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):

October 27, 2011 (October 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

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

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

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

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

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

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

 

 

 



 

Item 2.02.              Results of Operations and Financial Condition

 

Following the issuance of a press release on October 26, 2011 announcing the Company’s results for the third quarter ended September 30, 2011, the Company intends to make available supplemental information regarding the Company’s operations that is too voluminous for a press release.  The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

 

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

 

Item 7.01.              Regulation FD Disclosure

 

As discussed in Item 2.02 above, on October 26, 2011, the Company issued a press release announcing its results for the third quarter ended September 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 third quarter 2011 earnings.

99.2         Supplemental package.

99.3         Press release announcing pending sale of fee interest at 292 Madison.

99.4         Press release announcing pending sale of 141 Fifth Avenue.

 

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,

 

2



 

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

 

Funds Available for Distribution (FAD)

 

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

 

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

 

Coverage Ratios

 

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

 

3



 

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: October 27, 2011

 

 

 

4


 

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

THIRD QUARTER 2011 FFO OF $1.01 PER SHARE BEFORE TRANSACTION COSTS AND EPS OF $0.08 PER SHARE

 

Operating Highlights

 

·                  Third quarter FFO of $1.01 per diluted share before transaction related costs of $0.01 per share, as compared with $1.05 per diluted share before transaction related costs of $0.04 per share in the third quarter of 2010, excluding a $0.81 per share FFO gain realized in 2010 upon the repayment of the first mortgage and senior mezzanine loan on 510 Madison Avenue.

 

·                  Third quarter net income attributable to common stockholders of $0.08 per diluted share as compared with $1.42 per diluted share in the third quarter of 2010.  The third quarter of 2010 included gains of $1.25 per share.

 

·                  Combined same-store GAAP NOI for the third quarter increased 4.6 percent to $172.6 million as compared to the prior year.

 

·                  Signed 60 Manhattan leases totaling 626,908 square feet during the third quarter and 194 Manhattan leases totaling 1,707,766 square feet in the first nine months of 2011.  The mark-to-market on office leases signed in Manhattan was 6.7 percent higher in the third quarter and 6.4 percent higher year-to-date than the previously fully escalated rents on the same office spaces.

 

·                  Signed 20 Suburban leases totaling 122,691 square feet during the third quarter and 89 Suburban leases totaling 442,585 square feet in 2011.  The mark-to-market on office leases signed in the Suburbs was 2.1 percent higher in the third quarter and 2.4 percent lower year-to-date than the previously fully escalated rents on the same office spaces.

 

·                  Quarter-end occupancy of 95.1 percent in stabilized Manhattan same-store properties, excluding 100 Church Street, as compared to 94.4 percent in the same quarter of the previous year.

 

1



 

Investing Highlights

 

·                  Realized a non-FFO gain of $4.0 million upon the sale of the remaining 10 percent interest in 1551/1555 Broadway.

 

·                  Acquired the fee interest at 1552 Broadway for $136.6 million through a 50/50 joint venture with Jeff Sutton. The joint venture also entered into a 70-year leasehold at 1560 Broadway, the property adjacent to 1552 Broadway.  In connection with this transaction, the joint venture closed on a $125.0 million mortgage of which $94.4 million was funded at closing.

 

·                  Acquired the cooperative commercial unit at 747 Madison Avenue for $66.3 million through a joint venture with Jeff Sutton and Harel Insurance Company Ltd. The acquisition was financed with a three-year, $33.1 million loan.  SL Green holds a 33.3 percent interest in the joint venture.

 

·                  Formed a joint venture with Stonehenge Partners and entered into a contract to acquire six retail and two multifamily properties in Manhattan for $416.0 million. The transaction is anticipated to close in the first quarter of 2012.

 

·                  Purchased or originated new debt and preferred equity investments totaling $348.1 million at a weighted current yield of 9.3 percent, all of which are directly or indirectly collateralized by New York City commercial office properties.

 

Financing Highlights

 

·                  Sold $250.0 million of 5.0 percent senior notes due August 15, 2018.  SL Green received net proceeds of $246.5 million from the sale of the notes.

 

·                  Sold 1.2 million shares of common stock through an At-The-Market (“ATM”) equity offering program for gross proceeds of $98.6 million ($97.1 million of net proceeds after related expenses). In 2011 to date, the Company has sold 6.7 million shares of common stock through the ATM for gross proceeds of $525.0 million ($517.1 million of net proceeds after related expenses).

 

·                  Entered into a new $250 million ATM program to sell shares of SL Green’s common stock. The Company has not sold any shares of its common stock under this program.

 

Summary

 

New York, NY, October 26, 2011 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $87.9 million, or $1.00 per diluted share, for the quarter ended September 30, 2011, compared to $145.3 million, or $1.82 per diluted share, for the same quarter in 2010.  The results for the quarter ended September 30, 2010

 

2



 

included a $0.81 gain per diluted share realized in 2010 upon the repayment of the first mortgage and senior mezzanine loan on 510 Madison Avenue.

 

Net income attributable to common stockholders totaled $7.1 million, or $0.08 per diluted share, for the quarter ended September 30, 2011, compared to $111.5 million, or $1.42 per diluted share, for the same quarter in 2010.  The results for the quarter ended September 30, 2010 included $0.44 per diluted share relating to a gain on the sale of the 19 West 44th Street and $0.81 per diluted share related to a gain on the repayment of the first mortgage and senior mezzanine loan on 510 Madison Avenue.

 

Operating and Leasing Activity

 

For the third quarter of 2011, the Company reported revenues and operating income of $308.6 million and $164.2 million, respectively, a decrease of 3.3 percent and 18.4 percent compared to $319.2 million and $201.4 million, respectively, for the same period in 2010.

 

Same-store GAAP NOI on a combined basis increased by 4.6 percent to $172.6 million for the third 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 GAAP NOI increased by 3.4 percent to $143.7 million and unconsolidated joint venture property GAAP NOI increased 10.9 percent to $28.9 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio, excluding 100 Church Street, at September 30, 2011 was 95.1 percent as compared to 94.4 percent for the same period in the previous year.  During the quarter, the Company signed 52 office leases in its Manhattan portfolio totaling 585,351 square feet.  Nine leases totaling 102,922 square feet represented office leases that replaced previous vacancy, while 43 office leases comprising 482,429 square feet had average starting rents of $54.11 per rentable square foot, representing a 6.7 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 third quarter was 8.9 years and average tenant concessions were 3.2 months of free rent with a tenant improvement allowance of $31.05 per rentable square foot.  Of the 544,836 square feet of office leases which commenced during the third quarter, 75,212 square feet represented office leases that replaced previous vacancy, while 469,624 square feet represented office leases that had average starting rents of $49.37 per rentable square foot, representing a 4.0 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 85.9 percent at September 30, 2011.  During the quarter, the Company signed 20 office leases in the Suburban portfolio totaling 122,691 square feet.  Nine leases totaling 35,169 square feet represented office leases that replaced previous vacancy, while 11 office leases comprising 87,522 square feet had average starting rents of $39.28 per rentable square foot, representing a 2.1 percent increase over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office leases signed in the third quarter was 7.9 years and average tenant concessions were 12.5 months of free rent with a tenant improvement allowance of $23.16 per rentable square foot.  Of the 124,158 square feet of office leases

 

3



 

which commenced during the third quarter, 20,879 square feet represented office leases that replaced previous vacancy, while 103,279 square feet represented office leases that had average starting rents of $38.49 per rentable square foot, representing a 1.7 percent increase over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the third quarter included:

 

·                  Early renewal with St. Lukes Roosevelt/Beth Israel Medical Center for 15.6 years for 112,941 square feet at 555 West 57th Street;

 

·                  New lease with Polo Ralph Lauren for 7 years for 91,417 square feet at 625 Madison Avenue;

 

·                  Early renewal and expansion with Adzinia Media Group for 4.5 years for 59,753 square feet at 1350 Avenue of the Americas;

 

·                  New lease with Endurance Reinsurance for 3.6 years for 57,316 square feet at 750 Third Avenue;

 

·                  New lease with Centerline Capital Group, Inc. for 15 years for 57,945 square feet at 100 Church Street; and

 

·                  New lease with Astoria Federal Savings and Loan for 10 years for 55,361 square feet at Jericho Plaza, Long Island.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended September 30, 2011 were $18.9 million, or 5.3 percent of total revenues including the Company’s share of joint venture revenue.

 

Real Estate Investment Activity

 

In August 2011, the Company sold its remaining 10% interest in 1551/1555 Broadway and realized a gain of $4.0 million.

 

In August 2011, the Company, through a 50/50 joint venture with Jeff Sutton, acquired the fee interest at 1552 Broadway for $136.6 million. Subsequently, the joint venture entered into a 70-year leasehold at 1560 Broadway, the property adjacent to 1552 Broadway. The transactions enable the joint venture to assemble up to 48,897 square feet of space with direct Times Square frontage.  In connection with this transaction, the joint venture closed on a $125.0 million mortgage of which $94.4 million was funded at closing. The mortgage bears interest at 300 basis points over the 90-day LIBOR and has a two-year term with three, one-year extension options.

 

In September 2011, the Company, through a joint venture with Jeff Sutton and Harel Insurance Company Ltd, acquired the cooperative commercial unit at 747 Madison Avenue for $66.3 million. The acquisition was financed with a three-year, $33.1 million loan which bears interest at 275 basis points over the 30-day LIBOR. SL Green holds a 33.3 percent interest in the joint venture.

 

4



 

In October 2011, SL Green formed a joint venture with Stonehenge Partners and entered into a contract to acquire eight retail and multifamily properties in Manhattan for $416 million. The transaction is expected to be completed in the first quarter of 2012.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $897.0 million at September 30, 2011.  During the third quarter, the Company purchased and originated new debt and preferred equity investments totaling $348.1 million, which are directly or indirectly collateralized by New York City commercial office properties, and received $37.7 million of proceeds from investments that were sold, redeemed, or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.2 years as of September 30, 2011 and had a weighted average yield for the quarter ended September 30, 2011 of 8.87 percent, exclusive of loans with a net carrying value of $85.9 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In August 2011, SL Green, the Operating Partnership and Reckson, as co-obligors, completed the sale of $250.0 million aggregate principal amount of 5.0 percent senior notes due August 15, 2018.  Net proceeds to SL Green from the sale of the notes were $246.5 million.

 

In the third quarter of 2011, the Company sold 1.2 million shares of common stock through an ATM equity offering program for aggregate gross proceeds of $98.6 million ($97.1 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). There is no additional capacity under these programs.

 

In July 2011, SL Green, along with SL Green Operating Partnership, entered into a new ATM program with Citigroup Global Markets Inc. and J.P. Morgan Securities LLC to sell shares of its common stock having aggregate sales proceeds of $250.0 million. SL Green has not sold any shares of its common stock under this program.

 

Dividends

 

During the third 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 was paid on October 14, 2011 to stockholders of record on the close of business on September 30, 2011; and

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period July 15, 2011 through and including October 14, 2011, which were paid on October 15, 2011 to stockholders of record on the close of business on September 30, 2011, and reflect regular quarterly dividends which are the equivalent of annualized dividends of $1.9064 and $1.9688, respectively.

 

5



 

Conference Call and Audio Webcast

 

The Company’s executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio webcast on Thursday, October 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 Company’s website, www.slgreen.com, under “Financial Reports” in the Investors section.

 

The live conference will be webcast in listen-only mode on the Company’s website under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 888.396.2384 Domestic or 617.847.8711 International, using pass-code “SL Green.”

 

A replay of the call will be available through November 3, 2011 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 84884697.

 

Annual Institutional Investor Conference

 

The Company will host its Annual Institutional Investor Conference on Monday, December 6, 2011.  Details of the event will be provided via email the week of October 31, 2011.  To be added to the Conference’s email distribution list or to pre-register, please email SLG.2011@slgreen.com.

 

Company Profile

 

SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of September 30, 2011, SL Green owned interests in 58 Manhattan properties totaling more than 35.3 million square feet. This included ownership interests in 25.8 million square feet of commercial properties and debt and preferred equity investments secured by 9.5 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 Company’s distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212.594.2700.

 

6



 

Disclaimers

 

Non-GAAP Financial Measures

 

During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 10 of this release and in the Company’s Supplemental Package.

 

Forward-looking Statement

 

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

 

7



 

SL GREEN REALTY CORP.

STATEMENTS OF OPERATIONS-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Revenue:

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

244,888

 

$

195,863

 

$

714,443

 

$

581,326

 

Escalations and reimbursement revenues

 

39,176

 

30,846

 

104,445

 

89,595

 

Preferred equity and investment income

 

18,433

 

84,377

 

98,256

 

125,543

 

Other income

 

6,077

 

8,065

 

23,257

 

25,140

 

Total revenues

 

308,574

 

319,151

 

940,401

 

821,604

 

 

 

 

 

 

 

 

 

 

 

Equity in net (loss) income from unconsolidated joint ventures

 

(2,728

)

7,544

 

7,663

 

32,925

 

Gain (loss) on early extinguishment of debt

 

(67

)

(511

)

904

 

(1,900

)

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

69,097

 

58,068

 

191,807

 

167,602

 

Real estate taxes

 

44,915

 

35,806

 

128,957

 

109,972

 

Ground rent

 

8,463

 

7,860

 

24,110

 

23,360

 

Loan loss and other investment reserves, net of recoveries

 

 

1,338

 

(1,870

)

12,323

 

Transaction related costs

 

169

 

3,254

 

3,820

 

8,416

 

Marketing, general and administrative

 

18,900

 

18,474

 

61,375

 

55,251

 

Total expenses

 

141,544

 

124,800

 

408,199

 

376,924

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

164,235

 

201,384

 

540,769

 

475,705

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

75,428

 

56,442

 

209,491

 

170,171

 

Amortization of deferred financing costs

 

2,992

 

2,581

 

9,488

 

6,448

 

Depreciation and amortization

 

73,358

 

56,011

 

202,394

 

166,909

 

Loss on investment in marketable securities

 

 

 

133

 

285

 

Net income from Continuing Operations

 

12,457

 

86,350

 

119,263

 

131,892

 

Net income from Discontinued Operations

 

 

2,211

 

1,298

 

6,531

 

Gain on sale of discontinued operations

 

 

35,485

 

46,085

 

35,485

 

Equity in net gain on sale of joint venture interest

 

3,032

 

520

 

3,032

 

127,289

 

Purchase price fair value adjustment

 

999

 

 

489,889

 

 

Net income

 

16,488

 

124,566

 

659,567

 

301,197

 

Net income attributable to noncontrolling interests

 

(1,864

)

(5,521

)

(22,510

)

(15,375

)

Net income attributable to SL Green Realty Corp.

 

14,624

 

119,045

 

637,057

 

285,822

 

Preferred stock dividends

 

(7,545

)

(7,545

)

(22,634

)

(22,205

)

Net income attributable to common stockholders

 

$

7,079

 

$

111,500

 

$

614,423

 

$

263,617

 

Earnings Per Share (EPS)

 

 

 

 

 

 

 

 

 

Net income per share (Basic)

 

$

0.08

 

$

1.43

 

$

7.40

 

$

3.38

 

Net income per share (Diluted)

 

$

0.08

 

$

1.42

 

$

7.36

 

$

3.36

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

FFO per share (Basic)

 

$

1.00

 

$

1.83

 

$

3.81

 

$

3.93

 

FFO per share (Diluted)

 

$

1.00

 

$

1.82

 

$

3.79

 

$

3.91

 

 

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

85,696

 

78,227

 

83,001

 

78,034

 

Weighted average partnership units held by noncontrolling interests

 

1,912

 

1,210

 

1,876

 

1,345

 

Basic weighted average shares and units outstanding for FFO per share

 

87,608

 

79,437

 

84,877

 

79,379

 

 

 

 

 

 

 

 

 

 

 

Diluted ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

86,169

 

78,571

 

83,508

 

78,377

 

Weighted average partnership units held by noncontrolling interests

 

1,912

 

1,210

 

1,876

 

1,345

 

Diluted weighted average shares and units outstanding

 

88,081

 

79,781

 

85,384

 

79,722

 

 

8



 

SL GREEN REALTY CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

September 30,
2011

 

December 31,
2010

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

2,581,957

 

$

1,750,220

 

Buildings and improvements

 

6,731,915

 

5,840,701

 

Building leasehold and improvements

 

1,293,122

 

1,286,935

 

Property under capital lease

 

12,208

 

12,208

 

 

 

10,619,202

 

8,890,064

 

Less accumulated depreciation

 

(1,071,183

)

(916,293

)

 

 

9,548,019

 

7,973,771

 

Cash and cash equivalents

 

394,505

 

332,830

 

Restricted cash

 

102,084

 

137,673

 

Investment in marketable securities

 

54,962

 

34,052

 

Tenant and other receivables, net of allowance of $15,628 and $12,981 in 2011 and 2010, respectively

 

31,661

 

27,054

 

Related party receivables

 

3,212

 

6,295

 

Deferred rents receivable, net of allowance of $28,017 and $30,834 in 2011 and 2010, respectively

 

265,600

 

201,317

 

Debt and preferred equity investments, net of discount of $19,387 and $42,937 and allowance of $41,800 and $61,361 in 2011 and 2010, respectively

 

897,028

 

963,772

 

Investments in and advances to unconsolidated joint ventures

 

921,146

 

631,570

 

Deferred costs, net

 

191,123

 

172,517

 

Other assets

 

753,305

 

819,443

 

Total assets

 

$

13,162,645

 

$

11,300,294

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Mortgages and other loans payable

 

$

4,018,861

 

$

3,400,468

 

Revolving credit facility

 

500,000

 

650,000

 

Senior unsecured notes

 

1,267,580

 

1,100,545

 

Accrued interest and other liabilities

 

126,405

 

38,149

 

Accounts payable and accrued expenses

 

146,445

 

133,389

 

Deferred revenue/gain

 

381,211

 

307,678

 

Capitalized lease obligation

 

17,094

 

17,044

 

Deferred land lease payable

 

18,382

 

18,267

 

Dividend and distributions payable

 

15,002

 

14,182

 

Security deposits

 

44,312

 

38,690

 

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

 

100,000

 

100,000

 

Total liabilities

 

6,635,292

 

5,818,412

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

Noncontrolling interests in the operating partnership

 

114,726

 

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 September 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 September 30, 2011 and December 31, 2010, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 89,133 and 81,675 issued and outstanding at September 30, 2011 and December 31, 2010, respectively (inclusive of 3,427 and 3,369 shares held in Treasury at September 30, 2011 and December 31, 2010, respectively)

 

892

 

817

 

Additional paid-in capital

 

4,225,903

 

3,660,842

 

Treasury stock-at cost

 

(307,535

)

(303,222

)

Accumulated other comprehensive loss

 

(24,462

)

(22,659

)

Retained earnings

 

1,763,403

 

1,172,963

 

Total SL Green Realty Corp. stockholders’ equity

 

6,028,544

 

4,879,084

 

Noncontrolling interests in other partnerships

 

384,083

 

518,460

 

Total equity

 

6,412,627

 

5,397,544

 

Total liabilities and equity

 

$

13,162,645

 

$

11,300,294

 

 

9



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

FFO Reconciliation:

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

7,079

 

$

111,500

 

$

614,423

 

$

263,617

 

Add:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

73,358

 

56,011

 

202,394

 

166,909

 

Discontinued operations depreciation adjustments

 

 

1,326

 

676

 

4,385

 

Joint venture depreciation and noncontrolling interest adjustments

 

9,865

 

7,116

 

23,174

 

24,608

 

Net income attributable to noncontrolling interests

 

1,864

 

5,521

 

22,510

 

15,375

 

Loss on equity investment in marketable securities

 

 

 

 

285

 

Less:

 

 

 

 

 

 

 

 

 

Gain on sale of discontinued operations

 

 

35,485

 

46,085

 

35,485

 

Equity in net gain on sale of joint venture interest

 

3,032

 

520

 

3,032

 

127,289

 

Purchase price fair value adjustment

 

999

 

 

489,889

 

 

Depreciation on non-rental real estate assets

 

242

 

155

 

667

 

686

 

Funds from Operations

 

87,893

 

145,314

 

323,504

 

311,719

 

Transaction related costs(1)

 

906

 

3,254

 

4,949

 

9,007

 

Funds from Operations before transaction related costs

 

$

88,799

 

$

148,568

 

$

328,453

 

$

320,726

 

 


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

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Operating Income:

 

$

164,235

 

$

201,384

 

$

540,769

 

$

475,705

 

Add:

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

18,900

 

18,474

 

61,375

 

55,251

 

Net operating income from discontinued operations

 

 

4,541

 

3,100

 

13,760

 

Loan loss and other investment reserves

 

 

1,338

 

(1,870

)

12,323

 

Transaction related costs

 

169

 

3,254

 

3,820

 

8,416

 

Less:

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(19,734

)

(88,094

)

(101,096

)

(132,890

)

(Gain) loss on early extinguishment of debt

 

67

 

511

 

(904

)

1,900

 

Equity in net loss (income) from joint ventures

 

2,728

 

(7,544

)

(7,663

)

(32,925

)

GAAP net operating income (GAAP NOI)

 

166,365

 

133,864

 

497,531

 

401,540

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

Net operating income from discontinued operations

 

 

(4,541

)

(3,100

)

(13,760

)

GAAP NOI from other properties/affiliates

 

(43,805

)

(5,788

)

(117,484

)

(10,854

)

Same-Store GAAP NOI

 

$

122,560

 

$

123,535

 

$

376,947

 

$

376,926

 

 

10



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

September 30,

 

 

 

2011

 

2010

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

23,390

 

22,324

 

Portfolio percentage leased at end of period

 

91.4

%

90.9

%

Same-Store percentage leased at end of period

 

93.8

%(2)

91.6

%

Number of properties in operation

 

31

 

30

 

 

 

 

 

 

 

Office square feet where leases commenced during quarter (rentable)

 

544,836

 

510,463

 

Average mark-to-market percentage-office

 

4.0

%

1.3

%

Average starting cash rent per rentable square foot-office

 

$

49.37

 

$

41.22

 

 


(1)  Includes wholly owned and joint venture properties.

