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 25, 2012 (October 24, 2012)
SL GREEN REALTY CORP.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
MARYLAND
(STATE OF INCORPORATION)
1-13199 |
|
13-3956775 |
(COMMISSION FILE NUMBER) |
|
(IRS EMPLOYER ID. NUMBER) |
420 Lexington Avenue |
|
|
New York, New York |
|
10170 |
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) |
|
(ZIP CODE) |
(212) 594-2700
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition
Following the issuance of a press release on October 24, 2012 announcing SL Green Realty Corp.s (the Company) results for the third quarter ended September 30, 2012, the Company intends to make available supplemental information regarding the Companys operations that is too voluminous for a press release. The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.
The information (including Exhibits 99.1 and 99.2) being furnished pursuant to this Item 2.02. Results of Operations and Financial Condition shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended ( the Exchange Act), or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended (the Securities Act), or the Exchange Act regardless of any general incorporation language in such filing.
Item 7.01. Regulation FD Disclosure
As discussed in Item 2.02 above, on October 24, 2012, the Company issued a press release announcing its results for the third quarter ended September 30, 2012.
The information being furnished pursuant to this Item 7.01. Regulation FD Disclosure shall not be deemed to be filed for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act regardless of any general incorporation language in such filing. This information will not be deemed an admission as to the materiality of such information that is required to be disclosed solely by Regulation FD.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits
99.1 Press Release regarding third quarter 2012 earnings.
99.2 Supplemental package.
99.3 Press release regarding sale of interest in 521 Fifth Avenue.
99.4 Press release regarding 673 First Avenue ground lease.
NON-GAAP Supplemental Financial Measures
Funds from Operations (FFO)
FFO is a widely recognized measure of REIT performance. We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do. The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002, and subsequently amended, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. We present FFO because we consider it an important supplemental measure of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITS, particularly those that own and operate commercial office properties. We also use FFO as one of several criteria to determine performance-based bonuses for members of our senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Companys ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
The Company presents earnings before interest, taxes, depreciation and amortization (EBITDA) because the Company believes that EBITDA, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Companys ability to incur and service debt. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity. Adjusted earnings before interest, taxes, depreciation and
amortization (Adjusted EBITDA) is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to EBITDA.
Same-Store Net Operating Income, Same-Store Cash Net Operating Income and Related Measures
The Company presents same-store net operating income, same-store cash net operating income, same-store joint venture net operating income, same-store joint venture cash net operating income because the Company believes that these measures provide investors with useful information regarding the operating performance of properties that are comparable for the periods presented. For properties owned since January 1, 2011 and still owned in the same manner at the end of the current quarter, the Company determines same-store net operating income by subtracting same-store property operating expenses and ground rent from same-store recurring rental and tenant reimbursement revenues. Same-store cash net operating income is derived by deducting same-store straight line and free rent from, and adding same-store tenant credit loss allowance to, same-store net operating income. Same-store joint venture net operating income and same-store joint venture cash net operating income are calculated in the same manner as noted above, but includes just the Companys pro-rata share of the joint venture net operating income. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.
Debt to Market Capitalization Ratio
The Company presents the ratio of debt to market capitalization as a measure of the Companys leverage position relative to the Companys estimated market value. The Companys estimated market value is based upon the quarter-end trading price of the Companys common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Companys preferred equity. This ratio is presented on a consolidated basis and a combined basis. The combined debt to market capitalization includes the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture debt. The Company believes this ratio may provide investors with another measure of the Companys current leverage position. The debt to market capitalization ratio should be used as one measure of the Companys leverage position, and this measure is commonly used in the REIT sector; however, this may not be comparable to other REITs that do not compute in the same manner. The debt to market capitalization ratio does not represent the Companys borrowing capacity and should not be considered an alternative measure to the Companys current lending arrangements.
Coverage Ratios
The Company presents fixed charge and interest coverage ratios to provide a measure of the Companys financial flexibility to service current debt amortization, interest expense and ground rent from current cash net operating income. These coverage ratios are provided on both a consolidated and combined basis. The combined coverage ratios include the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture fixed charges and cash net operating income. These coverage ratios represent a common measure of the Companys ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
SL GREEN REALTY CORP. |
|
|
|
|
|
/s/ James Mead |
|
James Mead |
|
Chief Financial Officer |
|
|
Date: October 25, 2012 |
|
Exhibit 99.1
CONTACT
James Mead
Chief Financial Officer
-and-
Heidi Gillette
Investor Relations
(212) 594-2700
SL GREEN REALTY CORP. REPORTS
THIRD QUARTER 2012 FFO OF $1.14 PER SHARE BEFORE TRANSACTION
COSTS AND EPS OF $0.09 PER SHARE
Financial and Operating Highlights
· Third quarter FFO of $1.14 per diluted share before transaction related costs of $0.02 per diluted share compared to prior year FFO of $1.01 per diluted share before transaction related costs of $0.01 per diluted share.
· Third quarter net income attributable to common stockholders of $0.09 per diluted share compared to prior year net income of $0.08 per diluted share.
· Combined same-store cash NOI increased 4.7 percent for the quarter compared to the prior year, an increase of $7.7 million.
· Signed 60 Manhattan leases totaling 471,267 square feet during the third quarter. The mark-to-market on office leases signed in Manhattan was 2.7 percent higher in the third quarter than the previously fully escalated rents on the same office spaces.
· Completed the lease-up and repositioning of 100 Church Street, which is now 97.0 percent leased. The Company obtained ownership in the 1.0 million square foot building located in downtown Manhattan which was 58.7 percent vacant in January 2010. The latest lease was for 131,946 square feet to The City of New York.
· Quarter-end occupancy of 93.3 percent in stabilized Manhattan same-store properties compared to 93.5 percent in the corresponding quarter in the prior year and 93.0 percent at December 31, 2011.
· Signed 31 Suburban leases totaling 160,255 square feet during the third quarter. The mark-to-market on office leases signed in the Suburbs was 2.4 percent lower in the third quarter than the previously fully escalated rents on the same office spaces.
· Quarter-end occupancy of 81.5 percent in the Suburban portfolio compared to 82.2 percent in the corresponding quarter in the prior year and 82.4 percent at June 30, 2012.
Investing Highlights
· Acquired the 267,000 square foot office buildings located at 635-641 Sixth Avenue for $173.0 million, or $648 per square foot. Office occupancy at 641 Sixth Avenue is 100 percent and the 635 Sixth Avenue office space will be redeveloped in order to reposition it for high quality tenancy.
· The Company, together with an affiliate of Blackstone Real Estate Partners VII, Gramercy Capital Corp. (NYSE: GKK) and Square Mile Capital Management LLC, formed a joint venture to recapitalize a 31-property, 4.5-million-square-foot office portfolio in southern California.
· Formed a joint venture with Harel Insurance and Finance and the Naftali Group to develop a dormitory tower for Pace University at 33 Beekman Street in downtown Manhattan. The joint venture, in which the Company holds a 45.9 percent interest, acquired the development site for $31.2 million.
· Closed on the sale of a 214,372 square foot office condominium at 3 Columbus Circle to Young & Rubicam for $143.6 million. This transaction was part of a 340,000 square foot commitment by Young & Rubicam, which included a lease for 124,760 square feet and which was subsequently expanded by 34,634 square feet.
Financing Highlights
· Issued 6.50 percent Series I Cumulative Redeemable Preferred Stock generating net proceeds to the Company of $222.2 million, redeemed the entire $100.0 million, 7.875 percent Series D Cumulative Redeemable Preferred Stock and redeemed $100.0 million of the 7.625 percent Series C Cumulative Redeemable Preferred Stock.
· Closed on a $175.0 million financing with a 1-year term and a 1-year extension option. This facility, which is secured by select assets in the Companys debt portfolio, bears interest at 300 basis points over LIBOR and was unfunded as of September 30, 2012.
· Recapitalized the Meadows, a New Jersey office complex. This recapitalization resulted in the Company having a 50 percent ownership in the complex and recognizing $10.8 million of additional income.
Summary
New York, NY, October 24, 2012 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $104.8 million, or $1.12 per diluted share, for the quarter ended September 30, 2012, compared to $87.9 million, or $1.00 per diluted share, for the same quarter in 2011.
Net income attributable to common stockholders totaled $7.7 million, or $0.09 per diluted share, for the quarter ended September 30, 2012, compared to $7.1 million, or $0.08 per diluted share, for the same quarter in 2011.
Operating and Leasing Activity
For the third quarter of 2012, the Company reported revenues and operating income of $361.4 million and $204.7 million, respectively, compared to $306.6 million and $162.3 million, respectively, for the same period in 2011. For the nine months ended September 30, 2012, the Company reported revenues and operating income of $1.0 billion and $653.7 million, respectively, compared to $934.6 million and $534.9 million, respectively, for the same period in 2011.
Same-store NOI on a combined basis increased by 0.4 percent to $575.3 million for the nine months ended September 30, 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to the same period in 2011. Consolidated property same-store NOI increased by 0.2 percent to $499.7 million and unconsolidated joint venture property same-store NOI increased 1.7 percent to $75.7 million.
Same-store cash NOI on a combined basis increased by 5.4 percent to $516.1 million for the nine months ended September 30, 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to the same period in 2011. Consolidated property same-store cash NOI increased by 5.7 percent to $443.9 million and unconsolidated joint venture property same-store cash NOI increased 3.7 percent to $72.3 million.
Occupancy for the Companys stabilized, same-store Manhattan portfolio at September 30, 2012 was 93.3 percent as compared to 93.5 percent at September 30, 2011 and 93.2 percent at June 30, 2012. During the quarter, the Company signed 47 office leases in its Manhattan portfolio totaling 412,407 square feet. Eighteen leases totaling 306,837 square feet represented office leases that replaced previous vacancy, and 29 office leases comprising 105,570 square feet had average starting rents of $50.07 per rentable square foot, representing a 2.7 percent increase over the previously fully escalated rents on the same office spaces. The average lease term on the Manhattan office leases signed in the third quarter was 12.0 years and average tenant concessions were 4.8 months of free rent with a tenant improvement allowance of $41.53 per rentable square foot.
During the quarter, 215,337 square feet of office leases commenced in the Manhattan portfolio, 97,524 square feet of which represented office leases that replaced previous vacancy, and 117,813 square feet of which represented office leases that had average starting rents of $48.73 per rentable square foot, representing a 7.4 percent decrease over the previously fully escalated rents on the same office spaces.
Occupancy for the Companys Suburban portfolio was 81.5 percent at September 30, 2012, as compared to 82.2 percent at September 30, 2011 and 82.4 percent at June 30, 2012.
During the quarter, the Company signed 27 office leases in the Suburban portfolio totaling 158,614 square feet. Ten leases totaling 41,753 square feet represented office leases that replaced previous vacancy, and 17 office leases comprising 116,861 square feet had average starting rents of $30.98 per rentable square foot, representing a 2.4 percent decrease over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the third quarter was 6.4 years
and average tenant concessions were 3.8 months of free rent with a tenant improvement allowance of $14.46 per rentable square foot.
During the quarter, 134,737 square feet of office leases commenced in the Suburban portfolio, 52,998 square feet of which represented office leases that replaced previous vacancy, and 81,739 square feet of which represented office leases that had average starting rents of $31.89 per rentable square foot, representing a 1.8 percent decrease over the previously fully escalated rents on the same office spaces.
Significant leases that were signed during the third quarter included:
· New lease on 131,946 square feet with The City of New York for 20.8 years at 100 Church Street;
· New lease on 37,901 square feet with Capital One, N.A for 4.5 years at 280 Park Avenue;
· New lease on 34,634 square feet with Young & Rubicam, Inc. for 20.1 years at 3 Columbus Circle;
· New lease on 27,342 square feet with Alterra Insurance USA for 7.3 years at 1185 Avenue of the Americas;
· New lease on 20,512 square feet with San Ash New York Megastores LLC for 15.8 years at 333 West 34th Street; and
· New lease on 22,798 square feet with Merit Direct for 10.9 years at 1100 King Street, Westchester County, NY.
Marketing, general and administrative, or MG&A, expenses for the quarter ended September 30, 2012 were $20.6 million, or 5.0 percent of total revenues including the Companys share of joint venture revenue compared to $18.9 million, or 5.3 percent for the quarter ended September 30, 2011.
Real Estate Investment Activity
In September 2012, the Company acquired the 267,000 square foot office buildings located at 635-641 Sixth Avenue for $173.0 million, or $648 per square foot. Office occupancy at 641 Sixth Avenue is 100 percent and the 635 Sixth Avenue office space will be redeveloped in order to reposition it for high quality tenancy.
In September 2012, the Company, together with an affiliate of Blackstone Real Estate Partners VII, Gramercy Capital Corp. and Square Mile Capital Management LLC, formed a joint venture to recapitalize a 31-property, 4.5-million-square-foot office portfolio in southern California. Following the recapitalization, Blackstone became the majority owner of the joint venture, with Equity Office Properties, a Blackstone affiliate, being responsible for the portfolios management and leasing. Prior to the recapitalization, the Company held $26.7 million in mezzanine and preferred equity positions in the entity that owned the portfolio. The new joint venture extended the $678.8 million mortgage secured by the portfolio for a term of 2 years with a 1-year extension option.
In August 2012, the Company formed a joint venture with Harel Insurance and Finance and the Naftali Group to develop a dormitory tower for Pace University at 33 Beekman Street in downtown Manhattan. Pace University will lease the entire building under a long-term net lease agreement. The joint venture, in which the Company holds a 45.9 percent interest, acquired the development site for $31.2 million. Simultaneous with the closing, the joint venture also closed on a 5-year $75.0 million construction loan which bears interest at 275 basis points over LIBOR.
In September 2012, the Company, along with the Moinian Group, its joint venture partner, closed on the sale of a 214,372 square foot office condominium at 3 Columbus Circle to Young and Rubicam for a gross sale price of $143.6 million. This transaction was part of a 340,000 square foot commitment by Young & Rubicam, which included a lease for 124,760 square feet.
In July 2012, the Company, along with its joint venture partner, sold One Court Square for a gross sale price of $481.1 million. The transaction included the assumption by the purchaser of $315.0 million of existing debt. The Company, a 30 percent owner in the joint venture, received approximately $44.3 million of net proceeds from the sale.
Debt and Preferred Equity Investment Activity
The Companys debt and preferred equity investment portfolio totaled $1.1 billion at September 30, 2012. During the third quarter, the Company purchased and originated new debt and preferred equity investments totaling $203.3 million, all of which are collateralized by New York City commercial office properties, and recorded $125.0 million of principal reductions from investments that were sold, repaid or otherwise resolved. The debt and preferred equity investment portfolio had a weighted average maturity of 2.6 years as of September 30, 2012 and had a weighted average yield during the quarter ended September 30, 2012 of 9.6 percent.
Financing and Capital Activity
In July 2012, the Company redeemed the entire $100.0 million, 7.875 percent Series D Cumulative Redeemable Preferred Stock at a redemption price of $25.00 per share of preferred stock plus $0.4922 in accumulated and unpaid dividends through July 14, 2012.
In August 2012, the Company issued 6.50 percent Series I Cumulative Redeemable Preferred Stock generating net proceeds to the Company of $222.2 million.
In September 2012, the Company redeemed $100.0 million of its outstanding shares of 7.625 percent Series C Cumulative Redeemable Preferred Stock at a redemption price of $25.00 per share of preferred stock plus $0.3707 in accumulated and unpaid dividends through September 24, 2012. Following the redemption, the Company has 7.7 million shares of Series C Preferred Stock outstanding.
In September 2012, the Company closed on a $175.0 million financing with a 1-year term and a 1-year extension option. This facility, which is secured by select assets in the Companys debt portfolio, bears interest at 300 basis points over LIBOR and was unfunded as of September 30, 2012.
In August 2012, the Company, along with its joint venture partner, recapitalized the Meadows, a New Jersey office complex. The recapitalization resulted in the Company having a 50 percent ownership in the complex and recognizing $10.8 million of additional income. As part of the recapitalization the property was encumbered by a new $60.0 million mortgage with a 3-year term and a 1-year extension option, which bears interest at 575 basis point over LIBOR, subject to a 2 percent floor.
Dividends
During the third quarter of 2012, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.25 per share of common stock, which was paid on October 15, 2012 to stockholders of record on the close of business on September 28, 2012;
· $0.4766 per share on the Companys Series C Preferred Stock for the period July 15, 2012 through and including October 14, 2012, which was paid on October 15, 2012 to stockholders of record on the close of business on September 28, 2012, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.9064 per share; and
· $0.2934 per share on the Companys Series I Preferred Stock for the period August 10, 2012 through and including October 14, 2012, which was paid on October 15, 2012 to stockholders of record on the close of business on September 28, 2012, and reflects the regular pro-rated quarterly dividend which is the equivalent of annualized dividend of $1.625 per share.
Conference Call and Audio Webcast
The Companys executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio webcast on Thursday, October 25, 2012 at 2:00 pm EDT to discuss the financial results.
The Supplemental Package will be available prior to the quarterly conference call on the Companys website, www.slgreen.com, under Financial Reports in the Investors section.
The live conference will be webcast in listen-only mode on the Companys website under Event Calendar & Webcasts in the Investors section and on Thomsons StreetEvents Network. The conference may also be accessed by dialing 866.543.6408 Domestic or 617.213.8899 International, using pass-code SL Green.
A replay of the call will be available through November 1, 2012 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 51675606.
Annual Institutional Investor Conference
The Company will host its Annual Institutional Investor Conference on Monday, December 3, 2012. Details of the event will be provided via email the week of October 29, 2012. To be added to the Conferences email distribution list or to pre-register, please email SLG2012@slgreen.com.
Company Profile
SL Green Realty Corp., New York Citys largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of September 30, 2012, SL Green owned interests in 77 Manhattan properties totaling 39.3 million square feet. This included ownership interests in 27.5 million square feet of commercial properties and debt and preferred equity investments secured by 11.8 million square feet of properties. In addition to its Manhattan investments, SL Green holds ownership interests in 31 suburban assets totaling 5.4 million square feet in Brooklyn, Long Island, Westchester County, Connecticut and New Jersey, along with four development properties in the suburbs encompassing approximately 0.5 million square feet. The Company also has ownership interests in 31 properties totaling 4.5 million square feet in southern California.
To be added to the Companys distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212.594.2700.
Disclaimers
Non-GAAP Financial Measures
During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found on pages 11 and 12 of this release and in the Companys Supplemental Package.
Forward-looking Statement
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release are forward-looking statements. All forward-looking statements speak only as of the date of this press release. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York Metropolitan area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, all of which are beyond the Companys control. Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Companys filings with the Securities and Exchange Commission. The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.
SL GREEN REALTY CORP.
CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
281,496 |
|
$ |
242,938 |
|
$ |
810,001 |
|
$ |
708,593 |
|
Escalation and reimbursement |
|
42,804 |
|
39,176 |
|
126,050 |
|
104,446 |
| ||||
Investment and preferred equity income |
|
27,869 |
|
18,433 |
|
87,655 |
|
98,256 |
| ||||
Other income |
|
9,272 |
|
6,076 |
|
25,932 |
|
23,256 |
| ||||
Total revenues |
|
361,441 |
|
306,623 |
|
1,049,638 |
|
934,551 |
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating expenses (including approximately $4,668 and $12,856 (2012) and $4,335 and $10,948 (2011) paid to affiliates) |
|
83,980 |
|
69,093 |
|
226,168 |
|
191,792 |
| ||||
Real estate taxes |
|
53,595 |
|
44,915 |
|
157,662 |
|
128,957 |
| ||||
Ground rent |
|
8,874 |
|
8,463 |
|
26,570 |
|
24,110 |
| ||||
Interest expense, net of interest income |
|
85,828 |
|
74,603 |
|
248,292 |
|
207,042 |
| ||||
Amortization of deferred financing costs |
|
4,493 |
|
2,986 |
|
11,626 |
|
9,469 |
| ||||
Depreciation and amortization |
|
83,429 |
|
73,358 |
|
238,324 |
|
202,394 |
| ||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
564 |
|
(1,870 |
) | ||||
Transaction related costs |
|
1,372 |
|
169 |
|
4,493 |
|
3,820 |
| ||||
Marketing, general and administrative |
|
20,551 |
|
18,900 |
|
61,469 |
|
61,375 |
| ||||
Total expenses |
|
342,122 |
|
292,487 |
|
975,168 |
|
827,089 |
| ||||
Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations |
|
19,319 |
|
14,136 |
|
74,470 |
|
107,462 |
| ||||
Equity in net income (loss) from unconsolidated joint ventures |
|
11,658 |
|
(2,728 |
) |
80,988 |
|
7,663 |
| ||||
Equity in net gain (loss) on sale of interest in unconsolidated joint venture/ real estate |
|
(4,807 |
) |
3,032 |
|
11,987 |
|
3,032 |
| ||||
Purchase price fair value adjustment |
|
|
|
999 |
|
|
|
489,889 |
| ||||
Gain (loss) on investment in marketable securities |
|
2,237 |
|
|
|
2,237 |
|
(133 |
) | ||||
Depreciable real estate reserves |
|
|
|
|
|
5,789 |
|
|
| ||||
Gain (loss) on early extinguishment of debt |
|
|
|
(67 |
) |
|
|
904 |
| ||||
Income from continuing operations |
|
28,407 |
|
15,372 |
|
175,471 |
|
608,817 |
| ||||
Net income from discontinued operations |
|
223 |
|
1,116 |
|
145 |
|
4,665 |
| ||||
Gain on sale of discontinued operations |
|
|
|
|
|
6,627 |
|
46,085 |
| ||||
Net income |
|
28,630 |
|
16,488 |
|
182,243 |
|
659,567 |
| ||||
Net income attributable to noncontrolling interests in the operating partnership |
|
(567 |
) |
(169 |
) |
(4,876 |
) |
(13,946 |
) | ||||
Preferred unit distributions |
|
(571 |
) |
|
|
(1,533 |
) |
|
| ||||
Net income attributable to noncontrolling interests in other partnerships |
|
(1,835 |
) |
(1,695 |
) |
(6,792 |
) |
(8,564 |
) | ||||
Net income attributable to SL Green |
|
25,657 |
|
14,624 |
|
169,042 |
|
637,057 |
| ||||
Preferred stock redemption costs |
|
(10,010 |
) |
|
|
(10,010 |
) |
|
| ||||
Preferred stock dividends |
|
(7,915 |
) |
(7,545 |
) |
(23,004 |
) |
(22,634 |
) | ||||
Net income attributable to SL Green common stockholders |
|
$ |
7,732 |
|
$ |
7,079 |
|
$ |
136,028 |
|
$ |
614,423 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings Per Share (EPS) |
|
|
|
|
|
|
|
|
| ||||
Net income per share (Basic) |
|
$ |
0.09 |
|
$ |
0.08 |
|
$ |
1.53 |
|
$ |
7.40 |
|
Net income per share (Diluted) |
|
$ |
0.09 |
|
$ |
0.08 |
|
$ |
1.52 |
|
$ |
7.36 |
|
|
|
|
|
|
|
|
|
|
| ||||
Funds From Operations (FFO) |
|
|
|
|
|
|
|
|
| ||||
FFO per share (Basic) |
|
$ |
1.12 |
|
$ |
1.00 |
|
$ |
4.16 |
|
$ |
3.81 |
|
FFO per share (Diluted) |
|
$ |
1.12 |
|
$ |
1.00 |
|
$ |
4.14 |
|
$ |
3.79 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common shares for net income per share |
|
90,241 |
|
85,696 |
|
88,929 |
|
83,001 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
3,320 |
|
1,912 |
|
3,188 |
|
1,876 |
| ||||
Basic weighted average shares and units outstanding for FFO per share |
|
93,561 |
|
87,608 |
|
92,117 |
|
84,877 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common share and common share equivalents |
|
90,571 |
|
86,169 |
|
89,297 |
|
83,508 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
3,320 |
|
1,912 |
|
3,188 |
|
1,876 |
| ||||
Diluted weighted average shares and units outstanding |
|
93,891 |
|
88,081 |
|
92,485 |
|
85,384 |
|
SL GREEN REALTY CORP.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except per share data)
|
|
September 30, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Commercial real estate properties, at cost: |
|
|
|
|
| ||
Land and land interests |
|
$ |
2,937,866 |
|
$ |
2,684,626 |
|
Buildings and improvements |
|
7,438,364 |
|
7,147,527 |
| ||
Building leasehold and improvements |
|
1,331,190 |
|
1,302,790 |
| ||
Property under capital lease |
|
12,208 |
|
12,208 |
| ||
|
|
11,719,628 |
|
11,147,151 |
| ||
Less accumulated depreciation |
|
(1,339,324 |
) |
(1,136,603 |
) | ||
|
|
10,380,304 |
|
10,010,548 |
| ||
Assets held for sale |
|
91,574 |
|
76,562 |
| ||
Cash and cash equivalents |
|
162,363 |
|
138,192 |
| ||
Restricted cash |
|
143,058 |
|
86,584 |
| ||
Investment in marketable securities |
|
21,549 |
|
25,323 |
| ||
Tenant and other receivables, net of allowance of $21,575 and $16,772 in 2012 and 2011, respectively |
|
35,315 |
|
32,107 |
| ||
Related party receivables |
|
|
|
4,001 |
| ||
Deferred rents receivable, net of allowance of $30,076 and $29,156 in 2012 and 2011, respectively |
|
330,349 |
|
281,974 |
| ||
Debt and preferred equity investments, net of discount of $13,207 and $24,996 and allowance of $7,000 and $50,175 in 2012 and 2011, respectively |
|
1,071,641 |
|
985,942 |
| ||
Investments in and advances to unconsolidated joint ventures |
|
1,020,790 |
|
893,933 |
| ||
Deferred costs, net |
|
253,137 |
|
210,786 |
| ||
Other assets |
|
774,859 |
|
737,900 |
| ||
Total assets |
|
$ |
14,284,939 |
|
$ |
13,483,852 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
| ||
Mortgages and other loans payable |
|
$ |
4,849,233 |
|
$ |
4,314,741 |
|
Revolving credit facility |
|
200,000 |
|
350,000 |
| ||
Senior unsecured notes |
|
1,176,252 |
|
1,270,656 |
| ||
Accrued interest and other liabilities |
|
100,528 |
|
126,135 |
| ||
Accounts payable and accrued expenses |
|
147,452 |
|
142,428 |
| ||
Deferred revenue/gain |
|
360,752 |
|
357,193 |
| ||
Capitalized lease obligation |
|
17,167 |
|
17,112 |
| ||
Deferred land lease payable |
|
18,833 |
|
18,495 |
| ||
Dividend and distributions payable |
|
29,154 |
|
28,398 |
| ||
Security deposits |
|
47,698 |
|
46,367 |
| ||
Liabilities related to assets held for sale |
|
63,202 |
|
61,988 |
| ||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
|
100,000 |
|
100,000 |
| ||
Total liabilities |
|
7,110,271 |
|
6,833,513 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
Noncontrolling interests in the operating partnership |
|
265,093 |
|
195,030 |
| ||
Series G preferred units, $0.01 par value, $25.00 liquidation preference, 1,902 issued and outstanding at September 30, 2012 |
|
47,550 |
|
|
| ||
Series H preferred units, $0.01 par value, $25.00 liquidation preference, 80 issued and outstanding at September 30, 2012 and December 31, 2011, respectively |
|
2,000 |
|
2,000 |
| ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
SL Green Realty Corp. stockholders equity |
|
|
|
|
| ||
7.625% Series C perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 7,700 and 11,700 issued and outstanding at September 30, 2012 and December 31, 2011, respectively |
|
180,340 |
|
274,022 |
| ||
7.875% Series D perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, none and 4,000 issued and outstanding at September 30, 2012 and December 31, 2011, respectively |
|
|
|
96,321 |
| ||
6.5% Series I perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at September 30, 2012 |
|
222,245 |
|
|
| ||
Common stock, $0.01 par value 160,000 shares authorized, 93,970 and 89,210 issued and outstanding at September 30, 2012 and December 31, 2011, respectively (inclusive of 3,607 and 3,427 shares held in Treasury at September 30, 2012 and December 31, 2011, respectively) |
|
940 |
|
892 |
| ||
Additional paid-in capital |
|
4,589,423 |
|
4,236,959 |
| ||
Treasury stock-at cost |
|
(319,905 |
) |
(308,708 |
) | ||
Accumulated other comprehensive loss |
|
(29,281 |
) |
(28,445 |
) | ||
Retained earnings |
|
1,728,150 |
|
1,704,506 |
| ||
Total SL Green Realty Corp. stockholders equity |
|
6,371,912 |
|
5,975,547 |
| ||
Noncontrolling interests in other partnerships |
|
488,113 |
|
477,762 |
| ||
Total equity |
|
6,860,025 |
|
6,453,309 |
| ||
Total liabilities and equity |
|
$ |
14,284,939 |
|
$ |
13,483,852 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
FFO Reconciliation: |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to common stockholders |
|
$ |
7,732 |
|
$ |
7,079 |
|
$ |
136,028 |
|
$ |
614,423 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
83,429 |
|
73,358 |
|
238,324 |
|
202,394 |
| ||||
Discontinued operations depreciation adjustments |
|
|
|
|
|
|
|
676 |
| ||||
Joint venture depreciation and noncontrolling interest adjustments |
|
6,669 |
|
9,865 |
|
22,176 |
|
23,174 |
| ||||
Net income attributable to noncontrolling interests |
|
2,402 |
|
1,864 |
|
11,668 |
|
22,510 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Gain on sale of discontinued operations |
|
|
|
|
|
6,627 |
|
46,085 |
| ||||
Equity in net gain (loss) on sale of joint venture interest |
|
(4,807 |
) |
3,032 |
|
11,987 |
|
3,032 |
| ||||
Purchase price fair value adjustment |
|
|
|
999 |
|
|
|
489,889 |
| ||||
Depreciable real estate reserves |
|
|
|
|
|
5,789 |
|
|
| ||||
Depreciation on non-rental real estate assets |
|
220 |
|
242 |
|
697 |
|
667 |
| ||||
Funds from Operations |
|
104,819 |
|
87,893 |
|
383,096 |
|
323,504 |
| ||||
Transaction related costs(1) |
|
1,827 |
|
169 |
|
5,147 |
|
3,820 |
| ||||
Funds from Operations before transaction related costs |
|
$ |
106,646 |
|
$ |
88,062 |
|
$ |
388,243 |
|
$ |
327,324 |
|
(1) Includes the Companys share of joint venture transaction related costs.
|
|
Consolidated Properties |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
| ||||||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||||
Operating income and Same-store NOI Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations |
|
$ |
19,319 |
|
$ |
14,136 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income (loss) from joint ventures |
|
11,658 |
|
(2,728 |
) |
11,658 |
|
(2,728 |
) |
|
|
|
| ||||||
Depreciation and amortization |
|
83,429 |
|
73,358 |
|
15,342 |
|
15,541 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
85,828 |
|
74,603 |
|
19,901 |
|
23,118 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
4,493 |
|
2,986 |
|
958 |
|
864 |
|
|
|
|
| ||||||
Gain (loss) on early extinguishment of debt |
|
|
|
(67 |
) |
|
|
|
|
|
|
|
| ||||||
Operating income |
|
$ |
204,727 |
|
$ |
162,288 |
|
$ |
47,859 |
|
$ |
36,795 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
20,551 |
|
18,900 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
750 |
|
1,946 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs |
|
1,372 |
|
169 |
|
455 |
|
737 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(31,877 |
) |
(20,883 |
) |
(14,335 |
) |
(3,697 |
) |
|
|
|
| ||||||
Equity in net (income) loss from joint ventures |
|
(11,658 |
) |
2,728 |
|
|
|
|
|
|
|
|
| ||||||
(Gain) loss on early extinguishment of debt |
|
|
|
67 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income (NOI) |
|
183,865 |
|
165,215 |
|
33,979 |
|
33,835 |
|
$ |
217,844 |
|
$ |
199,050 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
(750 |
) |
(1,946 |
) |
|
|
|
|
(750 |
) |
(1,946 |
) | ||||||
NOI from other properties/affiliates |
|
(20,070 |
) |
(611 |
) |
(8,420 |
) |
(7,293 |
) |
(28,490 |
) |
(7,904 |
) | ||||||
Same-Store NOI |
|
$ |
163,045 |
|
$ |
162,658 |
|
$ |
25,559 |
|
$ |
26,542 |
|
$ |
188,604 |
|
$ |
189,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
285 |
|
105 |
|
|
|
|
|
285 |
|
105 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(12,272 |
) |
(20,068 |
) |
(849 |
) |
(1,597 |
) |
(13,121 |
) |
(21,665 |
) | ||||||
Rental income FAS 141 |
|
(4,241 |
) |
(3,990 |
) |
(488 |
) |
(346 |
) |
(4,729 |
) |
(4,336 |
) | ||||||
Same-store cash NOI |
|
$ |
146,817 |
|
$ |
138,705 |
|
$ |
24,222 |
|
$ |
24,599 |
|
$ |
171,039 |
|
$ |
163,304 |
|
|
|
Consolidated Properties |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Nine Months Ended |
|
Nine Months Ended |
|
Nine Months Ended |
| ||||||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||||
Operating income and Same-store NOI Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations |
|
$ |
74,470 |
|
$ |
107,462 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income (loss) from joint ventures |
|
80,988 |
|
7,663 |
|
80,988 |
|
7,663 |
|
|
|
|
| ||||||
Depreciation and amortization |
|
238,324 |
|
202,394 |
|
47,205 |
|
43,567 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
248,292 |
|
207,042 |
|
64,728 |
|
61,844 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
11,626 |
|
9,469 |
|
2,755 |
|
3,901 |
|
|
|
|
| ||||||
Gain (loss) on early extinguishment of debt |
|
|
|
904 |
|
|
|
|
|
|
|
|
| ||||||
Operating income |
|
$ |
653,700 |
|
$ |
534,934 |
|
$ |
195,676 |
|
$ |
116,975 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
61,469 |
|
61,375 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
1,269 |
|
8,933 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
564 |
|
(1,870 |
) |
|
|
|
|
|
|
|
| ||||||
Transaction related costs |
|
4,493 |
|
3,820 |
|
654 |
|
1,129 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(98,085 |
) |
(107,424 |
) |
(89,458 |
) |
(5,736 |
) |
|
|
|
| ||||||
Equity in net income from joint ventures |
|
(80,988 |
) |
(7,663 |
) |
|
|
|
|
|
|
|
| ||||||
(Gain) loss on early extinguishment of debt |
|
|
|
(904 |
) |
|
|
|
|
|
|
|
| ||||||
Net operating income (NOI) |
|
542,422 |
|
491,201 |
|
106,872 |
|
112,368 |
|
$ |
649,294 |
|
$ |
603,569 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
(1,269 |
) |
(8,933 |
) |
|
|
|
|
(1,269 |
) |
(8,933 |
) | ||||||
NOI from other properties/affiliates |
|
(41,499 |
) |
16,425 |
|
(31,202 |
) |
(37,987 |
) |
(72,701 |
) |
(21,562 |
) | ||||||
Same-Store NOI |
|
$ |
499,654 |
|
$ |
498,693 |
|
$ |
75,670 |
|
$ |
74,381 |
|
$ |
575,324 |
|
$ |
573,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
854 |
|
493 |
|
|
|
|
|
854 |
|
493 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(43,117 |
) |
(62,726 |
) |
(2,085 |
) |
(3,583 |
) |
(45,202 |
) |
(66,309 |
) | ||||||
Rental income FAS 141 |
|
(13,539 |
) |
(16,457 |
) |
(1,335 |
) |
(1,124 |
) |
(14,874 |
) |
(17,581 |
) | ||||||
Same-store cash NOI |
|
$ |
443,852 |
|
$ |
420,003 |
|
$ |
72,250 |
|
$ |
69,674 |
|
$ |
516,102 |
|
$ |
489,677 |
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
September 30, |
| ||||
|
|
2012 |
|
2011 |
| ||
Manhattan Operating Data: (1) |
|
|
|
|
| ||
Net rentable area at end of period (in 000s) |
|
24,135 |
|
23,390 |
| ||
Portfolio percentage leased at end of period |
|
93.7 |
% |
93.0 |
% | ||
Same-Store percentage leased at end of period |
|
93.3 |
% |
93.5 |
% | ||
Number of properties in operation |
|
35 |
|
31 |
| ||
|
|
|
|
|
| ||
Office square feet where leases commenced during quarter (rentable) |
|
215,337 |
|
544,836 |
| ||
Average mark-to-market percentage-office |
|
(7.4 |
)% |
4.0 |
% | ||
Average starting cash rent per rentable square foot-office |
|
$ |
48.73 |
|
$ |
49.37 |
|
(1) Includes wholly owned and joint venture properties.
