EX-99.1 2 a09-3940_1ex99d1.htm EX-99.1

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

CONTACT

Gregory F. Hughes

Chief Operating Officer and

Chief Financial Officer

-Or-

Heidi Gillette

Investor Relations

(212) 594-2700

 

SL GREEN REALTY CORP. REPORTS

FOURTH QUARTER 2008 AND FULL YEAR FFO OF $1.30 PER SHARE

AND $6.19 PER SHARE

 

Fourth Quarter Highlights

 

·                  Fourth quarter FFO totaled $1.30 per share (diluted) compared to $1.24 per share (diluted) during the fourth quarter of 2007, an increase of 4.8%.  FFO for the twelve months ended December 31, 2008 increased 7.1% over the same period in the prior year to $6.19 per share (diluted).

 

·                  Net income available to common stockholders for the fourth quarter of 2008 totaled $1.60 per share (diluted) compared to $2.16 per share (diluted) in the same period in the prior year. Net income available to common stockholders for the twelve months ended December 31, 2008 totaled $6.69 per share (diluted) compared to $10.78 per share (diluted) in the prior year.

 

·                  Signed approximately 1.3 million square foot lease extension with Viacom International, Inc. at 1515 Broadway. Occupancy at quarter end for the Manhattan portfolio was 96.7%.

 

·                  Signed an additional 37 Manhattan office leases totaling 248,690 square feet with average starting rent of $71.49 during the fourth quarter.  Average Manhattan office starting rents increased by 64.5% on these leases over previously fully escalated rents.

 

·                  Recognized combined same-store GAAP NOI growth of 4.2% during the fourth quarter, including 5.3% from the consolidated same-store properties and (0.1%) from the unconsolidated joint venture same-store properties. These amounts include approximately $7.4 million of additional accounts receivable reserves recorded during the quarter.  Excluding these reserves combined same-store GAAP NOI growth was 9.8%.

 

·                  Repurchased approximately $348.6 million of the Company’s convertible bonds, realizing gains on early extinguishment of debt aggregating approximately $117.9 million. Approximately $86.0 million of these repurchases settled in 2009.

 

·                  Sold $99.7 million of structured finance investments and realized net gains of approximately $9.3 million.  Separately, recorded approximately $84.8

 

1



 

million of loan loss reserves, primarily against non-New York City structured finance investments.

 

·                  Closed on the previously announced sale of 1372 Broadway for $274.0 million generating a gain of $238.6 million, including approximately $211.1 million of which had previously been deferred.

 

·                  Entered into an agreement with Gramercy Capital Corp. (NYSE: GKK) to sell 100% of 55 Corporate Drive, NJ for $230.0 million, which will result in a gain of approximately $5.4 million on the Company’s 50% interest.

 

·                  Settled the RSVP investment resulting in a gain of approximately $6.9 million.

 

·                  Reached an agreement for Gramercy to obtain lender consent in order to finalize the internalization. This included the reimbursement of approximately $5.1 million of incentive fees previously recognized.  SL Green also expensed its approximately $14.9 million investment in GKK Manager LLC.

 

·                  Due to market conditions, the Company recognized a loss on its investment in Gramercy of approximately $147.5 million.

 

Summary

 

New York, NY, January 26, 2009 - SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations available to common stockholders, or FFO, of $77.0 million, or $1.30 per share (diluted), for the fourth quarter ended December 31, 2008, an increase of 4.8% compared to $1.24 per share (diluted) for the same quarter in 2007.  The Company also reported FFO of $6.19 per share (diluted) for the twelve months ended December 31, 2008, a 7.1% increase over $5.78 per share (diluted) for the same period in 2007.

 

Net income available to common stockholders totaled $91.6 million, or $1.60 per share (diluted), for the fourth quarter and $389.9 million, or $6.69 per share (diluted), for the twelve months ended December 31, 2008, compared to $128.7 million and $640.5 million for the respective periods in 2007.  The results for the three and twelve months ended December 31, 2008 include gains on sale of $4.01 per share (diluted) and $7.45 per share (diluted), respectively, compared to gains on sale of $1.93 per share (diluted) and $8.62 per share (diluted) for the same periods in 2007.

