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):
April 24, 2013 (April 23, 2013)
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 |
|
10170 |
New York, New York |
|
(ZIP CODE) |
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
(212) 594-2700
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition
Following the issuance of a press release on April 23, 2013 announcing the Companys results for the first quarter ended March 31, 2013, the Company intends to make available supplemental information regarding the Companys operations that is too voluminous for a press release. The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.
The information (including exhibits 99.1 and 99.2) being furnished pursuant to this Item 2.02. Results of Operations and Financial Condition shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Act, or the Exchange Act regardless of any general incorporation language in such filing.
Item 7.01. Regulation FD Disclosure
As discussed in Item 2.02 above, on April 23, 2013, the Company issued a press release announcing its results for the first quarter ended March 31, 2013.
The information being furnished pursuant to this Item 7.01. Regulation FD Disclosure shall not be deemed to be filed for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act regardless of any general incorporation language in such filing. This information will not be deemed an admission as to the materiality of such information that is required to be disclosed solely by Regulation FD.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits
99.1 Press Release regarding first quarter 2013 earnings.
99.2 Supplemental package.
Non-GAAP Supplemental Financial Measures
Funds from Operations (FFO)
FFO is a widely recognized measure of REIT performance. We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than we do. The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002, and subsequently amended, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. We present FFO because we consider it an important supplemental measure of our operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITS, particularly those that own and operate commercial office properties. We also use FFO as one of several criteria to determine performance-based bonuses for members of our senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately
apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Companys ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
The Company presents earnings before interest, taxes, depreciation and amortization (EBITDA) because the Company believes that EBITDA, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Companys ability to incur and service debt. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to EBITDA.
Same-Store Net Operating Income, Same-Store Cash Net Operating Income and Related Measures
The Company presents same-store net operating income, same-store cash net operating income, same-store joint venture net operating income, same-store joint venture cash net operating income because the Company believes that these measures provide investors with useful information regarding the operating performance of properties that are comparable for the periods presented. For properties owned since January 1, 2012 and still owned in the same manner at the end of the current quarter, the Company determines same-store net operating income by subtracting same-store property operating expenses and ground rent from same-store recurring rental and tenant reimbursement revenues. Same-store cash net operating income is derived by deducting same-store straight line and free rent from, and adding same-store tenant credit loss allowance to, same-store net operating income. Same-store joint venture net operating income and same-store joint venture cash net operating income are calculated in the same manner as noted above, but includes just the Companys pro-rata share of the joint venture net operating income. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.
Debt to Market Capitalization Ratio
The Company presents the ratio of debt to market capitalization as a measure of the Companys leverage position relative to the Companys estimated market value. The Companys estimated market value is based upon the quarter-end trading price of the Companys common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Companys preferred equity. This ratio is presented on a consolidated basis and a combined basis. The combined debt to market capitalization includes the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture debt. The Company believes this ratio may provide investors with another measure of the Companys current leverage position. The debt to market capitalization ratio should be used as one measure of the Companys leverage position, and this measure is commonly used in the REIT
sector; however, this may not be comparable to other REITs that do not compute in the same manner. The debt to market capitalization ratio does not represent the Companys borrowing capacity and should not be considered an alternative measure to the Companys current lending arrangements.
Coverage Ratios
The Company presents fixed charge and interest coverage ratios to provide a measure of the Companys financial flexibility to service current debt amortization, interest expense and ground rent from current cash net operating income. These coverage ratios are provided on both a consolidated and combined basis. The combined coverage ratios include the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture fixed charges and cash net operating income. These coverage ratios represent a common measure of the Companys ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
SL GREEN REALTY CORP. | |
|
| |
|
/s/ James Mead |
|
|
James Mead | |
|
Chief Financial Officer | |
|
| |
Date: April 24, 2013 |
|
Exhibit 99.1
CONTACT
James Mead
Chief Financial Officer
-and-
Heidi Gillette
Investor Relations
(212) 594-2700
SL GREEN REALTY CORP. REPORTS
FIRST QUARTER 2013 FFO OF $1.16 PER SHARE AND EPS OF $0.21
PER SHARE
Financial and Operating Highlights
· First quarter FFO of $1.16 per diluted share. Exclusive of items recognized in the first quarter, normalized FFO is $1.22 per diluted share compared to prior year FFO of $1.10 per diluted share.
· First quarter net income attributable to common stockholders of $0.21 per diluted share, inclusive of a gain on sale of $0.01 per diluted share, compared to prior year net income of $0.29 per diluted share, inclusive of gains on sale of $0.07 per diluted share.
· Combined same-store cash NOI increased 4.4 percent for the first quarter, an increase of $7.7 million over the first quarter of 2012.
· Signed 55 Manhattan office leases totaling 585,454 square feet during the first quarter, which provided for modest concessions of 2.2 months of free rent and $20.73 per square foot of tenant improvements. The mark-to-market on replacement office leases signed in Manhattan was 0.7 percent higher in the first quarter than the previously fully escalated rents on the same office spaces.
· Signed 36 Suburban office leases totaling 305,916 square feet during the first quarter. The mark-to-market on replacement office leases signed in the Suburban portfolio was 0.8 percent higher in the first quarter than the previously fully escalated rents on the same office spaces.
Investing Highlights
· The Company sold a 50 percent interest in a mezzanine loan secured by interests in 5 Times Square, Manhattan, generating $57.8 million of proceeds to the Company, inclusive of $12.9 million of additional income, or $0.14 per diluted share.
· Arranged a $925.0 million bridge acquisition financing at 550 Madison Avenue, also known as the Sony Building. The Company retained a $75.0 million junior mezzanine participation with a current yield of 17.3 percent.
· Acquired two vacant residential buildings in Williamsburg, Brooklyn for $54.9 million. The properties are located above a retail condominium acquired by the Company in November 2010 and consist of 72 newly constructed apartment units and 12 townhouses. Simultaneously, the joint venture closed on a $22.0 million, 5-year first mortgage loan which bears interest at 225 basis points over the 30-day LIBOR.
Financing Highlights
· Closed on a $900 million first mortgage refinancing of 1515 Broadway. The new 12-year, 3.93 percent fixed rate mortgage financing replaces the former $775 million mortgage loan. In conjunction with the refinancing the Company recorded a charge of $18.5 million, or $0.20 per diluted share.
Summary
New York, NY, April 23, 2013 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $109.2 million, or $1.16 per diluted share, for the quarter ended March 31, 2013, compared to $99.3 million, or $1.10 per diluted share, for the same quarter in 2012. Exclusive of the items listed below, which were recognized in the first quarter, normalized FFO for the quarter ended March 31, 2013 is calculated as follows:
|
|
Per Diluted |
| |
Normalized FFO Reconciliation: |
|
|
| |
FFO (1) |
|
$ |
1.16 |
|
Charges related to 1515 Broadway refinancing |
|
0.20 |
| |
Gain on the sale of 50% interest in mezzanine investment |
|
(0.14 |
) | |
Normalized Funds From Operations (2) |
|
$ |
1.22 |
|
(1) See page 10 for a reconciliation of net income available to common stockholders to FFO.
(2) There were no similar items in the first quarter of 2012.
Net income attributable to common stockholders totaled $18.9 million, or $0.21 per diluted share, for the quarter ended March 31, 2013, compared to $25.3 million, or $0.29 per diluted share, for the same quarter in 2012.
Operating and Leasing Activity
For the first quarter of 2013, the Company reported revenues and operating income of $370.0 million and $195.8 million, respectively, compared to $339.1 million and $182.2 million, respectively, for the same period in 2012.
Same-store cash NOI on a combined basis increased by 4.4 percent to $181.7 million for the quarter ended March 31, 2013 as compared to the same period in 2012. Consolidated property same-store cash NOI increased by 4.8 percent to $157.5 million and unconsolidated joint venture property same-store cash NOI increased 2.0 percent to $24.2 million.
Occupancy for the Companys stabilized, same-store Manhattan portfolio at March 31, 2013 was 94.3 percent compared to 94.0 percent at March 31, 2012 and 94.3 percent at December 31, 2012.
During the quarter, the Company signed 55 office leases in its Manhattan portfolio totaling 585,454 square feet. Twenty-seven leases totaling 122,780 square feet represented office leases that replaced previous vacancy, and 28 office leases comprising 462,674 square feet, which had been occupied within the prior twelve months, had average starting rents of $54.94 per rentable square foot, representing a 0.7 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 first quarter was 5.4 years and average tenant concessions were 2.2 months of free rent with a tenant improvement allowance of $20.73 per rentable square foot.
During the quarter, 536,101 square feet of office leases commenced in the Manhattan portfolio, 129,746 square feet of which represented office leases that replaced previous vacancy, and 406,355 square feet of which had been occupied within the prior twelve months, represented office leases that had average starting rents of $57.06 per rentable square foot, representing a 4.3 percent increase over the previously fully escalated rents on the same office spaces.
Occupancy for the Companys Suburban portfolio was 80.2 percent at March 31, 2013, compared to 81.3 percent at December 31, 2012.
During the quarter, the Company signed 36 office leases in the Suburban portfolio totaling 305,916 square feet. Twelve leases totaling 88,674 square feet represented office leases that replaced previous vacancy, and 24 office leases comprising 217,242 square feet, which had been occupied within the prior twelve months, had average starting rents of $30.04 per rentable square foot, representing a 0.8 percent increase over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the first quarter was 8.3 years and average tenant concessions were 4.9 months of free rent with a tenant improvement allowance of $20.79 per rentable square foot.
During the quarter, 225,072 square feet of office leases commenced in the Suburban portfolio, 74,975 square feet of which represented office leases that replaced previous vacancy, and 150,097 square feet of which had been occupied within the prior twelve months, represented office leases that had average starting rents of $32.51 per rentable square foot, representing a 0.7 percent decrease over the previously fully escalated rents on the same office spaces.
Significant leases that were signed during the first quarter included:
· Early renewal and expansion on 150,865 square feet with Eisner, LLP for 3.3 years at 750 Third Avenue;
· New lease on 58,854 square feet with Viacom International, Inc. for 5.0 years at 1515 Broadway;
· Early renewal on 43,294 square feet with WPP Group USA, Inc. for 6.3 years at 100 Park Avenue;
· New lease on 30,030 square feet with The Federative Republic of Brazil for 10.3 years at 220 East 42nd Street;
· New lease on 67,145 square feet with Xylem Inc. for 10.8 years at 1100 King Street, Westchester County, NY; and
· Early renewal and expansion on 38,252 square feet with Kaufman Borgeest & Ryan LLP for 9.8 years at 200 Summit Lake Drive, Westchester County, NY.
Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2013 were $21.1 million, or 4.9 percent of total revenues including the Companys share of joint venture revenue compared to $20.2 million, or 5.2 percent for the quarter ended March 31, 2012.
Real Estate Investment Activity
In March 2013, the Company, with a joint venture partner, acquired two vacant residential buildings in Williamsburg, Brooklyn for $54.9 million. The properties, which are above a retail condominium already owned by the Company, consist of 72 newly constructed apartment units and 12 townhouses. Simultaneously, the joint venture closed on a $22.0 million, 5-year first mortgage loan which bears interest at 225 basis points over the 30-day LIBOR.
Debt and Preferred Equity Investment Activity
The Companys debt and preferred equity investment portfolio totaled $1.4 billion at March 31, 2013. During the first quarter, the Company purchased and originated new debt and preferred equity investments totaling $198.9 million, inclusive of 550 Madison Avenue, all of which are collateralized by New York City commercial office properties, and recorded $121.4 million of principal reductions from investments that were sold or repaid. The debt and preferred equity investment portfolio had a weighted average maturity of 1.9 years as of March 31, 2013 and had a weighted average yield during the quarter ended March 31, 2013 of 10.6 percent.
During the first quarter the Company sold a 50 percent interest in a mezzanine loan secured by interests in 5 Times Square, Manhattan, generating $57.8 million of proceeds to the Company, inclusive of $12.9 million of additional income recorded in the first quarter.
Financing and Capital Activity
In February 2013, the Company closed on a $900 million first mortgage refinancing of 1515 Broadway. The new 12-year, 3.93 percent fixed rate mortgage financing replaced the former $775 million mortgage loan. The refinancing follows the April 2012 renewal by Viacom of 1.6 million square feet at the office tower through 2031. In conjunction with the refinancing, the Company paid a prepayment penalty of $7.6 million, or $0.08 per diluted share, to the providers of the previous mortgage loan and recorded a non-recurring charge of $10.9 million, or $0.12 per diluted share, for unamortized deferred financing costs associated with the previous mortgage loan.
Dividends
During the first quarter of 2013, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.33 per share of common stock, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013;
· $0.4766 per share on the Companys Series C Preferred Stock for the period January 15, 2013 through and including April 14, 2013, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.9064 per share; and
· $0.40625 per share on the Companys Series I Preferred Stock for the period January 15, 2013 through and including April 14, 2013, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.625 per share.
Conference Call and Audio Webcast
The Companys executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio webcast on Wednesday, April 24, 2013 at 2:00 pm ET to discuss the financial results.
The supplemental package will be available prior to the quarterly conference call on the Companys website, www.slgreen.com, under Financial Reports in the Investors section. The webcast and accompanying slide presentation from the Companys annual investor conference also are available on the Companys web site in the Investors section under Event Calendar & Webcasts.
The live conference will be webcast in listen-only mode on the Companys website under Event Calendar & Webcasts in the Investors section and on Thomsons StreetEvents Network. The conference may also be accessed by dialing 800 510.0219 Domestic or 617 614.3451 International, using pass-code SL Green.
A replay of the call will be available through May 2, 2013 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 52297151.
Company Profile
SL Green Realty Corp., New York Citys largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of March 31, 2013, SL Green owned interests in 89 Manhattan properties totaling 41.6 million square feet. This included ownership interests in 25 million square feet of commercial properties and debt and preferred equity investments secured by 13.8 million square feet of properties. In addition to its Manhattan investments, SL Green holds ownership interests in 31 suburban assets totaling 5.4 million square feet in Brooklyn, Long Island, Westchester County, Connecticut and New Jersey, along with four development properties in the suburbs encompassing approximately 0.5 million square feet. The Company also has ownership interests in 31 properties totaling 4.5 million square feet in southern California.
To be added to the Companys distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212.594.2700.
Disclaimers
Non-GAAP Financial Measures
During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 10 of this release and in the Companys Supplemental Package.
Forward-looking Statement
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release are forward-looking statements. All forward-looking statements speak only as of the date of this press release. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York Metropolitan area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, all of which are beyond the Companys control. Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Companys filings with the Securities and Exchange Commission. The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.
SL GREEN REALTY CORP.
CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
| ||||
|
|
2013 |
|
2012 |
| ||
Revenues: |
|
|
|
|
| ||
Rental revenue, net |
|
$ |
270,489 |
|
$ |
260,762 |
|
Escalation and reimbursement |
|
41,000 |
|
41,656 |
| ||
Investment and preferred equity income |
|
52,708 |
|
26,338 |
| ||
Other income |
|
5,774 |
|
10,377 |
| ||
Total revenues |
|
369,971 |
|
339,133 |
| ||
Expenses: |
|
|
|
|
| ||
Operating expenses (including approximately $4,150 (2013) and $3,471 (2012) paid to related parties) |
|
73,633 |
|
73,254 |
| ||
Real estate taxes |
|
53,688 |
|
51,480 |
| ||
Ground rent |
|
10,990 |
|
8,806 |
| ||
Interest expense, net of interest income |
|
81,336 |
|
80,137 |
| ||
Amortization of deferred financing costs |
|
4,463 |
|
3,580 |
| ||
Depreciation and amortization |
|
80,683 |
|
77,069 |
| ||
Loan loss and other investment reserves, net of recoveries |
|
|
|
564 |
| ||
Transaction related costs |
|
1,358 |
|
1,056 |
| ||
Marketing, general and administrative |
|
21,067 |
|
20,196 |
| ||
Total expenses |
|
327,218 |
|
316,142 |
| ||
Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations |
|
42,753 |
|
22,991 |
| ||
Equity in net income (loss) from unconsolidated joint ventures |
|
5,073 |
|
(1,560 |
) | ||
Equity in net gain (loss) on sale of interest in unconsolidated joint venture/ real estate |
|
|
|
7,260 |
| ||
Gain (loss) on investment in marketable securities |
|
(57 |
) |
|
| ||
Gain (loss) on early extinguishment of debt |
|
(18,513 |
) |
|
| ||
Income from continuing operations |
|
29,256 |
|
28,691 |
| ||
Net loss from discontinued operations |
|
(32 |
) |
(161 |
) | ||
Gain on sale of discontinued operations |
|
1,113 |
|
6,627 |
| ||
Net income |
|
30,337 |
|
35,157 |
| ||
Net income attributable to noncontrolling interests in the operating partnership |
|
(555 |
) |
(888 |
) | ||
Preferred unit distributions |
|
(565 |
) |
(397 |
) | ||
Net (income) loss attributable to noncontrolling interests in other partnerships |
|
(2,901 |
) |
(1,071 |
) | ||
Net income attributable to SL Green |
|
26,316 |
|
32,801 |
| ||
Perpetual preferred stock dividends |
|
(7,407 |
) |
(7,545 |
) | ||
Net income attributable to SL Green common stockholders |
|
$ |
18,909 |
|
$ |
25,256 |
|
|
|
|
|
|
| ||
Earnings Per Share (EPS) |
|
|
|
|
| ||
Net income per share (Basic) |
|
$ |
0.21 |
|
$ |
0.29 |
|
Net income per share (Diluted) |
|
$ |
0.21 |
|
$ |
0.29 |
|
|
|
|
|
|
| ||
Funds From Operations (FFO) |
|
|
|
|
| ||
FFO per share (Basic) |
|
$ |
1.16 |
|
$ |
1.11 |
|
FFO per share (Diluted) |
|
$ |
1.16 |
|
$ |
1.10 |
|
|
|
|
|
|
| ||
Basic ownership interest |
|
|
|
|
| ||
Weighted average REIT common shares for net income per share |
|
91,399 |
|
86,744 |
| ||
Weighted average partnership units held by noncontrolling interests |
|
2,687 |
|
3,048 |
| ||
Basic weighted average shares and units outstanding for FFO per share |
|
94,086 |
|
89,792 |
| ||
|
|
|
|
|
| ||
Diluted ownership interest |
|
|
|
|
| ||
Weighted average REIT common share and common share equivalents |
|
91,615 |
|
87,125 |
| ||
Weighted average partnership units held by noncontrolling interests |
|
2,687 |
|
3,048 |
| ||
Diluted weighted average shares and units outstanding |
|
94,302 |
|
90,173 |
|
SL GREEN REALTY CORP.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except per share data)
|
|
March 31, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Commercial real estate properties, at cost: |
|
|
|
|
| ||
Land and land interests |
|
$ |
2,886,099 |
|
$ |
2,886,099 |
|
Buildings and improvements |
|
7,452,347 |
|
7,389,766 |
| ||
Building leasehold and improvements |
|
1,346,481 |
|
1,346,748 |
| ||
Properties under capital lease |
|
47,179 |
|
40,340 |
| ||
|
|
11,732,106 |
|
11,662,953 |
| ||
Less accumulated depreciation |
|
(1,461,775 |
) |
(1,393,323 |
) | ||
|
|
10,270,331 |
|
10,269,630 |
| ||
Assets held for sale |
|
|
|
4,901 |
| ||
Cash and cash equivalents |
|
220,140 |
|
189,984 |
| ||
Restricted cash |
|
130,233 |
|
136,071 |
| ||
Investment in marketable securities |
|
22,994 |
|
21,429 |
| ||
Tenant and other receivables, net of allowance of $20,947 and $21,652 in 2013 and 2012, respectively |
|
41,950 |
|
48,544 |
| ||
Related party receivables |
|
11,133 |
|
7,531 |
| ||
Deferred rents receivable, net of allowance of $28,475 and $29,580 in 2013 and 2012, respectively |
|
355,250 |
|
340,747 |
| ||
Debt and preferred equity investments, net of discount of $11,251 and $13,572 and allowance of $7,000 and $7,000 in 2013 and 2012, respectively |
|
1,443,834 |
|
1,357,203 |
| ||
Investments in and advances to unconsolidated joint ventures |
|
1,073,130 |
|
1,032,243 |
| ||
Deferred costs, net |
|
252,018 |
|
261,145 |
| ||
Other assets |
|
722,952 |
|
718,326 |
| ||
Total assets |
|
$ |
14,543,965 |
|
$ |
14,387,754 |
|
|
|
|
|
|
| ||
Liabilities |
|
|
|
|
| ||
Mortgages and other loans payable |
|
$ |
4,815,485 |
|
$ |
4,615,464 |
|
Revolving credit facility |
|
30,000 |
|
70,000 |
| ||
Term loan and senior unsecured notes |
|
1,732,588 |
|
1,734,956 |
| ||
Accrued interest and other liabilities |
|
73,666 |
|
73,769 |
| ||
Accounts payable and accrued expenses |
|
143,812 |
|
159,598 |
| ||
Deferred revenue/gain |
|
322,317 |
|
321,764 |
| ||
Capitalized lease obligation |
|
43,404 |
|
37,518 |
| ||
Deferred land lease payable |
|
19,750 |
|
20,897 |
| ||
Dividend and distributions payable |
|
37,737 |
|
37,839 |
| ||
Security deposits |
|
49,803 |
|
46,253 |
| ||
Liabilities related to assets held for sale |
|
|
|
136 |
| ||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
|
100,000 |
|
100,000 |
| ||
Total liabilities |
|
7,368,562 |
|
7,218,194 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
Noncontrolling interests in the operating partnership |
|
220,174 |
|
212,907 |
| ||
Series G preferred units, $0.01 par value, $25.00 liquidation preference, 1,902 issued and outstanding at both March 31, 2013 and December 31,2012, respectively |
|
47,550 |
|
47,550 |
| ||
Series H preferred units, $0.01 par value, $25.00 liquidation preference, 80 issued and outstanding at both March 31, 2013 and December 31, 2012, respectively |
|
2,000 |
|
2,000 |
| ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
SL Green Realty Corp. stockholders equity |
|
|
|
|
| ||
Series C perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 7,700 issued and outstanding at both March 31, 2013 and December 31, 2012, respectively |
|
180,340 |
|
180,340 |
| ||
Series I perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both March 31, 2013 and December 31, 2012, respectively |
|
221,932 |
|
221,965 |
| ||
Common stock, $0.01 par value 160,000 shares authorized, 95,201and 94,896 issued and outstanding at March 31, 2013 and December 31, 2012, respectively (inclusive of 3,646 shares held in Treasury at both March 31, 2013 and December 31, 2012, respectively) |
|
953 |
|
950 |
| ||
Additional paid-in capital |
|
4,697,528 |
|
4,667,900 |
| ||
Treasury stock-at cost |
|
(322,858 |
) |
(322,858 |
) | ||
Accumulated other comprehensive loss |
|
(26,117 |
) |
(29,587 |
) | ||
Retained earnings |
|
1,665,468 |
|
1,701,092 |
| ||
Total SL Green Realty Corp. stockholders equity |
|
6,417,246 |
|
6,419,802 |
| ||
Noncontrolling interests in other partnerships |
|
488,433 |
|
487,301 |
| ||
Total equity |
|
6,905,679 |
|
6,907,103 |
| ||
Total liabilities and equity |
|
$ |
14,543,965 |
|
$ |
14,387,754 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
| ||||
|
|
2013 |
|
2012 |
| ||
FFO Reconciliation: |
|
|
|
|
| ||
Net income attributable to common stockholders |
|
$ |
18,909 |
|
$ |
25,256 |
|
Add: |
|
|
|
|
| ||
Depreciation and amortization |
|
80,683 |
|
77,069 |
| ||
Discontinued operations depreciation adjustments |
|
7 |
|
14 |
| ||
Joint venture depreciation and noncontrolling interest adjustments |
|
7,527 |
|
9,141 |
| ||
Net income attributable to noncontrolling interests |
|
3,456 |
|
1,959 |
| ||
Less: |
|
|
|
|
| ||
Gain on sale of discontinued operations |
|
1,113 |
|
6,627 |
| ||
Equity in net gain (loss) on sale of joint venture interest |
|
|
|
7,260 |
| ||
Depreciation on non-rental real estate assets |
|
245 |
|
267 |
| ||
Funds from Operations |
|
$ |
109,224 |
|
$ |
99,285 |
|
|
|
Consolidated Properties |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
| ||||||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||||
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 |
|
$ |
42,753 |
|
$ |
22,991 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income (loss) from joint ventures |
|
5,073 |
|
(1,560 |
) |
5,073 |
|
(1,560 |
) |
|
|
|
| ||||||
Depreciation and amortization |
|
80,683 |
|
77,069 |
|
16,012 |
|
16,056 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
81,336 |
|
80,137 |
|
19,542 |
|
23,420 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
4,463 |
|
3,580 |
|
2,362 |
|
627 |
|
|
|
|
| ||||||
Gain (loss) on early extinguishment of debt |
|
(18,513 |
) |
|
|
|
|
|
|
|
|
|
| ||||||
Operating income |
|
$ |
195,795 |
|
$ |
182,217 |
|
$ |
42,989 |
|
$ |
38,543 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
21,067 |
|
20,196 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
(26 |
) |
545 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
564 |
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs |
|
1,358 |
|
1,056 |
|
|
|
161 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(53,152 |
) |
(30,890 |
) |
(3,661 |
) |
(3,635 |
) |
|
|
|
| ||||||
Equity in net (income) loss from joint ventures |
|
(5,073 |
) |
1,560 |
|
|
|
|
|
|
|
|
| ||||||
(Gain) loss on early extinguishment of debt |
|
18,513 |
|
|
|
|
|
|
|
|
|
|
| ||||||
Net operating income (NOI) |
|
178,482 |
|
175,248 |
|
39,328 |
|
35,069 |
|
$ |
217,810 |
|
$ |
210,317 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
26 |
|
(545 |
) |
|
|
|
|
26 |
|
(545 |
) | ||||||
NOI from other properties/affiliates |
|
(6,417 |
) |
(4,941 |
) |
(13,538 |
) |
(10,255 |
) |
(19,955 |
) |
(15,196 |
) | ||||||
Same-Store NOI |
|
$ |
172,091 |
|
$ |
169,762 |
|
$ |
25,790 |
|
$ |
24,814 |
|
$ |
197,881 |
|
$ |
194,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
1,888 |
|
172 |
|
|
|
|
|
1,888 |
|
172 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(13,279 |
) |
(17,470 |
) |
(1,132 |
) |
(740 |
) |
(14,411 |
) |
(18,210 |
) | ||||||
Rental income FAS 141 |
|
(3,168 |
) |
(2,125 |
) |
(491 |
) |
(375 |
) |
(3,659 |
) |
(2,500 |
) | ||||||
Same-store cash NOI |
|
$ |
157,532 |
|
$ |
150,339 |
|
$ |
24,167 |
|
$ |
23,699 |
|
$ |
181,699 |
|
$ |
174,038 |
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
Manhattan Operating Data: (1) |
|
|
|
|
| ||
Net rentable area at end of period (in 000s) |
|
24,282 |
|
23,757 |
| ||
Portfolio percentage leased at end of period |
|
94.2 |
% |
93.9 |
% | ||
Same-Store percentage leased at end of period |
|
94.3 |
% |
94.0 |
% | ||
Number of properties in operation |
|
36 |
|
33 |
| ||
|
|
|
|
|
| ||
Office square feet where leases commenced during quarter (rentable) |
|
536,101 |
|
734,218 |
| ||
Average mark-to-market percentage-office |
|
4.3 |
% |
31.4 |
% | ||
Average starting cash rent per rentable square foot-office |
|
$ |
57.06 |
|
$ |
69.81 |
|
(1) Includes wholly-owned and joint venture properties.
Exhibit 99.2
|
|
FIRST QUARTER 2013 SUPPLEMENTAL DATA MARCH 31, 2013 |
|
|
|
|
|
|
|
|
|
SL Green Realty Corp. is a fully integrated, self-administered and self-managed Real Estate Investment Trust, or REIT, that primarily acquires, owns, manages, leases and repositions office properties in emerging, high-growth submarkets of Manhattan.
· SL Greens common stock is listed on the New York Stock Exchange, and trades under the symbol SLG.
· SL Green maintains an internet site at www.slgreen.com at which most key investor relations data pertaining to dividend declaration, payout, current and historic share price, etc. can be found. Such information is not incorporated into this supplemental financial package. This supplemental financial package is available through the Companys internet site.
· This data is furnished to supplement audited and unaudited regulatory filings of the Company and should be read in conjunction with those filings. The financial data herein is unaudited and is provided from the perspective of timeliness to assist readers of quarterly and annual financial filings. As such, data otherwise contained in future regulatory filings covering the same period may restate the data presented herein.
