UNITED STATES

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):

January 26, 2009

 

SL GREEN REALTY CORP.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

 

MARYLAND

(STATE OF INCORPORATION)

 

1-13199

 

13-3956775

(COMMISSION FILE NUMBER)

 

(IRS EMPLOYER ID. NUMBER)

 

 

 

420 Lexington Avenue

 

10170

New York, New York

 

(ZIP CODE)

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

 

(212) 594-2700

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02.              Results of Operations and Financial Condition

 

Following the issuance of a press release on January 26, 2009 announcing SL Green Realty Corp.’s (the “Company”) results for the fourth quarter and full year ended December 31, 2008, 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.

 

The information (including exhibits 99.1 and 99.2) being furnished pursuant to this “Item 2.02 Results of Operations and Financial Condition” shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Act, or the Exchange Act regardless of any general incorporation language in such filing.

 

The Company is reaffirming its earnings guidance for the year ending December 31, 2009 of FFO per share of $5.25 to $5.50.

 

Item 7.01.              Regulation FD Disclosure

 

As discussed in Item 2.02 above, on January 26, 2009, the Company issued a press release announcing its results for the fourth quarter and full year ended December 31, 2008.

 

The information being furnished pursuant to this “Item 7.01 Regulation FD Disclosure” shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act regardless of any general incorporation language in such filing.  This information will not be deemed an admission as to the materiality of such information that is required to be disclosed solely by Regulation FD.

 

Item 9.01.              Financial Statements and Exhibits

 

(d)           Exhibits

 

99.1                           Press Release regarding fourth quarter and full year 2008 earnings.

99.2                           Supplemental package.

 

NON-GAAP Supplemental Financial Measures

 

Funds from Operations (FFO)

 

FFO is a widely recognized measure of REIT performance.  We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or 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 we do.  The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002 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 present FFO because we consider it an important supplemental measure of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITS, particularly those that own and operate commercial office properties.  We also use FFO as one of several criteria to determine performance-based bonuses for members of our senior management.  FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time.  Historically, however, real estate values have risen or fallen with market conditions.  Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year,

 

2



 

reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income.  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 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, 2007 and still owned at the end of the current quarter, 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.

 

3



 

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).

 

4



 

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/ Gregory F. Hughes

 

 

Gregory F. Hughes

 

Chief Financial Officer

 

 

 

 

Date: January 27, 2009

 

 

5


Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

CONTACT

Gregory F. Hughes

Chief Operating Officer and

Chief Financial Officer

-Or-

Heidi Gillette

Investor Relations

(212) 594-2700

 

SL GREEN REALTY CORP. REPORTS

FOURTH QUARTER 2008 AND FULL YEAR FFO OF $1.30 PER SHARE

AND $6.19 PER SHARE

 

Fourth Quarter Highlights

 

·                  Fourth quarter FFO totaled $1.30 per share (diluted) compared to $1.24 per share (diluted) during the fourth quarter of 2007, an increase of 4.8%.  FFO for the twelve months ended December 31, 2008 increased 7.1% over the same period in the prior year to $6.19 per share (diluted).

 

·                  Net income available to common stockholders for the fourth quarter of 2008 totaled $1.60 per share (diluted) compared to $2.16 per share (diluted) in the same period in the prior year. Net income available to common stockholders for the twelve months ended December 31, 2008 totaled $6.69 per share (diluted) compared to $10.78 per share (diluted) in the prior year.

 

·                  Signed approximately 1.3 million square foot lease extension with Viacom International, Inc. at 1515 Broadway. Occupancy at quarter end for the Manhattan portfolio was 96.7%.

 

·                  Signed an additional 37 Manhattan office leases totaling 248,690 square feet with average starting rent of $71.49 during the fourth quarter.  Average Manhattan office starting rents increased by 64.5% on these leases over previously fully escalated rents.

 

·                  Recognized combined same-store GAAP NOI growth of 4.2% during the fourth quarter, including 5.3% from the consolidated same-store properties and (0.1%) from the unconsolidated joint venture same-store properties. These amounts include approximately $7.4 million of additional accounts receivable reserves recorded during the quarter.  Excluding these reserves combined same-store GAAP NOI growth was 9.8%.

 

·                  Repurchased approximately $348.6 million of the Company’s convertible bonds, realizing gains on early extinguishment of debt aggregating approximately $117.9 million. Approximately $86.0 million of these repurchases settled in 2009.

 

·                  Sold $99.7 million of structured finance investments and realized net gains of approximately $9.3 million.  Separately, recorded approximately $84.8

 

1



 

million of loan loss reserves, primarily against non-New York City structured finance investments.

 

·                  Closed on the previously announced sale of 1372 Broadway for $274.0 million generating a gain of $238.6 million, including approximately $211.1 million of which had previously been deferred.

 

·                  Entered into an agreement with Gramercy Capital Corp. (NYSE: GKK) to sell 100% of 55 Corporate Drive, NJ for $230.0 million, which will result in a gain of approximately $5.4 million on the Company’s 50% interest.

 

·                  Settled the RSVP investment resulting in a gain of approximately $6.9 million.

 

·                  Reached an agreement for Gramercy to obtain lender consent in order to finalize the internalization. This included the reimbursement of approximately $5.1 million of incentive fees previously recognized.  SL Green also expensed its approximately $14.9 million investment in GKK Manager LLC.

 

·                  Due to market conditions, the Company recognized a loss on its investment in Gramercy of approximately $147.5 million.

 

Summary

 

New York, NY, January 26, 2009 - SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations available to common stockholders, or FFO, of $77.0 million, or $1.30 per share (diluted), for the fourth quarter ended December 31, 2008, an increase of 4.8% compared to $1.24 per share (diluted) for the same quarter in 2007.  The Company also reported FFO of $6.19 per share (diluted) for the twelve months ended December 31, 2008, a 7.1% increase over $5.78 per share (diluted) for the same period in 2007.

 

Net income available to common stockholders totaled $91.6 million, or $1.60 per share (diluted), for the fourth quarter and $389.9 million, or $6.69 per share (diluted), for the twelve months ended December 31, 2008, compared to $128.7 million and $640.5 million for the respective periods in 2007.  The results for the three and twelve months ended December 31, 2008 include gains on sale of $4.01 per share (diluted) and $7.45 per share (diluted), respectively, compared to gains on sale of $1.93 per share (diluted) and $8.62 per share (diluted) for the same periods in 2007.

 

Operating and Leasing Activity

 

For the fourth quarter of 2008, the Company reported revenues and EBITDA of $276.1 million and $141.3 million, respectively, an increase of $23.1 million, or 9.1%, and a decrease of $4.9 million, or 3.4%, respectively, compared to the same period in 2007.  During the quarter, the Company had strong leasing activity at 317 Madison Avenue, 420 Lexington Avenue, 1185 Avenue of the Americas, 1515 Broadway, 750 Third Avenue, 360 Hamilton Avenue and 115-117 Stevens Avenue.  Same-store GAAP NOI on a combined basis increased by 4.2% for the fourth quarter when compared to the same quarter in 2007, with the consolidated properties increasing 5.3% to $110.6 million and the unconsolidated joint venture properties decreasing 0.1% to $28.1 million. These amounts include approximately $7.4 million of additional accounts receivable reserves

 

2



 

recorded during the quarter. Excluding these reserves combined same-store GAAP NOI growth was 9.8%.

 

Average starting Manhattan office rents of $71.49 per rentable square foot on the 248,690 square feet of leases signed during the fourth quarter represented a 64.5% increase over the previously fully escalated rents.  This excludes the early renewal of approximately 1.3 million square feet with Viacom.

 

Occupancy for the Manhattan portfolio at December 31, 2008 was 96.7%, an increase from 96.5% at September 30, 2008.  During the quarter, the Company signed 53 leases in the Manhattan portfolio totaling 1,540,008 square feet, of which 42 leases and 1,521,146 square feet represented office leases.

 

Average starting Suburban office rents of $29.35 per rentable square foot for the fourth quarter represented a 1.7% increase over the previously fully escalated rents.  Occupancy for the Suburban portfolio decreased modestly from 91.9% at September 30, 2008 to 90.8% at December 31, 2008.  During the quarter, the Company signed 19 leases in the Suburban portfolio totaling 154,319 square feet, of which 18 leases and 153,819 square feet represented office leases.

 

Significant leasing activities during the fourth quarter included:

 

·                  Early renewal with Viacom International, Inc. for approximately 1,272,456 square feet at 1515 Broadway.

·                  New lease with WURK Times Square LLC for approximately 64,788 square feet at 1515 Broadway.

·                  New lease with News Corp. for approximately 54,472 square feet at 1185 Avenue of the Americas.

·                  Early renewal with Thompson Reuters for approximately 52,000 square feet at 115-117 Stevens Avenue, Westchester.

·                  Early renewal with Merrill Lynch for approximately 30,500 square feet at 360 Hamilton Avenue, Westchester.

 

Real Estate Investment Activity

 

The Company and Gramercy entered into an agreement to sell 100% of 55 Corporate Drive, NJ for $230.0 million, including the assumption by the buyer of the in-place mortgage indebtedness.  The sale, which is subject to customary closing conditions, is expected to close during the first quarter of 2009.

 

In October 2008, the Company with its joint venture partner, closed on the sale of the 525,000 square foot office property at 1372 Broadway for $274.0 million.  The Company recognized a gain of $238.6 million in the fourth quarter of 2008, including approximately $211.1 million of which had been deferred from the Company’s sale of 85% of the property in July 2007.

 

Financing and Capital Activity

 

The Company repurchased approximately $348.6 million of its convertible bonds, realizing gains on early extinguishment of debt aggregating approximately $117.9

 

3



 

million. Approximately $86.0 million of these repurchases settled in 2009 and approximately $29.4 million of the gains will be recognized in 2009.

 

Structured Finance Activity

 

The Company’s structured finance investments totaled $747.9 million on December 31, 2008, a decrease of approximately $179.0 million from the balance at September 30, 2008. During the fourth quarter of 2008, the Company sold approximately $99.7 million of structured finance investments and realized net gains of approximately $9.3 million.  During the fourth quarter of 2008, the Company recorded $84.8 million in loan loss reserves primarily against its non-New York City structured finance investments.  The structured finance investments currently have a weighted average maturity of 5.5 years and a weighted average yield for the quarter ended December 31, 2008 of 10.34%.

 

Investment in Gramercy Capital Corp.

 

At December 31, 2008, the book value of the Company’s investment in Gramercy Capital Corp. totaled $8.0 million. Fees earned from various management arrangements between the Company and Gramercy totaled approximately $6.0 million for the quarter ended December 31, 2008 and $35.4 million for the twelve months ended December 31, 2008. These amounts were reduced by approximately $5.1 million of incentive fees returned, pursuant to a written agreement, to Gramercy in the fourth quarter of 2008.  During the quarter, the Company waived its right to receive incentive fees and CDO collateral management fees.  The Company’s share of FFO generated from its investment in Gramercy has been estimated at approximately $5.7 million and $21.0 million for the three and twelve months ended December 31, 2008, respectively, compared to $5.6 million and $21.9 million for the same periods in the prior year.

 

During the fourth quarter, the Company reached an agreement for Gramercy to obtain lender consent in order to finalize the internalization. This included the reimbursement of approximately $5.1 million of incentive fees previously recognized, payable in a combination of cash and GKK stock. SL Green also expensed it’s approximately $14.9 million investment in GKK Manager LLC.  Due to market conditions, the Company also recognized a loss on its investment in Gramercy of approximately $147.5 million.

 

The Company’s marketing, general and administrative, or MG&A, expenses include the consolidation of the expenses of its subsidiary GKK Manager LLC, the entity which manages and advises Gramercy.  For the quarter and year ended December 31, 2008, the Company’s MG&A included approximately $0.1 million and $16.3 million, respectively, of costs associated with Gramercy compared to $2.4 million and $12.0 million for the same periods in the prior year.  The fourth quarter MG&A also includes the reversal of certain incentive compensation that had been accrued during the first nine months of 2008.

 

During the fourth quarter, the Company and certain of its employees agreed to cancel, without compensation, certain employee stock options as well as a portion of the Company’s 2006 long-term outperformance plan. These cancellations resulted in a non-cash MG&A charge of approximately $18.0 million in the fourth quarter.

 

4



 

Dividends

 

During the fourth quarter of 2008, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:

 

·                  $0.375 per share of common stock. Dividends were paid on January 15, 2009 to stockholders of record on the close of business on January 2, 2009.

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period October 15, 2008 through and including January 14, 2009. Distributions were made on January 15, 2009 to stockholders of record on the close of business on January 2, 2009. Distributions reflect regular quarterly distributions, which are the equivalent of an annualized distribution of $1.90625 and $1.96875, respectively.

 

Conference Call and Audio Webcast

 

The Company’s executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio web cast on Tuesday, January 27, 2009 at 2:00 pm ET to discuss the financial results. The Supplemental Package will be available prior to the quarterly conference call on the Company’s web site, www.slgreen.com, under “financial reports” in the investors’ section of the website.

 

The live conference will be webcast in listen-only mode on the Company’s web site under “event calendar & webcasts” in the investors’ section of the website and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 866.383.8008 Domestic or 617.597.5341 International, using the pass-code SL Green.

 

A replay of the call will be available through February 4, 2009 by dialing 888.286.8010 Domestic or 617.801.6888 International, using the pass-code 92395386.

 

Supplemental Information

 

The Supplemental Package outlining the Company’s fourth quarter and full year 2008 financial results will be available prior to the quarterly conference call on the Company’s website.

 

Company Profile

 

SL Green Realty Corp. is a self-administered and self-managed real estate investment trust, or REIT, that predominantly acquires, owns, repositions and manages Manhattan office properties. The Company is the only publicly held REIT that specializes in this niche.  As of December 31, 2008, the Company owned 29 New York City office properties totaling approximately 23,211,200 square feet, making it New York’s largest office landlord. In addition, at December 31, 2008, SL Green held investment interests in, among other things, eight retail properties encompassing approximately 400,212 square feet, two development properties encompassing approximately 363,000 square feet and two land interests, along with ownership interests in 34 suburban assets totaling 7,656,500 square feet in Brooklyn, Queens, Long Island, Westchester County, Connecticut and New Jersey.

 

To be added to the Company’s distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212-216-1601.

 

5



 

Disclaimers

 

Non-GAAP Financial Measures

 

During the quarterly 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 can be found on page 7 and 9 of this release and in the Company’s Supplemental Package.

 

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, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, timing of leasing income, general and local economic conditions, interest rates, capital and credit  market conditions, tenant or borrower bankruptcies and defaults, compliance with financial covenants, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, 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 filings with the Securities and Exchange Commission.

 

6



 

SL GREEN REALTY CORP.

STATEMENTS OF OPERATIONS-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Revenue:

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

193,289

 

$

183,412

 

$

777,284

 

$

665,707

 

Escalations & reimbursement revenues

 

31,321

 

25,743

 

123,598

 

109,517

 

Preferred equity and investment income

 

42,028

 

20,689

 

119,091

 

91,004

 

Other income

 

9,465

 

23,167

 

96,888

 

150,921

 

Total revenues

 

276,103

 

253,011

 

1,116,861

 

1,017,149

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

10,422

 

14,049

 

59,961

 

46,765

 

Gain on early extinguishment of debt

 

88,541

 

 

88,541

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

60,168

 

57,595

 

229,712

 

209,420

 

Ground rent

 

7,709

 

8,683

 

31,494

 

32,389

 

Real estate taxes

 

30,300

 

30,180

 

127,130

 

121,594

 

Loan loss and other investment reserves

 

101,732

 

 

115,882

 

 

Marketing, general and administrative

 

33,895

 

24,444

 

120,886

 

105,044

 

Total expenses

 

233,804

 

120,902

 

625,104

 

468,447

 

 

 

 

 

 

 

 

 

 

 

Earnings Before Interest, Depreciation and Amortization (EBITDA)

 

141,262

 

146,158

 

640,259

 

595,467

 

Interest expense

 

71,358

 

69,795

 

281,766

 

251,537

 

Amortization of deferred financing costs

 

1,663

 

1,705

 

6,436

 

15,893

 

Depreciation and amortization

 

55,698

 

51,971

 

217,624

 

175,171

 

Loss on equity investment in marketable securities

 

(147,489

)

 

(147,489

)

 

Net income (loss) from Continuing Operations

 

(134,946

)

22,687

 

(13,056

)

152,866

 

Income (loss) from Discontinued Operations, net of minority interest

 

(142

)

2,142

 

(2,034

)

17,458

 

Gain on sale of Discontinued Operations, net of minority interest

 

229,494

 

114,697

 

335,097

 

481,750

 

Equity in net gain on sale of interest in unconsolidated joint venture

 

 

 

103,014

 

31,509

 

Minority interests

 

2,114

 

(5,891

)

(13,262

)

(23,173

)

Preferred stock dividends

 

(4,969

)

(4,969

)

(19,875

)

(19,875

)

Net income available to common stockholders

 

$

91,551

 

$

128,666

 

$

389,884

 

$

640,535

 

 

 

 

 

 

 

 

 

 

 

Net income per share (Basic)

 

$

1.60

 

$

2.18

 

$

6.72

 

$

10.90

 

Net income per share (Diluted)

 

$

1.60

 

$

2.16

 

$

6.69

 

$

10.78

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

FFO per share (Basic)

 

$

1.30

 

$

1.25

 

$

6.21

 

$

5.85

 

FFO per share (Diluted)

 

$

1.30

 

$

1.24

 

$

6.19

 

$

5.78

 

 

 

 

 

 

 

 

 

 

 

FFO Calculation:

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$

(134,946

)

$

22,687

 

$

(13,056

)

$

152,866

 

Add:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

55,698

 

51,971

 

217,624

 

175,171

 

FFO from Discontinued Operations

 

351

 

4,225

 

3,500

 

30,062

 

FFO adjustment for Joint Ventures

 

13,702

 

3,201

 

40,266

 

20,635

 

Loss on equity investment in marketable securities

 

147,489

 

 

147,489

 

 

Less:

 

 

 

 

 

 

 

 

 

Dividend on perpetual preferred stock

 

(4,969

)

(4,969

)

(19,875

)

(19,875

)

Depreciation of non-real estate assets

 

(281

)

(210

)

(974

)

(902

)

FFO before minority interests – BASIC and DILUTED

 

$

77,044

 

$

76,905

 

$

374,974

 

$

357,957

 

 

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

57,071

 

59,031

 

57,996

 

58,742

 

Weighted average partnership units held by minority interests

 

2,340

 

2,340

 

2,340

 

2,446

 

Basic weighted average shares and units outstanding for FFO per share

 

59,411

 

61,371

 

60,336

 

61,188

 

Diluted ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

57,120

 

59,577

 

58,258

 

59,439

 

Weighted average partnership units held by minority interests

 

2,340

 

2,340

 

2,340

 

2,446

 

Diluted weighted average shares and units outstanding

 

59,460

 

61,917

 

60,598

 

61,885

 

 

7



 

SL GREEN REALTY CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

December 31,
2008

 

December 31,
2007

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

1,386,090

 

$

1,436,569

 

Buildings and improvements

 

5,544,019

 

5,924,626

 

Building leasehold and improvements

 

1,259,472

 

1,249,093

 

Property under capital lease

 

12,208

 

12,208

 

 

 

8,201,789

 

8,622,496

 

Less accumulated depreciation

 

(546,545

)

(381,510

)

 

 

7,655,244

 

8,240,986

 

Assets held for sale

 

184,035

 

41,568

 

Cash and cash equivalents

 

726,889

 

45,964

 

Restricted cash

 

105,954

 

105,475

 

Tenant and other receivables, net of allowance of $16,898 and $13,932 in 2008 and 2007, respectively

 

30,882

 

49,015

 

Related party receivables

 

7,676

 

13,082

 

Deferred rents receivable, net of allowance of $19,648 and $13,400 in 2008 and 2007, respectively

 

145,561

 

136,595

 

Structured finance investments, net of discount of $18,764 and $30,783 in 2008 and 2007, respectively

 

679,814

 

805,215

 

Investments in unconsolidated joint ventures

 

975,483

 

1,438,123

 

Deferred costs, net

 

133,052

 

134,354

 

Other assets

 

339,763

 

419,701

 

Total assets

 

$

10,984,353

 

$

11,430,078

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Mortgage notes payable

 

$

2,591,358

 

$

2,844,644

 

Revolving credit facility

 

1,389,067

 

708,500

 

Term loans and unsecured notes

 

1,535,948

 

2,069,938

 

Accrued interest and other liabilities

 

70,692

 

45,194

 

Accounts payable and accrued expenses

 

133,098

 

180,898

 

Deferred revenue/gain

 

427,936

 

819,022

 

Capitalized lease obligation

 

16,704

 

16,542

 

Deferred land lease payable

 

17,650

 

16,960

 

Dividend and distributions payable

 

26,327

 

52,077

 

Security deposits

 

34,561

 

35,021

 

Liabilities related to assets held for sale

 

106,534

 

 

Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities

 

100,000

 

100,000

 

Total liabilities

 

6,449,875

 

6,888,796

 

Commitments and contingencies

 

 

 

Minority interest in other partnerships

 

531,408

 

632,400

 

Minority interest in operating partnership

 

91,334

 

82,007

 

Stockholders’ Equity

 

 

 

 

 

7.625% Series C perpetual preferred shares, $0.01 per value, $25.00 liquidation preference, 6,300 issued and outstanding at December 31, 2008 and December 31, 2007, respectively

 

151,981

 

151,981

 

7.875% Series D perpetual preferred shares, $0.01 per value, $25.00 liquidation preference, 4,000 issued and outstanding at December 31, 2008 and December 31, 2007, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 60,404 and 60,071 issued and outstanding at December 31, 2008 and December 31, 2007, respectively (inclusive of 3,360 and 1,312 shares held in Treasury at December 31, 2008 and December 31, 2007, respectively)

 

604

 

601

 

Additional paid - in capital

 

2,999,456

 

2,931,887

 

Treasury stock-at cost

 

(302,705

)

(150,719

)

Accumulated other comprehensive income

 

(56,992

)

4,943

 

Retained earnings

 

1,023,071

 

791,861

 

Total stockholders’ equity

 

3,911,736

 

3,826,875

 

Total liabilities and stockholders’ equity

 

$

10,984,353

 

$

11,430,078

 

 

8



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

December 31,

 

 

 

2008

 

2007

 

Manhattan Operating Data: (1)

 

 

 

 

 

Net rentable area at end of period (in 000’s)

 

23,211

 

24,728

 

Portfolio percentage leased at end of period

 

96.7

%

96.6

%

Same-Store percentage leased at end of period

 

95.8

%

95.6

%

Number of properties in operation

 

29

 

32

 

 

 

 

 

 

 

Office square feet leased during quarter (rentable)

 

1,521,146

 

282,490

 

Average mark-to-market percentage-office

 

16.65

%

42.7

%

Average starting cash rent per rentable square foot-office

 

$

56.34

 

$

65.68

 

 


(1)  Includes wholly owned and joint venture properties.

