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):
April 26, 2010
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 April 26, 2010 announcing the Companys results for the first quarter ended March 31, 2010, 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.
Item 7.01. Regulation FD Disclosure
As discussed in Item 2.02 above, on April 26, 2010, the Company issued a press release announcing its results for the first quarter ended March 31, 2010.
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 first quarter 2010 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,
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. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to EBITDA.
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, 2009 and still owned at the end of the current quarter, the Company determines GAAP net operating income by subtracting property operating expenses and ground rent from recurring rental and tenant reimbursement revenues. Cash net operating income (Cash NOI) is derived by deducting straight line and free rent from, and adding tenant credit loss allowance to, GAAP net operating income. 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.
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).
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: April 27, 2010 |
|
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
Highlights
· First quarter FFO totaled $1.07 per share (diluted) compared to $1.48 per share (diluted) for the first quarter of 2009.
· Net income for the first quarter of 2010 totaled $0.19 per share (diluted) compared to net income of $0.57 per share (diluted) in the same period in the prior year. The first quarter of 2009 included $0.27 per share (diluted) relating to gains on sale.
· Recognized combined same-store GAAP NOI growth of 2.4% for the first quarter compared to the first quarter of 2009, including 2.5% from the consolidated same-store properties and 2.2% from the unconsolidated joint venture same-store properties.
· Signed 47 Manhattan office leases totaling 501,321 square feet with average starting rents of $45.00 per rentable square foot during the first quarter. Average Manhattan office starting rents decreased by 5.1% on these leases over previously fully escalated rents.
· Signed 31 Suburban office leases totaling 214,931 square feet with average starting rents of $28.57 per rentable square foot during the first quarter.
· Ended the quarter with Manhattan occupancy rate of 94.0%, excluding 100 Church Street, which the Company foreclosed on in January 2010.
· Entered into an agreement to acquire 600 Lexington Avenue in Manhattan for $193.0 million. This transaction, which is subject to customary closing conditions, is expected to close during the second quarter of 2010.
· Originated or purchased five new structured finance investments for approximately $80.7 million, all of which are collateralized by Manhattan real estate.
· Completed an underwritten public offering of 5,400,000 shares of the Companys 7.625% Series C Cumulative Redeemable Preferred Stock. The shares were priced at $23.53 per share including accrued dividends equating
to a yield of 8.101% and generated gross offering proceeds of approximately $127.1 million.
· Completed the Companys initial unsecured note issuance with an offering of $250.0 million aggregate principal amount of 7.75% senior unsecured notes due March 15, 2020 through its wholly-owned subsidiary, Reckson Operating Partnership, L.P. following upgrades to the Companys ratings outlook from Moodys, Standard and Poors and Fitch.
· Completed a tender offer in April 2010 and purchased $115.0 million aggregate principal amount of the Companys subsidiaries outstanding indebtedness comprised of 3.000% Exchangeable Senior Notes due 2027 ($13.0 million), 4.000% Exchangeable Senior Debentures due 2025 ($13.2 million), 5.150% Senior Unsecured Notes due 2011 ($38.8 million) and 5.875% Senior Unsecured Notes due 2014 ($50.0 million). The tender closed on April 7, 2010. We also repurchased approximately $21.4 million of the Companys 4.000% Exchangeable Senior Debentures since January 1, 2010, exclusive of the notes repurchased as part of the tender offer.
· Extended the maturity date of the 16 Court Street mortgage and construction loans to October 2013. The loans have a one-year extension option. The floating rate loan will carry an interest rate of 250 basis points over the 30-day LIBOR.
New York, NY, April 26, 2010 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $85.0 million, or $1.07 per share (diluted), for the quarter ended March 31, 2010, compared to $88.1 million, or $1.48 per share (diluted), for the same quarter in 2009.
Net income attributable to common stockholders totaled $15.1 million, or $0.19 per share (diluted), for the quarter ended March 31, 2010, compared to net income of $32.8 million, or $0.57 per share (diluted), for the same quarter in 2009. The first quarter of 2009 included $0.27 per share (diluted) relating to gains on sale.
Operating and Leasing Activity
For the first quarter of 2010, the Company reported revenues and EBITDA of $258.6 million and $143.5 million, respectively, compared to $262.4 million and $143.4 million in the same period in 2009.
Same-store GAAP NOI on a combined basis increased by 2.4% for the first quarter when compared to the same quarter in 2009, with the consolidated properties increasing 2.5% to $130.6 million and the unconsolidated joint venture properties increasing 2.2% to $54.2 million.
Occupancy for the Manhattan portfolio at March 31, 2010 was 94.0% when excluding 100 Church Street, which the Company foreclosed on in January 2010. Including 100 Church Street, occupancy for the Manhattan portfolio was 91.9% at March 31, 2010. During the quarter, the Company signed or commenced 58 leases in the Manhattan portfolio totaling 536,221 square feet, of which 47 leases and 501,321 square feet represented office leases. Average starting Manhattan office rents of $45.00 per rentable square foot on the 501,321 square feet of office leases signed or commenced during the
first quarter represented a 5.1% decrease over the previously fully escalated rents. The average lease term was 9.1 years and average tenant concessions were 5.5 months of free rent with a tenant improvement allowance of $28.31 per rentable square foot.
Occupancy for the Suburban portfolio was 88.1% at March 31, 2010. During the quarter, the Company signed 37 leases in the Suburban portfolio totaling 240,172 square feet, of which 31 leases and 214,931 square feet represented office leases. Average starting Suburban office rents of $28.57 per rentable square foot for the first quarter represented a 10.9% decrease over the previously fully escalated rents.
Significant leases that were signed or commenced during the first quarter included:
· Early renewal with New York Life Insurance Co. for approximately 87,944 square feet at 420 Lexington Avenue.
· New lease with Jones Day for approximately 44,034 square feet at 220 East 42nd Street.
· New lease with Kobre & Kim, LLP for approximately 40,020 square feet at 800 Third Avenue.
· New lease with Levy Phillips & Kingsberg, LLP for approximately 37,746 square feet at 800 Third Avenue.
· Early renewal with Stancorp Financial Group for approximately 33,771 square feet at 360 Hamilton Avenue, Westchester.
· Early renewal with Kaufman Borgeest & Ryan for approximately 24,743 square feet at 200 Summit Lake Drive, Westchester.
Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2010 were approximately $19.4 million, compared to approximately $17.9 million for the same quarter ended March 31, 2009. MG&A for the quarter included a non-recurring expense of approximately $1.1 million for non-recoverable costs incurred in connection with the pursuit of a redevelopment project.
The Company became the sole owner of 100 Church Street, a 1.05 million-square-foot office tower located in downtown Manhattan, following the successful foreclosure of the senior mezzanine loan at the property in January 2010. The Companys initial investment totaled $40.9 million which was comprised of a 50% interest in the senior mezzanine loan and two other mezzanine loans at 100 Church Street, which it acquired from Gramercy Capital Corp. (NYSE: GKK), or Gramercy, in the summer of 2007. As part of a consensual arrangement reached with the then-current owners in August 2009, SL Green, on behalf of the mezzanine lender, obtained management and leasing control of the property. At completion of the foreclosure, the Company funded an additional $15.0 million of capital into the project as part of its agreement with Wachovia Bank, N.A. to extend and restructure the existing financing. The restructured $139.7 million mortgage carries an interest rate of 250 basis points over the 30-day LIBOR. The mortgage matures in January 2013 and has a one-year extension option. Gramercy declined to fund its share of this capital and instead entered into a transaction whereby it transferred its interests in the investment to SL Green at closing, subject to certain future contingent payments.
In April 2010, the Company entered into an agreement to acquire the 303,515 square foot property located at 600 Lexington Avenue in Manhattan for $193.0 million. This transaction, which is subject to customary closing conditions, is expected to close during the second quarter of 2010. In connection with the acquisition, SL Green will assume $49.85 million of in-place financing. The 5.74% interest-only loan matures in March 2014.
In March 2010, Reckson, the Company and SL Green OP, as co-obligors, completed an offering (the Offering) of $250.0 million aggregate principal amount of 7.75% senior unsecured notes due March 15, 2020. The Company used the net proceeds from the Offering to fund the tender offer described below, which it announced simultaneously, for certain outstanding notes of Reckson and SL Green OP, with the remaining proceeds being used for general corporate purposes and/or working capital purposes.
Simultaneous with the Offering, the Company commenced a cash tender offer (the Tender Offer) to purchase up to $250.0 million aggregate principal amount of the outstanding 3.000% Exchangeable Senior Notes due 2027, 4.000% Exchangeable Senior Debentures due 2025, 5.150% Senior Unsecured Notes due 2011 and 5.875% Senior Unsecured Notes due 2014.
In April 2010, the Company completed the Tender Offer and purchased $13.0 million of the 3.000% Exchangeable Senior Notes due 2027, $13.2 million of the 4.000% Exchangeable Senior Debentures due 2025, $38.8 million of the 5.150% Senior Unsecured Notes due 2011 and $50.0 million of the 5.875% Senior Unsecured Notes due 2014.
The Company repurchased approximately $21.4 million of its 4.000% Exchangeable Senior Debentures since January 1, 2010, exclusive of the notes repurchased as part of the tender offer.
In February 2010, the Company, along with the City Investment Fund, its joint venture partner, extended the maturity date of the 16 Court Street mortgage and construction loans to October 2013. The loans have a one-year extension option. The floating rate loans will carry an interest rate of 250 basis points over the 30-day LIBOR.
In January 2010, the Company completed an underwritten public offering of 5,400,000 shares of its 7.625% Series C Cumulative Redeemable Preferred Stock. With the completion of this offering, the Company has 11,700,000 shares of 7.625% Series C Cumulative Redeemable Preferred Stock outstanding. The shares of Series C preferred stock have a liquidation preference of $25.00 per share and are redeemable at par, plus accrued and unpaid dividends, at any time at the option of the Company. The shares were priced at $23.53 per share including accrued dividends equating to a yield of 8.101%. The Company used the estimated net offering proceeds of $122.2 million for general corporate and/or working capital purposes, which may include investment opportunities, purchases of the indebtedness of its subsidiaries in the open market from time to time and the repayment of indebtedness at the applicable maturity or put date.
Structured Finance Activity
The Companys structured finance investments totaled approximately $786.1 million at March 31, 2010 (excluding approximately $1.0 million of structured finance investments which were classified as held for sale at March 31, 2010), an increase of approximately $1.5 million from the balance at December 31, 2009. The increase resulted from new investments exceeding positions sold, reserved or foreclosed. This included the Company obtaining a senior position in an existing structured finance investment in exchange for a mezzanine loan on which the Company had previously taken a loan loss reserve. The Company recognized a gain of approximately $2.5 million on the exchange. During the first quarter, the Company also recorded approximately $6.0 million in additional reserves against its structured finance investments. The structured finance investments currently have a weighted average maturity of 2.7 years and had a weighted average yield for the quarter ended March 31, 2010 of 8.5%, exclusive of loans totaling $88.4 million which are on non-accrual status.
Dividends
During the first quarter of 2010, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.10 per share of common stock. Dividends were paid on April 16, 2010 to stockholders of record on the close of business on March 31, 2010.
· $0.4766 and $0.4922 per share on the Companys Series C and D Preferred Stock, respectively, for the period January 15, 2010 through and including April 14, 2010. Dividends were paid on April 15, 2010 to stockholders of record on the close of business on March 31, 2010, and reflect regular quarterly dividends, which are the equivalent of annualized dividend of $1.9064 and $1.9688, 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 webcast on Tuesday, April 27, 2010 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 website, www.slgreen.com, under financial reports in the investors section.
The live conference will be webcast in listen-only mode on the Companys website under event calendar & webcasts in the investors section and on Thomsons StreetEvents Network. The conference may also be accessed by dialing 866.783.2139 Domestic or 857.350.1598 International, using pass-code SL Green.
A replay of the call will be available through May 4, 2010 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 55783658.
Supplemental Information
The Supplemental Package outlining the Companys first quarter 2010 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 March 31, 2010, the Company owned interests in 30 New York City office properties totaling approximately 24,258,700 square feet, making it New Yorks largest office landlord. In addition, at March 31, 2010, SL Green held investment interests in, among other things, eight retail properties encompassing approximately 374,812 square feet, three development properties encompassing approximately 399,800 square feet and two land interests, along with ownership interests in 31 suburban assets totaling 6,804,700 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.
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 10 of this release and in the Companys Supplemental Package.
Forward-looking Statement
This press release includes certain statements that may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), development trends of the real estate industry and the Manhattan, Brooklyn, Queens, Westchester County, Connecticut, Long Island and New Jersey office markets, business strategies, expansion and growth of our operations and other similar matters, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate.
Forward-looking statements are not guarantees of future performance and actual results or developments may materially differ, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words may, will, should, expect, anticipate, estimate, believe, intend, project, continue, or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties which may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. These risks and uncertainties include the effect of the credit crisis on general economic, business and financial conditions, and on the New York Metro real estate market in particular; dependence upon certain geographic markets; risks of real estate acquisitions, dispositions and developments, including the cost of construction delays and cost overruns; risks relating to structured finance investments; availability and creditworthiness of prospective tenants and borrowers; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; adverse changes in the real estate markets, including reduced demand for office space, increasing vacancy, and increasing availability of sublease space; availability of capital (debt and equity); unanticipated increases in financing and other costs, including a rise in interest rates; our ability to comply with financial covenants in our debt instruments; our ability to maintain our status as a REIT; risks of investing through joint venture structures, including the fulfillment by our partners of their financial obligations; the continuing threat of terrorist attacks, in particular in the New York Metro area and on our tenants; our ability to obtain adequate insurance coverage at a reasonable cost and the potential for losses in excess of our insurance coverage, including as a result of environmental contamination; and legislative, regulatory and/or safety requirements adversely affecting REITs and the real estate business, including costs of compliance with the Americans with Disabilities Act, the Fair Housing Act and other similar laws and regulations.
Other factors and risks to our business, many of which are beyond our control, are described in our filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
SL GREEN REALTY CORP.
STATEMENTS OF OPERATIONS-UNAUDITED
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
||||
|
|
2010 |
|
2009 |
|
||
Revenue: |
|
|
|
|
|
||
Rental revenue, net |
|
$ |
198,586 |
|
$ |
195,629 |
|
Escalations and reimbursement revenues |
|
31,468 |
|
33,629 |
|
||
Preferred equity and investment income |
|
20,379 |
|
16,898 |
|
||
Other income |
|
8,200 |
|
16,281 |
|
||
Total revenues |
|
258,633 |
|
262,437 |
|
||
|
|
|
|
|
|
||
Equity in net income from unconsolidated joint ventures |
|
15,376 |
|
13,073 |
|
||
Gain (loss) on early extinguishment of debt |
|
(113 |
) |
47,712 |
|
||
|
|
|
|
|
|
||
Expenses: |
|
|
|
|
|
||
Operating expenses |
|
58,766 |
|
55,092 |
|
||
Ground rent |
|
7,821 |
|
8,046 |
|
||
Real estate taxes |
|
38,387 |
|
36,750 |
|
||
Loan loss and other investment reserves |
|
6,000 |
|
62,000 |
|
||
Marketing, general and administrative |
|
19,456 |
|
17,922 |
|
||
Total expenses |
|
130,430 |
|
179,810 |
|
||
|
|
|
|
|
|
||
Earnings Before Interest, Depreciation and Amortization (EBITDA) |
|
143,466 |
|
143,412 |
|
||
Interest expense, net of interest income |
|
57,479 |
|
59,997 |
|
||
Amortization of deferred financing costs |
|
2,516 |
|
1,436 |
|
||
Depreciation and amortization |
|
57,052 |
|
54,465 |
|
||
Loss on equity investment in marketable securities |
|
285 |
|
807 |
|
||
Net income from Continuing Operations |
|
26,134 |
|
26,707 |
|
||
Loss from Discontinued Operations |
|
|
|
(286 |
) |
||
Gain on sale of Discontinued Operations |
|
|
|
6,572 |
|
||
Net gain on sale of interest in unconsolidated joint venture/ real estate |
|
|
|
9,541 |
|
||
Net income |
|
26,134 |
|
42,534 |
|
||
Net income attributable to noncontrolling interests |
|
(3,939 |
) |
(4,797 |
) |
||
Net income attributable to SL Green Realty Corp. |
|
22,195 |
|
37,737 |
|
||
Preferred stock dividends |
|
(7,116 |
) |
(4,969 |
) |
||
Net income attributable to common stockholders |
|
$ |
15,079 |
|
$ |
32,768 |
|
|
|
|
|
|
|
||
Earnings Per Share (EPS) |
|
|
|
|
|
||
Net income per share (Basic) |
|
$ |
0.19 |
|
$ |
0.57 |
|
Net income per share (Diluted) |
|
$ |
0.19 |
|
$ |
0.57 |
|
|
|
|
|
|
|
||
Funds From Operations (FFO) |
|
|
|
|
|
||
FFO per share (Basic) |
|
$ |
1.07 |
|
$ |
1.48 |
|
FFO per share (Diluted) |
|
$ |
1.07 |
|
$ |
1.48 |
|
|
|
|
|
|
|
||
Basic ownership interest |
|
|
|
|
|
||
Weighted average REIT common shares for net income per share |
|
77,823 |
|
57,178 |
|
||
Weighted average partnership units held by noncontrolling interests |
|
1,502 |
|
2,339 |
|
||
Basic weighted average shares and units outstanding for FFO per share |
|
79,325 |
|
59,517 |
|
||
Diluted ownership interest |
|
|
|
|
|
||
Weighted average REIT common share and common share equivalents |
|
78,258 |
|
57,216 |
|
||
Weighted average partnership units held by noncontrolling interests |
|
1,502 |
|
2,339 |
|
||
Diluted weighted average shares and units outstanding |
|
79,760 |
|
59,555 |
|
SL GREEN REALTY CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except per share data)
|
|
March 31, |
|
December 31, |
|
||
|
|
(Unaudited) |
|
|
|
||
Assets |
|
|
|
|
|
||
Commercial real estate properties, at cost: |
|
|
|
|
|
||
Land and land interests |
|
$ |
1,411,560 |
|
$ |
1,379,052 |
|
Buildings and improvements |
|
5,682,183 |
|
5,585,584 |
|
||
Building leasehold and improvements |
|
1,281,151 |
|
1,280,256 |
|
||
Property under capital lease |
|
12,208 |
|
12,208 |
|
||
|
|
8,387,102 |
|
8,257,100 |
|
||
Less accumulated depreciation |
|
(790,171 |
) |
(738,422 |
) |
||
|
|
7,596,931 |
|
7,518,678 |
|
||
Assets held for sale, net |
|
992 |
|
992 |
|
||
Cash and cash equivalents |
|
167,654 |
|
343,715 |
|
||
Restricted cash |
|
170,318 |
|
94,495 |
|
||
Investment in marketable securities |
|
78,048 |
|
58,785 |
|
||
Tenant and other receivables, net of allowance of $17,549 and $14,271 in 2010 and 2009, respectively |
|
22,980 |
|
22,483 |
|
||
Related party receivables |
|
3,218 |
|
8,570 |
|
||
Deferred rents receivable, net of allowance of $25,481 and $24,347 in 2010 and 2009, respectively |
|
176,601 |
|
166,981 |
|
||
Structured finance investments, net of discount of $86,439 and $46,802 and allowance of $99,844 and $93,844 in 2010 and 2009, respectively |
|
786,138 |
|
784,620 |
|
||
Investments in and advances to unconsolidated joint ventures |
|
1,053,754 |
|
1,058,369 |
|
||
Deferred costs, net |
|
151,856 |
|
139,257 |
|
||
Other assets |
|
305,750 |
|
290,632 |
|
||
Total assets |
|
$ |
10,514,240 |
|
$ |
10,487,577 |
|
|
|
|
|
|
|
||
Liabilities and Equity |
|
|
|
|
|
||
Mortgage notes payable |
|
$ |
2,723,146 |
|
$ |
2,595,552 |
|
Revolving credit facility |
|
900,000 |
|
1,374,076 |
|
||
Senior unsecured notes |
|
1,053,255 |
|
823,060 |
|
||
Accrued interest and other liabilities |
|
23,002 |
|
34,734 |
|
||
Accounts payable and accrued expenses |
|
137,278 |
|
125,982 |
|
||
Deferred revenue/gain |
|
344,772 |
|
349,669 |
|
||
Capitalized lease obligation |
|
16,930 |
|
16,883 |
|
||
Deferred land lease payable |
|
18,076 |
|
18,013 |
|
||
Dividend and distributions payable |
|
14,248 |
|
12,006 |
|
||
Security deposits |
|
39,903 |
|
39,855 |
|
||
Liabilities related to assets held for sale |
|
|
|
|
|
||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
|
100,000 |
|
100,000 |
|
||
Total liabilities |
|
5,370,610 |
|
5,489,830 |
|
||
Commitments and contingencies |
|
|
|
|
|
||
Noncontrolling interest in operating partnership |
|
80,642 |
|
84,618 |
|
||
Equity |
|
|
|
|
|
||
SL Green Realty Corp. stockholders equity |
|
|
|
|
|
||
7.625% Series C perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 11,700 and 6,300 issued and outstanding at March 31, 2010 and December 31, 2009, respectively |
|
274,149 |
|
151,981 |
|
||
7.875% Series D perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 4,000 issued and outstanding at March 31, 2010 and December 31, 2009, respectively |
|
96,321 |
|
96,321 |
|
||
Common stock, $0.01 par value 160,000 shares authorized, 81,285 and 80,875 issued and outstanding at March 31, 2010 and December 31, 2009, respectively (inclusive of 3,360 shares held in Treasury at both March 31, 2010 and December 31, 2009) |
|
813 |
|
809 |
|
||
Additional paid-in capital |
|
3,542,197 |
|
3,525,901 |
|
||
Treasury stock-at cost |
|
(302,705 |
) |
(302,705 |
) |
||
Accumulated other comprehensive loss |
|
(21,902 |
) |
(33,538 |
) |
||
Retained earnings |
|
949,083 |
|
949,669 |
|
||
Total SL Green Realty Corp. stockholders equity |
|
4,537,956 |
|
4,388,438 |
|
||
Noncontrolling interests in other partnerships |
|
525,032 |
|
524,691 |
|
||
Total equity |
|
5,062,988 |
|
4,913,129 |
|
||
Total liabilities and equity |
|
$ |
10,514,240 |
|
$ |
10,487,577 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
||||
|
|
2010 |
|
2009 |
|
||
FFO Reconciliation: |
|
|
|
|
|
||
Net income (loss) attributable to common stockholders |
|
$ |
15,079 |
|
$ |
32,768 |
|
Add: |
|
|
|
|
|
||
Depreciation and amortization |
|
57,052 |
|
54,465 |
|
||
Discontinued operations depreciation adjustments |
|
|
|
333 |
|
||
Joint venture depreciation and noncontrolling interest adjustments |
|
8,770 |
|
11,265 |
|
||
Net (income) loss attributable to noncontrolling interests |
|
3,939 |
|
4,797 |
|
||
Loss (gain) on equity investment in marketable securities |
|
285 |
|
807 |
|
||
Less: |
|
|
|
|
|
||
Gain (loss) on sale of discontinued operations |
|
|
|
6,572 |
|
||
Equity in net gain (loss) on sale of joint venture property/real estate |
|
|
|
9,541 |
|
||
Depreciation on non-rental real estate assets |
|
172 |
|
204 |
|
||
Funds from Operations |
|
$ |
84,953 |
|
$ |
88,118 |
|
|
|
Three Months Ended |
|
||||
|
|
2010 |
|
2009 |
|
||
Earnings before interest, depreciation and amortization (EBITDA): |
|
$ |
143,466 |
|
$ |
143,412 |
|
Add: |
|
|
|
|
|
||
Marketing, general & administrative expense |
|
19,456 |
|
17,922 |
|
||
Net Operating income from discontinued operations |
|
|
|
940 |
|
||
Loan loss reserves |
|
6,000 |
|
62,000 |
|
||
Less: |
|
|
|
|
|
||
Non-building revenue |
|
(22,214 |
) |
(30,741 |
) |
||
(Gain) loss on early extinguishment of debt |
|
113 |
|
(47,712 |
) |
||
Equity in net income from joint ventures |
|
(15,376 |
) |
(13,073 |
) |
||
GAAP net operating income (GAAP NOI) |
|
131,445 |
|
132,748 |
|
||
|
|
|
|
|
|
||
Less: |
|
|
|
|
|
||
Net Operating income from discontinued operations |
|
|
|
(940 |
) |
||
GAAP NOI from other properties/affiliates |
|
(871 |
) |
(4,375 |
) |
||
Same-Store GAAP NOI |
|
$ |
130,574 |
|
$ |
127,433 |
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
March 31, |
|
||||
|
|
2010 |
|
2009 |
|
||
Manhattan Operating Data: (1) |
|
|
|
|
|
||
Net rentable area at end of period (in 000s) |
|
24,259 |
|
23,211 |
|
||
Portfolio percentage leased at end of period |
|
91.9 |
% |
96.2 |
% |
||
Same-Store percentage leased at end of period |
|
94.8 |
% |
96.1 |
% |
||
Number of properties in operation |
|
30 |
|
29 |
|
||
|
|
|
|
|
|
||
Office square feet leased during quarter (rentable) |
|
501,321 |
|
296,840 |
|
||
Average mark-to-market percentage-office |
|
(5.1 |
)% |
23.9 |
% |
||
Average starting cash rent per rentable square foot-office |
|
$ |
45.00 |
|
$ |
52.71 |
|
(1) Includes wholly owned and joint venture properties.
