QuickLinks -- Click here to rapidly navigate through this document

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT


Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report(Date of earliest event reported): October 21, 2003

SL GREEN REALTY CORP.
(Exact name of Registrant as specified in its Charter)

Maryland
(State of Incorporation)
  1-13199
(Commission File Number)
  13-3956775
(IRS Employer Id. Number)


420 Lexington Avenue New York, New York 10170
(Address of principal executive offices) (Zip Code)

(212) 594-2700
(Registrant's telephone number, including area code)




Item 7.    Financial Statements and Exhibits

(c)
Exhibits


Item 9.    Regulation FD Disclosure

        The information contained in this Item 9 of this Current Report is also being furnished pursuant to "Item 12. Results of Operations and Financial Condition" of Form 8-K in accordance with SEC Release No. 33-8216; 34-47583.

        The information in this Current Report (including the exhibits) is furnished pursuant to Item 9 and shall not be deemed to be "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section. This report will not be deemed an admission as to the materiality of any information in the report that is required to be disclosed solely by Regulation FD.

        Following the issuance of a press release on October 21, 2003 announcing the Company's results for the third quarter ended September 30, 2003, the Company intends to make available supplemental information regarding the Company's operations that is too voluminous for a press release. The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

NON-GAAP Supplemental Financial Measures

Funds from Operations (FFO)

        FFO is a widely recognized measure of REIT performance. Although FFO is a non-GAAP financial measure, the Company believes that information regarding FFO is helpful to shareholders and potential investors. The Company computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts (NAREIT), which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company. The revised White Paper on FFO approved by the Board of Governors of NAREIT in October 1999 defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. We believe that FFO is helpful to investors as a measure of the performance of an equity REIT because, along with cash flow from operating activities, financing activities and investing activities, it provides investors with an indication of our ability to incur and service debt, to make capital expenditures and to fund other cash needs. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.

Funds Available for Distribution (FAD)

        FAD, is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company's ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be

2



comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.

Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)

        The Company presents earnings before interest, taxes, depreciation and amortization (EBITDA) because the Company believes that EBITDA, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Company's ability to incur and service debt. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.

Same-Store Net Operating Income

        The Company presents same-store net operating income on a cash and GAAP basis because the Company believes that it provides investors with useful information regarding the operating performance of properties that are comparable for the periods presented. For properties owned since January 1, 2002, the Company determines net operating income by subtracting property operating expenses and ground rent from recurring rental and tenant reimbursement revenues. Same-store net operating income is not an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.

Debt to Market Capitalization Ratio

        The Company presents the ratio of debt to market capitalization as a measure of the Company's leverage position relative to the Company's estimated market value. The Company's estimated market value is based upon the quarter-end trading price of the Company's common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Company's preferred equity. This ratio is presented on a consolidated basis and a combined basis. The combined debt to market capitalization includes the Company's pro-rata share of off-balance sheet (unconsolidated) joint venture debt. The Company believes this ratio may provide investors with another measure of the Company's current leverage position. The debt to market capitalization ratio should be used as one measure of the Company's leverage position, and this measure is commonly used in the REIT sector; however, this may not be comparable to other REITs that do not compute in the same manner. The debt to market capitalization ratio does not represent the Company's borrowing capacity and should not be considered an alternative measure to the Company's current lending arrangements.

Coverage Ratios

        The Company presents fixed charge and interest coverage ratios to provide a measure of the Company's financial flexibility to service current debt amortization, interest expense and ground rent from current cash net operating income. These coverage ratios are provided on both a consolidated and combined basis. The combined coverage ratios include the Company's pro-rata share of off-balance sheet (unconsolidated) joint venture fixed charges and cash net operating income. These coverage ratios represent a common measure of the Company's ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).

3




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.

  SL GREEN REALTY CORP.

 

/s/  
THOMAS E. WIRTH      
Thomas E. Wirth
Executive Vice President, Chief Financial Officer

Date: October 21, 2003

4





QuickLinks

SIGNATURES

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.1

         LOGO

420 Lexington Avenue, New York City, NY 10170

CONTACT
Michael W. Reid
Chief Operating Officer
- -or-
Thomas E. Wirth
Chief Financial Officer
(212) 594-2700

FOR IMMEDIATE RELEASE


SL GREEN REALTY CORP. REPORTS IMPROVED
THIRD QUARTER FFO RESULTS

Release Highlights

Financial Results

        New York, NY, October 21, 2003—SL Green Realty Corp. (NYSE:SLG) reported a 1% increase in operating results for the three months ended September 30, 2003. During this period, funds from operations (FFO) before minority interests totaled $31.8 million, or $0.87 per share (diluted), compared to $30.3 million, or $0.86 per share (diluted), for the same quarter in 2002.

        For the nine months ended September 30, 2003, operating results improved 6% as FFO before minority interest totaled $93.6 million, or $2.59 per share (diluted), compared to $85.6 million, or $2.45 per share (diluted), for the same period in 2002. The increase is primarily attributable to the acquisitions of 220 East 42nd Street and condominium interests in 125 Broad Street in the first quarter of 2003.

        Net income available to common shareholders for the third quarter of 2003 totaled $19.4 million, or $0.59 per share (diluted), a 9% increase as compared to the same quarter in 2002 when net income

1



totaled $17.0 million, or $0.54 per share (diluted). The increase in net income is primarily due to the $3.7 million ($0.10 per share) gain from the sale of 1370 Broadway, partially offset by increased depreciation expense from the first quarter 2003 acquisitions of 220 East 42nd Street and condominium interests in 125 Broad Street.

        Net income available to common shareholders for the nine months ended September 30, 2003 totaled $68.9 million, or $2.09 per share (diluted), an increase of 35% as compared to the same period in 2002 when net income totaled $47.9 million, or $1.55 per share (diluted). The increase is primarily due to $21.3 million in gains on the sales of 50 West 23rd Street and 1370 Broadway.

        The Company's third quarter weighted average diluted shares outstanding increased 1.4 million, or 4%, to 39.2 million in 2003 from 37.8 million in 2002. The increase is primarily attributable to (i) the issuance of units of limited partnership interests in the Company's operating partnership in connection with the acquisitions of 220 East 42nd Street and condominium interests in 125 Broad Street in the first quarter of 2003, (ii) employee stock grants and stock option redemptions and (iii) additional dilution from outstanding stock options.

Consolidated Results

        Total quarterly revenues increased 34% in the third quarter of 2003 to $81.3 million compared to $60.8 million in the same quarter in 2002. The $20.5 million growth in revenue resulted primarily from the following items:

        The Company's EBITDA increased $5.3 million to $42.7 million. The following items primarily drove the EBITDA increase:

        EBITDA margins (EBITDA divided by total revenue) before ground rent decreased to 62.7% compared to 75.1% for the same period last year. After ground rent, EBITDA margins decreased to 58.1% from 69.2% in the corresponding period. The reductions in margins were primarily due to (i) the reduction in investment income and preferred equity investment income, which decreased primarily due to lower outstanding balances, and (ii) increased operating costs.

        FFO improved $1.4 million primarily as a result of:

2


        The $2.7 million increase in interest expense was primarily associated with higher average debt levels associated with new investment activity ($3.8 million) and the funding of ongoing capital projects and working capital requirements ($0.1 million). These increases were partially offset by reduced loan balances due to previous disposition activity ($1.3 million) and lower interest rates ($0.1 million).

        The 2002 results have been restated to classify the operating results of 2003 sales as income from discontinued operations. The properties sold in 2003, which are included in this restatement, are 50 West 23rd Street (March 2003), 875 Bridgeport Avenue, Shelton, Connecticut (May 2003), and 1370 Broadway (July 2003).

Same-Store Results

        During the third quarter of 2003, same-store cash NOI increased $0.5 million to $26.1 million, as compared to $25.6 million over the same quarter in 2002. The increase in same-store cash NOI was driven by a $4.5 million (9%) increase in cash revenue. This increase in cash revenue was primarily due to:


        However, cash NOI margins before ground rent decreased year over year from 53.2% to 50.6%. The decrease in operating margins was primarily due to the $4.0 million (16%) increase in operating expenses resulted from the following:

        Approximately 90% of the quarterly electric expense was recovered through the utility clause in tenant leases and approximately 35% of the quarterly real estate tax expense was recovered through the escalation clause in tenant leases.

Leasing Activity

        For the third quarter of 2003, the Company signed 69 office leases totaling approximately 275,000 rentable square feet with starting office cash rents averaging $33.90 per square foot, a 3.2% increase

3



over previously fully-escalated cash rents averaging $32.86 per square foot. Tenant concessions averaged 1.1 months of free rent with an allowance for tenant improvements of $16.49 per rentable square foot. This leasing activity includes early renewals for 11 office leases totaling approximately 103,000 rentable square feet. Including retail and storage, the Company's quarterly leasing activity totaled 75 signed leases for approximately 289,000 rentable square feet.

        For the nine months ended September 30, 2003, the Company signed 194 office leases totaling approximately 904,000 rentable square feet with starting office cash rents averaging $33.99 per square foot, a 5.9% increase over previously fully-escalated cash rents averaging $32.10 per square foot. Tenant concessions averaged 2.1 months of free rent with an allowance for tenant improvements of $18.64 per rentable square foot. This leasing activity includes early renewals for 24 office leases totaling approximately 157,000 rentable square feet.

Real Estate Activity

1370 Broadway
New York, New York

        On July 31, 2003 the Company sold 1370 Broadway for total consideration of $58.5 million, or $234 per square foot. This sale resulted in a gain of approximately $4.0 million. The $18.5 million taxable gain, inclusive of the deferred gain from the prior sale of 17 Battery South, was deferred into the acquisition of 461 Fifth Avenue.

461 Fifth Avenue
New York, New York

        On October 1, 2003, the Company acquired the long-term leasehold interest in 461 Fifth Avenue for $60.9 million, or $305 per square foot. The Company's initially announced purchase price of $62.3 million was subsequently reduced by $1.4 million of purchase price adjustments received at closing. The going-in unlevered cash NOI yield on investment is 7.92%. The leasehold acquisition was funded, in part, with the proceeds from the sale of 1370 Broadway. As a 1031 tax-free exchange, the transaction enabled the Company to defer gains from the sale of 1370 Broadway and from the sale of 17 Battery Place South, which gain was initially re-invested in 1370 Broadway. The balance of the acquisition was funded using the Company's unsecured line of credit.

125 Broad Street
New York, New York

        During the quarter, the Company exercised an option to acquire its portion of the underlying fee interest in 125 Broad Street for approximately $5.9 million. This transaction is scheduled to close in the third quarter of 2004.

321 West 44th Street
New York, New York

        The joint venture, comprised of the Company and Morgan Stanley Real Estate Fund III, L.P. ("MSREF") has entered into an agreement to sell 321 West 44th Street to Thor Equities LLC. The sale price is $35.0 million, or approximately $172 per square foot. 321 West 44th Street is a ten- story office building located mid-block between Eighth and Ninth Avenues on 44th Street. The Company purchased 321 West 44thin March 1998 for $17.0 million. In May 2000, the Company contributed the property into a joint venture with MSREF and retained a 35% ownership interest.

4



Structured Finance Activity

        During the third quarter of 2003, the Company originated $70.0 million of structured finance investments with an initial yield of 10.1%. In July 2003, the Company received proceeds from a redemption totaling $27.6 million.

        As of September 30, 2003, the par value of the Company's structured finance and preferred equity investments totaled $168.0 million. The weighted average balance outstanding for the third quarter was $128.0 million. During the third quarter 2003, the weighted average yield was 11.3% and the third quarter end run rate is 11.4%.

Financing Activity

180 Madison Mortgage Financing

        In July 2003, the Company completed a $45.0 million first mortgage refinancing of the property located at 180 Madison Avenue, owned through a joint venture with Morgan Stanley Real Estate Fund. The mortgage bears interest at a fixed rate of 4.57% per annum and matures in July 2008. The financing proceeds were used to pay off the existing $31.6 million first mortgage. The Company's share of proceeds totaled $6.0 million and was used to reduce the outstanding balance on the Company's unsecured line of credit.

Conversion of Preferred Income
Equity Redeemable Shares

        On September 30, 2003, the Company converted all 4.6 million of the outstanding shares of its 8.0% Series A Preferred Income Equity Redeemable Shares ("PIERS" (SM)). Each share of the PIERS was converted into common stock at the rate of 1.0215 resulting in a 4.7 million common share issuance. Dividends were paid on the PIERS through the conversion date. The Company did not recognize an earnings charge on the conversion because the transaction did not involve either a redemption or an induced conversion.

Forward Swap Contract

        During October 2003, the Company entered into a $35.0 million five-year forward serial swap in connection with the anticipated final December 2003 draw from the $200 million unsecured term loan. The forward swap is stepped with a one-year rate of 2.95% that will increase to 5.61% in December 2004 through the term loan maturity date in June 2008.

Other

        Today, the Company's portfolio consists of interests in 26 properties, aggregating 12.8 million square feet.

        SL Green Realty Corp. is a self-administered and self-managed real estate investment trust ("REIT") that acquires, owns, repositions and manages a portfolio of commercial office properties in Manhattan. The Company is the only publicly traded REIT which exclusively specializes in this niche.

Conference Call

        The Company will host a conference call and audio web cast on Wednesday, October 22, 2003 at 2 PM ET to discuss the financial results. The conference call can be accessed by dialing (913) 981-5559. A replay of the call will be available through October 30, 2003 by dialing (719) 457-0820 or (888) 203-1112, pass-code 799921. The call will be simultaneously broadcast via the Internet and

5



individuals who wish to access the conference call should go to www.slgreen.com to log onto the call or to listen to a replay following the call.

Non-GAAP Financial Measures

        During the October 22, 2003 conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure (net income) can be found on pages seven and nine of this release and in our third quarter supplemental data package.

* Financial Tables attached

        To receive the Company's latest news release and other corporate documents, including the third quarter supplemental data, via FAX at no cost, please contact the Investor Relations office at 212-216-1601. All releases and supplemental data can also be downloaded directly from the SL Green website at: www.slgreen.com

Forward-looking Information

        This press release contains forward-looking information based upon the Company's current best judgment and expectations. Actual results could vary from those presented herein. The risks and uncertainties associated with forward-looking information in this release include the strength of the commercial office real estate markets in New York, competitive market conditions, unanticipated administrative costs, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, and other factors, many of which are beyond the Company's control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Company's filing with the Securities and Exchange Commission.

