EX-99.1 2 a08-1970_1ex99d1.htm EX-99.1

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

CONTACT

Gregory F. Hughes

Chief Operating Officer and

Chief Financial Officer

(212) 594-2700

or

Heidi Gillette

Investor Relations

(212) 216-1601

 

SL GREEN REALTY CORP. REPORTS

FOURTH QUARTER AND FULL YEAR 2007

FFO OF $1.24 AND $5.78 PER SHARE

 

 

Fourth Quarter Highlights

 

 

·

Increased fourth quarter FFO to $1.24 per share (diluted) from $1.18 per share (diluted) during the fourth quarter of 2006, an increase of 5.1%. FFO for the year ended December 31, 2007 increased 25.4% over the same period in the prior year to $5.78 per share (diluted).

 

 

 

 

·

Net income available to common stockholders for the fourth quarter of 2007 totaled $2.16 per share (diluted). Net income available to common stockholders for the year ended December 31, 2007 totaled $10.78 per share (diluted).

 

 

 

 

·

Increased quarterly common stock dividend by 12.5% to $0.7875 per share.

 

 

 

 

·

Acquired 388-390 Greenwich Street from Citigroup for $1.6 billion through a joint venture with SITQ. The property is leased to Citigroup at a going-in cap rate of 6.3% and grows annually based on CPI. The Company owns a 50.6% interest and SITQ owns the remaining 49.4% interest.

 

 

 

 

·

Signed 41 Manhattan office leases totaling 282,490 square feet during the fourth quarter, finishing the quarter at 96.6% occupancy for the Manhattan portfolio. The leases carried an average rent of $65.68, the highest quarterly average in the Company’s history.

 

 

 

 

·

Increased average Manhattan office starting rents by 42.7% over previously fully escalated rents reflecting continued growth in rents for Manhattan office leases signed during the fourth quarter. Increased average Suburban office rents by 9.2% over the previously fully escalated rents for Suburban office leases signed during the fourth quarter.

 

 

 

 

·

Continued the successful retail investment program with the signing of a 15-year net lease with American Eagle Outfitters Inc. at 1551/1555 Broadway which will generate approximately $279.0 million of rental income over the term of the lease and the signing of 11,000 square feet of space at 27-29 West 34th Street with Geox Retail East Inc. and Aldo U.S. Inc. These properties are owned in joint ventures with Jeff Sutton.

 

 

 

 

 

1

 


 

 

·

Recognized consolidated same-store GAAP NOI growth during the fourth quarter of 2.2% when excluding lease buyout income and 5.4% when also excluding the increased ground rent at 420 Lexington Avenue.

 

 

 

 

·

Closed on the previously announced sale of 470 Park Avenue South for $157.0 million, generating a gain, net of minority interest, of approximately $114.7 million.

 

 

 

 

·

Entered into an agreement to sell 440 Ninth Avenue for $160.0 million, which is expected to generate an estimated gain of approximately $111.0 million. The sale, which is subject to customary closing conditions, is expected to close in the first quarter of 2008.

 

 

 

 

·

Received $15.2 million in dividends and fees from our investment in, and management arrangements with, Gramercy Capital Corp. (NYSE: GKK), or Gramercy, including a $2.8 million incentive fee earned during the quarter.

 

 

 

 

·

Acquired $94.1 million of the Company’s common stock since October 1, 2007 at an average share price of $96.47 pursuant to its previously announced $300.0 million stock repurchase program. The Company has now acquired $188.1 million of its common stock.

 

 

 

 

·

Originated $128.7 million of structured finance investments during the quarter. There was also $10.0 million in redemptions during the quarter.

 

Summary

New York, NY, January 21, 2008 - SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations available to common stockholders, or FFO, of $76.9 million, or $1.24 per share (diluted), for the fourth quarter ended December 31, 2007, a 5.1% increase over the same quarter in 2006, which was $1.18 per share (diluted).  The Company also reported FFO of $5.78 per share (diluted) for the year ended December 31, 2007, a 25.4% increase over the same period in 2006, which was $4.61 per share (diluted).

