UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

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

 

Date of Report (Date of earliest event reported):

July 26, 2012 (July 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 July 25, 2012 announcing SL Green Realty Corp.’s (the “Company”) results for the second quarter ended June 30, 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 July 25, 2012, the Company issued a press release announcing its results for the second quarter ended June 30, 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.

 

The Company is raising its earnings guidance of $4.50 to $4.60 of FFO per share for the year ending December 31, 2012 to $5.24 to $5.29 of FFO per share.

 

The following table reconciles estimated earnings per share (diluted) to FFO per share (diluted) for the year ending December 31, 2012.

 

 

 

Year Ending
December 31,

 

 

 

2012

 

2012

 

 

 

 

 

 

 

Net income attributable to SL Green common stockholders

 

$

1.85

 

$

1.95

 

Add:

 

 

 

 

 

Depreciation and amortization

 

3.17

 

3.17

 

Unconsolidated joint ventures depreciation and noncontrolling interests adjustments

 

0.33

 

0.33

 

Net income attributable to noncontrolling interests

 

0.20

 

0.20

 

Less:

 

 

 

 

 

Gain (loss) on sale of discontinued operations

 

0.07

 

0.07

 

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

 

 

 

 

 

Purchase price fair value adjustment

 

0.18

 

0.18

 

Depreciable real estate, net of recoveries

 

0.06

 

0.06

 

Depreciation and amortization on non-real estate assets

 

0.01

 

0.01

 

Funds from Operations

 

$

5.23

 

$

5.33

 

 

2



 

Item 9.01.              Financial Statements and Exhibits

 

(d)           Exhibits

 

99.1         Press Release regarding second quarter 2012 earnings.

99.2         Supplemental package.

 

NON-GAAP Supplemental Financial Measures

 

Funds from Operations (FFO)

 

FFO is a widely recognized measure of REIT performance.  We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do.  The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002, and subsequently amended, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.  We present FFO because we consider it an important supplemental measure of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITS, particularly those that own and operate commercial office properties.  We also use FFO as one of several criteria to determine performance-based bonuses for members of our senior management.  FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time.  Historically, however, real estate values have risen or fallen with market conditions.  Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income.  FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.

 

Funds Available for Distribution (FAD)

 

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

 

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

 

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

 

3



 

Same-Store Net Operating Income, Same-Store Cash Net Operating Income and Related Measures

 

The Company presents same-store net operating income, same-store cash net operating income, same-store joint venture net operating income, same-store joint venture cash net operating income because the Company believes that these measures provide 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 same-store net operating income by subtracting same-store property operating expenses and ground rent from same-store recurring rental and tenant reimbursement revenues. Same-store cash net operating income is derived by deducting same-store straight line and free rent from, and adding same-store tenant credit loss allowance to, same-store net operating income. Same-store joint venture net operating income and same-store joint venture cash net operating income are calculated in the same manner as noted above, but includes just the Company’s pro-rata share of the joint venture net operating income. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.

 

Debt to Market Capitalization Ratio

 

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

 

Coverage Ratios

 

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

 

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: July 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

SECOND QUARTER 2012 FFO OF $1.94 PER SHARE BEFORE
TRANSACTION COSTS AND EPS OF $1.14 PER SHARE

 

Financial and Operating Highlights

 

·                  Second quarter FFO of $1.94 per diluted share before transaction related costs of $0.02 per diluted share compares with prior year FFO of $1.10 per diluted share before transaction related costs of $0.02 per diluted share.  The results reflect additional cash income of $67.9 million, or $0.73 per diluted share, equivalent to profit, from the recapitalization of 717 Fifth Avenue in the second quarter of 2012.

 

·                  Second quarter net income attributable to common stockholders of $1.14 per diluted share compares with prior year net income of $6.26 per diluted share.  The prior year result included a one-time purchase price fair value adjustment of $6.06 per diluted share.

 

·                  Combined same-store NOI increased 1.8 percent for the quarter to $199.5 million and combined same-store cash NOI increased 5.3 percent to $178.9 million as compared to the prior year.

 

·                  Signed 57 Manhattan leases totaling 2,284,079 square feet during the second quarter.  The mark-to-market on office leases signed in Manhattan was 1.3 percent higher in the second quarter than the previously fully escalated rents on the same office spaces.

 

·                  Signed leases included a 1.6 million square-foot lease with Viacom International Inc. at 1515 Broadway. The lease was the largest non-sale leaseback office lease in Manhattan’s history and represented the entirety of the office space at 1515 Broadway.

 

·                  Quarter-end occupancy of 93.2 percent in stabilized Manhattan same-store properties as compared to 93.4 percent in the corresponding quarter in the prior year and 93.0 percent at December 31, 2011.

 

·                  Signed 27 Suburban leases totaling 257,539 square feet during the second quarter.  The mark-to-market on office leases signed in the Suburbs was 18.9 percent lower in the second quarter than the previously fully escalated rents on the same office spaces primarily due to the early renewal on 112,584 square feet with Fuji Film Holdings America Corp. at 200 Summit Lake Drive, Westchester, NY.

 

1



 

·                  Quarter-end occupancy of 86.0 percent in the Suburban portfolio as compared to 86.4 percent in the corresponding quarter in the prior year and 86.2 percent at December 31, 2011.

 

Investing Highlights

 

·                  Acquired the 215,000 square foot mixed-use office and retail building located at 304 Park Avenue South for $135.0 million, or $628 per square foot. The property was acquired with approximately $102.0 million of cash and $33.0 million in operating partnership units of SL Green operating partnership.

 

·                  Sold 379 West Broadway for $48.5 million resulting in a gain of $6.5 million.

 

·                  Subsequent to the end of the quarter, closed on the previously announced sale of One Court Square for $481.1 million, including the assumption by the purchaser of $315.0 million of existing debt.

 

Financing Highlights

 

·                  Recapitalized the retail condominium at 717 Fifth Avenue in a transaction that included: a refinancing with a ten-year, $300.0 million, 4.45 percent fixed-rate mortgage and a twelve-year, $290.0 million, 9.0 percent fixed-rate mezzanine loan; the reduction by SL Green of its interest to 10.92 percent; and the redemption of $31.7 million of Series E preferred units of SL Green operating partnership.

 

·                  Closed on a seven-year $775.0 million mortgage at 1515 Broadway that bears interest at 285 basis points over LIBOR.

 

·                  Closed on a ten-year $230.0 million mortgage at 100 Church Street that bears interest at a fixed rate of 4.675 percent.

 

·                  Sold 1.0 million shares of common stock during the second quarter of 2012 for gross proceeds of $79.6 million ($78.4 million of net proceeds after related expenses) at an average price of $78.74 per share.

 

·                  Subsequent to the end of the quarter, redeemed all of the $100 million, 7.875 percent Series D Cumulative Redeemable Preferred Stock.

 

Summary

 

New York, NY, July 25, 2012 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $179.0 million, or $1.92 per diluted share, for the quarter ended June 30, 2012, compared to $92.9 million, or $1.08 per diluted share, for the same quarter in 2011.  The results reflect additional cash income of $67.9 million, or $0.73 per diluted share, equivalent to profit, from the recapitalization of 717 Fifth Avenue in the second quarter of 2012.

 

2



 

Net income attributable to common stockholders totaled $103.0 million, or $1.14 per diluted share, for the quarter ended June 30, 2012, compared to $526.5 million, or $6.26 per diluted share, for the same quarter in 2011.

 

Operating and Leasing Activity

 

For the second quarter of 2012, the Company reported revenues and operating income of $349.0 million and $266.8 million, respectively, compared to $298.7 million and $162.7 million, respectively, for the same period in 2011.

 

Same-store NOI on a combined basis increased by 1.8 percent to $199.5 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property same-store NOI increased by 1.0 percent to $169.2 million and unconsolidated joint venture property same-store NOI increased 6.9 percent to $30.3 million.

 

Same-store cash NOI on a combined basis increased by 5.3 percent to $178.9 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property same-store cash NOI increased by 4.8 percent to $151.3 million and unconsolidated joint venture property same-store cash NOI increased 8.3 percent to $27.6 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio at June 30, 2012 was 93.2 percent as compared to 93.4 percent at June 30, 2011.  During the quarter, the Company signed 50 office leases in its Manhattan portfolio totaling 2,251,230 square feet.  Eleven leases totaling 42,174 square feet represented office leases that replaced previous vacancy, and 39 office leases comprising 2,209,056 square feet had average starting rents of $52.63 per rentable square foot, representing a 1.3 percent increase over the previously fully escalated rents on the same office spaces, which was largely driven by the 1.6 million square foot lease with Viacom International Inc. at 1515 Broadway and the renewal of the City of New York for 372,521 square feet at 100 Church.  The average lease term on the Manhattan office leases signed in the second quarter was 15.1 years and average tenant concessions were 8.2 months of free rent with a tenant improvement allowance of $49.29 per rentable square foot.

 

During the quarter, 1,955,729 square feet of office leases commenced in the Manhattan portfolio, 70,537 square feet of which represented office leases that replaced previous vacancy, and 1,885,192 square feet of which represented office leases that had average starting rents of $50.18 per rentable square foot, representing a 0.1 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.0 percent at June 30, 2012, as compared to 86.4 percent at June 30, 2011.  Excluding One Court Square, which was sold subsequent to the end of the quarter, the Company’s Suburban portfolio occupancy would be 82.4 percent at June 30, 2012, as compared to 82.9 percent at June 30, 2011.

 

During the quarter, the Company signed 23 office leases in the Suburban portfolio totaling 239,110 square feet.  Six leases totaling 22,388 square feet represented office leases that replaced previous vacancy, and 17 office leases comprising 216,722 square

 

3



 

feet had average starting rents of $25.69 per rentable square foot, representing a 18.9 percent decrease over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office leases signed in the second quarter was 5.1 years and average tenant concessions were 8.4 months of free rent with a tenant improvement allowance of $12.87 per rentable square foot.

 

During the quarter 216,559 square feet of office leases commenced in the Suburban portfolio, 7,450 square feet of which represented office leases that replaced previous vacancy, and 209,109 square feet of which represented office leases that had average starting rents of $25.25 per rentable square foot, representing a 20.1 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the second quarter included:

 

·                  Early renewal and expansion on 1.6 million square feet with Viacom International Inc. for 15.3 years at 1515 Broadway bringing the total remaining lease term to 19 years;

 

·                  Early renewal on 372,521 square feet with The City of New York Law and Business for 20.4 years at 100 Church Street;

 

·                  Early renewal and expansion on 87,677 square feet with Cohen & Steers, Inc. for 10 years at 280 Park Avenue;

 

·                  New lease on 36,823 square feet with Yext, Inc. for 7.7 years at One Madison Avenue;

 

·                  Early renewal on 112,584 square feet with Fuji Film Holdings America Corp. for 6.3 years at 200 Summit Lake Drive, Westchester, NY; and

 

·                  Early renewal on 46,032 square feet with Nomura Holdings for 5.8 years at 1100 King Street, Westchester, NY.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended June 30, 2012 were $20.7 million, or 5.1 percent of total revenues including the Company’s share of joint venture revenue compared to $22.5 million, or 6.4 percent for the quarter ended June 30, 2011.

 

Real Estate Investment Activity

 

In June 2012, SL Green acquired the 215,000 square-foot mixed-use office and retail building located at 304 Park Avenue South for $135.0 million, or $628 per square foot. The property was acquired with approximately $102.0 million of cash and $33.0 million in operating partnership units of SL Green operating partnership.

 

In April 2012, SL Green, along with its joint venture partner Jeff Sutton, sold 379 West Broadway for $48.5 million, resulting in a gain of $6.5 million.

 

In July 2012, SL Green, along with its joint venture partner, sold One Court Square for a gross sale price of $481.1 million.  The transaction included the assumption by the purchaser of $315.0 million of existing debt.

 

4



 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $982.2 million at June 30, 2012.  During the second quarter, the Company purchased and originated new debt and preferred equity investments totaling $71.3 million, all of which are directly collateralized by New York City commercial office properties, and received $7.1 million of principal reductions from investments that were sold or repaid.  In addition, the Company reclassified a first mortgage position, which is collateralized by an office property in London, into real estate held-for-sale as the property is being marketed for sale through a receiver controlled by the Company.  The Company recognized additional income of $4.7 million in the quarter as a result of this reclassification. The debt and preferred equity investment portfolio had a weighted average maturity of 2.8 years as of June 30, 2012 and had a weighted average yield for the quarter ended June 30, 2012 of 9.3 percent, exclusive of loans with a net carrying value of $25.1 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In June 2012, SL Green, along with its joint venture partner Jeff Sutton, recapitalized the retail condominium at 717 Fifth Avenue in a transaction that included: a refinancing with a ten-year, $300.0 million, 4.45 percent fixed-rate mortgage and a twelve-year, $290.0 million, 9.0 percent fixed-rate mezzanine loan; the reduction by SL Green of its interest to 10.92 percent; and the redemption of $31.7 million of Series E preferred units of SL Green operating partnership.

 

In April 2012, SL Green closed on a seven-year $775.0 million mortgage at 1515 Broadway. This mortgage bears interest at 285 basis points over the 90-day LIBOR and replaces the previous $447.2 million mortgage that was scheduled to mature in 2014.

 

In June 2012, SL Green closed on a ten-year $230.0 million mortgage at 100 Church Street. This mortgage bears a fixed rate of interest of 4.675 percent.

 

In July 2012, SL Green redeemed all 4,000,000 outstanding shares of its 7.875 percent Series D Cumulative Redeemable Preferred Stock on July 13, 2012 at a redemption price of $25.00 per share of preferred stock plus $0.4922 in accumulated and unpaid dividends on such preferred stock through July 14, 2012.

 

In the second quarter of 2012, SL Green sold 1.0 million shares of common stock for aggregate gross proceeds of $79.6 million ($78.4 million of net proceeds after related expenses). In 2012 to date, SL Green sold 3.9 million shares of common stock for gross proceeds of $304.6 million ($301.1 million of net proceeds after related expenses).  The Company’s existing at-the-market equity offering program has $45.4 million of remaining sales capacity.

 

Dividends

 

During the second 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 July 13, 2012 to stockholders of record on the close of business on July 2, 2012; and

 

5



 

·                  $0.4766 per share on the Company’s Series C Preferred Stock for the period April 15, 2012 through and including July 14, 2012, which was paid on July 13, 2012 to stockholders of record on the close of business on June 30, 2012, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.9064 per share.

 

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, July 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 800.291.5365 Domestic or 617.614.3922 International, using pass-code “SL Green.”

 

A replay of the call will be available through August 2, 2012 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 26568216.

 

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 June 30, 2012, SL Green owned interests in 71 Manhattan properties totaling more than 39.2 million square feet. This included ownership interests in 27.4 million square feet of commercial properties and debt and preferred equity investments secured by 11.8 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
June 30,

 

Six Months Ended
June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

267,691

 

$

238,635

 

$

528,505

 

$

465,655

 

Escalation and reimbursement

 

41,584

 

34,994

 

83,247

 

65,269

 

Investment and preferred equity income

 

33,448

 

15,144

 

59,786

 

79,823

 

Other income

 

6,282

 

9,932

 

16,659

 

17,180

 

Total revenues

 

349,005

 

298,705

 

688,197

 

627,927

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses (including approximately $4,729 and $8,188 (2012) and $3,498 and $6,613 (2011) paid to affiliates)

 

68,919

 

62,395

 

142,188

 

122,698

 

Real estate taxes

 

52,569

 

43,975

 

104,067

 

84,042

 

Ground rent

 

8,890

 

7,813

 

17,696

 

15,647

 

Interest expense, net of interest income

 

82,327

 

68,173

 

162,464

 

132,439

 

Amortization of deferred financing costs

 

3,553

 

2,684

 

7,133

 

6,483

 

Depreciation and amortization

 

77,812

 

65,539

 

154,895

 

129,036

 

Loan loss and other investment reserves, net of recoveries

 

 

1,280

 

564

 

(1,870

)

Transaction related costs

 

1,970

 

1,217

 

3,121

 

3,651

 

Marketing, general and administrative

 

20,721

 

22,454

 

40,917

 

42,475

 

Total expenses

 

316,761

 

275,530

 

633,045

 

534,601

 

Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations

 

32,244

 

23,175

 

55,152

 

93,326

 

Equity in net income from unconsolidated joint ventures

 

70,890

 

2,184

 

69,330

 

10,390

 

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

 

9,534

 

 

16,794

 

 

Purchase price fair value adjustment

 

 

475,102

 

 

488,890

 

Loss on investment in marketable securities

 

 

(6

)

 

(133

)

Depreciable real estate reserves

 

5,789

 

 

5,789

 

 

Gain on early extinguishment of debt

 

 

971

 

 

971

 

Income from continuing operations

 

118,457

 

501,426

 

147,065

 

593,444

 

Net income from discontinued operations

 

 

1,676

 

(78

)

3,549

 

Gain on sale of discontinued operations

 

 

46,085

 

6,627

 

46,085

 

Net income

 

118,457

 

549,187

 

153,614

 

643,078

 

Net income attributable to noncontrolling interests in the operating partnership

 

(3,421

)

(11,925

)

(4,309

)

(13,776

)

Preferred unit distributions

 

(565

)

 

(962

)

 

Net income attributable to noncontrolling interests in other partnerships

 

(3,887

)

(3,259

)

(4,958

)

(6,869

)

Net income attributable to SL Green

 

110,584

 

534,003

 

143,385

 

622,433

 

Preferred stock dividends

 

(7,544

)

(7,545

)

(15,089

)

(15,089

)

Net income attributable to SL Green common stockholders

 

103,040

 

526,458

 

128,296

 

607,344

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share (EPS)

 

 

 

 

 

 

 

 

 

Net income per share (Basic)

 

$

1.15

 

$

6.30

 

$

1.45

 

$

7.44

 

Net income per share (Diluted)

 

$

1.14

 

$

6.26

 

$

1.45

 

$

7.40

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

FFO per share (Basic)

 

$

1.93

 

$

1.09

 

$

3.05

 

$

2.82

 

FFO per share (Diluted)

 

$

1.92

 

$

1.08

 

$

3.03

 

$

2.81

 

 

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

89,789

 

83,578

 

88,265

 

81,632

 

Weighted average partnership units held by noncontrolling interests

 

3,193

 

1,912

 

3,121

 

1,858

 

Basic weighted average shares and units outstanding for FFO per share

 

92,982

 

85,490

 

91,386

 

83,490

 

 

 

 

 

 

 

 

 

 

 

Diluted ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

90,158

 

84,098

 

88,645

 

82,137

 

Weighted average partnership units held by noncontrolling interests

 

3,193

 

1,912

 

3,121

 

1,858

 

Diluted weighted average shares and units outstanding

 

93,351

 

86,010

 

91,766

 

83,995

 

 

9



 

SL GREEN REALTY CORP.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

June 30,
2012

 

December 31,
2011

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

2,872,122

 

$

2,684,626

 

Buildings and improvements

 

7,311,351

 

7,147,527

 

Building leasehold and improvements

 

1,316,523

 

1,302,790

 

Property under capital lease

 

12,208

 

12,208

 

 

 

11,512,204

 

11,147,151

 

Less accumulated depreciation

 

(1,269,979

)

(1,136,603

)

 

 

10,242,225

 

10,010,548

 

