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
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 October 20, 2021 announcing SL Green Realty Corp.’s, or the Company, results for the quarter ended September 30, 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 October 20, 2021, the Company issued a press release announcing its results for the quarter ended September 30, 2021, and that it is revising its earnings guidance of net income per share of $0.20 to $0.60, and NAREIT defined FFO per share (diluted) of $6.30 to $6.70 for the year ending December 31, 2021 to $7.21 to $7.41 of net income per share, and $6.45 to $6.65 of FFO per share (diluted).
The following table reconciles estimated earnings per share (diluted) to FFO per share (diluted) for the year ending December 31, 2021:
| Year Ending | |||||||||||
| December 31, | |||||||||||
| 2021 | 2021 | ||||||||||
| Net income per share attributable to SL Green stockholders (diluted) | $ | 7.21 | $ | 7.41 | |||||||
| Add: | |||||||||||
| Depreciation and amortization | 2.98 | 2.98 | |||||||||
| Joint ventures depreciation and noncontrolling interests adjustments | 3.32 | 3.32 | |||||||||
| Net income attributable to noncontrolling interests | (0.04) | (0.04) | |||||||||
| Depreciable real estate reserve | 0.08 | 0.08 | |||||||||
| Less: | |||||||||||
| Gain on sale of real estate and discontinued operations, net | 4.12 | 4.12 | |||||||||
| Equity in net gain on sale of interest in unconsolidated joint venture / real estate | 0.06 | 0.06 | |||||||||
| Purchase price and other fair value adjustments | 2.88 | 2.88 | |||||||||
| Depreciation on non-real estate assets | 0.04 | 0.04 | |||||||||
| Funds From Operations per share attributable to SL Green common stockholders and noncontrolling interests (diluted) | $ | 6.45 | $ | 6.65 | |||||||
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 capital expenditures.
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: October 21, 2021 | |||||
Exhibit 99.1
CONTACT
Matt DiLiberto
Chief Financial Officer
(212) 594-2700
SL GREEN REALTY CORP. REPORTS
THIRD QUARTER 2021 EPS OF $5.75 PER SHARE;
AND FFO OF $1.78 PER SHARE
Financial and Operating Highlights
•Net income attributable to common stockholders of $5.75 per share for the third quarter of 2021 as compared to $0.19 per share for the same period in 2020. Net income attributable to common stockholders for the third quarter of 2021 includes $395.3 million, or $5.53 per share, of net gains recognized from the sale of real estate interests and non-cash fair value adjustments.
•Funds from operations, or FFO, of $1.78 per share for the third quarter of 2021, including $11.4 million, or $0.16 per share, of lease termination income related to the termination of the WeWork lease at 609 Fifth Avenue, as compared to $1.75 per share for the same period in 2020, which included $20.2 million, or $0.26 per share, of net proceeds derived from a legal settlement.
•The Company is revising its 2021 earnings guidance ranges, resulting in an increase to the midpoint of those ranges, for the year ending December 31, 2021 to net income per share of $7.21 to $7.41 and FFO per share of $6.45 to $6.65.
•Signed 44 Manhattan office leases covering 445,453 square feet in the third quarter and 107 Manhattan office leases covering 1,355,908 square feet for the first nine months of 2021. The mark-to-market on signed Manhattan office leases was 1.8% lower for the third quarter and 1.7% lower for the first nine months 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, increased by 3.6% for the third quarter of 2021 and increased by 0.2% for the first nine months of 2021 as compared to the same period in 2020, excluding lease termination income.
•To date in 2021, the Company has repurchased or redeemed a combined 4.4 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 36.9 million shares/units.
•Manhattan same-store office occupancy was 93.1% as of September 30, 2021, inclusive of leases signed but not yet commenced.
Investing Highlights
•Closed on the acquisition of the fee interest in 1591-1597 Broadway for a purchase price of $121.0 million. The 7,684 square foot parcel, located on the northwest corner of 48th Street and Broadway, is subject to a ground lease, and sits beneath a portion of the Crowne Plaza Hotel.
•Closed on the previously announced sale of its interests in 400 East 57th Street for a gross asset valuation of $133.5 million. The transaction generated net cash proceeds to the Company of $19.8 million.
•Closed on the previously announced sale of a 49% interest in 220 East 42nd Street for gross consideration of $790.1 million. The transaction generated net cash proceeds to the Company of $136.1 million.
Summary
New York, NY, October 20, 2021 - SL Green Realty Corp. (the "Company") (NYSE: SLG) today reported net income attributable to common stockholders for the quarter ended September 30, 2021 of $388.2 million, or $5.75 per share, as compared to net income of $13.9 million, or $0.19 per share, for the same quarter in 2020. Net income attributable to common stockholders for the third quarter of 2021 includes $186.5 million, or $2.61 per share, of net gains recognized from the sale of real estate interests and $208.8 million, or $2.92 per share, of non-cash fair value adjustments.
The Company also reported net income attributable to common stockholders for the nine months ended September 30, 2021 of $486.1 million, or $7.04 per share, as compared to net income of $185.1 million, or $2.50 per share, for the same period in 2020. Net income attributable to common stockholders for the nine months ended September 30, 2021 includes $279.9 million, or $3.83 per share, of net gains recognized from the sale of real estate interests and $209.5 million, or $2.87 per share, of non-cash fair value adjustments. Net income for the nine months ended September 30, 2020 included $163.6 million, or $2.04 per share, of net gains recognized from the sale of real estate interests.
The Company reported FFO for the quarter ended September 30, 2021 of $127.0 million, or $1.78 per share, as compared to FFO for the same period in 2020 of $135.5 million, or $1.75 per share. FFO for the third quarter of 2021 included $11.4 million, or $0.16 per share, of lease termination income related to the termination of the WeWork lease at 609 Fifth Avenue. FFO for the third quarter of 2020 included $20.2 million, or $0.26 per share, of net proceeds derived from a legal settlement.
The Company also reported FFO for the nine months ended September 30, 2021 of $373.0 million, or $5.10 per share, as compared to FFO of $443.6 million, or $5.54 per share, for the same period in 2020.
All per share amounts are presented on a diluted basis.
Operating and Leasing Activity
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, increased by 5.7% for the third quarter of 2021, and increased 3.6% excluding lease termination income, as compared to the same period in 2020.
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, decreased by 1.3% for the nine months ended September 30, 2021, and increased 0.2% excluding lease termination income, as compared to the same period in 2020.
During the third quarter of 2021, the Company signed 44 office leases in its Manhattan office portfolio totaling 445,453 square feet. The average lease term on the Manhattan office leases signed in the third quarter of 2021 was 10.7 years and average tenant concessions were 8.8 months of free rent with a tenant improvement allowance of $77.63 per rentable square foot, excluding leases signed at One Vanderbilt Avenue. Thirty-two leases comprising 317,709 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 $71.39 per rentable square foot, representing a 1.8% decrease over the previous fully escalated rents on the same office spaces.
During the first nine months of 2021, the Company signed 107 office leases in its Manhattan office portfolio totaling 1,355,908 square feet. The average lease term on the Manhattan office leases signed in the first nine months of 2021 was 7.2 years and average tenant concessions were 6.2 months of free rent with a tenant improvement allowance of $53.40 per rentable square foot, excluding leases signed at One Vanderbilt Avenue. Seventy leases comprising 770,833 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 $72.32 per rentable square foot, representing a 1.7% decrease over the previous fully escalated rents on the same office spaces.
Occupancy in the Company's Manhattan same-store office portfolio was 93.1% as of September 30, 2021, inclusive of 99,764 square feet of leases signed but not yet commenced, as compared to 93.6% at the end of the previous quarter.
Significant leases that were signed in the third quarter included:
•Expansion lease with Carlyle Investment Management, Inc. for 33,924 square feet at One Vanderbilt Avenue, for 15.2 years;
•New lease with UiPath for 26,363 square feet at One Vanderbilt Avenue, for 15.0 years;
•New lease with Mintz, Levin, Cohn, Ferris, Glovsky, and Popeo, PC for 101,394 square feet at 919 Third Avenue, for 21.5 years;
•Early renewal with Grant & Eisenhofer P.A. for 14,078 square feet at 485 Lexington Avenue, for 7.7 years;
•New lease with TigerRisk Partners LLC for 13,284 square feet at 1350 Avenue of the Americas, for 4.8 years;
•New lease with Pennant Park Investment Advisors for 10,705 square feet at 1350 Avenue of the Americas, for 7.8 years; and
•New retail lease with Piano Software, Inc. for 13,092 square feet at 85 Fifth Avenue, for 12.0 years.
Investment Activity
To date in 2021, the Company has repurchased 3.8 million shares of its common stock and redeemed 0.6 million units of its Operating Partnership, or OP units, bringing total repurchases and redemptions to 35.3 million shares of common stock and 1.6 million OP units for a combined total of $3.2 billion under the previously announced $3.5 billion share repurchase program.
In September, the Company acquired the fee position in 1591-1597 Broadway for a purchase price of $121.0 million. The 7,684 square foot parcel, located on the northwest corner of 48th Street and Broadway, is subject to a ground lease, and sits beneath a portion of the Crowne Plaza Hotel. A third party has asserted ownership rights to the fee, which the Company is contesting.
In September, the Company acquired 690 Madison Avenue. The 7,848 SF five-story building, currently leased to Hermes, is located on the northwest corner of 62nd street along Madison Avenue’s Gold Coast, neighboring luxury retail and a collection of high-end residential, hotels and restaurants including 760 Madison, SL Green’s condo development project in partnership with Giorgio Armani. The property previously served as collateral for a debt and preferred equity investment.
In September, together with its joint venture partners, the Company closed on the sale of the 5.0% interest in 410 Tenth Avenue that was retained when the joint venture sold its controlling interest in the property in December 2020. This transaction generated net cash proceeds to the Company of $14.8 million.
In September, the Company closed on the previously announced sale of its interests in 400 East 57th Street for a gross asset valuation of $133.5 million. The property included 263 residential units and approximately 10,000 square feet of retail leased to essential service providers. The transaction generated net cash proceeds to the Company of $19.8 million.
In July, the Company closed on the previously announced sale of a 49% interest in 220 East 42nd Street for gross consideration of $790.1 million. SL Green retained a 51% interest in the property and will continue to oversee management and leasing of the building. The transaction generated net cash proceeds to the Company of $136.1 million.
Debt and Preferred Equity Investment Activity
The carrying value of the Company’s debt and preferred equity ("DPE") portfolio was $1.09 billion at September 30, 2021. The portfolio is comprised of $1.05 billion of investments, which are classified in the debt and preferred equity line item of the balance sheet, at a weighted average current yield of 7.4%, or 9.4% excluding the effect of $238.7 million of investments that are on non-accrual, and mortgage investments aggregating $0.04 billion at a weighted average current yield of 3.6% that are included in other balance sheet line items for accounting purposes.
Guidance
The Company is revising its earnings guidance ranges, resulting in an increase to the midpoint of those ranges for the year ending December 31, 2021 to net income per share of $7.21 to $7.41, and FFO per share of $6.45 to $6.65, as compared to the previous guidance range of net income per share of $0.20 to $0.60 and FFO per share of $6.30 to $6.70 per share.
Dividends
In the third quarter of 2021, the Company declared:
•Three monthly dividends on its outstanding common stock of $0.3033 per share which were paid on August 16, September 15, and October 15, 2021, equating to an annualized dividend of $3.64 per share of common stock; and
•Quarterly dividend on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of $0.40625 per share for the period July 15, 2021 through and including October 14, 2021, which was paid on October 15, 2021 and is the equivalent of an annualized dividend of $1.625 per share.
Institutional Investor Conference
The Company will host its Annual Institutional Investor Conference on Monday, December 6, 2021. The Company’s presentation, led by Marc Holliday, Chairman and Chief Executive Officer, Andrew Mathias, President, and Matt DiLiberto, Chief Financial Officer, will begin at 9:30 AM ET.
The event will be held in-person, by invitation only. The presentation will be available online via audio webcast, in listen only mode, and the accompanying presentation materials can be accessed in the Investors section of the SL Green Realty Corp. website at http://slgreen.com on the day of the conference.
An audio replay of the presentation will be available in the Investors section of the SL Green Realty Corp. website following the conference.
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, October 21, 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 www.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 www.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 8382966.
A replay of the call will be available for 7 days after the call by dialing (855) 859-2056 using conference ID 8382966. A webcast replay will also be available in the Investors section of the SL Green Realty Corp. website at www.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 September 30, 2021, SL Green held interests in 76 buildings totaling 35.3 million square feet. This included ownership interests in 27.2 million square feet of Manhattan buildings and 7.3 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. 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 | Nine Months Ended | ||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||
| Revenues: | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
| Rental revenue, net | $ | 142,703 | $ | 173,536 | $ | 469,429 | $ | 543,140 | |||||||||||||||
| Escalation and reimbursement | 12,660 | 21,979 | 58,634 | 70,892 | |||||||||||||||||||
| Investment income | 20,072 | 22,988 | 59,452 | 101,464 | |||||||||||||||||||
| Other income | 29,766 | 31,341 | 61,895 | 102,350 | |||||||||||||||||||
| Total revenues | 205,201 | 249,844 | 649,410 | 817,846 | |||||||||||||||||||
| Expenses: | |||||||||||||||||||||||
| Operating expenses, including related party expenses of $3,563 and $8,827 in 2021 and $2,801 and $9,289 in 2020 | 40,684 | 45,910 | 126,851 | 140,673 | |||||||||||||||||||
| Real estate taxes | 32,139 | 43,522 | 121,318 | 131,805 | |||||||||||||||||||
| Operating lease rent | 6,557 | 6,973 | 20,003 | 22,171 | |||||||||||||||||||
| Interest expense, net of interest income | 14,807 | 23,536 | 57,155 | 91,100 | |||||||||||||||||||
| Amortization of deferred financing costs | 2,345 | 3,151 | 9,505 | 8,312 | |||||||||||||||||||
| Depreciation and amortization | 49,277 | 92,516 | 169,534 | 256,736 | |||||||||||||||||||
| Loan loss and other investment reserves, net of recoveries | — | 8,957 | — | 27,018 | |||||||||||||||||||
| Transaction related costs | 190 | 45 | 215 | 483 | |||||||||||||||||||
| Marketing, general and administrative | 23,477 | 23,602 | 68,426 | 66,682 | |||||||||||||||||||
| Total expenses | 169,476 | 248,212 | 573,007 | 744,980 | |||||||||||||||||||
| Equity in net loss from unconsolidated joint ventures | (15,487) | (432) | (31,321) | (15,445) | |||||||||||||||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | (1,280) | — | (5,438) | — | |||||||||||||||||||
| Purchase price and other fair value adjustment | 208,810 | — | 209,527 | — | |||||||||||||||||||
| Gain on sale of real estate, net | 187,766 | 26,104 | 285,338 | 163,624 | |||||||||||||||||||
| Depreciable real estate reserves | — | (6,627) | (5,696) | (6,627) | |||||||||||||||||||
| Net income | 415,534 | 20,677 | 528,813 | 214,418 | |||||||||||||||||||
| Net income attributable to noncontrolling interests in the Operating Partnership | (22,683) | (802) | (28,489) | (10,073) | |||||||||||||||||||
| Net loss (income) attributable to noncontrolling interests in other partnerships | 915 | (414) | 2,454 | (1,145) | |||||||||||||||||||
| Preferred unit distributions | (1,823) | (1,864) | (5,492) | (6,883) | |||||||||||||||||||
| Net income attributable to SL Green | 391,943 | 17,597 | 497,286 | 196,317 | |||||||||||||||||||
| Perpetual preferred stock dividends | (3,738) | (3,738) | (11,213) | (11,213) | |||||||||||||||||||
| Net income attributable to SL Green common stockholders | $ | 388,205 | $ | 13,859 | $ | 486,073 | $ | 185,104 | |||||||||||||||
| Earnings Per Share (EPS) | |||||||||||||||||||||||
Net income per share (Basic) (1) | $ | 5.77 | $ | 0.19 | $ | 7.08 | $ | 2.51 | |||||||||||||||
Net income per share (Diluted) (1) | $ | 5.75 | $ | 0.19 | $ | 7.04 | $ | 2.50 | |||||||||||||||
| Funds From Operations (FFO) | |||||||||||||||||||||||
FFO per share (Basic) (1) | $ | 1.79 | $ | 1.80 | $ | 5.14 | $ | 5.71 | |||||||||||||||
FFO per share (Diluted) (1) | $ | 1.78 | $ | 1.80 | $ | 5.10 | $ | 5.69 | |||||||||||||||
FFO per share (Pro forma) (2) | $ | 1.78 | $ | 1.75 | $ | 5.10 | $ | 5.54 | |||||||||||||||
| Basic ownership interest | |||||||||||||||||||||||
| Weighted average REIT common shares for net income per share | 66,840 | 70,943 | 68,275 | 73,373 | |||||||||||||||||||
| Weighted average partnership units held by noncontrolling interests | 3,834 | 4,029 | 4,024 | 4,123 | |||||||||||||||||||
Basic weighted average shares and units outstanding (1) | 70,674 | 74,972 | 72,299 | 77,496 | |||||||||||||||||||
| Diluted ownership interest | |||||||||||||||||||||||
| Weighted average REIT common share and common share equivalents | 67,653 | 71,385 | 69,063 | 73,814 | |||||||||||||||||||
| Weighted average partnership units held by noncontrolling interests | 3,834 | 4,029 | 4,024 | 4,123 | |||||||||||||||||||
Diluted weighted average shares and units outstanding (1) | 71,487 | 75,414 | 73,087 | 77,937 | |||||||||||||||||||
Pro forma adjustment (2) | — | 2,077 | — | 2,148 | |||||||||||||||||||
Pro forma diluted weighted average shares and units outstanding (2) | 71,487 | 77,491 | 73,087 | 80,085 | |||||||||||||||||||
(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)
| September 30, | December 31, | ||||||||||
| 2021 | 2020 | ||||||||||
| Assets | (Unaudited) | ||||||||||
| Commercial real estate properties, at cost: | |||||||||||
| Land and land interests | $ | 1,489,101 | $ | 1,315,832 | |||||||
| Building and improvements | 3,828,052 | 4,168,193 | |||||||||
| Building leasehold and improvements | 1,649,796 | 1,448,134 | |||||||||
| Right of use asset - financing leases | 27,445 | 55,711 | |||||||||
| Right of use asset - operating leases | 498,416 | 367,209 | |||||||||
| 7,492,810 | 7,355,079 | ||||||||||
| Less: accumulated depreciation | (1,904,465) | (1,956,077) | |||||||||
| 5,588,345 | 5,399,002 | ||||||||||
| Cash and cash equivalents | 257,941 | 266,059 | |||||||||
| Restricted cash | 87,992 | 106,736 | |||||||||
| Investment in marketable securities | 34,428 | 28,570 | |||||||||
| Tenant and other receivables | 44,964 | 44,507 | |||||||||
| Related party receivables | 35,674 | 34,657 | |||||||||
| Deferred rents receivable | 254,277 | 302,791 | |||||||||
| Debt and preferred equity investments, net of discounts and deferred origination fees of $6,494 and $11,232 and allowances of $6,630 and $13,213 in 2021 and 2020, respectively | 1,052,110 | 1,076,542 | |||||||||
| Investments in unconsolidated joint ventures | 3,028,084 | 3,823,322 | |||||||||
| Deferred costs, net | 124,637 | 177,168 | |||||||||
| Other assets | 347,407 | 448,213 | |||||||||
| Total assets | $ | 10,855,859 | $ | 11,707,567 | |||||||
| Liabilities | |||||||||||
| Mortgages and other loans payable | $ | 1,428,734 | $ | 2,001,361 | |||||||
| Revolving credit facility | 220,000 | 110,000 | |||||||||
| Unsecured term loan | 1,500,000 | 1,500,000 | |||||||||
| Unsecured notes | 901,160 | 1,251,888 | |||||||||
| Deferred financing costs, net | (15,004) | (34,521) | |||||||||
| Total debt, net of deferred financing costs | 4,034,890 | 4,828,728 | |||||||||
| Accrued interest payable | 20,777 | 14,825 | |||||||||
| Accounts payable and accrued expenses | 137,946 | 151,309 | |||||||||
| Deferred revenue | 120,567 | 118,572 | |||||||||
| Lease liability - financing leases | 125,168 | 152,521 | |||||||||
| Lease liability - operating leases | 437,357 | 339,458 | |||||||||
| Dividend and distributions payable | 23,958 | 149,294 | |||||||||
| Security deposits | 54,366 | 53,836 | |||||||||
| Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities | 100,000 | 100,000 | |||||||||
| Other liabilities | 157,375 | 302,798 | |||||||||
| Total liabilities | 5,212,404 | 6,211,341 | |||||||||
| Commitments and contingencies | — | — | |||||||||
| Noncontrolling interest in the Operating Partnership | 362,737 | 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 September 30, 2021 and December 31, 2020 | 221,932 | 221,932 | |||||||||
| Common stock, $0.01 par value 160,000 shares authorized, 67,926 and 69,534 issued and outstanding (including 1,061 and 1,026 held in Treasury) at September 30, 2021 and December 31, 2020, respectively | 680 | 716 | |||||||||
| Additional paid-in capital | 3,774,119 | 3,862,949 | |||||||||
| Treasury stock at cost | (126,160) | (124,049) | |||||||||
| Accumulated other comprehensive loss | (60,597) | (67,247) | |||||||||
| Retained earnings | 1,258,232 | 1,015,462 | |||||||||
| Total SL Green Realty Corp. stockholders’ equity | 5,068,206 | 4,909,763 | |||||||||
| Noncontrolling interests in other partnerships | 14,009 | 26,032 | |||||||||
| Total equity | 5,082,215 | 4,935,795 | |||||||||
| Total liabilities and equity | $ | 10,855,859 | $ | 11,707,567 | |||||||
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(unaudited and in thousands, except per share data)
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||
| Funds From Operations (FFO) Reconciliation: | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
| Net income attributable to SL Green common stockholders | $ | 388,205 | $ | 13,859 | $ | 486,073 | $ | 185,104 | |||||||||||||||
| Add: | |||||||||||||||||||||||
| Depreciation and amortization | 49,277 | 92,516 | 169,534 | 256,736 | |||||||||||||||||||
| Joint venture depreciation and noncontrolling interest adjustments | 61,733 | 47,884 | 176,920 | 149,309 | |||||||||||||||||||
| Net income attributable to noncontrolling interests | 21,768 | 1,216 | 26,035 | 11,218 | |||||||||||||||||||
| Less: | |||||||||||||||||||||||
| Gain on sale of real estate, net | 187,766 | 26,104 | 285,338 | 163,624 | |||||||||||||||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | (1,280) | — | (5,438) | — | |||||||||||||||||||
| Purchase price and other fair value adjustments | 206,779 | — | 209,443 | — | |||||||||||||||||||
| Depreciable real estate reserves | — | (6,627) | (5,696) | (6,627) | |||||||||||||||||||
| Depreciation on non-rental real estate assets | 754 | 538 | 1,953 | 1,797 | |||||||||||||||||||
| FFO attributable to SL Green common stockholders and unit holders | $ | 126,964 | $ | 135,460 | $ | 372,962 | $ | 443,573 | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||
| Operating income and Same-store NOI Reconciliation: | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
| Net income | $ | 415,534 | $ | 20,677 | $ | 528,813 | $ | 214,418 | |||||||||||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | 1,280 | — | 5,438 | — | |||||||||||||||||||
| Purchase price and other fair value adjustments | (208,810) | — | (209,527) | — | |||||||||||||||||||
| Gain on sale of real estate, net | (187,766) | (26,104) | (285,338) | (163,624) | |||||||||||||||||||
| Depreciable real estate reserves | — | 6,627 | 5,696 | 6,627 | |||||||||||||||||||
| Depreciation and amortization | 49,277 | 92,516 | 169,534 | 256,736 | |||||||||||||||||||
| Interest expense, net of interest income | 14,807 | 23,536 | 57,155 | 91,100 | |||||||||||||||||||
| Amortization of deferred financing costs | 2,345 | 3,151 | 9,505 | 8,312 | |||||||||||||||||||
| Operating income | 86,667 | 120,403 | 281,276 | 413,569 | |||||||||||||||||||
| Equity in net loss from unconsolidated joint ventures | 15,487 | 432 | 31,321 | 15,445 | |||||||||||||||||||
| Marketing, general and administrative expense | 23,477 | 23,602 | 68,426 | 66,682 | |||||||||||||||||||
| Transaction related costs, net | 190 | 45 | 215 | 483 | |||||||||||||||||||
| Investment income | (20,072) | (22,988) | (59,452) | (101,464) | |||||||||||||||||||
| Loan loss and other investment reserves, net of recoveries | — | 8,957 | — | 27,018 | |||||||||||||||||||
| Non-building revenue | (13,080) | (26,668) | (25,569) | (30,650) | |||||||||||||||||||
| Net operating income (NOI) | 92,669 | 103,783 | 296,217 | 391,083 | |||||||||||||||||||
| Equity in net loss from unconsolidated joint ventures | (15,487) | (432) | (31,321) | (15,445) | |||||||||||||||||||
| SLG share of unconsolidated JV depreciation and amortization | 60,111 | 49,534 | 173,923 | 141,625 | |||||||||||||||||||
| SLG share of unconsolidated JV interest expense, net of interest income | 41,865 | 34,128 | 109,566 | 102,619 | |||||||||||||||||||
| SLG share of unconsolidated JV amortization of deferred financing costs | 4,766 | 2,232 | 11,196 | 5,612 | |||||||||||||||||||
| SLG share of unconsolidated JV loss on early extinguishment of debt | 748 | — | 1,689 | — | |||||||||||||||||||
| SLG share of unconsolidated JV investment income | (310) | (314) | (920) | (931) | |||||||||||||||||||
| SLG share of unconsolidated JV non-building revenue | (814) | (4,374) | (3,000) | (8,398) | |||||||||||||||||||
| NOI including SLG share of unconsolidated JVs | 183,548 | 184,557 | 557,350 | 616,165 | |||||||||||||||||||
| NOI from other properties/affiliates | (33,481) | (37,889) | (108,961) | (162,539) | |||||||||||||||||||
| Same-store NOI | 150,067 | 146,668 | 448,389 | 453,626 | |||||||||||||||||||
| Ground lease straight-line adjustment | 245 | 245 | 734 | 777 | |||||||||||||||||||
| Joint Venture ground lease straight-line adjustment | 232 | 232 | 697 | 826 | |||||||||||||||||||
| Straight-line and free rent | (1,271) | (4,407) | (6,486) | (3,682) | |||||||||||||||||||
| Amortization of acquired above and below-market leases, net | (100) | (630) | (295) | (3,058) | |||||||||||||||||||
| Joint Venture straight-line and free rent | (1,772) | (3,510) | (11,157) | (13,518) | |||||||||||||||||||
| Joint Venture amortization of acquired above and below-market leases, net | (4,876) | (3,806) | (14,010) | (11,436) | |||||||||||||||||||
| Same-store cash NOI | $ | 142,525 | $ | 134,792 | $ | 417,872 | $ | 423,535 | |||||||||||||||
| Lease termination income | (1,856) | (195) | (2,956) | (10,785) | |||||||||||||||||||
| Joint Venture lease termination income | (1,217) | (7) | (1,471) | (186) | |||||||||||||||||||
| Same-store cash NOI excluding lease termination income | $ | 139,452 | $ | 134,590 | $ | 413,445 | $ | 412,564 | |||||||||||||||
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 capital expenditures.
