EX-99.2 3 a21q1supplemental.htm EX-99.2 Document

a20q4supplementalcovertemp.jpg


image241.jpg


SL Green Realty Corp. is a self-managed real estate investment trust, or REIT, with in-house capabilities in property management, acquisitions and dispositions, financing, development, redevelopment, construction and leasing.
As of March 31, 2021, the Company held interests in 84 buildings totaling 37.8 million square feet. This included ownership interests in 28.3 million square feet in Manhattan buildings and 8.7 million square feet securing debt and preferred equity investments.
SL Green’s common stock is listed on the New York Stock Exchange and trades under the symbol SLG.
SL Green maintains a website at https://slgreen.com where key investor relations data can be found. This supplemental financial package is available through the Company’s website.
This data is furnished to supplement audited and unaudited regulatory filings of the Company and should be read in conjunction with those filings. The financial data herein is unaudited and is provided to assist readers of quarterly and annual financial filings and should not be read in replacement of, or superior to, such financial filings. As such, data otherwise contained in future regulatory filings covering the same period may restate the data presented herein.
Questions pertaining to the information contained herein should be referred to Investor Relations at investor.relations@slgreen.com.
Ratings
Ratings are not recommendations to buy, sell or hold the Company’s securities.










Forward-looking Statements
This supplemental reporting package includes certain statements that may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, are forward-looking statements, including the statements herein under the section entitled "Guidance." These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate. Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words "may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend," "project," "continue," or the negative of these words, or other similar words or terms.

Forward-looking statements contained in this press release are subject to a number of risks and uncertainties, many of which are beyond our control, that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. Factors and risks to our business that could cause actual results to differ from those contained in the forward-looking statements include risks and uncertainties related to the on-going COVID-19 pandemic and the duration and impact it will have on our business and the industry as a whole and the other risks and uncertainties described in our filings with the Securities and Exchange Commission. Except to the extent required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended March 31, 2021 that will be included on Form 10-Q to be filed on or before May 5, 2021.
Supplemental Information
2
First Quarter 2021

TABLE OF CONTENTS
image241.jpg
Definitions
Highlights-
Comparative Balance Sheets
Comparative Statements of Operations
Comparative Computation of FFO and FAD
Consolidated Statement of Equity
Joint Venture Statements-
Selected Financial Data-
Debt Summary Schedule-
Lease Liability Schedule
Debt and Preferred Equity Investments-
Selected Property Data
Property Portfolio-
Largest Tenants
Tenant Diversification
Leasing Activity-
Lease Expirations-
Summary of Real Estate Acquisition/Disposition Activity-
Corporate Information
Non-GAAP Disclosures and Reconciliations
Analyst Coverage

Supplemental Information
3
First Quarter 2021

DEFINITIONS
                               
                          
                         
image241.jpg

Annualized cash rent - Monthly base rent and escalations per the lease, excluding concessions, deferrals, and abatements as of the last day of the quarter, multiplied by 12.
Capitalized Interest - The total of i) interest cost for project specific debt on properties that are under development or redevelopment plus ii) an imputed interest cost for properties that are under development or redevelopment, which is calculated based on the Company’s equity investment in those properties multiplied by the Company’s weighted average borrowing rate.  Capitalized Interest is a component of the carrying value in a development or redevelopment property.
Debt service coverage - Operating Income adding back income taxes, loan loss reserves and the Company's share of joint venture depreciation and amortization, divided by total interest and principal payments.
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre) - EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not compute EBITDAre in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or GAAP), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated joint ventures, plus adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures.
First generation TIs and LCs - Tenant improvements (TIs), leasing commissions (LCs), and other leasing costs that were taken into consideration when underwriting the acquisition of a property, which are generally incurred during the first 4-5 years following acquisition.
Fixed charge - Total payments for interest, loan principal amortization, ground rent and preferred stock dividends.
Fixed charge coverage - Operating Income adding back income taxes, loan loss reserves and the Company's share of joint venture depreciation and amortization, divided by Fixed Charge.
Funds Available for Distribution (FAD) - FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments from the Company's unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring building improvements.







Funds from Operations (FFO) - FFO is a widely recognized non-GAAP financial measure of REIT performance. The Company computes FFO in accordance with standards established by NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002, and subsequently amended, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of properties, and real estate related impairment charges, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.
Junior Mortgage Participations - Subordinate interests in first mortgages.
Mezzanine Debt - Loans secured by ownership interests in real estate.
Net Operating Income (NOI) and Cash NOI - NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.
Preferred Equity Investments - Equity investments that are senior to common equity and are entitled to preferential returns.
Recurring capital expenditures - Building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include building improvements that were taken into consideration when underwriting the acquisition of a property or which are incurred to bring a property up to “operating standards.”
Redevelopment costs - Non-recurring capital expenditures incurred to improve properties to the Company’s “operating standards.”
Right of Use Assets / Lease Liabilities - Represents the right to control the use of leased property and the corresponding obligation, both measured at inception as the present value of the lease payments. The asset and related liability are classified as either operating or financing based on the length and cost of the lease and whether the lease contains a purchase option or a transfer of ownership. Operating leases are expensed through operating lease rent while financing leases are expensed through amortization and interest expense.
Same-Store Properties (Same-Store) - Properties owned in the same manner during both the current and prior year, excluding development properties that are not stabilized for both the current and prior year. Changes to Same-Store properties in 2021 are as follows:
Added to Same-Store in 2021:Removed from Same-Store in 2021:
115 Spring Street750 Third Avenue (redevelopment)
760 Madison Avenue (redevelopment)
55 West 46th Street "Tower 46" (disposed)
Second generation TIs and LCs - Tenant improvements, leasing commissions, and other leasing costs that do not meet the definition of first generation TIs and LCs.
Supplemental Information
4
First Quarter 2021

DEFINITIONS
                               
                          
                         
image241.jpg

SLG Interest - 'SLG Share' or 'Share of JV' is computed by multiplying the referenced line item by the Company's percentage ownership in the respective joint ventures and may not accurately depict the legal and economic implications of holding a non-controlling interest in the respective joint ventures.
Total square feet owned - The total square footage of properties either owned directly by the Company or in which the Company has a joint venture interest.
Supplemental Information
5
First Quarter 2021

FIRST QUARTER 2021 HIGHLIGHTS

Unaudited

image241.jpg

New York, NY, April 21, 2021 - SL Green Realty Corp. (the "Company") (NYSE: SLG) today reported a net loss attributable to common stockholders for the quarter ended March 31, 2021 of $(7.5) million, or $(0.11) per share, as compared to net income of $114.8 million, or $1.51 per share, for the same quarter in 2020. Net income attributable to common stockholders for the first quarter of 2020 included $72.3 million, or $0.90 per share, of net gains recognized from the sale of 315 West 33rd Street, also known as The Olivia, and $37.7 million, or $0.47 per share, of incremental income from Credit Suisse at One Madison Avenue.
The Company reported FFO for the quarter ended March 31, 2021 of $128.3 million, or $1.73 per share, inclusive of $10.5 million, or $0.14 per share, of lease termination income, as compared to FFO for the same period in 2020 of $172.0 million, or $2.08 per share. FFO for the first quarter of 2020 included $37.7 million, or $0.47 per share, of incremental income from Credit Suisse at One Madison Avenue.
All per share amounts are presented on a diluted basis.
Operating and Leasing Activity
For the quarter ended March 31, 2021, the Company reported consolidated revenues and operating income of $226.1 million and $105.9 million, respectively, compared to $314.3 million and $162.8 million, respectively, for the same period in 2020.
To date, the Company has collected gross tenant billings, including rent and other billable expenses for the first quarter of 2021, as follows:
OfficeRetail
Overall (1)
1Q 202198.0%85.0%95.3%
(1) Includes garage, suburban and residential properties
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures decreased by 1.4% for the first quarter of 2021, and decreased 1.4% excluding lease termination income, as compared to the same period in 2020.
During the first quarter of 2021, the Company signed 21 office leases in its Manhattan portfolio totaling 352,752 square feet. Thirteen leases comprising 187,326 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $57.16 per rentable square foot, representing a 2.8% decrease over the previous fully escalated rents on the same office spaces. The average lease term on the Manhattan office leases signed in the first quarter of 2021 was 5.8 years and average tenant concessions were 6.9 months of free rent with a tenant improvement allowance of $61.90 per rentable square foot.
Occupancy in the Company's Manhattan same-store office portfolio was 94.2% as of March 31, 2021, inclusive of 96,653 square feet of leases signed but not yet commenced, as compared to 94.4% at the end of the previous quarter.
Significant leases that were signed in the first quarter included:
New lease with Beam Suntory for 99,556 square feet at 11 Madison Avenue, for 15.0 years;
New lease with a financial service firm for 26,770 square feet at One Vanderbilt Avenue, for 15.0 years;
New lease with Grand Central Office Suites, LLC for 19,647 square feet at 420 Lexington Avenue, for 16.3 years;
New lease with Ellington Management Group, LLC for 19,587 square feet at 711 Third Avenue, for 5.0 years; and
New lease with Walker & Dunlop, LLC for 16,614 square feet at One Vanderbilt Avenue, for 7.0 years.
Investment Activity
To date, the Company has repurchased a total of 32.8 million shares of its common stock and redeemed 1.3 million OP units for a combined total of $2.9 billion under the previously announced $3.5 billion share repurchase program.
In February, the Company closed on the previously announced sale of its 25.0% interest in the commercial condominium units located at 55 West 46th Street, also known as "Tower 46", for a gross valuation of $275.0 million, or $793 per square foot, to a Brookfield Asset Management real estate fund. The commercial condominium units consisted of office floors 2, 22-34, a retail store on 46th Street and the building's parking garage and fitness center. The transaction generated net cash proceeds to the Company of $20.9 million.
In April, the Company entered into an agreement to sell its 20.0% interest in 605 West 42nd Street, also known as "Sky," for a gross asset valuation of $858.1 million. The Company acquired its interest in Sky in 2016 as part of the origination of a mezzanine loan to The Moinian Group in 2014. The 71-story, 948,233 square foot luxury multifamily tower is 90.0% occupied, includes 295 affordable units of dedicated affordable housing and 68,000 square feet of retail space. The transaction is expected to close in the second quarter of 2021, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately $53.0 million.
In April, the Company entered into an agreement to sell its interests in 400 East 57th Street for a gross asset valuation of $133.5 million. The property includes 263 residential units and approximately 10,000 square feet of retail leased to essential service providers. The transaction is expected to close in the third quarter of 2021, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately $18.0 million.
Supplemental Information
6
First Quarter 2021

FIRST QUARTER 2021 HIGHLIGHTS

Unaudited

image241.jpg

Debt and Preferred Equity Investment Activity
The carrying value of the Company’s DPE portfolio was $1.13 billion at March 31, 2021. The portfolio is comprised of $1.10 billion of investments at a weighted average current yield of 6.9%, or 8.6% excluding the effect of $232.1 million of investments that are on non-accrual, that are classified in the debt and preferred equity line item on the balance sheet, and mortgage investments aggregating $0.03 billion at a weighted average current yield of 3.6% that are included in other balance sheet line items for accounting purposes.
Financing Activity
During the first quarter of 2021, the Company, along with its joint venture partners, entered into $2.25 billion of 10-year, fixed-rate forward starting swaps in anticipation of a refinancing of One Vanderbilt Avenue, which is anticipated to be in excess of the swapped amount. The swaps have a weighted average interest rate of 1.6114%.
ESG Achievements
In April, the Company announced that it earned the WELL Health-Safety Rating across its entire 23 million square foot core portfolio, including at One Vanderbilt Avenue, one month after SL Green moved its headquarters into the sky-line defining tower in the heart of East Midtown. The WELL Health-Safety Rating is an evidence-based rating verified through the International WELL Building Institute (IWBI) that focuses on operational policies, maintenance protocols, stakeholder engagement, and emergency plans to address a post-COVID-19 environment.
Achieving the WELL Health-Safety Rating across the entire core portfolio is a testament to the effectiveness of SL Green’s response to the new operating conditions under COVID-19. The company is at the forefront of instituting new policies and initiatives to protect occupant health and to keep tenants and employees informed through a comprehensive COVID-19 plan called SL Green Forward. SL Green Forward is an extension of the company’s best-in-class operating platform to promote a high degree of safety, cleanliness, and wellness for all building occupants.
In April, the Company announced that it has received a 2021 ENERGY STAR Partner of the Year Sustained Excellence Award for the fourth consecutive year. This award honors organizations across the United States that have implemented distinguished corporate energy management programs. Less than one percent of 16,000 U.S. Environmental Protection Agency (EPA) partners achieve the Sustained Excellence distinction.
The U.S. Department of Energy and EPA awarded SL Green this award, the highest level of EPA recognition, for its extensive tenant outreach on energy efficiency, educational programs and widespread promotion of ENERGY STAR tools and best practices. As a continued leader in this space, SL Green achieved ENERGY STAR labels for over 14 buildings covering 10.6 million square feet across its industry-leading portfolio in 2020.



Dividends
In the first quarter of 2021, the Company declared:
Three monthly dividends on its outstanding common stock of $0.3033 per share which were paid on February 15, March 15, and April 15, 2021, equating to an annualized dividend of $3.64 per share of common stock; and
Quarterly dividends on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of $0.40625 per share for the period January 15, 2021 through and including April 14, 2021, which was paid on April 15, 2021 and is the equivalent of an annualized dividend of $1.625 per share.
Conference Call and Audio Webcast
The Company's executive management team, led by Marc Holliday, Chairman and Chief Executive Officer, will host a conference call and audio webcast on Thursday, April 22, 2021 at 2:00 pm ET to discuss the financial results.
The supplemental data will be available prior to the quarterly conference call in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Financial Reports.”
The live conference call will be webcast in listen-only mode in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Presentations & Webcasts”. The conference may also be accessed by dialing toll-free (877) 312-8765 or international (419) 386-0002, and using conference ID 1787091.
A replay of the call will be available for 7 days after the call by dialing (855) 859-2056 using conference ID 1787091. A webcast replay will also be available in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Presentations & Webcasts.”
Company Profile
SL Green Realty Corp., Manhattan's largest office landlord, is a fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of March 31, 2021, SL Green held interests in 84 buildings totaling 37.8 million square feet. This included ownership interests in 28.3 million square feet of Manhattan buildings and 8.7 million square feet securing debt and preferred equity investments.
To be added to the Company's distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at investor.relations@slgreen.com.
Supplemental Information
7
First Quarter 2021

KEY FINANCIAL DATA

Unaudited
(Dollars in Thousands Except Per Share)
image241.jpg

As of or for the three months ended
3/31/202112/31/20209/30/20206/30/20203/31/2020
Earnings Per Share
Net (loss) income available to common stockholders (EPS) - diluted (1)
$(0.11)$2.41 $0.19 $0.74 $1.51 
Funds from operations (FFO) available to common stockholders - diluted (1)
$1.73 $1.59 $1.80 $1.74 $2.14 
Funds from operations (FFO) available to common stockholders - pro forma (2)
$1.73 $1.56 $1.75 $1.70 $2.08 
Common Share Price & Dividends
Closing price at the end of the period (1)
$69.99 $61.32 $47.72 $50.73 $44.36 
Closing high price during period (1)
$77.76 $65.76 $52.74 $64.96 $98.56 
Closing low price during period (1)
$58.13 $42.87 $45.11 $37.90 $42.34 
Annual dividend per common share$3.64 $3.64 $3.54 $3.54 $3.54 
FFO payout ratio (trailing 12 months)53.3 %50.3 %48.6 %48.2 %46.9 %
Funds available for distribution (FAD) payout ratio (trailing 12 months)59.5 %62.0 %59.3 %67.0 %73.6 %
Common Shares & Units
Common shares outstanding (1)
69,354 68,508 70,969 71,586 74,365 
Units outstanding4,156 3,939 4,027 4,045 4,145 
Total common shares and units outstanding73,510 72,447 74,996 75,631 78,510 
Weighted average common shares and units outstanding - basic (1)
73,158 74,072 74,972 77,658 79,876 
Weighted average common shares and units outstanding - diluted (1)
74,070 75,163 75,414 78,066 80,352 
Weighted average common shares and units outstanding - pro forma (2)
74,070 76,575 77,491 80,219 82,567 
Market Capitalization
Market value of common equity$5,144,965 $4,442,450 $3,578,809 $3,836,761 $3,482,704 
Liquidation value of preferred equity/units428,503 432,169 432,169 455,448 496,020 
Consolidated debt5,349,310 4,963,249 5,466,849 6,189,658 6,162,819 
Consolidated market capitalization$10,922,778 $9,837,868 $9,477,827 $10,481,867 $10,141,543 
SLG share of unconsolidated JV debt4,422,585 4,672,371 4,588,930 4,230,047 4,132,083 
Market capitalization including SLG share of unconsolidated JVs$15,345,363 $14,510,239 $14,066,757 $14,711,914 $14,273,626 
Consolidated debt service coverage (trailing 12 months)3.61x3.54x3.52x3.40x3.39x
Consolidated fixed charge coverage (trailing 12 months)2.85x2.82x2.83x2.75x2.77x
Debt service coverage, including SLG share of unconsolidated JVs (trailing 12 months)2.41x2.41x2.44x2.41x2.41x
Fixed charge coverage, including SLG share of unconsolidated JVs (trailing 12 months)2.04x2.06x2.08x2.06x2.08x
(1) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. The share-related data presented here for the periods ending 12/31/20, 9/30/20, 6/30/20, and 3/31/20 have been retroactively adjusted to reflect the reverse stock split.
(2) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. GAAP requires the weighted average common shares outstanding to be adjusted retroactively for all periods presented to reflect the reverse stock split. To facilitate comparison between the periods presented, the Company calculated Pro forma diluted weighted average shares and units outstanding for the 2020 periods presented, which adjusts the share counts back to the originally-reported numbers.
Supplemental Information
8
First Quarter 2021

