EX-99.1 2 a13-4078_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

FOURTH QUARTER AND FULL YEAR 2012 FFO OF $1.16 AND $5.35 PER SHARE BEFORE TRANSACTION COSTS AND EPS OF $0.22 AND $1.74 PER SHARE

 

Financial and Operating Highlights

 

·                  Fourth quarter FFO of $1.16 per diluted share before transaction related costs of $0.02 per diluted share compared to prior year FFO of $1.04 per diluted share before transaction related costs of $0.02 per diluted share.  Full year FFO of $5.35 per diluted share before transaction related costs of $0.07 per diluted share compared to prior year FFO of $4.88 per diluted share before transaction related costs of $0.08 per diluted share.

 

·                  Fourth quarter net income attributable to common stockholders of $0.22 per diluted share compared to prior year net income of $0.03 per diluted share.  Full year net income attributable to common stockholders of $1.74 per diluted share compared to prior year net income of $7.33 per diluted share.

 

·                  Combined same-store cash NOI increased 4.6 percent and 4.8 percent for the fourth quarter and full year, compared to the prior year, an increase of $6.7 million and $27.6 million, respectively.

 

·                  Signed 54 Manhattan office leases totaling 321,622 square feet during the fourth quarter.  The mark-to-market on office leases signed in Manhattan was 4.2 percent higher in the fourth quarter than the previously fully escalated rents on the same office spaces.

 

·                  Year-end occupancy of 93.8 percent in Manhattan same-store properties compared to 93.0 percent at year-end 2011 and 93.3 percent at September 30, 2012.

 

·                  Signed 25 Suburban office leases totaling 109,410 square feet during the fourth quarter.  The mark-to-market on office leases signed in the Suburban portfolio was 6.4 percent lower in the fourth quarter than the previously fully escalated rents on the same office spaces.

 

·                  Year-end occupancy of 81.3 percent in the Suburban portfolio compared to 82.6 percent at year-end 2011 and 81.5 percent at September 30, 2012.

 

1



 

Investing Highlights

 

·                  Extended the ground lease at 673 First Avenue by 50 years to August 2087, significantly enhancing the value of the asset.

 

·                  Formed a joint venture which entered into a 99-year triple net ground lease on 1080 Amsterdam Avenue, Manhattan.  The 82,250 square foot building comprising 96 units will be redeveloped into a luxury residential building.

 

·                  Sold a 49.5 percent interest in 521 Fifth Avenue at a gross sales price of $315.0 million.  Simultaneous with the sale, refinanced the property with a new $170.0 million mortgage.

 

·                  Acquired the 68,342 square foot retail property anchored by Burberry and Diesel at 131-137 Spring Street in Manhattan’s popular SoHo neighborhood, for total consideration of $122.3 million.

 

·                  Acquired a 35.5 percent interest in the 147,619 square foot office property at 315 West 36th Street  at a gross purchase price of $45.0 million. The acquisition was financed with a $25.0 million mortgage.

 

·                  Subsequent to the end of the year, sold a 50 percent interest in a mezzanine loan secured by a New York City office property generating $57.8 million of proceeds, inclusive of $12.9 million of income.

 

Financing Highlights

 

·                  Issued $200.0 million aggregate principal amount of 4.50 percent senior notes due December 1, 2022, generating $198.2 million in net proceeds for the Company.

 

·                  Refinanced the Company’s credit facility with a new, lower cost, 5-year $1.2 billion revolving line of credit and a $400 million term loan.

 

·                  Repurchased $22.7 million of the outstanding 5.875 percent notes due 2014 and $19.7 million of the outstanding 6.00 percent notes due 2016, pursuant to a tender offer, resulting in a charge of $3.9 million in the fourth quarter.

 

·                  Added 673 First Avenue, 110 East 42nd Street and 609 Fifth Avenue to the unencumbered asset pool, resulting in a charge of $3.1 million in the fourth quarter.

 

·                  Increased the quarterly common stock dividend by 32 percent to $0.33 per share.

 

2



 

Summary

 

New York, NY, January 30, 2013 — SL Green Realty Corp. (NYSE:  SLG) today reported funds from operations, or FFO, of $107.2 million, or $1.14 per diluted share, for the quarter ended December 31, 2012, compared to $90.3 million, or $1.02 per diluted share, for the same quarter in 2011.  The Company also reported funds from operations, or FFO, of $490.3 million, or $5.28 per diluted share, for the year ended December 31, 2012, compared to $413.8 million, or $4.80 per diluted share, for the year ended December 31, 2011.