6




SL GREEN REALTY CORP.
STATEMENTS OF OPERATIONS-UNAUDITED
(Amounts in thousands, except share and per share data)

 
  Three Months Ended
September 30,

  Nine Months Ended
September 30,

 
 
  2003
  2002
  2003
  2002
 
Revenue:                          
Rental revenue, net   $ 59,908   $ 45,199   $ 170,830   $ 134,089  
SFAS 141 Revenue Adjustment     (42 )       (97 )    
Escalations & reimbursement revenues     13,387     8,489     31,586     20,801  
Signage rent     99     191     831     924  
Preferred equity investment income     658     1,960     2,945     5,805  
Investment income     3,201     3,871     9,280     11,420  
Other income     4,113     1,093     6,976     3,267  
   
 
 
 
 
  Total revenues     81,324     60,803     222,351     176,306  

Equity in net (loss) income from affiliates

 

 


 

 

21

 

 

(196

)

 

244

 
Equity in net income from unconsolidated joint ventures     3,036     5,784     10,863     13,115  

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 
Operating expenses     23,534     15,594     59,532     42,031  
Ground rent     3,366     3,159     9,796     9,478  
Real estate taxes     11,814     7,383     32,397     20,938  
Marketing, general and administrative     2,994     3,160     8,984     9,719  
   
 
 
 
 
  Total expenses     41,708     29,296     110,709     82,166  
   
 
 
 
 
Earnings Before Interest, Depreciation and Amortization (EBITDA)     42,652     37,312     122,309     107,499  
Interest     11,584     9,069     32,809     26,308  
Depreciation and amortization     12,682     9,421     34,844     27,560  
   
 
 
 
 
Net income from Continuing Operations     18,386     18,822     54,656     53,631  
   
 
 
 
 

Income from Discontinued Operations, net of minority interests

 

 

482

 

 

1,785

 

 

3,173

 

 

4,795

 
Gain on sale of Discontinued Operations, net of minority interests     3,745         21,269      
Minority interests     (972 )   (1,171 )   (3,137 )   (3,252 )
Preferred stock dividends and accretion     (2,224 )   (2,423 )   (7,087 )   (7,268 )
   
 
 
 
 
Net income available to common shareholders   $ 19,417   $ 17,013   $ 68,874   $ 47,906  
   
 
 
 
 
Net income per share (Basic)   $ 0.62   $ 0.56   $ 2.22   $ 1.59  
Net income per share (Diluted)   $ 0.59   $ 0.54   $ 2.09   $ 1.55  

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

 

 

 

 
FFO per share (Basic)   $ 0.95   $ 0.93   $ 2.81   $ 2.64  
FFO per share (Diluted)   $ 0.87   $ 0.86   $ 2.59   $ 2.45  

FFO Calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 
Income before minority interests, preferred stock dividends and accretion and discontinued operations   $ 18,386   $ 18,822   $ 54,656   $ 53,631  
Less:                          
Preferred stock dividend     (2,093 )   (2,300 )   (6,693 )   (6,900 )
Add:                          
Depreciation and amortization     12,682     9,421     34,844     27,560  
FFO from Discontinued Operations     617     2,293     4,134     6,724  
Joint venture FFO adjustment     3,477     3,072     10,302     7,666  
Amortization of deferred financing costs and depreciation of non-real estate assets     (1,237 )   (1,046 )   (3,608 )   (3,079 )
   
 
 
 
 
FFO before minority interests—BASIC     31,832     30,262     93,635     85,602  
Add: Preferred stock dividends     2,093     2,300     6,693     6,900  
   
 
 
 
 
FFO before minority interests—DILUTED   $ 33,925   $ 32,562   $ 100,328   $ 92,502  
   
 
 
 
 
Basic ownership interest                          
  Weighted average REIT common shares     31,269     30,357     31,021     30,185  
  Weighted average partnership units held by minority interests     2,306     2,180     2,304     2,224  
   
 
 
 
 
Basic weighted average shares and units outstanding     33,575     32,537     33,325     32,409  
   
 
 
 
 
Diluted ownership interest                          
  Weighted average REIT common share and common share equivalents     32,273     30,932     31,776     30,850  
  Weighted average partnership units held by minority interests     2,306     2,180     2,304     2,224  
  Common share equivalents for preferred stock     4,607     4,699     4,668     4,699  
   
 
 
 
 
Diluted weighted average shares and units outstanding     39,186     37,811     38,748     37,773  
   
 
 
 
 

7



SL GREEN REALTY CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(AMOUNTS IN THOUSANDS)

 
  September 30,
2003

  December 31, 2002
 
 
  (Unaudited)

   
 
Assets              
Commercial real estate properties, at cost:              
Land and land interests   $ 167,816   $ 131,078  
Buildings and improvements     841,716     683,165  
Building leasehold and improvements     251,866     149,326  
Property under capital lease     12,208     12,208  
   
 
 
      1,273,606     975,777  
Less accumulated depreciation     (147,083 )   (126,669 )
   
 
 
      1,126,523     849,108  

Assets held for sale

 

 


 

 

41,536

 
Cash and cash equivalents     14,171     58,020  
Restricted cash     110,639     29,082  
Tenant and other receivables, net of allowance of $7,599 and $5,927 in 2003 and 2002, respectively     14,022     6,587  
Related party receivables     7,068     4,868  
Deferred rents receivable, net of allowance of $7,029 and $6,575 in 2003 and 2002, respectively     61,361     55,731  
Investment in and advances to affiliates         3,979  
Structured finance investments, net of discount of $85 and $205 in 2003 and 2002, respectively     167,954     145,640  
Investments in unconsolidated joint ventures     205,821     214,644  
Deferred costs, net     36,969     35,511  
Other assets     20,619     28,464  
   
 
 
Total assets   $ 1,765,147   $ 1,473,170  
   
 
 
Liabilities and Stockholders' Equity              
Mortgage notes payable   $ 532,426   $ 367,503  
Revolving credit facilities     95,000     74,000  
Unsecured term loan     165,000     100,000  
Derivative instruments at fair value     5,390     10,962  
Accrued interest payable     2,553     1,806  
Accounts payable and accrued expenses     46,935     41,197  
Deferred compensation awards         1,329  
Deferred revenue/gain     9,267     3,096  
Capitalized lease obligations     16,090     15,862  
Deferred land lease payable     15,106     14,626  
Dividend and distributions payable     17,914     17,436  
Security deposits     21,110     20,948  
Liabilities related to assets held for sale         21,321  
   
 
 
Total liabilities     926,791     690,086  
Commitments and contingencies              
Minority interests     53,947     44,039  
Minority interest in partially owned assets     525     679  
8% Preferred Income Equity Redeemable Shares $0.01 par value, $25.00 mandatory liquidation preference, none and 4,600 outstanding at September 30, 2003 and December 31, 2002         111,721  
Stockholders' Equity              
Common stock, $0.01 par value 100,000 shares authorized, 35,876 and 30,422 issued and outstanding at September 30, 2003 and December 30, 2002, respectively     358     304  
Additional paid—in capital     722,565     592,585  
Deferred compensation plan     (9,062 )   (5,562 )
Accumulated other comprehensive loss     (5,382 )   (10,740 )
Retained earnings     75,405     50,058  
   
 
 
Total stockholders' equity     783,884     626,645  
   
 
 
Total liabilities and stockholders' equity   $ 1,765,147   $ 1,473,170  
   
 
 

8



SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED

 
  September 30,
 
 
  2003
  2002
 
Operating Data:              
Net rentable area at end of period (in 000's)(1)     12,605     11,533  
Portfolio percentage leased at end of period     95.5 %   97.0 %
Same-Store percentage leased at end of period     97.5 %   96.9 %
Number of properties in operation     25     25  
Office square feet leased during quarter (rentable)     275,000     358,000  
Average mark-to-market percentage-office     3 %   44 %
Average starting cash rent per rentable square foot-office   $ 33.90   $ 33.24  

(1)
Includes wholly owned and majority and minority owned properties.


SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*

(Amounts in thousands, except per share data)

 
  Three Months Ended
September 30,

 
  2003
  2002
Earnings before interest, depreciation and amortization (EBITDA):   $ 42,652   $ 37,312
Add:            
Marketing, general & administrative expense     2,994     3,160
Operating income from discontinued operations     3,652     6,072

Less:

 

 

 

 

 

 
Non-building revenue     9,598     9,986
   
 
GAAP net operating income (GAAP NOI)   $ 39,700   $ 36,558

Less:

 

 

 

 

 

 
Operating income from discontinued operations     3,652     6,072
GAAP NOI from other consolidated properties     7,582     2,844
   
 
2003 Same-Store GAAP NOI   $ 28,466   $ 27,642
Less:            
Free Rent     1,301     1,472
Straight-line rent     1,314     1,386
Add:            
Ground lease straight-line rent expense     160     160
Credit loss     132     705
   
 
2003 Same-Store cash NOI   $ 26,143   $ 24,649
   
 

*
See page 7 for a reconciliation of FFO and EBITDA to net income.

9




QuickLinks

SL GREEN REALTY CORP. REPORTS IMPROVED THIRD QUARTER FFO RESULTS
SL GREEN REALTY CORP. STATEMENTS OF OPERATIONS-UNAUDITED (Amounts in thousands, except share and per share data)
SL GREEN REALTY CORP. CONDENSED CONSOLIDATED BALANCE SHEETS (AMOUNTS IN THOUSANDS)
SL GREEN REALTY CORP. SELECTED OPERATING DATA-UNAUDITED
SL GREEN REALTY CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES* (Amounts in thousands, except per share data)

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.2

         GRAPHIC


GRAPHIC

        SL Green Realty Corp. is a fully integrated, self-administered and self-managed Real Estate Investment Trust (REIT) that primarily owns, manages, leases, acquires and repositions office properties in emerging, high-growth submarkets of Manhattan.

        Questions pertaining to the information contained herein should be referred to Michael W. Reid or Thomas E. Wirth at michael.reid@slgreen.com or tom.wirth@slgreen.com or at 212-594-2700.

        This report includes certain statements that may be deemed to be "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, included in this report that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), expansion and other development trends of the real estate industry, business strategies, expansion and growth of the Company's operations and other such matters are forward-looking statements. These statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, general economic and business conditions, the business opportunities that may be presented to and pursued by the Company, changes in laws or regulations and other factors, many of which are beyond the control of the Company. Any such statements are not guarantees of future performance and actual results or developments may differ materially from those anticipated in the forward-looking statements.

        The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the nine months ended September 30, 2003 that will subsequently be released on Form 10-Q to be filed on or before November 15, 2003.

GRAPHIC



TABLE OF CONTENTS

Highlights of Current Period Financial Performance    

Unaudited Financial Statements

 

 
  Corporate Profile   4
  Financial Highlights   4-9
  Balance Sheets   10-11
  Statements of Operations   12
  Joint Venture Statements   13-14
  Statement of Stockholders' Equity   15
  Funds From Operations   16

Selected Financial Data

 

17-19

Summary of Debt and Ground Lease Arrangements

 

20-21

Mortgage Investments and Preferred Equity

 

22-23

Property Data

 

 
  Composition of Property Portfolio   24
  Top Tenants   25
  Leasing Activity Summary   26-28
  Lease Expiration Schedule   29-30

Summary of Acquisition/Disposition Activity

 

31-32
Supplemental Definitions   33
Corporate Information   35

3


CORPORATE PROFILE

        SL Green Realty Corp. (the "Company") was formed on August 20, 1997 to continue the commercial real estate business of S.L. Green Properties Inc. founded in 1980 by Stephen L. Green, our current Chairman and Chief Executive Officer. For more than 20 years SL Green has been engaged in the business of owning, managing, leasing, acquiring and repositioning office properties in Manhattan. The Company's investment focus is to create value through the acquisition, redevelopment and repositioning of Manhattan office properties and releasing and managing these properties for maximum cash flow.

        Looking forward, SL Green Realty Corp. will continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets and structured finance investments. This three-legged investment strategy will allow SL Green to balance the components of its portfolio to take advantage of each stage in the business cycle.

        Today, the Company is the only fully integrated, self-managed, self-administered Real Estate Investment Trust (REIT) exclusively focused on owning and operating office buildings in Manhattan. SL Green is a pure play for investors to own a piece of New York.

FINANCIAL HIGHLIGHTS
THIRD QUARTER 2003
UNAUDITED

FINANCIAL RESULTS

        Funds From Operations (FFO) before minority interests, for the third quarter 2003 totaled $31.8 million, or $0.87 per share (diluted), a 1% increase compared to the same quarter in 2002 when FFO totaled $30.3 million, or $0.86 per share (diluted).

        Net income available for common shareholders for the third quarter 2003 totaled $19.4 million, or $0.59 per share (diluted), an increase of 9% as compared to the same quarter in 2002 when net income totaled $17.0 million, or $0.54 per share (diluted). The increase is primarily due to the $3.7 million ($0.10 per share) gain from the sale of 1370 Broadway partially offset by increased depreciation from the first quarter acquisitions of 220 East 42nd Street and 125 Broad Street.

        Funds available for distribution (FAD) for the third quarter 2003 increased to $0.68 share per share (diluted) versus $0.58 per share (diluted) in the prior year, a 17% increase. The increase is primarily due to the $5.5 million decrease in tenant improvements and leasing commissions due to lower leasing volume.

        The Company's dividend payout ratio was 54% of FFO and 69% of FAD before first cycle leasing costs.

CONSOLIDATED RESULTS

        Total quarterly revenues increased 34% in the third quarter to $81.3 million, compared to $60.8 million last year. The $20.5 million growth in revenue resulted from the following items:

4


        The Company's EBITDA increased $5.3 million to $42.7 million; however, margins before ground rent decreased to 62.7% compared to 75.1% for the same period last year. The decrease in margins is primarily due to a reduction in investment and preferred income and increased operating costs. After ground rent, margins decreased in 2003 to 58.1% from 69.2% in the corresponding period in 2002. The following items drove EBITDA improvements:

(1)
Consolidated GAAP NOI increased $3.1 million:

$7.4 million increase from 2003 property acquisitions of 220 East 42nd Street (February 2003) and 125 Broad Street (March 2003).

$0.8 million increase from the 2003 same-store properties mainly due to (i) rental revenue increases of $0.5 million as GAAP replacement rents were 15% higher than previously fully-escalated rents, (ii) higher reimbursement revenues ($3.6 million) largely due to higher real estate tax escalation income ($2.3 million), electric reimbursement ($0.5 million) and operating expense escalations ($0.4 million), and (iii) $0.4 million increase from higher weighted-average occupancy in 2003 (97.5%) compared to 2002 (96.7%).
(2)
$1.3 million increase in other income primarily due to miscellaneous asset sales ($1.1 million) and lease buy-out income ($0.3 million).

(3)
$0.2 million increase from lower MG&A expense. The increase is primarily due to higher compensation expense partially offset by increased cost allocation to the properties due to the increased size of the wholly-owned portfolio.

(4)
$2.0 million decrease in investment and preferred equity income primarily due to a decrease in the weighted-average asset balance from $194.7 million to $128.0 million. The weighted-average yield decreased from 12.45% to 11.27% due mainly to lower LIBOR.

        FFO improved $1.5 million primarily as a result of:

5


        The $2.7 million increase in interest expense was primarily due to higher average debt levels associated with new investment activity ($3.8 million) and the funding of ongoing capital projects and working capital requirements ($0.1 million). These increases were partially offset by reduced loan balances due to previous disposition activity ($1.3 million) and lower interest rates ($0.1 million).

SAME-STORE RESULTS

        Same-store third quarter cash NOI increased $0.5 million to $26.1 million in 2003 due to a $4.5 million increase in cash revenue partially offset by a $4.0 million increase in operating costs. Cash operating margins before ground rent decreased from 53.2% to 50.4%.

        The $4.5 million increase in cash revenue was due to:

1.
$0.3 million increase in cash rental revenue due to (i) a $0.2 million increase resulting from higher replacement rents, including early renewals, on approximately 466,000 rentable square feet that were 9% higher than previously fully escalated rents and (ii) $0.2 million from increased cash revenue from rent-steps and reduced free rent

2.
$3.6 million increase in escalation and reimbursement revenue due to (i) the increased escalation revenue from real estate taxes ($2.3 million), (ii) higher operating expense escalations ($0.4 million) and (iii) increased electric reimbursement ($0.5 million).

