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):
(Exact name of registrant as specified in its charter)
(State of Incorporation)
| (Commission File Number) | (I.R.S. employer identification number) | ||||
| | ||||||||
| (Zip Code) | ||||||||
(Address of principal executive offices)
(212 ) 594-2700
(Registrant's telephone number, including area code)
| | ||||||||
| (Zip Code) | ||||||||
(Former name or former address, if changed since last report)
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:
[☐ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[☐ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[☐ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[☐ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| Registrant | Trading Symbol | Title of Each Class | Name of Each Exchange on Which Registered | |||||||||||||||||
| SL Green Realty Corp. | ||||||||||||||||||||
| SL Green Realty Corp. | ||||||||||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company [☐ ]
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act [ ]
Item 2.02. Results of Operations and Financial Condition
Following the issuance of a press release on April 21, 2021 announcing SL Green Realty Corp.’s, or the Company, results for the quarter ended March 31, 2021, the Company has made available on its website 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 21, 2021, the Company issued a press release announcing its results for the quarter ended March 31, 2021.
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
Non-GAAP Supplemental Financial Measures
Funds from Operations (FFO)
FFO is a widely recognized non-GAAP financial measure of REIT performance. The Company computes FFO in accordance with standards established by 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 the Company does. 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 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.
The Company presents FFO because it considers it an important supplemental measure of the Company’s operating performance and believes 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. The Company also uses FFO as one of several criteria to determine performance-based bonuses for members of its 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 real estate related impairment charges, 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, and interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is it indicative of funds available to fund the Company’s cash needs, including the Company's ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments from the Company's unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring building improvements.
FAD 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 the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not compute EBITDAre in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or GAAP), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated joint ventures, plus adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures.
The Company presents EBITDAre because the Company believes that EBITDAre, 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. EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Net Operating Income (NOI) and Cash NOI
NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.
The Company presents NOI and Cash NOI because the Company believes that these measures, when taken together with the corresponding GAAP financial measures and reconciliations, provide investors with meaningful information regarding the operating performance of properties. When operating performance is compared across multiple periods, the investor is provided with information not immediately apparent from net income that is determined in accordance with GAAP. NOI and Cash NOI provide information on trends in the revenue generated and expenses incurred in operating the Company's properties, unaffected by the cost of leverage, straight-line adjustments, depreciation, amortization, and other net income components. The Company uses these metrics internally as performance measures. 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.
Coverage Ratios
The Company presents fixed charge and debt service coverage ratios to provide a measure of the Company’s financial flexibility to service current debt amortization, interest expense and operating lease rent from current 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).
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/ Matthew J. DiLiberto | |||||
| Matthew J. DiLiberto | |||||
| Chief Financial Officer | |||||
| Date: April 22, 2021 | |||||
Exhibit 99.1
CONTACT
Matt DiLiberto
Chief Financial Officer
(212) 594-2700
SL GREEN REALTY CORP. REPORTS
FIRST QUARTER 2021 EPS OF $(0.11) PER SHARE;
AND FFO OF $1.73 PER SHARE
Financial and Operating Highlights
•Net income attributable to common stockholders of $(0.11) per share for the first quarter of 2021 as compared to $1.51 per share for the same period in 2020. Net income attributable to common stockholders for the first quarter of 2020 included $72.3 million, or $0.90 per share, of net gains recognized from the sale of 315 West 33rd Street, also known as The Olivia, and $37.7 million, or $0.47 per share, of incremental income from Credit Suisse at One Madison Avenue.
•Funds from operations, or FFO, of $1.73 per share for the first quarter of 2021, including $10.5 million, or $0.14 per share, of lease termination income, as compared to $2.08 per share for the same period in 2020. FFO for the first quarter of 2020 included $37.7 million, or $0.47 per share, of incremental income from Credit Suisse at One Madison Avenue.
•To date in 2021, the Company has repurchased or redeemed a combined 1.5 million shares of its common stock and units of its Operating Partnership, or OP units, under the previously announced $3.5 billion share repurchase plan, bringing total repurchases and redemptions to 34.1 million shares/units.
•Signed 21 Manhattan office leases covering 352,752 square feet in the first quarter of 2021. The mark-to-market on signed Manhattan office leases was 2.8% lower for the first quarter of 2021 than the previous fully escalated rents on the same spaces.
•Same-store cash net operating income, or NOI, including our share of same-store cash NOI from unconsolidated joint ventures, decreased by 1.4% for the first quarter of 2021 as compared to the same period in 2020, excluding lease termination income.
•Manhattan same-store office occupancy was 94.2% as of March 31, 2021, inclusive of leases signed but not yet commenced.
Investing Highlights
•Closed on the previously announced sale of its 25.0% interest in the commercial condominium units located at 55 West 46th Street, also known as "Tower 46", for a gross valuation of $275.0 million. The transaction generated net cash proceeds to the Company of $20.9 million.
•Entered into an agreement to sell its 20.0% interest in 605 West 42nd Street, also known as "Sky", for a gross asset valuation of $858.1 million. The transaction is expected to close in the second quarter of 2021, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately $53.0 million.
•Entered into an agreement to sell its interests in 400 East 57th Street for a gross asset valuation of $133.5 million. The transaction is expected to close in the third quarter of 2021, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately $18.0 million.
Financing Highlights
•Along with our joint venture partners, entered into $2.25 billion of 10-year, fixed-rate forward starting swaps in anticipation of a refinancing of One Vanderbilt Avenue, which is anticipated to be in excess of the swapped amount. The swaps have a weighted average interest rate of 1.6114%.
ESG Highlights
•Earned the WELL Health-Safety Rating across the Company’s entire 23 million square foot core portfolio, including at One Vanderbilt Avenue. The WELL Health-Safety Rating is focused on operational policies, maintenance protocols, stakeholder engagement, and emergency plans to address a post-COVID-19 environment.
•Received a 2021 ENERGY STAR Partner of the Year Sustained Excellence Award, the highest level of U.S. Environmental Protection Agency (EPA) recognition, for the fourth consecutive year. Less than one percent of 16,000 U.S. Environmental Protection Agency (EPA) partners achieve the Sustained Excellence distinction.
Summary
New York, NY, April 21, 2021 - SL Green Realty Corp. (the "Company") (NYSE: SLG) today reported a net loss attributable to common stockholders for the quarter ended March 31, 2021 of $(7.5) million, or $(0.11) per share, as compared to net income of $114.8 million, or $1.51 per share, for the same quarter in 2020. Net income attributable to common stockholders for the first quarter of 2020 included $72.3 million, or $0.90 per share, of net gains recognized from the sale of 315 West 33rd Street, also known as The Olivia, and $37.7 million, or $0.47 per share, of incremental income from Credit Suisse at One Madison Avenue.
The Company reported FFO for the quarter ended March 31, 2021 of $128.3 million, or $1.73 per share, inclusive of $10.5 million, or $0.14 per share, of lease termination income, as compared to FFO for the same period in 2020 of $172.0 million, or $2.08 per
share. FFO for the first quarter of 2020 included $37.7 million, or $0.47 per share, of incremental income from Credit Suisse at One Madison Avenue.
All per share amounts are presented on a diluted basis.
Operating and Leasing Activity
For the quarter ended March 31, 2021, the Company reported consolidated revenues and operating income of $226.1 million and $105.9 million, respectively, compared to $314.3 million and $162.8 million, respectively, for the same period in 2020.
To date, the Company has collected gross tenant billings, including rent and other billable expenses for the first quarter of 2021, as follows:
| Office | Retail | Overall (1) | |||||||||
| 1Q 2021 | 98.0% | 85.0% | 95.3% | ||||||||
(1) Includes garage, suburban and residential properties | |||||||||||
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures decreased by 1.4% for the first quarter of 2021, and decreased 1.4% excluding lease termination income, as compared to the same period in 2020.
During the first quarter of 2021, the Company signed 21 office leases in its Manhattan portfolio totaling 352,752 square feet. Thirteen leases comprising 187,326 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $57.16 per rentable square foot, representing a 2.8% decrease over the previous fully escalated rents on the same office spaces. The average lease term on the Manhattan office leases signed in the first quarter of 2021 was 5.8 years and average tenant concessions were 6.9 months of free rent with a tenant improvement allowance of $61.90 per rentable square foot.
Occupancy in the Company's Manhattan same-store office portfolio was 94.2% as of March 31, 2021, inclusive of 96,653 square feet of leases signed but not yet commenced, as compared to 94.4% at the end of the previous quarter.
Significant leases that were signed in the first quarter included:
•New lease with Beam Suntory for 99,556 square feet at 11 Madison Avenue, for 15.0 years;
•New lease with a financial service firm for 26,770 square feet at One Vanderbilt Avenue, for 15.0 years;
•New lease with Grand Central Office Suites, LLC for 19,647 square feet at 420 Lexington Avenue, for 16.3 years;
•New lease with Ellington Management Group, LLC for 19,587 square feet at 711 Third Avenue, for 5.0 years; and
•New lease with Walker & Dunlop, LLC for 16,614 square feet at One Vanderbilt Avenue, for 7.0 years.
Investment Activity
To date, the Company has repurchased a total of 32.8 million shares of its common stock and redeemed 1.3 million OP units for a combined total of $2.9 billion under the previously announced $3.5 billion share repurchase program.
In February, the Company closed on the previously announced sale of its 25.0% interest in the commercial condominium units located at 55 West 46th Street, also known as "Tower 46", for a gross valuation of $275.0 million, or $793 per square foot, to a Brookfield Asset Management real estate fund. The commercial condominium units consisted of office floors 2, 22-34, a retail store on 46th Street and the building's parking garage and fitness center. The transaction generated net cash proceeds to the Company of $20.9 million.
In April, the Company entered into an agreement to sell its 20.0% interest in 605 West 42nd Street, also known as "Sky," for a gross asset valuation of $858.1 million. The Company acquired its interest in Sky in 2016 as part of the origination of a mezzanine loan to The Moinian Group in 2014. The 71-story, 948,233 square foot luxury multifamily tower is 90.0% occupied, includes 295 affordable units of dedicated affordable housing and 68,000 square feet of retail space. The transaction is expected to close in the second quarter of 2021, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately $53.0 million.
In April, the Company entered into an agreement to sell its interests in 400 East 57th Street for a gross asset valuation of $133.5 million. The property includes 263 residential units and approximately 10,000 square feet of retail leased to essential service providers. The transaction is expected to close in the third quarter of 2021, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately $18.0 million.
Debt and Preferred Equity Investment Activity
The carrying value of the Company’s DPE portfolio was $1.13 billion at March 31, 2021. The portfolio is comprised of $1.10 billion of investments at a weighted average current yield of 6.9%, or 8.6% excluding the effect of $232.1 million of investments that are on non-accrual, that are classified in the debt and preferred equity line item on the balance sheet, and mortgage investments aggregating $0.03 billion at a weighted average current yield of 3.6% that are included in other balance sheet line items for accounting purposes.
Financing Activity
During the first quarter of 2021, the Company, along with its joint venture partners, entered into $2.25 billion of 10-year, fixed-rate forward starting swaps in anticipation of a refinancing of One Vanderbilt Avenue, which is anticipated to be in excess of the swapped amount. The swaps have a weighted average interest rate of 1.6114%.
ESG Achievements
In April, the Company announced that it earned the WELL Health-Safety Rating across its entire 23 million square foot core portfolio, including at One Vanderbilt Avenue, one month after SL Green moved its headquarters into the sky-line defining tower in the heart of East Midtown. The WELL Health-Safety Rating is an evidence-based rating verified through the International WELL Building Institute (IWBI) that focuses on operational
policies, maintenance protocols, stakeholder engagement, and emergency plans to address a post-COVID-19 environment.
Achieving the WELL Health-Safety Rating across the entire core portfolio is a testament to the effectiveness of SL Green’s response to the new operating conditions under COVID-19. The company is at the forefront of instituting new policies and initiatives to protect occupant health and to keep tenants and employees informed through a comprehensive COVID-19 plan called SL Green Forward. SL Green Forward is an extension of the company’s best-in-class operating platform to promote a high degree of safety, cleanliness, and wellness for all building occupants.
In April, the Company announced that it has received a 2021 ENERGY STAR Partner of the Year Sustained Excellence Award for the fourth consecutive year. This award honors organizations across the United States that have implemented distinguished corporate energy management programs. Less than one percent of 16,000 U.S. Environmental Protection Agency (EPA) partners achieve the Sustained Excellence distinction.
The U.S. Department of Energy and EPA awarded SL Green this award, the highest level of EPA recognition, for its extensive tenant outreach on energy efficiency, educational programs and widespread promotion of ENERGY STAR tools and best practices. As a continued leader in this space, SL Green achieved ENERGY STAR labels for over 14 buildings covering 10.6 million square feet across its industry-leading portfolio in 2020.
Dividends
In the first quarter of 2021, the Company declared:
•Three monthly dividends on its outstanding common stock of $0.3033 per share which were paid on February 15, March 15, and April 15, 2021, equating to an annualized dividend of $3.64 per share of common stock; and
•Quarterly dividends on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of $0.40625 per share for the period January 15, 2021 through and including April 14, 2021, which was paid on April 15, 2021 and is the equivalent of an annualized dividend of $1.625 per share.
Conference Call and Audio Webcast
The Company's executive management team, led by Marc Holliday, Chairman and Chief Executive Officer, will host a conference call and audio webcast on Thursday, April 22, 2021 at 2:00 pm ET to discuss the financial results.
The supplemental data will be available prior to the quarterly conference call in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Financial Reports.”
The live conference call will be webcast in listen-only mode in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Presentations & Webcasts”. The conference may also be accessed by dialing toll-free (877) 312-8765 or international (419) 386-0002, and using conference ID 1787091.
A replay of the call will be available for 7 days after the call by dialing (855) 859-2056 using conference ID 1787091. A webcast replay will also be available in the Investors
section of the SL Green Realty Corp. website at https://slgreen.com/ under “Presentations & Webcasts.”
Company Profile
SL Green Realty Corp., Manhattan's largest office landlord, is a 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, 2021, SL Green held interests in 84 buildings totaling 37.8 million square feet. This included ownership interests in 28.3 million square feet of Manhattan buildings and 8.7 million square feet securing debt and preferred equity investments.
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 investor.relations@slgreen.com.
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 in this release and in the Company’s Supplemental Package.
Forward-looking Statements
This press release includes certain statements that may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, are forward-looking statements, including the statements herein under the section entitled "Guidance". These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate. Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words "may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend," "project," "continue," or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties, many of which are beyond our control, that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. Factors and risks to our business that could cause actual results to differ from those contained in the forward-looking statements include risks and uncertainties related to the on-going COVID-19 pandemic and the duration and impact it will have on our business and the industry as a whole and the other risks and uncertainties described in our filings with the Securities and Exchange Commission. Except to the extent required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
SL GREEN REALTY CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share data)
| Three Months Ended | |||||||||||
| March 31, | |||||||||||
| Revenues: | 2021 | 2020 | |||||||||
| Rental revenue, net | $ | 162,810 | $ | 195,463 | |||||||
| Escalation and reimbursement | 25,279 | 27,168 | |||||||||
| Investment income | 19,273 | 38,533 | |||||||||
| Other income | 18,740 | 53,139 | |||||||||
| Total revenues | 226,102 | 314,303 | |||||||||
| Expenses: | |||||||||||
| Operating expenses, including related party expenses of $2,225 in 2021 and $3,749 in 2020 | 42,284 | 53,866 | |||||||||
| Real estate taxes | 45,411 | 46,622 | |||||||||
| Operating lease rent | 6,739 | 7,367 | |||||||||
| Interest expense, net of interest income | 23,388 | 37,494 | |||||||||
| Amortization of deferred financing costs | 3,774 | 2,500 | |||||||||
| Depreciation and amortization | 62,996 | 68,279 | |||||||||
| Loan loss and other investment reserves, net of recoveries | — | 11,248 | |||||||||
| Transaction related costs | 22 | 65 | |||||||||
| Marketing, general and administrative | 22,885 | 19,570 | |||||||||
| Total expenses | 207,499 | 247,011 | |||||||||
| Equity in net loss from unconsolidated joint ventures | (2,864) | (12,814) | |||||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | (12,629) | — | |||||||||
| Purchase price and other fair value adjustment | 2,664 | — | |||||||||
| (Loss) gain on sale of real estate, net | (1,388) | 72,636 | |||||||||
| Depreciable real estate reserves | (8,241) | — | |||||||||
| Net (loss) income | (3,855) | 127,114 | |||||||||
| Net loss (income) attributable to noncontrolling interests in the Operating Partnership | 476 | (6,202) | |||||||||
| Net loss attributable to noncontrolling interests in other partnerships | 1,499 | 293 | |||||||||
| Preferred unit distributions | (1,846) | (2,666) | |||||||||
| Net (loss) income attributable to SL Green | (3,726) | 118,539 | |||||||||
| Perpetual preferred stock dividends | (3,738) | (3,738) | |||||||||
| Net (loss) income attributable to SL Green common stockholders | $ | (7,464) | $ | 114,801 | |||||||
| Earnings Per Share (EPS) | |||||||||||
Net (loss) income per share (Basic) (1) | $ | (0.11) | $ | 1.51 | |||||||
Net (loss) income per share (Diluted) (1) | $ | (0.11) | $ | 1.51 | |||||||
| Funds From Operations (FFO) | |||||||||||
FFO per share (Basic) (1) | $ | 1.75 | $ | 2.15 | |||||||
FFO per share (Diluted) (1) | $ | 1.73 | $ | 2.14 | |||||||
FFO per share (Pro forma) (2) | $ | 1.73 | $ | 2.08 | |||||||
| Basic ownership interest | |||||||||||
| Weighted average REIT common shares for net income per share | 69,010 | 75,656 | |||||||||
| Weighted average partnership units held by noncontrolling interests | 4,148 | 4,220 | |||||||||
Basic weighted average shares and units outstanding (1) | 73,158 | 79,876 | |||||||||
| Diluted ownership interest | |||||||||||
| Weighted average REIT common share and common share equivalents | 69,922 | 76,132 | |||||||||
| Weighted average partnership units held by noncontrolling interests | 4,148 | 4,220 | |||||||||
Diluted weighted average shares and units outstanding (1) | 74,070 | 80,352 | |||||||||
Pro forma adjustment (2) | — | 2,215 | |||||||||
Pro forma diluted weighted average shares and units outstanding (2) | 74,070 | 82,567 | |||||||||
(2) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. GAAP requires the weighted average common shares outstanding to be adjusted retroactively for all periods presented to reflect the reverse stock split. To facilitate comparison between the periods presented, the Company calculated Pro forma diluted weighted average shares and units outstanding for the 2020 periods presented, which adjusts the share counts back to the originally-reported numbers.
SL GREEN REALTY CORP.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
| March 31, | December 31, | ||||||||||
| 2021 | 2020 | ||||||||||
| Assets | (Unaudited) | ||||||||||
| Commercial real estate properties, at cost: | |||||||||||
| Land and land interests | $ | 1,445,199 | $ | 1,315,832 | |||||||
| Building and improvements | 4,096,930 | 4,168,193 | |||||||||
| Building leasehold and improvements | 1,730,418 | 1,448,134 | |||||||||
| Right of use asset - financing leases | 55,711 | 55,711 | |||||||||
| Right of use asset - operating leases | 502,316 | 367,209 | |||||||||
| 7,830,574 | 7,355,079 | ||||||||||
| Less: accumulated depreciation | (2,004,945) | (1,956,077) | |||||||||
| 5,825,629 | 5,399,002 | ||||||||||
| Assets held for sale | — | — | |||||||||
| Cash and cash equivalents | 304,999 | 266,059 | |||||||||
| Restricted cash | 96,608 | 106,736 | |||||||||
| Investment in marketable securities | 23,784 | 28,570 | |||||||||
| Tenant and other receivables | 42,505 | 44,507 | |||||||||
| Related party receivables | 34,310 | 34,657 | |||||||||
| Deferred rents receivable | 304,420 | 302,791 | |||||||||
| Debt and preferred equity investments, net of discounts and deferred origination fees of $9,817 and $11,232 and allowances of $13,213 and $13,213 in 2021 and 2020, respectively | 1,097,202 | 1,076,542 | |||||||||
| Investments in unconsolidated joint ventures | 3,698,701 | 3,823,322 | |||||||||
| Deferred costs, net | 170,252 | 177,168 | |||||||||
| Other assets | 445,635 | 448,213 | |||||||||
| Total assets | $ | 12,044,045 | $ | 11,707,567 | |||||||
| Liabilities | |||||||||||
| Mortgages and other loans payable | $ | 1,867,663 | $ | 2,001,361 | |||||||
| Revolving credit facility | 630,000 | 110,000 | |||||||||
| Unsecured term loan | 1,500,000 | 1,500,000 | |||||||||
| Unsecured notes | 1,251,647 | 1,251,888 | |||||||||
| Deferred financing costs, net | (30,558) | (34,521) | |||||||||
| Total debt, net of deferred financing costs | 5,218,752 | 4,828,728 | |||||||||
| Accrued interest payable | 22,796 | 14,825 | |||||||||
| Accounts payable and accrued expenses | 120,015 | 151,309 | |||||||||
| Deferred revenue | 119,215 | 118,572 | |||||||||
| Lease liability - financing leases | 152,622 | 152,521 | |||||||||
| Lease liability - operating leases | 455,385 | 339,458 | |||||||||
| Dividend and distributions payable | 24,924 | 149,294 | |||||||||
| Security deposits | 54,181 | 53,836 | |||||||||
| Liabilities related to assets held for sale | — | — | |||||||||
| Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities | 100,000 | 100,000 | |||||||||
| Other liabilities | 267,908 | 302,798 | |||||||||
| Total liabilities | 6,535,798 | 6,211,341 | |||||||||
| Commitments and contingencies | — | — | |||||||||
| Noncontrolling interest in the Operating Partnership | 374,124 | 358,262 | |||||||||
| Preferred units | 198,503 | 202,169 | |||||||||
| Equity | |||||||||||
| Stockholders’ equity: | |||||||||||
| Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both March 31, 2021 and December 31, 2020 | 221,932 | 221,932 | |||||||||
| Common stock, $0.01 par value 160,000 shares authorized, 70,380 and 69,534 issued and outstanding at March 31, 2021 and December 31, 2020, respectively (including 1,026 held in Treasury at both March 31, 2021 and December 31, 2020) | 705 | 716 | |||||||||
| Additional paid-in capital | 3,913,258 | 3,862,949 | |||||||||
| Treasury stock at cost | (124,049) | (124,049) | |||||||||
| Accumulated other comprehensive loss | (18,897) | (67,247) | |||||||||
| Retained earnings | 918,077 | 1,015,462 | |||||||||
| Total SL Green Realty Corp. stockholders’ equity | 4,911,026 | 4,909,763 | |||||||||
| Noncontrolling interests in other partnerships | 24,594 | 26,032 | |||||||||
| Total equity | 4,935,620 | 4,935,795 | |||||||||
| Total liabilities and equity | $ | 12,044,045 | $ | 11,707,567 | |||||||
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(unaudited and in thousands, except per share data)
| Three Months Ended | |||||||||||
| March 31, | |||||||||||
| Funds From Operations (FFO) Reconciliation: | 2021 | 2020 | |||||||||
| Net (loss) income attributable to SL Green common stockholders | $ | (7,464) | $ | 114,801 | |||||||
| Add: | |||||||||||
| Depreciation and amortization | 62,996 | 68,279 | |||||||||
| Joint venture depreciation and noncontrolling interest adjustments | 55,702 | 56,318 | |||||||||
| Net (loss) income attributable to noncontrolling interests | (1,975) | 5,909 | |||||||||
| Less: | |||||||||||
| (Loss) gain on sale of real estate, net | (1,388) | 72,636 | |||||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | (12,629) | — | |||||||||
| Purchase price and other fair value adjustments | 2,664 | — | |||||||||
| Depreciable real estate reserves | (8,241) | — | |||||||||
| Depreciation on non-rental real estate assets | 527 | 650 | |||||||||
| FFO attributable to SL Green common stockholders and unit holders | $ | 128,326 | $ | 172,021 | |||||||
| Three Months Ended | |||||||||||
| March 31, | |||||||||||
| Operating income and Same-store NOI Reconciliation: | 2021 | 2020 | |||||||||
| Net (loss) income | $ | (3,855) | $ | 127,114 | |||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | 12,629 | — | |||||||||
| Purchase price and other fair value adjustments | (2,664) | — | |||||||||
| Loss (gain) on sale of real estate, net | 1,388 | (72,636) | |||||||||
| Depreciable real estate reserves | 8,241 | — | |||||||||
| Depreciation and amortization | 62,996 | 68,279 | |||||||||
| Interest expense, net of interest income | 23,388 | 37,494 | |||||||||
| Amortization of deferred financing costs | 3,774 | 2,500 | |||||||||
| Operating income | 105,897 | 162,751 | |||||||||
| Equity in net loss from unconsolidated joint ventures | 2,864 | 12,814 | |||||||||
| Marketing, general and administrative expense | 22,885 | 19,570 | |||||||||
| Transaction related costs, net | 22 | 65 | |||||||||
| Investment income | (19,273) | (38,533) | |||||||||
| Loan loss and other investment reserves, net of recoveries | — | 11,248 | |||||||||
| Non-building revenue | (192) | (7,268) | |||||||||
| Net operating income (NOI) | 112,203 | 160,647 | |||||||||
| Equity in net loss from unconsolidated joint ventures | (2,864) | (12,814) | |||||||||
| SLG share of unconsolidated JV depreciation and amortization | 55,275 | 45,874 | |||||||||
| SLG share of unconsolidated JV interest expense, net of interest income | 33,427 | 35,777 | |||||||||
| SLG share of unconsolidated JV amortization of deferred financing costs | 2,885 | 1,687 | |||||||||
| SLG share of unconsolidated JV loss on early extinguishment of debt | — | — | |||||||||
| SLG share of unconsolidated JV investment income | (296) | (307) | |||||||||
| SLG share of unconsolidated JV non-building revenue | (2,425) | (1,215) | |||||||||
| NOI including SLG share of unconsolidated JVs | 198,205 | 229,649 | |||||||||
| NOI from other properties/affiliates | (32,326) | (62,747) | |||||||||
| Same-Store NOI | 165,879 | 166,902 | |||||||||
| Ground lease straight-line adjustment | 245 | 288 | |||||||||
| Joint Venture ground lease straight-line adjustment | 232 | 342 | |||||||||
| Straight-line and free rent | (3,202) | (2,818) | |||||||||
| Amortization of acquired above and below-market leases, net | (241) | (1,716) | |||||||||
| Joint Venture straight-line and free rent | (7,356) | (5,781) | |||||||||
| Joint Venture amortization of acquired above and below-market leases, net | (4,303) | (3,821) | |||||||||
| Same-store cash NOI | $ | 151,254 | $ | 153,396 | |||||||
SL GREEN REALTY CORP.
NON-GAAP FINANCIAL MEASURES - DISCLOSURES
Funds from Operations (FFO)
FFO is a widely recognized non-GAAP financial measure of REIT performance. The Company computes FFO in accordance with standards established by 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 the Company does. 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 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.
The Company presents FFO because it considers it an important supplemental measure of the Company’s operating performance and believes 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. The Company also uses FFO as one of several criteria to determine performance-based bonuses for members of its 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 real estate related impairment charges, 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, and interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is it indicative of funds available to fund the Company’s cash needs, including the Company's ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments from the Company's unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring building improvements.
FAD 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 the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not compute EBITDAre in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or GAAP), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated joint ventures, plus adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures.
The Company presents EBITDAre because the Company believes that EBITDAre, 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. EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Net Operating Income (NOI) and Cash NOI
NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.
The Company presents NOI and Cash NOI because the Company believes that these measures, when taken together with the corresponding GAAP financial measures and reconciliations, provide investors with meaningful information regarding the operating performance of properties. When operating performance is compared across multiple periods, the investor is provided with information not immediately apparent from net income that is determined in accordance with GAAP. NOI and Cash NOI provide information on trends in the revenue generated and expenses incurred in operating the Company's properties, unaffected by the cost of leverage, straight-line adjustments, depreciation, amortization, and other net income components. The Company uses these metrics internally as performance measures. 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.
Coverage Ratios
The Company presents fixed charge and debt service coverage ratios to provide a measure of the Company’s financial flexibility to service current debt amortization, interest expense and operating lease rent from current 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).
SLG-EARN
 | ||||||||
SL Green Realty Corp. is a self-managed real estate investment trust, or REIT, with in-house capabilities in property management, acquisitions and dispositions, financing, development, redevelopment, construction and leasing.
As of March 31, 2021, the Company held interests in 84 buildings totaling 37.8 million square feet. This included ownership interests in 28.3 million square feet in Manhattan buildings and 8.7 million square feet securing debt and preferred equity investments.
•SL Green’s common stock is listed on the New York Stock Exchange and trades under the symbol SLG.
•SL Green maintains a website at https://slgreen.com where key investor relations data can be found. This supplemental financial package is available through the Company’s website.
•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 to assist readers of quarterly and annual financial filings and should not be read in replacement of, or superior to, such 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.
Ratings
Ratings are not recommendations to buy, sell or hold the Company’s securities.
