UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
October 23, 2006
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
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition
Following the issuance of a press release on October 23, 2006 announcing the Companys results for the third quarter ended September 30, 2006, the Company intends to make available supplemental information regarding the Companys operations that is too voluminous for a press release. The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.
The information (including exhibits 99.1 and 99.2) being furnished pursuant to this Item 2.02 Results of Operations and Financial Condition shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934 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 Exchange Act regardless of any general incorporation language in such filing.
Item 7.01. Regulation FD Disclosure
As discussed in Item 2.02 above, on October 23, 2006, the Company issued a press release announcing its results for the third quarter ended September 30, 2006.
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 Securities Exchange Act of 1934 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 Exchange Act regardless of any general incorporation language in such filing. This information will not be deemed an admission as to the materiality of such information that is required to be disclosed solely by Regulation FD.
Item 8.01. Other Events
SL Green announced that it had made an investment in 717 Fifth Avenue which is evidenced by loans totaling $46.0 million and an option to acquire up to 33% of the ownership interests in the property.
SL Green announced that it had made an investment in 720 Fifth Avenue which is evidenced by a $35.0 million loan and a 25% interest in the cash flow from the property, together with an option to acquire a 25% ownership interest at loan maturity.
SL Green also announced today that its venture with Sutton had entered into a major lease with Apple Computer Inc. at its West 34th Street redevelopment project.
The Company also announced that due to the achievement of certain performance hurdles, its economic interest in 1250 Broadway Realty Corp. had increased from 55.0% to 67.5%.
A copy of the press releases announcing these transactions are attached hereto as Exhibits 99.3 and 99.4 and are incorporated herein by reference.
2
Item 9.01. Financial Statements and Exhibits
(c) Exhibits
99.1 Press Release regarding third quarter earnings.
99.2 Supplemental package.
99.3 Press release regarding retail investments and leasing activity.
99.4 Press release regarding increased economic ownership in 1250 Broadway.
NON-GAAP Supplemental Financial Measures
Funds from Operations (FFO)
FFO is a widely recognized measure of REIT performance. We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do. The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002 defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. We present FFO because we consider it an important supplemental measure of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITS, particularly those that own and operate commercial office properties. We also use FFO as one of several criteria to determine performance-based bonuses for members of our senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Companys ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.
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
3
activities, provides investors with an additional indicator of the Companys 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.
The Company presents same-store net operating income on a cash and GAAP basis because the Company believes that it provides investors with useful information regarding the operating performance of properties that are comparable for the periods presented. For properties owned since January 1, 2005, the Company determines net operating income by subtracting property operating expenses and ground rent from recurring rental and tenant reimbursement revenues. Same-store net operating income is not an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.
Debt to Market Capitalization Ratio
The Company presents the ratio of debt to market capitalization as a measure of the Companys leverage position relative to the Companys estimated market value. The Companys estimated market value is based upon the quarter-end trading price of the Companys common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Companys preferred equity. This ratio is presented on a consolidated basis and a combined basis. The combined debt to market capitalization includes the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture debt. The Company believes this ratio may provide investors with another measure of the Companys current leverage position. The debt to market capitalization ratio should be used as one measure of the Companys leverage position, and this measure is commonly used in the REIT sector; however, this may not be comparable to other REITs that do not compute in the same manner. The debt to market capitalization ratio does not represent the Companys borrowing capacity and should not be considered an alternative measure to the Companys current lending arrangements.
Coverage Ratios
The Company presents fixed charge and interest coverage ratios to provide a measure of the Companys financial flexibility to service current debt amortization, interest expense and ground rent from current cash net operating income. These coverage ratios are provided on both a consolidated and combined basis. The combined coverage ratios include the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture fixed charges and cash net operating income. These coverage ratios represent a common measure of the Companys ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).
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/ Gregory F. Hughes |
|
|
Gregory F. Hughes |
|
|
Chief Financial Officer |
|
|
|
|
|
|
|
Date: October 24, 2006 |
|
5
Exhibit 99.1
CONTACT
Gregory F. Hughes
Chief Financial Officer
(212) 594-2700
or
Heidi Gillette
Investor Relations
(212) 216-1601
SL GREEN REALTY CORP. REPORTS
Third Quarter Highlights
Entered into a definitive agreement to acquire Reckson Associates Realty Corp. (NYSE: RA) for approximately $6.0 billion. Simultaneously entered into an agreement to sell approximately $2.1 billion of Reckson assets. Acquisition includes 5 Manhattan properties totaling approximately 4.2 million square feet.
Increased average office starting rents by 25.8% over previously fully escalated rents reflecting continued growth in rents for office leases signed during the third quarter.
Signed 56 office leases totaling 586,000 square feet during the third quarter.
Finished the quarter at 96.1% occupancy, up from 95.9% at the end of the second quarter.
Recognized combined same-store GAAP NOI growth of 7.5% during the third quarter.
Closed on previously announced sales of 286 and 290 Madison Avenue and 1140 Avenue of the Americas which generated gains on sale of $94.6 million, or $2.02 per share.
Formed Belmont Insurance Company, an insurance captive to have the ability to self-insure certain risks of SL Green.
Originated $32.5 million of structured finance investments with an initial yield of 11.69%.
Received $9.5 million in dividends and fees from our investment in, and management arrangements with, Gramercy (NYSE: GKK), including a $1.8 million incentive fee earned during the quarter.
FFO for the nine months ended September 30, 2006 was $3.42 per share, an 8.9% increase over the same period in 2005, which was $3.14 per share. FFO for the third quarter ended September 30, 2006 was the same as for the same quarter in 2005, but was 35.8% higher when excluding a $10.8 million incentive fee earned in the third quarter of 2005.
1
New York, NY, October 23, 2006 - SL Green Realty Corp. (NYSE: SLG) today reported funds from operations available to common stockholders, or FFO, of $55.5 million, or $1.13 per share, for the third quarter ended September 30, 2006, consistent with the same quarter in 2005. The results for 2005 included an incentive fee of $10.8 million ($0.24 per share). Excluding the incentive fee, FFO for the quarter ended September 30, 2006 would have increased approximately 35.8% over the same quarter in 2005. The Company also reported FFO of $3.42 per share for the nine months ended September 30, 2006, an 8.9% increase over the same period in 2005, which was $3.14 per share.
Net income available to common stockholders totaled $118.7 million, or $2.53 per share for the third quarter and $171.5 million, or $3.78 per share for the nine months ended September 30, 2006, an increase of $81.4 million and $54.8 million over the respective periods in 2005. 2006 year-to-date results include gains on sale of $2.08 per share compared to gains on sale of $1.04 per share in 2005.
All per share amounts are presented on a diluted basis.
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
||||||||
(In Millions except per share) |
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Funds from operations |
|
$ |
55.5 |
|
$ |
51.7 |
|
$ |
163.1 |
|
$ |
142.6 |
|
per share (diluted) |
|
$ |
1.13 |
|
$ |
1.13 |
|
$ |
3.42 |
|
$ |
3.14 |
|
Net income |
|
$ |
118.7 |
|
$ |
37.3 |
|
$ |
171.5 |
|
$ |
116.7 |
|
per share (diluted) |
|
$ |
2.53 |
|
$ |
0.87 |
|
$ |
3.78 |
|
$ |
2.72 |
|
Operating and Leasing Activity
For the third quarter of 2006, the Company reported revenues and EBITDA of $138.4 million and $75.3 million, respectively, increases of $22.8 million (or 19.7%) and $6.6 million (or 9.6%), respectively, over the same period in 2005, largely due to strong leasing activity at 625 Madison Avenue and 750 Third Avenue as well as the acquisitions in 2005 and 2006, including 28 West 44th Street (February 2005), an additional interest in 19 West 44th Street (June 2005), 521 Fifth Avenue (March 2006), 609 Fifth Avenue (June 2006) and an investment in 717 Fifth Avenue (September 2006). Same-store GAAP NOI on a combined basis increased by 7.5% for the third quarter when compared to the same quarter in 2005, with the wholly-owned properties increasing 11.1% to $45.3 million during the third quarter and the joint venture properties increasing by 1.5% to $24.9 million.
Average starting office rents of $62.67 per rentable square foot for the third quarter represented a 25.8% increase over the previously fully escalated rents.
Occupancy for the portfolio increased from 95.9% at June 30, 2006 to 96.1% at September 30, 2006. During the quarter, the Company signed 62 leases totaling 649,000 square feet, with 56 leases and 586,000 square feet representing office leases.
Significant leasing activities during the third quarter included:
Expansion and renewal with Morgan Stanley and Co., Inc. for approximately 214,136 square feet at 1221 Avenue of the Americas.
2
New lease with Equinox for approximately 52,120 square feet at One Park Avenue.
Commencement of lease with Allen and Overy for approximately 45,295 square feet at 1221 Avenue of the Americas.
Expansion with Viacom International for approximately 34,563 square feet at 1515 Broadway.
Expansion and renewal with Paychex of NY for approximately 24,600 square feet at 1250 Broadway.
Real Estate Investment Activity
During the third quarter of 2006, the Company announced new investments totaling approximately $6.2 billion.
Investment activity announced during the third quarter included:
In August 2006, the Company announced that it had entered into an agreement to acquire Reckson Associates Realty Corp. for approximately $6.0 billion. The transaction includes the acquisition of thirty properties encompassing approximately 9.2 million square feet, of which 5 properties encompassing approximately 4.2 million square feet are located in Manhattan. The transaction, which is subject to approval by the Reckson shareholders as well as customary closing conditions, is scheduled to close in the first quarter of 2007. Simultaneously, the Company also announced that it had entered into an agreement to sell approximately $2.1 billion of the Reckson assets to an asset purchasing venture which includes certain members of Recksons senior management as well as Marathon Asset Management LLC. Additional details on the transaction can be found in the Registration Statement filed on Form S-4 which was declared effective by the Securities and Exchange Commission in October 2006.
During the third quarter of 2006, SL Green also closed on the previously announced sales of 286 Madison Avenue, 290 Madison Avenue and 1140 Avenue of the Americas. The properties, which encompass approximately 340,000 square feet, were sold for an aggregate of $160.5 million. These asset sales generated gains of approximately $94.6 million, or $2.02 per share.
In July 2006, the Company sold 2.5 million shares of its common stock for net proceeds, after deducting underwriting discounts, commissions and transaction expenses, of approximately $268.5 million.
In anticipation of the closing of the Reckson acquisition, the Company has received approximately $2.1 billion of financing commitments. The Company entered into a $150.0 million forward-starting swap in order to reduce the Companys exposure to floating rate debt upon consummation of the Reckson transaction. The balance of the purchase price is expected to be funded through the issuance of approximately 9 million shares of SL Green common stock, and the assumption of Recksons existing debt.
3
In October 2006, the Company formed Belmont Insurance Company, an insurance captive. The captive, which received licensing from the New York State Insurance Department, was formed to insure a portion of certain risks of SL Green. It is currently licensed to write up to $100 million of coverage for SL Green.
Green Loan Services LLC (GLS), an affiliate of SL Green Realty Corp., has been designated a Special Servicer by Standard & Poors. Established in 2005 to serve as the Special Servicer for Gramercy Real Estate CDO 2005-1 Ltd., the first CDO issued by Gramercy Capital Corp. (NYSE: GKK), GLS services owned-loan portfolios acquired through SL Greens and Gramercys structured finance businesses, and also provides servicing work emanating from SL Greens third-party investor relationships. In addition, GLS acts as the Special Servicer for six large CMBS loans secured by Manhattan office properties in which SL Green owns the B notes.
Structured Finance Activity
The Companys structured finance investments totaled $347.6 million on September 30, 2006, an increase of $13.6 million over the balance at June 30, 2006. The structured finance investments currently have a weighted average maturity of 6.9 years. The weighted average yield for the quarter ended September 30, 2006 was 10.32%, consistent with the yield for the quarter ended June 30, 2006.
During the third quarter 2006, the Company originated $32.5 million of structured finance investments with an initial yield of 11.69%. In addition, the Company received redemptions totaling approximately $19.2 million that were yielding 10.97%.
Investment In Gramercy Capital Corp.
At September 30, 2006, the book value of the Companys investment in Gramercy totaled $117.2 million. Fees earned from various arrangements between the Company and Gramercy totaled approximately $6.2 million for the quarter ended September 30, 2006, including an incentive fee of $1.8 million earned as a result of Gramercys FFO (as defined in the organizational documents of Gramercy) exceeding the 9.5% annual return on equity performance threshold. For the nine months ended September 30, 2006, the Company earned $16.4 million in fees from Gramercy. The Companys share of FFO generated from its investment in Gramercy totaled approximately $4.1 million and $11.0 million for the three and nine months ended September 30, 2006, respectively, compared to $2.6 million and $5.9 million for the same periods in the prior year.
The Companys marketing, general and administrative, or MG&A, expenses include the consolidation of the expenses of its subsidiary GKK Manager LLC, the entity which manages and advises Gramercy. For the quarter ended September 30, 2006, the Companys MG&A includes approximately $2.2 million of costs associated with Gramercy. MG&A for this quarter also includes approximately $0.4 million of expense associated with the Companys 2006 outperformance plan.
Dividends
During the third quarter of 2006, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
$0.60 per share of common stock. Dividends were paid on October 13, 2006 to stockholders of record on the close of business on September 29, 2006.
4
$0.4766 and $0.4922 per share on the Companys Series C and D Preferred Stock, respectively, for the period July 15, 2006 through and including October 14, 2006. Distributions were made on October 13, 2006 to stockholders of record on the close of business on September 29, 2006. Distributions reflect regular quarterly distributions, which are the equivalent of an annualized distribution of $1.90625 and $1.96875, respectively.
Management
SL Green also announced that Chief Operating Officer Gerard T. Nocera is leaving the Company, effective November 30, 2006.
Mr. Nocera has been with the SL Green organization since 1991 serving as Executive Vice President-Director of Leasing with SL Green Properties until 1997, and then with SL Green Realty Corp. until 2004 when he was named COO. In his most recent position, he has overseen all redevelopment projects and leasing programs during a period in which the Company has successfully acquired, repositioned and leased up a substantial number of properties and has grown rapidly.
Marc Holliday, President & CEO commented, Gerry Nocera was here from the start of SL Greens rise to the top of the New York City office market. He made a great many key contributions to the Companys growth and financial success over the years. We are grateful to Gerry for what he has done and we wish him great success in his future endeavors.
Mr. Noceras responsibilities will be assumed by members of the Companys senior management team until a successor is named.
Conference Call and Audio Webcast
The Companys executive management team, led by Marc Holliday, President and Chief Executive Officer, will host a conference call and audio web cast on Tuesday, October 24, 2006 at 2:00 p.m. ET to discuss third quarter financial results. The conference call may be accessed by dialing (866) 825-1692 Domestic or (617) 213-8059 International. No pass code is required. The live conference will be simultaneously broadcast in a listen-only mode on the Companys web site at www.slgreen.com.
A replay of the call will be available through Tuesday, October 31, 2006 by dialing (888) 286-8010 Domestic or (617) 801-6888 International, using pass code 64785608.
Supplemental Information
The Supplemental Package outlining third quarter 2006 financial results will be available prior to the quarterly conference call on the Companys website.
5
Company Profile
SL Green Realty Corp. is a self-administered and self-managed real estate investment trust, or REIT, that predominantly acquires, owns, repositions and manages a portfolio of Manhattan office properties. The Company is the only publicly held REIT that specializes exclusively in this niche. As of September 30, 2006, the Company owned 27 office properties totaling 18.4 million square feet. The Companys retail space ownership totals approximately 300,000 square feet at eight properties.
To be added to the Companys distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212-216-1601.
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 (net income) can be found on pages 7 and 9 of this release and in the Companys Supplemental Package.
Forward-looking Information
This press release contains forward-looking information based upon the Companys current best judgment and expectations. Actual results could vary from those presented herein. The risks and uncertainties associated with forward-looking information in this release include the strength of the commercial office real estate markets in New York, competitive market conditions, unanticipated administrative costs, 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, and other factors, which are beyond the Companys control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Companys filing with the Securities and Exchange Commission.
6
SL GREEN REALTY CORP.
STATEMENTS OF OPERATIONS-UNAUDITED
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Revenue: |
|
|
|
|
|
|
|
|
|
||||
Rental revenue, net |
|
$ |
93,233 |
|
$ |
72,575 |
|
$ |
263,904 |
|
$ |
210,972 |
|
Escalations & reimbursement revenues |
|
19,891 |
|
15,474 |
|
51,171 |
|
39,553 |
|
||||
Preferred equity and investment income |
|
15,714 |
|
10,652 |
|
46,499 |
|
33,723 |
|
||||
Other income |
|
9,517 |
|
16,897 |
|
30,892 |
|
29,805 |
|
||||
Total revenues |
|
138,355 |
|
115,598 |
|
392,466 |
|
314,053 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Equity in net income from unconsolidated joint ventures |
|
9,679 |
|
13,250 |
|
30,244 |
|
38,643 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Expenses: |
|
|
|
|
|
|
|
|
|
||||
Operating expenses |
|
34,920 |
|
27,213 |
|
93,662 |
|
72,529 |
|
||||
Ground rent |
|
4,846 |
|
4,835 |
|
14,687 |
|
14,089 |
|
||||
Real estate taxes |
|
19,101 |
|
14,638 |
|
56,613 |
|
43,553 |
|
||||
Marketing, general and administrative |
|
13,829 |
|
13,418 |
|
40,072 |
|
32,250 |
|
||||
Total expenses |
|
72,696 |
|
60,104 |
|
205,034 |
|
162,421 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Earnings Before Interest, Depreciation and Amortization (EBITDA) |
|
75,338 |
|
68,744 |
|
217,676 |
|
190,275 |
|
||||
Interest expense |
|
24,764 |
|
20,580 |
|
66,515 |
|
57,253 |
|
||||
Amortization of deferred financing costs |
|
1,140 |
|
1,887 |
|
3,096 |
|
3,586 |
|
||||
Depreciation and amortization |
|
19,289 |
|
14,763 |
|
53,493 |
|
42,779 |
|
||||
Net income from Continuing Operations |
|
30,145 |
|
31,514 |
|
94,572 |
|
86,657 |
|
||||
Income from Discontinued Operations, net of minority interests |
|
1,595 |
|
1,415 |
|
4,497 |
|
4,530 |
|
||||
Gain on sale of Discontinued Operations, net of minority interests |
|
94,631 |
|
|
|
94,410 |
|
33,856 |
|
||||
Equity in net gain on sale of interest in unconsolidated joint venture |
|
|
|
11,550 |
|
|
|
11,550 |
|
||||
Minority interests |
|
(2,713 |
) |
(2,180 |
) |
(7,092 |
) |
(4,979 |
) |
||||
Preferred stock dividends |
|
(4,969 |
) |
(4,969 |
) |
(14,906 |
) |
(14,906 |
) |
||||
Net income available to common shareholders |
|
$ |
118,689 |
|
$ |
37,330 |
|
$ |
171,481 |
|
$ |
116,708 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share (Basic) |
|
$ |
2.62 |
|
$ |
0.89 |
|
$ |
3.92 |
|
$ |
2.80 |
|
Net income per share (Diluted) |
|
$ |
2.53 |
|
$ |
0.87 |
|
$ |
3.78 |
|
$ |
2.72 |
|
|
|
|
|
|
|
|
|
|
|
||||
Funds From Operations (FFO) |
|
|
|
|
|
|
|
|
|
||||
FFO per share (Basic) |
|
$ |
1.17 |
|
$ |
1.16 |
|
$ |
3.54 |
|
$ |
3.23 |
|
FFO per share (Diluted) |
|
$ |
1.13 |
|
$ |
1.13 |
|
$ |
3.42 |
|
$ |
3.14 |
|
|
|
|
|
|
|
|
|
|
|
||||
FFO Calculation: |
|
|
|
|
|
|
|
|
|
||||
Net income from continuing operations |
|
$ |
30,145 |
|
$ |
31,514 |
|
$ |
94,572 |
|
$ |
86,657 |
|
Add: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
19,289 |
|
14,763 |
|
53,493 |
|
42,779 |
|
||||
FFO from Discontinued Operations |
|
1,674 |
|
2,054 |
|
5,447 |
|
6,403 |
|
||||
FFO adjustment for Joint Ventures |
|
9,648 |
|
8,549 |
|
25,241 |
|
22,282 |
|
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Dividend on perpetual preferred stock |
|
(4,969 |
) |
(4,969 |
) |
(14,906 |
) |
(14,906 |
) |
||||
Depreciation of non-real estate assets |
|
(240 |
) |
(207 |
) |
(747 |
) |
(577 |
) |
||||
FFO before minority interests BASIC and DILUTED |
|
$ |
55,547 |
|
$ |
51,704 |
|
$ |
163,100 |
|
$ |
142,638 |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic ownership interest |
|
|
|
|
|
|
|
|
|
||||
Weighted average REIT common shares for net income per share |
|
45,277 |
|
41,923 |
|
43,784 |
|
41,674 |
|
||||
Weighted average partnership units held by minority interests |
|
2,218 |
|
2,503 |
|
2,253 |
|
2,516 |
|
||||
Basic weighted average shares and units outstanding for FFO per share |
|
47,495 |
|
44,426 |
|
46,037 |
|
44,190 |
|
||||
Diluted ownership interest |
|
|
|
|
|
|
|
|
|
||||
Weighted average REIT common share and common share equivalents |
|
46,997 |
|
43,170 |
|
45,465 |
|
42,910 |
|
||||
Weighted average partnership units held by minority interests |
|
2,218 |
|
2,504 |
|
2,253 |
|
2,516 |
|
||||
Diluted weighted average shares and units outstanding |
|
49,215 |
|
45,674 |
|
47,718 |
|
45,426 |
|
7
SL GREEN REALTY CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in Thousands)
|
|
September 30, |
|
December 31, |
|
||
|
|
(Unaudited) |
|
|
|
||
Assets |
|
|
|
|
|
||
Commercial real estate properties, at cost: |
|
|
|
|
|
||
Land and land interests |
|
$ |
349,073 |
|
$ |
288,239 |
|
Buildings and improvements |
|
1,671,234 |
|
1,440,584 |
|
||
Building leasehold and improvements |
|
705,900 |
|
481,891 |
|
||
Property under capital lease |
|
12,208 |
|
12,208 |
|
||
|
|
2,738,415 |
|
2,222,922 |
|
||
Less accumulated depreciation |
|
(253,136 |
) |
(219,295 |
) |
||
|
|
2,485,279 |
|
2,003,627 |
|
||
Assets held for sale |
|
121,962 |
|
|
|
||
Cash and cash equivalents |
|
176,444 |
|
24,104 |
|
||
Restricted cash |
|
227,482 |
|
60,750 |
|
||
Tenant and other receivables, net of allowance of $12,608 and $9,681 in 2006 and 2005, respectively |
|
32,037 |
|
23,722 |
|
||
Related party receivables |
|
9,563 |
|
7,707 |
|
||
Deferred rents receivable, net of allowance of $10,298 and $8,698 in 2006 and 2005, respectively |
|
85,242 |
|
75,294 |
|
||
Structured finance investments, net of discount of $2,027 and $1,537 in 2006 and 2005, respectively |
|
347,558 |
|
400,076 |
|
||
Investments in unconsolidated joint ventures |
|
549,040 |
|
543,189 |
|
||
Deferred costs, net |
|
74,223 |
|
79,428 |
|
||
Other assets |
|
117,976 |
|
91,880 |
|
||
Total assets |
|
$ |
4,226,806 |
|
$ |
3,309,777 |
|
|
|
|
|
|
|
||
Liabilities and Stockholders Equity |
|
|
|
|
|
||
Mortgage notes payable |
|
$ |
1,255,325 |
|
$ |
885,252 |
|
Revolving credit facility |
|
|
|
32,000 |
|
||
Term loans |
|
525,000 |
|
525,000 |
|
||
Accrued interest |
|
9,353 |
|
7,711 |
|
||
Accounts payable and accrued expenses |
|
96,741 |
|
87,390 |
|
||
Deferred revenue/gain |
|
63,358 |
|
25,691 |
|
||
Capitalized lease obligation |
|
16,359 |
|
16,260 |
|
||
Deferred land lease payable |
|
16,782 |
|
16,312 |
|
||
Dividend and distributions payable |
|
33,247 |
|
31,103 |
|
||
Security deposits |
|
28,368 |
|
24,556 |
|
||
Liabilities related to assets held for sale |
|
95,379 |
|
|
|
||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
|
100,000 |
|
100,000 |
|
||
Total liabilities |
|
2,239,912 |
|
1,751,275 |
|
||
Commitments and contingencies |
|
|
|
|
|
||
Minority interest in other partnerships |
|
56,929 |
|
25,012 |
|
||
Minority interest in operating partnership |
|
71,910 |
|
74,049 |
|
||
Stockholders Equity |
|
|
|
|
|
||
7.625% Series C perpetual preferred shares, $0.01 per value, $25.00 liquidation preference, 6,300 issued and outstanding at September 30, 2006 and December 31, 2005, respectively |
|
151,981 |
|
151,981 |
|
||
7.875% Series D perpetual preferred shares, $0.01 per value, $25.00 liquidation preference, 4,000 issued and outstanding at September 30, 2006 and December 31, 2005, respectively |
|
96,321 |
|
96,321 |
|
||
Common stock, $0.01 par value 100,000 shares authorized, 45,774 and 42,456 issued and outstanding at September 30, 2006 and December 31, 2005, respectively |
|
458 |
|
425 |
|
||
Additional paid - in capital |
|
1,268,491 |
|
959,858 |
|
||
Accumulated other comprehensive income |
|
13,060 |
|
15,316 |
|
||
Retained earnings |
|
327,744 |
|
235,540 |
|
||
Total stockholders equity |
|
1,858,055 |
|
1,459,441 |
|
||
Total liabilities and stockholders equity |
|
$ |
4,226,806 |
|
$ |
3,309,777 |
|
8
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
September 30, |
|
||||
|
|
2006 |
|
2005 |
|
||
Operating Data: (1) |
|
|
|
|
|
||
Net rentable area at end of period (in 000s) |
|
18,440 |
|
18,159 |
|
||
Portfolio percentage leased at end of period |
|
96.1 |
% |
96.0 |
% |
||
Same-Store percentage leased at end of period |
|
96.9 |
% |
96.0 |
% |
||
Number of properties in operation |
|
27 |
|
28 |
|
||
|
|
|
|
|
|
||
Office square feet leased during quarter (rentable) |
|
586,000 |
|
342,000 |
|
||
Average mark-to-market percentage-office |
|
25.8 |
% |
5.1 |
% |
||
Average starting cash rent per rentable square foot-office |
|
$ |
62.67 |
|
$ |
43.79 |
|
(1) Includes wholly owned and joint venture properties.