Exhibit 99.2
SL Green Realty Corp.
First Quarter
Supplemental Data
March 31, 2010
|
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 incorporated into 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 restate 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.
Forward-looking Statement
This report includes certain statements that may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), development trends of the real estate industry and the Manhattan, Brooklyn, Queens, Westchester County, Connecticut, Long Island and New Jersey office markets, business strategies, expansion and growth of our operations and other similar matters, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate.
Forward-looking statements are not guarantees of future performance and actual results or developments may materially differ, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words may, will, should, expect, anticipate, estimate, believe, intend, project, continue, or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this report are subject to a number of risks and uncertainties which may cause our actual results, performance or achievements to be materially different from future results, performance or
|
achievements expressed or implied by forward-looking statements made by us. These risks and uncertainties include the effect of the credit crisis on general economic, business and financial conditions, and on the New York Metro real estate market in particular; dependence upon certain geographic markets; risks of real estate acquisitions, dispositions and developments, including the cost of construction delays and cost overruns; risks relating to structured finance investments; availability and creditworthiness of prospective tenants and borrowers; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; adverse changes in the real estate markets, including reduced demand for office space, increasing vacancy, and increasing availability of sublease space; availability of capital (debt and equity); unanticipated increases in financing and other costs, including a rise in interest rates; our ability to comply with financial covenants in our debt instruments; our ability to maintain our status as a REIT; risks of investing through joint venture structures, including the fulfillment by our partners of their financial obligations; the continuing threat of terrorist attacks, in particular in the New York Metro area and on our tenants; our ability to obtain adequate insurance coverage at a reasonable cost and the potential for losses in excess of our insurance coverage, including as a result of environmental contamination; and legislative, regulatory and/or safety requirements adversely affecting REITs and the real estate business, including costs of compliance with the Americans with Disabilities Act, the Fair Housing Act and other similar laws and regulations.
Other factors and risks to our business, many of which are beyond our control, are described in our filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended March 31, 2010 that will be released on Form 10-Q to be filed on or before May 10, 2010.
TABLE OF CONTENTS |
Highlights of Current Period Financial Performance |
|
|
|
|
|
Unaudited Financial Statements |
|
|
Corporate Profile |
|
5 |
Financial Highlights |
|
6-13 |
Balance Sheets |
|
14-15 |
Statements of Operations |
|
16 |
Funds From Operations |
|
17 |
Statement of Stockholders Equity |
|
18 |
Taxable Income |
|
19 |
Joint Venture Statements |
|
20-22 |
|
|
|
Selected Financial Data |
|
23-25 |
|
|
|
Summary of Debt and Ground Lease Arrangements |
|
26-29 |
|
|
|
Structured Finance |
|
30-32 |
|
|
|
Property Data |
|
|
Composition of Property Portfolio |
|
33-35 |
Top Tenants |
|
36 |
Tenant Diversification |
|
37 |
Leasing Activity Summary |
|
38-41 |
Lease Expiration Schedule |
|
42-43 |
|
|
|
Summary of Acquisition/Disposition Activity |
|
44-46 |
Supplemental Definitions |
|
47 |
Corporate Information |
|
48 |
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 and dispositions 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. 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.
FINANCIAL HIGHLIGHTS
FIRST QUARTER 2010
|
FINANCIAL RESULTS
New York, NY, April 26, 2010 - SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $85.0 million, or $1.07 per share (diluted), for the quarter ended March 31, 2010, compared to $88.1 million, or $1.48 per share (diluted), for the same quarter in 2009.
Net income attributable to common stockholders totaled $15.1 million, or $0.19 per share (diluted) for the quarter ended March 31, 2010, compared to net income of $32.8 million, or $0.57 per share (diluted), for the same quarter in 2009. The first quarter of 2009 included $0.27 per share (diluted) relating to gains on sale.
Funds available for distribution, or FAD, for the first quarter of 2010 was $0.67 per share (diluted) compared to $0.92 per share (diluted) in the prior year, a 27.2% decrease.
The Companys dividend payout ratio for the first quarter of 2010 was 9.4% of FFO and 14.8% of FAD before first cycle leasing costs.
All per share amounts are presented on a diluted basis.
CONSOLIDATED RESULTS
Total quarterly revenues totaled $258.6 million in the first quarter compared to $262.4 million in the prior year. The $3.8 million decrease in revenue resulted primarily from the following items:
· $3.2 million increase from same-store properties,
· $3.5 million increase in preferred equity and investment income,
· $10.3 million decrease in other income, and
· $0.2 million decrease from properties that were non-same-store properties and other entities.
The Companys earnings before interest, taxes, depreciation and amortization, or EBITDA, totaled $143.5 million compared to $143.4 million in the prior year. The following items drove the $0.1 million increase in EBITDA:
· $3.1 million increase from same-store properties,
· $1.4 million decrease from properties that were non same-store-properties,
· $3.5 million increase in preferred equity and investment income primarily due to the gain on sale of a structured finance investment in 2010. The weighted-average structured finance investment balance for the quarter was $786.1 million compared to $689.0 million in the prior year first quarter. The weighted-average yield for the quarter was 7.4% compared to 8.5% in the prior year,
· $2.3 million increase from increased contributions to equity in net income from unconsolidated joint ventures primarily from Jericho Plaza ($0.6 million), 800 Third Avenue ($0.3 million), 100 Park Avenue ($0.9 million), 29 West 34th Street ($0.9 million), 1221 Avenue of the Americas ($0.7 million) and Gramercy ($3.5 million). This was partially
FINANCIAL HIGHLIGHTS
FIRST QUARTER 2010
|
offset by reductions in contributions to equity in net income primarily from 521 Fifth Avenue ($0.8 million), 1515 Broadway ($0.4 million) and 1604 Broadway ($0.4 million),
· $56.0 million increase from lower loan loss reserves and other write-offs,
· $1.5 million decrease from higher MG&A expense, and
· $61.9 million decrease in non-real estate revenues, net of expenses, inclusive of net gains on early extinguishment of debt ($47.8 million).
SAME-STORE RESULTS
Consolidated Properties
Same-store first quarter 2010 GAAP NOI increased $3.1 million (2.5%) to $130.6 million compared to the prior year. Operating margins before ground rent increased from 60.2% to 60.7%.
The $3.1 million increase in GAAP NOI was primarily due to:
· $3.1 million (1.6%) increase in rental revenue,
· $2.0 million (6.0%) decrease in escalation and reimbursement revenue due to lower operating expenses,
· $2.1 million (457.1%) increase in investment and other income primarily due to higher lease buy-out income,
· $0.6 million (1.1%) decrease in operating expenses, primarily driven by reductions in utilities, which were offset by increases in payroll costs, repairs and maintenance and insurance costs,
· $0.3 million (3.6%) decrease in ground rent expense, and
· $1.0 million (2.6%) increase in real estate taxes.
Joint Venture Properties
The Joint Venture same-store properties first quarter 2010 GAAP NOI increased $1.2 million (2.2%) to $54.2 million compared to the prior year. Operating margins before ground rent increased from 68.0% to 68.5%.
The $1.2 million increase in GAAP NOI was primarily due to:
· $1.4 million (2.0%) decrease in rental revenue,
· $0.1 million (1.2%) decrease in escalation and reimbursement revenues,
· $2.9 million (1,017.9%) increase in other income primarily due to higher lease buy-out income,
· $0.1 million (0.5%) decrease in operating expenses primarily driven by reductions in utilities and repairs and maintenance, which was offset by increases in payroll costs, and
· $0.3 million (2.4%) increase in real estate taxes.
The Companys structured finance investments totaled approximately $786.1 million at March 31, 2010 (excluding approximately $1.0 million of structured finance investments which were classified as held for sale at March 31, 2010), an increase of approximately $1.5 million from the balance at
FINANCIAL HIGHLIGHTS
FIRST QUARTER 2010
|
December 31, 2009. The increase resulted from new investments exceeding positions sold, reserved or foreclosed. This included the Company obtaining a senior position in an existing structured finance investment in exchange for a mezzanine loan on which the Company had previously taken a loan loss reserve. The Company recognized a gain of approximately $2.5 million on the exchange. During the first quarter, the Company also recorded approximately $6.0 million in additional reserves against its structured finance investments. The structured finance investments currently have a weighted average maturity of 2.7 years and had a weighted average yield for the quarter ended March 31, 2010 of 8.5%, exclusive of loans totaling $88.4 million which are on non-accrual status.
Manhattan vacancy at December 31, 2009 was 1,159,892 useable square feet net of holdover tenants. During the quarter, 566,865 additional useable office, retail and storage square feet became available at an average escalated cash rent of $55.73 per rentable square foot. The Company acquired 614,518 of available usable square feet in connection with the closing of the 100 Church Street transaction. Space available to lease during the quarter totaled 2,341,275 useable square feet, or 9.7% of the total Manhattan portfolio.
During the first quarter, 47 Manhattan office leases, including early renewals, were signed totaling 501,321 rentable square feet. New cash rents averaged $45.00 per rentable square foot. Replacement rents were 5.1% lower than rents on previously occupied space, which had fully escalated cash rents averaging $47.39 per rentable square foot. The average lease term was 9.1 years and average tenant concessions were 5.5 months of free rent with a tenant improvement allowance of $28.31 per rentable square foot.
Suburban vacancy at December 31, 2009 was 804,841 usable square feet net of holdover tenants. During the quarter, 164,443 additional useable office and storage square feet became available at an average escalated cash rent of $28.92 per rentable square foot. Space available to lease during the quarter totaled 969,284 useable square feet, or 14.2% of the total Suburban portfolio.
During the first quarter, 31 Suburban office leases, including early renewals, were signed totaling 214,931 rentable square feet. New cash rents averaged $28.57 per rentable square foot. Replacement rents were 10.9% lower than rents on previously occupied space, which had fully escalated cash rents averaging $32.06 per rentable square foot. The average lease term was 7.0 years and average tenant concessions were 3.4 months of free rent with a tenant improvement allowance of $11.24 per rentable square foot.
The Company also signed a total of 17 retail and storage leases, including early renewals, for 60,141 rentable square feet. The average lease term was 13.7 years and tenant concessions were 12.6 months of free rent with a tenant improvement allowance of $14.67 per rentable square foot.
FINANCIAL HIGHLIGHTS
FIRST QUARTER 2010
|
The Company became the sole owner of 100 Church Street, a 1.05 million-square-foot office tower located in downtown Manhattan, following the successful foreclosure of the senior mezzanine loan at the property in January 2010. The Companys initial investment totaled $40.9 million which was comprised of a 50% interest in the senior mezzanine loan and two other mezzanine loans at 100 Church Street, which it acquired from Gramercy Capital Corp. (NYSE: GKK), or Gramercy, in the summer of 2007. As part of a consensual arrangement reached with the then-current owners in August 2009, SL Green, on behalf of the mezzanine lender, obtained management and leasing control of the property. At completion of the foreclosure, the Company funded an additional $15.0 million of capital into the project as part of its agreement with Wachovia Bank, N.A. to extend and restructure the existing financing. The restructured $139.7 million mortgage carries an interest rate of 250 basis points over the 30-day LIBOR. The mortgage matures in January 2013 and has a one-year extension option. Gramercy declined to fund its share of this capital and instead entered into a transaction whereby it transferred its interests in the investment to SL Green at closing, subject to certain future contingent payments.
In April 2010, the Company entered into an agreement to acquire the 303,515 square foot property located at 600 Lexington Avenue in Manhattan for $193.0 million. This transaction, which is subject to customary closing conditions, is expected to close during the second quarter of 2010. In connection with the acquisition, SL Green will assume $49.85 million of in-place financing. The 5.74% interest-only loan matures in March 2014.
In March 2010, Reckson, the Company and SL Green OP, as co-obligors, completed an offering (the Offering) of $250.0 million aggregate principal amount of 7.75% senior unsecured notes due March 15, 2020. The Company used the net proceeds from the Offering to fund the tender offer described below, which it announced simultaneously, for certain outstanding notes of Reckson and SL Green OP, with the remaining proceeds being used for general corporate purposes and/or working capital purposes.
Simultaneous with the Offering, the Company commenced a cash tender offer (the Tender Offer) to purchase up to $250.0 million aggregate principal amount of the 3.000% Exchangeable Senior Notes due 2027, 4.000% Exchangeable Senior Debentures due 2025, 5.150% Senior Unsecured Notes due 2011 and 5.875% Senior Unsecured Notes due 2014.
In April 2010, the Company completed the Tender Offer and purchased $13.0 million of the 3.000% Exchangeable Senior Notes due 2027, $13.2 million of the 4.000% Exchangeable Senior Debentures due 2025, $38.8 million of the 5.150% Senior Unsecured Notes due 2011 and $50.0 million of the 5.875% Senior Unsecured Notes due 2014.
The Company repurchased approximately $21.4 million of its 4.000% Exchangeable Senior Debentures since January 1,
FINANCIAL HIGHLIGHTS
FIRST QUARTER 2010
|
2010, exclusive of the notes repurchased as part of the tender offer.
In February 2010, the Company, along with the City Investment Fund, its joint venture partner, extended the maturity date of the 16 Court Street mortgage and construction loans to October 2013. The loans have a one-year extension option. The floating rate loans will carry an interest rate of 250 basis points over the 30-day LIBOR.
In January 2010, the Company completed an underwritten public offering of 5,400,000 shares of its 7.625% Series C Cumulative Redeemable Preferred Stock. With the completion of this offering, the Company has 11,700,000 shares of 7.625% Series C Cumulative Redeemable Preferred Stock outstanding. The shares of Series C preferred stock have a liquidation preference of $25.00 per share and are redeemable at par, plus accrued and unpaid dividends, at any time at the option of the Company. The shares were priced at $23.53 per share including accrued dividends equating to a yield of 8.101%. The Company used the estimated net offering proceeds of $122.2 million for general corporate and/or working capital purposes, which may include investment opportunities, purchases of the indebtedness of its subsidiaries in the open market from time to time and the repayment of indebtedness at the applicable maturity or put date.
Dividends
In March 2010, the Company declared a dividend of $0.10 per share of common stock for the first quarter of 2010. The dividend was payable April 16, 2010 to stockholders of record on the close of business on March 31, 2010. This distribution reflects the regular quarterly dividend, which is the equivalent of an annualized distribution of $0.40 per common share.
In March 2010, the Company also declared a dividend on its Series C preferred stock for the period January 15, 2010 through and including April 14, 2010, of $0.4766 per share, payable April 15, 2010 to stockholders of record on the close of business on March 31, 2010. The dividend reflects the regular quarterly dividend, which is the equivalent of an annualized dividend of $1.9064 per share of Series C preferred stock.
In March 2010, the Company also declared a dividend on its Series D preferred stock for the period January 15, 2010 through and including April 14, 2010, of $0.4922 per share, payable April 15, 2010 to stockholders of record on the close of business on March 31, 2010. The dividend reflects the regular quarterly dividend, which is the equivalent of an annualized dividend of $1.9688 per share of Series D preferred stock.
|
SL Green Realty Corp. |
|
|
Key Financial Data |
|
|
March 31, 2010 |
|
|
(Dollars in Thousands Except Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
|
|||||||||||||
|
|
3/31/2010 |
|
12/31/2009 |
|
9/30/2009 |
|
6/30/2009 |
|
3/31/2009 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) available to common stockholders - diluted |
|
$ |
0.19 |
|
$ |
(0.07 |
) |
$ |
(0.03 |
) |
$ |
0.18 |
|
$ |
0.57 |
|
Funds from operations available to common stockholders - diluted |
|
$ |
1.07 |
|
$ |
0.87 |
|
$ |
0.98 |
|
$ |
1.20 |
|
$ |
1.48 |
|
Funds available for distribution to common stockholders - diluted |
|
$ |
0.67 |
|
$ |
0.59 |
|
$ |
0.76 |
|
$ |
0.96 |
|
$ |
0.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common Share Price & Dividends |
|
|
|
|
|
|
|
|
|
|
|
|||||
At the end of the period |
|
$ |
57.27 |
|
$ |
50.24 |
|
$ |
43.85 |
|
$ |
22.94 |
|
$ |
10.80 |
|
High during period |
|
$ |
57.60 |
|
$ |
52.74 |
|
$ |
46.81 |
|
$ |
26.70 |
|
$ |
25.83 |
|
Low during period |
|
$ |
44.18 |
|
$ |
37.72 |
|
$ |
18.66 |
|
$ |
10.68 |
|
$ |
8.69 |
|
Common dividends per share |
|
$ |
0.100 |
|
$ |
0.100 |
|
$ |
0.100 |
|
$ |
0.100 |
|
$ |
0.375 |
|
FFO payout ratio |
|
9.39 |
% |
11.49 |
% |
10.16 |
% |
8.35 |
% |
25.34 |
% |
|||||
FAD payout ratio |
|
14.84 |
% |
16.96 |
% |
13.16 |
% |
10.46 |
% |
40.66 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common Shares & Units |
|
|
|
|
|
|
|
|
|
|
|
|||||
Common shares outstanding |
|
77,924 |
|
77,514 |
|
76,841 |
|
76,820 |
|
57,259 |
|
|||||
Units outstanding |
|
1,408 |
|
1,684 |
|
2,330 |
|
2,336 |
|
2,336 |
|
|||||
Total common shares and units outstanding |
|
79,332 |
|
79,198 |
|
79,171 |
|
79,156 |
|
59,595 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average common shares and units outstanding - basic |
|
79,325 |
|
79,179 |
|
79,168 |
|
69,699 |
|
59,517 |
|
|||||
Weighted average common shares and units outstanding - diluted |
|
79,760 |
|
79,454 |
|
79,274 |
|
69,742 |
|
59,555 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
|
|||||
Market value of common equity |
|
$ |
4,543,344 |
|
$ |
3,978,908 |
|
$ |
3,471,648 |
|
$ |
1,815,839 |
|
$ |
643,626 |
|
Liquidation value of preferred equity |
|
392,500 |
|
257,500 |
|
257,500 |
|
257,500 |
|
257,500 |
|
|||||
Consolidated debt |
|
4,776,401 |
|
4,892,688 |
|
4,915,667 |
|
4,962,631 |
|
5,226,215 |
|
|||||
Consolidated market capitalization |
|
$ |
9,712,245 |
|
$ |
9,129,096 |
|
$ |
8,644,815 |
|
$ |
7,035,970 |
|
$ |
6,127,341 |
|
SLG portion of JV debt |
|
1,847,234 |
|
1,848,721 |
|
1,909,878 |
|
1,888,898 |
|
1,935,460 |
|
|||||
Combined market capitalization |
|
$ |
11,559,479 |
|
$ |
10,977,817 |
|
$ |
10,554,693 |
|
$ |
8,924,868 |
|
$ |
8,062,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated debt to market capitalization |
|
49.18 |
% |
53.59 |
% |
56.86 |
% |
70.53 |
% |
85.29 |
% |
|||||
Combined debt to market capitalization |
|
57.30 |
% |
61.41 |
% |
64.67 |
% |
76.77 |
% |
88.82 |
% |
|||||
Debt to total assets - unsecured credit facility covenant |
|
46.80 |
% |
48.00 |
% |
47.70 |
% |
42.20 |
% |
46.09 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated debt service coverage |
|
2.64 |
|
2.78 |
|
2.90 |
|
3.27 |
|
3.41 |
|
|||||
Consolidated fixed charge coverage |
|
2.14 |
|
2.29 |
|
2.39 |
|
2.70 |
|
2.85 |
|
|||||
Combined fixed charge coverage |
|
1.85 |
|
2.01 |
|
2.09 |
|
2.34 |
|
2.49 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Portfolio Statistics (Manhattan) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated office buildings |
|
22 |
|
21 |
|
21 |
|
21 |
|
21 |
|
|||||
Unconsolidated office buildings |
|
8 |
|
8 |
|
8 |
|
8 |
|
8 |
|
|||||
|
|
30 |
|
29 |
|
29 |
|
29 |
|
29 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated office buildings square footage |
|
14,829,700 |
|
13,782,200 |
|
13,782,200 |
|
13,782,200 |
|
13,782,200 |
|
|||||
Unconsolidated office buildings square footage |
|
9,429,000 |
|
9,429,000 |
|
9,429,000 |
|
9,429,000 |
|
9,429,000 |
|
|||||
|
|
24,258,700 |
|
23,211,200 |
|
23,211,200 |
|
23,211,200 |
|
23,211,200 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Quarter end occupancy - Manhattan portfolio |
|
94.0 |
%(1) |
95.0 |
% |
95.7 |
% |
96.2 |
% |
96.2 |
% |
|||||
Quarter end occupancy- same store - Manhattan consolidated |
|
95.9 |
% |
96.0 |
% |
97.0 |
% |
97.0 |
% |
97.1 |
% |
|||||
Quarter end occupancy- same store - combined (consolidated + joint venture) |
|
94.8 |
% |
95.8 |
% |
96.5 |
% |
96.2 |
% |
96.1 |
% |
(1) Excludes 100 Church Street, which the Company took ownership of by foreclosure in January 2010.
