UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

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

 

Date of Report (Date of earliest event reported):

April 26, 2012 (April 25, 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

 

 

New York, New York

 

10170

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

 

(ZIP CODE)

 

(212) 594-2700

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

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

 

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

 

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

 

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

 

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

 

 

 



 

Item 2.02.                                        Results of Operations and Financial Condition

 

Following the issuance of a press release on April 25, 2012 announcing the Company’s results for the first quarter ended March 31, 2012, the Company intends to make available supplemental information regarding the Company’s operations that is too voluminous for a press release.  The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

 

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

 

Item 7.01.                                        Regulation FD Disclosure

 

As discussed in Item 2.02 above, on April 25, 2012, the Company issued a press release announcing its results for the first quarter ended March 31, 2012.

 

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

 

Item 9.01.                                        Financial Statements and Exhibits

 

(d)           Exhibits

 

99.1                        Press Release regarding first quarter 2012 earnings.

99.2                        Supplemental package.

99.3                        Press release regarding 1515 Broadway leasing and refinancing.

 

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 items, it provides a performance measure that, when compared year over year, reflects the impact to operations from

 

2



 

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, 2011 and still owned in the same manner at the end of the current quarter, the Company determines GAAP net operating income by subtracting property operating expenses and ground rent from recurring rental and tenant reimbursement revenues. Cash net operating income (Cash NOI) is derived by deducting straight line and free rent from, and adding tenant credit loss allowance to, GAAP net operating income. Same-store net operating income is not an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.

 

Debt to Market Capitalization Ratio

 

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

 

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: April 26, 2012

 

 

5


Exhibit 99.1

 

CONTACT

James Mead

Chief Financial Officer

-and-

Heidi Gillette

Investor Relations

(212) 594-2700

 

SL GREEN REALTY CORP. REPORTS

FIRST QUARTER 2012 FFO OF $1.12 PER SHARE BEFORE TRANSACTION

COSTS AND EPS OF $0.29 PER SHARE

 

Operating Highlights

 

·                  First quarter FFO of $1.12 per diluted share before transaction related costs of $0.02 per diluted share, as compared with $1.78 per diluted share before transaction related costs of $0.03 per diluted share in the first quarter of 2011.  First quarter net income attributable to common stockholders of $0.29 per diluted share as compared with $1.01 per diluted share in the first quarter of 2011.  The comparable results reflect the issuance of common equity since the first quarter of 2011 and a one-time gain recognized in the first quarter of 2011.

 

·                  Combined same-store GAAP NOI and cash NOI for the quarter increased 0.8 percent and 6.2 percent, respectively, to $197.5 million and $172.0 million, respectively, as compared to the prior year.

 

·                  Signed 70 Manhattan leases totaling 684,337 square feet during the first quarter.  The mark-to-market on office leases signed in Manhattan was 32.3 percent higher in the first quarter than the previously fully escalated rents on the same office spaces, which was largely driven by the 361,044 square-foot lease with Random House, Inc. at 1745 Broadway.

 

·                  Quarter-end occupancy of 93.4 percent in stabilized Manhattan same-store properties as compared to 93.1 percent at the end of the corresponding prior year quarter and 93.0 percent at December 31, 2011.

 

·                  Signed 35 Suburban leases totaling 128,489 square feet during the first quarter.  The mark-to-market on office leases signed in the Suburbs was 4.6 percent lower in the first quarter than the previously fully escalated rents on the same office spaces.

 

·                  Quarter-end occupancy of 86.4 percent in the Suburban portfolio as compared to 86.3 percent at the end of the corresponding prior year quarter and 86.2 percent at December 31, 2011.

 

1



 

Investing Highlights

 

·                  Acquired the 390,000 square-foot office building located at 10 East 53rd Street through a joint venture with Canada Pension Plan Investment Board (“CPPIB”), for $252.5 million, or $647 per square foot.

 

·                  Formed a joint venture with Jeff Sutton and acquired the 65,010 square foot property at 724 Fifth Avenue for $223.0 million in which Prada is the anchor tenant.

 

·                  Formed a joint venture with Stonehenge Partners that acquired five retail and two multifamily properties in Manhattan for $193.1 million.

 

·                  Sold the leased fee interest at 292 Madison Avenue for $85.0 million. The transaction included the assumption of $59.1 million of existing debt by the purchaser.  SL Green recognized a gain of $6.6 million on the sale.

 

·                  Sold the two retail condominium units at 141 Fifth Avenue for $46.0 million. The transaction included the assumption of $25.0 million of existing debt by the purchaser.  SL Green recognized a gain of $7.3 million on the sale.

 

·                  Entered into an agreement, along with its joint venture partner, to sell 379 West Broadway for $48.5 million, inclusive of the fee position.

 

·                  Modified the agreement to sell One Court Square in order to provide the purchaser an extension of the closing date in exchange for an increase in the gross sale price to $477.5 million.

 

·                  Purchased or originated new debt and preferred equity investments totaling $70.5 million at a weighted average current yield of 8.7 percent, all of which are collateralized by New York City commercial office properties.

 

Financing Highlights

 

·                  Sold 2.9 million shares of common stock during the first quarter of 2012 for gross proceeds of $225.0 million ($222.6 million of net proceeds after related expenses). In 2012 to date, the Company sold 3.7 million shares of common stock for gross proceeds of $281.8 million ($278.5 million of net proceeds after related expenses).

 

·                  Repaid approximately $102.2 million of SL Green’s 3.0% exchangeable senior notes due 2027 pursuant to the holders’ scheduled put option.  Approximately $18.0 million of these notes remain outstanding.

 

·                  Closed on two 7-year mortgage financings totaling $100.0 million in connection with the acquisition of two residential properties. These mortgages bear a fixed interest rate of 4.125%.

 

·                  Closed on a 5-year, $8.5 million mortgage loan in connection with the acquisition of 762 Madison Avenue.  This mortgage bears a fixed interest rate of 3.75%.

 

·                  Closed on a 5-year $120.0 million mortgage in connection with the acquisition of 724 Fifth Avenue. The mortgage bears interest at 235 basis points over the 30-day LIBOR.

 

2



 

·                  Closed on a 5-year $125.0 million mortgage in connection with the acquisition of 10 East 53rd Street.  The mortgage bears interest at 250 basis points over the 30-day LIBOR.

 

Summary

 

New York, NY, April 25, 2012 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $99.3 million, or $1.10 per diluted share, for the quarter ended March 31, 2012, compared to $142.8 million, or $1.75 per diluted share, for the same quarter in 2011.  The comparable results reflect the issuance of $660.5 million of common equity since the first quarter of 2011 as well as a one-time gain recognized in the first quarter of 2011 on the sale of interests in the mezzanine debt at 280 Park Avenue.

 

Net income attributable to common stockholders totaled $25.3 million, or $0.29 per diluted share, for the quarter ended March 31, 2012, compared to $80.9 million, or $1.01 per diluted share, for the same quarter in 2011.

 

Operating and Leasing Activity

 

For the first quarter of 2012, the Company reported revenues and operating income of $339.2 million and $182.1 million, respectively, compared to $329.2 million and $209.9 million, respectively, for the same period in 2011.

 

Same-store cash NOI on a combined basis increased by 6.2 percent to $172.0 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property cash NOI increased by 6.4 percent to $145.7 million and unconsolidated joint venture property cash NOI increased 4.9 percent to $26.3 million.

 

Same-store GAAP NOI on a combined basis increased by 0.8 percent to $197.5 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property GAAP NOI decreased by 0.6 percent to $167.4 million and unconsolidated joint venture property GAAP NOI increased 9.9 percent to $30.1 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio at March 31, 2012 was 93.4 percent as compared to 93.1 percent at March 31, 2011.  During the quarter, the Company signed 64 office leases in its Manhattan portfolio totaling 674,983 square feet.  Twenty one leases totaling 157,433 square feet represented office leases that replaced previous vacancy, and 43 office leases comprising 517,550 square feet had average starting rents of $69.71 per rentable square foot, representing a 32.3 percent increase over the previously fully escalated rents on the same office spaces, which was largely driven by the 361,044 square foot lease with Random House, Inc. at 1745 Broadway.  The average lease term on the Manhattan office leases signed in the first quarter was 6.3 years and average tenant concessions were 1.1 months of free rent with a tenant improvement allowance of $17.87 per rentable square foot.  Of the 734,218 square feet of office leases which commenced during the first quarter, 194,731 square feet represented office leases that replaced previous vacancy, and 539,487 square feet represented office leases that had average starting rents of $69.81 per rentable square

 

3



 

foot, representing a 31.4 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.4 percent at March 31, 2012, as compared to 86.3 percent at March 31, 2011.  Excluding the One Court Square office property, which is in contract for sale, the Company’s Suburban portfolio occupancy would be 82.9 percent at March 31, 2012, as compared to 82.7 percent at March 31, 2011.

 

During the quarter, the Company signed 32 office leases in the Suburban portfolio totaling 128,236 square feet.  Nine leases totaling 22,577 square feet represented office leases that replaced previous vacancy, and 23 office leases comprising 105,659 square feet had average starting rents of $33.72 per rentable square foot, representing a 4.6 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 first quarter was 3.1 years and average tenant concessions were 1.1 months of free rent with a tenant improvement allowance of $5.33 per rentable square foot.  Of the 145,978 square feet of office leases which commenced during the first quarter, 39,641 square feet represented office leases that replaced previous vacancy, and 106,337 square feet represented office leases that had average starting rents of $33.74 per rentable square foot, representing a 4.6 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the first quarter included:

 

·                  Early renewal on 361,044 square feet with Random House, Inc. for 5 years at 1745 Broadway bringing the total remaining lease term to 10 years;

 

·                  New lease on 30,653 square feet with Jazz at Lincoln Center, Inc. for 15.8 years at 3 Columbus Circle;

 

·                  Early renewal on 23,230 square feet with FTI Consulting, Inc. for 9 years at 750 Third Avenue;

 

·                  New lease on 22,363 square feet with Titan Outdoor LLC for 10.5 years at 100 Park Avenue; and

 

·                  Early renewal on 26,065 square feet with State Bank of Long Island for 1.5 years at Jericho Plaza, Long Island.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2012 were $20.2 million, or 5.2 percent of total revenues including the Company’s share of joint venture revenue compared to $20.0 million, or 5.2 percent for the quarter ended March 31, 2011.

 

Real Estate Investment Activity

 

In February 2012, the Company acquired the 390,000 square-foot office building located at 10 East 53rd Street through a joint venture with CPPIB for $252.5 million, or $647 per square foot.

 

In January 2012, SL Green, along with its joint venture partner Jeff Sutton, acquired 724 Fifth Avenue for $223.0 million.  The anchor tenant in this 65,010 square foot property is Prada.

 

4



 

In January 2012, SL Green, along with its joint venture partner Stonehenge Partners, acquired five retail and two multifamily properties in Manhattan for total consideration of $193.1 million.

 

In February 2012, SL Green sold the leased fee interest at 292 Madison Avenue for $85.0 million. The transaction included assumption by the purchaser of $59.1 million of existing debt.  SL Green recognized a gain on the sale of $6.6 million.

 

In February 2012, SL Green, along with its joint venture partner, Jeff Sutton, sold its two retail condominium units at 141 Fifth Avenue for $46.0 million. The transaction included the assumption by the purchaser of $25.0 million of existing debt. SL Green recognized a gain on the sale of $7.3 million.

 

In March 2012, SL Green, along with its joint venture partner, entered into an agreement to sell 379 West Broadway for $48.5 million, inclusive of the fee position.

 

In April 2012, SL Green, along with its joint venture partner, modified the agreement to sell One Court Square to provide the purchaser an extension of the closing date in exchange for an increase in the gross sale price to $478.1 million.  The transaction, which includes the assumption by the purchaser of $315.0 million of existing debt, is expected to close in the second quarter.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $1.0 billion at March 31, 2012.  During the first quarter, the Company purchased and originated new debt and preferred equity investments totaling $70.5 million, all of which are directly collateralized by New York City commercial office properties, and received $57.6 million of principal reductions from investments that were sold or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.1 years as of March 31, 2012 and had a weighted average yield for the quarter ended March 31, 2012 of 9.0 percent, exclusive of loans with a net carrying value of $25.2 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In the first quarter of 2012, SL Green sold 2.9 million shares of common stock for aggregate gross proceeds of $225.0 million ($222.6 million of net proceeds after related expenses). In 2012 to date, SL Green sold 3.7 million shares of common stock for gross proceeds of $281.8 million ($278.5 million of net proceeds after related expenses).  The Company’s existing ATM plan has $68.2 million of remaining sales capacity.

 

In March 2012, SL Green repaid approximately $102.2 million of its 3.0% exchangeable senior notes due 2027 pursuant to the holders’ scheduled put option.  Approximately $18.0 million of these notes remain outstanding.

 

In January 2012, SL Green, along with its joint venture partner Stonehenge Partners, closed on two 7-year mortgage financings totaling $100.0 million in connection with the acquisition of two residential properties. These mortgages bear a fixed interest rate of 4.125%. In addition, the retail property located at 762 Madison Avenue, which was also acquired by the joint venture, was partially financed with a 5-year, $8.5 million mortgage loan which bears a fixed interest rate of 3.75%.

 

5



 

In February 2012, SL Green, along with its joint venture partner Jeff Sutton, closed on a 5-year $120.0 million mortgage in connection with the acquisition of 724 Madison Avenue. The mortgage bears interest at 235 basis points over the 30-day LIBOR.

 

In February 2012, SL Green, along with its joint venture partner, CPPIB, closed on a 5-year $125.0 million mortgage in connection with the acquisition of 10 East 53rd Street.  The mortgage bears interest at 250 basis points over the 30-day LIBOR.

 

Dividends

 

During the first quarter of 2012, 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 April 13, 2012 to stockholders of record on the close of business on March 30, 2012; and

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period January 15, 2012 through and including April 14, 2012, which were paid on April 13, 2012 to stockholders of record on the close of business on March 30, 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 Thursday, April 26, 2012 at 2:00 pm ET to discuss the financial results.

 

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

 

The live conference will be webcast in listen-only mode on the Company’s website under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 866.804.6928 Domestic or 857.350.1674 International, using pass-code “SL Green.”

 

A replay of the call will be available through May 5, 2012 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 33061871.

 

Company Profile

 

SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of March 31, 2012, SL Green owned interests in 70 Manhattan properties totaling more than 39.0 million square feet. This included ownership interests in 27.3 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 in 32 suburban assets totaling 6.9 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 Metropolitan 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.

CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

Revenue:

 

 

 

 

 

Rental revenue, net

 

$

260,814

 

$

227,020

 

Escalations and reimbursement revenues

 

41,663

 

30,275

 

Preferred equity and investment income

 

26,338

 

64,678

 

Other income

 

10,377

 

7,248

 

Total revenues

 

339,192

 

329,221

 

 

 

 

 

 

 

Equity in net (loss) income from unconsolidated joint ventures

 

(1,560

)

8,206

 

Gain (loss) on early extinguishment of debt

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Operating expenses

 

73,269

 

60,298

 

Real estate taxes

 

51,498

 

40,067

 

Ground rent

 

8,806

 

7,834

 

Loan loss and other investment reserves, net of recoveries

 

564

 

(3,150

)

Transaction related costs

 

1,151

 

2,434

 

Marketing, general and administrative

 

20,196

 

20,021

 

Total expenses

 

155,484

 

127,504

 

 

 

 

 

 

 

Operating Income

 

182,148

 

209,923

 

 

 

 

 

 

 

Interest expense, net of interest income

 

80,137

 

64,266

 

Amortization of deferred financing costs

 

3,580

 

3,800

 

Depreciation and amortization

 

77,083

 

63,497

 

Loss on investment in marketable securities

 

 

127

 

Net income from continuing operations

 

21,348

 

78,233

 

Net (loss)  income from discontinued operations

 

(78

)

1,873

 

Gain on sale of discontinued operations

 

6,627

 

 

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

 

7,260

 

 

Purchase price fair value adjustment

 

 

13,788

 

Depreciable real estate reserves

 

 

 

Net income

 

35,157

 

93,894

 

Net income attributable to noncontrolling interests

 

(1,959

)

(5,462

)

Net income attributable to SL Green Realty Corp.