 

 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Earnings before interest, depreciation and amortization (EBITDA):

 

$

141,262

 

$

146,158

 

$

640,259

 

$

595,467

 

Add:

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

33,895

 

24,444

 

120,886

 

105,044

 

Operating income from discontinued operations

 

2,010

 

5,933

 

10,767

 

39,448

 

Loan loss and other investment reserves

 

101,732

 

 

115,882

 

 

Less:

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(49,258

)

(32,958

)

(196,362

)

(219,224

)

Gain on early extinguishment of debt

 

(88,541

)

 

(88,541

)

 

Equity in net income from joint ventures

 

(10,422

)

(14,049

)

(59,961

)

(46,765

)

GAAP net operating income (GAAP NOI)

 

130,678

 

129,528

 

542,930

 

473,970

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

Operating income from discontinued operations

 

(2,010

)

(5,933

)

(10,767

)

(39,448

)

GAAP NOI from other properties/affiliates

 

(76,406

)

(70,005

)

(320,325

)

(226,051

)

Same-Store GAAP NOI

 

$

52,262

 

$

53,590

 

$

211,838

 

$

208,471

 

 


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

 

9



 

SL GREEN REALTY CORP.

Fourth Quarter FFO

Excluding Non-Recurring Items

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
December 31, 2008

 

 

 

Dollars

 

Per Share

 

As reported FFO

 

$

77,044

 

$

1.30

 

Add:

 

 

 

 

 

Loan loss and other investment reserves

 

101,732

 

1.71

 

MG&A adjustments

 

11,956

 

0.20

 

Straight-line receivable additional reserves

 

5,000

 

0.08

 

Less:

 

 

 

 

 

Gains on early extinguishment of debt

 

(88,541

)

(1.49

)

Net gains on the sales/settlement of structured finance investments

 

(16,194

)

(0.27

)

Company’s share of Gramercy FFO

 

(5,710

)

(0.10

)

NOI from discontinued operations

 

(2,010

)

(0.03

)

FFO as adjusted

 

$

83,277

 

$

1.40

 

 

10


Exhibit 99.2

 

SL Green Realty Corp.

Fourth Quarter

Supplemental Data

December 31, 2008

 

 

 



 

 

 

 

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

 

·                  SL Green’s common stock is listed on the New York Stock Exchange, and trades under the symbol SLG.

·                  SL Green maintains an internet site at www.slgreen.com at which most key investor relations data pertaining to dividend declaration, payout, current and historic share price, etc. can be found.  Such information is not reiterated in this supplemental financial package.  This supplemental financial package is available through the Company’s internet site.

·                  This data is furnished to supplement audited and unaudited regulatory filings of the Company and should be read in conjunction with those filings.  The financial data herein is unaudited and is provided from the perspective of timeliness to assist readers of quarterly and annual financial filings.  As such, data otherwise contained in future regulatory filings covering the same period may be restated from the data presented herein.

 

Questions pertaining to the information contained herein should be referred to Investor Relations at investor.relations@slgreen.com or at 212-216-1601.

 

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 year ended December 31, 2008 that will subsequently be released on Form 10-K to be filed on or before March 2, 2009.

 

2



 

 

 

TABLE OF CONTENTS

 

 

Highlights of Current Period Financial Performance

 

 

 

 

 

Unaudited Financial Statements

 

 

Corporate Profile

 

4

Financial Highlights

 

5-12

Balance Sheets

 

13-14

Statements of Operations

 

15

Funds From Operations

 

16

Statement of Stockholders’ Equity

 

17

Taxable Income

 

18

Joint Venture Statements

 

19-21

 

 

 

Selected Financial Data

 

22-25

 

 

 

Summary of Debt and Ground Lease Arrangements

 

26-28

 

 

 

Structured Finance

 

29-31

 

 

 

Property Data

 

 

Composition of Property Portfolio

 

32-33

Top Tenants

 

34

Tenant Diversification

 

35

Leasing Activity Summary

 

36-39

Lease Expiration Schedule

 

40-41

 

 

 

Summary of Acquisition/Disposition Activity

 

42-44

Supplemental Definitions

 

45

Corporate Information

 

46

 

3



 

 

 

CORPORATE PROFILE

 

 

SL Green Realty Corp., or the Company, is New York City’s largest commercial office landlord and is the only fully integrated, self-managed, self-administered Real Estate Investment Trust, or REIT, primarily focused on owning and operating office buildings in Manhattan.

 

The Company was formed on August 20, 1997 to continue the commercial real estate business of S.L. Green Properties Inc., a company that was founded in 1980 by Stephen L. Green, our current Chairman.  For more than 25 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 strategically acquiring, redeveloping and repositioning office properties primarily located in Manhattan, and re-leasing and managing these properties for maximum cash flow.

 

In 2007, SL Green acquired Reckson Associates Realty Corp. and added over 9 million square feet to its portfolio. Included in this total is over 3 million square feet of Class A office space located in Westchester, New York and Stamford, Connecticut.  These suburban portfolios serve as natural extensions of SL Green’s core ownership in the Grand Central submarket of Midtown Manhattan. The Company has since made selective additions to the holdings in these areas.

 

Looking forward, SL Green 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. Structured finance investments include SL Green’s interest in Gramercy Capital Corp., or Gramercy, (NYSE: GKK) since 2004. As of December 31, 2008, SL Green owned approximately 12.48% of Gramercy. This three-legged investment strategy allows SL Green to balance the components of its portfolio to take advantage of each stage in the business cycle.

 

4



 

FINANCIAL HIGHLIGHTS


FOURTH QUARTER 2008
UNAUDITED

 

FINANCIAL RESULTS

 

Funds From Operations, or FFO, available to common stockholders totaled $77.0 million, or $1.30 per share (diluted) for the fourth quarter ended December 31, 2008, a 4.8% per share increase over the same quarter in 2007 when FFO totaled $76.9 million, or $1.24 per share (diluted).

 

Net income available to common stockholders totaled $91.6 million, or $1.60 per share (diluted), for the fourth quarter and $389.9 million, or $6.69 per share (diluted), for the twelve months ended December 31, 2008, compared to $128.7 million and $640.5 million for the respective periods in 2007.  The results for the three and twelve months ended December 31, 2008 include gains on sale of $4.01 per share (diluted) and $7.45 per share (diluted), respectively, compared to gains on sale of $1.93 per share (diluted) and $8.62 per share (diluted) for the same periods in 2007.

 

Funds available for distribution, or FAD, for the fourth quarter of 2008 increased to $0.97 per share (diluted) versus $0.85 per share (diluted) in the prior year, a 14.1% increase.

 

The Company’s dividend payout ratio for the fourth quarter of 2008 was 28.94% of FFO and 38.71% of FAD before first cycle leasing costs.

 

All per share amounts are presented on a diluted basis.

 

CONSOLIDATED RESULTS

 

Total quarterly revenues totaled $276.1 million in the fourth quarter compared to $253.0 million in the prior year.  The $23.1 million increase in revenue resulted primarily from the following items:

 

·                  $5.4 million increase from 2007 acquisitions, including the Reckson properties,

·                  $2.8 million increase from same-store properties,

·                  $21.3 million increase in preferred equity and investment income, and

·                  $6.4 million decrease in other income.

 

The Company’s earnings before interest, taxes, depreciation and amortization, or EBITDA, totaled $141.3 million compared to $146.2 million in the prior year.  The following items drove the $4.9 million decrease in EBITDA:

 

·                  $5.8 million increase from 2007 acquisitions, including the Reckson properties,

·                  $1.2 million decrease from same-store properties,

·                  $21.3 million increase in preferred equity and investment income primarily due to originations subsequent to December 31, 2007.  The weighted-average structured finance investment balance for the quarter increased to $755.5 million from $734.9 million in the prior year fourth quarter.  The weighted-average yield for the quarter was 10.34% compared to 10.49% in the prior year,

 

5



 

FINANCIAL HIGHLIGHTS


FOURTH QUARTER 2008
UNAUDITED

 

·                  $3.6 million decrease from reductions in contributions to equity in net income from unconsolidated joint ventures primarily from 100 Park, which was under redevelopment, ($1.0 million), 1 Madison Avenue ($0.8 million), 521 Fifth Avenue ($1.5 million) and Gramercy ($3.1 million).  This was partially offset by increased contributions primarily from 1515 Broadway ($2.5 million) and 21 West 34th Street ($0.8 million).

·                  $101.7 million decrease from loan loss reserves and other write-offs,

·                  $9.5 million decrease from higher MG&A expense, and

·                  $84.0 million increase in non-real estate revenues, net of expenses inclusive of net gains on early extinguishment of debt ($88.5 million).

 

FFO before minority interests increased $0.1 million primarily as a result of:

 

·                  $4.9 million decrease in EBITDA,

·                  $6.5 million increase in FFO from unconsolidated joint ventures, discontinued operations and non-real estate depreciation, and

·                  $1.5 million decrease from higher interest expense.

 

SAME-STORE RESULTS

 

Consolidated Properties

 

Same-store fourth quarter 2008 GAAP NOI increased $5.6 million (5.3%) to $110.6 million compared to the prior year.  Operating margins before ground rent decreased from 58.92% to 57.24%.

 

The $5.6 million increase in GAAP NOI was primarily due to:

 

·                  $10.4 million (6.5%) increase in rental revenue primarily due to increasing rental rates,

·                  $5.8 million (23.5%) increase in escalation and reimbursement revenue,

·                  $6.3 million (97.4%) decrease in investment and other income primarily due to lower lease buy-out income.

·                  $4.5 million (9.2%) increase in operating expenses, primarily driven by increases in payroll, insurance and utility costs, but was offset by reductions in repairs and maintenance,

·                  $0.8 million (8.8%) decrease in ground rent expense, and

·                  $0.6 million (1.9%) increase in real estate taxes.

 

Joint Venture Properties

 

The Joint Venture same-store properties fourth quarter 2008 GAAP NOI decreased $0.1 million (0.1%) to $28.1 million compared to the prior year.  Operating margins before ground rent decreased slightly from 56.6% to 56.1%.

 

The $0.1 million decrease in GAAP NOI was primarily due to:

 

·                  $0.2 million (0.5%) increase in rental revenue primarily due to improved leasing,

 

6



 

FINANCIAL HIGHLIGHTS


FOURTH QUARTER 2008
UNAUDITED

 

·                  $0.6 million (6.6%) increase in escalation and reimbursement revenues,

·                  $0.1 million (87.6%) decrease in investment and other income,

·                  $0.2 million (1.7%) increase in operating expenses,

·                  $0.2 million (100%) increase in ground rent expense, and

·                  $0.3 million (3.7%) increase in real estate taxes.

 

STRUCTURED FINANCE ACTIVITY

 

As of December 31, 2008, our structured finance and preferred equity investments totaled $747.9 million.  The weighted average balance outstanding for the fourth quarter of 2008 was $755.5 million.  During the fourth quarter of 2008 the weighted average yield was 10.34%.

 

QUARTERLY LEASING HIGHLIGHTS

 

Manhattan vacancy at September 30, 2008 was 823,407 useable square feet net of holdover tenants.  During the quarter, 193,904 additional useable office, retail and storage square feet became available at an average escalated cash rent of $49.71 per rentable square foot.  The Company sold 17,995 of available useable square feet in connection with the sale of 1372 Broadway.  Space available to lease during the quarter totaled 999,316 useable square feet, or 4.3% of the total Manhattan portfolio.

 

During the fourth quarter, 42 Manhattan office leases, including early renewals, were signed totaling 1,521,146 rentable square feet.  New cash rents averaged $56.34 per rentable square foot.  Replacement rents were 16.65% higher than rents on previously occupied space, which had fully escalated cash rents averaging $48.30 per rentable square foot.  The average lease term was 5.3 years and average tenant concessions were 3.7 months of free rent with a tenant improvement allowance of $8.20 per rentable square foot.

 

Suburban vacancy at September 30, 2008 was 636,284 usable square feet net of holdover tenants.  During the quarter, 132,007 additional useable office and storage square feet became available at an average escalated cash rent of $29.05 per rentable square foot.  The Company sold 4,913 of available useable square feet in connection with the sale of 120 White Plains Road.  Space available to lease during the quarter totaled 763,378 useable square feet, or 10.0% of the total Suburban portfolio.

 

During the fourth quarter, 18 Suburban office leases, including early renewals, were signed totaling 153,819 rentable square feet.  New cash rents averaged $29.35 per rentable square foot.  Replacement rents were 1.7% higher than rents on previously occupied space, which had fully escalated cash rents averaging $28.85 per rentable square foot.  The average lease term was 6.93 years and average tenant concessions were 2.1 months of free rent with a tenant improvement allowance of $14.98 per rentable square foot.

 

The Company also signed a total of 10 retail and storage leases, including early renewals, for 19,362 rentable square feet.  The average lease term was 17.3 years and average tenant

 

7



 

FINANCIAL HIGHLIGHTS


FOURTH QUARTER 2008
UNAUDITED

 

concessions were 7.7 months of free rent with no tenant improvement allowance.

 

REAL ESTATE ACTIVITY

 

The Company and Gramercy entered into an agreement to sell 100% of 55 Corporate Drive, NJ for $230.0 million, including the assumption by the buyer of the in-place mortgage indebtedness.  The sale, which is subject to customary closing conditions, is expected to close during the first quarter of 2009.

 

In October 2008, the Company with its joint venture partner, closed on the sale of the 525,000 square foot office property at 1372 Broadway for $274.0 million.  The Company recognized a gain of $238.6 million in the fourth quarter of 2008, including approximately $211.1 million of which had been deferred from the Company’s sale of 85% of the property in July 2007.

 

Investment in Gramercy Capital Corp.

 

At December 31, 2008, the book value of the Company’s investment in Gramercy Capital Corp. totaled $8.0 million. Fees earned from various management arrangements between the Company and Gramercy totaled approximately $6.0 million for the quarter ended December 31, 2008 and $35.4 million for the twelve months ended December 31, 2008. These amounts were reduced by approximately $5.1 million of incentive fees returned, pursuant to a written agreement, to Gramercy in the fourth quarter of 2008.  During the quarter, the Company waived its right to receive incentive fees and CDO collateral management fees.  The Company’s share of FFO generated from its investment in Gramercy has been estimated at approximately $5.7 million and $21.0 million for the three and twelve months ended December 31, 2008, respectively, compared to $5.6 million and $21.9 million for the same periods in the prior year.

 

During the fourth quarter, the Company reached an agreement for Gramercy to obtain lender consent in order to finalize the internalization. This included the reimbursement of approximately $5.1 million of incentive fees previously recognized, payable in a combination of cash and GKK stock. SL Green also expensed it’s approximately $14.9 million investment in GKK Manager LLC.  Due to market conditions, the Company also recognized a loss on its investment in Gramercy of approximately $147.5 million.

 

The Company’s marketing, general and administrative, or MG&A, expenses include the consolidation of the expenses of its subsidiary GKK Manager LLC, the entity which manages and advises Gramercy.  For the quarter and year ended December 31, 2008, the Company’s MG&A included approximately $0.1 million and $16.3 million, respectively, of costs associated with Gramercy compared to $2.4 million and $12.0 million for the same periods in the prior year.  The fourth quarter MG&A also includes the reversal of certain incentive compensation that had been accrued during the first nine months of 2008.

 

8



 

FINANCIAL HIGHLIGHTS


FOURTH QUARTER 2008
UNAUDITED

 

During the fourth quarter, the Company and certain of its employees agreed to cancel, without compensation, certain employee stock options as well as a portion of the Company’s 2006 long-term outperformance plan. These cancellations resulted in a non-cash MG&A charge of approximately $18.0 million in the fourth quarter.

 

FINANCING/ CAPITAL ACTIVITY

 

The Company repurchased approximately $348.6 million of its convertible bonds, realizing gains on early extinguishment of debt aggregating approximately $117.9 million. Approximately $86.0 million of these repurchases settled in 2009 and approximately $29.4 million of the gains will be recognized in 2009.

 

Dividends

 

In December 2008, the Company declared a dividend of $0.375 per common share for the fourth quarter of 2008.  The dividend was payable January 15, 2009 to stockholders of record on the close of business on January 2, 2009.  This distribution reflects the regular quarterly dividend, which is the equivalent of an annualized distribution of $1.50 per common share.

 

In December 2008, the Company also approved a distribution on its Series C preferred stock for the period October 15, 2008 through and including January 14, 2009, of $0.4766 per share, payable January 15, 2009 to stockholders of record on the close of business on January 2, 2009. The distribution reflects the regular quarterly distribution, which is the equivalent of an annualized distribution of $1.90625 per Series C preferred stock.

 

In December 2008, the Company also approved a distribution on its Series D preferred stock for the period October 15, 2008 through and including January 14, 2009, of $0.4922 per share, payable January 15, 2009 to stockholders of record on the close of business on January 2, 2009. The distribution reflects the regular quarterly distribution, which is the equivalent of an annualized distribution of $1.96875 per Series D preferred stock.

 

9



 

 

SL Green Realty Corp.

 

Key Financial Data

 

December 31, 2008

 

(Dollars in Thousands Except Per Share and Sq. Ft.)

 

 

 

As of or for the three months ended

 

 

 

12/31/2008

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders - diluted

 

$

1.60

 

$

0.58

 

$

2.37

 

$

2.14

 

$

2.16

 

Funds from operations available to common shareholders - diluted

 

$

1.30

 

$

1.45

 

$

2.00

 

$

1.44

 

$

1.24

 

Funds available for distribution to common shareholders - diluted

 

$

0.97

 

$

0.92

 

$

1.55

 

$

1.00

 

$

0.85

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

$

25.90

 

$

64.80

 

$

82.72

 

$

81.47

 

$

93.46

 

High during period

 

$

62.74

 

$

92.23

 

$

100.74

 

$

98.77

 

$

123.28

 

Low during period

 

$

11.36

 

$

63.65

 

$

82.55

 

$

76.78

 

$

89.43

 

Common dividends per share

 

$

0.375

 

$

0.7875

 

$

0.7875

 

$

0.7875

 

$

0.7875

 

FFO Payout Ratio

 

28.94

%

54.32

%

39.40

%

54.82

%

63.40

%

FAD Payout Ratio

 

38.71

%

85.46

%

50.68

%

78.54

%

93.07

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

57,044

 

57,606

 

58,283

 

58,284

 

58,759

 

Units outstanding

 

2,340

 

2,340

 

2,340

 

2,340

 

2,340

 

Total shares and units outstanding

 

59,384

 

59,946

 

60,623

 

60,624

 

61,099

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and units outstanding - basic

 

59,411

 

60,453

 

60,669

 

60,822

 

61,371

 

Weighted average common shares and units outstanding - diluted

 

59,460

 

60,716

 

61,014

 

61,221

 

61,917

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

1,538,046

 

$

3,884,501

 

$

5,014,735

 

$

4,939,037

 

$

5,710,313

 

Liquidation value of preferred equity

 

257,500

 

257,500

 

257,500

 

257,500

 

257,500

 

Consolidated debt

 

5,711,373

 

5,875,968

 

5,405,473

 

5,758,220

 

5,723,082

 

Consolidated market capitalization

 

$

7,506,919

 

$

10,017,969

 

$

10,677,708

 

$

10,954,757

 

$

11,690,895

 

SLG portion JV debt

 

1,933,633

 

1,931,923

 

1,840,071

 

1,593,355

 

1,593,246

 

Combined market capitalization

 

$

9,440,552

 

$

11,949,892

 

$

12,517,779

 

$

12,548,112

 

$

13,284,141

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt to market capitalization

 

76.08

%

58.65

%

50.62

%

52.56

%

48.95

%

Combined debt to market capitalization

 

80.98

%

65.34

%

57.88

%

58.59

%

55.08

%

Unsecured credit facility debt to total assets

 

47.26

%

49.04

%

48.68

%

49.26

%

46.78

%

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt service coverage

 

3.25

 

2.28

 

2.67

 

2.23

 

2.10

 

Consolidated fixed charge coverage

 

2.81

 

1.95

 

2.29

 

1.91

 

1.79

 

Combined fixed charge coverage

 

2.44

 

1.75

 

2.04

 

1.74

 

1.64

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings

 

21

 

22

 

22

 

22

 

23

 

Unconsolidated office buildings

 

8

 

8

 

8

 

9

 

9

 

 

 

29

 

30

 

30

 

31

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings square footage

 

13,782,200

 

14,290,200

 

14,290,200

 

14,290,200

 

14,629,200

 

Unconsolidated office buildings square footage

 

9,429,000

 

9,429,000

 

9,429,000

 

10,099,000

 

10,099,000

 

 

 

23,211,200

 

23,719,200

 

23,719,200

 

24,389,200

 

24,728,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter end occupancy - Manhattan portfolio

 

96.7

%

96.5

%

96.7

%

96.3

%

96.6

%

Quarter end occupancy- same store - wholly owned

 

97.2

%

97.7

%

97.6

%

97.1

%

96.8

%

Quarter end occupancy- same store - combined (wholly owned + joint venture)

 

95.8

%

95.6

%

95.7

%

95.4

%

95.6

%

 

Supplemental Package information

 

Fourth Quarter 2008

 

10



 

 

SL Green Realty Corp.

