Three Months Ended June 30, 2026 Compared to June 30, 2025 - continued
Income from Partially Owned Entities
Below are the components of income from partially owned entities.
(Amounts in thousands) Percentage Ownership as of June 30, 2026 For the Three Months Ended June 30,
2026 2025
Our share of net income (loss):
Fifth Avenue and Times Square JV:
Equity in net income 51.5% $ 5,613 $ 3,649
Return on preferred equity, net of our share of the expense 6,173 6,503
11,786 10,152
Alexander's(1) 32.4% 50,140 3,325
Partially owned office buildings(2) Various (1,962) (2,355)
Other investments(3) Various 3,231 5,549
$ 63,195 $ 16,671
____________________
(1)On May 28, 2026, Alexander’s completed the sale of its Rego Park I property for $235,500. As a result of the sale, we recognized our $44,329 share of the net gain and received a $2,355 sales commission paid by Alexander’s, of which $500 was paid to a third-party broker.
(2)Includes interests in 280 Park Avenue, Park Avenue Plaza, 7 West 34th Street, 61 Ninth Avenue, 85 Tenth Avenue and others.
(3)Includes interests in Independence Plaza, Sunset Pier 94 Joint Venture (“Pier 94 JV”), Rosslyn Plaza, and others.
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 June 30,
2026 2025
Interest on cash and cash equivalents and restricted cash $ 8,816 $ 9,709
Interest on loans receivable 155 1,325
Income from real estate fund investments — 22
Other, net 18 —
$ 8,989 $ 11,056
Interest and Debt Expense
Interest and debt expense for the three months ended June 30, 2026 was $89,582,000, compared to $87,929,000 for the prior year’s quarter, an increase of $1,653,000. This was primarily due to (i) $7,139,000 of higher interest expense due to the public offering of $500,000,000 5.75% senior unsecured notes, (ii) $4,483,000 of higher interest expense resulting from higher average interest rates, inclusive of the impact of our interest rate hedging instruments, and (iii) $490,000 of higher amortization of deferred financing costs, partially offset by (iv) $6,424,000 of lower amortization of interest rate cap premiums, (v) $2,939,000 of lower interest expense resulting from lower average debt balances, and (vi) $1,536,000 of higher capitalized interest.
Income Tax Expense
Income tax expense for the three months ended June 30, 2026 was $3,571,000, compared to $4,123,000 for the prior year’s quarter, a decrease of $552,000. This was primarily due to lower income tax expense incurred by our taxable REIT subsidiaries.
Net Income (Loss) Attributable to Noncontrolling Interests in Consolidated Subsidiaries
Net income attributable to noncontrolling interests in consolidated subsidiaries was $5,748,000 for the three months ended June 30, 2026, compared to a net loss of $10,981,000 for the prior year’s quarter, an increase in income of $16,729,000. This was primarily due to the allocation of the debt extinguishment gain recognized on 606 Broadway.
52
Results of Operations – Three Months Ended June 30, 2026 Compared to June 30, 2025
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 use 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. We have recast certain prior period disclosures to reflect changes to the property composition of our reportable segments. See Note 2 - Basis of Presentation to our consolidated financial statements in this quarterly report on Form 10-Q for additional information.
Below are reconciliations of NOI at share to same store NOI at share and 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 June 30, 2026 compared to June 30, 2025.