 

33,198

 

88,432

 

Preferred stock dividends

 

(397

)

 

Dividends on perpetual preferred shares

 

(7,545

)

(7,545

)

Net income attributable to common stockholders

 

$

25,256

 

$

80,887

 

Earnings Per Share (EPS)

 

 

 

 

 

Net income per share (Basic)

 

$

0.29

 

$

1.02

 

Net income per share (Diluted)

 

$

0.29

 

$

1.01

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

FFO per share (Basic)

 

$

1.11

 

$

1.76

 

FFO per share (Diluted)

 

$

1.10

 

$

1.75

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

86,744

 

79,401

 

Weighted average partnership units held by noncontrolling interests

 

3,048

 

1,805

 

Basic weighted average shares and units outstanding for FFO per share

 

89,792

 

81,206

 

 

 

 

 

 

 

Diluted ownership interest

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

87,125

 

79,838

 

Weighted average partnership units held by noncontrolling interests

 

3,048

 

1,805

 

Diluted weighted average shares and units outstanding

 

90,173

 

81,643

 

 

9



 

SL GREEN REALTY CORP.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

March 31,
2012

 

December 31,
2011

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

2,816,831

 

$

2,684,626

 

Buildings and improvements

 

7,191,889

 

7,147,527

 

Building leasehold and improvements

 

1,317,492

 

1,302,790

 

Property under capital lease

 

12,208

 

12,208

 

 

 

11,338,420

 

11,147,151

 

Less accumulated depreciation

 

(1,202,507

)

(1,136,603

)

 

 

10,135,913

 

10,010,548

 

Assets held for sale

 

 

76,562

 

Cash and cash equivalents

 

133,665

 

138,192

 

Restricted cash

 

98,563

 

86,584

 

Investment in marketable securities

 

25,689

 

25,323

 

Tenant and other receivables, net of allowance of $19,605 and $16,772 in 2012 and 2011, respectively

 

29,020

 

32,107

 

Related party receivables

 

7,665

 

4,001

 

Deferred rents receivable, net of allowance of $30,611 and $29,156 in 2012 and 2011, respectively

 

300,419

 

281,974

 

Debt and preferred equity investments, net of discount of $23,784 and $24,996 and allowance of $41,050 and $50,175 in 2012 and 2011, respectively

 

999,573

 

985,942

 

Investments in and advances to unconsolidated joint ventures

 

1,022,931

 

893,933

 

Deferred costs, net

 

211,728

 

210,786

 

Other assets

 

796,547

 

737,900

 

Total assets

 

$

13,761,713

 

$

13,483,852

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Mortgages and other loans payable

 

$

4,409,715

 

$

4,314,741

 

Revolving credit facility

 

400,000

 

350,000

 

Senior unsecured notes

 

1,171,331

 

1,270,656

 

Accrued interest and other liabilities

 

116,498

 

126,135

 

Accounts payable and accrued expenses

 

137,500

 

142,428

 

Deferred revenue/gain

 

373,573

 

357,193

 

Capitalized lease obligation

 

17,130

 

17,112

 

Deferred land lease payable

 

18,608

 

18,495

 

Dividend and distributions payable

 

29,652

 

28,398

 

Security deposits

 

47,996

 

46,367

 

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

 

6,822,003

 

6,833,513

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

Noncontrolling interests in the operating partnership

 

237,763

 

195,030

 

Series G preferred units, $0.01 par value, $25.00 liquidation preference, 1,902 issued and outstanding at March 31, 2012

 

47,550

 

 

Series H preferred units, $0.01 par value, $25.00 liquidation preference, 80 issued and outstanding at March 31, 2012 and December 31, 2011, respectively

 

2,000

 

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 March 31, 2012 and December 31, 2011, respectively

 

274,022

 

274,022

 

7.875% Series D perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 4,000 issued and outstanding at both March 31, 2012 and December 31, 2011, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 92,460 and 89,210 issued and outstanding at March 31, 2012 and 2011, respectively (inclusive of 3,605 and 3,427 shares held in Treasury at March 31, 2012 and December 31, 2011, respectively)

 

925

 

892

 

Additional paid-in capital

 

4,469,777

 

4,236,959

 

Treasury stock-at cost

 

(319,866

)

(308,708

)

Accumulated other comprehensive loss

 

(24,376

)

(28,445

)

Retained earnings

 

1,665,547

 

1,704,506

 

Total SL Green Realty Corp. stockholders’ equity

 

6,162,350

 

5,975,547

 

Noncontrolling interests in other partnerships

 

490,047

 

477,762

 

Total equity

 

6,652,397

 

6,453,309

 

Total liabilities and equity

 

$

13,761,713

 

$

13,483,852

 

 

10



SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

FFO Reconciliation:

 

 

 

 

 

Net income attributable to common stockholders

 

$

25,256

 

$

80,887

 

Add:

 

 

 

 

 

Depreciation and amortization

 

77,083

 

63,497

 

Discontinued operations depreciation adjustments

 

 

676

 

Joint venture depreciation and noncontrolling interest adjustments

 

9,141

 

6,234

 

Net income attributable to noncontrolling interests

 

1,959

 

5,462

 

Depreciable real estate reserves

 

 

 

Less:

 

 

 

 

 

Gain on sale of discontinued operations

 

6,627

 

 

Equity in net gain on sale of joint venture interest

 

7,260

 

 

Purchase price fair value adjustment

 

 

13,788

 

Depreciation on non-rental real estate assets

 

267

 

213

 

Funds from Operations

 

99,285

 

142,755

 

Transaction related costs(1)

 

1,312

 

2,434

 

Funds from Operations before transaction related costs

 

$

100,597

 

$

145,189

 

 


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

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

Operating Income:

 

$

182,148

 

$

209,923

 

Add:

 

 

 

 

 

Marketing, general & administrative expense

 

20,196

 

20,021

 

Net operating income from discontinued operations

 

519

 

4,202

 

Loan loss and other investment reserves, net of recoveries

 

564

 

(3,150

)

Transaction related costs

 

1,151

 

2,434

 

Less:

 

 

 

 

 

Non-building revenue

 

30,890

 

65,402

 

(Gain) loss on early extinguishment of debt

 

 

 

Equity in net (loss) income from joint ventures

 

(1,560

)

8,206

 

GAAP net operating income (GAAP NOI)

 

175,248

 

159,822

 

 

 

 

 

 

 

Less:

 

 

 

 

 

Net operating income from discontinued operations

 

519

 

4,202

 

GAAP NOI from other properties/affiliates

 

7,316

 

(12,860

)

Same-Store GAAP NOI

 

$

167,413

 

$

168,480

 

 

 

 

 

 

 

Add:

 

 

 

 

 

Ground lease straight-line adjustment

 

285

 

340

 

Less:

 

 

 

 

 

Straight-line and free rent

 

17,261

 

24,590

 

Rental income — FAS 141

 

4,729

 

7,345

 

Same-store cash NOI

 

$

145,708

 

$

136,885

 

 

11



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

March 31,

 

 

 

2012

 

2011

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

23,757

 

22,324

 

Portfolio percentage leased at end of period

 

 

 

 

 

Same-Store percentage leased at end of period

 

93.4

%

93.1

%

Number of properties in operation

 

33

 

30

 

 

 

 

 

 

 

Office square feet where leases commenced during quarter (rentable)

 

734,218

 

703,023

 

Average mark-to-market percentage-office

 

31.4

%

0.9

%

Average starting cash rent per rentable square foot-office

 

$

69.81

 

$

48.20

 

 


(1)  Includes wholly owned and joint venture properties.

 

12


Exhibit 99.2

 

SL Green Realty Corp.

First quarter

Supplemental Data

March 31, 2012

 

 



 





 

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

 

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

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

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

 

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

 

Forward-looking Statement

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

 

2



 





 

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

 

Ratings

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

 

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended March 31, 2012 that will be released on Form 10-Q to be filed on or before May 10, 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

 

19-20

 

 

 

Selected Financial Data

 

21-24

Debt Summary Schedule

 

25-27

Summary of Ground Lease Arrangements

 

28

 

 

 

Debt and Preferred Equity Investments

 

29-31

 

 

 

Selected Property Data

 

 

Composition of Property Portfolio

 

32-35

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



 

 

 

FIRST QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

Summary

 

New York, NY, April 25, 2012 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $99.3 million, or $1.10 per diluted share, for the quarter ended March 31, 2012, compared to $142.8 million, or $1.75 per diluted share, for the same quarter in 2011.  The comparable results reflect the issuance of $660.5 million of common equity since the first quarter of 2011 as well as a one-time gain recognized in the first quarter of 2011 on the sale of interests in the mezzanine debt at 280 Park Avenue.

 

Net income attributable to common stockholders totaled $25.3 million, or $0.29 per diluted share, for the quarter ended March 31, 2012, compared to $80.9 million, or $1.01 per diluted share, for the same quarter in 2011.

 

Operating and Leasing Activity

 

For the first quarter of 2012, the Company reported revenues and operating income of $339.2 million and $182.1 million, respectively, compared to $329.2 million and $209.9 million, respectively, for the same period in 2011.

 

Same-store cash NOI on a combined basis increased by 6.2 percent to $172.0 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property cash NOI increased by 6.4 percent to $145.7 million and unconsolidated joint venture property cash NOI increased 4.9 percent to $26.3 million.

 

Same-store GAAP NOI on a combined basis increased by 0.8 percent to $197.5 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property GAAP NOI decreased by 0.6 percent to $167.4 million and unconsolidated joint venture property GAAP NOI increased 9.9 percent to $30.1 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio at March 31, 2012 was 93.4 percent as compared to 93.1 percent at March 31, 2011.  During the quarter, the Company signed 64 office leases in its Manhattan portfolio totaling 674,983 square feet.  Twenty one leases totaling 157,433 square feet represented office leases that replaced previous vacancy, and 43 office leases comprising 517,550 square feet had average starting rents of $69.71 per rentable square foot, representing a 32.3 percent increase over the previously fully escalated rents on the same office spaces, which was largely driven by the 361,044 square foot lease with Random House, Inc. at 1745 Broadway.  The average lease term on the Manhattan office leases signed in the first quarter was 6.3 years and average tenant concessions were 1.1 months of free rent with a tenant improvement allowance of $17.87 per rentable square foot.  Of the 734,218 square feet of office leases which commenced during the first quarter, 194,731 square feet represented office leases that replaced previous vacancy, and 539,487 square feet represented office leases that had average starting rents of $69.81 per rentable square foot, representing a 31.4 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.4 percent at March 31, 2012, as compared to 86.3 percent at March 31, 2011.  Excluding the One Court Square office property, which is in contract for sale, the Company’s Suburban portfolio occupancy would be 82.9 percent at March 31, 2012, as compared to 82.7 percent at March 31, 2011.

 

6



 

 

 

FIRST QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

During the quarter, the Company signed 32 office leases in the Suburban portfolio totaling 128,236 square feet.  Nine leases totaling 22,577 square feet represented office leases that replaced previous vacancy, and 23 office leases comprising 105,659 square feet had average starting rents of $33.72 per rentable square foot, representing a 4.6 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 first quarter was 3.1 years and average tenant concessions were 1.1 months of free rent with a tenant improvement allowance of $5.33 per rentable square foot.  Of the 145,978 square feet of office leases which commenced during the first quarter, 39,641 square feet represented office leases that replaced previous vacancy, and 106,337 square feet represented office leases that had average starting rents of $33.74 per rentable square foot, representing a 4.6 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the first quarter included:

 

·                  Early renewal on 361,044 square feet with Random House, Inc. for 5 years at 1745 Broadway bringing the total remaining lease term to 10 years;

·                  New lease on 30,653 square feet with Jazz at Lincoln Center, Inc. for 15.8 years at 3 Columbus Circle;

·                  Early renewal on 23,230 square feet with FTI Consulting, Inc. for 9 years at 750 Third Avenue;

·                  New lease on 22,363 square feet with Titan Outdoor LLC for 10.5 years at 100 Park Avenue; and

·                  Early renewal on 26,065 square feet with State Bank of Long Island for 1.5 years at Jericho Plaza, Long Island.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2012 were $20.2 million, or 5.2 percent of total revenues including the Company’s share of joint venture revenue compared to $20.0 million, or 5.2 percent for the quarter ended March 31, 2011.

 

Real Estate Investment Activity

 

In February 2012, the Company acquired the 390,000 square-foot office building located at 10 East 53rd Street through a joint venture with CPPIB for $252.5 million, or $647 per square foot.

 

In January 2012, SL Green, along with its joint venture partner Jeff Sutton, acquired 724 Fifth Avenue for $223.0 million.  The anchor tenant in this 65,010 square foot property is Prada.

 

In January 2012, SL Green, along with its joint venture partner Stonehenge Partners, acquired five retail and two multifamily properties in Manhattan for total consideration of $193.1 million.

 

In February 2012, SL Green sold the leased fee interest at 292 Madison Avenue for $85.0 million. The transaction included assumption by the purchaser of $59.1 million of existing debt.  SL Green recognized a gain on the sale of $6.6 million.

 

In February 2012, SL Green, along with its joint venture partner, Jeff Sutton, sold its two retail condominium units at 141 Fifth Avenue for $46.0 million. The transaction included the assumption by the purchaser of $25.0 million of existing debt. SL Green recognized a gain on the sale of $7.3 million.

 

In March 2012, SL Green, along with its joint venture partner, entered into an agreement to sell 379 West Broadway for $48.5 million, inclusive of the fee position.

 

7



 

 

 

FIRST QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

In April 2012, SL Green, along with its joint venture partner, modified the agreement to sell One Court Square to provide the purchaser an extension of the closing date in exchange for an increase in the gross sale price to $478.1 million.  The transaction, which includes the assumption by the purchaser of $315.0 million of existing debt, is expected to close in the second quarter.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $1.0 billion at March 31, 2012.  During the first quarter, the Company purchased and originated new debt and preferred equity investments totaling $70.5 million, all of which are directly collateralized by New York City commercial office properties, and received $57.6 million of principal reductions from investments that were sold or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.1 years as of March 31, 2012 and had a weighted average yield for the quarter ended March 31, 2012 of 9.0 percent, exclusive of loans with a net carrying value of $25.2 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In the first quarter of 2012, SL Green sold 2.9 million shares of common stock for aggregate gross proceeds of $225.0 million ($222.6 million of net proceeds after related expenses). In 2012 to date, SL Green sold 3.7 million shares of common stock for gross proceeds of $281.8 million ($278.5 million of net proceeds after related expenses).  The Company’s existing ATM plan has $68.2 million of remaining sales capacity.

 

In March 2012, SL Green repaid approximately $102.2 million of its 3.0% exchangeable senior notes due 2027 pursuant to the holders’ scheduled put option.  Approximately $18.0 million of these notes remain outstanding.

 

In January 2012, SL Green, along with its joint venture partner Stonehenge Partners, closed on two 7-year mortgage financings totaling $100.0 million in connection with the acquisition of two residential properties. These mortgages bear a fixed interest rate of 4.125%. In addition, the retail property located at 762 Madison Avenue, which was also acquired by the joint venture, was partially financed with a 5-year, $8.5 million mortgage loan which bears a fixed interest rate of 3.75%.

 

In February 2012, SL Green, along with its joint venture partner Jeff Sutton, closed on a 5-year $120.0 million mortgage in connection with the acquisition of 724 Madison Avenue. The mortgage bears interest at 235 basis points over the 30-day LIBOR.

 

In February 2012, SL Green, along with its joint venture partner, CPPIB, closed on a 5-year $125.0 million mortgage in connection with the acquisition of 10 East 53rd Street.  The mortgage bears interest at 250 basis points over the 30-day LIBOR.

 

8



 

 

 

FIRST QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

Dividends

 

During the first quarter of 2012, 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 April 13, 2012 to stockholders of record on the close of business on March 30, 2012; and

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period January 15, 2012 through and including April 14, 2012, which were paid on April 13, 2012 to stockholders of record on the close of business on March 30, 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

March 31, 2012

(Amounts in Thousands Except Ratios, Percentages, Per Share and Sq. Ft.)

 

 

 

As of or for the three months ended

 

 

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to common stockholders - diluted

 

$

0.29

 

$

0.03

 

$

0.08

 

$

6.26

 

$

1.01

 

Funds from operations available to common stockholders - diluted

 

$

1.10

 

$

1.02

 

$

1.00

 

$

1.08

 

$

1.75

 

Funds available for distribution to common stockholders - diluted

 

$

0.87

 

$

0.52

 

$

0.44

 

$

0.57

 

$

1.07

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

$

77.55

 

$

66.64

 

$

58.15

 

$

82.87

 

$

75.20

 

High during period

 

$

79.27

 

$

71.33

 

$

87.54

 

$

90.01

 

$

75.63

 

Low during period

 

$

68.16

 

$

55.14

 

$

58.15

 

$

74.72

 

$

66.96

 

Common dividends per share

 

$

0.25

 

$

0.25

 

$

0.10

 

$

0.10

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO payout ratio

 

22.7

%

24.6

%

10.0

%

9.3

%

5.7

%

FAD payout ratio

 

28.6

%

47.9

%

22.9

%

17.4

%

9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

88,855

 

86,045

 

85,969

 

84,559

 

80,925

 

Units outstanding

 

3,051

 

2,765

 

1,910

 

1,912

 

1,912

 

Total common shares and units outstanding

 

91,906

 

88,810

 

87,879

 

86,471

 

82,837

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and units outstanding - basic

 

89,792

 

88,326

 

87,608

 

85,490

 

81,206

 

Weighted average common shares and units outstanding - diluted

 

90,173

 

88,744

 

88,081

 

86,010

 

81,643

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

7,127,310

 

$

5,918,298

 

$

5,110,164

 

$

7,165,852

 

$

6,229,342

 

Liquidation value of preferred equity/units

 

442,050

 

392,500

 

392,500

 

392,500

 

392,500

 

Consolidated debt

 

6,081,046

 

6,094,696

 

5,886,440

 

5,597,585

 

5,020,380

 

Consolidated market capitalization

 

$

13,650,406

 

$

12,405,494

 

$

11,389,104

 

$

13,155,937

 

$

11,642,222

 

SLG portion of JV debt

 

1,940,840

 

1,824,515

 

1,823,611

 

1,783,078

 

1,670,792

 

Combined market capitalization

 

$

15,591,246

 

$

14,230,009

 

$

13,212,715

 

$

14,939,015

 

$

13,313,014

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt to market capitalization

 

44.5

%

49.1

%

51.7

%

42.5

%

43.1

%

Combined debt to market capitalization

 

51.5

%

55.7

%

58.4

%

49.4

%

50.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt service coverage

 

2.1

 

2.2

 

2.2

 

2.3

 

2.9

 

Consolidated fixed charge coverage

 

1.8

 

1.8

 

1.8

 

2.0

 

2.4

 

Combined fixed charge coverage

 

1.6

 

1.7

 

1.6

 

1.8

 

2.1

 

 

Supplemental Information

 

First Quarter 2012

 

10



 

SL Green Realty Corp.

Key Financial Data

March 31, 2012

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

 

 

 

As of or for the three months ended

 

 

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Real estate assets before depreciation

 

$

11,338,420

 

$

11,202,854

 

$

10,619,202

 

$

10,609,660

 

$

9,377,934

 

Investments in unconsolidated joint ventures

 

$

1,022,931

 

$

893,933

 

$

921,146

 

$

896,632

 

$

916,600

 

Debt and Preferred Equity Investments

 

$

999,573

 

$

985,942

 

$

897,028

 

$

582,418

 

$

579,287

 

Cash and cash equivalents

 

$

133,665

 

$

138,192

 

$

394,505

 

$

390,229

 

$

234,009

 

Investment in marketable securities

 

$

25,689

 

$

25,323

 

$

54,962

 

$

55,366

 

$

64,440

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

13,761,713

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt

 

$

4,773,768

 

$

4,832,209

 

$

4,750,111

 

$

4,458,109

 

$

4,117,683

 

Variable rate debt

 

1,307,278

 

1,262,487

 

1,136,329

 

1,139,476

 

781,074

 

Total consolidated debt

 

$

6,081,046

 

$

6,094,696

 

$

5,886,440

 

$

5,597,585

 

$

4,898,757

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

6,822,003

 

$

6,833,513

 

$

6,635,292

 

$

6,224,415

 

$

5,682,787

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

6,105,516

 

$

6,176,764

 

$

6,094,873

 

$

5,814,931

 

$

5,100,904

 

Variable rate debt - including SLG portion of JV debt

 

1,916,370

 

1,742,447

 

1,615,178

 

1,565,732

 

1,468,645

 

Total combined debt

 

$

8,021,886

 

$

7,919,211

 

$

7,710,051

 

$

7,380,663

 

$

6,569,549

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

302,477

 

$

294,495

 

$

282,114

 

$

273,629

 

$

257,295

 

Property operating expenses

 

(133,573

)

(126,223

)

(122,471

)

(114,183

)

(108,199

)

Property operating NOI

 

$

168,904

 

$

168,272

 

$

159,643

 

$

159,446

 

$

149,096

 

NOI from discontinued operations

 

519

 

1,945

 

1,946

 

2,785

 

4,202

 

Total property operating NOI - consolidated

 

$

169,423

 

$

170,217

 

$

161,589

 

$

162,231

 

$

153,298

 

SLG share of property NOI from JVs

 

38,704

 

36,792

 

37,532

 

38,690

 

41,878

 

Total property operating NOI - combined

 

$

208,127

 

$

207,009

 

$

199,121

 

$

200,921

 

$

195,176

 

Debt and preferred equity investment income

 

26,338

 

22,162

 

18,433

 

15,144

 

64,678

 

Other income

 

10,377

 

12,222

 

6,076

 

9,932

 

7,248

 

Marketing general & administrative expenses

 

(20,196

)

(18,728

)

(18,900

)

(22,454

)

(20,021

)

EBITDA - combined

 

$

224,646

 

$

222,665

 

$

204,730

 

$

203,543

 

$

247,081

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Debt to EBITDA (trailing-12 months)

 

8.4

 

8.2

 

8.0

 

7.2

 

6.8

 

Combined Debt to EBITDA (trailing-12 months)

 

9.2

 

8.8

 

8.6

 

7.8

 

7.3

 

 

11



 

SL Green Realty Corp.

