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
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition
Following the issuance of a press release on April 27, 2011 announcing the Companys results for the first quarter ended March 31, 2011, the Company intends to make available supplemental information regarding the Companys operations that is too voluminous for a press release. The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.
The information (including exhibits 99.1 and 99.2) being furnished pursuant to this Item 2.02 Results of Operations and Financial Condition shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Act, or the Exchange Act regardless of any general incorporation language in such filing.
Item 7.01. Regulation FD Disclosure
As discussed in Item 2.02 above, on April 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
operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Companys ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
The Company presents earnings before interest, taxes, depreciation and amortization (EBITDA) because the Company believes that EBITDA, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Companys ability to incur and service debt. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to EBITDA.
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 Companys leverage position relative to the Companys estimated market value. The Companys estimated market value is based upon the quarter-end trading price of the Companys common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Companys preferred equity. This ratio is presented on a consolidated basis and a combined basis. The combined debt to market capitalization includes the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture debt. The Company believes this ratio may provide investors with another measure of the Companys current leverage position. The debt to market capitalization ratio should be used as one measure of the Companys leverage position, and this measure is commonly used in the REIT sector; however, this may not be comparable to other REITs that do not compute in the same manner. The debt to market capitalization ratio does not represent the Companys borrowing capacity and should not be considered an alternative measure to the Companys current lending arrangements.
Coverage Ratios
The Company presents fixed charge and interest coverage ratios to provide a measure of the Companys financial flexibility to service current debt amortization, interest expense and ground rent from current cash net operating income. These coverage ratios are provided on both a consolidated and combined basis. The combined coverage ratios include the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture fixed charges and cash net operating income. These coverage ratios represent a common measure of the Companys ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
SL GREEN REALTY CORP. |
|
|
|
|
|
|
|
|
/s/ James Mead |
|
|
James Mead |
|
|
Chief Financial Officer |
|
Date: April 28, 2011
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
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 Companys 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 Companys senior unsecured notes from Standard & Poors 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 Companys 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 Companys 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 Funds 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 Companys 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 Companys 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 Companys 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.
Conference Call and Audio Webcast
The Companys executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio webcast on 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 Companys website, www.slgreen.com, under Financial Reports in the Investors section.
The live conference will be webcast in listen-only mode on the Companys website under Event Calendar & Webcasts in the Investors section and on Thomsons StreetEvents Network. The conference may also be accessed by dialing 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 Citys 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 Companys distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212.594.2700.
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 Companys Supplemental Package.
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 Companys control. Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Companys 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 Companys securities.
SL GREEN REALTY CORP.
STATEMENTS OF OPERATIONS-UNAUDITED
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
| ||||
|
|
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 |
|
SL GREEN REALTY CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except per share data)
|
|
March 31, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Commercial real estate properties, at cost: |
|
|
|
|
| ||
Land and land interests |
|
$ |
1,974,994 |
|
$ |
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 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
| ||||
|
|
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 Companys share of joint venture transaction related costs.
|
|
Three Months Ended |
| ||||
|
|
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 |
|
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 000s) |
|
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.
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 Greens common stock is listed on the New York Stock Exchange, and trades under the symbol SLG.
· SL Green maintains an internet site at www.slgreen.com at which most key investor relations data pertaining to dividend declaration, payout, current and historic share price, etc. can be found. Such information is not incorporated into this supplemental financial package. This supplemental financial package is available through the Companys internet site.
· This data is furnished to supplement audited and unaudited regulatory filings of the Company and should be read in conjunction with those filings. The financial data herein is unaudited and is provided from the perspective of timeliness to assist readers of quarterly and annual financial filings. As such, data otherwise contained in future regulatory filings covering the same period may restate the data presented herein.
Questions pertaining to the information contained herein should be referred to Investor Relations at investor.relations@slgreen.com or at 212-216-1601.
Forward-looking Statement
This 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 Companys control. Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Companys 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 Companys 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.
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 |
CORPORATE PROFILE |
SL Green Realty Corp., or the Company, is New York Citys largest commercial office landlord and is the only fully integrated, self-managed, self-administered Real Estate Investment Trust, or REIT, primarily focused on owning and operating office buildings in Manhattan.
The Company was formed on August 20, 1997 to continue the commercial real estate business of S.L. Green Properties Inc., a company that was founded in 1980 by Stephen L. Green, our current Chairman. For more than 25 years SL Green has been engaged in the business of owning, managing, leasing, acquiring and repositioning office properties in Manhattan. The Companys investment focus is to create value through strategically acquiring, redeveloping and repositioning office properties primarily located in Manhattan, and re-leasing and managing these properties for maximum cash flow.
