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

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

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

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

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

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

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

 

 

 



 

Item 2.02.              Results of Operations and Financial Condition

 

Following the issuance of a press release on April 26, 2010 announcing the Company’s results for the first quarter ended March 31, 2010, the Company intends to make available supplemental information regarding the Company’s operations that is too voluminous for a press release.  The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

 

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

 

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,

 

2



 

reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income.  FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.

 

Funds Available for Distribution (FAD)

 

FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP.  FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company’s ability to fund its dividends.  Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies.   FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.

 

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

 

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

 

Same-Store Net Operating Income

 

The Company presents same-store net operating income on a cash and GAAP basis because the Company believes that it provides investors with useful information regarding the operating performance of properties that are comparable for the periods presented.  For properties owned since January 1, 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 Company’s leverage position relative to the Company’s estimated market value.  The Company’s estimated market value is based upon the quarter-end trading price of the Company’s common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Company’s preferred equity. This ratio is presented on a consolidated basis and a combined basis.  The combined debt to market capitalization includes the Company’s pro-rata share of off-balance sheet (unconsolidated) joint venture debt.  The Company believes this ratio may provide investors with another measure of the Company’s current leverage position.  The debt to market capitalization ratio should be used as one measure of the Company’s leverage position, and this measure is commonly used in the REIT sector; however, this may not be comparable to other REITs that do not compute in the same manner.  The debt to market capitalization ratio does not represent the Company’s borrowing capacity and should not be considered an alternative measure to the Company’s current lending arrangements.

 

3



 

Coverage Ratios

 

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

 

4



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

SL GREEN REALTY CORP.

 

 

 

 

 

/S/ Gregory F. Hughes

 

 

Gregory F. Hughes

 

Chief Financial Officer

 

 

 

 

Date: April 27, 2010

 

 

5


Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

CONTACT

Gregory F. Hughes

Chief Operating Officer and

Chief Financial Officer

-Or-

Heidi Gillette

Investor Relations

(212) 594-2700

 

SL GREEN REALTY CORP. REPORTS

FIRST QUARTER 2010 FFO

OF $1.07 PER SHARE AND

EPS OF $0.19 PER SHARE

 

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 Company’s 7.625% Series C Cumulative Redeemable Preferred Stock.  The shares were priced at $23.53 per share including accrued dividends equating

 

1



 

to a yield of 8.101% and generated gross offering proceeds of approximately $127.1 million.

 

·      Completed the Company’s 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 Company’s ratings outlook from Moody’s, Standard and Poors and Fitch.

 

·      Completed a tender offer in April 2010 and purchased $115.0 million aggregate principal amount of the Company’s 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 Company’s 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.

 

Summary

 

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

 

2



 

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.

 

Real Estate Investment Activity

 

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 Company’s 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.

 

3



 

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.

 

Financing and Capital Activity

 

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.

 

4



 

Structured Finance Activity

 

The Company’s 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 Company’s 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 Company’s 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 Company’s website, www.slgreen.com, under “financial reports” in the investors section.

 

The live conference will be webcast in listen-only mode on the Company’s website under “event calendar & webcasts” in the investors section and on Thomson’s 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 Company’s first quarter 2010 financial results will be available prior to the quarterly conference call on the Company’s website.

 

5



 

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

 

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 Company’s Supplemental Package.

 

6



 

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.

 

7



 

SL GREEN REALTY CORP.

STATEMENTS OF OPERATIONS-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

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

 

 

8



 

SL GREEN REALTY CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

March 31,
2010

 

December 31,
2009

 

 

 

(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

 

 

9



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

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
March 31,

 

 

 

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 000’s)

 

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.

 

10


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

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

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

 

2



 





 

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.

 

3



 



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

 

4



 



CORPORATE PROFILE

 

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

 

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

 

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

 

5



 

FINANCIAL HIGHLIGHTS

 

FIRST QUARTER 2010
UNAUDITED

 

 

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 Company’s 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 Company’s 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

 

6



 

FINANCIAL HIGHLIGHTS

 

FIRST QUARTER 2010
UNAUDITED

 

 

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.

 

STRUCTURED FINANCE ACTIVITY

 

The Company’s 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

 

7



 

FINANCIAL HIGHLIGHTS

 

FIRST QUARTER 2010
UNAUDITED

 

 

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.

 

QUARTERLY LEASING HIGHLIGHTS

 

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.

 

8



 

FINANCIAL HIGHLIGHTS

 

FIRST QUARTER 2010
UNAUDITED

 

 

REAL ESTATE ACTIVITY

 

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 Company’s 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.

 

FINANCING/ CAPITAL ACTIVITY

 

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,

 

9



 

FINANCIAL HIGHLIGHTS

 

FIRST QUARTER 2010
UNAUDITED

 

 

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.

