EX-99.1 2 a12-10512_1ex99d1.htm EX-99.1

Exhibit 99.1

 

CONTACT

James Mead

Chief Financial Officer

-and-

Heidi Gillette

Investor Relations

(212) 594-2700

 

SL GREEN REALTY CORP. REPORTS

FIRST QUARTER 2012 FFO OF $1.12 PER SHARE BEFORE TRANSACTION

COSTS AND EPS OF $0.29 PER SHARE

 

Operating Highlights

 

·                  First quarter FFO of $1.12 per diluted share before transaction related costs of $0.02 per diluted share, as compared with $1.78 per diluted share before transaction related costs of $0.03 per diluted share in the first quarter of 2011.  First quarter net income attributable to common stockholders of $0.29 per diluted share as compared with $1.01 per diluted share in the first quarter of 2011.  The comparable results reflect the issuance of common equity since the first quarter of 2011 and a one-time gain recognized in the first quarter of 2011.

 

·                  Combined same-store GAAP NOI and cash NOI for the quarter increased 0.8 percent and 6.2 percent, respectively, to $197.5 million and $172.0 million, respectively, as compared to the prior year.

 

·                  Signed 70 Manhattan leases totaling 684,337 square feet during the first quarter.  The mark-to-market on office leases signed in Manhattan was 32.3 percent higher in the first quarter than the previously fully escalated rents on the same office spaces, which was largely driven by the 361,044 square-foot lease with Random House, Inc. at 1745 Broadway.

 

·                  Quarter-end occupancy of 93.4 percent in stabilized Manhattan same-store properties as compared to 93.1 percent at the end of the corresponding prior year quarter and 93.0 percent at December 31, 2011.

 

·                  Signed 35 Suburban leases totaling 128,489 square feet during the first quarter.  The mark-to-market on office leases signed in the Suburbs was 4.6 percent lower in the first quarter than the previously fully escalated rents on the same office spaces.

 

·                  Quarter-end occupancy of 86.4 percent in the Suburban portfolio as compared to 86.3 percent at the end of the corresponding prior year quarter and 86.2 percent at December 31, 2011.

 

1



 

Investing Highlights

 

·                  Acquired the 390,000 square-foot office building located at 10 East 53rd Street through a joint venture with Canada Pension Plan Investment Board (“CPPIB”), for $252.5 million, or $647 per square foot.

 

·                  Formed a joint venture with Jeff Sutton and acquired the 65,010 square foot property at 724 Fifth Avenue for $223.0 million in which Prada is the anchor tenant.

 

·                  Formed a joint venture with Stonehenge Partners that acquired five retail and two multifamily properties in Manhattan for $193.1 million.

 

·                  Sold the leased fee interest at 292 Madison Avenue for $85.0 million. The transaction included the assumption of $59.1 million of existing debt by the purchaser.  SL Green recognized a gain of $6.6 million on the sale.

 

·                  Sold the two retail condominium units at 141 Fifth Avenue for $46.0 million. The transaction included the assumption of $25.0 million of existing debt by the purchaser.  SL Green recognized a gain of $7.3 million on the sale.

 

·                  Entered into an agreement, along with its joint venture partner, to sell 379 West Broadway for $48.5 million, inclusive of the fee position.

 

·                  Modified the agreement to sell One Court Square in order to provide the purchaser an extension of the closing date in exchange for an increase in the gross sale price to $477.5 million.

 

·                  Purchased or originated new debt and preferred equity investments totaling $70.5 million at a weighted average current yield of 8.7 percent, all of which are collateralized by New York City commercial office properties.

 

Financing Highlights

 

·                  Sold 2.9 million shares of common stock during the first quarter of 2012 for gross proceeds of $225.0 million ($222.6 million of net proceeds after related expenses). In 2012 to date, the Company sold 3.7 million shares of common stock for gross proceeds of $281.8 million ($278.5 million of net proceeds after related expenses).

 

·                  Repaid approximately $102.2 million of SL Green’s 3.0% exchangeable senior notes due 2027 pursuant to the holders’ scheduled put option.  Approximately $18.0 million of these notes remain outstanding.