Questions pertaining to the information contained herein should be referred to Investor Relations at investor.relations@slgreen.com or at 212-216-1601.
Forward-looking Statement
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release are forward-looking statements. All forward-looking statements speak only as of the date of this press release. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York metro area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, all of which are beyond the Companys control. Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Companys filings with the Securities and Exchange Commission.
|
|
|
|
|
|
The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.
Ratings
Ratings are not recommendations to buy, sell or hold the Companys securities.
The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended March 31, 2013 that will be released on Form 10-Q to be filed on or before May 10, 2013.
|
|
TABLE OF CONTENTS |
|
|
|
Highlights of Current Period Financial Performance |
|
|
|
|
|
Unaudited Financial Statements |
|
|
Corporate Profile |
|
5 |
Highlights |
|
6-12 |
Comparative Balance Sheets |
|
13-14 |
Comparative Statements of Operations |
|
15 |
Comparative Computation of FFO and FAD |
|
16 |
Consolidated Statement of Equity |
|
17 |
Joint Venture Statements |
|
18-19 |
|
|
|
Selected Financial Data |
|
20-23 |
Debt Summary Schedule |
|
24-26 |
Summary of Ground Lease Arrangements |
|
27 |
|
|
|
Debt and Preferred Equity Investments |
|
38-30 |
|
|
|
Selected Property Data |
|
|
Composition of Property Portfolio |
|
31-34 |
Largest Tenants |
|
35 |
Tenant Diversification |
|
36 |
Leasing Activity Summary |
|
37-40 |
Annual Lease Expirations |
|
41-42 |
|
|
|
Summary of Real Estate Acquisition/Disposition Activity |
|
43-46 |
Corporate Information |
|
47 |
Analyst Coverage |
|
48 |
Supplemental Definitions |
|
49 |
|
|
|
|
|
CORPORATE PROFILE |
|
|
|
SL Green Realty Corp., or the Company, is New York Citys largest commercial office landlord and is the only fully integrated, self-managed, self-administered Real Estate Investment Trust, or REIT, primarily focused on owning and operating office buildings in Manhattan.
The Company was formed on August 20, 1997 to continue the commercial real estate business of S.L. Green Properties Inc., a company that was founded in 1980 by Stephen L. Green, our current Chairman. For more than 25 years SL Green has been engaged in the business of owning, managing, leasing, acquiring and repositioning office properties in Manhattan. The Companys investment focus is to create value through strategically acquiring, redeveloping and repositioning office properties primarily located in Manhattan, and re-leasing and managing these properties for maximum cash flow.
In 2007, SL Green acquired Reckson Associates Realty Corp. and added over 9 million square feet to its portfolio. Included in this total is over 3 million square feet of Class A office space located in Westchester, New York and Stamford, Connecticut. These suburban portfolios serve as natural extensions of SL Greens core ownership in the Grand Central submarket of Midtown Manhattan. The Company has since made selective additions and dispositions to the holdings in these areas.
Looking forward, SL Green plans to continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets, and debt and preferred equity investments. This three-legged investment strategy allows SL Green to balance the components of its portfolio to take advantage of each stage in the business cycle.
|
|
FIRST QUARTER 2013 HIGHLIGHTS UNAUDITED |
|
|
|
Summary
New York, NY, April 23, 2013 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $109.2 million, or $1.16 per diluted share, for the quarter ended March 31, 2013, compared to $99.3 million, or $1.10 per diluted share, for the same quarter in 2012. Exclusive of the items listed below, which were recognized in the first quarter, normalized FFO for the quarter ended March 31, 2013 is calculated as follows:
|
|
Per Diluted |
| |
Normalized FFO Reconciliation: |
|
|
| |
FFO (1) |
|
$ |
1.16 |
|
Charges related to 1515 Broadway refinancing |
|
0.20 |
| |
Gain on the sale of 50% interest in mezzanine investment |
|
(0.14 |
) | |
Normalized Funds From Operations (2) |
|
$ |
1.22 |
|
(1) See page 16 for a reconciliation of net income available to common stockholders to FFO.
(2) There were no similar items in the first quarter of 2012.
Net income attributable to common stockholders totaled $18.9 million, or $0.21 per diluted share, for the quarter ended March 31, 2013, compared to $25.3 million, or $0.29 per diluted share, for the same quarter in 2012.
Operating and Leasing Activity
For the first quarter of 2013, the Company reported revenues and operating income of $370.0 million and $195.8 million, respectively, compared to $339.1 million and $182.2 million, respectively, for the same period in 2012.
Same-store cash NOI on a combined basis increased by 4.4 percent to $181.7 million for the quarter ended March 31, 2013 as compared to the same period in 2012. Consolidated property same-store cash NOI increased by 4.8 percent to $157.5 million and unconsolidated joint venture property same-store cash NOI increased 2.0 percent to $24.2 million.
Occupancy for the Companys stabilized, same-store Manhattan portfolio at March 31, 2013 was 94.3 percent compared to 94.0 percent at March 31, 2012 and 94.3 percent at December 31, 2012.
During the quarter, the Company signed 55 office leases in its Manhattan portfolio totaling 585,454 square feet. Twenty-seven leases totaling 122,780 square feet represented office leases that replaced previous vacancy, and 28 office leases comprising 462,674 square feet, which had been occupied within the prior twelve months, had average starting rents of $54.94 per rentable square foot, representing a 0.7 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 first quarter was 5.4 years and average tenant concessions were 2.2 months of free rent with a tenant improvement allowance of $20.73 per rentable square foot.
During the quarter, 536,101 square feet of office leases commenced in the Manhattan portfolio, 129,746 square feet of which represented office leases that replaced previous vacancy, and 406,355 square feet of which had been occupied within the prior twelve months, represented office leases that had average starting rents of $57.06 per rentable square foot, representing a 4.3 percent increase over the previously fully escalated rents on the same office spaces.
|
|
FIRST QUARTER 2013 HIGHLIGHTS UNAUDITED |
|
|
|
Occupancy for the Companys Suburban portfolio was 80.2 percent at March 31, 2013, compared to 81.3 percent at December 31, 2012.
During the quarter, the Company signed 36 office leases in the Suburban portfolio totaling 305,916 square feet. Twelve leases totaling 88,674 square feet represented office leases that replaced previous vacancy, and 24 office leases comprising 217,242 square feet, which had been occupied within the prior twelve months, had average starting rents of $30.04 per rentable square foot, representing a 0.8 percent increase over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the first quarter was 8.3 years and average tenant concessions were 4.9 months of free rent with a tenant improvement allowance of $20.79 per rentable square foot.
During the quarter, 225,072 square feet of office leases commenced in the Suburban portfolio, 74,975 square feet of which represented office leases that replaced previous vacancy, and 150,097 square feet of which had been occupied within the prior twelve months, represented office leases that had average starting rents of $32.51 per rentable square foot, representing a 0.7 percent decrease over the previously fully escalated rents on the same office spaces.
Significant leases that were signed during the first quarter included:
· Early renewal and expansion on 150,865 square feet with Eisner, LLP for 3.3 years at 750 Third Avenue;
· New lease on 58,854 square feet with Viacom International, Inc. for 5.0 years at 1515 Broadway;
· Early renewal on 43,294 square feet with WPP Group USA, Inc. for 6.3 years at 100 Park Avenue;
· New lease on 30,030 square feet with The Federative Republic of Brazil for 10.3 years at 220 East 42nd Street;
· New lease on 67,145 square feet with Xylem Inc. for 10.8 years at 1100 King Street, Westchester County, NY; and
· Early renewal and expansion on 38,252 square feet with Kaufman Borgeest & Ryan LLP for 9.8 years at 200 Summit Lake Drive, Westchester County, NY.
Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2013 were $21.1 million, or 4.9 percent of total revenues including the Companys share of joint venture revenue compared to $20.2 million, or 5.2 percent for the quarter ended March 31, 2012.
Real Estate Investment Activity
In March 2013, the Company, with a joint venture partner, acquired two vacant residential buildings in Williamsburg, Brooklyn for $54.9 million. The properties, which are above a retail condominium already owned by the Company, consist of 72 newly constructed apartment units and 12 townhouses. Simultaneously, the joint venture closed on a $22.0 million, 5-year first mortgage loan which bears interest at 225 basis points over the 30-day LIBOR.
Debt and Preferred Equity Investment Activity
The Companys debt and preferred equity investment portfolio totaled $1.4 billion at March 31, 2013. During the first quarter, the Company purchased and originated new debt and preferred
|
|
FIRST QUARTER 2013 HIGHLIGHTS UNAUDITED |
|
|
|
equity investments totaling $198.9 million, inclusive of 550 Madison Avenue, all of which are collateralized by New York City commercial office properties, and recorded $121.4 million of principal reductions from investments that were sold or repaid. The debt and preferred equity investment portfolio had a weighted average maturity of 1.9 years as of March 31, 2013 and had a weighted average yield during the quarter ended March 31, 2013 of 10.6 percent.
During the first quarter the Company sold a 50 percent interest in a mezzanine loan secured by interests in 5 Times Square, Manhattan, generating $57.8 million of proceeds to the Company, inclusive of $12.9 million of additional income recorded in the first quarter.
Financing and Capital Activity
In February 2013, the Company closed on a $900 million first mortgage refinancing of 1515 Broadway. The new 12-year, 3.93 percent fixed rate mortgage financing replaced the former $775 million mortgage loan. The refinancing follows the April 2012 renewal by Viacom of 1.6 million square feet at the office tower through 2031. In conjunction with the refinancing, the Company paid a prepayment penalty of $7.6 million, or $0.08 per diluted share, to the providers of the previous mortgage loan and recorded a non-recurring charge of $10.9 million, or $0.12 per diluted share, for unamortized deferred financing costs associated with the previous mortgage loan.
Dividends
During the first quarter of 2013, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.33 per share of common stock, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013;
· $0.4766 per share on the Companys Series C Preferred Stock for the period January 15, 2013 through and including April 14, 2013, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.9064 per share; and
· $0.40625 per share on the Companys Series I Preferred Stock for the period January 15, 2013 through and including April 14, 2013, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.625 per share.
SL Green Realty Corp. Key Financial Data March 31, 2013 (Amounts in Thousands Except Ratios, Percentages, Per Share and Sq. Ft.)
|
|
|
As of or for the three months ended |
| |||||||||||||
|
|
3/31/2013 |
|
12/31/2012 |
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income available to common stockholders - diluted |
|
$ |
0.21 |
|
$ |
0.22 |
|
$ |
0.09 |
|
$ |
1.14 |
|
$ |
0.29 |
|
Funds from operations available to common stockholders - diluted |
|
$ |
1.16 |
|
$ |
1.14 |
|
$ |
1.12 |
|
$ |
1.92 |
|
$ |
1.10 |
|
Funds available for distribution to common stockholders - diluted |
|
$ |
1.03 |
|
$ |
0.74 |
|
$ |
0.81 |
|
$ |
0.71 |
|
$ |
0.87 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common Share Price & Dividends |
|
|
|
|
|
|
|
|
|
|
| |||||
At the end of the period |
|
$ |
86.11 |
|
$ |
76.65 |
|
$ |
80.07 |
|
$ |
80.24 |
|
$ |
77.55 |
|
High during period |
|
$ |
86.29 |
|
$ |
79.63 |
|
$ |
84.88 |
|
$ |
83.31 |
|
$ |
79.27 |
|
Low during period |
|
$ |
78.16 |
|
$ |
71.37 |
|
$ |
76.13 |
|
$ |
70.91 |
|
$ |
68.16 |
|
Common dividends per share |
|
$ |
0.33 |
|
$ |
0.33 |
|
$ |
0.25 |
|
$ |
0.25 |
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
FFO payout ratio |
|
28.5 |
% |
29.0 |
% |
22.4 |
% |
13.0 |
% |
22.7 |
% | |||||
FAD payout ratio |
|
32.2 |
% |
44.6 |
% |
30.7 |
% |
35.2 |
% |
28.6 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common Shares & Units |
|
|
|
|
|
|
|
|
|
|
| |||||
Common shares outstanding |
|
91,555 |
|
91,250 |
|
90,363 |
|
89,938 |
|
88,855 |
| |||||
Units outstanding |
|
2,586 |
|
2,760 |
|
3,310 |
|
3,486 |
|
3,051 |
| |||||
Total common shares and units outstanding |
|
94,141 |
|
94,010 |
|
93,673 |
|
93,424 |
|
91,906 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average common shares and units outstanding - basic |
|
94,086 |
|
93,747 |
|
93,561 |
|
92,982 |
|
89,792 |
| |||||
Weighted average common shares and units outstanding - diluted |
|
94,302 |
|
94,011 |
|
93,891 |
|
93,351 |
|
90,173 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
| |||||
Market value of common equity |
|
$ |
8,106,482 |
|
$ |
7,205,867 |
|
$ |
7,500,397 |
|
$ |
7,496,342 |
|
$ |
7,127,310 |
|
Liquidation value of preferred equity/units |
|
442,050 |
|
442,050 |
|
442,050 |
|
442,050 |
|
442,050 |
| |||||
Consolidated debt |
|
6,678,073 |
|
6,520,420 |
|
6,388,277 |
|
6,278,024 |
|
6,081,046 |
| |||||
Consolidated market capitalization |
|
$ |
15,226,605 |
|
$ |
14,168,337 |
|
$ |
14,330,724 |
|
$ |
14,216,416 |
|
$ |
13,650,406 |
|
SLG portion of JV debt |
|
2,199,143 |
|
2,135,361 |
|
2,031,576 |
|
1,919,749 |
|
1,940,840 |
| |||||
Combined market capitalization |
|
$ |
17,425,748 |
|
$ |
16,303,698 |
|
$ |
16,362,300 |
|
$ |
16,136,165 |
|
$ |
15,591,246 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated debt to market capitalization |
|
43.9 |
% |
46.0 |
% |
44.6 |
% |
44.2 |
% |
44.5 |
% | |||||
Combined debt to market capitalization |
|
50.9 |
% |
53.1 |
% |
51.5 |
% |
50.8 |
% |
51.5 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated debt service coverage |
|
2.3 |
|
2.1 |
|
2.2 |
|
2.3 |
|
2.1 |
| |||||
Consolidated fixed charge coverage |
|
1.9 |
|
1.8 |
|
1.9 |
|
2.0 |
|
1.8 |
| |||||
Combined fixed charge coverage |
|
1.8 |
|
1.6 |
|
1.7 |
|
1.8 |
|
1.6 |
|
Supplemental Information |
First Quarter 2013 |
SL Green Realty Corp. Key Financial Data March 31, 2013 (Dollars in Thousands Except Per Share and Sq. Ft.) |
|
|
As of or for the three months ended |
| |||||||||||||
|
|
3/31/2013 |
|
12/31/2012 |
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Real estate assets before depreciation |
|
$ |
11,732,106 |
|
$ |
11,667,698 |
|
$ |
11,719,628 |
|
$ |
11,512,204 |
|
$ |
11,338,420 |
|
Investments in unconsolidated joint ventures |
|
$ |
1,073,130 |
|
$ |
1,032,243 |
|
$ |
1,020,790 |
|
$ |
1,014,042 |
|
$ |
1,022,931 |
|
Debt and Preferred Equity Investments |
|
$ |
1,443,834 |
|
$ |
1,357,203 |
|
$ |
1,071,641 |
|
$ |
982,209 |
|
$ |
999,573 |
|
Cash and cash equivalents |
|
$ |
220,140 |
|
$ |
189,984 |
|
$ |
162,363 |
|
$ |
256,799 |
|
$ |
133,665 |
|
Investment in marketable securities |
|
$ |
22,994 |
|
$ |
21,429 |
|
$ |
21,549 |
|
$ |
23,502 |
|
$ |
25,689 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
|
$ |
14,543,965 |
|
$ |
14,387,754 |
|
$ |
14,284,939 |
|
$ |
14,139,113 |
|
$ |
13,761,713 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed rate & hedged debt |
|
$ |
5,811,994 |
|
$ |
4,922,725 |
|
$ |
4,960,419 |
|
$ |
4,966,192 |
|
$ |
4,773,768 |
|
Variable rate debt |
|
866,079 |
|
1,597,695 |
|
1,427,858 |
|
1,311,832 |
|
1,307,278 |
| |||||
Total consolidated debt |
|
$ |
6,678,073 |
|
$ |
6,520,420 |
|
$ |
6,388,277 |
|
$ |
6,278,024 |
|
$ |
6,081,046 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities |
|
$ |
7,368,562 |
|
$ |
7,218,194 |
|
$ |
7,110,271 |
|
$ |
6,998,546 |
|
$ |
6,822,003 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed rate & hedged debt - including SLG portion of JV debt |
|
$ |
7,070,303 |
|
$ |
6,181,112 |
|
$ |
6,262,129 |
|
$ |
6,362,471 |
|
$ |
6,105,516 |
|
Variable rate debt - including SLG portion of JV debt |
|
1,806,913 |
|
2,474,669 |
|
2,157,724 |
|
1,835,302 |
|
1,916,370 |
| |||||
Total combined debt |
|
$ |
8,877,216 |
|
$ |
8,655,781 |
|
$ |
8,419,853 |
|
$ |
8,197,773 |
|
$ |
8,021,886 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
311,489 |
|
$ |
309,429 |
|
$ |
324,244 |
|
$ |
309,273 |
|
$ |
302,418 |
|
Property operating expenses |
|
(138,311 |
) |
(136,368 |
) |
(146,408 |
) |
(130,335 |
) |
(133,540 |
) | |||||
Property operating NOI |
|
$ |
173,178 |
|
$ |
173,061 |
|
$ |
177,836 |
|
$ |
178,938 |
|
$ |
168,878 |
|
NOI from discontinued operations |
|
(26 |
) |
116 |
|
765 |
|
(41 |
) |
545 |
| |||||
Total property operating NOI - consolidated |
|
$ |
173,152 |
|
$ |
173,177 |
|
$ |
178,601 |
|
$ |
178,897 |
|
$ |
169,423 |
|
SLG share of property NOI from JVs |
|
42,989 |
|
40,291 |
|
37,603 |
|
41,438 |
|
38,704 |
| |||||
Total property operating NOI - combined |
|
$ |
216,141 |
|
$ |
213,468 |
|
$ |
216,204 |
|
$ |
220,335 |
|
$ |
208,127 |
|
Debt and preferred equity investment income |
|
52,708 |
|
31,500 |
|
27,869 |
|
33,448 |
|
26,338 |
| |||||
Other income |
|
5,774 |
|
9,805 |
|
9,272 |
|
6,282 |
|
10,377 |
| |||||
Gain on early extinguishment of debt from JVs |
|
|
|
|
|
10,711 |
|
|
|
|
| |||||
Income from discontinued operations |
|
|
|
9,318 |
|
|
|
|
|
|
| |||||
Marketing general & administrative expenses |
|
(21,067 |
) |
(21,372 |
) |
(20,551 |
) |
(20,721 |
) |
(20,196 |
) | |||||
EBITDA - combined |
|
$ |
253,556 |
|
$ |
242,719 |
|
$ |
243,505 |
|
$ |
239,344 |
|
$ |
224,646 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated Debt to EBITDA (trailing-12 months) |
|
8.0 |
|
8.1 |
|
8.1 |
|
8.1 |
|
8.4 |
| |||||
Combined Debt to EBITDA (trailing-12 months) |
|
8.8 |
|
8.9 |
|
8.9 |
|
8.9 |
|
9.2 |
|
SL Green Realty Corp. Key Financial Data March 31, 2013 (Dollars in Thousands Except Per Share and Sq. Ft.) |
Manhattan Properties
|
|
As of or for the three months ended |
| |||||||||||||
|
|
3/31/2013 |
|
12/31/2012 |
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
287,884 |
|
$ |
284,513 |
|
$ |
280,419 |
|
$ |
279,413 |
|
$ |
276,528 |
| |
Property operating expenses |
|
122,447 |
|
119,567 |
|
119,170 |
|
112,911 |
|
117,836 |
| |||||
Property operating NOI |
|
$ |
165,437 |
|
$ |
164,946 |
|
$ |
161,249 |
|
$ |
166,502 |
|
$ |
158,692 |
|
NOI from discontinued operations |
|
(26 |
) |
11 |
|
15 |
|
(41 |
) |
545 |
| |||||
Total property operating NOI - consolidated |
|
$ |
165,411 |
|
$ |
164,957 |
|
$ |
161,264 |
|
$ |
166,461 |
|
$ |
159,237 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income - consolidated |
|
1,295 |
|
$ |
1,954 |
|
$ |
555 |
|
$ |
1,071 |
|
$ |
3,011 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |||||
SLG share of property NOI from unconsolidated JV |
|
36,171 |
|
$ |
35,161 |
|
$ |
35,124 |
|
$ |
36,989 |
|
$ |
34,418 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service |
|
27 |
|
27 |
|
28 |
|
27 |
|
26 |
| |||||
Unconsolidated office buildings in service |
|
9 |
|
9 |
|
7 |
|
7 |
|
7 |
| |||||
|
|
36 |
|
36 |
|
35 |
|
34 |
|
33 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service - square footage |
|
18,347,945 |
|
18,347,945 |
|
18,807,945 |
|
18,644,945 |
|
18,429,945 |
| |||||
Unconsolidated office buildings in service - square footage |
|
5,934,434 |
|
5,934,434 |
|
5,326,815 |
|
5,326,815 |
|
5,326,815 |
| |||||
|
|
24,282,379 |
|
24,282,379 |
|
24,134,760 |
|
23,971,760 |
|
23,756,760 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Quarter end occupancy- same store - combined office (consolidated + joint venture) |
|
94.3 |
% |
94.3 |
% |
93.9 |
% |
93.8 |
% |
94.0 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Office Leasing Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
Total office leases commenced |
|
55 |
|
53 |
|
45 |
|
38 |
|
54 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commenced office square footage filling vacancy |
|
129,746 |
|
83,819 |
|
97,524 |
|
70,537 |
|
194,731 |
| |||||
Commenced office square footage on previously occupied space (M-T-M leasing) (1) |
|
406,355 |
|
206,289 |
|
117,813 |
|
1,885,192 |
|
539,487 |
| |||||
Total office square footage commenced |
|
536,101 |
|
290,108 |
|
215,337 |
|
1,955,729 |
|
734,218 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average rent psf - leases commenced |
|
$ |
57.06 |
|
$ |
56.96 |
|
$ |
48.73 |
|
$ |
50.18 |
|
$ |
69.81 |
|
Previously escalated rents psf |
|
$ |
54.72 |
|
$ |
55.61 |
|
$ |
52.65 |
|
$ |
50.12 |
|
$ |
53.14 |
|
Percentage of new rent over previously escalated rents (1) |
|
4.3 |
% |
2.4 |
% |
-7.4 |
% |
0.1 |
% |
31.4 |
% | |||||
Tenant concession packages psf |
|
$ |
21.55 |
|
$ |
33.25 |
|
$ |
52.96 |
|
$ |
49.98 |
|
$ |
22.41 |
|
Free rent months |
|
2.2 |
|
2.7 |
|
3.8 |
|
8.3 |
|
2.1 |
|
(1) Calculated on space that was occupied within the previous 12 months
SL Green Realty Corp. Key Financial Data March 31, 2013 (Dollars in Thousands Except Per Share and Sq. Ft.)