(Amounts in thousands) Total New York THE MART 555 California Street Other
NOI at share for the three months ended June 30, 2026 $ 304,064 $ 251,698 $ 27,299 $ 14,850 $ 10,217
Less NOI at share from:
Acquisitions (2,695) (2,695) — — —
Dispositions 437 436 1 — —
Development properties (4,603) (4,603) — — —
Other non-same store income, net (21,614) (11,397) — — (10,217)
Same store NOI at share for the three months ended June 30, 2026 $ 275,589 $ 233,439 $ 27,300 $ 14,850 $ —
NOI at share for the three months ended June 30, 2025 $ 277,673 $ 230,104 $ 25,197 $ 18,686 $ 3,686
Less NOI at share from:
Dispositions (1,007) (833) (174) — —
Development properties (14,343) (14,343) — — —
Other non-same store income, net (11,334) (6,281) — (1,367) (3,686)
Same store NOI at share for the three months ended June 30, 2025 $ 250,989 $ 208,647 $ 25,023 $ 17,319 $ —
Increase (decrease) in same store NOI at share $ 24,600 $ 24,792 $ 2,277 $ (2,469) $ —
% increase (decrease) in same store NOI at share 9.8 % 11.9 % 9.1 % (14.3) % — %
(Amounts in thousands) Total New York THE MART 555 California Street Other
NOI at share - cash basis for the three months ended June 30, 2026 $ 263,183 $ 214,957 $ 28,873 $ 8,962 $ 10,391
Less NOI at share - cash basis from:
Acquisitions (1,544) (1,544) — — —
Dispositions 437 436 1 — —
Development properties (3,786) (3,786) — — —
Other non-same store income, net (27,450) (17,059) — — (10,391)
Same store NOI at share - cash basis for the three months ended June 30, 2026 $ 230,840 $ 193,004 $ 28,874 $ 8,962 $ —
NOI at share - cash basis for the three months ended June 30, 2025 $ 231,719 $ 182,366 $ 25,258 $ 20,684 $ 3,411
Less NOI at share - cash basis from:
Dispositions (1,099) (925) (174) — —
Development properties (13,992) (13,992) — — —
Other non-same store expense (income), net 7,692 14,363 — (3,260) (3,411)
Same store NOI at share - cash basis for the three months ended June 30, 2025 $ 224,320 $ 181,812 $ 25,084 $ 17,424 $ —
Increase (decrease) in same store NOI at share - cash basis $ 6,520 $ 11,192 $ 3,790 $ (8,462) $ —
% increase (decrease) in same store NOI at share - cash basis 2.9 % 6.2 % 15.1 % (48.6) % — %
53
NOI At Share by Segment for the Six Months Ended June 30, 2026 and 2025
Below is a summary of NOI at share and NOI at share - cash basis by segment for the six months ended June 30, 2026 and 2025.
(Amounts in thousands) For the Six Months Ended June 30, 2026
Total New York Other
Total revenues $ 921,347 $ 757,802 $ 163,545
Operating expenses (470,280) (398,048) (72,232)
NOI - consolidated 451,067 359,754 91,313
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (19,826) (7,825) (12,001)
Add: NOI from partially owned entities 144,946 136,318 8,628
NOI at share 576,187 488,247 87,940
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other (71,947) (64,761) (7,186)
NOI at share - cash basis $ 504,240 $ 423,486 $ 80,754
(Amounts in thousands) For the Six Months Ended June 30, 2025
Total New York Other
Total revenues $ 903,016 $ 731,068 $ 171,948
Operating expenses (444,088) (369,530) (74,558)
NOI - consolidated 458,928 361,538 97,390
Deduct: NOI attributable to noncontrolling interests in consolidated subsidiaries (21,303) (6,059) (15,244)
Add: NOI from partially owned entities 133,338 127,446 5,892
NOI at share 570,963 482,925 88,038
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net and other (69,873) (73,238) 3,365
NOI at share - cash basis $ 501,090 $ 409,687 $ 91,403
54
NOI At Share by Segment for the Six Months Ended June 30, 2026 and 2025 - continued
The elements of our New York and Other NOI at share for the six months ended June 30, 2026 and 2025 are summarized below.
(Amounts in thousands) For the Six Months Ended June 30,
2026 2025
New York:
Office (includes base retail)(1) $ 358,367 $ 364,485
Street Retail(1) 99,219 88,062
Residential 13,691 12,554
Alexander's 16,970 17,824
Total New York 488,247 482,925
Other:
THE MART 43,189 41,113
555 California Street 28,501 36,529
Other investments 16,250 10,396
Total Other 87,940 88,038
NOI at share $ 576,187 $ 570,963
____________________
See notes below.
