UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):

April 28, 2011 (April 27, 2011)

 

SL GREEN REALTY CORP.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

 

MARYLAND

(STATE OF INCORPORATION)

 

1-13199

 

13-3956775

(COMMISSION FILE NUMBER)

 

(IRS EMPLOYER ID. NUMBER)

 

420 Lexington Avenue

 

10170

New York, New York

 

(ZIP CODE)

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

 

(212) 594-2700

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

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

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

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

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

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

 

 

 



 

Item 2.02.              Results of Operations and Financial Condition

 

Following the issuance of a press release on April 27, 2011 announcing the Company’s results for the first quarter ended March 31, 2011, the Company intends to make available supplemental information regarding the Company’s operations that is too voluminous for a press release.  The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

 

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

 

Item 7.01.              Regulation FD Disclosure

 

As discussed in Item 2.02 above, on April 27, 2011, the Company issued a press release announcing its results for the first quarter ended March 31, 2011.

 

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

 

Item 9.01.              Financial Statements and Exhibits

 

(d)           Exhibits

 

99.1                           Press Release regarding first quarter 2011 earnings.

99.2                           Supplemental package.

99.3         Press Release regarding consolidation of interests at 1515 Broadway.

 

NON-GAAP Supplemental Financial Measures

 

Funds from Operations (FFO)

 

FFO is a widely recognized measure of REIT performance.  We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do.  The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002 defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.  We present FFO because we consider it an important supplemental measure of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITS, particularly those that own and operate commercial office properties.  We also use FFO as one of several criteria to determine performance-based bonuses for members of our senior management.  FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time.  Historically, however, real estate values have risen or fallen with market conditions.  Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income.  FFO does not represent cash generated from

 

2



 

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, 2010 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/ James Mead

 

 

James Mead

 

 

Chief Financial Officer

 

 

 

Date:  April 28, 2011

 

5


Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

CONTACT

James Mead

Chief Financial Officer

-or-

Heidi Gillette

Investor Relations

(212) 594-2700

 

SL GREEN REALTY CORP. REPORTS

FIRST QUARTER 2011 FFO OF $1.78 PER SHARE BEFORE TRANSACTION COSTS AND EPS OF $1.01 PER SHARE

 

GUIDANCE INCREASED FOR 2011

 

Operating Highlights

 

·                  First quarter FFO of $1.78 per diluted share before transaction related costs of $0.03 per share, a 64.8 percent increase as compared with $1.08 per diluted share for the first quarter of 2010.

 

·                  Guidance for 2011 is increased to a range of $4.65 to $4.80 FFO per diluted share from $4.05 to $4.20 FFO per diluted share.

 

·                  First quarter net income attributable to common stockholders of $1.01 per diluted share as compared with $0.19 per diluted share in the first quarter of 2010.

 

·                  Combined same-store GAAP NOI increased to $168.1 million, a 2.3 percent increase as compared with $164.3 million in the first quarter of 2010.

 

·                  Signed 66 Manhattan leases totaling 577,083 square feet and 38 Suburban leases totaling 141,930 square feet during the first quarter.  The mark-to-market on leases signed in Manhattan was 10.6 percent higher and the mark-to-market on signed Suburban leases was 0.1 percent higher than the previously fully escalated rents on the same office spaces.

 

·                  Quarter-end occupancy of 94.9 percent in Manhattan stabilized properties as compared to 94.0 percent in the same quarter of the previous year.

 

Investing Highlights

 

·                  Sold debt investments in 280 Park Avenue, New York, to a newly formed 50/50 joint venture between SL Green and Vornado Realty Trust (NYSE: VNO). The Company realized $38.7 million of additional income upon the sale.

 

·                  Acquired a 48.9 percent interest in and launched a marketing and leasing campaign for the newly renovated 741,500 square foot 3 Columbus Circle, New York. The acquisition was accomplished through a recapitalization that included a $138.7

 

1



 

million equity investment by SL Green and a bridge loan provided by SL Green and Deutsche Bank.  Subsequent to the end of the quarter, in April 2011, the joint venture refinanced the bridge loan at which point SL Green and Deutsche Bank were repaid.

 

·                  Consolidated a 100% interest in 521 Fifth Avenue through the buyout of the Company’s joint venture partner, City Investment Fund. The transaction valued the property at approximately $245.7 million. Subsequent to the end of the quarter, in April 2011, the Company exercised its right to acquire the fee interest in the property for $15.0 million.

 

·                  Entered into an agreement to sell 28 West 44th Street for $161.0 million. The transaction is expected to close during the second quarter of 2011 and is subject to customary closing conditions.

 

·                  Sold or were repaid on debt investments totaling $490.3 million (inclusive of the 280 Park Avenue transaction and repayment of the mezzanine position on 666 Fifth Avenue), recognizing additional income of $46.2 million during the first quarter.

 

·                  Originated or purchased $104.0 million of new debt investments at an average current yield of 11.9 percent.

 

Financing Highlights

 

·                  Received a BBB-, investment grade, rating on the Company’s senior unsecured notes from Standard & Poor’s Ratings Services.

 

·                  Sold approximately 4.2 million shares of common stock through an At-The-Market (“ATM”) equity offering program for aggregate proceeds of approximately $311.0 million ($306.3 million after related expenses).

 

·                  Unencumbered 100 Church Street, New York, by repaying the $139.7 million mortgage securing the property.

 

Summary

 

New York, NY, April 27, 2011 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $142.8 million, or $1.75 per diluted share, for the quarter ended March 31, 2011, compared to $85.0 million, or $1.07 per diluted share, for the same quarter in 2010.

 

Net income attributable to common stockholders totaled $80.9 million, or $1.01 per diluted share, for the quarter ended March 31, 2011, compared to $15.1 million, or $0.19 per diluted share, for the same quarter in 2010.

 

Operating and Leasing Activity

 

For the first quarter of 2011, the Company reported revenues and EBITDA of $334.3 million and $211.9 million, respectively, an increase of 33.3 percent and 52.3 percent compared to $250.9 million and $139.1 million, respectively, for the same period in 2010.

 

Same-store GAAP NOI on a combined basis increased by 2.3 percent to $168.1 million for the first quarter of 2011 when compared to the same quarter in 2010, with the consolidated

 

2



 

properties increasing by 2.0 percent to $131.7 million and the unconsolidated joint venture properties increasing 3.6 percent to $36.4 million.

 

Occupancy for the Company’s stabilized Manhattan portfolio at March 31, 2011 was 94.9 percent as compared to 94.0 percent for the same period in the previous year.  During the quarter, the Company signed 66 leases in its Manhattan portfolio totaling 577,083 square feet.  Nine leases totaling 149,540 square feet represented office leases that replaced previous vacancy, while 45 office leases comprising 416,043 square feet had average starting rents of $50.15 per rentable square foot, representing a 10.6 percent increase over the previously fully escalated rents on the same office spaces.  The average lease term on the Manhattan office leases signed in the first quarter was 8.4 years and average tenant concessions were 3.2 months of free rent with a tenant improvement allowance of $29.13 per rentable square foot.  Leases totaling 714,133 square feet commenced during the first quarter, of which 559,552 square feet represented office leases that had average starting rents of $48.20 per rentable square foot, representing a 0.9 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.3 percent at March 31, 2011.  During the quarter, the Company signed 38 leases in the Suburban portfolio totaling 141,930 square feet.  Eight leases and 27,476 square feet represented office leases that replaced previous vacancy, while 26 office leases comprising 101,023 square feet had average starting rents of $33.50 per rentable square foot, representing a 0.1 percent increase over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office leases signed in the first quarter was 5.9 years and average tenant concessions were 4.8 months of free rent with a tenant improvement allowance of $15.20 per rentable square foot.  Leases totaling 152,566 square feet commenced during the first quarter, of which 109,051 square feet represented office leases that had average starting rents of $33.50 per rentable square foot, representing a 3.2 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the first quarter included:

 

·                  New lease/early renewal with GNYHA Management Corp. for 15 years for 111,320 square feet at 555 West 57th Street;

·                  New 10-year lease with NY State Office of General Services for 89,514 square feet at 100 Church Street;

·                  Early renewal/new lease with ABN AMRO Holdings USA LLC for 11 years for 31,515 square feet at 100 Park Avenue;

·                  Early renewal with Miller Tabak & Co. for 10 years for 29,000 square feet at 331 Madison Avenue;

·                  New lease with Student Loan Corp. for five years for 18,765 square feet at 750 Washington Boulevard, Stamford, Connecticut;

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2011 were $20.0 million, or 6.0 percent of total revenues, compared to $18.4 million, or 7.3 percent of total revenues, for the quarter ended March 31, 2010.

 

3



 

Real Estate Investment Activity

 

In January 2011, the Company purchased City Investment Fund’s 49.9% interest in 521 Fifth Avenue, thereby assuming full ownership of the building. The transaction valued the consolidated interest at approximately $245.7 million. Subsequent to the end of the quarter, in April 2011, the Company refinanced the property with a new $150.0 million 2-year mortgage which carried a floating rate of interest of 200 basis points over the 30-day LIBOR and exercised its right to acquire the fee interest in the property for $15.0 million.

 

In January 2011, SL Green acquired a 48.9 percent interest in the newly renovated 741,500 square foot 3 Columbus Circle, New York. The acquisition was accomplished through a recapitalization that included a $138.7 million equity investment by SL Green, a portion of which was in the form of SL Green Operating Partnership Units, and a bridge loan provided by SL Green and Deutsche Bank.  Subsequent to the end of the quarter, in April 2011, the joint venture refinanced the bridge loan and replaced it with a $260.0 million 5-year mortgage with the Bank of China, which carries a floating rate of interest of 210 basis points over the 30-day LIBOR, at which point SL Green and Deutsche Bank were repaid,. The joint venture has the ability to increase the mortgage by $40.0 million based on meeting certain performance hurdles. The Company believes the property is now fully capitalized for all costs necessary to complete the redevelopment and lease-up of the building and a marketing and leasing campaign has recently been launched.

 

In March 2011, SL Green entered into an agreement to sell its 359,000 square foot property located at 28 West 44th Street for $161.0 million. This transaction is expected to close during the second quarter of 2011 and is subject to customary closing conditions.

 

Financing and Capital Activity

 

In 2011, the Company, along with SL Green Operating Partnership, entered into At-The-Market or “ATM” programs to sell $525.0 million of its common stock. As of April 27, 2011, the Company had sold 4,199,099 shares of its common stock through the ATM for aggregate proceeds of approximately $311.0 million ($306.3 million after related expenses).

 

In March 2011, the Company unencumbered 100 Church Street, New York, by repaying the $139.7 million mortgage securing the property.  This mortgage, which carried an effective interest rate of 5.1%, was scheduled to mature in January 2013.

 

In January 2011, the Company repaid its $84.8 million, 5.15% unsecured notes at par on the maturity date.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $579.3 million at March 31, 2011, a decrease of 39.9 percent, or $384.5 million, from December 31, 2010.  During the first quarter, the Company purchased and originated new debt investments totaling $104.0 million, which are directly collateralized by commercial office properties, and received $490.3 million of proceeds from investments that were sold, redeemed or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.4 years as of March 31, 2011 and had a weighted average yield for the quarter ended March 31, 2011 of 7.5 percent, exclusive of loans with a net carrying value of $102.3 million, which are on non-accrual status.

 

4



 

In March 2011, the Company sold its debt investments in 280 Park Avenue, New York, to a newly formed 50/50 joint venture with Vornado Realty Trust (NYSE: VNO). The Company realized $38.7 million of additional income upon the sale, which is included in preferred equity and investment income for the first quarter. The joint venture also assumed $30 million of the Company’s floating rate financing which matures in June 2016 and carried a weighted average interest rate for the quarter of 1.20%.

 

Dividends

 

During the first quarter of 2011, 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 April 15, 2011 to stockholders of record on the close of business on March 31, 2011; and

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period January 15, 2011 through and including April 14, 2011, which were paid on April 15, 2011 to stockholders of record on the close of business on March 31, 2011, and reflect regular quarterly dividends, which are the equivalent of annualized dividends of $1.9064 and $1.9688, respectively.

 

5



 

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 Thursday, April 28, 2011 at 2:00 pm ET to discuss the financial results.

 

The Supplemental Package will be available prior to the quarterly conference call on the Company’s website, www.slgreen.com, under “Financial Reports” in the Investors section.

 

The live conference will be webcast in listen-only mode on the Company’s website under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 800.884.5695 Domestic or 617.786.2960 International, using pass-code “SL Green.”

 

A replay of the call will be available through May 3, 2011 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 28180065.

 

Company Profile

 

SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties.  As of March 31, 2011, SL Green owned interests in 43 Manhattan properties totaling more than 29.7 million square feet.  This included ownership interests in 22.3 million square feet of office buildings, ownership interests in 334,782 square feet of free-standing and condominium retail properties, and debt and preferred equity investments secured by 7.4 million square feet of properties.  In addition to its Manhattan investments, SL Green holds interests in 31 suburban assets totaling 6.8 million square feet in Brooklyn, Queens, Long Island, Westchester County, Connecticut and New Jersey, along with six development properties encompassing approximately 1.3 million square feet and three land interests.

 

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 212.594.2700.

 

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 pages 10 and 11 of this release and in the Company’s Supplemental Package.

 

6



 

Forward-looking Statement

 

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  All statements other than statements of historical facts included in this press release are forward-looking statements.  All forward-looking statements speak only as of the date of this press release.  Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements.  Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York metro area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, all of which are beyond the Company’s control.  Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Company’s filings with the Securities and Exchange Commission.  The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

 

Ratings

 

Ratings are not recommendations to buy, sell or hold the Company’s securities.

 

7



 

SL GREEN REALTY CORP.

STATEMENTS OF OPERATIONS-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

2011

 

2010

 

Revenue:

 

 

 

 

 

Rental revenue, net

 

$

228,970

 

$

192,211

 

Escalations and reimbursement revenues

 

30,275

 

30,093

 

Preferred equity and investment income

 

67,828

 

20,379

 

Other income

 

7,249

 

8,198

 

Total revenues

 

334,322

 

250,881

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

8,206

 

15,376

 

Loss on early extinguishment of debt

 

 

(113

)

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Operating expenses

 

60,300

 

56,786

 

Ground rent

 

7,834

 

7,821

 

Real estate taxes

 

40,067

 

36,972

 

Loan loss and other investment reserves, net of recoveries

 

 

6,000

 

Transaction related costs

 

2,434

 

1,058

 

Marketing, general and administrative

 

20,021

 

18,398

 

Total expenses

 

130,656

 

127,035

 

 

 

 

 

 

 

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

 

211,872

 

139,109

 

Interest expense, net of interest income

 

65,073

 

56,787

 

Amortization of deferred financing costs

 

3,806

 

2,295

 

Depreciation and amortization

 

63,497

 

55,525

 

Loss on investment in marketable securities

 

127

 

285

 

Net income from Continuing Operations

 

79,369

 

24,217

 

Net income from Discontinued Operations

 

737

 

1,917

 

Purchase price fair value adjustment

 

13,788

 

 

Net income

 

93,894

 

26,134

 

Net income attributable to noncontrolling interests

 

(5,462

)

(3,939

)

Net income attributable to SL Green Realty Corp.

 

88,432

 

22,195

 

Preferred stock dividends

 

(7,545

)

(7,116

)

Net income attributable to common stockholders

 

$

80,887

 

$

15,079

 

Earnings Per Share (EPS)

 

 

 

 

 

Net income per share (Basic)

 

$

1.02

 

$

0.19

 

Net income per share (Diluted)

 

$

1.01

 

$

0.19

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

FFO per share (Basic)

 

$

1.76

 

$

1.07

 

FFO per share (Diluted)

 

$

1.75

 

$

1.07

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

79,401

 

77,823

 

Weighted average partnership units held by noncontrolling interests

 

1,805

 

1,502

 

Basic weighted average shares and units outstanding for FFO per share

 

81,206

 

79,325

 

Diluted ownership interest

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

79,838

 

78,258

 

Weighted average partnership units held by noncontrolling interests

 

1,805

 

1,502

 

Diluted weighted average shares and units outstanding

 

81,643

 

79,760

 

 

8



 

SL GREEN REALTY CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

March 31,
2011

 

December 31,
2010

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

1,974,994

 

$

1,750,220

 

Buildings and improvements

 

5,754,193

 

5,840,701

 

Building leasehold and improvements

 

1,520,150

 

1,286,935

 

Property under capital lease

 

12,208

 

12,208

 

 

 

9,261,545

 

8,890,064

 

Less accumulated depreciation

 

(953,993

)

(916,293

)

 

 

8,307,552

 

7,973,771

 

Assets held for sale, net

 

104,808

 

 

Cash and cash equivalents

 

234,009

 

332,830

 

Restricted cash

 

107,835

 

137,673

 

Investment in marketable securities

 

64,440

 

34,052

 

Tenant and other receivables, net of allowance of $13,807 and $12,981 in 2011 and 2010, respectively

 

26,314

 

27,054

 

Related party receivables

 

3,653

 

6,295

 

Deferred rents receivable, net of allowance of $29,832 and $30,834 in 2011 and 2010, respectively

 

223,552

 

201,317

 

Debt and preferred equity investments, net of discount of $19,866 and $42,937 and allowance of $58,211 and $61,361 in 2011 and 2010, respectively

 

579,287

 

963,772

 

Investments in and advances to unconsolidated joint ventures

 

916,600

 

631,570

 

Deferred costs, net

 

180,712

 

172,517

 

Other assets

 

693,604

 

819,443

 

Total assets

 

$

11,442,366

 

$

11,300,294

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Mortgages and other loans payable

 

$

3,280,084

 

$

3,400,468

 

Revolving credit facility

 

500,000

 

650,000

 

Senior unsecured notes

 

1,018,674

 

1,100,545

 

Accrued interest and other liabilities

 

150,895

 

38,149

 

Accounts payable and accrued expenses

 

123,728

 

133,389

 

Deferred revenue/gain

 

294,634

 

307,678

 

Capitalized lease obligation

 

17,060

 

17,044

 

Deferred land lease payable

 

18,318

 

18,267

 

Dividend and distributions payable

 

14,563

 

14,182

 

Security deposits

 

43,196

 

38,690

 

Liabilities related to assets held for sale

 

121,635

 

 

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

 

100,000

 

100,000

 

Total liabilities

 

5,682,787

 

5,818,412

 

Commitments and contingencies

 

 

 

 

Noncontrolling interests in operating partnership

 

143,756

 

84,338

 

Equity

 

 

 

 

 

SL Green Realty Corp. stockholders’ equity

 

 

 

 

 

7.625% Series C perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 11,700 issued and outstanding at both March 31, 2011 and December 31, 2010, respectively

 

274,022

 

274,022

 

7.875% Series D perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 4,000 issued and outstanding at both March 31, 2011 and December 31, 2010, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 84,336 and 81,675 issued and outstanding at March 31, 2011 and December 31, 2010, respectively (inclusive of 3,411 and 3,369 shares held in Treasury at March 31, 2011 and December 31, 2010, respectively)

 

844

 

817

 

Additional paid-in capital

 

3,836,453

 

3,660,842

 

Treasury stock-at cost

 

(306,170

)

(303,222

)

Accumulated other comprehensive loss

 

(13,011

)

(22,659

)

Retained earnings

 

1,207,504

 

1,172,963

 

Total SL Green Realty Corp. stockholders’ equity

 

5,095,963

 

4,879,084

 

Noncontrolling interests in other partnerships

 

519,860

 

518,460

 

Total equity

 

5,615,823

 

5,397,544

 

Total liabilities and equity

 

$

11,442,366

 

$

11,300,294

 

 

9



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

2011

 

2010

 

FFO Reconciliation:

 

 

 

 

 

Net income attributable to common stockholders

 

$

80,887

 

$

15,079

 

Add:

 

 

 

 

 

Depreciation and amortization

 

63,497

 

55,525

 

Discontinued operations depreciation adjustments

 

676

 

1,527

 

Joint venture depreciation and noncontrolling interest adjustments

 

6,234

 

8,770

 

Net income attributable to noncontrolling interests

 

5,462

 

3,939

 

Loss on equity investment in marketable securities

 

 

285

 

Less:

 

 

 

 

 

Purchase price fair value adjustment

 

13,788

 

 

Depreciation on non-rental real estate assets

 

213

 

172

 

Funds from Operations

 

142,755

 

84,953

 

Transaction related costs(1)

 

2,434

 

1,058

 

Funds from Operations before transaction related costs

 

$

145,189

 

$

86,011

 

 


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

 

 

 

Three Months Ended
March 31,

 

 

 

2011

 

2010

 

Earnings before interest, tax, depreciation and amortization (EBITDA):

 

$

211,872

 

$

139,109

 

Add:

 

 

 

 

 

Marketing, general & administrative expense

 

20,021

 

18,398

 

Net operating income from discontinued operations

 

2,254

 

4,356

 

Loan loss and other investment reserves

 

 

6,000

 

Transaction related costs

 

2,434

 

1,058

 

Less:

 

 

 

 

 

Non-building revenue

 

(67,500

)

(22,147

)

Loss on early extinguishment of debt

 

 

113

 

Equity in net income from joint ventures

 

(8,206

)

(15,376

)

GAAP net operating income (GAAP NOI)

 

160,875

 

131,511

 

 

 

 

 

 

 

Less:

 

 

 

 

 

Net operating income from discontinued operations

 

(2,254

)

(4,356

)

GAAP NOI from other properties/affiliates

 

(26,905

)

1,948

 

Same-Store GAAP NOI

 

$

131,716

 

$

129,103

 

 

10



 

The following table reconciles estimated earnings per diluted share to FFO per diluted share for the year ending December 31, 2011.

