UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
October 23, 2014 (October 22, 2014)
SL GREEN REALTY CORP.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
MARYLAND
(STATE OF INCORPORATION)
1-13199 |
|
13-3956775 |
(COMMISSION FILE NUMBER) |
|
(IRS EMPLOYER ID. NUMBER) |
420 Lexington Avenue |
|
10170 |
New York, New York |
|
(ZIP CODE) |
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
(212) 594-2700
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition
Following the issuance of a press release on October 22, 2014 announcing SL Green Realty Corp.s, or the Company, results for the quarter ended September 30, 2014, the Company intends to make available supplemental information regarding the Companys operations that is too voluminous for a press release. The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.
The information (including Exhibits 99.1 and 99.2) being furnished pursuant to this Item 2.02. Results of Operations and Financial Condition shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Act, or the Exchange Act regardless of any general incorporation language in such filing.
Item 7.01. Regulation FD Disclosure
As discussed in Item 2.02 above, on October 22, 2014, the Company issued a press release announcing its results for the quarter ended September 30, 2014.
The information being furnished pursuant to this Item 7.01. Regulation FD Disclosure shall not be deemed to be filed for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act regardless of any general incorporation language in such filing. This information will not be deemed an admission as to the materiality of such information that is required to be disclosed solely by Regulation FD.
Item 9.01. Financial Statements and Exhibits
(d) |
Exhibits | |
|
| |
|
99.1 |
Press Release regarding results for the quarter ended September 30, 2014. |
|
99.2 |
Supplemental package. |
Non-GAAP Supplemental Financial Measures
Funds from Operations (FFO)
FFO is a widely recognized measure of REIT performance. The Company computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002, and subsequently amended, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. The Company presents FFO because it considers it an important supplemental measure of the Companys operating performance and believes that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, particularly those that own and operate commercial office properties. The Company also uses FFO as one of several criteria to determine performance-based bonuses for members of its senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions.
Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Companys financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is it indicative of funds available to fund the Companys cash needs, including our ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Companys ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Companys financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Companys liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
The Company presents earnings before interest, taxes, depreciation and amortization, or EBITDA, because the Company believes that EBITDA, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Companys ability to incur and service debt. EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Companys financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Companys liquidity. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) is calculated by adding income taxes, loan loss reserves and the Companys share of joint venture depreciation and amortization to EBITDA.
Same-Store Net Operating Income, Same-Store Cash Net Operating Income and Related Measures
The Company presents same-store net operating income, same-store cash net operating income, same-store joint venture net operating income, and same-store joint venture cash net operating income because the Company believes that these measures provide investors with useful information regarding the operating performance of properties that are comparable for the periods presented. For properties owned since January 1, 2013 and still owned in the same manner at the end of the current quarter, the Company determines same-store net operating income by subtracting same-store property operating expenses and ground rent from same-store recurring rental and tenant reimbursement revenues. Same-store cash net operating income is derived by deducting same-store straight line and free rent from, and adding same-store tenant credit loss allowance to, same-store net operating income. Same-store joint venture net operating income and same-store joint venture cash net operating income are calculated in the same manner as noted above, but includes just the Companys pro-rata share of the joint venture net operating income. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.
Debt to Market Capitalization Ratio
The Company presents the ratio of debt to market capitalization as a measure of the Companys leverage position relative to the Companys estimated market value. The Companys estimated market value is based upon the quarter-end trading price of the Companys common stock multiplied by all common shares and operating
partnership units outstanding plus the face value of the Companys preferred equity. This ratio is presented on a consolidated basis and a combined basis. The combined debt to market capitalization includes the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture debt. The Company believes this ratio may provide investors with another measure of the Companys current leverage position. The debt to market capitalization ratio should be used as one measure of the Companys leverage position, and this measure is commonly used in the REIT sector; however, this may not be comparable to other REITs that do not compute in the same manner. The debt to market capitalization ratio does not represent the Companys borrowing capacity and should not be considered an alternative measure to the Companys current lending arrangements.
Coverage Ratios
The Company presents fixed charge and interest coverage ratios to provide a measure of the Companys financial flexibility to service current debt amortization, interest expense and ground rent from current cash net operating income. These coverage ratios are provided on both a consolidated and combined basis. The combined coverage ratios include the Companys pro-rata share of off-balance sheet (unconsolidated) joint venture fixed charges and cash net operating income. These coverage ratios represent a common measure of the Companys ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).
Exhibit 99.1
CONTACT
James Mead
Chief Financial Officer
-and-
Matt DiLiberto
Chief Accounting Officer & Treasurer
(212) 594-2700
SL GREEN REALTY CORP. REPORTS
THIRD QUARTER 2014 FFO OF $1.55 PER SHARE BEFORE TRANSACTION COSTS AND NON-RECURRING CHARGES; AND EPS OF $0.68 PER SHARE
Financial and Operating Highlights
· Third quarter FFO of $1.55 per share before non-recurring charges related to the refinancing of 420 Lexington Avenue of $0.24 per share and transaction related costs of $0.03 per share compared to prior year FFO of $1.32 per share before the recovery of transaction related costs of $0.02 per share.
· Third quarter net income attributable to common stockholders of $0.68 per share compared to net income of $0.40 per share in the prior year.
· Adjusting 2014 NAREIT defined FFO guidance to $5.82 to $5.85 per share, which equates to $6.06 to $6.09 per share before giving effect to the $0.24 per share prepayment penalty associated with the refinancing of 420 Lexington Avenue, as compared to the previous FFO guidance range of $5.90 to $5.96 per share.
· Combined same-store cash NOI increased 5.7 percent for the third quarter and 3.0 percent for the first nine months of 2014 as compared to the prior year.
· Signed 46 Manhattan office leases covering 664,727 square feet during the third quarter. The mark-to-market on signed Manhattan office leases was 17.2 percent higher in the third quarter than the previously fully escalated rents on the same spaces, bringing the mark-to-market for the first nine months of 2014 to 15.4 percent.
· Signed 28 Suburban office leases covering 165,331 square feet during the third quarter. The mark-to-market on signed Suburban office leases was 0.6 percent higher in the third quarter than the previously fully escalated rents on the same spaces, bringing the mark-to-market for the first nine months of 2014 to 1.1 percent.
· Increased Manhattan same-store occupancy, inclusive of leases signed but not yet commenced, as of September 30, 2014 to 95.3 percent.
Investing Highlights
· Entered into an agreement to acquire 319,000 square feet of newly constructed, vacant commercial condominium units on the 22nd through 34th floors and the buildings parking garage and fitness center at 55 West 46th Street for $275.0 million. The agreement included an option, which has since been exercised, for the seller to include the 2nd floor, comprising 28,000 square feet, for an additional purchase price of $20.0 million.
· Closed on the acquisition of the fee interest at 635 Madison Avenue for $145.0 million.
· Together with its joint venture partner, closed on the acquisition of the retail condominium at 121 Greene Street in SoHo for $27.2 million, continuing the growth of the Companys prime retail property portfolio.
· Together with its joint venture partner, entered into an agreement to sell 180 Maiden Lane for a gross sales price of $470.0 million, resulting in an internal rate of return on the investment of approximately 16.0 percent.
· Together with its joint venture partner, closed on the sale of the mixed-use college dormitory/retail asset at 180 Broadway for a gross sales price of $222.5 million. The Company recognized a promote of $3.3 million and a gain on sale of $16.5 million.
· Invested $50.0 million in the construction of a 1,174 unit residential rental project at 605 West 42nd Street. The investment consists of mezzanine loan interests and a fixed-price option for the Company to acquire up to a 20 percent equity stake in the property.
· Originated and retained, or acquired debt and preferred equity investments totaling $155.1 million in the third quarter at a weighted average current yield of 10.1 percent.
Financing Highlights
· Obtained an upgrade in credit rating to investment grade from Fitch Ratings. This rating coupled with the Companys investment grade rating from Standard & Poors will allow for future unsecured bond issuances by the Company to be included in the Barclays U.S Corporate Index.
· Closed on a $300.0 million leasehold mortgage refinancing of 420 Lexington Avenue at a significantly reduced interest rate. The new 10-year, fixed rate loan replaces the previous $181.0 million mortgage.
· Closed on a $97.0 million floating rate leasehold mortgage at 650 Fifth Avenue.
Summary
New York, NY, October 22, 2014 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, for the quarter ended September 30, 2014 of $154.7 million, or $1.55 per share, before non-recurring charges related to the refinancing of 420 Lexington Avenue of $24.5 million, or $0.24 per share, and transaction costs of $2.7 million, or $0.03 per share, as compared to FFO for the same quarter of 2013 of
$125.0 million, or $1.32 per share, before the recovery of transaction costs of $2.4 million, or $0.02 per share.
Net income attributable to common stockholders for the quarter ended September 30, 2014 totaled $64.7 million, or $0.68 per share, compared to net income attributable to common stockholders of $37.0 million, or $0.40 per share, for the same quarter in 2013.
All per share amounts in this press release are presented on a diluted basis.
Operating and Leasing Activity
For the third quarter of 2014, the Company reported consolidated revenues and operating income of $390.3 million and $211.1 million, respectively, compared to $338.8 million and $191.0 million, respectively, for the same period in 2013.
Same-store cash NOI on a combined basis increased by 5.7 percent to $167.7 million and by 3.0 percent to $498.3 million for the three and nine months ended September 30, 2014, respectively, as compared to the same periods in 2013. For the quarter ended September 30, 2014, consolidated property same-store cash NOI increased by 4.7 percent to $149.7 million and unconsolidated joint venture property same-store cash NOI increased 15.1 percent to $18.0 million, as compared to the same period in 2013. For the nine months ended September 30, 2014, consolidated property same-store cash NOI increased by 1.4 percent to $446.6 million and unconsolidated joint venture property same-store cash NOI increased 19.0 percent to $51.8 million, as compared to the same period in 2013.
During the third quarter, the Company signed 46 office leases in its Manhattan portfolio totaling 664,727 square feet. Twenty-five leases comprising 179,205 square feet represented office leases that replaced previous vacancy. Twenty-one leases comprising 485,522 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $67.25 per rentable square foot, representing a 17.2 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 third quarter was 9.5 years and average tenant concessions were 2.2 months of free rent with a tenant improvement allowance of $44.09 per rentable square foot.
During the first nine months of 2014, the Company signed 185 office leases in its Manhattan portfolio totaling 1,485,434 square feet. Seventy-three leases comprising 446,711 square feet represented office leases that replaced previous vacancy. One-hundred twelve leases comprising 1,038,723 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $64.58 per rentable square foot, representing a 15.4 percent increase over the previously fully escalated rents on the same office spaces.
Manhattan same-store occupancy increased to 95.3 percent as of September 30, 2014, inclusive of 118,848 square feet of leases signed but not yet commenced, as compared to 94.9 percent at June 30, 2014.
During the third quarter, the Company signed 28 office leases in the Suburban portfolio totaling 165,331 square feet. Seven leases comprising 22,255 square feet represented office leases that replaced previous vacancy. Twenty-one leases comprising the remaining 143,076 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $33.29 per rentable square foot, representing a 0.6 percent increase over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the third quarter was 8.1 years and average tenant concessions were 5.4 months of free rent with a tenant improvement allowance of $26.57 per rentable square foot.
During the first nine months of 2014, the Company signed 95 office leases in its Suburban portfolio totaling 488,242 square feet. Forty-one leases comprising 214,430 square feet represented office leases that replaced previous vacancy. Fifty-four leases comprising 273,812 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $32.69 per rentable square foot, representing a 1.1 percent increase over the previously fully escalated rents on the same office spaces.
Same-store occupancy for the Companys Suburban portfolio was 82.4 percent at September 30, 2014, inclusive of 95,142 square feet of leases signed but not yet commenced, as compared to 82.8 percent at June 30, 2014 and 80.0 percent at September 30, 2013.
Significant leases that were signed during the third quarter included:
· Early renewal on 283,894 square feet with Schulte Roth & Zabel LLP at 919 Third Avenue, bringing the remaining lease term to 21.8 years;
· New lease on 50,365 square feet with Quik Park for 10.0 years at 315 West 33rd Street;
· Early renewal on 50,247 square feet with B and E Theaters at 5 Landmark Square, Stamford, Connecticut, bringing the remaining lease term to 6.7 years;
· Renewal and expansion on 39,850 square feet with Taconic Capital Advisors, L.P. for 11.0 years at 280 Park Avenue;
· New lease on 30,000 square feet with First Niagra Bank for 13.0 years at 520 White Plains Road, Tarrytown, New York;
· New lease on 28,857 square feet with Blue Mountain Realty, LLC for 9.3 years at 280 Park Avenue;
· New lease on 21,342 square feet with Versace USA, Inc. for 11.0 years at 3 Columbus Circle; and
· Early renewal on 20,010 square feet with Road Runner Capital Partners LLC at 800 Third Avenue, bringing the remaining lease term to 7.2 years.
Marketing, general and administrative, or MG&A, expenses for the quarter ended September 30, 2014 decreased to $22.6 million from $23.9 million in the previous quarter.
Real Estate Investment Activity
In September, the Company entered into an agreement to acquire 319,000 square feet of vacant commercial condominium units on the 22nd through 34th floors in the newly constructed Midtown Manhattan class-A office property located at 55 West 46th Street for $275.0 million. As part of the agreement, the seller had the option, which has since been exercised, to include the vacant 2nd floor, comprising 28,000 square feet, for an additional purchase price of $20.0 million. The Company will also acquire a retail store on 46th Street and the buildings parking garage and fitness center. This transaction is expected to be completed before the end of 2014, subject to the satisfaction of customary closing conditions.
In September, the Company closed on the acquisition of the fee interest at 635 Madison Avenue for $145.0 million. The property is encumbered by a ground lease through April 2030 with one twenty-one year renewal extension option. The improvements of the fee interest include a 19-story 176,530-square-foot office tower.
In September, the Company, together with its joint venture partner, closed on the acquisition of the retail condominium at 121 Greene Street in SoHo for $27.2 million. The 7,200 square foot prime retail condominium is located along one of SoHos most popular shopping corridors, adjacent to Ralph Lauren and directly across the street from Apples local flagship. The acquisition marks the continued growth of the Companys prime retail property portfolio, which already includes several other assets in Manhattans popular SoHo shopping district.
In September, the Company, together with its joint venture partner, entered into an agreement to sell 180 Maiden Lane for a gross sales price of $470.0 million, resulting in an internal rate of return on the investment of approximately 16.0 percent. This transaction is expected to close during the fourth quarter of 2014, subject to the satisfaction of customary closing conditions.
In September, the Company, together with its joint venture partner, closed on the sale of all its interests, including the fee position and retail condominium unit, in the mixed-use college dormitory/retail asset at 180 Broadway for a gross sales price of $222.5 million. The Company recognized a promote of $3.3 million and a gain on sale of $16.5 million.
In September, the Company invested $50.0 million in the construction of a large residential rental project at 605 West 42nd Street in Manhattan. The investment consists of mezzanine loan interests and a fixed-price option for the Company to acquire up to a 20 percent equity stake in the property upon completion of the project. The project, one of several to be constructed in New Yorks Midtown West development area over the next decade, will consist of a 1.16 million-square-foot tower that will feature 1,174 rental apartment units.
Debt and Preferred Equity Investment Activity
The carrying value of the Companys debt and preferred equity investment portfolio totaled $1.4 billion at September 30, 2014. During the third quarter, the Company originated and retained, or acquired new debt and preferred equity investments totaling $155.1 million, at a weighted average current yield of 10.1 percent, and recorded $287.6 million of principal reductions from investments that were sold or repaid. As of September 30, 2014, the debt and preferred equity investment portfolio had a weighted average maturity of 2.0 years, excluding any extension options, and had a weighted average yield during the third quarter of 10.5 percent.
Financing and Capital Activity
In October, the Companys focus on balance sheet management and improvement in credit quality was recognized when Fitch Ratings upgraded the Company to an investment grade rating of BBB- with a stable outlook. This rating coupled with the Companys investment grade rating from Standard & Poors will allow for future unsecured bond issuances by the Company to be included in the Barclays U.S. Corporate Index.
In September, the Company refinanced the Graybar Building at 420 Lexington Avenue, site of the Companys headquarters. The new 10-year, $300.0 million leasehold mortgage features a fixed interest rate of 3.98 percent and replaces the previous $181.0 million, 7.15 percent fixed-rate mortgage that the Company initially obtained in 2009 at the trough of the credit markets. The refinancing reduced the Companys overall cost of capital, termed out its debt maturities and generated $91.4 million of net cash proceeds, after giving consideration to closing costs and the defeasance charge on the previous financing.
In October, the Company and its joint venture partner closed on a new $97.0 million leasehold mortgage at 650 Fifth Avenue. The new two-year mortgage, which bears interest at 350 basis points over LIBOR, had an initial funding of $65.0 million.
Guidance
Based on the Companys performance for the first nine months of 2014 and its outlook for the remainder of 2014, the Company is adjusting its NAREIT defined FFO guidance for 2014 to $5.82 to $5.85, which equates to $6.06 to $6.09 per share before giving effect to the $0.24 per share prepayment penalty associated with the refinancing of 420 Lexington Avenue, as compared to the previous FFO guidance range of $5.90 to $5.96 per share.
Dividends
During the third quarter of 2014, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.50 per share of common stock, which was paid on October 15, 2014 to stockholders of record on the close of business on September 30, 2014; and
· $0.40625 per share on the Companys 6.50% Series I Cumulative Redeemable Preferred Stock for the period July 15, 2014 through and including October 14, 2014, which was paid on October 15, 2014 to stockholders of record on the close
of business on September 30, 2014, and reflects the regular quarterly dividend which is the equivalent of an annualized dividend of $1.625 per share.
Annual Institutional Investor Conference
The Company will host its Annual Institutional Investor Conference on Monday, December 8, 2014 in New York City. To be added to the Conferences email distribution list or to pre-register, please email SLG2014@slgreen.com.
Conference Call and Audio Webcast
The Companys executive management team, led by Marc Holliday, Chief Executive Officer, will host a conference call and audio webcast on Thursday, October 23, 2014 at 2:00 pm ET to discuss the financial results.
The supplemental data will be available prior to the quarterly conference call on the Companys website, www.slgreen.com, under Financial Reports in the Investors section.
The live conference will be webcast in listen-only mode on the Companys website under Event Calendar & Webcasts in the Investors section and on Thomsons StreetEvents Network. The conference may also be accessed by dialing 866.510.0712 using pass-code SL Green.
A replay of the call will be available through October 30, 2014 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 17931905.
Company Profile
SL Green Realty Corp., New York Citys largest office landlord, is a fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of September 30, 2014, SL Green held interests in 96 Manhattan buildings totaling 44.1 million square feet. This included ownership interests in 28.0 million square feet of commercial buildings and debt and preferred equity investments secured by 16.1 million square feet of buildings. In addition to its Manhattan investments, SL Green held ownership interests in 35 suburban buildings totaling 5.9 million square feet in Brooklyn, Long Island, Westchester County, Connecticut and New Jersey.
To be added to the Companys 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.
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 in this release and in the Companys Supplemental Package.
Forward-looking Statement
This press release includes certain statements that may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, are forward-looking statements. Forward-looking statements are not guarantees of future performance and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words may, will, should, expect, anticipate, estimate, believe, intend, project, continue, or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties, many of which are beyond our control, that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. Factors and risks to our business that could cause actual results to differ from those contained in the forward-looking statements are described in our filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
SL GREEN REALTY CORP.