 

·                  Closed on two 7-year mortgage financings totaling $100.0 million in connection with the acquisition of two residential properties. These mortgages bear a fixed interest rate of 4.125%.

 

·                  Closed on a 5-year, $8.5 million mortgage loan in connection with the acquisition of 762 Madison Avenue.  This mortgage bears a fixed interest rate of 3.75%.

 

·                  Closed on a 5-year $120.0 million mortgage in connection with the acquisition of 724 Fifth Avenue. The mortgage bears interest at 235 basis points over the 30-day LIBOR.

 

2



 

·                  Closed on a 5-year $125.0 million mortgage in connection with the acquisition of 10 East 53rd Street.  The mortgage bears interest at 250 basis points over the 30-day LIBOR.

 

Summary

 

New York, NY, April 25, 2012 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $99.3 million, or $1.10 per diluted share, for the quarter ended March 31, 2012, compared to $142.8 million, or $1.75 per diluted share, for the same quarter in 2011.  The comparable results reflect the issuance of $660.5 million of common equity since the first quarter of 2011 as well as a one-time gain recognized in the first quarter of 2011 on the sale of interests in the mezzanine debt at 280 Park Avenue.

 

Net income attributable to common stockholders totaled $25.3 million, or $0.29 per diluted share, for the quarter ended March 31, 2012, compared to $80.9 million, or $1.01 per diluted share, for the same quarter in 2011.

 

Operating and Leasing Activity

 

For the first quarter of 2012, the Company reported revenues and operating income of $339.2 million and $182.1 million, respectively, compared to $329.2 million and $209.9 million, respectively, for the same period in 2011.

 

Same-store cash NOI on a combined basis increased by 6.2 percent to $172.0 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property cash NOI increased by 6.4 percent to $145.7 million and unconsolidated joint venture property cash NOI increased 4.9 percent to $26.3 million.

 

Same-store GAAP NOI on a combined basis increased by 0.8 percent to $197.5 million for 2012, after giving consideration to 1515 Broadway and 521 Fifth Avenue as consolidated properties, as compared to 2011. Consolidated property GAAP NOI decreased by 0.6 percent to $167.4 million and unconsolidated joint venture property GAAP NOI increased 9.9 percent to $30.1 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio at March 31, 2012 was 93.4 percent as compared to 93.1 percent at March 31, 2011.  During the quarter, the Company signed 64 office leases in its Manhattan portfolio totaling 674,983 square feet.  Twenty one leases totaling 157,433 square feet represented office leases that replaced previous vacancy, and 43 office leases comprising 517,550 square feet had average starting rents of $69.71 per rentable square foot, representing a 32.3 percent increase over the previously fully escalated rents on the same office spaces, which was largely driven by the 361,044 square foot lease with Random House, Inc. at 1745 Broadway.  The average lease term on the Manhattan office leases signed in the first quarter was 6.3 years and average tenant concessions were 1.1 months of free rent with a tenant improvement allowance of $17.87 per rentable square foot.  Of the 734,218 square feet of office leases which commenced during the first quarter, 194,731 square feet represented office leases that replaced previous vacancy, and 539,487 square feet represented office leases that had average starting rents of $69.81 per rentable square

 

3



 

foot, representing a 31.4 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 86.4 percent at March 31, 2012, as compared to 86.3 percent at March 31, 2011.  Excluding the One Court Square office property, which is in contract for sale, the Company’s Suburban portfolio occupancy would be 82.9 percent at March 31, 2012, as compared to 82.7 percent at March 31, 2011.

 

During the quarter, the Company signed 32 office leases in the Suburban portfolio totaling 128,236 square feet.  Nine leases totaling 22,577 square feet represented office leases that replaced previous vacancy, and 23 office leases comprising 105,659 square feet had average starting rents of $33.72 per rentable square foot, representing a 4.6 percent decrease over the previously fully escalated rents on the same office spaces.  The average lease term on the Suburban office leases signed in the first quarter was 3.1 years and average tenant concessions were 1.1 months of free rent with a tenant improvement allowance of $5.33 per rentable square foot.  Of the 145,978 square feet of office leases which commenced during the first quarter, 39,641 square feet represented office leases that replaced previous vacancy, and 106,337 square feet represented office leases that had average starting rents of $33.74 per rentable square foot, representing a 4.6 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the first quarter included:

 

·                  Early renewal on 361,044 square feet with Random House, Inc. for 5 years at 1745 Broadway bringing the total remaining lease term to 10 years;

 

·                  New lease on 30,653 square feet with Jazz at Lincoln Center, Inc. for 15.8 years at 3 Columbus Circle;

 

·                  Early renewal on 23,230 square feet with FTI Consulting, Inc. for 9 years at 750 Third Avenue;

 

·                  New lease on 22,363 square feet with Titan Outdoor LLC for 10.5 years at 100 Park Avenue; and

 

·                  Early renewal on 26,065 square feet with State Bank of Long Island for 1.5 years at Jericho Plaza, Long Island.

 

Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2012 were $20.2 million, or 5.2 percent of total revenues including the Company’s share of joint venture revenue compared to $20.0 million, or 5.2 percent for the quarter ended March 31, 2011.

 

Real Estate Investment Activity

 

In February 2012, the Company acquired the 390,000 square-foot office building located at 10 East 53rd Street through a joint venture with CPPIB for $252.5 million, or $647 per square foot.

 

In January 2012, SL Green, along with its joint venture partner Jeff Sutton, acquired 724 Fifth Avenue for $223.0 million.  The anchor tenant in this 65,010 square foot property is Prada.

 

4



 

In January 2012, SL Green, along with its joint venture partner Stonehenge Partners, acquired five retail and two multifamily properties in Manhattan for total consideration of $193.1 million.

 

In February 2012, SL Green sold the leased fee interest at 292 Madison Avenue for $85.0 million. The transaction included assumption by the purchaser of $59.1 million of existing debt.  SL Green recognized a gain on the sale of $6.6 million.

 

In February 2012, SL Green, along with its joint venture partner, Jeff Sutton, sold its two retail condominium units at 141 Fifth Avenue for $46.0 million. The transaction included the assumption by the purchaser of $25.0 million of existing debt. SL Green recognized a gain on the sale of $7.3 million.

 

In March 2012, SL Green, along with its joint venture partner, entered into an agreement to sell 379 West Broadway for $48.5 million, inclusive of the fee position.

 

In April 2012, SL Green, along with its joint venture partner, modified the agreement to sell One Court Square to provide the purchaser an extension of the closing date in exchange for an increase in the gross sale price to $478.1 million.  The transaction, which includes the assumption by the purchaser of $315.0 million of existing debt, is expected to close in the second quarter.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $1.0 billion at March 31, 2012.  During the first quarter, the Company purchased and originated new debt and preferred equity investments totaling $70.5 million, all of which are directly collateralized by New York City commercial office properties, and received $57.6 million of principal reductions from investments that were sold or repaid.  The debt and preferred equity investment portfolio had a weighted average maturity of 3.1 years as of March 31, 2012 and had a weighted average yield for the quarter ended March 31, 2012 of 9.0 percent, exclusive of loans with a net carrying value of $25.2 million, which are on non-accrual status.

 

Financing and Capital Activity

 

In the first quarter of 2012, SL Green sold 2.9 million shares of common stock for aggregate gross proceeds of $225.0 million ($222.6 million of net proceeds after related expenses). In 2012 to date, SL Green sold 3.7 million shares of common stock for gross proceeds of $281.8 million ($278.5 million of net proceeds after related expenses).  The Company’s existing ATM plan has $68.2 million of remaining sales capacity.

 

In March 2012, SL Green repaid approximately $102.2 million of its 3.0% exchangeable senior notes due 2027 pursuant to the holders’ scheduled put option.  Approximately $18.0 million of these notes remain outstanding.

 

In January 2012, SL Green, along with its joint venture partner Stonehenge Partners, closed on two 7-year mortgage financings totaling $100.0 million in connection with the acquisition of two residential properties. These mortgages bear a fixed interest rate of 4.125%. In addition, the retail property located at 762 Madison Avenue, which was also acquired by the joint venture, was partially financed with a 5-year, $8.5 million mortgage loan which bears a fixed interest rate of 3.75%.