(2)  Excluding 100 Church Street, which is in lease-up, occupancy would have been 95.1% as of September 30, 2011

 

11


Exhibit 99.2

 

SL Green Realty Corp.

Third quarter

Supplemental Data

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

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

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

 

Questions pertaining to the information contained herein should be referred to Investor Relations at investor.relations@slgreen.com or at 212-216-1601.

 

Forward-looking Statement

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

 

2



 





 

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

 

Ratings

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

 

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended September 30, 2011 that will be released on Form 10-Q to be filed on or before November 9, 2011.

 

3



 

 

 

TABLE OF CONTENTS

 

Highlights of Current Period Financial Performance

 

 

 

Unaudited Financial Statements

 

Corporate Profile

5

Highlights

6-12

Comparative Balance Sheets

13-14

Comparative Statements of Operations

15

Comparative Computation of FFO and FAD

16

Consolidated Statement of Equity

17

Joint Venture Statements

18-20

 

 

Selected Financial Data

21-25

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

 

4



 

 

 

CORPORATE PROFILE

 

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

 

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

 

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

 

Looking forward, SL Green plans to continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets, and debt and preferred equity investments.  This three-legged investment strategy allows SL Green to balance the components of its portfolio to take advantage of each stage in the business cycle.

 

5



 

 

THIRD QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

Summary

 

New York, NY, October 26, 2011 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $87.9 million, or $1.00 per diluted share, for the quarter ended September 30, 2011, compared to $145.3 million, or $1.82 per diluted share, for the same quarter in 2010.  The results for the quarter ended September 30, 2010 included a $0.81 gain per diluted share realized in 2010 upon the repayment of the first mortgage and senior mezzanine loan on 510 Madison Avenue.

 

Net income attributable to common stockholders totaled $7.1 million, or $0.08 per diluted share, for the quarter ended September 30, 2011, compared to $111.5 million, or $1.42 per diluted share, for the same quarter in 2010.  The results for the quarter ended September 30, 2010 included $0.44 per diluted share relating to a gain on the sale of the 19 West 44th Street and $0.81 per diluted share related to a gain on the repayment of the first mortgage and senior mezzanine loan on 510 Madison Avenue.

 

Operating and Leasing Activity

 

For the third quarter of 2011, the Company reported revenues and operating income of $308.6 million and $164.2 million, respectively, a decrease of 3.3 percent and 18.4 percent compared to $319.2 million and $201.4 million, respectively, for the same period in 2010.

 

Same-store GAAP NOI on a combined basis increased by 4.6 percent to $172.6 million for the third 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 GAAP NOI increased by 3.4 percent to $143.7 million and unconsolidated joint venture property GAAP NOI increased 10.9 percent to $28.9 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio, excluding 100 Church Street, at September 30, 2011 was 95.1 percent as compared to 94.4 percent for the same period in the previous year.  During the quarter, the Company signed 52 office leases in its Manhattan portfolio totaling 585,351 square feet.  Nine leases totaling 102,922 square feet represented office leases that replaced previous vacancy, while 43 office leases comprising 482,429 square feet had average starting rents of $54.11 per rentable square foot, representing a 6.7 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 third quarter was 8.9 years and average tenant concessions were 3.2 months of free rent with a tenant improvement allowance of $31.05 per rentable square foot.  Of the 544,836 square feet of office leases which commenced during the third quarter, 75,212 square feet represented office leases that replaced previous vacancy, while 469,624 square feet represented office leases that had average starting rents of $49.37 per rentable square foot, representing a 4.0 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 85.9 percent at September 30, 2011.  During the quarter, the Company signed 20 office leases in the Suburban portfolio totaling 122,691 square feet.  Nine leases totaling 35,169 square feet represented office leases that replaced previous vacancy, while 11 office leases comprising 87,522 square feet had average starting rents of $39.28 per rentable square foot, representing a 2.1 percent

 

6



 

 

THIRD QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

increase over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office leases signed in the third quarter was 7.9 years and average tenant concessions were 12.5 months of free rent with a tenant improvement allowance of $23.16 per rentable square foot.  Of the 124,158 square feet of office leases which commenced during the third quarter, 20,879 square feet represented office leases that replaced previous vacancy, while 103,279 square feet represented office leases that had average starting rents of $38.49 per rentable square foot, representing a 1.7 percent increase over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the third quarter included:

 

·                  Early renewal with St. Lukes Roosevelt/Beth Israel Medical Center for 15.6 years for 112,941 square feet at 555 West 57th Street;

 

·                  New lease with Polo Ralph Lauren for 7 years for 91,417 square feet at 625 Madison Avenue;

 

·                  Early renewal and expansion with Adzinia Media Group for 4.5 years for 59,753 square feet at 1350 Avenue of the Americas;

 

·                  New lease with Endurance Reinsurance for 3.6 years for 57,316 square feet at 750 Third Avenue;

 

·                  New lease with Centerline Capital Group, Inc. for 15 years for 57,945 square feet at 100 Church Street; and

 

·                  New lease with Astoria Federal Savings and Loan for 10 years for 55,361 square feet at Jericho Plaza, Long Island.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended September 30, 2011 were $18.9 million, or 5.3 percent of total revenues including the Company’s share of joint venture revenue.

 

Real Estate Investment Activity

 

In August 2011, the Company sold its remaining 10% interest in 1551/1555 Broadway and realized a gain of $4.0 million.

 

In August 2011, the Company, through a 50/50 joint venture with Jeff Sutton, acquired the fee interest at 1552 Broadway for $136.6 million. Subsequently, the joint venture entered into a 70-year leasehold at 1560 Broadway, the property adjacent to 1552 Broadway. The transactions enable the joint venture to assemble up to 48,897 square feet of space with direct Times Square frontage.  In connection with this transaction, the joint venture closed on a $125.0 million mortgage of which $94.4 million was funded at closing. The mortgage bears interest at 300 basis points over the 90-day LIBOR and has a two-year term with three, one-year extension options.

 

In September 2011, the Company, through a joint venture with Jeff Sutton and Harel Insurance Company Ltd, acquired the cooperative commercial unit at 747 Madison Avenue for $66.3 million. The acquisition was financed with a three-year, $33.1 million loan which bears interest at 275 basis points over the 30-day LIBOR. SL Green holds a 33.3 percent interest in the joint venture.

 

7



 

 

THIRD QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

In October 2011, SL Green formed a joint venture with Stonehenge Partners and entered into a contract to acquire eight retail and multifamily properties in Manhattan for $416 million. The transaction is expected to be completed in the first quarter of 2012.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $897.0 million at September 30, 2011.  During the third quarter, the Company purchased and originated new debt and preferred equity investments totaling $348.1 million, which are directly or indirectly collateralized by New York City commercial office properties, and received $37.7 million of proceeds from investments that were sold, redeemed, or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.2 years as of September 30, 2011 and had a weighted average yield for the quarter ended September 30, 2011 of 8.87 percent, exclusive of loans with a net carrying value of $85.9 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In August 2011, SL Green, the Operating Partnership and Reckson, as co-obligors, completed the sale of $250.0 million aggregate principal amount of 5.0 percent senior notes due August 15, 2018.  Net proceeds to SL Green from the sale of the notes were $246.5 million.

 

In the third quarter of 2011, the Company sold 1.2 million shares of common stock through an ATM equity offering program for aggregate gross proceeds of $98.6 million ($97.1 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). There is no additional capacity under these programs.

 

In July 2011, SL Green, along with SL Green Operating Partnership, entered into a new ATM program with Citigroup Global Markets Inc. and J.P. Morgan Securities LLC to sell shares of its common stock having aggregate sales proceeds of $250.0 million. SL Green has not sold any shares of its common stock under this program.

 

Dividends

 

During the third 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 was paid on October 14, 2011 to stockholders of record on the close of business on September 30, 2011; and

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period July 15, 2011 through and including October 14, 2011, which were paid on October 15, 2011 to stockholders of record on the close of business on September 30, 2011, and reflect regular quarterly dividends which are the equivalent of annualized dividends of $1.9064 and $1.9688, respectively.

 

8



 

 

SL Green Realty Corp.

 

Key Financial Data

 

September 30, 2011

 

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

 

 

 

As of or for the three months ended

 

 

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to common stockholders - diluted

 

$

0.08

 

$

6.26

 

$

1.01

 

$

0.09

 

$

1.42

 

Funds from operations available to common stockholders - diluted

 

$

1.00

 

$

1.08

 

$

1.75

 

$

0.93

 

$

1.82

 

Funds available for distribution to common stockholders - diluted

 

$

0.44

 

$

0.57

 

$

1.07

 

$

0.35

 

$

1.40

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

$

58.15

 

$

82.87

 

$

75.20

 

$

67.51

 

$

63.33

 

High during period

 

$

87.54

 

$

90.01

 

$

75.63

 

$

70.27

 

$

66.61

 

Low during period

 

$

58.15

 

$

74.72

 

$

66.96

 

$

61.50

 

$

50.41

 

Common dividends per share

 

$

0.100

 

$

0.100

 

$

0.100

 

$

0.100

 

$

0.100

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO payout ratio

 

10.0

%

9.3

%

5.7

%

10.7

%

5.5

%

FAD payout ratio

 

22.9

%

17.4

%

9.4

%

28.8

%

7.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

85,969

 

84,559

 

80,925

 

78,307

 

78,252

 

Units outstanding

 

1,910

 

1,912

 

1,912

 

1,249

 

1,249

 

Total common shares and units outstanding

 

87,879

 

86,471

 

82,837

 

79,556

 

79,501

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and units outstanding - basic

 

87,608

 

85,490

 

81,206

 

79,549

 

79,437

 

Weighted average common shares and units outstanding - diluted

 

88,081

 

86,010

 

81,643

 

79,937

 

79,781

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

5,110,164

 

$

7,165,852

 

$

6,229,342

 

$

5,370,826

 

$

5,034,798

 

Liquidation value of preferred equity

 

392,500

 

392,500

 

392,500

 

392,500

 

392,500

 

Consolidated debt

 

5,886,440

 

5,597,585

 

5,020,380

 

5,251,013

 

4,628,207

 

Consolidated market capitalization

 

$

11,389,104

 

$

13,155,937

 

$

11,642,222

 

$

11,014,339

 

$

10,055,505

 

SLG portion of JV debt

 

1,823,611

 

1,783,078

 

1,670,792

 

1,603,918

 

1,819,118

 

Combined market capitalization

 

$

13,212,715

 

$

14,939,015

 

$

13,313,014

 

$

12,618,257

 

$

11,874,623

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt to market capitalization

 

51.7

%

42.5

%

43.1

%

47.7

%

46.0

%

Combined debt to market capitalization

 

58.4

%

49.4

%

50.3

%

54.3

%

54.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt service coverage

 

2.2

 

2.3

 

2.9

 

2.4

 

3.6

 

Consolidated fixed charge coverage

 

1.8

 

2.0

 

2.4

 

2.0

 

2.9

 

Combined fixed charge coverage

 

1.6

 

1.8

 

2.1

 

1.7

 

2.4

 

 

Supplemental Information

Third Quarter 2011

 

9



 

 

SL Green Realty Corp.

 

Key Financial Data

 

September 30, 2011

 

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

 

 

 

As of or for the three months ended

 

 

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Real estate assets before depreciation

 

$

10,619,202

 

$

10,609,660

 

$

9,377,934

 

$

8,890,064

 

$

8,599,674

 

Investments in unconsolidated joint ventures

 

$

921,146

 

$

896,632

 

$

916,600

 

$

631,570

 

$

777,556

 

Debt and Preferred Equity Investments

 

$

897,028

 

$

582,418

 

$

579,287

 

$

963,772

 

$

907,936

 

Cash and cash equivalents

 

$

394,505

 

$

390,229

 

$

234,009

 

$

332,830

 

$

270,803

 

Investment in marketable securities

 

$

54,962

 

$

55,366

 

$

64,440

 

$

34,052

 

$

72,090

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

$

11,300,294

 

$

10,587,875

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt

 

$

4,750,111

 

$

4,458,109

 

$

4,117,683

 

$

4,136,362

 

$

3,360,132

 

Variable rate debt

 

1,136,329

 

1,139,476

 

781,074

 

1,114,651

 

1,268,075

 

Total consolidated debt

 

$

5,886,440

 

$

5,597,585

 

$

4,898,757

 

$

5,251,013

 

$

4,628,207

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

6,635,292

 

$

6,224,415

 

$

5,682,787

 

$

5,818,412

 

$

5,202,544

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

6,094,873

 

$

5,814,931

 

$

5,100,904

 

$

5,119,583

 

$

4,620,699

 

Variable rate debt - including SLG portion of JV debt

 

1,615,178

 

1,565,732

 

1,468,645

 

1,735,348

 

1,826,626

 

Total combined debt

 

$

7,710,051

 

$

7,380,663

 

$

6,569,549

 

$

6,854,931

 

$

6,447,325

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

284,064

 

$

275,579

 

$

259,245

 

$

230,021

 

$

226,709

 

Property operating expenses

 

(122,475

)

(114,194

)

(108,201

)

(100,782

)

(101,734

)

Property operating NOI

 

$

161,589

 

$

161,385

 

$

151,044

 

$

129,239

 

$

124,975

 

NOI from discontinued operations

 

 

846

 

2,254

 

2,311

 

4,541

 

Total property operating NOI - consolidated

 

$

161,589

 

$

162,231

 

$

153,298

 

$

131,550

 

$

129,516

 

SLG share of property NOI from JVs

 

37,532

 

38,690

 

41,878

 

47,870

 

46,357

 

Total property operating NOI - combined

 

$

199,121

 

$

200,921

 

$

195,176

 

$

179,420

 

$

175,873

 

Debt and preferred equity investment income

 

18,433

 

15,144

 

64,678

 

22,383

 

84,377

 

Other income

 

6,077

 

9,932

 

7,249

 

10,578

 

8,065

 

Marketing general & administrative expenses

 

(18,900

)

(22,454

)

(20,021

)

(20,695

)

(18,474

)

EBITDA - combined

 

$

204,731

 

$

203,543

 

$

247,082

 

$

191,686

 

$

249,841

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated DEBT to EBITDA (trailing-12 months)

 

8.0

 

7.2

 

6.8

 

7.8

 

7.0

 

Combined DEBT to EBITDA (trailing-12 months)

 

8.6

 

7.8

 

7.3

 

7.9

 

7.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

75,428

 

$

69,276

 

$

65,767

 

$

61,292

 

$

57,226

 

Combined interest

 

$

98,546

 

$

89,618

 

$

84,151

 

$

85,795

 

$

79,511

 

Preferred dividends

 

$

7,545

 

$

7,545

 

$

7,545

 

$

7,545

 

$

7,545

 

 

10



 

 

SL Green Realty Corp.

 

Key Financial Data

 

September 30, 2011

 

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

 

Manhattan Properties

 

 

 

As of or for the three months ended

 

 

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

257,729

 

$

248,595

 

$

229,942

 

$

202,979

 

$

198,906

 

Property operating expenses

 

106,720

 

97,734

 

91,776

 

85,125

 

86,172

 

Property operating NOI

 

$

151,009

 

$

150,861

 

$

138,166

 

$

117,854

 

$

112,734

 

NOI from discontinued operations

 

 

846

 

2,254

 

2,311

 

4,541

 

Total property operating NOI - consolidated

 

$

151,009

 

$

151,707

 

$

140,420

 

$

120,165

 

$

117,275

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income - consolidated

 

$

863

 

$

1,784

 

$

1,808

 

$

3,748

 

$

2,311

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from unconsolidated JV

 

$

31,386

 

$

34,026

 

$

37,456

 

$

43,267

 

$

41,582

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings

 

24

 

24

 

23

 

22

 

22

 

Unconsolidated operating office buildings

 

7

 

7

 

7

 

8

 

8

 

 

 

31

 

31

 

30

 

30

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings square footage

 

17,197,945

 

17,197,945

 

15,601,945

 

15,141,945

 

15,141,945

 

Unconsolidated operating office buildings square footage

 

6,191,673

 

6,191,673

 

6,722,515

 

7,182,515

 

7,182,515

 

 

 

23,389,618

 

23,389,618

 

22,324,460

 

22,324,460

 

22,324,460

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

93.80

%(1)

93.6

%

93.2

%

92.7

%

91.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

41

 

46

 

63

 

54

 

44

 

Total office square footage commenced

 

544,836

 

359,583

 

703,023

 

793,667

 

510,463

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - leases commenced

 

$

49.37

 

$

59.91

 

$

48.20

 

$

46.19

 

$

41.22

 

Previously escalated rents psf

 

$

47.47

 

$

56.25

 

$

47.75

 

$

47.44

 

$

40.69

 

Percentage of new rent over previously escalated rents (2)

 

4.0

%

6.5

%

0.9

%

-2.6

%

1.3

%

Tenant concession packages psf

 

$

37.74

 

$

36.49

 

$

23.54

 

$

56.32

 

$

18.78

 

Free rent months

 

4.8

 

3.4

 

3.5

 

6.5

 

3.2

 

 


(1) Excluding 100 Church Street, which is in lease-up, occupancy would be 95.1% as of September 30, 2011

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

 

11



 

 

SL Green Realty Corp.