3.
$0.4 million from higher weighted-average occupancy in 2003 (97.5%) compared to 2002 (96.7%).

        The $4.0 million increase in same-store operating expenses resulted from:

        GAAP NOI increased by $0.8 million over the prior year, and GAAP operating margins before ground rent decreased from 57.5% to 54.9%.

        The electric recovery rate for the quarter was approximately 90%.

QUARTERLY LEASING HIGHLIGHTS

        Vacancy at June 30, 2003 was 574,383 useable square feet net of holdover tenants. During the quarter, 172,731 additional useable office square feet became available at an average escalated cash rent of $37.13 per rentable square foot. The company sold 1370 Broadway, which included 16,790 usable square feet. Space available before holdovers to lease during the quarter totaled 730,324 useable square feet, or 5.8% of the total portfolio.

        During the third quarter, 64 leases were signed totaling 138,802 useable square feet. New cash rents averaged $35.52 per rentable square foot. Replacement rents were 10% greater than rents on previously occupied space, which had fully escalated cash rents averaging $32.45 per rentable square foot. The average lease term was 6.5 years and average tenant concessions were 1.4 months of free rent with an allowance of $20.05 per rentable square foot. Including early renewals and excluding holdover tenants, the tenant renewal rate was 59% based on square feet expiring. Twenty-five leases have expired

6



comprising 32,375 useable square feet that are in a holdover status. This results in 559,147 useable square feet (net of holdovers) remaining available as of September 30, 2003.

        The Company signed 11 office leases for 77,990 useable square feet that were for early renewals. The early renewals for space were not scheduled to become available until after the first quarter of 2004. The Company was able to renew current office tenants at an average cash rent of $35.53 per rentable square foot, representing a decrease of 3% over the previously fully escalated rents of $36.61. The average lease term extention on the office early renewals was 3.2 years.

PROPERTY ACTIVITY

1370 Broadway
New York, New York

        The Company sold 1370 Broadway for total consideration of $58.5 million, or $234 per square foot. This sale resulted in a gain of approximately $4.0 million. The transaction closed during the third quarter of 2003. The taxable gain, inclusive of the deferred gain from the prior sale of 17 Battery South, totaling $18.5 million, was deferred into the acquisition of 461 Fifth Avenue.

461 Fifth Avenue
New York, New York

        On October 1, 2003, the Company acquired the long-term leasehold interest in 461 Fifth Avenue for $60.9 million, or $305 per square foot. The Company's initially announced purchase price of $62.3 million was subsequently reduced by $1.4 million of purchase price adjustments received at closing. The going-in unlevered cash NOI yield on investment is 7.92%. The leasehold acquisition was funded, in part, with the proceeds from the sale of 1370 Broadway. As a 1031 tax-free exchange, the transaction will enable the Company to defer gains from this sale of 1370 Broadway and from the sale of 17 Battery Place South, which gain was initially re-invested in 1370 Broadway. The balance of the acquisition was funded using the Company's unsecured line of credit.

125 Broad Street
New York, New York

        During the quarter, the Company exercised an option to acquire its portion of the underlying fee interest in 125 Broad Street for approximately $5.9 million. This transaction is scheduled to close in the third quarter of 2004.

321 West 44th Street
New York, New York

        The joint venture comprised of the Company and Morgan Stanley Real Estate Fund III, L.P. ("MSREF") has entered into an agreement to sell 321 West 44th Street to Thor Equities LLC. The sale price is $35.0 million, or approximately $172 per square foot. 321 West 44th Street is a 10 story office building located mid-block between Eighth and Ninth Avenues on 44th Street. SL Green purchased 321 West 44th in March 1998 for $17.0 million. In May 2000 the Company contributed the property into a joint venture with MSREF and retained a 35% ownership interest.

180 Madison Mortgage Financing

        In July 2003, the Company completed a $45.0 million first mortgage refinancing of the property located at 180 Madison Avenue, owned through a joint venture with Morgan Stanley Real Estate Fund. The mortgage bears interest at a fixed rate of 4.57% per annum and matures in July 2008. The financing proceeds were used to pay off the existing $31.6 million first mortgage. The Company's share

7



of proceeds totaled $6.0 million and was used to reduce the outstanding balance on the Company's unsecured line of credit.


Conversion of Preferred Income
Equity Redeemable Shares

        On September 30, 2003, the Company converted all 4.6 million of the outstanding shares of its 8.0% Series A Preferred Income Equity Redeemable Shares ("PIERS" (SM)). The PIERS were converted at the rate of 1.0215 shares of our common stock (4.7 million shares) for each share of preferred stock. Dividends were paid on the PIERS through the conversion date. The Company did not recognize an earnings charge on the conversion because the transaction did not involve either a redemption or an induced conversion.


Forward Swap Contract

        During October 2003, the Company entered into a $35.0 million five-year forward serial swap in connection with the anticipated final December 2003 draw from the unsecured term loan. The forward swap is stepped with a one-year rate of 2.95% that will increase to 5.61% in December 2004 through the $200 million term loans maturity date in June 2008.


Consolidation of Affiliate

        In connection with recently enacted accounting pronouncements (FIN 46) the Company has consolidated the results of its previously unconsolidated affiliate. The consolidation is effective July 1, 2003 and is not retroactive for the three months ended September 30, 2003 the consolidated affiliate revenue totaled $1.4 million and $1.5 million in consolidated expenses.

COMMON AND PREFERRED DIVIDENDS

        On September 15, 2003 the Company declared a dividend of $0.465 per common share for the quarter ended September 30, 2003. This dividend reflects the regular quarterly dividend, which is the equivalent of an annualized dividend of $1.86 per common share.

        The Company also declared a dividend of $0.50 per share of Preferred Income Equity Redeemable Stock for shareholders of record as of September 30, 2003. Both dividends were paid on October 15, 2003.

OTHER

        Annually, the Company adjusts the same-store pool to include all properties owned for a minimum of twelve months (since January 1, 2002). The 2003 same-store pool includes the following wholly owned properties:

2003 SAME-STORE

673 First Avenue

1140 Avenue of the Americas

420 Lexington Avenue
470 Park Avenue South 1466 Broadway 70 West 36th Street
555 West 57th Street 440 Ninth Avenue 1414 Avenue of the Americas
711 Third Avenue 1372 Broadway 292 Madison Avenue
286 Madison Avenue 290 Madison Avenue 17 Battery Place North
110 East 42nd Street 317 Madison Avenue  

8



FINANCIAL HIGHLIGHTS
Third Quarter
Unaudited

 
  September 30,
 
 
  2003
  2002
 
Operational Information              
Total Revenues ($000's)   $ 81,324   $ 60,803  

Funds from Operations

 

 

 

 

 

 

 
  FFO per share—diluted   $ 0.87   $ 0.86  
  FFO Payout     53.71 %   51.38 %

Funds Available for Distribution

 

 

 

 

 

 

 
  FAD per share—diluted   $ 0.68   $ 0.58  
  FAD Payout     68.61 %   75.81 %

Net Income Available to Common Shareholders—Basic

 

$

0.62

 

$

0.56

 
Net Income Available to Common Shareholders—Diluted   $ 0.59   $ 0.54  

Dividends per Common share

 

$

0.4650

 

$

0.4425

 

Weighted Average Shares Outstanding—Diluted

 

 

39,186

 

 

37,811

 

Same-store Cash NOI

 

$

26,143

 

$

25,649

 

Equity Capitalization Data

 

$

1,378,753

 

$

1,000,329

 
Total Assets   $ 1,765,147   $ 1,467,192  

Total Consolidated Debt

 

$

792,426

 

$

548,731

 
Minority Interest   $ 54,472   $ 44,941  
Preferred Stock   $ 0   $ 111,599  

Quarter End Closing Price—SLG Common Stock

 

$

36.11

 

$

30.74

 
Total Market Capitalization   $ 2,573,814   $ 2,081,573  

Ratios

 

 

 

 

 

 

 
Consolidated Debt to Total Market Capitalization     36.50 %   33.81 %
Combined Debt to Total Market Capitalization     46.43 %   46.41 %

Consolidated Fixed Charge

 

 

2.57

 

 

2.68

 

Combined Fixed Charge

 

 

2.44

 

 

2.43

 

Portfolio

 

 

 

 

 

 

 
Total Buildings              
  Directly Owned     19     19  
  Joint Ventures     6     6  
   
 
 
      25     25  
  Total SF     12,605,000     11,533,000  
  End of Quarter Occupancy—Total     95.5 %   97.0 %
  End of Quarter Occupancy—2003 Same-Store     97.5 %   96.7 %

9



COMPARATIVE BALANCE SHEETS
Unaudited
(000's omitted)

 
  9/30/2003
  9/30/2002
  +/-
  6/30/2003
  +/-
  3/31/2003
  +/-
 
Assets                              
Commercial real estate properties, at cost:                              
 
Land & land interests

 

167,816

 

131,078

 

36,738

 

167,793

 

23

 

182,510

 

(14,694

)
  Buildings & improvements fee interest   841,716   675,499   166,217   839,139   2,577   981,971   (140,255 )
  Buildings & improvements leasehold   251,866   147,911   103,955   247,336   4,530   150,375   101,491  
  Buildings & improvements under capital lease   12,208   12,208     12,208     12,208    
   
 
 
 
 
 
 
 
    1,273,606   966,696   306,910   1,266,476   7,130   1,327,064   (53,458 )
Less accumulated depreciation   (147,083 ) (119,056 ) (28,027 ) (136,836 ) (10,246 ) (130,675 ) (16,408 )
   
 
 
 
 
 
 
 
    1,126,523   847,640   278,883   1,129,640   (3,117 ) 1,196,389   (69,866 )
Other Real Estate Investments:                              
  Investment in unconsolidated joint ventures   205,821   217,108   (11,287 ) 216,620   (10,799 ) 213,802   (7,979 )
  Mortgage loans receivable   146,642   127,293   19,349   104,185   42,457   93,145   53,497  
  Preferred equity investments   21,312   67,416   (46,104 ) 21,332   (20 ) 21,351   (39 )

Assets held for sale

 

0

 

41,185

 

(41,185

)

50,088

 

(50,088

)

16,226

 

(16,226

)
Cash and cash equivalents   14,171   13,450   721   16,810   (2,639 ) 24,619   (10,448 )
Restricted cash:                              
  Tenant security   20,643   19,115   1,528   20,654   (9 ) 20,709   (66 )
  Escrows & other   89,996   13,423   76,573   41,181   48,815   38,326   51,670  
Tenant and other receivables, net of $7,599 reserve at 9/30/03   14,022   8,066   5,955   10,448   3,573   8,921   5,101  
Related party receivables   7,068   4,832   2,236   3,945   3,123   5,213   1,855  
Deferred rents receivable, net of reserve for tenant credit loss of $7,029 at 9/30/03   61,361   54,992   6,369   58,834   2,527   57,223   4,138  
Investment in and advances to affiliates   0   3,146   (3,146 ) 3,133   (3,133 ) 3,733   (3,733 )
Deferred costs, net   36,969   34,957   2,012   37,694   (725 ) 37,251   (282 )
Other assets   20,619   14,569   6,050   11,019   9,600   18,911   1,708  
   
 
 
 
 
 
 
 
Total Assets   1,765,147   1,467,192   297,955   1,725,583   39,564   1,755,819   9,328  
   
 
 
 
 
 
 
 

10



COMPARATIVE BALANCE SHEETS
Unaudited
(000's omitted)

 
  9/30/2003
  9/30/2002
  +/-
  6/30/2003
  +/-
  3/31/2003
  +/-
 
Liabilities and Stockholders' Equity                              
Mortgage notes payable   532,426   374,800   157,626   620,530   (88,104 ) 621,469   (89,043 )
Unsecured term loan   165,000     165,000   100,000   65,000   100,000   65,000  
Revolving credit facilities   95,000   173,931   (78,931 ) 42,000   53,000   51,000   44,000  
Derivative Instruments-fair value   5,390   8,540   (3,150 ) 12,829   (7,439 ) 11,553   (6,163 )
Accrued interest payable   2,553   1,945   608   3,158   (605 ) 2,917   (364 )
Accounts payable and accrued expenses   46,935   33,935   13,000   44,951   1,984   36,906   10,029  
Deferred compensation awards     671   (671 )        
Deferred revenue   9,267   3,777   5,490   6,464   2,803   27,337   (18,070 )
Capitalized lease obligations   16,090   15,895   195   16,012   78   15,937   153  
Deferred land lease payable   15,106   14,466   640   14,946   160   14,786   320  
Dividend and distributions payable   17,914   16,693   1,221   17,923   (9 ) 17,859   55  
Liabilities related to assets held for sale     21,414   (21,414 ) 748   (748 ) 14,821   (14,821 )
Security deposits   21,110   19,420   1,690   20,872   238   20,928   182  
   
 
 
 
 
 
 
 
Total Liabilities   926,791   685,487   241,304   900,433   26,358   935,513   (8,722 )

Minority interest (2,306 units outstanding) at 9/30/03

 

54,472

 

44,941

 

9,531

 

54,164

 

308

 

55,309

 

(837

)
8% Preferred Income Equity Redeemable Shares $0.01 par value, $25.00 mandatory liquidation preference   0   111,599   (111,599 ) 111,984   (111,984 ) 111,852   (111,852 )

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Common stock, $.01 par value 100,000 shares authorized, 35,876 issued and outstanding at 9/30/03   358   303   55   311   47   309   49  
Additional paid-in capital   722,565   591,668   130,897   609,321   113,245   603,907   118,658  
Deferred compensation plans & officer loans   (9,062 ) (5,987 ) (3,075 ) (8,608 ) (454 ) (9,224 ) 162  
Accumulated other comprehensive loss   (5,382 ) (8,279 ) 2,897   (12,702 ) 7,320   (11,375 ) 5,993  
Retained earnings   75,405   47,460   27,945   70,680   4,725   69,528   5,877  
   
 
 
 
 
 
 
 
Total Stockholders' Equity   783,884   625,165   158,719   659,002   124,882   653,145   130,739  
   
 
 
 
 
 
 
 
Total Liabilities and Stockholders' Equity   1,765,147   1,467,192   297,955   1,725,583   39,564   1,755,819   9,328  
   
 
 
 
 
 
 
 

11



COMPARATIVE STATEMENTS OF OPERATIONS
Unaudited
($000's omitted)

 
  Three Months Ended
  Three Months Ended
  Nine Months Ended
 
 
  Sep-03
  Sep-02
  +/-
  %
  Jun-03
  Sep-03
  Sep-02
 
Revenues                              
Rental revenue, net   57,537   44,055   13,482   31 % 57,021   164,565   129,459  
  Free rent   1,676   1,472   204   14 % 1,695   4,697   4,559  
  Amortization of free rent   (1,103 ) (781 ) (322 ) 41 % (1,165 ) (3,010 ) (2,525 )
   
 
 
 
 
 
 