CONSOLIDATED STATEMENTS OF INCOME
(unaudited and in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
291,293 |
|
$ |
242,439 |
|
$ |
826,877 |
|
$ |
741,022 |
|
Escalation and reimbursement |
|
43,826 |
|
42,026 |
|
120,209 |
|
114,850 |
| ||||
Investment and preferred equity income |
|
43,969 |
|
44,448 |
|
137,767 |
|
143,887 |
| ||||
Other income |
|
11,186 |
|
9,869 |
|
48,498 |
|
20,855 |
| ||||
Total revenues |
|
390,274 |
|
338,782 |
|
1,133,351 |
|
1,020,614 |
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating expenses (including approximately $5,104 and $13,183 (2014) and $4,698 and $12,858 (2013) of related party expenses) |
|
72,111 |
|
72,784 |
|
211,118 |
|
205,921 |
| ||||
Real estate taxes |
|
55,548 |
|
51,529 |
|
159,702 |
|
149,857 |
| ||||
Ground rent |
|
8,088 |
|
7,930 |
|
24,161 |
|
23,988 |
| ||||
Interest expense, net of interest income |
|
82,376 |
|
78,226 |
|
236,424 |
|
232,862 |
| ||||
Amortization of deferred financing costs |
|
6,679 |
|
4,121 |
|
15,737 |
|
12,404 |
| ||||
Depreciation and amortization |
|
94,443 |
|
84,162 |
|
274,337 |
|
238,666 |
| ||||
Transaction related costs, net of recoveries |
|
2,383 |
|
(2,368 |
) |
6,554 |
|
717 |
| ||||
Marketing, general and administrative |
|
22,649 |
|
20,869 |
|
69,778 |
|
63,450 |
| ||||
Total expenses |
|
344,277 |
|
317,253 |
|
997,811 |
|
927,865 |
| ||||
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate, loss on sale of investment in marketable securities, purchase price fair value adjustment and loss on early extinguishment of debt |
|
45,997 |
|
21,529 |
|
135,540 |
|
92,749 |
| ||||
Equity in net income from unconsolidated joint ventures |
|
6,034 |
|
2,939 |
|
20,781 |
|
4,251 |
| ||||
Equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate |
|
16,496 |
|
(354 |
) |
122,580 |
|
(3,937 |
) | ||||
Loss on sale of investment in marketable securities |
|
|
|
|
|
|
|
(65 |
) | ||||
Purchase price fair value adjustment |
|
(4,000 |
) |
|
|
67,446 |
|
(2,305 |
) | ||||
Loss on early extinguishment of debt |
|
(24,475 |
) |
|
|
(25,500 |
) |
(18,523 |
) | ||||
Income from continuing operations |
|
40,052 |
|
24,114 |
|
320,847 |
|
72,170 |
| ||||
Net income from discontinued operations |
|
4,035 |
|
7,435 |
|
15,449 |
|
19,851 |
| ||||
Gain on sale of discontinued operations |
|
29,507 |
|
13,787 |
|
144,242 |
|
14,900 |
| ||||
Net income |
|
73,594 |
|
45,336 |
|
480,538 |
|
106,921 |
| ||||
Net income attributable to noncontrolling interests in the Operating Partnership |
|
(2,636 |
) |
(1,110 |
) |
(16,010 |
) |
(1,909 |
) | ||||
Net income attributable to noncontrolling interests in other partnerships |
|
(1,712 |
) |
(2,901 |
) |
(5,045 |
) |
(8,806 |
) | ||||
Preferred unit distributions |
|
(820 |
) |
(562 |
) |
(1,950 |
) |
(1,692 |
) | ||||
Net income attributable to SL Green |
|
68,426 |
|
40,763 |
|
457,533 |
|
94,514 |
| ||||
Preferred stock redemption costs |
|
|
|
|
|
|
|
(12,160 |
) | ||||
Perpetual preferred stock dividends |
|
(3,738 |
) |
(3,738 |
) |
(11,214 |
) |
(18,144 |
) | ||||
Net income attributable to SL Green common stockholders |
|
$ |
64,688 |
|
$ |
37,025 |
|
$ |
446,319 |
|
$ |
64,210 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings Per Share (EPS) |
|
|
|
|
|
|
|
|
| ||||
Net income per share (Basic) |
|
$ |
0.68 |
|
$ |
0.40 |
|
$ |
4.68 |
|
$ |
0.70 |
|
Net income per share (Diluted) |
|
$ |
0.68 |
|
$ |
0.40 |
|
$ |
4.66 |
|
$ |
0.70 |
|
|
|
|
|
|
|
|
|
|
| ||||
Funds From Operations (FFO) |
|
|
|
|
|
|
|
|
| ||||
FFO per share (Basic) |
|
$ |
1.28 |
|
$ |
1.34 |
|
$ |
4.43 |
|
$ |
3.78 |
|
FFO per share (Diluted) |
|
$ |
1.28 |
|
$ |
1.34 |
|
$ |
4.41 |
|
$ |
3.77 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common shares for net income per share |
|
95,734 |
|
91,988 |
|
95,437 |
|
91,684 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
3,585 |
|
2,792 |
|
3,423 |
|
2,705 |
| ||||
Basic weighted average shares and units outstanding |
|
99,319 |
|
94,780 |
|
98,860 |
|
94,389 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common share and common share equivalents |
|
96,121 |
|
92,224 |
|
95,899 |
|
91,926 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
3,585 |
|
2,792 |
|
3,423 |
|
2,705 |
| ||||
Diluted weighted average shares and units outstanding |
|
99,706 |
|
95,016 |
|
99,322 |
|
94,631 |
|
SL GREEN REALTY CORP.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
|
|
September 30, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Commercial real estate properties, at cost: |
|
|
|
|
| ||
Land and land interests |
|
$ |
3,833,305 |
|
$ |
3,032,526 |
|
Building and improvements |
|
8,679,637 |
|
7,884,663 |
| ||
Building leasehold and improvements |
|
1,405,255 |
|
1,366,281 |
| ||
Properties under capital lease |
|
27,445 |
|
50,310 |
| ||
|
|
13,945,642 |
|
12,333,780 |
| ||
Less accumulated depreciation |
|
(1,826,027 |
) |
(1,646,240 |
) | ||
|
|
12,119,615 |
|
10,687,540 |
| ||
Assets held for sale |
|
753,457 |
|
|
| ||
Cash and cash equivalents |
|
253,520 |
|
206,692 |
| ||
Restricted cash |
|
159,303 |
|
142,051 |
| ||
Investment in marketable securities |
|
39,293 |
|
32,049 |
| ||
Tenant and other receivables, net of allowance of $20,719 and $17,325 in 2014 and 2013, respectively |
|
64,184 |
|
60,393 |
| ||
Related party receivables |
|
13,262 |
|
8,530 |
| ||
Deferred rents receivable, net of allowance of $27,185 and $30,333 in 2014 and 2013, respectively |
|
364,284 |
|
386,508 |
| ||
Debt and preferred equity investments, net of discounts and deferred origination fees of $19,801 and $18,593 in 2014 and 2013, respectively, and allowance of $1,000 in 2013 |
|
1,432,951 |
|
1,304,839 |
| ||
Investments in unconsolidated joint ventures |
|
996,842 |
|
1,113,218 |
| ||
Deferred costs, net |
|
310,860 |
|
267,058 |
| ||
Other assets |
|
729,538 |
|
750,123 |
| ||
Total assets |
|
$ |
17,237,109 |
|
$ |
14,959,001 |
|
|
|
|
|
|
| ||
Liabilities |
|
|
|
|
| ||
Mortgages and other loans payable |
|
$ |
5,890,782 |
|
$ |
4,860,578 |
|
Revolving credit facility |
|
244,000 |
|
220,000 |
| ||
Term loan and senior unsecured notes |
|
2,054,168 |
|
1,739,330 |
| ||
Accrued interest payable and other liabilities |
|
127,811 |
|
114,622 |
| ||
Accounts payable and accrued expenses |
|
183,001 |
|
145,889 |
| ||
Deferred revenue |
|
215,527 |
|
263,261 |
| ||
Capitalized lease obligations |
|
20,728 |
|
47,671 |
| ||
Deferred land leases payable |
|
1,129 |
|
22,185 |
| ||
Dividend and distributions payable |
|
53,571 |
|
52,255 |
| ||
Security deposits |
|
66,659 |
|
61,308 |
| ||
Liabilities related to assets held for sale |
|
461,891 |
|
|
| ||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
|
100,000 |
|
100,000 |
| ||
Total liabilities |
|
9,419,267 |
|
7,627,099 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
Noncontrolling interest in the Operating Partnership |
|
381,274 |
|
265,476 |
| ||
Preferred units |
|
73,115 |
|
49,550 |
| ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both September 30, 2014 and December 31, 2013 |
|
221,932 |
|
221,932 |
| ||
Common stock, $0.01 par value 160,000 shares authorized, 99,547 and 98,563 issued and outstanding at September 30, 2014 and December 31, 2013, respectively (including 3,602 and 3,570 shares held in Treasury at September 30, 2014 and December 31, 2013, respectively) |
|
996 |
|
986 |
| ||
Additional paid-in capital |
|
5,130,858 |
|
5,015,904 |
| ||
Treasury stock at cost |
|
(320,222 |
) |
(317,356 |
) | ||
Accumulated other comprehensive loss |
|
(2,896 |
) |
(15,211 |
) | ||
Retained earnings |
|
1,813,956 |
|
1,619,150 |
| ||
Total SL Green Realty Corp. stockholders equity |
|
6,844,624 |
|
6,525,405 |
| ||
Noncontrolling interests in other partnerships |
|
518,829 |
|
491,471 |
| ||
Total equity |
|
7,363,453 |
|
7,016,876 |
| ||
Total liabilities and equity |
|
$ |
17,237,109 |
|
$ |
14,959,001 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(unaudited and in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
FFO Reconciliation: |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to SL Green common stockholders |
|
$ |
64,688 |
|
$ |
37,025 |
|
$ |
446,319 |
|
$ |
64,210 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
94,443 |
|
84,162 |
|
274,337 |
|
238,666 |
| ||||
Discontinued operations depreciation adjustments |
|
678 |
|
3,311 |
|
5,434 |
|
13,133 |
| ||||
Joint venture depreciation and noncontrolling interest adjustments |
|
5,831 |
|
12,720 |
|
26,979 |
|
37,867 |
| ||||
Net income attributable to noncontrolling interests |
|
4,348 |
|
4,011 |
|
21,055 |
|
10,715 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Gain on sale of discontinued operations |
|
29,507 |
|
13,787 |
|
144,242 |
|
14,900 |
| ||||
Equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate |
|
16,496 |
|
(354 |
) |
122,580 |
|
(3,937 |
) | ||||
Purchase price fair value adjustment |
|
(4,000 |
) |
|
|
67,446 |
|
(2,305 |
) | ||||
Depreciable real estate reserves, net of recoveries |
|
|
|
|
|
|
|
(2,150 |
) | ||||
Depreciation on non-rental real estate assets |
|
503 |
|
416 |
|
1,520 |
|
1,004 |
| ||||
Funds From Operations |
|
$ |
127,482 |
|
$ |
127,380 |
|
$ |
438,336 |
|
$ |
357,079 |
|
|
|
Consolidated Properties |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
| ||||||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||||
Operating income and Same-store NOI Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate, loss on sale of investment in marketable securities, purchase price fair value adjustment and loss on early extinguishment of debt |
|
$ |
45,997 |
|
$ |
21,529 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income from unconsolidated joint ventures |
|
6,034 |
|
2,939 |
|
6,034 |
|
2,939 |
|
|
|
|
| ||||||
Depreciation and amortization |
|
94,443 |
|
84,162 |
|
12,211 |
|
21,202 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
82,376 |
|
78,226 |
|
13,426 |
|
20,031 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
6,679 |
|
4,121 |
|
1,240 |
|
1,790 |
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
(24,475 |
) |
|
|
|
|
|
|
|
|
|
| ||||||
Operating income |
|
$ |
211,054 |
|
$ |
190,977 |
|
$ |
32,911 |
|
$ |
45,962 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
22,649 |
|
20,869 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
7,750 |
|
15,852 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs, net of recoveries |
|
2,383 |
|
(2,368 |
) |
301 |
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(50,895 |
) |
(50,384 |
) |
(5,841 |
) |
(4,041 |
) |
|
|
|
| ||||||
Equity in net income from unconsolidated joint ventures |
|
(6,034 |
) |
(2,939 |
) |
|
|
|
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
24,475 |
|
|
|
|
|
|
|
|
|
|
| ||||||
Net operating income (NOI) |
|
211,382 |
|
172,007 |
|
27,371 |
|
41,921 |
|
$ |
238,753 |
|
$ |
213,928 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
NOI from discontinued operations |
|
(7,750 |
) |
(15,852 |
) |
|
|
|
|
(7,750 |
) |
(15,852 |
) | ||||||
NOI from other properties/affiliates |
|
(32,631 |
) |
(737 |
) |
(7,036 |
) |
(23,297 |
) |
(39,667 |
) |
(24,034 |
) | ||||||
Same-Store NOI |
|
$ |
171,001 |
|
$ |
155,418 |
|
$ |
20,335 |
|
$ |
18,624 |
|
$ |
191,336 |
|
$ |
174,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
400 |
|
221 |
|
|
|
|
|
400 |
|
221 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(16,444 |
) |
(12,877 |
) |
(1,769 |
) |
(2,606 |
) |
(18,213 |
) |
(15,483 |
) | ||||||
Rental income FAS 141 |
|
(5,239 |
) |
280 |
|
(566 |
) |
(378 |
) |
(5,805 |
) |
(98 |
) | ||||||
Same-store cash NOI |
|
$ |
149,718 |
|
$ |
143,042 |
|
$ |
18,000 |
|
$ |
15,640 |
|
$ |
167,718 |
|
$ |
158,682 |
|
|
|
Consolidated Properties |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Nine Months Ended |
|
Nine Months Ended |
|
Nine Months Ended |
| ||||||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||||
Operating income and Same-store NOI Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate, loss on sale of investment in marketable securities, purchase price fair value adjustment and loss on early extinguishment of debt |
|
$ |
135,540 |
|
$ |
92,749 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income from unconsolidated joint ventures |
|
20,781 |
|
4,251 |
|
20,781 |
|
4,251 |
|
|
|
|
| ||||||
Depreciation and amortization |
|
274,337 |
|
238,666 |
|
47,297 |
|
63,459 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
236,424 |
|
232,862 |
|
47,556 |
|
59,419 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
15,737 |
|
12,404 |
|
4,698 |
|
7,131 |
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
(25,500 |
) |
(18,523 |
) |
|
|
|
|
|
|
|
| ||||||
Operating income |
|
$ |
657,319 |
|
$ |
562,409 |
|
$ |
120,332 |
|
$ |
134,260 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
69,778 |
|
63,450 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
32,349 |
|
50,786 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs, net of recoveries |
|
6,554 |
|
717 |
|
401 |
|
15 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(174,154 |
) |
(152,165 |
) |
(16,012 |
) |
(12,254 |
) |
|
|
|
| ||||||
Equity in income from unconsolidated joint ventures |
|
(20,781 |
) |
(4,251 |
) |
|
|
|
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
25,500 |
|
18,523 |
|
3,382 |
|
|
|
|
|
|
| ||||||
Net operating income (NOI) |
|
596,565 |
|
539,469 |
|
108,103 |
|
122,021 |
|
$ |
704,668 |
|
$ |
661,490 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
NOI from discontinued operations |
|
(32,349 |
) |
(50,786 |
) |
|
|
|
|
(32,349 |
) |
(50,786 |
) | ||||||
NOI from other properties/affiliates |
|
(57,434 |
) |
2,119 |
|
(48,620 |
) |
(69,887 |
) |
(106,054 |
) |
(67,768 |
) | ||||||
Same-Store NOI |
|
$ |
506,782 |
|
$ |
490,802 |
|
$ |
59,483 |
|
$ |
52,134 |
|
$ |
566,265 |
|
$ |
542,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
1,201 |
|
861 |
|
|
|
|
|
1,201 |
|
861 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(44,641 |
) |
(39,091 |
) |
(6,472 |
) |
(7,029 |
) |
(51,113 |
) |
(46,120 |
) | ||||||
Rental income FAS 141 |
|
(16,783 |
) |
(12,236 |
) |
(1,252 |
) |
(1,622 |
) |
(18,035 |
) |
(13,858 |
) | ||||||
Same-store cash NOI |
|
$ |
446,559 |
|
$ |
440,336 |
|
$ |
51,759 |
|
$ |
43,483 |
|
$ |
498,318 |
|
$ |
483,819 |
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
September 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
Manhattan Operating Data: (1) |
|
|
|
|
| ||
Net rentable area at end of period (in 000s) |
|
21,905 |
|
23,947 |
| ||
Portfolio percentage leased at end of period |
|
95.4 |
% |
94.0 |
% | ||
Same-Store percentage leased at end of period |
|
94.8 |
% |
93.1 |
% | ||
Number of properties in operation |
|
30 |
|
35 |
| ||
|
|
|
|
|
| ||
Office square feet where leases commenced during quarter (rentable) |
|
729,315 |
|
364,992 |
| ||
Average mark-to-market percentage-office |
|
18.9 |
% |
-5.0 |
% | ||
Average starting cash rent per rentable square foot-office |
|
$ |
64.20 |
|
$ |
56.78 |
|
(1) Includes wholly-owned and joint venture properties.
The following table reconciles estimated earnings per share (diluted) to FFO per share (diluted) for the year ending December 31, 2014.
|
|
Year Ended |
| ||||
|
|
2014 |
|
2014 |
| ||
Net income per share attributable to SL Green stockholders |
|
$ |
4.77 |
|
$ |
4.80 |
|
Add: |
|
|
|
|
| ||
Depreciation and amortization |
|
3.77 |
|
3.77 |
| ||
Discontinued operations depreciation adjustments |
|
0.05 |
|
0.05 |
| ||
Unconsolidated joint ventures depreciation and noncontrolling interests adjustments |
|
0.34 |
|
0.34 |
| ||
Net income attributable to noncontrolling interests |
|
0.27 |
|
0.27 |
| ||
Less: |
|
|
|
|
| ||
Gain on sale of discontinued operations |
|
1.45 |
|
1.45 |
| ||
Equity in net gain on sale of interest in unconsolidated joint venture / real estate |
|
1.23 |
|
1.23 |
| ||
Purchase price fair value adjustment |
|
0.68 |
|
0.68 |
| ||
Depreciable real estate, net of recoveries |
|
|
|
|
| ||
Depreciation and amortization on non-real estate assets |
|
0.02 |
|
0.02 |
| ||
Funds from Operations per share |
|
$ |
5.82 |
|
$ |
5.85 |
|
Exhibit 99.2
THIRD QUARTER 2014
SUPPLEMENTAL DATA
SEPTEMBER 30, 2014
|
|
|
|
|
|
SL Green Realty Corp. is a fully integrated, self-administered and self-managed Real Estate Investment Trust, or REIT, that primarily acquires, owns, manages, leases and repositions office properties in emerging, high-growth submarkets of Manhattan.
· SL Greens common stock is listed on the New York Stock Exchange, and trades under the symbol SLG.
· SL Green maintains an internet site at www.slgreen.com at which most key investor relations data pertaining to dividend declaration, payout, current and historic share price, etc. can be found. Such information is not incorporated into this supplemental financial package. This supplemental financial package is available through the Companys internet site.
· This data is furnished to supplement audited and unaudited regulatory filings of the Company and should be read in conjunction with those filings. The financial data herein is unaudited and is provided from the perspective of timeliness to assist readers of quarterly and annual financial filings. As such, data otherwise contained in future regulatory filings covering the same period may restate the data presented herein.
Questions pertaining to the information contained herein should be referred to Investor Relations at investor.relations@slgreen.com or at 212-216-1601.
Forward-looking Statement
This press release includes certain statements that may be deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, are forward-looking statements. Forward-looking statements are not guarantees of future performance and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words may, will, should, expect, anticipate, estimate, believe, intend, project, continue, or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties, many of which are beyond our control, that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. Factors and risks to our business that could cause actual results to differ from those contained in the forward-looking statements are described in our filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
|
|
|
|
|
|
Ratings
Ratings are not recommendations to buy, sell or hold the Companys securities.
The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the quarter ended September 30, 2014 that will be released on Form 10-Q to be filed on or before November 10, 2014.
|
|
TABLE OF CONTENTS |
|
|
|
Highlights of Current Period Financial Performance |
|
|
|
|
|
Unaudited Financial Statements |
|
|
Corporate Profile |
|
5 |
Highlights |
|
6-13 |
Comparative Balance Sheets |
|
14-15 |
Comparative Statements of Operations |
|
16 |
Comparative Computation of FFO and FAD |
|
17 |
Consolidated Statement of Equity |
|
18 |
Joint Venture Statements |
|
19-21 |
|
|
|
Selected Financial Data |
|
22-25 |
Debt Summary Schedule |
|
26-28 |
Summary of Ground Lease Arrangements |
|
29 |
|
|
|
Debt and Preferred Equity Investments |
|
30-32 |
|
|
|
Selected Property Data |
|
|
Composition of Property Portfolio |
|
33-36 |
Largest Tenants |
|
37 |
Tenant Diversification |
|
38 |
Leasing Activity Summary |
|
39-42 |
Annual Lease Expirations |
|
43-44 |
|
|
|
Summary of Real Estate Acquisition/Disposition Activity |
|
45-49 |
Corporate Information |
|
50 |
Analyst Coverage |
|
51 |
Supplemental Definitions |
|
52 |
|
|
CORPORATE PROFILE |
|
|
|
SL Green Realty Corp., or the Company, is New York Citys largest commercial office landlord and is the only fully integrated, self-managed, self-administered Real Estate Investment Trust, or REIT, primarily focused on owning and operating office buildings in Manhattan.
The Company was formed on August 20, 1997 to continue the commercial real estate business of S.L. Green Properties Inc., a company that was founded in 1980 by Stephen L. Green, our current Chairman. For more than 25 years SL Green has been engaged in the business of owning, managing, leasing, acquiring and repositioning office properties in Manhattan. The Companys investment focus is to create value through strategically acquiring, redeveloping and repositioning office properties primarily located in Manhattan, and re-leasing and managing these properties for maximum cash flow.
In 2007, SL Green acquired Reckson Associates Realty Corp. and added over 9 million square feet to its portfolio. Included in this total is over 3 million square feet of Class A office space located in Westchester, New York and Stamford, Connecticut. These suburban portfolios serve as natural extensions of SL Greens core ownership in the Grand Central submarket of Midtown Manhattan. The Company has since made selective additions and dispositions to the holdings in these areas.
Looking forward, SL Green plans to continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets, and debt and preferred equity investments. This three-legged investment strategy allows SL Green to balance the components of its portfolio to take advantage of each stage in the business cycle.
|
|
THIRD QUARTER 2014 HIGHLIGHTS UNAUDITED |
|
|
|
Summary
New York, NY, October 22, 2014 SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, for the quarter ended September 30, 2014 of $154.7 million, or $1.55 per share, before non-recurring charges related to the refinancing of 420 Lexington Avenue of $24.5 million, or $0.24 per share, and transaction costs of $2.7 million, or $0.03 per share, as compared to FFO for the same quarter of 2013 of $125.0 million, or $1.32 per share, before the recovery of transaction costs of $2.4 million, or $0.02 per share.
Net income attributable to common stockholders for the quarter ended September 30, 2014 totaled $64.7 million, or $0.68 per share, compared to net income attributable to common stockholders of $37.0 million, or $0.40 per share, for the same quarter in 2013.
All per share amounts in this press release are presented on a diluted basis.
Operating and Leasing Activity
For the third quarter of 2014, the Company reported consolidated revenues and operating income of $390.3 million and $211.1 million, respectively, compared to $338.8 million and $191.0 million, respectively, for the same period in 2013.
Same-store cash NOI on a combined basis increased by 5.7 percent to $167.7 million and by 3.0 percent to $498.3 million for the three and nine months ended September 30, 2014, respectively, as compared to the same periods in 2013. For the quarter ended September 30, 2014, consolidated property same-store cash NOI increased by 4.7 percent to $149.7 million and unconsolidated joint venture property same-store cash NOI increased 15.1 percent to $18.0 million, as compared to the same period in 2013. For the nine months ended September 30, 2014, consolidated property same-store cash NOI increased by 1.4 percent to $446.6 million and unconsolidated joint venture property same-store cash NOI increased 19.0 percent to $51.8 million, as compared to the same period in 2013.
During the third quarter, the Company signed 46 office leases in its Manhattan portfolio totaling 664,727 square feet. Twenty-five leases comprising 179,205 square feet represented office leases that replaced previous vacancy. Twenty-one leases comprising 485,522 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $67.25 per rentable square foot, representing a 17.2 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 third quarter was 9.5 years and average tenant concessions were 2.2 months of free rent with a tenant improvement allowance of $44.09 per rentable square foot.
During the first nine months of 2014, the Company signed 185 office leases in its Manhattan portfolio totaling 1,485,434 square feet. Seventy-three leases comprising 446,711 square feet represented office leases that replaced previous vacancy. One-hundred twelve leases comprising 1,038,723 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases
|
|
THIRD QUARTER 2014 HIGHLIGHTS UNAUDITED |
|
|
|
had average starting rents of $64.58 per rentable square foot, representing a 15.4 percent increase over the previously fully escalated rents on the same office spaces.