KEY FINANCIAL DATA

Unaudited
(Dollars in Thousands Except Per Share)
image241.jpg

As of or for the three months ended
3/31/202112/31/20209/30/20206/30/20203/31/2020
Selected Balance Sheet Data
Real estate assets before depreciation$7,830,574 $7,355,079 $9,021,490 $9,046,938 $9,061,831 
Investments in unconsolidated joint ventures$3,698,701 $3,823,322 $2,946,673 $2,952,681 $2,848,363 
Debt and preferred equity investments$1,097,202 $1,076,542 $1,153,363 $1,221,936 $1,783,336 
Cash and cash equivalents$304,999 $266,059 $221,404 $1,015,348 $554,195 
Investment in marketable securities$23,784 $28,570 $27,734 $27,345 $25,353 
Total assets$12,044,045 $11,707,567 $12,324,039 $13,071,564 $13,220,607 
Fixed rate & hedged debt$3,932,789 $3,135,572 $3,338,268 $3,379,743 $3,032,513 
Variable rate debt1,416,521 
(1)
1,827,677 2,128,581 2,809,915 3,130,306 
Total consolidated debt$5,349,310 $4,963,249 $5,466,849 $6,189,658 $6,162,819 
Deferred financing costs, net of amortization(30,558)(34,521)(47,677)(48,344)(39,553)
Total consolidated debt, net$5,318,752 $4,928,728 $5,419,172 $6,141,314 $6,123,266 
Total liabilities$6,535,798 $6,211,341 $6,634,385 $7,281,652 $7,251,728 
Fixed rate & hedged debt, including SLG share of unconsolidated JV debt$6,155,058 $5,632,531 $5,837,841 $5,609,865 $5,265,219 
Variable rate debt, including SLG share of unconsolidated JV debt3,616,837 
(1)
4,003,089 4,217,938 4,809,840 5,029,683 
Total debt, including SLG share of unconsolidated JV debt$9,771,895 $9,635,620 $10,055,779 $10,419,705 $10,294,902 
Selected Operating Data
Property operating revenues$188,089 $190,391 $195,515 $195,886 $222,631 
Property operating expenses(94,434)(93,909)(96,405)(90,389)(107,855)
Property NOI$93,655 $96,482 $99,110 $105,497 $114,776 
SLG share of unconsolidated JV Property NOI86,483 78,378 82,384 76,705 73,992 
Property NOI, including SLG share of unconsolidated JV Property NOI$180,138 $174,860 $181,494 $182,202 $188,768 
Investment income19,273 18,699 22,988 39,943 38,533 
Other income18,740 25,808 31,341 17,870 53,139 
Marketing general & administrative expenses(22,885)(25,144)(23,602)(23,510)(19,570)
SLG share of investment income and other income from unconsolidated JVs2,642 2,041 4,814 2,939 1,918 
Income taxes708 (859)— 900 1,134 
Transaction costs, including SLG share of unconsolidated JVs(22)(20)(45)(373)(65)
Loan loss and other investment reserves, net of recoveries— (8,280)(8,957)(6,813)(11,248)
EBITDAre$198,594 $187,105 $208,033 $213,158 $252,609 
(1) Does not reflect $352.6 million of floating rate debt and preferred equity investments that provide a hedge against floating rate debt.

Supplemental Information
9
First Quarter 2021

KEY FINANCIAL DATA
Manhattan Properties (1)
Unaudited
(Dollars in Thousands Except Per Share)
image241.jpg
As of or for the three months ended
3/31/202112/31/20209/30/20206/30/20203/31/2020
Selected Operating Data
Property operating revenues$183,701 $184,227 $189,263 $188,134 $214,373 
Property operating expenses87,056 87,966 88,115 79,560 97,312 
Property NOI$96,645 $96,261 $101,148 $108,574 $117,061 
Other income - consolidated$11,748 $2,575 $20,975 $12,448 $45,348 
SLG share of property NOI from unconsolidated JVs$86,483 $78,379 $82,384 $76,704 $73,992 
Office Portfolio Statistics
Consolidated office buildings in service18 18 18 18 18 
Unconsolidated office buildings in service11 11 10 10 
27 29 29 28 28 
Consolidated office buildings in service - square footage10,526,345 10,681,045 10,647,191 10,647,191 10,647,191 
Unconsolidated office buildings in service - square footage10,869,183 11,841,483 11,841,483 11,216,183 11,216,183 
21,395,528 22,522,528 22,488,674 21,863,374 21,863,374 
Same-Store office occupancy (consolidated + JVs)93.8%93.6%94.0%93.9%93.9%
Same-Store office occupancy inclusive of leases signed not yet commenced94.2%94.4%95.2%95.5%95.7%
Office Leasing Statistics
New leases commenced21 16 25 27 
Renewal leases commenced12 18 25 
Total office leases commenced28 28 43 34 32 
Commenced office square footage filling vacancy216,182 42,262 44,168 46,502 29,938 
Commenced office square footage on previously occupied space (M-T-M leasing) (2)
292,625 473,133 305,811 269,823 136,523 
Total office square footage commenced508,807 515,395 349,979 316,325 166,461 
Average starting cash rent psf - office leases commenced$56.64$61.66$67.54$75.50$68.33
Previous escalated cash rent psf - office leases commenced (3)
$60.33$63.08$67.29$73.84$73.52
Increase in new cash rent over previously escalated cash rent (2) (3)
(6.1)%(2.3)%0.4%2.2%(7.1)%
Average lease term8.18.06.57.811.3
Tenant concession packages psf$70.04$48.13$38.49$31.37$60.30
Free rent months6.05.56.75.06.0
(1) Property data for in-service buildings only.
(2) Calculated on space that was occupied within the previous 12 months.
(3) Escalated cash rent includes base rent plus all additional amounts paid by the tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment.
Supplemental Information
10
First Quarter 2021

COMPARATIVE BALANCE SHEETS

Unaudited
(Dollars in Thousands)
image241.jpg

As of
3/31/202112/31/20209/30/20206/30/20203/31/2020
Assets
Commercial real estate properties, at cost:
     Land and land interests$1,445,199 $1,315,832 $1,639,118 $1,625,483 $1,662,840 
     Building and improvements 4,096,930 4,168,193 5,483,155 5,363,464 5,417,965 
     Building leasehold and improvements 1,730,418 1,448,134 1,442,251 1,443,855 1,435,811 
     Right of use asset - financing leases55,711 55,711 75,711 176,152 163,960 
     Right of use asset - operating leases502,316 367,209 381,255 381,255 381,255 
7,830,574 7,355,079 9,021,490 8,990,209 9,061,831 
Less: accumulated depreciation(2,004,945)(1,956,077)(2,260,247)(2,186,157)(2,130,033)
Net real estate5,825,629 5,399,002 6,761,243 6,804,052 6,931,798 
Other real estate investments:
    Investment in unconsolidated joint ventures3,698,701 3,823,322 2,946,673 2,952,681 2,848,363 
    Debt and preferred equity investments, net1,097,202 
(1)
1,076,542 
(1)
1,153,363 
(1)
1,221,936 1,783,336 
Assets held for sale, net— — — 49,687 — 
Cash and cash equivalents304,999 266,059 221,404 1,015,348 554,195 
Restricted cash96,608 106,736 83,045 85,935 66,827 
Investment in marketable securities23,784 28,570 27,734 27,345 25,353 
Tenant and other receivables42,505 44,507 72,806 90,305 88,587 
Related party receivables34,310 34,657 31,936 16,984 26,092 
Deferred rents receivable304,420 302,791 304,673 302,729 310,138 
Deferred costs, net170,252 177,168 206,289 217,812 232,274 
Other assets445,635 448,213 514,873 286,750 353,644 
 Total Assets$12,044,045 $11,707,567 $12,324,039 $13,071,564 $13,220,607 
(1) Excludes debt and preferred equity investments totaling $35.0 million with a weighted average current yield of 3.59% that are included in other balance sheet line items.
Supplemental Information
11
First Quarter 2021

COMPARATIVE BALANCE SHEETS

Unaudited
(Dollars in Thousands)
image241.jpg

As of
3/31/202112/31/20209/30/20206/30/20203/31/2020
Liabilities
Mortgages and other loans payable$1,867,663 $2,001,361 $2,424,721 $2,348,483 $2,010,217 
Unsecured term loans1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 
Unsecured notes1,251,647 1,251,888 1,252,128 1,252,366 1,252,602 
Revolving credit facility630,000 110,000 190,000 950,000 1,300,000 
Deferred financing costs(30,558)(34,521)(47,677)(48,344)(39,553)
Total debt, net of deferred financing costs5,218,752 4,828,728 5,319,172 6,002,505 6,023,266 
Accrued interest22,796 14,825 23,438 14,903 26,377 
Accounts payable and accrued expenses120,015 151,309 152,983 165,565 158,750 
Deferred revenue119,215 118,572 117,615 99,655 116,197 
Lease liability - financing leases152,622 152,521 174,983 174,732 162,299 
Lease liability - operating leases455,385 339,458 358,419 361,221 363,990 
Dividends and distributions payable24,924 149,294 25,486 25,611 26,563 
Security deposits54,181 53,836 56,212 58,486 59,318 
Liabilities related to assets held for sale— — — 38,272 — 
Junior subordinated deferrable interest debentures100,000 100,000 100,000 100,000 100,000 
Other liabilities267,908 302,798 306,077 240,702 214,968 
Total liabilities6,535,798 6,211,341 6,634,385 7,281,652 7,251,728 
Noncontrolling interest in operating partnership
     (3,939 units outstanding) at 3/31/2021374,124 358,262 353,480 358,702 358,895 
Preferred units198,503 202,169 202,169 225,448 266,019 
Equity
Stockholders' Equity:
Series I Perpetual Preferred Shares221,932 221,932 221,932 221,932 221,932 
Common stock, $0.01 par value, 160,000 shares authorized, 70,380
issued and outstanding at 3/31/2021, including 1,026 shares held in treasury705 716 741 748 776 
Additional paid–in capital3,913,258 3,862,949 3,998,516 4,021,891 4,146,306 
Treasury stock (124,049)(124,049)(124,049)(124,049)(124,049)
Accumulated other comprehensive loss(18,897)(67,247)(76,200)(82,371)(80,868)
Retained earnings918,077 1,015,462 1,035,172 1,081,821 1,099,369 
Total SL Green Realty Corp. stockholders' equity4,911,026 4,909,763 5,056,112 5,119,972 5,263,466 
Noncontrolling interest in other partnerships24,594 26,032 77,893 85,790 80,499 
Total equity4,935,620 4,935,795 5,134,005 5,205,762 5,343,965 
 Total Liabilities and Equity$12,044,045 $11,707,567 $12,324,039 $13,071,564 $13,220,607 
Supplemental Information
12
First Quarter 2021

COMPARATIVE STATEMENT OF OPERATIONS

Unaudited
(Dollars in Thousands Except Per Share)
image241.jpg

Three Months Ended
March 31,March 31,December 31,September 30,
2021202020202020
Revenues
Rental revenue, net$162,810 $195,463 $165,243 $173,536 
Escalation and reimbursement revenues25,279 27,168 25,148 21,979 
Investment income19,273 38,533 18,699 22,988 
Other income18,740 53,139 25,808 31,341 
Total Revenues, net226,102 314,303 234,898 249,844 
Equity in net loss from unconsolidated joint ventures(2,864)(12,814)(9,750)(432)
Expenses
Operating expenses42,284 53,866 42,527 45,910 
Operating lease rent6,739 7,367 6,872 6,973 
Real estate taxes45,411 46,622 44,510 43,522 
Loan loss and other investment reserves, net of recoveries— 11,248 8,280 8,957 
Transaction related costs22 65 20 45 
Marketing, general and administrative22,885 19,570 25,144 23,602 
Total Operating Expenses117,341 138,738 127,353 129,009 
Operating Income105,897 162,751 97,795 120,403 
Interest expense, net of interest income23,388 37,494 25,579 23,536 
Amortization of deferred financing costs3,774 2,500 3,482 3,151 
Depreciation and amortization62,996 68,279 56,932 92,516 
Income from Continuing Operations (1)
15,739 54,478 11,802 1,200 
(Loss) gain on sale of real estate and discontinued operations(1,388)72,636 51,882 26,104 
Equity in net (loss) gain on sale of joint venture interest / real estate(12,629)— 2,961 — 
Purchase price and other fair value adjustments2,664 — 187,522 — 
Depreciable real estate reserves(8,241)— (53,827)(6,627)
Net (Loss) Income(3,855)127,114 200,340 20,677 
Net loss (income) attributable to noncontrolling interests1,975 (5,909)(23,738)(1,216)
Dividends on preferred units(1,846)(2,666)(1,864)(1,864)
Net (Loss) Income Attributable to SL Green Realty Corp(3,726)118,539 174,738 17,597 
Dividends on perpetual preferred shares(3,738)(3,738)(3,737)(3,738)
Net (Loss) Income Attributable to Common Stockholders$(7,464)$114,801 $171,001 $13,859 
Earnings per share - Net (loss) income per share (basic) (2)
$(0.11)$1.51 $2.43 $0.19 
Earnings per share - Net (loss) income per share (diluted) (2)
$(0.11)$1.51 $2.41 $0.19 
(1) Before gain on sale and equity in net (loss) gain and depreciable real estate reserves shown below.
(2) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. 2020 basic and diluted Earnings per share have been retroactively adjusted to reflect the reverse stock split.
Supplemental Information
13
First Quarter 2021

COMPARATIVE COMPUTATION OF FFO AND FAD

Unaudited
(Dollars in Thousands Except Per Share)
image241.jpg

Three Months Ended
March 31,March 31,December 31,September 30,
2021202020202020
Funds from Operations
Net (Loss) Income Attributable to Common Stockholders$(7,464)$114,801 $171,001 $13,859 
Depreciation and amortization62,996 68,279 56,932 92,516 
Joint ventures depreciation and noncontrolling interests adjustments55,702 56,318 56,560 47,884 
Net (loss) income attributable to noncontrolling interests(1,975)5,909 23,738 1,216 
(Loss) gain on sale of real estate and discontinued operations1,388 (72,636)(51,882)(26,104)
Equity in net loss (gain) on sale of joint venture property / real estate12,629 — (2,961)— 
Purchase price and other fair value adjustments(2,664)— (187,522)— 
Depreciable real estate reserves 8,241 — 53,827 6,627 
Non-real estate depreciation and amortization(527)(650)(541)(538)
Funds From Operations$128,326 $172,021 $119,152 $135,460 
Funds From Operations - Basic per Share (1)
$1.75 $2.15 $1.59 $1.80 
Funds From Operations - Diluted per Share (1)
$1.73 $2.14 $1.59 $1.80 
Funds From Operations - Pro forma per Share (2)
$1.73 $2.08 $1.56 $1.75 
Funds Available for Distribution
FFO$128,326 $172,021 $119,152 $135,460 
Non real estate depreciation and amortization527 650 541 538 
Amortization of deferred financing costs3,774 2,500 3,482 3,151 
Non-cash deferred compensation12,965 16,865 12,256 9,381 
FAD adjustment for joint ventures(23,081)(13,219)(18,800)(10,811)
Straight-line rental income and other non-cash adjustments(883)(47,359)6,513 6,647 
Second cycle tenant improvements(2,923)(18,637)(14,927)(9,019)
Second cycle leasing commissions(8)(3,044)(4,274)(1,051)
Revenue enhancing recurring CAPEX(230)(184)(53)(90)
Non-revenue enhancing recurring CAPEX(2,419)(3,609)(9,460)(4,267)
Reported Funds Available for Distribution$116,048 $105,984 $94,430 $129,939 
First cycle tenant improvements$1,261 $4,395 $6,694 $1,338 
First cycle leasing commissions$135 $1,741 $4,428 $172 
Development costs$15,179 $22,478 $36,891 $13,977 
Redevelopment costs$1,608 $35,885 $99,874 $52,261 
Capitalized interest$17,583 $20,483 $17,638 $20,677 
(1) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. The 2020 basic and diluted FFO per share numbers have been retroactively adjusted to reflect the impact of the reverse stock split.
(2) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. GAAP requires the weighted average common shares outstanding to be adjusted retroactively for all periods presented to reflect the reverse stock split. To facilitate comparison between the periods presented, the Company calculated Pro forma diluted weighted average shares and units outstanding for the 2020 periods presented, which adjusts the share counts back to the originally-reported numbers.
Supplemental Information
14
First Quarter 2021

CONSOLIDATED STATEMENT OF EQUITY

Unaudited
(Dollars in Thousands)
image241.jpg

Accumulated
Series IOther
PreferredCommonAdditionalTreasuryRetainedNoncontrollingComprehensive
StockStockPaid-In CapitalStockEarningsInterestsLossTOTAL
Balance at December 31, 2020$221,932 $716 $3,862,949 $(124,049)$1,015,462 $26,032 $(67,247)$4,935,795 
Net loss(3,726)(1,499)(5,225)
Preferred dividends(3,738)(3,738)
Cash distributions declared ($0.91 per common share)(63,312)(63,312)
Cash distributions to noncontrolling interests(110)(110)
Issuance of stock dividend and reverse stock split123,529123,529 
Other comprehensive income - unrealized gain on derivative instruments13,967 13,967 
Other comprehensive income - SLG share of unconsolidated joint venture net unrealized gain on derivative instruments34,630 34,630 
Other comprehensive loss - unrealized loss on marketable securities(247)(247)
DRSPP proceeds351 351 
Repurchases of common stock(13)(80,297)(80,310)
Contributions to consolidated joint ventures171 171 
Reallocation of noncontrolling interests in the Operating Partnership(26,609)(26,609)
Deferred compensation plan and stock awards, net6,726 6,728 
Balance at March 31, 2021$221,932 $705 $3,913,258 $(124,049)$918,077 $24,594 $(18,897)$4,935,620 
RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION
Common StockOP UnitsStock-Based CompensationDiluted Shares
Share Count at December 31, 2020 (1)
68,508,127 3,938,823  72,446,950 
YTD share activity845,479 217,459 — 1,062,938 
Share Count at March 31, 202169,353,606 4,156,282  73,509,888 
Weighting factor221,676 (8,096)346,734 560,314 
Weighted Average Share Count at March 31, 2021 - Diluted69,575,282 4,148,186 346,734 74,070,202 
(1) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. The 2020 common shares outstanding have been retroactively adjusted to reflect the reverse stock split.
Supplemental Information
15
First Quarter 2021

JOINT VENTURE STATEMENTS
Balance Sheet for Unconsolidated Joint Ventures
Unaudited
(Dollars in Thousands)
image241.jpg