 

Key Financial Data

 

December 31, 2008

 

(Dollars in Thousands Except Per Share and Sq. Ft.)

 

 

 

As of or for the three months ended

 

 

 

12/31/2008

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Real estate assets before depreciation

 

$

8,298,857

 

$

8,379,608

 

$

8,751,414

 

$

8,710,235

 

$

8,622,496

 

Investments in unconsolidated joint ventures

 

$

975,483

 

$

1,139,918

 

$

1,132,329

 

$

1,431,162

 

$

1,438,123

 

Structured finance investments

 

$

679,814

 

$

926,931

 

$

839,826

 

$

776,488

 

$

805,215

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

10,984,353

 

$

11,491,229

 

$

11,149,587

 

$

11,449,034

 

$

11,430,078

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt

 

$

4,013,268

 

$

4,472,951

 

$

4,478,908

 

$

4,761,420

 

$

4,767,144

 

Variable rate debt

 

1,603,105

 

1,403,017

 

926,565

 

996,800

 

955,938

 

Total consolidated debt

 

$

5,616,373

 

$

5,875,968

 

$

5,405,473

 

$

5,758,220

 

$

5,723,082

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

$

6,449,875

 

$

6,954,987

 

$

6,486,249

 

$

6,861,109

 

$

6,888,796

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt-including SLG portion of JV debt

 

$

5,263,911

 

$

5,724,415

 

$

5,730,263

 

$

5,728,223

 

$

5,733,986

 

Variable rate debt - including SLG portion of JV debt

 

2,286,095

 

2,083,476

 

1,515,281

 

1,623,352

 

1,582,342

 

Total combined debt

 

$

7,550,006

 

$

7,807,891

 

$

7,245,544

 

$

7,351,575

 

$

7,316,328

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

224,610

 

$

229,889

 

$

222,582

 

$

223,800

 

$

209,155

 

Property operating expenses

 

98,177

 

100,383

 

95,330

 

94,445

 

96,458

 

Property operating NOI

 

$

126,433

 

$

129,506

 

$

127,252

 

$

129,355

 

$

112,697

 

NOI from discontinued operations

 

2,010

 

2,912

 

2,675

 

3,170

 

5,933

 

Total property operating NOI

 

$

128,443

 

$

132,418

 

$

129,927

 

$

132,525

 

$

118,630

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of Property NOI from JVs

 

$

52,133

 

$

52,472

 

$

55,599

 

$

54,228

 

$

43,683

 

SLG share of FFO from Gramercy Capital

 

$

5,710

 

$

4,866

 

$

5,114

 

$

5,287

 

$

5,600

 

Structured finance income

 

$

42,028

 

$

32,562

 

$

23,319

 

$

21,182

 

$

20,689

 

Other income

 

$

9,465

 

$

13,505

 

$

55,503

 

$

18,415

 

$

23,167

 

Gain on early extinguishment of debt

 

$

88,541

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan loss and other investment reserves

 

$

101,732

 

$

9,150

 

$

5,000

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing general & administrative expenses

 

$

33,895

 

$

26,603

 

$

32,407

 

$

27,982

 

$

24,444

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

73,015

 

$

69,457

 

$

71,240

 

$

75,241

 

$

71,440

 

Combined interest

 

$

97,581

 

$

93,514

 

$

93,635

 

$

98,029

 

$

93,647

 

Preferred Dividend

 

$

4,969

 

$

4,969

 

$

4,969

 

$

4,969

 

$

4,969

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Total office leases signed

 

42

 

39

 

42

 

41

 

41

 

Total office square footage leased

 

1,521,146

 

359,067

 

431,345

 

508,960

 

282,490

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - new leases

 

$

56.34

 

$

66.78

 

$

65.89

 

$

62.32

 

$

65.68

 

Previously escalated rents psf

 

$

48.30

 

$

43.09

 

$

42.92

 

$

43.31

 

$

46.03

 

Percentage of new rent over previously escalated rents

 

16.6

%

55.0

%

53.5

%

43.9

%

42.7

%

Tenant concession packages psf

 

$

8.20

 

$

32.30

 

$

17.70

 

$

11.45

 

$

15.06

 

Free rent months

 

3.7

 

6.0

 

2.0

 

0.9

 

1.4

 

 

11



 

 

SL Green Realty Corp.

 

Key Financial Data

 

December 31, 2008

 

(Dollars in Thousands Except Per Share and Sq. Ft.)

 

Suburban Properties

 

 

 

As of or for the three months ended

 

 

 

12/31/2008

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

29,062

 

$

31,149

 

$

28,956

 

$

30,428

 

$

33,867

 

Property operating expenses

 

15,159

 

14,746

 

12,958

 

13,981

 

15,117

 

Property operating NOI

 

$

13,903

 

$

16,403

 

$

15,998

 

$

16,447

 

$

18,750

 

NOI from discontinued operations

 

1,857

 

2,414

 

2,067

 

2,675

 

2,376

 

Total property operating NOI

 

$

15,760

 

$

18,817

 

$

18,065

 

$

19,122

 

$

21,126

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of Property NOI from JV

 

$

3,962

 

$

4,020

 

$

3,765

 

$

3,887

 

$

3,695

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

3,742

 

$

3,535

 

$

3,624

 

$

3,981

 

$

3,977

 

Combined interest

 

$

6,067

 

$

5,765

 

$

5,866

 

$

6,765

 

$

6,615

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings

 

28

 

30

 

30

 

30

 

30

 

Unconsolidated office buildings

 

6

 

6

 

6

 

6

 

6

 

 

 

34

 

36

 

36

 

36

 

36

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings square footage

 

4,714,800

 

4,925,800

 

4,925,800

 

4,925,800

 

4,925,800

 

Unconsolidated office buildings square footage

 

2,941,700

 

2,941,700

 

2,941,700

 

2,941,700

 

2,941,700

 

 

 

7,656,500

 

7,867,500

 

7,867,500

 

7,867,500

 

7,867,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter end occupancy- suburban portfolio

 

90.8

%

91.9

%

91.8

%

91.9

%

92.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Total office leases signed

 

18

 

17

 

24

 

20

 

27

 

Total office square footage leased

 

153,819

 

76,519

 

75,491

 

165,386

 

205,791

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - new leases

 

$

29.35

 

$

38.48

 

$

38.64

 

$

31.52

 

$

28.23

 

Previously escalated rents psf

 

$

28.85

 

$

31.39

 

$

31.24

 

$

26.81

 

$

25.85

 

Percentage of new rent over previously escalated rents

 

1.7

%

22.6

%

23.7

%

17.6

%

9.2

%

Tenant concession packages psf

 

$

14.98

 

$

16.25

 

$

12.28

 

$

24.23

 

$

11.01

 

Free rent months

 

2.1

 

1.2

 

0.6

 

4.9

 

1.2

 

 

12



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s omitted)

 

 

 

 

12/31/2008

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land & land interests

 

$

1,386,090

 

$

1,400,042

 

$

1,483,798

 

$

1,454,060

 

$

1,436,569

 

Buildings & improvements fee interest

 

5,544,019

 

5,590,822

 

6,005,030

 

5,994,846

 

5,924,626

 

Buildings & improvements leasehold

 

1,259,472

 

1,251,626

 

1,250,378

 

1,249,121

 

1,249,093

 

Buildings & improvements under capital lease

 

12,208

 

12,208

 

12,208

 

12,208

 

12,208

 

 

 

$

8,201,789

 

$

8,254,698

 

$

8,751,414

 

$

8,710,235

 

$

8,622,496

 

Less accumulated depreciation

 

(546,545

)

(498,885

)

(484,087

)

(432,567

)

(381,510

)

 

 

$

7,655,244

 

$

7,755,813

 

$

8,267,327

 

$

8,277,668

 

$

8,240,986

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Real Estate Investments:

 

 

 

 

 

 

 

 

 

 

 

Investment in unconsolidated joint ventures

 

975,483

 

1,139,918

 

1,132,329

 

1,431,162

 

1,438,123

 

Structured finance investments

 

679,814

 

926,931

 

839,826

 

776,488

 

805,215

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

184,035

 

120,120

 

 

 

41,568

 

Cash and cash equivalents

 

726,889

 

711,147

 

53,567

 

46,793

 

45,964

 

Restricted cash

 

105,954

 

105,834

 

101,788

 

144,127

 

105,475

 

Tenant and other receivables, net of $16,898 reserve at 12/31/08

 

30,882

 

39,054

 

39,351

 

45,594

 

49,015

 

Related party receivables

 

7,676

 

10,556

 

11,682

 

12,448

 

13,082

 

Deferred rents receivable, net of reserve for tenant credit loss of $19,648 at 12/31/08

 

145,561

 

152,718

 

158,049

 

150,087

 

136,595

 

Deferred costs, net

 

133,052

 

135,949

 

141,285

 

137,079

 

134,354

 

Other assets

 

339,763

 

393,189

 

404,383

 

427,588

 

419,701

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

10,984,353

 

$

11,491,229

 

$

11,149,587

 

$

11,449,034

 

$

11,430,078

 

 

13



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s omitted)

 

 

 

 

12/31/2008

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable

 

$

2,591,358

 

$

2,693,275

 

$

2,867,305

 

$

2,867,593

 

$

2,844,644

 

Term loans and unsecured notes

 

1,535,948

 

1,793,860

 

1,793,668

 

2,070,127

 

2,069,938

 

Revolving credit facilities

 

1,389,067

 

1,288,833

 

644,500

 

720,500

 

708,500

 

Accrued interest and other liabilities

 

70,692

 

33,367

 

40,867

 

39,695

 

45,194

 

Accounts payable and accrued expenses

 

133,098

 

154,158

 

130,897

 

135,083

 

180,898

 

Deferred revenue

 

427,936

 

462,734

 

789,525

 

808,262

 

819,022

 

Capitalized lease obligations

 

16,704

 

16,662

 

16,621

 

16,581

 

16,542

 

Deferred land lease payable

 

17,650

 

17,559

 

17,468

 

17,378

 

16,960

 

Dividend and distributions payable

 

26,327

 

51,268

 

51,803

 

51,823

 

52,077

 

Security deposits

 

34,561

 

34,105

 

33,595

 

34,067

 

35,021

 

Liabilities related to assets held for sale

 

106,534

 

309,166

 

 

 

 

Junior subordinated deferrable interest debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Total Liabilities

 

$

6,449,875

 

$

6,954,987

 

$

6,486,249

 

$

6,861,109

 

$

6,888,796

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in other partnerships

 

531,408

 

556,262

 

626,903

 

636,966

 

632,400

 

Minority interest in operating partnership (2,340 units outstanding) at 12/31/08

 

91,334

 

88,460

 

88,931

 

85,201

 

82,007

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

7.625% Series C Perpetual Preferred Shares

 

151,981

 

151,981

 

151,981

 

151,981

 

151,981

 

7.875% Series D Perpetual Preferred Shares

 

96,321

 

96,321

 

96,321

 

96,321

 

96,321

 

Common stock, $.01 par value 160,000 shares authorized, 60,404 issued and outstanding at 12/31/08

 

604

 

604

 

604

 

602

 

601

 

Additional paid – in capital

 

2,999,456

 

2,970,757

 

2,960,245

 

2,943,610

 

2,931,887

 

Treasury stock (3,360 shares) at 12/31/08

 

(302,705

)

(267,327

)

(218,775

)

(200,630

)

(150,719

)

Accumulated other comprehensive income

 

(56,992

)

(13,728

)

(7,576

)

2,143

 

4,943

 

Retained earnings

 

1,023,071

 

952,912

 

964,704

 

871,731

 

791,861

 

Total Stockholders’ Equity

 

$

3,911,736

 

$

3,891,520

 

$

3,947,504

 

$

3,865,758

 

$

3,826,875

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

10,984,353

 

$

11,491,229

 

$

11,149,587

 

$

11,449,034

 

$

11,430,078

 

 

14



 

COMPARATIVE STATEMENTS OF OPERATIONS

 

Unaudited

($000’s omitted)

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2008

 

2007

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

193,289

 

$

183,412

 

$

197,578

 

$

777,284

 

$

665,707

 

Escalation and reimbursement revenues

 

31,321

 

25,743

 

32,311

 

123,598

 

109,517

 

Investment income

 

42,028

 

20,689

 

32,562

 

119,091

 

91,004

 

Other income

 

9,465

 

23,167

 

13,505

 

96,888

 

150,921

 

Total Revenues, net

 

276,103

 

253,011

 

275,956

 

1,116,861

 

1,017,149

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

10,422

 

14,049

 

12,292

 

59,961

 

46,765

 

Gain on early extinguishment of debt

 

88,541

 

 

 

88,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

60,168

 

57,595

 

61,128

 

229,712

 

209,420

 

Ground rent

 

7,709

 

8,683

 

7,709

 

31,494

 

32,389

 

Real estate taxes

 

30,300

 

30,180

 

31,546

 

127,130

 

121,594

 

Loan loss and other investment reserves

 

101,732

 

 

9,150

 

115,882

 

 

Marketing, general and administrative

 

33,895

 

24,444

 

26,603

 

120,886

 

105,044

 

Total Operating Expenses

 

233,804

 

120,902

 

136,136

 

625,104

 

468,447

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

141,262

 

146,158

 

152,112

 

640,259

 

595,467

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

71,358

 

69,795

 

67,723

 

281,766

 

251,537

 

Amortization of deferred financing costs

 

1,663

 

1,705

 

1,601

 

6,436

 

15,893

 

Depreciation and amortization

 

55,698

 

51,971

 

53,806

 

217,624

 

175,171

 

Loss on equity investment in marketable securities

 

147,489

 

 

 

147,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Minority Interest and Items

 

(134,946

)

22,687

 

28,982

 

(13,056

)

152,866

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

(142

)

2,142

 

23

 

(2,034

)

17,458

 

Gain on sale of discontinued operations

 

229,494

 

114,697

 

 

335,097

 

481,750

 

Equity in net gain on sale of joint venture property / real estate

 

 

 

9,533

 

103,014

 

31,509

 

Minority interests

 

2,114

 

(5,891

)

3

 

(13,262

)

(23,173

)

Net Income

 

96,520

 

133,635

 

38,541

 

409,759

 

660,410

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on perpetual preferred shares

 

4,969

 

4,969

 

4,969

 

19,875

 

19,875

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Available For Common Shareholders

 

$

91,551

 

$

128,666

 

$

33,572

 

$

389,884

 

$

640,535

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

Net income per share (basic)

 

$

1.60

 

$

2.18

 

$

0.58

 

$

6.72

 

$

10.90

 

Net income per share (diluted)

 

$

1.60

 

$

2.16

 

$

0.58

 

$

6.69

 

$

10.78

 

 

15



 

COMPARATIVE COMPUTATION OF FFO AND FAD

 

Unaudited

($000’s omitted - except per share data)

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2008

 

2007

 

Funds from operations

 

 

 

 

 

 

 

 

 

 

 

Net Income (loss) before Minority Interests and Items

 

$

(134,946

)

$

22,687

 

$

28,982

 

$

(13,056

)

$

152,866

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Depreciation and amortization

 

55,698

 

51,971

 

53,806

 

217,624

 

175,171

 

 

FFO from discontinued operations

 

351

 

4,225

 

1,183

 

3,500

 

30,062

 

 

FFO adjustment for joint ventures

 

13,702

 

3,201

 

9,258

 

40,266

 

20,635

 

 

Loss on equity investment in marketable securities

 

147,489

 

 

 

147,489

 

 

Less:

Dividends on preferred shares

 

4,969

 

4,969

 

4,969

 

19,875

 

19,875

 

 

Non real estate depreciation and amortization

 

281

 

210

 

237

 

974

 

902

 

 

Funds From Operations

 

$

77,044

 

$

76,905

 

$

88,023

 

$

374,974

 

$

357,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Basic per Share

 

$

1.30

 

$

1.25

 

$

1.46

 

$

6.21

 

$

5.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Diluted per Share

 

$

1.30

 

$

1.24

 

$

1.45

 

$

6.19

 

$

5.78

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

77,044

 

$

76,905

 

$

88,023

 

374,974

 

357,957

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Non real estate depreciation and amortization

 

281

 

210

 

237

 

974

 

902

 

 

Amortization of deferred financing costs

 

1,663

 

1,705

 

1,601

 

6,436

 

15,893

 

 

Non-cash deferred compensation

 

28,508

 

3,989

 

4,727

 

42,958

 

22,117

 

Less:

FAD adjustment for Joint Ventures

 

17,178

 

8,873

 

7,466

 

37,942

 

26,390

 

 

FAD adjustment for discontinued operations

 

(104

)

2,824

 

(49

)

312

 

10,904

 

 

Straight-line rental income and other non cash adjustments

 

15,488

 

11,775

 

19,661

 

71,086

 

49,502

 

 

Second cycle tenant improvements

 

6,183

 

3,949

 

4,985

 

21,992

 

12,792

 

 

Second cycle leasing commissions

 

5,602

 

1,523

 

4,162

 

14,828

 

8,112

 

 

Revenue enhancing recurring CAPEX

 

439

 

540

 

417

 

1,463

 

1,190

 

 

Non- revenue enhancing recurring CAPEX

 

5,106

 

936

 

1,998

 

7,972

 

4,159

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

$

57,604

 

$

52,389

 

$

55,948

 

$

269,747

 

$

283,821

 

 

Diluted per Share

 

$

0.97

 

$

0.85

 

$

0.92

 

$

4.45

 

$

4.59

 

 

 

 

 

 

 

 

 

 

 

 

 

First Cycle Leasing Costs

 

 

 

 

 

 

 

 

 

 

 

 

Tenant improvements

 

5,486

 

10,176

 

4,077

 

23,570

 

18,581

 

 

Leasing commissions

 

3,919

 

2,703

 

3,051

 

15,453

 

8,928

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution after First Cycle Leasing Costs

 

$

48,199

 

$

39,510

 

$

48,820

 

$

230,724

 

$

256,312

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution per Diluted Weighted Average Unit and Common Share

 

$

0.81

 

$

0.64

 

$

0.80

 

$

3.81

 

$

4.14

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Costs

 

19,709

 

21,963

 

11,000

 

50,864

 

$

41,634

 

 

 

 

 

 

 

 

 

 

 

 

 

Payout Ratio of Funds From Operations

 

28.94

%

63.40

%

54.32

%

44.24

%

49.92

%

Payout Ratio of Funds Available for Distribution Before First Cycle Leasing Costs

 

38.71

%

93.07

%

85.46

%

61.50

%

62.96

%

 

16



 

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

 

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

Series C

 

Series D

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

Preferred

 

Preferred

 

Common

 

Additional

 

Treasury

 

Retained

 

Comprehensive

 

 

 

 

 

Stock

 

Stock

 

Stock

 

Paid-In Capital

 

Stock

 

Earnings

 

Income

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2007

 

$

151,981

 

$

96,321

 

$

601

 

$

2,931,887

 

$

(150,719

)

$

791,861

 

$

4,943

 

$

3,826,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

409,759

 

 

 

409,759

 

Preferred Dividend

 

 

 

 

 

 

 

 

 

 

 

(19,875

)

 

 

(19,875

)

Exercise of employee stock options

 

 

 

 

 

2

 

7,058

 

 

 

 

 

 

 

7,060

 

Cash distributions declared ($2.7375 per common share)

 

 

 

 

 

 

 

 

 

 

 

(158,674

)

 

 

(158,674

)

Comprehensive Income - Unrealized loss on derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

(32,368

)

(32,368

)

Comprehensive Income - SLG share unrealized loss on derivative instruments of JV

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,567

)

(29,567

)

Redemption of units and dividend reinvestment proceeds

 

 

 

 

 

 

 

312

 

 

 

 

 

 

 

312

 

Treasury stock

 

 

 

 

 

 

 

 

 

(151,986

)

 

 

 

 

(151,986

)

Deferred compensation plan

 

 

 

 

 

1

 

583

 

 

 

 

 

 

 

584

 

Amortization of deferred compensation

 

 

 

 

 

 

 

59,616

 

 

 

 

 

 

 

59,616

 

Balance at December 31, 2008

 

$

151,981

 

$

96,321

 

$

604

 

$

2,999,456

 

$

(302,705

)

$

1,023,071

 

$

(56,992

)

$

3,911,736

 

 

 

RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION

 

 

 

 

Common Stock

 

OP Units

 

Stock-Based
Compensation

 

Sub-total

 

Preferred Stock

 

Diluted Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Count at December 31, 2007

 

58,758,632

 

2,340,359

 

 

61,098,991

 

 

61,098,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD share activity

 

(1,714,797

)

(506

)

 

 

(1,715,303

)

 

 

(1,715,303

)

Share Count at December 31, 2008 - Basic

 

57,043,835

 

2,339,853

 

 

59,383,688

 

 

59,383,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighting Factor

 

952,629

 

37

 

261,557

 

1,214,223

 

 

 

1,214,223

 

Weighted Average Share Count at December 31, 2008 - Diluted

 

57,996,464

 

2,339,890

 

261,557

 

60,597,911

 

 

60,597,911

 

 

17



 

TAXABLE INCOME

Unaudited

($000’s omitted)

 

 

 

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Net Income Available For Common Shareholders

 

$

389,884

 

$

640,535

 

Book/Tax Depreciation Adjustment

 

32,778

 

37,252

 

Book/Tax Gain Recognition Adjustment

 

(354,669

)

(528,385

)

Book/Tax JV Net equity adjustment

 

136,664

 

(45,071

)

Other Operating Adjustments

 

42,472

 

27,894

 

C-corp Earnings

 

(112,417

)

507

 

Taxable Income (Projected)

 

$

134,712

 

$

132,732

 

 

 

 

 

 

 

Deemed dividend per share

 

$

2.36

 

$

2.26

 

Estimated payout of taxable income

 

100

%

100

%

 

 

 

 

 

 

Shares outstanding - basic

 

57,044

 

58,759

 

 

Payout of Taxable Income Analysis:

 

Estimated taxable income is derived from net income less straightline rent, free rent net of amortization, 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 of 286, 290 & 292 Madison Avenue, 1140 Avenue of the Americas, One Park Avenue, 70 West 36 street, 110 East 42nd Street, 125 Broad Street and 440 Ninth Avenue through 1031 exchanges. In addition, the Company has deferred substantially all of the taxable gain resulting from the sale of an interest in 1372 Broadway and 470 Park Avenue South.