Manhattan same-store occupancy increased to 95.3 percent as of September 30, 2014, inclusive of 118,848 square feet of leases signed but not yet commenced, as compared to 94.9 percent at June 30, 2014.
During the third quarter, the Company signed 28 office leases in the Suburban portfolio totaling 165,331 square feet. Seven leases comprising 22,255 square feet represented office leases that replaced previous vacancy. Twenty-one leases comprising the remaining 143,076 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $33.29 per rentable square foot, representing a 0.6 percent increase over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the third quarter was 8.1 years and average tenant concessions were 5.4 months of free rent with a tenant improvement allowance of $26.57 per rentable square foot.
During the first nine months of 2014, the Company signed 95 office leases in its Suburban portfolio totaling 488,242 square feet. Forty-one leases comprising 214,430 square feet represented office leases that replaced previous vacancy. Fifty-four leases comprising 273,812 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $32.69 per rentable square foot, representing a 1.1 percent increase over the previously fully escalated rents on the same office spaces.
Same-store occupancy for the Companys Suburban portfolio was 82.4 percent at September 30, 2014, inclusive of 95,142 square feet of leases signed but not yet commenced, as compared to 82.8 percent at June 30, 2014 and 80.0 percent at September 30, 2013.
Significant leases that were signed during the third quarter included:
· Early renewal on 283,894 square feet with Schulte Roth & Zabel LLP at 919 Third Avenue, bringing the remaining lease term to 21.8 years;
· New lease on 50,365 square feet with Quik Park for 10.0 years at 315 West 33rd Street;
· Early renewal on 50,247 square feet with B and E Theaters at 5 Landmark Square, Stamford, Connecticut, bringing the remaining lease term to 6.7 years;
· Renewal and expansion on 39,850 square feet with Taconic Capital Advisors, L.P. for 11.0 years at 280 Park Avenue;
· New lease on 30,000 square feet with First Niagra Bank for 13.0 years at 520 White Plains Road, Tarrytown, New York;
|
|
THIRD QUARTER 2014 HIGHLIGHTS UNAUDITED |
|
|
|
· New lease on 28,857 square feet with Blue Mountain Realty, LLC for 9.3 years at 280 Park Avenue;
· New lease on 21,342 square feet with Versace USA, Inc. for 11.0 years at 3 Columbus Circle; and
· Early renewal on 20,010 square feet with Road Runner Capital Partners LLC at 800 Third Avenue, bringing the remaining lease term to 7.2 years.
Marketing, general and administrative, or MG&A, expenses for the quarter ended September 30, 2014 decreased to $22.6 million from $23.9 million in the previous quarter.
Real Estate Investment Activity
In September, the Company entered into an agreement to acquire 319,000 square feet of vacant commercial condominium units on the 22nd through 34th floors in the newly constructed Midtown Manhattan class-A office property located at 55 West 46th Street for $275.0 million. As part of the agreement, the seller had the option, which has since been exercised, to include the vacant 2nd floor, comprising 28,000 square feet, for an additional purchase price of $20.0 million. The Company will also acquire a retail store on 46th Street and the buildings parking garage and fitness center. This transaction is expected to be completed before the end of 2014, subject to the satisfaction of customary closing conditions.
In September, the Company closed on the acquisition of the fee interest at 635 Madison Avenue for $145.0 million. The property is encumbered by a ground lease through April 2030 with one twenty-one year renewal extension option. The improvements of the fee interest include a 19-story 176,530-square-foot office tower.
In September, the Company, together with its joint venture partner, closed on the acquisition of the retail condominium at 121 Greene Street in SoHo for $27.2 million. The 7,200 square foot prime retail condominium is located along one of SoHos most popular shopping corridors, adjacent to Ralph Lauren and directly across the street from Apples local flagship. The acquisition marks the continued growth of the Companys prime retail property portfolio, which already includes several other assets in Manhattans popular SoHo shopping district.
In September, the Company, together with its joint venture partner, entered into an agreement to sell 180 Maiden Lane for a gross sales price of $470.0 million, resulting in an internal rate of return on the investment of approximately 16.0 percent. This transaction is expected to close during the fourth quarter of 2014, subject to the satisfaction of customary closing conditions.
In September, the Company, together with its joint venture partner, closed on the sale of all its interests, including the fee position and retail condominium unit, in the mixed-use college dormitory/retail asset at 180 Broadway for a gross sales price of $222.5 million. The Company recognized a promote of $3.3 million and a gain on sale of $16.5 million.
In September, the Company invested $50.0 million in the construction of a large residential rental project at 605 West 42nd Street in Manhattan. The investment consists of mezzanine loan interests and a fixed-price option for the Company to acquire up
|
|
THIRD QUARTER 2014 HIGHLIGHTS UNAUDITED |
|
|
|
to a 20 percent equity stake in the property upon completion of the project. The project, one of several to be constructed in New Yorks Midtown West development area over the next decade, will consist of a 1.16 million-square-foot tower that will feature 1,174 rental apartment units.
Debt and Preferred Equity Investment Activity
The carrying value of the Companys debt and preferred equity investment portfolio totaled $1.4 billion at September 30, 2014. During the third quarter, the Company originated and retained, or acquired new debt and preferred equity investments totaling $155.1 million, at a weighted average current yield of 10.1 percent, and recorded $287.6 million of principal reductions from investments that were sold or repaid. As of September 30, 2014, the debt and preferred equity investment portfolio had a weighted average maturity of 2.0 years, excluding any extension options, and had a weighted average yield during the third quarter of 10.5 percent.
Financing and Capital Activity
In October, the Companys focus on balance sheet management and improvement in credit quality was recognized when Fitch Ratings upgraded the Company to an investment grade rating of BBB- with a stable outlook. This rating coupled with the Companys investment grade rating from Standard & Poors will allow for future unsecured bond issuances by the Company to be included in the Barclays U.S. Corporate Index.
In September, the Company refinanced the Graybar Building at 420 Lexington Avenue, site of the Companys headquarters. The new 10-year, $300.0 million leasehold mortgage features a fixed interest rate of 3.98 percent and replaces the previous $181.0 million, 7.15 percent fixed-rate mortgage that the Company initially obtained in 2009 at the trough of the credit markets. The refinancing reduced the Companys overall cost of capital, termed out its debt maturities and generated $91.4 million of net cash proceeds, after giving consideration to closing costs and the defeasance charge on the previous financing.
In October, the Company and its joint venture partner closed on a new $97.0 million leasehold mortgage at 650 Fifth Avenue. The new two-year mortgage, which bears interest at 350 basis points over LIBOR, had an initial funding of $65.0 million.
Dividends
During the third quarter of 2014, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.50 per share of common stock, which was paid on October 15, 2014 to stockholders of record on the close of business on September 30, 2014; and
· $0.40625 per share on the Companys 6.50% Series I Cumulative Redeemable Preferred Stock for the period July 15, 2014 through and including October 14, 2014, which was paid on October 15, 2014 to stockholders of record on the close of business on September 30, 2014, and reflects the regular quarterly dividend which is the equivalent of an annualized dividend of $1.625 per share.
SL Green Realty Corp. Key Financial Data September 30, 2014 (Dollars in Thousands Except Per Share) |
|
|
As of or for the three months ended |
| |||||||||||||
|
|
9/30/2014 |
|
6/30/2014 |
|
3/31/2014 |
|
12/31/2013 |
|
9/30/2013 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income available to common stockholders - diluted |
|
$ |
0.68 |
|
$ |
2.46 |
|
$ |
1.53 |
|
$ |
0.39 |
|
$ |
0.40 |
|
Funds from operations available to common stockholders - diluted |
|
$ |
1.28 |
|
$ |
1.62 |
|
$ |
1.52 |
|
$ |
1.38 |
|
$ |
1.34 |
|
Reported funds available for distribution to common stockholders - diluted |
|
$ |
(0.07 |
) |
$ |
1.09 |
|
$ |
1.18 |
|
$ |
0.63 |
|
$ |
1.09 |
|
Recurring funds available for distribution to common stockholders - diluted |
|
$ |
0.75 |
|
$ |
1.21 |
|
$ |
1.29 |
|
$ |
0.81 |
|
$ |
1.09 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common Share Price & Dividends |
|
|
|
|
|
|
|
|
|
|
| |||||
At the end of the period |
|
$ |
101.32 |
|
$ |
109.41 |
|
$ |
100.62 |
|
$ |
92.38 |
|
$ |
88.84 |
|
High during period |
|
$ |
111.86 |
|
$ |
112.79 |
|
$ |
100.62 |
|
$ |
98.15 |
|
$ |
95.61 |
|
Low during period |
|
$ |
101.32 |
|
$ |
107.89 |
|
$ |
90.96 |
|
$ |
87.63 |
|
$ |
85.40 |
|
Common dividends per share |
|
$ |
0.50 |
|
$ |
0.50 |
|
$ |
0.50 |
|
$ |
0.50 |
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
FFO payout ratio (trailing 12 months) |
|
34.5 |
% |
31.2 |
% |
30.1 |
% |
28.9 |
% |
26.9 |
% | |||||
Reported FAD payout ratio (trailing 12 months) |
|
70.4 |
% |
45.7 |
% |
43.5 |
% |
40.7 |
% |
35.0 |
% | |||||
Recurring FAD payout ratio (trailing 12 months) |
|
49.1 |
% |
41.5 |
% |
40.3 |
% |
38.7 |
% |
34.9 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Common Shares & Units |
|
|
|
|
|
|
|
|
|
|
| |||||
Common shares outstanding |
|
95,945 |
|
95,587 |
|
95,318 |
|
94,993 |
|
92,214 |
| |||||
Units outstanding |
|
3,735 |
|
3,500 |
|
3,000 |
|
2,902 |
|
2,792 |
| |||||
Total common shares and units outstanding |
|
99,680 |
|
99,087 |
|
98,318 |
|
97,895 |
|
95,006 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average common shares and units outstanding - basic |
|
99,319 |
|
98,970 |
|
98,196 |
|
96,831 |
|
94,780 |
| |||||
Weighted average common shares and units outstanding - diluted |
|
99,706 |
|
99,484 |
|
98,716 |
|
97,148 |
|
95,016 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Market Capitalization |
|
|
|
|
|
|
|
|
|
|
| |||||
Market value of common equity |
|
$ |
10,099,578 |
|
$ |
10,841,109 |
|
$ |
9,892,757 |
|
$ |
9,043,540 |
|
$ |
8,440,333 |
|
Liquidation value of preferred equity/units |
|
303,115 |
|
279,550 |
|
279,550 |
|
279,550 |
|
279,550 |
| |||||
Consolidated debt |
|
8,736,352 |
|
8,357,632 |
|
7,195,419 |
|
6,919,908 |
|
6,819,627 |
| |||||
Consolidated market capitalization |
|
$ |
19,139,045 |
|
$ |
19,478,291 |
|
$ |
17,367,726 |
|
$ |
16,242,998 |
|
$ |
15,539,510 |
|
SLG portion of JV debt |
|
1,394,788 |
|
1,412,618 |
|
1,916,123 |
|
2,134,677 |
|
2,151,395 |
| |||||
Combined market capitalization |
|
$ |
20,533,833 |
|
$ |
20,890,909 |
|
$ |
19,283,849 |
|
$ |
18,377,675 |
|
$ |
17,690,905 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated debt to market capitalization |
|
45.6 |
% |
42.9 |
% |
41.4 |
% |
42.7 |
% |
44.0 |
% | |||||
Combined debt to market capitalization |
|
49.3 |
% |
46.8 |
% |
47.2 |
% |
49.4 |
% |
50.8 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated debt service coverage (trailing 12 months) |
|
2.53 |
x |
2.57 |
x |
2.47 |
x |
2.43 |
x |
2.32 |
x | |||||
Consolidated fixed charge coverage (trailing 12 months) |
|
2.24 |
x |
2.26 |
x |
2.13 |
x |
2.10 |
x |
1.99 |
x | |||||
Combined debt service coverage (trailing 12 months) |
|
2.24 |
x |
2.25 |
x |
2.16 |
x |
2.12 |
x |
2.04 |
x | |||||
Combined fixed charge coverage (trailing 12 months) |
|
2.01 |
x |
2.02 |
x |
1.91 |
x |
1.88 |
x |
1.80 |
x |
Supplemental Information |
Third Quarter 2014 |
SL Green Realty Corp. Key Financial Data September 30, 2014 (Dollars in Thousands Except Per Share) |
|
|
As of or for the three months ended |
| |||||||||||||
|
|
9/30/2014 |
|
6/30/2014 |
|
3/31/2014 |
|
12/31/2013 |
|
9/30/2013 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Balance Sheet Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Real estate assets before depreciation |
|
$ |
14,564,675 |
|
$ |
13,952,995 |
|
$ |
12,341,269 |
|
$ |
12,333,780 |
|
$ |
11,713,705 |
|
Investments in unconsolidated joint ventures |
|
$ |
996,842 |
|
$ |
971,926 |
|
$ |
1,061,704 |
|
$ |
1,113,218 |
|
$ |
1,109,815 |
|
Debt and preferred equity investments |
|
$ |
1,432,951 |
|
$ |
1,547,808 |
|
$ |
1,493,725 |
|
$ |
1,304,839 |
|
$ |
1,315,551 |
|
Cash and cash equivalents |
|
$ |
253,520 |
|
$ |
308,103 |
|
$ |
447,162 |
|
$ |
206,692 |
|
$ |
209,098 |
|
Investment in marketable securities |
|
$ |
39,293 |
|
$ |
39,912 |
|
$ |
32,130 |
|
$ |
32,049 |
|
$ |
32,863 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
|
$ |
17,237,109 |
|
$ |
16,717,736 |
|
$ |
15,363,289 |
|
$ |
14,959,001 |
|
$ |
14,581,167 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed rate & hedged debt |
|
$ |
5,941,950 |
|
$ |
5,905,031 |
|
$ |
5,593,899 |
|
$ |
5,599,959 |
|
$ |
5,606,449 |
|
Variable rate debt |
|
2,347,000 |
|
2,261,351 |
|
1,601,520 |
|
1,319,949 |
|
1,213,178 |
| |||||
Total consolidated debt |
|
$ |
8,288,950 |
|
$ |
8,166,382 |
|
$ |
7,195,419 |
|
$ |
6,919,908 |
|
$ |
6,819,627 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities |
|
$ |
9,419,267 |
|
$ |
9,016,134 |
|
$ |
7,897,297 |
|
$ |
7,627,099 |
|
$ |
7,514,477 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed rate & hedged debt - including SLG portion of JV debt |
|
$ |
6,526,496 |
|
$ |
6,489,898 |
|
$ |
6,683,185 |
|
$ |
6,863,469 |
|
$ |
6,870,840 |
|
Variable rate debt - including SLG portion of JV debt |
|
3,157,242 |
|
3,089,102 |
|
2,428,357 |
|
2,191,116 |
|
2,100,182 |
| |||||
Total combined debt |
|
$ |
9,683,738 |
|
$ |
9,579,000 |
|
$ |
9,111,542 |
|
$ |
9,054,585 |
|
$ |
8,971,022 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
335,119 |
|
$ |
318,184 |
|
$ |
293,783 |
|
$ |
296,875 |
|
$ |
284,465 |
|
Property operating expenses |
|
(135,747 |
) |
(128,942 |
) |
(130,292 |
) |
(131,849 |
) |
(132,243 |
) | |||||
Property operating NOI |
|
$ |
199,372 |
|
$ |
189,242 |
|
$ |
163,491 |
|
$ |
165,026 |
|
$ |
152,222 |
|
NOI from discontinued operations |
|
7,750 |
(1) |
10,661 |
|
13,938 |
|
14,120 |
|
15,852 |
| |||||
Total property operating NOI - consolidated |
|
$ |
207,122 |
|
$ |
199,903 |
|
$ |
177,429 |
|
$ |
179,146 |
|
$ |
168,074 |
|
SLG share of property NOI from JVs |
|
33,232 |
|
41,508 |
|
49,320 |
|
50,197 |
|
45,918 |
| |||||
Total property operating NOI - combined |
|
$ |
240,354 |
|
$ |
241,411 |
|
$ |
226,749 |
|
$ |
229,343 |
|
$ |
213,992 |
|
Investment income |
|
43,969 |
|
39,714 |
|
54,084 |
|
49,956 |
|
44,448 |
| |||||
Other income |
|
11,186 |
|
22,734 |
|
14,578 |
|
3,620 |
|
9,869 |
| |||||
Marketing general & administrative expenses |
|
(22,649 |
) |
(23,872 |
) |
(23,257 |
) |
(22,742 |
) |
(20,869 |
) | |||||
EBITDA - combined |
|
$ |
272,860 |
|
$ |
279,987 |
|
$ |
272,154 |
|
$ |
260,177 |
|
$ |
247,440 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated Net Debt to EBITDA (trailing-12 months) |
|
8.78 |
x |
8.96 |
x |
7.90 |
x |
7.97 |
x |
7.92 |
x | |||||
Combined Net Debt to EBITDA (trailing-12 months) |
|
8.65 |
x |
8.71 |
x |
8.29 |
x |
8.62 |
x |
8.68 |
x |
(1) Discontinued operations for the quarter ended September 30, 2014 reflects operations from 180 Maiden Lane and 2 Herald Square, which are currently held for sale.
SL Green Realty Corp. Key Financial Data September 30, 2014 (Dollars in Thousands Except Per Share) |
Manhattan Properties
|
|
As of or for the three months ended |
| |||||||||||||
|
|
9/30/2014 |
|
6/30/2014 |
|
3/31/2014 |
|
12/31/2013 |
|
9/30/2013 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
297,411 |
|
$ |
280,020 |
|
$ |
257,227 |
|
$ |
264,976 |
|
$ |
254,878 |
|
Property operating expenses |
|
112,153 |
|
105,077 |
|
110,338 |
|
109,757 |
|
113,191 |
| |||||
Property operating NOI |
|
$ |
185,258 |
|
$ |
174,943 |
|
$ |
146,889 |
|
$ |
155,219 |
|
$ |
141,687 |
|
NOI from discontinued operations |
|
7,749 |
(1) |
10,688 |
|
13,935 |
|
14,088 |
|
15,664 |
| |||||
Total property operating NOI - consolidated |
|
$ |
193,007 |
|
$ |
185,631 |
|
$ |
160,824 |
|
$ |
169,307 |
|
$ |
157,351 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income - consolidated |
|
$ |
285 |
|
$ |
384 |
|
$ |
157 |
|
$ |
1,306 |
|
$ |
435 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SLG share of property NOI from unconsolidated JV |
|
$ |
29,909 |
|
$ |
34,935 |
|
$ |
43,646 |
|
$ |
45,400 |
|
$ |
41,288 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service |
|
23 |
|
23 |
|
23 |
|
23 |
|
26 |
| |||||
Unconsolidated office buildings in service |
|
7 |
|
7 |
|
10 |
|
9 |
|
9 |
| |||||
|
|
30 |
|
30 |
|
33 |
|
32 |
|
35 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service - square footage |
|
18,429,045 |
|
18,429,045 |
|
17,306,045 |
|
17,306,045 |
|
18,012,945 |
| |||||
Unconsolidated office buildings in service - square footage |
|
3,476,115 |
|
3,476,115 |
|
6,465,415 |
|
5,934,434 |
|
5,934,434 |
| |||||
|
|
21,905,160 |
|
21,905,160 |
|
23,771,460 |
|
23,240,479 |
|
23,947,379 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Quarter end occupancy- same store - combined office (consolidated + JV) |
|
94.8 |
%(2) |
93.6 |
% |
93.3 |
% |
93.5 |
% |
93.1 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Office Leasing Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
Total office leases commenced |
|
56 |
|
34 |
|
65 |
|
58 |
|
47 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commenced office square footage filling vacancy |
|
164,096 |
|
106,953 |
|
124,181 |
|
278,663 |
|
208,460 |
| |||||
Commenced office square footage on previously occupied space (M-T-M leasing) (2) |
|
565,219 |
|
207,985 |
|
368,464 |
|
3,049,172 |
|
156,532 |
| |||||
Total office square footage commenced |
|
729,315 |
|
314,938 |
|
492,645 |
|
3,327,835 |
|
364,992 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average starting cash rent psf office leases commenced |
|
$ |
64.20 |
|
$ |
54.18 |
|
$ |
60.15 |
|
$ |
47.66 |
|
$ |
56.78 |
|
Previously escalated cash rent psf - office leases commenced |
|
$ |
53.98 |
|
$ |
53.90 |
|
$ |
54.15 |
|
$ |
42.71 |
|
$ |
59.78 |
|
Increase in new cash rent over previously escalated cash rent (3) |
|
18.9 |
% |
0.5 |
% |
11.1 |
% |
11.6 |
% |
-5.0 |
% | |||||
Average lease term |
|
10.3 |
|
13.2 |
|
5.6 |
|
14.4 |
|
8.7 |
| |||||
Tenant concession packages psf |
|
$ |
46.60 |
|
$ |
49.47 |
|
$ |
27.66 |
|
$ |
49.18 |
|
$ |
38.15 |
|
Free rent months |
|
2.1 |
|
6.0 |
|
2.3 |
|
6.6 |
|
5.2 |
|
(1) Discontinued operations for the quarter ended September 30, 2014 reflects operations from 180 Maiden Lane and 2 Herald Square, which are currently held for sale.
(2) Manhattan same-store occupancy, inclusive of 118,848 square feet of leases signed but not yet commenced, is 95.3% as of September 30, 2014, as compared to 94.9% as of June 30, 2014.