 
Net free rent   573   691   (118 ) -17 % 530   1,687   2,033  
Straight-line rent   2,066   1,419   647   46 % 2,180   5,622   4,560  
FAS 141 Revenue Adjustment   (42 )   (42 ) 0 % (55 ) (97 )  
Allowance for S/L tenant credit loss   (268 ) (966 ) 698   -72 % (367 ) (1,044 ) (1,964 )
Escalation and reimbursement revenues   13,387   8,489   4,898   58 % 10,022   31,586   20,801  
Signage rent   99   191   (92 ) -48 % 407   831   924  
Preferred equity investment income   658   1,960   (1,302 ) -66 % 731   2,945   5,805  
Investment income   3,201   3,871   (670 ) -17 % 2,718   9,280   11,420  
Other income   4,113   1,093   3,020   276 % 1,164   6,976   3,267  
   
 
 
 
 
 
 
 
    Total Revenues, net   81,324   60,803   20,521   34 % 74,351   222,351   176,306  

Equity in income/(loss) from affiliates

 


 

21

 

(21

)

- -100

%

(99

)

(196

)

244

 
Equity in income from unconsolidated joint ventures   3,036   5,784   (2,748 ) -48 % 3,651   10,863   13,115  

Operating expenses

 

23,534

 

15,594

 

7,940

 

51

%

19,313

 

59,532

 

42,031

 
Ground rent   3,366   3,159   206   7 % 3,266   9,796   9,478  
Real estate taxes   11,814   7,383   4,431   60 % 10,955   32,397   20,938  
Marketing, general and administrative   2,994   3,160   (166 ) -5 % 2,804   8,984   9,719  
   
 
 
 
 
 
 
 
    Total Operating Expenses   41,708   29,296   12,412   42 % 36,338   110,709   82,166  

EBITDA

 

42,652

 

37,312

 

5,340

 

14

%

41,565

 

122,309

 

107,499

 

Interest

 

11,736

 

9,069

 

2,667

 

29

%

11,723

 

33,110

 

26,308

 
FAS 141 Interest Adjustment   (152 )   (152 ) 0 % (149 ) (301 )  
Depreciation and amortization   12,682   9,421   3,261   35 % 11,573   34,844   27,560  
   
 
 
 
 
 
 
 
Income Before Minority Interest and Items   18,386   18,822   (436 ) -2 % 18,418   54,656   53,631  

Income from Discontinued Operations

 

482

 

1,785

 

(1,303

)

- -73

%

958

 

3,173

 

4,795

 
Gain/(Loss) on sale of Discontinued Operations   3,745     3,745   0 % (300 ) 21,269    
Minority interest—OP   (972 ) (1,171 ) 199   -17 % (1,103 ) (3,137 ) (3,252 )
   
 
 
 
 
 
 
 
Net Income   21,641   19,436   2,205   11 % 17,973   75,961   55,174  

Dividends on preferred shares

 

2,093

 

2,300

 

(208

)

- -9

%

2,300

 

6,693

 

6,900

 
Preferred stock accretion   131   123   9   7 % 131   394   368  
   
 
 
 
 
 
 
 
Net Income Available For Common Shareholders   19,417   17,013   2,404   14 % 15,542   68,874   47,906  
   
 
 
 
 
 
 
 
Ratios                              
MG&A to Real Estate Revenue, net   4.08 % 5.86 %         4.02 % 4.42 % 6.24 %
MG&A to Total Revenue, net   3.68 % 5.20 %         3.77 % 4.04 % 5.51 %
Operating Expense to Real Estate Revenue, net   32.07 % 28.94 %         27.67 % 29.29 % 26.98 %
EBITDA to Real Estate Revenue, net   58.11 % 69.25 %         59.55 % 60.18 % 68.99 %
EBITDA before Ground Rent to Real Estate Revenue, net   62.70 % 75.11 %         64.23 % 65.00 % 75.07 %

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Earnings per Share                              
Net income per share (basic)   0.62   0.56   0.06   11 % 0.50   2.22   1.59  
Net income per share (diluted)   0.59   0.54   0.05   9 % 0.49   2.09   1.55  

Taxable Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Net Income Available For Common Shareholders   19,417   17,013   2,404   14 % 15,542   68,874   47,906  
Book/Tax Depreciation Adjustment   1,756   2,045   (289 ) -14 % 2,047   6,349   5,642  
Book/Tax Gain Recognition Adjustment   (622 ) 0   (622 ) 0 %   (13,449 ) 1,680  
Other Operating Adjustments   (234 ) (1,736 ) 1,502   -87 % (2,455 ) (6,789 ) (9,659 )
C-corp Earnings   131   (21 ) 152   -724 % 99   327   (243 )
   
 
 
 
 
 
 
 
Taxable Income   20,448   17,301   3,147   18 % 15,233   55,312   45,326  

Dividend per share

 

0.465

 

0.4425

 

0.02

 

5

%

0.465

 

1.40

 

1.33

 
Estimated payout of taxable income   92 % 91 % 0   20 % 110 % 91 % 104 %
Basic weighted average common shares   31,269   30,357   882   3 % 31,082   31,021   30,185  
Diluted weighted average common shares and common share equivalents outstanding   39,186   37,811   1,375   4 % 38,819   38,748   37,773  

Payout of Taxable Income Analysis:

        Estimated taxable income is derived from net income less straightline rent, free rent net of amortization of free rent, plus tax gain on sale of properties, credit loss, straightline ground rent and the difference between tax and GAAP depreciation. The Company has deferred the taxable gain on the sales 29 West 35th Street, 17 Battery Place South, 90 Broad Street, 50 West 23rd Street, and 1412 Broadway through 1031 exchanges.

12



JOINT VENTURE STATEMENTS
Balance sheet for unconsolidated joint ventures
Unaudited
(000's omitted)

 
  September 30, 2003
   
  September 30, 2002
 
 
  Total Property
  SLG Property Interest
   
  Total Property
  SLG Property Interest
 
Land & land interests   216,995   115,806       217,266   115,955  
Buildings & improvements   912,940   486,604       901,573   480,104  
   
 
     
 
 
    1,129,935   602,410       1,118,839   596,059  
Less accumulated depreciation   (56,790 ) (29,782 )     (32,407 ) (16,859 )
   
 
     
 
 

Net Real Estate

 

1,073,145

 

572,628

 

 

 

1,086,432

 

579,200

 
Cash and cash equivalents   32,772   17,232       34,931   18,507  
Restricted cash   32,850   17,638       28,934   15,500  
Tenant receivables, net of $1,572 reserve   6,434   3,400       2,442   1,308  
Deferred rents receivable, net of reserve for tenant credit loss of $961 at 9/30/03   20,708   10,888       11,144   5,751  
Deferred costs, net   12,102   6,429       13,813   7,400  
Other assets   10,016   5,336       8,760   4,674  
   
 
     
 
 
Total Assets   1,188,027   633,551       1,186,456   632,340  
   
 
     
 
 
Mortgage loan payable   755,196   402,635   references pages 20 & 23   742,926   396,513  
Derivative Instruments-fair value (1)   (0 ) (0 )     (258 ) (142 )
Accrued interest payable   1,981   1,027       2,268   1,181  
Accounts payable and accrued expenses   20,393   10,644       11,948   6,253  
Security deposits   5,650   2,850       21,923   11,788  
Contributed Capital   404,807   216,395   references page 12   407,649   216,747  
   
 
     
 
 
Total Liabilities and Equity   1,188,027   633,551       1,186,456   632,340  
   
 
     
 
 

As of September 30, 2003 the Company has six joint venture interests representing a 50% interest in 180 Madison Avenue acquired in December 2000, a 55% interest in 1250 Broadway acquired in September 2001, a 50% interest in 100 Park Avenue acquired in February 2000, a 35% interest in 321 West 44th Street contributed May 2000, a 55% interest in 1 Park Avenue contributed in June 2001, and a 55% interest in 1515 Broadway acquired in May 2002. These interests are accounted for on the equity method of accounting and, therefore, are not consolidated into the company's financial statements. Additional detail is available on page 32.

(1)
This analysis includes hedge instruments at fair value of $193K on 1250 Broadway and $57K on 1515 Broadway during 3Q02.

13



JOINT VENTURE STATEMENTS
Statements of operations for unconsolidated joint ventures
Unaudited
(000's omitted)

 
  Three Months Ended September 30, 2003
  Three Months Ended September 30, 2002
 
  Total Property
  SLG
Property Interest

  SLG
Subsidiary

  Total Property
  SLG
Property Interest

  SLG
Subsidiary

Revenues                        
Rental Revenue, net   32,523   17,200       35,141   18,647    
  Free rent   998   532       247   124    
  Amortization of free rent   (296 ) (152 )     (85 ) (42 )  
   
 
     
 
   
Net free rent   702   380       162   82    

Straight-line rent

 

1,799

 

962

 

 

 

1,926

 

1,033

 

 
Allowance for S/L tenant credit loss   (228 ) (122 )     (365 ) (195 )  
Escalation and reimbursement revenues   9,858   5,249       8,667   4,630    
Investment income   120   64       147   78    
Other income   8   4       394   216    
   
 
     
 
   
      Total Revenues, net   44,782   23,737       46,072   24,491    

Expenses

 

 

 

 

 

 

 

 

 

 

 

 
Operating expenses   13,146   6,991       12,326   6,553    
Real estate taxes   8,760   4,652       6,835   3,630    
   
 
     
 
   
    Total Operating Expenses   21,906   11,643       19,161   10,183    

GAAP NOI

 

22,876

 

12,094

 

 

 

26,911

 

14,308

 

 
Cash NOI   20,603   10,874       25,188   13,388    

Interest

 

9,480

 

4,987

 

 

 

9,341

 

4,789

 

 
Depreciation and amortization   7,678   4,073       7,005   3,735    
   
 
     
 
   

Net Income

 

5,718

 

3,034

 

references page 14

 

10,565

 

5,589

 

 

Plus: Real Estate Depreciation

 

6,570

 

3,477

 

references page 19

 

6,047

 

3,072

 

 
Plus: Extraordinary Loss                
Plus: Management & Leasing Fees       38       8
   
 
 
 
 
 
Funds From Operations   12,288   6,511       16,612   8,661    

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 
Plus: Non Real Estate Depreciation   1,108   596       958   519    
Plus: 2% Allowance for S/L Tenant Credit Loss   228   122       365   195    
Less: Free and S/L Rent   (2,501 ) (1,296 )     (2,088 ) (1,115 )  
Less: Second Cycle Tenant Improvement,   (1,612 ) (809 )     (310 ) (117 )  
Less: Second Cycle Leasing Commissions   (406 ) (211 )     (484 ) (256 )  
Less: Recurring Capex   (77 ) (42 )     (175 ) (83 )  
   
 
     
 
   
FAD Adjustment   (3,260 ) (1,640 )     (1,734 ) (856 )  
   
 
     
 
   

Operating Expense to Real Estate Revenue, net

 

29.29

%

29.39

%

 

 

26.86

%

26.86

%

 
GAAP NOI to Real Estate Revenue, net   50.97 % 50.83 %     58.63 % 58.66 %  
Cash NOI to Real Estate Revenue, net   45.90 % 45.71 %     54.88 % 54.89 %  

14



CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
($000's omitted)

 
  Common Stock
  Additional
Paid-In Capital

  Retained Earnings
  Deferred
Compensation
Plan

  Accumulated
Other
Comprehensive
Loss

  TOTAL
 
Balance at December 31, 2001   300   583,350   39,684   (7,515 ) (2,911 ) 612,908  
Net Income           74,331           74,331  
Preferred Dividend and Accretion           (9,690 )         (9,690 )
Exercise of employee stock options   3   6,644               6,647  
Cash distributions declared ($1.7925 per common share)           (54,267 )         (54,267 )
Comprehensive Income—Unrealized loss of derivative instruments                   (7,829 ) (7,829 )
Redemption of operating partnership units   1   3,128               3,129  
Deferred compensation plan       (537 )     534       (3 )
Amortization of deferred compensation               1,419       1,419  
   
 
 
 
 
 
 
Balance at December 31, 2002   304   592,585   50,058   (5,562 ) (10,740 ) 626,645  
Net Income           75,961           75,961  
Preferred Dividend and Accretion           (7,087 )         (7,087 )
Exercise of employee stock options   3   6,865               6,868  
Cash distributions declared ($1.395 per common share)           (43,527 )         (43,527 )
Comprehensive Income—Unrealized gain of derivative instruments                   5,358   5,358  
Dividend reinvestment plan       16               16  
Redemption of operating partnership units   3   5,688               5,691  
Conversion of preferred stock   46   112,066               112,112  
Deferred compensation plan   2   5,345       (5,347 )      
Amortization of deferred compensation               1,847       1,847  
   
 
 
 
 
 
 
Balance at September 30, 2003   358   722,565   75,405   (9,062 ) (5,382 ) 783,884  
   
 
 
 
 
 
 


RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION

 
  Common Stock
  OP Units
  Stock Options
  Sub-total
  Preferred Stock
  Diluted Shares
Balance at December 31, 2002   30,421,693   2,145,190     32,566,883   4,698,900   37,265,783
YTD share activity   5,454,419   161,257       5,615,676   (4,698,900 ) 916,776
   
 
 
 
 
 
Balance at September 30, 2003—Basic   35,876,112   2,306,447     38,182,559     38,182,559
Dilution Factor   (4,795,179 ) (2,391 ) 695,251   (4,102,319 ) 4,668,000   565,681
   
 
 
 
 
 
Balance at September 30, 2003—Diluted   31,080,933   2,304,056   695,251   34,080,240   4,668,000   38,748,240
   
 
 
 
 
 

15



COMPARATIVE COMPUTATION OF FFO AND FAD
Unaudited
($000's omitted—except per share data)

 
   
  Three Months Ended
  Three Months Ended
  Nine Months Ended September 30,
 
 
   
  Sep-03
  Sep-02
  % Change
  Jun-03
  % Change
  2003
  2002
  % Change
 
Funds from operations                                  
Net Income before Minority Interests and Items   18,386   18,822   -2 % 18,418   0 % 54,656   53,631   2 %

Add:

 

Depreciation and Amortization

 

12,682

 

9,421

 

35

%

11,573

 

10

%

34,844

 

27,560

 

26

%
    FFO from Discontinued Operations   617   2,293   -73 % 1,333   -54 % 4,134   6,724   -39 %
    FFO adjustment for Joint Ventures   3,477   3,072   13 % 3,438   1 % 10,302   7,666   34 %
Less:   Dividends on Preferred Shares   2,093   2,300   -9 % 2,300   -9 % 6,693   6,900   -3 %
    Non Real Estate Depreciation/Amortization of Finance Costs   1,237   1,046   18 % 886   40 % 3,608   3,079   17 %
       
 
 
 
 
 
 
 
 
    Funds From Operations—Basic   31,832   30,262   5 % 31,576   1 % 93,635   85,602   9 %
    Funds From Operations—Basic per Share   0.95   0.93   5 % 0.94   4 % 2.81   2.64   6 %

Add:

 

Dividends on Preferred Shares

 

2,093

 

2,300

 

- -9

%

2,300

 

- -9

%

6,693

 

6,900

 

- -3

%
       
 
 
 
 
 
 
 
 
    Funds From Operations—Diluted   33,925   32,562   4 % 33,876   0 % 100,328   92,502   8 %
    Funds From Operations—Diluted per Share   0.87   0.86   1 % 0.87   -1 % 2.59   2.45   6 %
Funds Available for Distribution                                  
FFO   33,925   32,562   4 % 33,876   0 % 100,328   92,502   8 %