|
Suburban Properties (2)
|
|
As of or for the three months ended |
| |||||||||||||
|
|
3/31/2013 |
|
12/31/2012 |
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
24,210 |
|
$ |
27,263 |
|
$ |
25,796 |
|
$ |
26,904 |
|
$ |
26,038 |
|
Property operating expenses |
|
13,274 |
|
14,442 |
|
14,064 |
|
13,809 |
|
12,633 |
| |||||
Property operating NOI |
|
$ |
10,936 |
|
$ |
12,821 |
|
$ |
11,732 |
|
$ |
13,095 |
|
$ |
13,405 |
|
NOI from discontinued operations |
|
|
|
|
|
|
|
|
|
|
| |||||
Total property operating NOI - consolidated |
|
$ |
10,936 |
|
$ |
12,821 |
|
$ |
11,732 |
|
$ |
13,095 |
|
$ |
13,405 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income - consolidated |
|
$ |
1,618 |
|
$ |
185 |
|
$ |
2,670 |
|
$ |
1,100 |
|
$ |
607 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SLG share of property NOI from unconsolidated JV |
|
$ |
2,000 |
|
$ |
2,021 |
|
$ |
2,446 |
|
$ |
4,442 |
|
$ |
4,287 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service |
|
26 |
|
25 |
|
25 |
|
25 |
|
25 |
| |||||
Unconsolidated office buildings in service |
|
5 |
|
5 |
|
5 |
|
6 |
|
6 |
| |||||
|
|
31 |
|
30 |
|
30 |
|
31 |
|
31 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service - square footage |
|
3,899,800 |
|
3,863,000 |
|
3,863,000 |
|
3,863,000 |
|
3,863,000 |
| |||||
Unconsolidated office buildings in service - square footage |
|
1,539,700 |
|
1,539,700 |
|
1,539,700 |
|
2,941,700 |
|
2,941,700 |
| |||||
|
|
5,439,500 |
|
5,402,700 |
|
5,402,700 |
|
6,804,700 |
|
6,804,700 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Quarter end occupancy- same store - combined office (consolidated + joint venture) |
|
80.2 |
% |
81.3 |
% |
81.5 |
% |
82.4 |
% |
82.9 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Office Leasing Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
Total office leases commenced |
|
34 |
|
28 |
|
26 |
|
20 |
|
32 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commenced office square footage filling vacancy |
|
74,975 |
|
32,545 |
|
52,998 |
|
7,450 |
|
39,641 |
| |||||
Commenced office square footage on previously occupied space (M-T-M leasing) (1) |
|
150,097 |
|
108,258 |
|
81,739 |
|
209,109 |
|
106,337 |
| |||||
Total office square footage commenced |
|
225,072 |
|
140,803 |
|
134,737 |
|
216,559 |
|
145,978 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average rent psf - leases commenced |
|
$ |
32.51 |
|
$ |
30.04 |
|
$ |
31.89 |
|
$ |
25.25 |
|
$ |
33.74 |
|
Previously escalated rents psf |
|
$ |
32.74 |
|
$ |
32.30 |
|
$ |
32.48 |
|
$ |
31.60 |
|
$ |
35.36 |
|
Percentage of new rent over previously escalated rents (1) |
|
-0.7 |
% |
-7.0 |
% |
-1.8 |
% |
-20.1 |
% |
-4.6 |
% | |||||
Tenant concession packages psf |
|
$ |
17.40 |
|
$ |
16.21 |
|
$ |
14.32 |
|
$ |
11.42 |
|
$ |
8.62 |
|
Free rent months |
|
3.1 |
|
4.7 |
|
2.6 |
|
8.9 |
|
2.0 |
|
(1) Calculated on space that was occupied within the previous 12 months
(2) Excludes the west coast office portfolio
COMPARATIVE BALANCE SHEETS
Unaudited |
|
|
3/31/2013 |
|
12/31/2012 |
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
| |||||
Assets |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate properties, at cost: |
|
|
|
|
|
|
|
|
|
|
| |||||
Land & land interests |
|
$ |
2,886,099 |
|
$ |
2,886,099 |
|
$ |
2,937,866 |
|
$ |
2,872,122 |
|
$ |
2,816,831 |
|
Buildings & improvements fee interest |
|
7,452,347 |
|
7,389,766 |
|
7,438,364 |
|
7,311,351 |
|
7,191,889 |
| |||||
Buildings & improvements leasehold |
|
1,346,481 |
|
1,346,748 |
|
1,331,190 |
|
1,316,523 |
|
1,317,492 |
| |||||
Buildings & improvements under capital lease |
|
47,179 |
|
40,340 |
|
12,208 |
|
12,208 |
|
12,208 |
| |||||
|
|
11,732,106 |
|
11,662,953 |
|
11,719,628 |
|
11,512,204 |
|
11,338,420 |
| |||||
Less accumulated depreciation |
|
(1,461,775 |
) |
(1,393,323 |
) |
(1,339,324 |
) |
(1,269,979 |
) |
(1,202,507 |
) | |||||
|
|
10,270,331 |
|
10,269,630 |
|
10,380,304 |
|
10,242,225 |
|
10,135,913 |
| |||||
Other real estate investments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Investment in unconsolidated joint ventures |
|
1,073,130 |
|
1,032,243 |
|
1,020,790 |
|
1,014,042 |
|
1,022,931 |
| |||||
Debt and preferred equity investments, net |
|
1,443,834 |
|
1,357,203 |
|
1,071,641 |
|
982,209 |
|
999,573 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Assets held for sale, net |
|
|
|
4,901 |
|
91,574 |
|
91,574 |
|
|
| |||||
Cash and cash equivalents |
|
220,140 |
|
189,984 |
|
162,363 |
|
256,799 |
|
133,665 |
| |||||
Restricted cash |
|
130,233 |
|
136,071 |
|
143,058 |
|
138,493 |
|
98,563 |
| |||||
Investment in marketable securities |
|
22,994 |
|
21,429 |
|
21,549 |
|
23,502 |
|
25,689 |
| |||||
Tenant and other receivables, net of $20,947 reserve at 3/31/13 |
|
41,950 |
|
48,544 |
|
35,315 |
|
32,728 |
|
29,020 |
| |||||
Related party receivables |
|
11,133 |
|
7,531 |
|
|
|
7,793 |
|
7,665 |
| |||||
Deferred rents receivable, net of reserve for tenant credit loss of $28,475 at 3/31/13 |
|
355,250 |
|
340,747 |
|
330,349 |
|
315,700 |
|
300,419 |
| |||||
Deferred costs, net |
|
252,018 |
|
261,145 |
|
253,137 |
|
249,147 |
|
211,728 |
| |||||
Other assets |
|
722,952 |
|
718,326 |
|
774,859 |
|
784,901 |
|
796,547 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Assets |
|
$ |
14,543,965 |
|
$ |
14,387,754 |
|
$ |
14,284,939 |
|
$ |
14,139,113 |
|
$ |
13,761,713 |
|
COMPARATIVE BALANCE SHEETS
Unaudited ($000s omitted) |
|
|
3/31/2013 |
|
12/31/2012 |
|
9/30/2012 |
|
6/30/2012 |
|
3/31/2012 |
| |||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgages and other loans payable |
|
$ |
4,815,485 |
|
$ |
4,615,464 |
|
$ |
4,849,233 |
|
$ |
4,861,463 |
|
$ |
4,409,715 |
|
Term loan and senior unsecured notes |
|
1,732,588 |
|
1,734,956 |
|
1,176,252 |
|
1,173,769 |
|
1,171,331 |
| |||||
Revolving credit facility |
|
30,000 |
|
70,000 |
|
200,000 |
|
80,000 |
|
400,000 |
| |||||
Accrued interest and other liabilities |
|
73,666 |
|
73,769 |
|
100,528 |
|
114,003 |
|
116,498 |
| |||||
Accounts payable and accrued expenses |
|
143,812 |
|
159,598 |
|
147,452 |
|
140,910 |
|
137,500 |
| |||||
Deferred revenue |
|
322,317 |
|
321,764 |
|
360,752 |
|
352,151 |
|
373,573 |
| |||||
Capitalized lease obligations |
|
43,404 |
|
37,518 |
|
17,167 |
|
17,148 |
|
17,130 |
| |||||
Deferred land lease payable |
|
19,750 |
|
20,897 |
|
18,833 |
|
18,721 |
|
18,608 |
| |||||
Dividends and distributions payable |
|
37,737 |
|
37,839 |
|
29,154 |
|
30,126 |
|
29,652 |
| |||||
Security deposits |
|
49,803 |
|
46,253 |
|
47,698 |
|
47,463 |
|
47,996 |
| |||||
Liabilities related to assets held for sale |
|
|
|
136 |
|
63,202 |
|
62,792 |
|
|
| |||||
Junior subordinated deferrable interest debentures |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
| |||||
Total liabilities |
|
7,368,562 |
|
7,218,194 |
|
7,110,271 |
|
6,998,546 |
|
6,822,003 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noncontrolling interest in operating partnership (2,586 units outstanding) at 3/31/13 |
|
220,174 |
|
212,907 |
|
265,093 |
|
279,685 |
|
237,763 |
| |||||
Series G Preferred Units |
|
47,550 |
|
47,550 |
|
47,550 |
|
47,550 |
|
47,550 |
| |||||
Series H Preferred Units |
|
2,000 |
|
2,000 |
|
2,000 |
|
2,000 |
|
2,000 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
SL Green Realty Corp. Stockholders Equity: |
|
|
|
|
|
|
|
|
|
|
| |||||
Series C Perpetual Preferred Shares |
|
180,340 |
|
180,340 |
|
180,340 |
|
274,022 |
|
274,022 |
| |||||
Series D Perpetual Preferred Shares |
|
|
|
|
|
|
|
96,321 |
|
96,321 |
| |||||
Series I Perpetual Preferred Shares |
|
221,932 |
|
221,965 |
|
222,245 |
|
|
|
|
| |||||
Common stock, $.01 par value, 160,000 shares authorized, 95,201 issued and outstanding at 3/31/13 |
|
953 |
|
950 |
|
940 |
|
936 |
|
925 |
| |||||
Additional paid-in capital |
|
4,697,528 |
|
4,667,900 |
|
4,589,423 |
|
4,557,652 |
|
4,469,777 |
| |||||
Treasury stock (3,646 shares) at 3/31/13 |
|
(322,858 |
) |
(322,858 |
) |
(319,905 |
) |
(319,866 |
) |
(319,866 |
) | |||||
Accumulated other comprehensive loss |
|
(26,117 |
) |
(29,587 |
) |
(29,281 |
) |
(28,413 |
) |
(24,376 |
) | |||||
Retained earnings |
|
1,665,468 |
|
1,701,092 |
|
1,728,150 |
|
1,741,160 |
|
1,665,547 |
| |||||
Total SL Green Realty Corp. stockholders equity |
|
6,417,246 |
|
6,419,802 |
|
6,371,912 |
|
6,321,812 |
|
6,162,350 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noncontrolling interest in other partnerships |
|
488,433 |
|
487,301 |
|
488,113 |
|
489,520 |
|
490,047 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total equity |
|
6,905,679 |
|
6,907,103 |
|
6,860,025 |
|
6,811,332 |
|
6,652,397 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Liabilities and Equity |
|
$ |
14,543,965 |
|
$ |
14,387,754 |
|
$ |
14,284,939 |
|
$ |
14,139,113 |
|
$ |
13,761,713 |
|
COMPARATIVE STATEMENTS OF OPERATIONS
Unaudited ($000s omitted) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
| ||||||
|
|
March 31, |
|
March 31, |
|
December 31, |
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
|
2012 |
|
2012 |
| ||||
Revenues |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
270,489 |
|
$ |
260,762 |
|
$ |
268,067 |
|
$ |
281,447 |
|
Escalation and reimbursement revenues |
|
41,000 |
|
41,656 |
|
41,362 |
|
42,797 |
| ||||
Investment income |
|
52,708 |
|
26,338 |
|
31,500 |
|
27,869 |
| ||||
Other income |
|
5,774 |
|
10,377 |
|
9,805 |
|
9,272 |
| ||||
Total Revenues, net |
|
369,971 |
|
339,133 |
|
350,734 |
|
361,385 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Equity in net income (loss) from unconsolidated joint ventures |
|
5,073 |
|
(1,560 |
) |
(4,570 |
) |
11,658 |
| ||||
Gain (loss) on early extinguishment of debt |
|
(18,513 |
) |
|
|
(6,978 |
) |
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Expenses |
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
73,633 |
|
73,254 |
|
72,198 |
|
83,964 |
| ||||
Ground rent |
|
10,990 |
|
8,806 |
|
11,296 |
|
8,874 |
| ||||
Real estate taxes |
|
53,688 |
|
51,480 |
|
52,874 |
|
53,570 |
| ||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
564 |
|
|
|
|
| ||||
Transaction related costs |
|
1,358 |
|
1,056 |
|
1,227 |
|
1,372 |
| ||||
Marketing, general and administrative |
|
21,067 |
|
20,196 |
|
21,372 |
|
20,551 |
| ||||
Total Operating Expenses |
|
160,736 |
|
155,356 |
|
158,967 |
|
168,331 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Income |
|
195,795 |
|
182,217 |
|
180,219 |
|
204,712 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense, net of interest income |
|
81,336 |
|
80,137 |
|
82,277 |
|
85,828 |
| ||||
Amortization of deferred financing costs |
|
4,463 |
|
3,580 |
|
7,824 |
|
4,493 |
| ||||
Depreciation and amortization |
|
80,683 |
|
77,069 |
|
93,765 |
|
83,408 |
| ||||
(Gain) Loss on equity investment in marketable securities |
|
57 |
|
|
|
(2,703 |
) |
(2,237 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from Continuing Operations |
|
29,256 |
|
21,431 |
|
(944 |
) |
33,220 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from discontinued operations |
|
(32 |
) |
(161 |
) |
9,127 |
|
217 |
| ||||
Gain (loss) on sale of discontinued operations |
|
1,113 |
|
6,627 |
|
|
|
|
| ||||
Equity in net gain (loss) on sale of joint venture interest / real estate |
|
|
|
7,260 |
|
19,277 |
|
(4,807 |
) | ||||
Net Income |
|
30,337 |
|
35,157 |
|
27,460 |
|
28,630 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to noncontrolling interests |
|
(3,456 |
) |
(1,959 |
) |
481 |
|
(2,402 |
) | ||||
Dividends on preferred units |
|
(565 |
) |
(397 |
) |
(574 |
) |
(571 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income (Loss) Attributable to SL Green Realty Corp |
|
26,316 |
|
32,801 |
|
27,367 |
|
25,657 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Preferred stock redemption costs |
|
|
|
|
|
|
|
(10,010 |
) | ||||
Dividends on perpetual preferred shares |
|
(7,407 |
) |
(7,545 |
) |
(7,407 |
) |
(7,915 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income (Loss) Attributable to Common Stockholders |
|
$ |
18,909 |
|
$ |
25,256 |
|
$ |
19,960 |
|
$ |
7,732 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per Share |
|
|
|
|
|
|
|
|
| ||||
Net income (loss) per share (basic) |
|
$ |
0.21 |
|
$ |
0.29 |
|
$ |
0.22 |
|
$ |
0.09 |
|
Net income (loss) per share (diluted) |
|
$ |
0.21 |
|
$ |
0.29 |
|
$ |
0.22 |
|
$ |
0.09 |
|
COMPARATIVE COMPUTATION OF FFO AND FAD
Unaudited ($000s omitted - except per share data) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
| |||||||
|
|
March 31, |
|
March 31, |
|
December 31, |
|
September30, |
| |||||
|
|
2013 |
|
2012 |
|
2012 |
|
2012 |
| |||||
Funds from Operations |
|
|
|
|
|
|
|
|
| |||||
Net Income Attributable to Common Stockholders |
|
$ |
18,909 |
|
$ |
25,256 |
|
$ |
19,960 |
|
$ |
7,732 |
| |
|
|
|
|
|
|
|
|
|
| |||||
Add: |
Depreciation and amortization |
|
80,683 |
|
77,069 |
|
93,765 |
|
83,408 |
| ||||
|
Discontinued operations depreciation adjustments |
|
7 |
|
14 |
|
21 |
|
21 |
| ||||
|
Joint ventures depreciation and noncontrolling interests adjustments |
|
7,527 |
|
9,141 |
|
13,417 |
|
6,669 |
| ||||
|
Net income attributable to noncontrolling interests |
|
3,456 |
|
1,959 |
|
(481 |
) |
2,402 |
| ||||
Less: |
Gain (loss) on sale of discontinued operations |
|
1,113 |
|
6,627 |
|
|
|
|
| ||||
|
Equity in net gain (loss) on sale of joint venture property / real estate |
|
|
|
7,260 |
|
19,277 |
|
(4,807 |
) | ||||
|
Non-real estate depreciation and amortization |
|
245 |
|
267 |
|
243 |
|
220 |
| ||||
|
Funds From Operations |
|
$ |
109,224 |
|
$ |
99,285 |
|
$ |
107,162 |
|
$ |
104,819 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Funds From Operations - Basic per Share |
|
$ |
1.16 |
|
$ |
1.11 |
|
$ |
1.14 |
|
$ |
1.12 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Funds From Operations - Diluted per Share |
|
$ |
1.16 |
|
$ |
1.10 |
|
$ |
1.14 |
|
$ |
1.12 |
|
|
|
|
|
|
|
|
|
|
| |||||
Funds Available for Distribution |
|
|
|
|
|
|
|
|
| |||||
FFO |
|
$ |
109,224 |
|
$ |
99,285 |
|
$ |
107,162 |
|
$ |
104,819 |
| |
|
|
|
|
|
|
|
|
|
| |||||
Add: |
Non real estate depreciation and amortization |
|
245 |
|
267 |
|
243 |
|
220 |
| ||||
|
Amortization of deferred financing costs |
|
4,463 |
|
3,580 |
|
7,824 |
|
4,493 |
| ||||
|
Non-cash deferred compensation |
|
9,014 |
|
8,662 |
|
16,325 |
|
9,334 |
| ||||
Less: |
FAD adjustment for Joint Ventures |
|
2,844 |
|
2,810 |
|
5,937 |
|
2,828 |
| ||||
|
FAD adjustment for discontinued operations |
|
|
|
|
|
|
|
|
| ||||
|
Straight-line rental income and other non cash adjustments |
|
14,619 |
|
18,600 |
|
13,866 |
|
15,684 |
| ||||
|
Second cycle tenant improvements |
|
4,513 |
|
1,934 |
|
18,564 |
|
13,144 |
| ||||
|
Second cycle leasing commissions |
|
1,811 |
|
1,561 |
|
4,173 |
|
4,209 |
| ||||
|
Revenue enhancing recurring CAPEX |
|
159 |
|
211 |
|
530 |
|
564 |
| ||||
|
Non-revenue enhancing recurring CAPEX |
|
2,258 |
|
7,799 |
|
18,850 |
|
6,062 |
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Funds Available for Distribution |
|
$ |
96,742 |
|
$ |
78,879 |
|
$ |
69,634 |
|
$ |
76,375 |
| |
|
Diluted per Share |
|
$ |
1.03 |
|
$ |
0.87 |
|
$ |
0.74 |
|
$ |
0.81 |
|
|
|
|
|
|
|
|
|
|
| |||||
First cycle tenant improvements |
|
$ |
3,664 |
|
$ |
4,977 |
|
$ |
4,508 |
|
$ |
1,998 |
| |
First cycle leasing commissions |
|
$ |
88 |
|
$ |
377 |
|
$ |
5,528 |
|
$ |
5,409 |
| |
Redevelopment Costs |
|
$ |
4,034 |
|
$ |
7,682 |
|
$ |
6,600 |
|
$ |
5,986 |
| |
|
|
|
|
|
|
|
|
|
| |||||
Payout Ratio of Funds from Operations |
|
28.5 |
% |
22.7 |
% |
29.0 |
% |
22.4 |
% | |||||
Payout Ratio of Funds Available for Distribution |
|
32.2 |
% |
28.6 |
% |
44.6 |
% |
30.7 |
% |
CONSOLIDATED STATEMENT OF EQUITY
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
| |||||||||
|
|
Series C |
|
Series I |
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
| |||||||||
|
|
Preferred |
|
Preferred |
|
Common |
|
Additional |
|
Treasury |
|
Retained |
|
Noncontrolling |
|
Comprehensive |
|
|
| |||||||||
|
|
Stock |
|
Stock |
|
Stock |
|
Paid-In Capital |
|
Stock |
|
Earnings |
|
Interests |
|
Income |
|
TOTAL |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Balance at December 31, 2012 |
|
$ |
180,340 |
|
$ |
221,965 |
|
$ |
950 |
|
$ |
4,667,900 |
|
$ |
(322,858 |
) |
$ |
1,701,092 |
|
$ |
487,301 |
|
$ |
(29,587 |
) |
6,907,103 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Net Income attributable to SL Green |
|
|
|
|
|
|
|
|
|
|
|
26,316 |
|
2,901 |
|
|
|
29,217 |
| |||||||||
Preferred Dividend |
|
|
|
|
|
|
|
|
|
|
|
(7,407 |
) |
|
|
|
|
(7,407 |
) | |||||||||
Cash distributions declared ($0.33 per common share) |
|
|
|
|
|
|
|
|
|
|
|
(30,517 |
) |
|
|
|
|
(30,517 |
) | |||||||||
Cash distributions to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,879 |
) |
|
|
(4,879 |
) | |||||||||
Comprehensive Income - Unrealized loss on derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
412 |
|
412 |
| |||||||||
Comprehensive Income - SLG share unrealized loss on derivative instruments of JVs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,410 |
|
1,410 |
| |||||||||
Comprehensive Income - Unrealized loss on marketable securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,648 |
|
1,648 |
| |||||||||
Net proceeds from exercise of stock options |
|
|
|
|
|
1 |
|
4,532 |
|
|
|
|
|
|
|
|
|
4,533 |
| |||||||||
Redemption of units and dividend reinvestment proceeds |
|
|
|
|
|
|
|
13 |
|
|
|
|
|
|
|
|
|
13 |
| |||||||||
Conversion of units of Operating Partnership to common stock |
|
|
|
|
|
2 |
|
17,285 |
|
|
|
|
|
|
|
|
|
17,287 |
| |||||||||
Consolidation of joint venture |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,110 |
|
|
|
3,110 |
| |||||||||
Reallocation of noncontrolling interests in the operating partnership |
|
|
|
|
|
|
|
|
|
|
|
(24,016 |
) |
|
|
|
|
(24,016 |
) | |||||||||
Issuance of preferred stock |
|
|
|
(33 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(33 |
) | |||||||||
Issuance of common stock |
|
|
|
|
|
|
|
(24 |
) |
|
|
|
|
|
|
|
|
(24 |
) | |||||||||
Deferred compensation plan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Amortization of deferred compensation |
|
|
|
|
|
|
|
7,822 |
|
|
|
|
|
|
|
|
|
7,822 |
| |||||||||
Balance at March 31, 2013 |
|
$ |
180,340 |
|
$ |
221,932 |
|
$ |
953 |
|
$ |
4,697,528 |
|
$ |
(322,858 |
) |
$ |
1,665,468 |
|
$ |
488,433 |
|
$ |
(26,117 |
) |
$ |
6,905,679 |
|
|
|
|
Common |
|
OP Units |
|
Stock-Based |
|
Sub-total |
|
Preferred |
|
Diluted Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Count at December 31, 2012 |
|
91,249,632 |
|
2,759,758 |
|
|
|
94,009,390 |
|
|
|
94,009,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD share activity |
|
305,450 |
|
(174,083 |
) |
|
|
131,367 |
|
|
|
131,367 |
|
Share Count at March 31, 2013 - Basic |
|
91,555,082 |
|
2,585,675 |
|
|
|
94,140,757 |
|
|
|
94,140,757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighting factor |
|
(156,557 |
) |
101,136 |
|
216,990 |
|
161,569 |
|
|
|
161,569 |
|
Weighted Average Share Count at March 31, 2013 - Diluted |
|
91,398,525 |
|
2,686,811 |
|
216,990 |
|
94,302,326 |
|
|
|
94,302,326 |
|
JOINT VENTURE STATEMENTS |
|
|
March 31, 2013 |
|
March 31, 2012 |
| ||||||||
|
|
Total |
|
SLG Interest |
|
Total |
|
SLG Interest |
| ||||
Land & land interests |
|
$ |
1,989,420 |
|
$ |
903,610 |
|
$ |
1,610,447 |
|
$ |
748,238 |
|
Buildings & improvements fee interest |
|
5,573,304 |
|
2,418,119 |
|
5,035,155 |
|
2,206,234 |
| ||||
Buildings & improvements leasehold |
|
7,491 |
|
3,371 |
|
29,708 |
|
13,369 |
| ||||
|
|
7,570,215 |
|
3,325,100 |
|
6,675,310 |
|
2,967,841 |
| ||||
Less accumulated depreciation |
|
(604,849 |
) |
(254,735 |
) |
(517,288 |
) |
(214,547 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net real estate |
|
6,965,366 |
|
3,070,365 |
|
6,158,022 |
|
2,753,294 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
79,076 |
|
32,713 |
|
89,147 |
|
38,447 |
| ||||
Restricted cash |
|
134,998 |
|
53,950 |
|
81,274 |
|
39,928 |
| ||||
Debt investments |
|
50,510 |
|
20,204 |
|
|
|
|
| ||||
Tenant and other receivables, net of $2,456 reserve at 3/31/13 |
|
38,238 |
|
15,016 |
|
25,769 |
|
9,076 |
| ||||
Deferred rents receivable, net of reserve for tenant credit loss of $3,059 at 3/31/13 |
|
95,282 |
|
35,370 |
|
90,410 |
|
35,335 |
| ||||
Deferred costs, net |
|
149,329 |
|
57,873 |
|
99,442 |
|
44,482 |
| ||||
Other assets |
|
242,251 |
|
99,671 |
|
218,896 |
|
93,621 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total assets |
|
$ |
7,755,050 |
|
$ |
3,385,162 |
|
$ |
6,762,960 |
|
$ |
3,014,183 |
|
|
|
|
|
|
|
|
|
|
| ||||
Mortgage loans payable |
|
$ |
5,364,303 |
|
$ |
2,199,143 |
|
$ |
4,353,988 |
|
$ |
1,940,840 |
|
Derivative instruments-fair value |
|
30,596 |
|
15,272 |
|
29,853 |
|
14,912 |
| ||||
Accrued interest and other liabilities |
|
15,180 |
|
5,897 |
|
12,054 |
|
5,175 |
| ||||
Accounts payable and accrued expenses |
|
90,335 |
|
41,329 |
|
65,488 |
|
32,227 |
| ||||
Deferred revenue |
|
250,329 |
|
116,833 |
|
126,529 |
|
47,186 |
| ||||
Security deposits |
|
19,380 |
|
8,714 |
|
6,572 |
|
3,250 |
| ||||
Contributed Capital (1) |
|
1,984,927 |
|
997,974 |
|
2,168,476 |
|
970,593 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total liabilities and equity |
|
$ |
7,755,050 |
|
$ |
3,385,162 |
|
$ |
6,762,960 |
|
$ |
3,014,183 |
|
As of March 31, 2013 the Company had twenty seven unconsolidated joint venture interests. These interests are accounted for using the equity method of accounting and are not consolidated into the Companys financial statements. We have consolidated the following joint ventures: a 51% interest in 919 Third Avenue, a 51% interest in 680 Washington Avenue, a 51% interest in 750 Washington Avenue, a 49.9% interest in 180 Maiden Lane, a 87.5% interest in 1080 Amsterdam Avenue, a 90% interest in 248-252 Bedford Avenue and 80% interests in 19-21 East 65th Street, 400 East 57th Street, 400 East 58th Street, 752-760 Madison Avenue and 762 Madison Avenue.
(1) Contributed capital reflects our share of capital based on the fair value of partially sold or contributed properties, while the investment in unconsolidated joint venture balance reflected on the face of the balance sheet reflects the actual capital invested in the joint venture.