(3) Calculated on space that was occupied within the previous 12 months
SL Green Realty Corp. Key Financial Data September 30, 2014 (Dollars in Thousands Except Per Share) |
Suburban Properties
|
|
As of or for the three months ended |
| |||||||||||||
|
|
9/30/2014 |
|
6/30/2014 |
|
3/31/2014 |
|
12/31/2013 |
|
9/30/2013 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Operating Data |
|
|
|
|
|
|
|
|
|
|
| |||||
Property operating revenues |
|
$ |
29,230 |
|
$ |
29,732 |
|
$ |
28,501 |
|
$ |
27,616 |
|
$ |
28,917 |
|
Property operating expenses |
|
15,925 |
|
16,505 |
|
13,836 |
|
16,109 |
|
15,545 |
| |||||
Property operating NOI |
|
$ |
13,305 |
|
$ |
13,227 |
|
$ |
14,665 |
|
$ |
11,507 |
|
$ |
13,372 |
|
NOI from discontinued operations |
|
|
|
|
|
|
|
|
|
178 |
| |||||
Total property operating NOI - consolidated |
|
$ |
13,305 |
|
$ |
13,227 |
|
$ |
14,665 |
|
$ |
11,507 |
|
$ |
13,550 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income - consolidated |
|
$ |
1,141 |
|
$ |
546 |
|
$ |
1,020 |
|
$ |
858 |
|
$ |
549 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
SLG share of property NOI from unconsolidated JV |
|
$ |
1,152 |
|
$ |
1,245 |
|
$ |
1,434 |
|
$ |
1,422 |
|
$ |
1,496 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Portfolio Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service |
|
27 |
|
27 |
|
27 |
|
26 |
|
26 |
| |||||
Unconsolidated office buildings in service |
|
4 |
|
4 |
|
4 |
|
4 |
|
4 |
| |||||
|
|
31 |
|
31 |
|
31 |
|
30 |
|
30 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated office buildings in service - square footage |
|
4,365,400 |
|
4,365,400 |
|
4,365,400 |
|
4,087,400 |
|
4,087,400 |
| |||||
Unconsolidated office buildings in service - square footage |
|
1,222,100 |
|
1,222,100 |
|
1,222,100 |
|
1,222,100 |
|
1,222,100 |
| |||||
|
|
5,587,500 |
|
5,587,500 |
|
5,587,500 |
|
5,309,500 |
|
5,309,500 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Quarter end occupancy- same store - combined office (consolidated + JV) |
|
80.5 |
%(1) |
81.0 |
% |
80.4 |
% |
80.0 |
% |
78.9 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Office Leasing Statistics |
|
|
|
|
|
|
|
|
|
|
| |||||
Total office leases commenced |
|
29 |
|
22 |
|
38 |
|
26 |
|
35 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Commenced office square footage filling vacancy |
|
53,218 |
|
32,865 |
|
61,559 |
|
107,696 |
|
86,487 |
| |||||
Commenced office square footage on previously occupied space (M-T-M leasing) (2) |
|
118,938 |
|
38,562 |
|
91,640 |
|
73,631 |
|
143,787 |
| |||||
Total office square footage commenced |
|
172,156 |
|
71,427 |
|
153,199 |
|
181,327 |
|
230,274 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average starting cash rent psf office leases commenced |
|
$ |
31.47 |
|
$ |
33.96 |
|
$ |
30.86 |
|
$ |
33.28 |
|
$ |
28.09 |
|
Previously escalated cash rent psf - office leases commenced |
|
$ |
31.63 |
|
$ |
33.44 |
|
$ |
30.10 |
|
$ |
32.79 |
|
$ |
28.11 |
|
Increase in new cash rent over previously escalated cash rent (2) |
|
-0.5 |
% |
1.5 |
% |
2.5 |
% |
1.5 |
% |
0.0 |
% | |||||
Average lease term |
|
8.4 |
|
6.5 |
|
7.2 |
|
7.2 |
|
7.1 |
| |||||
Tenant concession packages psf |
|
$ |
28.83 |
|
$ |
26.12 |
|
$ |
21.01 |
|
$ |
27.51 |
|
$ |
24.47 |
|
Free rent months |
|
5.6 |
|
3.4 |
|
3.4 |
|
7.8 |
|
5.0 |
|
(1) Suburban same-store occupancy, inclusive of 95,142 square feet of leases signed but not yet commenced, is 82.4% as of September 30, 2014, as compared to 82.8% as of June 30, 2014.
(2) Calculated on space that was occupied within the previous 12 months
COMPARATIVE BALANCE SHEETS
Unaudited (Dollars in Thousands) |
|
|
9/30/2014 |
|
6/30/2014 |
|
3/31/2014 |
|
12/31/2013 |
|
9/30/2013 |
| |||||
Assets |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial real estate properties, at cost: |
|
|
|
|
|
|
|
|
|
|
| |||||
Land & land interests |
|
$ |
3,833,305 |
|
$ |
3,466,587 |
|
$ |
3,112,013 |
|
$ |
3,032,526 |
|
$ |
2,868,833 |
|
Buildings & improvements fee interest |
|
8,679,637 |
|
8,843,315 |
|
7,767,616 |
|
7,884,663 |
|
7,440,543 |
| |||||
Buildings & improvements leasehold |
|
1,405,255 |
|
1,390,004 |
|
1,375,007 |
|
1,366,281 |
|
1,353,997 |
| |||||
Buildings & improvements under capital lease |
|
27,445 |
|
27,445 |
|
27,445 |
|
50,310 |
|
50,332 |
| |||||
|
|
13,945,642 |
|
13,727,351 |
|
12,282,081 |
|
12,333,780 |
|
11,713,705 |
| |||||
Less accumulated depreciation |
|
(1,826,027 |
) |
(1,769,428 |
) |
(1,695,568 |
) |
(1,646,240 |
) |
(1,574,002 |
) | |||||
Net real estate |
|
12,119,615 |
|
11,957,923 |
|
10,586,513 |
|
10,687,540 |
|
10,139,703 |
| |||||
Other real estate investments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Investment in unconsolidated joint ventures |
|
996,842 |
|
971,926 |
|
1,061,704 |
|
1,113,218 |
|
1,109,815 |
| |||||
Debt and preferred equity investments, net |
|
1,432,951 |
|
1,547,808 |
|
1,493,725 |
|
1,304,839 |
|
1,315,551 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Assets held for sale, net |
|
753,457 |
|
339,809 |
|
63,925 |
|
|
|
|
| |||||
Cash and cash equivalents |
|
253,520 |
|
308,103 |
|
447,162 |
|
206,692 |
|
209,098 |
| |||||
Restricted cash |
|
159,303 |
|
157,225 |
|
154,492 |
|
142,051 |
|
356,844 |
| |||||
Investment in marketable securities |
|
39,293 |
|
39,912 |
|
32,130 |
|
32,049 |
|
32,863 |
| |||||
Tenant and other receivables, net of $20,719 reserve at 9/30/14 |
|
64,184 |
|
51,844 |
|
47,296 |
|
60,393 |
|
57,602 |
| |||||
Related party receivables |
|
13,262 |
|
8,915 |
|
19,947 |
|
8,530 |
|
7,800 |
| |||||
Deferred rents receivable, net of reserve for tenant credit loss of $27,185 at 9/30/14 |
|
364,284 |
|
354,388 |
|
378,980 |
|
386,508 |
|
374,615 |
| |||||
Deferred costs, net |
|
310,860 |
|
300,043 |
|
261,542 |
|
267,058 |
|
247,850 |
| |||||
Other assets |
|
729,538 |
|
679,840 |
|
815,873 |
|
750,123 |
|
729,426 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Assets |
|
$ |
17,237,109 |
|
$ |
16,717,736 |
|
$ |
15,363,289 |
|
$ |
14,959,001 |
|
$ |
14,581,167 |
|
COMPARATIVE BALANCE SHEETS
Unaudited |
|
|
9/30/2014 |
|
6/30/2014 |
|
3/31/2014 |
|
12/31/2013 |
|
9/30/2013 |
| |||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgages and other loans payable |
|
$ |
5,890,782 |
|
$ |
5,939,176 |
|
$ |
4,971,022 |
|
$ |
4,860,578 |
|
$ |
4,641,758 |
|
Term loan and senior unsecured notes |
|
2,054,168 |
|
2,127,206 |
|
2,124,397 |
|
1,739,330 |
|
1,737,869 |
| |||||
Revolving credit facility |
|
244,000 |
|
|
|
|
|
220,000 |
|
340,000 |
| |||||
Accrued interest and other liabilities |
|
127,811 |
|
128,730 |
|
112,852 |
|
114,622 |
|
75,607 |
| |||||
Accounts payable and accrued expenses |
|
183,001 |
|
164,215 |
|
140,346 |
|
145,889 |
|
167,719 |
| |||||
Deferred revenue |
|
215,527 |
|
223,394 |
|
259,929 |
|
263,261 |
|
293,393 |
| |||||
Capitalized lease obligations |
|
20,728 |
|
20,635 |
|
20,541 |
|
47,671 |
|
47,492 |
| |||||
Deferred land lease payable |
|
1,129 |
|
1,044 |
|
958 |
|
22,185 |
|
21,066 |
| |||||
Dividends and distributions payable |
|
53,571 |
|
53,193 |
|
52,471 |
|
52,255 |
|
34,749 |
| |||||
Security deposits |
|
66,659 |
|
65,166 |
|
65,077 |
|
61,308 |
|
54,824 |
| |||||
Liabilities related to assets held for sale |
|
461,891 |
|
193,375 |
|
49,704 |
|
|
|
|
| |||||
Junior subordinated deferrable interest debentures |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
| |||||
Total liabilities |
|
9,419,267 |
|
9,016,134 |
|
7,897,297 |
|
7,627,099 |
|
7,514,477 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noncontrolling interest in operating partnership (3,735 units outstanding) at 9/30/14 |
|
381,274 |
|
379,805 |
|
298,858 |
|
265,476 |
|
248,046 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Preferred Units |
|
73,115 |
|
49,550 |
|
49,550 |
|
49,550 |
|
49,550 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
Stockholders Equity: |
|
|
|
|
|
|
|
|
|
|
| |||||
Series I Perpetual Preferred Shares |
|
221,932 |
|
221,932 |
|
221,932 |
|
221,932 |
|
221,932 |
| |||||
Common stock, $.01 par value, 160,000 shares authorized, 99,547 issued and outstanding at 9/30/14 |
|
996 |
|
993 |
|
990 |
|
986 |
|
959 |
| |||||
Additional paidin capital |
|
5,130,858 |
|
5,085,965 |
|
5,049,507 |
|
5,015,904 |
|
4,757,778 |
| |||||
Treasury stock (3,602 shares) at 9/30/14 |
|
(320,222 |
) |
(320,152 |
) |
(320,076 |
) |
(317,356 |
) |
(316,989 |
) | |||||
Accumulated other comprehensive loss |
|
(2,896 |
) |
(6,196 |
) |
(14,872 |
) |
(15,211 |
) |
(19,249 |
) | |||||
Retained earnings |
|
1,813,956 |
|
1,797,580 |
|
1,688,211 |
|
1,619,150 |
|
1,636,584 |
| |||||
Total SL Green Realty Corp. stockholders equity |
|
6,844,624 |
|
6,780,122 |
|
6,625,692 |
|
6,525,405 |
|
6,281,015 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Noncontrolling interest in other partnerships |
|
518,829 |
|
492,125 |
|
491,892 |
|
491,471 |
|
488,079 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total equity |
|
7,363,453 |
|
7,272,247 |
|
7,117,584 |
|
7,016,876 |
|
6,769,094 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Liabilities and Equity |
|
$ |
17,237,109 |
|
$ |
16,717,736 |
|
$ |
15,363,289 |
|
$ |
14,959,001 |
|
$ |
14,581,167 |
|
COMPARATIVE STATEMENTS OF OPERATIONS
Unaudited |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| |||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
| |||||
|
|
2014 |
|
2013 |
|
2014 |
|
2014 |
|
2013 |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental revenue, net |
|
$ |
291,293 |
|
$ |
242,439 |
|
$ |
279,608 |
|
$ |
826,877 |
|
$ |
741,022 |
|
Escalation and reimbursement revenues |
|
43,826 |
|
42,026 |
|
38,576 |
|
120,209 |
|
114,850 |
| |||||
Investment income |
|
43,969 |
|
44,448 |
|
39,714 |
|
137,767 |
|
143,887 |
| |||||
Other income |
|
11,186 |
|
9,869 |
|
22,734 |
|
48,498 |
|
20,855 |
| |||||
Total Revenues, net |
|
390,274 |
|
338,782 |
|
380,632 |
|
1,133,351 |
|
1,020,614 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity in net income from unconsolidated joint ventures |
|
6,034 |
|
2,939 |
|
8,619 |
|
20,781 |
|
4,251 |
| |||||
Loss on early extinguishment of debt |
|
(24,475 |
) |
|
|
(1,028 |
) |
(25,500 |
) |
(18,523 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Operating expenses |
|
72,111 |
|
72,784 |
|
69,098 |
|
211,118 |
|
205,921 |
| |||||
Ground rent |
|
8,088 |
|
7,930 |
|
8,040 |
|
24,161 |
|
23,988 |
| |||||
Real estate taxes |
|
55,548 |
|
51,529 |
|
51,804 |
|
159,702 |
|
149,857 |
| |||||
Transaction related costs, net of recoveries |
|
2,383 |
|
(2,368 |
) |
1,697 |
|
6,554 |
|
717 |
| |||||
Marketing, general and administrative |
|
22,649 |
|
20,869 |
|
23,872 |
|
69,778 |
|
63,450 |
| |||||
Total Operating Expenses |
|
160,779 |
|
150,744 |
|
154,511 |
|
471,313 |
|
443,933 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income |
|
211,054 |
|
190,977 |
|
233,712 |
|
657,319 |
|
562,409 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expense, net of interest income |
|
82,376 |
|
78,226 |
|
77,870 |
|
236,424 |
|
232,862 |
| |||||
Amortization of deferred financing costs |
|
6,679 |
|
4,121 |
|
5,401 |
|
15,737 |
|
12,404 |
| |||||
Depreciation and amortization |
|
94,443 |
|
84,162 |
|
93,379 |
|
274,337 |
|
238,666 |
| |||||
Loss on equity investment in marketable securities |
|
|
|
|
|
|
|
|
|
65 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from Continuing Operations |
|
27,556 |
|
24,468 |
|
57,062 |
|
130,821 |
|
78,412 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from discontinued operations |
|
4,035 |
|
7,435 |
|
5,645 |
|
15,449 |
|
22,001 |
| |||||
Gain on sale of discontinued operations |
|
29,507 |
|
13,787 |
|
114,735 |
|
144,242 |
|
14,900 |
| |||||
Equity in net gain (loss) on sale of joint venture interest / real estate |
|
16,496 |
|
(354 |
) |
1,444 |
|
122,580 |
|
(3,937 |
) | |||||
Purchase price fair value adjustment |
|
(4,000 |
) |
|
|
71,446 |
|
67,446 |
|
(2,305 |
) | |||||
Depreciable real estate reserves, net of recoveries |
|
|
|
|
|
|
|
|
|
(2,150 |
) | |||||
Net Income |
|
73,594 |
|
45,336 |
|
250,332 |
|
480,538 |
|
106,921 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income attributable to noncontrolling interests |
|
(4,348 |
) |
(4,011 |
) |
(10,488 |
) |
(21,055 |
) |
(10,715 |
) | |||||
Dividends on preferred units |
|
(820 |
) |
(562 |
) |
(565 |
) |
(1,950 |
) |
(1,692 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income Attributable to SL Green Realty Corp |
|
68,426 |
|
40,763 |
|
239,279 |
|
457,533 |
|
94,514 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Preferred stock redemption costs |
|
|
|
|
|
|
|
|
|
(12,160 |
) | |||||
Dividends on perpetual preferred shares |
|
(3,738 |
) |
(3,738 |
) |
(3,738 |
) |
(11,214 |
) |
(18,144 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income Attributable to Common Stockholders |
|
$ |
64,688 |
|
$ |
37,025 |
|
$ |
235,541 |
|
$ |
446,319 |
|
$ |
64,210 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per Share |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income per share (basic) |
|
$ |
0.68 |
|
$ |
0.40 |
|
$ |
2.47 |
|
$ |
4.68 |
|
$ |
0.70 |
|
Net income per share (diluted) |
|
$ |
0.68 |
|
$ |
0.40 |
|
$ |
2.46 |
|
$ |
4.66 |
|
$ |
0.70 |
|
COMPARATIVE COMPUTATION OF FFO AND FAD
Unaudited |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
| ||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2014 |
|
2013 |
| ||||||
Funds from Operations |
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income Attributable to Common Stockholders |
|
$ |
64,688 |
|
$ |
37,025 |
|
$ |
235,541 |
|
$ |
446,319 |
|
$ |
64,210 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add: |
Depreciation and amortization |
|
94,443 |
|
84,162 |
|
93,379 |
|
274,337 |
|
238,666 |
| |||||
|
Discontinued operations depreciation adjustments |
|
678 |
|
3,311 |
|
1,459 |
|
5,434 |
|
13,133 |
| |||||
|
Joint ventures depreciation and noncontrolling interests adjustments |
|
5,831 |
|
12,720 |
|
8,161 |
|
26,979 |
|
37,867 |
| |||||
|
Net income attributable to noncontrolling interests |
|
4,348 |
|
4,011 |
|
10,488 |
|
21,055 |
|
10,715 |
| |||||
Less: |
Gain on sale of discontinued operations |
|
29,507 |
|
13,787 |
|
114,735 |
|
144,242 |
|
14,900 |
| |||||
|
Equity in net gain (loss) on sale of joint venture property / real estate |
|
16,496 |
|
(354 |
) |
1,444 |
|
122,580 |
|
(3,937 |
) | |||||
|
Purchase price fair value adjustment |
|
(4,000 |
) |
|
|
71,446 |
|
67,446 |
|
(2,305 |
) | |||||
|
Depreciable real estate reserves, net of recoveries |
|
|
|
|
|
|
|
|
|
(2,150 |
) | |||||
|
Non-real estate depreciation and amortization |
|
503 |
|
416 |
|
503 |
|
1,520 |
|
1,004 |
| |||||
|
Funds From Operations |
|
$ |
127,482 |
|
$ |
127,380 |
|
$ |
160,900 |
|
$ |
438,336 |
|
$ |
357,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Funds From Operations - Basic per Share |
|
$ |
1.28 |
|
$ |
1.34 |
|
$ |
1.63 |
|
$ |
4.43 |
|
$ |
3.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Funds From Operations - Diluted per Share |
|
$ |
1.28 |
|
$ |
1.34 |
|
$ |
1.62 |
|
$ |
4.41 |
|
$ |
3.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Funds Available for Distribution |
|
|
|
|
|
|
|
|
|
|
| ||||||
FFO |
|
|
$ |
127,482 |
|
$ |
127,380 |
|
$ |
160,900 |
|
$ |
438,336 |
|
$ |
357,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add: |
Non real estate depreciation and amortization |
|
503 |
|
416 |
|
503 |
|
1,520 |
|
1,004 |
| |||||
|
Amortization of deferred financing costs |
|
6,679 |
|
4,121 |
|
5,401 |
|
15,737 |
|
12,404 |
| |||||
|
Non-cash deferred compensation |
|
9,855 |
|
8,148 |
|
13,243 |
|
38,577 |
|
28,322 |
| |||||
Less: |
FAD adjustment for Joint Ventures |
|
5,885 |
|
4,210 |
|
6,447 |
|
26,251 |
|
11,572 |
| |||||
|
FAD adjustment for discontinued operations |
|
2,817 |
|
1,144 |
|
3,204 |
|
7,155 |
|
6,128 |
| |||||
|
Straight-line rental income and other non cash adjustments |
|
16,324 |
|
7,747 |
|
14,752 |
|
45,368 |
|
33,699 |
| |||||
|
Second cycle tenant improvements |
|
100,085 |
|
11,907 |
|
29,717 |
|
143,784 |
|
30,477 |
| |||||
|
Second cycle leasing commissions |
|
10,706 |
|
4,935 |
|
1,985 |
|
15,889 |
|
14,552 |
| |||||
|
Revenue enhancing recurring CAPEX |
|
2,402 |
|
467 |
|
5,949 |
|
10,640 |
|
1,292 |
| |||||
|
Non-revenue enhancing recurring CAPEX |
|
12,930 |
|
5,754 |
|
9,077 |
|
26,382 |
|
14,266 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Reported Funds Available for Distribution |
|
$ |
(6,630 |
) |
$ |
103,901 |
|
$ |
108,916 |
|
$ |
218,701 |
|
$ |
286,823 |
| |
|
Diluted per Share |
|
$ |
(0.07 |
) |
$ |
1.09 |
|
$ |
1.09 |
|
$ |
2.20 |
|
$ |
3.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Add: |
1515 Broadway - Viacom capital contribution |
|
$ |
12,924 |
|
$ |
85 |
|
$ |
11,683 |
|
$ |
28,086 |
|
$ |
408 |
|
|
388-390 Greenwich - Citi capital contribution (at SLG share) |
|
$ |
68,867 |
|
$ |
9 |
|
$ |
|
|
$ |
76,523 |
|
$ |
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Recurring Funds Available for Distribution |