Exhibit 99.2
SL Green Realty Corp.
Third quarter
Supplemental Data
September 30, 2012
|
SL Green Realty Corp. is a fully integrated, self-administered and self-managed Real Estate Investment Trust, or REIT, that primarily acquires, owns, manages, leases and repositions office properties in emerging, high-growth submarkets of Manhattan.
· SL Greens common stock is listed on the New York Stock Exchange, and trades under the symbol SLG.
· SL Green maintains an internet site at www.slgreen.com at which most key investor relations data pertaining to dividend declaration, payout, current and historic share price, etc. can be found. Such information is not incorporated into this supplemental financial package. This supplemental financial package is available through the Companys internet site.
· This data is furnished to supplement audited and unaudited regulatory filings of the Company and should be read in conjunction with those filings. The financial data herein is unaudited and is provided from the perspective of timeliness to assist readers of quarterly and annual financial filings. As such, data otherwise contained in future regulatory filings covering the same period may restate the data presented herein.
Questions pertaining to the information contained herein should be referred to Investor Relations at investor.relations@slgreen.com or at 212-216-1601.
Forward-looking Statement
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release are forward-looking statements. All forward-looking statements speak only as of the date of this press release. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York metro area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, all of which are beyond the Companys control. Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Companys filings with the Securities and Exchange Commission.
|
The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.
Ratings
Ratings are not recommendations to buy, sell or hold the Companys securities.
The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended September 30, 2012 that will be released on Form 10-Q to be filed on or before November 9, 2012.
|
Highlights of Current Period Financial Performance |
|
|
|
|
|
Unaudited Financial Statements |
|
|
Corporate Profile |
|
5 |
Highlights |
|
6-13 |
Comparative Balance Sheets |
|
14-15 |
Comparative Statements of Operations |
|
16 |
Comparative Computation of FFO and FAD |
|
17 |
Consolidated Statement of Equity |
|
18 |
Joint Venture Statements |
|
19-21 |
|
|
|
Selected Financial Data |
|
22-25 |
Debt Summary Schedule |
|
26-28 |
Summary of Ground Lease Arrangements |
|
29 |
|
|
|
Debt and Preferred Equity Investments |
|
30-32 |
|
|
|
Selected Property Data |
|
|
Composition of Property Portfolio |
|
33-36 |
Largest Tenants |
|
37 |
Tenant Diversification |
|
38 |
Leasing Activity Summary |
|
39-42 |
Annual Lease Expirations |
|
43-44 |
|
|
|
Summary of Real Estate Acquisition/Disposition Activity |
|
45-47 |
Corporate Information |
|
48 |
Analyst Coverage |
|
49 |
Supplemental Definitions |
|
50 |
|
SL Green Realty Corp., or the Company, is New York Citys largest commercial office landlord and is the only fully integrated, self-managed, self-administered Real Estate Investment Trust, or REIT, primarily focused on owning and operating office buildings in Manhattan.
The Company was formed on August 20, 1997 to continue the commercial real estate business of S.L. Green Properties Inc., a company that was founded in 1980 by Stephen L. Green, our current Chairman. For more than 25 years SL Green has been engaged in the business of owning, managing, leasing, acquiring and repositioning office properties in Manhattan. The Companys investment focus is to create value through strategically acquiring, redeveloping and repositioning office properties primarily located in Manhattan, and re-leasing and managing these properties for maximum cash flow.
In 2007, SL Green acquired Reckson Associates Realty Corp. and added over 9 million square feet to its portfolio. Included in this total is over 3 million square feet of Class A office space located in Westchester, New York and Stamford, Connecticut. These suburban portfolios serve as natural extensions of SL Greens core ownership in the Grand Central submarket of Midtown Manhattan. The Company has since made selective additions and dispositions to the holdings in these areas.
Looking forward, SL Green plans to continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets, and debt and preferred equity investments. This three-legged investment strategy allows SL Green to balance the components of its portfolio to take advantage of each stage in the business cycle.
THIRD QUARTER 2012 HIGHLIGHTS UNAUDITED
|
Summary
New York, NY, October 24, 2012 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $104.8 million, or $1.12 per diluted share, for the quarter ended September 30, 2012, compared to $87.9 million, or $1.00 per diluted share, for the same quarter in 2011.
Net income attributable to common stockholders totaled $7.7 million, or $0.09 per diluted share, for the quarter ended September 30, 2012, compared to $7.1 million, or $0.08 per diluted share, for the same quarter in 2011.
Operating and Leasing Activity
For the third quarter of 2012, the Company reported revenues and operating income of $361.4 million and $204.7 million, respectively, compared to $306.6 million and $162.3 million, respectively, for the same period in 2011. For the nine months ended September 30, 2012, the Company reported revenues and operating income of $1.0 billion and $653.7 million, respectively, compared to $934.6 million and $534.9 million, respectively, for the same period in 2011.
Same-store NOI on a combined basis increased by 0.4 percent to $575.3 million for the nine months ended September 30, 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to the same period in 2011. Consolidated property same-store NOI increased by 0.2 percent to $499.7 million and unconsolidated joint venture property same-store NOI increased 1.7 percent to $75.7 million.
Same-store cash NOI on a combined basis increased by 5.4 percent to $516.1 million for the nine months ended September 30, 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to the same period in 2011. Consolidated property same-store cash NOI increased by 5.7 percent to $443.9 million and unconsolidated joint venture property same-store cash NOI increased 3.7 percent to $72.3 million.
Occupancy for the Companys stabilized, same-store Manhattan portfolio at September 30, 2012 was 93.3 percent as compared to 93.5 percent at September 30, 2011 and 93.2 percent at June 30, 2012. During the quarter, the Company signed 47 office leases in its Manhattan portfolio totaling 412,407 square feet. Eighteen leases totaling 306,837 square feet represented office leases that replaced previous vacancy, and 29 office leases comprising 105,570 square feet had average starting rents of $50.07 per rentable square foot, representing a 2.7 percent increase over the previously fully escalated rents on the same office spaces. The average lease term on the Manhattan office leases signed in the third quarter was 12.0 years and average tenant concessions were 4.8 months of free rent with a tenant improvement allowance of $41.53 per rentable square foot.
During the quarter, 215,337 square feet of office leases commenced in the Manhattan portfolio, 97,524 square feet of which represented office leases that replaced previous vacancy, and 117,813 square feet of which represented office leases that had average starting rents of $48.73 per rentable square foot, representing a 7.4 percent decrease over the previously fully escalated rents on the same office spaces.
THIRD QUARTER 2012 HIGHLIGHTS UNAUDITED
|
Occupancy for the Companys Suburban portfolio was 81.5 percent at September 30, 2012, as compared to 82.2 percent at September 30, 2011 and 82.4 percent at June 30, 2012.
During the quarter, the Company signed 27 office leases in the Suburban portfolio totaling 158,614 square feet. Ten leases totaling 41,753 square feet represented office leases that replaced previous vacancy, and 17 office leases comprising 116,861 square feet had average starting rents of $30.98 per rentable square foot, representing a 2.4 percent decrease over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the third quarter was 6.4 years and average tenant concessions were 3.8 months of free rent with a tenant improvement allowance of $14.46 per rentable square foot.
During the quarter, 134,737 square feet of office leases commenced in the Suburban portfolio, 52,998 square feet of which represented office leases that replaced previous vacancy, and 81,739 square feet of which represented office leases that had average starting rents of $31.89 per rentable square foot, representing a 1.8 percent decrease over the previously fully escalated rents on the same office spaces.
Significant leases that were signed during the third quarter included:
· New lease on 131,946 square feet with The City of New York for 20.8 years at 100 Church Street;
· New lease on 37,901 square feet with Capital One, N.A for 4.5 years at 280 Park Avenue;
· New lease on 34,634 square feet with Young & Rubicam, Inc. for 20.1 years at 3 Columbus Circle;
· New lease on 27,342 square feet with Alterra Insurance USA for 7.3 years at 1185 Avenue of the Americas;
· New lease on 20,512 square feet with San Ash New York Megastores LLC for 15.8 years at 333 West 34th Street; and
· New lease on 22,798 square feet with Merit Direct for 10.9 years at 1100 King Street, Westchester County, NY.
Marketing, general and administrative, or MG&A, expenses for the quarter ended September 30, 2012 were $20.6 million, or 5.0 percent of total revenues including the Companys share of joint venture revenue compared to $18.9 million, or 5.3 percent for the quarter ended September 30, 2011.
Real Estate Investment Activity
In September 2012, the Company acquired the 267,000 square foot office buildings located at 635-641 Sixth Avenue for $173.0 million, or $648 per square foot. Office occupancy at 641 Sixth Avenue is 100 percent and the 635 Sixth Avenue office space will be redeveloped in order to reposition it for high quality tenancy.
In September 2012, the Company, together with an affiliate of Blackstone Real Estate Partners VII, Gramercy Capital Corp. and Square Mile Capital Management LLC, formed a joint venture to recapitalize a 31-property, 4.5-million-square-foot office portfolio in southern California. Following the recapitalization, Blackstone became the majority owner of the joint venture, with Equity Office Properties, a Blackstone affiliate, being
THIRD QUARTER 2012 HIGHLIGHTS UNAUDITED
|
responsible for the portfolios management and leasing. Prior to the recapitalization, the Company held $26.7 million in mezzanine and preferred equity positions in the entity that owned the portfolio. The new joint venture extended the $678.8 million mortgage secured by the portfolio for a term of 2 years with a 1-year extension option.
In August 2012, the Company formed a joint venture with Harel Insurance and Finance and the Naftali Group to develop a dormitory tower for Pace University at 33 Beekman Street in downtown Manhattan. Pace University will lease the entire building under a long-term net lease agreement. The joint venture, in which the Company holds a 45.9 percent interest, acquired the development site for $31.2 million. Simultaneous with the closing, the joint venture also closed on a 5-year $75.0 million construction loan which bears interest at 275 basis points over LIBOR.
In September 2012, the Company, along with the Moinian Group, its joint venture partner, closed on the sale of a 214,372 square foot office condominium at 3 Columbus Circle to Young and Rubicam for a gross sale price of $143.6 million. This transaction was part of a 340,000 square foot commitment by Young & Rubicam, which included a lease for 124,760 square feet.
In July 2012, the Company, along with its joint venture partner, sold One Court Square for a gross sale price of $481.1 million. The transaction included the assumption by the purchaser of $315.0 million of existing debt. The Company, a 30 percent owner in the joint venture, received approximately $44.3 million of net proceeds from the sale.
Debt and Preferred Equity Investment Activity
The Companys debt and preferred equity investment portfolio totaled $1.1 billion at September 30, 2012. During the third quarter, the Company purchased and originated new debt and preferred equity investments totaling $203.3 million, all of which are collateralized by New York City commercial office properties, and recorded $125.0 million of principal reductions from investments that were sold, repaid or otherwise resolved. The debt and preferred equity investment portfolio had a weighted average maturity of 2.6 years as of September 30, 2012 and had a weighted average yield during the quarter ended September 30, 2012 of 9.6 percent.
Financing and Capital Activity
In July 2012, the Company redeemed the entire $100.0 million, 7.875 percent Series D Cumulative Redeemable Preferred Stock at a redemption price of $25.00 per share of preferred stock plus $0.4922 in accumulated and unpaid dividends through July 14, 2012.
In August 2012, the Company issued 6.50 percent Series I Cumulative Redeemable Preferred Stock generating net proceeds to the Company of $222.2 million.
In September 2012, the Company redeemed $100.0 million of its outstanding shares of 7.625 percent Series C Cumulative Redeemable Preferred Stock at a redemption price of $25.00 per share of preferred stock plus $0.3707 in accumulated and unpaid dividends through September 24, 2012. Following the redemption, the Company has 7.7 million shares of Series C Preferred Stock outstanding.
THIRD QUARTER 2012 HIGHLIGHTS UNAUDITED
|
In September 2012, the Company closed on a $175.0 million financing with a 1-year term and a 1-year extension option. This facility, which is secured by select assets in the Companys debt portfolio, bears interest at 300 basis points over LIBOR and was unfunded as of September 30, 2012.
In August 2012, the Company, along with its joint venture partner, recapitalized the Meadows, a New Jersey office complex. The recapitalization resulted in the Company having a 50 percent ownership in the complex and recognizing $10.8 million of additional income. As part of the recapitalization the property was encumbered by a new $60.0 million mortgage with a 3-year term and a 1-year extension option, which bears interest at 575 basis point over LIBOR, subject to a 2 percent floor.
Dividends
During the third quarter of 2012, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.25 per share of common stock, which was paid on October 15, 2012 to stockholders of record on the close of business on September 28, 2012;
· $0.4766 per share on the Companys Series C Preferred Stock for the period July 15, 2012 through and including October 14, 2012, which was paid on October 15, 2012 to stockholders of record on the close of business on September 28, 2012, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.9064 per share; and
· $0.2934 per share on the Companys Series I Preferred Stock for the period August 10, 2012 through and including October 14, 2012, which was paid on October 15, 2012 to stockholders of record on the close of business on September 28, 2012, and reflects the regular pro-rated quarterly dividend which is the equivalent of annualized dividend of $1.625 per share.
|
|
Key Financial Data | |
September 30, 2012 | |
(Amounts in Thousands Except Ratios, Percentages, Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
| |||||||||||||
|
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
|
12/31/2011 |
|
9/30/2011 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income available to common stockholders - diluted |
|
$ |
0.09 |
|
$ |
1.14 |
|
$ |
0.29 |
|
$ |
0.03 |
|
$ |
0.08 |
|
Funds from operations available to common stockholders - diluted |
|
$ |
1.12 |
|
$ |
1.92 |
|
$ |
1.10 |
|
$ |
1.02 |
|
$ |
1.00 |
|
Funds available for distribution to common stockholders - diluted |
|
$ |
0.81 |
|
$ |
0.71 |
|
$ |
0.87 |
|
$ |
0.52 |
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common Share Price & Dividends |
|
|
|
|
|
|
|
|
|
|
| |||||
At the end of the period |
|
$ |
80.07 |
|
$ |
80.24 |
|
$ |
77.55 |
|
$ |
66.64 |
|
$ |
58.15 |
|
High during period |
|
$ |
84.88 |
|
$ |
83.31 |
|
$ |
79.27 |
|
$ |
71.33 |
|
$ |
87.54 |
|
Low during period |
|
$ |
76.13 |
|
$ |
70.91 |
|
$ |
68.16 |
|
$ |
55.14 |
|
$ |
58.15 |
|
Common dividends per share |
|
$ |
0.25 |
|
$ |
0.25 |
|
$ |
0.25 |
|
$ |
0.25 |
|
$ |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
FFO payout ratio |
|
22.4 |
% |
13.0 |
% |
22.7 |
% |
24.6 |
% |
10.0 |
% | |||||
FAD payout ratio |
|
30.7 |
% |
35.2 |
% |
28.6 |
% |
47.9 |
% |
22.9 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common Shares & Units |
|
|
|
|
|
|
|
|
|
|
| |||||
Common shares outstanding |
|
90,363 |
|
89,938 |
|
88,855 |
|
86,045 |
|
85,969 |
| |||||
Units outstanding |
|
3,310 |
|
3,486 |
|
3,051 |
|
2,765 |
|
1,910 |
| |||||
Total common shares and units outstanding |
|
93,673 |
|
93,424 |
|
91,906 |
|
88,810 |
|
87,879 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average common shares and units outstanding - basic |
|
93,561 |
|
92,982 |
|
89,792 |
|
88,326 |
|
87,608 |
| |||||
Weighted average common shares and units outstanding - diluted |
|
93,891 |
|
93,351 |
|
90,173 |
|
88,744 |
|
88,081 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
| |||||
Market value of common equity |
|
$ |
7,500,397 |
|
$ |
7,496,342 |
|
$ |
7,127,310 |
|
$ |
5,918,298 |
|
$ |
5,110,164 |
|
Liquidation value of preferred equity/units |
|
442,050 |
|
442,050 |
|
442,050 |
|
392,500 |
|
392,500 |
| |||||
Consolidated debt |
|
6,388,277 |
|
6,278,024 |
|
6,081,046 |
|
6,094,696 |
|
5,886,440 |
| |||||
Consolidated market capitalization |
|
$ |
14,330,724 |
|
$ |
14,216,416 |
|
$ |
13,650,406 |
|
$ |
12,405,494 |
|
$ |
11,389,104 |
|
SLG portion of JV debt |
|
2,031,576 |
|
1,919,749 |
|
1,940,840 |
|
1,824,515 |
|
1,823,611 |
| |||||
Combined market capitalization |
|
$ |
16,362,300 |
|
$ |
16,136,165 |
|
$ |
15,591,246 |
|
$ |
14,230,009 |
|
$ |
13,212,715 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated debt to market capitalization |
|
44.6 |
% |
44.2 |
% |
44.5 |
% |
49.1 |
% |
51.7 |
% | |||||
Combined debt to market capitalization |
|
51.5 |
% |
50.8 |
% |
51.5 |
% |
55.7 |
% |
58.4 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated debt service coverage |
|
2.2 |
|
2.3 |
|
2.1 |
|
2.2 |
|
2.2 |
| |||||
Consolidated fixed charge coverage |
|
1.9 |
|
2.0 |
|
1.8 |
|
1.8 |
|
1.8 |
| |||||
Combined fixed charge coverage |
|
1.7 |
|
1.8 |
|
1.6 |
|
1.7 |
|
1.6 |
|
Supplemental Information |
|
Third Quarter 2012 |
SL Green Realty Corp. |
|
Key Financial Data | |
September 30, 2012 | |
(Dollars in Thousands Except Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
| |||||||||||||
|
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
|
12/31/2011 |
|
9/30/2011 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Real estate assets before depreciation |
|
$ |
11,719,628 |
|
$ |
11,512,204 |
|
$ |
11,338,420 |
|
$ |
11,202,854 |
|
$ |
10,619,202 |
|
Investments in unconsolidated joint ventures |
|
$ |
1,020,790 |
|
$ |
1,014,042 |
|
$ |
1,022,931 |
|
$ |
893,933 |
|
$ |
921,146 |
|
Debt and Preferred Equity Investments |
|
$ |
1,071,641 |
|
$ |
982,209 |
|
$ |
999,573 |
|
$ |
985,942 |
|
$ |
897,028 |
|
Cash and cash equivalents |
|
$ |
162,363 |
|
$ |
256,799 |
|
$ |
133,665 |
|
$ |
138,192 |
|
$ |
394,505 |
|
Investment in marketable securities |
|
$ |
21,549 |
|
$ |
23,502 |
|
$ |
25,689 |
|
$ |
25,323 |
|
$ |
54,962 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
|
$ |
14,284,939 |
|
$ |
14,139,113 |
|
$ |
13,761,713 |
|
$ |
13,483,852 |
|
$ |
13,162,645 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed rate & hedged debt |
|
$ |
4,960,419 |
|
$ |
4,966,192 |
|
$ |
4,773,768 |
|
$ |
4,832,209 |
|
$ |
4,750,111 |
|
Variable rate debt |
|
1,427,858 |
|
1,311,832 |
|
1,307,278 |
|
1,262,487 |
|
1,136,329 |
| |||||
Total consolidated debt |
|
$ |
6,388,277 |
|
$ |
6,278,024 |
|
$ |
6,081,046 |
|
$ |
6,094,696 |
|
$ |
5,886,440 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities |
|
$ |
7,110,271 |
|
$ |
6,998,546 |
|
$ |
6,822,003 |
|
$ |
6,833,513 |
|
$ |
6,635,292 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed rate & hedged debt - including SLG portion of JV debt |
|
$ |
6,262,129 |
|
$ |
6,362,471 |
|
$ |
6,105,516 |
|
$ |
6,176,764 |
|
$ |
6,094,873 |
|
Variable rate debt - including SLG portion of JV debt |
|
2,157,724 |
|
1,835,302 |
|
1,916,370 |
|
1,742,447 |
|
1,615,178 |
| |||||
Total combined debt |
|
$ |
8,419,853 |
|
$ |
8,197,773 |
|
$ |
8,021,886 |
|
$ |
7,919,211 |
|
$ |
7,710,051 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
324,300 |
|
$ |
309,275 |
|
$ |
302,477 |
|
$ |
294,495 |
|
$ |
282,114 |
|
Property operating expenses |
|
(146,449 |
) |
(130,378 |
) |
(133,573 |
) |
(126,223 |
) |
(122,471 |
) | |||||
Property operating NOI |
|
$ |
177,851 |
|
$ |
178,897 |
|
$ |
168,904 |
|
$ |
168,272 |
|
$ |
159,643 |
|
NOI from discontinued operations |
|
750 |
|
|
|
519 |
|
1,945 |
|
1,946 |
| |||||
Total property operating NOI - consolidated |
|
$ |
178,601 |
|
$ |
178,897 |
|
$ |
169,423 |
|
$ |
170,217 |
|
$ |
161,589 |
|
SLG share of property NOI from JVs |
|
37,603 |
|
41,438 |
|
38,704 |
|
36,792 |
|
37,532 |
| |||||
Total property operating NOI - combined |
|
$ |
216,204 |
|
$ |
220,335 |
|
$ |
208,127 |
|
$ |
207,009 |
|
$ |
199,121 |
|
Debt and preferred equity investment income |
|
27,869 |
|
33,448 |
|
26,338 |
|
22,162 |
|
18,433 |
| |||||
Other income |
|
9,272 |
|
6,282 |
|
10,377 |
|
12,222 |
|
6,076 |
| |||||
Gain on early extinguishment of debt from JVs |
|
10,711 |
|
|
|
|
|
|
|
|
| |||||
Marketing general & administrative expenses |
|
(20,551 |
) |
(20,721 |
) |
(20,196 |
) |
(18,728 |
) |
(18,900 |
) | |||||
EBITDA - combined |
|
$ |
243,505 |
|
$ |
239,344 |
|
$ |
224,646 |
|
$ |
222,665 |
|
$ |
204,730 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated Debt to EBITDA (trailing-12 months) |
|
8.1 |
|
8.1 |
|
8.4 |
|
8.2 |
|
8.0 |
| |||||
Combined Debt to EBITDA (trailing-12 months) |
|
8.9 |
|
8.9 |
|
9.2 |
|
8.8 |
|
8.6 |
|
SL Green Realty Corp. |
|
Key Financial Data | |
September 30, 2012 | |
(Dollars in Thousands Except Per Share and Sq. Ft.) |
Manhattan Properties
|
|
As of or for the three months ended |
| |||||||||||||
|
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
|
12/31/2011 |
|
9/30/2011 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data (Manhattan) |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
280,476 |
|
$ |
279,414 |
|
$ |
276,587 |
|
$ |
267,730 |
|
$ |
255,779 |
|
Property operating expenses |
|
119,039 |
|
112,953 |
|
117,869 |
|
106,609 |
|
106,716 |
| |||||
Property operating NOI |
|
$ |
161,437 |
|
$ |
166,461 |
|
$ |
158,718 |
|
$ |
161,121 |
|
$ |
149,063 |
|
NOI from discontinued operations |
|
|
|
|
|
519 |
|
1,945 |
|
1,946 |
| |||||
Total property operating NOI - consolidated |
|
$ |
161,437 |
|
$ |
166,461 |
|
$ |
159,237 |
|
$ |
163,066 |
|
$ |
151,009 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income - consolidated |
|
$ |
555 |
|
$ |
1,071 |
|
$ |
3,011 |
|
$ |
2,263 |
|
$ |
863 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SLG share of property NOI from unconsolidated JV |
|
$ |
35,124 |
|
$ |
36,989 |
|
$ |
34,418 |
|
$ |
32,300 |
|
$ |
31,386 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Statistics (Manhattan) |
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service |
|
28 |
|
27 |
|
26 |
|
26 |
|
24 |
| |||||
Unconsolidated office buildings in service |
|
7 |
|
7 |
|
7 |
|
7 |
|
7 |
| |||||
|
|
35 |
|
34 |
|
33 |
|
33 |
|
31 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service - square footage |
|
18,807,945 |
|
18,644,945 |
|
18,429,945 |
|
18,429,945 |
|
17,197,945 |
| |||||
Unconsolidated office buildings in service - square footage |
|
5,326,815 |
|
5,326,815 |
|
5,326,815 |
|
6,191,673 |
|
6,191,673 |
| |||||
|
|
24,134,760 |
|
23,971,760 |
|
23,756,760 |
|
24,621,618 |
|
23,389,618 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Quarter end occupancy- same store - combined office (consolidated + joint venture) |
|
93.3 |
% |
93.2 |
% |
93.4 |
% |
93.0 |
% |
93.5 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Office Leasing Statistics (Manhattan) |
|
|
|
|
|
|
|
|
|
|
| |||||
Total office leases commenced |
|
55 |
|
38 |
|
54 |
|
49 |
|
41 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commenced office square footage filling vacancy |
|
97,524 |
|
70,537 |
|
