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):

July 27, 2010 (July 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 July 26, 2010 announcing the Company’s results for the second quarter ended June 30, 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 July 26, 2010, the Company issued a press release announcing its results for the second quarter ended June 30, 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 second 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:  July 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

SECOND QUARTER 2010 FFO OF $1.08 PER SHARE BEFORE
TRANSACTION RELATED COSTS

AND EPS OF $1.75 PER SHARE

 

Highlights

 

·      Second quarter FFO totaled $1.08 per share (diluted) before transaction related costs, or $1.02 per share (diluted) after transaction costs, compared to $1.20 per share (diluted) for the second quarter of 2009.

 

·      Net income for the second quarter of 2010 totaled $1.75 per share (diluted) compared to net income of $0.18 per share (diluted) in the same period in the prior year.  The second quarter of 2010 included $1.59 per share (diluted) relating to a gain on the sale of our interest in 1221 Avenue of the Americas.

 

·      Recognized combined same-store GAAP NOI growth of 0.1% for the second quarter of 2010 compared to the second quarter of 2009.

 

·      Signed 49 Manhattan office leases totaling 461,492 square feet with average starting rents of $40.09 per rentable square foot during the second quarter.  Average Manhattan office starting rents decreased by 4.4% on these leases over previously fully escalated rents.

 

·      Signed 22 Suburban office leases totaling 103,076 square feet with average starting rents of $30.80 per rentable square foot during the second quarter.  Average Suburban office starting rents decreased by 2.6% on these leases over previously fully escalated rents.

 

·      Ended the quarter with Manhattan occupancy rate of 94.4%, excluding 100 Church Street, on which the Company foreclosed in January 2010.

 

·      Sold the Company’s 45% interest in 1221 Avenue of the Americas to a wholly owned subsidiary of the Canada Pension Plan Investment Board (“CPPIB”), for total consideration of $577.4 million. The sale generated net proceeds to us of approximately $500.9 million. SL Green recognized a gain on the sale of its interest of approximately $126.8 million.

 

·      Closed on the acquisition of 600 Lexington Avenue in Manhattan for $193.0 million through a joint venture with CPPIB.  In connection with the

 

1



 

transaction, the joint venture assumed $49.85 million of in-place financing. The 5.74% interest-only loan matures in March 2014.

 

·      Entered into an agreement to acquire 125 Park Avenue, located in Manhattan, for $330.0 million. In connection with the acquisition, SL Green will assume $146.25 million of in-place financing. The 5.748% interest-only loan matures in October 2014.

 

·      Made three new structured finance investments for approximately $84.9 million, all of which are directly or indirectly collateralized by commercial office properties.

 

·      Completed a tender offer in April 2010 and purchased $115.0 million aggregate principal amount of the Company’s subsidiaries’ outstanding indebtedness.  We also repurchased approximately $102.2 million of the Company’s 4.00% Exchangeable Senior Debentures since January 1, 2010, in addition to the notes repurchased as part of the tender offer.

 

Summary

 

New York, NY, July 26, 2010 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $81.5 million, or $1.02 per share (diluted), for the quarter ended June 30, 2010, compared to $83.5 million, or $1.20 per share (diluted), for the same quarter in 2009.

 

Net income attributable to common stockholders totaled $137.0 million, or $1.75 per share (diluted), for the quarter ended June 30, 2010, compared to net income of $12.5 million, or $0.18 per share (diluted), for the same quarter in 2009.  The results for the quarter ended June 30, 2010 included $1.59 per share (diluted) relating to a gain on the sale of the Company’s interest in 1221 Avenue of the Americas.

 

Operating and Leasing Activity

 

For the second quarter of 2010, the Company reported revenues and EBITDA of $259.7 million and $140.1 million, respectively, compared to $252.0 million and $138.0 million in the same period in 2009.

 

Same-store GAAP NOI on a combined basis increased by 0.1% for the second quarter of 2010 when compared to the same quarter in 2009, with the consolidated properties remaining flat at $129.2 million and the unconsolidated joint venture properties increasing 0.2% to $45.0 million.

 

Occupancy for the Manhattan portfolio at June 30, 2010 was 94.4% when excluding 100 Church Street, on which the Company foreclosed in January 2010.  Including 100 Church Street, occupancy for the Manhattan portfolio was 91.9% at June 30, 2010.  During the quarter, the Company signed or commenced 56 leases in the Manhattan portfolio totaling 513,307 square feet, of which 49 leases and 461,492 square feet represented office leases.  Average starting Manhattan office rents of $40.09 per rentable square foot on the 461,492 square feet of office leases signed or commenced during the second quarter represented a 4.4% decrease over the previously fully escalated rents on the same office spaces.  The average lease term was 7.7 years and average tenant concessions were 2.8 months of free rent with a tenant improvement allowance of $23.72 per rentable square foot.

 

2



 

Occupancy for the Suburban portfolio was 87.9% at June 30, 2010.  During the quarter, the Company signed 31 leases in the Suburban portfolio totaling 118,159 square feet, of which 22 leases and 103,076 square feet represented office leases.  Average starting Suburban office rents of $30.80 per rentable square foot for the second quarter represented a 2.6% decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed or commenced during the second quarter included:

 

·      Early renewal with Tribune/WPIX for approximately 109,233 square feet at 220 East 42nd Street;

·      New lease with Metropolitan Transportation Authority for approximately 112,940 square feet at 333 West 34th Street;

·      New lease with Themarkets.com LLC for approximately 22,437 square feet at 810 Seventh Avenue;

·      Early renewal with Putney Twombly Hall & Hirson for approximately 20,987 square feet at 521 Fifth Avenue;

·      New lease with Aeropostale, Inc. for approximately 17,536 square feet at 1515 Broadway;

·      New lease agreement with Viacom International, Inc. for 7,619 square feet at 1515 Broadway;

·      New lease with Retriever Medical/Dental Payments, Inc. for approximately 13,531 square feet at 115-117 Stevens Avenue, Westchester County; and

·      Early renewal with Morgan Stanley for approximately 12,135 square feet at 4 Landmark Square, Connecticut.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended June 30, 2010 were approximately $18.4 million, compared to approximately $17.9 million for the same quarter ended June 30, 2009.

 

Results for the quarter ended June 30, 2010 included approximately $4.1 million of transaction-related costs which are required to be expensed under new guidelines that took effect in 2009.  Approximately $0.6 million of additional transaction related costs are reflected as a reduction in our equity in net income from unconsolidated joint ventures.  In the aggregate, these charges resulted in a $0.06 per share (diluted) charge to earnings.

 

Real Estate Investment Activity

 

In May 2010, Green Hill Acquisition LLC (“GHA”), a wholly owned subsidiary of the Company, sold its 45% beneficial interest in the property known as 1221 Avenue of the Americas, located in Manhattan to a wholly owned subsidiary of CPPIB, for total consideration of $577.4 million, subject to certain working capital adjustments, of which approximately $95.9 million represents the payment for existing reserves and the assumption of our pro-rata share of in-place financing. The sale generated net proceeds to us of approximately $500.9 million. We recognized a gain on the sale of our interest of approximately $126.8 million.

 

In May 2010, the Company entered into an agreement to acquire 125 Park Avenue, a Manhattan office tower, for $330 million. In connection with the acquisition, the Company will assume $146.25 million of in-place financing. The 5.748% interest-only

 

3



 

loan matures in October 2014. Subject to the satisfaction of certain conditions prior to the closing, the acquisition of the property at 125 Park Avenue is expected to close during the third quarter of 2010.

 

In May 2010, the Company, through a joint venture with CPPIB, acquired 600 Lexington Avenue for $193.0 million. In connection with the transaction, the joint venture assumed $49.85 million of in-place financing. The 5.74% interest-only loan matures in March 2014.

 

Financing and Capital Activity

 

In April 2010, the Company completed a tender offer and purchased $13.0 million of the 3.00% Exchangeable Senior Notes due 2027, $13.2 million of the 4.00% 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 $102.2 million of its 4.00% Exchangeable Senior Debentures since January 1, 2010, exclusive of the notes repurchased as part of the tender offer noted above. Following the repurchases, approximately $0.66 million aggregate principal amount of these debentures remain outstanding.

 

In April 2010, the Company closed on a $104.0 million term loan secured by the Company’s interest in a structured finance investment. This interest only loan bears interest at the rate of 250 basis points above the 30-day LIBOR.  The loan matures in April 2012, has a one-year extension option and is prepayable at any time without penalty.

 

In June 2010, the Company closed on a $30.0 million term loan secured by the Company’s interest in a structured finance investment. This interest only loan, which bears interest at the rate of 90 basis points above the 30-day LIBOR, carries an effective all-in fixed interest rate of 3.195%.  This loan matures in June 2016.

 

Structured Finance Activity

 

The Company’s structured finance investments totaled approximately $867.4 million at June 30, 2010, an increase of approximately $82.8 million from the balance at December 31, 2009.  The increase resulted from new investments exceeding positions sold, reserved or foreclosed.  During the second quarter we made three new structured finance investments for approximately $84.9 million, all of which are directly or indirectly collateralized by commercial office properties, and received paydowns totaling approximately $10.7 million.  During the second quarter, the Company also recorded approximately $5.0 million in additional reserves against its structured finance investments.  The structured finance investments currently have a weighted average maturity of 3.0 years and had a weighted average yield for the quarter ended June 30, 2010 of 9.4%, exclusive of loans totaling $111.4 million which are on non-accrual status.

 

4



 

Dividends

 

During the second quarter of 2010, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:

 

·      $0.10 per share of common stock, which were paid on July 15, 2010 to stockholders of record on the close of business on June 30, 2010; and

·      $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period April 15, 2010 through and including July 14, 2010, which were paid on July 15, 2010 to stockholders of record on the close of business on June 30, 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, July 27, 2010 at 2:00 p.m. EDT 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 also may be accessed by dialing 866.783.2143 Domestic or 857.350.1602 International, using pass-code “SL Green.”

 

A replay of the call will be available through August 3, 2010 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 92233757.

 

Supplemental Information

 

The Supplemental Package outlining the Company’s second quarter 2010 financial results will be available prior to the quarterly conference call on the Company’s website.

 

Company Profile

 

SL Green Realty Corp. is a self-administered and self-managed real estate investment trust, or REIT, that predominantly acquires, owns, repositions and manages Manhattan office properties. The Company is the only publicly held REIT that specializes in this niche. As of June 30, 2010, the Company owned interests in 30 New York City office properties totaling approximately 22,012,215 square feet, making it New York’s largest office landlord. In addition, at June 30, 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.

 

5



 

Disclaimers

 

Non-GAAP Financial Measures

 

During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 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
June 30,

 

Six Months Ended
June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Revenue:

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

199,719

 

$

191,917

 

$

398,306

 

$

387,547

 

Escalations and reimbursement revenues

 

29,961

 

31,390

 

61,429

 

65,019

 

Preferred equity and investment income

 

20,788

 

15,533

 

41,167

 

32,431

 

Other income

 

9,253

 

13,165

 

17,453

 

29,444

 

Total revenues

 

259,721

 

252,005

 

518,355

 

514,441

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

10,005

 

16,828

 

25,381

 

29,901

 

Gain (loss) on early extinguishment of debt

 

(1,276

)

29,321

 

(1,389

)

77,033

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

54,619

 

52,110

 

113,385

 

107,204

 

Ground rent

 

7,679

 

8,046

 

15,501

 

16,092

 

Real estate taxes

 

38,608

 

36,519

 

76,995

 

73,269

 

Loan loss and other investment reserves

 

4,985

 

45,577

 

10,985

 

107,577

 

Transaction related costs

 

4,104

 

 

5,162

 

 

Marketing, general and administrative

 

18,379

 

17, 946

 

36,778

 

35,868

 

Total expenses

 

128,374

 

160,198

 

258,806

 

340,010

 

 

 

 

 

 

 

 

 

 

 

Earnings Before Interest, Depreciation and Amortization (EBITDA)

 

140,076

 

137,956

 

283,541

 

281,365

 

Interest expense, net of interest income

 

57,649

 

56,743

 

115,128

 

116,740

 

Amortization of deferred financing costs

 

1,792

 

1,476

 

4,308

 

2,912

 

Depreciation and amortization

 

56,905

 

54,888

 

113,957

 

109,352

 

Gain (loss) on equity investment in marketable securities

 

 

126

 

(285

)

(681

)

Net income from Continuing Operations

 

23,730

 

24,975

 

49,863

 

51,680

 

Loss from Discontinued Operations

 

 

(705

)

 

(990

)

Gain on sale of Discontinued Operations

 

 

 

 

6,572

 

Net gain (loss) on sale of interest in unconsolidated joint venture/ real estate

 

126,769

 

(2,693

)

126,769

 

6,848

 

Net income

 

150,499

 

21,577

 

176,632

 

64,110

 

Net income attributable to noncontrolling interests

 

(5,916

)

(4,065

)

(9,855

)

(8,862

)

Net income attributable to SL Green Realty Corp.

 

144,583

 

17,512

 

166,777

 

55,248

 

Preferred stock dividends

 

(7,545

)

(4,969

)

(14,660

)

(9,938

)

Net income attributable to common stockholders

 

$

137,038

 

$

12,543

 

$

152,117

 

$

45,310

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share (EPS)

 

 

 

 

 

 

 

 

 

Net income per share (Basic)

 

$

1.76

 

$

0.19

 

$

1.95

 

$

0.73

 

Net income per share (Diluted)

 

$

1.75

 

$

0.18

 

$

1.94

 

$

0.73

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

FFO per share (Basic)

 

$

1.03

 

$

1.20

 

$

2.10

 

$

2.66

 

FFO per share (Diluted)

 

$

1.02

 

$

1.20

 

$

2.09

 

$

2.65

 

 

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

78,046

 

67,363

 

77,936

 

62,298

 

Weighted average partnership units held by noncontrolling interests

 

1,325

 

2,336

 

1,413

 

2,338

 

Basic weighted average shares and units outstanding for FFO per share

 

79,371

 

69,699

 

79,349

 

64,636

 

Diluted ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

78,466

 

67,406

 

78,358

 

62,341

 

Weighted average partnership units held by noncontrolling interests

 

1,325

 

2,336

 

1,413

 

2,338

 

Diluted weighted average shares and units outstanding

 

79,791

 

69,742

 

79,771

 

64,679

 

 

8



 

SL GREEN REALTY CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

June 30,
2010

 

December 31,
2009

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

1,392,730

 

$

1,379,052

 

Buildings and improvements

 

5,647,490

 

5,585,584

 

Building leasehold and improvements

 

1,280,882

 

1,280,256

 

Property under capital lease

 

12,208

 

12,208

 

 

 

8,333,310

 

8,257,100

 

Less accumulated depreciation

 

(832,436

)

(738,422

)

 

 

7,500,874

 

7,518,678

 

Assets held for sale, net

 

 

992

 

Cash and cash equivalents

 

339,577

 

343,715

 

Restricted cash

 

157,515

 

94,495

 

Investment in marketable securities

 

72,993

 

58,785

 

Tenant and other receivables, net of allowance of $13,893 and $14,271 in 2010 and 2009, respectively

 

22,734

 

22,483

 

Related party receivables

 

6,026

 

8,570

 

Deferred rents receivable, net of allowance of $24,603 and $24,347 in 2010 and 2009, respectively

 

184,739

 

166,981

 

Structured finance investments, net of discount of $86,896 and $46,802 and allowance of $103,837 and $93,844 in 2010 and 2009, respectively

 

867,393

 

784,620

 

Investments in and advances to unconsolidated joint ventures

 

775,765

 

1,058,369

 

Deferred costs, net

 

147,605

 

139,257

 

Other assets

 

332,813

 

290,632

 

Total assets

 

$

10,408,034

 

$

10,487,577

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Mortgage notes and other loans payable

 

$

2,800,866

 

$

2,595,552

 

Revolving credit facility

 

800,000

 

1,374,076

 

Senior unsecured notes

 

858,081

 

823,060

 

Accrued interest and other liabilities

 

24,645

 

34,734

 

Accounts payable and accrued expenses

 

144,168

 

125,982

 

Deferred revenue/gain

 

325,228

 

349,669

 

Capitalized lease obligation

 

16,979

 

16,883

 

Deferred land lease payable

 

18,140

 

18,013

 

Dividend and distributions payable

 

14,228

 

12,006

 

Security deposits

 

39,617

 

39,855

 

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

 

100,000

 

100,000

 

Total liabilities

 

5,141,952

 

5,489,830

 

Commitments and contingencies

 

 

 

Noncontrolling interest in operating partnership

 

66,640

 

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 June 30, 2010 and December 31, 2009, respectively

 

274,000

 

151,981

 

7.875% Series D perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 4,000 issued and outstanding at June 30, 2010 and December 31, 2009, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 81,570 and 80,875 issued and outstanding at June 30, 2010 and December 31, 2009, respectively (inclusive of 3,360 shares held in Treasury at both June 30, 2010 and December 31, 2009)

 

816

 

809

 

Additional paid-in capital

 

3,563,980

 

3,525,901

 

Treasury stock-at cost

 

(302,705

)

(302,705

)

Accumulated other comprehensive loss

 

(30,305

)

(33,538

)

Retained earnings

 

1,081,895

 

949,669

 

Total SL Green Realty Corp. stockholders’ equity

 

4,684,002

 

4,388,438

 

Noncontrolling interests in other partnerships

 

515,440

 

524,691

 

Total equity

 

5,199,442

 

4,913,129

 

Total liabilities and equity

 

$

10,408,034

 

$

10,487,577

 

 

9



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

FFO Reconciliation:

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

137,038

 

$

12,543

 

$

152,117

 

$

45,310

 

Add:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

56,905

 

54,888

 

113,957

 

109,352

 

Discontinued operations depreciation adjustments

 

 

298

 

 

632

 

Joint venture depreciation and noncontrolling interest adjustments

 

8,721

 

9,322

 

17,492

 

20,587

 

Net income attributable to noncontrolling interests

 

5,916

 

4,065

 

9,855

 

8,862

 

Loss (gain) on equity investment in marketable securities

 

 

(126

)

285

 

681

 

Less:

 

 

 

 

 

 

 

 

 

Gain on sale of discontinued operations

 

 

 

 

6,572

 

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

 

126,769

 

(2,693

)

126,769

 

6,848

 

Depreciation on non-rental real estate assets

 

358

 

170

 

530

 

374

 

Funds from Operations

 

81,453

 

83,513

 

166,407

 

171,630

 

Transaction related costs(1)

 

4,695

 

 

5,753

 

 

Funds from Operations before transaction related costs

 

$

86,148

 

$

83,513

 

$

172,160

 

$

171,630

 

 


(1) Includes the Company’s share of joint venture transaction related costs.

