UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
July 27, 2011 (July 26, 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 July 26, 2011 announcing the Companys results for the second quarter ended June 30, 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 July 26, 2011, the Company issued a press release announcing its results for the second quarter ended June 30, 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 second quarter 2011 earnings.
99.2 Supplemental package.
NON-GAAP Supplemental Financial Measures
Funds from Operations (FFO)
FFO is a widely recognized measure of REIT performance. We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do. The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002 defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. We present
FFO because we consider it an important supplemental measure of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITS, particularly those that own and operate commercial office properties. We also use FFO as one of several criteria to determine performance-based bonuses for members of our senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Companys ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.
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 in the same manner 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: July 27, 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
SECOND QUARTER 2011 FFO OF $1.10 PER SHARE BEFORE TRANSACTION COSTS AND EPS OF $6.26 PER SHARE
Operating Highlights
· Second quarter FFO of $1.10 per diluted share before transaction related costs of $0.02 per share, a 1.9 percent increase as compared with $1.08 per diluted share before transaction related costs of $0.06 per share for the second quarter of 2010. FFO after transaction costs was $1.08 per diluted share for the second quarter of 2011, a 5.9 percent increase as compared with $1.02 per diluted share after transaction costs for the second quarter of 2010.
· Second quarter net income attributable to common stockholders of $6.26 per diluted share as compared with $1.75 per diluted share in the second quarter of 2010. Results for 2011 include a gain on sale and a purchase price fair value adjustment of $6.06 per diluted share.
· Combined same-store GAAP NOI increased 2.6 percent to $174.4 million.
· Signed 67 Manhattan leases totaling 469,731 square feet during the second quarter and signed 133 Manhattan leases totaling 1,046,814 square feet in 2011. The mark-to-market on office leases signed in Manhattan was 0.3 percent higher in the second quarter and 5.5 percent higher year-to-date than the previously fully escalated rents on the same office spaces.
· Signed 31 Suburban leases totaling 177,964 square feet during the second quarter and 69 Suburban leases totaling 319,894 square feet in 2011. The mark-to-market on office leases signed in the Suburbs was 5.5 percent lower in the second quarter and 3.2 percent lower year-to-date than the previously fully escalated rents on the same office spaces.
· Quarter-end occupancy of 94.9 percent in Manhattan same-store properties, excluding 100 Church Street, as compared to 94.5 percent in the same quarter of the previous year.
Investing Highlights
· Consolidated a 100% interest in 1515 Broadway through the buyout of the Companys joint venture partner. The transaction valued the consolidated
interests of the property at $1.234 billion. The Company assumed its pro-rata share of the $458.8 million mortgage encumbering the property.
· Concluded a recapitalization of 280 Park Avenue resulting in the Company and Vornado Realty Trust (NYSE: VNO) holding a significant majority equity stake in the property.
· Successfully converted a debt position in 110 East 42nd Street into a substantial ownership interest in the office condominium, along with control of the asset. In connection with this transaction, the Company modified its senior mezzanine loan on the property simultaneous with the modification of the underlying mortgage loan.
· Sold 28 West 44th Street for $161.0 million. The Company realized a gain of $46.1 million on the sale. The net sales proceeds were re-invested in a tax efficient manner.
· Originated or purchased $55.7 million of new debt investments at an average current yield of 8.5 percent.
Financing Highlights
· Sold approximately 3.3 million shares of common stock through At-The-Market (ATM) equity offering programs for aggregate gross proceeds of $262.0 million ($258.1 million of net proceeds after related expenses). In 2011 to date, the Company has sold 6.7 million shares of its common stock through the ATM for aggregate gross proceeds of $525.0 million ($517.1 million of net proceeds after related expenses).
· Refinanced 521 Fifth Avenue with a new $150.0 million 2-year mortgage which carries a floating rate of interest of 200 basis points over the 30-day LIBOR. In connection with that refinancing, the Company acquired the fee interest in the property for $15.0 million.
· Refinanced 919 Third Avenue with a new 12-year $500.0 million mortgage which bears interest at a fixed rate of 5.116%. The new mortgage replaced the former 10-year, $219.9 million loan with a 6.867% interest rate which was scheduled to mature in August 2011.
· Refinanced 1551/1555 Broadway with a new 10-year $180.0 million mortgage which bears interest at a fixed rate of 5.10%. The new mortgage replaced the former $127.4 million loan, which was scheduled to mature in October 2011.
· Repaid the $108.3 million mortgage secured by the property located at Landmark Square, Stamford, Connecticut, in anticipation of a new mortgage financing in the second half of 2011.
Summary
New York, NY, July 26, 2011 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $92.9 million, or $1.08 per diluted share, for the quarter ended June 30, 2011, compared to $81.5 million, or $1.02 per diluted share, for the same quarter in 2010.
Net income attributable to common stockholders totaled $526.5 million, or $6.26 per diluted share, for the quarter ended June 30, 2011, compared to $137.0 million, or $1.75 per diluted share, for the same quarter in 2010. The per share increase was primarily due to a gain on the sale of 28 West 44th Street of $0.54 per diluted share and a purchase price fair value adjustment on the acquisition of our partners interest in 1515 Broadway of $5.52 per diluted share in 2011 compared to a gain on sale of $1.59 per diluted share in 2010.
Operating and Leasing Activity
For the second quarter of 2011, the Company reported revenues and operating income of $300.7 million and $164.7 million, respectively, an increase of 19.5 percent and 21.8 percent compared to $251.6 million and $135.2 million, respectively, for the same period in 2010.
Same-store GAAP NOI on a combined basis increased by 2.6 percent to $174.4 million for the second quarter of 2011, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to the same quarter in 2010. Consolidated property NOI increased by 2.8 percent to $147.5 million and unconsolidated joint venture property NOI increased 1.3 percent to $26.9 million.
Occupancy for the Companys same-store Manhattan portfolio, excluding 100 Church Street, at June 30, 2011 was 94.9 percent as compared to 94.5 percent for the same period in the previous year. During the quarter, the Company signed 56 office leases in its Manhattan portfolio totaling 453,173 square feet. Thirteen leases totaling 112,246 square feet represented office leases that replaced previous vacancy, while 43 office leases comprising 340,927 square feet had average starting rents of $54.44 per rentable square foot, representing a 0.3 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 second quarter was 8.6 years and average tenant concessions were 1.9 months of free rent with a tenant improvement allowance of $41.12 per rentable square foot. Of the 359,583 square feet of office leases which commenced during the second quarter, 157,391 square feet represented office leases that replaced previous vacancy, while 202,192 square feet represented office leases that had average starting rents of $59.91 per rentable square foot, representing a 6.5 percent increase over the previously fully escalated rents on the same office spaces.
Occupancy for the Companys Suburban portfolio was 86.4 percent at June 30, 2011. During the quarter, the Company signed 28 office leases in the Suburban portfolio totaling 152,961 square feet. Seven leases and 14,859 square feet represented office leases that replaced previous vacancy, while 21 office leases comprising 138,102 square feet had average starting rents of $31.60 per rentable square foot, representing an 5.5 percent decrease over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the second quarter was 5.4 years and average tenant concessions were 3.4 months of free rent with a tenant improvement allowance of $14.44 per rentable square foot. Of the 180,505 square feet of office leases which commenced during the second quarter, 18,996 square feet represented office leases that replaced previous vacancy, while 161,509 square feet represented office
leases that had average starting rents of $31.67 per rentable square foot, representing a 4.3 percent decrease over the previously fully escalated rents on the same office spaces.
Significant leases that were signed during the second quarter included:
· New lease/early renewal with Rothstein Kass & Company for 12 years for 88,049 square feet at 1350 Avenue of the Americas;
· New lease with UN Women for 10 years for 73,595 square feet at 220 East 42nd Street;
· Early renewal and expansion with Adzinia Media Group for 4.4 years for 34,920 square feet at 1350 Avenue of the Americas;
· New lease with Wilk Auslander LLP for 10 years for 33,799 square feet at 1515 Broadway;
· Early renewal with Skadden, Arps, Slate, Meagher & Flom LLP for 7.4 years for 56,126 square feet at 360 Hamilton Avenue, White Plains, Westchester County; and
· Early renewal with Bank of America for 5 years for 24,445 square feet at Jericho Plaza, Long Island.
Marketing, general and administrative, or MG&A, expenses for the quarter ended June 30, 2011 were $22.5 million, or 6.4 percent of total revenues including the Companys share of joint venture revenue, compared to $18.4 million, or 5.7 percent of total revenues including the Companys share of joint venture revenue, for the quarter ended June 30, 2010.
Real Estate Investment Activity
In April 2011, the Company acquired the entire interest of SITQ Immobilier, a subsidiary of Caisse de depot et placement du Quebec, or SITQs, in 1515 Broadway, thereby consolidating full ownership of the office building. The transaction valued the consolidated interests at $1.234 billion and the Company assumed its pro-rata share of the $458.8 million mortgage encumbering the property. This property, which was originally acquired by the joint venture in May 2002, was previously accounted for as an investment in unconsolidated joint ventures.
In May 2011, 280 Park Avenue equity partners Broadway Partners and Investcorp executed a recapitalization agreement with mezzanine debt holders SL Green and Vornado. The recapitalization merged the parties respective equity and debt positions to form a new ownership structure for the Class A office property and included funding for an approximate $150 million repositioning and re-tenanting program. The recapitalization followed the formation of a 50/50 joint venture between Vornado and SL Green that combined their mezzanine debt positions, which totaled $400 million. That joint venture now holds a significant majority equity stake in the property.
In May 2011, the Company successfully converted a debt position in 110 East 42nd Street into a substantial ownership interest in the office condominium, along with control of the
asset. In connection with this transaction, the Company modified its senior mezzanine loan on the property simultaneous with the modification of the underlying mortgage loan.
In May 2011, SL Green sold its 359,000 square foot property located at 28 West 44th Street for $161.0 million and realized a gain of $46.1 million on the sale. The net sales proceeds were re-invested in a tax efficient manner.
Debt and Preferred Equity Investment Activity
The Companys debt and preferred equity investment portfolio totaled $582.4 million at June 30, 2011, an increase of 0.5 percent, or $3.1 million, from March 31, 2011. During the second quarter, the Company purchased and originated new debt investments totaling $55.7 million, which are directly or indirectly collateralized by commercial office properties, and received $35.5 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 June 30, 2011 and had a weighted average yield for the quarter ended June 30, 2011 of 7.4 percent, exclusive of loans with a net carrying value of $85.9 million, which are on non-accrual status.
Financing and Capital Activity
In the second quarter of 2011, the Company sold approximately 3.3 million shares of common stock through ATM equity offering programs for aggregate gross proceeds of approximately $262.0 million ($258.1 million of net proceeds after related expenses). In 2011 to date, the Company has sold 6.7 million shares of its common stock through the ATM for aggregate gross proceeds of approximately $525.0 million ($517.1 million of net proceeds after related expenses). There is no additional capacity under these programs.
In April 2011, the Company refinanced 521 Fifth Avenue with a new $150.0 million 2-year mortgage which carries a floating rate of interest of 200 basis points over the 30-day LIBOR. In connection with that refinancing, the Company acquired the fee interest in the property for $15.0 million.
In May 2011, the Company repaid the $108.3 million mortgage securing the property located at Landmark Square, Stamford, Connecticut in anticipation of a new mortgage financing in the second half of 2011. This mortgage was scheduled to mature in February 2012.
In June 2011, the Company, along with New York State Teachers Retirement System its joint venture partner, refinanced 919 Third Avenue with a new 12-year $500.0 million mortgage which bears interest at a fixed rate of 5.116%. The new mortgage replaced the former 10-year, $250 million loan, which carried a balance of $219.9 million at payoff with a 6.867% interest rate which was scheduled to mature in August 2011.
In June 2011, the Company, along with Jeff Sutton, its joint venture partner, refinanced 1551/1555 Broadway when it closed on a new ten-year $180.0 million mortgage which bears interest at a fixed rate of 5.10%. The new mortgage replaced the former $127.4 million loan, which was scheduled to mature in October 2011.
In April 2011, the Company, along with The Moinian Group, its joint venture partner, refinanced the bridge loan on 3 Columbus Circle 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, the bridge loan lenders, were repaid. The joint venture has the ability to increase the mortgage by $40.0 million based on meeting certain performance hurdles.
Dividends
During the second 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 July 15, 2011 to stockholders of record on the close of business on June 30, 2011; and
· $0.4766 and $0.4922 per share on the Companys Series C and D Preferred Stock, respectively, for the period April 15, 2011 through and including July 14, 2011, which were paid on July 15, 2011 to stockholders of record on the close of business on June 30, 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 Wednesday, July 27, 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 866.831.6162 Domestic or 617.213.8852 International, using pass-code SL Green.
A replay of the call will be available through August 3, 2011 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 66320613.
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 June 30, 2011, SL Green owned interests in 57 Manhattan properties totaling more than 33.6 million square feet. This included ownership interests in 25.8 million square feet of commercial properties and debt and preferred equity investments secured by 7.6 million square feet of properties. In addition to its Manhattan investments, SL Green holds ownership interests and debt and preferred equity interests in 32 suburban assets totaling 7.3 million square feet in Brooklyn, Queens, Long Island, Westchester County, Connecticut and New Jersey, along with four development properties in the suburbs encompassing approximately 465,000 square feet.
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 11 and 12 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.
SL GREEN REALTY CORP.
STATEMENTS OF OPERATIONS-UNAUDITED
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
Revenue: |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
240,585 |
|
$ |
193,252 |
|
$ |
469,555 |
|
$ |
385,462 |
|
Escalations and reimbursement revenues |
|
34,994 |
|
28,655 |
|
65,269 |
|
58,749 |
| ||||
Preferred equity and investment income |
|
15,144 |
|
20,788 |
|
79,823 |
|
41,167 |
| ||||
Other income |
|
9,932 |
|
8,877 |
|
17,180 |
|
17,075 |
| ||||
Total revenues |
|
300,655 |
|
251,572 |
|
631,827 |
|
502,453 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Equity in net income from unconsolidated joint ventures |
|
2,184 |
|
10,005 |
|
10,390 |
|
25,381 |
| ||||
Gain (loss) on early extinguishment of debt |
|
971 |
|
(1,276 |
) |
971 |
|
(1,389 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
62,406 |
|
52,748 |
|
122,710 |
|
109,531 |
| ||||
Real estate taxes |
|
43,975 |
|
37,194 |
|
84,042 |
|
74,166 |
| ||||
Ground rent |
|
7,813 |
|
7,679 |
|
15,647 |
|
15,501 |
| ||||
Loan loss and other investment reserves, net of recoveries |
|
1,280 |
|
4,985 |
|
(1,870 |
) |
10,985 |
| ||||
Transaction related costs |
|
1,217 |
|
4,104 |
|
3,651 |
|
5,162 |
| ||||
Marketing, general and administrative |
|
22,454 |
|
18,379 |
|
42,475 |
|
36,778 |
| ||||
Total expenses |
|
139,145 |
|
125,089 |
|
266,655 |
|
252,123 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Income |
|
164,665 |
|
135,212 |
|
376,533 |
|
274,322 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense, net of interest income |
|
68,990 |
|
56,941 |
|
134,063 |
|
113,729 |
| ||||
Amortization of deferred financing costs |
|
2,690 |
|
1,571 |
|
6,496 |
|
3,867 |
| ||||
Depreciation and amortization |
|
65,539 |
|
55,373 |
|
129,036 |
|
110,898 |
| ||||
Loss on investment in marketable securities |
|
6 |
|
|
|
133 |
|
285 |
| ||||
Net income from Continuing Operations |
|
27,440 |
|
21,327 |
|
106,805 |
|
45,543 |
| ||||
Net income from Discontinued Operations |
|
560 |
|
2,403 |
|
1,298 |
|
4,320 |
| ||||
Gain on sale of discontinued operations |
|
46,085 |
|
|
|
46,085 |
|
|
| ||||
Equity in net gain on sale of joint venture interest |
|
|
|
126,769 |
|
|
|
126,769 |
| ||||
Purchase price fair value adjustment |
|
475,102 |
|
|
|
488,890 |
|
|
| ||||
Net income |
|
549,187 |
|
150,499 |
|
643,078 |
|
176,632 |
| ||||
Net income attributable to noncontrolling interests |
|
(15,184 |
) |
(5,916 |
) |
(20,645 |
) |
(9,855 |
) | ||||
Net income attributable to SL Green Realty Corp. |
|
534,003 |
|
144,583 |
|
622,433 |
|
166,777 |
| ||||
Preferred stock dividends |
|
(7,545 |
) |
(7,545 |
) |
(15,089 |
) |
(14,660 |
) | ||||
Net income attributable to common stockholders |
|
$ |
526,458 |
|
$ |
137,038 |
|
$ |
607,344 |
|
$ |
152,117 |
|
Earnings Per Share (EPS) |
|
|
|
|
|
|
|
|
| ||||
Net income per share (Basic) |
|
$ |
6.30 |
|
$ |
1.76 |
|
$ |
7.44 |
|
$ |
1.95 |
|
Net income per share (Diluted) |
|
$ |
6.26 |
|
$ |
1.75 |
|
$ |
7.40 |
|
$ |
1.94 |
|
|
|
|
|
|
|
|
|
|
| ||||
Funds From Operations (FFO) |
|
|
|
|
|
|
|
|
| ||||
FFO per share (Basic) |
|
$ |
1.09 |
|
$ |
1.03 |
|
$ |
2.82 |
|
$ |
2.10 |
|
FFO per share (Diluted) |
|
$ |
1.08 |
|
$ |
1.02 |
|
$ |
2.81 |
|
$ |
2.09 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common shares for net income per share |
|
83,578 |
|
78,046 |
|
81,632 |
|
77,936 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
1,912 |
|
1,325 |
|
1,858 |
|
1,413 |
| ||||
Basic weighted average shares and units outstanding for FFO per share |
|
85,490 |
|
79,371 |
|
83,490 |
|
79,349 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common share and common share equivalents |
|
84,098 |
|
78,466 |
|
82,137 |
|
78,358 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
1,912 |
|
1,325 |
|
1,858 |
|
1,413 |
| ||||
Diluted weighted average shares and units outstanding |
|
86,010 |
|
79,791 |
|
83,995 |
|
79,771 |
|
SL GREEN REALTY CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except per share data)
|
|
June 30, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Commercial real estate properties, at cost: |
|
|
|
|
| ||
Land and land interests |
|
$ |
2,472,584 |
|
$ |
1,750,220 |
|
Buildings and improvements |
|
6,835,204 |
|
5,840,701 |
| ||
Building leasehold and improvements |
|
1,289,664 |
|
1,286,935 |
| ||
Property under capital lease |
|
12,208 |
|
12,208 |
| ||
|
|
10,609,660 |
|
8,890,064 |
| ||
Less accumulated depreciation |
|
(1,008,064 |
) |
(916,293 |
) | ||
|
|
9,601,596 |
|
7,973,771 |
| ||
Cash and cash equivalents |
|
390,229 |
|
332,830 |
| ||
Restricted cash |
|
85,370 |
|
137,673 |
| ||
Investment in marketable securities |
|
55,366 |
|
34,052 |
| ||
Tenant and other receivables, net of allowance of $16,548 and $12,981 in 2011 and 2010, respectively |
|
28,452 |
|
27,054 |
| ||
Related party receivables |
|
2,579 |
|
6,295 |
| ||
Deferred rents receivable, net of allowance of $29,352 and $30,834 in 2011 and 2010, respectively |
|
244,008 |
|
201,317 |
| ||
Debt and preferred equity investments, net of discount of $19,351 and $42,937 and allowance of $41,800 and $61,361 in 2011 and 2010, respectively |
|
582,418 |
|
963,772 |
| ||
Investments in and advances to unconsolidated joint ventures |
|
896,632 |
|
631,570 |
| ||
Deferred costs, net |
|
182,241 |
|
172,517 |
| ||
Other assets |
|
575,187 |
|
819,443 |
| ||
Total assets |
|
$ |
12,644,078 |
|
$ |
11,300,294 |
|
|
|
|
|
|
| ||
Liabilities |
|
|
|
|
| ||
Mortgages and other loans payable |
|
$ |
3,978,345 |
|
$ |
3,400,468 |
|
Revolving credit facility |
|
500,000 |
|
650,000 |
| ||
Senior unsecured notes |
|
1,019,240 |
|
1,100,545 |
| ||
Accrued interest and other liabilities |
|
102,710 |
|
38,149 |
| ||
Accounts payable and accrued expenses |
|
130,735 |
|
133,389 |
| ||
Deferred revenue/gain |
|
300,093 |
|
307,678 |
| ||
Capitalized lease obligation |
|
17,077 |
|
17,044 |
| ||
Deferred land lease payable |
|
18,322 |
|
18,267 |
| ||
Dividend and distributions payable |
|
14,861 |
|
14,182 |
| ||
Security deposits |
|
43,032 |
|
38,690 |
| ||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
|
100,000 |
|
100,000 |
| ||
Total liabilities |
|
6,224,415 |
|
5,818,412 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
Noncontrolling interests in the operating partnership |
|
158,418 |
|
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 June 30, 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 June 30, 2011 and December 31, 2010, respectively |
|
96,321 |
|
96,321 |
| ||
Common stock, $0.01 par value 160,000 shares authorized, 87,723 and 81,675 issued and outstanding at June 30, 2011 and December 31, 2010, respectively (inclusive of 3,426 and 3,369 shares held in Treasury at June 30, 2011 and December 31, 2010, respectively) |
|
878 |
|
817 |
| ||
Additional paid-in capital |
|
4,105,442 |
|
3,660,842 |
| ||
Treasury stock-at cost |
|
(307,419 |
) |
(303,222 |
) | ||
Accumulated other comprehensive loss |
|
(21,589 |
) |
(22,659 |
) | ||
Retained earnings |
|
1,721,440 |
|
1,172,963 |
| ||
Total SL Green Realty Corp. stockholders equity |
|
5,869,095 |
|
4,879,084 |
| ||
Noncontrolling interests in other partnerships |
|
392,150 |
|
518,460 |
| ||
Total equity |
|
6,261,245 |
|
5,397,544 |
| ||
Total liabilities and equity |
|
$ |
12,644,078 |
|
$ |
11,300,294 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
FFO Reconciliation: |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to common stockholders |
|
$ |
526,458 |
|
$ |
137,038 |
|
$ |
607,344 |
|
$ |
152,117 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
65,539 |
|
55,373 |
|
129,036 |
|
110,898 |
| ||||
Discontinued operations depreciation adjustments |
|
|
|
1,532 |
|
676 |
|
3,059 |
| ||||
Joint venture depreciation and noncontrolling interest adjustments |
|
7,074 |
|
8,721 |
|
13,308 |
|
17,492 |
| ||||
Net income attributable to noncontrolling interests |
|
15,184 |
|
5,916 |
|
20,645 |
|
9,855 |
| ||||
Loss on equity investment in marketable securities |
|
|
|
|
|
|
|
285 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Gain on sale of discontinued operations |
|
46,085 |
|
|
|
46,085 |
|
|
| ||||
Equity in net gain on sale of joint venture interest |
|
|
|
126,769 |
|
|
|
126,769 |
| ||||
Purchase price fair value adjustment |
|
475,102 |
|
|
|
488,890 |
|
|
| ||||
Depreciation on non-rental real estate assets |
|
212 |
|
358 |
|
425 |
|
530 |
| ||||
Funds from Operations |
|
92,856 |
|
81,453 |
|
235,609 |
|
166,407 |
| ||||
Transaction related costs(1) |
|
1,589 |
|
4,695 |
|
4,043 |
|
5,753 |
| ||||
Funds from Operations before transaction related costs |
|
$ |
94,445 |
|
$ |
86,148 |
|
$ |
239,652 |
|
$ |
172,160 |
|
(1) Includes the Companys share of joint venture transaction related costs.