194,731 |
|
57,944 |
|
75,212 |
| |||||
Commenced office square footage on previously occupied space (M-T-M leasing) (1) |
|
117,813 |
|
1,885,192 |
|
539,487 |
|
354,760 |
|
469,624 |
| |||||
Total office square footage commenced |
|
215,337 |
|
1,955,729 |
|
734,218 |
|
412,704 |
|
544,836 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average rent psf - leases commenced |
|
$ |
48.73 |
|
$ |
50.18 |
|
$ |
69.81 |
|
$ |
63.11 |
|
$ |
49.37 |
|
Previously escalated rents psf |
|
$ |
52.65 |
|
$ |
50.12 |
|
$ |
53.14 |
|
$ |
58.64 |
|
$ |
47.47 |
|
Percentage of new rent over previously escalated rents (1) |
|
-7.4 |
% |
0.1 |
% |
31.4 |
% |
7.6 |
% |
4.0 |
% | |||||
Tenant concession packages psf |
|
$ |
52.96 |
|
$ |
49.98 |
|
$ |
22.41 |
|
$ |
22.82 |
|
$ |
37.74 |
|
Free rent months |
|
3.8 |
|
8.3 |
|
2.1 |
|
2.5 |
|
4.8 |
|
(1) Calculated on space that was occupied within the previous 12 months
SL Green Realty Corp. |
|
Key Financial Data | |
September 30, 2012 | |
(Dollars in Thousands Except Per Share and Sq. Ft.) |
Suburban Properties (2)
|
|
As of or for the three months ended |
| |||||||||||||
|
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
|
12/31/2011 |
|
9/30/2011 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data (Suburban) |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
25,796 |
|
$ |
26,904 |
|
$ |
26,038 |
|
$ |
25,515 |
|
$ |
25,061 |
|
Property operating expenses |
|
14,064 |
|
13,809 |
|
12,633 |
|
14,872 |
|
12,193 |
| |||||
Property operating NOI |
|
$ |
11,732 |
|
$ |
13,095 |
|
$ |
13,405 |
|
$ |
10,643 |
|
$ |
12,868 |
|
NOI from discontinued operations |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
$ |
11,732 |
|
$ |
13,095 |
|
$ |
13,405 |
|
$ |
10,643 |
|
$ |
12,868 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income - consolidated |
|
$ |
2,670 |
|
$ |
1,100 |
|
$ |
607 |
|
$ |
459 |
|
$ |
399 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SLG share of property NOI from unconsolidated JV |
|
$ |
2,446 |
|
$ |
4,442 |
|
$ |
4,287 |
|
$ |
4,448 |
|
$ |
6,147 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Statistics (Suburban) |
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service |
|
25 |
|
25 |
|
25 |
|
25 |
|
25 |
| |||||
Unconsolidated office buildings in service |
|
5 |
|
6 |
|
6 |
|
6 |
|
6 |
| |||||
|
|
30 |
|
31 |
|
31 |
|
31 |
|
31 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service - square footage |
|
3,863,000 |
|
3,863,000 |
|
3,863,000 |
|
3,863,000 |
|
3,863,000 |
| |||||
Unconsolidated office buildings in service - square footage |
|
1,539,700 |
|
2,941,700 |
|
2,941,700 |
|
2,941,700 |
|
2,941,700 |
| |||||
|
|
5,402,700 |
|
6,804,700 |
|
6,804,700 |
|
6,804,700 |
|
6,804,700 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Quarter end occupancy- same store - combined office (consolidated + joint venture) |
|
81.5 |
% |
82.4 |
% |
82.9 |
% |
82.6 |
% |
82.2 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Office Leasing Statistics (Suburban) |
|
|
|
|
|
|
|
|
|
|
| |||||
Total office leases commenced |
|
26 |
|
20 |
|
32 |
|
29 |
|
17 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commenced office square footage filling vacancy |
|
52,998 |
|
7,450 |
|
39,641 |
|
36,978 |
|
20,879 |
| |||||
Commenced office square footage on previously occupied space (M-T-M leasing) (1) |
|
81,739 |
|
209,109 |
|
106,337 |
|
47,354 |
|
103,279 |
| |||||
Total office square footage commenced |
|
134,737 |
|
216,559 |
|
145,978 |
|
84,332 |
|
124,158 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average rent psf - leases commenced |
|
$ |
31.89 |
|
$ |
25.25 |
|
$ |
33.74 |
|
$ |
31.13 |
|
$ |
38.49 |
|
Previously escalated rents psf |
|
$ |
32.48 |
|
$ |
31.60 |
|
$ |
35.36 |
|
$ |
33.72 |
|
$ |
37.85 |
|
Percentage of new rent over previously escalated rents (1) |
|
-1.8 |
% |
-20.1 |
% |
-4.6 |
% |
-7.7 |
% |
1.7 |
% | |||||
Tenant concession packages psf |
|
$ |
14.32 |
|
$ |
11.42 |
|
$ |
8.62 |
|
$ |
18.94 |
|
$ |
19.54 |
|
Free rent months |
|
2.6 |
|
8.9 |
|
2.0 |
|
2.2 |
|
12.0 |
|
(1) Calculated on space that was occupied within the previous 12 months
(2) Excludes the west coast properties
COMPARATIVE BALANCE SHEETS |
|
| |
Unaudited | |
($000s omitted) |
|
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
|
12/31/2011 |
|
9/30/2011 |
| |||||
Assets |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate properties, at cost: |
|
|
|
|
|
|
|
|
|
|
| |||||
Land & land interests |
|
2,937,866 |
|
2,872,122 |
|
2,816,831 |
|
2,684,626 |
|
2,581,957 |
| |||||
Buildings & improvements fee interest |
|
7,438,364 |
|
7,311,351 |
|
7,191,889 |
|
7,147,527 |
|
6,731,915 |
| |||||
Buildings & improvements leasehold |
|
1,331,190 |
|
1,316,523 |
|
1,317,492 |
|
1,302,790 |
|
1,293,122 |
| |||||
Buildings & improvements under capital lease |
|
12,208 |
|
12,208 |
|
12,208 |
|
12,208 |
|
12,208 |
| |||||
|
|
11,719,628 |
|
11,512,204 |
|
11,338,420 |
|
11,147,151 |
|
10,619,202 |
| |||||
Less accumulated depreciation |
|
(1,339,324 |
) |
(1,269,979 |
) |
(1,202,507 |
) |
(1,136,603 |
) |
(1,071,183 |
) | |||||
|
|
$ |
10,380,304 |
|
$ |
10,242,225 |
|
$ |
10,135,913 |
|
$ |
10,010,548 |
|
$ |
9,548,019 |
|
Other real estate investments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Investment in and advances to unconsolidated joint ventures |
|
1,020,790 |
|
1,014,042 |
|
1,022,931 |
|
893,933 |
|
921,146 |
| |||||
Debt and preferred equity investments, net |
|
1,071,641 |
|
982,209 |
|
999,573 |
|
985,942 |
|
897,028 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Assets held for sale, net |
|
91,574 |
|
91,574 |
|
|
|
76,562 |
|
|
| |||||
Cash and cash equivalents |
|
162,363 |
|
256,799 |
|
133,665 |
|
138,192 |
|
394,505 |
| |||||
Restricted cash |
|
143,058 |
|
138,493 |
|
98,563 |
|
86,584 |
|
102,084 |
| |||||
Investment in marketable securities |
|
21,549 |
|
23,502 |
|
25,689 |
|
25,323 |
|
54,962 |
| |||||
Tenant and other receivables, net of $21,575 reserve at 9/30/12 |
|
35,315 |
|
32,728 |
|
29,020 |
|
32,107 |
|
31,661 |
| |||||
Related party receivables |
|
|
|
7,793 |
|
7,665 |
|
4,001 |
|
3,212 |
| |||||
Deferred rents receivable, net of reserve for tenant credit loss of $30,076 at 9/30/12 |
|
330,349 |
|
315,700 |
|
300,419 |
|
281,974 |
|
265,600 |
| |||||
Deferred costs, net |
|
253,137 |
|
249,147 |
|
211,728 |
|
210,786 |
|
191,123 |
| |||||
Other assets |
|
774,859 |
|
784,901 |
|
796,547 |
|
737,900 |
|
753,305 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Assets |
|
$ |
14,284,939 |
|
$ |
14,139,113 |
|
$ |
13,761,713 |
|
$ |
13,483,852 |
|
$ |
13,162,645 |
|
COMPARATIVE BALANCE SHEETS |
|
| |
Unaudited | |
($000s omitted) |
|
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
|
12/31/2011 |
|
9/30/2011 |
| |||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgages & other loans payable |
|
$ |
4,849,233 |
|
$ |
4,861,463 |
|
$ |
4,409,715 |
|
$ |
4,314,741 |
|
$ |
4,018,861 |
|
Senior unsecured notes |
|
1,176,252 |
|
1,173,769 |
|
1,171,331 |
|
1,270,656 |
|
1,267,580 |
| |||||
Revolving credit facility |
|
200,000 |
|
80,000 |
|
400,000 |
|
350,000 |
|
500,000 |
| |||||
Accrued interest and other liabilities |
|
100,528 |
|
114,003 |
|
116,498 |
|
126,135 |
|
126,405 |
| |||||
Accounts payable and accrued expenses |
|
147,452 |
|
140,910 |
|
137,500 |
|
142,428 |
|
146,445 |
| |||||
Deferred revenue |
|
360,752 |
|
352,151 |
|
373,573 |
|
357,193 |
|
381,211 |
| |||||
Capitalized lease obligations |
|
17,167 |
|
17,148 |
|
17,130 |
|
17,112 |
|
17,094 |
| |||||
Deferred land lease payable |
|
18,833 |
|
18,721 |
|
18,608 |
|
18,495 |
|
18,382 |
| |||||
Dividends and distributions payable |
|
29,154 |
|
30,126 |
|
29,652 |
|
28,398 |
|
15,002 |
| |||||
Security deposits |
|
47,698 |
|
47,463 |
|
47,996 |
|
46,367 |
|
44,312 |
| |||||
Liabilities related to assets held for sale |
|
63,202 |
|
62,792 |
|
|
|
61,988 |
|
|
| |||||
Junior subordinated deferrable interest debentures |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
| |||||
Total liabilities |
|
$ |
7,110,271 |
|
$ |
6,998,546 |
|
$ |
6,822,003 |
|
$ |
6,833,513 |
|
$ |
6,635,292 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noncontrolling interest in operating partnership (3,310 units outstanding) at 9/30/12 |
|
265,093 |
|
279,685 |
|
237,763 |
|
195,030 |
|
114,726 |
| |||||
Series G Preferred Units |
|
47,550 |
|
47,550 |
|
47,550 |
|
|
|
|
| |||||
Series H Preferred Units |
|
2,000 |
|
2,000 |
|
2,000 |
|
2,000 |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
SL Green Realty Corp. Stockholders Equity: |
|
|
|
|
|
|
|
|
|
|
| |||||
Series C Perpetual Preferred Shares |
|
180,340 |
|
274,022 |
|
274,022 |
|
274,022 |
|
274,022 |
| |||||
Series D Perpetual Preferred Shares |
|
|
|
96,321 |
|
96,321 |
|
96,321 |
|
96,321 |
| |||||
Series I Perpetual Preferred Shares |
|
222,245 |
|
|
|
|
|
|
|
|
| |||||
Common stock, $.01 par value, 160,000 shares authorized, 93,970 issued and outstanding at 9/30/12 |
|
940 |
|
936 |
|
925 |
|
892 |
|
892 |
| |||||
Additional paidin capital |
|
4,589,423 |
|
4,557,652 |
|
4,469,777 |
|
4,236,959 |
|
4,225,903 |
| |||||
Treasury stock (3,607 shares) at 9/30/12 |
|
(319,905 |
) |
(319,866 |
) |
(319,866 |
) |
(308,708 |
) |
(307,535 |
) | |||||
Accumulated other comprehensive loss |
|
(29,281 |
) |
(28,413 |
) |
(24,376 |
) |
(28,445 |
) |
(24,462 |
) | |||||
Retained earnings |
|
1,728,150 |
|
1,741,160 |
|
1,665,547 |
|
1,704,506 |
|
1,763,403 |
| |||||
Total SL Green Realty Corp. stockholders equity |
|
6,371,912 |
|
6,321,812 |
|
6,162,350 |
|
5,975,547 |
|
6,028,544 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noncontrolling interest in other partnerships |
|
488,113 |
|
489,520 |
|
490,047 |
|
477,762 |
|
384,083 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total equity |
|
$ |
6,860,025 |
|
$ |
6,811,332 |
|
$ |
6,652,397 |
|
$ |
6,453,309 |
|
$ |
6,412,627 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Liabilities and Equity |
|
$ |
14,284,939 |
|
$ |
14,139,113 |
|
$ |
13,761,713 |
|
$ |
13,483,852 |
|
$ |
13,162,645 |
|
COMPARATIVE STATEMENTS OF OPERATIONS Unaudited |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| |||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
| |||||
|
|
2012 |
|
2011 |
|
2012 |
|
2012 |
|
2011 |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue, net |
|
$ |
281,496 |
|
$ |
242,938 |
|
$ |
267,691 |
|
$ |
810,001 |
|
$ |
708,593 |
|
Escalation and reimbursement revenues |
|
42,804 |
|
39,176 |
|
41,584 |
|
126,050 |
|
104,446 |
| |||||
Investment income |
|
27,869 |
|
18,433 |
|
33,448 |
|
87,655 |
|
98,256 |
| |||||
Other income |
|
9,272 |
|
6,076 |
|
6,282 |
|
25,932 |
|
23,256 |
| |||||
Total Revenues, net |
|
361,441 |
|
306,623 |
|
349,005 |
|
1,049,638 |
|
934,551 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity in net income (loss) from unconsolidated joint ventures |
|
11,658 |
|
(2,728 |
) |
70,890 |
|
80,988 |
|
7,663 |
| |||||
Gain (loss) on early extinguishment of debt |
|
|
|
(67 |
) |
|
|
|
|
904 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Operating expenses |
|
83,980 |
|
69,093 |
|
68,919 |
|
226,168 |
|
191,792 |
| |||||
Ground rent |
|
8,874 |
|
8,463 |
|
8,890 |
|
26,570 |
|
24,110 |
| |||||
Real estate taxes |
|
53,595 |
|
44,915 |
|
52,569 |
|
157,662 |
|
128,957 |
| |||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
|
|
564 |
|
(1,870 |
) | |||||
Transaction related costs |
|
1,372 |
|
169 |
|
1,970 |
|
4,493 |
|
3,820 |
| |||||
Marketing, general and administrative |
|
20,551 |
|
18,900 |
|
20,721 |
|
61,469 |
|
61,375 |
| |||||
Total Operating Expenses |
|
168,372 |
|
141,540 |
|
153,069 |
|
476,926 |
|
408,184 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income |
|
204,727 |
|
162,288 |
|
266,826 |
|
653,700 |
|
534,934 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expense, net of interest income |
|
85,828 |
|
74,603 |
|
82,327 |
|
248,292 |
|
207,042 |
| |||||
Amortization of deferred financing costs |
|
4,493 |
|
2,986 |
|
3,553 |
|
11,626 |
|
9,469 |
| |||||
Depreciation and amortization |
|
83,429 |
|
73,358 |
|
77,812 |
|
238,324 |
|
202,394 |
| |||||
(Gain) Loss on equity investment in marketable securities |
|
(2,237 |
) |
|
|
|
|
(2,237 |
) |
133 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from Continuing Operations |
|
33,214 |
|
11,341 |
|
103,134 |
|
157,695 |
|
115,896 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) from discontinued operations |
|
223 |
|
1,116 |
|
|
|
145 |
|
4,665 |
| |||||
Gain (loss) on sale of discontinued operations |
|
|
|
|
|
|
|
6,627 |
|
46,085 |
| |||||
Equity in net gain (loss) on sale of joint venture interest / real estate |
|
(4,807 |
) |
3,032 |
|
9,534 |
|
11,987 |
|
3,032 |
| |||||
Purchase price fair value adjustment |
|
|
|
999 |
|
|
|
|
|
489,889 |
| |||||
Depreciable real estate reserves, net of recoveries |
|
|
|
|
|
5,789 |
|
5,789 |
|
|
| |||||
Net Income |
|
28,630 |
|
16,488 |
|
118,457 |
|
182,243 |
|
659,567 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income attributable to noncontrolling interests |
|
(2,402 |
) |
(1,864 |
) |
(7,308 |
) |
(11,668 |
) |
(22,510 |
) | |||||
Dividends on preferred units |
|
(571 |
) |
|
|
(565 |
) |
(1,533 |
) |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income (Loss) Attributable to SL Green Realty Corp |
|
25,657 |
|
14,624 |
|
110,584 |
|
169,042 |
|
637,057 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Preferred stock redemption costs |
|
(10,010 |
) |
|
|
|
|
(10,010 |
) |
|
| |||||
Dividends on perpetual preferred shares |
|
(7,915 |
) |
(7,545 |
) |
(7,544 |
) |
(23,004 |
) |
(22,634 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
7,732 |
|
$ |
7,079 |
|
$ |
103,040 |
|
$ |
136,028 |
|
$ |
614,423 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per Share |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) per share (basic) |
|
$ |
0.09 |
|
$ |
0.08 |
|
$ |
1.15 |
|
$ |
1.53 |
|
$ |
7.40 |
|
Net income (loss) per share (diluted) |
|
$ |
0.09 |
|
$ |
0.08 |
|
$ |
1.14 |
|
$ |
1.52 |
|
$ |
7.36 |
|
COMPARATIVE COMPUTATION OF FFO AND FAD Unaudited |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
| ||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2012 |
|
2011 |
| ||||||
Funds from Operations |
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income Attributable to Common Stockholders |
|
$ |
7,732 |
|
$ |
7,079 |
|
$ |
103,040 |
|
$ |
136,028 |
|
$ |
614,423 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Add: |
Depreciation and amortization |
|
83,429 |
|
73,358 |
|
77,812 |
|
238,324 |
|
202,394 |
| |||||
|
Discontinued operations depreciation adjustments |
|
|
|
|
|
|
|
|
|
676 |
| |||||
|
Joint ventures depreciation and noncontrolling interests adjustments |
6,669 |
|
9,865 |
|
6,366 |
|
22,176 |
|
23,174 |
| ||||||
|
Net income attributable to noncontrolling interests |
|
2,402 |
|
1,864 |
|
7,308 |
|
11,668 |
|
22,510 |
| |||||
Less: |
Gain (loss) on sale of discontinued operations |
|
|
|
|
|
|
|
6,627 |
|
46,085 |
| |||||
|
Equity in net gain (loss) on sale of joint venture property / real estate |
|
(4,807 |
) |
3,032 |
|
9,534 |
|
11,987 |
|
3,032 |
| |||||
|
Purchase price fair value adjustment |
|
|
|
999 |
|
|
|
|
|
489,889 |
| |||||
|
Depreciable real estate reserves, net of recoveries |
|
|
|
|
|
5,789 |
|
5,789 |
|
|
| |||||
|
Non-real estate depreciation and amortization |
|
220 |
|
242 |
|
209 |
|
697 |
|
667 |
| |||||
|
Funds From Operations |
|
$ |
104,819 |
|
$ |
87,893 |
|
$ |
178,994 |
|
$ |
383,096 |
|
$ |
323,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Funds From Operations - Basic per Share |
|
$ |
1.12 |
|
$ |
1.00 |
|
$ |
1.93 |
|
$ |
4.16 |
|
$ |
3.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Funds From Operations - Diluted per Share |
|
$ |
1.12 |
|
$ |
1.00 |
|
$ |
1.92 |
|
$ |
4.14 |
|
$ |
3.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Funds Available for Distribution |
|
|
|
|
|
|
|
|
|
|
| ||||||
FFO |
|
|
$ |
104,819 |
|
$ |
87,893 |
|
$ |
178,994 |
|
383,096 |
|
323,504 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add: |
Non real estate depreciation and amortization |
|
220 |
|
242 |
|
209 |
|
697 |
|
667 |
| |||||
|
Amortization of deferred financing costs |
|
4,493 |
|
2,986 |
|
3,553 |
|
11,626 |
|
9,469 |
| |||||
|
Non-cash deferred compensation |
|
9,334 |
|
6,823 |
|
8,093 |
|
26,089 |
|
24,205 |
| |||||
Less: |
FAD adjustment for Joint Ventures |
|
2,828 |
|
3,418 |
|
4,036 |
|
9,674 |
|
12,574 |
| |||||
|
FAD adjustment for discontinued operations |
|
|
|
1,262 |
|
|
|
|
|
3,728 |
| |||||
|
Straight-line rental income and other non cash adjustments |
|
15,684 |
|
21,206 |
|
81,596 |
|
115,880 |
|
95,146 |
| |||||
|
Second cycle tenant improvements |
|
13,144 |
|
19,016 |
|
12,308 |
|
27,386 |
|
42,180 |
| |||||
|
Second cycle leasing commissions |
|
4,209 |
|
5,503 |
|
18,502 |
|
24,272 |
|
13,641 |
| |||||
|
Revenue enhancing recurring CAPEX |
|
564 |
|
1,464 |
|
972 |
|
1,747 |
|
2,777 |
| |||||
|
Non-revenue enhancing recurring CAPEX |
|
6,062 |
|
7,639 |
|
7,079 |
|
20,940 |
|
12,909 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Funds Available for Distribution |
|
$ |
76,375 |
|
$ |
38,436 |
|
$ |
66,356 |
|
$ |
221,609 |
|
$ |
174,891 |
| |
|
Diluted per Share |
|
$ |
0.81 |
|
$ |
0.44 |
|
$ |
0.71 |
|
$ |
2.40 |
|
$ |
2.05 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
First cycle tenant improvements |
|
$ |
1,998 |
|
$ |
13,082 |
|
$ |
4,610 |
|
$ |
11,585 |
|
$ |
24,262 |
| |
First cycle leasing commissions |
|
$ |
5,409 |
|
$ |
2,820 |
|
$ |
57 |
|
$ |
5,843 |
|
$ |
3,661 |
| |
Redevelopment Costs |
|
$ |
5,986 |
|
$ |
7,786 |
|
$ |
6,921 |
|
$ |
20,589 |
|
$ |
16,406 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Payout Ratio of Funds from Operations |
|
22.4 |
% |
10.0 |
% |
13.0 |
% |
18.1 |
% |
7.9 |
% | ||||||
Payout Ratio of Funds Available for Distribution |
|
30.7 |
% |
22.9 |
% |
35.2 |
% |
31.3 |
% |
14.6 |
% |
CONSOLIDATED STATEMENT OF EQUITY Unaudited |
|
|
Series C |
|
Series D |
|
Series I |
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
| ||||||||||
|
|
Preferred |
|
Preferred |
|
Preferred |
|
Common |
|
Additional |
|
Treasury |
|
Retained |
|
Noncontrolling |
|
Comprehensive |
|
|
| ||||||||||
|
|
Stock |
|
Stock |
|
Stock |
|
Stock |
|
Paid-In Capital |
|
Stock |
|
Earnings |
|
Interests |
|
Income |
|
TOTAL |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Balance at December 31, 2011 |
|
$ |
274,022 |
|
$ |
96,321 |
|
$ |
|
|
$ |
892 |
|
$ |
4,236,959 |
|
$ |
(308,708 |
) |
$ |
1,704,506 |
|
$ |
477,762 |
|
$ |
(28,445 |
) |
$ |
6,453,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Net Income attributable to SL Green |
|
|
|
|
|
|
|
|
|
|
|
|
|
159,032 |
|
6,792 |
|
|
|
165,824 |
| ||||||||||
Preferred Dividend |
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,004 |
) |
|
|
|
|
(23,004 |
) | ||||||||||
Cash distributions declared ($0.75 per common share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(67,491 |
) |
|
|
|
|
(67,491 |
) | ||||||||||
Cash distributions to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,622 |
) |
|
|
(15,622 |
) | ||||||||||
Comprehensive Income - Unrealized loss on derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
698 |
|
698 |
| ||||||||||
Comprehensive Income - SLG share unrealized loss on derivative instruments of JVs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(873 |
) |
(873 |
) | ||||||||||
Comprehensive Income - Unrealized loss on marketable securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(661 |
) |
(661 |
) | ||||||||||
Net proceeds from exercise of stock options |
|
|
|
|
|
|
|
4 |
|
12,889 |
|
|
|
|
|
|
|
|
|
12,893 |
| ||||||||||
Redemption of units and dividend reinvestment proceeds |
|
|
|
|
|
|
|
15 |
|
117,007 |
|
|
|
|
|
|
|
|
|
117,022 |
| ||||||||||
Consolidation of joint venture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,181 |
|
|
|
19,181 |
| ||||||||||
Reallocation of noncontrolling interests in the operating partnership |
|
|
|
|
|
|
|
|
|
|
|
|
|
(44,893 |
) |
|
|
|
|
(44,893 |
) | ||||||||||
Issuance of preferred stock |
|
|
|
|
|
222,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
222,245 |
| ||||||||||
Redemption of preferred stock |
|
(93,682 |
) |
(96,321 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(190,003 |
) | ||||||||||
Issuance of common stock |
|
|
|
|
|
|
|
27 |
|
201,272 |
|
|
|
|
|
|
|
|
|
201,299 |
| ||||||||||
Deferred compensation plan |
|
|
|
|
|
|
|
2 |
|
629 |
|
(11,197 |
) |
|
|
|
|
|
|
(10,566 |
) | ||||||||||
Amortization of deferred compensation |
|
|
|
|
|
|
|
|
|
20,667 |
|
|
|
|
|
|
|
|
|
20,667 |
| ||||||||||
Balance at September 30, 2012 |
|
$ |
180,340 |
|
$ |
|
|
$ |
222,245 |
|
$ |
940 |
|
$ |
4,589,423 |
|
$ |
(319,905 |
) |
$ |
1,728,150 |
|
$ |
488,113 |
|
$ |
(29,281 |
) |
$ |
6,860,025 |
|
|
RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION |
|
|
|
Common Stock |
|
OP Units |
|
Stock-Based |
|
Sub-total |
|
Preferred Stock |
|
Diluted Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Count at December 31, 2011 |
|
86,045,684 |
|
2,764,737 |
|
|
|
88,810,421 |
|
|
|
88,810,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD share activity |
|
4,317,379 |
|
545,712 |
|
|
|
4,863,091 |
|
|
|
4,863,091 |
|
Share Count at September 30, 2012 - Basic |
|
90,363,063 |
|
3,310,449 |
|
|
|
93,673,512 |
|
|
|
93,673,512 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighting factor |
|
(1,433,752 |
) |
(122,799 |
) |
368,059 |
|
(1,188,492 |
) |
|
|
(1,188,492 |
) |
Weighted Average Share Count at September 30, 2012 - Diluted |
|
88,929,311 |
|
3,187,650 |
|
368,059 |
|
92,485,020 |
|
|
|
92,485,020 |
|
JOINT VENTURE STATEMENTS Unaudited ($000s omitted) |
|
|
September 30, 2012 |
|
September 30, 2011 |
| ||||||||
|
|
Total |
|
SLG Interest |
|
Total |
|
SLG Interest |
| ||||
Land & land interests |
|
$ |
1,774,351 |
|
$ |
795,240 |
|
$ |
1,444,301 |
|
$ |
663,357 |
|
Buildings & improvements fee interest |
|
5,293,650 |
|
2,229,405 |
|
4,772,017 |
|
2,067,508 |
| ||||
Buildings & improvements leasehold |
|
7,491 |
|
3,371 |
|
29,708 |
|
13,369 |
| ||||
|
|
7,075,492 |
|
3,028,016 |
|
6,246,026 |
|
2,744,234 |
| ||||
Less accumulated depreciation |
|
(505,217 |
) |
(212,850 |
) |
(454,104 |
) |
(187,435 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net real estate |
|
$ |
6,570,275 |
|
$ |
2,815,166 |
|
$ |
5,791,922 |
|
$ |
2,556,799 |
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
74,876 |
|
30,469 |
|
81,866 |
|
37,446 |
| ||||
Restricted cash |
|
273,246 |
|
116,460 |
|
67,628 |
|
32,462 |
| ||||
Debt investments |
|
|
|
|
|
29,312 |
|
14,656 |
| ||||
Tenant and other receivables, net of $1,351 reserve at 9/30/12 |
|
32,119 |
|
12,022 |
|
26,136 |
|
9,085 |
| ||||
Deferred rents receivable, net of reserve for tenant credit loss of $3,335 at 9/30/12 |
|
77,050 |
|
27,642 |
|
72,129 |
|
28,709 |
| ||||
Deferred costs, net |
|
158,815 |
|
59,408 |
|
86,834 |
|
37,667 |
| ||||
Other assets |
|
207,525 |
|
86,976 |
|
279,631 |
|
120,175 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total assets |
|
$ |
7,393,906 |
|
$ |
3,148,143 |
|
$ |
6,435,458 |
|
$ |
2,836,999 |
|
|
|
|
|
|
|
|
|
|
| ||||
Mortgage loans payable |
|
$ |
5,134,174 |
|
$ |
2,031,576 |
|
$ |
4,126,266 |
|
$ |
1,823,611 |
|
Derivative instruments-fair value |
|
37,798 |
|
18,904 |
|
36,297 |
|
18,158 |
| ||||
Accrued interest and other liabilities |
|
13,551 |
|
5,338 |
|
92,612 |
|
45,096 |
| ||||
Accounts payable and accrued expenses |
|
103,061 |
|
45,309 |
|
60,613 |
|
30,113 |
| ||||
Deferred revenue |
|
223,289 |
|
105,907 |
|
144,867 |
|
54,765 |
| ||||
Security deposits |
|
12,089 |
|
4,858 |
|
5,391 |
|
2,632 |
| ||||
Contributed Capital (1) |
|
1,869,944 |
|
936,251 |
|
1,969,412 |
|
862,624 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total liabilities and equity |
|
$ |
7,393,906 |
|
$ |
3,148,143 |
|
$ |
6,435,458 |
|
$ |
2,836,999 |
|
As of September 30, 2012 the Company had twenty three unconsolidated joint venture interests. These interests are accounted for using the equity method of accounting and are not consolidated into the Companys financial statements. We have consolidated the following joint ventures: a 51% interest in 919 Third Avenue, a 51% interest in 680 Washington Avenue, a 51% interest in 750 Washington Avenue, a 49.9% interest in 180 Maiden Lane, and 80% interests in 19-21 East 65th Street, 44 West 55th Street, 400 East 57th Street, 400 East 58th Street, 752-760 Madison Avenue and 762 Madison Avenue.
(1) Contributed capital reflects our share of capital based on the fair value of partially sold or contributed properties, while the investment in unconsolidated joint venture balance reflected on the face of the balance sheet reflects the actual capital invested in the joint venture.
JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Joint Ventures Unaudited ($000s omitted) |
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
| |||||
|
|
Three Months Ended September 30, 2012 |
|
June 30, 2012 |
|
Three Months Ended September 30, 2011 |
| |||||||||
|
|
Total |
|
SLG Interest |
|
SLG Interest |
|
Total |
|
SLG Interest |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue, net |
|
$ |
103,666 |
|
$ |
43,131 |
|
$ |
46,908 |
|
$ |
97,946 |
|
$ |
41,009 |
|
Escalation and reimbursement revenues |
|
8,756 |
|
3,636 |
|
3,578 |
|
8,694 |
|
3,652 |
| |||||
Other income |
|
7,699 |
|
3,774 |
|
3,638 |
|
18,062 |
|
6,334 |
| |||||
Total Revenues, net |
|
$ |
120,121 |
|
$ |
50,541 |
|
$ |
54,124 |
|
$ |
124,702 |
|
$ |
50,995 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Operating expenses |
|
$ |
17,984 |
|
$ |
7,898 |
|
$ |
7,239 |
|
$ |
17,686 |
|
$ |
7,844 |
|
Ground rent |
|
657 |
|
|
|
38 |
|
927 |
|
117 |
| |||||
Real estate taxes |
|
12,008 |
|
5,040 |
|
5,409 |
|
12,920 |
|
5,502 |
| |||||
Total Operating Expenses |
|
$ |
30,649 |
|
$ |
12,938 |
|
$ |
12,686 |
|
$ |
31,533 |
|
$ |
13,463 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
NOI |
|
$ |
89,472 |
|
$ |
37,603 |
|
$ |
41,438 |
|
$ |
93,169 |
|
$ |
37,532 |
|
Cash NOI |
|
$ |
84,916 |
|
$ |
36,364 |
|
$ |
38,875 |
|
$ |
90,051 |
|
$ |
37,468 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Transaction related costs |
|
$ |
934 |
|
$ |
455 |
|
$ |
38 |
|
$ |
1,752 |
|
$ |
737 |
|
Interest expense, net of interest income |
|
55,058 |
|
19,901 |
|
21,407 |
|
55,432 |
|
23,118 |
| |||||
Amortization of deferred financing costs |
|
2,338 |
|
958 |
|
1,170 |
|
2,384 |
|
864 |
| |||||
Depreciation and amortization |
|
35,242 |
|
15,342 |
|
15,807 |
|
36,149 |
|
15,541 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gain on early extinguishment of debt |
|
21,421 |
|
10,711 |
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income (Loss) |
|
$ |
17,321 |
|
$ |
11,658 |
|
$ |
3,016 |
|
$ |
(2,548 |
) |
$ |
(2,728 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: Real estate depreciation |
|
35,268 |
|
15,347 |
|
15,801 |
|
36,125 |
|
15,535 |
| |||||
FFO Contribution |
|
$ |
52,589 |
|
$ |
27,005 |
|
$ |
18,817 |
|
$ |
33,577 |
|
$ |
12,807 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Add: Non real estate depreciation and amortization |
|
$ |
2,312 |
|
$ |
953 |
|
$ |
1,176 |
|
$ |
2,408 |
|
$ |
870 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(5,605 |
) |
(1,774 |
) |
(2,661 |
) |
(5,154 |
) |
(1,152 |
) | |||||
Less: Second cycle tenant improvement |
|
(7,009 |
) |
(1,774 |
) |
(776 |
) |
(5,253 |
) |
(2,457 |
) | |||||
Less: Second cycle leasing commissions |
|
(723 |
) |
(175 |
) |
(1,665 |
) |
(2,337 |
) |
(616 |
) | |||||
Less: Recurring CAPEX |
|
(168 |
) |
(58 |
) |
(110 |
) |
(290 |
) |
(63 |
) | |||||
FAD Adjustment |
|
$ |
(11,193 |
) |
$ |
(2,828 |
) |
$ |
(4,036 |
) |
$ |
(10,626 |
) |
$ |
(3,418 |
) |
JOINT VENTURE STATEMENTS Unaudited ($000s omitted) |
|
|
Nine Months Ended September 30, 2012 |
|
Nine Months Ended September 30, 2011 |
| ||||||||
|
|
Total |
|
SLG Interest |
|
Total |
|
SLG Interest |
| ||||
Revenues |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
316,933 |
|
$ |
135,317 |
|
$ |
309,096 |
|
$ |
138,238 |
|
Escalation and reimbursement revenues |
|
24,910 |
|
10,453 |
|
30,080 |
|
14,504 |
| ||||
Other income |
|
22,744 |
|
11,102 |
|
22,878 |
|
8,648 |
| ||||
Total Revenues, net |
|
$ |
364,587 |
|
$ |
156,872 |
|
$ |
362,054 |
|
$ |
161,390 |
|
|
|
|
|
|
|
|
|
|
| ||||
Expenses |
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
$ |
50,957 |
|
$ |
22,711 |
|
$ |
52,551 |
|
$ |
25,067 |
|
Ground rent |
|
2,317 |
|
155 |
|
2,743 |
|
357 |
| ||||
Real estate taxes |
|
37,865 |
|
16,261 |
|
38,660 |
|
17,862 |
| ||||
Total Operating Expenses |
|
$ |
91,139 |
|
$ |
39,127 |
|
$ |
93,954 |
|
$ |
43,286 |
|
|
|
|
|
|
|
|
|
|
| ||||
NOI |
|
$ |
273,448 |
|
$ |
117,745 |
|
$ |
268,100 |
|
$ |
118,104 |
|
Cash NOI |
|
$ |
253,478 |
|
$ |
111,816 |
|
$ |
252,775 |
|
$ |
114,454 |
|
|
|
|
|
|
|
|
|
|
| ||||
Transaction related costs |
|
$ |
1,292 |
|
$ |
654 |
|
$ |
2,569 |
|
$ |
1,129 |
|
Interest expense, net of interest income |
|
160,528 |
|
64,728 |
|
148,871 |
|
61,844 |
| ||||
Amortization of deferred financing costs |
|
7,009 |
|
2,755 |
|
10,169 |
|
3,901 |
| ||||
Depreciation and amortization |
|
107,749 |
|
47,205 |
|
101,738 |
|
43,567 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gain on early extinguishment of debt |
|
21,421 |
|
10,711 |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income (Loss) |
|
$ |
18,291 |
|
$ |
13,114 |
|
$ |
4,753 |
|
$ |
7,663 |
|
|
|
|
|
|
|
|
|
|
| ||||
Plus: Real estate depreciation |
|
107,709 |
|
47,197 |
|
101,645 |
|
43,546 |
| ||||
FFO Contribution |
|
$ |
126,000 |
|
$ |
60,311 |
|
$ |
106,398 |
|
$ |
51,209 |
|
|
|
|
|
|
|
|
|
|
| ||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
| ||||
Add: Non real estate depreciation and amortization |
|
$ |
7,049 |
|
$ |
2,763 |
|
$ |
10,262 |
|
$ |
3,922 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(20,825 |
) |
(6,566 |
) |
(17,550 |
) |
(4,987 |
) | ||||
Less: Second cycle tenant improvement |
|
(10,226 |
) |
(3,196 |
) |
(16,541 |
) |
(7,976 |
) | ||||
Less: Second cycle leasing commissions |
|
(7,698 |
) |
(2,494 |
) |
(7,518 |
) |
(3,081 |
) | ||||
Less: Recurring CAPEX |
|
(592 |
) |
(181 |
) |
(1,399 |
) |
(452 |
) | ||||
FAD Adjustment |
|
$ |
(32,292 |
) |
$ |
(9,674 |
) |
$ |
(32,746 |
) |
$ |
(12,574 |
) |
SELECTED FINANCIAL DATA Unaudited ($000s omitted) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
| ||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2012 |
|
2011 |
| ||||||
Property NOI |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Property operating NOI |
|
$ |
177,851 |
|
$ |
159,643 |
|
$ |
178,897 |
|
$ |
525,652 |
|
$ |
468,185 |
| |
NOI from discontinued operations |
|
750 |
|
1,946 |
|
|
|
1,269 |
|
8,933 |
| ||||||
Total property operating NOI - consolidated |
|
178,601 |
|
161,589 |
|
178,897 |
|
526,921 |
|
477,118 |
| ||||||
SLG share of property NOI from JVs |
|
37,603 |
|
37,532 |
|
41,438 |
|
117,745 |
|
118,100 |
| ||||||
NOI |
|
$ |
216,204 |
|
$ |
199,121 |
|
$ |
220,335 |
|
$ |
644,666 |
|
$ |
595,218 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
1,146 |
|
5,065 |
|
1,770 |
|
9,315 |
|
12,012 |
| |||||
|
Net FAS 141 adjustment |
|
1,856 |
|
1,497 |
|
2,014 |
|
4,043 |
|
13,579 |
| |||||
|
Straightline revenue adjustment |
|
15,640 |
|
20,910 |
|
17,593 |
|
52,158 |
|
67,957 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Allowance for S/L tenant credit loss |
|
(501 |
) |
1,371 |
|
1,075 |
|
3,368 |
|
5,136 |
| |||||
|
Ground lease straight-line adjustment |
|
192 |
|
95 |
|
210 |
|
574 |
|
149 |
| |||||
Cash NOI |
|
$ |
197,253 |
|
$ |
173,115 |
|
$ |
200,243 |
|
$ |
583,092 |
|
$ |
506,955 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Components of Consolidated Debt Service and Fixed Charges |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
|
86,355 |
|
75,428 |
|
82,327 |
|
249,417 |
|
210,471 |
| ||||||
Fixed amortization principal payments |
|
12,230 |
|
9,484 |
|
11,602 |
|
37,357 |
|
26,294 |
| ||||||
Total Consolidated Debt Service |
|
98,585 |
|
84,912 |
|
93,929 |
|
286,774 |
|
236,765 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Payments under ground lease arrangements |
|
8,682 |
|
8,558 |
|
8,680 |
|
25,996 |
|
24,259 |
| ||||||
Dividends on preferred units |
|
571 |
|
|
|
565 |
|
1,533 |
|
|
| ||||||
Dividends on perpetual preferred shares |
|
7,915 |
|
7,545 |
|
7,544 |
|
23,004 |
|
22,634 |
| ||||||
Total Consolidated Fixed Charges |
|
115,753 |
|
101,015 |
|
110,718 |
|
337,307 |
|
283,658 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Consolidated Interest Coverage Ratio |
|
2.5 |
|
2.4 |
|
2.7 |
|
2.5 |
|
2.7 |
| ||||||
Consolidated Debt Service Coverage Ratio |
|
2.2 |
|
2.2 |
|
2.3 |
|
2.2 |
|
2.4 |
| ||||||
Consolidated Fixed Charge Coverage Ratio |
|
1.9 |
|
1.8 |
|
2.0 |
|
1.9 |
|
2.0 |
|
SELECTED FINANCIAL DATA |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||||||
|
|
September 30, |
|
September 30, |
|
|
|
June |
|
September 30, |
|
September 30, |
|
|
| ||||||
|
|
2012 |
|
2011 |
|
% |
|
2012 |
|
2012 |
|
2011 |
|
% |
| ||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Rental revenue, net |
|
$ |
215,167 |
|
$ |
212,734 |
|
1.1 |
% |
$ |
214,123 |
|
$ |
645,464 |
|
$ |
645,730 |
|
0.0 |
% |
|
Escalation & reimbursement revenues |
|
29,763 |
|
31,906 |
|
-6.7 |
% |
30,906 |
|
91,329 |
|
90,879 |
|
0.5 |
% | |||||
|
Other income |
|
3,177 |
|
1,233 |
|
157.7 |
% |
2,249 |
|
8,866 |
|
5,988 |
|
48.1 |
% | |||||
|
Total Revenues |
|
248,107 |
|
245,873 |
|
0.9 |
% |
247,278 |
|
745,659 |
|
742,597 |
|
0.4 |
% | |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expenses |
|
56,220 |
|
56,732 |
|
-0.9 |
% |
51,780 |
|
163,099 |
|
163,890 |
|
-0.5 |
% | |||||
|
Ground rent |
|
9,038 |
|
8,735 |
|
3.5 |
% |
9,038 |
|
27,086 |
|
24,721 |
|
9.6 |
% | |||||
|
Real estate taxes |
|
39,512 |
|
38,277 |
|
3.2 |
% |
40,476 |
|
120,320 |
|
116,104 |
|
3.6 |
% | |||||
|
Transaction related costs |
|
|
|
14 |
|
-100.0 |
% |
|
|
|
|
171 |
|
-100.0 |
% | |||||
|
|
|
104,770 |
|
103,758 |
|
1.0 |
% |
101,294 |
|
310,505 |
|
304,886 |
|
1.8 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating Income |
|
143,337 |
|
142,115 |
|
0.9 |
% |
145,984 |
|
435,154 |
|
437,711 |
|
-0.6 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
49,495 |
|
47,086 |
|
5.1 |
% |
46,848 |
|
143,605 |
|
136,720 |
|
5.0 |
% | |||||
|
Depreciation & amortization |
|
61,526 |
|
59,798 |
|
2.9 |
% |
60,261 |
|
181,912 |
|
177,793 |
|
2.3 |
% | |||||
|
Income before noncontrolling interest |
|
32,316 |
|
35,231 |
|
-8.3 |
% |
38,875 |
|
109,637 |
|
123,198 |
|
-11.0 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Real estate depreciation & amortization |
|
61,516 |
|
59,789 |
|
2.9 |
% |
60,251 |
|
181,882 |
|
177,765 |
|
2.3 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FFO Contribution |
|
93,832 |
|
95,020 |
|
-1.3 |
% |
99,126 |
|
291,519 |
|
300,963 |
|
-3.1 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Nonbuilding revenue |
|
1,255 |
|
611 |
|
105.4 |
% |
1,147 |
|
3,114 |
|
1,210 |
|
157.4 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Transaction related costs |
|
|
|
14 |
|
-100.0 |
% |
|
|
|
|
171 |
|
-100.0 |
% | |||||
|
Interest expense & amortization of financing costs |
|
49,495 |
|
47,086 |
|
5.1 |
% |
46,848 |
|
143,605 |
|
136,720 |
|
5.0 |
% | |||||
|
Non-real estate depreciation |
|
10 |
|
9 |
|
11.1 |
% |
10 |
|
30 |
|
28 |
|
7.1 |
% | |||||
|
NOI |
|
142,082 |
|
141,518 |
|
0.4 |
% |
144,837 |
|
432,040 |
|
436,672 |
|
-1.1 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
452 |
|
2,906 |
|
-84.4 |
% |
1,235 |
|
5,748 |
|
8,226 |
|
-30.1 |
% | |||||
|
Straightline revenue adjustment |
|
10,126 |
|
16,565 |
|
-38.9 |
% |
12,449 |
|
37,030 |
|
55,222 |
|
-32.9 |
% | |||||
|
Rental income - FAS 141 |
|
4,168 |
|
4,342 |
|
-4.0 |
% |
4,578 |
|
13,483 |
|
16,947 |
|
-20.4 |
% | |||||
Plus: |
Ground lease straight-line adjustment |
|
285 |
|
139 |
|
105.0 |
% |
285 |
|
854 |
|
511 |
|
67.1 |
% | |||||
|
Allowance for S/L tenant credit loss |
|
(581 |
) |
892 |
|
-165.1 |
% |
773 |
|
2,453 |
|
3,754 |
|
-34.7 |
% | |||||
|
Cash NOI |
|
$ |
127,040 |
|
$ |
118,736 |
|
7.0 |
% |
$ |
127,633 |
|
$ |
379,086 |
|
$ |
360,542 |
|
5.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOI to real estate revenue, net |
|
57.69 |
% |
57.49 |
% |
|
|
58.66 |
% |
57.99 |
% |
58.60 |
% |
|
| |||||
|
Cash NOI to real estate revenue, net |
|
51.59 |
% |
48.24 |
% |
|
|
51.69 |
% |
50.88 |
% |
48.39 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
NOI before ground rent/real estate revenue, net |
|
61.36 |
% |
61.04 |
% |
|
|
62.32 |
% |
61.63 |
% |
61.92 |
% |
|
| |||||
|
Cash NOI before ground rent/real estate revenue, net |
|
55.14 |
% |
51.73 |
% |
|
|
55.24 |
% |
54.41 |
% |
51.63 |
% |
|
|
SELECTED FINANCIAL DATA |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||||||
|
|
September 30, |
|
September 30, |
|
|
|
June |
|
September 30, |
|
September 30, |
|
|
| ||||||
|
|
2012 |
|
2011 |
|
% |
|
2012 |
|
2012 |
|
2011 |
|
% |
| ||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Rental revenue, net |
|
$ |
31,012 |
|
$ |
29,598 |
|
4.8 |
% |
$ |
30,733 |
|
$ |
92,178 |
|
$ |
88,625 |
|
4.0 |
% |
|
Escalation & reimbursement revenues |
|
1,976 |
|
1,968 |
|
0.4 |
% |
1,879 |
|
5,538 |
|
5,638 |
|
-1.8 |
% | |||||
|
Other income |
|
10,911 |
|
2,328 |
|
368.7 |
% |
49 |
|
11,050 |
|
2,444 |
|
352.1 |
% | |||||
|
Total Revenues |
|
43,899 |
|
33,894 |
|
29.5 |
% |
32,661 |
|
108,766 |
|
96,707 |
|
12.5 |
% | |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expenses |
|
4,987 |
|
4,662 |
|
7.0 |
% |
4,526 |
|
14,056 |
|
13,864 |
|
1.4 |
% | |||||
|
Ground rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Real estate taxes |
|
2,586 |
|
2,661 |
|
-2.8 |
% |
2,799 |
|
8,179 |
|
8,327 |
|
-1.8 |
% | |||||
|
Transaction related costs |
|
22 |
|
|
|
|
|
|
|
22 |
|
60 |
|
|
| |||||
|
|
|
7,595 |
|
7,323 |
|
3.7 |
% |
7,325 |
|
22,257 |
|
22,251 |
|
0.0 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating Income |
|
36,304 |
|
26,571 |
|
36.6 |
% |
25,336 |
|
86,509 |
|
74,456 |
|
16.2 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
13,297 |
|
13,044 |
|
1.9 |
% |
13,074 |
|
39,478 |
|
39,076 |
|
1.0 |
% | |||||
|
Depreciation & amortization |
|
9,824 |
|
10,139 |
|
-3.1 |
% |
9,816 |
|
29,322 |
|
29,237 |
|
0.3 |
% | |||||
|
Income before noncontrolling interest |
|
13,183 |
|
3,388 |
|
289.1 |
% |
2,446 |
|
17,709 |
|
6,143 |
|
188.3 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Real estate depreciation & amortization |
|
9,829 |
|
10,134 |
|
-3.0 |
% |
9,809 |
|
29,313 |
|
29,219 |
|
0.3 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FFO Contribution |
|
23,012 |
|
13,522 |
|
70.2 |
% |
12,255 |
|
47,022 |
|
35,362 |
|
33.0 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Nonbuilding revenue |
|
10,767 |
|
29 |
|
37027.6 |
% |
39 |
|
10,861 |
|
135 |
|
7945.2 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Transaction related costs |
|
22 |
|
|
|
|
|
|
|
22 |
|
60 |
|
-63.3 |
% | |||||
|
Interest expense & amortization of financing costs |
|
13,297 |
|
13,044 |
|
1.9 |
% |
13,074 |
|
39,478 |
|
39,076 |
|
1.0 |
% | |||||
|
Non-real estate depreciation |
|
(5 |
) |
5 |
|
-200.0 |
% |
7 |
|
9 |
|
18 |
|
-50.0 |
% | |||||
|
NOI |
|
25,559 |
|
26,542 |
|
-3.7 |
% |
25,297 |
|
75,670 |
|
74,381 |
|
1.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
126 |
|
1,115 |
|
0.0 |
% |
(197 |
) |
36 |
|
1,738 |
|
98 |
% | |||||
|
Straightline revenue adjustment |
|
795 |
|
758 |
|
8.0 |
% |
755 |
|
2,267 |
|
2,301 |
|
-1.5 |
% | |||||
|
Rental income - FAS 141 |
|
488 |
|
346 |
|
41.0 |
% |
472 |
|
1,335 |
|
1,124 |
|
18.8 |
% | |||||
Plus: |
Ground lease straight-line adjustment |
|
|
|
|
|
0.0 |
% |
|
|
|
|
|
|
0.0 |
% | |||||
|
Allowance for S/L tenant credit loss |
|
72 |
|
276 |
|
-73.9 |
% |
62 |
|
218 |
|
456 |
|
-52.2 |
% | |||||
|
Cash NOI |
|
$ |
24,222 |
|
$ |
24,599 |
|
-1.5 |
% |
$ |
24,329 |
|
$ |
72,250 |
|
$ |
69,674 |
|
3.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOI to real estate revenue, net |
|
77.14 |
% |
78.38 |
% |
|
|
77.55 |
% |
77.29 |
% |
77.02 |
% |
|
| |||||
|
Cash NOI to real estate revenue, net |
|
73.11 |
% |
72.64 |
% |
|
|
74.58 |
% |
73.80 |
% |
72.15 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
NOI before ground rent/real estate revenue, net |
|
77.14 |
% |
78.38 |
% |
|
|
77.55 |
% |
77.29 |
% |
77.02 |
% |
|
| |||||
|
Cash NOI before ground rent/real estate revenue, net |
|
72.89 |
% |
71.82 |
% |
|
|
74.39 |
% |
73.57 |
% |
71.68 |
% |
|
|
SELECTED FINANCIAL DATA |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||||||
|
|
September 30, |
|
September 30, |
|
|
|
June |
|
September 30, |
|
September 30, |
|
|
| ||||||
|
|
2012 |
|
2011 |
|
% |
|
2012 |
|
2012 |
|
2011 |
|
% |
| ||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Rental revenue, net |
|
$ |
246,179 |
|
$ |
242,332 |
|
1.6 |
% |
$ |
244,856 |
|
$ |
737,642 |
|
$ |
734,355 |
|
0.4 |
% |
|
Escalation & reimbursement revenues |
|
31,739 |
|
33,874 |
|
-6.3 |
% |
32,785 |
|
96,867 |
|
96,517 |
|
0.4 |
% | |||||
|
Other income |
|
14,088 |
|
3,561 |
|
295.6 |
% |
2,298 |
|
19,916 |
|
8,432 |
|
136.2 |
% | |||||
|
Total Revenues |
|
292,006 |
|
279,767 |
|
4.4 |
% |
279,939 |
|
854,425 |
|
839,304 |
|
1.8 |
% | |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expenses |
|
61,207 |
|
61,394 |
|
-0.3 |
% |
56,306 |
|
177,155 |
|
177,754 |
|
-0.3 |
% | |||||
|
Ground rent |
|
9,038 |
|
8,735 |
|
3.5 |
% |
9,038 |
|
27,086 |
|
24,721 |
|
9.6 |
% | |||||
|
Real estate taxes |
|
42,098 |
|
40,938 |
|
2.8 |
% |
43,275 |
|
128,499 |
|
124,431 |
|
3.3 |
% | |||||
|
Transaction related costs |
|
22 |
|
14 |
|
57.1 |
% |
|
|
22 |
|
231 |
|
-90.5 |
% | |||||
|
|
|
112,365 |
|
111,081 |
|
1.2 |
% |
108,619 |
|
332,762 |
|
327,137 |
|
1.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating Income |
|
179,641 |
|
168,686 |
|
6.5 |
% |
171,320 |
|
521,663 |
|
512,167 |
|
1.9 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
62,792 |
|
60,130 |
|
4.4 |
% |
59,922 |
|
183,083 |
|
175,796 |
|
4.1 |
% | |||||
|
Depreciation & amortization |
|
71,350 |
|
69,937 |
|
2.0 |
% |
70,077 |
|
211,234 |
|
207,030 |
|
2.0 |
% | |||||
|
Income before noncontrolling interest |
|
45,499 |
|
38,619 |
|
17.8 |
% |
41,321 |
|
127,346 |
|
129,341 |
|
-1.5 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Real estate depreciation & amortization |
|
71,345 |
|
69,923 |
|
2.0 |
% |
70,060 |
|
211,195 |
|
206,984 |
|
2.0 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FFO Contribution |
|
116,844 |
|
108,542 |
|
7.6 |
% |
111,381 |
|
338,541 |
|
336,325 |
|
0.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Nonbuilding revenue |
|
12,022 |
|
640 |
|
1778.4 |
% |
1,186 |
|
13,975 |
|
1,345 |
|
939.0 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Transaction related costs |
|
22 |
|
14 |
|
57.1 |
% |
|
|
22 |
|
231 |
|
-90.5 |
% | |||||
|
Interest expense & amortization of financing costs |
|
62,792 |
|
60,130 |
|
4.4 |
% |
59,922 |
|
183,083 |
|
175,796 |
|
4.1 |
% | |||||
|
Non-real estate depreciation |
|
5 |
|
14 |
|
-64.3 |
% |
17 |
|
39 |
|
46 |
|
-15.2 |
% | |||||
|
NOI |
|
167,641 |
|
168,060 |
|
-0.2 |
% |
170,134 |
|
507,710 |
|
511,053 |
|
-0.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
578 |
|
4,021 |
|
0.0 |
% |
1,038 |
|
5,784 |
|
9,964 |
|
42 |
% | |||||
|
Straightline revenue adjustment |
|
10,921 |
|
17,323 |
|
8.0 |
% |
13,204 |
|
39,297 |
|
57,523 |
|
-31.7 |
% | |||||
|
Rental income - FAS 141 |
|
4,656 |
|
4,688 |
|
-0.7 |
% |
5,050 |
|
14,818 |
|
18,071 |
|
-18.0 |
% | |||||
Plus: |
Ground lease straight-line adjustment |
|
285 |
|
139 |
|
105.0 |
% |
285 |
|
854 |
|
511 |
|
67.1 |
% | |||||
|
Allowance for S/L tenant credit loss |
|
(509 |
) |
1,168 |
|
-143.6 |
% |
835 |
|
2,671 |
|
4,210 |
|
-36.6 |
% | |||||
|
Cash NOI |
|
$ |
151,262 |
|
$ |
143,335 |
|
5.5 |
% |
$ |
151,962 |
|
$ |
451,336 |
|
$ |
430,216 |
|
4.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOI to real estate revenue, net |
|
59.81 |
% |
60.18 |
% |
|
|
60.97 |
% |
60.35 |
% |
60.95 |
% |
|
| |||||
|
Cash NOI to real estate revenue, net |
|
53.97 |
% |
51.33 |
% |
|
|
54.46 |
% |
53.65 |
% |
51.31 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
NOI before ground rent/real estate revenue, net |
|
63.04 |
% |
63.31 |
% |
|
|
64.21 |
% |
63.57 |
% |
63.90 |
% |
|
| |||||
|
Cash NOI before ground rent/real estate revenue, net |
|
57.38 |
% |
54.04 |
% |
|
|
57.40 |
% |
56.55 |
% |
53.76 |
% |
|
|
DEBT SUMMARY SCHEDULE - Consolidated Unaudited |
|
|
Principal |
|
|
|
2012 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
9/30/2012 |
|
Coupon (1) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
673 First Avenue |
|
29,222 |
|
5.67 |
% |
922 |
|
Feb-13 |
|
28,984 |
|
|
|
Open |
|
609 Fifth Avenue |
|
93,768 |
|
5.85 |
% |
1,616 |
|
Oct-13 |
|
92,062 |
|
|
|
Open |
|
220 East 42nd Street |
|
187,072 |
|
5.25 |
% |
4,525 |
|
Nov-13 |
|
182,342 |
|
|
|
Open |
|
125 Park Avenue |
|
146,250 |
|
5.75 |
% |
|
|
Oct-14 |
|
146,250 |
|
|
|
Open |
|
711 Third Avenue |
|
120,000 |
|
4.99 |
% |
|
|
Jun-15 |
|
120,000 |
|
|
|
Open |
|
625 Madison Avenue |
|
126,624 |
|
7.22 |
% |
3,495 |
|
Nov-15 |
|
109,537 |
|
|
|
Open |
|
500 West Putnam Avenue |
|
24,189 |
|
5.52 |
% |
503 |
|
Jan-16 |
|
22,376 |
|
|
|
Open |
|
420 Lexington Avenue |
|
185,739 |
|
7.50 |
% |
2,002 |
|
Sep-16 |
|
175,740 |
|
|
|
Open |
|
1-6 Landmark Square |
|
84,870 |
|
4.00 |
% |
1,514 |
|
Dec-16 |
|
77,936 |
|
|
|
Jun-13 |
|
300 Main Street |
|
11,500 |
|
5.75 |
% |
|
|
Feb-17 |
|
11,500 |
|
|
|
Open |
|
485 Lexington Avenue |
|
450,000 |
|
5.61 |
% |
|
|
Feb-17 |
|
450,000 |
|
|
|
Open |
|
120 West 45th Street |
|
170,000 |
|
6.12 |
% |
|
|
Feb-17 |
|
170,000 |
|
|
|
Open |
|
762 Madison Avenue |
|
8,410 |
|
3.75 |
% |
115 |
|
Feb-17 |
|
7,664 |
|
|
|
Aug-13 |
|
2 Herald Square |
|
191,250 |
|
5.36 |
% |
|
|
Apr-17 |
|
191,250 |
|
|
|
Open |
|
885 Third Avenue |
|
267,650 |
|
6.26 |
% |
|
|
Jul-17 |
|
267,650 |
|
|
|
Open |
|
110 East 42nd Street |
|
65,000 |
|
5.81 |
% |
|
|
Jul-17 |
|
65,000 |
|
|
|
Open |
|
1 Madison Avenue - South Building |
|
612,600 |
|
5.91 |
% |
19,061 |
|
May-20 |
|
404,531 |
|
|
|
Open |
|
100 Church Street |
|
230,000 |
|
4.68 |
% |
|
|
Jul-22 |
|
197,784 |
|
|
|
Open |
|
919 Third Avenue |
|
500,000 |
|
5.12 |
% |
|
|
Jun-23 |
|
450,608 |
|
|
|
Jun-13 |
|
400 East 57th Street |
|
70,000 |
|
4.13 |
% |
|
|
Jan-24 |
|
1,168 |
|
|
|
Open |
|
400 East 58th Street |
|
30,000 |
|
4.13 |
% |
|
|
Jan-24 |
|
501 |
|
|
|
Open |
|
|
|
3,604,144 |
|
5.64 |
% |
33,753 |
|
|
|
3,172,883 |
|
|
|
|
|
Secured fixed rate debt - Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
609 Partners, LLC |
|
23 |
|
5.00 |
% |
|
|
Jul-14 |
|
23 |
|
|
|
Open |
|
Preferred Equity Investment |
|
50,000 |
|
8.00 |
% |
|
|
Sep-19 |
|
50,000 |
|
|
|
Open |
|
|
|
50,023 |
|
8.00 |
% |
|
|
|
|
50,023 |
|
|
|
|
|
Unsecured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured notes |
|
98,578 |
|
5.88 |
% |
|
|
Aug-14 |
|
98,578 |
|
|
|
Open |
|
Revolving credit facility (swapped) |
|
30,000 |
|
3.20 |
% |
|
|
Nov-15 |
|
30,000 |
|
Nov-16 |
|
Open |
|
Unsecured notes |
|
274,835 |
|
6.00 |
% |
|
|
Mar-16 |
|
275,000 |
|
|
|
Open |
|
Convertible notes |
|
284,872 |
|
3.00 |
% |
|
|
Oct-17 |
|
345,000 |
|
|
|
Open |
|
Unsecured notes |
|
249,607 |
|
5.00 |
% |
|
|
Aug-18 |
|
250,000 |
|
|
|
Open |
|
Unsecured notes |
|
250,000 |
|
7.75 |
% |
|
|
Mar-20 |
|
250,000 |
|
|
|
Open |
|
Convertible notes |
|
357 |
|
4.00 |
% |
|
|
Jun-25 |
(2) |
357 |
|
|
|
Jun-15 |
|
Convertible notes |
|
18,003 |
|
3.00 |
% |
|
|
Mar-27 |
(3) |
18,003 |
|
|
|
Mar-17 |
|
Junior subordinated deferrable interest debentures |
|
100,000 |
|
5.61 |
% |
|
|
Jul-35 |
|
100,000 |
|
|
|
|
|
|
|
1,306,252 |
|
5.34 |
% |
|
|
|
|
1,366,938 |
|
|
|
|
|
Total Fixed Rate Debt/Wtd Avg |
|
4,960,419 |
|
5.59 |
% |
33,753 |
|
|
|
4,589,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
521 Fifth Avenue (Libor +200 bps) |
|
150,000 |
|
2.24 |
% |
|
|
Apr-13 |
|
150,000 |
|
|
|
Open |
|
180 Maiden Lane (Libor + 211.25 bps) |
|
273,280 |
|
2.56 |
% |
7,934 |
|
Nov-16 |
|
240,788 |
|
|
|
Open |
|
1515 Broadway (Libor + 250 bps) |
|
771,786 |
|
3.52 |
% |
8,391 |
|
Apr-18 |
|
719,320 |
|
|
|
Open |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,195,066 |
|
3.14 |
% |
16,325 |
|
|
|
1,110,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility (Libor + 150 bps) |
|
170,000 |
|
1.75 |
% |
|
|
Nov-15 |
|
170,000 |
|
Nov-16 |
|
Open |
|
|
|
170,000 |
|
1.75 |
% |
|
|
|
|
170,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Floating Rate Debt/Wtd Avg |
|
1,365,066 |
|
2.97 |
% |
16,325 |
|
|
|
1,280,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated |
|
6,325,485 |
|
5.02 |
% |
50,078 |
|
|
|
5,869,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Joint Venture |
|
2,031,576 |
|
4.88 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Balance & Interest Rate with SLG JV Debt |
|
8,260,619 |
|
4.94 |
% |
|
|
|
|
|
|
|
|
|
|
(1) Average Libor for the quarter used to determine coupon on floating rate debt.
(2) Notes can be put to the Company, at the option of the holder, on June 15, 2015.
(3) Notes can be put to the Company, at the option of the holder, on March 30, 2017.
DEBT SUMMARY SCHEDULE - Unconsolidated Joint Venture
Unaudited |
|
|
|
|
|
|
|
|
2012 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Principal Outstanding - 9/30/12 |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
| ||
|
|
Gross Principal |
|
SLG Share |
|
Coupon (1) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1604-1610 Broadway |
|
27,000 |
|
12,150 |
|
5.66 |
% |
|
|
Jul-12 |
(2) |
12,150 |
|
|
|
Open |
|
100 Park Avenue |
|
212,888 |
|
106,231 |
|
6.64 |
% |
1,167 |
|
Sep-14 |
|
103,579 |
|
|
|
Open |
|
7 Renaissance |
|
856 |
|
428 |
|
10.00 |
% |
|
|
Feb-15 |
|
428 |
|
|
|
Open |
|
11 West 34th Street |
|
17,561 |
|
5,268 |
|
4.82 |
% |
81 |
|
Jan-16 |
|
4,977 |
|
|
|
Open |
|
280 Park Avenue |
|
710,000 |
|
351,177 |
|
6.55 |
% |
|
|
Jun-16 |
|
341,953 |
|
|
|
Open |
|
21-25 West 34th Street |
|
100,000 |
|
50,000 |
|
5.76 |
% |
|
|
Dec-16 |
|
50,000 |
|
|
|
Open |
|
1745 Broadway |
|
340,000 |
|
109,650 |
|
5.68 |
% |
|
|
Jan-17 |
|
109,650 |
|
|
|
Open |
|
Jericho Plaza |
|
163,750 |
|
33,176 |
|
5.65 |
% |
|
|
May-17 |
|
33,176 |
|
|
|
Open |
|
800 Third Avenue |
|
20,910 |
|
8,981 |
|
6.00 |
% |
|
|
Aug-17 |
|
8,981 |
|
|
|
Open |
|
388/390 Greenwich Street |
|
1,106,756 |
|
559,996 |
|
5.19 |
% |
|
|
Dec-17 |
|
559,996 |
|
|
|
Open |
|
717 Fifth Avenue (mortgage) |
|
300,000 |
|
32,750 |
|
4.45 |
% |
|
|
Jul-22 |
|
32,750 |
|
|
|
Aug-15 |
|
717 Fifth Avenue (mezzanine) |
|
292,242 |
|
31,903 |
|
9.00 |
% |
|
|
Jun-24 |
|
31,903 |
|
|
|
Open |
|
Total Fixed Rate Debt/Wtd Avg |
|
3,291,963 |
|
1,301,710 |
|
5.83 |
% |
1,248 |
|
|
|
1,289,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 West 34th Street (Libor + 165 bps) |
|
53,513 |
|
26,757 |
|
2.24 |
% |
63 |
|
May-13 |
|
26,757 |
|
|
|
Open |
|
1552 Broadway (Libor + 300 bps) |
|
105,960 |
|
52,980 |
|
3.24 |
% |
|
|
Aug-13 |
|
52,980 |
|
|
|
Open |
|
16 Court Street (Libor + 250 bps) |
|
84,944 |
|
29,730 |
|
2.74 |
% |
|
|
Oct-13 |
|
29,730 |
|
|
|
Open |
|
180-182 Broadway (Libor + 275 bps) |
|
61,684 |
|
15,729 |
|
2.99 |
% |
|
|
Dec-13 |
|
15,729 |
|
|
|
Open |
|
West Coast Office Portfolio (mortgage) (Libor + 314 bps) |
|
678,797 |
|
187,553 |
|
3.38 |
% |
|
|
Sep-14 |
|
187,553 |
|
|
|
Open |
|
West Coast Office Portfolio (mezzanine) (Libor +950 bps) |
|
68,000 |
|
18,788 |
|
10.00 |
% |
|
|
Sep-14 |
|
18,788 |
|
|
|
Open |
|
747 Madison (Libor + 275 bps) |
|
33,125 |
|
11,041 |
|
3.07 |
% |
|
|
Oct-14 |
|
11,041 |
|
|
|
Open |
|
Meadows (Libor + 575 bps) |
|
57,000 |
|
28,500 |
|
7.75 |
% |
|
|
Sep-15 |
|
28,500 |
|
|
|
Open |
|
3 Columbus Circle (Libor + 210 bps) |
|
249,203 |
|
121,860 |
|
2.56 |
% |
3,734 |
|
Apr-16 |
|
111,466 |
|
|
|
Open |
|
Mezzanine Debt (Libor + 90 bps) |
|
30,000 |
|
15,000 |
|
1.14 |
% |
|
|
Jun-16 |
|
15,000 |
|
|
|
Open |
|
724 Fifth Avenue (Libor + 235 bps) |
|
120,000 |
|
60,000 |
|
2.59 |
% |
|
|
Jan-17 |
|
60,000 |
|
|
|
Open |
|
10 East 53rd Street (Libor +250 bps) |
|
125,000 |
|
68,750 |
|
2.74 |
% |
|
|
Feb-17 |
|
68,750 |
|
|
|
Mar-14 |
|
33 Beekman (Libor + 275 bps) |
|
18,362 |
|
8,428 |
|
2.98 |
% |
|
|
Aug-17 |
|
8,428 |
|
|
|
Open |
|
600 Lexington Avenue (Libor + 200 bps) |
|
125,000 |
|
68,750 |
|
2.46 |
% |
342 |
|
Oct-17 |
|
58,097 |
|
|
|
Open |
|
388/390 Greenwich Street (Libor + 115 bps) |
|
31,622 |
|
16,000 |
|
1.42 |
% |
|
|
Dec-17 |
|
16,000 |
|
|
|
Open |
|
Total Floating Rate Debt/Wtd Avg |
|
1,842,210 |
|
729,866 |
|
3.19 |
% |
4,139 |
|
|
|
708,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Joint Venture Debt/Wtd Avg |
5,134,173 |
|
2,031,576 |
|
4.88 |
% |
5,387 |
|
|
|
1,998,361 |
|
|
|
|
|
(1) Average Libor for the quarter used to determine coupon on floating rate debt.
(2) The loan went into default in November 2009 due to the non-payment of debt service. The joint venture is in discussions with the special servicer to resolve this default.
Covenants
Revolving Credit Facility Covenants |
| ||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
45.4 |
% |
Less than 60% |
|
Fixed Charge Coverage |
|
1.8 |
x |
Greater than 1.5x |
|
Unsecured Notes Covenants |
| ||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
30.0 |
% |
Less than 60% |
|
Secured Debt / Total Assets |
|
12.0 |
% |
Less than 40% |
|
Debt Service Coverage |
|
2.9 |
x |
Greater than 1.5x |
|
Unencumbered Assets / Unsecured Debt |
|
430.0 |
% |
Greater than 150% |
|
DEBT SUMMARY SCHEDULE - Reckson Operating Partnership
Unaudited ($000s omitted) |
Consolidated
|
|
Principal |
|
|
|
2012 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
9/30/2012 |
|
Coupon (1) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
919 Third Avenue |
|
500,000 |
|
5.12 |
% |
|
|
Jun-23 |
|
450,608 |
|
|
|
Jun-13 |
|
|
|
500,000 |
|
5.12 |
% |
|
|
|
|
450,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt - Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Equity Investment |
|
50,000 |
|
8.00 |
% |
|
|
Sep-19 |
|
50,000 |
|
|
|
Open |
|
|
|
50,000 |
|
8.00 |
% |
|
|
|
|
50,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured notes |
|
98,578 |
|
5.88 |
% |
|
|
Aug-14 |
|
98,578 |
|
|
|
Open |
|
Revolving credit facility (swapped) |
|
30,000 |
|
3.20 |
% |
|
|
Nov-15 |
|
30,000 |
|
Nov-16 |
|
Open |
|
Unsecured notes |
|
274,835 |
|
6.00 |
% |
|
|
Mar-16 |
|
275,000 |
|
|
|
Open |
|
Unsecured notes |
|
249,607 |
|
5.00 |
% |
|
|
Aug-18 |
|
250,000 |
|
|
|
Open |
|
Unsecured notes |
|
250,000 |
|
7.75 |
% |
|
|
Mar-20 |
|
250,000 |
|
|
|
Open |
|
Convertible notes |
|
357 |
|
4.00 |
% |
|
|
Jun-25 |
(2) |
357 |
|
|
|
Jun-15 |
|
|
|
903,377 |
|
6.10 |
% |
|
|
|
|
903,935 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fixed Rate Debt/Wtd Avg |
|
1,453,377 |
|
5.83 |
% |
|
|
|
|
1,404,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility (Libor + 150 bps) |
|
170,000 |
|
1.75 |
% |
|
|
Nov-15 |
|
170,000 |
|
Nov-16 |
|
Open |
|
Total Floating Rate Debt/Wtd Avg |
|
170,000 |
|
1.75 |
% |
|
|
|
|
170,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated |
|
1,623,377 |
|
5.40 |
% |
|
|
|
|
1,574,543 |
|
|
|
|
|
(1) Average Libor for the quarter used to determine coupon on floating rate debt.
(2) Notes can be put to the Company, at the option of the holder, on June 15, 2015.