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Earnings before interest, depreciation and amortization (EBITDA):

 

$

140,076

 

$

137,956

 

$

283,541

 

$

281,365

 

Add:

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

18,379

 

17,946

 

36,778

 

35,868

 

Net Operating income from discontinued operations

 

 

358

 

 

1,298

 

Loan loss reserves

 

4,985

 

45,577

 

10,985

 

107,577

 

Transaction related costs

 

4,104

 

 

5,162

 

 

Less:

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(26,693

)

(23,851

)

(48,907

)

(54,591

)

(Gain) loss on early extinguishment of debt

 

1,276

 

(29,321

)

1,389

 

(77,033

)

Equity in net income from joint ventures

 

(10,005

)

(16,828

)

(25,381

)

(29,901

)

GAAP net operating income (GAAP NOI)

 

132,122

 

131,837

 

263,567

 

264,583

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

Net Operating income from discontinued operations

 

 

(358

)

 

(1,298

)

GAAP NOI from other properties/affiliates

 

(2,939

)

(2,337

)

(4,353

)

(7,062

)

Same-Store GAAP NOI

 

$

129,183

 

$

129,142

 

$

259,214

 

$

256,223

 

 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

June 30,

 

 

 

2010

 

2009

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

22,012

 

23,211

 

Portfolio percentage leased at end of period

 

91.9

%

96.2

%

Same-Store percentage leased at end of period

 

94.7

%

96.2

%

Number of properties in operation

 

30

 

29

 

 

 

 

 

 

 

Office square feet leased during quarter (rentable)

 

461,492

 

328,780

 

Average mark-to-market percentage-office

 

(4.4

)%

27.3

%

Average starting cash rent per rentable square foot-office

 

$

40.09

 

$

51.10

 

 


(1) Includes wholly owned and joint venture properties.

 

10


 

Exhibit 99.2

 

SL Green Realty Corp.

Second Quarter

Supplemental Data

June 30, 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 June 30, 2010 that will be released on Form 10-Q to be filed on or before August 9, 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

 

23-26

 

 

 

Summary of Debt and Ground Lease Arrangements

 

27-30

 

 

 

Structured Finance

 

31-33

 

 

 

Property Data

 

 

Composition of Property Portfolio

 

34-36

Top Tenants

 

37

Tenant Diversification

 

38

Leasing Activity Summary

 

39-42

Lease Expiration Schedule

 

43-44

 

 

 

Summary of Acquisition/Disposition Activity

 

45-47

Supplemental Definitions

 

48

Corporate Information

 

49

 

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

 

SECOND QUARTER 2010
UNAUDITED

 

 

FINANCIAL RESULTS

 

New York, NY, July 26, 2010 - SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $81.5 million, or $1.02 per share (diluted), after transaction costs ($0.06 per share diluted) for the quarter ended June 30, 2010, compared to $83.5 million, or $1.20 per share (diluted), for the same quarter in 2009.

 

Net income attributable to common stockholders totaled $137.0 million, or $1.75 per share (diluted) for the quarter ended June 30, 2010, compared to net income of $12.5 million, or $0.18 per share (diluted), for the same quarter in 2009.  The results for the second quarter ended June 30, 2010 included $1.59 per share (diluted) relating to a gain on the sale of the Company’s interest in 1221 Avenue of the Americas.

 

Results for the quarter ended June 30, 2010 included approximately $4.1 million of transaction-related costs which are required to be expensed under new guidelines that took effect in January 2009.  Approximately $0.6 million of additional transaction related costs are reflected as a reduction in our equity in net income from unconsolidated joint ventures.

 

Funds available for distribution, or FAD, for the second quarter of 2010 was $0.67 per share (diluted) compared to $0.96 per share (diluted) in the prior year, a 30.2% decrease.

 

The Company’s dividend payout ratio for the second quarter of 2010 was 9.8% of FFO and 15.0% of FAD before first cycle leasing costs.

 

All per share amounts are presented on a diluted basis.

 

CONSOLIDATED RESULTS

 

Total quarterly revenues totaled $259.7 million in the second quarter of 2010 compared to $252.0 million in the prior year.  The $7.7 million increase in revenue resulted primarily from the following items:

 

·                  $1.3 million increase from same-store properties,

·                  $5.3 million increase in preferred equity and investment income,

·                  $3.9 million decrease in other income, and

·                  $5.0 million increase from properties that were non-same-store properties and other entities.

 

The Company’s earnings before interest, taxes, depreciation and amortization, or EBITDA, totaled $140.1 million compared to $138.0 million in the prior year.  The following items drove the $2.1 million increase in EBITDA:

 

·                  $1.4 million increase from same-store properties,

·                  $1.2 million decrease from properties that were not same-store-properties,

·                  $5.3 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 $814.2 million compared to $665.6 million in the prior year second quarter.  The weighted-average yield for the quarter was 8.14% compared to 8.31% in the prior year,

 

6



 

FINANCIAL HIGHLIGHTS

 

SECOND QUARTER 2010
UNAUDITED

 

 

·                  $6.8 million decrease from lower contributions to equity in net income from unconsolidated joint ventures primarily from 800 Third Avenue ($0.2 million), 600 Lexington Avenue ($0.5 million), 1221 Avenue of the Americas ($3.8 million) and 1515 Broadway ($3.3 million).  This was partially offset by higher contributions to equity in net income primarily from 100 Park Avenue ($1.6 million) and 717 Fifth Avenue ($0.3 million),

·                  $40.6 million increase from lower loan loss reserves and other write-offs,

·                  $4.5 million decrease from higher MG&A expense and transaction related costs, and

·                  $32.7 million decrease in non-real estate revenues, net of expenses, inclusive of net gains on early extinguishment of debt ($28.0 million).

 

SAME-STORE RESULTS

 

Consolidated Properties

 

Same-store second quarter 2010 GAAP NOI was $129.2 million compared to $129.1 million in the prior year.  Operating margins before ground rent increased from 61.58% to 61.75%.

 

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

 

·                  $3.2 million (1.7%) increase in rental revenue,

·                  $1.9 million (6.0%) decrease in escalation and reimbursement revenue due to lower operating expenses,

·                  $0.4 million (36.7%) increase in investment and other income primarily due to higher lease buy-out income,

·                  $0.7 million (1.5%) increase 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

·                  $1.2 million (3.3%) increase in real estate taxes.

 

Joint Venture Properties

 

The Joint Venture same-store properties second quarter 2010 GAAP NOI increased $0.1 million (0.2%) to $45.0 million compared to the prior year.  Operating margins before ground rent increased from 74.8% to 75.0%.

 

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

 

·                  $0.2 million (0.3%) increase in rental revenue primarily,

·                  $0.2 million (4.5%) decrease in escalation and reimbursement revenues,

·                  $0.2 million (2.6%) decrease in operating expenses primarily driven by reductions in utilities, which was offset by increases in payroll costs, and

·                  $0.1 million (1.3%) increase in real estate taxes.

 

7



 

FINANCIAL HIGHLIGHTS

 

SECOND QUARTER 2010
UNAUDITED

 

 

STRUCTURED FINANCE ACTIVITY

 

The Company’s structured finance investments totaled approximately $867.4 million at June 30, 2010, an increase of approximately $82.8 million from the balance at December 31, 2009.  The increase resulted from new investments exceeding positions sold, reserved or foreclosed.  During the second quarter we made three new structured finance investments for approximately $84.9 million, all of which are directly or indirectly collateralized by commercial office properties and received paydowns totaling approximately $10.7 million.  During the second quarter, the Company also recorded approximately $5.0 million in additional reserves against its structured finance investments.  The structured finance investments currently have a weighted average maturity of 3.0 years and had a weighted average yield for the quarter ended June 30, 2010 of 9.4%, exclusive of loans totaling $111.4 million which are on non-accrual status.

 

QUARTERLY LEASING HIGHLIGHTS

 

Manhattan vacancy at March 31, 2010 was 1,971,879 useable square feet net of holdover tenants.  During the quarter, 342,707 additional useable office, retail and storage square feet became available at an average escalated cash rent of $57.51 per rentable square foot.  The Company acquired 19,300 of available usable square feet in connection with the closing of the 600 Lexington Avenue transaction.  The company sold 238,201 of available useable square feet in connection with the sale of 1221 Avenue of the Americas.  Space available to lease during the quarter totaled 2,095,685 useable square feet, or 9.5% of the total Manhattan portfolio.

 

During the second quarter, 49 Manhattan office leases, including early renewals, were signed totaling 461,492 rentable square feet.  New cash rents averaged $40.09 per rentable square foot.  Replacement rents were 4.4% lower than rents on previously occupied space, which had fully escalated cash rents averaging $41.95 per rentable square foot.  The average lease term was 7.7 years and average tenant concessions were 2.8 months of free rent with a tenant improvement allowance of $23.72 per rentable square foot.

 

Suburban vacancy at March 31, 2010 was 862,253 usable square feet net of holdover tenants.  During the quarter, 80,097 additional useable office and storage square feet became available at an average escalated cash rent of $31.08 per rentable square foot.  Space available to lease during the quarter totaled 942,350 useable square feet, or 13.8% of the total Suburban portfolio.

 

During the second quarter, 22 Suburban office leases, including early renewals, were signed totaling 103,076 rentable square feet.  New cash rents averaged $30.80 per rentable square foot.  Replacement rents were 2.6% lower than rents on previously occupied space, which had fully escalated cash rents averaging $31.63 per rentable square foot.  The average lease term was 5.2 years and average tenant concessions were 3.1 months of free rent with a tenant improvement allowance of $12.47 per rentable square foot.

 

8



 

FINANCIAL HIGHLIGHTS

 

SECOND QUARTER 2010
UNAUDITED

 

 

The Company also signed a total of 16 retail and storage leases, including early renewals, for 66,898 rentable square feet.  The average lease term was 9.9 years and tenant concessions were 2.5 months of free rent with a tenant improvement allowance of $5.31 per rentable square foot.

 

REAL ESTATE ACTIVITY

 

In May 2010, Green Hill Acquisition LLC (“GHA”), a wholly owned subsidiary of the Company, sold its 45% beneficial interest in the property known as 1221 Avenue of the Americas, located in Manhattan to a wholly owned subsidiary of the Canada Pension Plan Investment Board (“CPPIB”), for total consideration of $577.4 million, subject to certain working capital adjustments, of which approximately $95.9 million represents the payment for existing reserves and the assumption of our pro-rata share of in-place financing. The sale generated net proceeds to us of approximately $500.9 million. We recognized a gain on the sale of our interest of approximately $126.8 million.

 

In May 2010, the Company entered into an agreement to acquire 125 Park Avenue, a Manhattan office tower, for $330 million. In connection with the acquisition, the Company will assume $146.25 million of in-place financing. The 5.748% interest-only loan matures in October 2014. Subject to the satisfaction of certain conditions prior to the closing, the acquisition of the property at 125 Park Avenue is expected to close during the third quarter of 2010.

 

In May 2010, the Company, through a joint venture with CPPIB, acquired 600 Lexington Avenue for $193.0 million. In connection with the transaction, the joint venture assumed $49.85 million of in-place financing. The 5.74% interest-only loan matures in March 2014.

 

FINANCING/ CAPITAL ACTIVITY

 

In April 2010, the Company completed a tender offer and purchased $13.0 million of the 3.00% Exchangeable Senior Notes due 2027, $13.2 million of the 4.00% 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 $102.2 million of its 4.00% Exchangeable Senior Debentures since January 1, 2010, exclusive of the notes repurchased as part of the tender offer noted above. Following the repurchases, approximately $0.66 million aggregate principal amount of these debentures remain outstanding.

 

In April 2010, the Company closed on a $104.0 million term loan secured by the Company’s interest in a structured finance investment. This interest only loan bears interest at the rate of 250 basis points above the 30-day LIBOR.  The loan matures in April 2012, has a one-year extension option and is prepayable at any time without penalty.

 

9



 

FINANCIAL HIGHLIGHTS

 

SECOND QUARTER 2010
UNAUDITED

 

 

In June 2010, the Company closed on a $30.0 million term loan secured by the Company’s interest in a structured finance investment. This interest only loan, which bears interest at the rate of 90 basis points above the 30-day LIBOR, carries an effective all-in fixed interest rate of 3.195%.  This loan matures in June 2016.

 

Dividends

 

In June 2010, the Company declared a dividend of $0.10 per share of common stock for the second quarter of 2010.  The dividend was payable July 15, 2010 to stockholders of record on the close of business on June 30, 2010.  This distribution reflects the regular quarterly dividend, which is the equivalent of an annualized distribution of $0.40 per common share.

 

In June 2010, the Company also declared a dividend on its Series C preferred stock for the period April 15, 2010 through and including July 14, 2010, of $0.4766 per share, payable July 15, 2010 to stockholders of record on the close of business on June 30, 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 June 2010, the Company also declared a dividend on its Series D preferred stock for the period April 15, 2010 through and including July 14, 2010, of $0.4922 per share, payable July 15, 2010 to stockholders of record on the close of business on June 30, 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

 

June 30, 2010

 

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

 

 

 

As of or for the three months ended

 

 

 

6/30/2010

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to common stockholders - diluted

 

$

1.75

 

$

0.19

 

$

(0.07

)

$

(0.03

)

$

0.18

 

Funds from operations available to common stockholders - diluted

 

$

1.02

 

$

1.07

 

$

0.87

 

$

0.98

 

$

1.20

 

Funds available for distribution to common stockholders - diluted

 

$

0.67

 

$

0.67

 

$

0.59

 

$

0.76

 

$

0.96

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

$

55.04

 

$

57.27

 

$

50.24

 

$

43.85

 

$

22.94

 

High during period

 

$

67.69

 

$

57.60

 

$

52.74

 

$

46.81

 

$

26.70

 

Low during period

 

$

55.04

 

$

44.18

 

$

37.72

 

$

18.66

 

$

10.68

 

Common dividends per share

 

$

0.100

 

$

0.100

 

$

0.100

 

$

0.100

 

$

0.100

 

FFO payout ratio

 

9.80

%

9.39

%

11.49

%

10.16

%

8.35

%

FAD payout ratio

 

15.00

%

14.84

%

16.96

%

13.16

%

10.46

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

78,209

 

77,924

 

77,514

 

76,841

 

76,820

 

Units outstanding

 

1,211

 

1,408

 

1,684

 

2,330

 

2,336

 

Total common shares and units outstanding

 

79,420

 

79,332

 

79,198

 

79,171

 

79,156

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and units outstanding - basic

 

79,371

 

79,325

 

79,179

 

79,168

 

69,699

 

Weighted average common shares and units outstanding - diluted

 

79,791

 

79,760

 

79,454

 

79,274

 

69,742

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

4,371,277

 

$

4,543,344

 

$

3,978,908

 

$

3,471,648

 

$

1,815,839

 

Liquidation value of preferred equity

 

392,500

 

392,500

 

257,500

 

257,500

 

257,500

 

Consolidated debt

 

4,558,947

 

4,776,401

 

4,892,688

 

4,915,667

 

4,962,631

 

Consolidated market capitalization

 

$

9,322,724

 

$

9,712,245

 

$

9,129,096

 

$

8,644,815

 

$

7,035,970

 

SLG portion of JV debt

 

1,820,107

 

1,847,234

 

1,848,721

 

1,909,878

 

1,888,898

 

Combined market capitalization

 

$

11,142,831

 

$

11,559,479

 

$

10,977,817

 

$

10,554,693

 

$

8,924,868

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt to market capitalization

 

48.90

%

49.18

%

53.59

%

56.86

%

70.53

%

Combined debt to market capitalization

 

57.25

%

57.30

%

61.41

%

64.67

%

76.77

%

Debt to total assets - unsecured credit facility covenant

 

44.60

%

46.80

%

48.00

%

47.70

%

42.20

%

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt service coverage

 

2.57

 

2.64

 

2.78

 

2.90

 

3.27

 

Consolidated fixed charge coverage

 

2.07

 

2.14

 

2.29

 

2.39

 

2.70

 

Combined fixed charge coverage

 

1.80

 

1.85

 

2.01

 

2.09

 

2.34

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings

 

22

 

22

 

21

 

21

 

21

 

Unconsolidated office buildings

 

8

 

8

 

8

 

8

 

8

 

 

 

30

 

30

 

29

 

29

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings square footage

 

14,829,700

 

14,829,700

 

13,782,200

 

13,782,200

 

13,782,200

 

Unconsolidated office buildings square footage

 

7,182,515

 

9,429,000

 

9,429,000

 

9,429,000

 

9,429,000

 

 

 

22,012,215

 

24,258,700

 

23,211,200

 

23,211,200

 

23,211,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter end occupancy - Manhattan portfolio

 

94.4

%(1)

94.0

%(1)

95.0

%

95.7

%

96.2

%

Quarter end occupancy- same store - Manhattan consolidated

 

95.2

%

95.9

%

96.0

%

97.0

%

97.0

%

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

 

94.7

%

94.8

%

95.8

%

96.5

%

96.2

%

 


(1) Excludes 100 Church Street, which the Company took ownership of in January 2010.

 

Supplemental Information

 

Second Quarter 2010

 

11



 

 

SL Green Realty Corp.