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 September 30, 2021, the Company held interests in 76 buildings totaling 35.3 million square feet. This included ownership interests in 27.2 million square feet in Manhattan buildings and 7.3 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's website is www.slgreen.com.
•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. 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 September 30, 2021 that will be included on Form 10-Q to be filed on or before November 9, 2021.
| Supplemental Information | 2 | Third 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 | - | ||||||||||
| Non-GAAP Disclosures and Reconciliations | |||||||||||
| Analyst Coverage | |||||||||||
| Executive Management | |||||||||||
| Supplemental Information | 3 | Third 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 capital expenditures.
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 that 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 and redevelopment 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) | |||||
| 605 West 42nd Street "Sky" (disposed) | |||||
| 635-641 Sixth Avenue (disposed) | |||||
| 220 East 42nd Street (sale of JV interest) | |||||
| 400 East 57th Street (disposed) | |||||
| Supplemental Information | 4 | Third Quarter 2021 | ||||||
DEFINITIONS | | |||||||
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.
SLG Interest - 'SLG Share' or 'Share of JV' is computed by multiplying the referenced line item by the Company's percentage ownership or economic interest 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.
Square Feet - Represents the rentable square footage at the time the property was acquired.
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 | Third Quarter 2021 | ||||||
THIRD QUARTER 2021 HIGHLIGHTS Unaudited | | |||||||
New York, NY, October 20, 2021 - SL Green Realty Corp. (the "Company") (NYSE: SLG) today reported net income attributable to common stockholders for the quarter ended September 30, 2021 of $388.2 million, or $5.75 per share, as compared to net income of $13.9 million, or $0.19 per share, for the same quarter in 2020. Net income attributable to common stockholders for the third quarter of 2021 includes $186.5 million, or $2.61 per share, of net gains recognized from the sale of real estate interests and $208.8 million, or $2.92 per share, of non-cash fair value adjustments.
The Company also reported net income attributable to common stockholders for the nine months ended September 30, 2021 of $486.1 million, or $7.04 per share, as compared to net income of $185.1 million, or $2.50 per share, for the same period in 2020. Net income attributable to common stockholders for the nine months ended September 30, 2021 includes $279.9 million, or $3.83 per share, of net gains recognized from the sale of real estate interests and $209.5 million, or $2.87 per share, of non-cash fair value adjustments. Net income for the nine months ended September 30, 2020 included $163.6 million, or $2.04 per share, of net gains recognized from the sale of real estate interests.
The Company reported FFO for the quarter ended September 30, 2021 of $127.0 million, or $1.78 per share, as compared to FFO for the same period in 2020 of $135.5 million, or $1.75 per share. FFO for the third quarter of 2021 included $11.4 million, or $0.16 per share, of lease termination income related to the termination of the WeWork lease at 609 Fifth Avenue. FFO for the third quarter of 2020 included $20.2 million, or $0.26 per share, of net proceeds derived from a legal settlement.
The Company also reported FFO for the nine months ended September 30, 2021 of $373.0 million, or $5.10 per share, as compared to FFO of $443.6 million, or $5.54 per share, for the same period in 2020.
All per share amounts are presented on a diluted basis.
Operating and Leasing Activity
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, increased by 5.7% for the third quarter of 2021, and increased 3.6% excluding lease termination income, as compared to the same period in 2020.
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, decreased by 1.3% for the nine months ended September 30, 2021, and increased 0.2% excluding lease termination income, as compared to the same period in 2020.
During the third quarter of 2021, the Company signed 44 office leases in its Manhattan office portfolio totaling 445,453 square feet. The average lease term on the Manhattan office leases signed in the third quarter of 2021 was 10.7 years and average tenant concessions were 8.8 months of free rent with a tenant improvement allowance of $77.63 per rentable square foot, excluding leases signed at One Vanderbilt Avenue. Thirty-two leases comprising 317,709 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 $71.39 per rentable square foot, representing a 1.8% decrease over the previous fully escalated rents on the same office spaces.
During the first nine months of 2021, the Company signed 107 office leases in its Manhattan office portfolio totaling 1,355,908 square feet. The average lease term on the Manhattan office leases signed in the first nine months of 2021 was 7.2 years and average tenant concessions were 6.2 months of free rent with a tenant improvement allowance of $53.40 per rentable square foot, excluding leases signed at One Vanderbilt Avenue. Seventy leases comprising 770,833 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 $72.32 per rentable square foot, representing a 1.7% decrease over the previous fully escalated rents on the same office spaces.
Occupancy in the Company's Manhattan same-store office portfolio was 93.1% as of September 30, 2021, inclusive of 99,764 square feet of leases signed but not yet commenced, as compared to 93.6% at the end of the previous quarter.
Significant leases that were signed in the third quarter included:
•Expansion lease with Carlyle Investment Management, Inc. for 33,924 square feet at One Vanderbilt Avenue, for 15.2 years;
•New lease with UiPath for 26,363 square feet at One Vanderbilt Avenue, for 15.0 years;
•New lease with Mintz, Levin, Cohn, Ferris, Glovsky, and Popeo, PC for 101,394 square feet at 919 Third Avenue, for 21.5 years;
•Early renewal with Grant & Eisenhofer P.A. for 14,078 square feet at 485 Lexington Avenue, for 7.7 years;
•New lease with TigerRisk Partners LLC for 13,284 square feet at 1350 Avenue of the Americas, for 4.8 years;
•New lease with Pennant Park Investment Advisors for 10,705 square feet at 1350 Avenue of the Americas, for 7.8 years; and
•New retail lease with Piano Software, Inc. for 13,092 square feet at 85 Fifth Avenue, for 12.0 years.
Investment Activity
To date in 2021, the Company has repurchased 3.8 million shares of its common stock and redeemed 0.6 million units of its Operating Partnership, or OP units, bringing total repurchases and redemptions to 35.3 million shares of common stock and 1.6 million OP units for a combined total of $3.2 billion under the previously announced $3.5 billion share repurchase program.
In September, the Company acquired the fee position in 1591-1597 Broadway for a purchase price of $121.0 million. The 7,684 square foot parcel, located on the northwest corner of 48th Street and Broadway, is subject to a ground lease, and sits beneath a portion of the Crowne Plaza Hotel. A third party has asserted ownership rights to the fee, which the Company is contesting.
In September, the Company acquired 690 Madison Avenue. The 7,848 SF five-story building, currently leased to Hermes, is located on the northwest corner of 62nd street along Madison Avenue’s Gold Coast, neighboring luxury retail and a collection of high-end residential, hotels
| Supplemental Information | 6 | Third Quarter 2021 | ||||||
THIRD QUARTER 2021 HIGHLIGHTS Unaudited | | |||||||
and restaurants including 760 Madison, SL Green’s condo development project in partnership with Giorgio Armani. The property previously served as collateral for a debt and preferred equity investment.
In September, together with its joint venture partners, the Company closed on the sale of the 5.0% interest in 410 Tenth Avenue that was retained when the joint venture sold its controlling interest in the property in December 2020. This transaction generated net cash proceeds to the Company of $14.8 million.
In September, the Company closed on the previously announced sale of its interests in 400 East 57th Street for a gross asset valuation of $133.5 million. The property included 263 residential units and approximately 10,000 square feet of retail leased to essential service providers. The transaction generated net cash proceeds to the Company of $19.8 million.
In July, the Company closed on the previously announced sale of a 49% interest in 220 East 42nd Street for gross consideration of $790.1 million. SL Green retained a 51% interest in the property and will continue to oversee management and leasing of the building. The transaction generated net cash proceeds to the Company of $136.1 million.
Debt and Preferred Equity Investment Activity
The carrying value of the Company’s debt and preferred equity ("DPE") portfolio was $1.09 billion at September 30, 2021. The portfolio is comprised of $1.05 billion of investments, which are classified in the debt and preferred equity line item of the balance sheet, at a weighted average current yield of 7.4%, or 9.4% excluding the effect of $238.7 million of investments that are on non-accrual, and mortgage investments aggregating $0.04 billion at a weighted average current yield of 3.6% that are included in other balance sheet line items for accounting purposes.
Guidance
The Company is revising its earnings guidance ranges, resulting in an increase to the midpoint of those ranges for the year ending December 31, 2021 to net income per share of $7.21 to $7.41, and FFO per share of $6.45 to $6.65, as compared to the previous guidance range of net income per share of $0.20 to $0.60 and FFO per share of $6.30 to $6.70 per share.
Dividends
In the third quarter of 2021, the Company declared:
•Three monthly dividends on its outstanding common stock of $0.3033 per share which were paid on August 16, September 15, and October 15, 2021, equating to an annualized dividend of $3.64 per share of common stock; and
•Quarterly dividend on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of $0.40625 per share for the period July 15, 2021 through and including October 14, 2021, which was paid on October 15, 2021 and is the equivalent of an annualized dividend of $1.625 per share.
Institutional Investor Conference
The Company will host its Annual Institutional Investor Conference on Monday, December 6, 2021. The Company’s presentation, led by Marc Holliday, Chairman and Chief Executive Officer, Andrew Mathias, President, and Matt DiLiberto, Chief Financial Officer, will begin at 9:30 AM ET.
The event will be held in-person, by invitation only. The presentation will be available online via audio webcast, in listen only mode, and the accompanying presentation materials can be accessed in the Investors section of the SL Green Realty Corp. website at http://slgreen.com on the day of the conference.
An audio replay of the presentation will be available in the Investors section of the SL Green Realty Corp. website following the conference.
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, October 21, 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 www.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 www.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 8382966.
A replay of the call will be available for 7 days after the call by dialing (855) 859-2056 using conference ID 8382966. A webcast replay will also be available in the Investors section of the SL Green Realty Corp. website at www.slgreen.com under “Presentations & Webcasts.”
| Supplemental Information | 7 | Third Quarter 2021 | ||||||
KEY FINANCIAL DATA Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| As of or for the three months ended | |||||||||||||||||||||||||||||
| 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
| Earnings Per Share | |||||||||||||||||||||||||||||
Net income (loss) available to common stockholders (EPS) - diluted (1) | $ | 5.75 | $ | 1.51 | $ | (0.11) | $ | 2.41 | $ | 0.19 | |||||||||||||||||||
Funds from operations (FFO) available to common stockholders - diluted (1) | $ | 1.78 | $ | 1.60 | $ | 1.73 | $ | 1.59 | $ | 1.80 | |||||||||||||||||||
Funds from operations (FFO) available to common stockholders - pro forma (2) | $ | 1.78 | $ | 1.60 | $ | 1.73 | $ | 1.56 | $ | 1.75 | |||||||||||||||||||
| Common Share Price & Dividends | |||||||||||||||||||||||||||||
Closing price at the end of the period (1) | $ | 70.84 | $ | 80.00 | $ | 69.99 | $ | 61.32 | $ | 47.72 | |||||||||||||||||||
Closing high price during period (1) | $ | 81.72 | $ | 85.17 | $ | 77.76 | $ | 65.76 | $ | 52.74 | |||||||||||||||||||
Closing low price during period (1) | $ | 67.23 | $ | 69.52 | $ | 58.13 | $ | 42.87 | $ | 45.11 | |||||||||||||||||||
| Annual dividend per common share | $ | 3.64 | $ | 3.64 | $ | 3.64 | $ | 3.64 | $ | 3.54 | |||||||||||||||||||
| FFO payout ratio (trailing 12 months) | 54.6% | 54.5% | 53.3% | 50.3% | 48.6% | ||||||||||||||||||||||||
| Funds available for distribution (FAD) payout ratio (trailing 12 months) | 67.0% | 63.4% | 59.5% | 62.0% | 59.3% | ||||||||||||||||||||||||
| Common Shares & Units | |||||||||||||||||||||||||||||
Common shares outstanding (1) | 66,865 | 67,880 | 69,354 | 68,508 | 70,969 | ||||||||||||||||||||||||
| Units outstanding | 3,888 | 3,808 | 4,156 | 3,939 | 4,027 | ||||||||||||||||||||||||
| Total common shares and units outstanding | 70,753 | 71,688 | 73,510 | 72,447 | 74,996 | ||||||||||||||||||||||||
Weighted average common shares and units outstanding - basic (1) | 70,674 | 73,073 | 73,158 | 74,072 | 74,972 | ||||||||||||||||||||||||
Weighted average common shares and units outstanding - diluted (1) | 71,487 | 73,727 | 74,070 | 75,163 | 75,414 | ||||||||||||||||||||||||
Weighted average common shares and units outstanding - pro forma (2) | 71,487 | 73,727 | 74,070 | 76,575 | 77,491 | ||||||||||||||||||||||||
| Market Capitalization | |||||||||||||||||||||||||||||
| Market value of common equity | $ | 5,012,143 | $ | 5,735,040 | $ | 5,144,965 | $ | 4,442,450 | $ | 3,578,809 | |||||||||||||||||||
| Liquidation value of preferred equity/units | 428,503 | 428,503 | 428,503 | 432,169 | 432,169 | ||||||||||||||||||||||||
| Consolidated debt | 4,149,894 | 4,725,996 | 5,349,310 | 4,963,249 | 5,466,849 | ||||||||||||||||||||||||
| Consolidated market capitalization | $ | 9,590,540 | $ | 10,889,539 | $ | 10,922,778 | $ | 9,837,868 | $ | 9,477,827 | |||||||||||||||||||
| SLG share of unconsolidated JV debt | 5,789,668 | 5,558,666 | 4,422,585 | 4,672,371 | 4,588,930 | ||||||||||||||||||||||||
| Market capitalization including SLG share of unconsolidated JVs | $ | 15,380,208 | $ | 16,448,205 | $ | 15,345,363 | $ | 14,510,239 | $ | 14,066,757 | |||||||||||||||||||
| Consolidated debt service coverage (trailing 12 months) | 3.73x | 3.60x | 3.61x | 3.54x | 3.52x | ||||||||||||||||||||||||
| Consolidated fixed charge coverage (trailing 12 months) | 2.89x | 2.83x | 2.85x | 2.82x | 2.83x | ||||||||||||||||||||||||
| Debt service coverage, including SLG share of unconsolidated JVs (trailing 12 months) | 2.36x | 2.37x | 2.41x | 2.41x | 2.44x | ||||||||||||||||||||||||
| Fixed charge coverage, including SLG share of unconsolidated JVs (trailing 12 months) | 2.00x | 2.01x | 2.04x | 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 and 9/30/20 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 | Third Quarter 2021 | ||||||
KEY FINANCIAL DATA Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| As of or for the three months ended | |||||||||||||||||||||||||||||
| 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
| Selected Balance Sheet Data | |||||||||||||||||||||||||||||
| Real estate assets before depreciation | $ | 7,492,810 | $ | 7,664,414 | $ | 7,830,574 | $ | 7,355,079 | $ | 9,021,490 | |||||||||||||||||||
| Investments in unconsolidated joint ventures | $ | 3,028,084 | $ | 3,209,151 | $ | 3,698,701 | $ | 3,823,322 | $ | 2,946,673 | |||||||||||||||||||
| Debt and preferred equity investments | $ | 1,052,110 | $ | 1,072,711 | $ | 1,097,202 | $ | 1,076,542 | $ | 1,153,363 | |||||||||||||||||||
| Cash and cash equivalents | $ | 257,941 | $ | 218,337 | $ | 304,999 | $ | 266,059 | $ | 221,404 | |||||||||||||||||||
| Investment in marketable securities | $ | 34,428 | $ | 32,339 | $ | 23,784 | $ | 28,570 | $ | 27,734 | |||||||||||||||||||
| Total assets | $ | 10,855,859 | $ | 11,166,164 | $ | 12,044,045 | $ | 11,707,567 | $ | 12,324,039 | |||||||||||||||||||
| Fixed rate & hedged debt | $ | 3,577,313 | $ | 3,930,094 | $ | 3,932,789 | $ | 3,135,572 | $ | 3,338,268 | |||||||||||||||||||
| Variable rate debt | 572,581 | (1) | 795,902 | 1,416,521 | 1,827,677 | 2,128,581 | |||||||||||||||||||||||
| Total consolidated debt | $ | 4,149,894 | $ | 4,725,996 | $ | 5,349,310 | $ | 4,963,249 | $ | 5,466,849 | |||||||||||||||||||
| Deferred financing costs, net of amortization | (15,004) | (26,820) | (30,558) | (34,521) | (47,677) | ||||||||||||||||||||||||
| Total consolidated debt, net | $ | 4,134,890 | $ | 4,699,176 | $ | 5,318,752 | $ | 4,928,728 | $ | 5,419,172 | |||||||||||||||||||
| Total liabilities | $ | 5,212,404 | $ | 5,798,703 | $ | 6,535,798 | $ | 6,211,341 | $ | 6,634,385 | |||||||||||||||||||
| Fixed rate & hedged debt, including SLG share of unconsolidated JV debt | $ | 7,892,032 | $ | 8,287,100 | $ | 6,155,058 | $ | 5,632,531 | $ | 5,837,841 | |||||||||||||||||||
| Variable rate debt, including SLG share of unconsolidated JV debt | 2,047,530 | (1) | 1,997,562 | 3,616,837 | 4,003,089 | 4,217,938 | |||||||||||||||||||||||
| Total debt, including SLG share of unconsolidated JV debt | $ | 9,939,562 | $ | 10,284,662 | $ | 9,771,895 | $ | 9,635,620 | $ | 10,055,779 | |||||||||||||||||||
| Selected Operating Data | |||||||||||||||||||||||||||||
| Property operating revenues | $ | 155,363 | $ | 184,611 | $ | 188,089 | $ | 190,391 | $ | 195,515 | |||||||||||||||||||
| Property operating expenses | (79,380) | (94,358) | (94,434) | (93,909) | (96,405) | ||||||||||||||||||||||||
| Property NOI | $ | 75,983 | $ | 90,253 | $ | 93,655 | $ | 96,482 | $ | 99,110 | |||||||||||||||||||
| SLG share of unconsolidated JV Property NOI | 90,507 | 85,492 | 86,483 | 78,378 | 82,384 | ||||||||||||||||||||||||
| Property NOI, including SLG share of unconsolidated JV Property NOI | $ | 166,490 | $ | 175,745 | $ | 180,138 | $ | 174,860 | $ | 181,494 | |||||||||||||||||||
| Investment income | 20,072 | 20,107 | 19,273 | 18,699 | 22,988 | ||||||||||||||||||||||||
| Other income | 29,766 | 13,389 | 18,740 | 25,808 | 31,341 | ||||||||||||||||||||||||
| Marketing general & administrative expenses | (23,477) | (22,064) | (22,885) | (25,144) | (23,602) | ||||||||||||||||||||||||
| SLG share of investment income and other income from unconsolidated JVs | 2,294 | 1,163 | 2,642 | 2,041 | 4,814 | ||||||||||||||||||||||||
| Income taxes | (6) | 795 | 708 | (859) | — | ||||||||||||||||||||||||
| Transaction costs, including SLG share of unconsolidated JVs | (190) | (3) | (22) | (20) | (45) | ||||||||||||||||||||||||
| Loan loss and other investment reserves, net of recoveries | — | — | — | (8,280) | (8,957) | ||||||||||||||||||||||||
| EBITDAre | $ | 194,949 | $ | 189,132 | $ | 198,594 | $ | 187,105 | $ | 208,033 | |||||||||||||||||||
| (1) Does not reflect $281.5 million of floating rate debt and preferred equity investments that provide a hedge against floating rate debt. | |||||||||||||||||||||||||||||
| Supplemental Information | 9 | Third Quarter 2021 | ||||||
KEY FINANCIAL DATA Manhattan Properties (1) Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| As of or for the three months ended | |||||||||||||||||||||||||||||
| 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
| Selected Operating Data | |||||||||||||||||||||||||||||
| Property operating revenues | $ | 150,476 | $ | 178,877 | $ | 183,701 | $ | 184,227 | $ | 189,263 | |||||||||||||||||||
| Property operating expenses | 72,513 | 84,307 | 87,056 | 87,966 | 88,115 | ||||||||||||||||||||||||
| Property NOI | $ | 77,963 | $ | 94,570 | $ | 96,645 | $ | 96,261 | $ | 101,148 | |||||||||||||||||||
| Other income - consolidated | $ | 14,656 | $ | 2,700 | $ | 11,748 | $ | 2,575 | $ | 20,975 | |||||||||||||||||||
| SLG share of property NOI from unconsolidated JVs | $ | 90,510 | $ | 85,491 | $ | 86,483 | $ | 78,379 | $ | 82,384 | |||||||||||||||||||
| Office Portfolio Statistics (Manhattan Operating Properties ) | |||||||||||||||||||||||||||||
| Consolidated office buildings in service | 14 | 16 | 18 | 18 | 18 | ||||||||||||||||||||||||
| Unconsolidated office buildings in service | 10 | 9 | 9 | 11 | 11 | ||||||||||||||||||||||||
| 24 | 25 | 27 | 29 | 29 | |||||||||||||||||||||||||
| Consolidated office buildings in service - square footage | 8,499,045 | 10,259,345 | 10,526,345 | 10,681,045 | 10,647,191 | ||||||||||||||||||||||||
| Unconsolidated office buildings in service - square footage | 12,004,183 | 10,869,183 | 10,869,183 | 11,841,483 | 11,841,483 | ||||||||||||||||||||||||
| 20,503,228 | 21,128,528 | 21,395,528 | 22,522,528 | 22,488,674 | |||||||||||||||||||||||||
| Same-Store office occupancy (consolidated + JVs) | 92.6% | 93.4% | 93.7% | 93.5% | 93.8% | ||||||||||||||||||||||||
| Same-Store office occupancy inclusive of leases signed not yet commenced | 93.1% | 93.6% | 94.1% | 94.3% | 95.1% | ||||||||||||||||||||||||
| Office Leasing Statistics (Manhattan Operating Properties) | |||||||||||||||||||||||||||||
| New leases commenced | 16 | 17 | 21 | 16 | 25 | ||||||||||||||||||||||||
| Renewal leases commenced | 14 | 13 | 7 | 12 | 18 | ||||||||||||||||||||||||
| Total office leases commenced | 30 | 30 | 28 | 28 | 43 | ||||||||||||||||||||||||
| Commenced office square footage filling vacancy | 44,692 | 45,922 | 216,182 | 42,262 | 44,168 | ||||||||||||||||||||||||
Commenced office square footage on previously occupied space (M-T-M leasing) (2) | 149,421 | 199,341 | 292,625 | 473,133 | 305,811 | ||||||||||||||||||||||||
| Total office square footage commenced | 194,113 | 245,263 | 508,807 | 515,395 | 349,979 | ||||||||||||||||||||||||
| Average starting cash rent psf - office leases commenced | $64.93 | $77.42 | $56.64 | $61.66 | $67.54 | ||||||||||||||||||||||||
Previous escalated cash rent psf - office leases commenced (3) | $67.18 | $78.90 | $60.33 | $63.08 | $67.29 | ||||||||||||||||||||||||
(Decrease) increase in new cash rent over previously escalated cash rent (2) (3) | (3.3)% | (1.9)% | (6.1)% | (2.3)% | 0.4% | ||||||||||||||||||||||||
| Average lease term | 5.4 | 5.1 | 8.1 | 8.0 | 6.5 | ||||||||||||||||||||||||
| Tenant concession packages psf | $15.47 | $20.99 | $70.04 | $48.13 | $38.49 | ||||||||||||||||||||||||
| Free rent months | 4.2 | 4.3 | 6.0 | 5.5 | 6.7 | ||||||||||||||||||||||||
| (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 | Third Quarter 2021 | ||||||
COMPARATIVE BALANCE SHEETS Unaudited (Dollars in Thousands) | | |||||||
| As of | |||||||||||||||||||||||||||||
| 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||
| Commercial real estate properties, at cost: | |||||||||||||||||||||||||||||
| Land and land interests | $ | 1,489,101 | $ | 1,403,399 | $ | 1,445,199 | $ | 1,315,832 | $ | 1,639,118 | |||||||||||||||||||
| Building and improvements | 3,828,052 | 4,088,659 | 4,096,930 | 4,168,193 | 5,483,155 | ||||||||||||||||||||||||
| Building leasehold and improvements | 1,649,796 | 1,642,595 | 1,730,418 | 1,448,134 | 1,442,251 | ||||||||||||||||||||||||
| Right of use asset - financing leases | 27,445 | 27,445 | 55,711 | 55,711 | 75,711 | ||||||||||||||||||||||||
| Right of use asset - operating leases | 498,416 | 502,316 | 502,316 | 367,209 | 381,255 | ||||||||||||||||||||||||
| 7,492,810 | 7,664,414 | 7,830,574 | 7,355,079 | 9,021,490 | |||||||||||||||||||||||||
| Less: accumulated depreciation | (1,904,465) | (2,008,438) | (2,004,945) | (1,956,077) | (2,260,247) | ||||||||||||||||||||||||
| Net real estate | 5,588,345 | 5,655,976 | 5,825,629 | 5,399,002 | 6,761,243 | ||||||||||||||||||||||||
| Other real estate investments: | |||||||||||||||||||||||||||||
| Investment in unconsolidated joint ventures | 3,028,084 | 3,209,151 | 3,698,701 | 3,823,322 | 2,946,673 | ||||||||||||||||||||||||