 

5



 

In February 2012, SL Green, along with its joint venture partner Jeff Sutton, closed on a 5-year $120.0 million mortgage in connection with the acquisition of 724 Madison Avenue. The mortgage bears interest at 235 basis points over the 30-day LIBOR.

 

In February 2012, SL Green, along with its joint venture partner, CPPIB, closed on a 5-year $125.0 million mortgage in connection with the acquisition of 10 East 53rd Street.  The mortgage bears interest at 250 basis points over the 30-day LIBOR.

 

Dividends

 

During the first quarter of 2012, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:

 

·                  $0.25 per share of common stock, which was paid on April 13, 2012 to stockholders of record on the close of business on March 30, 2012; and

 

·                  $0.4766 and $0.4922 per share on the Company’s Series C and D Preferred Stock, respectively, for the period January 15, 2012 through and including April 14, 2012, which were paid on April 13, 2012 to stockholders of record on the close of business on March 30, 2012, and reflect regular quarterly dividends which are the equivalent of annualized dividends of $1.9064 and $1.9688, respectively.

 

6



 

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 Thursday, April 26, 2012 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 website, www.slgreen.com, under “Financial Reports” in the Investors section.

 

The live conference will be webcast in listen-only mode on the Company’s website under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 866.804.6928 Domestic or 857.350.1674 International, using pass-code “SL Green.”

 

A replay of the call will be available through May 5, 2012 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 33061871.

 

Company Profile

 

SL Green Realty Corp., New York City’s largest office landlord, is the only 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, 2012, SL Green owned interests in 70 Manhattan properties totaling more than 39.0 million square feet. This included ownership interests in 27.3 million square feet of commercial properties and debt and preferred equity investments secured by 11.7 million square feet of properties. In addition to its Manhattan investments, SL Green holds ownership interests in 32 suburban assets totaling 6.9 million square feet in Brooklyn, Queens, Long Island, Westchester County, Connecticut and New Jersey, along with four development properties in the suburbs encompassing approximately 0.5 million square feet.

 

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 212.594.2700.

 

7



 

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 11 of this release and in the Company’s Supplemental Package.

 

Forward-looking Statement

 

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  All statements other than statements of historical facts included in this press release are forward-looking statements.  All forward-looking statements speak only as of the date of this press release.  Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements.  Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York Metropolitan area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, 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, all of which are beyond the Company’s control.  Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Company’s filings with the Securities and Exchange Commission.  The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

 

8



 

SL GREEN REALTY CORP.

CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

Revenue:

 

 

 

 

 

Rental revenue, net

 

$

260,814

 

$

227,020

 

Escalations and reimbursement revenues

 

41,663

 

30,275

 

Preferred equity and investment income

 

26,338

 

64,678

 

Other income

 

10,377

 

7,248

 

Total revenues

 

339,192

 

329,221

 

 

 

 

 

 

 

Equity in net (loss) income from unconsolidated joint ventures

 

(1,560

)

8,206

 

Gain (loss) on early extinguishment of debt

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Operating expenses

 

73,269

 

60,298

 

Real estate taxes

 

51,498

 

40,067

 

Ground rent

 

8,806

 

7,834

 

Loan loss and other investment reserves, net of recoveries

 

564

 

(3,150

)

Transaction related costs

 

1,151

 

2,434

 

Marketing, general and administrative

 

20,196

 

20,021

 

Total expenses

 

155,484

 

127,504

 

 

 

 

 

 

 

Operating Income

 

182,148

 

209,923

 

 

 

 

 

 

 

Interest expense, net of interest income

 

80,137

 

64,266

 

Amortization of deferred financing costs

 

3,580

 

3,800

 

Depreciation and amortization

 

77,083

 

63,497

 

Loss on investment in marketable securities

 

 

127

 

Net income from continuing operations

 

21,348

 

78,233

 

Net (loss)  income from discontinued operations

 

(78

)

1,873

 

Gain on sale of discontinued operations

 

6,627

 

 

Equity in net gain on sale of joint venture interest/real estate

 

7,260

 

 

Purchase price fair value adjustment

 

 

13,788

 

Depreciable real estate reserves

 

 

 

Net income

 

35,157

 

93,894

 

Net income attributable to noncontrolling interests

 

(1,959

)

(5,462

)

Net income attributable to SL Green Realty Corp.