Net income available to common stockholders totaled $128.7 million, or $2.16 per share (diluted), for the fourth quarter and $640.5 million, or $10.78 per share (diluted) for the year ended December 31, 2007, an increase of $99.3 million and $439.7 million over the respective periods in 2006.  The results for the three and twelve months ended December 31, 2007 include gains on sale of $1.93 per share (diluted) and $8.62 per share (diluted), respectively, compared to gains on sale of $0.07 per share (diluted) and $2.12 per share (diluted) for the same periods in 2006.

Operating and Leasing Activity

For the fourth quarter of 2007, the Company reported revenues and EBITDA of $263.5 million and $154.1 million, respectively, increases of $118.2 million, or 81.4%, and $73.6 million, or 91.4%, respectively, over the same period in 2006, largely due to strong leasing activity at 521 Fifth Avenue, 810 Seventh Avenue, 120 West 45th Street and 28 West 44th Street.  Same-store GAAP NOI on a combined basis decreased by 6.0% for the fourth quarter when compared to the same quarter in 2006, with the consolidated properties decreasing 6.0% to $44.1 million during the fourth quarter and the unconsolidated joint venture properties decreasing 5.9% to $22.9 million.  The consolidated same-store properties included $3.7 million of lease cancellation income in

2

 


the fourth quarter of 2006 and $1.4 million relating to the increased ground rent at 420 Lexington Avenue in 2007.  Excluding these amounts, the consolidated same-store GAAP NOI would have increased 5.4%.  The unconsolidated joint venture same-store properties included $0.6 million of lease cancellation income in the fourth quarter of 2006 compared to $0.1 million in 2007.  Excluding these amounts, the unconsolidated joint venture same-store GAAP NOI would have decreased 4.0%.

Average starting Manhattan office rents of $65.68 per rentable square foot for the fourth quarter represented a 42.7% increase over the previously fully escalated rents.

Occupancy for the Manhattan portfolio decreased from 97.0% at September 30, 2007 to 96.6% at December 31, 2007.  During the quarter, the Company signed 56 leases for the Manhattan portfolio totaling 325,011 square feet, with 41 leases and 282,490 square feet representing office leases.

Average starting Suburban office rents of $28.23 per rentable square foot for the fourth quarter represented a 9.2% increase over the previously fully escalated rents.  During the fourth quarter of 2007, MCI International paid $5.5 million to surrender 2 of 6 floors at 1100 King Street. New leases for approximately 64.5% of the space were signed during the fourth quarter at a 13.6% increase over previously fully escalated rents.

Occupancy for the Suburban portfolio decreased from 92.2% at September 30, 2007 to 92.0% at December 31, 2007.  During the quarter, the Company signed 30 leases for the Suburban portfolio totaling 206,327 square feet, all of which represented office leases.

Significant leasing activities during the fourth quarter included:

 

-

New lease with Hilb, Rogal & Hamilton Company of NY, Inc. for approximately 31,759 square feet at 100 Park Avenue.

 

-

New lease with Circuit City Stores, Inc. for approximately 25,866 square feet at 521 Fifth Avenue.

 

-

New lease with Diamond Back Advisors NY LLC for approximately 16,858 square feet at 810 Seventh Avenue.

 

-

Early renewal with Research Institute of America for approximately 52,000 square feet at 115-117 Stevens Avenue, Valhalla, NY.

 

-

Early renewal with D.E. Shaw & Co. LP for approximately 71,457 square feet at 120 West 45th Street.

 

-

New lease with Merrill Lynch for approximately 22,798 square feet at 1100 King Street, Rye Brook, NY.

 

-

Early renewal with HQ Global Workplaces, Inc. for approximately 20,538 square feet at 520 White Plains Road, Tarrytown, NY.