Forward-looking Statements
This supplemental reporting package includes certain statements that may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, are forward-looking statements, including the statements herein under the section entitled "Guidance." These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate. Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words "may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend," "project," "continue," or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties, many of which are beyond our control, that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. Factors and risks to our business that could cause actual results to differ from those contained in the forward-looking statements include risks and uncertainties related to the on-going COVID-19 pandemic and the duration and impact it will have on our business and the industry as a whole and the other risks and uncertainties described in our filings with the Securities and Exchange Commission. Except to the extent required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
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, 2021 that will be included on Form 10-Q to be filed on or before May 5, 2021.
| Supplemental Information | 2 | First Quarter 2021 | ||||||
| TABLE OF CONTENTS | | |||||||
| Definitions | |||||||||||
| Highlights | - | ||||||||||
| Comparative Balance Sheets | |||||||||||
| Comparative Statements of Operations | |||||||||||
| Comparative Computation of FFO and FAD | |||||||||||
| Consolidated Statement of Equity | |||||||||||
| Joint Venture Statements | - | ||||||||||
| Selected Financial Data | - | ||||||||||
| Debt Summary Schedule | - | ||||||||||
| Lease Liability Schedule | |||||||||||
| Debt and Preferred Equity Investments | - | ||||||||||
| Selected Property Data | |||||||||||
| Property Portfolio | - | ||||||||||
| Largest Tenants | |||||||||||
| Tenant Diversification | |||||||||||
| Leasing Activity | - | ||||||||||
| Lease Expirations | - | ||||||||||
| Summary of Real Estate Acquisition/Disposition Activity | - | ||||||||||
| Corporate Information | |||||||||||
| Non-GAAP Disclosures and Reconciliations | |||||||||||
| Analyst Coverage | |||||||||||
| Supplemental Information | 3 | First Quarter 2021 | ||||||
DEFINITIONS | | |||||||
Annualized cash rent - Monthly base rent and escalations per the lease, excluding concessions, deferrals, and abatements as of the last day of the quarter, multiplied by 12.
Capitalized Interest - The total of i) interest cost for project specific debt on properties that are under development or redevelopment plus ii) an imputed interest cost for properties that are under development or redevelopment, which is calculated based on the Company’s equity investment in those properties multiplied by the Company’s weighted average borrowing rate. Capitalized Interest is a component of the carrying value in a development or redevelopment property.
Debt service coverage - Operating Income adding back income taxes, loan loss reserves and the Company's share of joint venture depreciation and amortization, divided by total interest and principal payments.
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre) - EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not compute EBITDAre in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or GAAP), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated joint ventures, plus adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures.
First generation TIs and LCs - Tenant improvements (TIs), leasing commissions (LCs), and other leasing costs that were taken into consideration when underwriting the acquisition of a property, which are generally incurred during the first 4-5 years following acquisition.
Fixed charge - Total payments for interest, loan principal amortization, ground rent and preferred stock dividends.
Fixed charge coverage - Operating Income adding back income taxes, loan loss reserves and the Company's share of joint venture depreciation and amortization, divided by Fixed Charge.
Funds Available for Distribution (FAD) - FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments from the Company's unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring building improvements.
Funds from Operations (FFO) - FFO is a widely recognized non-GAAP financial measure of REIT performance. The Company computes FFO in accordance with standards established by 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 the Company does. 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 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.
Junior Mortgage Participations - Subordinate interests in first mortgages.
Mezzanine Debt - Loans secured by ownership interests in real estate.
Net Operating Income (NOI) and Cash NOI - NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.
Preferred Equity Investments - Equity investments that are senior to common equity and are entitled to preferential returns.
Recurring capital expenditures - Building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include building improvements that were taken into consideration when underwriting the acquisition of a property or which are incurred to bring a property up to “operating standards.”
Redevelopment costs - Non-recurring capital expenditures incurred to improve properties to the Company’s “operating standards.”
Right of Use Assets / Lease Liabilities - Represents the right to control the use of leased property and the corresponding obligation, both measured at inception as the present value of the lease payments. The asset and related liability are classified as either operating or financing based on the length and cost of the lease and whether the lease contains a purchase option or a transfer of ownership. Operating leases are expensed through operating lease rent while financing leases are expensed through amortization and interest expense.
Same-Store Properties (Same-Store) - Properties owned in the same manner during both the current and prior year, excluding development properties that are not stabilized for both the current and prior year. Changes to Same-Store properties in 2021 are as follows:
| Added to Same-Store in 2021: | Removed from Same-Store in 2021: | ||||
| 115 Spring Street | 750 Third Avenue (redevelopment) | ||||
| 760 Madison Avenue (redevelopment) | |||||
| 55 West 46th Street "Tower 46" (disposed) | |||||
Second generation TIs and LCs - Tenant improvements, leasing commissions, and other leasing costs that do not meet the definition of first generation TIs and LCs.
| Supplemental Information | 4 | First Quarter 2021 | ||||||
DEFINITIONS | | |||||||
SLG Interest - 'SLG Share' or 'Share of JV' is computed by multiplying the referenced line item by the Company's percentage ownership in the respective joint ventures and may not accurately depict the legal and economic implications of holding a non-controlling interest in the respective joint ventures.
Total square feet owned - The total square footage of properties either owned directly by the Company or in which the Company has a joint venture interest.
| Supplemental Information | 5 | First Quarter 2021 | ||||||
FIRST QUARTER 2021 HIGHLIGHTS Unaudited | | |||||||
New York, NY, April 21, 2021 - SL Green Realty Corp. (the "Company") (NYSE: SLG) today reported a net loss attributable to common stockholders for the quarter ended March 31, 2021 of $(7.5) million, or $(0.11) per share, as compared to net income of $114.8 million, or $1.51 per share, for the same quarter in 2020. Net income attributable to common stockholders for the first quarter of 2020 included $72.3 million, or $0.90 per share, of net gains recognized from the sale of 315 West 33rd Street, also known as The Olivia, and $37.7 million, or $0.47 per share, of incremental income from Credit Suisse at One Madison Avenue.
The Company reported FFO for the quarter ended March 31, 2021 of $128.3 million, or $1.73 per share, inclusive of $10.5 million, or $0.14 per share, of lease termination income, as compared to FFO for the same period in 2020 of $172.0 million, or $2.08 per share. FFO for the first quarter of 2020 included $37.7 million, or $0.47 per share, of incremental income from Credit Suisse at One Madison Avenue.
All per share amounts are presented on a diluted basis.
Operating and Leasing Activity
For the quarter ended March 31, 2021, the Company reported consolidated revenues and operating income of $226.1 million and $105.9 million, respectively, compared to $314.3 million and $162.8 million, respectively, for the same period in 2020.
To date, the Company has collected gross tenant billings, including rent and other billable expenses for the first quarter of 2021, as follows:
| Office | Retail | Overall (1) | |||||||||
| 1Q 2021 | 98.0% | 85.0% | 95.3% | ||||||||
(1) Includes garage, suburban and residential properties | |||||||||||
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures decreased by 1.4% for the first quarter of 2021, and decreased 1.4% excluding lease termination income, as compared to the same period in 2020.
During the first quarter of 2021, the Company signed 21 office leases in its Manhattan portfolio totaling 352,752 square feet. Thirteen leases comprising 187,326 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $57.16 per rentable square foot, representing a 2.8% decrease over the previous fully escalated rents on the same office spaces. The average lease term on the Manhattan office leases signed in the first quarter of 2021 was 5.8 years and average tenant concessions were 6.9 months of free rent with a tenant improvement allowance of $61.90 per rentable square foot.
Occupancy in the Company's Manhattan same-store office portfolio was 94.2% as of March 31, 2021, inclusive of 96,653 square feet of leases signed but not yet commenced, as compared to 94.4% at the end of the previous quarter.
Significant leases that were signed in the first quarter included:
•New lease with Beam Suntory for 99,556 square feet at 11 Madison Avenue, for 15.0 years;
•New lease with a financial service firm for 26,770 square feet at One Vanderbilt Avenue, for 15.0 years;
•New lease with Grand Central Office Suites, LLC for 19,647 square feet at 420 Lexington Avenue, for 16.3 years;
•New lease with Ellington Management Group, LLC for 19,587 square feet at 711 Third Avenue, for 5.0 years; and
•New lease with Walker & Dunlop, LLC for 16,614 square feet at One Vanderbilt Avenue, for 7.0 years.
Investment Activity
To date, the Company has repurchased a total of 32.8 million shares of its common stock and redeemed 1.3 million OP units for a combined total of $2.9 billion under the previously announced $3.5 billion share repurchase program.
In February, the Company closed on the previously announced sale of its 25.0% interest in the commercial condominium units located at 55 West 46th Street, also known as "Tower 46", for a gross valuation of $275.0 million, or $793 per square foot, to a Brookfield Asset Management real estate fund. The commercial condominium units consisted of office floors 2, 22-34, a retail store on 46th Street and the building's parking garage and fitness center. The transaction generated net cash proceeds to the Company of $20.9 million.
In April, the Company entered into an agreement to sell its 20.0% interest in 605 West 42nd Street, also known as "Sky," for a gross asset valuation of $858.1 million. The Company acquired its interest in Sky in 2016 as part of the origination of a mezzanine loan to The Moinian Group in 2014. The 71-story, 948,233 square foot luxury multifamily tower is 90.0% occupied, includes 295 affordable units of dedicated affordable housing and 68,000 square feet of retail space. The transaction is expected to close in the second quarter of 2021, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately $53.0 million.
In April, the Company entered into an agreement to sell its interests in 400 East 57th Street for a gross asset valuation of $133.5 million. The property includes 263 residential units and approximately 10,000 square feet of retail leased to essential service providers. The transaction is expected to close in the third quarter of 2021, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately $18.0 million.
| Supplemental Information | 6 | First Quarter 2021 | ||||||
FIRST QUARTER 2021 HIGHLIGHTS Unaudited | | |||||||
Debt and Preferred Equity Investment Activity
The carrying value of the Company’s DPE portfolio was $1.13 billion at March 31, 2021. The portfolio is comprised of $1.10 billion of investments at a weighted average current yield of 6.9%, or 8.6% excluding the effect of $232.1 million of investments that are on non-accrual, that are classified in the debt and preferred equity line item on the balance sheet, and mortgage investments aggregating $0.03 billion at a weighted average current yield of 3.6% that are included in other balance sheet line items for accounting purposes.
Financing Activity
During the first quarter of 2021, the Company, along with its joint venture partners, entered into $2.25 billion of 10-year, fixed-rate forward starting swaps in anticipation of a refinancing of One Vanderbilt Avenue, which is anticipated to be in excess of the swapped amount. The swaps have a weighted average interest rate of 1.6114%.
ESG Achievements
In April, the Company announced that it earned the WELL Health-Safety Rating across its entire 23 million square foot core portfolio, including at One Vanderbilt Avenue, one month after SL Green moved its headquarters into the sky-line defining tower in the heart of East Midtown. The WELL Health-Safety Rating is an evidence-based rating verified through the International WELL Building Institute (IWBI) that focuses on operational policies, maintenance protocols, stakeholder engagement, and emergency plans to address a post-COVID-19 environment.
Achieving the WELL Health-Safety Rating across the entire core portfolio is a testament to the effectiveness of SL Green’s response to the new operating conditions under COVID-19. The company is at the forefront of instituting new policies and initiatives to protect occupant health and to keep tenants and employees informed through a comprehensive COVID-19 plan called SL Green Forward. SL Green Forward is an extension of the company’s best-in-class operating platform to promote a high degree of safety, cleanliness, and wellness for all building occupants.
In April, the Company announced that it has received a 2021 ENERGY STAR Partner of the Year Sustained Excellence Award for the fourth consecutive year. This award honors organizations across the United States that have implemented distinguished corporate energy management programs. Less than one percent of 16,000 U.S. Environmental Protection Agency (EPA) partners achieve the Sustained Excellence distinction.
The U.S. Department of Energy and EPA awarded SL Green this award, the highest level of EPA recognition, for its extensive tenant outreach on energy efficiency, educational programs and widespread promotion of ENERGY STAR tools and best practices. As a continued leader in this space, SL Green achieved ENERGY STAR labels for over 14 buildings covering 10.6 million square feet across its industry-leading portfolio in 2020.
Dividends
In the first quarter of 2021, the Company declared:
•Three monthly dividends on its outstanding common stock of $0.3033 per share which were paid on February 15, March 15, and April 15, 2021, equating to an annualized dividend of $3.64 per share of common stock; and
•Quarterly dividends on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of $0.40625 per share for the period January 15, 2021 through and including April 14, 2021, which was paid on April 15, 2021 and is the equivalent of an annualized dividend of $1.625 per share.
Conference Call and Audio Webcast
The Company's executive management team, led by Marc Holliday, Chairman and Chief Executive Officer, will host a conference call and audio webcast on Thursday, April 22, 2021 at 2:00 pm ET to discuss the financial results.
The supplemental data will be available prior to the quarterly conference call in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Financial Reports.”
The live conference call will be webcast in listen-only mode in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Presentations & Webcasts”. The conference may also be accessed by dialing toll-free (877) 312-8765 or international (419) 386-0002, and using conference ID 1787091.
A replay of the call will be available for 7 days after the call by dialing (855) 859-2056 using conference ID 1787091. A webcast replay will also be available in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Presentations & Webcasts.”
Company Profile
SL Green Realty Corp., Manhattan's largest office landlord, is a 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, 2021, SL Green held interests in 84 buildings totaling 37.8 million square feet. This included ownership interests in 28.3 million square feet of Manhattan buildings and 8.7 million square feet securing debt and preferred equity investments.
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 investor.relations@slgreen.com.
| Supplemental Information | 7 | First Quarter 2021 | ||||||
KEY FINANCIAL DATA Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| As of or for the three months ended | |||||||||||||||||||||||||||||
| 3/31/2021 | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | |||||||||||||||||||||||||
| Earnings Per Share | |||||||||||||||||||||||||||||
Net (loss) income available to common stockholders (EPS) - diluted (1) | $ | (0.11) | $ | 2.41 | $ | 0.19 | $ | 0.74 | $ | 1.51 | |||||||||||||||||||
Funds from operations (FFO) available to common stockholders - diluted (1) | $ | 1.73 | $ | 1.59 | $ | 1.80 | $ | 1.74 | $ | 2.14 | |||||||||||||||||||
Funds from operations (FFO) available to common stockholders - pro forma (2) | $ | 1.73 | $ | 1.56 | $ | 1.75 | $ | 1.70 | $ | 2.08 | |||||||||||||||||||
| Common Share Price & Dividends | |||||||||||||||||||||||||||||
Closing price at the end of the period (1) | $ | 69.99 | $ | 61.32 | $ | 47.72 | $ | 50.73 | $ | 44.36 | |||||||||||||||||||
Closing high price during period (1) | $ | 77.76 | $ | 65.76 | $ | 52.74 | $ | 64.96 | $ | 98.56 | |||||||||||||||||||
Closing low price during period (1) | $ | 58.13 | $ | 42.87 | $ | 45.11 | $ | 37.90 | $ | 42.34 | |||||||||||||||||||
| Annual dividend per common share | $ | 3.64 | $ | 3.64 | $ | 3.54 | $ | 3.54 | $ | 3.54 | |||||||||||||||||||
| FFO payout ratio (trailing 12 months) | 53.3 | % | 50.3 | % | 48.6 | % | 48.2 | % | 46.9 | % | |||||||||||||||||||
| Funds available for distribution (FAD) payout ratio (trailing 12 months) | 59.5 | % | 62.0 | % | 59.3 | % | 67.0 | % | 73.6 | % | |||||||||||||||||||
| Common Shares & Units | |||||||||||||||||||||||||||||
Common shares outstanding (1) | 69,354 | 68,508 | 70,969 | 71,586 | 74,365 | ||||||||||||||||||||||||
| Units outstanding | 4,156 | 3,939 | 4,027 | 4,045 | 4,145 | ||||||||||||||||||||||||
| Total common shares and units outstanding | 73,510 | 72,447 | 74,996 | 75,631 | 78,510 | ||||||||||||||||||||||||
Weighted average common shares and units outstanding - basic (1) | 73,158 | 74,072 | 74,972 | 77,658 | 79,876 | ||||||||||||||||||||||||
Weighted average common shares and units outstanding - diluted (1) | 74,070 | 75,163 | 75,414 | 78,066 | 80,352 | ||||||||||||||||||||||||
Weighted average common shares and units outstanding - pro forma (2) | 74,070 | 76,575 | 77,491 | 80,219 | 82,567 | ||||||||||||||||||||||||
| Market Capitalization | |||||||||||||||||||||||||||||
| Market value of common equity | $ | 5,144,965 | $ | 4,442,450 | $ | 3,578,809 | $ | 3,836,761 | $ | 3,482,704 | |||||||||||||||||||
| Liquidation value of preferred equity/units | 428,503 | 432,169 | 432,169 | 455,448 | 496,020 | ||||||||||||||||||||||||
| Consolidated debt | 5,349,310 | 4,963,249 | 5,466,849 | 6,189,658 | 6,162,819 | ||||||||||||||||||||||||
| Consolidated market capitalization | $ | 10,922,778 | $ | 9,837,868 | $ | 9,477,827 | $ | 10,481,867 | $ | 10,141,543 | |||||||||||||||||||
| SLG share of unconsolidated JV debt | 4,422,585 | 4,672,371 | 4,588,930 | 4,230,047 | 4,132,083 | ||||||||||||||||||||||||
| Market capitalization including SLG share of unconsolidated JVs | $ | 15,345,363 | $ | 14,510,239 | $ | 14,066,757 | $ | 14,711,914 | $ | 14,273,626 | |||||||||||||||||||
| Consolidated debt service coverage (trailing 12 months) | 3.61x | 3.54x | 3.52x | 3.40x | 3.39x | ||||||||||||||||||||||||
| Consolidated fixed charge coverage (trailing 12 months) | 2.85x | 2.82x | 2.83x | 2.75x | 2.77x | ||||||||||||||||||||||||
| Debt service coverage, including SLG share of unconsolidated JVs (trailing 12 months) | 2.41x | 2.41x | 2.44x | 2.41x | 2.41x | ||||||||||||||||||||||||
| Fixed charge coverage, including SLG share of unconsolidated JVs (trailing 12 months) | 2.04x | 2.06x | 2.08x | 2.06x | 2.08x | ||||||||||||||||||||||||
| (1) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. The share-related data presented here for the periods ending 12/31/20, 9/30/20, 6/30/20, and 3/31/20 have been retroactively adjusted to reflect the reverse stock split. | |||||||||||||||||||||||||||||
| (2) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. GAAP requires the weighted average common shares outstanding to be adjusted retroactively for all periods presented to reflect the reverse stock split. To facilitate comparison between the periods presented, the Company calculated Pro forma diluted weighted average shares and units outstanding for the 2020 periods presented, which adjusts the share counts back to the originally-reported numbers. | |||||||||||||||||||||||||||||
| Supplemental Information | 8 | First Quarter 2021 | ||||||
KEY FINANCIAL DATA Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| As of or for the three months ended | |||||||||||||||||||||||||||||
| 3/31/2021 | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | |||||||||||||||||||||||||
| Selected Balance Sheet Data | |||||||||||||||||||||||||||||
| Real estate assets before depreciation | $ | 7,830,574 | $ | 7,355,079 | $ | 9,021,490 | $ | 9,046,938 | $ | 9,061,831 | |||||||||||||||||||
| Investments in unconsolidated joint ventures | $ | 3,698,701 | $ | 3,823,322 | $ | 2,946,673 | $ | 2,952,681 | $ | 2,848,363 | |||||||||||||||||||
| Debt and preferred equity investments | $ | 1,097,202 | $ | 1,076,542 | $ | 1,153,363 | $ | 1,221,936 | $ | 1,783,336 | |||||||||||||||||||
| Cash and cash equivalents | $ | 304,999 | $ | 266,059 | $ | 221,404 | $ | 1,015,348 | $ | 554,195 | |||||||||||||||||||
| Investment in marketable securities | $ | 23,784 | $ | 28,570 | $ | 27,734 | $ | 27,345 | $ | 25,353 | |||||||||||||||||||
| Total assets | $ | 12,044,045 | $ | 11,707,567 | $ | 12,324,039 | $ | 13,071,564 | $ | 13,220,607 | |||||||||||||||||||
| Fixed rate & hedged debt | $ | 3,932,789 | $ | 3,135,572 | $ | 3,338,268 | $ | 3,379,743 | $ | 3,032,513 | |||||||||||||||||||
| Variable rate debt | 1,416,521 | (1) | 1,827,677 | 2,128,581 | 2,809,915 | 3,130,306 | |||||||||||||||||||||||
| Total consolidated debt | $ | 5,349,310 | $ | 4,963,249 | $ | 5,466,849 | $ | 6,189,658 | $ | 6,162,819 | |||||||||||||||||||
| Deferred financing costs, net of amortization | (30,558) | (34,521) | (47,677) | (48,344) | (39,553) | ||||||||||||||||||||||||
| Total consolidated debt, net | $ | 5,318,752 | $ | 4,928,728 | $ | 5,419,172 | $ | 6,141,314 | $ | 6,123,266 | |||||||||||||||||||
| Total liabilities | $ | 6,535,798 | $ | 6,211,341 | $ | 6,634,385 | $ | 7,281,652 | $ | 7,251,728 | |||||||||||||||||||
| Fixed rate & hedged debt, including SLG share of unconsolidated JV debt | $ | 6,155,058 | $ | 5,632,531 | $ | 5,837,841 | $ | 5,609,865 | $ | 5,265,219 | |||||||||||||||||||
| Variable rate debt, including SLG share of unconsolidated JV debt | 3,616,837 | (1) | 4,003,089 | 4,217,938 | 4,809,840 | 5,029,683 | |||||||||||||||||||||||
| Total debt, including SLG share of unconsolidated JV debt | $ | 9,771,895 | $ | 9,635,620 | $ | 10,055,779 | $ | 10,419,705 | $ | 10,294,902 | |||||||||||||||||||
| Selected Operating Data | |||||||||||||||||||||||||||||
| Property operating revenues | $ | 188,089 | $ | 190,391 | $ | 195,515 | $ | 195,886 | $ | 222,631 | |||||||||||||||||||
| Property operating expenses | (94,434) | (93,909) | (96,405) | (90,389) | (107,855) | ||||||||||||||||||||||||
| Property NOI | $ | 93,655 | $ | 96,482 | $ | 99,110 | $ | 105,497 | $ | 114,776 | |||||||||||||||||||
| SLG share of unconsolidated JV Property NOI | 86,483 | 78,378 | 82,384 | 76,705 | 73,992 | ||||||||||||||||||||||||
| Property NOI, including SLG share of unconsolidated JV Property NOI | $ | 180,138 | $ | 174,860 | $ | 181,494 | $ | 182,202 | $ | 188,768 | |||||||||||||||||||
| Investment income | 19,273 | 18,699 | 22,988 | 39,943 | 38,533 | ||||||||||||||||||||||||
| Other income | 18,740 | 25,808 | 31,341 | 17,870 | 53,139 | ||||||||||||||||||||||||
| Marketing general & administrative expenses | (22,885) | (25,144) | (23,602) | (23,510) | (19,570) | ||||||||||||||||||||||||
| SLG share of investment income and other income from unconsolidated JVs | 2,642 | 2,041 | 4,814 | 2,939 | 1,918 | ||||||||||||||||||||||||
| Income taxes | 708 | (859) | — | 900 | 1,134 | ||||||||||||||||||||||||
| Transaction costs, including SLG share of unconsolidated JVs | (22) | (20) | (45) | (373) | (65) | ||||||||||||||||||||||||
| Loan loss and other investment reserves, net of recoveries | — | (8,280) | (8,957) | (6,813) | (11,248) | ||||||||||||||||||||||||
| EBITDAre | $ | 198,594 | $ | 187,105 | $ | 208,033 | $ | 213,158 | $ | 252,609 | |||||||||||||||||||
| (1) Does not reflect $352.6 million of floating rate debt and preferred equity investments that provide a hedge against floating rate debt. | |||||||||||||||||||||||||||||
| Supplemental Information | 9 | First Quarter 2021 | ||||||
KEY FINANCIAL DATA Manhattan Properties (1) Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| As of or for the three months ended | |||||||||||||||||||||||||||||
| 3/31/2021 | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | |||||||||||||||||||||||||
| Selected Operating Data | |||||||||||||||||||||||||||||
| Property operating revenues | $ | 183,701 | $ | 184,227 | $ | 189,263 | $ | 188,134 | $ | 214,373 | |||||||||||||||||||
| Property operating expenses | 87,056 | 87,966 | 88,115 | 79,560 | 97,312 | ||||||||||||||||||||||||
| Property NOI | $ | 96,645 | $ | 96,261 | $ | 101,148 | $ | 108,574 | $ | 117,061 | |||||||||||||||||||
| Other income - consolidated | $ | 11,748 | $ | 2,575 | $ | 20,975 | $ | 12,448 | $ | 45,348 | |||||||||||||||||||
| SLG share of property NOI from unconsolidated JVs | $ | 86,483 | $ | 78,379 | $ | 82,384 | $ | 76,704 | $ | 73,992 | |||||||||||||||||||
| Office Portfolio Statistics | |||||||||||||||||||||||||||||
| Consolidated office buildings in service | 18 | 18 | 18 | 18 | 18 | ||||||||||||||||||||||||
| Unconsolidated office buildings in service | 9 | 11 | 11 | 10 | 10 | ||||||||||||||||||||||||
| 27 | 29 | 29 | 28 | 28 | |||||||||||||||||||||||||
| Consolidated office buildings in service - square footage | 10,526,345 | 10,681,045 | 10,647,191 | 10,647,191 | 10,647,191 | ||||||||||||||||||||||||
| Unconsolidated office buildings in service - square footage | 10,869,183 | 11,841,483 | 11,841,483 | 11,216,183 | 11,216,183 | ||||||||||||||||||||||||