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Earnings before interest, depreciation and amortization (EBITDA): |
|
$ |
75,338 |
|
$ |
68,744 |
|
$ |
217,676 |
|
$ |
190,275 |
|
Add: |
|
|
|
|
|
|
|
|
|
||||
Marketing, general & administrative expense |
|
13,829 |
|
13,418 |
|
40,072 |
|
32,250 |
|
||||
Operating income from discontinued operations |
|
1,674 |
|
2,055 |
|
5,447 |
|
6,590 |
|
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Non-building revenue |
|
(21,793 |
) |
(24,462 |
) |
(67,178 |
) |
(66,561 |
) |
||||
Equity in net income from joint ventures |
|
(9,679 |
) |
(13,250 |
) |
(30,244 |
) |
(38,643 |
) |
||||
GAAP net operating income (GAAP NOI) |
|
59,369 |
|
46,505 |
|
165,773 |
|
123,911 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Less: |
|
|
|
|
|
|
|
|
|
||||
Operating income from discontinued operations |
|
(1,674 |
) |
(2,055 |
) |
(5,447 |
) |
(6,590 |
) |
||||
GAAP NOI from other properties/affiliates |
|
(12,428 |
) |
(3,699 |
) |
(26,036 |
) |
5,388 |
|
||||
Same-Store GAAP NOI |
|
$ |
45,267 |
|
$ |
40,751 |
|
$ |
134,290 |
|
$ |
122,709 |
|
* See page 7 for a reconciliation of FFO and EBITDA to net income.
9
Exhibit 99.2
SL Green Realty Corp.
Third Quarter 2006
Supplemental Data
September 30, 2006
SL Green Realty Corp. is a fully integrated, self-administered and self-managed Real Estate Investment Trust, or REIT, that primarily acquires, owns, manages, leases and repositions office properties in emerging, high-growth submarkets of Manhattan.
SL Greens common stock is listed on the New York Stock Exchange, and trades under the symbol SLG.
SL Green maintains an internet site at www.slgreen.com at which most key investor relations data pertaining to dividend declaration, payout, current and historic share price, etc. can be found. Such information is not reiterated in this supplemental financial package. This supplemental financial package is available through the Companys internet site.
This data is presented 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 prospective 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 be restated from 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.
This report includes certain statements that may be deemed to be 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 report that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), expansion and other development trends of the real estate industry, business strategies, expansion and growth of the Companys operations and other such matters are forward-looking statements. These statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, general economic and business conditions, the business opportunities that may be presented to and pursued by the Company, changes in laws or regulations and other factors, many of which are beyond the control of the Company. Any such statements are not guarantees of future performance and actual results or developments may differ materially from those anticipated in the forward-looking statements.
The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended September 30, 2006 that will subsequently be released on Form 10-Q to be filed on or before November 9, 2006.
2
TABLE OF CONTENTS
Highlights of Current Period Financial Performance |
|
|
|
|
|
|
|
Unaudited Financial Statements |
|
|
|
Corporate Profile |
|
4 |
|
Financial Highlights |
|
5-11 |
|
Balance Sheets |
|
12-13 |
|
Statements of Operations |
|
14 |
|
Funds From Operations |
|
15 |
|
Statement of Stockholders Equity |
|
16 |
|
Taxable Income |
|
17 |
|
Joint Venture Statements |
|
18-21 |
|
|
|
|
|
Selected Financial Data |
|
22-25 |
|
|
|
|
|
Summary of Debt and Ground Lease Arrangements |
|
26-27 |
|
|
|
|
|
Mortgage Investments and Preferred Equity |
|
28-29 |
|
|
|
|
|
Property Data |
|
|
|
Composition of Property Portfolio |
|
30 |
|
Top Tenants |
|
31 |
|
Tenant Diversification |
|
32 |
|
Leasing Activity Summary |
|
33-34 |
|
Lease Expiration Schedule |
|
35 |
|
|
|
|
|
Summary of Acquisition/Disposition Activity |
|
36-37 |
|
Supplemental Definitions |
|
38 |
|
Corporate Information |
|
39 |
|
|
|
|
|
3
CORPORATE PROFILE |
SL Green Realty Corp. (the Company) was formed on August 20, 1997 to continue the commercial real estate business of S.L. Green Properties Inc. founded in 1980 by Stephen L. Green, our current Chairman. For more than 25 years SL Green has been engaged in the business of owning, managing, leasing, acquiring and repositioning office properties in Manhattan. The Companys investment focus is to create value through the acquisition, redevelopment and repositioning of Manhattan office properties and releasing and managing these properties for maximum cash flow.
Looking forward, SL Green Realty Corp. will continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets and structured finance investments. With the formation of Gramercy Capital Corp., or Gramercy, (NYSE: GKK) in 2004, there will be a reduced focus on direct structured finance investments by the Company. This three-legged investment strategy will allow SL Green to balance the components of its portfolio to take advantage of each stage in the business cycle.
Today, the Company is the only fully integrated, self-managed, self-administered Real Estate Investment Trust, or REIT, exclusively focused on owning and operating office buildings in Manhattan. SL Green is a pure play for investors to own a piece of New York.
4
FINANCIAL HIGHLIGHTS
THIRD Quarter 2006 UNAUDITED |
FINANCIAL RESULTS
Funds From Operations, or FFO, available to common stockholders totaled $55.5 million, or $1.13 per share for the third quarter ended September 30, 2006, consistent with the same quarter in 2005 when FFO totaled $51.7 million, or $1.13 per share. The results for 2005 include an incentive fee of $10.8 million ($0.24 per share). Excluding the incentive fee, FFO for the quarter ended September 30, 2006 would have increased approximately 35.8% over the same quarter in 2005.
Net income available for common stockholders totaled $118.7 million, or $2.53 per share (diluted) for the third quarter ended September 30, 2006. Net income available to common stockholders totaled $37.3 million, or $0.87 per share in the same quarter in 2005. 2006 year-to-date results include gains on sale of $2.08 per share compared to gains on sale of $1.04 per share in 2005.
Funds available for distribution, or FAD, for the third quarter 2006 decreased to $0.81 per share (diluted) versus $0.83 per share (diluted) in the prior year, a 2.4% decrease.
The Companys dividend payout ratio was 53.16% of FFO and 73.75% of FAD before third cycle leasing costs.
All per share amounts are presented on a diluted basis.
CONSOLIDATED RESULTS
Total quarterly revenues increased 19.7% in the third quarter to $138.4 million compared to $115.6 million in the prior year. The $22.8 million growth in revenue resulted primarily from the following items:
$12.1 million increase from 2006 and 2005 acquisitions,
$11.9 million increase from same-store properties,
$5.1 million increase in preferred equity and investment income, and
$6.3 million decrease in other revenue, which was primarily due to an incentive fee earned in 2005 ($10.8 million) which was partially offset by fees earned from Gramercy ($2.6 million).
The Companys earnings before interest, taxes, depreciation and amortization, or EBITDA, increased by $6.6 million (9.6%) to $75.3 million. The following items drove EBITDA improvements:
$8.2 million increase from 2006 and 2005 acquisitions.
$4.4 million increase from same-store properties.
$5.1 million increase in preferred equity and investment income. The weighted-average structured finance investment balance for the quarter decreased to $351.3 million from $413.6 million in the prior year. The weighted-average yield for the quarter was 10.32% compared to 10.27% in the prior year.
$3.6 million decrease from reductions in equity in net income from unconsolidated joint ventures primarily due to
5
FINANCIAL HIGHLIGHTS
THIRD Quarter 2006 UNAUDITED |
our investments at 1515 Broadway ($3.0 million), 1221 Avenue of the Americas ($2.1 million) and the Mack-Green joint venture ($2.1 million). This was partially offset by increases at Gramercy ($1.5 million), 485 Lexington Avenue ($0.7 million), 100 Park Avenue ($0.8 million) and One Park Avenue ($0.4 million).
$1.0 million decrease from higher MG&A expense. This is primarily due to higher compensation costs at GKK Manager LLC, which is consolidated into the accounts of SL Green.
$6.5 million decrease in non-real estate revenues net of expenses, primarily due to an incentive fee earned in 2005 ($10.8 million) which was partially offset by fee income from Gramercy ($2.6 million).
FFO before minority interests improved $3.8 million primarily as a result of:
$6.6 million increase in EBITDA,
$0.6 million decrease in FFO from unconsolidated joint ventures, discontinued operations and non-real estate depreciation, and
$3.4 million decrease from higher interest expense.
SAME-STORE RESULTS
Consolidated Properties
Same-store third quarter 2006 GAAP NOI increased $4.5 million (11.1%) to $45.3 million compared to the prior year. Operating margins after ground rent increased from 46.7% to 47.6%.
The $4.5 million increase in GAAP NOI was primarily due to:
$4.8 million (6.7%) increase in rental revenue primarily due to improved leasing,
$2.7 million (19.3%) increase in escalation and reimbursement revenue primarily due to operating expense and real estate tax recoveries,
$0.6 million (62.4%) increase in investment and other income,
$2.8 million (11.3%) increase in operating expenses, primarily driven by increases in payroll, utilities and insurance costs, and
$0.8 million (4.9%) increase in real estate taxes.
Joint Venture Properties
The Joint Venture properties third quarter 2006 GAAP NOI increased $0.4 million (1.5%) to $24.9 million compared to the prior year. Operating margins after ground rent decreased from 56.9% to 55.8%.
The $0.4 million increase in GAAP NOI was primarily due to:
$0.7 million (2.1%) increase in rental revenue primarily due to improved leasing,
$1.2 million (16.4%) increase in escalation and reimbursement revenue primarily due to electric
6
FINANCIAL HIGHLIGHTS
THIRD Quarter 2006 UNAUDITED |
reimbursements and real estate tax and operating expense recoveries,
$0.3 million (11.7%) decrease in other income,
$0.4 million (7.5 %) increase in real estate taxes, and
$0.8 million (6.3%) increase in operating expenses primarily driven by increases in utilities and insurance.
As of September 30, 2006, our structured finance and preferred equity investments totaled $347.6 million. The weighted average balance outstanding for the third quarter of 2006 was $351.3 million. During the third quarter of 2006 the weighted average yield was 10.32%.
During the third quarter 2006, the Company originated $32.5 million of structured finance investments with an initial yield of 11.69%. In addition, the Company received redemptions totaling approximately $19.2 million that were yielding 10.97%.
Vacancy at June 30, 2006 was 778,228 useable square feet net of holdover tenants. During the quarter, 337,061 additional useable office, retail and storage square feet became available at an average escalated cash rent of $44.86 per rentable square foot. The Company sold 2,725 of available usable square feet in connection with the closing of the 1140 Avenue of the Americas transaction. Space available to lease during the quarter totaled 1,112,564 useable square feet, or 6.0% of the total portfolio.
During the third quarter, 56 office leases, including early renewals, were signed totaling 586,223 rentable square feet. New cash rents averaged $62.67 per rentable square foot. Replacement rents were 25.8% higher than rents on previously occupied space, which had fully escalated cash rents averaging $49.81 per rentable square foot. The average lease term was 6.4 years and average tenant concessions were 1.9 months of free rent with a tenant improvement allowance of $14.90 per rentable square foot.
The Company also signed 6 retail and storage leases, including early renewals, for 62,273 rentable square feet. The average lease term was 14.7 years and the average tenant concessions were 5.4 months of free rent with a tenant improvement allowance of $31.73 per rentable square foot.
Real estate investment transactions entered into during the third quarter totaled approximately $6.2 billion and included:
In August 2006, the Company announced that it had entered into an agreement to acquire Reckson Associates Realty Corp. (NYSE: RA) for approximately $6.0 billion. The transaction includes the acquisition of thirty properties encompassing approximately 9.2 million square feet, of which 5
7
FINANCIAL HIGHLIGHTS
THIRD Quarter 2006 UNAUDITED |
properties encompassing approximately 4.2 million square feet are located in Manhattan. The transaction, which is subject to approval by the Reckson shareholders as well as customary closing conditions, is scheduled to close in the first quarter of 2007. Simultaneously, the Company also announced that it had entered into an agreement to sell approximately $2.1 billion of the Reckson assets to an asset purchasing venture which includes certain members of Recksons senior management as well as Marathon Asset Management LLC. Additional details on the transaction can be found in the Registration Statement filed on Form S-4 which was declared effective by the Securities and Exchange Commission in October 2006.
During the third quarter of 2006, SL Green also closed on the previously announced sales of 286 Madison Avenue, 290 Madison Avenue and 1140 Avenue of the Americas. The properties, which encompass approximately 340,000 square feet, were sold for an aggregate of $160.5 million. These asset sales generated gains of approximately $94.6 million, or $2.02 per share.
Investment In Gramercy Capital Corp.
At September 30, 2006, the book value of the Companys investment in Gramercy totaled $117.2 million. Fees earned from various arrangements between the Company and Gramercy totaled approximately $6.2 million for the quarter ended September 30, 2006, including an incentive fee of $1.8 million earned as a result of Gramercys FFO (as defined in the organizational documents of Gramercy) exceeding the 9.5% annual return on equity performance threshold. For the nine months ended September 30, 2006, the Company earned $16.4 million in fees from Gramercy. The Companys share of FFO generated from its investment in Gramercy totaled approximately $4.1 million and $11.0 million for the three and nine months ended September 30, 2006, respectively, compared to $2.6 million and $5.9 million for the same periods in the prior year.
The Companys marketing, general and administrative, or MG&A, expenses include the consolidation of the expenses of its subsidiary GKK Manager LLC, the entity which manages and advises Gramercy. For the quarter ended September 30, 2006, the Companys MG&A includes approximately $2.2 million of costs associated with Gramercy. MG&A for this quarter also includes approximately $0.4 million of expense associated with the Companys 2006 outperformance plan.
In July 2006, the Company sold 2.5 million shares of its common stock for net proceeds, after deducting underwriting discounts, commissions and transaction expenses, of approximately $268.5 million.
In anticipation of the closing of the Reckson acquisition, the Company has received approximately $2.1 billion of financing commitments. The Company entered into a $150.0 million
8
FINANCIAL HIGHLIGHTS
THIRD Quarter 2006 UNAUDITED |
forward-starting swap in order to reduce the Companys exposure to floating rate debt upon consummation of the Reckson transaction. The balance of the purchase price is expected to be funded through the issuance of approximately 9 million shares of SL Green common stock, and the assumption of Recksons existing debt.
In October 2006, the Company formed Belmont Insurance Company, an insurance captive. The captive, which received licensing from the New York State Insurance Department, was formed to insure a portion of certain risks of SL Green. It is currently licensed to write up to $100 million of coverage for SL Green.
Green Loan Services LLC (GLS), an affiliate of SL Green Realty Corp. has been designated a Special Servicer by Standard & Poors. Established in 2005 to serve as the Special Servicer for Gramercy Real Estate CDO 2005-1 Ltd., the first CDO issued by Gramercy Capital Corp., GLS services owned-loan portfolios acquired through SL Greens and Gramercys structured finance businesses, and also provides servicing work emanating from SL Greens third-party investor relationships. In addition, GLS acts as the Special Servicer for six large CMBS loans secured by Manhattan office properties in which SL Green owns the B notes.
Dividends
On September 21, 2006, the Company declared a dividend of $0.60 per common share for the third quarter 2006. The dividend was payable October 13, 2006 to stockholders of record on the close of business on September 29, 2006. This distribution reflects the regular quarterly dividend, which is the equivalent of an annualized distribution of $2.40 per common share.
On September 21, 2006, the Company also approved a distribution on its Series C preferred stock for the period July 15, 2006 through and including October 14, 2006, of $0.4766 per share, payable October 13, 2006 to stockholders of record on the close of business on September 29, 2006. The distribution reflects the regular quarterly distribution, which is the equivalent of an annualized distribution of $1.90625 per Series C preferred stock.
On September 21, 2006, the Company also approved a distribution on its Series D preferred stock for the period July 15, 2006 through and including October 14, 2006, of $0.4922 per share, payable October 13, 2006 to stockholders of record on the close of business on September 29, 2006. The distribution reflects the regular quarterly distribution, which is the equivalent of an annualized distribution of $1.96875 per Series D preferred stock.