 

Real Estate Investment Activity

During the fourth quarter of 2007, the Company invested approximately $257.3 million in new transactions.

Investment activity announced during the fourth quarter included:

3

 


 

-

In December 2007, the Company, through a joint venture with SITQ Immobilier, a subsidiary of Caisse de depot et placement du Quebec, or SITQ, closed on the acquisition of 388-390 Greenwich Street from Citigroup for approximately $1.575 billion. SL Green owns a 50.6% interest in the joint venture. SITQ owns the remaining 49.4% interest. The property consists of two office buildings aggregating 2,600,000 square-feet.

 

-

In November 2007, the Company sold its property located at 470 Park Avenue South for approximately $157.0 million. The property encompasses approximately 260,000 square feet. The sale generated a gain, net of minority interest, of approximately $114.7 million.

 

Financing and Capital Activity

The Company acquired $94.1 million of its common stock at an average share price of $96.47 since October 1, 2007 pursuant to its previously announced $300.0 million stock repurchase program.  The Company has now acquired $188.1 million of its common stock at an average share price of $107.45.

In October 2007, the Company exercised the accordion feature under its unsecured revolving credit facility, increasing its capacity by $250.0 million.

In October 2007, the joint venture that owns 1551/1555 Broadway refinanced its construction loan.  The new loan extended the maturity by 17 months, reduced the spread by 50 basis points and increased the committed amount by $26.3 million.

In December 2007, the joint venture that acquired 388-390 Greenwich Street financed the acquisition with a $560.0 million, ten-year mortgage loan which carries an effective fixed interest rate of 5.19%.

In December 2007, the Company closed on a $276.7 million, ten-year term loan which carries an effective fixed interest rate of 5.19%.  This loan, which is secured by the Company’s interest in 388-390 Greenwich Street, effectively provides the Company with a 68.5% leveraged investment in the 388-390 Greenwich Street joint venture.

Structured Finance Activity

The Company’s structured finance investments totaled $805.2 million on December 31, 2007, an increase of approximately $122.1 million from the balance at September 30, 2007. The structured finance investments currently have a weighted average maturity of 6.1 years.  The weighted average yield for the quarter ended December 31, 2007 was 10.49%, compared to a yield of 10.45% for the quarter ended December 31, 2006.

During the fourth quarter of 2007, the Company originated $128.7 million of structured finance investments which yield approximately 14.8%.  There was also $10.0 million of redemptions during the fourth quarter of 2007.

Investment In Gramercy Capital Corp.

At December 31, 2007, the book value of the Company’s investment in Gramercy totaled $172.6 million. Fees earned from various management arrangements between the

4

 


Company and Gramercy totaled approximately $10.4 million for the quarter ended December 31, 2007, including an incentive fee of $2.8 million earned as a result of Gramercy’s FFO (as defined in Gramercy’s management agreement) exceeding the 9.5% annual return on equity performance threshold.  For the year ended December 31, 2007, the Company earned $56.0 million in fees from Gramercy, including $32.3 million in incentive fees.  Of the $32.3 million in incentive fees $13.3 million was included in FFO and $19.0 million was excluded from FFO.  The Company accounted for its share of the incentive fee as a reduction of its basis in One Madison Avenue.  The Company’s share of FFO generated from its investment in Gramercy totaled approximately $5.6 million and $21.9 million for the three and twelve months ended December 31, 2007, respectively, compared to $5.1 million and $16.1 million for the same periods in the prior year.

The Company’s marketing, general and administrative, or MG&A, expenses include the consolidation of the expenses of its subsidiary GKK Manager LLC, the entity which manages and advises Gramercy.  For the quarter and year ended December 31, 2007, the Company’s MG&A included approximately $2.4 million and $12.0 million, respectively, of costs associated with Gramercy compared to $2.2 million and $8.1 million in the prior year.

Dividends

During the fourth quarter of 2007, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:

 

-

$0.7875 per share of common stock. Dividends were paid on January 15, 2008 to stockholders of record on the close of business on December 31, 2007.