 

Net income attributable to common stockholders totaled $20.0 million, or $0.22 per diluted share, for the quarter ended December 31, 2012, compared to $2.8 million, or $0.03 per diluted share, for the same quarter in 2011.  Full year net income attributable to common stockholders totaled $156.0 million, or $1.74 per diluted share, for the year ended December 31, 2012, compared to $617.2 million, or $7.33 per diluted share, for the year ended December 31, 2011.

 

Operating and Leasing Activity

 

For the fourth quarter of 2012, the Company reported revenues and operating income of $350.7 million and $180.2 million, respectively, compared to $328.9 million and $167.5 million, respectively, for the same period in 2011. For the year ended December 31, 2012, the Company reported revenues and operating income of $1.4 billion and $834.0 million, respectively, compared to $1.3 billion and $702.4 million, respectively, for the same period in 2011.

 

Same-store cash NOI on a combined basis increased by 3.8 percent to $173.6 million for the quarter ended December 31, 2012 as compared to the same period in 2011, after giving consideration to 1515 Broadway as a consolidated property and 521 Fifth Avenue as an unconsolidated joint venture. After giving effect to these same adjustments, consolidated property same-store NOI increased by 3.8 percent to $147.7 million and unconsolidated joint venture property same-store NOI increased 3.4 percent to $25.9 million.

 

Same-store cash NOI on a combined basis increased by 4.8 percent to $684.2 million for the year ended December 31, 2012 as compared to the same period in 2011, after giving consideration to 1515 Broadway as a consolidated property and 521 Fifth Avenue as an unconsolidated joint venture. After giving effect to these same adjustments, consolidated property same-store cash NOI increased by 4.7 percent to $580.9 million and unconsolidated joint venture property same-store cash NOI increased 4.9 percent to $103.4 million.

 

Occupancy for the Company’s stabilized, same-store Manhattan portfolio at December 31, 2012 was 93.8 percent compared to 93.0 percent at December 31, 2011 and 93.3 percent at September 30, 2012.

 

During the quarter, the Company signed 54 office leases in its Manhattan portfolio totaling 321,622 square feet.  Fourteen leases totaling 131,746 square feet represented office leases that replaced previous vacancy, and 40 office leases comprising 189,876

 

3



 

square feet had average starting rents of $57.99 per rentable square foot, representing a 4.2 percent increase over the previously fully escalated rents on the same office spaces.  The average lease term on the Manhattan office leases signed in the fourth quarter was 8.3 years and average tenant concessions were 4.4 months of free rent with a tenant improvement allowance of $36.96 per rentable square foot.

 

During the quarter, 290,108 square feet of office leases commenced in the Manhattan portfolio, 83,819 square feet of which represented office leases that replaced previous vacancy, and 206,289 square feet of which represented office leases that had average starting rents of $56.96 per rentable square foot, representing a 2.4 percent increase over the previously fully escalated rents on the same office spaces.

 

Occupancy for the Company’s Suburban portfolio was 81.3 percent at December 31, 2012, compared to 82.6 percent at December 31, 2011, prior to the sale of One Court Square in Long Island City, and 81.5 percent at September 30, 2012.

 

During the quarter, the Company signed 25 office leases in the Suburban portfolio totaling 109,410 square feet.  Eleven leases totaling 30,470 square feet represented office leases that replaced previous vacancy, and 14 office leases comprising 78,940 square feet had average starting rents of $31.74 per rentable square foot, representing a 6.4 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 fourth quarter was 5.2 years and average tenant concessions were 3.2 months of free rent with a tenant improvement allowance of $16.48 per rentable square foot.

 

During the quarter, 140,803 square feet of office leases commenced in the Suburban portfolio, 32,545 square feet of which represented office leases that replaced previous vacancy, and 108,258 square feet of which represented office leases that had average starting rents of $30.04 per rentable square foot, representing a 7.0 percent decrease over the previously fully escalated rents on the same office spaces.