Assets held for sale

 

91,574

 

76,562

 

Cash and cash equivalents

 

256,799

 

138,192

 

Restricted cash

 

138,493

 

86,584

 

Investment in marketable securities

 

23,502

 

25,323

 

Tenant and other receivables, net of allowance of $20,826 and $16,772 in 2012 and 2011, respectively

 

32,728

 

32,107

 

Related party receivables

 

7,793

 

4,001

 

Deferred rents receivable, net of allowance of $31,343 and $29,156 in 2012 and 2011, respectively

 

315,700

 

281,974

 

Debt and preferred equity investments, net of discount of $22,601 and $24,996 and allowance of $41,050 and $50,175 in 2012 and 2011, respectively

 

982,209

 

985,942

 

Investments in and advances to unconsolidated joint ventures

 

1,014,042

 

893,933

 

Deferred costs, net

 

249,147

 

210,786

 

Other assets

 

784,901

 

737,900

 

Total assets

 

$

14,139,113

 

$

13,483,852

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Mortgages and other loans payable

 

$

4,861,463

 

$

4,314,741

 

Revolving credit facility

 

80,000

 

350,000

 

Senior unsecured notes

 

1,173,769

 

1,270,656

 

Accrued interest and other liabilities

 

114,003

 

126,135

 

Accounts payable and accrued expenses

 

140,910

 

142,428

 

Deferred revenue/gain

 

352,151

 

357,193

 

Capitalized lease obligation

 

17,148

 

17,112

 

Deferred land lease payable

 

18,721

 

18,495

 

Dividend and distributions payable

 

30,126

 

28,398

 

Security deposits

 

47,463

 

46,367

 

Liabilities related to assets held for sale

 

62,792

 

61,988

 

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

 

100,000

 

100,000

 

Total liabilities

 

6,998,546

 

6,833,513

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

Noncontrolling interests in the operating partnership

 

279,685

 

195,030

 

Series G preferred units, $0.01 par value, $25.00 liquidation preference, 1,902 issued and outstanding at June 30, 2012

 

47,550

 

 

Series H preferred units, $0.01 par value, $25.00 liquidation preference, 80 issued and outstanding at June 30, 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 June 30, 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 June 30, 2012 and December 31, 2011, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 93,543 and 89,210 issued and outstanding at June 30, 2012 and December 31, 2011, respectively (inclusive of 3,605 and 3,427 shares held in Treasury at June 30, 2012 and December 31, 2011, respectively)

 

936

 

892

 

Additional paid-in capital

 

4,557,652

 

4,236,959

 

Treasury stock-at cost

 

(319,866

)

(308,708

)

Accumulated other comprehensive loss

 

(28,413

)

(28,445

)

Retained earnings

 

1,741,160

 

1,704,506

 

Total SL Green Realty Corp. stockholders’ equity

 

6,321,812

 

5,975,547

 

Noncontrolling interests in other partnerships

 

489,520

 

477,762

 

Total equity

 

6,811,332

 

6,453,309

 

Total liabilities and equity

 

$

14,139,113

 

$

13,483,852

 

 

10



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

FFO Reconciliation:

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

103,040

 

$

526,458

 

$

128,296

 

$

607,344

 

Add:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

77,812

 

65,539

 

154,895

 

129,036

 

Discontinued operations depreciation adjustments

 

 

 

 

676

 

Joint venture depreciation and noncontrolling interest adjustments

 

6,366

 

7,074

 

15,507

 

13,308

 

Net income attributable to noncontrolling interests

 

7,308

 

15,184

 

9,267

 

20,645

 

Less:

 

 

 

 

 

 

 

 

 

Gain on sale of discontinued operations

 

 

46,085

 

6,627

 

46,085

 

Equity in net gain on sale of joint venture interest

 

9,534

 

 

16,794

 

 

Purchase price fair value adjustment

 

 

475,102

 

 

488,890

 

Depreciable real estate reserves

 

5,789

 

 

5,789

 

 

Depreciation on non-rental real estate assets

 

209

 

212

 

476

 

425

 

Funds from Operations

 

178,994

 

92,856

 

278,279

 

235,609

 

Transaction related costs(1)

 

2,008

 

1,589

 

3,320

 

4,043

 

Funds from Operations before transaction related costs

 

$

181,002

 

$

94,445

 

$

281,599

 

$

239,652

 

 


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

 

 

 

Consolidated Properties

 

SL Green’s share of
Unconsolidated Joint Ventures

 

Combined

 

 

 

Three Months Ended
June 30,

 

Three Months Ended
June 30,

 

Three Months Ended
June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

Operating income and Same-store NOI Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations

 

$

32,244

 

$

23,175

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from joint ventures

 

70,890

 

2,184

 

70,890

 

2,184

 

 

 

 

 

Depreciation and amortization

 

77,812

 

65,539

 

15,807

 

14,266

 

 

 

 

 

Interest expense, net of interest income

 

82,327

 

68,173

 

21,407

 

20,342

 

 

 

 

 

Amortization of deferred financing costs

 

3,553

 

2,684

 

1,170

 

1,526

 

 

 

 

 

Gain (loss) on early extinguishment of debt

 

 

971

 

 

 

 

 

 

 

Operating income

 

$

266,826

 

$

162,726

 

$

109,274

 

$

38,318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

20,721

 

22,454

 

 

 

 

 

 

 

Net operating income from discontinued operations

 

 

2,785

 

 

 

 

 

 

 

Loan loss and other investment reserves, net of recoveries

 

 

1,280

 

 

 

 

 

 

 

Transaction related costs

 

1,970

 

1,217

 

38

 

372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(35,320

)

(21,138

)

(71,487

)

(1,337

)

 

 

 

 

Equity in net income from joint ventures

 

(70,890

)

(2,184

)

 

 

 

 

 

 

(Gain) loss on early extinguishment of debt

 

 

(971

)

 

 

 

 

 

 

Net operating income (NOI)

 

183,307

 

166,169

 

37,825

 

37,353

 

221,132

 

203,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income from discontinued operations

 

 

(2,785

)

 

 

 

(2,785

)

NOI from other properties/affiliates

 

(14,110

)

4,173

 

(7,542

)

(9,027

)

(21,652

)

(4,854

)

Same-Store NOI

 

$

169,197

 

$

167,557

 

$

30,283

 

$

28,326

 

$

199,480

 

$

195,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ground lease straight-line adjustment

 

284

 

48

 

 

 

284

 

48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line and free rent

 

(13,585

)

(18,068

)

(2,023

)

(2,047

)

(15,608

)

(20,115

)

Rental income – FAS 141

 

(4,569

)

(5,122

)

(657

)

(785

)

(5,226

)

(5,907

)

Same-store cash NOI

 

$

151,327

 

$

144,415

 

$

27,603

 

$

25,494

 

$

178,930

 

$

169,909

 

 

11



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

June 30,

 

 

 

2012

 

2011

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

23,972

 

23,390

 

Portfolio percentage leased at end of period

 

93.7

%

92.7

%

Same-Store percentage leased at end of period

 

93.2

%

93.6

%

Number of properties in operation

 

34

 

31

 

 

 

 

 

 

 

Office square feet where leases commenced during quarter (rentable)

 

1,955,729

 

359,583

 

Average mark-to-market percentage-office

 

0.1

%

6.5

%

Average starting cash rent per rentable square foot-office

 

$

50.18

 

$

59.91

 

 


(1)  Includes wholly owned and joint venture properties.

 

12


 

Exhibit 99.2

 

SL Green Realty Corp.

Second quarter

Supplemental Data

June 30, 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 June 30, 2012 that will be released on Form 10-Q to be filed on or before August 9, 2012.

 

3



 




TABLE OF CONTENTS

 

Highlights of Current Period Financial Performance

 

 

 

 

 

Unaudited Financial Statements

 

 

Corporate Profile

 

5

Highlights

 

6-13

Comparative Balance Sheets

 

14-15

Comparative Statements of Operations

 

16

Comparative Computation of FFO and FAD

 

17

Consolidated Statement of Equity

 

18

Joint Venture Statements

 

19-21

 

 

 

Selected Financial Data

 

22-25

Debt Summary Schedule

 

26-28

Summary of Ground Lease Arrangements

 

29

 

 

 

Debt and Preferred Equity Investments

 

30-32

 

 

 

Selected Property Data

 

 

Composition of Property Portfolio

 

33-36

Largest Tenants

 

37

Tenant Diversification

 

38

Leasing Activity Summary

 

39-42

Annual Lease Expirations

 

43-44

 

 

 

Summary of Real Estate Acquisition/Disposition Activity

 

45-47

Corporate Information

 

48

Analyst Coverage

 

49

Supplemental Definitions

 

50

 

 

 

 

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



 

 

 

SECOND QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

Summary

 

New York, NY, July 25, 2012 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $179.0 million, or $1.92 per diluted share, for the quarter ended June 30, 2012, compared to $92.9 million, or $1.08 per diluted share, for the same quarter in 2011.  The results reflect additional cash income of $67.9 million, or $0.73 per diluted share, equivalent to profit, from the recapitalization of 717 Fifth Avenue in the second quarter of 2012.

 

Net income attributable to common stockholders totaled $103.0 million, or $1.14 per diluted share, for the quarter ended June 30, 2012, compared to $526.5 million, or $6.26 per diluted share, for the same quarter in 2011.

 

Operating and Leasing Activity

 

For the second quarter of 2012, the Company reported revenues and operating income of $349.0 million and $266.8 million, respectively, compared to $298.7 million and $162.7 million, respectively, for the same period in 2011.

 

Same-store NOI on a combined basis increased by 1.8 percent to $199.5 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property same-store NOI increased by 1.0 percent to $169.2 million and unconsolidated joint venture property same-store NOI increased 6.9 percent to $30.3 million.

 

Same-store cash NOI on a combined basis increased by 5.3 percent to $178.9 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property same-store cash NOI increased by 4.8 percent to $151.3 million and unconsolidated joint venture property same-store cash NOI increased 8.3 percent to $27.6 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio at June 30, 2012 was 93.2 percent as compared to 93.4 percent at June 30, 2011.  During the quarter, the Company signed 50 office leases in its Manhattan portfolio totaling 2,251,230 square feet.  Eleven leases totaling 42,174 square feet represented office leases that replaced previous vacancy, and 39 office leases comprising 2,209,056 square feet had average starting rents of $52.63 per rentable square foot, representing a 1.3 percent increase over the previously fully escalated rents on the same office spaces, which was largely driven by the 1.6 million square foot lease with Viacom International Inc. at 1515 Broadway and the renewal of the City of New York for 372,521 square feet at 100 Church.  The average lease term on the Manhattan office leases signed in the second quarter was 15.1 years and average tenant concessions were 8.2 months of free rent with a tenant improvement allowance of $49.29 per rentable square foot.

 

During the quarter, 1,955,729 square feet of office leases commenced in the Manhattan portfolio, 70,537 square feet of which represented office leases that replaced previous vacancy, and 1,885,192 square feet of which represented office leases that had average starting rents of $50.18 per rentable square foot, representing a 0.1 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.0 percent at June 30, 2012, as compared to 86.4 percent at June 30, 2011.  Excluding One Court Square, which was sold subsequent

 

6



 

 

 

SECOND QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

to the end of the quarter, the Company’s Suburban portfolio occupancy would be 82.4 percent at June 30, 2012, as compared to 82.9 percent at June 30, 2011.

 

During the quarter, the Company signed 23 office leases in the Suburban portfolio totaling 239,110 square feet.  Six leases totaling 22,388 square feet represented office leases that replaced previous vacancy, and 17 office leases comprising 216,722 square feet had average starting rents of $25.69 per rentable square foot, representing a 18.9 percent decrease over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office leases signed in the second quarter was 5.1 years and average tenant concessions were 8.4 months of free rent with a tenant improvement allowance of $12.87 per rentable square foot.

 

During the quarter 216,559 square feet of office leases commenced in the Suburban portfolio, 7,450 square feet of which represented office leases that replaced previous vacancy, and 209,109 square feet of which represented office leases that had average starting rents of $25.25 per rentable square foot, representing a 20.1 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the second quarter included:

 

·                  Early renewal and expansion on 1.6 million square feet with Viacom International Inc. for 15.3 years at 1515 Broadway bringing the total remaining lease term to 19 years;

·                  Early renewal on 372,521 square feet with The City of New York Law and Business for 20.4 years at 100 Church Street;

·                  Early renewal and expansion on 87,677 square feet with Cohen & Steers, Inc. for 10 years at 280 Park Avenue;

·                  New lease on 36,823 square feet with Yext, Inc. for 7.7 years at One Madison Avenue;

·                  Early renewal on 112,584 square feet with Fuji Film Holdings America Corp. for 6.3 years at 200 Summit Lake Drive, Westchester, NY; and

·                  Early renewal on 46,032 square feet with Nomura Holdings for 5.8 years at 1100 King Street, Westchester, NY.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended June 30, 2012 were $20.7 million, or 5.1 percent of total revenues including the Company’s share of joint venture revenue compared to $22.5 million, or 6.4 percent for the quarter ended June 30, 2011.

 

Real Estate Investment Activity

 

In June 2012, SL Green acquired the 215,000 square-foot mixed-use office and retail building located at 304 Park Avenue South for $135.0 million, or $628 per square foot. The property was acquired with approximately $102.0 million of cash and $33.0 million in operating partnership units of SL Green operating partnership.

 

7



 

 

 

SECOND QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

In April 2012, SL Green, along with its joint venture partner Jeff Sutton, sold 379 West Broadway for $48.5 million, resulting in a gain of $6.5 million.

 

In July 2012, SL Green, along with its joint venture partner, sold One Court Square for a gross sale price of $481.1 million.  The transaction included the assumption by the purchaser of $315.0 million of existing debt.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $982.2 million at June 30, 2012.  During the second quarter, the Company purchased and originated new debt and preferred equity investments totaling $71.3 million, all of which are directly collateralized by New York City commercial office properties, and received $7.1 million of principal reductions from investments that were sold or repaid.  In addition, the Company reclassified a first mortgage position, which is collateralized by an office property in London, into real estate held-for-sale as the property is being marketed for sale through a receiver controlled by the Company.  The Company recognized additional income of $4.7 million in the quarter as a result of this reclassification. The debt and preferred equity investment portfolio had a weighted average maturity of 2.8 years as of June 30, 2012 and had a weighted average yield for the quarter ended June 30, 2012 of 9.3 percent, exclusive of loans with a net carrying value of $25.1 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In June 2012, SL Green, along with its joint venture partner Jeff Sutton, recapitalized the retail condominium at 717 Fifth Avenue in a transaction that included: a refinancing with a ten-year, $300.0 million, 4.45 percent fixed-rate mortgage and a twelve-year, $290.0 million, 9.0 percent fixed-rate mezzanine loan; the reduction by SL Green of its interest to 10.92 percent; and the redemption of $31.7 million of Series E preferred units of SL Green operating partnership.

 

In April 2012, SL Green closed on a seven-year $775.0 million mortgage at 1515 Broadway. This mortgage bears interest at 285 basis points over the 90-day LIBOR and replaces the previous $447.2 million mortgage that was scheduled to mature in 2014.

 

In June 2012, SL Green closed on a ten-year $230.0 million mortgage at 100 Church Street. This mortgage bears a fixed rate of interest of 4.675 percent.

 

In July 2012, SL Green redeemed all 4,000,000 outstanding shares of its 7.875 percent Series D Cumulative Redeemable Preferred Stock on July 13, 2012 at a redemption price of $25.00 per share of preferred stock plus $0.4922 in accumulated and unpaid dividends on such preferred stock through July 14, 2012.

 

In the second quarter of 2012, SL Green sold 1.0 million shares of common stock for aggregate gross proceeds of $79.6 million ($78.4 million of net proceeds after related expenses). In 2012 to date, SL Green sold 3.9 million shares of common stock for gross proceeds of $304.6 million ($301.1 million of net proceeds after related expenses).  The Company’s existing at-the-market equity offering program has $45.4 million of remaining sales capacity.

 

8



 

 

 

SECOND QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

Dividends

 

During the second 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 July 13, 2012 to stockholders of record on the close of business on July 2, 2012; and

·                  $0.4766 per share on the Company’s Series C Preferred Stock for the period April 15, 2012 through and including July 14, 2012, which was paid on July 13, 2012 to stockholders of record on the close of business on June 30, 2012, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.9064 per share.

 

9



 

 

Key Financial Data

June 30, 2012

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

 

 

 

As of or for the three months ended

 

 

 

6/30/2012

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders - diluted

 

$

1.14

 

$

0.29

 

$

0.03

 

$

0.08

 

$

6.26

 

Funds from operations available to common stockholders - diluted

 

$

1.92

 

$

1.10

 

$

1.02

 

$

1.00

 

$

1.08

 

Funds available for distribution to common stockholders - diluted

 

$

0.71

 

$

0.87

 

$

0.52

 

$

0.44

 

$

0.57

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

$

80.24

 

$

77.55

 

$

66.64

 

$

58.15

 

$

82.87

 

High during period

 

$

83.31

 

$

79.27

 

$

71.33

 

$

87.54

 

$

90.01

 

Low during period

 

$

70.91

 

$

68.16

 

$

55.14

 

$

58.15

 

$

74.72

 

Common dividends per share

 

$

0.25

 

$

0.25

 

$

0.25

 

$

0.10

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO payout ratio

 

13.0

%

22.7

%

24.6

%

10.0

%

9.3

%

FAD payout ratio

 

35.2

%

28.6

%

47.9

%

22.9

%

17.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

89,938

 

88,855

 

86,045

 

85,969

 

84,559

 

Units outstanding

 

3,486

 

3,051

 

2,765

 

1,910

 

1,912

 

Total common shares and units outstanding

 

93,424

 

91,906

 

88,810

 

87,879

 

86,471

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and units outstanding - basic

 

92,982

 

89,792

 

88,326

 

87,608

 

85,490

 

Weighted average common shares and units outstanding - diluted

 

93,351

 

90,173

 

88,744

 

88,081

 

86,010

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

7,496,342

 

$

7,127,310

 

$

5,918,298

 

$

5,110,164

 

$

7,165,852

 

Liquidation value of preferred equity/units

 

442,050

 

442,050

 

392,500

 

392,500

 

392,500

 

Consolidated debt

 

6,278,024

 

6,081,046

 

6,094,696

 

5,886,440

 

5,597,585

 

Consolidated market capitalization

 

$

14,216,416

 

$

13,650,406

 

$

12,405,494

 

$

11,389,104

 

$

13,155,937

 

SLG portion of JV debt

 

1,919,749

 

1,940,840

 

1,824,515

 

1,823,611

 

1,783,078

 

Combined market capitalization

 

$

16,136,165

 

$

15,591,246

 

$

14,230,009

 

$

13,212,715

 

$

14,939,015

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt to market capitalization

 

44.2

%

44.5

%

49.1

%

51.7

%

42.5

%

Combined debt to market capitalization

 

50.8

%

51.5

%

55.7

%

58.4

%

49.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt service coverage

 

2.3

 

2.1

 

2.2

 

2.2

 

2.3

 

Consolidated fixed charge coverage

 

2.0

 

1.8

 

1.8

 

1.8

 

2.0

 

Combined fixed charge coverage

 

1.8

 

1.6

 

1.7

 

1.6

 

1.8

 

 

Supplemental Information

 

Second Quarter 2012

 

10



 

SL Green Realty Corp.