 

Key Financial Data

 

September 30, 2011

 

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

 

Suburban Properties

 

 

 

As of or for the three months ended

 

 

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

25,061

 

$

25,653

 

$

28,002

 

$

25,476

 

$

27,157

 

Property operating expenses

 

12,193

 

13,183

 

13,001

 

13,277

 

12,721

 

Property operating NOI

 

$

12,868

 

$

12,470

 

$

15,001

 

$

12,199

 

$

14,436

 

NOI from discontinued operations

 

 

 

 

 

 

Total property operating NOI - consolidated

 

$

12,868

 

$

12,470

 

$

15,001

 

$

12,199

 

$

14,436

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income - consolidated

 

$

399

 

$

342

 

$

1,323

 

$

2,548

 

$

392

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from unconsolidated JV

 

$

6,147

 

$

4,665

 

$

4,422

 

$

4,586

 

$

4,776

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

85.9

%

86.4

%

86.3

%

87.3

%

87.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

17

 

36

 

32

 

29

 

17

 

Total office square footage commenced

 

124,158

 

180,505

 

139,793

 

332,707

 

206,666

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - leases commenced

 

$

38.49

 

$

31.67

 

$

33.50

 

$

29.50

 

$

29.31

 

Previously escalated rents psf

 

$

37.85

 

$

33.10

 

$

34.62

 

$

33.30

 

$

32.24

 

Percentage of new rent over previously escalated rents (1)

 

1.7

%

-4.3

%

-3.2

%

-11.4

%

-9.1

%

Tenant concession packages psf

 

$

19.54

 

$

14.96

 

$

18.65

 

$

20.31

 

$

11.56

 

Free rent months

 

12.0

 

3.2

 

4.7

 

4.6

 

2.8

 

 


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

 

12



 

COMPARATIVE BALANCE SHEETS

Unaudited
($000’s omitted)

 

 

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land & land interests

 

$

2,581,957

 

$

2,472,584

 

$

1,974,994

 

$

1,750,220

 

$

1,459,690

 

Buildings & improvements fee interest

 

6,731,915

 

6,835,204

 

5,754,193

 

5,840,701

 

5,838,978

 

Buildings & improvements leasehold

 

1,293,122

 

1,289,664

 

1,520,150

 

1,286,935

 

1,288,798

 

Buildings & improvements under capital lease

 

12,208

 

12,208

 

12,208

 

12,208

 

12,208

 

 

 

10,619,202

 

10,609,660

 

9,261,545

 

8,890,064

 

 

8,599,674

 

Less accumulated depreciation

 

(1,071,183

)

(1,008,064

)

(953,993

)

(916,293

)

(871,910

)

 

 

$

9,548,019

 

$

9,601,596

 

$

8,307,552

 

$

7,973,771

 

$

7,727,764

 

Other real estate investments:

 

 

 

 

 

 

 

 

 

 

 

Investment in and advances to unconsolidated joint ventures

 

921,146

 

896,632

 

916,600

 

631,570

 

777,556

 

Debt and Preferred Equity Investments, net

 

897,028

 

582,418

 

579,287

 

963,772

 

907,936

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale, net

 

 

 

104,808

 

 

 

Cash and cash equivalents

 

394,505

 

390,229

 

234,009

 

332,830

 

270,803

 

Restricted cash

 

102,084

 

85,370

 

107,835

 

137,673

 

153,667

 

Investment in marketable securities

 

54,962

 

55,366

 

64,440

 

34,052

 

72,090

 

Tenant and other receivables, net of $15,628 reserve at 9/30/11

 

31,661

 

28,452

 

26,314

 

27,054

 

29,470

 

Related party receivables

 

3,212

 

2,579

 

3,653

 

6,295

 

7,088

 

Deferred rents receivable, net of reserve for tenant credit loss of $28,017 at 9/30/11

 

265,600

 

244,008

 

223,552

 

201,317

 

190,481

 

Deferred costs, net

 

191,123

 

182,241

 

180,712

 

172,517

 

156,502

 

Other assets

 

753,305

 

575,187

 

693,604

 

819,443

 

294,518

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

$

11,300,294

 

$

10,587,875

 

 

13



 

COMPARATIVE BALANCE SHEETS

Unaudited
($000’s omitted)

 

 

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Mortgages & other loans payable

 

$

4,018,861

 

$

3,978,345

 

$

3,280,084

 

$

3,400,468

 

$

2,896,946

 

Senior unsecured notes

 

1,267,580

 

1,019,240

 

1,018,674

 

1,100,545

 

831,261

 

Revolving credit facility

 

500,000

 

500,000

 

500,000

 

650,000

 

800,000

 

Accrued interest and other liabilities

 

126,405

 

102,710

 

150,895

 

38,149

 

21,357

 

Accounts payable and accrued expenses

 

146,445

 

130,735

 

123,728

 

133,389

 

144,814

 

Deferred revenue

 

381,211

 

300,093

 

294,634

 

307,678

 

320,712

 

Capitalized lease obligations

 

17,094

 

17,077

 

17,060

 

17,044

 

17,028

 

Deferred land lease payable

 

18,382

 

18,322

 

18,318

 

18,267

 

18,204

 

Dividends and distributions payable

 

15,002

 

14,861

 

14,563

 

14,182

 

14,203

 

Security deposits

 

44,312

 

43,032

 

43,196

 

38,690

 

38,019

 

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

 

$

6,635,292

 

$

6,224,415

 

$

5,682,787

 

$

5,818,412

 

$

5,202,544

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in operating partnership (1,910 units outstanding) at 9/30/11

 

114,726

 

158,418

 

143,756

 

84,338

 

79,117

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

SL Green Realty Corp. Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

7.625% Series C Perpetual Preferred Shares

 

274,022

 

274,022

 

274,022

 

274,022

 

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, 89,133 issued and outstanding at 9/30/11

 

892

 

878

 

844

 

817

 

816

 

Additional paid—in capital

 

4,225,903

 

4,105,442

 

3,836,453

 

3,660,842

 

3,570,752

 

Treasury stock (3,427 shares) at 9/30/11

 

(307,535

)

(307,419

)

(306,170

)

(303,222

)

(303,222

)

Accumulated other comprehensive loss

 

(24,462

)

(21,589

)

(13,011

)

(22,659

)

(30,936

)

Retained earnings

 

1,763,403

 

1,721,440

 

1,207,504

 

1,172,963

 

1,180,667

 

Total SL Green Realty Corp. stockholders’ equity

 

6,028,544

 

5,869,095

 

5,095,963

 

4,879,084

 

4,788,398

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in other partnerships

 

384,083

 

392,150

 

519,860

 

518,460

 

517,816

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

6,412,627

 

$

6,261,245

 

$

5,615,823

 

$

5,397,544

 

$

5,306,214

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

$

11,300,294

 

$

10,587,875

 

 

14



 

COMPARATIVE STATEMENTS OF OPERATIONS

Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2011

 

2010

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

244,888

 

$

195,863

 

$

240,585

 

$

714,443

 

$

581,326

 

Escalation and reimbursement revenues

 

39,176

 

30,846

 

34,994

 

104,445

 

89,595

 

Investment income

 

18,433

 

84,377

 

15,144

 

98,256

 

125,543

 

Other income

 

6,077

 

8,065

 

9,932

 

23,257

 

25,140

 

Total Revenues, net

 

308,574

 

319,151

 

300,655

 

940,401

 

821,604

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income (loss) from unconsolidated joint ventures

 

(2,728

)

7,544

 

2,184

 

7,663

 

32,925

 

Gain (loss) on early extinguishment of debt

 

(67

)

(511

)

971

 

904

 

(1,900

)

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

69,097

 

58,068

 

62,406

 

191,807

 

167,602

 

Ground rent

 

8,463

 

7,860

 

7,813

 

24,110

 

23,360

 

Real estate taxes

 

44,915

 

35,806

 

43,975

 

128,957

 

109,972

 

Loan loss and other investment reserves, net of recoveries

 

 

1,338

 

1,280

 

(1,870

)

12,323

 

Transaction related costs

 

169

 

3,254

 

1,217

 

3,820

 

8,416

 

Marketing, general and administrative

 

18,900

 

18,474

 

22,454

 

61,375

 

55,251

 

Total Operating Expenses

 

141,544

 

124,800

 

139,145

 

408,199

 

376,924

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

164,235

 

201,384

 

164,665

 

540,769

 

475,705

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

75,428

 

56,442

 

68,990

 

209,491

 

170,171

 

Amortization of deferred financing costs

 

2,992

 

2,581

 

2,690

 

9,488

 

6,448

 

Depreciation and amortization

 

73,358

 

56,011

 

65,539

 

202,394

 

166,909

 

Loss (gain) on equity investment in marketable securities

 

 

 

6

 

133

 

285

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

12,457

 

86,350

 

27,440

 

119,263

 

131,892

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

 

2,211

 

560

 

1,298

 

6,531

 

Gain (loss) on sale of discontinued operations

 

 

35,485

 

46,085

 

46,085

 

35,485

 

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

 

3,032

 

520

 

 

3,032

 

127,289

 

Purchase price fair value adjustment

 

999

 

 

475,102

 

489,889

 

 

Net Income

 

16,488

 

124,566

 

549,187

 

659,567

 

301,197

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

(1,864

)

(5,521

)

(15,184

)

(22,510

)

(15,375

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to SL Green Realty Corp

 

14,624

 

119,045

 

534,003

 

637,057

 

285,822

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on perpetual preferred shares

 

7,545

 

7,545

 

7,545

 

22,634

 

22,205

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

7,079

 

$

111,500

 

$

526,458

 

$

614,423

 

$

263,617

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share (basic)

 

$

0.08

 

$

1.43

 

$

6.30

 

$

7.40

 

$

3.38

 

Net income (loss) per share (diluted)

 

$

0.08

 

$

1.42

 

$

6.26

 

$

7.36

 

$

3.36

 

 

15



 

COMPARATIVE COMPUTATION OF FFO AND FAD

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2011

 

2010

 

Funds from operations

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

7,079

 

$

111,500

 

$

526,458

 

$

614,423

 

$

263,617

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Depreciation and amortization

 

73,358

 

56,011

 

65,539

 

202,394

 

166,909

 

 

Discontinued operations depreciation adjustments

 

 

1,326

 

 

676

 

4,385

 

 

Joint ventures depreciation and noncontrolling interests adjustments

 

9,865

 

7,116

 

7,074

 

23,174

 

24,608

 

 

Net income attributable to noncontrolling interests

 

1,864

 

5,521

 

15,184

 

22,510

 

15,375

 

 

Loss (gain) on equity investment in marketable securities

 

 

 

 

 

285

 

Less:

Gain (loss) on sale of discontinued operations

 

 

35,485

 

46,085

 

46,085

 

35,485

 

 

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

 

3,032

 

520

 

 

3,032

 

127,289

 

 

Purchase price fair value adjustment

 

999

 

 

475,102

 

489,889

 

 

 

Non-real estate depreciation and amortization

 

242

 

155

 

212

 

667

 

686

 

 

Funds From Operations

 

$

87,893

 

$

145,314

 

$

92,856

 

$

323,504

 

$

311,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Basic per Share

 

$

1.00

 

$

1.83

 

$

1.09

 

$

3.81

 

$

3.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Diluted per Share

 

1.00

 

$

1.82

 

$

1.08

 

$

3.79

 

$

3.91

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

87,893

 

$

145,314

 

$

92,856

 

323,504

 

311,719

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Non real estate depreciation and amortization

 

242

 

155

 

212

 

667

 

686

 

 

Amortization of deferred financing costs

 

2,992

 

2,581

 

2,690

 

9,488

 

6,448

 

 

Non-cash deferred compensation

 

6,823

 

6,748

 

8,203

 

24,205

 

18,348

 

Less:

FAD adjustment for Joint Ventures

 

3,418

 

11,691

 

4,380

 

12,574

 

33,592

 

 

FAD adjustment for discontinued operations

 

 

(194

)

 

(58

)

(651

)

 

Straight-line rental income and other non cash adjustments

 

22,474

 

17,382

 

23,706

 

98,950

 

53,024

 

 

Second cycle tenant improvements

 

19,016

 

5,934

 

18,235

 

42,180

 

12,195

 

 

Second cycle leasing commissions

 

5,503

 

5,916

 

3,340

 

13,641

 

13,069

 

 

Revenue enhancing recurring CAPEX

 

1,464

 

110

 

726

 

2,777

 

578

 

 

Non-revenue enhancing recurring CAPEX

 

7,639

 

1,947

 

4,212

 

12,909

 

6,425

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

$

38,436

 

$

112,012

 

$

49,362

 

$

174,891

 

$

218,970

 

 

Diluted per Share

 

$

0.44

 

$

1.40

 

$

0.57

 

$

2.05

 

$

2.75

 

 

 

 

 

 

 

 

 

 

 

 

 

First cycle tenant improvements

 

13,082

 

2,120

 

$

7,817

 

$

24,262

 

$

9,507

 

First cycle leasing commissions

 

2,820

 

4,983

 

$

841

 

$

3,661

 

$

7,034

 

Redevelopment Costs

 

7,786

 

3,653

 

$

7,011

 

$

16,406

 

$

9,892

 

 

 

 

 

 

 

 

 

 

 

 

 

Payout Ratio of Funds From Operations

 

10.0

%

5.5

%

9.3

%

7.9

%

7.7

%

Payout Ratio of Funds Available for Distribution

 

22.9

%

7.1

%

17.4

%

14.6

%

10.9

%

 

16



 

CONDENSED CONSOLIDATED STATEMENT OF EQUITY

Unaudited
($000’s omitted)

 

 

 

Series C
Preferred
Stock

 

Series D
Preferred
Stock

 

Common
Stock

 

Additional
Paid-In Capital

 

Treasury
Stock

 

Retained
Earnings

 

Noncontrolling
Interests

 

Accumulated
Other
Comprehensive
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

 

 

 

 

 

 

 

 

 

 

 

637,057

 

8,565

 

 

 

645,622

 

Preferred Dividend

 

 

 

 

 

 

 

 

 

 

 

(22,634

)

 

 

 

 

(22,634

)

Cash distributions declared ($0.30 per common share)

 

 

 

 

 

 

 

 

 

 

 

(25,151

)

 

 

 

 

(25,151

)

Cash distributions to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(143,475

)

 

 

(143,475

)

Comprehensive Income - Unrealized income (loss) on derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,757

)

(3,757

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

416

 

416

 

Comprehensive Income - Unrealized income (loss) on investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,538

 

1,538

 

Net proceeds from exercise of stock options

 

 

 

 

 

2

 

8,114

 

 

 

 

 

 

 

 

 

8,116

 

Redemption of units and dividend reinvestment proceeds

 

 

 

 

 

 

 

886

 

 

 

 

 

 

 

 

 

886

 

Consolidation of joint venture

 

 

 

 

 

 

 

 

 

 

 

 

 

533

 

 

 

533

 

Reallocation of noncontrolling interests in the operating partnership

 

 

 

 

 

 

 

 

 

 

 

1,168

 

 

 

 

 

1,168

 

Issuance of common stock

 

 

 

 

 

70

 

531,418

 

 

 

 

 

 

 

 

 

531,488

 

Deferred compensation plan

 

 

 

 

 

3

 

618

 

(4,313

)

 

 

 

 

 

 

(3,692

)

Amortization of deferred compensation

 

 

 

 

 

 

 

24,025

 

 

 

 

 

 

 

 

 

24,025

 

Balance at September 30, 2011

 

$

274,022

 

$

96,321

 

$

892

 

$

4,225,903

 

$

(307,535

)

$

1,763,403

 

$

384,083

 

$

(24,462

)

$

6,412,627

 

 


RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION

 

 

 

Common Stock

 

OP Units

 

Stock-Based
Compensation

 

Sub-total

 

Preferred Stock

 

Diluted Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Count at December 31, 2010

 

78,306,702

 

1,249,274

 

 

 

79,555,976

 

 

79,555,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD share activity

 

7,662,233

 

660,688

 

 

 

8,322,921

 

 

 

8,322,921

 

Share Count at September 30, 2011 - Basic

 

85,968,935

 

1,909,962

 

 

87,878,897

 

 

87,878,897

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighting Factor

 

(2,967,482

)

(33,646

)

505,790

 

(2,495,338

)

 

 

(2,495,338

)

Weighted Average Share Count at September 30, 2011 - Diluted

 

83,001,453

 

1,876,316

 

505,790

 

85,383,559

 

 

85,383,559

 

 

17



 

JOINT VENTURE STATEMENTS
Balance Sheet for Unconsolidated Joint Ventures
Unaudited
($000’s omitted)

 

 

 

September 30, 2011

 

September 30, 2010

 

 

 

Total

 

SLG Interest

 

Total

 

SLG Interest

 

Land & land interests

 

$

1,444,301

 

$

663,357

 

$

1,404,402

 

$

683,409

 

Buildings & improvements fee interest

 

4,772,017

 

2,067,508

 

4,163,608

 

1,761,746

 

Buildings & improvements leasehold

 

29,708

 

13,369

 

265,231

 

131,372

 

 

 

6,246,026

 

2,744,234

 

5,833,241

 

2,576,527

 

Less accumulated depreciation

 

(454,104

)

(187,435

)

(455,693

)

(199,566

)

 

 

 

 

 

 

 

 

 

 

Net real estate

 

$

5,791,922

 

$

2,556,799

 

$

5,377,548

 

$

2,376,961

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

81,866

 

37,446

 

70,898

 

33,191

 

Restricted cash

 

67,628

 

32,462

 

33,888

 

13,622

 

Debt investments

 

29,312

 

14,656

 

 

 

Tenant and other receivables, net of $878 reserve at 9/30/11

 

26,136

 

9,085

 

20,064

 

8,055

 

Deferred rents receivable, net of reserve for tenant credit loss of $3,010 at 9/30/11

 

72,129

 

28,709

 

192,469

 

96,736

 

Deferred costs, net

 

86,834

 

37,667

 

118,933

 

51,497

 

Other assets

 

279,631

 

120,175

 

165,263

 

64,288

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,435,458

 

$

2,836,999

 

$

5,979,063

 

$

2,644,350

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans payable

 

$

4,126,266

 

$

1,823,611

 

$

4,093,632

 

$

1,819,118

 

Derivative instruments-fair value

 

36,297

 

18,158

 

41,255

 

20,866

 

Accrued interest payable

 

92,612

 

45,096

 

12,899

 

5,805

 

Accounts payable and accrued expenses

 

60,613

 

30,113

 

57,449

 

25,207

 

Deferred revenue

 

144,867

 

54,765

 

124,717

 

45,338

 

Security deposits

 

5,391

 

2,632

 

8,580

 

4,313

 

Contributed Capital (1)

 

1,969,412

 

862,624

 

1,640,531

 

723,703

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

6,435,458

 

$

2,836,999

 

$

5,979,063

 

$

2,644,350

 

 

As of September 30, 2011 the Company had twenty three unconsolidated joint venture interests. These interests are accounted for on the equity method of accounting and, therefore, are not consolidated into the Company’s financial statements. We consolidated the accounts of the following joint ventures: a 51% interest in 919 Third Avenue, a 51% interest in 680 Washington Avenue and a 51% interest in 750 Washington Avenue.

 


(1)     Contributed capital includes adjustments to capital to reflect our share of capital based on implied sales prices of partially sold or contributed properties. Our investment in an unconsolidated joint venture reflects our actual contributed capital base.