9
|
SL Green Realty Corp. Key Financial Data September 30, 2006 (Dollars in Thousands Except Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
|
|||||||||||||
|
|
9/30/2006 |
|
6/30/2006 |
|
3/31/2006 |
|
12/31/2005 |
|
9/30/2005 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income available to common shareholders - diluted |
|
$ |
2.53 |
|
$ |
0.65 |
|
$ |
0.54 |
|
$ |
0.48 |
|
$ |
0.87 |
|
Funds from operations available to common shareholders - diluted |
|
$ |
1.13 |
|
$ |
1.22 |
|
$ |
1.08 |
|
$ |
1.02 |
|
$ |
1.13 |
|
Funds available for distribution to common shareholders - diluted |
|
$ |
0.81 |
|
$ |
0.94 |
|
$ |
0.80 |
|
$ |
0.67 |
|
$ |
0.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common Share Price & Dividends |
|
|
|
|
|
|
|
|
|
|
|
|||||
At the end of the period |
|
$ |
111.70 |
|
$ |
109.47 |
|
$ |
101.50 |
|
$ |
76.39 |
|
$ |
68.18 |
|
High during period |
|
$ |
115.90 |
|
$ |
109.47 |
|
$ |
103.09 |
|
$ |
77.14 |
|
$ |
70.10 |
|
Low during period |
|
$ |
107.17 |
|
$ |
95.31 |
|
$ |
77.70 |
|
$ |
63.80 |
|
$ |
64.76 |
|
Common dividends per share |
|
$ |
0.60 |
|
$ |
0.60 |
|
$ |
0.60 |
|
$ |
0.60 |
|
$ |
0.54 |
|
FFO Payout Ratio |
|
53.16% |
|
49.20 |
% |
55.53 |
% |
58.65 |
% |
47.70 |
% |
|||||
FAD Payout Ratio |
|
73.75% |
|
63.91 |
% |
75.40 |
% |
89.03 |
% |
64.78 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common Shares & Units |
|
|
|
|
|
|
|
|
|
|
|
|||||
Common shares outstanding |
|
45,774 |
|
43,226 |
|
43,133 |
|
42,456 |
|
41,942 |
|
|||||
Units outstanding |
|
2,219 |
|
2,219 |
|
2,263 |
|
2,427 |
|
2,502 |
|
|||||
Total shares and units outstanding |
|
47,993 |
|
45,445 |
|
45,396 |
|
44,883 |
|
44,444 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average common shares and units outstanding - basic |
|
47,495 |
|
45,421 |
|
45,169 |
|
44,596 |
|
44,426 |
|
|||||
Weighted average common shares and units outstanding - diluted |
|
49,215 |
|
46,901 |
|
46,608 |
|
45,820 |
|
45,674 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
|
|||||
Market value of common equity |
|
$ |
5,360,818 |
|
$ |
4,974,864 |
|
$ |
4,607,694 |
|
$ |
3,428,612 |
|
$ |
3,030,192 |
|
Liquidation value of preferred equity |
|
257,500 |
|
257,500 |
|
257,500 |
|
257,500 |
|
257,500 |
|
|||||
Consolidated debt |
|
1,975,325 |
|
1,853,644 |
|
1,693,907 |
|
1,542,252 |
|
1,626,640 |
|
|||||
Consolidated market capitalization |
|
$ |
7,593,643 |
|
$ |
7,086,008 |
|
$ |
6,559,101 |
|
$ |
5,228,364 |
|
$ |
4,914,332 |
|
SLG portion JV debt |
|
1,181,397 |
|
1,179,332 |
|
1,111,160 |
|
1,040,265 |
|
911,959 |
|
|||||
Combined market capitalization |
|
$ |
8,775,040 |
|
$ |
8,265,340 |
|
$ |
7,670,261 |
|
$ |
6,268,629 |
|
$ |
5,826,291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated debt to market capitalization |
|
26.01% |
|
26.16 |
% |
25.83 |
% |
29.50 |
% |
33.10 |
% |
|||||
Combined debt to market capitalization |
|
35.97% |
|
36.70 |
% |
36.57 |
% |
41.20 |
% |
43.57 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated debt service coverage |
|
3.38 |
|
3.63 |
|
3.55 |
|
3.53 |
|
3.70 |
|
|||||
Consolidated fixed charge coverage |
|
2.47 |
|
2.59 |
|
2.45 |
|
2.39 |
|
2.55 |
|
|||||
Combined fixed charge coverage |
|
1.93 |
|
2.03 |
|
1.95 |
|
1.93 |
|
2.07 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Portfolio Statistics |
|
|
|
|
|
|
|
|
|
|
|
|||||
Directly owned office buildings |
|
20 |
|
23 |
|
22 |
|
21 |
|
21 |
|
|||||
Joint venture office buildings |
|
7 |
|
7 |
|
7 |
|
7 |
|
7 |
|
|||||
|
|
27 |
|
30 |
|
29 |
|
28 |
|
28 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Directly owned square footage |
|
9,625,000 |
|
9,965,000 |
|
9,805,000 |
|
9,345,000 |
|
9,345,000 |
|
|||||
Joint venture square footage |
|
8,814,900 |
|
8,814,900 |
|
8,814,900 |
|
8,814,900 |
|
8,814,900 |
|
|||||
|
|
18,439,900 |
|
18,779,900 |
|
18,619,900 |
|
18,159,900 |
|
18,159,900 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Quarter end occupancy-portfolio |
|
96.1% |
|
95.9 |
% |
95.2 |
% |
96.7 |
% |
96.0 |
% |
|||||
Quarter end occupancy- same store - wholly owned |
|
97.0% |
|
96.8% |
|
96.1 |
% |
96.0 |
% |
94.9 |
% |
|||||
Quarter end occupancy- same store - combined (wholly owned + joint venture) |
|
96.9% |
|
96.9% |
|
96.3 |
% |
96.5 |
% |
96.0 |
% |
10
|
SL Green Realty Corp. Key Financial Data September 30, 2006 (Dollars in Thousands Except Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
|
|||||||||||||
|
|
9/30/2006 |
|
6/30/2006 |
|
3/31/2006 |
|
12/31/05 |
|
9/30/2005 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selected Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate assets before depreciation |
|
$ |
2,824,688 |
|
$ |
2,634,724 |
|
$ |
2,343,714 |
|
$ |
2,222,922 |
|
$ |
2,183,267 |
|
Investments in unconsolidated joint ventures |
|
$ |
549,040 |
|
$ |
571,418 |
|
$ |
533,145 |
|
$ |
543,189 |
|
$ |
659,860 |
|
Structured finance investments |
|
$ |
347,558 |
|
$ |
333,989 |
|
$ |
466,173 |
|
$ |
400,076 |
|
$ |
400,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Assets |
|
$ |
4,226,806 |
|
$ |
3,691,952 |
|
$ |
3,482,532 |
|
$ |
3,309,777 |
|
$ |
3,352,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fixed rate & hedged debt |
|
$ |
1,418,106 |
|
$ |
1,419,065 |
|
$ |
1,254,116 |
|
$ |
1,255,141 |
|
$ |
1,256,095 |
|
Variable rate debt |
|
462,219 |
|
339,579 |
|
439,791 |
|
287,111 |
|
370,545 |
|
|||||
Total consolidated debt |
|
$ |
1,880,325 |
|
$ |
1,758,644 |
|
$ |
1,693,907 |
|
$ |
1,542,252 |
|
$ |
1,626,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Liabilities |
|
$ |
2,239,912 |
|
$ |
2,090,786 |
|
$ |
1,893,838 |
|
$ |
1,751,275 |
|
$ |
1,821,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fixed rate & hedged debt-including SLG portion of JV debt |
|
$ |
1,957,206 |
|
$ |
1,958,896 |
|
$ |
1,768,857 |
|
$ |
1,741,225 |
|
$ |
1,732,776 |
|
Variable rate debt - including SLG portion of JV debt |
|
1,104,516 |
|
979,080 |
|
1,036,210 |
|
841,292 |
|
805,823 |
|
|||||
Total combined debt |
|
$ |
3,061,722 |
|
$ |
2,937,976 |
|
$ |
2,805,067 |
|
$ |
2,582,517 |
|
$ |
2,538,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating revenues |
|
$ |
113,124 |
|
$ |
104,004 |
|
$ |
97,948 |
|
$ |
90,531 |
|
$ |
88,049 |
|
Property operating expenses |
|
58,867 |
|
53,269 |
|
52,824 |
|
46,583 |
|
46,686 |
|
|||||
Property operating NOI |
|
$ |
54,257 |
|
$ |
50,735 |
|
$ |
45,124 |
|
$ |
43,948 |
|
$ |
41,363 |
|
NOI from discontinued operations |
|
1,674 |
|
2,079 |
|
1,694 |
|
2,601 |
|
2,055 |
|
|||||
Total property operating NOI |
|
$ |
55,931 |
|
$ |
52,814 |
|
$ |
46,818 |
|
$ |
46,549 |
|
$ |
43,418 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
SLG share of Property NOI from JVs |
|
$ |
36,587 |
|
$ |
33,834 |
|
$ |
32,130 |
|
$ |
31,595 |
|
$ |
32,770 |
|
SLG share of FFO from Gramercy Capital |
|
$ |
4,125 |
|
$ |
3,694 |
|
$ |
3,168 |
|
$ |
3,205 |
|
$ |
2,610 |
|
Structured finance income |
|
$ |
15,714 |
|
$ |
17,305 |
|
$ |
13,479 |
|
$ |
11,266 |
|
$ |
10,652 |
|
Other income |
|
$ |
9,517 |
|
$ |
11,475 |
|
$ |
9,900 |
|
$ |
8,337 |
|
$ |
16,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Marketing general & administrative expenses |
|
$ |
13,829 |
|
$ |
13,257 |
|
$ |
12,986 |
|
$ |
11,965 |
|
$ |
13,418 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated interest |
|
$ |
24,764 |
|
$ |
22,901 |
|
$ |
18,850 |
|
$ |
20,100 |
|
$ |
20,580 |
|
Combined interest |
|
$ |
43,990 |
|
$ |
40,088 |
|
$ |
34,428 |
|
$ |
34,642 |
|
$ |
33,487 |
|
Preferred Dividend |
|
$ |
4,969 |
|
$ |
4,969 |
|
$ |
4,969 |
|
$ |
4,969 |
|
$ |
4,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Office Leasing Statistics |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total office leases signed |
|
56 |
|
57 |
|
65 |
|
55 |
|
58 |
|
|||||
Total office square footage leased |
|
586,223 |
|
427,862 |
|
539,399 |
|
963,087 |
|
341,458 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average rent psf |
|
$ |
62.67 |
|
$ |
46.40 |
|
$ |
37.74 |
|
$ |
46.89 |
|
$ |
43.79 |
|
Escalated rents psf |
|
$ |
49.81 |
|
$ |
42.08 |
|
$ |
32.33 |
|
$ |
38.99 |
|
$ |
41.68 |
|
Percentage of rent over escalated |
|
25.8 |
% |
10.3 |
% |
16.7 |
% |
20.3 |
% |
5.1 |
% |
|||||
Tenant concession packages psf |
|
$ |
14.90 |
|
$ |
24.89 |
|
$ |
12.91 |
|
$ |
39.57 |
|
$ |
30.74 |
|
Free rent months |
|
1.9 |
|
2.5 |
|
2.1 |
|
6.2 |
|
2.7 |
|
11
COMPARATIVE BALANCE SHEETS
Unaudited ($000s omitted) |
Assets |
|
9/30/2006 |
|
6/30/2006 |
|
3/31/2006 |
|
12/31/2005 |
|
9/30/2005 |
|
|||||
Commercial real estate properties, at cost: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Land & land interests |
|
$ |
349,073 |
|
$ |
302,821 |
|
$ |
270,351 |
|
$ |
288,239 |
|
$ |
288,080 |
|
Buildings & improvements fee interest |
|
1,671,234 |
|
1,477,106 |
|
1,365,554 |
|
1,440,584 |
|
1,408,858 |
|
|||||
Buildings & improvements leasehold |
|
705,900 |
|
703,843 |
|
695,601 |
|
481,891 |
|
474,121 |
|
|||||
Buildings & improvements under capital lease |
|
12,208 |
|
12,208 |
|
12,208 |
|
12,208 |
|
12,208 |
|
|||||
|
|
$ |
2,738,415 |
|
$ |
2,495,978 |
|
$ |
2,343,714 |
|
$ |
2,222,922 |
|
$ |
2,183,267 |
|
Less accumulated depreciation |
|
(253,136 |
) |
(236,727 |
) |
(231,561 |
) |
(219,295 |
) |
(205,443 |
) |
|||||
|
|
$ |
2,485,279 |
|
$ |
2,259,251 |
|
$ |
2,112,153 |
|
$ |
2,003,627 |
|
$ |
1,977,824 |
|
Other Real Estate Investments: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment in unconsolidated joint ventures |
|
549,040 |
|
571,418 |
|
533,145 |
|
543,189 |
|
659,860 |
|
|||||
Structured finance investments |
|
347,558 |
|
333,989 |
|
466,173 |
|
400,076 |
|
400,049 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Assets held for sale |
|
121,962 |
|
170,173 |
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
|
176,444 |
|
14,184 |
|
20,535 |
|
24,104 |
|
14,193 |
|
|||||
Restricted cash |
|
227,482 |
|
61,663 |
|
59,489 |
|
60,750 |
|
56,215 |
|
|||||
Tenant and other receivables, net of $12,608 reserve at 9/30/06 |
|
32,037 |
|
27,115 |
|
21,011 |
|
23,722 |
|
21,928 |
|
|||||
Related party receivables |
|
9,563 |
|
8,330 |
|
6,329 |
|
7,707 |
|
3,598 |
|
|||||
Deferred rents receivable, net of reserve for tenant credit loss of $10,298 at 9/30/06 |
|
85,242 |
|
81,561 |
|
80,249 |
|
75,294 |
|
73,983 |
|
|||||
Deferred costs, net |
|
74,223 |
|
73,747 |
|
77,145 |
|
79,428 |
|
68,518 |
|
|||||
Other assets |
|
117,976 |
|
90,521 |
|
106,303 |
|
91,880 |
|
76,162 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Assets |
|
$ |
4,226,806 |
|
$ |
3,691,952 |
|
$ |
3,482,532 |
|
$ |
3,309,777 |
|
$ |
3,352,330 |
|
12
COMPARATIVE BALANCE SHEETS
Unaudited ($000s omitted) |
|
|
9/30/2006 |
|
6/30/2006 |
|
3/31/2006 |
|
12/31/2005 |
|
9/30/2005 |
|
|||||
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|||||
Mortgage notes payable |
|
$ |
1,255,325 |
|
$ |
1,078,999 |
|
$ |
912,262 |
|
$ |
885,252 |
|
$ |
866,640 |
|
Unsecured & Secured term loans |
|
525,000 |
|
525,000 |
|
525,000 |
|
525,000 |
|
525,000 |
|
|||||
Revolving credit facilities |
|
|
|
54,645 |
|
156,645 |
|
32,000 |
|
135,000 |
|
|||||
Accrued interest |
|
9,353 |
|
7,991 |
|
7,706 |
|
7,711 |
|
7,589 |
|
|||||
Accounts payable and accrued expenses |
|
96,741 |
|
84,977 |
|
69,079 |
|
87,390 |
|
77,329 |
|
|||||
Deferred revenue |
|
63,358 |
|
49,045 |
|
30,759 |
|
25,691 |
|
25,596 |
|
|||||
Capitalized lease obligations |
|
16,359 |
|
16,325 |
|
16,292 |
|
16,260 |
|
16,228 |
|
|||||
Deferred land lease payable |
|
16,782 |
|
16,625 |
|
16,469 |
|
16,312 |
|
16,179 |
|
|||||
Dividend and distributions payable |
|
33,247 |
|
31,725 |
|
31,408 |
|
31,103 |
|
28,176 |
|
|||||
Security deposits |
|
28,368 |
|
30,075 |
|
28,218 |
|
24,556 |
|
23,962 |
|
|||||
Liabilities related to assets held for sale |
|
95,379 |
|
95,379 |
|
|
|
|
|
|
|
|||||
Junior subordinated deferrable interest debentures |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
|||||
Total Liabilities |
|
$ |
2,239,912 |
|
$ |
2,090,786 |
|
$ |
1,893,838 |
|
$ |
1,751,275 |
|
$ |
1,821,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Minority interest in other partnerships |
|
56,929 |
|
37,164 |
|
34,693 |
|
25,012 |
|
14,493 |
|
|||||
Minority interest in operating partnership (2,219 units outstanding) at 9/30/06 |
|
71,910 |
|
67,498 |
|
68,982 |
|
74,049 |
|
76,625 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|||||
7.625% Series C Perpetual Preferred Shares |
|
151,981 |
|
151,981 |
|
151,981 |
|
151,981 |
|
151,981 |
|
|||||
7.875% Series D Perpetual Preferred Shares |
|
96,321 |
|
96,321 |
|
96,321 |
|
96,321 |
|
96,321 |
|
|||||
Common stock, $.01 par value 100,000 shares authorized, |
|
|
|
|
|
|
|
|
|
|
|
|||||
45,774 issued and outstanding at 9/30/06 |
|
458 |
|
432 |
|
431 |
|
425 |
|
419 |
|
|||||
Additional paid in capital |
|
1,268,491 |
|
991,241 |
|
983,144 |
|
959,858 |
|
936,923 |
|
|||||
Accumulated other comprehensive income |
|
13,060 |
|
20,009 |
|
19,750 |
|
15,316 |
|
13,691 |
|
|||||
Retained earnings |
|
327,744 |
|
236,520 |
|
233,392 |
|
235,540 |
|
240,178 |
|
|||||
Total Stockholders Equity |
|
$ |
1,858,055 |
|
$ |
1,496,504 |
|
$ |
1,485,019 |
|
$ |
1,459,441 |
|
$ |
1,439,513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Liabilities and Stockholders Equity |
|
$ |
4,226,806 |
|
$ |
3,691,952 |
|
$ |
3,482,532 |
|
$ |
3,309,777 |
|
$ |
3,352,330 |
|
13
COMPARATIVE STATEMENTS OF OPERATIONS
Unaudited ($000s omitted) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
|||||
|
|
2006 |
|
2005 |
|
2006 |
|
2006 |
|
2005 |
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental revenue, net |
|
$ |
93,233 |
|
$ |
72,575 |
|
$ |
87,746 |
|
$ |
263,904 |
|
$ |
210,972 |
|
Escalation and reimbursement revenues |
|
19,891 |
|
15,474 |
|
16,258 |
|
51,171 |
|
39,553 |
|
|||||
Investment income |
|
15,714 |
|
10,652 |
|
17,305 |
|
46,499 |
|
33,723 |
|
|||||
Other income |
|
9,517 |
|
16,897 |
|
11,475 |
|
30,892 |
|
29,805 |
|
|||||
Total Revenues, net |
|
138,355 |
|
115,598 |
|
132,784 |
|
392,466 |
|
314,053 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Equity in net income from unconsolidated joint ventures |
|
9,679 |
|
13,250 |
|
10,596 |
|
30,244 |
|
38,643 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating expenses |
|
34,920 |
|
27,213 |
|
29,258 |
|
93,662 |
|
72,529 |
|
|||||
Ground rent |
|
4,846 |
|
4,835 |
|
4,921 |
|
14,687 |
|
14,089 |
|
|||||
Real estate taxes |
|
19,101 |
|
14,638 |
|
19,090 |
|
56,613 |
|
43,553 |
|
|||||
Marketing, general and administrative |
|
13,829 |
|
13,418 |
|
13,257 |
|
40,072 |
|
32,250 |
|
|||||
Total Operating Expenses |
|
72,696 |
|
60,104 |
|
66,526 |
|
205,034 |
|
162,421 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
EBITDA |
|
75,338 |
|
68,744 |
|
76,854 |
|
217,676 |
|
190,275 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest |
|
24,764 |
|
20,580 |
|
22,901 |
|
66,515 |
|
57,253 |
|
|||||
Amortization of deferred financing costs |
|
1,140 |
|
1,887 |
|
1,242 |
|
3,096 |
|
3,586 |
|
|||||
Depreciation and amortization |
|
19,289 |
|
14,763 |
|
17,938 |
|
53,493 |
|
42,779 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income Before Minority Interest and Items |
|
30,145 |
|
31,514 |
|
34,773 |
|
94,572 |
|
86,657 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from discontinued operations |
|
1,595 |
|
1,415 |
|
1,786 |
|
4,497 |
|
4,530 |
|
|||||
Gain on sale of discontinued operations |
|
94,631 |
|
|
|
|
|
94,410 |
|
33,856 |
|
|||||
Equity in net gain on sale of joint venture property |
|
|
|
11,550 |
|
|
|
|
|
11,550 |
|
|||||
Minority interest |
|
(2,713 |
) |
(2,180 |
) |
(2,530 |
) |
(7,092 |
) |
(4,979 |
) |
|||||
Net Income |
|
123,658 |
|
42,299 |
|
34,029 |
|
186,387 |
|
131,614 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividends on perpetual preferred shares |
|
4,969 |
|
4,969 |
|
4,969 |
|
14,906 |
|
14,906 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Income Available For Common Shareholders |
|
$ |
118,689 |
|
$ |
37,330 |
|
$ |
29,060 |
|
$ |
171,481 |
|
$ |
116,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earnings per Share |
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income per share (basic) |
|
$ |
2.62 |
|
$ |
0.89 |
|
$ |
0.67 |
|
$ |
3.92 |
|
$ |
2.80 |
|
Net income per share (diluted) |
|
$ |
2.53 |
|
$ |
0.87 |
|
$ |
0.65 |
|
$ |
3.78 |
|
$ |
2.72 |
|
14
COMPARATIVE COMPUTATION OF FFO AND FAD Unaudited ($000s omitted - except per share data) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2006 |
|
2005 |
|
||||||
Funds from operations |
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Income before Minority Interests and Items |
|
$ |
30,145 |
|
$ |
31,514 |
|
$ |
34,773 |
|
$ |
94,572 |
|
$ |
86,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Add: |
Depreciation and amortization |
|
19,289 |
|
14,763 |
|
17,938 |
|
53,493 |
|
42,779 |
|
|||||
|
FFO from discontinued operations |
|
1,674 |
|
2,054 |
|
2,079 |
|
5,447 |
|
6,403 |
|
|||||
|
FFO adjustment for joint ventures |
|
9,648 |
|
8,549 |
|
7,613 |
|
25,241 |
|
22,282 |
|
|||||
Less: |
Dividends on preferred shares |
|
4,969 |
|
4,969 |
|
4,969 |
|
14,906 |
|
14,906 |
|
|||||
|
Non real estate depreciation and amortization |
|
240 |
|
207 |
|
240 |
|
747 |
|
577 |
|
|||||
|
Funds From Operations |
|
$ |
55,547 |
|
$ |
51,704 |
|
$ |
57,194 |
|
$ |
163,100 |
|
$ |
142,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Funds From Operations - Basic per Share |
|
$ |
1.17 |
|
$ |
1.16 |
|
$ |
1.26 |
|
$ |
3.54 |
|
$ |
3.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Funds From Operations - Diluted per Share |
|
$ |
1.13 |
|
$ |
1.13 |
|
$ |
1.22 |
|
$ |
3.42 |
|
$ |
3.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Funds Available for Distribution |
|
|
|
|
|
|
|
|
|
|
|
||||||
FFO |
|
|
$ |
55,547 |
|
$ |
51,704 |
|
$ |
57,194 |
|
163,100 |
|
142,638 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Add: |
Non real estate depreciation and amortization |
|
240 |
|
207 |
|
240 |
|
747 |
|
577 |
|
|||||
|
Amortization of deferred financing costs |
|
1,140 |
|
1,887 |
|
1,242 |
|
3,096 |
|
3,586 |
|
|||||
|
Non-cash deferred compensation |
|
2,113 |
|
1,086 |
|
2,569 |
|
6,978 |
|
3,133 |
|
|||||
Less: |
FAD adjustment for Joint Ventures |
|
6,139 |
|
5,206 |
|
3,618 |
|
12,197 |
|
15,477 |
|
|||||
|
FAD adjustment for discontinued operations |
|
15 |
|
37 |
|
15 |
|
30 |
|
63 |
|
|||||
|
Straight-line rental income and other non cash adjustments |
|
4,517 |
|
4,144 |
|
5,164 |
|
15,303 |
|
14,129 |
|
|||||
|
Second cycle tenant improvements |
|
4,989 |
|
4,310 |
|
6,014 |
|
14,970 |
|
13,698 |
|
|||||
|
Second cycle leasing commissions |
|
976 |
|
2,601 |
|
785 |
|
5,733 |
|
6,873 |
|
|||||
|
Revenue enhancing recurring CAPEX |
|
138 |
|
73 |
|
|
|
427 |
|
183 |
|
|||||
|
Non- revenue enhancing recurring CAPEX |
|
2,228 |
|
440 |
|
1,617 |
|
4,104 |
|
746 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Funds Available for Distribution |
|
$ |
40,038 |
|
$ |
38,073 |
|
$ |
44,032 |
|
$ |
121,157 |
|
$ |
98,766 |
|
|
|
Diluted per Share |
|
$ |
0.81 |
|
$ |
0.83 |
|
$ |
0.94 |
|
$ |
2.54 |
|
$ |
2.17 |
|
First Cycle Leasing Costs |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Tenant improvements |
|
1,091 |
|
2,459 |
|
824 |
|
3,306 |
|
3,717 |
|
|||||
|
Leasing commissions |
|
296 |
|
214 |
|
465 |
|
3,834 |
|
2,882 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Funds Available for Distribution after First Cycle Leasing Costs |
|
$ |
38,651 |
|
$ |
35,400 |
|
$ |
42,743 |
|
$ |
114,017 |
|
$ |
92,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Funds Available for Distribution per Diluted Weighted Average Unit and Common Share |
|
$ |
0.79 |
|
$ |
0.78 |
|
$ |
0.91 |
|
$ |
2.39 |
|
$ |
2.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Redevelopment Costs |
|
3,366 |
|
$ |
2,971 |
|
4,113 |
|
$ |
9,415 |
|
$ |
5,808 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Payout Ratio of Funds From Operations |
|
53.16 |
% |
47.70 |
% |
49.20 |
% |
52.66 |
% |
51.59 |
% |
||||||
Payout Ratio of Funds Available for Distribution Before First Cycle Leasing Costs |
|
73.75 |
% |
64.78 |
% |
63.91 |
% |
70.89 |
% |
74.51 |
% |
15
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY Unaudited ($000s omitted) |
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|||||||
|
|
Series C |
|
Series D |
|
|
|
|
|
|
|
Other |
|
|
|
|||||||
|
|
Preferred |
|
Preferred |
|
|
|
Additional |
|
Retained |
|
Comprehensive |
|
|
|
|||||||
|
|
Stock |
|
Stock |
|
Common Stock |
|
Paid-In Capital |
|
Earnings |
|
Income |
|
TOTAL |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance at December 31, 2005 |
|
$ |
151,981 |
|
$ |
96,321 |
|
$ |
425 |
|
$ |
959,858 |
|
$ |
235,540 |
|
$ |
15,316 |
|
$ |
1,459,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net Income |
|
|
|
|
|
|
|
|
|
186,387 |
|
|
|
186,387 |
|
|||||||
Preferred Dividend |
|
|
|
|
|
|
|
|
|
(14,906 |
) |
|
|
(14,906 |
) |
|||||||
Exercise of employee stock options |
|
|
|
|
|
4 |
|
13,515 |
|
|
|
|
|
13,519 |
|
|||||||
Stock-based compensation fair value |
|
|
|
|
|
|
|
3,405 |
|
|
|
|
|
3,405 |
|
|||||||
Cash distributions declared ($1.80 per common share) |
|
|
|
|
|
|
|
|
|
(79,277 |
) |
|
|
(79,277 |
) |
|||||||
Comprehensive Income - Unrealized gain of derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
(2,256 |
) |
(2,256 |
) |
|||||||
Redemption of units and dividend reinvestment proceeds |
|
|
|
|
|
3 |
|
15,565 |
|
|
|
|
|
15,568 |
|
|||||||
Net proceeds from common stock offering |
|
|
|
|
|
25 |
|
268,471 |
|
|
|
|
|
268,496 |
|
|||||||
Deferred compensation plan |
|
|
|
|
|
1 |
|
380 |
|
|
|
|
|
381 |
|
|||||||
Amortization of deferred compensation |
|
|
|
|
|
|
|
7,297 |
|
|
|
|
|
7,297 |
|
|||||||
Balance at September 30, 2006 |
|
$ |
151,981 |
|
$ |
96,321 |
|
$ |
458 |
|
$ |
1,268,491 |
|
$ |
327,744 |
|
$ |
13,060 |
|
$ |
1,858,055 |
|
RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION
|
|
Common Stock |
|
OP Units |
|
Stock-Based |
|
Sub-total |
|
Preferred Stock |
|
Diluted Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Count at December 31, 2005 |
|
42,455,829 |
|
2,426,786 |
|
|
|
44,882,615 |
|
|
|
44,882,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD share activity |
|
3,317,950 |
|
(208,261 |
) |
|
|
3,109,689 |
|
|
|
3,109,689 |
|
Share Count at September 30, 2006 - Basic |
|
45,773,779 |
|
2,218,525 |
|
|
|
47,992,304 |
|
|
|
47,992,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighting Factor |
|
(1,989,372 |
) |
34,266 |
|
1,681,292 |
|
(273,814 |
) |
|
|
(273,814 |
) |
Weighted Average Share Count at September 30, 2006 - Diluted |
|
43,784,407 |
|
2,252,791 |
|
1,681,292 |
|
47,718,490 |
|
|
|
47,718,490 |
|
16
TAXABLE INCOME Unaudited ($000s omitted) |
|
|
Nine Months Ended |
|
||||
|
|
September 30, |
|
September 30, |
|
||
|
|
2006 |
|
2005 |
|
||
|
|
|
|
|
|
||
Net Income Available For Common Shareholders |
|
$ |
171,481 |
|
$ |
116,708 |
|
Book/Tax Depreciation Adjustment |
|
(22,671 |
) |
3,318 |
|
||
Book/Tax Gain Recognition Adjustment |
|
(3,555 |
) |
(47,450 |
) |
||
Book/Tax JV Net equity adjustment |
|
17,341 |
|
3,902 |
|
||
Other Operating Adjustments |
|
(41,366 |
) |
(7,101 |
) |
||
C-corp Earnings |
|
(2,931 |
) |
(1,179 |
) |
||
Taxable Income (Projected) |
|
$ |
118,299 |
|
$ |
68,198 |
|
|
|
|
|
|
|
||
Dividend per share |
|
$ |
1.80 |
|
$ |
1.62 |
|
Estimated payout of taxable income |
|
70 |
% |
100 |
% |
||
|
|
|
|
|
|
||
Shares outstanding - basic |
|
45,774 |
|
41,942 |
|
Payout of Taxable Income Analysis: Estimated taxable income is derived from net income less straightline rent, free rent net of amortization of free rent, plus tax gain on sale of properties, credit loss, straightline ground rent and the difference between tax and GAAP depreciation. The Company has deferred the taxable gain on the sales 29 West 35th Street, 17 Battery Place South, 90 Broad Street, 50 West 23rd Street, 1370 Broadway,1412 Broadway, 17 Battery Place North and 1466 Broadway through 1031 exchanges. In addition, the Company has deferred substantially all of the taxable gain resulting from the sale of an interest in One Park Avenue.