 

Significant leases that were signed during the fourth quarter included:

 

·                  New lease on 57,359 square feet with Emerge212 3CC LLC for 15 years at 3 Columbus Circle;

 

·                  Early renewal on 44,646 square feet with Seven Eleven Car Park LLC for 10 years at 711 Third Avenue;

 

·                  New lease on 38,026 square feet with Robert Half International, Inc. for 11 years at 125 Park Avenue;

 

·                  Renewal and expansion on 29,397 square feet with Everest Reinsurance Company for 10 years at 461 Fifth Avenue;

 

·                  New lease on 22,047 square feet with Microsoft Corporation for 10.3 years at 641 Sixth Avenue; and

 

·                  Early renewal on 17,000 square feet with Blaire Corporation for 10.4 years at 6 Landmark Square, Stamford, CT.

 

4



 

Marketing, general and administrative, or MG&A, expenses for the quarter ended December 31, 2012 were $21.4 million, or 5.2 percent of total revenues including the Company’s share of joint venture revenue compared to $18.7 million, or 4.9 percent for the quarter ended December 31, 2011.  MG&A expenses for the fourth quarter of 2012 included contributions totaling $430,000 to Hurricane Sandy-related charities.  MG&A for the year ended December 31, 2012 was $82.8 million, or 5.1 percent of total revenues including the Company’s share of joint venture revenue compared to $80.1 million, or 5.4 percent for the year ended December 31, 2011.

 

Real Estate Investment Activity

 

In October 2012, the Company extended the ground lease at 673 First Avenue to August 2087, an additional 50 years past its scheduled 2037 expiration date, ensuring the Company’s ability to control the property and significantly enhancing its value.

 

In October 2012, the Company, formed a joint venture which entered into a 99-year triple net ground lease on 1080 Amsterdam Avenue, Manhattan, an 82,250 square foot, 96 unit residential building. The joint venture intends to embark on an extensive capital improvement program over the next two years to convert the property into a luxury Upper West Side residential address.

 

In November 2012, the Company sold a 49.5 percent interest in 521 Fifth Avenue at a gross sales price of $315.0 million and refinanced the property with a new $170.0 million, 7-year mortgage which bears interest at 220 basis points over the 30-day LIBOR for the first 2 years and at a fixed rate of 3.725 percent thereafter. This transaction generated $84.8 million in proceeds for the Company and resulted in a gain on sale of $19.4 million.

 

In December 2012, the Company acquired a 35.5 percent interest in the 147,619 square foot office property at 315 West 36th Street at a gross purchase price of $45.0 million. Simultaneously, the Company closed on a $25.0 million 5-year loan that bears a fixed rate of interest of 3.16 percent.

 

In December 2012, the Company acquired the 68,342 square foot retail property anchored by Burberry and Diesel located at 131-137 Spring Street in the popular SoHo neighborhood of Manhattan for total consideration of $122.3 million.  The property includes prime retail space, office space, 6 residential rental units and 100 feet of ground floor frontage.

 

Debt and Preferred Equity Investment Activity

 

The Company’s debt and preferred equity investment portfolio totaled $1.4 billion at December 31, 2012.  During the fourth quarter, the Company purchased and originated new debt and preferred equity investments totaling $291.6 million, all of which are collateralized by New York City commercial office properties, and recorded $13.0 million of principal reductions from investments that were sold, repaid or otherwise resolved. The debt and preferred equity investment portfolio had a weighted average maturity of 2.2 years as of December 31, 2012 and had a weighted average yield during the quarter ended December 31, 2012 of 9.88 percent.

 

5



 

In January 2013, the Company sold a 50 percent interest in a mezzanine loan secured by a New York City office property at 97 percent of par value, generating $57.8 million of proceeds to the Company, inclusive of $12.9 million of income.

 

Financing and Capital Activity

 

In November 2012, the Company closed on a new $1.6 billion credit facility, which refinanced, extended and upsized the Company’s previous $1.5 billion revolving credit facility that was put in place in November 2011.  The new facility consists of a $1.2 billion revolving line of credit and a $400 million term loan, which currently bear interest at 145 basis points over LIBOR and 165 basis points over LIBOR, respectively.  The facility now has an extended maturity date of March 2018, inclusive of the Company’s aggregate one-year as of right extension option on the revolving line of credit.

 

In November 2012, the Company closed an offering of $200.0 million aggregate principal amount of 4.50 percent senior notes due December 1, 2022.  This offering generated $198.2 million in net proceeds for the Company.

 

In December 2012, the Company repurchased $22,680,000 of Reckson’s outstanding 5.875 percent notes due 2014 and $19,692,000 of Reckson’s outstanding 6.00 percent notes due 2016, pursuant to a tender offer, resulting in a charge of $3.9 million in the fourth quarter.