Covenants
Revolving Credit Facility Covenants |
| ||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
39.7 |
% |
Less than 60% |
|
Fixed Charge Coverage |
|
2.7 |
x |
Greater than 1.5x |
|
Secured Debt / Total Assets |
|
10.9 |
% |
Less than 40% |
|
Unsecured Debt / Unencumbered Assets |
|
38.7 |
% |
Less than 60% |
|
SUMMARY OF GROUND LEASE ARRANGEMENTS |
|
|
2012 Scheduled |
|
2013 Scheduled |
|
2014 Scheduled |
|
2015 Scheduled |
|
Deferred Land |
|
Year of |
| |||||
Property |
|
Cash Payment |
|
Cash Payment |
|
Cash Payment |
|
Cash Payment |
|
Lease Obligations (1) |
|
Maturity |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Leases |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
625 Madison Avenue |
|
$ |
4,613 |
|
$ |
4,613 |
|
$ |
4,613 |
|
$ |
4,613 |
|
$ |
|
|
2022 |
(2) |
461 Fifth Avenue |
|
2,100 |
|
2,100 |
|
2,100 |
|
2,100 |
|
|
|
2027 |
(3) | |||||
420 Lexington Avenue |
|
10,933 |
|
10,933 |
|
10,933 |
|
10,933 |
|
|
|
2029 |
(4) | |||||
711 Third Avenue |
|
5,250 |
|
5,250 |
|
5,250 |
|
5,250 |
|
273 |
|
2033 |
(5) | |||||
752 Madison Avenue/19-21 East 65th Street |
|
209 |
|
212 |
|
212 |
|
212 |
|
|
|
2037 |
(6) | |||||
673 First Avenue |
|
3,010 |
|
3,010 |
|
3,010 |
|
3,010 |
|
18,560 |
|
2037 |
| |||||
1185 Avenue of the Americas |
|
6,909 |
|
6,909 |
|
6,909 |
|
6,909 |
|
|
|
2043 |
| |||||
1055 Washing Blvd, Stamford |
|
615 |
|
615 |
|
615 |
|
615 |
|
|
|
2090 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
33,639 |
|
$ |
33,642 |
|
$ |
33,642 |
|
$ |
33,642 |
|
$ |
18,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Capitalized Lease |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
673 First Avenue |
|
$ |
1,555 |
|
$ |
1,555 |
|
$ |
1,555 |
|
$ |
1,593 |
|
$ |
17,167 |
|
2037 |
|
(1) Per the balance sheet at September 30, 2012.
(2) Subject to renewal at the Companys option through 2054.
(3) The Company has an option to purchase the ground lease for a fixed price on a specific date.
(4) Subject to renewal at the Companys option through 2080.
(5) Reflects 50% of the annual ground rent payment as the Company owns 50% of the fee interest.
(6) Subject to a fair market value rent reset in 2015. The ground lease is subject to renewal through 2087.
DEBT AND PREFERRED EQUITY INVESTMENTS ($000s omitted) |
|
|
Assets |
|
Weighted Average |
|
Weighted Average |
|
Current |
| ||
|
|
Outstanding |
|
Assets During Quarter |
|
Yield During Quarter |
|
Yield (2) |
| ||
|
|
|
|
|
|
|
|
|
| ||
6/30/2011 |
|
$ |
582,418 |
|
$ |
579,434 |
|
6.12 |
% |
6.28 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion (1) |
|
$ |
99,171 |
|
|
|
|
|
|
| |
Preferred Equity originations/accretion |
|
$ |
254,019 |
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization/Reserves |
|
$ |
(38,580 |
) |
|
|
|
|
|
| |
9/30/2011 |
|
$ |
897,028 |
|
$ |
811,836 |
|
7.99 |
% |
8.02 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion (1) |
|
$ |
102,026 |
|
|
|
|
|
|
| |
Preferred Equity originations/accretion |
|
$ |
4,373 |
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization/Reserves |
|
$ |
(17,485 |
) |
|
|
|
|
|
| |
12/31/2011 |
|
$ |
985,942 |
|
$ |
961,012 |
|
8.20 |
% |
8.36 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion (1) |
|
$ |
71,967 |
|
|
|
|
|
|
| |
Preferred Equity originations/accretion |
|
$ |
4,356 |
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization/Reserves |
|
$ |
(62,692 |
) |
|
|
|
|
|
| |
3/31/2012 |
|
$ |
999,573 |
|
$ |
1,012,386 |
|
8.96 |
% |
9.65 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion (1) |
|
$ |
62,038 |
|
|
|
|
|
|
| |
Preferred Equity originations/accretion |
|
$ |
20,727 |
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization/Reserves (3) |
|
$ |
(100,129 |
) |
|
|
|
|
|
| |
6/30/2012 |
|
$ |
982,209 |
|
$ |
1,025,495 |
|
9.62 |
% |
9.55 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion (1) |
|
$ |
208,633 |
|
|
|
|
|
|
| |
Preferred Equity originations/accretion |
|
$ |
6,232 |
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization/Reserves |
|
$ |
(125,433 |
) |
|
|
|
|
|
| |
9/30/2012 |
|
$ |
1,071,641 |
|
$ |
1,086,824 |
|
9.62 |
% |
9.55 |
% |
(1) Accretion includes original issue discounts and compounding investment income.
(2) Includes interest, origination fees and amortized discount recognized in the last month of the quarter.
(3) Included $91,574 of a First Mortgage that was transferred into assets held for sale.
DEBT AND PREFERRED EQUITY INVESTMENTS
($000s omitted) |
|
|
|
|
|
|
Weighted Average |
|
Weighted Average |
|
Current |
| |||
Type of Investment |
|
Quarter End Balance (1) |
|
Senior Financing |
|
Exposure PSF |
|
Yield During Quarter |
|
Yield |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
New York City |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Senior Mortgage Debt |
|
$ |
18,000 |
|
$ |
28,500 |
|
$ |
254 |
|
14.13 |
% |
12.73 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Junior Mortgage Participation |
|
$ |
199,512 |
|
$ |
2,007,072 |
|
$ |
433 |
|
9.14 |
% |
8.93 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Debt |
|
$ |
529,271 |
|
$ |
845,500 |
|
$ |
797 |
|
9.40 |
% |
9.33 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity |
|
$ |
324,858 |
|
$ |
1,463,347 |
|
$ |
379 |
|
10.27 |
% |
10.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Balance as of 9/30/12 |
|
$ |
1,071,641 |
|
$ |
4,344,419 |
|
$ |
593 |
|
9.62 |
% |
9.55 |
% |
Current Maturity Profile (2)
(1) Approximately 32.0% of our investments are indexed to LIBOR and are prepayable at dates prior to maturity subject to certain prepayment penalties or fees.
(2) The weighted maturity is 2.63 years.
DEBT AND PREFERRED EQUITY INVESTMENTS 10 Largest Investments ($000s omitted) |
Investment Type |
|
Book Value (1) |
|
Location |
|
Collateral Type |
|
Senior |
|
Last $ PSF |
|
Current |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity |
|
$ |
208,903 |
|
New York City |
|
Office |
|
926,260 |
|
$ |
449 |
|
8.70 |
% | |
Mortgage and Mezzanine |
|
132,000 |
|
New York City |
|
Office |
|
330,000 |
|
$ |
284 |
|
9.06 |
% | ||
Mortgage and Mezzanine |
|
113,828 |
|
New York City |
|
Office |
|
1,109,000 |
|
$ |
1,114 |
|
8.76 |
% | ||
Preferred Equity |
|
98,208 |
|
New York City |
|
Office |
|
480,000 |
|
$ |
250 |
|
13.03 |
% | ||
Mezzanine Loan |
|
71,015 |
|
New York City |
|
Office/Retail |
|
165,000 |
|
$ |
1,979 |
|
9.72 |
% | ||
Mortgage and Mezzanine |
|
66,147 |
|
New York City |
|
Office/Retail |
|
205,000 |
|
$ |
392 |
|
7.49 |
% | ||
Mezzanine Loan |
|
60,000 |
|
New York City |
|
Office |
|
170,000 |
|
$ |
337 |
|
9.68 |
% | ||
Junior Mortgage Participation |
|
49,000 |
|
New York City |
|
Office |
|
133,000 |
|
$ |
475 |
|
8.47 |
% | ||
Mortgage and Mezzanine |
|
46,476 |
|
New York City |
|
Office |
|
169,822 |
|
$ |
429 |
|
10.56 |
% | ||
Mortgage and Mezzanine |
|
41,647 |
|
New York City |
|
Office |
|
|
|
$ |
347 |
|
8.33 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total |
|
$ |
887,224 |
|
|
|
|
|
$ |
3,688,082 |
|
|
|
9.36 |
% | |
(1) Net of unamortized fees, discounts, and reserves.
SELECTED PROPERTY DATA
Manhattan Properties |
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Cash Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Dec-11 |
|
Sep-11 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
100 Church Street |
|
Downtown |
|
Fee Interest |
|
1 |
|
1,047,500 |
|
4 |
|
81.8 |
|
81.8 |
|
81.8 |
|
70.9 |
|
70.8 |
|
32,270,124 |
|
3 |
|
3 |
|
15 |
| |
120 West 45th Street |
|
Midtown |
|
Fee Interest |
|
1 |
|
440,000 |
|
1 |
|
81.5 |
|
86.0 |
|
86.0 |
|
84.3 |
|
85.3 |
|
21,444,804 |
|
2 |
|
2 |
|
23 |
| |
125 Park Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
604,245 |
|
2 |
|
73.8 |
|
73.8 |
|
70.0 |
|
70.0 |
|
94.0 |
|
26,727,240 |
|
3 |
|
2 |
|
19 |
| |
220 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
1,135,000 |
|
4 |
|
94.9 |
|
94.8 |
|
94.6 |
|
95.2 |
|
95.5 |
|
48,887,532 |
|
5 |
|
4 |
|
31 |
| |
317 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
450,000 |
|
2 |
|
80.2 |
|
80.6 |
|
85.1 |
|
85.6 |
|
86.1 |
|
20,601,348 |
|
2 |
|
2 |
|
73 |
| |
333 West 34th Street |
|
Penn Station |
|
Fee Interest |
|
1 |
|
345,400 |
|
1 |
|
90.2 |
|
90.2 |
|
90.2 |
|
90.2 |
|
90.2 |
|
13,169,316 |
|
1 |
|
1 |
|
3 |
| |
420 Lexington Ave (Graybar) |
|
Grand Central North |
|
Leasehold Interest |
|
1 |
|
1,188,000 |
|
4 |
|
90.5 |
|
89.6 |
|
90.9 |
|
90.3 |
|
86.4 |
|
61,854,540 |
|
7 |
|
5 |
|
219 |
| |
461 Fifth Avenue (1) |
|
Midtown |
|
Leasehold Interest |
|
1 |
|
200,000 |
|
1 |
|
95.9 |
|
98.8 |
|
98.8 |
|
98.8 |
|
98.8 |
|
14,912,676 |
|
2 |
|
1 |
|
15 |
| |
485 Lexington Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
921,000 |
|
3 |
|
99.1 |
|
94.1 |
|
90.8 |
|
90.8 |
|
90.8 |
|
52,562,004 |
|
6 |
|
5 |
|
23 |
| |
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
1 |
|
941,000 |
|
3 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
33,469,320 |
|
4 |
|
3 |
|
11 |
| |
609 Fifth Avenue |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
160,000 |
|
1 |
|
85.2 |
|
85.2 |
|
84.7 |
|
84.7 |
|
84.2 |
|
13,488,432 |
|
1 |
|
1 |
|
9 |
| |
625 Madison Avenue |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
563,000 |
|
2 |
|
93.8 |
|
94.5 |
|
94.5 |
|
94.6 |
|
94.6 |
|
47,476,656 |
|
5 |
|
4 |
|
24 |
| |
673 First Avenue |
|
Grand Central South |
|
Leasehold Interest |
|
1 |
|
422,000 |
|
1 |
|
99.4 |
|
99.7 |
|
99.7 |
|
99.7 |
|
99.7 |
|
20,250,672 |
|
2 |
|
2 |
|
7 |
| |
711 Third Avenue (2) |
|
Grand Central North |
|
Leasehold Interest |
|
1 |
|
524,000 |
|
2 |
|
86.3 |
|
87.5 |
|
87.5 |
|
94.8 |
|
94.2 |
|
25,799,904 |
|
3 |
|
2 |
|
16 |
| |
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
780,000 |
|
3 |
|
98.0 |
|
97.9 |
|
97.9 |
|
97.1 |
|
97.1 |
|
41,362,476 |
|
4 |
|
4 |
|
32 |
| |
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
1 |
|
692,000 |
|
2 |
|
86.0 |
|
85.5 |
|
86.4 |
|
86.4 |
|
86.4 |
|
37,074,828 |
|
4 |
|
3 |
|
37 |
| |
919 Third Avenue (3) |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
1,454,000 |
|
5 |
|
96.9 |
|
96.9 |
|
96.9 |
|
99.9 |
|
99.9 |
|
85,499,448 |
|
|
|
4 |
|
12 |
| |
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1 |
|
1,062,000 |
|
4 |
|
95.2 |
|
95.2 |
|
99.9 |
|
99.9 |
|
99.9 |
|
73,248,168 |
|
8 |
|
6 |
|
18 |
| |
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
562,000 |
|
2 |
|
94.8 |
|
97.8 |
|
97.8 |
|
90.0 |
|
91.5 |
|
34,923,348 |
|
4 |
|
3 |
|
38 |
| |
1 Madison Avenue |
|
Park Avenue South |
|
Fee Interest |
|
1 |
|
1,176,900 |
|
4 |
|
98.7 |
|
98.7 |
|
99.8 |
|
99.8 |
|
99.8 |
|
67,027,596 |
|
7 |
|
6 |
|
2 |
| |
331 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
114,900 |
|
0 |
|
86.6 |
|
97.4 |
|
96.9 |
|
96.9 |
|
96.9 |
|
4,304,772 |
|
0 |
|
0 |
|
16 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
21 |
|
14,782,945 |
|
50 |
% |
92.2 |
% |
92.3 |
% |
92.6 |
% |
92.0 |
% |
92.8 |
% |
$ |
776,355,204 |
|
74 |
% |
64 |
% |
643 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
51 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
142,000 |
|
0 |
|
87.1 |
|
95.5 |
|
96.9 |
|
95.5 |
|
|
|
6,700,476 |
|
1 |
|
1 |
|
89 |
| |
110 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
205,000 |
|
1 |
|
77.7 |
|
77.7 |
|
78.7 |
|
69.9 |
|
71.2 |
|
7,990,416 |
|
1 |
|
1 |
|
19 |
| |
180 Maiden Lane (4) |
|
Financial East |
|
Fee Interest |
|
1 |
|
1,090,000 |
|
4 |
|
97.7 |
|
97.7 |
|
97.7 |
|
97.7 |
|
|
|
52,676,496 |
|
|
|
2 |
|
5 |
| |
304 Park Avenue South |
|
Midtown South |
|
Fee Interest |
|
1 |
|
215,000 |
|
1 |
|
95.8 |
|
95.8 |
|
|
|
|
|
|
|
10,326,468 |
|
1 |
|
1 |
|
17 |
| |
521 Fifth Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
460,000 |
|
2 |
|
85.6 |
|
88.7 |
|
90.9 |
|
90.9 |
|
92.1 |
|
22,205,652 |
|
2 |
|
2 |
|
45 |
| |
641 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
1 |
|
163,000 |
|
1 |
|
92.1 |
|
|
|
|
|
|
|
|
|
7,480,008 |
|
1 |
|
1 |
|
8 |
| |
1515 Broadway |
|
Times Square |
|
Fee Interest |
|
1 |
|
1,750,000 |
|
6 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
109,229,412 |
|
12 |
|
10 |
|
13 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
7 |
|
4,025,000 |
|
14 |
% |
95.6 |
% |
96.4 |
% |
96.8 |
% |
96.2 |
% |
96.1 |
% |
$ |
216,608,928 |
|
18 |
% |
17 |
% |
196 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Manhattan Consolidated Properties |
|
28 |
|
18,807,945 |
|
64 |
% |
92.9 |
% |
93.1 |
% |
93.4 |
% |
92.8 |
% |
93.2 |
% |
$ |
992,964,132 |
|
92 |
% |
80 |
% |
839 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
100 Park Avenue - 50% |
|
Grand Central South |
|
Fee Interest |
|
1 |
|
834,000 |
|
3 |
|
95.1 |
|
95.2 |
|
95.0 |
|
95.0 |
|
95.0 |
|
52,249,596 |
|
|
|
2 |
|
37 |
| |
388 & 390 Greenwich Street - 50.6% |
|
Downtown |
|
Fee Interest |
|
2 |
|
2,635,000 |
|
9 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
107,986,128 |
|
|
|
5 |
|
1 |
| |
600 Lexington Avenue - 55% |
|
East Side |
|
Fee Interest |
|
1 |
|
303,515 |
|
1 |
|
79.0 |
|
70.4 |
|
72.6 |
|
72.6 |
|
77.8 |
|
16,707,684 |
|
|
|
1 |
|
27 |
| |
800 Third Avenue - 42.95% |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
526,000 |
|
2 |
|
87.1 |
|
86.3 |
|
84.2 |
|
84.3 |
|
80.9 |
|
26,588,340 |
|
|
|
1 |
|
36 |
| |
1745 Broadway - 32.3% |
|
Midtown |
|
Fee Interest |
|
1 |
|
674,000 |
|
2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
34,739,508 |
|
|
|
1 |
|
1 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
6 |
|
4,972,515 |
|
17 |
% |
96.5 |
% |
95.9 |
% |
95.8 |
% |
95.8 |
% |
95.8 |
% |
$ |
238,271,256 |
|
|
|
10 |
% |
102 |
| ||||
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
10 East 53rd Street - 55% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
354,300 |
|
1 |
|
90.6 |
|
91.9 |
|
91.9 |
|
|
|
|
|
18,735,120 |
|
|
|
1 |
|
18 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
1 |
|
354,300 |
|
1 |
% |
90.6 |
% |
91.9 |
% |
91.9 |
% |
|
|
|
|
$ |
18,735,120 |
|
|
|
1 |
% |
18 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Unconsolidated Properties |
|
7 |
|
5,326,815 |
|
18 |
% |
96.1 |
% |
95.7 |
% |
95.6 |
% |
95.8 |
% |
95.8 |
% |
$ |
257,006,376 |
|
|
|
11 |
% |
120 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Manhattan Grand Total / Weighted Average |
|
35 |
|
24,134,760 |
|
82 |
% |
93.7 |
% |
93.7 |
% |
93.9 |
% |
92.5 |
% |
93.0 |
% |
$ |
1,249,970,508 |
|
|
|
|
|
959 |
| ||||
Manhattan Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,047,574,992 |
|
|
|
91 |
% |
|
| ||||
Manhattan Same Store Occupancy % - Combined |
|
|
|
19,755,460 |
|
82 |
% |
93.3 |
% |
93.2 |
% |
93.4 |
% |
93.0 |
% |
93.5 |
% |
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Grand Total |
|
65 |
|
29,537,460 |
|
100 |
% |
91.4 |
% |
91.6 |
% |
91.9 |
% |
91.5 |
% |
91.5 |
% |
$ |
1,384,754,040 |
|
|
|
|
|
1,400 |
| ||||
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,146,633,236 |
|
|
|
100 |
% |
|
|
(1) SL Green holds an option to acquire the fee interest on this building.
(2) SL Green owns 50% of the building fee.
(3) SL Green holds a 51% interest in this consolidated joint venture asset.
(4) SL Green holds a 49.9% interest in this consolidated joint venture asset.
SELECTED PROPERTY DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized |
|
|
| |||
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Cash Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Dec-11 |
|
Sep-11 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Same Store Westchester, NY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
1100 King Street - 1 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
74.9 |
|
74.9 |
|
74.9 |
|
74.9 |
|
74.9 |
|
1,628,796 |
|
0 |
|
0 |
|
1 |
| |
1100 King Street - 2 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
47.0 |
|
80.3 |
|
80.3 |
|
80.3 |
|
80.3 |
|
760,920 |
|
0 |
|
0 |
|
2 |
| |
1100 King Street - 3 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
70.8 |
|
78.7 |
|
78.7 |
|
80.1 |
|
80.1 |
|
1,713,132 |
|
0 |
|
0 |
|
3 |
| |
1100 King Street - 4 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
59.4 |
|
59.4 |
|
59.4 |
|
59.4 |
|
59.4 |
|
1,571,868 |
|
0 |
|
0 |
|
7 |
| |
1100 King Street - 5 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
79.2 |
|
79.2 |
|
79.2 |
|
79.2 |
|
79.9 |
|
1,891,368 |
|
0 |
|
0 |
|
7 |
| |
1100 King Street - 6 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
78.2 |
|
78.2 |
|
78.2 |
|
78.2 |
|
78.2 |
|
2,440,584 |
|
0 |
|
0 |
|
3 |
| |
520 White Plains Road |
|
Tarrytown, Westchester |
|
Fee Interest |
|
1 |
|
180,000 |
|
1 |
|
72.5 |
|
72.5 |
|
73.6 |
|
73.6 |
|
73.6 |
|
3,641,076 |
|
0 |
|
0 |
|
8 |
| |
115-117 Stevens Avenue |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
178,000 |
|
1 |
|
86.0 |
|
86.0 |
|
85.5 |
|
85.5 |
|
84.9 |
|
3,142,836 |
|
0 |
|
0 |
|
13 |
| |
100 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
250,000 |
|
1 |
|
70.7 |
|
69.5 |
|
69.5 |
|
61.2 |
|
61.2 |
|
4,047,312 |
|
0 |
|
0 |
|
10 |
| |
200 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
245,000 |
|
1 |
|
87.5 |
|
87.5 |
|
87.5 |
|
87.5 |
|
87.5 |
|
5,183,520 |
|
1 |
|
0 |
|
7 |
| |
500 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
228,000 |
|
1 |
|
76.9 |
|
76.9 |
|
76.9 |
|
78.1 |
|
76.2 |
|
3,937,812 |
|
0 |
|
1 |
|
6 |
| |
140 Grand Street |
|
White Plains, Westchester |
|
Fee Interest |
|
1 |
|
130,100 |
|
0 |
|
95.3 |
|
95.3 |
|
95.3 |
|
93.6 |
|
95.3 |
|
4,109,340 |
|
0 |
|
0 |
|
12 |
| |
360 Hamilton Avenue |
|
White Plains, Westchester |
|
Fee Interest |
|
1 |
|
384,000 |
|
1 |
|
94.3 |
|
94.3 |
|
94.3 |
|
94.3 |
|
94.3 |
|
13,263,252 |
|
1 |
|
1 |
|
16 |
| |
Westchester, NY Subtotal/Weighted Average |
|
13 |
|
2,135,100 |
|
8 |
% |
79.8 |
% |
81.4 |
% |
81.5 |
% |
80.6 |
% |
80.5 |
% |
$ |
47,331,816 |
|
5 |
% |
5 |
% |
95 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Same Store Connecticut |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
1 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
312,000 |
|
1 |
|
93.9 |
|
94.9 |
|
95.2 |
|
95.6 |
|
93.1 |
|
8,864,256 |
|
1 |
|
1 |
|
59 |
| |
2 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
46,000 |
|
0 |
|
66.6 |
|
66.6 |
|
66.6 |
|
64.1 |
|
64.1 |
|
770,568 |
|
0 |
|
0 |
|
8 |
| |
3 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
130,000 |
|
0 |
|
54.6 |
|
54.6 |
|
54.6 |
|
52.3 |
|
51.1 |
|
2,343,252 |
|
0 |
|
0 |
|
12 |
| |
4 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
105,000 |
|
0 |
|
72.7 |
|
72.7 |
|
72.7 |
|
72.7 |
|
72.7 |
|
2,263,980 |
|
0 |
|
0 |
|
9 |
| |
5 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
61,000 |
|
0 |
|
99.5 |
|
99.5 |
|
99.5 |
|
99.1 |
|
99.5 |
|
764,292 |
|
0 |
|
0 |
|
11 |
| |
6 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
172,000 |
|
1 |
|
87.1 |
|
87.1 |
|
87.1 |
|
87.1 |
|
87.1 |
|
3,937,692 |
|
0 |
|
0 |
|
6 |
| |
680 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
133,000 |
|
0 |
|
74.6 |
|
88.5 |
|
88.5 |
|
88.5 |
|
88.5 |
|
4,050,324 |
|
|
|
0 |
|
7 |
| |
750 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
192,000 |
|
1 |
|
93.6 |
|
93.6 |
|
93.6 |
|
93.6 |
|
93.6 |
|
7,270,332 |
|
|
|
0 |
|
9 |
| |
1055 Washington Boulevard |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
1 |
|
182,000 |
|
1 |
|
78.7 |
|
79.7 |
|
81.0 |
|
84.5 |
|
87.7 |
|
5,504,772 |
|
1 |
|
0 |
|
18 |
| |
300 Main Street |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
130,000 |
|
0 |
|
86.4 |
|
84.9 |
|
88.8 |
|
88.8 |
|
87.0 |
|
1,499,688 |
|
0 |
|
0 |
|
20 |
| |
1010 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
143,400 |
|
0 |
|
60.9 |
|
53.6 |
|
51.5 |
|
53.3 |
|
47.7 |
|
2,799,276 |
|
0 |
|
0 |
|
17 |
| |
500 West Putnam Avenue |
|
Greenwich, Connecticut |
|
Fee Interest |
|
1 |
|
121,500 |
|
0 |
|
55.1 |
|
51.3 |
|
51.3 |
|
51.3 |
|
51.2 |
|
2,833,728 |
|
0 |
|
0 |
|
10 |
| |
Connecticut Subtotal/Weighted Average |
|
12 |
|
1,727,900 |
|
5 |
% |
79.3 |
% |
79.7 |
% |
80.0 |
% |
80.3 |
% |
79.5 |
% |
$ |
42,902,160 |
|
3 |
% |
3 |
% |
186 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total / Weighted Average Consolidated Properties |
|
25 |
|
3,863,000 |
|
13 |
% |
79.6 |
% |
80.6 |
% |
80.8 |
% |
80.5 |
% |
80.1 |
% |
$ |
90,233,976 |
|
8 |
% |
8 |
% |
281 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The Meadows - 50% |
|
Rutherford, New Jersey |
|
Fee Interest |
|
2 |
|
582,100 |
|
2 |
|
82.2 |
|
80.8 |
|
80.8 |
|
79.0 |
|
78.2 |
|
13,251,252 |
|
|
|
1 |
|
54 |
| |
16 Court Street - 35% |
|
Brooklyn, New York |
|
Fee Interest |
|
1 |
|
317,600 |
|
1 |
|
83.7 |
|
81.1 |
|
87.4 |
|
90.3 |
|
89.9 |
|
9,530,040 |
|
|
|
0 |
|
67 |
| |
Jericho Plaza - 20.26% |
|
Jericho, New York |
|
Fee Interest |
|
2 |
|
640,000 |
|
2 |
|
91.2 |
|
95.2 |
|
95.2 |
|
95.2 |
|
95.3 |
|
21,768,264 |
|
|
|
0 |
|
39 |
| |
Total / Weighted Average Unconsolidated Properties |
|
5 |
|
1,539,700 |
|
5 |
% |
86.2 |
% |
86.9 |
% |
88.2 |
% |
88.1 |
% |
87.7 |
% |
$ |
44,549,556 |
|
|
|
1 |
% |
160 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Suburban Grand Total / Weighted Average |
|
30 |
|
5,402,700 |
|
18 |
% |
81.5 |
% |
82.4 |
% |
82.9 |
% |
82.6 |
% |
82.2 |
% |
$ |
134,783,532 |
|
|
|
|
|
441 |
| ||||
Suburban Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
99,058,245 |
|
|
|
9 |
% |
|
| ||||
Suburban Same Store Occupancy % - Combined |
|
|
|
5,402,700 |
|
100 |
% |
81.5 |
% |
82.4 |
% |
82.9 |
% |
82.6 |
% |
82.2 |
% |
|
|
|
|
|
|
|
|
(1) SL Green holds a 51% interest in this consolidated joint venture asset.
SELECTED PROPERTY DATA
|
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized |
|
Gross Total |
|
Total |
| ||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Dec-11 |
|
Sep-11 |
|
Cash Rent ($s) |
|
Cash Rent (SLG%) |
|
Book Value |
|
Tenants |
| ||
Same Store Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1604 Broadway - 63% |
|
Times Square |
|
Leasehold Interest |
|
1 |
|
29,876 |
|
8 |
|
23.7 |
|
23.7 |
|
23.7 |
|
23.7 |
|
23.7 |
|
2,001,902 |
|
5 |
|
7,490,827 |
|
2 |
| ||
11 West 34th Street - 30% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
17,150 |
|
4 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
2,231,736 |
|
3 |
|
15,382,405 |
|
1 |
| ||
21-25 West 34th Street - 50% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
30,100 |
|
8 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
6,684,456 |
|
14 |
|
23,349,965 |
|
1 |
| ||
27-29 West 34th Street - 50% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
15,600 |
|
4 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
4,636,224 |
|
10 |
|
47,985,725 |
|
2 |
| ||
717 Fifth Avenue - 10.92% |
|
Midtown/Plaza District |
|
Fee Interest |
|
1 |
|
119,550 |
|
31 |
|
89.4 |
|
89.4 |
|
89.4 |
|
89.4 |
|
79.4 |
|
34,255,116 |
|
16 |
|
279,966,857 |
|
7 |
| ||
Williamsburg Terrace |
|
Brooklyn, NY |
|
Fee Interest |
|
1 |
|
52,000 |
|
13 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
1,582,560 |
|
7 |
|
16,357,696 |
|
3 |
| ||
Subtotal/Weighted Average |
|
6 |
|
264,276 |
|
68 |
% |
86.6 |
% |
86.6 |
% |
86.6 |
% |
86.6 |
% |
82.1 |
% |
$ |
51,391,994 |
|
54 |
% |
$ |
390,533,474 |
|
16 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Non Same Store Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
19-21 East 65th Street - 80% |
|
Plaza District |
|
Leasehold Interest |
|
2 |
|
23,610 |
|
6 |
|
100.0 |
|
100.0 |
|
100.0 |
|
|
|
|
|
1,440,671 |
|
5 |
|
7,482,617 |
|
7 |
| ||
44 West 55th Street - 80% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
8,557 |
|
2 |
|
37.6 |
|
56.4 |
|
56.4 |
|
|
|
|
|
231,000 |
|
1 |
|
4,744,770 |
|
2 |
| ||
724 Fifth Avenue - 50% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
65,010 |
|
17 |
|
84.7 |
|
91.6 |
|
92.9 |
|
|
|
|
|
12,263,640 |
|
26 |
|
223,700,263 |
|
8 |
| ||
752 Madison Avenue - 80% |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
21,124 |
|
5 |
|
100.0 |
|
100.0 |
|
100.0 |
|
|
|
|
|
3,179,868 |
|
11 |
|
7,131,361 |
|
1 |
| ||
762 Madison Avenue - 80% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
6,109 |
|
2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
|
|
|
|
1,284,756 |
|
4 |
|
16,625,566 |
|
5 |
| ||
Subtotal/Weighted Average |
|
6 |
|
124,410 |
|
32 |
% |
87.7 |
% |
92.6 |
% |
93.3 |
% |
0.0 |
% |
0.0 |
% |
$ |
18,399,935 |
|
46 |
% |
$ |
259,684,577 |
|
23 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total / Weighted Average Retail Properties |
|
12 |
|
388,686 |
|
100 |
% |
87.0 |
% |
88.5 |
% |
88.7 |
% |
86.6 |
% |
82.1 |
% |
$ |
69,791,929 |
|
100 |
% |
$ |
650,218,051 |
|
39 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
125 Chubb Way |
|
Lyndhurst, NJ |
|
Fee Interest |
|
1 |
|
278,000 |
|
11 |
|
57.1 |
|
57.1 |
|
57.1 |
|
32.1 |
|
32.1 |
|
3,473,071 |
|
9 |
|
54,764,439 |
|
4 |
| ||
150 Grand Street |
|
White Plains, NY |
|
Fee Interest |
|
1 |
|
85,000 |
|
3 |
|
33.0 |
|
33.0 |
|
26.4 |
|
26.0 |
|
18.3 |
|
671,400 |
|
2 |
|
16,786,963 |
|
16 |
| ||
7 Renaissance Square - 50% |
|
White Plains, NY |
|
Fee Interest |
|
1 |
|
65,641 |
|
3 |
|
8.1 |
|
8.1 |
|
|
|
|
|
|
|
176,004 |
|
0 |
|
5,598,438 |
|
1 |
| ||
180-182 Broadway - 25.5% |
|
Cast Iron / Soho |
|
Fee Interest |
|
2 |
|
156,086 |
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
99,896,466 |
|
|
| ||
33 Beekman Street - 45.9% |
|
Downtown |
|
Fee Interest |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,932,219 |
|
|
| ||
7 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
36,800 |
|
1 |
|
10.8 |
|
10.8 |
|
10.8 |
|
10.8 |
|
10.8 |
|
313,536 |
|
1 |
|
9,315,978 |
|
1 |
| ||
3 Columbus Circle - 48.9% |
|
Columbus Circle |
|
Fee Interest |
|
1 |
|
530,981 |
|
21 |
|
28.3 |
|
14.4 |
|
15.7 |
|
16.8 |
|
19.7 |
|
13,006,810 |
|
16 |
|
416,201,605 |
|
17 |
| ||
280 Park Avenue - 49.5% |
|
Park Avenue |
|
Fee Interest |
|
1 |
|
1,219,158 |
|
48 |
|
55.9 |
|
54.0 |
|
55.1 |
|
74.5 |
|
78.2 |
|
58,387,824 |
|
73 |
|
1,021,662,301 |
|
30 |
| ||
635 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
1 |
|
104,000 |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83,551,734 |
|
|
| ||
747 Madison Avenue - 33.33% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
10,000 |
|
0 |
|
|
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
|
|
|
|
69,418,118 |
|
|
| ||
1552-1560 Broadway - 50% |
|
Times Square |
|
Fee Interest |
|
2 |
|
35,897 |
|
1 |
|
23.3 |
|
59.7 |
|
59.7 |
|
59.7 |
|
59.7 |
|
|
|
|
|
158,254,845 |
|
1 |
| ||
Total / Weighted Average Development Properties |
|
13 |
|
2,521,563 |
|
100 |
|
41.1 |
% |
38.2 |
% |
38.5 |
% |
45.4 |
% |
47.5 |
% |
$ |
76,028,645 |
|
100 |
% |
$ |
1,967,383,106 |
|
70 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Same Store Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2 Herald Square (1) |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
354,400 |
|
37 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
11,250,000 |
|
42 |
|
229,336,692 |
|
|
| ||
885 Third Avenue (1) |
|
Midtown/Plaza District |
|
Fee Interest |
|
1 |
|
607,000 |
|
63 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
15,850,000 |
|
58 |
|
329,943,115 |
|
|
| ||
Total / Weighted Average Land |
|
2 |
|
961,400 |
|
100 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
$ |
27,100,000 |
|
100 |
% |
$ |
559,279,807 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
West Coast |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
West Coast Office Portfolio - 27.63% |
|
|
|
Fee Interest |
|
59 |
|
4,473,603 |
|
100 |
|
76.3 |
|
|
|
|
|
|
|
|
|
94,146,415 |
|
100 |
|
855,103,924 |
|
|
| ||
Total / Weighted Average California Properties |
|
59 |
|
4,473,603 |
|
100 |
% |
76.3 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
$ |
94,146,415 |
|
100 |
% |
$ |
855,103,924 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Residential Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# of |
|
Useable |
|
|
|
Occupancy (%) |
|
Average Monthly |
|
Annualized |
|
Gross Total |
|
|
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Total Units |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Dec-11 |
|
Sep-11 |
|
Rent Per Unit ($s) |
|
Cash Rent ($s) |
|
Book Value |
|
|
| |||
400 East 57th Street - 80% |
|
Upper East Side |
|
Fee Interest |
|
1 |
|
290,482 |
|
260 |
|
95.4 |
|
96.9 |
|
95.0 |
|
|
|
|
|
2,632 |
|
9,278,601 |
|
111,829,205 |
|
|
| |||
400 East 58th Street - 80% |
|
Upper East Side |
|
Fee Interest |
|
1 |
|
140,000 |
|
125 |
|
97.6 |
|
94.4 |
|
96.0 |
|
|
|
|
|
2,851 |
|
4,654,251 |
|
49,091,238 |
|
|
| |||
Total / Weighted Average Residential Properties |
|
2 |
|
430,482 |
|
385 |
|
96.1 |
% |
96.1 |
% |
95.3 |
% |
|
|
|
|
$ |
2,703 |
|
$ |
13,932,852 |
|
$ |
160,920,443 |
|
|
| ||||
(1) Subject to long-term, third party net operating leases.