March 31, 2021December 31, 2020September 30, 2020
TotalSLG ShareTotalSLG ShareTotalSLG Share
Assets
Commercial real estate properties, at cost:
     Land and land interests$3,981,820 $1,951,554 $4,487,855 $2,248,837 $4,036,313 $2,020,157 
     Building and improvements 11,401,089 5,864,323 12,019,429 6,208,316 11,006,016 5,687,419 
     Building leasehold and improvements 431,824 207,640 430,881 207,451 429,837 207,242 
     Right of use asset - financing leases740,832 345,489 740,832 345,489 736,081 342,115 
     Right of use asset - operating leases231,553 115,776 246,949 131,172 258,248 134,939 
 16,787,118 8,484,782 17,925,946 9,141,265 16,466,495 8,391,872 
Less: accumulated depreciation(1,543,787)(710,437)(1,782,066)(823,829)(1,420,892)(642,507)
 Net real estate15,243,331 7,774,345 16,143,880 8,317,436 15,045,603 7,749,365 
Cash and cash equivalents217,530 96,217 244,295 122,150 222,531 107,372 
Restricted cash100,223 50,105 112,781 58,766 103,956 55,006 
Tenant and other receivables37,740 12,499 41,752 15,237 55,334 22,476 
Deferred rents receivable374,462 188,954 362,131 176,410 348,805 169,014 
Deferred costs, net210,164 122,354 221,761 125,669 217,409 122,223 
Other assets1,740,281 810,220 1,779,851 829,679 1,723,131 779,717 
Total Assets$17,923,731 $9,054,694 $18,906,451 $9,645,347 $17,716,769 $9,005,173 
Liabilities and Equity
Mortgage and other loans payable, net of deferred financing costs of $98,252 at 3/31/2021,
 of which $45,927 is SLG share
$9,414,923 $4,376,658 $9,749,204 $4,618,052 $9,652,507 $4,546,491 
Accrued interest26,244 10,569 26,829 10,570 26,624 10,912 
Accounts payable and accrued expenses223,559 109,309 286,454 146,477 221,465 111,376 
Deferred revenue1,311,191 581,277 1,341,571 593,795 1,400,458 625,011 
Lease liability - financing leases743,804 346,677 743,540 346,647 738,535 343,251 
Lease liability - operating leases241,819 120,909 259,024 137,200 276,942 143,482 
Security deposits20,306 9,601 25,122 10,865 26,605 11,315 
Other liabilities103,290 71,500 125,701 86,531 20,278 11,394 
Equity5,838,595 3,428,194 6,349,006 3,695,210 5,353,355 3,201,941 
Total Liabilities and Equity$17,923,731 $9,054,694 $18,906,451 $9,645,347 $17,716,769 $9,005,173 

Supplemental Information
16
First Quarter 2021

JOINT VENTURE STATEMENTS
Statement of Operations for Unconsolidated Joint Ventures
Unaudited
(Dollars in Thousands)
image241.jpg
Three Months EndedThree Months EndedThree Months Ended
March 31, 2021December 31, 2020March 31, 2020
 Total SLG Share Total SLG Share Total SLG Share
Revenues
Rental revenue, net$249,971 $115,335 $241,298 $113,658 $238,412 $105,304 
Escalation and reimbursement revenues42,938 18,324 39,228 18,455 39,651 18,192 
Investment income1,215 296 860 215 1,237 307 
Other income7,417 2,346 4,864 1,826 3,220 1,611 
Total Revenues, net$301,541 $136,301 $286,250 $134,154 $282,520 $125,414 
Loss on early extinguishment of debt— — (194)(97)— — 
Expenses
Operating expenses$46,233 $19,881 $48,623 $23,087 $51,590 $22,479 
Operating lease rent5,644 2,824 5,187 2,611 6,361 3,090 
Real estate taxes54,592 24,471 59,067 28,037 53,372 23,935 
Total Operating Expenses$106,469 $47,176 $112,877 $53,735 $111,323 $49,504 
Operating Income$195,072 $89,125 $173,179 $80,322 $171,197 $75,910 
Interest expense, net of interest income$78,749 $33,427 $79,815 $34,413 $86,324 $35,777 
Amortization of deferred financing costs6,384 2,885 5,230 2,125 4,814 1,687 
Depreciation and amortization114,879 55,275 107,134 52,768 98,584 45,874 
Net Loss$(4,940)$(2,462)$(19,000)$(8,984)$(18,525)$(7,428)
Real estate depreciation114,592 55,218 106,842 52,712 98,296 45,817 
FFO Contribution$109,652 $52,756 $87,842 $43,728 $79,771 $38,389 
FAD Adjustments:
Non real estate depreciation and amortization$287 $57 $292 $56 $288 $57 
Amortization of deferred financing costs6,384 2,885 5,230 2,125 4,841 1,687 
Straight-line rental income and other non-cash adjustments(33,183)(20,273)(18,667)(9,764)(17,177)(9,949)
Second cycle tenant improvement(3,419)(1,711)(10,864)(5,622)(4,664)(2,032)
Second cycle leasing commissions(4,669)(2,797)(2,134)(1,169)(3,728)(1,867)
Revenue enhancing recurring CAPEX(36)(315)(894)(324)(555)(57)
Non-revenue enhancing recurring CAPEX(1,726)(927)(7,379)(4,102)(1,092)(1,058)
Total FAD Adjustments$(36,362)$(23,081)$(34,416)$(18,800)$(22,114)$(13,219)
First cycle tenant improvement$581 $158 $3,586 $1,003 $7,412 $3,647 
First cycle leasing commissions$$— $1,216 $1,174 $252 $112 
Development costs$112,571 $71,745 $149,484 $97,676 $100,728 $71,527 
Redevelopment costs$126 $52 $1,748 $831 $1,251 $648 
Capitalized interest$10,223 $6,465 $9,994 $6,549 $8,729 $6,198 
Supplemental Information
17
First Quarter 2021

SELECTED FINANCIAL DATA
Net Operating Income
Unaudited
(Dollars in Thousands)
image241.jpg

Three Months Ended
March 31,March 31,December 31,September 30,
2021202020202020
Net Operating Income (1)
$101,644 $120,619 $102,924 $102,749 
SLG share of property NOI from unconsolidated JVs87,687 75,067 79,472 83,549 
NOI, including SLG share of unconsolidated JVs$189,331 $195,686 $182,396 $186,298 
Partners' share of NOI - consolidated JVs95 (675)(446)(638)
NOI - SLG share$189,426 $195,011 $181,950 $185,660 
NOI, including SLG share of unconsolidated JVs$189,331 $195,686 $182,396 $186,298 
Free rent (net of amortization)(13,928)(3,804)(8,221)(6,055)
Amortization of acquired above and below-market leases, net(2,410)(5,060)(3,588)(4,541)
Straight-line revenue adjustment(5,406)(5,031)(3,562)(5,499)
Straight-line tenant credit loss2,195 494 (512)3,405 
Operating lease straight-line adjustment476 903 704 806 
Cash NOI, including SLG share of unconsolidated JVs$170,258 $183,188 $167,217 $174,414 
Partners' share of cash NOI - consolidated JVs92 (612)(269)(402)
Cash NOI - SLG share$170,350 $182,576 $166,948 $174,012 
(1) Includes SL Green Management Corp. and Emerge 212. Excludes lease termination income.
NOI Summary by Portfolio (1) - SLG Share
Three Months Ended
March 31, 2021
NOICash NOI
Manhattan Operating Properties$159,465 $147,488 
Retail Operating Properties7,592 7,191 
Residential Operating Properties1,456 1,436 
Suburban Operating Properties2,056 1,949 
Development/Redevelopment15,252 8,723 
Total Operating and Development185,821 166,787 
Property Dispositions (2)
835 833 
Other (3)
2,770 2,730 
Total$189,426 $170,350 
(1) Portfolio composition consistent with the Selected Property Data tables.
(2) Includes properties sold or otherwise disposed of during the respective period.
(3) Includes SL Green Management Corp., Emerge 212, Belmont Insurance Company and Ticonderoga Insurance Company.
Supplemental Information
18
First Quarter 2021

SELECTED FINANCIAL DATA
2021 Same Store Net Operating Income - Wholly Owned and Consolidated JVs
Unaudited
(Dollars in Thousands)
image241.jpg
Three Months Ended
March 31,March 31,December 31September 30,
20212020%20202020
Revenues
Rental revenue, net$142,831 $152,208 (6.2)%$146,764 $150,928 
Escalation & reimbursement revenues18,896 21,487 (12.1)%20,285 17,956 
Other income48 368 (87.0)%1,274 356 
Total Revenues$161,775 $174,063 (7.1)%$168,323 $169,240 
Expenses
Operating expenses$32,663 $39,191 (16.7)%$32,784 $36,099 
Operating lease rent6,225 6,593 (5.6)%5,340 6,232 
Real estate taxes37,175 35,762 4.0 %37,325 36,915 
$76,063 $81,546 (6.7)%$75,449 $79,246 
Operating Income$85,712 $92,517 (7.4)%$92,874 $89,994 
Interest expense & amortization of financing costs$17,794 $13,102 35.8 %$18,151 $18,241 
Depreciation & amortization47,225 53,877 (12.3)%47,313 47,923 
Income before noncontrolling interest$20,693 $25,538 (19.0)%$27,410 $23,830 
Real estate depreciation & amortization47,207 53,859 (12.4)%47,295 47,905 
FFO Contribution$67,900 $79,397 (14.5)%$74,705 $71,735 
Non–building revenue(35)(327)(89.3)%(1,268)(156)
Interest expense & amortization of financing costs17,794 13,102 35.8 %18,151 18,241 
Non-real estate depreciation18 18 — %18 18 
NOI$85,677 $92,190 (7.1)%$91,606 $89,838 
Cash Adjustments
Free rent (net of amortization)$(4,695)$(2,564)83.1 %$(4,803)$(5,643)
Straight-line revenue adjustment130 (266)(148.9)%(1,095)(1,365)
Amortization of acquired above and below-market leases, net(241)(1,716)(86.0)%(699)(776)
Operating lease straight-line adjustment245 288 (14.9)%245 245 
Straight-line tenant credit loss1,363 12 100.0 %(68)2,030 
Cash NOI$82,479 $87,944 (6.2)%$85,186 $84,329 
Operating Margins
NOI to real estate revenue, net53.0 %53.1 %54.8 %53.0 %
Cash NOI to real estate revenue, net51.0 %50.6 %51.0 %49.8 %
NOI before operating lease rent/real estate revenue, net56.8 %56.9 %58.0 %56.7 %
Cash NOI before operating lease rent/real estate revenue, net54.7 %54.2 %54.0 %53.3 %
Supplemental Information
19
First Quarter 2021

SELECTED FINANCIAL DATA
2021 Same Store Net Operating Income - Unconsolidated JVs
Unaudited
(Dollars in Thousands, SLG Share)
image241.jpg

Three Months Ended
March 31,March 31,December 31September 30,
20212020%20202020
Revenues
Rental revenue, net$107,777 $104,472 3.2 %$103,007 $101,178 
Escalation & reimbursement revenues18,269 18,453 (1.0)%16,473 16,920 
Other income877 961 (8.7)%623 2,593 
Total Revenues$126,923 $123,886 2.5 %$120,103 $120,691 
Expenses
Operating expenses$18,818 $21,608 (12.9)%$18,521 $18,035 
Operating lease rent2,824 2,904 (2.8)%2,264 2,824 
Real estate taxes24,240 23,711 2.2 %24,446 23,373 
$45,882 $48,223 (4.9)%$45,231 $44,232 
Operating Income$81,041 $75,663 7.1 %$74,872 $76,459 
Interest expense & amortization of financing costs$33,469 $38,139 (12.2)%$33,958 $34,484 
Depreciation & amortization50,041 43,534 14.9 %44,291 44,697 
Loss before noncontrolling interest$(2,469)$(6,010)(58.9)%$(3,377)$(2,722)
Real estate depreciation & amortization49,984 43,477 15.0 %44,234 44,640 
FFO Contribution$47,515 $37,467 26.8 %$40,857 $41,918 
Non–building revenue(839)(951)(11.8)%(184)(2,547)
Interest expense & amortization of financing costs33,469 38,139 (12.2)%33,958 34,484 
Non-real estate depreciation57 57 — %57 57 
NOI$80,202 $74,712 7.3 %$74,688 $73,912 
Cash Adjustments
Free rent (net of amortization)$(2,603)$(1,161)124.2 %$(1,855)$(72)
Straight-line revenue adjustment(5,591)(5,091)9.8 %(3,739)(4,906)
Amortization of acquired above and below-market leases, net(4,303)(3,821)12.6 %(4,063)(3,804)
Operating lease straight-line adjustment232 342 (32.2)%232 232 
Straight-line tenant credit loss838 471 77.9 %98 1,432 
Cash NOI$68,775 $65,452 5.1 %$65,361 $66,794 
Operating Margins
NOI to real estate revenue, net63.6 %60.8 %62.3 %62.6 %
Cash NOI to real estate revenue, net54.5 %53.2 %54.5 %56.5 %
NOI before operating lease rent/real estate revenue, net65.8 %63.1 %64.2 %65.0 %
Cash NOI before operating lease rent/real estate revenue, net56.6 %55.3 %56.2 %58.7 %
Supplemental Information
20
First Quarter 2021

SELECTED FINANCIAL DATA
2021 Same Store Net Operating Income
Unaudited
(Dollars in Thousands)
image241.jpg
Three Months Ended
March 31,March 31,December 31September 30,
20212020%20202020
Revenues
Rental revenue, net$142,831 $152,208 (6.2)%$146,764 $150,928 
Escalation & reimbursement revenues18,896 21,487 (12.1)%20,285 17,956 
Other income48 368 (87.0)%1,274 356 
Total Revenues$161,775 $174,063 (7.1)%$168,323 $169,240 
Equity in Net Loss from Unconsolidated Joint Ventures (1)
$(2,469)$(6,010)(58.9)%$(3,377)$(2,722)
Expenses
Operating expenses$32,663 $39,191 (16.7)%$32,784 $36,099 
Operating lease rent6,225 6,593 (5.6)%5,340 6,232 
Real estate taxes37,175 35,762 4.0 %37,325 36,915 
$76,063 $81,546 (6.7)%$75,449 $79,246 
Operating Income$83,243 $86,507 (3.8)%$89,497 $87,272 
Interest expense & amortization of financing costs$17,794 $13,102 35.8 %$18,151 $18,241 
Depreciation & amortization47,225 53,877 (12.3)%47,313 47,923 
Income before noncontrolling interest$18,224 $19,528 (6.7)%$24,033 $21,108 
Real estate depreciation & amortization47,207 53,859 (12.4)%47,295 47,905 
Joint Ventures Real estate depreciation & amortization (1)
49,984 43,477 15.0 %44,234 44,640 
FFO Contribution$115,415 $116,864 (1.2)%$115,562 $113,653 
Non–building revenue$(35)$(327)(89.3)%$(1,268)$(156)
Joint Ventures Non–building revenue (1)
(839)(951)(11.8)%(184)(2,547)
Interest expense & amortization of financing costs17,794 13,102 35.8 %18,151 18,241 
Joint Ventures Interest expense & amortization of financing costs (1)
33,469 38,139 (12.2)%33,958 34,484 
Non-real estate depreciation18 18 — %18 18 
Joint Ventures Non-real estate depreciation (1)
57 57 — %57 57 
NOI$165,879 $166,902 (0.6)%$166,294 $163,750 
Cash Adjustments
Non-cash adjustments$(3,198)$(4,246)(24.7)%$(6,420)$(5,509)
Joint Venture non-cash adjustments (1)
(11,427)(9,260)23.4 %(9,327)(7,118)
Cash NOI$151,254 $153,396 (1.4)%$150,547 $151,123 
Operating Margins
NOI to real estate revenue, net57.6 %56.3 %57.9 %57.0 %
Cash NOI to real estate revenue, net52.6 %51.7 %52.5 %52.6 %
NOI before operating lease rent/real estate revenue, net60.8 %59.5 %60.6 %60.2 %
Cash NOI before operating lease rent/real estate revenue, net55.5 %54.7 %54.9 %55.6 %
(1) The amount represents the Company's share of same-store unconsolidated joint venture activity. The Company does not control investments in unconsolidated joint ventures.
Supplemental Information
21
First Quarter 2021

