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

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

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

 

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

 

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

 

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

 

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

 

 

 



 

Item 2.02.                                          Results of Operations and Financial Condition

 

Following the issuance of a press release on October 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 Company’s operations that is too voluminous for a press release.  The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

 

The information (including Exhibits 99.1 and 99.2) being furnished pursuant to this “Item 2.02. Results of Operations and Financial Condition” shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended ( 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.

 

2



 

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 Company’s ability to fund its dividends.  Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies.  FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.

 

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

 

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

 

3



 

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 Company’s pro-rata share of the joint venture net operating income. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.

 

Debt to Market Capitalization Ratio

 

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

 

Coverage Ratios

 

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

 

4



 

SIGNATURES

 

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

 

 

 

SL GREEN REALTY CORP.

 

 

 

 

 

/s/ James Mead

 

James Mead

 

Chief Financial Officer

 

 

Date: October 25, 2012

 

 

5


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.

 

1



 

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 Company’s 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.

 

2



 

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 Company’s 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 Company’s 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

 

3



 

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 Company’s 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 portfolio’s 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.

 

4



 

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 Company’s 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 Company’s debt portfolio, bears interest at 300 basis points over LIBOR and was unfunded as of September 30, 2012.

 

5



 

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 Company’s 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 Company’s 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.

 

6



 

Conference Call and Audio Webcast

 

The Company’s executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio webcast on Thursday, 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 Company’s website, www.slgreen.com, under “Financial Reports” in the Investors section.

 

The live conference will be webcast in listen-only mode on the Company’s website under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 866.543.6408 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 Conference’s email distribution list or to pre-register, please email SLG2012@slgreen.com.

 

Company Profile

 

SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of 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 Company’s distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212.594.2700.

 

7



 

Disclaimers

 

Non-GAAP Financial Measures

 

During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found on pages 11 and 12  of this release and in the Company’s Supplemental Package.

 

Forward-looking Statement

 

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  All statements other than statements of historical facts included in this press release are forward-looking statements.  All forward-looking statements speak only as of the date of this press release.  Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements.  Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York Metropolitan area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, all of which are beyond the Company’s control.  Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Company’s filings with the Securities and Exchange Commission.  The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

 

8



 

SL GREEN REALTY CORP.

CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

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

 

 

9



 

SL GREEN REALTY CORP.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

September 30,
2012

 

December 31,
2011

 

 

 

(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

 

 

10



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

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 Company’s share of joint venture transaction related costs.

 

 

 

Consolidated Properties

 

SL Green’s share of
Unconsolidated Joint Ventures

 

Combined

 

 

 

Three Months Ended
September 30,

 

Three Months Ended
September 30,

 

Three Months Ended
September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

Operating income and Same-store NOI Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

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

 

 

11



 

 

 

Consolidated Properties

 

SL Green’s share of
Unconsolidated Joint Ventures

 

Combined

 

 

 

Nine Months Ended
September 30,

 

Nine Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

Operating income and Same-store NOI Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

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 000’s)

 

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.

 

12


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

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

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

 

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

 

Forward-looking Statement

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

 

2



 





 

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

 

Ratings

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

 

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended September 30, 2012 that will be released on Form 10-Q to be filed on or before November 9, 2012.

 

3



 




TABLE OF CONTENTS

 

Highlights of Current Period Financial Performance

 

 

 

 

 

Unaudited Financial Statements

 

 

Corporate Profile

 

5

Highlights

 

6-13

Comparative Balance Sheets

 

14-15

Comparative Statements of Operations

 

16

Comparative Computation of FFO and FAD

 

17

Consolidated Statement of Equity

 

18

Joint Venture Statements

 

19-21

 

 

 

Selected Financial Data

 

22-25

Debt Summary Schedule

 

26-28

Summary of Ground Lease Arrangements

 

29

 

 

 

Debt and Preferred Equity Investments

 

30-32

 

 

 

Selected Property Data

 

 

Composition of Property Portfolio

 