 

In the fourth quarter, the Company also added 673 First Avenue, 110 East 42nd Street and 609 Fifth Avenue to the unencumbered asset pool, resulting in a charge of $3.1 million in the fourth quarter.

 

Dividends

 

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

 

·                  $0.33 per share of common stock, which was paid on January 15, 2013 to stockholders of record on the close of business on January 2, 2013;

 

·                  $0.4766 per share on the Company’s Series C Preferred Stock for the period October 15, 2012 through and including January 14, 2013, which was paid on January 15, 2013 to stockholders of record on the close of business on January 2, 2013, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.9064 per share; and

 

·                  $0.40625 per share on the Company’s Series I Preferred Stock for the period October 15, 2012 through and including January 14, 2013, which was paid on January 15, 2013 to stockholders of record on the close of business on January 2, 2013, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.625 per share.

 

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, January 31, 2013 at 2:00 pm EST 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 web site under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 866.271.0675 Domestic or 617.213.8892 International, using pass-code “SL Green.”

 

A replay of the call will be available through February 7, 2013 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 66429574.

 

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 December 31, 2012, SL Green owned interests in 85 Manhattan properties totaling 40.8 million square feet. This included ownership interests in 27.8 million square feet of commercial properties and debt and preferred equity investments secured by 13.0 million square feet of properties. In addition to its Manhattan investments, SL Green holds ownership interests in 31 suburban assets totaling 5.4 million square feet in Brooklyn, Long Island, Westchester County, Connecticut and New Jersey, along with four development properties in the suburbs encompassing approximately 0.5 million square feet. The Company also has ownership interests in 31 properties totaling 4.5 million square feet in southern California.

 

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 pages 11 and 12 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
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

$

268,067

 

$

253,343

 

$

1,077,976

 

$

961,935

 

Escalation and reimbursement

 

41,362

 

41,152

 

167,388

 

145,596

 

Investment and preferred equity income

 

31,500

 

22,162

 

119,155

 

120,418

 

Other income

 

9,805

 

12,222

 

35,736

 

35,479

 

Total revenues

 

350,734

 

328,879

 

1,400,255

 

1,263,428

 

Expenses:

 

 

 

 

 

 

 

 

 

Operating expenses (including approximately $5,187 and $18,101 (2012) and $5,252 and $16,266 (2011) paid to related parties)

 

72,198

 

71,916

 

298,322

 

263,709

 

Real estate taxes

 

52,874

 

45,497

 

210,467

 

174,454

 

Ground rent

 

11,296

 

8,810

 

37,866

 

32,919

 

Interest expense, net of interest income

 

82,277

 

78,876

 

330,569

 

285,917

 

Amortization of deferred financing costs

 

7,824

 

4,649

 

19,450

 

14,118

 

Depreciation and amortization

 

93,765

 

74,951

 

332,028

 

277,345

 

Loan loss and other investment reserves, net of recoveries

 

 

8,592

 

564

 

6,722

 

Transaction related costs

 

1,227

 

1,741

 

5,625

 

5,561

 

Marketing, general and administrative

 

21,372

 

18,728

 

82,840

 

80,103

 

Total expenses

 

342,833

 

313,760

 

1,317,731

 

1,140,848

 

Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations

 

7,901

 

15,119

 

82,524

 

122,580

 

Equity in net income (loss) from unconsolidated joint ventures

 

(4,570

)

(6,080

)

76,418

 

1,583

 

Equity in net gain (loss) on sale of interest in unconsolidated joint venture/ real estate

 

19,277

 

(114

)

37,053

 

2,918

 

Purchase price fair value adjustment

 

 

8,306

 

 

498,195

 

Gain (loss) on investment in marketable securities

 

2,703

 

4,999

 

4,940

 

4,866

 

Depreciable real estate reserves

 

 

(5,789

)

 

(5,789

)

Gain (loss) on early extinguishment of debt

 

(6,978

)

 

(6,978

)

904

 

Income from continuing operations

 

18,333

 

16,441

 

193,957

 

625,257

 

Net income from discontinued operations

 

9,127

 

1,115

 

9,116

 

5,780

 

Gain on sale of discontinued operations

 

 

 

6,627

 

46,085

 

Net income

 

27,460

 

17,556

 

209,700

 

677,122

 

Net income attributable to noncontrolling interests in the operating partnership

 

(721

)

(683

)

(5,597

)

(14,629

)