Key Financial Data

March 31, 2012

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

 

Manhattan Properties

 

 

 

As of or for the three months ended

 

 

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

277,231

 

$

267,730

 

$

255,779

 

$

246,645

 

$

227,994

 

Property operating expenses

 

117,869

 

106,609

 

106,716

 

97,723

 

91,776

 

Property operating NOI

 

$

159,362

 

$

161,121

 

$

149,063

 

$

148,922

 

$

136,218

 

NOI from discontinued operations

 

519

 

1,945

 

1,946

 

2,785

 

4,202

 

Total property operating NOI - consolidated

 

$

159,881

 

$

163,066

 

$

151,009

 

$

151,707

 

$

140,420

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income - consolidated

 

$

3,011

 

$

2,263

 

$

863

 

$

1,784

 

$

1,808

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from unconsolidated JV

 

$

34,418

 

$

32,300

 

$

31,386

 

$

34,026

 

$

37,456

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings

 

26

 

26

 

24

 

24

 

23

 

Unconsolidated operating office buildings

 

7

 

7

 

7

 

7

 

7

 

 

 

33

 

33

 

31

 

31

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings square footage

 

18,429,945

 

18,429,945

 

17,197,945

 

17,197,945

 

15,601,945

 

Unconsolidated operating office buildings square footage

 

5,326,815

 

6,191,673

 

6,191,673

 

6,191,673

 

6,722,515

 

 

 

23,756,760

 

24,621,618

 

23,389,618

 

23,389,618

 

22,324,460

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

93.4

%

93.0

%

93.5

%

93.4

%

93.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

54

 

49

 

41

 

46

 

63

 

Total office square footage commenced

 

734,218

 

412,704

 

544,836

 

359,583

 

703,023

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf — leases commenced

 

$

69.81

 

$

63.11

 

$

49.37

 

$

59.91

 

$

48.20

 

Previously escalated rents psf

 

$

53.14

 

$

58.64

 

$

47.47

 

$

56.25

 

$

47.75

 

Percentage of new rent over previously escalated rents (1)

 

31.4

%

7.6

%

4.0

%

6.5

%

0.9

%

Tenant concession packages psf

 

$

22.41

 

$

22.82

 

$

37.74

 

$

36.49

 

$

23.54

 

Free rent months

 

2.1

 

2.5

 

4.8

 

3.4

 

3.5

 

 


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

 

12



 

SL Green Realty Corp.

Key Financial Data

March 31, 2012

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

 

Suburban Properties

 

 

 

As of or for the three months ended

 

 

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

26,038

 

$

25,515

 

$

25,061

 

$

25,653

 

$

28,002

 

Property operating expenses

 

12,633

 

14,872

 

12,193

 

13,183

 

13,001

 

Property operating NOI

 

$

13,405

 

$

10,643

 

$

12,868

 

$

12,470

 

$

15,001

 

NOI from discontinued operations

 

 

 

 

 

 

Total property operating NOI - consolidated

 

$

13,405

 

$

10,643

 

$

12,868

 

$

12,470

 

$

15,001

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income - consolidated

 

$

607

 

$

459

 

$

399

 

$

342

 

$

1,323

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from unconsolidated JV

 

$

4,287

 

$

4,448

 

$

6,147

 

$

4,665

 

$

4,422

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings

 

25

 

25

 

25

 

25

 

25

 

Unconsolidated operating office buildings

 

6

 

6

 

6

 

6

 

6

 

 

 

31

 

31

 

31

 

31

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating office buildings square footage

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

Unconsolidated operating office buildings square footage

 

2,941,700

 

2,941,700

 

2,941,700

 

2,941,700

 

2,941,700

 

 

 

6,804,700

 

6,804,700

 

6,804,700

 

6,804,700

 

6,804,700

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

86.4

%

86.2

%

85.9

%

86.4

%

86.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

32

 

29

 

17

 

36

 

32

 

Total office square footage commenced

 

145,978

 

84,332

 

124,158

 

180,505

 

139,793

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf — leases commenced

 

$

33.74

 

$

31.13

 

$

38.49

 

$

31.67

 

$

33.50

 

Previously escalated rents psf

 

$

35.36

 

$

33.72

 

$

37.85

 

$

33.10

 

$

34.62

 

Percentage of new rent over previously escalated rents (1)

 

-4.6

%

-7.7

%

1.7

%

-4.3

%

-3.2

%

Tenant concession packages psf

 

$

8.62

 

$

18.94

 

$

19.54

 

$

14.96

 

$

18.65

 

Free rent months

 

2.0

 

2.2

 

12.0

 

3.2

 

4.7

 

 


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

 

13



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s omitted)

 

 

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land & land interests

 

2,816,831

 

2,684,626

 

2,581,957

 

2,472,584

 

1,974,994

 

Buildings & improvements fee interest

 

7,191,889

 

7,147,527

 

6,731,915

 

6,835,204

 

5,754,193

 

Buildings & improvements leasehold

 

1,317,492

 

1,302,790

 

1,293,122

 

1,289,664

 

1,520,150

 

Buildings & improvements under capital lease

 

12,208

 

12,208

 

12,208

 

12,208

 

12,208

 

 

 

11,338,420

 

11,147,151

 

10,619,202

 

10,609,660

 

9,261,545

 

Less accumulated depreciation

 

(1,202,507

)

(1,136,603

)

(1,071,183

)

(1,008,064

)

(953,993

)

 

 

$

10,135,913

 

$

10,010,548

 

$

9,548,019

 

$

9,601,596

 

$

8,307,552

 

Other real estate investments:

 

 

 

 

 

 

 

 

 

 

 

Investment in and advances to unconsolidated joint ventures

 

1,022,931

 

893,933

 

921,146

 

896,632

 

916,600

 

Debt and Preferred Equity Investments, net

 

999,573

 

985,942

 

897,028

 

582,418

 

579,287

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale, net

 

 

76,562

 

 

 

104,808

 

Cash and cash equivalents

 

133,665

 

138,192

 

394,505

 

390,229

 

234,009

 

Restricted cash

 

98,563

 

86,584

 

102,084

 

85,370

 

107,835

 

Investment in marketable securities

 

25,689

 

25,323

 

54,962

 

55,366

 

64,440

 

Tenant and other receivables, net of $19,605 reserve at 3/31/12

 

29,020

 

32,107

 

31,661

 

28,452

 

26,314

 

Related party receivables

 

7,665

 

4,001

 

3,212

 

2,579

 

3,653

 

Deferred rents receivable, net of reserve for tenant credit loss of $30,611 at 3/31/12

 

300,419

 

281,974

 

265,600

 

244,008

 

223,552

 

Deferred costs, net

 

211,728

 

210,786

 

191,123

 

182,241

 

180,712

 

Other assets

 

796,547

 

737,900

 

753,305

 

575,187

 

693,604

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

13,761,713

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

 

14



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s omitted)

 

 

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

3/31/2011

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Mortgages & other loans payable

 

$

4,409,715

 

$

4,314,741

 

$

4,018,861

 

$

3,978,345

 

$

3,280,084

 

Senior unsecured notes

 

1,171,331

 

1,270,656

 

1,267,580

 

1,019,240

 

1,018,674

 

Revolving credit facility

 

400,000

 

350,000

 

500,000

 

500,000

 

500,000

 

Accrued interest and other liabilities

 

116,498

 

126,135

 

126,405

 

102,710

 

150,895

 

Accounts payable and accrued expenses

 

137,500

 

142,428

 

146,445

 

130,735

 

123,728

 

Deferred revenue

 

373,573

 

357,193

 

381,211

 

300,093

 

294,634

 

Capitalized lease obligations

 

17,130

 

17,112

 

17,094

 

17,077

 

17,060

 

Deferred land lease payable

 

18,608

 

18,495

 

18,382

 

18,322

 

18,318

 

Dividends and distributions payable

 

29,652

 

28,398

 

15,002

 

14,861

 

14,563

 

Security deposits

 

47,996

 

46,367

 

44,312

 

43,032

 

43,196

 

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

 

$

6,822,003

 

$

6,833,513

 

$

6,635,292

 

$

6,224,415

 

$

5,682,787

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in operating partnership (3,051 units outstanding) at 3/31/12

 

237,763

 

195,030

 

114,726

 

158,418

 

143,756

 

Series G Preferred Units

 

47,550

 

 

 

 

 

Series H Preferred Units

 

2,000

 

2,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

SL Green Realty Corp. Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

Series C Perpetual Preferred Shares

 

274,022

 

274,022

 

274,022

 

274,022

 

274,022

 

Series D Perpetual Preferred Shares

 

96,321

 

96,321

 

96,321

 

96,321

 

96,321

 

Common stock, $.01 par value, 160,000 shares authorized, 92,460 issued and outstanding at 3/31/12

 

925

 

892

 

892

 

878

 

844

 

Additional paid—in capital

 

4,469,777

 

4,236,959

 

4,225,903

 

4,105,442

 

3,836,453

 

Treasury stock (3,605 shares) at 3/31/12

 

(319,866

)

(308,708

)

(307,535

)

(307,419

)

(306,170

)

Accumulated other comprehensive loss

 

(24,376

)

(28,445

)

(24,462

)

(21,589

)

(13,011

)

Retained earnings

 

1,665,547

 

1,704,506

 

1,763,403

 

1,721,440

 

1,207,504

 

Total SL Green Realty Corp. stockholders’ equity

 

6,162,350

 

5,975,547

 

6,028,544

 

5,869,095

 

5,095,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in other partnerships

 

490,047

 

477,762

 

384,083

 

392,150

 

519,860

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

6,652,397

 

$

6,453,309

 

$

6,412,627

 

$

6,261,245

 

$

5,615,823

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

13,761,713

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

$

11,442,366

 

 

15



 

COMPARATIVE STATEMENTS OF OPERATIONS

Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2012

 

2011

 

2011

 

2011

 

Revenues

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

260,814

 

$

227,020

 

$

253,343

 

$

242,938

 

Escalation and reimbursement revenues

 

41,663

 

30,275

 

41,152

 

39,176

 

Investment income

 

26,338

 

64,678

 

22,162

 

18,433

 

Other income

 

10,377

 

7,248

 

12,222

 

6,076

 

Total Revenues, net

 

339,192

 

329,221

 

328,879

 

306,623

 

 

 

 

 

 

 

 

 

 

 

Equity in net income (loss) from unconsolidated joint ventures

 

(1,560

)

8,206

 

(6,080

)

(2,728

)

Gain (loss) on early extinguishment of debt

 

 

 

 

(67

)

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Operating expenses

 

73,269

 

60,298

 

71,916

 

69,093

 

Ground rent

 

8,806

 

7,834

 

8,810

 

8,463

 

Real estate taxes

 

51,498

 

40,067

 

45,497

 

44,915

 

Loan loss and other investment reserves, net of recoveries

 

564

 

(3,150

)

8,592

 

 

Transaction related costs

 

1,151

 

2,434

 

1,741

 

169

 

Marketing, general and administrative

 

20,196

 

20,021

 

18,728

 

18,900

 

Total Operating Expenses

 

155,484

 

127,504

 

155,284

 

141,540

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

182,148

 

209,923

 

167,515

 

162,288

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

80,137

 

64,266

 

78,876

 

74,603

 

Amortization of deferred financing costs

 

3,580

 

3,800

 

4,649

 

2,986

 

Depreciation and amortization

 

77,083

 

63,497

 

74,951

 

73,358

 

Loss (gain) on equity investment in marketable securities

 

 

127

 

(4,999

)

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

21,348

 

78,233

 

14,038

 

11,341

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

(78

)

1,873

 

1,115

 

1,116

 

Gain (loss) on sale of discontinued operations

 

6,627

 

 

 

 

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

 

7,260

 

 

(114

)

3,032

 

Purchase price fair value adjustment

 

 

13,788

 

8,306

 

999

 

Depreciable real estate reserves

 

 

 

(5,789

)

 

Net Income

 

35,157

 

93,894

 

17,556

 

16,488

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

(1,959

)

(5,462

)

(7,202

)

(1,864

)

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to SL Green Realty Corp

 

33,198

 

88,432

 

10,354

 

14,624

 

 

 

 

 

 

 

 

 

 

 

Dividends on preferred units

 

397

 

 

 

 

Dividends on perpetual preferred shares

 

7,545

 

7,545

 

7,545

 

7,545

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

25,256

 

$

80,887

 

$

2,809

 

$

7,079

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

 

 

Net income (loss) per share (basic)

 

$

0.29

 

$

1.02

 

$

0.03

 

$

0.08

 

Net income (loss) per share (diluted)

 

$

0.29

 

$

1.01

 

$

0.03

 

$

0.08

 

 

16


 


 

COMPARATIVE COMPUTATION OF FFO AND FAD

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2012

 

2011

 

2011

 

2011

 

Funds from operations

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

25,256

 

$

80,887

 

$

2,809

 

$

7,079

 

 

 

 

 

 

 

 

 

 

 

Add:  

Depreciation and amortization

 

77,083

 

63,497

 

74,951

 

73,358

 

 

Discontinued operations depreciation adjustments

 

 

676

 

 

 

 

Joint ventures depreciation and noncontrolling interests adjustments

 

9,141

 

6,234

 

8,005

 

9,865

 

 

Net income attributable to noncontrolling interests

 

1,959

 

5,462

 

7,202

 

1,864

 

 

Depreciable real estate reserves

 

 

 

5,789

 

 

Less:  

Gain (loss) on sale of discontinued operations

 

6,627

 

 

 

 

 

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

 

7,260

 

 

(114

)

3,032

 

 

Purchase price fair value adjustment

 

 

13,788

 

8,306

 

999

 

 

Non-real estate depreciation and amortization

 

267

 

213

 

255

 

242

 

 

Funds From Operations

 

$

99,285

 

$

142,755

 

$

90,309

 

$

87,893

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Basic per Share

 

$

1.11

 

$

1.76

 

$

1.02

 

$

1.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Diluted per Share

 

$

1.10

 

$

1.75

 

$

1.02

 

$

1.00

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

 

 

 

 

 

 

 

 

FFO

 

$

99,285

 

$

142,755

 

$

90,309

 

$

87,893

 

 

 

 

 

 

 

 

 

 

 

Add:  

Non real estate depreciation and amortization

 

267

 

213

 

255

 

242

 

 

Amortization of deferred financing costs

 

3,580

 

3,800

 

4,649

 

2,986

 

 

Non-cash deferred compensation

 

8,662

 

9,179

 

17,987

 

6,823

 

Less:  

FAD adjustment for Joint Ventures

 

2,810

 

4,776

 

192

 

3,418

 

 

FAD adjustment for discontinued operations

 

 

1,204

 

1,265

 

1,262

 

 

Straight-line rental income and other non cash adjustments

 

18,600

 

51,501

 

24,562

 

21,206

 

 

Second cycle tenant improvements

 

1,934

 

4,929

 

19,979

 

19,016

 

 

Second cycle leasing commissions

 

1,561

 

4,798

 

8,178

 

5,503

 

 

Revenue enhancing recurring CAPEX

 

211

 

587

 

1,288

 

1,464

 

 

Non-revenue enhancing recurring CAPEX

 

7,799

 

1,058

 

11,413

 

7,639

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

$

78,879

 

$

87,094

 

$

46,323

 

$

38,436

 

 

Diluted per Share

 

$

0.87

 

$

1.07

 

$

0.52

 

$

0.44

 

 

 

 

 

 

 

 

 

 

 

First cycle tenant improvements

 

$

4,977

 

$

3,363

 

$

12,156

 

$

13,082

 

First cycle leasing commissions

 

$

377

 

$

 

$

5,184

 

$

2,820

 

Redevelopment Costs

 

$

7,682

 

$

1,609

 

$

9,942

 

$

7,786

 

 

 

 

 

 

 

 

 

 

 

Payout Ratio of Funds From Operations

 

22.7

%

5.7

%

24.6

%

10.0

%

Payout Ratio of Funds Available for Distribution

 

28.6

%

9.4

%

47.9

%

22.9

%

 

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, 2011

 

$

274,022

 

$

96,321

 

$

892

 

$

4,236,959

 

$

(308,708

)

$

1,704,506

 

$

477,762

 

$

(28,445

)

$

6,453,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income attributable to SL Green

 

 

 

 

 

 

 

 

 

 

 

33,198

 

1,071

 

 

 

34,269

 

Preferred Dividend

 

 

 

 

 

 

 

 

 

 

 

(7,941

)

 

 

 

 

(7,941

)

Cash distributions declared ($0.25 per common share)

 

 

 

 

 

 

 

 

 

 

 

(22,280

)

 

 

 

 

(22,280

)

Cash distributions to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,117

)

 

 

(7,117

)

Comprehensive Income - Unrealized loss on derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

503

 

503

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,899

 

2,899

 

Comprehensive Income - Unrealized loss on marketable securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

667

 

667

 

Net proceeds from exercise of stock options

 

 

 

 

 

1

 

2,570

 

 

 

 

 

 

 

 

 

2,571

 

Redemption of units and dividend reinvestment proceeds

 

 

 

 

 

13

 

99,780

 

 

 

 

 

 

 

 

 

99,793

 

Consolidation of joint venture

 

 

 

 

 

 

 

 

 

 

 

 

 

18,331

 

 

 

18,331

 

Reallocation of noncontrolling interests in the operating partnership

 

 

 

 

 

 

 

 

 

 

 