Key Financial Data

June 30, 2012

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

 

 

 

As of or for the three months ended

 

 

 

6/30/2012

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Real estate assets before depreciation

 

$

11,512,204

 

$

11,338,420

 

$

11,202,854

 

$

10,619,202

 

$

10,609,660

 

Investments in unconsolidated joint ventures

 

$

1,014,042

 

$

1,022,931

 

$

893,933

 

$

921,146

 

$

896,632

 

Debt and Preferred Equity Investments

 

$

982,209

 

$

999,573

 

$

985,942

 

$

897,028

 

$

582,418

 

Cash and cash equivalents

 

$

256,799

 

$

133,665

 

$

138,192

 

$

394,505

 

$

390,229

 

Investment in marketable securities

 

$

23,502

 

$

25,689

 

$

25,323

 

$

54,962

 

$

55,366

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

14,139,113

 

$

13,761,713

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt

 

$

4,966,192

 

$

4,773,768

 

$

4,832,209

 

$

4,750,111

 

$

4,458,109

 

Variable rate debt

 

1,311,832

 

1,307,278

 

1,262,487

 

1,136,329

 

1,139,476

 

Total consolidated debt

 

$

6,278,024

 

$

6,081,046

 

$

6,094,696

 

$

5,886,440

 

$

5,597,585

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

6,998,546

 

$

6,822,003

 

$

6,833,513

 

$

6,635,292

 

$

6,224,415

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

6,362,471

 

$

6,105,516

 

$

6,176,764

 

$

6,094,873

 

$

5,814,931

 

Variable rate debt - including SLG portion of JV debt

 

1,835,302

 

1,916,370

 

1,742,447

 

1,615,178

 

1,565,732

 

Total combined debt

 

$

8,197,773

 

$

8,021,886

 

$

7,919,211

 

$

7,710,051

 

$

7,380,663

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

309,275

 

$

302,477

 

$

294,495

 

$

282,114

 

$

273,629

 

Property operating expenses

 

(130,378

)

(133,573

)

(126,223

)

(122,471

)

(114,183

)

Property operating NOI

 

$

178,897

 

$

168,904

 

$

168,272

 

$

159,643

 

$

159,446

 

NOI from discontinued operations

 

 

519

 

1,945

 

1,946

 

2,785

 

Total property operating NOI - consolidated

 

$

178,897

 

$

169,423

 

$

170,217

 

$

161,589

 

$

162,231

 

SLG share of property NOI from JVs

 

41,438

 

38,704

 

36,792

 

37,532

 

38,690

 

Total property operating NOI - combined

 

$

220,335

 

$

208,127

 

$

207,009

 

$

199,121

 

$

200,921

 

Debt and preferred equity investment income

 

33,448

 

26,338

 

22,162

 

18,433

 

15,144

 

Other income

 

6,282

 

10,377

 

12,222

 

6,076

 

9,932

 

Marketing general & administrative expenses

 

(20,721

)

(20,196

)

(18,728

)

(18,900

)

(22,454

)

EBITDA - combined

 

$

239,344

 

$

224,646

 

$

222,665

 

$

204,730

 

$

203,543

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Debt to EBITDA (trailing-12 months)

 

8.1

 

8.4

 

8.2

 

8.0

 

7.2

 

Combined Debt to EBITDA (trailing-12 months)

 

8.9

 

9.2

 

8.8

 

8.6

 

7.8

 

 

11



 

SL Green Realty Corp.

Key Financial Data

June 30, 2012

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

 

Manhattan Properties

 

 

 

As of or for the three months ended

 

 

 

6/30/2012

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

279,414

 

$

276,587

 

$

267,730

 

$

255,779

 

$

246,645

 

Property operating expenses

 

112,953

 

117,869

 

106,609

 

106,716

 

97,723

 

Property operating NOI

 

$

166,461

 

$

158,718

 

$

161,121

 

$

149,063

 

$

148,922

 

NOI from discontinued operations

 

 

519

 

1,945

 

1,946

 

2,785

 

Total property operating NOI - consolidated

 

$

166,461

 

$

159,237

 

$

163,066

 

$

151,009

 

$

151,707

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income - consolidated

 

$

1,071

 

$

3,011

 

$

2,263

 

$

863

 

$

1,784

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from unconsolidated JV

 

$

36,989

 

$

34,418

 

$

32,300

 

$

31,386

 

$

34,026

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings in service

 

27

 

26

 

26

 

24

 

24

 

Unconsolidated office buildings in service

 

7

 

7

 

7

 

7

 

7

 

 

 

34

 

33

 

33

 

31

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings in service - square footage

 

18,644,945

 

18,429,945

 

18,429,945

 

17,197,945

 

17,197,945

 

Unconsolidated office buildings in service - square footage

 

5,326,815

 

5,326,815

 

6,191,673

 

6,191,673

 

6,191,673

 

 

 

23,971,760

 

23,756,760

 

24,621,618

 

23,389,618

 

23,389,618

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

93.2

%

93.4

%

93.0

%

93.5

%

93.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

38

 

54

 

49

 

41

 

46

 

Total office square footage commenced

 

1,955,729

 

734,218

 

412,704

 

544,836

 

359,583

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - leases commenced

 

$

50.18

 

$

69.81

 

$

63.11

 

$

49.37

 

$

59.91

 

Previously escalated rents psf

 

$

50.12

 

$

53.14

 

$

58.64

 

$

47.47

 

$

56.25

 

Percentage of new rent over previously escalated rents (1)

 

0.1

%

31.4

%

7.6

%

4.0

%

6.5

%

Tenant concession packages psf

 

$

49.98

 

$

22.41

 

$

22.82

 

$

37.74

 

$

36.49

 

Free rent months

 

8.3

 

2.1

 

2.5

 

4.8

 

3.4

 

 


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

 

12



 

SL Green Realty Corp.

Key Financial Data

June 30, 2012

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

 

Suburban Properties

 

 

 

As of or for the three months ended

 

 

 

6/30/2012

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

26,904

 

$

26,038

 

$

25,515

 

$

25,061

 

$

25,653

 

Property operating expenses

 

13,809

 

12,633

 

14,872

 

12,193

 

13,183

 

Property operating NOI

 

$

13,095

 

$

13,405

 

$

10,643

 

$

12,868

 

$

12,470

 

NOI from discontinued operations

 

 

 

 

 

 

Total property operating NOI - consolidated

 

$

13,095

 

$

13,405

 

$

10,643

 

$

12,868

 

$

12,470

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income - consolidated

 

$

1,100

 

$

607

 

$

459

 

$

399

 

$

342

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of property NOI from unconsolidated JV

 

$

4,442

 

$

4,287

 

$

4,448

 

$

6,147

 

$

4,665

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings in service

 

25

 

25

 

25

 

25

 

25

 

Unconsolidated office buildings in service

 

6

 

6

 

6

 

6

 

6

 

 

 

31

 

31

 

31

 

31

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings in service - square footage

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

3,863,000

 

Unconsolidated office buildings in service - 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)

 

86.0

%

86.4

%

86.2

%

85.9

%

86.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Total office leases commenced

 

20

 

32

 

29

 

17

 

36

 

Total office square footage commenced

 

216,559

 

145,978

 

84,332

 

124,158

 

180,505

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - leases commenced

 

$

25.25

 

$

33.74

 

$

31.13

 

$

38.49

 

$

31.67

 

Previously escalated rents psf

 

$

31.60

 

$

35.36

 

$

33.72

 

$

37.85

 

$

33.10

 

Percentage of new rent over previously escalated rents (1)

 

-20.1

%

-4.6

%

-7.7

%

1.7

%

-4.3

%

Tenant concession packages psf

 

$

11.42

 

$

8.62

 

$

18.94

 

$

19.54

 

$

14.96

 

Free rent months

 

8.9

 

2.0

 

2.2

 

12.0

 

3.2

 

 


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

 

13



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s omitted)

 

 

 

6/30/2012

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land & land interests

 

2,872,122

 

2,816,831

 

2,684,626

 

2,581,957

 

2,472,584

 

Buildings & improvements fee interest

 

7,311,351

 

7,191,889

 

7,147,527

 

6,731,915

 

6,835,204

 

Buildings & improvements leasehold

 

1,316,523

 

1,317,492

 

1,302,790

 

1,293,122

 

1,289,664

 

Buildings & improvements under capital lease

 

12,208

 

12,208

 

12,208

 

12,208

 

12,208

 

 

 

11,512,204

 

11,338,420

 

11,147,151

 

10,619,202

 

10,609,660

 

Less accumulated depreciation

 

(1,269,979

)

(1,202,507

)

(1,136,603

)

(1,071,183

)

(1,008,064

)

 

 

$

10,242,225

 

$

10,135,913

 

$

10,010,548

 

$

9,548,019

 

$

9,601,596

 

Other real estate investments:

 

 

 

 

 

 

 

 

 

 

 

Investment in and advances to unconsolidated joint ventures

 

1,014,042

 

1,022,931

 

893,933

 

921,146

 

896,632

 

Debt and preferred equity investments, net

 

982,209

 

999,573

 

985,942

 

897,028

 

582,418

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale, net

 

91,574

 

 

76,562

 

 

 

Cash and cash equivalents

 

256,799

 

133,665

 

138,192

 

394,505

 

390,229

 

Restricted cash

 

138,493

 

98,563

 

86,584

 

102,084

 

85,370

 

Investment in marketable securities

 

23,502

 

25,689

 

25,323

 

54,962

 

55,366

 

Tenant and other receivables, net of $20,826 reserve at 6/30/12

 

32,728

 

29,020

 

32,107

 

31,661

 

28,452

 

Related party receivables

 

7,793

 

7,665

 

4,001

 

3,212

 

2,579

 

Deferred rents receivable, net of reserve for tenant credit loss of $31,343 at 6/30/12

 

315,700

 

300,419

 

281,974

 

265,600

 

244,008

 

Deferred costs, net

 

249,147

 

211,728

 

210,786

 

191,123

 

182,241

 

Other assets

 

784,901

 

796,547

 

737,900

 

753,305

 

575,187

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

14,139,113

 

$

13,761,713

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

 

14



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s omitted)

 

 

 

6/30/2012

 

3/31/2012

 

12/31/2011

 

9/30/2011

 

6/30/2011

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Mortgages & other loans payable

 

$

4,861,463

 

$

4,409,715

 

$

4,314,741

 

$

4,018,861

 

$

3,978,345

 

Senior unsecured notes

 

1,173,769

 

1,171,331

 

1,270,656

 

1,267,580

 

1,019,240

 

Revolving credit facility

 

80,000

 

400,000

 

350,000

 

500,000

 

500,000

 

Accrued interest and other liabilities

 

114,003

 

116,498

 

126,135

 

126,405

 

102,710

 

Accounts payable and accrued expenses

 

140,910

 

137,500

 

142,428

 

146,445

 

130,735

 

Deferred revenue

 

352,151

 

373,573

 

357,193

 

381,211

 

300,093

 

Capitalized lease obligations

 

17,148

 

17,130

 

17,112

 

17,094

 

17,077

 

Deferred land lease payable

 

18,721

 

18,608

 

18,495

 

18,382

 

18,322

 

Dividends and distributions payable

 

30,126

 

29,652

 

28,398

 

15,002

 

14,861

 

Security deposits

 

47,463

 

47,996

 

46,367

 

44,312

 

43,032

 

Liabilities related to assets held for sale

 

62,792

 

 

61,988

 

 

 

Junior subordinated deferrable interest debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Total liabilities

 

$

6,998,546

 

$

6,822,003

 

$

6,833,513

 

$

6,635,292

 

$

6,224,415

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in operating partnership (3,486 units outstanding) at 6/30/12

 

279,685

 

237,763

 

195,030

 

114,726

 

158,418

 

Series G Preferred Units

 

47,550

 

47,550

 

 

 

 

Series H Preferred Units

 

2,000

 

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, 93,543 issued and outstanding at 6/30/12

 

936

 

925

 

892

 

892

 

878

 

Additional paid—in capital

 

4,557,652

 

4,469,777

 

4,236,959

 

4,225,903

 

4,105,442

 

Treasury stock (3,605 shares) at 6/30/12

 

(319,866

)

(319,866

)

(308,708

)

(307,535

)

(307,419

)

Accumulated other comprehensive loss

 

(28,413

)

(24,376

)

(28,445

)

(24,462

)

(21,589

)

Retained earnings

 

1,741,160

 

1,665,547

 

1,704,506

 

1,763,403

 

1,721,440

 

Total SL Green Realty Corp. stockholders’ equity

 

6,321,812

 

6,162,350

 

5,975,547

 

6,028,544

 

5,869,095

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in other partnerships

 

489,520

 

490,047

 

477,762

 

384,083

 

392,150

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

6,811,332

 

$

6,652,397

 

$

6,453,309

 

$

6,412,627

 

$

6,261,245

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

$

14,139,113

 

$

13,761,713

 

$

13,483,852

 

$

13,162,645

 

$

12,644,078

 

 

15



 

COMPARATIVE STATEMENTS OF OPERATIONS

Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2012

 

2011

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

267,691

 

$

238,635

 

$

260,814

 

$

528,505

 

$

465,655

 

Escalation and reimbursement revenues

 

41,584

 

34,994

 

41,663

 

83,247

 

65,269

 

Investment income

 

33,448

 

15,144

 

26,338

 

59,786

 

79,823

 

Other income

 

6,282

 

9,932

 

10,377

 

16,659

 

17,180

 

Total Revenues, net

 

349,005

 

298,705

 

339,192

 

688,197

 

627,927

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income (loss) from unconsolidated joint ventures

 

70,890

 

2,184

 

(1,560

)

69,330

 

10,390

 

Gain on early extinguishment of debt

 

 

971

 

 

 

971

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

68,919

 

62,395

 

73,269

 

142,188

 

122,698

 

Ground rent

 

8,890

 

7,813

 

8,806

 

17,696

 

15,647

 

Real estate taxes

 

52,569

 

43,975

 

51,498

 

104,067

 

84,042

 

Loan loss and other investment reserves, net of recoveries

 

 

1,280

 

564

 

564

 

(1,870

)

Transaction related costs

 

1,970

 

1,217

 

1,151

 

3,121

 

3,651

 

Marketing, general and administrative

 

20,721

 

22,454

 

20,196

 

40,917

 

42,475

 

Total Operating Expenses

 

153,069

 

139,134

 

155,484

 

308,553

 

266,643

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

266,826

 

162,726

 

182,148

 

448,974

 

372,645

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of interest income

 

82,327

 

68,173

 

80,137

 

162,464

 

132,439

 

Amortization of deferred financing costs

 

3,553

 

2,684

 

3,580

 

7,133

 

6,483

 

Depreciation and amortization

 

77,812

 

65,539

 

77,083

 

154,895

 

129,036

 

Loss on equity investment in marketable securities

 

 

6

 

 

 

133

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

103,134

 

26,324

 

21,348

 

124,482

 

104,554

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

 

1,676

 

(78

)

(78

)

3,549

 

Gain (loss) on sale of discontinued operations

 

 

46,085

 

6,627

 

6,627

 

46,085

 

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

 

9,534

 

 

7,260

 

16,794

 

 

Purchase price fair value adjustment

 

 

475,102

 

 

 

488,890

 

Depreciable real estate reserves, net of recoveries

 

5,789

 

 

 

5,789

 

 

Net Income

 

118,457

 

549,187

 

35,157

 

153,614

 

643,078

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

(7,308

)

(15,184

)

(1,959

)

(9,267

)

(20,645

)

Dividends on preferred units

 

(565

)

 

(397

)

(962

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to SL Green Realty Corp

 

110,584

 

534,003

 

32,801

 

143,385

 

622,433

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on perpetual preferred shares

 

(7,544

)

(7,545

)

(7,545

)

(15,089

)

(15,089

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Stockholders

 

$

103,040

 

$

526,458

 

$

25,256

 

$

128,296

 

$

607,344

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share (basic)

 

$

1.15

 

$

6.30

 

$

0.29

 

$

1.45

 

$

7.44

 

Net income (loss) per share (diluted)

 

$

1.14

 

$

6.26

 

$

0.29

 

$

1.45

 

$

7.40

 

 

16



 

COMPARATIVE COMPUTATION OF FFO AND FAD

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2012

 

2011

 

Funds from Operations

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Common Stockholders

 

$

103,040

 

$

526,458

 

$

25,256

 

$

128,296

 

$

607,344

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Depreciation and amortization

 

77,812

 

65,539

 

77,083

 

154,895

 

129,036

 

 

Discontinued operations depreciation adjustments

 

 

 

 

 

676

 

 

Joint ventures depreciation and noncontrolling interests adjustments

6,366

 

7,074

 

9,141

 

15,507

 

13,308

 

 

Net income attributable to noncontrolling interests

 

7,308

 

15,184

 

1,959

 

9,267

 

20,645

 

Less:

Gain (loss) on sale of discontinued operations

 

 

46,085

 

6,627

 

6,627

 

46,085

 

 

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

 

9,534

 

 

7,260

 

16,794

 

 

 

Purchase price fair value adjustment

 

 

475,102

 

 

 

488,890

 

 

Depreciable real estate reserves, net of recoveries

 

5,789

 

 

 

5,789

 

 

 

Non-real estate depreciation and amortization

 

209

 

212

 

267

 

476

 

425

 

 

Funds From Operations

 

$

178,994

 

$

92,856

 

$

99,285

 

$

278,279

 

$

235,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Basic per Share

 

$

1.93

 

$

1.09

 

$

1.11

 

$

3.05

 

$

2.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Diluted per Share

 

$

1.92

 

$

1.08

 

$

1.10

 

$

3.03

 

$

2.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

$

178,994

 

$

92,856

 

$

99,285

 

278,279

 

235,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Non real estate depreciation and amortization

 

209

 

212

 

267

 

476

 

425

 

 

Amortization of deferred financing costs

 

3,553

 

2,684

 

3,580

 

7,133

 

6,483

 

 

Non-cash deferred compensation

 

8,093

 

8,203

 

8,662

 

16,755

 

17,382

 

Less:

FAD adjustment for Joint Ventures

 

4,036

 

4,380

 

2,810

 

6,846

 

9,156

 

 

FAD adjustment for discontinued operations

 

 

1,261

 

 

 

2,465

 

 

Straight-line rental income and other non cash adjustments

 

81,596

 

22,439

 

18,600

 

100,196

 

73,939

 

 

Second cycle tenant improvements

 

12,308

 

18,235

 

1,934

 

14,242

 

23,164

 

 

Second cycle leasing commissions

 

18,502

 

3,340

 

1,561

 

20,063

 

8,138

 

 

Revenue enhancing recurring CAPEX

 

972

 

726

 

211

 

1,183

 

1,313

 

 

Non-revenue enhancing recurring CAPEX

 

7,079

 

4,212

 

7,799

 

14,878

 

5,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

$

66,356

 

$

49,362

 

$

78,879

 

$

145,235

 

$

136,455

 

 

Diluted per Share

 

$

0.71

 

$

0.57

 

$

0.87

 

$

1.58

 

$

1.62

 

 

 

 

 

 

 

 

 

 

 

 

 

First cycle tenant improvements

 

$

4,610

 

$

7,817

 

$

4,977

 

$

9,587

 