 

 

 

Year Ending December 31,

 

 

 

2011

 

2011

 

Earnings per share

 

$

1.29

 

$

1.44

 

Add:

 

 

 

 

 

Depreciation and amortization

 

2.97

 

2.97

 

Discontinued operations depreciation adjustments

 

0.01

 

0.01

 

Unconsolidated joint ventures depreciation and noncontrolling interest adjustments

 

0.29

 

0.29

 

Net income attributable to noncontrolling interests

 

0.26

 

0.26

 

Less:

 

 

 

 

 

Purchase price fair value adjustment

 

(0.16

)

(0.16

)

Depreciation and amortization on non-real estate assets

 

(0.01

)

(0.01

)

Funds from Operations

 

$

4.65

 

$

4.80

 

 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

March 31,

 

 

 

2011

 

2010

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

22,324

 

24,259

 

Portfolio percentage leased at end of period

 

94.9

%(2)

94.0

%(2)

Same-Store percentage leased at end of period

 

93.7

%

92.1

%

Number of properties in operation

 

30

 

30

 

 

 

 

 

 

 

Office square feet leased during quarter (rentable)

 

703,023

 

501,321

 

Average mark-to-market percentage-office

 

0.9

%

(5.1

)%

Average starting cash rent per rentable square foot-office

 

$

48.20

 

$

45.00

 

 


(1)  Includes wholly owned and joint venture properties.

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

 

11


Exhibit 99.2

 

SL Green Realty Corp.

First Quarter

Supplemental Data

March 31, 2011

 

 



 





 

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 press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  All statements other than statements of historical facts included in this press release are forward-looking statements.  All forward-looking statements speak only as of the date of this press release.  Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements.  Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York metro area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, all of which are beyond the Company’s control.  Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Company’s filings with the Securities and Exchange Commission.

 

2



 





 

The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

 

Ratings

Ratings are not recommendations to buy, sell or hold the Company’s securities.

 

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended March 31, 2011 that will be released on Form 10-Q to be filed on or before May 10, 2011.

 

3



 

 

 

TABLE OF CONTENTS

 

Highlights of Current Period Financial Performance

 

 

 

Unaudited Financial Statements

 

Corporate Profile

5

Highlights

6-13

Comparative Balance Sheets

14-15

Comparative Statements of Operations

16

Comparative Computation of FFO and FAD

17

Consolidated Statement of Equity

18

Joint Venture Statements

19-20

 

 

Selected Financial Data

21-24

Debt Summary Schedule

25-27

Summary of Ground Lease Arrangements

28

 

 

Debt and Preferred Equity Investments

29-31

 

 

Selected Property Data

 

Composition of Property Portfolio

32-34

Largest Tenants

35

Tenant Diversification

36

Leasing Activity Summary

37-40

Annual Lease Expirations

41-42

 

 

Summary of Real Estate Acquisition/Disposition Activity

43-45

Supplemental Definitions

46

Corporate Information

47

 

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 plans to continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets, and debt and preferred equity 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



 

 

FIRST QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

Operating Highlights

 

·                  First quarter FFO of $1.78 per diluted share before transaction related costs of $0.03 per share, a 64.8 percent increase as compared with $1.08 per diluted share for the first quarter of 2010.

 

·                  Guidance for 2011 is increased to a range of $4.65 to $4.80 FFO per diluted share from $4.05 to $4.20 FFO per diluted share.

 

·                  First quarter net income attributable to common stockholders of $1.01 per diluted share as compared with $0.19 per diluted share in the first quarter of 2010.

 

·                  Combined same-store GAAP NOI increased to $168.1 million, a 2.3 percent increase as compared with $164.3 million in the first quarter of 2010.

 

·                  Signed 66 Manhattan leases totaling 577,083 square feet and 38 Suburban leases totaling 141,930 square feet during the first quarter.  The mark-to-market on leases signed in Manhattan was 10.6 percent higher and the mark-to-market on signed Suburban leases was 0.1 percent higher than the previously fully escalated rents on the same office spaces.

 

·                  Quarter-end occupancy of 94.9 percent in Manhattan stabilized properties as compared to 94.0 percent in the same quarter of the previous year.

 

Investing Highlights

 

·                  Sold debt investments in 280 Park Avenue, New York, to a newly formed 50/50 joint venture between SL Green and Vornado Realty Trust (NYSE: VNO). The Company realized $38.7 million of additional income upon the sale.

 

·                  Acquired a 48.9 percent interest in and launched a marketing and leasing campaign for the newly renovated 741,500 square foot 3 Columbus Circle, New York. The acquisition was accomplished through a recapitalization that included a $138.7 million equity investment by SL Green and a bridge loan provided by SL Green and Deutsche Bank.  Subsequent to the end of the quarter, in April 2011, the joint venture refinanced the bridge loan at which point SL Green and Deutsche Bank were repaid.

 

·                  Consolidated a 100% interest in 521 Fifth Avenue through the buyout of the Company’s joint venture partner, City Investment Fund. The transaction valued the property at approximately $245.7 million. Subsequent to the end of the quarter, in April 2011, the Company exercised its right to acquire the fee interest in the property for $15.0 million.

 

·                  Entered into an agreement to sell 28 West 44th Street for $161.0 million. The transaction is expected to close during the second quarter of 2011 and is subject to customary closing conditions.

 

6



 

 

FIRST QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

·                  Sold or were repaid on debt investments totaling $490.3 million (inclusive of the 280 Park Avenue transaction and repayment of the mezzanine position on 666 Fifth Avenue), recognizing additional income of $46.2 million during the first quarter.

 

·                  Originated or purchased $104.0 million of new debt investments at an average current yield of 11.9 percent.

 

Financing Highlights

 

·                  Received a BBB-, investment grade, rating on the Company’s senior unsecured notes from Standard & Poor’s Ratings Services.

 

·                  Sold approximately 4.2 million shares of common stock through an At-The-Market (“ATM”) equity offering program for aggregate proceeds of approximately $311.0 million ($306.3 million after related expenses).

 

·                  Unencumbered 100 Church Street, New York, by repaying the $139.7 million mortgage securing the property.

 

SUMMARY

 

New York, NY, April 27, 2011 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $142.8 million, or $1.75 per diluted share, for the quarter ended March 31, 2011, compared to $85.0 million, or $1.07 per diluted share, for the same quarter in 2010.

 

Net income attributable to common stockholders totaled $80.9 million, or $1.01 per diluted share, for the quarter ended March 31, 2011, compared to $15.1 million, or $0.19 per diluted share, for the same quarter in 2010.

 

Operating and Leasing Activity

 

For the first quarter of 2011, the Company reported revenues and EBITDA of $334.3 million and $211.9 million, respectively, an increase of 33.3 percent and 52.3 percent compared to $250.9 million and $139.1 million, respectively, for the same period in 2010.

 

Same-store GAAP NOI on a combined basis increased by 2.3 percent to $168.1 million for the first quarter of 2011 when compared to the same quarter in 2010, with the consolidated properties increasing by 2.0 percent to $131.7 million and the unconsolidated joint venture properties increasing 3.6 percent to $36.4 million.

 

Occupancy for the Company’s stabilized Manhattan portfolio at March 31, 2011 was 94.9 percent as compared to 94.0 percent for the same period in the previous year.  During the quarter, the Company signed 66 leases in its Manhattan portfolio totaling 577,083 square feet.  Nine leases totaling 149,540 square feet represented office leases that replaced previous vacancy, while 45 office leases comprising 416,043 square feet had average starting rents of $50.15 per rentable square foot, representing a 10.6 percent increase over the previously fully escalated rents on the same office spaces.  The average lease term on the Manhattan office leases signed in the first quarter was 8.4 years and average tenant concessions were 3.2 months of free rent with a tenant

 

7



 

 

FIRST QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

improvement allowance of $29.13 per rentable square foot.  Leases totaling 714,133 square feet commenced during the first quarter, of which 559,552 square feet represented office leases that had average starting rents of $48.20 per rentable square foot, representing a 0.9 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.3 percent at March 31, 2011.  During the quarter, the Company signed 38 leases in the Suburban portfolio totaling 141,930 square feet.  Eight leases and 27,476 square feet represented office leases that replaced previous vacancy, while 26 office leases comprising 101,023 square feet had average starting rents of $33.50 per rentable square foot, representing a 0.1 percent increase over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office leases signed in the first quarter was 5.9 years and average tenant concessions were 4.8 months of free rent with a tenant improvement allowance of $15.20 per rentable square foot.  Leases totaling 152,566 square feet commenced during the first quarter, of which 109,051 square feet represented office leases that had average starting rents of $33.50 per rentable square foot, representing a 3.2 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the first quarter included:

 

·                  New lease/early renewal with GNYHA Management Corp. for 15 years for 111,320 square feet at 555 West 57th Street;

 

·                  New 10-year lease with NY State Office of General Services for 89,514 square feet at 100 Church Street;

 

·                  Early renewal/new lease with ABN AMRO Holdings USA LLC for 11 years for 31,515 square feet at 100 Park Avenue;

 

·                  Early renewal with Miller Tabak & Co. for 10 years for 29,000 square feet at 331 Madison Avenue;

 

·                  New lease with Student Loan Corp. for five years for 18,765 square feet at 750 Washington Boulevard, Stamford, Connecticut;

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2011 were $20.0 million, or 6.0 percent of total revenues, compared to $18.4 million, or 7.3 percent of total revenues, for the quarter ended March 31, 2010.

 

REAL ESTATE INVESTMENT ACTIVITY

 

In January 2011, the Company purchased City Investment Fund’s 49.9% interest in 521 Fifth Avenue, thereby assuming full ownership of the building. The transaction valued the consolidated interest at approximately $245.7 million. Subsequent to the end of the quarter, in April 2011, the Company refinanced the property with a new $150.0 million 2-year mortgage which carried a floating rate of interest of 200 basis points over the 30-day LIBOR and exercised its right to acquire the fee interest in the property for $15.0 million.

 

In January 2011, SL Green acquired a 48.9 percent interest in the newly renovated 741,500 square foot 3 Columbus Circle, New

 

8



 

 

FIRST QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

York. The acquisition was accomplished through a recapitalization that included a $138.7 million equity investment by SL Green, a portion of which was in the form of SL Green Operating Partnership Units, and a bridge loan provided by SL Green and Deutsche Bank.  Subsequent to the end of the quarter, in April 2011, the joint venture refinanced the bridge loan and replaced it with a $260.0 million 5-year mortgage with the Bank of China, which carries a floating rate of interest of 210 basis points over the 30-day LIBOR, at which point SL Green and Deutsche Bank were repaid,. The joint venture has the ability to increase the mortgage by $40.0 million based on meeting certain performance hurdles. The Company believes the property is now fully capitalized for all costs necessary to complete the redevelopment and lease-up of the building and a marketing and leasing campaign has recently been launched.

 

In March 2011, SL Green entered into an agreement to sell its 359,000 square foot property located at 28 West 44th Street for $161.0 million. This transaction is expected to close during the second quarter of 2011 and is subject to customary closing conditions.

 

FINANCING AND CAPITAL ACTIVITY

 

In 2011, the Company, along with SL Green Operating Partnership, entered into At-The-Market or “ATM” programs to sell $525.0 million of its common stock. As of April 27, 2011, the Company had sold 4,199,099 shares of its common stock through the ATM for aggregate proceeds of approximately $311.0 million ($306.3 million after related expenses).

 

In March 2011, the Company unencumbered 100 Church Street, New York, by repaying the $139.7 million mortgage securing the property.  This mortgage, which carried an effective interest rate of 5.1%, was scheduled to mature in January 2013.

 

In January 2011, the Company repaid its $84.8 million, 5.15% unsecured notes at par on the maturity date.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $579.3 million at March 31, 2011, a decrease of 39.9 percent, or $384.5 million, from December 31, 2010.  During the first quarter, the Company purchased and originated new debt investments totaling $104.0 million, which are directly collateralized by commercial office properties, and received $490.3 million of proceeds from investments that were sold, redeemed or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.4 years as of March 31, 2011 and had a weighted average yield for the quarter ended March 31, 2011 of 7.5 percent, exclusive of loans with a net carrying value of $102.3 million, which are on non-accrual status.

 

In March 2011, the Company sold its debt investments in 280 Park Avenue, New York, to a newly formed 50/50 joint venture with Vornado Realty Trust (NYSE: VNO). The Company realized $38.7 million of additional income upon the sale, which is included in preferred equity and investment income for the first quarter. The joint venture also assumed $30 million of the Company’s floating rate financing which matures in June 2016

 

9



 

 

FIRST QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

and carried a weighted average interest rate for the quarter of 1.20%.

 

Dividends

 

During the first quarter of 2011, 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 April 15, 2011 to stockholders of record on the close of business on March 31, 2011; and

 

·      $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period January 15, 2011 through and including April 14, 2011, which were paid on April 15, 2011 to stockholders of record on the close of business on March 31, 2011, and reflect regular quarterly dividends, which are the equivalent of annualized dividends of $1.9064 and $1.9688, respectively.

 

10



 

 

SL Green Realty Corp.

 

Key Financial Data

 

March 31, 2011

 

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

 

 

 

As of or for the three months ended

 

 

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

6/30/2010

 

3/31/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to common stockholders - diluted

 

$

1.01

 

$

0.09

 

$

1.42

 

$

1.75

 

$

0.19

 

Funds from operations available to common stockholders - diluted

 

$

1.75

 

$

0.93

 

$

1.82

 

$

1.02

 

$

1.07

 

Funds available for distribution to common stockholders - diluted

 

$

1.07

 

$

0.35

 

$

1.40

 

$

0.67

 

$

0.67

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

$

75.20

 

$

67.51

 

$

63.33

 

$

55.04

 

$

57.27

 

High during period

 

$

75.63

 

$

70.27

 

$

66.61

 

$

67.69

 

$

57.60

 

Low during period

 

$

66.96

 

$

61.50

 

$

50.41

 

$

55.04

 

$

44.18

 

Common dividends per share

 

$

0.100

 

$

0.100

 

$

0.100

 

$

0.100

 

$

0.100

 

FFO payout ratio

 

5.7

%

10.7

%

5.5

%

9.8

%

9.4

%

FAD payout ratio

 

9.4

%

28.8

%

7.1

%

15.0

%

14.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

80,925

 

78,307

 

78,252

 

78,209

 

77,924

 

Units outstanding

 

1,912

 

1,249

 

1,249

 

1,211

 

1,408

 

Total common shares and units outstanding

 

82,837

 

79,556

 

79,501

 

79,420

 

79,332

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and units outstanding - basic

 

81,206

 

79,549

 

79,437

 

79,371

 

79,325

 

Weighted average common shares and units outstanding - diluted

 

81,643

 

79,937

 

79,781

 

79,791

 

79,760

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

6,229,342

 

$

5,370,826

 

$

5,034,798

 

$

4,371,277

 

$

4,543,344

 

Liquidation value of preferred equity

 

392,500

 

392,500

 

392,500

 

392,500

 

392,500

 

Consolidated debt

 

5,020,380

 

5,251,013

 

4,628,207

 

4,558,947

 

4,776,401

 

Consolidated market capitalization

 

$

11,642,222

 

$

11,014,339

 

$

10,055,505

 

$

9,322,724

 

$

9,712,245

 

SLG portion of JV debt

 

1,670,792

 

1,603,918

 

1,819,118

 

1,820,107

 

1,847,234

 

Combined market capitalization

 

$

13,313,014

 

$

12,618,257

 

$

11,874,623

 

$

11,142,831

 

$

11,559,479

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt to market capitalization

 

43.1

%

47.7

%

46.0

%

48.9

%

49.2

%

Combined debt to market capitalization

 

50.3

%

54.3

%

54.3

%

57.2

%

57.3

%

Debt to total assets - unsecured credit facility covenant

 

43.4

%

47.1

%

45.0

%

44.6

%

46.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt service coverage

 

2.9

 

2.4

 

3.6

 

2.6

 

2.6

 

Consolidated fixed charge coverage

 

2.4

 

2.0

 

2.9

 

2.1

 

2.1

 

Combined fixed charge coverage

 

2.1

 

1.7

 

2.4

 

1.8

 

1.9

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings

 

23

 

22

 

22

 

22

 

22

 

Unconsolidated operating office buildings

 

7

 

8

 

8

 

8

 

8

 

 

 

30

 

30

 

30

 

30

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings square footage

 

15,601,945

 

15,141,945

 

15,141,945

 

14,829,700

 

14,829,700

 

Unconsolidated operating office buildings square footage

 

6,722,515

 

7,182,515

 

7,182,515

 

7,182,515

 

9,429,000

 

 

 

22,324,460

 

22,324,460

 

22,324,460

 

22,012,215

 

24,258,700

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter end occupancy - Manhattan office portfolio

 

94.9

%(1)

94.6

%(1)

94.4

%(1)

94.4

%(1)

94.0

%(1)

Quarter end occupancy- same store - Manhattan office consolidated

 

92.1

%

91.5

%

90.7

%

90.9

%

90.8

%

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

 

93.7

%

93.1

%

92.1

%

92.2

%

92.1

%

 


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

 

Supplemental Information

 

First Quarter 2011

 

11



 

 

SL Green Realty Corp.