 

18



 

JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Joint Ventures

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Three Months Ended September 30, 2011

 

June 30, 2011

 

Three Months Ended September 30, 2010

 

 

 

Total

 

SLG Interest

 

SLG Interest

 

Total

 

SLG Interest

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

97,946

 

$

41,009

 

$

45,562

 

$

120,824

 

$

57,490

 

Escalation and reimbursement revenues

 

8,694

 

3,652

 

4,162

 

11,664

 

6,444

 

Other income

 

18,062

 

6,334

 

1,600

 

329

 

120

 

Total Revenues, net

 

$

124,702

 

$

50,995

 

$

51,324

 

$

132,817

 

$

64,054

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

17,686

 

$

7,844

 

$

6,974

 

$

20,634

 

$

10,637

 

Ground rent

 

927

 

117

 

117

 

1,025

 

171

 

Real estate taxes

 

12,920

 

5,502

 

5,543

 

13,474

 

6,889

 

Total Operating Expenses

 

$

31,533

 

$

13,463

 

$

12,634

 

$

35,133

 

$

17,697

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

93,169

 

$

37,532

 

$

38,690

 

$

97,684

 

$

46,357

 

Cash NOI

 

$

90,051

 

$

37,468

 

$

37,482

 

$

78,323

 

$

37,579

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

1,752

 

$

737

 

$

372

 

$

 

$

 

Interest expense, net of interest income

 

55,432

 

23,118

 

20,342

 

51,174

 

22,285

 

Amortization of deferred financing costs

 

2,384

 

864

 

1,526

 

4,355

 

1,805

 

Depreciation and amortization

 

36,149

 

15,541

 

14,266

 

33,519

 

14,723

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

(2,548

)

$

(2,728

)

$

2,184

 

$

8,636

 

$

7,544

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

36,125

 

15,535

 

14,259

 

33,485

 

14,715

 

FFO Contribution

 

$

33,577

 

$

12,807

 

$

16,443

 

$

42,121

 

$

22,259

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Plus: Non real estate depreciation and amortization

 

$

2,408

 

$

870

 

$

1,533

 

$

4,389

 

$

1,813

 

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

 

(5,154

)

(1,152

)

(1,582

)

(19,060

)

(8,710

)

Less: Second cycle tenant improvement

 

(5,253

)

(2,457

)

(3,172

)

(4,941

)

(2,386

)

Less: Second cycle leasing commissions

 

(2,337

)

(616

)

(1,024

)

(4,252

)

(2,232

)

Less: Recurring CAPEX

 

(290

)

(63

)

(135

)

(290

)

(176

)

FAD Adjustment

 

$

(10,626

)

$

(3,418

)

$

(4,380

)

$

(24,154

)

$

(11,691

)

 

19



 

JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Joint Ventures
Unaudited
($000’s omitted)

 

 

 

Nine Months Ended September 30, 2011

 

Nine Months Ended September 30, 2010

 

 

 

Total

 

SLG Interest

 

Total

 

SLG Interest

 

Revenues

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

309,096

 

$

138,238

 

$

401,705

 

$

186,292

 

Escalation and reimbursement revenues

 

30,080

 

14,504

 

46,105

 

23,682

 

Other income

 

22,878

 

8,648

 

8,969

 

4,086

 

Total Revenues, net

 

$

362,054

 

$

161,390

 

$

456,779

 

$

214,060

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

52,551

 

$

25,067

 

$

70,940

 

$

35,387

 

Ground rent

 

2,743

 

357

 

3,075

 

513

 

Real estate taxes

 

38,660

 

17,862

 

53,371

 

26,297

 

Total Operating Expenses

 

$

93,954

 

$

43,286

 

$

127,386

 

$

62,197

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

268,100

 

$

118,104

 

$

329,393

 

$

151,863

 

Cash NOI

 

$

252,775

 

$

114,454

 

$

283,229

 

$

131,248

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

2,569

 

$

1,129

 

$

1,075

 

$

591

 

Interest expense, net of interest income

 

148,871

 

61,844

 

152,061

 

65,929

 

Amortization of deferred financing costs

 

10,169

 

3,901

 

12,953

 

5,341

 

Depreciation and amortization

 

101,738

 

43,567

 

107,812

 

47,077

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

4,753

 

$

7,663

 

$

55,492

 

$

32,925

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

101,645

 

43,546

 

107,713

 

47,055

 

FFO Contribution

 

$

106,398

 

$

51,209

 

$

163,205

 

$

79,980

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

Plus: Non real estate depreciation and amortization

 

$

10,262

 

$

3,922

 

$

13,069

 

$

5,372

 

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

 

(17,550

)

(4,987

)

(45,122

)

(20,331

)

Less: Second cycle tenant improvement

 

(16,541

)

(7,976

)

(19,968

)

(10,005

)

Less: Second cycle leasing commissions

 

(7,518

)

(3,081

)

(13,657

)

(7,259

)

Less: Recurring CAPEX

 

(1,399

)

(452

)

(3,035

)

(1,369

)

FAD Adjustment

 

$

(32,746

)

$

(12,574

)

$

(68,713

)

$

(33,592

)

 

20



 

SELECTED FINANCIAL DATA
Capitalization Analysis
Unaudited
($000’s omitted)

 

 

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

9/30/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity:

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

85,969

 

84,559

 

80,925

 

78,307

 

78,252

 

OP units outstanding

 

1,910

 

1,912

 

1,912

 

1,249

 

1,249

 

Total common equity (shares and units)

 

87,879

 

86,471

 

82,837

 

79,556

 

79,501

 

Common share price (end of period)

 

$

58.15

 

$

82.87

 

$

75.20

 

$

67.51

 

$

63.33

 

Equity market value

 

$

5,110,164

 

$

7,165,852

 

$

6,229,342

 

$

5,370,826

 

$

5,034,798

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred equity at liquidation value:

 

392,500

 

392,500

 

392,500

 

392,500

 

392,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages & other loans payable

 

$

4,018,860

 

$

3,978,345

 

$

3,280,084

 

$

3,400,467

 

$

2,896,946

 

Outstanding balance on unsecured credit line

 

500,000

 

500,000

 

500,000

 

650,000

 

800,000

 

Junior subordinated deferrable interest debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Unsecured notes

 

872,923

 

623,362

 

623,352

 

708,166

 

708,156

 

Convertible bonds

 

394,657

 

395,878

 

395,321

 

392,380

 

123,105

 

Liabilities related to assets held for sale

 

 

 

121,623

 

 

 

Total consolidated debt

 

5,886,440

 

5,597,585

 

5,020,380

 

5,251,013

 

4,628,207

 

Company’s portion of joint venture Debt

 

1,823,611

 

1,783,078

 

1,670,792

 

1,603,918

 

1,819,118

 

Total combined debt

 

7,710,051

 

7,380,663

 

6,691,172

 

6,854,931

 

6,447,325

 

 

 

 

 

 

 

 

 

 

 

 

 

Total market cap (debt & equity)

 

$

13,212,715

 

$

14,939,015

 

$

13,313,014

 

$

12,618,257

 

$

11,874,623

 

 

21



 

SELECTED FINANCIAL DATA

Property NOI and Coverage Ratios

Unaudited

($000’s omitted)

GRAPHIC

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2011

 

2010

 

Property NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating NOI

 

$

161,589

 

$

124,975

 

$

161,385

 

$

474,018

 

$

369,986

 

NOI from discontinued operations

 

 

4,541

 

846

 

3,100

 

13,760

 

Total property operating NOI - consolidated

 

161,589

 

129,516

 

162,231

 

477,118

 

383,746

 

SLG share of property NOI from JVs

 

37,532

 

46,357

 

38,690

 

118,100

 

151,863

 

GAAP NOI

 

$

199,121

 

$

175,873

 

$

200,921

 

$

595,218

 

$

535,609

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (Net of Amortization)

 

5,065

 

5,321

 

2,962

 

12,012

 

10,896

 

 

Net FAS 141 adjustment

 

1,497

 

6,194

 

4,413

 

13,579

 

19,074

 

 

Straightline revenue adjustment

 

20,910

 

14,548

 

21,146

 

67,957

 

40,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Allowance for S/L tenant credit loss

 

1,371

 

1,599

 

2,201

 

5,136

 

3,001

 

 

Ground lease straight-line adjustment

 

95

 

64

 

4

 

149

 

192

 

Cash NOI

 

$

173,115

 

$

151,473

 

$

174,605

 

$

506,955

 

$

468,129

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Consolidated Debt Service and Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

75,428

 

57,225

 

69,276

 

210,471

 

172,353

 

Fixed amortization principal payments

 

9,484

 

6,962

 

9,280

 

26,294

 

20,955

 

Total Consolidated Debt Service

 

84,912

 

64,187

 

78,556

 

236,765

 

193,308

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments under ground lease arrangements

 

8,558

 

7,924

 

7,817

 

24,259

 

23,552

 

Dividend on perpetual preferred shares

 

7,545

 

7,545

 

7,545

 

22,634

 

22,205

 

Total Consolidated Fixed Charges

 

101,015

 

79,656

 

93,918

 

283,658

 

239,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Interest Coverage Ratio

 

2.4

 

4.0

 

2.6

 

2.7

 

3.3

 

Consolidated Debt Service Coverage Ratio

 

2.2

 

3.6

 

2.3

 

2.4

 

2.9

 

Consolidated Fixed Charge Coverage Ratio

 

1.8

 

2.9

 

2.0

 

2.0

 

2.4

 

 

22



 

SELECTED FINANCIAL DATA

2011 Same Store - Consolidated

Unaudited

($000’s omitted)

GRAPHIC

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

June 30,

 

September 30,

 

September 30,

 

 

 

 

 

2011

 

2010

 

%

 

2011

 

2011

 

2010

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

190,382

 

$

189,520

 

0.5

%

$

189,714

 

$

575,788

 

$

569,315

 

1.1

%

 

Escalation & reimbursement revenues

 

30,010

 

29,808

 

0.7

%

28,096

 

86,016

 

87,384

 

-1.6

%

 

Other income

 

1,228

 

3,130

 

-60.8

%

1,511

 

5,982

 

8,917

 

-32.9

%

 

Total Revenues

 

221,620

 

222,458

 

-0.4

%

219,321

 

667,786

 

665,616

 

0.3

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

53,182

 

53,402

 

-0.4

%

49,052

 

154,099

 

151,803

 

1.5

%

 

Ground rent

 

8,735

 

8,027

 

8.8

%

8,009

 

24,721

 

24,003

 

3.0

%

 

Real estate taxes

 

36,534

 

34,850

 

4.8

%

37,171

 

110,813

 

107,873

 

2.7

%

 

Transaction related costs

 

 

531

 

-100.0

%

 

131

 

3,421

 

-96.2

%

 

 

 

98,451

 

96,810

 

1.7

%

94,232

 

289,764

 

287,100

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

123,169

 

125,648

 

-2.0

%

125,089

 

378,022

 

378,516

 

-0.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

39,134

 

37,869

 

3.3

%

36,415

 

113,440

 

113,028

 

0.4

%

 

Depreciation & amortization

 

55,940

 

52,582

 

6.4

%

54,631

 

165,688

 

157,416

 

5.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

28,095

 

35,197

 

-20.2

%

34,043

 

98,894

 

108,072

 

-8.5

%

Plus:

Real estate depreciation & amortization

 

55,930

 

52,572

 

6.4

%

54,621

 

165,660

 

157,388

 

5.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

84,025

 

87,769

 

-4.3

%

88,664

 

264,554

 

265,460

 

-0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

609

 

2,644

 

-77.0

%

158

 

1,206

 

5,011

 

-75.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

 

531

 

-100.0

%

 

131

 

3,421

 

-96.2

%

 

Interest expense & amortization of financing costs

 

39,134

 

37,869

 

3.3

%

36,415

 

113,440

 

113,028

 

0.4

%

 

Non-real estate depreciation

 

10

 

10

 

0.0

%

10

 

28

 

28

 

0.0

%

 

GAAP NOI

 

122,560

 

123,535

 

-0.8

%

124,931

 

376,947

 

376,926

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

3,177

 

2,071

 

53.4

%

1,823

 

7,651

 

7,369

 

3.8

%

 

Straightline revenue adjustment

 

7,729

 

7,360

 

5.0

%

7,596

 

27,927

 

20,971

 

33.2

%

 

Rental income - FAS 141

 

5,501

 

6,103

 

-9.9

%

6,326

 

19,369

 

18,855

 

2.7

%

Plus:

Ground lease straight-line adjustment

 

139

 

(331

)

-142.0

%

54

 

511

 

(994

)

-151.4

%

 

Allowance for S/L tenant credit loss

 

878

 

1,069

 

-17.9

%

1,298

 

3,356

 

1,961

 

71.1

%

 

Cash NOI

 

$

107,170

 

$

108,739

 

-1.4

%

$

110,538

 

$

325,867

 

$

330,698

 

-1.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

55.23

%

55.93

%

 

 

56.67

%

56.27

%

56.89

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

48.30

%

49.23

%

 

 

50.14

%

48.64

%

49.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

59.17

%

59.56

%

 

 

60.30

%

59.96

%

60.51

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

52.17

%

53.01

%

 

 

53.75

%

52.26

%

53.68

%

 

 

 

23



 

SELECTED FINANCIAL DATA

2011 Same Store - Joint Venture

Unaudited

($000’s omitted)

GRAPHIC

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

June 30,

 

September 30,

 

September 30,

 

 

 

 

 

2011

 

2010

 

%

 

2011

 

2011

 

2010

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

31,812

 

$

31,660

 

0.5

%

$

31,690

 

$

95,037

 

$

94,166

 

0.9

%

 

Escalation & reimbursement revenues

 

1,587

 

1,397

 

13.6

%

1,391

 

4,349

 

4,526

 

-3.9

%

 

Other income

 

2,327

 

31

 

7406.5

%

88

 

2,443

 

1,658

 

47.3

%

 

Total Revenues

 

35,726

 

33,088

 

8.0

%

33,169

 

101,829

 

100,350

 

1.5

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

4,321

 

4,445

 

-2.8

%

3,997

 

12,802

 

12,974

 

-1.3

%

 

Ground rent

 

117

 

117

 

0.0

%

117

 

352

 

352

 

0.0

%

 

Real estate taxes

 

2,396

 

2,475

 

-3.2

%

2,532

 

7,474

 

7,435

 

0.5

%

 

Transaction related costs

 

 

 

 

 

 

 

 

 

 

 

6,834

 

7,037

 

-2.9

%

6,646

 

20,628

 

20,761

 

-0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

28,892

 

26,051

 

10.9

%

26,523

 

81,201

 

79,589

 

2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

15,148

 

15,406

 

-1.7

%

15,222

 

45,425

 

45,749

 

-0.7

%

 

Depreciation & amortization

 

11,047

 

10,361

 

6.6

%

10,543

 

31,764

 

31,118

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

2,697

 

284

 

849.6

%

758

 

4,012

 

2,722

 

47.4

%

Plus:

Real estate depreciation & amortization

 

11,042

 

10,355

 

6.6

%

10,536

 

31,746

 

31,098

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

13,739

 

10,639

 

29.1

%

11,294

 

35,758

 

33,820

 

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

28

 

21

 

33.3

%

80

 

133

 

196

 

-32.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

15,148

 

15,406

 

-1.7

%

15,222

 

45,425

 

45,749

 

-0.7

%

 

Non-real estate depreciation

 

5

 

6

 

-16.7

%

7

 

18

 

20

 

-10.0

%

 

GAAP NOI

 

28,864

 

26,030

 

10.9

%

26,443

 

81,068

 

79,393

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

1,134

 

1,475

 

0.0

%

437

 

1,718

 

2,800

 

39

%

 

Straightline revenue adjustment

 

1,462

 

1,867

 

8.0

%

1,527

 

4,551

 

4,067

 

11.9

%

 

Rental income - FAS 141

 

508

 

702

 

-27.6

%

447

 

1,456

 

1,509

 

-3.5

%

Plus:

Ground lease straight-line adjustment

 

10

 

10

 

0.0

%

10

 

31

 

31

 

0.0

%

 

Allowance for S/L tenant credit loss

 

273

 

282

 

-3.2

%

91

 

436

 

606

 

-28.1

%

 

Cash NOI

 

$

26,043

 

$

22,278

 

16.9

%

$

24,133

 

$

73,810

 

$

71,654

 

3.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

80.83

%

78.70

%

 

 

79.89

%

79.69

%

79.25

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

72.93

%

67.35

%

 

 

72.91

%

72.56

%

71.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

81.16

%

79.05

%

 

 

80.24

%

80.04

%

79.60

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

72.50

%

66.85

%

 

 

72.99

%

72.47

%

71.27

%

 

 

 

24



 

SELECTED FINANCIAL DATA

2011 Same Store - Combined

Unaudited

($000’s omitted)

GRAPHIC

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

June 30,

 

September 30,

 

September 30,

 

 

 

 

 

2011

 

2010

 

%

 

2011

 

2011

 

2010

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

222,194

 

$

221,180

 

0.5

%

$

221,404

 

$

670,825

 

$

663,481

 

1.1

%

 

Escalation & reimbursement revenues

 

31,597

 

31,205

 

1.3

%

29,487

 

90,365

 

91,910

 

-1.7

%

 

Other income

 

3,555

 

3,161

 

12.5

%

1,599

 

8,425

 

10,575

 

-20.3

%

 

Total Revenues

 

257,346

 

255,546

 

0.7

%

252,490

 

769,615

 

765,966

 

0.5

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

57,503

 

57,847

 

-0.6

%

53,049

 

166,901

 

164,777

 

1.3

%

 

Ground rent

 

8,852

 

8,144

 

8.7

%

8,126

 

25,073

 

24,355

 

2.9

%

 

Real estate taxes

 

38,930

 

37,325

 

4.3

%

39,703

 

118,287

 

115,308

 

2.6

%

 

Transaction related costs

 

 

531

 

-100.0

%

 

131

 

3,421

 

-96.2

%

 

 

 

105,285

 

103,847

 

1.4

%

100,878

 

310,392

 

307,861

 

0.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

152,061

 

151,699

 

0.2

%

151,612

 

459,223

 

458,105

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

54,282

 

53,275

 

1.9

%

51,637

 

158,865

 

158,777

 

0.1

%

 

Depreciation & amortization

 

66,987

 

62,943

 

6.4

%

65,174

 

197,452

 

188,534

 

4.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

30,792

 

35,481

 

-13.2

%

34,801

 

102,906

 

110,794

 

-7.1

%

Plus:

Real estate depreciation & amortization

 

66,972

 

62,927

 

6.4

%

65,157

 

197,406

 

188,486

 

4.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

97,764

 

98,408

 

-0.7

%

99,958

 

300,312

 

299,280

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

637

 

2,665

 

-76.1

%

238

 

1,339

 

5,207

 

-74.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

 

531

 

-100.0

%

 

131

 

3,421

 

-96.2

%

 

Interest expense & amortization of financing costs

 

54,282

 

53,275

 

1.9

%

51,637

 

158,865

 

158,777

 

0.1

%

 

Non-real estate depreciation

 

15

 

16

 

-6.3

%

17

 

46

 

48

 

-4.2

%

 

GAAP NOI

 

151,424

 

149,565

 

1.2

%

151,374

 

458,015

 

456,319

 

0.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

4,311

 

3,546

 

0.0

%

2,260

 

9,369

 

10,169

 

8

%

 

Straightline revenue adjustment

 

9,191

 

9,227

 

8.0

%

9,123

 

32,478

 

25,038

 

29.7

%

 

Rental income - FAS 141

 

6,009

 

6,805

 

-11.7

%

6,773

 

20,825

 

20,364

 

2.3

%

Plus:

Ground lease straight-line adjustment

 

149

 

(321

)

-146.4

%

64

 

542

 

(963

)

-156.3

%

 

Allowance for S/L tenant credit loss

 

1,151

 

1,351

 

-14.8

%

1,389

 

3,792

 

2,567

 

47.7

%

 

Cash NOI

 

$

133,213

 

$

131,017

 

1.7

%

$

134,671

 

$

399,677

 

$

402,352

 

-0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

58.95

%

59.22

%

 

 

59.99

%

59.57

%

60.06

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

51.86

%

51.88

%

 

 

53.37

%

51.99

%

52.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

62.40

%

62.44

%

 

 

63.21

%

62.84

%

63.26

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

54.86

%

54.57

%

 

 

56.04

%

54.75

%

55.82

%

 

 

 

25



 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

Principal

 

 

 

2011

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

9/30/2011

 

Coupon (1)

 

Amortization

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

30,131

 

5.67

%

875

 

Feb-13

 

28,984

 

 

Open

 

609 Fifth Avenue

 

95,360

 

5.85

%

1,539

 

Oct-13

 

92,062

 

 

Open

 

220 E 42nd Street

 

191,540

 

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

 

129,896

 

7.22

%

3,111

 

Oct-15

 

109,537

 

 

Open

 

500 West Putnam Avenue

 

24,684

 

5.52

%

437

 

Jan-16

 

22,376

 

 

Open

 

420 Lexington Avenue

 

187,706

 

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

 

 

Open

 

1 Madison Avenue - South Building

 

630,744

 

5.91

%

13,337

 

May-20

 

404,531

 

 

Open

 

919 Third Avenue

 

500,000

 

5.12

%

 

Jun-23

 

450,608

 

 

Jun-13

 

 

 

3,270,810

 

5.81

%

25,157

 

 

 

2,946,929

 

 

 

 

 

Secured fixed rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

609 Partners, LLC

 

31,721

 

5.00

%

 

Jul-14

 

31,721

 

 

Open

 

Preferred Equity Investment

 

50,000

 

8.00

%

 

Sep-19

 

50,000

 

 

Open

 

 

 

81,721

 

6.84

%

 

 

 

81,721

 

 

 

 

 

Unsecured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured line of credit

 

30,000

 

3.20

%

 

Jun-12

 

30,000

 

 

Open

 

Unsecured notes

 

98,578

 

5.88

%

 

Aug-14

 

98,578

 

 

Open

 

Junior subordinated deferrable interest debentures

 

100,000

 

5.61

%

 

Jul-15

 

100,000

 

 

 

Unsecured notes

 

274,794

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Convertible notes

 

275,299

 

3.00

%

 

Oct-17

 

345,000

 

 

Open

 

Unsecured notes

 

249,551

 

5.00

%

 

Aug-18

 

250,000

 

 

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

 

118,701

 

3.00

%

 

Mar-27

(3)

120,157

 

 

Apr-12

 

 

 

1,397,580

 

5.19

%

 

 

 

1,469,392

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

4,750,111

 

5.65

%

25,157

 

 

 

4,498,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

453,537

 

3.50

%

11,337

 

Dec-14

 

420,448

 

 

Open

 

 

 

603,537

 

3.18

%

11,337

 

 

 

570,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage (GBP Libor + 250 bps)

 

62,792

 

3.36

%

 

Jun-13

 

62,792

 

 

Open

 

 

 

62,792

 

3.36

%

 

 

 

62,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured line of credit (Libor + 90 bps)

 

470,000

 

1.13

%

 

Jun-12

 

470,000

 

 

Open

 

 

 

470,000

 

1.13

%

 

 

 

470,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Floating Rate Debt/Wtd Avg

 

1,136,329

 

2.34

%

11,337

 

 

 

1,103,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

5,886,440

 

5.01

%

36,494

 

 

 

5,601,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Joint Venture

 

1,823,611

 

4.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Balance & Interest Rate with SLG JV Debt

 

7,612,815

 

5.06

%

 

 

 

 

 

 

 

 

 

 

 


(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.