DEBT SUMMARY SCHEDULE
Consolidated
Unaudited
(Dollars in Thousands)
image241.jpg

Principal2021InitialPrincipalAs-OfFinal
OwnershipOutstandingPrincipalMaturityDue atRightMaturityEarliest
Fixed rate debtInterest (%)3/31/2021Coupon (1)AmortizationDateMaturityExtensionDate (2)Prepayment (3)
Secured fixed rate debt
100 Church Street100.0 $203,697 4.68%$4,663 Jul-22$197,784 — Jul-22Apr-22
420 Lexington Avenue100.0 292,672 3.99%5,375 Oct-24272,749 — Oct-40Jul-24
Landmark Square100.0 100,000 4.90%— Jan-27100,000 — Jan-27Oct-26
485 Lexington Avenue100.0 450,000 4.25%— Feb-27450,000 — Feb-27Oct-26
1080 Amsterdam92.5 34,773 3.59%662 Feb-2730,192 — Feb-27Open
$1,081,142 4.30%$10,700 $1,050,725 
Unsecured fixed rate debt
Unsecured notes (swapped)$350,000 1.52%$— Aug-21$350,000 — Aug-21Open
Unsecured notes499,830 3.25%— Oct-22500,000 — Oct-22Open
Unsecured notes301,817 4.50%— Dec-22300,000 — Dec-22Open
Term loan A (swapped)1,300,000 2.47%(4)— Mar-23(4)1,300,000 — Mar-23Open
Term loan B (swapped)200,000 1.14%— Nov-24200,000 — Nov-24Open
Unsecured notes100,000 4.27%— Dec-25100,000 — Dec-25Open
Junior subordinated deferrable interest debentures (swapped)100,000 1.46%— Jul-35100,000 — Jul-35Open
$2,851,647 2.64%$ $2,850,000 
Total Fixed Rate Debt$3,932,789 3.10%$10,700 $3,900,725 
Floating rate debt
Secured floating rate debt
185 Broadway (LIBOR + 285 bps)100.0 $168,870 2.96%$— Nov-21$168,871 — Nov-23Open
609 Fifth Avenue (LIBOR + 295 bps)100.0 57,651 3.06%— Mar-2257,651 — Mar-22Open
220 East 42nd (LIBOR + 275 bps)100.0 510,000 2.86%— Jun-23510,000 — Jun-25Open
719 Seventh Avenue (LIBOR + 120 bps)75.0 50,000 1.31%— Sep-2350,000 — Sep-23Open
$786,521 2.80%$ $786,522 
Unsecured floating rate debt
Revolving credit facility (LIBOR + 100 bps)$630,000 1.11%$— Mar-22$630,000 Mar-23Mar-23Open
$630,000 1.11%$ $630,000 
Total Floating Rate Debt$1,416,521 1.91%$ $1,416,522 
Total Debt - Consolidated$5,349,310 2.81%$10,700 $5,317,247 
Deferred financing costs(30,558)
Total Debt - Consolidated, net$5,318,752 2.81%
Total Debt - Joint Venture, net$4,376,658 3.16%
Total Debt including SLG share of unconsolidated JV Debt$9,771,895 2.97%
Weighted Average Balance & Interest Rate for the quarter, including SLG share of JV Debt$9,784,829 3.01%
(1) Coupon for floating rate debt determined using the effective 1-month LIBOR rate at the end of the quarter of 0.11% or the effective 3-month LIBOR rate at the end of the quarter of 0.19%, as applicable. Coupon for loans that are subject to LIBOR floors were determined using the LIBOR floors.
(2) Reflects exercise of all available extension options, which may be subject to conditions.
(3) Loans noted as "open" may be subject to certain fees, premiums or penalties on early repayment.
(4) Represents a blended fixed rate inclusive of the effect of the following swaps: $100 million @ 0.14% maturing February 2022, $400 million @ 0.16% maturing February 2023, $200 million @ 1.13% and $100 million @ 1.16% maturing July 2023, $150 million @ 2.70% maturing January 2024, $200 million @ 2.74% and $150 million @ 2.72% maturing January 2026.
Supplemental Information
22
First Quarter 2021

DEBT SUMMARY SCHEDULE
Unconsolidated JVs
Unaudited
(Dollars in Thousands)
image241.jpg

Principal Outstanding2021InitialPrincipalAs-OfFinal
Ownership3/31/21Principal AmortizationMaturityDue at MaturityRightMaturityEarliest
Fixed rate debtInterest (%)Gross PrincipalSLG ShareCoupon (1)(SLG Share)Date(SLG Share)ExtensionDate (2)Prepayment (3)
717 Fifth Avenue (mortgage)10.9 $300,000 $32,748 4.45%$— Jul-22$32,748 — Jul-22Open
717 Fifth Avenue (mezzanine)10.9 355,328 38,788 5.50%— Jul-2238,788 — Jul-22Mar-22
650 Fifth Avenue (mortgage)50.0 210,000 105,000 4.46%— Oct-22105,000 — Oct-22Open
650 Fifth Avenue (mezzanine)50.0 65,000 32,500 5.45%— Oct-2232,500 — Oct-22Open
21 East 66th Street32.3 12,000 3,874 3.60%— Apr-233,874 — Apr-28Open
919 Third Avenue51.0 500,000 255,000 5.12%— Jun-23255,000 — Jun-23Feb-23
1515 Broadway56.9 815,876 463,980 3.93%10,670 Mar-25419,372 — Mar-25Sep-24
11 Madison Avenue60.0 1,400,000 840,000 3.84%— Sep-25840,000 — Sep-25Mar-25
800 Third Avenue (swapped)60.5 177,000 107,120 3.37%— Feb-26107,120 — Feb-26Open
400 East 57th Street41.0 97,024 (4)39,780 (4)3.00%628 Nov-2636,723 — Nov-26Open
Worldwide Plaza24.4 1,200,000 292,200 3.98%— Nov-27292,200 — Nov-27Jul-27
Stonehenge PortfolioVarious195,899 (5)11,279 3.50%176 Various(5)10,325 — VariousOpen
Total Fixed Rate Debt$5,328,127 $2,222,269 4.08%(6)$11,474 $2,173,650 
Floating rate debt
280 Park Avenue (LIBOR + 173 bps)50.0 $1,200,000 $600,000 1.84%$— Sep-21$600,000 Sep-24Sep-24Open
One Vanderbilt (LIBOR + 250 bps)71.0 1,283,292 911,265 2.61%— Sep-21911,265 — Sep-23Open
1552 Broadway (LIBOR + 265 bps)50.0 195,000 97,500 2.76%— Oct-2197,500 — Oct-22Open
2 Herald Square (LIBOR + 145 bps)51.0 214,500 109,395 1.56%— Nov-21109,395 — Nov-23Open
11 West 34th Street (LIBOR + 145 bps)30.0 23,000 6,900 1.56%— Jan-226,900 Jan-23Jan-23Open
121 Greene Street (LIBOR + 200 bps)50.0 13,771 6,885 2.11%— Nov-226,885 — Nov-22Open
115 Spring Street (LIBOR + 340 bps)51.0 65,550 33,431 3.51%— Sep-2333,431 — Sep-23Open
100 Park Avenue (LIBOR + 225 bps)49.9 360,000 179,640 2.36%— Dec-23179,640 — Dec-25Open
15 Beekman (LIBOR + 150 bps)20.0 19,165 3,833 1.61%— Jan-243,833 — Jul-25Open
10 East 53rd Street (LIBOR + 135 bps)55.0 220,000 121,000 1.46%— Feb-25121,000 — Feb-25Open
One Madison Avenue (LIBOR + 335 bps)50.5 40,104 20,253 3.46%— Nov-2520,253 — Nov-26Open
605 West 42nd Street - Sky (LIBOR + 144 bps)20.0 550,000 (4)110,000 (4)1.55%— Aug-27110,000 — Aug-27Open
21 East 66th Street (T 12 mos + 275 bps)32.3 666 214 2.82%14 Jun-33— Jun-33Open
Total Floating Rate Debt$4,185,048 $2,200,316 2.23%(6)$14 $2,200,104 
Total unconsolidated JV Debt$9,513,175 $4,422,585 3.16%(6)$11,488 $4,373,754 
Deferred financing costs(98,252)(45,927)
Total unconsolidated JV Debt, net$9,414,923 $4,376,658 3.16%
(1) Coupon for floating rate debt determined using the effective 1-month LIBOR rate at the end of the quarter of 0.11%. Coupon for loans that are subject to LIBOR floors were determined using the LIBOR floors.
(2) Reflects exercise of all available extension options, which may be subject to conditions.
(3) Loans noted as "open" may be subject to certain fees, premiums or penalties on early repayment.
(4) In April 2021, the Company entered into contract to sell its interest in the property.
(5) Amount is comprised of three mortgages totaling $132.4 million that mature in April 2028 and two mortgages totaling $63.5 million that mature in July 2029.
(6) The weighted average coupon is calculated based on SL Green's share of the outstanding debt.
 SL GREEN REALTY CORP.Composition of Debt
Revolving Credit Facility CovenantsFixed Rate Debt
ActualRequiredConsolidated$3,932,789 
Total Debt / Total Assets42.9%Less than 60%SLG Share of JV2,222,269 
Fixed Charge Coverage2.63xGreater than 1.4xTotal Fixed Rate Debt$6,155,058 63.0%
Maximum Secured Indebtedness16.3%Less than 50%
Maximum Unencumbered Leverage Ratio54.3%Less than 60%Floating Rate Debt
Unsecured Notes CovenantsConsolidated$1,416,521 
ActualRequiredSLG Share of JV2,200,316 
Total Debt / Total Assets41.1%Less than 60%3,616,837 37.0%
Secured Debt / Total Assets17.8%Less than 40%Floating Rate DPE and Other Investments(352,650)(3.6)%
Debt Service Coverage3.13xGreater than 1.5xTotal Floating Rate Debt$3,264,187 33.4%
Unencumbered Assets / Unsecured Debt232.4%Greater than 150%Total Debt$9,771,895 
Supplemental Information
23
First Quarter 2021

SUMMARY OF LEASE LIABILITIES

Unaudited
(Dollars in Thousands)
image241.jpg

Ownership2021 Scheduled2022 Scheduled2023 Scheduled2024 ScheduledLeaseYear of Final
PropertyInterest (%)Cash PaymentCash PaymentCash PaymentCash Payment
Liabilities (1)
Expiration (2)
Consolidated Lease Liabilities (SLG Share)
Operating Leases
1185 Avenue of the Americas100.0$6,909 $6,909 $6,909 $6,909 $92,921 2043
SL Green Headquarters at One Vanderbilt71.0— (3)(4)695 (3)(4)1,398 (3)(4)1,695 (3)103,447 2048
625 Madison Avenue100.04,613 2,306 (5)— (5)— (5)5,622 2054
420 Lexington Avenue100.011,199 11,199 11,199 11,199 178,819 2080
711 Third Avenue100.05,500 (5)5,500 (5)5,500 (5)5,500 (5)51,761 2083(6)
885 Third Avenue100.0759 759 759 759 15,363 2080
1080 Amsterdam Avenue92.5290 290 290 306 7,452 2111
Total$29,270 $27,658 $26,055 $26,368 $455,385 
Financing Leases
461 Fifth Avenue100.0$1,050 $— $— $— $28,169 2084(7)
1080 Amsterdam Avenue92.5404 404 404 426 22,512 2111
15 Beekman100.03,041 3,087 3,133 3,180 101,941 2119(8)
Total$4,495 $3,491 $3,537 $3,606 $152,622 
Unconsolidated Joint Venture Lease Liabilities (SLG Share)
Operating Leases
650 Fifth Avenue (Floors 4-6)50.0$1,659 $1,790 $1,790 $1,790 $17,569 2053
650 Fifth Avenue (Floors b-3)50.01,428 1,441 1,458 1,569 30,982 2062
1560 Broadway50.06,861 6,861 6,935 7,272 72,358 2114
Total$9,948 $10,092 $10,183 $10,631 $120,909 
Financing Leases
650 Fifth Avenue (Floors b-3)50.0$6,695 $6,695 $6,786 $7,364 $98,987 2062
One Vanderbilt Avenue Garage71.0203 205 207 209 3,380 2069
2 Herald Square51.07,107 7,285 7,467 7,654 223,900 2077(8)
Total$14,005 $14,185 $14,460 $15,227 $326,267 
(1) Per the balance sheet as of March 31, 2021.
(2) Reflects exercise of all available extension options.
(3) Reflects scheduled cash payments net of our ownership interest.
(4) The 2021, 2022, and 2023 scheduled cash payments reflect free rent.
(5) Reflects known cash payments through ground rent reset date.
(6) Reflects 50% of the annual ground rent payment as the Company owns 50% of the fee interest.
(7) In April 2021, the Company exercised its option to acquire the fee interest in the property. The transaction is expected to close in the second quarter of 2021. Scheduled cash payments do not reflect the purchase price.
(8) The Company has an option to purchase the ground lease for a fixed price on a specific date. Scheduled cash payments do not reflect the exercise of the purchase option.
Supplemental Information
24
First Quarter 2021

DEBT AND PREFERRED EQUITY INVESTMENTS

Unaudited
(Dollars in Thousands)
image241.jpg

Weighted Average BookWeighted AverageWeighted Average Yield
    Book Value (1)
Value During Quarter
  Yield During Quarter (2)
At End Of Quarter (3)
3/31/2020$1,783,336 $1,771,416 8.29%8.20%
Debt investment originations/fundings/accretion(4)
43,228 
Preferred Equity investment originations/accretion(4)
5,935 
Redemptions/Sales/Syndications/Equity Ownership/Amortization(607,182)
Reserves/Realized Losses(3,381)
6/30/2020$1,221,936 $1,571,381 8.35%8.63%
Debt investment originations/fundings/accretion(4)
94,062 
Preferred Equity investment originations/accretion(4)
3,176 
Redemptions/Sales/Syndications/Equity Ownership/Amortization(156,854)
Reserves/Realized Losses(8,957)
9/30/2020$1,153,363 $1,220,310 7.04%7.07%
Debt investment originations/fundings/accretion(4)
5,935 
Preferred Equity investment originations/accretion(4)
3,221 
Redemptions/Sales/Syndications/Equity Ownership/Amortization(77,697)
Reserves/Realized Losses(8,280)
12/31/2020$1,076,542 $1,090,681 6.49%6.80%
Debt investment originations/fundings/accretion(4)
17,465 
Preferred Equity investment originations/accretion(4)
3,195 
Redemptions/Sales/Syndications/Equity Ownership/Amortization— 
Reserves/Realized Losses— 
3/31/2021$1,097,202 (5)$1,102,569 6.77%6.86%
(1) Net of unamortized fees, discounts, and premiums.
(2) Excludes loan loss reserves and accelerated fee income resulting from early repayment.
(3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter. Excludes accelerated fee income resulting from early repayment and loan loss reserves.
(4) Includes funded future funding obligations, amortization of fees and discounts and paid-in-kind investment income.
(5) Excludes debt and preferred equity investments totaling $35.0 million with a weighted average current yield of 3.59% that are included in other balance sheet line items.

Supplemental Information
25
First Quarter 2021

DEBT AND PREFERRED EQUITY INVESTMENTS

Unaudited
(Dollars in Thousands, Except Per Square Foot Amounts)
image241.jpg

Book ValueSeniorWeighted AverageWeighted AverageWeighted Average Yield
Type of InvestmentFloating rateFixed rateTotal

Financing
  Exposure PSF (1)
 Yield During Quarter (2)
   At End Of Quarter (2)(3)
Senior Mortgage Debt$64,042 $1,249 $65,291 $— $340 4.32%4.74%
Junior Mortgage Participation7,207 42,819 50,026 127,000 $1,466 7.68%7.82%
Mezzanine Debt281,401 437,503 718,904 4,476,210 $868 5.81%5.86%
Preferred Equity— 262,981 262,981 1,962,750 $936 9.85%9.94%
Balance as of 3/31/21$352,650 $744,552 $1,097,202 
(4)
$880 6.77%6.86%
Debt and Preferred Equity Maturity Profile (5)
20212022202320242025 & Thereafter
Floating Rate124,920206,17021,560
Fixed Rate102,566197,667225,3676,890212,062
Sub-total227,486403,837246,9276,890212,062
(1) Net of loan loss reserves.
(2) Excludes accelerated fee income resulting from early repayment and loan loss reserves.
(3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter, excluding accelerated fee income resulting from early repayment and loan loss reserves.
(4) Net of unamortized fees, discounts, and premiums. Excludes debt and preferred equity investments totaling $35.0 million with a weighted average current yield of 3.59% that are included in other balance sheet line items.
(5) The weighted average maturity of the outstanding balance is 2.14 years. Approximately 34.8% of our portfolio of investments have extension options, some of which may be subject to certain conditions for extension. The weighted average fully extended maturity of the outstanding balance is 2.89 years.
Supplemental Information
26
First Quarter 2021

10 LARGEST DEBT AND PREFERRED EQUITY INVESTMENTS

Unaudited
(Dollars in Thousands, Except Per Square Foot Amounts)
image241.jpg
   Book Value (1)
PropertySeniorYield At End
Investment Type3/31/2021TypeLocationFinancing
    Last $ PSF (2)
  Of Quarter (3)
Mezzanine Loan$225,367 FeeManhattan$359,237 $1,002 (4)
Mezzanine Loan and Preferred Equity211,419 OfficeManhattan1,712,750 $1,080 10.96%
Mezzanine Loan129,330 OfficeManhattan1,115,000 $1,071 10.54%
Preferred Equity106,812 Multi-Family RentalManhattan250,000 $724 6.55%
Mortgage and Mezzanine Loans60,922 OfficeManhattan— $442 5.57%
Mortgage and Mezzanine Loans56,246 Residential/RetailManhattan— $720 3.61%
Mezzanine Loan49,992 OfficeManhattan275,000 $414 7.13%
Junior Mortgage Loan42,820 Office LeaseholdManhattan67,000 $97 7.89%
Mezzanine Loan41,652 Multi-Family RentalManhattan280,000 $498 8.88%
Mezzanine Loan36,639 OfficeManhattan177,415 $658 6.60%
Total$961,199 
(1) Net of unamortized fees, discounts, and premiums excluding loan loss reserves.
(2) Reflects the last dollar of exposure to the Company's most junior position.
(3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter excluding loan loss reserves.
(4) Loan is on non-accrual at March 31, 2021.