33-36

Largest Tenants

 

37

Tenant Diversification

 

38

Leasing Activity Summary

 

39-42

Annual Lease Expirations

 

43-44

 

 

 

Summary of Real Estate Acquisition/Disposition Activity

 

45-47

Corporate Information

 

48

Analyst Coverage

 

49

Supplemental Definitions

 

50

 

4



 




CORPORATE PROFILE

 

SL Green Realty Corp., or the Company, is New York City’s largest commercial office landlord and is the only fully integrated, self-managed, self-administered Real Estate Investment Trust, or REIT, primarily focused on owning and operating office buildings in Manhattan.

 

The Company was formed on August 20, 1997 to continue the commercial real estate business of S.L. Green Properties Inc., a company that was founded in 1980 by Stephen L. Green, our current Chairman.  For more than 25 years SL Green has been engaged in the business of owning, managing, leasing, acquiring and repositioning office properties in Manhattan.  The Company’s investment focus is to create value through strategically acquiring, redeveloping and repositioning office properties primarily located in Manhattan, and re-leasing and managing these properties for maximum cash flow.

 

In 2007, SL Green acquired Reckson Associates Realty Corp. and added over 9 million square feet to its portfolio. Included in this total is over 3 million square feet of Class A office space located in Westchester, New York and Stamford, Connecticut.  These suburban portfolios serve as natural extensions of SL Green’s core ownership in the Grand Central submarket of Midtown Manhattan. The Company has since made selective additions and dispositions to the holdings in these areas.

 

Looking forward, SL Green plans to continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets, and debt and preferred equity investments.  This three-legged investment strategy allows SL Green to balance the components of its portfolio to take advantage of each stage in the business cycle.

 

5



 

 

 

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 Company’s 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.

 

6



 

 

 

THIRD QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

Occupancy for the Company’s 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 Company’s 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

 

7



 

 

 

THIRD QUARTER 2012 HIGHLIGHTS

UNAUDITED

 

 

 

responsible for the portfolio’s 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 Company’s 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.

 

8



 

 

 

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 Company’s 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 Company’s 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 Company’s 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.

 

9



 

 

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

 

10



 

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

 

 

11



 

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

 

12



 

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

 

13



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s 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

 

 

14



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s 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 paid—in 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

 

 

15



 

COMPARATIVE STATEMENTS OF OPERATIONS

Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

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

 

 

16



 

COMPARATIVE COMPUTATION OF FFO AND FAD

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

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

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

%

 

17



 

CONSOLIDATED STATEMENT OF EQUITY

Unaudited
($000’s omitted)

 

 

 

Series C

 

Series D

 

Series I

 

 

 

 

 

 

 

 

 

 

 

Accumulated
Other

 

 

 

 

 

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
Compensation

 

Sub-total

 

Preferred Stock

 

Diluted Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Count at December 31, 2011

 

86,045,684

 

2,764,737

 

 

 

88,810,421

 

 

88,810,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD share activity

 

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

 

 

18



 

JOINT VENTURE STATEMENTS
Balance Sheet for Unconsolidated Joint Ventures

Unaudited

($000’s 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 Company’s financial statements. We have consolidated the following joint ventures: a 51% interest in 919 Third Avenue, a 51% interest in 680 Washington Avenue, a 51% interest in 750 Washington Avenue, a 49.9% interest in 180 Maiden Lane, and 80% interests in 19-21 East 65th Street, 44 West 55th Street, 400 East 57th Street, 400 East 58th Street, 752-760 Madison Avenue and 762 Madison Avenue.

 


(1)         Contributed capital reflects our share of capital based on 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.

 

19



 

JOINT VENTURE STATEMENTS

 

Statements of Operations for Unconsolidated Joint Ventures

Unaudited

($000’s 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

)

 

20



 

JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Joint Ventures

Unaudited

($000’s 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

)

 

21



 

SELECTED FINANCIAL DATA
Property NOI and Coverage Ratios

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

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

 

 

22



 

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

 

 

 

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:  

Non—building 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

%

 

 

 

23



 

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

 

 

 

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:

Non—building 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

%

 

 

 

24



 

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

 

 

 

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:

Non—building 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

%

 

 

 

25



 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

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.