| Debt and preferred equity investments, net | 1,052,110 | (1) | 1,072,711 | 1,097,202 | 1,076,542 | 1,153,363 | |||||||||||||||||||||||
| Assets held for sale, net | — | — | — | — | — | ||||||||||||||||||||||||
| Cash and cash equivalents | 257,941 | 218,337 | 304,999 | 266,059 | 221,404 | ||||||||||||||||||||||||
| Restricted cash | 87,992 | 98,164 | 96,608 | 106,736 | 83,045 | ||||||||||||||||||||||||
| Investment in marketable securities | 34,428 | 32,339 | 23,784 | 28,570 | 27,734 | ||||||||||||||||||||||||
| Tenant and other receivables | 44,964 | 40,147 | 42,505 | 44,507 | 72,806 | ||||||||||||||||||||||||
| Related party receivables | 35,674 | 36,430 | 34,310 | 34,657 | 31,936 | ||||||||||||||||||||||||
| Deferred rents receivable | 254,277 | 304,140 | 304,420 | 302,791 | 304,673 | ||||||||||||||||||||||||
| Deferred costs, net | 124,637 | 161,962 | 170,252 | 177,168 | 206,289 | ||||||||||||||||||||||||
| Other assets | 347,407 | 336,807 | 445,635 | 448,213 | 514,873 | ||||||||||||||||||||||||
| Total Assets | $ | 10,855,859 | $ | 11,166,164 | $ | 12,044,045 | $ | 11,707,567 | $ | 12,324,039 | |||||||||||||||||||
| (1) Excludes debt and preferred equity investments totaling $35.0 million that are included in other balance sheet line items. | |||||||||||||||||||||||||||||
| Supplemental Information | 11 | Third Quarter 2021 | ||||||
COMPARATIVE BALANCE SHEETS Unaudited (Dollars in Thousands) | | |||||||
| As of | |||||||||||||||||||||||||||||
| 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
| Liabilities | |||||||||||||||||||||||||||||
| Mortgages and other loans payable | $ | 1,428,734 | $ | 1,874,592 | $ | 1,867,663 | $ | 2,001,361 | $ | 2,424,721 | |||||||||||||||||||
| Unsecured term loans | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | ||||||||||||||||||||||||
| Unsecured notes | 901,160 | 1,251,404 | 1,251,647 | 1,251,888 | 1,252,128 | ||||||||||||||||||||||||
| Revolving credit facility | 220,000 | — | 630,000 | 110,000 | 190,000 | ||||||||||||||||||||||||
| Deferred financing costs | (15,004) | (26,820) | (30,558) | (34,521) | (47,677) | ||||||||||||||||||||||||
| Total debt, net of deferred financing costs | 4,034,890 | 4,599,176 | 5,218,752 | 4,828,728 | 5,319,172 | ||||||||||||||||||||||||
| Accrued interest | 20,777 | 13,771 | 22,796 | 14,825 | 23,438 | ||||||||||||||||||||||||
| Accounts payable and accrued expenses | 137,946 | 126,929 | 120,015 | 151,309 | 152,983 | ||||||||||||||||||||||||
| Deferred revenue | 120,567 | 114,536 | 119,215 | 118,572 | 117,615 | ||||||||||||||||||||||||
| Lease liability - financing leases | 125,168 | 124,808 | 152,622 | 152,521 | 174,983 | ||||||||||||||||||||||||
| Lease liability - operating leases | 437,357 | 443,313 | 455,385 | 339,458 | 358,419 | ||||||||||||||||||||||||
| Dividends and distributions payable | 23,958 | 24,407 | 24,924 | 149,294 | 25,486 | ||||||||||||||||||||||||
| Security deposits | 54,366 | 54,797 | 54,181 | 53,836 | 56,212 | ||||||||||||||||||||||||
| Liabilities related to assets held for sale | — | — | — | — | — | ||||||||||||||||||||||||
| Junior subordinated deferrable interest debentures | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | ||||||||||||||||||||||||
| Other liabilities | 157,375 | 196,966 | 267,908 | 302,798 | 306,077 | ||||||||||||||||||||||||
| Total liabilities | 5,212,404 | 5,798,703 | 6,535,798 | 6,211,341 | 6,634,385 | ||||||||||||||||||||||||
| Noncontrolling interest in operating partnership | |||||||||||||||||||||||||||||
| (3,888 units outstanding) at 9/30/2021 | 362,737 | 355,201 | 374,124 | 358,262 | 353,480 | ||||||||||||||||||||||||
| Preferred units | 198,503 | 198,503 | 198,503 | 202,169 | 202,169 | ||||||||||||||||||||||||
| 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, 67,926 | |||||||||||||||||||||||||||||
| issued and outstanding at 9/30/2021, including 1,061 shares held in treasury | 680 | 690 | 705 | 716 | 741 | ||||||||||||||||||||||||
| Additional paid–in capital | 3,774,119 | 3,823,290 | 3,913,258 | 3,862,949 | 3,998,516 | ||||||||||||||||||||||||
| Treasury stock | (126,160) | (124,049) | (124,049) | (124,049) | (124,049) | ||||||||||||||||||||||||
| Accumulated other comprehensive loss | (60,597) | (66,863) | (18,897) | (67,247) | (76,200) | ||||||||||||||||||||||||
| Retained earnings | 1,258,232 | 934,132 | 918,077 | 1,015,462 | 1,035,172 | ||||||||||||||||||||||||
| Total SL Green Realty Corp. stockholders' equity | 5,068,206 | 4,789,132 | 4,911,026 | 4,909,763 | 5,056,112 | ||||||||||||||||||||||||
| Noncontrolling interest in other partnerships | 14,009 | 24,625 | 24,594 | 26,032 | 77,893 | ||||||||||||||||||||||||
| Total equity | 5,082,215 | 4,813,757 | 4,935,620 | 4,935,795 | 5,134,005 | ||||||||||||||||||||||||
| Total Liabilities and Equity | $ | 10,855,859 | $ | 11,166,164 | $ | 12,044,045 | $ | 11,707,567 | $ | 12,324,039 | |||||||||||||||||||
| Supplemental Information | 12 | Third Quarter 2021 | ||||||
COMPARATIVE STATEMENT OF OPERATIONS Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| Three Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||
| September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2021 | 2020 | |||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 142,703 | $ | 173,536 | $ | 163,916 | $ | 469,429 | $ | 543,140 | |||||||||||||||||||||||||
| Escalation and reimbursement revenues | 12,660 | 21,979 | 20,695 | 58,634 | 70,892 | ||||||||||||||||||||||||||||||
| Investment income | 20,072 | 22,988 | 20,107 | 59,452 | 101,464 | ||||||||||||||||||||||||||||||
| Other income | 29,766 | 31,341 | 13,389 | 61,895 | 102,350 | ||||||||||||||||||||||||||||||
| Total Revenues, net | 205,201 | 249,844 | 218,107 | 649,410 | 817,846 | ||||||||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||
| Operating expenses | 40,684 | 45,910 | 43,883 | 126,851 | 140,673 | ||||||||||||||||||||||||||||||
| Operating lease rent | 6,557 | 6,973 | 6,707 | 20,003 | 22,171 | ||||||||||||||||||||||||||||||
| Real estate taxes | 32,139 | 43,522 | 43,768 | 121,318 | 131,805 | ||||||||||||||||||||||||||||||
| Loan loss and other investment reserves, net of recoveries | — | 8,957 | — | — | 27,018 | ||||||||||||||||||||||||||||||
| Transaction related costs | 190 | 45 | 3 | 215 | 483 | ||||||||||||||||||||||||||||||
| Marketing, general and administrative | 23,477 | 23,602 | 22,064 | 68,426 | 66,682 | ||||||||||||||||||||||||||||||
| Total Operating Expenses | 103,047 | 129,009 | 116,425 | 336,813 | 388,832 | ||||||||||||||||||||||||||||||
| Equity in net loss from unconsolidated joint ventures | (15,487) | (432) | (12,970) | (31,321) | (15,445) | ||||||||||||||||||||||||||||||
| Operating Income | 86,667 | 120,403 | 88,712 | 281,276 | 413,569 | ||||||||||||||||||||||||||||||
| Interest expense, net of interest income | 14,807 | 23,536 | 18,960 | 57,155 | 91,100 | ||||||||||||||||||||||||||||||
| Amortization of deferred financing costs | 2,345 | 3,151 | 3,386 | 9,505 | 8,312 | ||||||||||||||||||||||||||||||
| Depreciation and amortization | 49,277 | 92,516 | 57,261 | 169,534 | 256,736 | ||||||||||||||||||||||||||||||
Income from Continuing Operations (1) | 20,238 | 1,200 | 9,105 | 45,082 | 57,421 | ||||||||||||||||||||||||||||||
| Gain on sale of real estate and discontinued operations | 187,766 | 26,104 | 98,960 | 285,338 | 163,624 | ||||||||||||||||||||||||||||||
| Equity in net (loss) gain on sale of joint venture interest / real estate | (1,280) | — | 8,471 | (5,438) | — | ||||||||||||||||||||||||||||||
| Purchase price and other fair value adjustments | 208,810 | — | (1,947) | 209,527 | — | ||||||||||||||||||||||||||||||
| Depreciable real estate reserves | — | (6,627) | 2,545 | (5,696) | (6,627) | ||||||||||||||||||||||||||||||
| Net Income | 415,534 | 20,677 | 117,134 | 528,813 | 214,418 | ||||||||||||||||||||||||||||||
| Net income attributable to noncontrolling interests | (21,768) | (1,216) | (6,242) | (26,035) | (11,218) | ||||||||||||||||||||||||||||||
| Dividends on preferred units | (1,823) | (1,864) | (1,823) | (5,492) | (6,883) | ||||||||||||||||||||||||||||||
| Net Income Attributable to SL Green Realty Corp | 391,943 | 17,597 | 109,069 | 497,286 | 196,317 | ||||||||||||||||||||||||||||||
| Dividends on perpetual preferred shares | (3,738) | (3,738) | (3,737) | (11,213) | (11,213) | ||||||||||||||||||||||||||||||
| Net Income Attributable to Common Stockholders | $ | 388,205 | $ | 13,859 | $ | 105,332 | $ | 486,073 | $ | 185,104 | |||||||||||||||||||||||||
Earnings per share - Net income per share (basic) (2) | $ | 5.77 | $ | 0.19 | $ | 1.52 | $ | 7.08 | $ | 2.51 | |||||||||||||||||||||||||
Earnings per share - Net income per share (diluted) (2) | $ | 5.75 | $ | 0.19 | $ | 1.51 | $ | 7.04 | $ | 2.50 | |||||||||||||||||||||||||
| (1) Before gain on sale and equity in net gain (loss) 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 | Third Quarter 2021 | ||||||
COMPARATIVE COMPUTATION OF FFO AND FAD Unaudited (Dollars in Thousands Except Per Share) | | |||||||
| Three Months Ended | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | June 30, | September 30, | September 30, | ||||||||||||||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
| Funds from Operations | ||||||||||||||||||||||||||||||||||||||
| Net Income Attributable to Common Stockholders | $ | 388,205 | $ | 13,859 | $ | 105,332 | $ | 486,073 | $ | 185,104 | ||||||||||||||||||||||||||||
| Depreciation and amortization | 49,277 | 92,516 | 57,261 | 169,534 | 256,736 | |||||||||||||||||||||||||||||||||
| Joint ventures depreciation and noncontrolling interests adjustments | 61,733 | 47,884 | 59,485 | 176,920 | 149,309 | |||||||||||||||||||||||||||||||||
| Net income attributable to noncontrolling interests | 21,768 | 1,216 | 6,242 | 26,035 | 11,218 | |||||||||||||||||||||||||||||||||
| Gain on sale of real estate and discontinued operations | (187,766) | (26,104) | (98,960) | (285,338) | (163,624) | |||||||||||||||||||||||||||||||||
| Equity in net loss (gain) on sale of joint venture property / real estate | 1,280 | — | (8,471) | 5,438 | — | |||||||||||||||||||||||||||||||||
| Purchase price and other fair value adjustments | (206,779) | — | — | (209,443) | — | |||||||||||||||||||||||||||||||||
| Depreciable real estate reserves | — | 6,627 | (2,545) | 5,696 | 6,627 | |||||||||||||||||||||||||||||||||
| Non-real estate depreciation and amortization | (754) | (538) | (672) | (1,953) | (1,797) | |||||||||||||||||||||||||||||||||
| Funds From Operations | $ | 126,964 | $ | 135,460 | $ | 117,672 | $ | 372,962 | $ | 443,573 | ||||||||||||||||||||||||||||
Funds From Operations - Basic per Share (1) | $ | 1.79 | $ | 1.80 | $ | 1.60 | $ | 5.14 | $ | 5.71 | ||||||||||||||||||||||||||||
Funds From Operations - Diluted per Share (1) | $ | 1.78 | $ | 1.80 | $ | 1.60 | $ | 5.10 | $ | 5.69 | ||||||||||||||||||||||||||||
Funds From Operations - Pro forma per Share (2) | $ | 1.78 | $ | 1.75 | $ | 1.60 | $ | 5.10 | $ | 5.54 | ||||||||||||||||||||||||||||
| Funds Available for Distribution | ||||||||||||||||||||||||||||||||||||||
| FFO | $ | 126,964 | $ | 135,460 | $ | 117,672 | $ | 372,962 | $ | 443,573 | ||||||||||||||||||||||||||||
| Non real estate depreciation and amortization | 754 | 538 | 672 | 1,953 | 1,797 | |||||||||||||||||||||||||||||||||
| Amortization of deferred financing costs | 2,345 | 3,151 | 3,386 | 9,505 | 8,312 | |||||||||||||||||||||||||||||||||
| Non-cash deferred compensation | 11,549 | 9,381 | 11,076 | 35,590 | 30,943 | |||||||||||||||||||||||||||||||||
| FAD adjustment for joint ventures | (23,968) | (10,811) | (17,018) | (64,067) | (35,728) | |||||||||||||||||||||||||||||||||
| Straight-line rental income and other non-cash adjustments | (2,788) | 6,647 | (7,632) | (11,303) | (29,708) | |||||||||||||||||||||||||||||||||
| Second cycle tenant improvements | (6,106) | (9,019) | (8,753) | (17,782) | (38,803) | |||||||||||||||||||||||||||||||||
| Second cycle leasing commissions | (2,204) | (1,051) | (3,384) | (5,596) | (5,956) | |||||||||||||||||||||||||||||||||
| Revenue enhancing recurring CAPEX | (420) | (90) | (803) | (1,453) | (557) | |||||||||||||||||||||||||||||||||
| Non-revenue enhancing recurring CAPEX | (5,402) | (4,267) | (5,156) | (12,977) | (13,136) | |||||||||||||||||||||||||||||||||
| Reported Funds Available for Distribution | $ | 100,724 | $ | 129,939 | $ | 90,060 | $ | 306,832 | $ | 360,737 | ||||||||||||||||||||||||||||
| First cycle tenant improvements | $ | 12 | $ | 1,338 | $ | 93 | $ | 1,366 | $ | 5,778 | ||||||||||||||||||||||||||||
| First cycle leasing commissions | $ | 174 | $ | 172 | $ | 15 | $ | 324 | $ | 1,981 | ||||||||||||||||||||||||||||
| Development costs | $ | 36,749 | $ | 13,977 | $ | 36,472 | $ | 88,400 | $ | 50,768 | ||||||||||||||||||||||||||||
| Redevelopment costs | $ | 3,276 | $ | 52,261 | $ | 4,428 | $ | 9,312 | $ | 122,957 | ||||||||||||||||||||||||||||
| Capitalized interest | $ | 20,141 | $ | 20,677 | $ | 20,671 | $ | 58,395 | $ | 57,528 | ||||||||||||||||||||||||||||
| (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 | Third 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 income | 497,286 | (2,454) | 494,832 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred dividends | (11,213) | (11,213) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash distributions declared ($2.73 per common share) | (186,584) | (186,584) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash distributions to noncontrolling interests | (5,403) | (5,403) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of stock dividend and reverse stock split | 123,529 | (2,111) | 2,111 | 123,529 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income - unrealized gain on derivative instruments | 19,650 | 19,650 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss - SLG share of unconsolidated joint venture net unrealized loss on derivative instruments | (13,294) | (13,294) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other comprehensive income - unrealized gain on marketable securities | 294 | 294 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| DRSPP proceeds | 613 | 613 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Repurchases of common stock | (38) | (235,221) | (41,585) | (276,844) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Contributions to consolidated joint ventures | 310 | 310 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sale of interest in partially owned entity | (4,476) | (4,476) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reallocation of noncontrolling interests in the Operating Partnership | (17,245) | (17,245) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred compensation plan and stock awards, net | 2 | 22,249 | 22,251 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2021 | $ | 221,932 | $ | 680 | $ | 3,774,119 | $ | (126,160) | $ | 1,258,232 | $ | 14,009 | $ | (60,597) | $ | 5,082,215 | ||||||||||||||||||||||||||||||||||||||||
| 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 | (1,642,711) | (50,789) | — | (1,693,500) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Count at September 30, 2021 | 66,865,416 | 3,888,034 | — | 70,753,450 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Weighting factor | 1,750,392 | 135,981 | 446,797 | 2,333,170 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Share Count at September 30, 2021 - Diluted | 68,615,808 | 4,024,015 | 446,797 | 73,086,620 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| (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 | Third Quarter 2021 | ||||||
JOINT VENTURE STATEMENTS Balance Sheet for Unconsolidated Joint Ventures Unaudited (Dollars in Thousands) | | |||||||
| September 30, 2021 | June 30, 2021 | March 31, 2021 | |||||||||||||||||||||||||||||||||
| Total | SLG Share | Total | SLG Share | Total | SLG Share | ||||||||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||||
| Commercial real estate properties, at cost: | |||||||||||||||||||||||||||||||||||
| Land and land interests | $ | 3,691,322 | $ | 1,899,522 | $ | 3,702,546 | $ | 1,898,985 | $ | 3,981,820 | $ | 1,951,554 | |||||||||||||||||||||||
| Building and improvements | 11,429,011 | 6,071,712 | 11,061,324 | 5,860,726 | 11,401,089 | 5,864,323 | |||||||||||||||||||||||||||||
| Building leasehold and improvements | 434,512 | 208,177 | 433,210 | 207,917 | 431,824 | 207,640 | |||||||||||||||||||||||||||||
| Right of use asset - financing leases | 740,832 | 345,489 | 740,832 | 345,489 | 740,832 | 345,489 | |||||||||||||||||||||||||||||
| Right of use asset - operating leases | 231,553 | 115,776 | 231,553 | 115,776 | 231,553 | 115,776 | |||||||||||||||||||||||||||||
| 16,527,230 | 8,640,676 | 16,169,465 | 8,428,893 | 16,787,118 | 8,484,782 | ||||||||||||||||||||||||||||||
| Less: accumulated depreciation | (1,806,507) | (864,740) | (1,580,864) | (746,880) | (1,543,787) | (710,437) | |||||||||||||||||||||||||||||
| Net real estate | 14,720,723 | 7,775,936 | 14,588,601 | 7,682,013 | 15,243,331 | 7,774,345 | |||||||||||||||||||||||||||||
| Cash and cash equivalents | 247,853 | 118,094 | 638,797 | 395,531 | 217,530 | 96,217 | |||||||||||||||||||||||||||||
| Restricted cash | 543,849 | 358,953 | 640,224 | 433,381 | 100,223 | 50,105 | |||||||||||||||||||||||||||||
| Tenant and other receivables | 39,069 | 13,966 | 34,590 | 12,070 | 37,740 | 12,499 | |||||||||||||||||||||||||||||
| Deferred rents receivable | 467,060 | 244,577 | 390,539 | 201,485 | 374,462 | 188,954 | |||||||||||||||||||||||||||||
| Deferred costs, net | 264,877 | 155,585 | 223,898 | 133,156 | 210,164 | 122,354 | |||||||||||||||||||||||||||||
| Other assets | 1,575,606 | 735,914 | 1,645,874 | 767,508 | 1,740,281 | 810,220 | |||||||||||||||||||||||||||||
| Total Assets | $ | 17,859,037 | $ | 9,403,025 | $ | 18,162,523 | $ | 9,625,144 | $ | 17,923,731 | $ | 9,054,694 | |||||||||||||||||||||||
| Liabilities and Equity | |||||||||||||||||||||||||||||||||||
| Mortgage and other loans payable, net of deferred financing costs of $139,427 at 9/30/2021, of which $80,971 is SLG share | $ | 11,023,009 | $ | 5,708,696 | $ | 10,581,104 | $ | 5,475,491 | $ | 9,414,923 | $ | 4,376,658 | |||||||||||||||||||||||
| Accrued interest | 27,841 | 12,085 | 22,638 | 8,462 | 26,244 | 10,569 | |||||||||||||||||||||||||||||
| Accounts payable and accrued expenses | 170,436 | 75,005 | 218,010 | 108,339 | 223,559 | 109,309 | |||||||||||||||||||||||||||||
| Deferred revenue | 1,216,079 | 545,643 | 1,250,116 | 557,873 | 1,311,191 | 581,277 | |||||||||||||||||||||||||||||
| Lease liability - financing leases | 744,220 | 346,678 | 744,020 | 346,682 | 743,804 | 346,677 | |||||||||||||||||||||||||||||
| Lease liability - operating leases | 238,089 | 119,045 | 239,966 | 119,983 | 241,819 | 120,909 | |||||||||||||||||||||||||||||
| Security deposits | 23,632 | 11,801 | 18,967 | 9,869 | 20,306 | 9,601 | |||||||||||||||||||||||||||||
| Other liabilities | 86,392 | 59,800 | 90,446 | 62,464 | 103,290 | 71,500 | |||||||||||||||||||||||||||||
| Equity | 4,329,339 | 2,524,272 | 4,997,256 | 2,935,981 | 5,838,595 | 3,428,194 | |||||||||||||||||||||||||||||
| Total Liabilities and Equity | $ | 17,859,037 | $ | 9,403,025 | $ | 18,162,523 | $ | 9,625,144 | $ | 17,923,731 | $ | 9,054,694 | |||||||||||||||||||||||
| Supplemental Information | 16 | Third 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 | |||||||||||||||||||||||||||||||||
| September 30, 2021 | June 30, 2021 | September 30, 2020 | |||||||||||||||||||||||||||||||||
| Total | SLG Share | Total | SLG Share | Total | SLG Share | ||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 268,300 | $ | 130,025 | $ | 248,874 | $ | 116,595 | $ | 243,736 | $ | 114,602 | |||||||||||||||||||||||
| Escalation and reimbursement revenues | 39,868 | 18,612 | 35,851 | 15,910 | 39,768 | 18,967 | |||||||||||||||||||||||||||||
| Investment income | 1,242 | 310 | 1,228 | 314 | 1,264 | 314 | |||||||||||||||||||||||||||||
| Other income | 4,878 | 1,984 | 3,235 | 849 | 8,161 | 4,500 | |||||||||||||||||||||||||||||
| Total Revenues, net | 314,288 | 150,931 | 289,188 | 133,668 | 292,929 | 138,383 | |||||||||||||||||||||||||||||
| Loss on early extinguishment of debt | (1,158) | (748) | (1,326) | (941) | — | — | |||||||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||
| Operating expenses | 54,157 | 27,078 | 42,410 | 19,677 | 44,650 | 21,035 | |||||||||||||||||||||||||||||
| Operating lease rent | 5,644 | 2,824 | 5,643 | 2,824 | 6,385 | 3,194 | |||||||||||||||||||||||||||||
| Real estate taxes | 58,367 | 28,228 | 54,015 | 24,512 | 56,459 | 26,956 | |||||||||||||||||||||||||||||
| Total Operating Expenses | 118,168 | 58,130 | 102,068 | 47,013 | 107,494 | 51,185 | |||||||||||||||||||||||||||||
| Operating Income | 194,962 | 92,053 | 185,794 | 85,714 | 185,435 | 87,198 | |||||||||||||||||||||||||||||
| Interest expense, net of interest income | 90,710 | 41,865 | 79,129 | 34,274 | 79,723 | 34,128 | |||||||||||||||||||||||||||||
| Amortization of deferred financing costs | 10,661 | 4,766 | 7,204 | 3,545 | 5,575 | 2,232 | |||||||||||||||||||||||||||||
| Depreciation and amortization | 119,537 | 60,111 | 116,956 | 58,537 | 103,262 | 49,534 | |||||||||||||||||||||||||||||
| Net Loss | (25,946) | (14,689) | (17,495) | (10,642) | (3,125) | 1,304 | |||||||||||||||||||||||||||||
| Real estate depreciation | 119,530 | 60,111 | 116,715 | 58,490 | 102,975 | 49,477 | |||||||||||||||||||||||||||||
| FFO Contribution | $ | 93,584 | $ | 45,422 | $ | 99,220 | $ | 47,848 | $ | 99,850 | $ | 50,781 | |||||||||||||||||||||||
| FAD Adjustments: | |||||||||||||||||||||||||||||||||||
| Non real estate depreciation and amortization | $ | 7 | $ | — | $ | 241 | $ | 47 | $ | 287 | $ | 57 | |||||||||||||||||||||||
| Amortization of deferred financing costs | 10,661 | 4,766 | 7,204 | 3,545 | 5,575 | 2,232 | |||||||||||||||||||||||||||||
| Straight-line rental income and other non-cash adjustments | (36,785) | (21,007) | (30,338) | (18,226) | (12,977) | (6,880) | |||||||||||||||||||||||||||||
| Second cycle tenant improvement | (2,325) | (1,144) | (1,703) | (958) | (6,263) | (3,439) | |||||||||||||||||||||||||||||
| Second cycle leasing commissions | (9,205) | (4,570) | (1,414) | (752) | (2,145) | (1,183) | |||||||||||||||||||||||||||||
| Revenue enhancing recurring CAPEX | (220) | (23) | (270) | (12) | (537) | (201) | |||||||||||||||||||||||||||||
| Non-revenue enhancing recurring CAPEX | (3,632) | (1,990) | (1,195) | (662) | (2,721) | (1,397) | |||||||||||||||||||||||||||||
| Total FAD Adjustments | $ | (41,499) | $ | (23,968) | $ | (27,475) | $ | (17,018) | $ | (18,781) | $ | (10,811) | |||||||||||||||||||||||
| First cycle tenant improvement | $ | 105 | $ | 49 | $ | 2,519 | $ | 1,242 | $ | 4,886 | $ | 1,465 | |||||||||||||||||||||||
| First cycle leasing commissions | $ | 1,238 | $ | 449 | $ | 47 | $ | 14 | $ | 50 | $ | 24 | |||||||||||||||||||||||
| Development costs | $ | 85,200 | $ | 54,619 | $ | 129,346 | $ | 80,107 | $ | 115,223 | $ | 78,640 | |||||||||||||||||||||||
| Redevelopment costs | $ | 1,165 | $ | 608 | $ | 5,514 | $ | 2,781 | $ | 845 | $ | 406 | |||||||||||||||||||||||
| Capitalized interest | $ | 11,044 | $ | 6,156 | $ | 10,307 | $ | 6,410 | $ | 9,022 | $ | 6,160 | |||||||||||||||||||||||
| Supplemental Information | 17 | Third Quarter 2021 | ||||||
JOINT VENTURE STATEMENTS Statement of Operations for Unconsolidated Joint Ventures Unaudited (Dollars in Thousands) | | |||||||
| Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||
| September 30, 2021 | September 30, 2020 | ||||||||||||||||||||||
| Total | SLG Share | Total | SLG Share | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Rental revenue, net | $ | 767,145 | $ | 361,955 | $ | 715,530 | $ | 322,702 | |||||||||||||||
| Escalation and reimbursement revenues | 118,657 | 52,846 | 112,015 | 52,068 | |||||||||||||||||||
| Investment income | 3,685 | 920 | 3,752 | 931 | |||||||||||||||||||
| Other income | 15,530 | 5,179 | 15,670 | 8,740 | |||||||||||||||||||
| Total Revenues, net | 905,017 | 420,900 | 846,967 | 384,441 | |||||||||||||||||||
| Loss on early extinguishment of debt | (2,484) | (1,689) | — | — | |||||||||||||||||||
| Expenses | |||||||||||||||||||||||
| Operating expenses | 142,800 | 66,636 | 131,578 | 58,377 | |||||||||||||||||||
| Operating lease rent | 16,931 | 8,472 | 18,947 | 9,293 | |||||||||||||||||||
| Real estate taxes | 166,974 | 77,211 | 161,566 | 74,019 | |||||||||||||||||||
| Total Operating Expenses | 326,705 | 152,319 | 312,091 | 141,689 | |||||||||||||||||||
| Operating Income | 575,828 | 266,892 | 534,876 | 242,752 | |||||||||||||||||||
