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
(REGISTRANTS 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 Companys 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 Companys 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 Companys 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.
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 Companys leverage position relative to the Companys estimated market value. The Companys estimated market value is based upon the quarter-end trading price of the Companys common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Companys preferred equity. This ratio is presented on a consolidated basis and a combined basis. The combined debt to market capitalization includes the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture debt. The Company believes this ratio may provide investors with another measure of the Companys current leverage position. The debt to market capitalization ratio should be used as one measure of the Companys 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 Companys borrowing capacity and should not be considered an alternative measure to the Companys current lending arrangements.
3
Coverage Ratios
The Company presents fixed charge and interest coverage ratios to provide a measure of the Companys 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 Companys 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 Companys 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
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 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 Companys 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 Companys 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.
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.
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 Companys sale of 85% of the property in July 2007.
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 Companys 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 Companys 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 Companys 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 its 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 Companys 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 Companys 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 Companys 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 Companys 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 Companys 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 Companys 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 Companys web site under event calendar & webcasts in the investors section of the website and on Thomsons 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 Companys fourth quarter and full year 2008 financial results will be available prior to the quarterly conference call on the Companys 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 Yorks 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 Companys 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 Companys Supplemental Package.
Forward-looking Information
This press release contains forward-looking information based upon the Companys 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 Companys control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Companys 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 |
|
Twelve Months Ended |
|
||||||||
|
|
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, |
|
December 31, |
|
||
|
|
(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 000s) |
|
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 |
|
Twelve Months Ended |
|
||||||||
|
|
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 |
|
||||
|
|
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 |
) |
||
Companys 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 Greens 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 Companys 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 Companys 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 Citys 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 Companys 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 Greens 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 Greens 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 |
|
|
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 Companys 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 Companys 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 |
|
|
· $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 |
|
|
· $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.
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%.
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 |
|
|
concessions were 7.7 months of free rent with no tenant improvement allowance.
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 Companys sale of 85% of the property in July 2007.
Investment in Gramercy Capital Corp.
At December 31, 2008, the book value of the Companys 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 Companys 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 its 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 Companys 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 Companys 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 |
|
|
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 Companys 2006 long-term outperformance plan. These cancellations resulted in a non-cash MG&A charge of approximately $18.0 million in the fourth quarter.
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 ($000s 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 ($000s 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 ($000s 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 ($000s 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 ($000s 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 |
|
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 ($000s 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 |
|
|
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 companys 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 ($000s 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 ($000s 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 |
|
|
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 |
|
|||||
Companys 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 lenders 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 |
|
|
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 Unaudited ($000s 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 Unaudited ($000s 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 |
|
|
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 ($000s 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) ($000s 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 Companys 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 Companys option through 2054.
28
STRUCTURED FINANCE
($000s
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
($000s
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
($000s 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
|
|
|
|
|
|
|
# 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, Citigroups 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 $46.76
(2) - 60% of Portfolios Largest Tenants have investment grade credit ratings. 37% of SLG Share of Annualized Rent is derived from these Tenants.
34
TENANT DIVERSIFICATION
Manhattan
and Suburban Properties |
Based on SLG Share of Base Rental Revenue
Based on SLG Share of Square Feet Leased
35
Leasing
Activity - Manhattan Properties Available Space |
Activity |
|
Building Address |
|
# of Leases |
|
Usable SF |
|
Rentable SF |
|
Rent/Rentable SF ($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 |
|
Usable SF |
|
Rentable SF |
|
New Cash Rent |
|
Prev. Escalated |
|
TI / Rentable |
|
Free Rent # |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
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 Intl 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 |
|
Usable SF |
|
Rentable SF |
|
New Cash Rent |
|
Prev. Escalated |
|
TI / Rentable |
|
Free Rent # |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Available Space as of 12/31/08 |
|
|
|
|
|
763,378 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
1100 King Street - 2 Intl 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 |
|
Number |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2008 |
|
Number |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Rent |
|
Year 2008 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
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 |
|
Number |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2008 |
|
Number |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2008 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
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 |
|
|
|
|
|
|
|
|
|
|
|
% 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 $274.0mm sales price.
43
SUMMARY OF REAL ESTATE ACQUISITION |
|
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
|
|||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable sf |
|
at acquisition |
|
12/31/2008 |
|
Price ($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 SLGs 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 SLGs operating standards. These building costs are taken into consideration during the underwriting for a given propertys 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.
SLGs share of total debt to market capitalization is calculated as SLGs share of total debt divided by the sum of total debt plus market equity and preferred stock at liquidation value. SLGs share of total debt includes total consolidated debt plus SLGs 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 |
|
|
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