Add:

 

Non Real Estate Depreciation

 

1,237

 

1,046

 

18

%

886

 

40

%

3,608

 

3,079

 

17

%
    2% Allowance for S/L Tenant Credit Loss   268   966   -72 % 367   -27 % 1,044   1,964   -47 %
    Straight-line Ground Rent   160   60   167 % 160   0 % 480   380   26 %
    Non-cash Deferred Compensation   454   178   154 % 616   -26 % 1,686   994   70 %
Less:   FAD adjustment for Joint Ventures   1,640   856   92 % 1,245   32 % 6,326   3,940   61 %
    FAD adjustment for Discontinued Operations   21   46   -53 % 130   -84 % 301   377   -20 %
    Straight-line Rental Income   2,066   1,419   46 % 2,180   -5 % 5,622   4,560   23 %
    Net FAS 141 Adjustment   111     0 % 93   19 % 203     0 %
    Free Rent—Occupied (Net of Amortization, incl. First Cycle)   573   690   -17 % 530   8 % 1,687   2,032   -17 %
    Amortization of Mortgage Investment Discount   41   97   -58 % 40   2 % 163   289   -44 %
    Second Cycle Tenant Improvements   2,877   6,691   -57 % 5,704   -50 % 10,041   11,723   -14 %
    Second Cycle Leasing Commissions   1,025   2,711   -62 % 1,697   -40 % 4,178   4,316   -3 %
    Revenue Enhancing Recurring CAPEX   352     0 % 137   156 % 665     0 %
    Non- Revenue Enhancing Recurring CAPEX   779   232   236 % 886   -12 % 2,028   421   382 %
       
 
 
 
 
 
 
 
 
Funds Available for Distribution   26,559   22,070   20 % 23,263   14 % 75,932   71,261   7 %
    Diluted per Share   0.68   0.58   17 % 0.60   13 % 1.96   1.89   4 %
First Cycle Leasing Costs                                  
    Tenant Improvement   106     0 % 2,304   -95 % 2,410   92   2531 %
    Leasing Commissions   25     0 % 261   -90 % 286   279   3 %
       
 
 
 
 
 
 
 
 
Funds Available for Distribution after First Cycle Leasing Costs   26,428   22,070   20 % 20,698   28 % 73,236   70,890   3 %
Funds Available for Distribution per Diluted Weighted Average Unit and Common Share   0.67   0.58   16 % 0.53   26 % 1.89   1.88   0 %
Redevelopment Costs   2,850   2,245   27 % 3,712   -23 % 7,197   5,781   24 %
Payout Ratio of Funds From Operations   53.71 % 51.38 %     53.29 %     53.88 % 54.21 %    
Payout Ratio of Funds Available for Distribution Before First Cycle   68.61 % 75.81 %     77.59 %     71.19 % 70.37 %    

16



SELECTED FINANCIAL DATA
Capitalization Analysis
Unaudited
($000's omitted)

 
  September 30,
   
   
 
 
  June 30,
2003

  March 31,
2003

 
 
  2003
  2002
 
Market Capitalization                  
Common Equity:                  
  Common Shares Outstanding   35,876   30,376   31,173   30,939  
  OP Units Outstanding   2,306   2,166   2,306   2,404  
   
 
 
 
 
  Total Common Equity (Shares and Units)   38,182   32,542   33,479   33,343  
  Share Price (End of Period)   36.11   30.74   34.89   30.56  
   
 
 
 
 
  Equity Market Value   1,378,753   1,000,329   1,168,094   1,018,972  
Preferred Equity at Liquidation Value:     115,000   115,000   115,000  
Real Estate Debt                  
  Property Level Mortgage Debt   532,426   395,800   620,530   636,290  
  Company's portion of Joint Venture Mortgages   402,635   396,513   396,047   396,194  
  Outstanding Balance on—Term Loan   165,000     100,000   100,000  
  Outstanding Balance on—Secured Credit Line   14,000   30,931   7,000    
  Outstanding Balance on—Unsecured Credit Line   81,000   143,000   35,000   51,000  
   
 
 
 
 
  Total Combined Debt   1,195,061   966,244   1,158,577   1,183,484  
  Total Market Cap (Debt & Equity)   2,573,814   2,081,573   2,441,671   2,317,456  
Availability                  
Senior Unsecured Line of Credit                  
  Maximum Line Available   300,000   300,000   300,000   300,000  
  Letters of Credit issued   11,500   5,000   5,000   5,000  
  Outstanding Balance   81,000   143,000   35,000   51,000  
   
 
 
 
 
  Net Line Availability   207,500   152,000   260,000   244,000  
   
 
 
 
 
Wells Fargo Term Loan                  
  Maximum Available   200,000     200,000   150,000  
  Outstanding Balance   165,000     100,000   100,000  
   
 
 
 
 
  Net Availability   35,000     100,000   50,000  
   
 
 
 
 
Secured Line of Credit                  
  Maximum Line Available   75,000   75,000   75,000   75,000  
  Outstanding Balance   14,000   30,931   7,000    
   
 
 
 
 
  Net Line Availability   61,000   44,069   68,000   75,000  
   
 
 
 
 
  Total Availability under Lines of Credit & Term Loan   303,500   196,069   428,000   369,000  
   
 
 
 
 
Ratio Analysis                  
Consolidated Basis                  
  Debt to Market Cap Ratio   36.50 % 33.81 % 37.28 % 40.98 %
  Debt to Gross Real Estate Book Ratio(1)   61.71 % 56.45 % 57.92 % 59.88 %
  Secured Real Estate Debt to Secured Assets Gross Book(1)   70.56 % 67.68 % 69.89 % 70.87 %
  Unsecured Debt to Unencumbered Assets-Gross Book Value(1)   16.63 % 39.29 % 8.26 % 12.12 %
  Secured Line of Credit to Structured Finance Assets(1, 2)   8.34 % 15.89 % 5.58 % 0.00 %
Joint Ventures Allocated                  
  Combined Debt to Market Cap Ratio   46.43 % 46.42 % 47.45 % 51.07 %
Debt to Gross Real Estate Book Ratio(1)   63.41 % 60.34 % 60.48 % 61.81 %
  Secured Debt to Secured Assets Gross Book(1, 2)   68.97 % 67.13 % 68.34 % 68.94 %

(1)
Excludes property level capital obligations.

(2)
Secured debt ratio includes only property level secured debt.

17



SELECTED FINANCIAL DATA
Property NOI and Coverage Ratios
Unaudited
($000's omitted)

 
   
  Three Months Ended
September 30,

  Three Months Ended
June 30,

  Nine Months Ended
September 30,

 
 
   
  2003
  2002
  +/-
  % Change
  2003
  % Change
  2003
  2002
 
Funds from operations   31,832   30,262   1,570   5 % 31,576   1 % 93,636   85,607  
Less:   Non-Building Revenue   9,598   9,986   (388 ) -4 % 7,723   24 % 26,918   28,219  

Plus:

 

Interest Expense (incl. Capital Lease Int.)

 

11,143

 

9,776

 

1,367

 

14

%

11,966

 

- -7

%

33,413

 

28,406

 
    Non Real Estate Depreciation   1,237   1,046   191   18 % 886   40 % 3,586   3,090  
    MG&A Expense   2,994   3,160   (166 ) -5 % 2,804   7 % 8,984   9,719  
    Preferred Dividend   2,093   2,300   (207 ) -9 % 2,300   -9 % 6,693   6,900  
       
 
 
 
 
 
 
 
 
        GAAP NOI   39,700   36,558   3,142   9 % 41,809   -5 % 119,394   105,503  

Cash adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Less:   Free Rent (Net of Amortization)   948   765   183   24 % 438   116 % 2,610   2,869  
    Net FAS 141 Adjustment   111     111   0 % 93   19 % 203    
    Straightline Revenue Adjustment   3,047   2,495   552   22 % 3,205   -5 % 8,794   7,445  

Plus:

 

2% Reserve for Tenant Credit Loss

 

270

 

975

 

(705

)

- -72

%

367

 

- -26

%

1,046

 

2,033

 
    Ground Lease Straight-line Adjustment   160   60   100   167 % 160   0 % 480   380  
       
 
 
 
 
 
 
 
 
        Cash NOI   36,024   34,333   1,691   5 % 38,600   -7 % 109,313   97,602  

 

 

Real Estate Revenue, net

 

74,249

 

58,996

 

15,253

 

26

%

72,157

 

3

%

210,921

 

170,015

 

Operating margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
    GAAP NOI/Real Estate Revenue, net   53.47 % 61.97 %         57.94 %     56.61 % 62.06 %
    Cash NOI/Real Estate Revenue, net   48.52 % 58.20 %         53.49 %     51.83 % 57.41 %

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

58.00

%

68.97

%

 

 

 

 

62.47

%

 

 

61.25

%

67.63

%
    Cash NOI before Ground Rent/Real Estate Revenue, net   52.84 % 63.45 %         57.80 %     56.24 % 62.76 %

Components of debt and fixed charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
    Interest on Fixed Rate Loans   7,372   5,509   1,863   34 % 7,663   -4 % 21,266   16,855  
    Interest on Floating Rate Loans   3,771   4,266   (495 ) -12 % 4,303   -12 % 12,148   11,550  
    Fixed Amortization Principal Payments   927   1,402   (475 ) -34 % 1,005   -8 % 2,862   4,758  
       
 
 
 
 
 
 
 
 
        Total Debt Service   12,070   11,177   893   8 % 12,971   -7 % 36,276   33,163  
       
 
 
 
 
 
 
 
 
    Payments under Ground Lease Arrangements   3,206   3,099   107   3 % 3,106   3 % 9,316   9,097  
    Preferred Stock Dividend   2,093   2,300   (208 ) -9 % 2,300   -9 % 6,693   6,900  
       
 
 
 
 
 
 
 
 
        Total Fixed Charges   17,369   16,576   793   5 % 18,377   -5 % 52,285   49,160  

Adjusted EBITDA

 

46,288

 

44,437

 

 

 

 

 

47,241

 

 

 

137,224

 

127,108

 
Interest Coverage Ratio   4.15   4.55           3.95       4.11   4.47  
Debt Service Coverage ratio   3.83   3.98           3.64       3.78   3.83  
Fixed Charge Coverage ratio   2.66   2.68           2.57       2.62   2.59  

18



SELECTED FINANCIAL DATA
2003 Same Store
Unaudited
($000's omitted)

 
  Three Months Ended September 30,
  Three Months Ended June 30,
 
 
  2003
  2002
  +/-
  % Change
  2003
  +/-
  % Change
 
Revenues                              
  Rental Revenue   47,172   46,352   820   2 % 46,535   637   1 %
  Credit Loss   (132 ) (705 ) 573   -81 % (408 ) 276   -68 %
  Signage Rent   51   192   (141 ) -74 % 387   (336 ) -87 %
  Escalation & Reimbursement Revenues   10,567   6,952   3,615   52 % 8,504   2,063   24 %
  Investment & Other Income   1,754   271   1,483   548 % 295   1,459   495 %
   
 
 
 
 
 
 
 
  Total Revenues   59,412   53,062   6,350   12 % 55,313   4,099   7 %
Expenses                              
  Operating Expense   16,479   14,669   1,810   12 % 14,426   2,053   14 %
  Ground Rent   3,259   3,159   100   3 % 3,159     0 %
  Real Estate Taxes   9,470   7,352   2,118   29 % 8,815   655   7 %
   
 
 
 
 
 
 
 
    29,208   25,180   4,028   16 % 26,400   2,808   11 %
  EBITDA   30,204   27,882   2,322   8 % 28,913   1,291   4 %
  Interest   6,661   7,094   (433 ) -6 % 7,283   (621 ) -9 %
  Depreciation & Amortization   9,707   8,324   1,383   17 % 8,472   1,235   15 %
   
 
 
 
 
 
 
 
  Income Before Minority Interest   13,836   12,464   1,372   11 % 13,158   678   5 %
Plus: Real Estate Depreciation & Amortization   9,070   7,984   1,086   14 % 8,209   861   10 %
  FFO   22,906   20,448   2,458   12 % 21,367   1,539   7 %
Less: Non-Building Revenue   1,738   241   1,497   622 % 71   1,667   2345 %
Plus: Interest Expense   6,661   7,094   (433 ) -6 % 7,283   (622 ) -9 %
  Non Real Estate Depreciation   637   341   296   87 % 264   373   141 %
   
 
 
 
 
 
 
 
    GAAP NOI   28,466   27,642   824   3.0 % 28,843   (377 ) -1 %
Cash Adjustments                              
Less: Free Rent (Net of Amortization)   1,301   1,472   (171 ) -12 % 258   1,043   404 %
  Straightline Revenue Adjustment   1,314   1,386   (72 ) -5 % 1,391   (77 ) -6 %
Plus: Credit Loss   132   705   (573 ) -81 % 408   (276 ) -68 %
  Ground Lease Straight-line Adjustment   160   160   (0 ) 0 % 160   (0 ) 0 %
   
 
 
 
 
 
 
 
    Cash NOI   26,143   25,649   494   1.9 % 27,762   (1,621 ) -6 %
Operating Margins                              
  GAAP NOI to Real Estate Revenue, net   49.24 % 51.64 %         51.83 %        
  Cash NOI to Real Estate Revenue, net   45.23 % 47.92 %         49.89 %        
  GAAP NOI before Ground Rent/Real Estate Revenue, net   54.88 % 57.55 %         57.51 %        
  Cash NOI before Ground Rent/Real Estate Revenue, net   50.59 % 53.52 %         55.28 %        

19



DEBT SUMMARY SCHEDULE
Unaudited
($000's omitted)

 
  Principal O/S
Outstanding
9/30/2003

  Coupon
  Fixed
Annual
Payment

  2003
Principal
Repayment

  Maturity
Date

  Due at
Maturity

  As-Of
Right
Extension

  Earliest
Prepayment

 
  Unaudited
($000's omitted)

Fixed rate debt                                
Secured fixed Rate Debt                                
  125 Broad Street   76,354   8.29 % 7,058   799   10/11/2007   72,320     Oct-03
  673 First Avenue   35,000   5.67 % 1,985     2/20/2013   29,863     Feb-06
  CIBC (against 1414 Ave. of Americas and 70 W. 36th St.)   25,418   7.90 % 2,429   363   5/1/2009   12,196     Apr-03
  711 Third Avenue   48,144   8.13 % 4,420   410   9/10/2005   47,247     Jun-04
  555 West 57th Street (Libor collar of 6.10% - 6.58% + 200bps)   67,748   8.10 % 5,562     11/4/2004   66,959     Open
  420 Lexington Avenue   121,762   8.44 % 12,463   1,771   11/1/2010   104,406     Open
   
 
 
 
 
 
 
 
    374,426   8.01 % 33,917   3,343                
Unsecured fixed rate debt                                
  Wells Fargo Unsecured Term Loan (Libor swap of 1.64% + 150bps)(1)   165,000   5.09 % 8,399     11/5/2007   165,000     Nov-05
    Total Fixed Rate Debt/Wtd Avg   539,426   7.12 % 42,316   3,343                
Floating rate Debt                                
Secured floating rate debt                                
  220 E 42nd Street   158,000   2.87 %       9/1/2004   158,000     Sep-04
  Secured Line of Credit (Libor + 150bps)   14,000   2.67 %       12/22/2004     12/22/2005   Open
   
 
     
               
    Total Floating Rate Secured Debt/Wtd Avg   172,000   2.86 %                    
Unsecured floating rate debt                                
  Senior Unsecured Line of Credit (Libor + 150 bps)   81,000   2.56 %       3/20/2006   81,000     Open
   
 
     
               
    Total Floating Rate Unsecured Debt/Wtd Avg   81,000   2.56 %                    
Total Floating Rate Debt Outstanding   253,000   2.76 %                      
    Total Debt/Wtd Avg   792,426   5.73 %                      
Weighted Average Balance & Interest Rate   757,632   5.87 %                      


SUMMARY OF JOINT VENTURE DEBT

 
  Principal O/S
   
   
   
   
   
   
   
 
  Gross Principal
  SLG Share
   
   
   
   
   
   
   
Joint Venture Debt                                    
  180 Madison JV   45,000   22,455   4.57 %     7/9/2008   21,297     Open
  1250 Broadway (Libor Swap of 4.03% + 250bp)(2)   85,000   46,750   6.53 % 5,551     10/1/2004   85,000   10/1/2006   Open
  1515 Broadway (Libor + 191 bps)(3)   335,000   184,250   3.92 %     5/14/2004   184,250   5/14/2006   Open
  321 W 44th JV (Libor + 250bps)   22,000   7,700   3.65 %     4/30/2004   7,700     Open
  1 Park Avenue (Libor + 150 bps)   150,000   82,500   2.61 %     1/10/2004   82,500     Open
  100 Park Avenue JV   118,196   58,980   8.00 % 10,211   478   9/1/2010   53,637     Open
   
 
 
 
 
               
    Total Joint Venture Debt/Wtd Avg   755,196   402,635   4.58 % 15,762   478                
Weighted Average Balance & Interest Rate with SLG JV debt       1,164,725   5.42 %                      

(1)
Libor swap on $100mm is stepped. On Janary 4, 2004 base swap will increase to 4.06% for balance of the term. Libor swap on $65mm is 4.01% through August 2004.