 

18



 

JOINT VENTURE STATEMENTS
Balance Sheet for Unconsolidated Property Joint Ventures

Unaudited
($000’s omitted)

 

 

 

December 31, 2008

 

December 31, 2007

 

 

 

Total Property

 

SLG Property Interest

 

Total Property

 

SLG Property Interest

 

Land & land interests

 

$

1,505,609

 

$

716,905

 

$

1,465,224

 

$

712,260

 

Buildings & improvements fee interest

 

4,887,266

 

2,056,818

 

4,597,440

 

1,999,703

 

Buildings & improvements leasehold

 

261,516

 

129,515

 

259,722

 

128,620

 

 

 

6,654,391

 

2,903,238

 

6,322,386

 

2,840,583

 

Less accumulated depreciation

 

(374,232

)

(168,460

)

(255,281

)

(121,900

)

 

 

 

 

 

 

 

 

 

 

Net Real Estate

 

6,280,159

 

2,734,778

 

6,067,105

 

2,718,683

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

88,231

 

38,214

 

105,509

 

47,690

 

Restricted cash

 

48,143

 

23,948

 

33,797

 

15,176

 

Tenant receivables, net of $2,753 reserve at 12/31/08

 

5,556

 

2,525

 

11,662

 

5,226

 

Deferred rents receivable, net of reserve for tenant credit loss of $3,131 at 12/31/08

 

129,888

 

63,926

 

90,569

 

45,088

 

Deferred costs, net

 

115,530

 

48,289

 

95,288

 

44,444

 

Other assets

 

126,237

 

40,910

 

102,091

 

36,185

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

6,793,744

 

$

2,952,590

 

$

6,506,021

 

$

2,912,492

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans payable

 

$

4,355,127

 

$

1,933,633

 

$

3,496,589

 

$

1,593,246

 

Derivative Instruments-fair value

 

6,107

 

3,143

 

396

 

201

 

Accrued interest payable

 

12,359

 

5,480

 

13,507

 

6,188

 

Accounts payable and accrued expenses

 

76,458

 

30,459

 

60,145

 

28,499

 

Deferred revenue

 

142,165

 

47,426

 

147,437

 

51,390

 

Security deposits

 

8,500

 

3,938

 

10,557

 

5,233

 

Contributed Capital (1)

 

2,193,028

 

928,511

 

2,777,390

 

1,227,735

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

$

6,793,744

 

$

2,952,590

 

$

6,506,021

 

$

2,912,492

 

 

As of December 31, 2008 the Company had twenty unconsolidated joint venture interests including a 50% interest in 100 Park Avenue, a 68.5% economic interest in 1515 Broadway increased from 55% in December 2005, a 45% interest in 1221 Avenue of the Americas, a 45% interest in 379 West Broadway, a 48% interest in the Mack-Green Joint Venture, a 50% interest in 21-25 West 34th Street, a 42.95% interest in 800 Third Avenue, a 50% interest in 521 Fifth Avenue, a 30% interest in One Court Square, a 63% economic interest in 1604-1610 Broadway, a 20.26% interest in 1&2 Jericho Plaza, a 55% interest in 2 Herald Square, a 32.25% interest in 1745 Broadway, a 55% interest in 885 Third Avenue, a 35% interest in 16 Court Street, a 25% interest in The Meadows, a 50.6% interest in 388/390 Greenwich Street, a 50% interest in 27-29 West 34th Street, a 10% interest in 1551/1555 Broadway decreased from 50% in August 2008 and a 32.75% interest in 717 Fifth Avenue. These interests are accounted for on the equity method of accounting and, therefore, are not consolidated into the company’s financial statements.

 

As we have been designated as the primary beneficiary under FIN 46(R), we have consolidated the accounts of the following five joint ventures including a 50% interest in 141 Fifth Avenue, a 50% interest in 180-182 Broadway and a 51% interest in 919 Third Avenue, 680 Washington Avenue and 750 Washington Avenue.

 


(1) Contributed capital includes adjustments to capital to reflect our share of capital based on implied sales prices of partially sold or contributed properties. Our investment in unconsolidated joint venture reflects our actual contributed capital base.

 

19



 

JOINT VENTURE STATEMENTS

Statements of Operations for Unconsolidated Property Joint Ventures

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Three Months Ended December 31, 2008

 

September 30, 2008

 

Three Months Ended December 31, 2007

 

 

 

 

 

SLG

 

SLG

 

 

 

SLG

 

 

 

Total Property

 

Property Interest

 

Property Interest

 

Total Property

 

Property Interest

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental Revenue, net

 

$

143,852

 

$

67,209

 

$

67,351

 

$

122,314

 

$

58,943

 

Escalation and reimbursement revenues

 

20,348

 

10,098

 

10,673

 

19,711

 

9,761

 

Investment and other income

 

508

 

324

 

551

 

1,996

 

1,018

 

Total Revenues, net

 

$

164,708

 

$

77,631

 

$

78,575

 

$

144,021

 

$

69,722

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

32,835

 

$

15,483

 

$

16,139

 

$

32,487

 

$

15,872

 

Ground rent

 

1,025

 

585

 

722

 

565

 

367

 

Real estate taxes

 

19,649

 

9,430

 

9,242

 

19,813

 

9,800

 

Total Operating Expenses

 

$

53,509

 

$

25,498

 

$

26,103

 

$

52,865

 

$

26,039

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

111,199

 

$

52,133

 

$

52,472

 

$

91,156

 

$

43,683

 

Cash NOI

 

$

98,447

 

$

46,047

 

$

46,162

 

$

77,259

 

$

36,765

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

54,778

 

24,566

 

24,057

 

46,018

 

22,207

 

Amortization of deferred financing costs

 

3,856

 

1,656

 

1,839

 

2,511

 

1,086

 

Depreciation and amortization

 

40,639

 

17,796

 

15,436

 

27,225

 

12,103

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

11,926

 

$

8,115

 

$

11,140

 

$

15,402

 

$

8,287

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

40,607

 

17,789

 

15,436

 

27,175

 

12,093

 

Funds From Operations

 

$

52,533

 

$

25,904

 

$

26,576

 

$

42,577

 

$

20,380

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Plus:

Non real estate depreciation and amortization

 

$

3,888

 

$

1,663

 

$

1,839

 

$

2,561

 

$

1,096

 

Less:

Straight-line rental income and other non-cash adjustments

 

(12,394

)

(5,978

)

(6,203

)

(13,895

)

(6,919

)

Less:

Second cycle tenant improvement

 

(15,908

)

(8,204

)

(1,477

)

(2,434

)

(1,513

)

Less:

Second cycle leasing commissions

 

(8,310

)

(3,911

)

(1,622

)

(1,771

)

(815

)

Less:

Recurring CAPEX

 

(1,690

)

(748

)

(3

)

(1,074

)

(722

)

FAD Adjustment

 

$

(34,414

)

$

(17,178

)

$

(7,466

)

$

(16,613

)

$

(8,873

)

 

GKK Manager

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2008

 

2007

 

Base management income

 

$

5,124

 

$

4,088

 

$

5,978

 

$

21,061

 

$

13,135

 

Other fee income

 

(5,100

)

5,095

 

 

3,009

 

18,998

 

Marketing, general and administrative expenses

 

(128

)

(2,436

)

(5,682

)

(16,317

)

(11,998

)

Net Income before minority interest

 

(104

)

6,747

 

296

 

7,753

 

20,135

 

Less: minority interest

 

22

 

(2,305

)

(64

)

(2,290

)

(6,904

)

SLG share of GKK Manager net income

 

(82

)

4,442

 

232

 

5,463

 

13,231

 

Servicing and administrative reimbursements

 

900

 

1,224

 

2,041

 

6,253

 

4,912

 

Net management income and reimbursements from Gramercy

 

$

818

 

$

5,666

 

$

2,273

 

$

11,716

 

$

18,143

 

 

20



 

JOINT VENTURE STATEMENTS

Statements of Operations for Unconsolidated Property Joint Ventures

Unaudited

($000’s omitted)

 

 

 

Twelve Months Ended December 31, 2008

 

Twelve Months Ended December 31, 2007

 

 

 

 

 

SLG

 

 

 

SLG

 

 

 

Total Property

 

Property Interest

 

Total Property

 

Property Interest

 

Revenues

 

 

 

 

 

 

 

 

 

Rental Revenue, net

 

$

572,327

 

$

273,625

 

$

460,723

 

$

226,622

 

Escalation and reimbursement revenues

 

83,107

 

41,977

 

78,223

 

40,616

 

Investment and other income

 

4,509

 

2,282

 

7,074

 

3,672

 

Total Revenues, net

 

$

659,943

 

$

317,884

 

$

546,020

 

$

270,910

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

130,382

 

$

62,679

 

$

119,559

 

$

60,461

 

Ground rent

 

4,359

 

2,457

 

3,326

 

1,875

 

Real estate taxes

 

78,106

 

38,316

 

78,219

 

39,389

 

Total Operating Expenses

 

$

212,847

 

$

103,452

 

$

201,104

 

$

101,725

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

447,096

 

$

214,432

 

$

344,916

 

$

169,185

 

Cash NOI

 

$

398,595

 

$

190,500

 

$

304,352

 

$

150,083

 

 

 

 

 

 

 

 

 

 

 

Interest

 

201,738

 

93,806

 

179,343

 

90,420

 

Amortization of deferred financing costs

 

14,660

 

6,356

 

8,111

 

3,769

 

Depreciation and amortization

 

143,837

 

64,420

 

103,564

 

48,642

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

86,861

 

$

49,850

 

$

53,898

 

$

26,354

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

143,704

 

64,393

 

103,424

 

48,614

 

Funds From Operations

 

$

230,565

 

$

114,243

 

$

157,322

 

$

74,968

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

Plus:

Non real estate depreciation and amortization

 

$

14,792

 

$

6,383

 

$

8,251

 

$

3,797

 

Less:

Straight-line rental income and other non-cash adjustments

 

(47,438

)

(23,613

)

(40,341

)

(19,645

)

Less:

Second cycle tenant improvement

 

(25,918

)

(12,679

)

(9,516

)

(5,251

)

Less:

Second cycle leasing commissions

 

(15,006

)

(6,973

)

(7,641

)

(3,803

)

Less:

Recurring CAPEX

 

(2,169

)

(1,060

)

(2,207

)

(1,488

)

FAD Adjustment

 

$

(75,739

)

$

(37,942

)

$

(51,454

)

$

(26,390

)

 

21



 

SELECTED FINANCIAL DATA
Capitalization Analysis

Unaudited
($000’s omitted)

 

 

 

12/31/2008

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Common Equity:

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding

 

57,044

 

57,606

 

58,283

 

58,284

 

58,759

 

OP Units Outstanding

 

2,340

 

2,340

 

2,340

 

2,340

 

2,340

 

Total Common Equity (Shares and Units)

 

59,384

 

59,946

 

60,623

 

60,624

 

61,099

 

Share Price (End of Period)

 

$

25.90

 

$

64.80

 

$

82.72

 

$

81.47

 

$

93.46

 

Equity Market Value

 

$

1,538,046

 

$

3,884,501

 

$

5,014,735

 

$

4,939,037

 

$

5,710,313

 

Preferred Equity at Liquidation Value:

 

257,500

 

257,500

 

257,500

 

257,500

 

257,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Debt

 

 

 

 

 

 

 

 

 

 

 

Property Level Mortgage Debt

 

2,591,358

 

2,693,275

 

2,867,305

 

2,867,593

 

2,844,644

 

Outstanding Balance on - Term Loans

 

 

 

 

276,650

 

276,650

 

Outstanding Balance on – Unsecured Credit Line

 

1,389,067

 

1,288,833

 

644,500

 

720,500

 

708,500

 

Junior Subordinated Deferrable Interest Debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Unsecured Notes

 

774,693

 

774,684

 

774,676

 

774,668

 

774,660

 

Convertible Bonds

 

761,255

 

1,019,176

 

1,018,992

 

1,018,809

 

1,018,628

 

Liability Held for Sale

 

95,000

 

 

 

 

 

Total Consolidated Debt

 

5,711,373

 

5,875,968

 

5,405,473

 

5,758,220

 

5,723,082

 

Company’s Portion of Joint Venture Debt

 

1,933,633

 

1,931,923

 

1,840,071

 

1,593,355

 

1,593,246

 

Total Combined Debt

 

7,645,006

 

7,807,891

 

7,245,544

 

7,351,575

 

7,316,328

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Cap (Debt & Equity)

 

$

9,440,552

 

$

11,949,892

 

$

12,517,779

 

$

12,548,112

 

$

13,284,141

 

 

 

 

 

 

 

 

 

 

 

 

 

Availability under Lines of Credit

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Line of Credit

 

55,541

(A)

182,111

 

818,483

 

741,451

 

751,226

 

Term Loans

 

 

 

 

 

 

Total Availability

 

$

55,541

 

$

182,111

 

$

818,483

 

$

741,451

 

$

751,226

 

 


(A) As reduced by $22,007 letters of credit and remaining defaulted lender’s commitment.

 

Combined Capitalized Interest

 

$

534

 

$

595

 

$

790

 

$

840

 

$

1,692

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio Analysis

 

 

 

 

 

 

 

 

 

 

 

Consolidated Basis

 

 

 

 

 

 

 

 

 

 

 

Debt to Market Cap Ratio

 

76.08

%

58.65

%

50.62

%

52.56

%

48.95

%

Debt to Gross Real Estate Book Ratio

 

68.92

%

70.21

%

61.84

%

66.19

%

65.92

%

Secured Real Estate Debt to Secured Assets Gross Book

 

58.76

%

59.20

%

59.49

%

59.06

%

59.39

%

Unsecured Debt to Unencumbered Assets-Gross Book Value

 

82.73

%

86.20

%

66.80

%

69.04

%

67.22

%

Joint Ventures Allocated

 

 

 

 

 

 

 

 

 

 

 

Combined Debt to Market Cap Ratio

 

80.98

%

65.34

%

57.88

%

58.59

%

55.08

%

Debt to Gross Real Estate Book Ratio

 

68.32

%

69.34

%

62.88

%

63.72

%

63.49

%

Secured Real Estate Debt to Secured Assets Gross Book

 

61.80

%

62.16

%

61.92

%

58.04

%

58.23

%

 

22



 

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2008

 

2007

 

2008

 

2008

 

2007

 

Property NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Operating NOI

 

$

126,433

 

$

112,697

 

$

129,506

 

$

512,546

 

$

411,821

 

NOI from Discontinued Operations

 

2,010

 

5,933

 

2,912

 

10,767

 

39,448

 

Total Property Operating NOI - Consolidated

 

128,443

 

118,630

 

132,418

 

523,313

 

451,269

 

SLG share of Property NOI from JVs

 

52,133

 

43,683

 

52,472

 

214,432

 

169,185

 

GAAP NOI

 

$

180,576

 

$

162,313

 

$

184,890

 

$

737,745

 

$

620,454

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free Rent (Net of Amortization)

 

376

 

1,539

 

1,069

 

5,687

 

12,500

 

 

Net FAS 141 Adjustment

 

9,231

 

2,002

 

7,952

 

27,294

 

5,574

 

 

Straightline Revenue Adjustment

 

14,377

 

14,899

 

14,325

 

56,866

 

50,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Allowance for S/L tenant credit loss

 

6,427

 

1,937

 

1,293

 

9,679

 

5,695

 

 

Ground Lease Straight-line Adjustment

 

91

 

87

 

91

 

691

 

418

 

Cash NOI

 

$

163,110

 

$

145,897

 

$

162,928

 

$

658,268

 

$

558,435

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Debt Service and Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

74,768

 

77,196

 

71,191

 

295,850

 

266,865

 

Fixed Amortization Principal Payments

 

6,626

 

6,095

 

6,150

 

24,741

 

17,359

 

Total Consolidated Debt Service

 

81,394

 

83,291

 

77,341

 

320,590

 

284,224

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments under Ground Lease Arrangements

 

7,800

 

8,770

 

7,800

 

32,184

 

32,806

 

Dividend on perpetual preferred shares

 

4,969

 

4,969

 

4,969

 

19,875

 

19,875

 

Total Consolidated Fixed Charges

 

94,163

 

97,030

 

90,110

 

372,649

 

336,905

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

265,388

 

167,160

 

176,450

 

833,935

 

697,911

 

Interest Coverage Ratio

 

3.54

 

2.28

 

2.47

 

2.83

 

2.55

 

Debt Service Coverage Ratio

 

3.25

 

2.10

 

2.28

 

2.61

 

2.40

 

Fixed Charge Coverage Ratio

 

2.81

 

1.79

 

1.95

 

2.24

 

2.03

 

 

23



 

SELECTED FINANCIAL DATA
2008 Same Store - Consolidated

Unaudited

($000’s omitted)

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

 

December 31,

 

December 31,

 

 

 

September 30,

 

December 31,

 

December 31,

 

 

 

 

 

 

2008

 

2007

 

%

 

2008

 

2008

 

2007 (1)

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Revenue, net

 

170,636

 

160,216

 

6.5

%

171,634

 

673,393

 

626,146

 

7.5

%

 

Escalation & Reimbursement Revenues

 

30,330

 

24,549

 

23.5

%

31,205

 

119,151

 

108,302

 

10.0

%

 

Investment Income

 

507

 

987

 

-48.6

%

550

 

2,399

 

2,729

 

-12.1

%

 

Other Income

 

851

 

7,417

 

-88.5

%

1,265

 

8,733

 

13,346

 

-34.6

%

 

Total Revenues

 

202,324

 

193,169

 

4.7

%

204,654

 

803,676

 

750,523

 

7.1

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expense

 

52,984

 

48,505

 

9.2

%

54,490

 

203,665

 

192,156

 

6.0

%

 

Ground Rent

 

7,922

 

8,683

 

-8.8

%

7,922

 

32,014

 

32,374

 

-1.1

%

 

Real Estate Taxes

 

29,599

 

29,043

 

1.9

%

30,502

 

123,001

 

121,960

 

0.9

%

 

 

 

90,505

 

86,231

 

5.0

%

92,914

 

358,680

 

346,490

 

3.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

111,819

 

106,938

 

4.6

%

111,740

 

444,996

 

404,033

 

10.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense & Amortization of Financing costs

 

27,441

 

27,374

 

0.2

%

26,754

 

106,839

 

106,848

 

0.0

%

 

Depreciation & Amortization

 

47,019

 

42,367

 

11.0

%

44,582

 

179,396

 

155,063

 

15.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Minority Interest

 

37,359

 

37,197

 

0.4

%

40,404

 

158,761

 

142,122

 

11.7

%

Plus:

Real Estate Depreciation & Amortization

 

47,011

 

42,361

 

11.0

%

44,578

 

179,369

 

155,034

 

15.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

84,370

 

79,558

 

6.0

%

84,982

 

338,130

 

297,156

 

13.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non – Building Revenue

 

1,186

 

1,910

 

-37.9

%

1,530

 

4,754

 

4,749

 

0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Interest Expense & Amortization of Financing costs

 

27,441

 

27,374

 

0.2

%

26,754

 

106,839

 

106,848

 

0.0

%

 

Non Real Estate Depreciation

 

8

 

6

 

33.3

%

4

 

27

 

29

 

-6.9

%

 

GAAP NOI

 

110,633

 

105,028

 

5.3

%

110,210

 

440,242

 

399,284

 

10.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free Rent (Net of Amortization)

 

731

 

1,243

 

-41.2

%

1,051

 

3,370

 

10,516

 

-68.0

%

 

Straightline Revenue Adjustment

 

6,638

 

6,932

 

-4.2

%

6,705

 

25,670

 

28,976

 

-11.4

%

 

Rental Income - FAS 141

 

8,383

 

2,211

 

279.1

%

7,311

 

25,282

 

4,414

 

472.8

%

Plus:

Allowance for S/L tenant credit loss

 

5,997

 

1,732

 

246.2

%

1,046

 

8,632

 

4,420

 

95.3

%

 

Ground Lease Straight-line Adjustment

 

(666

)

87

 

-865.5

%

(666

)

(2,338

)

347

 

-773.8

%

 

Cash NOI

 

100,212

 

96,461

 

3.9

%

95,523

 

392,214

 

360,145

 

8.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

53.41

%

54.42

%

 

 

53.98

%

54.52

%

53.22

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

48.38

%

49.98

%

 

 

46.79

%

48.57

%

48.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

57.24

%

58.92

%

 

 

57.86

%

58.48

%

57.54

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

52.53

%

54.44

%

 

 

50.99

%

52.82

%

52.28

%

 

 

 


(1) The December 31, 2007 same store data includes the operations of the Reckson properties as if the merger closed on January 1, 2007.