| 21,395,528 | 22,522,528 | 22,488,674 | 21,863,374 | 21,863,374 | |||||||||||||||||||||||||
| Same-Store office occupancy (consolidated + JVs) | 93.8% | 93.6% | 94.0% | 93.9% | 93.9% | ||||||||||||||||||||||||
| Same-Store office occupancy inclusive of leases signed not yet commenced | 94.2% | 94.4% | 95.2% | 95.5% | 95.7% | ||||||||||||||||||||||||
| Office Leasing Statistics | |||||||||||||||||||||||||||||
| New leases commenced | 21 | 16 | 25 | 9 | 27 | ||||||||||||||||||||||||
| Renewal leases commenced | 7 | 12 | 18 | 25 | 5 | ||||||||||||||||||||||||
| Total office leases commenced | 28 | 28 | 43 | 34 | 32 | ||||||||||||||||||||||||
| Commenced office square footage filling vacancy | 216,182 | 42,262 | 44,168 | 46,502 | 29,938 | ||||||||||||||||||||||||
Commenced office square footage on previously occupied space (M-T-M leasing) (2) | 292,625 | 473,133 | 305,811 | 269,823 | 136,523 | ||||||||||||||||||||||||
| Total office square footage commenced | 508,807 | 515,395 | 349,979 | 316,325 | 166,461 | ||||||||||||||||||||||||
| Average starting cash rent psf - office leases commenced | $56.64 | $61.66 | $67.54 | $75.50 | $68.33 | ||||||||||||||||||||||||
Previous escalated cash rent psf - office leases commenced (3) | $60.33 | $63.08 | $67.29 | $73.84 | $73.52 | ||||||||||||||||||||||||
Increase in new cash rent over previously escalated cash rent (2) (3) | (6.1)% | (2.3)% | 0.4% | 2.2% | (7.1)% | ||||||||||||||||||||||||
| Average lease term | 8.1 | 8.0 | 6.5 | 7.8 | 11.3 | ||||||||||||||||||||||||
| Tenant concession packages psf | $70.04 | $48.13 | $38.49 | $31.37 | $60.30 | ||||||||||||||||||||||||
| Free rent months | 6.0 | 5.5 | 6.7 | 5.0 | 6.0 | ||||||||||||||||||||||||
| (1) Property data for in-service buildings only. | |||||||||||||||||||||||||||||
| (2) Calculated on space that was occupied within the previous 12 months. | |||||||||||||||||||||||||||||
| (3) Escalated cash rent includes base rent plus all additional amounts paid by the tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment. | |||||||||||||||||||||||||||||
| Supplemental Information | 10 | First Quarter 2021 | ||||||
COMPARATIVE BALANCE SHEETS Unaudited (Dollars in Thousands) | | |||||||
| As of | |||||||||||||||||||||||||||||
| 3/31/2021 | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | |||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||
| Commercial real estate properties, at cost: | |||||||||||||||||||||||||||||
| Land and land interests | $ | 1,445,199 | $ | 1,315,832 | $ | 1,639,118 | $ | 1,625,483 | $ | 1,662,840 | |||||||||||||||||||
| Building and improvements | 4,096,930 | 4,168,193 | 5,483,155 | 5,363,464 | 5,417,965 | ||||||||||||||||||||||||
| Building leasehold and improvements | 1,730,418 | 1,448,134 | 1,442,251 | 1,443,855 | 1,435,811 | ||||||||||||||||||||||||
| Right of use asset - financing leases | 55,711 | 55,711 | 75,711 | 176,152 | 163,960 | ||||||||||||||||||||||||
| Right of use asset - operating leases | 502,316 | 367,209 | 381,255 | 381,255 | 381,255 | ||||||||||||||||||||||||
| 7,830,574 | 7,355,079 | 9,021,490 | 8,990,209 | 9,061,831 | |||||||||||||||||||||||||
| Less: accumulated depreciation | (2,004,945) | (1,956,077) | (2,260,247) | (2,186,157) | (2,130,033) | ||||||||||||||||||||||||
| Net real estate | 5,825,629 | 5,399,002 | 6,761,243 | 6,804,052 | 6,931,798 | ||||||||||||||||||||||||
| Other real estate investments: | |||||||||||||||||||||||||||||
| Investment in unconsolidated joint ventures | 3,698,701 | 3,823,322 | 2,946,673 | 2,952,681 | 2,848,363 | ||||||||||||||||||||||||
| Debt and preferred equity investments, net | 1,097,202 | (1) | 1,076,542 | (1) | 1,153,363 | (1) | 1,221,936 | 1,783,336 | |||||||||||||||||||||
| Assets held for sale, net | — | — | — | 49,687 | — | ||||||||||||||||||||||||
| Cash and cash equivalents | 304,999 | 266,059 | 221,404 | 1,015,348 | 554,195 | ||||||||||||||||||||||||
| Restricted cash | 96,608 | 106,736 | 83,045 | 85,935 | 66,827 | ||||||||||||||||||||||||
| Investment in marketable securities | 23,784 | 28,570 | 27,734 | 27,345 | 25,353 | ||||||||||||||||||||||||
| Tenant and other receivables | 42,505 | 44,507 | 72,806 | 90,305 | 88,587 | ||||||||||||||||||||||||
| Related party receivables | 34,310 | 34,657 | 31,936 | 16,984 | 26,092 | ||||||||||||||||||||||||
| Deferred rents receivable | 304,420 | 302,791 | 304,673 | 302,729 | 310,138 | ||||||||||||||||||||||||
| Deferred costs, net | 170,252 | 177,168 | 206,289 | 217,812 | 232,274 | ||||||||||||||||||||||||
| Other assets | 445,635 | 448,213 | 514,873 | 286,750 | 353,644 | ||||||||||||||||||||||||
| Total Assets | $ | 12,044,045 | $ | 11,707,567 | $ | 12,324,039 | $ | 13,071,564 | $ | 13,220,607 | |||||||||||||||||||
| (1) Excludes debt and preferred equity investments totaling $35.0 million with a weighted average current yield of 3.59% that are included in other balance sheet line items. | |||||||||||||||||||||||||||||
| Supplemental Information | 11 | First Quarter 2021 | ||||||
COMPARATIVE BALANCE SHEETS Unaudited (Dollars in Thousands) | | |||||||
| As of | |||||||||||||||||||||||||||||
| 3/31/2021 | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | |||||||||||||||||||||||||
| Liabilities | |||||||||||||||||||||||||||||
| Mortgages and other loans payable | $ | 1,867,663 | $ | 2,001,361 | $ | 2,424,721 | $ | 2,348,483 | $ | 2,010,217 | |||||||||||||||||||
| Unsecured term loans | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | ||||||||||||||||||||||||
| Unsecured notes | 1,251,647 | 1,251,888 | 1,252,128 | 1,252,366 | 1,252,602 | ||||||||||||||||||||||||
| Revolving credit facility | 630,000 | 110,000 | 190,000 | 950,000 | 1,300,000 | ||||||||||||||||||||||||
| Deferred financing costs | (30,558) | (34,521) | (47,677) | (48,344) | (39,553) | ||||||||||||||||||||||||
| Total debt, net of deferred financing costs | 5,218,752 | 4,828,728 | 5,319,172 | 6,002,505 | 6,023,266 | ||||||||||||||||||||||||
| Accrued interest | 22,796 | 14,825 | 23,438 | 14,903 | 26,377 | ||||||||||||||||||||||||
| Accounts payable and accrued expenses | 120,015 | 151,309 | 152,983 | 165,565 | 158,750 | ||||||||||||||||||||||||
| Deferred revenue | 119,215 | 118,572 | 117,615 | 99,655 | 116,197 | ||||||||||||||||||||||||
| Lease liability - financing leases | 152,622 | 152,521 | 174,983 | 174,732 | 162,299 | ||||||||||||||||||||||||
| Lease liability - operating leases | 455,385 | 339,458 | 358,419 | 361,221 | 363,990 | ||||||||||||||||||||||||
| Dividends and distributions payable | 24,924 | 149,294 | 25,486 | 25,611 | 26,563 | ||||||||||||||||||||||||
| Security deposits | 54,181 | 53,836 | 56,212 | 58,486 | 59,318 | ||||||||||||||||||||||||
| Liabilities related to assets held for sale | — | — | — | 38,272 | — | ||||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | ||||||||||||||||||||||||
| Other liabilities | 267,908 | 302,798 | 306,077 | 240,702 | 214,968 | ||||||||||||||||||||||||
| Total liabilities | 6,535,798 | 6,211,341 | 6,634,385 | 7,281,652 | 7,251,728 | ||||||||||||||||||||||||
| Noncontrolling interest in operating partnership | |||||||||||||||||||||||||||||
| (3,939 units outstanding) at 3/31/2021 | 374,124 | 358,262 | 353,480 | 358,702 | 358,895 | ||||||||||||||||||||||||
| Preferred units | 198,503 | 202,169 | 202,169 | 225,448 | 266,019 | ||||||||||||||||||||||||
| Equity | |||||||||||||||||||||||||||||
| Stockholders' Equity: | |||||||||||||||||||||||||||||
| Series I Perpetual Preferred Shares | 221,932 | 221,932 | 221,932 | 221,932 | 221,932 | ||||||||||||||||||||||||
| Common stock, $0.01 par value, 160,000 shares authorized, 70,380 | |||||||||||||||||||||||||||||
| issued and outstanding at 3/31/2021, including 1,026 shares held in treasury | 705 | 716 | 741 | 748 | 776 | ||||||||||||||||||||||||
| Additional paid–in capital | 3,913,258 | 3,862,949 | 3,998,516 | 4,021,891 | 4,146,306 | ||||||||||||||||||||||||
| Treasury stock | (124,049) | (124,049) | (124,049) | (124,049) | (124,049) | ||||||||||||||||||||||||
| Accumulated other comprehensive loss | (18,897) | (67,247) | (76,200) | (82,371) | (80,868) | ||||||||||||||||||||||||
| Retained earnings | 918,077 | 1,015,462 | 1,035,172 | 1,081,821 | 1,099,369 | ||||||||||||||||||||||||
| Total SL Green Realty Corp. stockholders' equity | 4,911,026 | 4,909,763 | 5,056,112 | 5,119,972 | 5,263,466 | ||||||||||||||||||||||||
| Noncontrolling interest in other partnerships | 24,594 | 26,032 | 77,893 | 85,790 | 80,499 | ||||||||||||||||||||||||
| Total equity | 4,935,620 | 4,935,795 | 5,134,005 | 5,205,762 | 5,343,965 | ||||||||||||||||||||||||
| Total Liabilities and Equity | $ | 12,044,045 | $ | 11,707,567 | $ | 12,324,039 | $ | 13,071,564 | $ | 13,220,607 | |||||||||||||||||||
| Supplemental Information | 12 | First Quarter 2021 | ||||||
COMPARATIVE STATEMENT OF OPERATIONS Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| Three Months Ended | |||||||||||||||||||||||
| March 31, | March 31, | December 31, | September 30, | ||||||||||||||||||||
| 2021 | 2020 | 2020 | 2020 | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Rental revenue, net | $ | 162,810 | $ | 195,463 | $ | 165,243 | $ | 173,536 | |||||||||||||||
| Escalation and reimbursement revenues | 25,279 | 27,168 | 25,148 | 21,979 | |||||||||||||||||||
| Investment income | 19,273 | 38,533 | 18,699 | 22,988 | |||||||||||||||||||
| Other income | 18,740 | 53,139 | 25,808 | 31,341 | |||||||||||||||||||
| Total Revenues, net | 226,102 | 314,303 | 234,898 | 249,844 | |||||||||||||||||||
| Equity in net loss from unconsolidated joint ventures | (2,864) | (12,814) | (9,750) | (432) | |||||||||||||||||||
| Expenses | |||||||||||||||||||||||
| Operating expenses | 42,284 | 53,866 | 42,527 | 45,910 | |||||||||||||||||||
| Operating lease rent | 6,739 | 7,367 | 6,872 | 6,973 | |||||||||||||||||||
| Real estate taxes | 45,411 | 46,622 | 44,510 | 43,522 | |||||||||||||||||||
| Loan loss and other investment reserves, net of recoveries | — | 11,248 | 8,280 | 8,957 | |||||||||||||||||||
| Transaction related costs | 22 | 65 | 20 | 45 | |||||||||||||||||||
| Marketing, general and administrative | 22,885 | 19,570 | 25,144 | 23,602 | |||||||||||||||||||
| Total Operating Expenses | 117,341 | 138,738 | 127,353 | 129,009 | |||||||||||||||||||
| Operating Income | 105,897 | 162,751 | 97,795 | 120,403 | |||||||||||||||||||
| Interest expense, net of interest income | 23,388 | 37,494 | 25,579 | 23,536 | |||||||||||||||||||
| Amortization of deferred financing costs | 3,774 | 2,500 | 3,482 | 3,151 | |||||||||||||||||||
| Depreciation and amortization | 62,996 | 68,279 | 56,932 | 92,516 | |||||||||||||||||||
Income from Continuing Operations (1) | 15,739 | 54,478 | 11,802 | 1,200 | |||||||||||||||||||
| (Loss) gain on sale of real estate and discontinued operations | (1,388) | 72,636 | 51,882 | 26,104 | |||||||||||||||||||
| Equity in net (loss) gain on sale of joint venture interest / real estate | (12,629) | — | 2,961 | — | |||||||||||||||||||
| Purchase price and other fair value adjustments | 2,664 | — | 187,522 | — | |||||||||||||||||||
| Depreciable real estate reserves | (8,241) | — | (53,827) | (6,627) | |||||||||||||||||||
| Net (Loss) Income | (3,855) | 127,114 | 200,340 | 20,677 | |||||||||||||||||||
| Net loss (income) attributable to noncontrolling interests | 1,975 | (5,909) | (23,738) | (1,216) | |||||||||||||||||||
| Dividends on preferred units | (1,846) | (2,666) | (1,864) | (1,864) | |||||||||||||||||||
| Net (Loss) Income Attributable to SL Green Realty Corp | (3,726) | 118,539 | 174,738 | 17,597 | |||||||||||||||||||
| Dividends on perpetual preferred shares | (3,738) | (3,738) | (3,737) | (3,738) | |||||||||||||||||||
| Net (Loss) Income Attributable to Common Stockholders | $ | (7,464) | $ | 114,801 | $ | 171,001 | $ | 13,859 | |||||||||||||||
Earnings per share - Net (loss) income per share (basic) (2) | $ | (0.11) | $ | 1.51 | $ | 2.43 | $ | 0.19 | |||||||||||||||
Earnings per share - Net (loss) income per share (diluted) (2) | $ | (0.11) | $ | 1.51 | $ | 2.41 | $ | 0.19 | |||||||||||||||
| (1) Before gain on sale and equity in net (loss) gain and depreciable real estate reserves shown below. | |||||||||||||||||||||||
| (2) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. 2020 basic and diluted Earnings per share have been retroactively adjusted to reflect the reverse stock split. | |||||||||||||||||||||||
| Supplemental Information | 13 | First Quarter 2021 | ||||||
COMPARATIVE COMPUTATION OF FFO AND FAD Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| Three Months Ended | ||||||||||||||||||||||||||
| March 31, | March 31, | December 31, | September 30, | |||||||||||||||||||||||
| 2021 | 2020 | 2020 | 2020 | |||||||||||||||||||||||
| Funds from Operations | ||||||||||||||||||||||||||
| Net (Loss) Income Attributable to Common Stockholders | $ | (7,464) | $ | 114,801 | $ | 171,001 | $ | 13,859 | ||||||||||||||||||
| Depreciation and amortization | 62,996 | 68,279 | 56,932 | 92,516 | ||||||||||||||||||||||
| Joint ventures depreciation and noncontrolling interests adjustments | 55,702 | 56,318 | 56,560 | 47,884 | ||||||||||||||||||||||
| Net (loss) income attributable to noncontrolling interests | (1,975) | 5,909 | 23,738 | 1,216 | ||||||||||||||||||||||
| (Loss) gain on sale of real estate and discontinued operations | 1,388 | (72,636) | (51,882) | (26,104) | ||||||||||||||||||||||
| Equity in net loss (gain) on sale of joint venture property / real estate | 12,629 | — | (2,961) | — | ||||||||||||||||||||||
| Purchase price and other fair value adjustments | (2,664) | — | (187,522) | — | ||||||||||||||||||||||
| Depreciable real estate reserves | 8,241 | — | 53,827 | 6,627 | ||||||||||||||||||||||
| Non-real estate depreciation and amortization | (527) | (650) | (541) | (538) | ||||||||||||||||||||||
| Funds From Operations | $ | 128,326 | $ | 172,021 | $ | 119,152 | $ | 135,460 | ||||||||||||||||||
Funds From Operations - Basic per Share (1) | $ | 1.75 | $ | 2.15 | $ | 1.59 | $ | 1.80 | ||||||||||||||||||
Funds From Operations - Diluted per Share (1) | $ | 1.73 | $ | 2.14 | $ | 1.59 | $ | 1.80 | ||||||||||||||||||
Funds From Operations - Pro forma per Share (2) | $ | 1.73 | $ | 2.08 | $ | 1.56 | $ | 1.75 | ||||||||||||||||||
| Funds Available for Distribution | ||||||||||||||||||||||||||
| FFO | $ | 128,326 | $ | 172,021 | $ | 119,152 | $ | 135,460 | ||||||||||||||||||
| Non real estate depreciation and amortization | 527 | 650 | 541 | 538 | ||||||||||||||||||||||
| Amortization of deferred financing costs | 3,774 | 2,500 | 3,482 | 3,151 | ||||||||||||||||||||||
| Non-cash deferred compensation | 12,965 | 16,865 | 12,256 | 9,381 | ||||||||||||||||||||||
| FAD adjustment for joint ventures | (23,081) | (13,219) | (18,800) | (10,811) | ||||||||||||||||||||||
| Straight-line rental income and other non-cash adjustments | (883) | (47,359) | 6,513 | 6,647 | ||||||||||||||||||||||
| Second cycle tenant improvements | (2,923) | (18,637) | (14,927) | (9,019) | ||||||||||||||||||||||
| Second cycle leasing commissions | (8) | (3,044) | (4,274) | (1,051) | ||||||||||||||||||||||
| Revenue enhancing recurring CAPEX | (230) | (184) | (53) | (90) | ||||||||||||||||||||||
| Non-revenue enhancing recurring CAPEX | (2,419) | (3,609) | (9,460) | (4,267) | ||||||||||||||||||||||
| Reported Funds Available for Distribution | $ | 116,048 | $ | 105,984 | $ | 94,430 | $ | 129,939 | ||||||||||||||||||
| First cycle tenant improvements | $ | 1,261 | $ | 4,395 | $ | 6,694 | $ | 1,338 | ||||||||||||||||||
| First cycle leasing commissions | $ | 135 | $ | 1,741 | $ | 4,428 | $ | 172 | ||||||||||||||||||
| Development costs | $ | 15,179 | $ | 22,478 | $ | 36,891 | $ | 13,977 | ||||||||||||||||||
| Redevelopment costs | $ | 1,608 | $ | 35,885 | $ | 99,874 | $ | 52,261 | ||||||||||||||||||
| Capitalized interest | $ | 17,583 | $ | 20,483 | $ | 17,638 | $ | 20,677 | ||||||||||||||||||
| (1) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. The 2020 basic and diluted FFO per share numbers have been retroactively adjusted to reflect the impact of the reverse stock split. | ||||||||||||||||||||||||||
| (2) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. GAAP requires the weighted average common shares outstanding to be adjusted retroactively for all periods presented to reflect the reverse stock split. To facilitate comparison between the periods presented, the Company calculated Pro forma diluted weighted average shares and units outstanding for the 2020 periods presented, which adjusts the share counts back to the originally-reported numbers. | ||||||||||||||||||||||||||
| Supplemental Information | 14 | First Quarter 2021 | ||||||
CONSOLIDATED STATEMENT OF EQUITY Unaudited (Dollars in Thousands) | | |||||||
| Accumulated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Series I | Other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred | Common | Additional | Treasury | Retained | Noncontrolling | Comprehensive | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock | Stock | Paid-In Capital | Stock | Earnings | Interests | Loss | TOTAL | |||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at December 31, 2020 | $ | 221,932 | $ | 716 | $ | 3,862,949 | $ | (124,049) | $ | 1,015,462 | $ | 26,032 | $ | (67,247) | $ | 4,935,795 | ||||||||||||||||||||||||||||||||||||||||
| Net loss | (3,726) | (1,499) | (5,225) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred dividends | (3,738) | (3,738) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash distributions declared ($0.91 per common share) | (63,312) | (63,312) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash distributions to noncontrolling interests | (110) | (110) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of stock dividend and reverse stock split | 123,529 | 123,529 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income - unrealized gain on derivative instruments | 13,967 | 13,967 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income - SLG share of unconsolidated joint venture net unrealized gain on derivative instruments | 34,630 | 34,630 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss - unrealized loss on marketable securities | (247) | (247) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DRSPP proceeds | 351 | 351 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Repurchases of common stock | (13) | (80,297) | (80,310) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Contributions to consolidated joint ventures | 171 | 171 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of noncontrolling interests in the Operating Partnership | (26,609) | (26,609) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred compensation plan and stock awards, net | 2 | 6,726 | 6,728 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at March 31, 2021 | $ | 221,932 | $ | 705 | $ | 3,913,258 | $ | (124,049) | $ | 918,077 | $ | 24,594 | $ | (18,897) | $ | 4,935,620 | ||||||||||||||||||||||||||||||||||||||||
| RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | OP Units | Stock-Based Compensation | Diluted Shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Share Count at December 31, 2020 (1) | 68,508,127 | 3,938,823 | — | 72,446,950 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| YTD share activity | 845,479 | 217,459 | — | 1,062,938 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Count at March 31, 2021 | 69,353,606 | 4,156,282 | — | 73,509,888 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Weighting factor | 221,676 | (8,096) | 346,734 | 560,314 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Share Count at March 31, 2021 - Diluted | 69,575,282 | 4,148,186 | 346,734 | 74,070,202 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. The 2020 common shares outstanding have been retroactively adjusted to reflect the reverse stock split. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 15 | First Quarter 2021 | ||||||
JOINT VENTURE STATEMENTS Balance Sheet for Unconsolidated Joint Ventures Unaudited (Dollars in Thousands) | | |||||||
| March 31, 2021 | December 31, 2020 | September 30, 2020 | |||||||||||||||||||||||||||||||||
| Total | SLG Share | Total | SLG Share | Total | SLG Share | ||||||||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||||
| Commercial real estate properties, at cost: | |||||||||||||||||||||||||||||||||||
| Land and land interests | $ | 3,981,820 | $ | 1,951,554 | $ | 4,487,855 | $ | 2,248,837 | $ | 4,036,313 | $ | 2,020,157 | |||||||||||||||||||||||
| Building and improvements | 11,401,089 | 5,864,323 | 12,019,429 | 6,208,316 | 11,006,016 | 5,687,419 | |||||||||||||||||||||||||||||
| Building leasehold and improvements | 431,824 | 207,640 | 430,881 | 207,451 | 429,837 | 207,242 | |||||||||||||||||||||||||||||
| Right of use asset - financing leases | 740,832 | 345,489 | 740,832 | 345,489 | 736,081 | 342,115 | |||||||||||||||||||||||||||||
| Right of use asset - operating leases | 231,553 | 115,776 | 246,949 | 131,172 | 258,248 | 134,939 | |||||||||||||||||||||||||||||
| 16,787,118 | 8,484,782 | 17,925,946 | 9,141,265 | 16,466,495 | 8,391,872 | ||||||||||||||||||||||||||||||
| Less: accumulated depreciation | (1,543,787) | (710,437) | (1,782,066) | (823,829) | (1,420,892) | (642,507) | |||||||||||||||||||||||||||||
| Net real estate | 15,243,331 | 7,774,345 | 16,143,880 | 8,317,436 | 15,045,603 | 7,749,365 | |||||||||||||||||||||||||||||
| Cash and cash equivalents | 217,530 | 96,217 | 244,295 | 122,150 | 222,531 | 107,372 | |||||||||||||||||||||||||||||
| Restricted cash | 100,223 | 50,105 | 112,781 | 58,766 | 103,956 | 55,006 | |||||||||||||||||||||||||||||
| Tenant and other receivables | 37,740 | 12,499 | 41,752 | 15,237 | 55,334 | 22,476 | |||||||||||||||||||||||||||||
| Deferred rents receivable | 374,462 | 188,954 | 362,131 | 176,410 | 348,805 | 169,014 | |||||||||||||||||||||||||||||
| Deferred costs, net | 210,164 | 122,354 | 221,761 | 125,669 | 217,409 | 122,223 | |||||||||||||||||||||||||||||
| Other assets | 1,740,281 | 810,220 | 1,779,851 | 829,679 | 1,723,131 | 779,717 | |||||||||||||||||||||||||||||
| Total Assets | $ | 17,923,731 | $ | 9,054,694 | $ | 18,906,451 | $ | 9,645,347 | $ | 17,716,769 | $ | 9,005,173 | |||||||||||||||||||||||
| Liabilities and Equity | |||||||||||||||||||||||||||||||||||
| Mortgage and other loans payable, net of deferred financing costs of $98,252 at 3/31/2021, of which $45,927 is SLG share | $ | 9,414,923 | $ | 4,376,658 | $ | 9,749,204 | $ | 4,618,052 | $ | 9,652,507 | $ | 4,546,491 | |||||||||||||||||||||||
| Accrued interest | 26,244 | 10,569 | 26,829 | 10,570 | 26,624 | 10,912 | |||||||||||||||||||||||||||||
| Accounts payable and accrued expenses | 223,559 | 109,309 | 286,454 | 146,477 | 221,465 | 111,376 | |||||||||||||||||||||||||||||
| Deferred revenue | 1,311,191 | 581,277 | 1,341,571 | 593,795 | 1,400,458 | 625,011 | |||||||||||||||||||||||||||||
| Lease liability - financing leases | 743,804 | 346,677 | 743,540 | 346,647 | 738,535 | 343,251 | |||||||||||||||||||||||||||||
| Lease liability - operating leases | 241,819 | 120,909 | 259,024 | 137,200 | 276,942 | 143,482 | |||||||||||||||||||||||||||||
| Security deposits | 20,306 | 9,601 | 25,122 | 10,865 | 26,605 | 11,315 | |||||||||||||||||||||||||||||
| Other liabilities | 103,290 | 71,500 | 125,701 | 86,531 | 20,278 | 11,394 | |||||||||||||||||||||||||||||
| Equity | 5,838,595 | 3,428,194 | 6,349,006 | 3,695,210 | 5,353,355 | 3,201,941 | |||||||||||||||||||||||||||||
| Total Liabilities and Equity | $ | 17,923,731 | $ | 9,054,694 | $ | 18,906,451 | $ | 9,645,347 | $ | 17,716,769 | $ | 9,005,173 | |||||||||||||||||||||||
| Supplemental Information | 16 | First Quarter 2021 | ||||||
JOINT VENTURE STATEMENTS Statement of Operations for Unconsolidated Joint Ventures Unaudited (Dollars in Thousands) | | |||||||
| Three Months Ended | Three Months Ended | Three Months Ended | |||||||||||||||||||||||||||||||||
| March 31, 2021 | December 31, 2020 | March 31, 2020 | |||||||||||||||||||||||||||||||||
| Total | SLG Share | Total | SLG Share | Total | SLG Share | ||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 249,971 | $ | 115,335 | $ | 241,298 | $ | 113,658 | $ | 238,412 | $ | 105,304 | |||||||||||||||||||||||
| Escalation and reimbursement revenues | 42,938 | 18,324 | 39,228 | 18,455 | 39,651 | 18,192 | |||||||||||||||||||||||||||||
| Investment income | 1,215 | 296 | 860 | 215 | 1,237 | 307 | |||||||||||||||||||||||||||||
| Other income | 7,417 | 2,346 | 4,864 | 1,826 | 3,220 | 1,611 | |||||||||||||||||||||||||||||
| Total Revenues, net | $ | 301,541 | $ | 136,301 | $ | 286,250 | $ | 134,154 | $ | 282,520 | $ | 125,414 | |||||||||||||||||||||||
| Loss on early extinguishment of debt | — | — | (194) | (97) | — | — | |||||||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 46,233 | $ | 19,881 | $ | 48,623 | $ | 23,087 | $ | 51,590 | $ | 22,479 | |||||||||||||||||||||||
| Operating lease rent | 5,644 | 2,824 | 5,187 | 2,611 | 6,361 | 3,090 | |||||||||||||||||||||||||||||
| Real estate taxes | 54,592 | 24,471 | 59,067 | 28,037 | 53,372 | 23,935 | |||||||||||||||||||||||||||||
| Total Operating Expenses | $ | 106,469 | $ | 47,176 | $ | 112,877 | $ | 53,735 | $ | 111,323 | $ | 49,504 | |||||||||||||||||||||||
| Operating Income | $ | 195,072 | $ | 89,125 | $ | 173,179 | $ | 80,322 | $ | 171,197 | $ | 75,910 | |||||||||||||||||||||||
| Interest expense, net of interest income | $ | 78,749 | $ | 33,427 | $ | 79,815 | $ | 34,413 | $ | 86,324 | $ | 35,777 | |||||||||||||||||||||||
| Amortization of deferred financing costs | 6,384 | 2,885 | 5,230 | 2,125 | 4,814 | 1,687 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 114,879 | 55,275 | 107,134 | 52,768 | 98,584 | 45,874 | |||||||||||||||||||||||||||||
| Net Loss | $ | (4,940) | $ | (2,462) | $ | (19,000) | $ | (8,984) | $ | (18,525) | $ | (7,428) | |||||||||||||||||||||||
| Real estate depreciation | 114,592 | 55,218 | 106,842 | 52,712 | 98,296 | 45,817 | |||||||||||||||||||||||||||||
| FFO Contribution | $ | 109,652 | $ | 52,756 | $ | 87,842 | $ | 43,728 | $ | 79,771 | $ | 38,389 | |||||||||||||||||||||||
| FAD Adjustments: | |||||||||||||||||||||||||||||||||||
| Non real estate depreciation and amortization | $ | 287 | $ | 57 | $ | 292 | $ | 56 | $ | 288 | $ | 57 | |||||||||||||||||||||||
| Amortization of deferred financing costs | 6,384 | 2,885 | 5,230 | 2,125 | 4,841 | 1,687 | |||||||||||||||||||||||||||||
| Straight-line rental income and other non-cash adjustments | (33,183) | (20,273) | (18,667) | (9,764) | (17,177) | (9,949) | |||||||||||||||||||||||||||||
| Second cycle tenant improvement | (3,419) | (1,711) | (10,864) | (5,622) | (4,664) | (2,032) | |||||||||||||||||||||||||||||
| Second cycle leasing commissions | (4,669) | (2,797) | (2,134) | (1,169) | (3,728) | (1,867) | |||||||||||||||||||||||||||||
| Revenue enhancing recurring CAPEX | (36) | (315) | (894) | (324) | (555) | (57) | |||||||||||||||||||||||||||||
| Non-revenue enhancing recurring CAPEX | (1,726) | (927) | (7,379) | (4,102) | (1,092) | (1,058) | |||||||||||||||||||||||||||||
| Total FAD Adjustments | $ | (36,362) | $ | (23,081) | $ | (34,416) | $ | (18,800) | $ | (22,114) | $ | (13,219) | |||||||||||||||||||||||
| First cycle tenant improvement | $ | 581 | $ | 158 | $ | 3,586 | $ | 1,003 | $ | 7,412 | $ | 3,647 | |||||||||||||||||||||||
| First cycle leasing commissions | $ | 7 | $ | — | $ | 1,216 | $ | 1,174 | $ | 252 | $ | 112 | |||||||||||||||||||||||
| Development costs | $ | 112,571 | $ | 71,745 | $ | 149,484 | $ | 97,676 | $ | 100,728 | $ | 71,527 | |||||||||||||||||||||||