Supplemental Information |
|
First Quarter 2010 |
|
SL Green Realty Corp. |
|
|
Key Financial Data |
|
|
March 31, 2010 |
|
|
(Dollars in Thousands Except Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
|
|||||||||||||
|
|
3/31/2010 |
|
12/31/2009 |
|
9/30/2009 |
|
6/30/2009 |
|
3/31/2009 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selected Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate assets before depreciation |
|
$ |
8,387,102 |
|
$ |
8,257,100 |
|
$ |
8,214,233 |
|
$ |
8,226,378 |
|
$ |
8,200,404 |
|
Investments in unconsolidated joint ventures |
|
$ |
1,053,754 |
|
$ |
1,058,369 |
|
$ |
971,111 |
|
$ |
978,340 |
|
$ |
976,572 |
|
Structured finance investments |
|
$ |
786,138 |
|
$ |
784,620 |
|
$ |
614,466 |
|
$ |
534,518 |
|
$ |
589,267 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets |
|
$ |
10,514,240 |
|
$ |
10,487,577 |
|
$ |
10,533,934 |
|
$ |
10,595,050 |
|
$ |
10,501,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fixed rate & hedged debt |
|
$ |
3,535,954 |
|
$ |
3,316,081 |
|
$ |
3,336,096 |
|
$ |
3,337,388 |
|
$ |
3,622,356 |
|
Variable rate debt |
|
1,240,447 |
|
1,576,607 |
|
1,579,571 |
|
1,625,243 |
|
1,603,859 |
|
|||||
Total consolidated debt |
|
$ |
4,776,401 |
|
$ |
4,892,688 |
|
$ |
4,915,667 |
|
$ |
4,962,631 |
|
$ |
5,226,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total liabilities |
|
$ |
5,370,610 |
|
$ |
5,489,830 |
|
$ |
5,538,371 |
|
$ |
5,585,591 |
|
$ |
5,912,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fixed rate & hedged debt-including SLG portion of JV debt |
|
$ |
4,785,853 |
|
$ |
4,565,980 |
|
$ |
4,585,995 |
|
$ |
4,582,716 |
|
$ |
4,872,633 |
|
Variable rate debt - including SLG portion of JV debt |
|
1,837,782 |
|
2,175,429 |
|
2,239,550 |
|
2,268,813 |
|
2,289,042 |
|
|||||
Total combined debt |
|
$ |
6,623,635 |
|
$ |
6,741,409 |
|
$ |
6,825,545 |
|
$ |
6,851,529 |
|
$ |
7,161,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating revenues |
|
$ |
230,054 |
|
$ |
222,755 |
|
$ |
222,349 |
|
$ |
223,307 |
|
$ |
229,258 |
|
Property operating expenses |
|
104,974 |
|
96,654 |
|
97,887 |
|
96,675 |
|
99,888 |
|
|||||
Property operating NOI |
|
$ |
125,080 |
|
$ |
126,101 |
|
$ |
124,462 |
|
$ |
126,632 |
|
$ |
129,370 |
|
NOI from discontinued operations |
|
|
|
|
|
341 |
|
358 |
|
940 |
|
|||||
Total property operating NOI |
|
$ |
125,080 |
|
$ |
126,101 |
|
$ |
124,803 |
|
$ |
126,990 |
|
$ |
130,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SLG share of property NOI from JVs |
|
$ |
55,021 |
|
$ |
56,133 |
|
$ |
55,183 |
|
$ |
54,808 |
|
$ |
53,190 |
|
SLG share of FFO from Gramercy Capital |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Structured finance income |
|
$ |
20,379 |
|
$ |
16,911 |
|
$ |
16,266 |
|
$ |
15,533 |
|
$ |
16,898 |
|
Other income |
|
$ |
8,200 |
|
$ |
6,946 |
|
$ |
10,988 |
|
$ |
13,165 |
|
$ |
16,281 |
|
Gain (Loss) on early extinguishment of debt |
|
$ |
(113 |
) |
$ |
606 |
|
$ |
8,368 |
|
$ |
29,321 |
|
$ |
47,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loan loss and other investment reserves |
|
$ |
6,000 |
|
$ |
26,832 |
|
$ |
16,100 |
|
$ |
45,577 |
|
$ |
62,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Marketing general & administrative expenses |
|
$ |
19,456 |
|
$ |
19,255 |
|
$ |
18,869 |
|
$ |
17,946 |
|
$ |
17,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated interest |
|
$ |
57,479 |
|
$ |
54,195 |
|
$ |
65,570 |
|
$ |
57,012 |
|
$ |
60,594 |
|
Combined interest |
|
$ |
79,017 |
|
$ |
74,735 |
|
$ |
85,532 |
|
$ |
76,716 |
|
$ |
80,134 |
|
Preferred dividend |
|
$ |
7,116 |
|
$ |
4,969 |
|
$ |
4,969 |
|
$ |
4,969 |
|
$ |
4,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Office Leasing Statistics (Manhattan) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total office leases signed |
|
47 |
|
24 |
|
28 |
|
29 |
|
32 |
|
|||||
Total office square footage leased |
|
501,321 |
|
423,850 |
|
251,888 |
|
328,780 |
|
296,840 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average rent psf - new leases |
|
$ |
45.00 |
|
$ |
33.05 |
|
$ |
47.31 |
|
$ |
51.10 |
|
$ |
52.71 |
|
Previously escalated rents psf |
|
$ |
47.39 |
|
$ |
32.28 |
|
$ |
44.98 |
|
$ |
40.15 |
|
$ |
42.53 |
|
Percentage of new rent over previously escalated rents |
|
-5.1 |
% |
2.4 |
% |
5.2 |
% |
27.3 |
% |
23.9 |
% |
|||||
Tenant concession packages psf |
|
$ |
28.31 |
|
$ |
14.36 |
|
$ |
56.19 |
|
$ |
53.68 |
|
$ |
18.60 |
|
Free rent months |
|
5.5 |
|
1.7 |
|
6.9 |
|
4.0 |
|
2.9 |
|
|
SL Green Realty Corp. |
|
|
Key Financial Data |
|
|
March 31, 2010 |
|
|
(Dollars in Thousands Except Per Share and Sq. Ft.) |
Suburban Properties
|
|
As of or for the three months ended |
|
|||||||||||||
|
|
3/31/2010 |
|
12/31/2009 |
|
9/30/2009 |
|
6/30/2009 |
|
3/31/2009 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selected Operating Data (Suburban) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating revenues |
|
$ |
27,453 |
|
$ |
29,358 |
|
$ |
28,482 |
|
$ |
28,018 |
|
$ |
28,521 |
|
Property operating expenses |
|
13,083 |
|
13,393 |
|
12,865 |
|
12,598 |
|
13,738 |
|
|||||
Property operating NOI |
|
$ |
14,370 |
|
$ |
15,965 |
|
$ |
15,617 |
|
$ |
15,420 |
|
$ |
14,783 |
|
NOI from discontinued operations |
|
|
|
|
|
341 |
|
358 |
|
956 |
|
|||||
Total property operating NOI |
|
$ |
14,370 |
|
$ |
15,965 |
|
$ |
15,958 |
|
$ |
15,778 |
|
$ |
15,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SLG share of property NOI from JV |
|
$ |
5,096 |
|
$ |
4,585 |
|
$ |
4,291 |
|
$ |
4,251 |
|
$ |
4,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other income |
|
$ |
2,507 |
|
$ |
354 |
|
$ |
342 |
|
$ |
657 |
|
$ |
342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated interest |
|
$ |
1,126 |
|
$ |
1,181 |
|
$ |
1,371 |
|
$ |
1,504 |
|
$ |
1,921 |
|
Combined interest |
|
$ |
3,200 |
|
$ |
3,167 |
|
$ |
3,383 |
|
$ |
3,480 |
|
$ |
3,933 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Portfolio Statistics (Suburban) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated office buildings |
|
25 |
|
25 |
|
25 |
|
26 |
|
26 |
|
|||||
Unconsolidated office buildings |
|
6 |
|
6 |
|
6 |
|
6 |
|
6 |
|
|||||
|
|
31 |
|
31 |
|
31 |
|
32 |
|
32 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated office buildings square footage |
|
3,863,000 |
|
3,863,000 |
|
3,863,000 |
|
4,008,000 |
|
4,008,000 |
|
|||||
Unconsolidated office buildings square footage |
|
2,941,700 |
|
2,941,700 |
|
2,941,700 |
|
2,941,700 |
|
2,941,700 |
|
|||||
|
|
6,804,700 |
|
6,804,700 |
|
6,804,700 |
|
6,949,700 |
|
6,949,700 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Quarter end occupancy - suburban portfolio |
|
88.1 |
% |
88.7 |
% |
90.4 |
% |
90.3 |
% |
90.4 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Office Leasing Statistics (Suburban) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total office leases signed |
|
31 |
|
29 |
|
24 |
|
22 |
|
29 |
|
|||||
Total office square footage leased |
|
214,931 |
|
345,992 |
|
155,960 |
|
160,975 |
|
123,110 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average rent psf - new leases |
|
$ |
28.57 |
|
$ |
28.89 |
|
$ |
29.46 |
|
$ |
31.59 |
|
$ |
30.89 |
|
Previously escalated rents psf |
|
$ |
32.06 |
|
$ |
29.72 |
|
$ |
31.23 |
|
$ |
31.34 |
|
$ |
31.36 |
|
Percentage of new rent over previously escalated rents |
|
-10.9 |
% |
-2.8 |
% |
-5.7 |
% |
0.8 |
% |
-1.5 |
% |
|||||
Tenant concession packages psf |
|
$ |
11.24 |
|
$ |
14.44 |
|
$ |
18.40 |
|
$ |
8.15 |
|
$ |
19.82 |
|
Free rent months |
|
3.4 |
|
7.8 |
|
3.9 |
|
3.1 |
|
2.3 |
|
COMPARATIVE BALANCE SHEETS
Unaudited
|
|
|
3/31/2010 |
|
12/31/2009 |
|
9/30/2009 |
|
6/30/2009 |
|
3/31/2009 |
|
|||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate properties, at cost: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Land & land interests |
|
$ |
1,411,560 |
|
$ |
1,379,052 |
|
$ |
1,378,843 |
|
$ |
1,385,182 |
|
$ |
1,385,101 |
|
Buildings & improvements fee interest |
|
5,682,183 |
|
5,585,584 |
|
5,552,888 |
|
5,560,966 |
|
5,547,522 |
|
|||||
Buildings & improvements leasehold |
|
1,281,151 |
|
1,280,256 |
|
1,270,294 |
|
1,268,022 |
|
1,255,573 |
|
|||||
Buildings & improvements under capital lease |
|
12,208 |
|
12,208 |
|
12,208 |
|
12,208 |
|
12,208 |
|
|||||
|
|
$ |
8,387,102 |
|
$ |
8,257,100 |
|
$ |
8,214,233 |
|
$ |
8,226,378 |
|
$ |
8,200,404 |
|
Less accumulated depreciation |
|
(790,171 |
) |
(738,422 |
) |
(685,062 |
) |
(635,415 |
) |
(586,029 |
) |
|||||
|
|
$ |
7,596,931 |
|
$ |
7,518,678 |
|
$ |
7,529,171 |
|
$ |
7,590,963 |
|
$ |
7,614,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other real estate investments: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment in and advances to unconsolidated joint ventures |
|
1,053,754 |
|
1,058,369 |
|
971,111 |
|
978,340 |
|
976,572 |
|
|||||
Structured finance investments, net |
|
786,138 |
|
784,620 |
|
614,466 |
|
534,518 |
|
589,267 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Assets held for sale, net |
|
992 |
|
992 |
|
992 |
|
76,657 |
|
106,543 |
|
|||||
Cash and cash equivalents |
|
167,654 |
|
343,715 |
|
634,072 |
|
676,768 |
|
433,654 |
|
|||||
Restricted cash |
|
170,318 |
|
94,495 |
|
91,355 |
|
87,154 |
|
97,401 |
|
|||||
Investment in marketable securities |
|
78,048 |
|
58,785 |
|
53,053 |
|
13,561 |
|
12,072 |
|
|||||
Tenant and other receivables, net of $17,549 reserve at 3/31/10 |
|
22,980 |
|
22,483 |
|
27,884 |
|
31,666 |
|
33,459 |
|
|||||
Related party receivables |
|
3,218 |
|
8,570 |
|
8,585 |
|
9,519 |
|
14,119 |
|
|||||
Deferred rents receivable, net of reserve for tenant credit loss of $25,481 at 3/31/10 |
|
176,601 |
|
166,981 |
|
160,819 |
|
156,685 |
|
152,126 |
|
|||||
Deferred costs, net |
|
151,856 |
|
139,257 |
|
138,980 |
|
135,520 |
|
134,297 |
|
|||||
Other assets |
|
305,750 |
|
290,632 |
|
303,446 |
|
303,699 |
|
337,248 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Assets |
|
$ |
10,514,240 |
|
$ |
10,487,577 |
|
$ |
10,533,934 |
|
$ |
10,595,050 |
|
$ |
10,501,133 |
|
COMPARATIVE BALANCE SHEETS
Unaudited
|
|
|
3/31/2010 |
|
12/31/2009 |
|
9/30/2009 |
|
6/30/2009 |
|
3/31/2009 |
|
|||||
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|||||
Mortgage notes payable |
|
$ |
2,723,146 |
|
$ |
2,595,552 |
|
$ |
2,599,416 |
|
$ |
2,570,085 |
|
$ |
2,585,592 |
|
Unsecured notes |
|
1,053,255 |
|
823,060 |
|
842,175 |
|
873,046 |
|
1,151,556 |
|
|||||
Revolving credit facility |
|
900,000 |
|
1,374,076 |
|
1,374,076 |
|
1,419,500 |
|
1,389,067 |
|
|||||
Accrued interest and other liabilities |
|
23,002 |
|
34,734 |
|
44,737 |
|
38,177 |
|
54,478 |
|
|||||
Accounts payable and accrued expenses |
|
137,278 |
|
125,982 |
|
121,875 |
|
125,267 |
|
133,937 |
|
|||||
Deferred revenue |
|
344,772 |
|
349,669 |
|
368,753 |
|
376,143 |
|
401,848 |
|
|||||
Capitalized lease obligations |
|
16,930 |
|
16,883 |
|
16,837 |
|
16,791 |
|
16,747 |
|
|||||
Deferred land lease payable |
|
18,076 |
|
18,013 |
|
17,922 |
|
17,831 |
|
17,740 |
|
|||||
Dividends and distributions payable |
|
14,248 |
|
12,006 |
|
12,006 |
|
12,014 |
|
26,420 |
|
|||||
Security deposits |
|
39,903 |
|
39,855 |
|
40,574 |
|
36,737 |
|
34,865 |
|
|||||
Liabilities related to assets held for sale |
|
|
|
|
|
|
|
|
|
|
|
|||||
Junior subordinated deferrable interest debentures |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
|||||
Total liabilities |
|
$ |
5,370,610 |
|
$ |
5,489,830 |
|
$ |
5,538,371 |
|
$ |
5,585,591 |
|
$ |
5,912,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noncontrolling interest in operating partnership (1,408 units outstanding) at 3/31/10 |
|
80,642 |
|
84,618 |
|
102,174 |
|
89,035 |
|
89,600 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Equity |
|
|
|
|
|
|
|
|
|
|
|
|||||
SL Green Realty Corp. Stockholders Equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||
7.625% Series C Perpetual Preferred Shares |
|
274,149 |
|
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, 81,285 issued and outstanding at 3/31/10 |
|
813 |
|
809 |
|
802 |
|
802 |
|
606 |
|
|||||
Additional paidin capital |
|
3,542,197 |
|
3,525,901 |
|
3,489,037 |
|
3,481,518 |
|
3,087,123 |
|
|||||
Treasury stock (3,360 shares) at 3/31/10 |
|
(302,705 |
) |
(302,705 |
) |
(302,705 |
) |
(302,705 |
) |
(302,705 |
) |
|||||
Accumulated other comprehensive loss |
|
(21,902 |
) |
(33,538 |
) |
(42,497 |
) |
(32,285 |
) |
(53,089 |
) |
|||||
Retained earnings |
|
949,083 |
|
949,669 |
|
973,554 |
|
996,051 |
|
989,476 |
|
|||||
Total SL Green Realty Corp. stockholders equity |
|
4,537,956 |
|
4,388,438 |
|
4,366,493 |
|
4,391,683 |
|
3,969,713 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noncontrolling interest in other partnerships |
|
525,032 |
|
524,691 |
|
526,896 |
|
528,741 |
|
529,570 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total equity |
|
$ |
5,062,988 |
|
$ |
4,913,129 |
|
$ |
4,893,389 |
|
$ |
4,920,424 |
|
$ |
4,499,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total liabilities and equity |
|
$ |
10,514,240 |
|
$ |
10,487,577 |
|
$ |
10,533,934 |
|
$ |
10,595,050 |
|
$ |
10,501,133 |
|
COMPARATIVE STATEMENTS OF OPERATIONS
Unaudited
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
||||||
|
|
March 31, |
|
March 31, |
|
December 31, |
|
September 30, |
|
||||
|
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
||||
Rental revenue, net |
|
$ |
198,586 |
|
$ |
195,629 |
|
193,235 |
|
$ |
192,433 |
|
|
Escalation and reimbursement revenues |
|
31,468 |
|
33,629 |
|
29,520 |
|
29,916 |
|
||||
Investment income |
|
20,379 |
|
16,898 |
|
16,911 |
|
16,266 |
|
||||
Other income |
|
8,200 |
|
16,281 |
|
6,946 |
|
10,988 |
|
||||
Total Revenues, net |
|
258,633 |
|
262,437 |
|
246,612 |
|
249,603 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Equity in net income from unconsolidated joint ventures |
|
15,376 |
|
13,073 |
|
16,392 |
|
16,585 |
|
||||
Gain (loss) on early extinguishment of debt |
|
(113 |
) |
47,712 |
|
606 |
|
8,368 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses |
|
58,766 |
|
55,092 |
|
55,136 |
|
55,217 |
|
||||
Ground rent |
|
7,821 |
|
8,046 |
|
7,822 |
|
7,912 |
|
||||
Real estate taxes |
|
38,387 |
|
36,750 |
|
33,696 |
|
34,758 |
|
||||
Loan loss and other investment reserves |
|
6,000 |
|
62,000 |
|
26,832 |
|
16,100 |
|
||||
Marketing, general and administrative |
|
19,456 |
|
17,922 |
|
19,255 |
|
18,869 |
|
||||
Total Operating Expenses |
|
130,430 |
|
179,810 |
|
142,741 |
|
132,856 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
EBITDA |
|
143,466 |
|
143,412 |
|
120,869 |
|
141,700 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net of interest income |
|
57,479 |
|
59,997 |
|
54,195 |
|
65,366 |
|
||||
Amortization of deferred financing costs |
|
2,516 |
|
1,436 |
|
1,966 |
|
3,069 |
|
||||
Depreciation and amortization |
|
57,052 |
|
54,465 |
|
60,238 |
|
56,955 |
|
||||
Loss (gain) on equity investment in marketable securities |
|
285 |
|
807 |
|
(232 |
) |
(52 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (Loss) from Continuing Operations |
|
26,134 |
|
26,707 |
|
4,702 |
|
16,362 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from discontinued operations |
|
|
|
(286 |
) |
|
|
60 |
|
||||
Gain (loss) on sale of discontinued operations |
|
|
|
6,572 |
|
(1,741 |
) |
(11,672 |
) |
||||
Equity in net gain (loss) on sale of joint venture property / real estate |
|
|
|
9,541 |
|
|
|
(157 |
) |
||||
Net Income |
|
26,134 |
|
42,534 |
|
2,961 |
|
4,593 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income attributable to noncontrolling interests |
|
(3,939 |
) |
(4,797 |
) |
(3,115 |
) |
(2,144 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net Income (Loss) Attributable to SL Green Realty Corp |
|
22,195 |
|
37,737 |
|
(154 |
) |
2,449 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Dividends on perpetual preferred shares |
|
7,116 |
|
4,969 |
|
4,969 |
|
4,969 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
15,079 |
|
$ |
32,768 |
|
$ |
(5,123 |
) |
$ |
(2,520 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Earnings per Share |
|
|
|
|
|
|
|
|
|
||||
Net income (loss) per share (basic) |
|
$ |
0.19 |
|
$ |
0.57 |
|
$ |
(0.07 |
) |
$ |
(0.03 |
) |
Net income (loss) per share (diluted) |
|
$ |
0.19 |
|
$ |
0.57 |
|
$ |
(0.07 |
) |
$ |
(0.03 |
) |
COMPARATIVE COMPUTATION OF FFO AND FAD
Unaudited
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
|||||||
|
|
March 31, |
|
March 31, |
|
December 31, |
|
September 30, |
|
|||||
|
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
|||||
Funds from operations |
|
|
|
|
|
|
|
|
|
|||||
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
15,079 |
|
$ |
32,768 |
|
$ |
(5,123 |
) |
$ |
(2,520 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||||
Add: |
Depreciation and amortization |
|
57,052 |
|
54,465 |
|
60,238 |
|
56,955 |
|
||||
|
Discontinued operations depreciation adjustments |
|
|
|
333 |
|
|
|
77 |
|
||||
|
Joint ventures depreciation and noncontrolling interests adjustments |
|
8,770 |
|
11,265 |
|
9,577 |
|
9,800 |
|
||||
|
Net income attributable to noncontrolling interests |
|
3,939 |
|
4,797 |
|
3,115 |
|
2,144 |
|
||||
|
Loss (gain) on equity investment in marketable securities |
|
285 |
|
807 |
|
(232 |
) |
(52 |
) |
||||
Less: |
Gain (loss) on sale of discontinued operations |
|
|
|
6,572 |
|
(1,741 |
) |
(11,672 |
) |
||||
|
Equity in net gain (loss) on sale of joint venture property / real estate |
|
|
|
9,541 |
|
|
|
(157 |
) |
||||
|
Non-real estate depreciation and amortization |
|
172 |
|
204 |
|
187 |
|
176 |
|
||||
|
Funds From Operations |
|
$ |
84,953 |
|
$ |
88,118 |
|
$ |
69,129 |
|
$ |
78,057 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Funds From Operations - Basic per Share |
|
1.07 |
|
$ |
1.48 |
|
$ |
0.87 |
|
$ |
0.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Funds From Operations - Diluted per Share |
|
1.07 |
|
$ |
1.48 |
|
$ |
0.87 |
|
$ |
0.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Funds Available for Distribution |
|
|
|
|
|
|
|
|
|
|||||
FFO |
|
|
$ |
84,953 |
|
$ |
88,118 |
|
$ |
69,129 |
|
$ |
78,057 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add: |
Non real estate depreciation and amortization |
|
172 |
|
204 |
|
187 |
|
176 |
|
||||
|
Amortization of deferred financing costs |
|
2,516 |
|
1,436 |
|
1,966 |
|
3,069 |
|
||||
|
Non-cash deferred compensation |
|
3,028 |
|
7,593 |
|
8,001 |
|
7,239 |
|
||||
Less: |
FAD adjustment for Joint Ventures |
|
10,881 |
|
26,204 |
|
6,351 |
|
8,986 |
|
||||
|
FAD adjustment for discontinued operations |
|
|
|
52 |
|
|
|
9 |
|
||||
|
Straight-line rental income and other non cash adjustments |
|
17,267 |
|
12,202 |
|
14,447 |
|
10,573 |
|
||||
|
Second cycle tenant improvements |
|
2,811 |
|
937 |
|
5,683 |
|
2,502 |
|
||||
|
Second cycle leasing commissions |
|
4,343 |
|
2,422 |
|
2,304 |
|
2,840 |
|
||||
|
Revenue enhancing recurring CAPEX |
|
34 |
|
185 |
|
234 |
|
192 |
|
||||
|
Non-revenue enhancing recurring CAPEX |
|
1,569 |
|
424 |
|
3,428 |
|
3,223 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
Funds Available for Distribution |
|
$ |
53,764 |
|
$ |
54,925 |
|
$ |
46,836 |
|
$ |
60,216 |
|
|
|
Diluted per Share |
|
$ |
0.67 |
|
$ |
0.92 |
|
$ |
0.59 |
|
$ |
0.76 |
|
|
|
|
|
|
|
|
|
|
|
|||||
First Cycle Leasing Costs |
|
|
|
|
|
|
|
|
|
|||||
|
Tenant improvements |
|
617 |
|
5,394 |
|
19,169 |
|
9,288 |
|
||||
|
Leasing commissions |
|
1,186 |
|
322 |
|
1,162 |
|
832 |
|
||||
|
|
|
|
|
|
|
|
|
|
|||||
Funds Available for Distribution after First Cycle Leasing Costs |
|
$ |
51,961 |
|
$ |
49,209 |
|
$ |
26,505 |
|
$ |
50,096 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Funds Available for Distribution per Diluted Weighted Average Unit and Common Share |
|
$ |
0.65 |
|
$ |
0.83 |
|
$ |
0.33 |
|
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Redevelopment Costs |
|
2,925 |
|
$ |
8,583 |
|
$ |
7,294 |
|
5,620 |
|
|||
|
|
|
|
|
|
|
|
|
|
|||||
Payout Ratio of Funds From Operations |
|
9.39 |
% |
25.34 |
% |
11.49 |
% |
10.16 |
% |
|||||
Payout Ratio of Funds Available for Distribution Before First Cycle Leasing Costs |
|
14.84 |
% |
40.66 |
% |
16.96 |
% |
13.16 |
% |
CONDENSED CONSOLIDATED STATEMENT OF EQUITY
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|||||||||
|
|
Series C |
|
Series D |
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|||||||||
|
|
Preferred |
|
Preferred |
|
Common |
|
Additional |
|
Treasury |
|
Retained |
|
Noncontrolling |
|
Comprehensive |
|
|
|
|||||||||
|
|
Stock |
|
Stock |
|
Stock |
|
Paid-In Capital |
|
Stock |
|
Earnings |
|
Interests |
|
Income |
|
TOTAL |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2009 |
|
$ |
151,981 |
|
$ |
96,321 |
|
$ |
809 |
|
$ |
3,525,901 |
|
$ |
(302,705 |
) |
$ |
949,669 |
|
$ |
524,691 |
|
$ |
(33,538 |
) |
$ |
4,913,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net Income attributable to SL Green |
|
|
|
|
|
|
|
|
|
|
|
22,195 |
|
3,648 |
|
|
|
25,843 |
|
|||||||||
Preferred Dividend |
|
|
|
|
|
|
|
|
|
|
|
(7,116 |
) |
|
|
|
|
(7,116 |
) |
|||||||||
Cash distributions declared ($0.10 per common share) |
|
|
|
|
|
|
|
|
|
|
|
(8,132 |
) |
|
|
|
|
(8,132 |
) |
|||||||||
Cash distributions to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,307 |
) |
|
|
(3,307 |
) |
|||||||||
Comprehensive Income - Unrealized loss on derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,629 |
) |
(4,629 |
) |
|||||||||
Comprehensive Income - SLG share unrealized loss on derivative instruments of JVs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,397 |
) |
(1,397 |
) |
|||||||||
Comprehensive Income - Unrealized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,662 |
|
17,662 |
|
|||||||||
Net proceeds from preferred stock offering |
|
122,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
122,168 |
|
|||||||||
Net proceeds from exercise of stock options |
|
|
|
|
|
|
|
919 |
|
|
|
|
|
|
|
|
|
919 |
|
|||||||||
Redemption of units and dividend reinvestment proceeds |
|
|
|
|
|
3 |
|
12,033 |
|
|
|
|
|
|
|
|
|
12,036 |
|
|||||||||
Reallocation of noncontrolling interests in the operating partnership |
|
|
|
|
|
|
|
|
|
|
|
(7,533 |
) |
|
|
|
|
(7,533 |
) |
|||||||||
Deferred compensation plan |
|
|
|
|
|
1 |
|
316 |
|
|
|
|
|
|
|
|
|
317 |
|
|||||||||
Amortization of deferred compensation |
|
|
|
|
|
|
|
3,028 |
|
|
|
|
|
|
|
|
|
3,028 |
|
|||||||||
Balance at March 31, 2010 |
|
$ |
274,149 |
|
$ |
96,321 |
|
$ |
813 |
|
$ |
3,542,197 |
|
$ |
(302,705 |
) |
$ |
949,083 |
|
$ |
525,032 |
|
$ |
(21,902 |
) |
$ |
5,062,988 |
|
|
RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION |
|
|
|
Common Stock |
|
OP Units |
|
Stock-Based Compensation |
|
Sub-total |
|
Preferred Stock |
|
Diluted Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Count at December 31, 2009 |
|
77,514,292 |
|
1,684,283 |
|
|
|
79,198,575 |
|
|
|
79,198,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD share activity |
|
409,944 |
|
(276,179 |
) |
|
|
133,765 |
|
|
|
133,765 |
|
Share Count at March 31, 2010 - Basic |
|
77,924,236 |
|
1,408,104 |
|
|
|
79,332,340 |
|
|
|
79,332,340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighting Factor |
|
(100,953 |
) |
93,956 |
|
435,056 |
|
428,059 |
|
|
|
428,059 |
|
Weighted Average Share Count at March 31, 2010 - Diluted |
|
77,823,283 |
|
1,502,060 |
|
435,056 |
|
79,760,399 |
|
|
|
79,760,399 |
|
TAXABLE INCOME
Unaudited
|
|
|
Three Months Ended |
|
||||
|
|
March 31, |
|
March 31, |
|
||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Net Income Attributable to Common Stockholders |
|
$ |
15,079 |
|
$ |
32,768 |
|
Book/Tax Depreciation Adjustment |
|
(6,111 |
) |
19,050 |
|
||
Book/Tax Gain Recognition Adjustment |
|
|
|
(11,594 |
) |
||
Book/Tax JV Net Equity Adjustment |
|
(569 |
) |
(6,205 |
) |
||
Other Operating Adjustments |
|
(602 |
) |
16,411 |
|
||
C-corp Earnings |
|
19 |
|
(7,530 |
) |
||
Taxable Income (Projected) |
|
$ |
7,816 |
|
$ |
42,900 |
|
|
|
|
|
|
|
||
Deemed dividend per share |
|
$ |
0.10 |
|
$ |
0.75 |
|
Estimated payout of taxable income |
|
100 |
% |
100 |
% |
||
|
|
|
|
|
|
||
Shares outstanding - basic |
|
77,924 |
|
57,259 |
|
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 36th 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 interests in 1372 Broadway and 470 Park Avenue South.