 

Key Financial Data

 

June 30, 2010

 

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

 

 

 

As of or for the three months ended

 

 

 

6/30/2010

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Real estate assets before depreciation

 

$

8,333,310

 

$

8,387,102

 

$

8,257,100

 

$

8,214,233

 

$

8,226,378

 

Investments in unconsolidated joint ventures

 

$

775,765

 

$

1,053,754

 

$

1,058,369

 

$

971,111

 

$

978,340

 

Structured finance investments

 

$

867,393

 

$

786,138

 

$

784,620

 

$

614,466

 

$

534,518

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

10,408,034

 

$

10,514,240

 

$

10,487,577

 

$

10,533,934

 

$

10,595,050

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt

 

$

3,249,291

 

$

3,535,954

 

$

3,316,081

 

$

3,336,096

 

$

3,337,388

 

Variable rate debt

 

1,309,656

 

1,240,447

 

1,576,607

 

1,579,571

 

1,625,243

 

Total consolidated debt

 

$

4,558,947

 

$

4,776,401

 

$

4,892,688

 

$

4,915,667

 

$

4,962,631

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

5,141,952

 

$

5,370,610

 

$

5,489,830

 

$

5,538,371

 

$

5,585,591

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

4,509,858

 

$

4,785,853

 

$

4,565,980

 

$

4,585,995

 

$

4,582,716

 

Variable rate debt - including SLG portion of JV debt

 

1,869,196

 

1,837,782

 

2,175,429

 

2,239,550

 

2,268,813

 

Total combined debt

 

$

6,379,054

 

$

6,623,635

 

$

6,741,409

 

$

6,825,545

 

$

6,851,529

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

229,680

 

$

230,054

 

$

222,755

 

$

222,349

 

$

223,307

 

Property operating expenses

 

100,906

 

104,974

 

96,654

 

97,887

 

96,675

 

Property operating NOI

 

$

128,774

 

$

125,080

 

$

126,101

 

$

124,462

 

$

126,632

 

NOI from discontinued operations

 

 

 

 

341

 

358

 

Total property operating NOI

 

$

128,774

 

$

125,080

 

$

126,101

 

$

124,803

 

$

126,990

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from JVs

 

$

50,485

 

$

55,021

 

$

56,133

 

$

55,183

 

$

54,808

 

Structured finance income

 

$

20,788

 

$

20,379

 

$

16,911

 

$

16,266

 

$

15,533

 

Other income

 

$

9,253

 

$

8,200

 

$

6,946

 

$

10,988

 

$

13,165

 

Gain (Loss) on early extinguishment of debt

 

$

(1,276

)

$

(113

)

$

606

 

$

8,368

 

$

29,321

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan loss and other investment reserves

 

$

4,985

 

$

6,000

 

$

26,832

 

$

16,100

 

$

45,577

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing general & administrative expenses

 

$

18,379

 

$

18,398

 

$

19,255

 

$

18,869

 

$

17,946

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

57,649

 

$

57,479

 

$

54,195

 

$

65,570

 

$

57,012

 

Combined interest

 

$

79,755

 

$

79,017

 

$

74,735

 

$

85,532

 

$

76,716

 

Preferred dividend

 

$

7,545

 

$

7,116

 

$

4,969

 

$

4,969

 

$

4,969

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Total office leases signed

 

49

 

47

 

24

 

28

 

29

 

Total office square footage leased

 

461,492

 

501,321

 

423,850

 

251,888

 

328,780

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - new leases

 

$

40.09

 

$

45.00

 

$

33.05

 

$

47.31

 

$

51.10

 

Previously escalated rents psf

 

$

41.95

 

$

47.39

 

$

32.28

 

$

44.98

 

$

40.15

 

Percentage of new rent over previously escalated rents

 

-4.4

%

-5.1

%

2.4

%

5.2

%

27.3

%

Tenant concession packages psf

 

$

23.72

 

$

28.31

 

$

14.36

 

$

56.19

 

$

53.68

 

Free rent months

 

2.8

 

5.5

 

1.7

 

6.9

 

4.0

 

 

12



 

 

SL Green Realty Corp.

 

Key Financial Data

 

June 30, 2010

 

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

 

Suburban Properties

 

 

 

As of or for the three months ended

 

 

 

6/30/2010

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

27,305

 

$

27,453

 

$

29,358

 

$

28,482

 

$

28,018

 

Property operating expenses

 

13,329

 

13,083

 

13,393

 

12,865

 

12,598

 

Property operating NOI

 

$

13,976

 

$

14,370

 

$

15,965

 

$

15,617

 

$

15,420

 

NOI from discontinued operations

 

 

 

 

341

 

358

 

Total property operating NOI

 

$

13,976

 

$

14,370

 

$

15,965

 

$

15,958

 

$

15,778

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from JV

 

$

4,444

 

$

5,096

 

$

4,585

 

$

4,291

 

$

4,251

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

$

707

 

$

2,507

 

$

354

 

$

342

 

$

657

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

1,133

 

$

1,126

 

$

1,181

 

$

1,371

 

$

1,504

 

Combined interest

 

$

3,300

 

$

3,200

 

$

3,167

 

$

3,383

 

$

3,480

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings

 

25

 

25

 

25

 

25

 

26

 

Unconsolidated office buildings

 

6

 

6

 

6

 

6

 

6

 

 

 

31

 

31

 

31

 

31

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings square footage

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

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

 

6,804,700

 

6,949,700

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter end occupancy - suburban portfolio

 

87.9

%

88.1

%

88.7

%

90.4

%

90.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Total office leases signed

 

22

 

31

 

29

 

24

 

22

 

Total office square footage leased

 

103,076

 

214,931

 

345,992

 

155,960

 

160,975

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - new leases

 

$

30.80

 

$

28.57

 

$

28.89

 

$

29.46

 

$

31.59

 

Previously escalated rents psf

 

$

31.63

 

$

32.06

 

$

29.72

 

$

31.23

 

$

31.34

 

Percentage of new rent over previously escalated rents

 

-2.6

%

-10.9

%

-2.8

%

-5.7

%

0.8

%

Tenant concession packages psf

 

$

12.47

 

$

11.24

 

$

14.44

 

$

18.40

 

$

8.15

 

Free rent months

 

3.1

 

3.4

 

7.8

 

3.9

 

3.1

 

 

13



 

COMPARATIVE BALANCE SHEETS

 

Unaudited
($000’s omitted)

 

 

 

6/30/2010

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land & land interests

 

$

1,392,730

 

$

1,411,560

 

$

1,379,052

 

$

1,378,843

 

$

1,385,182

 

Buildings & improvements fee interest

 

5,647,490

 

5,682,183

 

5,585,584

 

5,552,888

 

5,560,966

 

Buildings & improvements leasehold

 

1,280,882

 

1,281,151

 

1,280,256

 

1,270,294

 

1,268,022

 

Buildings & improvements under capital lease

 

12,208

 

12,208

 

12,208

 

12,208

 

12,208

 

 

 

$

8,333,310

 

$

8,387,102

 

$

8,257,100

 

$

8,214,233

 

$

8,226,378

 

Less accumulated depreciation

 

(832,436

)

(790,171

)

(738,422

)

(685,062

)

(635,415

)

 

 

$

7,500,874

 

$

7,596,931

 

$

7,518,678

 

$

7,529,171

 

$

7,590,963

 

Other real estate investments:

 

 

 

 

 

 

 

 

 

 

 

Investment in and advances to unconsolidated joint ventures

 

775,765

 

1,053,754

 

1,058,369

 

971,111

 

978,340

 

Structured finance investments, net

 

867,393

 

786,138

 

784,620

 

614,466

 

534,518

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale, net

 

 

992

 

992

 

992

 

76,657

 

Cash and cash equivalents

 

339,577

 

167,654

 

343,715

 

634,072

 

676,768

 

Restricted cash

 

157,515

 

170,318

 

94,495

 

91,355

 

87,154

 

Investment in marketable securities

 

72,993

 

78,048

 

58,785

 

53,053

 

13,561

 

Tenant and other receivables, net of $13,893 reserve at 6/30/10

 

22,734

 

22,980

 

22,483

 

27,884

 

31,666

 

Related party receivables

 

6,026

 

3,218

 

8,570

 

8,585

 

9,519

 

Deferred rents receivable, net of reserve for tenant credit loss of $24,603 at 6/30/10

 

184,739

 

176,601

 

166,981

 

160,819

 

156,685

 

Deferred costs, net

 

147,605

 

151,856

 

139,257

 

138,980

 

135,520

 

Other assets

 

332,813

 

305,750

 

290,632

 

303,446

 

303,699

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

10,408,034

 

$

10,514,240

 

$

10,487,577

 

$

10,533,934

 

$

10,595,050

 

 

14



 

COMPARATIVE BALANCE SHEETS

 

Unaudited
($000’s omitted)

 

 

 

6/30/2010

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes & other loans payable

 

$

2,800,866

 

$

2,723,146

 

$

2,595,552

 

$

2,599,416

 

$

2,570,085

 

Unsecured notes

 

858,081

 

1,053,255

 

823,060

 

842,175

 

873,046

 

Revolving credit facility

 

800,000

 

900,000

 

1,374,076

 

1,374,076

 

1,419,500

 

Accrued interest and other liabilities

 

24,645

 

23,002

 

34,734

 

44,737

 

38,177

 

Accounts payable and accrued expenses

 

144,168

 

137,278

 

125,982

 

121,875

 

125,267

 

Deferred revenue

 

325,228

 

344,772

 

349,669

 

368,753

 

376,143

 

Capitalized lease obligations

 

16,979

 

16,930

 

16,883

 

16,837

 

16,791

 

Deferred land lease payable

 

18,140

 

18,076

 

18,013

 

17,922

 

17,831

 

Dividends and distributions payable

 

14,228

 

14,248

 

12,006

 

12,006

 

12,014

 

Security deposits

 

39,617

 

39,903

 

39,855

 

40,574

 

36,737

 

Junior subordinated deferrable interest debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Total liabilities

 

$

5,141,952

 

$

5,370,610

 

$

5,489,830

 

$

5,538,371

 

$

5,585,591

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in operating partnership (1,211 units outstanding) at 6/30/10

 

66,640

 

80,642

 

84,618

 

102,174

 

89,035

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

SL Green Realty Corp. Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

7.625% Series C Perpetual Preferred Shares

 

274,000

 

274,149

 

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, 81,570 issued and outstanding at 6/30/10

 

816

 

813

 

809

 

802

 

802

 

Additional paid–in capital

 

3,563,980

 

3,542,197

 

3,525,901

 

3,489,037

 

3,481,518

 

Treasury stock (3,360 shares) at 6/30/10

 

(302,705

)

(302,705

)

(302,705

)

(302,705

)

(302,705

)

Accumulated other comprehensive loss

 

(30,305

)

(21,902

)

(33,538

)

(42,497

)

(32,285

)

Retained earnings

 

1,081,895

 

949,083

 

949,669

 

973,554

 

996,051

 

Total SL Green Realty Corp. stockholders’ equity

 

4,684,002

 

4,537,956

 

4,388,438

 

4,366,493

 

4,391,683

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in other partnerships

 

515,440

 

525,032

 

524,691

 

526,896

 

528,741

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

5,199,442

 

$

5,062,988

 

$

4,913,129

 

$

4,893,389

 

$

4,920,424

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

10,408,034

 

$

10,514,240

 

$

10,487,577

 

$

10,533,934

 

$

10,595,050

 

 

15



 

COMPARATIVE STATEMENTS OF OPERATIONS

 

Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2010

 

2009

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

199,719

 

$

191,917

 

$

198,586

 

$

398,306

 

$

387,547

 

Escalation and reimbursement revenues

 

29,961

 

31,390

 

31,468

 

61,429

 

65,019

 

Investment income

 

20,788

 

15,533

 

20,379

 

41,167

 

32,431

 

Other income

 

9,253

 

13,165

 

8,200

 

17,453

 

29,444

 

Total Revenues, net

 

259,721

 

252,005

 

258,633

 

518,355

 

514,441

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

10,005

 

16,828

 

15,376

 

25,381

 

29,901

 

Gain (loss) on early extinguishment of debt

 

(1,276

)

29,321

 

(113

)

(1,389

)

77,033

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

54,619

 

52,110

 

58,766

 

113,385

 

107,204

 

Ground rent

 

7,679

 

8,046

 

7,821

 

15,501

 

16,092

 

Real estate taxes

 

38,608

 

36,519

 

38,387

 

76,995

 

73,269

 

Loan loss and other investment reserves

 

4,985

 

45,577

 

6,000

 

10,985

 

107,577

 

Transaction related costs

 

4,104

 

 

1,058

 

5,162

 

 

Marketing, general and administrative

 

18,379

 

17,946

 

18,398

 

36,778

 

35,868

 

Total Operating Expenses

 

128,374

 

160,198

 

130,430

 

258,806

 

340,010

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

140,076

 

137,956

 

143,466

 

283,541

 

281,365

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

57,649

 

56,743

 

57,479

 

115,128

 

116,740

 

Amortization of deferred financing costs

 

1,792

 

1,476

 

2,516

 

4,308

 

2,912

 

Depreciation and amortization

 

56,905

 

54,888

 

57,052

 

113,957

 

109,352

 

Loss (gain) on equity investment in marketable securities

 

 

(126

)

285

 

285

 

681

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Continuing Operations

 

23,730

 

24,975

 

26,134

 

49,863

 

51,680

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

 

(705

)

 

 

(990

)

Gain (loss) on sale of discontinued operations

 

 

 

 

 

6,572

 

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

 

126,769

 

(2,693

)

 

126,769

 

6,848

 

Net Income

 

150,499

 

21,577

 

26,134

 

176,632

 

64,110

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

(5,916

)

(4,065

)

(3,939

)

(9,855

)

(8,862

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to SL Green Realty Corp

 

144,583

 

17,512

 

22,195

 

166,777

 

55,248

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on perpetual preferred shares

 

7,545

 

4,969

 

7,116

 

14,660

 

9,938

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

137,038

 

$

12,543

 

$

15,079

 

$

152,117

 

$

45,310

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share (basic)

 

$

1.76

 

$

0.19

 

$

0.19

 

$

1.95

 

$

0.73

 

Net income (loss) per share (diluted)

 

$

1.75

 

$

0.18

 

$

0.19

 

$

1.94

 

$

0.73

 

 

16



 

COMPARATIVE COMPUTATION OF FFO AND FAD

 

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2010

 

2009

 

Funds from operations

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

137,038

 

$

12,543

 

$

15,079

 

$

152,117

 

$

45,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Depreciation and amortization

 

56,905

 

54,888

 

57,052

 

113,957

 

109,352

 

 

Discontinued operations depreciation adjustments

 

 

298

 

 

 

632

 

 

Joint ventures depreciation and noncontrolling interests adjustments

 

8,721

 

9,322

 

8,770

 

17,492

 

20,587

 

 

Net income attributable to noncontrolling interests

 

5,916

 

4,065

 

3,939

 

9,855

 

8,862

 

 

Loss (gain) on equity investment in marketable securities

 

 

(126

)

285

 

285

 

681

 

Less:

Gain (loss) on sale of discontinued operations

 

 

 

 

 

6,572

 

 

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

 

126,769

 

(2,693

)

 

126,769

 

6,848

 

 

Non-real estate depreciation and amortization

 

358

 

170

 

172

 

530

 

374

 

 

Funds From Operations

 

$

81,453

 

$

83,513

 

$

84,953

 

$

166,407

 

$

171,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Basic per Share

 

$

1.03

 

$

1.20

 

1.07

 

$

2.10

 

$

2.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Diluted per Share

 

1.02

 

$

1.20

 

1.07

 

$

2.09

 

$

2.65

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

81,453

 

$

83,513

 

$

84,953

 

166,407

 

171,630

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Non real estate depreciation and amortization

 

358

 

170

 

172

 

530

 

374

 

 

Amortization of deferred financing costs

 

1,792

 

1,476

 

2,516

 

4,308

 

2,912

 

 

Non-cash deferred compensation

 

8,572

 

7,207

 

3,028

 

11,600

 

14,800

 

Less:

FAD adjustment for Joint Ventures

 

11,020

 

8,800

 

10,881

 

21,901

 

35,004

 

 

FAD adjustment for discontinued operations

 

 

23

 

 

 

77

 

 

Straight-line rental income and other non cash adjustments

 

18,358

 

9,701

 

17,267

 

35,625

 

21,902

 

 

Second cycle tenant improvements

 

3,450

 

1,238

 

2,811

 

6,261

 

2,175

 

 

Second cycle leasing commissions

 

2,810

 

3,000

 

4,343

 

7,153

 

5,422

 

 

Revenue enhancing recurring CAPEX

 

434

 

93

 

34

 

468

 

278

 

 

Non-revenue enhancing recurring CAPEX

 

2,909

 

2,857

 

1,569

 

4,478

 

3,281

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

$

53,194

 

$

66,654

 

$

53,764

 

$

106,959

 

$

121,578

 

 

Diluted per Share

 

$

0.67

 

$

0.96

 

$

0.67

 

$

1.34

 

$

1.88

 

First Cycle Leasing Costs

 

 

 

 

 

 

 

 

 

 

 

 

Tenant improvements

 

6,770

 

3,919

 

617

 

7,387

 

9,313

 

 

Leasing commissions

 

865

 

43

 

1,186

 

2,051

 

365

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution after First Cycle Leasing Costs

 

$

45,559

 

$

62,692

 

$

51,961

 

$

97,521

 

$

111,900

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

0.57

 

$

0.90

 

$

0.65

 

$

1.22

 

$

1.73

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Costs

 

$

3,314

 

$

6,996

 

2,925

 

$

6,239

 

$

15,579

 

 

 

 

 

 

 

 

 

 

 

 

 

Payout Ratio of Funds From Operations

 

9.80

%

8.35

%

9.39

%

9.59

%

17.90

%

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

 