| Interest expense, net of interest income | 248,588 | 109,566 | 245,685 | 102,619 | |||||||||||||||||||
| Amortization of deferred financing costs | 24,249 | 11,196 | 15,197 | 5,612 | |||||||||||||||||||
| Depreciation and amortization | 351,372 | 173,923 | 300,700 | 141,625 | |||||||||||||||||||
| Net Loss | (48,381) | (27,793) | (26,706) | (7,104) | |||||||||||||||||||
| Real estate depreciation | 350,837 | 173,819 | 299,839 | 141,455 | |||||||||||||||||||
| FFO Contribution | $ | 302,456 | $ | 146,026 | $ | 273,133 | $ | 134,351 | |||||||||||||||
| FAD Adjustments: | |||||||||||||||||||||||
| Non real estate depreciation and amortization | $ | 535 | $ | 104 | $ | 861 | $ | 170 | |||||||||||||||
| Amortization of deferred financing costs | 24,249 | 11,196 | 15,197 | 5,612 | |||||||||||||||||||
| Straight-line rental income and other non-cash adjustments | (100,306) | (59,506) | (45,399) | (25,219) | |||||||||||||||||||
| Second cycle tenant improvement | (7,447) | (3,813) | (15,058) | (7,596) | |||||||||||||||||||
| Second cycle leasing commissions | (15,288) | (8,119) | (8,524) | (4,438) | |||||||||||||||||||
| Revenue enhancing recurring CAPEX | (526) | (350) | (2,398) | (771) | |||||||||||||||||||
| Non-revenue enhancing recurring CAPEX | (6,553) | (3,579) | (5,817) | (3,486) | |||||||||||||||||||
| Total FAD Adjustments | $ | (105,336) | $ | (64,067) | $ | (61,138) | $ | (35,728) | |||||||||||||||
| First cycle tenant improvement | $ | 3,205 | $ | 1,449 | $ | 18,616 | $ | 7,641 | |||||||||||||||
| First cycle leasing commissions | $ | 1,292 | $ | 463 | $ | 316 | $ | 143 | |||||||||||||||
| Development costs | $ | 327,117 | $ | 206,471 | $ | 366,997 | $ | 257,425 | |||||||||||||||
| Redevelopment costs | $ | 6,805 | $ | 3,441 | $ | 2,610 | $ | 1,264 | |||||||||||||||
| Capitalized interest | $ | 31,574 | $ | 19,031 | $ | 25,641 | $ | 17,961 | |||||||||||||||
| Supplemental Information | 18 | Third Quarter 2021 | ||||||
SELECTED FINANCIAL DATA Net Operating Income Unaudited (Dollars in Thousands) | | |||||||
| Three Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||
| September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2021 | 2020 | |||||||||||||||||||||||||||||||
Net Operating Income (1) | $ | 84,792 | $ | 102,749 | $ | 95,785 | $ | 282,221 | $ | 331,614 | |||||||||||||||||||||||||
| SLG share of NOI from unconsolidated JVs | 91,632 | 83,549 | 86,704 | 266,023 | 236,457 | ||||||||||||||||||||||||||||||
| NOI, including SLG share of unconsolidated JVs | 176,424 | 186,298 | 182,489 | 548,244 | 568,071 | ||||||||||||||||||||||||||||||
| Partners' share of NOI - consolidated JVs | 54 | (638) | 133 | 283 | (2,253) | ||||||||||||||||||||||||||||||
| NOI - SLG share | $ | 176,478 | $ | 185,660 | $ | 182,622 | $ | 548,527 | $ | 565,818 | |||||||||||||||||||||||||
| NOI, including SLG share of unconsolidated JVs | $ | 176,424 | $ | 186,298 | $ | 182,489 | $ | 548,244 | $ | 568,071 | |||||||||||||||||||||||||
| Free rent (net of amortization) | (9,608) | (6,055) | (11,726) | (35,262) | (14,434) | ||||||||||||||||||||||||||||||
| Amortization of acquired above and below-market leases, net | (4,600) | (4,541) | (2,932) | (9,942) | (15,037) | ||||||||||||||||||||||||||||||
| Straight-line revenue adjustment | (8,454) | (5,499) | (6,205) | (20,066) | (17,133) | ||||||||||||||||||||||||||||||
| Straight-line tenant credit loss | 268 | 3,405 | (3,257) | (794) | 11,209 | ||||||||||||||||||||||||||||||
| Operating lease straight-line adjustment | 476 | 806 | 476 | 1,430 | 2,479 | ||||||||||||||||||||||||||||||
| Cash NOI, including SLG share of unconsolidated JVs | 154,506 | 174,414 | 158,845 | 483,610 | 535,155 | ||||||||||||||||||||||||||||||
| Partners' share of cash NOI - consolidated JVs | 51 | (402) | 130 | 273 | (1,699) | ||||||||||||||||||||||||||||||
| Cash NOI - SLG share | $ | 154,557 | $ | 174,012 | $ | 158,975 | $ | 483,883 | $ | 533,456 | |||||||||||||||||||||||||
(1) Includes SL Green Management Corp. and Emerge 212. Excludes lease termination income. | |||||||||||||||||||||||||||||||||||
NOI Summary by Portfolio (1) - SLG Share | |||||||||||||||||||||||||||||
| Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | ||||||||||||||||||||||||||||
| NOI | Cash NOI | NOI | Cash NOI | ||||||||||||||||||||||||||
| Manhattan Operating Properties | $ | 142,665 | $ | 133,411 | $ | 444,311 | $ | 406,391 | |||||||||||||||||||||
| Retail Operating Properties | 7,269 | 7,001 | 21,840 | 20,857 | |||||||||||||||||||||||||
| Residential Operating Properties | (13) | 26 | (252) | (70) | |||||||||||||||||||||||||
| Suburban Operating Properties | 2,233 | 2,213 | 6,927 | 6,801 | |||||||||||||||||||||||||
| Development/Redevelopment | 19,512 | 7,122 | 57,525 | 31,901 | |||||||||||||||||||||||||
| Total Operating and Development | 171,666 | 149,773 | 530,351 | 465,880 | |||||||||||||||||||||||||
Property Dispositions (2) | 54 | 24 | 12,096 | 11,953 | |||||||||||||||||||||||||
Other (3) | 4,758 | 4,760 | 6,080 | 6,050 | |||||||||||||||||||||||||
| Total | $ | 176,478 | $ | 154,557 | $ | 548,527 | $ | 483,883 | |||||||||||||||||||||
(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 | 19 | Third Quarter 2021 | ||||||
SELECTED FINANCIAL DATA 2021 Same Store Net Operating Income - Wholly Owned and Consolidated JVs Unaudited (Dollars in Thousands) | | |||||||
| Three Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||||||||||||||||||||||||
| 2021 | 2020 | % | 2021 | 2021 | 2020 | % | |||||||||||||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 122,272 | $ | 130,660 | (6.4) | % | $ | 125,360 | $ | 369,687 | $ | 385,715 | (4.2) | % | |||||||||||||||||||||||||||||||||
| Escalation & reimbursement revenues | 11,398 | 14,884 | (23.4) | % | 13,664 | 40,608 | 48,264 | (15.9) | % | ||||||||||||||||||||||||||||||||||||||
| Other income | 2,115 | 356 | 494.1 | % | 1,195 | 3,367 | 11,516 | (70.8) | % | ||||||||||||||||||||||||||||||||||||||
| Total Revenues | 135,785 | 145,900 | (6.9) | % | 140,219 | 413,662 | 445,495 | (7.1) | % | ||||||||||||||||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 31,549 | $ | 31,547 | 0.0 | % | $ | 27,492 | $ | 87,194 | $ | 92,495 | (5.7) | % | |||||||||||||||||||||||||||||||||
| Operating lease rent | 6,225 | 6,232 | (0.1) | % | 6,225 | 18,675 | 19,928 | (6.3) | % | ||||||||||||||||||||||||||||||||||||||
| Real estate taxes | 28,423 | 33,238 | (14.5) | % | 33,768 | 95,922 | 97,972 | (2.1) | % | ||||||||||||||||||||||||||||||||||||||
| Total Operating Expenses | $ | 66,197 | $ | 71,017 | (6.8) | % | $ | 67,485 | $ | 201,791 | $ | 210,395 | (4.1) | % | |||||||||||||||||||||||||||||||||
| Operating Income | $ | 69,588 | $ | 74,883 | (7.1) | % | $ | 72,734 | $ | 211,871 | $ | 235,100 | (9.9) | % | |||||||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | $ | 12,858 | $ | 13,239 | (2.9) | % | $ | 13,009 | $ | 38,834 | $ | 39,534 | (1.8) | % | |||||||||||||||||||||||||||||||||
| Depreciation & amortization | 40,356 | 42,140 | (4.2) | % | 40,345 | 121,769 | 132,713 | (8.2) | % | ||||||||||||||||||||||||||||||||||||||
| Income before noncontrolling interest | $ | 16,374 | $ | 19,504 | (16.0) | % | $ | 19,380 | $ | 51,268 | $ | 62,853 | (18.4) | % | |||||||||||||||||||||||||||||||||
| Real estate depreciation & amortization | 40,348 | 42,122 | (4.2) | % | 40,327 | 121,726 | 132,660 | (8.2) | % | ||||||||||||||||||||||||||||||||||||||
| FFO Contribution | $ | 56,722 | $ | 61,626 | (8.0) | % | $ | 59,707 | $ | 172,994 | $ | 195,513 | (11.5) | % | |||||||||||||||||||||||||||||||||
| Non–building revenue | (250) | (156) | 60.3 | % | (86) | (380) | (705) | (46.1) | % | ||||||||||||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | 12,858 | 13,239 | (2.9) | % | 13,009 | 38,834 | 39,534 | (1.8) | % | ||||||||||||||||||||||||||||||||||||||
| Non-real estate depreciation | 8 | 18 | (55.6) | % | 18 | 43 | 53 | (18.9) | % | ||||||||||||||||||||||||||||||||||||||
| NOI | $ | 69,338 | $ | 74,727 | (7.2) | % | $ | 72,648 | $ | 211,491 | $ | 234,395 | (9.8) | % | |||||||||||||||||||||||||||||||||
| Cash Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||
| Free rent (net of amortization) | $ | (2,361) | $ | (5,903) | (60.0) | % | $ | (2,825) | $ | (8,765) | $ | (11,308) | (22.5) | % | |||||||||||||||||||||||||||||||||
| Straight-line revenue adjustment | 995 | 383 | 159.8 | % | 335 | 2,783 | 2,195 | 26.8 | % | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired above and below-market leases, net | (100) | (630) | (84.1) | % | (100) | (295) | (3,058) | (90.4) | % | ||||||||||||||||||||||||||||||||||||||
| Operating lease straight-line adjustment | 245 | 245 | — | % | 245 | 734 | 777 | (5.5) | % | ||||||||||||||||||||||||||||||||||||||
| Straight-line tenant credit loss | 95 | 1,113 | (91.5) | % | (1,963) | (504) | 5,431 | (109.3) | % | ||||||||||||||||||||||||||||||||||||||
| Cash NOI | $ | 68,212 | $ | 69,935 | (2.5) | % | $ | 68,340 | $ | 205,444 | $ | 228,432 | (10.1) | % | |||||||||||||||||||||||||||||||||
| Lease termination income | (1,856) | (195) | 851.8 | % | (1,095) | (2,956) | (10,785) | (72.6) | % | ||||||||||||||||||||||||||||||||||||||
| Cash NOI excluding lease termination income | $ | 66,356 | $ | 69,740 | (4.9) | % | $ | 67,245 | $ | 202,488 | $ | 217,647 | (7.0) | % | |||||||||||||||||||||||||||||||||
| Operating Margins | |||||||||||||||||||||||||||||||||||||||||||||||
| NOI to real estate revenue, net | 51.2 | % | 51.3 | % | 51.8 | % | 51.2 | % | 52.7 | % | |||||||||||||||||||||||||||||||||||||
| Cash NOI to real estate revenue, net | 50.3 | % | 48.0 | % | 48.8 | % | 49.7 | % | 51.4 | % | |||||||||||||||||||||||||||||||||||||
| NOI before operating lease rent/real estate revenue, net | 55.8 | % | 55.5 | % | 56.3 | % | 55.7 | % | 57.2 | % | |||||||||||||||||||||||||||||||||||||
| Cash NOI before operating lease rent/real estate revenue, net | 54.7 | % | 52.1 | % | 53.0 | % | 54.1 | % | 55.7 | % | |||||||||||||||||||||||||||||||||||||
| Supplemental Information | 20 | Third Quarter 2021 | ||||||
SELECTED FINANCIAL DATA 2021 Same Store Net Operating Income - Unconsolidated JVs Unaudited (Dollars in Thousands, SLG Share) | | |||||||
| Three Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||||||||||||||||||||||||
| 2021 | 2020 | % | 2021 | 2021 | 2020 | % | |||||||||||||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 107,816 | $ | 98,118 | 9.9 | % | $ | 104,172 | $ | 317,044 | $ | 297,356 | 6.6 | % | |||||||||||||||||||||||||||||||||
| Escalation & reimbursement revenues | 16,491 | 16,831 | (2.0) | % | 15,935 | 50,662 | 50,385 | 0.5 | % | ||||||||||||||||||||||||||||||||||||||
| Other income | 1,369 | 2,542 | (46.1) | % | 1,020 | 3,240 | 3,843 | (15.7) | % | ||||||||||||||||||||||||||||||||||||||
| Total Revenues | $ | 125,676 | $ | 117,491 | 7.0 | % | $ | 121,127 | $ | 370,946 | $ | 351,584 | 5.5 | % | |||||||||||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 19,283 | $ | 17,156 | 12.4 | % | $ | 15,993 | $ | 53,119 | $ | 51,133 | 3.9 | % | |||||||||||||||||||||||||||||||||
| Operating lease rent | 2,824 | 2,824 | — | % | 2,824 | 8,472 | 8,551 | (0.9) | % | ||||||||||||||||||||||||||||||||||||||
| Real estate taxes | 22,641 | 23,041 | (1.7) | % | 24,114 | 70,672 | 69,026 | 2.4 | % | ||||||||||||||||||||||||||||||||||||||
| Total Operating Expenses | $ | 44,748 | $ | 43,021 | 4.0 | % | $ | 42,931 | $ | 132,263 | $ | 128,710 | 2.8 | % | |||||||||||||||||||||||||||||||||
| Operating Income | $ | 80,928 | $ | 74,470 | 8.7 | % | $ | 78,196 | $ | 238,683 | $ | 222,874 | 7.1 | % | |||||||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | $ | 33,327 | $ | 33,694 | (1.1) | % | $ | 29,303 | $ | 99,251 | $ | 105,034 | (5.5) | % | |||||||||||||||||||||||||||||||||
| Depreciation & amortization | 46,756 | 43,776 | 6.8 | % | 47,241 | 143,125 | 129,300 | 10.7 | % | ||||||||||||||||||||||||||||||||||||||
| Income (loss) before noncontrolling interest | $ | 845 | $ | (3,000) | (128.2) | % | $ | 1,652 | $ | (3,693) | $ | (11,460) | (67.8) | % | |||||||||||||||||||||||||||||||||
| Real estate depreciation & amortization | 46,756 | 43,776 | 6.8 | % | 47,241 | 143,124 | 129,299 | 10.7 | % | ||||||||||||||||||||||||||||||||||||||
| FFO Contribution | $ | 47,601 | $ | 40,776 | 16.7 | % | $ | 48,893 | $ | 139,431 | $ | 117,839 | 18.3 | % | |||||||||||||||||||||||||||||||||
| Non–building revenue | (199) | (2,529) | (92.1) | % | (769) | (1,785) | (3,643) | (51.0) | % | ||||||||||||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | 33,327 | 33,694 | (1.1) | % | 29,303 | 99,251 | 105,034 | (5.5) | % | ||||||||||||||||||||||||||||||||||||||
| Non-real estate depreciation | — | — | — | % | — | 1 | 1 | — | % | ||||||||||||||||||||||||||||||||||||||
| NOI | $ | 80,729 | $ | 71,941 | 12.2 | % | $ | 77,427 | $ | 236,898 | $ | 219,231 | 8.1 | % | |||||||||||||||||||||||||||||||||
| Cash Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||
| Free rent (net of amortization) | $ | 2,923 | $ | (74) | (4,050.0) | % | $ | 1,189 | $ | 1,501 | $ | (2,138) | (170.2) | % | |||||||||||||||||||||||||||||||||
| Straight-line revenue adjustment | (4,874) | (4,868) | 0.1 | % | (2,711) | (13,047) | (14,552) | (10.3) | % | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired above and below-market leases, net | (4,876) | (3,806) | 28.1 | % | (4,824) | (14,010) | (11,436) | 22.5 | % | ||||||||||||||||||||||||||||||||||||||
| Operating lease straight-line adjustment | 232 | 232 | — | % | 232 | 697 | 826 | (15.6) | % | ||||||||||||||||||||||||||||||||||||||
| Straight-line tenant credit loss | 179 | 1,432 | (87.5) | % | (630) | 389 | 3,172 | (87.7) | % | ||||||||||||||||||||||||||||||||||||||
| Cash NOI | $ | 74,313 | $ | 64,857 | 14.6 | % | $ | 70,683 | $ | 212,428 | $ | 195,103 | 8.9 | % | |||||||||||||||||||||||||||||||||
| Lease termination income | (1,217) | (7) | 17,285.7 | % | (247) | (1,471) | (186) | 690.9 | % | ||||||||||||||||||||||||||||||||||||||
| Cash NOI excluding lease termination income | $ | 73,096 | $ | 64,850 | 12.7 | % | $ | 70,436 | $ | 210,957 | $ | 194,917 | 8.2 | % | |||||||||||||||||||||||||||||||||
| Operating Margins | |||||||||||||||||||||||||||||||||||||||||||||||
| NOI to real estate revenue, net | 64.3 | % | 62.6 | % | 64.3 | % | 64.2 | % | 63.0 | % | |||||||||||||||||||||||||||||||||||||
| Cash NOI to real estate revenue, net | 59.2 | % | 56.4 | % | 58.7 | % | 57.5 | % | 56.1 | % | |||||||||||||||||||||||||||||||||||||
| NOI before operating lease rent/real estate revenue, net | 66.6 | % | 65.0 | % | 66.7 | % | 66.5 | % | 65.5 | % | |||||||||||||||||||||||||||||||||||||
| Cash NOI before operating lease rent/real estate revenue, net | 61.3 | % | 58.7 | % | 60.9 | % | 59.6 | % | 58.3 | % | |||||||||||||||||||||||||||||||||||||
| Supplemental Information | 21 | Third Quarter 2021 | ||||||
SELECTED FINANCIAL DATA 2021 Same Store Net Operating Income Unaudited (Dollars in Thousands) | | |||||||
| Three Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
| September 30, | September 30, | June 30, | September 30, | September 30, | |||||||||||||||||||||||||||||||||||||||||||
| 2021 | 2020 | % | 2021 | 2021 | 2020 | % | |||||||||||||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||||||||||||||
| Rental revenue, net | $ | 122,272 | $ | 130,660 | (6.4) | % | $ | 125,360 | $ | 369,687 | $ | 385,715 | (4.2) | % | |||||||||||||||||||||||||||||||||
| Escalation & reimbursement revenues | 11,398 | 14,884 | (23.4) | % | 13,664 | 40,608 | 48,264 | (15.9) | % | ||||||||||||||||||||||||||||||||||||||
| Other income | 2,115 | 356 | 494.1 | % | 1,195 | 3,367 | 11,516 | (70.8) | % | ||||||||||||||||||||||||||||||||||||||
| Total Revenues | $ | 135,785 | $ | 145,900 | (6.9) | % | $ | 140,219 | $ | 413,662 | $ | 445,495 | (7.1) | % | |||||||||||||||||||||||||||||||||
Equity in Net Loss from Unconsolidated Joint Ventures (1) | $ | 845 | $ | (3,000) | (128.2) | % | $ | 1,652 | $ | (3,693) | $ | (11,460) | |||||||||||||||||||||||||||||||||||
| Expenses | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 31,549 | $ | 31,547 | 0.0 | % | $ | 27,492 | $ | 87,194 | $ | 92,495 | (5.7) | % | |||||||||||||||||||||||||||||||||
| Operating lease rent | 6,225 | 6,232 | (0.1) | % | 6,225 | 18,675 | 19,928 | (6.3) | % | ||||||||||||||||||||||||||||||||||||||
| Real estate taxes | 28,423 | 33,238 | (14.5) | % | 33,768 | 95,922 | 97,972 | (2.1) | % | ||||||||||||||||||||||||||||||||||||||
| Total Operating Expenses | $ | 66,197 | $ | 71,017 | (6.8) | % | $ | 67,485 | $ | 201,791 | $ | 210,395 | (4.1) | % | |||||||||||||||||||||||||||||||||
| Operating Income | $ | 70,433 | $ | 71,883 | (2.0) | % | $ | 74,386 | $ | 208,178 | $ | 223,640 | (6.9) | % | |||||||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | $ | 12,858 | $ | 13,239 | (2.9) | % | $ | 13,009 | $ | 38,834 | $ | 39,534 | (1.8) | % | |||||||||||||||||||||||||||||||||
| Depreciation & amortization | 40,356 | 42,140 | (4.2) | % | 40,345 | 121,769 | 132,713 | (8.2) | % | ||||||||||||||||||||||||||||||||||||||
| Income before noncontrolling interest | $ | 17,219 | $ | 16,504 | 4.3 | % | $ | 21,032 | $ | 47,575 | $ | 51,393 | (7.4) | % | |||||||||||||||||||||||||||||||||
| Real estate depreciation & amortization | 40,348 | 42,122 | (4.2) | % | 40,327 | 121,726 | 132,660 | (8.2) | % | ||||||||||||||||||||||||||||||||||||||
Joint Ventures Real estate depreciation & amortization (1) | 46,756 | 43,776 | 6.8 | % | 47,241 | 143,124 | 129,299 | 10.7 | % | ||||||||||||||||||||||||||||||||||||||
| FFO Contribution | $ | 104,323 | $ | 102,402 | 1.9 | % | $ | 108,600 | $ | 312,425 | $ | 313,352 | (0.3) | % | |||||||||||||||||||||||||||||||||
| Non–building revenue | (250) | (156) | 60.3 | % | (86) | (380) | (705) | (46.1) | % | ||||||||||||||||||||||||||||||||||||||
Joint Ventures Non–building revenue (1) | (199) | (2,529) | (92.1) | % | (769) | (1,785) | (3,643) | (51.0) | % | ||||||||||||||||||||||||||||||||||||||
| Interest expense & amortization of financing costs | 12,858 | 13,239 | (2.9) | % | 13,009 | 38,834 | 39,534 | (1.8) | % | ||||||||||||||||||||||||||||||||||||||
Joint Ventures Interest expense & amortization of financing costs (1) | 33,327 | 33,694 | (1.1) | % | 29,303 | 99,251 | 105,034 | (5.5) | % | ||||||||||||||||||||||||||||||||||||||
| Non-real estate depreciation | 8 | 18 | (55.6) | % | 18 | 43 | 53 | (18.9) | % | ||||||||||||||||||||||||||||||||||||||
Joint Ventures Non-real estate depreciation (1) | — | — | — | % | — | 1 | 1 | — | % | ||||||||||||||||||||||||||||||||||||||
| NOI | $ | 150,067 | $ | 146,668 | 2.3 | % | $ | 150,075 | $ | 448,389 | $ | 453,626 | (1.2) | % | |||||||||||||||||||||||||||||||||
| Cash Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||
| Non-cash adjustments | $ | (1,126) | $ | (4,792) | (76.5) | % | $ | (4,308) | $ | (6,047) | $ | (5,963) | 1.4 | % | |||||||||||||||||||||||||||||||||
Joint Ventures non-cash adjustments (1) | (6,416) | (7,084) | (9.4) | % | (6,744) | (24,470) | (24,128) | 1.4 | % | ||||||||||||||||||||||||||||||||||||||
| Cash NOI | $ | 142,525 | $ | 134,792 | 5.7 | % | $ | 139,023 | $ | 417,872 | $ | 423,535 | (1.3) | % | |||||||||||||||||||||||||||||||||
| Lease termination income | $ | (1,856) | $ | (195) | 851.8 | % | $ | (1,095) | $ | (2,956) | $ | (10,785) | (72.6) | % | |||||||||||||||||||||||||||||||||
Joint Ventures lease termination income (1) | (1,217) | (7) | 17,285.7 | % | (247) | (1,471) | (186) | 690.9 | % | ||||||||||||||||||||||||||||||||||||||
| Cash NOI excluding lease termination income | $ | 139,452 | $ | 134,590 | 3.6 | % | $ | 137,681 | $ | 413,445 | $ | 412,564 | 0.2 | % | |||||||||||||||||||||||||||||||||
| Operating Margins | |||||||||||||||||||||||||||||||||||||||||||||||
| NOI to real estate revenue, net | 57.5 | % | 56.3 | % | 57.6 | % | 57.3 | % | 57.2 | % | |||||||||||||||||||||||||||||||||||||
| Cash NOI to real estate revenue, net | 54.6 | % | 51.7 | % | 53.4 | % | 53.4 | % | 53.4 | % | |||||||||||||||||||||||||||||||||||||
| NOI before operating lease rent/real estate revenue, net | 61.0 | % | 59.7 | % | 61.1 | % | 60.8 | % | 60.8 | % | |||||||||||||||||||||||||||||||||||||
| Cash NOI before operating lease rent/real estate revenue, net | 57.9 | % | 55.0 | % | 56.7 | % | 56.7 | % | 56.8 | % | |||||||||||||||||||||||||||||||||||||
(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 | 22 | Third Quarter 2021 | ||||||
DEBT SUMMARY SCHEDULE Consolidated Unaudited (Dollars in Thousands) | | |||||||
| Principal | 2021 | Current | Principal | As-Of | Final | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Ownership | Outstanding | Principal | Maturity | Due at | Right | Maturity | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed rate debt | Interest (%) | 9/30/2021 | Coupon (1) | Amortization | Date | Maturity | Extension | Date (2) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Secured fixed rate debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Church Street | 100.0 | $ | 201,405 | 4.68% | $ | 4,663 | Jul-22 | $ | 197,784 | — | Jul-22 | |||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 100.0 | 290,032 | 3.99% | 5,375 | Oct-24 | 272,749 | — | Oct-40 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Landmark Square | 100.0 | 100,000 | 4.90% | — | Jan-27 | 100,000 | — | Jan-27 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 100.0 | 450,000 | 4.25% | — | Feb-27 | 450,000 | — | Feb-27 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 1080 Amsterdam | 92.5 | 34,716 | 3.59% | 241 | Feb-27 | 30,549 | — | Feb-27 | ||||||||||||||||||||||||||||||||||||||||||||||||
| $ | 1,076,153 | 4.30% | $ | 10,279 | $ | 1,051,082 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured fixed rate debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured notes | 499,885 | 3.25% | — | Oct-22 | 500,000 | — | Oct-22 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured notes | 301,275 | 4.50% | — | Dec-22 | 300,000 | — | Dec-22 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Term loan A (swapped) | 1,300,000 | 2.47% | (3) | — | Mar-23 | 1,300,000 | — | Mar-23 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Term loan B (swapped) | 200,000 | 1.14% | — | Nov-24 | 200,000 | — | Nov-24 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured notes | 100,000 | 4.27% | — | Dec-25 | 100,000 | — | Dec-25 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Junior subordinated deferrable interest debentures (swapped) | 100,000 | 1.46% | — | Jul-35 | 100,000 | — | Jul-35 | |||||||||||||||||||||||||||||||||||||||||||||||||
| $ | 2,501,160 | 2.80% | $ | — | $ | 2,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Fixed Rate Debt | $ | 3,577,313 | 3.25% | $ | 10,279 | $ | 3,551,082 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Floating rate debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Secured floating rate debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 609 Fifth Avenue (LIBOR + 295 bps) | 100.0 | $ | 52,882 | 3.03% | $ | — | Mar-22 | $ | 52,882 | — | Mar-22 | |||||||||||||||||||||||||||||||||||||||||||||
| 185 Broadway / 7 Dey Street (LIBOR + 285 bps) | 100.0 | 189,699 | 2.93% | — | Nov-22 | (4) | 189,699 | — | Nov-23 | |||||||||||||||||||||||||||||||||||||||||||||||
| 719 Seventh Avenue (LIBOR + 120 bps) | 75.0 | 50,000 | 1.45% | — | Sep-23 | 50,000 | — | Sep-23 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 690 Madison (LIBOR + 100 bps) | 100.0 | 60,000 | 1.08% | Jul-24 | 60,000 | — | Jul-25 | |||||||||||||||||||||||||||||||||||||||||||||||||
| $ | 352,581 | 2.42% | $ | — | $ | 352,581 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured floating rate debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revolving credit facility (LIBOR + 100 bps) | $ | 220,000 | 1.08% | $ | — | Mar-22 | $ | 220,000 | Mar-23 | Mar-23 | ||||||||||||||||||||||||||||||||||||||||||||||
