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

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

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

 

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

 

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

 

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

 

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

 

 



 

Item 2.02.                                          Results of Operations and Financial Condition

 

Following the issuance of a press release on October 23, 2006 announcing the Company’s results for the third quarter ended September 30, 2006, the Company intends to make available supplemental information regarding the Company’s operations that is too voluminous for a press release. The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

 

The information (including exhibits 99.1 and 99.2) being furnished pursuant to this “Item 2.02 Results of Operations and Financial Condition” shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 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 Company’s ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.

 

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

 

The Company presents earnings before interest, taxes, depreciation and amortization (EBITDA) because the Company believes that EBITDA, along with cash flow from operating activities, investing activities and financing

 

3



 

activities, provides investors with an additional indicator of the Company’s ability to incur and service debt. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.

 

Same-Store Net Operating Income

 

The Company presents same-store net operating income on a cash and GAAP basis because the Company believes that it provides investors with useful information regarding the operating performance of properties that are comparable for the periods presented. For properties owned since January 1, 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 Company’s leverage position relative to the Company’s estimated market value. The Company’s estimated market value is based upon the quarter-end trading price of the Company’s common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Company’s preferred equity. This ratio is presented on a consolidated basis and a combined basis. The combined debt to market capitalization includes the Company’s pro-rata share of off-balance sheet (unconsolidated) joint venture debt. The Company believes this ratio may provide investors with another measure of the Company’s current leverage position. The debt to market capitalization ratio should be used as one measure of the Company’s leverage position, and this measure is commonly used in the REIT sector; however, this may not be comparable to other REITs that do not compute in the same manner. The debt to market capitalization ratio does not represent the Company’s borrowing capacity and should not be considered an alternative measure to the Company’s current lending arrangements.

 

Coverage Ratios

 

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

 

4



 

SIGNATURES

 

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

 

 

 

SL GREEN REALTY CORP.

 

 

 

 

 

/S/ Gregory F. Hughes

 

 

Gregory F. Hughes

 

Chief Financial Officer

 

 

 

 

Date: October 24, 2006

 

 

5


Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

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 FFO OF $1.13 PER SHARE

 

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



 

Summary

 

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 Reckson’s 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.

 

Financing and Capital Activity

 

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 Company’s 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 Reckson’s 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 & Poor’s. 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 Green’s and Gramercy’s structured finance businesses, and also provides servicing work emanating from SL Green’s 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 Company’s 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 Company’s 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 Gramercy’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Green’s rise to the top of the New York City office market. He made a great many key contributions to the Company’s 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. Nocera’s responsibilities will be assumed by members of the Company’s senior management team until a successor is named.

 

Conference Call and Audio Webcast

 

The Company’s 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 Company’s 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 Company’s 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 Company’s retail space ownership totals approximately 300,000 square feet at eight properties.

 

To be added to the Company’s distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212-216-1601.

 

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 Company’s Supplemental Package.

 

Forward-looking Information

 

This press release contains forward-looking information based upon the Company’s 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 Company’s control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Company’s 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
September 30,

 

Nine Months Ended
September 30,

 

 

 

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,
2006

 

December 31,
2005

 

 

 

(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 000’s)

 

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
September 30,

 

Nine Months Ended
September 30,

 

 

 

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

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

 

STRUCTURED FINANCE ACTIVITY

 

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%.

 

QUARTERLY LEASING HIGHLIGHTS

 

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 ACTIVITY

 

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 Reckson’s 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 Company’s 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 Gramercy’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 2006 outperformance plan.