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
2011 |
|
2010 |
|
2011 |
|
2010 |
| ||||
Operating Income: |
|
$ |
164,665 |
|
$ |
135,212 |
|
$ |
376,533 |
|
$ |
274,322 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Marketing, general & administrative expense |
|
22,454 |
|
18,379 |
|
42,475 |
|
36,778 |
| ||||
Net operating income from discontinued operations |
|
846 |
|
4,863 |
|
3,100 |
|
9,219 |
| ||||
Loan loss and other investment reserves |
|
1,280 |
|
4,985 |
|
(1,870 |
) |
10,985 |
| ||||
Transaction related costs |
|
1,217 |
|
4,104 |
|
3,651 |
|
5,162 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Non-building revenue |
|
(17,012 |
) |
(22,765 |
) |
(81,363 |
) |
(44,799 |
) | ||||
(Gain) loss on early extinguishment of debt |
|
(971 |
) |
1,276 |
|
(971 |
) |
1,389 |
| ||||
Equity in net income from joint ventures |
|
(2,184 |
) |
(10,005 |
) |
(10,390 |
) |
(25,381 |
) | ||||
GAAP net operating income (GAAP NOI) |
|
170,295 |
|
136,049 |
|
331,165 |
|
267,675 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Net operating income from discontinued operations |
|
(846 |
) |
(4,863 |
) |
(3,100 |
) |
(9,219 |
) | ||||
GAAP NOI from other properties/affiliates |
|
(44,518 |
) |
(4,824 |
) |
(73,672 |
) |
(5,065 |
) | ||||
Same-Store GAAP NOI |
|
$ |
124,931 |
|
$ |
126,362 |
|
$ |
254,393 |
|
$ |
253,391 |
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
June 30, |
| ||||
|
|
2011 |
|
2010 |
| ||
Manhattan Operating Data: (1) |
|
|
|
|
| ||
Net rentable area at end of period (in 000s) |
|
23,390 |
|
22,012 |
| ||
Portfolio percentage leased at end of period |
|
92.7 |
% |
91.9 |
% | ||
Same-Store percentage leased at end of period |
|
93.6 |
%(2) |
91.7 |
% | ||
Number of properties in operation |
|
31 |
|
30 |
| ||
|
|
|
|
|
| ||
Office square feet where leases commenced during quarter (rentable) |
|
359,583 |
|
461,492 |
| ||
Average mark-to-market percentage-office |
|
6.5 |
% |
(4.4 |
)% | ||
Average starting cash rent per rentable square foot-office |
|
$ |
59.91 |
|
$ |
40.09 |
|
(1) Includes wholly owned and joint venture properties.
(2) Excluding 100 Church Street, which is in lease-up, occupancy would be 94.9% as of June 30, 2011
Exhibit 99.2
SL Green Realty Corp.
Second Quarter
Supplemental Data
June 30, 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 June 30, 2011 that will be released on Form 10-Q to be filed on or before August 9, 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 |
19-21 |
|
|
Selected Financial Data |
22-25 |
Debt Summary Schedule |
26-28 |
Summary of Ground Lease Arrangements |
29 |
|
|
Debt and Preferred Equity Investments |
30-32 |
|
|
Selected Property Data |
|
Composition of Property Portfolio |
33-35 |
Largest Tenants |
36 |
Tenant Diversification |
37 |
Leasing Activity Summary |
38-41 |
Annual Lease Expirations |
42-43 |
|
|
Summary of Real Estate Acquisition/Disposition Activity |
44-46 |
Corporate Information |
47 |
Analyst Coverage |
48 |
Supplemental Definitions |
49 |
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.
SECOND QUARTER 2011 HIGHLIGHTS UNAUDITED
|
Summary
New York, NY, July 26, 2011 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $92.9 million, or $1.08 per diluted share, for the quarter ended June 30, 2011, compared to $81.5 million, or $1.02 per diluted share, for the same quarter in 2010.
Net income attributable to common stockholders totaled $526.5 million, or $6.26 per diluted share, for the quarter ended June 30, 2011, compared to $137.0 million, or $1.75 per diluted share, for the same quarter in 2010. The per share increase was primarily due to a gain on the sale of 28 West 44th Street of $0.54 per diluted share and a purchase price fair value adjustment on the acquisition of our partners interest in 1515 Broadway of $5.52 per diluted share in 2011 compared to a gain on sale of $1.59 per diluted share in 2010.
Operating and Leasing Activity
For the second quarter of 2011, the Company reported revenues and operating income of $300.7 million and $164.7 million, respectively, an increase of 19.5 percent and 21.8 percent compared to $251.6 million and $135.2 million, respectively, for the same period in 2010.
Same-store GAAP NOI on a combined basis increased by 2.6 percent to $174.4 million for the second quarter of 2011, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to the same quarter in 2010. Consolidated property NOI increased by 2.8 percent to $147.5 million and unconsolidated joint venture property NOI increased 1.3 percent to $26.9 million.
Occupancy for the Companys same-store Manhattan portfolio, excluding 100 Church Street, at June 30, 2011 was 94.9 percent as compared to 94.5 percent for the same period in the previous year. During the quarter, the Company signed 56 office leases in its Manhattan portfolio totaling 453,173 square feet. Thirteen leases totaling 112,246 square feet represented office leases that replaced previous vacancy, while 43 office leases comprising 340,927 square feet had average starting rents of $54.44 per rentable square foot, representing a 0.3 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 second quarter was 8.6 years and average tenant concessions were 1.9 months of free rent with a tenant improvement allowance of $41.12 per rentable square foot. Of the 359,583 square feet of office leases which commenced during the second quarter, 157,391 square feet represented office leases that replaced previous vacancy, while 202,192 square feet represented office leases that had average starting rents of $59.91 per rentable square foot, representing a 6.5 percent increase over the previously fully escalated rents on the same office spaces.
Occupancy for the Companys Suburban portfolio was 86.4 percent at June 30, 2011. During the quarter, the Company signed 28 office leases in the Suburban portfolio totaling 152,961 square feet. Seven leases and 14,859 square feet represented office leases that replaced previous vacancy, while 21 office leases comprising 138,102 square feet had average starting rents of $31.60 per rentable square foot, representing an 5.5 percent decrease over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office
SECOND QUARTER 2011 HIGHLIGHTS UNAUDITED
|
leases signed in the second quarter was 5.4 years and average tenant concessions were 3.4 months of free rent with a tenant improvement allowance of $14.44 per rentable square foot. Of the 180,505 square feet of office leases which commenced during the second quarter, 18,996 square feet represented office leases that replaced previous vacancy, while 161,509 square feet represented office leases that had average starting rents of $31.67 per rentable square foot, representing a 4.3 percent decrease over the previously fully escalated rents on the same office spaces.
Significant leases that were signed during the second quarter included:
· New lease/early renewal with Rothstein Kass & Company for 12 years for 88,049 square feet at 1350 Avenue of the Americas;
· New lease with UN Women for 10 years for 73,595 square feet at 220 East 42nd Street;
· Early renewal and expansion with Adzinia Media Group for 4.4 years for 34,920 square feet at 1350 Avenue of the Americas;
· New lease with Wilk Auslander LLP for 10 years for 33,799 square feet at 1515 Broadway;
· Early renewal with Skadden, Arps, Slate, Meagher & Flom LLP for 7.4 years for 56,126 square feet at 360 Hamilton Avenue, White Plains, Westchester County; and
· Early renewal with Bank of America for 5 years for 24,445 square feet at Jericho Plaza, Long Island.
Marketing, general and administrative, or MG&A, expenses for the quarter ended June 30, 2011 were $22.5 million, or 6.4 percent of total revenues including the Companys share of joint venture revenue, compared to $18.4 million, or 5.7 percent of total revenues including the Companys share of joint venture revenue, for the quarter ended June 30, 2010.
Real Estate Investment Activity
In April 2011, the Company acquired the entire interest of SITQ Immobilier, a subsidiary of Caisse de depot et placement du Quebec, or SITQs, in 1515 Broadway, thereby consolidating full ownership of the office building. The transaction valued the consolidated interests at $1.234 billion and the Company assumed its pro-rata share of the $458.8 million mortgage encumbering the property. This property, which was originally acquired by the joint venture in May 2002, was previously accounted for as an investment in unconsolidated joint ventures.
In May 2011, 280 Park Avenue equity partners Broadway Partners and Investcorp executed a recapitalization agreement with mezzanine debt holders SL Green and Vornado. The recapitalization merged the parties respective equity and debt positions to form a new ownership structure for the Class A office property and included funding for an approximate $150 million repositioning and re-tenanting program. The recapitalization followed the formation of a 50/50 joint venture between Vornado and SL Green that combined their mezzanine debt positions, which totaled $400 million. That joint venture now holds a significant majority equity stake in the property.
SECOND QUARTER 2011 HIGHLIGHTS UNAUDITED
|
In May 2011, the Company successfully converted a debt position in 110 East 42nd Street into a substantial ownership interest in the office condominium, along with control of the asset. In connection with this transaction, the Company modified its senior mezzanine loan on the property simultaneous with the modification of the underlying mortgage loan.
In May 2011, SL Green sold its 359,000 square foot property located at 28 West 44th Street for $161.0 million and realized a gain of $46.1 million on the sale. The net sales proceeds were re-invested in a tax efficient manner.
Debt and Preferred Equity Investment Activity
The Companys debt and preferred equity investment portfolio totaled $582.4 million at June 30, 2011, an increase of 0.5 percent, or $3.1 million, from March 31, 2011. During the second quarter, the Company purchased and originated new debt investments totaling $55.7 million, which are directly or indirectly collateralized by commercial office properties, and received $35.5 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 June 30, 2011 and had a weighted average yield for the quarter ended June 30, 2011 of 7.4 percent, exclusive of loans with a net carrying value of $85.9 million, which are on non-accrual status.
Financing and Capital Activity
In the second quarter of 2011, the Company sold approximately 3.3 million shares of common stock through ATM equity offering programs for aggregate gross proceeds of approximately $262.0 million ($258.1 million of net proceeds after related expenses). In 2011 to date, the Company has sold 6.7 million shares of its common stock through the ATM for aggregate gross proceeds of approximately $525.0 million ($517.1 million of net proceeds after related expenses). There is no additional capacity under these programs.
In April 2011, the Company refinanced 521 Fifth Avenue with a new $150.0 million 2-year mortgage which carries a floating rate of interest of 200 basis points over the 30-day LIBOR. In connection with that refinancing, the Company acquired the fee interest in the property for $15.0 million.
In May 2011, the Company repaid the $108.3 million mortgage securing the property located at Landmark Square, Stamford, Connecticut in anticipation of a new mortgage financing in the second half of 2011. This mortgage was scheduled to mature in February 2012.
In June 2011, the Company, along with New York State Teachers Retirement System its joint venture partner, refinanced 919 Third Avenue with a new 12-year $500.0 million mortgage which bears interest at a fixed rate of 5.116%. The new mortgage replaced the former 10-year, $250 million loan, which carried a balance of $219.9 million at payoff with a 6.867% interest rate which was scheduled to mature in August 2011.
In June 2011, the Company, along with Jeff Sutton, its joint venture partner, refinanced 1551/1555 Broadway when it closed on a new ten-year $180.0 million mortgage which bears interest
SECOND QUARTER 2011 HIGHLIGHTS UNAUDITED
|
at a fixed rate of 5.10%. The new mortgage replaced the former $127.4 million loan, which was scheduled to mature in October 2011.
In April 2011, the Company, along with The Moinian Group, its joint venture partner, refinanced the bridge loan on 3 Columbus Circle 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, the bridge loan lenders, were repaid. The joint venture has the ability to increase the mortgage by $40.0 million based on meeting certain performance hurdles.
Dividends
During the second 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 July 15, 2011 to stockholders of record on the close of business on June 30, 2011; and
· $0.4766 and $0.4922 per share on the Companys Series C and D Preferred Stock, respectively, for the period April 15, 2011 through and including July 14, 2011, which were paid on July 15, 2011 to stockholders of record on the close of business on June 30, 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 | |
|
June 30, 2011 | |
|
(Dollars in Thousands Except Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
| |||||||||||||
|
|
6/30/2011 |
|
3/31/2011 |
|
12/31/2010 |
|
9/30/2010 |
|
6/30/2010 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) available to common stockholders - diluted |
|
$ |
6.26 |
|
$ |
1.01 |
|
$ |
0.09 |
|
$ |
1.42 |
|
$ |
1.75 |
|
Funds from operations available to common stockholders - diluted |
|
$ |
1.08 |
|
$ |
1.75 |
|
$ |
0.93 |
|
$ |
1.82 |
|
$ |
1.02 |
|
Funds available for distribution to common stockholders - diluted |
|
$ |
0.57 |
|
$ |
1.07 |
|
$ |
0.35 |
|
$ |
1.40 |
|
$ |
0.67 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common Share Price & Dividends |
|
|
|
|
|
|
|
|
|
|
| |||||
At the end of the period |
|
$ |
82.87 |
|
$ |
75.20 |
|
$ |
67.51 |
|
$ |
63.33 |
|
$ |
55.04 |
|
High during period |
|
$ |
90.01 |
|
$ |
75.63 |
|
$ |
70.27 |
|
$ |
66.61 |
|
$ |
67.69 |
|
Low during period |
|
$ |
74.72 |
|
$ |
66.96 |
|
$ |
61.50 |
|
$ |
50.41 |
|
$ |
55.04 |
|
Common dividends per share |
|
$ |
0.100 |
|
$ |
0.100 |
|
$ |
0.100 |
|
$ |
0.100 |
|
$ |
0.100 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
FFO payout ratio |
|
9.3 |
% |
5.7 |
% |
10.7 |
% |
5.5 |
% |
9.8 |
% | |||||
FAD payout ratio |
|
17.4 |
% |
9.4 |
% |
28.8 |
% |
7.1 |
% |
15.0 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common Shares & Units |
|
|
|
|
|
|
|
|
|
|
| |||||
Common shares outstanding |
|
84,559 |
|
80,925 |
|
78,307 |
|
78,252 |
|
78,209 |
| |||||
Units outstanding |
|
1,912 |
|
1,912 |
|
1,249 |
|
1,249 |
|
1,211 |
| |||||
Total common shares and units outstanding |
|
86,471 |
|
82,837 |
|
79,556 |
|
79,501 |
|
79,420 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average common shares and units outstanding - basic |
|
85,490 |
|
81,206 |
|
79,549 |
|
79,437 |
|
79,371 |
| |||||
Weighted average common shares and units outstanding - diluted |
|
86,010 |
|
81,643 |
|
79,937 |
|
79,781 |
|
79,791 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
| |||||
Market value of common equity |
|
$ |
7,165,852 |
|
$ |
6,229,342 |
|
$ |
5,370,826 |
|
$ |
5,034,798 |
|
$ |
4,371,277 |
|
Liquidation value of preferred equity |
|
392,500 |
|
392,500 |
|
392,500 |
|
392,500 |
|
392,500 |
| |||||
Consolidated debt |
|
5,597,585 |
|
5,020,380 |
|
5,251,013 |
|
4,628,207 |
|
4,558,947 |
| |||||
Consolidated market capitalization |
|
$ |
13,155,937 |
|
$ |
11,642,222 |
|
$ |
11,014,339 |
|
$ |
10,055,505 |
|
$ |
9,322,724 |
|
SLG portion of JV debt |
|
1,783,078 |
|
1,670,792 |
|
1,603,918 |
|
1,819,118 |
|
1,820,107 |
| |||||
Combined market capitalization |
|
$ |
14,939,015 |
|
$ |
13,313,014 |
|
$ |
12,618,257 |
|
$ |
11,874,623 |
|
$ |
11,142,831 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated debt to market capitalization |
|
42.5 |
% |
43.1 |
% |
47.7 |
% |
46.0 |
% |
48.9 |
% | |||||
Combined debt to market capitalization |
|
49.4 |
% |
50.3 |
% |
54.3 |
% |
54.3 |
% |
57.2 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated debt service coverage |
|
2.3 |
|
2.9 |
|
2.4 |
|
3.6 |
|
2.6 |
| |||||
Consolidated fixed charge coverage |
|
2.0 |
|
2.4 |
|
2.0 |
|
2.9 |
|
2.1 |
| |||||
Combined fixed charge coverage |
|
1.8 |
|
2.1 |
|
1.7 |
|
2.4 |
|
1.8 |
|
Supplemental Information |
Second Quarter 2011 |
|
SL Green Realty Corp. |
|
|
Key Financial Data | |
|
June 30, 2011 | |
|
(Dollars in Thousands Except Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
| |||||||||||||
|
|
6/30/2011 |
|
3/31/2011 |
|
12/31/2010 |
|
9/30/2010 |
|
6/30/2010 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Real estate assets before depreciation |
|
$ |
10,609,660 |
|
$ |
9,377,934 |
|
$ |
8,890,064 |
|
$ |
8,599,674 |
|
$ |
8,333,310 |
|
Investments in unconsolidated joint ventures |
|
$ |
896,632 |
|
$ |
916,600 |
|
$ |
631,570 |
|
$ |
777,556 |
|
$ |
775,765 |
|
Debt and Preferred Equity Investments |
|
$ |
582,418 |
|
$ |
579,287 |
|
$ |
963,772 |
|
$ |
907,936 |
|
$ |
867,393 |
|
Cash and cash equivalents |
|
$ |
390,229 |
|
$ |
234,009 |
|
$ |
332,830 |
|
$ |
270,803 |
|
$ |
339,577 |
|
Investment in marketable securities |
|
$ |
55,366 |
|
$ |
64,440 |
|
$ |
34,052 |
|
$ |
72,090 |
|
$ |
72,993 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
|
$ |
12,644,078 |
|
$ |
11,442,366 |
|
$ |
11,300,294 |
|
$ |
10,587,875 |
|
$ |