Supplemental Information
27
First Quarter 2021

SELECTED PROPERTY DATA
Manhattan Operating Properties
Unaudited
(Dollars in Thousands)
image241.jpg
Ownership # ofUsable% of TotalOccupancy (%)Annualized Contractual Cash Rent ($'s)Annualized Contractual Cash RentTotal Tenants
PropertiesInterest (%)SubMarketOwnershipBldgs Sq. FeetSq. FeetMar-21Dec-20Sep-20Jun-20Mar-20100%SLG%
CONSOLIDATED PROPERTIES
"Same Store"
100 Church Street100.0DowntownFee Interest1,047,500 4.9 99.3 99.3 99.3 99.3 99.3 $50,422 7.34.519 
110 East 42nd Street100.0Grand CentralFee Interest215,400 1.0 88.9 88.9 82.6 82.6 82.6 11,998 1.71.125 
110 Greene Street100.0SohoFee Interest223,600 1.0 76.7 89.3 89.3 89.9 91.3 13,339 1.91.253 
125 Park Avenue100.0Grand CentralFee Interest604,245 2.8 99.6 99.6 99.4 99.5 99.5 47,852 6.94.326 
220 East 42nd Street100.0Grand CentralFee Interest1,135,000 5.3 94.1 94.1 96.5 97.0 97.0 69,219 10.06.233 
304 Park Avenue South100.0Midtown SouthFee Interest215,000 1.0 91.2 91.2 91.2 74.9 74.9 16,389 2.41.5
420 Lexington Ave (Graybar)100.0Grand Central NorthLeasehold Interest 1,188,000 5.7 85.7 90.5 91.7 91.7 90.4 81,278 11.97.2180 
461 Fifth Avenue100.0MidtownLeasehold Interest (1)200,000 0.9 86.2 86.2 86.2 87.3 87.3 16,653 2.41.513 
485 Lexington Avenue 100.0Grand Central NorthFee Interest921,000 4.3 85.9 89.5 89.5 89.5 90.4 56,527 8.25.129 
555 West 57th Street100.0Midtown WestFee Interest941,000 4.4 99.9 99.9 99.9 99.9 99.9 49,283 7.14.4
635 Sixth Avenue100.0Midtown SouthFee Interest 104,000 0.5 100.0 100.0 100.0 100.0 100.0 10,645 1.51.0
641 Sixth Avenue100.0Midtown SouthFee Interest163,000 0.8 100.0 100.0 100.0 100.0 100.0 16,110 2.31.4
711 Third Avenue     100.0 (2)Grand Central NorthLeasehold Interest (2)524,000 2.4 96.4 89.1 89.1 91.3 91.3 36,045 5.23.221 
810 Seventh Avenue100.0Times SquareFee Interest692,000 3.2 85.8 89.3 89.3 90.2 94.1 44,185 6.44.042 
1185 Avenue of the Americas100.0Rockefeller CenterLeasehold Interest1,062,000 5.0 79.8 79.8 94.1 93.3 92.7 79,117 11.57.112 
1350 Avenue of the Americas100.0Rockefeller CenterFee Interest562,000 2.6 80.7 81.2 87.9 87.3 87.6 38,871 5.63.541 
Subtotal / Weighted Average16 9,797,745 45.8 %90.4 %91.5 %93.7 %93.5 %93.7 %$637,933 92.3%57.2%516 
"Non Same Store"
590 Fifth Avenue100.0MidtownFee Interest103,300 0.5 66.3 68.5 N/A  N/A  N/A $6,082 0.90.59.0 
885 Third Avenue100.0Midtown / Plaza DistrictFee / Leasehold Interest625,300 2.9 86.8 88.592.7 N/A  N/A 47,477 6.84.316.0 
Subtotal / Weighted Average2 728,600 3.4 %83.9 %85.7 %92.7 %  53,559 7.7%4.8%25 
Total / Weighted Average Consolidated Properties18 10,526,345 49.2 %90.0 %91.1 %93.6 %93.5 %93.7 %$691,492 100.0%62.0%541 
UNCONSOLIDATED PROPERTIES
"Same Store"
2 Herald Square51.0Herald SquareLeasehold Interest369,000 1.7 95.8 95.8 95.8 95.8 88.2 $41,727 1.9
10 East 53rd Street55.0Plaza DistrictFee Interest354,300 1.7 91.0 93.5 95.8 95.1 95.1 30,974 1.536 
11 Madison Avenue60.0Park Avenue SouthFee Interest2,314,000 10.7 100.0 95.7 95.7 95.7 95.8 169,504 9.211 
100 Park Avenue50.0Grand Central SouthFee Interest834,000 3.9 83.0 82.5 81.8 80.7 84.8 60,938 2.737 
280 Park Avenue 50.0Park AvenueFee Interest1,219,158 5.7 94.3 92.0 92.7 91.3 89.5 128,804 5.839 
800 Third Avenue60.5Grand Central NorthFee Interest 526,000 2.5 92.9 94.7 91.2 94.1 92.4 38,887 2.139 
919 Third Avenue51.0Grand Central NorthFee Interest 1,454,000 6.8 100.0 100.0 100.0 100.0 100.0 102,167 4.7
1515 Broadway57.0Times SquareFee Interest1,750,000 8.2 99.9 99.9 94.9 94.9 94.9 135,416 6.910 
Worldwide Plaza24.4WestsideFee Interest2,048,725 9.6 97.7 96.6 94.6 94.6 94.7 147,598 3.223 
Subtotal / Weighted Average9 10,869,183 50.8 %96.8 %95.6 %94.3 %94.2 %94.0 %$856,015 38.0%207 
Total / Weighted Average Unconsolidated Properties9 10,869,183 50.8 %96.8 %95.6 %94.3 %94.2 %94.0 %$856,015 38.0%207 
Manhattan Operating Properties Grand Total / Weighted Average27 21,395,528 100.0 %93.4 %93.4 %94.0 %93.9 %93.9 %$1,547,507 748 
Manhattan Operating Properties Grand Total - SLG share of Annualized Rent$1,115,142 100.0%
Manhattan Operating Properties Same Store Occupancy % 20,666,928 96.6 %93.8 %93.6 %94.0 %93.9 %93.9 %
Manhattan Operating Properties Same Store Leased Occupancy %94.2 %94.4 %95.2 %95.5 %95.7 %
(1) In April 2021, the Company exercised its option to purchase the ground lease. The transaction is expected to close in the second quarter of 2021.
(2) The Company owns 50% of the fee interest.
Supplemental Information
28
First Quarter 2021

SELECTED PROPERTY DATA
Retail, Residential and Suburban Operating Properties
Unaudited
(Dollars in Thousands)
image241.jpg
Ownership # ofUsable% of TotalOccupancy (%)Annualized Contractual Cash Rent ($'s)Annualized Contractual Cash Rent (SLG%)Total Tenants
PropertiesInterest (%)SubMarketOwnershipBldgs Sq. FeetSq. FeetMar-21Dec-20Sep-20Jun-20Mar-20
"Same Store" Retail
11 West 34th Street30.0Herald Square/Penn StationFee Interest17,150 5.5 100.0 100.0 100.0 100.0 100.0 $3,199 2.1 
21 East 66th Street32.3Plaza DistrictFee Interest13,069 4.2 100.0 100.0 100.0 100.0 100.0 2,073 1.5 
121 Greene Street50.0SohoFee Interest7,131 2.3 100.0 100.0 100.0 100.0 100.0 1,814 2.0 
650 Fifth Avenue50.0Plaza DistrictLeasehold Interest69,214 22.2 100.0 100.0 100.0 100.0 100.0 36,868 40.5 
717 Fifth Avenue10.9Midtown/Plaza DistrictFee Interest119,550 38.3 100.0 100.0 100.0 100.0 100.0 56,089 13.5 
719 Seventh Avenue75.0Times SquareFee Interest10,040 3.2 — — — — 100.0 — — — 
1552-1560 Broadway50.0Times SquareFee Interest57,718 18.5 88.3 88.3 88.3 88.3 88.3 30,172 33.2 
Added to Same Store in 2021
115 Spring Street51.0SohoFee Interest5,218 1.7 100.0 100.0 100.0 100.0 100.0 3,700 4.1 
                               Subtotal/Weighted Average9 299,090 95.9 %94.4 %94.4 %94.4 %94.4 %97.7 %$133,915 96.9 %15 
"Non Same Store" Retail
85 Fifth Avenue36.3Midtown SouthFee Interest12,946 4.1 100.0 100.0N/AN/AN/A$3,885 3.1 
                               Subtotal/Weighted Average1 12,946 4.1 %100.0 %100.0 % % % %$3,885 3.1 %1 
Total / Weighted Average Retail Properties10 312,036 100.0 %94.6 %94.6 %94.4 %94.4 %97.7 %$137,800 100.0 %16 
Residential Properties
Ownership# of UsableTotalOccupancy (%)
Average Monthly Rent Per Unit ($'s) (1)

Annualized Contractual Cash Rent ($'s)Annualized Contractual Cash Rent (SLG%)
PropertiesInterest (%)SubMarketOwnershipBldgs Sq. Feet UnitsMar-21Dec-20Sep-20Jun-20Mar-20
"Same Store" Residential
400 East 57th Street (2)41.0Upper East SideFee Interest290,482 263 65.4 66.2 72.6 89.0 97.3 $3,763 $9,087 24.4 
1080 Amsterdam92.5Upper West SideLeasehold Interest82,250 97 38.5 35.4 33.3 83.3 97.9 4,198 2,209 13.4 
Stonehenge PortfolioVariousVariousFee Interest445,934 538 70.7 65.7 72.0 90.0 97.0 3,697 19,014 
605 West 42nd Street - Sky (2)20.0WestsideFee Interest927,358 1,175 89.3 85.8 87.1 90.6 96.4 3,161 45,148 59.2 
                               Subtotal/Weighted Average9 1,746,024 2,073 79.1 %75.7 %78.8 %89.9 %96.8 %$3,372 $75,458 100.0 %
Total / Weighted Average Residential Properties9 1,746,024 2,073 79.1 %75.7 %78.8 %89.9 %96.8 %$3,372 $75,458 
Suburban Properties
Ownership # ofUsable% of TotalOccupancy (%)Annualized Contractual Cash Rent ($'s)Annualized Contractual Cash Rent (SLG%)Total Tenants
PropertiesInterest (%)SubMarketOwnershipBldgs Sq. FeetSq. FeetMar-21Dec-20Sep-20Jun-20Mar-20
"Same Store"
Landmark Square100.0Stamford, ConnecticutFee Interest862,800 100.0 81.6 83.3 85.4 85.8 84.9 $20,703 100.0 111 
                               Subtotal/Weighted Average7 862,800 100.0 %81.6 %83.3 %85.4 %85.8 %84.9 %$20,703 100.0 %111 
Total / Weighted Average Suburban Properties7 862,800 100.0 %81.6 %83.3 %85.4 %85.8 %84.9 %$20,703 100.0 %111 
(1) Calculated based on occupied units. Amounts in dollars.
(2) In April 2021, the Company entered into contract to sell its interest in the property.


Supplemental Information
29
First Quarter 2021

SELECTED PROPERTY DATA
Development / Redevelopment and Construction in Progress
Unaudited
(Dollars in Thousands)
image241.jpg

Ownership# of Usable% of TotalOccupancy (%)Annualized Contractual Cash Rent ($'s)Annualized Contractual Cash Rent (SLG%)Gross R/E Book ValueTotal Tenants
PropertiesInterest (%)SubMarketOwnershipBldgs Sq. FeetSq. FeetMar-21Dec-20Sep-20Jun-20Mar-20
Development / Redevelopment
19-21 East 65th Street100.0Plaza DistrictFee Interest23,610 1.43.63.63.63.63.6$320.1 $14,661
609 Fifth Avenue100.0Rockefeller CenterFee Interest138,563 8.2100.0100.0100.0100.0100.011,224 20.4 175,729 
625 Madison Avenue100.0Plaza DistrictLeasehold Interest563,000 33.326.126.732.032.733.520,463 37.1 286,995 20 
707 Eleventh Avenue100.0Midtown WestFee Interest159,720 9.423.323.323.354.354.31,977 3.6 100,215 
750 Third Avenue100.0Grand Central NorthFee Interest780,000 46.139.166.968.489.491.221,406 38.8 303,513 23 
760 Madison Avenue100.0Plaza DistrictFee Interest21,124 1.2100.0100.0100.0100.0— — 299,005 — 
762 Madison Avenue100.0Plaza DistrictFee Interest6,109 0.432.832.832.855.1— — 16,689 — 
Total / Weighted Average Development / Redevelopment Properties8 1,692,126 100.0 %37.1 %51.5 %54.0 %66.8 %68.0 %$55,102 100.0 %$1,196,807 46 


Construction in Progress
Future Equity
Equity ContributedContributionsFinancingTotal
Building AddressUsableOwnershipEstimatedPercentageDevelopment
 Sq. FeetInterest (%)
TCO (1)
LeasedCompanyPartnersCompanyPartnersDrawnAvailable
Budget (2)
One Vanderbilt1,657,19871.0Q3 2020 (3)73.8$1,108,153(4)$452,513$—$—$1,283,292$466,708$3,310,666
185 Broadway198,488100.0Q3 202177,6453,683168,87056,130306,328
15 Beekman (5)221,88420.0(5)100.07,65030,60011,25245,00819,165105,835219,510
One Madison1,048,70050.5Q4 2023545,00454,138438,10740,1041,209,8962,287,249
Total Construction In Progress$1,738,452$537,251$14,935$483,115$1,511,431$1,838,569$6,123,753
(1) Temporary Certificate of Occupancy.
(2) Includes fees payable to SL Green, as applicable.
(3) Issued September 11, 2020.
(4) Reflects land contributed to the project at a value of $567.4 million, inclusive of a market value adjustment of $235.9 million.
(5) The space is 100% leased to Pace University for 30 years. Delivery of the academic space and dormitory space is estimated for Q4 2022 and Q3 2023, respectively.

Supplemental Information
30
First Quarter 2021

SELECTED PROPERTY DATA
Retail Within Operating and Development / Redevelopment Properties
Unaudited
(Dollars in Thousands)
image241.jpg

Ownership # of Usable% of TotalOccupancy (%)Annualized Contractual Retail Cash Rent ($'s)Annualized Contractual Retail Cash RentTotal Tenants
PropertiesInterest (%)SubMarketOwnershipBldgs Sq. FeetSq. FeetMar-21Dec-20Sep-20Jun-20Mar-20100%SLG
HIGH STREET RETAIL - Consolidated Properties
719 Seventh Avenue75.0Times SquareFee Interest10,040 0.7 — — — — 100.0 $— — — — 
760 Madison Avenue(1)
100.0Plaza DistrictFee Interest21,124 1.5 — 100.0 100.0 100.0 100.0 — — — — 
762 Madison Avenue(1)
100.0Plaza DistrictFee Interest6,109 0.4 — 32.8 32.8 32.8 55.1 — — — — 
Subtotal / Weighted Average3 37,273 2.6 % %62.0 %62.0 %62.0 %92.6 %$—  % % 
HIGH STREET RETAIL - Unconsolidated Properties
11 West 34th Street30.0Herald Square/Penn StationFee Interest17,150 1.2 100.0 100.0 100.0 100.0 100.0 $3,199 1.1 0.6 
21 East 66th Street32.3Plaza DistrictFee Interest13,069 0.9 100.0 100.0 100.0 100.0 100.0 2,073 0.7 0.4 
85 Fifth Avenue36.3Midtown SouthFee Interest12,946 0.9 100.0 100.0 N/A  N/A  N/A 3,885 1.3 0.9 
115 Spring Street51.0SohoFee Interest5,218 0.4 100.0 100.0 100.0 100.0 100.0 3,700 1.3 1.2 
121 Greene Street50.0SohoFee Interest7,131 0.5 100.0 100.0 100.0 100.0 100.0 1,814 0.6 0.6 
650 Fifth Avenue50.0Plaza DistrictLeasehold Interest69,214 4.7 100.0 100.0 100.0 100.0 100.0 36,868 12.8 11.5 
717 Fifth Avenue10.9Midtown/Plaza DistrictFee Interest119,550 8.2 100.0 100.0 100.0 100.0 100.0 56,089 19.5 3.8 
1552-1560 Broadway50.0Times SquareFee Interest57,718 3.9 88.3 88.3 88.3 88.3 88.3 30,172 10.4 9.4 
Subtotal / Weighted Average9 301,996 20.7 %97.8 %97.8 %97.7 %97.7 %97.7 %$137,800 47.7 %28.4 %16 
Total / Weighted Average Prime Retail12 339,269 23.3 %87.0 %93.8 %93.6 %93.6 %97.1 %$137,800 47.7 %28.4 %16 
OTHER RETAIL - Consolidated Properties
100 Church Street100.0DowntownFee Interest61,708 4.2 100.0 100.0 100.0 100.0 100.0 $3,610 1.2 2.3 
110 Greene Street100.0SohoFee Interest16,121 1.1 77.6 94.8 81.6 86.8 86.8 2,290 0.8 1.4 
125 Park Avenue100.0Grand CentralFee Interest32,124 2.2 97.3 97.3 97.3 100.0 100.0 5,107 1.8 3.2 
220 East 42nd Street100.0Grand CentralFee Interest35,332 2.4 82.2 82.2 82.2 85.6 85.6 2,258 0.8 1.4 
304 Park Avenue South100.0Midtown SouthFee Interest25,330 1.7 100.0 100.0 100.0 100.0 100.0 3,604 1.2 2.2 
420 Lexington Ave (Graybar)100.0Grand Central NorthLeasehold Interest 45,263 3.1 90.3 90.3 90.3 90.3 90.3 5,033 1.7 3.1 
461 Fifth Avenue 100.0MidtownLeasehold Interest 17,114 1.2 15.9 15.9 15.9 100.0 100.0 865 0.3 0.5 
485 Lexington Avenue 100.0Grand Central NorthFee Interest41,701 2.9 100.0 100.0100.0100.0100.06,051 2.1 3.8 
555 West 57th Street100.0Midtown WestFee Interest60,389 4.1 99.7 100.0100.0100.0100.02,279 0.8 1.4 
590 Fifth Avenue100.0MidtownFee Interest7,263 0.5 70.0 100.0 N/A  N/A  N/A 1,870 0.6 1.2 
625 Madison Avenue(1)
100.0Plaza DistrictLeasehold Interest78,489 5.4 87.7 93.593.594.8100.013,837 4.9 8.7 16 
635 Sixth Avenue100.0Midtown SouthFee Interest23,250 1.6 100.0 100.0 100.0 100.0 100.0 3,544 1.2 2.2 
641 Sixth Avenue100.0Midtown SouthFee Interest28,500 2.0 100.0 100.0 100.0 100.0 100.0 3,908 1.4 2.4 
711 Third Avenue100.0Grand Central NorthLeasehold Interest25,639 1.8 100.0 100.0 100.0 100.0 100.0 3,230 1.1 2.0 
750 Third Avenue(1)
100.0Grand Central NorthFee Interest24,827 1.7 53.2 66.7 66.7 72.3 72.3 1,775 0.6 1.1 
810 Seventh Avenue100.0Times SquareFee Interest18,207 1.2 98.6 98.6 100.0 100.0 100.0 4,398 1.5 2.7 
885 Third Avenue100.0Midtown / Plaza DistrictFee / Leasehold Interest12,403 0.9 97.4 97.4 97.4  N/A  N/A 670 0.2 0.4 
1080 Amsterdam92.5Upper West SideLeasehold Interest1,800 0.1 100.0 100.0 100.0 100.0 100.0 310 0.1 0.2 
1185 Avenue of the Americas100.0Rockefeller CenterLeasehold Interest37,326 2.6 100.0 100.0 100.0 77.7 100.0 6,863 2.4 4.3 
1350 Avenue of the Americas100.0Rockefeller CenterFee Interest17,797 1.2 62.6 62.6 62.6 62.6 62.6 2,342 0.8 1.5 
Subtotal / Weighted Average20 610,583 41.9 %90.1 %92.2 %91.8 %91.7 %93.8 %$73,844 25.5 %46.0 %85 
Supplemental Information
31
First Quarter 2021