The elements of our New York and Other NOI at share - cash basis for the six months ended June 30, 2026 and 2025 are summarized below.
(Amounts in thousands) For the Six Months Ended June 30,
2026 2025
New York:
Office (includes base retail)(1)(2) $ 307,862 $ 293,514
Street Retail(1) 90,993 84,453
Residential 12,925 11,838
Alexander's 11,706 19,882
Total New York 423,486 409,687
Other:
THE MART 46,498 42,775
555 California Street 17,821 38,821
Other investments 16,435 9,807
Total Other 80,754 91,403
NOI at share - cash basis $ 504,240 $ 501,090
____________________
(1)During the first quarter of 2026, we reclassified retail assets located at the base of our office buildings from the retail subsegment to the office subsegment. The retail subsegment was renamed “Street Retail” and now comprises standalone retail properties and mixed-use assets with prominent retail components, including related signage, with a concentration on High Streets such as Fifth Avenue, Madison Avenue and Times Square. Prior period balances have been reclassified to conform to current period presentation. This change applies only to net operating income; all other operating metrics, including occupancy, leasing activity, and lease expirations continue to be presented based on space type.
(2)2025 includes the impact of the payment of $22,361 for prior period PENN 1 ground rent owed based on the rent reset determination.
55
Reconciliation of Net Income to NOI At Share and NOI at Share - Cash Basis for the Six Months Ended June 30, 2026 and 2025
Below is a reconciliation of net income to NOI at share and NOI at share - cash basis for the six months ended June 30, 2026 and 2025.
(Amounts in thousands) For the Six Months Ended June 30,
2026 2025
Net income $ 17,170 $ 913,051
Depreciation and amortization expense 289,756 231,729
General and administrative expense 81,345 78,575
Transaction related costs and other 935 764
Income from partially owned entities (76,017) (113,648)
Interest and other investment income, net (18,316) (19,317)
Gain on debt extinguishment (32,073) —
Gain on sales-type lease — (803,248)
Interest and debt expense 178,788 183,745
Net gains on disposition of wholly owned and partially owned assets — (24,039)
Income tax expense 9,479 11,316
NOI from partially owned entities 144,946 133,338
NOI attributable to noncontrolling interests in consolidated subsidiaries (19,826) (21,303)
NOI at share 576,187 570,963
Non-cash adjustments for straight-line rents, amortization of acquired below-market leases, net, and other (71,947) (69,873)
NOI at share - cash basis $ 504,240 $ 501,090
NOI At Share by Region
For the Six Months Ended June 30,
2026 2025
Region:
New York City metropolitan area 87 % 86 %
Chicago, IL 8 % 7 %
San Francisco, CA 5 % 7 %
100 % 100 %
56
Results of Operations – Six Months Ended June 30, 2026 Compared to June 30, 2025
Revenues
Our revenues were $921,347,000 for the six months ended June 30, 2026, compared to $903,016,000 for the prior year’s six months, an increase of $18,331,000. Below are the details of the increase (decrease) by segment:
(Amounts in thousands) Total New York Other
(Decrease) increase due to:
Rental revenues:
Acquisitions, dispositions and other $ (30,263) $ (27,660) $ (2,603)
Development and redevelopment (5,246) (5,246) —
Trade shows 328 — 328
Same store operations 52,431 56,830 (4,399)
17,250 23,924 (6,674)
Fee and other income:
BMS cleaning fees (1,220) (324) (896)
Management and leasing fees (583) (732) 149
Other income 2,884 3,866 (982)
1,081 2,810 (1,729)
Total increase (decrease) in revenues $ 18,331 $ 26,734 $ (8,403)
Expenses
Our expenses were $845,380,000 for the six months ended June 30, 2026, compared to $757,190,000 for the prior year’s six months, an increase of $88,190,000. Below are the details of the increase (decrease) by segment:
(Amounts in thousands) Total New York Other
Increase (decrease) due to:
Operating:
Acquisitions, dispositions and other $ 8,083 $ 8,083 $ —
Development and redevelopment (932) (932) —
Non-reimbursable expenses 2,743 2,743 —
Trade shows 629 — 629
BMS expenses (4,109) (3,213) (896)
Same store operations 19,778 21,837 (2,059)
26,192 28,518 (2,326)
Depreciation and amortization:
Acquisitions, dispositions and other (4,970) (6,416) 1,446
Development and redevelopment 49,385 49,385 —
Same store operations 13,612 16,263 (2,651)
58,027 59,232 (1,205)
General and administrative 2,770 2,732 38
Expense from deferred compensation plan liability 1,030 — 1,030
Transaction related costs and other 171 930 (759)
Total increase (decrease) in expenses $ 88,190 $ 91,412 $ (3,222)
57
Results of Operations – Six Months Ended June 30, 2026 Compared to June 30, 2025 - continued
Income from Partially Owned Entities
Below are the components of income from partially owned entities.
