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):

January 31, 2012 (January 30, 2012)

 

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 January 30, 2012 announcing the Company’s results for the fourth quarter and full year ended December 31, 2011, the Company intends to make available supplemental information regarding the Company’s operations that is too voluminous for a press release.  The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

 

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

 

Item 7.01.                                          Regulation FD Disclosure

 

As discussed in Item 2.02 above, on January 30, 2012, the Company issued a press release announcing its results for the fourth quarter and full year ended December 31, 2011.

 

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

 

Item 9.01.                                          Financial Statements and Exhibits

 

(d)                                 Exhibits

 

99.1                           Press Release regarding fourth quarter and full year 2011 earnings.

99.2                           Supplemental package.

 

NON-GAAP Supplemental Financial Measures

 

Funds from Operations (FFO)

 

FFO is a widely recognized measure of REIT performance.  We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do.  The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002, and subsequently amended, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, 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

 

2



 

items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income.  FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.

 

Funds Available for Distribution (FAD)

 

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

 

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

 

The Company presents earnings before interest, taxes, depreciation and amortization (EBITDA) because the Company believes that EBITDA, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Company’s ability to incur and service debt.  EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to EBITDA.

 

Same-Store Net Operating Income

 

The Company presents same-store net operating income on a cash and GAAP basis because the Company believes that it provides investors with useful information regarding the operating performance of properties that are comparable for the periods presented.  For properties owned since January 1, 2010 and still owned at the end of the current quarter, the Company determines GAAP net operating income by subtracting property operating expenses and ground rent from recurring rental and tenant reimbursement revenues. Cash net operating income (Cash NOI) is derived by deducting straight line and free rent from, and adding tenant credit loss allowance to, GAAP net operating income. Same-store net operating income is not an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.

 

Debt to Market Capitalization Ratio

 

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

 

3



 

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).

 

4



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

SL GREEN REALTY CORP.

 

 

 

 

 

/S/ James Mead

 

 

James Mead

 

Chief Financial Officer

 

 

 

 

Date: January 31, 2012

 

 

5


Exhibit 99.1

 

CONTACT

James Mead

Chief Financial Officer

-and-

Heidi Gillette

Investor Relations

(212) 594-2700

 

SL GREEN REALTY CORP. REPORTS

FOURTH QUARTER AND FULL YEAR 2011 FFO OF $1.04 AND $4.88 PER SHARE BEFORE TRANSACTION COSTS AND EPS OF $0.03 AND $7.33 PER SHARE

 

Operating Highlights

 

·                  Fourth quarter FFO of $1.04 per diluted share before transaction related costs of $0.02 per share, as compared with $1.01 per diluted share before transaction related costs of $0.04 per share in the fourth quarter of 2010.  Fourth quarter net income attributable to common stockholders of $0.03 per diluted share as compared with $0.09 per diluted share in the fourth quarter of 2010.

 

·                  Full-year 2011 FFO of $4.88 per diluted share before transaction related costs of $0.08 per share, as compared with $5.04 per diluted share before transaction related costs of $0.16 per share in 2010. Full year net income attributable to common stockholders of $7.33 per diluted share as compared with $3.45 per diluted share in 2010.

 

·                  Combined same-store GAAP NOI for the year increased 2.9 percent to $696.8 million as compared to the prior year.

 

·                  Signed 53 Manhattan leases totaling 662,450 square feet during the fourth quarter, the highest quarterly total in 2011, and 247 Manhattan leases totaling 2,370,216 square feet in 2011, excluding the 214,372 square foot condominium interest at 3 Columbus Circle which is under contract for sale to and will be occupied by Young and Rubicam. The mark-to-market on office leases signed in Manhattan was 11.7 percent higher in the fourth quarter and 7.3 percent higher for the full year than the previously fully escalated rents on the same office spaces.

 

·                  Signed 28 Suburban leases totaling 146,013 square feet during the fourth quarter and 117 Suburban leases totaling 588,598 square feet in 2011.  The mark-to-market on office leases signed in the Suburbs was 3.3 percent lower in the fourth quarter and 2.5 percent lower for the full year than the previously fully escalated rents on the same office spaces.

 

·                  Quarter-end occupancy of 95.4 percent in stabilized Manhattan same-store properties, excluding 100 Church Street, as compared to 94.6 percent in the same quarter of the previous year.

 

·                  Young & Rubicam Group entered into an agreement to occupy 339,132 square feet at 3 Columbus Circle — acquiring a 214,372-square-foot

 

1



 

condominium interest for $143.6 million, or $670 per square foot, and entering into a 20-year lease for an additional 124,760 square feet.

 

Investing Highlights

 

·                  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.

 

·                  Acquired 51 East 42nd Street, a 142,000 square-foot office building for approximately $80.0 million, or $563 per square foot.  Consideration included the issuance of $2.0 million in SL Green preferred operating partnership units.

 

·                  Formed a joint venture with The Moinian Group to recapitalize 180 Maiden Lane, a fully-leased, 1.1 million-square-foot Class A office tower, for a gross value of $425.7 million, or $391 per square foot. The consideration for SL Green’s 49.9 percent stake in the joint venture included $41.0 million in cash and $31.7 million in SL Green operating partnership units.  Simultaneous with closing, the joint venture refinanced the existing indebtedness with a five-year $280 million mortgage which bears interest at a spread of 211 basis points over the 90-day LIBOR.

 

·                  Entered into an agreement to acquire the 390,000 square-foot office building located at 10 East 53rd Street through a joint venture with an institutional partner, for $252.5 million, or $647 per square foot.

 

·                  Entered into an agreement to sell the leased fee interest at 292 Madison Avenue for $85.0 million. The transaction includes the assumption of $59.1 million of existing debt by the purchaser.

 

·                  Entered into an agreement, along with our joint venture partner, Jeff Sutton, to sell two retail condominium units at 141 Fifth Avenue for $46.0 million. The transaction includes the assumption of $25.0 million of existing debt by the purchaser.

 

·                  Entered into an agreement, along with our joint venture partner, to sell One Court Square for approximately $472.5 million.  The transaction includes the assumption of $315.0 million of existing debt by the purchaser.

 

·                  Purchased or originated new debt and preferred equity investments totaling $106.9 million at a weighted average current yield of 11.2 percent, all of which are directly or indirectly collateralized by New York City commercial office properties.

 

2



 

Financing Highlights

 

·                  Closed on a new 5-year $1.5 billion revolving credit facility.  The investment grade facility currently bears interest at 150 basis points over LIBOR, which is based on the unsecured bond rating of Reckson Operating Partnership, L.P.

 

·                  Closed on a 5-year, $86.0 million fixed rate mortgage secured by Landmark Square, Stamford, CT which bears interest at 4.0 percent.

 

Summary

 

New York, NY, January 30, 2012 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $90.3 million, or $1.02 per diluted share, for the quarter ended December 31, 2011, compared to $77.4 million, or $0.97 per diluted share, for the same quarter in 2010.  The Company also reported FFO of $413.8 million, or $4.80 per diluted share, for the year ended December 31, 2011, compared to $389.2 million, or $4.88 per diluted share, for the year ended December 31, 2010.

 

Net income attributable to common stockholders totaled $2.8 million, or $0.03 per diluted share, for the quarter ended December 31, 2011, compared to $7.2 million, or $0.09 per diluted share, for the same quarter in 2010.  Full year net income available to common stockholders was $7.33 per diluted share compared with $3.45 per diluted share in 2010.

 

Operating and Leasing Activity

 

For the fourth quarter of 2011, the Company reported revenues and operating income of $328.9 million and $167.5 million, respectively, an increase of 25.2 percent and 20.4 percent compared to $262.8 million and $139.1 million, respectively, for the same period in 2010.

 

Same-store GAAP NOI on a combined basis increased by 2.9 percent to $696.8 million for 2011, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2010. Consolidated property GAAP NOI increased by 2.7 percent to $587.2 million and unconsolidated joint venture property GAAP NOI increased 3.5 percent to $109.6 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio, excluding 100 Church Street, at December 31, 2011 was 95.4 percent as compared to 94.6 percent for the same period in the previous year.  During the quarter, the Company signed 41 office leases in its Manhattan portfolio totaling 643,049 square feet.  Twelve leases totaling 250,125 square feet represented office leases that replaced previous vacancy, and 29 office leases comprising 392,924 square feet had average starting rents of $62.81 per rentable square foot, representing a 11.7 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 fourth quarter was 11.9 years and average tenant concessions were 5.3 months of free rent with a tenant improvement allowance of $37.53 per rentable square foot.  Of the 412,704 square feet of office leases which commenced during the fourth quarter, 57,944 square feet represented office leases that replaced previous vacancy, and 354,760 square feet represented office leases that had average starting rents

 

3



 

of $63.11 per rentable square foot, representing a 7.6 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.2 percent at December 31, 2011.  During the quarter, the Company signed 26 office leases in the Suburban portfolio totaling 145,450 square feet.  Nine leases totaling 105,921 square feet represented office leases that replaced previous vacancy, and 17 office leases comprising 39,529 square feet had average starting rents of $31.28 per rentable square foot, representing a 3.3 percent decrease over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office leases signed in the fourth quarter was 10.4 years and average tenant concessions were 8.5 months of free rent with a tenant improvement allowance of $38.06 per rentable square foot.  Of the 84,332 square feet of office leases which commenced during the fourth quarter, 36,978 square feet represented office leases that replaced previous vacancy, and 47,354 square feet represented office leases that had average starting rents of $31.13 per rentable square foot, representing a 7.7 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the fourth quarter included:

 

·                  Early renewal and expansion on 147,652 square feet with Bloomingdales, Inc. for 9.5 years at 919 Third Avenue;

 

·                  New lease on 126,060 square feet with Young & Rubicam, Inc. for 21 years at 3 Columbus Circle;

 

·                  New lease on 57,817 square feet with HF Management Services LLC for 20.5 years at 100 Church Street;

 

·                  New lease on 42,842 square feet with Leading Hotels of the World Ltd. for 7.6 years at 485 Lexington Avenue;

 

·                  Early renewal and expansion on 40,399 square feet with Viking Global Investors, LP for 7.6 years at 280 Park Avenue; and

 

·                  New lease on 68,949 square feet with Aeropostale for 16.2 years at 125 Chubb Way, New Jersey.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended December 31, 2011 were $18.7 million, or 4.9 percent of total revenues including the Company’s share of joint venture revenue.

 

Real Estate Investment Activity

 

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.

 

In November 2011, the Company acquired all of the interests in 51 East 42nd Street, a 142,000 square-foot office building for approximately $80.0 million, or $563 per square foot, inclusive of the issuance of $2.0 million in preferred operating partnership units. With this transaction, SL Green now owns all of the buildings on the block bounded by Madison and Vanderbilt Avenues between East 42nd and East 43rd streets.

 

4



 

In November 2011, SL Green, along with The Moinian Group, formed a joint venture to recapitalize 180 Maiden Lane, a fully-leased, 1.1 million-square-foot Class A office tower, for a gross value of $425.7 million. The consideration for SL Green’s 49.9 percent stake in the joint venture included $41.0 million in cash and operating partnership units valued at $31.7 million.  Simultaneous with the closing of the recapitalization, the joint venture refinanced the existing $344.2 million indebtedness with a five-year $280-million mortgage which bears interest at a spread of 211 basis points over the 90-day LIBOR.

 

In October 2011, SL Green entered into an agreement to sell the leased fee interest at 292 Madison Avenue for $85 million. The transaction, which includes assumption by the purchaser of $59.1 million of existing debt, 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.

 

In October 2011, SL Green, along with our joint venture partner, Jeff Sutton, entered into an agreement to sell two retail condominium units at 141 Fifth Avenue for $46.0 million. The transaction, which includes the assumption by the purchaser of $25.0 million of existing debt, 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.

 

In November 2011, SL Green, along with our joint venture partner, entered into an agreement to sell One Court Square for approximately $472.5 million.  The transaction, which includes the assumption by the purchaser of $315.0 million of existing debt, is subject to certain conditions, including the lender’s approval of the transfer of ownership.  There is no assurance that the conditions precedent contemplated in the sale agreement will be fulfilled or that the transaction will be consummated at such time or at all.

 

In December 2011, the Company entered into an agreement to acquire the 390,000 square-foot office building located at 10 East 53rd Street through a joint venture with an institutional partner for $252.5 million, or $647 per square foot. This transaction, which is subject to customary closing conditions, is expected to close during the first quarter of 2012.

 

In December 2011, WPP’s Young & Rubicam Group, signed an agreement with SL Green and the Moinian Group to relocate Y&R, Wunderman and their network companies to 3 Columbus Circle. Under the agreement, the Young & Rubicam Group will occupy 339,132 square feet — acquiring a 214,372-square-foot condominium interest covering floors 3-8 for $143.6 million, or $670 per square foot, and entering into a 20-year lease for an additional 124,760 square feet covering floors 9, 10, 18 and 19.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $985.9 million at December 31, 2011.  During the fourth quarter, the Company purchased and originated new debt and preferred equity investments totaling $106.9 million, all of which are directly or indirectly collateralized by New York City commercial office properties, and

 

5



 

received $9.1 million of proceeds from investments that were sold or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.0 years as of December 31, 2011 and had a weighted average yield for the quarter ended December 31, 2011 of 9.1 percent, exclusive of loans with a net carrying value of $84.0 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In November 2011, SL Green closed on a $1.5 billion revolving credit facility, which refinanced the Company’s previous $1.5 billion revolving credit facility that was set to mature in June 2012.  The new investment grade facility currently bears interest at 150 basis points over LIBOR, which is based on the unsecured bond rating of Reckson Operating Partnership, L.P.  The facility matures in November 2016, inclusive of the Company’s one-year as of right extension option.

 

In November 2011, the Company closed on a 5-year, $86.0 million mortgage at Landmark Square, Stamford, CT.  The fixed rate mortgage carries a rate of 4.0%.

 

Dividends

 

During the fourth quarter of 2011, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:

 

·                  $0.25 per share of common stock, which was paid on January 13, 2012 to stockholders of record on the close of business on January 2, 2012; and

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period October 15, 2011 through and including January 14, 2012, which were paid on January 13, 2012 to stockholders of record on the close of business on January 2, 2012, and reflect regular quarterly dividends which are the equivalent of annualized dividends of $1.9064 and $1.9688, respectively.

 

6



 

Conference Call and Audio Webcast

 

The Company’s executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio webcast on Tuesday, January 31, 2012 at 10:00 am ET to discuss the financial results. Due to the extensive presentation provided by the Company’s executive management at its annual investor conference held on December 5, 2011, which addressed both past performance as well as guidance for 2012, the conference call will be limited to question and answer session only.

 

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 webcast and accompanying slide presentation from the Company’s annual investor conference also are available on the Company’s website in the Investors section under “Event Calendar & Webcasts.”

 

The live conference will be webcast in listen-only mode on the Company’s website under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 800.299.9630 Domestic or 617.786.2904 International, using pass-code “SL Green.”

 

A replay of the call will be available through February 7, 2012 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 23608038.

 

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 December 31, 2011, SL Green owned interests in 65 Manhattan properties totaling more than 38.7 million square feet. This included ownership interests in 27.0 million square feet of commercial properties and debt and preferred equity investments secured by 11.7 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 0.5 million 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.

 

7



 

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 11 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.

 

8



 

SL GREEN REALTY CORP.

STATEMENTS OF OPERATIONS-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

Revenue:

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

253,343

 

$

201,205

 

$

961,935

 

$

782,530

 

Escalations and reimbursement revenues

 

41,152

 

28,618

 

145,596

 

118,212

 

Preferred equity and investment income

 

22,162

 

22,383

 

120,418

 

147,926

 

Other income

 

12,222

 

10,578

 

35,479

 

35,718

 

Total revenues

 

328,879

 

262,784

 

1,263,428

 

1,084,386

 

 

 

 

 

 

 

 

 

 

 

Equity in net (loss) income from unconsolidated joint ventures

 

(6,080

)

6,682

 

1,583

 

39,607

 

Gain (loss) on early extinguishment of debt

 

 

 

904

 

(1,900

)

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

71,916

 

57,094

 

263,709

 

224,694

 

Real estate taxes

 

45,497

 

35,858

 

174,454

 

145,830

 

Ground rent

 

8,810

 

7,831

 

32,919

 

31,191

 

Loan loss and other investment reserves, net of recoveries

 

8,592

 

5,428

 

6,722

 

17,751

 

Transaction related costs

 

1,741

 

3,433

 

5,561

 

11,849

 

Marketing, general and administrative

 

18,728

 

20,695

 

80,103

 

75,946

 

Total expenses

 

155,284

 

130,339

 

563,468

 

507,261

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

167,515

 

139,127

 

702,447

 

614,832

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

78,876

 

60,476

 

285,917

 

230,648

 

Amortization of deferred financing costs

 

4,649

 

2,598

 

14,118

 

9,046

 

Depreciation and amortization

 

74,951

 

58,284

 

277,345

 

225,193

 

Gain on investment in marketable securities

 

(4,999

)

(775

)

(4,866

)

(490

)

Net income from Continuing Operations

 

14,038

 

18,544

 

129,933

 

150,435

 

Net income from Discontinued Operations

 

1,115

 

533

 

5,780

 

7,064

 

Gain on sale of discontinued operations

 

 

 

46,085

 

35,485

 

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

 

(114

)

1,633

 

2,918

 

128,922

 

Purchase price fair value adjustment

 

8,306

 

 

498,195

 

 

Depreciable real estate reserves

 

(5,789

)

(2,750

)

(5,789

)

(2,750

)

Net income

 

17,556

 

17,960

 

677,122

 

319,156

 

Net income attributable to noncontrolling interests

 

(7,202

)

(3,206

)

(29,712

)

(18,581

)

Net income attributable to SL Green Realty Corp.