(41,936

)

 

 

 

 

(41,936

)

Issuance of common stock

 

 

 

 

 

16

 

122,937

 

 

 

 

 

 

 

 

 

122,953

 

Deferred compensation plan

 

 

 

 

 

3

 

470

 

(11,158

)

 

 

 

 

 

 

(10,685

)

Amortization of deferred compensation

 

 

 

 

 

 

 

7,061

 

 

 

 

 

 

 

 

 

7,061

 

Balance at March 31, 2012

 

$

274,022

 

$

96,321

 

$

925

 

$

4,469,777

 

$

(319,866

)

$

1,665,547

 

$

490,047

 

$

(24,376

)

$

6,652,397

 

 

 

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, 2011

 

86,045,684

 

2,764,737

 

 

 

88,810,421

 

 

88,810,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD share activity

 

2,808,878

 

285,805

 

 

 

3,094,683

 

 

 

3,094,683

 

Share Count at March 31, 2012 - Basic

 

88,854,562

 

3,050,542

 

 

91,905,104

 

 

91,905,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighting Factor

 

(2,110,571

)

(1,851

)

380,617

 

(1,731,805

)

 

 

(1,731,805

)

Weighted Average Share Count at March 31, 2012 - Diluted

 

86,743,991

 

3,048,691

 

380,617

 

90,173,299

 

 

90,173,299

 

 

18


 


 

JOINT VENTURE STATEMENTS

Balance Sheet for Unconsolidated Joint Ventures

Unaudited

($000’s omitted)

 

 

 

March 31, 2012

 

March 31, 2011

 

 

 

Total

 

SLG Interest

 

Total

 

SLG Interest

 

Land & land interests

 

$

1,610,447

 

$

748,238

 

$

1,045,399

 

$

467,258

 

Buildings & improvements fee interest

 

5,035,155

 

2,206,234

 

4,506,945

 

1,919,411

 

Buildings & improvements leasehold

 

29,708

 

13,369

 

29,679

 

13,356

 

 

 

6,675,310

 

2,967,841

 

5,582,023

 

2,400,025

 

Less accumulated depreciation

 

(517,288

)

(214,547

)

(494,640

)

(213,834

)

 

 

 

 

 

 

 

 

 

 

Net real estate

 

$

6,158,022

 

$

2,753,294

 

$

5,087,383

 

$

2,186,191

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

89,147

 

38,447

 

72,014

 

32,029

 

Restricted cash

 

81,274

 

39,928

 

77,196

 

35,796

 

Debt investments

 

 

 

400,000

 

200,000

 

Tenant and other receivables, net of $1,190 reserve at 3/31/12

 

25,769

 

9,076

 

16,873

 

6,200

 

Deferred rents receivable, net of reserve for tenant credit loss of $3,112 at 3/31/12

 

90,410

 

35,335

 

97,783

 

41,977

 

Deferred costs, net

 

99,442

 

44,482

 

117,498

 

49,552

 

Other assets

 

218,896

 

93,621

 

204,671

 

83,664

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,762,960

 

$

3,014,183

 

$

6,073,418

 

$

2,635,409

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans payable

 

$

4,353,988

 

$

1,940,840

 

$

3,854,953

 

$

1,670,792

 

Derivative instruments-fair value

 

29,853

 

14,912

 

31,643

 

15,985

 

Accrued interest payable

 

12,054

 

5,175

 

12,551

 

5,344

 

Accounts payable and accrued expenses

 

65,488

 

32,227

 

57,279

 

26,729

 

Deferred revenue

 

126,529

 

47,186

 

126,601

 

45,071

 

Security deposits

 

6,572

 

3,250

 

5,831

 

2,933

 

Contributed Capital (1)

 

2,168,476

 

970,593

 

1,984,560

 

868,555

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

6,762,960

 

$

3,014,183

 

$

6,073,418

 

$

2,635,409

 

 

As of March 31, 2012 the Company had twenty three unconsolidated joint venture interests. These interests are accounted for using 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, a 49.9% interest in 180 Maiden Lane, and a 80% interest in 19-21 East 65th Street, 44 West 55th Street, 400 East 57th Street, 400 East 58th Street, 752-760 Madison Avenue and 762 Madison Avenue.

 


(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 March 31, 2012

 

December 31, 2011

 

Three Months Ended March 31, 2011

 

 

 

Total

 

SLG Interest

 

SLG Interest

 

Total

 

SLG Interest

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

104,874

 

$

45,278

 

$

43,260

 

$

109,793

 

$

51,663

 

Escalation and reimbursement revenues

 

7,574

 

3,239

 

3,815

 

12,261

 

6,690

 

Other income

 

7,600

 

3,690

 

4,079

 

1,506

 

714

 

Total Revenues, net

 

$

120,048

 

$

52,207

 

$

51,154

 

$

123,560

 

$

59,067

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

16,766

 

$

7,574

 

$

8,608

 

$

19,687

 

$

10,249

 

Ground rent

 

918

 

117

 

117

 

914

 

123

 

Real estate taxes

 

13,374

 

5,812

 

5,637

 

13,450

 

6,817

 

Total Operating Expenses

 

$

31,058

 

$

13,503

 

$

14,362

 

$

34,051

 

$

17,189

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

88,990

 

$

38,704

 

$

36,792

 

$

89,509

 

$

41,878

 

Cash NOI

 

$

81,525

 

$

36,577

 

$

35,315

 

$

82,234

 

$

39,504

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

268

 

$

161

 

$

44

 

$

65

 

$

20

 

Interest expense, net of interest income

 

54,868

 

23,420

 

26,702

 

43,949

 

18,384

 

Amortization of deferred financing costs

 

1,767

 

627

 

1,095

 

3,688

 

1,511

 

Depreciation and amortization

 

36,783

 

16,056

 

15,031

 

31,724

 

13,760

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

(4,696

)

$

(1,560

)

$

(6,080

)

$

10,083

 

$

8,203

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

36,750

 

16,049

 

15,021

 

31,689

 

13,752

 

FFO Contribution

 

$

32,054

 

$

14,489

 

$

8,941

 

$

41,772

 

$

21,955

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Add: Non real estate depreciation and amortization

 

$

1,800

 

$

634

 

$

1,105

 

$

3,723

 

$

1,519

 

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

 

(7,304

)

(2,131

)

480

 

(6,870

)

(2,253

)

Less: Second cycle tenant improvement

 

(1,467

)

(646

)

(1,431

)

(4,718

)

(2,347

)

Less: Second cycle leasing commissions

 

(1,426

)

(654

)

(255

)

(2,900

)

(1,441

)

Less: Recurring CAPEX

 

(52

)

(13

)

(91

)

(698

)

(254

)

FAD Adjustment

 

$

(8,449

)

$

(2,810

)

$

(192

)

$

(11,463

)

$

(4,776

)

 

20



 

SELECTED FINANCIAL DATA

Property NOI and Coverage Ratios

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2012

 

2011

 

2011

 

2011

 

Property NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating NOI

 

$

168,904

 

$

149,096

 

$

168,272

 

$

159,643

 

NOI from discontinued operations

 

519

 

4,202

 

1,945

 

1,946

 

Total property operating NOI - consolidated

 

169,423

 

153,298

 

170,217

 

161,589

 

SLG share of property NOI from JVs

 

38,704

 

41,878

 

36,792

 

37,532

 

GAAP NOI

 

$

208,127

 

$

195,176

 

$

207,009

 

$

199,121

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (Net of Amortization)

 

6,399

 

3,984

 

6,725

 

5,065

 

 

Net FAS 141 adjustment

 

174

 

7,669

 

2,101

 

1,497

 

 

Straightline revenue adjustment

 

18,926

 

25,901

 

19,065

 

20,910

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Allowance for S/L tenant credit loss

 

2,794

 

1,563

 

2,127

 

1,371

 

 

Ground lease straight-line adjustment

 

172

 

50

 

113

 

95

 

Cash NOI

 

$

185,594

 

$

159,235

 

$

181,358

 

$

173,115

 

 

 

 

 

 

 

 

 

 

 

Components of Consolidated Debt Service and Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

80,735

 

65,767

 

79,700

 

75,428

 

Fixed amortization principal payments

 

13,526

 

7,529

 

10,353

 

9,484

 

Total Consolidated Debt Service

 

94,261

 

73,296

 

90,053

 

84,912

 

 

 

 

 

 

 

 

 

 

 

Payments under ground lease arrangements

 

8,634

 

7,884

 

8,923

 

8,558

 

Dividends on preferred units

 

397

 

 

 

 

Dividends on perpetual preferred shares

 

7,545

 

7,545

 

7,545

 

7,545

 

Total Consolidated Fixed Charges

 

110,837

 

88,725

 

106,521

 

101,015

 

 

 

 

 

 

 

 

 

 

 

Consolidated Interest Coverage Ratio

 

2.5

 

3.2

 

2.4

 

2.4

 

Consolidated Debt Service Coverage Ratio

 

2.1

 

2.9

 

2.2

 

2.2

 

Consolidated Fixed Charge Coverage Ratio

 

1.8

 

2.4

 

1.8

 

1.8

 

 

21



 

SELECTED FINANCIAL DATA
2012 Same Store - Consolidated
Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

 

 

December 31,

 

September 30,

 

 

 

2012

 

2011

 

%

 

2011

 

2011

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

216,176

 

$

219,934

 

-1.7

%

$

213,454

 

$

212,734

 

 

Escalation & reimbursement revenues

 

30,660

 

29,376

 

4.4

%

30,846

 

31,906

 

 

Other income

 

3,440

 

3,243

 

6.1

%

2,601

 

1,233

 

 

Total Revenues

 

250,276

 

252,553

 

-0.9

%

246,901

 

245,873

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

55,100

 

54,923

 

0.3

%

54,887

 

56,732

 

 

Ground rent

 

9,010

 

7,976

 

13.0

%

9,047

 

8,735

 

 

Real estate taxes

 

40,332

 

39,026

 

3.3

%

37,156

 

38,277

 

 

Transaction related costs

 

 

135

 

-100.0

%

3

 

14

 

 

 

 

104,442

 

102,060

 

2.3

%

101,093

 

103,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

145,834

 

150,493

 

-3.1

%

145,808

 

142,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

47,261

 

45,655

 

3.5

%

47,358

 

47,086

 

 

Depreciation & amortization

 

60,125

 

59,761

 

0.6

%

60,998

 

59,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

38,448

 

45,077

 

-14.7

%

37,452

 

35,231

 

Plus:

Real estate depreciation & amortization

 

60,114

 

59,751

 

0.6

%

60,989

 

59,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

98,562

 

104,828

 

-6.0

%

98,441

 

95,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

712

 

439

 

62.2

%

477

 

612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

 

135

 

-100.0

%

3

 

14

 

 

Interest expense & amortization of financing costs

 

47,261

 

45,655

 

3.5

%

47,358

 

47,086

 

 

Non-real estate depreciation

 

11

 

10

 

10.0

%

9

 

9

 

GAAP NOI

 

145,122

 

150,189

 

-3.4

%

145,334

 

141,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

4,061

 

3,187

 

27.4

%

4,385

 

2,906

 

 

Straightline revenue adjustment

 

14,456

 

21,858

 

-33.9

%

15,509

 

16,566

 

 

Rental income - FAS 141

 

4,737

 

7,244

 

-34.6

%

4,212

 

4,342

 

Plus:

Ground lease straight-line adjustment

 

285

 

317

 

-10.1

%

157

 

139

 

 

Allowance for S/L tenant credit loss

 

2,260

 

1,328

 

70.2

%

1,701

 

892

 

Cash NOI

 

$

124,413

 

$

119,545

 

4.1

%

$

123,086

 

$

118,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

57.6

%

59.3

%

 

 

58.6

%

57.5

%

 

Cash NOI to Real Estate Revenue, net

 

49.4

%

47.2

%

 

 

49.6

%

48.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

61.2

%

62.4

%

 

 

62.2

%

61.0

%

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

52.9

%

50.2

%

 

 

53.2

%

51.7

%

 

22



 

SELECTED FINANCIAL DATA
2012 Same Store - Joint Venture
Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

March 31,

 

March 31,

 

 

 

December 31,

 

September 30,

 

 

 

2012

 

2011

 

%

 

2011

 

2011

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

36,132

 

$

33,673

 

7.3

%

$

36,117

 

$

33,994

 

 

Escalation & reimbursement revenues

 

1,837

 

1,986

 

-7.5

%

2,210

 

2,158

 

 

Other income

 

90

 

27

 

233.3

%

23

 

2,328

 

 

Total Revenues

 

38,059

 

35,686

 

6.6

%

38,350

 

38,480

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

4,765

 

5,135

 

-7.2

%

5,101

 

4,881

 

 

Ground rent

 

117

 

117

 

0.0

%

117

 

117

 

 

Real estate taxes

 

3,066

 

3,068

 

-0.1

%

2,830

 

2,909

 

 

Transaction related costs

 

18

 

36

 

 

 

 

 

 

 

7,966

 

8,356

 

-4.7

%

8,048

 

7,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

30,093

 

27,330

 

10.1

%

30,302

 

30,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

15,671

 

15,658

 

0.1

%

15,731

 

15,751

 

 

Depreciation & amortization

 

11,349

 

10,906

 

4.1

%

11,645

 

11,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

3,073

 

766

 

301.2

%

2,926

 

3,025

 

Plus:

Real estate depreciation & amortization

 

11,342

 

10,899

 

4.1

%

11,636

 

11,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

14,415

 

11,665

 

23.6

%

14,562

 

14,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non–building revenue

 

55

 

25

 

120.0

%

68

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

18

 

36

 

-50.0

%

 

 

 

Interest expense & amortization of financing costs

 

15,671

 

15,658

 

0.1

%

15,731

 

15,751

 

 

Non-real estate depreciation

 

7

 

7

 

0.0

%

9

 

4

 

GAAP NOI

 

30,056

 

27,341

 

9.9

%

30,234

 

30,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

1,512

 

136

 

0.0

%

1,335

 

1,130

 

 

Straightline revenue adjustment

 

1,782

 

1,729

 

8.0

%

1,384

 

1,622

 

 

Rental income - FAS 141

 

606

 

531

 

14.1

%

1,686

 

630

 

Plus:

Ground lease straight-line adjustment

 

95

 

88

 

8.0

%

10

 

10

 

 

Allowance for S/L tenant credit loss

 

10

 

10

 

0.0

%

136

 

276

 

Cash NOI

 

$

26,261

 

$

25,043

 

4.9

%

$

25,975

 

$

27,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

78.9

%

76.5

%

 

 

79.0

%

79.4

%

 

Cash NOI to Real Estate Revenue, net

 

68.9

%

70.1

%

 

 

67.8

%

71.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

79.2

%

76.8

%

 

 

79.3

%

79.7

%

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

69.2

%

70.4

%

 

 

67.8

%

71.0

%

 

23



 

SELECTED FINANCIAL DATA
2012 Same Store - Combined
Unaudited
($000’s omitted)

 

 

 

 

Three Months Ended

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

 

March 31,

 

March 31,

 

 

 

December 31,

 

September 30,

 

 

 

 

2012

 

2011

 

%

 

2011

 

2011

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

252,308

 

$

253,607

 

-0.5

%

$

249,571

 

$

246,728

 

 

Escalation & reimbursement revenues

 

32,497

 

31,362

 

3.6

%

33,056

 

34,064

 

 

Other income

 

3,530

 

3,270

 

8.0

%

2,624

 

3,561

 

 

Total Revenues

 

288,335

 

288,239

 

0.0

%

285,251

 

284,353

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

59,865

 

60,058

 

-0.3

%

59,988

 

61,613

 

 

Ground rent

 

9,127

 

8,093

 

12.8

%

9,164

 

8,852

 

 

Real estate taxes

 

43,398

 

42,094

 

3.1

%

39,986

 

41,186

 

 

Transaction related costs

 

18

 

171

 

-89.5

%

3

 

14

 

 

 

 

112,408

 

110,416

 

1.8

%

109,141

 

111,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

175,927

 

177,823

 

-1.1

%

176,110

 

172,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

62,932

 

61,313

 

2.6

%

63,089

 

62,837

 

 

Depreciation & amortization

 

71,474

 

70,667

 

1.1

%

72,643

 

71,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

41,521

 

45,843

 

-9.4

%

40,378

 

38,256

 

Plus:

Real estate depreciation & amortization

 

71,456

 

70,650

 

1.1

%

72,625

 

71,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

112,977

 

116,493

 

-3.0

%

113,003

 

109,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non–building revenue

 

767

 

464

 

65.3

%

545

 

640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

18

 

171

 

-89.5

%

3

 

14

 

 

Interest expense & amortization of financing costs

 

62,932

 

61,313

 

2.6

%

63,089

 

62,837

 

 

Non-real estate depreciation

 

18

 

17

 

5.9

%

18

 

13

 

GAAP NOI

 

175,178

 

177,530

 

-1.3

%

175,568

 

172,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

5,573

 

3,323

 

0.0

%

5,720

 

4,036

 

 

Straightline revenue adjustment

 

16,238

 

23,587

 

8.0

%

16,893

 

18,188

 

 

Rental income - FAS 141

 

5,343

 

7,775

 

-31.3

%

5,898

 

4,972

 

Plus:

Ground lease straight-line adjustment

 

380

 

405

 

-6.2

%

167

 

149

 

 

Allowance for S/L tenant credit loss

 

2,270

 

1,338

 

69.7

%

1,837

 

1,168

 

Cash NOI

 

$

150,674

 

$

144,588

 

4.2

%

$

149,061

 

$

146,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

60.8

%

61.6

%

 

 

61.6

%

60.6

%

 

Cash NOI to Real Estate Revenue, net

 

52.3

%

50.2

%

 

 

52.3

%

51.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

64.0

%

64.4

%

 

 

64.8

%

63.7

%

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

54.7

%

52.5

%

 

 

54.9

%

54.2

%

 

24



 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

Principal

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

3/31/2012

 

Coupon (1)

 

Amortization

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

29,678

 

5.67

%

922

 

Feb-13

 

28,984

 

 

Open

 

609 Fifth Avenue

 

94,561

 

5.85

%

1,616

 

Oct-13

 

92,062

 

 

Open

 

220 E 42nd Street

 

189,308

 

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

 

128,287

 

7.22

%

3,495

 

Oct-15

 

109,537

 

 

Open

 

500 West Putnam Avenue

 

24,440

 

5.52

%

503

 

Jan-16

 

22,376

 

 

Open

 

420 Lexington Avenue

 

186,649

 

7.50

%

2,002

 

Sep-16

 

175,740

 

 

Sep-12

 

1-6 Landmark Square

 