$

11,180

 

First cycle leasing commissions

 

$

57

 

$

841

 

$

377

 

$

434

 

$

841

 

Redevelopment Costs

 

$

6,921

 

$

7,011

 

$

7,682

 

$

14,603

 

$

8,620

 

 

 

 

 

 

 

 

 

 

 

 

 

Payout Ratio of Funds from Operations

 

13.0

%

9.3

%

22.7

%

16.5

%

7.1

%

Payout Ratio of Funds Available for Distribution

 

35.2

%

17.4

%

28.6

%

31.6

%

12.3

%

 

17



 

CONSOLIDATED STATEMENT OF EQUITY

Unaudited
($000’s omitted)

 

 

 

Series C

 

Series D

 

 

 

 

 

 

 

 

 

 

 

Accumulated
Other

 

 

 

 

 

Preferred

 

Preferred

 

Common

 

Additional

 

Treasury

 

Retained

 

Noncontrolling

 

Comprehensive

 

 

 

 

 

Stock

 

Stock

 

Stock

 

Paid-In Capital

 

Stock

 

Earnings

 

Interests

 

Loss

 

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

 

 

 

 

 

 

 

 

 

 

 

143,385

 

4,958

 

 

 

148,343

 

Preferred Dividend

 

 

 

 

 

 

 

 

 

 

 

(15,089

)

 

 

 

 

(15,089

)

Cash distributions declared ($0.50 per common share)

 

 

 

 

 

 

 

 

 

 

 

(44,832

)

 

 

 

 

(44,832

)

Cash distributions to noncontrolling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,999

)

 

 

(11,999

)

Comprehensive Income - Unrealized loss on derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

499

 

499

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(608

)

(608

)

Comprehensive Income - Unrealized loss on marketable securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

141

 

141

 

Net proceeds from exercise of stock options

 

 

 

 

 

1

 

5,653

 

 

 

 

 

 

 

 

 

5,654

 

Redemption of units and dividend reinvestment proceeds

 

 

 

 

 

13

 

100,011

 

 

 

 

 

 

 

 

 

100,024

 

Consolidation of joint venture

 

 

 

 

 

 

 

 

 

 

 

 

 

18,799

 

 

 

18,799

 

Reallocation of noncontrolling interests in the operating partnership

 

 

 

 

 

 

 

 

 

 

 

(46,810

)

 

 

 

 

(46,810

)

Issuance of common stock

 

 

 

 

 

27

 

201,280

 

 

 

 

 

 

 

 

 

201,307

 

Deferred compensation plan

 

 

 

 

 

3

 

541

 

(11,158

)

 

 

 

 

 

 

(10,614

)

Amortization of deferred compensation

 

 

 

 

 

 

 

13,208

 

 

 

 

 

 

 

 

 

13,208

 

Balance at June 30, 2012

 

$

274,022

 

$

96,321

 

$

936

 

$

4,557,652

 

$

(319,866

)

$

1,741,160

 

$

489,520

 

$

(28,413

)

$

6,811,332

 

 

 

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

 

3,891,817

 

721,652

 

 

 

4,613,469

 

 

 

4,613,469

 

Share Count at June 30, 2012 - Basic

 

89,937,501

 

3,486,389

 

 

93,423,890

 

 

93,423,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighting factor

 

(1,671,133

)

(365,502

)

379,400

 

(1,657,235

)

 

 

(1,657,235

)

Weighted Average Share Count at June 30, 2012 - Diluted

 

88,266,368

 

3,120,887

 

379,400

 

91,766,655

 

 

91,766,655

 

 

Supplemental Package Information

 

18



 

JOINT VENTURE STATEMENTS
Balance Sheet for Unconsolidated Joint Ventures

Unaudited

($000’s omitted)

 

 

 

June 30, 2012

 

June 30, 2011

 

 

 

Total

 

SLG Interest

 

Total

 

SLG Interest

 

Land & land interests

 

$

1,628,946

 

$

746,621

 

$

1,402,703

 

$

638,522

 

Buildings & improvements fee interest

 

5,056,293

 

2,172,424

 

4,749,323

 

2,010,346

 

Buildings & improvements leasehold

 

7,491

 

3,371

 

29,708

 

13,369

 

 

 

6,692,730

 

2,922,416

 

6,181,734

 

2,662,237

 

Less accumulated depreciation

 

(539,078

)

(218,666

)

(430,818

)

(174,644

)

 

 

 

 

 

 

 

 

 

 

Net real estate

 

$

6,153,652

 

$

2,703,750

 

$

5,750,916

 

$

2,487,593

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

111,659

 

43,736

 

72,528

 

32,782

 

Restricted cash

 

103,476

 

42,604

 

70,452

 

34,032

 

Debt investments

 

 

 

29,312

 

14,656

 

Tenant and other receivables, net of $1,343 reserve at 6/30/12

 

24,980

 

8,825

 

16,911

 

6,179

 

Deferred rents receivable, net of reserve for tenant credit loss of $3,177 at 6/30/12

 

96,595

 

33,103

 

71,325

 

26,374

 

Deferred costs, net

 

127,239

 

47,256

 

96,643

 

37,424

 

Other assets

 

204,618

 

83,604

 

293,816

 

127,180

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

6,822,219

 

$

2,962,878

 

$

6,401,903

 

$

2,766,220

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans payable

 

$

4,695,103

 

$

1,919,749

 

$

4,176,352

 

$

1,783,078

 

Derivative instruments-fair value

 

37,096

 

18,541

 

30,044

 

15,099

 

Accrued interest and other liabilities

 

27,426

 

9,687

 

94,600

 

46,101

 

Accounts payable and accrued expenses

 

69,448

 

33,693

 

62,816

 

29,781

 

Deferred revenue

 

130,635

 

49,730

 

150,006

 

56,920

 

Security deposits

 

6,684

 

3,307

 

5,019

 

2,463

 

Contributed Capital (1)

 

1,855,827

 

928,171

 

1,883,066

 

832,778

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

6,822,219

 

$

2,962,878

 

$

6,401,903

 

$

2,766,220

 

 

As of June 30, 2012 the Company had twenty two unconsolidated joint venture interests. These interests are accounted for using the equity method of accounting and are not consolidated into the Company’s financial statements. We have consolidated 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 80% interests 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.

 

Supplemental Information

 

19



 

JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Joint Ventures

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Three Months Ended June 30, 2012

 

March 31, 2012

 

Three Months Ended June 30, 2011

 

 

 

Total

 

SLG Interest

 

SLG Interest

 

Total

 

SLG Interest

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

108,393

 

$

46,908

 

$

45,278

 

$

101,357

 

$

45,562

 

Escalation and reimbursement revenues

 

8,580

 

3,578

 

3,239

 

9,125

 

4,162

 

Other income

 

7,445

 

3,638

 

3,690

 

3,310

 

1,600

 

Total Revenues, net

 

$

124,418

 

$

54,124

 

$

52,207

 

$

113,792

 

$

51,324

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

16,207

 

$

7,239

 

$

7,574

 

$

15,178

 

$

6,974

 

Ground rent

 

742

 

38

 

117

 

902

 

117

 

Real estate taxes

 

12,483

 

5,409

 

5,812

 

12,290

 

5,543

 

Total Operating Expenses

 

$

29,432

 

$

12,686

 

$

13,503

 

$

28,370

 

$

12,634

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI

 

$

94,986

 

$

41,438

 

$

38,704

 

$

85,422

 

$

38,690

 

Cash NOI

 

$

87,037

 

$

38,875

 

$

36,577

 

$

80,490

 

$

37,482

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

90

 

$

38

 

$

161

 

$

752

 

$

372

 

Interest expense, net of interest income

 

50,602

 

21,407

 

23,420

 

49,490

 

20,342

 

Amortization of deferred financing costs

 

2,904

 

1,170

 

627

 

4,097

 

1,526

 

Depreciation and amortization

 

35,724

 

15,807

 

16,056

 

33,865

 

14,266

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

5,666

 

$

3,016

 

$

(1,560

)

$

(2,782

)

$

2,184

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

35,691

 

15,801

 

16,049

 

33,831

 

14,259

 

FFO Contribution

 

$

41,357

 

$

18,817

 

$

14,489

 

$

31,049

 

$

16,443

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Add: Non real estate depreciation and amortization

 

$

2,937

 

$

1,176

 

$

634

 

$

4,131

 

$

1,533

 

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

 

(7,916

)

(2,661

)

(2,131

)

(5,526

)

(1,582

)

Less: Second cycle tenant improvement

 

(1,750

)

(776

)

(646

)

(6,570

)

(3,172

)

Less: Second cycle leasing commissions

 

(5,549

)

(1,665

)

(654

)

(2,281

)

(1,024

)

Less: Recurring CAPEX

 

(372

)

(110

)

(13

)

(411

)

(135

)

FAD Adjustment

 

$

(12,650

)

$

(4,036

)

$

(2,810

)

$

(10,657

)

$

(4,380

)

 

20



 

JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Joint Ventures

Unaudited

($000’s omitted)

 

 

 

Six Months Ended June 30, 2012

 

Six Months Ended June 30, 2011

 

 

 

Total

 

SLG Interest

 

Total

 

SLG Interest

 

Revenues

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

213,267

 

$

92,186

 

$

211,150

 

$

97,225

 

Escalation and reimbursement revenues

 

16,154

 

6,817

 

21,386

 

10,852

 

Other income

 

15,045

 

7,328

 

4,816

 

2,314

 

Total Revenues, net

 

$

244,466

 

$

106,331

 

$

237,352

 

$

110,391

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

32,973

 

$

14,813

 

$

34,865

 

$

17,223

 

Ground rent

 

1,660

 

155

 

1,816

 

240

 

Real estate taxes

 

25,857

 

11,221

 

25,740

 

12,360

 

Total Operating Expenses

 

$

60,490

 

$

26,189

 

$

62,421

 

$

29,823

 

 

 

 

 

 

 

 

 

 

 

NOI

 

$

183,976

 

$

80,142

 

$

174,931

 

$

80,568

 

Cash NOI

 

$

168,562

 

$

75,452

 

$

162,724

 

$

76,986

 

 

 

 

 

 

 

 

 

 

 

Transaction related costs

 

$

358

 

$

199

 

$

817

 

$

392

 

Interest expense, net of interest income

 

105,470

 

44,827

 

93,439

 

38,726

 

Amortization of deferred financing costs

 

4,671

 

1,797

 

7,785

 

3,037

 

Depreciation and amortization

 

72,507

 

31,863

 

65,589

 

28,026

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

970

 

$

1,456

 

$

7,301

 

$

10,387

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

72,441

 

31,850

 

65,520

 

28,011

 

FFO Contribution

 

$

73,411

 

$

33,306

 

$

72,821

 

$

38,398

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

Add: Non real estate depreciation and amortization

 

$

4,737

 

$

1,810

 

$

7,854

 

$

3,052

 

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

 

(15,220

)

(4,792

)

(12,396

)

(3,835

)

Less: Second cycle tenant improvement

 

(3,217

)

(1,422

)

(11,288

)

(5,519

)

Less: Second cycle leasing commissions

 

(6,975

)

(2,319

)

(5,181

)

(2,465

)

Less: Recurring CAPEX

 

(424

)

(123

)

(1,109

)

(389

)

FAD Adjustment

 

$

(21,099

)

$

(6,846

)

$

(22,120

)

$

(9,156

)

 

21



 

SELECTED FINANCIAL DATA
Property NOI and Coverage Ratios

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2012

 

2011

 

Property NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating NOI

 

$

178,897

 

$

159,446

 

$

168,904

 

$

347,801

 

$

308,542

 

NOI from discontinued operations

 

 

2,785

 

519

 

519

 

6,987

 

Total property operating NOI - consolidated

 

178,897

 

162,231

 

169,423

 

348,320

 

315,529

 

SLG share of property NOI from JVs

 

41,438

 

38,690

 

38,704

 

80,142

 

80,568

 

NOI

 

$

220,335

 

$

200,921

 

$

208,127

 

$

428,462

 

$

396,097

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: 

Free rent (net of amortization)

 

1,770

 

2,962

 

6,399

 

8,168

 

6,946

 

 

Net FAS 141 adjustment

 

2,014

 

4,413

 

174

 

2,188

 

12,082

 

 

Straightline revenue adjustment

 

17,593

 

21,146

 

18,926

 

36,519

 

47,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: 

Allowance for S/L tenant credit loss

 

1,075

 

2,201

 

2,794

 

3,869

 

3,765

 

 

Ground lease straight-line adjustment

 

210

 

4

 

172

 

382

 

54

 

Cash NOI

 

$

200,243

 

$

174,605

 

$

185,594

 

$

385,838

 

$

333,841

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Consolidated Debt Service and Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

82,327

 

69,276

 

80,735

 

163,062

 

135,043

 

Fixed amortization principal payments

 

11,602

 

9,280

 

13,526

 

25,128

 

16,810

 

Total Consolidated Debt Service

 

93,929

 

78,556

 

94,261

 

188,190

 

151,853

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments under ground lease arrangements

 

8,680

 

7,817

 

8,634

 

17,314

 

15,701

 

Dividends on preferred units

 

565

 

 

397

 

962

 

 

Dividends on perpetual preferred shares

 

7,544

 

7,545

 

7,545

 

15,089

 

15,089

 

Total Consolidated Fixed Charges

 

110,718

 

93,918

 

110,837

 

221,555

 

182,643

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Interest Coverage Ratio

 

2.7

 

2.7

 

2.5

 

2.6

 

2.9

 

Consolidated Debt Service Coverage Ratio

 

2.3

 

2.3

 

2.1

 

2.2

 

2.6

 

Consolidated Fixed Charge Coverage Ratio

 

2.0

 

2.0

 

1.8

 

1.9

 

2.2

 

 

22



 

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

March 31,

 

June 30,

 

June 30,

 

 

 

 

 

2012

 

2011

 

%

 

2012

 

2012

 

2011

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

214,123

 

$

213,062

 

0.5

%

$

216,176

 

$

430,297

 

$

432,997

 

-0.6

%

 

Escalation & reimbursement revenues

 

30,906

 

29,597

 

4.4

%

30,660

 

61,566

 

58,973

 

4.4

%

 

Other income

 

2,249

 

1,513

 

48.6

%

3,440

 

5,688

 

4,755

 

19.6

%

 

Total Revenues

 

247,278

 

244,172

 

1.3

%

250,276

 

497,551

 

496,725

 

0.2

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

51,780

 

52,236

 

-0.9

%

55,100

 

106,879

 

107,159

 

-0.3

%

 

Ground rent

 

9,038

 

8,009

 

12.8

%

9,010

 

18,048

 

15,985

 

12.9

%

 

Real estate taxes

 

40,476

 

38,800

 

4.3

%

40,332

 

80,809

 

77,827

 

3.8

%

 

Transaction related costs

 

 

22

 

-100.0

%

 

 

157

 

-100.0

%

 

 

 

101,294

 

99,067

 

2.2

%

104,442

 

205,736

 

201,128

 

2.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

145,984

 

145,105

 

0.6

%

145,834

 

291,815

 

295,597

 

-1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

46,848

 

43,979

 

6.5

%

47,261

 

94,110

 

89,634

 

5.0

%

 

Depreciation & amortization

 

60,261

 

58,234

 

3.5

%

60,125

 

120,385

 

117,995

 

2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

38,875

 

42,892

 

-9.4

%

38,448

 

77,320

 

87,968

 

-12.1

%

Plus:

Real estate depreciation & amortization

 

60,251

 

58,225

 

3.5

%

60,114

 

120,365

 

117,976

 

2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

99,126

 

101,117

 

-2.0

%

98,562

 

197,685

 

205,944

 

-4.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

1,147

 

160

 

616.9

%

712

 

1,859

 

598

 

210.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

 

22

 

-100.0

%

 

 

157

 

-100.0

%

 

Interest expense & amortization of financing costs

 

46,848

 

43,979

 

6.5

%

47,261

 

94,110

 

89,634

 

5.0

%

 

Non-real estate depreciation

 

10

 

9

 

11.1

%

11

 

20

 

19

 

5.3

%

NOI

 

144,837

 

144,967

 

-0.1

%

145,122

 

289,956

 

295,156

 

-1.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

1,235

 

2,133

 

-42.1

%

4,061

 

5,296

 

5,320

 

-0.5

%

 

Straightline revenue adjustment

 

12,449

 

16,799

 

-25.9

%

14,456

 

26,905

 

38,657

 

-30.4

%

 

Rental income - FAS 141

 

4,578

 

5,361

 

-14.6

%

4,737

 

9,315

 

12,606

 

-26.1

%

Plus:

Ground lease straight-line adjustment

 

285

 

54

 

427.8

%

285

 

569

 

371

 

53.4

%

 

Allowance for S/L tenant credit loss

 

773

 

1,534

 

-49.6

%

2,260

 

3,034

 

2,862

 

6.0

%

Cash NOI

 

$

127,633

 

$

122,262

 

4.4

%

$

124,413

 

$

252,043

 

$

241,806

 

4.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI to real estate revenue, net

 

58.66

%

59.04

%

 

 

57.63

%

58.14

%

59.15

%

 

 

 

Cash NOI to real estate revenue, net

 

51.69

%

49.79

%

 

 

49.40

%

50.54

%

48.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI before ground rent/real estate revenue, net

 

62.32

%

62.30

%

 

 

61.21

%

61.76

%

62.35

%

 

 

 

Cash NOI before ground rent/real estate revenue, net

 

55.24

%

53.03

%

 

 

52.87

%

54.04

%

51.59

%

 

 

 

23



 

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

March 31,

 

June 30,

 

June 30,

 

 

 

 

 

2012

 

2011

 

%

 

2012

 

2012

 

2011

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

35,910

 

$

33,728

 

6.5

%

$

35,729

 

$

71,638

 

$

66,996

 

6.9

%

 

Escalation & reimbursement revenues

 

1,965

 

1,945

 

1.0

%

1,772

 

3,737

 

3,864

 

-3.3

%

 

Other income

 

22

 

89

 

-75.3

%

90

 

111

 

116

 

-4.3

%

 

Total Revenues

 

37,897

 

35,762

 

6.0

%

37,591

 

75,486

 

70,976

 

6.4

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

4,610

 

4,375

 

5.4

%

4,644

 

9,254

 

9,381

 

-1.4

%

 

Real estate taxes

 

2,993

 

2,980

 

0.4

%

2,988

 

5,980

 

5,976

 

0.1

%

 

Transaction related costs

 

8

 

34

 

-76.5

%

18

 

25

 

70

 

-64.3

%

 

 

 

7,611

 

7,389

 

3.0

%

7,650

 

15,259

 

15,427

 

-1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

30,286

 

28,373

 

6.7

%

29,941

 

60,227

 

55,549

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

15,565

 

15,779

 

-1.4

%

15,585

 

31,150

 

31,392

 

-0.8

%

 

Depreciation & amortization

 

10,864

 

11,428

 

-4.9

%

11,274

 

22,138

 

22,259

 

-0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

3,857

 

1,166

 

230.8

%

3,082

 

6,939

 

1,898

 

265.6

%

Plus:

Real estate depreciation & amortization

 

10,857

 

11,421

 

-4.9

%

11,267

 

22,124

 

22,246

 

-0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

14,714

 

12,587

 

16.9

%

14,349

 