(Amounts in thousands) Percentage Ownership as of June 30, 2026 For the Six Months Ended June 30,
2026 2025
Our share of net income (loss):
Fifth Avenue and Times Square JV:
Equity in net income 51.5% $ 9,936 $ 9,486
Return on preferred equity, net of our share of the expense 12,278 15,046
Net gain on sale — 76,162
22,214 100,694
Alexander's(1) 32.4% 52,840 8,881
Partially owned office buildings(2) Various (4,797) (5,977)
Other investments(3) Various 5,760 10,050
$ 76,017 $ 113,648
_____________________
(1)On May 28, 2026, Alexander’s completed the sale of its Rego Park I property for $235,500. As a result of the sale, we recognized our $44,329 share of the net gain and received a $2,355 sales commission paid by Alexander’s, of which $500 was paid to a third-party broker.
(2)Includes interests in 280 Park Avenue, Park Avenue Plaza, 7 West 34th Street, 61 Ninth Avenue, 85 Tenth Avenue and others.
(3)Includes interests in Independence Plaza, Pier 94 JV, Rosslyn Plaza and others.
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 Six Months Ended June 30,
2026 2025
Interest on cash and cash equivalents and restricted cash $ 17,521 $ 16,670
Interest on loans receivable 424 2,482
Income from real estate fund investments — 165
Other, net 371 —
$ 18,316 $ 19,317
Interest and Debt Expense
Interest and debt expense was $178,788,000 for the six months ended June 30, 2026, compared to $183,745,000 for the prior year’s six months, a decrease of $4,957,000. This was primarily due to (i) $14,088,000 of lower amortization of interest rate cap premiums, (ii) $12,445,000 of lower interest expense resulting from lower average debt balances, and (iii) $786,000 of higher capitalized interest, partially offset by (iv) $13,399,000 of higher interest expense due to the public offering of $500,000,000 5.75% senior unsecured notes, (v) $7,765,000 of higher interest expense resulting from higher average interest rates, inclusive of the impact of our interest rate hedging instruments, and (vi) $922,000 of higher amortization of deferred financing costs.
Income Tax Expense
Income tax expense for the six months ended June 30, 2026 was $9,479,000, compared to $11,316,000 for the prior year’s six months, a decrease of $1,837,000. This was primarily due to lower income tax expense incurred by our taxable REIT subsidiaries.
Net Loss Attributable to Noncontrolling Interests in Consolidated Subsidiaries
Net loss attributable to noncontrolling interests in consolidated subsidiaries was $6,942,000 for the six months ended June 30, 2026, compared to $21,414,000 for the prior year’s six months, a decrease of $14,472,000. This was primarily due to the allocation of the debt extinguishment gain recognized on 606 Broadway.
58
Results of Operations – Six Months Ended June 30, 2026 Compared to June 30, 2025 - continued
Same Store Net Operating Income At Share
Below are reconciliations of NOI at share to same store NOI at share and 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 six months ended June 30, 2026 compared to June 30, 2025.