JOINT VENTURE STATEMENTS |
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
| |||||
|
|
Three Months Ended March 31, 2013 |
|
December 31, 2012 |
|
Three Months Ended March 31, 2012 |
| |||||||||
|
|
Total |
|
SLG Interest |
|
SLG Interest |
|
Total |
|
SLG Interest |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue, net |
|
$ |
131,231 |
|
$ |
53,377 |
|
$ |
49,905 |
|
$ |
104,874 |
|
$ |
45,278 |
|
Escalation and reimbursement revenues |
|
11,282 |
|
4,426 |
|
4,148 |
|
7,574 |
|
3,239 |
| |||||
Other income |
|
8,718 |
|
4,073 |
|
3,688 |
|
7,600 |
|
3,690 |
| |||||
Total Revenues, net |
|
$ |
151,231 |
|
$ |
61,876 |
|
$ |
57,741 |
|
$ |
120,048 |
|
$ |
52,207 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Operating expenses |
|
$ |
28,611 |
|
$ |
11,834 |
|
$ |
11,230 |
|
$ |
16,766 |
|
$ |
7,574 |
|
Ground rent |
|
657 |
|
|
|
|
|
918 |
|
117 |
| |||||
Real estate taxes |
|
17,305 |
|
7,053 |
|
6,220 |
|
13,374 |
|
5,812 |
| |||||
Total Operating Expenses |
|
$ |
46,573 |
|
$ |
18,887 |
|
$ |
17,450 |
|
$ |
31,058 |
|
$ |
13,503 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
NOI |
|
$ |
104,658 |
|
$ |
42,989 |
|
$ |
40,291 |
|
$ |
88,990 |
|
$ |
38,704 |
|
Cash NOI |
|
$ |
99,274 |
|
$ |
41,278 |
|
$ |
38,027 |
|
$ |
81,525 |
|
$ |
36,577 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Transaction related costs |
|
$ |
|
|
$ |
|
|
$ |
306 |
|
$ |
268 |
|
$ |
161 |
|
Interest expense, net of interest income |
|
56,407 |
|
19,542 |
|
21,540 |
|
54,868 |
|
23,420 |
| |||||
Amortization of deferred financing costs |
|
4,283 |
|
2,362 |
|
1,104 |
|
1,767 |
|
627 |
| |||||
Depreciation and amortization |
|
42,611 |
|
16,012 |
|
21,911 |
|
36,783 |
|
16,056 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gain on early extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income (Loss) |
|
$ |
1,357 |
|
$ |
5,073 |
|
$ |
(4,570 |
) |
$ |
(4,696 |
) |
$ |
(1,560 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: Real estate depreciation |
|
42,606 |
|
16,011 |
|
21,911 |
|
36,750 |
|
16,049 |
| |||||
FFO Contribution |
|
$ |
43,963 |
|
$ |
21,084 |
|
$ |
17,341 |
|
$ |
32,054 |
|
$ |
14,489 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Add: Non real estate depreciation and amortization |
|
$ |
4,288 |
|
$ |
2,363 |
|
$ |
1,104 |
|
$ |
1,800 |
|
$ |
634 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(6,534 |
) |
(2,286 |
) |
(2,244 |
) |
(7,304 |
) |
(2,131 |
) | |||||
Less: Second cycle tenant improvement |
|
(1,947 |
) |
(803 |
) |
(3,261 |
) |
(1,467 |
) |
(646 |
) | |||||
Less: Second cycle leasing commissions |
|
(4,065 |
) |
(1,799 |
) |
(971 |
) |
(1,426 |
) |
(654 |
) | |||||
Less: Recurring CAPEX |
|
(784 |
) |
(319 |
) |
(565 |
) |
(52 |
) |
(13 |
) | |||||
FAD Adjustment |
|
$ |
(9,042 |
) |
$ |
(2,844 |
) |
$ |
(5,937 |
) |
$ |
(8,449 |
) |
$ |
(2,810 |
) |
SELECTED FINANCIAL DATA |
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
| ||||||
|
|
March 31, |
|
March 31, |
|
Dectember 31, |
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
|
2012 |
|
2012 |
| ||||
Property NOI |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Property operating NOI |
|
$ |
173,178 |
|
$ |
168,878 |
|
$ |
173,061 |
|
$ |
177,836 |
|
NOI from discontinued operations |
|
(26 |
) |
545 |
|
116 |
|
765 |
| ||||
Total property operating NOI - consolidated |
|
173,152 |
|
169,423 |
|
173,177 |
|
178,601 |
| ||||
SLG share of property NOI from JVs |
|
42,989 |
|
38,704 |
|
40,291 |
|
37,603 |
| ||||
NOI |
|
$ |
216,141 |
|
$ |
208,127 |
|
$ |
213,468 |
|
$ |
216,204 |
|
|
|
|
|
|
|
|
|
|
| ||||
Less: Free rent (net of amortization) |
|
1,047 |
|
6,399 |
|
1,696 |
|
1,146 |
| ||||
Net FAS 141 adjustment |
|
2,931 |
|
174 |
|
1,977 |
|
1,856 |
| ||||
Straightline revenue adjustment |
|
15,419 |
|
18,926 |
|
15,962 |
|
15,640 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Plus: Allowance for S/L tenant credit loss |
|
(713 |
) |
2,794 |
|
121 |
|
(501 |
) | ||||
Ground lease straight-line adjustment |
|
1,910 |
|
172 |
|
2,208 |
|
192 |
| ||||
Cash NOI |
|
$ |
197,941 |
|
$ |
185,594 |
|
$ |
196,162 |
|
$ |
197,253 |
|
|
|
|
|
|
|
|
|
|
| ||||
Components of Consolidated Debt Service and Fixed Charges |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
81,336 |
|
80,735 |
|
82,563 |
|
86,355 |
| ||||
Fixed amortization principal payments |
|
11,131 |
|
13,526 |
|
12,948 |
|
12,230 |
| ||||
Total Consolidated Debt Service |
|
92,467 |
|
94,261 |
|
95,511 |
|
98,585 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Payments under ground lease arrangements |
|
9,080 |
|
8,634 |
|
9,088 |
|
8,682 |
| ||||
Dividends on preferred units |
|
565 |
|
397 |
|
574 |
|
571 |
| ||||
Dividends on perpetual preferred shares |
|
7,407 |
|
7,545 |
|
7,407 |
|
7,915 |
| ||||
Total Consolidated Fixed Charges |
|
109,519 |
|
110,837 |
|
112,580 |
|
115,753 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Consolidated Interest Coverage Ratio |
|
2.6 |
|
2.5 |
|
2.4 |
|
2.5 |
| ||||
Consolidated Debt Service Coverage Ratio |
|
2.3 |
|
2.1 |
|
2.1 |
|
2.2 |
| ||||
Consolidated Fixed Charge Coverage Ratio |
|
1.9 |
|
1.8 |
|
1.8 |
|
1.9 |
|
SELECTED FINANCIAL DATA |
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
| ||||||||
|
|
March 31, |
|
March 31, |
|
|
|
December 31, |
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
|
% |
|
2012 |
|
2012 |
| ||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
259,143 |
|
$ |
251,575 |
|
3.0 |
% |
$ |
255,258 |
|
$ |
250,931 |
|
Escalation & reimbursement revenues |
|
40,072 |
|
40,392 |
|
-0.8 |
% |
39,836 |
|
39,633 |
| ||||
Other income |
|
2,850 |
|
3,578 |
|
-20.3 |
% |
1,982 |
|
3,188 |
| ||||
Total Revenues |
|
302,065 |
|
295,545 |
|
2.2 |
% |
297,076 |
|
293,752 |
| ||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
67,183 |
|
66,726 |
|
0.7 |
% |
65,280 |
|
68,013 |
| ||||
Ground rent |
|
11,164 |
|
9,010 |
|
23.9 |
% |
11,555 |
|
9,038 |
| ||||
Real estate taxes |
|
50,729 |
|
49,203 |
|
3.1 |
% |
49,701 |
|
48,516 |
| ||||
Transaction related costs |
|
|
|
62 |
|
-100.0 |
% |
|
|
95 |
| ||||
|
|
129,076 |
|
125,001 |
|
3.3 |
% |
126,536 |
|
125,662 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Income |
|
172,989 |
|
170,544 |
|
1.4 |
% |
170,540 |
|
168,090 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest expense & amortization of financing costs |
|
58,002 |
|
55,712 |
|
4.1 |
% |
60,448 |
|
60,988 |
| ||||
Depreciation & amortization |
|
75,097 |
|
71,996 |
|
4.3 |
% |
73,405 |
|
73,074 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income before noncontrolling interest |
|
39,890 |
|
42,836 |
|
-6.9 |
% |
36,687 |
|
34,028 |
| ||||
Plus: Real estate depreciation & amortization |
|
75,087 |
|
71,985 |
|
4.3 |
% |
73,395 |
|
73,064 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
FFO Contribution |
|
114,977 |
|
114,821 |
|
0.1 |
% |
110,082 |
|
107,092 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Less: Nonbuilding revenue |
|
898 |
|
850 |
|
5.6 |
% |
95 |
|
1,266 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Plus: Transaction related costs |
|
|
|
62 |
|
-100.0 |
% |
|
|
95 |
| ||||
Interest expense & amortization of financing costs |
|
58,002 |
|
55,712 |
|
4.1 |
% |
60,448 |
|
60,988 |
| ||||
Non-real estate depreciation |
|
10 |
|
11 |
|
-9.1 |
% |
10 |
|
10 |
| ||||
NOI |
|
172,091 |
|
169,756 |
|
1.4 |
% |
170,445 |
|
166,919 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
| ||||
Less: Free rent (net of amortization) |
|
(79 |
) |
4,103 |
|
-101.9 |
% |
(18 |
) |
(260 |
) | ||||
Straightline revenue adjustment |
|
12,689 |
|
15,918 |
|
-20.3 |
% |
13,178 |
|
12,020 |
| ||||
Rental income - FAS 141 |
|
3,168 |
|
2,125 |
|
49.1 |
% |
2,435 |
|
2,617 |
| ||||
Plus: Ground lease straight-line adjustment |
|
1,888 |
|
172 |
|
997.7 |
% |
2,186 |
|
172 |
| ||||
Allowance for S/L tenant credit loss |
|
(669 |
) |
2,551 |
|
-126.2 |
% |
(31 |
) |
(536 |
) | ||||
Cash NOI |
|
$ |
157,532 |
|
$ |
150,333 |
|
4.8 |
% |
$ |
157,005 |
|
$ |
152,178 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
| ||||
NOI to real estate revenue, net |
|
57.27 |
% |
57.11 |
% |
|
|
57.40 |
% |
57.17 |
% | ||||
Cash NOI to real estate revenue, net |
|
52.42 |
% |
50.58 |
% |
|
|
52.87 |
% |
52.12 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
NOI before ground rent/real estate revenue, net |
|
60.98 |
% |
60.14 |
% |
|
|
61.29 |
% |
60.27 |
% | ||||
Cash NOI before ground rent/real estate revenue, net |
|
55.51 |
% |
53.55 |
% |
|
|
56.03 |
% |
55.16 |
% |
SELECTED FINANCIAL DATA |
|
|
2013 Same Store - Joint Venture |
| |
Unaudited |
| |
($000s omitted) |
|
|
|
Three Months Ended |
|
|
|
Three Months Ended |
|
Three Months Ended |
| ||||||
|
|
March 31, |
|
March 31, |
|
|
|
December 31, |
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
|
% |
|
2012 |
|
2012 |
| ||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
31,367 |
|
$ |
30,433 |
|
3.1 |
% |
$ |
31,184 |
|
$ |
31,012 |
|
Escalation & reimbursement revenues |
|
1,680 |
|
1,683 |
|
-0.2 |
% |
1,863 |
|
1,976 |
| ||||
Other income |
|
182 |
|
90 |
|
102.2 |
% |
78 |
|
10,911 |
| ||||
Total Revenues |
|
33,229 |
|
32,206 |
|
3.2 |
% |
33,125 |
|
43,899 |
| ||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
4,497 |
|
4,543 |
|
-1.0 |
% |
4,646 |
|
4,987 |
| ||||
Ground rent |
|
|
|
|
|
0.0 |
% |
|
|
|
| ||||
Real estate taxes |
|
2,779 |
|
2,794 |
|
-0.5 |
% |
2,344 |
|
2,586 |
| ||||
Transaction related costs |
|
|
|
|
|
|
|
41 |
|
22 |
| ||||
|
|
7,276 |
|
7,337 |
|
-0.8 |
% |
7,031 |
|
7,595 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Income |
|
25,953 |
|
24,869 |
|
4.4 |
% |
26,094 |
|
36,304 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest expense & amortization of financing costs |
|
10,171 |
|
13,107 |
|
-22.4 |
% |
13,095 |
|
13,297 |
| ||||
Depreciation & amortization |
|
9,884 |
|
9,681 |
|
2.1 |
% |
10,116 |
|
9,824 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income before noncontrolling interest |
|
5,898 |
|
2,081 |
|
183.4 |
% |
2,883 |
|
13,183 |
| ||||
Plus: Real estate depreciation & amortization |
|
9,883 |
|
9,674 |
|
2.2 |
% |
10,116 |
|
9,829 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
FFO Contribution |
|
15,781 |
|
11,755 |
|
34.2 |
% |
12,999 |
|
23,012 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Less: Nonbuilding revenue |
|
163 |
|
55 |
|
196.4 |
% |
93 |
|
10,767 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Plus: Transaction related costs |
|
|
|
|
|
0.0 |
% |
41 |
|
22 |
| ||||
Interest expense & amortization of financing costs |
|
10,171 |
|
13,107 |
|
-22.4 |
% |
13,095 |
|
13,297 |
| ||||
Non-real estate depreciation |
|
1 |
|
7 |
|
-85.7 |
% |
|
|
(5 |
) | ||||
NOI |
|
25,790 |
|
24,814 |
|
3.9 |
% |
26,042 |
|
25,559 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
| ||||
Less: Free rent (net of amortization) |
|
(29 |
) |
107 |
|
-127.1 |
% |
273 |
|
126 |
| ||||
Straightline revenue adjustment |
|
886 |
|
717 |
|
23.6 |
% |
853 |
|
795 |
| ||||
Rental income - FAS 141 |
|
491 |
|
375 |
|
30.9 |
% |
561 |
|
488 |
| ||||
Plus: Ground lease straight-line adjustment |
|
|
|
|
|
0.0 |
% |
|
|
|
| ||||
Allowance for S/L tenant credit loss |
|
(275 |
) |
84 |
|
-427.4 |
% |
(185 |
) |
72 |
| ||||
Cash NOI |
|
$ |
24,167 |
|
$ |
23,699 |
|
2.0 |
% |
$ |
24,170 |
|
$ |
24,222 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
| ||||
NOI to real estate revenue, net |
|
78.00 |
% |
77.18 |
% |
|
|
78.84 |
% |
77.14 |
% | ||||
Cash NOI to real estate revenue, net |
|
73.09 |
% |
73.71 |
% |
|
|
73.17 |
% |
73.11 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
NOI before ground rent/real estate revenue, net |
|
78.00 |
% |
77.18 |
% |
|
|
78.84 |
% |
77.14 |
% | ||||
Cash NOI before ground rent/real estate revenue, net |
|
73.92 |
% |
73.45 |
% |
|
|
73.73 |
% |
72.89 |
% |
SELECTED FINANCIAL DATA |
|
|
Three Months Ended |
|
|
|
Three Months Ended |
|
Three Months Ended |
| |||||||
|
|
March 31, |
|
March 31, |
|
|
|
December 31, |
|
September 30, |
| |||||
|
|
2013 |
|
2012 |
|
% |
|
2012 |
|
2012 |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Rental revenue, net |
|
$ |
290,510 |
|
$ |
282,008 |
|
3.0 |
% |
$ |
286,442 |
|
$ |
281,943 |
|
|
Escalation & reimbursement revenues |
|
41,752 |
|
42,075 |
|
-0.8 |
% |
41,699 |
|
41,609 |
| ||||
|
Other income |
|
3,032 |
|
3,668 |
|
-17.3 |
% |
2,060 |
|
14,099 |
| ||||
|
Total Revenues |
|
335,294 |
|
327,751 |
|
2.3 |
% |
330,201 |
|
337,651 |
| ||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating expenses |
|
71,680 |
|
71,269 |
|
0.6 |
% |
69,926 |
|
73,000 |
| ||||
|
Ground rent |
|
11,164 |
|
9,010 |
|
23.9 |
% |
11,555 |
|
9,038 |
| ||||
|
Real estate taxes |
|
53,508 |
|
51,997 |
|
2.9 |
% |
52,045 |
|
51,102 |
| ||||
|
Transaction related costs |
|
|
|
62 |
|
-100.0 |
% |
41 |
|
117 |
| ||||
|
|
|
136,352 |
|
132,338 |
|
3.0 |
% |
133,567 |
|
133,257 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Operating Income |
|
198,942 |
|
195,413 |
|
1.8 |
% |
196,634 |
|
204,394 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Interest expense & amortization of financing costs |
|
68,173 |
|
68,819 |
|
-0.9 |
% |
73,543 |
|
74,285 |
| ||||
|
Depreciation & amortization |
|
84,981 |
|
81,677 |
|
4.0 |
% |
83,521 |
|
82,898 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income before noncontrolling interest |
|
45,788 |
|
44,917 |
|
1.9 |
% |
39,570 |
|
47,211 |
| ||||
Plus: |
Real estate depreciation & amortization |
|
84,970 |
|
81,659 |
|
4.1 |
% |
83,511 |
|
82,893 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
FFO Contribution |
|
130,758 |
|
126,576 |
|
3.3 |
% |
123,081 |
|
130,104 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Less: |
Nonbuilding revenue |
|
1,061 |
|
905 |
|
17.2 |
% |
188 |
|
12,033 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Plus: |
Transaction related costs |
|
|
|
62 |
|
-100.0 |
% |
41 |
|
117 |
| ||||
|
Interest expense & amortization of financing costs |
|
68,173 |
|
68,819 |
|
-0.9 |
% |
73,543 |
|
74,285 |
| ||||
|
Non-real estate depreciation |
|
11 |
|
18 |
|
-38.9 |
% |
10 |
|
5 |
| ||||
|
NOI |
|
197,881 |
|
194,570 |
|
1.7 |
% |
196,487 |
|
192,478 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Free rent (net of amortization) |
|
(108 |
) |
4,210 |
|
-102.6 |
% |
255 |
|
(134 |
) | ||||
|
Straightline revenue adjustment |
|
13,575 |
|
16,635 |
|
-18.4 |
% |
14,031 |
|
12,815 |
| ||||
|
Rental income - FAS 141 |
|
3,659 |
|
2,500 |
|
46.4 |
% |
2,996 |
|
3,105 |
| ||||
Plus: |
Ground lease straight-line adjustment |
|
1,888 |
|
172 |
|
997.7 |
% |
2,186 |
|
172 |
| ||||
|
Allowance for S/L tenant credit loss |
|
(944 |
) |
2,635 |
|
-135.8 |
% |
(216 |
) |
(464 |
) | ||||
|
Cash NOI |
|
$ |
181,699 |
|
$ |
174,032 |
|
4.4 |
% |
$ |
181,175 |
|
$ |
176,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
| |||||
|
NOI to real estate revenue, net |
|
58.87 |
% |
59.50 |
% |
|
|
59.15 |
% |
59.08 |
% | ||||
|
Cash NOI to real estate revenue, net |
|
54.06 |
% |
53.22 |
% |
|
|
54.54 |
% |
54.15 |
% | ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
NOI before ground rent/real estate revenue, net |
|
62.19 |
% |
62.25 |
% |
|
|
62.63 |
% |
61.85 |
% | ||||
|
Cash NOI before ground rent/real estate revenue, net |
|
57.66 |
% |
55.17 |
% |
|
|
58.08 |
% |
57.06 |
% |
DEBT SUMMARY SCHEDULE - Consolidated Unaudited |
|
|
Principal |
|
|
|
2013 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
3/31/2013 |
|
Coupon (1) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
|
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
220 East 42nd Street |
|
184,698 |
|
5.25 |
% |
3,564 |
|
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 |
|
124,481 |
|
7.22 |
% |
4,774 |
|
Nov-15 |
|
109,537 |
|
|
|
Open |
|
500 West Putnam Avenue |
|
23,930 |
|
5.52 |
% |
531 |
|
Jan-16 |
|
22,376 |
|
|
|
Open |
|
420 Lexington Avenue |
|
184,612 |
|
7.50 |
% |
2,148 |
|
Sep-16 |
|
175,740 |
|
|
|
Open |
|
1-6 Landmark Square |
|
84,097 |
|
4.00 |
% |
1,576 |
|
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 |
|
8,331 |
|
3.75 |
% |
160 |
|
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 |
|
1 Madison Avenue - South Building |
|
602,584 |
|
5.91 |
% |
20,342 |
|
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 |
|
1515 Broadway |
|
900,000 |
|
3.93 |
% |
|
|
Mar-25 |
|
737,436 |
|
|
|
Sep-24 |
|
|
|
4,299,383 |
|
5.27 |
% |
33,095 |
|
|
|
3,724,273 |
|
|
|
|
|
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 |
|
75,898 |
|
5.88 |
% |
|
|
Aug-14 |
|
75,898 |
|
|
|
Open |
|
Unsecured notes |
|
255,175 |
|
6.00 |
% |
|
|
Mar-16 |
|
255,308 |
|
|
|
Open |
|
Convertible notes |
|
289,919 |
|
3.00 |
% |
|
|
Oct-17 |
|
345,000 |
|
|
|
Open |
|
Term loan (swapped) |
|
30,000 |
|
3.20 |
% |
|
|
Mar-18 |
|
30,000 |
|
|
|
Open |
(4) |
Unsecured notes |
|
249,636 |
|
5.00 |
% |
|
|
Aug-18 |
|
250,000 |
|
|
|
Open |
|
Unsecured notes |
|
250,000 |
|
7.75 |
% |
|
|
Mar-20 |
|
250,000 |
|
|
|
Open |
|
Unsecured notes |
|
200,000 |
|
4.50 |
% |
|
|
Dec-22 |
|
200,000 |
|
|
|
Open |
|
Convertible notes |
|
7 |
|
4.00 |
% |
|
|
Jun-25 |
(2) |
7 |
|
|
|
Jun-15 |
|
Convertible notes |
|
11,953 |
|
3.00 |
% |
|
|
Mar-27 |
(3) |
11,953 |
|
|
|
Mar-17 |
|
Junior subordinated deferrable interest debentures |
|
100,000 |
|
5.61 |
% |
|
|
Jul-35 |
|
100,000 |
|
|
|
|
|
|
|
1,462,588 |
|
5.21 |
% |
|
|
|
|
1,518,166 |
|
|
|
|
|
Total Fixed Rate Debt/Wtd Avg |
|
5,811,994 |
|
5.28 |
% |
33,095 |
|
|
|
5,292,462 |
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt & preferred equity facility (Libor + 300 bps) |
|
174,966 |
|
3.21 |
% |
|
|
Sep-13 |
|
174,966 |
|
Sep-14 |
|
Open |
|
180 Maiden Lane (Libor + 211.25 bps) |
|
269,113 |
|
2.41 |
% |
8,153 |
|
Nov-16 |
|
240,616 |
|
|
|
Open |
|
248-252 Bedford Avenue (Libor + 225 bps) |
|
22,000 |
|
2.46 |
% |
|
|
Mar-18 |
|
21,363 |
|
|
|
|
|
|
|
466,079 |
|
2.71 |
% |
8,153 |
|
|
|
436,945 |
|
|
|
|
|
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility (Libor + 145 bps) |
|
30,000 |
|
1.66 |
% |
|
|
Mar-17 |
|
30,000 |
|
Mar-18 |
|
Open |
|
Term loan (Libor + 165 bps) |
|
370,000 |
|
1.86 |
% |
|
|
Mar-18 |
|
370,000 |
|
|
|
Open |
|
|
|
400,000 |
|
1.85 |
% |
|
|
|
|
400,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Floating Rate Debt/Wtd Avg |
|
866,079 |
|
2.31 |
% |
8,153 |
|
|
|
836,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated |
|
6,678,073 |
|
4.90 |
% |
41,248 |
|
|
|
6,129,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Joint Venture |
|
2,199,143 |
|
4.17 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Balance & Interest Rate including SLGs share of JV Debt |
|
8,864,377 |
|
4.66 |
% |
|
|
|
|
|
|
|
|
|
|
(1) Effective Libor at the quarter end used to determine coupon on floating rate debt. Certain loans are subject to Libor floors.
(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.
(4) Subject to specific timing and performance.
DEBT SUMMARY SCHEDULE - Unconsolidated Joint Ventures
Unaudited |
|
|
Principal Outstanding |
|
|
|
2013 |
|
|
|
|
|
As-Of |
|
|
| ||
|
|
3/31/2013 |
|
|
|
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 |
% |
|
|
|
(2) |
12,150 |
|
|
|
Open |
|
21 East 66th Street |
|
12,000 |
|
3,874 |
|
5.63 |
% |
|
|
Apr-23 |
|
3,874 |
|
|
|
Open |
|
100 Park Avenue |
|
211,673 |
|
105,625 |
|
6.64 |
% |
942 |
|
Sep-14 |
|
105,625 |
|
|
|
Open |
|
7 Renaissance |
|
856 |
|
428 |
|
10.00 |
% |
|
|
Feb-15 |
|
428 |
|
|
|
Open |
|
11 West 34th Street |
|
17,418 |
|
5,225 |
|
4.82 |
% |
64 |
|
Jan-16 |
|
5,225 |
|
|
|
Open |
|
280 Park Avenue |
|
710,000 |
|
351,177 |
|
6.55 |
% |
1,667 |
|
Jun-16 |
|
351,177 |
|
|
|
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 (swapped) |
|
20,910 |
|
8,981 |
|
6.00 |
% |
|
|
Aug-17 |
|
8,981 |
|
|
|
Open |
|
315 West 36th Street |
|
25,000 |
|
8,875 |
|
3.04 |
% |
|
|
Dec-17 |
|
8,875 |
|
|
|
Open |
|
388/390 Greenwich Street (swapped) |
|
996,082 |
|
503,997 |
|
3.20 |
% |
|
|
Dec-17 |
|
503,997 |
|
|
|
Open |
|
717 Fifth Avenue (mortgage) |
|
300,000 |
|
32,750 |
|
4.45 |
% |
|
|
Jul-22 |
|
32,750 |
|
|
|
Aug-15 |
|
717 Fifth Avenue (mezzanine) |
|
296,803 |
|
32,401 |
|
9.00 |
% |
|
|
Jun-24 |
|
32,401 |
|
|
|
Open |
|
Total Fixed Rate Debt/Wtd Avg |
|
3,221,492 |
|
1,258,309 |
|
5.05 |
% |
2,673 |
|
|
|
1,258,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 West 34th Street (Libor + 165 bps) |
|
53,238 |
|
26,619 |
|
2.20 |
% |
|
|
May-13 |
|
26,619 |
|
|
|
Open |
|
1552 Broadway (Libor + 300 bps) |
|
119,322 |
|
59,661 |
|
3.18 |
% |
|
|
Aug-13 |
|
59,661 |
|
|
|
Open |
|
16 Court Street (Libor + 250 bps) |
|
84,731 |
|
29,656 |
|
2.70 |
% |
|
|
Oct-13 |
|
29,656 |
|
|
|
Open |
|
180-182 Broadway (Libor + 275 bps) |
|
76,862 |
|
19,600 |
|
2.96 |
% |
|
|
Dec-13 |
|
19,600 |
|
|
|
Open |
|
West Coast Office Portfolio (mortgage) (Libor + 314 bps) |
|
676,215 |
|
243,505 |
|
3.35 |
% |
20,700 |
|
Sep-14 |
|
190,055 |
|
|
|
Open |
|
West Coast Office Portfolio (mezzanine) (Libor +950 bps) |
|
65,897 |
|
23,730 |
|
10.00 |
% |
|
|
Sep-14 |
|
23,730 |
|
|
|
Open |
|
747 Madison (Libor + 275 bps) |
|
33,125 |
|
11,041 |
|
3.00 |
% |
|
|
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) |
|
245,275 |
|
119,939 |
|
2.41 |
% |
2,320 |
|
Apr-16 |
|
111,161 |
|
|
|
Open |
|
Mezzanine Debt (Libor + 90 bps) |
|
30,000 |
|
15,000 |
|
1.10 |
% |
|
|
Jun-16 |
|
15,000 |
|
|
|
Open |
|
724 Fifth Avenue (Libor + 235 bps) |
|
120,000 |
|
60,000 |
|
2.56 |
% |
|
|
Jan-17 |
|
60,000 |
|
|
|
Open |
|
10 East 53rd Street (Libor +250 bps) |
|
125,000 |
|
68,750 |
|
2.71 |
% |
|
|
Feb-17 |
|
68,750 |
|
|
|
Mar-14 |
|
33 Beekman (Libor + 275 bps) |
|
18,362 |
|
8,428 |
|
2.96 |
% |
|
|
Aug-17 |
|
8,428 |
|
|
|
Open |
|
600 Lexington Avenue (Libor + 200 bps) |
|
123,454 |
|
67,900 |
|
2.31 |
% |
1,554 |
|
Oct-17 |
|
58,160 |
|
|
|
Open |
|
388/390 Greenwich Street (Libor + 115 bps) |
|
142,297 |
|
71,999 |
|
1.36 |
% |
|
|
Dec-17 |
|
71,999 |
|
|
|
Open |
|
521 Fifth Avenue (Libor + 220 bps) |
|
170,000 |
|
85,850 |
|
2.41 |
% |
|
|
Nov-19 |
|
85,850 |
|
|
|
Open |
|
21 East 66th Street (T + 275 bps) |
|
2,033 |
|
656 |
|
2.88 |
% |
16 |
|
Jun-33 |
|
640 |
|
|
|
Open |
|
Total Floating Rate Debt/Wtd Avg |
|
2,142,811 |
|
940,834 |
|
3.00 |
% |
24,590 |
|
|
|
868,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Joint Venture Debt/Wtd Avg |
|
5,364,303 |
|
2,199,143 |
|
4.17 |
% |
27,263 |
|
|
|
2,127,160 |
|
|
|
|
|
(1) Effective Libor at the quarter end used to determine coupon on floating rate debt. Certain loans are subject to Libor floors.
(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 |
|
45.8 |
% |
Less than 60% |
|
Fixed Charge Coverage |
|
1.8x |
|
Greater than 1.5x |
|
Unsecured Notes Covenants |
| ||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
35.0 |
% |
Less than 60% |
|
Secured Debt / Total Assets |
|
16.0 |
% |
Less than 40% |
|
Debt Service Coverage |
|
2.9x |
|
Greater than 1.5x |
|
Unencumbered Assets / Unsecured Debt |
|
430.0 |
% |
Greater than 150% |
|
DEBT SUMMARY SCHEDULE - Reckson Operating Partnership
Unaudited ($000s omitted) |
Consolidated
|
|
Principal |
|
|
|
2013 |
|
|
|
|
|
As-Of |
|
|
|
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
|
|
|
3/31/2013 |
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
75,898 |
|
5.88 |
% |
|
|
Aug-14 |
|
75,898 |
|
|
|
Open |
|
Unsecured notes |
|
255,175 |
|
6.00 |
% |
|
|
Mar-16 |
|
255,308 |
|
|
|
Open |
|
Term loan (swapped) |
|
30,000 |
|
3.20 |
% |
|
|
Mar-18 |
|
30,000 |
|
|
|
Open |
|
Unsecured notes |
|
249,636 |
|
5.00 |
% |
|
|
Aug-18 |
|
250,000 |
|
|
|
Open |
|
Unsecured notes |
|
250,000 |
|
7.75 |
% |
|
|
Mar-20 |
|
250,000 |
|
|
|
Open |
|
Unsecured notes |
|
200,000 |
|
4.50 |
% |
|
|
Dec-22 |
|
200,000 |
|
|
|
Open |
|
Convertible notes |
|
7 |
|
4.00 |
% |
|
|
Jun-25 |
(2) |
7 |
|
|
|
Jun-15 |
|
|
|
1,060,716 |
|
5.81 |
% |
|
|
|
|
1,061,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fixed Rate Debt/Wtd Avg |
|
1,610,739 |
|
5.66 |
% |
|
|
|
|
1,561,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving credit facility (Libor + 145 bps) |
|
30,000 |
|
1.67 |
% |
|
|
Mar-17 |
|
30,000 |
|
Mar-18 |
|
Open |
|
Term loan (Libor + 165 bps) |
|
370,000 |
|
1.87 |
% |
|
|
Mar-18 |
|
370,000 |
|
|
|
Open |
|
Total Floating Rate Debt/Wtd Avg |
|
400,000 |
|
1.85 |
% |
|
|
|
|
400,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Debt/Wtd Avg - Consolidated |
|
2,010,739 |
|
4.90 |
% |
|
|
|
|
1,961,844 |
|
|
|
|
|
(1) Effective Libor at the quarter end used to determine coupon on floating rate debt. Certain loans are subject to Libor floors.
(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 |
|
43.7 |
% |
Less than 60% |
|
Fixed Charge Coverage |
|
2.7 |
x |
Greater than 1.5x |
|
Secured Debt / Total Assets |
|
10.4 |
% |
Less than 40% |
|
Unsecured Debt / Unencumbered Assets |
|
45.0 |
% |
Less than 60% |
|
SUMMARY OF GROUND LEASE ARRANGEMENTS Consolidated |
|
|
|
|
|
|
|
|
|
|
Deferred |
|
|
| |||||
|
|
2013 Scheduled |
|
2014 Scheduled |
|
2015 Scheduled |
|
2016 Scheduled |
|
Land Lease |
|
Year of |
| |||||
Property |
|
Cash Payment |
|
Cash Payment |
|
Cash Payment |
|
Cash Payment |
|
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 |
|
225 |
|
2027 |
(3) | |||||
420 Lexington Avenue |
|
10,933 |
|
10,933 |
|
10,933 |
|
10,933 |
|
|
|
2029 |
(4) | |||||
711 Third Avenue |
|
5,250 |
|
5,250 |
|
5,250 |
|
5,354 |
|
390 |
|
2033 |
(5) | |||||
752 Madison Avenue/19-21 East 65th Street |
|
212 |
|
212 |
|
212 |
(6) |
212 |
|
|
|
2037 |
| |||||
1185 Avenue of the Americas |
|
6,909 |
|
6,909 |
|
6,909 |
|
6,909 |
|
|
|
2043 |
| |||||
673 First Avenue |
|
4,682 |
|
4,682 |
|
4,838 |
|
5,149 |
|
19,103 |
|
2087 |
| |||||
1055 Washington Blvd, Stamford |
|
615 |
|
615 |
|
615 |
|
615 |
|
|
|
2090 |
| |||||
1080 Amsterdam Avenue |
|
|
|
100 |
|
100 |
|
100 |
|
32 |
|
2111 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
35,314 |
|
$ |
35,414 |
|
$ |
35,570 |
|
$ |
35,985 |
|
$ |
19,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Capitalized Lease |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
673 First Avenue |
|
$ |
1,589 |
|
$ |
2,118 |
|
$ |
2,189 |
|
$ |
2,330 |
|
$ |
23,025 |
|
2087 |
|
1080 Amsterdam Avenue |
|
|
|
150 |
|
150 |
|
150 |
|
20,379 |
|
2111 |
| |||||
Total |
|
$ |
1,589 |
|
$ |
2,268 |
|
$ |
2,339 |
|
$ |
2,480 |
|
$ |
43,404 |
|
|
|
(1) Per the balance sheet at March 31, 2013.