 

Operating and Leasing Activity

 

For the fourth quarter of 2008, the Company reported revenues and EBITDA of $276.1 million and $141.3 million, respectively, an increase of $23.1 million, or 9.1%, and a decrease of $4.9 million, or 3.4%, respectively, compared to the same period in 2007.  During the quarter, the Company had strong leasing activity at 317 Madison Avenue, 420 Lexington Avenue, 1185 Avenue of the Americas, 1515 Broadway, 750 Third Avenue, 360 Hamilton Avenue and 115-117 Stevens Avenue.  Same-store GAAP NOI on a combined basis increased by 4.2% for the fourth quarter when compared to the same quarter in 2007, with the consolidated properties increasing 5.3% to $110.6 million and the unconsolidated joint venture properties decreasing 0.1% to $28.1 million. These amounts include approximately $7.4 million of additional accounts receivable reserves

 

2



 

recorded during the quarter. Excluding these reserves combined same-store GAAP NOI growth was 9.8%.

 

Average starting Manhattan office rents of $71.49 per rentable square foot on the 248,690 square feet of leases signed during the fourth quarter represented a 64.5% increase over the previously fully escalated rents.  This excludes the early renewal of approximately 1.3 million square feet with Viacom.

 

Occupancy for the Manhattan portfolio at December 31, 2008 was 96.7%, an increase from 96.5% at September 30, 2008.  During the quarter, the Company signed 53 leases in the Manhattan portfolio totaling 1,540,008 square feet, of which 42 leases and 1,521,146 square feet represented office leases.

 

Average starting Suburban office rents of $29.35 per rentable square foot for the fourth quarter represented a 1.7% increase over the previously fully escalated rents.  Occupancy for the Suburban portfolio decreased modestly from 91.9% at September 30, 2008 to 90.8% at December 31, 2008.  During the quarter, the Company signed 19 leases in the Suburban portfolio totaling 154,319 square feet, of which 18 leases and 153,819 square feet represented office leases.

 

Significant leasing activities during the fourth quarter included:

 

·                  Early renewal with Viacom International, Inc. for approximately 1,272,456 square feet at 1515 Broadway.

·                  New lease with WURK Times Square LLC for approximately 64,788 square feet at 1515 Broadway.

·                  New lease with News Corp. for approximately 54,472 square feet at 1185 Avenue of the Americas.

·                  Early renewal with Thompson Reuters for approximately 52,000 square feet at 115-117 Stevens Avenue, Westchester.

·                  Early renewal with Merrill Lynch for approximately 30,500 square feet at 360 Hamilton Avenue, Westchester.

 

Real Estate Investment Activity

 

The Company and Gramercy entered into an agreement to sell 100% of 55 Corporate Drive, NJ for $230.0 million, including the assumption by the buyer of the in-place mortgage indebtedness.  The sale, which is subject to customary closing conditions, is expected to close during the first quarter of 2009.

 

In October 2008, the Company with its joint venture partner, closed on the sale of the 525,000 square foot office property at 1372 Broadway for $274.0 million.  The Company recognized a gain of $238.6 million in the fourth quarter of 2008, including approximately $211.1 million of which had been deferred from the Company’s sale of 85% of the property in July 2007.

 

Financing and Capital Activity

 

The Company repurchased approximately $348.6 million of its convertible bonds, realizing gains on early extinguishment of debt aggregating approximately $117.9

 

3



 

million. Approximately $86.0 million of these repurchases settled in 2009 and approximately $29.4 million of the gains will be recognized in 2009.

 

Structured Finance Activity

 

The Company’s structured finance investments totaled $747.9 million on December 31, 2008, a decrease of approximately $179.0 million from the balance at September 30, 2008. During the fourth quarter of 2008, the Company sold approximately $99.7 million of structured finance investments and realized net gains of approximately $9.3 million.  During the fourth quarter of 2008, the Company recorded $84.8 million in loan loss reserves primarily against its non-New York City structured finance investments.  The structured finance investments currently have a weighted average maturity of 5.5 years and a weighted average yield for the quarter ended December 31, 2008 of 10.34%.

 

Investment in Gramercy Capital Corp.

 

At December 31, 2008, the book value of the Company’s investment in Gramercy Capital Corp. totaled $8.0 million. Fees earned from various management arrangements between the Company and Gramercy totaled approximately $6.0 million for the quarter ended December 31, 2008 and $35.4 million for the twelve months ended December 31, 2008. These amounts were reduced by approximately $5.1 million of incentive fees returned, pursuant to a written agreement, to Gramercy in the fourth quarter of 2008.  During the quarter, the Company waived its right to receive incentive fees and CDO collateral management fees.  The Company’s share of FFO generated from its investment in Gramercy has been estimated at approximately $5.7 million and $21.0 million for the three and twelve months ended December 31, 2008, respectively, compared to $5.6 million and $21.9 million for the same periods in the prior year.