| $ | 220,000 | 1.08% | $ | — | $ | 220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Floating Rate Debt | $ | 572,581 | 1.91% | $ | — | $ | 572,581 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt - Consolidated | $ | 4,149,894 | 3.06% | $ | 10,279 | $ | 4,123,663 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred financing costs | (15,004) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt - Consolidated, net | $ | 4,134,890 | 3.06% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt - Joint Venture, net | $ | 5,708,696 | 3.19% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt including SLG share of unconsolidated JV Debt | $ | 9,939,562 | 3.13% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Balance & Interest Rate for the quarter, including SLG share of JV Debt | $ | 10,017,820 | 3.10% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Coupon for floating rate debt determined using the effective 1-month LIBOR rate at the end of the quarter of 0.08% or the effective 3-month LIBOR rate at the end of the quarter of 0.13%, 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) Represents a blended fixed rate inclusive of the effect of the following swaps: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Term Loan A (swapped) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notional Value | Rate | Maturity Date | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100,000,000 | 0.14% | Feb-22 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 400,000,000 | 0.16% | Feb-23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 200,000,000 | 1.13% | Jul-23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100,000,000 | 1.16% | Jul-23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 150,000,000 | 2.70% | Jan-24 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 200,000,000 | 2.74% | Jan-26 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 150,000,000 | 2.72% | Jan-26 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) In October 2021, this loan was extended one year to November 2022. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 23 | Third Quarter 2021 | ||||||
DEBT SUMMARY SCHEDULE Unconsolidated JVs Unaudited (Dollars in Thousands) | | |||||||
| Principal Outstanding | 2021 | Current | Principal | As-Of | Final | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Ownership | 9/30/2021 | Principal Amortization | Maturity | Due at Maturity | Right | Maturity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed rate debt | Interest (%) | Gross Principal | SLG Share | Coupon (1) | (SLG Share) | Date | (SLG Share) | Extension | Date (2) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 717 Fifth Avenue (mortgage) | 10.9 | $ | 300,000 | $ | 32,748 | 4.45% | $ | — | Jul-22 | $ | 32,748 | — | Jul-22 | ||||||||||||||||||||||||||||||||||||||||||||||
| 717 Fifth Avenue (mezzanine) | 10.9 | 355,328 | 38,788 | 5.50% | — | Jul-22 | 38,788 | — | Jul-22 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (mortgage) | 50.0 | 210,000 | 105,000 | 4.46% | — | Oct-22 | 105,000 | — | Oct-22 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (mezzanine) | 50.0 | 65,000 | 32,500 | 5.45% | — | Oct-22 | 32,500 | — | Oct-22 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 21 East 66th Street | 32.3 | 12,000 | 3,874 | 3.60% | — | Apr-23 | 3,874 | — | Apr-28 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 919 Third Avenue | 51.0 | 500,000 | 255,000 | 5.12% | — | Jun-23 | 255,000 | — | Jun-23 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 1515 Broadway | 56.9 | 806,627 | 458,721 | 3.93% | 10,670 | Mar-25 | 419,372 | — | Mar-25 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 Madison Avenue | 60.0 | 1,400,000 | 840,000 | 3.84% | — | Sep-25 | 840,000 | — | Sep-25 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 800 Third Avenue (swapped) | 60.5 | 177,000 | 107,120 | 3.37% | — | Feb-26 | 107,120 | — | Feb-26 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Worldwide Plaza | 25.0 | 1,200,000 | 299,400 | 3.98% | — | Nov-27 | 299,400 | — | Nov-27 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| One Vanderbilt Avenue | 71.0 | 3,000,000 | 2,130,300 | 2.95% | (3) | — | Jul-31 | 2,130,300 | — | Jul-31 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Stonehenge Portfolio | Various | 195,685 | (4) | 11,268 | 3.50% | 85 | Various | (5) | 10,374 | — | Various | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total Fixed Rate Debt | $ | 8,221,640 | $ | 4,314,719 | 3.53% | (5) | $ | 10,755 | $ | 4,274,476 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Floating rate debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1552 Broadway (LIBOR + 265 bps) | 50.0 | $ | 195,000 | $ | 97,500 | 2.73% | $ | — | Oct-21 | $ | 97,500 | — | Oct-22 | ||||||||||||||||||||||||||||||||||||||||||||||
| 2 Herald Square (LIBOR + 145 bps) | 51.0 | 214,500 | 109,395 | 1.53% | — | Nov-21 | 109,395 | — | Nov-23 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 West 34th Street (LIBOR + 145 bps) | 30.0 | 23,000 | 6,900 | 1.63% | — | Jan-22 | 6,900 | Jan-23 | Jan-23 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 280 Park Avenue (LIBOR + 173 bps) | 50.0 | 1,200,000 | 600,000 | 1.81% | — | Sep-22 | 600,000 | Sep-24 | Sep-24 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 121 Greene Street (LIBOR + 200 bps) | 50.0 | 13,367 | 6,683 | 2.08% | — | Nov-22 | 6,683 | — | Nov-22 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 220 East 42nd (LIBOR + 275 bps) | 51.0 | 510,000 | 260,100 | 2.83% | — | Jun-23 | 260,100 | — | Jun-25 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 115 Spring Street (LIBOR + 340 bps) | 51.0 | 65,550 | 33,431 | 3.48% | — | Sep-23 | 33,431 | — | Sep-23 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue (LIBOR + 225 bps) | 49.9 | 360,000 | 179,640 | 2.50% | — | Dec-23 | 179,640 | — | Dec-25 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 15 Beekman (LIBOR + 150 bps) | 20.0 | 32,687 | 6,537 | 2.25% | — | Jan-24 | 6,537 | — | Jul-25 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 10 East 53rd Street (LIBOR + 135 bps) | 55.0 | 220,000 | 121,000 | 1.43% | — | Feb-25 | 121,000 | — | Feb-25 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| One Madison Avenue (LIBOR + 335 bps) | 50.5 | 106,049 | 53,555 | 3.60% | — | Nov-25 | 53,555 | — | Nov-26 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 21 East 66th Street (T 12 mos + 275 bps) | 32.3 | 643 | 208 | 2.84% | 14 | Jun-33 | 2 | — | Jun-33 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Floating Rate Debt | $ | 2,940,796 | $ | 1,474,949 | 2.19% | (5) | $ | 14 | $ | 1,474,743 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Total unconsolidated JV Debt | $ | 11,162,436 | $ | 5,789,668 | 3.19% | (5) | $ | 10,769 | $ | 5,749,219 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred financing costs | (139,427) | (80,972) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total unconsolidated JV Debt, net | $ | 11,023,009 | $ | 5,708,696 | 3.19% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Coupon for floating rate debt determined using the effective 1-month LIBOR rate at the end of the quarter of 0.08%. 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) The financing carries a stated coupon of 2.855%, equivalent to a rate of 2.947% inclusive of hedging costs. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) 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. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (5) 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 | $ | 3,577,313 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt / Total Assets | 37.8% | Less than 60% | SLG Share of JV | 4,314,719 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed Charge Coverage | 2.46x | Greater than 1.4x | Total Fixed Rate Debt | $ | 7,892,032 | 79.4% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Maximum Secured Indebtedness | 14.4% | Less than 50% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Maximum Unencumbered Leverage Ratio | 45.0% | Less than 60% | Floating Rate Debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unsecured Notes Covenants | Consolidated | $ | 572,581 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Actual | Required | SLG Share of JV | 1,474,949 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt / Total Assets | 35.3% | Less than 60% | 2,047,530 | 20.6% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Secured Debt / Total Assets | 16.7% | Less than 40% | Floating Rate DPE and Other Investments | (281,494) | (2.8)% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Service Coverage | 2.90x | Greater than 1.5x | Total Floating Rate Debt | $ | 1,766,036 | 17.8% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Unencumbered Assets / Unsecured Debt | 308.8% | Greater than 150% | Total Debt | $ | 9,939,562 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 24 | Third 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 | $ | 91,763 | 2043 | |||||||||||||||||||||||||||||||||||
| SL Green Headquarters at One Vanderbilt | 71.0 | — | (3)(4) | 695 | (3)(4) | 1,398 | (3)(4) | 1,695 | (3) | 91,307 | 2048 | ||||||||||||||||||||||||||||||||||||
| 625 Madison Avenue | 100.0 | 4,613 | 2,306 | (5) | — | (5) | — | (5) | 3,405 | 2054 | |||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 100.0 | 11,199 | 11,199 | 11,199 | 11,199 | 177,836 | 2080 | ||||||||||||||||||||||||||||||||||||||||
| 711 Third Avenue | 100.0 | 5,500 | (3) | 5,500 | (3) | 5,500 | (3) | 5,500 | (3) | 50,180 | 2083 | ||||||||||||||||||||||||||||||||||||
| 885 Third Avenue | 100.0 | 759 | 759 | 759 | 759 | 15,338 | 2080 | ||||||||||||||||||||||||||||||||||||||||
| 1080 Amsterdam Avenue | 92.5 | 290 | 290 | 290 | 306 | 7,528 | 2111 | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 29,270 | $ | 27,658 | $ | 26,055 | $ | 26,368 | $ | 437,357 | |||||||||||||||||||||||||||||||||||||
| Financing Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| 1080 Amsterdam Avenue | 92.5 | $ | 404 | $ | 404 | $ | 404 | $ | 426 | $ | 22,581 | 2111 | |||||||||||||||||||||||||||||||||||
| 15 Beekman | 100.0 | 3,041 | 3,087 | 3,133 | 3,180 | 102,587 | 2119 | (6) | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 3,445 | $ | 3,491 | $ | 3,537 | $ | 3,606 | $ | 125,168 | |||||||||||||||||||||||||||||||||||||
| 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 | $ | 17,145 | 2053 | |||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (Floors b-3) | 50.0 | 1,428 | 1,441 | 1,458 | 1,569 | 31,117 | 2062 | ||||||||||||||||||||||||||||||||||||||||
| 1560 Broadway | 50.0 | 6,861 | 6,861 | 6,935 | 7,272 | 70,783 | 2114 | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 9,948 | $ | 10,092 | $ | 10,183 | $ | 10,631 | $ | 119,045 | |||||||||||||||||||||||||||||||||||||
| Financing Leases | |||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue (Floors b-3) | 50.0 | $ | 6,695 | $ | 6,695 | $ | 6,786 | $ | 7,364 | $ | 99,684 | 2062 | |||||||||||||||||||||||||||||||||||
| One Vanderbilt Avenue Garage | 71.0 | 203 | 205 | 207 | 209 | 3,390 | 2069 | ||||||||||||||||||||||||||||||||||||||||
| 2 Herald Square | 51.0 | 7,107 | 7,285 | 7,467 | 7,654 | 223,065 | 2077 | (6) | |||||||||||||||||||||||||||||||||||||||
| Total | $ | 14,005 | $ | 14,185 | $ | 14,460 | $ | 15,227 | $ | 326,139 | |||||||||||||||||||||||||||||||||||||
| (1) Per the balance sheet as of September 30, 2021. | |||||||||||||||||||||||||||||||||||||||||||||||
| (2) Reflects all available extension options. | |||||||||||||||||||||||||||||||||||||||||||||||
| (3) Reflects scheduled cash payments net of the Company's 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) 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 | 25 | Third 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) | |||||||||||||||||||||||||||||||||||||||||||||||
| 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 | $ | 1,102,569 | 6.77% | 6.86% | ||||||||||||||||||||||||||||||||||||||||||||
Debt investment originations/fundings/accretion(4) | 72,525 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Equity investment originations/accretion(4) | 3,274 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Redemptions/Sales/Syndications/Equity Ownership/Amortization | (100,290) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Reserves/Realized Losses | — | |||||||||||||||||||||||||||||||||||||||||||||||||
| 6/30/2021 | $ | 1,072,711 | $ | 1,156,359 | 7.11% | 7.34% | ||||||||||||||||||||||||||||||||||||||||||||
Debt investment originations/fundings/accretion(4) | 14,368 | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Equity investment originations/accretion(4) | 3,354 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Redemptions/Sales/Syndications/Equity Ownership/Amortization | (38,323) | |||||||||||||||||||||||||||||||||||||||||||||||||
| Reserves/Realized Losses | — | |||||||||||||||||||||||||||||||||||||||||||||||||
| 9/30/2021 | $ | 1,052,110 | (5) | $ | 1,069,522 | 7.28% | 7.39% | |||||||||||||||||||||||||||||||||||||||||||
| (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 | 26 | Third 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 | $ | 17,995 | $ | 1,250 | $ | 19,245 | $ | — | $ | 189 | 6.62% | 6.57% | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Junior Mortgage Participation | — | — | — | — | $ | — | 7.34% | —% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Mezzanine Debt | 263,499 | 499,757 | 763,256 | 4,637,210 | $ | 818 | 6.41% | 6.53% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Equity | — | 269,609 | 269,609 | 1,962,750 | $ | 938 | 9.80% | 9.90% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of 9/30/21 | $ | 281,494 | $ | 770,616 | $ | 1,052,110 | (4) | $ | 837 | 7.28% | 7.39% | |||||||||||||||||||||||||||||||||||||||||||||||||||
Debt and Preferred Equity Maturity Profile (5) | ||||||||||||||||||||
| 2021 | 2022 | 2023 | 2024 | 2025 & Thereafter | ||||||||||||||||
| Floating Rate | $ | — | $ | 254,900 | $ | 26,594 | $ | — | $ | — | ||||||||||
| Fixed Rate | 56,250 | 201,954 | 289,882 | 6,890 | 215,640 | |||||||||||||||
| Sub-total | $ | 56,250 | $ | 456,854 | $ | 316,476 | $ | 6,890 | $ | 215,640 | ||||||||||
| (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 1.93 years. Approximately 26.6% 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 2.58 years. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 27 | Third Quarter 2021 | ||||||
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 | 9/30/2021 | Type | Location | Financing | Last $ PSF (2) | Of Quarter (3) | |||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | $ | 225,367 | Fee | Manhattan | $ | 370,642 | $ | 1,022 | (4) | ||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan and Preferred Equity | 214,468 | Office | Manhattan | 1,712,750 | $ | 1,082 | 10.95% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 132,249 | Office | Manhattan | 1,115,000 | $ | 1,073 | 10.51% | ||||||||||||||||||||||||||||||||||||||||
| Preferred Equity | 110,390 | Multi-Family Rental | Manhattan | 250,000 | $ | 731 | 6.55% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 64,515 | Fee | Manhattan | 272,659 | $ | 578 | 14.16% | ||||||||||||||||||||||||||||||||||||||||
| Mortgage and Mezzanine Loans | 56,250 | Residential/Retail | Manhattan | — | $ | 720 | 3.61% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 49,996 | Office | Manhattan | 275,000 | $ | 414 | 6.86% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 42,889 | Multi-Family Rental | Manhattan | 280,000 | $ | 500 | 8.77% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 37,230 | Office | Manhattan | 179,763 | $ | 667 | 6.08% | ||||||||||||||||||||||||||||||||||||||||
| Mezzanine Loan | 30,000 | Office | Manhattan | 95,000 | $ | 573 | 8.40% | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 963,354 | |||||||||||||||||||||||||||||||||||||||||||||
| (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 was put on non-accrual in the third quarter of 2020 and continues to be on non-accrual as of September 30, 2021. | |||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 28 | Third Quarter 2021 | ||||||
SELECTED PROPERTY DATA Manhattan Operating Properties Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | % of Total | Occupancy % (Commenced Leases) | Annualized Contractual Cash Rent | Total Tenants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Square Feet | Sq. Feet | Sep-21 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | ($'s) | 100% | SLG% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CONSOLIDATED PROPERTIES | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Church Street | 100.0 | Downtown | Fee Interest | 1 | 1,047,500 | 5.1 | 98.9 | 99.3 | 99.3 | 99.3 | 99.3 | $49,464 | 9.3 | 5.0 | 18 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 110 East 42nd Street | 100.0 | Grand Central | Fee Interest | 1 | 215,400 | 1.1 | 87.3 | 88.9 | 88.9 | 88.9 | 82.6 | 11,435 | 2.2 | 1.2 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 100.0 | Soho | Fee Interest | 1 | 223,600 | 1.1 | 82.5 | 76.9 | 76.7 | 89.3 | 89.3 | 14,052 | 2.7 | 1.4 | 51 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Grand Central | Fee Interest | 1 | 604,245 | 2.9 | 99.0 | 99.6 | 99.6 | 99.6 | 99.4 | 46,995 | 8.9 | 4.8 | 25 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 304 Park Avenue South | 100.0 | Midtown South | Fee Interest | 1 | 215,000 | 1.0 | 100.0 | 100.0 | 91.2 | 91.2 | 91.2 | 17,325 | 3.3 | 1.8 | 7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Ave (Graybar) | 100.0 | Grand Central North | Leasehold Interest | 1 | 1,188,000 | 5.8 | 83.4 | 85.3 | 85.7 | 90.5 | 91.7 | 78,686 | 14.8 | 8.0 | 166 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 461 Fifth Avenue | 100.0 | Midtown | Fee Interest | 1 | 200,000 | 1.0 | 89.5 | 86.2 | 86.2 | 86.2 | 86.2 | 16,580 | 3.1 | 1.7 | 14 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 100.0 | Grand Central North | Fee Interest | 1 | 921,000 | 4.5 | 80.7 | 85.9 | 85.9 | 89.5 | 89.5 | 50,605 | 9.6 | 5.1 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 555 West 57th Street | 100.0 | Midtown West | Fee Interest | 1 | 941,000 | 4.6 | 99.7 | 99.9 | 99.9 | 99.9 | 99.9 | 50,299 | 9.5 | 5.1 | 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 711 Third Avenue | 100.0 (1) | Grand Central North | Leasehold Interest (1) | 1 | 524,000 | 2.6 | 94.7 | 91.2 | 96.4 | 89.1 | 89.1 | 34,892 | 6.6 | 3.5 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 810 Seventh Avenue | 100.0 | Times Square | Fee Interest | 1 | 692,000 | 3.4 | 80.2 | 81.3 | 85.8 | 89.3 | 89.3 | 40,954 | 7.7 | 4.2 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1185 Avenue of the Americas | 100.0 | Rockefeller Center | Leasehold Interest | 1 | 1,062,000 | 5.2 | 79.8 | 79.8 | 79.8 | 79.8 | 94.1 | 76,386 | 14.4 | 7.6 | 12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1350 Avenue of the Americas | 100.0 | Rockefeller Center | Fee Interest | 1 | 562,000 | 2.7 | 79.6 | 80.1 | 80.7 | 81.2 | 87.9 | 35,478 | 6.7 | 3.6 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 13 | 8,395,745 | 41.0 | % | 88.4 | % | 89.0 | % | 89.6 | % | 90.9 | % | 93.1 | % | $523,151 | 98.8% | 53.0% | 455 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Non Same Store" | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 590 Fifth Avenue | 100.0 | Midtown | Fee Interest | 1 | 103,300 | 0.5 | 66.3 | 66.3 | 66.3 | 68.5 | N/A | $6,118 | 1.2 | 0.6 | 9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 1 | 103,300 | 0.5 | % | 66.3 | % | 66.3 | % | 66.3 | % | 68.5 | % | — | $6,118 | 1.2% | 0.6% | 9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Consolidated Properties | 14 | 8,499,045 | 41.5 | % | 88.1 | % | 88.8 | % | 89.3 | % | 90.6 | % | 93.1 | % | $529,269 | 100.0% | 53.7% | 464 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| UNCONSOLIDATED PROPERTIES | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2 Herald Square | 51.0 | Herald Square | Leasehold Interest | 1 | 369,000 | 1.8 | 95.8 | 95.8 | 95.8 | 95.8 | 95.8 | $42,118 | 2.2 | 5 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 10 East 53rd Street | 55.0 | Plaza District | Fee Interest | 1 | 354,300 | 1.7 | 88.0 | 87.7 | 91.0 | 93.5 | 95.8 | 29,445 | 1.6 | 36 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 Madison Avenue | 60.0 | Park Avenue South | Fee Interest | 1 | 2,314,000 | 11.3 | 100.0 | 100.0 | 100.0 | 95.7 | 95.7 | 171,524 | 10.5 | 10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue | 50.0 | Grand Central South | Fee Interest | 1 | 834,000 | 4.1 | 79.7 | 83.6 | 83.0 | 82.5 | 81.8 | 58,034 | 2.9 | 39 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 280 Park Avenue | 50.0 | Park Avenue | Fee Interest | 1 | 1,219,158 | 5.9 | 93.7 | 94.2 | 94.3 | 92.0 | 92.7 | 127,854 | 6.5 | 37 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 800 Third Avenue | 60.5 | Grand Central North | Fee Interest | 1 | 526,000 | 2.6 | 92.1 | 92.2 | 92.9 | 94.7 | 91.2 | 38,789 | 2.4 | 37 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 919 Third Avenue | 51.0 | Grand Central North | Fee Interest | 1 | 1,454,000 | 7.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100,798 | 5.2 | 7 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1515 Broadway | 57.0 | Times Square | Fee Interest | 1 | 1,750,000 | 8.5 | 99.9 | 99.9 | 99.9 | 99.9 | 94.9 | 137,249 | 7.9 | 9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Worldwide Plaza | 25.0 | Westside | Fee Interest | 1 | 2,048,725 | 10.0 | 95.4 | 97.7 | 97.7 | 96.6 | 94.6 | 146,787 | 3.7 | 24 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 9 | 10,869,183 | 53.0 | % | 95.9 | % | 96.7 | % | 96.8 | % | 95.6 | % | 94.3 | % | $852,598 | 42.9% | 204 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Non Same Store" | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 220 East 42nd Street | 51.0 | Grand Central | Fee Interest | 1 | 1,135,000 | 5.5 | 92.1 | 94.3 | 94.1 | 94.1 | 96.5 | $66,647 | 3.4 | 34 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 1 | 1,135,000 | 5.5 | % | 92.1 | % | 94.3 | % | 94.1 | % | 94.1 | % | 96.5 | % | $66,647 | 3.4% | 34 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Unconsolidated Properties | 10 | 12,004,183 | 58.5 | % | 95.6 | % | 96.5 | % | 96.6 | % | 95.4 | % | 94.5 | % | $919,245 | 46.3% | 238 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Manhattan Operating Properties Grand Total / Weighted Average | 24 | 20,503,228 | 100.0 | % | 92.5 | % | 93.3 | % | 93.6 | % | 93.4 | % | 94.0 | % | $1,448,514 | 702 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Manhattan Operating Properties Grand Total - SLG share of Annualized Rent | $986,522 | 100.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Manhattan Operating Properties Same Store Occupancy % | 19,264,928 | 94.0 | % | 92.6 | % | 93.4 | % | 93.7 | % | 93.5 | % | 93.8 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Manhattan Operating Properties Same Store Leased Occupancy % | 93.1 | % | 93.6 | % | 94.1 | % | 94.3 | % | 95.1 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) The Company owns 50% of the fee interest. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 29 | Third Quarter 2021 | ||||||