Key Financial Data

March 31, 2011

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

 

 

 

As of or for the three months ended

 

 

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

6/30/2010

 

3/31/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Real estate assets before depreciation

 

$

9,377,934

 

$

8,890,064

 

$

8,599,674

 

$

8,333,310

 

$

8,387,102

 

Investments in unconsolidated joint ventures

 

$

916,600

 

$

631,570

 

$

777,556

 

$

775,765

 

$

1,053,754

 

Debt and Preferred Equity Investments

 

$

579,287

 

$

963,772

 

$

907,936

 

$

867,393

 

$

786,138

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

11,442,366

 

$

11,300,294

 

$

10,587,875

 

$

10,408,034

 

$

10,514,240

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt

 

$

4,117,683

 

$

4,136,362

 

$

3,360,132

 

$

3,249,291

 

$

3,535,954

 

Variable rate debt

 

781,074

 

1,114,651

 

1,268,075

 

1,309,656

 

1,240,447

 

Total consolidated debt

 

$

4,898,757

 

$

5,251,013

 

$

4,628,207

 

$

4,558,947

 

$

4,776,401

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

5,682,787

 

$

5,818,412

 

$

5,202,544

 

$

5,141,952

 

$

5,370,610

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

5,100,904

 

$

5,119,583

 

$

4,620,699

 

$

4,509,858

 

$

4,785,853

 

Variable rate debt - including SLG portion of JV debt

 

1,468,645

 

1,735,348

 

1,826,626

 

1,869,196

 

1,837,782

 

Total combined debt

 

$

6,569,549

 

$

6,854,931

 

$

6,447,325

 

$

6,379,054

 

$

6,623,635

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

259,245

 

$

230,021

 

$

226,709

 

$

221,907

 

$

222,304

 

Property operating expenses

 

108,201

 

100,782

 

101,734

 

97,621

 

101,579

 

Property operating NOI

 

$

151,044

 

$

129,239

 

$

124,975

 

$

124,286

 

$

120,725

 

NOI from discontinued operations

 

2,254

 

2,311

 

4,541

 

4,863

 

4,356

 

Total property operating NOI

 

$

153,298

 

$

131,550

 

$

129,516

 

$

129,149

 

$

125,081

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from JVs

 

$

41,878

 

$

47,870

 

$

46,357

 

$

50,485

 

$

55,021

 

Debt and preferred equity investment income

 

$

67,828

 

$

22,383

 

$

84,377

 

$

20,788

 

$

20,379

 

Other income

 

$

7,249

 

$

10,578

 

$

8,065

 

$

8,877

 

$

8,198

 

Gain (Loss) on early extinguishment of debt

 

$

 

$

 

$

(511

)

$

(1,276

)

$

(113

)

 

 

 

 

 

 

 

 

 

 

 

 

Loan loss and other investment reserves, net of recoveries

 

$

 

$

8,178

 

$

1,338

 

$

4,985

 

$

6,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing general & administrative expenses

 

$

20,021

 

$

20,695

 

$

18,474

 

$

18,379

 

$

18,398

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

65,767

 

$

61,292

 

$

57,226

 

$

57,649

 

$

57,479

 

Combined interest

 

$

84,151

 

$

85,795

 

$

79,511

 

$

79,755

 

$

79,017

 

Preferred dividends

 

$

7,545

 

$

7,545

 

$

7,545

 

$

7,545

 

$

7,116

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

63

 

54

 

44

 

49

 

47

 

Total office square footage commenced

 

703,023

 

793,667

 

510,463

 

461,492

 

501,321

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - leases commenced

 

$

48.20

 

$

46.19

 

$

41.22

 

$

40.09

 

$

45.00

 

Previously escalated rents psf

 

$

47.75

 

$

47.44

 

$

40.69

 

$

41.95

 

$

47.39

 

Percentage of new rent over previously escalated rents (1)

 

0.9

%

-2.6

%

1.3

%

-4.4

%

-5.1

%

Tenant concession packages psf

 

$

23.54

 

$

56.32

 

$

18.78

 

$

23.72

 

$

28.31

 

Free rent months

 

3.5

 

6.5

 

3.2

 

2.8

 

5.5

 

 


(1) Calculated on space that was occupied within the previous 12 months

 

12



 

 

SL Green Realty Corp.

Key Financial Data

March 31, 2011

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

 

Suburban Properties

 

 

 

As of or for the three months ended

 

 

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

6/30/2010

 

3/31/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

28,002

 

$

25,476

 

$

27,157

 

$

27,305

 

$

27,453

 

Property operating expenses

 

13,001

 

13,277

 

12,721

 

13,329

 

13,083

 

Property operating NOI

 

$

15,001

 

$

12,199

 

$

14,436

 

$

13,976

 

$

14,370

 

NOI from discontinued operations

 

 

 

 

 

 

Total property operating NOI

 

$

15,001

 

$

12,199

 

$

14,436

 

$

13,976

 

$

14,370

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from JV

 

$

4,422

 

$

4,586

 

$

4,776

 

$

4,444

 

$

5,096

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

$

1,323

 

$

2,548

 

$

392

 

$

707

 

$

2,507

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

1,094

 

$

1,124

 

$

1,133

 

$

1,133

 

$

1,126

 

Combined interest

 

$

3,208

 

$

3,280

 

$

3,287

 

$

3,300

 

$

3,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings

 

25

 

25

 

25

 

25

 

25

 

Unconsolidated operating office buildings

 

6

 

6

 

6

 

6

 

6

 

 

 

31

 

31

 

31

 

31

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings square footage

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

Unconsolidated operating 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

 

6,804,700

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter end occupancy - suburban portfolio

 

86.3

%

87.3

%

87.0

%

87.9

%

88.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

32

 

29

 

17

 

22

 

31

 

Total office square footage commenced

 

139,793

 

332,707

 

206,666

 

103,076

 

214,931

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - leases commenced

 

$

33.50

 

$

29.50

 

$

29.31

 

$

30.80

 

$

28.57

 

Previously escalated rents psf

 

$

34.62

 

$

33.30

 

$

32.24

 

$

31.63

 

$

32.06

 

Percentage of new rent over previously escalated rents (1)

 

-3.2

%

-11.4

%

-9.1

%

-2.6

%

-10.9

%

Tenant concession packages psf

 

$

18.65

 

$

20.31

 

$

11.56

 

$

12.47

 

$

11.24

 

Free rent months

 

4.7

 

4.6

 

2.8

 

3.1

 

3.4

 

 


(1) Calculated on space that was occupied within the previous 12 months

 

13



 

COMPARATIVE BALANCE SHEETS

Unaudited
($000’s omitted)

 

 

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

6/30/2010

 

3/31/2010

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land & land interests

 

1,974,994

 

1,750,220

 

$

1,459,690

 

$

1,392,730

 

$

1,411,560

 

Buildings & improvements fee interest

 

5,754,193

 

5,840,701

 

5,838,978

 

5,647,490

 

5,682,183

 

Buildings & improvements leasehold

 

1,520,150

 

1,286,935

 

1,288,798

 

1,280,882

 

1,281,151

 

Buildings & improvements under capital lease

 

12,208

 

12,208

 

12,208

 

12,208

 

12,208

 

 

 

9,261,545

 

8,890,064

 

$

8,599,674

 

$

8,333,310

 

$

8,387,102

 

Less accumulated depreciation

 

(953,993

)

(916,293

)

(871,910

)

(832,436

)

(790,171

)

 

 

$

8,307,552

 

$

7,973,771

 

$

7,727,764

 

$

7,500,874

 

$

7,596,931

 

Other real estate investments:

 

 

 

 

 

 

 

 

 

 

 

Investment in and advances to unconsolidated joint ventures

 

916,600

 

631,570

 

777,556

 

775,765

 

1,053,754

 

Debt and Preferred Equity Investments, net

 

579,287

 

963,772

 

907,936

 

867,393

 

786,138

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale, net

 

104,808

 

 

 

 

992

 

Cash and cash equivalents

 

234,009

 

332,830

 

270,803

 

339,577

 

167,654

 

Restricted cash

 

107,835

 

137,673

 

153,667

 

157,515

 

170,318

 

Investment in marketable securities

 

64,440

 

34,052

 

72,090

 

72,993

 

78,048

 

Tenant and other receivables, net of $13,807 reserve at 3/31/11

 

26,314

 

27,054

 

29,470

 

22,734

 

22,980

 

Related party receivables

 

3,653

 

6,295

 

7,088

 

6,026

 

3,218

 

Deferred rents receivable, net of reserve for tenant credit loss of $29,832 at 3/31/11

 

223,552

 

201,317

 

190,481

 

184,739

 

176,601

 

Deferred costs, net

 

180,712

 

172,517

 

156,502

 

147,605

 

151,856

 

Other assets

 

693,604

 

819,443

 

294,518

 

332,813

 

305,750

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

11,442,366

 

$

11,300,294

 

$

10,587,875

 

$

10,408,034

 

$

10,514,240

 

 

14



 

COMPARATIVE BALANCE SHEETS

Unaudited
($000’s omitted)

 

 

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

6/30/2010

 

3/31/2010

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

Mortgages & other loans payable

 

$

3,280,084

 

$

3,400,468

 

$

2,896,946

 

$

2,800,866

 

$

2,723,146

 

Senior unsecured notes

 

1,018,674

 

1,100,545

 

831,261

 

858,081

 

1,053,255

 

Revolving credit facility

 

500,000

 

650,000

 

800,000

 

800,000

 

900,000

 

Accrued interest and other liabilities

 

150,895

 

38,149

 

21,357

 

24,645

 

23,002

 

Accounts payable and accrued expenses

 

123,728

 

133,389

 

144,814

 

144,168

 

137,278

 

Deferred revenue

 

294,634

 

307,678

 

320,712

 

325,228

 

344,772

 

Capitalized lease obligations

 

17,060

 

17,044

 

17,028

 

16,979

 

16,930

 

Deferred land lease payable

 

18,318

 

18,267

 

18,204

 

18,140

 

18,076

 

Dividends and distributions payable

 

14,563

 

14,182

 

14,203

 

14,228

 

14,248

 

Security deposits

 

43,196

 

38,690

 

38,019

 

39,617

 

39,903

 

Liabilities related to assets held for sale

 

121,635

 

 

 

 

 

Junior subordinated deferrable interest debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Total liabilities

 

$

5,682,787

 

$

5,818,412

 

$

5,202,544

 

$

5,141,952

 

$

5,370,610

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in operating partnership (1,912 units outstanding) at 3/31/11

 

143,756

 

84,338

 

79,117

 

66,640

 

80,642

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

SL Green Realty Corp. Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

7.625% Series C Perpetual Preferred Shares

 

274,022

 

274,022

 

274,000

 

274,000

 

274,149

 

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, 84,336 issued and outstanding at 3/31/11

 

844

 

817

 

816

 

816

 

813

 

Additional paid–in capital

 

3,836,453

 

3,660,842

 

3,570,752

 

3,563,980

 

3,542,197

 

Treasury stock (3,411 shares) at 3/31/11

 

(306,170

)

(303,222

)

(303,222

)

(302,705

)

(302,705

)

Accumulated other comprehensive loss

 

(13,011

)

(22,659

)

(30,936

)

(30,305

)

(21,902

)

Retained earnings

 

1,207,504

 

1,172,963

 

1,180,667

 

1,081,895

 

949,083

 

Total SL Green Realty Corp. stockholders’ equity

 

5,095,963

 

4,879,084

 

4,788,398

 

4,684,002

 

4,537,956

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in other partnerships

 

519,860

 

518,460

 

517,816

 

515,440

 

525,032

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

5,615,823

 

$

5,397,544

 

$

5,306,214

 

$

5,199,442

 

$

5,062,988

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

11,442,366

 

$

11,300,294

 

$

10,587,875

 

$

10,408,034

 

$

10,514,240

 

 

15



 

COMPARATIVE STATEMENTS OF OPERATIONS

Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2011

 

2010

 

2010

 

2010

 

Revenues

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

228,970

 

$

192,211

 

201,403

 

$

195,863

 

Escalation and reimbursement revenues

 

30,275

 

30,093

 

28,618

 

30,846

 

Investment income

 

67,828

 

20,379

 

22,383

 

84,377

 

Other income

 

7,249

 

8,198

 

10,578

 

8,065

 

Total Revenues, net

 

334,322

 

250,881

 

262,982

 

319,151

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

8,206

 

15,376

 

6,682

 

7,544

 

Gain (loss) on early extinguishment of debt

 

 

(113

)

 

(511

)

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

60,300

 

56,786

 

57,093

 

58,068

 

Ground rent

 

7,834

 

7,821

 

7,831

 

7,860

 

Real estate taxes

 

40,067

 

36,972

 

35,858

 

35,806

 

Loan loss and other investment reserves, net of recoveries

 

 

6,000

 

8,178

 

1,338

 

Transaction related costs

 

2,434

 

1,058

 

3,433

 

3,254

 

Marketing, general and administrative

 

20,021

 

18,398

 

20,695

 

18,474

 

Total Operating Expenses

 

130,656

 

127,035

 

133,088

 

124,800

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

211,872

 

139,109

 

136,576

 

201,384

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

65,073

 

56,787

 

60,578

 

56,442

 

Amortization of deferred financing costs

 

3,806

 

2,295

 

2,598

 

2,581

 

Depreciation and amortization

 

63,497

 

55,525

 

58,284

 

56,011

 

Loss (gain) on equity investment in marketable securities

 

127

 

285

 

(775

)

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

79,369

 

24,217

 

15,891

 

86,350

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

737

 

1,917

 

436

 

2,211

 

Gain (loss) on sale of discontinued operations

 

 

 

 

35,485

 

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

 

 

 

1,633

 

520

 

Purchase price fair value adjustment

 

13,788

 

 

 

 

Net Income

 

93,894

 

26,134

 

17,960

 

124,566

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

(5,462

)

(3,939

)

(3,206

)

(5,521

)

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to SL Green Realty Corp

 

88,432

 

22,195

 

14,754

 

119,045

 

 

 

 

 

 

 

 

 

 

 

Dividends on perpetual preferred shares

 

7,545

 

7,116

 

7,545

 

7,545

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

80,887

 

$

15,079

 

$

7,209

 

$

111,500

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

 

 

Net income (loss) per share (basic)

 

$

1.02

 

$

0.19

 

$

0.09

 

$

1.43

 

Net income (loss) per share (diluted)

 

$

1.01

 

$

0.19

 

$

0.09

 

$

1.42

 

 

16



 

COMPARATIVE COMPUTATION OF FFO AND FAD

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2011

 

2010

 

2010

 

2010

 

Funds from operations

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

80,887

 

$

15,079

 

$

7,209

 

$

111,500

 

 

 

 

 

 

 

 

 

 

 

Add:

Depreciation and amortization

 

63,497

 

55,525

 

58,284

 

56,011

 

 

Discontinued operations depreciation adjustments

 

676

 

1,527

 

941

 

1,326

 

 

Joint ventures depreciation and noncontrolling interests adjustments

 

6,234

 

8,770

 

7,555

 

7,116

 

 

Net income attributable to noncontrolling interests

 

5,462

 

3,939

 

3,206

 

5,521

 

 

Loss (gain) on equity investment in marketable securities

 

 

285

 

(682

)

 

Less:

Gain (loss) on sale of discontinued operations

 

 

 

 

35,485

 

 

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

 

 

 

1,633

 

520

 

 

Purchase price fair value adjustment

 

13,788

 

 

 

 

 

Non-real estate depreciation and amortization

 

213

 

172

 

189

 

155

 

 

Funds From Operations

 

$

142,755

 

$

84,953

 

$

74,691

 

$

145,314

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Basic per Share

 

1.76

 

1.07

 

$

0.94

 

$

1.83

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Diluted per Share

 

1.75

 

1.07

 

$

0.93

 

$

1.82

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

 

 

 

 

 

 

 

FFO

 

 

$

142,755

 

$

84,953

 

$

74,691

 

$

145,314

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Non real estate depreciation and amortization

 

213

 

172

 

189

 

155

 

 

Amortization of deferred financing costs

 

3,806

 

2,295

 

2,598

 

2,581

 

 

Non-cash deferred compensation

 

9,179

 

3,028

 

13,928

 

6,748

 

Less:  

FAD adjustment for Joint Ventures

 

4,776

 

10,881

 

15,894

 

11,691

 

 

FAD adjustment for discontinued operations

 

(58

)

(242

)

(217

)

(194

)

 

Straight-line rental income and other non cash adjustments

 

52,769

 

17,288

 

16,779

 

17,382

 

 

Second cycle tenant improvements

 

4,929

 

2,811

 

12,116

 

5,934

 

 

Second cycle leasing commissions

 

4,798

 

4,343

 

8,983

 

5,916

 

 

Revenue enhancing recurring CAPEX

 

587

 

34

 

1,469

 

110

 

 

Non-revenue enhancing recurring CAPEX

 

1,058

 

1,569

 

8,586

 

1,947

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

$

87,094

 

$

53,764

 

$

27,796

 

$

112,012

 

 

Diluted per Share

 

$

1.07

 

$

0.67

 

$

0.35

 

$

1.40

 

First Cycle Leasing Costs

 

 

 

 

 

 

 

 

 

Tenant improvements

 

3,363

 

617

 

8,096

 

2,120

 

 

Leasing commissions

 

 

1,186

 

2,955

 

4,983

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution after First Cycle Leasing Costs

 

$

83,731

 

$

51,961

 

$

16,745

 

$

104,909

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1.03

 

$

0.65

 

$

0.21

 

$

1.31

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Costs

 

1,609

 

2,925

 

$

8,154

 

3,653

 

 

 

 

 

 

 

 

 

 

 

Payout Ratio of Funds From Operations

 

5.7

%

9.4

%

10.7

%

5.5

%

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

 

9.4

%

14.8

%

28.8

%

7.1

%

 

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, 2010

 

$

274,022

 

$

96,321

 

$

817

 

$

3,660,842

 

$

(303,222

)

$

1,172,963

 

$

518,460

 

$

(22,659

)

$

5,397,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income attributable to SL Green

 

 

 

 

 

 

 

 

 

 

 

88,432

 

3,610

 

 

 

92,042

 

Preferred Dividend

 

 

 

 

 

 

 

 

 

 

 

(7,545

)

 

 

 

 

(7,545

)

Cash distributions declared ($0.10 per common share)

 

 

 

 

 

 

 

 

 

 

 

(8,137

)

 

 

 

 

(8,137

)

Cash distributions to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,210

)

 

 

(2,210

)

Comprehensive Income - Unrealized loss on derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,018

 

1,018

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,550

 

2,550

 

Comprehensive Income - Unrealized loss on investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,080

 

6,080

 

Net proceeds from exercise of stock options

 

 

 

 

 

1

 

2,861

 

 

 

 

 

 

 

 

 

2,862

 

Redemption of units and dividend reinvestment proceeds

 

 

 

 

 

 

725

 

 

 

 

 

 

 

 

 

725

 

Reallocation of noncontrolling interests in the operating partnership

 

 

 

 

 

 

 

 

 

 

 

(38,209

)

 

 

 

 

(38,209

)

Issuance of common stock

 

 

 

 

 

23

 

161,691

 

 

 

 

 

 

 

 

 

161,714

 

Deferred compensation plan

 

 

 

 

 

3

 

471

 

(2,948

)

 

 

 

 

 

 

(2,474

)

Amortization of deferred compensation

 

 

 

 

 

 

 

9,863

 

 

 

 

 

 

 

 

 

9,863

 

Balance at March 31, 2011

 

$

274,022

 

$

96,321

 

$

844

 

$

3,836,453

 

$

(306,170

)

$

1,207,504

 

$

519,860

 

$

(13,011

)

$

5,615,823

 

 

 

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, 2010

 

78,306,702

 

1,249,274

 

 

 

79,555,976

 

 

79,555,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD share activity

 

2,618,607

 

662,376

 

 

 

3,280,983

 

 

 

3,280,983

 

Share Count at March 31, 2011 - Basic

 

80,925,309

 

1,911,650

 

 

82,836,959

 

 

82,836,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighting Factor

 

(1,524,225

)

(107,029

)

437,628

 

(1,193,626

)

 

 

(1,193,626

)

Weighted Average Share Count at March 31, 2011 - Diluted

 

79,401,084

 

1,804,621

 

437,628

 

81,643,333

 

 

81,643,333

 

 

18


 


 

JOINT VENTURE STATEMENTS

Balance Sheet for Unconsolidated Property Joint Ventures

Unaudited

($000’s omitted)

 

 

 

March 31, 2011

 

March 31, 2010

 

 

 

Total Property

 

SLG Property Interest

 

Total Property

 

SLG Property Interest

 

Land & land interests

 

$

1,045,399

 

$

467,258

 

$

1,528,659

 

$

732,605

 

Buildings & improvements fee interest

 

4,506,945

 

1,919,411

 

4,815,599

 

2,038,126

 

Buildings & improvements leasehold

 

29,679

 

13,356

 

264,670

 

131,094

 

 

 

5,582,023

 

2,400,025

 

6,608,928

 

2,901,825

 

Less accumulated depreciation

 

(494,640

)

(213,834

)

(533,445

)

(236,203

)

 

 

 

 

 

 

 

 

 

 

Net real estate

 

$

5,087,383

 

$

2,186,191

 

$

6,075,483

 

$

2,665,622

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

72,014

 

32,029

 

116,887

 

51,790

 

Restricted cash

 

77,196

 

35,796

 

39,064

 

15,399

 

Debt investments

 

400,000

 

200,000

 

 

 

Tenant receivables, net of $892 reserve at 3/31/11

 

16,873

 

6,200

 

14,817

 

5,642

 

Deferred rents receivable, net of reserve for tenant credit loss of $3,088 at 3/31/11

 

97,783

 

41,977

 

198,058

 

98,558

 

Deferred costs, net

 

117,498

 

49,552

 

133,803

 

57,548

 

Other assets

 

204,671

 

83,664

 

163,509

 

60,984

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,073,418

 

$

2,635,409

 

$

6,741,621

 

$

2,955,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans payable

 

$

3,854,953

 

$

1,670,792

 

$

4,173,320

 

$

1,847,234

 

Derivative instruments-fair value

 

31,643

 

15,985

 

37,183

 

18,814

 

Accrued interest payable

 

12,551

 

5,344

 

11,753

 

5,114

 

Accounts payable and accrued expenses

 

57,279

 

26,729

 

79,951

 

33,684

 

Deferred revenue

 

126,601

 

45,071

 

131,932

 

45,613

 

Security deposits

 

5,831

 

2,933

 

7,097

 

3,461

 

Contributed Capital (1)

 

1,984,560

 

868,555

 

2,300,385

 

1,001,623

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

6,073,418

 

$

2,635,409

 

$

6,741,621

 

$

2,955,543

 

 

As of March 31, 2011 the Company had twenty two unconsolidated joint venture interests. These interests are accounted for on the equity method of accounting and, therefore, are not consolidated into the Company’s financial statements. We consolidated the accounts of the following joint ventures: a 51% interest in 919 Third Avenue, 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.