(2)
Swap on 1250 mortgage executed on SLG portion only through January 11, 2005.

(3)
Spread on 1515 is weighted for first mortgage and mezzanine pieces. In August 2002 a swap at a Libor of 2.29% was placed on $100mm of SL Green's share of debt.

20



SUMMARY OF GROUND LEASE ARRANGEMENTS
Consolidated Statement (REIT)
($000's omitted)

Property

  2003 Scheduled
Cash Payment

  2004 Scheduled
Cash Payment

  2005 Scheduled
Cash Payment

  2006 Scheduled
Cash Payment

  Deferred Land
Lease Obligations(1)

  Year of
Maturity

 
Operating Leases                          
673 First Avenue   3,010   3,010   3,108   3,304   13,720   2037  
1140 Avenue of Americas(2)   348   348   348   348     2016 (3)
420 Lexington Avenue(2)   7,074   7,074   7,074   7,074     2008 (4)
711 Third Avenue(2)(5)   1,550   1,550   1,550   1,550   1,386   2032  
125 Broad Street(2)   1,075   1,075   1,075   1,075     2067 (6)
   
 
 
 
 
 
 
Total           13,057   13,057   13,155   13,351   15,106      
   
 
 
 
 
     

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 
673 First Avenue   1,290   1,290   1,322   1,416   16,090   2037  
   
 
 
 
 
     

(1)
Per the balance sheet at September 30, 2003.

(2)
These ground leases are classified as operating leases and, therefore, do not appear on the balance sheet as an obligation.

(3)
The Company has a unilateral option to extend the ground lease for an additional 50 years to 2066.

(4)
Subject to renewal at the Company's option through 2029.

(5)
Excludes portion payable to SL Green as owner of 50% leasehold.

(6)
The Company has an option to extend the ground lease for five years and six months starting January 1, 2068. The Condo Association can purchased the ground lease for $15million.

21



STRUCTURED FINANCE
($000's omitted)

 
  Assets
Outstanding

  Wtd Average
Assets during quarter

  Wtd Average
Yield during quarter

  Current
Yield

  Libor
Rate

 
9/30/2002   194,709   194,709   12.45 % 12.40 % 1.82 %
Originations/Accretion   500                  
Preferred Equity                    
Redemptions   (49,570 )                
   
                 
12/31/2002   145,639   194,693   12.51 % 12.68 % 1.35 %

Originations/Accretion

 

23,040

 

 

 

 

 

 

 

 

 
Preferred Equity   (53,500 )                
Redemptions   (683 )                
   
                 
3/31/2003   114,496   125,180   12.38 % 12.73 % 1.24 %

Originations/Accretion

 

11,022

 

 

 

 

 

 

 

 

 
Preferred Equity                      
Redemptions                    
   
                 
6/30/2003   125,518   120,010   12.40 % 12.01 % 1.08 %

Originations/Accretion

 

70,021

 

 

 

 

 

 

 

 

 
Preferred Equity                    
Redemptions   (27,584 )                
   
                 
9/30/2003   167,954   128,030   11.27 % 11.35 % 1.05 %(2)

(1)
Accretion includes original issue discounts and compounding investment income.

(2)
At quarter end $79mm of assets have fixed index rates. The weighted average base rate is 3.04%.

22



STRUCTURED FINANCE
($000's omitted)

Type of Investment

  Quarter End Balance(1)
  Senior Financing
  Exposure Psf
  Wtd Average
Yield during quarter

  Current
Yield

 
Junior Mortgage Participation   $ 71,426   $ 519,000   $ 125   10.87 % 10.90 %
Mezzanine Debt   $ 64,217   $ 448,600   $ 259   12.06 % 11.79 %
Preferred Equity   $ 32,311   $ 236,500   $ 146   13.37 % 11.49 %
  Balance as of 9/30/03   $ 167,954   $ 1,204,100   $ 180   11.27 % 11.35 %

GRAPHIC


(1)
Most investments are indexed to Libor and are prepayable at dates prior to maturity subject to certain prepayment penalties or fees.

23



SELECTED PROPERTY DATA

 
   
   
   
   
   
   
   
   
   
   
  Annualized Rent
   
 
   
   
   
   
  Occupancy (%)
   
   
Properties

   
   
  Rentable
Sq. Feet

  % of Total
Sq. Feet

  Annualized
Rent ($'s)

  Total
Tenants

  Submarket
  Ownership
  Sep-03
  Jun-03
  Mar-03
  Dec-02
  Sep-02
  100%
  SLG
PROPERTIES 100% OWNED                                            
"Same Store"                                                    
1140 Avenue of the Americas   Rockefeller Center   Leasehold Interest   191,000   2   96.0   97.8   97.1   97.8   95.5   7,789,380   3   2   24
110 East 42nd Street   Grand Central   Fee Interest   181,000   1   91.8   94.7   98.6   98.6   97.9   6,038,508   2   2   25
1372 Broadway   Times Square South   Fee Interest   508,000   4   99.6   99.6   99.6   97.9   97.8   15,386,496   6   4   28
1414 Avenue of the Americas   Rockefeller Center   Fee Interest   111,000   1   94.3   94.3   93.0   94.3   96.5   4,440,888   2   1   22
1466 Broadway   Times Square   Fee Interest   289,000   2   91.3   90.0   89.3   88.6   86.2   10,486,260   4   3   96
17 Battery Place—North   World Trade/Battery   Fee Interest   419,000   3   100.0   100.0   100.0   100.0   100.0   9,463,248   4   3   7
286 Madison Avenue   Grand Central South   Fee Interest   112,000   1   89.7   91.3   94.8   93.0   92.6   3,449,004   1   1   37
290 Madison Avenue   Grand Central South   Fee Interest   37,000   0   100.0   100.0   100.0   100.0   100.0   1,404,552   1   0   4
292 Madison Avenue   Grand Central South   Fee Interest   187,000   1   93.0   91.0   95.4   99.7   99.7   6,564,660   3   2   18
317 Madison Avenue   Grand Central   Fee Interest   450,000   4   94.9   94.9   96.1   93.4   94.3   14,250,384   5   4   101
420 Lexington Ave (Graybar)   Grand Central North   Operating Sublease   1,188,000   9   97.5   96.2   95.4   95.0   93.2   49,902,084   19   14   258
440 Ninth Avenue   Times Square South   Fee Interest   339,000   3   100.0   98.9   92.5   92.3   97.1   10,039,752   4   3   14
470 Park Avenue South   Park Avenue South/Flatiron   Fee Interest   260,000   2   94.7   94.5   92.7   99.7   99.3   7,633,200   3   2   23
555 West 57th   Midtown West   Fee Interest   941,000   7   99.9   100.0   100.0   100.0   100.0   22,176,192   9   6   20
673 First Avenue   Grand Central South   Leasehold Interest   422,000   3   99.8   99.8   99.8   99.8   99.8   13,870,188   5   4   15
70 West 36th Street   Times Square South   Fee Interest   151,000   1   96.8   96.3   90.4   92.3   93.1   4,021,584   2   1   31
711 Third Avenue   Grand Central North   Operating Sublease(1)   524,000   4   99.8   99.8   99.8   99.1   100.0   20,751,828   8   6   19
           
 
 
 
 
 
 
 
 
 
 
    Subtotal/Weighted Average   6,310,000   50   97.5   97.3   96.9   96.9   96.7   207,668,208   80   60   742

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
125 Broad Street   Downtown   Fee Interest   525,000   4   100.0   100.0   100.0           16,356,240   6   4   5
220 East 42nd Street   Grand Central East   Fee Interest   1,135,000   9   94.5   94.5   91.9           35,450,076   14   10   42
           
 
 
 
 
         
 
 
 
    Subtotal/Weighted Average   1,660,000   13   96.2   96.2   94.5           51,806,316   20   14   47

Total/Weighted Average Properties 100% Owned

 

7,970,000

 

63

 

97.3

 

97.0

 

96.3

 

96.9

 

96.7

 

259,474,524

 

100

 

74

 

789

PROPERTIES <100% OWNED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Unconsolidated                                                    
180 Madison Avenue—50%   Grand Central South   Fee Interest   265,000   2   87.0   85.7   83.8   82.0   82.1   7,605,108       1   50
1 Park Avenue—55%   Grand Central South   Various Interests   913,000   7   86.0   85.9   85.9   98.6   98.6   30,929,316       6   17
1250 Broadway—55%   Penn Station   Fee Interest   670,000   5   91.8   92.6   98.2   98.5   99.3   20,145,456       3   28
100 Park Avenue—50%   Grand Central South   Fee Interest   834,000   7   95.8   95.8   98.3   99.0   100.0   31,218,720       5   35
1515 Broadway—55%   Times Square   Fee Interest   1,750,000   14   95.8   97.0   96.7   98.5   98.3   63,748,884       10   15
321 West 44th Street—35%   Times Square   Fee Interest   203,000   2   90.6   90.6   90.6   90.6   90.2   4,991,578       1   27
           
 
 
 
 
 
 
 
     
 
    Subtotal/Weighted Average   4,635,000   37   92.6   93.0   94.1   97.3   97.5   158,639,062       26   172

Grand Total/Weighted Average

 

12,605,000

 

100

 

95.5

 

95.5

 

95.5

 

96.9

 

97.0

 

418,113,586

 

 

 

 

 

961
Grand Total—SLG share of Annualized Rent                               343,747,677       100    

(1)
Including Ownership of 50% in Building Fee

24



LARGEST TENANTS BY SQUARE FEET LEASED
Wholly Owned Portfolio + Allocated JV Properties

Tenant

  Property
  Lease
Expiration

  Total
Leased
Square Feet

  Annualized
Rent ($)

  PSF
Annualized

  % of
Annualized
Rent

  SLG Share of
Annualized
Rent($)

  % of
SLG Share of
Annualized
Rent

 
Viacom International, Inc.   1515 Broadway   2004, 2006, 2008, 2009, 2013   1,277,890   $ 57,762,252   $ 45.20   13.8 % $ 31,769,239   9.2 %
Omnicom Group   220 East 42nd Street   2008, 2009, 2010, 2017   419,111   $ 12,942,516   $ 30.88   3.1 % $ 12,942,516   3.8 %
Salomon Smith Barney   125 Broad Street   2010   330,900   $ 10,194,900   $ 30.81   2.4 % $ 10,194,900   3.0 %
The City of New York   17 Battery Place   2012   325,664   $ 5,712,000   $ 17.54   1.4 % $ 5,712,000   1.7 %
Visting Nurse Services   1250 Broadway   2005, 2006 & 2011   251,251   $ 7,214,676   $ 28.72   1.7 % $ 3,968,072   1.2 %
BMW of Manhattan, Inc.   555 West 57th Street   2012   227,782   $ 3,612,144   $ 15.86   0.9 % $ 3,612,144   1.1 %
Philip Morris Managament Corp   100 Park Avenue   2007   175,887   $ 7,421,472   $ 42.19   1.8 % $ 3,703,315   1.1 %
City University of New York -CUNY   555 West 57th Street   2010, 2011, & 2015   171,733   $ 5,105,028   $ 29.73   1.2 % $ 5,105,028   1.5 %
J&W Seligman & Co., Inc.   100 Park Avenue   2009   168,390   $ 5,765,616   $ 34.24   1.4 % $ 2,877,042   0.8 %
C.B.S., Inc.   555 West 57th Street   2003 & 2010   166,215   $ 3,950,880   $ 23.77   0.9 % $ 3,950,880   1.1 %
Segal Company   1 Park Avenue   2009   157,944   $ 6,095,184   $ 38.59   1.5 % $ 3,352,351   1.0 %
Metro North Commuter Railroad Co.   420 Lexington Avenue   2008 & 2016   134,687   $ 4,112,652   $ 30.53   1.0 % $ 4,112,652   1.2 %
Tribune Newspaper   220 East 42nd Street   2010   134,208   $ 3,940,920   $ 29.36   0.9 % $ 3,940,920   1.1 %
St. Luke's Roosevelt Hospital   555 West 57th Street   2014   134,150   $ 3,297,312   $ 24.58   0.8 % $ 3,297,312   1.0 %
Fahenstock & Co., Inc.   125 Broad Street   2004 & 2013   103,566   $ 2,868,564   $ 27.70   0.7 % $ 2,868,564   0.8 %
Coty Inc.   1 Park Avenue   2015   103,283   $ 4,066,920   $ 39.38   1.0 % $ 2,236,806   0.7 %
Minskoff/Nederlander JV(1)   1515 Broadway   2024   102,452   $ 210,000   $ 2.05   0.1 % $ 115,500   0.0 %
Ross Stores   1372 Broadway   2010   101,741   $ 2,895,528   $ 28.46   0.7 % $ 2,895,528   0.8 %
Ketchum, Inc.   711 Third Avenue   2015   100,876   $ 4,417,884   $ 43.80   1.1 % $ 4,417,884   1.3 %
CHF Industries   1 Park Avenue   2005   100,000   $ 3,687,960   $ 36.88   0.9 % $ 2,028,378   0.6 %
New York Presbyterian Hospital   555 West 57th Street & 673 First Avenue   2006 & 2009   99,650   $ 3,064,632   $ 30.75   0.7 % $ 3,064,632   0.9 %
Ann Taylor Inc.   1372 Broadway   2010   93,020   $ 2,841,180   $ 30.54   0.7 % $ 2,841,180   0.8 %
United Nations Population Fund   220 East 42nd Street   2010   91,021   $ 4,048,908   $ 44.48   1.0 % $ 4,048,908   1.2 %
Crain Communications Inc.   711 Third Avenue   2009   90,531   $ 3,661,296   $ 40.44   0.9 % $ 3,661,296   1.1 %
Advanstar Communications   1 Park Avenue   2010   85,284   $ 3,184,692   $ 37.34   0.8 % $ 1,751,581   0.5 %
           
 
 
 
 
 
 
  TOTAL           5,147,236   $ 172,075,116   $ 33.43   41.2 % $ 128,468,627   37.4 %

Wholly Owned Portfolio + Allocated JV Properties

 

12,605,000

 

$

418,113,586

 

$

33.17

 

 

 

$

343,747,677

 

 

 

(1)
Minskoff/Nederlander JV pays percentage rent.