 

24



 

SELECTED FINANCIAL DATA
2008 Same Store - Joint Venture

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31,

 

December 31,

 

 

 

December 31,

 

December 31,

 

 

 

 

 

2008

 

2007

 

%

 

2008

 

2007 (1)

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Revenue, net

 

40,961

 

40,761

 

0.5

%

166,033

 

160,388

 

3.5

%

 

Escalation & Reimbursement Revenues

 

9,229

 

8,659

 

6.6

%

37,939

 

36,019

 

5.3

%

 

Investment Income

 

175

 

606

 

-71.1

%

858

 

1,853

 

-53.7

%

 

Other Income

 

27

 

128

 

-78.9

%

180

 

746

 

-75.9

%

 

Total Revenues

 

50,392

 

50,154

 

0.5

%

205,010

 

199,006

 

3.0

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expense

 

13,135

 

12,920

 

1.7

%

52,927

 

50,696

 

4.4

%

 

Ground Rent

 

171

 

 

 

 

801

 

632

 

26.7

%

 

Real Estate Taxes

 

8,759

 

8,444

 

3.7

%

34,776

 

34,578

 

0.6

%

 

 

 

22,065

 

21,364

 

3.3

%

88,504

 

85,906

 

3.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

28,327

 

28,790

 

-1.6

%

116,506

 

113,100

 

3.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense & Amortization of Financing costs

 

10,478

 

13,947

 

-24.9

%

43,284

 

56,869

 

-23.9

%

 

Depreciation & Amortization

 

11,349

 

8,646

 

31.3

%

38,974

 

34,702

 

12.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Minority Interest

 

6,500

 

6,197

 

4.9

%

34,248

 

21,529

 

59.1

%

Plus:

Real Estate Depreciation & Amortization

 

11,349

 

8,646

 

31.3

%

38,974

 

34,702

 

12.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

17,849

 

14,843

 

20.3

%

73,222

 

56,231

 

30.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non – Building Revenue

 

190

 

637

 

-70.2

%

916

 

1,900

 

-51.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Interest Expense & Amortization of Financing costs

 

10,478

 

13,947

 

-24.9

%

43,284

 

56,869

 

-23.9

%

 

Non Real Estate Depreciation

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

28,137

 

28,153

 

-0.1

%

115,590

 

111,200

 

3.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free Rent (Net of Amortization)

 

(313

)

135

 

-331.9

%

(320

)

1,292

 

-124.8

%

 

Straightline Revenue Adjustment

 

1,224

 

1,440

 

-15.0

%

4,041

 

6,001

 

-32.7

%

 

FAS 141

 

662

 

385

 

71.9

%

2,600

 

1,188

 

118.9

%

Plus:

Allowance for S/L tenant credit loss

 

242

 

184

 

31.5

%

682

 

734

 

-7.1

%

 

Ground Lease Straight-line Adjustment

 

38

 

40

 

-5.0

%

277

 

168

 

64.9

%

 

Cash NOI

 

26,844

 

26,417

 

1.6

%

110,228

 

103,621

 

6.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

55.78

%

56.64

%

 

 

56.45

%

56.21

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

53.22

%

53.15

%

 

 

53.83

%

52.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

56.12

%

56.64

%

 

 

56.84

%

56.53

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

53.48

%

53.07

%

 

 

54.08

%

52.61

%

 

 

 


(1) The December 31, 2007 same store data includes the operations of the Reckson properties as if the merger closed on January 1, 2007.

 

25



 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

Principal

 

 

 

2009 Annual

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

12/31/2008

 

Coupon

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300 Main Street

 

11,500

 

5.75

%

 

Feb-17

 

11,500

 

 

Feb-10

 

399 Knollwood

 

18,728

 

5.75

%

317

 

Mar-14

 

16,877

 

 

Open

 

141 Fifth Avenue

 

25,000

 

5.70

%

 

Jun-17

 

25,000

 

 

Jun-10

 

500 West Putnam Avenue

 

25,000

 

5.52

%

 

Jan-16

 

21,749

 

 

Open

 

673 First Avenue

 

32,388

 

5.67

%

781

 

Feb-13

 

28,984

 

 

Open

 

625 Madison Avenue

 

97,583

 

6.27

%

2,333

 

Nov-15

 

78,595

 

 

Open

 

609 Fifth Avenue

 

99,319

 

5.85

%

1,367

 

Oct-13

 

92,062

 

 

Open

 

420 Lexington Avenue

 

110,013

 

8.44

%

2,969

 

Nov-10

 

104,691

 

 

Open

 

711 Third Avenue

 

120,000

 

4.99

%

 

Jun-15

 

120,000

 

 

Open

 

120 W 45th Street

 

170,000

 

6.12

%

 

Feb-17

 

170,000

 

 

Jan-10

 

220 E 42nd Street

 

202,780

 

5.23

%

3,909

 

Nov-13

 

182,342

 

 

Open

 

919 Third Avenue

 

228,046

 

6.87

%

3,918

 

Jul-11

 

217,592

 

 

Open

 

485 Lexington Avenue

 

450,000

 

5.61

%

 

Feb-17

 

450,000

 

 

Jan-10

 

1 Madison Avenue - South Building

 

663,071

 

5.91

%

11,154

 

May-20

 

404,531

 

 

Open

 

 

 

2,253,428

 

5.98

%

26,748

 

 

 

1,923,923

 

 

 

 

 

Secured fixed rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

609 Partners, LLC

 

63,891

 

5.00

%

 

Jul-14

 

63,891

 

 

Open

 

 

 

63,891

 

5.00

%

 

 

 

63,891

 

 

 

 

 

Unsecured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Line of Credit

 

60,000

 

4.36

%

 

Jun-11

 

60,000

 

Jun-12

 

Open

 

Junior Subordinated Deferrable Interest Debentures

 

100,000

 

5.61

%

 

Jun-15

 

100,000

 

 

 

Unsecured Note

 

150,000

 

5.15

%

 

Jan-11

 

150,000

 

 

Open

 

Unsecured Note

 

150,000

 

5.88

%

 

Aug-14

 

150,000

 

 

Open

 

Unsecured Note

 

200,000

 

7.75

%

 

Mar-09

 

200,000

 

 

Open

 

Unsecured Note

 

274,693

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Convertible Note

 

181,848

 

4.00

%

 

Jun-25

(1)

287,000

 

 

Jun-10

 

Convertible Note (net)

 

579,408

 

3.00

%

 

Mar-27

(2)

750,000

 

 

Apr-12

 

 

 

1,695,949

 

4.80

%

 

 

 

1,972,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

4,013,268

 

5.46

%

26,748

 

 

 

3,959,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180-182 Broadway (Libor + 225 bps)

 

21,183

 

5.14

%

 

Feb-11

 

21,183

 

 

Open

 

28 W 44th St (Libor + 201 bps)

 

124,855

 

6.22

%

1,374

 

Aug-13

 

116,922

 

 

Open

 

1 Landmark Square (Libor + 185bps)

 

128,000

 

4.33

%

 

Feb-10

 

128,000

 

Feb-12

 

Open

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

274,038

 

5.25

%

1,374

 

 

 

266,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Line of Credit (Libor + 90 bps)

 

1,329,067

 

3.50

%

 

Jun-11

 

1,329,067

 

Jun-12

 

Open

 

 

 

1,329,067

 

3.50

%

 

 

 

1,329,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Floating Rate Debt/Wtd Avg

 

1,603,105

 

3.80

%

1,374

 

 

 

1,595,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

5,616,373

 

4.99

%

28,122

 

 

 

5,554,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Joint Venture

 

1,933,633

 

4.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Balance & Interest Rate with SLG JV Debt

 

7,699,668

 

4.98

%

 

 

 

 

 

 

 

 

 

 

 


(1) Notes can be put to SLG, at the option of the holder, on June 15, 2010

(2) Notes can be put to SLG, at the option of the holder, on March 30, 2012

 

Senior Unsecured Line of Credit Covenant Ratios

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

47.3

%

Less than 60%

 

Secured Debt / Total Assets

 

21.5

%

Less than 50%

 

Line Fixed Charge Coverage

 

2.30

 

Greater than 1.50

 

Unsecured Debt / Unencumbered Assets

 

52.3

%

Less than 60%

 

Unencumbered Interest Coverage

 

2.58

 

Greater than 1.75

 

Maximum FFO Payout

 

52.0

%

Less than 95%

 

 

26



 

DEBT SUMMARY SCHEDULE - Joint Venture

 

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 12/31/08

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

Gross Principal

 

SLG Share

 

Coupon

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mack - Green Joint Venture

 

11,072

 

5,315

 

6.26

%

 

Aug-14

 

5,315

 

 

Open

 

800 Third Avenue

 

20,910

 

8,981

 

6.00

%

 

Jul-17

 

8,981

 

 

Open

 

1604-1610 Broadway

 

27,000

 

12,150

 

5.66

%

 

Apr-12

 

11,763

 

 

Open

 

1221 Avenue of Americas

 

65,000

 

29,250

 

5.51

%

 

Dec-10

 

29,250

 

 

Open

 

Jericho Plaza

 

163,750

 

33,176

 

5.65

%

 

May-17

 

33,176

 

 

Open

 

21-25 West 34th Street

 

100,000

 

50,000

 

5.75

%

 

Dec-16

 

50,000

 

 

Open

 

100 Park Avenue

 

175,000

 

87,325

 

6.52

%

 

Nov-15

 

81,873

 

 

Open

 

One Court Square

 

315,000

 

94,500

 

4.91

%

 

Jun-15

 

94,500

 

 

Open

 

2 Herald Square

 

191,250

 

105,188

 

5.36

%

 

Apr-17

 

105,188

 

 

Jul-09

 

1745 Broadway

 

340,000

 

109,650

 

5.68

%

 

Jan-17

 

109,650

 

 

Dec-09

 

885 Third Avenue

 

267,650

 

147,208

 

6.26

%

 

Jul-17

 

147,208

 

 

Oct-09

 

388/390 Greenwich Street

 

1,122,379

 

567,901

 

5.19

%

 

Dec-17

 

567,901

 

 

Dec-09

 

Total Fixed Rate Debt/Wtd Avg

 

2,799,011

 

1,250,643

 

5.50

%

 

 

 

1,244,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

388/390 Greenwich Street (Libor + 115bps)

 

16,000

 

8,096

 

3.51

%

 

Dec-17

 

8,096

 

 

Dec-09

 

379 West Broadway (Libor + 165bps)

 

20,991

 

9,446

 

4.78

%

 

Jan-10

 

9,446

 

 

Open

 

1551/1555 Broadway (Libor + 200 bps)

 

106,222

 

10,622

 

4.86

%

 

Oct-09

 

10,622

 

 

Open

 

29 West 34th Street (Libor + 200bps)

 

38,596

 

19,298

 

4.67

%

200

 

May-11

 

18,985

 

 

Open

 

Meadows (Libor + 135bps)

 

84,527

 

21,131

 

4.11

%

 

Sep-12

 

20,862

 

 

Open

 

16 Court St (Libor + 160 bps)

 

83,658

 

29,280

 

4.05

%

 

Oct-10

 

29,280

 

 

Open

 

Mack - Green Joint Venture (Libor + 275bps)

 

91,122

 

43,739

 

5.51

%

 

May-09

 

43,739

 

 

 

1221 Avenue of Americas (Libor + 75bps)

 

105,000

 

47,250

 

3.51

%

 

Dec-10

 

47,250

 

 

Open

 

521 Fifth Avenue (Libor + 100bps)

 

140,000

 

70,140

 

3.70

%

 

Apr-11

 

70,140

 

 

Open

 

717 Fifth Avenue (Libor + 275 bps)

 

245,000

 

80,238

 

5.80

%

 

Sep-11

 

80,238

 

 

 

Open

 

1515 Broadway (Libor + 90 bps)

 

625,000

 

343,750

 

3.30

%

 

Nov-09

 

343,750

 

Nov-10

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

1,556,116

 

682,990

 

3.93

%

200

 

 

 

682,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Debt/Wtd Avg

 

4,355,127

 

1,933,633

 

4.95

%

200

 

 

 

1,927,212

 

 

 

 

 

 

27



 

SUMMARY OF GROUND LEASE ARRANGEMENTS

 

Consolidated Statement  (REIT)

($000’s omitted)

 

 

 

2009 Scheduled

 

2010 Scheduled

 

2011 Scheduled

 

2012 Scheduled

 

Deferred Land

 

Year of

 

Property

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Lease Obligations (1)

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

3,010

 

3,010

 

3,010

 

3,010

 

17,203

 

2037

 

420 Lexington Avenue (2)

 

12,006

 

12,006

 

12,006

 

12,006

 

 

2029

(3)

711 Third Avenue (2) (4)

 

1,550

 

1,550

 

750

 

 

447

 

2032

 

461 Fifth Avenue (2)

 

2,100

 

2,100

 

2,100

 

2,100

 

 

2027

(5)

625 Madison Avenue (2)

 

4,613

 

4,613

 

4,613

 

4,613

 

 

2022

(6)

1185 Avenue of the Americas (2)

 

8,674

 

8,233

 

6,909

 

6,909

 

 

2043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

31,953

 

31,512

 

29,388

 

28,638

 

17,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

1,416

 

1,451

 

1,555

 

1,555

 

16,704

 

2037

 

 


(1) Per the balance sheet at December 31, 2008

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

(3) Subject to renewal at the Company’s option through 2080.

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

(5) The Company has an option to purchase the ground lease for a fixed price on a specific date.

(6) Subject to renewal at the Company’s option through 2054.

 

28



 

STRUCTURED FINANCE

 

($000’s omitted) 

 

 

 

 

Assets

 

Weighted Average

 

Weighted Average

 

Current

 

LIBOR

 

 

 

Outstanding

 

Assets During Quarter

 

Yield During Quarter

 

Yield

 

Rate (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/2007

 

683,084

 

714,925

 

10.54

%

10.50

%

5.12

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

132,140

 

 

 

 

 

 

 

 

 

Preferred Equity

 

 

 

 

 

 

 

 

 

 

Redemptions /Amortization

 

(10,009

)

 

 

 

 

 

 

 

 

12/31/2007

 

805,215

 

734,868

 

10.49

%

11.31

%

4.60

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

4,787

 

 

 

 

 

 

 

 

 

Preferred Equity

 

 

 

 

 

 

 

 

 

 

Redemptions /Amortization/Reserves

 

(33,514

)

 

 

 

 

 

 

 

 

3/31/2008

 

776,488

 

766,598

 

10.15

%

10.63

%

2.70

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

72,193

 

 

 

 

 

 

 

 

 

Preferred Equity

 

 

 

 

 

 

 

 

 

 

Redemptions /Amortization/Reserves

 

(8,855

)

 

 

 

 

 

 

 

 

6/30/2008

 

839,826

 

823,223

 

9.71

%

9.92

%

2.46

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

107,690

 

 

 

 

 

 

 

 

 

Preferred Equity

 

542

 

 

 

 

 

 

 

 

 

Redemptions /Amortization/Reserves

 

(21,127

)

 

 

 

 

 

 

 

 

9/30/2008

 

926,931

 

921,658

 

10.58

%

10.28

%

3.93

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

7,296

 

 

 

 

 

 

 

 

 

Preferred Equity

 

1,028

 

 

 

 

 

 

 

 

 

Redemptions /Amortization/Reserves

 

(187,372

)

 

 

 

 

 

 

 

 

12/31/2008

 

747,883

 

755,516

 

10.34

%

10.14

%

0.44

%

 


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

(2) LIBOR rate is as of quarter end.

 

29



 

STRUCTURED FINANCE

 

($000’s omitted)

 

 

 

 

 

 

 

 

Weighted Average

 

Weighted Average

 

Current

 

Type of Investment

 

Quarter End Balance (1)

 

Senior Financing

 

Exposure PSF

 

Yield During Quarter

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

New York City

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

19,450

 

$

 

$

235

 

7.19

%

6.72

%

 

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

39,087

 

$

319,250

 

$

283

 

9.13

%

9.10

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

536,262

 

$

6,955,161

 

$

1,591

(3)

10.64

%

10.53

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

39,750

 

$

214,064

 

$

110

 

12.38

%

12.78

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

37,467

 

$

 

$

97

 

7.98

%

6.78

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

43,598

 

$

10,337,069

 

$

174

 

11.82

%

10.70

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

32,268

 

$

2,438,000

 

$

165

 

7.72

%

6.87

%

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 12/31/08

 

$

747,883

 

$

20,263,543

 

$

1,213

(3)

10.37

%

10.14

%

 

Current Maturity Profile (2)

 

 


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

(2) The weighted maturity is 5.5 years.

(3) Excluding the mezzanine loan on the retail portion of a New York City property, the weighted average exposure for New York City Mezzanine Debt and the total structured finance portfolio are $672 psf and $520 psf, respectively.

 

30



 

STRUCTURED FINANCE

 

10 Largest Investments

 

($000’s omitted) 

 

 

 

 

 

 

 

 

 

 

Senior

 

 

 

Current

 

Investment Type

 

Book Value (1)

 

Location

 

Collateral Type

 

Financing

 

Last $ PSF

 

Yield

 

Mezzanine Loans

 

$

120,218

(2)

New York City

 

Office

 

$

212,007

 

$

682

 

7.15

%

Mezzanine Loan

 

92,325

 

New York City

 

Retail

 

325,000

 

$

5,976

 

14.71

%

Mezzanine Loan

 

75,856

 

New York City

 

Office

 

1,139,000

 

$

1,103

 

11.15

%

Mezzanine Loan

 

70,092

 

New York City

 

Residential

 

4,222,605

 

$

431

 

8.63

%

Mezzanine Loan

 

58,349

 

New York City

 

Office

 

205,000

 

$

382

 

8.74

%

Mortgage and Mezzanine

 

48,708

 

Various

 

Office

 

2,310,608

 

$

91

 

6.82

%

Mezzanine Loan

 

40,171

 

New York City

 

Office

 

221,549

 

$

229

 

8.93

%

Preferred Equity

 

39,750

 

New York City

 

Office

 

214,064

 

$

110

 

12.78

%

Mezzanine Loan

 

38,332

 

New York City

 

Office / Retail

 

165,000

 

$

1,705

 

10.93

%

Mezzanine Loan

 

25,472

 

Los Angeles

 

Office

 

926,611

 

$

219

 

12.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

609,273

 

 

 

 

 

$

9,941,443

 

 

 

10.03

%

 


(1) Net of unamortized fees, discounts, and reserves

(2) Represents two mezzanine positions of $95,626 and $24,592 collateralized by separate interests in the same property

 

31



 

SELECTED PROPERTY DATA


Manhattan Properties

 

 

 

 

 

 

 

# of

 

Usable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Dec-08

 

Sep-08

 

Jun-08

 

Mar-08

 

Dec-07

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

$

 

%

 

%

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19 West 44th Street

 

Midtown

 

Fee Interest

 

1

 

292,000

 

1

 

97.9

 

99.5

 

100.0

 

100.0

 

100.0

 

13,027,548

 

2

 

1

 

59

 

120 West 45th Street

 

Midtown

 

Fee Interest

 

1

 

440,000

 

1

 

99.0

 

99.0

 

98.6

 

99.0

 

99.0

 

24,766,608

 

3

 

2

 

26

 

220 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

1,135,000

 

4

 

99.7

 

99.7

 

99.3

 

99.4

 

99.4

 

47,530,260

 

7

 

5

 

31

 

28 West 44th Street

 

Midtown

 

Fee Interest

 

1

 

359,000

 

1

 

99.6

 

99.4

 

98.1

 

98.4

 

96.9

 

15,623,136

 

2

 

2

 

71

 

317 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

450,000

 

1

 

92.0

 

89.6

 

89.6

 

90.7

 

89.6

 

21,408,564

 

3

 

2

 

86

 

420 Lexington Ave (Graybar)

 

Grand Central North

 

Operating Sublease

 

1

 

1,188,000

 

4

 

96.8

 

97.0

 

96.6

 

94.7

 

93.3

 

63,289,608

 

9

 

6

 

225

 

461 Fifth Avenue (3)

 

Midtown

 

Leasehold Interest

 

1

 

200,000

 

1

 

95.4

 

95.4

 

93.6

 

98.8

 

98.8

 

14,702,820

 

2

 

1

 

19

 

485 Lexington Avenue

 

Grand Central North

 

Fee Interest

 

1

 

921,000

 

3

 

98.5

 

100.0

 

99.9

 

99.1

 

98.8

 

48,737,352

 

7

 

5

 

21

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

1

 

941,000

 

3

 

99.1

 

99.3

 

99.6

 

99.6

 

99.6

 

29,813,244

 

4

 

3

 

14

 

609 Fifth Avenue

 

Rockefeller Center

 

Fee Interest

 

1

 

160,000

 

1

 

100.0

 

100.0

 

100.0

 

99.5

 

99.5

 

13,082,364

 

2

 

1

 

19

 

625 Madison Avenue

 

Plaza District

 

Leasehold Interest

 

1

 

563,000

 

2

 

97.6

 

97.6

 

97.6

 

97.6

 

97.6

 

40,070,292

 

6

 

4

 

28

 

673 First Avenue

 

Grand Central South

 

Leasehold Interest

 

1

 

422,000

 

1

 

99.7

 

99.7

 

99.8

 

99.8

 

99.8

 

15,711,768

 

2

 

2

 

9

 

711 Third Avenue (1)

 

Grand Central North

 

Operating Sublease

 

1

 

524,000

 

2

 

93.3

 

93.3

 

93.3

 

94.3

 

94.3

 

23,261,772

 

3

 

2

 