| Redevelopment costs | $ | 126 | $ | 52 | $ | 1,748 | $ | 831 | $ | 1,251 | $ | 648 | |||||||||||||||||||||||
| Capitalized interest | $ | 10,223 | $ | 6,465 | $ | 9,994 | $ | 6,549 | $ | 8,729 | $ | 6,198 | |||||||||||||||||||||||
| Supplemental Information | 17 | First Quarter 2021 | ||||||
SELECTED FINANCIAL DATA Net Operating Income Unaudited (Dollars in Thousands) | | |||||||
| Three Months Ended | |||||||||||||||||||||||
| March 31, | March 31, | December 31, | September 30, | ||||||||||||||||||||
| 2021 | 2020 | 2020 | 2020 | ||||||||||||||||||||
Net Operating Income (1) | $ | 101,644 | $ | 120,619 | $ | 102,924 | $ | 102,749 | |||||||||||||||
| SLG share of property NOI from unconsolidated JVs | 87,687 | 75,067 | 79,472 | 83,549 | |||||||||||||||||||
| NOI, including SLG share of unconsolidated JVs | $ | 189,331 | $ | 195,686 | $ | 182,396 | $ | 186,298 | |||||||||||||||
| Partners' share of NOI - consolidated JVs | 95 | (675) | (446) | (638) | |||||||||||||||||||
| NOI - SLG share | $ | 189,426 | $ | 195,011 | $ | 181,950 | $ | 185,660 | |||||||||||||||
| NOI, including SLG share of unconsolidated JVs | $ | 189,331 | $ | 195,686 | $ | 182,396 | $ | 186,298 | |||||||||||||||
| Free rent (net of amortization) | (13,928) | (3,804) | (8,221) | (6,055) | |||||||||||||||||||
| Amortization of acquired above and below-market leases, net | (2,410) | (5,060) | (3,588) | (4,541) | |||||||||||||||||||
| Straight-line revenue adjustment | (5,406) | (5,031) | (3,562) | (5,499) | |||||||||||||||||||
| Straight-line tenant credit loss | 2,195 | 494 | (512) | 3,405 | |||||||||||||||||||
| Operating lease straight-line adjustment | 476 | 903 | 704 | 806 | |||||||||||||||||||
| Cash NOI, including SLG share of unconsolidated JVs | $ | 170,258 | $ | 183,188 | $ | 167,217 | $ | 174,414 | |||||||||||||||
| Partners' share of cash NOI - consolidated JVs | 92 | (612) | (269) | (402) | |||||||||||||||||||
| Cash NOI - SLG share | $ | 170,350 | $ | 182,576 | $ | 166,948 | $ | 174,012 | |||||||||||||||
(1) Includes SL Green Management Corp. and Emerge 212. Excludes lease termination income. | |||||||||||||||||||||||
NOI Summary by Portfolio (1) - SLG Share | |||||||||||||||||
| Three Months Ended March 31, 2021 | |||||||||||||||||
| NOI | Cash NOI | ||||||||||||||||
| Manhattan Operating Properties | $ | 159,465 | $ | 147,488 | |||||||||||||
| Retail Operating Properties | 7,592 | 7,191 | |||||||||||||||
| Residential Operating Properties | 1,456 | 1,436 | |||||||||||||||
| Suburban Operating Properties | 2,056 | 1,949 | |||||||||||||||
| Development/Redevelopment | 15,252 | 8,723 | |||||||||||||||
| Total Operating and Development | 185,821 | 166,787 | |||||||||||||||
Property Dispositions (2) | 835 | 833 | |||||||||||||||
Other (3) | 2,770 | 2,730 | |||||||||||||||
| Total | $ | 189,426 | $ | 170,350 | |||||||||||||
(1) Portfolio composition consistent with the Selected Property Data tables. | |||||||||||||||||
(2) Includes properties sold or otherwise disposed of during the respective period. | |||||||||||||||||
(3) Includes SL Green Management Corp., Emerge 212, Belmont Insurance Company and Ticonderoga Insurance Company. | |||||||||||||||||
| Supplemental Information | 18 | First Quarter 2021 | ||||||
SELECTED FINANCIAL DATA 2021 Same Store Net Operating Income - Wholly Owned and Consolidated JVs Unaudited (Dollars in Thousands) | | |||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, | March 31, | December 31 | September 30, | ||||||||||||||||||||||||||||||||
| 2021 | 2020 | % | 2020 | 2020 | |||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 142,831 | $ | 152,208 | (6.2) | % | $ | 146,764 | $ | 150,928 | |||||||||||||||||||||||||
| Escalation & reimbursement revenues | 18,896 | 21,487 | (12.1) | % | 20,285 | 17,956 | |||||||||||||||||||||||||||||
| Other income | 48 | 368 | (87.0) | % | 1,274 | 356 | |||||||||||||||||||||||||||||
| Total Revenues | $ | 161,775 | $ | 174,063 | (7.1) | % | $ | 168,323 | $ | 169,240 | |||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 32,663 | $ | 39,191 | (16.7) | % | $ | 32,784 | $ | 36,099 | |||||||||||||||||||||||||
| Operating lease rent | 6,225 | 6,593 | (5.6) | % | 5,340 | 6,232 | |||||||||||||||||||||||||||||
| Real estate taxes | 37,175 | 35,762 | 4.0 | % | 37,325 | 36,915 | |||||||||||||||||||||||||||||
| $ | 76,063 | $ | 81,546 | (6.7) | % | $ | 75,449 | $ | 79,246 | ||||||||||||||||||||||||||
| Operating Income | $ | 85,712 | $ | 92,517 | (7.4) | % | $ | 92,874 | $ | 89,994 | |||||||||||||||||||||||||
| Interest expense & amortization of financing costs | $ | 17,794 | $ | 13,102 | 35.8 | % | $ | 18,151 | $ | 18,241 | |||||||||||||||||||||||||
| Depreciation & amortization | 47,225 | 53,877 | (12.3) | % | 47,313 | 47,923 | |||||||||||||||||||||||||||||
| Income before noncontrolling interest | $ | 20,693 | $ | 25,538 | (19.0) | % | $ | 27,410 | $ | 23,830 | |||||||||||||||||||||||||
| Real estate depreciation & amortization | 47,207 | 53,859 | (12.4) | % | 47,295 | 47,905 | |||||||||||||||||||||||||||||
| FFO Contribution | $ | 67,900 | $ | 79,397 | (14.5) | % | $ | 74,705 | $ | 71,735 | |||||||||||||||||||||||||
| Non–building revenue | (35) | (327) | (89.3) | % | (1,268) | (156) | |||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | 17,794 | 13,102 | 35.8 | % | 18,151 | 18,241 | |||||||||||||||||||||||||||||
| Non-real estate depreciation | 18 | 18 | — | % | 18 | 18 | |||||||||||||||||||||||||||||
| NOI | $ | 85,677 | $ | 92,190 | (7.1) | % | $ | 91,606 | $ | 89,838 | |||||||||||||||||||||||||
| Cash Adjustments | |||||||||||||||||||||||||||||||||||
| Free rent (net of amortization) | $ | (4,695) | $ | (2,564) | 83.1 | % | $ | (4,803) | $ | (5,643) | |||||||||||||||||||||||||
| Straight-line revenue adjustment | 130 | (266) | (148.9) | % | (1,095) | (1,365) | |||||||||||||||||||||||||||||
| Amortization of acquired above and below-market leases, net | (241) | (1,716) | (86.0) | % | (699) | (776) | |||||||||||||||||||||||||||||
| Operating lease straight-line adjustment | 245 | 288 | (14.9) | % | 245 | 245 | |||||||||||||||||||||||||||||
| Straight-line tenant credit loss | 1,363 | 12 | 100.0 | % | (68) | 2,030 | |||||||||||||||||||||||||||||
| Cash NOI | $ | 82,479 | $ | 87,944 | (6.2) | % | $ | 85,186 | $ | 84,329 | |||||||||||||||||||||||||
| Operating Margins | |||||||||||||||||||||||||||||||||||
| NOI to real estate revenue, net | 53.0 | % | 53.1 | % | 54.8 | % | 53.0 | % | |||||||||||||||||||||||||||
| Cash NOI to real estate revenue, net | 51.0 | % | 50.6 | % | 51.0 | % | 49.8 | % | |||||||||||||||||||||||||||
| NOI before operating lease rent/real estate revenue, net | 56.8 | % | 56.9 | % | 58.0 | % | 56.7 | % | |||||||||||||||||||||||||||
| Cash NOI before operating lease rent/real estate revenue, net | 54.7 | % | 54.2 | % | 54.0 | % | 53.3 | % | |||||||||||||||||||||||||||
| Supplemental Information | 19 | First Quarter 2021 | ||||||
SELECTED FINANCIAL DATA 2021 Same Store Net Operating Income - Unconsolidated JVs Unaudited (Dollars in Thousands, SLG Share) | | |||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, | March 31, | December 31 | September 30, | ||||||||||||||||||||||||||||||||
| 2021 | 2020 | % | 2020 | 2020 | |||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 107,777 | $ | 104,472 | 3.2 | % | $ | 103,007 | $ | 101,178 | |||||||||||||||||||||||||
| Escalation & reimbursement revenues | 18,269 | 18,453 | (1.0) | % | 16,473 | 16,920 | |||||||||||||||||||||||||||||
| Other income | 877 | 961 | (8.7) | % | 623 | 2,593 | |||||||||||||||||||||||||||||
| Total Revenues | $ | 126,923 | $ | 123,886 | 2.5 | % | $ | 120,103 | $ | 120,691 | |||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 18,818 | $ | 21,608 | (12.9) | % | $ | 18,521 | $ | 18,035 | |||||||||||||||||||||||||
| Operating lease rent | 2,824 | 2,904 | (2.8) | % | 2,264 | 2,824 | |||||||||||||||||||||||||||||
| Real estate taxes | 24,240 | 23,711 | 2.2 | % | 24,446 | 23,373 | |||||||||||||||||||||||||||||
| $ | 45,882 | $ | 48,223 | (4.9) | % | $ | 45,231 | $ | 44,232 | ||||||||||||||||||||||||||
| Operating Income | $ | 81,041 | $ | 75,663 | 7.1 | % | $ | 74,872 | $ | 76,459 | |||||||||||||||||||||||||
| Interest expense & amortization of financing costs | $ | 33,469 | $ | 38,139 | (12.2) | % | $ | 33,958 | $ | 34,484 | |||||||||||||||||||||||||
| Depreciation & amortization | 50,041 | 43,534 | 14.9 | % | 44,291 | 44,697 | |||||||||||||||||||||||||||||
| Loss before noncontrolling interest | $ | (2,469) | $ | (6,010) | (58.9) | % | $ | (3,377) | $ | (2,722) | |||||||||||||||||||||||||
| Real estate depreciation & amortization | 49,984 | 43,477 | 15.0 | % | 44,234 | 44,640 | |||||||||||||||||||||||||||||
| FFO Contribution | $ | 47,515 | $ | 37,467 | 26.8 | % | $ | 40,857 | $ | 41,918 | |||||||||||||||||||||||||
| Non–building revenue | (839) | (951) | (11.8) | % | (184) | (2,547) | |||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | 33,469 | 38,139 | (12.2) | % | 33,958 | 34,484 | |||||||||||||||||||||||||||||
| Non-real estate depreciation | 57 | 57 | — | % | 57 | 57 | |||||||||||||||||||||||||||||
| NOI | $ | 80,202 | $ | 74,712 | 7.3 | % | $ | 74,688 | $ | 73,912 | |||||||||||||||||||||||||
| Cash Adjustments | |||||||||||||||||||||||||||||||||||
| Free rent (net of amortization) | $ | (2,603) | $ | (1,161) | 124.2 | % | $ | (1,855) | $ | (72) | |||||||||||||||||||||||||
| Straight-line revenue adjustment | (5,591) | (5,091) | 9.8 | % | (3,739) | (4,906) | |||||||||||||||||||||||||||||
| Amortization of acquired above and below-market leases, net | (4,303) | (3,821) | 12.6 | % | (4,063) | (3,804) | |||||||||||||||||||||||||||||
| Operating lease straight-line adjustment | 232 | 342 | (32.2) | % | 232 | 232 | |||||||||||||||||||||||||||||
| Straight-line tenant credit loss | 838 | 471 | 77.9 | % | 98 | 1,432 | |||||||||||||||||||||||||||||
| Cash NOI | $ | 68,775 | $ | 65,452 | 5.1 | % | $ | 65,361 | $ | 66,794 | |||||||||||||||||||||||||
| Operating Margins | |||||||||||||||||||||||||||||||||||
| NOI to real estate revenue, net | 63.6 | % | 60.8 | % | 62.3 | % | 62.6 | % | |||||||||||||||||||||||||||
| Cash NOI to real estate revenue, net | 54.5 | % | 53.2 | % | 54.5 | % | 56.5 | % | |||||||||||||||||||||||||||
| NOI before operating lease rent/real estate revenue, net | 65.8 | % | 63.1 | % | 64.2 | % | 65.0 | % | |||||||||||||||||||||||||||
| Cash NOI before operating lease rent/real estate revenue, net | 56.6 | % | 55.3 | % | 56.2 | % | 58.7 | % | |||||||||||||||||||||||||||
| Supplemental Information | 20 | First Quarter 2021 | ||||||
SELECTED FINANCIAL DATA 2021 Same Store Net Operating Income Unaudited (Dollars in Thousands) | | |||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, | March 31, | December 31 | September 30, | ||||||||||||||||||||||||||||||||
| 2021 | 2020 | % | 2020 | 2020 | |||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 142,831 | $ | 152,208 | (6.2) | % | $ | 146,764 | $ | 150,928 | |||||||||||||||||||||||||
| Escalation & reimbursement revenues | 18,896 | 21,487 | (12.1) | % | 20,285 | 17,956 | |||||||||||||||||||||||||||||
| Other income | 48 | 368 | (87.0) | % | 1,274 | 356 | |||||||||||||||||||||||||||||
| Total Revenues | $ | 161,775 | $ | 174,063 | (7.1) | % | $ | 168,323 | $ | 169,240 | |||||||||||||||||||||||||
Equity in Net Loss from Unconsolidated Joint Ventures (1) | $ | (2,469) | $ | (6,010) | (58.9) | % | $ | (3,377) | $ | (2,722) | |||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 32,663 | $ | 39,191 | (16.7) | % | $ | 32,784 | $ | 36,099 | |||||||||||||||||||||||||
| Operating lease rent | 6,225 | 6,593 | (5.6) | % | 5,340 | 6,232 | |||||||||||||||||||||||||||||
| Real estate taxes | 37,175 | 35,762 | 4.0 | % | 37,325 | 36,915 | |||||||||||||||||||||||||||||
| $ | 76,063 | $ | 81,546 | (6.7) | % | $ | 75,449 | $ | 79,246 | ||||||||||||||||||||||||||
| Operating Income | $ | 83,243 | $ | 86,507 | (3.8) | % | $ | 89,497 | $ | 87,272 | |||||||||||||||||||||||||
| Interest expense & amortization of financing costs | $ | 17,794 | $ | 13,102 | 35.8 | % | $ | 18,151 | $ | 18,241 | |||||||||||||||||||||||||
| Depreciation & amortization | 47,225 | 53,877 | (12.3) | % | 47,313 | 47,923 | |||||||||||||||||||||||||||||
| Income before noncontrolling interest | $ | 18,224 | $ | 19,528 | (6.7) | % | $ | 24,033 | $ | 21,108 | |||||||||||||||||||||||||
| Real estate depreciation & amortization | 47,207 | 53,859 | (12.4) | % | 47,295 | 47,905 | |||||||||||||||||||||||||||||
Joint Ventures Real estate depreciation & amortization (1) | 49,984 | 43,477 | 15.0 | % | 44,234 | 44,640 | |||||||||||||||||||||||||||||
| FFO Contribution | $ | 115,415 | $ | 116,864 | (1.2) | % | $ | 115,562 | $ | 113,653 | |||||||||||||||||||||||||
| Non–building revenue | $ | (35) | $ | (327) | (89.3) | % | $ | (1,268) | $ | (156) | |||||||||||||||||||||||||
Joint Ventures Non–building revenue (1) | (839) | (951) | (11.8) | % | (184) | (2,547) | |||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | 17,794 | 13,102 | 35.8 | % | 18,151 | 18,241 | |||||||||||||||||||||||||||||
Joint Ventures Interest expense & amortization of financing costs (1) | 33,469 | 38,139 | (12.2) | % | 33,958 | 34,484 | |||||||||||||||||||||||||||||
| Non-real estate depreciation | 18 | 18 | — | % | 18 | 18 | |||||||||||||||||||||||||||||
Joint Ventures Non-real estate depreciation (1) | 57 | 57 | — | % | 57 | 57 | |||||||||||||||||||||||||||||
| NOI | $ | 165,879 | $ | 166,902 | (0.6) | % | $ | 166,294 | $ | 163,750 | |||||||||||||||||||||||||
| Cash Adjustments | |||||||||||||||||||||||||||||||||||
| Non-cash adjustments | $ | (3,198) | $ | (4,246) | (24.7) | % | $ | (6,420) | $ | (5,509) | |||||||||||||||||||||||||
Joint Venture non-cash adjustments (1) | (11,427) | (9,260) | 23.4 | % | (9,327) | (7,118) | |||||||||||||||||||||||||||||
| Cash NOI | $ | 151,254 | $ | 153,396 | (1.4) | % | $ | 150,547 | $ | 151,123 | |||||||||||||||||||||||||
| Operating Margins | |||||||||||||||||||||||||||||||||||
| NOI to real estate revenue, net | 57.6 | % | 56.3 | % | 57.9 | % | 57.0 | % | |||||||||||||||||||||||||||
| Cash NOI to real estate revenue, net | 52.6 | % | 51.7 | % | 52.5 | % | 52.6 | % | |||||||||||||||||||||||||||
| NOI before operating lease rent/real estate revenue, net | 60.8 | % | 59.5 | % | 60.6 | % | 60.2 | % | |||||||||||||||||||||||||||
| Cash NOI before operating lease rent/real estate revenue, net | 55.5 | % | 54.7 | % | 54.9 | % | 55.6 | % | |||||||||||||||||||||||||||
(1) The amount represents the Company's share of same-store unconsolidated joint venture activity. The Company does not control investments in unconsolidated joint ventures. | |||||||||||||||||||||||||||||||||||
| Supplemental Information | 21 | First Quarter 2021 | ||||||
DEBT SUMMARY SCHEDULE Consolidated Unaudited (Dollars in Thousands) | | |||||||
| Principal | 2021 | Initial | Principal | As-Of | Final | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Ownership | Outstanding | Principal | Maturity | Due at | Right | Maturity | Earliest | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed rate debt | Interest (%) | 3/31/2021 | Coupon (1) | Amortization | Date | Maturity | Extension | Date (2) | Prepayment (3) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Secured fixed rate debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Church Street | 100.0 | $ | 203,697 | 4.68% | $ | 4,663 | Jul-22 | $ | 197,784 | — | Jul-22 | Apr-22 | |||||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 100.0 | 292,672 | 3.99% | 5,375 | Oct-24 | 272,749 | — | Oct-40 | Jul-24 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Landmark Square | 100.0 | 100,000 | 4.90% | — | Jan-27 | 100,000 | — | Jan-27 | Oct-26 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 100.0 | 450,000 | 4.25% | — | Feb-27 | 450,000 | — | Feb-27 | Oct-26 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 1080 Amsterdam | 92.5 | 34,773 | 3.59% | 662 | Feb-27 | 30,192 | — | Feb-27 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||
| $ | 1,081,142 | 4.30% | $ | 10,700 | $ | 1,050,725 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured fixed rate debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured notes (swapped) | $ | 350,000 | 1.52% | $ | — | Aug-21 | $ | 350,000 | — | Aug-21 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured notes | 499,830 | 3.25% | — | Oct-22 | 500,000 | — | Oct-22 | Open | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured notes | 301,817 | 4.50% | — | Dec-22 | 300,000 | — | Dec-22 | Open | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Term loan A (swapped) | 1,300,000 | 2.47% | (4) | — | Mar-23 | (4) | 1,300,000 | — | Mar-23 | Open | |||||||||||||||||||||||||||||||||||||||||||||||||
| Term loan B (swapped) | 200,000 | 1.14% | — | Nov-24 | 200,000 | — | Nov-24 | Open | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured notes | 100,000 | 4.27% | — | Dec-25 | 100,000 | — | Dec-25 | Open | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Junior subordinated deferrable interest debentures (swapped) | 100,000 | 1.46% | — | Jul-35 | 100,000 | — | Jul-35 | Open | |||||||||||||||||||||||||||||||||||||||||||||||||||
| $ | 2,851,647 | 2.64% | $ | — | $ | 2,850,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Fixed Rate Debt | $ | 3,932,789 | 3.10% | $ | 10,700 | $ | 3,900,725 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Floating rate debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Secured floating rate debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 185 Broadway (LIBOR + 285 bps) | 100.0 | $ | 168,870 | 2.96% | $ | — | Nov-21 | $ | 168,871 | — | Nov-23 | Open | |||||||||||||||||||||||||||||||||||||||||||||||
| 609 Fifth Avenue (LIBOR + 295 bps) | 100.0 | 57,651 | 3.06% | — | Mar-22 | 57,651 | — | Mar-22 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 220 East 42nd (LIBOR + 275 bps) | 100.0 | 510,000 | 2.86% | — | Jun-23 | 510,000 | — | Jun-25 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 719 Seventh Avenue (LIBOR + 120 bps) | 75.0 | 50,000 | 1.31% | — | Sep-23 | 50,000 | — | Sep-23 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||
| $ | 786,521 | 2.80% | $ | — | $ | 786,522 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured floating rate debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revolving credit facility (LIBOR + 100 bps) | $ | 630,000 | 1.11% | $ | — | Mar-22 | $ | 630,000 | Mar-23 | Mar-23 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||
| $ | 630,000 | 1.11% | $ | — | $ | 630,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Floating Rate Debt | $ | 1,416,521 | 1.91% | $ | — | $ | 1,416,522 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt - Consolidated | $ | 5,349,310 | 2.81% | $ | 10,700 | $ | 5,317,247 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred financing costs | (30,558) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt - Consolidated, net | $ | 5,318,752 | 2.81% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt - Joint Venture, net | $ | 4,376,658 | 3.16% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt including SLG share of unconsolidated JV Debt | $ | 9,771,895 | 2.97% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Balance & Interest Rate for the quarter, including SLG share of JV Debt | $ | 9,784,829 | 3.01% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Coupon for floating rate debt determined using the effective 1-month LIBOR rate at the end of the quarter of 0.11% or the effective 3-month LIBOR rate at the end of the quarter of 0.19%, as applicable. Coupon for loans that are subject to LIBOR floors were determined using the LIBOR floors. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Reflects exercise of all available extension options, which may be subject to conditions. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(3) Loans noted as "open" may be subject to certain fees, premiums or penalties on early repayment. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) Represents a blended fixed rate inclusive of the effect of the following swaps: $100 million @ 0.14% maturing February 2022, $400 million @ 0.16% maturing February 2023, $200 million @ 1.13% and $100 million @ 1.16% maturing July 2023, $150 million @ 2.70% maturing January 2024, $200 million @ 2.74% and $150 million @ 2.72% maturing January 2026. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 22 | First Quarter 2021 | ||||||
DEBT SUMMARY SCHEDULE Unconsolidated JVs Unaudited (Dollars in Thousands) | | |||||||
| Principal Outstanding | 2021 | Initial | Principal | As-Of | Final | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Ownership | 3/31/21 | Principal Amortization | Maturity | Due at Maturity | Right | Maturity | Earliest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed rate debt | Interest (%) | Gross Principal | SLG Share | Coupon (1) | (SLG Share) | Date | (SLG Share) | Extension | Date (2) | Prepayment (3) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 717 Fifth Avenue (mortgage) | 10.9 | $ | 300,000 | $ | 32,748 | 4.45% | $ | — | Jul-22 | $ | 32,748 | — | Jul-22 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||
| 717 Fifth Avenue (mezzanine) | 10.9 | 355,328 | 38,788 | 5.50% | — | Jul-22 | 38,788 | — | Jul-22 | Mar-22 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (mortgage) | 50.0 | 210,000 | 105,000 | 4.46% | — | Oct-22 | 105,000 | — | Oct-22 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (mezzanine) | 50.0 | 65,000 | 32,500 | 5.45% | — | Oct-22 | 32,500 | — | Oct-22 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 21 East 66th Street | 32.3 | 12,000 | 3,874 | 3.60% | — | Apr-23 | 3,874 | — | Apr-28 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 919 Third Avenue | 51.0 | 500,000 | 255,000 | 5.12% | — | Jun-23 | 255,000 | — | Jun-23 | Feb-23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1515 Broadway | 56.9 | 815,876 | 463,980 | 3.93% | 10,670 | Mar-25 | 419,372 | — | Mar-25 | Sep-24 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 Madison Avenue | 60.0 | 1,400,000 | 840,000 | 3.84% | — | Sep-25 | 840,000 | — | Sep-25 | Mar-25 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 800 Third Avenue (swapped) | 60.5 | 177,000 | 107,120 | 3.37% | — | Feb-26 | 107,120 | — | Feb-26 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 400 East 57th Street | 41.0 | 97,024 | (4) | 39,780 | (4) | 3.00% | 628 | Nov-26 | 36,723 | — | Nov-26 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Worldwide Plaza | 24.4 | 1,200,000 | 292,200 | 3.98% | — | Nov-27 | 292,200 | — | Nov-27 | Jul-27 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stonehenge Portfolio | Various | 195,899 | (5) | 11,279 | 3.50% | 176 | Various | (5) | 10,325 | — | Various | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Fixed Rate Debt | $ | 5,328,127 | $ | 2,222,269 | 4.08% | (6) | $ | 11,474 | $ | 2,173,650 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Floating rate debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 280 Park Avenue (LIBOR + 173 bps) | 50.0 | $ | 1,200,000 | $ | 600,000 | 1.84% | $ | — | Sep-21 | $ | 600,000 | Sep-24 | Sep-24 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||
| One Vanderbilt (LIBOR + 250 bps) | 71.0 | 1,283,292 | 911,265 | 2.61% | — | Sep-21 | 911,265 | — | Sep-23 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1552 Broadway (LIBOR + 265 bps) | 50.0 | 195,000 | 97,500 | 2.76% | — | Oct-21 | 97,500 | — | Oct-22 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2 Herald Square (LIBOR + 145 bps) | 51.0 | 214,500 | 109,395 | 1.56% | — | Nov-21 | 109,395 | — | Nov-23 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 West 34th Street (LIBOR + 145 bps) | 30.0 | 23,000 | 6,900 | 1.56% | — | Jan-22 | 6,900 | Jan-23 | Jan-23 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 121 Greene Street (LIBOR + 200 bps) | 50.0 | 13,771 | 6,885 | 2.11% | — | Nov-22 | 6,885 | — | Nov-22 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 115 Spring Street (LIBOR + 340 bps) | 51.0 | 65,550 | 33,431 | 3.51% | — | Sep-23 | 33,431 | — | Sep-23 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue (LIBOR + 225 bps) | 49.9 | 360,000 | 179,640 | 2.36% | — | Dec-23 | 179,640 | — | Dec-25 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 15 Beekman (LIBOR + 150 bps) | 20.0 | 19,165 | 3,833 | 1.61% | — | Jan-24 | 3,833 | — | Jul-25 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 10 East 53rd Street (LIBOR + 135 bps) | 55.0 | 220,000 | 121,000 | 1.46% | — | Feb-25 | 121,000 | — | Feb-25 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| One Madison Avenue (LIBOR + 335 bps) | 50.5 | 40,104 | 20,253 | 3.46% | — | Nov-25 | 20,253 | — | Nov-26 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 605 West 42nd Street - Sky (LIBOR + 144 bps) | 20.0 | 550,000 | (4) | 110,000 | (4) | 1.55% | — | Aug-27 | 110,000 | — | Aug-27 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 21 East 66th Street (T 12 mos + 275 bps) | 32.3 | 666 | 214 | 2.82% | 14 | Jun-33 | 2 | — | Jun-33 | Open | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Floating Rate Debt | $ | 4,185,048 | $ | 2,200,316 | 2.23% | (6) | $ | 14 | $ | 2,200,104 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total unconsolidated JV Debt | $ | 9,513,175 | $ | 4,422,585 | 3.16% | (6) | $ | 11,488 | $ | 4,373,754 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred financing costs | (98,252) | (45,927) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total unconsolidated JV Debt, net | $ | 9,414,923 | $ | 4,376,658 | 3.16% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Coupon for floating rate debt determined using the effective 1-month LIBOR rate at the end of the quarter of 0.11%. Coupon for loans that are subject to LIBOR floors were determined using the LIBOR floors. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Reflects exercise of all available extension options, which may be subject to conditions. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(3) Loans noted as "open" may be subject to certain fees, premiums or penalties on early repayment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) In April 2021, the Company entered into contract to sell its interest in the property. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (5) Amount is comprised of three mortgages totaling $132.4 million that mature in April 2028 and two mortgages totaling $63.5 million that mature in July 2029. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (6) The weighted average coupon is calculated based on SL Green's share of the outstanding debt. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| SL GREEN REALTY CORP. | Composition of Debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revolving Credit Facility Covenants | Fixed Rate Debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual | Required | Consolidated | $ | 3,932,789 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt / Total Assets | 42.9% | Less than 60% | SLG Share of JV | 2,222,269 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed Charge Coverage | 2.63x | Greater than 1.4x | Total Fixed Rate Debt | $ | 6,155,058 | 63.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Maximum Secured Indebtedness | 16.3% | Less than 50% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Maximum Unencumbered Leverage Ratio | 54.3% | Less than 60% | Floating Rate Debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured Notes Covenants | Consolidated | $ | 1,416,521 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual | Required | SLG Share of JV | 2,200,316 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt / Total Assets | 41.1% | Less than 60% | 3,616,837 | 37.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Secured Debt / Total Assets | 17.8% | Less than 40% | Floating Rate DPE and Other Investments | (352,650) | (3.6)% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Service Coverage | 3.13x | Greater than 1.5x | Total Floating Rate Debt | $ | 3,264,187 | 33.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unencumbered Assets / Unsecured Debt | 232.4% | Greater than 150% | Total Debt | $ | 9,771,895 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 23 | First Quarter 2021 | ||||||