SELECTED PROPERTY DATA Retail, Residential and Suburban Operating Properties Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | % of Total | Occupancy % (Commenced Leases) | Annualized Contractual Cash Rent | Total Tenants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Square Feet | Sq. Feet | Sep-21 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | ($'s) | (SLG%) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" Retail | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 West 34th Street | 30.0 | Herald Square/Penn Station | Fee Interest | 1 | 17,150 | 5.4 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | $3,133 | 2.0 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 21 East 66th Street | 32.3 | Plaza District | Fee Interest | 1 | 13,069 | 4.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 2,227 | 1.5 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 121 Greene Street | 50.0 | Soho | Fee Interest | 1 | 7,131 | 2.2 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 1,746 | 1.8 | 2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue | 50.0 | Plaza District | Leasehold Interest | 1 | 69,214 | 21.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 36,839 | 38.3 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 717 Fifth Avenue | 10.9 | Midtown/Plaza District | Fee Interest | 1 | 119,550 | 37.4 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 51,849 | 11.8 | 6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 719 Seventh Avenue | 75.0 | Times Square | Fee Interest | 1 | 10,040 | 3.1 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1552-1560 Broadway | 50.0 | Times Square | Fee Interest | 2 | 57,718 | 18.0 | 88.3 | 88.3 | 88.3 | 88.3 | 88.3 | 29,526 | 30.7 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Added to Same Store in 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 115 Spring Street | 51.0 | Soho | Fee Interest | 1 | 5,218 | 1.6 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,792 | 4.0 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal/Weighted Average | 9 | 299,090 | 93.5 | % | 94.4 | % | 94.4 | % | 94.4 | % | 94.4 | % | 94.4 | % | $129,112 | 90.1% | 15 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| "Non Same Store" Retail | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 85 Fifth Avenue | 36.3 | Midtown South | Fee Interest | 1 | 12,946 | 4.0 | 100.0 | — | 100.0 | 100.0 | N/A | $2,100 | 1.6 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 690 Madison Avenue | 100.0 | Plaza District | Fee Interest | 1 | 7,848 | 2.5 | 100.0 | N/A | N/A | N/A | N/A | 4,000 | 8.3 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal/Weighted Average | 2 | 20,794 | 6.5 | % | 100.0 | % | — | % | 100.0 | % | 100.0 | % | — | % | $6,100 | 9.9% | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Retail Properties | 11 | 319,884 | 100.0 | % | 94.8 | % | 90.5 | % | 94.6 | % | 94.6 | % | 94.4 | % | $135,212 | 100.0% | 17 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential Properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Ownership | # of | Total | Occupancy % (Commenced Leases) | Annualized Contractual Cash Rent | Average Monthly Rent Per Unit (1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Square Feet | Units | Sep-21 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | ($'s) | (SLG%) | ($'s) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" Residential | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1080 Amsterdam | 92.5 | Upper West Side | Leasehold Interest | 1 | 82,250 | 97 | 100.0 | 40.6 | 38.5 | 35.4 | 33.3 | $5,222 | 88.3 | $4,233 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stonehenge Portfolio | Various | Various | Fee Interest | 6 | 445,934 | 537 | 94.8 | 81.2 | 70.7 | 65.7 | 72.0 | 25,573 | 11.7 | 3,828 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal/Weighted Average | 7 | 528,184 | 634 | 95.6 | % | 75.0 | % | 65.8 | % | 61.1 | % | 66.1 | % | $30,795 | 100.0% | $3,893 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Residential Properties | 7 | 528,184 | 634 | 95.6 | % | 75.0 | % | 65.8 | % | 61.1 | % | 66.1 | % | $30,795 | 100.0% | $3,893 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Suburban Properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Ownership | # of | % of Total | Occupancy % (Commenced Leases) | Annualized Contractual Cash Rent | Total Tenants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Square Feet | Sq. Feet | Sep-21 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | ($'s) | (SLG%) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| "Same Store" | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Landmark Square | 100.0 | Stamford, Connecticut | Fee Interest | 7 | 862,800 | 100.0 | 80.5 | 82.4 | 81.6 | 83.3 | 85.4 | $20,431 | 100.0 | 108 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal/Weighted Average | 7 | 862,800 | 100.0 | % | 80.5 | % | 82.4 | % | 81.6 | % | 83.3 | % | 85.4 | % | $20,431 | 100.0% | 108 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Suburban Properties | 7 | 862,800 | 100.0 | % | 80.5 | % | 82.4 | % | 81.6 | % | 83.3 | % | 85.4 | % | $20,431 | 100.0% | 108 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Calculated based on occupied units. Amounts in dollars. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 30 | Third Quarter 2021 | ||||||
SELECTED PROPERTY DATA Development / Redevelopment and Construction in Progress Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | % of Total | Occupancy % (Commenced Leases) | Annualized Contractual Cash Rent | Gross R/E Book Value | Total Tenants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Square Feet | Sq. Feet | Sep-21 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | ($'s) | (SLG%) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Development / Redevelopment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| One Vanderbilt Avenue | 71.0 | Grand Central | Fee Interest | 1 | 1,657,198 | 42.1 | 78.7 | 66.9 | 59.4 | 58.0 | — | $185,983 | 72.5 | $2,939,039 | 20 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 19 East 65th Street | 100.0 | Plaza District | Fee Interest | 1 | 14,639 | 0.4 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 32 | — | 9,639 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 609 Fifth Avenue | 100.0 | Rockefeller Center | Fee Interest | 1 | 138,563 | 3.5 | — | 100.0 | 100.0 | 100.0 | 100.0 | — | — | 178,806 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 625 Madison Avenue | 100.0 | Plaza District | Leasehold Interest | 1 | 563,000 | 14.3 | 25.2 | 25.2 | 26.1 | 26.7 | 32.0 | 18,912 | 10.4 | 298,998 | 19 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 707 Eleventh Avenue | 100.0 | Midtown West | Fee Interest | 1 | 159,720 | 4.1 | 23.3 | 23.3 | 23.3 | 23.3 | 23.3 | 1,953 | 1.2 | 103,288 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 750 Third Avenue | 100.0 | Grand Central North | Fee Interest | 1 | 780,000 | 19.7 | 33.9 | 34.0 | 39.1 | 66.9 | 68.4 | 17,858 | 9.9 | 314,942 | 22 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 885 Third Avenue | 100.0 | Midtown / Plaza District | Fee / Leasehold Interest | 1 | 625,300 | 15.9 | 23.6 | 84.6 | 86.8 | 88.5 | 92.7 | 11,512 | 6.0 | 386,040 | 13 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Development / Redevelopment Properties | 7 | 3,938,420 | 100.0 | % | 48.1 | % | 56.4 | % | 54.7 | % | 60.0 | % | 37.3 | % | $236,250 | 100.0% | $4,230,752 | 76 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Land | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1591-1597 Broadway | 100.0 | Times Square | Fee Interest | 1 | 7,684 | 100.0 | 100.0 | N/A | N/A | N/A | N/A | $7,996 | 100.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Land | 1 | 7,684 | 100.0 | % | 100.0 | % | — | % | — | % | — | % | — | % | $7,996 | 100.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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) | ||||||||||||||||||||||||||||||||||||||||||||||
| 185 Broadway / 7 Dey Street | 198,488 | 100.0 | (3) | 19.0 | $79,486 | $— | $1,842 | $— | $189,699 | $35,301 | $306,328 | |||||||||||||||||||||||||||||||||||||||||||||
15 Beekman (4) | 221,884 | 20.0 | (4) | 100.0 | 7,650 | 30,600 | 11,252 | 45,008 | 32,687 | 92,313 | 219,510 | |||||||||||||||||||||||||||||||||||||||||||||
| One Madison | 1,396,426 | 50.5 | Q4 2023 | — | 545,004 | 54,138 | — | 438,107 | 106,049 | 1,143,951 | 2,287,249 | |||||||||||||||||||||||||||||||||||||||||||||
| 760 Madison | 58,574 | 100.0 | Q4 2023 | (5) | 324,323 | — | 115,805 | — | — | — | 440,128 | |||||||||||||||||||||||||||||||||||||||||||||
| Total Construction In Progress | $956,463 | $84,738 | $128,899 | $483,115 | $328,435 | $1,271,565 | $3,253,215 | |||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Temporary Certificate of Occupancy. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Includes fees payable to SL Green, as applicable. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (3) A TCO covering a portion of the building was issued in Q3 2021. TCO's covering the remaining portions of the building are expected in Q4 2021. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) The space is 100% leased to Pace University for 30 years. Delivery of the academic space and dormitory space is estimated for Q4 2022 and Q3 2023, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (5) The flagship retail space, which is comprised of 22,648 square feet, is 100% leased to Giorgio Armani for 15 years. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 31 | Third Quarter 2021 | ||||||
SELECTED PROPERTY DATA Retail Within Operating and Development / Redevelopment Properties Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | % of Total | Occupancy % (Commenced Leases) | Annualized Contractual Cash Rent | Total Tenants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Square Feet | Sq. Feet | Sep-21 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | ($'s) | 100% | SLG% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| HIGH STREET RETAIL - Consolidated Properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 690 Madison Avenue | 100.0 | Plaza District | Fee Interest | 1 | 7,848 | 0.6 | 100.0 | N/A | N/A | N/A | N/A | $4,000 | 1.5 | 2.6 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 719 Seventh Avenue | 75.0 | Times Square | Fee Interest | 1 | 10,040 | 0.7 | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 2 | 17,888 | 1.3 | % | 43.9 | % | — | % | — | % | — | % | — | % | $4,000 | 1.5% | 2.6% | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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 | $3,133 | 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 | 2,227 | 0.8 | 0.5 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 85 Fifth Avenue | 36.3 | Midtown South | Fee Interest | 1 | 12,946 | 0.9 | 100.0 | — | 100.0 | 100.0 | N/A | 2,100 | 0.8 | 0.5 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 115 Spring Street | 51.0 | Soho | Fee Interest | 1 | 5,218 | 0.4 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,792 | 1.4 | 1.3 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 121 Greene Street | 50.0 | Soho | Fee Interest | 1 | 7,131 | 0.5 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 1,746 | 0.6 | 0.6 | 2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 650 Fifth Avenue | 50.0 | Plaza District | Leasehold Interest | 1 | 69,214 | 5.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 36,839 | 13.4 | 12.1 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 717 Fifth Avenue | 10.9 | Midtown/Plaza District | Fee Interest | 1 | 119,550 | 8.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 51,849 | 18.8 | 3.7 | 6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1552-1560 Broadway | 50.0 | Times Square | Fee Interest | 2 | 57,718 | 4.2 | 88.3 | 88.3 | 88.3 | 88.3 | 88.3 | 29,526 | 10.7 | 9.7 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 9 | 301,996 | 21.9 | % | 97.8 | % | 93.5 | % | 97.8 | % | 97.8 | % | 97.7 | % | $131,212 | 47.6% | 29.0% | 16 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Prime Retail | 11 | 319,884 | 23.2 | % | 94.8 | % | 90.5 | % | 94.6 | % | 94.6 | % | 94.4 | % | $135,212 | 49.1% | 31.6% | 17 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| OTHER RETAIL - Consolidated Properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Church Street | 100.0 | Downtown | Fee Interest | 1 | 61,708 | 4.5 | 92.8 | 100.0 | 100.0 | 100.0 | 100.0 | $3,336 | 1.2 | 2.2 | 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 100.0 | Soho | Fee Interest | 1 | 16,121 | 1.2 | 94.8 | 94.8 | 77.6 | 94.8 | 81.6 | 2,532 | 0.9 | 1.7 | 4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Grand Central | Fee Interest | 1 | 32,124 | 2.3 | 97.3 | 97.3 | 97.3 | 97.3 | 97.3 | 4,894 | 1.8 | 3.2 | 6 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 304 Park Avenue South | 100.0 | Midtown South | Fee Interest | 1 | 25,330 | 1.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,530 | 1.3 | 2.3 | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Ave (Graybar) | 100.0 | Grand Central North | Leasehold Interest | 1 | 45,263 | 3.3 | 95.0 | 100.0 | 90.3 | 90.3 | 90.3 | 4,911 | 1.8 | 3.2 | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 461 Fifth Avenue | 100.0 | Midtown | Fee Interest | 1 | 17,114 | 1.2 | 15.9 | 15.9 | 15.9 | 15.9 | 15.9 | 881 | 0.3 | 0.6 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 100.0 | Grand Central North | Fee Interest | 1 | 41,701 | 3.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 6,008 | 2.1 | 3.9 | 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 555 West 57th Street | 100.0 | Midtown West | Fee Interest | 1 | 60,389 | 4.4 | 100.0 | 100.0 | 99.7 | 100.0 | 100.0 | 2,362 | 0.9 | 1.6 | 2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 590 Fifth Avenue | 100.0 | Midtown | Fee Interest | 1 | 7,263 | 0.5 | 70.0 | 70.0 | 70.0 | 100.0 | N/A | 1,870 | 0.7 | 1.2 | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 625 Madison Avenue (1) | 100.0 | Plaza District | Leasehold Interest | 1 | 78,489 | 5.8 | 79.0 | 79.0 | 87.7 | 93.5 | 93.5 | 12,860 | 4.7 | 8.4 | 15 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 711 Third Avenue | 100.0 | Grand Central North | Leasehold Interest | 1 | 25,639 | 1.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,181 | 1.2 | 2.1 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 750 Third Avenue (1) | 100.0 | Grand Central North | Fee Interest | 1 | 24,827 | 1.8 | 53.2 | 53.2 | 53.2 | 66.7 | 66.7 | 1,794 | 0.7 | 1.2 | 4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 810 Seventh Avenue | 100.0 | Times Square | Fee Interest | 1 | 18,207 | 1.3 | 98.6 | 98.6 | 98.6 | 98.6 | 100.0 | 4,367 | 1.6 | 2.9 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 885 Third Avenue (1) | 100.0 | Midtown / Plaza District | Fee / Leasehold Interest | 1 | 12,403 | 0.9 | 97.4 | 97.4 | 97.4 | 97.4 | 97.4 | 639 | 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 | 2.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 6,770 | 2.4 | 4.4 | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1350 Avenue of the Americas | 100.0 | Rockefeller Center | Fee Interest | 1 | 17,797 | 1.3 | 100.0 | 100.0 | 62.6 | 62.6 | 62.6 | 2,579 | 0.9 | 1.7 | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 17 | 523,501 | 38.0 | % | 89.7 | % | 91.0 | % | 89.7 | % | 92.1 | % | 91.7 | % | $62,824 | 22.8% | 41.2% | 78 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Redevelopment properties. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 32 | Third Quarter 2021 | ||||||
SELECTED PROPERTY DATA - CONTINUED Retail Within Operating and Development / Redevelopment Properties Unaudited (Dollars in Thousands) | | |||||||
| Ownership | # of | % of Total | Occupancy % (Commenced Leases) | Annualized Contractual Cash Rent | Total Tenants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Properties | Interest (%) | SubMarket | Ownership | Bldgs | Square Feet | Sq. Feet | Sep-21 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | ($'s) | 100% | SLG% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| OTHER RETAIL - Unconsolidated Properties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2 Herald Square | 51.0 | Herald Square | Leasehold Interest | 1 | 94,531 | 6.9 | 83.2 | 83.2 | 83.2 | 83.2 | 83.2 | $20,944 | 7.6 | 7.0 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 10 East 53rd Street | 55.0 | Plaza District | Fee Interest | 1 | 39,340 | 2.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,625 | 1.3 | 1.3 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11 Madison Avenue | 60.0 | Park Avenue South | Fee Interest | 1 | 38,800 | 2.8 | 97.7 | 98.9 | 98.9 | 98.9 | 98.9 | 3,429 | 1.2 | 1.4 | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue | 50.0 | Grand Central South | Fee Interest | 1 | 40,022 | 2.9 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 3,288 | 1.2 | 1.1 | 8 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 220 East 42nd Street | 51.0 | Grand Central | Fee Interest | 1 | 35,332 | 2.6 | 82.2 | 82.2 | 82.2 | 82.2 | 82.2 | 2,152 | 0.8 | 0.7 | 4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 280 Park Avenue | 50.0 | Park Avenue | Fee Interest | 1 | 27,896 | 2.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 1,652 | 0.6 | 0.5 | 3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 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 | 1,931 | 0.7 | 0.8 | 2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 919 Third Avenue | 51.0 | Grand Central North | Fee Interest | 1 | 31,004 | 2.3 | 98.9 | 98.9 | 98.9 | 98.9 | 98.9 | 3,550 | 1.3 | 1.2 | 4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1515 Broadway | 57.0 | Times Square | Fee Interest | 1 | 185,956 | 13.4 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 34,814 | 12.7 | 13.0 | 9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Worldwide Plaza | 25.0 | Westside | Fee Interest | 1 | 10,592 | (1) | 0.8 | 78.5 | 93.6 | 93.6 | 100.0 | 100.0 | 931 | 0.3 | 0.2 | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stonehenge Portfolio | Various | Various | Fee Interest | 2 | 19,231 | 1.4 | 71.7 | 42.4 | 49.5 | 76.8 | 76.8 | 1,285 | 0.5 | — | 5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Subtotal / Weighted Average | 12 | 532,604 | 38.7 | % | 94.2 | % | 93.5 | % | 93.8 | % | 94.9 | % | 94.9 | % | $77,601 | 28.2% | 27.2% | 52 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Weighted Average Other Retail | 29 | 1,056,105 | 76.8 | % | 92.0 | % | 92.3 | % | 91.7 | % | 93.5 | % | 93.3 | % | $140,425 | 50.9% | 68.4% | 130 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Retail Grand Total / Weighted Average | 40 | 1,375,989 | 100.0 | % | 92.6 | % | 91.9 | % | 92.4 | % | 93.8 | % | 93.5 | % | $275,637 | 100.0% | 147 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Retail Grand Total - SLG share of Annualized Rent | $152,256 | 100.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) Excludes the theater, parking garage, fitness gym and other amenity space totaling 241,371 square feet. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 33 | Third Quarter 2021 | ||||||
LARGEST TENANTS BY SLG SHARE OF ANNUALIZED CASH RENT Manhattan, Suburban, Retail, Residential and Development / Redevelopment Properties Unaudited (Dollars in Thousands Except Per SF) | | |||||||
| Ownership Interest % | Lease Expiration | Total Rentable Square Feet | Annualized Contractual Cash Rent ($) | 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 | ||||||||||||||||||||||||||||||||||
| ViacomCBS Inc. | 1515 Broadway | 57.0 | Jun 2031 | 1,603,126 | $102,411 | $58,374 | 4.7% | $63.88 | |||||||||||||||||||||||||||
| 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 | 17,613 | 17,613 | 1.5% | 52.03 | ||||||||||||||||||||||||||||
| Worldwide Plaza | 25.0 | Jan 2027 | 32,598 | 2,466 | 615 | —% | 75.66 | ||||||||||||||||||||||||||||
| 1,983,357 | $124,503 | $77,749 | 6.3% | $62.77 | BBB | ||||||||||||||||||||||||||||||
| Credit Suisse Securities (USA), Inc. | 11 Madison Avenue | 60.0 | May 2037 | 1,265,841 | $81,346 | $48,808 | 3.9% | $64.26 | A+ | ||||||||||||||||||||||||||
| Sony Corporation | 11 Madison Avenue | 60.0 | Jan 2031 | 578,791 | $49,563 | $29,738 | 2.4% | $85.63 | A- | ||||||||||||||||||||||||||
| TD Bank US Holding Company | One Vanderbilt Avenue | 71.0 | Jul 2041 | 200,002 | $27,166 | $19,288 | 1.6% | $135.83 | (3) | ||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Oct 2030 | 51,707 | 3,313 | 3,313 | 0.2% | 64.08 | ||||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Oct 2023 | 6,234 | 2,530 | 2,530 | 0.2% | 405.77 | ||||||||||||||||||||||||||||
| 257,943 | $33,009 | $25,131 | 2.0% | $127.97 | AA- | ||||||||||||||||||||||||||||||
| Debevoise & Plimpton, LLP | 919 Third Avenue | 51.0 | Dec 2021 | 98,635 | $6,427 | $3,278 | 0.3% | $65.16 | |||||||||||||||||||||||||||
| 919 Third Avenue | 51.0 | Dec 2022 | 527,229 | 39,495 | 20,143 | 1.6% | 74.91 | ||||||||||||||||||||||||||||
| 625,864 | $45,922 | $23,421 | 1.9% | $73.37 | |||||||||||||||||||||||||||||||
| Metro-North Commuter Railroad Company | 420 Lexington Avenue | 100.0 | Nov 2034 | 344,873 | $20,140 | $20,140 | 1.7% | $58.40 | (3) | ||||||||||||||||||||||||||
| 420 Lexington Avenue | 100.0 | Sep 2021 | 7,537 | 507 | 507 | —% | 67.38 | ||||||||||||||||||||||||||||
| 110 East 42nd Street | 100.0 | Oct 2021 | 1,840 | 130 | 130 | —% | 70.46 | ||||||||||||||||||||||||||||
| 354,250 | $20,777 | $20,777 | 1.7% | $58.65 | Baa3 | ||||||||||||||||||||||||||||||
| The City of New York | 100 Church Street | 100.0 | Mar 2034 | 510,007 | $20,237 | $20,237 | 1.6% | $39.68 | Aa2 | ||||||||||||||||||||||||||
| Carlyle Investment Management LLC | One Vanderbilt Avenue | 71.0 | Sep 2036 | 194,702 | $28,377 | $20,148 | 1.5% | $145.75 | (3) | BBB+ | |||||||||||||||||||||||||
| King & Spalding | 1185 Avenue of the Americas | 100.0 | Oct 2025 | 218,275 | $20,052 | $20,052 | 1.6% | $91.87 | |||||||||||||||||||||||||||
| WME IMG, LLC | 304 Park Avenue | 100.0 | Apr 2028 | 174,069 | $12,624 | $12,624 | 1.0% | $72.52 | |||||||||||||||||||||||||||
| 11 Madison Avenue | 60.0 | Sep 2030 | 104,618 | 9,917 | 5,950 | 0.5% | 94.80 | ||||||||||||||||||||||||||||
| 278,687 | $22,541 | $18,574 | 1.5% | $80.88 | |||||||||||||||||||||||||||||||
| Nike Retail Services, Inc. | 650 Fifth Avenue | 50.0 | Jan 2033 | 69,214 | $36,839 | $18,420 | 1.5% | $532.25 | AA- | ||||||||||||||||||||||||||
| Cravath, Swaine & Moore LLP | Worldwide Plaza | 25.0 | Aug 2024 | 617,135 | $68,673 | $17,134 | 1.4% | $111.28 | |||||||||||||||||||||||||||
| Bloomberg L.P. | 919 Third Avenue | 51.0 | Feb 2029 | 557,208 | $33,496 | $17,083 | 1.4% | $60.11 | |||||||||||||||||||||||||||
| Toronto Dominion Bank | 125 Park Avenue | 100.0 | Oct 2041 | 52,450 | $3,409 | $3,409 | 0.3% | $65.00 | |||||||||||||||||||||||||||
| One Vanderbilt Avenue | 71.0 | Mar 2042 | 142,892 | 18,282 | 12,980 | 1.0% | 127.94 | (3) | |||||||||||||||||||||||||||
| 195,342 | $21,691 | $16,389 | 1.3% | $111.04 | |||||||||||||||||||||||||||||||
| McDermott Will & Emery LLP | One Vanderbilt Avenue | 71.0 | Jan 2043 | 146,642 | $23,308 | $16,548 | 1.3% | $158.95 | |||||||||||||||||||||||||||
| National Hockey League | 1185 Avenue of the Americas | 100.0 | Nov 2022 | 148,217 | $15,219 | $15,219 | 1.3% | $102.68 | |||||||||||||||||||||||||||
| Unidentified Financial Firm | One Vanderbilt Avenue | 71.0 | Dec 2027 | 97,652 | $21,156 | $14,993 | 1.2% | $216.64 | (3) | ||||||||||||||||||||||||||
| Amerada Hess Corp. | 1185 Avenue of the Americas | 100.0 | Dec 2027 | 167,169 | $14,895 | $14,894 | 1.2% | $89.09 | BBB- | ||||||||||||||||||||||||||
| Newmark & Company | 110 East 42nd Street | 100.0 | Oct 2031 | 49,616 | $3,071 | $3,071 | 0.2% | $61.89 | |||||||||||||||||||||||||||
| 125 Park Avenue | 100.0 | Oct 2031 | 151,700 | 9,806 | 9,806 | 0.8% | 64.65 | ||||||||||||||||||||||||||||
| 201,316 | $12,877 | $12,877 | 1.0% | $63.97 | |||||||||||||||||||||||||||||||
| Nomura Holding America, Inc. | 810 Seventh Avenue | 100.0 | Jan 2026 | 17,320 | $1,230 | $1,230 | 0.1% | $71.04 | |||||||||||||||||||||||||||
| Worldwide Plaza | 25.0 | Sep 2033 | 778,328 | 45,814 | 11,431 | 0.9% | 58.86 | ||||||||||||||||||||||||||||
| 795,648 | $47,044 | $12,661 | 1.0% | $59.13 | |||||||||||||||||||||||||||||||
| Total | 9,263,260 | $741,525 | $460,853 | 37.0% | $80.05 | ||||||||||||||||||||||||||||||
| (1) Corporate or bond rating from S&P or Moody's. | |||||||||||||||||||||||||||||||||||
| (2) SLG Share of Annualized Cash Rent includes Manhattan, Suburban, Retail, Residential and Development / Redevelopment properties. | |||||||||||||||||||||||||||||||||||
| (3) Tenant pays rent on a net basis. Rent PSF reflects gross equivalent. | |||||||||||||||||||||||||||||||||||
| Supplemental Information | 34 | Third Quarter 2021 | ||||||
TENANT DIVERSIFICATION Manhattan Operating, Retail and Development/Redevelopment Properties Unaudited | | |||||||
| Supplemental Information | 35 | Third Quarter 2021 | ||||||
LEASING ACTIVITY - MANHATTAN OPERATING PROPERTIES Available Space Unaudited | | |||||||
| Activity | Building Address | # of Leases | Square Feet (1) | Rentable SF | Escalated Rent/Rentable SF ($'s) (2) | |||||||||||||||
| Available Space at 6/30/21 | 1,484,703 | |||||||||||||||||||
| Less: Property in redevelopment | 885 Third Avenue | (96,090) | ||||||||||||||||||
Space which became available during the Quarter (3): | ||||||||||||||||||||
| Office | ||||||||||||||||||||
| 100 Park Avenue | 1 | 35,824 | 40,139 | $72.00 | ||||||||||||||||
| 110 East 42nd Street | 2 | 3,535 | 3,632 | $68.41 | ||||||||||||||||
| 110 Greene Street | 2 | 5,757 | 5,760 | $61.09 | ||||||||||||||||
| 125 Park Avenue | 2 | 8,086 | 9,245 | $68.38 | ||||||||||||||||
| 220 East 42nd Street | 1 | 24,819 | 28,613 | $48.59 | ||||||||||||||||
| 280 Park Avenue | 1 | 6,645 | 7,833 | $81.36 | ||||||||||||||||
| 420 Lexington Avenue | 13 | 56,468 | 75,329 | $58.83 | ||||||||||||||||
| 485 Lexington Avenue | 3 | 61,913 | 64,322 | $63.03 | ||||||||||||||||
| 555 West 57th Street | 1 | 1,700 | 2,071 | $66.77 | ||||||||||||||||
| 800 Third Avenue | 1 | 577 | 1,383 | $74.09 | ||||||||||||||||
| 810 Seventh Avenue | 2 | 9,374 | 10,323 | $60.21 | ||||||||||||||||
| 1350 Avenue of the Americas | 2 | 5,450 | 6,634 | $77.21 | ||||||||||||||||
| Worldwide Plaza | 1 | 47,184 | 47,373 | $100.59 | ||||||||||||||||
| Total/Weighted Average | 32 | 267,332 | 302,657 | $68.64 | ||||||||||||||||
| Retail | ||||||||||||||||||||
| 11 Madison Avenue | 1 | 612 | 479 | $133.79 | ||||||||||||||||