The 2006 estimated taxable income includes approximately $94.4 million of gains from asset sales. We expect to defer these gains for tax purposes through the use of various tax planning strategies. |
17
JOINT VENTURE STATEMENTS
Balance Sheet for Unconsolidated Property Joint Ventures Unaudited ($000s omitted) |
|
|
September 30, 2006 |
|
September 30, 2005 |
|
||||||||
|
|
Total Property |
|
SLG Property Interest |
|
Total Property |
|
SLG Property Interest |
|
||||
Land & land interests |
|
$ |
647,117 |
|
$ |
292,830 |
|
$ |
647,784 |
|
$ |
287,853 |
|
Buildings & improvements fee interest |
|
2,907,955 |
|
1,308,663 |
|
2,690,114 |
|
1,195,595 |
|
||||
Buildings & improvements leasehold |
|
21,838 |
|
9,827 |
|
|
|
|
|
||||
|
|
3,576,910 |
|
1,611,320 |
|
3,337,898 |
|
1,483,448 |
|
||||
Less accumulated depreciation |
|
(207,307 |
) |
(97,634 |
) |
(135,238 |
) |
(64,230 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net Real Estate |
|
3,369,603 |
|
1,513,686 |
|
3,202,660 |
|
1,419,218 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents |
|
97,041 |
|
45,008 |
|
51,070 |
|
21,879 |
|
||||
Restricted cash |
|
31,150 |
|
14,643 |
|
29,938 |
|
12,096 |
|
||||
Tenant receivables, net of $1,746reserve at 9/30/06 |
|
12,506 |
|
5,855 |
|
5,824 |
|
2,692 |
|
||||
Deferred rents receivable, net of reserve for tenant credit loss of $2,492at 9/30/06 |
|
75,107 |
|
35,817 |
|
50,403 |
|
24,743 |
|
||||
Deferred costs, net |
|
77,783 |
|
33,083 |
|
48,127 |
|
23,298 |
|
||||
Other assets |
|
37,057 |
|
17,313 |
|
30,814 |
|
14,388 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total Assets |
|
$ |
3,700,247 |
|
$ |
1,665,405 |
|
$ |
3,418,836 |
|
$ |
1,518,314 |
|
|
|
|
|
|
|
|
|
|
|
||||
Mortgage loans payable |
|
$ |
2,587,061 |
|
$ |
1,181,397 |
|
$ |
2,015,470 |
|
$ |
911,959 |
|
Derivative Instruments-fair value |
|
|
|
|
|
25 |
|
14 |
|
||||
Accrued interest payable |
|
11,811 |
|
5,278 |
|
6,533 |
|
3,017 |
|
||||
Accounts payable and accrued expenses |
|
63,878 |
|
29,265 |
|
63,529 |
|
27,107 |
|
||||
Security deposits |
|
7,543 |
|
3,557 |
|
6,320 |
|
2,997 |
|
||||
Contributed Capital (1) |
|
1,029,954 |
|
445,908 |
|
1,326,959 |
|
573,220 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total Liabilities and Equity |
|
$ |
3,700,247 |
|
$ |
1,665,405 |
|
$ |
3,418,836 |
|
$ |
1,518,314 |
|
As we have been designated as the primary beneficiary under FIN 46(R), we have consolidated the accounts of the following four joint ventures including a 50% interest in 1551/1555 Broadway and 21 West 34th Street, a 50% interest in 141 Fifth Avenue, a 45% interest in 1604 Broadway and a 50% interest in 25-29 West 34th Street.
(1) Contributed capital includes adjustments to capital to reflect our share of capital based on implied sales prices of partially sold or contributed properties. Our investment in unconsolidated joint venture reflects our actual contributed capital base. |
18
JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Property Joint Ventures Unaudited ($000s omitted) |
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|||||||
|
|
Three Months Ended September 30, 2006 |
|
June 30, 2006 |
|
Three Months Ended September 30, 2005 |
|
|||||||||||
|
|
|
|
SLG |
|
SLG |
|
|
|
SLG |
|
|||||||
|
|
Total Property |
|
Property Interest |
|
Property Interest |
|
Total Property |
|
Property Interest |
|
|||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Rental Revenue, net |
|
$ |
93,471 |
|
$ |
46,957 |
|
$ |
44,459 |
|
$ |
91,681 |
|
$ |
40,692 |
|
||
Escalation and reimbursement revenues |
|
18,231 |
|
9,311 |
|
9,025 |
|
17,222 |
|
7,447 |
|
|||||||
Investment and other income |
|
7,621 |
|
2,821 |
|
835 |
|
5,624 |
|
2,603 |
|
|||||||
Total Revenues, net |
|
$ |
119,323 |
|
$ |
59,089 |
|
$ |
54,319 |
|
$ |
114,527 |
|
$ |
50,742 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Operating expenses |
|
$ |
26,919 |
|
$ |
13,585 |
|
$ |
11,835 |
|
$ |
23,792 |
|
$ |
10,765 |
|
||
Ground rent |
|
225 |
|
101 |
|
101 |
|
|
|
|
|
|||||||
Real estate taxes |
|
17,706 |
|
8,816 |
|
8,549 |
|
15,983 |
|
7,207 |
|
|||||||
Total Operating Expenses |
|
$ |
44,850 |
|
$ |
22,502 |
|
$ |
20,485 |
|
$ |
39,775 |
|
$ |
17,972 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
GAAP NOI |
|
$ |
74,473 |
|
$ |
36,587 |
|
$ |
33,834 |
|
$ |
74,752 |
|
$ |
32,770 |
|
||
Cash NOI |
|
$ |
64,463 |
|
$ |
31,592 |
|
$ |
30,533 |
|
$ |
67,627 |
|
$ |
29,909 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest |
|
36,061 |
|
19,226 |
|
17,187 |
|
28,689 |
|
12,907 |
|
|||||||
Amortization of deferred financing costs |
|
1,200 |
|
694 |
|
760 |
|
1,421 |
|
617 |
|
|||||||
Depreciation and amortization |
|
21,402 |
|
10,625 |
|
8,491 |
|
18,403 |
|
8,146 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Net Income |
|
$ |
15,810 |
|
$ |
6,042 |
|
$ |
7,396 |
|
$ |
26,239 |
|
$ |
11,100 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Plus: Real estate depreciation |
|
21,400 |
|
10,624 |
|
8,491 |
|
18,403 |
|
8,146 |
|
|||||||
Funds From Operations |
|
$ |
37,210 |
|
$ |
16,666 |
|
$ |
15,887 |
|
$ |
44,642 |
|
$ |
19,246 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Plus: Non real estate depreciation and amortization |
|
$ |
1,202 |
|
$ |
695 |
|
$ |
760 |
|
$ |
1,421 |
|
$ |
617 |
|
||
Less: Straight-line rental income and other non-cash adjustments |
|
(10,010 |
) |
(4,995 |
) |
(3,302 |
) |
(7,125 |
) |
(2,861 |
) |
|||||||
Less: Second cycle tenant improvement |
|
(74 |
) |
(45 |
) |
(569 |
) |
(4,523 |
) |
(2,030 |
) |
|||||||
Less: Second cycle leasing commissions |
|
(3,561 |
) |
(1,553 |
) |
(128 |
) |
(1,610 |
) |
(748 |
) |
|||||||
Less: Recurring CAPEX |
|
(426 |
) |
(241 |
) |
(379 |
) |
(389 |
) |
(184 |
) |
|||||||
FAD Adjustment |
|
$ |
(12,869 |
) |
$ |
(6,139 |
) |
$ |
(3,618 |
) |
$ |
(12,226 |
) |
$ |
(5,206 |
) |
||
19
JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Property Joint Ventures Unaudited ($000s omitted) |
|
|
Nine Months Ended September 30, 2006 |
|
Nine Months Ended September 30, 2005 |
|
||||||||
|
|
|
|
SLG |
|
|
|
SLG |
|
||||
|
|
Total Property |
|
Property Interest |
|
Total Property |
|
Property Interest |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
||||
Rental Revenue, net |
|
$ |
272,431 |
|
$ |
134,006 |
|
$ |
253,092 |
|
$ |
114,070 |
|
Escalation and reimbursement revenues |
|
55,103 |
|
27,388 |
|
45,095 |
|
20,595 |
|
||||
Investment and other income |
|
11,193 |
|
4,634 |
|
6,298 |
|
3,017 |
|
||||
Total Revenues, net |
|
$ |
338,727 |
|
$ |
166,028 |
|
$ |
304,485 |
|
$ |
137,682 |
|
|
|
|
|
|
|
|
|
|
|
||||
Expenses |
|
|
|
|
|
|
|
|
|
||||
Operating expenses |
|
$ |
75,676 |
|
$ |
37,397 |
|
$ |
64,592 |
|
$ |
29,695 |
|
Ground rent |
|
675 |
|
303 |
|
|
|
|
|
||||
Real estate taxes |
|
52,727 |
|
25,777 |
|
47,814 |
|
21,877 |
|
||||
Total Operating Expenses |
|
$ |
129,078 |
|
$ |
63,477 |
|
$ |
112,406 |
|
$ |
51,572 |
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP NOI |
|
$ |
209,649 |
|
$ |
102,551 |
|
$ |
192,079 |
|
$ |
86,110 |
|
Cash NOI |
|
$ |
184,894 |
|
$ |
91,519 |
|
$ |
170,792 |
|
$ |
76,611 |
|
|
|
|
|
|
|
|
|
|
|
||||
Interest |
|
99,877 |
|
51,991 |
|
66,985 |
|
29,414 |
|
||||
Amortization of deferred financing costs |
|
4,012 |
|
2,225 |
|
3,577 |
|
1,630 |
|
||||
Depreciation and amortization |
|
56,611 |
|
27,568 |
|
48,536 |
|
21,578 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net Income |
|
$ |
49,149 |
|
$ |
20,767 |
|
$ |
72,981 |
|
$ |
33,488 |
|
|
|
|
|
|
|
|
|
|
|
||||
Plus: Real estate depreciation |
|
56,609 |
|
27,567 |
|
48,536 |
|
21,578 |
|
||||
Funds From Operations |
|
$ |
105,758 |
|
$ |
48,334 |
|
$ |
121,517 |
|
$ |
55,066 |
|
|
|
|
|
|
|
|
|
|
|
||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
|
||||
Plus: Non real estate depreciation and amortization |
|
$ |
4,014 |
|
$ |
2,226 |
|
$ |
3,577 |
|
$ |
1,630 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(24,750 |
) |
(11,030 |
) |
(21,186 |
) |
(9,496 |
) |
||||
Less: Second cycle tenant improvement |
|
(2,168 |
) |
(1,016 |
) |
(10,294 |
) |
(4,442 |
) |
||||
Less: Second cycle leasing commissions |
|
(4,013 |
) |
(1,740 |
) |
(5,785 |
) |
(2,907 |
) |
||||
Less: Recurring CAPEX |
|
(1,145 |
) |
(637 |
) |
(535 |
) |
(261 |
) |
||||
FAD Adjustment |
|
$ |
(28,062 |
) |
$ |
(12,197 |
) |
$ |
(34,223 |
) |
$ |
(15,476 |
) |
20
Gramercy Joint Venture Statements
Unaudited ($000s omitted) |
Balance Sheets
|
|
September 30, |
|
June 30, |
|
||
|
|
2006 |
|
2006 |
|
||
Assets |
|
|
|
|
|
||
Cash |
|
$ |
39,842 |
|
$ |
38,055 |
|
Loans and other lending investments, net |
|
2,064,058 |
|
1,655,566 |
|
||
Investment in joint ventures |
|
58,512 |
|
59,243 |
|
||
Operating real estate, net |
|
94,298 |
|
83,988 |
|
||
Other assets |
|
283,244 |
|
130,784 |
|
||
Total Assets |
|
$ |
2,539,954 |
|
$ |
1,967,636 |
|
|
|
|
|
|
|
||
Liabilities and Stockholders Equity |
|
|
|
|
|
||
Repurchase agreement |
|
$ |
58,739 |
|
$ |
393,170 |
|
Collateralized debt obligation |
|
1,714,250 |
|
810,500 |
|
||
Mortgage note payable |
|
94,525 |
|
94,525 |
|
||
Other liabilities |
|
68,649 |
|
61,153 |
|
||
Junior subordinated deferrable interest debentures |
|
150,000 |
|
150,000 |
|
||
Total Liabilities |
|
2,086,163 |
|
1,509,348 |
|
||
|
|
|
|
|
|
||
Minority interest in operating real estate |
|
|
|
|
|
||
|
|
|
|
|
|
||
Stockholders Equity |
|
|
|
|
|
||
Total stockholders equity |
|
453,791 |
|
458,288 |
|
||
|
|
|
|
|
|
||
Total Liabilities and Stockholders Equity |
|
$ |
2,539,954 |
|
$ |
1,967,636 |
|
|
|
|
|
|
|
||
Total Outstanding Shares |
|
25,835 |
|
25,818 |
|
||
|
|
|
|
|
|
||
Total SLG Shares |
|
6,418 |
|
6,418 |
|
||
|
|
|
|
|
|
||
SLG Investment in Gramercy at Cost |
|
$ |
113,682 |
|
$ |
113,682 |
|
Income Statements
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
||||
Investment Income |
|
$ |
45,299 |
|
$ |
21,060 |
|
$ |
116,313 |
|
$ |
46,999 |
|
Rental Revenue - net |
|
|
|
314 |
|
914 |
|
314 |
|
||||
Other income |
|
5,156 |
|
5,218 |
|
13,724 |
|
8,727 |
|
||||
Total revenues |
|
50,455 |
|
26,592 |
|
130,951 |
|
56,040 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Expenses |
|
|
|
|
|
|
|
|
|
||||
Interest |
|
25,782 |
|
11,250 |
|
64,280 |
|
20,316 |
|
||||
Management fees |
|
4,409 |
|
2,726 |
|
11,793 |
|
6,264 |
|
||||
Incentive fees |
|
1,822 |
|
1,038 |
|
4,592 |
|
1,038 |
|
||||
Depreciation and amortization |
|
278 |
|
105 |
|
962 |
|
232 |
|
||||
Marketing, general and administrative |
|
2,169 |
|
1,456 |
|
7,719 |
|
4,722 |
|
||||
Provision for loan loss |
|
(70 |
) |
430 |
|
430 |
|
955 |
|
||||
Total expenses |
|
34,390 |
|
17,005 |
|
89,776 |
|
33,527 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations before equity in net loss |
|
|
|
|
|
|
|
|
|
||||
of unconsolidated joint ventures, minority interest and taxes |
|
16,065 |
|
9,587 |
|
41,175 |
|
22,513 |
|
||||
Equity in net loss of unconsolidated joint ventures |
|
(734 |
) |
(510 |
) |
(2,090 |
) |
(914 |
) |
||||
Income from continuing operations before minority interest and taxes |
|
15,331 |
|
9,077 |
|
39,085 |
|
21,599 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Provision for taxes |
|
(795 |
) |
(500 |
) |
(1,178 |
) |
(1,000 |
) |
||||
Net income available to common shareholders |
|
14,536 |
|
8,577 |
|
37,907 |
|
20,599 |
|
||||
Plus: Real estate depreciation |
|
1,948 |
|
1,870 |
|
6,045 |
|
3,070 |
|
||||
FFO |
|
$ |
16,484 |
|
$ |
10,447 |
|
$ |
43,952 |
|
$ |
23,669 |
|
|
|
|
|
|
|
|
|
|
|
||||
SLG share of net income |
|
$ |
3,638 |
|
$ |
2,144 |
|
$ |
9,478 |
|
$ |
5,150 |
|
|
|
|
|
|
|
|
|
|
|
||||
SLG share of FFO |
|
$ |
4,125 |
|
$ |
2,610 |
|
$ |
10,987 |
|
$ |
5,919 |
|
GKK Manager
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Base management income |
|
$ |
2,704 |
|
$ |
1,676 |
|
$ |
7,441 |
|
$ |
4,209 |
|
Other fee income |
|
2,583 |
|
1,038 |
|
6,360 |
|
1,786 |
|
||||
Marketing, general and administrative expenses |
|
(2,223 |
) |
(2,571 |
) |
(6,159 |
) |
(5,230 |
) |
||||
Net Income before minority interest |
|
3,064 |
|
143 |
|
7,642 |
|
765 |
|
||||
Less: minority interest |
|
(1,047 |
) |
(47 |
) |
(2,612 |
) |
(172 |
) |
||||
SLG share of GKK Manager net income |
|
2,017 |
|
96 |
|
5,030 |
|
593 |
|
||||
Servicing and administrative reimbursements |
|
949 |
|
610 |
|
2,592 |
|
1,617 |
|
||||
Net management income and reimbursements from Gramercy |
|
$ |
2,966 |
|
$ |
706 |
|
$ |
7,622 |
|
$ |
2,210 |
|
21
SELECTED FINANCIAL DATA
Capitalization Analysis Unaudited ($000s omitted) |
|
|
9/30/2006 |
|
6/30/2006 |
|
3/31/2006 |
|
12/31/2005 |
|
9/30/2005 |
|
|||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
|
|||||
Common Equity: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Common Shares Outstanding |
|
45,774 |
|
43,226 |
|
43,133 |
|
42,456 |
|
41,942 |
|
|||||
OP Units Outstanding |
|
2,219 |
|
2,219 |
|
2,263 |
|
2,427 |
|
2,502 |
|
|||||
Total Common Equity (Shares and Units) |
|
47,993 |
|
45,445 |
|
45,396 |
|
44,883 |
|
44,444 |
|
|||||
Share Price (End of Period) |
|
$ |
111.70 |
|
$ |
109.47 |
|
$ |
101.50 |
|
$ |
76.39 |
|
$ |
68.18 |
|
Equity Market Value |
|
$ |
5,360,818 |
|
$ |
4,974,864 |
|
$ |
4,607,694 |
|
$ |
3,428,612 |
|
$ |
3,030,192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Preferred Equity at Liquidation Value: |
|
257,500 |
|
257,500 |
|
257,500 |
|
257,500 |
|
257,500 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Real Estate Debt |
|
|
|
|
|
|
|
|
|
|
|
|||||
Property Level Mortgage Debt |
|
1,255,325 |
|
1,078,999 |
|
912,262 |
|
885,252 |
|
866,640 |
|
|||||
Outstanding Balance on - Term Loans |
|
525,000 |
|
525,000 |
|
525,000 |
|
525,000 |
|
525,000 |
|
|||||
Outstanding Balance on Unsecured Credit Line |
|
- |
|
54,645 |
|
156,645 |
|
32,000 |
|
135,000 |
|
|||||
Junior Subordinated Deferrable Interest Debentures |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
|||||
Liability Held for Sale |
|
95,000 |
|
95,000 |
|
|
|
|
|
|
|
|||||
Total Consolidated Debt |
|
1,975,325 |
|
1,853,644 |
|
1,693,907 |
|
1,542,252 |
|
1,626,640 |
|
|||||
Companys Portion of Joint Venture Debt |
|
1,181,397 |
|
1,179,332 |
|
1,111,160 |
|
1,040,265 |
|
911,959 |
|
|||||
Total Combined Debt |
|
3,156,722 |
|
3,032,976 |
|
2,805,067 |
|
2,582,517 |
|
2,538,599 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Market Cap (Debt & Equity) |
|
$ |
8,775,040 |
|
$ |
8,265,340 |
|
$ |
7,670,261 |
|
$ |
6,268,629 |
|
$ |
5,826,291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Availability under Lines of Credit |
|
|
|
|
|
|
|
|
|
|
|
|||||
Senior Unsecured Line of Credit |
|
486,482 |
(A) |
431,837 |
|
329,275 |
|
453,920 |
|
359,612 |
|
|||||
Term Loans |
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Availability |
|
$ |
486,482 |
|
$ |
431,837 |
|
$ |
329,275 |
|
$ |
453,920 |
|
$ |
359,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Combined Capitalized Interest |
|
$ |
5,069 |
|
$ |
4,342 |
|
$ |
4,291 |
|
$ |
2,388 |
|
$ |
2,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Ratio Analysis |
|
|
|
|
|
|
|
|
|
|
|
|||||
Consolidated Basis |
|
|
|
|
|
|
|
|
|
|
|
|||||
Debt to Market Cap Ratio |
|
26.01 |
% |
26.16 |
% |
25.83 |
% |
29.50 |
% |
33.10 |
% |
|||||
Debt to Gross Real Estate Book Ratio |
|
69.65 |
% |
