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

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

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

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

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

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

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

 

 

 



 

Item 2.02.             Results of Operations and Financial Condition

 

Following the issuance of a press release on April 23, 2013 announcing the Company’s results for the first quarter ended March 31, 2013, the Company intends to make available supplemental information regarding the Company’s operations that is too voluminous for a press release.  The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

 

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

 

2



 

apparent from net income.  FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions.

 

Funds Available for Distribution (FAD)

 

FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP.  FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company’s ability to fund its dividends.  Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies.   FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity.

 

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

 

The Company presents earnings before interest, taxes, depreciation and amortization (EBITDA) because the Company believes that EBITDA, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Company’s ability to incur and service debt.  EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of our financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of our liquidity. Adjusted earnings before interest, taxes, depreciation and 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 Company’s pro-rata share of the joint venture net operating income. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.

 

Debt to Market Capitalization Ratio

 

The Company presents the ratio of debt to market capitalization as a measure of the Company’s leverage position relative to the Company’s estimated market value.  The Company’s estimated market value is based upon the quarter-end trading price of the Company’s common stock multiplied by all common shares and operating partnership units outstanding plus the face value of the Company’s preferred equity. This ratio is presented on a consolidated basis and a combined basis.  The combined debt to market capitalization includes the Company’s pro-rata share of off-balance sheet (unconsolidated) joint venture debt.  The Company believes this ratio may provide investors with another measure of the Company’s current leverage position.  The debt to market capitalization ratio should be used as one measure of the Company’s leverage position, and this measure is commonly used in the REIT

 

3



 

sector; however, this may not be comparable to other REITs that do not compute in the same manner.  The debt to market capitalization ratio does not represent the Company’s borrowing capacity and should not be considered an alternative measure to the Company’s current lending arrangements.

 

Coverage Ratios

 

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

 

4



 

SIGNATURES

 

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

 

 

 

SL GREEN REALTY CORP.

 

 

 

/s/ James Mead

 

 

James Mead

 

Chief Financial Officer

 

 

Date: April 24, 2013

 

 

5


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.

 

1



 

·                  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
Share

 

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 Company’s 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.

 

2



 

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 Company’s 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;

 

3



 

·                  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 Company’s 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 Company’s 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.

 

4



 

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 Company’s 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 Company’s 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 Company’s 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 Company’s website, www.slgreen.com, under “Financial Reports” in the Investors section. The webcast and accompanying slide presentation from the Company’s annual investor conference also are available on the Company’s web site in the Investors section under “Event Calendar & Webcasts.”

 

The live conference will be webcast in listen-only mode on the Company’s website under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 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.

 

5



 

Company Profile

 

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

 

6



 

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 Company’s Supplemental Package.

 

Forward-looking Statement

 

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

 

7



 

SL GREEN REALTY CORP.

CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

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

 

 

8



 

SL GREEN REALTY CORP.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

March 31,
2013

 

December 31,
2012

 

 

 

(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

 

 

9



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

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 Green’s share of
Unconsolidated Joint Ventures

 

Combined

 

 

 

Three Months Ended
March 31,

 

Three Months Ended
March 31,

 

Three Months Ended
March 31,

 

 

 

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

 

 

10



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

March 31,

 

 

 

2013

 

2012

 

Manhattan Operating Data: (1)

 

 

 

 

 

Net rentable area at end of period (in 000’s)

 

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.

 

11


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

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

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

 

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

 

Forward-looking Statement

 

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

 

2



 

 

 

 

 

 

 

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

 

Ratings

 

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

 

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended March 31, 2013 that will be released on Form 10-Q to be filed on or before May 10, 2013.

 

3



 

 

 

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

 

 

 

 

4



 

 

 

CORPORATE PROFILE

 

 

 

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

 

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

 

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

 

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

 

5



 

 

 

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
Share

 

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 Company’s 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.

 

6



 

 

 

FIRST QUARTER 2013 HIGHLIGHTS

UNAUDITED

 

 

 

Occupancy for the Company’s 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 Company’s 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 Company’s 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

 

7



 

 

 

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 Company’s 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 Company’s 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.