 

During the fourth quarter, the Company reached an agreement for Gramercy to obtain lender consent in order to finalize the internalization. This included the reimbursement of approximately $5.1 million of incentive fees previously recognized, payable in a combination of cash and GKK stock. SL Green also expensed it’s approximately $14.9 million investment in GKK Manager LLC.  Due to market conditions, the Company also recognized a loss on its investment in Gramercy of approximately $147.5 million.

 

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, 2008, the Company’s MG&A included approximately $0.1 million and $16.3 million, respectively, of costs associated with Gramercy compared to $2.4 million and $12.0 million for the same periods in the prior year.  The fourth quarter MG&A also includes the reversal of certain incentive compensation that had been accrued during the first nine months of 2008.

 

During the fourth quarter, the Company and certain of its employees agreed to cancel, without compensation, certain employee stock options as well as a portion of the Company’s 2006 long-term outperformance plan. These cancellations resulted in a non-cash MG&A charge of approximately $18.0 million in the fourth quarter.

 

4



 

Dividends

 

During the fourth quarter of 2008, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:

 

·                  $0.375 per share of common stock. Dividends were paid on January 15, 2009 to stockholders of record on the close of business on January 2, 2009.

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period October 15, 2008 through and including January 14, 2009. Distributions were made on January 15, 2009 to stockholders of record on the close of business on January 2, 2009. Distributions reflect regular quarterly distributions, which are the equivalent of an annualized distribution of $1.90625 and $1.96875, respectively.

 

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 web cast on Tuesday, January 27, 2009 at 2:00 pm ET to discuss the financial results. The Supplemental Package will be available prior to the quarterly conference call on the Company’s web site, www.slgreen.com, under “financial reports” in the investors’ section of the website.

 

The live conference will be webcast in listen-only mode on the Company’s web site under “event calendar & webcasts” in the investors’ section of the website and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 866.383.8008 Domestic or 617.597.5341 International, using the pass-code SL Green.

 

A replay of the call will be available through February 4, 2009 by dialing 888.286.8010 Domestic or 617.801.6888 International, using the pass-code 92395386.

 

Supplemental Information

 

The Supplemental Package outlining the Company’s fourth quarter and full year 2008 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, 2008, the Company owned 29 New York City office properties totaling approximately 23,211,200 square feet, making it New York’s largest office landlord. In addition, at December 31, 2008, SL Green held investment interests in, among other things, eight retail properties encompassing approximately 400,212 square feet, two development properties encompassing approximately 363,000 square feet and two land interests, along with ownership interests in 34 suburban assets totaling 7,656,500 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.

 

5



 

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 7 and 9 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 and credit  market conditions, tenant or borrower bankruptcies and defaults, compliance with financial covenants, 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.

 

6



 

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,

 

 

 

2008

 

2007

 

2008

 

2007

 

Revenue:

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

193,289

 

$

183,412

 

$

777,284

 

$

665,707

 

Escalations & reimbursement revenues

 

31,321

 

25,743

 

123,598

 

109,517

 

Preferred equity and investment income

 

42,028

 

20,689

 

119,091

 

91,004

 

Other income

 

9,465

 

23,167

 

96,888

 

150,921

 

Total revenues

 

276,103

 

253,011

 

1,116,861

 

1,017,149

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

10,422

 

14,049

 

59,961

 

46,765

 

Gain on early extinguishment of debt

 

88,541

 

 

88,541

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses

 

60,168

 

57,595

 

229,712

 

209,420

 

Ground rent

 

7,709

 

8,683

 

31,494

 

32,389

 

Real estate taxes

 

30,300

 

30,180

 

127,130

 

121,594

 

Loan loss and other investment reserves

 

101,732

 

 

115,882

 

 

Marketing, general and administrative

 

33,895

 

24,444

 

120,886

 

105,044

 

Total expenses

 

233,804

 

120,902

 

625,104

 

468,447

 

 

 

 

 

 

 

 

 

 

 

Earnings Before Interest, Depreciation and Amortization (EBITDA)

 

141,262

 

146,158

 

640,259

 

595,467

 

Interest expense

 

71,358

 

69,795

 

281,766

 

251,537

 

Amortization of deferred financing costs

 

1,663

 