SELECTED PROPERTY DATA - CONTINUED
Retail Within Operating and Development / Redevelopment Properties
Unaudited
(Dollars in Thousands)
image241.jpg

Ownership # of Usable% of TotalOccupancy (%)Annualized Contractual Retail Cash Rent ($'s)Annualized Contractual Retail Cash RentTotal Tenants
PropertiesInterest (%)SubMarketOwnershipBldgs Sq. FeetSq. FeetMar-21Dec-20Sep-20Jun-20Mar-20100%SLG
OTHER RETAIL - Unconsolidated Properties
2 Herald Square51.0Herald SquareLeasehold Interest94,531 6.5 83.2 83.2 83.2 83.2 83.2 $21,414 7.3 6.9 
10 East 53rd Street55.0Plaza DistrictFee Interest39,340 2.7 100.0 100.0 100.0 100.0 100.0 3,615 1.3 1.2 
11 Madison Avenue60.0Park Avenue SouthFee Interest38,800 2.7 98.9 98.9 98.9 98.9 97.6 3,396 1.2 1.3 
100 Park Avenue50.0Grand Central SouthFee Interest40,022 2.7 100.0 100.0 100.0 100.0 100.0 3,614 1.3 1.1 
280 Park Avenue50.0Park AvenueFee Interest27,896 1.9 100.0 100.0 100.0 100.0 100.0 1,630 0.6 0.5 
400 East 57th Street41.0Upper East SideFee Interest9,717 0.7 66.6 66.6 66.6 66.6 66.6 1,365 0.5 0.3 
800 Third Avenue60.5Grand Central NorthFee Interest 9,900 0.7 100.0 100.0 100.0100.0100.01,922 0.7 0.7 
919 Third Avenue51.0Grand Central NorthFee Interest 31,004 2.1 98.9 98.9 98.9 100.0 100.0 3,498 1.2 1.1 
1515 Broadway57.0Times SquareFee Interest185,956 12.8 100.0 100.0 100.0 100.0 100.0 34,403 11.8 12.3 
World Wide Plaza24.4WestsideFee Interest10,592 (2)0.7 93.6 100.0 100.0 100.0 100.0 1,355 0.5 0.2 
Stonehenge Portfolio VariousVariousFee Interest19,231 1.3 49.5 76.8 76.8 76.8 76.8 1,179 0.4 — 
Subtotal / Weighted Average12 506,989 34.8 %94.0 %95.2 %95.2 %97.7 %97.6 %$77,391 26.8 %25.6 %57 
Total / Weighted Average Other Retail32 1,117,572 76.7 %91.9 %93.6 %93.4 %94.4 %95.5 %$151,235 52.3 %71.6 %142 
Retail Grand Total / Weighted Average44 1,456,841 100.0 %90.8 %93.6 %93.4 %94.2 %95.8 %$289,035 100.0 %158 
Retail Grand Total - SLG share of Annualized Rent$160,318 100.0 %
(1) Development / Redevelopment properties.
(2) Excludes the theater, parking garage, fitness gym and other amenity space totaling 241,371 square feet.

Supplemental Information
32
First Quarter 2021

LARGEST TENANTS BY SLG SHARE OF ANNUALIZED CASH RENT
Manhattan, Suburban, Retail, Residential and Development / Redevelopment Properties
Unaudited
(Dollars in Thousands Except Per SF)
image241.jpg

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 NameProperty
Viacom CBS, Inc.1515 Broadway57.0Jun 20311,603,126 $97,198 $55,403 4.4%$60.63
1515 Broadway57.0Mar 20289,106 2,013 1,147 0.1%221.01
555 West 57th Street100.0Dec 2023338,527 17,227 17,227 1.4%50.89
Worldwide Plaza24.4Jan 202732,598 2,278 555 —%69.89
1,983,357 $118,716$74,3325.9%$59.86BBB
Credit Suisse Securities (USA), Inc.11 Madison Avenue60.0May 20371,265,841 $80,193 $48,117 3.8%$63.35A+
Latham & Watkins LLP885 Third Avenue100.0Jun 2021408,559 $36,451 $36,451 2.9%$89.22
Sony Corporation11 Madison Avenue 60.0Jan 2031578,791 $49,021 $29,412 2.3%$84.69A-
TD Bank US Holding Company1 Vanderbilt Avenue71.0Jul 2041192,395 $26,819 $19,041 1.5%$139.40
125 Park Avenue100.0Oct 203051,707 3,382 3,382 0.3%65.40
125 Park Avenue100.0Aug 20306,234 2,538 2,538 0.2%407.13
250,336 $32,739$24,9612.0%$130.78AA-
Debevoise & Plimpton, LLP919 Third Avenue51.0Dec 2022625,140 $47,876 $24,417 2.0%$76.58
The City of New York100 Church Street100.0Mar 2034510,007 $21,102 $21,102 1.7%$41.38Aa2
King & Spalding1185 Avenue of the Americas100.0Oct 2025218,275 $20,970 $20,970 1.7%$96.07
Metro-North Commuter Railroad Company420 Lexington Avenue100.0Nov 2034344,873 $20,087 $20,087 1.7%$58.25
420 Lexington Avenue100.0Sep 20217,537 507 507 —%67.23
110 East 42nd Street100.0Oct 20211,840 127 127 —%68.89
354,250 $20,721$20,7211.7%$58.49Baa3
Visiting Nurse Service of New York220 East 42nd Street100.0Sep 2048308,115 $19,094$19,0941.5%$61.97
WME IMG, LLC304 Park Avenue100.0Apr 2028174,069 $12,785 $12,785 1.0%$73.44
11 Madison Avenue60.0Sep 2030104,618 9,817 5,890 0.5%93.84
278,687 $22,602$18,6751.5%$81.10
Nike Retail Services, Inc.650 Fifth Avenue50.0Jan 203369,214 $36,868$18,4341.5%$532.66AA-
Bloomberg L.P.919 Third Avenue51.0Feb 2029557,208 $34,079$17,3801.4%$61.16
Cravath, Swaine & Moore LLPWorldwide Plaza24.4Aug 2024617,135 $68,041$16,5681.3%$110.25
McDermott Will & Emery LLPOne Vanderbilt Avenue71.0Jan 2043146,642 $23,308$16,5491.3%$158.95
National Hockey League1185 Avenue of the Americas100.0Nov 2022148,217 $15,820$15,8201.3%$106.73
WeWork609 Fifth Avenue100.0Apr 2036138,563 $11,223 $11,223 0.9%$81.00
2 Herald Square51.0Feb 2036153,061 8,850 4,513 0.4%57.82
291,624 $20,073$15,7361.3%$68.83
Amerada Hess Corp.1185 Avenue of the Americas100.0Dec 2027167,169 $15,501 $15,501 1.2%$92.73BBB-
Carlyle Investment Management LLCOne Vanderbilt Avenue71.0Sep 2036153,783 $21,527 $15,284 1.2%$139.98BBB+
Omnicom Group, Inc., Cardinia Real Estate220 East 42nd Street 100.0Apr 2032231,114 $14,959 $14,959 1.2%$64.72
Total9,163,464$719,661$484,48338.7%$78.54
(1) SLG Share of Annualized Cash Rent includes Manhattan, Suburban, Retail, Residential, and Development / Redevelopment properties.
(2) Corporate or bond rating from S&P or Moody's.
Supplemental Information
33
First Quarter 2021

TENANT DIVERSIFICATION
Manhattan Operating, Retail and Development/Redevelopment Properties
Unaudited

image241.jpg

chart-8e2d9e1d4ba74bf99351.jpgchart-9f5c73849a3c4e56a321.jpg
Supplemental Information
34
First Quarter 2021

LEASING ACTIVITY - MANHATTAN OPERATING PROPERTIES
Available Space
Unaudited

image241.jpg

ActivityBuilding Address# of LeasesUsable SFRentable SF
Escalated
Rent/Rentable SF ($'s)(1)
Available Space at 12/31/201,717,735 
Less: Sold Vacancies55 West 46th Street - Tower 46(28,174)
Less: Property in redevelopment750 Third Avenue(257,789)
Space which became available during the Quarter (2):
Office
10 East 53rd Street8,925 8,925 $123.86 
110 Greene Street25,524 23,416 74.13 
420 Lexington Avenue94,166 102,344 60.86 
485 Lexington Avenue127,497 127,008 75.86 
800 Third Avenue17,541 18,054 78.50 
810 Seventh Avenue24,139 27,020 52.83 
885 Third Avenue10,564 10,564 73.76 
1350 Avenue of the Americas4,434 4,854 92.42 
1515 Broadway32,000 33,799 67.38 
Total/Weighted Average29 344,790 355,984 $70.38 
Retail
110 Greene Street5,204 5,592 $162.86 
590 Fifth Avenue2,182 2,182 986.10 
555 West 57th Street100 210 197.42 
World Wide Plaza37,322 35,917 62.19 
Total/Weighted Average6 44,808 43,901 $121.58 
Total Space which became available during the quarter
Office29 344,790 355,984 $70.38 
Retail6 44,808 43,901 $121.58 
35 389,598 399,885 $76.00 
Total Available Space1,821,370 
(1) Escalated cash rent includes base rent plus all additional amounts paid by the tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment, excluding concessions.
(2) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.

Supplemental Information
35
First Quarter 2021

LEASING ACTIVITY - MANHATTAN OPERATING PROPERTIES
Commenced Leasing
Unaudited

image241.jpg
ActivityBuilding Address # of Leases Term (Yrs) Usable SF Rentable SF New Cash Rent / Rentable SF(1) Prev. Escalated Rent/ Rentable SF(2) TI / Rentable SF Free Rent
# of Months
Available Space1,821,370 
Office
11 Madison Avenue11.398,175 99,556 $83.00 $— $161.33 15.0 
100 Park Avenue3.94,541 5,109 84.53 79.78 125.19 3.0 
280 Park Avenue8.928,784 29,102 90.16 — 95.57 5.5 
420 Lexington Avenue10.637,257 49,262 60.11 62.06 88.35 8.8 
485 Lexington Avenue9.194,615 95,571 56.73 70.42 27.79 2.6 
711 Third Avenue13.538,397 40,477 63.29 71.01 111.19 5.9 
800 Third Avenue1.97,978 8,545 68.11 79.91 6.29 1.6 
1350 Avenue of the Americas0.81,464 1,558 80.00 — — 1.0 
1515 Broadway10.832,000 33,799 54.79 52.00 63.00 10.0 
World Wide Plaza11.724,368 24,396 80.00 — 100.00 — 
Total/Weighted Average23 10.4367,579 387,375 $69.12 $66.37 $91.94 7.6 
Retail
110 Greene Street0.52,602 2,822 $76.54 $159.86 $— — 
World Wide Plaza11.036,649 35,241 35.47 61.10 — — 
Total/Weighted Average2 10.239,251 38,063 $38.51 $68.42 $—  
 Leased Space
Office (3)23 10.4367,579 387,375 $69.12 $66.37 $91.94 7.6 
Retail2 10.239,251 38,063 38.51 68.42   
Total25 10.3406,830 425,438 $66.38 $66.75 $83.71 6.9 
Total Available Space as of 3/31/20211,414,540 
Early Renewals
Office
100 Church Street0.489,776 89,514 $51.20 $43.44 $— — 
110 Greene Street1.06,258 6,258 65.00 80.03 — 1.8 
810 Seventh Avenue3.223,385 24,053 58.41 73.00 0.91 4.6 
1350 Avenue of the Americas1.01,607 1,607 80.00 91.54 — — 
Total/Weighted Average5 1.0121,026 121,432 $53.72 $51.82 $0.18 1.0 
Retail
110 Greene Street1.02,812 2,812 $64.01$123.23$— 2.0 
125 Park Avenue5.06,955 17,017 93.26 84.22 — — 
420 Lexington Avenue5.025,082 40,334 97.08 68.48 — — 
810 Seventh Avenue7.01,800 3,516 61.43 169.08 — 10.0 
Total/Weighted Average4 4.936,649 63,679 $92.63 $80.66 $— 0.6 
Renewals
Early Renewals Office5 1.0121,026 121,432 $53.72 $51.82 $0.18 1.0 
Early Renewals Retail 4 4.936,649 63,679 $92.63 $80.66 $— 0.6 
Total9 2.4157,675 185,111 $67.11 $61.74 $0.12 0.9 
(1) Annual initial base rent.
(2) Escalated cash rent includes base rent plus all additional amounts paid by the tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment, excluding concessions.
(3) Average starting office rent excluding new tenants replacing vacancies is $58.70/rsf for 171,193 rentable SF. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $56.64/rsf for 292,625 rentable SF.
Supplemental Information
36
First Quarter 2021

LEASE EXPIRATIONS - MANHATTAN OPERATING PROPERTIES
Office, Retail and Storage Leases
Unaudited

image241.jpg

Consolidated PropertiesJoint Venture Properties
Year of Lease ExpirationNumber of Expiring Leases (1)Rentable Square Footage of Expiring LeasesPercentage of Total
Sq. Ft.
 Annualized Contractual Cash Rent of Expiring Leases Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2)Current Weighted Average Asking Rent $/psf (3)Number of Expiring Leases (1)Rentable Square Footage of Expiring LeasesPercentage of Total
Sq. Ft.
 Annualized Contractual Cash Rent of Expiring Leases Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2)Current Weighted Average Asking Rent $/psf (3)
1st Quarter 2021 (4)
11 41,386 0.41 %$2,557,164 $61.79 $60.57 266 — %$6,600 $24.81 $25.00 
2nd Quarter 202123 458,657 4.55 %39,113,137 85.28 78.75 53,824 0.50 %4,077,415 75.75 73.01 
3rd Quarter 202117 223,459 2.22 %12,705,137 56.86 62.48 74,871 0.69 %5,407,029 72.22 77.69 
4th Quarter 202122 74,082 0.74 %5,906,906 79.73 66.92 146,034 1.34 %12,130,889 83.07 70.30 
Total 202173 797,584 7.92 %$60,282,344$75.58 $72.15 20 274,995 2.53 %$21,621,933 $78.63 $72.80 
202294 789,619 7.84 %$61,327,898$77.67$69.0928 933,628 8.59 %$83,745,941$89.70$87.47
202366 833,931 8.28 %53,024,102 63.58 61.81 16 386,165 3.55 %35,480,905 91.88 74.75 
202448 372,097 3.70 %26,494,008 71.20 66.27 23 975,800 8.98 %107,072,322 109.73 80.58 
202557 651,759 6.47 %57,022,989 87.49 69.69 13 413,397 3.80 %36,357,808 87.95 77.77 
202650 957,450 9.51 %66,314,061 69.26 64.12 25 532,685 4.90 %54,491,662 102.30 93.76 
202735 616,784 6.13 %48,964,495 79.39 66.59 17 344,966 3.17 %30,576,807 88.64 80.97 
202830 594,995 5.91 %43,235,965 72.67 68.90 15 171,729 1.58 %19,056,819 110.97 93.27 
202920 422,377 4.19 %28,431,131 67.31 62.21 10 649,147 5.97 %43,132,047 66.44 74.58 
203021 835,817 8.30 %62,528,836 74.81 70.91 14 405,189 3.73 %39,312,752 97.02 86.49 
Thereafter61 3,196,592 31.75 %183,866,267 57.52 58.35 31 5,781,723 53.20 %385,166,941 66.62 77.58 
555 10,069,005 100.00 %$691,492,096$68.68 $64.48 212 10,869,424 100.00 %$856,015,937 $78.75 $79.79 
(1) Tenants may have multiple leases.
(2) Represents in place annualized contractual cash rent allocated by year of expiration.
(3) Management's estimate of average asking rents for currently occupied space as of March 31, 2021. Taking rents are
       typically lower than asking rents and may vary from property to property.
(4) Includes month to month holdover tenants that expired prior to March 31, 2021.

Supplemental Information
37
First Quarter 2021

LEASE EXPIRATIONS
Retail Leases Within Operating and Development / Redevelopment Properties
Unaudited

image241.jpg

Consolidated PropertiesJoint Venture Properties
Year of Lease ExpirationNumber of Expiring Leases (1)Rentable Square Footage of Expiring LeasesPercentage of Total
Sq. Ft.
 Annualized Contractual Cash Rent of Expiring Leases Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2)Current Weighted Average Asking Rent $/psf (3)Number of Expiring Leases (1)Rentable Square Footage of Expiring LeasesPercentage of Total
Sq. Ft.
 Annualized Contractual Cash Rent of Expiring Leases Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2)Current Weighted Average Asking Rent $/psf (3)
High Street Retail
2021 (4)
— — — %$— $— $— 30,183 10.69 %$8,611,577 $285.31 $109.25 
2022 — — — %— — — — — — %— — — 
2023 — — — %— — — 57,939 20.52 %29,206,061 504.08 297.16 
2024 — — — %— — — 7,793 2.76 %5,771,916 740.65 1,026.56 
2025 — — — %— — — — — — %— — — 
2026 — — — %— — — 74,424 26.36 %32,140,224 431.85 282.98 
2027 — — — %— — — 3,655 1.29 %802,524 219.57 102.98 
2028 — — — %— — — — — — %— — — 
2029 — — — %— — — 31,174 11.04 %22,338,735 716.58 375.97 
2030 — — — %— — — — — — %— — — 
Thereafter— — — %— — — 77,154 27.34 %38,928,822 504.56 488.27 
   %$— $— $— 17 282,322 100.00 %$137,799,859 $488.09 $351.88 
Vacancy (5)
37,692 488.55 — — 
37,692 $488.55 282,322 $351.88 
Other Retail
2021 (4)
13,955 2.50 %$1,518,435 $108.81 $82.41 3,818 0.81 %$404,231 $105.88 $94.57 
2022 15 72,316 12.96 %14,766,939 204.20 170.82 85,454 18.08 %21,152,321 247.53 228.37 
2023 32,043 5.74 %5,141,088 160.44 108.85 13,896 2.94 %2,123,130 152.79 132.60 
2024 27,951 5.01 %3,726,772 133.33 115.93 8,733 1.85 %3,076,112 352.24 290.85 
2025 29,597 5.30 %4,538,074 153.33 100.72 616 0.13 %188,171 305.47 120.00 
2026 12,058 2.16 %1,260,993 104.58 86.46 20,182 4.27 %9,901,391 490.61 430.00 
2027 28,652 5.13 %4,042,345 141.08 103.15 26,316 5.57 %11,565,459 439.48 374.41 
2028 19,643 3.52 %2,951,935 150.28 134.54 28,870 6.11 %4,392,317 152.14 145.54 
2029 26,263 4.71 %1,647,502 62.73 69.20 65,562 13.87 %4,721,878 72.02 80.33 
2030 11 98,995 17.74 %17,702,606 178.82 138.90 29,218 6.18 %12,524,179 428.65 349.84 
Thereafter19 196,658 35.23 %16,546,996 84.14 63.18 190,102 40.19 %7,341,949 38.62 42.74 
85 558,131 100.00 %$73,843,685 $132.31 $103.64 57 472,767 100.00 %$77,391,138 $163.70 $149.50 
Vacancy (5)
53,976 169.25 29,388 125.99 
612,107 $109.43 502,155 $148.12 
(1) Tenants may have multiple leases.
(2) Represents in place annualized contractual cash rent allocated by year of expiration.
(3) Management's estimate of average asking rents for currently occupied space as of March 31, 2021. Taking rents are
       typically lower than asking rents and may vary from property to property.
(4) Includes month to month holdover tenants that expired prior to March 31, 2021.
(5) Includes square footage of leases signed but not yet commenced.