 

10,354

 

14,754

 

647,410

 

300,575

 

Preferred stock dividends

 

(7,545

)

(7,545

)

(30,178

)

(29,749

)

Net income attributable to common stockholders

 

$

2,809

 

$

7,209

 

$

617,232

 

$

270,826

 

Earnings Per Share (EPS)

 

 

 

 

 

 

 

 

 

Net income per share (Basic)

 

$

0.03

 

$

0.09

 

$

7.37

 

$

3.47

 

Net income per share (Diluted)

 

$

0.03

 

$

0.09

 

$

7.33

 

$

3.45

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

FFO per share (Basic)

 

$

1.02

 

$

0.97

 

$

4.83

 

$

4.90

 

FFO per share (Diluted)

 

$

1.02

 

$

0.97

 

$

4.80

 

$

4.88

 

 

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

86,020

 

78,300

 

83,762

 

78,100

 

Weighted average partnership units held by noncontrolling interests

 

2,306

 

1,249

 

1,985

 

1,321

 

Basic weighted average shares and units outstanding for FFO per share

 

88,326

 

79,549

 

85,747

 

79,421

 

 

 

 

 

 

 

 

 

 

 

Diluted ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

86,438

 

78,688

 

84,259

 

78,440

 

Weighted average partnership units held by noncontrolling interests

 

2,306

 

1,249

 

1,985

 

1,321

 

Diluted weighted average shares and units outstanding

 

88,744

 

79,937

 

86,244

 

79,761

 

 

9



 

SL GREEN REALTY CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

December 31,
2011

 

December 31,
2010

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

2,684,626

 

$

1,750,220

 

Buildings and improvements

 

7,147,527

 

5,840,701

 

Building leasehold and improvements

 

1,302,790

 

1,286,935

 

Property under capital lease

 

12,208

 

12,208

 

 

 

11,147,151

 

8,890,064

 

Less accumulated depreciation

 

(1,136,603

)

(916,293

)

 

 

10,010,548

 

7,973,771

 

Assets held for sale

 

76,562

 

 

Cash and cash equivalents

 

138,192

 

332,830

 

Restricted cash

 

86,584

 

137,673

 

Investment in marketable securities

 

25,323

 

34,052

 

Tenant and other receivables, net of allowance of $16,772 and $12,981 in 2011 and 2010, respectively

 

32,107

 

27,054

 

Related party receivables

 

4,001

 

6,295

 

Deferred rents receivable, net of allowance of $29,156 and $30,834 in 2011 and 2010, respectively

 

281,974

 

201,317

 

Debt and preferred equity investments, net of discount of $24,996 and $42,937 and allowance of $50,175 and $61,361 in 2011 and 2010, respectively

 

985,942

 

963,772

 

Investments in and advances to unconsolidated joint ventures

 

893,933

 

631,570

 

Deferred costs, net

 

210,786

 

172,517

 

Other assets

 

737,900

 

819,443

 

Total assets

 

$

13,483,852

 

$

11,300,294

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Mortgages and other loans payable

 

$

4,314,741

 

$

3,400,468

 

Revolving credit facility

 

350,000

 

650,000

 

Senior unsecured notes

 

1,270,656

 

1,100,545

 

Accrued interest and other liabilities

 

126,135

 

38,149

 

Accounts payable and accrued expenses

 

142,428

 

133,389

 

Deferred revenue/gain

 

357,193

 

307,678

 

Capitalized lease obligation

 

17,112

 

17,044

 

Deferred land lease payable

 

18,495

 

18,267

 

Dividend and distributions payable

 

28,398

 

14,182

 

Security deposits

 

46,367

 

38,690

 

Liabilities related to assets held for sale

 

61,988

 

 

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

 

100,000

 

100,000

 

Total liabilities

 

6,833,513

 

5,818,412

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

Noncontrolling interests in the operating partnership

 

195,030

 

84,338

 

6.0% Series H preferred units, $0.01 par value, $25.00 liquidation preference, 80 issued and outstanding at December 31, 2011

 

2,000

 

 

 

 

 

 

 

 

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 December 31, 2011 and 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 December 31, 2011 and 2010, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 89,210 and 81,675 issued and outstanding at December 31, 2011 and 2010, respectively (inclusive of 3,427 and 3,369 shares held in Treasury at December 31, 2011 and 2010, respectively)

 

892

 

817

 

Additional paid-in capital

 

4,236,959

 

3,660,842

 

Treasury stock-at cost

 

(308,708

)

(303,222

)

Accumulated other comprehensive loss

 

(28,445

)

(22,659

)

Retained earnings

 

1,704,506

 

1,172,963

 

Total SL Green Realty Corp. stockholders’ equity

 

5,975,547

 

4,879,084

 

Noncontrolling interests in other partnerships

 

477,762

 

518,460

 

Total equity

 

6,453,309

 

5,397,544

 

Total liabilities and equity

 

$

13,483,852

 

$

11,300,294

 

 

10



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

FFO Reconciliation:

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

2,809

 

$

7,209

 

$

617,232

 

$

270,826

 

Add:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

74,951

 

58,284

 

277,345

 

225,193

 

Discontinued operations depreciation adjustments

 

 

941

 

676

 

5,326

 

Joint venture depreciation and noncontrolling interest adjustments

 

8,005

 

7,555

 

31,179

 

32,163

 

Net income attributable to noncontrolling interests

 

7,202

 

3,206

 

29,712

 

18,581

 

Depreciable real estate reserves

 

5,789

 

2,750

 

5,789

 

2,750

 

Loss on equity investment in marketable securities

 

 

(682

)

 

(397

)

Less:

 

 

 

 

 

 

 

 

 

Gain on sale of discontinued operations

 

 

 

46,085

 

35,485

 

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

 

(114

)

1,633

 

2,918

 

128,922

 

Purchase price fair value adjustment

 

8,306

 

 

498,195

 

 

Depreciation on non-rental real estate assets

 

255

 

189

 

922

 

874

 

Funds from Operations

 

90,309

 

77,441

 

413,813

 

389,161

 

Transaction related costs(1)

 

1,785

 

3,475

 

6,734

 

12,481

 

Funds from Operations before transaction related costs

 

$

92,094

 

$

80,916

 

$

420,547

 

$

401,642

 

 


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

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

Operating Income:

 

$

167,515

 

$

136,377

 

$

702,447

 

$

612,082

 

Add:

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

18,728

 

20,695

 

80,103

 

75,946

 

Net operating income from discontinued operations

 

1,945

 

2,510

 

10,878

 

16,270

 

Loan loss and other investment reserves

 

8,592

 

8,178

 

6,722

 

20,501

 

Transaction related costs

 

1,741

 

3,433

 

5,561

 

11,849

 

Less:

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(28,561

)

(26,238

)

(135,987

)

(162,389

)

(Gain) loss on early extinguishment of debt

 

 

 

(904

)

1,900

 

Equity in net loss (income) from joint ventures

 

6,080

 

(6,682

)

(1,583

)

(39,607

)

GAAP net operating income (GAAP NOI)

 

176,040

 

138,273

 

667,237

 

536,552

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

Net operating income from discontinued operations

 

(1,945

)

(2,510

)

(10,878

)

(16,270

)

GAAP NOI from other properties/affiliates

 

(50,042

)

(6,973

)

(155,361

)

(75,980

)

Same-Store GAAP NOI

 

$

124,053

 

$

128,790

 

$

500,998

 

$

444,302

 

 

11



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

December 31,

 

 

 

2011

 

2010

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

24,622

 

22,324

 

Portfolio percentage leased at end of period

 

92.5

%

92.9

%

Same-Store percentage leased at end of period (2)

 

94.0

%

94.8

%

Number of properties in operation

 

33

 

30

 

 

 

 

 

 

 

Office square feet where leases commenced during quarter (rentable)

 

412,704

 

793,667

 

Average mark-to-market percentage-office

 

7.6

%

(2.6

)%

Average starting cash rent per rentable square foot-office

 

$

63.11

 

$

46.19

 

 


(1)  Includes wholly owned and joint venture properties.

(2)  Excluding 100 Church Street, which is in lease-up, occupancy would have been 95.4% and 94.6% as of December 31, 2011 and 2010, respectively.

 

12


Exhibit 99.2

 

SL Green Realty Corp.

Fourth quarter

Supplemental Data

December 31, 2011

 

 



 

 

 

 

 

 

 

SL Green Realty Corp. is a fully integrated, self-administered and self-managed Real Estate Investment Trust, or REIT, that primarily acquires, owns, manages, leases and repositions office properties in emerging, high-growth submarkets of Manhattan.

 

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

 

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

 

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

 

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

 

Forward-looking Statement

 

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

 

2



 

 

 

 

 

 

 

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

 

Ratings

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

 

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the year ended December 31, 2011 that will be released on Form 10-K to be filed on or before February 29, 2012.

 

3



 

 

 

TABLE OF CONTENTS

 

 

 

Highlights of Current Period Financial Performance

 

 

 

Unaudited Financial Statements

 

Corporate Profile

5

Highlights

6-13

Comparative Balance Sheets

14-15

Comparative Statements of Operations

16

Comparative Computation of FFO and FAD

17

Consolidated Statement of Equity

18

Joint Venture Statements

19-21

 

 

Selected Financial Data

22-25

Debt Summary Schedule

26-28

Summary of Ground Lease Arrangements

29

 

 

Debt and Preferred Equity Investments

30-32

 

 

Selected Property Data

 

Composition of Property Portfolio

33-35

Largest Tenants

36

Tenant Diversification

37

Leasing Activity Summary

38-41

Annual Lease Expirations

42-43

 

 

Summary of Real Estate Acquisition/Disposition Activity

44-46

Corporate Information

47

Analyst Coverage

48

Supplemental Definitions

49

 

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



 

 

 

FOURTH QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

 

Summary

 

New York, NY, January 30, 2012 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $90.3 million, or $1.02 per diluted share, for the quarter ended December 31, 2011, compared to $77.4 million, or $0.97 per diluted share, for the same quarter in 2010.  The Company also reported FFO of $413.8 million, or $4.80 per diluted share, for the year ended December 31, 2011, compared to $389.2 million, or $4.88 per diluted share, for the year ended December 31, 2010.

 

Net income attributable to common stockholders totaled $2.8 million, or $0.03 per diluted share, for the quarter ended December 31, 2011, compared to $7.2 million, or $0.09 per diluted share, for the same quarter in 2010.  Full year net income available to common stockholders was $7.33 per diluted share compared with $3.45 per diluted share in 2010.

 

Operating and Leasing Activity

 

For the fourth quarter of 2011, the Company reported revenues and operating income of $328.9 million and $167.5 million, respectively, an increase of 25.2 percent and 20.4 percent compared to $262.8 million and $139.1 million, respectively, for the same period in 2010.

 

Same-store GAAP NOI on a combined basis increased by 2.9 percent to $696.8 million for 2011, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2010. Consolidated property GAAP NOI increased by 2.7 percent to $587.2 million and unconsolidated joint venture property GAAP NOI increased 3.5 percent to $109.6 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio, excluding 100 Church Street, at December 31, 2011 was 95.4 percent as compared to 94.6 percent for the same period in the previous year.  During the quarter, the Company signed 41 office leases in its Manhattan portfolio totaling 643,049 square feet.  Twelve leases totaling 250,125 square feet represented office leases that replaced previous vacancy, and 29 office leases comprising 392,924 square feet had average starting rents of $62.81 per rentable square foot, representing a 11.7 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 fourth quarter was 11.9 years and average tenant concessions were 5.3 months of free rent with a tenant improvement allowance of $37.53 per rentable square foot.  Of the 412,704 square feet of office leases which commenced during the fourth quarter, 57,944 square feet represented office leases that replaced previous vacancy, and 354,760 square feet represented office leases that had average starting rents of $63.11 per rentable square foot, representing a 7.6 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.2 percent at December 31, 2011.  During the quarter, the Company signed 26 office leases in the Suburban portfolio totaling 145,450 square feet.  Nine leases totaling 105,921 square feet represented office leases that replaced previous vacancy, and 17 office leases comprising 39,529 square feet had average starting rents of $31.28 per rentable square foot, representing a 3.3 percent decrease over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office

 

6



 

 

 

FOURTH QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

 

leases signed in the fourth quarter was 10.4 years and average tenant concessions were 8.5 months of free rent with a tenant improvement allowance of $38.06 per rentable square foot.  Of the 84,332 square feet of office leases which commenced during the fourth quarter, 36,978 square feet represented office leases that replaced previous vacancy, and 47,354 square feet represented office leases that had average starting rents of $31.13 per rentable square foot, representing a 7.7 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the fourth quarter included:

 

·                  Early renewal and expansion on 147,652 square feet with Bloomingdales, Inc. for 9.5 years at 919 Third Avenue;

 

·                  New lease on 126,060 square feet with Young & Rubicam, Inc. for 21 years at 3 Columbus Circle;

 

·                  New lease on 57,817 square feet with HF Management Services LLC for 20.5 years at 100 Church Street;

 

·                  New lease on 42,842 square feet with Leading Hotels of the World Ltd. for 7.6 years at 485 Lexington Avenue;

 

·                  Early renewal and expansion on 40,399 square feet with Viking Global Investors, LP for 7.6 years at 280 Park Avenue; and

 

·                  New lease on 68,949 square feet with Aeropostale for 16.2 years at 125 Chubb Way, New Jersey.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended December 31, 2011 were $18.7 million, or 4.9 percent of total revenues including the Company’s share of joint venture revenue.

 

Real Estate Investment Activity

 

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.

 

In November 2011, the Company acquired all of the interests in 51 East 42nd Street, a 142,000 square-foot office building for approximately $80.0 million, or $563 per square foot, inclusive of the issuance of $2.0 million in preferred operating partnership units. With this transaction, SL Green now owns all of the buildings on the block bounded by Madison and Vanderbilt Avenues between East 42nd and East 43rd streets.

 

In November 2011, SL Green, along with The Moinian Group, formed a joint venture to recapitalize 180 Maiden Lane, a fully-leased, 1.1 million-square-foot Class A office tower, for a gross value of $425.7 million. The consideration for SL Green’s 49.9 percent stake in the joint venture included $41.0 million in cash and operating partnership units valued at $31.7 million.  Simultaneous with the closing of the recapitalization, the joint venture refinanced the existing $344.2 million indebtedness with a five-year $280-million mortgage which bears interest at a spread of 211 basis points over the 90-day LIBOR.

 

In October 2011, SL Green entered into an agreement to sell the leased fee interest at 292 Madison Avenue for $85 million. The transaction, which includes assumption by the purchaser of $59.1 million of existing debt, is subject to certain closing conditions, including the lender’s approval of the transfer of ownership.

 

7



 

 

 

FOURTH QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

 

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.

 

In October 2011, SL Green, along with our joint venture partner, Jeff Sutton, entered into an agreement to sell two retail condominium units at 141 Fifth Avenue for $46.0 million. The transaction, which includes the assumption by the purchaser of $25.0 million of existing debt, 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.

 

In November 2011, SL Green, along with our joint venture partner, entered into an agreement to sell One Court Square for approximately $472.5 million.  The transaction, which includes the assumption by the purchaser of $315.0 million of existing debt, is subject to certain conditions, including the lender’s approval of the transfer of ownership.  There is no assurance that the conditions precedent contemplated in the sale agreement will be fulfilled or that the transaction will be consummated at such time or at all.

 

In December 2011, the Company entered into an agreement to acquire the 390,000 square-foot office building located at 10 East 53rd Street through a joint venture with an institutional partner for $252.5 million, or $647 per square foot. This transaction, which is subject to customary closing conditions, is expected to close during the first quarter of 2012.

 

In December 2011, WPP’s Young & Rubicam Group, signed an agreement with SL Green and the Moinian Group to relocate Y&R, Wunderman and their network companies to 3 Columbus Circle. Under the agreement, the Young & Rubicam Group will occupy 339,132 square feet — acquiring a 214,372-square-foot condominium interest covering floors 3-8 for $143.6 million, or $670 per square foot, and entering into a 20-year lease for an additional 124,760 square feet covering floors 9, 10, 18 and 19.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $985.9 million at December 31, 2011.  During the fourth quarter, the Company purchased and originated new debt and preferred equity investments totaling $106.9 million, all of which are directly or indirectly collateralized by New York City commercial office properties, and received $9.1 million of proceeds from investments that were sold or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.0 years as of December 31, 2011 and had a weighted average yield for the quarter ended December 31, 2011 of 9.1 percent, exclusive of loans with a net carrying value of $84.0 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In November 2011, SL Green closed on a $1.5 billion revolving credit facility, which refinanced the Company’s previous $1.5 billion revolving credit facility that was set to mature in June 2012.  The new investment grade facility currently bears interest at 150 basis points over LIBOR, which is based on the unsecured bond rating of Reckson Operating Partnership, L.P.  The facility

 

8



 

 

 

FOURTH QUARTER 2011 HIGHLIGHTS

UNAUDITED

 

 

 

matures in November 2016, inclusive of the Company’s one-year as of right extension option.

 

In November 2011, the Company closed on a 5-year, $86.0 million mortgage at Landmark Square, Stamford, CT.  The fixed rate mortgage carries a rate of 4.0%.

 

Dividends

 

During the fourth quarter of 2011, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:

 

·                  $0.25 per share of common stock, which was paid on January 13, 2012 to stockholders of record on the close of business on January 2, 2012; and

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period October 15, 2011 through and including January 14, 2012, which were paid on January 13, 2012 to stockholders of record on the close of business on January 2, 2012, and reflect regular quarterly dividends which are the equivalent of annualized dividends of $1.9064 and $1.9688, respectively.

 

9



 

 

SL Green Realty Corp.

Key Financial Data

December 31, 2011

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

GRAPHIC

 

 

 

As of or for the three months ended

 

 

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to common stockholders - diluted

 

$

0.03

 

$

0.08

 

$

6.26

 

$

1.01

 

$

0.09

 

Funds from operations available to common stockholders - diluted

 

$

1.02

 

$

1.00

 

$

1.08

 

$

1.75

 

$

0.97

 

Funds available for distribution to common stockholders - diluted

 

$

0.52

 

$

0.44

 

$

0.57

 

$

1.07

 

$

0.38

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

$

66.64

 

$

58.15

 

$

82.87

 

$

75.20

 

$

67.51

 

High during period

 

$

71.33

 

$

87.54

 

$

90.01

 

$

75.63

 

$

70.27

 

Low during period

 

$

55.14

 

$

58.15

 

$

74.72

 

$

66.96

 

$

61.50

 

Common dividends per share

 

$

0.25

 

$

0.10

 

$

0.10

 

$

0.10

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO payout ratio

 

24.6

%

10.0

%

9.3

%

5.7

%

10.3

%

FAD payout ratio

 

47.9

%

22.9

%

17.4

%

9.4

%

26.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

86,045

 

85,969

 

84,559

 

80,925

 

78,307

 

Units outstanding

 

2,765

 

1,910

 

1,912

 

1,912

 

1,249

 

Total common shares and units outstanding

 

88,810

 

87,879

 

86,471

 

82,837

 

79,556

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and units outstanding - basic

 

88,326

 

87,608

 

85,490

 

81,206

 

79,549

 

Weighted average common shares and units outstanding - diluted

 

88,744

 

88,081

 

86,010

 

81,643

 

79,937

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

5,918,298

 

$

5,110,164

 

$

7,165,852

 

$

6,229,342

 

$

5,370,826

 

Liquidation value of preferred equity

 

392,500

 

392,500

 

392,500

 

392,500

 

392,500

 

Consolidated debt

 

6,094,696

 

5,886,440

 

5,597,585

 

5,020,380

 

5,251,013

 

Consolidated market capitalization

 

$

12,405,494

 

$

11,389,104

 

$

13,155,937

 

$

11,642,222

 

$

11,014,339

 

SLG portion of JV debt

 

1,824,515

 

1,823,611

 

1,783,078

 

1,670,792

 

1,603,918

 

Combined market capitalization

 

$

14,230,009

 

$

13,212,715

 

$

14,939,015

 

$

13,313,014

 

$

12,618,257

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt to market capitalization

 

49.1

%

51.7

%

42.5

%

43.1

%

47.7

%

Combined debt to market capitalization

 

55.7

%

58.4

%

49.4

%

50.3

%

54.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt service coverage

 

2.2

 

2.2

 

2.3

 

2.9

 

2.4

 

Consolidated fixed charge coverage

 

1.8

 

1.8

 

2.0

 

2.4

 

2.0

 

Combined fixed charge coverage

 

1.7

 

1.6

 

1.8

 

2.1

 

1.7

 

 

Supplemental Information

Fourth Quarter 2011

 

10



 

 

SL Green Realty Corp.