85,627

 

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

 

762 Madison Avenue

 

8,486

 

3.75

%

115

 

Feb-17

 

7,298

 

 

Aug-13

 

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

 

400 E 57th Street

 

70,000

 

4.13

%

 

Feb-19

 

70,000

 

 

Open

 

400 E 58th Street

 

30,000

 

4.13

%

 

Feb-19

 

30,000

 

 

Open

 

1 Madison Avenue - South Building

 

622,029

 

5.91

%

19,061

 

May-20

 

404,531

 

 

Open

 

919 Third Avenue

 

500,000

 

5.12

%

 

Jun-23

 

450,608

 

 

Jun-13

 

 

 

3,390,715

 

5.71

%

33,753

 

 

 

3,073,064

 

 

 

 

 

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-35

 

100,000

 

 

 

Revolving credit facility (swap)

 

30,000

 

3.20

%

 

Nov-15

 

30,000

 

Nov-15

 

Open

 

Unsecured notes

 

274,814

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Convertible notes

 

280,001

 

3.00

%

 

Oct-17

 

345,000

 

 

Open

 

Unsecured notes

 

249,579

 

5.00

%

 

Aug-18

 

250,000

 

 

Open

 

Unsecured notes

 

250,000

 

7.75

%

 

Mar-20

 

250,000

 

 

Open

 

Convertible notes

 

357

 

4.00

%

 

Jun-25

(2)

357

 

 

Jun-15

 

Convertible notes

 

18,003

 

3.00

%

 

Mar-27

(3)

18,003

 

 

Mar-17

 

 

 

1,301,332

 

5.35

%

 

 

 

1,366,938

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

4,773,768

 

5.63

%

33,753

 

 

 

4,521,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

521 Fifth Avenue (Libor +200 bps)

 

150,000

 

2.27

%

 

Apr-13

 

150,000

 

 

Open

 

1515 Broadway (Libor + 250 bps)

 

447,160

 

3.50

%

10,871

 

Dec-14

 

419,483

 

 

Open

 

180 Maiden Lane (Libor + 211.25 bps)

 

277,326

 

2.56

%

7,934

 

Nov-16

 

240,923

 

 

Open

 

 

 

874,486

 

2.99

%

18,805

 

 

 

810,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior mortgage (GBP Libor + 250 bps)

 

62,792

 

3.54

%

 

Jun-13

 

62,792

 

 

Open

 

 

 

62,792

 

3.54

%

 

 

 

62,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (Libor + 150 bps)

 

370,000

 

1.77

%

 

Nov-15

 

370,000

 

Nov-15

 

Open

 

 

 

370,000

 

1.77

%

 

 

 

370,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Floating Rate Debt/Wtd Avg

 

1,307,278

 

2.67

%

18,805

 

 

 

1,243,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

6,081,046

 

4.99

%

52,558

 

 

 

5,764,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Joint Venture

 

1,940,840

 

4.84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Balance & Interest Rate with SLG JV Debt

 

8,338,114

 

4.91

%

 

 

 

 

 

 

 

 

 

 

 


(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, 2017.

 

25



 

DEBT SUMMARY SCHEDULE - Joint Venture

 

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 3/31/12

 

 

 

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

 

214,054

 

106,813

 

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

 

17,693

 

5,308

 

4.82

%

81

 

Jan-16

 

4,977

 

 

Open

 

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

 

800 Third Avenue

 

20,910

 

8,981

 

6.00

%

 

Aug-17

 

8,981

 

 

Open

 

388/390 Greenwich Street

 

1,106,757

 

559,993

 

5.19

%

 

Dec-17

 

559,993

 

 

Open

 

Total Fixed Rate Debt/Wtd Avg

 

3,015,164

 

1,331,748

 

5.73

%

1,248

 

 

 

1,318,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

84,109

 

42,055

 

1.63

%

789

 

Sep-12

 

41,561

 

 

Open

 

29 West 34th Street (Libor + 165 bps)

 

53,775

 

26,888

 

2.27

%

63

 

May-13

 

26,888

 

 

Open

 

1552 Broadway (Libor + 300 bps)

 

96,787

 

48,394

 

3.27

%

 

Aug-13

 

48,394

 

 

Open

 

16 Court Street (Libor + 250 bps)

 

85,290

 

29,852

 

2.77

%

 

Oct-13

 

29,852

 

 

Open

 

180-182 Broadway (Libor + 275 bps)

 

35,109

 

8,953

 

3.02

%

 

Dec-13

 

8,953

 

 

Open

 

747 Madison (Libor + 275 bps)

 

33,125

 

11,041

 

3.04

%

 

Oct-14

 

11,041

 

 

Open

 

3 Columbus Circle (Libor + 210 bps)

 

253,016

 

123,725

 

2.66

%

3,734

 

Jan-16

 

111,380

 

 

Open

 

Mezzanine Debt (Libor + 90 bps)

 

30,000

 

15,000

 

1.17

%

 

Jun-16

 

15,000

 

 

Open

 

724 Fifth Avenue (Libor + 235 bps)

 

120,000

 

60,000

 

2.61

%

 

Jan-17

 

60,000

 

 

Open

 

10 East 53rd Street (Libor +250 bps)

 

125,000

 

68,750

 

2.74

%

 

Feb-17

 

68,750

 

 

Mar-14

 

600 Lexington Avenue (Libor + 200 bps)

 

125,000

 

68,750

 

2.53

%

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

 

1,338,824

 

609,092

 

2.89

%

4,928

 

 

 

585,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Debt/Wtd Avg

4,353,988

 

1,940,840

 

4.84

%

6,175

 

 

 

1,904,557

 

 

 

 

 

 

Covenants

 

Revolving Credit Facility Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

43.5

%

Less than 60%

 

Fixed Charge Coverage

 

1.8x

 

Greater than 1.5X

 

 

26



 

DEBT SUMMARY SCHEDULE - Reckson

 

Unaudited

($000’s omitted)

 

Consolidated

 

 

 

Principal

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

3/31/2012

 

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

 

274,814

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Revolving credit facility

 

30,000

 

3.20

%

 

Nov-15

 

30,000

 

Nov-15

 

Open

 

Unsecured notes

 

249,579

 

5.00

%

 

Aug-18

 

250,000

 

 

Open

 

Unsecured notes

 

250,000

 

7.75

%

 

Mar-20

 

250,000

 

 

Open

 

Convertible notes

 

357

 

4.00

%

 

Jun-25

(2)

357

 

 

Jun-15

 

 

 

903,328

 

6.10

%

 

 

 

903,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

1,403,328

 

5.75

%

 

 

 

 

1,354,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (Libor + 150 bps)

 

370,000

 

1.77

%

 

Nov-15

 

370,000

 

Nov-15

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

370,000

 

1.77

%

 

 

 

370,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

1,773,328

 

4.92

%

 

 

 

1,724,543

 

 

 

 

 

 

Joint Venture

 

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 3/31/12

 

 

 

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

 

 

 

1,867,828

 

4.92

%

 

 

 

1,819,043

 

 

 

 

 

 


(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

 

36.0

%

Less than 60%

 

Secured Debt / Total Assets

 

10.0

%

Less than 40%

 

Debt Service Coverage

 

3.3

x

Greater than 1.5

 

Unencumbered Assets / Unsecured Debt

 

289.0

%

Greater than 150%

 

 

Revolving Credit Facility Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

46.9

%

Less than 60%

 

Fixed Charge Coverage

 

3.4

x

Greater than 1.5X

 

Secured Debt / Total Assets

 

11.2

%

Less than 40%

 

Unsecured Debt / Unencumbered Assets

 

51.2

%

Less than 60%

 

 

27



 

SUMMARY OF GROUND LEASE ARRANGEMENTS

Consolidated
($000’s omitted)

 

 

 

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)

711 Third Avenue (2)

 

5,250

 

5,250

 

5,250

 

5,250

 

157

 

2033

(6)

752 Madison Avenue/19-21 65th Street (2)

 

209

 

212

 

212

 

212

 

 

2037

(7)

673 First Avenue

 

3,010

 

3,010

 

3,010

 

3,010

 

18,451

 

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

 

$

33,639

 

$

33,642

 

$

33,642

 

$

33,642

 

$

18,608

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

$

1,555

 

$

1,555

 

$

1,555

 

$

1,593

 

$

17,130

 

2037

 

 


(1) Per the balance sheet at March 31, 2012.

(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.

(7) Subject to a fair market value rent reset in 2015. The ground lease is subject to renewal through 2087.

 

28



 

DEBT AND PREFERRED EQUITY INVESTMENTS


($000’s omitted)

 

 

 

Assets

 

Weighted Average

 

Weighted Average

 

Current

 

 

 

Outstanding

 

Assets During Quarter

 

Yield During Quarter

 

Yield (2)

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

Debt originations/accretion (1)

 

$

71,967

 

 

 

 

 

 

 

Preferred Equity originations/accretion

 

$

4,356

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves

 

$

(62,692

)

 

 

 

 

 

 

3/31/2012

 

$

999,573

 

$

1,012,386

 

8.96

%

9.65

%

 


(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.

 

29



 

DEBT AND PREFERRED EQUITY INVESTMENTS

($000’s omitted)

 

 

 

 

 

 

 

Weighted Average

 

Weighted Average

 

Current

 

Type of Investment

 

Quarter End Balance (1)

 

Senior Financing

 

Exposure PSF

 

Yield During Quarter

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

New York City

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

3,000

 

$

28,500

 

$

207

 

17.87

%

42.40

%

 

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

162,259

 

$

1,726,514

 

$

475

 

8.33

%

9.24

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

424,869

 

$

1,250,000

 

$

873

 

9.69

%

10.74

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

297,899

 

$

1,406,260

 

$

385

 

9.80

%

10.16

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

86,339

 

$

0

 

$

821

 

2.95

%

3.04

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

8,391

 

$

796,693

 

$

186

 

3.72

%

3.58

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

16,816

 

$

177,980

 

$

226

 

8.10

%

8.07

%

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 3/31/12

 

$

999,573

 

$

5,385,947

 

$

639

 

8.96

%

9.65

%

 

Current Maturity Profile (2)

 

 


(1) Approximately 33.6% 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 3.1 years.

 

30



 

DEBT AND PREFERRED EQUITY INVESTMENTS


10 Largest Investments

($000’s omitted)

 

 

 

 

 

 

 

 

 

Senior

 

 

 

Current

 

Investment Type

 

Book Value (1)

 

Location

 

Collateral Type

 

Financing

 

Last $ PSF

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

204,850

 

New York City

 

Office

 

926,260

 

$

447

 

8.74

%

Mortgage and Mezzanine

 

109,105

 

New York City

 

Office

 

1,109,000

 

$

1,110

 

9.65

%

Preferred Equity

 

93,049

 

New York City

 

Office

 

480,000

 

$

248

 

13.27

%

Mortgage Loan

 

86,339

 

London, U.K.

 

Office

 

 

$

821

 

3.04

%

Mezzanine Loan

 

74,466

 

New York City

 

Office/Retail

 

165,000

 

$

2,008

 

13.89

%

Mortgage and Mezzanine

 

65,034

 

New York City

 

Office/Retail

 

205,000

 

$

390

 

7.34

%

Mezzanine Loan

 

60,000

 

New York City

 

Office

 

170,000

 

$

337

 

10.02

%

Junior Mortgage Participation

 

49,000

 

New York City

 

Office

 

133,000

 

$

475

 

8.77

%

Mortgage and Mezzanine

 

46,431

 

New York City

 

Office

 

170,964

 

$

431

 

10.83

%

Mortgage and Mezzanine

 

36,700

 

New York City

 

Office/Retail

 

 

$

306

 

8.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

824,974

 

 

 

 

 

$

3,359,224

 

 

 

9.34

%

 


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

 

31



 

SELECTED PROPERTY DATA

 

Manhattan Properties

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

Downtown

 

Fee Interest

 

1

 

1,047,500

 

3

 

81.8

 

70.9

 

70.8

 

70.5

 

59.9

 

32,039,352

 

4

 

3

 

15

 

120 West 45th Street

 

Midtown

 

Fee Interest

 

1

  

440,000

 

1

 

86.0

 

84.3

 

85.3

 

86.6

 

87.6

 

22,372,356

 

2

 

2

 

26

 

125 Park Avenue

 

Grand Central

 

Fee Interest

 

1

 

604,245

 

2

 

70.0

 

70.0

 

94.0

 

94.0

 

94.2

 

24,887,352

 

3

 

2

 

19

 

220 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

1,135,000

 

4

 

94.6

 

95.2

 

95.5

 

91.4

 

92.4

 

47,186,568

 

5

 

4

 

31

 

317 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

450,000

 

1

 

85.1

 

85.6

 

86.1

 

85.8

 

86.9

 

21,304,404

 

2

 

2

 

81

 

333 West 34th Street

 

Penn Station

 

Fee Interest

 

1

 

345,400

 

1

 

90.2

 

90.2

 

90.2

 

90.2

 

90.2

 

13,118,820

 

1

 

1

 

3

 

420 Lexington Ave (Graybar)

 

Grand Central North

 

Leasehold Interest

 

1

 

1,188,000

 

4

 

90.9

 

90.3

 

86.4

 

87.5

 

89.7

 

61,140,372

 

7

 

5

 

218

 

461 Fifth Avenue (1)

 

Midtown

 

Leasehold Interest

 

1

 

200,000

 

1

 

98.8

 

98.8

 

98.8

 

98.8

 

98.8

 

15,287,304

 

2

 

1

 

16

 

485 Lexington Avenue

 

Grand Central North

 

Fee Interest

 

1

 

921,000

 

3

 

90.8

 

90.8

 

90.8

 

95.4

 

95.4

 

48,251,652

 

5

 

4

 

21

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

1

 

941,000

 

3

 

99.2

 

99.2

 

99.2

 

99.2

 

99.2

 

32,780,184

 

4

 

3

 

11

 

609 Fifth Avenue

 

Rockefeller Center

 

Fee Interest

 

1

 

160,000

 

1

 

84.7

 

84.7

 

84.2

 

83.0

 

85.0

 

13,392,588

 

1

 

1

 

9

 

625 Madison Avenue

 

Plaza District

 

Leasehold Interest

 

1

 

563,000

 

2

 

94.5

 

94.6

 

94.6

 

94.6

 

98.9

 

43,045,272

 

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

 

19,560,024

 

2

 

2

 

9

 

711 Third Avenue (2)

 

Grand Central North

 

Leasehold Interest

 

1

 

524,000

 

2

 

87.5

 

94.8

 

94.2

 

94.2

 

93.3

 

26,653,272

 

3

 

2

 

18

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

1

 

780,000

 

3

 

97.9

 

97.1

 

97.1

 

97.1

 

98.7

 

40,997,172

 

5

 

4

 

31

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

1

 

692,000

 

2

 

86.4

 

86.4

 

86.4

 

84.2

 

81.5

 

38,340,336

 

4

 

3

 

40

 

919 Third Avenue (3)

 

Grand Central North

 

Fee Interest

 

1

 

1,454,000

 

5

 

96.9

 

99.9

 

99.9

 

99.9

 

99.9

 

84,407,724

 

 

 

4

 

14

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1

 

1,062,000

 

3

 

99.9

 

99.9

 

99.9

 

99.9

 

99.5

 

75,487,668

 

8

 

7

 

19

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

1

 

562,000

 

2

 

97.8

 

90.0

 

91.5

 

87.1

 

87.4

 

35,448,600

 

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

 

67,524,960

 

7

 

6

 

2

 

331 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

114,900

 

0

 

96.9

 

96.9

 

96.9

 

96.9

 

96.9

 

4,993,080

 

1

 

0

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

21

 

14,782,945

 

48

%

92.6

%

92.0

%

92.8

%

92.5

%

92.2

%

$

768,219,060

 

75

%

64

%

664

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

142,000

 

0

 

96.9

 

95.5

 

 

 

 

6,905,292

 

1

 

1

 

90

 

110 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

205,000

 

1

 

78.7

 

69.9

 

71.2

 

72.6

 

 

7,201,980

 

1

 

1

 

19

 

180 Maiden Lane (4)

 

Financial East

 

Fee Interest

 

1

 

1,090,000

 

4

 

97.7

 

97.7

 

 

 

 

52,760,628

 

 

 

2

 

5

 

521 Fifth Avenue

 

Grand Central

 

Fee Interest

 

1

 

460,000

 

2

 

90.9

 

90.9

 

92.1

 

88.9

 

83.3

 

23,253,552

 

3

 

2

 

47

 

1515 Broadway

 

Times Square

 

Fee Interest

 

1

 

1,750,000

 

6

 

100.0

 

100.0

 

100.0

 

98.5

 

98.5

 

107,615,880

 

12

 

10

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

5

 

3,647,000

 

12

%

96.8

%

96.2

%

96.1

%

94.4

%

95.3

%

$

197,737,332

 

16

%

15

%

174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Manhattan Consolidated Properties

 

26

 

18,429,945

 

60

%

93.4

%

92.8

%

93.2

%

92.8

%

92.6

%

$

965,956,392

 

91

%

79

%

838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue - 50%

 

Grand Central South

 

Fee Interest

 

1

 

834,000

 

3

 

95.0

 

95.0

 

95.0

 

95.0

 

93.2

 

51,327,348

 

 

 

2

 

35

 

388 & 390 Greenwich Street - 50.6%

 

Downtown

 

Fee Interest

 

2

 

2,635,000

 

9

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

107,986,128

 

 

 

5

 

1

 

600 Lexington Avenue - 55%

 

Eastside

 

Fee Interest

 

1

 

303,515

 

1

 

72.6

 

72.6

 

77.8

 

80.9

 

81.9

 

14,598,300

 

 

 

1

 

23

 

800 Third Avenue - 42.95%

 

Grand Central North

 

Fee Interest

 

1

 

526,000

 

2

 

84.2

 

84.3

 

80.9

 

80.9

 

80.9

 

25,676,604

 

 

 

1

 

36

 

1745 Broadway - 32.3%

 

Midtown

 

Fee Interest

 

1

 

674,000

 

2

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

34,739,508

 

 

 

1

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

6

 

4,972,515

 

16

%

95.8

%

95.8

%

95.8

%

96.0

%

95.7

%

$

234,327,888

 

 

 

10

%

96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10 East 53rd Street - 55%

 

Plaza District

 

Fee Interest

 

1

 

354,300

 

1

 

91.9

 

 

 

 

 

18,977,292

 

 

 

1

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

1

 

354,300

 

1

%

91.9

%

 

 

 

 

$

18,977,292

 

 

 

1

%

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

7

 

5,326,815

 

17

%

95.6

%

95.8

%

95.8

%

96.0

%

95.7

%

$

253,305,180

 

 

 

11

%

115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Grand Total / Weighted Average

 

33

 

23,756,760

 

78

%

93.9

%

92.5

%

93.0

%

92.7

%

93.3

%

$

1,219,261,572

 

 

 

 

 

953

 

Manhattan Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,019,180,382

 

 

 

90

%

 

 

Manhattan Same Store Occupancy % - Combined

 

 

 

19,755,460

 

83

%

93.4

%

93.0

%

93.5

%

93.4

%

93.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

64

 

30,561,460

 

100

%

92.2

%

91.2

%

91.4

%

91.3

%

91.7

%

$

1,392,581,628

 

 

 

 

 

1,375

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,129,681,134

 

 

 

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.