In 2007, SL Green acquired Reckson Associates Realty Corp. and added over 9 million square feet to its portfolio. Included in this total is over 3 million square feet of Class A office space located in Westchester, New York and Stamford, Connecticut. These suburban portfolios serve as natural extensions of SL Greens core ownership in the Grand Central submarket of Midtown Manhattan. The Company has since made selective additions and dispositions to the holdings in these areas.
Looking forward, SL Green 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.
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 Companys 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.
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 Companys senior unsecured notes from Standard & Poors 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 Companys 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
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 Companys 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 Funds 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
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 Companys 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 Companys floating rate financing which matures in June 2016
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 Companys 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.
|
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 |
|
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
|
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
COMPARATIVE BALANCE SHEETS Unaudited |
|
|
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 |
|
COMPARATIVE BALANCE SHEETS Unaudited |
|
|
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 paidin 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 |
|
COMPARATIVE STATEMENTS OF OPERATIONS Unaudited |
|
|
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 |
|
COMPARATIVE COMPUTATION OF FFO AND FAD Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
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 |
% |
CONDENSED CONSOLIDATED STATEMENT OF EQUITY Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
| |||||||||
|
|
Series C |
|
Series D |
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
| |||||||||
|
|
Preferred |
|
Preferred |
|
Common |
|
Additional |
|
Treasury |
|
Retained |
|
Noncontrolling |
|
Comprehensive |
|
|
| |||||||||
|
|
Stock |
|
Stock |
|
Stock |
|
Paid-In Capital |
|
Stock |
|
Earnings |
|
Interests |
|
Income |
|
TOTAL |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at December 31, 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 |
|
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 |
|
JOINT VENTURE STATEMENTS Balance Sheet for Unconsolidated Property Joint Ventures Unaudited ($000s 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 Companys 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. |
JOINT VENTURE STATEMENTS Statements of Operations for Unconsolidated Property Joint Ventures Unaudited ($000s 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 |
) |
SELECTED FINANCIAL DATA Capitalization Analysis Unaudited ($000s 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 |
| |||||
Companys 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 |
% |
SELECTED FINANCIAL DATA Property NOI and Coverage Ratios Unaudited ($000s 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 |
|
SELECTED FINANCIAL DATA 2011 Same Store - Consolidated Unaudited ($000s 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: |
Nonbuilding 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 |
% | ||||||||
SELECTED FINANCIAL DATA 2011 Same Store - Joint Venture Unaudited ($000s 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: |
Nonbuilding 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 |
% | ||||||||
DEBT SUMMARY SCHEDULE - Consolidated Unaudited |
|
|
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.
DEBT SUMMARY SCHEDULE - Joint Venture
Unaudited |
|
|
|
|
|
|
|
|
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% |
|
DEBT SUMMARY SCHEDULE - Reckson
Unaudited |
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% |
|
SUMMARY OF GROUND LEASE ARRANGEMENTS
Consolidated |
|
|
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 Companys 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 Companys option through 2054.
Debt and Preferred Equity Investments
($000s 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
Debt and Preferred Equity Investments
($000s omitted) |
|
|
|
|
|
|
Weighted Average |
|
Weighted Average |
|
Current |
| |||
Type of Investment |
|
Quarter End Balance (1) |
|
Senior Financing |
|
Exposure PSF |
|
Yield During Quarter |
|
Yield |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
New York City |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Senior Mortgage Debt |
|
$ |
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.
Debt and Preferred Equity Investments
($000s 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
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%.
SELECTED PROPERTY DATA
|
|
|
|
|
|
|
# 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.
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 Intl 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 Intl 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 Intl 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 Intl 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 Intl 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 Intl 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.
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. Lukes 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, Citigroups 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 $45.91. |
(2)- |
40% of Portfolios largest tenants have investment grade credit ratings. 31% of SLG share of annualized rent is derived from these tenants. |
|
|
TENANT DIVERSIFICATION
Manhattan and Suburban Properties |
|
|
Based on SLG Share of Base Rental Revenue
Based on SLG Share of Square Feet Leased
|
|
Leasing Activity - Manhattan Properties
|
|
|
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Rent/Rentable SF ($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.