29,063

 

24,144

 

20.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

11

 

81

 

-86.4

%

55

 

66

 

106

 

-37.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

8

 

34

 

-76.5

%

18

 

25

 

70

 

-64.3

%

 

Interest expense & amortization of financing costs

 

15,565

 

15,779

 

-1.4

%

15,585

 

31,150

 

31,392

 

-0.8

%

 

Non-real estate depreciation

 

7

 

7

 

0.0

%

7

 

14

 

13

 

7.7

%

NOI

 

30,283

 

28,326

 

6.9

%

29,904

 

60,186

 

55,513

 

8.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

357

 

453

 

-21.2

%

1,512

 

1,869

 

589

 

217

%

 

Straightline revenue adjustment

 

1,792

 

1,689

 

6.1

%

1,803

 

3,595

 

3,423

 

5.0

%

 

Rental income - FAS 141

 

657

 

785

 

-16.3

%

589

 

1,247

 

1,295

 

-3.7

%

Plus:

Ground lease straight-line adjustment

 

 

 

0.0

%

 

 

 

0.0

%

 

Allowance for S/L tenant credit loss

 

126

 

95

 

32.6

%

98

 

224

 

184

 

21.7

%

Cash NOI

 

$

27,603

 

$

25,494

 

8.3

%

$

26,098

 

$

53,699

 

$

50,390

 

6.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI to real estate revenue, net

 

79.93

%

79.39

%

 

 

79.67

%

79.80

%

78.33

%

 

 

 

Cash NOI to real estate revenue, net

 

72.86

%

71.45

%

 

 

69.53

%

71.20

%

71.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI before ground rent/real estate revenue, net

 

79.93

%

79.39

%

 

 

79.67

%

79.80

%

78.33

%

 

 

 

Cash NOI before ground rent/real estate revenue, net

 

72.53

%

71.18

%

 

 

69.27

%

70.90

%

70.84

%

 

 

 

24



 

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

March 31,

 

June 30,

 

June 30,

 

 

 

 

 

2012

 

2011

 

%

 

2012

 

2012

 

2011

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

250,033

 

$

246,790

 

1.3

%

$

251,905

 

$

501,935

 

$

499,993

 

0.4

%

 

Escalation & reimbursement revenues

 

32,871

 

31,542

 

4.2

%

32,432

 

65,303

 

62,837

 

3.9

%

 

Other income

 

2,271

 

1,602

 

41.8

%

3,530

 

5,799

 

4,871

 

19.1

%

 

Total Revenues

 

285,175

 

279,934

 

1.9

%

287,867

 

573,037

 

567,701

 

0.9

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

56,390

 

56,611

 

-0.4

%

59,744

 

116,133

 

116,540

 

-0.3

%

 

Ground rent

 

9,038

 

8,009

 

12.8

%

9,010

 

18,048

 

15,985

 

12.9

%

 

Real estate taxes

 

43,469

 

41,780

 

4.0

%

43,320

 

86,789

 

83,803

 

3.6

%

 

Transaction related costs

 

8

 

56

 

-85.7

%

18

 

25

 

227

 

-89.0

%

 

 

 

108,905

 

106,456

 

2.3

%

112,092

 

220,995

 

216,555

 

2.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

176,270

 

173,478

 

1.6

%

175,775

 

352,042

 

351,146

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense & amortization of financing costs

 

62,413

 

59,758

 

4.4

%

62,846

 

125,260

 

121,026

 

3.5

%

 

Depreciation & amortization

 

71,125

 

69,662

 

2.1

%

71,399

 

142,523

 

140,254

 

1.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before noncontrolling interest

 

42,732

 

44,058

 

-3.0

%

41,530

 

84,259

 

89,866

 

-6.2

%

Plus:

Real estate depreciation & amortization

 

71,108

 

69,646

 

2.1

%

71,381

 

142,489

 

140,222

 

1.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO Contribution

 

113,840

 

113,704

 

0.1

%

112,911

 

226,748

 

230,088

 

-1.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non—building revenue

 

1,158

 

241

 

380.5

%

767

 

1,925

 

704

 

173.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Transaction related costs

 

8

 

56

 

-85.7

%

18

 

25

 

227

 

-89.0

%

 

Interest expense & amortization of financing costs

 

62,413

 

59,758

 

4.4

%

62,846

 

125,260

 

121,026

 

3.5

%

 

Non-real estate depreciation

 

17

 

16

 

6.3

%

18

 

34

 

32

 

6.3

%

NOI

 

175,120

 

173,293

 

1.1

%

175,026

 

350,142

 

350,669

 

-0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free rent (net of amortization)

 

1,592

 

2,586

 

-38.4

%

5,573

 

7,165

 

5,909

 

21

%

 

Straightline revenue adjustment

 

14,241

 

18,488

 

-23.0

%

16,259

 

30,500

 

42,080

 

-27.5

%

 

Rental income - FAS 141

 

5,235

 

6,146

 

-14.8

%

5,326

 

10,562

 

13,901

 

-24.0

%

Plus:

Ground lease straight-line adjustment

 

285

 

54

 

427.8

%

285

 

569

 

371

 

53.4

%

 

Allowance for S/L tenant credit loss

 

899

 

1,629

 

-44.8

%

2,358

 

3,258

 

3,046

 

7.0

%

Cash NOI

 

$

155,236

 

$

147,756

 

5.1

%

$

150,511

 

$

305,742

 

$

292,196

 

4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI to real estate revenue, net

 

61.60

%

61.95

%

 

 

60.90

%

61.25

%

61.81

%

 

 

 

Cash NOI to real estate revenue, net

 

54.60

%

52.82

%

 

 

52.37

%

53.48

%

51.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI before ground rent/real estate revenue, net

 

64.78

%

64.81

%

 

 

64.04

%

64.40

%

64.62

%

 

 

 

Cash NOI before ground rent/real estate revenue, net

 

57.47

%

55.10

%

 

 

54.69

%

56.07

%

53.78

%

 

 

 

25



 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

Principal

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

6/30/2012

 

Coupon (1)

 

Amortization

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

29,451

 

5.67

%

922

 

Feb-13

 

28,984

 

 

Open

 

609 Fifth Avenue

 

94,167

 

5.85

%

1,616

 

Oct-13

 

92,062

 

 

Open

 

220 East 42nd Street

 

188,197

 

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

 

127,462

 

7.22

%

3,495

 

Nov-15

 

109,537

 

 

Open

 

500 West Putnam Avenue

 

24,315

 

5.52

%

503

 

Jan-16

 

22,376

 

 

Open

 

420 Lexington Avenue

 

186,107

 

7.50

%

2,002

 

Sep-16

 

175,740

 

 

Sep-12

 

1-6 Landmark Square

 

85,250

 

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 West 45th Street

 

170,000

 

6.12

%

 

Feb-17

 

170,000

 

 

Open

 

2 Herald Square

 

191,250

 

5.36

%

 

Apr-17

 

191,250

 

 

Open

 

885 Third Avenue

 

267,650

 

6.26

%

 

Jul-17

 

267,650

 

 

Open

 

110 East 42nd Street

 

65,000

 

5.81

%

 

Jul-17

 

65,000

 

 

Open

 

762 Madison Avenue

 

8,448

 

3.75

%

115

 

Feb-19

 

7,664

 

 

Aug-13

 

1 Madison Avenue - South Building

 

617,353

 

5.91

%

19,061

 

May-20

 

404,531

 

 

Open

 

400 East 57th Street

 

70,000

 

4.13

%

 

Jan-24

 

1,168

 

 

Open

 

400 East 58th Street

 

30,000

 

4.13

%

 

Jan-24

 

501

 

 

Open

 

100 Church Street

 

230,000

 

4.68

%

 

Jul-22

 

197,784

 

 

Open

 

919 Third Avenue

 

500,000

 

5.12

%

 

Jun-23

 

450,608

 

 

Jun-13

 

 

 

3,612,400

 

5.64

%

33,753

 

 

 

3,172,883

 

 

 

 

 

Secured fixed rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

609 Partners, LLC

 

23

 

5.00

%

 

Jul-14

 

23

 

 

Open

 

Preferred Equity Investment

 

50,000

 

8.00

%

 

Sep-19

 

50,000

 

 

Open

 

 

 

50,023

 

8.00

%

 

 

 

50,023

 

 

 

 

 

Unsecured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured notes

 

98,578

 

5.88

%

 

Aug-14

 

98,578

 

 

Open

 

Revolving credit facility (swapped)

 

30,000

 

3.20

%

 

Nov-15

 

30,000

 

Nov-16

 

Open

 

Unsecured notes

 

274,824

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Convertible notes

 

282,414

 

3.00

%

 

Oct-17

 

345,000

 

 

Open

 

Unsecured notes

 

249,593

 

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

 

Junior subordinated deferrable interest debentures

 

100,000

 

5.61

%

 

Jul-35

 

100,000

 

 

 

 

 

1,303,769

 

5.35

%

 

 

 

1,366,938

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

4,966,192

 

5.59

%

33,753

 

 

 

4,589,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

521 Fifth Avenue (Libor +200 bps)

 

150,000

 

2.24

%

 

Apr-13

 

150,000

 

 

Open

 

180 Maiden Lane (Libor + 211.25 bps)

 

275,314

 

2.60

%

7,934

 

Nov-16

 

240,923

 

 

Open

 

1515 Broadway (Libor + 250 bps)

 

773,726

 

3.58

%

8,391

 

Apr-18

 

719,320

 

 

Open

 

 

 

1,199,040

 

3.19

%

16,325

 

 

 

1,110,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (Libor + 150 bps)

 

50,000

 

1.74

%

 

Nov-15

 

50,000

 

Nov-16

 

Open

 

 

 

50,000

 

1.74

%

 

 

 

50,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Floating Rate Debt/Wtd Avg

 

1,249,040

 

3.13

%

16,325

 

 

 

1,160,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

6,215,232

 

5.09

%

50,078

 

 

 

5,750,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Joint Venture

 

1,919,749

 

4.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Balance & Interest Rate with SLG JV Debt

 

8,224,828

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 


(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.

 

26



 

DEBT SUMMARY SCHEDULE - Unconsolidated Joint Venture

 

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 6/30/12

 

 

 

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

%

 

Jul-12

 

12,150

 

 

Open

 

100 Park Avenue

 

213,476

 

106,525

 

6.64

%

1,167

 

Sep-14

 

103,579

 

 

Open

 

7 Renaissance

 

856

 

428

 

10.00

%

 

Feb-15

 

428

 

 

Open

 

One Court Square

 

315,000

 

94,500

 

4.91

%

 

Sep-15

 

94,500

 

 

Open

 

11 West 34th Street

 

17,628

 

5,288

 

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

 

1,106,756

 

559,996

 

5.19

%

 

Dec-17

 

559,996

 

 

Open

 

717 Fifth Avenue (mortgage)

 

300,000

 

32,750

 

4.45

%

 

Jul-22

 

32,750

 

 

Aug-15

 

717 Fifth Avenue (mezzanine)

 

290,000

 

31,658

 

9.00

%

 

Jun-24

 

31,658

 

 

Open

 

Total Fixed Rate Debt/Wtd Avg

 

3,605,376

 

1,396,279

 

5.77

%

1,248

 

 

 

1,383,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Meadows (Libor + 135 bps)

 

83,517

 

41,759

 

1.61

%

789

 

Sep-12

 

41,561

 

 

Open

 

29 West 34th Street (Libor + 165 bps)

 

53,650

 

26,825

 

2.24

%

63

 

May-13

 

26,825

 

 

Open

 

1552 Broadway (Libor + 300 bps)

 

98,321

 

49,161

 

3.24

%

 

Aug-13

 

49,161

 

 

Open

 

16 Court Street (Libor + 250 bps)

 

85,290

 

29,852

 

2.74

%

 

Oct-13

 

29,852

 

 

Open

 

180-182 Broadway (Libor + 275 bps)

 

53,082

 

13,536

 

2.99

%

 

Dec-13

 

13,536

 

 

Open

 

747 Madison (Libor + 275 bps)

 

33,125

 

11,041

 

3.00

%

 

Oct-14

 

11,041

 

 

Open

 

3 Columbus Circle (Libor + 210 bps)

 

251,120

 

122,796

 

2.58

%

3,734

 

Apr-16

 

111,442

 

 

Open

 

Mezzanine Debt (Libor + 90 bps)

 

30,000

 

15,000

 

1.14

%

 

Jun-16

 

15,000

 

 

Open

 

724 Fifth Avenue (Libor + 235 bps)

 

120,000

 

60,000

 

2.59

%

 

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

 

2.48

%

342

 

Oct-17

 

58,097

 

 

Open

 

388/390 Greenwich Street (Libor + 115 bps)

 

31,622

 

16,000

 

1.41

%

 

Dec-17

 

16,000

 

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

1,089,727

 

523,470

 

2.51

%

4,928

 

 

 

501,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Debt/Wtd Avg

4,695,103

 

1,919,749

 

4.88

%

6,175

 

 

 

1,885,061

 

 

 

 

 

 

Covenants

 

Revolving Credit Facility Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

45.3

%

Less than 60%

 

Fixed Charge Coverage

 

1.8

x

Greater than 1.5x

 

 

Unsecured Notes Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

28.0

%

Less than 60%

 

Secured Debt / Total Assets

 

11.0

%

Less than 40%

 

Debt Service Coverage

 

3.1

x

Greater than 1.5x

 

Unencumbered Assets / Unsecured Debt

 

442.0

%

Greater than 150%

 

 

27



 

DEBT SUMMARY SCHEDULE - Reckson

 

Unaudited

($000’s omitted)

 

Consolidated

 

 

 

Principal

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

6/30/2012

 

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

 

Revolving credit facility (swapped)

 

30,000

 

3.20

%

 

Nov-15

 

30,000

 

Nov-16

 

Open

 

Unsecured notes

 

274,824

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Unsecured notes

 

249,593

 

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

 

 

 

903,352

 

6.10

%

 

 

 

903,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

1,403,352

 

5.75

%

 

 

 

 

1,354,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (Libor + 150 bps)

 

50,000

 

1.74

%

 

Nov-15

 

50,000

 

Nov-16

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

50,000

 

1.74

%

 

 

 

50,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

1,453,352

 

5.61

%

 

 

 

1,404,543

 

 

 

 

 

 

Unconsolidated Joint Venture

 

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 6/30/12

 

 

 

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

 

 

 

1,547,852

 

5.57

%

 

 

 

1,499,043

 

 

 

 

 

 


(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

 

Revolving Credit Facility Covenants

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

38.4

%

Less than 60%

 

Fixed Charge Coverage

 

2.63

x

Greater than 1.5x

 

Secured Debt / Total Assets

 

10.4

%

Less than 40%

 

Unsecured Debt / Unencumbered Assets

 

40.5

%

Less than 60%

 

 

28



 

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

 

215

 

2033

(6)

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

 

209

 

212

 

212

 

212

 

 

2037

(7)

673 First Avenue

 

3,010

 

3,010

 

3,010

 

3,010

 

18,506

 

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

 

$

18,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

$

1,555

 

$

1,555

 

$

1,555

 

$

1,593

 

$

17,148

 

2037

 

 


(1) Per the balance sheet at June 30, 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.

 

29


 


 

DEBT AND PREFERRED EQUITY INVESTMENTS


($000’s omitted)

 

 

 

Assets

 

Weighted Average

 

Weighted Average

 

Current

 

 

 

Outstanding

 

Assets During Quarter

 

Yield During Quarter

 

Yield (2)

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

Debt originations/accretion (1)

 

$

62,038

 

 

 

 

 

 

 

Preferred Equity originations/accretion

 

$

20,727

 

 

 

 

 

 

 

Redemptions/Sales/Amortization/Reserves (3)

 

$

(100,129

)

 

 

 

 

 

 

6/30/2012

 

$

982,209

 

$

1,025,495

 

9.39

%

10.08

%

 


(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.

(3) Includes $91,574 of a First Mortgage that was transferred into assets held for sale.

 

30



 

DEBT AND PREFERRED EQUITY INVESTMENTS

 

($000’s omitted)

 

 

 

 

 

 

 

Weighted Average

 

Weighted Average

 

Current

 

Type of Investment

 

Quarter End Balance (1)

 

Senior Financing

 

Exposure PSF

 

Yield During Quarter

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

New York City

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

3,000

 

$

28,500

 

$

207

 

41.47

%

41.20

%

 

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

159,255

 

$

1,677,647

 

$

476

 

8.96

%

8.91

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

476,271

 

$

1,312,500

 

$

847

 

9.74

%

9.54

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

318,626

 

$

1,463,195

 

$

379

 

10.29

%

10.15

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

8,391

 

$

796,693

 

$

186

 

9.49

%

9.58

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

16,666

 

$

177,980

 

$

226

 

15.12

%

30.17

%

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 6/30/12

 

$

982,209

 

$

5,456,516

 

$

616

 

9.39

%

10.08

%

 

Current Maturity Profile (2)

 

 


(1) Approximately 33.3% 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 2.8 years.