1,705

 

6,436

 

15,893

 

Depreciation and amortization

 

55,698

 

51,971

 

217,624

 

175,171

 

Loss on equity investment in marketable securities

 

(147,489

)

 

(147,489

)

 

Net income (loss) from Continuing Operations

 

(134,946

)

22,687

 

(13,056

)

152,866

 

Income (loss) from Discontinued Operations, net of minority interest

 

(142

)

2,142

 

(2,034

)

17,458

 

Gain on sale of Discontinued Operations, net of minority interest

 

229,494

 

114,697

 

335,097

 

481,750

 

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

 

 

 

103,014

 

31,509

 

Minority interests

 

2,114

 

(5,891

)

(13,262

)

(23,173

)

Preferred stock dividends

 

(4,969

)

(4,969

)

(19,875

)

(19,875

)

Net income available to common stockholders

 

$

91,551

 

$

128,666

 

$

389,884

 

$

640,535

 

 

 

 

 

 

 

 

 

 

 

Net income per share (Basic)

 

$

1.60

 

$

2.18

 

$

6.72

 

$

10.90

 

Net income per share (Diluted)

 

$

1.60

 

$

2.16

 

$

6.69

 

$

10.78

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

FFO per share (Basic)

 

$

1.30

 

$

1.25

 

$

6.21

 

$

5.85

 

FFO per share (Diluted)

 

$

1.30

 

$

1.24

 

$

6.19

 

$

5.78

 

 

 

 

 

 

 

 

 

 

 

FFO Calculation:

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

$

(134,946

)

$

22,687

 

$

(13,056

)

$

152,866

 

Add:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

55,698

 

51,971

 

217,624

 

175,171

 

FFO from Discontinued Operations

 

351

 

4,225

 

3,500

 

30,062

 

FFO adjustment for Joint Ventures

 

13,702

 

3,201

 

40,266

 

20,635

 

Loss on equity investment in marketable securities

 

147,489

 

 

147,489

 

 

Less:

 

 

 

 

 

 

 

 

 

Dividend on perpetual preferred stock

 

(4,969

)

(4,969

)

(19,875

)

(19,875

)

Depreciation of non-real estate assets

 

(281

)

(210

)

(974

)

(902

)

FFO before minority interests – BASIC and DILUTED

 

$

77,044

 

$

76,905

 

$

374,974

 

$

357,957

 

 

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

57,071

 

59,031

 

57,996

 

58,742

 

Weighted average partnership units held by minority interests

 

2,340

 

2,340

 

2,340

 

2,446

 

Basic weighted average shares and units outstanding for FFO per share

 

59,411

 

61,371

 

60,336

 

61,188

 

Diluted ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

57,120

 

59,577

 

58,258

 

59,439

 

Weighted average partnership units held by minority interests

 

2,340

 

2,340

 

2,340

 

2,446

 

Diluted weighted average shares and units outstanding

 

59,460

 

61,917

 

60,598

 

61,885

 

 

7



 

SL GREEN REALTY CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

December 31,
2008

 

December 31,
2007

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

1,386,090

 

$

1,436,569

 

Buildings and improvements

 

5,544,019

 

5,924,626

 

Building leasehold and improvements

 

1,259,472

 

1,249,093

 

Property under capital lease

 

12,208

 

12,208

 

 

 

8,201,789

 

8,622,496

 

Less accumulated depreciation

 

(546,545

)

(381,510

)

 

 

7,655,244

 

8,240,986

 

Assets held for sale

 

184,035

 

41,568

 

Cash and cash equivalents

 

726,889

 

45,964

 

Restricted cash

 

105,954

 

105,475

 

Tenant and other receivables, net of allowance of $16,898 and $13,932 in 2008 and 2007, respectively

 

30,882

 

49,015

 

Related party receivables

 

7,676

 

13,082

 

Deferred rents receivable, net of allowance of $19,648 and $13,400 in 2008 and 2007, respectively

 

145,561

 

136,595

 

Structured finance investments, net of discount of $18,764 and $30,783 in 2008 and 2007, respectively

 

679,814

 

805,215

 

Investments in unconsolidated joint ventures

 

975,483

 

1,438,123

 

Deferred costs, net

 

133,052

 

134,354

 

Other assets

 

339,763

 

419,701

 

Total assets

 

$

10,984,353

 

$

11,430,078

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Mortgage notes payable

 

$

2,591,358

 

$

2,844,644

 