 

26



 

DEBT SUMMARY SCHEDULE - Unconsolidated Joint Venture

 

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

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%

 

 

27



 

DEBT SUMMARY SCHEDULE - Reckson Operating Partnership

 

Unaudited

($000’s 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%

 

 

28



 

SUMMARY OF GROUND LEASE ARRANGEMENTS

Consolidated
($000’s omitted)

 

 

 

2012 Scheduled

 

2013 Scheduled

 

2014 Scheduled

 

2015 Scheduled

 

Deferred Land

 

Year of

 

Property

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Lease Obligations (1)

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

625 Madison Avenue

 

$

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 Company’s 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 Company’s 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.

 

29



 

DEBT AND PREFERRED EQUITY INVESTMENTS


($000’s 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.

 

30



 

DEBT AND PREFERRED EQUITY INVESTMENTS

 

($000’s omitted)

 

 

 

 

 

 

 

Weighted Average

 

Weighted Average

 

Current

 

Type of Investment

 

Quarter End Balance (1)

 

Senior Financing

 

Exposure PSF

 

Yield During Quarter

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

New York City

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Mortgage Debt

 

$

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.

 

31



 

DEBT AND PREFERRED EQUITY INVESTMENTS

10 Largest Investments

($000’s omitted)

 

Investment Type

 

Book Value (1)

 

Location

 

Collateral Type

 

Senior
Financing

 

Last $ PSF

 

Current
Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

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.

 

32



 

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.

 

33



 

SELECTED PROPERTY DATA


Suburban Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Int’l 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 Int’l 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 Int’l 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 Int’l 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 Int’l 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 Int’l 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.

 

34



 

SELECTED PROPERTY DATA


Retail, Development Land & West Coast Properties

 

 

 

 

 

 

 

# 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.

 

35



 

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 Int’l 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 Int’l 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 Int’l 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 Int’l 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 Int’l 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 Int’l 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

 

 

 

36



 

LARGEST TENANTS BY SQUARE FEET LEASED

 

Manhattan and Suburban Properties

 

Tenant Name

 

Property

 

Lease
Expiration

 

Total
Square Feet

 

Annualized
Cash Rent  ($)

 

PSF
Annualized

 

% of
Annualized
Cash Rent

 

SLG Share of
Annualized
Cash Rent($)

 

% of
SLG Share of
Annualized
Cash Rent

 

S&P
Credit
Rating (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citigroup, N.A.

 

388 & 390 Greenwich Street, 485 Lexington Avenue, 750 Third Avenue, 800 Third Avenue, 750 Washington Blvd

 

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, Citigroup’s 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 Company’s share of annualized cash rent is derived from investment grade tenants.

 

37



 

TENANT DIVERSIFICATION


Manhattan and Suburban Properties

 

 

38



 


Leasing Activity - Manhattan Operating Properties

 

Available Space

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Escalated
Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

39



 

Leasing Activity - Manhattan Operating Properties


Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Useable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space

 

 

 

 

 

 

 

1,707,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

40



 

Leasing Activity - Suburban Operating Properties

 

Available Space

 

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Escalated
Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 6/30/12

 

 

 

1,045,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (2):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 2 Int’l Drive

 

1

 

30,000

 

22,798

 

$

28.80

 

 

 

1100 King Street - 4 Int’l 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.

 

41



 

Leasing Activity - Suburban Operating Properties

 

Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Useable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space

 

 

 

 

 

 

 

1,221,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 4 Int’l 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.

 

42



 

 

 

ANNUAL LEASE EXPIRATIONS - Manhattan Operating Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease Expiration

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (5)

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2012 (1)

 

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)         Citigroup’s net lease at 388-390 Greenwich Street which expires in 2020, current net rent is $40.99/psf with annual CPI escalation.