25



THIRD QUARTER 2003—LEASING ACTIVITY
Available Space

Activity Type

   
  Building Address
  # of Leases
  Usable SF
  Rentable SF
  Rent/Rentable SF ($'s)
Vacancy at 6/30/03               574,383        
Acquired Vacancies                        
    Office                  
Sold Vacancies                        
    Office                  
        1370 Broadway       (16,790 )      
Expiring Space                        
    Office                    
        317 Madison Avenue   5   8,279   11,457   37.95
        1515 Broadway   4   22,385   30,104   41.88
        180 Madison Avenue   4   4,393   6,108   34.69
        1250 Broadway   3   18,847   23,813   27.83
        286 Madison   4   5,028   6,326   31.23
        292 Madison   1   4,406   5,652   46.56
        555 W 57th Street   1   1,213   1,607   26.94
        1414 Sixth Avenue   2   18,851   21,515   30.83
        470 Park Ave South   1   6,838   8,400   28.78
        1140 Sixth Avenue   3   12,387   15,482   32.03
        110 East 42nd Street   7   9,814   12,265   42.52
        321 West 44th Street   2   5,054   6,393   15.15
        1466 Broadway   8   6,016   7,915   41.46
        420 Lexington Avenue   10   13,634   17,735   36.29
           
 
 
 
        Total/Weighted Average   55   137,145   174,772   34.70
    Retail                    
        1140 Sixth Avenue   1   1,737   2,412   32.39
        711 Third Avenue   1   7,226   7,226   86.40
        420 Lexington Avenue   2   2,191   2,191   31.13
           
 
 
 
        Total/Weighted Average   4   11,154   11,829   65.11
    Storage                    
        317 Madison   1   51   51   12.00
        1 Park Avenue   1   2,079   2,654   22.00
        1250 Broadway   1   216   216   5.00
        1466 Broadway   1   359   359   6.69
        420 Lexington Avenue   1   254   254   25.00
           
 
 
 
        Total/Weighted Average   5   2,959   3,534   19.48

Move Outs

 

 

 

 

 

 

 

 

 

 

 

 
    Office                    
        180 Madison Avenue   3   3,145   4,640   34.75
        286 Madison Avenue   1   1,635   2,359   38.00
        1140 Sixth Avenue   1   3,401   4,307   49.17
        110 East 42nd Street   1   867   1,057   21.00
        1466 Broadway   2   2,294   3,269   44.17
        420 Lexington Avenue   2   1,873   2,641   46.46
           
 
 
 
        Total/Weighted Average   10   13,215   18,273   41.15
    Retail                    
        317 Madison Avenue   1   589   589   155.00
           
 
 
 
        Total/Weighted Average   1   589   589   155.00
    Storage                    
        420 Lexington Avenue   1   549   634   17.30
           
 
 
 
        Total/Weighted Average   1   549   634   17.30
Evicted Tenants                        
    Office                    
        Total/Weighted Average          
    Retail                    
        Total/Weighted Average        
Relocating Tenants                        
    Office                    
        180 Madison Avenue   3   2,213   2,691   39.22
        1467 Broadway   2   2,521   3,431   38.05
        420 Lexington Avenue   4   2,386   2,612   43.11
           
 
 
 
        Total/Weighted Average   9   7,120   8,734   39.93
Available Space                        
    Office       74   157,480   201,779   35.51
    Retail       5   11,743   12,418   69.38
    Storage       6   3,508   4,168   19.15
           
 
 
 
            Total   85   172,731   218,365   37.13
    Available Space           730,324        

*
Escalated Rent is calculated as Total Annual Income less Electric Charges.

26



THIRD QUARTER—2003 LEASING ACTIVITY
Leased Space

Activity Type

   
  Building Address
  # of Leases
  Term
(Yrs)

  Usable SF
  Rentable SF
  New Cash Rent /
Rentable SF

  Prev. Escalated Rent/
Rentable SF

  T.I /
Rentable SF

  Free Rent
# of Months

Available Space as 9/30/03                   730,324                    
Renewing Tenants                                        
    Office                                    
        317 Madison Avenue   2   5.0   3,660   5,350   30.00   38.32   4.76   1.5
        286 Madison Avenue   1   3.0   1,393   1,990   28.00   30.00   9.07  
        1414 Sixth Avenue   1   7.3   16,521   20,148   36.00   30.29   10.00   4.0
        1140 Sixth Avenue   1   7.3   8,063   9,722   37.50   32.93    
        110 East 42nd Street   1   5.4   1,230   1,758   36.00   33.24   10.85   1.0
        1466 Broadway   2   3.5   2,492   3,495   33.82   39.69   6.13   2.0
        420 Lexington Avenue   3   3.5   3,663   5,346   36.67   39.07   4.79  
           
 
 
 
 
 
 
 
            Total/Weighted
    Average
  11   6.1   37,022   47,809   35.22   32.15   6.51   0.8
Relocating Tenants                                        
    Office                                    
        180 Madison   3   3.9   2,969   3,896   38.36   38.96   10.47   5.0
        1466 Broadway   2   2.8   1,910   2,846   33.45   40.34   13.45   2.0
        420 Lexington Avenue   4   4.8   3,735   5,490   37.40   28.78   28.45   1.5
           
 
 
 
 
 
 
 
            Total/Weighted
    Average
  9   4.0   8,614   12,232   36.79   34.31   19.23   0.9
New Tenants Replacing Old Tenants                                        
    Office                                    
        180 Madison Avenue   3   3.2   2,663   3,914   36.81   30.89   10.12   4.0
        1250 Broadway   1   3.0   10,854   14,429   30.50   25.35   10.00   1.0
        286 Madison Avenue   1   7.0   339   489   32.00   27.00   39.86   3.0
        1414 Sixth Avenue   1   7.3   2,330   3,328   36.00   26.49   45.00  
        70 West 36th Street   1   5.0   768   1,100   22.00   32.64   30.00   2.0
        470 Park Avenue South   1   15.0   7,304   9,735   28.00   23.97   42.84   7.0
        110 East 42nd St   1   7.8   867   1,239   40.20   21.00   5.00   1.8
        1466 Broadway   5   2.8   4,511   6,229   34.05   43.19   8.76   5.0
        420 Lexington Avenue   12   7.6   20,006   29,094   34.03   33.18   28.49   30.5
           
 
 
 
 
 
 
 
            Total/Weighted
    Average
  26   7.0   49,642   69,557   32.61   28.90   24.34   2.1
    Retail                                    
        711 Third Avenue   1   0.5   7,226   7,301   86.52   86.34    
        420 Lexington Avenue   1   5.0   948   1,017   50.00   39.96    
           
 
 
 
 
 
 
 
            Total/Weighted
    Average
  2   1.1   8,174   8,318   82.05   79.89    
    Storage                                    
        420 Lexington Avenue   1   1.0   55   79   20.00   25.00    
           
 
 
 
 
 
 
 
        Total/Weighted Average   1   1.0   55   79   20.00   25.00    
    Total/Weighted Average Office   46   6.4   95,278   129,598   33.97   30.61   17.28   1.4
    Total/Weighted Average Retail   2   1.1   8,174   8,318   82.05   79.89    
    Total/Weighted Average Storage   1   1   55   79   20.00   25.00    
New Tenants Replacing Vacancies                                
    Office                                    
        317 Madison Avenue   1   10   4,696   7,010   27.50     42.65  
        220 East 42nd Street   1   6.5   2,474   3,366   27.00      
        180 Madison Avenue   3   5.6   5,430   7,984   36.28     24.91   5.5
        292 Madison Avnue   1   10.0   8,113   10,536   27.00     52.00   5.6
        440 Ninth Avenue   1   5.6   4,836   5,861   23.00     42.71   3.0
        1466 Broadway   3   2.9   2,977   4,369   34.89     9.80   2.5
        420 Lexington Avenue   2   9.6   2,765   3,722   34.73     38.57   7.0
           
 
 
 
 
 
 
 
            Total/Weighted
    Average
  12   7.5   31,291   42,848   29.74     34.60   2.0
    Retail                                    
        180 Madison Avenue   1   15.3   2,070   2,238   85.79       4.0
        440 Ninth Avenue   1   5.3   1,354   1,934   13.50       3.0
           
 
 
 
 
 
 
 
            Total/Weighted
    Average
  2   10.3   3,424   4,172   52.28       3.5
    Storage                                    
        1 Park Avenue   1   12.1   580   629   25.00      
   
 
 
 
 
 
 
 
 
 
            Total/Weighted
    Average
  1   12.1   580   629   25.00      
Leased Space                                        
    Office       58   6.6   126,569   172,446   32.92   30.61   21.58   1.5
    Retail       4   4.3   11,598   12,490   72.11   79.89    
    Storage       2   10.9   635   708   24.44   25.00    
           
 
 
 
 
 
 
 
                Total   64   6.5   138,802   185,644   35.52   32.45   20.05   1.4
Sub-Total Available Space @ 9/30/03           591,522                    
Holdover Tenants                                        
    Office                                    
        317 Madison   1   0   643   870   31.38   31.38    
        1515 Broadway   1   0   640   640   20.00   20.00    
        1250 Broadway   1   0   2,644   3,617   28.30   29.81    
        286 Madison Avenue   2   0   3,046   3,477   32.24   29.84    
        1140 Sixth Avenue   3   0   6,061   8,172   29.43   31.07    
        110 East 42nd Street   2   0   3,268   4,829   46.86   46.86        
        321 West 44th Street   2   0   5,054   6,393   15.15   15.15        
        1466 Broadway   4   0   2,679   3,135   40.06   40.06    
        420 Lexington Avenue   4   0   5,381   6,543   31.49   31.49    
           
 
 
 
 
 
 
 
            20   0   29,416   37,676   30.52   30.87    
    Storage                                    
        317 Madison Avenue   1   0   51   51   12.00   12.00    
        1 Park Avenue   1   0   2,079   2,654   22.00   22.00    
        1250 Broadway   1   0   216   216   5.00   5.00    
        1466 Broadway   1   0   359   359   6.69   6.69    
        420 Lexington Avenue   1   0   254   254   25.00   25.00    
           
 
 
 
 
 
 
 
            5   0   2,959   3,534   19.48   19.48    
Total Available Space @ 9/30/03           559,147                    
                                         

27


Early Renewals                                        
Office                                        
        180 Madison Avenue   1   1.1   2,880   4,236   28.00   24.00    
        470 Park Avenue South   1   1.0   6,975   8,500   17.50   15.50    
        1466 Broadway   1   1.4   1,303   1,761   34.00   36.00   10.25  
        420 Lexington   8   3.6   66,832   88,491   37.65   39.73   9.06   5.0
           
 
 
 
 
 
 
 
            11   3.2   77,990   102,988   35.53   36.61   7.96   0.5

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
        Expired/Renewed Office   11   6.1   37,022   47,809   35.22   32.15   6.51   0.8
        Early Renewals Office   11   3.2   77,990   102,988   35.53   36.61   7.96   0.5
        Early Renewals Retail   0   0.0            
        Early Renewals Storage   0   0.0            
           
 
 
 
 
 
 
 
            Total   22   4.1   115,012   150,797   35.43   35.19   7.50   0.6

*
Annual Base Rent

**
Escalated Rent is calculated as Total Annual Income less Electric Charges.

28



ANNUAL LEASE EXPIRATIONS
Consolidated Properties

Year of Lease Expiration

  Number of Expiring Leases**
  Square Footage of Expiring Leases
  Percentage of Total Leased Sq. Ft.
  Annualized Rent of Expiring Leases ($'s)
  Annualized Rent Per Leased Square Foot of Expiring Leases $/psf ***
  Year 2003 Weighted Average Asking Rent $/psf
In 1st Quarter 2003*   12   6,207   0.08 % $ 196,848   $ 31.71   $ 37.14
In 2nd Quarter 2003*   8   61,261   0.77 % $ 1,817,292   $ 29.66   $ 37.30
In 3rd Quarter 2003*   18   27,030   0.34 % $ 1,005,432   $ 37.20   $ 36.35
In 4th Quarter 2003   35   253,504   3.20 % $ 6,872,676   $ 27.11   $ 32.21
   
 
 
 
 
 
  Total 2003   73   348,002   4.40 % $ 9,892,248   $ 28.43   $ 33.52

In 1st Quarter 2004

 

35

 

87,972

 

1.11

%

$

3,747,696

 

$

42.60

 

$

36.27
In 2nd Quarter 2004   24   194,593   2.46 % $ 7,033,320   $ 36.14   $ 30.26
In 3rd Quarter 2004   36   106,618   1.35 % $ 3,578,076   $ 33.56   $ 33.58
In 4th Quarter 2004   37   145,131   1.83 % $ 4,606,548   $ 31.74   $ 34.44
   
 
 
 
 
 
  Total 2004   132   534,314   6.75 % $ 18,965,640   $ 35.50   $ 33.05
    2005   136   538,767   6.81 % $ 18,095,988   $ 33.59   $ 33.97
    2006   98   589,327   7.45 % $ 19,620,372   $ 33.29   $ 33.66
    2007   81   368,733   4.66 % $ 13,086,384   $ 35.49   $ 34.94
    2008   88   576,399   7.28 % $ 19,140,300   $ 33.21   $ 33.28
    2009   40   591,263   7.47 % $ 20,431,068   $ 34.55   $ 33.16
    2010   62   1,577,735   19.94 % $ 53,165,040   $ 33.70   $ 34.21
    2011   23   309,800   3.91 % $ 13,457,532   $ 43.44   $ 35.75
    2012   24   739,641   9.35 % $ 17,855,880   $ 24.14   $ 28.16
  Thereafter   67   1,739,891   21.99 % $ 55,764,072   $ 32.05   $ 34.33
   
 
 
 
 
 
    824   7,913,872   100.00 % $ 259,474,524   $ 32.79   $ 33.45

*
Includes month to month holdover tenants that expired prior to 9/30/03.

**
Tenants may have multiple leases.

**
Represents current in place annualized rent allocated by year of maturity.

29



ANNUAL LEASE EXPIRATIONS
Joint Venture Properties

Year of Lease Expiration

  Number of Expiring
Leases**

  Square Footage of Expiring
Leases

  Percentage of Total
Leased Sq. Ft.