Key Financial Data

December 31, 2011

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

GRAPHIC

 

 

 

As of or for the three months ended

 

 

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Real estate assets before depreciation

 

$

11,202,854

 

$

10,619,202

 

$

10,609,660

 

$

9,377,934

 

$

8,890,064

 

Investments in unconsolidated joint ventures

 

$

893,933

 

$

921,146

 

$

896,632

 

$

916,600

 

$

631,570

 

Debt and Preferred Equity Investments

 

$

985,942

 

$

897,028

 

$

582,418

 

$

579,287

 

$

963,772

 

Cash and cash equivalents

 

$

138,192

 

$

394,505

 

$

390,229

 

$

234,009

 

$

332,830

 

Investment in marketable securities

 

$

25,323

 

$

54,962

 

$

55,366

 

$

64,440

 

$

34,052

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

$

11,300,294

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt

 

$

4,832,209

 

$

4,750,111

 

$

4,458,109

 

$

4,117,683

 

$

4,136,362

 

Variable rate debt

 

1,262,487

 

1,136,329

 

1,139,476

 

781,074

 

1,114,651

 

Total consolidated debt

 

$

6,094,696

 

$

5,886,440

 

$

5,597,585

 

$

4,898,757

 

$

5,251,013

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

6,833,513

 

$

6,635,292

 

$

6,224,415

 

$

5,682,787

 

$

5,818,412

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

6,176,764

 

$

6,094,873

 

$

5,814,931

 

$

5,100,904

 

$

5,119,583

 

Variable rate debt - including SLG portion of JV debt

 

1,742,447

 

1,615,178

 

1,565,732

 

1,468,645

 

1,735,348

 

Total combined debt

 

$

7,919,211

 

$

7,710,051

 

$

7,380,663

 

$

6,569,549

 

$

6,854,931

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

294,495

 

$

282,114

 

$

273,629

 

$

257,295

 

$

229,823

 

Property operating expenses

 

(126,223

)

(122,471

)

(114,183

)

(108,199

)

(100,783

)

Property operating NOI

 

$

168,272

 

$

159,643

 

$

159,446

 

$

149,096

 

$

129,040

 

NOI from discontinued operations

 

1,945

 

1,946

 

2,785

 

4,202

 

2,510

 

Total property operating NOI - consolidated

 

$

170,217

 

$

161,589

 

$

162,231

 

$

153,298

 

$

131,550

 

SLG share of property NOI from JVs

 

36,792

 

37,532

 

38,690

 

41,878

 

47,870

 

Total property operating NOI - combined

 

$

207,009

 

$

199,121

 

$

200,921

 

$

195,176

 

$

179,420

 

Debt and preferred equity investment income

 

22,162

 

18,433

 

15,144

 

64,678

 

22,383

 

Other income

 

12,222

 

6,076

 

9,932

 

7,248

 

10,578

 

Marketing general & administrative expenses

 

(18,728

)

(18,900

)

(22,454

)

(20,021

)

(20,695

)

EBITDA - combined

 

$

222,665

 

$

204,730

 

$

203,543

 

$

247,081

 

$

191,686

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated DEBT to EBITDA (trailing-12 months)

 

8.2

 

8.0

 

7.2

 

6.8

 

7.8

 

Combined DEBT to EBITDA (trailing-12 months)

 

8.8

 

8.6

 

7.8

 

7.3

 

7.9

 

 

11



 

 

SL Green Realty Corp.

Key Financial Data

December 31, 2011

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

GRAPHIC

 

Manhattan Properties

 

 

 

As of or for the three months ended

 

 

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

267,730

 

$

255,779

 

$

246,645

 

$

227,994

 

$

202,780

 

Property operating expenses

 

106,609

 

106,716

 

97,723

 

91,776

 

85,125

 

Property operating NOI

 

$

161,121

 

$

149,063

 

$

148,922

 

$

136,218

 

$

117,655

 

NOI from discontinued operations

 

1,945

 

1,946

 

2,785

 

4,202

 

2,510

 

Total property operating NOI - consolidated

 

$

163,066

 

$

151,009

 

$

151,707

 

$

140,420

 

$

120,165

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income - consolidated

 

$

2,263

 

$

863

 

$

1,784

 

$

1,808

 

$

3,748

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from unconsolidated JV

 

$

32,300

 

$

31,386

 

$

34,026

 

$

37,456

 

$

43,267

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings

 

26

 

24

 

24

 

23

 

22

 

Unconsolidated operating office buildings

 

7

 

7

 

7

 

7

 

8

 

 

 

33

 

31

 

31

 

30

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings square footage

 

18,429,945

 

17,197,945

 

17,197,945

 

15,601,945

 

15,141,945

 

Unconsolidated operating office buildings square footage

 

6,191,673

 

6,191,673

 

6,191,673

 

6,722,515

 

7,182,515

 

 

 

24,621,618

 

23,389,618

 

23,389,618

 

22,324,460

 

22,324,460

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

94.0

%(1)

93.8

%

93.6

%

93.2

%

92.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

49

 

41

 

46

 

63

 

54

 

Total office square footage commenced

 

412,704

 

544,836

 

359,583

 

703,023

 

793,667

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - leases commenced

 

$

63.11

 

$

49.37

 

$

59.91

 

$

48.20

 

$

46.19

 

Previously escalated rents psf

 

$

58.64

 

$

47.47

 

$

56.25

 

$

47.75

 

$

47.44

 

Percentage of new rent over previously escalated rents (2)

 

7.6

%

4.0

%

6.5

%

0.9

%

-2.6

%

Tenant concession packages psf

 

$

22.82

 

$

37.74

 

$

36.49

 

$

23.54

 

$

56.32

 

Free rent months

 

2.5

 

4.8

 

3.4

 

3.5

 

6.5

 

 


(1) Excluding 100 Church Street, which is in lease-up, occupancy would be 95.4% as of December 31, 2011

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

 

12



 

 

SL Green Realty Corp.

Key Financial Data

December 31, 2011

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

GRAPHIC

 

Suburban Properties

 

 

 

As of or for the three months ended

 

 

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

25,515

 

$

25,061

 

$

25,653

 

$

28,002

 

$

25,476

 

Property operating expenses

 

14,872

 

12,193

 

13,183

 

13,001

 

13,277

 

Property operating NOI

 

$

10,643

 

$

12,868

 

$

12,470

 

$

15,001

 

$

12,199

 

NOI from discontinued operations

 

 

 

 

 

 

Total property operating NOI - consolidated

 

$

10,643

 

$

12,868

 

$

12,470

 

$

15,001

 

$

12,199

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income - consolidated

 

$

459

 

$

399

 

$

342

 

$

1,323

 

$

2,548

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from unconsolidated JV

 

$

4,448

 

$

6,147

 

$

4,665

 

$

4,422

 

$

4,586

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings

 

25

 

25

 

25

 

25

 

25

 

Unconsolidated operating office buildings

 

6

 

6

 

6

 

6

 

6

 

 

 

31

 

31

 

31

 

31

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings square footage

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

Unconsolidated operating office buildings square footage

 

2,941,700

 

2,941,700

 

2,941,700

 

2,941,700

 

2,941,700

 

 

 

6,804,700

 

6,804,700

 

6,804,700

 

6,804,700

 

6,804,700

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

86.2

%

85.9

%

86.4

%

86.3

%

87.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

29

 

17

 

36

 

32

 

29

 

Total office square footage commenced

 

84,332

 

124,158

 

180,505

 

139,793

 

332,707

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - leases commenced

 

$

31.13

 

$

38.49

 

$

31.67

 

$

33.50

 

$

29.50

 

Previously escalated rents psf

 

$

33.72

 

$

37.85

 

$

33.10

 

$

34.62

 

$

33.30

 

Percentage of new rent over previously escalated rents (1)

 

-7.7

%

1.7

%

-4.3

%

-3.2

%

-11.4

%

Tenant concession packages psf

 

$

18.94

 

$

19.54

 

$

14.96

 

$

18.65

 

$

20.31

 

Free rent months

 

2.2

 

12.0

 

3.2

 

4.7

 

4.6

 

 


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

 

13



 

COMPARATIVE BALANCE SHEETS

Unaudited
($000’s omitted)

 

 

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land & land interests

 

2,684,626

 

2,581,957

 

2,472,584

 

1,974,994

 

1,750,220

 

Buildings & improvements fee interest

 

7,147,527

 

6,731,915

 

6,835,204

 

5,754,193

 

5,840,701

 

Buildings & improvements leasehold

 

1,302,790

 

1,293,122

 

1,289,664

 

1,520,150

 

1,286,935

 

Buildings & improvements under capital lease

 

12,208

 

12,208

 

12,208

 

12,208

 

12,208

 

 

 

11,147,151

 

10,619,202

 

10,609,660

 

9,261,545

 

8,890,064

 

Less accumulated depreciation

 

(1,136,603

)

(1,071,183

)

(1,008,064

)

(953,993

)

(916,293

)

 

 

$

10,010,548

 

$

9,548,019

 

$

9,601,596

 

$

8,307,552

 

$

7,973,771

 

Other real estate investments:

 

 

 

 

 

 

 

 

 

 

 

Investment in and advances to unconsolidated joint ventures

 

893,933

 

921,146

 

896,632

 

916,600

 

631,570

 

Debt and Preferred Equity Investments, net

 

985,942

 

897,028

 

582,418

 

579,287

 

963,772

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale, net

 

76,562

 

 

 

104,808

 

 

Cash and cash equivalents

 

138,192

 

394,505

 

390,229

 

234,009

 

332,830

 

Restricted cash

 

86,584

 

102,084

 

85,370

 

107,835

 

137,673

 

Investment in marketable securities

 

25,323

 

54,962

 

55,366

 

64,440

 

34,052

 

Tenant and other receivables, net of $16,772 reserve at 12/31/11

 

32,107

 

31,661

 

28,452

 

26,314

 

27,054

 

Related party receivables

 

4,001

 

3,212

 

2,579

 

3,653

 

6,295

 

Deferred rents receivable, net of reserve for tenant credit loss of $29,156 at 12/31/11

 

281,974

 

265,600

 

244,008

 

223,552

 

201,317

 

Deferred costs, net

 

210,786

 

191,123

 

182,241

 

180,712

 

172,517

 

Other assets

 

737,900

 

753,305

 

575,187

 

693,604

 

819,443

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

$

11,300,294

 

 

14



 

COMPARATIVE BALANCE SHEETS

Unaudited
($000’s omitted)

 

 

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

12/31/2010

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Mortgages & other loans payable

 

$

4,314,741

 

$

4,018,861

 

$

3,978,345

 

$

3,280,084

 

$

3,400,468

 

Senior unsecured notes

 

1,270,656

 

1,267,580

 

1,019,240

 

1,018,674

 

1,100,545

 

Revolving credit facility

 

350,000

 

500,000

 

500,000

 

500,000

 

650,000

 

Accrued interest and other liabilities

 

126,135

 

126,405

 

102,710

 

150,895

 

38,149

 

Accounts payable and accrued expenses

 

142,428

 

146,445

 

130,735

 

123,728

 

133,389

 

Deferred revenue

 

357,193

 

381,211

 

300,093

 

294,634

 

307,678

 

Capitalized lease obligations

 

17,112

 

17,094

 

17,077

 

17,060

 

17,044

 

Deferred land lease payable

 

18,495

 

18,382

 

18,322

 

18,318

 

18,267

 

Dividends and distributions payable

 

28,398

 

15,002

 

14,861

 

14,563

 

14,182

 

Security deposits

 

46,367

 

44,312

 

43,032

 

43,196

 

38,690

 

Liabilities related to assets held for sale

 

61,988

 

 

 

121,635

 

 

Junior subordinated deferrable interest debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Total liabilities

 

$

6,833,513

 

$

6,635,292

 

$

6,224,415

 

$

5,682,787

 

$

5,818,412

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in operating partnership (2,765 units outstanding) at 12/31/11

 

195,030

 

114,726

 

158,418

 

143,756

 

84,338

 

6% Series H Preferred Units

 

2,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

SL Green Realty Corp. Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

7.625% Series C Perpetual Preferred Shares

 

274,022

 

274,022

 

274,022

 

274,022

 

274,022

 

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, 89,210 issued and outstanding at 12/31/11

 

892

 

892

 

878

 

844

 

817

 

Additional paid—in capital

 

4,236,959

 

4,225,903

 

4,105,442

 

3,836,453

 

3,660,842

 

Treasury stock (3,427 shares) at 12/31/11

 

(308,708

)

(307,535

)

(307,419

)

(306,170

)

(303,222

)

Accumulated other comprehensive loss

 

(28,445

)

(24,462

)

(21,589

)

(13,011

)

(22,659

)

Retained earnings

 

1,704,506

 

1,763,403

 

1,721,440

 

1,207,504

 

1,172,963

 

Total SL Green Realty Corp. stockholders’ equity

 

5,975,547

 

6,028,544

 

5,869,095

 

5,095,963

 

4,879,084

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in other partnerships

 

477,762

 

384,083

 

392,150

 

519,860

 

518,460

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

6,453,309

 

$

6,412,627

 

$

6,261,245

 

$

5,615,823

 

$

5,397,544

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

$

11,300,294

 

 

15



 

COMPARATIVE STATEMENTS OF OPERATIONS

Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

2011

 

2011

 

2010

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

253,343

 

$

201,205

 

$

242,938

 

$

961,935

 

$

782,530

 

Escalation and reimbursement revenues

 

41,152

 

28,618

 

39,176

 

145,596

 

118,212

 

Investment income

 

22,162

 

22,383

 

18,433

 

120,418

 

147,926

 

Other income

 

12,222

 

10,578

 

6,076

 

35,479

 

35,718

 

Total Revenues, net

 

328,879

 

262,784

 

306,623

 

1,263,428

 

1,084,386

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income (loss) from unconsolidated joint ventures

 

(6,080

)

6,682

 

(2,728

)

1,583

 

39,607

 

Gain (loss) on early extinguishment of debt

 

 

 

(67

)

904

 

(1,900

)

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

71,916

 

57,094

 

69,093

 

263,709

 

224,694

 

Ground rent

 

8,810

 

7,831

 

8,463

 

32,919

 

31,191

 

Real estate taxes

 

45,497

 

35,858

 

44,915

 

174,454

 

145,830

 

Loan loss and other investment reserves, net of recoveries

 

8,592

 

5,428

 

 

6,722

 

17,751

 

Transaction related costs

 

1,741

 

3,433

 

169

 

5,561

 

11,849

 

Marketing, general and administrative

 

18,728

 

20,695

 

18,900

 

80,103

 

75,946

 

Total Operating Expenses

 

155,284

 

130,339

 

141,540

 

563,468

 

507,261

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

167,515

 

139,127

 

162,288

 

702,447

 

614,832

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

78,876

 

60,476

 

74,603

 

285,917

 

230,648

 

Amortization of deferred financing costs

 

4,649

 

2,598

 

2,986

 

14,118

 

9,046

 

Depreciation and amortization

 

74,951

 

58,284

 

73,358

 

277,345

 

225,193

 

Loss (gain) on equity investment in marketable securities

 

(4,999

)

(775

)

 

(4,866

)

(490

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

14,038

 

18,544

 

11,341

 

129,933

 

150,435

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

1,115

 

533

 

1,116

 

5,780

 

7,064

 

Gain (loss) on sale of discontinued operations

 

 

 

 

46,085

 

35,485

 

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

 

(114

)

1,633

 

3,032

 

2,918

 

128,922

 

Purchase price fair value adjustment

 

8,306

 

 

999

 

498,195

 

 

Depreciable real estate reserves

 

(5,789

)

(2,750

)

 

(5,789

)

(2,750

)

Net Income

 

17,556

 

17,960

 

16,488

 

677,122

 

319,156

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

(7,202

)

(3,206

)

(1,864

)

(29,712

)

(18,581

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to SL Green Realty Corp

 

10,354

 

14,754

 

14,624

 

647,410

 

300,575

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on perpetual preferred shares

 

7,545

 

7,545

 

7,545

 

30,178

 

29,749

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

2,809

 

$

7,209

 

$

7,079

 

$

617,232

 

$

270,826

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share (basic)

 

$

0.03

 

$

0.09

 

$

0.08

 

$

7.37

 

$

3.47

 

Net income (loss) per share (diluted)

 

$

0.03

 

$

0.09

 

$

0.08

 

$

7.33

 

$

3.45

 

 

16



 

COMPARATIVE COMPUTATION OF FFO AND FAD

 

Unaudited

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

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

 

December 31,

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

 

2011

 

2010

 

2011

 

2011

 

2010

 

Funds from operations

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

2,809

 

$

7,209

 

$

7,079

 

$

617,232

 

$

270,826

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Depreciation and amortization

 

74,951

 

58,284

 

73,358

 

277,345

 

225,193

 

 

Discontinued operations depreciation adjustments

 

 

941

 

 

676

 

5,326

 

 

Joint ventures depreciation and noncontrolling interests adjustments

 

8,005

 

7,555

 

9,865

 

31,179

 

32,163

 

 

Net income attributable to noncontrolling interests

 

7,202

 

3,206

 

1,864

 

29,712

 

18,581

 

 

Depreciable real estate reserves

 

5,789

 

2,750

 

 

5,789

 

2,750

 

 

Loss (gain) on equity investment in marketable securities

 

 

(682

)

 

 

(397

)

Less:

Gain (loss) on sale of discontinued operations

 

 

 

 

46,085

 

35,485

 

 

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

 

(114

)

1,633

 

3,032

 

2,918

 

128,922

 

 

Purchase price fair value adjustment

 

8,306

 

 

999

 

498,195

 

 

 

Non-real estate depreciation and amortization

 

255

 

189

 

242

 

922

 

874

 

 

Funds From Operations

 

$

90,309

 

$

77,441

 

$

87,893

 

$

413,813

 

$

389,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Basic per Share

 

$

1.02

 

$

0.97

 

$

1.00

 

$

4.83

 

$

4.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Diluted per Share

 

$

1.02

 

$

0.97

 

$

1.00

 

$

4.80

 

$

4.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

$

90,309

 

$

77,441

 

$

87,893

 

413,813

 

389,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Non real estate depreciation and amortization

 

255

 

189

 

242

 

922

 

874

 

 

Amortization of deferred financing costs

 

4,649

 

2,598

 

2,986

 

14,118

 

9,046

 

 

Non-cash deferred compensation

 

17,987

 

13,928

 

6,823

 

42,192

 

32,276

 

Less:

FAD adjustment for Joint Ventures

 

192

 