 

10



 

 

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

 

11



 

 

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

 

 

12



 

 

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

 

 

13



 

COMPARATIVE BALANCE SHEETS

 

Unaudited
($000’s omitted)

 

 

 

 

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

 

 

14



 

COMPARATIVE BALANCE SHEETS

 

Unaudited
($000’s omitted)

 

 

 

 

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 paid–in 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

 

 

15



 

COMPARATIVE STATEMENTS OF OPERATIONS

 

Unaudited
($000’s omitted)

 

 

 

 

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

)

 

16



 

COMPARATIVE COMPUTATION OF FFO AND FAD

 

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

 

 

 

 

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

%

 

17



 

CONDENSED CONSOLIDATED STATEMENT OF EQUITY

 

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

18



 

TAXABLE INCOME

 

Unaudited
($000’s omitted)

 

 

 

 

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.

 

19



 

JOINT VENTURE STATEMENTS

Balance Sheet for Unconsolidated Property Joint Ventures
Unaudited
($000’s omitted)

 

 

 

 

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 Company’s financial statements.

 

As we have been designated as the primary beneficiary under FIN 46(R), we have consolidated the accounts of the following five joint ventures: 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.

 

20



 

JOINT VENTURE STATEMENTS

Statements of Operations for Unconsolidated Property Joint Ventures
Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

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

)

 

21



 

SELECTED FINANCIAL DATA

Capitalization Analysis
Unaudited
($000’s omitted)

 

 

 

 

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

 

Company’s 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

%

 

22



 

SELECTED FINANCIAL DATA

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

 

 

 

 

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

 

 

23



 

SELECTED FINANCIAL DATA

2009 Same Store - Consolidated
Unaudited
($000’s omitted)

 

 

 

 

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:

Non–building 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

%

 

24



 

SELECTED FINANCIAL DATA

2009 Same Store - Joint Venture
Unaudited
($000’s omitted)

 

 

 

 

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:

Non–building 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

%

 

25



 

DEBT SUMMARY SCHEDULE - Consolidated


Unaudited
($000’s omitted)

 

 

 

 

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.

 

26



 

DEBT SUMMARY SCHEDULE - Joint Venture


Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

 

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%

 

 

27



 

DEBT SUMMARY SCHEDULE - Reckson


Unaudited
($000’s omitted)

 

 

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
Principal

 

Maturity

 

Due at

 

As-Of
Right

 

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%

 

 

28



 

SUMMARY OF GROUND LEASE ARRANGEMENTS


Consolidated
($000’s omitted)

 

 

 

 

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 Company’s option through 2080.

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

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

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

 

29



 

STRUCTURED FINANCE



($000’s omitted)

 

 

 

 

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.

 

30



 

STRUCTURED FINANCE



($000’s omitted)

 

 

 

 

 

 

 

 

Weighted Average

 

Weighted Average

 

Current

 

Type of Investment

 

Quarter End Balance (1)

 

Senior Financing

 

Exposure PSF

 

Yield During Quarter

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

New York City

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

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.

 

31



 

 

 

 

 

STRUCTURED FINANCE

 

10 Largest Investments

($000’s 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

 

32



 

 

 

 

 

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%.

 

33



 

SELECTED PROPERTY DATA


Suburban 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” 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

 

 

34



 

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 Int’l 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 Int’l 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 Int’l 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 Int’l 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 Int’l 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 Int’l 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.

 

35



 

 

 

 

 

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, Citigroup’s 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 Portfolio’s 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.

 

36



 

 

 

 

 

 

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

 

 

37



 

 

 

 

 

Leasing Activity - Manhattan  Properties

 


Available Space

 

 

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.

 

38



 

Leasing Activity - Manhattan Properties


Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Usable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 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.

 

39



 

Leasing Activity - Suburban Properties


Available Space

 

 

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 Int’l Drive

 

3

 

21,104

 

21,104

 

$

34.40

 

 

 

1100 King Street - 5 Int’l Drive

 

1

 

2,107

 

2,107

 

$

27.81

 

 

 

1100 King Street - 6 Int’l 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.

 

40



 

Leasing Activity - Suburban Properties


Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Usable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 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 Int’l 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.

 

41



 

 

 

ANNUAL LEASE EXPIRATIONS - Manhattan Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

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

 

Year 2010
Weighted
Average
Asking
Rent
$/psf

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

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

 

Year 2010
Weighted
Average
Asking
Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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) Citigroup’s net lease at 388-390 Greenwich Street which expires in 2020, current net rent is $39.07/psf with annual CPI escalation.

 

42



 

 

 

ANNUAL LEASE EXPIRATIONS - Suburban Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

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

 

Year 2010
Weighted
Average
Asking
Rent
$/psf

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

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

 

Year 2010
Weighted
Average
Asking
Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

43



 

 

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.)

 

44



 

 

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.

 

45



 

 

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.

 

46



 

 

 

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 SLG’s unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.

 

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

 

Interest coverage is adjusted EBITDA divided by total interest expense.

 

Junior Mortgage Participations are subordinate interests in first mortgages.

 

Mezzanine Debt Loans are loans secured by ownership interests.

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

47



 

 

 

CORPORATE GOVERNANCE

 

 

 

Stephen L. Green

Chairman of the Board

Marc Holliday

Chief Executive Officer

Gregory F. Hughes

Chief Operating Officer and Chief Financial Officer

Andrew Mathias

President and Chief Investment Officer

Andrew S. Levine

Chief Legal Officer

 

ANALYST COVERAGE

 

Firm

 

Analyst

 

Phone

 

Email

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.

 

48