10,408,034 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed rate & hedged debt |
|
$ |
4,458,109 |
|
$ |
4,117,683 |
|
$ |
4,136,362 |
|
$ |
3,360,132 |
|
$ |
3,249,291 |
|
Variable rate debt |
|
1,139,476 |
|
781,074 |
|
1,114,651 |
|
1,268,075 |
|
1,309,656 |
| |||||
Total consolidated debt |
|
$ |
5,597,585 |
|
$ |
4,898,757 |
|
$ |
5,251,013 |
|
$ |
4,628,207 |
|
$ |
4,558,947 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities |
|
$ |
6,224,415 |
|
$ |
5,682,787 |
|
$ |
5,818,412 |
|
$ |
5,202,544 |
|
$ |
5,141,952 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed rate & hedged debt - including SLG portion of JV debt |
|
$ |
5,814,931 |
|
$ |
5,100,904 |
|
$ |
5,119,583 |
|
$ |
4,620,699 |
|
$ |
4,509,858 |
|
Variable rate debt - including SLG portion of JV debt |
|
1,565,732 |
|
1,468,645 |
|
1,735,348 |
|
1,826,626 |
|
1,869,196 |
| |||||
Total combined debt |
|
$ |
7,380,663 |
|
$ |
6,569,549 |
|
$ |
6,854,931 |
|
$ |
6,447,325 |
|
$ |
6,379,054 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
275,579 |
|
$ |
259,245 |
|
$ |
230,021 |
|
$ |
226,709 |
|
$ |
221,907 |
|
Property operating expenses |
|
(114,194 |
) |
(108,201 |
) |
(100,782 |
) |
(101,734 |
) |
(97,621 |
) | |||||
Property operating NOI |
|
$ |
161,385 |
|
$ |
151,044 |
|
$ |
129,239 |
|
$ |
124,975 |
|
$ |
124,286 |
|
NOI from discontinued operations |
|
846 |
|
2,254 |
|
2,311 |
|
4,541 |
|
4,863 |
| |||||
Total property operating NOI - consolidated |
|
$ |
162,231 |
|
$ |
153,298 |
|
$ |
131,550 |
|
$ |
129,516 |
|
$ |
129,149 |
|
SLG share of property NOI from JVs |
|
38,690 |
|
41,878 |
|
47,870 |
|
46,357 |
|
50,485 |
| |||||
Total property operating NOI - combined |
|
$ |
200,921 |
|
$ |
195,176 |
|
$ |
179,420 |
|
$ |
175,873 |
|
$ |
179,634 |
|
Debt and preferred equity investment income |
|
15,144 |
|
64,678 |
|
22,383 |
|
84,377 |
|
20,788 |
| |||||
Other income |
|
9,932 |
|
7,249 |
|
10,578 |
|
8,065 |
|
8,877 |
| |||||
Marketing general & administrative expenses |
|
(22,454 |
) |
(20,021 |
) |
(20,695 |
) |
(18,474 |
) |
(18,379 |
) | |||||
EBITDA - combined |
|
$ |
203,543 |
|
$ |
247,082 |
|
$ |
191,686 |
|
$ |
249,841 |
|
$ |
190,920 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated DEBT to EBITDA (trailing-12 months) |
|
7.2 |
|
6.8 |
|
7.8 |
|
7.0 |
|
7.7 |
| |||||
Combined DEBT to EBITDA (trailing-12 months) |
|
7.8 |
|
7.3 |
|
7.9 |
|
7.5 |
|
7.9 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated interest |
|
$ |
69,276 |
|
$ |
65,767 |
|
$ |
61,292 |
|
$ |
57,226 |
|
$ |
57,649 |
|
Combined interest |
|
$ |
89,618 |
|
$ |
84,151 |
|
$ |
85,795 |
|
$ |
79,511 |
|
$ |
79,755 |
|
Preferred dividends |
|
$ |
7,545 |
|
$ |
7,545 |
|
$ |
7,545 |
|
$ |
7,545 |
|
$ |
7,545 |
|
|
SL Green Realty Corp. |
|
|
Key Financial Data | |
|
June 30, 2011 | |
|
(Dollars in Thousands Except Per Share and Sq. Ft.) |
Manhattan Properties
|
|
As of or for the three months ended |
| |||||||||||||
|
|
6/30/2011 |
|
3/31/2011 |
|
12/31/2010 |
|
9/30/2010 |
|
6/30/2010 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data (Manhattan) |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
248,595 |
|
$ |
229,942 |
|
$ |
202,979 |
|
$ |
198,906 |
|
$ |
194,626 |
|
Property operating expenses |
|
97,734 |
|
91,776 |
|
85,125 |
|
86,172 |
|
80,483 |
| |||||
Property operating NOI |
|
$ |
150,861 |
|
$ |
138,166 |
|
$ |
117,854 |
|
$ |
112,734 |
|
$ |
114,143 |
|
NOI from discontinued operations |
|
846 |
|
2,254 |
|
2,311 |
|
4,541 |
|
4,863 |
| |||||
Total property operating NOI - consolidated |
|
$ |
151,707 |
|
$ |
140,420 |
|
$ |
120,165 |
|
$ |
117,275 |
|
$ |
119,006 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income - consolidated |
|
$ |
1,784 |
|
$ |
1,808 |
|
$ |
3,748 |
|
$ |
2,311 |
|
$ |
854 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SLG share of property NOI from unconsolidated JV |
|
$ |
34,026 |
|
$ |
37,456 |
|
$ |
43,267 |
|
$ |
41,582 |
|
$ |
46,043 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Statistics (Manhattan) |
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated operating office buildings |
|
24 |
|
23 |
|
22 |
|
22 |
|
22 |
| |||||
Unconsolidated operating office buildings |
|
7 |
|
7 |
|
8 |
|
8 |
|
8 |
| |||||
|
|
31 |
|
30 |
|
30 |
|
30 |
|
30 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated operating office buildings square footage |
|
17,197,945 |
|
15,601,945 |
|
15,141,945 |
|
15,141,945 |
|
14,829,700 |
| |||||
Unconsolidated operating office buildings square footage |
|
6,191,673 |
|
6,722,515 |
|
7,182,515 |
|
7,182,515 |
|
7,182,515 |
| |||||
|
|
23,389,618 |
|
22,324,460 |
|
22,324,460 |
|
22,324,460 |
|
22,012,215 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Quarter end occupancy- same store - combined office (consolidated + joint venture) |
|
93.6 |
%(1) |
93.2 |
% |
92.7 |
% |
91.6 |
% |
91.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Office Leasing Statistics (Manhattan) |
|
|
|
|
|
|
|
|
|
|
| |||||
Total office leases commenced |
|
46 |
|
63 |
|
54 |
|
44 |
|
49 |
| |||||
Total office square footage commenced |
|
359,583 |
|
703,023 |
|
793,667 |
|
510,463 |
|
461,492 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average rent psf - leases commenced |
|
$ |
59.91 |
|
$ |
48.20 |
|
$ |
46.19 |
|
$ |
41.22 |
|
$ |
40.09 |
|
Previously escalated rents psf |
|
$ |
56.25 |
|
$ |
47.75 |
|
$ |
47.44 |
|
$ |
40.69 |
|
$ |
41.95 |
|
Percentage of new rent over previously escalated rents (2) |
|
6.5 |
% |
0.9 |
% |
-2.6 |
% |
1.3 |
% |
-4.4 |
% | |||||
Tenant concession packages psf |
|
$ |
36.49 |
|
$ |
23.54 |
|
$ |
56.32 |
|
$ |
18.78 |
|
$ |
23.72 |
|
Free rent months |
|
3.4 |
|
3.5 |
|
6.5 |
|
3.2 |
|
2.8 |
|
(1) Excluding 100 Church Street, which is in lease-up, occupancy would be 94.9% as of June 30, 2011
(2) Calculated on space that was occupied within the previous 12 months
|
SL Green Realty Corp. |
|
|
Key Financial Data | |
|
June 30, 2011 | |
|
(Dollars in Thousands Except Per Share and Sq. Ft.) |
Suburban Properties
|
|
As of or for the three months ended |
| |||||||||||||
|
|
6/30/2011 |
|
3/31/2011 |
|
12/31/2010 |
|
9/30/2010 |
|
6/30/2010 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data (Suburban) |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
25,653 |
|
$ |
28,002 |
|
$ |
25,476 |
|
$ |
27,157 |
|
$ |
27,305 |
|
Property operating expenses |
|
13,183 |
|
13,001 |
|
13,277 |
|
12,721 |
|
13,329 |
| |||||
Property operating NOI |
|
$ |
12,470 |
|
$ |
15,001 |
|
$ |
12,199 |
|
$ |
14,436 |
|
$ |
13,976 |
|
NOI from discontinued operations |
|
|
|
|
|
|
|
|
|
|
| |||||
Total property operating NOI - consolidated |
|
$ |
12,470 |
|
$ |
15,001 |
|
$ |
12,199 |
|
$ |
14,436 |
|
$ |
13,976 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income - consolidated |
|
$ |
342 |
|
$ |
1,323 |
|
$ |
2,548 |
|
$ |
392 |
|
$ |
707 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SLG share of property NOI from unconsolidated JV |
|
$ |
4,665 |
|
$ |
4,422 |
|
$ |
4,586 |
|
$ |
4,776 |
|
$ |
4,444 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
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- same store - combined office (consolidated + joint venture) |
|
86.4 |
% |
86.3 |
% |
87.3 |
% |
87.0 |
% |
87.9 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Office Leasing Statistics (Suburban) |
|
|
|
|
|
|
|
|
|
|
| |||||
Total office leases commenced |
|
36 |
|
32 |
|
29 |
|
17 |
|
22 |
| |||||
Total office square footage commenced |
|
180,505 |
|
139,793 |
|
332,707 |
|
206,666 |
|
103,076 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average rent psf - leases commenced |
|
$ |
31.67 |
|
$ |
33.50 |
|
$ |
29.50 |
|
$ |
29.31 |
|
$ |
30.80 |
|
Previously escalated rents psf |
|
$ |
33.10 |
|
$ |
34.62 |
|
$ |
33.30 |
|
$ |
32.24 |
|
$ |
31.63 |
|
Percentage of new rent over previously escalated rents (1) |
|
-4.3 |
% |
-3.2 |
% |
-11.4 |
% |
-9.1 |
% |
-2.6 |
% | |||||
Tenant concession packages psf |
|
$ |
14.96 |
|
$ |
18.65 |
|
$ |
20.31 |
|
$ |
11.56 |
|
$ |
12.47 |
|
Free rent months |
|
3.2 |
|
4.7 |
|
4.6 |
|
2.8 |
|
3.1 |
|
(1) Calculated on space that was occupied within the previous 12 months
COMPARATIVE BALANCE SHEETS Unaudited |
|
|
6/30/2011 |
|
3/31/2011 |
|
12/31/2010 |
|
9/30/2010 |
|
6/30/2010 |
| |||||
Assets |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate properties, at cost: |
|
|
|
|
|
|
|
|
|
|
| |||||
Land & land interests |
|
2,472,584 |
|
1,974,994 |
|
1,750,220 |
|
$ |
1,459,690 |
|
$ |
1,392,730 |
| |||
Buildings & improvements fee interest |
|
6,835,204 |
|
5,754,193 |
|
5,840,701 |
|
5,838,978 |
|
5,647,490 |
| |||||
Buildings & improvements leasehold |
|
1,289,664 |
|
1,520,150 |
|
1,286,935 |
|
1,288,798 |
|
1,280,882 |
| |||||
Buildings & improvements under capital lease |
|
12,208 |
|
12,208 |
|
12,208 |
|
12,208 |
|
12,208 |
| |||||
|
|
10,609,660 |
|
9,261,545 |
|
8,890,064 |
|
$ |
8,599,674 |
|
$ |
8,333,310 |
| |||
Less accumulated depreciation |
|
(1,008,064 |
) |
(953,993 |
) |
(916,293 |
) |
(871,910 |
) |
(832,436 |
) | |||||
|
|
$ |
9,601,596 |
|
$ |
8,307,552 |
|
$ |
7,973,771 |
|
$ |
7,727,764 |
|
$ |
7,500,874 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other real estate investments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Investment in and advances to unconsolidated joint ventures |
|
896,632 |
|
916,600 |
|
631,570 |
|
777,556 |
|
775,765 |
| |||||
Debt and Preferred Equity Investments, net |
|
582,418 |
|
579,287 |
|
963,772 |
|
907,936 |
|
867,393 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Assets held for sale, net |
|
|
|
104,808 |
|
|
|
|
|
|
| |||||
Cash and cash equivalents |
|
390,229 |
|
234,009 |
|
332,830 |
|
270,803 |
|
339,577 |
| |||||
Restricted cash |
|
85,370 |
|
107,835 |
|
137,673 |
|
153,667 |
|
157,515 |
| |||||
Investment in marketable securities |
|
55,366 |
|
64,440 |
|
34,052 |
|
72,090 |
|
72,993 |
| |||||
Tenant and other receivables, net of $16,548 reserve at 6/30/11 |
|
28,452 |
|
26,314 |
|
27,054 |
|
29,470 |
|
22,734 |
| |||||
Related party receivables |
|
2,579 |
|
3,653 |
|
6,295 |
|
7,088 |
|
6,026 |
| |||||
Deferred rents receivable, net of reserve for tenant credit loss of $29,352 at 6/30/11 |
|
244,008 |
|
223,552 |
|
201,317 |
|
190,481 |
|
184,739 |
| |||||
Deferred costs, net |
|
182,241 |
|
180,712 |
|
172,517 |
|
156,502 |
|
147,605 |
| |||||
Other assets |
|
575,187 |
|
693,604 |
|
819,443 |
|
294,518 |
|
332,813 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Assets |
|
$ |
12,644,078 |
|
$ |
11,442,366 |
|
$ |
11,300,294 |
|
$ |
10,587,875 |
|
$ |
10,408,034 |
|
COMPARATIVE BALANCE SHEETS Unaudited |
|
|
6/30/2011 |
|
3/31/2011 |
|
12/31/2010 |
|
9/30/2010 |
|
6/30/2010 |
| |||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgages & other loans payable |
|
$ |
3,978,345 |
|
$ |
3,280,084 |
|
$ |
3,400,468 |
|
$ |
2,896,946 |
|
$ |
2,800,866 |
|
Senior unsecured notes |
|
1,019,240 |
|
1,018,674 |
|
1,100,545 |
|
831,261 |
|
858,081 |
| |||||
Revolving credit facility |
|
500,000 |
|
500,000 |
|
650,000 |
|
800,000 |
|
800,000 |
| |||||
Accrued interest and other liabilities |
|
102,710 |
|
150,895 |
|
38,149 |
|
21,357 |
|
24,645 |
| |||||
Accounts payable and accrued expenses |
|
130,735 |
|
123,728 |
|
133,389 |
|
144,814 |
|
144,168 |
| |||||
Deferred revenue |
|
300,093 |
|
294,634 |
|
307,678 |
|
320,712 |
|
325,228 |
| |||||
Capitalized lease obligations |
|
17,077 |
|
17,060 |
|
17,044 |
|
17,028 |
|
16,979 |
| |||||
Deferred land lease payable |
|
18,322 |
|
18,318 |
|
18,267 |
|
18,204 |
|
18,140 |
| |||||
Dividends and distributions payable |
|
14,861 |
|
14,563 |
|
14,182 |
|
14,203 |
|
14,228 |
| |||||
Security deposits |
|
43,032 |
|
43,196 |
|
38,690 |
|
38,019 |
|
39,617 |
| |||||
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 |
|
$ |
6,224,415 |
|
$ |
5,682,787 |
|
$ |
5,818,412 |
|
$ |
5,202,544 |
|
$ |
5,141,952 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noncontrolling interest in operating partnership (1,912 units outstanding) at 6/30/11 |
|
158,418 |
|
143,756 |
|
84,338 |
|
79,117 |
|
66,640 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
SL Green Realty Corp. Stockholders Equity: |
|
|
|
|
|
|
|
|
|
|
| |||||
7.625% Series C Perpetual Preferred Shares |
|
274,022 |
|
274,022 |
|
274,022 |
|
274,000 |
|
274,000 |
| |||||
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, 87,723 issued and outstanding at 6/30/11 |
|
878 |
|
844 |
|
817 |
|
816 |
|
816 |
| |||||
Additional paidin capital |
|
4,105,442 |
|
3,836,453 |
|
3,660,842 |
|
3,570,752 |
|
3,563,980 |
| |||||
Treasury stock (3,426 shares) at 6/30/11 |
|
(307,419 |
) |
(306,170 |
) |
(303,222 |
) |
(303,222 |
) |
(302,705 |
) | |||||
Accumulated other comprehensive loss |
|
(21,589 |
) |
(13,011 |
) |
(22,659 |
) |
(30,936 |
) |
(30,305 |
) | |||||
Retained earnings |
|
1,721,440 |
|
1,207,504 |
|
1,172,963 |
|
1,180,667 |
|
1,081,895 |
| |||||
Total SL Green Realty Corp. stockholders equity |
|
5,869,095 |
|
5,095,963 |
|
4,879,084 |
|
4,788,398 |
|
4,684,002 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noncontrolling interest in other partnerships |
|
392,150 |
|
519,860 |
|
518,460 |
|
517,816 |
|
515,440 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total equity |
|
$ |
6,261,245 |
|
$ |
5,615,823 |
|
$ |
5,397,544 |
|
$ |
5,306,214 |
|
$ |
5,199,442 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities and equity |
|
$ |
12,644,078 |
|
$ |
11,442,366 |
|
$ |
11,300,294 |
|
$ |
10,587,875 |
|
$ |
10,408,034 |
|
COMPARATIVE STATEMENTS OF OPERATIONS Unaudited |
|
|
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
| |||||||||
|
|
June 30, |
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
| |||||
|
|
2011 |
|
2010 |
|
2011 |
|
2011 |
|
2010 |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue, net |
|
$ |
240,585 |
|
$ |
193,252 |
|
$ |
228,970 |
|
$ |
469,555 |
|
$ |
385,462 |
|
Escalation and reimbursement revenues |
|
34,994 |
|
28,655 |
|
30,275 |
|
65,269 |
|
58,749 |
| |||||
Investment income |
|
15,144 |
|
20,788 |
|
64,678 |
|
79,823 |
|
41,167 |
| |||||
Other income |
|
9,932 |
|
8,877 |
|
7,249 |
|
17,180 |
|
17,075 |
| |||||
Total Revenues, net |
|
300,655 |
|
251,572 |
|
331,172 |
|
631,827 |
|
502,453 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity in net income from unconsolidated joint ventures |
|
2,184 |
|
10,005 |
|
8,206 |
|
10,390 |
|
25,381 |
| |||||
Gain (loss) on early extinguishment of debt |
|
971 |
|
(1,276 |
) |
|
|
971 |
|
(1,389 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Operating expenses |
|
62,406 |
|
52,748 |
|
60,300 |
|
122,710 |
|
109,531 |
| |||||
Ground rent |
|
7,813 |
|
7,679 |
|
7,834 |
|
15,647 |
|
15,501 |
| |||||
Real estate taxes |
|
43,975 |
|
37,194 |
|
40,067 |
|
84,042 |
|
74,166 |
| |||||
Loan loss and other investment reserves, net of recoveries |
|
1,280 |
|
4,985 |
|
(3,150 |
) |
(1,870 |
) |
10,985 |
| |||||
Transaction related costs |
|
1,217 |
|
4,104 |
|
2,434 |
|
3,651 |
|
5,162 |
| |||||
Marketing, general and administrative |
|
22,454 |
|
18,379 |
|
20,021 |
|
42,475 |
|
36,778 |
| |||||
Total Operating Expenses |
|
139,145 |
|
125,089 |
|
127,506 |
|
266,655 |
|
252,123 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income |
|
164,665 |
|
135,212 |
|
211,872 |
|
376,533 |
|
274,322 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expense, net of interest income |
|
68,990 |
|
56,941 |
|
65,073 |
|
134,063 |
|
113,729 |
| |||||
Amortization of deferred financing costs |
|
2,690 |
|
1,571 |
|
3,806 |
|
6,496 |
|
3,867 |
| |||||
Depreciation and amortization |
|
65,539 |
|
55,373 |
|
63,497 |
|
129,036 |
|
110,898 |
| |||||
Loss (gain) on equity investment in marketable securities |
|
6 |
|
|
|
127 |
|
133 |
|
285 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from Continuing Operations |
|
27,440 |
|
21,327 |
|
79,369 |
|
106,805 |
|
45,543 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) from discontinued operations |
|
560 |
|
2,403 |
|
737 |
|
1,298 |
|
4,320 |
| |||||
Gain (loss) on sale of discontinued operations |
|
46,085 |
|
|
|
|
|
46,085 |
|
|
| |||||
Equity in net gain (loss) on sale of joint venture interest / real estate |
|
|
|
126,769 |
|
|
|
|
|
126,769 |
| |||||
Purchase price fair value adjustment |
|
475,102 |
|
|
|
13,788 |
|
488,890 |
|
|
| |||||
Net Income |
|
549,187 |
|
150,499 |
|
93,894 |
|
643,078 |
|
176,632 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income attributable to noncontrolling interests |
|
(15,184 |
) |
(5,916 |
) |
(5,462 |
) |
(20,645 |
) |
(9,855 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income (Loss) Attributable to SL Green Realty Corp |
|
534,003 |
|
144,583 |
|
88,432 |
|
622,433 |
|
166,777 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Dividends on perpetual preferred shares |
|
7,545 |
|
7,545 |
|
7,545 |
|
15,089 |
|
14,660 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
526,458 |
|
$ |
137,038 |
|
$ |
80,887 |
|
$ |
607,344 |
|
$ |
152,117 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per Share |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) per share (basic) |
|
$ |
6.30 |
|
$ |
1.76 |
|
$ |
1.02 |
|
$ |
7.44 |
|
$ |
1.95 |
|
Net income (loss) per share (diluted) |
|
$ |
6.26 |
|
$ |
1.75 |
|
$ |
1.01 |
|
$ |
7.40 |
|
$ |
1.94 |
|
COMPARATIVE COMPUTATION OF FFO AND FAD Unaudited |
|
|
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
| ||||||||||
|
|
June 30, |
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
| ||||||
|
|
2011 |
|