 

 

 

 

-

$0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period October 15, 2007 through and including January 14, 2008. Distributions were made on January 15, 2008 to stockholders of record on the close of business on December 31, 2007. Distributions reflect regular quarterly distributions, which are the equivalent of an annualized distribution of $1.90625 and $1.96875, respectively.

 

 

 

5

 


Conference Call and Audio Webcast

The Company’s executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio webcast on Tuesday, January 22, 2008 at 2:00 pm EST to discuss fourth quarter and full year 2007 financial results. The Supplemental Package will be available prior to the quarterly conference call on the Company’s web site.

The live conference will be webcast in listen-only mode on the Company’s web site at www.slgreen.com and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing (866) 543-6407 Domestic or (617) 213-8898 International, using pass code SL Green.

A replay of the call will be available through Tuesday, January 29, 2008 by dialing (888) 286-8010 Domestic or (617) 801-6888 International, using pass code 40499815.

Supplemental Information

The Supplemental Package outlining fourth quarter and full year 2007 financial results will be available prior to the quarterly conference call on the Company’s website.

Company Profile

SL Green Realty Corp. is a self-administered and self-managed real estate investment trust, or REIT, that predominantly acquires, owns, repositions and manages Manhattan office properties. The Company is the only publicly held REIT that specializes in this niche.  As of December 31, 2007, the Company owned 32 New York City office properties totaling approximately 24,728,200 square feet, making it New York’s largest office landlord. In addition, SL Green holds investment interests in, among other things, retail properties (eight) encompassing approximately 353,939 square feet, development property (one) encompassing approximately 85,000 square feet and land interests (two), along with ownership of 36 suburban assets totaling 7,867,500 square feet in Brooklyn, Queens, Long Island, Westchester County, Connecticut and New Jersey.

To be added to the Company’s distribution list or to obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at 212-216-1601.

 

6

 


Disclaimers

Non-GAAP Financial Measures

During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 8 and 10 of this release and in the Company’s Supplemental Package.

Forward-looking Information

This press release contains forward-looking information based upon the Company’s current best judgment and expectations. Actual results could vary from those presented herein. The risks and uncertainties associated with forward-looking information in this release include the strength of the commercial office real estate markets in New York, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, which are beyond the Company’s control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Company’s filings with the Securities and Exchange Commission.

7


 

SL GREEN REALTY CORP.

STATEMENTS OF OPERATIONS-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2007

 

2006

 

2007

 

2006

 

Revenue:

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

192,288

 

$

89,238

 

$

696,919

 

$

317,782

 

Escalations & reimbursement revenues

 

27,224

 

14,710

 

114,506

 

58,024

 

Preferred equity and investment income

 

20,836

 

15,202

 

91,826

 

61,956

 

Other income

 

23,177

 

26,155

 

151,272

 

56,065

 

Total revenues

 

263,525

 

145,305

 

1,054,523

 

493,827

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

14,049

 

10,537

 

46,765

 

40,780

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

58,866

 

27,499

 

215,030

 

107,128

 

Ground rent

 

8,683

 

5,463

 

32,389

 

20,150

 

Real estate taxes

 

31,442

 

16,668

 

126,519

 

66,613

 

Marketing, general and administrative

 

24,444

 

25,669

 

105,044

 

65,741

 

Total expenses

 

123,435

 

75,299

 

478,982

 

259,632

 

 

 

 

 

 

 

 

 

 

 

Earnings Before Interest, Depreciation and Amortization (EBITDA)

 

154,139

 

80,543

 

622,306

 

274,975

 

Interest expense

 

75,520

 

28,470

 

265,073

 

90,875

 

Amortization of deferred financing costs

 

2,118

 

1,329

 

16,655

 

4,425

 

Depreciation and amortization

 

53,653

 

19,016

 

181,647

 

65,235

 

Net income from Continuing Operations

 