 

26


 


 

DEBT SUMMARY SCHEDULE - Joint Venture

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 9/30/11

 

 

 

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

 

215,000

 

107,285

 

6.64

%

178

 

Sep-14

 

103,773

 

 

Open

 

One Court Square

 

315,000

 

94,500

 

4.91

%

 

Sep-15

 

94,500

 

 

Open

 

11 West 34th Street (Libor + 250 bps)

 

17,827

 

5,348

 

4.82

%

59

 

Jan-16

 

4,977

 

 

Jan-12

 

280 Park Avenue

 

710,000

 

351,177

 

6.55

%

 

Jun-16

 

341,953

 

 

Open

 

21-25 West 34th Street

 

100,000

 

50,000

 

5.76

%

 

Dec-16

 

50,000

 

 

Open

 

1745 Broadway

 

340,000

 

109,650

 

5.68

%

 

Jan-17

 

109,650

 

 

Open

 

Jericho Plaza

 

163,750

 

33,176

 

5.65

%

 

May-17

 

33,176

 

 

Open

 

141 Fifth Avenue

 

25,000

 

12,500

 

5.70

%

 

Jun-17

 

12,500

 

 

Open

 

800 Third Avenue

 

20,910

 

8,981

 

6.00

%

 

Aug-17

 

8,981

 

 

Open

 

388/390 Greenwich Street

 

1,106,757

 

559,995

 

5.19

%

 

Dec-17

 

559,995

 

 

Open

 

Total Fixed Rate Debt/Wtd Avg

 

3,041,244

 

1,344,762

 

5.73

%

464

 

 

 

1,331,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29 West 34th Street (Libor + 165 bps)

 

54,025

 

27,013

 

1.85

%

57

 

May-12

 

26,888

 

 

Open

 

379 West Broadway (Libor + 165 bps)

 

20,991

 

9,446

 

1.89

%

 

Jul-12

 

9,446

 

 

Open

 

717 Fifth Avenue (Libor + 275 bps)

 

245,000

 

80,238

 

5.25

%

 

Sep-12

 

80,238

 

 

Open

 

Meadows (Libor + 135 bps)

 

85,286

 

42,643

 

1.59

%

1,168

 

Sep-12

 

41,561

 

 

Open

 

1552 Broadway (Libor + 300 bps)

 

94,598

 

47,299

 

3.23

%

 

 

Aug-13

 

47,299

 

 

 

Open

 

16 Court Street (Libor + 250 bps)

 

85,844

 

30,045

 

2.70

%

 

Oct-13

 

30,045

 

 

Open

 

180-182 Broadway (Libor + 275 bps)

 

22,722

 

5,794

 

2.94

%

 

Dec-13

 

5,794

 

 

Open

 

747 Madison (Libor + 275 bps)

 

33,125

 

11,041

 

3.00

%

 

Oct-14

 

11,041

 

 

 

Open

 

3 Columbus Circle (Libor + 210 bps)

 

256,809

 

125,580

 

2.35

%

1,867

 

Jan-16

 

111,369

 

 

Open

 

Mezzanine Debt (Libor + 90 bps)

 

30,000

 

15,000

 

1.10

%

 

Jun-16

 

15,000

 

 

Open

 

600 Lexington Avenue (Libor + 200 bps)

 

125,000

 

68,750

 

2.25

%

 

Oct-17

 

58,097

 

 

Open

 

388/390 Greenwich Street (Libor + 115 bps)

 

31,622

 

16,000

 

1.38

%

 

Dec-17

 

16,000

 

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

1,085,022

 

478,849

 

2.78

%

3,091

 

 

 

452,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Debt/Wtd Avg

 

4,126,266

 

1,823,611

 

4.95

%

3,555

 

 

 

1,784,164

 

 

 

 

 

 


(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

 

47.1

%

Less than 60%

 

Secured Debt / Total Assets

 

31.2

%

Less than 50%

 

Unsecured Debt / Unencumbered Assets

 

44.8

%

Less than 60%

 

Unencumbered Interest Coverage

 

2.9

 

Greater than 1.75

 

Maximum FFO Payout

 

8.5

%

Less than 95%

 

 

27


 


 

DEBT SUMMARY SCHEDULE - Reckson

 

Unaudited
($000’s omitted)

 

Consolidated

 

 

 

Principal

 

 

 

2011

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

9/30/2011

 

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

 

274,794

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Unsecured notes

 

249,551

 

5.00

%

 

Aug-18

 

250,000

 

 

Open

 

Unsecured notes

 

250,000

 

7.75

%

 

Mar-20

 

250,000

 

 

Open

 

Convertible notes

 

657

 

4.00

%

 

Jun-25

(1)

657

 

 

Jun-15

 

 

 

873,580

 

6.20

%

 

 

 

874,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

1,373,580

 

5.81

%

 

 

 

1,324,843

 

 

 

 

 

 

Joint Venture

 

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 9/30/11

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

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

 

 

 

1,468,080

 

5.75

%

 

 

 

1,419,343

 

 

 

 

 

 


(1) 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

 

33.0

%

Less than 60%

 

Secured Debt / Total Assets

 

12.0

%

Less than 40%

 

Debt Service Coverage

 

3.3

 

Greater than 1.5

 

Unencumbered Assets / Unsecured Debt

 

331.0

%

Greater than 150%

 

 

28


 


 

SUMMARY OF GROUND LEASE ARRANGEMENTS

Consolidated
($000’s omitted)

 

 

 

2011 Scheduled

 

2012 Scheduled

 

2013 Scheduled

 

2014 Scheduled

 

Deferred Land

 

Year of

 

Property

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Lease Obligations (1)

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

$

3,010

 

$

3,010

 

$

3,010

 

$

3,010

 

$

18,382

 

2037

 

420 Lexington Avenue (2)

 

10,933

 

10,933

 

10,933

 

10,933

 

 

2029

(3)

711 Third Avenue (2)

 

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

 

$

18,382

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

$

1,555

 

$

1,555

 

$

1,555

 

$

1,515

 

$

17,094

 

2037

 

 


(1) Per the balance sheet at September 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 Company’s option through 2080.

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

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

 

29


 


 

DEBT AND PREFERRED EQUITY INVESTMENTS

 

($000’s omitted)

 

 

 

 

Assets

 

Weighted Average

 

Weighted Average

 

Current

 

LIBOR

 

 

 

Outstanding

 

Assets During Quarter

 

Yield During Quarter

 

Yield

 

Rate (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

$

99,171

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

254,019

 

 

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(38,580

)

 

 

 

 

 

 

 

 

9/30/2011

 

$

897,028

 

$

811,836

 

7.99

%

8.02

%

0.24

%

 


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

(2) LIBOR rate is as of quarter end

 

30



 

DEBT AND PREFERRED EQUITY INVESTMENTS

 

($000’s omitted)

 

 

 

 

 

 

 

Weighted Average

 

Weighted Average

 

Current

 

Type of Investment

 

Quarter End Balance (1)

 

Senior Financing

 

Exposure PSF

 

Yield During Quarter

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

New York City

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

3,000

 

$

28,500

 

$

207

 

6.00

%

6.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

113,401

 

$

672,676

 

$

388

 

8.88

%

8.69

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

315,071

 

$

1,796,000

 

$

855

 

6.79

%

6.72

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

340,538

 

$

1,401,260

 

$

372

 

11.72

%

10.92

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

88,877

 

$

 

$

798

 

2.53

%

2.48

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

8,391

 

$

796,693

 

$

186

 

5.16

%

3.72

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

27,750

 

$

978,257

 

$

231

 

3.89

%

3.91

%

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 9/30/11

 

$

897,028

 

$

5,673,387

 

$

578

 

7.99

%

8.02

%

 

Current Maturity Profile (2)

 

 


(1) Approximately 26.7% 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 3.2 years.

 

31



 

DEBT AND PREFERRED EQUITY INVESTMENTS


10 Largest Investments

($000’s omitted)

 

 

 

 

 

 

 

 

 

Senior

 

 

 

Current

 

Investment Type

 

Book Value (1)

 

Location

 

Collateral Type

 

Financing

 

Last $ PSF

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

201,292

 

New York City

 

Office

 

926,260

 

$

446

 

8.74

%

Preferred Equity

 

139,246

 

New York City

 

Office

 

475,000

 

$

266

 

14.08

%

Mortgage Loan

 

86,339

 

London, U.K.

 

Office

 

 

$

821

 

2.56

%

Mezzanine Loan

 

83,378

 

New York City

 

Office

 

1,139,000

 

$

1,109

 

0.00

%

Mortgage and Mezzanine

 

64,506

 

New York City

 

Office/Retail

 

205,000

 

$

390

 

6.60

%

Mezzanine Loan

 

60,000

 

New York City

 

Office

 

170,000

 

$

337

 

9.76

%

Mortgage Loan

 

49,000

 

New York City

 

Office

 

133,000

 

$

475

 

8.50

%

Mortgage and Mezzanine

 

46,400

 

New York City

 

Office

 

172,126

 

$

434

 

9.31

%

Mezzanine Loan

 

40,328

 

New York City

 

Office/Retail

 

165,000

 

$

1,722

 

9.55

%

Mezzanine and Pref Equity

 

36,141

 

Other

 

Office

 

796,693

 

$

231

 

3.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

806,630

 

 

 

 

 

$

4,182,079

 

 

 

7.84

%

 


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

 

32



 

SELECTED PROPERTY DATA

 

Manhattan Properties

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Sep-11

 

Jun-11

 

Mar-11

 

Dec-10

 

Sep-10

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

Downtown

 

Fee Interest

 

1

 

1,047,500

 

3

 

70.8

 

70.5

 

59.9

 

59.9

 

43.4

 

27,196,152

 

3

 

2

 

13

 

120 West 45th Street

 

Midtown

 

Fee Interest

 

1

 

440,000

 

1

 

85.3

 

86.6

 

87.6

 

99.0

 

95.8

 

22,440,156

 

3

 

2

 

25

 

220 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

1,135,000

 

4

 

95.5

 

91.4

 

92.4

 

92.4

 

97.9

 

48,049,476

 

5

 

4

 

32

 

317 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

450,000

 

1

 

86.1

 

85.8

 

86.9

 

89.5

 

87.2

 

21,637,500

 

2

 

2

 

81

 

333 West 34th Street

 

Penn Station

 

Fee Interest

 

1

 

345,400

 

1

 

90.2

 

90.2

 

90.2

 

78.5

 

73.6

 

12,904,176

 

1

 

1

 

3

 

420 Lexington Ave (Graybar)

 

Grand Central North

 

Leasehold Interest

 

1

 

1,188,000

 

4

 

86.4

 

87.5

 

89.7

 

89.9

 

91.8

 

58,737,072

 

7

 

5

 

210

 

461 Fifth Avenue (3)

 

Midtown

 

Leasehold Interest

 

1

 

200,000

 

1

 

98.8

 

98.8

 

98.8

 

96.9

 

98.8

 

15,859,524

 

2

 

1

 

17

 

485 Lexington Avenue

 

Grand Central North

 

Fee Interest

 

1

 

921,000

 

3

 

90.8

 

95.4

 

95.4

 

93.9

 

93.9

 

48,841,404

 

5

 

4

 

22

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

1

 

941,000

 

3

 

99.2

 

99.2

 

99.2

 

96.1

 

95.1

 

32,592,156

 

4

 

3

 

11

 

609 Fifth Avenue

 

Rockefeller Center

 

Fee Interest

 

1

 

160,000

 

1

 

84.2

 

83.0

 

85.0

 

85.0

 

96.9

 

13,176,540

 

1

 

1

 

9

 

625 Madison Avenue

 

Plaza District

 

Leasehold Interest

 

1

 

563,000

 

2

 

94.6

 

94.6

 

98.9

 

99.0

 

98.9

 

44,082,144

 

5

 

4

 

25

 

673 First Avenue

 

Grand Central South

 

Leasehold Interest

 

1

 

422,000

 

1

 

99.7

 

99.7

 

99.7

 

99.7

 

99.7

 

18,406,200

 

2

 

2

 

9

 

711 Third Avenue (1)

 

Grand Central North

 

Leasehold Interest

 

1

 

524,000

 

2

 

94.2

 

94.2

 

93.3

 

87.6

 

87.6

 

27,365,604

 

3

 

2

 

17

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

1

 

780,000

 

3

 

97.1

 

97.1

 

98.7

 

97.2

 

97.2

 

39,779,568

 

4

 

4

 

31

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

1

 

692,000

 

2

 

86.4

 

84.2

 

81.5

 

80.4

 

79.5

 

40,271,196

 

5

 

4

 

40

 

919 Third Avenue (2)

 

Grand Central North

 

Fee Interest

 

1

 

1,454,000

 

5

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

86,432,160

 

 

 

4

 

14

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1

 

1,062,000

 

4

 

99.9

 

99.9

 

99.5

 

97.6

 

97.6

 

75,814,536

 

9

 

7

 

18

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

1

 

562,000

 

2

 

91.5

 

87.1

 

87.4

 

86.1

 

87.1

 

30,835,536

 

3

 

3

 

39

 

1 Madison Avenue

 

Park Avenue South

 

Fee Interest

 

1

 

1,176,900

 

4

 

99.8

 

99.8

 

99.8

 

99.8

 

99.8

 

61,818,192

 

7

 

5

 

2

 

331 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

114,900

 

0

 

96.9

 

96.9

 

96.9

 

99.5

 

100.0

 

4,933,464

 

1

 

0

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

20

 

14,178,700

 

47

%

92.7

%

92.5

%

92.1

%

91.4

%

90.6

%

$

731,172,756

 

72

%

62

%

635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

205,000

 

1

 

71.2

 

72.6

 

 

 

 

6,727,980

 

1

 

1

 

21

 

125 Park Avenue

 

Grand Central

 

Fee Interest

 

1

 

604,245

 

2

 

94.0

 

94.0

 

94.2

 

99.1

 

99.1

 

31,206,072

 

4

 

3

 

20

 

521 Fifth Avenue

 

Grand Central

 

Fee Interest

 

1

 

460,000

 

2

 

92.1

 

88.9

 

83.3

 

80.7

 

80.7

 

23,434,032

 

3

 

2

 

48

 

1515 Broadway

 

Times Square

 

Fee Interest

 

1

 

1,750,000

 

6

 

100.0

 

98.5

 

98.5

 

98.0

 

98.0

 

107,603,400

 

12

 

10

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

4

 

3,019,245

 

10

%

95.6

%

94.3

%

95.0

%

95.4

%

95.4

%

$

168,971,484

 

19

%

15

%

102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Manhattan Consolidated Properties

 

24

 

17,197,945

 

57

%

93.2

%

92.8

%

92.6

%

92.1

%

91.4

%

$

900,144,240

 

91

%

77

%

737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue - 50%

 

Grand Central South

 

Fee Interest

 

1

 

834,000

 

3

 

95.0

 

95.0

 

93.2

 

91.9

 

80.9

 

50,823,024

 

 

 

2

 

35

 

800 Third Avenue - 42.95%

 

Grand Central North

 

Fee Interest

 

1

 

526,000

 

2

 

80.9

 

80.9

 

80.9

 

80.8

 

80.2

 

24,642,576

 

 

 

1

 

34

 

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

 

34,761,204

 

 

 

1

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

5

 

4,669,000

 

15

%

97.0

%

97.0

%

96.6

%

96.4

%

94.4

%

$

214,727,856

 

 

 

9

%

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue - 49.5%

 

Park Avenue

 

Fee Interest

 

1

 

1,219,158

 

4

 

78.2

 

78.2

 

 

 

 

72,741,216

 

 

 

3

 

34

 

600 Lexington Avenue - 55%

 

Eastside

 

Fee Interest

 

1

 

303,515

 

1

 

77.8

 

80.9

 

81.9

 

84.6

 

88.6

 

15,963,156

 

 

 

1

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

2

 

1,522,673

 

5

%

78.2

%

78.8

%

81.9

%

84.6

%

88.6

%

$

88,704,372

 

 

 

4

%

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

7

 

6,191,673

 

21

%

92.3

%

92.5

%

95.7

%

95.7

%

94.0

%

$

303,432,228

 

 

 

13

%

131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Grand Total / Weighted Average

 

31

 

23,389,618

 

77

%

93.0

%

92.7

%

93.3

%

92.9

%

92.0

%

$

1,203,576,468

 

 

 

 

 

868

 

Manhattan Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,002,638,109

 

 

 

90

%

 

 

Manhattan Same Store Occupancy % - Combined

 

 

 

18,847,700

 

81

%

93.8

%(4)

93.6

%

93.2

%

92.7

%

91.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

 

 

 

 

62

 

30,194,318

 

100

%

91.4

%

91.3

%

91.7

%

91.6

%

90.9

%

$

1,375,832,730

 

 

 

 

 

1,287

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,111,610,567

 

 

 

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 95.1% as of September 30, 2011.