SELECTED PROPERTY DATA
Manhattan Properties - Reckson Portfolio |
|
|
|
|
|
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Cash Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Dec-11 |
|
Sep-11 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
333 West 34th Street |
|
Penn Station |
|
Fee Interest |
|
345,400 |
|
4 |
|
90.2 |
|
90.2 |
|
90.2 |
|
90.2 |
|
90.2 |
|
13,169,316 |
|
4 |
|
4 |
|
3 |
| |
461 Fifth Avenue |
|
Midtown |
|
Leasehold Interest |
|
200,000 |
|
2 |
|
95.9 |
|
98.8 |
|
98.8 |
|
98.8 |
|
98.8 |
|
14,912,676 |
|
5 |
|
4 |
|
15 |
| |
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
941,000 |
|
10 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
33,469,320 |
|
10 |
|
9 |
|
11 |
| |
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
780,000 |
|
8 |
|
98.0 |
|
97.9 |
|
97.9 |
|
97.1 |
|
97.1 |
|
41,362,476 |
|
13 |
|
11 |
|
32 |
| |
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
692,000 |
|
8 |
|
86.0 |
|
85.5 |
|
86.4 |
|
86.4 |
|
86.4 |
|
37,074,828 |
|
12 |
|
10 |
|
37 |
| |
919 Third Avenue |
|
Grand Central North |
|
Fee Interest (1) |
|
1,454,000 |
|
16 |
|
96.9 |
|
96.9 |
|
96.9 |
|
99.9 |
|
99.9 |
|
85,499,448 |
|
|
|
12 |
|
12 |
| |
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1,062,000 |
|
12 |
|
95.2 |
|
95.2 |
|
99.9 |
|
99.9 |
|
99.9 |
|
73,248,168 |
|
23 |
|
20 |
|
18 |
| |
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
562,000 |
|
6 |
|
94.8 |
|
97.8 |
|
97.8 |
|
90.0 |
|
91.5 |
|
34,923,348 |
|
11 |
|
9 |
|
38 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal / Weighted Average |
|
|
|
6,036,400 |
|
66 |
% |
95.3 |
% |
95.6 |
% |
96.5 |
% |
96.4 |
% |
96.5 |
% |
$ |
333,659,580 |
|
77 |
% |
79 |
% |
166 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
304 Park Avenue South |
|
Midtown South |
|
Fee Interest |
|
215,000 |
|
2 |
|
95.8 |
|
95.8 |
|
|
|
|
|
|
|
10,326,468 |
|
3 |
|
3 |
|
17 |
| |
641 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
163,000 |
|
2 |
|
92.1 |
|
|
|
|
|
|
|
|
|
|
7,480,008 |
|
2 |
|
2 |
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal / Weighted Average |
|
|
|
378,000 |
|
4 |
% |
94.2 |
% |
95.8 |
% |
|
|
|
|
|
|
$ |
17,806,476 |
|
6 |
% |
5 |
% |
25 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Grand Total / Weighted Average |
|
|
|
6,414,400 |
|
70 |
% |
95.2 |
% |
95.6 |
% |
96.5 |
% |
96.4 |
% |
96.5 |
% |
$ |
351,466,056 |
|
83 |
% |
|
|
191 |
| ||
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
309,571,326 |
|
|
|
83 |
% |
|
| ||
| ||||||||||||||||||||||||||||
Suburban Properties - Reckson Portfolio | ||||||||||||||||||||||||||||
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
1100 King Street - 1 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
74.9 |
|
74.9 |
|
74.9 |
|
74.9 |
|
74.9 |
|
1,628,796 |
|
1 |
|
0 |
|
1 |
| |
1100 King Street - 2 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
47.0 |
|
80.3 |
|
80.3 |
|
80.3 |
|
80.3 |
|
760,920 |
|
0 |
|
0 |
|
2 |
| |
1100 King Street - 3 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
70.8 |
|
78.7 |
|
78.7 |
|
80.1 |
|
80.1 |
|
1,713,132 |
|
1 |
|
0 |
|
3 |
| |
1100 King Street - 4 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
59.4 |
|
59.4 |
|
59.4 |
|
59.4 |
|
59.4 |
|
1,571,868 |
|
0 |
|
0 |
|
7 |
| |
1100 King Street - 5 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
79.2 |
|
79.2 |
|
79.2 |
|
79.2 |
|
79.9 |
|
1,891,368 |
|
1 |
|
1 |
|
7 |
| |
1100 King Street - 6 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
78.2 |
|
78.2 |
|
78.2 |
|
78.2 |
|
78.2 |
|
2,440,584 |
|
1 |
|
1 |
|
3 |
| |
520 White Plains Road |
|
Tarrytown, Westchester |
|
Fee Interest |
|
180,000 |
|
2 |
|
72.5 |
|
72.5 |
|
73.6 |
|
73.6 |
|
73.6 |
|
3,641,076 |
|
1 |
|
1 |
|
8 |
| |
115-117 Stevens Avenue |
|
Valhalla, Westchester |
|
Fee Interest |
|
178,000 |
|
2 |
|
86.0 |
|
86.0 |
|
85.5 |
|
85.5 |
|
84.9 |
|
3,142,836 |
|
1 |
|
1 |
|
13 |
| |
100 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
250,000 |
|
3 |
|
70.7 |
|
69.5 |
|
69.5 |
|
61.2 |
|
61.2 |
|
4,047,312 |
|
1 |
|
1 |
|
10 |
| |
200 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
245,000 |
|
3 |
|
87.5 |
|
87.5 |
|
87.5 |
|
87.5 |
|
87.5 |
|
5,183,520 |
|
2 |
|
1 |
|
7 |
| |
500 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
228,000 |
|
2 |
|
76.9 |
|
76.9 |
|
76.9 |
|
78.1 |
|
76.2 |
|
3,937,812 |
|
1 |
|
1 |
|
6 |
| |
140 Grand Street |
|
White Plains, Westchester |
|
Fee Interest |
|
130,100 |
|
1 |
|
95.3 |
|
95.3 |
|
95.3 |
|
93.6 |
|
95.3 |
|
4,109,340 |
|
1 |
|
1 |
|
12 |
| |
360 Hamilton Avenue |
|
White Plains, Westchester |
|
Fee Interest |
|
384,000 |
|
4 |
|
94.3 |
|
94.3 |
|
94.3 |
|
94.3 |
|
94.3 |
|
13,263,252 |
|
4 |
|
4 |
|
16 |
| |
680 Washington Avenue |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
133,000 |
|
1 |
|
74.6 |
|
88.5 |
|
88.5 |
|
88.5 |
|
88.5 |
|
4,050,324 |
|
|
|
1 |
|
7 |
| |
750 Washington Avenue |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
192,000 |
|
2 |
|
93.6 |
|
93.6 |
|
93.6 |
|
93.6 |
|
93.6 |
|
7,270,332 |
|
|
|
1 |
|
9 |
| |
1055 Washington Avenue |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
182,000 |
|
2 |
|
78.7 |
|
79.7 |
|
81.0 |
|
84.5 |
|
87.7 |
|
5,504,772 |
|
2 |
|
1 |
|
18 |
| |
1010 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest |
|
143,400 |
|
2 |
|
60.9 |
|
53.6 |
|
51.5 |
|
53.3 |
|
47.7 |
|
2,799,276 |
|
1 |
|
1 |
|
17 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Consolidated Properties |
|
|
|
2,785,500 |
|
30 |
% |
79.5 |
% |
81.1 |
% |
81.1 |
% |
80.7 |
% |
80.6 |
% |
$ |
66,956,520 |
|
17 |
% |
17 |
% |
146 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Grand Total / Weighted Average |
|
|
|
|
|
2,785,500 |
|
30 |
% |
79.5 |
% |
81.1 |
% |
81.1 |
% |
80.7 |
% |
80.6 |
% |
$ |
66,956,520 |
|
|
|
|
|
146 |
|
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
61,409,399 |
|
|
|
17 |
% |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Reckson Portfolio Grand Total |
|
|
|
|
|
9,199,900 |
|
100 |
% |
90.4 |
% |
91.1 |
% |
91.6 |
% |
91.4 |
% |
91.5 |
% |
$ |
418,422,576 |
|
|
|
|
|
337 |
|
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
370,980,725 |
|
100 |
% |
100 |
% |
|
|
(1) SL Green holds a 51% interest in this consolidated joint venture asset.
Development Properties - Reckson Portfolio
|
|
|
|
|
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Gross Total |
|
Total |
| ||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Dec-11 |
|
Sep-11 |
|
Cash Rent ($s) |
|
Book Value |
|
Tenants |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
635 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
104,000 |
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
83,551,734 |
|
|
| ||
Total Development Properties |
|
|
|
|
|
104,000 |
|
100 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
$ |
|
|
$ |
83,551,734 |
|
|
|
LARGEST TENANTS BY SQUARE FEET LEASED
Manhattan and Suburban Properties |
Tenant Name |
|
Property |
|
Lease |
|
Total |
|
Annualized |
|
PSF |
|
% of |
|
SLG Share of |
|
% of |
|
S&P | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Citigroup, N.A. |
|
388 & 390 Greenwich Street, 485 Lexington Avenue, 750 Third Avenue, 800 Third Avenue, 750 Washington Blvd |
|
Various |
|
3,023,423 |
|
$ |
128,372,063 |
(1) |
$ |
42.46 |
|
9.3 |
% |
$ |
73,048,899 |
|
6.4 |
% |
A- |
Viacom International, Inc. |
|
1515 Broadway |
|
2031 |
|
1,271,881 |
|
79,629,087 |
|
$ |
62.61 |
|
5.8 |
% |
79,629,087 |
|
6.9 |
% |
BBB+ | ||
Credit Suisse Securities (USA), Inc. |
|
1 Madison Avenue & 280 Park Avenue |
|
2014 & 2020 |
|
1,238,829 |
|
72,454,297 |
|
$ |
58.49 |
|
5.2 |
% |
69,040,773 |
|
6.0 |
% |
A+ | ||
AIG Employee Services, Inc. |
|
180 Maiden Lane |
|
2014 |
|
803,222 |
|
41,687,758 |
|
$ |
51.90 |
|
3.0 |
% |
20,810,529 |
|
1.8 |
% |
A- | ||
Random House, Inc. |
|
1745 Broadway |
|
2018 & 2023 |
|
644,598 |
|
34,739,509 |
|
$ |
53.89 |
|
2.5 |
% |
11,206,966 |
|
1.0 |
% |
BBB+ | ||
Debevoise & Plimpton, LLP |
|
919 Third Avenue |
|
2021 |
|
619,353 |
|
41,027,800 |
|
$ |
66.24 |
|
3.0 |
% |
20,924,178 |
|
1.8 |
% |
| ||
Omnicom Group, Inc. |
|
220 East 42nd Street & 420 Lexington Avenue |
|
2017 |
|
494,476 |
|
21,367,205 |
|
$ |
43.21 |
|
1.5 |
% |
21,367,205 |
|
1.9 |
% |
BBB+ | ||
The City of New York |
|
16 Court Street & 100 Church Street |
|
2012, 2014, 2017 & 2034 |
|
341,903 |
|
14,209,952 |
|
$ |
41.56 |
|
1.0 |
% |
13,271,308 |
|
1.2 |
% |
| ||
Advance Magazine Group, Fairchild Publications |
|
750 Third Avenue & 485 Lexington Avenue |
|
2021 |
|
339,195 |
|
15,055,290 |
|
$ |
44.39 |
|
1.1 |
% |
15,055,290 |
|
1.3 |
% |
| ||
Ralph Lauren Corporation |
|
625 Madison Avenue |
|
2019 |
|
330,486 |
|
21,911,971 |
|
$ |
66.30 |
|
1.6 |
% |
21,911,971 |
|
1.9 |
% |
A- | ||
Harper Collins Publishers LLC |
|
1350 Avenue of the Americas & 10 East 53rd Street |
|
2014 & 2020 |
|
289,534 |
|
15,891,444 |
|
$ |
54.89 |
|
1.1 |
% |
10,288,529 |
|
0.9 |
% |
| ||
C.B.S. Broadcasting, Inc. |
|
555 West 57th Street |
|
2023 |
|
282,385 |
|
10,613,809 |
|
$ |
37.59 |
|
0.8 |
% |
10,613,809 |
|
0.9 |
% |
BBB | ||
Schulte, Roth & Zabel LLP |
|
919 Third Avenue |
|
2021 |
|
263,186 |
|
16,015,760 |
|
$ |
60.85 |
|
1.2 |
% |
8,168,038 |
|
0.7 |
% |
| ||
The Metropolitan Transportation Authority |
|
333 West 34th Street & 420 Lexington Avenue |
|
2016 & 2021 |
|
242,663 |
|
8,791,937 |
|
$ |
36.23 |
|
0.6 |
% |
8,791,937 |
|
0.8 |
% |
| ||
New York Presbyterian Hospital |
|
673 First Avenue |
|
2021 |
|
232,772 |
|
10,329,276 |
|
$ |
44.38 |
|
0.7 |
% |
10,329,276 |
|
0.9 |
% |
| ||
HF Management Services LLC |
|
100 Church Street |
|
2032 |
|
230,394 |
|
6,951,072 |
|
$ |
30.17 |
|
0.5 |
% |
6,951,072 |
|
0.6 |
% |
| ||
BMW of Manhattan |
|
555 West 57th Street |
|
2022 |
|
227,782 |
|
5,841,416 |
|
$ |
25.64 |
|
0.4 |
% |
5,841,416 |
|
0.5 |
% |
| ||
Stroock, Stroock & Lavan LLP |
|
180 Maiden Lane |
|
2023 |
|
223,434 |
|
9,964,354 |
|
$ |
44.60 |
|
0.7 |
% |
4,974,205 |
|
0.4 |
% |
| ||
The Travelers Indemnity Company |
|
485 Lexington Avenue & 2 Jericho Plaza |
|
2015 & 2016 |
|
213,456 |
|
10,735,682 |
|
$ |
50.29 |
|
0.8 |
% |
9,664,951 |
|
0.8 |
% |
AA | ||
The City University of New York - CUNY |
|
555 West 57th Street & 16 Court Street |
|
2012, 2015 & 2030 |
|
207,136 |
|
7,722,132 |
|
$ |
37.28 |
|
0.6 |
% |
7,089,424 |
|
0.6 |
% |
| ||
Verizon |
|
120 West 45th Street, 1100 King Street Bldg 1, 1 Landmark Square, 2 Landmark Square & 500 Summit Lake Drive |
|
Various |
|
204,076 |
|
5,649,471 |
|
$ |
27.68 |
|
0.9 |
% |
5,649,471 |
|
1.1 |
% |
A- | ||
Amerada Hess Corp. |
|
1185 Avenue of the Americas |
|
2027 |
|
181,569 |
|
11,990,366 |
|
$ |
66.04 |
|
0.9 |
% |
11,990,366 |
|
1.0 |
% |
BBB | ||
Fuji Color Processing Inc. |
|
200 Summit Lake Drive |
|
2019 |
|
165,880 |
|
5,236,262 |
|
$ |
31.57 |
|
0.4 |
% |
5,236,262 |
|
0.5 |
% |
AA- | ||
King & Spalding |
|
1185 Avenue of the Americas |
|
2025 |
|
162,243 |
|
9,772,247 |
|
$ |
60.23 |
|
0.7 |
% |
9,772,247 |
|
0.9 |
% |
| ||
United Nations |
|
220 East 42nd Street |
|
2014, 2017, 2021 & 2022 |
|
162,146 |
|
7,370,071 |
|
$ |
45.45 |
|
0.5 |
% |
7,370,071 |
|
0.6 |
% |
| ||
News America Incorporated |
|
1185 Avenue of the Americas |
|
2020 |
|
161,722 |
|
13,389,897 |
|
$ |
82.80 |
|
1.0 |
% |
13,389,897 |
|
1.2 |
% |
BBB+ | ||
New York Hospitals Center/Mount Sinai |
|
625 Madison Avenue & 673 First Avenue |
|
2016, 2021 & 2026 |
|
156,265 |
|
7,807,627 |
|
$ |
49.96 |
|
0.6 |
% |
7,807,627 |
|
0.7 |
% |
| ||
National Hockey League |
|
1185 Avenue of the Americas |
|
2022 |
|
148,217 |
|
11,438,195 |
|
$ |
77.17 |
|
0.8 |
% |
11,438,195 |
|
1.0 |
% |
| ||
D.E. Shaw and Company L.P. |
|
120 West 45th Street |
|
2013, 2015 & 2021 |
|
145,964 |
|
9,112,696 |
|
$ |
62.43 |
|
0.7 |
% |
9,112,696 |
|
0.8 |
% |
| ||
Banque National De Paris |
|
919 Third Avenue |
|
2016 |
|
145,834 |
|
9,293,672 |
|
$ |
63.73 |
|
0.7 |
% |
4,739,772 |
|
0.4 |
% |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total |
|
|
|
|
|
13,154,024 |
|
$ |
664,372,319 |
(1) |
$ |
50.51 |
|
48.4 |
% |
$ |
515,485,468 |
|
45.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Portfolio Grand Total |
|
|
|
|
|
29,537,460 |
|
$ |
1,384,754,040 |
(1) |
$ |
46.88 |
|
|
|
$ |
1,146,633,236 |
|
|
|
|
(1) - |
Reflects the net rent of $40.99 PSF for the 388-390 Greenwich Street lease. If this lease were included on a gross basis, Citigroups total PSF annualized rent would be $58.80. |
|
Total PSF annualized rent for the largest tenants would be $54.26 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $48.55. |
(2) - |
Inclusive of the City of New York, which has investment grade rated bonds, 34% of the Companys share of annualized cash rent is derived from investment grade tenants. |
Available Space |
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Escalated |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Vacancy at 6/30/12 |
|
|
|
|
|
1,511,025 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Add: Acquired Vacancies |
|
641 Sixth Avenue |
|
|
|
12,900 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Space which became available during the Quarter (2): |
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
| |
|
|
10 East 53rd Street |
|
1 |
|
8,129 |
|
8,129 |
|
$ |
63.23 |
|
|
|
51 East 42nd Street |
|
4 |
|
14,306 |
|
14,306 |
|
$ |
35.09 |
|
|
|
100 Park Avenue |
|
2 |
|
12,590 |
|
12,790 |
|
$ |
67.99 |
|
|
|
110 East 42nd Street |
|
1 |
|
2,293 |
|
2,293 |
|
$ |
47.43 |
|
|
|
120 West 45th Street |
|
3 |
|
20,106 |
|
20,261 |
|
$ |
57.71 |
|
|
|
304 Park Avenue South |
|
1 |
|
1,150 |
|
1,150 |
|
$ |
49.91 |
|
|
|
317 Madison Avenue |
|
4 |
|
4,197 |
|
5,508 |
|
$ |
43.03 |
|
|
|
331 Madison Avenue |
|
1 |
|
12,400 |
|
12,400 |
|
$ |
35.46 |
|
|
|
420 Lexington Avenue |
|
7 |
|
19,455 |
|
19,019 |
|
$ |
52.00 |
|
|
|
461 Fifth Avenue |
|
1 |
|
6,050 |
|
7,134 |
|
$ |
111.30 |
|
|
|
521 Fifth Avenue |
|
3 |
|
29,325 |
|
28,565 |
|
$ |
56.25 |
|
|
|
625 Madison Avenue |
|
1 |
|
4,000 |
|
4,000 |
|
$ |
61.56 |
|
|
|
800 Third Avenue |
|
1 |
|
3,408 |
|
3,408 |
|
$ |
66.53 |
|
|
|
1350 Avenue of the Americas |
|
3 |
|
19,780 |
|
20,564 |
|
$ |
60.16 |
|
|
|
Total/Weighted Average |
|
33 |
|
157,189 |
|
159,527 |
|
$ |
56.40 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Retail |
|
|
|
|
|
|
|
|
|
|
| |
|
|
100 Park Avenue |
|
1 |
|
13,013 |
|
13,013 |
|
$ |
23.58 |
|
|
|
180 Maiden Lane |
|
1 |
|
1,602 |
|
1,602 |
|
$ |
27.09 |
|
|
|
625 Madison Avenue |
|
1 |
|
3,021 |
|
3,150 |
|
$ |
192.33 |
|
|
|
673 First Avenue |
|
1 |
|
1,018 |
|
1,063 |
|
$ |
42.45 |
|
|
|
711 Third Avenue |
|
1 |
|
6,000 |
|
7,681 |
|
$ |
130.65 |
|
|
|
Total/Weighted Average |
|
5 |
|
24,654 |
|
26,509 |
|
$ |
75.62 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Storage |
|
|
|
|
|
|
|
|
|
|
| |
|
|
100 Park Avenue |
|
1 |
|
882 |
|
882 |
|
$ |
19.44 |
|
|
|
317 Madison Avenue |
|
1 |
|
75 |
|
83 |
|
$ |
22.48 |
|
|
|
420 Lexington Avenue |
|
2 |
|
95 |
|
134 |
|
$ |
31.11 |
|
|
|
461 Fifth Avenue |
|
1 |
|
200 |
|
200 |
|
$ |
45.96 |
|
|
|
1515 Broadway |
|
1 |
|
145 |
|
171 |
|
$ |
35.00 |
|
|
|
Total/Weighted Average |
|
6 |
|
1,397 |
|
1,470 |
|
$ |
26.09 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Space which became available during the Quarter |
|
|
|
|
|
|
|
|
| |
|
|
Office |
|
33 |
|
157,189 |
|
159,527 |
|
$56.40 |
| |
|
|
Retail |
|
5 |
|
24,654 |
|
26,509 |
|
$75.62 |
| |
|
|
Storage |
|
6 |
|
1,397 |
|
1,470 |
|
$26.09 |
| |
|
|
|
|
44 |
|
183,240 |
|
187,506 |
|
$ |
58.88 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Available Space |
|
|
|
1,707,165 |
|
|
|
|
|
(1) Escalated rent is calculated as total annual income less electric charges.
(2) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.
Leasing Activity - Manhattan Operating Properties
|
Activity |
|
Building Address |
|
# of Leases |
|
Term |
|
Useable SF |
|
Rentable SF |
|
New Cash Rent |
|
Prev. Escalated |
|
TI / Rentable |
|
Free Rent # |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Available Space |
|
|
|
|
|
|
|
1,707,165 |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
10 East 53rd Street |
|
1 |
|
2.0 |
|
3,618 |
|
4,109 |
|
$ |
68.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
51 East 42nd Street |
|
4 |
|
2.4 |
|
2,310 |
|
2,889 |
|
$ |
43.30 |
|
$ |
40.64 |
|
$ |
4.72 |
|
0.5 |
|
|
|
100 Park Avenue |
|
2 |
|
9.5 |
|
23,260 |
|
25,232 |
|
$ |
54.02 |
|
$ |
85.44 |
|
$ |
81.79 |
|
4.4 |
|
|
|
110 East 42nd Street |
|
1 |
|
3.1 |
|
2,244 |
|
2,244 |
|
$ |
49.00 |
|
$ |
49.83 |
|
$ |
43.53 |
|
1.0 |
|
|
|
220 East 42nd Street |
|
1 |
|
5.2 |
|
1,076 |
|
2,657 |
|
$ |
52.00 |
|
$ |
61.46 |
|
$ |
78.35 |
|
2.0 |
|
|
|
304 Park Avenue South |
|
1 |
|
0.5 |
|
1,150 |
|
1,527 |
|
$ |
38.76 |
|
$ |
37.59 |
|
$ |
|
|
|
|
|
|
317 Madison Avenue |
|
3 |
|
2.7 |
|
2,359 |
|
2,697 |
|
$ |
43.61 |
|
$ |
43.68 |
|
$ |
|
|
0.6 |
|
|
|
420 Lexington Avenue |
|
11 |
|
6.3 |
|
30,268 |
|
40,232 |
|
$ |
48.12 |
|
$ |
53.25 |
|
$ |
45.35 |
|
1.7 |
|
|
|
485 Lexington Avenue |
|
2 |
|
14.3 |
|
46,429 |
|
48,413 |
|
$ |
45.81 |
|
$ |
50.17 |
|
$ |
71.18 |
|
7.1 |
|
|
|
521 Fifth Avenue |
|
2 |
|
8.8 |
|
15,048 |
|
15,726 |
|
$ |
52.67 |
|
$ |
43.87 |
|
$ |
8.67 |
|
3.9 |
|
|
|
600 Lexington Avenue |
|
3 |
|
10.5 |
|
26,088 |
|
26,534 |
|
$ |
72.18 |
|
$ |
77.11 |
|
$ |
94.28 |
|
4.5 |
|
|
|
800 Third Avenue |
|
2 |
|
9.6 |
|
7,648 |
|
7,648 |
|
$ |
51.46 |
|
$ |
60.08 |
|
$ |
42.58 |
|
9.0 |
|
|
|
810 Seventh Avenue |
|
1 |
|
3.4 |
|
3,612 |
|
3,954 |
|
$ |
33.00 |
|
$ |
|
|
$ |
106.45 |
|
1.0 |
|
|
|
1350 Avenue of the Americas |
|
1 |
|
1.7 |
|
2,961 |
|
3,065 |
|
$ |
59.85 |
|
$ |
|
|
$ |
17.96 |
|
1.0 |
|
|
|
Total/Weighted Average |
|
35 |
|
9.3 |
|
168,071 |
|
186,927 |
|
$ |
52.41 |
|
$ |
54.26 |
|
$ |
59.35 |
|
4.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
100 Park Avenue |
|
1 |
|
15.6 |
|
2,519 |
|
3,615 |
|
$ |
48.41 |
|
$ |
|
|
$ |
|
|
7.0 |
|
|
|
180 Maiden Lane |
|
1 |
|
10.0 |
|
1,602 |
|
1,602 |
|
$ |
29.69 |
|
$ |
27.09 |
|
$ |
|
|
1.0 |
|
|
|
625 Madison Avenue |
|
1 |
|
10.0 |
|
3,021 |
|
3,150 |
|
$ |
745.00 |
|
$ |
192.33 |
|
$ |
|
|
5.0 |
|
|
|
Total/Weighted Average |
|
3 |
|
12.4 |
|
7,142 |
|
8,367 |
|
$ |
307.08 |
|
$ |
136.62 |
|
$ |
|
|
5.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
317 Madison Avenue |
|
1 |
|
3.0 |
|
75 |
|
83 |
|
$ |
22.50 |
|
$ |
22.48 |
|
$ |
|
|
|
|
|
|
420 Lexington Avenue |
|
1 |
|
4.9 |
|
138 |
|
165 |
|
$ |
25.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
461 Fifth Avenue |
|
1 |
|
1.0 |
|
200 |
|
285 |
|
$ |
30.00 |
|
$ |
32.25 |
|
$ |
|
|
|
|
|
|
750 Third Avenue |
|
1 |
|
15.0 |
|
894 |
|
934 |
|
$ |
24.00 |
|
$ |
|
|
$ |
5.62 |
|
|
|
|
|
1515 Broadway |
|
1 |
|
1.0 |
|
145 |
|
171 |
|
$ |
35.00 |
|
$ |
35.00 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
5 |
|
9.5 |
|
1,452 |
|
1,638 |
|
$ |
26.22 |
|
$ |
31.62 |
|
$ |
3.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Office (3) |
|
35 |
|
9.3 |
|
168,071 |
|
186,927 |
|
$ |
52.41 |
|
$ |
54.26 |
|
$ |
59.35 |
|
4.2 |
|
|
|
Retail |
|
3 |
|
12.4 |
|
7,142 |
|
8,367 |
|
$ |
307.08 |
|
$ |
136.62 |
|
$ |
|
|
5.1 |
|
|
|
Storage |
|
5 |
|
9.5 |
|
1,452 |
|
1,638 |
|
$ |
26.22 |
|
$ |
31.62 |
|
$ |
3.20 |
|
|
|
|
|
Total |
|
43 |
|
9.4 |
|
176,665 |
|
196,932 |
|
$ |
63.01 |
|
$ |
58.27 |
|
$ |
56.36 |
|
4.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Available Space as of 9/30/12 |
|
|
|
|
|
1,530,500 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
51 East 42nd Street |
|
2 |
|
4.3 |
|
1,239 |
|
1,490 |
|
$ |
41.32 |
|
$ |
43.34 |
|
$ |
|
|
|
|
|
|
120 West 45th Street |
|
1 |
|
5.2 |
|
4,914 |
|
4,914 |
|
$ |
54.00 |
|
$ |
58.24 |
|
$ |
|
|
2.0 |
|
|
|
304 Park Avenue South |
|
1 |
|
2.5 |
|
2,720 |
|
2,835 |
|
$ |
45.00 |
|
$ |
37.16 |
|
$ |
|
|
|
|
|
|
317 Madison Avenue |
|
3 |
|
2.3 |
|
9,015 |
|
10,958 |
|
$ |
42.72 |
|
$ |
49.26 |
|
$ |
|
|
0.3 |
|
|
|
420 Lexington Avenue |
|
3 |
|
4.4 |
|
6,713 |
|
8,213 |
|
$ |
46.64 |
|
$ |
43.32 |
|
$ |
37.93 |
|
0.9 |
|
|
|
Total/Weighted Average |
|
10 |
|
3.6 |
|
24,601 |
|
28,410 |
|
$ |
45.96 |
|
$ |
47.58 |
|
$ |
10.97 |
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
810 Seventh Avenue |
|
1 |
|
3.0 |
|
2,162 |
|
2,160 |
|
$ |
225.00 |
|
$ |
165.04 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
1 |
|
3.0 |
|
2,162 |
|
2,160 |
|
$ |
225.00 |
|
$ |
165.04 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
420 Lexington Avenue |
|
1 |
|
2.0 |
|
200 |
|
226 |
|
$ |
26.50 |
|
28.04 |
|
$ |
|
|
|
| |
|
|
Total/Weighted Average |
|
1 |
|
2.0 |
|
200 |
|
226 |
|
$ |
26.50 |
|
$ |
28.04 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Early Renewals Office |
|
10 |
|
3.6 |
|
24,601 |
|
28,410 |
|
$ |
45.96 |
|
$ |
47.58 |
|
$ |
10.97 |
|
0.7 |
|
|
|
Early Renewals Retail |
|
1 |
|
3.0 |
|
2,162 |
|
2,160 |
|
$ |
225.00 |
|
$ |
165.04 |
|
$ |
|
|
|
|
|
|
Early Renewals Storage |
|
1 |
|
2.0 |
|
200 |
|
226 |
|
$ |
26.50 |
|
$ |
28.04 |
|
$ |
|
|
|
|
|
|
Total |
|
12 |
|
3.5 |
|
26,963 |
|
30,796 |
|
$ |
58.37 |
|
$ |
55.67 |
|
$ |
10.12 |
|
0.7 |
|
(1) Annual initial base rent.
(2) Escalated rent is calculated as total annual income less electric charges.
(3) Average starting office rent excluding new tenants replacing vacancies is $49.61/rsf for 89,403 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $48.73/rsf for 117,813 rentable SF.