 

31



 

DEBT AND PREFERRED EQUITY INVESTMENTS

10 Largest Investments

($000’s omitted)

 

Investment Type

 

Book Value (1)

 

Location

 

Collateral Type

 

Senior
Financing

 

Last $ PSF

 

Current
Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

206,931

 

New York City

 

Office

 

926,260

 

$

448

 

8.71

%

Mortgage and Mezzanine

 

108,549

 

New York City

 

Office

 

1,109,000

 

$

1,109

 

9.12

%

Preferred Equity

 

95,653

 

New York City

 

Office

 

480,000

 

$

249

 

13.16

%

Mezzanine Loan

 

70,864

 

New York City

 

Office/Retail

 

165,000

 

$

1,978

 

9.99

%

Mortgage and Mezzanine

 

65,096

 

New York City

 

Office/Retail

 

205,000

 

$

390

 

7.06

%

Mezzanine Loan

 

60,000

 

New York City

 

Office

 

170,000

 

$

337

 

9.70

%

Mezzanine Loan

 

49,900

 

New York City

 

Office

 

467,000

 

$

318

 

9.47

%

Junior Mortgage Participation

 

49,000

 

New York City

 

Office

 

133,000

 

$

475

 

8.47

%

Mortgage and Mezzanine

 

46,452

 

New York City

 

Office

 

170,397

 

$

430

 

10.51

%

Mezzanine Loan

 

37,500

 

New York City

 

Office/Retail

 

62,500

 

$

975

 

9.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

789,945

 

 

 

 

 

$

3,888,157

 

 

 

9.54

%

 


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

 

32



 

SELECTED PROPERTY DATA

 

Manhattan Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Jun-12

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Cash Rent ($’s)

 

100%

 

SLG

 

Tenants

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

Downtown

 

Fee Interest

 

1

 

1,047,500

 

3

 

81.8

 

81.8

 

70.9

 

70.8

 

70.5

 

32,057,544

 

3

 

3

 

15

 

120 West 45th Street

 

Midtown

 

Fee Interest

 

1

 

440,000

 

1

 

86.0

 

86.0

 

84.3

 

85.3

 

86.6

 

22,393,440

 

2

 

2

 

26

 

125 Park Avenue

 

Grand Central

 

Fee Interest

 

1

 

604,245

 

2

 

73.8

 

70.0

 

70.0

 

94.0

 

94.0

 

26,516,256

 

3

 

2

 

19

 

220 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

1,135,000

 

4

 

94.8

 

94.6

 

95.2

 

95.5

 

91.4

 

48,306,228

 

5

 

4

 

30

 

317 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

450,000

 

1

 

80.6

 

85.1

 

85.6

 

86.1

 

85.8

 

20,418,036

 

2

 

2

 

73

 

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

 

89.6

 

90.9

 

90.3

 

86.4

 

87.5

 

60,197,868

 

7

 

5

 

215

 

461 Fifth Avenue (1)

 

Midtown

 

Leasehold Interest

 

1

 

200,000

 

1

 

98.8

 

98.8

 

98.8

 

98.8

 

98.8

 

15,477,372

 

2

 

1

 

16

 

485 Lexington Avenue

 

Grand Central North

 

Fee Interest

 

1

 

921,000

 

3

 

94.1

 

90.8

 

90.8

 

90.8

 

95.4

 

49,640,724

 

5

 

4

 

22

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

1

 

941,000

 

3

 

99.2

 

99.2

 

99.2

 

99.2

 

99.2

 

32,780,472

 

4

 

3

 

12

 

609 Fifth Avenue

 

Rockefeller Center

 

Fee Interest

 

1

 

160,000

 

1

 

85.2

 

84.7

 

84.7

 

84.2

 

83.0

 

13,629,108

 

1

 

1

 

10

 

625 Madison Avenue

 

Plaza District

 

Leasehold Interest

 

1

 

563,000

 

2

 

94.5

 

94.5

 

94.6

 

94.6

 

94.6

 

44,421,192

 

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

 

19,742,892

 

2

 

2

 

8

 

711 Third Avenue (2)

 

Grand Central North

 

Leasehold Interest

 

1

 

524,000

 

2

 

87.5

 

87.5

 

94.8

 

94.2

 

94.2

 

26,690,244

 

3

 

2

 

17

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

1

 

780,000

 

3

 

97.9

 

97.9

 

97.1

 

97.1

 

97.1

 

41,050,572

 

4

 

4

 

31

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

1

 

692,000

 

2

 

85.5

 

86.4

 

86.4

 

86.4

 

84.2

 

38,124,696

 

4

 

3

 

38

 

919 Third Avenue (3)

 

Grand Central North

 

Fee Interest

 

1

 

1,454,000

 

5

 

96.9

 

96.9

 

99.9

 

99.9

 

99.9

 

85,279,428

 

 

 

4

 

12

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1

 

1,062,000

 

3

 

95.2

 

99.9

 

99.9

 

99.9

 

99.9

 

73,181,388

 

8

 

6

 

18

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

1

 

562,000

 

2

 

97.8

 

97.8

 

90.0

 

91.5

 

87.1

 

35,422,812

 

4

 

3

 

40

 

1 Madison Avenue

 

Park Avenue South

 

Fee Interest

 

1

 

1,176,900

 

4

 

98.7

 

99.8

 

99.8

 

99.8

 

99.8

 

67,539,444

 

7

 

6

 

3

 

331 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

114,900

 

0

 

97.4

 

96.9

 

96.9

 

96.9

 

96.9

 

5,089,080

 

1

 

0

 

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

21

 

14,782,945

 

48

%

92.3

%

92.6

%

92.0

%

92.8

%

92.5

%

$

771,077,616

 

75

%

64

%

650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

142,000

 

0

 

95.5

 

96.9

 

95.5

 

 

 

6,779,736

 

1

 

1

 

88

 

110 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

205,000

 

1

 

77.7

 

78.7

 

69.9

 

71.2

 

72.6

 

7,424,592

 

1

 

1

 

19

 

180 Maiden Lane (4)

 

Financial East

 

Fee Interest

 

1

 

1,090,000

 

4

 

97.7

 

97.7

 

97.7

 

 

 

52,763,484

 

 

 

2

 

5

 

304 Park Avenue South

 

Midtown South

 

Fee Interest

 

1

 

215,000

 

1

 

95.8

 

 

 

 

 

9,433,320

 

1

 

1

 

16

 

521 Fifth Avenue

 

Grand Central

 

Fee Interest

 

1

 

460,000

 

1

 

88.7

 

90.9

 

90.9

 

92.1

 

88.9

 

23,353,932

 

3

 

2

 

47

 

1515 Broadway

 

Times Square

 

Fee Interest

 

1

 

1,750,000

 

6

 

100.0

 

100.0

 

100.0

 

100.0

 

98.5

 

107,622,192

 

12

 

9

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

6

 

3,862,000

 

13

%

96.4

%

96.8

%

96.2

%

96.1

%

94.4

%

$

207,377,256

 

17

%

16

%

188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Manhattan Consolidated Properties

 

27

 

18,644,945

 

61

%

93.1

%

93.4

%

92.8

%

93.2

%

92.8

%

$

978,454,872

 

91

%

79

%

838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue - 50%

 

Grand Central South

 

Fee Interest

 

1

 

834,000

 

3

 

95.2

 

95.0

 

95.0

 

95.0

 

95.0

 

51,640,212

 

 

 

2

 

36

 

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%

 

East Side

 

Fee Interest

 

1

 

303,515

 

1

 

70.4

 

72.6

 

72.6

 

77.8

 

80.9

 

14,188,920

 

 

 

1

 

25

 

800 Third Avenue - 42.95%

 

Grand Central North

 

Fee Interest

 

1

 

526,000

 

2

 

86.3

 

84.2

 

84.3

 

80.9

 

80.9

 

25,960,056

 

 

 

1

 

34

 

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

%

95.9

%

95.8

%

95.8

%

95.8

%

96.0

%

$

234,514,824

 

 

 

10

%

97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10 East 53rd Street - 55%

 

Plaza District

 

Fee Interest

 

1

 

354,300

 

1

 

91.9

 

91.9

 

 

 

 

18,073,380

 

 

 

1

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

1

 

354,300

 

1

%

91.9

%

91.9

%

 

 

 

$

18,073,380

 

 

 

1

%

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

7

 

5,326,815

 

17

%

95.7

%

95.6

%

95.8

%

95.8

%

96.0

%

$

252,588,204

 

 

 

11

%

114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Grand Total / Weighted Average

 

34

 

23,971,760

 

78

%

93.7

%

93.9

%

92.5

%

93.0

%

92.7

%

$

1,231,043,076

 

 

 

 

 

952

 

Manhattan Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,030,806,161

 

 

 

90

%

 

 

Manhattan Same Store Occupancy % - Combined

 

 

 

19,755,460

 

82

%

93.2

%

93.4

%

93.0

%

93.5

%

93.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

65

 

30,776,460

 

100

%

92.0

%

92.2

%

91.2

%

91.4

%

91.3

%

$

1,404,950,052

 

 

 

 

 

1,381

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,142,024,932

 

 

 

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.

 

33



 

SELECTED PROPERTY DATA


Suburban Properties

 

 

 

 

 

 

 

# of

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized
Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Jun-12

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-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

 

80.3

 

1,414,008

 

0

 

0

 

3

 

1100 King Street - 3 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

1

 

90,000

 

0

 

78.7

 

78.7

 

80.1

 

80.1

 

80.1

 

1,940,244

 

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

 

59.4

 

49.0

 

1,564,536

 

0

 

0

 

7

 

1100 King Street - 5 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

1

 

90,000

 

0

 

79.2

 

79.2

 

79.2

 

79.9

 

79.9

 

2,032,692

 

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

 

2,464,164

 

0

 

0

 

3

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

180,000

 

1

 

72.5

 

73.6

 

73.6

 

73.6

 

73.6

 

3,621,264

 

0

 

0

 

8

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

1

 

178,000

 

1

 

86.0

 

85.5

 

85.5

 

84.9

 

84.9

 

3,191,064

 

0

 

0

 

13

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

250,000

 

1

 

69.5

 

69.5

 

61.2

 

61.2

 

61.2

 

3,964,428

 

0

 

0

 

9

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

245,000

 

1

 

87.5

 

87.5

 

87.5

 

87.5

 

92.4

 

6,383,520

 

1

 

1

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

228,000

 

1

 

76.9

 

76.9

 

78.1

 

76.2

 

76.2

 

3,995,916

 

0

 

1

 

6

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

1

 

130,100

 

0

 

95.3

 

95.3

 

93.6

 

95.3

 

94.4

 

4,168,296

 

0

 

0

 

11

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

1

 

384,000

 

1

 

94.3

 

94.3

 

94.3

 

94.3

 

94.3

 

13,175,772

 

1

 

1

 

16

 

Westchester, NY Subtotal/Weighted Average

 

13

 

2,135,100

 

8

%

81.4

%

81.5

%

80.6

%

80.5

%

80.6

%

$

49,465,296

 

5

%

5

%

95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

312,000

 

1

 

94.9

 

95.2

 

95.6

 

93.1

 

96.5

 

8,555,028

 

1

 

1

 

59

 

2 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

46,000

 

0

 

66.6

 

66.6

 

64.1

 

64.1

 

64.1

 

733,728

 

0

 

0

 

8

 

3 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

0

 

54.6

 

54.6

 

52.3

 

51.1

 

61.2

 

2,299,428

 

0

 

0

 

12

 

4 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

105,000

 

0

 

72.7

 

72.7

 

72.7

 

72.7

 

79.8

 

2,170,452

 

0

 

0

 

9

 

5 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

61,000

 

0

 

99.5

 

99.5

 

99.1

 

99.5

 

99.5

 

753,996

 

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

 

3,972,192

 

 

 

0

 

7

 

750 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

192,000

 

1

 

93.6

 

93.6

 

93.6

 

93.6

 

93.6

 

6,958,644

 

 

 

0

 

9

 

1055 Washington Boulevard

 

Stamford, Connecticut

 

Leasehold Interest

 

1

 

182,000

 

1

 

79.7

 

81.0

 

84.5

 

87.7

 

89.2

 

5,250,480

 

1

 

0

 

18

 

300 Main Street

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

0

 

84.9

 

88.8

 

88.8

 

87.0

 

87.0

 

1,830,168

 

0

 

0

 

19

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

1

 

143,400

 

0

 

53.6

 

51.5

 

53.3

 

47.7

 

48.7

 

2,253,588

 

0

 

0

 

15

 

500 West Putnam Avenue

 

Greenwich, Connecticut

 

Fee Interest

 

1

 

121,500

 

0

 

51.3

 

51.3

 

51.3

 

51.2

 

51.2

 

2,717,448

 

0

 

0

 

9

 

Connecticut Subtotal/Weighted Average

 

12

 

1,727,900

 

5

%

79.7

%

80.0

%

80.3

%

79.5

%

81.5

%

$

41,418,912

 

3

%

3

%

182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

25

 

3,863,000

 

13

%

80.6

%

80.8

%

80.5

%

80.1

%

81.0

%

$

90,884,208

 

9

%

8

%

277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

80.8

 

79.0

 

78.2

 

78.8

 

12,159,972

 

 

 

1

 

50

 

16 Court Street - 35%

 

Brooklyn, New York

 

Fee Interest

 

1

 

317,600

 

1

 

81.1

 

87.4

 

90.3

 

89.9

 

88.7

 

9,331,716

 

 

 

0

 

67

 

Jericho Plaza - 20.26%

 

Jericho, New York

 

Fee Interest

 

2

 

640,000

 

2

 

95.2

 

95.2

 

95.2

 

95.3

 

95.3

 

21,711,888

 

 

 

0

 

34

 

Total / Weighted Average Unconsolidated Properties

 

6

 

2,941,700

 

10

%

93.1

%

93.8

%

93.8

%

93.6

%

93.6

%

$

83,022,768

 

 

 

2

%

152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Grand Total / Weighted Average

 

31

 

6,804,700

 

22

%

86.0

%

86.4

%

86.2

%

85.9

%

86.4

%

$

173,906,976

 

 

 

 

 

429

 

Suburban Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

111,218,771

 

 

 

10

%

 

 

Suburban Same Store Occupancy % - Combined

 

 

 

6,804,700

 

100

%

86.0

%

86.4

%

86.2

%

85.9

%

86.4

%

 

 

 

 

 

 

 

 

 


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

 

34



 

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

 

Jun-12

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Cash Rent ($’s)

 

Cash Rent (SLG%)

 

Book Value

 

Tenants

 

“Same Store” Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1604 Broadway - 63%

 

Times Square

 

Leasehold Interest

 

1

 

29,876

 

7

 

23.7

 

23.7

 

23.7

 

23.7

 

23.7

 

2,001,902

 

5

 

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

 

8

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

6,845,616

 

14

 

23,349,965

 

1

 

27-29 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

15,600

 

4

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,395,564

 

9

 

47,979,602

 

2

 

717 Fifth Avenue - 10.92%

 

Midtown/Plaza District

 

Fee Interest

 

1

 

119,550

 

30

 

89.4

 

89.4

 

89.4

 

79.4

 

79.4

 

33,935,616

 

15

 

279,966,857

 

7

 

Williamsburg Terrace

 

Brooklyn, NY

 

Fee Interest

 

1

 

52,000

 

13

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

1,577,532

 

6

 

16,357,696

 

3

 

Subtotal/Weighted Average

 

6

 

264,276

 

66

%

86.6

%

86.6

%

86.6

%

82.1

%

82.1

%

$

50,558,726

 

52

%

$

390,527,351

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store” Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19-21 East 65th Street - 80%

 

Plaza District

 

Leasehold Interest

 

2

 

23,610

 

6

 

100.0

 

100.0

 

 

 

 

1,440,671

 

5

 

7,451,648

 

7

 

44 West 55th Street - 80%

 

Plaza District

 

Fee Interest

 

1

 

8,557

 

2

 

56.4

 

56.4

 

 

 

 

306,528

 

1

 

4,744,823

 

3

 

724 Fifth Avenue - 50%

 

Plaza District

 

Fee Interest

 

1

 

65,010

 

16

 

91.6

 

92.9

 

 

 

 

11,794,824

 

24

 

223,664,748

 

9

 

747 Madison Avenue - 33.33%

 

Plaza District

 

Fee Interest

 

1

 

10,000

 

3

 

100.0

 

100.0

 

100.0

 

100.0

 

 

5,004,000

 

7

 

69,418,118

 

1

 

752 Madison Avenue - 80%

 

Plaza District

 

Leasehold Interest

 

1

 

21,124

 

5

 

100.0

 

100.0

 

 

 

 

2,480,004

 

8

 

940,686

 

1

 

762 Madison Avenue - 80%

 

Plaza District

 

Fee Interest

 

1

 

6,109

 

2

 

100.0

 

100.0

 

 

 

 

1,215,456

 

4

 

16,597,931

 

5

 

Subtotal/Weighted Average

 

7

 

134,410

 

34

%

93.2

%

93.8

%

100.0

%

100.0

%

0.0

%

$

22,241,483

 

48

%

$

322,817,954

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Retail Properties

 

13

 

398,686

 

100

%

88.8

%

89.0

%

87.1

%

82.7

%

82.1

%

$

72,800,209

 

100

%

$

713,345,305

 

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125 Chubb Way

 

Lyndhurst, NJ

 

Fee Interest

 

1

 

278,000

 

11

 

57.1

 

57.1

 

32.1

 

32.1

 

10.7

 

3,423,031

 

9

 

53,781,170

 

4

 

150 Grand Street

 

White Plains, NY

 

Fee Interest

 

1

 

85,000

 

3

 

33.0

 

26.4

 

26.0

 

18.3

 

14.5

 

618,240

 

2

 

16,542,203

 

17

 

7 Renaissance Square - 50%

 

White Plains, NY

 

Fee Interest

 

1

 

65,641

 

3

 

8.1

 

 

 

 

 

176,004

 

0

 

5,598,253

 

1

 

180-182 Broadway - 25.5%

 

Cast Iron/Soho

 

Fee Interest

 

2

 

153,000

 

6

 

 

 

 

 

 

 

 

87,125,258

 

 

7 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

36,800

 

1

 

10.8

 

10.8

 

10.8

 

10.8

 

10.8

 

313,536

 

1

 

9,315,794

 

1

 

3 Columbus Circle - 48.9%

 

Columbus Circle

 

Fee Interest

 

1

 

741,500

 

28

 

14.4

 

15.7

 

16.8

 

19.7

 

19.7

 

11,961,684

 

15

 

525,303,453

 

16

 

280 Park Avenue - 49.5%

 

Park Avenue

 

Fee Interest

 

1

 

1,219,158

 

47

 

54.0

 

55.1

 

74.5

 

78.2

 

78.2

 

56,586,012

 

73

 

1,004,715,686

 

31

 

1552-1560 Broadway - 50%

 

Times Square

 

Fee Interest

 

2

 

35,897

 

1

 

59.7

 

59.7

 

59.7

 

59.7

 

 

 

 

154,834,090

 

2

 

Total / Weighted Average Development Properties

 

10

 

2,614,996

 

100

 

37.6

%

38.0

%

44.7

%

47.0

%

44.4

%

$

73,078,507

 

100

%

$

1,857,215,907

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Herald Square (1)

 

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 (1)

 

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

 

Jun-12

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-11

 

Rent Per Unit ($’s)

 

Cash Rent ($’s)

 

Book Value

 

 

 

400 East 57th Street - 80%

 

Upper East Side

 

Fee Interest

 

1

 

290,482

 

260

 

96.9

 

95.0

 

 

 

 

2,532

 

9,139,463

 

111,290,091

 

 

 

400 East 58th Street - 80%

 

Upper East Side

 

Fee Interest

 

1

 

140,000

 

125

 

94.4

 

96.0

 

 

 

 

2,780

 

4,405,540

 

48,926,556

 

 

 

Total / Weighted Average Residential Properties

 

2

 

430,482

 

385

 

96.1

%

95.3

%

 

 

 

$

2,613

 

$

13,545,003

 

$

160,216,647

 

 

 

 


(1) Subject to long-term, third party net operating leases.