Supplemental Information
38
First Quarter 2021

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY
Manhattan
Unaudited
(Dollars in Thousands)
image241.jpg
Gross AssetOccupancy (%)
PropertySubmarketInterest AcquiredType of OwnershipNet Rentable SFValuation ($'s)at acquisition3/31/2021
2001 - 2020 Acquisitions
Jun-01317 Madison AvenueGrand Central 100.0%Fee Interest450,000 $105,600 95.0  N/A
Sep-011250 BroadwayPenn Station49.9Fee Interest670,000 126,500 97.7  N/A
May-021515 BroadwayTimes Square55.0Fee Interest1,750,000 483,500 98.0 99.9 
Feb-03220 East 42nd StreetGrand Central 100.0Fee Interest1,135,000 265,000 91.9 94.1 
Mar-03125 Broad StreetDowntown100.0Fee Interest525,000 92,000 100.0  N/A
Oct-03461 Fifth AvenueMidtown100.0Leasehold Interest200,000 60,900 93.9 86.2 
Dec-031221 Avenue of the AmericasRockefeller Center45.0Fee Interest2,550,000 1,000,000 98.8  N/A
Mar-0419 West 44th StreetMidtown35.0Fee Interest292,000 67,000 86.0  N/A
Jul-04750 Third AvenueGrand Central100.0Fee Interest779,000 255,000 100.0 — 
Jul-04485 Lexington AvenueGrand Central30.0Fee Interest921,000 225,000 100.0 85.9 
Oct-04625 Madison AvenuePlaza District100.0Leasehold Interest563,000 231,500 68.0 26.1 
Feb-0528 West 44th StreetMidtown100.0Fee Interest359,000 105,000 87.0  N/A
Apr-051 Madison AvenuePark Avenue South55.0Fee Interest1,177,000 803,000 96.0 — 
Apr-055 Madison Avenue Clock TowerPark Avenue South100.0Fee Interest267,000 115,000  N/A N/A
Jun-0519 West 44th StreetMidtown65.0Fee Interest— 91,200 92.2  N/A
Mar-06521 Fifth AvenueMidtown100.0Leasehold Interest460,000 210,000 97.0  N/A
Jun-06609 Fifth AvenueMidtown100.0Fee Interest160,000 182,000 98.5 100.0 
Dec-06485 Lexington AvenueGrand Central70.0Fee Interest— 578,000 90.5 85.9 
Dec-06800 Third AvenueGrand Central North43.0Fee Interest526,000 285,000 96.9 92.9 
Jan-07Reckson - NYC PortfolioVarious100.0Fee Interests / Leasehold Interest5,612,000 3,679,530 98.3 88.8 
Apr-07331 Madison AvenueGrand Central100.0Fee Interest114,900 73,000 97.6  N/A
Apr-071745 BroadwayMidtown32.3Leasehold Interest674,000 520,000 100.0  N/A
Jun-07333 West 34th StreetPenn Station100.0Fee Interest345,400 183,000 100.0  N/A
Aug-071 Madison AvenuePark Avenue South45.0Fee Interest1,177,000 1,000,000 99.8 — 
Dec-07388 & 390 Greenwich StreetDowntown50.6Fee Interest2,635,000 1,575,000 100.0  N/A
Jan-10100 Church StreetDowntown100.0Fee Interest1,047,500 181,600 41.3 99.3 
May-10600 Lexington AvenueGrand Central North55.0Fee Interest303,515 193,000 93.6  N/A
Aug-10125 Park AvenueGrand Central100.0Fee Interest604,245 330,000 99.1 99.6 
Jan-11521 Fifth AvenueMidtown49.9Leasehold Interest460,000 245,700 80.7  N/A
Apr-111515 BroadwayTimes Square45.0Fee Interest1,750,000 1,210,000 98.5 99.9 
May-11110 East 42nd StreetGrand Central100.0Fee Interest205,000 85,570 72.6 88.9 
May-11280 Park AvenuePark Avenue49.5Fee Interest1,219,158 1,110,000 78.2 94.3 
Nov-11180 Maiden LaneFinancial East49.9Fee Interest1,090,000 425,680 97.7  N/A
Nov-1151 East 42nd StreetGrand Central100.0Fee Interest142,000 80,000 95.5  N/A
Feb-1210 East 53rd StreetPlaza District55.0Fee Interest354,300 252,500 91.9 91.0 
Jun-12304 Park Avenue SouthMidtown South100.0Fee Interest215,000 135,000 95.8 91.2 
Sep-12641 Sixth AvenueMidtown South100.0Fee Interest163,000 90,000 92.1 100.0 
Dec-12315 West 36th StreetTimes Square South35.5Fee Interest147,619 46,000 99.2  N/A
May-14388 & 390 Greenwich StreetDowntown49.4Fee Interest2,635,000 1,585,000 100.0  N/A
Jul-15110 Greene StreetSoho90.0Fee Interest223,600 255,000 84.0 76.7 
Aug-1530 East 40th StreetGrand Central South60.0Leasehold Interest 69,446 4,650 100.0  N/A
Aug-1511 Madison AvenuePark Avenue South100.0Fee Interest2,314,000 2,285,000 71.6 100.0 
Dec-15600 Lexington AvenueGrand Central North45.0Fee Interest303,515 284,000 95.5  N/A
Oct-17Worldwide PlazaWestside24.4Fee Interest2,048,725 1,725,000 100.0 97.7 
May-182 Herald SquareHerald Square100.0Leasehold Interest369,000 266,000 81.6 95.8 
May-19110 Greene StreetSoho10.0Fee Interest223,600 256,500 93.3 76.7 
Jul-20885 Third AvenueMidtown / Plaza District100.0Fee / Leasehold Interest625,300 387,932 94.8 86.8 
Oct-20590 Fifth AvenueMidtown100.0Fee Interest103,300 107,200 90.0 66.3 
39,959,123 $23,853,062 

Supplemental Information
39
First Quarter 2021

SUMMARY OF REAL ESTATE DISPOSITION ACTIVITY
Manhattan
Unaudited
(Dollars in Thousands)
image241.jpg

Gross Asset Valuation
PropertySubmarketInterest SoldType of OwnershipNet Rentable SF($'s)($'s/SF)
2001 - 2020 Dispositions
Jan-01633 Third AveGrand Central North100.0%Fee Interest40,623 $13,250 $326 
May-011 Park AveGrand Central South45.0Fee Interest913,000 233,900 256 
Jun-011412 BroadwayTimes Square South100.0Fee Interest389,000 90,700 233 
Jul-01110 East 42nd StreetGrand Central 100.0Fee Interest69,700 14,500 208 
Sep-011250 Broadway Penn Station45.0Fee Interest670,000 126,500 189 
Jun-02469 Seventh AvenuePenn Station100.0Fee Interest253,000 53,100 210 
Mar-0350 West 23rd StreetChelsea100.0Fee Interest333,000 66,000 198 
Jul-031370 Broadway Times Square South100.0Fee Interest255,000 58,500 229 
Dec-03321 West 44th StreetTimes Square100.0Fee Interest203,000 35,000 172 
May-041 Park Avenue Grand Central South75.0Fee Interest913,000 318,500 349 
Oct-0417 Battery Place NorthFinancial100.0Fee Interest419,000 70,000 167 
Nov-041466 BroadwayTimes Square100.0Fee Interest289,000 160,000 554 
Apr-051414 Avenue of the AmericasPlaza District100.0Fee Interest111,000 60,500 545 
Aug-05180 Madison AvenueGrand Central100.0Fee Interest265,000 92,700 350 
Jul-06286 & 290 Madison AvenueGrand Central100.0Fee Interest149,000 63,000 423 
Aug-061140 Avenue of the AmericasRockefeller Center100.0Leasehold Interest191,000 97,500 510 
Dec-06521 Fifth AvenueMidtown50.0Leasehold Interest460,000 240,000 522 
Mar-071 Park AvenueGrand Central South100.0Fee Interest913,000 550,000 602 
Mar-0770 West 36th StreetGarment100.0Fee Interest151,000 61,500 407 
Jun-07110 East 42nd StreetGrand Central North100.0Fee Interest181,000 111,500 616 
Jun-07125 Broad StreetDowntown100.0Fee Interest525,000 273,000 520 
Jun-075 Madison Clock TowerPark Avenue South100.0Fee Interest267,000 200,000 749 
Jul-07292 Madison AvenueGrand Central South100.0Fee Interest187,000 140,000 749 
Jul-071372 BroadwayPenn Station/Garment85.0Fee Interest508,000 335,000 659 
Nov-07470 Park Avenue SouthPark Avenue South/Flatiron100.0Fee Interest260,000 157,000 604 
Jan-08440 Ninth AvenuePenn Station100.0Fee Interest339,000 160,000 472 
May-081250 BroadwayPenn Station100.0Fee Interest670,000 310,000 463 
Oct-081372 BroadwayPenn Station/Garment15.0Fee Interest508,000 274,000 539 
May-101221 Avenue of the Americas Rockefeller Center45.0Fee Interest2,550,000 1,280,000 502 
Sep-1019 West 44th StreetMidtown100.0Fee Interest292,000 123,150 422 
May-1128 West 44th StreetMidtown100.0Fee Interest359,000 161,000 448 
Aug-13333 West 34th StreetPenn Station100.0Fee Interest345,400 220,250 638 
May-14673 First AvenueGrand Central South100.0Leasehold Interest422,000 145,000 344 
Sep-15120 West 45th StreetMidtown100.0Fee Interest440,000 365,000 830 
Sep-15315 West 36th StreetTimes Square South100.0Fee Interest148,000 115,000 777 
Jun-16388 & 390 Greenwich StreetDowntown1.0Fee Interest2,635,000 2,000,000 759 
Aug-1611 Madison Avenue Park Avenue South0.4Fee Interest2,314,000 2,600,000 1,124 
Nov-171515 Broadway Times Square0.3Fee Interest1,750,000 1,950,000 1,114 
Jan-18600 Lexington AvenueGrand Central North1.0Fee Interest303,515 305,000 1,005 
Feb-181515 BroadwayTimes Square13.0Fee Interest1,750,000 1,950,000 1,114 
May-181745 BroadwayMidtown56.9Leasehold Interest674,000 633,000 939 
Nov-183 Columbus CircleColumbus Circle48.9Fee Interest530,981 851,000 1,603 
Nov-182 Herald SquareHerald Square49.0Leasehold Interest369,000 265,000 718 
May-19521 Fifth AvenueGrand Central50.5Fee Interest460,000 381,000 828 
Dec-2030 East 40th StreetGrand Central South60.0Leasehold Interest69,446 5,200 75 
25,844,665 $17,715,250 $685 
2021 Dispositions
Mar-2155 West 46th Street - Tower 46Midtown25.0%Fee Interest347,000 $275,000 $793 
347,000 $275,000 $793 
Supplemental Information
40
First Quarter 2021

SUMMARY OF REAL ESTATE ACQUISITION/DISPOSITION ACTIVITY
Suburban
Unaudited
(Dollars in Thousands)
image241.jpg
Gross AssetOccupancy (%)
PropertySubmarketInterest AcquiredType of OwnershipNet Rentable SFValuation ($'s)at acquisition
2007 - 2020 Acquisitions
Jan-07300 Main StreetStamford, Connecticut100.0%Fee Interest130,000 $15,000 92.5 
Jan-07399 Knollwood RoadWhite Plains, New York100.0Fee Interest145,000 31,600 96.6 
Jan-07Reckson - Connecticut PortfolioStamford, Connecticut100.0Fee Interests / Leasehold Interest1,369,800 490,750 88.9 
Jan-07Reckson - Westchester PortfolioWestchester100.0Fee Interests / Leasehold Interest2,346,100 570,190 90.6 
Apr-07Jericho Plazas Jericho, New York20.3Fee Interest640,000 210,000 98.4 
Jun-071010 Washington BoulevardStamford, Connecticut100.0Fee Interest143,400 38,000 95.6 
Jun-07500 West Putnam AvenueGreenwich, Connecticut100.0Fee Interest121,500 56,000 94.4 
Jul-0716 Court Street Brooklyn, New York35.0Fee Interest317,600 107,500 80.6 
Aug-07150 Grand StreetWhite Plains, New York100.0Fee Interest85,000 6,700 52.9 
Sep-07The Meadows Rutherford, New Jersey25.0Fee Interest582,100 111,500 81.3 
Apr-1316 Court Street Brooklyn, New York49.0Fee Interest317,600 96,200 84.9 
6,198,100 $1,733,440 
Gross Asset
PropertySubmarketInterest SoldType of OwnershipNet Rentable SFValuation ($'s)Price ($'s/SF)
2008 - 2020 Dispositions
Oct-08100 & 120 White Plains RoadTarrytown, New York100.0%Fee Interest211,000 $48,000 $227 
Jan-0955 Corporate DriveBridgewater, New Jersey100.0Fee Interest670,000 230,000 343 
Aug-09399 Knollwood RoadWhite Plains, New York100.0Fee Interest145,000 20,767 143 
Jul-12One Court SquareLong Island City, New York100.0Fee Interest1,402,000 481,100 343 
Sep-13300 Main StreetStamford, Connecticut100.0Fee Interest130,000 13,500 104 
Aug-15The MeadowsRutherford, New Jersey100.0Fee Interest582,100 121,100 208 
Dec-15140 Grand StreetWhite Plains, New York100.0Fee Interest130,100 22,400 172 
Dec-15150 Grand StreetWhite Plains, New York100.0Fee Interest85,000 9,600 113 
Mar-167 Renaissance SquareWhite Plains, New York100.0Fee Interest65,641 21,000 320 
Jul-16500 West Putnam AvenueGreenwich, Connecticut100.0Fee Interest121,500 41,000 337 
Apr-17520 White Plains RoadTarrytown, New York100.0Fee Interest180,000 21,000 117 
Jul-17680 Washington AvenueStamford, Connecticut51.0Fee Interest133,000 42,011 316 
Jul-17750 Washington AvenueStamford, Connecticut51.0Fee Interest192,000 53,745 280 
Oct-1716 Court StreetBrooklyn, New York100.0Fee Interest317,600 171,000 538 
Oct-17125 Chubb WayLyndhurst, New Jersey100.0Fee Interest278,000 29,500 106 
May-18115-117 Stevens AvenueValhalla, New York100.0Fee Interest178,000 12,000 67 
Jun-18Jericho PlazaJericho, New York11.7Fee Interest640,000 117,400 183 
Jul-181-6 International DriveRye Brook, New York100.0Fee Interest540,000 55,000 102 
Nov-191010 Washington BoulevardStamford, Connecticut100.0Fee Interest143,400 23,100 161 
Dec-19100 Summit Lake DriveValhalla, New York100.0Fee Interest250,000 41,581 166 
Dec-19200 Summit Lake DriveValhalla, New York100.0Fee Interest245,000 37,943 155 
Dec-19500 Summit Lake DriveValhalla, New York100.0Fee Interest228,000 34,185 150 
Dec-19360 Hamilton AvenueWhite Plains, New York100.0Fee Interest384,000 115,452 301 
Dec-201055 Washington BoulevardStamford, Connecticut100.0Leasehold Interest182,000 23,750 130 
7,433,341 $1,762,408 $237 
Supplemental Information
41
First Quarter 2021