 

19



 

JOINT VENTURE STATEMENTS

Statements of Operations for Unconsolidated Property Joint Ventures

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Three Months Ended March 31, 2011

 

December 31, 2010

 

Three Months Ended March 31, 2010

 

 

 

 

 

SLG

 

SLG

 

 

 

SLG

 

 

 

Total Property

 

Property Interest

 

Property Interest

 

Total Property

 

Property Interest

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

109,793

 

$

51,663

 

$

57,350

 

$

146,490

 

$

66,740

 

Escalation and reimbursement revenues

 

12,261

 

6,690

 

6,958

 

19,910

 

9,810

 

Other income

 

1,506

 

714

 

469

 

7,740

 

3,662

 

Total Revenues, net

 

$

123,560

 

$

59,067

 

$

64,777

 

$

174,140

 

$

80,212

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

19,687

 

$

10,249

 

$

10,030

 

$

29,142

 

$

14,261

 

Ground rent

 

914

 

123

 

171

 

1,025

 

171

 

Real estate taxes

 

13,450

 

6,817

 

6,706

 

22,306

 

10,759

 

Total Operating Expenses

 

$

34,051

 

$

17,189

 

$

16,907

 

$

52,473

 

$

25,191

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

89,509

 

$

41,878

 

$

47,870

 

$

121,667

 

$

55,021

 

Cash NOI

 

$

82,234

 

$

39,504

 

$

39,403

 

$

109,650

 

$

49,646

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

65

 

$

20

 

$

15

 

$

 

$

 

Interest expense, net of interest income

 

43,949

 

18,384

 

24,503

 

49,690

 

21,538

 

Amortization of deferred financing costs

 

3,688

 

1,511

 

2,010

 

4,267

 

1,757

 

Depreciation and amortization

 

31,724

 

13,760

 

14,662

 

37,747

 

16,350

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

10,083

 

$

8,203

 

$

6,680

 

$

29,963

 

$

15,376

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

31,689

 

13,752

 

14,654

 

37,715

 

16,343

 

Funds From Operations

 

$

41,772

 

$

21,955

 

$

21,334

 

$

67,678

 

$

31,719

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Plus: Non real estate depreciation and amortization

 

$

3,723

 

$

1,519

 

$

2,018

 

$

4,299

 

$

1,764

 

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

 

(6,870

)

(2,253

)

(9,141

)

(11,633

)

(5,259

)

Less: Second cycle tenant improvement

 

(4,718

)

(2,347

)

(5,154

)

(5,386

)

(3,013

)

Less: Second cycle leasing commissions

 

(2,900

)

(1,441

)

(2,109

)

(6,602

)

(3,921

)

Less: Recurring CAPEX

 

(698

)

(254

)

(1,508

)

(1,052

)

(452

)

FAD Adjustment

 

$

(11,463

)

$

(4,776

)

$

(15,894

)

$

(20,374

)

$

(10,881

)

 

20



 

SELECTED FINANCIAL DATA

Capitalization Analysis

Unaudited

($000’s omitted)

 

 

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

6/30/2010

 

3/31/2010

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Common equity:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

80,925

 

78,307

 

78,252

 

78,209

 

77,924

 

OP units outstanding

 

1,912

 

1,249

 

1,249

 

1,211

 

1,408

 

Total common equity (shares and units)

 

82,837

 

79,556

 

79,501

 

79,420

 

79,332

 

Common share price (end of period)

 

$

75.20

 

$

67.51

 

$

63.33

 

$

55.04

 

$

57.27

 

Equity market value

 

$

6,229,342

 

$

5,370,826

 

$

5,034,798

 

$

4,371,277

 

$

4,543,344

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred equity at liquidation value:

 

392,500

 

392,500

 

392,500

 

392,500

 

392,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Debt

 

 

 

 

 

 

 

 

 

 

 

Mortgages & other loans payable

 

$

3,280,084

 

$

3,400,467

 

$

2,896,946

 

$

2,800,866

 

$

2,723,146

 

Outstanding balance on unsecured credit line

 

500,000

 

650,000

 

800,000

 

800,000

 

900,000

 

Junior subordinated deferrable interest debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Unsecured notes

 

623,352

 

708,166

 

708,156

 

708,147

 

798,344

 

Convertible bonds

 

395,321

 

392,380

 

123,105

 

149,934

 

254,911

 

Liabilities related to assets held for sale

 

121,623

 

 

 

 

 

Total consolidated debt

 

5,020,380

 

5,251,013

 

4,628,207

 

4,558,947

 

4,776,401

 

Company’s portion of joint venture Debt

 

1,670,792

 

1,603,918

 

1,819,118

 

1,820,107

 

1,847,234

 

Total combined debt

 

6,691,172

 

6,854,931

 

6,447,325

 

6,379,054

 

6,623,635

 

 

 

 

 

 

 

 

 

 

 

 

 

Total market cap (debt & equity)

 

$

13,313,014

 

$

12,618,257

 

$

11,874,623

 

$

11,142,831

 

$

11,559,479

 

 

 

 

 

 

 

 

 

 

 

 

 

Availability under Line of Credit

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured line of credit (A)

 

$

925,962

(A)

$

776,872

(A)

$

627,969

 

$

626,980

 

$

525,826

 

 


(A) As reduced by $26,038 outstanding letters of credit.

 

Leverage Metrics

 

 

 

 

 

 

 

 

 

 

 

Consolidated basis

 

 

 

 

 

 

 

 

 

 

 

Debt to market Cap

 

43.1

%

47.7

%

46.0

%

48.9

%

49.2

%

Debt to gross real estate book

 

53.6

%

59.1

%

53.9

%

54.8

%

57.0

%

Secured real estate debt to secured assets gross book

 

59.7

%

64.6

%

57.7

%

58.8

%

59.3

%

Unsecured debt to unencumbered sssets-gross book value

 

43.1

%

49.6

%

45.6

%

47.1

%

55.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Joint Ventures Allocated

 

 

 

 

 

 

 

 

 

 

 

Combined debt to market cap

 

50.3

%

54.3

%

54.3

%

57.2

%

57.3

%

Debt to gross real estate book

 

56.9

%

61.4

%

57.8

%

58.6

%

58.7

%

Secured real estate debt to secured assets gross book

 

62.7

%

66.4

%

62.1

%

63.1

%

61.0

%

 

21



 

SELECTED FINANCIAL DATA

Property NOI and Coverage Ratios

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2011

 

2010

 

2010

 

2010

 

Property NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating NOI

 

$

151,044

 

$

120,725

 

$

129,239

 

$

124,975

 

NOI from discontinued operations

 

2,254

 

4,356

 

2,311

 

4,541

 

Total property operating NOI - consolidated

 

153,298

 

125,081

 

$

131,550

 

129,516

 

SLG share of property NOI from JVs

 

41,878

 

55,021

 

47,870

 

46,357

 

GAAP NOI

 

$

195,176

 

$

180,102

 

$

179,420

 

$

175,873

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (Net of Amortization)

 

3,984

 

3,314

 

5,344

 

5,321

 

 

Net FAS 141 adjustment

 

7,669

 

6,469

 

4,884

 

6,194

 

 

Straightline revenue adjustment

 

25,901

 

13,047

 

15,581

 

14,548

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Allowance for S/L tenant credit loss

 

1,563

 

1,424

 

1,289

 

1,599

 

 

Ground lease straight-line adjustment

 

50

 

64

 

64

 

64

 

Cash NOI

 

$

159,235

 

$

158,760

 

$

155,020

 

$

151,473

 

 

 

 

 

 

 

 

 

 

 

Components of Debt Service and Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

65,767

 

57,479

 

61,292

 

57,226

 

Fixed amortization principal payments

 

7,529

 

7,139

 

7,269

 

6,962

 

Total Consolidated Debt Service

 

73,296

 

64,618

 

68,561

 

64,188

 

 

 

 

 

 

 

 

 

 

 

Payments under ground lease arrangements

 

7,884

 

7,885

 

7,895

 

7,924

 

Dividend on perpetual preferred shares

 

7,545

 

7,116

 

7,545

 

7,545

 

Total Consolidated Fixed Charges

 

88,725

 

79,619

 

84,001

 

79,657

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA - Consolidated

 

209,851

 

167,606

 

163,738

 

227,013

 

Adjusted EBITDA - Combined

 

228,235

 

189,144

 

188,241

 

249,298

 

Interest Coverage Ratio

 

3.20

 

2.97

 

2.72

 

4.00

 

Debt Service Coverage Ratio

 

2.87

 

2.64

 

2.42

 

3.56

 

Fixed Charge Coverage Ratio

 

2.37

 

2.14

 

1.97

 

2.87

 

 

22



 

SELECTED FINANCIAL DATA

2011 Same Store - Consolidated

Unaudited

($000’s omitted)

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

 

March 31,

 

March 31,

 

 

 

December 31,

 

September 30,

 

 

 

 

2011

 

2010

 

%

 

2010

 

2010

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

199,284

 

$

193,207

 

3.1

%

$

193,457

 

$

193,004

 

 

Escalation & reimbursement revenues

 

28,564

 

30,231

 

-5.5

%

27,254

 

30,452

 

 

Other income

 

3,246

 

2,814

 

15.4

%

5,386

 

3,131

 

 

Total Revenues

 

231,094

 

226,252

 

2.1

%

226,097

 

226,587

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

53,008

 

51,857

 

2.2

%

51,081

 

54,656

 

 

Ground rent

 

7,976

 

7,988

 

-0.2

%

8,069

 

8,027

 

 

Real estate taxes

 

37,955

 

37,112

 

2.3

%

34,693

 

35,577

 

 

Transaction related costs

 

136

 

 

 

 

348

 

531

 

 

 

 

99,075

 

96,957

 

2.2

%

94,191

 

98,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

132,019

 

129,295

 

2.1

%

131,906

 

127,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

38,733

 

38,794

 

-0.2

%

38,433

 

38,873

 

 

Depreciation & amortization

 

55,793

 

53,374

 

4.5

%

54,196

 

53,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

37,493

 

37,127

 

1.0

%

39,277

 

35,419

 

Plus:

Real estate depreciation & amortization

 

55,784

 

53,365

 

4.5

%

54,187

 

53,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

93,277

 

90,492

 

3.1

%

93,464

 

88,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

439

 

192

 

128.6

%

1,174

 

2,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

136

 

 

 

 

348

 

531

 

 

Interest expense & amortization of financing costs

 

38,733

 

38,794

 

-0.2

%

38,433

 

38,873

 

 

Non-real estate depreciation

 

9

 

9

 

0.0

%

9

 

10

 

GAAP NOI

 

131,716

 

129,103

 

2.0

%

131,080

 

125,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

2,657

 

3,553

 

-25.2

%

2,503

 

2,059

 

 

Straightline revenue adjustment

 

12,625

 

7,037

 

79.4

%

7,537

 

7,426

 

 

Rental income - FAS 141

 

7,542

 

6,534

 

15.4

%

5,708

 

6,103

 

 

Ground lease straight-line adjustment

 

(317

)

331

 

-195.8

%

184

 

331

 

Plus:

Allowance for S/L tenant credit loss

 

1,184

 

1,196

 

-1.0

%

744

 

1,077

 

Cash NOI

 

$

 110,393

 

$

 112,844

 

-2.2

%

$

 115,892

 

$

 110,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

56.81

%

56.81

%

 

 

58.09

%

55.85

%

 

Cash NOI to Real Estate Revenue, net

 

47.62

%

49.66

%

 

 

51.36

%

49.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

60.25

%

60.32

%

 

 

61.66

%

59.42

%

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

51.19

%

53.02

%

 

 

54.85

%

52.68

%

 

23



 

SELECTED FINANCIAL DATA

2011 Same Store - Joint Venture

Unaudited

($000’s omitted)

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

 

March 31,

 

March 31,

 

 

 

December 31,

 

September 30,

 

 

 

 

2011

 

2010

 

%

 

2010

 

2010

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

46,131

 

$

43,133

 

7.0

%

$

46,249

 

$

44,739

 

 

Escalation & reimbursement revenues

 

5,870

 

5,486

 

7.0

%

5,895

 

5,293

 

 

Other income

 

36

 

1,429

 

-97.5

%

388

 

38

 

 

Total Revenues

 

52,037

 

50,048

 

4.0

%

52,532

 

50,070

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

9,428

 

8,817

 

6.9

%

8,185

 

9,064

 

 

Ground rent

 

117

 

117

 

0.0

%

117

 

117

 

 

Real estate taxes

 

6,058

 

5,940

 

2.0

%

5,598

 

5,712

 

 

 

 

15,603

 

14,874

 

4.9

%

13,900

 

14,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

36,434

 

35,174

 

3.6

%

38,632

 

35,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

18,684

 

18,601

 

0.4

%

18,717

 

19,083

 

 

Depreciation & amortization

 

12,647

 

12,682

 

-0.3

%

12,816

 

12,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

5,103

 

3,891

 

31.1

%

7,099

 

3,283

 

Plus:

Real estate depreciation & amortization

 

12,640

 

12,675

 

-0.3

%

12,809

 

12,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

17,743

 

16,566

 

7.1

%

19,908

 

16,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

34

 

27

 

25.9

%

254

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Interest expense & amortization of financing costs

 

18,684

 

18,601

 

0.4

%

18,717

 

19,083

 

 

Non-real estate depreciation

 

7

 

7

 

0.0

%

7

 

7

 

GAAP NOI

 

36,400

 

35,147

 

3.6

%

38,378

 

35,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

(47

)

53

 

0.0

%

1,597

 

2,163

 

 

Straightline revenue adjustment

 

1,674

 

1,153

 

8.0

%

2,025

 

1,816

 

 

Rental income - FAS 141

 

571

 

572

 

-0.2

%

575

 

773

 

Plus:

Ground lease straight-line adjustment

 

10

 

10

 

0.0

%

10

 

10

 

 

Allowance for S/L tenant credit loss

 

126

 

140

 

-10.0

%

274

 

299

 

Cash NOI

 

$

34,338

 

$

33,519

 

2.4

%

$

34,465

 

$

30,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

69.98

%

70.25

%

 

 

73.40

%

70.22

%

 

Cash NOI to Real Estate Revenue, net

 

66.02

%

67.00

%

 

 

65.91

%

61.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

70.21

%

70.48

%

 

 

73.62

%

70.46

%

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

66.00

%

66.95

%

 

 

65.61

%

60.98

%

 

24



 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

Principal

 

 

 

2011 Annual

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

3/31/2011

 

Coupon (1)

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

919 Third Avenue

 

219,070

 

6.87

%

3,223

 

Aug-11

 

216,656

 

 

Open

 

673 First Avenue

 

30,561

 

5.67

%

875

 

Feb-13

 

28,984

 

 

Open

 

609 Fifth Avenue

 

96,107

 

5.85

%

1,539

 

Oct-13

 

92,062

 

 

Open

 

220 E 42nd Street

 

193,662

 

5.25

%

4,327

 

Nov-13

 

182,342

 

 

Open

 

125 Park Avenue

 

146,250

 

5.75

%

 

Oct-14

 

146,250

 

 

Open

 

711 Third Avenue

 

120,000

 

4.99

%

 

Jun-15

 

120,000

 

 

Open

 

625 Madison Avenue

 

131,451

 

7.22

%

3,111

 

Oct-15

 

109,537

 

 

Open

 

500 West Putnam Avenue

 

24,922

 

5.52

%

437

 

Jan-16

 

22,376

 

 

Open

 

420 Lexington Avenue

 

188,893

 

7.50

%

1,531

 

Sep-16

 

138,916

 

 

Sep-12

 

300 Main Street

 

11,500

 

5.75

%

 

Feb-17

 

11,500

 

 

Open

 

485 Lexington Avenue

 

450,000

 

5.61

%

 

Feb-17

 

450,000

 

 

Open

 

120 W 45th Street

 

170,000

 

6.12

%

 

Feb-17

 

170,000

 

 

Open

 

2 Herald Square

 

191,250

 

5.36

%

 

Apr-17

 

191,250

 

 

Open

 

885 Third Avenue

 

267,650

 

6.26

%

 

Jul-17

 

267,650

 

 

Open

 

292 Madison Avenue

 

59,099

 

6.17

%

 

Aug-17

 

59,099

 

 

May-17

 

1 Madison Avenue - South Building

 

636,874

 

5.91

%

13,337

 

May-20

 

404,531

 

 

Open

 

 

 

2,937,289

 

6.01

%

28,380

 

 

 

2,611,153

 

 

 

 

 

Secured fixed rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

609 Partners, LLC

 

31,721

 

5.00

%

 

Jul-14

 

31,721

 

 

Open

 

 

 

31,721

 

5.00

%

 

 

 

31,721

 

 

 

 

 

Unsecured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured line of credit

 

30,000

 

3.20

%

 

Jun-12

 

30,000

 

 

Open

 

Unsecured notes

 

98,578

 

5.88

%

 

Aug-14

 

98,578

 

 

Open

 

Junior subordinated deferrable interest debentures

 

100,000

 

5.61

%

 

Jul-15

 

100,000

 

 

 

Unsecured notes

 

274,774

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Convertible notes

 

270,761

 

3.00

%

 

Oct-17

 

345,000

 

 

Open

 

Unsecured notes

 

250,000

 

7.75

%

 

Mar-20

 

250,000

 

 

Open

 

Convertible notes

 

657

 

4.00

%

 

Jun-25

(2)

657

 

 

Jun-15

 

Convertible notes

 

123,903

 

3.00

%

 

Mar-27

(3)

126,936

 

 

Apr-12

 

 

 

1,148,673

 

5.23

%

 

 

 

1,226,171

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

4,117,683

 

5.79

%

28,380

 

 

 

3,869,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

521 Fifth Avenue (Libor +100 bps)

 

140,000

 

1.26

%

 

Apr-11

 

140,000

 

 

Open

 

1 Landmark Square (Libor + 185 bps)

 

108,282

 

2.11

%

 

Feb-12

 

108,282

 

 

Open

 

 

 

248,282

 

1.63

%

 

 

 

248,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage (GBP Libor + 250 bps)

 

62,792

 

3.22

%

 

Jun-13

 

62,792

 

 

Open

 

 

 

62,792

 

3.22

%

 

 

 

62,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured line of credit (Libor + 90 bps)

 

470,000

 

1.47

%

 

Jun-12

 

470,000

 

Jun-12

 

Open

 

 

 

470,000

 

1.47

%

 

 

 

470,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Floating Rate Debt/Wtd Avg

 

781,074

 

1.66

%

 

 

 

781,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

4,898,757

 

5.13

%

28,380

 

 

 

4,650,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Joint Venture

 

1,670,792

 

4.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Balance & Interest Rate with SLG JV Debt

 

7,119,868

 

4.98

%

 

 

 

 

 

 

 

 

 

 

 


(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.