15,894

 

3,418

 

12,766

 

49,486

 

 

FAD adjustment for discontinued operations

 

1,265

 

(103

)

1,262

 

4,992

 

(756

)

 

Straight-line rental income and other non cash adjustments

 

24,562

 

16,665

 

21,206

 

119,706

 

69,691

 

 

Second cycle tenant improvements

 

19,979

 

12,116

 

19,016

 

62,159

 

24,311

 

 

Second cycle leasing commissions

 

8,178

 

8,983

 

5,503

 

21,819

 

22,052

 

 

Revenue enhancing recurring CAPEX

 

1,288

 

1,469

 

1,464

 

4,065

 

2,047

 

 

Non-revenue enhancing recurring CAPEX

 

11,413

 

8,586

 

7,639

 

24,322

 

15,011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

$

46,323

 

$

30,546

 

$

38,436

 

$

221,216

 

$

249,516

 

 

Diluted per Share

 

$

0.52

 

$

0.38

 

$

0.44

 

$

2.56

 

$

3.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First cycle tenant improvements

 

$

12,156

 

$

8,096

 

$

13,082

 

$

36,418

 

$

17,603

 

First cycle leasing commissions

 

$

5,184

 

$

2,955

 

$

2,820

 

$

8,845

 

$

9,989

 

Redevelopment Costs

 

$

9,942

 

$

8,154

 

$

7,786

 

$

26,348

 

$

18,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payout Ratio of Funds From Operations

 

24.6

%

10.3

%

10.0

%

11.5

%

8.2

%

Payout Ratio of Funds Available for Distribution

 

47.9

%

26.2

%

22.9

%

21.4

%

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Share Count

 

88,744

 

79,937

 

88,081

 

86,244

 

79,761

 

Basic Share Count

 

88,326

 

79,549

 

87,608

 

85,748

 

79,421

 

Dividend per Common Share

 

0.2500

 

0.1000

 

0.1000

 

0.55000

 

0.40000

 

 

17



 

CONDENSED CONSOLIDATED STATEMENT OF EQUITY

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

Series C

 

Series D

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

Preferred

 

Preferred

 

Common

 

Additional

 

Treasury

 

Retained

 

Noncontrolling

 

Comprehensive

 

 

 

 

 

Stock

 

Stock

 

Stock

 

Paid-In Capital

 

Stock

 

Earnings

 

Interests

 

Income

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2010

 

$

274,022

 

$

96,321

 

$

817

 

$

3,660,842

 

$

(303,222

)

$

1,172,963

 

$

518,460

 

$

(22,659

)

$

5,397,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income attributable to SL Green

 

 

 

 

 

 

 

 

 

 

 

647,410

 

15,083

 

 

 

662,493

 

Preferred Dividend

 

 

 

 

 

 

 

 

 

 

 

(30,178

)

 

 

 

 

(30,178

)

Cash distributions declared ($0.55 per common share)

 

 

 

 

 

 

 

 

 

 

 

(46,649

)

 

 

 

 

(46,649

)

Cash distributions to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(143,579

)

 

 

(143,579

)

Comprehensive Income - Unrealized loss on derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,501

)

(3,501

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

902

 

902

 

Comprehensive Income - Unrealized loss on investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,187

)

(3,187

)

Net proceeds from exercise of stock options

 

 

 

 

 

2

 

10,035

 

 

 

 

 

 

 

 

 

10,037

 

Redemption of units and dividend reinvestment proceeds

 

 

 

 

 

 

898

 

 

 

 

 

 

 

 

 

898

 

Consolidation of joint venture

 

 

 

 

 

 

 

 

 

 

 

 

 

87,798

 

 

 

87,798

 

Reallocation of noncontrolling interests in the operating partnership

 

 

 

 

 

 

 

 

 

 

 

(39,040

)

 

 

 

 

(39,040

)

Issuance of common stock

 

 

 

 

 

70

 

531,236

 

 

 

 

 

 

 

 

 

531,306

 

Deferred compensation plan

 

 

 

 

 

3

 

696

 

(5,486

)

 

 

 

 

 

 

(4,787

)

Amortization of deferred compensation

 

 

 

 

 

 

 

33,252

 

 

 

 

 

 

 

 

 

33,252

 

Balance at December 31, 2011

 

$

274,022

 

$

96,321

 

$

892

 

$

4,236,959

 

$

(308,708

)

$

1,704,506

 

$

477,762

 

$

(28,445

)

$

6,453,309

 

 


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

 

7,738,982

 

1,515,463

 

 

 

9,254,445

 

 

 

9,254,445

 

Share Count at December 31, 2011 - Basic

 

86,045,684

 

2,764,737

 

 

88,810,421

 

 

88,810,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighting Factor

 

(2,283,288

)

(779,433

)

496,279

 

(2,566,442

)

 

 

(2,566,442

)

Weighted Average Share Count at December 31, 2011 - Diluted

 

83,762,396

 

1,985,304

 

496,279

 

86,243,979

 

 

86,243,979

 

 

18



 

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

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

Total

 

SLG Interest

 

Total

 

SLG Interest

 

Land & land interests

 

$

1,468,878

 

$

673,695

 

$

881,146

 

$

387,070

 

Buildings & improvements fee interest

 

4,686,948

 

2,024,794

 

4,191,247

 

1,765,824

 

Buildings & improvements leasehold

 

29,708

 

13,369

 

254,383

 

125,933

 

 

 

6,185,534

 

2,711,858

 

5,326,776

 

2,278,827

 

Less accumulated depreciation

 

(486,421

)

(201,221

)

(494,879

)

(216,338

)

 

 

 

 

 

 

 

 

 

 

Net real estate

 

$

5,699,113

 

$

2,510,637

 

$

4,831,897

 

$

2,062,489

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

93,646

 

40,568

 

67,764

 

31,186

 

Restricted cash

 

63,492

 

30,709

 

45,158

 

19,744

 

Debt investments

 

 

 

 

 

Tenant and other receivables, net of $968 reserve at 12/31/11

 

26,718

 

9,582

 

17,274

 

6,590

 

Deferred rents receivable, net of reserve for tenant credit loss of $3,162 at 12/31/11

 

80,015

 

31,732

 

95,116

 

42,014

 

Deferred costs, net

 

92,110

 

40,394

 

120,589

 

51,301

 

Other assets

 

243,615

 

105,909

 

170,148

 

66,200

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,298,709

 

$

2,769,531

 

$

5,347,946

 

$

2,279,524

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans payable

 

$

4,131,890

 

$

1,824,515

 

$

3,712,235

 

$

1,603,918

 

Derivative instruments-fair value

 

35,398

 

17,713

 

36,318

 

18,367

 

Accrued interest payable

 

11,269

 

4,806

 

9,596

 

3,921

 

Accounts payable and accrued expenses

 

68,371

 

33,896

 

50,983

 

24,276

 

Deferred revenue

 

130,379

 

49,068

 

127,692

 

44,941

 

Security deposits

 

5,508

 

2,697

 

8,874

 

4,450

 

Contributed Capital (1)

 

1,915,894

 

836,836

 

1,402,248

 

579,651

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

6,298,709

 

$

2,769,531

 

$

5,347,946

 

$

2,279,524

 

 

As of December 31, 2011 the Company had twenty two unconsolidated joint venture interests. These interests are accounted for on the equity method of accounting and, therefore, are not consolidated into the Company’s financial statements. We consolidated the accounts of the following joint ventures: a 51% interest in 919 Third Avenue, a 51% interest in 680 Washington Avenue, a 51% interest in 750 Washington Avenue and a 49.9% interest in 180 Maiden Lane.

 


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

 

19



 

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

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Three Months Ended December 31, 2011

 

September 30, 2011

 

Three Months Ended December 31, 2010

 

 

 

Total

 

SLG Interest

 

SLG Interest

 

Total

 

SLG Interest

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

102,078

 

$

43,260

 

$

41,009

 

$

122,578

 

$

57,350

 

Escalation and reimbursement revenues

 

8,631

 

3,815

 

3,652

 

12,646

 

6,958

 

Other income

 

8,172

 

4,079

 

6,334

 

1,156

 

469

 

Total Revenues, net

 

$

118,881

 

$

51,154

 

$

50,995

 

$

136,380

 

$

64,777

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

19,279

 

$

8,608

 

$

7,844

 

$

19,475

 

$

10,030

 

Ground rent

 

940

 

117

 

117

 

1,025

 

171

 

Real estate taxes

 

12,851

 

5,637

 

5,502

 

13,217

 

6,706

 

Total Operating Expenses

 

$

33,070

 

$

14,362

 

$

13,463

 

$

33,717

 

$

16,907

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

85,811

 

$

36,792

 

$

37,532

 

$

102,663

 

$

47,870

 

Cash NOI

 

$

78,738

 

$

35,315

 

$

37,468

 

$

84,277

 

$

39,403

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

96

 

$

44

 

$

737

 

$

30

 

$

15

 

Interest expense, net of interest income

 

61,618

 

26,702

 

23,118

 

55,159

 

24,503

 

Amortization of deferred financing costs

 

2,742

 

1,095

 

864

 

4,593

 

2,010

 

Depreciation and amortization

 

35,332

 

15,031

 

15,541

 

33,472

 

14,662

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

(13,977

)

$

(6,080

)

$

(2,728

)

$

9,409

 

$

6,680

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

35,288

 

15,021

 

15,535

 

33,438

 

14,654

 

FFO Contribution

 

$

21,311

 

$

8,941

 

$

12,807

 

$

42,847

 

$

21,334

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Add: Non real estate depreciation and amortization

 

$

2,786

 

$

1,105

 

$

870

 

$

4,627

 

$

2,018

 

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

 

(2,949

)

480

 

(1,152

)

(19,432

)

(9,141

)

Less: Second cycle tenant improvement

 

(3,114

)

(1,431

)

(2,457

)

(10,178

)

(5,154

)

Less: Second cycle leasing commissions

 

(520

)

(255

)

(616

)

(4,257

)

(2,109

)

Less: Recurring CAPEX

 

(210

)

(91

)

(63

)

(2,568

)

(1,508

)

FAD Adjustment

 

$

(4,007

)

$

(192

)

$

(3,418

)

$

(31,808

)

$

(15,894

)

 

20



 

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

 

 

 

Twelve Months Ended December 31, 2011

 

Twelve Months Ended December 31, 2010

 

 

 

Total

 

SLG Interest

 

Total

 

SLG Interest

 

Revenues

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

411,174

 

$

181,498

 

$

524,283

 

$

243,642

 

Escalation and reimbursement revenues

 

38,711

 

18,319

 

58,751

 

30,640

 

Other income

 

31,050

 

12,727

 

10,125

 

4,555

 

Total Revenues, net

 

$

480,935

 

$

212,544

 

$

593,159

 

$

278,837

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

71,830

 

$

33,675

 

$

90,415

 

$

45,417

 

Ground rent

 

3,683

 

474

 

4,100

 

684

 

Real estate taxes

 

51,511

 

23,499

 

66,588

 

33,003

 

Total Operating Expenses

 

$

127,024

 

$

57,648

 

$

161,103

 

$

79,104

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

353,911

 

$

154,896

 

$

432,056

 

$

199,733

 

Cash NOI

 

$

331,513

 

$

149,769

 

$

367,506

 

$

170,651

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

2,665

 

$

1,173

 

$

1,105

 

$

606

 

Interest expense, net of interest income

 

210,489

 

88,546

 

207,220

 

90,432

 

Amortization of deferred financing costs

 

12,911

 

4,996

 

17,546

 

7,351

 

Depreciation and amortization

 

137,070

 

58,598

 

141,284

 

61,739

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

(9,224

)

$

1,583

 

$

64,901

 

$

39,605

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

136,933

 

58,568

 

141,151

 

61,709

 

FFO Contribution

 

$

127,709

 

$

60,151

 

$

206,052

 

$

101,314

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

Add: Non real estate depreciation and amortization

 

$

13,048

 

$

5,027

 

$

17,696

 

$

7,390

 

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

 

(20,499

)

(4,508

)

(64,554

)

(29,472

)

Less: Second cycle tenant improvement

 

(19,655

)

(9,407

)

(30,146

)

(15,159

)

Less: Second cycle leasing commissions

 

(8,038

)

(3,336

)

(17,914

)

(9,368

)

Less: Recurring CAPEX

 

(1,609

)

(543

)

(5,603

)

(2,877

)

FAD Adjustment

 

$

(36,753

)

$

(12,767

)

$

(100,521

)

$

(49,486

)

 

21



 

SELECTED FINANCIAL DATA
Property NOI and Coverage Ratios
Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

2011

 

2011

 

2010

 

Property NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating NOI

 

$

168,272

 

$

129,040

 

$

159,643

 

$

636,457

 

$

499,026

 

NOI from discontinued operations

 

1,945

 

2,510

 

1,946

 

10,878

 

16,270

 

Total property operating NOI - consolidated

 

170,217

 

131,550

 

161,589

 

647,335

 

515,296

 

SLG share of property NOI from JVs

 

36,792

 

47,870

 

37,532

 

154,892

 

199,733

 

GAAP NOI

 

$

207,009

 

$

179,420

 

$

199,121

 

$

802,227

 

$

715,029

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Free rent (Net of Amortization)

 

6,725

 

5,344

 

5,065

 

18,737

 

16,240

 

Net FAS 141 adjustment

 

2,101

 

4,884

 

1,497

 

15,680

 

23,958

 

Straightline revenue adjustment

 

19,065

 

15,581

 

20,910

 

87,022

 

56,283

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Allowance for S/L tenant credit loss

 

2,127

 

1,289

 

1,371

 

7,263

 

4,290

 

Ground lease straight-line adjustment

 

113

 

64

 

95

 

262

 

256

 

Cash NOI

 

$

181,358

 

$

154,964

 

$

173,115

 

$

688,313

 

$

623,094

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Consolidated Debt Service and Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

79,700

 

61,292

 

75,428

 

290,171

 

233,645

 

Fixed amortization principal payments

 

10,353

 

7,269

 

9,484

 

36,647

 

28,224

 

Total Consolidated Debt Service

 

90,053

 

68,561

 

84,912

 

326,818

 

261,869

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments under ground lease arrangements

 

8,923

 

7,895

 

8,558

 

33,182

 

31,447

 

Dividend on perpetual preferred shares

 

7,545

 

7,545

 

7,545

 

30,178

 

29,749

 

Total Consolidated Fixed Charges

 

106,521

 

84,001

 

101,015

 

390,178

 

323,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Interest Coverage Ratio

 

2.4

 

2.7

 

2.4

 

2.7

 

3.1

 

Consolidated Debt Service Coverage Ratio

 

2.2

 

2.4

 

2.2

 

2.4

 

2.8

 

Consolidated Fixed Charge Coverage Ratio

 

1.8

 

2.0

 

1.8

 

2.0

 

2.3

 

 

22



 

SELECTED FINANCIAL DATA

2011 Same Store - Consolidated

Unaudited

($000’s omitted)

GRAPHIC

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

September 30,

 

December 31,

 

December 31,

 

 

 

 

 

2011

 

2010

 

%

 

2011

 

2011

 

2010

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

189,186

 

$

189,857

 

-0.4

%

$

190,382

 

$

764,973

 

$

759,170

 

0.8

%

 

Escalation & reimbursement revenues

 

29,041

 

26,732

 

8.6

%

30,010

 

115,056

 

114,116

 

0.8

%

 

Other income

 

2,597

 

5,244

 

-50.5

%

1,228

 

8,579

 

14,161

 

-39.4

%

 

Total Revenues

 

220,824

 

221,833

 

-0.5

%

221,620

 

888,608

 

887,447

 

0.1

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

51,765

 

49,866

 

3.8

%

53,182

 

205,864

 

201,669

 

2.1

%

 

Ground rent

 

9,048

 

8,069

 

12.1

%

8,735

 

33,769

 

32,073

 

5.3

%

 

Real estate taxes

 

35,483

 

33,983

 

4.4

%

36,534

 

146,296

 

141,856

 

3.1

%

 

Transaction related costs

 

3

 

322

 

-99.1

%

 

134

 

3,743

 

-96.4

%

 

 

 

96,299

 

92,240

 

4.4

%

98,451

 

386,063

 

379,341

 

1.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

124,525

 

129,593

 

-3.9

%

123,169

 

502,545

 

508,106

 

-1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

39,580

 

37,498

 

5.6

%

39,134

 

153,020

 

150,527

 

1.7

%

 

Depreciation & amortization

 

57,278

 

53,283

 

7.5

%

55,940

 

222,967

 

210,699

 

5.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

27,667

 

38,812

 

-28.7

%

28,095

 

126,558

 

146,880

 

-13.8

%

Plus:

Real estate depreciation & amortization

 

57,269

 

53,274

 

7.5

%

55,930

 

222,929

 

210,662

 

5.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

84,936

 

92,086

 

-7.8

%

84,025

 

349,487

 

357,542

 

-2.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

475

 

1,125

 

-57.8

%

609

 

1,681

 

6,136

 

-72.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

3

 

322

 

-99.1

%

 

134

 

3,743

 

-96.4

%

 

Interest expense & amortization of financing costs

 

39,580

 

37,498

 

5.6

%

39,134

 

153,020

 

150,527

 

1.7

%

 

Non-real estate depreciation

 

9

 

9

 

0.0

%

10

 

38

 

37

 

2.7

%

 

GAAP NOI

 

124,053

 

128,790

 

-3.7

%

122,560

 

500,998

 

505,713

 

-0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

3,789

 

2,509

 

51.0

%

3,177

 

11,440

 

9,878

 

15.8

%

 

Straightline revenue adjustment

 

6,123

 

7,516

 

-18.5

%

7,729

 

34,050

 

28,487

 

19.5

%

 

Rental income - FAS 141

 

5,172

 

5,708

 

-9.4

%

5,501

 

24,541

 

24,563

 

-0.1

%

Plus:

Ground lease straight-line adjustment

 

157

 

(183

)

-185.8

%

139

 

668

 

(1,177

)

-156.8

%

 

Allowance for S/L tenant credit loss

 

1,600

 

732

 

118.6

%

878

 

4,956

 

2,694

 

84.0

%

 

Cash NOI

 

$

110,726

 

$

113,606

 

-2.5

%

$

107,170

 

$

436,591

 

$

444,302

 

-1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

55.89

%

58.16

%

 

 

55.23

%

56.17

%

57.21

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

49.89

%

51.30

%

 

 

48.30

%

48.95

%

50.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

59.97

%

61.80

%

 

 

59.17

%

59.96

%

60.84

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

53.89

%

55.03

%

 

 

52.17

%

52.66

%

54.02

%

 

 

 

23



 

SELECTED FINANCIAL DATA

2011 Same Store - Joint Venture

Unaudited

($000’s omitted)

GRAPHIC

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

September 30,

 

December 31,

 

December 31,

 

 

 

 

 

2011

 

2010

 

%

 

2011

 

2011

 

2010

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

33,923

 

$

31,596

 

7.4

%

$

31,812

 

$

128,961

 