Leasing Activity - Suburban Operating Properties |
|
| |
Available Space | |
|
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Escalated |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Vacancy at 6/30/12 |
|
|
|
1,045,666 |
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |
Space which became available during the Quarter (2): |
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
| |
|
|
1100 King Street - 2 Intl Drive |
|
1 |
|
30,000 |
|
22,798 |
|
$ |
28.80 |
|
|
|
1100 King Street - 4 Intl Drive |
|
1 |
|
4,551 |
|
4,551 |
|
$ |
31.14 |
|
|
|
140 Grand Street |
|
1 |
|
12,670 |
|
12,670 |
|
$ |
36.19 |
|
|
|
1 Landmark Square |
|
1 |
|
8,000 |
|
8,000 |
|
$ |
34.50 |
|
|
|
300 Main Street |
|
2 |
|
5,891 |
|
5,900 |
|
$ |
27.23 |
|
|
|
680 Washington Boulevard |
|
1 |
|
17,985 |
|
17,985 |
|
$ |
39.52 |
|
|
|
1055 Washington Boulevard |
|
3 |
|
12,634 |
|
12,634 |
|
$ |
32.89 |
|
|
|
The Meadows |
|
2 |
|
16,390 |
|
16,390 |
|
$ |
30.20 |
|
|
|
Jericho Plaza |
|
4 |
|
50,908 |
|
50,908 |
|
$ |
29.95 |
|
|
|
16 Court Street |
|
4 |
|
6,635 |
|
6,809 |
|
$ |
42.07 |
|
|
|
Total/Weighted Average |
|
20 |
|
172,764 |
|
165,045 |
|
$ |
32.21 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Storage |
|
|
|
|
|
|
|
|
|
|
| |
|
|
680 Washington Boulevard |
|
1 |
|
460 |
|
460 |
|
$ |
12.00 |
|
|
|
1055 Washington Boulevard |
|
1 |
|
561 |
|
561 |
|
$ |
12.00 |
|
|
|
Jericho Plaza |
|
3 |
|
2,393 |
|
2,393 |
|
$ |
8.03 |
|
|
|
Total/Weighted Average |
|
5 |
|
3,414 |
|
3,414 |
|
$ |
9.22 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Space which became available during the Quarter |
|
|
|
|
|
|
|
|
| |
|
|
Office |
|
20 |
|
172,764 |
|
165,045 |
|
$ |
32.21 |
|
|
|
Storage |
|
5 |
|
3,414 |
|
3,414 |
|
$ |
9.22 |
|
|
|
|
|
25 |
|
176,178 |
|
168,459 |
|
$ |
31.75 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Available Space |
|
|
|
1,221,844 |
|
|
|
|
|
(1) Escalated rent is calculated as total annual income less electric charges.
(2) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.
Leasing Activity - Suburban Operating Properties |
|
| |
Leased Space | |
|
Activity |
|
Building Address |
|
# of Leases |
|
Term |
|
Useable SF |
|
Rentable SF |
|
New Cash Rent |
|
Prev. Escalated |
|
TI / Rentable |
|
Free Rent # |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Available Space |
|
|
|
|
|
|
|
1,221,844 |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
1100 King Street - 4 Intl Drive |
|
1 |
|
1.0 |
|
4,551 |
|
4,551 |
|
$ |
31.14 |
|
$ |
31.14 |
|
$ |
|
|
|
|
|
|
100 Summit Lake Drive |
|
1 |
|
5.5 |
|
3,045 |
|
3,045 |
|
$ |
26.00 |
|
$ |
|
|
$ |
47.50 |
|
6.0 |
|
|
|
140 Grand Street |
|
1 |
|
10.0 |
|
12,670 |
|
12,670 |
|
$ |
36.19 |
|
$ |
36.19 |
|
$ |
10.00 |
|
|
|
|
|
1 Landmark Square |
|
2 |
|
5.0 |
|
4,866 |
|
4,866 |
|
$ |
40.39 |
|
$ |
28.48 |
|
$ |
51.22 |
|
1.0 |
|
|
|
300 Main Street |
|
3 |
|
6.1 |
|
7,730 |
|
7,730 |
|
$ |
25.18 |
|
$ |
|
|
$ |
12.42 |
|
5.1 |
|
|
|
1010 Washington Boulevard |
|
1 |
|
5.6 |
|
10,608 |
|
10,387 |
|
$ |
32.00 |
|
$ |
|
|
$ |
12.45 |
|
3.7 |
|
|
|
1055 Washington Boulevard |
|
2 |
|
6.3 |
|
10,665 |
|
10,665 |
|
$ |
28.33 |
|
$ |
32.18 |
|
$ |
9.56 |
|
1.2 |
|
|
|
500 West Putnam Avenue |
|
2 |
|
10.4 |
|
4,634 |
|
4,634 |
|
$ |
40.00 |
|
$ |
|
|
$ |
22.89 |
|
5.4 |
|
|
|
The Meadows |
|
4 |
|
4.8 |
|
24,165 |
|
24,165 |
|
$ |
24.13 |
|
$ |
30.32 |
|
$ |
11.39 |
|
2.5 |
|
|
|
Jericho Plaza |
|
3 |
|
4.7 |
|
26,499 |
|
27,681 |
|
$ |
31.87 |
|
$ |
31.31 |
|
$ |
23.70 |
|
2.1 |
|
|
|
16 Court Street |
|
4 |
|
4.4 |
|
14,655 |
|
17,093 |
|
$ |
28.57 |
|
$ |
38.39 |
|
$ |
|
|
5.1 |
|
|
|
Total/Weighted Average |
|
24 |
|
5.6 |
|
124,088 |
|
127,487 |
|
$ |
30.15 |
|
$ |
32.26 |
|
$ |
14.79 |
|
2.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
1055 Washington Boulevard |
|
1 |
|
7.0 |
|
561 |
|
561 |
|
$ |
12.00 |
|
$ |
12.00 |
|
$ |
|
|
|
|
|
|
Jericho Plaza |
|
3 |
|
4.1 |
|
1,080 |
|
1,080 |
|
$ |
17.90 |
|
$ |
10.09 |
|
$ |
|
|
1.3 |
|
|
|
Total/Weighted Average |
|
4 |
|
5.1 |
|
1,641 |
|
1,641 |
|
$ |
15.89 |
|
$ |
10.74 |
|
$ |
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Office (3) |
|
24 |
|
5.6 |
|
124,088 |
|
127,487 |
|
$ |
30.15 |
|
$ |
32.26 |
|
$ |
14.79 |
|
2.7 |
|
|
|
Storage |
|
4 |
|
5.1 |
|
1,641 |
|
1,641 |
|
$ |
15.89 |
|
$ |
10.74 |
|
$ |
|
|
0.9 |
|
|
|
Total |
|
28 |
|
5.6 |
|
125,729 |
|
129,128 |
|
$ |
29.97 |
|
$ |
31.80 |
|
$ |
14.60 |
|
2.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Available Space as of 9/30/12 |
|
|
|
|
|
1,096,115 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
360 Hamilton Avenue |
|
1 |
|
5.3 |
|
2,650 |
|
2,650 |
|
$ |
35.00 |
|
$ |
43.49 |
|
$ |
8.00 |
|
4.0 |
|
|
|
1 Landmark Square |
|
1 |
|
1.0 |
|
4,600 |
|
4,600 |
|
$ |
32.25 |
|
$ |
29.65 |
|
$ |
5.00 |
|
|
|
|
|
Total/Weighted Average |
|
2 |
|
2.6 |
|
7,250 |
|
7,250 |
|
$ |
33.26 |
|
$ |
34.71 |
|
$ |
6.10 |
|
1.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Early Renewals Office |
|
2 |
|
2.6 |
|
7,250 |
|
7,250 |
|
$ |
33.26 |
|
$ |
34.71 |
|
$ |
6.10 |
|
1.5 |
|
|
|
Total |
|
2 |
|
2.6 |
|
7,250 |
|
7,250 |
|
$ |
33.26 |
|
$ |
34.71 |
|
$ |
6.10 |
|
1.5 |
|
(1) Annual initial base rent.
(2) Escalated Rent is calculated as total annual income less electric charges.
(3) Average starting office rent excluding new tenants replacing vacancies is $31.76/rsf for 74,489 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $31.89/rsf for 81,739 rentable SF.
ANNUAL LEASE EXPIRATIONS - Manhattan Operating Properties
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
| ||||||||||||||||||||||||||
Year of Lease Expiration |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Cash |
|
Current |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Cash |
|
Current |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
In 1st Quarter 2012 (1) |
|
4 |
|
20,285 |
|
0.11 |
% |
$ |
1,070,172 |
|
$ |
52.76 |
|
$ |
63.26 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
In 2nd Quarter 2012 (1) |
|
2 |
|
4,342 |
|
0.02 |
% |
$ |
197,916 |
|
$ |
45.58 |
|
$ |
46.59 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
In 3rd Quarter 2012 (1) |
|
4 |
|
5,124 |
|
0.03 |
% |
$ |
248,664 |
|
$ |
48.53 |
|
$ |
50.00 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
In 4th Quarter 2012 |
|
30 |
|
238,700 |
|
1.33 |
% |
$ |
11,351,460 |
|
$ |
47.56 |
|
$ |
54.67 |
|
6 |
|
52,860 |
|
1.03 |
% |
$ |
3,497,220 |
|
$ |
66.16 |
|
$ |
69.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2012 |
|
40 |
|
268,451 |
|
1.50 |
% |
$ |
12,868,212 |
|
$ |
47.94 |
|
$ |
55.10 |
|
6 |
|
52,860 |
|
1.03 |
% |
$ |
3,497,220 |
|
$ |
66.16 |
|
$ |
69.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2013 |
|
25 |
|
130,666 |
|
0.73 |
% |
$ |
8,764,656 |
|
$ |
67.08 |
|
$ |
64.54 |
|
1 |
|
152 |
|
0.00 |
% |
$ |
22,524 |
|
$ |
148.18 |
|
$ |
150.00 |
|
2nd Quarter 2013 |
|
39 |
|
339,274 |
|
1.89 |
% |
$ |
23,262,972 |
|
$ |
68.57 |
|
$ |
72.44 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
3rd Quarter 2013 |
|
45 |
|
242,508 |
|
1.35 |
% |
$ |
12,993,996 |
|
$ |
53.58 |
|
$ |
58.23 |
|
1 |
|
120 |
|
0.00 |
% |
$ |
3,276 |
|
$ |
27.30 |
|
$ |
30.00 |
|
4th Quarter 2013 |
|
32 |
|
314,667 |
|
1.76 |
% |
$ |
18,607,776 |
|
$ |
59.13 |
|
$ |
65.76 |
|
2 |
|
45,510 |
|
0.88 |
% |
$ |
2,139,132 |
|
$ |
47.00 |
|
$ |
68.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2013 |
|
141 |
|
1,027,115 |
|
5.73 |
% |
$ |
63,629,400 |
|
$ |
61.95 |
|
$ |
66.03 |
|
4 |
|
45,782 |
|
0.89 |
% |
$ |
2,164,932 |
|
$ |
47.29 |
|
$ |
69.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2014 |
|
127 |
|
1,779,525 |
|
9.93 |
% |
$ |
97,314,600 |
|
$ |
54.69 |
|
$ |
63.47 |
|
18 |
|
320,038 |
|
6.21 |
% |
$ |
18,708,624 |
|
$ |
58.46 |
|
$ |
72.63 |
|
2015 |
|
128 |
|
821,227 |
|
4.58 |
% |
$ |
41,896,357 |
|
$ |
51.02 |
|
$ |
56.38 |
|
18 |
|
155,564 |
|
3.02 |
% |
$ |
8,916,060 |
|
$ |
57.31 |
|
$ |
65.77 |
|
2016 |
|
87 |
|
1,214,620 |
|
6.77 |
% |
$ |
67,434,830 |
|
$ |
55.52 |
|
$ |
64.84 |
|
15 |
|
159,431 |
|
3.10 |
% |
$ |
9,278,988 |
|
$ |
58.20 |
|
$ |
69.23 |
|
2017 |
|
104 |
|
1,783,822 |
|
9.95 |
% |
$ |
99,524,748 |
|
$ |
55.79 |
|
$ |
58.84 |
|
10 |
|
120,195 |
|
2.33 |
% |
$ |
8,702,424 |
|
$ |
72.40 |
|
$ |
72.31 |
|
2018 |
|
35 |
|
669,746 |
|
3.74 |
% |
$ |
47,496,525 |
|
$ |
70.92 |
|
$ |
88.51 |
|
16 |
|
433,049 |
|
8.41 |
% |
$ |
32,983,212 |
|
$ |
76.17 |
|
$ |
75.41 |
|
2019 |
|
25 |
|
799,678 |
|
4.46 |
% |
$ |
48,478,044 |
|
$ |
60.62 |
|
$ |
62.64 |
|
4 |
|
130,575 |
|
2.54 |
% |
$ |
9,634,596 |
|
$ |
73.79 |
|
$ |
74.69 |
|
2020 |
|
39 |
|
2,251,880 |
|
12.56 |
% |
$ |
128,975,544 |
|
$ |
57.27 |
|
$ |
65.76 |
|
6 |
|
173,990 |
|
3.38 |
% |
$ |
8,916,384 |
|
$ |
51.25 |
|
$ |
68.21 |
|
2021 |
|
47 |
|
2,338,765 |
|
13.04 |
% |
$ |
121,092,907 |
|
$ |
51.78 |
|
$ |
56.46 |
|
3 |
|
61,615 |
|
1.20 |
% |
$ |
2,907,864 |
|
$ |
47.19 |
|
$ |
65.79 |
|
Thereafter |
|
88 |
|
4,974,045 |
|
27.74 |
% |
$ |
264,252,965 |
|
$ |
53.13 |
|
$ |
65.71 |
|
20 |
|
862,509 |
|
16.75 |
% |
$ |
43,309,944 |
|
$ |
50.21 |
|
$ |
55.19 |
|
|
|
861 |
|
17,928,874 |
|
100.00 |
% |
$ |
992,964,132 |
|
$ |
55.38 |
|
$ |
63.69 |
|
120 |
|
2,515,608 |
|
48.84 |
% |
$ |
149,020,248 |
|
$ |
59.24 |
|
$ |
62.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
2 |
|
2,634,670 |
|
51.16 |
% |
$ |
107,986,128 |
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
122 |
|
5,150,278 |
|
100.00 |
% |
$ |
257,006,376 |
|
|
|
|
|
(1) Includes month to month holdover tenants that expired prior to 9/30/12.
(2) Tenants may have multiple leases.
(3) Represents in place annualized rent allocated by year of maturity.
(4) Citigroups net lease at 388-390 Greenwich Street which expires in 2020, current net rent is $40.99/psf with annual CPI escalation.
(5) Managements estimate of average asking rents as of September 30, 2012. Taking rents are typically lower than asking rents and may vary from property to property.
ANNUAL LEASE EXPIRATIONS - Suburban Operating Properties
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
| ||||||||||||||||||||||||||
Year of Lease |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Cash |
|
Current |
|
Number of |
|
Rentable |
|
Percentage of |
|
Annualized |
|
Annualized Cash |
|
Current |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
In 1st Quarter 2012 (1) |
|
16 |
|
99,791 |
|
3.44 |
% |
$ |
1,368,948 |
|
$ |
13.72 |
|
$ |
14.65 |
|
4 |
|
16,984 |
|
1.29 |
% |
$ |
523,968 |
|
$ |
30.85 |
|
$ |
31.40 |
|
In 2nd Quarter 2012 (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
In 3rd Quarter 2012 (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
31,005 |
|
2.36 |
% |
$ |
1,250,726 |
|
$ |
40.34 |
|
$ |
28.66 |
| |||
In 4th Quarter 2012 |
|
13 |
|
82,888 |
|
2.85 |
% |
$ |
2,790,300 |
|
$ |
33.66 |
|
$ |
34.32 |
|
8 |
|
71,320 |
|
5.42 |
% |
$ |
2,185,908 |
|
$ |
30.65 |
|
$ |
29.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2012 |
|
29 |
|
182,679 |
|
6.29 |
% |
$ |
4,159,248 |
|
$ |
22.77 |
|
$ |
23.58 |
|
16 |
|
119,309 |
|
9.06 |
% |
$ |
3,960,602 |
|
$ |
33.20 |
|
$ |
29.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2013 |
|
8 |
|
21,772 |
|
0.75 |
% |
$ |
667,560 |
|
$ |
30.66 |
|
$ |
34.50 |
|
4 |
|
4,570 |
|
0.35 |
% |
$ |
341,208 |
|
$ |
74.66 |
|
$ |
69.20 |
|
2nd Quarter 2013 |
|
13 |
|
53,220 |
|
1.83 |
% |
$ |
1,987,596 |
|
$ |
37.35 |
|
$ |
33.96 |
|
8 |
|
41,938 |
|
3.19 |
% |
$ |
1,218,684 |
|
$ |
29.06 |
|
$ |
27.28 |
|
3rd Quarter 2013 |
|
13 |
|
54,710 |
|
1.88 |
% |
$ |
1,937,052 |
|
$ |
35.41 |
|
$ |
33.52 |
|
6 |
|
54,666 |
|
4.15 |
% |
$ |
1,694,092 |
|
$ |
30.99 |
|
$ |
32.59 |
|
4th Quarter 2013 |
|
5 |
|
40,502 |
|
1.39 |
% |
$ |
1,458,228 |
|
$ |
36.00 |
|
$ |
40.48 |
|
6 |
|
15,924 |
|
1.21 |
% |
$ |
517,872 |
|
$ |
32.52 |
|
$ |
28.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2013 |
|
39 |
|
170,204 |
|
5.86 |
% |
$ |
6,050,436 |
|
$ |
35.55 |
|
$ |
35.44 |
|
24 |
|
117,098 |
|
8.89 |
% |
$ |
3,771,856 |
|
$ |
32.21 |
|
$ |
31.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2014 |
|
37 |
|
242,481 |
|
8.35 |
% |
$ |
8,174,736 |
|
$ |
33.71 |
|
$ |
32.15 |
|
33 |
|
316,878 |
|
24.07 |
% |
$ |
11,336,523 |
|
$ |
35.78 |
|
$ |
32.67 |
|
2015 |
|
43 |
|
304,937 |
|
10.50 |
% |
$ |
10,406,652 |
|
$ |
34.13 |
|
$ |
32.66 |
|
24 |
|
162,678 |
|
12.36 |
% |
$ |
4,851,397 |
|
$ |
29.82 |
|
$ |
32.12 |
|
2016 |
|
48 |
|
689,826 |
|
23.76 |
% |
$ |
21,444,672 |
|
$ |
31.09 |
|
$ |
33.18 |
|
13 |
|
80,043 |
|
6.08 |
% |
$ |
3,143,527 |
|
$ |
39.27 |
|
$ |
29.48 |
|
2017 |
|
24 |
|
114,528 |
|
3.94 |
% |
$ |
3,713,316 |
|
$ |
32.42 |
|
$ |
33.52 |
|
15 |
|
129,694 |
|
9.85 |
% |
$ |
4,505,302 |
|
$ |
34.74 |
|
$ |
36.81 |
|
2018 |
|
18 |
|
155,419 |
|
5.35 |
% |
$ |
5,682,870 |
|
$ |
36.56 |
|
$ |
36.27 |
|
6 |
|
86,805 |
|
6.59 |
% |
$ |
3,033,180 |
|
$ |
34.94 |
|
$ |
33.14 |
|
2019 |
|
17 |
|
500,504 |
|
17.24 |
% |
$ |
13,766,268 |
|
$ |
27.50 |
|
$ |
28.09 |
|
7 |
|
51,242 |
|
3.89 |
% |
$ |
1,578,264 |
|
$ |
30.80 |
|
$ |
32.47 |
|
2020 |
|
13 |
|
239,638 |
|
8.25 |
% |
$ |
7,365,192 |
|
$ |
30.73 |
|
$ |
33.18 |
|
8 |
|
54,459 |
|
4.14 |
% |
$ |
1,741,404 |
|
$ |
31.98 |
|
$ |
34.92 |
|
2021 |
|
8 |
|
142,281 |
|
4.90 |
% |
$ |
3,512,316 |
|
$ |
24.69 |
|
$ |
27.07 |
|
6 |
|
94,335 |
|
7.17 |
% |
$ |
3,223,812 |
|
$ |
34.17 |
|
$ |
34.88 |
|
Thereafter |
|
15 |
|
161,285 |
|
5.55 |
% |
$ |
5,958,270 |
|
$ |
36.94 |
|
$ |
36.50 |
|
7 |
|
103,985 |
|
7.90 |
% |
$ |
3,403,689 |
|
$ |
32.73 |
|
$ |
27.75 |
|
|
|
291 |
|
2,903,782 |
|
100.00 |
% |
$ |
90,233,976 |
|
$ |
31.07 |
|
$ |
31.76 |
|
159 |
|
1,316,526 |
|
100.00 |
% |
$ |
44,549,556 |
|
$ |
33.84 |
|
$ |
32.33 |
|
(1) Includes month to month holdover tenants that expired prior to 9/30/12.
(2) Tenants may have multiple leases.
(3) Represents in place annualized rent allocated by year of maturity.
(4) Managements estimate of average asking rents as of September 30, 2012. Taking rents are typically lower than asking rents and may vary from property to property.
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan
|
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
| |||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
at acquisition |
|
9/30/2012 |
|
Price ($s) (1) |
| |
1998 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-98 |
|
420 Lexington Avenue |
|
Operating Sublease |
|
Grand Central |
|
1,188,000 |
|
83.0 |
|
90.5 |
|
$ |
78,000,000 |
|
May-98 |
|
711 3rd Avenue |
|
Operating Sublease |
|
Grand Central |
|
524,000 |
|
79.0 |
|
86.3 |
|
$ |
65,600,000 |
|
Jun-98 |
|
440 9th Avenue |
|
Fee Interest |
|
Penn Station |
|
339,000 |
|
76.0 |
|
N/A |
|
$ |
32,000,000 |
|
|
|
|
|
|
|
|
|
2,051,000 |
|
|
|
|
|
$ |
175,600,000 |
|
1999 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-99 |
|
420 Lexington Leasehold |
|
Sub-leasehold |
|
Grand Central |
|
|
|
|
|
|
|
$ |
27,300,000 |
|
Jan-99 |
|
555 West 57th Street - 65% JV |
|
Fee Interest |
|
Midtown West |
|
941,000 |
|
100.0 |
|
99.2 |
|
$ |
66,700,000 |
|
Aug-99 |
|
1250 Broadway - 50% JV |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
96.5 |
|
N/A |
|
$ |
93,000,000 |
|
Nov-99 |
|
555 West 57th Street - remaining 35% |
|
Fee Interest |
|
Midtown West |
|
|
|
|
|
99.2 |
|
$ |
34,100,000 |
|
|
|
|
|
|
|
|
|
1,611,000 |
|
|
|
|
|
$ |
221,100,000 |
|
2000 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-00 |
|
100 Park Avenue - 50% JV |
|
Fee Interest |
|
Grand Central |
|
834,000 |
|
96.5 |
|
95.1 |
|
$ |
192,000,000 |
|
|
|
|
|
|
|
|
|
834,000 |
|
|
|
|
|
$ |
192,000,000 |
|
2001 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jun-01 |
|
317 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
450,000 |
|
95.0 |
|
80.2 |
|
$ |
105,600,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Acquisition of JV Interest |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Sep-01 |
|
1250 Broadway - 49.9% JV (2) |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
97.7 |
|
N/A |
|
$ |
126,500,000 |
|
|
|
|
|
|
|
|
|
1,120,000 |
|
|
|
|
|
$ |
232,100,000 |
|
2002 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
May-02 |
|
1515 Broadway - 55% JV |
|
Fee Interest |
|
Times Square |
|
1,750,000 |
|
98.0 |
|
100.0 |
|
$ |
483,500,000 |
|
|
|
|
|
|
|
|
|
1,750,000 |
|
|
|
|
|
$ |
483,500,000 |
|
2003 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-03 |
|
220 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
1,135,000 |
|
91.9 |
|
94.9 |
|
$ |
265,000,000 |
|
Mar-03 |
|
125 Broad Street |
|
Fee Interest |
|
Downtown |
|
525,000 |
|
100.0 |
|
N/A |
|
$ |
92,000,000 |
|
Oct-03 |
|
461 Fifth Avenue |
|
Leasehold Interest |
|
Midtown |
|
200,000 |
|
93.9 |
|
95.9 |
|
$ |
60,900,000 |
|
Dec-03 |
|
1221 Avenue of the Americas - 45% JV |
|
Fee Interest |
|
Rockefeller Center |
|
2,550,000 |
|
98.8 |
|
N/A |
|
$ |
1,000,000,000 |
|
|
|
|
|
|
|
|
|
4,410,000 |
|
|
|
|
|
$ |
1,417,900,000 |
|
2004 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-04 |
|
19 West 44th Street - 35% JV |
|
Fee Interest |
|
Midtown |
|
292,000 |
|
86.0 |
|
N/A |
|
$ |
67,000,000 |
|
Jul-04 |
|
750 Third Avenue |
|
Fee Interest |
|
Grand Central |
|
779,000 |
|
100.0 |
|
98.0 |
|
$ |
255,000,000 |
|
Jul-04 |
|
485 Lexington Avenue - 30% JV |
|
Fee Interest |
|
Grand Central |
|
921,000 |
|
100.0 |
|
99.1 |
|
$ |
225,000,000 |
|
Oct-04 |
|
625 Madison Avenue |
|
Leasehold Interest |
|
Plaza District |
|
563,000 |
|
68.0 |
|
93.8 |
|
$ |
231,500,000 |
|
|
|
|
|
|
|
|
|
2,555,000 |
|
|
|
|
|
$ |
778,500,000 |
|
2005 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-05 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
359,000 |
|
87.0 |
|
N/A |
|
$ |
105,000,000 |
|
Apr-05 |
|
1 Madison Avenue - 55% JV |
|
Fee Interest |
|
Park Avenue South |
|
1,177,000 |
|
96.0 |
|
98.7 |
|
$ |
803,000,000 |
|
Apr-05 |
|
5 Madison Avenue Clock Tower |
|
Fee Interest |
|
Park Avenue South |
|
267,000 |
|
N/A |
|
N/A |
|
$ |
115,000,000 |
|
Jun-05 |
|
19 West 44th Street - remaining 65% |
|
Fee Interest |
|
Midtown |
|
|
|
|
|
N/A |
|
$ |
91,200,000 |
|
|
|
|
|
|
|
|
|
1,803,000 |
|
|
|
|
|
$ |
1,114,200,000 |
|
2006 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-06 |
|
521 Fifth Avenue |
|
Leasehold Interest |
|
Midtown |
|
460,000 |
|
97.0 |
|
85.6 |
|
$ |
210,000,000 |
|
Jun-06 |
|
609 Fifth Avenue |
|
Fee Interest |
|
Midtown |
|
160,000 |
|
98.5 |
|
85.2 |
|
$ |
182,000,000 |
|
Dec-06 |
|
485 Lexington Avenue - remaining 70% |
|
Fee Interest |
|
Grand Central |
|
|
|
|
|
99.1 |
|
$ |
578,000,000 |
|
Dec-06 |
|
800 Third Avenue - 42.95% JV |
|
Fee Interest |
|
Grand Central North |
|
526,000 |
|
96.9 |
|
87.1 |
|
$ |
285,000,000 |
|
|
|
|
|
|
|
|
|
1,273,400 |
|
|
|
|
|
$ |
1,520,000,000 |
|
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-07 |
|
Reckson - NYC Portfolio |
|
Fee Interests / Leasehold Interest |
|
Various |
|
5,612,000 |
|
98.3 |
|
92.8 |
|
$ |
3,679,530,000 |
|
Apr-07 |
|
331 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
114,900 |
|
97.6 |
|
86.6 |
|
$ |
73,000,000 |
|
Apr-07 |
|
1745 Broadway - 32.3% JV |
|
Fee Interest |
|
Midtown |
|
674,000 |
|
100.0 |
|
100.0 |
|
$ |
520,000,000 |
|
Jun-07 |
|
333 West 34th Street |
|
Fee Interest |
|
Penn Station |
|
345,400 |
|
100.0 |
|
90.2 |
|
$ |
183,000,000 |
|
Aug-07 |
|
1 Madison Avenue - remaining 45% |
|
Fee Interest |
|
Park Avenue South |
|
1,177,000 |
|
99.8 |
|
98.7 |
|
$ |
1,000,000,000 |
|
Dec-07 |
|
388 & 390 Greenwich Street - 50.6% JV |
|
Fee Interest |
|
Downtown |
|
2,635,000 |
|
100.0 |
|
100.0 |
|
$ |
1,575,000,000 |
|
|
|
|
|
|
|
|
|
10,558,300 |
|
|
|
|
|
$ |
7,030,530,000 |
|
2010 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-10 |
|
100 Church Street |
|
Fee Interest |
|
Downtown |
|
1,047,500 |
|
41.3 |
|
81.8 |
|
$ |
181,600,000 |
|
May-10 |
|
600 Lexington Avenue - 55% JV |
|
Fee Interest |
|
East Side |
|
303,515 |
|
93.6 |
|
79.0 |
|
$ |
193,000,000 |
|
Aug-10 |
|
125 Park Avenue |
|
Fee Interest |
|
Grand Central |
|
604,245 |
|
99.1 |
|
73.8 |
|
$ |
330,000,000 |
|
|
|
|
|
|
|
|
|
1,955,260 |
|
|
|
|
|
$ |
704,600,000 |
|
2011 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-11 |
|
521 Fifth Avenue - remaining 49.9% |
|
Leasehold Interest |
|
Midtown |
|
460,000 |
|
80.7 |
|
85.6 |
|
$ |
245,700,000 |
|
Apr-11 |
|
1515 Broadway - remaining 45% |
|
Fee Interest |
|
Times Square |
|
1,750,000 |
|
98.5 |
|
100.0 |
|
$ |
1,210,000,000 |
|
May-11 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
205,000 |
|
72.6 |
|
77.7 |
|
$ |
85,570,000 |
|
May-11 |
|
280 Park Avenue - 49.5% JV |
|
Fee Interest |
|
Park Avenue |
|
1,219,158 |
|
78.2 |
|
55.9 |
|
$ |
1,110,000,000 |
|
Nov-11 |
|
180 Maiden Lane - 49.9% JV |
|
Fee Interest |
|
Financial East |
|
1,090,000 |
|
97.7 |
|
97.7 |
|
$ |
425,680,000 |
|
Nov-11 |
|
51 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
142,000 |
|
95.5 |
|
87.1 |
|
$ |
80,000,000 |
|
|
|
|
|
|
|
|
|
4,866,158 |
|
|
|
|
|
$ |
3,156,950,000 |
|
2012 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-12 |
|
10 East 53rd Street - 55% JV |
|
Fee Interest |
|
Plaza District |
|
354,300 |
|
91.9 |
|
90.6 |
|
$ |
252,500,000 |
|
Jun-12 |
|
304 Park Avenue South |
|
Fee Interest |
|
Midtown South |
|
215,000 |
|
95.8 |
|
95.8 |
|
$ |
135,000,000 |
|
Sep-12 |
|
641 Sixth Avenue |
|
Fee Interest |
|
Midtown South |
|
163,000 |
|
92.1 |
|
92.1 |
|
$ |
90,000,000 |
|
|
|
|
|
|
|
|
|
732,300 |
|
|
|
|
|
$ |
477,500,000 |
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
(2) Ownership interest from November 01 - May 08 was 55%. (From 9/1/01-10/31/01 the Company owned 99.8% of this property.)