22,848

 

31,728

 

158,931

 

114,440

 

Income from Discontinued Operations, net of minority interest

 

1,661

 

3,416

 

12,151

 

19,122

 

Gain on sale of Discontinued Operations, net of minority interest

 

114,697

 

 

481,750

 

93,976

 

Equity in net gain on sale of interest in unconsolidated joint venture

 

 

 

31,509

 

 

Gain on sale of real estate interest

 

 

3,451

 

 

3,451

 

Minority interests

 

(5,571

)

(4,268

)

(23,931

)

(10,270

)

Preferred stock dividends

 

(4,969

)

(4,969

)

(19,875

)

(19,875

)

Net income available to common stockholders

 

$

128,666

 

$

29,358

 

$

640,535

 

$

200,844

 

 

 

 

 

 

 

 

 

 

 

Net income per share (Basic)

 

$

2.18

 

$

0.62

 

$

10.90

 

$

4.50

 

Net income per share (Diluted)

 

$

2.16

 

$

0.62

 

$

10.78

 

$

4.38

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

FFO per share (Basic)

 

$

1.25

 

$

1.22

 

$

5.85

 

$

4.75

 

FFO per share (Diluted)

 

$

1.24

 

$

1.18

 

$

5.78

 

$

4.61

 

 

 

 

 

 

 

 

 

 

 

FFO Calculation:

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$

22,848

 

$

31,728

 

$

158,931

 

$

114,440

 

Add:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

53,653

 

19,016

 

181,647

 

65,235

 

FFO from Discontinued Operations

 

2,809

 

6,187

 

19,186

 

30,769

 

FFO adjustment for Joint Ventures

 

2,774

 

8,808

 

18,972

 

34,049

 

Less:

 

 

 

 

 

 

 

 

 

Dividend on perpetual preferred stock

 

(4,969

)

(4,969

)

(19,875

)

(19,875

)

Depreciation of non-real estate assets

 

(210

)

(240

)

(904

)

(984

)

FFO before minority interests – BASIC and DILUTED

 

$

76,905

 

$

60,530

 

$

357,957

 

$

223,634

 

 

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

59,031

 

46,993

 

58,742

 

44,593

 

Weighted average partnership units held by minority interests

 

2,340

 

2,697

 

2,446

 

2,511

 

Basic weighted average shares and units outstanding for FFO per share

 

61,371

 

49,690

 

61,188

 

47,104

 

Diluted ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

59,577

 

48,463

 

59,439

 

45,984

 

Weighted average partnership units held by minority interests

 

2,340

 

2,697

 

2,446

 

2,511

 

Diluted weighted average shares and units outstanding

 

61,917

 

51,160

 

61,885

 

48,495

 

 

 

8



 

SL GREEN REALTY CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in Thousands)

 

 

 

December 31,
2007

 

December 31,
2006

 

Assets

 

(Unaudited)

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

1,436,586

 

$

439,986

 

Buildings and improvements

 

5,931,088

 

2,111,970

 

Building leasehold and improvements

 

1,255,579

 

490,995

 

Property under capital lease

 

12,208

 

12,208

 

 

 

8,635,461

 

3,055,159

 

Less accumulated depreciation

 

(381,510

)

(279,436

)

 

 

8,253,951

 

2,775,723

 

Assets held for sale

 

41,568

 

 

Cash and cash equivalents

 

19,173

 

117,178

 

Restricted cash

 

106,725

 

252,272

 

Tenant and other receivables, net of allowance of $13,932 and $11,079 in 2007 and 2006, respectively

 

50,818

 

34,483

 

Related party receivables

 

13,433

 

7,195

 

Deferred rents receivable, net of allowance of $13,400 and $10,925 in 2007 and 2006, respectively

 

136,595

 

96,624

 

Structured finance investments, net of discount of $30,783 and $14,804 in 2007 and 2006, respectively

 

805,215

 

445,026

 