(2) Subject to renewal at the Companys option through 2054.
(3) The Company has an option to purchase the ground lease for a fixed price on a specific date.
(4) Subject to renewal at the Companys option through 2080.
(5) Reflects 50% of the annual ground rent payment as the Company owns 50% of the fee interest.
(6) Subject to a fair market value rent reset in 2015. The ground lease is subject to renewal at the Companys option through 2087.
DEBT AND PREFERRED EQUITY INVESTMENTS
($000s omitted)
|
|
|
Assets |
|
Weighted Average |
|
Weighted Average |
|
Current |
| ||
|
|
Outstanding |
|
Assets During Quarter |
|
Yield During Quarter |
|
Yield (2) |
| ||
|
|
|
|
|
|
|
|
|
| ||
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 |
|
$ |
(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 (3) |
|
$ |
(100,129 |
) |
|
|
|
|
|
| |
6/30/2012 |
|
$ |
982,209 |
|
$ |
1,025,495 |
|
9.39 |
% |
10.08 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion (1) |
|
$ |
208,633 |
|
|
|
|
|
|
| |
Preferred Equity originations/accretion |
|
$ |
6,232 |
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization |
|
$ |
(125,433 |
) |
|
|
|
|
|
| |
9/30/2012 |
|
$ |
1,071,641 |
|
$ |
1,086,824 |
|
9.62 |
% |
9.55 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion (1) |
|
$ |
282,959 |
|
|
|
|
|
|
| |
Preferred Equity originations/accretion |
|
$ |
16,028 |
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization |
|
$ |
(13,425 |
) |
|
|
|
|
|
| |
12/31/2012 |
|
$ |
1,357,203 |
|
$ |
1,174,987 |
|
9.88 |
% |
9.93 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion (1) |
|
$ |
202,848 |
|
|
|
|
|
|
| |
Preferred Equity originations/accretion |
|
$ |
5,723 |
|
|
|
|
|
|
| |
Redemptions/Sales/Amortization |
|
$ |
(121,940 |
) |
|
|
|
|
|
| |
3/31/2013 |
|
$ |
1,443,834 |
|
$ |
1,356,634 |
|
10.61 |
% |
11.17 |
% |
(1) Accretion includes original issue discounts and compounding investment income.
(2) Calculated based on interest, fees and amortized discount recognized in the last month of the quarter.
(3) Included $91,574 of a first mortgage that was reclassified to assets held for sale.
DEBT AND PREFERRED EQUITY INVESTMENTS
($000s omitted)
|
|
|
|
|
|
|
Weighted Average |
|
Weighted Average |
|
Current |
| |||
Type of Investment |
|
Quarter End Balance (1) |
|
Senior Financing |
|
Exposure PSF |
|
Yield During Quarter |
|
Yield (2) |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
New York City |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Senior Mortgage Debt |
|
$ |
263,270 |
|
$ |
0 |
|
$ |
1,007 |
|
10.53 |
% |
10.57 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Junior Mortgage Participation |
|
$ |
223,929 |
|
$ |
2,405,317 |
|
$ |
443 |
|
8.54 |
% |
8.85 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Debt |
|
$ |
610,028 |
|
$ |
1,668,211 |
|
$ |
774 |
|
11.41 |
% |
11.87 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity |
|
$ |
346,607 |
|
$ |
1,533,347 |
|
$ |
376 |
|
11.03 |
% |
11.36 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Balance as of 3/31/13 |
|
$ |
1,443,834 |
|
$ |
5,606,876 |
|
$ |
669 |
|
10.61 |
% |
11.17 |
% |
Current Maturity Profile (3)
(1) Approximately 38.0% of our investments are indexed to LIBOR and are prepayable at dates prior to maturity subject to certain prepayment penalties or fees.
(2) Calculated based on interest, fees and amortized discount recognized in the last month of the quarter.
(3) The weighted maturity is 1.92 years. Approximately 46.2% of our portfolio of investments have extension options, some of which may be subject to certain conditions for extension.
DEBT AND PREFERRED EQUITY INVESTMENTS
($000s omitted) |
|
|
Book Value (1) |
|
|
|
|
|
Senior |
|
|
|
Current |
| |||
Investment Type |
|
3/31/13 |
|
Location |
|
Collateral Type |
|
Financing |
|
Last $ PSF |
|
Yield (2) |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Mortgage |
|
$ |
218,270 |
|
New York City |
|
Office |
|
|
|
$ |
672 |
|
11.24 |
% | |
Preferred Equity |
|
212,932 |
|
New York City |
|
Office |
|
926,260 |
|
$ |
450 |
|
9.18 |
% | ||
Mortgage and Mezzanine |
|
132,000 |
|
New York City |
|
Office |
|
330,000 |
|
$ |
284 |
|
9.69 |
% | ||
Preferred Equity |
|
103,437 |
|
New York City |
|
Office |
|
480,000 |
|
$ |
253 |
|
16.14 |
% | ||
Mezzanine Loan |
|
75,000 |
|
New York City |
|
Office |
|
775,000 |
|
$ |
1,195 |
|
17.34 |
% | ||
Mortgage and Mezzanine |
|
73,292 |
|
New York City |
|
Office |
|
1,109,000 |
|
$ |
1,076 |
|
17.44 |
% | ||
Mezzanine Loan |
|
71,119 |
|
New York City |
|
Office/Retail |
|
165,000 |
|
$ |
1,980 |
|
10.04 |
% | ||
Mortgage and Mezzanine |
|
66,937 |
|
New York City |
|
Office/Retail |
|
205,000 |
|
$ |
393 |
|
10.54 |
% | ||
Mezzanine Loan |
|
60,000 |
|
New York City |
|
Office |
|
170,000 |
|
$ |
337 |
|
10.00 |
% | ||
Mezzanine Loan |
|
56,289 |
|
New York City |
|
Office |
|
92,711 |
|
$ |
281 |
|
9.02 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total |
|
$ |
1,069,276 |
|
|
|
|
|
$ |
4,252,971 |
|
|
|
11.65 |
% | |
(1) Net of unamortized fees and discounts.
(2) Calculated based on interest, fees and amortized discount recognized in the last month of the quarter.
SELECTED PROPERTY DATA
Manhattan Properties |
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Cash Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Mar-13 |
|
Dec-12 |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
51 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
142,000 |
|
0 |
|
86.9 |
|
85.9 |
|
87.1 |
|
95.5 |
|
96.9 |
|
6,488,977 |
|
1 |
|
1 |
|
86 |
| |
100 Church Street |
|
Downtown |
|
Fee Interest |
|
1 |
|
1,047,500 |
|
4 |
|
81.8 |
|
81.8 |
|
81.8 |
|
81.8 |
|
81.8 |
|
32,352,006 |
|
4 |
|
3 |
|
15 |
| |
110 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
205,000 |
|
1 |
|
84.9 |
|
81.6 |
|
77.7 |
|
77.7 |
|
78.7 |
|
8,384,520 |
|
1 |
|
1 |
|
22 |
| |
120 West 45th Street |
|
Midtown |
|
Fee Interest |
|
1 |
|
440,000 |
|
1 |
|
74.0 |
|
79.5 |
|
81.5 |
|
86.0 |
|
86.0 |
|
17,156,976 |
|
2 |
|
1 |
|
24 |
| |
125 Park Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
604,245 |
|
2 |
|
77.6 |
|
73.1 |
|
73.8 |
|
73.8 |
|
70.0 |
|
26,368,992 |
|
3 |
|
2 |
|
18 |
| |
180 Maiden Lane (1) |
|
Financial East |
|
Fee Interest |
|
1 |
|
1,090,000 |
|
4 |
|
97.7 |
|
97.7 |
|
97.7 |
|
97.7 |
|
97.7 |
|
53,207,262 |
|
|
|
2 |
|
5 |
| |
220 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
1,135,000 |
|
4 |
|
94.9 |
|
94.9 |
|
94.9 |
|
94.8 |
|
94.6 |
|
48,361,995 |
|
5 |
|
4 |
|
31 |
| |
317 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
450,000 |
|
2 |
|
81.7 |
|
81.3 |
|
80.2 |
|
80.6 |
|
85.1 |
|
20,519,920 |
|
2 |
|
2 |
|
72 |
| |
333 West 34th Street |
|
Penn Station |
|
Fee Interest |
|
1 |
|
345,400 |
|
1 |
|
100.0 |
|
100.0 |
|
90.2 |
|
90.2 |
|
90.2 |
|
14,766,202 |
|
2 |
|
1 |
|
4 |
| |
420 Lexington Ave (Graybar) |
|
Grand Central North |
|
Leasehold Interest |
|
1 |
|
1,188,000 |
|
4 |
|
92.1 |
|
92.5 |
|
90.5 |
|
89.6 |
|
90.9 |
|
65,232,120 |
|
7 |
|
6 |
|
232 |
| |
461 Fifth Avenue (2) |
|
Midtown |
|
Leasehold Interest |
|
1 |
|
200,000 |
|
1 |
|
99.4 |
|
99.4 |
|
95.9 |
|
98.8 |
|
98.8 |
|
15,969,731 |
|
2 |
|
1 |
|
14 |
| |
485 Lexington Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
921,000 |
|
3 |
|
100.0 |
|
100.0 |
|
99.1 |
|
94.1 |
|
90.8 |
|
53,931,396 |
|
6 |
|
5 |
|
24 |
| |
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
1 |
|
941,000 |
|
3 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
33,671,052 |
|
4 |
|
3 |
|
11 |
| |
609 Fifth Avenue |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
160,000 |
|
1 |
|
85.8 |
|
85.2 |
|
85.2 |
|
85.2 |
|
84.7 |
|
13,592,676 |
|
1 |
|
1 |
|
10 |
| |
625 Madison Avenue |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
563,000 |
|
2 |
|
93.1 |
|
94.5 |
|
93.8 |
|
94.5 |
|
94.5 |
|
47,683,188 |
|
5 |
|
4 |
|
22 |
| |
673 First Avenue |
|
Grand Central South |
|
Leasehold Interest |
|
1 |
|
422,000 |
|
1 |
|
100.0 |
|
100.0 |
|
99.4 |
|
99.7 |
|
99.7 |
|
20,733,900 |
|
2 |
|
2 |
|
8 |
| |
711 Third Avenue (3) |
|
Grand Central North |
|
Leasehold Interest |
|
1 |
|
524,000 |
|
2 |
|
88.4 |
|
86.3 |
|
86.3 |
|
87.5 |
|
87.5 |
|
25,775,091 |
|
3 |
|
2 |
|
16 |
| |
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
780,000 |
|
3 |
|
96.1 |
|
97.5 |
|
98.0 |
|
97.9 |
|
97.9 |
|
41,075,436 |
|
4 |
|
4 |
|
30 |
| |
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
1 |
|
692,000 |
|
2 |
|
87.6 |
|
87.6 |
|
86.0 |
|
85.5 |
|
86.4 |
|
38,065,860 |
|
4 |
|
3 |
|
39 |
| |
919 Third Avenue (4) |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
1,454,000 |
|
5 |
|
96.9 |
|
96.9 |
|
96.9 |
|
96.9 |
|
96.9 |
|
86,400,945 |
|
|
|
4 |
|
13 |
| |
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1 |
|
1,062,000 |
|
4 |
|
97.6 |
|
97.6 |
|
95.2 |
|
95.2 |
|
99.9 |
|
76,218,180 |
|
8 |
|
7 |
|
19 |
| |
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
562,000 |
|
2 |
|
97.0 |
|
97.0 |
|
94.8 |
|
97.8 |
|
97.8 |
|
37,102,308 |
|
4 |
|
3 |
|
37 |
| |
1515 Broadway |
|
Times Square |
|
Fee Interest |
|
1 |
|
1,750,000 |
|
6 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
106,794,216 |
|
12 |
|
9 |
|
12 |
| |
1 Madison Avenue |
|
Park Avenue South |
|
Fee Interest |
|
1 |
|
1,176,900 |
|
4 |
|
100.0 |
|
98.7 |
|
98.7 |
|
98.7 |
|
99.8 |
|
67,572,816 |
|
7 |
|
6 |
|
2 |
| |
331 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
114,900 |
|
0 |
|
84.2 |
|
84.2 |
|
86.6 |
|
97.4 |
|
96.9 |
|
4,297,776 |
|
0 |
|
0 |
|
16 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
25 |
|
17,969,945 |
|
60 |
% |
93.9 |
% |
93.8 |
% |
93.1 |
% |
93.2 |
% |
93.5 |
% |
$ |
961,723,542 |
|
90 |
% |
78 |
% |
782 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
304 Park Avenue South |
|
Midtown South |
|
Fee Interest |
|
1 |
|
215,000 |
|
1 |
|
93.6 |
|
95.8 |
|
95.8 |
|
95.8 |
|
N/A |
|
10,321,788 |
|
1 |
|
1 |
|
15 |
| |
641 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
1 |
|
163,000 |
|
1 |
|
92.1 |
|
92.1 |
|
92.1 |
|
N/A |
|
N/A |
|
7,997,329 |
|
1 |
|
1 |
|
8 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
2 |
|
378,000 |
|
1 |
% |
92.9 |
% |
94.2 |
% |
94.2 |
% |
95.8 |
% |
|
|
$ |
18,319,117 |
|
2 |
% |
2 |
% |
23 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Manhattan Consolidated Properties |
|
27 |
|
18,347,945 |
|
62 |
% |
93.8 |
% |
93.8 |
% |
93.1 |
% |
93.2 |
% |
93.5 |
% |
$ |
980,042,659 |
|
91 |
% |
79 |
% |
805 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
100 Park Avenue - 50% |
|
Grand Central South |
|
Fee Interest |
|
1 |
|
834,000 |
|
3 |
|
94.6 |
|
94.6 |
|
95.1 |
|
95.2 |
|
95.0 |
|
52,099,062 |
|
|
|
2 |
|
36 |
| |
388 & 390 Greenwich Street - 50.6% |
|
Downtown |
|
Fee Interest |
|
2 |
|
2,635,000 |
|
9 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
109,811,160 |
|
|
|
5 |
|
1 |
| |
600 Lexington Avenue - 55% |
|
East Side |
|
Fee Interest |
|
1 |
|
303,515 |
|
1 |
|
66.7 |
|
73.7 |
|
79.0 |
|
70.4 |
|
72.6 |
|
15,976,836 |
|
|
|
1 |
|
27 |
| |
800 Third Avenue - 42.95% |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
526,000 |
|
2 |
|
87.9 |
|
87.1 |
|
87.1 |
|
86.3 |
|
84.2 |
|
26,669,676 |
|
|
|
1 |
|
35 |
| |
1745 Broadway - 32.3% |
|
Midtown |
|
Fee Interest |
|
1 |
|
674,000 |
|
2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
35,285,208 |
|
|
|
1 |
|
1 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
6 |
|
4,972,515 |
|
17 |
% |
95.8 |
% |
96.1 |
% |
96.5 |
% |
95.9 |
% |
95.8 |
% |
$ |
239,841,942 |
|
|
|
10 |
% |
100 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
10 East 53rd Street - 55% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
354,300 |
|
1 |
|
90.0 |
|
90.0 |
|
90.6 |
|
91.9 |
|
91.9 |
|
18,790,248 |
|
|
|
1 |
|
17 |
| |
315 West 36th Street - 35.5% |
|
Times Square South |
|
Fee Interest |
|
1 |
|
147,619 |
|
0 |
|
99.2 |
|
99.2 |
|
N/A |
|
N/A |
|
N/A |
|
3,903,334 |
|
|
|
0 |
|
6 |
| |
521 Fifth Avenue - 50.5% |
|
Grand Central |
|
Fee Interest |
|
1 |
|
460,000 |
|
2 |
|
92.8 |
|
85.2 |
|
85.6 |
|
88.7 |
|
90.9 |
|
23,486,664 |
|
|
|
1 |
|
41 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
3 |
|
961,919 |
|
3 |
% |
92.7 |
% |
89.1 |
% |
87.8 |
% |
90.1 |
% |
91.3 |
% |
$ |
46,180,246 |
|
|
|
2 |
% |
64 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Unconsolidated Properties |
|
9 |
|
5,934,434 |
|
20 |
% |
95.3 |
% |
95.0 |
% |
95.3 |
% |
95.1 |
% |
95.2 |
% |
$ |
286,022,188 |
|
|
|
12 |
% |
164 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Manhattan Grand Total / Weighted Average |
|
36 |
|
24,282,379 |
|
82 |
% |
94.2 |
% |
94.1 |
% |
93.7 |
% |
93.7 |
% |
93.9 |
% |
$ |
1,266,064,847 |
|
|
|
|
|
969 |
| ||||
Manhattan Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,047,879,956 |
|
|
|
91 |
% |
|
| ||||
Manhattan Same Store Occupancy % - Combined |
|
|
|
22,942,460 |
|
94 |
% |
94.3 |
% |
94.3 |
% |
93.9 |
% |
93.8 |
% |
94.0 |
% |
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Portfolio Grand Total |
|
|
|
|
|
67 |
|
29,721,879 |
|
100 |
% |
91.6 |
% |
91.7 |
% |
91.4 |
% |
91.6 |
% |
91.9 |
% |
$ |
1,397,686,943 |
|
|
|
|
|
1,403 |
|
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,145,272,419 |
|
|
|
100 |
% |
|
|
(1) SL Green holds a 49.9% interest in this consolidated joint venture asset.
(2) SL Green holds an option to acquire the fee interest.
(3) SL Green owns 50% of the fee interest.
(4) SL Green holds a 51% interest in this consolidated joint venture asset.
SELECTED PROPERTY DATA |
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Cash Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Mar-13 |
|
Dec-12 |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store Westchester, NY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
1100 King Street - 1 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
74.9 |
|
74.9 |
|
74.9 |
|
74.9 |
|
74.9 |
|
1,641,972 |
|
0 |
|
0 |
|
1 |
| |
1100 King Street - 2 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
47.0 |
|
47.0 |
|
47.0 |
|
80.3 |
|
80.3 |
|
1,328,724 |
|
0 |
|
0 |
|
3 |
| |
1100 King Street - 3 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
63.3 |
|
63.3 |
|
70.8 |
|
78.7 |
|
78.7 |
|
1,674,168 |
|
0 |
|
0 |
|
2 |
| |
1100 King Street - 4 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
59.4 |
|
59.4 |
|
59.4 |
|
59.4 |
|
59.4 |
|
1,591,476 |
|
0 |
|
0 |
|
7 |
| |
1100 King Street - 5 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
80.5 |
|
79.8 |
|
79.2 |
|
79.2 |
|
79.2 |
|
1,893,168 |
|
0 |
|
0 |
|
8 |
| |
1100 King Street - 6 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
88.0 |
|
71.2 |
|
78.2 |
|
78.2 |
|
78.2 |
|
2,306,376 |
|
0 |
|
0 |
|
3 |
| |
520 White Plains Road |
|
Tarrytown, Westchester |
|
Fee Interest |
|
1 |
|
180,000 |
|
1 |
|
75.4 |
|
72.5 |
|
72.5 |
|
72.5 |
|
73.6 |
|
2,987,100 |
|
0 |
|
0 |
|
8 |
| |
115-117 Stevens Avenue |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
178,000 |
|
1 |
|
70.9 |
|
86.0 |
|
86.0 |
|
86.0 |
|
85.5 |
|
2,465,340 |
|
0 |
|
0 |
|
10 |
| |
100 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
250,000 |
|
1 |
|
70.7 |
|
70.7 |
|
70.7 |
|
69.5 |
|
69.5 |
|
4,185,312 |
|
0 |
|
0 |
|
10 |
| |
200 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
245,000 |
|
1 |
|
66.6 |
|
87.5 |
|
87.5 |
|
87.5 |
|
87.5 |
|
4,945,572 |
|
1 |
|
0 |
|
7 |
| |
500 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
1 |
|
228,000 |
|
1 |
|
89.5 |
|
76.9 |
|
76.9 |
|
76.9 |
|
76.9 |
|
4,763,748 |
|
1 |
|
1 |
|
6 |
| |
140 Grand Street |
|
White Plains, Westchester |
|
Fee Interest |
|
1 |
|
130,100 |
|
0 |
|
89.5 |
|
95.3 |
|
95.3 |
|
95.3 |
|
95.3 |
|
3,780,888 |
|
0 |
|
0 |
|
12 |
| |
360 Hamilton Avenue |
|
White Plains, Westchester |
|
Fee Interest |
|
1 |
|
384,000 |
|
1 |
|
88.7 |
|
94.3 |
|
94.3 |
|
94.3 |
|
94.3 |
|
11,883,240 |
|
1 |
|
1 |
|
16 |
| |
Westchester, NY Subtotal/Weighted Average |
|
13 |
|
2,135,100 |
|
8 |
% |
76.6 |
% |
79.2 |
% |
79.8 |
% |
81.4 |
% |
81.5 |
% |
$ |
45,447,084 |
|
5 |
% |
5 |
% |
93 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Same Store Connecticut |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
1 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
312,000 |
|
1 |
|
96.0 |
|
97.8 |
|
93.9 |
|
94.9 |
|
95.2 |
|
8,981,784 |
|
1 |
|
1 |
|
58 |
| |
2 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
46,000 |
|
0 |
|
69.0 |
|
69.0 |
|
66.6 |
|
66.6 |
|
66.6 |
|
785,436 |
|
0 |
|
0 |
|
9 |
| |
3 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
130,000 |
|
0 |
|
60.4 |
|
54.6 |
|
54.6 |
|
54.6 |
|
54.6 |
|
2,397,168 |
|
0 |
|
0 |
|
14 |
| |
4 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
105,000 |
|
0 |
|
77.7 |
|
76.6 |
|
72.7 |
|
72.7 |
|
72.7 |
|
2,456,364 |
|
0 |
|
0 |
|
10 |
| |
5 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
61,000 |
|
0 |
|
99.5 |
|
99.5 |
|
99.5 |
|
99.5 |
|
99.5 |
|
935,124 |
|
0 |
|
0 |
|
11 |
| |
6 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
172,000 |
|
1 |
|
83.4 |
|
83.4 |
|
87.1 |
|
87.1 |
|
87.1 |
|
3,617,832 |
|
0 |
|
0 |
|
5 |
| |
7 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
36,800 |
|
0 |
|
76.9 |
|
10.8 |
|
10.8 |
|
10.8 |
|
10.8 |
|
313,536 |
|
0 |
|
0 |
|
1 |
| |
680 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
133,000 |
|
0 |
|
76.5 |
|
74.6 |
|
74.6 |
|
88.5 |
|
88.5 |
|
4,171,536 |
|
|
|
0 |
|
8 |
| |
750 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
192,000 |
|
1 |
|
93.6 |
|
93.6 |
|
93.6 |
|
93.6 |
|
93.6 |
|
6,491,580 |
|
|
|
0 |
|
8 |
| |
1055 Washington Boulevard |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
1 |
|
182,000 |
|
1 |
|
86.0 |
|
86.0 |
|
78.7 |
|
79.7 |
|
81.0 |
|
5,880,420 |
|
1 |
|
1 |
|
21 |
| |
300 Main Street |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
130,000 |
|
0 |
|
81.5 |
|
86.4 |
|
86.4 |
|
84.9 |
|
88.8 |
|
1,548,432 |
|
0 |
|
0 |
|
19 |
| |
1010 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
143,400 |
|
0 |
|
60.9 |
|
60.9 |
|
60.9 |
|
53.6 |
|
51.5 |
|
2,814,444 |
|
0 |
|
0 |
|
17 |
| |
500 West Putnam Avenue |
|
Greenwich, Connecticut |
|
Fee Interest |
|
1 |
|
121,500 |
|
0 |
|
55.1 |
|
55.1 |
|
55.1 |
|
51.3 |
|
51.3 |
|
2,936,460 |
|
0 |
|
0 |
|
10 |
| |
Connecticut Subtotal/Weighted Average |
|
13 |
|
1,764,700 |
|
5 |
% |
80.6 |
% |
80.7 |
% |
79.3 |
% |
79.7 |
% |
80.0 |
% |
$ |
43,330,116 |
|
4 |
% |
3 |
% |
191 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Consolidated Properties |
|
26 |
|
3,899,800 |
|
13 |
% |
78.4 |
% |
79.9 |
% |
79.6 |
% |
80.6 |
% |
80.8 |
% |
$ |
88,777,200 |
|
9 |
% |
8 |
% |
284 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The Meadows - 50% |
|
Rutherford, New Jersey |
|
Fee Interest |
|
2 |
|
582,100 |
|
2 |
|
79.4 |
|
79.7 |
|
82.2 |
|
80.8 |
|
80.8 |
|
12,510,072 |
|
|
|
1 |
|
54 |
| |
16 Court Street - 35% |
|
Brooklyn, New York |
|
Fee Interest |
|
1 |
|
317,600 |
|
1 |
|
84.5 |
|
84.0 |
|
83.7 |
|
81.1 |
|
87.4 |
|
9,764,712 |
|
|
|
0 |
|
63 |
| |
Jericho Plaza - 20.26% |
|
Jericho, New York |
|
Fee Interest |
|
2 |
|
640,000 |
|
2 |
|
89.6 |
|
89.6 |
|
91.2 |
|
95.2 |
|
95.2 |
|
20,570,112 |
|
|
|
0 |
|
33 |
| |
Total / Weighted Average Unconsolidated Properties |
|
5 |
|
1,539,700 |
|
5 |
% |
84.7 |
% |
84.7 |
% |
86.2 |
% |
86.9 |
% |
88.2 |
% |
$ |
42,844,896 |
|
|
|
1 |
% |
150 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Suburban Grand Total / Weighted Average |
|
31 |
|
5,439,500 |
|
18 |
% |
80.2 |
% |
81.3 |
% |
81.5 |
% |
82.4 |
% |
82.9 |
% |
$ |
131,622,096 |
|
|
|
|
|
434 |
| ||||
Suburban Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
97,392,463 |
|
|
|
9 |
% |
|
| ||||
Suburban Same Store Occupancy % - Combined |
|
|
|
5,439,500 |
|
100 |
% |
80.2 |
% |
81.3 |
% |
81.5 |
% |
82.4 |
% |
82.9 |
% |
|
|
|
|
|
|
|
|
(1) SL Green holds a 51% interest in this consolidated joint venture asset.