Preferred unit distributions

 

(574

)

 

(2,107

)

 

Net (income) loss attributable to noncontrolling interests in other partnerships

 

1,202

 

(6,519

)

(5,591

)

(15,083

)

Net income attributable to SL Green

 

27,367

 

10,354

 

196,405

 

647,410

 

Preferred stock redemption costs

 

 

 

(10,010

)

 

Preferred stock dividends

 

(7,407

)

(7,545

)

(30,411

)

(30,178

)

Net income attributable to SL Green common stockholders

 

$

19,960

 

$

2,809

 

$

155,984

 

$

617,232

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share (EPS)

 

 

 

 

 

 

 

 

 

Net income per share (Basic)

 

$

0.22

 

$

0.03

 

$

1.75

 

$

7.37

 

Net income per share (Diluted)

 

$

0.22

 

$

0.03

 

$

1.74

 

$

7.33

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

 

 

FFO per share (Basic)

 

$

1.14

 

$

1.02

 

$

5.30

 

$

4.83

 

FFO per share (Diluted)

 

$

1.14

 

$

1.02

 

$

5.28

 

$

4.80

 

 

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

90,481

 

86,020

 

89,319

 

83,762

 

Weighted average partnership units held by noncontrolling interests

 

3,266

 

2,306

 

3,207

 

1,985

 

Basic weighted average shares and units outstanding for FFO per share

 

93,747

 

88,326

 

92,526

 

85,747

 

 

 

 

 

 

 

 

 

 

 

Diluted ownership interest

 

 

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

90,745

 

86,438

 

89,666

 

84,259

 

Weighted average partnership units held by noncontrolling interests

 

3,266

 

2,306

 

3,207

 

1,985

 

Diluted weighted average shares and units outstanding

 

94,011

 

88,744

 

92,873

 

86,244

 

 

9



 

SL GREEN REALTY CORP.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

December 31,
2012

 

December 31,
2011

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

Land and land interests

 

$

2,886,099

 

$

2,684,626

 

Buildings and improvements

 

7,389,766

 

7,147,527

 

Building leasehold and improvements

 

1,346,748

 

1,302,790

 

Properties under capital lease

 

40,340

 

12,208

 

 

 

11,662,953

 

11,147,151

 

Less accumulated depreciation

 

(1,393,323

)

(1,136,603

)

 

 

10,269,630

 

10,010,548

 

Assets held for sale

 

4,901

 

76,562

 

Cash and cash equivalents

 

189,984

 

138,192

 

Restricted cash

 

136,071

 

86,584

 

Investment in marketable securities

 

21,429

 

25,323

 

Tenant and other receivables, net of allowance of $21,652 and $16,772 in 2012 and 2011, respectively

 

48,544

 

32,107

 

Related party receivables

 

7,531

 

4,001

 

Deferred rents receivable, net of allowance of $29,580 and $29,156 in 2012 and 2011, respectively

 

340,747

 

281,974

 

Debt and preferred equity investments, net of discount of $13,572 and $24,996 and allowance of $7,000 and $50,175 in 2012 and 2011, respectively

 

1,357,203

 

985,942

 

Investments in and advances to unconsolidated joint ventures

 

1,032,243

 

893,933

 

Deferred costs, net

 

261,145

 

210,786

 

Other assets

 

718,326

 

737,900

 

Total assets

 

$

14,387,754

 

$

13,483,852

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Mortgages and other loans payable

 

$

4,615,464

 

$

4,314,741

 

Revolving credit facility

 

70,000

 

350,000

 

Term loan and senior unsecured notes

 

1,734,956

 

1,270,656

 

Accrued interest and other liabilities

 

73,769

 

126,135

 

Accounts payable and accrued expenses

 

159,598

 

142,428

 

Deferred revenue/gain

 

321,764

 

357,193

 

Capitalized lease obligation

 

37,518

 

17,112

 

Deferred land lease payable

 

20,897

 

18,495

 

Dividend and distributions payable

 

37,839

 

28,398

 

Security deposits

 

46,253

 

46,367

 

Liabilities related to assets held for sale

 

136

 

61,988

 

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

 

100,000

 

100,000

 

Total liabilities

 

7,218,194

 

6,833,513

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

Noncontrolling interests in the operating partnership

 

212,907

 

195,030

 

Series G preferred units, $25.00 liquidation preference, 1,902 issued and outstanding at December 31, 2012

 

47,550

 

 