2010 |
|
2011 |
|
2011 |
|
2010 |
| ||||||
Funds from operations |
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
526,458 |
|
$ |
137,038 |
|
$ |
80,887 |
|
$ |
607,344 |
|
$ |
152,117 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add: |
Depreciation and amortization |
|
65,539 |
|
55,373 |
|
63,497 |
|
129,036 |
|
110,898 |
| |||||
|
Discontinued operations depreciation adjustments |
|
|
|
1,532 |
|
676 |
|
676 |
|
3,059 |
| |||||
|
Joint ventures depreciation and noncontrolling interests adjustments |
|
7,074 |
|
8,721 |
|
6,234 |
|
13,308 |
|
17,492 |
| |||||
|
Net income attributable to noncontrolling interests |
|
15,184 |
|
5,916 |
|
5,462 |
|
20,645 |
|
9,855 |
| |||||
|
Loss (gain) on equity investment in marketable securities |
|
|
|
|
|
|
|
|
|
285 |
| |||||
Less: |
Gain (loss) on sale of discontinued operations |
|
46,085 |
|
|
|
|
|
46,085 |
|
|
| |||||
|
Equity in net gain (loss) on sale of joint venture property / real estate |
|
|
|
126,769 |
|
|
|
|
|
126,769 |
| |||||
|
Purchase price fair value adjustment |
|
475,102 |
|
|
|
13,788 |
|
488,890 |
|
|
| |||||
|
Non-real estate depreciation and amortization |
|
212 |
|
358 |
|
213 |
|
425 |
|
530 |
| |||||
|
Funds From Operations |
|
$ |
92,856 |
|
$ |
81,453 |
|
$ |
142,755 |
|
$ |
235,609 |
|
$ |
166,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Funds From Operations - Basic per Share |
|
$ |
1.09 |
|
$ |
1.03 |
|
$ |
1.76 |
|
$ |
2.82 |
|
$ |
2.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Funds From Operations - Diluted per Share |
|
$ |
1.08 |
|
$ |
1.02 |
|
$ |
1.75 |
|
$ |
2.81 |
|
$ |
2.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Funds Available for Distribution |
|
|
|
|
|
|
|
|
|
|
| ||||||
FFO |
|
|
$ |
92,856 |
|
$ |
81,453 |
|
$ |
142,755 |
|
235,609 |
|
166,407 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add: |
Non real estate depreciation and amortization |
|
212 |
|
358 |
|
213 |
|
425 |
|
530 |
| |||||
|
Amortization of deferred financing costs |
|
2,690 |
|
1,571 |
|
3,806 |
|
6,496 |
|
3,867 |
| |||||
|
Non-cash deferred compensation |
|
8,203 |
|
8,572 |
|
9,179 |
|
17,382 |
|
11,600 |
| |||||
Less: |
FAD adjustment for Joint Ventures |
|
4,380 |
|
11,020 |
|
4,776 |
|
9,156 |
|
21,901 |
| |||||
|
FAD adjustment for discontinued operations |
|
|
|
(217 |
) |
(58 |
) |
(58 |
) |
(456 |
) | |||||
|
Straight-line rental income and other non cash adjustments |
|
23,706 |
|
18,354 |
|
52,769 |
|
76,474 |
|
35,641 |
| |||||
|
Second cycle tenant improvements |
|
18,235 |
|
3,450 |
|
4,929 |
|
23,164 |
|
6,261 |
| |||||
|
Second cycle leasing commissions |
|
3,340 |
|
2,810 |
|
4,798 |
|
8,138 |
|
7,153 |
| |||||
|
Revenue enhancing recurring CAPEX |
|
726 |
|
434 |
|
587 |
|
1,313 |
|
468 |
| |||||
|
Non-revenue enhancing recurring CAPEX |
|
4,212 |
|
2,909 |
|
1,058 |
|
5,270 |
|
4,478 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Funds Available for Distribution |
|
$ |
49,362 |
|
$ |
53,194 |
|
$ |
87,094 |
|
$ |
136,455 |
|
$ |
106,959 |
| |
|
Diluted per Share |
|
$ |
0.57 |
|
$ |
0.67 |
|
$ |
1.07 |
|
$ |
1.62 |
|
$ |
1.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Second cycle tenant improvements |
|
$ |
7,817 |
|
$ |
6,770 |
|
$ |
3,363 |
|
$ |
11,180 |
|
$ |
7,387 |
| |
Second cycle leasing commissions |
|
$ |
841 |
|
$ |
865 |
|
$ |
|
|
$ |
841 |
|
$ |
2,051 |
| |
Redevelopment Costs |
|
$ |
7,011 |
|
$ |
3,314 |
|
$ |
1,609 |
|
$ |
8,620 |
|
$ |
6,239 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Payout Ratio of Funds From Operations |
|
9.3 |
% |
9.8 |
% |
5.7 |
% |
7.1 |
% |
9.6 |
% | ||||||
Payout Ratio of Funds Available for Distribution |
|
17.4 |
% |
15.0 |
% |
9.4 |
% |
12.3 |
% |
14.9 |
% |
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 |
|
|
|
|
|
|
|
|
|
|
|
622,433 |
|
6,888 |
|
|
|
629,321 |
| |||||||||
Preferred Dividend |
|
|
|
|
|
|
|
|
|
|
|
(15,089 |
) |
|
|
|
|
(15,089 |
) | |||||||||
Cash distributions declared ($0.20 per common share) |
|
|
|
|
|
|
|
|
|
|
|
(16,571 |
) |
|
|
|
|
(16,571 |
) | |||||||||
Cash distributions to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
(133,731 |
) |
|
|
(133,731 |
) | |||||||||
Comprehensive Income - Unrealized loss on derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,835 |
) |
(2,835 |
) | |||||||||
Comprehensive Income - SLG share unrealized loss on derivative instruments of JVs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,417 |
|
3,417 |
| |||||||||
Comprehensive Income - Unrealized loss on investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
488 |
|
488 |
| |||||||||
Net proceeds from exercise of stock options |
|
|
|
|
|
2 |
|
7,089 |
|
|
|
|
|
|
|
|
|
7,091 |
| |||||||||
Redemption of units and dividend reinvestment proceeds |
|
|
|
|
|
|
|
731 |
|
|
|
|
|
|
|
|
|
731 |
| |||||||||
Consolidation of joint venture |
|
|
|
|
|
|
|
|
|
|
|
|
|
533 |
|
|
|
533 |
| |||||||||
Reallocation of noncontrolling interests in the operating partnership |
|
|
|
|
|
|
|
|
|
|
|
(42,296 |
) |
|
|
|
|
(42,296 |
) | |||||||||
Issuance of common stock |
|
|
|
|
|
56 |
|
419,407 |
|
|
|
|
|
|
|
|
|
419,463 |
| |||||||||
Deferred compensation plan |
|
|
|
|
|
3 |
|
542 |
|
(4,197 |
) |
|
|
|
|
|
|
(3,652 |
) | |||||||||
Amortization of deferred compensation |
|
|
|
|
|
|
|
16,831 |
|
|
|
|
|
|
|
|
|
16,831 |
| |||||||||
Balance at June 30, 2011 |
|
$ |
274,022 |
|
$ |
96,321 |
|
$ |
878 |
|
$ |
4,105,442 |
|
$ |
(307,419 |
) |
$ |
1,721,440 |
|
$ |
392,150 |
|
$ |
(21,589 |
) |
$ |
6,261,245 |
|
|
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 |
|
6,253,098 |
|
662,376 |
|
|
|
6,915,474 |
|
|
|
6,915,474 |
|
Share Count at June 30, 2011 - Basic |
|
84,559,800 |
|
1,911,650 |
|
|
|
86,471,450 |
|
|
|
86,471,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighting Factor |
|
(2,927,791 |
) |
(53,219 |
) |
505,009 |
|
(2,476,001 |
) |
|
|
(2,476,001 |
) |
Weighted Average Share Count at June 30, 2011 - Diluted |
|
81,632,009 |
|
1,858,431 |
|
505,009 |
|
83,995,449 |
|
|
|
83,995,449 |
|
JOINT VENTURE STATEMENTS Balance Sheet for Unconsolidated Property Joint Ventures Unaudited ($000s omitted) |
|
|
June 30, 2011 |
|
June 30, 2010 |
| ||||||||
|
|
Total Property |
|
SLG Property Interest |
|
Total Property |
|
SLG Property Interest |
| ||||
Land & land interests |
|
$ |
1,402,703 |
|
$ |
638,522 |
|
$ |
1,404,878 |
|
$ |
683,647 |
|
Buildings & improvements fee interest |
|
4,749,323 |
|
2,010,346 |
|
4,156,737 |
|
1,758,661 |
| ||||
Buildings & improvements leasehold |
|
29,708 |
|
13,369 |
|
264,964 |
|
131,240 |
| ||||
|
|
6,181,734 |
|
2,662,237 |
|
5,826,579 |
|
2,573,548 |
| ||||
Less accumulated depreciation |
|
(430,818 |
) |
(174,644 |
) |
(429,074 |
) |
(188,615 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net real estate |
|
$ |
5,750,916 |
|
$ |
2,487,593 |
|
$ |
5,397,505 |
|
$ |
2,384,933 |
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
72,528 |
|
32,782 |
|
81,055 |
|
36,870 |
| ||||
Restricted cash |
|
70,452 |
|
34,032 |
|
36,028 |
|
14,852 |
| ||||
Debt investments |
|
29,312 |
|
14,656 |
|
|
|
|
| ||||
Tenant receivables, net of $870reserve at 6/30/11 |
|
16,911 |
|
6,179 |
|
19,018 |
|
7,614 |
| ||||
Deferred rents receivable, net of reserve for tenant credit loss of $2,886 at 6/30/11 |
|
71,325 |
|
26,374 |
|
176,201 |
|
89,107 |
| ||||
Deferred costs, net |
|
96,643 |
|
37,424 |
|
123,114 |
|
53,055 |
| ||||
Other assets |
|
293,816 |
|
127,180 |
|
157,813 |
|
60,275 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total assets |
|
$ |
6,401,903 |
|
$ |
2,766,220 |
|
$ |
5,990,734 |
|
$ |
2,646,706 |
|
|
|
|
|
|
|
|
|
|
| ||||
Mortgage loans payable |
|
$ |
4,176,352 |
|
$ |
1,783,078 |
|
$ |
4,096,357 |
|
$ |
1,820,107 |
|
Derivative instruments-fair value |
|
30,044 |
|
15,099 |
|
41,207 |
|
20,850 |
| ||||
Accrued interest payable |
|
94,600 |
|
46,101 |
|
12,636 |
|
5,697 |
| ||||
Accounts payable and accrued expenses |
|
62,816 |
|
29,781 |
|
60,099 |
|
26,461 |
| ||||
Deferred revenue |
|
150,006 |
|
56,920 |
|
125,846 |
|
45,243 |
| ||||
Security deposits |
|
5,019 |
|
2,463 |
|
8,303 |
|
4,125 |
| ||||
Contributed Capital (1) |
|
1,883,066 |
|
832,778 |
|
1,646,286 |
|
724,223 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total liabilities and equity |
|
$ |
6,401,903 |
|
$ |
2,766,220 |
|
$ |
5,990,734 |
|
$ |
2,646,706 |
|
As of June 30, 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 June 30, 2011 |
|
March 31, 2011 |
|
Three Months Ended June 30, 2010 |
| |||||||||
|
|
|
|
SLG |
|
SLG |
|
|
|
SLG |
| |||||
|
|
Total Property |
|
Property Interest |
|
Property Interest |
|
Total Property |
|
Property Interest |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue, net |
|
$ |
101,357 |
|
$ |
45,562 |
|
$ |
51,663 |
|
$ |
134,391 |
|
$ |
62,062 |
|
Escalation and reimbursement revenues |
|
9,125 |
|
4,162 |
|
6,690 |
|
14,531 |
|
7,428 |
| |||||
Other income |
|
3,310 |
|
1,600 |
|
714 |
|
900 |
|
304 |
| |||||
Total Revenues, net |
|
$ |
113,792 |
|
$ |
51,324 |
|
$ |
59,067 |
|
$ |
149,822 |
|
$ |
69,794 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Operating expenses |
|
$ |
15,178 |
|
$ |
6,974 |
|
$ |
10,249 |
|
$ |
21,164 |
|
$ |
10,489 |
|
Ground rent |
|
902 |
|
117 |
|
123 |
|
1,025 |
|
171 |
| |||||
Real estate taxes |
|
12,290 |
|
5,543 |
|
6,817 |
|
17,591 |
|
8,649 |
| |||||
Total Operating Expenses |
|
$ |
28,370 |
|
$ |
12,634 |
|
$ |
17,189 |
|
$ |
39,780 |
|
$ |
19,309 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
GAAP NOI |
|
$ |
85,422 |
|
$ |
38,690 |
|
$ |
41,878 |
|
$ |
110,042 |
|
$ |
50,485 |
|
Cash NOI |
|
$ |
80,490 |
|
$ |
37,482 |
|
$ |
39,504 |
|
$ |
95,256 |
|
$ |
44,023 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Transaction related costs |
|
$ |
752 |
|
$ |
372 |
|
$ |
20 |
|
$ |
1,075 |
|
$ |
591 |
|
Interest expense, net of interest income |
|
49,490 |
|
20,342 |
|
18,384 |
|
51,197 |
|
22,106 |
| |||||
Amortization of deferred financing costs |
|
4,097 |
|
1,526 |
|
1,511 |
|
4,331 |
|
1,779 |
| |||||
Depreciation and amortization |
|
33,865 |
|
14,266 |
|
13,760 |
|
36,546 |
|
16,004 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income |
|
$ |
(2,782 |
) |
$ |
2,184 |
|
$ |
8,203 |
|
$ |
16,893 |
|
$ |
10,005 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: Real estate depreciation |
|
33,831 |
|
14,259 |
|
13,752 |
|
36,513 |
|
15,997 |
| |||||
Funds From Operations |
|
$ |
31,049 |
|
$ |
16,443 |
|
$ |
21,955 |
|
$ |
53,406 |
|
$ |
26,002 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: Non real estate depreciation and amortization |
|
$ |
4,131 |
|
$ |
1,533 |
|
$ |
1,519 |
|
$ |
4,381 |
|
$ |
1,795 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(5,526 |
) |
(1,582 |
) |
(2,253 |
) |
(14,429 |
) |
(6,362 |
) | |||||
Less: Second cycle tenant improvement |
|
(6,570 |
) |
(3,172 |
) |
(2,347 |
) |
(9,641 |
) |
(4,606 |
) | |||||
Less: Second cycle leasing commissions |
|
(2,281 |
) |
(1,024 |
) |
(1,441 |
) |
(2,803 |
) |
(1,106 |
) | |||||
Less: Recurring CAPEX |
|
(411 |
) |
(135 |
) |
(254 |
) |
(1,693 |
) |
(741 |
) | |||||
FAD Adjustment |
|
$ |
(10,657 |
) |
$ |
(4,380 |
) |
$ |
(4,776 |
) |
$ |
(24,185 |
) |
$ |
(11,020 |
) |
JOINT VENTURE STATEMENTS Statements of Operations for Unconsolidated Property Joint Ventures Unaudited ($000s omitted) |
|
|
Six Months Ended June 30, 2011 |
|
Six Months Ended June 30, 2010 |
| ||||||||
|
|
|
|
SLG |
|
|
|
SLG |
| ||||
|
|
Total Property |
|
Property Interest |
|
Total Property |
|
Property Interest |
| ||||
Revenues |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
211,150 |
|
$ |
97,225 |
|
$ |
280,881 |
|
$ |
128,802 |
|
Escalation and reimbursement revenues |
|
21,386 |
|
10,852 |
|
34,441 |
|
17,238 |
| ||||
Other income |
|
4,816 |
|
2,314 |
|
8,640 |
|
3,966 |
| ||||
Total Revenues, net |
|
$ |
237,352 |
|
$ |
110,391 |
|
$ |
323,962 |
|
$ |
150,006 |
|
|
|
|
|
|
|
|
|
|
| ||||
Expenses |
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
$ |
34,865 |
|
$ |
17,223 |
|
$ |
50,306 |
|
$ |
24,750 |
|
Ground rent |
|
1,816 |
|
240 |
|
2,050 |
|
342 |
| ||||
Real estate taxes |
|
25,740 |
|
12,360 |
|
39,897 |
|
19,408 |
| ||||
Total Operating Expenses |
|
$ |
62,421 |
|
$ |
29,823 |
|
$ |
92,253 |
|
$ |
44,500 |
|
|
|
|
|
|
|
|
|
|
| ||||
GAAP NOI |
|
$ |
174,931 |
|
$ |
80,568 |
|
$ |
231,709 |
|
$ |
105,506 |
|
Cash NOI |
|
$ |
162,724 |
|
$ |
76,986 |
|
$ |
204,906 |
|
$ |
93,669 |
|
|
|
|
|
|
|
|
|
|
| ||||
Transaction related costs |
|
$ |
817 |
|
$ |
392 |
|
$ |
1,075 |
|
$ |
591 |
|
Interest expense, net of interest income |
|
93,439 |
|
38,726 |
|
100,887 |
|
43,644 |
| ||||
Amortization of deferred financing costs |
|
7,785 |
|
3,037 |
|
8,598 |
|
3,536 |
| ||||
Depreciation and amortization |
|
65,589 |
|
28,026 |
|
74,293 |
|
32,354 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income |
|
$ |
7,301 |
|
$ |
10,387 |
|
$ |
46,856 |
|
$ |
25,381 |
|
|
|
|
|
|
|
|
|
|
| ||||
Plus: Real estate depreciation |
|
65,520 |
|
28,011 |
|
74,228 |
|
32,340 |
| ||||
Funds From Operations |
|
$ |
72,821 |
|
$ |
38,398 |
|
$ |
121,084 |
|
$ |
57,721 |
|
|
|
|
|
|
|
|
|
|
| ||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
| ||||
Plus: Non real estate depreciation and amortization |
|
$ |
7,854 |
|
$ |
3,052 |
|
$ |
8,680 |
|
$ |
3,559 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(12,396 |
) |
(3,835 |
) |
(26,062 |
) |
(11,621 |
) | ||||
Less: Second cycle tenant improvement |
|
(11,288 |
) |
(5,519 |
) |
(15,027 |
) |
(7,619 |
) | ||||
Less: Second cycle leasing commissions |
|
(5,181 |
) |
(2,465 |
) |
(9,405 |
) |
(5,027 |
) | ||||
Less: Recurring CAPEX |
|
(1,109 |
) |
(389 |
) |
(2,745 |
) |
(1,193 |
) | ||||
FAD Adjustment |
|
$ |
(22,120 |
) |
$ |
(9,156 |
) |
$ |
(44,559 |
) |
$ |
(21,901 |
) |
SELECTED FINANCIAL DATA Capitalization Analysis Unaudited ($000s omitted) |
|
|
6/30/2011 |
|
3/31/2011 |
|
12/31/2010 |
|
9/30/2010 |
|
6/30/2010 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
| |||||
Common equity: |
|
|
|
|
|
|
|
|
|
|
| |||||
Common shares outstanding |
|
84,559 |
|
80,925 |
|
78,307 |
|
78,252 |
|
78,209 |
| |||||
OP units outstanding |
|
1,912 |
|
1,912 |
|
1,249 |
|
1,249 |
|
1,211 |
| |||||
Total common equity (shares and units) |
|
86,471 |
|
82,837 |
|
79,556 |
|
79,501 |
|
79,420 |
| |||||
Common share price (end of period) |
|
$ |
82.87 |
|
$ |
75.20 |
|
$ |
67.51 |
|
$ |
63.33 |
|
$ |
55.04 |
|
Equity market value |
|
$ |
7,165,852 |
|
$ |
6,229,342 |
|
$ |
5,370,826 |
|
$ |
5,034,798 |
|
$ |
4,371,277 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Preferred equity at liquidation value: |
|
392,500 |
|
392,500 |
|
392,500 |
|
392,500 |
|
392,500 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Real Estate Debt |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgages & other loans payable |
|
$ |
3,978,345 |
|
$ |
3,280,084 |
|
$ |
3,400,467 |
|
$ |
2,896,946 |
|
$ |
2,800,866 |
|
Outstanding balance on unsecured credit line |
|
500,000 |
|
500,000 |
|
650,000 |
|
800,000 |
|
800,000 |
| |||||
Junior subordinated deferrable interest debentures |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
| |||||
Unsecured notes |
|
623,362 |
|
623,352 |
|
708,166 |
|
708,156 |
|
708,147 |
| |||||
Convertible bonds |
|
395,878 |
|
395,321 |
|
392,380 |
|
123,105 |
|
149,934 |
| |||||
Liabilities related to assets held for sale |
|
|
|
121,623 |
|
|
|
|
|
|
| |||||
Total consolidated debt |
|
5,597,585 |
|
5,020,380 |
|
5,251,013 |
|
4,628,207 |
|
4,558,947 |
| |||||
Companys portion of joint venture Debt |
|
1,783,078 |
|
1,670,792 |
|
1,603,918 |
|
1,819,118 |
|
1,820,107 |
| |||||
Total combined debt |
|
7,380,663 |
|
6,691,172 |
|
6,854,931 |
|
6,447,325 |
|
6,379,054 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total market cap (debt & equity) |
|
$ |
14,939,015 |
|
$ |
13,313,014 |
|
$ |
12,618,257 |
|
$ |
11,874,623 |
|
$ |
11,142,831 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Availability under Line of Credit |
|
|
|
|
|
|
|
|
|
|
| |||||
Senior unsecured line of credit |
|
$ |
897,181 |
(A) |
$ |
925,962 |
|
$ |
776,872 |
|
$ |
627,969 |
|
$ |
626,980 |
|
(A) As reduced by $54,819 outstanding letters of credit.
SELECTED FINANCIAL DATA Property NOI and Coverage Ratios Unaudited ($000s omitted) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
| ||||||||||
|
|
June 30, |
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
| ||||||
|
|
2011 |
|
2010 |
|
2011 |
|
2011 |
|
2010 |
| ||||||
Property NOI |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Property operating NOI |
|
$ |
161,385 |
|
$ |
124,286 |
|
$ |
151,044 |
|
$ |
312,429 |
|
$ |
245,011 |
| |
NOI from discontinued operations |
|
846 |
|
4,863 |
|
2,254 |
|
3,100 |
|
9,219 |
| ||||||
Total property operating NOI - consolidated |
|
162,231 |
|
129,149 |
|
153,298 |
|
315,529 |
|
254,230 |
| ||||||
SLG share of property NOI from JVs |
|
38,690 |
|
50,485 |
|
41,878 |
|
80,568 |
|
105,506 |
| ||||||
GAAP NOI |
|
$ |
200,921 |
|
$ |
179,634 |
|
$ |
195,176 |
|
$ |
396,097 |
|
$ |
359,736 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (Net of Amortization) |
|
2,962 |
|
2,234 |
|
3,984 |
|
6,946 |
|
5,548 |
| |||||
|
Net FAS 141 adjustment |
|
4,413 |
|
6,300 |
|
7,669 |
|
12,082 |
|
12,769 |
| |||||
|
Straightline revenue adjustment |
|
21,146 |
|
13,207 |
|
25,901 |
|
47,047 |
|
26,254 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Allowance for S/L tenant credit loss |
|
2,201 |
|
1 |
|
1,563 |
|
3,765 |
|
1,425 |
| |||||