JOINT VENTURE STATEMENTS Balance
Sheet for Unconsolidated Property Joint Ventures
|
|
|
March 31, 2010 |
|
March 31, 2009 |
|
||||||||
|
|
Total Property |
|
SLG Property Interest |
|
Total Property |
|
SLG Property Interest |
|
||||
Land & land interests |
|
$ |
1,528,659 |
|
$ |
732,605 |
|
$ |
1,526,377 |
|
$ |
727,289 |
|
Buildings & improvements fee interest |
|
4,815,599 |
|
2,038,126 |
|
4,863,974 |
|
2,040,769 |
|
||||
Buildings & improvements leasehold |
|
264,670 |
|
131,094 |
|
262,036 |
|
129,774 |
|
||||
|
|
6,608,928 |
|
2,901,825 |
|
6,652,387 |
|
2,897,832 |
|
||||
Less accumulated depreciation |
|
(533,445 |
) |
(236,203 |
) |
(407,482 |
) |
(182,353 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net real estate |
|
$ |
6,075,483 |
|
$ |
2,665,622 |
|
$ |
6,244,905 |
|
$ |
2,715,479 |
|
|
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents |
|
116,887 |
|
51,790 |
|
91,837 |
|
37,923 |
|
||||
Restricted cash |
|
39,064 |
|
15,399 |
|
38,021 |
|
19,628 |
|
||||
Tenant receivables, net of $3,596 reserve at 3/31/10 |
|
14,817 |
|
5,642 |
|
10,239 |
|
3,969 |
|
||||
Deferred rents receivable, net of reserve for tenant credit loss of $3,617 at 3/31/10 |
|
198,058 |
|
98,558 |
|
153,210 |
|
76,054 |
|
||||
Deferred costs, net |
|
133,803 |
|
57,548 |
|
125,334 |
|
50,649 |
|
||||
Other assets |
|
163,509 |
|
60,984 |
|
136,797 |
|
48,741 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total assets |
|
$ |
6,741,621 |
|
$ |
2,955,543 |
|
$ |
6,800,343 |
|
$ |
2,952,443 |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Mortgage loans payable |
|
$ |
4,173,320 |
|
$ |
1,847,234 |
|
$ |
4,365,395 |
|
$ |
1,935,460 |
|
Derivative instruments-fair value |
|
37,183 |
|
18,814 |
|
46,017 |
|
23,264 |
|
||||
Accrued interest payable |
|
11,753 |
|
5,114 |
|
11,018 |
|
4,879 |
|
||||
Accounts payable and accrued expenses |
|
79,951 |
|
33,684 |
|
80,789 |
|
34,783 |
|
||||
Deferred revenue |
|
131,932 |
|
45,613 |
|
151,741 |
|
52,167 |
|
||||
Security deposits |
|
7,097 |
|
3,461 |
|
8,233 |
|
3,789 |
|
||||
Contributed Capital (1) |
|
2,300,385 |
|
1,001,623 |
|
2,137,150 |
|
898,101 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total liabilities and equity |
|
$ |
6,741,621 |
|
$ |
2,955,543 |
|
$ |
6,800,343 |
|
$ |
2,952,443 |
|
As of March 31, 2010 the Company had nineteen 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 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 50% interest in The Meadows (increased from 25% in October 2009), 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: a 50% interest in 141 Fifth Avenue, a 50% interest in 180-182 Broadway and a 51% interest in each of 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 an unconsolidated joint venture reflects our actual contributed capital base.
JOINT VENTURE STATEMENTS Statements
of Operations for Unconsolidated Property Joint Ventures
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|||||
|
|
Three Months Ended March 31, 2010 |
|
December 31, 2009 |
|
Three Months Ended March 31, 2009 |
|
|||||||||
|
|
|
|
SLG |
|
SLG |
|
|
|
SLG |
|
|||||
|
|
Total Property |
|
Property Interest |
|
Property Interest |
|
Total Property |
|
Property Interest |
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental revenue, net |
|
$ |
146,490 |
|
$ |
66,740 |
|
$ |
66,681 |
|
$ |
151,087 |
|
$ |
67,437 |
|
Escalation and reimbursement revenues |
|
19,910 |
|
9,810 |
|
9,537 |
|
20,838 |
|
9,849 |
|
|||||
Other income |
|
7,740 |
|
3,662 |
|
2,684 |
|
944 |
|
509 |
|
|||||
Total Revenues, net |
|
$ |
174,140 |
|
$ |
80,212 |
|
$ |
78,902 |
|
$ |
172,869 |
|
$ |
77,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating expenses |
|
$ |
29,142 |
|
$ |
14,261 |
|
$ |
13,054 |
|
$ |
31,804 |
|
$ |
14,048 |
|
Ground rent |
|
1,025 |
|
171 |
|
171 |
|
1,025 |
|
171 |
|
|||||
Real estate taxes |
|
22,306 |
|
10,759 |
|
9,544 |
|
21,992 |
|
10,386 |
|
|||||
Total Operating Expenses |
|
$ |
52,473 |
|
$ |
25,191 |
|
$ |
22,769 |
|
$ |
54,821 |
|
$ |
24,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP NOI |
|
$ |
121,667 |
|
$ |
55,021 |
|
$ |
56,133 |
|
$ |
118,048 |
|
$ |
53,190 |
|
Cash NOI |
|
$ |
109,650 |
|
$ |
49,646 |
|
$ |
50,551 |
|
$ |
91,787 |
|
$ |
38,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense, net of interest income |
|
$ |
49,690 |
|
$ |
21,538 |
|
$ |
20,540 |
|
46,763 |
|
19,540 |
|
||
Amortization of deferred financing costs |
|
4,267 |
|
1,757 |
|
2,258 |
|
4,605 |
|
1,387 |
|
|||||
Depreciation and amortization |
|
37,747 |
|
16,350 |
|
16,936 |
|
39,828 |
|
16,238 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Income |
|
$ |
29,963 |
|
$ |
15,376 |
|
$ |
16,399 |
|
$ |
26,852 |
|
$ |
16,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Plus: Real estate depreciation |
|
37,715 |
|
16,343 |
|
16,930 |
|
39,796 |
|
16,231 |
|
|||||
Funds From Operations |
|
$ |
67,678 |
|
$ |
31,719 |
|
$ |
33,329 |
|
$ |
66,648 |
|
$ |
32,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Plus: Non real estate depreciation and amortization |
|
$ |
4,299 |
|
$ |
1,764 |
|
$ |
2,264 |
|
$ |
4,637 |
|
$ |
1,394 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(11,633 |
) |
(5,259 |
) |
(5,274 |
) |
(25,897 |
) |
(14,918 |
) |
|||||
Less: Second cycle tenant improvement |
|
(5,386 |
) |
(3,013 |
) |
(2,061 |
) |
(16,394 |
) |
(6,785 |
) |
|||||
Less: Second cycle leasing commissions |
|
(6,602 |
) |
(3,921 |
) |
(135 |
) |
(9,029 |
) |
(5,391 |
) |
|||||
Less: Recurring CAPEX |
|
(1,052 |
) |
(452 |
) |
(1,145 |
) |
(1,137 |
) |
(504 |
) |
|||||
FAD Adjustment |
|
$ |
(20,374 |
) |
$ |
(10,881 |
) |
$ |
(6,351 |
) |
$ |
(47,820 |
) |
$ |
(26,204 |
) |
SELECTED FINANCIAL DATA Capitalization
Analysis
|
|
|
3/31/2010 |
|
12/31/2009 |
|
9/30/2009 |
|
6/30/2009 |
|
3/31/2009 |
|
|||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
|
|||||
Common Equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Common Shares Outstanding |
|
77,924 |
|
77,514 |
|
76,841 |
|
76,820 |
|
57,259 |
|
|||||
OP Units Outstanding |
|
1,408 |
|
1,684 |
|
2,330 |
|
2,336 |
|
2,336 |
|
|||||
Total Common Equity (Shares and Units) |
|
79,332 |
|
79,198 |
|
79,171 |
|
79,156 |
|
59,595 |
|
|||||
Common Share Price (End of Period) |
|
$ |
57.27 |
|
$ |
50.24 |
|
$ |
43.85 |
|
$ |
22.94 |
|
$ |
10.80 |
|
Equity Market Value |
|
$ |
4,543,344 |
|
$ |
3,978,908 |
|
$ |
3,471,648 |
|
$ |
1,815,839 |
|
$ |
643,626 |
|
Preferred Equity at Liquidation Value: |
|
392,500 |
|
257,500 |
|
257,500 |
|
257,500 |
|
257,500 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Real Estate Debt |
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Level Mortgage Debt |
|
$ |
2,723,146 |
|
$ |
2,595,552 |
|
$ |
2,599,416 |
|
$ |
2,570,085 |
|
$ |
2,585,592 |
|
Outstanding Balance on Unsecured Credit Line |
|
900,000 |
|
1,374,076 |
|
1,374,076 |
|
1,419,500 |
|
1,389,067 |
|
|||||
Junior Subordinated Deferrable Interest Debentures |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
|||||
Unsecured Notes |
|
798,344 |
|
548,334 |
|
548,326 |
|
548,317 |
|
563,456 |
|
|||||
Convertible Bonds |
|
254,911 |
|
274,726 |
|
293,849 |
|
324,729 |
|
588,100 |
|
|||||
Liability Held for Sale |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Consolidated Debt |
|
4,776,401 |
|
4,892,688 |
|
4,915,667 |
|
4,962,631 |
|
5,226,215 |
|
|||||
Companys Portion of Joint Venture Debt |
|
1,847,234 |
|
1,848,721 |
|
1,909,878 |
|
1,888,898 |
|
1,935,460 |
|
|||||
Total Combined Debt |
|
6,623,635 |
|
6,741,409 |
|
6,825,545 |
|
6,851,529 |
|
7,161,675 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Market Cap (Debt & Equity) |
|
$ |
11,559,479 |
|
$ |
10,977,817 |
|
$ |
10,554,693 |
|
$ |
8,924,868 |
|
$ |
8,062,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Availability under Lines of Credit |
|
|
|
|
|
|
|
|
|
|
|
|||||
Senior Unsecured Line of Credit |
|
$ |
525,826 |
(A) |
$ |
50,801 |
(A) |
$ |
49,810 |
|
$ |
58,903 |
|
$ |
56,490 |
|
(A) As reduced by $26,174 outstanding letters of credit.
Combined Capitalized Interest |
|
$ |
|
|
$ |
|
|
$ |
19 |
|
$ |
127 |
|
$ |
136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Ratio Analysis |
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated Basis |
|
|
|
|
|
|
|
|
|
|
|
|||||
Debt to Market Cap Ratio |
|
49.18 |
% |
53.59 |
% |
56.86 |
% |
70.53 |
% |
85.29 |
% |
|||||
Debt to Gross Real Estate Book Ratio |
|
57.03 |
% |
59.34 |
% |
59.93 |
% |
60.42 |
% |
63.83 |
% |
|||||
Secured Real Estate Debt to Secured Assets Gross Book |
|
59.28 |
% |
58.06 |
% |
58.34 |
% |
57.32 |
% |
57.85 |
% |
|||||
Unsecured Debt to Unencumbered Assets-Gross Book Value |
|
55.17 |
% |
61.82 |
% |
62.80 |
% |
65.14 |
% |
72.10 |
% |
|||||
Joint Ventures Allocated |
|
|
|
|
|
|
|
|
|
|
|
|||||
Combined Debt to Market Cap Ratio |
|
57.30 |
% |
61.41 |
% |
64.67 |
% |
76.77 |
% |
88.82 |
% |
|||||
Debt to Gross Real Estate Book Ratio |
|
58.74 |
% |
60.51 |
% |
61.72 |
% |
61.95 |
% |
64.60 |
% |
|||||
Secured Real Estate Debt to Secured Assets Gross Book |
|
60.98 |
% |
60.33 |
% |
61.66 |
% |
60.84 |
% |
61.37 |
% |
SELECTED FINANCIAL DATA Property
NOI and Coverage Ratios
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
|||||||
|
|
March 31, |
|
March 31, |
|
December 31, |
|
September 30, |
|
|||||
|
|
2010 |
|
2009 |
|
2009 |
|
2009 |
|
|||||
Property NOI |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Property operating NOI |
|
$ |
125,080 |
|
$ |
129,370 |
|
$ |
126,101 |
|
$ |
124,462 |
|
|
NOI from discontinued operations |
|
|
|
940 |
|
|
|
341 |
|
|||||
Total property operating NOI - consolidated |
|
125,080 |
|
130,310 |
|
126,101 |
|
124,803 |
|
|||||
SLG share of property NOI from JVs |
|
55,021 |
|
53,190 |
|
56,133 |
|
55,183 |
|
|||||
GAAP NOI |
|
$ |
180,101 |
|
$ |
183,500 |
|
$ |
182,234 |
|
$ |
179,986 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Less: |
Free rent (Net of Amortization) |
|
3,314 |
|
8,922 |
|
1,091 |
|
514 |
|
||||
|
Net FAS 141 adjustment |
|
6,469 |
|
6,083 |
|
7,890 |
|
7,523 |
|
||||
|
Straightline revenue adjustment |
|
13,047 |
|
12,735 |
|
11,227 |
|
11,568 |
|
||||
|
|
|
|
|
|
|
|
|
|
|||||
Plus: |
Allowance for S/L tenant credit loss |
|
1,424 |
|
2,112 |
|
1,139 |
|
1,872 |
|
||||
|
Ground lease straight-line adjustment |
|
64 |
|
91 |
|
91 |
|
91 |
|
||||
Cash NOI |
|
$ |
158,759 |
|
$ |
157,963 |
|
$ |
163,256 |
|
$ |
162,344 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Components of Debt Service and Fixed Charges |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Interest expense |
|
57,479 |
|
60,594 |
|
54,195 |
|
65,570 |
|
|||||
Fixed amortization principal payments |
|
7,139 |
|
7,145 |
|
7,151 |
|
6,682 |
|
|||||
Total Consolidated Debt Service |
|
64,618 |
|
67,739 |
|
61,346 |
|
72,252 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Payments under ground lease arrangements |
|
7,885 |
|
8,137 |
|
7,913 |
|
8,003 |
|
|||||
Dividend on perpetual preferred shares |
|
7,116 |
|
4,969 |
|
4,969 |
|
4,969 |
|
|||||
Total Consolidated Fixed Charges |
|
79,619 |
|
80,845 |
|
74,228 |
|
85,224 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA - Consolidated |
|
167,606 |
|
229,964 |
|
167,122 |
|
175,402 |
|
|||||
Adjusted EBITDA - Combined |
|
189,144 |
|
249,504 |
|
187,662 |
|
195,364 |
|
|||||
Interest Coverage Ratio |
|
2.97 |
|
3.81 |
|
3.16 |
|
3.27 |
|
|||||
Debt Service Coverage Ratio |
|
2.64 |
|
3.41 |
|
2.78 |
|
2.90 |
|
|||||
Fixed Charge Coverage Ratio |
|
2.14 |
|
2.85 |
|
2.29 |
|
2.39 |
|
SELECTED FINANCIAL DATA 2009
Same Store - Consolidated
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
|||||||||
|
|
March 31, |
|
March 31, |
|
|
|
December 31, |
|
September 30, |
|
|||||
|
|
2010 |
|
2009 |
|
% |
|
2009 |
|
2009 |
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Rental revenue, net |
|
$ |
193,427 |
|
$ |
190,379 |
|
1.6 |
% |
$ |
191,846 |
|
$ |
190,838 |
|
|
Escalation & reimbursement revenues |
|
30,908 |
|
32,878 |
|
-6.0 |
% |
29,356 |
|
29,538 |
|
||||
|
Other income |
|
2,816 |
|
663 |
|
324.7 |
% |
1,053 |
|
6,837 |
|
||||
|
Total Revenues |
|
227,151 |
|
223,920 |
|
1.4 |
% |
222,255 |
|
227,213 |
|
||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating expense |
|
51,273 |
|
51,838 |
|
-1.1 |
% |
50,353 |
|
51,096 |
|
||||
|
Ground rent |
|
7,988 |
|
8,284 |
|
-3.6 |
% |
8,060 |
|
8,150 |
|
||||
|
Real estate taxes |
|
37,124 |
|
36,173 |
|
2.6 |
% |
33,123 |
|
34,263 |
|
||||
|
|
|
96,385 |
|
96,295 |
|
0.1 |
% |
91,536 |
|
93,509 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
EBITDA |
|
130,766 |
|
127,625 |
|
2.5 |
% |
130,719 |
|
133,704 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest expense & amortization of financing costs |
|
37,100 |
|
36,413 |
|
1.9 |
% |
37,458 |
|
48,576 |
|
||||
|
Depreciation & amortization |
|
53,269 |
|
51,906 |
|
2.6 |
% |
57,503 |
|
54,245 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income before noncontrolling interest |
|
40,397 |
|
39,306 |
|
2.8 |
% |
35,758 |
|
30,883 |
|
||||
Plus: |
Real estate depreciation & amortization |
|
53,252 |
|
51,891 |
|
2.6 |
% |
57,494 |
|
54,236 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
FFO |
|
93,649 |
|
91,197 |
|
2.7 |
% |
93,252 |
|
85,119 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: |
Nonbuilding revenue |
|
192 |
|
192 |
|
0.0 |
% |
486 |
|
190 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Plus: |
Interest expense & amortization of financing costs |
|
37,100 |
|
36,413 |
|
1.9 |
% |
37,458 |
|
48,576 |
|
||||
|
Non-real estate depreciation |
|
17 |
|
15 |
|
13.3 |
% |
9 |
|
9 |
|
||||
GAAP NOI |
|
130,574 |
|
127,433 |
|
2.5 |
% |
130,233 |
|
133,514 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|||||
Less: |
Free rent (net of amortization) |
|
3,520 |
|
557 |
|
532.0 |
% |
1,317 |
|
57 |
|
||||
|
Straightline revenue adjustment |
|
7,130 |
|
6,621 |
|
7.7 |
% |
6,069 |
|
5,909 |
|
||||
|
Rental income - FAS 141 |
|
6,681 |
|
5,374 |
|
24.3 |
% |
7,507 |
|
6,031 |
|
||||
|
Ground lease straight-line adjustment |
|
331 |
|
304 |
|
8.9 |
% |
304 |
|
304 |
|
||||
Plus: |
Allowance for S/L tenant credit loss |
|
1,214 |
|
1,870 |
|
-35.1 |
% |
1,131 |
|
1,061 |
|
||||
Cash NOI |
|
$ |
114,126 |
|
$ |
116,447 |
|
-2.0 |
% |
$ |
116,167 |
|
$ |
122,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP NOI to Real Estate Revenue, net |
|
57.23 |
% |
56.49 |
% |
|
|
58.43 |
% |
58.54 |
% |
||||
|
Cash NOI to Real Estate Revenue, net |
|
50.02 |
% |
51.62 |
% |
|
|
52.12 |
% |
53.61 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
GAAP NOI before Ground Rent/Real Estate Revenue, net |
|
60.73 |
% |
60.16 |
% |
|
|
62.04 |
% |
62.11 |
% |
||||
|
Cash NOI before Ground Rent/Real Estate Revenue, net |
|
53.37 |
% |
55.15 |
% |
|
|
55.60 |
% |
57.05 |
% |
SELECTED FINANCIAL DATA 2009 Same Store - Joint Venture
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
|
|||||||||
|
|
March 31, |
|
March 31, |
|
|
|
December 31, |
|
September 30, |
|
|||||
|
|
2010 |
|
2009 |
|
% |
|
2009 |
|
2009 |
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Rental revenue, net |
|
$ |
66,740 |
|
$ |
68,113 |
|
-2.0 |
% |
$ |
66,681 |
|
$ |
67,186 |
|
|
Escalation & reimbursement revenues |
|
9,810 |
|
9,927 |
|
-1.2 |
% |
9,619 |
|
9,885 |
|
||||
|
Other income |
|
2,901 |
|
406 |
|
614.5 |
% |
2,684 |
|
2,531 |
|
||||
|
Total Revenues |
|
79,451 |
|
78,446 |
|
1.3 |
% |
78,984 |
|
79,602 |
|
||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating expense |
|
14,252 |
|
14,329 |
|
-0.5 |
% |
13,054 |
|
13,811 |
|
||||
|
Ground rent |
|
171 |
|
171 |
|
0.0 |
% |
171 |
|
171 |
|
||||
|
Real estate taxes |
|
10,759 |
|
10,508 |
|
2.4 |
% |
9,544 |
|
10,068 |
|
||||
|
|
|
25,182 |
|
25,008 |
|
0.7 |
% |
22,769 |
|
24,050 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
EBITDA |
|
54,269 |
|
53,438 |
|
1.6 |
% |
56,215 |
|
55,552 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest expense & amortization of financing costs |
|
23,298 |
|
21,175 |
|
10.0 |
% |
22,810 |
|
22,403 |
|
||||
|
Depreciation & amortization |
|
16,350 |
|
16,557 |
|
-1.3 |
% |
16,923 |
|
16,542 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income before noncontrolling interest |
|
14,621 |
|
15,706 |
|
-6.9 |
% |
16,482 |
|
16,607 |
|
||||
Plus: |
Real estate depreciation & amortization |
|
16,343 |
|
16,537 |
|
-1.2 |
% |
16,916 |
|
16,522 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
FFO |
|
30,964 |
|
32,243 |
|
-4.0 |
% |
33,398 |
|
33,129 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: |
Nonbuilding revenue |
|
23 |
|
378 |
|
-93.9 |
% |
241 |
|
101 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Plus: |
Interest expense & amortization of financing costs |
|
23,298 |
|
21,175 |
|
10.0 |
% |
22,810 |
|
22,403 |
|
||||
|
Non-real estate depreciation |
|
7 |
|
20 |
|
-65.0 |
% |
7 |
|
20 |
|
||||
GAAP NOI |
|
54,246 |
|
53,060 |
|
2.2 |
% |
55,974 |
|
55,451 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|||||
Less: |
Free rent (net of amortization) |
|
(206 |
) |
8,365 |
|
-102.5 |
% |
(226 |
) |
457 |
|
||||
|
Straightline revenue adjustment |
|
5,647 |
|
6,244 |
|
-9.6 |
% |
5,292 |
|
5,684 |
|
||||
|
Rental income - FAS 141 |
|
106 |
|
765 |
|
-86.1 |
% |
497 |
|
1,551 |
|
||||
Plus: |
Ground lease straight-line adjustment |
|
2 |
|
242 |
|
-99.2 |
% |
8 |
|
811 |
|
||||
|
Allowance for S/L tenant credit loss |
|
170 |
|
11 |
|
1445.5 |
% |
2 |
|
2 |
|
||||
Cash NOI |
|
$ |
48,871 |
|
$ |
37,939 |
|
28.8 |
% |
$ |
50,421 |
|
$ |
48,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP NOI to Real Estate Revenue, net |
|
68.29 |
% |
67.76 |
% |
|
|
71.08 |
% |
69.04 |
% |
||||
|
Cash NOI to Real Estate Revenue, net |
|
61.53 |
% |
48.45 |
% |
|
|
64.03 |
% |
60.48 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
GAAP NOI before Ground Rent/Real Estate Revenue, net |
|
68.51 |
% |
67.97 |
% |
|
|
71.29 |
% |
69.26 |
% |
||||
|
Cash NOI before Ground Rent/Real Estate Revenue, net |
|
61.53 |
% |
48.65 |
% |
|
|
64.24 |
% |
60.69 |
% |
DEBT SUMMARY SCHEDULE - Consolidated
|
|
|
Principal |
|
|
|
2010 Annual |
|
|
|
|
|
As-Of |
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
3/31/2010 |
|
Coupon |
|
Repayment |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300 Main Street |
|
11,500 |
|
5.75 |
% |
|
|
Feb-17 |
|
11,500 |
|
|
|
Open |
|
141 Fifth Avenue |
|
25,000 |
|
5.70 |
% |
|
|
Jun-17 |
|
25,000 |
|
|
|
Jun-10 |
|
500 West Putnam Avenue |
|
25,000 |
|
5.52 |
% |
422 |
|
Jan-16 |
|
22,376 |
|
|
|
Open |
|
673 First Avenue |
|
31,399 |
|
5.67 |
% |
827 |
|
Feb-13 |
|
28,984 |
|
|
|
Open |
|
625 Madison Avenue |
|
134,409 |
|
7.22 |
% |
2,908 |
|
Nov-15 |
|
109,537 |
|
|
|
Open |
|
609 Fifth Avenue |
|
97,578 |
|
5.85 |
% |
1,450 |
|
Oct-13 |
|
92,062 |
|
|
|
Open |
|
420 Lexington Avenue |
|
150,332 |
|
7.52 |
% |
1,298 |
|
Sep-16 |
|
138,916 |
|
|
|
Sep-12 |
|
711 Third Avenue |
|
120,000 |
|
4.99 |
% |
|
|
Jun-15 |
|
120,000 |
|
|
|
Open |
|
120 W 45th Street |
|
170,000 |
|
6.12 |
% |
|
|
Feb-17 |
|
170,000 |
|
|
|
Open |
|
220 E 42nd Street |
|
197,826 |
|
5.25 |
% |
4,113 |
|
Nov-13 |
|
182,342 |
|
|
|
Open |
|
919 Third Avenue |
|
223,343 |
|
6.87 |
% |
4,225 |
|
Aug-11 |
|
216,656 |
|
|
|
Open |
|
485 Lexington Avenue |
|
450,000 |
|
5.61 |
% |
|
|
Feb-17 |
|
450,000 |
|
|
|
Open |
|
1 Madison Avenue - South Building |
|
648,891 |
|
5.91 |
% |
11,841 |
|
May-20 |
|
404,531 |
|
|
|
Open |
|
|
|
2,285,278 |
|
6.02 |
% |
27,084 |
|
|
|
1,971,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt - Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
609 Partners, LLC |
|
37,421 |
|
5.00 |
% |
|
|
Jul-14 |
|
37,421 |
|
|
|
Open |
|
|
|
37,421 |
|
5.00 |
% |
|
|
|
|
37,421 |
|
|
|
|
|
Unsecured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured line of credit |
|
60,000 |
|
5.26 |
% |
|
|
Jun-12 |
|
60,000 |
|
Jun-12 |
|
Open |
|
Junior subordinated deferrable interest debentures |
|
100,000 |
|
5.61 |
% |
|
|
Jul-15 |
|
100,000 |
|
|
|
|
|
Unsecured note |
|
123,607 |
|
5.15 |
% |
|
|
Jan-11 |
|
123,607 |
|
|
|
Open |
|
Unsecured note |
|
150,000 |
|
5.88 |
% |
|
|
Aug-14 |
|
150,000 |
|
|
|
Open |
|
Unsecured note |
|
274,737 |
|
6.00 |
% |
|
|
Mar-16 |
|
275,000 |
|
|
|
Open |
|
Unsecured note |
|
250,000 |
|
7.75 |
% |
|
|
Mar-20 |
|
250,000 |
|
|
|
Open |
|
Convertible note |
|
94,084 |
|
4.00 |
% |
|
|
Jun-25 |
(1) |
94,576 |
|
|
|
Jun-10 |
|
Convertible note (net) |
|
160,827 |
|
3.00 |
% |
|
|
Mar-27 |
(2) |
168,673 |
|
|
|
Apr-12 |
|
|
|
1,213,255 |
|
5.64 |
% |
|
|
|
|
1,221,856 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fixed Rate Debt/Wtd Avg |
|
3,535,954 |
|
5.88 |
% |
27,084 |
|
|
|
3,231,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 Church Street (Libor + 250 bps) |
|
139,672 |
|
5.00 |
% |
|
|
Jan-13 |
|
139,672 |
|
|
|
Open |
|
180-182 Broadway (Libor + 225 bps) |
|
22,534 |
|
2.48 |
% |
|
|
Feb-11 |
|
22,534 |
|
|
|
Open |
|
28 W 44th St (Libor + 201 bps) |
|
123,122 |
|
2.25 |
% |
1,473 |
|
Aug-13 |
|
116,922 |
|
|
|
Open |
|
1 Landmark Square (Libor + 185 bps) |
|
115,119 |
|
2.08 |
% |
|
|
Feb-12 |
|
115,119 |
|
Feb-12 |
|
Open |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
400,447 |
|
3.17 |
% |
1,473 |
|
|
|
254,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured line of credit (Libor + 90 bps) |
|
840,000 |
|
1.05 |
% |
|
|
Jun-12 |
|
840,000 |
|
Jun-12 |
|
Open |
|
|
|
840,000 |
|
1.05 |
% |
|
|
|
|
840,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Floating Rate Debt/Wtd Avg |
|
1,240,447 |
|
1.74 |
% |
1,473 |
|
|
|
1,094,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated |
|
4,776,401 |
|
4.80 |
% |
28,557 |
|
|
|
4,325,756 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Joint Venture |
|
1,847,234 |
|
4.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Balance & Interest Rate with SLG JV Debt |
|
6,820,904 |
|
4.77 |
% |
|
|
|
|
|
|
|
|
|
|
(1) Notes can be put to the Company, at the option of the holder, on June 15, 2010.