Series H preferred units, $25.00 liquidation preference, 80 issued and outstanding at December 31, 2012 and 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, 7,700 and 11,700 issued and outstanding at December 31, 2012 and 2011, respectively

 

180,340

 

274,022

 

7.875% Series D perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, none and 4,000 issued and outstanding at December 31, 2012 and 2011, respectively

 

 

96,321

 

6.5% Series I perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at December 31, 2012

 

221,965

 

 

Common stock, $0.01 par value 160,000 shares authorized, 94,896 and 89,210 issued and outstanding at December 31, 2012 and 2011, respectively (inclusive of 3,646 and 3,427 shares held in Treasury at December 31, 2012 and 2011, respectively)

 

950

 

892

 

Additional paid-in capital

 

4,667,900

 

4,236,959

 

Treasury stock-at cost

 

(322,858

)

(308,708

)

Accumulated other comprehensive loss

 

(29,587

)

(28,445

)

Retained earnings

 

1,701,092

 

1,704,506

 

Total SL Green Realty Corp. stockholders’ equity

 

6,419,802

 

5,975,547

 

Noncontrolling interests in other partnerships

 

487,301

 

477,762

 

Total equity

 

6,907,103

 

6,453,309

 

Total liabilities and equity

 

$

14,387,754

 

$

13,483,852

 

 

10



 

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,

 

 

 

2012

 

2011

 

2012

 

2011

 

FFO Reconciliation:

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

19,960

 

$

2,809

 

$

155,984

 

$

617,232

 

Add:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

93,765

 

74,951

 

332,028

 

277,345

 

Discontinued operations depreciation adjustments

 

21

 

 

82

 

676

 

Joint venture depreciation and noncontrolling interest adjustments

 

13,417

 

8,005

 

35,593

 

31,179

 

Net income attributable to noncontrolling interests

 

(481

)

7,202

 

11,188

 

29,712

 

Less:

 

 

 

 

 

 

 

 

 

Gain on sale of discontinued operations

 

 

 

6,627

 

46,085

 

Equity in net gain (loss) on sale of joint venture interest

 

19,277

 

(114

)

37,053

 

2,918

 

Purchase price fair value adjustment

 

 

8,306

 

 

498,195

 

Depreciable real estate reserves

 

 

(5,789

)

 

(5,789

)

Depreciation on non-rental real estate assets

 

243

 

255

 

940

 

922

 

Funds from Operations

 

107,162

 

90,309

 

490,255

 

413,813

 

Transaction related costs(1)

 

1,533

 

1,785

 

6,585

 

6,734

 

Funds from Operations before transaction related costs

 

$

108,695

 

$

92,094

 

$

496,840

 

$

420,547

 

 


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

 

 

 

Consolidated Properties

 

SL Green’s share of
Unconsolidated Joint Ventures

 

Combined

 

 

 

Three Months Ended
December 31,

 

Three Months Ended
December 31,

 

Three Months Ended
December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

Operating income and Same-store NOI Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations

 

$

7,901

 

$

15,119

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income (loss) from joint ventures

 

(4,570

)

(6,080

)

(4,570

)

(6,080

)

 

 

 

 

Depreciation and amortization

 

93,765

 

74,951

 

21,911

 

15,031

 

 

 

 

 

Interest expense, net of interest income

 

82,277

 

78,876

 

21,540

 

26,702

 

 

 

 

 

Amortization of deferred financing costs

 

7,824

 

4,649

 

1,104

 

1,095

 

 

 

 

 

Gain (loss) on early extinguishment of debt

 

(6,978

)

 

 

 

 

 

 

 

Operating income

 

$

180,219

 

$

167,515

 

$

39,985

 

$

36,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

21,372

 

18,728

 

 

 

 

 

 

 

Net operating income from discontinued operations

 

116

 

1,945

 

 

 

 

 

 

 

Loan loss and other investment reserves, net of recoveries

 

 

8,592

 

 

 

 

 

 

 

Transaction related costs

 

1,227

 

1,741

 

306

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(36,306

)

(28,560

)

(3,687

)

(6,608

)

 

 

 

 

Equity in net (income) loss from joint ventures

 

4,570

 

6,080

 

 

 

 

 

 

 

(Gain) loss on early extinguishment of debt

 

6,978

 

 

 

 

 

 

 

 

Net operating income (NOI)

 

178,176

 

176,041

 

36,604

 

30,184

 

$

214,780

 