Revolving credit facility

 

1,389,067

 

708,500

 

Term loans and unsecured notes

 

1,535,948

 

2,069,938

 

Accrued interest and other liabilities

 

70,692

 

45,194

 

Accounts payable and accrued expenses

 

133,098

 

180,898

 

Deferred revenue/gain

 

427,936

 

819,022

 

Capitalized lease obligation

 

16,704

 

16,542

 

Deferred land lease payable

 

17,650

 

16,960

 

Dividend and distributions payable

 

26,327

 

52,077

 

Security deposits

 

34,561

 

35,021

 

Liabilities related to assets held for sale

 

106,534

 

 

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

 

100,000

 

100,000

 

Total liabilities

 

6,449,875

 

6,888,796

 

Commitments and contingencies

 

 

 

Minority interest in other partnerships

 

531,408

 

632,400

 

Minority interest in operating partnership

 

91,334

 

82,007

 

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, 2008 and December 31, 2007, 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, 2008 and December 31, 2007, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 60,404 and 60,071 issued and outstanding at December 31, 2008 and December 31, 2007, respectively (inclusive of 3,360 and 1,312 shares held in Treasury at December 31, 2008 and December 31, 2007, respectively)

 

604

 

601

 

Additional paid - in capital

 

2,999,456

 

2,931,887

 

Treasury stock-at cost

 

(302,705

)

(150,719

)

Accumulated other comprehensive income

 

(56,992

)

4,943

 

Retained earnings

 

1,023,071

 

791,861

 

Total stockholders’ equity

 

3,911,736

 

3,826,875

 

Total liabilities and stockholders’ equity

 

$

10,984,353

 

$

11,430,078

 

 

8



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

December 31,

 

 

 

2008

 

2007

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

23,211

 

24,728

 

Portfolio percentage leased at end of period

 

96.7

%

96.6

%

Same-Store percentage leased at end of period

 

95.8

%

95.6

%

Number of properties in operation

 

29

 

32

 

 

 

 

 

 

 

Office square feet leased during quarter (rentable)

 

1,521,146

 

282,490

 

Average mark-to-market percentage-office

 

16.65

%

42.7

%

Average starting cash rent per rentable square foot-office

 

$

56.34

 

$

65.68

 

 


(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,

 

 

 

2008

 

2007

 

2008

 

2007

 

Earnings before interest, depreciation and amortization (EBITDA):

 

$

141,262

 

$

146,158

 

$

640,259

 

$

595,467

 

Add:

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

33,895

 

24,444

 

120,886

 

105,044

 

Operating income from discontinued operations

 

2,010

 

5,933

 

10,767

 

39,448

 

Loan loss and other investment reserves

 

101,732

 

 

115,882

 

 

Less:

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(49,258

)

(32,958

)

(196,362

)

(219,224

)

Gain on early extinguishment of debt

 

(88,541

)

 

(88,541

)

 

Equity in net income from joint ventures

 

(10,422

)

(14,049

)

(59,961

)

(46,765

)

GAAP net operating income (GAAP NOI)

 

130,678

 

129,528

 

542,930

 

473,970

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

Operating income from discontinued operations

 

(2,010

)

(5,933

)

(10,767

)

(39,448

)

GAAP NOI from other properties/affiliates

 

(76,406

)

(70,005

)

(320,325

)

(226,051

)

Same-Store GAAP NOI

 

$

52,262

 

$

53,590

 

$

211,838

 

$

208,471

 

 


* See page 7 for a reconciliation of FFO and EBITDA to net income.

 

9



 

SL GREEN REALTY CORP.

Fourth Quarter FFO

Excluding Non-Recurring Items

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
December 31, 2008

 

 

 

Dollars

 

Per Share

 

As reported FFO

 

$

77,044

 

$

1.30

 

Add:

 

 

 

 

 

Loan loss and other investment reserves

 

101,732

 

1.71

 

MG&A adjustments

 

11,956

 

0.20

 

Straight-line receivable additional reserves

 

5,000

 

0.08

 

Less:

 

 

 

 

 

Gains on early extinguishment of debt

 

(88,541

)

(1.49

)

Net gains on the sales/settlement of structured finance investments

 

(16,194

)

(0.27

)

Company’s share of Gramercy FFO

 

(5,710

)

(0.10

)

NOI from discontinued operations

 

(2,010

)

(0.03

)

FFO as adjusted

 

$

83,277

 

$

1.40

 

 

10