Leasing Activity - Manhattan Properties
|
Activity |
|
Building Address |
|
# of Leases |
|
Term |
|
Useable SF |
|
Rentable SF |
|
New Cash Rent |
|
Prev. Escalated |
|
TI / Rentable |
|
Free Rent # |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
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 $48.20/rsf for 559,552 rentable SF. |
Leasing Activity - Suburban Properties |
|
| |
Available Space | |
|
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Rent/Rentable SF ($s)(1) |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Vacancy at 12/31/10 |
|
|
|
|
|
961,523 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Space which became available during the Quarter (A): |
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
| |
|
|
1100 King Street - 3 Intl 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. |
Leasing Activity - Suburban Properties
Leased Space |
Activity |
|
Building Address |
|
# of Leases |
|
Term |
|
Useable SF |
|
Rentable SF |
|
New Cash Rent |
|
Prev. Escalated |
|
TI / Rentable |
|
Free Rent # |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Available Space as of 3/31/11 |
|
|
|
|
|
1,128,118 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
1100 King Street - 3 Intl 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 Intl Drive |
|
1 |
|
2.0 |
|
2,803 |
|
2,803 |
|
$ |
34.00 |
|
$ |
33.30 |
|
$ |
14.79 |
|
|
|
|
|
1100 King Street - 5 Intl 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. |
ANNUAL LEASE EXPIRATIONS - Manhattan Properties
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
| ||||||||||||||||||||||||||
Year of Lease Expiration |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2011 |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2011 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
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) Citigroups net lease at 388-390 Greenwich Street which expires in 2020, current net rent is $39.66/psf with annual CPI escalation.
ANNUAL LEASE EXPIRATIONS - Suburban Properties
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
| ||||||||||||||||||||||||||
Year of Lease |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2011 |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized |
|
Year 2011 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
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.
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.) |
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.
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.
SUPPLEMENTAL DEFINITIONS
|
Adjusted EBITDA is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to EBITDA.
Annualized rent is calculated as monthly base rent and escalations per the lease, as of a certain date, multiplied by 12.
Debt service coverage is adjusted EBITDA divided by total interest and principal payments.
Equity income / (loss) from affiliates are generally accounted for on a cost basis and realized gains and losses are included in current earnings. For investments in private companies, the Company periodically reviews its investments and management determines if the value of such investments have been permanently impaired. Permanent impairment losses for investments in public and private companies are included in current earnings.
Fixed charge is the total payments for interest, principal amortization, ground leases and preferred stock dividend.
Fixed charge coverage is adjusted EBITDA divided by fixed charge.
Funds available for distribution (FAD) is defined as FFO plus non-real estate depreciation, 2% allowance for straight line credit loss, adjustment for straight line ground rent, non-cash deferred compensation, a pro-rata adjustment for FAD for SLGs unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.
Funds from operations (FFO) is defined under the White Paper approved by the Board of Governors of NAREIT in April 2002 as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.
Interest coverage is adjusted EBITDA divided by total interest expense.
Junior Mortgage Participations are subordinate interests in first mortgages.
Mezzanine Debt Loans are loans secured by ownership interests.
Percentage leased represents the percentage of leased square feet, including month-to-month leases, to total rentable square feet owned, as of the date reported. Space is considered leased when the tenant has either taken physical or economic occupancy.
Preferred Equity Investments are equity investments entitled to preferential returns that are senior to common equity.
Recurring capital expenditures represents non-incremental building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include immediate building improvements that were taken into consideration when underwriting the purchase of a building or which are incurred to bring a building up to operating standard.
Redevelopment costs are non-recurring capital expenditures incurred in order to improve buildings to SLGs operating standards. These building costs are taken into consideration during the underwriting for a given propertys acquisition.
Same-store NOI growth is the change in the NOI (excluding straight-line rents) of the same-store properties from the prior year reporting period to the current year reporting period.
Same-store properties include all properties that were owned during both the current and prior year reporting periods and excludes development properties prior to being stabilized for both the current and prior reporting period.
Second generation TIs and LCs are tenant improvements, lease commissions, and other leasing costs incurred during leasing of second generation space. Costs incurred prior to leasing available square feet are not included until such space is leased. Second generation space excludes square footage vacant at acquisition.
SLGs share of total debt to market capitalization is calculated as SLGs share of total debt divided by the sum of total debt plus market equity and preferred stock at liquidation value. SLGs share of total debt includes total consolidated debt plus SLGs pro rata share of the debt of unconsolidated joint ventures less JV partners share of debt. Market equity assumes conversion of all OP units into common stock.
Total square feet owned represents 100% of the square footage of properties either owned directly by SLG or in which SLG has an interest (e.g. joint ventures).
CORPORATE GOVERNANCE
|
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 |
|
|
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.
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 SITQs 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 Citys 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 Citys 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,
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.
###