(2) Notes can be put to the Company, at the option of the holder, on March 30, 2012.
DEBT SUMMARY SCHEDULE - Joint Venture
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Principal Outstanding - 3/31/10 |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
||
|
|
Gross Principal |
|
SLG Share |
|
Coupon |
|
Repayment |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
800 Third Avenue |
|
20,910 |
|
8,981 |
|
6.00 |
% |
|
|
Aug-17 |
|
8,981 |
|
|
|
Open |
|
1604-1610 Broadway |
|
27,000 |
|
12,150 |
|
5.66 |
% |
355 |
|
Apr-12 |
|
11,723 |
|
|
|
Open |
|
1221 Avenue of the 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 |
|
5.76 |
% |
|
|
Dec-16 |
|
50,000 |
|
|
|
Open |
|
100 Park Avenue (1) |
|
200,000 |
|
99,800 |
|
6.64 |
% |
|
|
Sep-14 |
|
81,318 |
|
|
|
Sep-11 |
|
One Court Square |
|
315,000 |
|
94,500 |
|
4.91 |
% |
|
|
Sep-15 |
|
94,500 |
|
|
|
Open |
|
2 Herald Square |
|
191,250 |
|
105,188 |
|
5.36 |
% |
|
|
Apr-17 |
|
105,188 |
|
|
|
Open |
|
1745 Broadway |
|
340,000 |
|
109,650 |
|
5.68 |
% |
|
|
Jan-17 |
|
109,650 |
|
|
|
Open |
|
885 Third Avenue |
|
267,650 |
|
147,208 |
|
6.26 |
% |
|
|
Jul-17 |
|
147,208 |
|
|
|
Open |
|
388/390 Greenwich Street |
|
1,106,757 |
|
559,997 |
|
5.19 |
% |
|
|
Dec-17 |
|
559,997 |
|
|
|
Open |
|
Total Fixed Rate Debt/Wtd Avg |
|
2,797,317 |
|
1,249,899 |
|
5.52 |
% |
355 |
|
|
|
1,230,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
388/390 Greenwich Street (Libor + 115 bps) |
|
31,622 |
|
16,000 |
|
1.38 |
% |
|
|
Dec-17 |
|
16,000 |
|
|
|
Open |
|
379 West Broadway (Libor + 165 bps) |
|
20,991 |
|
9,446 |
|
1.88 |
% |
|
|
Jul-11 |
|
9,446 |
|
|
|
Open |
|
1551/1555 Broadway (Libor + 400 bps) |
|
132,350 |
|
13,235 |
|
4.25 |
% |
5,000 |
|
Oct-11 |
|
12,360 |
|
|
|
Open |
|
29 West 34th Street (Libor + 165 bps) |
|
54,700 |
|
27,350 |
|
1.88 |
% |
425 |
|
May-11 |
|
27,132 |
|
|
|
Open |
|
Meadows (Libor + 135 bps) |
|
87,033 |
|
43,516 |
|
1.39 |
% |
201 |
|
Sep-12 |
|
43,034 |
|
|
|
Open |
|
16 Court Street (Libor + 250 bps) |
|
87,293 |
|
30,553 |
|
2.30 |
% |
|
|
Oct-13 |
|
30,553 |
|
|
|
Open |
|
1221 Avenue of the Americas (Libor + 75 bps) |
|
105,000 |
|
47,250 |
|
1.00 |
% |
|
|
Dec-10 |
|
47,250 |
|
|
|
Open |
|
521 Fifth Avenue (Libor + 100 bps) |
|
140,000 |
|
70,140 |
|
1.23 |
% |
|
|
Apr-11 |
|
70,140 |
|
|
|
Open |
|
717 Fifth Avenue (Libor + 275 bps) |
|
245,000 |
|
80,238 |
|
5.25 |
% |
|
|
Sep-11 |
|
80,238 |
|
|
|
Open |
|
1515 Broadway (Libor + 250 bps) |
|
472,014 |
|
259,607 |
|
3.50 |
% |
6,657 |
|
Dec-14 |
|
231,619 |
|
|
|
Open |
|
Total Floating Rate Debt/Wtd Avg |
|
1,376,003 |
|
597,335 |
|
2.92 |
% |
5,626 |
|
|
|
567,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Joint Venture Debt/Wtd Avg |
|
4,173,320 |
|
1,847,234 |
|
4.68 |
% |
5,981 |
|
|
|
1,798,761 |
|
|
|
|
|
(1) Does not include pending future funding of $15M.
Covenants
Senior Unsecured Line of Credit Covenants |
|
||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
46.8 |
% |
Less than 60% |
|
Secured Debt / Total Assets |
|
26.1 |
% |
Less than 50% |
|
Line Fixed Charge Coverage |
|
2.28 |
|
Greater than 1.50 |
|
Unsecured Debt / Unencumbered Assets |
|
43.8 |
% |
Less than 60% |
|
Unencumbered Interest Coverage |
|
3.66 |
|
Greater than 1.75 |
|
Maximum FFO Payout |
|
15.1 |
% |
Less than 95% |
|
DEBT SUMMARY SCHEDULE - Reckson
|
Consolidated
|
|
Principal |
|
|
|
2010 Annual |
|
|
|
|
|
As-Of |
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
3/31/2010 |
|
Coupon |
|
Repayment |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
919 Third Avenue |
|
223,343 |
|
6.87 |
% |
4,225 |
|
Aug-11 |
|
216,656 |
|
|
|
Open |
|
|
|
223,343 |
|
6.87 |
% |
4,225 |
|
|
|
216,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured note |
|
123,607 |
|
5.15 |
% |
|
|
Jan-11 |
|
123,607 |
|
|
|
Open |
|
Unsecured note |
|
150,000 |
|
5.88 |
% |
|
|
Aug-14 |
|
150,000 |
|
|
|
Open |
|
Unsecured note |
|
274,737 |
|
6.00 |
% |
|
|
Mar-16 |
|
275,000 |
|
|
|
Open |
|
Unsecured note |
|
250,000 |
|
7.75 |
% |
|
|
Mar-20 |
|
250,000 |
|
|
|
Open |
|
Convertible note |
|
94,084 |
|
4.00 |
% |
|
|
Jun-25 |
(1) |
94,576 |
|
|
|
Jun-10 |
|
|
|
892,428 |
|
6.14 |
% |
|
|
|
|
893,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated |
|
1,115,771 |
|
6.29 |
% |
4,225 |
|
|
|
1,109,839 |
|
|
|
|
|
Joint Venture
|
|
Principal Outstanding - 3/31/10 |
|
|
|
2010 |
|
Maturity |
|
Due at |
|
As-Of |
|
Earliest |
|
||
|
|
Gross Principal |
|
SLG Share |
|
Coupon |
|
Repayment |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Court Square |
|
315,000 |
|
94,500 |
|
4.91 |
% |
|
|
Sep-15 |
|
94,500 |
|
|
|
Open |
|
Total Debt/Wtd Avg - Joint Venture |
|
315,000 |
|
94,500 |
|
4.91 |
% |
|
|
|
|
94,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated + Joint Venture |
|
|
|
1,210,271 |
|
6.18 |
% |
4,225 |
|
|
|
1,204,339 |
|
|
|
|
|
(1) Notes can be put to the Company, at the option of the holder, on June 15, 2010.
Covenants
Reckson Unsecured Notes Covenants |
|
||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
27.0 |
% |
Less than 60% |
|
Secured Debt / Total Assets |
|
5.0 |
% |
Less than 40% |
|
Debt Service Coverage |
|
3.60 |
|
Greater than 1.5 |
|
Unencumbered Assets / Unsecured Debt |
|
317.0 |
% |
Greater than 150% |
|
SUMMARY OF GROUND LEASE ARRANGEMENTS
|
|
|
2010 Scheduled |
|
2011 Scheduled |
|
2012 Scheduled |
|
2013 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 |
|
$ |
17,853 |
|
2037 |
|
420 Lexington Avenue (2) |
|
10,933 |
|
10,933 |
|
10,933 |
|
10,933 |
|
|
|
2029 |
(3) |
|||||
711 Third Avenue (2) (4) |
|
1,550 |
|
750 |
|
|
|
|
|
223 |
|
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) |
|
8,527 |
|
6,909 |
|
6,909 |
|
6,909 |
|
|
|
2043 |
|
|||||
1055 Washing Blvd, Stamford (2) |
|
615 |
|
615 |
|
615 |
|
615 |
|
|
|
2090 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total |
|
$ |
31,348 |
|
$ |
28,930 |
|
$ |
28,180 |
|
$ |
28,180 |
|
$ |
18,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Capitalized Lease |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
673 First Avenue |
|
$ |
1,451 |
|
$ |
1,555 |
|
$ |
1,555 |
|
$ |
1,555 |
|
$ |
16,930 |
|
2037 |
|
(1) Per the balance sheet at March 31, 2010.
(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.
STRUCTURED FINANCE
|
|
|
Assets |
|
Weighted Average |
|
Weighted Average |
|
Current |
|
LIBOR |
|
||
|
|
Outstanding |
|
Assets During Quarter |
|
Yield During Quarter |
|
Yield |
|
Rate (3) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
12/31/2008 |
|
$ |
747,883 |
|
$ |
755,516 |
|
10.34 |
% |
10.14 |
% |
0.44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||
Originations/Accretion (1) |
|
$ |
6,151 |
|
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
$ |
910 |
|
|
|
|
|
|
|
|
|
|
Redemptions/Sales/Amortization/Reserves |
|
$ |
(63,561 |
) |
|
|
|
|
|
|
|
|
|
3/31/2009 |
|
$ |
691,383 |
|
$ |
688,985 |
|
8.48 |
% |
8.74 |
% |
0.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||
Originations/Accretion (1) |
|
$ |
29,468 |
|
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
$ |
0 |
|
|
|
|
|
|
|
|
|
|
Redemptions/Sales/Amortization/Reserves |
|
$ |
(112,541 |
) |
|
|
|
|
|
|
|
|
|
6/30/2009 (2) |
|
$ |
608,310 |
|
$ |
665,578 |
|
8.31 |
% |
8.28 |
% |
0.31 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||
Originations/Accretion (1) |
|
$ |
21,332 |
|
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
$ |
3,175 |
|
|
|
|
|
|
|
|
|
|
Redemptions/Sales/Amortization/Reserves |
|
$ |
(17,359 |
) |
|
|
|
|
|
|
|
|
|
9/30/2009 (2) |
|
$ |
615,458 |
|
$ |
610,044 |
|
9.31 |
% |
8.92 |
% |
0.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||
Originations/Accretion (1) |
|
$ |
192,351 |
|
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
$ |
866 |
|
|
|
|
|
|
|
|
|
|
Redemptions/Sales/Amortization/Reserves |
|
$ |
(23,063 |
) |
|
|
|
|
|
|
|
|
|
12/31/2009 (2) |
|
$ |
785,612 |
|
$ |
648,018 |
|
8.80 |
% |
7.84 |
% |
0.23 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||
Originations/Accretion (1) |
|
$ |
83,824 |
|
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
$ |
857 |
|
|
|
|
|
|
|
|
|
|
Redemptions/Sales/Amortization/Reserves |
|
$ |
(83,162 |
) |
|
|
|
|
|
|
|
|
|
3/31/2010 (2) |
|
$ |
787,131 |
|
$ |
786,075 |
|
7.40 |
% |
8.08 |
% |
0.25 |
% |
(1) Accretion includes original issue discounts and compounding investment income.
(2) Includes approximately $1 million of structured finance investments which are classified as held for sale.
(3) LIBOR rate is as of quarter end.
STRUCTURED FINANCE
|
|
|
|
|
|
|
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 |
|
$ |
201,294 |
|
$ |
|
|
$ |
476 |
|
4.82 |
% |
4.96 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Junior Mortgage Participation |
|
$ |
122,441 |
|
$ |
885,050 |
|
$ |
1,631 |
(3) |
11.90 |
% |
12.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mezzanine Debt |
|
$ |
343,832 |
|
$ |
6,181,036 |
|
$ |
2,500 |
(3) |
8.10 |
% |
8.54 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Preferred Equity |
|
$ |
42,648 |
|
$ |
209,168 |
|
$ |
109 |
|
11.95 |
% |
12.35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Other |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Mortgage Debt |
|
$ |
37,321 |
|
$ |
|
|
$ |
96 |
|
5.23 |
% |
5.33 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mezzanine Debt |
|
$ |
14,123 |
|
$ |
2,221,640 |
|
$ |
87 |
|
5.99 |
% |
6.10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Preferred Equity |
|
$ |
25,472 |
|
$ |
988,128 |
|
$ |
233 |
|
3.90 |
% |
3.65 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Balance as of 3/31/10 |
|
$ |
787,131 |
|
$ |
10,485,022 |
|
$ |
1,482 |
(3) |
7.40 |
% |
8.08 |
% |
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 2.67 years.
(3) Excluding the mezzanine loan and junior mortgage participation on the retail portion of a New York City property, the weighted average exposure for New York City Junior Mortgage Debt, Mezzanine Debt and the total structured finance portfolio are $387 psf, $930 psf and $566 psf, respectively.
|
|
|
|
STRUCTURED FINANCE
10 Largest Investments ($000s omitted) |
|
|
|
|
|
|
|
|
|
|
Senior |
|
|
|
Current |
|
|||
Investment Type |
|
Book Value (1) |
|
Location |
|
Collateral Type |
|
Financing |
|
Last $ PSF |
|
Yield |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mortgage and Mezzanine |
|
$ |
185,160 |
|
New York City |
|
Office |
|
$ |
|
|
$ |
603 |
|
4.31 |
%(2) |
Mortgage and Mezzanine |
|
146,164 |
|
New York City |
|
Retail |
|
285,000 |
|
$ |
5,950 |
|
15.75 |
% |
||
Mezzanine Loan |
|
84,636 |
|
New York City |
|
Office |
|
1,139,000 |
|
$ |
1,111 |
|
0.00 |
% |
||
Mortgage and Mezzanine |
|
58,593 |
|
New York City |
|
Office |
|
205,000 |
|
$ |
382 |
|
3.48 |
% |
||
Mortgage and Mezzanine |
|
47,677 |
|
Various |
|
Office |
|
2,221,640 |
|
$ |
87 |
|
5.76 |
% |
||
Preferred Equity |
|
42,648 |
|
New York City |
|
Office |
|
209,168 |
|
$ |
109 |
|
12.35 |
% |
||
Mezzanine Loan |
|
39,313 |
|
New York City |
|
Office/Retail |
|
165,000 |
|
$ |
1,714 |
|
9.89 |
% |
||
Mortgage Loan |
|
35,041 |
|
New York City |
|
Office |
|
210,000 |
|
$ |
444 |
|
13.15 |
% |
||
Preferred Equity |
|
25,472 |
|
Los Angeles |
|
Office |
|
988,128 |
|
$ |
233 |
|
3.65 |
% |
||
Mezzanine Loan |
|
25,000 |
|
New York City |
|
Office |
|
200,000 |
|
$ |
440 |
|
9.26 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total |
|
$ |
689,704 |
|
|
|
|
|
$ |
5,622,936 |
|
|
|
7.65 |
% |
(1) Net of unamortized fees, discounts, and reserves
(2) Does not reflect amortization of discount
|
|
|
|
SELECTED PROPERTY DATA
Manhattan Properties |
|
|
|
|
|
|
|
|
# of |
|
Usable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Rent |
|
Total |
|
|||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Mar-10 |
|
Dec-09 |
|
Sep-09 |
|
Jun-09 |
|
Mar-09 |
|
Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
|
|
|
|
|
|
|
|
|
|
|
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
$ |
|
% |
|
% |
|
|
|
|
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 West 44th Street |
|
Midtown |
|
Fee Interest |
|
1 |
|
292,000 |
|
1 |
|
98.2 |
|
96.9 |
|
97.5 |
|
98.0 |
|
97.2 |
|
13,945,128 |
|
2 |
|
1 |
|
59 |
|
|
120 West 45th Street |
|
Midtown |
|
Fee Interest |
|
1 |
|
440,000 |
|
1 |
|
96.6 |
|
97.6 |
|
99.0 |
|
99.0 |
|
99.0 |
|
24,861,528 |
|
3 |
|
2 |
|
24 |
|
|
220 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
1,135,000 |
|
4 |
|
98.5 |
|
94.8 |
|
94.8 |
|
99.6 |
|
99.4 |
|
46,407,948 |
|
6 |
|
4 |
|
31 |
|
|
28 West 44th Street |
|
Midtown |
|
Fee Interest |
|
1 |
|
359,000 |
|
1 |
|
90.8 |
|
91.4 |
|
97.3 |
|
97.3 |
|
98.6 |
|
14,523,108 |
|
2 |
|
1 |
|
63 |
|
|
317 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
450,000 |
|
1 |
|
86.6 |
|
85.1 |
|
89.2 |
|
90.5 |
|
91.8 |
|
20,920,560 |
|
3 |
|
2 |
|
84 |
|
|
420 Lexington Ave (Graybar) |
|
Grand Central North |
|
Operating Sublease |
|
1 |
|
1,188,000 |
|
4 |
|
93.8 |
|
94.1 |
|
96.0 |
|
96.8 |
|
96.7 |
|
63,556,068 |
|
9 |
|
6 |
|
219 |
|
|
461 Fifth Avenue (3) |
|
Midtown |
|
Leasehold Interest |
|
1 |
|
200,000 |
|
1 |
|
98.8 |
|
98.8 |
|
98.8 |
|
98.8 |
|
95.4 |
|
15,553,824 |
|
2 |
|
1 |
|
18 |
|
|
485 Lexington Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
921,000 |
|
3 |
|
93.9 |
|
96.8 |
|
96.8 |
|
96.8 |
|
92.6 |
|
49,400,376 |
|
7 |
|
5 |
|
21 |
|
|
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
1 |
|
941,000 |
|
3 |
|
96.4 |
|
98.9 |
|
98.9 |
|
99.1 |
|
99.1 |
|
31,299,852 |
|
4 |
|
3 |
|
12 |
|
|
609 Fifth Avenue |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
160,000 |
|
1 |
|
97.5 |
|
97.5 |
|
97.9 |
|
99.1 |
|
99.1 |
|
13,622,808 |
|
2 |
|
1 |
|
14 |
|
|
625 Madison Avenue |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
563,000 |
|
2 |
|
99.6 |
|
99.8 |
|
99.7 |
|
97.3 |
|
97.6 |
|
44,021,352 |
|
6 |
|
4 |
|
27 |
|
|
673 First Avenue |
|
Grand Central South |
|
Leasehold Interest |
|
1 |
|
422,000 |
|
1 |
|
99.7 |
|
99.7 |
|
99.7 |
|
99.7 |
|
99.7 |
|
17,462,292 |
|
2 |
|
2 |
|
9 |
|
|
711 Third Avenue (1) |
|
Grand Central North |
|
Operating Sublease |
|
1 |
|
524,000 |
|
2 |
|
89.1 |
|
89.1 |
|
92.1 |
|
92.1 |
|
93.3 |
|
24,084,084 |
|
3 |
|
2 |
|
16 |
|
|
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
780,000 |
|
3 |
|
95.2 |
|
95.2 |
|
96.6 |
|
89.2 |
|
97.2 |
|
38,362,812 |
|
5 |
|
4 |
|
28 |
|
|
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
1 |
|
692,000 |
|
2 |
|
88.2 |
|
88.8 |
|
88.9 |
|
87.9 |
|
87.6 |
|
38,472,492 |
|
5 |
|
4 |
|
37 |
|
|
919 Third Avenue (2) |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
1,454,000 |
|
5 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
82,704,276 |
|
|
|
4 |
|
15 |
|
|
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1 |
|
1,062,000 |
|
3 |
|
98.9 |
|
98.9 |
|
98.9 |
|
98.9 |
|
98.9 |
|
71,619,264 |
|
10 |
|
6 |
|
20 |
|
|
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
562,000 |
|
2 |
|
89.4 |
|
89.2 |
|
97.2 |
|
97.2 |
|
94.6 |
|
30,521,256 |
|
4 |
|
3 |
|
43 |
|
|
1 Madison Avenue |
|
Park Avenue South |
|
Fee Interest |
|
1 |
|
1,176,900 |
|
4 |
|
99.8 |
|
99.8 |
|
99.8 |
|
99.8 |
|
99.8 |
|
61,721,184 |
|
8 |
|
6 |
|
2 |
|
|
331 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
114,900 |
|
0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
5,057,124 |
|
1 |
|
0 |
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal / Weighted Average |
|
20 |
|
13,436,800 |
|
43 |
|
95.9 |
|
96.0 |
|
97.0 |
|
97.0 |
|
97.1 |
|
$ |
708,117,336 |
|
85 |
|
63 |
|
761 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 Church Street |
|
Downtown |
|
Fee Interest |
|
1 |
|
1,047,500 |
|
3 |
|
43.4 |
|
|
|
|
|
|
|
|
|
18,938,016 |
|
3 |
|
2 |
|
9 |
|
|
333 West 34th Street |
|
Penn Station |
|
Fee Interest |
|
1 |
|
345,400 |
|
1 |
|
41.5 |
|
41.5 |
|
41.5 |
|
95.5 |
|
100.0 |
|
7,039,884 |
|
1 |
|
1 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal / Weighted Average |
|
2 |
|
1,392,900 |
|
4 |
|
43.0 |
|
41.5 |
|
41.5 |
|
95.5 |
|
100.0 |
|
$ |
25,977,900 |
|
4 |
|
3 |
|
10 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total / Weighted Average Manhattan Consolidated Properties |
|
22 |
|
14,829,700 |
|
48 |
|
90.9 |
|
94.6 |
|
95.6 |
|
97.0 |
|
97.2 |
|
$ |
734,095,236 |
|
88 |
|
66 |
|
771 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 Park Avenue - 50% |
|
Grand Central South |
|
Fee Interest |
|
1 |
|
834,000 |
|
3 |
|
83.7 |
|
84.3 |
|
83.7 |
|
81.5 |
|
75.7 |
|
44,972,124 |
|
|
|
2 |
|
35 |
|
|
521 Fifth Avenue - 50.1% (3) |
|
Grand Central |
|
Leasehold Interest |
|
1 |
|
460,000 |
|
1 |
|
85.3 |
|
81.5 |
|
89.1 |
|
88.3 |
|
89.6 |
|
19,102,776 |
|
|
|
1 |
|
44 |
|
|
800 Third Avenue - 42.95% |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
526,000 |
|
2 |
|
72.6 |
|
96.1 |
|
96.1 |
|
98.7 |
|
98.7 |
|
22,645,404 |
|
|
|
1 |
|
29 |
|
|
1221 Avenue of the Americas - 45% |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
2,550,000 |
|
8 |
|
90.7 |
|
94.3 |
|
93.6 |
|
93.7 |
|
93.7 |
|
151,664,688 |
|
|
|
7 |
|
19 |
|
|
1515 Broadway - 68.45% |
|
Times Square |
|
Fee Interest |
|
1 |
|
1,750,000 |
|
6 |
|
97.9 |
|
98.0 |
|
98.0 |
|
94.5 |
|
95.4 |
|
86,759,352 |
|
|
|
6 |
|
9 |
|
|
388 & 390 Greenwich Street - 50.6% |
|
Downtown |
|
Fee Interest |
|
2 |
|
2,635,000 |
|
8 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
102,945,936 |
|
|
|
5 |
|
1 |
|
|
1745 Broadway - 32.3% |
|
Midtown |
|
Fee Interest |
|
1 |
|
674,000 |
|
2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
36,538,044 |
|
|
|
1 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total / Weighted Average Unconsolidated Properties |
|
8 |
|
9,429,000 |
|
30 |
|
93.4 |
|
95.6 |
|
95.7 |
|
95.0 |
|
94.7 |
|
$ |
464,628,324 |
|
|
|
22 |
|
138 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manhattan Grand Total / Weighted Average |
|
30 |
|
24,258,700 |
|
78 |
|
91.9 |
(4) |
95.0 |
|
95.7 |
|
96.2 |
|
96.2 |
|
$ |
1,198,723,560 |
|
|
|
|
|
909 |
|
||||
Manhattan Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
926,866,597 |
|
|
|
88 |
|
|
|
||||
Manhattan Same Store Occupancy % - Combined |
|
|
|
22,865,800 |
|
94 |
|
94.8 |
|
95.8 |
|
96.5 |
|
96.2 |
|
96.1 |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio Grand Total |
|
61 |
|
31,063,400 |
|
100 |
|
91.0 |
|
93.6 |
|
94.5 |
|
94.8 |
|
94.8 |
|
$ |
1,386,770,455 |
|
|
|
|
|
1,337 |
|
||||
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,045,324,401 |
|
|
|
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.