$

125,762

 

2.5

%

 

Escalation & reimbursement revenues

 

1,542

 

1,360

 

13.4

%

1,587

 

5,891

 

5,886

 

0.1

%

 

Other income

 

9

 

387

 

-97.7

%

2,327

 

2,451

 

2,045

 

19.9

%

 

Total Revenues

 

35,474

 

33,343

 

6.4

%

35,726

 

137,303

 

133,693

 

2.7

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

4,424

 

4,032

 

9.7

%

4,321

 

17,227

 

17,003

 

1.3

%

 

Ground rent

 

117

 

117

 

0.0

%

117

 

469

 

469

 

0.0

%

 

Real estate taxes

 

2,333

 

2,446

 

-4.6

%

2,396

 

9,807

 

9,880

 

-0.7

%

 

Transaction related costs

 

 

 

 

 

 

3

 

 

 

 

 

6,874

 

6,595

 

4.2

%

6,834

 

27,503

 

27,355

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

28,600

 

26,748

 

6.9

%

28,892

 

109,800

 

106,338

 

3.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

15,102

 

14,972

 

0.9

%

15,148

 

60,527

 

60,720

 

-0.3

%

 

Depreciation & amortization

 

10,874

 

10,453

 

4.0

%

11,047

 

42,638

 

41,571

 

2.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

2,624

 

1,323

 

98.3

%

2,697

 

6,635

 

4,047

 

63.9

%

Plus:

Real estate depreciation & amortization

 

10,865

 

10,446

 

4.0

%

11,042

 

42,610

 

41,545

 

2.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

13,489

 

11,769

 

14.6

%

13,739

 

49,245

 

45,592

 

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

53

 

253

 

-79.1

%

28

 

186

 

449

 

-58.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

 

 

 

 

 

 

3

 

 

 

Interest expense & amortization of financing costs

 

15,102

 

14,972

 

0.9

%

15,148

 

60,527

 

60,720

 

-0.3

%

 

Non-real estate depreciation

 

9

 

7

 

28.6

%

5

 

28

 

26

 

7.7

%

 

GAAP NOI

 

28,547

 

26,495

 

7.7

%

28,864

 

109,614

 

105,892

 

3.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

1,278

 

343

 

0.0

%

1,134

 

2,995

 

3,144

 

5

%

 

Straightline revenue adjustment

 

1,254

 

1,702

 

8.0

%

1,462

 

5,806

 

5,769

 

0.6

%

 

Rental income - FAS 141

 

1,538

 

504

 

205.2

%

508

 

2,993

 

2,013

 

48.7

%

Plus:

Ground lease straight-line adjustment

 

10

 

10

 

0.0

%

10

 

41

 

41

 

0.0

%

 

Allowance for S/L tenant credit loss

 

122

 

67

 

82.1

%

273

 

557

 

673

 

-17.2

%

 

Cash NOI

 

$

24,609

 

$

24,023

 

2.4

%

$

26,043

 

$

98,418

 

$

95,680

 

2.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

80.57

%

80.05

%

 

 

80.83

%

79.92

%

79.45

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

69.46

%

72.58

%

 

 

72.93

%

71.76

%

71.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

80.90

%

80.40

%

 

 

81.16

%

80.26

%

79.80

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

69.44

%

72.73

%

 

 

72.50

%

71.69

%

71.63

%

 

 

 

24



 

SELECTED FINANCIAL DATA

2011 Same Store - Combined

Unaudited

($000’s omitted)

GRAPHIC

 

 

 

Three Months Ended

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

September 30,

 

December 31,

 

December 31,

 

 

 

 

 

2011

 

2010

 

%

 

2011

 

2011

 

2010

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

223,109

 

$

221,453

 

0.7

%

$

222,194

 

$

893,934

 

$

884,932

 

1.0

%

 

Escalation & reimbursement revenues

 

30,583

 

28,092

 

8.9

%

31,597

 

120,947

 

120,002

 

0.8

%

 

Other income

 

2,606

 

5,631

 

-53.7

%

3,555

 

11,030

 

16,206

 

-31.9

%

 

Total Revenues

 

256,298

 

255,176

 

0.4

%

257,346

 

1,025,911

 

1,021,140

 

0.5

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

56,189

 

53,898

 

4.3

%

57,503

 

223,091

 

218,672

 

2.0

%

 

Ground rent

 

9,165

 

8,186

 

12.0

%

8,852

 

34,238

 

32,542

 

5.2

%

 

Real estate taxes

 

37,816

 

36,429

 

3.8

%

38,930

 

156,103

 

151,736

 

2.9

%

 

Transaction related costs

 

3

 

322

 

-99.1

%

 

134

 

3,746

 

-96.4

%

 

 

 

103,173

 

98,835

 

4.4

%

105,285

 

413,566

 

406,696

 

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

153,125

 

156,341

 

-2.1

%

152,061

 

612,345

 

614,444

 

-0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

54,682

 

52,470

 

4.2

%

54,282

 

213,547

 

211,247

 

1.1

%

 

Depreciation & amortization

 

68,152

 

63,736

 

6.9

%

66,987

 

265,605

 

252,270

 

5.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

30,291

 

40,135

 

-24.5

%

30,792

 

133,193

 

150,927

 

-11.8

%

Plus:

Real estate depreciation & amortization

 

68,134

 

63,720

 

6.9

%

66,972

 

265,539

 

252,207

 

5.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

98,425

 

103,855

 

-5.2

%

97,764

 

398,732

 

403,134

 

-1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

528

 

1,378

 

-61.7

%

637

 

1,867

 

6,585

 

-71.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

3

 

322

 

-99.1

%

 

134

 

3,746

 

-96.4

%

 

Interest expense & amortization of financing costs

 

54,682

 

52,470

 

4.2

%

54,282

 

213,547

 

211,247

 

1.1

%

 

Non-real estate depreciation

 

18

 

16

 

12.5

%

15

 

66

 

63

 

4.8

%

 

GAAP NOI

 

152,600

 

155,285

 

-1.7

%

151,424

 

610,612

 

611,605

 

-0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

5,067

 

2,852

 

0.0

%

4,311

 

14,435

 

13,022

 

-11

%

 

Straightline revenue adjustment

 

7,377

 

9,218

 

8.0

%

9,191

 

39,856

 

34,256

 

16.3

%

 

Rental income - FAS 141

 

6,710

 

6,212

 

8.0

%

6,009

 

27,534

 

26,576

 

3.6

%

Plus:

Ground lease straight-line adjustment

 

167

 

(173

)

-196.5

%

149

 

709

 

(1,136

)

-162.4

%

 

Allowance for S/L tenant credit loss

 

1,722

 

799

 

115.5

%

1,151

 

5,513

 

3,367

 

63.7

%

 

Cash NOI

 

$

135,335

 

$

137,629

 

-1.7

%

$

133,213

 

$

535,009

 

$

539,982

 

-0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

59.62

%

61.23

%

 

 

58.95

%

59.59

%

60.35

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

52.88

%

54.26

%

 

 

51.86

%

52.21

%

53.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

63.21

%

64.45

%

 

 

62.40

%

62.93

%

63.56

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

55.79

%

57.18

%

 

 

54.86

%

55.01

%

56.16

%

 

 

 

25



 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

Principal

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

12/31/2011

 

Coupon(1)

 

Amortization

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

29,906

 

5.67

%

922

 

Feb-13

 

28,984

 

 

Open

 

609 Fifth Avenue

 

94,963

 

5.85

%

1,616

 

Oct-13

 

92,062

 

 

Open

 

220 E 42nd Street

 

190,431

 

5.25

%

4,525

 

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

 

129,098

 

7.22

%

3,495

 

Oct-15

 

109,537

 

 

Open

 

500 West Putnam Avenue

 

24,563

 

5.52

%

503

 

Jan-16

 

22,376

 

 

Open

 

420 Lexington Avenue

 

187,182

 

7.50

%

2,002

 

Sep-16

 

175,740

 

 

Sep-12

 

1-6 Landmark Square

 

86,000

 

4.00

%

1,514

 

Dec-16

 

77,936

 

 

Jun-13

 

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

 

1 Madison Avenue - South Building

 

626,739

 

5.91

%

19,061

 

May-20

 

404,531

 

 

Open

 

919 Third Avenue

 

500,000

 

5.12

%

 

Jun-23

 

450,608

 

 

Jun-13

 

 

 

3,290,532

 

5.76

%

33,638

 

 

 

2,965,766

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

274,804

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Revolving credit facility

 

30,000

 

3.20

%

 

Nov-16

 

30,000

 

 

Open

 

Convertible notes

 

277,629

 

3.00

%

 

Oct-17

 

345,000

 

 

Open

 

Unsecured notes

 

249,565

 

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

 

119,424

 

3.00

%

 

Mar-27

(3)

120,157

 

 

Apr-12

 

 

 

1,400,657

 

5.19

%

 

 

 

1,469,392

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

4,772,910

 

5.61

%

33,638

 

 

 

4,516,879

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

521 Fifth Avenue (Libor +200 bps)

 

150,000

 

2.25

%

 

Apr-13

 

150,000

 

 

Open

 

1515 Broadway (Libor + 250 bps)

 

450,363

 

3.50

%

10,871

 

Dec-14

 

419,483

 

 

Open

 

180 Maiden Lane (Libor + 211.25 bps)

 

279,332

 

2.56

%

7,934

 

Nov-16

 

240,923

 

 

 

 

 

 

879,695

 

2.99

%

18,805

 

 

 

810,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior mortgage (GBP Libor + 250 bps)

 

62,792

 

3.47

%

 

Jun-13

 

62,792

 

 

Open

 

 

 

62,792

 

3.47

%

 

 

 

62,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (Libor + 150 bps)

 

320,000

 

1.81

%

 

Nov-16

 

320,000

 

 

Open

 

 

 

320,000

 

1.81

%

 

 

 

320,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Floating Rate Debt/Wtd Avg

 

1,262,487

 

2.71

%

18,805

 

 

 

1,193,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

6,035,397

 

5.00

%

52,443

 

 

 

5,710,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Joint Venture

 

1,824,515

 

4.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Balance & Interest Rate with SLG JV Debt

 

7,825,572

 

4.99

%

 

 

 

 

 

 

 

 

 

 

 


(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)

 

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 12/31/11

 

 

 

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

%

 

Apr-12

 

12,150

 

 

Open

 

100 Park Avenue

 

214,625

 

107,098

 

6.64

%

1,167

 

Sep-14

 

103,579

 

 

Open

 

One Court Square

 

315,000

 

94,500

 

4.91

%

 

Sep-15

 

94,500

 

 

Open

 

11 West 34th Street

 

17,761

 

5,328

 

4.82

%

81

 

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

 

3,040,803

 

1,344,555

 

5.73

%

1,248

 

 

 

1,331,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29 West 34th Street (Libor + 165 bps)

 

53,900

 

26,950

 

1.90

%

63

 

May-12

 

26,888

 

 

Open

 

379 West Broadway (Libor + 165 bps)

 

20,991

 

9,446

 

1.94

%

 

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)

 

84,698

 

42,349

 

1.63

%

789

 

Sep-12

 

41,561

 

 

Open

 

1552 Broadway (Libor + 300 bps)

 

95,405

 

47,703

 

3.28

%

 

Aug-13

 

47,703

 

 

Open

 

16 Court Street (Libor + 250 bps)

 

85,728

 

30,005

 

2.75

%

 

Oct-13

 

30,005

 

 

Open

 

180-182 Broadway (Libor + 275 bps)

 

30,722

 

7,834

 

3.00

%

 

Dec-13

 

7,834

 

 

Open

 

747 Madison (Libor + 275 bps)

 

33,125

 

11,041

 

3.02

%

 

Oct-14

 

11,041

 

 

Open

 

3 Columbus Circle (Libor + 210 bps)

 

254,896

 

124,644

 

2.47

%

3,734

 

Jan-16

 

111,380

 

 

Open

 

Mezzanine Debt (Libor + 90 bps)

 

30,000

 

15,000

 

1.15

%

 

Jun-16

 

15,000

 

 

Open

 

600 Lexington Avenue (Libor + 200 bps)

 

125,000

 

68,750

 

2.38

%

342

 

Oct-17

 

58,097

 

 

Open

 

388/390 Greenwich Street (Libor + 115 bps)

 

31,622

 

16,000

 

1.43

%

 

Dec-17

 

16,000

 

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

1,091,087

 

479,960

 

2.85

%

4,928

 

 

 

455,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Debt/Wtd Avg

 

4,131,890

 

1,824,515

 

4.97

%

6,175

 

 

 

1,786,652

 

 

 

 

 

 

Covenants

 

Revolving Credit Facility Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

44.7

%

Less than 60%

 

Fixed Charge Coverage

 

1.95

x

Greater than 1.5X

 

 

27



 

DEBT SUMMARY SCHEDULE - Reckson

 

Unaudited
($000’s omitted)

 

Consolidated

 

 

 

Principal

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

12/31/2011

 

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

 

274,804

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Revolving credit facility

 

30,000

 

3.20

%

 

Nov-16

 

30,000

 

 

Open

 

Unsecured notes

 

249,565

 

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

 

 

 

903,604

 

6.10

%

 

 

 

904,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

1,403,604

 

5.75

%

 

 

 

 

1,354,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (Libor + 150 bps)

 

320,000

 

1.81

%

 

Nov-16

 

320,000

 

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

320,000

 

1.81

%

 

 

 

320,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

1,723,604

 

5.02

%

 

 

 

1,674,843

 

 

 

 

 

 

Joint Venture

 

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 12/31/11

 

 

 

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

 

 

 

1,818,104

 

5.01

%

 

 

 

1,769,343

 

 

 

 

 

 


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

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

 

Covenants

 

Reckson Unsecured Notes Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

35.0

%

Less than 60%

 

Secured Debt / Total Assets

 

10.0

%

Less than 40%

 

Debt Service Coverage

 

3.1

 

Greater than 1.5

 

Unencumbered Assets / Unsecured Debt

 

303.0

%

Greater than 150%

 

 

Revolving Credit Facility Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

46.7

%

Less than 60%

 

Fixed Charge Coverage

 

3.65

x

Greater than 1.5X

 

Secured Debt / Total Assets

 

11.1

%

Less than 40%

 

Unsecured Debt / Unencumbered Assets

 

50.8

%

Less than 60%

 

 

28


 


 

SUMMARY OF GROUND LEASE ARRANGEMENTS

Consolidated
($000’s omitted)

GRAPHIC

 

 

 

2012 Scheduled

 

2013 Scheduled

 

2014 Scheduled

 

2015 Scheduled

 

Deferred Land

 

Year of

 

Property

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Lease Obligations (1)

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

625 Madison Avenue (2)

 

$

4,613

 

$

4,613

 

$

4,613

 

$

4,613

 

$

 

2022

(3)

461 Fifth Avenue (2)

 

2,100

 

2,100

 

2,100

 

2,100

 

 

2027

(4)

420 Lexington Avenue (2)

 

10,933

 

10,933

 

10,933

 

10,933

 

 

2029

(5)(6)

711 Third Avenue (2)

 

5,250

 

5,250

 

5,250

 

5,250

 

 

2033

 

673 First Avenue

 

3,010

 

3,010

 

3,010

 

3,010

 

18,495

 

2037

 

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

 

$

33,430

 

$

33,430

 

$

33,430

 

$

33,430

 

$

18,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

$

1,555

 

$

1,555

 

$

1,555

 

$

1,593

 

$

17,112

 

2037

 

 


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

(2) These ground leases are classified as operating leases and, therefore, do not appear on the balance sheet as an obligation.

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

(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 2080.

(6) Reflects 50% of the annual ground rent payment as the Company owns 50% of the fee interest.

 

29



 

DEBT AND PREFERRED EQUITY INVESTMENTS

 

($000’s omitted)

 

GRAPHIC

 

 

 

Assets

 

Weighted Average

 

Weighted Average

 

Current

 

 

 

Outstanding

 

Assets During Quarter

 

Yield During Quarter

 

Yield (2)

 

 

 

 

 

 

 

 

 

 

 

9/30/2010

 

$

907,936

 

$

919,252

 

9.13

%

7.27

%

 

 

 

 

 

 

 

 

 

 

Debt originations/accretion (1)

 

$

82,044

 

 

 

 

 

 

 

Preferred Equity originations/accretion

 

$

941

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(27,149

)

 

 

 

 

 

 

12/31/2010

 

$

963,772

 

$

926,440

 

7.93

%

7.90

%

 

 

 

 

 

 

 

 

 

 

Debt originations/accretion (1)

 

$

104,642

 

 

 

 

 

 

 

Preferred Equity originations/accretion

 

$

1,142

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(490,269

)

 

 

 

 

 

 

3/31/2011

 

$

579,287

 

$

883,368

 

7.37

%

6.19

%

 

 

 

 

 

 

 

 

 

 

Debt originations/accretion (1)

 

$

56,130

 

 

 

 

 

 

 

Preferred Equity originations/accretion

 

$

987

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(53,986

)

 

 

 

 

 

 

6/30/2011

 

$

582,418

 

$

579,434

 

6.12

%

6.28

%

 

 

 

 

 

 

 

 

 

 

Debt originations/accretion (1)

 

$

99,171

 

 

 

 

 

 

 

Preferred Equity originations/accretion

 

$

254,019

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(38,580

)

 

 

 

 

 

 

9/30/2011

 

$

897,028

 

$

811,836

 

7.99

%

8.02

%

 

 

 

 

 

 

 

 

 

 

Debt originations/accretion (1)

 

$

102,026

 

 

 

 

 

 

 

Preferred Equity originations/accretion

 

$

4,373

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(17,485

)

 

 

 

 

 

 

12/31/2011

 

$

985,942

 

$

961,012

 

8.20

%

8.36

%

 


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

(2) Includes interest, origination fees and amortized discount recognized in the last month of the quarter.

 

30



 

DEBT AND PREFERRED EQUITY INVESTMENTS

 

($000’s omitted)

GRAPHIC

 

 

 

 

 

 

 

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

 

42.27

%

14.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

139,067

 

$

1,781,099

 

$

508

 

9.32

%

9.35

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

383,534

 

$

1,250,000

 

$

752

 

7.69

%

7.92

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

345,061

 

$

1,406,260

 

$

374

 

9.89

%

10.26

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

86,939

 

$

0

 

$

815

 

2.78

%

2.86

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

8,391

 

$

796,693

 

$

186

 

3.77

%

3.86

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

19,950

 

$

975,890

 

$

227

 

5.47

%

1.74

%

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 12/31/11

 

$

985,942

 

$

6,238,442

 

$

546

 

8.20

%

8.36

%

 

Current Maturity Profile (2)

 

 


(1) Approximately 30.4% 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 3.0 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

 

$

203,081

 

New York City

 

Office

 

926,260

 

$

447

 

8.82

%

Preferred Equity

 

141,980

 

New York City

 

Office

 

480,000

 

$

269

 

12.33

%

Mortgage and Mezzanine

 

108,817

 

New York City

 

Office

 

1,109,000

 

$

1,109

 

2.67

%

Mortgage Loan

 

86,339

 

London, U.K.