|
$ |
75,161 |
|
$ |
103,995 |
|
$ |
120,599 |
|
$ |
323,310 |
|
$ |
287,240 |
| |
|
Diluted per Share |
|
$ |
0.75 |
|
$ |
1.09 |
|
$ |
1.21 |
|
$ |
3.26 |
|
$ |
3.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
First cycle tenant improvements |
|
$ |
3,483 |
|
$ |
9,946 |
|
$ |
8,717 |
|
$ |
17,123 |
|
$ |
27,345 |
| |
First cycle leasing commissions |
|
$ |
871 |
|
$ |
4,171 |
|
$ |
1,244 |
|
$ |
2,582 |
|
$ |
4,809 |
| |
Redevelopment costs |
|
$ |
13,468 |
|
$ |
7,778 |
|
$ |
15,692 |
|
$ |
38,656 |
|
$ |
17,860 |
| |
Capitalized interest |
|
$ |
7,972 |
|
$ |
3,091 |
|
$ |
6,447 |
|
$ |
18,689 |
|
$ |
10,082 |
|
CONSOLIDATED STATEMENT OF EQUITY
Unaudited |
|
|
Series I |
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
| ||||||||
|
|
Preferred |
|
Common |
|
Additional |
|
Treasury |
|
Retained |
|
Noncontrolling |
|
Comprehensive |
|
|
| ||||||||
|
|
Stock |
|
Stock |
|
Paid-In Capital |
|
Stock |
|
Earnings |
|
Interests |
|
Loss |
|
TOTAL |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance at December 31, 2013 |
|
$ |
221,932 |
|
$ |
986 |
|
$ |
5,015,904 |
|
$ |
(317,356 |
) |
$ |
1,619,150 |
|
$ |
491,471 |
|
$ |
(15,211 |
) |
$ |
7,016,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Net Income attributable to SL Green |
|
|
|
|
|
|
|
|
|
457,533 |
|
5,045 |
|
|
|
462,578 |
| ||||||||
Preferred dividends |
|
|
|
|
|
|
|
|
|
(11,214 |
) |
|
|
|
|
(11,214 |
) | ||||||||
Cash distributions declared ($1.50 per common share) |
|
|
|
|
|
|
|
|
|
(143,060 |
) |
|
|
|
|
(143,060 |
) | ||||||||
Cash distributions to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
(5,745 |
) |
|
|
(5,745 |
) | ||||||||
Other comprehensive income - unrealized gain on derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
4,951 |
|
4,951 |
| ||||||||
Other comprehensive income - SLGs share of joint venture net unrealized gain on derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,155 |
|
6,155 |
| ||||||||
Other comprehensive income - unrealized gain on marketable securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,209 |
|
1,209 |
| ||||||||
Proceeds from stock options exercised |
|
|
|
4 |
|
20,506 |
|
|
|
|
|
|
|
|
|
20,510 |
| ||||||||
DRIP proceeds |
|
|
|
|
|
40 |
|
|
|
|
|
|
|
|
|
40 |
| ||||||||
Conversion of units of the Operating Partnership to common stock |
|
|
|
2 |
|
26,389 |
|
|
|
|
|
|
|
|
|
26,391 |
| ||||||||
Contributions to consolidated joint ventures |
|
|
|
|
|
|
|
|
|
|
|
28,058 |
|
|
|
28,058 |
| ||||||||
Reallocation of noncontrolling interests in the Operating Partnership |
|
|
|
|
|
|
|
|
|
(108,453 |
) |
|
|
|
|
(108,453 |
) | ||||||||
Issuance of common stock |
|
|
|
4 |
|
42,694 |
|
|
|
|
|
|
|
|
|
42,698 |
| ||||||||
Deferred compensation plan and stock awards, net |
|
|
|
|
|
1,503 |
|
(2,866 |
) |
|
|
|
|
|
|
(1,363 |
) | ||||||||
Amortization of deferred compensation plan |
|
|
|
|
|
23,822 |
|
|
|
|
|
|
|
|
|
23,822 |
| ||||||||
Balance at September 30, 2014 |
|
$ |
221,932 |
|
$ |
996 |
|
$ |
5,130,858 |
|
$ |
(320,222 |
) |
$ |
1,813,956 |
|
$ |
518,829 |
|
$ |
(2,896 |
) |
$ |
7,363,453 |
|
RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION
|
|
Common Stock |
|
OP Units |
|
Stock-Based |
|
Sub-total |
|
Preferred Stock |
|
Diluted Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Count at December 31, 2013 |
|
94,993,284 |
|
2,902,317 |
|
|
|
97,895,601 |
|
|
|
97,895,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YTD share activity |
|
951,577 |
|
833,161 |
|
|
|
1,784,738 |
|
|
|
1,784,738 |
|
Share Count at September 30, 2014 - Basic |
|
95,944,861 |
|
3,735,478 |
|
|
|
99,680,339 |
|
|
|
99,680,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighting factor |
|
(507,125 |
) |
(312,834 |
) |
461,760 |
|
(358,199 |
) |
|
|
(358,199 |
) |
Weighted Average Share Count at September 30, 2014 - Diluted |
|
95,437,736 |
|
3,422,644 |
|
461,760 |
|
99,322,140 |
|
|
|
99,322,140 |
|
JOINT VENTURE STATEMENTS Balance Sheet for Unconsolidated Joint Ventures Unaudited |
|
|
September 30, 2014 |
|
June 30, 2014 |
|
December 31, 2013 |
| ||||||||||||
|
|
Total |
|
SLG Interest |
|
Total |
|
SLG Interest |
|
Total |
|
SLG Interest |
| ||||||
Land and land interests |
|
$ |
1,333,820 |
|
$ |
621,548 |
|
$ |
1,377,535 |
|
$ |
629,243 |
|
$ |
1,943,275 |
|
$ |
898,652 |
|
Buildings and improvements |
|
3,825,624 |
|
1,663,426 |
|
3,838,822 |
|
1,649,579 |
|
5,370,424 |
|
2,391,671 |
| ||||||
Building leasehold |
|
13,954 |
|
6,977 |
|
9,626 |
|
4,813 |
|
8,222 |
|
5,556 |
| ||||||
Buildings & improvements under capital lease |
|
189,558 |
|
94,779 |
|
189,558 |
|
94,779 |
|
189,558 |
|
94,779 |
| ||||||
|
|
5,362,956 |
|
2,386,730 |
|
5,415,541 |
|
2,378,414 |
|
7,511,479 |
|
3,390,658 |
| ||||||
Less accumulated depreciation |
|
(512,807 |
) |
(206,085 |
) |
(490,119 |
) |
(196,017 |
) |
(665,458 |
) |
(287,177 |
) | ||||||
Net real estate |
|
4,850,149 |
|
2,180,645 |
|
4,925,422 |
|
2,182,397 |
|
6,846,021 |
|
3,103,481 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cash and cash equivalents |
|
97,874 |
|
41,852 |
|
105,026 |
|
44,307 |
|
96,818 |
|
40,711 |
| ||||||
Restricted cash |
|
98,098 |
|
39,195 |
|
91,798 |
|
36,162 |
|
119,695 |
|
50,651 |
| ||||||
Debt and preferred equity investments, net |
|
99,557 |
|
99,557 |
|
99,487 |
|
99,487 |
|
|
|
|
| ||||||
Tenant and other receivables, net of $3,203 reserve at 9/30/14 |
|
45,040 |
|
19,311 |
|
39,141 |
|
16,079 |
|
33,823 |
|
13,711 |
| ||||||
Deferred rents receivable, net of reserve for tenant credit loss of $2,994 at 9/30/14 |
|
124,947 |
|
49,930 |
|
123,057 |
|
47,471 |
|
118,396 |
|
45,612 |
| ||||||
Deferred costs, net |
|
135,785 |
|
55,750 |
|
141,257 |
|
56,785 |
|
176,615 |
|
73,751 |
| ||||||
Other assets |
|
144,933 |
|
58,823 |
|
149,805 |
|
60,946 |
|
281,935 |
|
122,544 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total assets |
|
$ |
5,596,383 |
|
$ |
2,545,063 |
|
$ |
5,674,993 |
|
$ |
2,543,634 |
|
$ |
7,673,303 |
|
$ |
3,450,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Mortgage loans payable |
|
$ |
3,498,755 |
|
$ |
1,394,788 |
|
$ |
3,575,456 |
|
$ |
1,412,618 |
|
$ |
5,066,710 |
|
$ |
2,134,677 |
|
Accrued interest and other liabilities |
|
8,785 |
|
3,131 |
|
6,887 |
|
2,095 |
|
24,654 |
|
11,758 |
| ||||||
Accounts payable and accrued expenses |
|
68,016 |
|
29,981 |
|
78,959 |
|
34,138 |
|
150,278 |
|
72,704 |
| ||||||
Deferred revenue |
|
202,188 |
|
95,381 |
|
205,290 |
|
96,642 |
|
224,850 |
|
105,592 |
| ||||||
Capitalized lease obligations |
|
179,924 |
|
89,962 |
|
179,310 |
|
89,655 |
|
178,119 |
|
89,060 |
| ||||||
Security deposits |
|
15,514 |
|
7,463 |
|
15,307 |
|
7,381 |
|
19,059 |
|
8,902 |
| ||||||
Contributed Capital (1) |
|
1,623,201 |
|
924,357 |
|
1,613,784 |
|
901,105 |
|
2,009,633 |
|
1,027,768 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total liabilities and equity |
|
$ |
5,596,383 |
|
$ |
2,545,063 |
|
$ |
5,674,993 |
|
$ |
2,543,634 |
|
$ |
7,673,303 |
|
$ |
3,450,461 |
|
(1) Contributed capital reflects our share of capital based on the fair value of partially sold or contributed properties, while the investment in unconsolidated joint venture balance reflected on the face of the balance sheet reflects the actual capital invested in the joint venture.
JOINT VENTURE STATEMENTS Statements of Operations for Unconsolidated Joint Ventures Unaudited (Dollars in Thousands) |
|
|
|
Three Months Ended September 30, 2014 |
|
Three Months Ended June 30, 2014 |
|
Three Months Ended September 30, 2013 |
| ||||||||||||
|
|
Total |
|
SLG Interest |
|
Total |
|
SLG Interest |
|
Total |
|
SLG Interest |
| ||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Rental revenue, net |
|
$ |
95,610 |
|
$ |
39,879 |
|
$ |
112,183 |
|
$ |
47,953 |
|
$ |
136,229 |
|
$ |
57,605 |
|
Escalation and reimbursement revenues |
|
8,772 |
|
3,847 |
|
7,952 |
|
3,572 |
|
11,291 |
|
4,725 |
| ||||||
Other income |
|
10,449 |
|
6,081 |
|
10,360 |
|
6,426 |
|
9,051 |
|
4,306 |
| ||||||
Total Revenues, net |
|
$ |
114,831 |
|
$ |
49,807 |
|
$ |
130,495 |
|
$ |
57,951 |
|
$ |
156,571 |
|
$ |
66,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating expenses |
|
$ |
18,530 |
|
$ |
8,384 |
|
$ |
18,362 |
|
$ |
8,374 |
|
$ |
29,211 |
|
$ |
12,681 |
|
Ground rent |
|
2,638 |
|
1,319 |
|
2,632 |
|
1,316 |
|
657 |
|
|
| ||||||
Real estate taxes |
|
15,867 |
|
6,872 |
|
15,406 |
|
6,753 |
|
19,105 |
|
8,037 |
| ||||||
Total Operating Expenses |
|
$ |
37,035 |
|
$ |
16,575 |
|
$ |
36,400 |
|
$ |
16,443 |
|
$ |
48,973 |
|
$ |
20,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
NOI |
|
$ |
77,796 |
|
$ |
33,232 |
|
$ |
94,095 |
|
$ |
41,508 |
|
$ |
107,598 |
|
$ |
45,918 |
|
Cash NOI |
|
$ |
69,126 |
|
$ |
29,123 |
|
$ |
84,405 |
|
$ |
37,190 |
|
$ |
98,553 |
|
$ |
42,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs, net of recoveries |
|
$ |
501 |
|
$ |
301 |
|
$ |
(207 |
) |
$ |
27 |
|
$ |
|
|
$ |
|
|
Interest expense, net of interest income |
|
40,885 |
|
13,426 |
|
44,728 |
|
15,427 |
|
56,169 |
|
20,031 |
| ||||||
Amortization of deferred financing costs |
|
2,837 |
|
1,240 |
|
2,026 |
|
832 |
|
2,869 |
|
1,790 |
| ||||||
Depreciation and amortization |
|
28,324 |
|
11,910 |
|
33,858 |
|
14,596 |
|
49,402 |
|
21,058 |
| ||||||
Loss on early extinguishment of debt |
|
|
|
|
|
3,546 |
|
1,787 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income (Loss) |
|
$ |
5,249 |
|
$ |
6,355 |
|
$ |
10,144 |
|
$ |
8,839 |
|
$ |
(842 |
) |
$ |
3,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Add: Real estate depreciation |
|
28,306 |
|
11,902 |
|
33,840 |
|
14,587 |
|
49,394 |
|
21,055 |
| ||||||
FFO Contribution |
|
$ |
33,555 |
|
$ |
18,257 |
|
$ |
43,984 |
|
$ |
23,426 |
|
$ |
48,552 |
|
$ |
24,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Add: Non real estate depreciation and amortization |
|
$ |
2,855 |
|
$ |
1,249 |
|
$ |
1,944 |
|
$ |
790 |
|
$ |
2,877 |
|
$ |
1,793 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(9,302 |
) |
(4,418 |
) |
(8,873 |
) |
(3,901 |
) |
(10,256 |
) |
(4,284 |
) | ||||||
Less: Second cycle tenant improvement |
|
(3,373 |
) |
(1,461 |
) |
(3,730 |
) |
(1,806 |
) |
(1,786 |
) |
(750 |
) | ||||||
Less: Second cycle leasing commissions |
|
(1,369 |
) |
(588 |
) |
(2,324 |
) |
(1,064 |
) |
(1,947 |
) |
(888 |
) | ||||||
Less: Recurring CAPEX |
|
(1,397 |
) |
(667 |
) |
(993 |
) |
(466 |
) |
(246 |
) |
(81 |
) | ||||||
FAD Adjustment |
|
$ |
(12,586 |
) |
$ |
(5,885 |
) |
$ |
(13,976 |
) |
$ |
(6,447 |
) |
$ |
(11,358 |
) |
$ |
(4,210 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
First cycle tenant improvement |
|
$ |
10,332 |
|
$ |
4,828 |
|
$ |
1,331 |
|
$ |
678 |
|
$ |
20,645 |
|
$ |
9,857 |
|
First cycle leasing commissions |
|
$ |
3,814 |
|
$ |
1,928 |
|
$ |
1,790 |
|
$ |
690 |
|
$ |
8,692 |
|
$ |
4,093 |
|
Redevelopment costs |
|
$ |
33,669 |
|
$ |
16,730 |
|
$ |
48,345 |
|
$ |
24,159 |
|
$ |
123,851 |
|
$ |
60,534 |
|
Capitalized interest |
|
$ |
10,801 |
|
$ |
5,386 |
|
$ |
10,636 |
|
$ |
5,268 |
|
$ |
8,089 |
|
$ |
4,001 |
|
JOINT VENTURE STATEMENTS Statements of Operations for Unconsolidated Joint Ventures Unaudited (Dollars in Thousands) |
|
|
Nine Months Ended September 30, 2014 |
|
Nine Months Ended September 30, 2013 |
| ||||||||
|
|
Total |
|
SLG Interest |
|
Total |
|
SLG Interest |
| ||||
Revenues |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
351,061 |
|
$ |
149,328 |
|
$ |
400,701 |
|
$ |
166,203 |
|
Escalation and reimbursement revenues |
|
26,554 |
|
11,668 |
|
33,597 |
|
13,489 |
| ||||
Other income |
|
28,849 |
|
16,406 |
|
28,478 |
|
13,481 |
| ||||
Total Revenues, net |
|
$ |
406,464 |
|
$ |
177,402 |
|
$ |
462,776 |
|
$ |
193,173 |
|
|
|
|
|
|
|
|
|
|
| ||||
Expenses |
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
$ |
63,575 |
|
$ |
28,728 |
|
$ |
86,027 |
|
$ |
36,315 |
|
Ground rent |
|
7,295 |
|
3,607 |
|
1,972 |
|
|
| ||||
Real estate taxes |
|
48,209 |
|
21,007 |
|
53,368 |
|
22,137 |
| ||||
Total Operating Expenses |
|
$ |
119,079 |
|
$ |
53,342 |
|
$ |
141,367 |
|
$ |
58,452 |
|
|
|
|
|
|
|
|
|
|
| ||||
NOI |
|
$ |
287,385 |
|
$ |
124,060 |
|
$ |
321,409 |
|
$ |
134,721 |
|
Cash NOI |
|
$ |
271,499 |
|
$ |
118,842 |
|
$ |
299,499 |
|
$ |
126,132 |
|
|
|
|
|
|
|
|
|
|
| ||||
Transaction related costs, net of recoveries |
|
$ |
565 |
|
$ |
401 |
|
$ |
|
|
$ |
15 |
|
Interest expense, net of interest income |
|
137,949 |
|
47,556 |
|
169,137 |
|
59,419 |
| ||||
Amortization of deferred financing costs |
|
9,496 |
|
4,698 |
|
12,454 |
|
7,131 |
| ||||
Depreciation and amortization |
|
107,786 |
|
46,429 |
|
144,552 |
|
58,854 |
| ||||
Loss on early extinguishment of debt |
|
6,743 |
|
3,382 |
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income (Loss) |
|
$ |
24,846 |
|
$ |
21,594 |
|
$ |
(4,734 |
) |
$ |
9,302 |
|
|
|
|
|
|
|
|
|
|
| ||||
Add: Real estate depreciation |
|
107,733 |
|
46,402 |
|
144,536 |
|
58,849 |
| ||||
FFO Contribution |
|
$ |
132,579 |
|
$ |
67,996 |
|
$ |
139,802 |
|
$ |
68,151 |
|
|
|
|
|
|
|
|
|
|
| ||||
FAD Adjustments: |
|
|
|
|
|
|
|
|
| ||||
Add: Non real estate depreciation and amortization |
|
$ |
8,460 |
|
$ |
3,683 |
|
$ |
12,470 |
|
$ |
7,136 |
|
Less: Straight-line rental income and other non-cash adjustments |
|
(32,573 |
) |
(13,961 |
) |
(25,520 |
) |
(10,378 |
) | ||||
Less: Second cycle tenant improvement |
|
(13,660 |
) |
(6,527 |
) |
(7,556 |
) |
(3,418 |
) | ||||
Less: Second cycle leasing commissions |
|
(16,039 |
) |
(7,853 |
) |
(9,378 |
) |
(4,115 |
) | ||||
Less: Recurring CAPEX |
|
(3,382 |
) |
(1,593 |
) |
(1,934 |
) |
(797 |
) | ||||
FAD Adjustment |
|
$ |
(57,194 |
) |
$ |
(26,251 |
) |
$ |
(31,918 |
) |
$ |
(11,572 |
) |
|
|
|
|
|
|
|
|
|
| ||||
First cycle tenant improvement |
|
$ |
18,664 |
|
$ |
8,979 |
|
$ |
20,645 |
|
$ |
9,857 |
|
First cycle leasing commissions |
|
$ |
10,500 |
|
$ |
4,778 |
|
$ |
8,692 |
|
$ |
4,093 |
|
Redevelopment costs |
|
$ |
123,551 |
|
$ |
60,868 |
|
$ |
123,851 |
|
$ |
60,534 |
|
Capitalized interest |
|
$ |
33,602 |
|
$ |
16,687 |
|
$ |
27,018 |
|
$ |
12,469 |
|
SELECTED FINANCIAL DATA Property NOI and Coverage Ratios Unaudited (Dollars in Thousands) |
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||
|
|
September 30, |
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
| ||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2014 |
|
2013 |
| ||||||
Property NOI |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Property operating NOI |
|
$ |
199,372 |
|
$ |
152,222 |
|
$ |
189,242 |
|
$ |
552,105 |
|
$ |
476,106 |
| |
NOI from discontinued operations |
|
7,750 |
|
15,852 |
|
10,661 |
|
32,349 |
|
50,786 |
| ||||||
Total property operating NOI - consolidated |
|
207,122 |
|
168,074 |
|
199,903 |
|
584,454 |
|
526,892 |
| ||||||
SLG share of property NOI from JVs |
|
33,232 |
|
45,918 |
|
41,508 |
|
124,060 |
|
134,721 |
| ||||||
NOI |
|
$ |
240,354 |
|
$ |
213,992 |
|
$ |
241,411 |
|
$ |
708,514 |
|
$ |
661,613 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
4,939 |
|
3,312 |
|
2,274 |
|
8,539 |
|
7,513 |
| |||||
|
Net FAS 141 adjustment |
|
5,816 |
|
(2,633 |
) |
5,918 |
|
16,023 |
|
5,841 |
| |||||
|
Straightline revenue adjustment |
|
15,929 |
|
15,793 |
|
16,953 |
|
49,470 |
|
47,769 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Allowance for S/L tenant credit loss |
|
|
|
937 |
|
(1,031 |
) |
(2,256 |
) |
1,942 |
| |||||
|
Ground lease straight-line adjustment |
|
687 |
|
1,254 |
|
1,324 |
|
4,014 |
|
3,323 |
| |||||
Cash NOI |
|
$ |
214,357 |
|
$ |
199,711 |
|
$ |
216,559 |
|
$ |
636,240 |
|
$ |
605,755 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Components of Consolidated Debt Service and Fixed Charges |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
|
$ |
85,250 |
|
$ |
83,103 |
|
$ |
81,318 |
|
$ |
247,408 |
|
$ |
247,881 |
| |
Fixed amortization principal payments |
|
11,261 |
|
10,143 |
|
10,696 |
|
32,729 |
|
31,883 |
| ||||||
Total Consolidated Debt Service |
|
$ |
96,511 |
|
$ |
93,246 |
|
$ |
92,014 |
|
$ |
280,137 |
|
$ |
279,764 |
| |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Payments under ground lease arrangements |
|
$ |
7,612 |
|
$ |
8,873 |
|
$ |
8,095 |
|
$ |
24,502 |
|
$ |
26,443 |
| |
Dividends on preferred units |
|
820 |
|
562 |
|
565 |
|
1,950 |
|
1,692 |
| ||||||
Dividends on perpetual preferred shares |
|
3,738 |
|
3,738 |
|
3,738 |
|
11,214 |
|
18,144 |
| ||||||
Total Consolidated Fixed Charges |
|
$ |
108,681 |
|
$ |
106,419 |
|
$ |
104,412 |
|
$ |
317,803 |
|
$ |
326,043 |
|
SELECTED FINANCIAL DATA 2014 Same Store - Consolidated Unaudited (Dollars in Thousands)
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||||||
|
|
September 30, |
|
September 30, |
|
|
|
June 30, |
|
September 30, |
|
September 30, |
|
|
| ||||||
|
|
2014 |
|
2013 |
|
% |
|
2014 |
|
2014 |
|
2013 |
|
% |
| ||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Rental revenue, net |
|
$ |
251,748 |
|
$ |
236,967 |
|
6.2 |
% |
$ |
254,053 |
|
$ |
750,354 |
|
$ |
731,390 |
|
2.6 |