(4) Exluding 100 Church Street, which the Company took ownership of by foreclosure in January 2010, the occupancy is 94%.
SELECTED PROPERTY DATA
|
|
|
|
|
|
|
# of |
|
Usable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized |
|
Total |
|
|||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Mar-10 |
|
Dec-09 |
|
Sep-09 |
|
Jun-09 |
|
Mar-09 |
|
Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
|
|
|
|
|
|
|
|
|
|
|
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
$ |
|
% |
|
% |
|
|
|
|
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store Westchester, NY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
1100 King Street |
|
Rye Brook, Westchester |
|
Fee Interest |
|
6 |
|
540,000 |
|
2 |
|
80.3 |
|
88.2 |
|
89.3 |
|
89.3 |
|
89.3 |
|
12,351,348 |
|
2 |
|
1 |
|
29 |
|
|
520 White Plains Road |
|
Tarrytown, Westchester |
|
Fee Interest |
|
1 |
|
180,000 |
|
1 |
|
93.2 |
|
93.2 |
|
93.2 |
|
93.2 |
|
92.4 |
|
4,377,708 |
|
1 |
|
0 |
|
10 |
|
|
115-117 Stevens Avenue |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
178,000 |
|
1 |
|
65.6 |
|
67.0 |
|
67.0 |
|
67.0 |
|
67.5 |
|
2,298,660 |
|
0 |
|
0 |
|
11 |
|
|
100 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
250,000 |
|
1 |
|
81.7 |
|
86.4 |
|
78.4 |
|
78.4 |
|
78.4 |
|
5,777,559 |
|
1 |
|
1 |
|
8 |
|
|
200 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
245,000 |
|
1 |
|
93.5 |
|
93.5 |
|
93.5 |
|
94.6 |
|
95.7 |
|
6,824,964 |
|
1 |
|
1 |
|
8 |
|
|
500 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
228,000 |
|
1 |
|
57.7 |
|
56.4 |
|
82.1 |
|
82.1 |
|
82.1 |
|
3,432,480 |
|
0 |
|
1 |
|
5 |
|
|
140 Grand Street |
|
White Plains, Westchester |
|
Fee Interest |
|
1 |
|
130,100 |
|
0 |
|
96.6 |
|
96.6 |
|
94.7 |
|
92.7 |
|
92.7 |
|
3,795,072 |
|
1 |
|
1 |
|
9 |
|
|
360 Hamilton Avenue |
|
White Plains, Westchester |
|
Fee Interest |
|
1 |
|
384,000 |
|
1 |
|
96.1 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
12,856,560 |
|
2 |
|
2 |
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Westchester, NY Subtotal/Weighted Average |
|
13 |
|
2,135,100 |
|
8 |
|
83.2 |
|
86.5 |
|
88.5 |
|
88.7 |
|
88.9 |
|
51,714,351 |
|
7 |
|
7 |
|
93 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store Connecticut |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
6 |
|
826,000 |
|
3 |
|
84.2 |
|
81.2 |
|
84.9 |
|
83.9 |
|
83.3 |
|
19,390,890 |
|
3 |
|
2 |
|
101 |
|
|
680 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
133,000 |
|
0 |
|
84.5 |
|
84.5 |
|
100.0 |
|
100.0 |
|
100.0 |
|
2,821,668 |
|
|
|
0 |
|
5 |
|
|
750 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
192,000 |
|
1 |
|
95.4 |
|
97.4 |
|
97.4 |
|
97.4 |
|
97.4 |
|
6,573,019 |
|
|
|
0 |
|
7 |
|
|
1055 Washington Boulevard |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
1 |
|
182,000 |
|
1 |
|
87.2 |
|
87.2 |
|
85.8 |
|
84.4 |
|
84.9 |
|
5,486,079 |
|
1 |
|
1 |
|
20 |
|
|
300 Main Street |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
130,000 |
|
0 |
|
92.2 |
|
92.8 |
|
95.3 |
|
95.3 |
|
95.3 |
|
1,961,892 |
|
0 |
|
0 |
|
20 |
|
|
1010 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
143,400 |
|
0 |
|
54.3 |
|
54.3 |
|
56.0 |
|
65.6 |
|
71.3 |
|
2,237,124 |
|
0 |
|
0 |
|
18 |
|
|
500 West Putnam Avenue |
|
Greenwich, Connecticut |
|
Fee Interest |
|
1 |
|
121,500 |
|
0 |
|
83.2 |
|
83.2 |
|
83.2 |
|
83.2 |
|
83.2 |
|
3,876,024 |
|
1 |
|
0 |
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Connecticut Subtotal/Weighted Average |
|
12 |
|
1,727,900 |
|
5 |
|
83.8 |
|
82.7 |
|
85.8 |
|
86.0 |
|
86.2 |
|
42,346,696 |
|
5 |
|
3 |
|
181 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total / Weighted Average Consolidated Properties |
|
25 |
|
3,863,000 |
|
13 |
|
83.5 |
|
84.8 |
|
87.3 |
|
87.5 |
|
87.8 |
|
$ |
94,061,047 |
|
12 |
|
10 |
|
274 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Court Square - 30% |
|
Long Island City, New York |
|
Fee Interest |
|
1 |
|
1,402,000 |
|
5 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
51,363,840 |
|
|
|
1 |
|
1 |
|
|
The Meadows - 50% |
|
Rutherford, New Jersey |
|
Fee Interest |
|
2 |
|
582,100 |
|
2 |
|
84.7 |
|
84.9 |
|
85.3 |
|
82.6 |
|
83.0 |
|
12,074,436 |
|
|
|
1 |
|
53 |
|
|
16 Court Street - 35% |
|
Brooklyn, NY |
|
Fee Interest |
|
1 |
|
317,600 |
|
1 |
|
84.0 |
|
84.1 |
|
83.3 |
|
81.5 |
|
81.1 |
|
9,259,464 |
|
|
|
0 |
|
64 |
|
|
Jericho Plaza - 20.26% |
|
Jericho, New York |
|
Fee Interest |
|
2 |
|
640,000 |
|
2 |
|
95.1 |
|
92.8 |
|
96.2 |
|
97.7 |
|
97.6 |
|
21,288,108 |
|
|
|
0 |
|
36 |
|
|
Total / Weighted Average Unconsolidated Properties |
|
6 |
|
2,941,700 |
|
10 |
|
94.2 |
|
93.7 |
|
94.5 |
|
94.1 |
|
94.1 |
|
$ |
93,985,848 |
|
|
|
2 |
|
154 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Suburban Grand Total / Weighted Average |
|
31 |
|
6,804,700 |
|
23 |
|
88.1 |
|
88.7 |
|
90.4 |
|
90.3 |
|
90.4 |
|
$ |
188,046,895 |
|
|
|
|
|
428 |
|
||||
Suburban Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
118,457,804 |
|
|
|
12 |
|
|
|
||||
Suburban Same Store Occupancy % - Combined |
|
|
|
6,804,700 |
|
100 |
|
88.1 |
|
88.7 |
|
90.4 |
|
90.3 |
|
90.4 |
|
|
|
|
|
|
|
|
|
(1) SL Green holds a 51% interest in this consolidated joint venture asset.
(2) 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 |
|
10.7 |
|
10.7 |
|
|
|
|
|
|
|
$ |
642,012 |
|
$ |
40,126,600 |
|
1 |
|
1 |
|
|||
150 Grand Street |
|
White Plains, NY |
|
Fee Interest |
|
1 |
|
85,000 |
|
11 |
|
10.4 |
|
7.7 |
|
20.6 |
|
17.5 |
|
17.5 |
|
176,112 |
|
14,480,514 |
|
1 |
|
4 |
|
|||||
141 Fifth Avenue - 50% |
|
Flatiron |
|
Fee Interest |
|
1 |
|
21,500 |
|
3 |
|
77.6 |
|
100.0 |
|
77.6 |
|
68.5 |
|
100.0 |
|
2,411,940 |
|
17,779,331 |
|
4 |
|
3 |
|
|||||
1551-1555 Broadway - 10% |
|
Times Square |
|
Fee Interest |
|
1 |
|
25,600 |
|
3 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
16,018,584 |
|
144,655,760 |
|
5 |
|
1 |
|
|||||
1604 Broadway - 63% |
|
Times Square |
|
Leasehold Interest |
|
1 |
|
29,876 |
|
4 |
|
23.7 |
|
23.7 |
|
23.7 |
|
23.7 |
|
23.7 |
|
2,001,912 |
|
7,490,827 |
|
4 |
|
2 |
|
|||||
180-182 Broadway - 50% |
|
Cast Iron/Soho |
|
Fee Interest |
|
2 |
|
70,580 |
|
9 |
|
49.0 |
|
49.0 |
|
49.0 |
|
51.0 |
|
54.8 |
|
844,296 |
|
46,371,961 |
|
1 |
|
7 |
|
|||||
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 |
|
6,284,520 |
|
23,349,965 |
|
11 |
|
1 |
|
|||||
27-29 West 34th Street - 50% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
15,600 |
|
2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
3,856,164 |
|
47,913,211 |
|
7 |
|
2 |
|
|||||
379 West Broadway - 45% (2) |
|
Cast Iron/Soho |
|
Leasehold Interest |
|
1 |
|
62,006 |
|
8 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
3,889,020 |
|
22,020,161 |
|
6 |
|
5 |
|
|||||
717 Fifth Avenue - 32.75% |
|
Midtown/Plaza District |
|
Fee Interest |
|
1 |
|
119,550 |
|
15 |
|
75.8 |
|
75.8 |
|
75.8 |
|
75.8 |
|
77.7 |
|
19,217,016 |
|
278,698,158 |
|
21 |
|
7 |
|
|||||
7 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
36,800 |
|
5 |
|
10.8 |
|
10.8 |
|
10.8 |
|
10.8 |
|
10.8 |
|
273,336 |
|
9,714,174 |
|
1 |
|
1 |
|
|||||
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 |
|
17 |
|
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 |
|
21 |
|
1 |
|
|||||
Total / Weighted Average Retail/Development Properties |
|
12 |
|
774,612 |
|
100 |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
$ |
75,709,912 |
|
$ |
1,195,512,041 |
|
100 |
|
36 |
|
|||||||
SELECTED PROPERTY DATA
Manhattan Properties - Reckson Portfolio |
|
|
|
|
|
|
Usable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Rent |
|
Total |
|
|||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Mar-10 |
|
Dec-09 |
|
Sep-09 |
|
Jun-09 |
|
Mar-09 |
|
Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
|
|
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
692,000 |
|
9 |
|
88.2 |
|
88.8 |
|
88.9 |
|
87.9 |
|
87.6 |
|
38,472,492 |
|
19 |
|
15 |
|
15 |
|
|
919 Third Avenue |
|
Grand Central North |
|
Fee Interest (1) |
|
1,454,000 |
|
19 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
82,704,276 |
|
|
|
16 |
|
2 |
|
|
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1,062,000 |
|
14 |
|
98.9 |
|
98.9 |
|
98.9 |
|
98.9 |
|
98.9 |
|
71,619,264 |
|
36 |
|
28 |
|
25 |
|
|
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
562,000 |
|
7 |
|
89.4 |
|
89.2 |
|
97.2 |
|
97.2 |
|
94.6 |
|
30,521,256 |
|
15 |
|
12 |
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total / Weighted Average Consolidated Properties |
|
3,770,000 |
|
48 |
|
95.9 |
|
96.0 |
|
97.2 |
|
97.0 |
|
96.6 |
|
$ |
223,317,288 |
|
71 |
|
70 |
|
84 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total / Weighted Average |
|
3,770,000 |
|
48 |
|
95.9 |
|
96.0 |
|
97.2 |
|
97.0 |
|
96.6 |
|
$ |
223,317,288 |
|
|
|
|
|
84 |
|
||||
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
182,792,193 |
|
|
|
70 |
|
|
|
Suburban Properties - Reckson Portfolio
|
|
|
|
|
|
Usable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Rent |
|
Total |
|
|||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Mar-10 |
|
Dec-09 |
|
Sep-09 |
|
Jun-09 |
|
Mar-09 |
|
Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1100 King Street - 1 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
2,451,468 |
|
1 |
|
1 |
|
1 |
|
|
1100 King Street - 2 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
79.4 |
|
79.4 |
|
79.4 |
|
79.4 |
|
79.4 |
|
2,105,652 |
|
1 |
|
1 |
|
4 |
|
|
1100 King Street - 3 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
73.0 |
|
73.0 |
|
79.9 |
|
79.9 |
|
79.9 |
|
1,703,400 |
|
1 |
|
1 |
|
4 |
|
|
1100 King Street - 4 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
73.4 |
|
96.9 |
|
96.9 |
|
96.9 |
|
96.9 |
|
1,766,280 |
|
1 |
|
1 |
|
9 |
|
|
1100 King Street - 5 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
77.6 |
|
79.9 |
|
79.9 |
|
79.9 |
|
79.9 |
|
1,972,992 |
|
1 |
|
1 |
|
8 |
|
|
1100 King Street - 6 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
78.2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
2,351,556 |
|
1 |
|
1 |
|
3 |
|
|
520 White Plains Road |
|
Tarrytown, Westchester |
|
Fee Interest |
|
180,000 |
|
2 |
|
93.2 |
|
93.2 |
|
93.2 |
|
93.2 |
|
92.4 |
|
4,377,708 |
|
2 |
|
2 |
|
10 |
|
|
115-117 Stevens Avenue |
|
Valhalla, Westchester |
|
Fee Interest |
|
178,000 |
|
2 |
|
65.6 |
|
67.0 |
|
67.0 |
|
67.0 |
|
67.5 |
|
2,298,660 |
|
1 |
|
1 |
|
11 |
|
|
100 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
250,000 |
|
3 |
|
81.7 |
|
86.4 |
|
78.4 |
|
78.4 |
|
78.4 |
|
5,777,559 |
|
3 |
|
2 |
|
8 |
|
|
200 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
245,000 |
|
3 |
|
93.5 |
|
93.5 |
|
93.5 |
|
94.6 |
|
95.7 |
|
6,824,964 |
|
3 |
|
3 |
|
8 |
|
|
500 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
228,000 |
|
3 |
|
57.7 |
|
56.4 |
|
82.1 |
|
82.1 |
|
82.1 |
|
3,432,480 |
|
2 |
|
1 |
|
5 |
|
|
140 Grand Street |
|
White Plains, Westchester |
|
Fee Interest |
|
130,100 |
|
2 |
|
96.6 |
|
96.6 |
|
94.7 |
|
92.7 |
|
92.7 |
|
3,795,072 |
|
2 |
|
1 |
|
9 |
|
|
360 Hamilton Avenue |
|
White Plains, Westchester |
|
Fee Interest |
|
384,000 |
|
5 |
|
96.1 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
12,856,560 |
|
6 |
|
5 |
|
13 |
|
|
680 Washington Avenue |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
133,000 |
|
2 |
|
84.5 |
|
84.5 |
|
100.0 |
|
100.0 |
|
100.0 |
|
2,821,668 |
|
|
|
1 |
|
5 |
|
|
750 Washington Avenue |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
192,000 |
|
2 |
|
95.4 |
|
97.4 |
|
97.4 |
|
97.4 |
|
97.4 |
|
6,573,019 |
|
|
|
1 |
|
7 |
|
|
1055 Washington Avenue |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
182,000 |
|
2 |
|
87.2 |
|
87.2 |
|
85.8 |
|
84.4 |
|
84.9 |
|
5,486,079 |
|
3 |
|
2 |
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total / Weighted Average Consolidated Properties |
|
2,642,100 |
|
34 |
|
84.5 |
|
87.2 |
|
89.5 |
|
89.4 |
|
89.5 |
|
$ |
66,595,117 |
|
29 |
|
24 |
|
125 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Court Square - 30% |
|
Long Island City, New York |
|
Fee Interest |
|
1,402,000 |
|
18 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
51,363,840 |
|
|
|
6 |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total / Weighted Average Unconsolidated Properties |
|
1,402,000 |
|
18 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
$ |
51,363,840 |
|
|
|
6 |
|
1 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total / Weighted Average |
|
4,044,100 |
|
52 |
|
89.9 |
|
91.7 |
|
93.2 |
|
93.1 |
|
93.2 |
|
$ |
117,958,957 |
|
|
|
|
|
126 |
|
||||
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
77,400,872 |
|
|
|
30 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reckson Portfolio Grand Total |
|
|
|
|
|
7,814,100 |
|
100 |
|
92.8 |
|
93.7 |
|
95.1 |
|
95.0 |
|
94.8 |
|
$ |
341,276,245 |
|
|
|
|
|
210 |
|
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
260,193,065 |
|
100 |
|
100 |
|
|
|
(1) SL Green holds a 51% interest in this consolidated joint venture asset.