$

206,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income from discontinued operations

 

(116

)

(1,945

)

 

 

(116

)

(1,945

)

NOI from other properties/affiliates

 

(16,000

)

(8,506

)

(8,471

)

(3,422

)

(24,471

)

(11,928

)

Same-Store NOI

 

$

162,060

 

$

165,590

 

$

28,133

 

$

26,762

 

$

190,193

 

$

192,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ground lease straight-line adjustment

 

2,186

 

44

 

 

 

2,186

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line and free rent

 

(12,659

)

(19,204

)

(1,582

)

(1,408

)

(14,241

)

(20,612

)

Rental income — FAS 141

 

(3,900

)

(4,206

)

(658

)

(320

)

(4,558

)

(4,526

)

Same-store cash NOI

 

$

147,687

 

$

142,224

 

$

25,893

 

$

25,034

 

$

173,580

 

$

167,258

 

 

11



 

 

 

Consolidated Properties

 

SL Green’s share of Unconsolidated Joint Ventures

 

Combined

 

 

 

Twelve Months Ended December 31,

 

Twelve Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

2012

 

2011

 

Operating income and Same-store NOI Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations

 

$

82,524

 

$

122,580

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income (loss) from joint ventures

 

76,418

 

1,583

 

76,418

 

1,583

 

 

 

 

 

Depreciation and amortization

 

332,028

 

277,345

 

69,116

 

58,598

 

 

 

 

 

Interest expense, net of interest income

 

330,569

 

285,917

 

86,268

 

88,546

 

 

 

 

 

Amortization of deferred financing costs

 

19,450

 

14,118

 

3,859

 

4,996

 

 

 

 

 

Gain (loss) on early extinguishment of debt

 

(6,978

)

904

 

 

 

 

 

 

 

Operating income

 

$

834,011

 

$

702,447

 

$

235,661

 

$

153,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing, general & administrative expense

 

82,840

 

80,103

 

 

 

 

 

 

 

Net operating income from discontinued operations

 

1,385

 

10,878

 

 

 

 

 

 

 

Loan loss and other investment reserves, net of recoveries

 

564

 

6,722

 

 

 

 

 

 

 

Transaction related costs

 

5,625

 

5,561

 

960

 

1,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-building revenue

 

(134,392

)

(135,987

)

(93,144

)

(12,346

)

 

 

 

 

Equity in net income from joint ventures

 

(76,418

)

(1,583

)

 

 

 

 

 

 

(Gain) loss on early extinguishment of debt

 

6,978

 

(904

)

(10,711

)

 

 

 

 

 

Net operating income (NOI)

 

720,593

 

667,237

 

132,766

 

142,550

 

$

853,359

 

$

809,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income from discontinued operations

 

(1,385

)

(10,878

)

 

 

(1,385

)

(10,878

)

NOI from other properties/affiliates

 

(69,006

)

(1,514

)

(23,150

)

(36,641

)

(92,156

)

(38,155

)

Same-Store NOI

 

$

650,202

 

$

654,845

 

$

109,616

 

$

105,909

 

$

759,818

 

$

760,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ground lease straight-line adjustment

 

2,702

 

440

 

 

(9

)

2,702

 

431

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line and free rent

 

(54,686

)

(79,496

)

(4,217

)

(6,219

)

(58,903

)

(85,715

)

Rental income — FAS 141

 

(17,365

)

(21,201

)

(2,030

)

(1,172

)

(19,395

)

(22,373

)

Same-store cash NOI

 

$

580,853

 

$

554,588

 

$

103,369

 

$

98,509

 

$

684,222

 

$

653,097

 

 

SL GREEN REALTY CORP.

SELECTED OPERATING DATA-UNAUDITED

 

 

 

December 31,

 

 

 

2012

 

2011

 

Manhattan Operating Data: (1)

 

 

 

 

 

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

 

24,282

 

24,622

 

Portfolio percentage leased at end of period

 

94.1

%

92.5

%

Same-Store percentage leased at end of period

 

93.8

%

94.0

%

Number of properties in operation

 

36

 

33

 

 

 

 

 

 

 

Office square feet where leases commenced during quarter (rentable)

 

290,108

 

412,704

 

Average mark-to-market percentage-office

 

2.4

%

7.6

%

Average starting cash rent per rentable square foot-office

 

$

56.96

 

$

63.11

 

 


(1)  Includes wholly-owned and joint venture properties.

 

12