 

25



 

DEBT SUMMARY SCHEDULE - Joint Venture

 

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

2011 Annual

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 3/31/11

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

Gross Principal

 

SLG Share

 

Coupon (1)

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1604-1610 Broadway

 

27,000

 

12,150

 

5.66

%

227

 

Apr-12

 

11,882

 

 

Open

 

100 Park Avenue

 

204,946

 

102,268

 

6.64

%

178

 

Sep-14

 

98,756

 

 

Sep-11

 

One Court Square

 

315,000

 

94,500

 

4.91

%

 

Sep-15

 

94,500

 

 

Open

 

21-25 West 34th Street

 

100,000

 

50,000

 

5.76

%

 

Dec-16

 

50,000

 

 

Open

 

1745 Broadway

 

340,000

 

109,650

 

5.68

%

 

Jan-17

 

109,650

 

 

Open

 

Jericho Plaza

 

163,750

 

33,176

 

5.65

%

 

May-17

 

33,176

 

 

Open

 

141 Fifth Avenue

 

25,000

 

12,500

 

5.70

%

 

Jun-17

 

12,500

 

 

Open

 

800 Third Avenue

 

20,910

 

8,981

 

6.00

%

 

Aug-17

 

8,981

 

 

Open

 

388/390 Greenwich Street

 

1,106,758

 

559,996

 

5.19

%

 

Dec-17

 

559,996

 

 

Open

 

Total Fixed Rate Debt/Wtd Avg

 

2,303,364

 

983,221

 

5.43

%

405

 

 

 

979,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29 West 34th Street (Libor + 165 bps)

 

54,263

 

27,132

 

1.91

%

57

 

May-11

 

27,132

 

 

Open

 

379 West Broadway (Libor + 165 bps)

 

20,991

 

9,446

 

1.91

%

 

Jul-11

 

9,446

 

 

Open

 

717 Fifth Avenue (Libor + 275 bps)

 

245,000

 

80,238

 

5.25

%

 

Sep-11

 

80,238

 

 

Open

 

1551/1555 Broadway (Libor + 400 bps)

 

127,350

 

12,735

 

4.28

%

500

 

Oct-11

 

12,360

 

 

Open

 

Meadows (Libor + 135 bps)

 

86,454

 

43,227

 

1.61

%

1,168

 

Sep-12

 

41,561

 

 

Open

 

16 Court Street (Libor + 250 bps)

 

86,431

 

30,251

 

2.76

%

 

Oct-13

 

30,251

 

 

Open

 

180-182 Broadway (Libor + 275 bps)

 

16,722

 

4,264

 

3.01

%

 

Dec-13

 

4,264

 

 

Open

 

3 Columbus Circle (Libor + 650 bps)

 

250,000

 

122,250

 

7.50

%

 

Jan-14

 

122,250

 

 

Open

 

600 Lexington Avenue (Libor + 200 bps)

 

125,000

 

68,750

 

2.30

%

 

Oct-17

 

58,097

 

 

Open

 

1515 Broadway (Libor + 250 bps)

 

459,804

 

252,892

 

3.50

%

6,235

 

Dec-14

 

231,619

 

 

Open

 

11 West 34th Street (Libor + 250 bps)

 

17,953

 

5,386

 

4.82

%

59

 

Jan-16

 

4,977

 

 

Jan-12

 

Mezzanine Debt (Libor + 90 bps)

 

30,000

 

15,000

 

1.16

%

 

Jun-16

 

15,000

 

 

Open

 

388/390 Greenwich Street (Libor + 115 bps)

 

31,622

 

16,000

 

1.41

%

 

Dec-17

 

16,000

 

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

1,551,590

 

687,571

 

3.98

%

8,019

 

 

 

653,194

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Debt/Wtd Avg

 

3,854,954

 

1,670,792

 

4.84

%

8,424

 

 

 

1,632,635

 

 

 

 

 

 


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

 

Covenants

 

Senior Unsecured Line of Credit Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

43.4

%

Less than 60%

 

Secured Debt / Total Assets

 

28.4

%

Less than 50%

 

Line Fixed Charge Coverage

 

2.3

 

Greater than 1.50

 

Unsecured Debt / Unencumbered Assets

 

38.9

%

Less than 60%

 

Unencumbered Interest Coverage

 

2.92

 

Greater than 1.75

 

Maximum FFO Payout

 

7.4

%

Less than 95%

 

 

26



 

DEBT SUMMARY SCHEDULE - Reckson

 

Unaudited
($000’s omitted)

 

Consolidated

 

 

 

Principal

 

 

 

2011 Annual

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

3/31/2011

 

Coupon (1)

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

919 Third Avenue

 

219,070

 

6.87

%

3,223

 

Aug-11

 

216,656

 

 

Open

 

 

 

219,070

 

6.87

%

3,223

 

 

 

216,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured notes

 

98,578

 

5.88

%

 

Aug-14

 

98,578

 

 

Open

 

Unsecured notes

 

274,774

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Unsecured notes

 

250,000

 

7.75

%

 

Mar-20

 

250,000

 

 

Open

 

Convertible notes

 

657

 

4.00

%

 

Jun-25

(2)

657

 

 

Jun-15

 

 

 

624,009

 

6.68

%

 

 

 

624,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

843,079

 

6.73

%

3,223

 

 

 

840,891

 

 

 

 

 

 

Joint Venture

 

 

 

 

 

 

 

 

 

2011 Annual

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 3/31/11

 

 

 

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

 

 

 

937,579

 

6.55

%

3,223

 

 

 

935,391

 

 

 

 

 

 


(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

 

20.0

%

Less than 60%

 

Secured Debt / Total Assets

 

5.0

%

Less than 40%

 

Debt Service Coverage

 

3.40

 

Greater than 1.5

 

Unencumbered Assets / Unsecured Debt

 

460.0

%

Greater than 150%

 

 

27



 

SUMMARY OF GROUND LEASE ARRANGEMENTS

 

Consolidated
($000’s omitted)

 

 

 

2011 Scheduled

 

2012 Scheduled

 

2013 Scheduled

 

2014 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

 

$

18,234

 

2037

 

420 Lexington Avenue (2)

 

10,933

 

10,933

 

10,933

 

10,933

 

 

2029

(3)

711 Third Avenue

 

750

 

 

 

 

44

 

2032

 

461 Fifth Avenue (2)

 

2,100

 

2,100

 

2,100

 

2,100

 

 

2027

(4)

625 Madison Avenue (2)

 

4,613

 

4,613

 

4,613

 

4,613

 

 

2022

(5)

1185 Avenue of the Americas (2)

 

6,909

 

6,909

 

6,909

 

6,909

 

 

2043

 

1055 Washing Blvd, Stamford (2)

 

615

 

615

 

615

 

615

 

 

2090

 

521 Fifth Avenue

 

500

 

95

 

 

 

40

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

29,430

 

$

28,275

 

$

28,180

 

$

28,180

 

$

18,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

$

1,555

 

$

1,555

 

$

1,555

 

$

1,515

 

$

17,060

 

2037

 

 


(1) Per the balance sheet at March 31, 2011.

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

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

 

28



 

Debt and Preferred Equity Investments

 

($000’s omitted)

 

 

 

 

Assets

 

Weighted Average

 

Weighted Average

 

Current

 

LIBOR

 

 

 

Outstanding

 

Assets During Quarter

 

Yield During Quarter

 

Yield

 

Rate (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

$

255,543

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

926

 

 

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(215,926

)

 

 

 

 

 

 

 

 

9/30/2010

 

$

907,936

 

$

919,252

 

9.13

%

7.27

%

0.26

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

$

82,044

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

941

 

 

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(27,149

)

 

 

 

 

 

 

 

 

12/31/2010

 

$

963,772

 

$

926,440

 

7.93

%

7.90

%

0.30

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

$

104,642

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

1,142

 

 

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(490,269

)

 

 

 

 

 

 

 

 

3/31/2011

 

$

579,287

 

$

883,368

 

7.37

%

6.19

%

0.24

%

 


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

(2) LIBOR rate is as of March 31, 2011

 

29



 

Debt and Preferred Equity Investments

 

($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

 

$

26,000

 

$

 

$

171

 

9.20

%

9.51

%

 

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

70,267

 

$

563,253

 

$

362

 

7.67

%

7.85

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

273,826

 

$

2,267,625

 

$

808

 

14.16

%

15.36

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

46,870

 

$

205,222

 

$

109

 

10.83

%

11.06

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

123,316

 

$

 

$

603

 

3.10

%

2.65

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

13,536

 

$

796,693

 

$

190

 

3.72

%

3.81

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

25,472

 

$

980,553

 

$

231

 

6.99

%

6.50

%

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 3/31/11

 

$

579,287

 

$

4,813,346

 

$

594

 

7.37

%

6.19

%

 

Current Maturity Profile (2)

 

 


(1) Approximately 36.9% of our 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 3.41 years.

 

30



 

Debt and Preferred Equity Investments


10 Largest Investments

($000’s omitted)

 

 

 

 

 

 

 

 

 

Senior

 

 

 

Current

 

Investment Type

 

Book Value (1)

 

Location

 

Collateral Type

 

Financing

 

Last $ PSF

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loan

 

$

86,339

 

London, U.K.

 

Office

 

 

$

821

 

2.54

%

Mezzanine and Pref Equity

 

85,646

 

New York City

 

Office

 

166,625

 

$

109

 

11.22

%

Mezzanine Loan

 

84,062

 

New York City

 

Office

 

1,139,000

 

$

1,110

 

0.00

%

Mortgage and Mezzanine

 

62,606

 

New York City

 

Office/Retail

 

205,000

 

$

387

 

6.48

%

Mortgage and Mezzanine

 

46,364

 

New York City

 

Office

 

173,203

 

$

436

 

9.63

%

Mezzanine Loan

 

40,073

 

New York City

 

Office/Retail

 

165,000

 

$

1,720

 

9.85

%

Mezzanine and Pref Equity

 

39,008

 

Other

 

Office

 

796,693

 

$

231

 

5.57

%

Mortgage and Mezzanine

 

34,439

 

Other

 

Office

 

 

$

102

 

3.10

%

Mortgage Loan

 

26,000

 

New York City

 

Office

 

 

$

171

 

9.51

%

Mezzanine Loan

 

17,940

 

New York City

 

Office

 

177,000

 

$

383

 

14.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

522,477

 

 

 

 

 

$

2,822,521

 

 

 

6.24

%

 


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

 

31



 

SELECTED PROPERTY DATA

 

Manhattan Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

  

Bldgs

  

Sq. Feet

  

Sq. Feet

  

Mar-11

 

Dec-10

 

Sep-10

 

Jun-10

 

Mar-10

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

$

 

%

 

%

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 

100 Church Street

 

Downtown

 

Fee Interest

 

1

 

1,047,500

 

4

 

59.9

 

59.9

 

43.4

 

43.4

 

43.4

 

24,030,192

 

3

 

2

 

9

 

120 West 45th Street

 

Midtown

 

Fee Interest

 

1

 

440,000

 

2

 

87.6

 

99.0

 

95.8

 

97.6

 

96.6

 

22,434,072

 

3

 

2

 

26

 

220 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

1,135,000

 

4

 

92.4

 

92.4

 

97.9

 

97.9

 

98.5

 

45,413,796

 

6

 

4

 

33

 

28 West 44th Street

 

Midtown

 

Fee Interest

 

1

 

359,000

 

1

 

92.6

 

94.0

 

94.1

 

90.6

 

90.8

 

15,170,400

 

2

 

1

 

61

 

317 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

450,000

 

2

 

86.9

 

89.5

 

87.2

 

88.2

 

86.6

 

21,556,620

 

3

 

2

 

81

 

333 West 34th Street

 

Penn Station

 

Fee Interest

 

1

 

345,400

 

1

 

90.2

 

78.5

 

73.6

 

73.6

 

41.5

 

12,853,680

 

2

 

1

 

3

 

420 Lexington Ave (Graybar)

 

Grand Central North

 

Leasehold Interest

 

1

 

1,188,000

 

4

 

89.7

 

89.9

 

91.8

 

92.4

 

93.8

 

59,994,283

 

8

 

6

 

211

 

461 Fifth Avenue (3)

 

Midtown

 

Leasehold Interest

 

1

 

200,000

 

1

 

98.8

 

96.9

 

98.8

 

98.8

 

98.8

 

15,596,766

 

2

 

2

 

17

 

485 Lexington Avenue

 

Grand Central North

 

Fee Interest

 

1

 

921,000

 

3

 

95.4

 

93.9

 

93.9

 

93.9

 

93.9

 

49,917,564

 

6

 

5

 

22

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

1

 

941,000

 

3

 

99.2

 

96.1

 

95.1

 

95.1

 

96.4

 

32,039,880

 

4

 

3

 

11

 

609 Fifth Avenue

 

Rockefeller Center

 

Fee Interest

 

1

 

160,000

 

1

 

85.0

 

85.0

 

96.9

 

97.5

 

97.5

 

12,930,912

 

2

 

1

 

12

 

625 Madison Avenue

 

Plaza District

 

Leasehold Interest

 

1

 

563,000

 

2

 

98.9

 

99.0

 

98.9

 

99.6

 

99.6

 

43,591,356

 

6

 

4

 

25

 

673 First Avenue

 

Grand Central South

 

Leasehold Interest

 

1

 

422,000

 

1

 

99.7

 

99.7

 

99.7

 

99.7

 

99.7

 

17,859,756

 

2

 

2

 

9

 

711 Third Avenue (1)

 

Grand Central North

 

Leasehold Interest

 

1

 

524,000

 

2

 

93.3

 

87.6

 

87.6

 

88.1

 

89.1

 

27,036,434

 

3

 

3

 

16

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

1

 

780,000

 

3

 

98.7

 

97.2

 

97.2

 

95.8

 

95.2

 

39,521,796

 

5

 

4

 

32

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

1

 

692,000

 

2

 

81.5

 

80.4

 

79.5

 

79.9

 

88.2

 

36,394,628

 

5

 

4

 

36

 

919 Third Avenue (2)

 

Grand Central North

 

Fee Interest

 

1

 

1,454,000

 

5

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

84,500,964

 

 

 

4

 

14

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1

 

1,062,000

 

4

 

99.5

 

97.6

 

97.6

 

97.7

 

98.9

 

71,477,232

 

9

 

7

 

16

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

1

 

562,000

 

2

 

87.4

 

86.1

 

87.1

 

89.4

 

89.4

 

29,513,408

 

4

 

3

 

39

 

1 Madison Avenue

 

Park Avenue South

 

Fee Interest

 

1

 

1,176,900

 

4

 

99.8

 

99.8

 

99.8

 

99.8

 

99.8

 

61,723,560

 

8

 

6

 

2

 

331 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

114,900

 

0

 

96.9

 

99.5

 

100.0

 

100.0

 

100.0

 

4,967,640

 

1

 

0

 

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

21

 

14,537,700

 

50

 

92.1

 

91.5

 

90.7

 

90.9

 

90.8

 

$

728,524,938

 

83

 

66

 

693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125 Park Avenue

 

Grand Central

 

Fee Interest

 

1

 

604,245

 

2

 

94.2

 

99.1

 

99.1

 

 

 

31,025,388

 

4

 

3

 

20

 

521 Fifth Avenue (3)

 

Grand Central

 

Leasehold Interest

 

1

 

460,000

 

2

 

83.3

 

80.7

 

80.7

 

74.5

 

85.3

 

21,146,016

 

3

 

2

 

45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

2

 

1,064,245

 

4

 

89.5

 

91.1

 

91.1

 

74.5

 

85.3

 

$

52,171,404

 

7

 

5

 

65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Manhattan Consolidated Properties

 

23

 

15,601,945

 

54

 

92.0

 

91.5

 

90.7

 

90.4

 

90.6

 

$

780,696,342

 

90

 

71

 

758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue - 50%

 

Grand Central South

 

Fee Interest

 

1

 

834,000

 

3

 

93.2

 

91.9

 

80.9

 

83.1

 

83.7

 

49,643,184

 

 

 

2

 

33

 

800 Third Avenue - 42.95%

 

Grand Central North

 

Fee Interest

 

1

 

526,000

 

2

 

80.9

 

80.8

 

80.2

 

76.0

 

72.6

 

24,506,892

 

 

 

1

 

33

 

1515 Broadway - 68.45%

 

Times Square

 

Fee Interest

 

1

 

1,750,000

 

6

 

98.5

 

98.0

 

98.0

 

97.9

 

97.9

 

105,236,868

 

 

 

7

 

12

 

388 & 390 Greenwich Street - 50.6%

 

Downtown

 

Fee Interest

 

2

 

2,635,000

 

9

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

104,501,052

 

 

 

5

 

1

 

1745 Broadway - 32.3%

 

Midtown

 

Fee Interest

 

1

 

674,000

 

2

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

36,516,840

 

 

 

1

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

6

 

6,419,000

 

22

 

97.1

 

96.8

 

95.3

 

95.2

 

95.0

 

$

320,404,836

 

 

 

17

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

600 Lexington Avenue - 55%

 

Eastside

 

Fee Interest

 

1

 

303,515

 

1

 

81.9

 

84.6

 

88.6

 

93.6

 

 

15,677,448

 

 

 

1

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

1

 

303,515

 

1

 

81.9

 

84.6

 

88.6

 

93.6

 

 

$

15,677,448

 

 

 

1

 

27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

7

 

6,722,515

 

23

 

96.4

 

96.3

 

95.0

 

95.2

 

95.0

 

$

336,082,284

 

 

 

18

 

107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Grand Total / Weighted Average

 

30

 

22,324,460

 

77

 

93.3

 

92.9

 

92.0

 

91.9

 

91.9

 

$

1,116,778,626

 

 

 

 

 

865

 

Manhattan Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

919,953,270

 

 

 

89

 

 

 

Manhattan Same Store Occupancy % - Combined

 

 

 

20,956,700

 

94

 

93.7

 

93.1

 

92.1

 

92.2

 

92.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

61

 

29,129,160

 

100

 

91.7

 

91.6

 

90.9

 

91.0

 

91.0

 

$

1,290,020,490

 

 

 

 

 

1,295

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,030,542,364

 

 

 

100

 

 

 

 


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

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

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

Excluding the downtown acquisition of 100 Church Street occupancy would be 94.9%.