17

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

1

 

780,000

 

3

 

97.2

 

95.8

 

99.0

 

98.4

 

98.4

 

37,788,192

 

5

 

4

 

26

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

1

 

692,000

 

2

 

84.3

 

93.0

 

92.1

 

96.6

 

96.6

 

38,549,352

 

5

 

4

 

36

 

919 Third Avenue (2)

 

Grand Central North

 

Fee Interest

 

1

 

1,454,000

 

5

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

80,192,064

 

 

 

4

 

15

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1

 

1,062,000

 

3

 

98.9

 

98.9

 

97.9

 

90.9

 

90.9

 

70,133,220

 

10

 

7

 

20

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

1

 

562,000

 

2

 

96.0

 

95.1

 

93.9

 

93.9

 

91.7

 

31,459,104

 

4

 

3

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

 

 

18

 

12,145,000

 

39

 

97.2

 

97.7

 

97.6

 

97.1

 

96.8

 

$

629,147,268

 

76

 

57

 

762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Madison Avenue

 

Park Avenue South

 

Fee Interest

 

1

 

1,176,900

 

4

 

99.8

 

99.8

 

99.8

 

99.8

 

99.8

 

61,630,188

 

9

 

6

 

3

 

331 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

114,900

 

0

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,755,708

 

1

 

0

 

19

 

333 West 34th Street

 

Penn Station

 

Fee Interest

 

1

 

345,400

 

1

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

14,897,340

 

2

 

1

 

1

 

Subtotal / Weighted Average

 

3

 

1,637,200

 

5

 

99.8

 

99.0

 

99.7

 

99.1

 

99.8

 

$

81,283,236

 

11

 

7

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Manhattan Consolidated Properties

 

21

 

13,782,200

 

45

 

97.5

 

97.9

 

97.9

 

97.4

 

97.3

 

$

710,430,504

 

87

 

63

 

785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue - 50%

 

Grand Central South

 

Fee Interest

 

1

 

834,000

 

3

 

81.1

 

80.4

 

67.0

 

69.3

 

74.0

 

39,922,656

 

 

 

2

 

34

 

521 Fifth Avenue - 50.1% (3)

 

Grand Central

 

Leasehold Interest

 

1

 

460,000

 

1

 

94.4

 

93.1

 

97.9

 

96.6

 

96.9

 

23,932,800

 

 

 

1

 

46

 

800 Third Avenue - 42.95%

 

Grand Central North

 

Fee Interest

 

1

 

526,000

 

2

 

98.7

 

98.7

 

98.5

 

95.8

 

94.7

 

28,512,732

 

 

 

1

 

26

 

1221 Avenue of the Americas - 45%

 

Rockefeller Center

 

Fee Interest

 

1

 

2,550,000

 

8

 

93.5

 

92.9

 

93.0

 

93.2

 

93.9

 

151,154,196

 

 

 

7

 

21

 

1515 Broadway - 55%

 

Times Square

 

Fee Interest

 

1

 

1,750,000

 

6

 

95.4

 

91.8

 

99.0

 

99.0

 

99.0

 

87,783,168

 

 

 

6

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

5

 

6,120,000

 

20

 

92.8

 

91.4

 

92.0

 

92.2

 

93.5

 

$

331,305,552

 

 

 

17

 

137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

388 & 390 Greenwich Street - 50.6%

 

Downtown

 

Fee Interest

 

2

 

2,635,000

 

9

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

99,225,000

 

 

 

5

 

1

 

1745 Broadway - 32.3%

 

Midtown

 

Fee Interest

 

1

 

674,000

 

2

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

36,781,656

 

 

 

1

 

1

 

Subtotal / Weighted Average

 

3

 

3,309,000

 

11

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

$

136,006,656

 

 

 

6

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

8

 

9,429,000

 

31

 

95.4

 

94.4

 

94.8

 

94.8

 

95.6

 

$

467,312,208

 

 

 

23

 

139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Grand Total / Weighted Average

 

29

 

23,211,200

 

75

 

96.7

 

96.5

 

96.7

 

96.3

 

96.6

 

$

1,177,742,712

 

 

 

 

 

924

 

Manhattan Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

905,514,851

 

 

 

86

 

 

 

Manhattan Same Store Occupancy% - Combined

 

 

 

18,265,000

 

79

 

95.8

 

95.6

 

95.7

 

95.4

 

95.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63

 

30,867,700

 

100

 

95.2

 

95.4

 

95.4

 

95.1

 

95.5

 

$

1,396,292,438

 

 

 

 

 

1,408

 

Portfolio Grand Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,040,094,174

 

 

 

100

 

 

 

 


(1) Including Ownership of 50% in Building Fee.

(2) SL Green holds a 51% interest in this consolidated joint venture asset.

(3) SL Green holds an option to acquire the fee interest on this building.

 

32



 

SELECTED PROPERTY DATA


Suburban Properties

 

 

 

 

 

 

 

# of

 

Usable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Dec-08

 

Sep-08

 

Jun-08

 

Mar-08

 

Dec-07

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

$

 

%

 

%

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”  Westchester, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street

 

Rye Brook, Westchester

 

Fee Interest

 

6

 

540,000

 

8

 

89.3

 

90.4

 

90.7

 

91.9

 

94.6

 

13,713,684

 

2

 

2

 

30

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

180,000

 

2

 

92.4

 

92.4

 

87.1

 

85.3

 

85.3

 

4,167,012

 

1

 

0

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

1

 

178,000

 

2

 

67.5

 

65.9

 

65.9

 

54.3

 

65.2

 

3,310,212

 

0

 

0

 

14

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

250,000

 

3

 

78.4

 

78.4

 

78.4

 

87.4

 

87.4

 

5,714,148

 

1

 

1

 

7

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

245,000

 

3

 

95.7

 

95.7

 

95.7

 

95.7

 

95.7

 

6,475,452

 

1

 

1

 

9

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

228,000

 

3

 

81.0

 

81.0

 

78.4

 

77.1

 

77.1

 

4,566,312

 

1

 

1

 

3

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

1

 

130,100

 

2

 

91.0

 

85.2

 

80.0

 

80.0

 

80.0

 

3,499,116

 

0

 

1

 

8

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

1

 

384,000

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

13,152,612

 

2

 

2

 

14

 

“ Same Store” Westchester, NY Subtotal/Weighted Average

 

13

 

2,135,100

 

29

 

88.4

 

89.0

 

88.1

 

88.2

 

89.7

 

54,598,548

 

8

 

7

 

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments - Westchester, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

399 Knollwood Road

 

White Plains, Westchester

 

Fee Interest

 

1

 

145,000

 

2

 

97.3

 

96.3

 

96.3

 

96.3

 

98.9

 

3,625,584

 

1

 

0

 

45

 

Westchester, NY Subtotal/Weighted Average

 

 

 

14

 

2,280,100

 

30

 

88.9

 

89.4

 

88.6

 

88.7

 

90.2

 

58,224,132

 

9

 

8

 

139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

6

 

826,000

 

11

 

84.4

 

86.2

 

86.6

 

86.3

 

85.2

 

18,931,056

 

2

 

2

 

105

 

680 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

133,000

 

2

 

100.0

 

100.0

 

100.0

 

100.0

 

94.7

 

5,071,392

 

0

 

5

 

 

 

750 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

192,000

 

3

 

98.5

 

98.5

 

95.8

 

95.8

 

98.5

 

6,490,068

 

0

 

9

 

 

 

1055 Washington Boulevard

 

Stamford, Connecticut

 

Leasehold Interest

 

1

 

182,000

 

3

 

84.9

 

88.3

 

91.1

 

89.5

 

89.5

 

5,325,720

 

0

 

1

 

20

 

“ Same Store” Connecticut Subtotal/Weighted Average

 

9

 

1,333,000

 

17

 

88.0

 

89.6

 

89.9

 

89.5

 

88.5

 

35,818,236

 

2

 

3

 

139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments - Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

36,800

 

0

 

10.8

 

10.8

 

10.8

 

10.8

 

10.8

 

258,696

 

0

 

0

 

1

 

300 Main Street

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

2

 

94.6

 

95.3

 

95.3

 

95.3

 

95.3

 

1,997,436

 

0

 

0

 

20

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

1

 

143,400

 

2

 

67.3

 

95.1

 

94.5

 

95.6

 

95.6

 

3,847,788

 

1

 

0

 

19

 

500 West Putnam Avenue

 

Greenwich, Connecticut

 

Fee Interest

 

1

 

121,500

 

2

 

83.2

 

88.7

 

88.7

 

91.7

 

94.4

 

3,560,136

 

0

 

0

 

10

 

Adjustments - Connecticut Subtotal/Weighted Average

 

4

 

431,700

 

6

 

75.2

 

86.2

 

86.0

 

87.2

 

88.4

 

9,664,056

 

2

 

0

 

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut Subtotal/Weighted Average

 

13

 

1,764,700

 

23

 

84.9

 

88.8

 

88.9

 

88.9

 

88.5

 

45,482,292

 

4

 

3

 

189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55 Corporate Drive, NJ (2)

 

Bridgewater, New Jersey

 

Fee Interest

 

1

 

670,000

 

9

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

21,812,124

 

 

 

1

 

1

 

Total / Weighted Average Consolidated Properties

 

28

 

4,714,800

 

62

 

89.0

 

90.6

 

90.3

 

90.3

 

90.9

 

$

125,518,548

 

13

 

12

 

329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Court Square - 30%

 

Long Island City, New York

 

Fee Interest

 

1

 

1,402,000

 

18

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

51,082,644

 

 

 

1

 

1

 

Subtotal/Weighted Average

 

 

 

1

 

1,402,000

 

18

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

51,082,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Meadows - 25%

 

Rutherford, New Jersey

 

Fee Interest

 

2

 

582,100

 

8

 

83.3

 

85.3

 

85.2

 

87.0

 

81.3

 

12,266,486

 

 

 

0

 

57

 

16 Court Street - 35%

 

Brooklyn, NY

 

Fee Interest

 

1

 

317,600

 

4

 

77.8

 

79.2

 

82.3

 

81.0

 

80.8

 

8,323,980

 

 

 

0

 

61

 

Jericho Plaza — 20.26%

 

Jericho, New York

 

Fee Interest

 

2

 

640,000

 

8

 

97.6

 

96.3

 

96.3

 

96.4

 

98.4

 

21,358,068

 

 

 

0

 

36

 

Subtotal / Weighted Average

 

 

 

5

 

1,539,700

 

20

 

88.1

 

88.6

 

89.2

 

89.7

 

88.3

 

$

41,948,534

 

 

 

0

 

154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

6

 

2,941,700

 

38

 

93.8

 

94.1

 

94.4

 

94.6

 

93.9

 

$

93,031,178

 

 

 

2

 

155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Grand Total / Weighted Average

 

34

 

7,656,500

 

25

 

90.8

 

91.9

 

91.8

 

91.9

 

92.0

 

$

218,549,726

 

 

 

 

 

484

 

Suburban Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

134,579,323

 

 

 

14

 

 

 

Suburban Same Store Occupancy% - Combined

 

 

 

4,870,100

 

64

 

91.6

 

92.2

 

91.9

 

91.8

 

92.2

 

 

 

 

 

 

 

 

 

 


(1) SL Green holds a 51% interest in this consolidated joint venture asset.

(2) SL Green holds a 50% interest through a tenancy in common ownership.

(3) SL Green holds an option to acquire the fee interest on this property.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Total

 

 

 

 

 

RETAIL, DEVELOPMENT & LAND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value

 

 

 

 

 

125 Chubb Way

 

Lyndhurst, NJ

 

Fee Interest

 

1

 

278,000

 

36

 

 

 

 

 

 

$

 

$

34,673,049

 

0

 

0

 

150 Grand Street

 

White Plains, NY

 

Fee Interest

 

1

 

85,000

 

11

 

17.5

 

17.5

 

20.1

 

20.1

 

10.6

 

387,720

 

13,263,707

 

1

 

3

 

141 Fifth Avenue - 50%

 

Flat Iron

 

Fee Interest

 

1

 

21,500

 

3

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

2,018,820

 

17,668,065

 

4

 

4

 

1551-1555 Broadway - 10%

 

Times Square

 

Fee Interest

 

1

 

25,600

 

3

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

N/A

 

121,741,881

 

N/A

 

N/A

 

1604 Broadway - 63%

 

Times Square

 

Leasehold Interest

 

1

 

29,876

 

4

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,596,312

 

7,493,146

 

11

 

3

 

180-182 Broadway - 50%

 

Cast Iron/Soho

 

Fee Interest

 

2

 

70,580

 

9

 

66.8

 

82.5

 

83.8

 

83.8

 

81.1

 

1,110,108

 

46,368,112

 

2

 

19

 

21-25 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

30,100

 

4

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

5,875,128

 

30,874,661

 

11

 

1

 

27-29 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

41,000

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

N/A

 

39,589,696

 

N/A

 

N/A

 

379 West Broadway - 45% (3)

 

Cast Iron/Soho

 

Leasehold Interest

 

1

 

62,006

 

8

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

3,270,084

 

22,015,157

 

6

 

6

 

717 Fifth Avenue - 32.75%

 

Midtown/Plaza District

 

Fee Interest

 

1

 

119,550

 

16

 

79.1

 

79.1

 

87.6

 

87.6

 

87.6

 

19,118,328

 

279,724,552

 

24

 

7

 

2 Herald Square - 55%

 

Herald Square/Penn Station

 

Fee Interest

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

9,000,000

 

225,597,988

 

19

 

1

 

885 Third Avenue - 55%

 

Midtown/Plaza District

 

Fee Interest

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

11,095,000

 

317,313,391

 

23

 

1

 

Total / Weighted Average Retail/Development Properties

 

11

 

763,212

 

100

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

$

56,471,500

 

$

1,156,323,405

 

100

 

45

 

 

33



 

LARGEST TENANTS BY SQUARE FEET LEASED

 

Manhattan and Suburban Properties

 

Wholly Owned Portfolio + Allocated JV Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

% of

 

SLG Share of

 

SLG Share of

 

 

 

 

 

 

 

Lease

 

Leased

 

Annualized

 

PSF

 

Annualized

 

Annualized

 

Annualized

 

Credit

 

Tenant Name

 

Property

 

Expiration

 

Square Feet

 

Rent ($)

 

Annualized

 

Rent

 

Rent($)

 

Rent

 

Rating (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citigroup, N.A.

 

388 & 390 Greenwich Street, 485 Lexington Avenue, 750 Third Avenue, 800 Third Avenue, 333 West 34th Street, 750 Washington Blvd & Court Square

 

Various

 

4,789,646

 

$184,535,052

(1)

$38.53

 

13.2

%

97,558,866

 

9.4

%

A+

 

Viacom International, Inc.

 

1515 Broadway

 

2009, 2010, 2013, 2015 & 2020

 

1,287,611

 

69,219,972

 

$53.76

 

5.0

%

47,381,071

 

4.6

%

BBB

 

Credit Suisse Securities (USA), Inc.

 

1 Madison Avenue

 

2020

 

1,138,143

 

60,004,128

 

$52.72

 

4.3

%

60,004,128

 

5.8

%

A+

 

Sanofi-Aventis

 

55 Corporate Drive, NJ

 

2023

 

670,000

 

21,812,018

 

$32.56

 

1.6

%

10,906,009

 

1.0

%

AA-

 

Morgan Stanley & Co. Inc.

 

1221 Ave.of the Americas, 2 Jericho Plaza & 4 Landmark Square

 

Various

 

652,311

 

45,820,416

 

$70.24

 

3.3

%

20,609,541

 

2.0

%

A+

 

Random House, Inc.

 

1745 Broadway

 

2018

 

644,598

 

36,781,656

 

$57.06

 

2.6

%

11,865,762

 

1.1

%

BBB+

 

Debevoise & Plimpton, LLP

 

919 Third Avenue

 

2021

 

586,528

 

35,627,520

 

$60.74

 

2.6

%

18,170,035

 

1.7

%

 

 

Omnicom Group, Cardinia Real Estate LLC

 

220 East 42nd Street, 420 Lexington Avenue & 485 Lexington Avenue

 

2008, 2009, 2010 & 2017

 

577,840

 

22,699,056

 

$39.28

 

1.6

%

22,699,056

 

2.2

%

A-

 

Societe Generale

 

1221 Ave.of the Americas

 

Various

 

486,663

 

29,105,808

 

$59.81

 

2.1

%

13,097,614

 

1.3

%

AA-

 

The McGraw Hill Companies, Inc.

 

1221 Ave.of the Americas

 

Various

 

420,329

 

22,890,084

 

$54.46

 

1.6

%

10,300,538

 

1.0

%

A+

 

Advance Magazine Group, Fairchild Publications

 

750 Third Avenue & 485 Lexington Avenue

 

2021

 

342,720

 

13,340,172

 

$38.92

 

1.0

%

13,340,172

 

1.3

%

 

 

Verizon

 

120 West 45th Street, 1100 King Street Bldgs 1& 2, 1 Landmark Square, 2 Landmark Square & 500 Summit Lake Drive

 

Various

 

315,618

 

8,708,016

 

$27.59

 

0.6

%

8,708,016

 

0.8

%

A-

 

C.B.S. Broadcasting, Inc.

 

555 West 57th Street

 

2013 & 2017

 

286,037

 

9,973,080

 

$34.87

 

0.7

%

9,973,080

 

1.0

%

BBB

 

Polo Ralph Lauren Corporation

 

625 Madison Avenue

 

2019

 

269,269

 

15,381,972

 

$57.12

 

1.1

%

15,381,972

 

1.5

%

BBB+

 

Schulte, Roth & Zabel LLP

 

919 Third Avenue

 

2011 & 2021

 

263,186

 

14,220,420

 

$54.03

 

1.0

%

7,252,414

 

0.7

%

 

 

New York Presbyterian Hospital

 

555 West 57th Street & 673 First Avenue

 

2009 & 2021

 

262,448

 

8,520,132

 

$32.46

 

0.6

%

8,520,132

 

0.8

%

 

 

The Travelers Indemnity Company

 

485 Lexington Avenue & 2 Jericho Plaza

 

2010, 2012 & 2016

 

250,857

 

11,913,456

 

$47.49

 

0.9

%

10,984,839

 

1.1

%

A

 

The City University of New York - CUNY

 

555 West 57th Street & 28 West 44th Street

 

2010, 2011, 2015 & 2016

 

229,044

 

8,302,464

 

$36.25

 

0.6

%

8,302,464

 

0.8

%

 

 

BMW of Manhattan

 

555 West 57th Street

 

2012

 

227,782

 

4,889,400

 

$21.47

 

0.4

%

4,889,400

 

0.5

%

 

 

Vivendi Universal US Holdings

 

800 Third Avenue

 

2010

 

226,105

 

11,810,292

 

$52.23

 

0.8

%

5,072,520

 

0.5

%

BBB

 

Sonnenschein, Nath & Rosenthal

 

1221 Ave.of the Americas

 

Various

 

191,825

 

12,463,380

 

$64.97

 

0.9

%

5,608,521

 

0.5

%

 

 

D.E. Shaw and Company L.P.

 

120 West 45th Street

 

2011, 2013, 2015 & 2017

 

187,484

 

11,241,132

 

$59.96

 

0.8

%

11,241,132

 

1.1

%

 

 

Amerada Hess Corp.

 

1185 Ave.of the Americas

 

2009 & 2027

 

182,529

 

10,880,028

 

$59.61

 

0.8

%

10,880,028

 

1.0

%

BBB-

 

Fuji Color Processing Inc.

 

200 Summit Lake Drive

 

2013

 

165,880

 

4,660,272

 

$28.09

 

0.3

%

4,660,272

 

0.4

%

AA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

King & Spalding

 

1185 Ave.of the Americas

 

2025

 

159,858

 

9,084,804

 

$56.83

 

0.7

%

9,084,804

 

0.9

%

 

 

National Hockey League

 

1185 Ave.of the Americas

 

2022

 

148,216

 

10,972,920

 

$74.03

 

0.8

%

10,972,920

 

1.1

%

 

 

New York Hospitals Center/Mount Sinai

 

625 Madison Avenue & 673 First Avenue

 

2009 & 2019

 

146,917

 

5,907,516

 

$40.21

 

0.4

%

5,907,516

 

0.6

%

 

 

Banque National De Paris

 

919 Third Avenue

 

2016

 

145,834

 

8,141,808

 

$55.83

 

0.6

%

8,141,808

 

0.8

%

 

 

News America Incorporated

 

1185 Ave.of the Americas

 

2020

 

144,567

 

11,650,284

 

$80.59

 

0.8

%

11,650,284

 

1.1

%

BBB+

 

Draft Worldwide

 

919 Third Avenue

 

2013

 

141,260

 

7,856,088

 

$55.61

 

0.6

%

7,856,088

 

0.8

%

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

15,541,105

 

$

728,413,346

(1)

$

46.87

 

52.2

%

$

491,021,003

 

47.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Portfolio + Allocated JV Properties

 

30,867,700

 

$

1,396,292,438

(1)

$

45.23

 

 

 

$

1,040,094,174

 

 

 

 

 

 


(1) - Reflects the net rent of $37.66 PSF for the 388-390 Greenwich Street lease. If this lease were included on a gross basis, Citigroup’s total PSF Annualized rent would be $47.86.

Total PSF Annualized rent for the Largest Tenants would be $49.75 and Total PSF Annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $46.76

(2) - 60% of Portfolio’s Largest Tenants have investment grade credit ratings. 37% of SLG Share of Annualized Rent is derived from these Tenants.