15.00

%

10.46

%

14.84

%

14.92

%

25.27

%

 

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

 

 

 

 

 

 

 

 

 

 

 

166,777

 

7,097

 

 

 

173,874

 

Preferred Dividend

 

 

 

 

 

 

 

 

 

 

 

(14,660

)

 

 

 

 

(14,660

)

Cash distributions declared ($0.20 per common share)

 

 

 

 

 

 

 

 

 

 

 

(15,951

)

 

 

 

 

(15,951

)

Cash distributions to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,816

)

 

 

(6,816

)

Comprehensive Income - Unrealized loss on derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,305

)

(3,305

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,346

)

(2,346

)

Comprehensive Income - Unrealized gain on investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,884

 

8,884

 

Net proceeds from preferred stock offering

 

122,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

122,019

 

Net proceeds from exercise of stock options

 

 

 

 

 

1

 

2,742

 

 

 

 

 

 

 

 

 

2,743

 

Redemption of units and dividend reinvestment proceeds

 

 

 

 

 

5

 

23,336

 

 

 

 

 

 

 

 

 

23,341

 

Reallocation of noncontrolling interests in the operating partnership

 

 

 

 

 

 

 

 

 

 

 

(3,940

)

 

 

 

 

(3,940

)

Deconsolidation of real estate investments

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,532

)

 

 

(9,532

)

Deferred compensation plan

 

 

 

 

 

1

 

401

 

 

 

 

 

 

 

 

 

402

 

Amortization of deferred compensation

 

 

 

 

 

 

 

11,600

 

 

 

 

 

 

 

 

 

11,600

 

Balance at June 30, 2010

 

$

274,000

 

$

96,321

 

$

816

 

$

3,563,980

 

$

(302,705

)

$

1,081,895

 

$

515,440

 

$

(30,305

)

$

5,199,442

 

 

 

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

 

695,100

 

(473,535

)

 

 

221,565

 

 

 

221,565

 

Share Count at June 30, 2010 - Basic

 

78,209,392

 

1,210,748

 

 

79,420,140

 

 

79,420,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighting Factor

 

(273,870

)

202,271

 

422,421

 

350,822

 

 

 

350,822

 

Weighted Average Share Count at June 30, 2010 - Diluted

 

77,935,522

 

1,413,019

 

422,421

 

79,770,962

 

 

79,770,962

 

 

18



 

TAXABLE INCOME

 

Unaudited
($000’s omitted)

 

 

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

 

 

 

 

 

 

Net Income Attributable to Common Stockholders

 

$

152,117

 

$

45,310

 

Book/Tax Depreciation Adjustment

 

(21,631

)

28,576

 

Book/Tax Gain Recognition Adjustment

 

(105,441

)

(29,283

)

Book/Tax JV Net Equity Adjustment

 

(16,260

)

4,720

 

Other Operating Adjustments

 

9,931

 

18,225

 

C-corp Earnings

 

(2,841

)

(2,251

)

Taxable Income (Projected)

 

$

15,875

 

$

65,297

 

 

 

 

 

 

 

Deemed dividend per share

 

$

0.20

 

$

0.85

 

Estimated payout of taxable income

 

100

%

100

%

 

 

 

 

 

 

Shares outstanding - basic

 

79,371

 

76,820

 

 

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)

 

 

 

June 30, 2010

 

June 30, 2009

 

 

 

Total Property

 

SLG Property Interest

 

Total Property

 

SLG Property Interest

 

Land & land interests

 

$

1,404,878

 

$

683,647

 

$

1,528,141

 

$

727,623

 

Buildings & improvements fee interest

 

4,156,737

 

1,758,661

 

4,756,496

 

1,988,440

 

Buildings & improvements leasehold

 

264,964

 

131,240

 

262,478

 

129,996

 

 

 

5,826,579

 

2,573,548

 

6,547,115

 

2,846,059

 

Less accumulated depreciation

 

(429,074

)

(188,615

)

(427,598

)

(189,875

)

 

 

 

 

 

 

 

 

 

 

Net real estate

 

$

5,397,505

 

$

2,384,933

 

$

6,119,517

 

$

2,656,184

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

81,055

 

36,870

 

105,758

 

45,025

 

Restricted cash

 

36,028

 

14,852

 

38,991

 

16,810

 

Tenant receivables, net of $2,248 reserve at 6/30/10

 

19,018

 

7,614

 

13,093

 

5,030

 

Deferred rents receivable, net of reserve for tenant credit loss of $2,832 at 6/30/10

 

176,201

 

89,107

 

166,453

 

82,763

 

Deferred costs, net

 

123,114

 

53,055

 

118,796

 

49,705

 

Other assets

 

157,813

 

60,275

 

170,941

 

62,960

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,990,734

 

$

2,646,706

 

$

6,733,549

 

$

2,918,477

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans payable

 

$

4,096,357

 

$

1,820,107

 

$

4,273,697

 

$

1,888,898

 

Derivative instruments-fair value

 

41,207

 

20,850

 

33,612

 

17,009

 

Accrued interest payable

 

12,636

 

5,697

 

10,303

 

4,552

 

Accounts payable and accrued expenses

 

60,099

 

26,461

 

87,258

 

36,690

 

Deferred revenue

 

125,846

 

45,243

 

145,009

 

49,422

 

Security deposits

 

8,303

 

4,125

 

7,464

 

3,417

 

Contributed Capital (1)

 

1,646,286

 

724,223

 

2,176,206

 

918,489

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

5,990,734

 

$

2,646,706

 

$

6,733,549

 

$

2,918,477

 

 

As of June 30, 2010 the Company had twenty one 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 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), a 32.75% interest in 717 Fifth Avenue, a 50% interest in 141 Fifth Avenue, a 50% interest in 180/182 Broadway and a 55% interest in 600 Lexington Avenue. These interests are accounted for on the equity method of accounting and, therefore, are not consolidated into the Company’s financial statements.

 

As of June 30, 2010 we had consolidated the accounts of the following three joint ventures: a 51% interest in 919 Third Avnue, a 51% interest in 680 Washington Avenue and a 51% interest in 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 June 30, 2010

 

March 31, 2010

 

Three Months Ended June 30, 2009

 

 

 

 

 

SLG

 

SLG

 

 

 

SLG

 

 

 

Total Property

 

Property Interest

 

Property Interest

 

Total Property

 

Property Interest

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

134,391

 

$

62,062

 

$

66,740

 

$

152,435

 

$

68,362

 

Escalation and reimbursement revenues

 

14,531

 

7,428

 

9,810

 

20,134

 

9,506

 

Other income

 

900

 

304

 

3,662

 

449

 

262

 

Total Revenues, net

 

$

149,822

 

$

69,794

 

$

80,212

 

$

173,018

 

$

78,130

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

21,164

 

$

10,489

 

$

14,261

 

$

28,454

 

$

12,716

 

Ground rent

 

1,025

 

171

 

171

 

1,025

 

171

 

Real estate taxes

 

17,591

 

8,649

 

10,759

 

22,072

 

10,435

 

Total Operating Expenses

 

$

39,780

 

$

19,309

 

$

25,191

 

$

51,551

 

$

23,322

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

110,042

 

$

50,485

 

$

55,021

 

$

121,467

 

$

54,808

 

Cash NOI

 

$

95,256

 

$

44,023

 

$

49,646

 

$

105,121

 

$

46,983

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

1,075

 

$

591

 

$

 

$

 

$

 

Interest expense, net of interest income

 

51,197

 

22,106

 

21,538

 

47,299

 

19,704

 

Amortization of deferred financing costs

 

4,331

 

1,779

 

1,757

 

3,177

 

1,263

 

Depreciation and amortization

 

36,546

 

16,004

 

16,350

 

40,484

 

17,006

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

16,893

 

$

10,005

 

$

15,376

 

$

30,507

 

$

16,835

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

36,513

 

15,997

 

16,343

 

40,444

 

16,998

 

Funds From Operations

 

$

53,406

 

$

26,002

 

$

31,719

 

$

70,951

 

$

33,833

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Plus: Non real estate depreciation and amortization

 

$

4,381

 

$

1,795

 

$

1,764

 

$

3,217

 

$

1,271

 

Less: Straight-line rental income and other non-cash adjustments

 

(14,429

)

(6,362

)

(5,259

)

(16,344

)

(7,824

)

Less: Second cycle tenant improvement

 

(9,641

)

(4,606

)

(3,013

)

(898

)

(387

)

Less: Second cycle leasing commissions

 

(2,803

)

(1,106

)

(3,921

)

(3,369

)

(1,591

)

Less: Recurring CAPEX

 

(1,693

)

(741

)

(452

)

(618

)

(269

)

FAD Adjustment

 

$

(24,185

)

$

(11,020

)

$

(10,881

)

$

(18,012

)

$

(8,800

)

 

21



 

JOINT VENTURE STATEMENTS

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

 

 

 

Six Months Ended June 30, 2010

 

Six Months Ended June 30, 2009

 

 

 

 

 

SLG

 

 

 

SLG

 

 

 

Total Property

 

Property Interest

 

Total Property

 

Property Interest

 

Revenues

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

280,881

 

$

128,802

 

$

303,522

 

$

135,799

 

Escalation and reimbursement revenues

 

34,441

 

17,238

 

40,972

 

19,355

 

Other income

 

8,640

 

3,966

 

1,393

 

771

 

Total Revenues, net

 

$

323,962

 

$

150,006

 

$

345,887

 

$

155,925

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

50,306

 

$

24,750

 

$

60,258

 

$

26,764

 

Ground rent

 

2,050

 

342

 

2,050

 

342

 

Real estate taxes

 

39,897

 

19,408

 

44,064

 

20,821

 

Total Operating Expenses

 

$

92,253

 

$

44,500

 

$

106,372

 

$

47,927

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

231,709

 

$

105,506

 

$

239,515

 

$

107,998

 

Cash NOI

 

$

204,906

 

$

93,669

 

$

196,908

 

$

85,147

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

1,075

 

$

591

 

$

 

$

 

Interest expense, net of interest income

 

100,887

 

43,644

 

94,062

 

39,244

 

Amortization of deferred financing costs

 

8,598

 

3,536

 

7,782

 

2,650

 

Depreciation and amortization

 

74,293

 

32,354

 

80,312

 

33,244

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

46,856

 

$

25,381

 

$

57,359

 

$

32,860

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

74,228

 

32,340

 

80,240

 

33,229

 

Funds From Operations

 

$

121,084

 

$

57,721

 

$

137,599

 

$

66,089

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

Plus: Non real estate depreciation and amortization

 

$

8,680

 

$

3,559

 

$

7,854

 

$

2,665

 

Less: Straight-line rental income and other non-cash adjustments

 

(26,062

)

(11,621

)

(42,241

)

(22,742

)

Less: Second cycle tenant improvement

 

(15,027

)

(7,619

)

(17,292

)

(7,172

)

Less: Second cycle leasing commissions

 

(9,405

)

(5,027

)

(12,398

)

(6,982

)

Less: Recurring CAPEX

 

(2,745

)

(1,193

)

(1,755

)

(773

)

FAD Adjustment

 

$

(44,559

)

$

(21,901

)

$

(65,832

)

$

(35,004

)

 

22



 

SELECTED FINANCIAL DATA

Capitalization Analysis

Unaudited

($000’s omitted)

 

 

 

6/30/2010

 

3/31/2010

 

12/31/2009

 

9/30/2009

 

6/30/2009

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Common Equity:

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding

 

78,209

 

77,924

 

77,514

 

76,841

 

76,820

 

OP Units Outstanding

 

1,211

 

1,408

 

1,684

 

2,330

 

2,336

 

Total Common Equity (Shares and Units)

 

79,420

 

79,332

 

79,198

 

79,171

 

79,156

 

Common Share Price (End of Period)

 

$

55.04

 

$

57.27

 

$

50.24

 

$

43.85

 

$

22.94

 

Equity Market Value

 

$

4,371,277

 

$

4,543,344

 

$

3,978,908

 

$

3,471,648

 

$

1,815,839

 

Preferred Equity at Liquidation Value:

 

392,500

 

392,500

 

257,500

 

257,500

 

257,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Debt

 

 

 

 

 

 

 

 

 

 

 

Mortgage Notes & Other Loans Payable

 

$

2,800,866

 

$

2,723,146

 

$

2,595,552

 

$

2,599,416

 

$

2,570,085

 

Outstanding Balance on Unsecured Credit Line

 

800,000

 

900,000

 

1,374,076

 

1,374,076

 

1,419,500

 

Junior Subordinated Deferrable Interest Debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Unsecured Notes

 

708,147

 

798,344

 

548,334

 

548,326

 

548,317

 

Convertible Bonds

 

149,934

 

254,911

 

274,726

 

293,849

 

324,729

 

Liability Held for Sale

 

 

 

 

 

 

Total Consolidated Debt

 

4,558,947

 

4,776,401

 

4,892,688

 

4,915,667

 

4,962,631

 

Company’s Portion of Joint Venture Debt

 

1,820,107

 

1,847,234

 

1,848,721

 

1,909,878

 

1,888,898

 

Total Combined Debt

 

6,379,054

 

6,623,635

 

6,741,409

 

6,825,545

 

6,851,529

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Cap (Debt & Equity)

 

$

11,142,831

 

$

11,559,479

 

$

10,977,817

 

$

10,554,693

 

$

8,924,868

 

 

 

 

 

 

 

 

 

 

 

 

 

Availability under Lines of Credit

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Line of Credit

 

$

626,980

(A)

$

525,826

 

$

50,801

 

$

49,810

 

$

58,903

 

 


(A) As reduced by $25,020 outstanding letters of credit.

 

Combined Capitalized Interest

 

$

 

$

 

$

 

$

19

 

$

127

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio Analysis

 

 

 

 

 

 

 

 

 

 

 

Consolidated Basis

 

 

 

 

 

 

 

 

 

 

 

Debt to Market Cap Ratio

 

48.90

%

49.18

%

53.59

%

56.86

%

70.53

%

Debt to Gross Real Estate Book Ratio

 

54.79

%

57.03

%

59.34

%

59.93

%

60.42

%

Secured Real Estate Debt to Secured Assets Gross Book

 

58.83

%

59.28

%

58.06

%

58.34

%

57.32

%

Unsecured Debt to Unencumbered Assets-Gross Book Value

 

47.11

%

55.17

%

61.82

%

62.80

%

65.14

%

 

 

 

 

 

 

 

 

 

 

 

 

Joint Ventures Allocated

 

 

 

 

 

 

 

 

 

 

 

Combined Debt to Market Cap Ratio

 

57.25

%

57.30

%

61.41

%

64.67

%

76.77

%

Debt to Gross Real Estate Book Ratio

 

58.55

%

58.74

%

60.51

%

61.72

%

61.95

%

Secured Real Estate Debt to Secured Assets Gross Book

 

63.13

%

60.98

%

60.33

%

61.66

%

60.84

%

 

23



 

SELECTED FINANCIAL DATA

Property NOI and Coverage Ratios

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2010

 

2009

 

2010

 

2010

 

2009

 

Property NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating NOI

 

$

128,774

 

$

126,632

 

$

125,080

 

$

253,854

 

$

256,002

 

NOI from discontinued operations

 

 

358

 

 

 

1,298

 

Total property operating NOI - consolidated

 

$

128,774

 

126,990

 

125,080

 

253,854

 

257,300

 

SLG share of property NOI from JVs

 

50,485

 

54,808

 

55,021

 

105,506

 

107,998

 

GAAP NOI

 

$

179,259

 

$

181,798

 

$

180,101

 

$

359,360

 

$

365,298

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (Net of Amortization)

 

2,234

 

2,002

 

3,314

 

5,548

 

10,946

 

 

Net FAS 141 adjustment

 

6,300

 

5,926

 

6,469

 

12,769

 

12,039

 

 

Straightline revenue adjustment

 

13,207

 

12,504

 

13,047

 

26,254

 

25,241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Allowance for S/L tenant credit loss

 

1

 

2,856

 

1,424

 

1,425

 

4,970

 

 

Ground lease straight-line adjustment

 

64

 

91

 

64

 

128

 

182

 

Cash NOI

 

$

157,583

 

$

164,313

 

$

158,759

 

$

316,342

 

$

322,224

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Debt Service and Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

57,649

 

57,012

 

57,479

 

115,128

 

117,606

 

Fixed amortization principal payments

 

6,854

 

6,799

 

7,139

 

13,993

 

13,944

 

Total Consolidated Debt Service

 

64,503

 

63,811

 

64,618

 

129,121

 

131,550

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments under ground lease arrangements

 

7,743

 

8,137

 

7,885

 

15,628

 

16,274

 

Dividend on perpetual preferred shares

 

7,545

 

4,969

 

7,116

 

14,660

 

9,938

 

Total Consolidated Fixed Charges

 

79,791

 

76,917

 

79,619

 

159,409

 

157,762

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA - Consolidated

 

164,152

 

201,763

 

167,606

 

331,758

 

431,740

 

Adjusted EBITDA - Combined

 

186,258

 

221,467

 

189,144

 

375,402

 

470,984

 

Interest Coverage Ratio

 

2.88

 

3.68

 

2.97

 

2.93

 

3.75

 

Debt Service Coverage Ratio

 

2.57

 

3.27

 

2.64

 

2.61

 

3.34

 

Fixed Charge Coverage Ratio

 

2.07

 

2.70

 

2.14

 

2.10

 

2.78

 

 

24



 

SELECTED FINANCIAL DATA

2010 Same Store - Consolidated

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months

 

 

 

June 30,

 

June 30,

 

 

 

March 31,

 

June 30,

 

June 30,

 

 

 

 

 

2010

 

2009

 

%

 

2010

 

2010

 

2009

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

192,249

 

$

189,042

 

1.7

%

$

192,799

 

$

385,047

 

$

378,921

 

1.6

%

 

Escalation & reimbursement revenues

 

29,032

 

30,896

 

-6.0

%

30,871

 

59,903

 

63,749

 