 

32


 


 

SELECTED PROPERTY DATA


Suburban Properties

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Mar-11

 

Dec-10

 

Sep-10

 

Jun-10

 

Mar-10

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

$

 

%

 

%

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Westchester, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street

 

Rye Brook, Westchester

 

Fee Interest

 

6

 

540,000

 

2

 

74.7

 

74.7

 

81.9

 

81.9

 

80.3

 

10,863,305

 

1

 

1

 

27

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

180,000

 

1

 

72.5

 

72.5

 

72.5

 

93.2

 

93.2

 

3,478,560

 

0

 

0

 

8

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

1

 

178,000

 

1

 

84.4

 

84.9

 

71.2

 

71.4

 

65.6

 

2,951,196

 

0

 

0

 

12

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

250,000

 

1

 

59.8

 

60.6

 

83.3

 

81.7

 

81.7

 

3,307,900

 

0

 

0

 

8

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

245,000

 

1

 

92.4

 

92.4

 

87.1

 

88.2

 

93.5

 

6,423,408

 

1

 

1

 

8

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

228,000

 

1

 

76.2

 

76.2

 

57.7

 

57.7

 

57.7

 

4,006,704

 

1

 

1

 

6

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

1

 

130,100

 

0

 

94.4

 

94.4

 

94.4

 

96.6

 

96.6

 

4,072,332

 

1

 

0

 

10

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

1

 

384,000

 

1

 

94.6

 

90.5

 

92.0

 

92.0

 

96.1

 

12,354,809

 

2

 

1

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westchester, NY Subtotal/Weighted Average

 

13

 

2,135,100

 

8

 

80.6

 

80.0

 

81.0

 

82.8

 

83.2

 

47,458,214

 

6

 

5

 

95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

6

 

826,000

 

3

 

83.0

 

88.7

 

85.5

 

85.4

 

84.2

 

19,276,256

 

2

 

2

 

101

 

680 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

133,000

 

0

 

88.5

 

84.5

 

84.5

 

84.5

 

84.5

 

3,939,444

 

 

 

0

 

7

 

750 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

192,000

 

1

 

91.6

 

95.4

 

95.4

 

95.4

 

95.4

 

6,796,884

 

 

 

0

 

8

 

1055 Washington Boulevard

 

Stamford, Connecticut

 

Leasehold Interest

 

1

 

182,000

 

1

 

91.3

 

86.6

 

86.6

 

86.0

 

87.2

 

5,968,429

 

1

 

1

 

23

 

300 Main Street

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

0

 

89.0

 

89.0

 

89.0

 

90.7

 

92.2

 

1,801,032

 

0

 

0

 

17

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

1

 

143,400

 

0

 

50.2

 

50.2

 

50.2

 

51.9

 

54.3

 

2,109,120

 

0

 

0

 

15

 

500 West Putnam Avenue

 

Greenwich, Connecticut

 

Fee Interest

 

1

 

121,500

 

0

 

51.2

 

68.2

 

68.2

 

83.2

 

83.2

 

2,576,700

 

0

 

0

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut Subtotal/Weighted Average

 

12

 

1,727,900

 

5

 

80.8

 

84.3

 

82.8

 

84.0

 

83.8

 

42,467,865

 

4

 

4

 

180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

25

 

3,863,000

 

13

 

80.7

 

81.9

 

81.8

 

83.3

 

83.5

 

$

89,926,080

 

10

 

9

 

275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

79.5

 

83.2

 

84.7

 

84.7

 

84.7

 

12,577,968

 

 

 

1

 

53

 

16 Court Street - 35%

 

Brooklyn, NY

 

Fee Interest

 

1

 

317,600

 

1

 

88.5

 

87.5

 

84.8

 

86.1

 

84.0

 

9,667,308

 

 

 

0

 

67

 

Jericho Plaza - 20.26%

 

Jericho, New York

 

Fee Interest

 

2

 

640,000

 

2

 

95.3

 

95.3

 

92.9

 

92.9

 

95.1

 

21,251,316

 

 

 

0

 

34

 

Total / Weighted Average Unconsolidated Properties

 

6

 

2,941,700

 

10

 

93.7

 

94.3

 

93.8

 

93.9

 

94.2

 

$

83,315,784

 

 

 

2

 

155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Grand Total / Weighted Average

 

31

 

6,804,700

 

23

 

86.3

 

87.3

 

87.0

 

87.9

 

88.1

 

$

173,241,864

 

 

 

 

 

430

 

Suburban Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

110,589,095

 

 

 

11

 

 

 

Suburban Same Store Occupancy % - Combined

 

 

 

6,804,700

 

100

 

86.3

 

87.3

 

87.0

 

87.9

 

88.1

 

 

 

 

 

 

 

 

 

 


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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Total

 

 

 

 

 

RETAIL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value

 

 

 

 

 

141 Fifth Avenue - 50%

 

Flatiron

 

Fee Interest

 

1

 

13,000

 

4

 

100.0

 

100.0

 

100.0

 

77.6

 

77.6

 

2,523,792

 

14,922,829

 

6

 

2

 

1551-1555 Broadway - 10%

 

Times Square

 

Fee Interest

 

1

 

25,600

 

8

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

16,727,364

 

144,655,760

 

9

 

1

 

1604 Broadway - 63%

 

Times Square

 

Leasehold Interest

 

1

 

29,876

 

9

 

23.7

 

23.7

 

23.7

 

23.7

 

23.7

 

2,001,912

 

7,490,827

 

6

 

2

 

11 West 34th Street - 30%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

17,150

 

5

 

100.0

 

100.0

 

 

 

 

1,750,000

 

14,601,067

 

3

 

1

 

21-25 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

30,100

 

9

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

6,433,980

 

23,349,965

 

17

 

1

 

27-29 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

15,600

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,076,616

 

47,949,484

 

10

 

2

 

379 West Broadway - 45% (2)

 

Cast Iron/Soho

 

Leasehold Interest

 

1

 

62,006

 

19

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

3,489,468

 

22,187,815

 

8

 

5

 

717 Fifth Avenue - 32.75%

 

Midtown/Plaza District

 

Fee Interest

 

1

 

119,550

 

36

 

75.8

 

75.8

 

75.8

 

75.8

 

75.8

 

19,798,524

 

278,698,158

 

33

 

6

 

Williamsburg Terrace

 

Brooklyn, NY

 

Fee Interest

 

1

 

21,900

 

7

 

100.0

 

100.0

 

 

 

 

1,425,468

 

18,385,000

 

7

 

2

 

Total / Weighted Average Retail Properties

 

9

 

334,782

 

100

 

84.5

 

84.5

 

78.0

 

77.1

 

77.1

 

$

58,227,124

 

$

572,240,905

 

100

 

22

 

 

DEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Columbus Circle - 48.9%

 

Columbus Circle

 

Fee Interest

 

1

 

741,500

 

58

 

20.1

 

 

 

 

 

14,763,672

 

478,369,744

 

87

 

27

 

125 Chubb Way

 

Lyndhurst, NJ

 

Fee Interest

 

1

 

278,000

 

22

 

10.7

 

10.7

 

10.7

 

10.7

 

10.7

 

642,012

 

43,900,206

 

8

 

1

 

150 Grand Street

 

White Plains, NY

 

Fee Interest

 

1

 

85,000

 

7

 

15.8

 

15.8

 

15.1

 

15.1

 

10.4

 

187,584

 

15,548,930

 

2

 

8

 

7 Renaissance Square - 50%

 

White Plains, NY

 

Fee Interest

 

1

 

65,641

 

5

 

 

 

 

 

 

 

4,379,168

 

 

 

180-182 Broadway - 25.5%

 

Cast Iron/Soho

 

Fee Interest

 

2

 

70,580

 

6

 

 

 

49.0

 

49.0

 

49.0

 

 

61,010,254

 

 

 

7 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

36,800

 

3

 

10.8

 

10.8

 

10.8

 

10.8

 

10.8

 

285,888

 

9,449,898

 

3

 

1

 

Total / Weighted Average Development Properties

 

7

 

1,277,521

 

100

 

15.3

 

8.8

 

15.1

 

15.1

 

14.4

 

$

15,879,156

 

$

612,658,200

 

100

 

37

 

 

LAND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Herald Square (3)

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

354,400

 

30

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

9,000,000

 

229,336,692

 

39

 

 

 

885 Third Avenue (3)

 

Midtown/Plaza District

 

Fee Interest

 

1

 

607,000

 

52

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

11,095,000

 

329,943,115

 

48

 

 

 

292 Madison Avenue (3)

 

Grand Central South

 

Fee Interest

 

1

 

203,800

 

17

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

3,150,000

 

68,008,083

 

14

 

 

 

Total / Weighted Average Land

 

3

 

1,165,200

 

100

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

$

23,245,000

 

$

627,287,890

 

100

 

 

 

 


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

(3) Subject to long-term, third party net operating leases.

 

33



 

SELECTED PROPERTY DATA

 

Manhattan Properties - Reckson Portfolio

 

 

 

 

 

 

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Mar- 11

 

Dec-10

 

Sep-10

 

Jun-10

 

Mar- 10

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

692,000

 

9

 

81.5

 

80.4

 

79.5

 

79.9

 

88.2

 

36,394,628

 

19

 

14

 

36

 

919 Third Avenue

 

Grand Central North

 

Fee Interest (1)

 

1,454,000

 

19

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

84,500,964

 

 

 

17

 

14

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1,062,000

 

14

 

99.5

 

97.6

 

97.6

 

97.7

 

98.9

 

71,477,232

 

37

 

28

 

16

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

562,000

 

7

 

87.4

 

86.1

 

87.1

 

89.4

 

89.4

 

29,513,408

 

15

 

12

 

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

3,770,000

 

48

 

94.6

 

93.6

 

93.6

 

94.1

 

95.9

 

$

221,886,232

 

72

 

72

 

105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

 

 

 

 

3,770,000

 

48

 

94.6

 

93.6

 

93.6

 

94.1

 

95.9

 

$

221,886,232

 

 

 

 

 

105

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

180,480,760

 

 

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Properties - Reckson Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Mar-11

 

Dec-10

 

Sep-10

 

Jun-10

 

Mar-10

 

Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 1 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

74.9

 

74.9

 

100.0

 

100.0

 

100.0

 

1,831,836

 

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

 

1,315,968

 

1

 

1

 

3

 

1100 King Street - 3 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

80.1

 

80.1

 

80.1

 

80.1

 

73.0

 

1,927,536

 

1

 

1

 

5

 

1100 King Street - 4 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

55.9

 

55.9

 

73.4

 

73.4

 

73.4

 

1,464,192

 

1

 

1

 

7

 

1100 King Street - 5 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

79.9

 

79.9

 

79.9

 

79.9

 

77.6

 

1,901,760

 

1

 

1

 

8

 

1100 King Street - 6 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

78.2

 

78.2

 

78.2

 

78.2

 

78.2

 

2,422,013

 

1

 

1

 

3

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

180,000

 

2

 

72.5

 

72.5

 

72.5

 

93.2

 

93.2

 

3,478,560

 

2

 

1

 

8

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

178,000

 

2

 

84.4

 

84.9

 

71.2

 

71.4

 

65.6

 

2,951,196

 

2

 

1

 

12

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

250,000

 

3

 

59.8

 

60.6

 

83.3

 

81.7

 

81.7

 

3,307,900

 

2

 

1

 

8

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

245,000

 

3

 

92.4

 

92.4

 

87.1

 

88.2

 

93.5

 

6,423,408

 

3

 

3

 

8

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

228,000

 

3

 

76.2

 

76.2

 

57.7

 

57.7

 

57.7

 

4,006,704

 

2

 

2

 

6

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

130,100

 

2

 

94.4

 

94.4

 

94.4

 

96.6

 

96.6

 

4,072,332

 

2

 

2

 

10

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

384,000

 

5

 

94.6

 

90.5

 

92.0

 

92.0

 

96.1

 

12,354,809

 

6

 

5

 

16

 

680 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

133,000

 

2

 

88.5

 

84.5

 

84.5

 

84.5

 

84.5

 

3,939,444

 

 

 

1

 

7

 

750 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

192,000

 

2

 

91.6

 

95.4

 

95.4

 

95.4

 

95.4

 

6,796,884

 

 

 

1

 

8

 

1055 Washington Avenue

 

Stamford, Connecticut

 

Leasehold Interest

 

182,000

 

2

 

91.3

 

86.6

 

86.6

 

86.0

 

87.2

 

5,968,429

 

3

 

2

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

2,642,100

 

34

 

82.5

 

81.8

 

82.6

 

84.0

 

84.5

 

$

64,162,971

 

28

 

23

 

133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

88.6

 

88.1

 

88.6

 

89.6

 

89.9

 

$

103,982,163

 

 

 

 

 

134

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

70,847,928

 

 

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reckson Portfolio Grand Total

 

 

 

 

 

7,814,100

 

100

 

91.5

 

90.8

 

91.0

 

91.7

 

92.8

 

$

325,868,396

 

 

 

 

 

239

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

251,328,688

 

100

 

100

 

 

 

 


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

 

34



 

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

 

4,425,032

 

$

163,503,667

(1)

$

36.95

 

12.7

%

$

82,021,617

 

8.0

%

A

 

Viacom International, Inc.

 

1515 Broadway

 

2015 & 2020

 

1,271,812

 

78,274,448

 

$

61.55

 

6.1

%

53,578,860

 

5.2

%

BBB+

 

Credit Suisse Securities (USA), Inc.

 

1 Madison Avenue

 

2017 & 2020

 

1,150,207

 

60,533,648

 

$

52.63

 

4.7

%

60,533,648

 

5.9

%

A+

 

Random House, Inc.

 

1745 Broadway

 

2018

 

644,598

 

36,516,834

 

$

56.65

 

2.8

%

11,780,331

 

1.1

%

BBB

 

Debevoise & Plimpton, LLP

 

919 Third Avenue

 

2021

 

619,353

 

38,870,987

 

$

62.76

 

3.0

%

19,824,203

 

1.9

%

 

 

Omnicom Group, Inc.

 

220 East 42nd Street & 420 Lexington Avenue

 

2011 & 2017

 

496,876

 

20,272,310

 

$

40.80

 

1.6

%

20,272,310

 

2.0

%

BBB+

 

The City of New York

 

16 Court Street & 100 Church Street

 

2013, 2014 & 2017

 

345,903

 

14,289,743

 

$

41.31

 

1.1

%

13,285,537

 

1.3

%

 

 

Advance Magazine Group, Fairchild Publications

 

750 Third Avenue & 485 Lexington Avenue

 

2021

 

342,720

 

14,636,135

 

$

42.71

 

1.1

%

14,636,135

 

1.4

%

 

 

C.B.S. Broadcasting, Inc.

 

555 West 57th Street

 

2023

 

282,385

 

10,247,963

 

$

36.29

 

0.8

%

10,247,963

 

1.0

%

BBB-

 

Polo Ralph Lauren Corporation

 

625 Madison Avenue

 

2019

 

269,269

 

16,103,889

 

$

59.81

 

1.2

%

16,103,889

 

1.6

%

A-

 

Schulte, Roth & Zabel LLP

 

919 Third Avenue

 

2021

 

263,186

 

15,637,700

 

$

59.42

 

1.2

%

7,975,227

 

0.8

%

 

 

The Travelers Indemnity Company

 

485 Lexington Avenue & 2 Jericho Plaza

 

2015 & 2016

 

255,156

 

12,285,429

 

$

48.15

 

1.0

%

11,263,444

 

1.1

%

AA-

 

The Metropolitan Transportation Authority

 

333 West 34th Street & 420 Lexington Avenue

 

2011, 2016 & 2021

 

246,381

 

8,614,152

 

$

34.96

 

0.7

%

8,614,152

 

0.8

%

 

 

The City University of New York - CUNY

 

555 West 57th Street & 28 West 44th Street

 

2015, 2016 & 2030

 

239,717

 

9,051,530

 

$

37.76

 

0.7

%

9,051,530

 

0.9

%

 

 

New York Presbyterian Hospital

 

28 West 44th Street & 673 First Avenue

 

2021

 

238,798

 

9,210,651

 

$

38.57

 

0.7

%

9,210,651

 

0.9

%

 

 

BMW of Manhattan

 

555 West 57th Street

 

2022

 

227,782

 

5,120,388

 

$

22.48

 

0.4

%

5,120,388

 

0.5

%

 

 

Verizon

 

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

 

Various

 

203,676

 

6,062,991

 

$

29.77

 

1.0

%

6,062,991

 

1.3

%

A-

 

Amerada Hess Corp.

 

1185 Avenue of the Americas

 

2027

 

181,569

 

11,836,380

 

$

65.19

 

0.9

%

11,836,380

 

1.1

%

BBB

 

HF Management Services LLC

 

100 Church Street

 

2031

 

172,577

 

5,004,733

 

$

29.00

 

0.4

%

5,004,733

 

0.5

%

 

 

Fuji Color Processing Inc.

 

200 Summit Lake Drive

 

2013

 

165,880

 

5,023,711

 

$

30.29

 

0.4

%

5,023,711

 

0.5

%

AA-

 

King & Spalding

 

1185 Avenue of the Americas

 

2025

 

162,243

 

9,606,376

 

$

59.21

 

0.7

%

9,606,376

 

0.9

%

 

 

News America Incorporated

 

1185 Avenue of the Americas

 

2020

 

161,722

 

13,220,181

 

$

81.75

 

1.0

%

13,220,181

 

1.3

%

BBB+

 

National Hockey League

 

1185 Avenue of the Americas

 

2022

 

148,217

 

11,228,664

 

$

75.76

 

0.9

%

11,228,664

 

1.1

%

 

 

New York Hospitals Center/Mount Sinai

 

625 Madison Avenue & 673 First Avenue

 

2016, 2021 & 2026

 

146,917

 

6,487,278

 

$

44.16

 

0.5

%

6,487,278

 

0.6

%

 

 

D.E. Shaw and Company L.P.

 

120 West 45th Street

 

2013, 2015 & 2021

 

146,352

 

8,526,492

 

$

58.26

 

0.7

%

8,526,492

 

0.8

%

 

 

Banque National De Paris

 

919 Third Avenue

 

2016

 

145,834

 

8,355,222

 

$

57.29

 

0.6

%

4,261,163

 

0.4

%

 

 

The Segal Company

 

333 West 34th Street

 

2025

 

144,307

 

7,305,007

 

$

50.62

 

0.6

%

7,305,007

 

0.7

%

 

 

Meredith Corporation

 

125 Park Avenue

 

2011

 

143,075

 

6,656,431

 

$

46.52

 

0.5

%

6,656,431

 

0.6

%

 

 

Draft Worldwide

 

919 Third Avenue

 

2013

 

141,260

 

8,127,489

 

$

57.54

 

0.6

%

4,145,019

 

0.4

%

BB

 

St. Luke’s Hospital Center

 

555 West 57th Street

 

2014

 

134,251

 

5,156,261

 

$

38.41

 

0.4

%

5,156,261

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

13,517,055

 

$

625,766,691

(1)

$

46.29

 

49.0

%

$

458,040,574

 

45.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Portfolio + Allocated JV Properties

 

 

 

29,129,160

 

$

1,290,020,490

(1)

$

44.29

 

 

 

$

1,030,542,364

 

 

 

 

 

 


(1)-

Reflects the net rent of $39.66 PSF for the 388-390 Greenwich Street lease. If this lease were included on a gross basis, Citigroup’s total PSF annualized rent would be $47.64.