% |
|
Escalation & reimbursement revenues |
|
40,725 |
|
39,875 |
|
2.1 |
% |
35,830 |
|
111,593 |
|
109,527 |
|
1.9 |
% | |||||
|
Other income |
|
1,320 |
|
877 |
|
50.5 |
% |
773 |
|
3,300 |
|
4,780 |
|
-31.0 |
% | |||||
|
Total Revenues |
|
$ |
293,793 |
|
$ |
277,719 |
|
5.8 |
% |
$ |
290,656 |
|
$ |
865,247 |
|
$ |
845,697 |
|
2.3 |
% |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expenses |
|
$ |
62,825 |
|
$ |
64,870 |
|
-3.2 |
% |
$ |
60,408 |
|
$ |
185,497 |
|
$ |
185,503 |
|
0.0 |
% |
|
Ground rent |
|
8,283 |
|
8,179 |
|
1.3 |
% |
8,283 |
|
24,850 |
|
24,735 |
|
0.5 |
% | |||||
|
Real estate taxes |
|
51,525 |
|
49,047 |
|
5.1 |
% |
47,872 |
|
147,541 |
|
142,947 |
|
3.2 |
% | |||||
|
Transaction related costs, net of recoveries |
|
59 |
|
60 |
|
0.0 |
% |
18 |
|
130 |
|
80 |
|
0.0 |
% | |||||
|
|
|
$ |
122,692 |
|
$ |
122,156 |
|
0.4 |
% |
$ |
116,581 |
|
$ |
358,018 |
|
$ |
353,265 |
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating Income |
|
$ |
171,101 |
|
$ |
155,563 |
|
10.0 |
% |
$ |
174,075 |
|
$ |
507,229 |
|
$ |
492,432 |
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
$ |
56,313 |
|
$ |
56,391 |
|
-0.1 |
% |
$ |
55,887 |
|
$ |
168,061 |
|
$ |
170,825 |
|
-1.6 |
% |
|
Depreciation & amortization |
|
76,685 |
|
78,554 |
|
-2.4 |
% |
78,649 |
|
229,409 |
|
223,483 |
|
2.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income before noncontrolling interest |
|
$ |
38,103 |
|
$ |
20,618 |
|
84.8 |
% |
$ |
39,539 |
|
$ |
109,759 |
|
$ |
98,124 |
|
11.9 |
% |
Plus: |
Real estate depreciation & amortization |
|
76,674 |
|
78,542 |
|
-2.4 |
% |
78,638 |
|
229,375 |
|
223,450 |
|
2.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FFO Contribution |
|
$ |
114,777 |
|
$ |
99,160 |
|
15.7 |
% |
$ |
118,177 |
|
$ |
339,134 |
|
$ |
321,574 |
|
5.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Nonbuilding revenue |
|
159 |
|
205 |
|
-22.4 |
% |
239 |
|
577 |
|
1,710 |
|
-66.3 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Transaction related costs, net of recoveries |
|
59 |
|
60 |
|
0.0 |
% |
18 |
|
130 |
|
80 |
|
0.0 |
% | |||||
|
Interest expense & amortization of financing costs |
|
56,313 |
|
56,391 |
|
-0.1 |
% |
55,887 |
|
168,061 |
|
170,825 |
|
-1.6 |
% | |||||
|
Non-real estate depreciation |
|
11 |
|
12 |
|
-8.3 |
% |
11 |
|
34 |
|
33 |
|
3.0 |
% | |||||
|
NOI |
|
$ |
171,001 |
|
$ |
155,418 |
|
10.0 |
% |
$ |
173,854 |
|
$ |
506,782 |
|
$ |
490,802 |
|
3.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
3,961 |
|
1,215 |
|
226.0 |
% |
2,591 |
|
6,222 |
|
3,168 |
|
96.4 |
% | |||||
|
Straightline revenue adjustment |
|
12,475 |
|
12,469 |
|
0.0 |
% |
12,863 |
|
37,324 |
|
38,261 |
|
-2.4 |
% | |||||
|
Rental income - FAS 141 |
|
5,239 |
|
(280 |
) |
-1971.1 |
% |
5,939 |
|
16,783 |
|
12,236 |
|
37.2 |
% | |||||
Plus: |
Ground lease straight-line adjustment |
|
400 |
|
221 |
|
81.0 |
% |
400 |
|
1,201 |
|
861 |
|
39.5 |
% | |||||
|
Allowance for S/L tenant credit loss |
|
(8 |
) |
807 |
|
-101.0 |
% |
(4 |
) |
(1,095 |
) |
2,338 |
|
-146.8 |
% | |||||
|
Cash NOI |
|
$ |
149,718 |
|
$ |
143,042 |
|
4.7 |
% |
$ |
152,857 |
|
$ |
446,559 |
|
$ |
440,336 |
|
1.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOI to real estate revenue, net |
|
58.2 |
% |
55.8 |
% |
|
|
59.9 |
% |
58.7 |
% |
58.0 |
% |
|
| |||||
|
Cash NOI to real estate revenue, net |
|
51.0 |
% |
51.4 |
% |
|
|
52.6 |
% |
51.7 |
% |
52.0 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
NOI before ground rent/real estate revenue, net |
|
61.1 |
% |
58.8 |
% |
|
|
62.7 |
% |
61.6 |
% |
60.9 |
% |
|
| |||||
|
Cash NOI before ground rent/real estate revenue, net |
|
53.7 |
% |
54.3 |
% |
|
|
55.3 |
% |
54.4 |
% |
54.9 |
% |
|
|
SELECTED FINANCIAL DATA 2014 Same Store - Joint Venture Unaudited (Dollars in Thousands)
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||||||
|
|
September 30, |
|
September 30, |
|
|
|
June 30, |
|
September 30, |
|
September 30, |
|
|
| ||||||
|
|
2014 |
|
2013 |
|
% |
|
2014 |
|
2014 |
|
2013 |
|
% |
| ||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Rental revenue, net |
|
$ |
27,946 |
|
$ |
25,802 |
|
8.3 |
% |
$ |
27,375 |
|
$ |
82,509 |
|
$ |
73,070 |
|
12.9 |
% |
|
Escalation & reimbursement revenues |
|
2,925 |
|
2,581 |
|
13.3 |
% |
2,229 |
|
7,558 |
|
6,697 |
|
12.9 |
% | |||||
|
Other income |
|
450 |
|
304 |
|
48.0 |
% |
184 |
|
845 |
|
1,623 |
|
-47.9 |
% | |||||
|
Total Revenues |
|
$ |
31,321 |
|
$ |
28,687 |
|
9.2 |
% |
$ |
29,788 |
|
$ |
90,912 |
|
$ |
81,390 |
|
11.7 |
% |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expenses |
|
$ |
5,984 |
|
$ |
5,680 |
|
5.4 |
% |
$ |
5,470 |
|
$ |
17,600 |
|
$ |
16,901 |
|
4.1 |
% |
|
Real estate taxes |
|
4,880 |
|
4,354 |
|
12.1 |
% |
4,385 |
|
13,627 |
|
12,178 |
|
11.9 |
% | |||||
|
|
|
$ |
10,864 |
|
$ |
10,034 |
|
8.3 |
% |
$ |
9,855 |
|
$ |
31,227 |
|
$ |
29,079 |
|
7.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating Income |
|
$ |
20,457 |
|
$ |
18,653 |
|
9.7 |
% |
$ |
19,933 |
|
$ |
59,685 |
|
$ |
52,311 |
|
14.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
$ |
7,301 |
|
$ |
9,203 |
|
-20.7 |
% |
$ |
6,853 |
|
$ |
21,422 |
|
$ |
21,122 |
|
1.4 |
% |
|
Depreciation & amortization |
|
9,050 |
|
8,569 |
|
5.6 |
% |
8,880 |
|
26,519 |
|
23,132 |
|
14.6 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income before noncontrolling interest |
|
$ |
4,106 |
|
$ |
881 |
|
366.1 |
% |
$ |
4,200 |
|
$ |
11,744 |
|
$ |
8,057 |
|
45.8 |
% |
Plus: |
Real estate depreciation & amortization |
|
9,041 |
|
8,566 |
|
5.5 |
% |
8,872 |
|
26,494 |
|
23,126 |
|
14.6 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FFO Contribution |
|
$ |
13,147 |
|
$ |
9,447 |
|
39.2 |
% |
$ |
13,072 |
|
$ |
38,238 |
|
$ |
31,183 |
|
22.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Nonbuilding revenue |
|
122 |
|
29 |
|
320.7 |
% |
38 |
|
202 |
|
177 |
|
14.1 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Interest expense & amortization of financing costs |
|
7,301 |
|
9,203 |
|
-20.7 |
% |
6,853 |
|
21,422 |
|
21,122 |
|
1.4 |
% | |||||
|
Non-real estate depreciation |
|
9 |
|
3 |
|
0.0 |
% |
8 |
|
25 |
|
6 |
|
316.7 |
% | |||||
|
NOI |
|
$ |
20,335 |
|
$ |
18,624 |
|
9.2 |
% |
$ |
19,895 |
|
$ |
59,483 |
|
$ |
52,134 |
|
14.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
956 |
|
908 |
|
5.3 |
% |
620 |
|
2,528 |
|
3,063 |
|
-17.5 |
% | |||||
|
Straightline revenue adjustment |
|
813 |
|
1,796 |
|
-54.7 |
% |
1,446 |
|
4,007 |
|
4,232 |
|
-5.3 |
% | |||||
|
Rental income - FAS 141 |
|
566 |
|
378 |
|
49.7 |
% |
307 |
|
1,252 |
|
1,622 |
|
-22.8 |
% | |||||
Plus: |
Allowance for S/L tenant credit loss |
|
|
|
98 |
|
-100.0 |
% |
(19 |
) |
63 |
|
266 |
|
-76.3 |
% | |||||
|
Cash NOI |
|
$ |
18,000 |
|
$ |
15,640 |
|
15.1 |
% |
$ |
17,503 |
|
$ |
51,759 |
|
$ |
43,483 |
|
19.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOI to real estate revenue, net |
|
65.2 |
% |
65.0 |
% |
|
|
66.9 |
% |
65.6 |
% |
64.2 |
% |
|
| |||||
|
Cash NOI to real estate revenue, net |
|
57.7 |
% |
54.6 |
% |
|
|
58.8 |
% |
57.1 |
% |
53.5 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
NOI before ground rent/real estate revenue, net |
|
65.2 |
% |
65.0 |
% |
|
|
66.9 |
% |
65.6 |
% |
64.2 |
% |
|
| |||||
|
Cash NOI before ground rent/real estate revenue, net |
|
57.7 |
% |
54.2 |
% |
|
|
58.9 |
% |
57.0 |
% |
53.2 |
% |
|
|
SELECTED FINANCIAL DATA 2014 Same Store - Combined Unaudited (Dollars in Thousands)
|
|
|
|
Three Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
| |||||||||||||
|
|
|
September 30, |
|
September 30, |
|
|
|
June 30, |
|
September 30, |
|
September 30, |
|
|
| |||||
|
|
|
2014 |
|
2013 |
|
% |
|
2014 |
|
2014 |
|
2013 |
|
% |
| |||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Rental revenue, net |
|
$ |
279,694 |
|
$ |
262,769 |
|
6.4 |
% |
$ |
281,428 |
|
$ |
832,863 |
|
$ |
804,460 |
|
3.5 |
% |
|
Escalation & reimbursement revenues |
|
43,650 |
|
42,456 |
|
2.8 |
% |
38,059 |
|
119,151 |
|
116,224 |
|
2.5 |
% | |||||
|
Other income |
|
1,770 |
|
1,181 |
|
49.9 |
% |
957 |
|
4,145 |
|
6,403 |
|
-35.3 |
% | |||||
|
Total Revenues |
|
$ |
325,114 |
|
$ |
306,406 |
|
6.1 |
% |
$ |
320,444 |
|
$ |
956,159 |
|
$ |
927,087 |
|
3.1 |
% |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expenses |
|
$ |
68,809 |
|
$ |
70,550 |
|
-2.5 |
% |
$ |
65,878 |
|
$ |
203,097 |
|
$ |
202,404 |
|
0.3 |
% |
|
Ground rent |
|
8,283 |
|
8,179 |
|
1.3 |
% |
8,283 |
|
24,850 |
|
24,735 |
|
0.5 |
% | |||||
|
Real estate taxes |
|
56,405 |
|
53,401 |
|
5.6 |
% |
52,257 |
|
161,168 |
|
155,125 |
|
3.9 |
% | |||||
|
Transaction related costs |
|
59 |
|
60 |
|
0.0 |
% |
18 |
|
130 |
|
80 |
|
62.5 |
% | |||||
|
|
|
$ |
133,556 |
|
$ |
132,190 |
|
1.0 |
% |
$ |
126,436 |
|
$ |
389,245 |
|
$ |
382,344 |
|
1.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Operating Income |
|
$ |
191,558 |
|
$ |
174,216 |
|
10.0 |
% |
$ |
194,008 |
|
$ |
566,914 |
|
$ |
544,743 |
|
4.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Interest expense & amortization of financing costs |
|
$ |
63,614 |
|
$ |
65,594 |
|
-3.0 |
% |
$ |
62,740 |
|
$ |
189,483 |
|
$ |
191,947 |
|
-1.3 |
% |
|
Depreciation & amortization |
|
85,735 |
|
87,123 |
|
-1.6 |
% |
87,529 |
|
255,928 |
|
246,615 |
|
3.8 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Income before noncontrolling interest |
|
$ |
42,209 |
|
$ |
21,499 |
|
96.3 |
% |
$ |
43,739 |
|
$ |
121,503 |
|
$ |
106,181 |
|
14.4 |
% |
Plus: |
Real estate depreciation & amortization |
|
85,715 |
|
87,108 |
|
-1.6 |
% |
87,510 |
|
255,869 |
|
246,576 |
|
3.8 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FFO Contribution |
|
$ |
127,924 |
|
$ |
108,607 |
|
17.8 |
% |
$ |
131,249 |
|
$ |
377,372 |
|
$ |
352,757 |
|
7.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Less: |
Nonbuilding revenue |
|
281 |
|
234 |
|
20.1 |
% |
277 |
|
779 |
|
1,887 |
|
-58.7 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Plus: |
Transaction related costs |
|
59 |
|
60 |
|
|
|
18 |
|
130 |
|
80 |
|
62.5 |
% | |||||
|
Interest expense & amortization of financing costs |
|
63,614 |
|
65,594 |
|
-3.0 |
% |
62,740 |
|
189,483 |
|
191,947 |
|
-1.3 |
% | |||||
|
Non-real estate depreciation |
|
20 |
|
15 |
|
33.3 |
% |
19 |
|
59 |
|
39 |
|
51.3 |
% | |||||
|
NOI |
|
$ |
191,336 |
|
$ |
174,042 |
|
9.9 |
% |
$ |
193,749 |
|
$ |
566,265 |
|
$ |
542,936 |
|
4.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
Free rent (net of amortization) |
|
4,917 |
|
2,123 |
|
131.6 |
% |
3,211 |
|
8,750 |
|
6,231 |
|
40.4 |
% | |||||
|
Straightline revenue adjustment |
|
13,288 |
|
14,265 |
|
-6.8 |
% |
14,309 |
|
41,331 |
|
42,493 |
|
-2.7 |
% | |||||
|
Rental income - FAS 141 |
|
5,805 |
|
98 |
|
5823.5 |
% |
6,246 |
|
18,035 |
|
13,858 |
|
30.1 |
% | |||||
Plus: |
Ground lease straight-line adjustment |
|
400 |
|
221 |
|
81.0 |
% |
400 |
|
1,201 |
|
861 |
|
39.5 |
% | |||||
|
Allowance for S/L tenant credit loss |
|
(8 |
) |
905 |
|
-100.9 |
% |
(23 |
) |
(1,032 |
) |
2,604 |
|
-139.6 |
% | |||||
|
Cash NOI |
|
$ |
167,718 |
|
$ |
158,682 |
|
5.7 |
% |
$ |
170,360 |
|
$ |
498,318 |
|
$ |
483,819 |
|
3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Margins |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOI to real estate revenue, net |
|
58.8 |
% |
56.8 |
% |
|
|
60.4 |
% |
59.2 |
% |
58.6 |
% |
|
| |||||
|
Cash NOI to real estate revenue, net |
|
51.6 |
% |
51.8 |
% |
|
|
53.1 |
% |
52.1 |
% |
52.2 |
% |
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
NOI before ground rent/real estate revenue, net |
|
61.4 |
% |
59.5 |
% |
|
|
63.0 |
% |
61.8 |
% |
61.3 |
% |
|
| |||||
|
Cash NOI before ground rent/real estate revenue, net |
|
54.1 |
% |
54.2 |
% |
|
|
55.7 |
% |
54.8 |
% |
54.6 |
% |
|
|
|
|
DEBT SUMMARY SCHEDULE - Consolidated
Unaudited
(Dollars in Thousands) |
|
|
Principal |
|
|
|
2014 |
|
|
|
|
|
As-Of |
|
|
| |||
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
| |||
|
|
9/30/14 (1) |
|
Coupon (2) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
| |||
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
125 Park Avenue |
|
$ |
146,250 |
|
5.75 |
% |
$ |
|
|
Oct-14 |
(3) |
$ |
146,250 |
|
|
|
Open |
|
711 Third Avenue |
|
120,000 |
|
4.99 |
% |
|
|
Jun-15 |
|
120,000 |
|
|
|
Open |
| |||
625 Madison Avenue |
|
116,383 |
|
7.27 |
% |
5,981 |
|
Nov-15 |
|
109,537 |
|
|
|
Open |
| |||
500 West Putnam Avenue |
|
23,112 |
|
5.52 |
% |
561 |
|
Jan-16 |
|
22,376 |
|
|
|
Open |
| |||
1-6 Landmark Square |
|
81,685 |
|
4.00 |
% |
1,640 |
|
Dec-16 |
|
77,936 |
|
|
|
Open |
| |||
485 Lexington Avenue |
|
450,000 |
|
5.61 |
% |
|
|
Feb-17 |
|
450,000 |
|
|
|
Open |
| |||
120 West 45th Street |
|
170,000 |
|
6.12 |
% |
|
|
Feb-17 |
|
170,000 |
|
|
|
Open |
| |||
762 Madison Avenue (swapped) |
|
8,087 |
|
3.75 |
% |
166 |
|
Feb-17 |
|
7,679 |
|
|
|
Open |
| |||
885 Third Avenue |
|
267,650 |
|
6.26 |
% |
|
|
Jul-17 |
|
267,650 |
|
|
|
Open |
| |||
388-390 Greenwich Street (swapped) |
|
504,000 |
|
3.80 |
% |
|
|
Jun-18 |
(4) |
504,000 |
|
Jun-21 |
|
Jun-15 |
| |||
1 Madison Avenue |
|
571,284 |
|
5.91 |
% |
21,595 |
|
May-20 |
|
404,531 |
|
|
|
Open |
| |||
100 Church Street |
|
229,472 |
|
4.68 |
% |
1,388 |
|
Jul-22 |
|
197,784 |
|
|
|
Open |
| |||
919 Third Avenue |
|
500,000 |
|
5.12 |
% |
|
|
Jun-23 |
|
441,594 |
|
|
|
Open |
| |||
400 East 57th Street |
|
69,201 |
|
4.13 |
% |
1,002 |
|
Feb-24 |
|
46,195 |
|
|
|
Open |
| |||
400 East 58th Street |
|
29,658 |
|
4.13 |
% |
429 |
|
Feb-24 |
|
19,798 |
|
|
|
Open |
| |||
420 Lexington Avenue |
|
300,000 |
|
3.99 |
% |
|
|
Oct-24 |
|
272,749 |
|
|
|
Mar-18 |
| |||
1515 Broadway |
|
900,000 |
|
3.93 |
% |
|
|
Mar-25 |
|
737,436 |
|
|
|
Feb-15 |
| |||
|
|
$ |
4,486,782 |
|
4.92 |
% |
$ |
32,762 |
|
|
|
$ |
3,995,515 |
|
|
|
|
|
Secured fixed rate debt - other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity Investment |
|
$ |
50,000 |
|
8.00 |
% |
$ |
|
|
Sep-19 |
|
$ |
50,000 |
|
|
|
Open |
|
|
|
$ |
50,000 |
|
8.00 |
% |
$ |
|
|
|
|
$ |
50,000 |
|
|
|
|
|
Unsecured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Unsecured notes |
|
$ |
255,238 |
|
6.00 |
% |
$ |
|
|
Mar-16 |
|
$ |
255,308 |
|
|
|
Open |
|
Convertible notes |
|
306,187 |
|
3.00 |
% |
|
|
Oct-17 |
|
345,000 |
|
|
|
Open |
| |||
Unsecured notes |
|
249,728 |
|
5.00 |
% |
|
|
Aug-18 |
|
250,000 |
|
|
|
Open |
| |||
Term loan (swapped) |
|
30,000 |
|
3.70 |
% |
|
|
Jun-19 |
(5) |
30,000 |
|
|
|
Open |
| |||
Unsecured notes |
|
250,000 |
|
7.75 |
% |
|
|
Mar-20 |
|
250,000 |
|
|
|
Open |
| |||
Unsecured notes |
|
200,000 |
|
4.50 |
% |
|
|
Dec-22 |
|
200,000 |
|
|
|
Open |
| |||
Convertible notes |
|
7 |
|
4.00 |
% |
|
|
Jun-25 |
(6) |
7 |
|
|
|
Jun-15 |
| |||
Convertible notes |
|
10,008 |
|
3.00 |
% |
|
|
Mar-27 |
(7) |
10,008 |
|
|
|
Mar-17 |
| |||
Junior subordinated deferrable interest debentures |
|
100,000 |
|
5.61 |
% |
|
|
Jul-35 |
|
100,000 |
|
|
|
Open |
| |||
Series J Preferred Units |
|
4,000 |
|
3.75 |
% |
|
|
Apr-51 |
|
4,000 |
|
|
|
Open |
| |||
|
|
$ |
1,405,168 |
|
5.16 |
% |
$ |
|
|
|
|
$ |
1,444,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Fixed Rate Debt/Wtd Avg |
|
$ |
5,941,950 |
|
5.00 |
% |
$ |
32,762 |
|
|
|
$ |
5,489,838 |
|
|
|
|
|
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Secured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Debt & preferred equity facility (LIBOR + 321 bps) |
|
$ |
100,000 |
|
3.37 |
% |
$ |
|
|
Dec-14 |
|
$ |
100,000 |
|
Dec-15 |
|
Open |
|
388-390 Greenwich Street (LIBOR + 175 bps) |
|
946,000 |
|
1.91 |
% |
|
|
Jun-18 |
|
946,000 |
|
Jun-21 |
|
Jun-15 |
| |||
248-252 Bedford Avenue (LIBOR + 150 bps) |
|
29,000 |
|
1.66 |
% |
|
|
Jun-19 |
|
28,317 |
|
|
|
Open |
| |||
220 East 42nd St. (LIBOR + 160 bps) |
|
275,000 |
|
1.76 |
% |
|
|
Oct-20 |
|
275,000 |
|
|
|
Open |
| |||
|
|
$ |
1,350,000 |
|
1.98 |
% |
$ |
|
|
|
|
$ |
1,349,317 |
|
|
|
|
|
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Revolving credit facility (LIBOR + 145 bps) |
|
$ |
244,000 |
|
1.61 |
% |
$ |
|
|
Mar-17 |
|
$ |
244,000 |
|
Mar-18 |
|
Open |
|
Term loan (LIBOR + 140 bps) |
|
753,000 |
|
1.56 |
% |
|
|
Jun-19 |
|
753,000 |
|
|
|
Open |
| |||
|
|
$ |
997,000 |
|
1.57 |
% |
$ |
|
|
|
|
$ |
997,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Floating Rate Debt/Wtd Avg |
|
$ |
2,347,000 |
|
1.81 |
% |
$ |
|
|
|
|
$ |
2,346,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Debt/Wtd Avg - Consolidated |
|
$ |
8,288,950 |
|
4.10 |
% |
$ |
32,762 |
|
|
|
$ |
7,836,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Debt/Wtd Avg - Joint Venture |
|
$ |
1,394,788 |
|
4.22 |
% |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Debt including SLGs share of JV Debt/Wtd Avg |
|
$ |
9,683,738 |
|
4.12 |
% |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Weighted Average Balance & Interest Rate for the quarter, including SLGs share of JV Debt |
|
$ |
9,684,294 |
|
4.16 |
% |
|
|
|
|
|
|
|
|
|
|
(1) Excludes mortgages related to 180 Maiden and 2 Herald Square, which are currently held for sale.