SUMMARY OF LEASE LIABILITIES Unaudited (Dollars in Thousands) | | |||||||
| Ownership | 2021 Scheduled | 2022 Scheduled | 2023 Scheduled | 2024 Scheduled | Lease | Year of Final | |||||||||||||||||||||||||||||||||||||||||
| Property | Interest (%) | Cash Payment | Cash Payment | Cash Payment | Cash Payment | Liabilities (1) | Expiration (2) | ||||||||||||||||||||||||||||||||||||||||
| Consolidated Lease Liabilities (SLG Share) | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| 1185 Avenue of the Americas | 100.0 | $ | 6,909 | $ | 6,909 | $ | 6,909 | $ | 6,909 | $ | 92,921 | 2043 | |||||||||||||||||||||||||||||||||||
| SL Green Headquarters at One Vanderbilt | 71.0 | — | (3)(4) | 695 | (3)(4) | 1,398 | (3)(4) | 1,695 | (3) | 103,447 | 2048 | ||||||||||||||||||||||||||||||||||||
| 625 Madison Avenue | 100.0 | 4,613 | 2,306 | (5) | — | (5) | — | (5) | 5,622 | 2054 | |||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 100.0 | 11,199 | 11,199 | 11,199 | 11,199 | 178,819 | 2080 | ||||||||||||||||||||||||||||||||||||||||
| 711 Third Avenue | 100.0 | 5,500 | (5) | 5,500 | (5) | 5,500 | (5) | 5,500 | (5) | 51,761 | 2083 | (6) | |||||||||||||||||||||||||||||||||||
| 885 Third Avenue | 100.0 | 759 | 759 | 759 | 759 | 15,363 | 2080 | ||||||||||||||||||||||||||||||||||||||||
| 1080 Amsterdam Avenue | 92.5 | 290 | 290 | 290 | 306 | 7,452 | 2111 | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 29,270 | $ | 27,658 | $ | 26,055 | $ | 26,368 | $ | 455,385 | |||||||||||||||||||||||||||||||||||||
| Financing Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| 461 Fifth Avenue | 100.0 | $ | 1,050 | $ | — | $ | — | $ | — | $ | 28,169 | 2084 | (7) | ||||||||||||||||||||||||||||||||||
| 1080 Amsterdam Avenue | 92.5 | 404 | 404 | 404 | 426 | 22,512 | 2111 | ||||||||||||||||||||||||||||||||||||||||
| 15 Beekman | 100.0 | 3,041 | 3,087 | 3,133 | 3,180 | 101,941 | 2119 | (8) | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 4,495 | $ | 3,491 | $ | 3,537 | $ | 3,606 | $ | 152,622 | |||||||||||||||||||||||||||||||||||||
| Unconsolidated Joint Venture Lease Liabilities (SLG Share) | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (Floors 4-6) | 50.0 | $ | 1,659 | $ | 1,790 | $ | 1,790 | $ | 1,790 | $ | 17,569 | 2053 | |||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (Floors b-3) | 50.0 | 1,428 | 1,441 | 1,458 | 1,569 | 30,982 | 2062 | ||||||||||||||||||||||||||||||||||||||||
| 1560 Broadway | 50.0 | 6,861 | 6,861 | 6,935 | 7,272 | 72,358 | 2114 | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 9,948 | $ | 10,092 | $ | 10,183 | $ | 10,631 | $ | 120,909 | |||||||||||||||||||||||||||||||||||||
| Financing Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (Floors b-3) | 50.0 | $ | 6,695 | $ | 6,695 | $ | 6,786 | $ | 7,364 | $ | 98,987 | 2062 | |||||||||||||||||||||||||||||||||||
| One Vanderbilt Avenue Garage | 71.0 | 203 | 205 | 207 | 209 | 3,380 | 2069 | ||||||||||||||||||||||||||||||||||||||||
| 2 Herald Square | 51.0 | 7,107 | 7,285 | 7,467 | 7,654 | 223,900 | 2077 | (8) | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 14,005 | $ | 14,185 | $ | 14,460 | $ | 15,227 | $ | 326,267 | |||||||||||||||||||||||||||||||||||||
| (1) Per the balance sheet as of March 31, 2021. | |||||||||||||||||||||||||||||||||||||||||||||||
| (2) Reflects exercise of all available extension options. | |||||||||||||||||||||||||||||||||||||||||||||||
| (3) Reflects scheduled cash payments net of our ownership interest. | |||||||||||||||||||||||||||||||||||||||||||||||
| (4) The 2021, 2022, and 2023 scheduled cash payments reflect free rent. | |||||||||||||||||||||||||||||||||||||||||||||||
| (5) Reflects known cash payments through ground rent reset date. | |||||||||||||||||||||||||||||||||||||||||||||||
| (6) Reflects 50% of the annual ground rent payment as the Company owns 50% of the fee interest. | |||||||||||||||||||||||||||||||||||||||||||||||
| (7) In April 2021, the Company exercised its option to acquire the fee interest in the property. The transaction is expected to close in the second quarter of 2021. Scheduled cash payments do not reflect the purchase price. | |||||||||||||||||||||||||||||||||||||||||||||||
| (8) The Company has an option to purchase the ground lease for a fixed price on a specific date. Scheduled cash payments do not reflect the exercise of the purchase option. | |||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 24 | First Quarter 2021 | ||||||
DEBT AND PREFERRED EQUITY INVESTMENTS Unaudited (Dollars in Thousands) | | |||||||
| Weighted Average Book | Weighted Average | Weighted Average Yield | ||||||||||||||||||||||||||||||||||||||||||||||||
Book Value (1) | Value During Quarter | Yield During Quarter (2) | At End Of Quarter (3) | |||||||||||||||||||||||||||||||||||||||||||||||
| 3/31/2020 | $ | 1,783,336 | $ | 1,771,416 | 8.29% | 8.20% | ||||||||||||||||||||||||||||||||||||||||||||
Debt investment originations/fundings/accretion(4) | 43,228 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Equity investment originations/accretion(4) | 5,935 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Redemptions/Sales/Syndications/Equity Ownership/Amortization | (607,182) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Reserves/Realized Losses | (3,381) | |||||||||||||||||||||||||||||||||||||||||||||||||
| 6/30/2020 | $ | 1,221,936 | $ | 1,571,381 | 8.35% | 8.63% | ||||||||||||||||||||||||||||||||||||||||||||
Debt investment originations/fundings/accretion(4) | 94,062 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Equity investment originations/accretion(4) | 3,176 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Redemptions/Sales/Syndications/Equity Ownership/Amortization | (156,854) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Reserves/Realized Losses | (8,957) | |||||||||||||||||||||||||||||||||||||||||||||||||
| 9/30/2020 | $ | 1,153,363 | $ | 1,220,310 | 7.04% | 7.07% | ||||||||||||||||||||||||||||||||||||||||||||
Debt investment originations/fundings/accretion(4) | 5,935 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Equity investment originations/accretion(4) | 3,221 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Redemptions/Sales/Syndications/Equity Ownership/Amortization | (77,697) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Reserves/Realized Losses | (8,280) | |||||||||||||||||||||||||||||||||||||||||||||||||
| 12/31/2020 | $ | 1,076,542 | $ | 1,090,681 | 6.49% | 6.80% | ||||||||||||||||||||||||||||||||||||||||||||
Debt investment originations/fundings/accretion(4) | 17,465 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Equity investment originations/accretion(4) | 3,195 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Redemptions/Sales/Syndications/Equity Ownership/Amortization | — | |||||||||||||||||||||||||||||||||||||||||||||||||
| Reserves/Realized Losses | — | |||||||||||||||||||||||||||||||||||||||||||||||||
| 3/31/2021 | $ | 1,097,202 | (5) | $ | 1,102,569 | 6.77% | 6.86% | |||||||||||||||||||||||||||||||||||||||||||
| (1) Net of unamortized fees, discounts, and premiums. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Excludes loan loss reserves and accelerated fee income resulting from early repayment. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter. Excludes accelerated fee income resulting from early repayment and loan loss reserves. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) Includes funded future funding obligations, amortization of fees and discounts and paid-in-kind investment income. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (5) Excludes debt and preferred equity investments totaling $35.0 million with a weighted average current yield of 3.59% that are included in other balance sheet line items. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 25 | First Quarter 2021 | ||||||
DEBT AND PREFERRED EQUITY INVESTMENTS Unaudited (Dollars in Thousands, Except Per Square Foot Amounts) | | |||||||
| Book Value | Senior | Weighted Average | Weighted Average | Weighted Average Yield | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Type of Investment | Floating rate | Fixed rate | Total | Financing | Exposure PSF (1) | Yield During Quarter (2) | At End Of Quarter (2)(3) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Senior Mortgage Debt | $ | 64,042 | $ | 1,249 | $ | 65,291 | $ | — | $ | 340 | 4.32% | 4.74% | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Junior Mortgage Participation | 7,207 | 42,819 | 50,026 | 127,000 | $ | 1,466 | 7.68% | 7.82% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Mezzanine Debt | 281,401 | 437,503 | 718,904 | 4,476,210 | $ | 868 | 5.81% | 5.86% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Equity | — | 262,981 | 262,981 | 1,962,750 | $ | 936 | 9.85% | 9.94% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of 3/31/21 | $ | 352,650 | $ | 744,552 | $ | 1,097,202 | (4) | $ | 880 | 6.77% | 6.86% | |||||||||||||||||||||||||||||||||||||||||||||||||||
Debt and Preferred Equity Maturity Profile (5) | ||||||||||||||||||||
| 2021 | 2022 | 2023 | 2024 | 2025 & Thereafter | ||||||||||||||||
| Floating Rate | 124,920 | 206,170 | 21,560 | — | — | |||||||||||||||
| Fixed Rate | 102,566 | 197,667 | 225,367 | 6,890 | 212,062 | |||||||||||||||
| Sub-total | 227,486 | 403,837 | 246,927 | 6,890 | 212,062 | |||||||||||||||
| (1) Net of loan loss reserves. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Excludes accelerated fee income resulting from early repayment and loan loss reserves. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter, excluding accelerated fee income resulting from early repayment and loan loss reserves. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) Net of unamortized fees, discounts, and premiums. Excludes debt and preferred equity investments totaling $35.0 million with a weighted average current yield of 3.59% that are included in other balance sheet line items. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (5) The weighted average maturity of the outstanding balance is 2.14 years. Approximately 34.8% of our portfolio of investments have extension options, some of which may be subject to certain conditions for extension. The weighted average fully extended maturity of the outstanding balance is 2.89 years. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 26 | First Quarter 2021 | ||||||
10 LARGEST DEBT AND PREFERRED EQUITY INVESTMENTS Unaudited (Dollars in Thousands, Except Per Square Foot Amounts) | | |||||||
Book Value (1) | Property | Senior | Yield At End | ||||||||||||||||||||||||||||||||||||||||||||
| Investment Type | 3/31/2021 | Type | Location | Financing | Last $ PSF (2) | Of Quarter (3) | |||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | $ | 225,367 | Fee | Manhattan | $ | 359,237 | $ | 1,002 | (4) | ||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan and Preferred Equity | 211,419 | Office | Manhattan | 1,712,750 | $ | 1,080 | 10.96% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 129,330 | Office | Manhattan | 1,115,000 | $ | 1,071 | 10.54% | ||||||||||||||||||||||||||||||||||||||||
| Preferred Equity | 106,812 | Multi-Family Rental | Manhattan | 250,000 | $ | 724 | 6.55% | ||||||||||||||||||||||||||||||||||||||||
| Mortgage and Mezzanine Loans | 60,922 | Office | Manhattan | — | $ | 442 | 5.57% | ||||||||||||||||||||||||||||||||||||||||
| Mortgage and Mezzanine Loans | 56,246 | Residential/Retail | Manhattan | — | $ | 720 | 3.61% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 49,992 | Office | Manhattan | 275,000 | $ | 414 | 7.13% | ||||||||||||||||||||||||||||||||||||||||
| Junior Mortgage Loan | 42,820 | Office Leasehold | Manhattan | 67,000 | $ | 97 | 7.89% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 41,652 | Multi-Family Rental | Manhattan | 280,000 | $ | 498 | 8.88% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 36,639 | Office | Manhattan | 177,415 | $ | 658 | 6.60% | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 961,199 | |||||||||||||||||||||||||||||||||||||||||||||
| (1) Net of unamortized fees, discounts, and premiums excluding loan loss reserves. | |||||||||||||||||||||||||||||||||||||||||||||||
| (2) Reflects the last dollar of exposure to the Company's most junior position. | |||||||||||||||||||||||||||||||||||||||||||||||
| (3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter excluding loan loss reserves. | |||||||||||||||||||||||||||||||||||||||||||||||
| (4) Loan is on non-accrual at March 31, 2021. | |||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 27 | First Quarter 2021 | ||||||
SELECTED PROPERTY DATA Manhattan Operating Properties Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | Usable | % of Total | Occupancy (%) | Annualized Contractual Cash Rent ($'s) | Annualized Contractual Cash Rent | Total Tenants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Sq. Feet | Sq. Feet | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | 100% | SLG% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CONSOLIDATED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Church Street | 100.0 | Downtown | Fee Interest | 1 | 1,047,500 | 4.9 | 99.3 | 99.3 | 99.3 | 99.3 | 99.3 | $50,422 | 7.3 | 4.5 | 19 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 110 East 42nd Street | 100.0 | Grand Central | Fee Interest | 1 | 215,400 | 1.0 | 88.9 | 88.9 | 82.6 | 82.6 | 82.6 | 11,998 | 1.7 | 1.1 | 25 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 100.0 | Soho | Fee Interest | 1 | 223,600 | 1.0 | 76.7 | 89.3 | 89.3 | 89.9 | 91.3 | 13,339 | 1.9 | 1.2 | 53 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Grand Central | Fee Interest | 1 | 604,245 | 2.8 | 99.6 | 99.6 | 99.4 | 99.5 | 99.5 | 47,852 | 6.9 | 4.3 | 26 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 220 East 42nd Street | 100.0 | Grand Central | Fee Interest | 1 | 1,135,000 | 5.3 | 94.1 | 94.1 | 96.5 | 97.0 | 97.0 | 69,219 | 10.0 | 6.2 | 33 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 304 Park Avenue South | 100.0 | Midtown South | Fee Interest | 1 | 215,000 | 1.0 | 91.2 | 91.2 | 91.2 | 74.9 | 74.9 | 16,389 | 2.4 | 1.5 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Ave (Graybar) | 100.0 | Grand Central North | Leasehold Interest | 1 | 1,188,000 | 5.7 | 85.7 | 90.5 | 91.7 | 91.7 | 90.4 | 81,278 | 11.9 | 7.2 | 180 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 461 Fifth Avenue | 100.0 | Midtown | Leasehold Interest (1) | 1 | 200,000 | 0.9 | 86.2 | 86.2 | 86.2 | 87.3 | 87.3 | 16,653 | 2.4 | 1.5 | 13 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 100.0 | Grand Central North | Fee Interest | 1 | 921,000 | 4.3 | 85.9 | 89.5 | 89.5 | 89.5 | 90.4 | 56,527 | 8.2 | 5.1 | 29 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 555 West 57th Street | 100.0 | Midtown West | Fee Interest | 1 | 941,000 | 4.4 | 99.9 | 99.9 | 99.9 | 99.9 | 99.9 | 49,283 | 7.1 | 4.4 | 8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 635 Sixth Avenue | 100.0 | Midtown South | Fee Interest | 1 | 104,000 | 0.5 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 10,645 | 1.5 | 1.0 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 641 Sixth Avenue | 100.0 | Midtown South | Fee Interest | 1 | 163,000 | 0.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 16,110 | 2.3 | 1.4 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 711 Third Avenue | 100.0 (2) | Grand Central North | Leasehold Interest (2) | 1 | 524,000 | 2.4 | 96.4 | 89.1 | 89.1 | 91.3 | 91.3 | 36,045 | 5.2 | 3.2 | 21 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 810 Seventh Avenue | 100.0 | Times Square | Fee Interest | 1 | 692,000 | 3.2 | 85.8 | 89.3 | 89.3 | 90.2 | 94.1 | 44,185 | 6.4 | 4.0 | 42 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1185 Avenue of the Americas | 100.0 | Rockefeller Center | Leasehold Interest | 1 | 1,062,000 | 5.0 | 79.8 | 79.8 | 94.1 | 93.3 | 92.7 | 79,117 | 11.5 | 7.1 | 12 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1350 Avenue of the Americas | 100.0 | Rockefeller Center | Fee Interest | 1 | 562,000 | 2.6 | 80.7 | 81.2 | 87.9 | 87.3 | 87.6 | 38,871 | 5.6 | 3.5 | 41 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 16 | 9,797,745 | 45.8 | % | 90.4 | % | 91.5 | % | 93.7 | % | 93.5 | % | 93.7 | % | $637,933 | 92.3% | 57.2% | 516 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| "Non Same Store" | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 590 Fifth Avenue | 100.0 | Midtown | Fee Interest | 1 | 103,300 | 0.5 | 66.3 | 68.5 | N/A | N/A | N/A | $6,082 | 0.9 | 0.5 | 9.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 885 Third Avenue | 100.0 | Midtown / Plaza District | Fee / Leasehold Interest | 1 | 625,300 | 2.9 | 86.8 | 88.5 | 92.7 | N/A | N/A | 47,477 | 6.8 | 4.3 | 16.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 2 | 728,600 | 3.4 | % | 83.9 | % | 85.7 | % | 92.7 | % | — | — | 53,559 | 7.7% | 4.8% | 25 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Consolidated Properties | 18 | 10,526,345 | 49.2 | % | 90.0 | % | 91.1 | % | 93.6 | % | 93.5 | % | 93.7 | % | $691,492 | 100.0% | 62.0% | 541 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| UNCONSOLIDATED PROPERTIES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2 Herald Square | 51.0 | Herald Square | Leasehold Interest | 1 | 369,000 | 1.7 | 95.8 | 95.8 | 95.8 | 95.8 | 88.2 | $41,727 | 1.9 | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 10 East 53rd Street | 55.0 | Plaza District | Fee Interest | 1 | 354,300 | 1.7 | 91.0 | 93.5 | 95.8 | 95.1 | 95.1 | 30,974 | 1.5 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 Madison Avenue | 60.0 | Park Avenue South | Fee Interest | 1 | 2,314,000 | 10.7 | 100.0 | 95.7 | 95.7 | 95.7 | 95.8 | 169,504 | 9.2 | 11 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue | 50.0 | Grand Central South | Fee Interest | 1 | 834,000 | 3.9 | 83.0 | 82.5 | 81.8 | 80.7 | 84.8 | 60,938 | 2.7 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 280 Park Avenue | 50.0 | Park Avenue | Fee Interest | 1 | 1,219,158 | 5.7 | 94.3 | 92.0 | 92.7 | 91.3 | 89.5 | 128,804 | 5.8 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 800 Third Avenue | 60.5 | Grand Central North | Fee Interest | 1 | 526,000 | 2.5 | 92.9 | 94.7 | 91.2 | 94.1 | 92.4 | 38,887 | 2.1 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 919 Third Avenue | 51.0 | Grand Central North | Fee Interest | 1 | 1,454,000 | 6.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 102,167 | 4.7 | 7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1515 Broadway | 57.0 | Times Square | Fee Interest | 1 | 1,750,000 | 8.2 | 99.9 | 99.9 | 94.9 | 94.9 | 94.9 | 135,416 | 6.9 | 10 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Worldwide Plaza | 24.4 | Westside | Fee Interest | 1 | 2,048,725 | 9.6 | 97.7 | 96.6 | 94.6 | 94.6 | 94.7 | 147,598 | 3.2 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 9 | 10,869,183 | 50.8 | % | 96.8 | % | 95.6 | % | 94.3 | % | 94.2 | % | 94.0 | % | $856,015 | 38.0% | 207 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Unconsolidated Properties | 9 | 10,869,183 | 50.8 | % | 96.8 | % | 95.6 | % | 94.3 | % | 94.2 | % | 94.0 | % | $856,015 | 38.0% | 207 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Manhattan Operating Properties Grand Total / Weighted Average | 27 | 21,395,528 | 100.0 | % | 93.4 | % | 93.4 | % | 94.0 | % | 93.9 | % | 93.9 | % | $1,547,507 | 748 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Manhattan Operating Properties Grand Total - SLG share of Annualized Rent | $1,115,142 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Manhattan Operating Properties Same Store Occupancy % | 20,666,928 | 96.6 | % | 93.8 | % | 93.6 | % | 94.0 | % | 93.9 | % | 93.9 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Manhattan Operating Properties Same Store Leased Occupancy % | 94.2 | % | 94.4 | % | 95.2 | % | 95.5 | % | 95.7 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) In April 2021, the Company exercised its option to purchase the ground lease. The transaction is expected to close in the second quarter of 2021. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) The Company owns 50% of the fee interest. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 28 | First Quarter 2021 | ||||||
SELECTED PROPERTY DATA Retail, Residential and Suburban Operating Properties Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | Usable | % of Total | Occupancy (%) | Annualized Contractual Cash Rent ($'s) | Annualized Contractual Cash Rent (SLG%) | Total Tenants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Sq. Feet | Sq. Feet | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" Retail | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 West 34th Street | 30.0 | Herald Square/Penn Station | Fee Interest | 1 | 17,150 | 5.5 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | $3,199 | 2.1 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 21 East 66th Street | 32.3 | Plaza District | Fee Interest | 1 | 13,069 | 4.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 2,073 | 1.5 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 121 Greene Street | 50.0 | Soho | Fee Interest | 1 | 7,131 | 2.3 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 1,814 | 2.0 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue | 50.0 | Plaza District | Leasehold Interest | 1 | 69,214 | 22.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 36,868 | 40.5 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 717 Fifth Avenue | 10.9 | Midtown/Plaza District | Fee Interest | 1 | 119,550 | 38.3 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 56,089 | 13.5 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 719 Seventh Avenue | 75.0 | Times Square | Fee Interest | 1 | 10,040 | 3.2 | — | — | — | — | 100.0 | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 1552-1560 Broadway | 50.0 | Times Square | Fee Interest | 2 | 57,718 | 18.5 | 88.3 | 88.3 | 88.3 | 88.3 | 88.3 | 30,172 | 33.2 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Added to Same Store in 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 115 Spring Street | 51.0 | Soho | Fee Interest | 1 | 5,218 | 1.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,700 | 4.1 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal/Weighted Average | 9 | 299,090 | 95.9 | % | 94.4 | % | 94.4 | % | 94.4 | % | 94.4 | % | 97.7 | % | $133,915 | 96.9 | % | 15 | |||||||||||||||||||||||||||||||||||||||||||||||
| "Non Same Store" Retail | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 85 Fifth Avenue | 36.3 | Midtown South | Fee Interest | 1 | 12,946 | 4.1 | 100.0 | 100.0 | N/A | N/A | N/A | $3,885 | 3.1 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal/Weighted Average | 1 | 12,946 | 4.1 | % | 100.0 | % | 100.0 | % | — | % | — | % | — | % | $3,885 | 3.1 | % | 1 | |||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Retail Properties | 10 | 312,036 | 100.0 | % | 94.6 | % | 94.6 | % | 94.4 | % | 94.4 | % | 97.7 | % | $137,800 | 100.0 | % | 16 | |||||||||||||||||||||||||||||||||||||||||||||||
| Residential Properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Ownership | # of | Usable | Total | Occupancy (%) | Average Monthly Rent Per Unit ($'s) (1) | Annualized Contractual Cash Rent ($'s) | Annualized Contractual Cash Rent (SLG%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Sq. Feet | Units | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" Residential | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 400 East 57th Street (2) | 41.0 | Upper East Side | Fee Interest | 1 | 290,482 | 263 | 65.4 | 66.2 | 72.6 | 89.0 | 97.3 | $3,763 | $9,087 | 24.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 1080 Amsterdam | 92.5 | Upper West Side | Leasehold Interest | 1 | 82,250 | 97 | 38.5 | 35.4 | 33.3 | 83.3 | 97.9 | 4,198 | 2,209 | 13.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Stonehenge Portfolio | Various | Various | Fee Interest | 6 | 445,934 | 538 | 70.7 | 65.7 | 72.0 | 90.0 | 97.0 | 3,697 | 19,014 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| 605 West 42nd Street - Sky (2) | 20.0 | Westside | Fee Interest | 1 | 927,358 | 1,175 | 89.3 | 85.8 | 87.1 | 90.6 | 96.4 | 3,161 | 45,148 | 59.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal/Weighted Average | 9 | 1,746,024 | 2,073 | 79.1 | % | 75.7 | % | 78.8 | % | 89.9 | % | 96.8 | % | $3,372 | $75,458 | 100.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Residential Properties | 9 | 1,746,024 | 2,073 | 79.1 | % | 75.7 | % | 78.8 | % | 89.9 | % | 96.8 | % | $3,372 | $75,458 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Suburban Properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Ownership | # of | Usable | % of Total | Occupancy (%) | Annualized Contractual Cash Rent ($'s) | Annualized Contractual Cash Rent (SLG%) | Total Tenants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Sq. Feet | Sq. Feet | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Landmark Square | 100.0 | Stamford, Connecticut | Fee Interest | 7 | 862,800 | 100.0 | 81.6 | 83.3 | 85.4 | 85.8 | 84.9 | $20,703 | 100.0 | 111 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal/Weighted Average | 7 | 862,800 | 100.0 | % | 81.6 | % | 83.3 | % | 85.4 | % | 85.8 | % | 84.9 | % | $20,703 | 100.0 | % | 111 | |||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Suburban Properties | 7 | 862,800 | 100.0 | % | 81.6 | % | 83.3 | % | 85.4 | % | 85.8 | % | 84.9 | % | $20,703 | 100.0 | % | 111 | |||||||||||||||||||||||||||||||||||||||||||||||
| (1) Calculated based on occupied units. Amounts in dollars. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) In April 2021, the Company entered into contract to sell its interest in the property. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 29 | First Quarter 2021 | ||||||