 

Total PSF annualized rent for the largest tenants would be $49.79 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $45.91.

(2)-

40% of Portfolio’s largest tenants have investment grade credit ratings. 31% of SLG share of annualized rent is derived from these tenants.

 

35



 

 

 

TENANT DIVERSIFICATION

 

 

 

Manhattan and Suburban Properties

 

 

Based on SLG Share of Base Rental Revenue

 

 

Based on SLG Share of Square Feet Leased

 

 

36


 


 

 

 

Leasing Activity - Manhattan  Properties

 


Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 12/31/10

 

 

 

 

 

1,578,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

28 West 44th Street

 

4

 

6,659

 

7,811

 

$

43.25

 

 

 

120 West 45th Street

 

2

 

124,403

 

124,403

 

$

57.40

 

 

 

125 Park Avenue

 

1

 

29,054

 

29,054

 

$

74.84

 

 

 

220 East 42nd Street

 

2

 

15,782

 

15,782

 

$

50.27

 

 

 

317 Madison Avenue

 

5

 

19,063

 

20,324

 

$

47.09

 

 

 

331 Madison Avenue

 

3

 

32,000

 

32,000

 

$

34.95

 

 

 

420 Lexington Avenue

 

18

 

44,197

 

60,894

 

$

48.69

 

 

 

600 Lexington Avenue

 

2

 

15,655

 

14,608

 

$

79.09

 

 

 

800 Third Avenue

 

1

 

11,200

 

11,300

 

$

47.50

 

 

 

810 Seventh Avenue

 

1

 

15,500

 

15,500

 

$

74.89

 

 

 

1185 Avenue of the Americas

 

1

 

25,000

 

25,000

 

$

45.36

 

 

 

1350 Avenue of the Americas

 

1

 

1,738

 

1,738

 

$

51.42

 

 

 

Total/Weighted Average

 

41

 

340,251

 

358,414

 

$

54.58

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

120 West 45th Street

 

1

 

2,000

 

2,000

 

$

30.00

 

 

 

125 Park Avenue

 

1

 

440

 

440

 

$

20.00

 

 

 

420 Lexington Avenue

 

1

 

138

 

161

 

$

34.66

 

 

 

625 Madison Avenue

 

1

 

922

 

922

 

$

30.00

 

 

 

Total/Weighted Average

 

4

 

3,500

 

3,523

 

$

28.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

41

 

340,251

 

358,414

 

$54.58

 

 

 

Storage

 

4

 

3,500

 

3,523

 

$28.96

 

 

 

 

 

45

 

343,751

 

361,937

 

$

54.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,921,934

 

 

 

 

 

 


(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.

 

37


 


 

Leasing Activity - Manhattan Properties


Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Useable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 3/31/11

 

 

 

 

 

1,921,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28 West 44th Street

 

1

 

3.0

 

1,486

 

2,369

 

$

40.00

 

$

57.22

 

$

6.84

 

1.0

 

 

 

100 Park Avenue

 

1

 

11.0

 

9,656

 

10,889

 

$

65.00

 

$

50.00

 

$

65.00

 

12.0

 

 

 

120 West 45th Street

 

1

 

10.0

 

76,022

 

75,172

 

$

39.27

 

$

59.00

 

$

 

 

 

 

220 East 42nd Street

 

2

 

5.3

 

15,782

 

15,782

 

$

38.43

 

$

50.27

 

$

8.05

 

1.6

 

 

 

317 Madison Avenue

 

3

 

3.9

 

2,895

 

3,217

 

$

39.84

 

$

40.59

 

$

10.18

 

0.6

 

 

 

331 Madison Avenue

 

2

 

10.0

 

29,000

 

29,000

 

$

38.00

 

$

34.65

 

$

15.00

 

5.0

 

 

 

333 West 34th Street

 

1

 

15.0

 

40,632

 

42,290

 

$

35.00

 

$

 

$

55.00

 

11.0

 

 

 

420 Lexington Avenue

 

17

 

5.1

 

42,275

 

55,591

 

$

42.45

 

$

46.45

 

$

19.64

 

3.8

 

 

 

461 Fifth Avenue

 

1

 

7.3

 

3,898

 

4,051

 

$

75.00

 

$

83.09

 

$

44.00

 

4.0

 

 

 

485 Lexington Avenue

 

1

 

10.0

 

13,827

 

14,206

 

$

48.00

 

$

 

$

73.34

 

5.0

 

 

 

521 Fifth Avenue

 

1

 

10.3

 

11,752

 

11,491

 

$

43.00

 

$

62.75

 

$

71.30

 

4.0

 

 

 

555 West 57th Street

 

1

 

15.0

 

27,918

 

32,365

 

$

40.00

 

$

32.25

 

$

55.00

 

10.0

 

 

 

600 Lexington Avenue

 

2

 

3.3

 

7,598

 

7,607

 

$

64.53

 

$

65.18

 

$

 

1.1

 

 

 

711 Third Avenue

 

1

 

10.0

 

29,967

 

32,826

 

$

38.00

 

$

 

$

68.10

 

10.0

 

 

 

750 Third Avenue

 

1

 

10.6

 

11,451

 

11,765

 

$

45.55

 

$

 

$

9.28

 

4.0

 

 

 

800 Third Avenue

 

2

 

5.4

 

11,907

 

12,816

 

$

50.58

 

$

46.66

 

$

 

4.4

 

 

 

810 Seventh Avenue

 

3

 

6.0

 

23,108

 

23,182

 

$

59.75

 

$

49.41

 

$

18.73

 

3.7

 

 

 

1185 Avenue of the Americas

 

2

 

9.9

 

45,563

 

49,607

 

$

53.00

 

$

46.11

 

$

46.06

 

6.0

 

 

 

1350 Avenue of the Americas

 

3

 

1.4

 

8,733

 

9,154

 

$

64.99

 

$

54.41

 

$

30.99

 

 

 

 

1515 Broadway

 

1

 

5.0

 

7,213

 

7,213

 

$

50.00

 

$

 

$

7.65

 

3.0

 

 

 

Total/Weighted Average

 

47

 

9.3

 

420,683

 

450,593

 

$

44.60

 

$

48.83

 

$

30.98

 

5.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

2

 

6.1

 

4,581

 

4,585

 

$

117.38

 

$

 

$

 

2.3

 

 

 

555 West 57th Street

 

1

 

10.0

 

110

 

210

 

$

148.00

 

$

222.16

 

$

 

3.0

 

 

 

Total/Weighted Average

 

3

 

6.3

 

4,691

 

4,795

 

$

118.72

 

$

222.16

 

$

 

2.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue

 

1

 

11.0

 

800

 

744

 

$

27.50

 

$

 

$

 

 

 

 

420 Lexington Avenue

 

2

 

2.6

 

240

 

324

 

$

25.00

 

$

27.84

 

$

 

 

 

 

555 West 57th Street

 

2

 

15.0

 

834

 

834

 

$

18.00

 

$

8.89

 

$

 

 

 

 

625 Madison Avenue

 

1

 

14.2

 

564

 

564

 

$

31.91

 

$

30.00

 

$

 

2.0

 

 

 

Total/Weighted Average

 

6

 

12.0

 

2,438

 

2,466

 

$

24.97

 

$

21.77

 

$

 

0.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

47

 

9.3

 

420,683

 

450,593

 

$

44.60

 

$

48.83

 

$

30.98

 

5.1

 

 

 

Retail

 

3

 

6.3

 

4,691

 

4,795

 

$

118.72

 

$

222.16

 

$

 

2.3

 

 

 

Storage

 

6

 

12.0

 

2,438

 

2,466

 

$

24.97

 

$

21.77

 

$

 

0.5

 

 

 

Total

 

56

 

9.3

 

427,812

 

457,854

 

$

45.27

 

$

48.86

 

$

30.49

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 3/31/11

 

 

 

 

 

1,494,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28 West 44th Street

 

3

 

3.0

 

33,602

 

37,498

 

$

43.35

 

$

44.90

 

$

 

 

 

 

100 Park Avenue

 

3

 

6.5

 

48,685

 

54,222

 

$

58.46

 

$

50.80

 

$

10.26

 

1.6

 

 

 

120 West 45th Street

 

1

 

1.4

 

6,063

 

6,525

 

$

53.00

 

$

52.18

 

$

 

 

 

 

317 Madison Avenue

 

1

 

1.0

 

1,566

 

1,978

 

$

42.00

 

$

41.42

 

$

 

 

 

 

420 Lexington Avenue

 

3

 

11.3

 

11,699

 

14,773

 

$

44.28

 

$

48.57

 

$

27.13

 

2.5

 

 

 

555 West 57th Street

 

1

 

14.0

 

70,388

 

72,647

 

$

44.00

 

$

36.60

 

$

22.50

 

 

 

 

600 Lexington Avenue

 

1

 

0.5

 

6,767

 

6,767

 

$

73.00

 

$

71.37

 

$

 

 

 

 

625 Madison Avenue

 

1

 

0.2

 

25,334

 

25,839

 

$

75.00

 

$

60.97

 

$

 

 

 

 

711 Third Avenue

 

1

 

15.0

 

25,437

 

27,454

 

$

37.00

 

$

39.82

 

$

 

2.0

 

 

 

1350 Avenue of the Americas

 

1

 

0.5

 

4,616

 

4,727

 

$

85.00

 

$

70.33

 

$

 

 

 

 

Total/Weighted Average

 

16

 

8.2

 

234,157

 

252,430

 

$

51.20

 

$

46.43

 

$

10.27

 

0.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

521 Fifth Avenue

 

1

 

12.0

 

1,150

 

1,150

 

$

165.00

 

152.25

 

$

 

 

 

 

Total/Weighted Average

 

1

 

12.0

 

1,150

 

1,150

 

$

165.00

 

$

152.25

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

3.4

 

586

 

600

 

$

7.53

 

9.33

 

$

 

 

 

 

555 West 57th Street

 

1

 

11.7

 

1,842

 

2,099

 

$

18.00

 

31.95

 

$

 

 

 

 

Total/Weighted Average

 

2

 

9.8

 

2,428

 

2,699

 

$

15.67

 

$

26.92

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

16

 

8.2

 

234,157

 

252,430

 

$

51.20

 

$

46.43

 

$

10.27

 

0.7

 

 

 

Early Renewals Retail

 

1

 

12.0

 

1,150

 

1,150

 

$

165.00

 

$

152.25

 

$

 

 

 

 

Early Renewals Storage

 

2

 

9.8

 

2,428

 

2,699

 

$

15.67

 

$

26.92

 

$

 

 

 

 

Total

 

19

 

8.3

 

237,735

 

256,279

 

$

51.34

 

$

46.70

 

$

10.11

 

0.7

 

 


(1)

Annual initial 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 $45.74/rsf for 307,122 rentable SF.

 

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $48.20/rsf for 559,552 rentable SF.

 

38



 

Leasing Activity - Suburban Properties

 

Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 12/31/10

 

 

 

 

 

961,523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 3 Int’l Drive

 

1

 

1,314

 

1,314

 

$

20.77

 

 

 

115-117 Stevens Avenue

 

1

 

911

 

911

 

$

25.52

 

 

 

100 Summit Lake Drive

 

1

 

7,860

 

7,860

 

$

30.70

 

 

 

1 Landmark Square

 

4

 

13,944

 

13,944

 

$

38.01

 

 

 

3 Landmark Square

 

4

 

54,731

 

54,731

 

$

24.68

 

 

 

300 Main Street

 

2

 

2,888

 

2,888

 

$

29.84

 

 

 

750 Washington Boulevard

 

1

 

26,205

 

26,205

 

$

34.64

 

 

 

1055 Washington Boulevard

 

2

 

6,746

 

6,746

 

$

34.39

 

 

 

500 West Putnam Avenue

 

1

 

20,617

 

20,617

 

$

45.93

 

 

 

The Meadows

 

2

 

28,339

 

28,339

 

$

30.20

 

 

 

16 Court Street

 

3

 

3,040

 

3,040

 

$

42.29

 

 

 

Total/Weighted Average

 

22

 

166,595

 

166,595

 

$

31.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

Office

 

22

 

166,595

 

166,595

 

$

31.99

 

 

 

 

 

22

 

166,595

 

166,595

 

$

31.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,128,118

 

 

 

 

 

 


(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 - Suburban Properties

 

 

Leased Space

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Useable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 3/31/11

 

 

 

 

 

1,128,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 3 Int’l Drive

 

1

 

5.0

 

1,314

 

1,314

 

$

20.00

 

$

20.77

 

$

0.50

 

 

 

 

100 Summit Lake Drive

 

1

 

5.5

 

5,819

 

5,819

 

$

24.50

 

$

30.70

 

$

22.53

 

6.0

 

 

 

360 Hamilton Avenue

 

2

 

6.7

 

15,521

 

14,960

 

$

34.10

 

$

36.54

 

$

41.69

 

3.3

 

 

 

1 Landmark Square

 

5

 

4.4

 

19,987

 

19,780

 

$

32.11

 

$

35.92

 

$

14.50

 

2.5

 

 

 

3 Landmark Square

 

1

 

10.3

 

1,500

 

1,500

 

$

25.00

 

$

 

$

40.00

 

4.0

 

 

 

300 Main Street

 

2

 

2.4

 

2,888

 

2,888

 

$

29.02

 

$

29.89

 

$

 

0.7

 

 

 

680 Washington Boulevard

 

1

 

7.4

 

5,174

 

5,174

 

$

40.00

 

$

 

$

54.81

 

5.0

 

 

 

750 Washington Boulevard

 

1

 

5.3

 

18,765

 

18,765

 

$

43.50

 

$

34.64

 

$

20.00

 

7.0

 

 

 

1055 Washington Boulevard

 

4

 

3.4

 

15,411

 

15,411

 

$

33.29

 

$

34.39

 

$

11.55

 

2.8

 

 

 

The Meadows

 

1

 

5.0

 

6,567

 

6,567

 

$

26.00

 

$

 

$

20.00

 

 

 

 

16 Court Street

 

4

 

3.4

 

5,861

 

6,692

 

$

33.76

 

$

36.94

 

$

4.50

 

0.6

 

 

 

Total/Weighted Average

 

23

 

5.0

 

98,807

 

98,870

 

$

34.07

 

$

34.66

 

$

21.25

 

3.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

680 Washington Boulevard

 

1

 

5.0

 

187

 

187

 

$

15.00

 

$

 

$

 

 

 

 

16 Court Street

 

1

 

4.5

 

160

 

160

 

$

20.00

 

$

 

$

 

 

 

 

Total/Weighted Average

 

2

 

4.8

 

347

 

347

 

$

17.31

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

23

 

5.0

 

98,807

 

98,870

 

$

34.07

 

$

34.66

 

$

21.25

 

3.5

 

 

 

Storage

 

2

 

4.8

 

347

 

347

 

$

17.31

 

$

 

$

 

 

 

 

Total

 

25

 

5.0

 

99,154

 

99,217

 

$

34.01

 

$

34.66

 

$

21.17

 

3.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 3/31/11

 

 

 

 

 

1,028,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 2 Int’l Drive

 

1

 

2.0

 

2,803

 

2,803

 

$

34.00

 

$

33.30

 

$

14.79

 

 

 

 

1100 King Street - 5 Int’l Drive

 

1

 

5.3

 

520

 

520

 

$

26.50

 

$

30.44

 

$

0.50

 

3.0

 

 

 

1 Landmark Square

 

2

 

4.0

 

10,521

 

10,521

 

$

32.56

 

$

36.88

 

$

 

3.0

 

 

 

3 Landmark Square

 

1

 

10.0

 

670

 

670

 

$

23.50

 

$

28.39

 

$

 

3.0

 

 

 

4 Landmark Square

 

1

 

12.0

 

12,065

 

12,065

 

$

29.00

 

$

33.98

 

$

30.00

 

14.0

 

 

 

16 Court Street

 

3

 

9.2

 

11,590

 

14,344

 

$

32.36

 

$

33.99

 

$

7.15

 

7.8

 

 

 

Total/Weighted Average

 

9

 

8.2

 

38,169

 

40,923

 

$

31.31

 

$

34.55

 

$

12.37

 

7.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16 Court Street

 

1

 

13.0

 

10,993

 

10,826

 

$

63.45

 

31.35

 

$

 

 

 

 

Total/Weighted Average

 

1

 

13.0

 

10,993

 

10,826

 

$

63.45

 

$

31.35

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Landmark Square

 

1

 

5.0

 

1,600

 

1,600

 

$

20.00

 

23.81

 

$

 

4.0

 

 

 

Total/Weighted Average

 

1

 

5.0

 

1,600

 

1,600

 

$

20.00

 

$

23.81

 

$

 

4.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

9

 

8.2

 

38,169

 

40,923

 

$

31.31

 

$

34.55

 

$

12.37

 

7.7

 

 

 

Early Renewals Retail

 

1

 

13.0

 

10,993

 

10,826

 

$

63.45

 

$

31.35

 

$

 

 

 

 

Early Renewals Storage

 

1

 

5.0

 

1,600

 

1,600

 

$

20.00

 

$

23.81

 

$

 

4.0

 

 

 

Total

 

11

 

9.0

 

50,762

 

53,349

 

$

37.50

 

$

33.57

 

$

9.49

 

6.0

 

 


(1)

Annual initial 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 $34.81/rsf for 68,128 rentable SF.

 

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $33.50/rsf for 109,051 rentable SF.