 

35



 

SELECTED PROPERTY DATA

 

Manhattan Properties - Reckson Portfolio

 

 

 

 

 

 

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Cash Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Jun-12

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-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

 

3

 

3

 

461 Fifth Avenue

 

Midtown

 

Leasehold Interest

 

200,000

 

2

 

98.8

 

98.8

 

98.8

 

98.8

 

98.8

 

15,477,372

 

5

 

4

 

16

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

941,000

 

9

 

99.2

 

99.2

 

99.2

 

99.2

 

99.2

 

32,780,472

 

10

 

9

 

12

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

780,000

 

7

 

97.9

 

97.9

 

97.1

 

97.1

 

97.1

 

41,050,572

 

13

 

11

 

31

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

692,000

 

7

 

85.5

 

86.4

 

86.4

 

86.4

 

84.2

 

38,124,696

 

12

 

10

 

38

 

919 Third Avenue

 

Grand Central North

 

Fee Interest (1)

 

1,454,000

 

14

 

96.9

 

96.9

 

99.9

 

99.9

 

99.9

 

85,279,428

 

 

 

12

 

12

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1,062,000

 

10

 

95.2

 

99.9

 

99.9

 

99.9

 

99.9

 

73,181,388

 

23

 

19

 

18

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

562,000

 

5

 

97.8

 

97.8

 

90.0

 

91.5

 

87.1

 

35,422,812

 

11

 

9

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

 

 

6,036,400

 

58

%

95.6

%

96.5

%

96.4

%

96.5

%

95.9

%

$

334,435,560

 

79

%

78

%

170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Non Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

304 Park Avenue South

 

Midtown South

 

Fee Interest

 

215,000

 

2

 

95.8

 

 

 

 

 

9,433,320

 

3

 

3

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

 

 

215,000

 

2

%

95.8

%

 

 

 

 

$

9,433,320

 

3

%

3

%

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

 

 

6,251,400

 

60

%

95.6

%

96.5

%

96.4

%

96.5

%

95.9

%

$

343,868,880

 

82

%

 

 

186

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

302,081,960

 

 

 

80

%

 

 

 

Suburban Properties - Reckson Portfolio

 

 

 

 

 

 

 

Useable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Sq. Feet

 

Sq. Feet

 

Jun-12

 

Mar-12

 

Dec-11

 

Sep-11

 

Jun-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

 

0

 

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

 

80.3

 

1,414,008

 

0

 

0

 

3

 

1100 King Street - 3 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

78.7

 

78.7

 

80.1

 

80.1

 

80.1

 

1,940,244

 

1

 

1

 

4

 

1100 King Street - 4 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

59.4

 

59.4

 

59.4

 

59.4

 

49.0

 

1,564,536

 

0

 

0

 

7

 

1100 King Street - 5 Int’l Drive

 

Rye Brook, Westchester

 

Fee Interest

 

90,000

 

1

 

79.2

 

79.2

 

79.2

 

79.9

 

79.9

 

2,032,692

 

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

 

2,464,164

 

1

 

1

 

3

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

180,000

 

2

 

72.5

 

73.6

 

73.6

 

73.6

 

73.6

 

3,621,264

 

1

 

1

 

8

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

178,000

 

2

 

86.0

 

85.5

 

85.5

 

84.9

 

84.9

 

3,191,064

 

1

 

1

 

13

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

250,000

 

2

 

69.5

 

69.5

 

61.2

 

61.2

 

61.2

 

3,964,428

 

1

 

1

 

9

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

245,000

 

2

 

87.5

 

87.5

 

87.5

 

87.5

 

92.4

 

6,383,520

 

2

 

2

 

7

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

228,000

 

2

 

76.9

 

76.9

 

78.1

 

76.2

 

76.2

 

3,995,916

 

1

 

1

 

6

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

130,100

 

1

 

95.3

 

95.3

 

93.6

 

95.3

 

94.4

 

4,168,296

 

1

 

1

 

11

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

384,000

 

4

 

94.3

 

94.3

 

94.3

 

94.3

 

94.3

 

13,175,772

 

4

 

3

 

16

 

680 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

133,000

 

1

 

88.5

 

88.5

 

88.5

 

88.5

 

88.5

 

3,972,192

 

 

 

1

 

7

 

750 Washington Avenue

 

Stamford, Connecticut

 

Fee Interest (1)

 

192,000

 

2

 

93.6

 

93.6

 

93.6

 

93.6

 

93.6

 

6,958,644

 

 

 

1

 

9

 

1055 Washington Avenue

 

Stamford, Connecticut

 

Leasehold Interest

 

182,000

 

2

 

79.7

 

81.0

 

84.5

 

87.7

 

89.2

 

5,250,480

 

2

 

1

 

18

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

143,400

 

1

 

53.6

 

51.5

 

53.3

 

47.7

 

48.7

 

2,253,588

 

1

 

1

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Consolidated Properties

 

 

 

2,785,500

 

27

%

81.1

%

81.1

%

80.7

%

80.6

%

80.8

%

$

67,900,200

 

18

%

17

%

144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Court Square - 30%

 

Long Island City, New York

 

Fee Interest

 

1,402,000

 

13

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

39,819,192

 

 

 

3

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

1,402,000

 

13

%

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

$

39,819,192

 

 

 

3

%

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total / Weighted Average

 

4,187,500

 

40

%

87.4

%

87.4

%

87.2

%

87.1

%

87.2

%

$

107,719,392

 

 

 

 

 

145

 

Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

74,489,848

 

 

 

20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reckson Portfolio Grand Total

 

10,438,900

 

100

%

92.3

%

92.8

%

92.6

%

92.6

%

92.3

%

$

451,588,272

 

 

 

 

 

331

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

376,571,808

 

100

%

100

%

 

 

 


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

 

36



 

 

LARGEST TENANTS BY SQUARE FEET LEASED

 

Manhattan and Suburban Properties

 

Tenant Name

 

Property

 

Lease
Expiration

 

Total
Square Feet

 

Annualized
Cash Rent ($)

 

PSF
Annualized

 

% of
Annualized
Cash Rent

 

SLG Share of
Annualized
Cash Rent($)

 

% of
SLG Share of
Annualized
Cash Rent

 

S&P
Credit
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

 

$

167,981,631

(1)

$

37.96

 

12.0

%

$

84,787,533

 

7.4

%

A-

Viacom International, Inc.

 

1515 Broadway

 

2031

 

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

 

2014 & 2020

 

1,238,829

 

72,261,889

 

$

58.33

 

5.1

%

68,909,514

 

6.0

%

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 & 2023

 

644,598

 

34,739,509

 

$

53.89

 

2.5

%

11,206,966

 

1.0

%

BBB+

Debevoise & Plimpton, LLP

 

919 Third Avenue

 

2021

 

619,353

 

41,943,377

 

$

67.72

 

3.0

%

21,391,122

 

1.9

%

 

Omnicom Group, Inc.

 

220 East 42nd Street & 420 Lexington Avenue

 

2017

 

494,476

 

21,245,195

 

$

42.97

 

1.5

%

21,245,195

 

1.9

%

BBB+

The City of New York

 

16 Court Street & 100 Church Street

 

2014, 2017 & 2034

 

341,903

 

14,184,292

 

$

41.49

 

1.0

%

13,248,629

 

1.2

%

 

Advance Magazine Group, Fairchild Publications

 

750 Third Avenue & 485 Lexington Avenue

 

2021

 

339,195

 

14,896,165

 

$

43.92

 

1.1

%

14,896,165

 

1.3

%

 

Ralph Lauren Corporation

 

625 Madison Avenue

 

2019

 

334,486

 

21,315,689

 

$

63.73

 

1.5

%

21,315,689

 

1.9

%

A-

Harper Collins Publishers LLC

 

1350 Avenue of the Americas & 10 East 53rd Street

 

2014 & 2020

 

289,534

 

15,531,214

 

$

53.64

 

1.1

%

10,069,863

 

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

 

8,716,967

 

$

35.92

 

0.6

%

8,716,967

 

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

 

5,295,527

 

$

23.25

 

0.4

%

5,295,527

 

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

 

10,585,338

 

$

49.59

 

0.8

%

9,537,902

 

0.8

%

AA

The City University of New York - CUNY

 

555 West 57th Street & 16 Court Street

 

2012, 2015 & 2030

 

207,136

 

7,687,680

 

$

37.11

 

0.5

%

7,051,611

 

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

 

5,619,353

 

$

27.54

 

0.8

%

5,619,353

 

1.1

%

A-

Amerada Hess Corp.

 

1185 Avenue of the Americas

 

2027

 

181,569

 

11,983,375

 

$

66.00

 

0.9

%

11,983,375

 

1.0

%

BBB

Fuji Color Processing Inc.

 

200 Summit Lake Drive

 

2013 & 2019

 

165,880

 

5,236,262

 

$

31.57

 

0.4

%

5,236,262

 

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

 

7,255,384

 

$

44.75

 

0.5

%

7,255,384

 

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

%

BBB+

New York Hospitals Center/Mount Sinai

 

625 Madison Avenue & 673 First Avenue

 

2016, 2021 & 2026

 

156,265

 

7,594,233

 

$

48.60

 

0.5

%

7,594,233

 

0.7

%

 

National Hockey League

 

1185 Avenue of the Americas

 

2022

 

148,217

 

11,440,497

 

$

77.19

 

0.8

%

11,440,497

 

1.0

%

 

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

 

 

 

 

 

14,559,633

 

$

700,257,323

(1)

$

48.10

 

50.2

%

$

 523,394,551

 

46.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

 

 

 

 

30,776,460

 

$

1,404,950,052

(1)

$

45.65

 

 

 

$

 1,142,024,932

 

 

 

 

 


(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 $51.39 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $47.21.

(2) - 

43% of Portfolio’s largest tenants have investment grade credit ratings. 32% of SLG share of annualized rent is derived from these tenants.

 

37



 

TENANT DIVERSIFICATION

 

Manhattan and Suburban Properties

 

 

38



 


Leasing Activity - Manhattan  Properties

 

Available Space

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Escalated
Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 3/31/12

 

 

 

 

 

1,446,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Acquired Vacancies

 

304 Park Avenue South

 

 

 

9,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (2):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Madison Avenue

 

1

 

12,230

 

12,064

 

$

56.17

 

 

 

51 East 42nd Street

 

3

 

2,192

 

2,192

 

$

53.15

 

 

 

110 East 42nd Street

 

3

 

10,226

 

10,226

 

$

36.80

 

 

 

317 Madison Avenue

 

6

 

19,856

 

21,505

 

$

44.10

 

 

 

420 Lexington Avenue

 

21

 

41,126

 

46,252

 

$

53.24

 

 

 

521 Fifth Avenue

 

3

 

10,656

 

10,827

 

$

40.50

 

 

 

600 Lexington Avenue

 

2

 

19,267

 

17,949

 

$

70.37

 

 

 

810 Seventh Avenue

 

3

 

24,695

 

32,970

 

$

71.51

 

 

 

1185 Avenue of the Americas

 

2

 

50,000

 

50,000

 

$

46.93

 

 

 

Total/Weighted Average

 

44

 

190,248

 

203,985

 

$

53.86

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

1

 

10,374

 

9,348

 

$

60.35

 

 

 

Total/Weighted Average

 

1

 

10,374

 

9,348

 

$

60.35

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

381

 

443

 

$

30.19

 

 

 

Total/Weighted Average

 

1

 

381

 

443

 

$

30.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

44

 

190,248

 

203,985

 

$

53.86

 

 

 

Retail

 

1

 

10,374

 

9,348

 

$

60.35

 

 

 

Storage

 

1

 

381

 

443

 

$

30.19

 

 

 

 

 

46

 

201,003

 

213,776

 

$

54.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,656,362

 

 

 

 

 

 


(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.

 

39



 

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

 

 

 

 

 

1,656,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

1

 

1.0

 

209

 

224

 

$

42.86

 

$

41.91

 

$

 

 

 

 

110 East 42nd Street

 

2

 

5.0

 

8,210

 

8,210

 

$

43.33

 

$

34.05

 

$

12.75

 

2.8

 

 

 

125 Park Avenue

 

1

 

15.0

 

22,783

 

25,366

 

$

60.00

 

$

39.38

 

$

71.94

 

5.0

 

 

 

220 East 42nd Street

 

1

 

4.2

 

2,495

 

2,753

 

$

51.00

 

$

 

$

88.56

 

2.0

 

 

 

420 Lexington Avenue

 

12

 

5.1

 

25,439

 

31,287

 

$

47.59

 

$

47.51

 

$

29.74

 

1.6

 

 

 

485 Lexington Avenue

 

2

 

6.8

 

29,702

 

30,537

 

$

48.67

 

$

 

$

60.30

 

3.1

 

 

 

521 Fifth Avenue

 

1

 

10.0

 

774

 

945

 

$

50.00

 

$

43.92

 

$

10.00

 

1.0

 

 

 

600 Lexington Avenue

 

1

 

10.8

 

12,487

 

12,487

 

$

65.00

 

$

58.65

 

$

65.00

 

10.0

 

 

 

609 Fifth Avenue

 

1

 

3.1

 

807

 

921

 

$

65.00

 

$

 

$

37.72

 

1.0

 

 

 

673 First Avenue

 

1

 

14.5

 

10,374

 

9,348

 

$

65.00

 

$

60.35

 

$

 

7.0

 

 

 

800 Third Avenue

 

1

 

10.5

 

10,760

 

11,300

 

$

58.00

 

$

 

$

 

5.5

 

 

 

810 Seventh Avenue

 

1

 

10.0

 

18,500

 

17,320

 

$

52.00

 

$

 

$

16.62

 

 

 

 

Total/Weighted Average

 

25

 

9.1

 

142,540

 

150,698

 

$

53.65

 

$

46.73

 

$

40.40

 

3.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue

 

1

 

10.2

 

1,816

 

1,839

 

$

105.00

 

$

 

$

 

4.0

 

 

 

331 Madison Avenue

 

1

 

1.0

 

600

 

968

 

$

99.17

 

$

 

$

 

 

 

 

Total/Weighted Average

 

2

 

7.0

 

2,416

 

2,807

 

$

102.99

 

$

 

$

 

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

3.0

 

381

 

443

 

$

31.00

 

$

30.19

 

$

 

 

 

 

Total/Weighted Average

 

1

 

3.0

 

381

 

443

 

$

31.00

 

$

30.19

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

25

 

9.1

 

142,540

 

150,698

 

$

53.65

 

$

46.73

 

$

40.40

 

3.7

 

 

 

Retail

 

2

 

7.0

 

2,416

 

2,807

 

$

102.99

 

$

 

$

 

2.6

 

 

 

Storage

 

1

 

3.0

 

381

 

443

 

$

31.00

 

$

30.19

 

$

 

 

 

 

Total

 

28

 

9.1

 

145,337

 

153,948

 

$

54.48

 

$

46.64

 

$

39.55

 

3.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 6/30/12

 

 

 

 

 

1,511,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

3

 

4.3

 

1,935

 

2,048

 

$

45.37

 

$

51.08

 

$

 

 

 

 

100 Church Street

 

1

 

20.4

 

285,314

 

353,253

 

$

31.99

 

$

35.13

 

$

42.46

 

5.0

 

 

 

317 Madison Avenue

 

2

 

5.0

 

23,651

 

28,052

 

$

36.12

 

$

49.83

 

$

2.33

 

0.9

 

 

 

420 Lexington Avenue

 

4

 

5.5

 

8,303

 

11,178

 

$

53.27

 

$

56.95

 

$

5.24

 

1.1

 

 

 

609 Fifth Avenue

 

1

 

2.0

 

695

 

746

 

$

67.00

 

$

56.45

 

$

 

 

 

 

810 Seventh Avenue

 

1

 

10.5

 

20,500

 

22,437

 

$

46.25

 

$

41.06

 

$

10.00

 

1.0

 

 

 

1515 Broadway

 

1

 

16.0

 

1,245,266

 

1,387,317

 

$

54.79

 

$

54.23

 

$

55.00

 

10.0

(4)

 

 

Total/Weighted Average

 

13

 

16.5

 

1,585,664

 

1,805,031

 

$

49.92

 

$

50.27

 

$

50.77

 

8.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51 East 42nd Street

 

1

 

5.0

 

2,624

 

2,624

 

$

95.00

 

$

101.71

 

$

 

 

 

 

1515 Broadway

 

1

 

16.1

 

7,619

 

7,619

 

$

371.25

 

$

336.64

 

$

 

7.0

 

 

 

Total/Weighted Average

 

2

 

13.2

 

10,243

 

10,243

 

$

300.48

 

$

276.46

 

$

 

5.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Church Street

 

1

 

20.4

 

19,268

 

19,268

 

$

14.00

 

17.25

 

$

 

5.0

 

 

 

317 Madison Avenue

 

1

 

5.0

 

51

 

88

 

$

22.50

 

21.64

 

$

 

 

 

 

Total/Weighted Average

 

2

 

20.3

 

19,319

 

19,356

 

$

14.04

 

$

17.27

 

$

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

13

 

16.5

 

1,585,664

 

1,805,031

 

$

49.92

 

$

50.27

 

$

50.77

 

8.7

 

 

 

Early Renewals Retail

 

2

 

13.2

 

10,243

 

10,243

 

$

300.48

 

$

276.46

 

$

 

5.2

 

 

 

Early Renewals Storage

 

2

 

20.3

 

19,319

 

19,356

 

$

14.04

 

$

17.27

 

$

 

5.0

 

 

 

Total

 

17

 

16.5

 

1,615,226

 

1,834,630

 

$

50.94

 

$

51.19

 

$

49.96

 

8.6

 

 


(1)

Annual initial base rent.

(2)

Escalated rent is calculated as total annual income less electric charges.

(3)

Average starting office rent excluding new tenants replacing vacancies is $56.02/rsf for 80,161 rentable SF.

 

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $50.18/rsf for 1,885,192 rentable SF.

(4)

Viacom has right to defer portion of free rent.

 

40


 


 

Leasing Activity - Suburban Properties

 

Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Escalated
Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 3/31/12

 

 

 

 

 

1,019,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (2):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

520 White Plains Road

 

1

 

2,069

 

2,069

 

$

25.25

 

 

 

100 Summit Lake Drive

 

1

 

2,042

 

2,042

 

$

27.17

 

 

 

1 Landmark Square

 

2

 

10,748

 

10,748

 

$

35.60

 

 

 

300 Main Street

 

2

 

6,812

 

6,812

 

$

27.55

 

 

 

1010 Washington Boulevard

 

1

 

1,994

 

1,994

 

$

40.22

 

 

 

1055 Washington Boulevard

 

3

 

8,040

 

8,010

 

$

37.07

 

 

 

The Meadows

 

1

 

15,205

 

15,205

 

$

27.00

 

 

 

Jericho Plaza

 

1

 

2,371

 

2,371

 

$

39.01

 

 

 

16 Court Street

 

2

 

22,560

 

22,560

 

$

40.03

 

 

 

Total/Weighted Average

 

14

 

71,841

 

71,811

 

$

34.28

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

Jericho Plaza

 

2

 

780

 

780

 

$

13.13

 

 

 

Total/Weighted Average

 

2

 

780

 

780

 

$

13.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space which became available during the Quarter

 

 

 

 

 

 

 

 

 

Office

 

14

 

71,841

 

71,811

 

$

34.28

 

 

 

Storage

 

2

 

780

 

780

 

$

13.13

 

 

 

 

 

16

 

72,621

 

72,591

 

$

34.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,091,946

 

 

 

 

 

 


(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.