 

8



 

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

 

9



 

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

 

 

10



 

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

 

11



 

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

 

12



 

COMPARATIVE BALANCE SHEETS

 

Unaudited
($000’s omitted)

 

 

 

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

 

 

13



 

 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s 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

 

 

14



 

 

COMPARATIVE STATEMENTS OF OPERATIONS

 

Unaudited

($000’s 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

 

 

15



 

 

COMPARATIVE COMPUTATION OF FFO AND FAD

 

Unaudited

($000’s 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

%

 

16



 

CONSOLIDATED STATEMENT OF EQUITY

 

Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 


RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION

 

 

 

Common
Stock

 

OP Units

 

Stock-Based
Compensation

 

Sub-total

 

Preferred
Stock

 

Diluted Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Count at December 31, 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

 

 

17



 

JOINT VENTURE STATEMENTS
Balance Sheet for Unconsolidated Joint Ventures
Unaudited
($000’s omitted)

 

 

 

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 Company’s financial statements. We have consolidated the following joint ventures: a 51% interest in 919 Third Avenue, a 51% interest in 680 Washington Avenue, a 51% interest in 750 Washington Avenue, a 49.9% interest in 180 Maiden Lane, 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.

 

18



 

JOINT VENTURE STATEMENTS
Statements of Operations for Unconsolidated Joint Ventures
Unaudited
($000’s omitted)

 

 

 

 

 

 

 

 

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

)

 

19



 

SELECTED FINANCIAL DATA
Property NOI and Coverage Ratios
Unaudited
($000’s omitted)

 

 

 

 

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

 

 

20



 

SELECTED FINANCIAL DATA
2013 Same Store - Consolidated
Unaudited
($000’s 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

 

$

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:   Non—building 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

%

 

21



 

SELECTED FINANCIAL DATA

 

2013 Same Store - Joint Venture

 

Unaudited

 

($000’s 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:  Non—building 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

%

 

22



 

SELECTED FINANCIAL DATA
2013 Same Store - Combined
Unaudited
($000’s 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

 

$

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:

Non—building 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

%

 

23



 

 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

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 SLG’s 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.

 

24



 

DEBT SUMMARY SCHEDULE - Unconsolidated Joint Ventures

 

Unaudited
($000’s omitted)

 

 

 

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%

 

 

25



 

DEBT SUMMARY SCHEDULE - Reckson Operating Partnership

 

Unaudited

($000’s 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%

 

 

26



 

SUMMARY OF GROUND LEASE ARRANGEMENTS

Consolidated
($000’s omitted)

GRAPHIC

 

 

 

 

 

 

 

 

 

 

 

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 Company’s option through 2054.

(3) The Company has an option to purchase the ground lease for a fixed price on a specific date.

(4) Subject to renewal at the Company’s option through 2080.

(5) Reflects 50% of the annual ground rent payment as the Company owns 50% of the fee interest.

(6) Subject to a fair market value rent reset in 2015. The ground lease is subject to renewal at the Company’s option through 2087.

 

27



 

DEBT AND PREFERRED EQUITY INVESTMENTS

 

($000’s omitted)

 

GRAPHIC

 

 

 

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.

 

28



 

DEBT AND PREFERRED EQUITY INVESTMENTS

 

($000’s omitted)

 

GRAPHIC

 

 

 

 

 

 

 

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.

 

29



 

DEBT AND PREFERRED EQUITY INVESTMENTS


10 Largest Investments

($000’s 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.

 

30



 

SELECTED PROPERTY DATA

 

Manhattan Properties

GRAPHIC

 

 

 

 

 

 

 

# 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.

 

31



 

SELECTED PROPERTY DATA

Suburban Properties

GRAPHIC

 

 

 

 

 

 

 

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

 

32



 

SELECTED PROPERTY DATA

Retail, Development Land & West Coast Properties

GRAPHIC

 

 

 

 

 

 

 

# 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.

 

33



 

SELECTED PROPERTY DATA

Manhattan Properties - Reckson Portfolio

 

 

 

 

 

 

 

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

 

 

 

34



 

 

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, Citigroup’s 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.

 

35



 

 

TENANT DIVERSIFICATION

Manhattan and Suburban Properties

 

 

Based on SLG Share of Base Rental Revenue

 

 

36



 

Leasing Activity - Manhattan Operating Properties

 

 

Available Space

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Escalated
Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

37



 

 

Leasing Activity - Manhattan Operating Properties

Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term (Yrs)

 

Useable SF

 

Rentable SF

 

New Cash Rent /
Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable SF(2)

 

TI / Rentable SF

 

Free Rent
# of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space

 

 

 

 

 

 

 

1,633,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

38



 

Leasing Activity - Suburban Operating Properties

 

 

Available Space

 

Activity

 

Building Address

 

# of Leases

 

Useable SF

 