69.79 |
% |
72.65 |
% |
69.76 |
% |
74.92 |
% |
|||||
Secured Real Estate Debt to Secured Assets Gross Book |
|
75.11 |
% |
74.76 |
% |
72.62 |
% |
75.60 |
% |
75.41 |
% |
|||||
Unsecured Debt to Unencumbered Assets-Gross Book Value |
|
41.37 |
% |
44.60 |
% |
54.55 |
% |
44.28 |
% |
55.21 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Joint Ventures Allocated |
|
|
|
|
|
|
|
|
|
|
|
|||||
Combined Debt to Market Cap Ratio |
|
35.97 |
% |
36.70 |
% |
36.57 |
% |
41.20 |
% |
43.57 |
% |
|||||
Debt to Gross Real Estate Book Ratio |
|
72.78 |
% |
74.19 |
% |
72.37 |
% |
69.82 |
% |
69.46 |
% |
|||||
Secured Debt to Secured Assets Gross Book |
|
74.26 |
% |
74.13 |
% |
72.25 |
% |
72.17 |
% |
67.56 |
% |
(A) As reduced by $13,518 letter of credit
22
SELECTED FINANCIAL DATA
Property NOI and Coverage Ratios Unaudited ($000s omitted) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2006 |
|
2005 |
|
||||||
Property NOI |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Property Operating NOI |
|
$ |
54,257 |
|
$ |
41,363 |
|
$ |
50,735 |
|
$ |
150,113 |
|
$ |
120,354 |
|
|
NOI from Discontinued Operations |
|
1,674 |
|
2,055 |
|
2,079 |
|
5,447 |
|
4,890 |
|
||||||
Total Property Operating NOI - Consolidated |
|
55,931 |
|
43,418 |
|
52,814 |
|
155,560 |
|
125,244 |
|
||||||
SLG share of Property NOI from JVs |
|
36,587 |
|
32,770 |
|
33,834 |
|
102,551 |
|
86,110 |
|
||||||
GAAP NOI |
|
$ |
92,518 |
|
$ |
76,188 |
|
$ |
86,648 |
|
$ |
258,111 |
|
$ |
211,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: |
Free Rent (Net of Amortization) |
|
2,566 |
|
2,024 |
|
1,742 |
|
6,529 |
|
9,770 |
|
|||||
|
Net FAS 141 Adjustment |
|
1,004 |
|
587 |
|
1,052 |
|
2,845 |
|
1,919 |
|
|||||
|
Straightline Revenue Adjustment |
|
7,028 |
|
5,753 |
|
6,693 |
|
20,079 |
|
15,895 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Plus: |
Allowance for S/L tenant credit loss |
|
1,000 |
|
1,253 |
|
951 |
|
2,884 |
|
3,796 |
|
|||||
|
Ground Lease Straight-line Adjustment |
|
157 |
|
136 |
|
157 |
|
471 |
|
456 |
|
|||||
Cash NOI |
|
$ |
83,077 |
|
$ |
69,213 |
|
$ |
78,269 |
|
$ |
232,013 |
|
$ |
188,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Components of Debt Service and Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Expense |
|
24,960 |
|
20,760 |
|
23,093 |
|
67,092 |
|
58,052 |
|
||||||
Fixed Amortization Principal Payments |
|
961 |
|
883 |
|
941 |
|
2,927 |
|
2,571 |
|
||||||
Total Consolidated Debt Service |
|
25,921 |
|
21,643 |
|
24,034 |
|
70,019 |
|
60,623 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Payments under Ground Lease Arrangements |
|
4,764 |
|
4,786 |
|
4,851 |
|
14,466 |
|
13,894 |
|
||||||
Dividend on perpetual preferred shares |
|
4,969 |
|
4,969 |
|
4,969 |
|
14,907 |
|
14,907 |
|
||||||
Total Consolidated Fixed Charges |
|
35,654 |
|
31,398 |
|
33,854 |
|
99,392 |
|
89,424 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
89,660 |
|
80,141 |
|
88,942 |
|
256,704 |
|
220,201 |
|
||||||
Interest Coverage Ratio |
|
3.50 |
|
3.86 |
|
3.77 |
|
3.66 |
|
3.79 |
|
||||||
Debt Service Coverage Ratio |
|
3.38 |
|
3.70 |
|
3.63 |
|
3.51 |
|
3.63 |
|
||||||
Fixed Charge Coverage Ratio |
|
2.47 |
|
2.55 |
|
2.59 |
|
2.51 |
|
2.46 |
|
23
SELECTED FINANCIAL DATA 2006 Same Store - Consolidated Unaudited ($000s omitted) |
|
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
|
September 30, |
|
September 30, |
|
|
|
June 30, |
|
September 30, |
|
September 30, |
|
|
|
|
|
|
|
2006 |
|
2005 |
|
% |
|
2006 |
|
2006 |
|
2005 |
|
% |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental Revenue, net |
|
76,633 |
|
71,801 |
|
7 |
% |
75,683 |
|
226,927 |
|
214,104 |
|
6 |
% |
|
|
Escalation & Reimbursement Revenues |
|
16,747 |
|
14,042 |
|
19 |
% |
14,179 |
|
44,564 |
|
37,026 |
|
20 |
% |
|
|
Investment Income |
|
418 |
|
200 |
|
109 |
% |
316 |
|
961 |
|
500 |
|
92 |
% |
|
|
Other Income |
|
1,081 |
|
723 |
|
50 |
% |
360 |
|
3,750 |
|
2,428 |
|
54 |
% |
|
|
Total Revenues |
|
94,879 |
|
86,766 |
|
9 |
% |
90,538 |
|
276,202 |
|
254,058 |
|
9 |
% |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense |
|
28,026 |
|
25,188 |
|
11 |
% |
23,381 |
|
75,825 |
|
68,812 |
|
10 |
% |
|
|
Ground Rent |
|
4,750 |
|
4,835 |
|
-2 |
% |
4,825 |
|
14,399 |
|
14,089 |
|
2 |
% |
|
|
Real Estate Taxes |
|
16,372 |
|
15,613 |
|
5 |
% |
16,887 |
|
50,301 |
|
47,379 |
|
6 |
% |
|
|
|
|
49,148 |
|
45,636 |
|
8 |
% |
45,093 |
|
140,525 |
|
130,280 |
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
45,731 |
|
41,130 |
|
11 |
% |
45,445 |
|
135,677 |
|
123,778 |
|
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense & Amortization of Financing costs |
|
11,071 |
|
11,169 |
|
-1 |
% |
11,018 |
|
33,042 |
|
32,190 |
|
3 |
% |
|
|
Depreciation & Amortization |
|
14,150 |
|
13,114 |
|
8 |
% |
14,066 |
|
42,011 |
|
38,560 |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Minority Interest |
|
20,510 |
|
16,847 |
|
22 |
% |
20,361 |
|
60,624 |
|
53,028 |
|
14 |
% |
Plus: |
|
Real Estate Depreciation & Amortization |
|
14,138 |
|
13,104 |
|
8 |
% |
14,056 |
|
41,979 |
|
38,531 |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO |
|
34,648 |
|
29,951 |
|
16 |
% |
34,417 |
|
102,603 |
|
91,559 |
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
Non Building Revenue |
|
464 |
|
379 |
|
22 |
% |
531 |
|
1,386 |
|
1,069 |
|
30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: |
|
Interest Expense & Amortization of Financing costs |
|
11,071 |
|
11,169 |
|
-1 |
% |
11,018 |
|
33,042 |
|
32,190 |
|
3 |
% |
|
|
Non Real Estate Depreciation |
|
12 |
|
10 |
|
20 |
% |
10 |
|
31 |
|
29 |
|
7 |
% |
|
|
GAAP NOI |
|
45,267 |
|
40,751 |
|
11 |
% |
44,914 |
|
134,290 |
|
122,709 |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Less: |
|
Free Rent (Net of Amortization) |
|
426 |
|
1,621 |
|
-74 |
% |
1,453 |
|
3,893 |
|
6,781 |
|
-43 |
% |
|
|
Straightline Revenue Adjustment |
|
3,269 |
|
2,553 |
|
28 |
% |
3,191 |
|
9,718 |
|
7,897 |
|
23 |
% |
|
|
Rental Income - FAS 141 |
|
293 |
|
293 |
|
0 |
% |
289 |
|
867 |
|
867 |
|
0 |
% |
Plus: |
|
Allowance for S/L tenant credit loss |
|
638 |
|
883 |
|
-28 |
% |
696 |
|
2,015 |
|
2,752 |
|
-27 |
% |
|
|
Ground Lease Straight-line Adjustment |
|
87 |
|
136 |
|
-36 |
% |
87 |
|
260 |
|
456 |
|
-43 |
% |
|
|
Cash NOI |
|
42,004 |
|
37,303 |
|
13 |
% |
40,764 |
|
122,087 |
|
110,372 |
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
GAAP NOI to Real Estate Revenue, net |
|
47.62 |
% |
46.70 |
% |
|
|
49.52 |
% |
48.51 |
% |
47.98 |
% |
|
|
|
|
Cash NOI to Real Estate Revenue, net |
|
44.19 |
% |
42.74 |
% |
|
|
44.94 |
% |
44.10 |
% |
43.16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP NOI before Ground Rent/Real Estate Revenue, net |
|
52.62 |
% |
52.24 |
% |
|
|
54.84 |
% |
53.71 |
% |
53.49 |
% |
|
|
|
|
Cash NOI before Ground Rent/Real Estate Revenue, net |
|
49.10 |
% |
48.13 |
% |
|
|
50.17 |
% |
49.21 |
% |
48.49 |
% |
|
|
24
SELECTED FINANCIAL DATA 2006 Same Store - Joint Venture Unaudited ($000s omitted) |
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
|
September 30, |
|
September 30, |
|
|
|
September 30, |
|
September 30, |
|
|
|
|
|
|
|
2006 |
|
2005 |
|
% |
|
2006 |
|
2005 |
|
% |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Rental Revenue, net |
|
33,702 |
|
33,006 |
|
2 |
% |
101,266 |
|
99,680 |
|
2 |
% |
|
|
Escalation & Reimbursement Revenues |
|
8,762 |
|
7,525 |
|
16 |
% |
26,016 |
|
21,117 |
|
23 |
% |
|
|
Investment Income |
|
517 |
|
81 |
|
542 |
% |
1,176 |
|
240 |
|
390 |
% |
|
|
Other Income |
|
2,094 |
|
2,371 |
|
-12 |
% |
2,903 |
|
2,430 |
|
19 |
% |
|
|
Total Revenues |
|
45,075 |
|
42,983 |
|
5 |
% |
131,361 |
|
123,467 |
|
6 |
% |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense |
|
11,676 |
|
10,863 |
|
7 |
% |
33,732 |
|
29,610 |
|
14 |
% |
|
|
Ground Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Taxes |
|
7,954 |
|
7,483 |
|
6 |
% |
24,230 |
|
22,487 |
|
8 |
% |
|
|
|
|
19,630 |
|
18,346 |
|
7 |
% |
57,962 |
|
52,097 |
|
11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
25,445 |
|
24,637 |
|
3 |
% |
73,399 |
|
71,370 |
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense & Amortization of Financing costs |
|
11,405 |
|
7,097 |
|
61 |
% |
32,437 |
|
19,167 |
|
69 |
% |
|
|
Depreciation & Amortization |
|
6,142 |
|
5,877 |
|
4 |
% |
18,177 |
|
17,310 |
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Minority Interest |
|
7,899 |
|
11,662 |
|
-32 |
% |
22,785 |
|
34,893 |
|
-35 |
% |
Plus: |
|
Real Estate Depreciation & Amortization |
|
6,141 |
|
5,877 |
|
4 |
% |
18,175 |
|
17,308 |
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO |
|
14,040 |
|
17,539 |
|
-20 |
% |
40,960 |
|
52,201 |
|
-22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
Non Building Revenue |
|
521 |
|
84 |
|
520 |
% |
1,192 |
|
252 |
|
373 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: |
|
Interest Expense & Amortization of Financing costs |
|
11,405 |
|
7,097 |
|
61 |
% |
32,437 |
|
19,167 |
|
69 |
% |
|
|
Non Real Estate Depreciation |
|
1 |
|
0 |
|
10 |
% |
2 |
|
2 |
|
19 |
% |
GAAP NOI |
|
24,924 |
|
24,553 |
|
2 |
% |
72,207 |
|
71,118 |
|
2 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Less: |
|
Free Rent (Net of Amortization) |
|
392 |
|
170 |
|
131 |
% |
24 |
|
2,830 |
|
-99 |
% |
|
|
Straightline Revenue Adjustment |
|
1,021 |
|
1,316 |
|
-22 |
% |
3,451 |
|
4,716 |
|
-27 |
% |
|
|
FAS 141 |
|
245 |
|
245 |
|
0 |
% |
733 |
|
733 |
|
0 |
% |
Plus: |
|
Allowance for S/L tenant credit loss |
|
154 |
|
261 |
|
-41 |
% |
383 |
|
809 |
|
-53 |
% |
|
|
Ground Lease Straight-line Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash NOI |
|
23,420 |
|
23,084 |
|
1 |
% |
68,382 |
|
63,647 |
|
7 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
GAAP NOI to Real Estate Revenue, net |
|
55.75 |
% |
56.89 |
% |
|
|
55.31 |
% |
57.34 |
% |
|
|
|
|
Cash NOI to Real Estate Revenue, net |
|
52.38 |
% |
53.48 |
% |
|
|
52.38 |
% |
51.32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP NOI before Ground Rent/Real Estate Revenue, net |
|
55.75 |
% |
56.89 |
% |
|
|
55.31 |
% |
57.34 |
% |
|
|
|
|
Cash NOI before Ground Rent/Real Estate Revenue, net |
|
52.38 |
% |
53.48 |
% |
|
|
52.38 |
% |
51.32 |
% |
|
|
25
DEBT SUMMARY SCHEDULE
($000s omitted) |
|
|
|
|
Principal O/S |
|
|
|
2006 |
|
|
|
|
|
As-Of |
|
|
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
|
|
9/30/2006 (5) |
|
Coupon |
|
Repayment |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125 Broad Street |
|
|
|
74,196 |
|
8.29 |
% |
803 |
|
Oct-07 |
|
73,341 |
|
|
|
Open |
|
673 First Avenue |
|
|
|
33,986 |
|
5.67 |
% |
657 |
|
Feb-13 |
|
28,984 |
|
|
|
Feb-06 |
|
70 W. 36th Street |
|
|
|
11,255 |
|
7.87 |
% |
214 |
|
May-09 |
|
10,629 |
|
|
|
Open |
|
711 Third Avenue |
|
|
|
120,000 |
|
4.99 |
% |
|
|
Jun-15 |
|
120,000 |
|
|
|
Mar-15 |
|
220 E 42nd Street |
|
|
|
210,000 |
|
5.24 |
% |
|
|
Nov-13 |
|
182,394 |
|
|
|
Dec-06 |
|
420 Lexington Avenue |
|
|
|
115,778 |
|
8.44 |
% |
2,284 |
|
Nov-10 |
|
104,691 |
|
|
|
Open |
|
625 Madision Avenue |
|
|
|
102,000 |
|
6.27 |
% |
166 |
|
Nov-15 |
|
78,595 |
|
|
|
Open |
|
609 Fifth Avenue |
|
|
|
102,000 |
|
5.85 |
% |
209 |
|
Oct-13 |
|
91,342 |
|
|
|
Jul-13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
769,215 |
|
6.25 |
% |
4,333 |
|
|
|
689,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed Rate Debt-Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wells Fargo Secured Term Loan (Libor + 125 bps) (1) |
|
|
|
160,000 |
|
5.57 |
% |
|
|
May-10 |
|
154,923 |
|
|
|
|
|
609 Partners, LLC |
|
|
|
63,891 |
|
5.00 |
% |
|
|
Jun-16 |
|
63,891 |
|
|
|
Jun-08 |
|
|
|
|
|
223,891 |
|
5.41 |
% |
|
|
|
|
218,814 |
|
|
|
|
|
Unsecured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wells Fargo Unsecured Term Loan (Libor swap + 140bps) (2) |
|
|
|
325,000 |
|
5.07 |
% |
|
|
Aug-09 |
|
325,000 |
|
|
|
Aug-07 |
|
Junior Subordinated Deferrable Interest Debentures |
|
|
|
100,000 |
|
5.61 |
% |
|
|
Jul-15 |
|
100,000 |
|
|
|
|
|
|
|
|
|
425,000 |
|
5.20 |
% |
|
|
|
|
425,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fixed Rate Debt/Wtd Avg |
|
1,418,106 |
|
5.80 |
% |
4,333 |
|
|
|
1,333,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wells Fargo Secured Term Loan (Libor + 125 bps) |
|
|
|
40,000 |
|
6.64 |
% |
|
|
May-10 |
|
40,000 |
|
|
|
|
|
1551/1555 Broadway & 21 W. 34th Street (Libor + 200 bps) (3) |
|
|
|
96,762 |
|
7.36 |
% |
|
|
Aug-08 |
|
96,762 |
|
|
|
Open |
|
141 Fifth Avenue |
|
|
|
10,457 |
|
7.59 |
% |
|
|
Sep-07 |
|
10,457 |
|
Sep-10 |
|
|
|
521 Fifth Avenue |
|
|
|
140,000 |
|
6.35 |
% |
|
|
Apr-11 |
|
140,000 |
|
|
|
Open |
|
717 Fifth Avenue |
|
|
|
175,000 |
|
6.93 |
% |
|
|
Sep-08 |
|
175,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
462,219 |
|
6.83 |
% |
|
|
|
|
462,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Line of Credit |
|
|
|
|
|
6.43 |
% |
|
|
Sep-08 |
|
|
|
Aug-09 |
|
Open |
|
|
|
|
|
|
|
6.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Floating Rate Debt/Wtd Avg |
|
462,219 |
|
6.83 |
% |
|
|
|
|
462,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg |
|
1,880,325 |
|
6.06 |
% |
4,333 |
|
|
|
1,796,009 |
|
|
|
|
|
Weighted Average Balance & Interest Rate |
|
|
|
1,766,470 |
|
6.00 |
% |
|
|
|
|
|
|
|
|
|
|
SUMMARY OF JOINT VENTURE DEBT
|
|
Principal O/S |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Gross Principal |
|
SLG Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Joint Venture Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1250 Broadway (Libor + 120bps) |
|
115,000 |
|
63,250 |
|
6.56 |
% |
|
|
Aug-06 |
|
63,250 |
|
Aug-09 |
|
Open |
|
1221 Avenue of Americas (Libor + 75bps) (4) |
|
170,000 |
|
76,500 |
|
5.78 |
% |
|
|
Dec-10 |
|
76,500 |
|
Dec-08 |
|
Open |
|
1515 Broadway (Libor + 90 bps) |
|
625,000 |
|
343,750 |
|
6.24 |
% |
|
|
Nov-07 |
|
343,750 |
|
Jul-09 |
|
Open |
|
1 Park Avenue |
|
238,500 |
|
39,830 |
|
5.80 |
% |
|
|
May-14 |
|
39,830 |
|
|
|
Open |
|
100 Park Avenue (3) |
|
175,000 |
|
87,325 |
|
6.52 |
% |
|
|
Nov-15 |
|
81,873 |
|
|
|
Open |
|
485 Lexington Ave (Libor + 135bps) |
|
335,702 |
|
100,711 |
|
6.70 |
% |
|
|
Jan-09 |
|
100,711 |
|
Jul-09 |
|
Open |
|
1 Madison Avenue - South Building |
|
685,150 |
|
376,833 |
|
5.91 |
% |
2,536 |
|
May-20 |
|
222,492 |
|
|
|
Jun-20 |
|
1 Madison Avenue - Clock Tower (Libor + 160bps) |
|
127,323 |
|
38,197 |
|
6.99 |
% |
|
|
Nov-07 |
|
38,197 |
|
Nov-08 |
|
Nov-06 |
|
379 West Broadway (Libor + 225bps) (3) |
|
12,838 |
|
5,777 |
|
7.59 |
% |
|
|
Dec-07 |
|
5,777 |
|
Dec-10 |
|
|
|
Mack - Green Joint Venture |
|
102,550 |
|
49,224 |
|
7.86 |
% |
254 |
|
May-08 & Aug-14 |
|
45,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Joint Venture Debt/Wtd Avg |
|
2,587,063 |
|
1,181,397 |
|
6.27 |
% |
2,790 |
|
|
|
1,017,778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Balance & Interest Rate with SLG JV debt |
|
|
|
2,945,506 |
|
6.11 |
% |
|
|
|
|
|
|
|
|
|
|
(1) There is a LIBOR swap on this loan of 4.65% from May 2006 through December 2008.
(2) WF term loan consists of three tranches which mature in June 2008 and a fourth tranch which matures in August 2009. The blended rates on the step -up swaps for this loan are as follows: 3.57% on $100mm, 3.51% on $35mm, 3.95% on $65mm, and 4.21% on $125mm.