 

Office

 

 

$

821

 

2.88

%

Mortgage and Mezzanine

 

64,973

 

New York City

 

Office/Retail

 

205,000

 

$

390

 

8.16

%

Mezzanine Loan

 

60,000

 

New York City

 

Office

 

170,000

 

$

337

 

10.06

%

Junior Mortgage Participation

 

49,000

 

New York City

 

Office

 

133,000

 

$

475

 

8.77

%

Mortgage and Mezzanine

 

46,416

 

New York City

 

Office

 

171,549

 

$

432

 

9.64

%

Mezzanine Loan

 

40,375

 

New York City

 

Office/Retail

 

165,000

 

$

1,722

 

9.87

%

Mezzanine Loan

 

35,000

 

New York City

 

Office/Retail

 

55,000

 

$

1,119

 

10.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

835,981

 

 

 

 

 

$

3,414,809

 

 

 

8.20

%

 


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

 

32



 

SELECTED PROPERTY DATA

 

Manhattan Properties

GRAPHIC

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

Dec-10

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

Downtown

 

Fee Interest

 

1

 

1,047,500

 

3

 

70.9

 

70.8

 

70.5

 

59.9

 

59.9

 

27,249,372

 

3

 

2

 

13

 

120 West 45th Street

 

Midtown

 

Fee Interest

 

1

 

440,000

 

1

 

84.3

 

85.3

 

86.6

 

87.6

 

99.0

 

22,021,056

 

2

 

2

 

25

 

220 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

1,135,000

 

4

 

95.2

 

95.5

 

91.4

 

92.4

 

92.4

 

47,646,300

 

5

 

4

 

31

 

317 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

450,000

 

1

 

85.6

 

86.1

 

85.8

 

86.9

 

89.5

 

21,413,532

 

2

 

2

 

81

 

333 West 34th Street

 

Penn Station

 

Fee Interest

 

1

 

345,400

 

1

 

90.2

 

90.2

 

90.2

 

90.2

 

78.5

 

12,904,176

 

1

 

1

 

3

 

420 Lexington Ave (Graybar)

 

Grand Central North

 

Leasehold Interest

 

1

 

1,188,000

 

4

 

90.3

 

86.4

 

87.5

 

89.7

 

89.9

 

59,331,852

 

7

 

5

 

218

 

461 Fifth Avenue (1)

 

Midtown

 

Leasehold Interest

 

1

 

200,000

 

1

 

98.8

 

98.8

 

98.8

 

98.8

 

96.9

 

15,236,376

 

2

 

1

 

16

 

485 Lexington Avenue

 

Grand Central North

 

Fee Interest

 

1

 

921,000

 

3

 

90.8

 

90.8

 

95.4

 

95.4

 

93.9

 

47,281,632

 

5

 

4

 

21

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

1

 

941,000

 

3

 

99.2

 

99.2

 

99.2

 

99.2

 

96.1

 

32,135,868

 

4

 

3

 

11

 

609 Fifth Avenue

 

Rockefeller Center

 

Fee Interest

 

1

 

160,000

 

1

 

84.7

 

84.2

 

83.0

 

85.0

 

85.0

 

13,232,748

 

1

 

1

 

9

 

625 Madison Avenue

 

Plaza District

 

Leasehold Interest

 

1

 

563,000

 

2

 

94.6

 

94.6

 

94.6

 

98.9

 

99.0

 

42,182,353

 

5

 

4

 

24

 

673 First Avenue

 

Grand Central South

 

Leasehold Interest

 

1

 

422,000

 

1

 

99.7

 

99.7

 

99.7

 

99.7

 

99.7

 

18,591,432

 

2

 

2

 

9

 

711 Third Avenue (2)

 

Grand Central North

 

Leasehold Interest

 

1

 

524,000

 

2

 

94.8

 

94.2

 

94.2

 

93.3

 

87.6

 

27,602,868

 

3

 

2

 

18

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

1

 

780,000

 

2

 

97.1

 

97.1

 

97.1

 

98.7

 

97.2

 

39,846,708

 

4

 

3

 

31

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

1

 

692,000

 

2

 

86.4

 

86.4

 

84.2

 

81.5

 

80.4

 

40,238,592

 

4

 

4

 

40

 

919 Third Avenue (3)

 

Grand Central North

 

Fee Interest

 

1

 

1,454,000

 

5

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

87,346,332

 

 

 

4

 

14

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1

 

1,062,000

 

3

 

99.9

 

99.9

 

99.9

 

99.5

 

97.6

 

75,492,684

 

8

 

7

 

19

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

1

 

562,000

 

2

 

90.0

 

91.5

 

87.1

 

87.4

 

86.1

 

32,582,868

 

4

 

3

 

40

 

1 Madison Avenue

 

Park Avenue South

 

Fee Interest

 

1

 

1,176,900

 

4

 

99.8

 

99.8

 

99.8

 

99.8

 

99.8

 

67,536,096

 

8

 

6

 

2

 

331 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

114,900

 

0

 

96.9

 

96.9

 

96.9

 

96.9

 

99.5

 

4,947,864

 

1

 

0

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

20

 

14,178,700

 

45

%

92.9

%

92.7

%

92.5

%

92.1

%

91.4

%

$

734,820,709

 

72

%

60

%

642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

142,000

 

0

 

95.5

 

 

 

 

 

6,978,300

 

1

 

1

 

90

 

110 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

205,000

 

1

 

69.9

 

71.2

 

72.6

 

 

 

6,682,056

 

1

 

1

 

19

 

125 Park Avenue

 

Grand Central

 

Fee Interest

 

1

 

604,245

 

2

 

70.0

 

94.0

 

94.0

 

94.2

 

99.1

 

24,657,036

 

3

 

2

 

17

 

180 Maiden Lane (4)

 

Financial East

 

Fee Interest

 

1

 

1,090,000

 

3

 

97.7

 

 

 

 

 

52,810,680

 

 

 

2

 

5

 

521 Fifth Avenue

 

Grand Central

 

Fee Interest

 

1

 

460,000

 

1

 

90.9

 

92.1

 

88.9

 

83.3

 

80.7

 

23,224,260

 

3

 

2

 

47

 

1515 Broadway

 

Times Square

 

Fee Interest

 

1

 

1,750,000

 

6

 

100.0

 

100.0

 

98.5

 

98.5

 

98.0

 

107,373,252

 

12

 

9

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

6

 

4,251,245

 

14

%

92.5

%

95.6

%

94.3

%

95.0

%

95.4

%

$

221,725,584

 

19

%

17

%

191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Manhattan Consolidated Properties

 

26

 

18,429,945

 

59

%

92.8

%

93.2

%

92.8

%

92.6

%

92.1

%

$

956,546,293

 

91

%

77

%

833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue - 50%

 

Grand Central South

 

Fee Interest

 

1

 

834,000

 

3

 

95.0

 

95.0

 

95.0

 

93.2

 

91.9

 

51,129,624

 

 

 

2

 

35

 

800 Third Avenue - 42.95%

 

Grand Central North

 

Fee Interest

 

1

 

526,000

 

2

 

84.3

 

80.9

 

80.9

 

80.9

 

80.8

 

25,080,396

 

 

 

1

 

36

 

388 & 390 Greenwich Street - 50.6%

 

Downtown

 

Fee Interest

 

2

 

2,635,000

 

8

 

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

%

97.3

%

97.0

%

97.0

%

96.6

%

96.4

%

$

215,472,276

 

 

 

9

%

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue - 49.5%

 

Park Avenue

 

Fee Interest

 

1

 

1,219,158

 

4

 

74.5

 

78.2

 

78.2

 

 

 

71,915,628

 

 

 

3

 

33

 

600 Lexington Avenue - 55%

 

Eastside

 

Fee Interest

 

1

 

303,515

 

1

 

72.6

 

77.8

 

80.9

 

81.9

 

84.6

 

14,216,808

 

 

 

1

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

2

 

1,522,673

 

5

%

74.1

%

78.2

%

78.8

%

81.9

%

84.6

%

$

86,132,436

 

 

 

4

%

56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

7

 

6,191,673

 

20

%

91.6

%

92.3

%

92.5

%

95.7

%

95.7

%

$

301,604,712

 

 

 

13

%

129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Grand Total / Weighted Average

 

33

 

24,621,618

 

78

%

92.5

%

93.0

%

92.7

%

93.3

%

92.9

%

$

1,258,151,005

 

 

 

 

 

962

 

Manhattan Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,031,117,133

 

 

 

90

%

 

 

Manhattan Same Store Occupancy % - Combined

 

 

 

18,847,700

 

77

%

94.0

%(5)

93.8

%

93.6

%

93.2

%

92.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

64

 

31,426,318

 

100

%

91.2

%

91.4

%

91.3

%

91.7

%

91.6

%

$

1,431,524,857

 

 

 

 

 

1,385

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,141,412,826

 

 

 

100

%

 

 

 


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

(2) SL Green owns 50% of the building fee.

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

(4) SL Green holds a 49.9% interest in this consolidated joint venture asset.

(5) Excluding 100 Church Street, which is in lease-up, occupancy would be 95.4% as of December 31, 2011.

 

33



 

SELECTED PROPERTY DATA

Suburban Properties

GRAPHIC

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

Dec-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

 

75.4

 

75.5

 

73.7

 

74.7

 

74.7

 

10,868,568

 

1

 

1

 

26

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

180,000

 

1

 

73.6

 

73.6

 

73.6

 

72.5

 

72.5

 

3,654,936

 

0

 

0

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

1

 

178,000

 

1

 

85.5

 

84.9

 

84.9

 

84.4

 

84.9

 

3,186,120

 

0

 

0

 

13

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

250,000

 

1

 

61.2

 

61.2

 

61.2

 

59.8

 

60.6

 

2,808,780

 

0

 

0

 

8

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

245,000

 

1

 

87.5

 

87.5

 

92.4

 

92.4

 

92.4

 

6,348,204

 

1

 

1

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

228,000

 

1

 

78.1

 

76.2

 

76.2

 

76.2

 

76.2

 

4,105,068

 

0

 

1

 

7

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

1

 

130,100

 

0

 

93.6

 

95.3

 

94.4

 

94.4

 

94.4

 

4,004,304

 

0

 

0

 

10

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

1

 

384,000

 

1

 

94.3

 

94.3

 

94.3

 

94.6

 

90.5

 

13,043,124

 

1

 

1

 

16

 

Westchester, NY Subtotal/Weighted Average

 

13

 

2,135,100

 

8

%

80.6

%

80.5

%

80.6

%

80.6

%

80.0

%

$

48,019,104

 

5

%

5

%

96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

6

 

826,000

 

3

 

82.6

 

81.5

 

85.3

 

83.0

 

88.7

 

18,359,388

 

2

 

2

 

99

 

680 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

133,000

 

0

 

88.5

 

88.5

 

88.5

 

88.5

 

84.5

 

4,001,172

 

 

 

0

 

7

 

750 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

192,000

 

1

 

93.6

 

93.6

 

93.6

 

91.6

 

95.4

 

7,127,976

 

 

 

0

 

9

 

1055 Washington Boulevard

 

Stamford, Connecticut

 

Leasehold Interest

 

1

 

182,000

 

1

 

84.5

 

87.7

 

89.2

 

91.3

 

86.6

 

5,800,368

 

1

 

1

 

21

 

300 Main Street

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

0

 

88.8

 

87.0

 

87.0

 

89.0

 

89.0

 

1,773,252

 

0

 

0

 

18

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

1

 

143,400

 

0

 

53.3

 

47.7

 

48.7

 

50.2

 

50.2

 

2,214,900

 

0

 

0

 

15

 

500 West Putnam Avenue

 

Greenwich, Connecticut

 

Fee Interest

 

1

 

121,500

 

0

 

51.3

 

51.2

 

51.2

 

51.2

 

68.2

 

2,678,124

 

0

 

0

 

9

 

Connecticut Subtotal/Weighted Average

 

12

 

1,727,900

 

4

%

80.3

%

79.5

%

81.5

%

80.8

%

84.3

%

$

41,955,180

 

3

%

3

%

178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

25

 

3,863,000

 

12

%

80.5

%

80.1

%

81.0

%

80.7

%

81.9

%

$

89,974,284

 

9

%

8

%

274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Court Square - 30%

 

Long Island City, New York

 

Fee Interest

 

1

 

1,402,000

 

4

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

39,819,192

 

 

 

1

 

1

 

The Meadows - 50%

 

Rutherford, New Jersey

 

Fee Interest

 

2

 

582,100

 

2

 

79.0

 

78.2

 

78.8

 

79.5

 

83.2

 

11,685,804

 

 

 

1

 

49

 

16 Court Street - 35%

 

Brooklyn, NY

 

Fee Interest

 

1

 

317,600

 

1

 

90.3

 

89.9

 

88.7

 

88.5

 

87.5

 

10,340,508

 

 

 

0

 

66

 

Jericho Plaza - 20.26%

 

Jericho, New York

 

Fee Interest

 

2

 

640,000

 

2

 

95.2

 

95.3

 

95.3

 

95.3

 

95.3

 

21,554,064

 

 

 

0

 

33

 

Total / Weighted Average Unconsolidated Properties

 

6

 

2,941,700

 

9

%

93.8

%

93.6

%

93.6

%

93.7

%

94.3

%

$

83,399,568

 

 

 

2

%

149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Grand Total / Weighted Average

 

31

 

6,804,700

 

22

%

86.2

%

85.9

%

86.4

%

86.3

%

87.3

%

$

173,373,852

 

 

 

 

 

423

 

Suburban Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

110,295,692

 

 

 

10

%

 

 

Suburban Same Store Occupancy % - Combined

 

 

 

6,804,700

 

100

%

86.2

%

85.9

%

86.4

%

86.3

%

87.3

%

 

 

 

 

 

 

 

 

 


(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

 

2,605,440

 

14,921,159

 

5

 

2

 

747 Madison Avenue - 33.33%

 

Plaza District

 

Fee Interest

 

1

 

10,000

 

3

 

100.0

 

100.0

 

 

 

 

5,004,000

 

66,737,118

 

7

 

1

 

1604 Broadway - 63%

 

Times Square

 

Leasehold Interest

 

1

 

29,876

 

9

 

23.7

 

23.7

 

23.7

 

23.7

 

23.7

 

2,001,902

 

7,490,827

 

5

 

2

 

11 West 34th Street - 30%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

17,150

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

1,802,500

 

15,382,405

 

2

 

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

 

6,845,232

 

23,349,965

 

14

 

1

 

27-29 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

15,600

 

4

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,242,720

 

47,967,830

 

9

 

2

 

379 West Broadway - 45% (2)

 

Cast Iron/Soho

 

Leasehold Interest

 

1

 

62,006

 

18

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

3,512,880

 

22,216,815

 

6

 

5

 

717 Fifth Avenue - 32.75%

 

Midtown/Plaza District

 

Fee Interest

 

1

 

119,550

 

34

 

89.4

 

79.4

 

79.4

 

75.8

 

75.8

 

33,579,792

 

279,810,004

 

45

 

7

 

Williamsburg Terrace

 

Brooklyn, NY

 

Fee Interest

 

1

 

52,000

 

15

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

1,575,069

 

16,357,696

 

6

 

3

 

Total / Weighted Average Retail Properties

 

 

 

9

 

349,282

 

100

%

89.9

%

85.1

%

85.8

%

84.5

%

84.5

%

$

61,169,535

 

$

494,233,818

 

100

%

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEVELOPMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Columbus Circle - 48.9%

 

Columbus Circle

 

Fee Interest

 

1

 

741,500

 

53

 

16.8

 

19.7

 

19.7

 

20.1

 

 

12,399,200

 

497,898,974

 

69

 

26

 

125 Chubb Way

 

Lyndhurst, NJ

 

Fee Interest

 

1

 

278,000

 

20

 

32.1

 

32.1

 

10.7

 

10.7

 

10.7

 

1,918,123

 

48,086,026

 

22

 

2

 

150 Grand Street

 

White Plains, NY

 

Fee Interest

 

1

 

85,000

 

6

 

26.0

 

18.3

 

14.5

 

15.8

 

15.8

 

527,160

 

16,094,456

 

6

 

14

 

1552-1560 Broadway - 50%

 

Times Square

 

Fee Interest

 

2

 

35,897

 

3

 

59.7

 

59.7

 

 

 

 

 

137,384,070

 

 

2

 

7 Renaissance Square - 50%

 

White Plains, NY

 

Fee Interest

 

1

 

65,641

 

5

 

 

 

 

 

 

 

4,785,754

 

 

 

180-182 Broadway - 25.5%

 

Cast Iron/Soho

 

Fee Interest

 

2

 

153,000

 

11

 

 

 

 

 

 

 

68,106,006

 

 

 

7 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

36,800

 

3

 

10.8

 

10.8

 

10.8

 

10.8

 

10.8

 

287,664

 

9,313,944

 

3

 

1

 

Total / Weighted Average Development Properties

 

 

 

9

 

1,395,838

 

100

%

18.7

%

19.8

%

14.1

%

15.3

%

8.8

%

$

15,132,147

 

$

781,669,230

 

100

%

45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

Dec-10

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

333 West 34th Street

 

Penn Station

 

Fee Interest

 

345,400

 

3

 

90.2

 

90.2

 

90.2

 

90.2

 

78.5

 

12,904,176

 

4

 

4

 

3

 

461 Fifth Avenue

 

Midtown

 

Leasehold Interest

 

200,000

 

2

 

98.8

 

98.8

 

98.8

 

98.8

 

96.9

 

15,236,376

 

5

 

4

 

16

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

941,000

 

9

 

99.2

 

99.2

 

99.2

 

99.2

 

96.1

 

32,135,868

 

11

 

9

 

11

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

780,000

 

8

 

97.1

 

97.1

 

97.1

 

98.7

 

97.2

 

39,846,708

 

13

 

11

 

31

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

692,000

 

7

 

86.4

 

86.4

 

84.2

 

81.5

 

80.4

 

40,238,592

 

13

 

11

 

40

 

919 Third Avenue

 

Grand Central North

 

Fee Interest (1)

 

1,454,000

 

14

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

87,346,332

 

 

 

12

 

14

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1,062,000

 

10

 

99.9

 

99.9

 

99.9

 

99.5

 

97.6

 

75,492,684

 

25

 

21

 

19

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

562,000

 

5

 

90.0

 

91.5

 

87.1

 

87.4

 

86.1

 

32,582,868

 

11

 

9

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

6,036,400

 

59

%

96.4

%

96.5

%

95.9

%

95.7

%

93.7

%

$

335,783,604

 

82

%

80

%

174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

 

 

 

 

6,036,400

 

59

%

96.4

%

96.5

%

95.9

%

95.7

%

93.7

%

$

335,783,604

 

 

 

 

 

174

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

292,983,901

 

 

 

80

%

 

 

 

Suburban Properties - Reckson Portfolio

 

 

 

 

 

 

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

Dec-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

 