| 100 Church Street | 1 | 4,443 | 4,443 | $59.52 | ||||||||||||||||
| 420 Lexington Avenue | 1 | 1,901 | 2,251 | $274.50 | ||||||||||||||||
| Worldwide Plaza | 2 | 2,874 | 2,880 | $152.35 | ||||||||||||||||
| Total/Weighted Average | 5 | 9,830 | 10,053 | $137.79 | ||||||||||||||||
| Storage | ||||||||||||||||||||
| 220 East 42nd Street | 1 | 818 | 818 | $31.02 | ||||||||||||||||
| 420 Lexington Avenue | 3 | 2,178 | 3,818 | $22.97 | ||||||||||||||||
| 1515 Broadway | 1 | 1,491 | 1,423 | $33.73 | ||||||||||||||||
| Total/Weighted Average | 5 | 4,487 | 6,059 | $25.30 | ||||||||||||||||
| Total Space which became available during the quarter | ||||||||||||||||||||
| Office | 32 | 267,332 | 302,657 | $68.64 | ||||||||||||||||
| Retail | 5 | 9,830 | 10,053 | $137.79 | ||||||||||||||||
| Storage | 5 | 4,487 | 6,059 | $25.30 | ||||||||||||||||
| 42 | 281,649 | 318,769 | $70.00 | |||||||||||||||||
| Total Available Space | 1,670,262 | |||||||||||||||||||
| (1) Represents the rentable square footage at the time the property was acquired. | ||||||||||||||||||||
| (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) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover. | ||||||||||||||||||||
| Supplemental Information | 36 | Third Quarter 2021 | ||||||
LEASING ACTIVITY - MANHATTAN OPERATING PROPERTIES Commenced Leasing Unaudited | | |||||||
| Activity | Building Address | # of Leases | Term (Yrs) | Square Feet (1) | Rentable SF | New Cash Rent / Rentable SF (2) | Prev. Escalated Rent/ Rentable SF (3) | TI / Rentable SF | Free Rent # of Months | ||||||||||||||||||||||||||||||||||||||||||||
| Available Space | 1,670,262 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Office | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 10 East 53rd Street | 1 | 3.3 | 1,187 | 1,472 | $85.00 | $109.24 | $12.16 | 4.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue | 1 | 5.3 | 3,509 | 3,882 | 80.00 | — | 2.64 | 3.8 | |||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 2 | 3.3 | 18,316 | 18,015 | 65.63 | 70.50 | 4.20 | 7.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 125 Park Avenue | 1 | 5.7 | 4,869 | 5,833 | 70.64 | 64.63 | 1.08 | 3.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 8 | 7.6 | 36,551 | 50,406 | 62.29 | 54.46 | 9.57 | 3.2 | |||||||||||||||||||||||||||||||||||||||||||||
| 461 Fifth Avenue | 1 | 11.0 | 6,639 | 7,134 | 79.00 | — | 127.59 | 12.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 1 | 1.0 | 13,827 | 14,206 | 55.00 | 63.08 | 2.44 | — | |||||||||||||||||||||||||||||||||||||||||||||
| 711 Third Avenue | 1 | 5.0 | 18,390 | 19,587 | 55.00 | — | 18.33 | 7.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 810 Seventh Avenue | 1 | 1.0 | 1,910 | 2,134 | 46.86 | 73.86 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| 1350 Avenue of the Americas | 1 | 3.4 | 2,337 | 2,015 | 70.00 | — | 16.37 | 5.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 18 | 5.6 | 107,535 | 124,684 | $62.82 | $61.87 | $15.47 | 4.5 | |||||||||||||||||||||||||||||||||||||||||||||
| Retail | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Worldwide Plaza | 1 | 3.0 | 1,277 | 1277 | 1,277 | $65.78 | $86.54 | $— | — | ||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 1 | 3.0 | 1,277 | 1,277 | $65.78 | $86.54 | $— | — | |||||||||||||||||||||||||||||||||||||||||||||
| Storage | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 220 East 42nd Street | 1 | 1.0 | 818 | 818 | $31.02 | $31.02 | $— | — | |||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 3 | 7.0 | 2,049 | 2,533 | 24.87 | 27.09 | — | 1.9 | |||||||||||||||||||||||||||||||||||||||||||||
| 1515 Broadway | 1 | 1.0 | 1,491 | 1,423 | 16.87 | 33.73 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 5 | 4.2 | 4,358 | 4,774 | $23.54 | $31.55 | $— | 1.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Leased Space | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Office (4) | 18 | 5.6 | 107,535 | 124,684 | $62.82 | $61.87 | $15.47 | 4.5 | |||||||||||||||||||||||||||||||||||||||||||||
| Retail | 1 | 3.0 | 1,277 | 1,277 | $65.78 | $86.54 | $— | — | |||||||||||||||||||||||||||||||||||||||||||||
| Storage | 5 | 4.2 | 4,358 | 4,774 | $23.54 | $31.55 | $— | 5.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Total | 24 | 5.5 | 113,170 | 130,735 | $61.42 | $61.22 | $14.76 | 4.3 | |||||||||||||||||||||||||||||||||||||||||||||
| Total Available Space as of 9/30/2021 | 1,557,092 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Early Renewals | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Office | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue | 1 | 5.0 | 8,727 | 9,620 | $88.13 | $88.13 | $35.00 | — | |||||||||||||||||||||||||||||||||||||||||||||
| 110 East 42nd Street | 1 | 5.0 | 1,791 | 1,840 | 55.00 | 67.77 | 12.16 | — | |||||||||||||||||||||||||||||||||||||||||||||
| 110 Greene Street | 1 | 9.8 | 4,772 | 4,772 | 80.00 | 94.85 | 40.00 | 6.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 125 Park Avenue | 1 | 2.0 | 3,744 | 3,914 | 72.41 | 66.24 | 1.08 | — | |||||||||||||||||||||||||||||||||||||||||||||
| 420 Lexington Avenue | 3 | 3.1 | 13,753 | 18,386 | 61.58 | 62.12 | — | 2.6 | |||||||||||||||||||||||||||||||||||||||||||||
| 485 Lexington Avenue | 1 | 7.7 | 13,703 | 14,078 | 64.00 | 78.82 | 15.91 | 8.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 800 Third Avenue | 2 | 4.1 | 8,616 | 9,192 | 66.52 | 77.88 | 32.18 | 4.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 810 Seventh Avenue | 2 | 3.4 | 7,054 | 7,627 | 57.75 | 57.31 | — | 4.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 12 | 4.9 | 62,160 | 69,429 | $67.68 | $73.30 | $15.47 | 3.7 | |||||||||||||||||||||||||||||||||||||||||||||
| Retail | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 100 Park Avenue | 1 | 2.0 | 9,666 | 8,707 | $77.57 | $70.47 | $— | 1.0 | |||||||||||||||||||||||||||||||||||||||||||||
| 125 Park Avenue | 1 | 1.0 | 430 | 430 | 50.00 | 52.70 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| 304 Park Avenue South | 1 | 5.0 | 1,300 | 1,675 | 143.28 | 174.87 | — | — | |||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 3 | 2.4 | 11,396 | 10,812 | $86.65 | $85.94 | $— | 0.8 | |||||||||||||||||||||||||||||||||||||||||||||
| Renewals | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Early Renewals Office | 12 | 4.9 | 62,160 | 69,429 | $67.68 | $73.30 | $15.47 | 3.7 | |||||||||||||||||||||||||||||||||||||||||||||
| Early Renewals Retail | 3 | 2.4 | 11,396 | 10,812 | $86.65 | $85.94 | $— | 0.8 | |||||||||||||||||||||||||||||||||||||||||||||
| Total | 15 | 4.6 | 73,556 | 80,241 | $70.24 | $75.00 | $13.38 | 3.3 | |||||||||||||||||||||||||||||||||||||||||||||
| (1) Represents the rentable square footage at the time the property was acquired. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (2) Annual initial base rent. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (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, excluding concessions. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) Average starting office rent excluding new tenants replacing vacancies is $62.54/rsf for 79,992 rentable SF. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $64.93/rsf for 149,421 rentable SF. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 37 | Third Quarter 2021 | ||||||
LEASE EXPIRATIONS - MANHATTAN OPERATING PROPERTIES Office, Retail and Storage Leases Unaudited | | |||||||
| Wholly-Owned and Consolidated JV Properties | ||||||||||||||||||||||||||||||||
| Year of Lease Expiration | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | SLG Share Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | SLG Share 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) | ||||||||||||||||||||||||
| 3rd Quarter 2021 (4) | 11 | 129,464 | 129,464 | 1.6 | % | $6,988,493 | $6,988,493 | $53.98 | $59.91 | |||||||||||||||||||||||
| 4th Quarter 2021 | 15 | 60,203 | 60,203 | 0.8 | % | 4,140,419 | 4,140,419 | 68.77 | 67.07 | |||||||||||||||||||||||
| Total 2021 | 26 | 189,667 | 189,667 | 2.4 | % | $11,128,912 | $11,128,912 | $58.68 | $62.18 | |||||||||||||||||||||||
| 2022 | 86 | 582,935 | 582,935 | 7.3 | % | $47,213,595 | $47,213,595 | $80.99 | $69.70 | |||||||||||||||||||||||
| 2023 | 60 | 712,307 | 712,307 | 8.9 | % | 45,529,002 | 45,529,002 | 63.92 | 62.15 | |||||||||||||||||||||||
| 2024 | 47 | 369,588 | 369,588 | 4.6 | % | 24,994,996 | 24,994,996 | 67.63 | 66.17 | |||||||||||||||||||||||
| 2025 | 48 | 528,753 | 528,753 | 6.7 | % | 44,630,249 | 44,630,249 | 84.41 | 68.74 | |||||||||||||||||||||||
| 2026 | 47 | 805,290 | 805,290 | 10.1 | % | 53,984,571 | 53,984,571 | 67.04 | 61.69 | |||||||||||||||||||||||
| 2027 | 35 | 589,613 | 589,613 | 7.4 | % | 46,036,493 | 46,036,493 | 78.08 | 67.39 | |||||||||||||||||||||||
| 2028 | 25 | 558,868 | 558,868 | 7.0 | % | 39,712,164 | 39,712,164 | 71.06 | 66.25 | |||||||||||||||||||||||
| 2029 | 17 | 388,496 | 388,496 | 4.9 | % | 25,464,591 | 25,464,591 | 65.55 | 61.21 | |||||||||||||||||||||||
| 2030 | 19 | 804,163 | 804,163 | 10.1 | % | 55,372,768 | 55,372,767 | 68.86 | 68.14 | |||||||||||||||||||||||
| Thereafter | 59 | 2,437,212 | 2,437,212 | 30.6 | % | 135,201,779 | 135,201,779 | 55.47 | 58.06 | |||||||||||||||||||||||
| Grand Total | 469 | 7,966,892 | 7,966,892 | 100.0 | % | $529,269,120 | $529,269,119 | $66.43 | $63.26 | |||||||||||||||||||||||
| Unconsolidated JV Properties | ||||||||||||||||||||||||||||||||
| Year of Lease Expiration | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | SLG Share Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | SLG Share 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) | ||||||||||||||||||||||||
| 3rd Quarter 2021 (4) | 3 | 13,857 | 7,740 | 0.1 | % | $930,453 | $507,856 | $67.15 | $71.17 | |||||||||||||||||||||||
| 4th Quarter 2021 | 8 | 176,253 | 90,562 | 1.5 | % | 12,614,638 | 6,401,494 | 71.57 | 72.56 | |||||||||||||||||||||||
| Total 2021 | 11 | 190,110 | 98,302 | 1.6 | % | $13,545,091 | $6,909,350 | $71.25 | $72.46 | |||||||||||||||||||||||
| 2022 | 31 | 908,726 | 470,862 | 7.7 | % | $77,138,198 | $40,099,919 | $84.89 | $86.46 | |||||||||||||||||||||||
| 2023 | 21 | 551,470 | 284,163 | 4.7 | % | 48,211,487 | 24,779,109 | 87.42 | 73.23 | |||||||||||||||||||||||
| 2024 | 29 | 989,764 | 331,332 | 8.4 | % | 108,806,648 | 37,071,128 | 109.93 | 80.91 | |||||||||||||||||||||||
| 2025 | 20 | 379,170 | 203,752 | 3.2 | % | 35,395,201 | 19,266,050 | 93.35 | 82.99 | |||||||||||||||||||||||
| 2026 | 28 | 548,054 | 260,327 | 4.6 | % | 57,394,157 | 28,472,086 | 104.72 | 93.74 | |||||||||||||||||||||||
| 2027 | 17 | 336,627 | 128,477 | 2.9 | % | 29,659,550 | 14,199,618 | 88.11 | 80.37 | |||||||||||||||||||||||
| 2028 | 20 | 215,861 | 112,561 | 1.8 | % | 22,191,591 | 11,573,025 | 102.81 | 88.69 | |||||||||||||||||||||||
| 2029 | 11 | 659,211 | 336,479 | 5.6 | % | 42,770,257 | 21,825,393 | 64.88 | 73.94 | |||||||||||||||||||||||
| 2030 | 13 | 387,802 | 218,773 | 3.3 | % | 37,318,418 | 21,090,262 | 96.23 | 86.46 | |||||||||||||||||||||||
| Thereafter | 42 | 6,640,698 | 3,424,112 | 56.2 | % | 446,814,086 | 231,966,747 | 67.28 | 75.55 | |||||||||||||||||||||||
| Grand Total | 243 | 11,807,493 | 5,869,140 | 100.0 | % | $919,244,684 | $457,252,687 | $77.85 | $78.41 | |||||||||||||||||||||||
| (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 September 30, 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 September 30, 2021. | ||||||||||||||||||||||||||||||||
| Supplemental Information | 38 | Third Quarter 2021 | ||||||
LEASE EXPIRATIONS Retail Leases Within Operating and Development / Redevelopment Properties Wholly-Owned and Consolidated JV's Unaudited | | |||||||
| High Street Retail | ||||||||||||||||||||||||||||||||
| Year of Lease Expiration | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | SLG Share Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | SLG Share 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) | ||||||||||||||||||||||||
2021 (4) | — | — | — | — | % | $— | $— | $— | $— | |||||||||||||||||||||||
| 2022 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2023 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2024 | 1 | 7,848 | 7,848 | 100.0 | % | 4,000,000 | 4,000,000 | 509.68 | 399.48 | |||||||||||||||||||||||
| 2025 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2026 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2027 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2028 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2029 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2030 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| Thereafter | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 1 | 7,848 | 7,848 | 100.0 | % | $4,000,000 | $4,000,000 | $509.68 | $399.48 | ||||||||||||||||||||||||
Vacancy (5) | 10,040 | $268.92 | ||||||||||||||||||||||||||||||
| Grand Total | 17,888 | $326.20 | ||||||||||||||||||||||||||||||
| Other Retail | ||||||||||||||||||||||||||||||||
| Year of Lease Expiration | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | SLG Share Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | SLG Share 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) | ||||||||||||||||||||||||
2021 (4) | 1 | 1,764 | 1,764 | 0.4 | % | $75,697 | $75,697 | $42.91 | $60.00 | |||||||||||||||||||||||
| 2022 | 14 | 71,016 | 71,016 | 14.9 | % | 13,970,264 | 13,970,264 | 196.72 | 163.20 | |||||||||||||||||||||||
| 2023 | 5 | 22,630 | 22,501 | 4.8 | % | 6,947,311 | 6,924,077 | 307.00 | 197.11 | |||||||||||||||||||||||
| 2024 | 4 | 10,687 | 10,687 | 2.2 | % | 1,544,198 | 1,544,198 | 144.49 | 144.82 | |||||||||||||||||||||||
| 2025 | 4 | 29,597 | 29,597 | 6.2 | % | 4,397,516 | 4,397,516 | 148.58 | 100.72 | |||||||||||||||||||||||
| 2026 | 7 | 12,268 | 12,268 | 2.6 | % | 1,219,967 | 1,219,967 | 99.44 | 89.81 | |||||||||||||||||||||||
| 2027 | 6 | 29,952 | 29,952 | 6.3 | % | 4,365,287 | 4,365,287 | 145.74 | 107.56 | |||||||||||||||||||||||
| 2028 | 5 | 10,974 | 10,974 | 2.3 | % | 2,081,609 | 2,081,609 | 189.69 | 134.63 | |||||||||||||||||||||||
| 2029 | 3 | 21,820 | 21,820 | 4.6 | % | 1,330,284 | 1,330,284 | 60.97 | 63.95 | |||||||||||||||||||||||
| 2030 | 8 | 56,595 | 56,595 | 11.7 | % | 9,643,727 | 9,643,727 | 170.40 | 152.17 | |||||||||||||||||||||||
| Thereafter | 21 | 209,564 | 209,564 | 44.0 | % | 17,248,158 | 17,248,158 | 82.30 | 64.21 | |||||||||||||||||||||||
| 78 | 476,867 | 476,738 | 100.0 | % | $62,824,018 | $62,800,784 | $131.74 | $104.74 | ||||||||||||||||||||||||
Vacancy (5) | 52,999 | $167.08 | ||||||||||||||||||||||||||||||
| Grand Total | 529,866 | $110.98 | ||||||||||||||||||||||||||||||
| (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 September 30, 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 September 30, 2021. | ||||||||||||||||||||||||||||||||
| (5) Includes square footage of leases signed but not yet commenced. | ||||||||||||||||||||||||||||||||
| Supplemental Information | 39 | Third Quarter 2021 | ||||||
LEASE EXPIRATIONS Retail Leases Within Operating and Development / Redevelopment Properties Unconsolidated JV's Unaudited | | |||||||
| High Street Retail | ||||||||||||||||||||||||||||||||
| Year of Lease Expiration | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | SLG Share Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | SLG Share 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) | ||||||||||||||||||||||||
2021 (4) | 3 | 17,237 | 2,353 | 6.1 | % | $4,431,194 | $493,988 | $257.07 | $75.28 | |||||||||||||||||||||||
| 2022 | 1 | 1,698 | 548 | 0.6 | % | 102,000 | 32,926 | 60.07 | 63.07 | |||||||||||||||||||||||
| 2023 | 4 | 57,939 | 9,940 | 20.4 | % | 26,775,441 | 4,050,103 | 462.13 | 297.16 | |||||||||||||||||||||||
| 2024 | 1 | 7,793 | 3,897 | 2.7 | % | 5,750,424 | 2,875,212 | 737.90 | 1,026.56 | |||||||||||||||||||||||
| 2025 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2026 | 4 | 74,424 | 12,346 | 26.2 | % | 30,721,928 | 5,472,398 | 412.80 | 282.98 | |||||||||||||||||||||||
| 2027 | 1 | 3,655 | 399 | 1.3 | % | 716,568 | 78,249 | 196.05 | 102.98 | |||||||||||||||||||||||
| 2028 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2029 | 1 | 31,174 | 15,587 | 11.0 | % | 21,722,787 | 10,861,393 | 696.82 | 375.97 | |||||||||||||||||||||||
| 2030 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| Thereafter | 3 | 90,246 | 43,325 | 31.7 | % | 40,991,724 | 20,207,532 | 454.22 | 440.71 | |||||||||||||||||||||||
| 18 | 284,166 | 88,395 | 100.0 | % | $131,212,066 | $44,071,801 | $461.74 | $350.33 | ||||||||||||||||||||||||
Vacancy (5) | — | $0.00 | ||||||||||||||||||||||||||||||
| Grand Total | 284,166 | $350.33 | ||||||||||||||||||||||||||||||
| Other Retail | ||||||||||||||||||||||||||||||||
| Year of Lease Expiration | Number of Expiring Leases (1) | Rentable Square Footage of Expiring Leases | SLG Share Rentable Square Footage of Expiring Leases | Percentage of Total Sq. Ft. | Annualized Contractual Cash Rent of Expiring Leases | SLG Share 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) | ||||||||||||||||||||||||
2021 (4) | 2 | 7,031 | 3,135 | 1.4 | % | $1,008,279 | $474,378 | $143.40 | $84.92 | |||||||||||||||||||||||
| 2022 | 8 | 85,454 | 42,877 | 17.1 | % | 20,635,069 | 10,666,699 | 241.48 | 228.37 | |||||||||||||||||||||||
| 2023 | 5 | 30,831 | 16,062 | 6.2 | % | 3,114,841 | 1,676,860 | 101.03 | 92.17 | |||||||||||||||||||||||
| 2024 | 6 | 9,848 | 4,343 | 2.0 | % | 2,990,106 | 1,613,145 | 303.63 | 262.99 | |||||||||||||||||||||||
| 2025 | — | — | — | — | % | — | — | — | — | |||||||||||||||||||||||
| 2026 | 3 | 20,252 | 9,534 | 4.1 | % | 9,767,376 | 5,376,654 | 482.29 | 416.48 | |||||||||||||||||||||||
| 2027 | 5 | 23,256 | 11,863 | 4.7 | % | 11,043,621 | 6,139,981 | 474.87 | 401.93 | |||||||||||||||||||||||
| 2028 | 5 | 33,439 | 17,629 | 6.7 | % | 4,371,607 | 2,358,326 | 130.73 | 134.68 | |||||||||||||||||||||||
| 2029 | 6 | 56,855 | 30,600 | 11.4 | % | 4,237,012 | 2,311,545 | 74.52 | 77.31 | |||||||||||||||||||||||
| 2030 | 3 | 6,463 | 1,988 | 1.3 | % | 5,586,637 | 2,999,652 | 864.40 | 532.02 | |||||||||||||||||||||||
| Thereafter | 9 | 224,902 | 123,298 | 45.1 | % | 14,846,640 | 7,766,310 | 66.01 | 70.92 | |||||||||||||||||||||||
| 52 | 498,331 | 261,329 | 100.0 | % | $77,601,188 | $41,383,550 | $155.72 | $143.71 | ||||||||||||||||||||||||
Vacancy (5) | 33,100 | $112.45 | ||||||||||||||||||||||||||||||
| Grand Total | 531,431 | $141.76 | ||||||||||||||||||||||||||||||
| (1) Tenants may have multiple leases. | ||||||||||||||||||||||||||||||||
| (2) Represents in place annualized contractual cash rent allocated by year of expiration. | ||||||||||||||||||||||||||||||||
| (3) Management's estimate of average asking rents for currently occupied space as of September 30, 2021. Taking rents are typically lower than asking rents and may vary from property to property. | ||||||||||||||||||||||||||||||||
| (4) Includes month to month holdover tenants that expired prior to September 30, 2021. | ||||||||||||||||||||||||||||||||
| (5) Includes square footage of leases signed but not yet commenced. | ||||||||||||||||||||||||||||||||
| Supplemental Information | 40 | Third Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY Manhattan Office Unaudited (Dollars in Thousands) | | |||||||
| Gross Asset | Occupancy (%) | |||||||||||||||||||||||||||||||||||||
| Property | Submarket | Interest Acquired | Type of Ownership | Net Rentable SF | Valuation ($'s) | at acquisition | 9/30/2021 | |||||||||||||||||||||||||||||||
| 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 | 92.1 | ||||||||||||||||||||||||||||||
| 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 | 89.5 | ||||||||||||||||||||||||||||||
| 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 | 33.9 | ||||||||||||||||||||||||||||||
| Jul-04 | 485 Lexington Avenue | Grand Central | 30.0 | Fee Interest | 921,000 | 225,000 | 100.0 | 80.7 | ||||||||||||||||||||||||||||||
| Oct-04 | 625 Madison Avenue | Plaza District | 100.0 | Leasehold Interest | 563,000 | 231,500 | 68.0 | 25.2 | ||||||||||||||||||||||||||||||
| 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 | 80.7 | ||||||||||||||||||||||||||||||
| Dec-06 | 800 Third Avenue | Grand Central North | 43.0 | Fee Interest | 526,000 | 285,000 | 96.9 | 92.1 | ||||||||||||||||||||||||||||||
| Jan-07 | Reckson - NYC Portfolio | Various | 100.0 | Fee Interests / Leasehold Interest | 5,612,000 | 3,679,530 | 98.3 | 87.6 | ||||||||||||||||||||||||||||||
| 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 | 98.9 | ||||||||||||||||||||||||||||||
| 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 | 99.0 | ||||||||||||||||||||||||||||||
| 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 | 87.3 | ||||||||||||||||||||||||||||||
| May-11 | 280 Park Avenue | Park Avenue | 49.5 | Fee Interest | 1,219,158 | 1,110,000 | 78.2 | 93.7 | ||||||||||||||||||||||||||||||
| 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 | 88.0 | ||||||||||||||||||||||||||||||
| Jun-12 | 304 Park Avenue South | Midtown South | 100.0 | Fee Interest | 215,000 | 135,000 | 95.8 | 100.0 | ||||||||||||||||||||||||||||||
| Sep-12 | 641 Sixth Avenue | Midtown South | 100.0 | Fee Interest | 163,000 | 90,000 | 92.1 | N/A | ||||||||||||||||||||||||||||||
| 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 | 82.5 | ||||||||||||||||||||||||||||||
| 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 | 95.4 | ||||||||||||||||||||||||||||||
| 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 | 82.5 | ||||||||||||||||||||||||||||||
| Jul-20 | 885 Third Avenue | Midtown / Plaza District | 100.0 | Fee / Leasehold Interest | 625,300 | 387,932 | 94.8 | 23.6 | ||||||||||||||||||||||||||||||
| 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 | 41 | Third Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE DISPOSITION ACTIVITY Manhattan Office 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 | 100.0 | Fee Interest | 2,635,000 | 2,000,000 | 759 | ||||||||||||||||||||||||||||||||||
| Aug-16 | 11 Madison Avenue | Park Avenue South | 40.0 | Fee Interest | 2,314,000 | 2,600,000 | 1,124 | ||||||||||||||||||||||||||||||||||
| Nov-17 | 1515 Broadway | Times Square | 30.0 | Fee Interest | 1,750,000 | 1,950,000 | 1,114 | ||||||||||||||||||||||||||||||||||
| Jan-18 | 600 Lexington Avenue | Grand Central North | 100.0 | 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 | ||||||||||||||||||||||||||||||||
| Jun-21 | 635 - 641 Sixth Avenue | Midtown South | 100.0 | Fee Interest | 267,000 | 325,000 | 1,217 | ||||||||||||||||||||||||||||||||||
| Jul-21 | 220 East 42nd Street | Grand Central | 49.0 | Fee Interest | 1,135,000 | 783,500 | 690 | ||||||||||||||||||||||||||||||||||
| 1,749,000 | $ | 1,383,500 | $ | 791 | |||||||||||||||||||||||||||||||||||||
| Supplemental Information | 42 | Third Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE ACQUISITION/DISPOSITION ACTIVITY Suburban Office 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 | ||||||||||||||||||||||||||||
| Jan-08 | 125 Chubb Way | Lyndhurst, New Jersey | 100.0 | Fee Interest | 278,000 | 29,364 | — | ||||||||||||||||||||||||||||
| Dec-10 | 7 Renaissance Square | White Plains, New York | 50.0 | Fee Interest | 65,641 | 4,000 | — | ||||||||||||||||||||||||||||
| Apr-13 | 16 Court Street | Brooklyn, New York | 49.0 | Fee Interest | 317,600 | 96,200 | 84.9 | ||||||||||||||||||||||||||||
| 6,541,741 | $ | 1,766,804 | |||||||||||||||||||||||||||||||||
| Gross Asset | |||||||||||||||||||||||||||||||||||
| Property | Submarket | Interest Sold | Type of Ownership | 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 | $ | 1,786,134 | $ | 240 | |||||||||||||||||||||||||||||||
| Supplemental Information | 43 | Third Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY Retail, Residential, Development / Redevelopment and Land Unaudited (Dollars in Thousands) | | |||||||
| Interest | Gross Asset | Occupancy (%) | |||||||||||||||||||||||||||||||||||||||
| Property | Type of Property | Submarket | Acquired | Type of Ownership | Net Rentable SF | Valuation ($'s) | at acquisition | 9/30/2021 | |||||||||||||||||||||||||||||||||
| 2005 - 2020 Acquisitions | |||||||||||||||||||||||||||||||||||||||||
| Jul-05 | 1551-1555 Broadway | Retail | Times Square | 10.0% | Fee Interest | 25,600 | $ | 85,000 | N/A | N/A | |||||||||||||||||||||||||||||||
| Jul-05 | 21 West 34th Street | Retail | Herald Square | 50.0 | Fee Interest | 30,100 | 17,500 | N/A | N/A | ||||||||||||||||||||||||||||||||
| Sep-05 | 141 Fifth Avenue | Retail | Flatiron | 50.0 | Fee Interest | 21,500 | 13,250 | N/A | N/A | ||||||||||||||||||||||||||||||||