(3) Committed amount for 1551/1555 Broadway and 21 West 34th Street is $112.7mm, for 141 Fifth Avenue is $12.58mm, for 1 Madison Avenue is $205.1mm , for 100 Park is $175mm and for 379 West Broadway is $13.25mm.
(4) There is a LIBOR swap of 4.76% on $65mm of this loan.
(5) 55 Corporate Drive is excluded from this schedule since the property is classified as property held for sale.
26
SUMMARY OF GROUND LEASE ARRANGEMENTS Consolidated Statement (REIT) ($000s omitted) |
|
|
2006 Scheduled |
|
2007 Scheduled |
|
2008 Scheduled |
|
2009 Scheduled |
|
Deferred Land |
|
Year of |
|
Property |
|
Cash Payment |
|
Cash Payment |
|
Cash Payment |
|
Cash Payment |
|
Lease Obligations (1) |
|
Maturity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Leases |
|
|
|
|
|
|
|
|
|
|
|
|
|
673 First Avenue |
|
3,010 |
|
3,010 |
|
3,010 |
|
3,010 |
|
15,677 |
|
2037 |
|
420 Lexington Avenue (2) |
|
7,074 |
|
7,074 |
|
7,074 |
|
7,074 |
|
|
|
2008 |
(3) |
711 Third Avenue (2) (4) |
|
1,550 |
|
1,550 |
|
1,550 |
|
1,550 |
|
849 |
|
2032 |
|
461 Fifth Avenue (2) |
|
2,100 |
|
2,100 |
|
2,100 |
|
2,100 |
|
|
|
2027 |
(5) |
625 Madison Avenue (2) |
|
4,613 |
|
4,613 |
|
4,613 |
|
4,613 |
|
|
|
2022 |
(6) |
1604 Broadway (2) |
|
2,350 |
|
2,350 |
|
2,350 |
|
2,350 |
|
256 |
|
2021 |
(7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
20,697 |
|
20,697 |
|
20,697 |
|
20,697 |
|
16,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Lease |
|
|
|
|
|
|
|
|
|
|
|
|
|
673 First Avenue |
|
1,416 |
|
1,416 |
|
1,416 |
|
1,416 |
|
16,359 |
|
2037 |
|
(1) Per the balance sheet at September 30, 2006
(2) These ground leases are classified as operating leases and, therefore, do not appear on the balance sheet as an obligation.
(3) Subject to renewal at the Companys option through 2029.
(4) Excludes portion payable to SL Green as owner of 50% leasehold.
(5) The Company has an option to purchase the ground lease for a fixed price on a specific date.
(6) Subject to renewal at the Companys option through 2054.
(7) Subject to renewal at the Companys option through 2036.The Company has a 45% interest in this property.
27
STRUCTURED FINANCE
|
|
|
|
Assets |
|
Wtd Average |
|
Wtd Average |
|
Current |
|
Libor |
|
|
|
Outstanding |
|
Assets during quarter |
|
Yield during quarter |
|
Yield |
|
Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
6/30/2005 |
|
396,862 |
|
413,571 |
|
10.27 |
% |
10.26 |
% |
3.34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Originations/Accretion (1) |
|
|
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
58,000 |
|
|
|
|
|
|
|
|
|
Redemptions /Amortization |
|
(54,813 |
) |
|
|
|
|
|
|
|
|
9/30/2005 |
|
400,049 |
|
398,433 |
|
10.26 |
% |
10.34 |
% |
3.86 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Originations/Accretion (1) |
|
152 |
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
|
|
|
|
|
|
|
|
|
|
Redemptions /Amortization |
|
(125 |
) |
|
|
|
|
|
|
|
|
12/31/2005 |
|
400,076 |
|
399,889 |
|
10.43 |
% |
10.44 |
% |
4.39 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Originations/Accretion (1) |
|
61,127 |
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
5,000 |
|
|
|
|
|
|
|
|
|
Redemptions /Amortization |
|
(30 |
) |
|
|
|
|
|
|
|
|
3/31/2006 |
|
466,173 |
|
453,085 |
|
10.27 |
% |
10.57 |
% |
4.83 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Originations/Accretion (1) |
|
37,282 |
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
7,000 |
|
|
|
|
|
|
|
|
|
Redemptions /Amortization |
|
(176,466 |
) |
|
|
|
|
|
|
|
|
6/30/2006 |
|
333,989 |
|
409,728 |
|
10.31 |
% |
10.04 |
% |
5.33 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Originations/Accretion (1) |
|
288 |
|
|
|
|
|
|
|
|
|
Preferred Equity |
|
32,500 |
|
|
|
|
|
|
|
|
|
Redemptions /Amortization |
|
(19,219 |
) |
|
|
|
|
|
|
|
|
9/30/2006 |
|
347,558 |
|
351,249 |
|
10.32 |
% |
10.17 |
% |
5.32 |
% |
(1) Accretion includes original issue discounts and compounding investment income.
28
STRUCTURED FINANCE
|
|
Type of Investment |
|
Quarter End Balance(1) |
|
Senior Financing |
|
Exposure Psf |
|
Wtd Average |
|
Current |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
Junior Mortgage Participation |
|
$ |
85,418 |
|
$ |
762,500 |
|
$ |
236 |
|
11.18 |
% |
10.93 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mezzanine Debt |
|
$ |
145,946 |
|
$ |
675,000 |
|
$ |
366 |
|
8.82 |
% |
8.70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Preferred Equity |
|
$ |
116,194 |
|
$ |
3,103,724 |
|
$ |
190 |
|
11.68 |
% |
11.47 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Balance as of 9/30/06 |
|
$ |
347,558 |
|
$ |
4,541,224 |
|
$ |
253 |
|
10.32 |
% |
10.17 |
% |
Current Maturity Profile (2)
(1) Most 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 6.9 years.
29
SELECTED PROPERTY DATA |
|
|
|
|
|
|
Usable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Rent |
|
Total |
|
|||||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-06 |
|
Jun-06 |
|
Mar-06 |
|
Dec-05 |
|
Sep-05 |
|
Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
|
|||
PROPERTIES 100% OWNED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Same Store |
|
|
% |
|
% |
|
% |
|
% |
|
% |
|
$ |
|
|
% |
|
% |
|
|
|
|||||||||
110 East 42nd Street |
|
Grand Central North |
|
Fee Interest |
|
181,000 |
|
1 |
|
98.7 |
|
96.7 |
|
94.5 |
|
96.5 |
|
89.6 |
|
7,153,380 |
|
2 |
|
1 |
|
29 |
|
|||
125 Broad Street |
|
Downtown |
|
Fee Interest |
|
525,000 |
|
3 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
18,297,540 |
|
5 |
|
3 |
|
4 |
|
|||
1372 Broadway |
|
Garment |
|
Fee Interest |
|
508,000 |
|
3 |
|
85.7 |
|
85.7 |
|
86.4 |
|
84.1 |
|
84.1 |
|
15,930,696 |
|
4 |
|
3 |
|
20 |
|
|||
220 East 42nd Street |
|
Midtown |
|
Fee Interest |
|
1,135,000 |
|
6 |
|
100.0 |
|
100.0 |
|
99.5 |
|
99.5 |
|
99.6 |
|
42,536,184 |
|
11 |
|
7 |
|
38 |
|
|||
292 Madison Avenue |
|
Grand Central South |
|
Fee Interest |
|
187,000 |
|
1 |
|
99.7 |
|
99.7 |
|
99.7 |
|
99.7 |
|
99.7 |
|
7,853,568 |
|
2 |
|
1 |
|
19 |
|
|||
317 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
450,000 |
|
2 |
|
91.7 |
|
94.6 |
|
93.7 |
|
93.7 |
|
86.4 |
|
18,261,768 |
|
5 |
|
3 |
|
86 |
|
|||
420 Lexington Ave (Graybar) |
|
Grand Central North |
|
Operating Sublease |
|
1,188,000 |
|
6 |
|
98.9 |
|
98.0 |
|
97.4 |
|
97.1 |
|
97.0 |
|
56,261,244 |
|
14 |
|
9 |
|
255 |
|
|||
440 Ninth Avenue |
|
Garment |
|
Fee Interest |
|
339,000 |
|
2 |
|
99.4 |
|
99.4 |
|
99.4 |
|
100.0 |
|
100.0 |
|
10,723,344 |
|
3 |
|
2 |
|
12 |
|
|||
461 Fifth Avenue |
|
Midtown |
|
Leasehold Interest |
|
200,000 |
|
1 |
|
87.6 |
|
87.6 |
|
89.7 |
|
89.7 |
|
89.7 |
|
10,603,452 |
|
3 |
|
2 |
|
16 |
|
|||
470 Park Avenue South |
|
Park Avenue South/Flatiron |
|
Fee Interest |
|
260,000 |
|
1 |
|
100.0 |
|
100.0 |
|
96.9 |
|
93.8 |
|
93.1 |
|
9,889,776 |
|
3 |
|
2 |
|
29 |
|
|||
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
941,000 |
|
5 |
|
99.9 |
|
99.9 |
|
100.0 |
|
100.0 |
|
100.0 |
|
28,343,460 |
|
7 |
|
5 |
|
16 |
|
|||
625 Madison Avenue |
|
Plaza District |
|
Leasehold Interest |
|
563,000 |
|
3 |
|
99.0 |
|
99.0 |
|
91.7 |
|
91.7 |
|
83.3 |
|
38,735,580 |
|
10 |
|
6 |
|
34 |
|
|||
673 First Avenue |
|
Grand Central South |
|
Leasehold Interest |
|
422,000 |
|
2 |
|
82.7 |
|
82.7 |
|
77.8 |
|
77.8 |
|
77.8 |
|
11,547,048 |
|
3 |
|
2 |
|
11 |
|
|||
70 West 36th Street |
|
Garment |
|
Fee Interest |
|
151,000 |
|
1 |
|
98.2 |
|
96.0 |
|
95.2 |
|
96.1 |
|
96.7 |
|
4,450,788 |
|
1 |
|
1 |
|
27 |
|
|||
711 Third Avenue |
|
Grand Central North |
|
Operating Sublease (1) |
|
524,000 |
|
3 |
|
100.0 |
|
96.1 |
|
100.0 |
|
100.0 |
|
99.3 |
|
23,765,436 |
|
6 |
|
4 |
|
19 |
|
|||
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
780,000 |
|
4 |
|
98.0 |
|
98.0 |
|
98.0 |
|
100.0 |
|
100.0 |
|
34,476,336 |
|
9 |
|
6 |
|
18 |
|
|||
Subtotal / Weighted Average |
|
8,354,000 |
|
45 |
|
97.0 |
|
96.8 |
|
96.1 |
|
96.0 |
|
94.9 |
|
$ |
338,829,600 |
|
86 |
|
56 |
|
633 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
19 West 44th Street |
|
Midtown |
|
Fee Interest |
|
292,000 |
|
2 |
|
99.4 |
|
98.5 |
|
98.1 |
|
96.8 |
|
95.8 |
|
11,169,312 |
|
3 |
|
2 |
|
66 |
|
|||
28 West 44th Street |
|
Midtown |
|
Fee Interest |
|
359,000 |
|
2 |
|
95.7 |
|
96.2 |
|
95.0 |
|
94.2 |
|
93.1 |
|
12,751,728 |
|
3 |
|
2 |
|
74 |
|
|||
521 Fifth Avenue |
|
Midtown |
|
Leasehold Interest |
|
460,000 |
|
2 |
|
94.2 |
|
94.2 |
|
97.4 |
|
|
|
|
|
18,382,968 |
|
5 |
|
3 |
|
50 |
|
|||
609 Fifth Avenue |
|
Midtown |
|
Fee Interest |
|
160,000 |
|
1 |
|
98.8 |
|
98.8 |
|
|
|
|
|
|
|
12,599,400 |
|
3 |
|
2 |
|
22 |
|
|||
Subtotal / Weighted Average |
|
1,271,000 |
|
7 |
|
96.4 |
|
96.3 |
|
96.8 |
|
95.4 |
|
94.3 |
|
$ |
54,903,408 |
|
14 |
|
9 |
|
212 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total / Weighted Average Properties 100% Owned |
|
9,625,000 |
|
52 |
|
96.9 |
|
96.8 |
|
96.2 |
|
96.0 |
|
94.9 |
|
$ |
393,733,008 |
|
100 |
|
65 |
|
845 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PROPERTIES < 100% OWNED (Unconsolidated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
1 Park Avenue - 16.7% |
|
Grand Central |
|
Fee Interest |
|
913,000 |
|
5 |
|
93.5 |
|
97.8 |
|
97.8 |
|
97.8 |
|
97.8 |
|
36,189,612 |
|
|
|
1 |
|
19 |
|
|||
1250 Broadway - 55% |
|
Penn Station |
|
Fee Interest |
|
670,000 |
|
4 |
|
98.6 |
|
95.5 |
|
95.8 |
|
95.8 |
|
95.5 |
|
24,619,296 |
|
|
|
3 |
|
34 |
|
|||
1515 Broadway - 55% |
|
Times Square |
|
Fee Interest |
|
1,750,000 |
|
9 |
|
99.0 |
|
99.6 |
|
100.0 |
|
100.0 |
|
100.0 |
|
84,841,980 |
|
|
|
10 |
|
10 |
|
|||
100 Park Avenue - 50% |
|
Grand Central South |
|
Fee Interest |
|
834,000 |
|
5 |
|
93.3 |
|
93.8 |
|
89.7 |
|
92.7 |
|
92.7 |
|
34,223,640 |
|
|
|
3 |
|
36 |
|
|||
1221 Avenue of the Americas - 45% |
|
Rockefeller Center |
|
Fee Interest |
|
2,550,000 |
|
14 |
|
97.3 |
|
96.6 |
|
96.5 |
|
96.5 |
|
96.2 |
|
139,376,616 |
|
|
|
10 |
|
25 |
|
|||
Subtotal / Weighted Average |
|
|
|
|
|
6,717,000 |
|
36 |
|
96.8 |
|
97.1 |
|
96.7 |
|
97.0 |
|
96.9 |
|
$ |
319,251,144 |
|
|
|
27 |
|
124 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
485 Lexington Avenue - 30% |
|
Grand Central North |
|
Fee Interest |
|
921,000 |
|
5 |
|
78.7 |
|
74.1 |
|
71.2 |
|
100.0 |
|
100.0 |
|
34,956,384 |
|
|
|
3 |
|
9 |
|
|||
1 Madison Avenue - 55% |
|
Park Avenue South |
|
Fee Interest |
|
1,176,900 |
|
6 |
|
98.6 |
|
98.6 |
|
97.5 |
|
97.5 |
|
97.5 |
|
55,327,440 |
|
|
|
5 |
|
3 |
|
|||
Subtotal / Weighted Average |
|
|
|
|
|
2,097,900 |
|
11 |
|
89.8 |
|
87.8 |
|
86.0 |
|
98.6 |
|
98.6 |
|
$ |
90,283,824 |
|
|
|
8 |
|
12 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total / Weighted Average Properties Less Than 100% Owned |
|
8,814,900 |
|
48 |
|
95.2 |
|
94.9 |
|
94.1 |
|
97.4 |
|
97.3 |
|
$ |
409,534,968 |
|
|
|
35 |
|
136 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Grand Total / Weighted Average |
|
18,439,900 |
|
100 |
|
96.1 |
|
95.9 |
|
95.2 |
|
96.7 |
|
96.0 |
|
$ |
803,267,976 |
|
|
|
|
|
981 |
|
||||||
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
601,882,409 |
|
|
|
100 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Same Store Occupancy % - Combined |
|
15,071,000 |
|
82 |
|
96.9 |
|
96.9 |
|
96.3 |
|
96.5 |
|
96.0 |
|
|
|
|
|
|
|
|
|
|||||||
(1) Including Ownership of 50% in Building Fee.
RETAIL & DEVELOPMENT PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
1 Madison Avenue - Clock Tower - 30% |
|
Park Avenue South |
|
Fee Interest |
|
220,000 |
|
43 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
|
1551-1555 Broadway - 50% |
|
Times Square |
|
Fee Interest |
|
23,600 |
|
5 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
|
1604 Broadway - 45% |
|
Times Square |
|
Leasehold Interest |
|
41,100 |
|
8 |
|
17.2 |
|
17.2 |
|
17.2 |
|
17.2 |
|
|
|
2,288,676 |
|
11 |
|
5 |
|
2 |
|
|
21 West 34th Street - 50% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
20,100 |
|
4 |
|
|
|
25.0 |
|
25.0 |
|
100.0 |
|
|
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
|
25-27 West 34th Street - 50% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
21,700 |
|
4 |
|
30.7 |
|
30.7 |
|
30.7 |
|
|
|
|
|
1,000,620 |
|
5 |
|
3 |
|
3 |
|
|
29 West 34th Street - 50% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
29,300 |
|
6 |
|
69.1 |
|
74.4 |
|
74.4 |
|
|
|
|
|
943,488 |
|
5 |
|
2 |
|
6 |
|
|
379 West Broadway - 45% |
|
Cast Iron/Soho |
|
Leasehold Interest |
|
62,006 |
|
12 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
|
|
2,775,084 |
|
14 |
|
6 |
|
7 |
|
|
717 Fifth Avenue - 92% |
|
Midtown/Plaza District |
|
Fee Interest |
|
76,400 |
|
15 |
|
63.1 |
|
|
|
|
|
|
|
|
|
12,147,276 |
|
61 |
|
56 |
|
8 |
|
|
141 Fifth Avenue - 50% |
|
Flat Iron |
|
Fee Interest |
|
21,500 |
|
4 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
819,804 |
|
4 |
|
2 |
|
4 |
|
|
Total / Weighted Average Retail/Development Properties |
|
515,706 |
|
100 |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
$ |
19,974,948 |
|
100 |
|
74 |
|
30 |
|
||||
30
LARGEST TENANTS BY SQUARE FEET LEASED |
Wholly Owned Portfolio + Allocated JV Properties |
|
|
|
|
|
|
|
|
|
|
|
% of |
|
|
|
||||||||
|
|
|
|
|
|
Total |
|
|
|
|
|
% of |
|
SLG Share of |
|
SLG Share of |
|
|
|
||||
|
|
|
|
Lease |
|
Leased |
|
Annualized |
|
PSF |
|
Annualized |
|
Annualized |
|
Annualized |
|
Credit |
|
||||
Tenant Name |
|
Property |
|
Expiration |
|
Square Feet |
|
Rent ($) |
|
Annualized |
|
Rent |
|
Rent($) |
|
Rent |
|
Rating (1) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Viacom International, Inc. |
|
1515 Broadway |
|
2008, 2010, 2012, 2013 & 2015 |
|
1,410,339 |
|
$ |
72,624,156 |
|
$ |
51.49 |
|
9.0 |
% |
$ |
49,711,235 |
|
8.3 |
% |
BBB |
|
|
Credit Suisse Securities (USA), Inc. |
|
1 Madison Avenue |
|
2020 |
|
1,123,879 |
|
44,955,156 |
|
$ |
40.00 |
|
5.6 |
% |
24,725,336 |
|
4.1 |
% |
A+ |
|
|||
Citigroup, N.A. |
|
125 Broad Street, 1 Park Avenue, 750 Third Avenue & 485 Lexington Avenue |
|
2007, 2010 & 2017 |
|
646,266 |
|
28,023,912 |
|
$ |
43.36 |
|
3.5 |
% |
19,916,619 |
|
3.3 |
% |
AA+ |
|
|||
Morgan Stanley & Co. Inc. |
|
1221 Ave.of the Americas |
|
Various |
|
605,426 |
|
43,128,833 |
|
$ |
71.24 |
|
5.4 |
% |
19,407,975 |
|
3.2 |
% |
A+ |
|
|||
Omnicom Group |
|
220 East 42nd Street, 420 Lexington Avenue & 485 Lexington Avenue |
|
2008, 2009, 2010 & 2017 |
|
573,470 |
|
20,976,492 |
|
$ |
36.58 |
|
2.6 |
% |
20,976,492 |
|
3.5 |
% |
A- |
|
|||
Societe Generale |
|
1221 Ave.of the Americas |
|
Various |
|
486,663 |
|
25,680,288 |
|
$ |
52.77 |
|
3.2 |
% |
11,556,130 |
|
1.9% |
|
AA- |
|
|||
The McGraw Hill Companies, Inc. |
|
1221 Ave.of the Americas |
|
Various |
|
420,328 |
|
20,007,564 |
|
$ |
47.60 |
|
2.5 |
% |
9,003,404 |
|
1.5 |
% |
A+ |
|
|||
Advance Magazine Group |
|
750 Third Avenue & 485 Lexington Avenue |
|
2021 |
|
342,720 |
|
12,690,012 |
|
$ |
37.03 |
|
1.6 |
% |
11,441,406 |
|
1.9 |
% |
|
|
|||
Visiting Nurse Service of New York |
|
1250 Broadway |
|
2006 & 2018 |
|
295,870 |
|
9,616,908 |
|
$ |
32.50 |
|
1.2 |
% |
6,363,989 |
|
1.1 |
% |
|
|
|||
C.B.S. Broadcasting, Inc. |
|
555 West 57th Street |
|
2013 & 2017 |
|
253,316 |
|
8,630,352 |
|
$ |
34.07 |
|
1.1 |
% |
8,630,352 |
|
1.4 |
% |
BBB |
|
|||
The City University of New York - CUNY |
|
555 West 57th Street & 28 West 44th Street |
|
2006, 2010, 2011, 2015 & 2016 |
|
234,487 |
|
7,995,120 |
|
$ |
34.10 |
|
1.0 |
% |
7,995,120 |
|
1.3 |
% |
|
|
|||
New York Presbyterian Hospital |
|
555 West 57th Street & 673 First Avenue |
|
2006, 2009, & 2021 |
|
234,352 |
|
7,278,216 |
|
$ |
31.06 |
|
0.9 |
% |
7,278,216 |
|
1.2 |
% |
|
|
|||
Polo Ralph Lauren Corporation |
|
625 Madison Avenue |
|
2019 |
|
234,207 |
|
11,415,468 |
|
$ |
48.74 |
|
1.4 |
% |
11,415,468 |
|
1.9 |
% |
BBB |
|
|||
BMW of Manhattan |
|
555 West 57th Street |
|
2012 |
|
227,782 |
|
4,217,232 |
|
$ |
18.51 |
|
0.5 |
% |
4,217,232 |
|
0.7 |
% |
|
|
|||
The Travelers Indemnity Company |
|
485 Lexington Avenue |
|
2016 |
|
214,978 |
|
10,748,904 |
|
$ |
50.00 |
|
1.3 |
% |
5,374,452 |
|
0.9 |
% |
A+ |
|
|||
Teachers Insurance & Annuity Association |
|
750 Third Avenue |
|
2008, 2009 & 2015 |
|
188,625 |
|
8,516,496 |
|
$ |
45.15 |
|
1.1 |
% |
8,516,496 |
|
1.4 |
% |
AAA |
|
|||
The Columbia House Company |
|
1221 Ave.of the Americas |
|
Various |
|
175,312 |
|
8,716,752 |
|
$ |
49.72 |
|
1.1 |
% |
3,922,538 |
|
0.7 |
% |
B2 |
|
|||
The Mt. Sinai Hospital and NYU Hospital Centers |
|
1 Park Avenue & 625 Madison Avenue |
|
2013, 2015 & 2016 |
|
173,741 |
|
6,814,440 |
|
$ |
39.22 |
|
0.8 |
% |
1,677,775 |
|
0.3 |
% |
|
|
|||
The Segal Company |
|
1 Park Avenue |
|
2009 |
|
157,947 |
|
6,839,256 |
|
$ |
43.30 |
|
0.9 |
% |
1,140,104 |
|
0.2 |
% |
|
|
|||
J & W Seligman & Co., Incorporated |
|
100 Park Avenue |
|
2009 |
|
148,726 |
|
5,905,572 |
|
$ |
39.71 |
|
0.7 |
% |
2,952,786 |
|
0.5 |
% |
AAA |
|
|||
Sonnenschein, Nath & Rosenthal |
|
1221 Ave.of the Americas |
|
Various |
|
147,997 |
|
7,681,296 |
|
$ |
51.90 |
|
1.0 |
% |
3,456,583 |
|
0.6 |
% |
|
|
|||
Ross Procurement, Inc. |
|
1372 Broadway |
|
2016 |
|
138,130 |
|
4,322,436 |
|
$ |
31.29 |
|
0.5 |
% |
4,322,436 |
|
0.7 |
% |
BBB |
|
|||
Altria Corporate Services |
|
100 Park Avenue |
|
2007 |
|
136,118 |
|
6,592,632 |
|
$ |
48.43 |
|
0.8 |
% |
3,296,316 |
|
0.5 |
% |
BBB+ |
|
|||
Metro North Commuter Railroad Co. |
|
420 Lexington Avenue |
|
2008 & 2016 |
|
134,687 |
|
4,738,296 |
|
$ |
35.18 |
|
0.6 |
% |
4,738,296 |
|
0.8 |
% |
AAA |
|
|||
Tribune Newspaper |
|
220 East 42nd Street |
|
2010 |
|
134,208 |
|
4,655,592 |
|
$ |
34.69 |
|
0.6 |
% |
4,655,592 |
|
0.8 |
% |
A- |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total |
|
|
|
|
|
8,839,574 |
|
$ |
392,771,381 |
|
$ |
44.43 |
|
48.9 |
% |
$ |
256,692,348 |
|
42.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Wholly Owned Portfolio + Allocated JV Properties |
|
18,439,900 |
|
$ |
803,267,976 |
|
$ |
43.56 |
|
|
|
$ |
601,882,409 |
|
|
|
|
|
|||||
(1) - 64% of Portfolios Largest Tenants have investment grade credit ratings. 35% of SLG Share of Annualized Rent is derived from these Tenants.