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY
Retail, Residential, and Development / Redevelopment
Unaudited
(Dollars in Thousands)

image241.jpg

Gross AssetOccupancy (%)
PropertySubmarketInterest AcquiredType of OwnershipNet Rentable SFValuation ($'s)at acquisition3/31/2021
2005 - 2020 Acquisitions
Jul-051551-1555 Broadway Times Square10.0%Fee Interest25,600 $85,000  N/A N/A
Jul-0521 West 34th Street Herald Square50.0Fee Interest30,100 17,500  N/A N/A
Sep-05141 Fifth Avenue Flatiron50.0Fee Interest21,500 13,250  N/A N/A
Nov-051604 Broadway Times Square63.0Leasehold Interest29,876 4,400 17.2  N/A
Dec-05379 West Broadway Cast Iron/Soho45.0Leasehold Interest62,006 19,750 100.0  N/A
Jan-0625-29 West 34th Street Herald Square/Penn Station50.0Fee Interest41,000 30,000 55.8  N/A
Sep-06717 Fifth Avenue Midtown/Plaza District32.8Fee Interest119,550 251,900 63.1 100.0 
Aug-07180 Broadway Lower Manhattan50.0Fee Interest24,300 13,600 85.2  N/A
Apr-07Two Herald Square Herald Square55.0Fee Interest N/A 225,000  N/A N/A
Jul-07885 Third AvenueMidtown / Plaza District55.0Fee Interest N/A 317,000  N/A N/A
Jan-08125 Chubb WayLyndhurst, New Jersey100.0Fee Interest278,000 29,364 —  N/A
Feb-08182 BroadwayLower Manhattan50.0Fee Interest46,280 30,000 83.8  N/A
Nov-10Williamsburg TerraceBrooklyn, New York100.0Fee Interest52,000 18,000 100.0  N/A
Dec-1011 West 34th Street Herald Square/Penn Station30.0Fee Interest17,150 10,800 100.0 100.0 
Dec-107 Renaissance Square White Plains, New York50.0Fee Interest65,641 4,000 —  N/A
Dec-102 Herald SquareHerald Square45.0Fee Interest354,400 247,500 100.0  N/A
Dec-10885 Third AvenueMidtown / Plaza District45.0Fee Interest607,000 352,000 100.0  N/A
Dec-10292 Madison AvenueGrand Central South100.0Fee Interest203,800 78,300  N/A N/A
Jan-113 Columbus Circle Columbus Circle48.9Fee Interest741,500 500,000 20.1  N/A
Aug-111552-1560 Broadway Times Square50.0Fee Interest35,897 136,550 59.7 88.3 
Sep-11747 Madison Avenue Plaza District33.3Fee Interest10,000 66,250 100.0  N/A
Jan-12DFR Residential and Retail Portfolio Plaza District, Upper East Side80.0Fee Interests / Leasehold Interest489,882 193,000 95.1 55.9 
Jan-12724 Fifth Avenue Plaza District50.0Fee Interest65,010 223,000 92.9  N/A
Jul-12West Coast Office Portfolio 27.6Fee Interest4,473,603 880,104 76.3  N/A
Aug-1233 Beekman Street Downtown45.9Fee Interest163,500 31,160 —  N/A
Sep-12635 Sixth AvenueMidtown South100.0Fee Interest104,000 83,000 — 100.0 
Oct-121080 Amsterdam Upper West Side87.5Leasehold Interest82,250 — 2.2 38.5 
Dec-1221 East 66th Street Plaza District32.3Fee Interest16,736 75,000 100.0 100.0 
Dec-12985-987 Third AvenueUpper East Side100.0Fee Interest13,678 18,000 —  N/A
Dec-12131-137 Spring StreetSoho100.0Fee Interest68,342 122,300 100.0  N/A
Mar-13248-252 Bedford Avenue Brooklyn, New York90.0Fee Interest66,611 54,900 —  N/A
Nov-13650 Fifth Avenue Plaza District50.0Leasehold Interest32,324 — 63.6 100.0 
Nov-13315 West 33rd Street - The OliviaPenn Station100.0Fee Interest492,987 386,775 96.6  N/A
Nov-13562, 570 & 574 Fifth AvenuePlaza District100.0Fee Interest66,962 146,222 74.6  N/A
Jul-14719 Seventh Avenue Times Square75.0Fee Interest6,000 41,149 100.0 — 
Jul-14115 Spring StreetSoho100.0Fee Interest5,218 52,000 100.0 100.0 
Jul-14752-760 Madison Avenue Plaza District100.0Fee Interest21,124 282,415 100.0 — 
Sep-14121 Greene Street Soho50.0Fee Interest7,131 27,400 100.0 100.0 
Sep-14635 Madison AvenuePlaza District100.0Fee Interest176,530 145,000 100.0  N/A
Oct-14102 Greene StreetSoho100.0Fee Interest9,200 32,250 100.0  N/A
Oct-14175-225 Third Street Brooklyn, New York95.0Fee Interest— 72,500 —  N/A
Nov-1455 West 46th Street - Tower 46Midtown100.0Fee Interest347,000 295,000 —  N/A
Feb-15Stonehenge PortfolioVarious100.0Fee Interest2,589,184 40,000 96.5 70.7 
Mar-151640 Flatbush AvenueBrooklyn, New York100.0Fee Interest1,000 6,799 100.0  N/A
Jun-15Upper East Side Residential Upper East Side Residential90.0Fee Interest27,000 50,074 96.4  N/A
Aug-15187 Broadway & 5-7 Dey StreetLower Manhattan100.0Fee Interest73,600 63,690 90.5 — 
Mar-16183 BroadwayLower Manhattan100.0Fee Interest9,100 28,500 58.3 — 
Apr-16605 West 42nd Street - Sky Midtown West20.0Fee Interest927,358 759,046 — 89.3 
Jul-181231 Third AvenueUpper East Side100.0Fee Interest38,992 55,355 100.0  N/A
Oct-18133 Greene StreetSoho100.0Fee Interest6,425 30,999 100.0  N/A
Dec-18712 Madison AvenuePlaza District100.0Fee Interest6,600 57,996 100.0  N/A
Apr-19106 Spring StreetSoho100.0Fee Interest5,928 80,150 —  N/A
May-19410 Tenth AvenueHudson Yards70.9Fee Interest638,000 440,000 76.3  N/A
Jan-20762 Madison AvenuePlaza District10.0Fee Interest6,109 29,250 55.1 — 
Jan-20707 Eleventh AvenueMidtown West100.0Fee Interest159,720 90,000 54.3 23.3 
Jan-2015 BeekmanLower Manhattan100.0Leasehold Interest98,412 — 87.3 — 
Oct-2085 Fifth AvenueMidtown South36.3Fee Interest12,946 59,000 100.0 100.0 
14,074,062 $6,705,499 
Supplemental Information
42
First Quarter 2021

SUMMARY OF REAL ESTATE DISPOSITION ACTIVITY
Retail, Residential, and Development / Redevelopment
Unaudited
(Dollars in Thousands)
image241.jpg

Gross Asset Valuation
PropertySubmarketInterest SoldType of OwnershipNet Rentable SF($'s)($'s/SF)
2011 - 2020 Dispositions
Sep-111551-1555 Broadway Times Square10.0%Fee Interest25,600 $276,757 $10,811 
Feb-12141 Fifth AvenueFlatiron100.0Fee Interest13,000 46,000 3,538 
Feb-12292 Madison AvenueGrand Central South100.0Fee Interest203,800 85,000 417 
Apr-12379 West BroadwayLower Manhattan100.0Leasehold Interest62,006 48,500 782 
Jun-12717 Fifth Avenue Midtown/Plaza District50.0Fee Interest119,550 617,584 5,166 
Sep-123 Columbus Circle Columbus Circle29.0Fee Interest214,372 143,600 670 
Feb-1344 West 55th StreetPlaza District100.0Fee Interest8,557 6,250 730 
Jun-13West Coast Office PortfolioLos Angeles, California100.0Fee Interest406,740 111,925 275 
Aug-13West Coast Office PortfolioFountain Valley, California100.0Fee Interest302,037 66,994 222 
Sep-13West Coast Office PortfolioSan Diego, California100.0Fee Interest110,511 45,400 411 
Dec-1327-29 West 34th StreetHerald Square/Penn Station100.0Fee Interest15,600 70,052 4,491 
Jan-1421-25 West 34th StreetHerald Square/Penn Station100.0Fee Interest30,100 114,948 3,819 
Mar-14West Coast Office Portfolio100.0Fee Interest3,654,315 756,000 207 
May-14747 Madison AvenuePlaza District100.0Fee Interest10,000 160,000 16,000 
Jul-14985-987 Third AvenueUpper East Side100.0Fee Interest13,678 68,700 5,023 
Sep-14180-182 BroadwayLower Manhattan100.0Fee Interest156,086 222,500 1,425 
Nov-142 Herald SquareHerald Square/Penn Station100.0Fee Interest354,400 365,000 1,030 
Nov-1455 West 46th Street - Tower 46Midtown75.0Fee Interest347,000 295,000 850 
Jan-15180 Maiden LaneFinancial East100.0Fee Interest1,090,000 470,000 431 
Aug-15131-137 Spring Street Soho80.0Fee Interest68,342 277,750 4,064 
Dec-15570 & 574 Fifth AvenuePlaza District100.0Fee Interest24,327 125,400 5,155 
Feb-16248-252 Bedford Avenue Brooklyn, New York90.0Fee Interest66,611 55,000 826 
Feb-16885 Third AvenueMidtown / Plaza District100.0Fee Interest607,000 453,000 746 
May-1633 Beekman StreetDowntown100.0Fee Interest163,500 196,000 1,199 
Oct-16400 East 57th Street Upper East Side49.0Fee Interest290,482 170,000 585 
Apr-17102 Greene Street Soho90.0Fee Interest9,200 43,500 4,728 
Sep-17102 Greene Street Soho10.0Fee Interest9,200 43,500 4,728 
Apr-18175-225 Third StreetBrooklyn, New York95.0Fee Interest— 115,000 — 
Jun-18635 Madison AvenuePlaza District100.0Fee Interest176,530 153,000 867 
Jul-18724 Fifth AvenuePlaza District50.0Fee Interest65,010 365,000 5,615 
Oct-1872nd Street Assemblage & 1231 Third AvenueUpper East SideVariousFee Interest— 143,800 — 
Jan-19131-137 Spring StreetSoho20.0Fee Interest68,342 216,000 3,161 
Aug-19115 Spring StreetSoho49.0Fee Interest5,218 66,050 12,658 
Dec-19562 Fifth AvenuePlaza District100.0Fee Interest42,635 52,393 1,229 
Dec-191640 Flatbush AvenueBrooklyn, New York100.0Fee Interest1,000 16,150 16,150 
Mar-20315 West 33rd Street - The OliviaPenn Station100.0Fee Interest492,987 446,500 906 
May-20609 Fifth Avenue - Retail CondominiumRockefeller Center100.0Fee Interest21,437 168,000 7,837 
Sep-20400 East 58th StreetUpper East Side90.0Fee Interest140,000 62,000 443 
Dec-20410 Tenth AvenueHudson Yards70.9Fee Interest638,000 952,500 1,493 
Dec-20Williamsburg TerraceBrooklyn, New York100.0Fee Interest52,000 32,000 615 
10,079,173 $8,122,753 $806 
2021 Dispositions
Jan-21712 Madison AvenuePlaza District100.0%Fee Interest6,600 $43,000 $6,515 
Feb-21133 Greene StreetSoho100.0Fee Interest6,425 15,796 2,459 
Mar-21106 Spring StreetSoho100.0Fee Interest5,928 34,978 5,900 
18,953 $93,774 $4,948 
Supplemental Information
43
First Quarter 2021

EXECUTIVE MANAGEMENT
                               
                          
                         
image241.jpg


Marc HollidayEdward V. Piccinich
Chairman and Chief Executive Officer
Chief Operating Officer
Andrew MathiasNeil H. Kessner
President
Executive Vice President, General
Counsel - Real Property
Matthew J. DiLiberto
Chief Financial Officer
David M. Schonbraun
Chief Investment Officer
Andrew S. Levine
Chief Legal Officer
Maggie Hui
Chief Accounting Officer
Steven M. Durels
Executive Vice President, Director of
Robert Schiffer
Leasing and Real Property
Managing Director
Brett Herschenfeld
Managing Director

Supplemental Information
44
First Quarter 2021

Non-GAAP Disclosures and Reconciliations

Unaudited
(Dollars in Thousands, except per share data)
image241.jpg
Funds Available for Distribution (FAD)

FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments from the Company's unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring building improvements.
FAD is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company’s ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDAre)

EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not compute EBITDAre in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or GAAP), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated joint ventures, plus adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures.
The Company presents EBITDAre because the Company believes that EBITDAre, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Company’s ability to incur and service debt. EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Net Operating Income (NOI) and Cash NOI
NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.

The Company presents NOI and Cash NOI because the Company believes that these measures, when taken together with the corresponding GAAP financial measures and reconciliations, provide investors with meaningful information regarding the operating performance of properties. When operating performance is compared across multiple periods, the investor is provided with information not immediately apparent from net income that is determined in accordance with GAAP. NOI and Cash NOI provide information on trends in the revenue generated and expenses incurred in operating the Company's properties, unaffected by the cost of leverage, straight-line adjustments, depreciation, amortization, and other net income components. The Company uses these metrics internally as performance measures. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.
Coverage Ratios
The Company presents fixed charge and debt service coverage ratios to provide a measure of the Company’s financial flexibility to service current debt amortization, interest expense and operating lease rent from current cash net operating income. These coverage ratios represent a common measure of the Company’s ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).



Supplemental Information
45
First Quarter 2021

Non-GAAP Disclosures and Reconciliations

Unaudited
(Dollars in Thousands, except per share data)
image241.jpg

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Funds From Operations (FFO) Reconciliation
Three Months Ended
March 31,
20212020
Net (loss) income attributable to SL Green common stockholders$(7,464)$114,801 
Add:
Depreciation and amortization62,996 68,279 
Joint venture depreciation and noncontrolling interest adjustments55,702 56,318 
Net (loss) income attributable to noncontrolling interests(1,975)5,909 
Less:
(Loss) gain on sale of real estate, net(1,388)72,636 
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate(12,629)— 
Purchase price and other fair value adjustment2,664 — 
Depreciable real estate reserves(8,241)— 
Depreciation on non-rental real estate assets527 650 
FFO attributable to SL Green common stockholders and noncontrolling interests$128,326 $172,021 

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
As of or for the three months ended
3/31/202112/31/20209/30/20206/30/20203/31/2020
Net (loss) income$(3,855)$200,340 $20,677 $66,627 $127,114 
Interest expense, net of interest income23,388 25,579 23,536 30,070 37,494 
Amortization of deferred financing costs3,774 3,482 3,151 2,661 2,500 
Income taxes708 (859)— 900 1,134 
Depreciation and amortization62,996 56,932 92,516 95,941 68,279 
Loss (gain) on sale of real estate1,388 (51,882)(26,104)(64,884)(72,636)
Equity in net loss (gain) on sale of interest in unconsolidated joint venture/real estate12,629 (2,961)— — — 
Purchase price and other fair value adjustments(2,664)(187,522)— — — 
Depreciable real estate reserves8,241 53,827 6,627 — — 
Adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates91,989 90,169 87,630 81,843 88,724 
EBITDAre$198,594 $187,105 $208,033 $213,158 $252,609 

Supplemental Information
46
First Quarter 2021

Non-GAAP Disclosures and Reconciliations

Unaudited
(Dollars in Thousands, except per share data)
image241.jpg
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - Operating income and Same-store NOI Reconciliation
Three Months Ended
March 31,
20212020
Net (loss) income$(3,855)$127,114 
Equity in net loss on sale of interest in unconsolidated joint venture/real estate12,629 — 
Purchase price and other fair value adjustments(2,664)— 
(Loss) gain on sale of real estate, net1,388 (72,636)
Depreciable real estate reserves8,241 — 
Depreciation and amortization62,996 68,279 
Interest expense, net of interest income23,388 37,494 
Amortization of deferred financing costs3,774 2,500 
Operating income105,897 162,751 
Equity in net loss from unconsolidated joint ventures2,864 12,814 
Marketing, general and administrative expense22,885 19,570 
Transaction related costs, net22 65 
Investment income(19,273)(38,533)
Loan loss and other investment reserves, net of recoveries— 11,248 
Non-building revenue(192)(7,268)
Net operating income (NOI)112,203 160,647 
Equity in net loss from unconsolidated joint ventures(2,864)(12,814)
SLG share of unconsolidated JV depreciation and amortization55,275 45,874 
SLG share of unconsolidated JV interest expense, net of interest income33,427 35,777 
SLG share of unconsolidated JV amortization of deferred financing costs2,885 1,687 
SLG share of unconsolidated JV loss on early extinguishment of debt— — 
SLG share of unconsolidated JV investment income(296)(307)
SLG share of unconsolidated JV non-building revenue(2,425)(1,215)
NOI including SLG share of unconsolidated JVs198,205 229,649 
NOI from other properties/affiliates(32,326)(62,747)
Same-Store NOI165,879 166,902 
Operating lease straight-line adjustment245 288 
Joint Venture operating lease straight-line adjustment232 342 
Straight-line and free rent(3,202)(2,818)
Amortization of acquired above and below-market leases, net(241)(1,716)
Joint Venture straight-line and free rent(7,356)(5,781)
Joint Venture amortization of acquired above and below-market leases, net(4,303)(3,821)
Same-store cash NOI$151,254 $153,396 

Supplemental Information
47
First Quarter 2021

SELL-SIDE ANALYST COVERAGE
                               
                          
                         
image241.jpg

EQUITY COVERAGE
FirmAnalystPhoneEmail
B of A SecuritiesJames C. Feldman(646) 855-5808james.feldman@baml.com
BMO Capital Markets Corp.John P. Kim(212) 885-4115jp.kim@bmo.com
BTIGThomas Catherwood(212) 738-6139tcatherwood@btig.com
CitigroupMichael Bilerman(212) 816-1383michael.bilerman@citigroup.com
Deutsche BankDerek Johnston(904) 520-4973derek.johnston@db.com
Goldman Sachs & Co.Richard Skidmore(801) 741-5459richard.skidmore@gs.com
Green Street AdvisorsDaniel Ismail(949) 640-8780dismail@greenstreetadvisors.com
Evercore ISISteve Sakwa(212) 446-9462ssakwa@isigrp.com
Jefferies & CompanyJonathan Peterson(212) 284-2300jpeterson@jefferies.com
JP Morgan Securities, Inc.Anthony Paolone(212) 622-6682anthony.paolone@jpmorgan.com
KeyBanc Capital MarketsCraig Mailman(917) 368-2316cmailman@key.com
Morgan StanleyVikram Malhotra(212) 761-7064vikram.malhotra@morganstanley.com
RW BairdDavid Rodgers(216) 737-7341drodgers@rwbaird.com
Piper SandlerAlexander D. Goldfarb(212) 466-7937agoldfarb@sandleroneill.com
ScotiabankNicholas Yulico(212) 225-6904nicholas.yulico@scotiabank.com
Truist SecuritiesMichael Lewis(212) 319-5659Michael.R.Lewis@truist.com
Wells Fargo Securities, LLCBlaine Heck(443) 263-6529blaine.heck@wellsfargo.com
FIXED INCOME COVERAGE
FirmAnalystPhoneEmail
JP Morgan Securities, Inc.Mark Streeter(212) 834-6601mark.streeter@jpmorgan.com

SL Green Realty Corp. is covered by the research analysts listed above. Please note that any opinions, estimates or forecasts regarding SL Green Realty Corp.'s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of SL Green Realty Corp. or its management. SL Green Realty Corp. does not, by its reference above or distribution, imply its endorsement of or concurrence with such information, conclusions or recommendations.
Supplemental Information
48
First Quarter 2021