|
|
|
|
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, 750 Washington Blvd & Court Square |
|
Various |
|
4,451,237 |
|
$ |
174,363,120 |
(1) |
$ |
39.17 |
|
12.6 |
% |
$ |
85,215,732 |
|
8.2 |
% |
A-1 |
|
Viacom International, Inc. |
|
1515 Broadway |
|
2010, 2015 & 2020 (3) |
|
1,287,430 |
|
70,970,952 |
|
$ |
55.13 |
|
5.1 |
% |
48,579,617 |
|
4.6 |
% |
BBB |
|
||
Credit Suisse Securities (USA), Inc. |
|
1 Madison Avenue |
|
2020 |
|
1,150,207 |
|
60,581,388 |
|
$ |
52.67 |
|
4.4 |
% |
60,581,388 |
|
5.8 |
% |
A+ |
|
||
Morgan Stanley & Co. Inc. |
|
1221 Avenue of the Americas, 2 Jericho Plaza & 4 Landmark Square |
|
Various |
|
661,644 |
|
49,059,888 |
|
$ |
74.15 |
|
3.5 |
% |
21,971,706 |
|
2.1 |
% |
A-1 |
|
||
Random House, Inc. |
|
1745 Broadway |
|
2018 |
|
644,598 |
|
36,538,044 |
|
$ |
56.68 |
|
2.6 |
% |
11,787,173 |
|
1.1 |
% |
BBB |
|
||
Debevoise & Plimpton, LLP |
|
919 Third Avenue |
|
2021 |
|
586,528 |
|
36,446,748 |
|
$ |
62.14 |
|
2.6 |
% |
18,587,841 |
|
1.8 |
% |
|
|
||
Omnicom Group, Inc. |
|
220 East 42nd Street & 420 Lexington Avenue |
|
2010, 2011 & 2017 |
|
496,876 |
|
20,077,248 |
|
$ |
40.41 |
|
1.4 |
% |
20,077,248 |
|
1.9 |
% |
A- |
|
||
Societe Generale |
|
1221 Avenue of the Americas |
|
Various |
|
486,663 |
|
29,674,392 |
|
$ |
60.98 |
|
2.1 |
% |
13,353,476 |
|
1.3 |
% |
A+ |
|
||
The McGraw Hill Companies, Inc. |
|
1221 Avenue of the Americas |
|
Various |
|
420,329 |
|
23,335,016 |
|
$ |
55.52 |
|
1.7 |
% |
10,500,757 |
|
1.0 |
% |
A |
|
||
Advance Magazine Group, Fairchild Publications |
|
750 Third Avenue & 485 Lexington Avenue |
|
2021 |
|
342,720 |
|
13,729,476 |
|
$ |
40.06 |
|
1.0 |
% |
13,729,476 |
|
1.3 |
% |
|
|
||
C.B.S. Broadcasting, Inc. |
|
555 West 57th Street |
|
2013 & 2017 |
|
286,037 |
|
10,549,488 |
|
$ |
36.88 |
|
0.8 |
% |
10,549,488 |
|
1.0 |
% |
BBB- |
|
||
Polo Ralph Lauren Corporation |
|
625 Madison Avenue |
|
2019 |
|
269,269 |
|
16,127,064 |
|
$ |
59.89 |
|
1.2 |
% |
16,127,064 |
|
1.5 |
% |
BBB+ |
|
||
Schulte, Roth & Zabel LLP |
|
919 Third Avenue |
|
2021 |
|
263,186 |
|
14,654,520 |
|
$ |
55.68 |
|
1.1 |
% |
7,473,805 |
|
0.7 |
% |
|
|
||
Verizon |
|
120 West 45th Street, 1100 King Street Bldgs 1& 2, 1 Landmark Square, 2 Landmark Square & 500 Summit Lake Drive |
|
Various |
|
256,811 |
|
7,572,240 |
|
$ |
29.49 |
|
0.5 |
% |
7,572,240 |
|
0.7 |
% |
A |
|
||
The Travelers Indemnity Company |
|
485 Lexington Avenue & 2 Jericho Plaza |
|
2015 & 2016 |
|
250,857 |
|
12,215,832 |
|
$ |
48.70 |
|
0.9 |
% |
11,324,950 |
|
1.1 |
% |
AA- |
|
||
New York Presbyterian Hospital |
|
28 West 44th Street & 673 First Avenue |
|
2021 |
|
238,798 |
|
9,008,556 |
|
$ |
37.72 |
|
0.6 |
% |
9,008,556 |
|
0.9 |
% |
|
|
||
The City University of New York - CUNY |
|
555 West 57th Street & 28 West 44th Street |
|
2010, 2011, 2015 & 2016 |
|
229,044 |
|
8,652,708 |
|
$ |
37.78 |
|
0.6 |
% |
8,652,708 |
|
0.8 |
% |
|
|
||
BMW of Manhattan |
|
555 West 57th Street |
|
2022 |
|
227,782 |
|
5,039,772 |
|
$ |
22.13 |
|
0.4 |
% |
5,039,772 |
|
0.5 |
% |
|
|
||
Sonnenschein, Nath & Rosenthal |
|
1221 Avenue of the Americas |
|
Various |
|
191,825 |
|
13,309,284 |
|
$ |
69.38 |
|
1.0 |
% |
5,989,178 |
|
0.6 |
% |
|
|
||
D.E. Shaw and Company L.P. |
|
120 West 45th Street |
|
2011, 2013, 2015 & 2017 |
|
187,484 |
|
11,481,804 |
|
$ |
61.24 |
|
0.8 |
% |
11,481,804 |
|
1.1 |
% |
|
|
||
Amerada Hess Corp. |
|
1185 Avenue of the Americas |
|
2027 |
|
182,529 |
|
11,663,772 |
|
$ |
63.90 |
|
0.8 |
% |
11,663,772 |
|
1.1 |
% |
BBB- |
|
||
Fuji Color Processing Inc. |
|
200 Summit Lake Drive |
|
2013 |
|
165,880 |
|
5,006,328 |
|
$ |
30.18 |
|
0.4 |
% |
5,006,328 |
|
0.5 |
% |
AA- |
|
||
King & Spalding |
|
1185 Avenue of the Americas |
|
2025 |
|
159,858 |
|
9,417,936 |
|
$ |
58.91 |
|
0.7 |
% |
9,417,936 |
|
0.9 |
% |
|
|
||
National Hockey League |
|
1185 Avenue of the Americas |
|
2022 |
|
148,216 |
|
11,051,064 |
|
$ |
74.56 |
|
0.8 |
% |
11,051,064 |
|
1.1 |
% |
|
|
||
New York Hospitals Center/Mount Sinai |
|
625 Madison Avenue & 673 First Avenue |
|
2016, 2021 & 2026 |
|
146,917 |
|
6,323,892 |
|
$ |
43.04 |
|
0.5 |
% |
6,323,892 |
|
0.6 |
% |
|
|
||
Banque National De Paris |
|
919 Third Avenue |
|
2016 |
|
145,834 |
|
8,343,660 |
|
$ |
57.21 |
|
0.6 |
% |
4,255,267 |
|
0.4 |
% |
|
|
||
The Segal Company |
|
333 West 34th Street |
|
2025 |
|
144,307 |
|
7,086,541 |
|
$ |
49.11 |
|
0.5 |
% |
7,086,541 |
|
0.7 |
% |
|
|
||
Draft Worldwide |
|
919 Third Avenue |
|
2013 |
|
141,260 |
|
8,116,272 |
|
$ |
57.46 |
|
0.6 |
% |
4,139,299 |
|
0.4 |
% |
B+ |
|
||
News America Incorporated |
|
1185 Avenue of the Americas |
|
2020 |
|
138,294 |
|
11,660,040 |
|
$ |
84.31 |
|
0.8 |
% |
11,660,040 |
|
1.1 |
% |
BBB+ |
|
||
Allen & Overy LLP |
|
1221 Avenue of the Americas |
|
2016 |
|
136,945 |
|
12,432,708 |
|
$ |
90.79 |
|
0.9 |
% |
5,594,719 |
|
0.5 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total |
|
|
|
|
|
14,439,365 |
|
$ |
714,489,753 |
(1) |
$ |
49.48 |
|
51.5 |
% |
$ |
473,802,837 |
|
45.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Wholly Owned Portfolio + Allocated JV Properties |
|
|
|
31,063,400 |
|
$ |
1,386,770,455 |
(1) |
$ |
44.64 |
|
|
|
$ |
1,045,324,401 |
|
|
|
|
|
(1) - Reflects the net rent of $39.07 PSF for the 388-390 Greenwich Street lease. If this lease were included on a gross basis, Citigroups total PSF annualized rent would be $49.22.
Total PSF annualized rent for the largest tenants would be $52.58 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $46.08.
(2) - 53% of Portfolios largest tenants have investment grade credit ratings. 34% of SLG Share of annualized rent is derived from these tenants.
(3) - 2010 expiration represents 20,000 SF retail space expiring on 4/30/10.
|
|
|
|
|
|
TENANT DIVERSIFICATION |
|
|
|
|
|
Manhattan and Suburban Properties |
TENANT DIVERSIFICATION |
|
|
|
|
Manhattan and Suburban Properties
Based on SLG Share of Base Rental Revenue
Based on SLG Share of Square Feet Leased
|
|
|
|
Leasing Activity - Manhattan Properties
|
|
|
Activity |
|
Building Address |
|
# of Leases |
|
Usable SF |
|
Rentable SF |
|
Rent/Rentable SF ($s)(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vacancy at 12/31/09 |
|
|
|
|
|
1,159,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Acquired Vacancies |
|
100 Church Street |
|
|
|
614,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Space which became available during the Quarter (A): |
|
|
|
|
|
|
|
|
|
|||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
317 Madison Avenue |
|
3 |
|
7,968 |
|
8,235 |
|
$ |
40.48 |
|
|
|
485 Lexington Avenue |
|
1 |
|
27,250 |
|
27,250 |
|
$ |
62.39 |
|
|
|
100 Park Avenue |
|
2 |
|
15,650 |
|
15,856 |
|
$ |
51.52 |
|
|
|
555 West 57th Street |
|
1 |
|
23,650 |
|
23,650 |
|
$ |
36.29 |
|
|
|
1221 Sixth Avenue |
|
2 |
|
92,600 |
|
92,600 |
|
$ |
76.17 |
|
|
|
19 West 44th Street |
|
3 |
|
7,026 |
|
7,129 |
|
$ |
47.26 |
|
|
|
28 West 44th Street |
|
2 |
|
4,678 |
|
5,561 |
|
$ |
51.26 |
|
|
|
521 Fifth Avenue |
|
1 |
|
4,629 |
|
5,131 |
|
$ |
51.57 |
|
|
|
800 Third Avenue |
|
4 |
|
302,164 |
|
302,477 |
|
$ |
50.41 |
|
|
|
810 Seventh Avenue |
|
1 |
|
15,500 |
|
15,500 |
|
$ |
60.36 |
|
|
|
1350 Avenue of the Americas |
|
5 |
|
23,413 |
|
24,182 |
|
$ |
59.37 |
|
|
|
420 Lexington Avenue |
|
10 |
|
24,800 |
|
29,960 |
|
$ |
47.11 |
|
|
|
Total/Weighted Average |
|
35 |
|
549,328 |
|
557,531 |
|
$ |
55.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1515 Broadway |
|
1 |
|
2,488 |
|
1,656 |
|
$ |
313.69 |
|
|
|
625 Madison Avenue |
|
1 |
|
8,550 |
|
8,550 |
|
$ |
58.65 |
|
|
|
120 West 45th Street |
|
1 |
|
4,383 |
|
4,383 |
|
$ |
58.31 |
|
|
|
Total/Weighted Average |
|
3 |
|
15,421 |
|
14,589 |
|
$ |
87.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1515 Broadway |
|
1 |
|
120 |
|
120 |
|
$ |
33.71 |
|
|
|
220 East 42nd Street |
|
1 |
|
356 |
|
343 |
|
$ |
29.14 |
|
|
|
100 Park Avenue |
|
1 |
|
140 |
|
140 |
|
$ |
21.84 |
|
|
|
800 Third Avenue |
|
1 |
|
1,500 |
|
1,500 |
|
$ |
20.00 |
|
|
|
Total/Weighted Average |
|
4 |
|
2,116 |
|
2,103 |
|
$ |
22.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Space became Available during the Quarter |
|
|
|
|
|
|
|
|
|
|
|
|
Office |
|
35 |
|
549,328 |
|
557,531 |
|
$55.02 |
|
|
|
|
Retail |
|
3 |
|
15,421 |
|
14,589 |
|
$87.50 |
|
|
|
|
Storage |
|
4 |
|
2,116 |
|
2,103 |
|
$22.40 |
|
|
|
|
|
|
42 |
|
566,865 |
|
574,223 |
|
$ |
55.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Available Space |
|
|
|
2,341,275 |
|
|
|
|
|
(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.
Leasing Activity - Manhattan Properties
|
Activity |
|
Building Address |
|
# of Leases |
|
Term |
|
Usable SF |
|
Rentable SF |
|
New Cash Rent |
|
Prev. Escalated |
|
TI / Rentable |
|
Free Rent # |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Available Space as of 3/31/10 |
|
|
|
|
|
2,341,275 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
317 Madison Avenue |
|
5 |
|
4.3 |
|
13,856 |
|
15,330 |
|
$ |
40.43 |
|
$ |
39.52 |
|
$ |
7.28 |
|
1.4 |
|
|
|
220 East 42nd Street |
|
1 |
|
16.6 |
|
41,575 |
|
44,034 |
|
$ |
36.00 |
|
$ |
38.90 |
|
$ |
35.00 |
|
11.0 |
|
|
|
100 Park Avenue |
|
1 |
|
0.4 |
|
9,656 |
|
10,889 |
|
$ |
50.00 |
|
$ |
48.29 |
|
$ |
|
|
|
|
|
|
19 West 44th Street |
|
5 |
|
5.5 |
|
10,605 |
|
11,556 |
|
$ |
37.68 |
|
$ |
47.57 |
|
$ |
34.43 |
|
1.1 |
|
|
|
28 West 44th Street |
|
1 |
|
5.3 |
|
2,770 |
|
2,841 |
|
$ |
38.00 |
|
$ |
44.58 |
|
$ |
19.39 |
|
3.0 |
|
|
|
521 Fifth Avenue |
|
2 |
|
8.8 |
|
22,222 |
|
24,118 |
|
$ |
43.09 |
|
$ |
72.04 |
|
$ |
65.11 |
|
2.3 |
|
|
|
800 Third Avenue |
|
10 |
|
10.2 |
|
178,844 |
|
199,259 |
|
$ |
45.71 |
|
$ |
45.94 |
|
$ |
27.22 |
|
7.2 |
|
|
|
810 Seventh Avenue |
|
2 |
|
6.1 |
|
11,516 |
|
12,657 |
|
$ |
50.77 |
|
$ |
52.59 |
|
$ |
19.75 |
|
4.7 |
|
|
|
1350 Avenue of the Americas |
|
5 |
|
10.3 |
|
24,617 |
|
25,783 |
|
$ |
58.50 |
|
$ |
61.09 |
|
$ |
63.88 |
|
15.3 |
|
|
|
420 Lexington Avenue |
|
7 |
|
3.8 |
|
20,063 |
|
24,518 |
|
$ |
36.86 |
|
$ |
51.94 |
|
$ |
2.04 |
|
0.6 |
|
|
|
Total/Weighted Average |
|
39 |
|
9.6 |
|
335,724 |
|
370,985 |
|
$ |
44.46 |
|
$ |
47.79 |
|
$ |
29.78 |
|
6.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
317 Madison Avenue |
|
1 |
|
10.5 |
|
500 |
|
504 |
|
$ |
250.00 |
|
$ |
|
|
$ |
|
|
6.0 |
|
|
|
100 Park Avenue |
|
1 |
|
10.0 |
|
990 |
|
990 |
|
$ |
74.00 |
|
$ |
|
|
$ |
311.62 |
|
5.0 |
|
|
|
100 Church Street |
|
1 |
|
20.8 |
|
21,965 |
|
21,965 |
|
$ |
48.42 |
|
$ |
|
|
$ |
6.98 |
|
11.0 |
|
|
|
625 Madison Avenue |
|
2 |
|
2.7 |
|
7,147 |
|
7,147 |
|
$ |
92.63 |
|
$ |
|
|
$ |
|
|
1.4 |
|
|
|
Total/Weighted Average |
|
5 |
|
16.1 |
|
30,602 |
|
30,606 |
|
$ |
62.89 |
|
$ |
|
|
$ |
15.09 |
|
8.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
1515 Broadway |
|
1 |
|
5.0 |
|
120 |
|
120 |
|
$ |
33.95 |
|
$ |
33.71 |
|
$ |
|
|
|
|
|
|
220 East 42nd Street |
|
1 |
|
2.0 |
|
847 |
|
800 |
|
$ |
25.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
800 Third Avenue |
|
1 |
|
10.0 |
|
1,500 |
|
1,500 |
|
$ |
20.00 |
|
$ |
20.00 |
|
$ |
19.17 |
|
|
|
|
|
420 Lexington Avenue |
|
2 |
|
5.5 |
|
603 |
|
1,030 |
|
$ |
25.00 |
|
$ |
29.77 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
5 |
|
6.6 |
|
3,070 |
|
3,450 |
|
$ |
23.14 |
|
$ |
24.22 |
|
$ |
8.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Office (3) |
|
39 |
|
9.6 |
|
335,724 |
|
370,985 |
|
$ |
44.46 |
|
$ |
47.79 |
|
$ |
29.78 |
|
6.7 |
|
|
|
Retail |
|
5 |
|
16.1 |
|
30,602 |
|
30,606 |
|
$ |
62.89 |
|
$ |
|
|
$ |
15.09 |
|
8.5 |
|
|
|
Storage |
|
5 |
|
6.6 |
|
3,070 |
|
3,450 |
|
$ |
23.14 |
|
$ |
24.22 |
|
$ |
8.33 |
|
|
|
|
|
Total |
|
49 |
|
10.1 |
|
369,396 |
|
405,041 |
|
$ |
45.67 |
|
$ |
47.63 |
|
$ |
28.49 |
|
6.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total Available Space as of 3/31/10 |
|
|
|
|
|
1,971,879 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
100 Park Avenue |
|
1 |
|
10.0 |
|
9,929 |
|
10,985 |
|
$ |
53.00 |
|
$ |
51.72 |
|
$ |
10.00 |
|
4.0 |
|
|
|
19 West 44th Street |
|
2 |
|
6.8 |
|
3,287 |
|
3,333 |
|
$ |
44.14 |
|
$ |
46.17 |
|
$ |
10.95 |
|
|
|
|
|
609 Fifth Avenue |
|
1 |
|
10.4 |
|
9,963 |
|
10,498 |
|
$ |
62.75 |
|
$ |
58.76 |
|
$ |
11.00 |
|
5.0 |
|
|
|
420 Lexington Avenue |
|
4 |
|
7.2 |
|
91,028 |
|
105,520 |
|
$ |
44.30 |
|
$ |
44.50 |
|
$ |
27.33 |
|
1.7 |
|
|
|
Total/Weighted Average |
|
8 |
|
7.7 |
|
114,207 |
|
130,336 |
|
$ |
46.52 |
|
$ |
46.30 |
|
$ |
24.14 |
|
2.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
420 Lexington Avenue |
|
1 |
|
10.2 |
|
734 |
|
844 |
|
$ |
25.00 |
|
24.32 |
|
$ |
|
|
|
|
|
|
|
Total/Weighted Average |
|
1 |
|
10.2 |
|
734 |
|
844 |
|
$ |
25.00 |
|
$ |
24.32 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Early Renewals Office |
|
8 |
|
7.7 |
|
114,207 |
|
130,336 |
|
$ |
46.52 |
|
$ |
46.30 |
|
$ |
24.14 |
|
2.1 |
|
|
|
Early Renewals Storage |
|
1 |
|
10.2 |
|
734 |
|
844 |
|
$ |
25.00 |
|
$ |
24.32 |
|
$ |
|
|
|
|
|
|
Total |
|
9 |
|
7.7 |
|
114,941 |
|
131,180 |
|
$ |
46.38 |
|
$ |
46.16 |
|
$ |
23.98 |
|
2.1 |
|
(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 $44.44/rsf for 354,689 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $45.00/rsf for 485,025 rentable SF.
Leasing Activity - Suburban Properties
|
Activity |
|
Building Address |
|
# of Leases |
|
Usable SF |
|
Rentable SF |
|
Rent/Rentable SF ($s)(1) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
Vacancy at 12/31/09 |
|
|
|
|
|
804,841 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
Space which became available during the Quarter (A): |
|
|
|
|
|
|
|
|
|
||||
Office |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
1100 King Street - 4 Intl Drive |
|
3 |
|
21,104 |
|
21,104 |
|
$ |
34.40 |
|
|
|
|
1100 King Street - 5 Intl Drive |
|
1 |
|
2,107 |
|
2,107 |
|
$ |
27.81 |
|
|
|
|
1100 King Street - 6 Intl Drive |
|
2 |
|
19,598 |
|
19,598 |
|
$ |
27.05 |
|
|
|
|
115-117 Stevens Avenue |
|
1 |
|
2,443 |
|
2,443 |
|
$ |
23.86 |
|
|
|
|
100 Summit Lake Drive |
|
2 |
|
13,775 |
|
13,775 |
|
$ |
30.59 |
|
|
|
|
360 Hamilton Avenue |
|
2 |
|
15,086 |
|
15,086 |
|
$ |
32.14 |
|
|
|
|
1 Landmark Square |
|
1 |
|
4,585 |
|
4,585 |
|
$ |
30.81 |
|
|
|
|
3 Landmark Square |
|
1 |
|
3,060 |
|
3,060 |
|
$ |
37.79 |
|
|
|
|
5 Landmark Square |
|
1 |
|
2,983 |
|
2,983 |
|
$ |
27.28 |
|
|
|
|
300 Main Street |
|
1 |
|
768 |
|
768 |
|
$ |
21.36 |
|
|
|
|
680 Washington Boulevard |
|
1 |
|
15,014 |
|
15,014 |
|
$ |
39.52 |
|
|
|
|
750 Washington Boulevard |
|
1 |
|
3,839 |
|
3,839 |
|
$ |
38.50 |
|
|
|
|
1010 Washington Boulevard |
|
1 |
|
642 |
|
642 |
|
$ |
25.13 |
|
|
|
|
1055 Washington Boulevard |
|
1 |
|
4,281 |
|
4,281 |
|
$ |
36.58 |
|
|
|
|
The Meadows |
|
5 |
|
38,643 |
|
38,643 |
|
$ |
25.62 |
|
|
|
|
Jericho Plaza |
|
1 |
|
2,867 |
|
2,867 |
|
$ |
33.93 |
|
|
|
|
16 Court Street |
|
2 |
|
1,936 |
|
1,909 |
|
$ |
35.64 |
|
|
|
|
Total/Weighted Average |
|
27 |
|
152,731 |
|
152,704 |
|
$ |
30.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Retail |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
4 Landmark Square |
|
1 |
|
771 |
|
771 |
|
$ |
16.00 |
|
|
|
|
Total/Weighted Average |
|
1 |
|
771 |
|
771 |
|
$ |
16.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Storage |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
The Meadows |
|
1 |
|
10,941 |
|
10,941 |
|
$ |
3.62 |
|
|
|
|
Total/Weighted Average |
|
1 |
|
10,941 |
|
10,941 |
|
$ |
3.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Total Space became Available during the Quarter |
|
|
|
|
|
|
|
|
|
||
|
|
Office |
|
27 |
|
152,731 |
|
152,704 |
|
$ |
30.80 |
|
|
|
|
Retail |
|
1 |
|
771 |
|
771 |
|
$ |
16.00 |
|
|
|
|
Storage |
|
1 |
|
10,941 |
|
10,941 |
|
$ |
3.62 |
|
|
|
|
|
|
29 |
|
164,443 |
|
164,416 |
|
$ |
28.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Total Available Space |
|
|
|
969,284 |
|
|
|
|
|
||
(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.
Leasing Activity - Suburban Properties
|
Activity |
|
Building Address |
|
# of Leases |
|
Term |
|
Usable SF |
|
Rentable SF |
|
New Cash Rent |
|
Prev. Escalated |
|
TI / Rentable |
|
Free Rent # |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Available Space as of 3/31/10 |
|
|
|
|
|
969,284 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
100 Summit Lake Drive |
|
1 |
|
2.0 |
|
2,042 |
|
2,042 |
|
$ |
25.00 |
|
$ |
29.18 |
|
$ |
3.00 |
|
|
|
|
|
500 Summit Lake Drive |
|
1 |
|
4.0 |
|
2,944 |
|
2,944 |
|
$ |
21.25 |
|
$ |
|
|
$ |
42.00 |
|
2.0 |
|
|
|
1 Landmark Square |
|
2 |
|
3.7 |
|
5,577 |
|
5,577 |
|
$ |
26.27 |
|
$ |
32.22 |
|
$ |
6.55 |
|
2.1 |
|
|
|
5 Landmark Square |
|
1 |
|
10.0 |
|
2,983 |
|
2,983 |
|
$ |
30.00 |
|
$ |
27.28 |
|
$ |
|
|
|
|
|
|
6 Landmark Square |
|
1 |
|
10.7 |
|
5,154 |
|
5,154 |
|
$ |
32.75 |
|
$ |
|
|
$ |
56.85 |
|
7.0 |
|
|
|
680 Washington Boulevard |
|
1 |
|
15.5 |
|
15,014 |
|
15,014 |
|
$ |
41.00 |
|
$ |
39.52 |
|
$ |
60.00 |
|
12.0 |
|
|
|
1010 Washington Boulevard |
|
1 |
|
1.0 |
|
642 |
|
642 |
|
$ |
25.00 |
|
$ |
25.13 |
|
$ |
|
|
|
|
|
|
1055 Washington Boulevard |
|
1 |
|
0.5 |
|
4,281 |
|
4,281 |
|
$ |
17.00 |
|
$ |
36.58 |
|
$ |
|
|
|
|
|
|
The Meadows |
|
6 |
|
4.7 |
|
37,517 |
|
37,517 |
|
$ |
23.28 |
|
$ |
25.55 |
|
$ |
1.00 |
|
4.7 |
|
|
|
Jericho Plaza |
|
1 |
|
4.3 |
|
4,100 |
|
4,299 |
|
$ |
31.00 |
|
$ |
53.26 |
|
$ |
10.00 |
|
|
|
|
|
16 Court Street |
|
2 |
|
4.2 |
|
1,656 |
|
1,806 |
|
$ |
30.16 |
|
$ |
|
|
$ |
29.09 |
|
0.5 |
|
|
|
Total/Weighted Average |
|
18 |
|
6.8 |
|
81,910 |
|
82,259 |
|
$ |
27.77 |
|
$ |
31.42 |
|
$ |
18.15 |
|
5.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
4 Landmark Square |
|
1 |
|
5.0 |
|
771 |
|
771 |
|
$ |
16.00 |
|
$ |
16.00 |
|
$ |
|
|
|
|
|
|
Jericho Plaza |
|
1 |
|
10.0 |
|
12,582 |
|
12,582 |
|
$ |
30.65 |
|
$ |
|
|
$ |
31.15 |
|
14.0 |
|
|
|
Total/Weighted Average |
|
2 |
|
9.7 |
|
13,353 |
|
13,353 |
|
$ |
29.80 |
|
$ |
16.00 |
|
$ |
29.35 |
|
13.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
The Meadows |
|
1 |
|
14.8 |
|
10,941 |
|
10,941 |
|
$ |
3.62 |
|
$ |
3.62 |
|
$ |
|
|
29.5 |
|
|
|
Jericho Plaza |
|
2 |
|
10.0 |
|
827 |
|
747 |
|
$ |
18.00 |
|
$ |
15.29 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
3 |
|
14.5 |
|
11,768 |
|
11,688 |
|
$ |
4.54 |
|
$ |
4.37 |
|
$ |
|
|
27.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Office (3) |
|
18 |
|
6.8 |
|
81,910 |
|
82,259 |
|
$ |
27.77 |
|
$ |
31.42 |
|
$ |
18.15 |
|
5.0 |
|
|
|
Retail |
|
2 |
|
9.7 |
|
13,353 |
|
13,353 |
|
$ |
29.80 |
|
$ |
16.00 |
|
$ |
29.35 |
|
13.2 |
|
|
|
Storage |
|
3 |
|
14.5 |
|
11,768 |
|
11,688 |
|
$ |
4.54 |
|
$ |
4.37 |
|
$ |
|
|
27.6 |
|
|
|
Total |
|
23 |
|
8.0 |
|
107,031 |
|
107,300 |
|
$ |
25.49 |
|
$ |
27.40 |
|
$ |
17.57 |
|
8.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total Available Space as of 3/31/10 |
|
|
|
|
|
862,253 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
1100 King Street - 5 Intl Drive |
|
1 |
|
0.5 |
|
4,040 |
|
4,472 |
|
$ |
34.00 |
|
$ |
30.51 |
|
$ |
|
|
|
|
|
|
200 Summit Lake Drive |
|
1 |
|
5.3 |
|
24,743 |
|
24,743 |
|
$ |
26.50 |
|
$ |
31.87 |
|
$ |
3.25 |
|
|
|
|
|
360 Hamilton Avenue |
|
2 |
|
9.0 |
|
44,752 |
|
44,752 |
|
$ |
28.87 |
|
$ |
34.73 |
|
$ |
11.93 |
|
3.8 |
|
|
|
1 Landmark Square |
|
1 |
|
5.3 |
|
1,902 |
|
1,902 |
|
$ |
30.00 |
|
$ |
32.48 |
|
$ |
2.00 |
|
3.0 |
|
|
|
500 West Putnam Avenue |
|
1 |
|
4.1 |
|
1,207 |
|
1,207 |
|
$ |
37.50 |
|
$ |
37.24 |
|
$ |
5.00 |
|
1.0 |
|
|
|
The Meadows |
|
2 |
|
7.5 |
|
11,957 |
|
11,957 |
|
$ |
24.94 |
|
$ |
25.39 |
|
$ |
7.58 |
|
7.1 |
|
|
|
Jericho Plaza |
|
4 |
|
7.1 |
|
40,932 |
|
40,932 |
|
$ |
31.84 |
|
$ |
32.86 |
|
$ |
5.07 |
|
1.3 |
|
|
|
16 Court Street |
|
1 |
|
5.0 |
|
1,850 |
|
2,707 |
|
$ |
24.00 |
|
$ |
23.81 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
13 |
|
7.1 |
|
131,383 |
|
132,672 |
|
$ |
29.16 |
|
$ |
32.40 |
|
$ |
6.95 |
|
2.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
5 Landmark Square |
|
1 |
|
5.0 |
|
200 |
|
200 |
|
$ |
7.50 |
|
7.50 |
|
$ |
|
|
|
|
|
|
|
Total/Weighted Average |
|
1 |
|
5.0 |
|
200 |
|
200 |
|
$ |
7.50 |
|
$ |
7.50 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Early Renewals Office |
|
13 |
|
7.1 |
|
131,383 |
|
132,672 |
|
$ |
29.16 |
|
$ |
32.40 |
|
$ |
6.95 |
|
2.4 |
|
|
|
Early Renewals Storage |
|
1 |
|
5.0 |
|
200 |
|
200 |
|
$ |
7.50 |
|
$ |
7.50 |
|
$ |
|
|
|
|
|
|
Total |
|
14 |
|
7.1 |
|
131,583 |
|
132,872 |
|
$ |
29.12 |
|
$ |
32.36 |
|
$ |
6.94 |
|
2.4 |
|
(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 $27.44/rsf for 69,259 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $28.57/rsf for 201,931 rentable SF.