31
TENANT DIVERSIFICATION |
|
32
Leasing Activity
|
Activity |
|
Building Address |
|
# of Leases |
|
Usable SF |
|
Rentable SF |
|
Rent/Rentable SF ($ s)(1) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
Vacancy at 6/30/06 |
|
|
|
|
|
778,228 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
Less: Sold Vacancies |
|
1140 Avenue of the Americas |
|
|
|
(2,725 |
) |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
Space which became available during the Quarter (A): |
|
|
|
|
|
|
|
|
|
||||
Office |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
317 Madison Avenue |
|
3 |
|
12,994 |
|
13,709 |
|
$ |
34.52 |
|
|
|
|
1515 Broadway |
|
2 |
|
43,222 |
|
43,222 |
|
$ |
35.41 |
|
|
|
|
220 East 42nd Street |
|
2 |
|
13,713 |
|
13,713 |
|
$ |
27.66 |
|
|
|
|
1 Park Avenue |
|
2 |
|
38,186 |
|
37,850 |
|
$ |
54.90 |
|
|
|
|
100 Park Avenue |
|
2 |
|
9,908 |
|
9,908 |
|
$ |
61.40 |
|
|
|
|
1250 Broadway |
|
2 |
|
22,509 |
|
23,487 |
|
$ |
31.28 |
|
|
|
|
292 Madison Avenue |
|
1 |
|
4,480 |
|
4,480 |
|
$ |
44.51 |
|
|
|
|
110 East 42nd Street |
|
3 |
|
2,560 |
|
2,829 |
|
$ |
37.85 |
|
|
|
|
19 West 44th Street |
|
1 |
|
3,287 |
|
3,560 |
|
$ |
40.00 |
|
|
|
|
28 West 44th Street |
|
6 |
|
28,594 |
|
28,883 |
|
$ |
33.27 |
|
|
|
|
1221 Sixth Avenue |
|
3 |
|
61,528 |
|
61,528 |
|
$ |
66.40 |
|
|
|
|
440 Ninth Avenue |
|
1 |
|
19,656 |
|
22,000 |
|
$ |
21.51 |
|
|
|
|
521 Fifth Avenue |
|
1 |
|
5,822 |
|
5,822 |
|
$ |
34.29 |
|
|
|
|
420 Lexington Avenue |
|
9 |
|
10,863 |
|
10,672 |
|
$ |
47.67 |
|
|
|
|
Total/Weighted Average |
|
38 |
|
277,322 |
|
281,663 |
|
$ |
44.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Retail |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
317 Madison Avenue |
|
1 |
|
2,879 |
|
2,971 |
|
$ |
115.45 |
|
|
|
|
1 Park Avenue |
|
1 |
|
50,000 |
|
50,000 |
|
$ |
41.59 |
|
|
|
|
420 Lexington Avenue |
|
1 |
|
3,531 |
|
5,372 |
|
$ |
80.34 |
|
|
|
|
Total/Weighted Average |
|
3 |
|
56,410 |
|
58,343 |
|
$ |
50.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Storage |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
1515 Broadway |
|
1 |
|
145 |
|
145 |
|
$ |
18.12 |
|
|
|
|
1 Park Avenue |
|
2 |
|
3,184 |
|
3,184 |
|
$ |
20.00 |
|
|
|
|
Total/Weighted Average |
|
3 |
|
3,329 |
|
3,329 |
|
$ |
19.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Total Space became Available during the Quarter |
|
|
|
|
|
|
|
|
|
||
|
|
Office |
|
38 |
|
277,322 |
|
281,663 |
|
$ |
44.31 |
|
|
|
|
Retail |
|
3 |
|
56,410 |
|
58,343 |
|
$ |
48.92 |
|
|
|
|
Storage |
|
3 |
|
3,329 |
|
3,329 |
|
$ |
19.92 |
|
|
|
|
|
|
44 |
|
337,061 |
|
343,335 |
|
$ |
44.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Total Available Space |
|
|
|
1,112,564 |
|
|
|
|
|
||
(1) Escalated Rent is calculated as Total Annual Income less Electric Charges
(A) - Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.
33
Leasing Activity
|
Activity |
|
Building Address |
|
# of Leases |
|
Term |
|
Usable SF |
|
Rentable SF |
|
New Cash Rent / |
|
Prev. Escalated Rent/ |
|
TI / Rentable SF |
|
Free Rent # of |
|
|||
Available Space as of 9/30/06 |
|
|
|
|
|
1,112,564 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
317 Madison Avenue |
|
1 |
|
5.0 |
|
2,964 |
|
3,620 |
|
$ |
40.00 |
|
$ |
28.16 |
|
$ |
|
|
2.0 |
|
|
|
485 Lexington Avenue |
|
3 |
|
7.5 |
|
41,357 |
|
41,357 |
|
$ |
57.21 |
|
$ |
39.21 |
|
$ |
32.17 |
|
6.0 |
|
|
|
220 East 42nd Street |
|
1 |
|
10.7 |
|
13,713 |
|
13,956 |
|
$ |
39.90 |
|
$ |
27.18 |
|
$ |
40.00 |
|
6.0 |
|
|
|
1515 Broadway |
|
2 |
|
3.8 |
|
33,410 |
|
34,563 |
|
$ |
40.87 |
|
$ |
32.83 |
|
$ |
15.00 |
|
|
|
|
|
100 Park Avenue |
|
1 |
|
5.0 |
|
5,500 |
|
5,496 |
|
$ |
54.00 |
|
$ |
69.52 |
|
$ |
|
|
|
|
|
|
1250 Broadway |
|
3 |
|
7.4 |
|
43,009 |
|
46,748 |
|
$ |
35.74 |
|
$ |
30.03 |
|
$ |
23.53 |
|
3.5 |
|
|
|
292 Madison Avenue |
|
1 |
|
5.8 |
|
4,480 |
|
4,591 |
|
$ |
38.00 |
|
$ |
43.43 |
|
$ |
18.13 |
|
2.0 |
|
|
|
70 West 36th Street |
|
1 |
|
9.4 |
|
3,449 |
|
3,865 |
|
$ |
27.00 |
|
$ |
23.71 |
|
$ |
43.15 |
|
6.0 |
|
|
|
110 East 42nd Street |
|
5 |
|
4.9 |
|
6,179 |
|
7,240 |
|
$ |
41.32 |
|
$ |
26.65 |
|
$ |
49.74 |
|
0.7 |
|
|
|
19 West 44th Street |
|
2 |
|
5.0 |
|
6,053 |
|
6,579 |
|
$ |
36.77 |
|
$ |
40.00 |
|
$ |
26.00 |
|
0.5 |
|
|
|
28 West 44th Street |
|
6 |
|
8.7 |
|
26,496 |
|
29,841 |
|
$ |
37.47 |
|
$ |
30.48 |
|
$ |
43.85 |
|
3.2 |
|
|
|
1221 Sixth Avenue |
|
4 |
|
11.2 |
|
78,738 |
|
80,968 |
|
$ |
82.99 |
|
$ |
65.25 |
|
$ |
17.62 |
|
3.4 |
|
|
|
711 Third Avenue |
|
2 |
|
9.5 |
|
20,607 |
|
22,008 |
|
$ |
47.85 |
|
$ |
39.55 |
|
$ |
42.62 |
|
5.0 |
|
|
|
440 Ninth Avenue |
|
1 |
|
1.6 |
|
19,656 |
|
23,121 |
|
$ |
22.59 |
|
$ |
20.47 |
|
$ |
|
|
3.0 |
|
|
|
521 Fifth Avenue |
|
1 |
|
10.0 |
|
5,822 |
|
6,404 |
|
$ |
50.00 |
|
$ |
31.17 |
|
$ |
|
|
|
|
|
|
420 Lexington Avenue |
|
12 |
|
4.5 |
|
21,331 |
|
34,456 |
|
$ |
48.00 |
|
$ |
53.66 |
|
$ |
18.55 |
|
1.0 |
|
|
|
Total/Weighted Average |
|
46 |
|
7.5 |
|
332,764 |
|
364,813 |
|
$ |
51.14 |
|
$ |
41.39 |
|
$ |
23.58 |
|
3.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
1 Park Avenue |
|
1 |
|
15.5 |
|
50,000 |
|
52,120 |
|
$ |
36.50 |
|
$ |
39.90 |
|
$ |
35.00 |
|
6.0 |
|
|
|
420 Lexington Avenue |
|
1 |
|
10.0 |
|
3,531 |
|
5,372 |
|
$ |
108.87 |
|
$ |
80.34 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
2 |
|
15.0 |
|
53,531 |
|
57,492 |
|
$ |
43.26 |
|
$ |
43.68 |
|
$ |
31.73 |
|
5.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
1 Park Avenue |
|
1 |
|
3.0 |
|
2,103 |
|
2,973 |
|
$ |
20.00 |
|
$ |
|
|
$ |
5.14 |
|
|
|
|
|
28 West 44th Street |
|
1 |
|
9.7 |
|
408 |
|
598 |
|
$ |
25.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
485 Lexington Avenue |
|
1 |
|
11.0 |
|
370 |
|
370 |
|
$ |
25.00 |
|
$ |
39.21 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
3 |
|
4.8 |
|
2,881 |
|
3,941 |
|
$ |
21.23 |
|
$ |
39.21 |
|
$ |
3.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Office (3) |
|
46 |
|
7.5 |
|
332,764 |
|
364,813 |
|
$ |
51.14 |
|
$ |
41.39 |
|
$ |
23.58 |
|
3.1 |
|
|
|
Retail |
|
2 |
|
15.0 |
|
53,531 |
|
57,492 |
|
$ |
43.26 |
|
$ |
43.68 |
|
$ |
31.73 |
|
5.4 |
|
|
|
Storage |
|
3 |
|
4.8 |
|
2,881 |
|
3,941 |
|
$ |
21.23 |
|
$ |
39.21 |
|
$ |
3.88 |
|
|
|
|
|
Total |
|
51 |
|
8.5 |
|
389,176 |
|
426,246 |
|
$ |
49.80 |
|
$ |
41.75 |
|
$ |
24.49 |
|
3.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total Available Space as of 9/30/06 |
|
|
|
|
|
723,388 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
461 Fifth Avenue |
|
1 |
|
10.0 |
|
10,595 |
|
10,932 |
|
$ |
66.50 |
|
$ |
60.24 |
|
$ |
10.00 |
|
|
|
|
|
100 Park Avenue |
|
1 |
|
1.4 |
|
8,550 |
|
10,293 |
|
$ |
65.00 |
|
$ |
42.00 |
|
$ |
|
|
|
|
|
|
1250 Broadway |
|
1 |
|
4.3 |
|
13,500 |
|
14,947 |
|
$ |
34.00 |
|
$ |
33.58 |
|
$ |
|
|
|
|
|
|
19 West 44th Street |
|
1 |
|
5.0 |
|
3,798 |
|
4,841 |
|
$ |
37.00 |
|
$ |
38.83 |
|
$ |
5.00 |
|
1.0 |
|
|
|
28 West 44th Street |
|
1 |
|
1.0 |
|
972 |
|
972 |
|
$ |
37.81 |
|
$ |
37.69 |
|
$ |
|
|
|
|
|
|
1221 Sixth Avenue |
|
4 |
|
5.2 |
|
173,829 |
|
178,463 |
|
$ |
87.00 |
|
$ |
66.07 |
|
$ |
|
|
|
|
|
|
420 Lexington Avenue |
|
1 |
|
0.6 |
|
846 |
|
962 |
|
$ |
47.00 |
|
$ |
39.68 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
10 |
|
5.1 |
|
212,090 |
|
221,410 |
|
$ |
79.90 |
|
$ |
61.63 |
|
$ |
0.60 |
|
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
461 Fifth Avenue |
|
1 |
|
10.0 |
|
840 |
|
840 |
|
$ |
23.38 |
|
$ |
23.36 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
1 |
|
10.0 |
|
840 |
|
840 |
|
$ |
23.38 |
|
$ |
23.36 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Expired/Renewed |
|
7 |
|
4.7 |
|
27,252 |
|
30,520 |
|
$ |
41.39 |
|
$ |
32.92 |
|
$ |
1.07 |
|
|
|
|
|
Early Renewals Office |
|
10 |
|
5.1 |
|
212,090 |
|
221,410 |
|
$ |
79.90 |
|
$ |
61.63 |
|
$ |
0.60 |
|
|
|
|
|
Early Renewals Storage |
|
1 |
|
10.0 |
|
840 |
|
840 |
|
$ |
23.38 |
|
$ |
23.36 |
|
$ |
|
|
|
|
|
|
Total |
|
18 |
|
5.1 |
|
240,182 |
|
252,770 |
|
$ |
75.07 |
|
$ |
58.04 |
|
$ |
0.66 |
|
|
|
(1) Annual 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 $50.41/rsf for 311,305 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $62.67/rsf for 532,715 rentable SF.
34
ANNUAL LEASE EXPIRATIONS
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
|
||||||||||||||||||||||||||
Year of Lease Expiration |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Rent |
|
Year 2006 |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized
Rent |
|
Year 2006 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
In 1st Quarter 2006 (1) |
|
16 |
|
11,695 |
|
0.12 |
% |
$ |
419,508 |
|
$ |
35.87 |
|
$ |
51.90 |
|
1 |
|
202 |
|
0.00 |
% |
$ |
2,196 |
|
$ |
10.87 |
|
$ |
20.00 |
|
In 2nd Quarter 2006 (1) |
|
3 |
|
5,135 |
|
0.05 |
% |
$ |
180,996 |
|
$ |
35.25 |
|
$ |
43.00 |
|
1 |
|
6,485 |
|
0.08 |
% |
$ |
71,340 |
|
$ |
11.00 |
|
$ |
20.00 |
|
In 3rd Quarter 2006 (1) |
|
4 |
|
8,930 |
|
0.09 |
% |
$ |
365,100 |
|
$ |
40.88 |
|
$ |
62.76 |
|
4 |
|
58,615 |
|
0.70 |
% |
$ |
2,972,112 |
|
$ |
50.71 |
|
$ |
52.89 |
|
In 4th Quarter 2006 |
|
25 |
|
90,089 |
|
0.93 |
% |
$ |
3,355,152 |
|
$ |
37.24 |
|
$ |
50.33 |
|
1 |
|
9,749 |
|
0.12 |
% |
$ |
401,436 |
|
$ |
41.18 |
|
$ |
55.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total 2006 |
|
48 |
|
115,849 |
|
1.20 |
% |
$ |
4,320,756 |
|
$ |
37.30 |
|
$ |
51.12 |
|
7 |
|
75,051 |
|
0.90 |
% |
$ |
3,447,084 |
|
$ |
45.93 |
|
$ |
50.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
In 1st Quarter 2007 |
|
27 |
|
69,173 |
|
0.72 |
% |
$ |
2,928,204 |
|
$ |
42.33 |
|
$ |
56.38 |
|
2 |
|
4,281 |
|
0.05 |
% |
$ |
181,500 |
|
$ |
42.40 |
|
$ |
42.87 |
|
In 2nd Quarter 2007 |
|
37 |
|
138,034 |
|
1.43 |
% |
$ |
5,625,660 |
|
$ |
40.76 |
|
$ |
48.51 |
|
4 |
|
120,997 |
|
1.45 |
% |
$ |
8,338,200 |
|
$ |
68.91 |
|
$ |
73.21 |
|
In 3rd Quarter 2007 |
|
36 |
|
82,436 |
|
0.85 |
% |
$ |
3,860,436 |
|
$ |
46.83 |
|
$ |
52.73 |
|
3 |
|
25,260 |
|
0.30 |
% |
$ |
639,984 |
|
$ |
25.34 |
|
$ |
40.41 |
|
In 4th Quarter 2007 |
|
18 |
|
78,847 |
|
0.82 |
% |
$ |
3,274,344 |
|
$ |
41.53 |
|
$ |
71.58 |
|
3 |
|
159,480 |
|
1.91 |
% |
$ |
7,685,820 |
|
$ |
48.19 |
|
$ |
65.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total 2007 |
|
118 |
|
368,490 |
|
3.81 |
% |
$ |
15,688,644 |
|
$ |
42.58 |
|
$ |
55.87 |
|
12 |
|
310,018 |
|
3.72 |
% |
$ |
16,845,504 |
|
$ |
54.34 |
|
$ |
66.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
2008 |
|
117 |
|
674,819 |
|
6.98 |
% |
$ |
27,094,536 |
|
$ |
40.15 |
|
$ |
49.33 |
|
17 |
|
566,556 |
|
6.79 |
% |
$ |
25,196,532 |
|
$ |
44.47 |
|
$ |
65.70 |
|
2009 |
|
100 |
|
714,576 |
|
7.39 |
% |
$ |
31,722,252 |
|
$ |
44.39 |
|
$ |
51.28 |
|
19 |
|
534,359 |
|
6.41 |
% |
$ |
25,823,604 |
|
$ |
48.33 |
|
$ |
58.35 |
|
2010 |
|
133 |
|
1,533,220 |
|
15.85 |
% |
$ |
63,012,048 |
|
$ |
41.10 |
|
$ |
46.89 |
|
20 |
|
1,259,613 |
|
15.10 |
% |
$ |
62,889,384 |
|
$ |
49.93 |
|
$ |
65.61 |
|
2011 |
|
102 |
|
700,973 |
|
7.25 |
% |
$ |
33,426,948 |
|
$ |
47.69 |
|
$ |
52.27 |
|
9 |
|
152,568 |
|
1.83 |
% |
$ |
6,391,644 |
|
$ |
41.89 |
|
$ |
56.28 |
|
2012 |
|
52 |
|
799,842 |
|
8.27 |
% |
$ |
24,662,868 |
|
$ |
30.83 |
|
$ |
41.68 |
|
9 |
|
235,454 |
|
2.82 |
% |
$ |
8,816,328 |
|
$ |
37.44 |
|
$ |
55.17 |
|
2013 |
|
52 |
|
905,010 |
|
9.35 |
% |
$ |
35,787,504 |
|
$ |
39.54 |
|
$ |
46.88 |
|
8 |
|
985,609 |
|
11.82 |
% |
$ |
50,846,268 |
|
$ |
51.59 |
|
$ |
67.37 |
|
2014 |
|
27 |
|
365,405 |
|
3.78 |
% |
$ |
13,650,144 |
|
$ |
37.36 |
|
$ |
46.04 |
|
11 |
|
170,671 |
|
2.05 |
% |
$ |
14,072,580 |
|
$ |
82.45 |
|
$ |
100.21 |
|
2015 |
|
42 |
|
602,526 |
|
6.23 |
% |
$ |
25,107,612 |
|
$ |
41.67 |
|
$ |
49.97 |
|
12 |
|
464,843 |
|
5.57 |
% |
$ |
19,990,188 |
|
$ |
43.00 |
|
$ |
48.06 |
|
Thereafter |
|
98 |
|
2,893,603 |
|
29.91 |
% |
$ |
119,259,696 |
|
$ |
41.21 |
|
$ |
58.65 |
|
31 |
|
3,586,979 |
|
43.00 |
% |
$ |
175,215,852 |
|
$ |
48.85 |
|
$ |
74.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
889 |
|
9,674,313 |
|
100.00 |
% |
$ |
393,733,008 |
|
$ |
40.70 |
|
$ |
51.41 |
|
155 |
|
8,341,721 |
|
100.00 |
% |
$ |
409,534,968 |
|
$ |
49.09 |
|
$ |
68.14 |
|
(1) Includes month to month holdover tenants that expired prior to 9/30/06.
(2) Tenants may have multiple leases.
(3) Represents in place annualized rent allocated by year of maturity.