 

32


 


 

SELECTED PROPERTY DATA


Suburban Properties

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized
Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Westchester, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 1 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

1

 

90,000

 

0

 

74.9

 

74.9

 

74.9

 

74.9

 

74.9

 

1,549,392

 

0

 

0

 

1

 

1100 King Street - 2 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

1

 

90,000

 

0

 

80.3

 

80.3

 

80.3

 

80.3

 

79.4

 

1,382,580

 

0

 

0

 

3

 

1100 King Street - 3 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

1

 

90,000

 

0

 

78.7

 

80.1

 

80.1

 

80.1

 

80.1

 

1,933,848

 

0

 

0

 

4

 

1100 King Street - 4 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

1

 

90,000

 

0

 

59.4

 

59.4

 

59.4

 

49.0

 

55.9

 

1,551,156

 

0

 

0

 

7

 

1100 King Street - 5 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

1

 

90,000

 

0

 

79.2

 

79.2

 

79.9

 

79.9

 

79.9

 

2,031,384

 

0

 

0

 

7

 

1100 King Street - 6 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

1

 

90,000

 

0

 

78.2

 

78.2

 

78.2

 

78.2

 

78.2

 

2,475,960

 

0

 

0

 

3

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

180,000

 

1

 

73.6

 

73.6

 

73.6

 

73.6

 

72.5

 

3,662,100

 

0

 

0

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

1

 

178,000

 

1

 

85.5

 

85.5

 

84.9

 

84.9

 

84.4

 

3,215,232

 

0

 

0

 

13

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

250,000

 

1

 

69.5

 

61.2

 

61.2

 

61.2

 

59.8

 

3,125,508

 

0

 

0

 

9

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

245,000

 

1

 

87.5

 

87.5

 

87.5

 

92.4

 

92.4

 

6,381,396

 

1

 

1

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

228,000

 

1

 

76.9

 

78.1

 

76.2

 

76.2

 

76.2

 

3,935,484

 

0

 

1

 

6

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

1

 

130,100

 

0

 

95.3

 

93.6

 

95.3

 

94.4

 

94.4

 

4,173,408

 

0

 

0

 

11

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

1

 

384,000

 

1

 

94.3

 

94.3

 

94.3

 

94.3

 

94.6

 

13,158,216

 

1

 

1

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westchester, NY Subtotal/Weighted Average

 

13

 

2,135,100

 

8

%

81.5

%

80.6

%

80.5

%

80.6

%

80.6

%

$

48,575,664

 

5

%

5

%

96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

312,000

 

1

 

95.2

 

95.6

 

93.1

 

96.5

 

95.0

 

8,731,596

 

1

 

1

 

58

 

2 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

46,000

 

0

 

66.6

 

64.1

 

64.1

 

64.1

 

64.1

 

688,416

 

0

 

0

 

7

 

3 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

0

 

54.6

 

52.3

 

51.1

 

61.2

 

54.0

 

2,299,296

 

0

 

0

 

12

 

4 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

105,000

 

0

 

72.7

 

72.7

 

72.7

 

79.8

 

75.5

 

2,170,452

 

0

 

0

 

9

 

5 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

61,000

 

0

 

99.5

 

99.1

 

99.5

 

99.5

 

99.3

 

749,112

 

0

 

0

 

11

 

6 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

172,000

 

1

 

87.1

 

87.1

 

87.1

 

87.1

 

87.1

 

3,923,760

 

0

 

0

 

6

 

680 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

133,000

 

0

 

88.5

 

88.5

 

88.5

 

88.5

 

88.5

 

3,952,008

 

 

 

0

 

7

 

750 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

192,000

 

1

 

93.6

 

93.6

 

93.6

 

93.6

 

91.6

 

6,955,320

 

 

 

0

 

9

 

1055 Washington Boulevard

 

Stamford, Connecticut

 

Leasehold Interest

 

1

 

182,000

 

1

 

81.0

 

84.5

 

87.7

 

89.2

 

91.3

 

5,448,360

 

1

 

0

 

19

 

300 Main Street

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

0

 

88.8

 

88.8

 

87.0

 

87.0

 

89.0

 

1,842,888

 

0

 

0

 

19

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

1

 

143,400

 

0

 

51.5

 

53.3

 

47.7

 

48.7

 

50.2

 

2,235,288

 

0

 

0

 

14

 

500 West Putnam Avenue

 

Greenwich, Connecticut

 

Fee Interest

 

1

 

121,500

 

0

 

51.3

 

51.3

 

51.2

 

51.2

 

51.2

 

2,704,884

 

0

 

0

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut Subtotal/Weighted Average

 

12

 

1,727,900

 

5

%

80.0

%

80.3

%

79.5

%

81.5

%

80.8

%

$

41,701,380

 

3

%

3

%

180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

25

 

3,863,000

 

13

%

80.8

%

80.5

%

80.1

%

81.0

%

80.7

%

$

90,277,044

 

9

%

8

%

276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Court Square - 30%

 

Long Island City, New York

 

Fee Interest

 

1

 

1,402,000

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

39,819,192

 

 

 

1

 

1

 

The Meadows - 50%

 

Rutherford, New Jersey

 

Fee Interest

 

2

 

582,100

 

2

 

80.8

 

79.0

 

78.2

 

78.8

 

79.5

 

11,267,196

 

 

 

0

 

45

 

16 Court Street - 35%

 

Brooklyn, New York

 

Fee Interest

 

1

 

317,600

 

1

 

87.4

 

90.3

 

89.9

 

88.7

 

88.5

 

10,274,976

 

 

 

0

 

67

 

Jericho Plaza - 20.26%

 

Jericho, New York

 

Fee Interest

 

2

 

640,000

 

2

 

95.2

 

95.2

 

95.3

 

95.3

 

95.3

 

21,681,648

 

 

 

0

 

33

 

Total / Weighted Average Unconsolidated Properties

 

6

 

2,941,700

 

10

%

93.8

%

93.8

%

93.6

%

93.6

%

93.7

%

$

83,043,012

 

 

 

2

%

146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Grand Total / Weighted Average

 

31

 

6,804,700

 

22

%

86.4

%

86.2

%

85.9

%

86.4

%

86.3

%

$

173,320,056

 

 

 

 

 

422

 

Suburban Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

110,500,752

 

 

 

10

%

 

 

Suburban Same Store Occupancy % - Combined

 

 

 

6,804,700

 

100

%

86.4

%

86.2

%

85.9

%

86.4

%

86.3

%

 

 

 

 

 

 

 

 

 


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

 

33


 


 

SELECTED PROPERTY DATA


Retail, Development & Land Properties

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized

 

Gross Total

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

Cash Rent ($’s)

 

Cash Rent (SLG%)

 

Book Value

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1604 Broadway - 63%

 

Times Square

 

Leasehold Interest

 

1

 

29,876

 

6

 

23.7

 

23.7

 

23.7

 

23.7

 

23.7

 

2,001,902

 

4

 

7,490,827

 

2

 

11 West 34th Street - 30%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

17,150

 

4

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

1,802,496

 

2

 

15,382,405

 

1

 

21-25 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

30,100

 

7

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

6,845,232

 

10

 

23,349,965

 

1

 

27-29 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

15,600

 

3

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,236,420

 

6

 

47,970,967

 

2

 

379 West Broadway - 45% (1)

 

Cast Iron/Soho

 

Leasehold Interest

 

1

 

62,006

 

13

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

3,640,680

 

5

 

22,216,815

 

5

 

717 Fifth Avenue - 32.75%

 

Midtown/Plaza District

 

Fee Interest

 

1

 

119,550

 

26

 

89.4

 

89.4

 

79.4

 

79.4

 

75.8

 

33,439,896

 

34

 

279,966,857

 

7

 

Williamsburg Terrace

 

Brooklyn, NY

 

Fee Interest

 

1

 

52,000

 

11

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

1,577,532

 

5

 

16,357,696

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal/Weighted Average

 

7

 

326,282

 

71

%

89.1

%

89.1

%

85.5

%

85.5

%

84.1

%

$

53,544,158

 

66

%

$

412,735,531

 

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store” Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19-21 East 65th Street - 80%

 

Plaza District

 

Leasehold Interest

 

2

 

23,610

 

5

 

100.0

 

 

 

 

 

1,423,830

 

3

 

7,409,660

 

7

 

44 West 55th Street - 80%

 

Plaza District

 

Fee Interest

 

1

 

8,557

 

2

 

56.4

 

 

 

 

 

301,848

 

1

 

4,864,875

 

3

 

724 Fifth Avenue - 50%

 

Plaza District

 

Fee Interest

 

1

 

65,010

 

14

 

92.9

 

 

 

 

 

10,261,968

 

16

 

223,116,537

 

9

 

747 Madison Avenue - 33.33%

 

Plaza District

 

Fee Interest

 

1

 

10,000

 

2

 

100.0

 

100.0

 

100.0

 

 

 

5,004,000

 

5

 

66,737,118

 

1

 

752 Madison Avenue - 80%

 

Plaza District

 

Leasehold Interest

 

1

 

21,124

 

5

 

100.0

 

 

 

 

 

2,480,004

 

6

 

6,610,989

 

1

 

762 Madison Avenue - 80%

 

Plaza District

 

Fee Interest

 

1

 

6,109

 

1

 

100.0

 

 

 

 

 

1,215,456

 

3

 

17,250,000

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal/Weighted Average

 

7

 

134,410

 

29

%

93.8

%

100.0

%

100.0

%

0.0

%

0.0

%

$

20,687,106

 

34

%

$

325,989,179

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Retail Properties

 

14

 

460,692

 

100

%

90.5

%

89.5

%

85.9

%

85.5

%

84.1

%

$

74,231,264

 

100

%

$

738,724,711

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125 Chubb Way

 

Lyndhurst, NJ

 

Fee Interest

 

1

 

278,000

 

11

 

57.1

 

32.1

 

32.1

 

10.7

 

10.7

 

3,419,431

 

9

 

52,669,829

 

4

 

150 Grand Street

 

White Plains, NY

 

Fee Interest

 

1

 

85,000

 

3

 

26.4

 

26.0

 

18.3

 

14.5

 

15.8

 

528,336

 

1

 

16,260,989

 

14

 

7 Renaissance Square - 50%

 

White Plains, NY

 

Fee Interest

 

1

 

65,641

 

3

 

 

 

 

 

 

 

 

5,287,309

 

 

180-182 Broadway - 25.5%

 

Cast Iron/Soho

 

Fee Interest

 

2

 

153,000

 

6

 

 

 

 

 

 

 

 

73,610,859

 

 

7 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

36,800

 

1

 

10.8

 

10.8

 

10.8

 

10.8

 

10.8

 

313,536

 

1

 

9,315,790

 

1

 

3 Columbus Circle - 48.9%

 

Columbus Circle

 

Fee Interest

 

1

 

741,500

 

28

 

15.7

 

16.8

 

19.7

 

19.7

 

20.1

 

12,062,364

 

15

 

507,346,963

 

26

 

280 Park Avenue - 49.5%

 

Park Avenue

 

Fee Interest

 

1

 

1,219,158

 

47

 

55.1

 

74.5

 

78.2

 

78.2

 

 

57,572,100

 

74

 

992,333,491

 

32

 

1552-1560 Broadway - 50%

 

Times Square

 

Fee Interest

 

2

 

35,897

 

1

 

59.7

 

59.7

 

59.7

 

 

 

 

 

142,217,180

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Development Properties

 

10

 

2,614,996

 

100

 

38.0

%

44.7

%

47.0

%

44.4

%

14.4

%

$

73,895,767

 

100

%

$

1,799,042,409

 

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Herald Square (2)

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

354,400

 

37

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

9,000,000

 

45

 

229,336,692

 

 

 

885 Third Avenue (2)

 

Midtown/Plaza District

 

Fee Interest

 

1

 

607,000

 

63

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

11,095,000

 

55

 

329,943,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Land

 

2

 

961,400

 

100

%

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

$

20,095,000

 

100

%

$

559,279,807

 

 

 

 

Residential Properties

 

 

 

 

 

 

 

# of

 

Useable

 

 

 

Occupancy (%)

 

Average Monthly

 

Annualized

 

Gross Total

 

 

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Total Units

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

Rent Per Unit ($’s)

 

Cash Rent ($’s)

 

Book Value

 

 

 

400 East 57th Street - 80%

 

Upper East Side

 

Fee Interest

 

1

 

290,482

 

260

 

95.0

 

 

 

 

 

2,442

 

8,775,149

 

109,866,276

 

 

 

400 East 58th Street - 80%

 

Upper East Side

 

Fee Interest

 

1

 

140,000

 

125

 

96.0

 

 

 

 

 

2,743

 

4,446,578

 

48,224,533

 

 

 

Total / Weighted Average Residential Properties

 

2

 

430,482

 

385

 

95.3

%

 

 

 

 

$

2,540

 

$

13,221,726

 

$

158,090,809

 

 

 

 


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

(2) 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

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

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

 

90.2

 

13,118,820

 

4

 

4

 

3

 

461 Fifth Avenue

 

Midtown

 

Leasehold Interest

 

200,000

 

2

 

98.8

 

98.8

 

98.8

 

98.8

 

98.8

 

15,287,304

 

5

 

4

 

16

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

941,000

 

9

 

99.2

 

99.2

 

99.2

 

99.2

 

99.2

 

32,780,184

 

11

 

9

 

11

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

780,000

 

8

 

97.9

 

97.1

 

97.1

 

97.1

 

98.7

 

40,997,172

 

13

 

11

 

31

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

692,000

 

7

 

86.4

 

86.4

 

86.4

 

84.2

 

81.5

 

38,340,336

 

12

 

10

 

40

 

919 Third Avenue

 

Grand Central North

 

Fee Interest (1)

 

1,454,000

 

14

 

96.9

 

99.9

 

99.9

 

99.9

 

99.9

 

84,407,724

 

 

 

12

 

14

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1,062,000

 

10

 

99.9

 

99.9

 

99.9

 

99.9

 

99.5

 

75,487,668

 

25

 

20

 

19

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

562,000

 

5

 

97.8

 

90.0

 

91.5

 

87.1

 

87.4

 

35,448,600

 

12

 

10

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

6,036,400

 

59

%

96.5

%

96.4

%

96.5

%

95.9

%

95.7

%

$

335,867,808

 

82

%

80

%

174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

 

 

 

 

6,036,400

 

59

%

96.5

%

96.4

%

96.5

%

95.9

%

95.7

%

$

335,867,808

 

 

 

 

 

174

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

294,508,023

 

 

 

80

%

 

 

 

Suburban Properties - Reckson Portfolio

 

 

 

 

 

 

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Mar-11

 

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

 

80.3

 

79.4

 

1,382,580

 

0

 

0

 

3

 

1100 King Street - 3 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

78.7

 

80.1

 

80.1

 

80.1

 

80.1

 

1,933,848

 

1

 

1

 

4

 

1100 King Street - 4 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

59.4

 

59.4

 

59.4

 

49.0

 

55.9

 

1,551,156

 

1

 

0

 

7

 

1100 King Street - 5 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

79.2

 

79.2

 

79.9

 

79.9

 

79.9

 

2,031,384

 

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

 

2,475,960

 

1

 

1

 

3

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

180,000

 

2

 

73.6

 

73.6

 

73.6

 

73.6

 

72.5

 

3,662,100

 

1

 

1

 

9

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

178,000

 

2

 

85.5

 

85.5

 

84.9

 

84.9

 

84.4

 

3,215,232

 

1

 

1

 

13

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

250,000

 

2

 

69.5

 

61.2

 

61.2

 

61.2

 

59.8

 

3,125,508

 

1

 

1

 

9

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

245,000

 

2

 

87.5

 

87.5

 

87.5

 

92.4

 

92.4

 

6,381,396

 

2

 

2

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

228,000

 

2

 

76.9

 

78.1

 

76.2

 

76.2

 

76.2

 

3,935,484

 

1

 

1

 

6

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

130,100

 

1

 

95.3

 

93.6

 

95.3

 

94.4

 

94.4

 

4,173,408

 

1

 

1

 

11

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

384,000

 

4

 

94.3

 

94.3

 

94.3

 

94.3

 

94.6

 

13,158,216

 

4

 

4

 

16

 

680 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

133,000

 

1

 

88.5

 

88.5

 

88.5

 

88.5

 

88.5

 

3,952,008

 

 

 

1

 

7

 

750 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

192,000

 

2

 

93.6

 

93.6

 

93.6

 

93.6

 

91.6

 

6,955,320

 

 

 

1

 

9

 

1055 Washington Avenue

 

Stamford, Connecticut

 

Leasehold Interest

 

182,000

 

2

 

81.0

 

84.5

 

87.7

 

89.2

 

91.3

 

5,448,360

 

2

 

1

 

19

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

143,400

 

1

 

51.5

 

53.3

 

47.7

 

48.7

 

50.2

 

2,235,288

 

1

 

1

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

2,785,500

 

27

%

81.1

%

80.7

%

80.6

%

80.8

%

80.8

%

$

67,166,640

 

18

%

17

%

145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

87.4

%

87.2

%

87.1

%

87.2

%

87.3

%

$

106,985,832

 

 

 

 

 

146

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

73,767,807

 

 

 

20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reckson Portfolio Grand Total

 

 

 

 

 

10,223,900

 

100

%

92.8

%

92.6

%

92.6

%

92.3

%

92.2

%

$

442,853,640

 

 

 

 

 

320

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

368,275,830

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% 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 & One Court Square

 

Various

 

4,425,032

 

$

167,977,622

(1)

$

37.96

 

12.1

%

$

84,783,524

 

7.5

%

A-

 

Viacom International, Inc.

 

1515 Broadway

 

2015 & 2020

 

1,271,881

 

78,331,587

 

$

61.59

 

5.6

%

78,331,587

 

6.9

%

BBB+

 

Credit Suisse Securities (USA), Inc.