 

33,198

 

88,432

 

Preferred stock dividends

 

(397

)

 

Dividends on perpetual preferred shares

 

(7,545

)

(7,545

)

Net income attributable to common stockholders

 

$

25,256

 

$

80,887

 

Earnings Per Share (EPS)

 

 

 

 

 

Net income per share (Basic)

 

$

0.29

 

$

1.02

 

Net income per share (Diluted)

 

$

0.29

 

$

1.01

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

FFO per share (Basic)

 

$

1.11

 

$

1.76

 

FFO per share (Diluted)

 

$

1.10

 

$

1.75

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

86,744

 

79,401

 

Weighted average partnership units held by noncontrolling interests

 

3,048

 

1,805

 

Basic weighted average shares and units outstanding for FFO per share

 

89,792

 

81,206

 

 

 

 

 

 

 

Diluted ownership interest

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

87,125

 

79,838

 

Weighted average partnership units held by noncontrolling interests

 

3,048

 

1,805

 

Diluted weighted average shares and units outstanding

 

90,173

 

81,643

 

 

9



 

SL GREEN REALTY CORP.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

March 31,
2012

 

December 31,
2011

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

2,816,831

 

$

2,684,626

 

Buildings and improvements

 

7,191,889

 

7,147,527

 

Building leasehold and improvements

 

1,317,492

 

1,302,790

 

Property under capital lease

 

12,208

 

12,208

 

 

 

11,338,420

 

11,147,151

 

Less accumulated depreciation

 

(1,202,507

)

(1,136,603

)

 

 

10,135,913

 

10,010,548

 

Assets held for sale

 

 

76,562

 

Cash and cash equivalents

 

133,665

 

138,192

 

Restricted cash

 

98,563

 

86,584

 

Investment in marketable securities

 

25,689

 

25,323

 

Tenant and other receivables, net of allowance of $19,605 and $16,772 in 2012 and 2011, respectively

 

29,020

 

32,107

 

Related party receivables

 

7,665

 

4,001

 

Deferred rents receivable, net of allowance of $30,611 and $29,156 in 2012 and 2011, respectively

 

300,419

 

281,974

 

Debt and preferred equity investments, net of discount of $23,784 and $24,996 and allowance of $41,050 and $50,175 in 2012 and 2011, respectively

 

999,573

 

985,942

 

Investments in and advances to unconsolidated joint ventures

 

1,022,931

 

893,933

 

Deferred costs, net

 

211,728

 

210,786

 

Other assets

 

796,547

 

737,900

 

Total assets

 

$

13,761,713

 

$

13,483,852

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Mortgages and other loans payable

 

$

4,409,715

 

$

4,314,741

 

Revolving credit facility

 

400,000

 

350,000

 

Senior unsecured notes

 

1,171,331

 

1,270,656

 

Accrued interest and other liabilities

 

116,498

 

126,135

 

Accounts payable and accrued expenses

 

137,500

 

142,428

 

Deferred revenue/gain

 

373,573

 

357,193

 

Capitalized lease obligation

 

17,130

 

17,112

 

Deferred land lease payable

 

18,608

 

18,495

 

Dividend and distributions payable

 

29,652

 

28,398

 

Security deposits

 

47,996

 

46,367

 

Liabilities related to assets held for sale

 

 

61,988

 

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

 

100,000

 

100,000

 

Total liabilities

 

6,822,003

 

6,833,513

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

Noncontrolling interests in the operating partnership

 

237,763

 

195,030

 

Series G preferred units, $0.01 par value, $25.00 liquidation preference, 1,902 issued and outstanding at March 31, 2012

 

47,550

 

 

Series H preferred units, $0.01 par value, $25.00 liquidation preference, 80 issued and outstanding at March 31, 2012 and December 31, 2011, respectively

 

2,000

 

2,000

 

 

 

 

 

 

 

Equity

 

 

 

 

 

SL Green Realty Corp. stockholders’ equity

 

 

 

 

 

7.625% Series C perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 11,700 issued and outstanding at both March 31, 2012 and December 31, 2011, respectively

 

274,022

 

274,022

 