35
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997
|
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
|
||||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable sf |
|
at acquisition |
|
9/30/2006 |
|
Price ($ s) (1) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
1998 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Mar-98 |
|
420 Lexington |
|
Operating Sublease |
|
Grand Central |
|
1,188,000 |
|
83.0 |
|
98.9 |
|
$ |
78,000,000 |
|
|
Mar-98 |
|
1466 Broadway |
|
Fee Interest |
|
Times Square |
|
289,000 |
|
87.0 |
|
N/A |
|
$ |
64,000,000 |
|
|
Mar-98 |
|
321 West 44th |
|
Fee Interest |
|
Times Square |
|
203,000 |
|
96.0 |
|
N/A |
|
$ |
17,000,000 |
|
|
May-98 |
|
711 3rd Avenue |
|
Operating Sublease |
|
Grand Central |
|
524,000 |
|
79.0 |
|
100.0 |
|
$ |
65,600,000 |
|
|
Jun-98 |
|
440 9th Avenue |
|
Fee Interest |
|
Penn Station |
|
339,000 |
|
76.0 |
|
99.4 |
|
$ |
32,000,000 |
|
|
Aug-98 |
|
1412 Broadway |
|
Fee Interest |
|
Times Square South |
|
389,000 |
|
89.5 |
|
N/A |
|
$ |
82,000,000 |
|
|
|
|
|
|
|
|
|
|
2,932,000 |
|
|
|
|
|
$ |
338,600,000 |
|
|
1999 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Jan-99 |
|
420 Lexington Leasehold |
|
Sub-leasehold |
|
Grand Central |
|
|
|
|
|
|
|
$ |
27,300,000 |
|
|
Jan-99 |
|
555 West 57th - 65% JV |
|
Fee Interest |
|
Midtown West |
|
941,000 |
|
100.0 |
|
100.0 |
|
$ |
66,700,000 |
|
|
May-99 |
|
90 Broad Street - 35% JV |
|
Fee Interest |
|
Financial |
|
339,000 |
|
81.8 |
|
N/A |
|
$ |
34,500,000 |
|
|
May-99 |
|
The Madison Properties: |
|
Fee Interest |
|
Grand Central |
|
|
|
|
|
|
|
|
$ |
50,000,000 |
|
|
|
286 Madison Avenue |
|
|
|
|
|
112,000 |
|
98.8 |
|
N/A |
|
|
|
||
|
|
290 Madison Avenue |
|
|
|
|
|
36,800 |
|
85.6 |
|
N/A |
|
|
|
||
|
|
292 Madison Avenue |
|
|
|
|
|
187,000 |
|
97.0 |
|
99.7 |
|
|
|
||
Aug-99 |
|
1250 Broadway - 50% JV |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
96.5 |
|
98.6 |
|
$ |
93,000,000 |
|
|
Nov-99 |
|
555 West 57th - remaining 35% |
|
Fee Interest |
|
Midtown West |
|
|
|
|
|
99.9 |
|
$ |
34,100,000 |
|
|
|
|
|
|
|
|
|
|
2,285,800 |
|
|
|
|
|
$ |
305,600,000 |
|
|
2000 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Feb-00 |
|
100 Park Avenue |
|
Fee Interest |
|
Grand Central |
|
834,000 |
|
96.5 |
|
93.3 |
|
$ |
192,000,000 |
|
|
Dec-00 |
|
180 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
265,000 |
|
90.0 |
|
N/A |
|
$ |
41,250,000 |
|
|
Contribution to JV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
May-00 |
|
321 West 44th |
|
Fee Interest |
|
Times Square |
|
203,000 |
|
98.0 |
|
N/A |
|
$ |
28,400,000 |
|
|
|
|
|
|
|
|
|
|
1,302,000 |
|
|
|
|
|
$ |
261,650,000 |
|
|
2001 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Jan-01 |
|
1370 Broadway |
|
Fee Interest |
|
Times Square South |
|
255,000 |
|
97.0 |
|
N/A |
|
$ |
50,500,000 |
|
|
Jan-01 |
|
1 Park Avenue |
|
Various Interests |
|
Grand Central |
|
913,000 |
|
97.0 |
|
93.5 |
|
$ |
233,900,000 |
|
|
Jan-01 |
|
469 7th Avenue - 35% JV |
|
Fee Interest |
|
Penn Station |
|
253,000 |
|
97.7 |
|
N/A |
|
$ |
45,700,000 |
|
|
Jun-01 |
|
317 Madison |
|
Fee Interest |
|
Grand Central |
|
450,000 |
|
95.0 |
|
91.7 |
|
$ |
105,600,000 |
|
|
Acquisition of JV Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Sep-01 |
|
1250 Broadway - 49.9% JV (2) |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
97.7 |
|
98.6 |
|
$ |
126,500,000 |
|
|
|
|
|
|
|
|
|
|
2,541,000 |
|
|
|
|
|
$ |
562,200,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2002 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
May-02 |
|
1515 Broadway - 55% JV |
|
Fee Interest |
|
Times Square |
|
1,750,000 |
|
98.0 |
|
99.0 |
|
$ |
483,500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
483,500,000 |
|
|
2003 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Feb-03 |
|
220 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
1,135,000 |
|
91.9 |
|
100.0 |
|
$ |
265,000,000 |
|
|
Mar-03 |
|
125 Broad Street |
|
Fee Interest |
|
Downtown |
|
525,000 |
|
100.0 |
|
100.0 |
|
$ |
92,000,000 |
|
|
Oct-03 |
|
461 Fifth Avenue |
|
Leasehold Interest |
|
Midtown |
|
200,000 |
|
93.9 |
|
87.6 |
|
$ |
60,900,000 |
|
|
Dec-03 |
|
1221 Ave of Americas -45% JV |
|
Fee Interest |
|
Rockefeller Center |
|
2,550,000 |
|
98.8 |
|
97.3 |
|
$ |
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 |
|
99.4 |
|
$ |
67,000,000 |
|
|
Jul-04 |
|
750 Third Avenue |
|
Fee Interest |
|
Grand Central |
|
779,000 |
|
100.0 |
|
98.0 |
|
$ |
255,000,000 |
|
|
Jul-04 |
|
485 Lexington Avenue - 30% JV |
|
Fee Interest |
|
Grand Central |
|
921,000 |
|
100.0 |
|
78.7 |
|
$ |
225,000,000 |
|
|
Oct-04 |
|
625 Madison Avenue |
|
Leasehold Interest |
|
Plaza District |
|
563,000 |
|
68.0 |
|
99.0 |
|
$ |
231,500,000 |
|
|
|
|
|
|
|
|
|
|
2,555,000 |
|
|
|
|
|
$ |
778,500,000 |
|
|
2005 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Feb-05 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
359,000 |
|
87.0 |
|
95.7 |
|
$ |
105,000,000 |
|
|
Apr-05 |
|
1 Madison Ave - 55% JV |
|
Fee Interest |
|
Park Avenue South |
|
1,177,000 |
|
96.0 |
|
98.6 |
|
$ |
803,000,000 |
|
|
Apr-05 |
|
1 Madison Ave |
|
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 |
|
|
|
|
|
99.4 |
|
$ |
91,200,000 |
|
|
Jul-05 |
|
1551/1555 Broadway & 21 West 34th Street - 50% JV |
|
Fee Interest |
|
Times Square / Penn Station |
|
43,700 |
|
N/A |
|
N/A |
|
$ |
102,500,000 |
|
|
Sep-05 |
|
141 Fifth Avenue - 50% JV |
|
Fee Interest |
|
Flatiron District |
|
21,500 |
|
90.0 |
|
100.0 |
|
$ |
13,250,000 |
|
|
Nov-05 |
|
1604 Broadway - 45% JV |
|
Leasehold Interest |
|
Times Square |
|
41,100 |
|
17.2 |
|
17.2 |
|
$ |
4,400,000 |
|
|
Dec-05 |
|
379 West Broadway - 45% JV |
|
Leasehold Interest |
|
Cast Iron / Soho |
|
62,006 |
|
100.0 |
|
100.0 |
|
$ |
19,750,000 |
|
|
|
|
|
|
|
|
|
|
1,971,306 |
|
|
|
|
|
$ |
1,229,950,000 |
|
|
2006 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Jan-06 |
|
25-29 West 34th Street - 50% JV |
|
Fee interest |
|
Herald Square / Penn Station |
|
51,000 |
|
55.8 |
|
52.8 |
|
$ |
30,000,000 |
|
|
Mar-06 |
|
521 Fifth Avenue |
|
Leasehold Interest |
|
Midtown |
|
460,000 |
|
97.0 |
|
94.2 |
|
$ |
210,000,000 |
|
|
Jun-06 |
|
609 Fifth Avenue |
|
Fee Interest |
|
Midtown |
|
160,000 |
|
98.5 |
|
98.8 |
|
$ |
182,000,000 |
|
|
Sep-06 |
|
717 Fifth Avenue |
|
Fee Interest |
|
Midtown / Plaza District |
|
76,400 |
|
63.1 |
|
63.1 |
|
$ |
235,000,000 |
|
|
|
|
|
|
|
|
|
|
747,400 |
|
|
|
|
|
$ |
657,000,000 |
|
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
(2) Current ownership interest is 55%. (From 9/1/01-10/31/01the company owned 99.8% of this property.)
36
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
Sales |
|
||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable sf |
|
Price ($s) |
|
Price ($s/SF) |
|
||
2000 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Feb-00 |
|
29 West 35th Street |
|
Fee Interest |
|
Penn Station |
|
78,000 |
|
$ |
11,700,000 |
|
$ |
150 |
|
Mar-00 |
|
36 West 44th Street |
|
Fee Interest |
|
Grand Central |
|
178,000 |
|
$ |
31,500,000 |
|
$ |
177 |
|
May-00 |
|
321 West 44th Street - 35% JV |
|
Fee Interest |
|
Times Square |
|
203,000 |
|
$ |
28,400,000 |
|
$ |
140 |
|
Nov-00 |
|
90 Broad Street |
|
Fee Interest |
|
Financial |
|
339,000 |
|
$ |
60,000,000 |
|
$ |
177 |
|
Dec-00 |
|
17 Battery South |
|
Fee Interest |
|
Financial |
|
392,000 |
|
$ |
53,000,000 |
|
$ |
135 |
|
|
|
|
|
|
|
|
|
1,190,000 |
|
$ |
184,600,000 |
|
$ |
156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2001 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Jan-01 |
|
633 Third Ave |
|
Fee Interest |
|
Grand Central North |
|
40,623 |
|
$ |
13,250,000 |
|
$ |
326 |
|
May-01 |
|
1 Park Ave - 45% JV |
|
Fee Interest |
|
Grand Central South |
|
913,000 |
|
$ |
233,900,000 |
|
$ |
256 |
|
Jun-01 |
|
1412 Broadway |
|
Fee Interest |
|
Times Square South |
|
389,000 |
|
$ |
90,700,000 |
|
$ |
233 |
|
Jul-01 |
|
110 E. 42nd Street |
|
Fee Interest |
|
Grand Central |
|
69,700 |
|
$ |
14,500,000 |
|
$ |
208 |
|
Sep-01 |
|
1250 Broadway (1) |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
$ |
126,500,000 |
|
$ |
189 |
|
|
|
|
|
|
|
|
|
2,082,323 |
|
$ |
478,850,000 |
|
$ |
242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2002 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Jun-02 |
|
469 Seventh Avenue |
|
Fee Interest |
|
Penn Station |
|
253,000 |
|
$ |
53,100,000 |
|
$ |
210 |
|
|
|
|
|
|
|
|
|
253,000 |
|
$ |
53,100,000 |
|
$ |
210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
2003 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Mar-03 |
|
50 West 23rd Street |
|
Fee Interest |
|
Chelsea |
|
333,000 |
|
$ |
66,000,000 |
|
$ |
198 |
|
Jul-03 |
|
1370 Broadway |
|
Fee Interest |
|
Times Square South |
|
255,000 |
|
$ |
58,500,000 |
|
$ |
229 |
|
Dec-03 |
|
321 W 44th Street |
|
Fee Interest |
|
Times Square |
|
203,000 |
|
$ |
35,000,000 |
|
$ |
172 |
|
|
|
|
|
|
|
|
|
791,000 |
|
$ |
159,500,000 |
|
$ |
202 |
|
2004 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
May-04 |
|
1 Park Avenue (2) |
|
Fee Interest |
|
Grand Central South |
|
913,000 |
|
$ |
318,500,000 |
|
$ |
349 |
|
Oct-04 |
|
17 Battery Place North |
|
Fee Interest |
|
Financial |
|
419,000 |
|
$ |
70,000,000 |
|
$ |
167 |
|
Nov-04 |
|
1466 Broadway |
|
Fee Interest |
|
Times Square |
|
289,000 |
|
$ |
160,000,000 |
|
$ |
554 |
|
|
|
|
|
|
|
|
|
1,621,000 |
|
$ |
548,500,000 |
|
$ |
338 |
|
2005 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Apr-05 |
|
1414 Avenue of the Americas |
|
Fee Interest |
|
Plaza District |
|
111,000 |
|
$ |
60,500,000 |
|
$ |
545 |
|
Aug-05 |
|
180 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
265,000 |
|
$ |
92,700,000 |
|
$ |
350 |
|
|
|
|
|
|
|
|
|
376,000 |
|
153,200,000 |
|
$ |
407 |
|
|
2006 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Jul-06 |
|
286 & 290 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
149,000 |
|
$ |
63,000,000 |
|
$ |
423 |
|
Aug-06 |
|
1140 Avenue of the Americas |
|
Leasehold Interest |
|
Rockefeller Center |
|
191,000 |
|
$ |
97,500,000 |
|
$ |
510 |
|
|
|
|
|
|
|
|
|
340,000 |
|
160,500,000 |
|
$ |
472 |
|
(1) Company sold a 45% JV interest in the property at an implied $126.5mm sales price.
(2) Company sold a 75% JV interest in the property at an implied $318.5mm sales price.
37
SUPPLEMENTAL DEFINITIONS |
Annualized rent is calculated as monthly base rent and escalations per the lease, as of a certain date, multiplied by 12.
Debt service coverage is adjusted EBITDA divided by total interest and principal payments.
Equity income / (loss) from affiliates are generally accounted for on a cost basis and realized gains and losses are included in current earnings. For investments in private companies, the Company periodically reviews its investments and management determines if the value of such investments have been permanently impaired. Permanent impairment losses for investments in public and private companies are included in current earnings.
Fixed charge is the total payments for interest, principal amortization, ground leases and preferred stock dividend.
Fixed charge coverage is adjusted EBITDA divided by fixed charge.
Funds available for distribution (FAD) is defined as FFO plus non-real estate depreciation, 2% allowance for straight line credit loss, adjustment for straight line ground rent, non-cash deferred compensation, a pro-rata adjustment for FAD for SLGs unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.
Funds from operations (FFO) is defined under the White Paper approved by the Board of Governors of NAREIT in April 2002 as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.
Interest coverage is adjusted EBITDA divided by total interest expense.
Junior Mortgage Participations are subordinate interests in first mortgages.
Mezzanine Debt Loans are loans secured by ownership interests.
Percentage leased represents the percentage of leased square feet, including month-to-month leases, to total rentable square feet owned, as of the date reported. Space is considered leased when the tenant has either taken physical or economic occupancy.
Preferred Equity Investments are equity investments entitled to preferential returns that are senior to common equity.
Recurring capital expenditures represents non-incremental building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include immediate building improvements that were taken into consideration when underwriting the purchase of a building or which are incurred to bring a building up to operating standard.
Redevelopment costs are non-recurring capital expenditures incurred in order to improve buildings to SLGs operating standards. These building costs are taken into consideration during the underwriting for a given propertys acquisition.
Same-store NOI growth is the change in the NOI (excluding straight-line rents) of the same-store properties from the prior year reporting period to the current year reporting period.
Same-store properties include all properties that were owned during both the current and prior year reporting periods and excludes development properties prior to being stabilized for both the current and prior reporting period.
Second generation TIs and LCs are tenant improvements, lease commissions, and other leasing costs incurred during leasing of second generation space. Costs incurred prior to leasing available square feet are not included until such space is leased. Second generation space excludes square footage vacant at acquisition.
SLGs share of total debt to market capitalization is calculated as SLGs share of total debt divided by the sum of total debt plus market equity and preferred stock at liquidation value. SLGs share of total debt includes total consolidated debt plus SLGs pro rata share of the debt of unconsolidated joint ventures less JV partners share of debt. Market equity assumes conversion of all OP units into common stock.
Total square feet owned represents 100% of the square footage of properties either owned directly by SLG or in which SLG has an interest (e.g. joint ventures).
38
CORPORATE GOVERNANCE |
Stephen L. Green
Chairman of the Board
Marc Holliday
CEO and President
Gregory F. Hughes
Chief Financial Officer
Andrew Mathias
Chief Investment Officer
Gerard Nocera
Chief Operating Officer
Andrew S. Levine
General Counsel and Secretary
ANALYST COVERAGE |
|
Firm |
|
Analyst |
|
Phone |
|
|
AG Edwards, Inc. |
|
Dave Aubuchon |
|
(314) 955-5452 |
|
aubuchondl@agedwards.com |
Banc of America Securities, LLC |
|
Ross Nussbaum |
|
(212) 847-5668 |
|
ross.nussbaum@bofasecurities.com |
Citigroup Smith Barney, Inc. |
|
Jonathan Litt |
|
(212) 816-0231 |
|
jonathan.litt@citigroup.com |
Deutsche Bank Securities, Inc. |
|
Louis W. Taylor |
|
(212) 250-4912 |
|
louis.taylor@db.com |
Goldman Sachs & Co. |
|
Jonathan Habermann |
|
(917) 343-4260 |
|
jonathan.habermann@gs.com |
Green Street Advisors |
|
Michael Knott |
|
(949) 640-8780 |
|
mknott@greenstreetadvisors.com |
JP Morgan Securities, Inc. |
|
Anthony Paolone |
|
(212) 622-6682 |
|
anthony.paolone@jpmorgan.com |
Lehman Brothers Holdings, Inc. |
|
David Harris |
|
(212) 526-1790 |
|
dharris4@lehman.com |
Merrill Lynch |
|
Steve Sakwa |
|
(212) 449-4396 |
|
steve_sakwa@ml.com |
Raymond James Financial, Inc. |
|
Paul D. Puryear |
|
(727) 567-2253 |
|
paul.puryear@raymondjames.com |
Stifel Nicolaus |
|
John Guinee |
|
(410) 454-5520 |
|
jwguinee@stifel.com |
Wachovia Securities, LLC |
|
Christopher Haley |
|
(443) 263-6773 |
|
christopher.haley@wachovia.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.
39
Exhibit 99.3
CONTACT
Gregory F. Hughes
Chief Financial Officer
(212) 594-2700
or
Andrew Mathias
Chief Investment Officer
(212) 594-2700
SL Green Expands Retail Program with Investments in
717 and 720 Fifth Avenue
***
Signs Lease With Apple Computer at 34th Street
NEW YORK, NY October 24, 2006 SL Green Realty Corp. (NYSE:SLG) announced today two major additions to its retail joint venture with Jeff Sutton: 717 Fifth Avenue and 720 Fifth Avenue in New York.
SL Green also announced today that its venture with Sutton had entered into a major lease with Apple Computer Inc. at its West 34th Street redevelopment project. This will be Apples third location in Manhattan.
717 Fifth Avenue is a four-story retail condominium with Hugo Boss and Escadas Manhattan flagship stores as primary tenants. Its unique three-story glass atrium and prime Fifth Avenue location make it among the most desirable retail spaces in the world. SL Greens investment in 717 Fifth Avenue is evidenced by loans totaling $46 million and an option to acquire up to 33% of the ownership interests in the property.
720 Fifth Avenue, located directly across the street from 717 Fifth Avenue, is a prime retail and boutique office property anchored by the most successful Abercrombie & Fitch store in the chain. Its 100,000 square feet of Class A office space is ideal for financial firms and other plaza district tenants, with substantial upside due to its 77% office occupancy. SL Greens investment in 720 Fifth Avenue is evidenced by a $35 million loan and a 25% interest in the cash flow from the property, together with an option to acquire a 25% ownership interest at loan maturity.
Andrew Mathias, Chief Investment Officer of SL Green Realty Corp., stated, These series of transactions clearly demonstrate the success of the retail investment program initiated less then two years ago. Over that period of time, we have invested in nine highly desirable retail projects consisting of more than 400,000 square feet of prime retail and office space. The signing of the Apple lease and other leases signed to date reinforces the compelling returns available to us in this program.
1
# # #
About SL Green Realty Corp.
SL Green Realty Corp. is a self-administered and self-managed real estate investment trust, or REIT, that predominantly acquires, owns, repositions and manages a portfolio of Manhattan office properties. As of September 30, 2006 the Company owned 27 office properties totaling approximately 18.4 million square feet. SL Greens retail ownership totals approximately 300,000 square feet at eight properties. The Company is the only publicly held REIT that specializes exclusively in this niche.
To be added to the Companys distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212-216-1601.
Forward-looking Information
This press release contains forward-looking information based upon the Companys current best judgment and expectations. Actual results could vary from those presented herein. The risks and uncertainties associated with forward-looking information in this release include the strength of the commercial office real estate markets in New York, competitive market conditions, unanticipated administrative costs, 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, and other factors, which are beyond the Companys control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Companys filing with the Securities and Exchange Commission.
2
Exhibit 99.4
CONTACT:
Gregory Hughes
Chief Financial Officer
(212) 594-2700
FOR IMMEDIATE RELEASE
SL Green Recapitalizes 1250 Broadway
***
Increases Ownership in Penn Station Asset to 67.5%
New York, NY - October 24, 2005 - SL Green Realty Corp. (NYSE: SLG) today announced that the company has recapitalized 1250 Broadway to reflect the propertys increase in value from $126.5 million in 2001, when it entered into a joint venture partnership with SITQ, a subsidiary of Caisse de depot et placement du Québec, to $260 million today based on an agreed upon value.
The valuation and distributions since inception enabled SL Green to exceed the performance thresholds established with SITQ, resulting in an increased economic stake in the property from 55% to approximately 67.5%.
Located conveniently near Penn Station on Broadway at 31st Street, 1250 Broadway is a 39-story, 670,000 square foot Class A office tower, boasting an occupancy of 98.6%. A substantial building wide renovation, which included a new lobby, elevator cabs, mechanical systems, window restoration and a new outdoor plaza, was recently completed.
Marc Holliday, President & Chief Executive Officer of SL Green commented, Our strong working relationship with SITQ has yielded three highly successful recapitalizations: the first at One Park Avenue, then 1515 Broadway and now at 1250 Broadway. At 1250 Broadway, a targeted renovation program and intensive leasing campaign allowed the partnership to create substantial embedded value in the asset. We are able to achieve these results by coupling our superior market knowledge with our proven ability to identify opportunities and execute accordingly, and thereby deliver maximum value to strategic partners and shareholders alike.
SL Green originally acquired 1250 Broadway in a partnership in 1999, before SITQ acquired its interests in 2001. Since then, the venture has leased or renewed over 630,000 square feet of office space including a 300,000 square foot lease to Visiting Nurse Services of New York in 2005, the seventh largest lease in Manhattan last year.
About SL Green Realty Corp.
SL Green Realty Corp. is a self-administered and self-managed real estate investment trust, or REIT, that predominantly acquires, owns, repositions and manages a portfolio of Manhattan
1
office properties. As of September 30, 2006 the Company owned 27 office properties totaling approximately 18.4 million square feet. SL Greens retail ownership totals approximately 300,000 square feet at eight properties. The Company is the only publicly held REIT that specializes exclusively in this niche.
To be added to the Companys distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212-216-1601.
Forward-looking Information
This press release contains forward-looking information based upon the Companys current best judgment and expectations. Actual results could vary from those presented herein. The risks and uncertainties associated with forward-looking information in this release include the strength of the commercial real estate property markets, competitive market conditions, unanticipated administrative costs, general and local economic conditions, interest rates, capital market conditions, bankruptcies and defaults of borrowers or tenants in properties securing the Companys investments, and other factors, which are beyond the Companys control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Companys filings with the Securities and Exchange Commission.