(Amounts in thousands) Total New York THE MART 555 California Street Other
NOI at share for the six months ended June 30, 2026 $ 576,187 $ 488,247 $ 43,189 $ 28,501 $ 16,250
Less NOI at share from:
Acquisitions (2,532) (2,532) — — —
Dispositions 1,118 1,117 1 — —
Development properties (5,721) (5,721) — — —
Other non-same store income, net (33,548) (17,298) — — (16,250)
Same store NOI at share for the six months ended June 30, 2026 $ 535,504 $ 463,813 $ 43,190 $ 28,501 $ —
NOI at share for the six months ended June 30, 2025 $ 570,963 $ 482,925 $ 41,113 $ 36,529 $ 10,396
Less NOI at share from:
Dispositions (2,340) (2,098) (242) — —
Development properties (23,624) (23,624) — — —
Other non-same store income, net (49,735) (37,517) — (1,822) (10,396)
Same store NOI at share for the six months ended June 30, 2025 $ 495,264 $ 419,686 $ 40,871 $ 34,707 $ —
Increase (decrease) in same store NOI at share $ 40,240 $ 44,127 $ 2,319 $ (6,206) $ —
% increase (decrease) in same store NOI at share 8.1 % 10.5 % 5.7 % (17.9) % — %
(Amounts in thousands) Total New York THE MART 555 California Street Other
NOI at share - cash basis for the six months ended June 30, 2026 $ 504,240 $ 423,486 $ 46,498 $ 17,821 $ 16,435
Less NOI at share - cash basis from:
Acquisitions (1,365) (1,365) — — —
Dispositions 1,118 1,117 1 — —
Development properties (3,260) (3,260) — — —
Other non-same store income, net (46,246) (29,811) — — (16,435)
Same store NOI at share - cash basis for the six months ended June 30, 2026 $ 454,487 $ 390,167 $ 46,499 $ 17,821 $ —
NOI at share - cash basis for the six months ended June 30, 2025 $ 501,090 $ 409,687 $ 42,775 $ 38,821 $ 9,807
Less NOI at share - cash basis from:
Dispositions (2,528) (2,284) (244) — —
Development properties (23,381) (23,381) — — —
Other non-same store income, net (24,368) (11,301) — (3,260) (9,807)
Same store NOI at share - cash basis for the six months ended June 30, 2025 $ 450,813 $ 372,721 $ 42,531 $ 35,561 $ —
Increase (decrease) in same store NOI at share - cash basis $ 3,674 $ 17,446 $ 3,968 $ (17,740) $ —
% increase (decrease) in same store NOI at share - cash basis 0.8 % 4.7 % 9.3 % (49.9) % — %
59
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 June 30, 2026, we had $2.0 billion of liquidity comprised of $789.0 million of cash and cash equivalents and restricted cash and $1.2 billion available on our $2.1 billion revolving credit facilities. The ongoing challenges posed by fluctuations in interest rates and the effects of 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. We anticipate that we will pay a common share dividend for 2026 in December, subject to approval by our Board of Trustees. 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 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.
In April 2026, our Board of Trustees authorized an additional $300,000,000 repurchase of our outstanding common shares under the share repurchase plan. As of June 30, 2026, $286,590,000 remained available and authorized for repurchases under the plan.
Summary of Cash Flows
Cash and cash equivalents and restricted cash was $788,920,000 as of June 30, 2026, a $188,626,000 decrease from the balance as of December 31, 2025.
Our cash flow activities are summarized as follows:
(Amounts in thousands) For the Six Months Ended June 30, (Decrease) Increase in Cash Flow
2026 2025
Net cash provided by operating activities $ 211,450 $ 1,078,946 $ (867,496)
Net cash (used in) provided by investing activities (498,647) 525,155 (1,023,802)
Net cash provided by (used in) financing activities 98,571 (1,190,422) 1,288,993
Operating Activities
Net cash provided by operating activities primarily consists of cash inflows from rental revenues and operating distributions from our unconsolidated partially owned entities less cash outflows for property expenses, general and administrative expenses and interest expense. For the six months ended June 30, 2026, net cash provided by operating activities of $211,450,000 was comprised of $234,471,000 of cash from operations, including distributions of income from partially owned entities of $52,871,000, and a net decrease of $23,021,000 in cash due to the timing of cash receipts and payments related to changes in operating assets and liabilities.