 

34



 

TENANT DIVERSIFICATION

 

Manhattan and Suburban Properties

 

Based on SLG Share of Base Rental Revenue

 

 

Based on SLG Share of Square Feet Leased

 

 

35



 

Leasing Activity - Manhattan  Properties

Available Space

 

Activity

 

Building Address

 

# of Leases

 

Usable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 9/30/08

 

 

 

 

 

823,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Sold Vacancies

 

1372 Broadway

 

 

 

(17,995

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

4

 

15,281

 

16,948

 

$

39.48

 

 

 

485 Lexington Avenue

 

1

 

13,827

 

13,827

 

$

50.00

 

 

 

750 Third Avenue

 

2

 

18,018

 

17,576

 

$

48.31

 

 

 

555 West 57th Street

 

1

 

1,800

 

1,800

 

$

22.13

 

 

 

19 West 44th Street

 

3

 

6,016

 

6,036

 

$

41.21

 

 

 

810 Seventh Avenue

 

4

 

64,114

 

65,997

 

$

56.78

 

 

 

1350 Avenue of the Americas

 

2

 

4,392

 

4,392

 

$

45.55

 

 

 

1185 Avenue of the Americas

 

2

 

50,952

 

50,952

 

$

46.90

 

 

 

420 Lexington Avenue

 

12

 

18,617

 

20,050

 

$

49.92

 

 

 

Total/Weighted Average

 

31

 

193,017

 

197,578

 

$

49.78

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

1221 Sixth Avenue

 

1

 

431

 

431

 

$

52.29

 

 

 

Total/Weighted Average

 

1

 

431

 

431

 

$

52.29

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

28 West 44th Street

 

3

 

456

 

586

 

$

24.21

 

 

 

Total/Weighted Average

 

3

 

456

 

586

 

$

24.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space became Available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

31

 

193,017

 

197,578

 

$

49.78

 

 

 

Retail

 

1

 

431

 

431

 

$

52.29

 

 

 

Storage

 

3

 

456

 

586

 

$

24.21

 

 

 

 

 

35

 

193,904

 

198,595

 

$

49.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

999,316

 

 

 

 

 

 


(1)  Escalated Rent is calculated as Total Annual Income less Electric Charges

(A) - Includes expiring space, relocating tenants and move-outs where tenants vacated.  Excludes lease expirations where tenants heldover.

 

36



 

Leasing Activity - Manhattan Properties

Leased Space

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Usable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 12/31/08

 

 

 

 

 

999,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

5

 

6.4

 

25,489

 

31,264

 

$

44.27

 

$

36.38

 

$

22.40

 

2.7

 

 

 

750 Third Avenue

 

2

 

11.8

 

29,483

 

29,669

 

$

71.39

 

$

47.29

 

$

52.90

 

4.0

 

 

 

1515 Broadway

 

1

 

10.5

 

60,700

 

64,788

 

$

83.00

 

$

43.92

 

$

58.83

 

6.5

 

 

 

100 Park Avenue

 

1

 

10.0

 

4,907

 

5,175

 

$

95.00

 

$

 

$

105.82

 

2.0

 

 

 

19 West 44th Street

 

1

 

3.0

 

1,150

 

1,263

 

$

57.00

 

$

39.98

 

$

5.94

 

 

 

 

28 West 44th Street

 

1

 

1.0

 

945

 

974

 

$

25.00

 

$

 

$

 

 

 

 

521 Fifth Avenue

 

1

 

10.1

 

5,822

 

6,580

 

$

71.46

 

$

55.03

 

$

92.25

 

3.0

 

 

 

810 Seventh Avenue

 

1

 

4.5

 

3,917

 

4,324

 

$

60.00

 

$

34.87

 

$

5.00

 

2.0

 

 

 

1350 Avenue of the Americas

 

3

 

3.5

 

8,993

 

9,542

 

$

80.04

 

$

40.19

 

$

45.61

 

0.6

 

 

 

1185 Avenue of the Americas

 

2

 

12.0

 

50,952

 

54,472

 

$

80.00

 

$

43.87

 

$

77.54

 

8.0

 

 

 

420 Lexington Avenue

 

9

 

6.9

 

16,167

 

20,018

 

$

55.81

 

$

41.42

 

$

21.60

 

1.9

 

 

 

Total/Weighted Average

 

27

 

9.6

 

208,525

 

228,069

 

$

72.06

 

$

43.63

 

$

54.18

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1221 Sixth Avenue

 

2

 

20.8

 

14,339

 

14,842

 

$

82.54

 

$

56.53

 

$

 

10.0

 

 

 

Total/Weighted Average

 

2

 

20.8

 

14,339

 

14,842

 

$

82.54

 

$

56.53

 

$

 

10.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1515 Broadway

 

1

 

1.0

 

145

 

171

 

$

35.00

 

$

 

$

 

 

 

 

100 Park Avenue

 

1

 

0.7

 

800

 

744

 

$

25.00

 

$

 

$

 

 

 

 

28 West 44th Street

 

3

 

1.0

 

456

 

586

 

$

24.21

 

$

24.21

 

$

 

 

 

 

Total/Weighted Average

 

5

 

0.8

 

1,401

 

1,501

 

$

25.83

 

$

24.21

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

27

 

9.6

 

208,525

 

228,069

 

$

72.06

 

$

43.63

 

$

54.18

 

5.0

 

 

 

Retail

 

2

 

20.8

 

14,339

 

14,842

 

$

82.54

 

$

56.53

 

$

 

10.0

 

 

 

Storage

 

5

 

0.8

 

1,401

 

1,501

 

$

25.83

 

$

24.21

 

$

 

 

 

 

Total

 

34

 

10.3

 

224,265

 

244,412

 

$

72.42

 

$

44.27

 

$

50.56

 

5.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space @ 12/31/08

 

 

 

 

 

775,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

4

 

3.7

 

7,512

 

7,956

 

$

46.32

 

$

39.18

 

$

 

 

 

 

1515 Broadway

 

5

 

4.6

 

1,163,267

 

1,272,456

 

$

53.70

 

$

49.14

 

$

 

3.6

 

 

 

19 West 44th Street

 

1

 

1.0

 

1,068

 

1,171

 

$

31.35

 

$

31.32

 

$

 

 

 

 

420 Lexington Avenue

 

5

 

5.6

 

8,354

 

11,494

 

$

52.11

 

$

44.65

 

$

10.18

 

0.3

 

 

 

Total/Weighted Average

 

15

 

4.6

 

1,180,201

 

1,293,077

 

$

53.62

 

$

49.02

 

$

0.09

 

3.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19 West 44th Street

 

1

 

10.0

 

429

 

429

 

$

78.52

 

78.52

 

$

 

 

 

 

625 Madison Avenue

 

1

 

5.0

 

855

 

877

 

$

875.00

 

749.66

 

$

 

 

 

 

331 Madison Avenue

 

1

 

9.2

 

1,000

 

1,130

 

$

331.86

 

276.58

 

$

 

 

 

 

Total/Weighted Average

 

3

 

7.8

 

2,284

 

2,436

 

$

482.78

 

$

412.02

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

1

 

3.4

 

51

 

83

 

$

20.00

 

7.10

 

$

 

 

 

 

Total/Weighted Average

 

1

 

3.4

 

51

 

83

 

$

20.00

 

$

7.10

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

15

 

4.6

 

1,180,201

 

1,293,077

 

$

53.62

 

$

49.02

 

$

0.09

 

3.5

 

 

 

Early Renewals Retail

 

3

 

7.8

 

2,284

 

2,436

 

$

482.78

 

$

412.02

 

$

 

 

 

 

Early Renewals Storage

 

1

 

3.4

 

51

 

83

 

$

20.00

 

$

7.10

 

$

 

 

 

 

Total

 

19

 

4.6

 

1,182,536

 

1,295,596

 

$

54.42

 

$

49.70

 

$

0.09

 

3.5

 

 


(1) Annual Base Rent

(2) Escalated Rent is calculated as Total Annual Income less Electric Charges

(3) Average starting office rent excluding new tenants replacing vacancies is $73.82/rsf for 200,973 rentable SF. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $56.34/rsf for 1,494,050 rentable SF.

 

37



 

Leasing Activity - Suburban Properties

Available Space

 

Activity

 

Building Address

 

# of Leases

 

Usable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 9/30/08

 

 

 

 

 

636,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Sold Vacancies

 

120 White Plains Road

 

 

 

(4,913

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 5 Int’l Drive

 

1

 

8,584

 

8,584

 

$

26.40

 

 

 

140 Grand Street

 

1

 

5,350

 

5,350

 

$

28.75

 

 

 

399 Knollwood Road

 

4

 

9,808

 

9,808

 

$

27.33

 

 

 

1 Landmark Square

 

3

 

14,847

 

14,847

 

$

29.98

 

 

 

3 Landmark Square

 

1

 

1,500

 

1,500

 

$

31.26

 

 

 

300 Main Street

 

1

 

1,000

 

1,000

 

$

26.63

 

 

 

1010 Washington Boulevard

 

3

 

39,083

 

39,083

 

$

25.77

 

 

 

1055 Washington Boulevard

 

2

 

5,990

 

5,990

 

$

31.69

 

 

 

500 West Putnam Avenue

 

2

 

6,741

 

6,741

 

$

35.87

 

 

 

The Meadows

 

3

 

22,320

 

20,574

 

$

25.37

 

 

 

Jericho Plaza

 

1

 

10,692

 

10,692

 

$

47.90

 

 

 

16 Court Street

 

2

 

4,290

 

4,290

 

$

27.51

 

 

 

Total/Weighted Average

 

24

 

130,205

 

128,459

 

$

29.26

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Landmark Square

 

1

 

200

 

200

 

$

15.00

 

 

 

5 Landmark Square

 

1

 

100

 

100

 

$

12.00

 

 

 

1010 Washington Boulevard

 

1

 

657

 

657

 

$

12.24

 

 

 

1055 Washington Boulevard

 

2

 

345

 

345

 

$

10.43

 

 

 

Jericho Plaza

 

1

 

500

 

500

 

$

18.85

 

 

 

Total/Weighted Average

 

6

 

1,802

 

1,802

 

$

14.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space became Available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

24

 

130,205

 

128,459

 

$

29.26

 

 

 

Storage

 

6

 

1,802

 

1,802

 

$

14.02

 

 

 

 

 

30

 

132,007

 

130,261

 

$

29.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

763,378

 

 

 

 

 

 


(1)  Escalated Rent is calculated as Total Annual Income less Electric Charges

(A) - Includes expiring space, relocating tenants and move-outs where tenants vacated.  Excludes lease expirations where tenants heldover.

 

38



 

Leasing Activity - Suburban Properties

Leased Space

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Usable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 12/31/08

 

 

 

 

 

763,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 2 Int’l Drive

 

1

 

5.0

 

2,803

 

2,803

 

$

32.00

 

$

25.75

 

$

40.24

 

 

 

 

115-117 Stevens Avenue

 

1

 

7.3

 

2,715

 

2,715

 

$

23.00

 

$

 

$

32.00

 

4.0

 

 

 

140 Grand Street

 

2

 

3.2

 

12,925

 

12,925

 

$

30.67

 

$

28.75

 

$

19.93

 

 

 

 

399 Knollwood Road

 

5

 

3.5

 

11,202

 

11,202

 

$

26.14

 

$

27.28

 

$

11.95

 

0.5

 

 

 

4 Landmark Square

 

1

 

5.0

 

1,675

 

1,750

 

$

28.00

 

$

26.59

 

$

15.00

 

2.0

 

 

 

The Meadows

 

2

 

5.0

 

10,403

 

10,611

 

$

27.40

 

$

24.75

 

$

 

4.3

 

 

 

Jericho Plaza

 

2

 

9.7

 

18,509

 

18,509

 

$

37.18

 

$

35.88

 

$

17.65

 

1.0

 

 

 

Total/Weighted Average

 

14

 

5.9

 

60,232

 

60,515

 

$

30.89

 

$

28.79

 

$

15.60

 

1.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jericho Plaza

 

1

 

10.0

 

500

 

500

 

$

18.00

 

$

14.08

 

$

 

 

 

 

Total/Weighted Average

 

1

 

10.0

 

500

 

500

 

$

18.00

 

$

14.08

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

14

 

5.9

 

60,232

 

60,515

 

$

30.89

 

$

28.79

 

$

15.60

 

1.4

 

 

 

Storage

 

1

 

10.0

 

500

 

500

 

$

18.00

 

$

14.08

 

$

 

 

 

 

Total

 

15

 

5.9

 

60,732

 

61,015

 

$

30.78

 

$

28.60

 

$

15.47

 

1.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space @ 12/31/08

 

 

 

 

 

702,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

115-117 Stevens Avenue

 

1

 

7.3

 

52,000

 

52,000

 

$

23.00

 

$

24.50

 

$

20.00

 

3.0

 

 

 

360 Hamilton Avenue

 

1

 

10.0

 

30,500

 

30,500

 

$

38.00

 

$

35.68

 

$

8.00

 

2.0

 

 

 

1 Landmark Square

 

1

 

3.3

 

8,848

 

8,848

 

$

33.00

 

$

30.00

 

$

8.53

 

3.0

 

 

 

300 Main Street

 

1

 

1.5

 

1,956

 

1,956

 

$

34.50

 

$

33.50

 

$

 

 

 

 

Total/Weighted Average

 

4

 

7.6

 

93,304

 

93,304

 

$

29.09

 

$

28.86

 

$

14.57

 

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

4

 

7.6

 

93,304

 

93,304

 

$

29.09

 

$

28.86

 

$

14.57

 

2.6

 

 

 

Total

 

4

 

7.6

 

93,304

 

93,304

 

$

29.09

 

$

28.86

 

$

14.57

 

2.6

 

 


(1) Annual Base Rent

(2) Escalated Rent is calculated as Total Annual Income less Electric Charges

(3) Average starting office rent excluding new tenants replacing vacancies is $29.99/rsf for 36,799 rentable SF
..Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $29.35/rsf for 130,103 rentable SF.

 

39



 

ANNUAL LEASE EXPIRATIONS - Manhattan Properties

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

Annualized Rent
Per Leased
Square Foot of
Expiring Leases
$/psf (3)

 

Year 2008
Weighted
Average
Asking
Rent
$/psf

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

Annualized Rent
Per Leased
Square Foot of
Expiring Leases
$/psf (3)

 

Year 2008
Weighted
Average
Asking
Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2008 (1)

 

9

 

19,393

 

0.14

%

$

1,103,424

 

$

56.90

 

$

65.31

 

2

 

383

 

0.00

%

$

5,904

 

$

15.42

 

$

25.00

 

In 2nd Quarter 2008 (1)

 

 

 

 

 

 

 

1

 

350

 

0.00

%

$

9,600

 

$

27.43

 

$

30.00

 

In 3rd Quarter 2008 (1)

 

4

 

2,763

 

0.02

%

$

165,324

 

$

59.83

 

$

68.00

 

 

 

 

 

 

 

In 4th Quarter 2008 (1)

 

11

 

68,637

 

0.50

%

$

4,740,216

 

$

69.06

 

$

62.14

 

1

 

11,753

 

0.13

%

$

326,580

 

$

27.79

 

$

81.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2008

 

24

 

90,793

 

0.66

%

$

6,008,964

 

$

66.18

 

$

62.99

 

4

 

12,486

 

0.14

%

$

342,084

 

$

27.40

 

$

78.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2009

 

27

 

139,497

 

1.01

%

$

6,496,152

 

$

46.57

 

$

58.23

 

5

 

42,112

 

0.47

%

$

1,605,576

 

$

38.13

 

$

65.09

 

In 2nd Quarter 2009

 

18

 

133,069

 

0.96

%

$

5,806,620

 

$

43.64

 

$

54.35

 

4

 

25,905

 

0.29

%

$

1,118,604

 

$

43.18

 

$

65.27

 

In 3rd Quarter 2009

 

23

 

454,684

 

3.29

%

$

21,279,552

 

$

46.80

 

$

54.02

 

4

 

15,072

 

0.17

%

$

708,540

 

$

47.01

 

$

59.36

 

In 4th Quarter 2009

 

31

 

234,836

 

1.70

%

$

12,585,564

 

$

53.59

 

$

58.67

 

6

 

60,323

 

0.68

%

$

4,056,960

 

$

67.25

 

$

93.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2009

 

99

 

962,086

 

6.96

%

$

46,167,888

 

$

47.99

 

$

55.81

 

19

 

143,412

 

1.61

%

$

7,489,680

 

$

52.22

 

$

76.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

121

 

769,152

 

5.56

%

$

37,787,076

 

$

49.13

 

$

60.33

 

21

 

413,381

 

4.63

%

$

21,290,556

 

$

51.50

 

$

65.58

 

2011

 

111

 

847,277

 

6.13

%

$

44,069,088

 

$

52.01

 

$

59.85

 

9

 

150,116

 

1.68

%

$

6,729,336

 

$

44.83

 

$

67.56

 

2012

 

108

 

965,194

 

6.98

%

$

41,956,764

 

$

43.47

 

$

54.23

 

17

 

115,743

 

1.30

%

$

6,275,364

 

$

54.22

 

$

65.82

 

2013

 

97

 

1,166,750

 

8.44

%

$

57,536,448

 

$

49.31

 

$

58.53

 

10

 

881,822

 

9.87

%

$

52,918,188

 

$

60.01

 

$

73.47

 

2014

 

38

 

736,466

 

5.32

%

$

33,604,488

 

$

45.63

 

$

60.33

 

15

 

231,108

 

2.59

%

$

19,482,600

 

$

84.30

 

$

102.18

 

2015

 

46

 

580,710

 

4.20

%

$

27,819,528

 

$

47.91

 

$

59.63

 

15

 

1,489,468

 

16.68

%

$

76,856,160

 

$

51.60

 

$

64.37

 

2016

 

40

 

964,962

 

6.98

%

$

50,632,248

 

$

52.47

 

$

68.12

 

7

 

209,736

 

2.35

%

$

16,254,612

 

$

77.50

 

$

73.10

 

2017

 

58

 

1,787,035

 

12.92

%

$

91,868,232

 

$

51.41

 

$

59.66

 

5

 

154,846

 

1.73

%

$

7,933,621

 

$

51.24

 

$

63.95

 

Thereafter

 

91

 

4,959,930

 

35.86

%

$

272,979,780

 

$

55.04

 

$

65.54

 

31

 

2,493,389

 

27.92

%

$

152,515,007

 

$

61.17

 

$

77.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

833

 

13,830,355

 

100.00

%

$

710,430,504

 

$

51.37

 

$

61.72

 

153

 

6,295,507

 

70.50

%

$

368,087,208

 

$

58.47

 

$

73.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)  

2

 

2,634,670

 

29.50

%

$

99,225,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155

 

8,930,177

 

100.00

%

$

467,312,208

 

 

 

 

 

 


(1) Includes month to month holdover tenants that expired prior to 12/31/08.

(2) Tenants may have multiple leases.

(3) Represents in place annualized rent allocated by year of maturity.

(4) Citigroup 13 year Net Lease at 388-390 Greenwich Street , current net rent is $37.66/psf with annual CPI escalation.

 

40



 

ANNUAL LEASE EXPIRATIONS - Suburban Properties

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

Annualized Rent
Per Leased
Square Foot of
Expiring Leases
$/psf (3)

 

Year 2008
Weighted
Average
Asking
Rent
$/psf

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

Annualized Rent
Per Leased
Square Foot of
Expiring Leases
$/psf (3)

 

Year 2008
Weighted
Average
Asking
Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2008 (1)

 

9

 

69,981

 

1.69

%

$

599,796

 

$

8.57

 

$

9.97

 

3

 

16,891

 

0.63

%

$

459,401

 

$

27.20

 

$

31.30

 

In 2nd Quarter 2008 (1)

 

0

 

0

 

0.00

%

$

0

 

$

0.00

 

$

0.00

 

0

 

0

 

0.00

%

$

0

 

$

0.00

 

$

0.00

 

In 3rd Quarter 2008 (1)

 

2

 

345

 

0.01

%

$

7,152

 

$

20.73

 

$

32.96

 

0

 

0

 

0.00

%

$

0

 

$

0.00

 

$

0.00

 

In 4th Quarter 2008 (1)

 

7

 

59,387

 

1.43

%

$

1,644,996

 

$

27.70

 

$

38.06

 

1

 

3,859

 

0.14

%

$

130,968

 

$

33.94

 

$

36.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2008

 

18

 

129,713

 

3.13

%

$

2,251,944

 

$

17.36

 

$

22.89

 

4

 

20,750

 

0.77

%

$

590,369

 

$

28.45

 

$

32.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2009

 

12

 

35,643

 

0.86

%

$

1,200,024

 

$

33.67

 

$

38.43

 

8

 

13,848

 

0.51

%

$

484,260

 

$

34.97

 

$

31.82

 

In 2nd Quarter 2009

 

10

 

27,739

 

0.67

%

$

825,312

 

$

29.75

 

$

32.46

 

3

 

9,047

 

0.34

%

$

319,692

 

$

35.34

 

$

33.71

 

In 3rd Quarter 2009

 

11

 

88,882

 

2.15

%

$

3,030,996

 

$

34.10

 

$

35.94

 

8

 

76,107

 

2.83

%

$

2,565,300

 

$

33.71

 

$

34.70

 

In 4th Quarter 2009

 

21

 

113,781

 

2.75

%

$

3,184,680

 

$

27.99

 

$

36.94

 

7

 

34,922

 

1.30

%

$

1,190,544

 

$

34.09

 

$

33.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2009

 

54

 

266,045

 

6.42

%

$

8,241,012

 

$

30.98

 

$

36.34

 

26

 

133,924

 

4.98

%

$

4,559,796

 

$

34.05

 

$

34.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

59

 

540,472

 

13.05

%

$

16,516,968

 

$

30.56

 

$

32.86

 

23

 

180,469

 

6.70

%

$

5,356,236

 

$

29.68

 

$

32.83

 

2011

 

71

 

806,870

 

19.48

%

$

23,595,996

 

$

29.24

 

$

35.02

 

26

 

143,629

 

5.34

%

$

4,294,032

 

$

29.90

 

$

31.91

 

2012

 

37

 

260,234

 

6.28

%

$

8,144,400

 

$

31.30

 

$

35.74

 

21

 

241,633

 

8.98

%

$

8,332,956

 

$

34.49

 

$

34.73

 

2013

 

34

 

422,895

 

10.21

%

$

13,580,208

 

$

32.11

 

$

33.81

 

17

 

85,941

 

3.19

%

$

2,618,620

 

$

30.47

 

$

39.73

 

2014

 

19

 

236,600

 

5.71

%

$

6,841,440

 

$

28.92

 

$

31.98

 

13

 

199,031

 

7.39

%

$

6,788,520

 

$

34.11

 

$

34.37

 

2015

 

17

 

250,042

 

6.04

%

$

7,798,776

 

$

31.19

 

$

33.28

 

8

 

40,037

 

1.49

%

$

1,226,424

 

$

30.63

 

$

34.37

 

2016

 

13

 

283,262

 

6.84

%

$

7,810,488

 

$

27.57

 

$

36.58

 

5

 

64,112

 

2.38

%

$

2,044,656

 

$

31.89

 

$

35.45

 

2017

 

10

 

86,592

 

2.09

%

$

2,673,600

 

$

30.88

 

$

31.06

 

7

 

59,178

 

2.20

%

$

2,317,733

 

$

39.17

 

$

32.06

 

Thereafter

 

14

 

859,622

 

20.75

%

$

28,063,716

 

$

32.65

 

$

37.68

 

10

 

1,523,201

 

56.58

%

$

54,901,836

 

$

36.04

 

$

38.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

346

 

4,142,347

 

100.00

%

$

125,518,548

 

$

30.30

 

$

34.66

 

160

 

2,691,905

 

100.00

%

$

93,031,178

 

$

34.56

 

$

36.86

 

 


(1) Includes month to month holdover tenants that expired prior to 12/31/08.