7.875% Series D perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 4,000 issued and outstanding at both March 31, 2012 and December 31, 2011, respectively

 

96,321

 

96,321

 

Common stock, $0.01 par value 160,000 shares authorized, 92,460 and 89,210 issued and outstanding at March 31, 2012 and 2011, respectively (inclusive of 3,605 and 3,427 shares held in Treasury at March 31, 2012 and December 31, 2011, respectively)

 

925

 

892

 

Additional paid-in capital

 

4,469,777

 

4,236,959

 

Treasury stock-at cost

 

(319,866

)

(308,708

)

Accumulated other comprehensive loss

 

(24,376

)

(28,445

)

Retained earnings

 

1,665,547

 

1,704,506

 

Total SL Green Realty Corp. stockholders’ equity

 

6,162,350

 

5,975,547

 

Noncontrolling interests in other partnerships

 

490,047

 

477,762

 

Total equity

 

6,652,397

 

6,453,309

 

Total liabilities and equity

 

$

13,761,713

 

$

13,483,852

 

 

10



SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Amounts in thousands, except per share data)

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

FFO Reconciliation:

 

 

 

 

 

Net income attributable to common stockholders

 

$

25,256

 

$

80,887

 

Add:

 

 

 

 

 

Depreciation and amortization

 

77,083

 

63,497

 

Discontinued operations depreciation adjustments

 

 

676

 

Joint venture depreciation and noncontrolling interest adjustments

 

9,141

 

6,234

 

Net income attributable to noncontrolling interests

 

1,959

 

5,462

 

Depreciable real estate reserves

 

 

 

Less:

 

 

 

 

 

Gain on sale of discontinued operations

 

6,627

 

 

Equity in net gain on sale of joint venture interest

 

7,260

 

 

Purchase price fair value adjustment

 

 

13,788

 

Depreciation on non-rental real estate assets

 

267

 

213

 

Funds from Operations

 

99,285

 

142,755

 

Transaction related costs(1)

 

1,312

 

2,434

 

Funds from Operations before transaction related costs

 

$

100,597

 

$

145,189

 

 


(1)         Includes the Company’s share of joint venture transaction related costs.

 

 

 

Three Months Ended
March 31,

 

 

 

2012

 

2011

 

Operating Income:

 

$

182,148

 

$

209,923

 

Add:

 

 

 

 

 

Marketing, general & administrative expense

 

20,196

 

20,021

 

Net operating income from discontinued operations

 

519

 

4,202

 

Loan loss and other investment reserves, net of recoveries

 

564

 

(3,150

)

Transaction related costs

 

1,151

 

2,434

 

Less:

 

 

 

 

 

Non-building revenue

 

30,890

 

65,402

 

(Gain) loss on early extinguishment of debt

 

 

 

Equity in net (loss) income from joint ventures

 

(1,560

)

8,206

 

GAAP net operating income (GAAP NOI)

 

175,248

 

159,822

 

 

 

 

 

 

 

Less:

 

 

 

 

 

Net operating income from discontinued operations

 

519

 

4,202

 

GAAP NOI from other properties/affiliates

 

7,316

 

(12,860

)

Same-Store GAAP NOI

 

$

167,413

 

$

168,480

 

 

 

 

 

 

 

Add:

 

 

 

 

 

Ground lease straight-line adjustment

 

285

 

340

 

Less:

 

 

 

 

 

Straight-line and free rent

 

17,261

 

24,590

 

Rental income — FAS 141

 

4,729

 

7,345

 

Same-store cash NOI

 

$

145,708

 

$

136,885

 

 

11



 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

March 31,

 

 

 

2012

 

2011

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

23,757

 

22,324

 

Portfolio percentage leased at end of period

 

 

 

 

 

Same-Store percentage leased at end of period

 

93.4

%

93.1

%

Number of properties in operation

 

33

 

30

 

 

 

 

 

 

 

Office square feet where leases commenced during quarter (rentable)

 

734,218

 

703,023

 

Average mark-to-market percentage-office

 

31.4

%

0.9

%

Average starting cash rent per rentable square foot-office

 

$

69.81

 

$

48.20

 

 


(1)  Includes wholly owned and joint venture properties.

 

12