-6.0

%

 

Other income

 

3,348

 

1,654

 

102.4

%

2,816

 

6,164

 

2,317

 

166.0

%

 

Total Revenues

 

224,629

 

221,592

 

1.4

%

226,486

 

451,114

 

444,987

 

1.4

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expense

 

48,087

 

47,374

 

1.5

%

51,218

 

99,306

 

99,074

 

0.2

%

 

Ground rent

 

7,988

 

8,284

 

-3.6

%

7,988

 

15,976

 

16,567

 

-3.6

%

 

Real estate taxes

 

37,160

 

35,970

 

3.3

%

37,055

 

74,215

 

72,109

 

2.9

%

 

 

 

93,235

 

91,628

 

1.8

%

96,261

 

189,497

 

187,750

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

131,394

 

129,964

 

1.1

%

130,225

 

261,617

 

257,237

 

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

36,558

 

36,155

 

1.1

%

36,721

 

73,279

 

72,189

 

1.5

%

 

Depreciation & amortization

 

52,803

 

51,989

 

1.6

%

53,104

 

105,907

 

103,730

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

42,033

 

41,820

 

0.5

%

40,400

 

82,431

 

81,318

 

1.4

%

Plus:

Real estate depreciation & amortization

 

52,794

 

51,982

 

1.6

%

53,095

 

105,889

 

103,717

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

94,827

 

93,802

 

1.1

%

93,495

 

188,320

 

185,035

 

1.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

2,211

 

822

 

169.0

%

192

 

2,403

 

1,014

 

137.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Interest expense & amortization of financing costs

 

36,558

 

36,155

 

1.1

%

36,721

 

73,279

 

72,189

 

1.5

%

 

Non-real estate depreciation

 

9

 

7

 

28.6

%

9

 

18

 

13

 

38.5

%

GAAP NOI

 

129,183

 

129,142

 

0.0

%

130,033

 

259,214

 

256,223

 

1.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

1,682

 

752

 

123.7

%

3,525

 

5,208

 

1,314

 

296.3

%

 

Straightline revenue adjustment

 

6,668

 

6,261

 

6.5

%

7,013

 

13,680

 

12,864

 

6.3

%

 

Rental income - FAS 141

 

6,418

 

4,757

 

34.9

%

6,681

 

13,099

 

9,984

 

31.2

%

 

Ground lease straight-line adjustment

 

331

 

304

 

8.9

%

331

 

663

 

609

 

8.9

%

Plus:

Allowance for S/L tenant credit loss

 

(287

)

2,398

 

-112.0

%

1,198

 

911

 

4,259

 

-78.6

%

Cash NOI

 

$

113,797

 

$

119,466

 

-4.7

%

$

113,681

 

$

227,475

 

$

235,711

 

-3.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

58.16

%

57.87

%

 

 

57.16

%

57.65

%

57.16

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

51.23

%

53.53

%

 

 

49.97

%

50.59

%

52.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

61.75

%

61.58

%

 

 

60.67

%

61.20

%

60.86

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

54.68

%

57.11

%

 

 

53.34

%

54.00

%

56.15

%

 

 

 

25



 

SELECTED FINANCIAL DATA

2010 Same Store - Joint Venture

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

March 31,

 

June 30,

 

June 30,

 

 

 

 

 

2010

 

2009

 

%

 

2010

 

2009

 

2008

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

54,506

 

$

54,326

 

0.3

%

$

52,792

 

$

107,298

 

$

107,533

 

-0.2

%

 

Escalation & reimbursement revenues

 

5,659

 

5,928

 

-4.5

%

5,938

 

11,597

 

12,117

 

-4.3

%

 

Other income

 

228

 

99

 

130.3

%

1,428

 

1,661

 

450

 

269.1

%

 

Total Revenues

 

60,393

 

60,353

 

0.1

%

60,158

 

120,556

 

120,100

 

0.4

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expense

 

8,427

 

8,651

 

-2.6

%

9,762

 

18,190

 

18,342

 

-0.8

%

 

Ground rent

 

171

 

171

 

0.0

%

171

 

342

 

342

 

0.0

%

 

Real estate taxes

 

6,621

 

6,538

 

1.3

%

6,621

 

13,242

 

13,022

 

1.7

%

 

 

 

15,219

 

15,360

 

-0.9

%

16,554

 

31,774

 

31,706

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

45,174

 

44,993

 

0.4

%

43,604

 

88,782

 

88,394

 

0.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

23,259

 

20,636

 

12.7

%

22,837

 

46,097

 

41,311

 

11.6

%

 

Depreciation & amortization

 

14,317

 

14,612

 

-2.0

%

13,617

 

27,934

 

28,492

 

-2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

7,598

 

9,745

 

-22.0

%

7,150

 

14,751

 

18,591

 

-20.7

%

Plus:

 Real estate depreciation & amortization

 

14,310

 

14,604

 

-2.0

%

13,610

 

27,920

 

28,477

 

-2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

21,908

 

24,349

 

-10.0

%

20,760

 

42,671

 

47,068

 

-9.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

178

 

77

 

131.2

%

28

 

206

 

411

 

-49.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Interest expense & amortization of financing costs

 

23,259

 

20,636

 

12.7

%

22,837

 

46,097

 

41,311

 

11.6

%

 

Non-real estate depreciation

 

7

 

8

 

-12.5

%

7

 

14

 

15

 

-6.7

%

GAAP NOI

 

44,996

 

44,916

 

0.2

%

43,576

 

88,576

 

87,983

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

476

 

1,155

 

0.0

%

(49

)

427

 

9,416

 

95

%

 

Straightline revenue adjustment

 

5,901

 

6,037

 

8.0

%

5,782

 

11,683

 

12,042

 

-3.0

%

 

Rental income - FAS 141

 

347

 

597

 

-41.9

%

419

 

766

 

1,191

 

-35.7

%

Plus:

Ground lease straight-line adjustment

 

2

 

2

 

0.0

%

2

 

3

 

13

 

-76.9

%

 

Allowance for S/L tenant credit loss

 

210

 

371

 

-43.4

%

168

 

378

 

548

 

-31.0

%

Cash NOI

 

$

38,484

 

$

37,500

 

2.6

%

$

37,594

 

$

76,081

 

$

65,895

 

15.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

74.72

%

74.51

%

 

 

72.47

%

73.60

%

73.50

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

63.91

%

62.21

%

 

 

62.52

%

63.21

%

55.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

75.01

%

74.80

%

 

 

72.75

%

73.88

%

73.79

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

63.84

%

61.88

%

 

 

62.52

%

63.18

%

54.88

%

 

 

 

26



 

DEBT SUMMARY SCHEDULE - Consolidated

 

Unaudited

($000’s omitted)

 

 

 

Principal

 

 

 

2010 Annual

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

6/30/2010

 

Coupon (1)

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300 Main Street

 

11,500

 

5.75

%

 

Feb-17

 

11,500

 

 

Open

 

500 West Putnam Avenue

 

25,000

 

5.52

%

422

 

Jan-16

 

22,376

 

 

Open

 

673 First Avenue

 

31,198

 

5.67

%

827

 

Feb-13

 

28,984

 

 

Open

 

625 Madison Avenue

 

133,688

 

7.23

%

2,908

 

Nov-15

 

109,537

 

 

Open

 

609 Fifth Avenue

 

97,230

 

5.85

%

1,450

 

Oct-13

 

92,062

 

 

Open

 

420 Lexington Avenue

 

149,982

 

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

 

196,826

 

5.25

%

4,113

 

Nov-13

 

182,342

 

 

Open

 

919 Third Avenue

 

222,333

 

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

 

646,032

 

5.91

%

11,841

 

May-20

 

404,531

 

 

Open

 

 

 

2,253,789

 

6.03

%

27,084

 

 

 

1,946,904

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Junior subordinated deferrable interest debentures

 

100,000

 

5.61

%

 

Jul-15

 

100,000

 

 

 

Unsecured note

 

84,823

 

5.15

%

 

Jan-11

 

84,823

 

 

Open

 

Unsecured note

 

98,578

 

5.88

%

 

Aug-14

 

98,578

 

 

Open

 

Unsecured note

 

274,746

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Unsecured note

 

250,000

 

7.75

%

 

Mar-20

 

250,000

 

 

Open

 

Convertible note

 

657

 

4.00

%

 

Jun-25

(2)

657

 

 

Jun-15

 

Convertible note

 

149,277

 

3.00

%

 

Mar-27

(3)

155,673

 

 

Apr-12

 

 

 

958,081

 

5.86

%

 

 

 

964,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

3,249,291

 

5.97

%

27,084

 

 

 

2,949,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street (Libor + 250 bps)

 

139,672

 

5.00

%

 

Jan-13

 

139,672

 

 

Open

 

28 W 44th St (Libor + 201 bps)

 

122,757

 

2.28

%

1,473

 

Aug-13

 

116,922

 

 

Open

 

1 Landmark Square (Libor + 185 bps)

 

113,227

 

2.15

%

 

Feb-11

 

113,227

 

Feb-12

 

Open

 

 

 

375,656

 

3.25

%

1,473

 

 

 

230,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt (Libor + 90 bps)

 

30,000

 

1.25

%

 

Jun-16

 

30,000

 

 

Open

 

Senior Mortgage (Libor + 250 bps)

 

104,000

 

2.80

%

 

Apr-12

 

104,000

 

 

Open

 

 

 

134,000

 

2.45

%

 

 

 

134,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured line of credit (Libor + 90 bps)

 

800,000

 

1.21

%

 

Jun-11

 

800,000

 

Jun-12

 

Open

 

 

 

800,000

 

1.21

%

 

 

 

800,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Floating Rate Debt/Wtd Avg

 

1,309,656

 

1.92

%

1,473

 

 

 

1,164,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

4,558,947

 

4.81

%

28,557

 

 

 

4,113,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Joint Venture

 

1,820,107

 

4.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Balance & Interest Rate with SLG JV Debt

 

6,464,592

 

4.80

%

 

 

 

 

 

 

 

 

 

 

 


(1) Average Libor for the quarter used to determine coupon on floating rate debt.

(2) Notes can be put to the Company, at the option of the holder, on June 15, 2015.

(3) Notes can be put to the Company, at the option of the holder, on March 30, 2012.

 

27



 

DEBT SUMMARY SCHEDULE - Joint Venture

 

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 6/30/10

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

Gross Principal

 

SLG Share

 

Coupon (1)

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141 Fifth Avenue

 

25,000

 

12,500

 

5.70

%

 

Jun-17

 

25,000

 

 

Open

 

600 Lexington Avenue

 

49,850

 

27,418

 

5.74

%

 

Mar-14

 

27,418

 

 

 

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

 

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 (2)

 

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

 

1,106,758

 

559,996

 

5.19

%

 

Dec-17

 

559,996

 

 

Open

 

Total Fixed Rate Debt/Wtd Avg

 

2,807,168

 

1,260,567

 

5.53

%

355

 

 

 

1,254,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180-182 Broadway (Libor + 225 bps)

 

22,634

 

11,317

 

2.54

%

 

Feb-11

 

11,317

 

 

Open

 

388/390 Greenwich Street (Libor + 115 bps)

 

31,622

 

16,000

 

1.44

%

 

Dec-17

 

16,000

 

 

Open

 

379 West Broadway (Libor + 165 bps)

 

20,991

 

9,446

 

1.94

%

 

Jul-11

 

9,446

 

 

Open

 

1551/1555 Broadway (Libor + 400 bps)

 

131,100

 

13,110

 

4.30

%

5,000

 

Oct-11

 

12,360

 

 

Open

 

29 West 34th Street (Libor + 165 bps)

 

54,600

 

27,300

 

1.94

%

425

 

May-11

 

27,132

 

 

Open

 

Meadows (Libor + 135 bps)

 

87,033

 

43,516

 

1.64

%

201

 

Sep-12

 

43,034

 

 

Open

 

16 Court Street (Libor + 250 bps)

 

87,208

 

30,523

 

2.79

%

 

Oct-13

 

30,523

 

 

Open

 

521 Fifth Avenue (Libor + 100 bps)

 

140,000

 

70,140

 

1.29

%

 

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)

 

469,001

 

257,950

 

3.46

%

6,657

 

Dec-14

 

231,619

 

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

1,289,189

 

559,540

 

3.11

%

12,283

 

 

 

531,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Debt/Wtd Avg

 

4,096,357

 

1,820,107

 

4.78

%

12,638

 

 

 

1,785,966

 

 

 

 

 

 


(1) Average Libor for the quarter used to determine coupon on floating rate debt.

(2) Does not include future funding of $15M.

 

Covenants

 

Senior Unsecured Line of Credit Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

44.6

%

Less than 60%

 

Secured Debt / Total Assets

 

26.8

%

Less than 50%

 

Line Fixed Charge Coverage

 

2.09

 

Greater than 1.50

 

Unsecured Debt / Unencumbered Assets

 

41.8

%

Less than 60%

 

Unencumbered Interest Coverage

 

2.80

 

Greater than 1.75

 

Maximum FFO Payout

 

10.6

%

Less than 95%

 

 

28



 

DEBT SUMMARY SCHEDULE - Reckson

 

Unaudited

($000’s omitted)

 

Consolidated

 

 

 

Principal

 

 

 

2010 Annual

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

6/30/2010

 

Coupon (1)

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

919 Third Avenue

 

222,333

 

6.87

%

4,225

 

Aug-11

 

216,656

 

 

Open

 

 

 

222,333

 

6.87

%

4,225

 

 

 

216,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured note

 

84,823

 

5.15

%

 

Jan-11

 

84,823

 

 

Open

 

Unsecured note

 

98,578

 

5.88

%

 

Aug-14

 

98,578

 

 

Open

 

Unsecured note

 

274,746

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Unsecured note

 

250,000

 

7.75

%

 

Mar-20

 

250,000

 

 

Open

 

Convertible note

 

657

 

4.00

%

 

Jun-25

(2)

657

 

 

Jun-15

 

 

 

708,804

 

6.50

%

 

 

 

709,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

931,137

 

6.59

%

4,225

 

 

 

925,714

 

 

 

 

 

 

Joint Venture

 

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 6/30/10

 

 

 

Principal

 

Maturity

 

Due at

 

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

 

 

 

1,025,637

 

6.43

%

4,225

 

 

 

1,020,214

 

 

 

 

 

 


(1) Average Libor for the quarter used to determine coupon on floating rate debt.

(2) Notes can be put to the Company, at the option of the holder, on June 15, 2015.

 

Covenants

 

Reckson Unsecured Notes Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

23.0

%

Less than 60%

 

Secured Debt / Total Assets

 

5.0

%

Less than 40%

 

Debt Service Coverage

 

3.70

 

Greater than 1.5

 

Unencumbered Assets / Unsecured Debt

 

398.0

%

Greater than 150%

 

 

29



 

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

 

$

17,961

 

2037

 

420 Lexington Avenue (2)

 

10,933

 

10,933

 

10,933

 

10,933

 

 

2029

(3)

711 Third Avenue (2) (4)

 

1,550

 

750

 

 

 

179

 

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

 

$

18,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

$

1,451

 

$

1,555

 

$

1,555

 

$

1,555

 

$

16,979

 

2037

 

 


(1) Per the balance sheet at June 30, 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.

 

30



 

STRUCTURED FINANCE


($000’s omitted)

 

 

 

Assets

 

Weighted Average

 

Weighted Average

 

Current

 

LIBOR

 

 

 

Outstanding

 

Assets During Quarter

 

Yield During Quarter

 

Yield

 

Rate (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

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

 

$

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

 

$

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

 

$

787,131

 

$

786,075

 

7.40

%

8.08

%

0.25

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

$

95,122

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

1,399

 

 

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(16,259

)

 

 

 

 

 

 

 

 

6/30/2010

 

$

867,393

 

$

814,208

 

8.14

%

9.23

%

0.35

%

 


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

(2) LIBOR rate is as of quarter end.

 

31



 

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

 

$

206,832

 

$

 

$

491

 

7.15

%

11.60

%

 

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

149,158

 

$

1,059,890

 

$

1,410

(3)

11.93

%

12.09

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

394,081

 

$

6,741,616

 

$

2,106

(3)

7.04

%

7.42

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

44,047

 

$

208,181

 

$

109

 

12.08

%

11.95

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

36,977

 

$

 

$

96

 

5.08

%

5.07

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

10,826

 

$

2,214,727

 

$

86

 

5.92

%

5.91

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

25,472

 

$

984,708

 

$

232

 

4.02

%

4.09

%

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 6/30/10

 

$

867,393

 

$

11,209,122

 

$

1,332

(3)

8.14

%

9.23

%

 

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 3.02 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 $390 psf, $853 psf and $565 psf, respectively.