 

1 Madison Avenue & 280 Park Avenue

 

2012, 2014 & 2020

 

1,250,893

 

72,882,582

 

$

58.26

 

5.2

%

69,530,207

 

6.2

%

A+

 

AIG Employee Services, Inc.

 

180 Maiden Lane

 

2014

 

803,222

 

41,777,526

 

$

52.01

 

3.0

%

20,855,341

 

1.8

%

A-

 

Random House, Inc.

 

1745 Broadway

 

2018

 

644,598

 

34,739,509

 

$

53.89

 

2.5

%

11,206,966

 

1.0

%

BBB+

 

Debevoise & Plimpton, LLP

 

919 Third Avenue

 

2021

 

619,353

 

40,522,397

 

$

65.43

 

2.9

%

20,666,422

 

1.8

%

 

 

Omnicom Group, Inc.

 

220 East 42nd Street & 420 Lexington Avenue

 

2017

 

494,476

 

20,406,901

 

$

41.27

 

1.5

%

20,406,901

 

1.8

%

BBB+

 

Ralph Lauren Corporation

 

625 Madison Avenue & 379 West Broadway

 

2017 & 2019

 

342,129

 

22,601,244

 

$

66.06

 

1.6

%

22,601,244

 

2.0

%

A-

 

The City of New York

 

16 Court Street & 100 Church Street

 

2013, 2014 & 2017

 

341,903

 

13,545,702

 

$

39.62

 

1.0

%

13,025,123

 

1.2

%

 

 

Advance Magazine Group, Fairchild Publications

 

750 Third Avenue & 485 Lexington Avenue

 

2021

 

339,195

 

14,901,197

 

$

43.93

 

1.1

%

14,901,197

 

1.3

%

 

 

Harper Collins Publishers LLC

 

1350 Avenue of the Americas & 10 East 53rd Street

 

2014 & 2020

 

291,028

 

15,584,261

 

$

53.55

 

1.1

%

10,130,154

 

0.9

%

 

 

C.B.S. Broadcasting, Inc.

 

555 West 57th Street

 

2023

 

282,385

 

10,550,392

 

$

37.36

 

0.8

%

10,550,392

 

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

 

8,712,814

 

$

35.90

 

0.6

%

8,712,814

 

0.8

%

 

 

New York Presbyterian Hospital

 

673 First Avenue

 

2021

 

232,772

 

10,043,448

 

$

43.15

 

0.7

%

10,043,448

 

0.9

%

 

 

HF Management Services LLC

 

100 Church Street

 

2032

 

230,394

 

6,912,694

 

$

30.00

 

0.5

%

6,912,694

 

0.6

%

 

 

BMW of Manhattan

 

555 West 57th Street

 

2022

 

227,782

 

5,649,833

 

$

24.80

 

0.4

%

5,649,833

 

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

 

10,582,851

 

$

49.58

 

0.8

%

9,535,416

 

0.8

%

AA

 

The City University of New York - CUNY

 

555 West 57th Street & 16 Court Street

 

2012, 2015 & 2030

 

207,136

 

7,509,943

 

$

36.26

 

0.5

%

6,989,403

 

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

 

5,561,661

 

$

27.25

 

0.8

%

5,561,661

 

1.1

%

A-

 

Amerada Hess Corp.

 

1185 Avenue of the Americas

 

2027

 

181,569

 

11,983,375

 

$

66.00

 

0.9

%

11,983,375

 

1.1

%

BBB

 

Fuji Color Processing Inc.

 

200 Summit Lake Drive

 

2013

 

165,880

 

5,236,060

 

$

31.57

 

0.4

%

5,236,060

 

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

 

7,144,222

 

$

44.06

 

0.5

%

7,144,222

 

0.6

%

 

 

News America Incorporated

 

1185 Avenue of the Americas

 

2020

 

161,722

 

13,374,080

 

$

82.70

 

1.0

%

13,374,080

 

1.2

%

BB+

 

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

 

6,842,482

 

$

46.57

 

0.5

%

6,842,482

 

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

 

0.7

%

4,679,014

 

0.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

14,571,486

 

$

698,568,898

(1)

$

47.94

 

50.6

%

$

522,940,263

 

46.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

 

 

 

 

30,561,460

 

$

1,392,581,628

(1)

$

45.57

 

 

 

$

1,129,681,134

 

 

 

 

 

 


(1) - Reflects the net rent of $40.99 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 $48.80.
Total PSF annualized rent for the largest tenants would be $51.23 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $47.14.

(2) - 43% of Portfolio’s largest tenants have investment grade credit ratings. 33% of SLG share of annualized rent is derived from these tenants.

 

36



 

 

 

TENANT DIVERSIFICATION

 

Manhattan and Suburban Properties

 

 

37


 


 

 

 

Leasing Activity - Manhattan  Properties

 


Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Escalated Rent/
Rentable SF ($'s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 12/31/11

 

 

 

 

 

1,835,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:  Acquired Vacancies

 

10 East 53rd Street

 

 

 

28,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:  Property Taken Out of Service

 

280 Park Avenue

 

 

 

(311,035

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (2):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

6

 

3,428

 

3,428

 

$

52.89

 

 

 

120 West 45th Street

 

1

 

5,488

 

6,307

 

$

76.29

 

 

 

220 East 42nd Street

 

3

 

7,132

 

7,697

 

$

62.17

 

 

 

317 Madison Avenue

 

7

 

15,895

 

18,214

 

$

48.43

 

 

 

420 Lexington Avenue

 

7

 

12,725

 

14,464

 

$

49.58

 

 

 

625 Madison Avenue

 

1

 

44,747

 

46,053

 

$

66.05

 

 

 

711 Third Avenue

 

1

 

42,575

 

45,575

 

$

30.04

 

 

 

750 Third Avenue

 

2

 

9,571

 

9,944

 

$

45.18

 

 

 

800 Third Avenue

 

2

 

8,856

 

8,856

 

$

51.20

 

 

 

919 Third Avenue

 

4

 

43,311

 

43,380

 

$

70.22

 

 

 

1350 Avenue of the Americas

 

2

 

7,736

 

7,716

 

$

87.30

 

 

 

Total/Weighted Average

 

36

 

201,464

 

211,634

 

$

55.63

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

3,019

 

3,214

 

$

227.56

 

 

 

Total/Weighted Average

 

1

 

3,019

 

3,214

 

$

227.56

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

49

 

74

 

$

28.72

 

 

 

625 Madison Avenue

 

1

 

661

 

661

 

$

18.12

 

 

 

Total/Weighted Average

 

2

 

710

 

735

 

$

19.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

36

 

201,464

 

211,634

 

$

55.63

 

 

 

Retail

 

1

 

3,019

 

3,214

 

$

227.56

 

 

 

Storage

 

2

 

710

 

735

 

$

19.19

 

 

 

 

 

39

 

205,193

 

215,583

 

$

58.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,758,406

 

 

 

 

 

 


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

(2)  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

 

 

 

 

 

1,758,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

7

 

2.0

 

5,528

 

5,654

 

$

46.13

 

$

51.01

 

$

1.54

 

0.4

 

 

 

100 Church Street

 

2

 

17.7

 

113,632

 

115,762

 

$

33.50

 

$

 

$

67.34

 

6.0

 

 

 

110 East 42nd Street

 

4

 

4.2

 

18,150

 

18,226

 

$

43.78

 

$

47.48

 

$

34.68

 

1.7

 

 

 

120 West 45th Street

 

2

 

6.6

 

12,890

 

13,313

 

$

61.63

 

$

56.49

 

$

5.70

 

3.3

 

 

 

317 Madison Avenue

 

6

 

3.1

 

13,920

 

15,633

 

$

37.50

 

$

50.38

 

$

0.26

 

 

 

 

420 Lexington Avenue

 

9

 

4.8

 

20,219

 

24,565

 

$

44.78

 

$

52.46

 

$

12.73

 

2.0

 

 

 

625 Madison Avenue

 

1

 

8.0

 

44,747

 

49,104

 

$

72.48

 

$

61.95

 

$

45.00

 

5.0

 

 

 

711 Third Avenue

 

1

 

13.7

 

4,289

 

4,431

 

$

48.00

 

$

 

$

68.45

 

11.0

 

 

 

750 Third Avenue

 

1

 

10.1

 

14,356

 

16,881

 

$

45.00

 

$

52.99

 

$

65.00

 

13.0

 

 

 

800 Third Avenue

 

2

 

4.5

 

8,466

 

8,231

 

$

53.02

 

$

47.81

 

$

 

1.9

 

 

 

1350 Avenue of the Americas

 

6

 

6.8

 

51,405

 

53,126

 

$

62.53

 

$

63.59

 

$

34.20

 

2.8

 

 

 

Total/Weighted Average

 

41

 

10.5

 

307,602

 

324,926

 

$

48.42

 

$

57.60

 

$

43.88

 

4.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

10.4

 

3,019

 

3,214

 

$

310.00

 

$

227.56

 

$

46.67

 

3.0

 

 

 

750 Third Avenue

 

1

 

10.4

 

1,380

 

1,380

 

$

147.82

 

$

176.04

 

$

 

5.0

 

 

 

Total/Weighted Average

 

2

 

10.4

 

4,399

 

4,594

 

$

261.28

 

$

212.08

 

$

32.65

 

3.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

1.6

 

74

 

84

 

$

27.00

 

$

25.86

 

$

 

 

 

 

Total/Weighted Average

 

1

 

1.6

 

74

 

84

 

$

27.00

 

$

25.86

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

41

 

10.5

 

307,602

 

324,926

 

$

48.42

 

$

57.60

 

$

43.88

 

4.6

 

 

 

Retail

 

2

 

10.4

 

4,399

 

4,594

 

$

261.28

 

$

212.08

 

$

32.65

 

3.6

 

 

 

Storage

 

1

 

1.6

 

74

 

84

 

$

27.00

 

$

25.86

 

$

 

 

 

 

Total

 

44

 

10.5

 

312,075

 

329,604

 

$

51.38

 

$

62.85

 

$

43.71

 

4.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 3/31/12

 

 

 

 

 

1,446,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

3

 

4.2

 

8,905

 

8,967

 

$

44.85

 

$

47.42

 

$

 

 

 

 

100 Park Avenue

 

1

 

2.1

 

4,408

 

5,118

 

$

89.71

 

$

89.71

 

$

 

0.5

 

 

 

317 Madison Avenue

 

3

 

5.0

 

3,663

 

4,628

 

$

41.63

 

$

42.49

 

$

1.54

 

0.2

 

 

 

420 Lexington Avenue

 

3

 

5.0

 

4,021

 

6,305

 

$

50.30

 

$

52.81

 

$

10.55

 

3.2

 

 

 

750 Third Avenue

 

2

 

9.0

 

22,916

 

23,230

 

$

59.57

 

$

61.81

 

$

15.75

 

2.0

 

 

 

1745 Broadway

 

1

 

5.0

 

339,936

 

361,044

 

$

75.00

 

$

50.74

 

$

4.87

 

 

 

 

Total/Weighted Average

 

13

 

5.2

 

383,849

 

409,292

 

$

72.89

 

$

51.72

 

$

5.37

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

1

 

5.0

 

19

 

61

 

$

25.65

 

25.65

 

$

 

0.5

 

 

 

673 First Avenue

 

1

 

3.0

 

700

 

1,000

 

$

18.00

 

19.77

 

$

 

 

 

 

Total/Weighted Average

 

2

 

3.1

 

719

 

1,061

 

$

18.44

 

$

20.11

 

$

 

0.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

13

 

5.2

 

383,849

 

409,292

 

$

72.89

 

$

51.72

 

$

5.37

 

0.2

 

 

 

Early Renewals Storage

 

2

 

3.1

 

719

 

1,061

 

$

18.44

 

$

20.11

 

$

 

0.0

 

 

 

Total

 

15

 

5.2

 

384,568

 

410,353

 

$

72.75

 

$

51.64

 

$

5.36

 

0.2

 

 


(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 $60.11/rsf for 130,195 rentable SF.

 

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $69.81/rsf for 539,487 rentable SF.

 

39


 


 

Leasing Activity - Suburban Properties

 

Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Escalated Rent/
Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 12/31/11

 

 

 

 

 

1,033,182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (2):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

500 Summit Lake Drive

 

1

 

2,944

 

2,944

 

$

23.80

 

 

 

1 Landmark Square

 

4

 

13,482

 

13,482

 

$

30.50

 

 

 

300 Main Street

 

1

 

1,000

 

1,000

 

$

30.00

 

 

 

1010 Washington Boulevard

 

4

 

6,877

 

6,877

 

$

30.34

 

 

 

1055 Washington Boulevard

 

1

 

6,460

 

6,460

 

$

40.66

 

 

 

500 West Putnam Avenue

 

1

 

2,491

 

2,491

 

$

43.56

 

 

 

The Meadows

 

1

 

3,580

 

3,580

 

$

27.61

 

 

 

Jericho Plaza

 

1

 

26,065

 

26,065

 

$

36.35

 

 

 

16 Court Street

 

7

 

13,603

 

12,998

 

$

39.08

 

 

 

Total/Weighted Average

 

21

 

77,816

 

77,211

 

$

34.62

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

360 Hamilton Avenue

 

1

 

224

 

224

 

$

13.00

 

 

 

Total/Weighted Average

 

1

 

224

 

224

 

$

13.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

Office

 

21

 

77,816

 

77,211

 

$

34.62

 

 

 

Storage

 

1

 

224

 

224

 

$

13.00

 

 

 

 

 

22

 

78,040

 

77,435

 

$

34.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,111,222

 

 

 

 

 

 


(1)

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

(2)

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

 

 

 

 

 

1,111,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Summit Lake Drive

 

1

 

7.6

 

20,817

 

20,817

 

$

23.00

 

$

 

$

25.41

 

7.0

 

 

 

140 Grand Street

 

1

 

5.3

 

2,135

 

2,135

 

$

28.00

 

$

27.74

 

$

10.00

 

3.0

 

 

 

1 Landmark Square

 

6

 

5.6

 

12,092

 

12,092

 

$

33.31

 

$

34.27

 

$

13.35

 

3.0

 

 

 

2 Landmark Square

 

1

 

3.3

 

1,182

 

1,375

 

$

30.00

 

$

 

$

9.00

 

3.0

 

 

 

3 Landmark Square

 

1

 

11.0

 

3,060

 

3,060

 

$

27.00

 

$

 

$

52.00

 

12.0

 

 

 

300 Main Street

 

1

 

1.0

 

1,000

 

1,000

 

$

30.00

 

$

30.00

 

$

 

 

 

 

1010 Washington Boulevard

 

3

 

2.5

 

4,189

 

4,189

 

$

29.84

 

$

29.96

 

$

3.76

 

0.2

 

 

 

500 West Putnam Avenue

 

1

 

5.4

 

2,491

 

2,491

 

$

43.00

 

$

43.56

 

$

 

3.0

 

 

 

The Meadows

 

4

 

3.3

 

14,059

 

14,059

 

$

25.28

 

$

27.61

 

$

11.51

 

1.7

 

 

 

Jericho Plaza

 

1

 

1.5

 

26,065

 

26,065

 

$

33.00

 

$

36.35

 

$

 

 

 

 

16 Court Street

 

5

 

10.0

 

4,554

 

6,520

 

$

33.03

 

$

34.44

 

$

28.08

 

1.1

 

 

 

Total/Weighted Average

 

25

 

4.8

 

91,644

 

93,803

 

$

29.40

 

$

34.69

 

$

13.26

 

2.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 Landmark Square

 

2

 

3.1

 

210

 

210

 

$

15.00

 

$

 

$

 

 

 

 

750 Washington Boulevard

 

1

 

4.8

 

43

 

43

 

$

15.00

 

$

 

$

 

 

 

 

Total/Weighted Average

 

3

 

3.4

 

253

 

253

 

$

15.00

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

25

 

4.8

 

91,644

 

93,803

 

$

29.40

 

$

34.69

 

$

13.26

 

2.9

 

 

 

Storage

 

3

 

3.4

 

253

 

253

 

$

15.00

 

$

 

$

 

 

 

 

Total

 

28

 

4.8

 

91,897

 

94,056

 

$

29.37

 

$

34.69

 

$

13.23

 

2.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 3/31/12

 

 

 

 

 

1,019,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Landmark Square

 

2

 

4.3

 

5,496

 

5,496

 

$

33.36

 

$

35.21

 

$

2.75

 

3.5

 

 

 

2 Landmark Square

 

1

 

1.0

 

3,158

 

3,158

 

$

32.57

 

$

32.43

 

$

 

 

 

 

3 Landmark Square

 

1

 

1.0

 

6,450

 

6,750

 

$

32.57

 

$

33.12

 

$

 

 

 

 

500 West Putnam Avenue

 

1

 

10.0

 

1,965

 

1,965

 

$

57.00

 

$

62.83

 

$

 

 

 

 

The Meadows

 

1

 

1.3

 

12,246

 

12,246

 

$

26.00

 

$

29.75

 

$

 

 

 

 

16 Court Street

 

1

 

0.3

 

17,015

 

22,560

 

$

38.75

 

$

38.75

 

$

 

 

 

 

Total/Weighted Average

 

7

 

1.5

 

46,330

 

52,175

 

$

34.70

 

$

36.06

 

$

0.29

 

0.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

7

 

1.5

 

46,330

 

52,175

 

$

34.70

 

$

36.06

 

$

0.29

 

0.4

 

 

 

Total

 

7

 

1.5

 

46,330

 

52,175

 

$

34.70

 

$

36.06

 

$

0.29

 

0.4

 

 


(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 $32.82/rsf for 54,162 rentable SF.

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $33.74/rsf for 106,337 rentable SF.