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999 - Manhattan
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
Sales |
| |||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
|
|
Net Rentable SF |
|
Price ($s) |
|
Price ($s/SF) |
| |||
2000 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Feb-00 |
|
29 West 35th Street |
|
Fee Interest |
|
Penn Station |
|
|
|
78,000 |
|
$ |
11,700,000 |
|
$ |
150 |
| |
Mar-00 |
|
36 West 44th Street |
|
Fee Interest |
|
Grand Central |
|
|
|
178,000 |
|
$ |
31,500,000 |
|
$ |
177 |
| |
May-00 |
|
321 West 44th Street - 35% JV |
|
Fee Interest |
|
Times Square |
|
|
|
203,000 |
|
$ |
28,400,000 |
|
$ |
140 |
| |
Nov-00 |
|
90 Broad Street |
|
Fee Interest |
|
Financial |
|
|
|
339,000 |
|
$ |
60,000,000 |
|
$ |
177 |
| |
Dec-00 |
|
17 Battery South |
|
Fee Interest |
|
Financial |
|
|
|
392,000 |
|
$ |
53,000,000 |
|
$ |
135 |
| |
|
|
|
|
|
|
|
|
|
|
1,190,000 |
|
$ |
184,600,000 |
|
$ |
156 |
| |
2001 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Jan-01 |
|
633 Third Ave |
|
Fee Interest |
|
Grand Central North |
|
|
|
40,623 |
|
$ |
13,250,000 |
|
$ |
326 |
| |
May-01 |
|
1 Park Ave - 45% JV |
|
Fee Interest |
|
Grand Central South |
|
|
|
913,000 |
|
$ |
233,900,000 |
|
$ |
256 |
| |
Jun-01 |
|
1412 Broadway |
|
Fee Interest |
|
Times Square South |
|
|
|
389,000 |
|
$ |
90,700,000 |
|
$ |
233 |
| |
Jul-01 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
|
|
69,700 |
|
$ |
14,500,000 |
|
$ |
208 |
| |
Sep-01 |
|
1250 Broadway (1) |
|
Fee Interest |
|
Penn Station |
|
|
|
670,000 |
|
$ |
126,500,000 |
|
$ |
189 |
| |
|
|
|
|
|
|
|
|
|
|
2,082,323 |
|
$ |
478,850,000 |
|
$ |
242 |
| |
2002 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Jun-02 |
|
469 Seventh Avenue |
|
Fee Interest |
|
Penn Station |
|
|
|
253,000 |
|
$ |
53,100,000 |
|
$ |
210 |
| |
|
|
|
|
|
|
|
|
|
|
253,000 |
|
$ |
53,100,000 |
|
$ |
210 |
| |
2003 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Mar-03 |
|
50 West 23rd Street |
|
Fee Interest |
|
Chelsea |
|
|
|
333,000 |
|
$ |
66,000,000 |
|
$ |
198 |
| |
Jul-03 |
|
1370 Broadway |
|
Fee Interest |
|
Times Square South |
|
|
|
255,000 |
|
$ |
58,500,000 |
|
$ |
229 |
| |
Dec-03 |
|
321 West 44th Street |
|
Fee Interest |
|
Times Square |
|
|
|
203,000 |
|
$ |
35,000,000 |
|
$ |
172 |
| |
|
|
|
|
|
|
|
|
|
|
791,000 |
|
$ |
159,500,000 |
|
$ |
202 |
| |
2004 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
May-04 |
|
1 Park Avenue (2) |
|
Fee Interest |
|
Grand Central South |
|
|
|
913,000 |
|
$ |
318,500,000 |
|
$ |
349 |
| |
Oct-04 |
|
17 Battery Place North |
|
Fee Interest |
|
Financial |
|
|
|
419,000 |
|
$ |
70,000,000 |
|
$ |
167 |
| |
Nov-04 |
|
1466 Broadway |
|
Fee Interest |
|
Times Square |
|
|
|
289,000 |
|
$ |
160,000,000 |
|
$ |
554 |
| |
|
|
|
|
|
|
|
|
|
|
1,621,000 |
|
$ |
548,500,000 |
|
$ |
338 |
| |
2005 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Apr-05 |
|
1414 Avenue of the Americas |
|
Fee Interest |
|
Plaza District |
|
|
|
111,000 |
|
$ |
60,500,000 |
|
$ |
545 |
| |
Aug-05 |
|
180 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
|
|
265,000 |
|
$ |
92,700,000 |
|
$ |
350 |
| |
|
|
|
|
|
|
|
|
|
|
376,000 |
|
$ |
153,200,000 |
|
$ |
407 |
| |
2006 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Jul-06 |
|
286 & 290 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
|
|
149,000 |
|
$ |
63,000,000 |
|
$ |
423 |
| |
Aug-06 |
|
1140 Avenue of the Americas |
|
Leasehold Interest |
|
Rockefeller Center |
|
|
|
191,000 |
|
$ |
97,500,000 |
|
$ |
510 |
| |
Dec-06 |
|
521 Fifth Avenue (3) |
|
Leasehold Interest |
|
Midtown |
|
|
|
460,000 |
|
$ |
240,000,000 |
|
$ |
522 |
| |
|
|
|
|
|
|
|
|
|
|
800,000 |
|
$ |
400,500,000 |
|
$ |
501 |
| |
2007 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Mar-07 |
|
1 Park Avenue |
|
Fee Interest |
|
Grand Central South |
|
|
|
913,000 |
|
$ |
550,000,000 |
|
$ |
602 |
| |
Mar-07 |
|
70 West 36th Street |
|
Fee Interest |
|
Garment |
|
|
|
151,000 |
|
$ |
61,500,000 |
|
$ |
407 |
| |
Jun-07 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central North |
|
|
|
181,000 |
|
$ |
111,500,000 |
|
$ |
616 |
| |
Jun-07 |
|
125 Broad Street |
|
Fee Interest |
|
Downtown |
|
|
|
525,000 |
|
$ |
273,000,000 |
|
$ |
520 |
| |
Jun-07 |
|
5 Madison Clock Tower |
|
Fee Interest |
|
Park Avenue South |
|
|
|
267,000 |
|
$ |
200,000,000 |
|
$ |
749 |
| |
Jul-07 |
|
292 Madison Avenue |
|
Fee Interest |
|
Grand Central South |
|
|
|
187,000 |
|
$ |
140,000,000 |
|
$ |
749 |
| |
Jul-07 |
|
1372 Broadway (4) |
|
Fee Interest |
|
Penn Station/Garment |
|
|
|
508,000 |
|
$ |
335,000,000 |
|
$ |
659 |
| |
Nov-07 |
|
470 Park Avenue South |
|
Fee Interest |
|
Park Avenue South/Flatiron |
|
|
|
260,000 |
|
$ |
157,000,000 |
|
$ |
604 |
| |
|
|
|
|
|
|
|
|
|
|
2,992,000 |
|
$ |
1,828,000,000 |
|
$ |
611 |
| |
2008 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Jan-08 |
|
440 Ninth Avenue |
|
Fee Interest |
|
Penn Station |
|
|
|
339,000 |
|
$ |
160,000,000 |
|
$ |
472 |
| |
May-08 |
|
1250 Broadway |
|
Fee Interest |
|
Penn Station |
|
|
|
670,000 |
|
$ |
310,000,000 |
|
$ |
463 |
| |
Oct-08 |
|
1372 Broadway (5) |
|
Fee Interest |
|
Penn Station/Garment |
|
|
|
508,000 |
|
$ |
274,000,000 |
|
$ |
539 |
| |
|
|
|
|
|
|
|
|
|
|
1,517,000 |
|
$ |
744,000,000 |
|
$ |
490 |
| |
2010 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
May-10 |
|
1221 Avenue of the Americas (6) |
|
Fee Interest |
|
Rockefeller Center |
|
|
|
2,550,000 |
|
$ |
1,280,000,000 |
|
$ |
502 |
| |
Sep-10 |
|
19 West 44th Street |
|
Fee Interest |
|
Midtown |
|
|
|
292,000 |
|
$ |
123,150,000 |
|
$ |
422 |
| |
|
|
|
|
|
|
|
|
|
|
2,842,000 |
|
$ |
1,403,150,000 |
|
$ |
494 |
| |
2011 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
May-11 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
|
|
|
359,000 |
|
$ |
161,000,000 |
|
$ |
448 |
|
(1) Company sold a 45% JV interest in the property at an implied $126.5 million sales price.
(2) Company sold a 75% JV interest in the property at an implied $318.5 million sales price.
(3) Company sold a 50% JV interest in the property at an implied $240.0 million sales price
(4) Company sold a 85% JV interest in the property at an implied $335.0 million sales price.
(5) Company sold a 15% JV interest in the property at an implied $274.0 million sales price.
(6) Company sold a 45% JV interest in the property at an implied $1.28 billion sales price.
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban
|
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
| |||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
at acquisition |
|
9/30/2012 |
|
Price ($s) (1) |
| |
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-07 |
|
300 Main Street |
|
Fee Interest |
|
Stamford, Connecticut |
|
130,000 |
|
92.5 |
|
86.4 |
|
$ |
15,000,000 |
|
Jan-07 |
|
399 Knollwood Road |
|
Fee Interest |
|
White Plains, Westchester |
|
145,000 |
|
96.6 |
|
N/A |
|
$ |
31,600,000 |
|
Jan-07 |
|
Reckson - Connecticut Portfolio |
|
Fee Interests / Leasehold Interest |
|
Stamford, Connecticut |
|
1,369,800 |
|
88.9 |
|
82.8 |
|
$ |
490,750,000 |
|
Jan-07 |
|
Reckson - Westchester Portfolio |
|
Fee Interests / Leasehold Interest |
|
Westchester |
|
2,346,100 |
|
90.6 |
|
79.8 |
|
$ |
570,190,000 |
|
Apr-07 |
|
Jericho Plazas - 20.26% JV |
|
Fee Interest |
|
Jericho, New York |
|
640,000 |
|
98.4 |
|
91.2 |
|
$ |
210,000,000 |
|
Jun-07 |
|
1010 Washington Boulevard |
|
Fee Interest |
|
Stamford, Connecticut |
|
143,400 |
|
95.6 |
|
60.9 |
|
$ |
38,000,000 |
|
Jun-07 |
|
500 West Putnam Avenue |
|
Fee Interest |
|
Greenwich, Connecticut |
|
121,500 |
|
94.4 |
|
55.1 |
|
$ |
56,000,000 |
|
Jul-07 |
|
16 Court Street - 35% JV |
|
Fee Interest |
|
Brooklyn, New York |
|
317,600 |
|
80.6 |
|
83.7 |
|
$ |
107,500,000 |
|
Aug-07 |
|
150 Grand Street |
|
Fee Interest |
|
White Plains, Westchester |
|
85,000 |
|
52.9 |
|
33.0 |
|
$ |
6,700,000 |
|
Sep-07 |
|
The Meadows - 25% JV |
|
Fee Interest |
|
Rutherford, New Jersey |
|
582,100 |
|
81.3 |
|
82.2 |
|
$ |
111,500,000 |
|
|
|
|
|
|
|
|
|
5,880,500 |
|
|
|
|
|
$ |
1,637,240,000 |
|
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1997 - Suburban |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
Sales |
| ||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
|
|
Price ($s) |
|
Price ($s/SF) |
| ||
2008 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Oct-08 |
|
100 & 120 White Plains Road |
|
Fee Interest |
|
Tarrytown, Westchester |
|
311,000 |
|
|
|
$ |
48,000,000 |
|
$ |
154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2009 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-09 |
|
55 Corporate Drive |
|
Fee Interest |
|
Bridgewater, New Jersey |
|
670,000 |
|
|
|
$ |
230,000,000 |
|
$ |
343 |
|
Aug-09 |
|
399 Knollwood Road |
|
Fee Interest |
|
White Plains, Westchester |
|
145,000 |
|
|
|
$ |
20,767,307 |
|
$ |
143 |
|
|
|
|
|
|
|
|
|
815,000 |
|
|
|
$ |
250,767,307 |
|
|
| |
2012 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jul-12 |
|
One Court Square |
|
Fee Interest |
|
Long Island City, New York |
|
1,402,000 |
|
|
|
$ |
481,100,000 |
|
$ |
343 |
|
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Retail, Residential, Development, Land & West Coast |
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
| ||||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
at acquisition |
|
9/30/2012 |
|
Price ($s) (1) |
| ||
2005 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jul-05 |
|
1551-1555 Broadway - 10% JV |
|
Fee Interest |
|
Times Square |
|
25,600 |
|
N/A |
|
N/A |
|
$ |
85,000,000 |
| |
Jul-05 |
|
21 West 34th Street - 50% JV |
|
Fee Interest |
|
Herald Square |
|
30,100 |
|
N/A |
|
100.0 |
|
$ |
17,500,000 |
| |
Sep-05 |
|
141 Fifth Avenue - 50% JV |
|
Fee Interest |
|
Flatiron |
|
21,500 |
|
N/A |
|
N/A |
|
$ |
13,250,000 |
| |
Nov-05 |
|
1604 Broadway - 63% JV |
|
Leasehold Interest |
|
Times Square |
|
29,876 |
|
17.2 |
|
23.7 |
|
$ |
4,400,000 |
| |
Dec-05 |
|
379 West Broadway - 45% JV |
|
Leasehold Interest |
|
Cast Iron/Soho |
|
62,006 |
|
100.0 |
|
0.0 |
|
$ |
19,750,000 |
| |
|
|
|
|
|
|
|
|
169,082 |
|
|
|
|
|
$ |
139,900,000 |
| |
2006 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-06 |
|
25-29 West 34th Street - 50% JV |
|
Fee Interest |
|
Herald Square/Penn Station |
|
41,000 |
|
55.8 |
|
100.0 |
|
$ |
30,000,000 |
| |
Sep-06 |
|
717 Fifth Avenue - 32.75% JV |
|
Fee Interest |
|
Midtown/Plaza District |
|
119,550 |
|
63.1 |
|
89.4 |
|
$ |
251,900,000 |
| |
|
|
|
|
|
|
|
|
160,550 |
|
|
|
|
|
$ |
281,900,000 |
| |
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Aug-07 |
|
180 Broadway - 50% JV |
|
Fee Interest |
|
Cast Iron / Soho |
|
24,300 |
|
85.2 |
|
|
|
$ |
13,600,000 |
| |
Apr-07 |
|
Two Herald Square - 55% JV |
|
Fee Interest |
|
Herald Square |
|
N/A |
|
N/A |
|
N/A |
|
$ |
225,000,000 |
| |
Jul-07 |
|
885 Third Avenue - 55% JV |
|
Fee Interest |
|
Midtown / Plaza District |
|
N/A |
|
N/A |
|
N/A |
|
$ |
317,000,000 |
| |
|
|
|
|
|
|
|
|
24,300 |
|
|
|
|
|
$ |
555,600,000 |
| |
2008 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-08 |
|
125 Chubb Way |
|
Fee Interest |
|
Lyndhurst, NJ |
|
278,000 |
|
|
|
57.1 |
|
$ |
29,364,000 |
| |
Feb-08 |
|
182 Broadway - 50% JV |
|
Fee Interest |
|
Cast Iron / Soho |
|
46,280 |
|
83.8 |
|
|
|
$ |
30,000,000 |
| |
|
|
|
|
|
|
|
|
324,280 |
|
|
|
|
|
$ |
59,364,000 |
| |
2010 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Nov-10 |
|
Williamsburg Terrace |
|
Fee Interest |
|
Brooklyn, NY |
|
52,000 |
|
100.0 |
|
100.0 |
|
$ |
18,000,000 |
| |
Dec-10 |
|
11 West 34th Street - 30% JV |
|
Fee Interest |
|
Herald Square/Penn Station |
|
17,150 |
|
100.0 |
|
100.0 |
|
$ |
10,800,000 |
| |
Dec-10 |
|
7 Renaissance Square - 50% JV |
|
Fee Interest |
|
White Plains, NY |
|
65,641 |
|
|
|
8.1 |
|
$ |
4,000,000 |
| |
Dec-10 |
|
Two Herald Square - 45% (2) |
|
Fee Interest |
|
Herald Square |
|
354,400 |
|
100.0 |
|
100.0 |
|
$ |
247,500,000 |
| |
Dec-10 |
|
885 Third Avenue - 45% (2) |
|
Fee Interest |
|
Midtown / Plaza District |
|
607,000 |
|
100.0 |
|
100.0 |
|
$ |
352,000,000 |
| |
Dec-10 |
|
292 Madison Avenue |
|
Fee Interest |
|
Grand Central South |
|
203,800 |
|
N/A |
|
N/A |
|
$ |
78,300,000 |
| |
|
|
|
|
|
|
|
|
1,299,991 |
|
|
|
|
|
$ |
710,600,000 |
| |
2011 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-11 |
|
3 Columbus Circle - 48.9% |
|
Fee Interest |
|
Columbus Circle |
|
741,500 |
|
20.1 |
|
28.3 |
|
$ |
500,000,000 |
| |
Aug-11 |
|
1552-1560 Broadway - 50% |
|
Fee Interest |
|
Times Square |
|
35,897 |
|
59.7 |
|
23.3 |
|
$ |
136,550,000 |
| |
Sep-11 |
|
747 Madison Avenue - 33.33% |
|
Fee Interest |
|
Plaza District |
|
10,000 |
|
100.0 |
|
|
#REF! |
|
$66,250,000 |
| |
|
|
|
|
|
|
|
|
787,397 |
|
|
|
|
|
$ |
702,800,000 |
| |
2012 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-12 |
|
DFR Residential and Retail Portfolio - 80% |
|
Fee Interests / Leasehold Interest |
|
Plaza District, Upper East Side |
|
489,882 |
|
95.1 |
|
95.5 |
|
$ |
193,000,000 |
| |
Jan-12 |
|
724 Fifth Avenue - 50% |
|
Fee Interest |
|
Plaza District |
|
65,010 |
|
92.9 |
|
84.7 |
|
$ |
223,000,000 |
| |
Jul-12 |
|
West Coast Office Portfolio - 27.63% |
|
Fee Interest |
|
|
|
4,473,603 |
|
76.3 |
|
76.3 |
|
$ |
880,103,924 |
| |
Aug-12 |
|
33 Beekman Street - 45.9% |
|
Fee Interest |
|
Downtown |
|
|
|
|
|
|
|
$ |
31,160,000 |
| |
Sep-12 |
|
635 Sixth Avenue |
|
Fee Interest |
|
Midtown South |
|
104,000 |
|
|
|
|
|
$ |
83,000,000 |
| |
|
|
|
|
|
|
|
|
5,132,495 |
|
|
|
|
|
$ |
1,410,263,924 |
| |
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1997 - Retail, Residential, Development, Land & West Coast |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
Sales |
| ||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
|
|
Net Rentable SF |
|
Price ($s) |
|
Price ($s/SF) |
| ||
2011 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Sep-11 |
|
1551-1555 Broadway (3) |
|
Fee Interest |
|
Times Square |
|
|
|
25,600 |
|
$ |
276,757,000 |
|
$ |
10,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2012 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Feb-12 |
|
141 Fifth Avenue (4) |
|
Fee Interest |
|
Flatiron |
|
|
|
13,000 |
|
$ |
46,000,000 |
|
$ |
3,538 |
|
Feb-12 |
|
292 Madison Avenue |
|
Fee Interest |
|
Grand Central South |
|
|
|
203,800 |
|
$ |
85,000,000 |
|
$ |
417 |
|
Apr-12 |
|
379 West Broadway |
|
Leasehold Interest |
|
Cast Iron/Soho |
|
|
|
62,006 |
|
$ |
48,500,000 |
|
$ |
782 |
|
Jun-12 |
|
717 Fifth Avenue (5) |
|
Fee Interest |
|
Midtown/Plaza District |
|
|
|
119,550 |
|
$ |
617,583,774 |
|
$ |
5,166 |
|
Sep-12 |
|
3 Columbus Circle (6) |
|
Fee Interest |
|
Columbus Circle |
|
|
|
214,372 |
|
$ |
143,600,000 |
|
$ |
670 |
|
|
|
|
|
|
|
|
|
|
|
612,728 |
|
$ |
940,683,774 |
|
|
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
(2) Subject to long-term, third party net operating leases.
(3) Company sold our remaining 10% JV interest in the property at an implied $276.8 million sales price.
(4) Inclusive of the fee position which was acquired simultaneously with the sale pursuant to an option.
(5) Company sold 50% of its remaining interest after a promote. The Company retained a 10.92% interest in the property.
(6) The joint venture sold a 29% condominium interest in the property.
Executive & Senior Management
|
Stephen L. Green
Chairman of the Board
Marc Holliday
Chief Executive Officer
Andrew Mathias
President
James Mead
Chief Financial Officer
Andrew S. Levine
Chief Legal Officer
Steven M. Durels
Executive Vice President, Director of Leasing and Real Property
Edward V. Piccinich
Executive Vice President, Property Management and Construction
Neil H. Kessner
Executive Vice President, General Counsel - Real Property
David M. Schonbraun
Co-Chief Investment Officer
Isaac Zion
Co-Chief Investment Officer
Matthew J. DiLiberto
Chief Accounting Officer
ANALYST COVERAGE
|
ANALYST COVERAGE
Firm |
|
Analyst |
|
Phone |
|
|
|
Bank of America - Merrill Lynch |
|
James C. Feldman |
|
(212) 449-6339 |
|
james_feldman@ml.com |
|
Barclays Capital |
|
Ross Smotrich |
|
(212) 526-2306 |
|
ross.smotrich@barcap.com |
|
Cantor Fitzgerald |
|
David Toti |
|
(212) 915-1219 |
|
dtoti@cantor.com |
|
Citigroup Smith Barney, Inc. |
|
Michael Bilerman |
|
(212) 816-1383 |
|
michael.bilerman@citigroup.com |
|
Cowen and Company |
|
James Sullivan |
|
(646) 562-1380 |
|
james.sullivan@cowen.com |
|
Deutsche Bank |
|
John Perry |
|
(212) 250-4912 |
|
john.perry@db.com |
|
Goldman Sachs & Co. |
|
Andrew Rosivach |
|
(212) 902-2796 |
|
andrew.rosivach@gs.com |
|
Green Street Advisors |
|
Michael Knott |
|
(949) 640-8780 |
|
mknott@greenstreetadvisors.com |
|
ISI Group |
|
Steve Sakwa |
|
(212) 446-9462 |
|
ssakwa@isigrp.com |
|
Jefferies & Company |
|
Tayo Okusanya |
|
(212) 336-7076 |
|
tokusanya@jefferies.com |
|
JMP Securities |
|
Mitchell Germain |
|
(212) 906-3546 |
|
mgermain@jmpsecurities.com |
|
JP Morgan Securities, Inc. |
|
Anthony Paolone |
|
(212) 622-6682 |
|
anthony.paolone@jpmorgan.com |
|
KeyBanc Capital Markets |
|
Jordan Sadler |
|
(917) 368-2280 |
|
jsadler@keybanccm.com |
|
Macquarie Research Equities (USA) |
|
Robert Stevenson |
|
(212) 231-8068 |
|
rob.stevenson@macquarie.com |
|
Sandler ONeill + Partners, L.P. |
|
Alexander D. Goldfarb |
|
(212) 466-7937 |
|
agoldfarb@sandleroneill.com |
|
Stifel Nicolaus |
|
John Guinee |
|
(443) 224-1307 |
|
jwguinee@stifel.com |
|
UBS Securities LLC |
|
Ross T. Nussbaum |
|
(212) 713-2484 |
|
ross.nussbaum@ubs.com |
|
Wells Fargo Securities, LLC |
|
Brendan Maiorana |
|
(443) 263-6516 |
|
brendan.maiorana@wachovia.com |
|
FIXED INCOME COVERAGE
Firm |
|
Analyst |
|
Phone |
|
|
|
Citigroup Inc. |
|
Thomas Cook |
|
(212) 723-1112 |
|
thomas.n.cook@citi.com |
|
Goldman Sachs & Co. |
|
Louise Pitt |
|
(212) 902-3644 |
|
louise.pitt@gs.com |
|
JP Morgan Securities, Inc. |
|
Mark Streeter |
|
(212) 834-6601 |
|
mark.streeter@jpmorgan.com |
|
Merrill Lynch, Pierce, Fenner & Smith Inc. |
|
Tom Truxillo |
|
(980) 386-5212 |
|
thomas.c.truxillo_jr@baml.com |
|
Wells Fargo Securities, LLC |
|
Thierry B. Perrein |
|
(704) 715-8455 |
|
thierry.perrein@wellsfargo.com |
|
SL Green Realty Corp. is followed by the analysts listed above. Please note that any opinions, estimates or forecasts regarding SL Green Realty Corp.s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of SL Green Realty Corp. or its management. SL Green Realty Corp. does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.
SUPPLEMENTAL DEFINITIONS
|
Adjusted EBITDA is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to operating income.
Annualized rent is calculated as monthly base rent and escalations per the lease, as of a certain date, multiplied by 12.
Debt service coverage is adjusted EBITDA divided by total interest and principal payments.
Fixed charge is the total payments for interest, principal amortization, ground leases and preferred stock dividend.
Fixed charge coverage is adjusted EBITDA divided by fixed charge.
Funds available for distribution (FAD) is defined as FFO plus non-real estate depreciation, 2% allowance for straight line credit loss, adjustment for straight line ground rent, non-cash deferred compensation, a pro-rata adjustment for FAD for SLGs unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.
Funds from operations (FFO) is defined under the White Paper approved by the Board of Governors of NAREIT in April 2002, as amended, as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.
Interest coverage is adjusted EBITDA divided by total interest expense.
Junior Mortgage Participations are subordinate interests in first mortgages.
Mezzanine Debt Loans are loans secured by ownership interests.
Percentage leased represents the percentage of leased square feet, including month-to-month leases, to total rentable square feet owned, as of the date reported. Space is considered leased when the tenant has either taken physical or economic occupancy.
Preferred Equity Investments are equity investments entitled to preferential returns that are senior to common equity.
Recurring capital expenditures represents non-incremental building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include immediate building improvements that were taken into consideration when underwriting the purchase of a building or which are incurred to bring a building up to operating standard.
Redevelopment costs are non-recurring capital expenditures incurred in order to improve buildings to SLGs operating standards. These building costs are taken into consideration during the underwriting for a given propertys acquisition.
Same-store NOI growth is the change in the NOI (excluding straight-line rents) of the same-store properties from the prior year reporting period to the current year reporting period.
Same-store properties include all properties that were owned in the same manner during both the current and prior year reporting periods, and excludes development properties prior to being stabilized for both the current and prior reporting period.
Second generation TIs and LCs are tenant improvements, lease commissions, and other leasing costs incurred during leasing of second generation space. Costs incurred prior to leasing available square feet are not included until such space is leased. Second generation space excludes square footage vacant at acquisition.
SLGs share of total debt to market capitalization is calculated as SLGs share of total debt divided by the sum of total debt plus market equity and preferred stock at liquidation value. SLGs share of total debt includes total consolidated debt plus SLGs pro rata share of the debt of unconsolidated joint ventures less JV partners share of debt. Market equity assumes conversion of all OP units into common stock.
Total square feet owned represents 100% of the square footage of properties either owned directly by SLG or in which SLG has an interest (e.g. joint ventures).
Exhibit 99.3
FOR IMMEDIATE RELEASE
Contact:
Andrew Mathias
President
-or-
Heidi Gillette
Director, Investor Relations
212.594.2700
SL Green to Sell Minority Stake in 521 Fifth Avenue
New York, NY, October 25, 2012 SL Green Realty Corp (NYSE: SLG) today announced an agreement to sell a 49.5% equity interest in 521 Fifth Avenue for $72 million to Plaza Global Real Estate Partners, a venture between Quantum Global Real Estate and LaSalle Investment Management. The transaction is expected to close before year-end 2012.
Upon closing, the Company anticipates it will refinance the in-place $150 million mortgage with a new $170 million mortgage financing. SL Green will receive approximately $86 million in net proceeds from the completed transaction.
521 Fifth Avenue, a boutique office building located on the northeast corner of Fifth Avenue and East 43rd Street, was initially acquired by a joint venture led by SL Green in 2006 with SL Green taking full ownership in 2011.
Andrew Mathias, President of SL Green, commented, The partial sale unlocks proceeds we intend to use to fuel our continued growth and allows us to benefit from the potential of this well located, top-quality asset. We look forward to continuing our successful track record of building value for joint venture partners with Quantum Global and LaSalle. This investment again highlights Manhattans extraordinary appeal to leading institutional investors.
Antoine Castro, Managing Director of Quantum Global Real Estate, said, This reinforces Plazas commitment to buying core properties in leading locations. It also underlines our strategy to acquire value-preserving premium assets. We are enthusiastic about partnering with New Yorks premier office landlord in this iconic property.
Simon Marrison, Europe CEO, LaSalle Investment Management, added, We are very excited that 521 Fifth Avenue is Plazas first investment in New York City. It is a great location for office and retail tenants alike, and we have a strong partner in SL Green. We expect it to be a long-term quality investment.
The transaction is subject to customary closing conditions and there can be no assurance as to when the conditions precedent contemplated in the sale agreement will be fulfilled, or that the transaction will be consummated.
Eastdil Secured represented SL Green in the pending transaction.
About SL Green Realty Corp.
SL Green Realty Corp., New York Citys largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of September 30, 2012, SL Green owned interests in 77 Manhattan properties totaling 39.3 million square feet. This included ownership interests in 27.5 million square feet of commercial properties and debt and preferred equity investments secured by 11.8 million square feet of properties. In addition to its Manhattan investments, SL Green holds ownership interests in 31 suburban assets totaling 5.4 million square feet in Brooklyn, Long Island, Westchester County, Connecticut and New Jersey, along with four development properties in the suburbs encompassing approximately 0.5 million square feet. The Company also has ownership interests in 31 properties totaling 4.5 million square feet in southern California.
About Plaza Global Real Estate Partners
Plaza Global Real Estate Partners is targeting predominantly core real estate assets: quality long-term investments in excess of $100 million located in major mature real estate markets around the world. Initial focus is expected to be on Australia, France, Germany, the United Kingdom and the United States. The venture will seek to make investments on its own and also as part of club arrangements with like-minded institutional investors.
The multi-disciplinary team is being led by experienced industry veterans, including Quantum Global owner Jean-Claude Bastos de Morais and LaSalles global CEO Jeff Jacobson, working with senior members of the Quantum Global team and Simon Marrison, Head and Chief Investment Officer of LaSalles European private equity business, who will lead LaSalles initiative in the venture.
About Quantum Global
Quantum Global is a group of internationally active companies in the fields of finance, asset and private wealth management, real estate development and investment consulting with over $8 billion of assets under management. Quantum Global Real Estate and Quantum Global Investment Management are focused on investment and asset management for central banks and sovereign wealth funds, whereas Quantum Global Private Wealth provides asset management services for high-net-worth individuals. Quantum Global Corporate Services provides advisory in the fields of finance, legal matters, marketing & communication and human resources. For more information, visit www.quantumglobal.ch.
About LaSalle Investment Management
LaSalle Investment Management, Inc., a member of the Jones Lang LaSalle group (NYSE: JLL), is a leading global real estate investment manager, with approximately $47billion of assets under management of private and public property equity investments. LaSalle is active across a range of real estate capital and operating markets including private and public, debt and equity and our clients include public and private pension funds, insurance companies, governments, endowments and private individuals from across the globe. For more information, visit www.lasalle.com.
Forward Looking Statements
This press release includes certain statements that may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), development trends of the real estate industry and the Manhattan, Brooklyn, Queens, Westchester County, Connecticut, Long Island and New Jersey office markets, business strategies, expansion and growth of our operations and other similar matters, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate.
Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words may, will, should, expect, anticipate, estimate, believe, intend, project, continue, or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. These risks and uncertainties include the effect of the credit crisis on general economic, business and financial conditions, and on the New York metropolitan real estate market in particular; dependence upon certain geographic markets; risks of real estate acquisitions, dispositions and developments, including the cost of construction delays and cost overruns; risks relating to structured finance investments; availability and creditworthiness of prospective tenants and borrowers; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; adverse changes in the real estate markets, including reduced demand for office space, increasing vacancy, and increasing availability of sublease space; availability of capital (debt and equity); unanticipated increases in financing and other costs, including a rise in interest rates; our ability to comply with financial covenants in our debt instruments; our ability to maintain our status as a REIT; risks of investing through joint venture structures, including the fulfillment by our partners of their financial obligations; the continuing threat of terrorist attacks, in particular in the New York metropolitan area and on our tenants; our ability to obtain adequate insurance coverage at a reasonable cost and the potential for losses in excess of our insurance coverage, including as a result of environmental contamination; and legislative, regulatory and/or safety requirements adversely affecting REITs and the real estate business, including costs of compliance with the Americans with Disabilities Act, the Fair Housing Act and other similar laws and regulations.
Other factors and risks to our business, many of which are beyond our control, are described in our filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
# # #
Exhibit 99.4
FOR IMMEDIATE RELEASE
Contact:
Andrew Mathias
President
-or-
Heidi Gillette
Director, Investor Relations
212.594.2700
SL Green Extends Ground Lease at 673 First Avenue
New York, NY October 25, 2012 - SL Green Realty Corp. (NYSE: SLG) announced today that it has reached agreement with 673 First Avenue Associates, the fee owner of 673 First Avenue, to extend the ground lease at that property to August 2087, an additional 50 years past its scheduled 2037 expiration date.
Located in the heart of the east sides medical corridor on the northwest corner of 38th Street and First Avenue, 673 First Avenue is a 12-story building containing 425,000 rentable square feet. It is 99.4 percent leased, primarily to NYU Hospitals Center and New York Presbyterian Hospital, making it a recognized center for Manhattans medical community.
Isaac Zion, Co-Chief Investment Officer of SL Green, commented, The extension of this ground lease provides a significant value enhancement to 673 First Avenue. This transaction ensures our ability to control the property for many decades to come.
About SL Green:
SL Green Realty Corp., New York Citys largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of September 30, 2012, SL Green owned interests in 77 Manhattan properties totaling 39.3 million square feet. This included ownership interests in 27.5 million square feet of commercial properties and debt and preferred equity investments secured by 11.8 million square feet of properties. In addition to its Manhattan investments, SL Green holds ownership interests in 31 suburban assets totaling 5.4 million square feet in Brooklyn, Long Island, Westchester County, Connecticut and New Jersey, along with four development properties in the suburbs encompassing approximately 0.5 million square feet. The Company also has ownership interests in 31 properties totaling 4.5 million square feet in southern California.
Forward Looking Statements
This press release includes certain statements that may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), development trends of the real estate industry and
the Manhattan, Brooklyn, Queens, Westchester County, Connecticut, Long Island and New Jersey office markets, business strategies, expansion and growth of our operations and other similar matters, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate.
Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words may, will, should, expect, anticipate, estimate, believe, intend, project, continue, or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. These risks and uncertainties include the effect of the credit crisis on general economic, business and financial conditions, and on the New York metropolitan real estate market in particular; dependence upon certain geographic markets; risks of real estate acquisitions, dispositions and developments, including the cost of construction delays and cost overruns; risks relating to structured finance investments; availability and creditworthiness of prospective tenants and borrowers; bankruptcy or insolvency of a major tenant or a significant number of smaller tenants; adverse changes in the real estate markets, including reduced demand for office space, increasing vacancy, and increasing availability of sublease space; availability of capital (debt and equity); unanticipated increases in financing and other costs, including a rise in interest rates; our ability to comply with financial covenants in our debt instruments; our ability to maintain our status as a REIT; risks of investing through joint venture structures, including the fulfillment by our partners of their financial obligations; the continuing threat of terrorist attacks, in particular in the New York metropolitan area and on our tenants; our ability to obtain adequate insurance coverage at a reasonable cost and the potential for losses in excess of our insurance coverage, including as a result of environmental contamination; and legislative, regulatory and/or safety requirements adversely affecting REITs and the real estate business, including costs of compliance with the Americans with Disabilities Act, the Fair Housing Act and other similar laws and regulations.
Other factors and risks to our business, many of which are beyond our control, are described in our filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
# # #