|
Ground lease straight-line adjustment |
|
4 |
|
64 |
|
50 |
|
54 |
|
128 |
| |||||
Cash NOI |
|
$ |
174,605 |
|
$ |
157,958 |
|
$ |
159,235 |
|
$ |
333,841 |
|
$ |
316,718 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Components of Debt Service and Fixed Charges |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
|
69,276 |
|
57,649 |
|
65,767 |
|
135,043 |
|
115,128 |
| ||||||
Fixed amortization principal payments |
|
9,280 |
|
6,854 |
|
7,529 |
|
16,810 |
|
13,993 |
| ||||||
Total Consolidated Debt Service |
|
78,556 |
|
64,503 |
|
73,296 |
|
151,853 |
|
129,121 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Payments under ground lease arrangements |
|
7,817 |
|
7,743 |
|
7,884 |
|
15,701 |
|
15,628 |
| ||||||
Dividend on perpetual preferred shares |
|
7,545 |
|
7,545 |
|
7,545 |
|
15,089 |
|
14,660 |
| ||||||
Total Consolidated Fixed Charges |
|
93,918 |
|
79,791 |
|
88,725 |
|
182,643 |
|
159,409 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest Coverage Ratio |
|
2.65 |
|
2.88 |
|
3.20 |
|
2.92 |
|
2.93 |
| ||||||
Debt Service Coverage Ratio |
|
2.33 |
|
2.57 |
|
2.87 |
|
2.59 |
|
2.61 |
| ||||||
Fixed Charge Coverage Ratio |
|
1.95 |
|
2.07 |
|
1.95 |
|
2.15 |
|
2.10 |
|
SELECTED FINANCIAL DATA 2011 Same Store - Consolidated Unaudited ($000s omitted) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
| ||||||||||||||
|
|
June 30, |
|
June 30, |
|
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
| ||||||
|
|
2011 |
|
2010 |
|
% |
|
2011 |
|
2011 |
|
2010 |
|
% |
| ||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Rental revenue, net |
|
$ |
189,714 |
|
$ |
190,008 |
|
-0.2 |
% |
$ |
195,694 |
|
$ |
385,407 |
|
$ |
379,794 |
|
1.5 |
% |
|
Escalation & reimbursement revenues |
|
28,096 |
|
27,921 |
|
0.6 |
% |
27,910 |
|
56,006 |
|
57,577 |
|
-2.7 |
% | |||||
|
Other income |
|
1,511 |
|
2,973 |
|
-49.2 |
% |
3,242 |
|
4,754 |
|
5,787 |
|
-17.9 |
% | |||||
|
Total Revenues |
|
219,321 |
|
220,902 |
|
-0.7 |
% |
226,846 |
|
446,167 |
|
443,158 |
|
0.7 |
% | |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expenses |
|
49,052 |
|
47,686 |
|
2.9 |
% |
51,861 |
|
100,913 |
|
98,400 |
|
2.6 |
% | |||||
|
Ground rent |
|
8,009 |
|
7,988 |
|
0.3 |
% |
7,976 |
|
15,985 |
|
15,976 |
|
0.1 |
% | |||||
|
Real estate taxes |
|
37,171 |
|
36,691 |
|
1.3 |
% |
37,108 |
|
74,279 |
|
73,024 |
|
1.7 |
% | |||||
|
Transaction related costs |
|
|
|
2,891 |
|
-100.0 |
% |
135 |
|
135 |
|
2,891 |
|
-95.3 |
% | |||||
|
|
|
94,232 |
|
95,256 |
|
-1.1 |
% |
97,080 |
|
191,312 |
|
190,291 |
|
0.5 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating Income |
|
125,089 |
|
125,646 |
|
-0.4 |
% |
129,766 |
|
254,855 |
|
252,867 |
|
0.8 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
36,415 |
|
37,278 |
|
-2.3 |
% |
37,891 |
|
74,306 |
|
75,159 |
|
-1.1 |
% | |||||
|
Depreciation & amortization |
|
54,631 |
|
52,386 |
|
4.3 |
% |
55,118 |
|
109,748 |
|
104,834 |
|
4.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income before noncontrolling interest |
|
34,043 |
|
35,982 |
|
-5.4 |
% |
36,757 |
|
70,801 |
|
72,874 |
|
-2.8 |
% | |||||
Plus: |
Real estate depreciation & amortization |
|
54,621 |
|
52,377 |
|
4.3 |
% |
55,108 |
|
109,730 |
|
104,816 |
|
4.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FFO |
|
88,664 |
|
88,359 |
|
0.3 |
% |
91,865 |
|
180,531 |
|
177,690 |
|
1.6 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Nonbuilding revenue |
|
158 |
|
2,175 |
|
-92.7 |
% |
439 |
|
597 |
|
2,367 |
|
-74.8 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Transaction related costs |
|
|
|
2,891 |
|
|
|
135 |
|
135 |
|
2,891 |
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
36,415 |
|
37,278 |
|
-2.3 |
% |
37,891 |
|
74,306 |
|
75,159 |
|
-1.1 |
% | |||||
|
Non-real estate depreciation |
|
10 |
|
9 |
|
11.1 |
% |
10 |
|
18 |
|
18 |
|
0.0 |
% | |||||
|
GAAP NOI |
|
124,931 |
|
126,362 |
|
-1.1 |
% |
129,462 |
|
254,393 |
|
253,391 |
|
0.4 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
1,823 |
|
1,720 |
|
6.0 |
% |
2,651 |
|
4,474 |
|
5,298 |
|
-15.6 |
% | |||||
|
Straightline revenue adjustment |
|
7,596 |
|
6,651 |
|
14.2 |
% |
12,602 |
|
20,198 |
|
13,612 |
|
48.4 |
% | |||||
|
Rental income - FAS 141 |
|
6,326 |
|
6,219 |
|
1.7 |
% |
7,542 |
|
13,868 |
|
12,752 |
|
8.8 |
% | |||||
|
Ground lease straight-line adjustment |
|
(54 |
) |
331 |
|
-116.3 |
% |
(317 |
) |
(331 |
) |
663 |
|
-149.9 |
% | |||||
Plus: |
Allowance for S/L tenant credit loss |
|
1,298 |
|
(283 |
) |
-558.7 |
% |
1,179 |
|
2,477 |
|
893 |
|
177.4 |
% | |||||
|
Cash NOI |
|
$ |
110,538 |
|
$ |
111,158 |
|
-0.6 |
% |
$ |
108,163 |
|
$ |
218,661 |
|
$ |
221,959 |
|
-1.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
GAAP NOI to Real Estate Revenue, net |
|
56.67 |
% |
57.85 |
% |
|
|
56.88 |
% |
56.78 |
% |
57.37 |
% |
|
| |||||
|
Cash NOI to Real Estate Revenue, net |
|
50.14 |
% |
50.89 |
% |
|
|
47.53 |
% |
48.80 |
% |
50.25 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
GAAP NOI before Ground Rent/Real Estate Revenue, net |
|
60.30 |
% |
61.50 |
% |
|
|
60.39 |
% |
60.35 |
% |
60.99 |
% |
|
| |||||
|
Cash NOI before Ground Rent/Real Estate Revenue, net |
|
53.80 |
% |
54.39 |
% |
|
|
51.17 |
% |
52.44 |
% |
53.72 |
% |
|
|
SELECTED FINANCIAL DATA 2011 Same Store - Joint Venture Unaudited ($000s omitted) |
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Six Months Ended |
| |||||||||||||
|
|
|
June 30, |
|
June 30, |
|
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
| |||||
|
|
|
2011 |
|
2010 |
|
% |
|
2011 |
|
2011 |
|
2010 |
|
% |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Rental revenue, net |
|
$ |
32,145 |
|
$ |
31,479 |
|
2.1 |
% |
$ |
31,989 |
|
$ |
64,134 |
|
$ |
63,411 |
|
1.1 |
% |
|
Escalation & reimbursement revenues |
|
1,411 |
|
1,641 |
|
-14.0 |
% |
1,392 |
|
2,802 |
|
3,158 |
|
-11.3 |
% | |||||
|
Other income |
|
88 |
|
200 |
|
-56.0 |
% |
27 |
|
115 |
|
1,627 |
|
-92.9 |
% | |||||
|
Total Revenues |
|
33,644 |
|
33,320 |
|
1.0 |
% |
33,408 |
|
67,051 |
|
68,196 |
|
-1.7 |
% | |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expenses |
|
4,000 |
|
3,996 |
|
0.1 |
% |
4,489 |
|
8,489 |
|
8,535 |
|
-0.5 |
% | |||||
|
Ground rent |
|
117 |
|
117 |
|
0.0 |
% |
117 |
|
234 |
|
234 |
|
0.0 |
% | |||||
|
Real estate taxes |
|
2,550 |
|
2,493 |
|
2.3 |
% |
2,565 |
|
5,116 |
|
4,986 |
|
2.6 |
% | |||||
|
|
|
6,667 |
|
6,606 |
|
0.9 |
% |
7,171 |
|
13,839 |
|
13,755 |
|
0.6 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating Income |
|
26,977 |
|
26,714 |
|
1.0 |
% |
26,237 |
|
53,212 |
|
54,441 |
|
-2.3 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
15,430 |
|
15,453 |
|
-0.1 |
% |
15,207 |
|
30,636 |
|
30,664 |
|
-0.1 |
% | |||||
|
Depreciation & amortization |
|
10,662 |
|
10,547 |
|
1.1 |
% |
10,284 |
|
20,946 |
|
20,977 |
|
-0.1 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income before noncontrolling interest |
|
885 |
|
714 |
|
23.9 |
% |
746 |
|
1,630 |
|
2,800 |
|
-41.8 |
% | |||||
Plus: |
Real estate depreciation & amortization |
|
10,655 |
|
10,540 |
|
1.1 |
% |
10,277 |
|
20,932 |
|
20,964 |
|
-0.2 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FFO |
|
11,540 |
|
11,254 |
|
2.5 |
% |
11,023 |
|
22,562 |
|
23,764 |
|
-5.1 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Nonbuilding revenue |
|
80 |
|
151 |
|
-47.0 |
% |
25 |
|
105 |
|
174 |
|
-39.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Interest expense & amortization of financing costs |
|
15,430 |
|
15,453 |
|
-0.1 |
% |
15,207 |
|
30,636 |
|
30,664 |
|
-0.1 |
% | |||||
|
Non-real estate depreciation |
|
7 |
|
7 |
|
0.0 |
% |
7 |
|
14 |
|
13 |
|
7.7 |
% | |||||
GAAP NOI |
|
26,897 |
|
26,563 |
|
1.3 |
% |
26,212 |
|
53,107 |
|
54,267 |
|
-2.1 |
% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
437 |
|
764 |
|
0.0 |
% |
147 |
|
584 |
|
1,326 |
|
56 |
% | |||||
|
Straightline revenue adjustment |
|
1,594 |
|
1,420 |
|
8.0 |
% |
1,637 |
|
3,231 |
|
2,364 |
|
36.7 |
% | |||||
|
Rental income - FAS 141 |
|
447 |
|
306 |
|
46.1 |
% |
500 |
|
947 |
|
806 |
|
17.5 |
% | |||||
Plus: |
Ground lease straight-line adjustment |
|
10 |
|
10 |
|
0.0 |
% |
10 |
|
21 |
|
21 |
|
0.0 |
% | |||||
|
Allowance for S/L tenant credit loss |
|
101 |
|
206 |
|
-51.0 |
% |
83 |
|
184 |
|
348 |
|
-47.1 |
% | |||||
Cash NOI |
|
$ |
24,530 |
|
$ |
24,289 |
|
1.0 |
% |
$ |
24,021 |
|
$ |
48,550 |
|
$ |
50,140 |
|
-3.2 |
% | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
GAAP NOI to Real Estate Revenue, net |
|
80.11 |
% |
80.06 |
% |
|
|
78.50 |
% |
79.30 |
% |
79.75 |
% |
|
| |||||
|
Cash NOI to Real Estate Revenue, net |
|
73.06 |
% |
73.21 |
% |
|
|
71.93 |
% |
72.50 |
% |
73.69 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
GAAP NOI before Ground Rent/Real Estate Revenue, net |
|
80.46 |
% |
80.41 |
% |
|
|
78.85 |
% |
79.65 |
% |
80.10 |
% |
|
| |||||
|
Cash NOI before Ground Rent/Real Estate Revenue, net |
|
73.11 |
% |
72.94 |
% |
|
|
72.04 |
% |
72.57 |
% |
73.52 |
% |
|
|
DEBT SUMMARY SCHEDULE - Consolidated Unaudited |
|
|
Principal |
|
|
|
2011 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
6/30/2011 |
|
Coupon (1) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
673 First Avenue |
|
30,347 |
|
5.67 |
% |
875 |
|
Feb-13 |
|
28,984 |
|
|
|
Open |
|
609 Fifth Avenue |
|
95,736 |
|
5.85 |
% |
1,539 |
|
Oct-13 |
|
92,062 |
|
|
|
Open |
|
220 E 42nd Street |
|
192,608 |
|
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 |
|
130,680 |
|
7.22 |
% |
3,111 |
|
Oct-15 |
|
109,537 |
|
|
|
Open |
|
500 West Putnam Avenue |
|
24,804 |
|
5.52 |
% |
437 |
|
Jan-16 |
|
22,376 |
|
|
|
Open |
|
420 Lexington Avenue |
|
188,391 |
|
7.50 |
% |
1,531 |
|
Sep-16 |
|
175,740 |
|
|
|
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 |
|
110 E 42nd Street |
|
65,000 |
|
5.81 |
% |
|
|
Jul-17 |
|
65,000 |
|
|
|
Open |
|
292 Madison Avenue |
|
59,099 |
|
6.17 |
% |
|
|
Aug-17 |
|
59,099 |
|
|
|
May-17 |
|
1 Madison Avenue - South Building |
|
633,833 |
|
5.91 |
% |
13,337 |
|
May-20 |
|
404,531 |
|
|
|
Open |
|
919 Third Avenue |
|
500,000 |
|
5.12 |
% |
|
|
Jun-23 |
|
450,608 |
|
|
|
Jun-13 |
|
|
|
3,277,148 |
|
5.81 |
% |
25,157 |
|
|
|
2,946,929 |
|
|
|
|
|
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 |
|
3.19 |
% |
|
|
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 |
|
274,784 |
|
6.00 |
% |
|
|
Mar-16 |
|
275,000 |
|
|
|
Open |
|
Convertible notes |
|
273,010 |
|
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 |
|
122,211 |
|
3.00 |
% |
|
|
Mar-27 |
(3) |
126,936 |
|
|
|
Apr-12 |
|
|
|
1,149,240 |
|
5.23 |
% |
|
|
|
|
1,226,171 |
|
|
|
|
|
Total Fixed Rate Debt/Wtd Avg |
|
4,458,109 |
|
5.66 |
% |
25,157 |
|
|
|
4,204,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
521 Fifth Avenue (Libor +200 bps) |
|
150,000 |
|
2.20 |
% |
|
|
Apr-13 |
|
150,000 |
|
|
|
Open |
|
1515 Broadway (Libor + 250 bps) |
|
456,684 |
|
3.50 |
% |
11,337 |
|
Dec-14 |
|
420,675 |
|
|
|
Open |
|
|
|
606,684 |
|
3.18 |
% |
11,337 |
|
|
|
570,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured floating rate debt - Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Mortgage (GBP Libor + 250 bps) |
|
62,792 |
|
3.30 |
% |
|
|
Jun-13 |
|
62,792 |
|
|
|
Open |
|
|
|
62,792 |
|
3.30 |
% |
|
|
|
|
62,792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured line of credit (Libor + 90 bps) |
|
470,000 |
|
1.19 |
% |
|
|
Jun-12 |
|
470,000 |
|
Jun-12 |
|
Open |
|
|
|
470,000 |
|
1.19 |
% |
|
|
|
|
470,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Floating Rate Debt/Wtd Avg |
|
1,139,476 |
|
2.37 |
% |
11,337 |
|
|
|
1,103,467 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated |
|
5,597,585 |
|
4.99 |
% |
36,494 |
|
|
|
5,308,288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Joint Venture |
|
1,783,078 |
|
5.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Balance & Interest Rate with SLG JV Debt |
|
7,440,842 |
|
5.03 |
% |
|
|
|
|
|
|
|
|
|
|
(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 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Principal Outstanding - 6/30/11 |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
| ||
|
|
Gross Principal |
|
SLG Share |
|
Coupon (1) |
|
Amortization |
|
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 |
|
213,813 |
|
106,693 |
|
6.64 |
% |
178 |
|
Sep-14 |
|
98,756 |
|
|
|
Sep-11 |
|
One Court Square |
|
315,000 |
|
94,500 |
|
4.91 |
% |
|
|
Sep-15 |
|
94,500 |
|
|
|
Open |
|
280 Park Avenue |
|
710,000 |
|
351,177 |
|
6.55 |
% |
|
|
Jun-16 |
|
341,953 |
|
|
|
Mar-16 |
|
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 |
|
1,106,757 |
|
559,995 |
|
5.19 |
% |
|
|
Dec-17 |
|
559,995 |
|
|
|
Open |
|
1551/1555 Broadway |
|
180,000 |
|
18,000 |
|
5.10 |
% |
|
|
Jul-21 |
|
18,000 |
|
|
|
May-21 |
|
Total Fixed Rate Debt/Wtd Avg |
|
3,202,230 |
|
1,356,822 |
|
5.72 |
% |
405 |
|
|
|
1,339,393 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 West 34th Street (Libor + 165 bps) |
|
54,150 |
|
27,075 |
|
1.87 |
% |
57 |
|
May-12 |
|
27,075 |
|
|
|
Open |
|
379 West Broadway (Libor + 165 bps) |
|
20,991 |
|
9,446 |
|
1.86 |
% |
|
|
Jul-12 |
|
9,446 |
|
|
|
Open |
|
717 Fifth Avenue (Libor + 275 bps) |
|
245,000 |
|
80,238 |
|
5.25 |
% |
|
|
Sep-11 |
|
80,238 |
|
|
|
Open |
|
Meadows (Libor + 135 bps) |
|
85,871 |
|
42,936 |
|
1.56 |
% |
1,168 |
|
Sep-12 |
|
41,561 |
|
|
|
Open |
|
16 Court Street (Libor + 250 bps) |
|
86,145 |
|
30,151 |
|
2.71 |
% |
|
|
Oct-13 |
|
30,151 |
|
|
|
Open |
|
180-182 Broadway (Libor + 275 bps) |
|
18,722 |
|
4,774 |
|
2.96 |
% |
|
|
Dec-13 |
|
4,774 |
|
|
|
Open |
|
3 Columbus Circle (Libor + 210 bps) |
|
258,730 |
|
126,519 |
|
2.88 |
% |
1,867 |
|
Jan-16 |
|
111,597 |
|
|
|
Open |
|
600 Lexington Avenue (Libor + 200 bps) |
|
125,000 |
|
68,750 |
|
2.28 |
% |
|
|
Oct-17 |
|
58,097 |
|
|
|
Open |
|
11 West 34th Street (Libor + 250 bps) |
|
17,891 |
|
5,367 |
|
4.82 |
% |
59 |
|
Jan-16 |
|
4,977 |
|
|
|
Jan-12 |
|
Mezzanine Debt (Libor + 90 bps) |
|
30,000 |
|
15,000 |
|
1.12 |
% |
|
|
Jun-16 |
|
15,000 |
|
|
|
Open |
|
388/390 Greenwich Street (Libor + 115 bps) |
|
31,622 |
|
16,000 |
|
1.36 |
% |
|
|
Dec-17 |
|
16,000 |
|
|
|
Open |
|
Total Floating Rate Debt/Wtd Avg |
|
974,122 |
|
426,256 |
|
2.90 |
% |
3,150 |
|
|
|
398,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Joint Venture Debt/Wtd Avg |
|
4,176,352 |
|
1,783,078 |
|
5.05 |
% |
3,555 |
|
|
|
1,738,308 |
|
|
|
|
|
(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 |
|
46.1 |
% |
Less than 60% |
|
Secured Debt / Total Assets |
|
32.1 |
% |
Less than 50% |
|
Unsecured Debt / Unencumbered Assets |
|
39.4 |
% |
Less than 60% |
|
Unencumbered Interest Coverage |
|
3.0 |
|
Greater than 1.75 |
|
Maximum FFO Payout |
|
7.3 |
% |
Less than 95% |
|
|
|
|
|
|
|
DEBT SUMMARY SCHEDULE - Reckson
Unaudited |
Consolidated
|
|
Principal |
|
|
|
2011 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
6/30/2011 |
|
Coupon (1) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
919 Third Avenue |
|
500,000 |
|
5.12 |
% |
|
|
Jun-23 |
|
450,608 |
|
|
|
Jun-13 |
|
|
|
500,000 |
|
5.12 |
% |
|
|
|
|
450,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured notes |
|
98,578 |
|
5.88 |
% |
|
|
Aug-14 |
|
98,578 |
|
|
|
Open |
|
Unsecured notes |
|
274,784 |
|
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 |
|
|
|
624,019 |
|
6.68 |
% |
|
|
|
|
624,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated |
|
1,124,019 |
|
5.98 |
% |
|
|
|
|
1,074,843 |
|
|
|
|
|
Joint Venture
|
|
Principal Outstanding - 6/30/11 |
|
|
|
2011 |
|
Maturity |
|
Due at |
|
As-Of |
|
Earliest |
| ||
|
|
Gross Principal |
|
SLG Share |
|
Coupon |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Court Square |
|
315,000 |
|
94,500 |
|
4.91 |
% |
|
|
Sep-15 |
|
94,500 |
|
|
|
Open |
|
Total Debt/Wtd Avg - Joint Venture |
|
315,000 |
|
94,500 |
|
4.91 |
% |
|
|
|
|
94,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated + Joint Venture |
|
|
|
1,218,519 |
|
5.90 |
% |
|
|
|
|
1,169,343 |
|
|
|
|
|
(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 |
|
27.0 |
% |
Less than 60% |
|
Secured Debt / Total Assets |
|
12.0 |
% |
Less than 40% |
|
Debt Service Coverage |
|
3.5 |
|
Greater than 1.5 |
|
Unencumbered Assets / Unsecured Debt |
|
465.0 |
% |
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 |
|
$ |
18,322 |
|
2037 |
|
420 Lexington Avenue (2) |
|
10,933 |
|
10,933 |
|
10,933 |
|
10,933 |
|
|
|
2029 |
(3) | |||||
711 Third Avenue |
|
5,468 |
|
10,500 |
|
10,500 |
|
10,500 |
|
|
|
2033 |
| |||||
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 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
33,648 |
|
$ |
38,680 |
|
$ |
38,680 |
|
$ |
38,680 |
|
$ |
18,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Capitalized Lease |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
673 First Avenue |
|
$ |
1,555 |
|
$ |
1,555 |
|
$ |
1,555 |
|
$ |
1,515 |
|
$ |
17,077 |
|
2037 |
|
(1) Per the balance sheet at June 30, 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) |
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
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 |
% |
|
|
|
|
|
|
|
|
|
|
|
| ||
Originations/Accretion (1) |
|
$ |
56,130 |
|
|
|
|
|
|
|
|
| |
Preferred Equity |
|
$ |
987 |
|
|
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization/Reserves |
|
$ |
(53,986 |
) |
|
|
|
|
|
|
|
| |
6/30/2011 |
|
$ |
582,418 |
|
$ |
579,434 |
|
6.12 |
% |
6.28 |
% |
0.19 |
% |
(1) Accretion includes original issue discounts and compounding investment income.