Investing Activities
Net cash (used in) provided by 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 investing activities:
(Amounts in thousands) For the Six Months Ended June 30, (Decrease) Increase in Cash Flow
2026 2025
Investments in partially owned entities $ (281,964) $ (16,967) $ (264,997)
Acquisitions of real estate and other (171,840) (22,771) (149,069)
Additions to real estate (120,333) (152,513) 32,180
Proceeds from repayment of loan receivable 85,000 — 85,000
Development costs and construction in progress (62,849) (82,064) 19,215
Proceeds from sales of real estate and other 49,750 22,308 27,442
Distributions of capital from partially owned entities 3,589 3,323 266
Proceeds from partial redemption of Fifth Avenue and Times Square JV preferred equity — 749,000 (749,000)
Proceeds from sale of condominium units and ancillary amenities at 220 Central Park South — 24,839 (24,839)
Net cash (used in) provided by investing activities $ (498,647) $ 525,155 $ (1,023,802)
60
Liquidity and Capital Resources - continued
Summary of Cash Flows - continued
Financing Activities
Net cash 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 provided by (used in) financing activities:
(Amounts in thousands) For the Six Months Ended June 30, Increase (Decrease) in Cash Flow
2026 2025
Proceeds from borrowings $ 1,714,781 $ 120,000 $ 1,594,781
Repayments of borrowings (1,415,569) (1,278,232) (137,337)
Repurchase of common shares/Class A units owned by Vornado (133,396) — (133,396)
Deferred financing costs (34,281) (470) (33,811)
Dividends paid on preferred shares/Distributions to preferred unitholders (31,050) (31,052) 2
Distributions to redeemable security holders and noncontrolling interests in consolidated subsidiaries (1,995) (1,365) (630)
Contributions from noncontrolling interests in consolidated subsidiaries — 673 (673)
Other financing activity, net 81 24 57
Net cash provided by (used in) financing activities $ 98,571 $ (1,190,422) $ 1,288,993
Development and Redevelopment Expenditures
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.
623 Fifth Avenue Office Condominium
We are redeveloping the 623 Fifth Avenue office condominium, a 36-story, 383,000 square foot building situated above the flagship Saks Fifth Avenue department store, into a premier boutique office building. We purchased the property in September 2025 for $218,000,000. The development cost of this project, including the cost of acquiring the property, is estimated to be $450,000,000, of which $244,255,000 of cash has been expended as of June 30, 2026. We expect to complete the redevelopment for delivery to tenants in 2027.
350 Park Avenue
On December 18, 2025, an affiliate of Kenneth C. Griffin, Citadel Enterprise Americas LLC’s (“Citadel”) Founder and CEO (“KG”), exercised an option to acquire at least a 60% interest in a joint venture (the “350 Park JV”) that would develop the 350 Park Avenue site (the “Investment Option”). Vornado and the Rudin Family, via a joint venture (the “Vornado/Rudin JV”), have the option to acquire an interest between 23% and 40% in the 350 Park JV (with Vornado having an effective ownership ranging from 21% to 36%). 350 Park JV would combine 350 Park Avenue with 39 East 51st Street (owned by the Vornado/Rudin JV) and 40 East 52nd Street (owned by the Rudin Family) to build an approximate 1,900,000 square foot new office tower (the “350 Park Site”) with Citadel as the anchor tenant. The Vornado/Rudin JV has until August 2026 to determine whether to enter into the 350 Park JV with KG or to exercise the option to put the 350 Park Site to KG for $1.2 billion ($900,000,000 to Vornado). The Investment Option closing is subject to the satisfaction of certain conditions.
We are also evaluating other development and redevelopment opportunities at certain of our properties in Manhattan including, in particular, the PENN District.
There can be no assurance that the above projects will be completed, completed on schedule or within budget.
61
Liquidity and Capital Resources - continued
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 includes communicable disease coverage and we maintain all risk property and rental value insurance with limits of $2.5 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 $2,360,428 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.