Investments in unconsolidated joint ventures

 

1,402,201

 

686,069

 

Deferred costs, net

 

134,762

 

97,850

 

Other assets

 

441,575

 

119,807

 

Total assets

 

$

11,406,016

 

$

4,632,227

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Mortgage notes payable

 

$

2,844,644

 

$

1,190,379

 

Revolving credit facility

 

708,500

 

 

Term loans and unsecured notes

 

2,069,938

 

525,000

 

Accrued interest and other liabilities

 

45,194

 

10,008

 

Accounts payable and accrued expenses

 

191,509

 

138,181

 

Deferred revenue/gain

 

819,271

 

43,721

 

Capitalized lease obligation

 

16,542

 

16,394

 

Deferred land lease payable

 

16,960

 

16,938

 

Dividend and distributions payable

 

52,077

 

40,917

 

Security deposits

 

35,021

 

27,913

 

Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities

 

100,000

 

100,000

 

Total liabilities

 

6,899,656

 

2,109,451

 

Commitments and contingencies

 

 

 

Minority interest in other partnerships

 

597,478

 

56,162

 

Minority interest in operating partnership

 

82,007

 

71,731

 

Stockholders’ Equity

 

 

 

 

 

7.625% Series C perpetual preferred shares, $0.01 per value, $25.00 liquidation preference, 6,300 issued and outstanding at December 31, 2007 and 2006, respectively

 

151,981

 

151,981

 

7.875% Series D perpetual preferred shares, $0.01 per value, $25.00 liquidation preference, 4,000 issued and outstanding at December 31, 2007 and 2006, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 60,071 and 49,840 issued and outstanding at December 31, 2007 and 2006, respectively (inclusive of 1,312 shares held in Treasury at December 31, 2007)

 

601

 

498

 

Additional paid - in capital

 

2,931,887

 

1,809,893

 

Treasury stock-at cost

 

(150,719

)

 

Accumulated other comprehensive income

 

4,943

 

13,971

 

Retained earnings

 

791,861

 

322,219

 

Total stockholders’ equity

 

3,826,875

 

2,394,883

 

Total liabilities and stockholders’ equity

 

$

11,406,016

 

$

4,632,227

 

 

 

9



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

December 31,

 

 

 

2007

 

2006

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

24,728

 

18,966

 

Portfolio percentage leased at end of period

 

96.6%

 

97.0%

 

Same-Store percentage leased at end of period

 

95.3%

 

97.4%

 

Number of properties in operation

 

32

 

28

 

 

 

 

 

 

 

Office square feet leased during quarter (rentable)

 

282,490

 

452,497

 

Average mark-to-market percentage-office

 

42.7%

 

28.7%

 

Average starting cash rent per rentable square foot-office

 

$

65.68

 

$

61.99

 


(1)  Includes wholly owned and joint venture properties.

 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2007

 

2006

 

2007

 

2006

 

Earnings before interest, depreciation and amortization (EBITDA):

 

$

154,139

 

$

80,543

 

$

622,306

 

$

274,975

 

Add:

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

24,444

 

25,669

 

105,044

 

65,741

 

Operating income from discontinued operations

 

2,809

 

7,553

 

21,721

 

36,242

 

Less:

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(32,024

)

(32,558

)

(215,939

)

(99,669

)

Equity in net income from joint ventures

 

(14,049

)

(10,537

)

(46,765

)

(40,780

)

GAAP net operating income (GAAP NOI)

 

135,319

 

70,670

 

486,367

 

236,509

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

Operating income from discontinued operations

 

(2,809

)

(7,553

)

(21,721

)

(36,242

)

GAAP NOI from other properties/affiliates

 

(88,440

)

(16,228

)

(289,977

)

(35,033

)

Same-Store GAAP NOI

 

$

44,070

 

$

46,889

 

$

174,669

 

$

165,234

 


* See page 8 for a reconciliation of FFO and EBITDA to net income.

 

 

10