SELECTED PROPERTY DATA Development / Redevelopment and Construction in Progress Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | Usable | % of Total | Occupancy (%) | Annualized Contractual Cash Rent ($'s) | Annualized Contractual Cash Rent (SLG%) | Gross R/E Book Value | Total Tenants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Sq. Feet | Sq. Feet | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Development / Redevelopment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 19-21 East 65th Street | 100.0 | Plaza District | Fee Interest | 2 | 23,610 | 1.4 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | $32 | 0.1 | $14,661 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 609 Fifth Avenue | 100.0 | Rockefeller Center | Fee Interest | 1 | 138,563 | 8.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 11,224 | 20.4 | 175,729 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 625 Madison Avenue | 100.0 | Plaza District | Leasehold Interest | 1 | 563,000 | 33.3 | 26.1 | 26.7 | 32.0 | 32.7 | 33.5 | 20,463 | 37.1 | 286,995 | 20 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 707 Eleventh Avenue | 100.0 | Midtown West | Fee Interest | 1 | 159,720 | 9.4 | 23.3 | 23.3 | 23.3 | 54.3 | 54.3 | 1,977 | 3.6 | 100,215 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 750 Third Avenue | 100.0 | Grand Central North | Fee Interest | 1 | 780,000 | 46.1 | 39.1 | 66.9 | 68.4 | 89.4 | 91.2 | 21,406 | 38.8 | 303,513 | 23 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 760 Madison Avenue | 100.0 | Plaza District | Fee Interest | 1 | 21,124 | 1.2 | — | 100.0 | 100.0 | 100.0 | 100.0 | — | — | 299,005 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 762 Madison Avenue | 100.0 | Plaza District | Fee Interest | 1 | 6,109 | 0.4 | — | 32.8 | 32.8 | 32.8 | 55.1 | — | — | 16,689 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Development / Redevelopment Properties | 8 | 1,692,126 | 100.0 | % | 37.1 | % | 51.5 | % | 54.0 | % | 66.8 | % | 68.0 | % | $55,102 | 100.0 | % | $1,196,807 | 46 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Construction in Progress | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Future Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity Contributed | Contributions | Financing | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Building Address | Usable | Ownership | Estimated | Percentage | Development | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sq. Feet | Interest (%) | TCO (1) | Leased | Company | Partners | Company | Partners | Drawn | Available | Budget (2) | |||||||||||||||||||||||||||||||||||||||||||||||||
| One Vanderbilt | 1,657,198 | 71.0 | Q3 2020 (3) | 73.8 | $1,108,153 | (4) | $452,513 | $— | $— | $1,283,292 | $466,708 | $3,310,666 | |||||||||||||||||||||||||||||||||||||||||||||||
| 185 Broadway | 198,488 | 100.0 | Q3 2021 | — | 77,645 | — | 3,683 | — | 168,870 | 56,130 | 306,328 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 15 Beekman (5) | 221,884 | 20.0 | (5) | 100.0 | 7,650 | 30,600 | 11,252 | 45,008 | 19,165 | 105,835 | 219,510 | ||||||||||||||||||||||||||||||||||||||||||||||||
| One Madison | 1,048,700 | 50.5 | Q4 2023 | — | 545,004 | 54,138 | — | 438,107 | 40,104 | 1,209,896 | 2,287,249 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total Construction In Progress | $1,738,452 | $537,251 | $14,935 | $483,115 | $1,511,431 | $1,838,569 | $6,123,753 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Temporary Certificate of Occupancy. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Includes fees payable to SL Green, as applicable. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (3) Issued September 11, 2020. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) Reflects land contributed to the project at a value of $567.4 million, inclusive of a market value adjustment of $235.9 million. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (5) The space is 100% leased to Pace University for 30 years. Delivery of the academic space and dormitory space is estimated for Q4 2022 and Q3 2023, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 30 | First Quarter 2021 | ||||||
SELECTED PROPERTY DATA Retail Within Operating and Development / Redevelopment Properties Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | Usable | % of Total | Occupancy (%) | Annualized Contractual Retail Cash Rent ($'s) | Annualized Contractual Retail Cash Rent | Total Tenants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Sq. Feet | Sq. Feet | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | 100% | SLG | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| HIGH STREET RETAIL - Consolidated Properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 719 Seventh Avenue | 75.0 | Times Square | Fee Interest | 1 | 10,040 | 0.7 | — | — | — | — | 100.0 | $— | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||
760 Madison Avenue(1) | 100.0 | Plaza District | Fee Interest | 1 | 21,124 | 1.5 | — | 100.0 | 100.0 | 100.0 | 100.0 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||
762 Madison Avenue(1) | 100.0 | Plaza District | Fee Interest | 1 | 6,109 | 0.4 | — | 32.8 | 32.8 | 32.8 | 55.1 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 3 | 37,273 | 2.6 | % | — | % | 62.0 | % | 62.0 | % | 62.0 | % | 92.6 | % | $— | — | % | — | % | — | ||||||||||||||||||||||||||||||||||||||||||||||||
| HIGH STREET RETAIL - Unconsolidated Properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 West 34th Street | 30.0 | Herald Square/Penn Station | Fee Interest | 1 | 17,150 | 1.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | $3,199 | 1.1 | 0.6 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 21 East 66th Street | 32.3 | Plaza District | Fee Interest | 1 | 13,069 | 0.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 2,073 | 0.7 | 0.4 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 85 Fifth Avenue | 36.3 | Midtown South | Fee Interest | 1 | 12,946 | 0.9 | 100.0 | 100.0 | N/A | N/A | N/A | 3,885 | 1.3 | 0.9 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 115 Spring Street | 51.0 | Soho | Fee Interest | 1 | 5,218 | 0.4 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,700 | 1.3 | 1.2 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 121 Greene Street | 50.0 | Soho | Fee Interest | 1 | 7,131 | 0.5 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 1,814 | 0.6 | 0.6 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue | 50.0 | Plaza District | Leasehold Interest | 1 | 69,214 | 4.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 36,868 | 12.8 | 11.5 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 717 Fifth Avenue | 10.9 | Midtown/Plaza District | Fee Interest | 1 | 119,550 | 8.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 56,089 | 19.5 | 3.8 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1552-1560 Broadway | 50.0 | Times Square | Fee Interest | 2 | 57,718 | 3.9 | 88.3 | 88.3 | 88.3 | 88.3 | 88.3 | 30,172 | 10.4 | 9.4 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 9 | 301,996 | 20.7 | % | 97.8 | % | 97.8 | % | 97.7 | % | 97.7 | % | 97.7 | % | $137,800 | 47.7 | % | 28.4 | % | 16 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Prime Retail | 12 | 339,269 | 23.3 | % | 87.0 | % | 93.8 | % | 93.6 | % | 93.6 | % | 97.1 | % | $137,800 | 47.7 | % | 28.4 | % | 16 | ||||||||||||||||||||||||||||||||||||||||||||||||
| OTHER RETAIL - Consolidated Properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Church Street | 100.0 | Downtown | Fee Interest | 1 | 61,708 | 4.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | $3,610 | 1.2 | 2.3 | 9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 100.0 | Soho | Fee Interest | 1 | 16,121 | 1.1 | 77.6 | 94.8 | 81.6 | 86.8 | 86.8 | 2,290 | 0.8 | 1.4 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Grand Central | Fee Interest | 1 | 32,124 | 2.2 | 97.3 | 97.3 | 97.3 | 100.0 | 100.0 | 5,107 | 1.8 | 3.2 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 220 East 42nd Street | 100.0 | Grand Central | Fee Interest | 1 | 35,332 | 2.4 | 82.2 | 82.2 | 82.2 | 85.6 | 85.6 | 2,258 | 0.8 | 1.4 | 4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 304 Park Avenue South | 100.0 | Midtown South | Fee Interest | 1 | 25,330 | 1.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,604 | 1.2 | 2.2 | 5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Ave (Graybar) | 100.0 | Grand Central North | Leasehold Interest | 1 | 45,263 | 3.1 | 90.3 | 90.3 | 90.3 | 90.3 | 90.3 | 5,033 | 1.7 | 3.1 | 5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 461 Fifth Avenue | 100.0 | Midtown | Leasehold Interest | 1 | 17,114 | 1.2 | 15.9 | 15.9 | 15.9 | 100.0 | 100.0 | 865 | 0.3 | 0.5 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 100.0 | Grand Central North | Fee Interest | 1 | 41,701 | 2.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 6,051 | 2.1 | 3.8 | 8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 555 West 57th Street | 100.0 | Midtown West | Fee Interest | 1 | 60,389 | 4.1 | 99.7 | 100.0 | 100.0 | 100.0 | 100.0 | 2,279 | 0.8 | 1.4 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 590 Fifth Avenue | 100.0 | Midtown | Fee Interest | 1 | 7,263 | 0.5 | 70.0 | 100.0 | N/A | N/A | N/A | 1,870 | 0.6 | 1.2 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
625 Madison Avenue(1) | 100.0 | Plaza District | Leasehold Interest | 1 | 78,489 | 5.4 | 87.7 | 93.5 | 93.5 | 94.8 | 100.0 | 13,837 | 4.9 | 8.7 | 16 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 635 Sixth Avenue | 100.0 | Midtown South | Fee Interest | 1 | 23,250 | 1.6 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,544 | 1.2 | 2.2 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 641 Sixth Avenue | 100.0 | Midtown South | Fee Interest | 1 | 28,500 | 2.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,908 | 1.4 | 2.4 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 711 Third Avenue | 100.0 | Grand Central North | Leasehold Interest | 1 | 25,639 | 1.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,230 | 1.1 | 2.0 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
750 Third Avenue(1) | 100.0 | Grand Central North | Fee Interest | 1 | 24,827 | 1.7 | 53.2 | 66.7 | 66.7 | 72.3 | 72.3 | 1,775 | 0.6 | 1.1 | 4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 810 Seventh Avenue | 100.0 | Times Square | Fee Interest | 1 | 18,207 | 1.2 | 98.6 | 98.6 | 100.0 | 100.0 | 100.0 | 4,398 | 1.5 | 2.7 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 885 Third Avenue | 100.0 | Midtown / Plaza District | Fee / Leasehold Interest | 1 | 12,403 | 0.9 | 97.4 | 97.4 | 97.4 | N/A | N/A | 670 | 0.2 | 0.4 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1080 Amsterdam | 92.5 | Upper West Side | Leasehold Interest | 1 | 1,800 | 0.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 310 | 0.1 | 0.2 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1185 Avenue of the Americas | 100.0 | Rockefeller Center | Leasehold Interest | 1 | 37,326 | 2.6 | 100.0 | 100.0 | 100.0 | 77.7 | 100.0 | 6,863 | 2.4 | 4.3 | 5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1350 Avenue of the Americas | 100.0 | Rockefeller Center | Fee Interest | 1 | 17,797 | 1.2 | 62.6 | 62.6 | 62.6 | 62.6 | 62.6 | 2,342 | 0.8 | 1.5 | 5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 20 | 610,583 | 41.9 | % | 90.1 | % | 92.2 | % | 91.8 | % | 91.7 | % | 93.8 | % | $73,844 | 25.5 | % | 46.0 | % | 85 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 31 | First Quarter 2021 | ||||||
SELECTED PROPERTY DATA - CONTINUED Retail Within Operating and Development / Redevelopment Properties Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | Usable | % of Total | Occupancy (%) | Annualized Contractual Retail Cash Rent ($'s) | Annualized Contractual Retail Cash Rent | Total Tenants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Sq. Feet | Sq. Feet | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | 100% | SLG | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| OTHER RETAIL - Unconsolidated Properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2 Herald Square | 51.0 | Herald Square | Leasehold Interest | 1 | 94,531 | 6.5 | 83.2 | 83.2 | 83.2 | 83.2 | 83.2 | $21,414 | 7.3 | 6.9 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 10 East 53rd Street | 55.0 | Plaza District | Fee Interest | 1 | 39,340 | 2.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,615 | 1.3 | 1.2 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 Madison Avenue | 60.0 | Park Avenue South | Fee Interest | 1 | 38,800 | 2.7 | 98.9 | 98.9 | 98.9 | 98.9 | 97.6 | 3,396 | 1.2 | 1.3 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue | 50.0 | Grand Central South | Fee Interest | 1 | 40,022 | 2.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,614 | 1.3 | 1.1 | 8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 280 Park Avenue | 50.0 | Park Avenue | Fee Interest | 1 | 27,896 | 1.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 1,630 | 0.6 | 0.5 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 400 East 57th Street | 41.0 | Upper East Side | Fee Interest | 1 | 9,717 | 0.7 | 66.6 | 66.6 | 66.6 | 66.6 | 66.6 | 1,365 | 0.5 | 0.3 | 8 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 800 Third Avenue | 60.5 | Grand Central North | Fee Interest | 1 | 9,900 | 0.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 1,922 | 0.7 | 0.7 | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 919 Third Avenue | 51.0 | Grand Central North | Fee Interest | 1 | 31,004 | 2.1 | 98.9 | 98.9 | 98.9 | 100.0 | 100.0 | 3,498 | 1.2 | 1.1 | 4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1515 Broadway | 57.0 | Times Square | Fee Interest | 1 | 185,956 | 12.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 34,403 | 11.8 | 12.3 | 9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| World Wide Plaza | 24.4 | Westside | Fee Interest | 1 | 10,592 | (2) | 0.7 | 93.6 | 100.0 | 100.0 | 100.0 | 100.0 | 1,355 | 0.5 | 0.2 | 7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stonehenge Portfolio | Various | Various | Fee Interest | 2 | 19,231 | 1.3 | 49.5 | 76.8 | 76.8 | 76.8 | 76.8 | 1,179 | 0.4 | — | 4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 12 | 506,989 | 34.8 | % | 94.0 | % | 95.2 | % | 95.2 | % | 97.7 | % | 97.6 | % | $77,391 | 26.8 | % | 25.6 | % | 57 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Other Retail | 32 | 1,117,572 | 76.7 | % | 91.9 | % | 93.6 | % | 93.4 | % | 94.4 | % | 95.5 | % | $151,235 | 52.3 | % | 71.6 | % | 142 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Retail Grand Total / Weighted Average | 44 | 1,456,841 | 100.0 | % | 90.8 | % | 93.6 | % | 93.4 | % | 94.2 | % | 95.8 | % | $289,035 | 100.0 | % | 158 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Retail Grand Total - SLG share of Annualized Rent | $160,318 | 100.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Development / Redevelopment properties. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Excludes the theater, parking garage, fitness gym and other amenity space totaling 241,371 square feet. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 32 | First Quarter 2021 | ||||||
LARGEST TENANTS BY SLG SHARE OF ANNUALIZED CASH RENT Manhattan, Suburban, Retail, Residential and Development / Redevelopment Properties Unaudited (Dollars in Thousands Except Per SF) | | |||||||
| Ownership Interest % | Lease Expiration | Total Rentable Square Feet | Annualized Contractual Cash Rent ($) | SLG Share of Annualized Contractual Cash Rent ($) | % of SLG Share of Annualized Contractual Cash Rent (1) | Annualized Contractual Rent PSF | Credit Rating (2) | ||||||||||||||||||||||||||||
| Tenant Name | Property | ||||||||||||||||||||||||||||||||||
| Viacom CBS, Inc. | 1515 Broadway | 57.0 | Jun 2031 | 1,603,126 | $97,198 | $55,403 | 4.4% | $60.63 | |||||||||||||||||||||||||||
| 1515 Broadway | 57.0 | Mar 2028 | 9,106 | 2,013 | 1,147 | 0.1% | 221.01 | ||||||||||||||||||||||||||||
| 555 West 57th Street | 100.0 | Dec 2023 | 338,527 | 17,227 | 17,227 | 1.4% | 50.89 | ||||||||||||||||||||||||||||
| Worldwide Plaza | 24.4 | Jan 2027 | 32,598 | 2,278 | 555 | —% | 69.89 | ||||||||||||||||||||||||||||
| 1,983,357 | $118,716 | $74,332 | 5.9% | $59.86 | BBB | ||||||||||||||||||||||||||||||
| Credit Suisse Securities (USA), Inc. | 11 Madison Avenue | 60.0 | May 2037 | 1,265,841 | $80,193 | $48,117 | 3.8% | $63.35 | A+ | ||||||||||||||||||||||||||
| Latham & Watkins LLP | 885 Third Avenue | 100.0 | Jun 2021 | 408,559 | $36,451 | $36,451 | 2.9% | $89.22 | |||||||||||||||||||||||||||
| Sony Corporation | 11 Madison Avenue | 60.0 | Jan 2031 | 578,791 | $49,021 | $29,412 | 2.3% | $84.69 | A- | ||||||||||||||||||||||||||
| TD Bank US Holding Company | 1 Vanderbilt Avenue | 71.0 | Jul 2041 | 192,395 | $26,819 | $19,041 | 1.5% | $139.40 | |||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Oct 2030 | 51,707 | 3,382 | 3,382 | 0.3% | 65.40 | ||||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Aug 2030 | 6,234 | 2,538 | 2,538 | 0.2% | 407.13 | ||||||||||||||||||||||||||||
| 250,336 | $32,739 | $24,961 | 2.0% | $130.78 | AA- | ||||||||||||||||||||||||||||||
| Debevoise & Plimpton, LLP | 919 Third Avenue | 51.0 | Dec 2022 | 625,140 | $47,876 | $24,417 | 2.0% | $76.58 | |||||||||||||||||||||||||||
| The City of New York | 100 Church Street | 100.0 | Mar 2034 | 510,007 | $21,102 | $21,102 | 1.7% | $41.38 | Aa2 | ||||||||||||||||||||||||||
| King & Spalding | 1185 Avenue of the Americas | 100.0 | Oct 2025 | 218,275 | $20,970 | $20,970 | 1.7% | $96.07 | |||||||||||||||||||||||||||
| Metro-North Commuter Railroad Company | 420 Lexington Avenue | 100.0 | Nov 2034 | 344,873 | $20,087 | $20,087 | 1.7% | $58.25 | |||||||||||||||||||||||||||
| 420 Lexington Avenue | 100.0 | Sep 2021 | 7,537 | 507 | 507 | —% | 67.23 | ||||||||||||||||||||||||||||
| 110 East 42nd Street | 100.0 | Oct 2021 | 1,840 | 127 | 127 | —% | 68.89 | ||||||||||||||||||||||||||||
| 354,250 | $20,721 | $20,721 | 1.7% | $58.49 | Baa3 | ||||||||||||||||||||||||||||||
| Visiting Nurse Service of New York | 220 East 42nd Street | 100.0 | Sep 2048 | 308,115 | $19,094 | $19,094 | 1.5% | $61.97 | |||||||||||||||||||||||||||
| WME IMG, LLC | 304 Park Avenue | 100.0 | Apr 2028 | 174,069 | $12,785 | $12,785 | 1.0% | $73.44 | |||||||||||||||||||||||||||
| 11 Madison Avenue | 60.0 | Sep 2030 | 104,618 | 9,817 | 5,890 | 0.5% | 93.84 | ||||||||||||||||||||||||||||
| 278,687 | $22,602 | $18,675 | 1.5% | $81.10 | |||||||||||||||||||||||||||||||
| Nike Retail Services, Inc. | 650 Fifth Avenue | 50.0 | Jan 2033 | 69,214 | $36,868 | $18,434 | 1.5% | $532.66 | AA- | ||||||||||||||||||||||||||
| Bloomberg L.P. | 919 Third Avenue | 51.0 | Feb 2029 | 557,208 | $34,079 | $17,380 | 1.4% | $61.16 | |||||||||||||||||||||||||||
| Cravath, Swaine & Moore LLP | Worldwide Plaza | 24.4 | Aug 2024 | 617,135 | $68,041 | $16,568 | 1.3% | $110.25 | |||||||||||||||||||||||||||
| McDermott Will & Emery LLP | One Vanderbilt Avenue | 71.0 | Jan 2043 | 146,642 | $23,308 | $16,549 | 1.3% | $158.95 | |||||||||||||||||||||||||||
| National Hockey League | 1185 Avenue of the Americas | 100.0 | Nov 2022 | 148,217 | $15,820 | $15,820 | 1.3% | $106.73 | |||||||||||||||||||||||||||
| WeWork | 609 Fifth Avenue | 100.0 | Apr 2036 | 138,563 | $11,223 | $11,223 | 0.9% | $81.00 | |||||||||||||||||||||||||||
| 2 Herald Square | 51.0 | Feb 2036 | 153,061 | 8,850 | 4,513 | 0.4% | 57.82 | ||||||||||||||||||||||||||||
| 291,624 | $20,073 | $15,736 | 1.3% | $68.83 | |||||||||||||||||||||||||||||||
| Amerada Hess Corp. | 1185 Avenue of the Americas | 100.0 | Dec 2027 | 167,169 | $15,501 | $15,501 | 1.2% | $92.73 | BBB- | ||||||||||||||||||||||||||
| Carlyle Investment Management LLC | One Vanderbilt Avenue | 71.0 | Sep 2036 | 153,783 | $21,527 | $15,284 | 1.2% | $139.98 | BBB+ | ||||||||||||||||||||||||||
| Omnicom Group, Inc., Cardinia Real Estate | 220 East 42nd Street | 100.0 | Apr 2032 | 231,114 | $14,959 | $14,959 | 1.2% | $64.72 | |||||||||||||||||||||||||||
| Total | 9,163,464 | $719,661 | $484,483 | 38.7% | $78.54 | ||||||||||||||||||||||||||||||
| (1) SLG Share of Annualized Cash Rent includes Manhattan, Suburban, Retail, Residential, and Development / Redevelopment properties. | |||||||||||||||||||||||||||||||||||
| (2) Corporate or bond rating from S&P or Moody's. | |||||||||||||||||||||||||||||||||||
| Supplemental Information | 33 | First Quarter 2021 | ||||||
TENANT DIVERSIFICATION Manhattan Operating, Retail and Development/Redevelopment Properties Unaudited | | |||||||
| Supplemental Information | 34 | First Quarter 2021 | ||||||
LEASING ACTIVITY - MANHATTAN OPERATING PROPERTIES Available Space Unaudited | | |||||||
| Activity | Building Address | # of Leases | Usable SF | Rentable SF | Escalated Rent/Rentable SF ($'s)(1) | |||||||||||||||
| Available Space at 12/31/20 | 1,717,735 | |||||||||||||||||||
| Less: Sold Vacancies | 55 West 46th Street - Tower 46 | (28,174) | ||||||||||||||||||
| Less: Property in redevelopment | 750 Third Avenue | (257,789) | ||||||||||||||||||
Space which became available during the Quarter (2): | ||||||||||||||||||||
| Office | ||||||||||||||||||||
| 10 East 53rd Street | 1 | 8,925 | 8,925 | $123.86 | ||||||||||||||||
| 110 Greene Street | 4 | 25,524 | 23,416 | 74.13 | ||||||||||||||||
| 420 Lexington Avenue | 9 | 94,166 | 102,344 | 60.86 | ||||||||||||||||
| 485 Lexington Avenue | 4 | 127,497 | 127,008 | 75.86 | ||||||||||||||||
| 800 Third Avenue | 2 | 17,541 | 18,054 | 78.50 | ||||||||||||||||
| 810 Seventh Avenue | 2 | 24,139 | 27,020 | 52.83 | ||||||||||||||||
| 885 Third Avenue | 4 | 10,564 | 10,564 | 73.76 | ||||||||||||||||
| 1350 Avenue of the Americas | 2 | 4,434 | 4,854 | 92.42 | ||||||||||||||||
| 1515 Broadway | 1 | 32,000 | 33,799 | 67.38 | ||||||||||||||||
| Total/Weighted Average | 29 | 344,790 | 355,984 | $70.38 | ||||||||||||||||
| Retail | ||||||||||||||||||||
| 110 Greene Street | 2 | 5,204 | 5,592 | $162.86 | ||||||||||||||||
| 590 Fifth Avenue | 1 | 2,182 | 2,182 | 986.10 | ||||||||||||||||
| 555 West 57th Street | 1 | 100 | 210 | 197.42 | ||||||||||||||||
| World Wide Plaza | 2 | 37,322 | 35,917 | 62.19 | ||||||||||||||||
| Total/Weighted Average | 6 | 44,808 | 43,901 | $121.58 | ||||||||||||||||
| Total Space which became available during the quarter | ||||||||||||||||||||
| Office | 29 | 344,790 | 355,984 | $70.38 | ||||||||||||||||
| Retail | 6 | 44,808 | 43,901 | $121.58 | ||||||||||||||||
| 35 | 389,598 | 399,885 | $76.00 | |||||||||||||||||
| Total Available Space | 1,821,370 | |||||||||||||||||||
| (1) Escalated cash rent includes base rent plus all additional amounts paid by the tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment, excluding concessions. | ||||||||||||||||||||
| (2) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover. | ||||||||||||||||||||
| Supplemental Information | 35 | First Quarter 2021 | ||||||
LEASING ACTIVITY - MANHATTAN OPERATING PROPERTIES Commenced Leasing Unaudited | | |||||||
| Activity | Building Address | # of Leases | Term (Yrs) | Usable SF | Rentable SF | New Cash Rent / Rentable SF(1) | Prev. Escalated Rent/ Rentable SF(2) | TI / Rentable SF | Free Rent # of Months | ||||||||||||||||||||||||||||||||||||||||||||
| Available Space | 1,821,370 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Office | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 Madison Avenue | 1 | 11.3 | 98,175 | 99,556 | $83.00 | $— | $161.33 | 15.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue | 2 | 3.9 | 4,541 | 5,109 | 84.53 | 79.78 | 125.19 | 3.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 280 Park Avenue | 2 | 8.9 | 28,784 | 29,102 | 90.16 | — | 95.57 | 5.5 | |||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 7 | 10.6 | 37,257 | 49,262 | 60.11 | 62.06 | 88.35 | 8.8 | |||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 4 | 9.1 | 94,615 | 95,571 | 56.73 | 70.42 | 27.79 | 2.6 | |||||||||||||||||||||||||||||||||||||||||||||
| 711 Third Avenue | 2 | 13.5 | 38,397 | 40,477 | 63.29 | 71.01 | 111.19 | 5.9 | |||||||||||||||||||||||||||||||||||||||||||||
| 800 Third Avenue | 2 | 1.9 | 7,978 | 8,545 | 68.11 | 79.91 | 6.29 | 1.6 | |||||||||||||||||||||||||||||||||||||||||||||
| 1350 Avenue of the Americas | 1 | 0.8 | 1,464 | 1,558 | 80.00 | — | — | 1.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 1515 Broadway | 1 | 10.8 | 32,000 | 33,799 | 54.79 | 52.00 | 63.00 | 10.0 | |||||||||||||||||||||||||||||||||||||||||||||
| World Wide Plaza | 1 | 11.7 | 24,368 | 24,396 | 80.00 | — | 100.00 | — | |||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 23 | 10.4 | 367,579 | 387,375 | $69.12 | $66.37 | $91.94 | 7.6 | |||||||||||||||||||||||||||||||||||||||||||||
| Retail | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 1 | 0.5 | 2,602 | 2,822 | $76.54 | $159.86 | $— | — | |||||||||||||||||||||||||||||||||||||||||||||
| World Wide Plaza | 1 | 11.0 | 36,649 | 35,241 | 35.47 | 61.10 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 2 | 10.2 | 39,251 | 38,063 | $38.51 | $68.42 | $— | — | |||||||||||||||||||||||||||||||||||||||||||||
| Leased Space | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Office (3) | 23 | 10.4 | 367,579 | 387,375 | $69.12 | $66.37 | $91.94 | 7.6 | |||||||||||||||||||||||||||||||||||||||||||||
| Retail | 2 | 10.2 | 39,251 | 38,063 | 38.51 | 68.42 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| Total | 25 | 10.3 | 406,830 | 425,438 | $66.38 | $66.75 | $83.71 | 6.9 | |||||||||||||||||||||||||||||||||||||||||||||
| Total Available Space as of 3/31/2021 | 1,414,540 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Early Renewals | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Office | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Church Street | 1 | 0.4 | 89,776 | 89,514 | $51.20 | $43.44 | $— | — | |||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 1 | 1.0 | 6,258 | 6,258 | 65.00 | 80.03 | — | 1.8 | |||||||||||||||||||||||||||||||||||||||||||||
| 810 Seventh Avenue | 2 | 3.2 | 23,385 | 24,053 | 58.41 | 73.00 | 0.91 | 4.6 | |||||||||||||||||||||||||||||||||||||||||||||
| 1350 Avenue of the Americas | 1 | 1.0 | 1,607 | 1,607 | 80.00 | 91.54 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 5 | 1.0 | 121,026 | 121,432 | $53.72 | $51.82 | $0.18 | 1.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Retail | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 1 | 1.0 | 2,812 | 2,812 | $64.01 | $123.23 | $— | 2.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 125 Park Avenue | 1 | 5.0 | 6,955 | 17,017 | 93.26 | 84.22 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 1 | 5.0 | 25,082 | 40,334 | 97.08 | 68.48 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| 810 Seventh Avenue | 1 | 7.0 | 1,800 | 3,516 | 61.43 | 169.08 | — | 10.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 4 | 4.9 | 36,649 | 63,679 | $92.63 | $80.66 | $— | 0.6 | |||||||||||||||||||||||||||||||||||||||||||||
| Renewals | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Early Renewals Office | 5 | 1.0 | 121,026 | 121,432 | $53.72 | $51.82 | $0.18 | 1.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Early Renewals Retail | 4 | 4.9 | 36,649 | 63,679 | $92.63 | $80.66 | $— | 0.6 | |||||||||||||||||||||||||||||||||||||||||||||
| Total | 9 | 2.4 | 157,675 | 185,111 | $67.11 | $61.74 | $0.12 | 0.9 | |||||||||||||||||||||||||||||||||||||||||||||
| (1) Annual initial base rent. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Escalated cash rent includes base rent plus all additional amounts paid by the tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment, excluding concessions. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (3) Average starting office rent excluding new tenants replacing vacancies is $58.70/rsf for 171,193 rentable SF. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $56.64/rsf for 292,625 rentable SF. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 36 | First Quarter 2021 | ||||||
LEASE EXPIRATIONS - MANHATTAN OPERATING PROPERTIES Office, Retail and Storage Leases Unaudited | | |||||||
| Consolidated Properties | Joint Venture Properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Year of Lease Expiration | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2) | Current Weighted Average Asking Rent $/psf (3) | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2) | Current Weighted Average Asking Rent $/psf (3) | |||||||||||||||||||||||||||||||||||||||||