Rentable SF

 

Escalated
Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

39



 

 

Leasing Activity - Suburban Operating Properties

 

Leased Space

 

 

Activity

 

Building Address

 

# of Leases

 

Term (Yrs)

 

Useable SF

 

Rentable SF

 

New Cash Rent /
Rentable SF(1)

 

Prev. Escalated Rent/
Rentable SF(2)

 

TI / Rentable SF

 

Free Rent
# of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space

 

 

 

 

 

 

 

1,278,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 5 Int’l Drive

 

1

 

3.1

 

644

 

644

 

$

26.00

 

$

 

$

33.56

 

1.0

 

 

 

1100 King Street - 6 Int’l 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 Int’l Drive

 

1

 

2.0

 

4,181

 

4,181

 

$

26.25

 

$

24.00

 

$

5.15

 

 

 

 

1100 King Street - 4 Int’l 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.

 

40



 

 

ANNUAL LEASE EXPIRATIONS - Manhattan Operating Properties

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease Expiration 

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of Total 
Sq. Ft.

 

Annualized
Cash Rent of
Expiring Leases 

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (5)

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of Total 
Sq. Ft.

 

 Annualized
Cash Rent of
Expiring
Leases 

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 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) Citigroup’s net lease at 388-390 Greenwich Street which expires in 2020, current net rent is $41.68/psf with annual CPI escalation.

(5) Management’s 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.

 

41



 

 

ANNUAL LEASE EXPIRATIONS - Suburban Operating Properties

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease Expiration 

 

Number of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring
Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (4)

 

Number of

Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of Total
Sq. Ft.

 

Annualized
Cash Rent of
Expiring
Leases

 

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

 

Current
Weighted
Average
Asking Rent
$/psf (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 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) Management’s 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.

 

42



 

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.)

 

43



 

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.

 

44



 

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.

 

45



 

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.

 

46



 

 

 

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

 

47



 

 

 

ANALYST COVERAGE

 

 

 

 

ANALYST COVERAGE

 

Firm

 

Analyst

 

Phone

 

Email

Bank of America - Merrill Lynch

 

James C. Feldman

 

(212) 449-6339

 

james_feldman@ml.com

Barclays Capital

 

Ross Smotrich

 

(212) 526-2306

 

ross.smotrich@barcap.com

Cantor Fitzgerald

 

David Toti

 

(212) 915-1219

 

dtoti@cantor.com

Citigroup Smith Barney, Inc.

 

Michael Bilerman

 

(212) 816-1383

 

michael.bilerman@citigroup.com

Cowen and Company

 

James Sullivan

 

(646) 562-1380

 

james.sullivan@cowen.com

Deutsche Bank

 

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 O’Neill + Partners, L.P.

 

Alexander D. Goldfarb

 

(212) 466-7937

 

agoldfarb@sandleroneill.com

Stifel Nicolaus

 

John Guinee

 

(443) 224-1307

 

jwguinee@stifel.com

UBS Securities LLC

 

Ross T. Nussbaum

 

(212) 713-2484

 

ross.nussbaum@ubs.com

Wells Fargo Securities, LLC

 

Brendan Maiorana

 

(443) 263-6516

 

brendan.maiorana@wachovia.com

 

FIXED INCOME COVERAGE

 

Firm

 

Analyst

 

Phone

 

Email

Citigroup Inc.

 

Thomas Cook

 

(212) 723-1112

 

thomas.n.cook@citi.com

Goldman Sachs & Co.

 

Louise Pitt

 

(212) 902-3644

 

louise.pitt@gs.com

JP Morgan Securities, Inc.

 

Mark Streeter

 

(212) 834-6601

 

mark.streeter@jpmorgan.com

Merrill Lynch, Pierce, Fenner & Smith Inc.

 

Tom Truxillo

 

(980) 386-5212

 

thomas.c.truxillo_jr@baml.com

Wells Fargo Securities, LLC

 

Thierry B. Perrein

 

(704) 715-8455

 

thierry.perrein@wellsfargo.com

 

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

 

48



 

 

 

SUPPLEMENTAL DEFINITIONS

 

 

 

 

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

 

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

 

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

 

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

 

Fixed charge coverage is adjusted EBITDA divided by fixed charge.

 

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

 

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

 

Interest coverage is adjusted EBITDA divided by total interest expense.

 

Junior Mortgage Participations are subordinate interests in first mortgages.

 

Mezzanine Debt Loans are loans secured by ownership interests.

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

49