ANNUAL LEASE EXPIRATIONS - Manhattan Properties
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
|
||||||||||||||||||||||||||
Year of Lease |
|
Number |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2010 |
|
Number |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Rent |
|
Year 2010 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
In 1st Quarter 2010 (1) |
|
29 |
|
107,444 |
|
0.77 |
% |
$ |
4,654,716 |
|
$ |
43.32 |
|
$ |
53.54 |
|
4 |
|
33,913 |
|
0.39 |
% |
$ |
1,652,964 |
|
$ |
48.74 |
|
$ |
59.50 |
|
In 2nd Quarter 2010 |
|
33 |
|
311,049 |
|
2.24 |
% |
$ |
12,827,988 |
|
$ |
41.24 |
|
$ |
44.90 |
|
9 |
|
88,767 |
|
1.02 |
% |
$ |
7,403,496 |
|
$ |
83.40 |
|
$ |
94.78 |
|
In 3rd Quarter 2010 |
|
34 |
|
136,097 |
|
0.98 |
% |
$ |
6,788,076 |
|
$ |
49.88 |
|
$ |
58.19 |
|
5 |
|
33,792 |
|
0.39 |
% |
$ |
1,806,804 |
|
$ |
53.47 |
|
$ |
59.19 |
|
In 4th Quarter 2010 |
|
30 |
|
265,618 |
|
1.91 |
% |
$ |
14,036,484 |
|
$ |
52.84 |
|
$ |
51.07 |
|
3 |
|
9,066 |
|
0.10 |
% |
$ |
339,108 |
|
$ |
37.40 |
|
$ |
54.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total 2010 |
|
126 |
|
820,208 |
|
5.91 |
% |
$ |
38,307,264 |
|
$ |
46.70 |
|
$ |
50.24 |
|
21 |
|
165,538 |
|
1.89 |
% |
$ |
11,202,372 |
|
$ |
67.67 |
|
$ |
78.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
In 1st Quarter 2011 |
|
35 |
|
278,547 |
|
2.01 |
% |
$ |
16,196,856 |
|
$ |
58.15 |
|
$ |
52.02 |
|
4 |
|
69,439 |
|
0.79 |
% |
$ |
3,093,324 |
|
$ |
44.55 |
|
$ |
54.97 |
|
In 2nd Quarter 2011 |
|
31 |
|
136,025 |
|
0.98 |
% |
$ |
7,212,804 |
|
$ |
53.03 |
|
$ |
78.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
In 3rd Quarter 2011 |
|
29 |
|
194,654 |
|
1.40 |
% |
$ |
11,516,640 |
|
$ |
59.16 |
|
$ |
50.89 |
|
3 |
|
45,839 |
|
0.52 |
% |
$ |
2,648,148 |
|
$ |
57.77 |
|
$ |
51.56 |
|
In 4th Quarter 2011 |
|
20 |
|
163,946 |
|
1.18 |
% |
$ |
8,878,512 |
|
$ |
54.16 |
|
$ |
55.33 |
|
4 |
|
74,616 |
|
0.85 |
% |
$ |
3,364,764 |
|
$ |
45.09 |
|
$ |
65.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total 2011 |
|
115 |
|
773,172 |
|
5.57 |
% |
$ |
43,804,812 |
|
$ |
56.66 |
|
$ |
57.14 |
|
11 |
|
189,894 |
|
2.17 |
% |
$ |
9,106,236 |
|
$ |
47.95 |
|
$ |
58.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
2012 |
|
119 |
|
810,612 |
|
5.84 |
% |
$ |
42,381,240 |
|
$ |
52.28 |
|
$ |
54.09 |
|
18 |
|
114,296 |
|
1.31 |
% |
$ |
6,222,648 |
|
$ |
54.44 |
|
$ |
58.00 |
|
2013 |
|
102 |
|
1,404,879 |
|
10.12 |
% |
$ |
70,653,180 |
|
$ |
50.29 |
|
$ |
51.09 |
|
10 |
|
870,622 |
|
9.96 |
% |
$ |
55,501,380 |
|
$ |
63.75 |
|
$ |
68.33 |
|
2014 |
|
65 |
|
853,786 |
|
6.15 |
% |
$ |
44,810,568 |
|
$ |
52.48 |
|
$ |
53.43 |
|
16 |
|
246,774 |
|
2.82 |
% |
$ |
18,680,112 |
|
$ |
75.70 |
|
$ |
78.84 |
|
2015 |
|
58 |
|
640,460 |
|
4.62 |
% |
$ |
31,171,236 |
|
$ |
48.67 |
|
$ |
52.40 |
|
19 |
|
1,539,088 |
|
17.61 |
% |
$ |
81,384,984 |
|
$ |
52.88 |
|
$ |
56.22 |
|
2016 |
|
41 |
|
967,980 |
|
6.98 |
% |
$ |
52,468,680 |
|
$ |
54.20 |
|
$ |
60.35 |
|
9 |
|
238,644 |
|
2.73 |
% |
$ |
17,837,844 |
|
$ |
74.75 |
|
$ |
65.94 |
|
2017 |
|
60 |
|
1,778,766 |
|
12.82 |
% |
$ |
93,015,588 |
|
$ |
52.29 |
|
$ |
53.60 |
|
4 |
|
59,653 |
|
0.68 |
% |
$ |
3,550,920 |
|
$ |
59.53 |
|
$ |
56.38 |
|
2018 |
|
27 |
|
537,704 |
|
3.87 |
% |
$ |
40,514,412 |
|
$ |
75.35 |
|
$ |
71.01 |
|
16 |
|
1,309,110 |
|
14.98 |
% |
$ |
86,680,416 |
|
$ |
66.21 |
|
$ |
76.17 |
|
2019 |
|
21 |
|
568,655 |
|
4.10 |
% |
$ |
32,538,396 |
|
$ |
57.22 |
|
$ |
56.63 |
|
7 |
|
231,877 |
|
2.65 |
% |
$ |
15,809,808 |
|
$ |
68.18 |
|
$ |
64.74 |
|
Thereafter |
|
70 |
|
4,720,984 |
|
34.02 |
% |
$ |
244,429,860 |
|
$ |
51.78 |
|
$ |
56.42 |
|
20 |
|
1,140,335 |
|
13.05 |
% |
$ |
55,705,668 |
|
$ |
48.85 |
|
$ |
66.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
804 |
|
13,877,206 |
|
100.00 |
% |
$ |
734,095,236 |
|
$ |
52.90 |
|
$ |
55.53 |
|
151 |
|
6,105,831 |
|
69.86 |
% |
$ |
361,682,388 |
|
$ |
59.24 |
|
$ |
66.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
2 |
|
2,634,670 |
|
30.14 |
% |
$ |
102,945,936 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
153 |
|
8,740,501 |
|
100.00 |
% |
$ |
464,628,324 |
|
|
|
|
|
(1) Includes month to month holdover tenants that expired prior to 3/31/10.
(2) Tenants may have multiple leases.
(3) Represents in place annualized rent allocated by year of maturity.
(4) Citigroups net lease at 388-390 Greenwich Street which expires in 2020, current net rent is $39.07/psf with annual CPI escalation.
ANNUAL LEASE EXPIRATIONS - Suburban Properties
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
|
||||||||||||||||||||||||||
Year of Lease |
|
Number |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2010 |
|
Number |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Rent |
|
Year 2010 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
In 1st Quarter 2010 (1) |
|
19 |
|
148,102 |
|
4.83 |
% |
$ |
3,050,052 |
|
$ |
20.59 |
|
$ |
19.36 |
|
3 |
|
19,151 |
|
0.72 |
% |
$ |
661,212 |
|
$ |
34.53 |
|
$ |
34.21 |
|
In 2nd Quarter 2010 |
|
13 |
|
70,647 |
|
2.30 |
% |
$ |
2,040,084 |
|
$ |
28.88 |
|
$ |
28.82 |
|
7 |
|
25,741 |
|
0.97 |
% |
$ |
690,084 |
|
$ |
26.81 |
|
$ |
28.51 |
|
In 3rd Quarter 2010 |
|
16 |
|
108,043 |
|
3.52 |
% |
$ |
3,158,688 |
|
$ |
29.24 |
|
$ |
35.24 |
|
3 |
|
9,255 |
|
0.35 |
% |
$ |
296,592 |
|
$ |
32.05 |
|
$ |
29.55 |
|
In 4th Quarter 2010 |
|
16 |
|
151,317 |
|
4.93 |
% |
$ |
4,527,396 |
|
$ |
29.92 |
|
$ |
30.45 |
|
5 |
|
22,757 |
|
0.85 |
% |
$ |
941,988 |
|
$ |
41.39 |
|
$ |
31.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total 2010 |
|
64 |
|
478,109 |
|
15.58 |
% |
$ |
12,776,220 |
|
$ |
26.72 |
|
$ |
27.86 |
|
18 |
|
76,904 |
|
2.89 |
% |
$ |
2,589,876 |
|
$ |
33.68 |
|
$ |
30.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
1st Quarter 2011 |
|
17 |
|
138,664 |
|
4.52 |
% |
$ |
4,327,464 |
|
$ |
31.21 |
|
$ |
35.80 |
|
4 |
|
18,342 |
|
0.69 |
% |
$ |
496,560 |
|
$ |
27.07 |
|
$ |
26.31 |
|
2nd Quarter 2011 |
|
17 |
|
293,063 |
|
9.55 |
% |
$ |
9,111,288 |
|
$ |
31.09 |
|
$ |
35.43 |
|
7 |
|
17,024 |
|
0.64 |
% |
$ |
663,468 |
|
$ |
38.97 |
|
$ |
30.29 |
|
3rd Quarter 2011 |
|
16 |
|
74,303 |
|
2.42 |
% |
$ |
2,524,200 |
|
$ |
33.97 |
|
$ |
34.16 |
|
5 |
|
26,863 |
|
1.01 |
% |
$ |
936,492 |
|
$ |
34.86 |
|
$ |
30.31 |
|
4th Quarter 2011 |
|
10 |
|
17,233 |
|
0.56 |
% |
$ |
486,552 |
|
$ |
28.23 |
|
$ |
31.15 |
|
5 |
|
41,283 |
|
1.55 |
% |
$ |
1,232,640 |
|
$ |
29.86 |
|
$ |
29.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total 2011 |
|
60 |
|
523,263 |
|
17.05 |
% |
$ |
16,449,504 |
|
$ |
31.44 |
|
$ |
35.21 |
|
21 |
|
103,512 |
|
3.88 |
% |
$ |
3,329,160 |
|
$ |
32.16 |
|
$ |
29.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
2012 |
|
28 |
|
221,656 |
|
7.22 |
% |
$ |
7,342,404 |
|
$ |
33.13 |
|
$ |
34.98 |
|
22 |
|
232,094 |
|
8.71 |
% |
$ |
8,298,084 |
|
$ |
35.75 |
|
$ |
33.24 |
|
2013 |
|
37 |
|
423,835 |
|
13.81 |
% |
$ |
14,407,392 |
|
$ |
33.99 |
|
$ |
32.27 |
|
20 |
|
90,252 |
|
3.39 |
% |
$ |
2,807,268 |
|
$ |
31.10 |
|
$ |
36.57 |
|
2014 |
|
26 |
|
248,519 |
|
8.10 |
% |
$ |
7,615,068 |
|
$ |
30.64 |
|
$ |
30.95 |
|
26 |
|
288,579 |
|
10.83 |
% |
$ |
10,116,264 |
|
$ |
35.06 |
|
$ |
32.85 |
|
2015 |
|
22 |
|
257,171 |
|
8.38 |
% |
$ |
8,174,335 |
|
$ |
31.79 |
|
$ |
32.15 |
|
12 |
|
97,238 |
|
3.65 |
% |
$ |
3,044,016 |
|
$ |
31.30 |
|
$ |
33.93 |
|
2016 |
|
19 |
|
378,978 |
|
12.35 |
% |
$ |
10,939,188 |
|
$ |
28.86 |
|
$ |
32.48 |
|
6 |
|
88,032 |
|
3.30 |
% |
$ |
2,831,616 |
|
$ |
32.17 |
|
$ |
32.75 |
|
2017 |
|
6 |
|
54,265 |
|
1.77 |
% |
$ |
1,695,876 |
|
$ |
31.25 |
|
$ |
31.78 |
|
6 |
|
59,173 |
|
2.22 |
% |
$ |
2,236,992 |
|
$ |
37.80 |
|
$ |
33.34 |
|
2018 |
|
7 |
|
125,833 |
|
4.10 |
% |
$ |
4,339,932 |
|
$ |
34.49 |
|
$ |
34.92 |
|
4 |
|
61,523 |
|
2.31 |
% |
$ |
2,158,512 |
|
$ |
35.08 |
|
$ |
32.93 |
|
2019 |
|
8 |
|
202,916 |
|
6.61 |
% |
$ |
6,106,308 |
|
$ |
30.09 |
|
$ |
30.96 |
|
6 |
|
38,432 |
|
1.44 |
% |
$ |
1,361,208 |
|
$ |
35.42 |
|
$ |
34.62 |
|
Thereafter |
|
11 |
|
154,471 |
|
5.03 |
% |
$ |
4,214,820 |
|
$ |
27.29 |
|
$ |
33.73 |
|
11 |
|
1,528,872 |
|
57.38 |
% |
$ |
55,212,852 |
|
$ |
36.11 |
|
$ |
36.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
288 |
|
3,069,016 |
|
100.00 |
% |
$ |
94,061,047 |
|
$ |
30.65 |
|
$ |
32.27 |
|
152 |
|
2,664,611 |
|
100.00 |
% |
$ |
93,985,848 |
|
$ |
35.27 |
|
$ |
35.22 |
|
(1) Includes month to month holdover tenants that expired prior to 3/31/10.
(2) Tenants may have multiple leases.
(3) Represents in place annualized rent allocated by year of maturity.
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan
|
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
|
|||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable sf |
|
at acquisition |
|
3/31/2010 |
|
Price ($s) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1998 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mar-98 |
|
420 Lexington Avenue |
|
Operating Sublease |
|
Grand Central |
|
1,188,000 |
|
83.0 |
|
93.8 |
|
$ |
78,000,000 |
|
May-98 |
|
711 3rd Avenue |
|
Operating Sublease |
|
Grand Central |
|
524,000 |
|
79.0 |
|
89.1 |
|
$ |
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 Street - 65% JV |
|
Fee Interest |
|
Midtown West |
|
941,000 |
|
100.0 |
|
96.4 |
|
$ |
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 Street - remaining 35% |
|
Fee Interest |
|
Midtown West |
|
|
|
|
|
96.4 |
|
$ |
34,100,000 |
|
2000 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Feb-00 |
|
100 Park Avenue - 50% JV |
|
Fee Interest |
|
Grand Central |
|
834,000 |
|
96.5 |
|
83.7 |
|
$ |
192,000,000 |
|
2001 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jun-01 |
|
317 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
450,000 |
|
95.0 |
|
86.6 |
|
$ |
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 |
|
97.9 |
|
$ |
483,500,000 |
|
2003 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Feb-03 |
|
220 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
1,135,000 |
|
91.9 |
|
98.5 |
|
$ |
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 |
|
98.8 |
|
$ |
60,900,000 |
|
Dec-03 |
|
1221 Avenue of the Americas - 45% JV |
|
Fee Interest |
|
Rockefeller Center |
|
2,550,000 |
|
98.8 |
|
90.7 |
|
$ |
1,000,000,000 |
|
2004 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mar-04 |
|
19 West 44th Street - 35% JV |
|
Fee Interest |
|
Midtown |
|
292,000 |
|
86.0 |
|
98.2 |
|
$ |
67,000,000 |
|
Jul-04 |
|
750 Third Avenue |
|
Fee Interest |
|
Grand Central |
|
779,000 |
|
100.0 |
|
95.2 |
|
$ |
255,000,000 |
|
Jul-04 |
|
485 Lexington Avenue - 30% JV |
|
Fee Interest |
|
Grand Central |
|
921,000 |
|
100.0 |
|
93.9 |
|
$ |
225,000,000 |
|
Oct-04 |
|
625 Madison Avenue |
|
Leasehold Interest |
|
Plaza District |
|
563,000 |
|
68.0 |
|
99.6 |
|
$ |
231,500,000 |
|
2005 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Feb-05 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
359,000 |
|
87.0 |
|
90.8 |
|
$ |
105,000,000 |
|
Apr-05 |
|
1 Madison Avenue - 55% JV |
|
Fee Interest |
|
Park Avenue South |
|
1,177,000 |
|
96.0 |
|
99.8 |
|
$ |
803,000,000 |
|
Apr-05 |
|
5 Madison Avenue 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 |
|
|
|
|
|
98.2 |
|
$ |
91,200,000 |
|
2006 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mar-06 |
|
521 Fifth Avenue (3) |
|
Leasehold Interest |
|
Midtown |
|
460,000 |
|
97.0 |
|
85.3 |
|
$ |
210,000,000 |
|
Jun-06 |
|
609 Fifth Avenue |
|
Fee Interest |
|
Midtown |
|
160,000 |
|
98.5 |
|
97.5 |
|
$ |
182,000,000 |
|
Dec-06 |
|
485 Lexington Avenue - remaining 70% |
|
Fee Interest |
|
Grand Central |
|
|
|
|
|
93.9 |
|
$ |
578,000,000 |
|
Dec-06 |
|
800 Third Avenue - 42.95% JV |
|
Fee Interest |
|
Grand Central North |
|
526,000 |
|
96.9 |
|
72.6 |
|
$ |
285,000,000 |
|
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jan-07 |
|
Reckson - NYC Portfolio |
|
Fee Interests / Leasehold Interest |
|
Various |
|
5,612,000 |
|
98.3 |
|
97.0 |
|
$ |
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 |
|
41.5 |
|
$ |
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 |
|
2010 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jan-10 |
|
100 Church Street |
|
Fee Interest |
|
Downtown |
|
1,047,500 |
|
41.3 |
|
43.4 |
|
$ |
181,600,000 |
|
(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 9/1/01-10/31/01 the 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.)
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban
|
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
|
|||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable sf |
|
at acquisition |
|
3/31/2010 |
|
Price ($s) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jan-07 |
|
300 Main Street |
|
Fee Interest |
|
Stamford, Connecticut |
|
130,000 |
|
92.5 |
|
92.2 |
|
$ |
15,000,000 |
|
Jan-07 |
|
399 Knollwood Road |
|
Fee Interest |
|
White Plains, Westchester |
|
145,000 |
|
96.6 |
|
N/A |
|
$ |
31,600,000 |
|
Jan-07 |
|
Reckson - Connecticut Portfolio |
|
Fee Interests / Leasehold Interest |
|
Stamford, Connecticut |
|
1,369,800 |
|
88.9 |
|
86.3 |
|
$ |
490,750,000 |
|
Jan-07 |
|
Reckson - Westchester Portfolio |
|
Fee Interests / Leasehold Interest |
|
Westchester |
|
2,346,100 |
|
90.6 |
|
83.2 |
|
$ |
570,190,000 |
|
Apr-07 |
|
Jericho Plazas - 20.26% JV |
|
Fee Interest |
|
Jericho, New York |
|
640,000 |
|
98.4 |
|
95.1 |
|
$ |
210,000,000 |
|
Jun-07 |
|
1010 Washington Boulevard |
|
Fee Interest |
|
Stamford, Connecticut |
|
143,400 |
|
95.6 |
|
54.3 |
|
$ |
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 |
|
84.0 |
|
$ |
107,500,000 |
|
Aug-07 |
|
150 Grand Street |
|
Fee Interest |
|
White Plains, Westchester |
|
85,000 |
|
52.9 |
|
10.4 |
|
$ |
6,700,000 |
|
Sep-07 |
|
The Meadows - 25% JV |
|
Fee Interest |
|
Rutherford, New Jersey |
|
582,100 |
|
81.3 |
|
84.7 |
|
$ |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2009 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Aug-09 |
|
399 Knollwood Road |
|
Fee Interest |
|
White Plains, Westchester |
|
145,000 |
|
|
|
$ |
20,767,307 |
|
$ |
143 |
|
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Retail, Development & Land |
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
|
|||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable sf |
|
at acquisition |
|
3/31/2010 |
|
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 |
|
Flatiron |
|
21,500 |
|
90.0 |
|
77.6 |
|
$ |
13,250,000 |
|
Nov-05 |
|
1604 Broadway - 63% JV |
|
Leasehold Interest |
|
Times Square |
|
29,876 |
|
17.2 |
|
23.7 |
|
$ |
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 |
|
75.8 |
|
$ |
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 |
|
49.0 |
|
$ |
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 |
|
49.0 |
|
$ |
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.
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 Avenue |
|
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 Avenue 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.
SUPPLEMENTAL DEFINITIONS
|
Adjusted EBITDA is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to EBITDA.
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).
CORPORATE GOVERNANCE
|
Chairman of the Board
Chief Executive Officer
Chief Operating Officer and Chief Financial Officer
Andrew S. Levine
Chief Legal Officer
Firm |
|
Analyst |
|
Phone |
|
|
Bank of America - Merrill Lynch |
|
James C. Feldman |
|
(212) 449-6339 |
|
james_feldman@ml.com |
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 |
|
Andrew Rosivach |
|
(415) 249-7942 |
|
andrew.rosivach@credit-suisse.com |
Deutsche Bank |
|
John Perry |
|
(212) 250-4912 |
|
john.perry@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 |
ISI Group |
|
Steve Sakwa |
|
(212) 446-9462 |
|
ssakwa@isigrp.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) |
|
Robert Stevenson |
|
(212) 857-6168 |
|
robert.stevenson@macquarie.com |
Morgan Stanley |
|
Chris Caton |
|
(415) 576-2637 |
|
chris.caton@morganstanley.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 |
|
Ross T. Nussbaum |
|
(212) 713-2484 |
|
ross.nussbaum@ubs.com |
Wells Fargo Securities, LLC |
|
Brendan Maiorana |
|
(443) 263-6516 |
|
brendan.maiorana@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.