1st Quarter 2021 (4) | 11 | 41,386 | 0.41 | % | $2,557,164 | $61.79 | $60.57 | 1 | 266 | — | % | $6,600 | $24.81 | $25.00 | |||||||||||||||||||||||||||||||||||||||
| 2nd Quarter 2021 | 23 | 458,657 | 4.55 | % | 39,113,137 | 85.28 | 78.75 | 5 | 53,824 | 0.50 | % | 4,077,415 | 75.75 | 73.01 | |||||||||||||||||||||||||||||||||||||||
| 3rd Quarter 2021 | 17 | 223,459 | 2.22 | % | 12,705,137 | 56.86 | 62.48 | 5 | 74,871 | 0.69 | % | 5,407,029 | 72.22 | 77.69 | |||||||||||||||||||||||||||||||||||||||
| 4th Quarter 2021 | 22 | 74,082 | 0.74 | % | 5,906,906 | 79.73 | 66.92 | 9 | 146,034 | 1.34 | % | 12,130,889 | 83.07 | 70.30 | |||||||||||||||||||||||||||||||||||||||
| Total 2021 | 73 | 797,584 | 7.92 | % | $60,282,344 | $75.58 | $72.15 | 20 | 274,995 | 2.53 | % | $21,621,933 | $78.63 | $72.80 | |||||||||||||||||||||||||||||||||||||||
| 2022 | 94 | 789,619 | 7.84 | % | $61,327,898 | $77.67 | $69.09 | 28 | 933,628 | 8.59 | % | $83,745,941 | $89.70 | $87.47 | |||||||||||||||||||||||||||||||||||||||
| 2023 | 66 | 833,931 | 8.28 | % | 53,024,102 | 63.58 | 61.81 | 16 | 386,165 | 3.55 | % | 35,480,905 | 91.88 | 74.75 | |||||||||||||||||||||||||||||||||||||||
| 2024 | 48 | 372,097 | 3.70 | % | 26,494,008 | 71.20 | 66.27 | 23 | 975,800 | 8.98 | % | 107,072,322 | 109.73 | 80.58 | |||||||||||||||||||||||||||||||||||||||
| 2025 | 57 | 651,759 | 6.47 | % | 57,022,989 | 87.49 | 69.69 | 13 | 413,397 | 3.80 | % | 36,357,808 | 87.95 | 77.77 | |||||||||||||||||||||||||||||||||||||||
| 2026 | 50 | 957,450 | 9.51 | % | 66,314,061 | 69.26 | 64.12 | 25 | 532,685 | 4.90 | % | 54,491,662 | 102.30 | 93.76 | |||||||||||||||||||||||||||||||||||||||
| 2027 | 35 | 616,784 | 6.13 | % | 48,964,495 | 79.39 | 66.59 | 17 | 344,966 | 3.17 | % | 30,576,807 | 88.64 | 80.97 | |||||||||||||||||||||||||||||||||||||||
| 2028 | 30 | 594,995 | 5.91 | % | 43,235,965 | 72.67 | 68.90 | 15 | 171,729 | 1.58 | % | 19,056,819 | 110.97 | 93.27 | |||||||||||||||||||||||||||||||||||||||
| 2029 | 20 | 422,377 | 4.19 | % | 28,431,131 | 67.31 | 62.21 | 10 | 649,147 | 5.97 | % | 43,132,047 | 66.44 | 74.58 | |||||||||||||||||||||||||||||||||||||||
| 2030 | 21 | 835,817 | 8.30 | % | 62,528,836 | 74.81 | 70.91 | 14 | 405,189 | 3.73 | % | 39,312,752 | 97.02 | 86.49 | |||||||||||||||||||||||||||||||||||||||
| Thereafter | 61 | 3,196,592 | 31.75 | % | 183,866,267 | 57.52 | 58.35 | 31 | 5,781,723 | 53.20 | % | 385,166,941 | 66.62 | 77.58 | |||||||||||||||||||||||||||||||||||||||
| 555 | 10,069,005 | 100.00 | % | $691,492,096 | $68.68 | $64.48 | 212 | 10,869,424 | 100.00 | % | $856,015,937 | $78.75 | $79.79 | ||||||||||||||||||||||||||||||||||||||||
| (1) Tenants may have multiple leases. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Represents in place annualized contractual cash rent allocated by year of expiration. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (3) Management's estimate of average asking rents for currently occupied space as of March 31, 2021. Taking rents are typically lower than asking rents and may vary from property to property. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) Includes month to month holdover tenants that expired prior to March 31, 2021. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 37 | First Quarter 2021 | ||||||
LEASE EXPIRATIONS Retail Leases Within Operating and Development / Redevelopment Properties Unaudited | | |||||||
| Consolidated Properties | Joint Venture Properties | |||||||||||||||||||||||||||||||||||||||||||||||||
| Year of Lease Expiration | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2) | Current Weighted Average Asking Rent $/psf (3) | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2) | Current Weighted Average Asking Rent $/psf (3) | ||||||||||||||||||||||||||||||||||||||
| High Street Retail | ||||||||||||||||||||||||||||||||||||||||||||||||||
2021 (4) | — | — | — | % | $— | $— | $— | 4 | 30,183 | 10.69 | % | $8,611,577 | $285.31 | $109.25 | ||||||||||||||||||||||||||||||||||||
| 2022 | — | — | — | % | — | — | — | — | — | — | % | — | — | — | ||||||||||||||||||||||||||||||||||||
| 2023 | — | — | — | % | — | — | — | 4 | 57,939 | 20.52 | % | 29,206,061 | 504.08 | 297.16 | ||||||||||||||||||||||||||||||||||||
| 2024 | — | — | — | % | — | — | — | 1 | 7,793 | 2.76 | % | 5,771,916 | 740.65 | 1,026.56 | ||||||||||||||||||||||||||||||||||||
| 2025 | — | — | — | % | — | — | — | — | — | — | % | — | — | — | ||||||||||||||||||||||||||||||||||||
| 2026 | — | — | — | % | — | — | — | 4 | 74,424 | 26.36 | % | 32,140,224 | 431.85 | 282.98 | ||||||||||||||||||||||||||||||||||||
| 2027 | — | — | — | % | — | — | — | 1 | 3,655 | 1.29 | % | 802,524 | 219.57 | 102.98 | ||||||||||||||||||||||||||||||||||||
| 2028 | — | — | — | % | — | — | — | — | — | — | % | — | — | — | ||||||||||||||||||||||||||||||||||||
| 2029 | — | — | — | % | — | — | — | 1 | 31,174 | 11.04 | % | 22,338,735 | 716.58 | 375.97 | ||||||||||||||||||||||||||||||||||||
| 2030 | — | — | — | % | — | — | — | — | — | — | % | — | — | — | ||||||||||||||||||||||||||||||||||||
| Thereafter | — | — | — | % | — | — | — | 2 | 77,154 | 27.34 | % | 38,928,822 | 504.56 | 488.27 | ||||||||||||||||||||||||||||||||||||
| — | — | — | % | $— | $— | $— | 17 | 282,322 | 100.00 | % | $137,799,859 | $488.09 | $351.88 | |||||||||||||||||||||||||||||||||||||
Vacancy (5) | 37,692 | 488.55 | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
| 37,692 | $488.55 | 282,322 | $351.88 | |||||||||||||||||||||||||||||||||||||||||||||||
| Other Retail | ||||||||||||||||||||||||||||||||||||||||||||||||||
2021 (4) | 3 | 13,955 | 2.50 | % | $1,518,435 | $108.81 | $82.41 | 3 | 3,818 | 0.81 | % | $404,231 | $105.88 | $94.57 | ||||||||||||||||||||||||||||||||||||
| 2022 | 15 | 72,316 | 12.96 | % | 14,766,939 | 204.20 | 170.82 | 8 | 85,454 | 18.08 | % | 21,152,321 | 247.53 | 228.37 | ||||||||||||||||||||||||||||||||||||
| 2023 | 5 | 32,043 | 5.74 | % | 5,141,088 | 160.44 | 108.85 | 4 | 13,896 | 2.94 | % | 2,123,130 | 152.79 | 132.60 | ||||||||||||||||||||||||||||||||||||
| 2024 | 6 | 27,951 | 5.01 | % | 3,726,772 | 133.33 | 115.93 | 5 | 8,733 | 1.85 | % | 3,076,112 | 352.24 | 290.85 | ||||||||||||||||||||||||||||||||||||
| 2025 | 4 | 29,597 | 5.30 | % | 4,538,074 | 153.33 | 100.72 | 1 | 616 | 0.13 | % | 188,171 | 305.47 | 120.00 | ||||||||||||||||||||||||||||||||||||
| 2026 | 6 | 12,058 | 2.16 | % | 1,260,993 | 104.58 | 86.46 | 4 | 20,182 | 4.27 | % | 9,901,391 | 490.61 | 430.00 | ||||||||||||||||||||||||||||||||||||
| 2027 | 5 | 28,652 | 5.13 | % | 4,042,345 | 141.08 | 103.15 | 7 | 26,316 | 5.57 | % | 11,565,459 | 439.48 | 374.41 | ||||||||||||||||||||||||||||||||||||
| 2028 | 7 | 19,643 | 3.52 | % | 2,951,935 | 150.28 | 134.54 | 6 | 28,870 | 6.11 | % | 4,392,317 | 152.14 | 145.54 | ||||||||||||||||||||||||||||||||||||
| 2029 | 4 | 26,263 | 4.71 | % | 1,647,502 | 62.73 | 69.20 | 7 | 65,562 | 13.87 | % | 4,721,878 | 72.02 | 80.33 | ||||||||||||||||||||||||||||||||||||
| 2030 | 11 | 98,995 | 17.74 | % | 17,702,606 | 178.82 | 138.90 | 6 | 29,218 | 6.18 | % | 12,524,179 | 428.65 | 349.84 | ||||||||||||||||||||||||||||||||||||
| Thereafter | 19 | 196,658 | 35.23 | % | 16,546,996 | 84.14 | 63.18 | 6 | 190,102 | 40.19 | % | 7,341,949 | 38.62 | 42.74 | ||||||||||||||||||||||||||||||||||||
| 85 | 558,131 | 100.00 | % | $73,843,685 | $132.31 | $103.64 | 57 | 472,767 | 100.00 | % | $77,391,138 | $163.70 | $149.50 | |||||||||||||||||||||||||||||||||||||
Vacancy (5) | 53,976 | 169.25 | 29,388 | 125.99 | ||||||||||||||||||||||||||||||||||||||||||||||
| 612,107 | $109.43 | 502,155 | $148.12 | |||||||||||||||||||||||||||||||||||||||||||||||
| (1) Tenants may have multiple leases. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Represents in place annualized contractual cash rent allocated by year of expiration. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (3) Management's estimate of average asking rents for currently occupied space as of March 31, 2021. Taking rents are typically lower than asking rents and may vary from property to property. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) Includes month to month holdover tenants that expired prior to March 31, 2021. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (5) Includes square footage of leases signed but not yet commenced. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 38 | First Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY Manhattan Unaudited (Dollars in Thousands) | | |||||||
| Gross Asset | Occupancy (%) | |||||||||||||||||||||||||||||||||||||
| Property | Submarket | Interest Acquired | Type of Ownership | Net Rentable SF | Valuation ($'s) | at acquisition | 3/31/2021 | |||||||||||||||||||||||||||||||
| 2001 - 2020 Acquisitions | ||||||||||||||||||||||||||||||||||||||
| Jun-01 | 317 Madison Avenue | Grand Central | 100.0% | Fee Interest | 450,000 | $ | 105,600 | 95.0 | N/A | |||||||||||||||||||||||||||||
| Sep-01 | 1250 Broadway | Penn Station | 49.9 | Fee Interest | 670,000 | 126,500 | 97.7 | N/A | ||||||||||||||||||||||||||||||
| May-02 | 1515 Broadway | Times Square | 55.0 | Fee Interest | 1,750,000 | 483,500 | 98.0 | 99.9 | ||||||||||||||||||||||||||||||
| Feb-03 | 220 East 42nd Street | Grand Central | 100.0 | Fee Interest | 1,135,000 | 265,000 | 91.9 | 94.1 | ||||||||||||||||||||||||||||||
| Mar-03 | 125 Broad Street | Downtown | 100.0 | Fee Interest | 525,000 | 92,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Oct-03 | 461 Fifth Avenue | Midtown | 100.0 | Leasehold Interest | 200,000 | 60,900 | 93.9 | 86.2 | ||||||||||||||||||||||||||||||
| Dec-03 | 1221 Avenue of the Americas | Rockefeller Center | 45.0 | Fee Interest | 2,550,000 | 1,000,000 | 98.8 | N/A | ||||||||||||||||||||||||||||||
| Mar-04 | 19 West 44th Street | Midtown | 35.0 | Fee Interest | 292,000 | 67,000 | 86.0 | N/A | ||||||||||||||||||||||||||||||
| Jul-04 | 750 Third Avenue | Grand Central | 100.0 | Fee Interest | 779,000 | 255,000 | 100.0 | — | ||||||||||||||||||||||||||||||
| Jul-04 | 485 Lexington Avenue | Grand Central | 30.0 | Fee Interest | 921,000 | 225,000 | 100.0 | 85.9 | ||||||||||||||||||||||||||||||
| Oct-04 | 625 Madison Avenue | Plaza District | 100.0 | Leasehold Interest | 563,000 | 231,500 | 68.0 | 26.1 | ||||||||||||||||||||||||||||||
| Feb-05 | 28 West 44th Street | Midtown | 100.0 | Fee Interest | 359,000 | 105,000 | 87.0 | N/A | ||||||||||||||||||||||||||||||
| Apr-05 | 1 Madison Avenue | Park Avenue South | 55.0 | Fee Interest | 1,177,000 | 803,000 | 96.0 | — | ||||||||||||||||||||||||||||||
| Apr-05 | 5 Madison Avenue Clock Tower | Park Avenue South | 100.0 | Fee Interest | 267,000 | 115,000 | N/A | N/A | ||||||||||||||||||||||||||||||
| Jun-05 | 19 West 44th Street | Midtown | 65.0 | Fee Interest | — | 91,200 | 92.2 | N/A | ||||||||||||||||||||||||||||||
| Mar-06 | 521 Fifth Avenue | Midtown | 100.0 | Leasehold Interest | 460,000 | 210,000 | 97.0 | N/A | ||||||||||||||||||||||||||||||
| Jun-06 | 609 Fifth Avenue | Midtown | 100.0 | Fee Interest | 160,000 | 182,000 | 98.5 | 100.0 | ||||||||||||||||||||||||||||||
| Dec-06 | 485 Lexington Avenue | Grand Central | 70.0 | Fee Interest | — | 578,000 | 90.5 | 85.9 | ||||||||||||||||||||||||||||||
| Dec-06 | 800 Third Avenue | Grand Central North | 43.0 | Fee Interest | 526,000 | 285,000 | 96.9 | 92.9 | ||||||||||||||||||||||||||||||
| Jan-07 | Reckson - NYC Portfolio | Various | 100.0 | Fee Interests / Leasehold Interest | 5,612,000 | 3,679,530 | 98.3 | 88.8 | ||||||||||||||||||||||||||||||
| Apr-07 | 331 Madison Avenue | Grand Central | 100.0 | Fee Interest | 114,900 | 73,000 | 97.6 | N/A | ||||||||||||||||||||||||||||||
| Apr-07 | 1745 Broadway | Midtown | 32.3 | Leasehold Interest | 674,000 | 520,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Jun-07 | 333 West 34th Street | Penn Station | 100.0 | Fee Interest | 345,400 | 183,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Aug-07 | 1 Madison Avenue | Park Avenue South | 45.0 | Fee Interest | 1,177,000 | 1,000,000 | 99.8 | — | ||||||||||||||||||||||||||||||
| Dec-07 | 388 & 390 Greenwich Street | Downtown | 50.6 | Fee Interest | 2,635,000 | 1,575,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Jan-10 | 100 Church Street | Downtown | 100.0 | Fee Interest | 1,047,500 | 181,600 | 41.3 | 99.3 | ||||||||||||||||||||||||||||||
| May-10 | 600 Lexington Avenue | Grand Central North | 55.0 | Fee Interest | 303,515 | 193,000 | 93.6 | N/A | ||||||||||||||||||||||||||||||
| Aug-10 | 125 Park Avenue | Grand Central | 100.0 | Fee Interest | 604,245 | 330,000 | 99.1 | 99.6 | ||||||||||||||||||||||||||||||
| Jan-11 | 521 Fifth Avenue | Midtown | 49.9 | Leasehold Interest | 460,000 | 245,700 | 80.7 | N/A | ||||||||||||||||||||||||||||||
| Apr-11 | 1515 Broadway | Times Square | 45.0 | Fee Interest | 1,750,000 | 1,210,000 | 98.5 | 99.9 | ||||||||||||||||||||||||||||||
| May-11 | 110 East 42nd Street | Grand Central | 100.0 | Fee Interest | 205,000 | 85,570 | 72.6 | 88.9 | ||||||||||||||||||||||||||||||
| May-11 | 280 Park Avenue | Park Avenue | 49.5 | Fee Interest | 1,219,158 | 1,110,000 | 78.2 | 94.3 | ||||||||||||||||||||||||||||||
| Nov-11 | 180 Maiden Lane | Financial East | 49.9 | Fee Interest | 1,090,000 | 425,680 | 97.7 | N/A | ||||||||||||||||||||||||||||||
| Nov-11 | 51 East 42nd Street | Grand Central | 100.0 | Fee Interest | 142,000 | 80,000 | 95.5 | N/A | ||||||||||||||||||||||||||||||
| Feb-12 | 10 East 53rd Street | Plaza District | 55.0 | Fee Interest | 354,300 | 252,500 | 91.9 | 91.0 | ||||||||||||||||||||||||||||||
| Jun-12 | 304 Park Avenue South | Midtown South | 100.0 | Fee Interest | 215,000 | 135,000 | 95.8 | 91.2 | ||||||||||||||||||||||||||||||
| Sep-12 | 641 Sixth Avenue | Midtown South | 100.0 | Fee Interest | 163,000 | 90,000 | 92.1 | 100.0 | ||||||||||||||||||||||||||||||
| Dec-12 | 315 West 36th Street | Times Square South | 35.5 | Fee Interest | 147,619 | 46,000 | 99.2 | N/A | ||||||||||||||||||||||||||||||
| May-14 | 388 & 390 Greenwich Street | Downtown | 49.4 | Fee Interest | 2,635,000 | 1,585,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Jul-15 | 110 Greene Street | Soho | 90.0 | Fee Interest | 223,600 | 255,000 | 84.0 | 76.7 | ||||||||||||||||||||||||||||||
| Aug-15 | 30 East 40th Street | Grand Central South | 60.0 | Leasehold Interest | 69,446 | 4,650 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Aug-15 | 11 Madison Avenue | Park Avenue South | 100.0 | Fee Interest | 2,314,000 | 2,285,000 | 71.6 | 100.0 | ||||||||||||||||||||||||||||||
| Dec-15 | 600 Lexington Avenue | Grand Central North | 45.0 | Fee Interest | 303,515 | 284,000 | 95.5 | N/A | ||||||||||||||||||||||||||||||
| Oct-17 | Worldwide Plaza | Westside | 24.4 | Fee Interest | 2,048,725 | 1,725,000 | 100.0 | 97.7 | ||||||||||||||||||||||||||||||
| May-18 | 2 Herald Square | Herald Square | 100.0 | Leasehold Interest | 369,000 | 266,000 | 81.6 | 95.8 | ||||||||||||||||||||||||||||||
| May-19 | 110 Greene Street | Soho | 10.0 | Fee Interest | 223,600 | 256,500 | 93.3 | 76.7 | ||||||||||||||||||||||||||||||
| Jul-20 | 885 Third Avenue | Midtown / Plaza District | 100.0 | Fee / Leasehold Interest | 625,300 | 387,932 | 94.8 | 86.8 | ||||||||||||||||||||||||||||||
| Oct-20 | 590 Fifth Avenue | Midtown | 100.0 | Fee Interest | 103,300 | 107,200 | 90.0 | 66.3 | ||||||||||||||||||||||||||||||
| 39,959,123 | $ | 23,853,062 | ||||||||||||||||||||||||||||||||||||
| Supplemental Information | 39 | First Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE DISPOSITION ACTIVITY Manhattan Unaudited (Dollars in Thousands) | | |||||||
| Gross Asset Valuation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property | Submarket | Interest Sold | Type of Ownership | Net Rentable SF | ($'s) | ($'s/SF) | |||||||||||||||||||||||||||||||||||||||||||||||
| 2001 - 2020 Dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Jan-01 | 633 Third Ave | Grand Central North | 100.0% | Fee Interest | 40,623 | $ | 13,250 | $ | 326 | ||||||||||||||||||||||||||||||||||||||||||||
| May-01 | 1 Park Ave | Grand Central South | 45.0 | Fee Interest | 913,000 | 233,900 | 256 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-01 | 1412 Broadway | Times Square South | 100.0 | Fee Interest | 389,000 | 90,700 | 233 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-01 | 110 East 42nd Street | Grand Central | 100.0 | Fee Interest | 69,700 | 14,500 | 208 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-01 | 1250 Broadway | Penn Station | 45.0 | Fee Interest | 670,000 | 126,500 | 189 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-02 | 469 Seventh Avenue | Penn Station | 100.0 | Fee Interest | 253,000 | 53,100 | 210 | ||||||||||||||||||||||||||||||||||||||||||||||
| Mar-03 | 50 West 23rd Street | Chelsea | 100.0 | Fee Interest | 333,000 | 66,000 | 198 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-03 | 1370 Broadway | Times Square South | 100.0 | Fee Interest | 255,000 | 58,500 | 229 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-03 | 321 West 44th Street | Times Square | 100.0 | Fee Interest | 203,000 | 35,000 | 172 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-04 | 1 Park Avenue | Grand Central South | 75.0 | Fee Interest | 913,000 | 318,500 | 349 | ||||||||||||||||||||||||||||||||||||||||||||||
| Oct-04 | 17 Battery Place North | Financial | 100.0 | Fee Interest | 419,000 | 70,000 | 167 | ||||||||||||||||||||||||||||||||||||||||||||||
| Nov-04 | 1466 Broadway | Times Square | 100.0 | Fee Interest | 289,000 | 160,000 | 554 | ||||||||||||||||||||||||||||||||||||||||||||||
| Apr-05 | 1414 Avenue of the Americas | Plaza District | 100.0 | Fee Interest | 111,000 | 60,500 | 545 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-05 | 180 Madison Avenue | Grand Central | 100.0 | Fee Interest | 265,000 | 92,700 | 350 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-06 | 286 & 290 Madison Avenue | Grand Central | 100.0 | Fee Interest | 149,000 | 63,000 | 423 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-06 | 1140 Avenue of the Americas | Rockefeller Center | 100.0 | Leasehold Interest | 191,000 | 97,500 | 510 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-06 | 521 Fifth Avenue | Midtown | 50.0 | Leasehold Interest | 460,000 | 240,000 | 522 | ||||||||||||||||||||||||||||||||||||||||||||||
| Mar-07 | 1 Park Avenue | Grand Central South | 100.0 | Fee Interest | 913,000 | 550,000 | 602 | ||||||||||||||||||||||||||||||||||||||||||||||
| Mar-07 | 70 West 36th Street | Garment | 100.0 | Fee Interest | 151,000 | 61,500 | 407 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-07 | 110 East 42nd Street | Grand Central North | 100.0 | Fee Interest | 181,000 | 111,500 | 616 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-07 | 125 Broad Street | Downtown | 100.0 | Fee Interest | 525,000 | 273,000 | 520 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-07 | 5 Madison Clock Tower | Park Avenue South | 100.0 | Fee Interest | 267,000 | 200,000 | 749 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-07 | 292 Madison Avenue | Grand Central South | 100.0 | Fee Interest | 187,000 | 140,000 | 749 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-07 | 1372 Broadway | Penn Station/Garment | 85.0 | Fee Interest | 508,000 | 335,000 | 659 | ||||||||||||||||||||||||||||||||||||||||||||||
| Nov-07 | 470 Park Avenue South | Park Avenue South/Flatiron | 100.0 | Fee Interest | 260,000 | 157,000 | 604 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jan-08 | 440 Ninth Avenue | Penn Station | 100.0 | Fee Interest | 339,000 | 160,000 | 472 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-08 | 1250 Broadway | Penn Station | 100.0 | Fee Interest | 670,000 | 310,000 | 463 | ||||||||||||||||||||||||||||||||||||||||||||||
| Oct-08 | 1372 Broadway | Penn Station/Garment | 15.0 | Fee Interest | 508,000 | 274,000 | 539 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-10 | 1221 Avenue of the Americas | Rockefeller Center | 45.0 | Fee Interest | 2,550,000 | 1,280,000 | 502 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-10 | 19 West 44th Street | Midtown | 100.0 | Fee Interest | 292,000 | 123,150 | 422 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-11 | 28 West 44th Street | Midtown | 100.0 | Fee Interest | 359,000 | 161,000 | 448 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-13 | 333 West 34th Street | Penn Station | 100.0 | Fee Interest | 345,400 | 220,250 | 638 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-14 | 673 First Avenue | Grand Central South | 100.0 | Leasehold Interest | 422,000 | 145,000 | 344 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-15 | 120 West 45th Street | Midtown | 100.0 | Fee Interest | 440,000 | 365,000 | 830 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-15 | 315 West 36th Street | Times Square South | 100.0 | Fee Interest | 148,000 | 115,000 | 777 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-16 | 388 & 390 Greenwich Street | Downtown | 1.0 | Fee Interest | 2,635,000 | 2,000,000 | 759 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-16 | 11 Madison Avenue | Park Avenue South | 0.4 | Fee Interest | 2,314,000 | 2,600,000 | 1,124 | ||||||||||||||||||||||||||||||||||||||||||||||
| Nov-17 | 1515 Broadway | Times Square | 0.3 | Fee Interest | 1,750,000 | 1,950,000 | 1,114 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jan-18 | 600 Lexington Avenue | Grand Central North | 1.0 | Fee Interest | 303,515 | 305,000 | 1,005 | ||||||||||||||||||||||||||||||||||||||||||||||
| Feb-18 | 1515 Broadway | Times Square | 13.0 | Fee Interest | 1,750,000 | 1,950,000 | 1,114 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-18 | 1745 Broadway | Midtown | 56.9 | Leasehold Interest | 674,000 | 633,000 | 939 | ||||||||||||||||||||||||||||||||||||||||||||||
| Nov-18 | 3 Columbus Circle | Columbus Circle | 48.9 | Fee Interest | 530,981 | 851,000 | 1,603 | ||||||||||||||||||||||||||||||||||||||||||||||
| Nov-18 | 2 Herald Square | Herald Square | 49.0 | Leasehold Interest | 369,000 | 265,000 | 718 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-19 | 521 Fifth Avenue | Grand Central | 50.5 | Fee Interest | 460,000 | 381,000 | 828 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-20 | 30 East 40th Street | Grand Central South | 60.0 | Leasehold Interest | 69,446 | 5,200 | 75 | ||||||||||||||||||||||||||||||||||||||||||||||
| 25,844,665 | $ | 17,715,250 | $ | 685 | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2021 Dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Mar-21 | 55 West 46th Street - Tower 46 | Midtown | 25.0% | Fee Interest | 347,000 | $ | 275,000 | $ | 793 | ||||||||||||||||||||||||||||||||||||||||||||
| 347,000 | $ | 275,000 | $ | 793 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 40 | First Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE ACQUISITION/DISPOSITION ACTIVITY Suburban Unaudited (Dollars in Thousands) | | |||||||
| Gross Asset | Occupancy (%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property | Submarket | Interest Acquired | Type of Ownership | Net Rentable SF | Valuation ($'s) | at acquisition | |||||||||||||||||||||||||||||||||||||||||||||||
| 2007 - 2020 Acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Jan-07 | 300 Main Street | Stamford, Connecticut | 100.0% | Fee Interest | 130,000 | $ | 15,000 | 92.5 | |||||||||||||||||||||||||||||||||||||||||||||
| Jan-07 | 399 Knollwood Road | White Plains, New York | 100.0 | Fee Interest | 145,000 | 31,600 | 96.6 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jan-07 | Reckson - Connecticut Portfolio | Stamford, Connecticut | 100.0 | Fee Interests / Leasehold Interest | 1,369,800 | 490,750 | 88.9 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jan-07 | Reckson - Westchester Portfolio | Westchester | 100.0 | Fee Interests / Leasehold Interest | 2,346,100 | 570,190 | 90.6 | ||||||||||||||||||||||||||||||||||||||||||||||
| Apr-07 | Jericho Plazas | Jericho, New York | 20.3 | Fee Interest | 640,000 | 210,000 | 98.4 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-07 | 1010 Washington Boulevard | Stamford, Connecticut | 100.0 | Fee Interest | 143,400 | 38,000 | 95.6 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-07 | 500 West Putnam Avenue | Greenwich, Connecticut | 100.0 | Fee Interest | 121,500 | 56,000 | 94.4 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-07 | 16 Court Street | Brooklyn, New York | 35.0 | Fee Interest | 317,600 | 107,500 | 80.6 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-07 | 150 Grand Street | White Plains, New York | 100.0 | Fee Interest | 85,000 | 6,700 | 52.9 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-07 | The Meadows | Rutherford, New Jersey | 25.0 | Fee Interest | 582,100 | 111,500 | 81.3 | ||||||||||||||||||||||||||||||||||||||||||||||
| Apr-13 | 16 Court Street | Brooklyn, New York | 49.0 | Fee Interest | 317,600 | 96,200 | 84.9 | ||||||||||||||||||||||||||||||||||||||||||||||
| 6,198,100 | $ | 1,733,440 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Gross Asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property | Submarket | Interest Sold | Type of Ownership | Net Rentable SF | Valuation ($'s) | Price ($'s/SF) | |||||||||||||||||||||||||||||||||||||||||||||||
| 2008 - 2020 Dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Oct-08 | 100 & 120 White Plains Road | Tarrytown, New York | 100.0% | Fee Interest | 211,000 | $ | 48,000 | $ | 227 | ||||||||||||||||||||||||||||||||||||||||||||
| Jan-09 | 55 Corporate Drive | Bridgewater, New Jersey | 100.0 | Fee Interest | 670,000 | 230,000 | 343 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-09 | 399 Knollwood Road | White Plains, New York | 100.0 | Fee Interest | 145,000 | 20,767 | 143 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-12 | One Court Square | Long Island City, New York | 100.0 | Fee Interest | 1,402,000 | 481,100 | 343 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-13 | 300 Main Street | Stamford, Connecticut | 100.0 | Fee Interest | 130,000 | 13,500 | 104 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-15 | The Meadows | Rutherford, New Jersey | 100.0 | Fee Interest | 582,100 | 121,100 | 208 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-15 | 140 Grand Street | White Plains, New York | 100.0 | Fee Interest | 130,100 | 22,400 | 172 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-15 | 150 Grand Street | White Plains, New York | 100.0 | Fee Interest | 85,000 | 9,600 | 113 | ||||||||||||||||||||||||||||||||||||||||||||||
| Mar-16 | 7 Renaissance Square | White Plains, New York | 100.0 | Fee Interest | 65,641 | 21,000 | 320 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-16 | 500 West Putnam Avenue | Greenwich, Connecticut | 100.0 | Fee Interest | 121,500 | 41,000 | 337 | ||||||||||||||||||||||||||||||||||||||||||||||
| Apr-17 | 520 White Plains Road | Tarrytown, New York | 100.0 | Fee Interest | 180,000 | 21,000 | 117 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-17 | 680 Washington Avenue | Stamford, Connecticut | 51.0 | Fee Interest | 133,000 | 42,011 | 316 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-17 | 750 Washington Avenue | Stamford, Connecticut | 51.0 | Fee Interest | 192,000 | 53,745 | 280 | ||||||||||||||||||||||||||||||||||||||||||||||
| Oct-17 | 16 Court Street | Brooklyn, New York | 100.0 | Fee Interest | 317,600 | 171,000 | 538 | ||||||||||||||||||||||||||||||||||||||||||||||