SELECTED PROPERTY DATA |
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized |
|
Gross Total |
|
Total |
| ||||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Mar-13 |
|
Dec-12 |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Cash Rent ($s) |
|
Cash Rent (SLG%) |
|
Book Value |
|
Tenants |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same Store Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
1604 Broadway - 63% |
|
Times Square |
|
Leasehold Interest |
|
1 |
|
29,876 |
|
6 |
|
23.7 |
|
23.7 |
|
23.7 |
|
23.7 |
|
23.7 |
|
2,001,902 |
|
4 |
|
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 |
|
2 |
|
15,482,405 |
|
1 |
| ||||
21-25 West 34th Street - 50% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
30,100 |
|
6 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
7,866,780 |
|
13 |
|
23,349,965 |
|
1 |
| ||||
27-29 West 34th Street - 50% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
15,600 |
|
3 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
4,644,816 |
|
8 |
|
47,792,460 |
|
2 |
| ||||
717 Fifth Avenue - 10.92% |
|
Midtown/Plaza District |
|
Fee Interest |
|
1 |
|
119,550 |
|
26 |
|
89.4 |
|
89.4 |
|
89.4 |
|
89.4 |
|
89.4 |
|
34,445,052 |
|
12 |
|
279,966,857 |
|
7 |
| ||||
Williamsburg Terrace |
|
Brooklyn, NY |
|
Fee Interest |
|
1 |
|
52,000 |
|
11 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
1,552,812 |
|
5 |
|
16,357,696 |
|
3 |
| ||||
Subtotal/Weighted Average |
|
6 |
|
264,276 |
|
57 |
% |
86.6 |
% |
86.6 |
% |
86.6 |
% |
86.6 |
% |
86.6 |
% |
$ |
52,743,098 |
|
45 |
% |
$ |
390,440,209 |
|
16 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non Same Store Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
19-21 East 65th Street - 80% |
|
Plaza District |
|
Leasehold Interest |
|
2 |
|
23,610 |
|
5 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
1,463,667 |
|
4 |
|
7,534,091 |
|
8 |
| ||||
21 East 66th Street - 32.28% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
16,736 |
|
4 |
|
100.0 |
|
100.0 |
|
N/A |
|
N/A |
|
N/A |
|
3,282,000 |
|
4 |
|
83,425,111 |
|
1 |
| ||||
131-137 Spring Street |
|
Soho |
|
Fee Interest |
|
2 |
|
68,342 |
|
15 |
|
100.0 |
|
100.0 |
|
N/A |
|
N/A |
|
N/A |
|
4,567,104 |
|
15 |
|
123,050,000 |
|
12 |
| ||||
724 Fifth Avenue - 50% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
65,010 |
|
14 |
|
84.7 |
|
84.7 |
|
84.7 |
|
91.6 |
|
92.9 |
|
11,859,276 |
|
20 |
|
223,895,842 |
|
8 |
| ||||
752 Madison Avenue - 80% |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
21,124 |
|
5 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
3,529,320 |
|
9 |
|
7,131,361 |
|
1 |
| ||||
762 Madison Avenue - 80% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
6,109 |
|
1 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
1,324,776 |
|
4 |
|
16,625,566 |
|
5 |
| ||||
Subtotal/Weighted Average |
|
8 |
|
200,931 |
|
43 |
% |
95.1 |
% |
95.1 |
% |
91.4 |
% |
95.3 |
% |
96.0 |
% |
$ |
26,026,143 |
|
55 |
% |
$ |
461,661,971 |
|
35 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total / Weighted Average Retail Properties |
|
14 |
|
465,207 |
|
100 |
% |
90.3 |
% |
90.3 |
% |
88.1 |
% |
89.2 |
% |
89.5 |
% |
$ |
78,769,241 |
|
100 |
% |
$ |
852,102,180 |
|
51 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
125 Chubb Way |
|
Lyndhurst, NJ |
|
Fee Interest |
|
1 |
|
278,000 |
|
11 |
|
57.1 |
|
57.1 |
|
57.1 |
|
57.1 |
|
57.1 |
|
3,562,656 |
|
7 |
|
55,059,794 |
|
3 |
| ||||
150 Grand Street |
|
White Plains, NY |
|
Fee Interest |
|
1 |
|
85,000 |
|
3 |
|
31.3 |
|
33.0 |
|
33.0 |
|
33.0 |
|
26.4 |
|
692,784 |
|
1 |
|
16,957,658 |
|
15 |
| ||||
7 Renaissance Square - 50% |
|
White Plains, NY |
|
Fee Interest |
|
1 |
|
65,641 |
|
3 |
|
40.3 |
|
29.2 |
|
8.1 |
|
8.1 |
|
|
|
851,016 |
|
1 |
|
5,600,614 |
|
3 |
| ||||
180-182 Broadway - 25.5% |
|
Cast Iron / Soho |
|
Fee Interest |
|
2 |
|
156,086 |
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114,904,869 |
|
|
| ||||
33 Beekman Street - 45.9% |
|
Downtown |
|
Fee Interest |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
N/A |
|
N/A |
|
|
|
|
|
35,268,183 |
|
|
| ||||
3 Columbus Circle - 48.9% |
|
Columbus Circle |
|
Fee Interest |
|
1 |
|
530,981 |
|
21 |
|
61.8 |
|
51.6 |
|
28.3 |
|
14.4 |
|
15.7 |
|
28,071,070 |
|
29 |
|
558,565,898 |
|
14 |
| ||||
280 Park Avenue - 49.5% |
|
Park Avenue |
|
Fee Interest |
|
1 |
|
1,219,158 |
|
47 |
|
54.9 |
|
55.0 |
|
55.9 |
|
54.0 |
|
55.1 |
|
58,651,908 |
|
61 |
|
1,052,187,848 |
|
29 |
| ||||
635 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
1 |
|
104,000 |
|
4 |
|
|
|
|
|
|
|
N/A |
|
N/A |
|
|
|
|
|
63,122,896 |
|
|
| ||||
747 Madison Avenue - 33.33% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
10,000 |
|
0 |
|
|
|
|
|
|
|
100.0 |
|
100.0 |
|
|
|
|
|
71,275,653 |
|
|
| ||||
985-987 Third Avenue |
|
Upper East Side |
|
Fee Interest |
|
2 |
|
13,678 |
|
1 |
|
|
|
|
|
N/A |
|
N/A |
|
N/A |
|
|
|
|
|
18,067,636 |
|
|
| ||||
1080 Amsterdam - 87.5% |
|
Upper West Side |
|
Leasehold Interest |
|
1 |
|
82,250 |
|
3 |
|
2.2 |
|
2.2 |
|
N/A |
|
N/A |
|
N/A |
|
146,475 |
|
0 |
|
28,930,433 |
|
1 |
| ||||
1552-1560 Broadway - 50% |
|
Times Square |
|
Fee Interest |
|
2 |
|
35,897 |
|
1 |
|
23.3 |
|
23.3 |
|
23.3 |
|
59.7 |
|
59.7 |
|
|
|
|
|
196,370,566 |
|
1 |
| ||||
Total / Weighted Average Development Properties |
|
15 |
|
2,580,691 |
|
100 |
|
47.3 |
% |
45.0 |
% |
40.0 |
% |
37.2 |
% |
37.5 |
% |
$ |
91,975,909 |
|
100 |
% |
$ |
2,216,312,048 |
|
66 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
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 |
|
77.0 |
|
76.9 |
|
76.3 |
|
N/A |
|
N/A |
|
94,623,064 |
|
100 |
|
869,773,950 |
|
|
| ||||
Total / Weighted Average California Properties |
|
59 |
|
4,473,603 |
|
100 |
% |
77.0 |
% |
76.9 |
% |
76.3 |
% |
|
|
|
|
$ |
94,623,064 |
|
100 |
% |
$ |
869,773,950 |
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Residential Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
# of |
|
Useable |
|
|
|
Occupancy (%) |
|
Average Monthly |
|
Annualized |
|
Gross Total |
|
|
| ||||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Total Units |
|
Mar-13 |
|
Dec-12 |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Rent Per Unit ($s) |
|
Cash Rent ($s) |
|
Book Value |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
400 East 57th Street - 80% |
|
Upper East Side |
|
Fee Interest |
|
1 |
|
290,482 |
|
259 |
|
94.6 |
|
91.9 |
|
95.4 |
|
96.9 |
|
95.0 |
|
2,783 |
|
9,813,131 |
|
113,742,927 |
|
|
| ||||
400 East 58th Street - 80% |
|
Upper East Side |
|
Fee Interest |
|
1 |
|
140,000 |
|
125 |
|
96.8 |
|
97.6 |
|
97.6 |
|
94.4 |
|
96.0 |
|
2,862 |
|
4,639,637 |
|
49,843,566 |
|
|
| ||||
248-252 Bedford Avenue - 90% |
|
Brooklyn, NY |
|
Fee Interest |
|
1 |
|
66,611 |
|
84 |
|
|
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
|
|
|
|
54,900,000 |
|
|
| ||||
Total / Weighted Average Residential Properties |
|
3 |
|
497,093 |
|
468 |
|
78.2 |
% |
93.8 |
% |
96.1 |
% |
96.1 |
% |
95.3 |
% |
$ |
2,305 |
|
$ |
14,452,769 |
|
$ |
218,486,493 |
|
|
| |||||
(1) Subject to long-term, third party net operating leases.
SELECTED PROPERTY DATA |
|
|
|
|
|
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Cash Rent |
|
Total |
| ||||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Mar-13 |
|
Dec-12 |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| ||
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
110 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
205,000 |
|
2 |
|
84.9 |
|
81.6 |
|
77.7 |
|
77.7 |
|
78.7 |
|
8,384,520 |
|
2 |
|
2 |
|
22 |
| ||
333 West 34th Street |
|
Penn Station |
|
Fee Interest |
|
345,400 |
|
3 |
|
100.0 |
|
100.0 |
|
90.2 |
|
90.2 |
|
90.2 |
|
14,766,202 |
|
4 |
|
4 |
|
4 |
| ||
461 Fifth Avenue |
|
Midtown |
|
Leasehold Interest |
|
200,000 |
|
2 |
|
99.4 |
|
99.4 |
|
95.9 |
|
98.8 |
|
98.8 |
|
15,969,731 |
|
4 |
|
4 |
|
14 |
| ||
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
941,000 |
|
9 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
33,671,052 |
|
9 |
|
8 |
|
11 |
| ||
609 Fifth Avenue |
|
Rockefeller Center |
|
Fee Interest |
|
160,000 |
|
2 |
|
85.8 |
|
85.2 |
|
85.2 |
|
85.2 |
|
84.7 |
|
13,592,676 |
|
4 |
|
3 |
|
10 |
| ||
673 First Avenue |
|
Grand Central South |
|
Leasehold Interest |
|
422,000 |
|
4 |
|
100.0 |
|
100.0 |
|
99.4 |
|
99.7 |
|
99.7 |
|
20,733,900 |
|
6 |
|
5 |
|
8 |
| ||
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
780,000 |
|
8 |
|
96.1 |
|
97.5 |
|
98.0 |
|
97.9 |
|
97.9 |
|
41,075,436 |
|
11 |
|
10 |
|
30 |
| ||
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
692,000 |
|
7 |
|
87.6 |
|
87.6 |
|
86.0 |
|
85.5 |
|
86.4 |
|
38,065,860 |
|
10 |
|
9 |
|
39 |
| ||
919 Third Avenue |
|
Grand Central North |
|
Fee Interest (1) |
|
1,454,000 |
|
15 |
|
96.9 |
|
96.9 |
|
96.9 |
|
96.9 |
|
96.9 |
|
86,400,945 |
|
|
|
10 |
|
13 |
| ||
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1,062,000 |
|
11 |
|
97.6 |
|
97.6 |
|
95.2 |
|
95.2 |
|
99.9 |
|
76,218,180 |
|
20 |
|
18 |
|
19 |
| ||
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
562,000 |
|
6 |
|
97.0 |
|
97.0 |
|
94.8 |
|
97.8 |
|
97.8 |
|
37,102,308 |
|
10 |
|
9 |
|
37 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Subtotal / Weighted Average |
|
|
|
6,823,400 |
|
68 |
% |
96.1 |
% |
96.2 |
% |
94.8 |
% |
95.0 |
% |
95.9 |
% |
$ |
385,980,810 |
|
81 |
% |
82 |
% |
207 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
304 Park Avenue South |
|
Midtown South |
|
Fee Interest |
|
215,000 |
|
2 |
|
93.6 |
|
95.8 |
|
95.8 |
|
95.8 |
|
N/A |
|
10,321,788 |
|
3 |
|
2 |
|
15 |
| ||
641 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
163,000 |
|
2 |
|
92.1 |
|
92.1 |
|
92.1 |
|
N/A |
|
N/A |
|
7,997,329 |
|
2 |
|
2 |
|
8 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Subtotal / Weighted Average |
|
|
|
378,000 |
|
4 |
% |
92.9 |
% |
94.2 |
% |
94.2 |
% |
95.8 |
% |
|
|
$ |
18,319,117 |
|
5 |
% |
4 |
% |
23 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Grand Total / Weighted Average |
|
|
|
7,201,400 |
|
72 |
% |
95.9 |
% |
96.0 |
% |
94.7 |
% |
95.1 |
% |
95.9 |
% |
$ |
404,299,927 |
|
85 |
% |
|
|
230 |
| |||
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
361,963,464 |
|
|
|
86 |
% |
|
| |||
| |||||||||||||||||||||||||||||
Suburban Properties - Reckson Portfolio | |||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
1100 King Street - 1 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
74.9 |
|
74.9 |
|
74.9 |
|
74.9 |
|
74.9 |
|
1,641,972 |
|
0 |
|
0 |
|
1 |
| ||
1100 King Street - 2 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
47.0 |
|
47.0 |
|
47.0 |
|
80.3 |
|
80.3 |
|
1,328,724 |
|
0 |
|
0 |
|
3 |
| ||
1100 King Street - 3 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
63.3 |
|
63.3 |
|
70.8 |
|
78.7 |
|
78.7 |
|
1,674,168 |
|
0 |
|
0 |
|
2 |
| ||
1100 King Street - 4 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
59.4 |
|
59.4 |
|
59.4 |
|
59.4 |
|
59.4 |
|
1,591,476 |
|
0 |
|
0 |
|
7 |
| ||
1100 King Street - 5 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
80.5 |
|
79.8 |
|
79.2 |
|
79.2 |
|
79.2 |
|
1,893,168 |
|
1 |
|
0 |
|
8 |
| ||
1100 King Street - 6 Intl Drive |
|
Rye Brook, Westchester |
|
Fee Interest |
|
90,000 |
|
1 |
|
88.0 |
|
71.2 |
|
78.2 |
|
78.2 |
|
78.2 |
|
2,306,376 |
|
1 |
|
1 |
|
3 |
| ||
520 White Plains Road |
|
Tarrytown, Westchester |
|
Fee Interest |
|
180,000 |
|
2 |
|
75.4 |
|
72.5 |
|
72.5 |
|
72.5 |
|
73.6 |
|
2,987,100 |
|
1 |
|
1 |
|
8 |
| ||
115-117 Stevens Avenue |
|
Valhalla, Westchester |
|
Fee Interest |
|
178,000 |
|
2 |
|
70.9 |
|
86.0 |
|
86.0 |
|
86.0 |
|
85.5 |
|
2,465,340 |
|
1 |
|
1 |
|
10 |
| ||
100 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
250,000 |
|
3 |
|
70.7 |
|
70.7 |
|
70.7 |
|
69.5 |
|
69.5 |
|
4,185,312 |
|
1 |
|
1 |
|
10 |
| ||
200 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
245,000 |
|
2 |
|
66.6 |
|
87.5 |
|
87.5 |
|
87.5 |
|
87.5 |
|
4,945,572 |
|
1 |
|
1 |
|
7 |
| ||
500 Summit Lake Drive |
|
Valhalla, Westchester |
|
Fee Interest |
|
228,000 |
|
2 |
|
89.5 |
|
76.9 |
|
76.9 |
|
76.9 |
|
76.9 |
|
4,763,748 |
|
1 |
|
1 |
|
6 |
| ||
140 Grand Street |
|
White Plains, Westchester |
|
Fee Interest |
|
130,100 |
|
1 |
|
89.5 |
|
95.3 |
|
95.3 |
|
95.3 |
|
95.3 |
|
3,780,888 |
|
1 |
|
1 |
|
12 |
| ||
360 Hamilton Avenue |
|
White Plains, Westchester |
|
Fee Interest |
|
384,000 |
|
4 |
|
88.7 |
|
94.3 |
|
94.3 |
|
94.3 |
|
94.3 |
|
11,883,240 |
|
3 |
|
3 |
|
16 |
| ||
680 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
133,000 |
|
1 |
|
76.5 |
|
74.6 |
|
74.6 |
|
88.5 |
|
88.5 |
|
4,171,536 |
|
|
|
1 |
|
8 |
| ||
750 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
192,000 |
|
2 |
|
93.6 |
|
93.6 |
|
93.6 |
|
93.6 |
|
93.6 |
|
6,491,580 |
|
|
|
1 |
|
8 |
| ||
1055 Washington Boulevard |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
182,000 |
|
2 |
|
86.0 |
|
86.0 |
|
78.7 |
|
79.7 |
|
81.0 |
|
5,880,420 |
|
2 |
|
1 |
|
21 |
| ||
1010 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest |
|
143,400 |
|
1 |
|
60.9 |
|
60.9 |
|
60.9 |
|
53.6 |
|
51.5 |
|
2,814,444 |
|
1 |
|
1 |
|
17 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Total / Weighted Average Consolidated Properties |
|
2,785,500 |
|
28 |
% |
77.5 |
% |
79.5 |
% |
79.5 |
% |
81.1 |
% |
81.1 |
% |
$ |
64,805,064 |
|
15 |
% |
14 |
% |
147 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Grand Total / Weighted Average |
|
2,785,500 |
|
28 |
% |
77.5 |
% |
79.5 |
% |
79.5 |
% |
81.1 |
% |
81.1 |
% |
$ |
64,805,064 |
|
|
|
|
|
147 |
| |||||
Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
59,580,137 |
|
|
|
14 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Reckson Portfolio Grand Total |
|
9,986,900 |
|
100 |
% |
90.8 |
% |
91.4 |
% |
90.4 |
% |
91.1 |
% |
91.6 |
% |
$ |
469,104,991 |
|
|
|
|
|
377 |
| |||||
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
421,543,601 |
|
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 |
|
Mar-13 |
|
Dec-12 |
|
Sep-12 |
|
Jun-12 |
|
Mar-12 |
|
Cash Rent ($s) |
|
Book Value |
|
Tenants |
| ||
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
635 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
104,000 |
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
63,122,896 |
|
|
| ||
Total Development Properties |
|
|
|
|
|
104,000 |
|
100 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
$ |
|
|
$ |
63,122,896 |
|
|
|
LARGEST TENANTS BY SQUARE FEET LEASED Manhattan and Suburban Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
% of |
|
SLG Share of |
|
SLG Share of |
|
S&P |
| |||||
|
|
|
|
Lease |
|
Total |
|
Annualized |
|
PSF |
|
Annualized |
|
Annualized |
|
Annualized |
|
Credit |
| |||||
Tenant Name |
|
Property |
|
Expiration |
|
Square Feet |
|
Cash Rent ($) |
|
Annualized |
|
Cash Rent |
|
Cash Rent($) |
|
Cash Rent |
|
Rating |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Citigroup, N.A. |
|
388 & 390 Greenwich Street, 485 Lexington Avenue, 750 Third Avenue, 800 Third Avenue, 750 Washington Blvd |
|
Various |
|
3,023,423 |
|
$ |
130,329,265 |
(1) |
$ |
43.11 |
|
9.3 |
% |
$ |
74,076,586 |
|
6.5 |
% |
A- |
| ||
Viacom International, Inc. |
|
1515 Broadway |
|
2031 |
|
1,271,881 |
|
80,103,470 |
|
$ |
62.98 |
|
5.7 |
% |
80,103,470 |
|
7.0 |
% |
BBB+ |
| ||||
Credit Suisse Securities (USA), Inc. |
|
1 Madison Avenue & 280 Park Avenue |
|
2014 & 2020 |
|
1,238,829 |
|
72,425,397 |
|
$ |
58.46 |
|
5.2 |
% |
69,026,467 |
|
6.0 |
% |
A+ |
| ||||
AIG Employee Services, Inc. |
|
180 Maiden Lane |
|
2014 |
|
803,222 |
|
42,207,044 |
|
$ |
52.55 |
|
3.0 |
% |
21,069,757 |
|
1.8 |
% |
A- |
| ||||
Random House, Inc. |
|
1745 Broadway |
|
2018 & 2023 |
|
644,598 |
|
35,285,208 |
|
$ |
54.74 |
|
2.5 |
% |
11,383,008 |
|
1.0 |
% |
BBB+ |
| ||||
Debevoise & Plimpton, LLP |
|
919 Third Avenue |
|
2021 |
|
619,353 |
|
41,346,315 |
|
$ |
66.76 |
|
3.0 |
% |
21,086,621 |
|
1.8 |
% |
|
| ||||
Omnicom Group, Inc. |
|
220 East 42nd Street & 420 Lexington Avenue |
|
2017 |
|
494,476 |
|
20,213,568 |
|
$ |
40.88 |
|
1.4 |
% |
20,213,568 |
|
1.8 |
% |
BBB+ |
| ||||
The City of New York |
|
16 Court Street & 100 Church Street |
|
2014, 2017 & 2034 |
|
341,903 |
|
14,283,746 |
|
$ |
41.78 |
|
1.0 |
% |
13,307,712 |
|
1.2 |
% |
|
| ||||
Advance Magazine Group, Fairchild Publications |
|
750 Third Avenue & 485 Lexington Avenue |
|
2021 |
|
339,195 |
|
14,966,108 |
|
$ |
44.12 |
|
1.1 |
% |
14,966,108 |
|
1.3 |
% |
|
| ||||
Ralph Lauren Corporation |
|
625 Madison Avenue |
|
2019 |
|
330,486 |
|
21,981,723 |
|
$ |
66.51 |
|
1.6 |
% |
21,981,723 |
|
1.9 |
% |
A- |
| ||||
Harper Collins Publishers LLC |
|
1350 Avenue of the Americas & 10 East 53rd Street |
|
2014 & 2020 |
|
289,534 |
|
16,019,307 |
|
$ |
55.33 |
|
1.1 |
% |
10,401,355 |
|
0.9 |
% |
|
| ||||
C.B.S. Broadcasting, Inc. |
|
555 West 57th Street |
|
2023 |
|
282,385 |
|
10,761,937 |
|
$ |
38.11 |
|
0.8 |
% |
10,761,937 |
|
0.9 |
% |
BBB |
| ||||
Schulte, Roth & Zabel LLP |
|
919 Third Avenue |
|
2021 |
|
263,186 |
|
16,159,835 |
|
$ |
61.40 |
|
1.2 |
% |
8,241,516 |
|
0.7 |
% |
|
| ||||
The Metropolitan Transportation Authority |
|
333 West 34th Street & 420 Lexington Avenue |
|
2016 & 2021 |
|
242,663 |
|
8,810,837 |
|
$ |
36.31 |
|
0.6 |
% |
8,810,837 |
|
0.8 |
% |
|
| ||||
New York Presbyterian Hospital |
|
673 First Avenue |
|
2021 |
|
232,772 |
|
10,452,722 |
|
$ |
44.91 |
|
0.7 |
% |
10,452,722 |
|
0.9 |
% |
|
| ||||
HF Management Services LLC |
|
100 Church Street |
|
2032 |
|
230,394 |
|
6,960,346 |
|
$ |
30.21 |
|
0.5 |
% |
6,960,346 |
|
0.6 |
% |
|
| ||||
BMW of Manhattan |
|
555 West 57th Street |
|
2022 |
|
227,782 |
|
5,828,400 |
|
$ |
25.59 |
|
0.4 |
% |
5,828,400 |
|
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 |
|
10,827,225 |
|
$ |
50.72 |
|
0.8 |
% |
9,757,683 |
|
0.9 |
% |
AA |
| ||||
The City University of New York - CUNY |
|
555 West 57th Street & 16 Court Street |
|
2013, 2015 & 2030 |
|
207,136 |
|
7,562,503 |
|
$ |
36.51 |
|
0.5 |
% |
7,044,813 |
|
0.6 |
% |
|
| ||||
Amerada Hess Corp. |
|
1185 Avenue of the Americas |
|
2027 |
|
181,569 |
|
12,419,757 |
|
$ |
68.40 |
|
0.9 |
% |
12,419,757 |
|
1.1 |
% |
BBB |
| ||||
Verizon |
|
120 West 45th Street, 1100 King Street Bldg 1, 1 Landmark Square, 2 Landmark Square & 500 Summit Lake Drive |
|
Various |
|
179,482 |
|
8,044,080 |
|
$ |
44.82 |
|
0.6 |
% |
8,044,080 |
|
0.7 |
% |
A- |
| ||||
United Nations |
|
220 East 42nd Street |
|
2014, 2017, 2021 & 2022 |
|
169,137 |
|
7,759,484 |
|
$ |
45.88 |
|
0.6 |
% |
7,759,484 |
|
0.7 |
% |
|
| ||||
Fuji Color Processing Inc. |
|
200 Summit Lake Drive |
|
2019 |
|
165,880 |
|
3,777,924 |
|
$ |
22.78 |
|
0.3 |
% |
3,777,924 |
|
0.3 |
% |
AA- |
| ||||
News America Incorporated |
|
1185 Avenue of the Americas |
|
2020 |
|
161,722 |
|
13,418,510 |
|
$ |
82.97 |
|
1.0 |
% |
13,418,510 |
|
1.2 |
% |
BBB+ |
| ||||
King & Spalding |
|
1185 Avenue of the Americas |
|
2025 |
|
159,943 |
|
9,802,433 |
|
$ |
61.29 |
|
0.7 |
% |
9,802,433 |
|
0.9 |
% |
|
| ||||
New York Hospitals Center/Mount Sinai |
|
625 Madison Avenue & 673 First Avenue |
|
2016, 2021 & 2026 |
|
157,433 |
|
8,122,573 |
|
$ |
51.59 |
|
0.6 |
% |
8,122,573 |
|
0.7 |
% |
|
| ||||
National Hockey League |
|
1185 Avenue of the Americas |
|
2022 |
|
148,217 |
|
12,230,307 |
|
$ |
82.52 |
|
0.9 |
% |
12,230,307 |
|
1.1 |
% |
|
| ||||
Banque National De Paris |
|
919 Third Avenue |
|
2016 |
|
145,834 |
|
9,376,452 |
|
$ |
64.30 |
|
0.7 |
% |
4,781,991 |
|
0.4 |
% |
|
| ||||
The Segal Company (Eastern States), Inc. |
|
333 West 34th Street |
|
2025 |
|
144,307 |
|
7,835,275 |
|
$ |
54.30 |
|
0.6 |
% |
3,995,990 |
|
0.3 |
% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
|
|
|
|
13,133,632 |
|
$ |
669,276,108 |
(1) |
$ |
50.96 |
|
47.9 |
% |
$ |
514,801,884 |
|
45.0 |
% |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Grand Total |
|
|
|
|
|
29,721,879 |
|
$ |
1,397,686,943 |
(1) |
$ |
47.03 |
|
|
|
$ |
1,145,272,419 |
|
|
|
|
| ||
(1) - Reflects the net rent of $41.68 PSF for the 388-390 Greenwich Street lease. If this lease were included on a gross basis, Citigroups total PSF annualized rent would be $59.52.
Total PSF annualized rent for the largest tenants would be $54.74 and Total PSF annualized rent for the Wholly Owned Portfolio + Allocated JV properties would be $48.70.
TENANT DIVERSIFICATION Manhattan and Suburban Properties |
|
Based on SLG Share of Base Rental Revenue
Leasing Activity - Manhattan Operating Properties |
|
| |
| |
Available Space |
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Escalated |
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
Vacancy at 12/31/12 |
|
|
|
|
|
1,438,147 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
Space which became available during the Quarter (2): |
|
|
|
|
|
|
|
|
| ||||
Office |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
1 Madison Avenue |
|
2 |
|
23,738 |
|
23,738 |
|
$ |
|
56.35 |
|
|
|
51 East 42nd Street |
|
10 |
|
10,499 |
|
10,674 |
|
$ |
|
56.38 |
|
|
|
110 East 42nd Street |
|
1 |
|
2,293 |
|
2,293 |
|
$ |
|
48.00 |
|
|
|
120 West 45th Street |
|
1 |
|
41,464 |
|
42,867 |
|
$ |
|
94.39 |
|
|
|
220 East 42nd Street |
|
1 |
|
2,495 |
|
2,753 |
|
$ |
|
51.00 |
|
|
|
304 Park Avenue South |
|
2 |
|
4,783 |
|
4,852 |
|
$ |
|
41.53 |
|
|
|
317 Madison Avenue |
|
5 |
|
8,800 |
|
9,914 |
|
$ |
|
49.99 |
|
|
|
420 Lexington Avenue |
|
8 |
|
31,123 |
|
41,854 |
|
$ |
|
56.32 |
|
|
|
600 Lexington Avenue |
|
2 |
|
21,094 |
|
19,616 |
|
$ |
|
63.83 |
|
|
|
625 Madison Avenue |
|
1 |
|
7,900 |
|
7,900 |
|
$ |
|
70.82 |
|
|
|
750 Third Avenue |
|
1 |
|
10,167 |
|
10,167 |
|
$ |
|
59.83 |
|
|
|
1350 Avenue of the Americas |
|
3 |
|
17,051 |
|
17,123 |
|
$ |
|
61.95 |
|
|
|
Total/Weighted Average |
|
37 |
|
181,407 |
|
193,751 |
|
$ |
|
65.92 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Retail |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
220 East 42nd Street |
|
1 |
|
4,162 |
|
4,162 |
|
$ |
|
56.62 |
|
|
|
711 Third Avenue |
|
1 |
|
9,000 |
|
10,388 |
|
$ |
|
38.56 |
|
|
|
Total/Weighted Average |
|
2 |
|
13,162 |
|
14,550 |
|
$ |
|
43.73 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Storage |
|
|
|
|
|
|
|
|
|
|
| ||
|
|
420 Lexington Avenue |
|
2 |
|
332 |
|
348 |
|
$ |
|
25.00 |
|
|
|
750 Third Avenue |
|
1 |
|
728 |
|
728 |
|
$ |
|
25.00 |
|
|
|
Total/Weighted Average |
|
3 |
|
1,060 |
|
1,076 |
|
$ |
|
25.00 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Total Space which became available during the Quarter |
|
|
|
|
|
|
|
|
| ||
|
|
Office |
|
37 |
|
181,407 |
|
193,751 |
|
$ |
65.92 |
| |
|
|
Retail |
|
2 |
|
13,162 |
|
14,550 |
|
$ |
43.73 |
| |
|
|
Storage |
|
3 |
|
1,060 |
|
1,076 |
|
$ |
25.00 |
| |
|
|
|
|
42 |
|
195,629 |
|
209,377 |
|
$ |
|
64.16 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Total Available Space |
|
|
|
1,633,776 |
|
|
|
|
|
(1) Escalated rent is calculated as total annual income less electric charges.