 

33



 

SELECTED PROPERTY DATA

Suburban Properties

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Sep-11

 

Jun-11

 

Mar-11

 

Dec-10

 

Sep-10

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Westchester, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street

 

Rye Brook, Westchester

 

Fee Interest

 

6

 

540,000

 

2

 

75.5

 

73.7

 

74.7

 

74.7

 

81.9

 

10,531,536

 

1

 

1

 

26

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

180,000

 

1

 

73.6

 

73.6

 

72.5

 

72.5

 

72.5

 

3,628,572

 

0

 

0

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

1

 

178,000

 

1

 

84.9

 

84.9

 

84.4

 

84.9

 

71.2

 

3,041,844

 

0

 

0

 

12

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

250,000

 

1

 

61.2

 

61.2

 

59.8

 

60.6

 

83.3

 

2,773,343

 

0

 

0

 

8

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

245,000

 

1

 

87.5

 

92.4

 

92.4

 

92.4

 

87.1

 

6,289,344

 

1

 

1

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

228,000

 

1

 

76.2

 

76.2

 

76.2

 

76.2

 

57.7

 

3,994,740

 

0

 

1

 

6

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

1

 

130,100

 

0

 

95.3

 

94.4

 

94.4

 

94.4

 

94.4

 

3,958,212

 

0

 

0

 

10

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

1

 

384,000

 

1

 

94.3

 

94.3

 

94.6

 

90.5

 

92.0

 

12,875,244

 

1

 

1

 

16

 

Westchester, NY Subtotal/Weighted Average

 

13

 

2,135,100

 

8

%

80.5

%

80.6

%

80.6

%

80.0

%

81.0

%

$

47,092,835

 

5

%

5

%

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

6

 

826,000

 

3

 

81.5

 

85.3

 

83.0

 

88.7

 

85.5

 

17,993,215

 

2

 

2

 

97

 

680 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

133,000

 

0

 

88.5

 

88.5

 

88.5

 

84.5

 

84.5

 

3,967,572

 

 

 

0

 

7

 

750 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

192,000

 

1

 

93.6

 

93.6

 

91.6

 

95.4

 

95.4

 

7,226,292

 

 

 

0

 

9

 

1055 Washington Boulevard

 

Stamford, Connecticut

 

Leasehold Interest

 

1

 

182,000

 

1

 

87.7

 

89.2

 

91.3

 

86.6

 

86.6

 

5,791,860

 

1

 

1

 

21

 

300 Main Street

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

0

 

87.0

 

87.0

 

89.0

 

89.0

 

89.0

 

1,748,148

 

0

 

0

 

17

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

1

 

143,400

 

0

 

47.7

 

48.7

 

50.2

 

50.2

 

50.2

 

2,017,452

 

0

 

0

 

13

 

500 West Putnam Avenue

 

Greenwich, Connecticut

 

Fee Interest

 

1

 

121,500

 

0

 

51.2

 

51.2

 

51.2

 

68.2

 

68.2

 

2,603,244

 

0

 

0

 

9

 

Connecticut Subtotal/Weighted Average

 

12

 

1,727,900

 

5

%

79.5

%

81.5

%

80.8

%

84.3

%

82.8

%

$

41,347,783

 

3

%

3

%

173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

25

 

3,863,000

 

13

%

80.1

%

81.0

%

80.7

%

81.9

%

81.8

%

$

 

88,440,618

 

9

%

8

%

267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

78.2

 

78.8

 

79.5

 

83.2

 

84.7

 

12,313,596

 

 

 

1

 

51

 

16 Court Street - 35%

 

Brooklyn, NY

 

Fee Interest

 

1

 

317,600

 

1

 

89.9

 

88.7

 

88.5

 

87.5

 

84.8

 

10,144,716

 

 

 

0

 

66

 

Jericho Plaza - 20.26%

 

Jericho, New York

 

Fee Interest

 

2

 

640,000

 

2

 

95.3

 

95.3

 

95.3

 

95.3

 

92.9

 

21,538,140

 

 

 

0

 

34

 

Total / Weighted Average Unconsolidated Properties

 

6

 

2,941,700

 

10

%

93.6

%

93.6

%

93.7

%

94.3

%

93.8

%

$83,815,644

 

 

 

2

%

152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Grand Total / Weighted Average

 

 

 

31

 

6,804,700

 

23

%

85.9

%

86.4

%

86.3

%

87.3

%

87.0

%

$

 

172,256,262

 

 

 

 

 

419

 

Suburban Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

108,972,458

 

 

 

10

%

 

 

Suburban Same Store Occupancy % - Combined

 

 

 

6,804,700

 

100

%

85.9

%

86.4

%

86.3

%

87.3

%

87.0

%

 

 

 

 

 

 

 

 

 


(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

 

100.0

 

2,609,052

 

14,921,159

 

7

 

2

 

747 Madison Avenue - 33.33%

 

Plaza District

 

Fee Interest

 

1

 

10,000

 

3

 

100.0

 

 

 

 

 

2,000,000

 

63,254,594

 

4

 

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

 

7

 

2

 

11 West 34th Street - 30%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

17,150

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

 

1,750,000

 

15,373,405

 

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

 

6,436,620

 

23,349,965

 

17

 

1

 

27-29 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

15,600

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,242,720

 

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

 

3,488,436

 

22,216,815

 

8

 

5

 

717 Fifth Avenue - 32.75%

 

Midtown/Plaza District

 

Fee Interest

 

1

 

119,550

 

37

 

79.4

 

79.4

 

75.8

 

75.8

 

75.8

 

21,037,740

 

279,651,716

 

36

 

6

 

Williamsburg Terrace

 

Brooklyn, NY

 

Fee Interest

 

1

 

21,900

 

7

 

100.0

 

100.0

 

100.0

 

100.0

 

 

1,425,468

 

16,357,696

 

8

 

2

 

Total / Weighted Average Retail Properties

 

 

 

9

 

319,182

 

100

%

85.1

%

85.8

%

84.5

%

84.5

%

78.0

%

$

44,991,936

 

$

490,565,660

 

100

%

22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Columbus Circle - 48.9%

 

Columbus Circle

 

Fee Interest

 

1

 

741,500

 

53

 

19.7

 

19.7

 

20.1

 

 

 

13,521,028

 

488,963,500

 

73

 

27

 

125 Chubb Way

 

Lyndhurst, NJ

 

Fee Interest

 

1

 

278,000

 

20

 

32.1

 

10.7

 

10.7

 

10.7

 

10.7

 

1,918,123

 

45,451,697

 

21

 

2

 

150 Grand Street

 

White Plains, NY

 

Fee Interest

 

1

 

85,000

 

6

 

18.3

 

14.5

 

15.8

 

15.8

 

15.1

 

292,098

 

15,820,099

 

3

 

11

 

1552-1560 Broadway - 50%

 

Times Square

 

Fee Interest

 

2

 

35,897

 

3

 

59.7

 

 

 

 

 

 

137,272,542

 

 

2

 

7 Renaissance Square - 50%

 

White Plains, NY

 

Fee Interest

 

1

 

65,641

 

5

 

 

 

 

 

 

 

4,739,347

 

 

 

180-182 Broadway - 25.5%

 

Cast Iron/Soho

 

Fee Interest

 

2

 

153,000

 

11

 

 

 

 

 

49.0

 

 

60,487,888

 

 

 

7 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

36,800

 

3

 

10.8

 

10.8

 

10.8

 

10.8

 

10.8

 

287,664

 

9,341,613

 

3

 

1

 

Total / Weighted Average Development Properties

 

 

 

9

 

1,395,838

 

100

%

19.8

%

14.1

%

15.3

%

8.8

%

15.1

%

$

16,018,913

 

$

762,076,686

 

100

%

43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

34



 

SELECTED PROPERTY DATA

Manhattan Properties - Reckson Portfolio

 

 

 

 

 

 

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Sep-11

 

Jun-11

 

Mar-11

 

Dec-10

 

Sep-10

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

692,000

 

9

 

86.4

 

84.2

 

81.5

 

80.4

 

79.5

 

40,271,196

 

20

 

15

 

40

 

919 Third Avenue

 

Grand Central North

 

Fee Interest (1)

 

1,454,000

 

19

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

86,432,160

 

 

 

17

 

14

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1,062,000

 

14

 

99.9

 

99.9

 

99.5

 

97.6

 

97.6

 

75,814,536

 

38

 

29

 

18

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

562,000

 

7

 

91.5

 

87.1

 

87.4

 

86.1

 

87.1

 

30,835,536

 

15

 

12

 

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

3,770,000

 

48

%

96.2

%

95.1

%

94.6

%

93.6

%

93.6

%

$

233,353,428

 

74

%

73

%

111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

 

 

 

 

3,770,000

 

48

%

96.2

%

95.1

%

94.6

%

93.6

%

93.6

%

$

233,353,428

 

 

 

 

 

111

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

191,001,670

 

 

 

73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Properties - Reckson Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Sep-11

 

Jun-11

 

Mar-11

 

Dec-10

 

Sep-10

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 1 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

74.9

 

74.9

 

74.9

 

74.9

 

100.0

 

1,549,392

 

1

 

1

 

1

 

1100 King Street - 2 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

80.3

 

80.3

 

79.4

 

79.4

 

79.4

 

1,354,512

 

1

 

1

 

3

 

1100 King Street - 3 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

80.1

 

80.1

 

80.1

 

80.1

 

80.1

 

1,902,792

 

1

 

1

 

5

 

1100 King Street - 4 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

59.4

 

49.0

 

55.9

 

55.9

 

73.4

 

1,348,704

 

1

 

1

 

6

 

1100 King Street - 5 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

79.9

 

79.9

 

79.9

 

79.9

 

79.9

 

1,999,224

 

1

 

1

 

8

 

1100 King Street - 6 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

78.2

 

78.2

 

78.2

 

78.2

 

78.2

 

2,376,912

 

1

 

1

 

3

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

180,000

 

2

 

73.6

 

73.6

 

72.5

 

72.5

 

72.5

 

3,628,572

 

2

 

1

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

178,000

 

2

 

84.9

 

84.9

 

84.4

 

84.9

 

71.2

 

3,041,844

 

2

 

1

 

12

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

250,000

 

3

 

61.2

 

61.2

 

59.8

 

60.6

 

83.3

 

2,773,343

 

1

 

1

 

8

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

245,000

 

3

 

87.5

 

92.4

 

92.4

 

92.4

 

87.1

 

6,289,344

 

3

 

2

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

228,000

 

3

 

76.2

 

76.2

 

76.2

 

76.2

 

57.7

 

3,994,740

 

2

 

2

 

6

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

130,100

 

2

 

95.3

 

94.4

 

94.4

 

94.4

 

94.4

 

3,958,212

 

2

 

2

 

10

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

384,000

 

5

 

94.3

 

94.3

 

94.6

 

90.5

 

92.0

 

12,875,244

 

6

 

5

 

16

 

680 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

133,000

 

2

 

88.5

 

88.5

 

88.5

 

84.5

 

84.5

 

3,967,572

 

 

 

1

 

7

 

750 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

192,000

 

2

 

93.6

 

93.6

 

91.6

 

95.4

 

95.4

 

7,226,292

 

 

 

1

 

9

 

1055 Washington Avenue

 

Stamford, Connecticut

 

Leasehold Interest

 

182,000

 

2

 

87.7

 

89.2

 

91.3

 

86.6

 

86.6

 

5,791,860

 

3

 

2

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

2,642,100

 

34

%

82.3

%

82.5

%

82.5

%

81.8

%

82.6

%

$

64,078,559

 

26

%

22

%

131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

88.5

%

88.6

%

88.6

%

88.1

%

88.6

%

$

103,897,751

 

 

 

 

 

132

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

70,539,324

 

 

 

27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reckson Portfolio Grand Total

 

 

 

 

 

7,814,100

 

100

%

92.2

%

91.7

%

91.5

%

90.8

%

91.0

%

$

337,251,179

 

 

 

 

 

243

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

261,540,993

 

100

%

100

%

 

 

 


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

 

35



 

LARGEST TENANTS BY SQUARE FEET LEASED

Manhattan and Suburban Properties

 

Wholly Owned Portfolio + Allocated JV Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

SLG Share of

 

SLG Share of

 

 

 

 

 

 

 

Lease

 

Total

 

Annualized

 

PSF

 

Annualized

 

Annualized

 

Annualized

 

Credit

 

Tenant Name

 

Property

 

Expiration

 

Square Feet

 

Cash Rent ($)

 

Annualized

 

Cash Rent

 

Cash Rent($)

 

Cash Rent

 

Rating (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citigroup, N.A.

 

388 & 390 Greenwich Street, 485 Lexington Avenue, 750 Third Avenue, 800 Third Avenue, 750 Washington Blvd & Court Square

 

Various

 

4,425,032

 

$

163,641,333

(1)

$

36.98

 

11.9

%

$

82,168,865

 

7.4

%

A

 

Viacom International, Inc.

 

1515 Broadway

 

2015 & 2020

 

1,271,881

 

78,508,427

 

$

61.73

 

5.7

%

78,508,427

 

7.1

%

BBB+

 

Credit Suisse Securities (USA), Inc.

 

1 Madison Avenue & 280 Park Avenue

 

2012, 2014 & 2020

 

1,250,893

 

67,198,775

 

$

53.72

 

4.9

%

67,198,775

 

6.0

%

A+

 

Random House, Inc.

 

1745 Broadway

 

2018

 

644,598

 

34,761,205

 

$

53.93

 

2.5

%

11,213,965

 

1.0

%

BBB+

 

Debevoise & Plimpton, LLP

 

919 Third Avenue

 

2021

 

619,353

 

39,401,147

 

$

63.62

 

2.9

%

20,094,585

 

1.8

%

 

 

Omnicom Group, Inc.

 

220 East 42nd Street & 420 Lexington Avenue

 

2017

 

496,876

 

20,563,390

 

$

41.39

 

1.5

%

20,563,390

 

1.8

%

BBB+

 

The City of New York

 

16 Court Street & 100 Church Street

 

2013, 2014 & 2017

 

345,903

 

14,345,394

 

$

41.47

 

1.0

%

13,305,015

 

1.2

%

 

 

Advance Magazine Group, Fairchild Publications

 

750 Third Avenue & 485 Lexington Avenue

 

2021

 

342,720

 

14,956,202

 

$

43.64

 

1.1

%

14,956,202

 

1.3

%

 

 

Ralph Lauren Corporation

 

625 Madison Avenue

 

2019

 

291,665

 

16,967,920

 

$

58.18

 

1.2

%

16,967,920

 

1.5

%

A-

 

C.B.S. Broadcasting, Inc.

 

555 West 57th Street

 

2023

 

282,385

 

10,606,114

 

$

37.56

 

0.8

%

10,606,114

 

1.0

%

BBB-

 

Schulte, Roth & Zabel LLP

 

919 Third Avenue

 

2021

 

263,186

 

15,861,365

 

$

60.27

 

1.2

%

8,089,296

 

0.7

%

 

 

The Travelers Indemnity Company

 

485 Lexington Avenue & 2 Jericho Plaza

 

2015 & 2016

 

255,156

 

12,274,880

 

$

48.11

 

0.9

%

11,230,167

 

1.0

%

AA

 

The Metropolitan Transportation Authority

 

333 West 34th Street & 420 Lexington Avenue

 

2016 & 2021

 

242,663

 

8,734,520

 

$

35.99

 

0.6

%

8,734,520

 

0.8

%

 

 

New York Presbyterian Hospital

 

673 First Avenue

 

2021

 

232,772

 

9,191,470

 

$

39.49

 

0.7

%

9,191,470

 

0.8

%

 

 

BMW of Manhattan

 

555 West 57th Street

 

2022

 

227,782

 

5,193,070

 

$

22.80

 

0.4

%

5,193,070

 

0.5

%

 

 

The City University of New York - CUNY

 

555 West 57th Street & 16 Court Street

 

2012, 2015 & 2030

 

207,136

 

7,498,895

 

$

36.20

 

0.5

%

7,498,895

 

0.7

%

 

 

National Football League

 

280 Park Avenue

 

2012

 

205,145

 

11,665,803

 

$

56.87

 

0.8

%

5,770,081

 

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

 

5,653,709

 

$

27.70

 

0.9

%

5,653,709

 

1.1

%

A-

 

Amerada Hess Corp.

 

1185 Avenue of the Americas

 

2027

 

181,569

 

12,018,251

 

$

66.19

 

0.9

%

12,018,251

 

1.1

%

BBB

 

HF Management Services LLC

 

100 Church Street

 

2032

 

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

 

9,770,627

 

$

60.22

 

0.7

%

9,770,627

 

0.9

%

 

 

United Nations

 

220 East 42nd Street

 

2014, 2017, 2021 & 2022

 

162,146

 

7,154,283

 

$

44.12

 

0.5

%

7,154,283

 

0.6

%

 

 

News America Incorporated

 

1185 Avenue of the Americas

 

2020

 

161,722

 

13,406,595

 

$

82.90

 

1.0

%

13,406,595

 

1.2

%

BBB+

 

National Hockey League

 

1185 Avenue of the Americas

 

2022

 

148,217

 

11,404,617

 

$

76.95

 

0.8

%

11,404,617

 

1.0

%

 

 

New York Hospitals Center/Mount Sinai

 

625 Madison Avenue & 673 First Avenue

 

2016, 2021 & 2026

 

146,917

 

6,620,936

 

$

45.07

 

0.5

%

6,620,936

 

0.6

%

 

 

D.E. Shaw and Company L.P.

 

120 West 45th Street

 

2013, 2015 & 2021

 

146,814

 

9,071,376

 

$

61.79

 

0.7

%

9,071,376

 

0.8

%

 

 

Banque National De Paris

 

919 Third Avenue

 

2016

 

145,834

 

9,207,503

 

$

63.14

 

0.7

%

4,695,827

 

0.4

%

 

 

The Segal Company

 

333 West 34th Street

 

2025

 

144,307

 

7,355,511

 

$

50.97

 

0.5

%

7,355,511

 

0.7

%

 

 

Meredith Corporation

 

125 Park Avenue

 

2011

 

143,075

 

6,379,743

 

$

44.59

 

0.5

%

6,379,743

 

0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

13,690,523

 

$

639,607,119

(1)

$

46.72

 

47.0

%

$

495,016,290

 

45.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Portfolio + Allocated JV Properties

 

 

 

30,194,318

 

$

1,375,832,730

(1)

$

45.57

 

 

 

$

1,111,610,567

 

 

 

 

 

 


(1) -

Reflects the net rent of $39.66 PSF for the 388-390 Greenwich Street lease. If this lease were included on a gross basis, Citigroup’s total PSF annualized rent would be $47.67.

 

Total PSF annualized rent for the largest tenants would be $50.17 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $46.69.

(2) -

40% of Portfolio’s largest tenants have investment grade credit ratings. 32% of SLG share of annualized rent is derived from these tenants.

 

36



 

TENANT DIVERSIFICATION

Manhattan and Suburban Properties

 

 

 

Based on SLG Share of Base Rental Revenue

 

 

37



 

 

 

Leasing Activity - Manhattan  Properties

 


Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 6/30/11

 

 

 

 

 

1,702,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue

 

1

 

30,503

 

31,759

 

$

47.31

 

 

 

110 East 42nd Street

 

2

 

6,952

 

6,952

 

$

45.18

 

 

 

120 West 45th Street

 

1

 

5,687

 

5,687

 

$

54.04

 

 

 

220 East 42nd Street

 

1

 

17,818

 

17,818

 

$

35.68

 

 

 

317 Madison Avenue

 

3

 

9,591

 

11,407

 

$

46.48

 

 

 

420 Lexington Avenue

 

13

 

27,071

 

33,689

 

$

54.64

 

 

 

485 Lexington Avenue

 

1

 

41,700

 

41,700

 

$

51.54

 

 

 

521 Fifth Avenue

 

2

 

19,564

 

20,242

 

$

56.84

 

 

 

600 Lexington Avenue

 

1

 

6,334

 

6,334

 

$

82.54

 

 

 

609 Fifth Avenue

 

1

 

631

 

656

 

$

51.38

 

 

 

625 Madison Avenue

 

1

 

18,412

 

18,412

 

$

66.05

 

 

 

711 Third Avenue

 

1

 

15,000

 

17,580

 

$

68.16

 

 

 

800 Third Avenue

 

3

 

32,094

 

32,094

 

$

60.24

 

 

 

810 Seventh Avenue

 

1

 

3,766

 

4,028

 

$

46.73

 

 

 

Total/Weighted Average

 

32

 

235,123

 

248,358

 

$

54.45

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

167

 

254

 

$

28.84

 

 

 

521 Fifth Avenue

 

1

 

239

 

239

 

$

20.00

 

 

 

600 Lexington Avenue

 

1

 

3,054

 

3,065

 

$

108.08

 

 

 

800 Third Avenue

 

1

 

350

 

350

 

$

27.43

 

 

 

Total/Weighted Average

 

4

 

3,810

 

3,908

 

$

90.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

32

 

235,123

 

248,358

 

$

54.45

 

 

 

Storage

 

4

 

3,810

 

3,908

 

$

90.32

 

 

 

 

 

36

 

238,933

 

252,266

 

$

55.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,941,112

 

 

 

 

 

 


(1)  Escalated Rent is calculated as Total Annual Income less Electric Charges.

(A)  Includes expiring space, relocating tenants and move-outs where tenants vacated.  Excludes lease expirations where tenants heldover.