 

32



 

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

 

$

191,406

 

New York City

 

Office

 

$

 

$

613

 

12.14

%

Mortgage and Mezzanine

 

137,222

 

New York City

 

Retail

 

285,000

 

$

5,802

 

15.26

%

Mezzanine Loan

 

84,636

 

New York City

 

Office

 

1,139,000

 

$

1,111

 

0.00

%

Mezzanine Loan

 

60,000

 

New York City

 

Office

 

755,000

 

$

682

 

6.54

%

Mortgage and Mezzanine

 

58,646

 

New York City

 

Office

 

205,000

 

$

382

 

3.38

%

Mortgage and Mezzanine

 

46,363

 

New York City

 

Office

 

174,840

 

$

440

 

9.29

%

Mortgage and Mezzanine

 

44,265

 

Various

 

Office

 

2,214,727

 

$

86

 

5.44

%

Preferred Equity

 

44,047

 

New York City

 

Office

 

208,181

 

$

109

 

11.95

%

Mortgage Loan

 

39,834

 

New York City

 

Office

 

210,000

 

$

444

 

14.07

%

Mezzanine Loan

 

39,628

 

New York City

 

Office/Retail

 

165,000

 

$

1,716

 

9.57

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

746,047

 

 

 

 

 

$

5,356,749

 

 

 

9.58

%

 


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

 

33



 

SELECTED PROPERTY DATA


Manhattan Properties

 

 

 

 

 

 

 

# of

 

Usable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

 Bldgs

 

Sq. Feet

 

Sq. Feet

 

Jun-10

 

Mar-10

 

Dec-09

 

Sep-09

 

Jun-09

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

$

 

%

 

%

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19 West 44th Street

 

Midtown

 

Fee Interest

 

1

 

292,000

 

1

 

99.1

 

98.2

 

96.9

 

97.5

 

98.0

 

13,978,116

 

2

 

1

 

59

 

120 West 45th Street

 

Midtown

 

Fee Interest

 

1

 

440,000

 

2

 

97.6

 

96.6

 

97.6

 

99.0

 

99.0

 

24,999,708

 

3

 

3

 

24

 

220 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

1,135,000

 

4

 

97.9

 

98.5

 

94.8

 

94.8

 

99.6

 

49,626,204

 

7

 

5

 

33

 

28 West 44th Street

 

Midtown

 

Fee Interest

 

1

 

359,000

 

1

 

90.6

 

90.8

 

91.4

 

97.3

 

97.3

 

14,540,904

 

2

 

1

 

62

 

317 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

450,000

 

2

 

88.2

 

86.6

 

85.1

 

89.2

 

90.5

 

20,601,108

 

3

 

2

 

81

 

420 Lexington Ave (Graybar)

 

Grand Central North

 

Operating Sublease

 

1

 

1,188,000

 

4

 

92.4

 

93.8

 

94.1

 

96.0

 

96.8

 

61,748,160

 

8

 

6

 

219

 

461 Fifth Avenue (1)

 

Midtown

 

Leasehold Interest

 

1

 

200,000

 

1

 

98.8

 

98.8

 

98.8

 

98.8

 

98.8

 

15,272,436

 

2

 

2

 

18

 

485 Lexington Avenue

 

Grand Central North

 

Fee Interest

 

1

 

921,000

 

3

 

93.9

 

93.9

 

96.8

 

96.8

 

96.8

 

49,412,376

 

7

 

5

 

21

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

1

 

941,000

 

3

 

95.1

 

96.4

 

98.9

 

98.9

 

99.1

 

30,775,104

 

4

 

3

 

11

 

609 Fifth Avenue

 

Rockefeller Center

 

Fee Interest

 

1

 

160,000

 

1

 

97.5

 

97.5

 

97.5

 

97.9

 

99.1

 

13,797,264

 

2

 

1

 

14

 

625 Madison Avenue

 

Plaza District

 

Leasehold Interest

 

1

 

563,000

 

2

 

99.6

 

99.6

 

99.8

 

99.7

 

97.3

 

43,682,916

 

6

 

4

 

26

 

673 First Avenue

 

Grand Central South

 

Leasehold Interest

 

1

 

422,000

 

1

 

99.7

 

99.7

 

99.7

 

99.7

 

99.7

 

17,478,660

 

2

 

2

 

9

 

711 Third Avenue (2)

 

Grand Central North

 

Operating Sublease

 

1

 

524,000

 

2

 

88.1

 

89.1

 

89.1

 

92.1

 

92.1

 

24,012,096

 

3

 

2

 

15

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

1

 

780,000

 

3

 

95.8

 

95.2

 

95.2

 

96.6

 

89.2

 

38,330,856

 

5

 

4

 

29

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

1

 

692,000

 

2

 

79.9

 

88.2

 

88.8

 

88.9

 

87.9

 

34,889,460

 

5

 

4

 

34

 

919 Third Avenue (3)

 

Grand Central North

 

Fee Interest

 

1

 

1,454,000

 

5

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

82,711,908

 

 

 

4

 

15

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1

 

1,062,000

 

4

 

97.7

 

98.9

 

98.9

 

98.9

 

98.9

 

71,356,620

 

10

 

7

 

16

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

1

 

562,000

 

2

 

89.4

 

89.4

 

89.2

 

97.2

 

97.2

 

30,271,884

 

4

 

3

 

41

 

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

 

4,991,124

 

1

 

1

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

20

 

13,436,800

 

47

 

95.2

 

95.9

 

96.0

 

97.0

 

97.0

 

$

704,198,088

 

85

 

68

 

748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

Downtown

 

Fee Interest

 

1

 

1,047,500

 

4

 

43.4

 

43.4

 

 

 

 

18,964,512

 

3

 

2

 

8

 

333 West 34th Street

 

Penn Station

 

Fee Interest

 

1

 

345,400

 

1

 

73.6

 

41.5

 

41.5

 

41.5

 

95.5

 

9,958,248

 

1

 

1

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

2

 

1,392,900

 

5

 

50.9

 

43.0

 

41.5

 

41.5

 

95.5

 

$

28,922,760

 

4

 

3

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Manhattan Consolidated Properties

 

22

 

14,829,700

 

51

 

91.0

 

90.9

 

94.6

 

95.6

 

97.0

 

$

733,120,848

 

89

 

71

 

758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue - 50%

 

Grand Central South

 

Fee Interest

 

1

 

834,000

 

3

 

83.1

 

83.7

 

84.3

 

83.7

 

81.5

 

43,864,980

 

 

 

2

 

33

 

521 Fifth Avenue - 50.1% (1)

 

Grand Central

 

Leasehold Interest

 

1

 

460,000

 

2

 

74.5

 

85.3

 

81.5

 

89.1

 

88.3

 

16,197,792

 

 

 

1

 

42

 

800 Third Avenue - 42.95%

 

Grand Central North

 

Fee Interest

 

1

 

526,000

 

2

 

76.0

 

72.6

 

96.1

 

96.1

 

98.7

 

24,163,032

 

 

 

1

 

31

 

1515 Broadway - 68.45%

 

Times Square

 

Fee Interest

 

1

 

1,750,000

 

6

 

97.9

 

97.9

 

98.0

 

98.0

 

94.5

 

87,799,596

 

 

 

6

 

8

 

388 & 390 Greenwich Street - 50.6%

 

Downtown

 

Fee Interest

 

2

 

2,635,000

 

9

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

7

 

6,879,000

 

24

 

93.8

 

93.4

 

95.6

 

95.7

 

95.0

 

$

311,509,380

 

 

 

17

 

116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600 Lexington Avenue - 55%

 

Plaza District

 

Fee Interest

 

1

 

303,515

 

1

 

93.6

 

 

 

 

 

17,765,652

 

 

 

1

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

1

 

303,515

 

1

 

93.6

 

 

 

 

 

$

17,765,652

 

 

 

1

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

8

 

7,182,515

 

25

 

93.8

 

93.4

 

95.6

 

95.7

 

95.0

 

$

329,275,032

 

 

 

18

 

147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Grand Total / Weighted Average

 

30

 

22,012,215

 

76

 

91.9

 

91.9

 

95.0

 

95.7

 

96.2

 

$

 1,062,395,880

 

 

 

 

 

905

 

Manhattan Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

866,765,368

 

 

 

88

 

 

 

Manhattan Same Store Occupancy % - Combined

 

 

 

20,315,800

 

92

 

94.7

 

94.8

 

95.8

 

96.5

 

96.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

 

 

 

 

61

 

28,816,915

 

100

 

91.0

 

91.0

 

93.6

 

94.5

 

94.8

 

$

 1,239,177,674

 

 

 

 

 

1,332

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

981,771,731

 

 

 

100

 

 

 

 


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

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

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

Excluding the downtown acquisition of 100 Church Street occupancy would be 94.4%.

 

34



 

SELECTED PROPERTY DATA


Suburban Properties

 

 

 

 

 

 

 

# of

 

Usable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Jun-10

 

Mar-10

 

Dec-09

 

Sep-09

 

Jun-09

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

$

 

%

 

%

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Westchester, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street

 

Rye Brook, Westchester

 

Fee Interest

 

6

 

540,000

 

2

 

81.9

 

80.3

 

88.2

 

89.3

 

89.3

 

12,572,376

 

2

 

2

 

30

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

180,000

 

1

 

93.2

 

93.2

 

93.2

 

93.2

 

93.2

 

4,276,212

 

1

 

0

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

1

 

178,000

 

1

 

71.4

 

65.6

 

67.0

 

67.0

 

67.0

 

2,548,284

 

0

 

0

 

12

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

250,000

 

1

 

81.7

 

81.7

 

86.4

 

78.4

 

78.4

 

5,784,156

 

1

 

1

 

8

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

245,000

 

1

 

88.2

 

93.5

 

93.5

 

93.5

 

94.6

 

6,338,688

 

1

 

1

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

228,000

 

1

 

57.7

 

57.7

 

56.4

 

82.1

 

82.1

 

3,458,544

 

0

 

1

 

5

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

1

 

130,100

 

0

 

96.6

 

96.6

 

96.6

 

94.7

 

92.7

 

3,871,968

 

1

 

0

 

10

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

1

 

384,000

 

1

 

92.0

 

96.1

 

100.0

 

100.0

 

100.0

 

12,089,762

 

2

 

1

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westchester, NY Subtotal/Weighted Average

 

13

 

2,135,100

 

8

 

82.8

 

83.2

 

86.5

 

88.5

 

88.7

 

50,939,990

 

7

 

6

 

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

6

 

826,000

 

3

 

85.4

 

84.2

 

81.2

 

84.9

 

83.9

 

19,886,028

 

3

 

2

 

102

 

680 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

133,000

 

0

 

84.5

 

84.5

 

84.5

 

100.0

 

100.0

 

2,841,012

 

 

 

0

 

5

 

750 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

192,000

 

1

 

95.4

 

95.4

 

97.4

 

97.4

 

97.4

 

6,638,940

 

 

 

0

 

7

 

1055 Washington Boulevard

 

Stamford, Connecticut

 

Leasehold Interest

 

1

 

182,000

 

1

 

86.0

 

87.2

 

87.2

 

85.8

 

84.4

 

5,462,724

 

1

 

1

 

20

 

300 Main Street

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

0

 

90.7

 

92.2

 

92.8

 

95.3

 

95.3

 

1,921,044

 

0

 

0

 

18

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

1

 

143,400

 

0

 

51.9

 

54.3

 

54.3

 

56.0

 

65.6

 

2,128,968

 

0

 

0

 

16

 

500 West Putnam Avenue

 

Greenwich, Connecticut

 

Fee Interest

 

1

 

121,500

 

0

 

83.2

 

83.2

 

83.2

 

83.2

 

83.2

 

3,847,224

 

1

 

0

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut Subtotal/Weighted Average

 

12

 

1,727,900

 

5

 

84.0

 

83.8

 

82.7

 

85.8

 

86.0

 

42,725,940

 

5

 

3

 

178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

25

 

3,863,000

 

13

 

83.3

 

83.5

 

84.8

 

87.3

 

87.5

 

$

93,665,930

 

11

 

9

 

272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

39,819,192

 

 

 

1

 

1

 

The Meadows - 50%

 

Rutherford, New Jersey

 

Fee Interest

 

2

 

582,100

 

2

 

84.7

 

84.7

 

84.9

 

85.3

 

82.6

 

13,024,392

 

 

 

1

 

55

 

16 Court Street - 35%

 

Brooklyn, NY

 

Fee Interest

 

1

 

317,600

 

1

 

86.1

 

84.0

 

84.1

 

83.3

 

81.5

 

9,460,596

 

 

 

0

 

64

 

Jericho Plaza - 20.26%

 

Jericho, New York

 

Fee Interest

 

2

 

640,000

 

2

 

92.9

 

95.1

 

92.8

 

96.2

 

97.7

 

20,811,684

 

 

 

0

 

35

 

Total / Weighted Average Unconsolidated Properties

 

6

 

2,941,700

 

10

 

93.9

 

94.2

 

93.7

 

94.5

 

94.1

 

$83,115,864

 

 

 

3

 

155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Grand Total / Weighted Average

 

31

 

6,804,700

 

24

 

87.9

 

88.1

 

88.7

 

90.4

 

90.3

 

$

176,781,794

 

 

 

 

 

427

 

Suburban Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

115,006,363

 

 

 

11

 

 

 

Suburban Same Store Occupancy % - Combined

 

 

 

6,804,700

 

100

 

87.9

 

88.1

 

88.7

 

90.4

 

90.3

 

 

 

 

 

 

 

 

 

 


(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

 

10.7

 

 

 

$

642,012

 

$

41,003,067

 

1

 

1

 

150 Grand Street

 

White Plains, NY

 

Fee Interest

 

1

 

85,000

 

11

 

15.1

 

10.4

 

7.7

 

20.6

 

17.5

 

122,335

 

14,817,568

 

0

 

5

 

141 Fifth Avenue - 50%

 

Flatiron

 

Fee Interest

 

1

 

21,500

 

3

 

77.6

 

77.6

 

100.0

 

77.6

 

68.5

 

2,411,940

 

17,782,272

 

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

 

49.0

 

51.0

 

847,416

 

47,658,870

 

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

 

3,910,164

 

47,923,831

 

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

 

3,900,792

 

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

 

75.8

 

19,558,896

 

278,698,158

 

22

 

7

 

7 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

36,800

 

5

 

10.8

 

10.8

 

10.8

 

10.8

 

10.8

 

273,336

 

9,650,971

 

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

 

$

76,066,907

 

$

1,197,962,831

 

100

 

37

 

 

35



 

SELECTED PROPERTY DATA

 

Manhattan Properties - Reckson Portfolio

 

 

 

 

 

 

 

Usable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Jun-10

 

Mar-10

 

Dec-09

 

Sep-09

 

Jun-09

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

692,000

 

9

 

79.9

 

88.2

 

88.8

 

88.9

 

87.9

 

34,889,460

 

18

 

14

 

34

 

919 Third Avenue

 

Grand Central North

 

Fee Interest (1)

 

1,454,000

 

19

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

82,711,908

 

 

 

17

 

15

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1,062,000

 

14

 

97.7

 

98.9

 

98.9

 

98.9

 

98.9

 

71,356,620

 

37

 

28

 

16

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

562,000

 

7

 

89.4

 

89.4

 

89.2

 

97.2

 

97.2

 

30,271,884

 

16

 

12

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

3,770,000

 

48

 

94.1

 

95.9

 

96.0

 

97.2

 

97.0

 

$

219,229,872

 

71

 

71

 

106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

 

 

 

 

3,770,000

 

48

 

94.1

 

95.9

 

96.0

 

97.2

 

97.0

 

$

219,229,872

 

 

 

 

 

106

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

178,701,037

 

 

 

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Properties - Reckson Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Usable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Jun-10

 

Mar-10

 

Dec-09

 

Sep-09

 

Jun-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

 

2,470,980

 

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

 

2,131,788

 

1

 

1

 

4

 

1100 King Street - 3 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

80.1

 

73.0

 

73.0

 

79.9

 

79.9

 

1,880,436

 

1

 

1

 

5

 

1100 King Street - 4 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

73.4

 

73.4

 

96.9

 

96.9

 

96.9

 

1,759,776

 

1

 

1

 

9

 

1100 King Street - 5 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

79.9

 

77.6

 

79.9

 

79.9

 

79.9

 

1,980,228

 

1

 

1

 

8

 

1100 King Street - 6 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

78.2

 

78.2

 

100.0

 

100.0

 

100.0

 

2,349,168

 

1

 

1

 

3

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

180,000

 

2

 

93.2

 

93.2

 

93.2

 

93.2

 

93.2

 

4,276,212

 

2

 

2

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

178,000

 

2

 

71.4

 

65.6

 

67.0

 

67.0

 

67.0

 

2,548,284

 

1

 

1

 

12

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

250,000

 

3

 

81.7

 

81.7

 

86.4

 

78.4

 

78.4

 

5,784,156

 

3

 

2

 

8

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

245,000

 

3

 

88.2

 

93.5

 

93.5

 

93.5

 

94.6

 

6,338,688

 

3

 

3

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

228,000

 

3

 

57.7

 

57.7

 

56.4

 

82.1

 

82.1

 

3,458,544

 

2

 

1

 

5

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

130,100

 

2

 

96.6

 

96.6

 

96.6

 

94.7

 

92.7

 

3,871,968

 

2

 

2

 

10

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

384,000

 

5

 

92.0

 

96.1

 

100.0

 

100.0

 

100.0

 

12,089,762

 

6

 

5

 

13

 

680 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

133,000

 

2

 

84.5

 

84.5

 

84.5

 

100.0

 

100.0

 

2,841,012

 

 

 

1

 

5

 

750 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

192,000

 

2

 

95.4

 

95.4

 

97.4

 

97.4

 

97.4

 

6,638,940

 

 

 

1

 

7

 

1055 Washington Avenue

 

Stamford, Connecticut

 

Leasehold Interest

 

182,000

 

2

 

86.0

 

87.2

 

87.2

 

85.8

 

84.4

 

5,462,724

 

3

 

2

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

2,642,100

 

34

 

84.0

 

84.5

 

87.2

 

89.5

 

89.4

 

$

65,882,666

 

29

 

24

 

126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

39,819,192

 

 

 

5

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

 

 

1,402,000

 

18

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

$

39,819,192

 

 

 

5

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

 

 

 

 

4,044,100

 

52

 

89.6

 

89.9

 

91.7

 

93.2

 

93.1

 

$

105,701,858

 

 

 

 

 

127

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

73,183,248

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reckson Portfolio Grand Total

 

 

 

 

 

7,814,100

 

100

 

91.7

 

92.8

 

93.7

 

95.1

 

95.0

 

$

324,931,730

 

 

 

 

 

233

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

251,884,285

 

100

 

100

 

 

 

 


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

 

36



 

 

 

 

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

 

$

162,856,368

(1)

$

36.59

 

13.1

%

$

81,771,655

 

8.3

%

A

 

Viacom International, Inc.

 

1515 Broadway

 

2015 & 2020

 

1,274,317

 

77,429,500

 

$

60.76

 

6.2

%

53,000,493

 

5.4

%

BBB

 

Credit Suisse Securities (USA), Inc.