74.9

 

1,549,392

 

1

 

0

 

1

 

1100 King Street - 2 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

80.3

 

80.3

 

80.3

 

79.4

 

79.4

 

1,369,176

 

0

 

0

 

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

 

1,914,936

 

1

 

1

 

5

 

1100 King Street - 4 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

59.4

 

59.4

 

49.0

 

55.9

 

55.9

 

1,589,052

 

1

 

0

 

7

 

1100 King Street - 5 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

79.2

 

79.9

 

79.9

 

79.9

 

79.9

 

1,994,208

 

1

 

1

 

7

 

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

 

2,451,804

 

1

 

1

 

3

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

180,000

 

2

 

73.6

 

73.6

 

73.6

 

72.5

 

72.5

 

3,654,936

 

1

 

1

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

178,000

 

2

 

85.5

 

84.9

 

84.9

 

84.4

 

84.9

 

3,186,120

 

1

 

1

 

13

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

250,000

 

2

 

61.2

 

61.2

 

61.2

 

59.8

 

60.6

 

2,808,780

 

1

 

1

 

8

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

245,000

 

2

 

87.5

 

87.5

 

92.4

 

92.4

 

92.4

 

6,348,204

 

2

 

2

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

228,000

 

2

 

78.1

 

76.2

 

76.2

 

76.2

 

76.2

 

4,105,068

 

1

 

1

 

7

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

130,100

 

1

 

93.6

 

95.3

 

94.4

 

94.4

 

94.4

 

4,004,304

 

1

 

1

 

10

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

384,000

 

4

 

94.3

 

94.3

 

94.3

 

94.6

 

90.5

 

13,043,124

 

4

 

4

 

16

 

680 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

133,000

 

1

 

88.5

 

88.5

 

88.5

 

88.5

 

84.5

 

4,001,172

 

 

 

1

 

7

 

750 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

192,000

 

2

 

93.6

 

93.6

 

93.6

 

91.6

 

95.4

 

7,127,976

 

 

 

1

 

9

 

1055 Washington Avenue

 

Stamford, Connecticut

 

Leasehold Interest

 

182,000

 

2

 

84.5

 

87.7

 

89.2

 

91.3

 

86.6

 

5,800,368

 

2

 

2

 

21

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

143,400

 

1

 

53.3

 

47.7

 

48.7

 

50.2

 

50.2

 

2,214,900

 

1

 

1

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

2,785,500

 

27

%

80.7

%

80.6

%

80.8

%

80.8

%

80.2

%

$

67,163,520

 

18

%

17

%

148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Court Square - 30%

 

Long Island City, New York

 

Fee Interest

 

1,402,000

 

14

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

39,819,192

 

 

 

3

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

 

 

1,402,000

 

14

%

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

$

39,819,192

 

 

 

3

%

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

 

 

 

 

4,187,500

 

41

%

87.2

%

87.1

%

87.2

%

87.3

%

86.8

%

$

106,982,712

 

 

 

 

 

149

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

73,655,995

 

 

 

20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reckson Portfolio Grand Total

 

 

 

 

 

10,223,900

 

100

%

92.6

%

92.6

%

92.3

%

92.2

%

90.9

%

$

442,766,316

 

 

 

 

 

323

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

366,639,896

 

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

 

$

163,600,945

(1)

$

36.97

 

11.4

%

$

82,128,477

 

7.2

%

A-

 

Viacom International, Inc.

 

1515 Broadway

 

2015 & 2020

 

1,271,881

 

78,331,587

 

$

61.59

 

5.5

%

78,331,587

 

6.9

%

BBB+

 

Credit Suisse Securities (USA), Inc.

 

1 Madison Avenue & 280 Park Avenue

 

2012, 2014 & 2020

 

1,250,893

 

72,916,684

 

$

58.29

 

5.1

%

72,916,684

 

6.4

%

A+

 

AIG Employee Services, Inc.

 

180 Maiden Lane

 

2014

 

803,222

 

41,826,044

 

$

52.07

 

2.9

%

20,879,561

 

1.8

%

A-

 

Random House, Inc.

 

1745 Broadway

 

2018

 

644,598

 

34,761,205

 

$

53.93

 

2.4

%

11,213,965

 

1.0

%

BBB+

 

Debevoise & Plimpton, LLP

 

919 Third Avenue

 

2021

 

619,353

 

40,522,397

 

$

65.43

 

2.8

%

20,666,422

 

1.8

%

 

 

Omnicom Group, Inc.

 

220 East 42nd Street & 420 Lexington Avenue

 

2017

 

494,476

 

20,406,901

 

$

41.27

 

1.4

%

20,406,901

 

1.8

%

BBB+

 

The City of New York

 

16 Court Street & 100 Church Street

 

2013, 2014 & 2017

 

345,903

 

14,378,610

 

$

41.57

 

1.0

%

13,316,641

 

1.2

%

 

 

Advance Magazine Group, Fairchild Publications

 

750 Third Avenue & 485 Lexington Avenue

 

2021

 

339,195

 

14,901,197

 

$

43.93

 

1.0

%

14,901,197

 

1.3

%

 

 

Ralph Lauren Corporation

 

625 Madison Avenue & 379 West Broadway

 

2017 & 2019

 

295,965

 

18,703,761

 

$

63.20

 

1.3

%

18,703,761

 

1.6

%

A-

 

C.B.S. Broadcasting, Inc.

 

555 West 57th Street

 

2023

 

282,385

 

10,298,482

 

$

36.47

 

0.7

%

10,298,482

 

0.9

%

BBB

 

Schulte, Roth & Zabel LLP

 

919 Third Avenue

 

2021

 

263,186

 

15,802,296

 

$

60.04

 

1.1

%

8,059,171

 

0.7

%

 

 

The Metropolitan Transportation Authority

 

333 West 34th Street & 420 Lexington Avenue

 

2016 & 2021

 

242,663

 

8,689,671

 

$

35.81

 

0.6

%

8,689,671

 

0.8

%

 

 

New York Presbyterian Hospital

 

673 First Avenue

 

2021

 

232,772

 

9,317,434

 

$

40.03

 

0.7

%

9,317,434

 

0.8

%

 

 

BMW of Manhattan

 

555 West 57th Street

 

2022

 

227,782

 

5,322,447

 

$

23.37

 

0.4

%

5,322,447

 

0.5

%

 

 

Stroock, Stroock & Lavan LLP

 

180 Maiden Lane

 

2023

 

223,434

 

9,964,354

 

$

44.60

 

0.7

%

4,974,205

 

0.4

%

 

 

The Travelers Indemnity Company

 

485 Lexington Avenue & 2 Jericho Plaza

 

2015 & 2016

 

213,456

 

10,579,436

 

$

49.56

 

0.7

%

9,534,724

 

0.8

%

AA

 

The City University of New York - CUNY

 

555 West 57th Street & 16 Court Street

 

2012, 2015 & 2030

 

207,136

 

7,414,626

 

$

35.80

 

0.5

%

6,869,478

 

0.6

%

 

 

Verizon

 

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

 

Various

 

204,076

 

5,715,694

 

$

28.01

 

0.8

%

5,715,694

 

1.1

%

A-

 

Amerada Hess Corp.

 

1185 Avenue of the Americas

 

2027

 

181,569

 

11,983,375

 

$

66.00

 

0.8

%

11,983,375

 

1.0

%

BBB

 

HF Management Services LLC

 

100 Church Street

 

2032

 

172,577

 

5,004,733

 

$

29.00

 

0.3

%

5,004,733

 

0.4

%

 

 

Fuji Color Processing Inc.

 

200 Summit Lake Drive

 

2013

 

165,880

 

5,210,673

 

$

31.41

 

0.4

%

5,210,673

 

0.5

%

AA-

 

King & Spalding

 

1185 Avenue of the Americas

 

2025

 

162,243

 

9,766,164

 

$

60.19

 

0.7

%

9,766,164

 

0.9

%

 

 

United Nations

 

220 East 42nd Street

 

2014, 2017, 2021 & 2022

 

162,146

 

7,148,961

 

$

44.09

 

0.5

%

7,148,961

 

0.6

%

 

 

News America Incorporated

 

1185 Avenue of the Americas

 

2020

 

161,722

 

13,374,080

 

$

82.70

 

0.9

%

13,374,080

 

1.2

%

BBB+

 

National Football League

 

280 Park Avenue

 

2012

 

159,368

 

11,665,803

 

$

73.20

 

0.8

%

5,770,081

 

0.5

%

 

 

National Hockey League

 

1185 Avenue of the Americas

 

2022

 

148,217

 

11,440,497

 

$

77.19

 

0.8

%

11,440,497

 

1.0

%

 

 

New York Hospitals Center/Mount Sinai

 

625 Madison Avenue & 673 First Avenue

 

2016, 2021 & 2026

 

146,917

 

6,617,304

 

$

45.04

 

0.5

%

6,617,304

 

0.6

%

 

 

D.E. Shaw and Company L.P.

 

120 West 45th Street

 

2013, 2015 & 2021

 

145,964

 

9,046,667

 

$

61.98

 

0.6

%

9,046,667

 

0.8

%

 

 

Banque National De Paris

 

919 Third Avenue

 

2016

 

145,834

 

9,174,537

 

$

62.91

 

0.6

%

4,679,014

 

0.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

14,339,845

 

$

683,886,566

(1)

$

47.69

 

48.2

%

$

512,288,053

 

45.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Portfolio + Allocated JV Properties

 

 

 

31,426,318

 

$

1,431,524,857

(1)

$

45.55

 

 

 

$

1,141,412,826

 

 

 

 

 

 


(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 $47.66.

Total PSF annualized rent for the largest tenants would be $50.99 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $47.06.

(2) - 43% 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 9/30/11

 

 

 

 

 

1,641,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:  Acquired Vacancies

 

51 East 42nd Street

 

 

 

6,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180 Maiden Lane

 

 

 

25,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

110 East 42nd Street

 

3

 

5,111

 

5,111

 

$

47.31

 

 

 

120 West 45th Street

 

1

 

15,981

 

15,981

 

$

62.05

 

 

 

125 Park Avenue

 

10

 

146,137

 

146,137

 

$

47.48

 

 

 

220 East 42nd Street

 

1

 

2,076

 

2,676

 

$

61.02

 

 

 

280 Park Avenue

 

2

 

45,617

 

45,617

 

$

73.84

 

 

 

317 Madison Avenue

 

1

 

2,906

 

3,106

 

$

57.13

 

 

 

331 Madison Avenue

 

1

 

3,000

 

3,000

 

$

41.58

 

 

 

420 Lexington Avenue

 

7

 

10,598

 

22,296

 

$

50.74

 

 

 

461 Fifth Avenue

 

2

 

12,988

 

13,132

 

$

77.86

 

 

 

521 Fifth Avenue

 

1

 

5,822

 

5,822

 

$

39.78

 

 

 

555 West 57th Street

 

1

 

2,900

 

2,900

 

$

36.50

 

 

 

600 Lexington Avenue

 

4

 

27,495

 

26,871

 

$

66.70

 

 

 

609 Fifth Avenue

 

1

 

551

 

631

 

$

75.61

 

 

 

625 Madison Avenue

 

1

 

25,334

 

25,839

 

$

75.00

 

 

 

1350 Avenue of the Americas

 

7

 

59,647

 

60,129

 

$

58.27

 

 

 

Total/Weighted Average

 

43

 

366,163

 

379,248

 

$

57.43

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

220 East 42nd Street

 

1

 

2,000

 

2,400

 

$

42.55

 

 

 

Total/Weighted Average

 

1

 

2,000

 

2,400

 

$

42.55

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

280 Park Avenue

 

1

 

204

 

204

 

$

29.41

 

 

 

317 Madison Avenue

 

1

 

59

 

63

 

$

25.00

 

 

 

420 Lexington Avenue

 

1

 

47

 

50

 

$

12.00

 

 

 

521 Fifth Avenue

 

1

 

83

 

140

 

$

25.00

 

 

 

600 Lexington Avenue

 

1

 

148

 

148

 

$

30.00

 

 

 

1515 Broadway

 

1

 

145

 

171

 

$

35.00

 

 

 

Total/Weighted Average

 

6

 

686

 

776

 

$

28.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

43

 

366,163

 

379,248

 

$

57.43

 

 

 

Retail

 

1

 

2,000

 

2,400

 

$

42.55

 

 

 

Storage

 

6

 

686

 

776

 

$

28.48

 

 

 

 

 

50

 

368,849

 

382,424

 

$

57.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

2,042,372

 

 

 

 

 

 


(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 12/31/11

 

 

 

 

 

2,042,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110 East 42nd Street

 

1

 

3.6

 

2,313

 

2,313

 

$

46.00

 

$

46.53

 

$

2.08

 

 

 

 

120 West 45th Street

 

2

 

7.5

 

11,668

 

11,917

 

$

49.01

 

$

56.93

 

$

20.29

 

4.8

 

 

 

317 Madison Avenue

 

1

 

2.0

 

952

 

1,180

 

$

40.00

 

$

 

$

 

 

 

 

331 Madison Avenue

 

1

 

3.0

 

3,000

 

3,704

 

$

38.00

 

$

33.68

 

$

3.29

 

 

 

 

420 Lexington Avenue

 

16

 

6.4

 

57,234

 

52,726

 

$

47.75

 

$

55.13

 

$

52.21

 

2.2

 

 

 

461 Fifth Avenue

 

2

 

9.5

 

12,988

 

13,842

 

$

68.28

 

$

73.87

 

$

37.56

 

9.0

 

 

 

555 West 57th Street

 

1

 

15.1

 

3,038

 

3,375

 

$

40.00

 

$

31.36

 

$

55.00

 

11.0

 

 

 

600 Lexington Avenue

 

2

 

8.1

 

11,935

 

11,962

 

$

69.45

 

$

68.69

 

$

44.76

 

3.3

 

 

 

609 Fifth Avenue

 

2

 

10.3

 

1,423

 

1,659

 

$

58.41

 

$

 

$

73.84

 

4.6

 

 

 

625 Madison Avenue

 

1

 

10.8

 

25,228

 

24,056

 

$

62.00

 

$

73.30

 

$

65.00

 

10.0

 

 

 

711 Third Avenue

 

1

 

3.1

 

3,016

 

3,586

 

$

47.00

 

$

 

$

11.15

 

1.0

 

 

 

800 Third Avenue

 

3

 

8.7

 

17,738

 

18,067

 

$

54.82

 

$

47.50

 

$

 

4.2

 

 

 

1350 Avenue of the Americas

 

6

 

7.7

 

51,565

 

52,825

 

$

56.24

 

$

56.55

 

$

22.95

 

3.6

 

 

 

Total/Weighted Average

 

39

 

7.9

 

202,098

 

201,212

 

$

54.79

 

$

59.24

 

$

35.74

 

4.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

1

 

10.0

 

1,743

 

1,764

 

$

30.00

 

$

 

$

 

6.0

 

 

 

125 Park Avenue

 

1

 

10.0

 

815

 

906

 

$

150.00

 

$

133.40

 

$

 

3.0

 

 

 

1185 Avenue of the Americas

 

1

 

10.0

 

779

 

787

 

$

70.00

 

$

72.76

 

$

 

4.0

 

 

 

Total/Weighted Average

 

3

 

10.0

 

3,337

 

3,457

 

$

70.56

 

$

105.21

 

$

 

4.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125 Park Avenue

 

1

 

10.0

 

750

 

875

 

$

25.00

 

$

21.43

 

$

 

3.0

 

 

 

220 East 42nd Street

 

1

 

9.3

 

571

 

543

 

$

25.00

 

$

17.88

 

$

 

 

 

 

521 Fifth Avenue

 

1

 

10.3

 

83

 

140

 

$

25.00

 

$

25.00

 

$

 

 

 

 

1515 Broadway

 

1

 

1.0

 

145

 

171

 

$

35.00

 

$

35.00

 

$

 

 

 

 

Total/Weighted Average

 

4

 

8.9

 

1,549

 

1,729

 

$

25.99

 

$

21.94

 

$

 

1.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

39

 

7.9

 

202,098

 

201,212

 

$

54.79

 

$

59.24

 

$

35.74

 

4.4

 

 

 

Retail

 

3

 

10.0

 

3,337

 

3,457

 

$

70.56

 

$

105.21

 

$

 

4.8

 

 

 

Storage

 

4

 

8.9

 

1,549

 

1,729

 

$

25.99

 

$

21.94

 

$

 

1.5

 

 

 

Total

 

46

 

7.9

 

206,984

 

206,398

 

$

54.82

 

$

59.33

 

$

34.84

 

4.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 12/31/11

 

 

 

 

 

1,835,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220 East 42nd Street

 

2

 

1.5

 

4,061

 

4,251

 

$

41.20

 

$

43.63

 

$

 

 

 

 

280 Park Avenue

 

2

 

3.6

 

52,857

 

55,024

 

$

101.70

 

$

86.53

 

$

7.16

 

 

 

 

317 Madison Avenue

 

1

 

5.0

 

1,275

 

1,358

 

$

40.00

 

$

38.49

 

$

 

 

 

 

420 Lexington Avenue

 

1

 

6.2

 

938

 

995

 

$

45.00

 

$

42.42

 

$

 

 

 

 

485 Lexington Avenue

 

1

 

5.0

 

11,375

 

11,665

 

$

56.00

 

$

71.02

 

$

 

1.0

 

 

 

600 Lexington Avenue

 

1

 

10.0

 

6,780

 

6,780

 

$

75.00

 

$

78.77

 

$

29.44

 

1.0

 

 

 

800 Third Avenue

 

1

 

1.3

 

22,400

 

22,600

 

$

64.37

 

$

46.92

 

$

 

 

 

 

919 Third Avenue

 

1

 

10.0

 

99,660

 

108,819

 

$

55.00

 

$

44.59

 

$

15.00

 

1.0

 

 

 

Total/Weighted Average

 

10

 

6.9

 

199,346

 

211,492

 

$

68.43

 

$

58.24

 

$

10.52

 

0.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

1

 

5.0

 

3,000

 

2,799

 

$

59.00

 

53.94

 

$

 

1.0

 

 

 

625 Madison Avenue

 

1

 

1.0

 

8,201

 

8,487

 

$

382.19

 

201.78

 

$

 

 

 

 

Total/Weighted Average

 

2

 

2.0

 

11,201

 

11,286

 

$

302.04

 

$

165.12

 

$

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

750 Third Avenue

 

1

 

5.0

 

250

 

250

 

$

28.14

 

29.52

 

$

 

 

 

 

919 Third Avenue

 

1

 

10.0

 

1,042

 

1,379

 

$

30.00

 

25.57

 

$

 

 

 

 

Total/Weighted Average

 

2

 

9.2

 

1,292

 

1,629

 

$

29.71

 

$

26.18

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

10

 

6.9

 

199,346

 

211,492

 

$

68.43

 

$

58.24

 

$

10.52

 

0.6

 

 

 

Early Renewals Retail

 

2

 

2.0

 

11,201

 

11,286

 

$

302.04

 

$

165.12

 

$

 

0.2

 

 

 

Early Renewals Storage

 

2

 

9.2

 

1,292

 

1,629

 

$

29.71

 

$

26.18

 

$

 

 

 

 

Total

 

14

 

6.7

 

211,839

 

224,407

 

$

79.90

 

$

63.38

 

$

9.92

 

0.6

 

 


(1)

Annual initial Base Rent.