 

38



 

Leasing Activity - Manhattan Properties


Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Useable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 9/30/11

 

 

 

 

 

1,941,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue

 

1

 

9.1

 

30,503

 

34,044

 

$

52.00

 

$

44.13

 

$

55.00

 

6.0

 

 

 

110 East 42nd Street

 

1

 

5.3

 

4,136

 

4,136

 

$

46.00

 

$

45.22

 

$

25.00

 

3.0

 

 

 

220 East 42nd Street

 

1

 

10.6

 

62,399

 

71,204

 

$

39.00

 

$

42.14

 

$

44.67

 

7.0

 

 

 

317 Madison Avenue

 

4

 

1.1

 

10,476

 

12,514

 

$

43.29

 

$

45.11

 

$

1.29

 

 

 

 

420 Lexington Avenue

 

8

 

5.3

 

13,944

 

22,206

 

$

44.90

 

$

46.97

 

$

34.85

 

2.2

 

 

 

521 Fifth Avenue

 

2

 

12.5

 

34,498

 

38,525

 

$

53.19

 

$

55.43

 

$

41.87

 

4.2

 

 

 

609 Fifth Avenue

 

1

 

10.3

 

2,543

 

2,944

 

$

58.00

 

$

47.70

 

$

66.48

 

4.0

 

 

 

625 Madison Avenue

 

1

 

8.4

 

18,412

 

19,053

 

$

72.48

 

$

63.83

 

$

35.55

 

6.0

 

 

 

711 Third Avenue

 

1

 

10.2

 

15,000

 

19,025

 

$

48.00

 

$

62.98

 

$

59.15

 

4.0

 

 

 

800 Third Avenue

 

3

 

11.5

 

32,094

 

32,094

 

$

48.19

 

$

60.24

 

$

42.58

 

6.0

 

 

 

810 Seventh Avenue

 

2

 

13.7

 

19,266

 

21,348

 

$

60.27

 

$

48.99

 

$

51.35

 

7.5

 

 

 

1350 Avenue of the Americas

 

1

 

5.3

 

24,129

 

24,833

 

$

57.34

 

$

 

$

64.96

 

2.9

 

 

 

1515 Broadway

 

2

 

10.4

 

26,444

 

33,799

 

$

52.00

 

$

56.72

 

$

73.68

 

5.0

 

 

 

Total/Weighted Average

 

28

 

9.6

 

293,844

 

335,725

 

$

50.06

 

$

50.11

 

$

48.03

 

5.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

1

 

15.0

 

2,548

 

2,548

 

$

76.53

 

$

 

$

13.25

 

4.0

 

 

 

1350 Avenue of the Americas

 

1

 

11.0

 

240

 

240

 

$

50.00

 

$

18.05

 

$

 

3.0

 

 

 

Total/Weighted Average

 

2

 

14.7

 

2,788

 

2,788

 

$

74.25

 

$

18.05

 

$

12.11

 

3.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 East 42nd Street

 

2

 

10.6

 

2,374

 

2,391

 

$

25.00

 

$

39.06

 

$

 

 

 

 

800 Third Avenue

 

1

 

11.5

 

350

 

350

 

$

27.43

 

$

27.43

 

$

 

6.0

 

 

 

Total/Weighted Average

 

3

 

10.7

 

2,724

 

2,741

 

$

25.31

 

$

36.61

 

$

 

0.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

28

 

9.6

 

293,844

 

335,725

 

$

50.06

 

$

50.11

 

$

48.03

 

5.1

 

 

 

Retail

 

2

 

14.7

 

2,788

 

2,788

 

$

74.25

 

$

18.05

 

$

12.11

 

3.9

 

 

 

Storage

 

3

 

10.7

 

2,724

 

2,741

 

$

25.31

 

$

36.61

 

$

 

0.8

 

 

 

Total

 

33

 

9.7

 

299,356

 

341,254

 

$

50.06

 

$

49.99

 

$

47.35

 

5.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 9/30/11

 

 

 

 

 

1,641,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

120 West 45th Street

 

3

 

4.9

 

30,374

 

30,737

 

$

59.09

 

$

57.23

 

$

9.78

 

1.1

 

 

 

220 East 42nd Street

 

1

 

10.1

 

5,362

 

5,549

 

$

52.00

 

$

50.85

 

$

0.81

 

2.0

 

 

 

317 Madison Avenue

 

2

 

1.0

 

4,096

 

4,241

 

$

35.95

 

$

40.37

 

$

 

 

 

 

420 Lexington Avenue

 

1

 

5.0

 

3,593

 

4,878

 

$

43.00

 

$

39.90

 

$

19.64

 

1.0

 

 

 

521 Fifth Avenue

 

1

 

5.1

 

6,238

 

6,580

 

$

49.00

 

$

38.28

 

$

8.38

 

3.0

 

 

 

555 West 57th Street

 

1

 

15.6

 

102,500

 

112,941

 

$

42.00

 

$

35.82

 

$

35.00

 

7.0

 

 

 

673 First Avenue

 

1

 

1.0

 

3,500

 

3,500

 

$

39.36

 

$

37.50

 

$

3.86

 

 

 

 

711 Third Avenue

 

1

 

1.0

 

3,864

 

4,139

 

$

50.00

 

$

42.00

 

$

 

 

 

 

800 Third Avenue

 

1

 

5.3

 

1,626

 

1,626

 

$

57.26

 

$

54.60

 

$

10.46

 

4.0

 

 

 

1350 Avenue of the Americas

 

1

 

2.5

 

34,135

 

34,920

 

$

66.00

 

$

61.37

 

$

 

 

 

 

Total/Weighted Average

 

13

 

10.2

 

195,288

 

209,111

 

$

49.14

 

$

44.19

 

$

21.23

 

4.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

2

 

0.5

 

11,380

 

11,380

 

$

58.43

 

68.41

 

$

 

 

 

 

317 Madison Avenue

 

1

 

1.0

 

2,000

 

2,000

 

$

136.00

 

132.00

 

$

 

 

 

 

Total/Weighted Average

 

3

 

0.6

 

13,380

 

13,380

 

$

70.03

 

$

77.91

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

1

 

0.5

 

3,006

 

3,006

 

$

2.58

 

2.58

 

$

 

 

 

 

555 West 57th Street

 

1

 

15.6

 

426

 

525

 

$

20.00

 

8.57

 

$

 

 

 

 

Total/Weighted Average

 

2

 

2.7

 

3,432

 

3,531

 

$

5.17

 

$

3.47

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

13

 

10.2

 

195,288

 

209,111

 

$

49.14

 

$

44.19

 

$

21.23

 

4.1

 

 

 

Early Renewals Retail

 

3

 

0.6

 

13,380

 

13,380

 

$

70.03

 

$

77.91

 

$

 

 

 

 

Early Renewals Storage

 

2

 

2.7

 

3,432

 

3,531

 

$

5.17

 

$

3.47

 

$

 

 

 

 

Total

 

18

 

9.5

 

212,100

 

226,022

 

$

49.69

 

$

45.55

 

$

19.64

 

3.8

 

 


(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 $49.55/rsf for 260,513 rentable SF.

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $49.37/rsf for 469,624 rentable SF.

 

39



 

Leasing Activity - Suburban Properties

 

Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 6/30/11

 

 

 

 

 

1,018,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

200 Summit Lake Drive

 

2

 

13,790

 

13,790

 

$

32.51

 

 

 

140 Grand Street

 

1

 

2,791

 

2,791

 

$

39.19

 

 

 

1 Landmark Square

 

5

 

19,638

 

19,638

 

$

38.55

 

 

 

3 Landmark Square

 

2

 

15,199

 

15,199

 

$

34.75

 

 

 

4 Landmark Square

 

1

 

7,500

 

7,500

 

$

30.04

 

 

 

1010 Washington Boulevard

 

1

 

1,424

 

1,424

 

$

29.28

 

 

 

1055 Washington Boulevard

 

1

 

2,725

 

2,525

 

$

34.77

 

 

 

The Meadows

 

1

 

3,498

 

3,498

 

$

29.99

 

 

 

Jericho Plaza

 

1

 

55,361

 

55,361

 

$

39.61

 

 

 

16 Court Street

 

3

 

7,780

 

7,780

 

$

42.73

 

 

 

Total/Weighted Average

 

18

 

129,706

 

129,506

 

$

37.28

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

200 Summit Lake Drive

 

1

 

312

 

312

 

$

14.00

 

 

 

Total/Weighted Average

 

1

 

312

 

312

 

$

14.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

Office

 

18

 

129,706

 

129,506

 

$

37.28

 

 

 

Storage

 

1

 

312

 

312

 

$

14.00

 

 

 

 

 

19

 

130,018

 

129,818

 

$

37.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,148,486

 

 

 

 

 

 


(1)  Escalated Rent is calculated as Total Annual Income less Electric Charges.

(A)  Includes expiring space, relocating tenants and move-outs where tenants vacated.  Excludes lease expirations where tenants heldover.

 

40



 

Leasing Activity - Suburban Properties

 

 

Leased Space

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Useable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 9/30/11

 

 

 

 

 

1,148,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 4 Int’l Drive

 

1

 

10.6

 

9,350

 

10,447

 

$

25.00

 

$

 

$

36.78

 

7.0

 

 

 

200 Summit Lake Drive

 

1

 

1.1

 

2,083

 

2,083

 

$

24.00

 

$

26.61

 

$

5.00

 

 

 

 

140 Grand Street

 

1

 

7.1

 

3,912

 

3,912

 

$

26.50

 

$

 

$

34.90

 

1.0

 

 

 

1 Landmark Square

 

3

 

4.6

 

9,191

 

9,332

 

$

36.93

 

$

41.64

 

$

17.42

 

1.2

 

 

 

3 Landmark Square

 

2

 

10.0

 

1,990

 

1,990

 

$

31.00

 

$

11.46

 

$

42.72

 

 

 

 

Jericho Plaza

 

1

 

10.0

 

55,361

 

55,361

 

$

43.44

 

$

39.61

 

$

25.00

 

24.0

 

 

 

16 Court Street

 

5

 

3.9

 

11,600

 

12,971

 

$

31.08

 

$

35.88

 

$

1.42

 

0.8

 

 

 

Total/Weighted Average

 

14

 

8.4

 

93,487

 

96,096

 

$

37.77

 

$

38.48

 

$

22.70

 

14.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

14

 

8.4

 

93,487

 

96,096

 

$

37.77

 

$

38.48

 

$

22.70

 

14.9

 

 

 

Total

 

14

 

8.4

 

93,487

 

96,096

 

$

37.77

 

$

38.48

 

$

22.70

 

14.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 9/30/11

 

 

 

 

 

1,054,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300 Main Street

 

2

 

2.7

 

3,617

 

3,617

 

$

27.21

 

$

26.69

 

$

 

2.2

 

 

 

Jericho Plaza

 

1

 

5.0

 

24,445

 

24,445

 

$

32.96

 

$

37.53

 

$

10.00

 

2.0

 

 

 

Total/Weighted Average

 

3

 

4.7

 

28,062

 

28,062

 

$

32.22

 

$

36.13

 

$

8.71

 

2.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

3

 

4.7

 

28,062

 

28,062

 

$

32.22

 

$

36.13

 

$

8.71

 

2.0

 

 

 

Total

 

3

 

4.7

 

28,062

 

28,062

 

$

32.22

 

$

36.13

 

$

8.71

 

2.0

 

 


(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 $40.83/rsf for 75,217 rentable SF.

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $38.49/rsf for 103,279 rentable SF.

 

41



 

 

 

ANNUAL LEASE EXPIRATIONS - Manhattan Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease Expiration

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring
Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2011 (1)

 

5

 

22,685

 

0.14

%

$

1,170,636

 

$

51.60

 

$

62.08

 

1

 

291

 

0.01

%

$

6,600

 

$

22.68

 

$

25.00

 

In 2nd Quarter 2011 (1)

 

2

 

3,781

 

0.02

%

$

544,752

 

$

144.08

 

$

219.63

 

 

 

 

 

 

 

In 3rd Quarter 2011 (1)

 

7

 

26,254

 

0.16

%

$

1,289,244

 

$

49.11

 

$

55.31

 

 

 

 

 

 

 

In 4th Quarter 2011

 

28

 

365,621

 

2.21

%

$

18,203,112

 

$

49.79

 

$

59.81

 

7

 

116,373

 

2.02

%

$

7,696,851

 

$

66.14

 

$

87.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2011

 

42

 

418,341

 

2.53

%

$

21,207,744

 

$

50.69

 

$

61.09

 

8

 

116,664

 

2.03

%

$

7,703,451

 

$

66.03

 

$

87.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2012

 

25

 

131,651

 

0.80

%

$

8,116,488

 

$

61.65

 

$

58.74

 

4

 

251,515

 

4.37

%

$

14,041,053

 

$

55.83

 

$

99.33

 

In 2nd Quarter 2012

 

41

 

182,603

 

1.10

%

$

10,194,624

 

$

55.83

 

$

69.19

 

7

 

77,978

 

1.35

%

$

4,678,296

 

$

60.00

 

$

94.27

 

In 3rd Quarter 2012

 

21

 

69,535

 

0.42

%

$

4,250,544

 

$

61.13

 

$

55.27

 

3

 

22,088

 

0.38

%

$

1,566,564

 

$

70.92

 

$

66.77

 

In 4th Quarter 2012

 

26

 

237,459

 

1.44

%

$

11,742,480

 

$

49.45

 

$

52.43

 

4

 

60,259

 

1.05

%

$

3,963,384

 

$

65.77

 

$

70.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

113

 

621,248

 

3.75

%

$

34,304,136

 

$

55.22

 

$

59.01

 

18

 

411,840

 

7.15

%

$

24,249,297

 

$

58.88

 

$

92.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

113

 

1,264,159

 

7.64

%

$

69,816,216

 

$

55.23

 

$

54.23

 

7

 

93,693

 

1.63

%

$

7,362,110

 

$

78.58

 

$

83.98

 

2014

 

86

 

982,578

 

5.94

%

$

55,691,640

 

$

56.68

 

$

65.46

 

15

 

251,290

 

4.36

%

$

16,768,219

 

$

66.73

 

$

90.02

 

2015

 

92

 

1,998,132

 

12.08

%

$

115,065,276

 

$

57.59

 

$

58.90

 

15

 

160,405

 

2.79

%

$

8,581,028

 

$

53.50

 

$

66.15

 

2016

 

68

 

1,167,857

 

7.06

%

$

65,364,876

 

$

55.97

 

$

61.47

 

13

 

149,301

 

2.59

%

$

8,958,232

 

$

60.00

 

$

72.09

 

2017

 

55

 

1,656,774

 

10.01

%

$

89,793,636

 

$

54.20

 

$

56.44

 

12

 

184,154

 

3.20

%

$

13,927,582

 

$

75.63

 

$

82.14

 

2018

 

34

 

597,186

 

3.61

%

$

45,212,793

 

$

75.71

 

$

72.66

 

18

 

869,714

 

15.10

%

$

56,527,367

 

$

65.00

 

$

84.73

 

2019

 

21

 

650,053

 

3.93

%

$

37,303,548

 

$

57.39

 

$

58.75

 

8

 

229,599

 

3.99

%

$

17,016,100

 

$

74.11

 

$

84.56

 

2020

 

42

 

2,300,812

 

13.91

%

$

124,992,120

 

$

54.33

 

$

75.72

 

6

 

166,996

 

2.90

%

$

8,620,528

 

$

51.62

 

$

67.88

 

Thereafter

 

99

 

4,888,749

 

29.55

%

$

241,392,255

 

$

49.38

 

$

57.58

 

15

 

489,585

 

8.50

%

$

29,217,261

 

$

59.68

 

$

66.82

 

 

 

765

 

16,545,889

 

100.00

%

$

900,144,240

 

$

54.40

 

$

61.37

 

135

 

3,123,241

 

54.24

%

$

198,931,176

 

$

63.69

 

$

71.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

2

 

2,634,670

 

45.76

%

$

104,501,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

137

 

5,757,911

 

100.00

%

$

303,432,228

 

 

 

 

 

 


(1) Includes month to month holdover tenants that expired prior to 9/30/11.

(2) Tenants may have multiple leases.

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

(4) Citigroup’s net lease at 388-390 Greenwich Street which expires in 2020, current net rent is $39.66/psf with annual CPI escalation.

 

42



 

 

 

ANNUAL LEASE EXPIRATIONS - Suburban Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring
Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring
Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2011 (1)

 

13

 

84,740

 

2.94

%

$

827,400

 

$

9.76

 

$

10.78

 

5

 

24,078

 

0.89

%

$

704,412

 

$

29.26

 

$

29.81

 

In 2nd Quarter 2011 (1)

 

1

 

5,021

 

0.17

%

$

159,924

 

$

31.85

 

$

33.19

 

 

 

 

 

 

 

In 3rd Quarter 2011 (1)

 

6

 

28,435

 

0.99

%

$

903,180

 

$

31.76

 

$

32.22

 

1

 

7,582

 

0.28

%

$

197,136

 

$

26.00

 

$

26.00

 

In 4th Quarter 2011

 

8

 

20,096

 

0.70

%

$

625,260

 

$

31.11

 

$

31.95

 

7

 

42,312

 

1.57

%

$

1,265,796

 

$

29.92

 

$

29.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2011

 

28

 

138,292

 

4.80

%

$

2,515,764

 

$

18.19

 

$

19.08

 

13

 

73,972

 

2.75

%

$

2,167,344

 

$

29.30

 

$

29.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2012

 

13

 

45,319

 

1.57

%

$

1,483,080

 

$

32.73

 

$

33.40

 

5

 

68,633

 

2.55

%

$

2,679,672

 

$

39.04

 

$

33.27

 

2nd Quarter 2012

 

10

 

35,302

 

1.23

%

$

1,261,344

 

$

35.73

 

$

35.71

 

6

 

77,185

 

2.87

%

$

2,620,788

 

$

33.95

 

$

32.58

 

3rd Quarter 2012

 

9

 

60,621

 

2.10

%

$

1,853,112

 

$

30.57

 

$

33.04

 

6

 

21,185

 

0.79

%

$

725,748

 

$

34.26

 

$

33.81

 

4th Quarter 2012

 

8

 

68,127

 

2.36

%

$

2,272,308

 

$

33.35

 

$

33.76

 

6

 

91,908

 

3.42

%

$

3,334,176

 

$

36.28

 

$

35.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

40

 

209,369

 

7.27

%

$

6,869,844

 

$

32.81

 

$

33.80

 

23

 

258,911

 

9.62

%

$

9,360,384

 

$

36.15

 

$

33.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

37

 

384,725

 

13.35

%

$

13,294,440

 

$

34.56

 

$

31.43

 

22

 

88,744

 

3.30

%

$

2,891,496

 

$

32.58

 

$

30.20

 

2014

 

34

 

282,481

 

9.80

%

$

9,128,352

 

$

32.31

 

$

30.51

 

30

 

302,318

 

11.24

%

$

10,716,180

 

$

35.45

 

$

32.73

 

2015

 

33

 

285,884

 

9.92

%

$

9,366,792

 

$

32.76

 

$

31.47

 

21

 

140,862

 

5.24

%

$

4,389,756

 

$

31.16

 

$

32.47

 

2016

 

44

 

674,474

 

23.41

%

$

20,761,332

 

$

30.78

 

$

33.92

 

7

 

93,892

 

3.49

%

$

3,029,280

 

$

32.26

 

$

32.70

 

2017

 

9

 

75,032

 

2.60

%

$

2,320,464

 

$

30.93

 

$

30.73

 

7

 

63,196

 

2.35

%

$

2,421,312

 

$

38.31

 

$

32.99

 

2018

 

14

 

152,233

 

5.28

%

$

5,167,530

 

$

33.94

 

$

34.97

 

4

 

61,523

 

2.29

%

$

2,272,032

 

$

36.93

 

$

32.93

 

2019

 

10

 

246,870

 

8.57

%

$

7,416,876

 

$

30.04

 

$

30.38

 

6

 

38,432

 

1.43

%

$

1,383,792

 

$

36.01

 

$

34.62

 

2020

 

11

 

234,319

 

8.13

%

$

6,354,156

 

$

27.12

 

$

33.15

 

8

 

1,436,236

 

53.38

%

$

40,802,676

 

$

28.41

 

$

34.98

 

Thereafter

 

15

 

197,824

 

6.87

%

$

5,245,068

 

$

26.51

 

$

30.56

 

9

 

132,451

 

4.92

%

$

4,381,392

 

$

33.08

 

$

38.66

 

 

 

275

 

2,881,503

 

100.00

%

$

88,440,618

 

$

30.69

 

$

31.67

 

150

 

2,690,537

 

100.00

%

$

83,815,644

 

$

31.15

 

$

34.18

 

 


(1) Includes month to month holdover tenants that expired prior to 9/30/11.

(2) Tenants may have multiple leases.