 

1 Madison Avenue

 

2017 & 2020

 

1,150,207

 

60,581,388

 

$

52.67

 

4.9

%

60,581,388

 

6.2

%

A+

 

Random House, Inc.

 

1745 Broadway

 

2018

 

644,598

 

36,538,044

 

$

56.68

 

2.9

%

11,787,173

 

1.2

%

BBB

 

Debevoise & Plimpton, LLP

 

919 Third Avenue

 

2021

 

586,528

 

36,446,748

 

$

62.14

 

2.9

%

18,587,841

 

1.9

%

 

 

Omnicom Group, Inc.

 

220 East 42nd Street & 420 Lexington Avenue

 

2010, 2011 & 2017

 

496,876

 

20,198,496

 

$

40.65

 

1.6

%

20,198,496

 

2.1

%

A-

 

Advance Magazine Group, Fairchild Publications

 

750 Third Avenue & 485 Lexington Avenue

 

2021

 

342,720

 

13,741,476

 

$

40.10

 

1.1

%

13,741,476

 

1.4

%

 

 

C.B.S. Broadcasting, Inc.

 

555 West 57th Street

 

2013 & 2017

 

286,037

 

10,549,488

 

$

36.88

 

0.9

%

10,549,488

 

1.1

%

BBB-

 

Polo Ralph Lauren Corporation

 

625 Madison Avenue

 

2019

 

269,269

 

16,127,064

 

$

59.89

 

1.3

%

16,127,064

 

1.6

%

BBB+

 

Schulte, Roth & Zabel LLP

 

919 Third Avenue

 

2021

 

263,186

 

14,654,520

 

$

55.68

 

1.2

%

7,473,805

 

0.8

%

 

 

Verizon

 

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

 

Various

 

256,311

 

7,605,264

 

$

29.67

 

0.6

%

7,605,264

 

0.8

%

A

 

The Travelers Indemnity Company

 

485 Lexington Avenue & 2 Jericho Plaza

 

2015 & 2016

 

250,857

 

12,215,832

 

$

48.70

 

1.0

%

11,324,950

 

1.2

%

A-

 

New York Presbyterian Hospital

 

28 West 44th Street & 673 First Avenue

 

2021

 

238,798

 

9,008,556

 

$

37.72

 

0.7

%

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

 

8,655,768

 

$

37.79

 

0.7

%

8,655,768

 

0.9

%

 

 

The Metropolitan Transportation Authority

 

333 West 34th Street & 420 Lexington Avenue

 

2011, 2016 & 2021

 

228,878

 

7,433,401

 

$

32.48

 

0.6

%

7,433,401

 

0.8

%

 

 

BMW of Manhattan

 

555 West 57th Street

 

2022

 

227,782

 

5,039,772

 

$

22.13

 

0.4

%

5,039,772

 

0.5

%

 

 

D.E. Shaw and Company L.P.

 

120 West 45th Street

 

2011, 2013 & 2015

 

187,484

 

11,584,932

 

$

61.79

 

0.9

%

11,584,932

 

1.2

%

 

 

Amerada Hess Corp.

 

1185 Avenue of the Americas

 

2027

 

182,529

 

11,663,772

 

$

63.90

 

0.9

%

11,663,772

 

1.2

%

BBB-

 

Fuji Color Processing Inc.

 

200 Summit Lake Drive

 

2013

 

165,880

 

5,023,716

 

$

30.29

 

0.4

%

5,023,716

 

0.5

%

AA-

 

King & Spalding

 

1185 Avenue of the Americas

 

2025

 

159,858

 

9,459,012

 

$

59.17

 

0.8

%

9,459,012

 

1.0

%

 

 

National Hockey League

 

1185 Avenue of the Americas

 

2022

 

148,216

 

11,051,064

 

$

74.56

 

0.9

%

11,051,064

 

1.1

%

 

 

New York Hospitals Center/Mount Sinai

 

625 Madison Avenue & 673 First Avenue

 

2016, 2021 & 2026

 

146,917

 

6,337,884

 

$

43.14

 

0.5

%

6,337,884

 

0.6

%

 

 

Banque National De Paris

 

919 Third Avenue

 

2016

 

145,834

 

8,343,660

 

$

57.21

 

0.7

%

4,255,267

 

0.4

%

 

 

The Segal Company

 

333 West 34th Street

 

2025

 

144,307

 

7,039,884

 

$

48.78

 

0.6

%

7,039,884

 

0.7

%

 

 

Draft Worldwide

 

919 Third Avenue

 

2013

 

141,260

 

8,116,272

 

$

57.46

 

0.7

%

4,139,299

 

0.4

%

BB

 

News America Incorporated

 

1185 Avenue of the Americas

 

2020

 

138,294

 

11,660,040

 

$

84.31

 

0.9

%

11,660,040

 

1.2

%

BBB+

 

RSM McGladrey, Inc.

 

1185 Avenue of the Americas & 100 Summit Lake Drive

 

2011 & 2018

 

136,868

 

9,148,164

 

$

66.84

 

0.7

%

9,148,164

 

0.9

%

 

 

Tribune Company

 

220 East 42nd Street

 

2010 & 2012

 

135,873

 

6,042,132

 

$

44.47

 

0.5

%

6,042,132

 

0.6

%

 

 

St. Luke’s Hospital Center

 

555 West 57th Street

 

2014

 

134,150

 

5,203,524

 

$

38.79

 

0.4

%

5,203,524

 

0.5

%

 

 

Eisner, LLP

 

750 Third Avenue

 

2017

 

131,379

 

8,002,644

 

$

60.91

 

0.6

%

8,002,644

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

13,295,494

 

$

617,758,385

(1)

$

46.46

 

49.9

%

$

453,497,924

 

46.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Portfolio + Allocated JV Properties

 

 

 

28,816,915

 

$

1,239,177,674

(1)

$

43.00

 

 

 

$

981,771,731

 

 

 

 

 

 


(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 $46.63.

Total PSF annualized rent for the largest tenants would be $49.67 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $44.55.

(2) - 43% of Portfolio’s largest tenants have investment grade credit ratings. 31% of SLG Share of annualized rent is derived from these tenants.

 

37



 

 

 

 

 

TENANT DIVERSIFICATION

 



Manhattan and Suburban Properties

 

 

Based on SLG Share of Base Rental Revenue

 

 

Based on SLG Share of Square Feet Leased

 

 

38



 

 

 

 

 

Leasing Activity - Manhattan Properties

 


Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Usable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 3/31/10

 

 

 

 

 

1,971,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Acquired Vacancies

 

600 Lexington Avenue

 

 

 

19,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Sold Vacancies

 

1221 Avenue of the Americas

 

 

 

(238,201

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

5

 

12,536

 

13,222

 

$

48.65

 

 

 

750 Third Avenue

 

1

 

11,465

 

11,465

 

$

51.18

 

 

 

220 East 42nd Street

 

4

 

42,878

 

42,878

 

$

31.65

 

 

 

100 Park Avenue

 

4

 

22,797

 

24,252

 

$

60.95

 

 

 

555 West 57th Street

 

2

 

11,978

 

12,442

 

$

41.86

 

 

 

28 West 44th Street

 

1

 

956

 

956

 

$

42.73

 

 

 

521 Fifth Avenue

 

3

 

51,488

 

51,488

 

$

59.68

 

 

 

711 Third Avenue

 

2

 

7,861

 

8,003

 

$

42.47

 

 

 

810 Seventh Avenue

 

3

 

46,158

 

46,158

 

$

60.83

 

 

 

1350 Avenue of the Americas

 

1

 

3,149

 

3,149

 

$

67.56

 

 

 

1185 Avenue of the Americas

 

5

 

13,577

 

24,381

 

$

56.09

 

 

 

420 Lexington Avenue

 

10

 

37,814

 

45,627

 

$

53.00

 

 

 

Total/Weighted Average

 

41

 

262,657

 

284,021

 

$

52.27

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

1

 

2,581

 

2,585

 

$

154.52

 

 

 

1515 Broadway

 

2

 

25,785

 

25,123

 

$

153.89

 

 

 

220 East 42nd Street

 

1

 

5,438

 

5,438

 

$

40.26

 

 

 

555 West 57th Street

 

1

 

110

 

210

 

$

222.16

 

 

 

810 Seventh Avenue

 

1

 

45,000

 

45,000

 

$

33.42

 

 

 

Total/Weighted Average

 

6

 

78,914

 

78,356

 

$

77.02

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

220 East 42nd Street

 

1

 

658

 

658

 

$

30.05

 

 

 

555 West 57th Street

 

1

 

478

 

478

 

$

8.89

 

 

 

Total/Weighted Average

 

2

 

1,136

 

1,136

 

$

21.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space became Available during the Quarter

 

 

 

 

 

 

 

 

 

Office

 

41

 

262,657

 

284,021

 

$

52.27

 

 

 

Retail

 

6

 

78,914

 

78,356

 

$

77.02

 

 

 

Storage

 

2

 

1,136

 

1,136

 

$

21.15

 

 

 

 

 

49

 

342,707

 

363,513

 

$

57.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

2,095,685

 

 

 

 

 

 


(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.

 

39



 

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 6/30/10

 

 

 

 

 

2,095,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

6

 

7.3

 

22,452

 

23,696

 

$

42.47

 

$

42.31

 

$

19.02

 

2.1

 

 

 

750 Third Avenue

 

2

 

10.5

 

16,036

 

16,171

 

$

46.73

 

$

49.61

 

$

47.44

 

5.7

 

 

 

220 East 42nd Street

 

3

 

5.6

 

35,887

 

36,085

 

$

27.98

 

$

31.80

 

$

5.16

 

0.5

 

 

 

100 Park Avenue

 

3

 

11.9

 

17,346

 

19,555

 

$

58.81

 

$

38.88

 

$

85.09

 

4.7

 

 

 

19 West 44th Street

 

1

 

6.7

 

2,626

 

2,687

 

$

38.50

 

$

42.06

 

$

13.69

 

 

 

 

521 Fifth Avenue

 

1

 

2.6

 

1,781

 

1,855

 

$

30.00

 

$

38.88

 

$

 

 

 

 

711 Third Avenue

 

1

 

5.0

 

2,886

 

3,141

 

$

45.00

 

$

40.77

 

$

5.00

 

 

 

 

800 Third Avenue

 

2

 

2.5

 

17,687

 

18,500

 

$

46.14

 

$

46.78

 

$

9.46

 

2.3

 

 

 

810 Seventh Avenue

 

2

 

4.8

 

33,905

 

38,722

 

$

40.42

 

$

59.84

 

$

34.88

 

 

 

 

1350 Avenue of the Americas

 

1

 

0.3

 

3,149

 

3,185

 

$

67.56

 

$

66.80

 

$

 

 

 

 

420 Lexington Avenue

 

14

 

4.4

 

21,342

 

28,545

 

$

40.31

 

$

44.21

 

$

20.08

 

1.0

 

 

 

333 West 34th Street

 

1

 

10.6

 

110,631

 

112,940

 

$

31.19

 

$

29.92

 

$

34.38

 

7.0

 

 

 

Total/Weighted Average

 

37

 

7.8

 

285,728

 

305,082

 

$

37.79

 

$

38.07

 

$

29.83

 

3.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1515 Broadway

 

2

 

11.9

 

25,785

 

25,155

 

$

431.91

 

$

119.82

 

$

 

3.5

 

 

 

220 East 42nd Street

 

1

 

5.6

 

5,438

 

4,495

 

$

70.00

 

$

48.71

 

$

 

 

 

 

120 West 45th Street

 

1

 

15.0

 

4,383

 

4,681

 

$

71.78

 

$

54.60

 

$

 

7.0

 

 

 

1185 Avenue of the Americas

 

1

 

10.0

 

779

 

818

 

$

70.00

 

$

113.29

 

$

 

4.0

 

 

 

Total/Weighted Average

 

5

 

11.5

 

36,385

 

35,149

 

$

329.24

 

$

101.89

 

$

 

3.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 East 42nd Street

 

1

 

5.6

 

658

 

658

 

$

30.00

 

$

30.05

 

$

 

 

 

 

Total/Weighted Average

 

1

 

5.6

 

658

 

658

 

$

30.00

 

$

30.05

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

37

 

7.8

 

285,728

 

305,082

 

$

37.79

 

$

38.07

 

$

29.83

 

3.7

 

 

 

Retail

 

5

 

11.5

 

36,385

 

35,149

 

$

329.24

 

$

101.89

 

$

 

3.6

 

 

 

Storage

 

1

 

5.6

 

658

 

658

 

$

30.00

 

$

30.05

 

$

 

 

 

 

Total

 

43

 

8.1

 

322,771

 

340,889

 

$

67.83

 

$

45.41

 

$

26.70

 

3.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 6/30/10

 

 

 

 

 

1,772,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

2

 

5.0

 

5,756

 

6,088

 

$

37.96

 

$

39.73

 

$

2.21

 

2.0

 

 

 

220 East 42nd Street

 

1

 

10.0

 

76,696

 

84,594

 

$

50.50

 

$

54.75

 

$

15.00

 

1.0

 

 

 

461 Fifth Avenue

 

1

 

3.8

 

6,369

 

6,713

 

$

68.00

 

$

111.18

 

$

 

 

 

 

28 West 44th Street

 

1

 

10.0

 

2,599

 

2,660

 

$

37.50

 

$

42.82

 

$

7.34

 

 

 

 

521 Fifth Avenue

 

1

 

10.3

 

18,656

 

20,987

 

$

35.00

 

$

31.23

 

$

25.00

 

4.0

 

 

 

420 Lexington Avenue

 

4

 

5.1

 

5,609

 

6,368

 

$

43.22

 

$

39.08

 

$

3.14

 

0.2

 

 

 

331 Madison Avenue

 

2

 

0.5

 

29,000

 

29,000

 

$

33.31

 

$

33.31

 

$

 

 

 

 

Total/Weighted Average

 

12

 

7.6

 

144,685

 

156,410

 

$

44.98

 

$

48.62

 

$

11.81

 

1.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 East 42nd Street

 

1

 

10.0

 

12,672

 

16,008

 

$

25.00

 

25.00

 

$

15.00

 

1.0

 

 

 

Total/Weighted Average

 

1

 

10.0

 

12,672

 

16,008

 

$

25.00

 

$

25.00

 

$

15.00

 

1.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

12

 

7.6

 

144,685

 

156,410

 

$

44.98

 

$

48.62

 

$

11.81

 

1.2

 

 

 

Early Renewals Storage

 

1

 

10.0

 

12,672

 

16,008

 

$

25.00

 

$

25.00

 

$

15.00

 

1.0

 

 

 

Total

 

13

 

7.8

 

157,357

 

172,418

 

$

43.12

 

$

46.42

 

$

12.10

 

1.1

 

 


(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 $37.25/rsf for 269,382 rentable SF.

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $40.09/rsf for 425,792 rentable SF.

 

40



 

Leasing Activity - Suburban Properties


Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Usable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 3/31/10

 

 

 

 

 

862,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

520 White Plains Road

 

1

 

6,048

 

6,048

 

$

28.23

 

 

 

115-117 Stevens Avenue

 

2

 

7,212

 

7,212

 

$

22.99

 

 

 

200 Summit Lake Drive

 

1

 

12,788

 

12,788

 

$

29.48

 

 

 

140 Grand Street

 

1

 

2,135

 

2,135

 

$

31.50

 

 

 

360 Hamilton Avenue

 

1

 

15,521

 

15,521

 

$

36.54

 

 

 

4 Landmark Square

 

2

 

4,500

 

4,500

 

$

29.99

 

 

 

300 Main Street

 

4

 

4,849

 

4,849

 

$

31.76

 

 

 

1010 Washington Boulevard

 

1

 

3,461

 

3,461

 

$

29.25

 

 

 

1055 Washington Boulevard

 

1

 

3,249

 

3,249

 

$

15.46

 

 

 

Jericho Plaza

 

1

 

14,922

 

14,922

 

$

35.72

 

 

 

16 Court Street

 

2

 

2,670

 

2,670

 

$

43.68

 

 

 

Total/Weighted Average

 

17

 

77,355

 

77,355

 

$

31.52

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Landmark Square

 

1

 

988

 

988

 

$

25.00

 

 

 

4 Landmark Square

 

1

 

320

 

320

 

$

25.66

 

 

 

Total/Weighted Average

 

2

 

1,308

 

1,308

 

$

25.16

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

200 Summit Lake Drive

 

1

 

740

 

822

 

$

12.00

 

 

 

5 Landmark Square

 

1

 

121

 

121

 

$

15.00

 

 

 

Jericho Plaza

 

1

 

573

 

573

 

$

16.13

 

 

 

Total/Weighted Average

 

3

 

1,434

 

1,516

 

$

13.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space became Available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

17

 

77,355

 

77,355

 

$

31.52

 

 

 

Retail

 

2

 

1,308

 

1,308

 

$

25.16

 

 

 

Storage

 

3

 

1,434

 

1,516

 

$

13.80

 

 

 

 

 

22

 

80,097

 

80,179

 

$

31.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

942,350

 

 

 

 

 

 


(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.