(2) Coupon for floating rate debt determined using the effective LIBOR rate at the end of the quarter. Certain loans are subject to LIBOR floors.
(3) The loan was repaid at maturity.
(4) The interest rate swaps mature in December 2017.
(5) The interest rate swap matures in June 2016.
(6) Notes can be put to the Company, at the option of the holder, on June 15, 2015.
(7) Notes can be put to the Company, at the option of the holder, on March 30, 2017.
DEBT SUMMARY SCHEDULE - Unconsolidated Joint Ventures
Unaudited (Dollars in Thousands) |
|
|
Principal Outstanding |
|
|
|
2014 |
|
|
|
|
|
As-Of |
|
|
| ||||||
|
|
9/30/2014 |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
| ||||||
|
|
Gross Principal |
|
SLG Share |
|
Coupon (1) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
| ||||
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
7 Renaissance |
|
$ |
1,868 |
|
$ |
934 |
|
10.00 |
% |
$ |
|
|
Dec-15 |
|
$ |
934 |
|
|
|
Open |
|
11 West 34th Street (swapped) |
|
16,982 |
|
5,095 |
|
4.82 |
% |
90 |
|
Jan-16 |
|
4,977 |
|
|
|
Open |
| ||||
280 Park Avenue |
|
701,928 |
|
347,184 |
|
6.57 |
% |
3,321 |
|
Jun-16 |
|
341,184 |
|
|
|
Open |
| ||||
1745 Broadway |
|
340,000 |
|
109,650 |
|
5.68 |
% |
|
|
Jan-17 |
|
109,650 |
|
|
|
Open |
| ||||
Jericho Plaza |
|
163,750 |
|
33,176 |
|
5.65 |
% |
|
|
May-17 |
|
33,176 |
|
|
|
Open |
| ||||
800 Third Avenue (swapped) |
|
20,910 |
|
8,981 |
|
6.00 |
% |
|
|
Aug-17 |
|
8,981 |
|
|
|
Open |
| ||||
315 West 36th Street (swapped) |
|
25,000 |
|
8,875 |
|
3.16 |
% |
|
|
Dec-17 |
|
8,670 |
|
|
|
Open |
| ||||
717 Fifth Avenue (mortgage) |
|
300,000 |
|
32,750 |
|
4.45 |
% |
|
|
Jul-22 |
|
32,750 |
|
|
|
Aug-15 |
| ||||
21 East 66th Street |
|
12,000 |
|
3,874 |
|
3.60 |
% |
|
|
Apr-23 |
|
3,874 |
|
|
|
Open |
| ||||
717 Fifth Avenue (mezzanine) |
|
311,698 |
|
34,027 |
|
9.00 |
% |
|
|
Jul-24 |
|
50,969 |
|
|
|
Open |
| ||||
Total Fixed Rate Debt/Wtd Avg |
|
$ |
1,894,136 |
|
$ |
584,546 |
|
6.28 |
% |
$ |
3,411 |
|
|
|
$ |
595,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Meadows (LIBOR + 575 bps) |
|
$ |
67,350 |
|
$ |
33,675 |
|
7.75 |
% |
$ |
|
|
Sep-15 |
|
$ |
33,675 |
|
|
|
Open |
|
3 Columbus Circle (LIBOR + 210 bps) |
|
233,058 |
|
113,965 |
|
2.34 |
% |
4,008 |
|
Apr-16 |
|
107,998 |
|
|
|
Open |
| ||||
1552 Broadway (LIBOR + 405 bps) |
|
180,885 |
|
90,443 |
|
4.21 |
% |
|
|
Apr-16 |
|
90,443 |
|
|
|
Open |
| ||||
Mezzanine Debt (LIBOR + 90 bps) |
|
30,000 |
|
15,000 |
|
1.06 |
% |
|
|
Jun-16 |
|
15,000 |
|
|
|
Open |
| ||||
10 East 53rd Street (LIBOR + 250 bps) |
|
125,000 |
|
68,750 |
|
2.66 |
% |
|
|
Feb-17 |
|
68,750 |
|
|
|
Open |
| ||||
724 Fifth Avenue (LIBOR + 242 bps) |
|
275,000 |
|
137,500 |
|
2.58 |
% |
|
|
Apr-17 |
|
137,500 |
|
|
|
Open |
| ||||
33 Beekman (LIBOR + 275 bps) |
|
43,707 |
|
20,061 |
|
2.91 |
% |
|
|
Aug-17 |
|
19,884 |
|
|
|
Open |
| ||||
600 Lexington Avenue (LIBOR + 200 bps) |
|
117,717 |
|
64,744 |
|
2.24 |
% |
2,114 |
|
Oct-17 |
|
58,846 |
|
|
|
Open |
| ||||
521 Fifth Avenue (LIBOR + 220 bps) |
|
170,000 |
|
85,850 |
|
2.36 |
% |
|
|
Nov-19 |
|
85,850 |
|
|
|
Open |
| ||||
100 Park Avenue (LIBOR + 175 bps) |
|
360,000 |
|
179,640 |
|
1.91 |
% |
|
|
Feb-21 |
|
175,859 |
|
|
|
Feb-16 |
| ||||
21 East 66th Street (T 12 mos + 275 bps) |
|
1,902 |
|
614 |
|
2.88 |
% |
25 |
|
Jun-33 |
|
4 |
|
|
|
Open |
| ||||
Total Floating Rate Debt/Wtd Avg |
|
$ |
1,604,619 |
|
$ |
810,242 |
|
2.73 |
% |
$ |
6,147 |
|
|
|
$ |
793,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total Joint Venture Debt/Wtd Avg |
|
$ |
3,498,755 |
|
$ |
1,394,788 |
|
4.22 |
% |
$ |
9,558 |
|
|
|
$ |
1,388,974 |
|
|
|
|
|
(1) Coupon for floating rate debt determined using the effective LIBOR rate at the end of the quarter. Certain loans are subject to LIBOR floors.
Covenants
SL GREEN REALTY CORP. |
| ||||
Revolving Credit Facility Covenants |
| ||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
49.2 |
x |
Less than 60% |
|
Fixed Charge Coverage |
|
2.26 |
x |
Greater than 1.5x |
|
Unsecured Notes Covenants |
| ||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
38.6 |
% |
Less than 60% |
|
Secured Debt / Total Assets |
|
17.9 |
% |
Less than 40% |
|
Debt Service Coverage |
|
3.17 |
x |
Greater than 1.5x |
|
Unencumbered Assets / Unsecured Debt |
|
386.1 |
% |
Greater than 150% |
|
Composition of Debt |
| |||||
Fixed Rate Debt |
|
|
|
|
| |
Consolidated |
|
$ |
5,941,950 |
|
|
|
SLG Share of JV |
|
584,546 |
|
|
| |
Total Fixed Rate Debt |
|
$ |
6,526,496 |
|
67.4% |
|
|
|
|
|
|
| |
Floating Rate Debt |
|
|
|
|
| |
Consolidated |
|
$ |
2,347,000 |
|
|
|
SLG Share of JV |
|
810,242 |
|
|
| |
|
|
3,157,242 |
|
|
| |
Debt & Preferred Equity Investments |
|
(525,021 |
) |
|
| |
Total Floating Rate Debt |
|
$ |
2,632,221 |
|
27.2% |
|
|
|
|
|
|
| |
Total Debt |
|
$ |
9,683,738 |
|
|
|
|
| |
DEBT SUMMARY SCHEDULE - Reckson Operating Partnership
Unaudited (Dollars in Thousands) |
||
|
| |
Consolidated
|
|
Principal |
|
|
|
2014 |
|
|
|
|
|
As-Of |
|
|
| |||
|
|
Outstanding |
|
|
|
Principal |
|
Maturity |
|
Due at |
|
Right |
|
Earliest |
| |||
|
|
9/30/2014 |
|
Coupon (1) |
|
Amortization |
|
Date |
|
Maturity |
|
Extension |
|
Prepayment |
| |||
Fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Secured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
919 Third Avenue |
|
$ |
500,000 |
|
5.12 |
% |
$ |
|
|
Jun-23 |
|
$ |
441,594 |
|
|
|
Open |
|
|
|
$ |
500,000 |
|
5.12 |
% |
$ |
|
|
|
|
$ |
441,594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Secured fixed rate debt - Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity Investment |
|
$ |
50,000 |
|
8.00 |
% |
$ |
|
|
Sep-19 |
|
$ |
50,000 |
|
|
|
Open |
|
|
|
$ |
50,000 |
|
8.00 |
% |
$ |
|
|
|
|
$ |
50,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Unsecured fixed rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Unsecured notes |
|
$ |
255,238 |
|
6.00 |
% |
$ |
|
|
Mar-16 |
|
$ |
255,308 |
|
|
|
Open |
|
Unsecured notes |
|
249,728 |
|
5.00 |
% |
|
|
Aug-18 |
|
250,000 |
|
|
|
Open |
| |||
Term loan (swapped) |
|
30,000 |
|
3.70 |
% |
|
|
Jun-19 |
(2) |
30,000 |
|
|
|
Open |
| |||
Unsecured notes |
|
250,000 |
|
7.75 |
% |
|
|
Mar-20 |
|
250,000 |
|
|
|
Open |
| |||
Unsecured notes |
|
200,000 |
|
4.50 |
% |
|
|
Dec-22 |
|
200,000 |
|
|
|
Open |
| |||
Convertible notes |
|
7 |
|
4.00 |
% |
|
|
Jun-25 |
(3) |
7 |
|
|
|
Jun-15 |
| |||
|
|
$ |
984,973 |
|
5.82 |
% |
$ |
|
|
|
|
$ |
985,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Fixed Rate Debt/Wtd Avg |
|
$ |
1,534,973 |
|
5.66 |
% |
$ |
|
|
|
|
$ |
1,476,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Unsecured floating rate debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Revolving credit facility (LIBOR + 145 bps) |
|
$ |
244,000 |
|
1.61 |
% |
$ |
|
|
Mar-17 |
|
$ |
244,000 |
|
Mar-18 |
|
Open |
|
Term loan (LIBOR + 140 bps) |
|
753,000 |
|
1.56 |
% |
|
|
Jun-19 |
|
753,000 |
|
|
|
Open |
| |||
Total Floating Rate Debt/Wtd Avg |
|
$ |
997,000 |
|
1.57 |
% |
$ |
|
|
|
|
$ |
997,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Debt/Wtd Avg - Consolidated |
|
$ |
2,531,973 |
|
4.05 |
% |
$ |
|
|
|
|
$ |
2,473,909 |
|
|
|
|
|
(1) Coupon for floating rate debt determined using the effective LIBOR rate at the end of the quarter. Certain loans are subject to LIBOR floors.
(2) The interest rate swap matures in June 2016.
(3) Notes can be put to the Company, at the option of the holder, on June 15, 2015.
Covenants
RECKSON OPERATING PARTNERSHIP, L.P. |
| ||||
Revolving Credit Facility Covenants |
| ||||
|
|
Actual |
|
Required |
|
Total Debt / Total Assets |
|
47.9 |
% |
Less than 60% |
|
Fixed Charge Coverage |
|
2.97 |
x |
Greater than 1.5x |
|
Secured Debt / Total Assets |
|
8.9 |
% |
Less than 40% |
|
Unsecured Debt / Unencumbered Assets |
|
49.6 |
% |
Less than 60% |
|
SUMMARY OF GROUND LEASE ARRANGEMENTS
(Dollars in Thousands) |
|
|
|
|
|
|
|
|
|
|
Deferred |
|
|
| |||||
|
|
2014 Scheduled |
|
2015 Scheduled |
|
2016 Scheduled |
|
2017 Scheduled |
|
Land Lease |
|
Year of |
| |||||
Property |
|
Cash Payment |
|
Cash Payment |
|
Cash Payment |
|
Cash Payment |
|
Obligations(1) |
|
Maturity |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Consolidated Ground Lease Arrangements |
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Leases |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
625 Madison Avenue |
|
$ |
4,613 |
|
$ |
4,613 |
|
$ |
4,613 |
|
$ |
4,613 |
|
$ |
|
|
2022 |
(2) |
461 Fifth Avenue |
|
2,100 |
|
2,100 |
|
2,100 |
|
2,100 |
|
391 |
|
2027 |
(3) | |||||
711 Third Avenue |
|
5,250 |
|
5,250 |
|
5,354 |
|
5,500 |
|
738 |
|
2033 |
(4) | |||||
1185 Avenue of the Americas |
|
6,909 |
|
6,909 |
|
6,909 |
|
6,909 |
|
|
|
2043 |
| |||||
420 Lexington Avenue |
|
10,899 |
|
10,899 |
|
10,899 |
|
10,899 |
|
|
|
2050 |
(5) | |||||
1055 Washington Blvd, Stamford |
|
615 |
|
615 |
|
615 |
|
615 |
|
|
|
2090 |
| |||||
1080 Amsterdam Avenue |
|
105 |
|
105 |
|
122 |
|
209 |
|
|
|
2111 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
|
$ |
30,491 |
|
$ |
30,491 |
|
$ |
30,612 |
|
$ |
30,845 |
|
$ |
1,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Capitalized Leases |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
1080 Amsterdam Avenue |
|
$ |
145 |
|
$ |
145 |
|
$ |
170 |
|
$ |
291 |
|
$ |
20,728 |
|
2111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Unconsolidated Joint Venture Ground Lease Arrangement (SLG Share) |
|
|
|
|
|
|
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Lease |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
650 Fifth Avenue |
|
$ |
1,167 |
|
$ |
1,167 |
|
$ |
1,167 |
|
$ |
1,167 |
|
$ |
|
|
2062 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Capitalized Lease |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
650 Fifth Avenue |
|
$ |
6,086 |
|
$ |
6,086 |
|
$ |
6,086 |
|
$ |
6,086 |
|
$ |
89,962 |
|
2062 |
|
(1) Per the balance sheet at September 30, 2014.
(2) Subject to renewal at the Companys option through 2054.
(3) The Company has an option to purchase the ground lease for a fixed price on a specific date.
(4) Reflects 50% of the annual ground rent payment as the Company owns 50% of the fee interest.
(5) Subject to two 15-year renewals at the Companys option through 2080.
|
|
DEBT AND PREFERRED EQUITY INVESTMENTS
(Dollars in Thousands) |
|
|
|
|
Weighted Average Book |
|
Weighted Average |
|
Current |
| ||
|
|
Book Value |
|
Value During Quarter |
|
Yield During Quarter |
|
Yield(2) |
| ||
|
|
|
|
|
|
|
|
|
| ||
6/30/2013 |
|
$ |
1,227,421 |
|
$ |
1,323,266 |
|
10.96 |
% |
10.93 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion(1) |
|
187,050 |
|
|
|
|
|
|
| ||
Preferred Equity originations/accretion |
|
6,621 |
|
|
|
|
|
|
| ||
Redemptions/Sales/Syndications/Amortization |
|
(105,541 |
) |
|
|
|
|
|
| ||
9/30/2013 |
|
$ |
1,315,551 |
|
$ |
1,304,561 |
|
11.20 |
% |
11.19 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion(1) |
|
87,412 |
|
|
|
|
|
|
| ||
Preferred Equity originations/accretion |
|
11,031 |
|
|
|
|
|
|
| ||
Redemptions/Sales/Syndications/Amortization |
|
(109,155 |
) |
|
|
|
|
|
| ||
12/31/2013 |
|
$ |
1,304,839 |
|
$ |
1,304,034 |
|
11.27 |
% |
11.31 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion(1) |
|
142,394 |
|
|
|
|
|
|
| ||
Preferred Equity originations/accretion |
|
44,109 |
|
|
|
|
|
|
| ||
Redemptions/Sales/Syndications/Amortization |
|
2,383 |
|
|
|
|
|
|
| ||
3/31/2014 |
|
$ |
1,493,725 |
|
$ |
1,359,250 |
|
10.63 |
% |
10.42 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion(1) |
|
232,217 |
|
|
|
|
|
|
| ||
Preferred Equity originations/accretion |
|
3,986 |
|
|
|
|
|
|
| ||
Redemptions/Sales/Syndications/Amortization(3) |
|
(182,120 |
) |
|
|
|
|
|
| ||
6/30/2014 |
|
$ |
1,547,808 |
|
$ |
1,416,582 |
|
10.63 |
% |
10.47 |
% |
|
|
|
|
|
|
|
|
|
| ||
Debt originations/accretion(1) |
|
169,424 |
|
|
|
|
|
|
| ||
Preferred Equity originations/accretion |
|
3,324 |
|
|
|
|
|
|
| ||
Redemptions/Sales/Syndications/Amortization |
|
(287,605 |
) |
|
|
|
|
|
| ||
9/30/2014 |
|
$ |
1,432,951 |
|
$ |
1,456,997 |
|
10.53 |
% |
10.48 |
% |
(1) Accretion includes original issue discounts and/or compounding investment income.
(2) Calculated based on interest, fees and amortized discount recognized in the last month of the quarter.
(3) Reflects the reclassification of a debt and preferred equity investment originated during the first quarter of 2014 to investment in unconsolidated joint ventures.
DEBT AND PREFERRED EQUITY INVESTMENTS
(Dollars in Thousands, Except Per Square Foot Amounts) |
|
|
|
|
|
|
Weighted Average |
|
Weighted Average |
|
Current |
| |||
Type of Investment |
|
Book Value(1) |
|
Senior Financing |
|
Exposure PSF |
|
Yield During Quarter |
|
Yield(2) |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
New York City |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Senior Mortgage Debt |
|
$ |
140,164 |
|
$ |
|
|
$ |
528 |
|
6.98 |
% |
6.60 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Junior Mortgage Participation |
|
178,684 |
|
2,174,595 |
|
$ |
1,508 |
|
9.84 |
% |
9.77 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Debt |
|
758,275 |
|
3,071,983 |
|
$ |
1,086 |
|
11.50 |
% |
11.71 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity |
|
355,828 |
|
1,546,260 |
|
$ |
452 |
|
9.75 |
% |
9.76 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Balance as of 9/30/14 |
|
$ |
1,432,951 |
|
$ |
6,792,838 |
|
$ |
921 |
|
10.53 |
% |
10.48 |
% |
(1) Approximately 36.2% of our investments are indexed to LIBOR.
(2) Calculated based on interest, fees and amortized discount recognized in the last month of the quarter.
(3) The weighted average maturity of the outstanding balance is 2.04 years. Approximately 54.4% of our portfolio of investments have extension options, some of which may be subject to certain conditions for extension.
10 LARGEST DEBT AND PREFERRED EQUITY INVESTMENTS
(Dollars in Thousands, Except Per Square Foot Amounts) |
|
|
Book Value(1) |
|
|
|
Senior |
|
|
|
Current |
| |||
Investment Type |
|
9/30/14 |
|
Location |
|
Financing |
|
Last $ PSF |
|
Yield(2) |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity |
|
$ |
224,720 |
|
New York City |
|
$ |
926,260 |
|
$ |
548 |
|
9.08 |
% |
|
|
|
|
|
|
|
|
|
|
|
| |||
Preferred Equity |
|
121,158 |
|
New York City |
|
550,000 |
|
$ |
291 |
|
11.09 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Mortgage and Mezzanine |
|
109,252 |
|
New York City |
|
|
|
$ |
373 |
|
7.06 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Jr. Mortgage Participation and Mezzanine |
|
97,100 |
|
New York City |
|
1,109,000 |
|
$ |
1,166 |
|
9.54 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Loan |
|
73,602 |
|
New York City |
|
775,000 |
|
$ |
1,081 |
|
18.41 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Loan |
|
71,592 |
|
New York City |
|
165,000 |
|
$ |
1,984 |
|
9.87 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Loan |
|
70,080 |
|
New York City |
|
205,000 |
|
$ |
397 |
|
11.26 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Loan |
|
65,675 |
|
N/A(3) |
|
|
|
$ |
|
|
10.88 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Loan |
|
50,412 |
|
New York City |
|
539,000 |
|
$ |
513 |
|
16.13 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Mezzanine Loan |
|
49,482 |
|
New York City |
|
110,000 |
|
$ |
480 |
|
12.03 |
% | ||
|
|
|
|
|
|
|
|
|
|
|
| |||
Total |
|
$ |
933,073 |
|
|
|
$ |
4,379,260 |
|
|
|
10.78 |
% |
(1) Net of unamortized fees and discounts.
(2) Calculated based on interest, fees and amortized discounts recognized in the last month of the quarter.