 

41


 


 

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

 

 

 

 

 

1,091,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

115-117 Stevens Avenue

 

1

 

3.2

 

900

 

911

 

$

19.00

 

$

 

$

2.00

 

2.0

 

 

 

100 Summit Lake Drive

 

1

 

3.0

 

2,042

 

2,042

 

$

27.17

 

$

27.17

 

$

5.00

 

1.0

 

 

 

1 Landmark Square

 

3

 

2.1

 

9,866

 

9,866

 

$

32.94

 

$

35.57

 

$

9.62

 

1.8

 

 

 

300 Main Street

 

1

 

3.2

 

1,812

 

1,812

 

$

26.50

 

$

28.31

 

$

1.00

 

 

 

 

1010 Washington Boulevard

 

4

 

3.7

 

4,999

 

4,999

 

$

31.34

 

$

38.06

 

$

9.35

 

2.1

 

 

 

1055 Washington Boulevard

 

3

 

3.6

 

5,760

 

5,760

 

$

31.00

 

$

34.09

 

$

4.51

 

1.3

 

 

 

The Meadows

 

1

 

0.3

 

15,205

 

15,205

 

$

27.00

 

$

27.00

 

$

 

 

 

 

Jericho Plaza

 

1

 

3.0

 

2,371

 

2,371

 

$

33.00

 

$

39.01

 

$

 

 

 

 

16 Court Street

 

1

 

10.2

 

2,545

 

2,557

 

$

27.38

 

$

 

$

21.90

 

2.0

 

 

 

Total/Weighted Average

 

16

 

2.4

 

45,500

 

45,523

 

$

29.43

 

$

31.60

 

$

5.22

 

1.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jericho Plaza

 

2

 

3.0

 

780

 

780

 

$

13.13

 

$

13.13

 

$

 

 

 

 

Total/Weighted Average

 

2

 

3.0

 

780

 

780

 

$

13.13

 

$

13.13

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

16

 

2.4

 

45,500

 

45,523

 

$

29.43

 

$

31.60

 

$

5.22

 

1.0

 

 

 

Storage

 

2

 

3.0

 

780

 

780

 

$

13.13

 

$

13.13

 

$

 

 

 

 

Total

 

18

 

2.5

 

46,280

 

46,303

 

$

29.16

 

$

31.23

 

$

5.13

 

1.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space as of 6/30/12

 

 

 

 

 

1,045,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 5 Int’l Drive

 

1

 

5.8

 

46,032

 

46,032

 

$

24.00

 

$

29.66

 

$

7.00

 

9.0

 

 

 

200 Summit Lake Drive

 

2

 

6.2

 

114,667

 

114,667

 

$

23.02

 

$

31.70

 

$

16.69

 

12.8

 

 

 

680 Washington Boulevard

 

1

 

3.0

 

10,337

 

10,337

 

$

40.00

 

$

39.13

 

$

 

 

 

 

Total/Weighted Average

 

4

 

5.9

 

171,036

 

171,036

 

$

24.31

 

$

31.60

 

$

13.07

 

11.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300 Main Street

 

1

 

1.3

 

14,515

 

14,515

 

$

27.00

 

28.50

 

$

 

 

 

 

16 Court Street

 

1

 

5.0

 

3,100

 

3,134

 

$

170.00

 

150.51

 

$

 

 

 

 

Total/Weighted Average

 

2

 

2.0

 

17,615

 

17,649

 

$

52.39

 

$

50.17

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

4

 

5.9

 

171,036

 

171,036

 

$

24.31

 

$

31.60

 

$

13.07

 

11.0

 

 

 

Early Renewals Retail

 

2

 

2.0

 

17,615

 

17,649

 

$

52.39

 

$

50.17

 

$

 

 

 

 

Total

 

6

 

5.5

 

188,651

 

188,685

 

$

26.94

 

$

33.34

 

$

11.85

 

10.0

 

 


(1)

Annual initial base rent.

(2)

Escalated rent is calculated as total annual income less electric charges.

(3)

Average starting office rent excluding new tenants replacing vacancies is $29.48/rsf for 38,073 rentable SF.

 

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $25.25/rsf for 209,109 rentable SF.

 

42



 

 

 

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)

 

15

 

56,927

 

0.32

%

$

2,619,444

 

$

46.01

 

$

55.31

 

 

 

 

 

 

 

In 2nd Quarter 2012 (1)

 

3

 

25,096

 

0.14

%

$

1,634,976

 

$

65.15

 

$

146.41

 

1

 

13,013

 

0.25

%

$

305,004

 

$

23.44

 

$

25.00

 

In 3rd Quarter 2012

 

25

 

83,067

 

0.47

%

$

4,931,244

 

$

59.36

 

$

56.66

 

1

 

13,672

 

0.27

%

$

886,788

 

$

64.86

 

$

70.00

 

In 4th Quarter 2012

 

30

 

241,466

 

1.36

%

$

12,402,132

 

$

51.36

 

$

53.98

 

6

 

52,860

 

1.03

%

$

3,483,156

 

$

65.89

 

$

69.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

73

 

406,556

 

2.29

%

$

21,587,796

 

$

53.10

 

$

60.42

 

8

 

79,545

 

1.56

%

$

4,674,948

 

$

58.77

 

$

62.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2013

 

27

 

138,648

 

0.78

%

$

9,369,768

 

$

67.58

 

$

64.39

 

1

 

152

 

0.00

%

$

22,512

 

$

148.11

 

$

150.00

 

2nd Quarter 2013

 

39

 

339,274

 

1.91

%

$

22,749,900

 

$

67.05

 

$

60.31

 

 

 

 

 

 

 

3rd Quarter 2013

 

42

 

242,014

 

1.36

%

$

12,786,876

 

$

52.84

 

$

64.53

 

1

 

120

 

0.00

%

$

3,180

 

$

26.50

 

$

30.00

 

4th Quarter 2013

 

32

 

314,667

 

1.77

%

$

18,484,080

 

$

58.74

 

$

65.76

 

2

 

45,510

 

0.89

%

$

2,126,484

 

$

46.73

 

$

68.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2013

 

140

 

1,034,603

 

5.82

%

$

63,390,624

 

$

61.27

 

$

63.50

 

4

 

45,782

 

0.90

%

$

2,152,176

 

$

47.01

 

$

69.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

122

 

1,764,673

 

9.93

%

$

96,954,144

 

$

54.94

 

$

60.83

 

16

 

313,482

 

6.14

%

$

17,891,040

 

$

57.07

 

$

71.11

 

2015

 

121

 

800,213

 

4.50

%

$

40,584,792

 

$

50.72

 

$

55.80

 

19

 

161,282

 

3.16

%

$

9,224,568

 

$

57.20

 

$

65.56

 

2016

 

84

 

1,153,382

 

6.49

%

$

64,090,272

 

$

55.57

 

$

64.33

 

15

 

159,288

 

3.12

%

$

9,240,372

 

$

58.01

 

$

69.23

 

2017

 

92

 

1,736,365

 

9.77

%

$

95,231,640

 

$

54.85

 

$

58.86

 

10

 

120,195

 

2.35

%

$

8,208,564

 

$

68.29

 

$

71.68

 

2018

 

36

 

650,918

 

3.66

%

$

48,512,121

 

$

74.53

 

$

74.48

 

16

 

429,469

 

8.41

%

$

32,588,280

 

$

75.88

 

$

74.55

 

2019

 

25

 

803,678

 

4.52

%

$

47,654,364

 

$

59.30

 

$

62.62

 

4

 

130,575

 

2.56

%

$

9,588,348

 

$

73.43

 

$

74.69

 

2020

 

40

 

2,263,340

 

12.74

%

$

129,084,888

 

$

57.03

 

$

62.98

 

5

 

173,990

 

3.41

%

$

8,849,364

 

$

50.86

 

$

68.21

 

2021

 

44

 

2,314,194

 

13.02

%

$

119,619,394

 

$

51.69

 

$

56.42

 

3

 

61,615

 

1.21

%

$

2,919,840

 

$

47.39

 

$

65.79

 

Thereafter

 

79

 

4,840,520

 

27.24

%

$

251,744,837

 

$

52.01

 

$

59.77

 

14

 

798,930

 

15.64

%

$

39,264,576

 

$

49.15

 

$

53.90

 

 

 

856

 

17,768,442

 

100.00

%

$

978,454,872

 

$

55.07

 

$

60.78

 

114

 

2,474,153

 

48.43

%

$

144,602,076

 

$

58.45

 

$

62.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

2

 

2,634,670

 

51.57

%

$

107,986,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

116

 

5,108,823

 

100.00

%

$

252,588,204

 

 

 

 

 

 


(1)

Includes month to month holdover tenants that expired prior to 6/30/12.

(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 June 30, 2012. Taking rents are typically lower than asking rents and may vary from property to property.

 

43



 

 

 

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

 

122,527

 

4.19

%

$

2,133,048

 

$

17.41

 

$

18.36

 

7

 

64,383

 

2.45

%

$

2,351,904

 

$

36.53

 

$

34.62

 

In 2nd Quarter 2012 (1)

 

1

 

900

 

0.03

%

$

24,348

 

$

27.05

 

$

27.62

 

6

 

77,185

 

2.94

%

$

2,620,284

 

$

33.95

 

$

32.58

 

In 3rd Quarter 2012

 

6

 

51,408

 

1.76

%

$

1,561,560

 

$

30.38

 

$

32.33

 

5

 

20,011

 

0.76

%

$

684,948

 

$

34.23

 

$

33.67

 

In 4th Quarter 2012

 

13

 

82,888

 

2.83

%

$

2,757,384

 

$

33.27

 

$

34.18

 

8

 

93,798

 

3.57

%

$

3,464,076

 

$

36.93

 

$

35.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2012

 

39

 

257,723

 

8.81

%

$

6,476,340

 

$

25.13

 

$

26.27

 

26

 

255,377

 

9.71

%

$

9,121,212

 

$

35.72

 

$

34.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Quarter 2013

 

10

 

190,302

 

6.51

%

$

6,011,292

 

$

31.59

 

$

26.25

 

4

 

4,570

 

0.17

%

$

342,660

 

$

74.98

 

$

69.20

 

2nd Quarter 2013

 

12

 

48,199

 

1.65

%

$

1,800,996

 

$

37.37

 

$

33.31

 

9

 

55,553

 

2.11

%

$

1,620,456

 

$

29.17

 

$

26.96

 

3rd Quarter 2013

 

12

 

50,159

 

1.72

%

$

1,699,644

 

$

33.89

 

$

33.33

 

3

 

13,243

 

0.50

%

$

472,872

 

$

35.71

 

$

33.51

 

4th Quarter 2013

 

4

 

25,987

 

0.89

%

$

979,728

 

$

37.70

 

$

43.34

 

6

 

15,924

 

0.61

%

$

517,428

 

$

32.49

 

$

28.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2013

 

38

 

314,647

 

10.76

%

$

10,491,660

 

$

33.34

 

$

29.87

 

22

 

89,290

 

3.40

%

$

2,953,416

 

$

33.08

 

$

30.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

38

 

288,513

 

9.87

%

$

9,442,980

 

$

32.73

 

$

30.87

 

31

 

302,318

 

11.50

%

$

10,820,004

 

$

35.79

 

$

32.73

 

2015

 

43

 

309,343

 

10.58

%

$

10,178,424

 

$

32.90

 

$

31.74

 

21

 

141,719

 

5.39

%

$

4,437,192

 

$

31.31

 

$

32.46

 

2016

 

47

 

689,496

 

23.58

%

$

21,166,212

 

$

30.70

 

$

32.89

 

9

 

102,588

 

3.90

%

$

4,179,174

 

$

40.74

 

$

32.78

 

2017

 

24

 

107,320

 

3.67

%

$

3,396,348

 

$

31.65

 

$

31.95

 

8

 

60,370

 

2.30

%

$

2,298,480

 

$

38.07

 

$

33.04

 

2018

 

16

 

162,135

 

5.54

%

$

5,581,164

 

$

34.42

 

$

34.94

 

4

 

61,523

 

2.34

%

$

2,292,672

 

$

37.27

 

$

32.93

 

2019

 

13

 

274,717

 

9.39

%

$

8,139,984

 

$

29.63

 

$

30.11

 

6

 

38,432

 

1.46

%

$

1,398,456

 

$

36.39

 

$

34.62

 

2020

 

11

 

234,319

 

8.01

%

$

7,134,900

 

$

30.45

 

$

33.19

 

8

 

1,436,236

 

54.62

%

$

40,820,568

 

$

28.42

 

$

37.49

 

2021

 

8

 

142,281

 

4.87

%

$

3,498,900

 

$

24.59

 

$

27.07

 

5

 

37,662

 

1.43

%

$

1,296,540

 

$

34.43

 

$

33.20

 

Thereafter

 

13

 

143,981

 

4.92

%

$

5,377,296

 

$

37.35

 

$

36.64

 

7

 

103,985

 

3.95

%

$

3,405,054

 

$

32.75

 

$

27.75

 

 

 

290

 

2,924,475

 

100.00

%

$

90,884,208

 

$

31.08

 

$

31.40

 

147

 

2,629,500

 

100.00

%

$

83,022,768

 

$

31.57

 

$

35.22

 

 


(1)          Includes month to month holdover tenants that expired prior to 6/30/12.

(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 June 30, 2012. Taking rents are typically lower than asking rents and may vary from property to property.

 

44



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable SF

 

at acquisition

 

6/30/2012

 

Price ($’s) (1)

 

1998 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-98

 

420 Lexington Avenue

 

Operating Sublease

 

Grand Central

 

1,188,000

 

83.0

 

89.6

 

$

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

 

95.2

 

$

192,000,000

 

 

 

 

 

 

 

 

 

834,000

 

 

 

 

 

$

192,000,000

 

2001 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun-01

 

317 Madison Avenue

 

Fee Interest

 

Grand Central

 

450,000

 

95.0

 

80.6

 

$

105,600,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of JV Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

Sep-01

 

1250 Broadway - 49.9% JV (2)

 

Fee Interest

 

Penn Station

 

670,000

 

97.7

 

N/A

 

$

126,500,000

 

 

 

 

 

 

 

 

 

1,120,000

 

 

 

 

 

$

232,100,000

 

2002 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

May-02

 

1515 Broadway - 55% JV

 

Fee Interest

 

Times Square

 

1,750,000

 

98.0

 

100.0

 

$

483,500,000

 

 

 

 

 

 

 

 

 

1,750,000

 

 

 

 

 

$

483,500,000

 

2003 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-03

 

220 East 42nd Street

 

Fee Interest

 

Grand Central

 

1,135,000

 

91.9

 

94.8

 

$

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

 

94.1

 

$

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

 

98.7

 

$

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

 

88.7

 

$

210,000,000

 

Jun-06

 

609 Fifth Avenue

 

Fee Interest

 

Midtown

 

160,000

 

98.5

 

85.2

 

$

182,000,000

 

Dec-06

 

485 Lexington Avenue - remaining 70%

 

Fee Interest

 

Grand Central

 

 

 

 

94.1

 

$

578,000,000

 

Dec-06

 

800 Third Avenue - 42.95% JV

 

Fee Interest

 

Grand Central North

 

526,000

 

96.9

 

86.3

 

$

285,000,000

 

 

 

 

 

 

 

 

 

1,273,400

 

 

 

 

 

$

1,520,000,000

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

Reckson - NYC Portfolio

 

Fee Interests / Leasehold Interest

 

Various

 

5,612,000

 

98.3

 

95.2

 

$

3,679,530,000

 

Apr-07

 

331 Madison Avenue

 

Fee Interest

 

Grand Central

 

114,900

 

97.6

 

97.4

 

$

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

 

98.7

 

$

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

 

East Side

 

303,515

 

93.6

 

70.4

 

$

193,000,000

 

Aug-10

 

125 Park Avenue

 

Fee Interest

 

Grand Central

 

604,245

 

99.1

 

73.8

 

$

330,000,000

 

 

 

 

 

 

 

 

 

1,955,260

 

 

 

 

 

$

704,600,000

 

2011 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-11

 

521 Fifth Avenue - remaining 49.9%

 

Leasehold Interest

 

Midtown

 

460,000

 

80.7

 

88.7

 

$

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

 

77.7

 

$

85,570,000

 

May-11

 

280 Park Avenue - 49.5% JV

 

Fee Interest

 

Park Avenue

 

1,219,158

 

78.2

 

54.0

 

$

1,110,000,000

 

Nov-11

 

180 Maiden Lane - 49.9% JV

 

Fee Interest

 

Financial East

 

1,090,000

 

97.7

 

97.7

 

$

425,680,000

 

Nov-11

 

51 East 42nd Street

 

Fee Interest

 

Grand Central

 

142,000

 

95.5

 

95.5

 

$

80,000,000

 

 

 

 

 

 

 

 

 

4,866,158

 

 

 

 

 

$

3,156,950,000

 

2012 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-12

 

10 East 53rd Street - 55% JV

 

Fee Interest

 

Plaza District

 

354,300

 

91.9

 

91.9

 

$

252,500,000

 

Jun-12

 

304 Park Avenue South

 

Fee Interest

 

Midtown South

 

215,000

 

95.8

 

95.8

 

$

135,000,000

 

 

 

 

 

 

 

 

 

569,300

 

 

 

 

 

$

 387,500,000

 

 


(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.)

 

45



 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable SF

 

at acquisition

 

6/30/2012

 

Price ($’s) (1)

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

300 Main Street

 

Fee Interest

 

Stamford, Connecticut

 

130,000

 

92.5

 

84.9

 

$

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

 

84.5

 

$

490,750,000

 

Jan-07

 

Reckson - Westchester Portfolio

 

Fee Interests / Leasehold Interest

 

Westchester

 

2,346,100

 

90.6

 

81.4

 

$

570,190,000

 

Apr-07

 

Jericho Plazas - 20.26% JV

 

Fee Interest

 

Jericho, New York

 

640,000

 

98.4

 

95.2

 

$

210,000,000

 

Jun-07

 

1010 Washington Boulevard

 

Fee Interest

 

Stamford, Connecticut

 

143,400

 

95.6

 

53.6

 

$

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

 

81.1

 

$

107,500,000

 

Aug-07

 

150 Grand Street

 

Fee Interest

 

White Plains, Westchester

 

85,000

 

52.9

 

33.0

 

$

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

 

6/30/2012

 

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

 

0.0

 

$

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

 

 

8.1

 

$

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

 

14.4

 

$

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 - 80%

 

Fee Interests / Leasehold Interest

 

Plaza District, Upper East Side

 

489,882

 

95.1

 

95.8

 

$

193,000,000

 

Jan-12

 

724 Fifth Avenue - 50%

 

Fee Interest

 

Plaza District

 

65,010

 

92.9

 

91.6

 

$

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

 

$

46,000,000

 

$

3,538

 

Feb-12

 

292 Madison Avenue

 

Fee Interest

 

Grand Central South

 

 

 

203,800

 

$

85,000,000

 

$

417

 

Apr-12

 

379 West Broadway

 

Leasehold Interest

 

Cast Iron/Soho

 

 

 

62,006

 

$

48,500,000

 

$

782

 

Jun-12

 

717 Fifth Avenue (5)

 

Fee Interest

 

Midtown/Plaza District

 

 

 

119,550

 

$

617,583,774

 

$

5,166

 

 

 

 

 

 

 

 

 

 

 

398,356

 

$

797,083,774

 

 

 

 


(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.

(5) Company sold 50% of its remaining interest after a promote. The Company retained a 10.92% interest in the property.

 

46


 


 

 

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 East 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 West 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.

 

47



 

 

 

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

 

48



 

 

 

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

 

David Toti

 

(212) 915-1219

 

dtoti@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

Deutsche Bank

 

John Perry

 

(212) 250-4912

 

john.perry@db.com

Goldman Sachs & Co.

 

Andrew Rosivach

 

(212) 902-2796

 

andrew.rosivach@gs.com

Green Street Advisors

 

Michael Knott

 

(949) 640-8780

 

mknott@greenstreetadvisors.com

ISI Group

 

Steve Sakwa

 

(212) 446-9462

 

ssakwa@isigrp.com

Jefferies & Company

 

Tayo Okusanya

 

(212) 336-7076

 

tokusanya@jefferies.com

JMP Securities

 

Mitchell Germain

 

(212) 906-3546

 

mgermain@jmpsecurities.com

JP Morgan Securities, Inc.

 

Anthony Paolone

 

(212) 622-6682

 

anthony.paolone@jpmorgan.com

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.

 

49



 

 

 

SUPPLEMENTAL DEFINITIONS

 

 

 

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

 

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).

 

50