The PENN 1 ground lease is subject to fair market value resets at each of the three 25-year renewal periods. The first renewal period commenced June 2023 and, together with our second option exercise in January 2022, extends the lease term through June 2073. On April 22, 2025, an arbitration panel (the “Panel”) appointed to determine the ground rent payable for the 25-year period beginning June 17, 2023 determined that the annual rent payable will be $15,000,000 or $20,220,000, depending on the outcome of litigation described in the following paragraph. On July 21, 2025, the ground lessor filed a motion in New York County Supreme Court to vacate the Panel’s ground rent determination. On October 31, 2025, the court granted the ground lessor’s motion. We believe the decision is without merit and are appealing the court’s decision.
Further, litigation is currently pending between the parties in New York County Supreme Court regarding the existence of a sublease potentially affecting the value of the land parcel. The court denied our motion to dismiss that action and, in January 2026, the appellate court affirmed that decision. That sublease litigation is now continuing in front of the lower court. Under the Panel’s decision (assuming the aforementioned vacatur decision that we are appealing is reversed), if the fee owner prevails in a final judgment in that litigation, the annual rent for the 25-year term will be $20,220,000, retroactive to June 17, 2023. We are paying based on the $15,000,000 annual rent.
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 June 30, 2026, the aggregate dollar amount of these guarantees is approximately $196,733,000, including partial payment guarantees on 435 Seventh Avenue and 150 West 34th Street. Other than these loans, our mortgage loans are non-recourse to us.
62
Liquidity and Capital Resources - continued
Other Commitments and Contingencies - continued
As of June 30, 2026, $23,720,000 of letters of credit were outstanding under 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 the credit rating assigned to our senior unsecured notes. 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")) developed and owns the Farley Building. In connection with the development of the property, the joint venture admitted a historic tax credit investor 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 June 30, 2026, the Tax Credit Investor has made $209,661,000 in capital contributions. Vornado and Related have guaranteed certain of the joint venture’s obligations to the Tax Credit Investor.
As of June 30, 2026, we had construction commitments aggregating approximately $22,858,000.
63
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, impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity, 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 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. 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 13 – Income (Loss) Per Share and Per Class A Unit in Part 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 income (loss) attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions for the three and six months ended June 30, 2026 and 2025.
(Amounts in thousands, except per share amounts) For the Three Months Ended June 30, For the Six Months Ended June 30,
2026 2025 2026 2025
Reconciliation of net income (loss) attributable to common shareholders to FFO attributable to common shareholders plus assumed conversions:
Net income (loss) attributable to common shareholders $ 16,434 $ 743,819 $ (6,408) $ 830,661
Per diluted share $ 0.08 $ 3.70 $ (0.03) $ 4.14
FFO adjustments:
Depreciation and amortization of real property $ 157,776 $ 103,142 $ 263,162 $ 207,399
Gain on sales-type lease — (803,248) — (803,248)
Real estate impairment losses — 542 — 542
Our share of partially owned entities:
Depreciation and amortization of real property 25,274 24,107 49,062 48,632
Net gains on sale of real estate (44,930) (2,527) (44,930) (79,535)
FFO adjustments, net 138,120 (677,984) 267,294 (626,210)
Impact of assumed conversion of dilutive convertible securities 383 385 767 735
Noncontrolling interests' share of above adjustments on a dilutive basis (10,859) 54,708 (21,262) 50,842
FFO attributable to common shareholders plus assumed conversions $ 144,078 $ 120,928 $ 240,391 $ 256,028
Per diluted share $ 0.74 $ 0.60 $ 1.22 $ 1.27
Reconciliation of weighted average shares outstanding:
Weighted average common shares outstanding 187,279 191,984 188,462 191,680
Effect of dilutive securities:
Share-based payment awards 6,922 7,740 6,529 7,951
Convertible securities 1,521 1,318 1,587 1,296
Denominator for FFO per diluted share 195,722 201,042 196,578 200,927
64