 

40



 

 

 

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 2011
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 2011
Weighted
Average
Asking Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2011 (1)

 

17

 

35,991

 

0.24

%

$

1,757,052

 

$

48.82

 

$

57.22

 

1

 

350

 

0.01

%

$

9,600

 

$

27.43

 

$

30.00

 

In 2nd Quarter 2011

 

29

 

164,215

 

1.12

%

$

8,611,260

 

$

52.44

 

$

72.03

 

2

 

6,780

 

0.10

%

$

414,636

 

$

61.16

 

$

72.00

 

In 3rd Quarter 2011

 

26

 

105,738

 

0.72

%

$

5,636,772

 

$

53.31

 

$

52.15

 

4

 

41,653

 

0.64

%

$

2,830,548

 

$

67.96

 

$

64.42

 

In 4th Quarter 2011

 

27

 

311,779

 

2.12

%

$

16,052,376

 

$

51.49

 

$

58.70

 

6

 

102,533

 

1.58

%

$

4,872,720

 

$

47.52

 

$

54.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2011

 

99

 

617,723

 

4.20

%

$

32,057,460

 

$

51.90

 

$

61.04

 

13

 

151,316

 

2.33

%

$

8,127,504

 

$

53.71

 

$

57.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2012

 

31

 

168,688

 

1.15

%

$

10,268,460

 

$

60.87

 

$

58.52

 

1

 

4,240

 

0.07

%

$

235,608

 

$

55.57

 

$

55.00

 

In 2nd Quarter 2012

 

42

 

197,475

 

1.34

%

$

11,178,398

 

$

56.61

 

$

66.38

 

3

 

26,127

 

0.40

%

$

1,371,036

 

$

52.48

 

$

80.97

 

In 3rd Quarter 2012

 

23

 

90,438

 

0.61

%

$

5,585,700

 

$

61.76

 

$

57.76

 

3

 

22,088

 

0.34

%

$

1,547,064

 

$

70.04

 

$

63.46

 

In 4th Quarter 2012

 

27

 

237,179

 

1.61

%

$

11,136,384

 

$

46.95

 

$

49.45

 

5

 

64,501

 

0.99

%

$

3,990,252

 

$

61.86

 

$

66.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

123

 

693,780

 

4.72

%

$

38,168,942

 

$

55.02

 

$

57.56

 

12

 

116,956

 

1.80

%

$

7,143,960

 

$

61.08

 

$

68.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

114

 

1,259,999

 

8.56

%

$

67,557,948

 

$

53.62

 

$

52.21

 

5

 

79,546

 

1.22

%

$

4,601,004

 

$

57.84

 

$

62.53

 

2014

 

77

 

951,331

 

6.47

%

$

50,795,568

 

$

53.39

 

$

57.63

 

9

 

68,754

 

1.06

%

$

6,428,484

 

$

93.50

 

$

136.58

 

2015

 

90

 

697,890

 

4.74

%

$

35,520,828

 

$

50.90

 

$

54.86

 

17

 

1,473,642

 

22.66

%

$

87,049,848

 

$

59.07

 

$

60.08

 

2016

 

54

 

1,070,544

 

7.28

%

$

59,341,608

 

$

55.43

 

$

61.32

 

10

 

126,048

 

1.94

%

$

6,825,840

 

$

54.15

 

$

65.47

 

2017

 

62

 

1,736,367

 

11.80

%

$

92,377,812

 

$

53.20

 

$

54.86

 

8

 

114,342

 

1.76

%

$

7,311,000

 

$

63.94

 

$

67.53

 

2018

 

35

 

601,594

 

4.09

%

$

44,285,244

 

$

73.61

 

$

71.14

 

11

 

749,201

 

11.52

%

$

44,330,640

 

$

59.17

 

$

82.10

 

2019

 

20

 

578,527

 

3.93

%

$

32,988,276

 

$

57.02

 

$

58.83

 

6

 

174,362

 

2.68

%

$

11,064,936

 

$

63.46

 

$

67.56

 

2020

 

41

 

2,248,937

 

15.29

%

$

122,084,652

 

$

54.29

 

$

57.56

 

5

 

189,768

 

2.92

%

$

9,712,236

 

$

51.18

 

$

62.29

 

Thereafter

 

73

 

4,256,300

 

28.93

%

$

205,518,004

 

$

48.29

 

$

52.54

 

14

 

624,366

 

9.60

%

$

38,985,780

 

$

62.44

 

$

92.38

 

 

 

788

 

14,712,992

 

100.00

%

$

780,696,342

 

$

53.06

 

$

56.23

 

110

 

3,868,301

 

59.49

%

$

231,581,232

 

$

59.87

 

$

71.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

2

 

2,634,670

 

40.51

%

$

104,501,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

112

 

6,502,971

 

100.00

%

$

336,082,284

 

 

 

 

 

 


(1) Includes month to month holdover tenants that expired prior to 3/31/11.

(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 $39.66/psf with annual CPI escalation.

 

41



 

 

 

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 2011
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 2011
Weighted
Average
Asking Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2011 (1)

 

26

 

150,731

 

5.15

%

$

2,975,448

 

$

19.74

 

$

20.78

 

9

 

33,639

 

1.25

%

$

949,596

 

$

28.23

 

$

29.44

 

In 2nd Quarter 2011

 

14

 

129,197

 

4.42

%

$

3,990,564

 

$

30.89

 

$

29.46

 

6

 

14,266

 

0.53

%

$

481,740

 

$

33.77

 

$

28.49

 

In 3rd Quarter 2011

 

16

 

80,610

 

2.76

%

$

2,741,064

 

$

34.00

 

$

34.05

 

5

 

17,538

 

0.65

%

$

585,828

 

$

33.40

 

$

29.41

 

In 4th Quarter 2011

 

8

 

16,648

 

0.57

%

$

488,748

 

$

29.36

 

$

31.33

 

5

 

40,448

 

1.50

%

$

1,191,336

 

$

29.45

 

$

29.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2011

 

64

 

377,186

 

12.90

%

$

10,195,824

 

$

27.03

 

$

27.05

 

25

 

105,891

 

3.93

%

$

3,208,500

 

$

30.30

 

$

29.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2012

 

12

 

29,005

 

0.99

%

$

1,032,432

 

$

35.59

 

$

35.06

 

6

 

69,972

 

2.60

%

$

2,715,948

 

$

38.81

 

$

33.25

 

2nd Quarter 2012

 

11

 

37,827

 

1.29

%

$

1,328,892

 

$

35.13

 

$

36.19

 

5

 

73,990

 

2.75

%

$

2,451,288

 

$

33.13

 

$

32.60

 

3rd Quarter 2012

 

6

 

48,052

 

1.64

%

$

1,425,864

 

$

29.67

 

$

33.04

 

5

 

20,355

 

0.76

%

$

688,308

 

$

33.82

 

$

33.89

 

4th Quarter 2012

 

7

 

116,019

 

3.97

%

$

4,044,708

 

$

34.86

 

$

35.44

 

6

 

91,908

 

3.41

%

$

3,316,200

 

$

36.08

 

$

35.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

36

 

230,903

 

7.89

%

$

7,831,896

 

$

33.92

 

$

35.01

 

22

 

256,225

 

9.51

%

$

9,171,744

 

$

35.80

 

$

33.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

37

 

316,710

 

10.83

%

$

10,301,508

 

$

32.53

 

$

31.07

 

23

 

99,737

 

3.70

%

$

3,230,100

 

$

32.39

 

$

41.64

 

2014

 

29

 

270,697

 

9.26

%

$

8,521,764

 

$

31.48

 

$

30.94

 

29

 

295,361

 

10.96

%

$

10,400,028

 

$

35.21

 

$

32.74

 

2015

 

34

 

287,735

 

9.84

%

$

9,304,464

 

$

32.34

 

$

31.96

 

20

 

136,811

 

5.08

%

$

4,247,484

 

$

31.05

 

$

32.43

 

2016

 

35

 

564,197

 

19.29

%

$

17,608,632

 

$

31.21

 

$

35.36

 

5

 

86,787

 

3.22

%

$

2,760,876

 

$

31.81

 

$

32.76

 

2017

 

8

 

70,588

 

2.41

%

$

2,151,648

 

$

30.48

 

$

30.41

 

7

 

63,196

 

2.35

%

$

2,361,372

 

$

37.37

 

$

32.99

 

2018

 

13

 

150,139

 

5.13

%

$

5,053,668

 

$

33.66

 

$

35.40

 

5

 

61,523

 

2.28

%

$

2,223,408

 

$

36.14

 

$

32.93

 

2019

 

8

 

227,227

 

7.77

%

$

6,630,756

 

$

29.18

 

$

30.17

 

6

 

38,432

 

1.43

%

$

1,393,744

 

$

36.27

 

$

34.62

 

2020

 

11

 

199,637

 

6.83

%

$

5,381,712

 

$

26.96

 

$

32.69

 

8

 

1,436,236

 

53.31

%

$

40,793,784

 

$

28.40

 

$

34.98

 

Thereafter

 

11

 

229,717

 

7.85

%

$

6,944,208

 

$

30.23

 

$

32.22

 

7

 

114,148

 

4.24

%

$

3,524,744

 

$

30.88

 

$

28.71

 

 

 

286

 

2,924,736

 

100.00

%

$

89,926,080

 

$

30.75

 

$

32.09

 

157

 

2,694,347

 

100.00

%

$

83,315,784

 

$

30.92

 

$

34.09

 

 


(1) Includes month to month holdover tenants that expired prior to 3/31/11.

(2) Tenants may have multiple leases.

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

 

42



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

3/31/2011

 

Price ($’s) (1)

 

1998 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-98

 

420 Lexington Avenue

 

Operating Sublease

 

Grand Central

 

1,188,000

 

83.0

 

89.7

 

$

78,000,000

 

May-98

 

711 3rd Avenue

 

Operating Sublease

 

Grand Central

 

524,000

 

79.0

 

93.3

 

$

65,600,000

 

Jun-98

 

440 9th Avenue

 

Fee Interest

 

Penn Station

 

339,000

 

76.0

 

N/A

 

$

32,000,000

 

1999 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-99

 

420 Lexington Leasehold

 

Sub-leasehold

 

Grand Central

 

 

 

 

$

27,300,000

 

Jan-99

 

555 West 57th Street - 65% JV

 

Fee Interest

 

Midtown West

 

941,000

 

100.0

 

99.2

 

$

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

 

 

 

 

99.2

 

$

34,100,000

 

2000 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-00

 

100 Park Avenue - 50% JV

 

Fee Interest

 

Grand Central

 

834,000

 

96.5

 

93.2

 

$

192,000,000

 

2001 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun-01

 

317 Madison Avenue

 

Fee Interest

 

Grand Central

 

450,000

 

95.0

 

86.9

 

$

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

 

98.5

 

$

483,500,000

 

2003 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-03

 

220 East 42nd Street

 

Fee Interest

 

Grand Central

 

1,135,000

 

91.9

 

92.4

 

$

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

 

N/A

 

$

67,000,000

 

Jul-04

 

750 Third Avenue

 

Fee Interest

 

Grand Central

 

779,000

 

100.0

 

98.7

 

$

255,000,000

 

Jul-04

 

485 Lexington Avenue - 30% JV

 

Fee Interest

 

Grand Central

 

921,000

 

100.0

 

95.4

 

$

225,000,000

 

Oct-04

 

625 Madison Avenue

 

Leasehold Interest

 

Plaza District

 

563,000

 

68.0

 

98.9

 

$

231,500,000

 

2005 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-05

 

28 West 44th Street

 

Fee Interest

 

Midtown

 

359,000

 

87.0

 

92.6

 

$

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

 

 

 

 

N/A

 

$

91,200,000

 

2006 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-06

 

521 Fifth Avenue

 

Leasehold Interest

 

Midtown

 

460,000

 

97.0

 

83.3

 

$

210,000,000

 

Jun-06

 

609 Fifth Avenue

 

Fee Interest

 

Midtown

 

160,000

 

98.5

 

85.0

 

$

182,000,000

 

Dec-06

 

485 Lexington Avenue - remaining 70%

 

Fee Interest

 

Grand Central

 

 

 

 

95.4

 

$

578,000,000

 

Dec-06

 

800 Third Avenue - 42.95% JV

 

Fee Interest

 

Grand Central North

 

526,000

 

96.9

 

80.9

 

$

285,000,000

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

Reckson - NYC Portfolio

 

Fee Interests / Leasehold Interest

 

Various

 

5,612,000

 

98.3

 

95.4

 

$

3,679,530,000

 

Apr-07

 

331 Madison Avenue

 

Fee Interest

 

Grand Central

 

114,900

 

97.6

 

96.9

 

$

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

 

90.2

 

$

183,000,000

 

Aug-07

 

1 Madison Avenue - remaining 45%

 

Fee Interest

 

Park Avenue South

 

1,177,000

 

99.8

 

99.8

 

$

1,000,000,000

 

Dec-07

 

388 & 390 Greenwich Street - 50.6% JV

 

Fee Interest

 

Downtown

 

2,635,000

 

100.0

 

100.0

 

$

1,575,000,000

 

 

 

 

 

 

 

 

 

10,558,300

 

 

 

 

 

$

7,030,530,000

 

2010 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-10

 

100 Church Street

 

Fee Interest

 

Downtown

 

1,047,500

 

41.3

 

59.9

 

$

181,600,000

 

May-10

 

600 Lexington Avenue - 55% JV

 

Fee Interest

 

Eastside

 

303,515

 

93.6

 

81.9

 

$

193,000,000

 

Aug-10

 

125 Park Avenue

 

Fee Interest

 

Grand Central

 

604,245

 

99.1

 

94.2

 

$

330,000,000

 

 

 

 

 

 

 

 

 

1,955,260

 

 

 

 

 

$

704,600,000

 

2011 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-11

 

521 Fifth Avenue - remaining 49.9%

 

Leasehold Interest

 

Midtown

 

460,000

 

80.7

 

83.3

 

$

245,700,000

 

 


(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.)

 

43



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

3/31/2011

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

300 Main Street

 

Fee Interest

 

Stamford, Connecticut

 

130,000

 

92.5

 

89.0

 

$

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

 

85.9

 

$

490,750,000

 

Jan-07

 

Reckson - Westchester Portfolio

 

Fee Interests / Leasehold Interest

 

Westchester

 

2,346,100

 

90.6

 

80.6

 

$

570,190,000

 

Apr-07

 

Jericho Plazas - 20.26% JV

 

Fee Interest

 

Jericho, New York

 

640,000

 

98.4

 

95.3

 

$

210,000,000

 

Jun-07

 

1010 Washington Boulevard

 

Fee Interest

 

Stamford, Connecticut

 

143,400

 

95.6

 

50.2

 

$

38,000,000

 

Jun-07

 

500 West Putnam Avenue

 

Fee Interest

 

Greenwich, Connecticut

 

121,500

 

94.4

 

51.2

 

$

56,000,000

 

Jul-07

 

16 Court Street - 35% JV

 

Fee Interest

 

Brooklyn, New York

 

317,600

 

80.6

 

88.5

 

$

107,500,000

 

Aug-07

 

150 Grand Street

 

Fee Interest

 

White Plains, Westchester

 

85,000

 

52.9

 

15.8

 

$

6,700,000

 

Sep-07

 

The Meadows - 25% JV

 

Fee Interest

 

Rutherford, New Jersey

 

582,100

 

81.3

 

79.5

 

$

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-09

 

55 Corporate Drive

 

Fee Interest

 

Bridgewater, New Jersey

 

670,000

 

 

 

$

230,000,000

 

$

343

 

Aug-09

 

399 Knollwood Road

 

Fee Interest

 

White Plains, Westchester

 

145,000

 

 

 

$

20,767,307

 

$

143

 

 

 

 

 

 

 

 

 

815,000

 

 

 

$

250,767,307

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

3/31/2011

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jul-05

 

1551-1555 Broadway - 10% JV

 

Fee Interest

 

Times Square

 

25,600

 

N/A

 

100.0

 

$

85,000,000

 

Jul-05

 

21 West 34th Street - 50% JV

 

Fee Interest

 

Herald Square

 

30,100

 

N/A

 

100.0

 

$

17,500,000

 

Sep-05

 

141 Fifth Avenue - 50% JV

 

Fee Interest

 

Flatiron

 

21,500

 

90.0

 

100.0

 

$

13,250,000

 

Nov-05

 

1604 Broadway - 63% JV

 

Leasehold Interest

 

Times Square

 

29,876

 

17.2

 

23.7

 

$

4,400,000

 

Dec-05

 

379 West Broadway - 45%  JV

 

Leasehold Interest

 

Cast Iron/Soho

 

62,006

 

100.0

 

100.0

 

$

19,750,000

 

 

 

 

 

 

 

 

 

169,082

 

 

 

 

 

$

139,900,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2006 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-06

 

25-29 West 34th Street - 50% JV

 

Fee Interest

 

Herald Square/Penn Station

 

41,000

 

55.8

 

100.0

 

$

30,000,000

 

Sep-06

 

717 Fifth Avenue - 32.75% JV

 

Fee Interest

 

Midtown/Plaza District

 

119,550

 

63.1

 

75.8

 

$

251,900,000

 

 

 

 

 

 

 

 

 

160,550

 

 

 

 

 

$

281,900,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aug-07

 

180 Broadway - 50% JV

 

Fee Interest

 

Cast Iron / Soho

 

24,300

 

85.2

 

 

$

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

 

 

$

30,000,000

 

 

 

 

 

 

 

 

 

46,280

 

 

 

 

 

$

30,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nov-10

 

Williamsburg Terrace

 

Fee Interest

 

Brooklyn, NY

 

21,900

 

100.0

 

100.0

 

$

18,000,000

 

Dec-10

 

11 West 34th Street - 30% JV

 

Fee Interest

 

Herald Square/Penn Station

 

17,150

 

100.0

 

100.0

 

$

10,800,000

 

Dec-10

 

7 Renaissance Square - 50% JV

 

Fee Interest

 

White Plains, NY

 

65,641

 

 

 

$

4,000,000

 

Dec-10

 

Two Herald Square - 45% (2) 

 

Fee Interest

 

Herald Square

 

354,400

 

100.0

 

100.0

 

$

247,500,000

 

Dec-10

 

885 Third Avenue - 45% (2)

 

Fee Interest

 

Midtown / Plaza District

 

607,000

 

100.0

 

100.0

 

$

352,000,000

 

Dec-10

 

292 Madison Avenue (2)

 

Fee Interest

 

Grand Central South

 

203,800

 

100.0

 

100.0

 

$

78,300,000

 

 

 

 

 

 

 

 

 

1,269,891

 

 

 

 

 

$

710,600,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2011 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-11

 

3 Columbus Circle - 48.9%

 

Columbus Circle

 

Fee Interest

 

741,500

 

20.1

 

20.1

 

$

500,000,000

 

 


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

(2)   Subject to long-term, third party net operating leases.

 

44



 

 

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

 

Sep-10

 

19 West 44th Street

 

Fee Interest

 

Midtown

 

292,000

 

$

123,150,000

 

$

422

 

 

 

 

 

 

 

 

 

2,842,000

 

$

1,403,150,000

 

$

494

 

 


(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.

 

45



 

 

 

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).

 

46



 

 

 

CORPORATE GOVERNANCE

 

 

 

Stephen L. Green

Chairman of the Board

Marc Holliday

Chief Executive Officer

James Mead

Chief Financial Officer

Andrew Mathias

President

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

FBR Capital Markets & Co.

 

Sir Nagarajan

 

(646) 885-5429

 

snagarajan@fbr.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) 231-8068

 

rob.stevenson@macquarie.com

Morgan Stanley

 

Chris Caton

 

(415) 576-2637

 

chris.caton@morganstanley.com

Raymond James Financial, Inc.

 

William A. Crow

 

(727) 567-2594

 

bill.crow@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.

 

47


Exhibit 99.3

 

FOR IMMEDIATE RELEASE

 

Contact:

James Mead

Chief Financial Officer

-or-

Heidi Gillette

Director, Investor Relations

212.594.2700

 

SL Green Consolidates Ownership

of Iconic Times Square Property

 

New York, NY — April 28, 2011 — SL Green Realty Corp. (NYSE: SLG) today announced it has acquired SITQ’s entire interest in 1515 Broadway, thereby consolidating full ownership of the building.   The transaction values the consolidated interests at $1.21 billion.

 

1515 Broadway, whose crown is prominently displayed in New York City’s iconic skyline, is a 1.75 million square foot, 54-story office skyscraper situated in the heart of Times Square.  The property recently underwent a $40 million strategic repositioning, which included a total lobby redesign featuring 5,000 square feet of custom art glass wrapping the core walls, new entrances, new common corridors and bathrooms.  In addition to being home to Viacom International Inc. and its famous MTV Studios, 1515 Broadway features high profile retail tenants, including Aeropostale, Oakley and Billabong.

 

SL Green President Andrew Mathias stated, “This is another in a line of highly successful joint ventures with SITQ, and we look forward to joining SITQ in making future investments. 1515 Broadway is one of our premier assets, located at the crossroads of the world in Times Square, and we expect to own it for many years to come.”

 



 

About SL Green Realty Corp.

 

SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties.  As of March 31, 2011, SL Green owned interests in 43 Manhattan properties totaling more than 29.7 million square feet.  This included ownership interests in 22.3 million square feet of office buildings, ownership interests in 334,782 square feet of free-standing and condominium retail properties, and debt and preferred equity investments secured by 7.4 million square feet of properties.  In addition to its Manhattan investments, SL Green holds interests in 31 suburban assets totaling 6.8 million square feet in Brooklyn, Queens, Long Island, Westchester County, Connecticut and New Jersey, along with six development properties encompassing approximately 1.3 million square feet and three land interests.

 

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 differ materially, 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 that 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 metropolitan 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,

 

2



 

in particular in the New York metropolitan 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.

 

###

 

3