(2) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.
Leasing Activity - Manhattan Operating Properties Leased Space |
|
Activity |
|
Building Address |
|
# of Leases |
|
Term (Yrs) |
|
Useable SF |
|
Rentable SF |
|
New Cash Rent / |
|
Prev. Escalated |
|
TI / Rentable SF |
|
Free Rent |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Available Space |
|
|
|
|
|
|
|
1,633,776 |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
1 Madison Avenue |
|
1 |
|
7.7 |
|
38,773 |
|
36,823 |
|
$ |
|
51.00 |
|
$ |
54.73 |
|
$ |
45.00 |
|
5.8 |
| ||
|
|
51 East 42nd Street |
|
9 |
|
5.6 |
|
11,877 |
|
14,188 |
|
$ |
|
42.03 |
|
$ |
|
|
|
$ |
3.12 |
|
0.9 |
| |
|
|
110 East 42nd Street |
|
3 |
|
7.8 |
|
9,041 |
|
9,235 |
|
$ |
|
49.86 |
|
$ |
|
45.31 |
|
$ |
|
61.67 |
|
3.7 |
|
|
|
120 West 45th Street |
|
2 |
|
2.2 |
|
17,390 |
|
18,677 |
|
$ |
|
57.93 |
|
$ |
|
94.39 |
|
$ |
|
0.49 |
|
1.3 |
|
|
|
125 Park Avenue |
|
1 |
|
10.0 |
|
26,953 |
|
30,679 |
|
$ |
|
53.00 |
|
$ |
|
|
|
$ |
|
108.00 |
|
6.0 |
|
|
|
220 East 42nd Street |
|
1 |
|
9.2 |
|
6,991 |
|
8,945 |
|
$ |
|
40.00 |
|
$ |
|
|
|
$ |
|
82.51 |
|
8.0 |
|
|
|
317 Madison Avenue |
|
5 |
|
1.3 |
|
10,503 |
|
12,602 |
|
$ |
|
39.14 |
|
$ |
|
|
|
$ |
|
2.01 |
|
|
|
|
|
420 Lexington Avenue |
|
13 |
|
6.2 |
|
26,555 |
|
34,705 |
|
$ |
|
44.83 |
|
$ |
|
49.38 |
|
$ |
|
42.77 |
|
1.7 |
|
|
|
521 Fifth Avenue |
|
2 |
|
13.9 |
|
34,788 |
|
35,537 |
|
$ |
|
47.18 |
|
$ |
|
46.57 |
|
$ |
|
59.60 |
|
9.1 |
|
|
|
609 Fifth Avenue |
|
1 |
|
3.1 |
|
917 |
|
977 |
|
$ |
|
72.00 |
|
$ |
|
|
|
$ |
|
|
|
1.0 |
|
|
|
711 Third Avenue |
|
1 |
|
5.0 |
|
4,740 |
|
4,727 |
|
$ |
|
50.00 |
|
$ |
|
|
|
$ |
|
65.17 |
|
2.0 |
|
|
|
800 Third Avenue |
|
1 |
|
7.0 |
|
4,443 |
|
4,667 |
|
$ |
|
57.00 |
|
$ |
|
|
|
$ |
|
25.00 |
|
4.0 |
|
|
|
1350 Avenue of the Americas |
|
2 |
|
3.3 |
|
17,086 |
|
17,444 |
|
$ |
|
69.80 |
|
$ |
|
53.43 |
|
$ |
|
12.98 |
|
0.8 |
|
|
|
Total/Weighted Average |
|
42 |
|
7.4 |
|
210,057 |
|
229,206 |
|
$ |
|
50.25 |
|
$ |
|
57.58 |
|
$ |
|
46.29 |
|
4.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
711 Third Avenue |
|
1 |
|
20.5 |
|
15,000 |
|
17,921 |
|
$ |
|
86.49 |
|
$ |
|
78.18 |
|
$ |
|
14.42 |
|
6.0 |
|
|
|
Total/Weighted Average |
|
1 |
|
20.5 |
|
15,000 |
|
17,921 |
|
$ |
|
86.49 |
|
$ |
|
78.18 |
|
$ |
|
14.42 |
|
6.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
521 Fifth Avenue |
|
1 |
|
2.3 |
|
239 |
|
239 |
|
$ |
|
25.00 |
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
Total/Weighted Average |
|
1 |
|
2.3 |
|
239 |
|
239 |
|
$ |
|
25.00 |
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
Office (3) |
|
42 |
|
7.4 |
|
210,057 |
|
229,206 |
|
$ |
|
50.25 |
|
$ |
|
57.58 |
|
$ |
|
46.29 |
|
4.2 |
|
|
|
Retail |
|
1 |
|
20.5 |
|
15,000 |
|
17,921 |
|
$ |
|
86.49 |
|
$ |
|
78.18 |
|
$ |
|
14.42 |
|
6.0 |
|
|
|
Storage |
|
1 |
|
2.3 |
|
239 |
|
239 |
|
$ |
|
25.00 |
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
Total |
|
44 |
|
8.4 |
|
225,296 |
|
247,366 |
|
$ |
|
52.85 |
|
$ |
|
60.72 |
|
$ |
|
43.94 |
|
4.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total Available Space as of 3/31/13 |
|
|
|
|
|
1,408,480 |
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
100 Park Avenue |
|
1 |
|
6.3 |
|
40,542 |
|
43,294 |
|
$ |
|
58.50 |
|
$ |
|
43.26 |
|
$ |
|
10.00 |
|
3.0 |
|
|
|
120 West 45th Street |
|
1 |
|
10.0 |
|
9,711 |
|
10,093 |
|
$ |
|
75.00 |
|
$ |
|
85.33 |
|
$ |
|
|
|
|
|
|
|
220 East 42nd Street |
|
2 |
|
1.6 |
|
76,868 |
|
81,047 |
|
$ |
|
52.46 |
|
$ |
|
45.51 |
|
$ |
|
|
|
|
|
|
|
420 Lexington Avenue |
|
5 |
|
3.2 |
|
6,390 |
|
8,620 |
|
$ |
|
51.24 |
|
$ |
|
53.96 |
|
$ |
|
2.85 |
|
0.7 |
|
|
|
461 Fifth Avenue |
|
1 |
|
10.3 |
|
10,595 |
|
11,232 |
|
$ |
|
69.00 |
|
$ |
|
61.79 |
|
$ |
|
20.00 |
|
3.0 |
|
|
|
521 Fifth Avenue |
|
2 |
|
10.5 |
|
12,476 |
|
13,160 |
|
$ |
|
62.50 |
|
$ |
|
44.46 |
|
$ |
|
20.00 |
|
4.5 |
|
|
|
750 Third Avenue |
|
1 |
|
3.0 |
|
129,286 |
|
139,449 |
|
$ |
|
59.81 |
|
$ |
|
59.81 |
|
$ |
|
|
|
|
|
|
|
Total/Weighted Average |
|
13 |
|
3.9 |
|
285,868 |
|
306,895 |
|
$ |
|
58.39 |
|
$ |
|
53.79 |
|
$ |
|
3.08 |
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
125 Park Avenue |
|
1 |
|
5.0 |
|
7,398 |
|
12,201 |
|
$ |
|
184.48 |
|
$ |
|
92.78 |
|
$ |
|
|
|
|
|
|
|
750 Third Avenue |
|
1 |
|
0.4 |
|
4,412 |
|
4,412 |
|
$ |
|
61.00 |
|
$ |
|
61.44 |
|
$ |
|
|
|
|
|
|
|
Total/Weighted Average |
|
2 |
|
3.8 |
|
11,810 |
|
16,613 |
|
$ |
|
151.69 |
|
$ |
|
84.46 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
461 Fifth Avenue |
|
1 |
|
10.3 |
|
1,971 |
|
2,699 |
|
$ |
|
25.00 |
|
21.43 |
|
$ |
|
|
|
|
| ||
|
|
521 Fifth Avenue |
|
1 |
|
10.3 |
|
126 |
|
126 |
|
$ |
|
25.00 |
|
20.00 |
|
$ |
|
|
|
|
| ||
|
|
750 Third Avenue |
|
1 |
|
3.0 |
|
2,093 |
|
2,093 |
|
$ |
|
29.50 |
|
$ |
|
29.50 |
|
$ |
|
|
|
|
|
|
|
Total/Weighted Average |
|
3 |
|
7.2 |
|
4,190 |
|
4,918 |
|
$ |
|
26.92 |
|
$ |
|
24.83 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
Early Renewals Office |
|
13 |
|
3.9 |
|
285,868 |
|
306,895 |
|
$ |
|
58.39 |
|
$ |
|
53.79 |
|
$ |
|
3.08 |
|
0.7 |
|
|
|
Early Renewals Retail |
|
2 |
|
3.8 |
|
11,810 |
|
16,613 |
|
$ |
|
151.69 |
|
$ |
|
84.46 |
|
$ |
|
|
|
|
|
|
|
Early Renewals Storage |
|
3 |
|
7.2 |
|
4,190 |
|
4,918 |
|
$ |
|
26.92 |
|
$ |
|
24.83 |
|
$ |
|
|
|
|
|
|
|
Total |
|
18 |
|
4.0 |
|
301,868 |
|
328,426 |
|
$ |
|
62.64 |
|
$ |
|
54.91 |
|
$ |
|
2.88 |
|
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 $52.96/rsf for 99,460 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $57.06/rsf for 406,355 rentable SF.
Leasing Activity - Suburban Operating Properties |
|
| |
| |
Available Space |
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Escalated |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Vacancy at 12/31/12 |
|
|
|
|
|
1,106,957 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Space which became available during the Quarter (2): |
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
| |
|
|
520 White Plains Road |
|
1 |
|
2,376 |
|
2,376 |
|
$ |
29.63 |
|
|
|
115-117 Stevens Avenue |
|
3 |
|
27,502 |
|
27,502 |
|
$ |
26.63 |
|
|
|
200 Summit Lake Drive |
|
1 |
|
51,296 |
|
51,296 |
|
$ |
29.90 |
|
|
|
140 Grand Street |
|
5 |
|
21,900 |
|
21,900 |
|
$ |
38.39 |
|
|
|
360 Hamilton Avenue |
|
3 |
|
31,712 |
|
31,712 |
|
$ |
39.78 |
|
|
|
1 Landmark Square |
|
4 |
|
9,153 |
|
9,153 |
|
$ |
35.20 |
|
|
|
2 Landmark Square |
|
1 |
|
1,108 |
|
1,108 |
|
$ |
33.42 |
|
|
|
300 Main Street |
|
3 |
|
10,378 |
|
10,378 |
|
$ |
20.71 |
|
|
|
1010 Washington Boulevard |
|
1 |
|
642 |
|
642 |
|
$ |
25.00 |
|
|
|
The Meadows |
|
2 |
|
3,917 |
|
3,917 |
|
$ |
30.57 |
|
|
|
16 Court Street |
|
5 |
|
7,679 |
|
7,701 |
|
$ |
37.07 |
|
|
|
Total/Weighted Average |
|
29 |
|
167,663 |
|
167,685 |
|
$ |
32.41 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Retail |
|
|
|
|
|
|
|
|
|
|
| |
|
|
16 Court Street |
|
1 |
|
679 |
|
679 |
|
$ |
299.25 |
|
|
|
Total/Weighted Average |
|
1 |
|
679 |
|
679 |
|
$ |
299.25 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Storage |
|
|
|
|
|
|
|
|
|
|
| |
|
|
115-117 Stevens Avenue |
|
1 |
|
600 |
|
600 |
|
$ |
10.00 |
|
|
|
200 Summit Lake Drive |
|
1 |
|
2,000 |
|
2,000 |
|
$ |
9.00 |
|
|
|
360 Hamilton Avenue |
|
2 |
|
551 |
|
551 |
|
$ |
11.80 |
|
|
|
Total/Weighted Average |
|
4 |
|
3,151 |
|
3,151 |
|
$ |
9.68 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Space which became available during the Quarter |
|
|
|
|
|
|
| |||
|
|
Office |
|
29 |
|
167,663 |
|
167,685 |
|
$ |
32.41 |
|
|
|
Retail |
|
1 |
|
679 |
|
679 |
|
$ |
299.25 |
|
|
|
Storage |
|
4 |
|
3,151 |
|
3,151 |
|
$9.68 |
| |
|
|
|
|
34 |
|
171,493 |
|
171,515 |
|
$ |
33.05 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Available Space |
|
|
|
1,278,450 |
|
|
|
|
|
(1) Escalated rent is calculated as total annual income less electric charges.
(2) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.
Leasing Activity - Suburban Operating Properties
Leased Space |
|
Activity |
|
Building Address |
|
# of Leases |
|
Term (Yrs) |
|
Useable SF |
|
Rentable SF |
|
New Cash Rent / |
|
Prev. Escalated Rent/ |
|
TI / Rentable SF |
|
Free Rent |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Available Space |
|
|
|
|
|
|
|
1,278,450 |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
1100 King Street - 5 Intl Drive |
|
1 |
|
3.1 |
|
644 |
|
644 |
|
$ |
26.00 |
|
$ |
|
|
$ |
33.56 |
|
1.0 |
|
|
|
1100 King Street - 6 Intl Drive |
|
1 |
|
5.3 |
|
15,148 |
|
15,148 |
|
$ |
23.50 |
|
$ |
|
|
$ |
31.00 |
|
3.0 |
|
|
|
520 White Plains Road |
|
1 |
|
10.8 |
|
7,581 |
|
7,581 |
|
$ |
22.50 |
|
$ |
|
|
$ |
36.11 |
|
9.0 |
|
|
|
115-117 Stevens Avenue |
|
1 |
|
8.3 |
|
1,154 |
|
1,144 |
|
$ |
18.85 |
|
$ |
|
|
$ |
6.28 |
|
4.0 |
|
|
|
500 Summit Lake Drive |
|
1 |
|
6.8 |
|
28,823 |
|
29,756 |
|
$ |
24.50 |
|
$ |
|
|
$ |
20.00 |
|
|
|
|
|
140 Grand Street |
|
2 |
|
5.5 |
|
14,400 |
|
14,400 |
|
$ |
35.18 |
|
$ |
35.18 |
|
$ |
4.40 |
|
|
|
|
|
360 Hamilton Avenue |
|
2 |
|
5.4 |
|
10,333 |
|
10,333 |
|
$ |
34.01 |
|
$ |
37.19 |
|
$ |
10.45 |
|
4.0 |
|
|
|
1 Landmark Square |
|
1 |
|
0.5 |
|
3,250 |
|
3,450 |
|
$ |
22.88 |
|
$ |
22.88 |
|
$ |
|
|
|
|
|
|
2 Landmark Square |
|
1 |
|
1.0 |
|
1,108 |
|
1,108 |
|
$ |
33.42 |
|
$ |
33.42 |
|
$ |
|
|
|
|
|
|
3 Landmark Square |
|
2 |
|
2.6 |
|
7,431 |
|
7,431 |
|
$ |
32.06 |
|
$ |
|
|
$ |
19.81 |
|
3.1 |
|
|
|
4 Landmark Square |
|
1 |
|
1.5 |
|
1,165 |
|
1,165 |
|
$ |
35.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
300 Main Street |
|
1 |
|
7.8 |
|
4,063 |
|
4,063 |
|
$ |
23.00 |
|
$ |
|
|
$ |
30.00 |
|
6.0 |
|
|
|
680 Washington Boulevard |
|
1 |
|
3.0 |
|
2,458 |
|
2,458 |
|
$ |
44.00 |
|
$ |
|
|
$ |
48.24 |
|
|
|
|
|
1010 Washington Boulevard |
|
1 |
|
1.0 |
|
642 |
|
642 |
|
$ |
25.00 |
|
$ |
25.00 |
|
$ |
|
|
|
|
|
|
The Meadows |
|
1 |
|
3.0 |
|
1,921 |
|
1,921 |
|
$ |
26.50 |
|
$ |
29.44 |
|
$ |
3.00 |
|
|
|
|
|
16 Court Street |
|
4 |
|
4.1 |
|
9,220 |
|
11,344 |
|
$ |
33.61 |
|
$ |
35.43 |
|
$ |
12.31 |
|
1.0 |
|
|
|
Total/Weighted Average |
|
22 |
|
5.6 |
|
109,341 |
|
112,588 |
|
$ |
28.39 |
|
$ |
34.12 |
|
$ |
18.40 |
|
1.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
16 Court Street |
|
1 |
|
13.0 |
|
679 |
|
818 |
|
$ |
150.00 |
|
$ |
248.40 |
|
$ |
|
|
5.0 |
|
|
|
Total/Weighted Average |
|
1 |
|
13.0 |
|
679 |
|
818 |
|
$ |
150.00 |
|
$ |
248.40 |
|
$ |
|
|
5.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
200 Summit Lake Drive |
|
1 |
|
6.3 |
|
2,000 |
|
2,000 |
|
$ |
11.00 |
|
$ |
9.00 |
|
$ |
|
|
|
|
|
|
360 Hamilton Avenue |
|
2 |
|
6.3 |
|
551 |
|
551 |
|
$ |
14.55 |
|
$ |
11.80 |
|
$ |
|
|
|
|
|
|
1 Landmark Square |
|
1 |
|
8.3 |
|
200 |
|
775 |
|
$ |
12.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
4 |
|
6.7 |
|
2,751 |
|
3,326 |
|
$ |
11.82 |
|
$ |
9.60 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Office (3) |
|
22 |
|
5.6 |
|
109,341 |
|
112,588 |
|
$ |
28.39 |
|
$ |
34.12 |
|
$ |
18.40 |
|
1.9 |
|
|
|
Retail |
|
1 |
|
13.0 |
|
679 |
|
818 |
|
$ |
150.00 |
|
$ |
248.40 |
|
$ |
|
|
5.0 |
|
|
|
Storage |
|
4 |
|
6.7 |
|
2,751 |
|
3,326 |
|
$ |
11.82 |
|
$ |
9.60 |
|
$ |
|
|
|
|
|
|
Total |
|
27 |
|
5.6 |
|
112,771 |
|
116,732 |
|
$ |
28.77 |
|
$ |
36.87 |
|
$ |
17.75 |
|
1.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Available Space as of 3/31/13 |
|
|
|
|
|
1,165,679 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
1100 King Street - 1 Intl Drive |
|
1 |
|
2.0 |
|
4,181 |
|
4,181 |
|
$ |
26.25 |
|
$ |
24.00 |
|
$ |
5.15 |
|
|
|
|
|
1100 King Street - 4 Intl Drive |
|
2 |
|
4.7 |
|
10,432 |
|
10,642 |
|
$ |
26.10 |
|
$ |
33.67 |
|
$ |
21.34 |
|
5.9 |
|
|
|
200 Summit Lake Drive |
|
1 |
|
9.8 |
|
31,687 |
|
31,687 |
|
$ |
30.50 |
|
$ |
27.54 |
|
$ |
5.00 |
|
3.0 |
|
|
|
140 Grand Street |
|
2 |
|
10.0 |
|
16,494 |
|
16,494 |
|
$ |
45.81 |
|
$ |
44.56 |
|
$ |
7.00 |
|
|
|
|
|
300 Main Street |
|
1 |
|
3.3 |
|
4,354 |
|
4,354 |
|
$ |
27.71 |
|
$ |
28.09 |
|
$ |
13.74 |
|
|
|
|
|
750 Washington Boulevard |
|
1 |
|
10.5 |
|
5,688 |
|
5,688 |
|
$ |
43.00 |
|
$ |
49.52 |
|
$ |
40.00 |
|
6.0 |
|
|
|
The Meadows |
|
2 |
|
8.7 |
|
15,358 |
|
15,358 |
|
$ |
25.50 |
|
$ |
22.76 |
|
$ |
31.89 |
|
8.0 |
|
|
|
Jericho Plaza |
|
1 |
|
10.0 |
|
21,334 |
|
21,334 |
|
$ |
31.50 |
|
$ |
33.00 |
|
$ |
24.54 |
|
8.0 |
|
|
|
16 Court Street |
|
1 |
|
5.0 |
|
2,200 |
|
2,746 |
|
$ |
33.76 |
|
$ |
38.75 |
|
$ |
7.48 |
|
1.0 |
|
|
|
Total/Weighted Average |
|
12 |
|
8.6 |
|
111,728 |
|
112,484 |
|
$ |
32.28 |
|
$ |
32.27 |
|
$ |
16.39 |
|
4.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
200 Summit Lake Drive |
|
1 |
|
9.8 |
|
740 |
|
940 |
|
$ |
12.00 |
|
11.00 |
|
$ |
|
|
|
| |
|
|
Total/Weighted Average |
|
1 |
|
9.8 |
|
740 |
|
940 |
|
$ |
12.00 |
|
$ |
11.00 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Early Renewals Office |
|
12 |
|
8.6 |
|
111,728 |
|
112,484 |
|
$ |
32.28 |
|
$ |
32.27 |
|
$ |
16.39 |
|
4.3 |
|
|
|
Early Renewals Storage |
|
1 |
|
9.8 |
|
740 |
|
940 |
|
$ |
12.00 |
|
$ |
11.00 |
|
$ |
|
|
|
|
|
|
Total |
|
13 |
|
8.6 |
|
112,468 |
|
113,424 |
|
$ |
32.11 |
|
$ |
32.10 |
|
$ |
16.26 |
|
4.3 |
|
(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 $33.21/rsf for 37,613 rentable SF. |
|
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $32.51/rsf for 150,097 rentable SF. |
ANNUAL LEASE EXPIRATIONS - Manhattan Operating Properties |
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
| ||||||||||||||||||||||||||
Year of Lease Expiration |
|
Number of |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Cash |
|
Current |
|
Number of |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Cash |
|
Current |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
In 1st Quarter 2013 (1) |
|
10 |
|
57,390 |
|
0.33 |
% |
$ |
3,243,963 |
|
$ |
56.52 |
|
$ |
64.00 |
|
3 |
|
15,618 |
|
0.27 |
% |
$ |
771,216 |
|
$ |
49.38 |
|
$ |
56.28 |
|
In 2nd Quarter 2013 |
|
36 |
|
222,160 |
|
1.27 |
% |
$ |
16,484,237 |
|
$ |
74.20 |
|
$ |
83.93 |
|
1 |
|
6,580 |
|
0.12 |
% |
$ |
533,580 |
|
$ |
81.09 |
|
$ |
55.00 |
|
In 3rd Quarter 2013 |
|
36 |
|
201,411 |
|
1.15 |
% |
$ |
11,190,654 |
|
$ |
55.56 |
|
$ |
62.48 |
|
3 |
|
9,309 |
|
0.16 |
% |
$ |
445,944 |
|
$ |
47.90 |
|
$ |
54.68 |
|
In 4th Quarter 2013 |
|
34 |
|
319,165 |
|
1.82 |
% |
$ |
18,981,443 |
|
$ |
59.47 |
|
$ |
66.66 |
|
2 |
|
7,105 |
|
0.12 |
% |
$ |
486,960 |
|
$ |
68.54 |
|
$ |
64.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2013 |
|
116 |
|
800,126 |
|
4.56 |
% |
$ |
49,900,296 |
|
$ |
62.37 |
|
$ |
70.21 |
|
9 |
|
38,612 |
|
0.68 |
% |
$ |
2,237,700 |
|
$ |
57.95 |
|
$ |
57.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2014 |
|
34 |
|
285,160 |
|
1.63 |
% |
$ |
16,970,892 |
|
$ |
59.51 |
|
$ |
69.08 |
|
12 |
|
60,327 |
|
1.06 |
% |
$ |
3,760,332 |
|
$ |
62.33 |
|
$ |
65.12 |
|
2nd Quarter 2014 |
|
29 |
|
1,126,297 |
|
6.42 |
% |
$ |
57,519,228 |
|
$ |
51.07 |
|
$ |
51.80 |
|
7 |
|
263,182 |
|
4.61 |
% |
$ |
14,942,328 |
|
$ |
56.78 |
|
$ |
72.66 |
|
3rd Quarter 2014 |
|
28 |
|
99,803 |
|
0.57 |
% |
$ |
6,416,964 |
|
$ |
64.30 |
|
$ |
69.83 |
|
6 |
|
89,955 |
|
1.58 |
% |
$ |
2,969,542 |
|
$ |
33.01 |
|
$ |
42.68 |
|
4th Quarter 2014 |
|
30 |
|
188,620 |
|
1.08 |
% |
$ |
13,550,157 |
|
$ |
71.84 |
|
$ |
144.72 |
|
1 |
|
20,010 |
|
0.35 |
% |
$ |
992,460 |
|
$ |
49.60 |
|
$ |
60.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2014 |
|
121 |
|
1,699,880 |
|
9.69 |
% |
$ |
94,457,241 |
|
$ |
55.57 |
|
$ |
66.07 |
|
26 |
|
433,474 |
|
7.59 |
% |
$ |
22,664,662 |
|
$ |
52.29 |
|
$ |
64.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2015 |
|
130 |
|
781,953 |
|
4.46 |
% |
$ |
39,817,712 |
|
$ |
50.92 |
|
$ |
56.51 |
|
26 |
|
226,078 |
|
3.96 |
% |
$ |
12,463,704 |
|
$ |
55.13 |
|
$ |
62.41 |
|
2016 |
|
95 |
|
1,212,065 |
|
6.91 |
% |
$ |
68,869,200 |
|
$ |
56.82 |
|
$ |
70.02 |
|
20 |
|
192,438 |
|
3.37 |
% |
$ |
10,720,816 |
|
$ |
55.71 |
|
$ |
65.02 |
|
2017 |
|
114 |
|
1,860,781 |
|
10.61 |
% |
$ |
102,649,620 |
|
$ |
55.16 |
|
$ |
58.31 |
|
14 |
|
179,547 |
|
3.15 |
% |
$ |
10,615,890 |
|
$ |
59.13 |
|
$ |
67.07 |
|
2018 |
|
45 |
|
678,375 |
|
3.87 |
% |
$ |
49,847,367 |
|
$ |
73.48 |
|
$ |
90.31 |
|
22 |
|
473,923 |
|
8.30 |
% |
$ |
29,275,935 |
|
$ |
61.77 |
|
$ |
59.13 |
|
2019 |
|
25 |
|
741,129 |
|
4.23 |
% |
$ |
45,477,576 |
|
$ |
61.36 |
|
$ |
61.94 |
|
5 |
|
144,238 |
|
2.53 |
% |
$ |
10,175,702 |
|
$ |
70.55 |
|
$ |
70.65 |
|
2020 |
|
40 |
|
2,272,754 |
|
12.96 |
% |
$ |
131,429,208 |
|
$ |
57.83 |
|
$ |
66.60 |
|
12 |
|
275,975 |
|
4.83 |
% |
$ |
13,320,190 |
|
$ |
48.27 |
|
$ |
64.16 |
|
2021 |
|
45 |
|
2,225,315 |
|
12.69 |
% |
$ |
116,577,607 |
|
$ |
52.39 |
|
$ |
56.89 |
|
7 |
|
127,019 |
|
2.23 |
% |
$ |
5,824,836 |
|
$ |
45.86 |
|
$ |
60.23 |
|
2022 |
|
31 |
|
775,534 |
|
4.42 |
% |
$ |
45,033,817 |
|
$ |
58.07 |
|
$ |
75.35 |
|
12 |
|
200,493 |
|
3.51 |
% |
$ |
11,189,904 |
|
$ |
55.81 |
|
$ |
63.74 |
|
Thereafter |
|
67 |
|
4,488,541 |
|
25.60 |
% |
$ |
235,983,014 |
|
$ |
52.57 |
|
$ |
62.50 |
|
18 |
|
781,974 |
|
13.70 |
% |
$ |
47,721,689 |
|
$ |
61.03 |
|
$ |
64.27 |
|
|
|
829 |
|
17,536,453 |
|
100.00 |
% |
$ |
980,042,659 |
|
$ |
55.89 |
|
$ |
64.45 |
|
171 |
|
3,073,771 |
|
53.85 |
% |
$ |
176,211,028 |
|
$ |
57.33 |
|
$ |
63.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
1 |
|
2,634,670 |
|
46.15 |
% |
$ |
109,811,160 |
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
172 |
|
5,708,441 |
|
100.00 |
% |
$ |
286,022,188 |
|
|
|
|
|
(1) Includes month to month holdover tenants that expired prior to 3/31/13.