(2) LIBOR rate is as of June 30, 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 |
|
$ |
31,500 |
|
$ |
|
|
$ |
207 |
|
8.00 |
% |
8.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Junior Mortgage Participation |
|
$ |
119,386 |
|
$ |
695,719 |
|
$ |
408 |
|
8.03 |
% |
7.97 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Debt |
|
$ |
258,290 |
|
$ |
1,736,440 |
|
$ |
825 |
|
6.23 |
% |
6.18 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity |
|
$ |
47,857 |
|
$ |
203,956 |
|
$ |
109 |
|
10.71 |
% |
10.48 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Other |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Senior Mortgage Debt |
|
$ |
88,877 |
|
$ |
|
|
$ |
798 |
|
2.48 |
% |
2.46 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Debt |
|
$ |
13,536 |
|
$ |
796,693 |
|
$ |
190 |
|
3.69 |
% |
3.63 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity |
|
$ |
22,972 |
|
$ |
979,175 |
|
$ |
229 |
|
3.89 |
% |
3.91 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Balance as of 6/30/11 |
|
$ |
582,418 |
|
$ |
4,411,983 |
|
$ |
604 |
|
6.12 |
% |
6.28 |
% |
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 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine and Pref Equity |
|
$ |
86,538 |
|
New York City |
|
Office |
|
165,440 |
|
$ |
109 |
|
10.73 |
% | |
Mortgage Loan |
|
86,339 |
|
London, U.K. |
|
Office |
|
|
|
$ |
821 |
|
2.53 |
% | ||
Mezzanine Loan |
|
83,378 |
|
New York City |
|
Office |
|
1,139,000 |
|
$ |
1,109 |
|
0.00 |
% | ||
Mortgage and Mezzanine |
|
63,710 |
|
New York City |
|
Office/Retail |
|
205,000 |
|
$ |
389 |
|
6.52 |
% | ||
Mortgage Loan |
|
49,000 |
|
New York City |
|
Office |
|
133,000 |
|
$ |
475 |
|
8.50 |
% | ||
Mortgage and Mezzanine |
|
46,381 |
|
New York City |
|
Office |
|
172,669 |
|
$ |
435 |
|
9.31 |
% | ||
Mezzanine Loan |
|
40,283 |
|
New York City |
|
Office/Retail |
|
165,000 |
|
$ |
1,722 |
|
9.53 |
% | ||
Mezzanine and Pref Equity |
|
36,508 |
|
Other |
|
Office |
|
796,693 |
|
$ |
229 |
|
3.81 |
% | ||
Mortgage Loan |
|
31,500 |
|
New York City |
|
Office |
|
|
|
$ |
207 |
|
8.00 |
% | ||
Mezzanine Loan |
|
17,668 |
|
New York City |
|
Office |
|
177,000 |
|
$ |
382 |
|
8.90 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total |
|
$ |
541,305 |
|
|
|
|
|
$ |
2,953,802 |
|
|
|
6.18 |
% | |
(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 |
|
Jun-11 |
|
Mar-11 |
|
Dec-10 |
|
Sep-10 |
|
Jun-10 |
|
Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
|
|
|
|
|
|
|
|
|
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
$ |
|
% |
|
% |
|
|
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
100 Church Street |
|
Downtown |
|
Fee Interest |
|
1 |
|
1,047,500 |
|
3 |
|
70.5 |
|
59.9 |
|
59.9 |
|
43.4 |
|
43.4 |
|
26,811,120 |
|
3 |
|
2 |
|
11 |
| |
120 West 45th Street |
|
Midtown |
|
Fee Interest |
|
1 |
|
440,000 |
|
1 |
|
86.6 |
|
87.6 |
|
99.0 |
|
95.8 |
|
97.6 |
|
22,513,344 |
|
3 |
|
2 |
|
26 |
| |
220 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
1,135,000 |
|
4 |
|
91.4 |
|
92.4 |
|
92.4 |
|
97.9 |
|
97.9 |
|
45,278,004 |
|
5 |
|
4 |
|
33 |
| |
317 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
450,000 |
|
1 |
|
85.8 |
|
86.9 |
|
89.5 |
|
87.2 |
|
88.2 |
|
20,942,100 |
|
2 |
|
2 |
|
79 |
| |
333 West 34th Street |
|
Penn Station |
|
Fee Interest |
|
1 |
|
345,400 |
|
1 |
|
90.2 |
|
90.2 |
|
78.5 |
|
73.6 |
|
73.6 |
|
12,853,680 |
|
1 |
|
1 |
|
3 |
| |
420 Lexington Ave (Graybar) |
|
Grand Central North |
|
Leasehold Interest |
|
1 |
|
1,188,000 |
|
4 |
|
87.5 |
|
89.7 |
|
89.9 |
|
91.8 |
|
92.4 |
|
59,396,193 |
|
7 |
|
5 |
|
211 |
| |
461 Fifth Avenue (3) |
|
Midtown |
|
Leasehold Interest |
|
1 |
|
200,000 |
|
1 |
|
98.8 |
|
98.8 |
|
96.9 |
|
98.8 |
|
98.8 |
|
15,597,360 |
|
2 |
|
1 |
|
17 |
| |
485 Lexington Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
921,000 |
|
3 |
|
95.4 |
|
95.4 |
|
93.9 |
|
93.9 |
|
93.9 |
|
48,241,956 |
|
5 |
|
4 |
|
21 |
| |
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
1 |
|
941,000 |
|
3 |
|
99.2 |
|
99.2 |
|
96.1 |
|
95.1 |
|
95.1 |
|
32,299,092 |
|
4 |
|
3 |
|
11 |
| |
609 Fifth Avenue |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
160,000 |
|
1 |
|
83.0 |
|
85.0 |
|
85.0 |
|
96.9 |
|
97.5 |
|
12,910,464 |
|
1 |
|
1 |
|
9 |
| |
625 Madison Avenue |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
563,000 |
|
2 |
|
94.6 |
|
98.9 |
|
99.0 |
|
98.9 |
|
99.6 |
|
41,804,652 |
|
5 |
|
4 |
|
24 |
| |
673 First Avenue |
|
Grand Central South |
|
Leasehold Interest |
|
1 |
|
422,000 |
|
1 |
|
99.7 |
|
99.7 |
|
99.7 |
|
99.7 |
|
99.7 |
|
18,076,044 |
|
2 |
|
2 |
|
9 |
| |
711 Third Avenue (1) |
|
Grand Central North |
|
Leasehold Interest |
|
1 |
|
524,000 |
|
2 |
|
94.2 |
|
93.3 |
|
87.6 |
|
87.6 |
|
88.1 |
|
27,353,340 |
|
3 |
|
2 |
|
17 |
| |
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
780,000 |
|
3 |
|
97.1 |
|
98.7 |
|
97.2 |
|
97.2 |
|
95.8 |
|
39,377,196 |
|
4 |
|
4 |
|
31 |
| |
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
1 |
|
692,000 |
|
2 |
|
84.2 |
|
81.5 |
|
80.4 |
|
79.5 |
|
79.9 |
|
38,615,376 |
|
4 |
|
4 |
|
39 |
| |
919 Third Avenue (2) |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
1,454,000 |
|
5 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
85,033,788 |
|
4 |
|
14 |
|
|
| |
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1 |
|
1,062,000 |
|
4 |
|
99.9 |
|
99.5 |
|
97.6 |
|
97.6 |
|
97.7 |
|
74,304,384 |
|
8 |
|
7 |
|
18 |
| |
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
562,000 |
|
2 |
|
87.1 |
|
87.4 |
|
86.1 |
|
87.1 |
|
89.4 |
|
31,673,400 |
|
4 |
|
3 |
|
38 |
| |
1 Madison Avenue |
|
Park Avenue South |
|
Fee Interest |
|
1 |
|
1,176,900 |
|
4 |
|
99.8 |
|
99.8 |
|
99.8 |
|
99.8 |
|
99.8 |
|
61,765,728 |
|
7 |
|
5 |
|
2 |
| |
331 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
114,900 |
|
0 |
|
96.9 |
|
96.9 |
|
99.5 |
|
100.0 |
|
100.0 |
|
4,854,024 |
|
1 |
|
0 |
|
17 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
20 |
|
14,178,700 |
|
47 |
|
92.5 |
|
92.1 |
|
91.4 |
|
90.6 |
|
90.9 |
|
$ |
719,701,245 |
|
72 |
|
61 |
|
630 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
110 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
205,000 |
|
1 |
|
72.6 |
|
|
|
|
|
|
|
|
|
6,850,116 |
|
1 |
|
1 |
|
22 |
| |
125 Park Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
604,245 |
|
2 |
|
94.0 |
|
94.2 |
|
99.1 |
|
99.1 |
|
|
|
31,175,700 |
|
4 |
|
3 |
|
20 |
| |
521 Fifth Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
460,000 |
|
2 |
|
88.9 |
|
83.3 |
|
80.7 |
|
80.7 |
|
74.5 |
|
22,478,928 |
|
3 |
|
2 |
|
48 |
| |
1515 Broadway |
|
Times Square |
|
Fee Interest |
|
1 |
|
1,750,000 |
|
6 |
|
98.5 |
|
98.5 |
|
98.0 |
|
98.0 |
|
97.9 |
|
105,576,624 |
|
12 |
|
10 |
|
12 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
4 |
|
3,019,245 |
|
10 |
|
94.3 |
|
95.0 |
|
95.4 |
|
95.4 |
|
92.9 |
|
$ |
166,081,368 |
|
19 |
|
15 |
|
102 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Manhattan Consolidated Properties |
|
24 |
|
17,197,945 |
|
57 |
|
92.8 |
|
92.6 |
|
92.1 |
|
91.4 |
|
91.1 |
|
$ |
885,782,613 |
|
91 |
|
76 |
|
732 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
100 Park Avenue - 50% |
|
Grand Central South |
|
Fee Interest |
|
1 |
|
834,000 |
|
3 |
|
95.0 |
|
93.2 |
|
91.9 |
|
80.9 |
|
83.1 |
|
50,025,312 |
|
|
|
2 |
|
34 |
| |
800 Third Avenue - 42.95% |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
526,000 |
|
2 |
|
80.9 |
|
80.9 |
|
80.8 |
|
80.2 |
|
76.0 |
|
24,652,932 |
|
|
|
1 |
|
33 |
| |
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 |
|
5 |
|
4,669,000 |
|
15 |
|
97.0 |
|
96.6 |
|
96.4 |
|
94.4 |
|
94.3 |
|
$ |
215,696,136 |
|
|
|
9 |
|
69 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
280 Park Avenue - 49.5% |
|
Park Avenue |
|
Fee Interest |
|
1 |
|
1,219,158 |
|
4 |
|
78.2 |
|
|
|
|
|
|
|
|
|
71,598,024 |
|
|
|
3 |
|
34 |
| |
600 Lexington Avenue - 55% |
|
Eastside |
|
Fee Interest |
|
1 |
|
303,515 |
|
1 |
|
80.9 |
|
81.9 |
|
84.6 |
|
88.6 |
|
93.6 |
|
15,875,508 |
|
|
|
1 |
|
27 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
2 |
|
1,522,673 |
|
5 |
|
78.8 |
|
81.9 |
|
84.6 |
|
88.6 |
|
93.6 |
|
$ |
87,473,532 |
|
|
|
4 |
|
61 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Unconsolidated Properties |
|
7 |
|
6,191,673 |
|
21 |
|
92.5 |
|
95.7 |
|
95.7 |
|
94.0 |
|
94.2 |
|
$ |
303,169,668 |
|
|
|
13 |
|
130 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Manhattan Grand Total / Weighted Average |
|
31 |
|
23,389,618 |
|
77 |
|
92.7 |
|
93.3 |
|
92.9 |
|
92.0 |
|
91.9 |
|
$ |
1,188,952,281 |
|
|
|
|
|
862 |
| ||||
Manhattan Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
988,519,998 |
|
|
|
90 |
|
|
| ||||
Manhattan Same Store Occupancy % - Combined |
|
|
|
18,847,700 |
|
81 |
|
93.6 |
(4) |
93.2 |
|
92.7 |
|
91.6 |
|
91.7 |
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Portfolio Grand Total |
|
62 |
|
30,194,318 |
|
100 |
|
91.3 |
|
91.7 |
|
91.6 |
|
90.9 |
|
91.0 |
|
$ |
1,362,452,132 |
|
|
|
|
|
1,289 |
| ||||
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,099,130,418 |
|
|
|
100 |
|
|
|
(1) Including Ownership of 50% in Building Fee.
(2) SL Green holds a 51% interest in this consolidated joint venture asset.
(3) SL Green holds an option to acquire the fee interest on this building.
(4) Excluding 100 Church Street, which is in lease-up, occupancy would be 94.9% as of June 30, 2011.
SELECTED PROPERTY DATA |
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Jun-11 |
|
Mar-11 |
|
Dec-10 |
|
Sep-10 |
|
Jun-10 |
|
Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
|
|
|
|
|
|
|
|
|
|
% |
|
% |
|
% |
|
% |
|
% |
|
% |
|
$ |
|
% |
|
% |
|
|
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store Westchester, NY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
1100 King Street |
|
Rye Brook, Westchester |
|
Fee Interest |
|
6 |
|
540,000 |
|
2 |
|
73.7 |
|
74.7 |
|
74.7 |
|
81.9 |
|
81.9 |
|
11,011,512 |
|
1 |
|
1 |
|
27 |
| |
520 White Plains Road |
|
Tarrytown, Westchester |
|
Fee Interest |
|
1 |
|
180,000 |
|
1 |
|
73.6 |
|
72.5 |
|
72.5 |
|
72.5 |
|
93.2 |
|
3,560,796 |
|
0 |
|
0 |
|
9 |
| |
115-117 Stevens Avenue |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
178,000 |
|
1 |
|
84.9 |
|
84.4 |
|
84.9 |
|
71.2 |
|
71.4 |
|
3,041,844 |
|
0 |
|
0 |
|
12 |
| |
100 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
250,000 |
|
1 |
|
61.2 |
|
59.8 |
|
60.6 |
|
83.3 |
|
81.7 |
|
2,757,408 |
|
0 |
|
0 |
|
8 |
| |
200 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
245,000 |
|
1 |
|
92.4 |
|
92.4 |
|
92.4 |
|
87.1 |
|
88.2 |
|
6,589,344 |
|
1 |
|
1 |
|
8 |
| |
500 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
228,000 |
|
1 |
|
76.2 |
|
76.2 |
|
76.2 |
|
57.7 |
|
57.7 |
|
3,994,836 |
|
0 |
|
1 |
|
6 |
| |
140 Grand Street |
|
White Plains, Westchester |
|
Fee Interest |
|
1 |
|
130,100 |
|
0 |
|
94.4 |
|
94.4 |
|
94.4 |
|
94.4 |
|
96.6 |
|
4,137,204 |
|
0 |
|
0 |
|
10 |
| |
360 Hamilton Avenue |
|
White Plains, Westchester |
|
Fee Interest |
|
1 |
|
384,000 |
|
1 |
|
94.3 |
|
94.6 |
|
90.5 |
|
92.0 |
|
92.0 |
|
12,813,756 |
|
1 |
|
1 |
|
16 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Westchester, NY Subtotal/Weighted Average |
|
13 |
|
2,135,100 |
|
8 |
|
80.6 |
|
80.6 |
|
80.0 |
|
81.0 |
|
82.8 |
|
47,906,700 |
|
5 |
|
5 |
|
96 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Same Store Connecticut |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
6 |
|
826,000 |
|
3 |
|
85.3 |
|
83.0 |
|
88.7 |
|
85.5 |
|
85.4 |
|
18,980,580 |
|
2 |
|
2 |
|
100 |
| |
680 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
133,000 |
|
0 |
|
88.5 |
|
88.5 |
|
84.5 |
|
84.5 |
|
84.5 |
|
3,948,264 |
|
|
|
0 |
|
7 |
| |
750 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
192,000 |
|
1 |
|
93.6 |
|
91.6 |
|
95.4 |
|
95.4 |
|
95.4 |
|
6,780,564 |
|
|
|
0 |
|
8 |
| |
1055 Washington Boulevard |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
1 |
|
182,000 |
|
1 |
|
89.2 |
|
91.3 |
|
86.6 |
|
86.6 |
|
86.0 |
|
5,872,116 |
|
1 |
|
1 |
|
22 |
| |
300 Main Street |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
130,000 |
|
0 |
|
87.0 |
|
89.0 |
|
89.0 |
|
89.0 |
|
90.7 |
|
1,748,328 |
|
0 |
|
0 |
|
17 |
| |
1010 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
143,400 |
|
0 |
|
48.7 |
|
50.2 |
|
50.2 |
|
50.2 |
|
51.9 |
|
2,046,192 |
|
0 |
|
0 |
|
14 |
| |
500 West Putnam Avenue |
|
Greenwich, Connecticut |
|
Fee Interest |
|
1 |
|
121,500 |
|
0 |
|
51.2 |
|
51.2 |
|
68.2 |
|
68.2 |
|
83.2 |
|
2,592,744 |
|
0 |
|
0 |
|
9 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Connecticut Subtotal/Weighted Average |
|
12 |
|
1,727,900 |
|
5 |
|
81.5 |
|
80.8 |
|
84.3 |
|
82.8 |
|
84.0 |
|
41,968,788 |
|
3 |
|
3 |
|
177 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Consolidated Properties |
|
|
|
25 |
|
3,863,000 |
|
13 |
|
81.0 |
|
80.7 |
|
81.9 |
|
81.8 |
|
83.3 |
|
$ |
89,875,488 |
|
9 |
|
8 |
|
273 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
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 |
|
78.8 |
|
79.5 |
|
83.2 |
|
84.7 |
|
84.7 |
|
12,379,188 |
|
|
|
1 |
|
52 |
| |
16 Court Street - 35% |
|
Brooklyn, NY |
|
Fee Interest |
|
1 |
|
317,600 |
|
1 |
|
88.7 |
|
88.5 |
|
87.5 |
|
84.8 |
|
86.1 |
|
10,107,203 |
|
|
|
0 |
|
66 |
| |
Jericho Plaza - 20.26% |
|
Jericho, New York |
|
Fee Interest |
|
2 |
|
640,000 |
|
2 |
|
95.3 |
|
95.3 |
|
95.3 |
|
92.9 |
|
92.9 |
|
21,318,780 |
|
|
|
0 |
|
35 |
| |
Total / Weighted Average Unconsolidated Properties |
|
6 |
|
2,941,700 |
|
10 |
|
93.6 |
|
93.7 |
|
94.3 |
|
93.8 |
|
93.9 |
|
$ |
83,624,363 |
|
|
|
2 |
|
154 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Suburban Grand Total / Weighted Average |
|
|
|
31 |
|
6,804,700 |
|
23 |
|
86.4 |
|
86.3 |
|
87.3 |
|
87.0 |
|
87.9 |
|
$ |
173,499,851 |
|
|
|
|
|
427 |
| ||
Suburban Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
110,610,420 |
|
|
|
10 |
|
|
| ||||
Suburban Same Store Occupancy % - Combined |
|
|
|
|
|
6,804,700 |
|
100 |
|
86.4 |
|
86.3 |
|
87.3 |
|
87.0 |
|
87.9 |
|
|
|
|
|
|
|
|
|
(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 |
|
100.0 |
|
77.6 |
|
2,523,795 |
|
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 |
|
16,727,363 |
|
144,655,910 |
|
8 |
|
1 |
| ||
1604 Broadway - 63% |
|
Times Square |
|
Leasehold Interest |
|
1 |
|
29,876 |
|
9 |
|
23.7 |
|
23.7 |
|
23.7 |
|
23.7 |
|
23.7 |
|
2,001,900 |
|
7,490,827 |
|
6 |
|
2 |
| ||
11 West 34th Street - 30% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
17,150 |
|
5 |
|
100.0 |
|
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 |
|
6,433,976 |
|
23,349,965 |
|
16 |
|
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 |
|
4,184,038 |
|
47,949,484 |
|
11 |
|
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 |
|
3,485,624 |
|
22,187,815 |
|
8 |
|
5 |
| ||
717 Fifth Avenue - 32.75% |
|
Midtown/Plaza District |
|
Fee Interest |
|
1 |
|
119,550 |
|
36 |
|
79.4 |
|
75.8 |
|
75.8 |
|
75.8 |
|
75.8 |
|
20,760,111 |
|
278,651,715 |
|
34 |
|
6 |
| ||
Williamsburg Terrace |
|
Brooklyn, NY |
|
Fee Interest |
|
1 |
|
21,900 |
|
7 |
|
100.0 |
|
100.0 |
|
100.0 |
|
|
|
|
|
1,425,468 |
|
18,385,000 |
|
7 |
|
2 |
| ||
Total / Weighted Average Retail Properties |
|
9 |
|
334,782 |
|
100 |
|
85.8 |
|
84.5 |
|
84.5 |
|
78.0 |
|
77.1 |
|
$ |
59,292,275 |
|
$ |
572,194,611 |
|
100 |
|
22 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
DEVELOPMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
3 Columbus Circle - 48.9% |
|
Columbus Circle |
|
Fee Interest |
|
1 |
|
741,500 |
|
55 |
|
19.7 |
|
20.1 |
|
|
|
|
|
|
|
13,493,876 |
|
478,369,744 |
|
84 |
|
27 |
| ||
125 Chubb Way |
|
Lyndhurst, NJ |
|
Fee Interest |
|
1 |
|
278,000 |
|
20 |
|
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 |
|
6 |
|
14.5 |
|
15.8 |
|
15.8 |
|
15.1 |
|
15.1 |
|
292,098 |
|
15,549,190 |
|
4 |
|
9 |
| ||
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 |
|
153,000 |
|
11 |
|
|
|
|
|
|
|
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 |
|
300,220 |
|
9,449,898 |
|
4 |
|
1 |
| ||
Total / Weighted Average Development Properties |
|
|
|
7 |
|
1,359,941 |
|
100 |
|
14.1 |
|
15.3 |
|
8.8 |
|
15.1 |
|
15.1 |
|
$ |
14,728,206 |
|
$ |
612,658,460 |
|
100 |
|
38 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
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 |
|
|
|
|
|
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Jun-11 |
|
Mar-11 |
|
Dec-10 |
|
Sep-10 |
|
Jun-10 |
|
Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
692,000 |
|
9 |
|
84.2 |
|
81.5 |
|
80.4 |
|
79.5 |
|
79.9 |
|
38,615,376 |
|
19 |
|
15 |
|
39 |
| |
919 Third Avenue |
|
Grand Central North |
|
Fee Interest (1) |
|
1,454,000 |
|
19 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
85,033,788 |
|
|
|
17 |
|
14 |
| |
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1,062,000 |
|
14 |
|
99.9 |
|
99.5 |
|
97.6 |
|
97.6 |
|
97.7 |
|
74,304,384 |
|
37 |
|
29 |
|
18 |
| |
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
562,000 |
|
7 |
|
87.1 |
|
87.4 |
|
86.1 |
|
87.1 |
|
89.4 |
|
31,673,400 |
|
16 |
|
12 |
|
38 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Consolidated Properties |
|
|
|
3,770,000 |
|
48 |
|
95.1 |
|
94.6 |
|
93.6 |
|
93.6 |
|
94.1 |
|
$ |
229,626,948 |
|
73 |
|
73 |
|
109 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Grand Total / Weighted Average |
|
|
|
|
|
3,770,000 |
|
48 |
|
95.1 |
|
94.6 |
|
93.6 |
|
93.6 |
|
94.1 |
|
$ |
229,626,948 |
|
|
|
|
|
109 |
|
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
187,960,392 |
|
|
|
73 |
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Suburban Properties - Reckson Portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Jun-11 |
|
Mar-11 |
|
Dec-10 |
|
Sep-10 |
|
Jun-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 |
|
74.9 |
|
100.0 |
|
100.0 |
|
1,831,836 |
|
1 |
|
1 |
|
1 |
| |
1100 King Street - 2 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
80.3 |
|
79.4 |
|
79.4 |
|
79.4 |
|
79.4 |
|
1,342,212 |
|
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 |
|
80.1 |
|
1,902,792 |
|
1 |
|
1 |
|
5 |
| |
1100 King Street - 4 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
49.0 |
|
55.9 |
|
55.9 |
|
73.4 |
|
73.4 |
|
1,516,764 |
|
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 |
|
79.9 |
|
1,999,560 |
|
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 |
|
2,418,348 |
|
1 |
|
1 |
|
3 |
| |
520 White Plains Road |
|
Tarrytown, Westchester |
|
Fee Interest |
|
180,000 |
|
2 |
|
73.6 |
|
72.5 |
|
72.5 |
|
72.5 |
|
93.2 |
|
3,560,796 |
|
2 |
|
1 |
|
9 |
| |
115-117 Stevens Avenue |
|
Valhalla, Westchester |
|
Fee Interest |
|
178,000 |
|
2 |
|
84.9 |
|
84.4 |
|
84.9 |
|
71.2 |
|
71.4 |
|
3,041,844 |
|
2 |
|
1 |
|
12 |
| |
100 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
250,000 |
|
3 |
|
61.2 |
|
59.8 |
|
60.6 |
|
83.3 |
|
81.7 |
|
2,757,408 |
|
1 |
|
1 |
|
8 |
| |
200 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
245,000 |
|
3 |
|
92.4 |
|
92.4 |
|
92.4 |
|
87.1 |
|
88.2 |
|
6,589,344 |
|
3 |
|
3 |
|
8 |
| |
500 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
228,000 |
|
3 |
|
76.2 |
|
76.2 |
|
76.2 |
|
57.7 |
|
57.7 |
|
3,994,836 |
|
2 |
|
2 |
|
6 |
| |
140 Grand Street |
|
White Plains, Westchester |
|
Fee Interest |
|
130,100 |
|
2 |
|
94.4 |
|
94.4 |
|
94.4 |
|
94.4 |
|
96.6 |
|
4,137,204 |
|
2 |
|
2 |
|
10 |
| |
360 Hamilton Avenue |
|
White Plains, Westchester |
|
Fee Interest |
|
384,000 |
|
5 |
|
94.3 |
|
94.6 |
|
90.5 |
|
92.0 |
|
92.0 |
|
12,813,756 |
|
6 |
|
5 |
|
16 |
| |
680 Washington Avenue |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
133,000 |
|
2 |
|
88.5 |
|
88.5 |
|
84.5 |
|
84.5 |
|
84.5 |
|
3,948,264 |
|
|
|
1 |
|
7 |
| |
750 Washington Avenue |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
192,000 |
|
2 |
|
93.6 |
|
91.6 |
|
95.4 |
|
95.4 |
|
95.4 |
|
6,780,564 |
|
|
|
1 |
|
8 |
| |
1055 Washington Avenue |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
182,000 |
|
2 |
|
89.2 |
|
91.3 |
|
86.6 |
|
86.6 |
|
86.0 |
|
5,872,116 |
|
3 |
|
2 |
|
22 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Consolidated Properties |
|
|
|
2,642,100 |
|
34 |
|
82.5 |
|
82.5 |
|
81.8 |
|
82.6 |
|
84.0 |
|
$ |
64,507,644 |
|
27 |
|
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 |
|
88.6 |
|
88.1 |
|
88.6 |
|
89.6 |
|
$ |
104,326,836 |
|
|
|
|
|
134 |
| ||
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
71,196,276 |
|
|
|
27 |
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Reckson Portfolio Grand Total |
|
|
|
7,814,100 |
|
100 |
|
91.7 |
|
91.5 |
|
90.8 |
|
91.0 |
|
91.7 |
|
$ |
333,953,784 |
|
|
|
|
|
243 |
| ||
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
259,156,668 |
|
100 |
|
100 |
|
|
|
(1) SL Green holds a 51% interest in this consolidated joint venture asset.