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

 

43



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

9/30/2011

 

Price ($’s) (1)

 

1998 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-98

 

420 Lexington Avenue

 

Operating Sublease

 

Grand Central

 

1,188,000

 

83.0

 

86.4

 

$

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

 

 

 

 

 

 

 

 

 

2,051,000

 

 

 

 

 

$

175,600,000

 

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

 

 

 

 

 

 

 

 

 

1,611,000

 

 

 

 

 

$

221,100,000

 

2000 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-00

 

100 Park Avenue - 50% JV

 

Fee Interest

 

Grand Central

 

834,000

 

96.5

 

95.0

 

$

192,000,000

 

 

 

 

 

 

 

 

 

834,000

 

 

 

 

 

$

192,000,000

 

2001 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun-01

 

317 Madison Avenue

 

Fee Interest

 

Grand Central

 

450,000

 

95.0

 

86.1

 

$

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

 

 

 

 

 

 

 

 

 

1,120,000

 

 

 

 

 

$

232,100,000

 

2002 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

May-02

 

1515 Broadway - 55% JV

 

Fee Interest

 

Times Square

 

1,750,000

 

98.0

 

100.0

 

$

483,500,000

 

 

 

 

 

 

 

 

 

1,750,000

 

 

 

 

 

$

483,500,000

 

2003 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-03

 

220 East 42nd Street

 

Fee Interest

 

Grand Central

 

1,135,000

 

91.9

 

95.5

 

$

265,000,000

 

Mar-03

 

125 Broad Street

 

Fee Interest

 

Downtown

 

525,000

 

100.0

 

N/A

 

$

92,000,000

 

Oct-03

 

461 Fifth Avenue

 

Leasehold Interest

 

Midtown

 

200,000

 

93.9

 

98.8

 

$

60,900,000

 

Dec-03

 

1221 Avenue of the Americas - 45% JV

 

Fee Interest

 

Rockefeller Center

 

2,550,000

 

98.8

 

N/A

 

$

1,000,000,000

 

 

 

 

 

 

 

 

 

4,410,000

 

 

 

 

 

$

1,417,900,000

 

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

 

90.8

 

$

225,000,000

 

Oct-04

 

625 Madison Avenue

 

Leasehold Interest

 

Plaza District

 

563,000

 

68.0

 

94.6

 

$

231,500,000

 

 

 

 

 

 

 

 

 

2,555,000

 

 

 

 

 

$

778,500,000

 

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

 

 

 

 

 

 

 

 

 

1,803,000

 

 

 

 

 

$

1,114,200,000

 

2006 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-06

 

521 Fifth Avenue

 

Leasehold Interest

 

Midtown

 

460,000

 

97.0

 

92.1

 

$

210,000,000

 

Jun-06

 

609 Fifth Avenue

 

Fee Interest

 

Midtown

 

160,000

 

98.5

 

84.2

 

$

182,000,000

 

Dec-06

 

485 Lexington Avenue - remaining 70%

 

Fee Interest

 

Grand Central

 

 

 

 

90.8

 

$

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

 

 

 

 

 

 

 

 

 

1,273,400

 

 

 

 

 

$

1,520,000,000

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

Reckson - NYC Portfolio

 

Fee Interests / Leasehold Interest

 

Various

 

5,612,000

 

98.3

 

96.3

 

$

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

 

70.8

 

$

181,600,000

 

May-10

 

600 Lexington Avenue - 55% JV

 

Fee Interest

 

Eastside

 

303,515

 

93.6

 

77.8

 

$

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

 

92.1

 

$

245,700,000

 

Apr-11

 

1515 Broadway - remaining 45%

 

Times Square

 

Fee Interest

 

1,750,000

 

98.5

 

100.0

 

$

1,210,000,000

 

May-11

 

110 East 42nd Street

 

Fee Interest

 

Grand Central

 

205,000

 

72.6

 

71.2

 

$

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.)

 

44



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

9/30/2011

 

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

 

84.8

 

$

490,750,000

 

Jan-07

 

Reckson - Westchester Portfolio

 

Fee Interests / Leasehold Interest

 

Westchester

 

2,346,100

 

90.6

 

80.5

 

$

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

 

47.7

 

$

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

 

89.9

 

$

107,500,000

 

Aug-07

 

150 Grand Street

 

Fee Interest

 

White Plains, Westchester

 

85,000

 

52.9

 

18.3

 

$

6,700,000

 

Sep-07

 

The Meadows - 25% JV

 

Fee Interest

 

Rutherford, New Jersey

 

582,100

 

81.3

 

78.2

 

$

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

 

9/30/2011

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jul-05

 

1551-1555 Broadway - 10% JV

 

Fee Interest

 

Times Square

 

25,600

 

N/A

 

N/A

 

$

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-08

 

125 Chubb Way

 

Fee Interest

 

Lyndhurst, NJ

 

278,000

 

 

32.1

 

$

29,364,000

 

Feb-08

 

182 Broadway - 50% JV

 

Fee Interest

 

Cast Iron / Soho

 

46,280

 

83.8

 

 

$

30,000,000

 

 

 

 

 

 

 

 

 

324,280

 

 

 

 

 

$

59,364,362

 

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%

 

Fee Interest

 

Columbus Circle

 

741,500

 

20.1

 

19.7

 

$

500,000,000

 

Aug-11

 

1552-1560 Broadway - 50%

 

Fee Interest

 

Times Square

 

35,897

 

59.7

 

59.7

 

$

136,550,000

 

Sep-11

 

747 Madison Avenue - 33.33%

 

Fee Interest

 

Plaza District

 

10,000

 

100.0

 

100.0

 

$

66,250,000

 

 

 

 

 

 

 

 

 

787,397

 

 

 

 

 

$

702,800,000

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Sales

 

Sales

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

Price ($’s)

 

Price ($’s/SF)

 

2011 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Sep-11

 

1551-1555 Broadway

 

Fee Interest

 

Times Square

 

25,600

 

$

276,757,000

 

$

10,811

 

 


(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.

(3) Company sold a 10% JV interest in the property at an implied $276.8 million sales price.

 

45



 


SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

Sales

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

Price ($’s)

 

Price ($’s/SF)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2000 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-00

 

29 West 35th Street

 

Fee Interest

 

Penn Station

 

78,000

 

$

11,700,000

 

$

150

 

Mar-00

 

36 West 44th Street

 

Fee Interest

 

Grand Central

 

178,000

 

$

31,500,000

 

$

177

 

May-00

 

321 West 44th Street - 35% JV

 

Fee Interest

 

Times Square

 

203,000

 

$

28,400,000

 

$

140

 

Nov-00

 

90 Broad Street

 

Fee Interest

 

Financial

 

339,000

 

$

60,000,000

 

$

177

 

Dec-00

 

17 Battery South

 

Fee Interest

 

Financial

 

392,000

 

$

53,000,000

 

$

135

 

 

 

 

 

 

 

 

 

1,190,000

 

$

184,600,000

 

$

156

 

2001 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-01

 

633 Third Ave

 

Fee Interest

 

Grand Central North

 

40,623

 

$

13,250,000

 

$

326

 

May-01

 

1 Park Ave - 45% JV

 

Fee Interest

 

Grand Central South

 

913,000

 

$

233,900,000

 

$

256

 

Jun-01

 

1412 Broadway

 

Fee Interest

 

Times Square South

 

389,000

 

$

90,700,000

 

$

233

 

Jul-01

 

110 E. 42nd Street

 

Fee Interest

 

Grand Central

 

69,700

 

$

14,500,000

 

$

208

 

Sep-01

 

1250 Broadway (1)

 

Fee Interest

 

Penn Station

 

670,000

 

$

126,500,000

 

$

189

 

 

 

 

 

 

 

 

 

2,082,323

 

$

478,850,000

 

$

242

 

2002 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun-02

 

469 Seventh Avenue

 

Fee Interest

 

Penn Station

 

253,000

 

$

53,100,000

 

$

210

 

 

 

 

 

 

 

 

 

253,000

 

$

53,100,000

 

$

210

 

2003 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-03

 

50 West 23rd Street

 

Fee Interest

 

Chelsea

 

333,000

 

$

66,000,000

 

$

198

 

Jul-03

 

1370 Broadway

 

Fee Interest

 

Times Square South

 

255,000

 

$

58,500,000

 

$

229

 

Dec-03

 

321 W 44th Street

 

Fee Interest

 

Times Square

 

203,000

 

$

35,000,000

 

$

172

 

 

 

 

 

 

 

 

 

791,000

 

$

159,500,000

 

$

202

 

2004 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

May-04

 

1 Park Avenue (2)

 

Fee Interest

 

Grand Central South

 

913,000

 

$

318,500,000

 

$

349

 

Oct-04

 

17 Battery Place North

 

Fee Interest

 

Financial

 

419,000

 

$

70,000,000

 

$

167

 

Nov-04

 

1466 Broadway

 

Fee Interest

 

Times Square

 

289,000

 

$

160,000,000

 

$

554

 

 

 

 

 

 

 

 

 

1,621,000

 

$

548,500,000

 

$

338

 

2005 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Apr-05

 

1414 Avenue of the Americas

 

Fee Interest

 

Plaza District

 

111,000

 

$

60,500,000

 

$

545

 

Aug-05

 

180 Madison Avenue

 

Fee Interest

 

Grand Central

 

265,000

 

$

92,700,000

 

$

350

 

 

 

 

 

 

 

 

 

376,000

 

$

153,200,000

 

$

407

 

2006 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Jul-06

 

286 & 290  Madison Avenue

 

Fee Interest

 

Grand Central

 

149,000

 

$

63,000,000

 

$

423

 

Aug-06

 

1140 Avenue of the Americas

 

Leasehold Interest

 

Rockefeller Center

 

191,000

 

$

97,500,000

 

$

510

 

Dec-06

 

521 Fifth Avenue (3)

 

Leasehold Interest

 

Midtown

 

460,000

 

$

240,000,000

 

$

522

 

 

 

 

 

 

 

 

 

800,000

 

$

400,500,000

 

$

501

 

2007 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-07

 

1 Park Avenue

 

Fee Interest

 

Grand Central South

 

913,000

 

$

550,000,000

 

$

602

 

Mar-07

 

70 West 36th Street

 

Fee Interest

 

Garment

 

151,000

 

$

61,500,000

 

$

407

 

Jun-07

 

110 East 42nd Street

 

Fee Interest

 

Grand Central North

 

181,000

 

$

111,500,000

 

$

616

 

Jun-07

 

125 Broad Street

 

Fee Interest

 

Downtown

 

525,000

 

$

273,000,000

 

$

520

 

Jun-07

 

5 Madison Clock Tower

 

Fee Interest

 

Park Avenue South

 

267,000

 

$

200,000,000

 

$

749

 

Jul-07

 

292 Madison Avenue

 

Fee Interest

 

Grand Central South

 

187,000

 

$

140,000,000

 

$

749

 

Jul-07

 

1372 Broadway (4)

 

Fee Interest

 

Penn Station/Garment

 

508,000

 

$

335,000,000

 

$

659

 

Nov-07

 

470 Park Avenue South

 

Fee Interest

 

Park Avenue South/Flatiron

 

260,000

 

$

157,000,000

 

$

604

 

 

 

 

 

 

 

 

 

2,992,000

 

$

1,828,000,000

 

$

611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2008 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-08

 

440 Ninth Avenue

 

Fee Interest

 

Penn Station

 

339,000

 

$

160,000,000

 

$

472

 

May-08

 

1250 Broadway

 

Fee Interest

 

Penn Station

 

670,000

 

$

310,000,000

 

$

463

 

Oct-08

 

1372 Broadway (5)

 

Fee Interest

 

Penn Station/Garment

 

508,000

 

$

274,000,000

 

$

539

 

 

 

 

 

 

 

 

 

1,517,000

 

$

744,000,000

 

$

490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

46



 

 

 

Executive & Senior Management

 

 

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

 

Steven M. Durels

Executive Vice President, Director of Leasing and Real Property

 

Edward V. Piccinich

Executive Vice President, Property Management and Construction

 

Neil H. Kessner

Executive Vice President, General Counsel - Real Property

 

David M. Schonbraun

Co-Chief Investment Officer

 

Isaac Zion

Co-Chief Investment Officer

 

Matthew J. DiLiberto

Chief Accounting Officer

 

47



 

 

 

ANALYST COVERAGE

 

 

ANALYST COVERAGE

 

Firm

 

Analyst

 

Phone

 

Email

Bank of America - Merrill Lynch

 

James C. Feldman

 

(212) 449-6339

 

james_feldman@ml.com

Barclays Capital

 

Ross Smotrich

 

(212) 526-2306

 

Ross.smotrich@barcap.com

Citigroup Smith Barney, Inc.

 

Michael Bilerman

 

(212) 816-1383

 

michael.bilerman@citigroup.com

Credit-Suisse

 

Andrew Rosivach

 

(415) 249-7942

 

andrew.rosivach@credit-suisse.com

Deutsche Bank

 

John Perry

 

(212) 250-4912

 

john.perry@db.com

FBR Capital Markets & Co.

 

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 O’Neill + 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

 

Email

Citigroup Inc.

 

Thomas Cook

 

(212) 723-1112

 

thomas.n.cook@citi.com

Goldman Sachs & Co.

 

Louise Pitt

 

(212) 902-3644

 

louise.pitt@gs.com

JP Morgan Securities, Inc.

 

Mark Streeter

 

(212) 834-6601

 

mark.streeter@jpmorgan.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.

 

48



 

 

 

SUPPLEMENTAL DEFINITIONS

 

 

Adjusted EBITDA is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to EBITDA.

 

Annualized rent is calculated as monthly base rent and escalations per the lease, as of a certain date, multiplied by 12.

 

Debt service coverage is adjusted EBITDA divided by total interest and principal payments.

 

Equity income / (loss) from affiliates are generally accounted for on a cost basis and realized gains and losses are included in current earnings. For investments in private companies, the Company periodically reviews its investments and management determines if the value of such investments have been permanently impaired. Permanent impairment losses for investments in public and private companies are included in current earnings.

 

Fixed charge is the total payments for interest, principal amortization, ground leases and preferred stock dividend.

 

Fixed charge coverage is adjusted EBITDA divided by fixed charge.

 

Funds available for distribution (FAD) is defined as FFO plus non-real estate depreciation, 2% allowance for straight line credit loss, adjustment for straight line ground rent, non-cash deferred compensation, a pro-rata adjustment for FAD for SLG’s unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.

 

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

 

Interest coverage is adjusted EBITDA divided by total interest expense.

 

Junior Mortgage Participations are subordinate interests in first mortgages.

 

Mezzanine Debt Loans are loans secured by ownership interests.

 

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

 

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

 

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

 

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

 

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

 

Same-store properties include all properties that were owned 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.

 

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

 

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

 

49


Exhibit 99.3

 

FOR IMMEDIATE RELEASE

 

Contact:

Andrew Mathias

President

-or-

Heidi Gillette

Director, Investor Relations

212.594.2700

 

SL GREEN REALTY CORP.  TO SELL 292 MADISON AVENUE

 

New York, NY, October 27, 2011 - SL Green Realty Corp. (NYSE:  SLG) today announced that it had entered into an agreement to sell the leased fee interest at 292 Madison Avenue for $85 million, or $440 per square foot.

 

The transaction is expected to generate approximately $22.7 million in net proceeds.

 

SL Green President Andrew Mathias commented, “We believe that this transaction demonstrates that well located and well leased New York City office assets are in strong demand.  We also believe that it underscores SL Green’s ability to identify opportunities, enhance value, and realize profits from those efforts.”

 

The property is a 193,000-square-foot, 26-story office building located on the southwest corner of Madison Avenue and 41st Street.

 

The transaction is subject to certain closing conditions, including the lender’s approval of the transfer of ownership.  There can be no assurance as to when the conditions precedent contemplated in the sale agreement will be fulfilled, or that the transaction will be consummated.

 

Eastdil Secured represented the SL Green in the pending transaction.

 

Company Profile

 

SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of September 30, 2011, SL Green owned interests in 58 Manhattan properties totaling more than 35.3 million square feet. This included ownership interests in 25.8 million square feet of commercial properties and debt and preferred equity investments secured by 9.5 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.

 



 

Forward-looking Statements

 

This press release includes certain statements that may be deemed to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), development trends of the real estate industry and the Manhattan, Brooklyn, Queens, Westchester County, Connecticut, Long Island and New Jersey office markets, business strategies, expansion and growth of our operations and other similar matters, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate.

 

Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “project,” “continue,” or the negative of these words, or other similar words or terms.

 

Forward-looking statements contained in this press release are subject to a number of risks and uncertainties that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. These risks and uncertainties include the effect of the credit crisis on general economic, business and financial conditions, and on the New York metropolitan real estate market in particular; dependence upon certain geographic markets; risks of real estate acquisitions, dispositions and developments, including the cost of construction delays and cost overruns; risks relating to structured finance investments; availability and creditworthiness of prospective tenants and borrowers; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; adverse changes in the real estate markets, including reduced demand for office space, increasing vacancy, and increasing availability of sublease space; availability of capital (debt and equity); unanticipated increases in financing and other costs, including a rise in interest rates; our ability to comply with financial covenants in our debt instruments; our ability to maintain our status as a REIT; risks of investing through joint venture structures, including the fulfillment by our partners of their financial obligations; the continuing threat of terrorist attacks, in particular in the New York metropolitan area and on our tenants; our ability to obtain adequate insurance coverage at a reasonable cost and the potential for losses in excess of our insurance coverage, including as a result of environmental contamination; and legislative, regulatory and/or safety requirements adversely affecting REITs and the real estate business, including costs of compliance with the Americans with Disabilities Act, the Fair Housing Act and other similar laws and regulations.

 

Other factors and risks to our business, many of which are beyond our control, are described in our filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.

 

# # #

 


Exhibit 99.4

 

FOR IMMEDIATE RELEASE

 

Contact:

Andrew Mathias

President

-or-

Heidi Gillette

Director, Investor Relations

212.594.2700

 

SL GREEN REALTY CORP. ANNOUNCES

SALE OF RETAIL CONDO UNITS

 

New York, NY, October 27, 2011 - SL Green Realty Corp. (NYSE:  SLG) and its joint venture partner Jeff Sutton today announced an agreement to sell two retail condominium units at 141 Fifth Avenue for $46 million.

 

The two retail condominium units being sold represent all of the interests owned by the joint venture including the entire grade and a portion of lower level space, encompassing approximately 9,860 square feet in a luxury Flatiron residential property situated two blocks south of Madison Square Park.  SL Green’s purchase of 141 Fifth Avenue in September, 2005 was one of its first retail acquisitions with joint venture partner Jeff Sutton.

 

The transaction is expected to generate approximately $17.5 million in net proceeds to SL Green.

 

SL Green President Andrew Mathias commented, “SL Green continuously looks to take advantage of evolving market conditions to enhance both its office and retail portfolios with selective dispositions and acquisitions. We are very pleased with the growth and success of our retail platform and anticipate making more strategic investments in the near-term.”

 

The transaction is subject to certain closing conditions, including the lender’s approval of the transfer of ownership.  There can be no assurance as to when the conditions precedent contemplated in the sale agreement will be fulfilled, or that the transaction will be consummated.

 

Eastdil Secured represented the seller and Eastern Consolidated represented the purchaser in the pending transaction.

 

Company Profile

 

SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of September 30, 2011, SL Green owned interests in 58 Manhattan properties totaling more than 35.3 million square feet. This included ownership interests in 25.8 million square feet of

 



 

commercial properties and debt and preferred equity investments secured by 9.5 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.

 

Forward-looking Statements

 

This press release includes certain statements that may be deemed to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), development trends of the real estate industry and the Manhattan, Brooklyn, Queens, Westchester County, Connecticut, Long Island and New Jersey office markets, business strategies, expansion and growth of our operations and other similar matters, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate.

 

Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “project,” “continue,” or the negative of these words, or other similar words or terms.

 

Forward-looking statements contained in this press release are subject to a number of risks and uncertainties that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. These risks and uncertainties include the effect of the credit crisis on general economic, business and financial conditions, and on the New York metropolitan real estate market in particular; dependence upon certain geographic markets; risks of real estate acquisitions, dispositions and developments, including the cost of construction delays and cost overruns; risks relating to structured finance investments; availability and creditworthiness of prospective tenants and borrowers; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; adverse changes in the real estate markets, including reduced demand for office space, increasing vacancy, and increasing availability of sublease space; availability of capital (debt and equity); unanticipated increases in financing and other costs, including a rise in interest rates; our ability to comply with financial covenants in our debt instruments; our ability to maintain our status as a REIT; risks of investing through joint venture structures, including the fulfillment by our partners of their financial obligations; the continuing threat of terrorist attacks, in particular in the New York metropolitan area and on our tenants; our ability to obtain adequate insurance coverage at a reasonable cost and the potential for losses in excess of our insurance coverage, including as a result of environmental contamination; and legislative, regulatory and/or safety requirements adversely affecting REITs and the real estate business, including costs of compliance

 



 

with the Americans with Disabilities Act, the Fair Housing Act and other similar laws and regulations.

 

Other factors and risks to our business, many of which are beyond our control, are described in our filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.

 

# # #