| Oct-17 | 125 Chubb Way | Lyndhurst, New Jersey | 100.0 | Fee Interest | 278,000 | 29,500 | 106 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-18 | 115-117 Stevens Avenue | Valhalla, New York | 100.0 | Fee Interest | 178,000 | 12,000 | 67 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-18 | Jericho Plaza | Jericho, New York | 11.7 | Fee Interest | 640,000 | 117,400 | 183 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-18 | 1-6 International Drive | Rye Brook, New York | 100.0 | Fee Interest | 540,000 | 55,000 | 102 | ||||||||||||||||||||||||||||||||||||||||||||||
| Nov-19 | 1010 Washington Boulevard | Stamford, Connecticut | 100.0 | Fee Interest | 143,400 | 23,100 | 161 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-19 | 100 Summit Lake Drive | Valhalla, New York | 100.0 | Fee Interest | 250,000 | 41,581 | 166 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-19 | 200 Summit Lake Drive | Valhalla, New York | 100.0 | Fee Interest | 245,000 | 37,943 | 155 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-19 | 500 Summit Lake Drive | Valhalla, New York | 100.0 | Fee Interest | 228,000 | 34,185 | 150 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-19 | 360 Hamilton Avenue | White Plains, New York | 100.0 | Fee Interest | 384,000 | 115,452 | 301 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-20 | 1055 Washington Boulevard | Stamford, Connecticut | 100.0 | Leasehold Interest | 182,000 | 23,750 | 130 | ||||||||||||||||||||||||||||||||||||||||||||||
| 7,433,341 | $ | 1,762,408 | $ | 237 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 41 | First Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY Retail, Residential, and Development / Redevelopment Unaudited (Dollars in Thousands) | | |||||||
| Gross Asset | Occupancy (%) | |||||||||||||||||||||||||||||||||||||
| Property | Submarket | Interest Acquired | Type of Ownership | Net Rentable SF | Valuation ($'s) | at acquisition | 3/31/2021 | |||||||||||||||||||||||||||||||
| 2005 - 2020 Acquisitions | ||||||||||||||||||||||||||||||||||||||
| Jul-05 | 1551-1555 Broadway | Times Square | 10.0% | Fee Interest | 25,600 | $ | 85,000 | N/A | N/A | |||||||||||||||||||||||||||||
| Jul-05 | 21 West 34th Street | Herald Square | 50.0 | Fee Interest | 30,100 | 17,500 | N/A | N/A | ||||||||||||||||||||||||||||||
| Sep-05 | 141 Fifth Avenue | Flatiron | 50.0 | Fee Interest | 21,500 | 13,250 | N/A | N/A | ||||||||||||||||||||||||||||||
| Nov-05 | 1604 Broadway | Times Square | 63.0 | Leasehold Interest | 29,876 | 4,400 | 17.2 | N/A | ||||||||||||||||||||||||||||||
| Dec-05 | 379 West Broadway | Cast Iron/Soho | 45.0 | Leasehold Interest | 62,006 | 19,750 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Jan-06 | 25-29 West 34th Street | Herald Square/Penn Station | 50.0 | Fee Interest | 41,000 | 30,000 | 55.8 | N/A | ||||||||||||||||||||||||||||||
| Sep-06 | 717 Fifth Avenue | Midtown/Plaza District | 32.8 | Fee Interest | 119,550 | 251,900 | 63.1 | 100.0 | ||||||||||||||||||||||||||||||
| Aug-07 | 180 Broadway | Lower Manhattan | 50.0 | Fee Interest | 24,300 | 13,600 | 85.2 | N/A | ||||||||||||||||||||||||||||||
| Apr-07 | Two Herald Square | Herald Square | 55.0 | Fee Interest | N/A | 225,000 | N/A | N/A | ||||||||||||||||||||||||||||||
| Jul-07 | 885 Third Avenue | Midtown / Plaza District | 55.0 | Fee Interest | N/A | 317,000 | N/A | N/A | ||||||||||||||||||||||||||||||
| Jan-08 | 125 Chubb Way | Lyndhurst, New Jersey | 100.0 | Fee Interest | 278,000 | 29,364 | — | N/A | ||||||||||||||||||||||||||||||
| Feb-08 | 182 Broadway | Lower Manhattan | 50.0 | Fee Interest | 46,280 | 30,000 | 83.8 | N/A | ||||||||||||||||||||||||||||||
| Nov-10 | Williamsburg Terrace | Brooklyn, New York | 100.0 | Fee Interest | 52,000 | 18,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Dec-10 | 11 West 34th Street | Herald Square/Penn Station | 30.0 | Fee Interest | 17,150 | 10,800 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||
| Dec-10 | 7 Renaissance Square | White Plains, New York | 50.0 | Fee Interest | 65,641 | 4,000 | — | N/A | ||||||||||||||||||||||||||||||
| Dec-10 | 2 Herald Square | Herald Square | 45.0 | Fee Interest | 354,400 | 247,500 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Dec-10 | 885 Third Avenue | Midtown / Plaza District | 45.0 | Fee Interest | 607,000 | 352,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Dec-10 | 292 Madison Avenue | Grand Central South | 100.0 | Fee Interest | 203,800 | 78,300 | N/A | N/A | ||||||||||||||||||||||||||||||
| Jan-11 | 3 Columbus Circle | Columbus Circle | 48.9 | Fee Interest | 741,500 | 500,000 | 20.1 | N/A | ||||||||||||||||||||||||||||||
| Aug-11 | 1552-1560 Broadway | Times Square | 50.0 | Fee Interest | 35,897 | 136,550 | 59.7 | 88.3 | ||||||||||||||||||||||||||||||
| Sep-11 | 747 Madison Avenue | Plaza District | 33.3 | Fee Interest | 10,000 | 66,250 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Jan-12 | DFR Residential and Retail Portfolio | Plaza District, Upper East Side | 80.0 | Fee Interests / Leasehold Interest | 489,882 | 193,000 | 95.1 | 55.9 | ||||||||||||||||||||||||||||||
| Jan-12 | 724 Fifth Avenue | Plaza District | 50.0 | Fee Interest | 65,010 | 223,000 | 92.9 | N/A | ||||||||||||||||||||||||||||||
| Jul-12 | West Coast Office Portfolio | 27.6 | Fee Interest | 4,473,603 | 880,104 | 76.3 | N/A | |||||||||||||||||||||||||||||||
| Aug-12 | 33 Beekman Street | Downtown | 45.9 | Fee Interest | 163,500 | 31,160 | — | N/A | ||||||||||||||||||||||||||||||
| Sep-12 | 635 Sixth Avenue | Midtown South | 100.0 | Fee Interest | 104,000 | 83,000 | — | 100.0 | ||||||||||||||||||||||||||||||
| Oct-12 | 1080 Amsterdam | Upper West Side | 87.5 | Leasehold Interest | 82,250 | — | 2.2 | 38.5 | ||||||||||||||||||||||||||||||
| Dec-12 | 21 East 66th Street | Plaza District | 32.3 | Fee Interest | 16,736 | 75,000 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||
| Dec-12 | 985-987 Third Avenue | Upper East Side | 100.0 | Fee Interest | 13,678 | 18,000 | — | N/A | ||||||||||||||||||||||||||||||
| Dec-12 | 131-137 Spring Street | Soho | 100.0 | Fee Interest | 68,342 | 122,300 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Mar-13 | 248-252 Bedford Avenue | Brooklyn, New York | 90.0 | Fee Interest | 66,611 | 54,900 | — | N/A | ||||||||||||||||||||||||||||||
| Nov-13 | 650 Fifth Avenue | Plaza District | 50.0 | Leasehold Interest | 32,324 | — | 63.6 | 100.0 | ||||||||||||||||||||||||||||||
| Nov-13 | 315 West 33rd Street - The Olivia | Penn Station | 100.0 | Fee Interest | 492,987 | 386,775 | 96.6 | N/A | ||||||||||||||||||||||||||||||
| Nov-13 | 562, 570 & 574 Fifth Avenue | Plaza District | 100.0 | Fee Interest | 66,962 | 146,222 | 74.6 | N/A | ||||||||||||||||||||||||||||||
| Jul-14 | 719 Seventh Avenue | Times Square | 75.0 | Fee Interest | 6,000 | 41,149 | 100.0 | — | ||||||||||||||||||||||||||||||
| Jul-14 | 115 Spring Street | Soho | 100.0 | Fee Interest | 5,218 | 52,000 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||
| Jul-14 | 752-760 Madison Avenue | Plaza District | 100.0 | Fee Interest | 21,124 | 282,415 | 100.0 | — | ||||||||||||||||||||||||||||||
| Sep-14 | 121 Greene Street | Soho | 50.0 | Fee Interest | 7,131 | 27,400 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||
| Sep-14 | 635 Madison Avenue | Plaza District | 100.0 | Fee Interest | 176,530 | 145,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Oct-14 | 102 Greene Street | Soho | 100.0 | Fee Interest | 9,200 | 32,250 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Oct-14 | 175-225 Third Street | Brooklyn, New York | 95.0 | Fee Interest | — | 72,500 | — | N/A | ||||||||||||||||||||||||||||||
| Nov-14 | 55 West 46th Street - Tower 46 | Midtown | 100.0 | Fee Interest | 347,000 | 295,000 | — | N/A | ||||||||||||||||||||||||||||||
| Feb-15 | Stonehenge Portfolio | Various | 100.0 | Fee Interest | 2,589,184 | 40,000 | 96.5 | 70.7 | ||||||||||||||||||||||||||||||
| Mar-15 | 1640 Flatbush Avenue | Brooklyn, New York | 100.0 | Fee Interest | 1,000 | 6,799 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Jun-15 | Upper East Side Residential | Upper East Side Residential | 90.0 | Fee Interest | 27,000 | 50,074 | 96.4 | N/A | ||||||||||||||||||||||||||||||
| Aug-15 | 187 Broadway & 5-7 Dey Street | Lower Manhattan | 100.0 | Fee Interest | 73,600 | 63,690 | 90.5 | — | ||||||||||||||||||||||||||||||
| Mar-16 | 183 Broadway | Lower Manhattan | 100.0 | Fee Interest | 9,100 | 28,500 | 58.3 | — | ||||||||||||||||||||||||||||||
| Apr-16 | 605 West 42nd Street - Sky | Midtown West | 20.0 | Fee Interest | 927,358 | 759,046 | — | 89.3 | ||||||||||||||||||||||||||||||
| Jul-18 | 1231 Third Avenue | Upper East Side | 100.0 | Fee Interest | 38,992 | 55,355 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Oct-18 | 133 Greene Street | Soho | 100.0 | Fee Interest | 6,425 | 30,999 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Dec-18 | 712 Madison Avenue | Plaza District | 100.0 | Fee Interest | 6,600 | 57,996 | 100.0 | N/A | ||||||||||||||||||||||||||||||
| Apr-19 | 106 Spring Street | Soho | 100.0 | Fee Interest | 5,928 | 80,150 | — | N/A | ||||||||||||||||||||||||||||||
| May-19 | 410 Tenth Avenue | Hudson Yards | 70.9 | Fee Interest | 638,000 | 440,000 | 76.3 | N/A | ||||||||||||||||||||||||||||||
| Jan-20 | 762 Madison Avenue | Plaza District | 10.0 | Fee Interest | 6,109 | 29,250 | 55.1 | — | ||||||||||||||||||||||||||||||
| Jan-20 | 707 Eleventh Avenue | Midtown West | 100.0 | Fee Interest | 159,720 | 90,000 | 54.3 | 23.3 | ||||||||||||||||||||||||||||||
| Jan-20 | 15 Beekman | Lower Manhattan | 100.0 | Leasehold Interest | 98,412 | — | 87.3 | — | ||||||||||||||||||||||||||||||
| Oct-20 | 85 Fifth Avenue | Midtown South | 36.3 | Fee Interest | 12,946 | 59,000 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||
| 14,074,062 | $ | 6,705,499 | ||||||||||||||||||||||||||||||||||||
| Supplemental Information | 42 | First Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE DISPOSITION ACTIVITY Retail, Residential, and Development / Redevelopment Unaudited (Dollars in Thousands) | | |||||||
| Gross Asset Valuation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property | Submarket | Interest Sold | Type of Ownership | Net Rentable SF | ($'s) | ($'s/SF) | |||||||||||||||||||||||||||||||||||||||||||||||
| 2011 - 2020 Dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sep-11 | 1551-1555 Broadway | Times Square | 10.0% | Fee Interest | 25,600 | $ | 276,757 | $ | 10,811 | ||||||||||||||||||||||||||||||||||||||||||||
| Feb-12 | 141 Fifth Avenue | Flatiron | 100.0 | Fee Interest | 13,000 | 46,000 | 3,538 | ||||||||||||||||||||||||||||||||||||||||||||||
| Feb-12 | 292 Madison Avenue | Grand Central South | 100.0 | Fee Interest | 203,800 | 85,000 | 417 | ||||||||||||||||||||||||||||||||||||||||||||||
| Apr-12 | 379 West Broadway | Lower Manhattan | 100.0 | Leasehold Interest | 62,006 | 48,500 | 782 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-12 | 717 Fifth Avenue | Midtown/Plaza District | 50.0 | Fee Interest | 119,550 | 617,584 | 5,166 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-12 | 3 Columbus Circle | Columbus Circle | 29.0 | Fee Interest | 214,372 | 143,600 | 670 | ||||||||||||||||||||||||||||||||||||||||||||||
| Feb-13 | 44 West 55th Street | Plaza District | 100.0 | Fee Interest | 8,557 | 6,250 | 730 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-13 | West Coast Office Portfolio | Los Angeles, California | 100.0 | Fee Interest | 406,740 | 111,925 | 275 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-13 | West Coast Office Portfolio | Fountain Valley, California | 100.0 | Fee Interest | 302,037 | 66,994 | 222 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-13 | West Coast Office Portfolio | San Diego, California | 100.0 | Fee Interest | 110,511 | 45,400 | 411 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-13 | 27-29 West 34th Street | Herald Square/Penn Station | 100.0 | Fee Interest | 15,600 | 70,052 | 4,491 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jan-14 | 21-25 West 34th Street | Herald Square/Penn Station | 100.0 | Fee Interest | 30,100 | 114,948 | 3,819 | ||||||||||||||||||||||||||||||||||||||||||||||
| Mar-14 | West Coast Office Portfolio | 100.0 | Fee Interest | 3,654,315 | 756,000 | 207 | |||||||||||||||||||||||||||||||||||||||||||||||
| May-14 | 747 Madison Avenue | Plaza District | 100.0 | Fee Interest | 10,000 | 160,000 | 16,000 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-14 | 985-987 Third Avenue | Upper East Side | 100.0 | Fee Interest | 13,678 | 68,700 | 5,023 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-14 | 180-182 Broadway | Lower Manhattan | 100.0 | Fee Interest | 156,086 | 222,500 | 1,425 | ||||||||||||||||||||||||||||||||||||||||||||||
| Nov-14 | 2 Herald Square | Herald Square/Penn Station | 100.0 | Fee Interest | 354,400 | 365,000 | 1,030 | ||||||||||||||||||||||||||||||||||||||||||||||
| Nov-14 | 55 West 46th Street - Tower 46 | Midtown | 75.0 | Fee Interest | 347,000 | 295,000 | 850 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jan-15 | 180 Maiden Lane | Financial East | 100.0 | Fee Interest | 1,090,000 | 470,000 | 431 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-15 | 131-137 Spring Street | Soho | 80.0 | Fee Interest | 68,342 | 277,750 | 4,064 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-15 | 570 & 574 Fifth Avenue | Plaza District | 100.0 | Fee Interest | 24,327 | 125,400 | 5,155 | ||||||||||||||||||||||||||||||||||||||||||||||
| Feb-16 | 248-252 Bedford Avenue | Brooklyn, New York | 90.0 | Fee Interest | 66,611 | 55,000 | 826 | ||||||||||||||||||||||||||||||||||||||||||||||
| Feb-16 | 885 Third Avenue | Midtown / Plaza District | 100.0 | Fee Interest | 607,000 | 453,000 | 746 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-16 | 33 Beekman Street | Downtown | 100.0 | Fee Interest | 163,500 | 196,000 | 1,199 | ||||||||||||||||||||||||||||||||||||||||||||||
| Oct-16 | 400 East 57th Street | Upper East Side | 49.0 | Fee Interest | 290,482 | 170,000 | 585 | ||||||||||||||||||||||||||||||||||||||||||||||
| Apr-17 | 102 Greene Street | Soho | 90.0 | Fee Interest | 9,200 | 43,500 | 4,728 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-17 | 102 Greene Street | Soho | 10.0 | Fee Interest | 9,200 | 43,500 | 4,728 | ||||||||||||||||||||||||||||||||||||||||||||||
| Apr-18 | 175-225 Third Street | Brooklyn, New York | 95.0 | Fee Interest | — | 115,000 | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Jun-18 | 635 Madison Avenue | Plaza District | 100.0 | Fee Interest | 176,530 | 153,000 | 867 | ||||||||||||||||||||||||||||||||||||||||||||||
| Jul-18 | 724 Fifth Avenue | Plaza District | 50.0 | Fee Interest | 65,010 | 365,000 | 5,615 | ||||||||||||||||||||||||||||||||||||||||||||||
| Oct-18 | 72nd Street Assemblage & 1231 Third Avenue | Upper East Side | Various | Fee Interest | — | 143,800 | — | ||||||||||||||||||||||||||||||||||||||||||||||
| Jan-19 | 131-137 Spring Street | Soho | 20.0 | Fee Interest | 68,342 | 216,000 | 3,161 | ||||||||||||||||||||||||||||||||||||||||||||||
| Aug-19 | 115 Spring Street | Soho | 49.0 | Fee Interest | 5,218 | 66,050 | 12,658 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-19 | 562 Fifth Avenue | Plaza District | 100.0 | Fee Interest | 42,635 | 52,393 | 1,229 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-19 | 1640 Flatbush Avenue | Brooklyn, New York | 100.0 | Fee Interest | 1,000 | 16,150 | 16,150 | ||||||||||||||||||||||||||||||||||||||||||||||
| Mar-20 | 315 West 33rd Street - The Olivia | Penn Station | 100.0 | Fee Interest | 492,987 | 446,500 | 906 | ||||||||||||||||||||||||||||||||||||||||||||||
| May-20 | 609 Fifth Avenue - Retail Condominium | Rockefeller Center | 100.0 | Fee Interest | 21,437 | 168,000 | 7,837 | ||||||||||||||||||||||||||||||||||||||||||||||
| Sep-20 | 400 East 58th Street | Upper East Side | 90.0 | Fee Interest | 140,000 | 62,000 | 443 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-20 | 410 Tenth Avenue | Hudson Yards | 70.9 | Fee Interest | 638,000 | 952,500 | 1,493 | ||||||||||||||||||||||||||||||||||||||||||||||
| Dec-20 | Williamsburg Terrace | Brooklyn, New York | 100.0 | Fee Interest | 52,000 | 32,000 | 615 | ||||||||||||||||||||||||||||||||||||||||||||||
| 10,079,173 | $ | 8,122,753 | $ | 806 | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2021 Dispositions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Jan-21 | 712 Madison Avenue | Plaza District | 100.0% | Fee Interest | 6,600 | $ | 43,000 | $ | 6,515 | ||||||||||||||||||||||||||||||||||||||||||||
| Feb-21 | 133 Greene Street | Soho | 100.0 | Fee Interest | 6,425 | 15,796 | 2,459 | ||||||||||||||||||||||||||||||||||||||||||||||
| Mar-21 | 106 Spring Street | Soho | 100.0 | Fee Interest | 5,928 | 34,978 | 5,900 | ||||||||||||||||||||||||||||||||||||||||||||||
| 18,953 | $ | 93,774 | $ | 4,948 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 43 | First Quarter 2021 | ||||||
EXECUTIVE MANAGEMENT | | |||||||
| Marc Holliday | Edward V. Piccinich | ||||
Chairman and Chief Executive Officer | Chief Operating Officer | ||||
| Andrew Mathias | Neil H. Kessner | ||||
President | Executive Vice President, General | ||||
Counsel - Real Property | |||||
| Matthew J. DiLiberto | |||||
Chief Financial Officer | David M. Schonbraun | ||||
Chief Investment Officer | |||||
| Andrew S. Levine | |||||
Chief Legal Officer | Maggie Hui | ||||
Chief Accounting Officer | |||||
| Steven M. Durels | |||||
Executive Vice President, Director of | Robert Schiffer | ||||
Leasing and Real Property | Managing Director | ||||
| Brett Herschenfeld | |||||
| Managing Director | |||||
| Supplemental Information | 44 | First Quarter 2021 | ||||||
Non-GAAP Disclosures and Reconciliations Unaudited (Dollars in Thousands, except per share data) | | |||||||
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments from the Company's unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring building improvements.
FAD 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 the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDAre)
EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not compute EBITDAre in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or GAAP), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated joint ventures, plus adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures.
The Company presents EBITDAre because the Company believes that EBITDAre, 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. EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Net Operating Income (NOI) and Cash NOI
NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.
The Company presents NOI and Cash NOI because the Company believes that these measures, when taken together with the corresponding GAAP financial measures and reconciliations, provide investors with meaningful information regarding the operating performance of properties. When operating performance is compared across multiple periods, the investor is provided with information not immediately apparent from net income that is determined in accordance with GAAP. NOI and Cash NOI provide information on trends in the revenue generated and expenses incurred in operating the Company's properties, unaffected by the cost of leverage, straight-line adjustments, depreciation, amortization, and other net income components. The Company uses these metrics internally as performance measures. 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.
Coverage Ratios
The Company presents fixed charge and debt service coverage ratios to provide a measure of the Company’s financial flexibility to service current debt amortization, interest expense and operating lease rent from current 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).
| Supplemental Information | 45 | First Quarter 2021 | ||||||
Non-GAAP Disclosures and Reconciliations Unaudited (Dollars in Thousands, except per share data) | | |||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Funds From Operations (FFO) Reconciliation
| Three Months Ended | |||||||||||
| March 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| Net (loss) income attributable to SL Green common stockholders | $ | (7,464) | $ | 114,801 | |||||||
| Add: | |||||||||||
| Depreciation and amortization | 62,996 | 68,279 | |||||||||
| Joint venture depreciation and noncontrolling interest adjustments | 55,702 | 56,318 | |||||||||
| Net (loss) income attributable to noncontrolling interests | (1,975) | 5,909 | |||||||||
| Less: | |||||||||||
| (Loss) gain on sale of real estate, net | (1,388) | 72,636 | |||||||||
| Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate | (12,629) | — | |||||||||
| Purchase price and other fair value adjustment | 2,664 | — | |||||||||
| Depreciable real estate reserves | (8,241) | — | |||||||||
| Depreciation on non-rental real estate assets | 527 | 650 | |||||||||
| FFO attributable to SL Green common stockholders and noncontrolling interests | $ | 128,326 | $ | 172,021 | |||||||
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
| As of or for the three months ended | |||||||||||||||||||||||||||||
| 3/31/2021 | 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | |||||||||||||||||||||||||
| Net (loss) income | $ | (3,855) | $ | 200,340 | $ | 20,677 | $ | 66,627 | $ | 127,114 | |||||||||||||||||||
| Interest expense, net of interest income | 23,388 | 25,579 | 23,536 | 30,070 | 37,494 | ||||||||||||||||||||||||
| Amortization of deferred financing costs | 3,774 | 3,482 | 3,151 | 2,661 | 2,500 | ||||||||||||||||||||||||
| Income taxes | 708 | (859) | — | 900 | 1,134 | ||||||||||||||||||||||||
| Depreciation and amortization | 62,996 | 56,932 | 92,516 | 95,941 | 68,279 | ||||||||||||||||||||||||
| Loss (gain) on sale of real estate | 1,388 | (51,882) | (26,104) | (64,884) | (72,636) | ||||||||||||||||||||||||
| Equity in net loss (gain) on sale of interest in unconsolidated joint venture/real estate | 12,629 | (2,961) | — | — | — | ||||||||||||||||||||||||
| Purchase price and other fair value adjustments | (2,664) | (187,522) | — | — | — | ||||||||||||||||||||||||
| Depreciable real estate reserves | 8,241 | 53,827 | 6,627 | — | — | ||||||||||||||||||||||||
| Adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates | 91,989 | 90,169 | 87,630 | 81,843 | 88,724 | ||||||||||||||||||||||||
| EBITDAre | $ | 198,594 | $ | 187,105 | $ | 208,033 | $ | 213,158 | $ | 252,609 | |||||||||||||||||||
| Supplemental Information | 46 | First Quarter 2021 | ||||||
Non-GAAP Disclosures and Reconciliations Unaudited (Dollars in Thousands, except per share data) | | |||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - Operating income and Same-store NOI Reconciliation
| Three Months Ended | |||||||||||
| March 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| Net (loss) income | $ | (3,855) | $ | 127,114 | |||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | 12,629 | — | |||||||||
| Purchase price and other fair value adjustments | (2,664) | — | |||||||||
| (Loss) gain on sale of real estate, net | 1,388 | (72,636) | |||||||||
| Depreciable real estate reserves | 8,241 | — | |||||||||
| Depreciation and amortization | 62,996 | 68,279 | |||||||||
| Interest expense, net of interest income | 23,388 | 37,494 | |||||||||
| Amortization of deferred financing costs | 3,774 | 2,500 | |||||||||
| Operating income | 105,897 | 162,751 | |||||||||
| Equity in net loss from unconsolidated joint ventures | 2,864 | 12,814 | |||||||||
| Marketing, general and administrative expense | 22,885 | 19,570 | |||||||||
| Transaction related costs, net | 22 | 65 | |||||||||
| Investment income | (19,273) | (38,533) | |||||||||
| Loan loss and other investment reserves, net of recoveries | — | 11,248 | |||||||||
| Non-building revenue | (192) | (7,268) | |||||||||
| Net operating income (NOI) | 112,203 | 160,647 | |||||||||
| Equity in net loss from unconsolidated joint ventures | (2,864) | (12,814) | |||||||||
| SLG share of unconsolidated JV depreciation and amortization | 55,275 | 45,874 | |||||||||
| SLG share of unconsolidated JV interest expense, net of interest income | 33,427 | 35,777 | |||||||||
| SLG share of unconsolidated JV amortization of deferred financing costs | 2,885 | 1,687 | |||||||||
| SLG share of unconsolidated JV loss on early extinguishment of debt | — | — | |||||||||
| SLG share of unconsolidated JV investment income | (296) | (307) | |||||||||
| SLG share of unconsolidated JV non-building revenue | (2,425) | (1,215) | |||||||||
| NOI including SLG share of unconsolidated JVs | 198,205 | 229,649 | |||||||||
| NOI from other properties/affiliates | (32,326) | (62,747) | |||||||||
| Same-Store NOI | 165,879 | 166,902 | |||||||||
| Operating lease straight-line adjustment | 245 | 288 | |||||||||
| Joint Venture operating lease straight-line adjustment | 232 | 342 | |||||||||
| Straight-line and free rent | (3,202) | (2,818) | |||||||||
| Amortization of acquired above and below-market leases, net | (241) | (1,716) | |||||||||
| Joint Venture straight-line and free rent | (7,356) | (5,781) | |||||||||
| Joint Venture amortization of acquired above and below-market leases, net | (4,303) | (3,821) | |||||||||
| Same-store cash NOI | $ | 151,254 | $ | 153,396 | |||||||
| Supplemental Information | 47 | First Quarter 2021 | ||||||
SELL-SIDE ANALYST COVERAGE | | |||||||
| EQUITY COVERAGE | |||||||||||
| Firm | Analyst | Phone | |||||||||
| B of A Securities | James C. Feldman | (646) 855-5808 | james.feldman@baml.com | ||||||||
| BMO Capital Markets Corp. | John P. Kim | (212) 885-4115 | jp.kim@bmo.com | ||||||||
| BTIG | Thomas Catherwood | (212) 738-6139 | tcatherwood@btig.com | ||||||||
| Citigroup | Michael Bilerman | (212) 816-1383 | michael.bilerman@citigroup.com | ||||||||
| Deutsche Bank | Derek Johnston | (904) 520-4973 | derek.johnston@db.com | ||||||||
| Goldman Sachs & Co. | Richard Skidmore | (801) 741-5459 | richard.skidmore@gs.com | ||||||||
| Green Street Advisors | Daniel Ismail | (949) 640-8780 | dismail@greenstreetadvisors.com | ||||||||
| Evercore ISI | Steve Sakwa | (212) 446-9462 | ssakwa@isigrp.com | ||||||||
| Jefferies & Company | Jonathan Peterson | (212) 284-2300 | jpeterson@jefferies.com | ||||||||
| JP Morgan Securities, Inc. | Anthony Paolone | (212) 622-6682 | anthony.paolone@jpmorgan.com | ||||||||
| KeyBanc Capital Markets | Craig Mailman | (917) 368-2316 | cmailman@key.com | ||||||||
| Morgan Stanley | Vikram Malhotra | (212) 761-7064 | vikram.malhotra@morganstanley.com | ||||||||
| RW Baird | David Rodgers | (216) 737-7341 | drodgers@rwbaird.com | ||||||||
| Piper Sandler | Alexander D. Goldfarb | (212) 466-7937 | agoldfarb@sandleroneill.com | ||||||||
| Scotiabank | Nicholas Yulico | (212) 225-6904 | nicholas.yulico@scotiabank.com | ||||||||
| Truist Securities | Michael Lewis | (212) 319-5659 | Michael.R.Lewis@truist.com | ||||||||
| Wells Fargo Securities, LLC | Blaine Heck | (443) 263-6529 | blaine.heck@wellsfargo.com | ||||||||
| FIXED INCOME COVERAGE | |||||||||||
| Firm | Analyst | Phone | |||||||||
| JP Morgan Securities, Inc. | Mark Streeter | (212) 834-6601 | mark.streeter@jpmorgan.com | ||||||||
| SL Green Realty Corp. is covered by the research analysts listed above. Please note that any opinions, estimates or forecasts regarding SL Green Realty Corp.'s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of SL Green Realty Corp. or its management. SL Green Realty Corp. does not, by its reference above or distribution, imply its endorsement of or concurrence with such information, conclusions or recommendations. | ||||||||||||||
| Supplemental Information | 48 | First Quarter 2021 | ||||||