(2) Tenants may have multiple leases.

(3) Represents in place annualized rent allocated by year of maturity.

 

41



 

SUMMARY OF REAL ESTATE ACQUISITION
ACTIVITY POST 1997 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

12/31/2008

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1998 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-98

 

420 Lexington

 

Operating Sublease

 

Grand Central

 

1,188,000

 

83.0

 

96.8

 

$

78,000,000

 

May-98

 

711 3rd Avenue

 

Operating Sublease

 

Grand Central

 

524,000

 

79.0

 

93.3

 

$

65,600,000

 

Jun-98

 

440 9th Avenue

 

Fee Interest

 

Penn Station

 

339,000

 

76.0

 

N/A

 

$

32,000,000

 

1999 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-99

 

420 Lexington Leasehold

 

Sub-leasehold

 

Grand Central

 

 

 

 

$

27,300,000

 

Jan-99

 

555 West 57th - 65% JV

 

Fee Interest

 

Midtown West

 

941,000

 

100.0

 

99.1

 

$

66,700,000

 

Aug-99

 

1250 Broadway - 50% JV

 

Fee Interest

 

Penn Station

 

670,000

 

96.5

 

N/A

 

$

93,000,000

 

Nov-99

 

555 West 57th - remaining 35%

 

Fee Interest

 

Midtown West

 

 

 

 

99.1

 

$

34,100,000

 

2000 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-00

 

100 Park Avenue - 50% JV

 

Fee Interest

 

Grand Central

 

834,000

 

96.5

 

81.1

 

$

192,000,000

 

2001 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun-01

 

317 Madison

 

Fee Interest

 

Grand Central

 

450,000

 

95.0

 

92.0

 

$

105,600,000

 

Acquisition of JV Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sep-01

 

1250 Broadway - 49.9% JV (2)

 

Fee Interest

 

Penn Station

 

670,000

 

97.7

 

N/A

 

$

126,500,000

 

2002 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

May-02

 

1515 Broadway - 55% JV

 

Fee Interest

 

Times Square

 

1,750,000

 

98.0

 

95.4

 

$

483,500,000

 

2003 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-03

 

220 East 42nd Street

 

Fee Interest

 

Grand Central

 

1,135,000

 

91.9

 

99.7

 

$

265,000,000

 

Mar-03

 

125 Broad Street

 

Fee Interest

 

Downtown

 

525,000

 

100.0

 

N/A

 

$

92,000,000

 

Oct-03

 

461 Fifth Avenue

 

Leasehold Interest

 

Midtown

 

200,000

 

93.9

 

95.4

 

$

60,900,000

 

Dec-03

 

1221 Ave of Americas - 45% JV

 

Fee Interest

 

Rockefeller Center

 

2,550,000

 

98.8

 

93.5

 

$

1,000,000,000

 

2004 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-04

 

19 West 44th Street - 35% JV

 

Fee Interest

 

Midtown

 

292,000

 

86.0

 

97.9

 

$

67,000,000

 

Jul-04

 

750 Third Avenue

 

Fee Interest

 

Grand Central

 

779,000

 

100.0

 

97.2

 

$

255,000,000

 

Jul-04

 

485 Lexington Avenue - 30% JV

 

Fee Interest

 

Grand Central

 

921,000

 

100.0

 

98.5

 

$

225,000,000

 

Oct-04

 

625 Madison Avenue

 

Leasehold Interest

 

Plaza District

 

563,000

 

68.0

 

97.6

 

$

231,500,000

 

2005 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-05

 

28 West 44th Street

 

Fee Interest

 

Midtown

 

359,000

 

87.0

 

99.6

 

$

105,000,000

 

Apr-05

 

1 Madison Ave - 55% JV

 

Fee Interest

 

Park Avenue South

 

1,177,000

 

96.0

 

99.8

 

$

803,000,000

 

Apr-05

 

5 Madison Ave Clock Tower

 

Fee Interest

 

Park Avenue South

 

267,000

 

N/A

 

N/A

 

$

115,000,000

 

Jun-05

 

19 West 44th Street -remaining 65%

 

Fee Interest

 

Midtown

 

 

 

 

97.9

 

$

91,200,000

 

2006 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-06

 

521 Fifth Avenue (3)

 

Leasehold Interest

 

Midtown

 

460,000

 

97.0

 

94.4

 

$

210,000,000

 

Jun-06

 

609 Fifth Avenue

 

Fee Interest

 

Midtown

 

160,000

 

98.5

 

100.0

 

$

182,000,000

 

Dec-06

 

485 Lexington Avenue - remaining 70%

 

Fee Interest

 

Grand Central

 

 

 

 

98.5

 

$

578,000,000

 

Dec-06

 

800 Third Avenue - 42.95% JV

 

Fee Interest

 

Grand Central North

 

526,000

 

96.9

 

98.7

 

$

285,000,000

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

Reckson - NYC Portfolio

 

Fee Interests / Leasehold Interest

 

Various

 

5,612,000

 

98.3

 

97.3

 

$

3,679,530,000

 

Apr-07

 

331 Madison Avenue

 

Fee Interest

 

Grand Central

 

114,900

 

97.6

 

100.0

 

$

73,000,000

 

Apr-07

 

1745 Broadway - 32.3% JV

 

Fee Interest

 

Midtown

 

674,000

 

100.0

 

100.0

 

$

520,000,000

 

Jun-07

 

333 West 34th Street

 

Fee Interest

 

Penn Station

 

345,400

 

100.0

 

100.0

 

$

183,000,000

 

Aug-07

 

1 Madison Avenue - remaining 45%

 

Fee Interest

 

Park Avenue South

 

1,177,000

 

99.8

 

99.8

 

$

1,000,000,000

 

Dec-07

 

388 & 390 Greenwich Street - 50.6% JV

 

Fee Interest

 

Downtown

 

2,635,000

 

100.0

 

100.0

 

$

1,575,000,000

 

 

 

 

 

 

 

 

 

10,558,300

 

 

 

 

 

$

7,030,530,000

 

 


(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.

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

(3) Current ownership interest is 50.1%. (From 3/17/06 - 12/14/06 the company owned 100% of the Leasehold Interest of this property.)

 

42



 

SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

Sales

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

Price ($’s)

 

Price ($’s/SF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2000 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-00

 

29 West 35th Street

 

Fee Interest

 

Penn Station

 

78,000

 

$

11,700,000

 

$

150

 

Mar-00

 

36 West 44th Street

 

Fee Interest

 

Grand Central

 

178,000

 

$

31,500,000

 

$

177

 

May-00

 

321 West 44th Street - 35% JV

 

Fee Interest

 

Times Square

 

203,000

 

$

28,400,000

 

$

140

 

Nov-00

 

90 Broad Street

 

Fee Interest

 

Financial

 

339,000

 

$

60,000,000

 

$

177

 

Dec-00

 

17 Battery South

 

Fee Interest

 

Financial

 

392,000

 

$

53,000,000

 

$

135

 

 

 

 

 

 

 

 

 

1,190,000

 

$

184,600,000

 

$

156

 

2001 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-01

 

633 Third Ave

 

Fee Interest

 

Grand Central North

 

40,623

 

$

13,250,000

 

$

326

 

May-01

 

1 Park Ave - 45% JV

 

Fee Interest

 

Grand Central South

 

913,000

 

$

233,900,000

 

$

256

 

Jun-01

 

1412 Broadway

 

Fee Interest

 

Times Square South

 

389,000

 

$

90,700,000

 

$

233

 

Jul-01

 

110 E. 42nd Street

 

Fee Interest

 

Grand Central

 

69,700

 

$

14,500,000

 

$

208

 

Sep-01

 

1250 Broadway (1)

 

Fee Interest

 

Penn Station

 

670,000

 

$

126,500,000

 

$

189

 

 

 

 

 

 

 

 

 

2,082,323

 

$

478,850,000

 

$

242

 

2002 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun-02

 

469 Seventh Avenue

 

Fee Interest

 

Penn Station

 

253,000

 

$

53,100,000

 

$

210

 

 

 

 

 

 

 

 

 

253,000

 

$

53,100,000

 

$

210

 

2003 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-03

 

50 West 23rd Street

 

Fee Interest

 

Chelsea

 

333,000

 

$

66,000,000

 

$

198

 

Jul-03

 

1370 Broadway

 

Fee Interest

 

Times Square South

 

255,000

 

$

58,500,000

 

$

229

 

Dec-03

 

321 W 44th Street

 

Fee Interest

 

Times Square

 

203,000

 

$

35,000,000

 

$

172

 

 

 

 

 

 

 

 

 

791,000

 

$

159,500,000

 

$

202

 

2004 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

May-04

 

1 Park Avenue (2)

 

Fee Interest

 

Grand Central South

 

913,000

 

$

318,500,000

 

$

349

 

Oct-04

 

17 Battery Place North

 

Fee Interest

 

Financial

 

419,000

 

$

70,000,000

 

$

167

 

Nov-04

 

1466 Broadway

 

Fee Interest

 

Times Square

 

289,000

 

$

160,000,000

 

$

554

 

 

 

 

 

 

 

 

 

1,621,000

 

$

548,500,000

 

$

338

 

2005 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Apr-05

 

1414 Avenue of the Americas

 

Fee Interest

 

Plaza District

 

111,000

 

$

60,500,000

 

$

545

 

Aug-05

 

180 Madison Avenue

 

Fee Interest

 

Grand Central

 

265,000

 

$

92,700,000

 

$

350

 

 

 

 

 

 

 

 

 

376,000

 

153,200,000

 

$

407

 

2006 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Jul-06

 

286 & 290 Madison Avenue

 

Fee Interest

 

Grand Central

 

149,000

 

$

63,000,000

 

$

423

 

Aug-06

 

1140 Avenue of the Americas

 

Leasehold Interest

 

Rockefeller Center

 

191,000

 

$

97,500,000

 

$

510

 

Dec-06

 

521 Fifth Avenue (3)

 

Leasehold Interest

 

Midtown

 

460,000

 

$

240,000,000

 

$

522

 

 

 

 

 

 

 

 

 

800,000

 

400,500,000

 

$

501

 

2007 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-07

 

1 Park Avenue

 

Fee Interest

 

Grand Central South

 

913,000

 

$

550,000,000

 

$

602

 

Mar-07

 

70 West 36th Street

 

Fee Interest

 

Garment

 

151,000

 

$

61,500,000

 

$

407

 

Jun-07

 

110 East 42nd Street

 

Fee Interest

 

Grand Central North

 

181,000

 

$

111,500,000

 

$

616

 

Jun-07

 

125 Broad Street

 

Fee Interest

 

Downtown

 

525,000

 

$

273,000,000

 

$

520

 

Jun-07

 

5 Madison Clock Tower

 

Fee Interest

 

Park Avenue South

 

267,000

 

$

200,000,000

 

$

749

 

Jul-07

 

292 Madison

 

Fee Interest

 

Grand Central South

 

187,000

 

$

140,000,000

 

$

749

 

Jul-07

 

1372 Broadway (4)

 

Fee Interest

 

Penn Station/Garment

 

508,000

 

$

335,000,000

 

$

659

 

Nov-07

 

470 Park Ave South

 

Fee Interest

 

Park Avenue South/Flatiron

 

260,000

 

$

157,000,000

 

$

604

 

 

 

 

 

 

 

 

 

2,992,000

 

$

1,828,000,000 

 

$

611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2008 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-08

 

440 Ninth Avenue

 

Fee Interest

 

Penn Station

 

339,000

 

$

160,000,000

 

$

472

 

May-08

 

1250 Broadway

 

Fee Interest

 

Penn Station

 

670,000

 

$

310,000,000

 

$

463

 

Oct-08

 

1372 Broadway (5)

 

Fee Interest

 

Penn Station/Garment

 

508,000

 

$

274,000,000

 

$

539

 

 

 

 

 

 

 

 

 

1,517,000

 

$

744,000,000

 

$

490

 

 


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

(2) Company sold a 75% JV interest in the property at an implied $318.5mm sales price.

(3) Company sold a 50% JV interest in the property at an implied $240.0mm sales price

(4) Company sold a 85% JV interest in the property at an implied $335.0mm sales price.

(5) Company sold a 15% JV interest in the property at an implied $274.0mm sales price.

 

43



 

SUMMARY OF REAL ESTATE ACQUISITION
ACTIVITY POST 1997 - Suburban

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

12/31/2008

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

300 Main Street

 

Fee Interest

 

Stamford, Connecticut

 

130,000

 

92.5

 

94.6

 

$

15,000,000

 

Jan-07

 

399 Knollwood Road

 

Fee Interest

 

White Plains, Westchester

 

145,000

 

96.6

 

97.3

 

$

31,600,000

 

Jan-07

 

Reckson - Connecticut Portfolio

 

Fee Interests / Leasehold Interest

 

Stamford, Connecticut

 

1,369,800

 

88.9

 

86.0

 

$

490,750,000

 

Jan-07

 

Reckson - Westchester Portfolio

 

Fee Interests / Leasehold Interest

 

Westchester

 

2,346,100

 

90.6

 

88.4

 

$

570,190,000

 

Apr-07

 

Jericho Plazas - 20.26% JV

 

Fee Interest

 

Jericho, New York

 

640,000

 

98.4

 

97.6

 

$

210,000,000

 

Jun-07

 

1010 Washington Boulevard

 

Fee Interest

 

Stamford, Connecticut

 

143,400

 

95.6

 

67.3

 

$

38,000,000

 

Jun-07

 

500 West Putnam Avenue

 

Fee Interest

 

Greenwich, Connecticut

 

121,500

 

94.4

 

83.2

 

$

56,000,000

 

Jul-07

 

16 Court Street - 35% JV

 

Fee Interest

 

Brooklyn, New York

 

317,600

 

80.6

 

77.8

 

$

107,500,000

 

Aug-07

 

150 Grand Street

 

Fee Interest

 

White Plains, Westchester

 

85,000

 

52.9

 

17.5

 

$

6,700,000

 

Sep-07

 

The Meadows - 25% JV

 

Fee Interest

 

Rutherford, New Jersey

 

582,100

 

81.3

 

83.3

 

$

111,500,000

 

 

 

 

 

 

 

 

 

5,880,500

 

 

 

 

 

$

1,637,240,000

 

 

SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1997 - Suburban

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

Sales

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

 

 

Price ($’s)

 

Price ($’s/SF)

 

2008 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oct-08

 

100 & 120 White Plains Road

 

Fee Interest

 

Tarrytown, Westchester

 

311,000

 

 

 

$

48,000,000

 

$

154

 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Retail, Development & Land

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

12/31/2008

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jul-05

 

1551-1555 Broadway - 10% JV

 

Fee Interest

 

Times Square

 

25,600

 

N/A

 

100.0

 

$

85,000,000

 

Jul-05

 

21 West 34th Street - 50% JV

 

Fee Interest

 

Herald Square

 

30,100

 

N/A

 

100.0

 

$

17,500,000

 

Sep-05

 

141 Fifth Avenue - 50% JV

 

Fee Interest

 

Fllat Iron

 

21,500

 

90.0

 

100.0

 

$

13,250,000

 

Nov-05

 

1604 Broadway - 63% JV

 

Leasehold Interest

 

Times Square

 

29,876

 

17.2

 

100.0

 

$

4,400,000

 

Dec-05

 

379 West Broadway - 45% JV

 

Leasehold Interest

 

Cast Iron/Soho

 

62,006

 

100.0

 

100.0

 

$

19,750,000

 

 

 

 

 

 

 

 

 

169,082

 

 

 

 

 

$

139,900,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-06

 

25-29 West 34th Street - 50% JV

 

Fee Interest

 

Herald Square/Penn Station

 

41,000

 

55.8

 

100.0

 

$

30,000,000

 

Sep-06

 

717 Fifth Avenue - 32.75% JV

 

Fee Interest

 

Midtown/Plaza District

 

119,550

 

63.1

 

79.1

 

$

251,900,000

 

 

 

 

 

 

 

 

 

160,550

 

 

 

 

 

$

281,900,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aug-07

 

180 Broadway - 50% JV

 

Fee Interest

 

Cast Iron / Soho

 

24,300

 

85.2

 

66.8

 

$

13,600,000

 

Apr-07

 

Two Herald Square - 55% JV

 

Fee Interest

 

Herald Square

 

N/A

 

N/A

 

N/A

 

$

225,000,000

 

Jul-07

 

885 Third Avenue - 55% JV

 

Fee Interest

 

Midtown / Plaza District

 

N/A

 

N/A

 

N/A

 

$

317,000,000

 

 

 

 

 

 

 

 

 

24,300

 

 

 

 

 

$

555,600,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2008 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-08

 

182 Broadway - 50% JV

 

Fee Interest

 

Cast Iron / Soho

 

46,280

 

83.8

 

66.8

 

$

30,000,000

 

 

 

 

 

 

 

 

 

46,280

 

 

 

 

 

$

30,000,000

 

 


(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.

 

44



 

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 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 the total payments for interest, principal amortization, ground leases and preferred stock dividend.

 

Fixed charge coverage is adjusted EBITDA divided by fixed charge.

 

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 under the White Paper approved by the Board of Governors of NAREIT in April 2002 as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.

 

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.

 

Percentage leased represents the percentage of leased square feet, including month-to-month leases, to total rentable square feet owned, 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.

 

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 TIs and LCs are tenant improvements, lease commissions, and other leasing costs incurred during leasing of second generation 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 at liquidation value. SLG’s share of total debt includes total consolidated debt plus SLG’s pro rata share of the debt of unconsolidated joint ventures less 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 an interest (e.g. joint ventures). 

 

45



 

CORPORATE GOVERNANCE




 

Stephen L. Green

Chairman of the Board

Marc Holliday

Chief Executive Officer

Gregory F. Hughes

Chief Operating Officer and Chief Financial Officer

Andrew Mathias

President and Chief Investment Officer

Andrew S. Levine

Chief Legal Officer

 

ANALYST COVERAGE

 

Firm

 

Analyst

 

Phone

 

Email

Barclays Capital

 

Ross Smotrich

 

(212) 526-2306

 

Ross.smotrich@barcap.com

Citigroup Smith Barney, Inc.

 

Michael Bilerman

 

(212) 816-1383

 

michael.bilerman@citigroup.com

Credit-Suisse

 

Steve Benyik

 

(212) 538-0239

 

steve.benyik@credit-suisse.com

Deutsche Bank Securities, Inc.

 

Louis W. Taylor

 

(212) 250-4912

 

louis.taylor@db.com

Goldman Sachs & Co.

 

Jonathan Habermann

 

(917) 343-4260

 

jonathan.habermann@gs.com

Green Street Advisors

 

Michael Knott

 

(949) 640-8780

 

mknott@greenstreetadvisors.com

JP Morgan Securities, Inc.

 

Anthony Paolone

 

(212) 622-6682

 

anthony.paolone@jpmorgan.com

KeyBanc Capital Markets

 

Jordan Sadler

 

(917) 368-2280

 

jsadler@keybanccm.com

Macquarie Research Equities (USA)

 

Nick Pirsos

 

(212) 231-2457

 

nick.pirsos@macquarie.com

Merrill Lynch

 

Steve Sakwa

 

(212) 449-0335

 

steve_sakwa@ml.com

Raymond James Financial, Inc.

 

Paul D. Puryear

 

(727) 567-2253

 

paul.puryear@raymondjames.com

RBC Capital Markets

 

David B. Rodgers

 

(440) 715-2647

 

dave.rodgers@rbccm.com

Stifel Nicolaus

 

John Guinee

 

(443) 224-1307

 

jwguinee@stifel.com

UBS Securities LLC

 

James C. Feldman

 

(212) 713 4932

 

james.feldman@ubs.com

Wachovia Securities, LLC

 

Christopher Haley

 

(443) 263-6773

 

christopher.haley@wachovia.com

 

SL Green Realty Corp. is followed by the analysts 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.

 

46