LARGEST TENANTS BY SQUARE FEET LEASED |
Wholly Owned Portfolio + Allocated JV Properties
Tenant Name |
|
Property |
|
Lease |
|
Total |
|
Annualized |
|
PSF |
|
% of |
|
SLG Share of |
|
% of |
|
Credit |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
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 |
|
$ |
163,493,486 |
(1) |
$ |
36.95 |
|
12.0 |
% |
$ |
82,016,425 |
|
7.5 |
% |
A |
|
Viacom International, Inc. |
|
1515 Broadway |
|
2015 & 2020 |
|
1,271,812 |
|
78,295,761 |
|
$ |
61.56 |
|
5.7 |
% |
78,295,761 |
|
7.1 |
% |
BBB+ |
| ||
Credit Suisse Securities (USA), Inc. |
|
1 Madison Avenue |
|
2017 & 2020 |
|
1,242,155 |
|
67,119,130 |
|
$ |
54.03 |
|
4.9 |
% |
67,119,130 |
|
6.1 |
% |
A+ |
| ||
Random House, Inc. |
|
1745 Broadway |
|
2018 |
|
644,598 |
|
36,516,834 |
|
$ |
56.65 |
|
2.7 |
% |
11,780,331 |
|
1.1 |
% |
BBB+ |
| ||
Debevoise & Plimpton, LLP |
|
919 Third Avenue |
|
2021 |
|
619,353 |
|
39,102,252 |
|
$ |
63.13 |
|
2.9 |
% |
19,942,148 |
|
1.8 |
% |
|
| ||
Omnicom Group, Inc. |
|
220 East 42nd Street & 420 Lexington Avenue |
|
2017 |
|
496,876 |
|
20,272,310 |
|
$ |
40.80 |
|
1.5 |
% |
20,272,310 |
|
1.8 |
% |
BBB+ |
| ||
The City of New York |
|
16 Court Street & 100 Church Street |
|
2013, 2014 & 2017 |
|
345,903 |
|
14,327,079 |
|
$ |
41.42 |
|
1.1 |
% |
13,298,605 |
|
1.2 |
% |
|
| ||
Advance Magazine Group, Fairchild Publications |
|
750 Third Avenue & 485 Lexington Avenue |
|
2021 |
|
342,720 |
|
14,636,495 |
|
$ |
42.71 |
|
1.1 |
% |
14,636,495 |
|
1.3 |
% |
|
| ||
C.B.S. Broadcasting, Inc. |
|
555 West 57th Street |
|
2023 |
|
282,385 |
|
10,506,895 |
|
$ |
37.21 |
|
0.8 |
% |
10,506,895 |
|
1.0 |
% |
BBB- |
| ||
Polo Ralph Lauren Corporation |
|
625 Madison Avenue |
|
2019 |
|
269,269 |
|
16,103,889 |
|
$ |
59.81 |
|
1.2 |
% |
16,103,889 |
|
1.5 |
% |
A- |
| ||
Schulte, Roth & Zabel LLP |
|
919 Third Avenue |
|
2021 |
|
263,186 |
|
15,735,122 |
|
$ |
59.79 |
|
1.2 |
% |
8,024,912 |
|
0.7 |
% |
|
| ||
The Travelers Indemnity Company |
|
485 Lexington Avenue & 2 Jericho Plaza |
|
2015 & 2016 |
|
255,156 |
|
12,293,456 |
|
$ |
48.18 |
|
0.9 |
% |
11,271,471 |
|
1.0 |
% |
AA- |
| ||
The Metropolitan Transportation Authority |
|
333 West 34th Street & 420 Lexington Avenue |
|
2011, 2016 & 2021 |
|
246,381 |
|
8,908,653 |
|
$ |
36.16 |
|
0.7 |
% |
8,908,653 |
|
0.8 |
% |
|
| ||
New York Presbyterian Hospital |
|
28 West 44th Street & 673 First Avenue |
|
2021 |
|
232,772 |
|
9,016,792 |
|
$ |
38.74 |
|
0.7 |
% |
9,016,792 |
|
0.8 |
% |
|
| ||
BMW of Manhattan |
|
555 West 57th Street |
|
2022 |
|
227,782 |
|
5,120,388 |
|
$ |
22.48 |
|
0.4 |
% |
5,120,388 |
|
0.5 |
% |
|
| ||
National Football League |
|
280 Park Avenue |
|
2012 |
|
205,145 |
|
11,509,665 |
|
$ |
56.11 |
|
0.8 |
% |
5,692,853 |
|
0.5 |
% |
|
| ||
Verizon |
|
120 West 45th Street, 1100 King Street Bldg 1, 1 Landmark Square, 2 Landmark Square & 500 Summit Lake Drive |
|
Various |
|
204,076 |
|
5,965,361 |
|
$ |
29.23 |
|
0.9 |
% |
5,965,361 |
|
1.2 |
% |
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 |
| ||
The City University of New York - CUNY |
|
555 West 57th Street |
|
2015 & 2030 |
|
179,589 |
|
6,540,622 |
|
$ |
36.42 |
|
0.5 |
% |
6,540,622 |
|
0.6 |
% |
|
| ||
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 |
|
5,189,327 |
|
$ |
31.28 |
|
0.4 |
% |
5,189,327 |
|
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 |
|
1.2 |
% |
BBB+ |
| ||
National Hockey League |
|
1185 Avenue of the Americas |
|
2022 |
|
148,217 |
|
11,228,664 |
|
$ |
75.76 |
|
0.8 |
% |
11,228,664 |
|
1.0 |
% |
|
| ||
New York Hospitals Center/Mount Sinai |
|
625 Madison Avenue & 673 First Avenue |
|
2016, 2021 & 2026 |
|
146,917 |
|
6,501,695 |
|
$ |
44.25 |
|
0.5 |
% |
6,501,695 |
|
0.6 |
% |
|
| ||
D.E. Shaw and Company L.P. |
|
120 West 45th Street |
|
2013, 2015 & 2021 |
|
146,814 |
|
8,965,706 |
|
$ |
61.07 |
|
0.7 |
% |
8,965,706 |
|
0.8 |
% |
|
| ||
Banque National De Paris |
|
919 Third Avenue |
|
2016 |
|
145,834 |
|
8,411,628 |
|
$ |
57.68 |
|
0.6 |
% |
4,289,930 |
|
0.4 |
% |
|
| ||
The Segal Company |
|
333 West 34th Street |
|
2025 |
|
144,307 |
|
7,305,007 |
|
$ |
50.62 |
|
0.5 |
% |
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 |
|
8,177,235 |
|
$ |
57.89 |
|
0.6 |
% |
4,170,390 |
|
0.4 |
% |
BB+ |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total |
|
|
|
|
|
13,614,605 |
|
$ |
637,567,553 |
(1) |
$ |
46.83 |
|
47.3 |
% |
$ |
488,487,861 |
|
45.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Wholly Owned Portfolio + Allocated JV Properties |
|
|
|
30,194,318 |
|
$ |
1,362,452,132 |
(1) |
$ |
45.12 |
|
|
|
$ |
1,099,130,418 |
|
|
|
|
|
(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 $50.25 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $46.69. |
(2) - |
43% of Portfolios largest tenants have investment grade credit ratings. 33% of SLG share of annualized rent is derived from these tenants. |
TENANT DIVERSIFICATION Manhattan and Suburban Properties |
|
Based on SLG Share of Base Rental Revenue
|
|
Leasing Activity - Manhattan Properties
|
|
|
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Rent/Rentable SF ($s)(1) |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Vacancy at 3/31/11 |
|
|
|
|
|
1,494,122 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Add: Acquired Vacancies |
|
280 Park Avenue |
|
|
|
265,214 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
110 East 42nd Street |
|
|
|
56,285 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Less: Sold Vacancies |
|
28 West 44th Street |
|
|
|
(26,592 |
) |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Space which became available during the Quarter (A): |
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
| |
|
|
110 East 42nd Street |
|
1 |
|
1,519 |
|
1,519 |
|
$ |
38.71 |
|
|
|
120 West 45th Street |
|
1 |
|
10,000 |
|
10,000 |
|
$ |
60.66 |
|
|
|
220 East 42nd Street |
|
1 |
|
11,969 |
|
11,969 |
|
$ |
55.58 |
|
|
|
317 Madison Avenue |
|
3 |
|
12,358 |
|
13,711 |
|
$ |
42.76 |
|
|
|
420 Lexington Avenue |
|
12 |
|
49,907 |
|
58,947 |
|
$ |
46.26 |
|
|
|
600 Lexington Avenue |
|
1 |
|
6,780 |
|
6,334 |
|
$ |
65.59 |
|
|
|
609 Fifth Avenue |
|
3 |
|
3,237 |
|
3,356 |
|
$ |
56.85 |
|
|
|
750 Third Avenue |
|
1 |
|
10,831 |
|
12,057 |
|
$ |
60.00 |
|
|
|
810 Seventh Avenue |
|
1 |
|
20,500 |
|
22,437 |
|
$ |
40.25 |
|
|
|
1350 Avenue of the Americas |
|
1 |
|
1,238 |
|
1,265 |
|
$ |
45.14 |
|
|
|
Total/Weighted Average |
|
25 |
|
128,339 |
|
141,595 |
|
$ |
48.97 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Retail |
|
|
|
|
|
|
|
|
|
|
| |
|
|
125 Park Avenue |
|
1 |
|
1,565 |
|
1,565 |
|
$ |
89.21 |
|
|
|
625 Madison Avenue |
|
3 |
|
29,627 |
|
29,627 |
|
$ |
89.29 |
|
|
|
750 Third Avenue |
|
1 |
|
1,380 |
|
1,380 |
|
$ |
176.04 |
|
|
|
1185 Avenue of the Americas |
|
1 |
|
779 |
|
818 |
|
$ |
70.00 |
|
|
|
1350 Avenue of the Americas |
|
1 |
|
290 |
|
290 |
|
$ |
18.05 |
|
|
|
Total/Weighted Average |
|
7 |
|
33,641 |
|
33,680 |
|
$ |
91.76 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Storage |
|
|
|
|
|
|
|
|
|
|
| |
|
|
220 East 42nd Street |
|
1 |
|
818 |
|
818 |
|
$ |
14.52 |
|
|
|
420 Lexington Avenue |
|
4 |
|
1,494 |
|
1,828 |
|
$ |
25.34 |
|
|
|
625 Madison Avenue |
|
1 |
|
2,078 |
|
2,078 |
|
$ |
30.00 |
|
|
|
Total/Weighted Average |
|
6 |
|
4,390 |
|
4,724 |
|
$ |
25.52 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Space which became available during the Quarter |
|
|
|
|
|
|
|
|
| |
|
|
Office |
|
25 |
|
128,339 |
|
141,595 |
|
$ |
48.97 |
|
|
|
Retail |
|
7 |
|
33,641 |
|
33,680 |
|
$ |
91.76 |
|
|
|
Storage |
|
6 |
|
4,390 |
|
4,724 |
|
$ |
25.52 |
|
|
|
|
|
38 |
|
166,370 |
|
179,999 |
|
$ |
56.36 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Available Space |
|
|
|
1,955,399 |
|
|
|
|
|
(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 6/30/11 |
|
|
|
|
|
1,955,399 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
100 Church Street |
|
2 |
|
10.0 |
|
107,500 |
|
92,014 |
|
$ |
30.22 |
|
$ |
|
|
$ |
63.34 |
|
5.8 |
|
|
|
100 Park Avenue |
|
2 |
|
9.6 |
|
15,000 |
|
16,300 |
|
$ |
73.43 |
|
$ |
59.08 |
|
$ |
40.41 |
|
7.5 |
|
|
|
110 East 42nd Street |
|
1 |
|
2.0 |
|
1,519 |
|
1,519 |
|
$ |
35.71 |
|
$ |
38.71 |
|
$ |
|
|
|
|
|
|
120 West 45th Street |
|
1 |
|
8.6 |
|
4,510 |
|
4,585 |
|
$ |
54.00 |
|
$ |
|
|
$ |
79.36 |
|
3.0 |
|
|
|
220 East 42nd Street |
|
1 |
|
10.7 |
|
600 |
|
1,873 |
|
$ |
41.50 |
|
$ |
|
|
$ |
69.24 |
|
8.0 |
|
|
|
317 Madison Avenue |
|
3 |
|
4.2 |
|
7,716 |
|
8,268 |
|
$ |
40.89 |
|
$ |
42.16 |
|
$ |
4.93 |
|
0.7 |
|
|
|
420 Lexington Avenue |
|
12 |
|
4.2 |
|
23,789 |
|
29,798 |
|
$ |
43.91 |
|
$ |
48.25 |
|
$ |
12.43 |
|
0.6 |
|
|
|
521 Fifth Avenue |
|
3 |
|
9.9 |
|
26,022 |
|
30,473 |
|
$ |
42.88 |
|
$ |
36.79 |
|
$ |
48.48 |
|
6.0 |
|
|
|
600 Lexington Avenue |
|
1 |
|
2.9 |
|
3,567 |
|
3,801 |
|
$ |
71.00 |
|
$ |
61.56 |
|
$ |
16.84 |
|
|
|
|
|
625 Madison Avenue |
|
1 |
|
0.5 |
|
3,343 |
|
5,314 |
|
$ |
57.50 |
|
$ |
50.33 |
|
$ |
|
|
|
|
|
|
711 Third Avenue |
|
1 |
|
5.0 |
|
4,975 |
|
5,443 |
|
$ |
45.00 |
|
$ |
38.92 |
|
$ |
|
|
3.0 |
|
|
|
810 Seventh Avenue |
|
3 |
|
9.0 |
|
39,255 |
|
44,234 |
|
$ |
50.96 |
|
$ |
60.05 |
|
$ |
55.04 |
|
5.0 |
|
|
|
1185 Avenue of the Americas |
|
1 |
|
5.2 |
|
4,268 |
|
5,388 |
|
$ |
57.00 |
|
$ |
39.60 |
|
$ |
66.48 |
|
2.0 |
|
|
|
Total/Weighted Average |
|
32 |
|
8.3 |
|
242,064 |
|
249,010 |
|
$ |
42.94 |
|
$ |
50.85 |
|
$ |
47.09 |
|
4.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
100 Church Street |
|
1 |
|
17.7 |
|
4,443 |
|
4,443 |
|
$ |
40.51 |
|
$ |
|
|
$ |
5.96 |
|
8.0 |
|
|
|
625 Madison Avenue |
|
1 |
|
5.0 |
|
3,618 |
|
3,618 |
|
$ |
130.38 |
|
$ |
130.38 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
2 |
|
12.0 |
|
8,061 |
|
8,061 |
|
$ |
80.85 |
|
$ |
130.38 |
|
$ |
3.28 |
|
4.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
120 West 45th Street |
|
1 |
|
13.9 |
|
800 |
|
607 |
|
$ |
20.00 |
|
$ |
39.54 |
|
$ |
|
|
0.0 |
|
|
|
125 Park Avenue |
|
1 |
|
9.6 |
|
150 |
|
150 |
|
$ |
25.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
220 East 42nd Street |
|
1 |
|
5.0 |
|
818 |
|
775 |
|
$ |
22.00 |
|
$ |
15.33 |
|
$ |
|
|
|
|
|
|
420 Lexington Avenue |
|
2 |
|
3.0 |
|
969 |
|
1,374 |
|
$ |
26.74 |
|
$ |
24.90 |
|
$ |
|
|
|
|
|
|
625 Madison Avenue |
|
1 |
|
4.0 |
|
358 |
|
512 |
|
$ |
38.00 |
|
$ |
20.98 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
6 |
|
5.8 |
|
3,095 |
|
3,418 |
|
$ |
26.08 |
|
$ |
24.73 |
|
$ |
|
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Office (3) |
|
32 |
|
8.3 |
|
242,064 |
|
249,010 |
|
$ |
42.94 |
|
$ |
50.85 |
|
$ |
47.09 |
|
4.6 |
|
|
|
Retail |
|
2 |
|
12.0 |
|
8,061 |
|
8,061 |
|
$ |
80.85 |
|
$ |
130.38 |
|
$ |
3.28 |
|
4.4 |
|
|
|
Storage |
|
6 |
|
5.8 |
|
3,095 |
|
3,418 |
|
$ |
26.08 |
|
$ |
24.73 |
|
$ |
|
|
0.0 |
|
|
|
Total |
|
40 |
|
8.4 |
|
253,220 |
|
260,489 |
|
$ |
43.89 |
|
$ |
52.91 |
|
$ |
45.11 |
|
4.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Available Space as of 6/30/11 |
|
|
|
|
|
1,702,179 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
110 East 42nd Street |
|
1 |
|
1.6 |
|
1,328 |
|
1,328 |
|
$ |
45.00 |
|
$ |
45.75 |
|
$ |
|
|
|
|
|
|
317 Madison Avenue |
|
1 |
|
1.0 |
|
824 |
|
834 |
|
$ |
43.00 |
|
$ |
45.13 |
|
$ |
|
|
|
|
|
|
420 Lexington Avenue |
|
5 |
|
5.3 |
|
10,794 |
|
13,708 |
|
$ |
47.27 |
|
$ |
48.69 |
|
$ |
7.31 |
|
0.5 |
|
|
|
461 Fifth Avenue |
|
1 |
|
10.0 |
|
13,496 |
|
13,866 |
|
$ |
75.00 |
|
$ |
71.46 |
|
$ |
15.00 |
|
3.0 |
|
|
|
600 Lexington Avenue |
|
1 |
|
10.4 |
|
5,238 |
|
5,638 |
|
$ |
62.50 |
|
$ |
52.62 |
|
$ |
25.00 |
|
3.0 |
|
|
|
810 Seventh Avenue |
|
1 |
|
5.0 |
|
15,500 |
|
17,320 |
|
$ |
55.00 |
|
$ |
70.49 |
|
$ |
10.00 |
|
|
|
|
|
1350 Avenue of the Americas |
|
4 |
|
8.7 |
|
56,509 |
|
57,879 |
|
$ |
69.06 |
|
$ |
59.45 |
|
$ |
13.37 |
|
|
|
|
|
Total/Weighted Average |
|
14 |
|
7.8 |
|
103,689 |
|
110,573 |
|
$ |
64.08 |
|
$ |
60.73 |
|
$ |
12.63 |
|
0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
461 Fifth Avenue |
|
1 |
|
10.0 |
|
652 |
|
652 |
|
$ |
30.00 |
|
31.92 |
|
$ |
|
|
|
| |
|
|
Total/Weighted Average |
|
1 |
|
10.0 |
|
652 |
|
652 |
|
$ |
30.00 |
|
$ |
31.92 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Early Renewals Office |
|
14 |
|
7.8 |
|
103,689 |
|
110,573 |
|
$ |
64.08 |
|
$ |
60.73 |
|
$ |
12.63 |
|
0.6 |
|
|
|
Early Renewals Storage |
|
1 |
|
10.0 |
|
652 |
|
652 |
|
$ |
30.00 |
|
$ |
31.92 |
|
$ |
|
|
|
|
|
|
Total |
|
15 |
|
7.8 |
|
104,341 |
|
111,225 |
|
$ |
63.88 |
|
$ |
60.56 |
|
$ |
12.55 |
|
0.6 |
|
(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 $54.89/rsf for 91,619 rentable SF. |
|
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $59.91/rsf for 202,192 rentable SF. |
Leasing Activity - Suburban Properties |
|
| |
Available Space | |
|
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Rent/Rentable SF ($s)(1) |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Vacancy at 3/31/11 |
|
|
|
|
|
1,028,964 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Space which became available during the Quarter (A): |
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
| |
|
|
1100 King Street - 3 Intl Drive |
|
1 |
|
6,774 |
|
6,774 |
|
$ |
30.47 |
|
|
|
1100 King Street - 4 Intl Drive |
|
1 |
|
6,181 |
|
6,181 |
|
$ |
27.90 |
|
|
|
100 Summit Lake Drive |
|
1 |
|
3,045 |
|
3,045 |
|
$ |
24.25 |
|
|
|
140 Grand Street |
|
1 |
|
2,265 |
|
2,265 |
|
$ |
34.93 |
|
|
|
360 Hamilton Avenue |
|
1 |
|
11,322 |
|
11,322 |
|
$ |
38.05 |
|
|
|
1 Landmark Square |
|
3 |
|
10,485 |
|
10,485 |
|
$ |
31.09 |
|
|
|
4 Landmark Square |
|
2 |
|
6,039 |
|
6,039 |
|
$ |
34.45 |
|
|
|
300 Main Street |
|
3 |
|
5,516 |
|
6,039 |
|
$ |
30.36 |
|
|
|
1010 Washington Boulevard |
|
2 |
|
2,880 |
|
6,039 |
|
$ |
38.62 |
|
|
|
1055 Washington Boulevard |
|
1 |
|
3,855 |
|
6,039 |
|
$ |
41.46 |
|
|
|
The Meadows |
|
3 |
|
10,284 |
|
6,039 |
|
$ |
28.67 |
|
|
|
16 Court Street |
|
4 |
|
8,430 |
|
6,039 |
|
$ |
34.02 |
|
|
|
Total/Weighted Average |
|
23 |
|
77,076 |
|
6,039 |
|
$ |
32.65 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Storage |
|
|
|
|
|
|
|
|
|
|
| |
|
|
300 Main Street |
|
1 |
|
100 |
|
100 |
|
$ |
12.00 |
|
|
|
1055 Washington Boulevard |
|
1 |
|
95 |
|
95 |
|
$ |
15.00 |
|
|
|
Total/Weighted Average |
|
2 |
|
195 |
|
195 |
|
$ |
13.46 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Space which became available during the Quarter |
|
|
|
|
|
|
| |||
|
|
Office |
|
23 |
|
77,076 |
|
77,076 |
|
$ |
32.65 |
|
|
|
Storage |
|
2 |
|
195 |
|
195 |
|
$ |
13.46 |
|
|
|
|
|
25 |
|
77,271 |
|
77,271 |
|
$ |
32.60 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Available Space |
|
|
|
1,106,235 |
|
|
|
|
|
(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 6/30/11 |
|
|
|
|
|
1,106,235 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
1100 King Street - 2 Intl Drive |
|
1 |
|
4.8 |
|
790 |
|
790 |
|
$ |
32.00 |
|
$ |
|
|
$ |
14.78 |
|
|
|
|
|
1100 King Street - 3 Intl Drive |
|
1 |
|
1.1 |
|
6,774 |
|
6,774 |
|
$ |
26.00 |
|
$ |
30.47 |
|
$ |
|
|
|
|
|
|
520 White Plains Road |
|
1 |
|
5.3 |
|
2,069 |
|
2,069 |
|
$ |
24.50 |
|
$ |
26.95 |
|
$ |
25.00 |
|
4.0 |
|
|
|
115-117 Stevens Avenue |
|
1 |
|
5.0 |
|
919 |
|
919 |
|
$ |
22.50 |
|
$ |
|
|
$ |
28.22 |
|
|
|
|
|
100 Summit Lake Drive |
|
2 |
|
10.3 |
|
6,365 |
|
6,365 |
|
$ |
25.00 |
|
$ |
30.87 |
|
$ |
50.32 |
|
3.0 |
|
|
|
140 Grand Street |
|
1 |
|
3.1 |
|
2,265 |
|
2,265 |
|
$ |
29.50 |
|
$ |
34.93 |
|
$ |
5.00 |
|
1.0 |
|
|
|
360 Hamilton Avenue |
|
1 |
|
8.7 |
|
10,507 |
|
9,927 |
|
$ |
36.00 |
|
$ |
30.00 |
|
$ |
25.00 |
|
5.0 |
|
|
|
1 Landmark Square |
|
4 |
|
2.5 |
|
15,053 |
|
15,053 |
|
$ |
27.07 |
|
$ |
31.33 |
|
$ |
8.37 |
|
1.5 |
|
|
|
3 Landmark Square |
|
1 |
|
5.3 |
|
9,374 |
|
9,374 |
|
$ |
30.00 |
|
$ |
25.12 |
|
$ |
30.00 |
|
3.0 |
|
|
|
4 Landmark Square |
|
2 |
|
10.0 |
|
10,575 |
|