| Nov-05 | 1604 Broadway | Retail | Times Square | 63.0 | Leasehold Interest | 29,876 | 4,400 | 17.2 | N/A | ||||||||||||||||||||||||||||||||
| Dec-05 | 379 West Broadway | Retail | Cast Iron/Soho | 45.0 | Leasehold Interest | 62,006 | 19,750 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Jan-06 | 25-29 West 34th Street | Retail | Herald Square/Penn Station | 50.0 | Fee Interest | 41,000 | 30,000 | 55.8 | N/A | ||||||||||||||||||||||||||||||||
| Sep-06 | 717 Fifth Avenue | Retail | Midtown/Plaza District | 32.8 | Fee Interest | 119,550 | 251,900 | 63.1 | 100.0 | ||||||||||||||||||||||||||||||||
| Aug-07 | 180 Broadway | Development | Lower Manhattan | 50.0 | Fee Interest | 24,300 | 13,600 | 85.2 | N/A | ||||||||||||||||||||||||||||||||
| Apr-07 | Two Herald Square | Land | Herald Square | 55.0 | Fee Interest | N/A | 225,000 | N/A | N/A | ||||||||||||||||||||||||||||||||
| Jul-07 | 885 Third Avenue | Land | Midtown / Plaza District | 55.0 | Fee Interest | N/A | 317,000 | N/A | N/A | ||||||||||||||||||||||||||||||||
| Feb-08 | 182 Broadway | Development | Lower Manhattan | 50.0 | Fee Interest | 46,280 | 30,000 | 83.8 | N/A | ||||||||||||||||||||||||||||||||
| Nov-10 | Williamsburg Terrace | Retail | Brooklyn, New York | 100.0 | Fee Interest | 52,000 | 18,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Dec-10 | 11 West 34th Street | Retail | Herald Square/Penn Station | 30.0 | Fee Interest | 17,150 | 10,800 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||||
| Dec-10 | 2 Herald Square | Land | Herald Square | 45.0 | Fee Interest | 354,400 | 247,500 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Dec-10 | 885 Third Avenue | Land | Midtown / Plaza District | 45.0 | Fee Interest | 607,000 | 352,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Dec-10 | 292 Madison Avenue | Land | Grand Central South | 100.0 | Fee Interest | 203,800 | 78,300 | N/A | N/A | ||||||||||||||||||||||||||||||||
| Jan-11 | 3 Columbus Circle | Redevelopment | Columbus Circle | 48.9 | Fee Interest | 741,500 | 500,000 | 20.1 | N/A | ||||||||||||||||||||||||||||||||
| Aug-11 | 1552-1560 Broadway | Retail | Times Square | 50.0 | Fee Interest | 35,897 | 136,550 | 59.7 | 88.3 | ||||||||||||||||||||||||||||||||
| Sep-11 | 747 Madison Avenue | Retail | Plaza District | 33.3 | Fee Interest | 10,000 | 66,250 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Jan-12 | DFR Residential and Retail Portfolio | Residential | Plaza District, Upper East Side | 80.0 | Fee Interests / Leasehold Interest | 489,882 | 193,000 | 95.1 | 2.5 | ||||||||||||||||||||||||||||||||
| Jan-12 | 724 Fifth Avenue | Retail | Plaza District | 50.0 | Fee Interest | 65,010 | 223,000 | 92.9 | N/A | ||||||||||||||||||||||||||||||||
| Jul-12 | West Coast Office Portfolio | West Coast | 27.6 | Fee Interest | 4,473,603 | 880,104 | 76.3 | N/A | |||||||||||||||||||||||||||||||||
| Aug-12 | 33 Beekman Street | Development | Downtown | 45.9 | Fee Interest | 163,500 | 31,160 | — | N/A | ||||||||||||||||||||||||||||||||
| Sep-12 | 635 Sixth Avenue | Redevelopment | Midtown South | 100.0 | Fee Interest | 104,000 | 83,000 | — | 100.0 | ||||||||||||||||||||||||||||||||
| Oct-12 | 1080 Amsterdam | Redevelopment | Upper West Side | 87.5 | Leasehold Interest | 82,250 | — | 2.2 | 100.0 | ||||||||||||||||||||||||||||||||
| Dec-12 | 21 East 66th Street | Retail | Plaza District | 32.3 | Fee Interest | 16,736 | 75,000 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||||
| Dec-12 | 985-987 Third Avenue | Redevelopment | Upper East Side | 100.0 | Fee Interest | 13,678 | 18,000 | — | N/A | ||||||||||||||||||||||||||||||||
| Dec-12 | 131-137 Spring Street | Retail | Soho | 100.0 | Fee Interest | 68,342 | 122,300 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Mar-13 | 248-252 Bedford Avenue | Residential | Brooklyn, New York | 90.0 | Fee Interest | 66,611 | 54,900 | — | N/A | ||||||||||||||||||||||||||||||||
| Nov-13 | 650 Fifth Avenue | Retail | Plaza District | 50.0 | Leasehold Interest | 32,324 | — | 63.6 | 100.0 | ||||||||||||||||||||||||||||||||
| Nov-13 | 315 West 33rd Street - The Olivia | Retail / Residential | Penn Station | 100.0 | Fee Interest | 492,987 | 386,775 | 96.6 | N/A | ||||||||||||||||||||||||||||||||
| Nov-13 | 562, 570 & 574 Fifth Avenue | Redevelopment | Plaza District | 100.0 | Fee Interest | 66,962 | 146,222 | 74.6 | N/A | ||||||||||||||||||||||||||||||||
| Jul-14 | 719 Seventh Avenue | Retail | Times Square | 75.0 | Fee Interest | 6,000 | 41,149 | 100.0 | — | ||||||||||||||||||||||||||||||||
| Jul-14 | 115 Spring Street | Retail | Soho | 100.0 | Fee Interest | 5,218 | 52,000 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||||
| Jul-14 | 752-760 Madison Avenue | Retail | Plaza District | 100.0 | Fee Interest | 21,124 | 282,415 | 100.0 | — | ||||||||||||||||||||||||||||||||
| Sep-14 | 121 Greene Street | Retail | Soho | 50.0 | Fee Interest | 7,131 | 27,400 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||||
| Sep-14 | 635 Madison Avenue | Land | Plaza District | 100.0 | Fee Interest | 176,530 | 145,000 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Oct-14 | 102 Greene Street | Retail | Soho | 100.0 | Fee Interest | 9,200 | 32,250 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Oct-14 | 175-225 Third Street | Redevelopment | Brooklyn, New York | 95.0 | Fee Interest | — | 72,500 | — | N/A | ||||||||||||||||||||||||||||||||
| Nov-14 | 55 West 46th Street - Tower 46 | Redevelopment | Midtown | 100.0 | Fee Interest | 347,000 | 295,000 | — | N/A | ||||||||||||||||||||||||||||||||
| Feb-15 | Stonehenge Portfolio | Residential | Various | Various | Fee Interest | 2,589,184 | 40,000 | 96.5 | 94.8 | ||||||||||||||||||||||||||||||||
| Mar-15 | 1640 Flatbush Avenue | Redevelopment | Brooklyn, New York | 100.0 | Fee Interest | 1,000 | 6,799 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Jun-15 | Upper East Side Residential | 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 | Retail | Lower Manhattan | 100.0 | Fee Interest | 73,600 | 63,690 | 90.5 | — | ||||||||||||||||||||||||||||||||
| Mar-16 | 183 Broadway | Retail | Lower Manhattan | 100.0 | Fee Interest | 9,100 | 28,500 | 58.3 | — | ||||||||||||||||||||||||||||||||
| Apr-16 | 605 West 42nd Street - Sky | Residential | Midtown West | 20.0 | Fee Interest | 927,358 | 759,046 | — | N/A | ||||||||||||||||||||||||||||||||
| Jul-18 | 1231 Third Avenue | Residential | Upper East Side | 100.0 | Fee Interest | 38,992 | 55,355 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Oct-18 | 133 Greene Street | Retail | Soho | 100.0 | Fee Interest | 6,425 | 30,999 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Dec-18 | 712 Madison Avenue | Retail | Plaza District | 100.0 | Fee Interest | 6,600 | 57.996 | 100.0 | N/A | ||||||||||||||||||||||||||||||||
| Apr-19 | 106 Spring Street | Redevelopment | Soho | 100.0 | Fee Interest | 5,928 | 80,150 | — | N/A | ||||||||||||||||||||||||||||||||
| May-19 | 410 Tenth Avenue | Redevelopment | Hudson Yards | 70.9 | Fee Interest | 638,000 | 440,000 | 76.3 | N/A | ||||||||||||||||||||||||||||||||
| Jan-20 | 762 Madison Avenue | Redevelopment | Plaza District | 10.0 | Fee Interest | 6,109 | 29,250 | 55.1 | — | ||||||||||||||||||||||||||||||||
| Jan-20 | 707 Eleventh Avenue | Redevelopment | Midtown West | 100.0 | Fee Interest | 159,720 | 90,000 | 54.3 | 23.3 | ||||||||||||||||||||||||||||||||
| Jan-20 | 15 Beekman | Development | Lower Manhattan | 100.0 | Leasehold Interest | 98,412 | — | 87.3 | — | ||||||||||||||||||||||||||||||||
| Oct-20 | 85 Fifth Avenue | Retail | Midtown South | 36.3 | Fee Interest | 12,946 | 59,000 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||||
| 13,730,421 | $ | 7,368,834 | |||||||||||||||||||||||||||||||||||||||
| 2021 Acquisitions | |||||||||||||||||||||||||||||||||||||||||
| Sep-21 | 1591-1597 Broadway | Land | Times Square | 100.0 | Fee Interest | 7,684 | $ | 121,000 | 100.0 | 100.0 | |||||||||||||||||||||||||||||||
| Sep-21 | 690 Madison Avenue | Retail | Plaza District | 100.0 | Fee Interest | 7,848 | 72,221 | 100.0 | 100.0 | ||||||||||||||||||||||||||||||||
| 15,532 | $ | 193,221 | |||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 44 | Third Quarter 2021 | ||||||
SUMMARY OF REAL ESTATE DISPOSITION ACTIVITY Retail, Residential, Development / Redevelopment and Land Unaudited (Dollars in Thousands) | | |||||||
| Interest | Gross Asset Valuation | |||||||||||||||||||||||||||||||||||||||||||
| Property | Type of Property | Submarket | Sold | Type of Ownership | Net Rentable SF | ($'s) | ($'s/SF) | |||||||||||||||||||||||||||||||||||||
| 2011 - 2020 Dispositions | ||||||||||||||||||||||||||||||||||||||||||||
| Sep-11 | 1551-1555 Broadway | Retail | Times Square | 10.0% | Fee Interest | 25,600 | $ | 276,757 | $ | 10,811 | ||||||||||||||||||||||||||||||||||
| Feb-12 | 141 Fifth Avenue | Retail | Flatiron | 100.0 | Fee Interest | 13,000 | 46,000 | 3,538 | ||||||||||||||||||||||||||||||||||||
| Feb-12 | 292 Madison Avenue | Land | Grand Central South | 100.0 | Fee Interest | 203,800 | 85,000 | 417 | ||||||||||||||||||||||||||||||||||||
| Apr-12 | 379 West Broadway | Retail | Lower Manhattan | 100.0 | Leasehold Interest | 62,006 | 48,500 | 782 | ||||||||||||||||||||||||||||||||||||
| Jun-12 | 717 Fifth Avenue | Retail | Midtown/Plaza District | 50.0 | Fee Interest | 119,550 | 617,584 | 5,166 | ||||||||||||||||||||||||||||||||||||
| Sep-12 | 3 Columbus Circle | Redevelopment | Columbus Circle | 29.0 | Fee Interest | 214,372 | 143,600 | 670 | ||||||||||||||||||||||||||||||||||||
| Feb-13 | 44 West 55th Street | Retail | Plaza District | 100.0 | Fee Interest | 8,557 | 6,250 | 730 | ||||||||||||||||||||||||||||||||||||
| Jun-13 | West Coast Office Portfolio | West Coast | Los Angeles, California | 100.0 | Fee Interest | 406,740 | 111,925 | 275 | ||||||||||||||||||||||||||||||||||||
| Aug-13 | West Coast Office Portfolio | West Coast | Fountain Valley, California | 100.0 | Fee Interest | 302,037 | 66,994 | 222 | ||||||||||||||||||||||||||||||||||||
| Sep-13 | West Coast Office Portfolio | West Coast | San Diego, California | 100.0 | Fee Interest | 110,511 | 45,400 | 411 | ||||||||||||||||||||||||||||||||||||
| Dec-13 | 27-29 West 34th Street | Retail | Herald Square/Penn Station | 100.0 | Fee Interest | 15,600 | 70,052 | 4,491 | ||||||||||||||||||||||||||||||||||||
| Jan-14 | 21-25 West 34th Street | Retail | Herald Square/Penn Station | 100.0 | Fee Interest | 30,100 | 114,948 | 3,819 | ||||||||||||||||||||||||||||||||||||
| Mar-14 | West Coast Office Portfolio | West Coast | 100.0 | Fee Interest | 3,654,315 | 756,000 | 207 | |||||||||||||||||||||||||||||||||||||
| May-14 | 747 Madison Avenue | Retail | Plaza District | 100.0 | Fee Interest | 10,000 | 160,000 | 16,000 | ||||||||||||||||||||||||||||||||||||
| Jul-14 | 985-987 Third Avenue | Redevelopment | Upper East Side | 100.0 | Fee Interest | 13,678 | 68,700 | 5,023 | ||||||||||||||||||||||||||||||||||||
| Sep-14 | 180-182 Broadway | Redevelopment | Lower Manhattan | 100.0 | Fee Interest | 156,086 | 222,500 | 1,425 | ||||||||||||||||||||||||||||||||||||
| Nov-14 | 2 Herald Square | Land | Herald Square/Penn Station | 100.0 | Fee Interest | 354,400 | 365,000 | 1,030 | ||||||||||||||||||||||||||||||||||||
| Nov-14 | 55 West 46th Street - Tower 46 | Redevelopment | Midtown | 75.0 | Fee Interest | 347,000 | 295,000 | 850 | ||||||||||||||||||||||||||||||||||||
| Jan-15 | 180 Maiden Lane | Redevelopment | Financial East | 100.0 | Fee Interest | 1,090,000 | 470,000 | 431 | ||||||||||||||||||||||||||||||||||||
| Aug-15 | 131-137 Spring Street | Retail | Soho | 80.0 | Fee Interest | 68,342 | 277,750 | 4,064 | ||||||||||||||||||||||||||||||||||||
| Dec-15 | 570 & 574 Fifth Avenue | Redevelopment | Plaza District | 100.0 | Fee Interest | 24,327 | 125,400 | 5,155 | ||||||||||||||||||||||||||||||||||||
| Feb-16 | 248-252 Bedford Avenue | Residential | Brooklyn, New York | 90.0 | Fee Interest | 66,611 | 55,000 | 826 | ||||||||||||||||||||||||||||||||||||
| Feb-16 | 885 Third Avenue | Land | Midtown / Plaza District | 100.0 | Fee Interest | 607,000 | 453,000 | 746 | ||||||||||||||||||||||||||||||||||||
| May-16 | 33 Beekman Street | Redevelopment | Downtown | 100.0 | Fee Interest | 163,500 | 196,000 | 1,199 | ||||||||||||||||||||||||||||||||||||
| Oct-16 | 400 East 57th Street | Residential | Upper East Side | 49.0 | Fee Interest | 290,482 | 170,000 | 585 | ||||||||||||||||||||||||||||||||||||
| Apr-17 | 102 Greene Street | Retail | Soho | 90.0 | Fee Interest | 9,200 | 43,500 | 4,728 | ||||||||||||||||||||||||||||||||||||
| Sep-17 | 102 Greene Street | Retail | Soho | 10.0 | Fee Interest | 9,200 | 43,500 | 4,728 | ||||||||||||||||||||||||||||||||||||
| Apr-18 | 175-225 Third Street | Redevelopment | Brooklyn, New York | 95.0 | Fee Interest | — | 115,000 | — | ||||||||||||||||||||||||||||||||||||
| Jun-18 | 635 Madison Avenue | Land | Plaza District | 100.0 | Fee Interest | 176,530 | 153,000 | 867 | ||||||||||||||||||||||||||||||||||||
| Jul-18 | 724 Fifth Avenue | Retail | Plaza District | 50.0 | Fee Interest | 65,010 | 365,000 | 5,615 | ||||||||||||||||||||||||||||||||||||
| Oct-18 | 72nd Street Assemblage & 1231 Third Avenue | Residential | Upper East Side | Various | Fee Interest | — | 143,800 | — | ||||||||||||||||||||||||||||||||||||
| Jan-19 | 131-137 Spring Street | Retail | Soho | 20.0 | Fee Interest | 68,342 | 216,000 | 3,161 | ||||||||||||||||||||||||||||||||||||
| Aug-19 | 115 Spring Street | Retail | Soho | 49.0 | Fee Interest | 5,218 | 66,050 | 12,658 | ||||||||||||||||||||||||||||||||||||
| Dec-19 | 562 Fifth Avenue | Redevelopment | Plaza District | 100.0 | Fee Interest | 42,635 | 52,393 | 1,229 | ||||||||||||||||||||||||||||||||||||
| Dec-19 | 1640 Flatbush Avenue | Redevelopment | Brooklyn, New York | 100.0 | Fee Interest | 1,000 | 16,150 | 16,150 | ||||||||||||||||||||||||||||||||||||
| Mar-20 | 315 West 33rd Street - The Olivia | Retail / Residential | Penn Station | 100.0 | Fee Interest | 492,987 | 446,500 | 906 | ||||||||||||||||||||||||||||||||||||
| May-20 | 609 Fifth Avenue - Retail Condominium | Retail | Rockefeller Center | 100.0 | Fee Interest | 21,437 | 168,000 | 7,837 | ||||||||||||||||||||||||||||||||||||
| Sep-20 | 400 East 58th Street | Residential | Upper East Side | 90.0 | Fee Interest | 140,000 | 62,000 | 443 | ||||||||||||||||||||||||||||||||||||
| Dec-20 | 410 Tenth Avenue | Redevelopment | Hudson Yards | 70.9 | Fee Interest | 638,000 | 952,500 | 1,493 | ||||||||||||||||||||||||||||||||||||
| Dec-20 | Williamsburg Terrace | Retail | 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 | Retail | Plaza District | 100.0% | Fee Interest | 6,600 | $ | 43,000 | $ | 6,515 | ||||||||||||||||||||||||||||||||||
| Feb-21 | 133 Greene Street | Retail | Soho | 100.0 | Fee Interest | 6,425 | 15,796 | 2,459 | ||||||||||||||||||||||||||||||||||||
| Mar-21 | 106 Spring Street | Redevelopment | Soho | 100.0 | Fee Interest | 5,928 | 34,024 | 5,740 | ||||||||||||||||||||||||||||||||||||
| Jun-21 | 605 West 42nd Street - Sky | Residential | Westside | 20.0 | Fee Interest | 927,358 | 858,100 | 925 | ||||||||||||||||||||||||||||||||||||
| Sep-21 | 400 East 57th Street | Residential | Upper East Side | 41.0 | Fee Interest | 290,482 | 133,500 | 460 | ||||||||||||||||||||||||||||||||||||
| 1,236,793 | $ | 1,084,420 | $ | 877 | ||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | 45 | Third 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 capital expenditures.
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 | 46 | Third 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 | Nine Months Ended | ||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net income attributable to SL Green common stockholders | $ | 388,205 | $ | 13,859 | $ | 486,073 | $ | 185,104 | |||||||||||||||
| Add: | |||||||||||||||||||||||
| Depreciation and amortization | 49,277 | 92,516 | 169,534 | 256,736 | |||||||||||||||||||
| Joint venture depreciation and noncontrolling interest adjustments | 61,733 | 47,884 | 176,920 | 149,309 | |||||||||||||||||||
| Net income attributable to noncontrolling interests | 21,768 | 1,216 | 26,035 | 11,218 | |||||||||||||||||||
| Less: | |||||||||||||||||||||||
| Gain on sale of real estate, net | 187,766 | 26,104 | 285,338 | 163,624 | |||||||||||||||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | (1,280) | — | (5,438) | — | |||||||||||||||||||
| Purchase price and other fair value adjustments | 206,779 | — | 209,443 | — | |||||||||||||||||||
| Depreciable real estate reserves | — | (6,627) | (5,696) | (6,627) | |||||||||||||||||||
| Depreciation on non-rental real estate assets | 754 | 538 | 1,953 | 1,797 | |||||||||||||||||||
| FFO attributable to SL Green common stockholders and noncontrolling interests | $ | 126,964 | $ | 135,460 | $ | 372,962 | $ | 443,573 | |||||||||||||||
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
| As of or for the three months ended | |||||||||||||||||||||||||||||
| 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||||||||||||||||||||||
| Net income (loss) | $ | 415,534 | $ | 117,134 | $ | (3,855) | $ | 200,340 | $ | 20,677 | |||||||||||||||||||
| Interest expense, net of interest income | 14,807 | 18,960 | 23,388 | 25,579 | 23,536 | ||||||||||||||||||||||||
| Amortization of deferred financing costs | 2,345 | 3,386 | 3,774 | 3,482 | 3,151 | ||||||||||||||||||||||||
| Income taxes | (6) | 795 | 708 | (859) | — | ||||||||||||||||||||||||
| Depreciation and amortization | 49,277 | 57,261 | 62,996 | 56,932 | 92,516 | ||||||||||||||||||||||||
| (Gain) loss on sale of real estate | (187,766) | (98,960) | 1,388 | (51,882) | (26,104) | ||||||||||||||||||||||||
| Equity in net loss (gain) on sale of interest in unconsolidated joint venture/real estate | 1,280 | (8,471) | 12,629 | (2,961) | — | ||||||||||||||||||||||||
| Purchase price and other fair value adjustments | (208,810) | 1,947 | (2,664) | (187,522) | — | ||||||||||||||||||||||||
| Depreciable real estate reserves | — | (2,545) | 8,241 | 53,827 | 6,627 | ||||||||||||||||||||||||
| Adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates | 108,288 | 99,625 | 91,989 | 90,169 | 87,630 | ||||||||||||||||||||||||
| EBITDAre | $ | 194,949 | $ | 189,132 | $ | 198,594 | $ | 187,105 | $ | 208,033 | |||||||||||||||||||
| Supplemental Information | 47 | Third 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 | Nine Months Ended | ||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net income | $ | 415,534 | $ | 20,677 | $ | 528,813 | $ | 214,418 | |||||||||||||||
| Equity in net loss on sale of interest in unconsolidated joint venture/real estate | 1,280 | — | 5,438 | — | |||||||||||||||||||
| Purchase price and other fair value adjustments | (208,810) | — | (209,527) | — | |||||||||||||||||||
| Gain on sale of real estate, net | (187,766) | (26,104) | (285,338) | (163,624) | |||||||||||||||||||
| Depreciable real estate reserves | — | 6,627 | 5,696 | 6,627 | |||||||||||||||||||
| Depreciation and amortization | 49,277 | 92,516 | 169,534 | 256,736 | |||||||||||||||||||
| Interest expense, net of interest income | 14,807 | 23,536 | 57,155 | 91,100 | |||||||||||||||||||
| Amortization of deferred financing costs | 2,345 | 3,151 | 9,505 | 8,312 | |||||||||||||||||||
| Operating income | 86,667 | 120,403 | 281,276 | 413,569 | |||||||||||||||||||
| Equity in net loss from unconsolidated joint ventures | 15,487 | 432 | 31,321 | 15,445 | |||||||||||||||||||
| Marketing, general and administrative expense | 23,477 | 23,602 | 68,426 | 66,682 | |||||||||||||||||||
| Transaction related costs, net | 190 | 45 | 215 | 483 | |||||||||||||||||||
| Investment income | (20,072) | (22,988) | (59,452) | (101,464) | |||||||||||||||||||
| Loan loss and other investment reserves, net of recoveries | — | 8,957 | — | 27,018 | |||||||||||||||||||
| Non-building revenue | (13,080) | (26,668) | (25,569) | (30,650) | |||||||||||||||||||
| Net operating income (NOI) | 92,669 | 103,783 | 296,217 | 391,083 | |||||||||||||||||||
| Equity in net loss from unconsolidated joint ventures | (15,487) | (432) | (31,321) | (15,445) | |||||||||||||||||||
| SLG share of unconsolidated JV depreciation and amortization | 60,111 | 49,534 | 173,923 | 141,625 | |||||||||||||||||||
| SLG share of unconsolidated JV interest expense, net of interest income | 41,865 | 34,128 | 109,566 | 102,619 | |||||||||||||||||||
| SLG share of unconsolidated JV amortization of deferred financing costs | 4,766 | 2,232 | 11,196 | 5,612 | |||||||||||||||||||
| SLG share of unconsolidated JV loss on early extinguishment of debt | 748 | — | 1,689 | — | |||||||||||||||||||
| SLG share of unconsolidated JV investment income | (310) | (314) | (920) | (931) | |||||||||||||||||||
| SLG share of unconsolidated JV non-building revenue | (814) | (4,374) | (3,000) | (8,398) | |||||||||||||||||||
| NOI including SLG share of unconsolidated JVs | 183,548 | 184,557 | 557,350 | 616,165 | |||||||||||||||||||
| NOI from other properties/affiliates | (33,481) | (37,889) | (108,961) | (162,539) | |||||||||||||||||||
| Same-Store NOI | 150,067 | 146,668 | 448,389 | 453,626 | |||||||||||||||||||
| Operating lease straight-line adjustment | 245 | 245 | 734 | 777 | |||||||||||||||||||
| Joint Venture operating lease straight-line adjustment | 232 | 232 | 697 | 826 | |||||||||||||||||||
| Straight-line and free rent | (1,271) | (4,407) | (6,486) | (3,682) | |||||||||||||||||||
| Amortization of acquired above and below-market leases, net | (100) | (630) | (295) | (3,058) | |||||||||||||||||||
| Joint Venture straight-line and free rent | (1,772) | (3,510) | (11,157) | (13,518) | |||||||||||||||||||
| Joint Venture amortization of acquired above and below-market leases, net | (4,876) | (3,806) | (14,010) | (11,436) | |||||||||||||||||||
| Same-store cash NOI | $ | 142,525 | $ | 134,792 | $ | 417,872 | $ | 423,535 | |||||||||||||||
| Lease termination income | (1,856) | (195) | (2,956) | (10,785) | |||||||||||||||||||
| Joint Venture lease termination income | (1,217) | (7) | (1,471) | (186) | |||||||||||||||||||
| Same-store cash NOI excluding lease termination income | $ | 139,452 | $ | 134,590 | $ | 413,445 | $ | 412,564 | |||||||||||||||
| Supplemental Information | 48 | Third Quarter 2021 | ||||||
RESEARCH ANALYST COVERAGE | | |||||||
| EQUITY COVERAGE | |||||||||||
| Firm | Analyst | Phone | |||||||||
| B of A Securities | James C. Feldman | (646) 855-5808 | james.feldman@bofa.com | ||||||||
| Barclays | Anthony Powell | (212) 526-8768 | anthony.powell@barclays.com | ||||||||
| BMO Capital Markets Corp. | John P. Kim | (212) 885-4115 | jp.kim@bmo.com | ||||||||
| BTIG | Thomas Catherwood | (212) 738-6140 | tcatherwood@btig.com | ||||||||
| Citigroup | Michael Bilerman | (212) 816-1383 | michael.bilerman@citi.com | ||||||||
| Deutsche Bank | Derek Johnston | (212) 250-5683 | derek.johnston@db.com | ||||||||
| Goldman Sachs & Co. | Caitlin Burrows | (212) 902-4736 | caitlin.burrows@gs.com | ||||||||
| Green Street | Daniel Ismail | (949) 640-8780 | dismail@greenstreet.com | ||||||||
| Evercore ISI | Steve Sakwa | (212) 446-9462 | steve.sakwa@evercoreisi.com | ||||||||
| Jefferies | Jonathan Petersen | (212) 284-1705 | jpeterson@jefferies.com | ||||||||
| JP Morgan Securities | Anthony Paolone | (212) 622-6682 | anthony.paolone@jpmorgan.com | ||||||||
| KeyBanc Capital Markets | Craig Mailman | (917) 368-2316 | cmailman@key.com | ||||||||
| Morgan Stanley & Co. | Ronald Kamdem | (212) 296-8319 | ronald.kamdem@morganstanley.com | ||||||||
| Baird | David Rodgers | (216) 737-7341 | drodgers@rwbaird.com | ||||||||
| Piper Sandler | Alexander Goldfarb | (212) 466-7937 | alex.goldfarb@psc.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 | Blaine Heck | (443) 263-6529 | blaine.heck@wellsfargo.com | ||||||||
| Wolfe Research | Andrew Rosivach | (646) 582-9250 | arosivach@wolferesearch.com | ||||||||
| FIXED INCOME COVERAGE | |||||||||||
| Firm | Analyst | Phone | |||||||||
| JP Morgan Securities | Mark Streeter | (212) 834-5086 | 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 | 49 | Third 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 | Maggie Hui | ||||
| Chief Accounting Officer | |||||
| Andrew S. Levine | |||||
Chief Legal Officer | Robert Schiffer | ||||
| Managing Director | |||||
| Steven M. Durels | |||||
| Executive Vice President, Director of | Brett Herschenfeld | ||||
| Leasing and Real Property | Managing Director | ||||
| Supplemental Information | 50 | Third Quarter 2021 | ||||||