(2) Tenants may have multiple leases.
(3) Represents in place annualized rent allocated by year of maturity.
(4) Citigroups net lease at 388-390 Greenwich Street which expires in 2020, current net rent is $41.68/psf with annual CPI escalation.
(5) Managements estimate of average asking rents for currently occupied space as of March 31, 2013. Taking rents
are typically lower than asking rents and may vary from property to property.
ANNUAL LEASE EXPIRATIONS - Suburban Operating Properties |
|
|
|
Consolidated Properties |
|
Joint Venture Properties |
| ||||||||||||||||||||||||||
Year of Lease Expiration |
|
Number of |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Cash |
|
Current |
|
Number of Expiring |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Cash |
|
Current |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
In 1st Quarter 2013 (1) |
|
15 |
|
78,028 |
|
2.69 |
% |
$ |
1,100,184 |
|
$ |
14.10 |
|
$ |
14.94 |
|
5 |
|
78,787 |
|
6.32 |
% |
$ |
2,372,208 |
|
$ |
30.11 |
|
$ |
30.23 |
|
In 2nd Quarter 2013 |
|
13 |
|
52,498 |
|
1.81 |
% |
$ |
1,710,230 |
|
$ |
32.58 |
|
$ |
31.30 |
|
8 |
|
41,938 |
|
3.37 |
% |
$ |
1,273,332 |
|
$ |
30.36 |
|
$ |
27.91 |
|
In 3rd Quarter 2013 |
|
11 |
|
76,498 |
|
2.64 |
% |
$ |
2,613,180 |
|
$ |
34.16 |
|
$ |
33.53 |
|
4 |
|
53,316 |
|
4.28 |
% |
$ |
1,639,752 |
|
$ |
30.76 |
|
$ |
32.60 |
|
In 4th Quarter 2013 |
|
6 |
|
41,610 |
|
1.43 |
% |
$ |
1,476,696 |
|
$ |
35.49 |
|
$ |
40.23 |
|
6 |
|
16,183 |
|
1.30 |
% |
$ |
532,260 |
|
$ |
32.89 |
|
$ |
29.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2013 |
|
45 |
|
248,634 |
|
8.57 |
% |
$ |
6,900,290 |
|
$ |
27.75 |
|
$ |
28.35 |
|
23 |
|
190,224 |
|
15.27 |
% |
$ |
5,817,552 |
|
$ |
30.58 |
|
$ |
30.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2014 |
|
10 |
|
65,099 |
|
2.24 |
% |
$ |
2,164,620 |
|
$ |
33.25 |
|
$ |
28.47 |
|
10 |
|
66,080 |
|
5.30 |
% |
$ |
2,039,232 |
|
$ |
30.86 |
|
$ |
27.88 |
|
2nd Quarter 2014 |
|
6 |
|
12,565 |
|
0.43 |
% |
$ |
399,180 |
|
$ |
31.77 |
|
$ |
32.70 |
|
7 |
|
31,442 |
|
2.52 |
% |
$ |
1,140,564 |
|
$ |
36.28 |
|
$ |
34.31 |
|
3rd Quarter 2014 |
|
7 |
|
37,594 |
|
1.30 |
% |
$ |
1,272,636 |
|
$ |
33.85 |
|
$ |
32.94 |
|
5 |
|
51,912 |
|
4.17 |
% |
$ |
1,913,208 |
|
$ |
36.85 |
|
$ |
33.43 |
|
4th Quarter 2014 |
|
10 |
|
66,352 |
|
2.29 |
% |
$ |
2,411,808 |
|
$ |
36.35 |
|
$ |
35.70 |
|
8 |
|
125,945 |
|
10.11 |
% |
$ |
4,949,112 |
|
$ |
39.30 |
|
$ |
35.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2014 |
|
33 |
|
181,610 |
|
6.26 |
% |
$ |
6,248,244 |
|
$ |
34.40 |
|
$ |
32.33 |
|
30 |
|
275,379 |
|
22.11 |
% |
$ |
10,042,116 |
|
$ |
36.47 |
|
$ |
33.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2015 |
|
45 |
|
297,400 |
|
10.25 |
% |
$ |
9,152,820 |
|
$ |
30.78 |
|
$ |
32.25 |
|
27 |
|
174,511 |
|
14.01 |
% |
$ |
5,503,572 |
|
$ |
31.54 |
|
$ |
31.97 |
|
2016 |
|
49 |
|
608,588 |
|
20.97 |
% |
$ |
19,626,911 |
|
$ |
32.25 |
|
$ |
33.87 |
|
13 |
|
80,043 |
|
6.43 |
% |
$ |
2,504,628 |
|
$ |
31.29 |
|
$ |
29.95 |
|
2017 |
|
28 |
|
134,535 |
|
4.64 |
% |
$ |
4,587,876 |
|
$ |
34.10 |
|
$ |
35.13 |
|
17 |
|
124,946 |
|
10.03 |
% |
$ |
4,998,852 |
|
$ |
40.01 |
|
$ |
38.43 |
|
2018 |
|
28 |
|
258,642 |
|
8.91 |
% |
$ |
8,643,758 |
|
$ |
33.42 |
|
$ |
33.58 |
|
9 |
|
92,299 |
|
7.41 |
% |
$ |
3,263,124 |
|
$ |
35.35 |
|
$ |
33.74 |
|
2019 |
|
17 |
|
527,936 |
|
18.20 |
% |
$ |
14,271,981 |
|
$ |
27.03 |
|
$ |
28.00 |
|
6 |
|
52,455 |
|
4.21 |
% |
$ |
1,818,600 |
|
$ |
34.67 |
|
$ |
32.78 |
|
2020 |
|
14 |
|
252,129 |
|
8.69 |
% |
$ |
7,653,144 |
|
$ |
30.35 |
|
$ |
33.47 |
|
7 |
|
52,759 |
|
4.24 |
% |
$ |
1,848,672 |
|
$ |
35.04 |
|
$ |
35.19 |
|
2021 |
|
9 |
|
143,426 |
|
4.94 |
% |
$ |
3,572,940 |
|
$ |
24.91 |
|
$ |
27.45 |
|
6 |
|
94,661 |
|
7.60 |
% |
$ |
3,239,148 |
|
$ |
34.22 |
|
$ |
35.47 |
|
2022 |
|
6 |
|
43,764 |
|
1.51 |
% |
$ |
1,358,388 |
|
$ |
31.04 |
|
$ |
31.42 |
|
3 |
|
5,388 |
|
0.43 |
% |
$ |
160,896 |
|
$ |
29.86 |
|
$ |
35.00 |
|
Thereafter |
|
16 |
|
204,867 |
|
7.06 |
% |
$ |
6,760,848 |
|
$ |
33.00 |
|
$ |
35.12 |
|
5 |
|
103,005 |
|
8.27 |
% |
$ |
3,647,736 |
|
$ |
35.41 |
|
$ |
32.51 |
|
|
|
290 |
|
2,901,531 |
|
100.00 |
% |
$ |
88,777,200 |
|
$ |
30.60 |
|
$ |
31.80 |
|
146 |
|
1,245,670 |
|
100.00 |
% |
$ |
42,844,896 |
|
$ |
34.40 |
|
$ |
33.10 |
|
(1) Includes month to month holdover tenants that expired prior to 3/31/13.
(2) Tenants may have multiple leases.
(3) Represents in place annualized rent allocated by year of maturity.
(4) Managements estimate of average asking rents for currently occupied space as of March 31, 2013. Taking
rents are typically lower than asking rents and may vary from property to property.
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan |
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
| |||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
at acquisition |
|
3/31/2013 |
|
Price ($s) (1) |
| |
1998 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-98 |
|
420 Lexington Avenue |
|
Operating Sublease |
|
Grand Central |
|
1,188,000 |
|
83.0 |
|
92.1 |
|
$ |
78,000,000 |
|
May-98 |
|
711 3rd Avenue |
|
Operating Sublease |
|
Grand Central |
|
524,000 |
|
79.0 |
|
88.4 |
|
$ |
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 |
|
94.6 |
|
$ |
192,000,000 |
|
|
|
|
|
|
|
|
|
834,000 |
|
|
|
|
|
$ |
192,000,000 |
|
2001 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jun-01 |
|
317 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
450,000 |
|
95.0 |
|
81.7 |
|
$ |
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 |
|
99.4 |
|
$ |
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 |
|
96.1 |
|
$ |
255,000,000 |
|
Jul-04 |
|
485 Lexington Avenue - 30% JV |
|
Fee Interest |
|
Grand Central |
|
921,000 |
|
100.0 |
|
100.0 |
|
$ |
225,000,000 |
|
Oct-04 |
|
625 Madison Avenue |
|
Leasehold Interest |
|
Plaza District |
|
563,000 |
|
68.0 |
|
93.1 |
|
$ |
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 |
|
100.0 |
|
$ |
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 |
|
92.8 |
|
$ |
210,000,000 |
|
Jun-06 |
|
609 Fifth Avenue |
|
Fee Interest |
|
Midtown |
|
160,000 |
|
98.5 |
|
85.8 |
|
$ |
182,000,000 |
|
Dec-06 |
|
485 Lexington Avenue - remaining 70% |
|
Fee Interest |
|
Grand Central |
|
|
|
|
|
100.0 |
|
$ |
578,000,000 |
|
Dec-06 |
|
800 Third Avenue - 42.95% JV |
|
Fee Interest |
|
Grand Central North |
|
526,000 |
|
96.9 |
|
87.9 |
|
$ |
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 |
|
93.2 |
|
$ |
3,679,530,000 |
|
Apr-07 |
|
331 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
114,900 |
|
97.6 |
|
84.2 |
|
$ |
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 |
|
100.0 |
|
$ |
183,000,000 |
|
Aug-07 |
|
1 Madison Avenue - remaining 45% |
|
Fee Interest |
|
Park Avenue South |
|
1,177,000 |
|
99.8 |
|
100.0 |
|
$ |
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 |
|
66.7 |
|
$ |
193,000,000 |
|
Aug-10 |
|
125 Park Avenue |
|
Fee Interest |
|
Grand Central |
|
604,245 |
|
99.1 |
|
77.6 |
|
$ |
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 |
|
92.8 |
|
$ |
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 |
|
84.9 |
|
$ |
85,570,000 |
|
May-11 |
|
280 Park Avenue - 49.5% JV |
|
Fee Interest |
|
Park Avenue |
|
1,219,158 |
|
78.2 |
|
54.9 |
|
$ |
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 |
|
86.9 |
|
$ |
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 |
|
90.0 |
|
$ |
252,500,000 |
|
Jun-12 |
|
304 Park Avenue South |
|
Fee Interest |
|
Midtown South |
|
215,000 |
|
95.8 |
|
93.6 |
|
$ |
135,000,000 |
|
Sep-12 |
|
641 Sixth Avenue |
|
Fee Interest |
|
Midtown South |
|
163,000 |
|
92.1 |
|
92.1 |
|
$ |
90,000,000 |
|
Dec-12 |
|
315 West 36th Street - 35.5% JV |
|
Fee Interest |
|
Times Square South |
|
147,619 |
|
99.2 |
|
99.2 |
|
$ |
46,000,000 |
|
|
|
|
|
|
|
|
|
879,919 |
|
|
|
|
|
$ |
523,500,000 |
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
(2) Ownership interest from November 2001 - May 2008 was 55%. (From 9/1/01-10/31/01 the Company owned 99.8% of this property.)
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999 - Manhattan |
|
|
|
|
|
|
|
|
|
|
Sales |
|
Sales |
| ||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
Price ($s) |
|
Price ($s/SF) |
| ||
2000 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Feb-00 |
|
29 West 35th Street |
|
Fee Interest |
|
Penn Station |
|
78,000 |
|
$ |
11,700,000 |
|
$ |
150 |
|
Mar-00 |
|
36 West 44th Street |
|
Fee Interest |
|
Grand Central |
|
178,000 |
|
$ |
31,500,000 |
|
$ |
177 |
|
May-00 |
|
321 West 44th Street - 35% JV |
|
Fee Interest |
|
Times Square |
|
203,000 |
|
$ |
28,400,000 |
|
$ |
140 |
|
Nov-00 |
|
90 Broad Street |
|
Fee Interest |
|
Financial |
|
339,000 |
|
$ |
60,000,000 |
|
$ |
177 |
|
Dec-00 |
|
17 Battery South |
|
Fee Interest |
|
Financial |
|
392,000 |
|
$ |
53,000,000 |
|
$ |
135 |
|
|
|
|
|
|
|
|
|
1,190,000 |
|
$ |
184,600,000 |
|
$ |
156 |
|
2001 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-01 |
|
633 Third Ave |
|
Fee Interest |
|
Grand Central North |
|
40,623 |
|
$ |
13,250,000 |
|
$ |
326 |
|
May-01 |
|
1 Park Ave - 45% JV |
|
Fee Interest |
|
Grand Central South |
|
913,000 |
|
$ |
233,900,000 |
|
$ |
256 |
|
Jun-01 |
|
1412 Broadway |
|
Fee Interest |
|
Times Square South |
|
389,000 |
|
$ |
90,700,000 |
|
$ |
233 |
|
Jul-01 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
69,700 |
|
$ |
14,500,000 |
|
$ |
208 |
|
Sep-01 |
|
1250 Broadway (1) |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
$ |
126,500,000 |
|
$ |
189 |
|
|
|
|
|
|
|
|
|
2,082,323 |
|
$ |
478,850,000 |
|
$ |
242 |
|
2002 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jun-02 |
|
469 Seventh Avenue |
|
Fee Interest |
|
Penn Station |
|
253,000 |
|
$ |
53,100,000 |
|
$ |
210 |
|
|
|
|
|
|
|
|
|
253,000 |
|
$ |
53,100,000 |
|
$ |
210 |
|
2003 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Mar-03 |
|
50 West 23rd Street |
|
Fee Interest |
|
Chelsea |
|
333,000 |
|
$ |
66,000,000 |
|
$ |
198 |
|
Jul-03 |
|
1370 Broadway |
|
Fee Interest |
|
Times Square South |
|
255,000 |
|
$ |
58,500,000 |
|
$ |
229 |
|
Dec-03 |
|
321 West 44th Street |
|
Fee Interest |
|
Times Square |
|
203,000 |
|
$ |
35,000,000 |
|
$ |
172 |
|
|
|
|
|
|
|
|
|
791,000 |
|
$ |
159,500,000 |
|
$ |
202 |
|
2004 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
May-04 |
|
1 Park Avenue (2) |
|
Fee Interest |
|
Grand Central South |
|
913,000 |
|
$ |
318,500,000 |
|
$ |
349 |
|
Oct-04 |
|
17 Battery Place North |
|
Fee Interest |
|
Financial |
|
419,000 |
|
$ |
70,000,000 |
|
$ |
167 |
|
Nov-04 |
|
1466 Broadway |
|
Fee Interest |
|
Times Square |
|
289,000 |
|
$ |
160,000,000 |
|
$ |
554 |
|
|
|
|
|
|
|
|
|
1,621,000 |
|
$ |
548,500,000 |
|
$ |
338 |
|
2005 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Apr-05 |
|
1414 Avenue of the Americas |
|
Fee Interest |
|
Plaza District |
|
111,000 |
|
$ |
60,500,000 |
|
$ |
545 |
|
Aug-05 |
|
180 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
265,000 |
|
$ |
92,700,000 |
|
$ |
350 |
|
|
|
|
|
|
|
|
|
376,000 |
|
$ |
153,200,000 |
|
$ |
407 |
|
2006 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jul-06 |
|
286 & 290 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
149,000 |
|
$ |
63,000,000 |
|
$ |
423 |
|
Aug-06 |
|
1140 Avenue of the Americas |
|
Leasehold Interest |
|
Rockefeller Center |
|
191,000 |
|
$ |
97,500,000 |
|
$ |
510 |
|
Dec-06 |
|
521 Fifth Avenue (3) |
|
Leasehold Interest |
|
Midtown |
|
460,000 |
|
$ |
240,000,000 |
|
$ |
522 |
|
|
|
|
|
|
|
|
|
800,000 |
|
$ |
400,500,000 |
|
$ |
501 |
|
2007 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Mar-07 |
|
1 Park Avenue |
|
Fee Interest |
|
Grand Central South |
|
913,000 |
|
$ |
550,000,000 |
|
$ |
602 |
|
Mar-07 |
|
70 West 36th Street |
|
Fee Interest |
|
Garment |
|
151,000 |
|
$ |
61,500,000 |
|
$ |
407 |
|
Jun-07 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central North |
|
181,000 |
|
$ |
111,500,000 |
|
$ |
616 |
|
Jun-07 |
|
125 Broad Street |
|
Fee Interest |
|
Downtown |
|
525,000 |
|
$ |
273,000,000 |
|
$ |
520 |
|
Jun-07 |
|
5 Madison Clock Tower |
|
Fee Interest |
|
Park Avenue South |
|
267,000 |
|
$ |
200,000,000 |
|
$ |
749 |
|
Jul-07 |
|
292 Madison Avenue |
|
Fee Interest |
|
Grand Central South |
|
187,000 |
|
$ |
140,000,000 |
|
$ |
749 |
|
Jul-07 |
|
1372 Broadway (4) |
|
Fee Interest |
|
Penn Station/Garment |
|
508,000 |
|
$ |
335,000,000 |
|
$ |
659 |
|
Nov-07 |
|
470 Park Avenue South |
|
Fee Interest |
|
Park Avenue South/Flatiron |
|
260,000 |
|
$ |
157,000,000 |
|
$ |
604 |
|
|
|
|
|
|
|
|
|
2,992,000 |
|
$ |
1,828,000,000 |
|
$ |
611 |
|
2008 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-08 |
|
440 Ninth Avenue |
|
Fee Interest |
|
Penn Station |
|
339,000 |
|
$ |
160,000,000 |
|
$ |
472 |
|
May-08 |
|
1250 Broadway |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
$ |
310,000,000 |
|
$ |
463 |
|
Oct-08 |
|
1372 Broadway (5) |
|
Fee Interest |
|
Penn Station/Garment |
|
508,000 |
|
$ |
274,000,000 |
|
$ |
539 |
|
|
|
|
|
|
|
|
|
1,517,000 |
|
$ |
744,000,000 |
|
$ |
490 |
|
2010 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
May-10 |
|
1221 Avenue of the Americas (6) |
|
Fee Interest |
|
Rockefeller Center |
|
2,550,000 |
|
$ |
1,280,000,000 |
|
$ |
502 |
|
Sep-10 |
|
19 West 44th Street |
|
Fee Interest |
|
Midtown |
|
292,000 |
|
$ |
123,150,000 |
|
$ |
422 |
|
|
|
|
|
|
|
|
|
2,842,000 |
|
$ |
1,403,150,000 |
|
$ |
494 |
|
2011 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
May-11 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
359,000 |
|
$ |
161,000,000 |
|
$ |
448 |
|
(1) Company sold a 45% JV interest in the property at an implied $126.5 million sales price.
(2) Company sold a 75% JV interest in the property at an implied $318.5 million sales price.
(3) Company sold a 50% JV interest in the property at an implied $240.0 million sales price
(4) Company sold a 85% JV interest in the property at an implied $335.0 million sales price.
(5) Company sold a 15% JV interest in the property at an implied $274.0 million sales price.
(6) Company sold a 45% JV interest in the property at an implied $1.28 billion sales price.
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban |
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
| |||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
at acquisition |
|
3/31/2013 |
|
Price ($s) (1) |
| |
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-07 |
|
300 Main Street |
|
Fee Interest |
|
Stamford, Connecticut |
|
130,000 |
|
92.5 |
|
81.5 |
|
$ |
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 |
|
82.7 |
|
$ |
490,750,000 |
|
Jan-07 |
|
Reckson - Westchester Portfolio |
|
Fee Interests / Leasehold Interest |
|
Westchester |
|
2,346,100 |
|
90.6 |
|
76.6 |
|
$ |
570,190,000 |
|
Apr-07 |
|
Jericho Plazas - 20.26% JV |
|
Fee Interest |
|
Jericho, New York |
|
640,000 |
|
98.4 |
|
89.6 |
|
$ |
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 |
|
84.5 |
|
$ |
107,500,000 |
|
Aug-07 |
|
150 Grand Street |
|
Fee Interest |
|
White Plains, Westchester |
|
85,000 |
|
52.9 |
|
31.3 |
|
$ |
6,700,000 |
|
Sep-07 |
|
The Meadows - 25% JV |
|
Fee Interest |
|
Rutherford, New Jersey |
|
582,100 |
|
81.3 |
|
79.4 |
|
$ |
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 |
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
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 |
|
3/31/2013 |
|
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 |
|
|
|
40.3 |
|
$ |
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 |
|
61.8 |
|
$ |
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 |
|
|
|
$ |
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 |
|
94.1 |
|
$ |
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 |
|
77.0 |
|
$ |
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 |
|
Oct-12 |
|
1080 Amsterdam - 87.5% |
|
Leasehold Interest |
|
Upper West Side |
|
82,250 |
|
2.2 |
|
2.2 |
|
$ |
|
|
Dec-12 |
|
21 East 66th Street - 32.28% |
|
Fee Interest |
|
Plaza District |
|
16,736 |
|
100.0 |
|
100.0 |
|
$ |
75,000,000 |
|
Dec-12 |
|
985-987 Third Avenue |
|
Fee Interest |
|
Upper East Side |
|
13,678 |
|
|
|
|
|
$ |
18,000,000 |
|
Dec-12 |
|
131-137 Spring Street |
|
Fee Interest |
|
Soho |
|
68,342 |
|
100.0 |
|
100.0 |
|
$ |
122,300,000 |
|
|
|
|
|
|
|
|
|
5,313,501 |
|
|
|
|
|
$ |
1,625,563,924 |
|
2013 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-13 |
|
248-252 Bedford Avenue - 90% |
|
Fee Interest |
|
Brooklyn, NY |
|
66,611 |
|
|
|
|
|
$ |
54,900,000 |
|
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 |
|
|
| |
2013 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Feb-13 |
|
44 West 55th Street |
|
Fee Interest |
|
Plaza District |
|
8,557 |
|
$ |
6,250,000 |
|
$ |
730 |
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
(2) Subject to long-term, third party net operating leases.
(3) Company sold our remaining 10% JV interest in the property at an implied $276.8 million sales price.
(4) Inclusive of the fee position which was acquired simultaneously with the sale pursuant to an option.
(5) Company sold 50% of its remaining interest after a promote. The Company retained a 10.92% interest in the property.
(6) The joint venture sold a 29% condominium interest in the property.
|
|
Executive & Senior Management
|
|
|
|
Stephen L. Green
Chairman of the Board
Marc Holliday
Chief Executive Officer
Andrew Mathias
President
James Mead
Chief Financial Officer
Andrew S. Levine
Chief Legal Officer
Steven M. Durels
Executive Vice President, Director of Leasing and Real Property
Edward V. Piccinich
Executive Vice President, Property Management and Construction
Neil H. Kessner
Executive Vice President, General Counsel - Real Property
David M. Schonbraun
Co-Chief Investment Officer
Isaac Zion
Co-Chief Investment Officer
Matthew J. DiLiberto
Chief Accounting Officer & Treasurer
|
|
ANALYST COVERAGE
|
|
|
|
ANALYST COVERAGE
Firm |
|
Analyst |
|
Phone |
|
|
Bank of America - Merrill Lynch |
|
James C. Feldman |
|
(212) 449-6339 |
|
james_feldman@ml.com |
Barclays Capital |
|
Ross Smotrich |
|
(212) 526-2306 |
|
ross.smotrich@barcap.com |
Cantor Fitzgerald |
|
David Toti |
|
(212) 915-1219 |
|
dtoti@cantor.com |
Citigroup Smith Barney, Inc. |
|
Michael Bilerman |
|
(212) 816-1383 |
|
michael.bilerman@citigroup.com |
Cowen and Company |
|
James Sullivan |
|
(646) 562-1380 |
|
james.sullivan@cowen.com |
Deutsche Bank |
|
Vin Chao |
|
(212) 250-6799 |
|
vincent.chao@db.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 |
RW Baird |
|
David Rodgers |
|
(216) 737-7341 |
|
drodgers@rwbaird.com |
Sandler ONeill + Partners, L.P. |
|
Alexander D. Goldfarb |
|
(212) 466-7937 |
|
agoldfarb@sandleroneill.com |
Stifel Nicolaus |
|
John Guinee |
|
(443) 224-1307 |
|
jwguinee@stifel.com |
UBS Securities LLC |
|
Ross T. Nussbaum |
|
(212) 713-2484 |
|
ross.nussbaum@ubs.com |
Wells Fargo Securities, LLC |
|
Brendan Maiorana |
|
(443) 263-6516 |
|
brendan.maiorana@wachovia.com |
FIXED INCOME COVERAGE
Firm |
|
Analyst |
|
Phone |
|
|
Citigroup Inc. |
|
Thomas Cook |
|
(212) 723-1112 |
|
thomas.n.cook@citi.com |
Goldman Sachs & Co. |
|
Louise Pitt |
|
(212) 902-3644 |
|
louise.pitt@gs.com |
JP Morgan Securities, Inc. |
|
Mark Streeter |
|
(212) 834-6601 |
|
mark.streeter@jpmorgan.com |
Merrill Lynch, Pierce, Fenner & Smith Inc. |
|
Tom Truxillo |
|
(980) 386-5212 |
|
thomas.c.truxillo_jr@baml.com |
Wells Fargo Securities, LLC |
|
Thierry B. Perrein |
|
(704) 715-8455 |
|
thierry.perrein@wellsfargo.com |
SL Green Realty Corp. is followed by the analysts listed above. Please note that any opinions, estimates or forecasts regarding SL Green Realty Corp.s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of SL Green Realty Corp. or its management. SL Green Realty Corp. does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.
|
|
SUPPLEMENTAL DEFINITIONS
|
|
|
|
Adjusted EBITDA is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to operating income.
Annualized rent is calculated as monthly base rent and escalations per the lease, as of a certain date, multiplied by 12.
Debt service coverage is adjusted EBITDA divided by total interest and principal payments.
Fixed charge is the total payments for interest, principal amortization, ground leases and preferred stock dividend.
Fixed charge coverage is adjusted EBITDA divided by fixed charge.
Funds available for distribution (FAD) is defined as FFO plus non-real estate depreciation, 2% allowance for straight line credit loss, adjustment for straight line ground rent, non-cash deferred compensation, a pro-rata adjustment for FAD for SLGs unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.
Funds from operations (FFO) is defined under the White Paper approved by the Board of Governors of NAREIT in April 2002, as amended, as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.
Interest coverage is adjusted EBITDA divided by total interest expense.
Junior Mortgage Participations are subordinate interests in first mortgages.
Mezzanine Debt Loans are loans secured by ownership interests.
Percentage leased represents the percentage of leased square feet, including month-to-month leases, to total rentable square feet owned, as of the date reported. Space is considered leased when the tenant has either taken physical or economic occupancy.
Preferred Equity Investments are equity investments entitled to preferential returns that are senior to common equity.
Recurring capital expenditures represents non-incremental building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include immediate building improvements that were taken into consideration when underwriting the purchase of a building or which are incurred to bring a building up to operating standard.
Redevelopment costs are non-recurring capital expenditures incurred in order to improve buildings to SLGs operating standards. These building costs are taken into consideration during the underwriting for a given propertys acquisition.
Same-store NOI growth is the change in the NOI (excluding straight-line rents) of the same-store properties from the prior year reporting period to the current year reporting period.
Same-store properties include all properties that were owned in the same manner during both the current and prior year reporting periods, and excludes development properties prior to being stabilized for both the current and prior reporting period.
Second generation TIs and LCs are tenant improvements, lease commissions, and other leasing costs incurred during leasing of second generation space. Costs incurred prior to leasing available square feet are not included until such space is leased. Second generation space excludes square footage vacant at acquisition.
SLGs share of total debt to market capitalization is calculated as SLGs share of total debt divided by the sum of total debt plus market equity and preferred stock at liquidation value. SLGs share of total debt includes total consolidated debt plus SLGs pro rata share of the debt of unconsolidated joint ventures less JV partners share of debt. Market equity assumes conversion of all OP units into common stock.
Total square feet owned represents 100% of the square footage of properties either owned directly by SLG or in which SLG has an interest (e.g. joint ventures).