(5)         Management’s estimate of average asking rents as of September 30, 2012. Taking rents are typically lower than asking rents and may vary from property to property.

 

43



 

 

 

ANNUAL LEASE EXPIRATIONS - Suburban Operating Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration 

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (4)

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2012 (1)

 

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)         Management’s 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.

 

44


 


 

 

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.)

 

45



 

 

SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

Sales

 

 

 

Property

 

Type of Ownership

 

Submarket

 

 

 

Net Rentable SF

 

Price ($’s)

 

Price ($’s/SF)

 

2000 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-00

 

29 West 35th Street

 

Fee Interest

 

Penn Station

 

 

 

78,000

 

$

11,700,000

 

$

150

 

Mar-00

 

36 West 44th Street

 

Fee Interest

 

Grand Central

 

 

 

178,000

 

$

31,500,000

 

$

177

 

May-00

 

321 West 44th Street - 35% JV

 

Fee Interest

 

Times Square

 

 

 

203,000

 

$

28,400,000

 

$

140

 

Nov-00

 

90 Broad Street

 

Fee Interest

 

Financial

 

 

 

339,000

 

$

60,000,000

 

$

177

 

Dec-00

 

17 Battery South

 

Fee Interest

 

Financial

 

 

 

392,000

 

$

53,000,000

 

$

135

 

 

 

 

 

 

 

 

 

 

 

1,190,000

 

$

184,600,000

 

$

156

 

2001 Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-01

 

633 Third Ave

 

Fee Interest

 

Grand Central North

 

 

 

40,623

 

$

13,250,000

 

$

326

 

May-01

 

1 Park Ave - 45% JV

 

Fee Interest

 

Grand Central South

 

 

 

913,000

 

$

233,900,000

 

$

256

 

Jun-01

 

1412 Broadway

 

Fee Interest

 

Times Square South

 

 

 

389,000

 

$

90,700,000

 

$

233

 

Jul-01

 

110 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.

 

46



 

 

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.

 

47



 

 

 

Executive & Senior Management

 

 

 

Stephen L. Green

Chairman of the Board

 

Marc Holliday

Chief Executive Officer

 

Andrew Mathias

President

 

James Mead

Chief Financial Officer

 

Andrew S. Levine

Chief Legal Officer

 

Steven M. Durels

Executive Vice President, Director of Leasing and Real Property

 

Edward V. Piccinich

Executive Vice President, Property Management and Construction

 

Neil H. Kessner

Executive Vice President, General Counsel - Real Property

 

David M. Schonbraun

Co-Chief Investment Officer

 

Isaac Zion

Co-Chief Investment Officer

 

Matthew J. DiLiberto

Chief Accounting Officer

 

48



 

 

 

ANALYST COVERAGE

 

 

 

ANALYST COVERAGE

 

Firm

 

Analyst

 

Phone

 

Email

 

Bank of America - Merrill Lynch

 

James C. Feldman

 

(212) 449-6339

 

james_feldman@ml.com

 

Barclays Capital

 

Ross Smotrich

 

(212) 526-2306

 

ross.smotrich@barcap.com

 

Cantor Fitzgerald

 

David Toti

 

(212) 915-1219

 

dtoti@cantor.com

 

Citigroup Smith Barney, Inc.

 

Michael Bilerman

 

(212) 816-1383

 

michael.bilerman@citigroup.com

 

Cowen and Company

 

James Sullivan

 

(646) 562-1380

 

james.sullivan@cowen.com

 

Deutsche Bank

 

John Perry

 

(212) 250-4912

 

john.perry@db.com

 

Goldman Sachs & Co.