 

Financing/ Capital Activity

 

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 Company’s 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 Reckson’s 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 & Poor’s. 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 Green’s and Gramercy’s structured finance businesses, and also provides servicing work emanating from SL Green’s 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

($000’s 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

($000’s 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

($000’s 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

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

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

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

($000’s 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
Compensation

 

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

($000’s 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

($000’s 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 of September 30, 2006 the Company has ten unconsolidated joint venture interests including a 66.18% economic interest in 1250 Broadway increased from 55% in August 2006, a 50% interest in 100 Park Avenue, a 16.67% interest in 1 Park Avenue, a 68.5% economic interest in 1515 Broadway increased from 55% in December 2005, a 45% interest in 1221 Avenue of the Americas, a 50% economic interest in 485 Lexington Avenue increased from 30% in January 2006, a 55% interest in the South Building of 1 Madison Avenue, a 30% interest in the Clock Tower of 1 Madison Avenue, a 45% interest in 379 West Broadway and a 48% interest in the Mack - Green Joint Venture. These interests are accounted for on the equity method of accounting and, therefore, are not consolidated into the company’s financial statements.

 

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

($000’s 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

($000’s 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

($000’s 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

($000’s 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

 

Company’s 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

($000’s 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

($000’s 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

($000’s 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


Unaudited

($000’s 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
(Libor + 225 bps) (3)

 

 

 

10,457

 

7.59

%

 

Sep-07

 

10,457

 

Sep-10

 

 

521 Fifth Avenue
(Libor + 100 bps)

 

 

 

140,000

 

6.35

%

 

Apr-11

 

140,000

 

 

Open

 

717 Fifth Avenue
(Libor + 160 bps)

 

 

 

175,000

 

6.93

%

 

Sep-08

 

175,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

462,219

 

6.83

%

 

 

 

462,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Line of Credit
(Libor + 110 bps)

 

 

 

 

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)

($000’s 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 Company’s 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 Company’s option through 2054.

(7) Subject to renewal at the Company’s option through 2036.The Company has a 45% interest in this property.

 

27



 

 

STRUCTURED FINANCE


($000’s omitted)

 

 

 

 

 

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


($000’s omitted)

 

 

 

Type of Investment

 

Quarter End Balance(1)

 

Senior Financing

 

Exposure Psf

 

Wtd Average
Yield during quarter

 

Current
Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Portfolio’s 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


Available Space

 

 

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


Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Usable SF

 

Rentable SF

 

New Cash Rent /
Rentable SF(1)

 

Prev. Escalated Rent/
Rentable SF(2)

 

TI / Rentable SF

 

Free Rent # of
Months

 

Available Space as of 9/30/06

 

 

 

 

 

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
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

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

 

Year 2006
Weighted
Average
Asking Rent
$ /psf

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

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

 

Year 2006
Weighted
Average
Asking Rent
$ /psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 SLG’s unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.

 

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

 

Interest coverage is adjusted EBITDA divided by total interest expense.

 

Junior Mortgage Participations are subordinate interests in first mortgages.

 

Mezzanine Debt Loans are loans secured by ownership interests.

 

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

 

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

 

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

 

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

 

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

 

Same-store properties include all properties that were owned during both the current and prior year reporting periods and excludes development properties prior to being stabilized for both the current and prior reporting period.

 

Second generation TIs and LCs are tenant improvements, lease commissions, and other leasing costs incurred during leasing of second generation space. Costs incurred prior to leasing available square feet are not included until such space is leased. Second generation space excludes square footage vacant at acquisition.

 

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

 

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

 

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

 

Email

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

 

FOR IMMEDIATE RELEASE

 

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 Apple’s third location in Manhattan.

 

717 Fifth Avenue is a four-story retail condominium with Hugo Boss and Escada’s 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 Green’s 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 Green’s 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 Green’s 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 Company’s distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212-216-1601.

Forward-looking Information

This press release contains forward-looking information based upon the Company’s 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 Company’s control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Company’s 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 property’s 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 Green’s 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 Company’s distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212-216-1601.

 

Forward-looking Information

 

This press release contains forward-looking information based upon the Company’s 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 Company’s investments, and other factors, which are beyond the Company’s control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Company’s filings with the Securities and Exchange Commission.