  Annualized Rent of Expiring
Leases ($'s)

  Annualized Rent Per Leased
Square Foot of Expiring Leases $/psf ***

  Year 2003 Weighted
Average Asking Rent $/psf

In 1st Quarter 2003*   2   3,294   0.08 % $ 71,196   $ 21.61   $ 37.33
In 2nd Quarter 2003*   2   7,686   0.18 % $ 175,920   $ 22.89   $ 35.23
In 3rd Quarter 2003*   6   38,083   0.89 % $ 905,496   $ 23.78   $ 40.50
In 4th Quarter 2003   6   30,587   0.72 % $ 1,739,280   $ 56.86   $ 40.09
   
 
 
 
 
 
  Total 2003   16   79,650   1.87 % $ 2,891,892   $ 36.31   $ 39.70

In 1st Quarter 2004

 

1

 

4,548

 

0.11

%

$

58,800

 

$

12.93

 

$

23.00
In 2nd Quarter 2004   9   43,521   1.02 % $ 1,388,940   $ 31.91   $ 39.35
In 3rd Quarter 2004   7   103,111   2.42 % $ 3,819,384   $ 37.04   $ 40.04
In 4th Quarter 2004   5   10,769   0.25 % $ 575,040   $ 53.40   $ 28.22
   
 
 
 
 
 
  Total 2004   22   161,949   3.80 % $ 5,842,164   $ 36.07   $ 38.59
    2005   30   401,173   9.42 % $ 12,039,144   $ 30.01   $ 40.79
    2006   28   379,419   8.91 % $ 11,470,020   $ 30.23   $ 36.99
    2007   16   286,121   6.72 % $ 11,492,712   $ 40.17   $ 41.83
    2008   21   387,801   9.11 % $ 13,558,440   $ 34.96   $ 40.01
    2009   16   521,138   12.24 % $ 19,348,800   $ 37.13   $ 40.10
    2010   15   1,334,013   31.34 % $ 57,172,392   $ 42.86   $ 44.56
    2011   5   101,393   2.38 % $ 4,378,044   $ 43.18   $ 33.41
    2012   7   194,594   4.57 % $ 6,012,408   $ 30.90   $ 36.67
  Thereafter   13   409,570   9.62 % $ 14,433,046   $ 35.24   $ 40.33
   
 
 
 
 
 
    189   4,256,821   100.00 % $ 158,639,062   $ 37.27   $ 41.03
   
 
 
 
 
 

*
Includes month to month holdover tenants that expired prior to 9/30/03

**
Tenants may have multiple leases.

***
Represents in place annualized rent allocated by year of maturity.

30



SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997

 
  Property
  Type of
Ownership

  Submarket
  Net Rentable
s.f.

  % Leased
at acquisition

  % Leased
9/30/2003

  Acquisition
Price ($'s)

1998 Acquisitions                              
  Mar-98   420 Lexington   Operating Sublease   Grand Central North   1,188,000   83   98   $ 78,000,000
  Mar-98   1466 Broadway   Fee Interest   Times Square   289,000   87   91   $ 64,000,000
  Mar-98   321 West 44th   Fee Interest   Times Square   203,000   96   91   $ 17,000,000
  May-98   711 3rd Avenue   Operating Sublease   Grand Central North   524,000   79   100   $ 65,600,000
  Jun-98   440 9th Avenue   Fee Interest   Garment   339,000   76   100   $ 32,000,000
  Aug-98   1412 Broadway   Fee Interest   Times Square South   389,000   90   N/A   $ 82,000,000
               
         
                2,932,000           $ 338,600,000
1999 Acquisitions                              
  Jan-99   420 Lexington Leasehold   Sub-leasehold   Grand Central North             $ 27,300,000
  Jan-99   555 West 57th—65% JV   Fee Interest   Midtown West   941,000   100   100   $ 66,700,000
  May-99   90 Broad Street—35% JV   Fee Interest   Financial   339,000   82   N/A   $ 34,500,000
  May-99   The Madison Properties:   Fee Interest   Grand Central South               $ 50,000,000
        286 Madison Avenue           112,000   99   90      
        290 Madison Avenue           36,800   86   100      
        292 Madison Avenue           187,000   97   93      
  Aug-99   1250 Broadway—50% JV   Fee Interest   Penn Station   670,000   97   N/A   $ 93,000,000
  Nov-99   555 West 57th—remaining 35%   Fee Interest   Midtown West             $ 34,100,000
               
         
                2,285,800           $ 305,600,000
2000 Acquisitions                              
  Feb-00   100 Park Avenue   Fee Interest   Grand Central South   834,000   97   92   $ 192,000,000
  Dec-00   180 Madison Avenue   Fee Interest   Grand Central South   265,000   90   87   $ 41,250,000
Contribution to JV                              
  May-00   321 West 44th   Fee Interest   Times Square   203,000   98   91   $ 28,400,000
               
         
                1,302,000           $ 261,650,000
2001 Acquisitions                              
  Jan-01   1370 Broadway   Fee Interest   Garment   255,000   97   N/A   $ 50,500,000
  Jan-01   1 Park Avenue   Various Interests   Grand Central South   913,000   97   86   $ 233,900,000
  Jan-01   469 7th Avenue—35% JV   Fee Interest   Penn Station   253,000   98   N/A   $ 45,700,000
  Jun-01   317 Madison   Fee Interest   Grand Central   450,000   95   95   $ 105,600,000
Acquisition of JV Interest                              
  Sep-01   1250 Broadway—49.9% JV(1)   Fee Interest   Penn Station   670,000   98   92   $ 126,500,000
               
         
                2,541,000           $ 562,200,000
2002 Acquisitions                              
  May-02   1515 Broadway—55% JV   Fee Interest   Times Square   1,750,000   98   96   $ 483,500,000
                           
                            $ 483,500,000
                           
2003 Acquisitions                              
  Feb-03   220 East 42nd Street   Fee Interest   United Nations   1,135,000   92   95   $ 265,000,000
  Mar-03   125 Broad Street   Fee Interest   Downtown   525,000   100   100   $ 92,000,000
               
         
                1,660,000           $ 357,000,000

(1)
Current ownership interest is 55%. (From 9/1/01-10/31/01 the company owned 99.8% of this property.)

31



SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999

 
  Property
  Type of Ownership
  Submarket
  Net Rentable
s.f.

  Sales
Price ($'s)

  Sales
Price ($'s/SF)

2000 Sales                            
  Feb-00   29 West 35th Street   Fee Structure   Garment   78,000   $ 11,700,000   $ 150
  Mar-00   36 West 44th Street   Fee Structure   Grand Central   178,000   $ 31,500,000   $ 177
  May-00   321 West 44th Street—35% JV   Fee Structure   Times Square   203,000   $ 28,400,000   $ 140
  Nov-00   90 Broad Street   Fee Structure   Financial   339,000   $ 60,000,000   $ 177
  Dec-00   17 Battery South   Fee Structure   Financial   392,000   $ 53,000,000   $ 135
               
 
 
                1,190,000   $ 184,600,000   $ 156
2001 Sales                            
  Jan-01   633 Third Ave   Fee Structure   Grand Central North   40,623   $ 13,250,000   $ 326
  May-01   1 Park Ave—45% JV   Fee Structure   Times Square   913,000   $ 233,900,000   $ 256
  Jun-01   1412 Broadway   Fee Structure   Times Square South   389,000   $ 90,700,000   $ 233
  Jul-01   110 E. 42nd Street   Fee Structure   Grand Central North   69,700   $ 14,500,000   $ 208
  Sep-01   1250 Broadway(1)   Fee Structure   Penn Station   670,000   $ 126,500,000   $ 189
               
 
 
                2,082,323   $ 478,850,000   $ 242
2002 Sales                            
  Jun-02   469 Seventh Avenue   Fee Structure   Penn Station   253,000   $ 53,100,000   $ 210
               
 
 
                  253,000   $ 53,100,000   $ 210
2003 Sales                            
  Mar-03   50 West 23rd Street   Fee Structure   Chelsea   333,000   $ 66,000,000   $ 198
  Jul-03   1370 Broadway   Fee Structure   Garment   255,000   $ 58,500,000   $ 229
               
 
 
                588,000   $ 124,500,000   $ 212

(1)
Company sold a 45% JV interest in the property at an implied $126.5mm sales price.

32


SUPPLEMENTAL DEFINITIONS

        Annualized rent is calculated as monthly base rent and escalations per the lease, as of a certain date, multiplied by 12.

        Debt service coverage is adjusted EBITDA divided by total interest and principal payments

        Equity income/ (loss) from affiliates are generally accounted for on a cost basis and realized gains and losses are included in current earnings. For its investments in private companies, the Company periodically reviews its investments and management determines if the value of such investments have been permanently impaired. Permanent impairment losses for investments in public and private companies are included in current earnings.

        Fixed charge is adjusted EBITDA divided by the total payments for ground leases and preferred stock.

        Fixed charge coverage is adjusted EBITDA divided by total interest expense (including capitalized interest and debt premium amortization, but excluding finance cost amortization) plus preferred dividends and distributions.

        Funds available for distribution (FAD) is defined as FFO plus non-real estate depreciation, 2% allowance for straight line credit loss, adjustment for straight line ground rent, non-cash deferred compensation, a pro-rata adjustment for FAD for SLG's unconsolidated JV; less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.

        Funds from operations (FFO) is defined as income from operations before minority interests, gains or losses from sales of real estate and extraordinary items plus real estate depreciation, an adjustment to derive SLG's pro rata share of the FFO of unconsolidated joint ventures, and perpetual preferred stock dividends. In accordance with NAREIT White Paper on FFO, SLG includes the effects of straight-line rents in FFO.

        Interest coverage is adjusted EBITDA divided by total interest expense.

        Junior Mortgage Participations are subordinate interests in first mortgages.

        Mezzanine Debt Loans are loans secured by ownership interests.

        Operating earnings per share reflects income before minority interests and gains (losses) from dispositions of real estate and impairment reserves on assets held for sale and operating properties less minority interests' share of income and preferred stock dividends if anti-dilutive.

        Percentage leased represents the total percentage of total rentable square feet owned, which is leased, including month-to-month leases, as of the date reported. Space is considered leased when the tenant has either taken physical or economic occupancy.

        Preferred Equity Investments are equity investments entitled to preferential returns that are senior to common equity.

        Recurring capital expenditures represents non-incremental building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include immediate building improvements that were taken into consideration when underwriting the purchase of a building or which are incurred to bring a building up to "operating standard."

        Redevelopment costs are non-recurring capital expenditures incurred in order to improve buildings to SLG's "operating standards." These building costs are taken into consideration during the underwriting for a given property's acquisition.

33



        Same-store NOI growth is the change in the NOI (excluding straight-line rents) of the same-store properties from the prior year reporting period to the current year reporting period.

        Same-store properties include all properties that were owned during both the current and prior year reporting periods and excludes development properties prior to being stabilized for both the current and prior reporting period.

        Second generation TI's and LC's are tenant improvements, lease commissions, and other leasing costs incurred during leasing of second generations space. Costs incurred prior to leasing available square feet are not included until such space is leased. Second generation space excludes square footage vacant at acquisition.

        SLG's share of total debt to market capitalization is calculated as SLG's share of total debt divided by the sum of total debt plus market equity and preferred stock equity income redeemable shares. SLG's share of total debt includes total consolidated debt plus SLG's pro rata share of the debt of unconsolidated joint ventures less than JV partners' share of debt. Market equity assumes conversion of all OP units into common stock.

        Total square feet owned represents 100% of the square footage of properties either owned directly by SLG or in which SLG has a controlling interest (e.g. consolidated joint ventures).

34



CORPORATE GOVERNANCE

Stephen L. Green
    Chairman of the Board and CEO
Marc Holliday
    President
Michael W. Reid
    Chief Operating Officer
Thomas E. Wirth
    Chief Financial Officer
Gerard Nocera
    Executive VP, Director of Real Estate
Andrew S. Levine
    General Counsel and Secretary

ANALYST COVERAGE

Firm

  Analyst
  Phone
  Email
AG Edwards   Dave Aubuchon   (314) 955-5452   aubuchond@agedwards.com
Corinthian Partners, LLC   Claus Hirsch   (212) 287-1565   chirsch@corinthianpartners.com
Credit Suisse First Boston   Jay Haberman   (212) 538-5250   Jay.haberman@csfb.com
Deutsche Banc Alex. Brown   Louis W. Taylor   (212) 469-4912   louis.taylor@db.com
Goldman Sachs   Carey Callaghan   (212) 902-4351   carey.callaghan@gs.com
Legg Mason Wood Walker, Inc.   David Fick   (410) 454-5018   dmfick@leggmason.com
Lehman Brothers, Inc.   David Shulman   (212) 526-3413   dshulman@lehman.com
J.P. Morgan Securities Inc.   Anthony Paolone   (212) 622-6682   anthony.paolone@jpmorgan.com
McDonald & Company   Anatole Pevnev   (216) 263-4783   apevnev@mcdinvest.com
Prudential Securities   James W. Sullivan   (212) 778-2515   jim_sullivan@prusec.com
Raymond James & Associates   Paul Puryear   (727) 567-2253   ppuryear@ecm.rjf.com
Salomon Smith Barney   Jonathan Litt   (212) 816-0231   jonathan.litt@ssmb.com
Wachovia Securities   Christopher Haley   (443) 263-6773   christopher.haley@wachovia.com

SL Green Realty Corp. is followed by the analyst(s) listed above. Please note that any opinions, estimates or forecasts regarding SL Green Realty Corp.'s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of SL Green Realty Corp. or its management. SL Green Realty Corp. does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.

35





QuickLinks

TABLE OF CONTENTS
Conversion of Preferred Income Equity Redeemable Shares
Forward Swap Contract
Consolidation of Affiliate
FINANCIAL HIGHLIGHTS Third Quarter Unaudited
COMPARATIVE BALANCE SHEETS Unaudited (000's omitted)
COMPARATIVE BALANCE SHEETS Unaudited (000's omitted)
COMPARATIVE STATEMENTS OF OPERATIONS Unaudited ($000's omitted)
JOINT VENTURE STATEMENTS Balance sheet for unconsolidated joint ventures Unaudited (000's omitted)
JOINT VENTURE STATEMENTS Statements of operations for unconsolidated joint ventures Unaudited (000's omitted)
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY ($000's omitted)
RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION
COMPARATIVE COMPUTATION OF FFO AND FAD Unaudited ($000's omitted—except per share data)
SELECTED FINANCIAL DATA Capitalization Analysis Unaudited ($000's omitted)
SELECTED FINANCIAL DATA Property NOI and Coverage Ratios Unaudited ($000's omitted)
SELECTED FINANCIAL DATA 2003 Same Store Unaudited ($000's omitted)
DEBT SUMMARY SCHEDULE Unaudited ($000's omitted)
SUMMARY OF JOINT VENTURE DEBT
SUMMARY OF GROUND LEASE ARRANGEMENTS Consolidated Statement (REIT) ($000's omitted)
STRUCTURED FINANCE ($000's omitted)
STRUCTURED FINANCE ($000's omitted)
SELECTED PROPERTY DATA
LARGEST TENANTS BY SQUARE FEET LEASED Wholly Owned Portfolio + Allocated JV Properties
THIRD QUARTER 2003—LEASING ACTIVITY Available Space
THIRD QUARTER—2003 LEASING ACTIVITY Leased Space
ANNUAL LEASE EXPIRATIONS Consolidated Properties
ANNUAL LEASE EXPIRATIONS Joint Venture Properties
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999