 

Andrew Rosivach

 

(212) 902-2796

 

andrew.rosivach@gs.com

 

Green Street Advisors

 

Michael Knott

 

(949) 640-8780

 

mknott@greenstreetadvisors.com

 

ISI Group

 

Steve Sakwa

 

(212) 446-9462

 

ssakwa@isigrp.com

 

Jefferies & Company

 

Tayo Okusanya

 

(212) 336-7076

 

tokusanya@jefferies.com

 

JMP Securities

 

Mitchell Germain

 

(212) 906-3546

 

mgermain@jmpsecurities.com

 

JP Morgan Securities, Inc.

 

Anthony Paolone

 

(212) 622-6682

 

anthony.paolone@jpmorgan.com

 

KeyBanc Capital Markets

 

Jordan Sadler

 

(917) 368-2280

 

jsadler@keybanccm.com

 

Macquarie Research Equities (USA)

 

Robert Stevenson

 

(212) 231-8068

 

rob.stevenson@macquarie.com

 

Sandler O’Neill + Partners, L.P.

 

Alexander D. Goldfarb

 

(212) 466-7937

 

agoldfarb@sandleroneill.com

 

Stifel Nicolaus

 

John Guinee

 

(443) 224-1307

 

jwguinee@stifel.com

 

UBS Securities LLC

 

Ross T. Nussbaum

 

(212) 713-2484

 

ross.nussbaum@ubs.com

 

Wells Fargo Securities, LLC

 

Brendan Maiorana

 

(443) 263-6516

 

brendan.maiorana@wachovia.com

 

 

FIXED INCOME COVERAGE

 

Firm

 

Analyst

 

Phone

 

Email

 

Citigroup Inc.

 

Thomas Cook

 

(212) 723-1112

 

thomas.n.cook@citi.com

 

Goldman Sachs & Co.

 

Louise Pitt

 

(212) 902-3644

 

louise.pitt@gs.com

 

JP Morgan Securities, Inc.

 

Mark Streeter

 

(212) 834-6601

 

mark.streeter@jpmorgan.com

 

Merrill Lynch, Pierce, Fenner & Smith Inc.

 

Tom Truxillo

 

(980) 386-5212

 

thomas.c.truxillo_jr@baml.com

 

Wells Fargo Securities, LLC

 

Thierry B. Perrein

 

(704) 715-8455

 

thierry.perrein@wellsfargo.com

 

 

SL Green Realty Corp. is followed by the analysts listed above. Please note that any opinions, estimates or forecasts regarding SL Green Realty Corp.’s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of SL Green Realty Corp. or its management. SL Green Realty Corp. does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.

 

49



 

 

 

SUPPLEMENTAL DEFINITIONS

 

 

 

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

 

Annualized rent is calculated as monthly base rent and escalations per the lease, as of a certain date, multiplied by 12.

 

Debt service coverage is adjusted EBITDA divided by total interest and principal payments.

 

Fixed charge is the total payments for interest, principal amortization, ground leases and preferred stock dividend.

 

Fixed charge coverage is adjusted EBITDA divided by fixed charge.

 

Funds available for distribution (FAD) is defined as FFO plus non-real estate depreciation, 2% allowance for straight line credit loss, adjustment for straight line ground rent, non-cash deferred compensation, a pro-rata adjustment for FAD for SLG’s unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.

 

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

 

Interest coverage is adjusted EBITDA divided by total interest expense.

 

Junior Mortgage Participations are subordinate interests in first mortgages.

 

Mezzanine Debt Loans are loans secured by ownership interests.

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

50


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 Manhattan’s extraordinary appeal to leading institutional investors.”

 

Antoine Castro, Managing Director of Quantum Global Real Estate, said, “This reinforces Plaza’s 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 York’s premier office landlord in this iconic property.”

 

Simon Marrison, Europe CEO, LaSalle Investment Management, added, “We are very excited that 521 Fifth Avenue is Plaza’s 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 City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of 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 LaSalle’s global CEO Jeff Jacobson, working with senior members of the Quantum Global team and Simon Marrison, Head and Chief Investment Officer of LaSalle’s European private equity business, who will lead LaSalle’s 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 side’s 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 Manhattan’s 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 City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of 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.

 

# # #