(2)

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

(3)

Average starting office rent excluding new tenants replacing vacancies is $55.26/rsf for 143,268 rentable SF.

 

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $63.11/rsf for 354,760 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 9/30/11

 

 

 

 

 

1,054,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 5 Int’l Drive

 

1

 

637

 

637

 

$

30.56

 

 

 

115-117 Stevens Avenue

 

1

 

3,096

 

3,096

 

$

24.99

 

 

 

140 Grand Street

 

2

 

7,485

 

7,485

 

$

31.34

 

 

 

1 Landmark Square

 

3

 

9,397

 

9,397

 

$

38.24

 

 

 

2 Landmark Square

 

2

 

6,128

 

6,128

 

$

31.71

 

 

 

3 Landmark Square

 

3

 

10,830

 

10,830

 

$

33.95

 

 

 

300 Main Street

 

1

 

1,060

 

1,175

 

$

30.92

 

 

 

1010 Washington Boulevard

 

1

 

688

 

688

 

$

20.36

 

 

 

1055 Washington Boulevard

 

2

 

8,923

 

8,923

 

$

34.12

 

 

 

Jericho Plaza

 

1

 

572

 

572

 

$

20.52

 

 

 

16 Court Street

 

3

 

3,009

 

3,404

 

$

39.05

 

 

 

Total/Weighted Average

 

20

 

51,825

 

52,335

 

$

33.48

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Landmark Square

 

1

 

1,524

 

1,524

 

$

38.00

 

 

 

Total/Weighted Average

 

1

 

1,524

 

1,524

 

$

38.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

5 Landmark Square

 

1

 

240

 

240

 

$

15.00

 

 

 

1055 Washington Boulevard

 

1

 

130

 

130

 

$

15.00

 

 

 

Jericho Plaza

 

1

 

1,312

 

1,312

 

$

15.65

 

 

 

Total/Weighted Average

 

3

 

1,682

 

1,682

 

$

15.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

Office

 

20

 

51,825

 

52,335

 

$

33.48

 

 

 

Retail

 

1

 

1,524

 

1,524

 

$

38.00

 

 

 

Storage

 

3

 

1,682

 

1,682

 

$

15.51

 

 

 

 

 

24

 

55,031

 

55,541

 

$

33.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,110,030

 

 

 

 

 

 


(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 12/31/11

 

 

 

 

 

1,110,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

115-117 Stevens Avenue

 

1

 

10.5

 

4,176

 

4,176

 

$

21.00

 

$

 

$

39.67

 

6.0

 

 

 

500 Summit Lake Drive

 

2

 

7.3

 

4,349

 

4,349

 

$

23.29

 

$

 

$

29.47

 

4.9

 

 

 

140 Grand Street

 

1

 

1.0

 

5,350

 

5,350

 

$

32.77

 

$

32.77

 

$

 

 

 

 

1 Landmark Square

 

5

 

6.3

 

18,272

 

18,272

 

$

32.47

 

$

40.66

 

$

15.43

 

3.6

 

 

 

2 Landmark Square

 

2

 

1.0

 

6,128

 

6,128

 

$

31.71

 

$

31.71

 

$

 

 

 

 

3 Landmark Square

 

3

 

3.6

 

12,435

 

13,435

 

$

30.49

 

$

31.25

 

$

19.41

 

1.3

 

 

 

300 Main Street

 

3

 

2.9

 

3,373

 

3,488

 

$

26.02

 

$

30.43

 

$

0.41

 

1.4

 

 

 

1010 Washington Boulevard

 

4

 

6.2

 

8,810

 

8,810

 

$

32.69

 

$

42.53

 

$

47.33

 

3.5

 

 

 

1055 Washington Boulevard

 

1

 

1.0

 

3,360

 

3,360

 

$

23.00

 

$

 

$

2.00

 

 

 

 

The Meadows

 

1

 

5.0

 

4,625

 

4,625

 

$

27.00

 

$

 

$

23.00

 

 

 

 

Jericho Plaza

 

1

 

9.6

 

1,312

 

1,312

 

$

18.00

 

$

15.65

 

$

18.00

 

 

 

 

16 Court Street

 

3

 

7.0

 

4,220

 

5,284

 

$

33.25

 

$

38.45

 

$

37.73

 

1.4

 

 

 

Total/Weighted Average

 

27

 

5.0

 

76,410

 

78,589

 

$

29.80

 

$

33.91

 

$

20.24

 

2.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Landmark Square

 

1

 

5.7

 

338

 

338

 

$

33.00

 

$

 

$

 

 

 

 

Total/Weighted Average

 

1

 

5.7

 

338

 

338

 

$

33.00

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

500 West Putnam Avenue

 

1

 

26.0

 

100

 

225

 

$

15.00

 

$

 

$

 

 

 

 

Total/Weighted Average

 

1

 

26.0

 

100

 

225

 

$

15.00

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

27

 

5.0

 

76,410

 

78,589

 

$

29.80

 

$

33.91

 

$

20.24

 

2.2

 

 

 

Retail

 

1

 

5.7

 

338

 

338

 

$

33.00

 

$

 

$

 

 

 

 

Storage

 

1

 

26.0

 

100

 

225

 

$

15.00

 

$

 

$

 

 

 

 

Total

 

29

 

5.0

 

76,848

 

79,152

 

$

29.77

 

$

33.91

 

$

20.10

 

2.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 12/31/11

 

 

 

 

 

1,033,182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 4 Int’l Drive

 

1

 

5.3

 

2,243

 

2,243

 

$

24.00

 

$

30.68

 

$

2.00

 

3.0

 

 

 

Jericho Plaza

 

1

 

5.2

 

3,500

 

3,500

 

$

33.43

 

$

33.43

 

$

0.50

 

2.0

 

 

 

Total/Weighted Average

 

2

 

5.2

 

5,743

 

5,743

 

$

29.75

 

$

32.36

 

$

1.09

 

2.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

2

 

5.2

 

5,743

 

5,743

 

$

29.75

 

$

32.36

 

$

1.09

 

2.4

 

 

 

Total

 

2

 

5.2

 

5,743

 

5,743

 

$

29.75

 

$

32.36

 

$

1.09

 

2.4

 

 


(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 $31.32/rsf for 41,611 rentable SF.

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $31.13/rsf for 47,354 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)

 

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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2011 (1)

 

4

 

20,285

 

0.12

%

$

1,067,808

 

$

52.64

 

1

 

291

 

0.01

%

$

6,600

 

$

22.68

 

In 2nd Quarter 2011 (1)

 

 

 

 

 

 

1

 

19,373

 

0.34

%

$

1,408,417

 

$

72.70

 

In 3rd Quarter 2011 (1)

 

1

 

7,387

 

0.04

%

$

360,504

 

$

48.80

 

 

 

 

 

 

In 4th Quarter 2011 (1)

 

5

 

71,505

 

0.41

%

$

3,388,608

 

$

47.39

 

1

 

4,616

 

0.08

%

$

220,668

 

$

47.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2011

 

10

 

99,177

 

0.57

%

$

4,816,920

 

$

48.57

 

3

 

24,280

 

0.43

%

$

1,635,685

 

$

67.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2012

 

28

 

131,703

 

0.75

%

$

8,006,028

 

$

60.79

 

4

 

218,602

 

3.87

%

$

16,922,794

 

$

77.41

 

In 2nd Quarter 2012

 

45

 

167,589

 

0.96

%

$

9,387,804

 

$

56.02

 

6

 

71,644

 

1.27

%

$

4,133,760

 

$

57.70

 

In 3rd Quarter 2012

 

29

 

77,721

 

0.44

%

$

4,702,644

 

$

60.51

 

3

 

22,088

 

0.39

%

$

1,572,696

 

$

71.20

 

In 4th Quarter 2012

 

29

 

248,961

 

1.42

%

$

12,279,156

 

$

49.32

 

4

 

60,259

 

1.07

%

$

3,964,620

 

$

65.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

131

 

625,974

 

3.57

%

$

34,375,632

 

$

54.92

 

17

 

372,593

 

6.60

%

$

26,593,870

 

$

71.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

139

 

1,317,740

 

7.52

%

$

72,295,932

 

$

54.86

 

6

 

56,611

 

1.00

%

$

3,509,544

 

$

61.99

 

2014

 

116

 

1,754,020

 

10.01

%

$

96,140,449

 

$

54.81

 

15

 

288,372

 

5.11

%

$

20,647,080

 

$

71.60

 

2015

 

109

 

2,035,591

 

11.62

%

$

116,424,113

 

$

57.19

 

16

 

163,115

 

2.89

%

$

8,746,488

 

$

53.62

 

2016

 

82

 

1,173,761

 

6.70

%

$

65,446,008

 

$

55.76

 

13

 

149,576

 

2.65

%

$

9,069,720

 

$

60.64

 

2017

 

69

 

1,714,108

 

9.78

%

$

92,750,703

 

$

54.11

 

12

 

184,154

 

3.26

%

$

13,932,660

 

$

75.66

 

2018

 

35

 

598,396

 

3.41

%

$

45,272,673

 

$

75.66

 

20

 

873,771

 

15.47

%

$

56,815,416

 

$

65.02

 

2019

 

21

 

650,053

 

3.71

%

$

37,226,640

 

$

57.27

 

8

 

229,599

 

4.06

%

$

17,057,400

 

$

74.29

 

2020

 

41

 

2,305,420

 

13.16

%

$

130,997,232

 

$

56.82

 

6

 

166,996

 

2.96

%

$

8,630,172

 

$

51.68

 

Thereafter

 

106

 

5,250,558

 

29.96

%

$

260,799,991

 

$

49.67

 

17

 

504,569

 

8.93

%

$

30,465,625

 

$

60.38

 

 

 

859

 

17,524,798

 

100.00

%

$

956,546,293

 

$

54.58

 

133

 

3,013,636

 

53.35

%

$

197,103,660

 

$

65.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

2

 

2,634,670

 

46.65

%

$

104,501,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

135

 

5,648,306

 

100.00

%

$

301,604,712

 

 

 

 


(1) Includes month to month holdover tenants that expired prior to 12/31/11.

(2) Tenants may have multiple leases.

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

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

 

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)

 

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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2011 (1)

 

11

 

82,600

 

2.82

%

$

882,096

 

$

10.68

 

4

 

12,252

 

0.46

%

$

391,027

 

$

31.92

 

In 2nd Quarter 2011 (1)

 

1

 

5,021

 

0.17

%

$

160,452

 

$

31.96

 

 

 

 

 

 

In 3rd Quarter 2011 (1)

 

1

 

12,670

 

0.43

%

$

465,960

 

$

36.78

 

 

 

 

 

 

In 4th Quarter 2011 (1)

 

5

 

17,903

 

0.61

%

$

405,588

 

$

22.65

 

4

 

14,288

 

0.53

%

$

429,193

 

$

30.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2011

 

18

 

118,194

 

4.04

%

$

1,914,096

 

$

16.19

 

8

 

26,540

 

0.99

%

$

820,220

 

$

30.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2012

 

13

 

45,319

 

1.55

%

$

1,482,804

 

$

32.72

 

5

 

68,633

 

2.56

%

$

2,708,157

 

$

39.46

 

2nd Quarter 2012

 

9

 

33,059

 

1.13

%

$

1,193,292

 

$

36.10

 

6

 

77,185

 

2.88

%

$

2,620,788

 

$

33.95

 

3rd Quarter 2012

 

11

 

68,054

 

2.33

%

$

1,992,792

 

$

29.28

 

6

 

21,185

 

0.79

%

$

725,748

 

$

34.26

 

4th Quarter 2012

 

11

 

73,488

 

2.51

%

$

2,488,488

 

$

33.86

 

7

 

93,273

 

3.48

%

$

3,437,484

 

$

36.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

44

 

219,920

 

7.52

%

$

7,157,376

 

$

32.55

 

24

 

260,276

 

9.72

%

$

9,492,177

 

$

36.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

36

 

315,186

 

10.78

%

$

10,553,724

 

$

33.48

 

23

 

89,924

 

3.36

%

$

2,971,432

 

$

33.04

 

2014

 

34

 

282,851

 

9.67

%

$

9,166,980

 

$

32.41

 

30

 

302,318

 

11.29

%

$

10,759,512

 

$

35.59

 

2015

 

33

 

286,416

 

9.79

%

$

9,461,916

 

$

33.04

 

20

 

140,862

 

5.26

%

$

4,397,064

 

$

31.22

 

2016

 

47

 

678,059

 

23.19

%

$

20,865,204

 

$

30.77

 

10

 

112,493

 

4.20

%

$

3,512,909

 

$

31.23

 

2017

 

13

 

90,270

 

3.09

%

$

2,809,716

 

$

31.13

 

7

 

63,196

 

2.36

%

$

2,423,364

 

$

38.35

 

2018

 

16

 

161,910

 

5.54

%

$

5,427,744

 

$

33.52

 

4

 

61,523

 

2.30

%

$

2,272,032

 

$

36.93

 

2019

 

11

 

251,410

 

8.60

%

$

7,579,200

 

$

30.15

 

6

 

37,252

 

1.39

%

$

1,391,112

 

$

37.34

 

2020

 

11

 

234,319

 

8.01

%

$

6,433,008

 

$

27.45

 

8

 

1,436,236

 

53.64

%

$

40,804,884

 

$

28.41

 

Thereafter

 

19

 

285,816

 

9.77

%

$

8,605,320

 

$

30.11

 

9

 

146,968

 

5.49

%

$

4,554,862

 

$

30.99

 

 

 

282

 

2,924,351

 

100.00

%

$

89,974,284

 

$

30.77

 

149

 

2,677,588

 

100.00

%

$

83,399,568

 

$

31.15

 

 


(1) Includes month to month holdover tenants that expired prior to 12/31/11.

(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

 

12/31/2011

 

Price ($’s) (1)

 

1998 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-98

 

420 Lexington Avenue

 

Operating Sublease

 

Grand Central

 

1,188,000

 

83.0

 

90.3

 

$

78,000,000

 

May-98

 

711 3rd Avenue

 

Operating Sublease

 

Grand Central

 

524,000

 

79.0

 

94.8

 

$

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

 

85.6

 

$

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

 

95.2

 

$

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

 

90.9

 

$

210,000,000

 

Jun-06

 

609 Fifth Avenue

 

Fee Interest

 

Midtown

 

160,000

 

98.5

 

84.7

 

$

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

 

84.3

 

$

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

 

96.1

 

$

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

 

70.9

 

$

181,600,000

 

May-10

 

600 Lexington Avenue - 55% JV

 

Fee Interest

 

Eastside

 

303,515

 

93.6

 

72.6

 

$

193,000,000

 

Aug-10

 

125 Park Avenue

 

Fee Interest

 

Grand Central

 

604,245

 

99.1

 

70.0

 

$

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

 

90.9

 

$

245,700,000

 

Apr-11

 

1515 Broadway - remaining 45%

 

Fee Interest

 

Times Square

 

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

 

69.9

 

$

85,570,000

 

May-11

 

280 Park Avenue - 49.5% JV

 

Fee Interest

 

Park Avenue

 

1,219,158

 

78.2

 

74.5

 

$

1,110,000,000

 

Nov-11

 

180 Maiden Lane - 49.9% JV

 

Fee Interest

 

Financial East

 

1,090,000

 

97.7

 

97.7

 

$

425,680,000

 

Nov-11

 

51 East 42nd Street

 

Fee Interest

 

Grand Central

 

142,000

 

95.5

 

95.5

 

$

80,000,000

 

 

 

 

 

 

 

 

 

4,866,158

 

 

 

 

 

$

3,156,950,000

 

 


(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

 

12/31/2011

 

Price ($’s) (1)

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

300 Main Street

 

Fee Interest

 

Stamford, Connecticut

 

130,000

 

92.5

 

88.8

 

$

15,000,000

 

Jan-07

 

399 Knollwood Road

 

Fee Interest

 

White Plains, Westchester

 

145,000

 

96.6

 

N/A

 

$

31,600,000

 

Jan-07

 

Reckson - Connecticut Portfolio

 

Fee Interests / Leasehold Interest

 

Stamford, Connecticut

 

1,369,800

 

88.9

 

85.0

 

$

490,750,000

 

Jan-07

 

Reckson - Westchester Portfolio

 

Fee Interests / Leasehold Interest

 

Westchester

 

2,346,100

 

90.6

 

80.6

 

$

570,190,000

 

Apr-07

 

Jericho Plazas - 20.26% JV

 

Fee Interest

 

Jericho, New York

 

640,000

 

98.4

 

95.2

 

$

210,000,000

 

Jun-07

 

1010 Washington Boulevard

 

Fee Interest

 

Stamford, Connecticut

 

143,400

 

95.6

 

53.3

 

$

38,000,000

 

Jun-07

 

500 West Putnam Avenue

 

Fee Interest

 

Greenwich, Connecticut

 

121,500

 

94.4

 

51.3

 

$

56,000,000

 

Jul-07

 

16 Court Street - 35% JV

 

Fee Interest

 

Brooklyn, New York

 

317,600

 

80.6

 

90.3

 

$

107,500,000

 

Aug-07

 

150 Grand Street

 

Fee Interest

 

White Plains, Westchester

 

85,000

 

52.9

 

26.0

 

$

6,700,000

 

Sep-07

 

The Meadows - 25% JV

 

Fee Interest

 

Rutherford, New Jersey

 

582,100

 

81.3

 

79.0

 

$

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

 

12/31/2011

 

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

 

89.4

 

$

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

 

 

 

 

 

$

59,364,000

 

2010 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nov-10

 

Williamsburg Terrace

 

Fee Interest

 

Brooklyn, NY

 

52,000

 

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

 

 

 

 

 

 

 

 

 

1,299,991

 

 

 

 

 

$

710,600,000

 

2011 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-11

 

3 Columbus Circle - 48.9%

 

Fee Interest

 

Columbus Circle

 

741,500

 

20.1

 

16.8

 

$

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 (3)

 

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

Cowen and Company

 

James Sullivan

 

(646) 562-1380

 

james.sullivan@cowen.com

Credit-Suisse

 

Andrew Rosivach

 

(415) 249-7942

 

andrew.rosivach@credit-suisse.com

Deutsche Bank

 

John Perry

 

(212) 250-4912

 

john.perry@db.com

Goldman Sachs & Co.

 

Jonathan Habermann

 

(917) 343-4260

 

jonathan.habermann@gs.com

Green Street Advisors

 

Michael Knott

 

(949) 640-8780

 

mknott@greenstreetadvisors.com

ISI Group

 

Steve Sakwa

 

(212) 446-9462

 

ssakwa@isigrp.com

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.

 

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 amended, as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, 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