 

41



 

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 6/30/10

 

 

 

 

 

942,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 3 Int’l Drive

 

1

 

5.0

 

6,395

 

6,400

 

$

27.00

 

$

 

$

5.00

 

 

 

 

1100 King Street - 5 Int’l Drive

 

1

 

5.3

 

2,107

 

2,107

 

$

25.00

 

$

27.81

 

$

8.15

 

4.0

 

 

 

520 White Plains Road

 

1

 

4.2

 

6,048

 

6,048

 

$

24.45

 

$

28.23

 

$

5.00

 

2.0

 

 

 

115-117 Stevens Avenue

 

2

 

7.0

 

17,631

 

17,631

 

$

20.23

 

$

 

$

13.00

 

9.1

 

 

 

140 Grand Street

 

1

 

5.3

 

2,135

 

2,135

 

$

27.00

 

$

31.50

 

$

16.60

 

4.0

 

 

 

1 Landmark Square

 

4

 

6.6

 

11,930

 

12,030

 

$

35.04

 

$

31.16

 

$

22.93

 

4.4

 

 

 

4 Landmark Square

 

1

 

5.3

 

2,500

 

2,500

 

$

26.00

 

$

27.23

 

$

5.63

 

3.0

 

 

 

300 Main Street

 

2

 

3.7

 

2,849

 

2,849

 

$

29.87

 

$

33.11

 

$

2.06

 

 

 

 

1055 Washington Boulevard

 

1

 

2.1

 

1,140

 

1,140

 

$

32.00

 

$

 

$

5.84

 

1.0

 

 

 

Jericho Plaza

 

1

 

5.3

 

1,705

 

1,749

 

$

33.05

 

$

31.47

 

$

29.17

 

 

 

 

16 Court Street

 

2

 

3.6

 

9,360

 

9,489

 

$

28.90

 

$

31.55

 

$

16.14

 

 

 

 

Total/Weighted Average

 

17

 

5.5

 

63,800

 

64,078

 

$

26.97

 

$

30.15

 

$

13.27

 

3.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Landmark Square

 

1

 

20.0

 

988

 

988

 

$

35.00

 

$

25.00

 

$

 

6.0

 

 

 

4 Landmark Square

 

1

 

5.0

 

320

 

320

 

$

25.66

 

$

25.66

 

$

 

 

 

 

Total/Weighted Average

 

2

 

16.3

 

1,308

 

1,308

 

$

32.71

 

$

25.16

 

$

 

4.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200 Summit Lake Drive

 

1

 

8.8

 

740

 

940

 

$

11.00

 

$

10.49

 

$

 

 

 

 

1 Landmark Square

 

2

 

5.2

 

200

 

200

 

$

15.00

 

$

 

$

 

 

 

 

5 Landmark Square

 

1

 

5.0

 

121

 

121

 

$

15.00

 

$

15.00

 

$

 

 

 

 

Total/Weighted Average

 

4

 

7.8

 

1,061

 

1,261

 

$

12.02

 

$

11.01

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

17

 

5.5

 

63,800

 

64,078

 

$

26.97

 

$

30.15

 

$

13.27

 

3.9

 

 

 

Retail

 

2

 

16.3

 

1,308

 

1,308

 

$

32.71

 

$

25.16

 

$

 

4.5

 

 

 

Storage

 

4

 

7.8

 

1,061

 

1,261

 

$

12.02

 

$

11.01

 

$

 

 

 

 

Total

 

23

 

5.8

 

66,169

 

66,647

 

$

26.80

 

$

29.21

 

$

12.76

 

3.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 6/30/10

 

 

 

 

 

876,181

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200 Summit Lake Drive

 

1

 

5.0

 

2,512

 

2,512

 

$

24.00

 

$

37.56

 

$

23.00

 

 

 

 

360 Hamilton Avenue

 

1

 

5.2

 

16,197

 

16,197

 

$

34.00

 

$

36.54

 

$

17.03

 

2.0

 

 

 

4 Landmark Square

 

1

 

3.5

 

9,985

 

12,135

 

$

36.50

 

$

29.20

 

$

5.00

 

 

 

 

1010 Washington Boulevard

 

1

 

7.5

 

2,450

 

2,450

 

$

22.75

 

$

25.66

 

$

2.50

 

6.0

 

 

 

The Meadows

 

1

 

5.0

 

5,704

 

5,704

 

$

25.00

 

$

29.64

 

$

6.00

 

4.0

 

 

 

Total/Weighted Average

 

5

 

4.8

 

36,848

 

38,998

 

$

32.11

 

$

32.63

 

$

11.15

 

1.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Landmark Square

 

1

 

5.2

 

11,500

 

11,500

 

$

32.00

 

33.07

 

$

10.00

 

2.0

 

 

 

Total/Weighted Average

 

1

 

5.2

 

11,500

 

11,500

 

$

32.00

 

$

33.07

 

$

10.00

 

2.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1010 Washington Boulevard

 

1

 

7.5

 

414

 

414

 

$

12.00

 

12.00

 

$

 

 

 

 

The Meadows

 

1

 

5.0

 

600

 

600

 

$

18.00

 

18.00

 

$

 

 

 

 

Total/Weighted Average

 

2

 

6.0

 

1,014

 

1,014

 

$

15.55

 

$

15.55

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

5

 

4.8

 

36,848

 

38,998

 

$

32.11

 

$

32.63

 

$

11.15

 

1.8

 

 

 

Early Renewals Retail

 

1

 

5.2

 

11,500

 

11,500

 

$

32.00

 

$

33.07

 

$

10.00

 

2.0

 

 

 

Early Renewals Storage

 

2

 

6.0

 

1,014

 

1,014

 

$

15.55

 

$

15.55

 

$

 

 

 

 

Total

 

8

 

4.9

 

49,362

 

51,512

 

$

31.76

 

$

32.39

 

$

10.67

 

1.8

 

 


(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 $28.86/rsf for 26,384 rentable SF.

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $30.80/rsf for 65,382 rentable SF.

 

42



 

 

 

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)

 

14

 

39,867

 

0.29

%

$

1,600,212

 

$

40.14

 

$

53.45

 

3

 

20,682

 

0.31

%

$

975,936

 

$

47.19

 

$

59.19

 

In 2nd Quarter 2010 (1)

 

9

 

139,538

 

1.00

%

$

4,752,240

 

$

34.06

 

$

45.79

 

 

 

 

 

 

 

In 3rd Quarter 2010

 

31

 

104,142

 

0.75

%

$

5,366,988

 

$

51.54

 

$

60.22

 

7

 

46,725

 

0.70

%

$

2,633,628

 

$

56.36

 

$

65.54

 

In 4th Quarter 2010

 

31

 

269,536

 

1.94

%

$

14,198,280

 

$

52.68

 

$

51.09

 

4

 

22,356

 

0.34

%

$

1,041,972

 

$

46.61

 

$

54.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2010

 

85

 

553,083

 

3.98

%

$

25,917,720

 

$

46.86

 

$

51.64

 

14

 

89,763

 

1.35

%

$

4,651,536

 

$

51.82

 

$

61.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2011

 

39

 

308,297

 

2.22

%

$

16,029,420

 

$

51.99

 

$

50.88

 

5

 

65,391

 

0.98

%

$

3,588,144

 

$

54.87

 

$

59.62

 

In 2nd Quarter 2011

 

32

 

157,185

 

1.13

%

$

9,030,468

 

$

57.45

 

$

69.66

 

1

 

6,334

 

0.10

%

$

413,568

 

$

65.29

 

$

72.00

 

In 3rd Quarter 2011

 

29

 

194,654

 

1.40

%

$

11,523,036

 

$

59.20

 

$

51.13

 

5

 

55,238

 

0.83

%

$

3,481,140

 

$

63.02

 

$

59.37

 

In 4th Quarter 2011

 

20

 

163,946

 

1.18

%

$

8,882,484

 

$

54.18

 

$

55.33

 

6

 

45,222

 

0.68

%

$

2,568,768

 

$

56.80

 

$

64.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2011

 

120

 

824,082

 

5.93

%

$

45,465,408

 

$

55.17

 

$

55.41

 

17

 

172,185

 

2.59

%

$

10,051,620

 

$

58.38

 

$

61.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

116

 

811,140

 

5.84

%

$

43,504,656

 

$

53.63

 

$

54.08

 

20

 

163,385

 

2.45

%

$

9,503,388

 

$

58.17

 

$

61.98

 

2013

 

103

 

1,403,624

 

10.10

%

$

70,748,748

 

$

50.40

 

$

48.71

 

9

 

107,569

 

1.62

%

$

6,076,248

 

$

56.49

 

$

56.57

 

2014

 

65

 

829,399

 

5.97

%

$

43,013,592

 

$

51.86

 

$

53.36

 

17

 

115,939

 

1.74

%

$

8,889,756

 

$

76.68

 

$

88.92

 

2015

 

72

 

662,656

 

4.77

%

$

32,736,492

 

$

49.40

 

$

52.11

 

22

 

1,505,691

 

22.62

%

$

85,804,188

 

$

56.99

 

$

55.41

 

2016

 

43

 

980,934

 

7.06

%

$

53,092,176

 

$

54.12

 

$

60.29

 

10

 

116,034

 

1.74

%

$

6,254,208

 

$

53.90

 

$

61.90

 

2017

 

63

 

1,790,832

 

12.89

%

$

93,757,224

 

$

52.35

 

$

53.62

 

9

 

124,121

 

1.86

%

$

7,699,344

 

$

62.03

 

$

63.67

 

2018

 

26

 

536,963

 

3.86

%

$

40,274,196

 

$

75.00

 

$

69.66

 

14

 

780,227

 

11.72

%

$

46,141,260

 

$

59.14

 

$

80.29

 

2019

 

21

 

570,474

 

4.11

%

$

32,584,332

 

$

57.12

 

$

56.61

 

6

 

173,392

 

2.61

%

$

11,046,816

 

$

63.71

 

$

63.06

 

Thereafter

 

80

 

4,930,772

 

35.49

%

$

252,026,304

 

$

51.11

 

$

55.64

 

16

 

672,433

 

10.10

%

$

30,210,732

 

$

44.93

 

$

61.40

 

 

 

794

 

13,893,959

 

100.00

%

$

733,120,848

 

$

52.77

 

$

55.02

 

154

 

4,020,739

 

60.41

%

$

226,329,096

 

$

56.29

 

$

63.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

2

 

2,634,670

 

39.59

%

$

102,945,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

156

 

6,655,409

 

100.00

%

$

329,275,032

 

 

 

 

 

 


(1) Includes month to month holdover tenants that expired prior to 6/30/10.

(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.

 

43



 

 

 

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)

 

13

 

134,141

 

4.40

%

$

2,603,676

 

$

19.41

 

$

17.90

 

1

 

1,646

 

0.06

%

$

29,496

 

$

17.92

 

$

20.00

 

In 2nd Quarter 2010 (1)

 

5

 

44,517

 

1.46

%

$

1,264,092

 

$

28.40

 

$

27.71

 

3

 

10,780

 

0.40

%

$

314,124

 

$

29.14

 

$

32.00

 

In 3rd Quarter 2010

 

14

 

108,179

 

3.55

%

$

3,174,036

 

$

29.34

 

$

35.29

 

0

 

0

 

0.00

%

$

0

 

$

0.00

 

$

0.00

 

In 4th Quarter 2010

 

14

 

120,554

 

3.96

%

$

3,436,610

 

$

28.51

 

$

29.51

 

5

 

28,757

 

1.07

%

$

1,364,148

 

$

47.44

 

$

30.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2010

 

46

 

407,391

 

13.37

%

$

10,478,414

 

$

25.72

 

$

27.03

 

9

 

41,183

 

1.53

%

$

1,707,768

 

$

41.47

 

$

30.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2011

 

17

 

143,264

 

4.70

%

$

4,412,628

 

$

30.80

 

$

35.83

 

4

 

18,342

 

0.68

%

$

497,724

 

$

27.14

 

$

26.31

 

2nd Quarter 2011

 

17

 

293,063

 

9.62

%

$

9,206,424

 

$

31.41

 

$

35.43

 

8

 

20,522

 

0.76

%

$

771,288

 

$

37.58

 

$

29.56

 

3rd Quarter 2011

 

15

 

68,245

 

2.24

%

$

2,406,636

 

$

35.26

 

$

35.15

 

5

 

26,863

 

1.00

%

$

936,492

 

$

34.86

 

$

30.31

 

4th Quarter 2011

 

14

 

17,233

 

0.57

%

$

485,892

 

$

28.20

 

$

31.15

 

5

 

41,283

 

1.54

%

$

1,232,640

 

$

29.86

 

$

29.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2011

 

63

 

521,805

 

17.13

%

$

16,511,580

 

$

31.64

 

$

35.36

 

22

 

107,010

 

3.98

%

$

3,438,144

 

$

32.13

 

$

29.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

31

 

224,838

 

7.38

%

$

7,519,560

 

$

33.44

 

$

34.91

 

22

 

232,733

 

8.65

%

$

8,335,176

 

$

35.81

 

$

33.22

 

2013

 

36

 

401,036

 

13.16

%

$

13,772,616

 

$

34.34

 

$

32.61

 

21

 

96,950

 

3.61

%

$

3,012,876

 

$

31.08

 

$

36.25

 

2014

 

24

 

245,575

 

8.06

%

$

7,587,732

 

$

30.90

 

$

31.02

 

29

 

295,708

 

11.00

%

$

10,283,760

 

$

34.78

 

$

32.74

 

2015

 

32

 

279,511

 

9.18

%

$

8,884,164

 

$

31.78

 

$

31.91

 

16

 

130,976

 

4.87

%

$

3,848,160

 

$

29.38

 

$

32.24

 

2016

 

20

 

383,563

 

12.59

%

$

11,153,364

 

$

29.08

 

$

32.54

 

6

 

88,032

 

3.27

%

$

2,744,976

 

$

31.18

 

$

32.75

 

2017

 

10

 

72,771

 

2.39

%

$

2,159,280

 

$

29.67

 

$

30.51

 

6

 

59,173

 

2.20

%

$

2,253,348

 

$

38.08

 

$

33.34

 

2018

 

8

 

128,283

 

4.21

%

$

4,422,528

 

$

34.47

 

$

34.95

 

4

 

61,523

 

2.29

%

$

2,161,416

 

$

35.13

 

$

32.93

 

2019

 

9

 

228,599

 

7.50

%

$

6,847,068

 

$

29.95

 

$

30.40

 

6

 

38,432

 

1.43

%

$

1,361,208

 

$

35.42

 

$

34.62

 

Thereafter

 

12

 

153,020

 

5.02

%

$

4,329,624

 

$

28.29

 

$

33.61

 

11

 

1,537,331

 

57.17

%

$

43,969,032

 

$

28.60

 

$

34.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

291

 

3,046,392

 

100.00

%

$

93,665,930

 

$

30.75

 

$

32.24

 

152

 

2,689,051

 

100.00

%

$

83,115,864

 

$

30.91

 

$

33.76

 

 


(1) Includes month to month holdover tenants that expired prior to 6/30/10.

(2) Tenants may have multiple leases.

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

 

44



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

6/30/2010

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1998 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-98

 

420 Lexington Avenue

 

Operating Sublease

 

Grand Central

 

1,188,000

 

83.0

 

92.4

 

$

78,000,000

 

May-98

 

711 3rd Avenue

 

Operating Sublease

 

Grand Central

 

524,000

 

79.0

 

88.1

 

$

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

 

95.1

 

$

66,700,000

 

Aug-99

 

1250 Broadway - 50% JV

 

Fee Interest

 

Penn Station

 

670,000

 

96.5

 

N/A

 

$

93,000,000

 

Nov-99

 

555 West 57th Street - remaining 35%

 

Fee Interest

 

Midtown West

 

 

 

 

95.1

 

$

34,100,000

 

2000 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-00

 

100 Park Avenue - 50% JV

 

Fee Interest

 

Grand Central

 

834,000

 

96.5

 

83.1

 

$

192,000,000

 

2001 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun-01

 

317 Madison Avenue

 

Fee Interest

 

Grand Central

 

450,000

 

95.0

 

88.2

 

$

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

 

97.9

 

$

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

 

N/A

 

$

1,000,000,000

 

2004 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-04

 

19 West 44th Street - 35% JV

 

Fee Interest

 

Midtown

 

292,000

 

86.0

 

99.1

 

$

67,000,000

 

Jul-04

 

750 Third Avenue

 

Fee Interest

 

Grand Central

 

779,000

 

100.0

 

95.8

 

$

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

 

90.6

 

$

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

 

 

 

 

99.1

 

$

91,200,000

 

2006 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-06

 

521 Fifth Avenue (3)

 

Leasehold Interest

 

Midtown

 

460,000

 

97.0

 

74.5

 

$

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

 

76.0

 

$

285,000,000

 

2007 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

Reckson - NYC Portfolio

 

Fee Interests / Leasehold Interest

 

Various

 

5,612,000

 

98.3

 

95.8

 

$

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

 

73.6

 

$

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 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-10

 

100 Church Street

 

Fee Interest

 

Downtown

 

1,047,500

 

41.3

 

43.4

 

$

181,600,000

 

May-10

 

600 Lexington Avenue - 55% JV

 

Fee Interest

 

Plaza District

 

303,515

 

93.6

 

93.6

 

$

193,000,000

 

 

 

 

 

 

 

 

 

1,351,015

 

 

 

 

 

$

374,600,000

 

 


(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.)

 

45



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban

 

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

6/30/2010

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

300 Main Street

 

Fee Interest

 

Stamford, Connecticut

 

130,000

 

92.5

 

90.7

 

$

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

 

86.9

 

$

490,750,000

 

Jan-07

 

Reckson - Westchester Portfolio

 

Fee Interests / Leasehold Interest

 

Westchester

 

2,346,100

 

90.6

 

82.8

 

$

570,190,000

 

Apr-07

 

Jericho Plazas - 20.26% JV

 

Fee Interest

 

Jericho, New York

 

640,000

 

98.4

 

92.9

 

$

210,000,000

 

Jun-07

 

1010 Washington Boulevard

 

Fee Interest

 

Stamford, Connecticut

 

143,400

 

95.6

 

51.9

 

$

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

 

86.1

 

$

107,500,000

 

Aug-07

 

150 Grand Street

 

Fee Interest

 

White Plains, Westchester

 

85,000

 

52.9

 

15.1

 

$

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

 

6/30/2010

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

46



 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

May-10

 

1221 Avenue of the Americas (6)

 

Fee Interest

 

Rockefeller Center

 

2,550,000

 

$

1,280,000,000

 

$

502

 

 


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

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

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

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

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

(6) Company sold a 45% JV interest in the property at an implied $1.28 billion sales price.

 

47


 


 

 

 

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). 

 

48



 

 

 

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.

 

49