10,927 |
|
$ |
30.50 |
|
$ |
33.33 |
|
$ |
35.00 |
|
|
|
|
|
300 Main Street |
|
2 |
|
3.1 |
|
2,956 |
|
2,999 |
|
$ |
27.67 |
|
$ |
29.08 |
|
$ |
2.00 |
|
1.3 |
|
|
|
750 Washington Boulevard |
|
1 |
|
5.3 |
|
3,828 |
|
3,828 |
|
$ |
36.00 |
|
$ |
|
|
$ |
20.69 |
|
4.0 |
|
|
|
1010 Washington Boulevard |
|
1 |
|
1.0 |
|
642 |
|
642 |
|
$ |
25.00 |
|
$ |
25.00 |
|
$ |
|
|
|
|
|
|
The Meadows |
|
4 |
|
3.3 |
|
6,400 |
|
6,400 |
|
$ |
25.50 |
|
$ |
27.00 |
|
$ |
10.69 |
|
1.8 |
|
|
|
16 Court Street |
|
4 |
|
2.2 |
|
9,150 |
|
9,545 |
|
$ |
35.61 |
|
$ |
33.17 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
27 |
|
5.2 |
|
87,667 |
|
87,877 |
|
$ |
29.79 |
|
$ |
30.33 |
|
$ |
18.35 |
|
1.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
5 Landmark Square |
|
1 |
|
3.6 |
|
100 |
|
100 |
|
$ |
15.00 |
|
$ |
12.00 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
1 |
|
3.6 |
|
100 |
|
100 |
|
$ |
15.00 |
|
$ |
12.00 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Office (3) |
|
27 |
|
5.2 |
|
87,667 |
|
87,877 |
|
$ |
29.79 |
|
$ |
30.33 |
|
$ |
18.35 |
|
1.8 |
|
|
|
Storage |
|
1 |
|
3.6 |
|
100 |
|
100 |
|
$ |
15.00 |
|
$ |
12.00 |
|
$ |
|
|
|
|
|
|
Total |
|
28 |
|
5.2 |
|
87,767 |
|
87,977 |
|
$ |
29.78 |
|
$ |
30.30 |
|
$ |
18.33 |
|
1.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Available Space as of 6/30/11 |
|
|
|
|
|
1,018,468 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
115-117 Stevens Avenue |
|
1 |
|
2.8 |
|
1,154 |
|
1,154 |
|
$ |
22.50 |
|
$ |
25.71 |
|
$ |
28.22 |
|
|
|
|
|
360 Hamilton Avenue |
|
1 |
|
7.4 |
|
56,126 |
|
56,126 |
|
$ |
35.00 |
|
$ |
37.27 |
|
$ |
17.00 |
|
5.0 |
|
|
|
2 Landmark Square |
|
1 |
|
2.0 |
|
3,158 |
|
3,158 |
|
$ |
31.78 |
|
$ |
31.13 |
|
$ |
|
|
|
|
|
|
3 Landmark Square |
|
1 |
|
1.0 |
|
6,750 |
|
6,750 |
|
$ |
31.78 |
|
$ |
32.87 |
|
$ |
|
|
|
|
|
|
1055 Washington Boulevard |
|
1 |
|
0.5 |
|
4,281 |
|
4,281 |
|
$ |
34.00 |
|
$ |
37.12 |
|
$ |
|
|
|
|
|
|
The Meadows |
|
2 |
|
3.8 |
|
6,579 |
|
6,579 |
|
$ |
27.29 |
|
$ |
28.74 |
|
$ |
15.27 |
|
0.7 |
|
|
|
Jericho Plaza |
|
1 |
|
7.0 |
|
12,404 |
|
12,404 |
|
$ |
28.66 |
|
$ |
32.00 |
|
$ |
|
|
10.3 |
|
|
|
16 Court Street |
|
1 |
|
2.7 |
|
2,176 |
|
2,176 |
|
$ |
31.00 |
|
$ |
32.01 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
9 |
|
6.0 |
|
92,628 |
|
92,628 |
|
$ |
32.96 |
|
$ |
35.15 |
|
$ |
11.74 |
|
4.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Jericho Plaza |
|
1 |
|
5.0 |
|
24,445 |
|
24,445 |
|
$ |
32.96 |
|
37.53 |
|
$ |
10.00 |
|
2.5 |
| |
|
|
Total/Weighted Average |
|
1 |
|
5.0 |
|
24,445 |
|
24,445 |
|
$ |
32.96 |
|
$ |
37.53 |
|
$ |
10.00 |
|
2.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Jericho Plaza |
|
1 |
|
7.0 |
|
458 |
|
458 |
|
$ |
15.00 |
|
8.00 |
|
$ |
|
|
|
| |
|
|
Total/Weighted Average |
|
1 |
|
7.0 |
|
458 |
|
458 |
|
$ |
15.00 |
|
$ |
8.00 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Early Renewals Office |
|
9 |
|
6.0 |
|
92,628 |
|
92,628 |
|
$ |
32.96 |
|
$ |
35.15 |
|
$ |
11.74 |
|
4.5 |
|
|
|
Early Renewals Retail |
|
1 |
|
5.0 |
|
24,445 |
|
24,445 |
|
$ |
32.96 |
|
$ |
37.53 |
|
$ |
10.00 |
|
2.5 |
|
|
|
Early Renewals Storage |
|
1 |
|
7.0 |
|
458 |
|
458 |
|
$ |
15.00 |
|
$ |
8.00 |
|
$ |
|
|
|
|
|
|
Total |
|
11 |
|
5.8 |
|
117,531 |
|
117,531 |
|
$ |
32.89 |
|
$ |
35.54 |
|
$ |
11.33 |
|
4.0 |
|
(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 $29.92/rsf for 68,881 rentable SF. |
|
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $31.67/rsf for 161,509 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) |
|
6 |
|
22,769 |
|
0.14 |
% |
$ |
1,182,780 |
|
$ |
51.95 |
|
$ |
61.80 |
|
2 |
|
105,079 |
|
1.83 |
% |
$ |
8,786,136 |
|
$ |
83.61 |
|
$ |
95.00 |
|
In 2nd Quarter 2011 (1) |
|
6 |
|
31,560 |
|
0.19 |
% |
$ |
1,984,308 |
|
$ |
62.87 |
|
$ |
79.61 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
In 3rd Quarter 2011 |
|
22 |
|
91,256 |
|
0.56 |
% |
$ |
4,809,180 |
|
$ |
52.70 |
|
$ |
51.11 |
|
3 |
|
16,459 |
|
0.29 |
% |
$ |
1,264,584 |
|
$ |
76.83 |
|
$ |
80.39 |
|
In 4th Quarter 2011 |
|
26 |
|
358,371 |
|
2.18 |
% |
$ |
18,069,240 |
|
$ |
50.42 |
|
$ |
58.17 |
|
9 |
|
76,981 |
|
1.34 |
% |
$ |
4,539,420 |
|
$ |
58.97 |
|
$ |
77.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2011 |
|
60 |
|
503,956 |
|
3.07 |
% |
$ |
26,045,508 |
|
$ |
51.68 |
|
$ |
58.40 |
|
14 |
|
198,519 |
|
3.46 |
% |
$ |
14,590,140 |
|
$ |
73.49 |
|
$ |
86.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
In 1st Quarter 2012 |
|
27 |
|
147,164 |
|
0.90 |
% |
$ |
9,168,048 |
|
$ |
62.30 |
|
$ |
60.44 |
|
3 |
|
232,142 |
|
4.05 |
% |
$ |
12,473,484 |
|
$ |
53.73 |
|
$ |
94.27 |
|
In 2nd Quarter 2012 |
|
41 |
|
182,542 |
|
1.11 |
% |
$ |
9,691,476 |
|
$ |
53.09 |
|
$ |
66.50 |
|
5 |
|
63,592 |
|
1.11 |
% |
$ |
3,874,536 |
|
$ |
60.93 |
|
$ |
89.99 |
|
In 3rd Quarter 2012 |
|
21 |
|
88,175 |
|
0.54 |
% |
$ |
5,449,464 |
|
$ |
61.80 |
|
$ |
58.57 |
|
3 |
|
22,088 |
|
0.38 |
% |
$ |
1,547,064 |
|
$ |
70.04 |
|
$ |
65.99 |
|
In 4th Quarter 2012 |
|
25 |
|
228,495 |
|
1.39 |
% |
$ |
10,788,108 |
|
$ |
47.21 |
|
$ |
50.74 |
|
5 |
|
61,885 |
|
1.08 |
% |
$ |
3,992,424 |
|
$ |
64.51 |
|
$ |
68.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2012 |
|
114 |
|
646,376 |
|
3.94 |
% |
$ |
35,097,096 |
|
$ |
54.30 |
|
$ |
58.47 |
|
16 |
|
379,707 |
|
6.62 |
% |
$ |
21,887,508 |
|
$ |
57.64 |
|
$ |
87.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2013 |
|
112 |
|
1,259,780 |
|
7.68 |
% |
$ |
68,908,152 |
|
$ |
54.70 |
|
$ |
52.07 |
|
6 |
|
56,611 |
|
0.99 |
% |
$ |
3,471,408 |
|
$ |
61.32 |
|
$ |
72.10 |
|
2014 |
|
84 |
|
974,725 |
|
5.94 |
% |
$ |
54,843,624 |
|
$ |
56.27 |
|
$ |
64.61 |
|
15 |
|
288,372 |
|
5.03 |
% |
$ |
20,405,112 |
|
$ |
70.76 |
|
$ |
86.85 |
|
2015 |
|
94 |
|
2,050,624 |
|
12.49 |
% |
$ |
116,676,324 |
|
$ |
56.90 |
|
$ |
58.52 |
|
15 |
|
160,405 |
|
2.80 |
% |
$ |
8,481,624 |
|
$ |
52.88 |
|
$ |
62.67 |
|
2016 |
|
62 |
|
1,165,599 |
|
7.10 |
% |
$ |
63,607,128 |
|
$ |
54.57 |
|
$ |
61.05 |
|
12 |
|
145,650 |
|
2.54 |
% |
$ |
8,704,872 |
|
$ |
59.77 |
|
$ |
70.74 |
|
2017 |
|
55 |
|
1,678,011 |
|
10.22 |
% |
$ |
90,272,923 |
|
$ |
53.80 |
|
$ |
55.34 |
|
12 |
|
184,154 |
|
3.21 |
% |
$ |
13,899,324 |
|
$ |
75.48 |
|
$ |
79.90 |
|
2018 |
|
34 |
|
597,186 |
|
3.64 |
% |
$ |
44,716,821 |
|
$ |
74.88 |
|
$ |
72.73 |
|
16 |
|
841,689 |
|
14.67 |
% |
$ |
55,062,450 |
|
$ |
65.42 |
|
$ |
83.57 |
|
2019 |
|
21 |
|
631,000 |
|
3.84 |
% |
$ |
35,406,456 |
|
$ |
56.11 |
|
$ |
58.59 |
|
8 |
|
220,939 |
|
3.85 |
% |
$ |
15,983,652 |
|
$ |
72.34 |
|
$ |
81.96 |
|
2020 |
|
41 |
|
2,290,275 |
|
13.95 |
% |
$ |
124,181,568 |
|
$ |
54.22 |
|
$ |
60.40 |
|
5 |
|
166,996 |
|
2.91 |
% |
$ |
8,651,280 |
|
$ |
51.81 |
|
$ |
66.55 |
|
Thereafter |
|
83 |
|
4,615,294 |
|
28.12 |
% |
$ |
226,027,013 |
|
$ |
48.97 |
|
$ |
56.46 |
|
12 |
|
459,950 |
|
8.02 |
% |
$ |
27,531,246 |
|
$ |
59.86 |
|
$ |
65.01 |
|
|
|
760 |
|
16,412,826 |
|
100.00 |
% |
$ |
885,782,613 |
|
$ |
53.97 |
|
$ |
58.44 |
|
131 |
|
3,102,992 |
|
54.08 |
% |
$ |
198,668,616 |
|
$ |
64.02 |
|
$ |
70.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
2 |
|
2,634,670 |
|
45.92 |
% |
$ |
104,501,052 |
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
133 |
|
5,737,662 |
|
100.00 |
% |
$ |
303,169,668 |
|
|
|
|
|
(1) Includes month to month holdover tenants that expired prior to 6/30/11.
(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) |
|
17 |
|
104,187 |
|
3.55 |
% |
$ |
1,324,908 |
|
$ |
12.72 |
|
$ |
14.14 |
|
6 |
|
24,078 |
|
0.89 |
% |
$ |
697,128 |
|
$ |
28.95 |
|
$ |
29.81 |
|
In 2nd Quarter 2011 (1) |
|
5 |
|
27,232 |
|
0.93 |
% |
$ |
776,244 |
|
$ |
28.50 |
|
$ |
34.44 |
|
2 |
|
4,998 |
|
0.19 |
% |
$ |
163,931 |
|
$ |
32.80 |
|
$ |
27.80 |
|
In 3rd Quarter 2011 |
|
14 |
|
80,711 |
|
2.75 |
% |
$ |
2,845,476 |
|
$ |
35.26 |
|
$ |
32.90 |
|
4 |
|
15,362 |
|
0.57 |
% |
$ |
516,192 |
|
$ |
33.60 |
|
$ |
29.04 |
|
In 4th Quarter 2011 |
|
7 |
|
20,409 |
|
0.70 |
% |
$ |
634,272 |
|
$ |
31.08 |
|
$ |
32.42 |
|
7 |
|
42,312 |
|
1.57 |
% |
$ |
1,265,796 |
|
$ |
29.92 |
|
$ |
29.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2011 |
|
43 |
|
232,539 |
|
7.93 |
% |
$ |
5,580,900 |
|
$ |
24.00 |
|
$ |
24.63 |
|
19 |
|
86,750 |
|
3.22 |
% |
$ |
2,643,047 |
|
$ |
30.47 |
|
$ |
29.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2012 |
|
12 |
|
43,379 |
|
1.48 |
% |
$ |
1,414,812 |
|
$ |
32.62 |
|
$ |
33.58 |
|
5 |
|
68,633 |
|
2.55 |
% |
$ |
2,707,596 |
|
$ |
39.45 |
|
$ |
33.27 |
|
2nd Quarter 2012 |
|
11 |
|
37,827 |
|
1.29 |
% |
$ |
1,345,284 |
|
$ |
35.56 |
|
$ |
35.90 |
|
6 |
|
77,185 |
|
2.87 |
% |
$ |
2,574,012 |
|
$ |
33.35 |
|
$ |
32.58 |
|
3rd Quarter 2012 |
|
9 |
|
60,621 |
|
2.07 |
% |
$ |
1,804,836 |
|
$ |
29.77 |
|
$ |
33.52 |
|
5 |
|
20,355 |
|
0.76 |
% |
$ |
688,308 |
|
$ |
33.82 |
|
$ |
33.89 |
|
4th Quarter 2012 |
|
7 |
|
67,177 |
|
2.29 |
% |
$ |
2,248,356 |
|
$ |
33.47 |
|
$ |
34.16 |
|
6 |
|
91,908 |
|
3.42 |
% |
$ |
3,316,200 |
|
$ |
36.08 |
|
$ |
35.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2012 |
|
39 |
|
209,004 |
|
7.13 |
% |
$ |
6,813,288 |
|
$ |
32.60 |
|
$ |
34.17 |
|
22 |
|
258,081 |
|
9.59 |
% |
$ |
9,286,116 |
|
$ |
35.98 |
|
$ |
33.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2013 |
|
37 |
|
316,710 |
|
10.80 |
% |
$ |
10,525,788 |
|
$ |
33.23 |
|
$ |
30.51 |
|
22 |
|
88,744 |
|
3.30 |
% |
$ |
2,877,432 |
|
$ |
32.42 |
|
$ |
28.22 |
|
2014 |
|
32 |
|
275,961 |
|
9.41 |
% |
$ |
8,850,624 |
|
$ |
32.07 |
|
$ |
30.87 |
|
30 |
|
302,318 |
|
11.23 |
% |
$ |
10,656,864 |
|
$ |
35.25 |
|
$ |
32.73 |
|
2015 |
|
33 |
|
285,884 |
|
9.75 |
% |
$ |
9,313,836 |
|
$ |
32.58 |
|
$ |
31.87 |
|
19 |
|
138,800 |
|
5.16 |
% |
$ |
4,257,432 |
|
$ |
30.67 |
|
$ |
32.47 |
|
2016 |
|
41 |
|
654,080 |
|
22.30 |
% |
$ |
20,208,744 |
|
$ |
30.90 |
|
$ |
34.44 |
|
5 |
|
86,787 |
|
3.23 |
% |
$ |
2,760,876 |
|
$ |
31.81 |
|
$ |
32.76 |
|
2017 |
|
9 |
|
75,032 |
|
2.56 |
% |
$ |
2,299,320 |
|
$ |
30.64 |
|
$ |
30.65 |
|
7 |
|
63,196 |
|
2.35 |
% |
$ |
2,394,636 |
|
$ |
37.89 |
|
$ |
32.99 |
|
2018 |
|
13 |
|
150,139 |
|
5.12 |
% |
$ |
5,085,720 |
|
$ |
33.87 |
|
$ |
35.40 |
|
5 |
|
61,523 |
|
2.29 |
% |
$ |
2,226,396 |
|
$ |
36.19 |
|
$ |
32.93 |
|
2019 |
|
9 |
|
245,470 |
|
8.37 |
% |
$ |
7,332,660 |
|
$ |
29.87 |
|
$ |
30.38 |
|
6 |
|
38,432 |
|
1.43 |
% |
$ |
1,360,704 |
|
$ |
35.41 |
|
$ |
34.62 |
|
2020 |
|
11 |
|
234,319 |
|
7.99 |
% |
$ |
6,328,644 |
|
$ |
27.01 |
|
$ |
33.22 |
|
8 |
|
1,436,236 |
|
53.37 |
% |
$ |
40,798,020 |
|
$ |
28.41 |
|
$ |
34.98 |
|
Thereafter |
|
14 |
|
253,342 |
|
8.64 |
% |
$ |
7,535,964 |
|
$ |
29.75 |
|
$ |
32.01 |
|
9 |
|
130,031 |
|
4.83 |
% |
$ |
4,362,840 |
|
$ |
33.55 |
|
$ |
38.79 |
|
|
|
281 |
|
2,932,480 |
|
100.00 |
% |
$ |
89,875,488 |
|
$ |
30.65 |
|
$ |
31.94 |
|
152 |
|
2,690,898 |
|
100.00 |
% |
$ |
83,624,363 |
|
$ |
31.08 |
|
$ |
34.10 |
|
(1) Includes month to month holdover tenants that expired prior to 6/30/11.
(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 |
|
6/30/2011 |
|
Price ($s) (1) |
| |
1998 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-98 |
|
420 Lexington Avenue |
|
Operating Sublease |
|
Grand Central |
|
1,188,000 |
|
83.0 |
|
87.5 |
|
$ |
78,000,000 |
|
May-98 |
|
711 3rd Avenue |
|
Operating Sublease |
|
Grand Central |
|
524,000 |
|
79.0 |
|
94.2 |
|
$ |
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 |
|
95.0 |
|
$ |
192,000,000 |
|
2001 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jun-01 |
|
317 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
450,000 |
|
95.0 |
|
85.8 |
|
$ |
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 |
|
91.4 |
|
$ |
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 |
|
97.1 |
|
$ |
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 |
|
94.6 |
|
$ |
231,500,000 |
|
2005 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-05 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
359,000 |
|
87.0 |
|
N/A |
|
$ |
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 |
|
88.9 |
|
$ |
210,000,000 |
|
Jun-06 |
|
609 Fifth Avenue |
|
Fee Interest |
|
Midtown |
|
160,000 |
|
98.5 |
|
83.0 |
|
$ |
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 |
|
95.7 |
|
$ |
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 |
|
70.5 |
|
$ |
181,600,000 |
|
May-10 |
|
600 Lexington Avenue - 55% JV |
|
Fee Interest |
|
Eastside |
|
303,515 |
|
93.6 |
|
80.9 |
|
$ |
193,000,000 |
|
Aug-10 |
|
125 Park Avenue |
|
Fee Interest |
|
Grand Central |
|
604,245 |
|
99.1 |
|
94.0 |
|
$ |
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 |
|
88.9 |
|
$ |
245,700,000 |
|
Apr-11 |
|
1515 Broadway - remaining 45% |
|
Times Square |
|
Fee Interest |
|
1,750,000 |
|
98.5 |
|
98.5 |
|
$ |
1,210,000,000 |
|
May-11 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
205,000 |
|
72.6 |
|
72.6 |
|
$ |
85,570,000 |
|
May-11 |
|
280 Park Avenue - 49.5% JV |
|
Fee Interest |
|
Park Avenue |
|
1,219,158 |
|
78.2 |
|
78.2 |
|
$ |
1,110,000,000 |
|
|
|
|
|
|
|
|
|
3,634,158 |
|
|
|
|
|
$ |
2,651,270,000 |
|
(1) |
Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties. |
(2) |
Ownership interest from November 01 - May 08 was 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 |
|
6/30/2011 |
|
Price ($s) (1) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-07 |
|
300 Main Street |
|
Fee Interest |
|
Stamford, Connecticut |
|
130,000 |
|
92.5 |
|
87.0 |
|
$ |
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 |
|
87.3 |
|
$ |
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 |
|
48.7 |
|
$ |
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 |
|
88.7 |
|
$ |
107,500,000 |
|
Aug-07 |
|
150 Grand Street |
|
Fee Interest |
|
White Plains, Westchester |
|
85,000 |
|
52.9 |
|
14.5 |
|
$ |
6,700,000 |
|
Sep-07 |
|
The Meadows - 25% JV |
|
Fee Interest |
|
Rutherford, New Jersey |
|
582,100 |
|
81.3 |
|
78.8 |
|
$ |
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 |
|
6/30/2011 |
|
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 |
|
79.4 |
|
$ |
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 |
|
19.7 |
|
$ |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May-11 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
359,000 |
|
$ |
161,000,000 |
|
$ |
448 |
|
(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.
CORPORATE OFFICERS
|
Stephen L. Green
Chairman of the Board
Marc Holliday
Chief Executive Officer
Andrew Mathias
President
James Mead
Chief Financial Officer
Andrew S. Levine
Chief Legal Officer
ANALYST COVERAGE
|
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. |
|
Sri 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 |
Jefferies & Company |
|
Steven Benyik |
|
(212) 707-6348 |
|
sbenyik@jefferies.com |
JMP Securities |
|
Mitchell Germain |
|
(212) 906-3546 |
|
mgermain@jmpsecurities.com |
JP Morgan Securities, Inc. |
|
Anthony Paolone |
|
(212) 622-6682 |
|
anthony.paolone@jpmorgan.com |
Keefe, Bruyette & Woods |
|
Sheila K. McGrath |
|
212-887-7793 |
|
smcgrath@kbw.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 |
RBC Capital Markets |
|
David B. Rodgers |
|
(440) 715-2647 |
|
dave.rodgers@rbccm.com |
Sandler ONeill + Partners, L.P. |
|
Alexander D. Goldfarb |
|
(212) 466-7937 |
|
agoldfarb@sandleroneill.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 |
FIXED INCOME COVERAGE
Firm |
|
Analyst |
|
Phone |
|
|
Citigroup Inc. |
|
Thomas Cook |
|
(212) 723-1112 |
|
thomas.n.cook@citi.com |
Goldman Sachs & Co. |
|
Louise Pitt |
|
(212) 902-3644 |
|
louise.pitt@gs.com |
Merrill Lynch, Pierce, Fenner & Smith Inc. |
|
Tom Truxillo |
|
(980) 386-5212 |
|
thomas.c.truxillo_jr@baml.com |
Wells Fargo Securities, LLC |
|
Thierry B. Perrein |
|
(704) 715-8455 |
|
thierry.perrein@wellsfargo.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.
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 in the same manner 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).