 

41



 

 

 

ANNUAL LEASE EXPIRATIONS - Manhattan Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease Expiration

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (5)

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2012 (1)

 

12

 

46,609

 

0.26

%

$

2,955,972

 

$

63.42

 

$

92.39

 

 

 

 

 

 

 

In 2nd Quarter 2012

 

41

 

156,409

 

0.89

%

$

7,195,296

 

$

46.00

 

$

56.08

 

2

 

19,347

 

0.38

%

$

830,796

 

$

42.94

 

$

41.37

 

In 3rd Quarter 2012

 

27

 

73,686

 

0.42

%

$

4,455,588

 

$

60.47

 

$

55.93

 

3

 

24,298

 

0.47

%

$

1,502,580

 

$

61.84

 

$

70.08

 

In 4th Quarter 2012

 

30

 

260,864

 

1.48

%

$

13,703,988

 

$

52.53

 

$

53.55

 

6

 

64,475

 

1.26

%

$

4,215,144

 

$

65.38

 

$

70.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

110

 

537,568

 

3.05

%

$

28,310,844

 

$

52.66

 

$

57.98

 

11

 

108,120

 

2.11

%

$

6,548,520

 

$

60.57

 

$

65.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2013

 

26

 

144,951

 

0.82

%

$

9,615,324

 

$

66.33

 

$

63.01

 

1

 

152

 

0.00

%

$

22,512

 

$

148.11

 

$

150.00

 

2nd Quarter 2013

 

41

 

362,961

 

2.06

%

$

22,506,252

 

$

62.01

 

$

70.79

 

 

 

 

 

 

 

3rd Quarter 2013

 

42

 

242,014

 

1.37

%

$

12,734,820

 

$

52.62

 

$

58.39

 

1

 

120

 

0.00

%

$

3,180

 

$

26.50

 

$

30.00

 

4th Quarter 2013

 

31

 

569,488

 

3.23

%

$

29,056,572

 

$

51.02

 

$

49.63

 

2

 

45,510

 

0.89

%

$

2,126,484

 

$

46.73

 

$

68.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2013

 

140

 

1,319,414

 

7.49

%

$

73,912,968

 

$

56.02

 

$

58.53

 

4

 

45,782

 

0.89

%

$

2,152,176

 

$

47.01

 

$

69.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

119

 

1,760,606

 

10.00

%

$

96,680,460

 

$

54.91

 

$

62.83

 

16

 

313,482

 

6.12

%

$

17,868,408

 

$

57.00

 

$

72.71

 

2015

 

115

 

2,022,197

 

11.48

%

$

116,113,176

 

$

57.42

 

$

59.74

 

20

 

169,411

 

3.31

%

$

9,655,848

 

$

57.00

 

$

66.01

 

2016

 

81

 

1,120,159

 

6.36

%

$

62,578,572

 

$

55.87

 

$

64.76

 

15

 

159,288

 

3.11

%

$

9,240,192

 

$

58.01

 

$

69.23

 

2017

 

81

 

1,701,966

 

9.67

%

$

92,820,504

 

$

54.54

 

$

58.93

 

10

 

120,195

 

2.35

%

$

8,088,672

 

$

67.30

 

$

73.01

 

2018

 

35

 

598,453

 

3.40

%

$

45,282,285

 

$

75.67

 

$

77.07

 

16

 

767,267

 

14.98

%

$

44,236,332

 

$

57.65

 

$

74.40

 

2019

 

24

 

775,682

 

4.41

%

$

46,170,924

 

$

59.52

 

$

62.70

 

4

 

130,575

 

2.55

%

$

9,588,264

 

$

73.43

 

$

74.69

 

2020

 

41

 

2,305,420

 

13.09

%

$

131,187,540

 

$

56.90

 

$

60.10

 

6

 

173,990

 

3.40

%

$

8,839,116

 

$

50.80

 

$

68.21

 

2021

 

45

 

2,290,629

 

13.01

%

$

116,581,906

 

$

50.90

 

$

56.21

 

3

 

61,615

 

1.20

%

$

2,919,816

 

$

47.39

 

$

65.79

 

Thereafter

 

69

 

3,176,918

 

18.04

%

$

156,317,213

 

$

49.20

 

$

60.59

 

11

 

436,986

 

8.53

%

$

26,181,708

 

$

59.91

 

$

66.93

 

 

 

860

 

17,609,012

 

100.00

%

$

965,956,392

 

$

54.86

 

$

60.61

 

116

 

2,486,711

 

48.56

%

$

145,319,052

 

$

58.44

 

$

65.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

2

 

2,634,670

 

51.44

%

$

107,986,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

118

 

5,121,381

 

100.00

%

$

253,305,180

 

 

 

 

 

 


(1)

Includes month to month holdover tenants that expired prior to 3/31/12.

(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 $40.99/psf with annual CPI escalation.

(5)

Management’s estimate of average asking rents as of March 31, 2012. Taking rents are typically lower than asking rents and may vary from property to property.

 

42



 

 

 

ANNUAL LEASE EXPIRATIONS - Suburban Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (4)

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2012 (1)

 

19

 

114,571

 

3.91

%

$

1,978,566

 

$

17.27

 

$

16.62

 

7

 

64,383

 

2.43

%

$

2,349,480

 

$

36.49

 

$

34.62

 

In 2nd Quarter 2012

 

8

 

32,709

 

1.12

%

$

1,159,968

 

$

35.46

 

$

36.04

 

7

 

99,745

 

3.76

%

$

3,486,036

 

$

34.95

 

$

32.45

 

In 3rd Quarter 2012

 

11

 

68,054

 

2.32

%

$

2,106,588

 

$

30.95

 

$

32.78

 

5

 

20,011

 

0.76

%

$

684,948

 

$

34.23

 

$

33.67

 

In 4th Quarter 2012

 

11

 

80,988

 

2.77

%

$

2,690,856

 

$

33.23

 

$

34.09

 

8

 

93,798

 

3.54

%

$

3,464,076

 

$

36.93

 

$

35.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

49

 

296,322

 

10.12

%

$

7,935,978

 

$

26.78

 

$

27.25

 

27

 

277,937

 

10.49

%

$

9,984,540

 

$

35.92

 

$

33.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2013

 

12

 

202,604

 

6.92

%

$

6,539,580

 

$

32.28

 

$

27.40

 

4

 

4,570

 

0.17

%

$

341,496

 

$

74.73

 

$

69.20

 

2nd Quarter 2013

 

10

 

45,199

 

1.54

%

$

1,672,512

 

$

37.00

 

$

33.06

 

9

 

55,553

 

2.10

%

$

1,612,548

 

$

29.03

 

$

26.96

 

3rd Quarter 2013

 

9

 

38,168

 

1.30

%

$

1,323,696

 

$

34.68

 

$

33.33

 

3

 

13,243

 

0.50

%

$

472,872

 

$

35.71

 

$

33.51

 

4th Quarter 2013

 

5

 

27,799

 

0.95

%

$

1,031,016

 

$

37.09

 

$

42.31

 

6

 

15,378

 

0.58

%

$

517,428

 

$

33.65

 

$

27.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2013

 

36

 

313,770

 

10.71

%

$

10,566,804

 

$

33.68

 

$

30.26

 

22

 

88,744

 

3.35

%

$

2,944,344

 

$

33.18

 

$

30.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

37

 

287,373

 

9.81

%

$

9,399,444

 

$

32.71

 

$

30.85

 

30

 

302,318

 

11.41

%

$

10,805,364

 

$

35.74

 

$

32.73

 

2015

 

33

 

290,994

 

9.93

%

$

9,694,744

 

$

33.32

 

$

31.58

 

21

 

140,862

 

5.32

%

$

4,423,428

 

$

31.40

 

$

32.47

 

2016

 

44

 

681,228

 

23.26

%

$

20,776,776

 

$

30.50

 

$

34.15

 

9

 

101,159

 

3.82

%

$

3,294,210

 

$

32.56

 

$

32.79

 

2017

 

21

 

103,865

 

3.55

%

$

3,275,184

 

$

31.53

 

$

31.81

 

8

 

64,370

 

2.43

%

$

2,471,556

 

$

38.40

 

$

32.97

 

2018

 

16

 

162,135

 

5.54

%

$

5,574,948

 

$

34.38

 

$

34.93

 

4

 

61,523

 

2.32

%

$

2,289,600

 

$

37.22

 

$

32.93

 

2019

 

13

 

274,717

 

9.38

%

$

7,848,948

 

$

28.57

 

$

30.11

 

6

 

38,432

 

1.45

%

$

1,398,456

 

$

36.39

 

$

34.62

 

2020

 

11

 

234,319

 

8.00

%

$

6,492,732

 

$

27.71

 

$

33.19

 

8

 

1,436,236

 

54.19

%

$

40,816,344

 

$

28.42

 

$

34.98

 

2021

 

8

 

142,281

 

4.86

%

$

3,481,464

 

$

24.47

 

$

27.07

 

5

 

37,662

 

1.42

%

$

1,280,124

 

$

33.99

 

$

33.20

 

Thereafter

 

11

 

142,016

 

4.85

%

$

5,230,022

 

$

36.83

 

$

36.51

 

6

 

100,905

 

3.81

%

$

3,335,046

 

$

33.05

 

$

27.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

279

 

2,929,020

 

100.00

%

$

90,277,044

 

$

30.82

 

$

31.73

 

146

 

2,650,148

 

100.00

%

$

83,043,012

 

$

31.34

 

$

33.84

 

 


(1)          Includes month to month holdover tenants that expired prior to 3/31/12.

(2)          Tenants may have multiple leases.

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

(4)          Management’s estimate of average asking rents as of March 31, 2012. Taking rents are typically lower than asking rents and may vary from property to property.

 

43



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

3/31/2012

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1998 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-98

 

420 Lexington Avenue

 

Operating Sublease

 

Grand Central

 

1,188,000

 

83.0

 

90.9

 

$

78,000,000

 

May-98

 

711 3rd Avenue

 

Operating Sublease

 

Grand Central

 

524,000

 

79.0

 

87.5

 

$

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

 

85.1

 

$

105,600,000

 

Acquisition of JV Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sep-01

 

1250 Broadway - 49.9% JV (2)

 

Fee Interest

 

Penn Station

 

670,000

 

97.7

 

N/A

 

$

126,500,000

 

 

 

 

 

 

 

 

 

1,120,000

 

 

 

 

 

$

232,100,000

 

2002 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

May-02

 

1515 Broadway - 55% JV

 

Fee Interest

 

Times Square

 

1,750,000

 

98.0

 

100.0

 

$

483,500,000

 

 

 

 

 

 

 

 

 

1,750,000

 

 

 

 

 

$

483,500,000

 

2003 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-03

 

220 East 42nd Street

 

Fee Interest

 

Grand Central

 

1,135,000

 

91.9

 

94.6

 

$

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

 

97.9

 

$

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

 

94.5

 

$

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

 

84.2

 

$

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

 

96.2

 

$

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

 

81.8

 

$

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

 

78.7

 

$

85,570,000

 

May-11

 

280 Park Avenue - 49.5% JV

 

Fee Interest

 

Park Avenue

 

1,219,158

 

78.2

 

55.1

 

$

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

 

96.9

 

$

80,000,000

 

 

 

 

 

 

 

 

 

4,866,158

 

 

 

 

 

$

3,156,950,000

 

2012 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-12

 

10 East 53rd Street - 55% JV

 

Fee Interest

 

Plaza District

 

354,300

 

91.9

 

91.9

 

$

252,500,000

 

 


(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

 

3/31/2012

 

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

 

84.8

 

$

490,750,000

 

Jan-07

 

Reckson - Westchester Portfolio

 

Fee Interests / Leasehold Interest

 

Westchester

 

2,346,100

 

90.6

 

81.5

 

$

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

 

51.5

 

$

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

 

87.4

 

$

107,500,000

 

Aug-07

 

150 Grand Street

 

Fee Interest

 

White Plains, Westchester

 

85,000

 

52.9

 

26.4

 

$

6,700,000

 

Sep-07

 

The Meadows - 25% JV

 

Fee Interest

 

Rutherford, New Jersey

 

582,100

 

81.3

 

80.8

 

$

111,500,000

 

 

 

 

 

 

 

 

 

5,880,500

 

 

 

 

 

$

1,637,240,000

 

 

SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1997 - Suburban

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

Sales

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

 

 

Price ($’s)

 

Price ($’s/SF)

 

2008 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oct-08

 

100 & 120 White Plains Road

 

Fee Interest

 

Tarrytown, Westchester

 

311,000

 

 

 

$

48,000,000

 

$

154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-09

 

55 Corporate Drive

 

Fee Interest

 

Bridgewater, New Jersey

 

670,000

 

 

 

$

230,000,000

 

$

343

 

Aug-09

 

399 Knollwood Road

 

Fee Interest

 

White Plains, Westchester

 

145,000

 

 

 

$

20,767,307

 

$

143

 

 

 

 

 

 

 

 

 

815,000

 

 

 

$

250,767,307

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

3/31/2012

 

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

 

N/A

 

N/A

 

$

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

 

 

57.1

 

$

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

 

Fee Interest

 

Grand Central South

 

203,800

 

N/A

 

N/A

 

$

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

 

15.7

 

$

500,000,000

 

Aug-11

 

1552-1560 Broadway - 50%

 

Fee Interest

 

Times Square

 

35,897

 

59.7

 

59.7

 

$

136,550,000

 

Sep-11

 

747 Madison Avenue - 33.33%

 

Fee Interest

 

Plaza District

 

10,000

 

100.0

 

100.0

 

$

66,250,000

 

 

 

 

 

 

 

 

 

787,397

 

 

 

 

 

$

702,800,000

 

2012 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-12

 

DFR Residential and Retail Portfolio

 

Fee Interests / Leasehold Interest

 

Plaza District, Upper East Side

 

489,882

 

95.1

 

95.1

 

$

193,000,000

 

Jan-12

 

724 Fifth Avenue - 50%

 

Fee Interest

 

Plaza District

 

65,010

 

92.9

 

92.9

 

$

223,000,000

 

 

 

 

 

 

 

 

 

554,892

 

 

 

 

 

$

416,000,000

 

 

SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1997 - Retail, Residential, 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-12

 

141 Fifth Avenue (4)

 

Fee Interest

 

Flatiron

 

13,000

 

 

 

$

48,500,000

 

$

3,731

 

Feb-12

 

292 Madison Avenue

 

Fee Interest

 

Grand Central South

 

203,800

 

 

 

$

85,000,000

 

$

417

 

 


(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 our remaining 10% JV interest in the property at an implied $276.8 million sales price.

(4) Inclusive of the fee position which was acquired simultaneously with the sale pursuant to an option.

 

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

Cantor Fitzgerald

 

Sri Nagarajan

 

(212) 915-1223

 

snagarajan@cantor.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.

 

Conor Fennerty

 

(212) 902-4227

 

conor.fennerty@gs.com

Green Street Advisors

 

Michael Knott

 

(949) 640-8780

 

mknott@greenstreetadvisors.com

ISI Group

 

Steve Sakwa

 

(212) 446-9462

 

ssakwa@isigrp.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


Exhibit 99.3

 

FOR IMMEDIATE RELEASE

 

Contact:

 

SL Green

Steven Durels

EVP, Director of Leasing & Real Property

-or-

Heidi Gillette

Director, Investor Relations

212-594-2700

 

Viacom

Carl Folta

Executive Vice President

212-846-6352

 

SL GREEN RENEWS VIACOM LEASE THROUGH 2031

 

Headquarters Lease Covers 1.4 Million Square Feet;

Expanding to 1.6 Million Square Feet Over The Term

 

Follows $775 Million Mortgage from Bank of China

 

New York, NY — April 25, 2012 - SL Green Realty Corp. (NYSE: SLG) today announced that Viacom Inc. (NASDAQ: VIA, VIAB) has renewed its commitment at 1515 Broadway by extending and expanding the company’s occupancy at the iconic Times Square tower through 2031. Viacom’s future expansion is expected to cover the balance of the building’s office space after 2020.  One of the world’s leading media companies, Viacom is synonymous with Times Square resulting from its longstanding presence and highly visible broadcast studio overlooking the bow-tie of the square.

 

The transaction announced today is believed to be the largest-ever New York City office lease other than a few sale-leaseback arrangements.

 

This record breaking lease follows right on the heels of a recently closed $775 million first mortgage refinancing by Bank of China.  The financing is for a term of seven years and replaces the previous $447 million financing.  Excess proceeds will be used to fund this transaction and for general corporate purposes.

 

Marc Holliday, Chief Executive Officer of SL Green, stated, “Times Square is one of the world’s best-known locations, which makes it the perfect home for a high-profile company such as Viacom.  The company has been a corporate anchor in Times Square for over 20 years and the extraordinary building branding opportunity provided in this lease will allow Viacom to increase its corporate visibility to millions of New York City visitors at the

 



 

‘Crossroads of the World’ for years to come. The transaction reaffirms the desirability for trophy assets located in the prime areas of midtown Manhattan.”

 

Philippe Dauman, President and Chief Executive Officer of Viacom, said, “New York City is the undisputed media capital of the world, and a vibrant source of inspiration for Viacom’s innovative and creative employees.  We have had a great partnership with SL Green and have been proud to help lead the revitalization of the Times Square neighborhood for two decades.  We could not be more pleased to extend our commitment to New York City and Times Square well into the future.”

 

Commenting on the debt refinancing for the building, Andrew Mathias, President of SL Green said, “This loan, the terms of which were committed to prior to the completion of our lease agreement with Viacom, demonstrates the strength of the relationship we have developed with Bank of China.  We appreciate the Bank’s confidence in us and our portfolio and we look forward to continuing to expand this key relationship.”

 

Acquired by SL Green in the first major real estate transaction the midst of the market downturn in 2002, the building has gone through a complete make-over which has included the full re-positioning of all retail space, a comprehensive redevelopment program and revenue enhancement with state-of-the-art LED advertising signage.  In addition to being anchored by Viacom, 1515 Broadway is also home to the Minskoff Theater, one of the city’s largest live performance theaters and Best Buy Theater, which is the city’s premier rock concert venue together with other national retailers such as Billabong, Aeropostale and Oakley.

 

Michael Laginestra, Scott Gottlieb, Andrew Sussman and Ramneek Rikhy from CBRE Group, Inc., Chris Smith and Gina Love from Shearman & Sterling LLP and a team of in-house professionals represented Viacom in the transaction. SL Green handled this record setting lease with its team of in-house professionals together with Noah Shapiro and Russ Rabinovich from Haynes and Boone, LLP.

 

About SL Green Realty Corp.

 

SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of March 31, 2012, SL Green owned interests in 70 Manhattan properties totaling more than 39.0 million square feet. This included ownership interests in 27.3 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 in 32 suburban assets totaling 6.9 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.

 

About Viacom

 

Viacom is home to the world’s premier entertainment brands that connect with audiences through compelling content across television, motion picture, online and mobile platforms in over 160 countries and territories. With media networks reaching approximately 700 million global subscribers, Viacom’s leading brands include MTV, VH1, CMT, Logo, BET, CENTRIC,

 



 

Nickelodeon, Nick Jr., TeenNick, Nicktoons, Nick at Nite, COMEDY CENTRAL, TV Land, SPIKE, Tr3s, Paramount Channel and VIVA. Paramount Pictures, celebrating its 100th year in 2012 and creator of many of the most beloved motion pictures, continues today as a major global producer and distributor of filmed entertainment. Viacom operates a large portfolio of branded digital media experiences, including many of the world’s most popular properties for entertainment, community and casual online gaming.

 

For more information about Viacom and its businesses, visit www.viacom.com.

 

###