(3) The loan is collateralized by defeasance securities.
|
|
|
|
SELECTED PROPERTY DATA
Manhattan Operating Properties |
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Cash Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-14 |
|
Jun-14 |
|
Mar-14 |
|
Dec-13 |
|
Sep-13 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
100 Church Street |
|
Downtown |
|
Fee Interest |
|
1 |
|
1,047,500 |
|
4 |
|
98.7 |
|
98.7 |
|
98.7 |
|
98.7 |
|
85.7 |
|
37,964,052 |
|
4 |
|
3 |
|
18 |
| |
110 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
215,400 |
|
1 |
|
88.7 |
|
83.2 |
|
83.6 |
|
86.5 |
|
86.5 |
|
9,367,272 |
|
1 |
|
1 |
|
22 |
| |
120 West 45th Street |
|
Midtown |
|
Fee Interest |
|
1 |
|
440,000 |
|
2 |
|
94.5 |
|
93.3 |
|
92.6 |
|
85.2 |
|
81.0 |
|
23,965,716 |
|
2 |
|
2 |
|
40 |
| |
125 Park Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
604,245 |
|
2 |
|
81.9 |
|
70.8 |
|
82.2 |
|
82.0 |
|
87.8 |
|
27,975,444 |
|
3 |
|
2 |
|
22 |
| |
220 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
1,135,000 |
|
4 |
|
92.0 |
|
91.5 |
|
91.5 |
|
91.5 |
|
91.1 |
|
47,581,416 |
|
5 |
|
4 |
|
32 |
| |
304 Park Avenue South |
|
Midtown South |
|
Fee Interest |
|
1 |
|
215,000 |
|
1 |
|
90.5 |
|
90.5 |
|
100.0 |
|
98.8 |
|
95.3 |
|
11,707,392 |
|
1 |
|
1 |
|
13 |
| |
420 Lexington Ave (Graybar) |
|
Grand Central North |
|
Leasehold Interest |
|
1 |
|
1,188,000 |
|
4 |
|
96.7 |
|
95.0 |
|
85.5 |
|
85.8 |
|
84.1 |
|
69,242,532 |
|
7 |
|
6 |
|
215 |
| |
461 Fifth Avenue (1) |
|
Midtown |
|
Leasehold Interest |
|
1 |
|
200,000 |
|
1 |
|
96.5 |
|
96.5 |
|
99.3 |
|
99.4 |
|
99.4 |
|
16,589,580 |
|
2 |
|
1 |
|
12 |
| |
485 Lexington Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
921,000 |
|
3 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
56,904,024 |
|
6 |
|
5 |
|
24 |
| |
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
1 |
|
941,000 |
|
3 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.1 |
|
37,375,392 |
|
4 |
|
3 |
|
10 |
| |
609 Fifth Avenue |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
160,000 |
|
1 |
|
81.3 |
|
79.0 |
|
79.0 |
|
77.8 |
|
85.0 |
|
14,074,296 |
|
1 |
|
1 |
|
13 |
| |
625 Madison Avenue |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
563,000 |
|
2 |
|
92.1 |
|
92.1 |
|
92.1 |
|
92.1 |
|
92.3 |
|
46,884,912 |
|
5 |
|
4 |
|
21 |
| |
641 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
1 |
|
163,000 |
|
1 |
|
92.1 |
|
92.1 |
|
92.1 |
|
92.1 |
|
92.1 |
|
8,475,000 |
|
1 |
|
1 |
|
7 |
| |
711 Third Avenue (2) |
|
Grand Central North |
|
Leasehold Interest |
|
1 |
|
524,000 |
|
2 |
|
80.6 |
|
80.6 |
|
71.9 |
|
88.4 |
|
88.4 |
|
24,733,440 |
|
2 |
|
2 |
|
17 |
| |
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
780,000 |
|
3 |
|
96.7 |
|
96.4 |
|
96.4 |
|
95.8 |
|
96.8 |
|
43,430,736 |
|
4 |
|
4 |
|
30 |
| |
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
1 |
|
692,000 |
|
3 |
|
83.4 |
|
84.2 |
|
85.1 |
|
92.0 |
|
91.5 |
|
37,036,812 |
|
4 |
|
3 |
|
41 |
| |
919 Third Avenue (3) |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
1,454,000 |
|
5 |
|
90.3 |
|
90.3 |
|
90.3 |
|
90.3 |
|
96.9 |
|
84,835,656 |
|
|
|
4 |
|
11 |
| |
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1 |
|
1,062,000 |
|
4 |
|
99.9 |
|
99.9 |
|
99.9 |
|
95.2 |
|
95.2 |
|
87,409,152 |
|
9 |
|
7 |
|
19 |
| |
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
1 |
|
562,000 |
|
2 |
|
99.9 |
|
95.7 |
|
95.7 |
|
99.5 |
|
98.1 |
|
39,214,068 |
|
4 |
|
3 |
|
36 |
| |
1515 Broadway |
|
Times Square |
|
Fee Interest |
|
1 |
|
1,750,000 |
|
6 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
115,034,916 |
|
11 |
|
10 |
|
12 |
| |
1 Madison Avenue |
|
Park Avenue South |
|
Fee Interest |
|
1 |
|
1,176,900 |
|
4 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
68,520,156 |
|
7 |
|
6 |
|
2 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
21 |
|
15,794,045 |
|
57 |
% |
94.9 |
% |
94.1 |
% |
93.7 |
% |
94.2 |
% |
93.8 |
% |
$ |
908,321,964 |
|
80 |
% |
73 |
% |
617 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
388 & 390 Greenwich Street |
|
Downtown |
|
Fee Interest |
|
2 |
|
2,635,000 |
|
10 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
111,016,908 |
|
11 |
|
9 |
|
1 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Subtotal / Weighted Average |
|
2 |
|
2,635,000 |
|
10 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
$ |
111,016,908 |
|
11 |
% |
9 |
% |
1 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Consolidated Properties |
|
|
|
23 |
|
18,429,045 |
|
67 |
% |
95.6 |
% |
94.9 |
% |
94.6 |
% |
95.0 |
% |
94.7 |
% |
$ |
1,019,338,872 |
|
91 |
% |
82 |
% |
618 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
3 Columbus Circle - 48.9% |
|
Columbus Circle |
|
Fee Interest |
|
1 |
|
530,981 |
|
2 |
|
79.5 |
|
73.8 |
|
73.2 |
|
70.7 |
|
70.3 |
|
34,454,004 |
|
|
|
1 |
|
24 |
| |
100 Park Avenue - 50% |
|
Grand Central South |
|
Fee Interest |
|
1 |
|
834,000 |
|
3 |
|
96.0 |
|
96.5 |
|
96.5 |
|
95.1 |
|
94.6 |
|
58,242,072 |
|
|
|
2 |
|
39 |
| |
315 West 36th Street - 35.5% |
|
Times Square South |
|
Fee Interest |
|
1 |
|
147,619 |
|
1 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
99.2 |
|
5,125,404 |
|
|
|
0 |
|
6 |
| |
521 Fifth Avenue - 50.5% |
|
Grand Central |
|
Fee Interest |
|
1 |
|
460,000 |
|
2 |
|
99.3 |
|
95.6 |
|
95.4 |
|
94.4 |
|
94.5 |
|
27,778,200 |
|
|
|
1 |
|
45 |
| |
600 Lexington Avenue - 55% |
|
East Side |
|
Fee Interest |
|
1 |
|
303,515 |
|
1 |
|
89.2 |
|
75.7 |
|
75.7 |
|
75.5 |
|
69.2 |
|
20,617,812 |
|
|
|
1 |
|
35 |
| |
800 Third Avenue - 42.95% |
|
Grand Central North |
|
Fee Interest |
|
1 |
|
526,000 |
|
2 |
|
94.8 |
|
93.5 |
|
93.5 |
|
95.4 |
|
95.4 |
|
30,019,968 |
|
|
|
1 |
|
39 |
| |
1745 Broadway - 32.3% |
|
Midtown |
|
Fee Interest |
|
1 |
|
674,000 |
|
2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
40,227,156 |
|
|
|
1 |
|
1 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Unconsolidated Properties |
|
7 |
|
3,476,115 |
|
13 |
% |
94.0 |
% |
91.4 |
% |
91.3 |
% |
90.7 |
% |
90.0 |
% |
$ |
216,464,616 |
|
|
|
8 |
% |
189 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Manhattan Operating Properties Grand Total / Weighted Average |
|
30 |
|
21,905,160 |
|
80 |
% |
95.4 |
% |
94.4 |
% |
94.1 |
% |
94.3 |
% |
94.0 |
% |
$ |
1,235,803,488 |
|
|
|
|
|
807 |
| ||||
Manhattan Operating Properties Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,076,796,607 |
|
|
|
91 |
% |
|
| ||||
Manhattan Operating Properties Same Store Occupancy % |
|
|
|
19,270,160 |
|
88 |
% |
94.8 |
%(4) |
93.6 |
% |
93.3 |
% |
93.5 |
% |
93.1 |
% |
|
|
|
|
|
|
|
|
(1) SL Green holds an option to acquire the fee interest.
(2) SL Green owns 50% of the fee interest.
(3) SL Green holds a 51% interest in this consolidated joint venture asset.
(4) Manhattan same-store occupancy, inclusive of 118,848 square feet of leases signed but not yet commenced, is 95.3% as of September 30, 2014, as compared to 94.9% as of June 30, 2014.
|
|
|
|
SELECTED PROPERTY DATA
Suburban Operating Properties |
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Cash Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-14 |
|
Jun-14 |
|
Mar-14 |
|
Dec-13 |
|
Sep-13 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store Westchester, New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
1100 King Street - 1 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
74.8 |
|
74.8 |
|
74.8 |
|
74.8 |
|
74.8 |
|
1,750,068 |
|
0 |
|
0 |
|
2 |
| |
1100 King Street - 2 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
47.9 |
|
47.9 |
|
47.9 |
|
47.0 |
|
47.0 |
|
1,377,192 |
|
0 |
|
0 |
|
3 |
| |
1100 King Street - 3 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
21.7 |
|
57.2 |
|
57.2 |
|
57.2 |
|
57.2 |
|
773,856 |
|
0 |
|
0 |
|
3 |
| |
1100 King Street - 4 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
84.6 |
|
84.6 |
|
83.9 |
|
83.9 |
|
69.6 |
|
1,974,060 |
|
0 |
|
0 |
|
10 |
| |
1100 King Street - 5 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
92.0 |
|
92.0 |
|
81.8 |
|
82.6 |
|
80.5 |
|
1,935,396 |
|
0 |
|
0 |
|
8 |
| |
1100 King Street - 6 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
1 |
|
90,000 |
|
0 |
|
56.7 |
|
50.8 |
|
50.8 |
|
88.0 |
|
88.0 |
|
1,529,676 |
|
0 |
|
0 |
|
4 |
| |
520 White Plains Road |
|
Tarrytown, New York |
|
Fee Interest |
|
1 |
|
180,000 |
|
1 |
|
75.2 |
|
57.5 |
|
55.8 |
|
57.8 |
|
57.8 |
|
3,537,780 |
|
0 |
|
0 |
|
11 |
| |
115-117 Stevens Avenue |
|
Valhalla, New York |
|
Fee Interest |
|
1 |
|
178,000 |
|
1 |
|
74.3 |
|
74.8 |
|
74.8 |
|
73.4 |
|
73.4 |
|
2,724,864 |
|
0 |
|
0 |
|
10 |
| |
100 Summit Lake Drive |
|
Valhalla, New York |
|
Fee Interest |
|
1 |
|
250,000 |
|
1 |
|
70.7 |
|
70.7 |
|
70.7 |
|
70.7 |
|
70.7 |
|
4,349,568 |
|
0 |
|
0 |
|
10 |
| |
200 Summit Lake Drive |
|
Valhalla, New York |
|
Fee Interest |
|
1 |
|
245,000 |
|
1 |
|
80.2 |
|
80.2 |
|
80.2 |
|
80.2 |
|
80.2 |
|
4,617,192 |
|
0 |
|
0 |
|
8 |
| |
500 Summit Lake Drive |
|
Valhalla, New York |
|
Fee Interest |
|
1 |
|
228,000 |
|
1 |
|
97.8 |
|
96.5 |
|
90.3 |
|
90.3 |
|
90.3 |
|
4,921,440 |
|
0 |
|
0 |
|
7 |
| |
140 Grand Street |
|
White Plains, New York |
|
Fee Interest |
|
1 |
|
130,100 |
|
0 |
|
95.7 |
|
95.7 |
|
93.6 |
|
93.6 |
|
89.5 |
|
3,928,800 |
|
0 |
|
0 |
|
13 |
| |
360 Hamilton Avenue |
|
White Plains, New York |
|
Fee Interest |
|
1 |
|
384,000 |
|
1 |
|
90.9 |
|
90.2 |
|
90.2 |
|
89.3 |
|
89.0 |
|
12,689,784 |
|
1 |
|
1 |
|
18 |
| |
Westchester, New York Subtotal/Weighted Average |
|
13 |
|
2,135,100 |
|
9 |
% |
78.6 |
% |
78.1 |
% |
76.7 |
% |
78.1 |
% |
77.2 |
% |
$ |
46,109,676 |
|
4 |
% |
4 |
% |
107 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Same Store Connecticut |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
1 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
312,000 |
|
1 |
|
93.1 |
|
95.9 |
|
95.1 |
|
93.8 |
|
92.8 |
|
8,546,940 |
|
1 |
|
1 |
|
62 |
| |
2 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
46,000 |
|
0 |
|
81.7 |
|
57.3 |
|
57.3 |
|
54.9 |
|
57.3 |
|
963,780 |
|
0 |
|
0 |
|
9 |
| |
3 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
130,000 |
|
0 |
|
51.7 |
|
55.1 |
|
55.1 |
|
55.1 |
|
50.1 |
|
2,056,008 |
|
0 |
|
0 |
|
17 |
| |
4 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
105,000 |
|
0 |
|
85.1 |
|
87.6 |
|
87.6 |
|
84.9 |
|
84.9 |
|
2,786,628 |
|
0 |
|
0 |
|
13 |
| |
5 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
61,000 |
|
0 |
|
98.8 |
|
98.8 |
|
98.7 |
|
99.0 |
|
99.0 |
|
968,688 |
|
0 |
|
0 |
|
10 |
| |
6 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
172,000 |
|
1 |
|
87.1 |
|
83.6 |
|
83.4 |
|
83.4 |
|
83.4 |
|
3,758,412 |
|
0 |
|
0 |
|
7 |
| |
7 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
36,800 |
|
0 |
|
76.9 |
|
76.9 |
|
76.9 |
|
76.9 |
|
76.9 |
|
325,320 |
|
0 |
|
0 |
|
1 |
| |
680 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
133,000 |
|
0 |
|
77.7 |
|
77.7 |
|
77.7 |
|
77.7 |
|
76.5 |
|
4,456,596 |
|
|
|
0 |
|
9 |
| |
750 Washington Boulevard (1) |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
192,000 |
|
1 |
|
99.1 |
|
93.3 |
|
93.3 |
|
93.3 |
|
93.6 |
|
6,637,692 |
|
|
|
0 |
|
9 |
| |
1055 Washington Boulevard |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
1 |
|
182,000 |
|
1 |
|
90.6 |
|
90.6 |
|
89.7 |
|
87.7 |
|
86.7 |
|
6,275,736 |
|
1 |
|
1 |
|
22 |
| |
1010 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest |
|
1 |
|
143,400 |
|
1 |
|
75.6 |
|
72.2 |
|
75.7 |
|
65.3 |
|
65.3 |
|
3,493,752 |
|
0 |
|
0 |
|
22 |
| |
500 West Putnam Avenue |
|
Greenwich, Connecticut |
|
Fee Interest |
|
1 |
|
121,500 |
|
0 |
|
53.8 |
|
53.8 |
|
57.0 |
|
57.0 |
|
57.0 |
|
2,975,376 |
|
0 |
|
0 |
|
10 |
| |
Connecticut Subtotal/Weighted Average |
|
12 |
|
1,634,700 |
|
5 |
% |
82.9 |
% |
81.8 |
% |
82.1 |
% |
80.5 |
% |
79.8 |
% |
$ |
43,244,928 |
|
3 |
% |
3 |
% |
191 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Same Store New Jersey |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
125 Chubb Way |
|
Lyndhurst, New Jersey |
|
Fee Interest |
|
1 |
|
278,000 |
|
1 |
|
61.1 |
|
61.1 |
|
61.1 |
|
59.4 |
|
58.3 |
|
3,851,880 |
|
0 |
|
0 |
|
5 |
| |
New Jersey Subtotal/Weighted Average |
|
1 |
|
278,000 |
|
1 |
% |
61.1 |
% |
61.1 |
% |
61.1 |
% |
59.4 |
% |
58.3 |
% |
$ |
3,851,880 |
|
0 |
% |
0 |
% |
5 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non Same Store Brooklyn, New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
16 Court Street |
|
Brooklyn, New York |
|
Fee Interest |
|
1 |
|
317,600 |
|
1 |
|
94.4 |
|
93.8 |
|
90.3 |
|
87.2 |
|
88.4 |
|
11,388,576 |
|
1 |
|
1 |
|
64 |
| |
Brooklyn, New York Subtotal/Weighted Average |
|
1 |
|
317,600 |
|
1 |
% |
94.4 |
% |
93.8 |
% |
90.3 |
% |
87.2 |
% |
88.4 |
% |
$ |
11,388,576 |
|
1 |
% |
1 |
% |
64 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total / Weighted Average Consolidated Properties |
|
27 |
|
4,365,400 |
|
16 |
% |
80.2 |
% |
79.6 |
% |
78.7 |
% |
78.5 |
% |
77.8 |
% |
$ |
104,595,060 |
|
9 |
% |
8 |
% |
367 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
UNCONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The Meadows - 50% |
|
Rutherford, New Jersey |
|
Fee Interest |
|
2 |
|
582,100 |
|
2 |
|
87.1 |
|
87.9 |
|
87.1 |
|
84.2 |
|
80.5 |
|
13,618,452 |
|
|
|
1 |
|
57 |
| |
Jericho Plaza 20.26% |
|
Jericho, New York |
|
Fee Interest |
|
2 |
|
640,000 |
|
2 |
|
83.6 |
|
90.5 |
|
90.5 |
|
89.9 |
|
89.6 |
|
18,516,504 |
|
|
|
0 |
|
35 |
| |
Total / Weighted Average Unconsolidated Properties |
|
4 |
|
1,222,100 |
|
4 |
% |
85.3 |
% |
89.3 |
% |
88.9 |
% |
87.2 |
% |
85.3 |
% |
$ |
32,134,956 |
|
|
|
1 |
% |
92 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Suburban Operating Properties Grand Total / Weighted Average |
|
31 |
|
5,587,500 |
|
20 |
% |
81.3 |
% |
81.7 |
% |
80.9 |
% |
80.4 |
% |
79.4 |
% |
$ |
136,730,016 |
|
|
|
|
|
459 |
| ||||
Suburban Operating Properties Grand Total - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
109,719,529 |
|
|
|
9 |
% |
|
| ||||
Suburban Operating Properties Same Store Occupancy % |
|
|
|
5,269,900 |
|
94 |
% |
80.5 |
%(2) |
81.0 |
% |
80.4 |
% |
80.0 |
% |
78.9 |
% |
|
|
|
|
|
|
|
|
(1) SL Green holds a 51% interest in this consolidated joint venture asset.
(2) Suburban same-store occupancy, inclusive of 95,142 square feet of leases signed but not yet commenced, is 82.4% as of September 30, 2014, as compared to 82.8% as of June 30, 2014.
|
|
SELECTED PROPERTY DATA
Retail, Development / Redevelopment & Land Properties
|
|
|
|
|
|
|
|
|
|
# of |
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized |
|
Gross Total RE |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-14 |
|
Jun-14 |
|
Mar-14 |
|
Dec-13 |
|
Sep-13 |
|
Cash Rent ($s) |
|
Cash Rent (SLG%) |
|
Book Value |
|
Tenants |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
11 West 34th Street - 30% |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
17,150 |
|
2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
2,450,412 |
|
1 |
|
15,482,405 |
|
1 |
| |||
19-21 East 65th Street - 80% (1) |
|
Plaza District |
|
Leasehold Interest |
|
2 |
|
23,610 |
|
3 |
|
66.0 |
|
83.0 |
|
83.0 |
|
100.0 |
|
100.0 |
|
1,272,813 |
|
2 |
|
7,548,256 |
|
5 |
| |||
21 East 66th Street - 32.28% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
16,736 |
|
2 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
3,204,888 |
|
2 |
|
83,815,649 |
|
1 |
| |||
131-137 Spring Street |
|
Soho |
|
Fee Interest |
|
2 |
|
68,342 |
|
9 |
|
92.0 |
|
92.0 |
|
92.0 |
|
100.0 |
|
100.0 |
|
4,491,408 |
|
8 |
|
134,173,361 |
|
11 |
| |||
717 Fifth Avenue - 10.92% |
|
Midtown/Plaza District |
|
Fee Interest |
|
1 |
|
119,550 |
|
16 |
|
89.4 |
|
89.4 |
|
89.4 |
|
89.4 |
|
89.4 |
|
36,120,720 |
|
7 |
|
279,966,857 |
|
7 |
| |||
724 Fifth Avenue - 50% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
65,010 |
|
9 |
|
68.2 |
|
76.7 |
|
76.7 |
|
76.6 |
|
84.6 |
|
20,866,788 |
|
19 |
|
225,159,473 |
|
6 |
| |||
752 Madison Avenue - 80% (2) |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
21,124 |
|
3 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
3,949,404 |
|
6 |
|
11,140,833 |
|
1 |
| |||
762 Madison Avenue - 80% (1) |
|
Plaza District |
|
Fee Interest |
|
1 |
|
6,109 |
|
1 |
|
100.0 |
|
100.0 |
|
76.7 |
|
82.6 |
|
82.6 |
|
1,693,584 |
|
3 |
|
16,704,723 |
|
5 |
| |||
Williamsburg Terrace |
|
Brooklyn, New York |
|
Fee Interest |
|
1 |
|
52,000 |
|
7 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
1,560,492 |
|
3 |
|
16,357,696 |
|
3 |
| |||
Subtotal/Weighted Average |
|
11 |
|
389,631 |
|
53 |
% |
88.0 |
% |
90.4 |
% |
90.1 |
% |
92.6 |
% |
93.9 |
% |
$ |
75,610,509 |
|
52 |
% |
$ |
790,349,252 |
|
40 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Non Same Store Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
115 Spring Street |
|
Soho |
|
Fee Interest |
|
1 |
|
5,218 |
|
1 |
|
100.0 |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
928,824 |
|
2 |
|
53,125,000 |
|
1 |
| |||
121 Greene Street - 50% |
|
Soho |
|
Fee Interest |
|
1 |
|
7,131 |
|
1 |
|
100.0 |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
1,275,696 |
|
1 |
|
28,209,044 |
|
2 |
| |||
315 West 33rd Street - The Olivia |
|
Penn Station |
|
Fee Interest |
|
1 |
|
270,132 |
|
37 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
N/A |
|
14,913,982 |
|
28 |
|
213,197,064 |
|
10 |
| |||
1552-1560 Broadway - 50% |
|
Times Square |
|
Fee Interest |
|
2 |
|
57,718 |
|
8 |
|
67.5 |
|
67.5 |
|
67.5 |
|
|
|
|
|
19,003,968 |
|
18 |
|
249,405,045 |
|
2 |
| |||
Subtotal/Weighted Average |
|
5 |
|
340,199 |
|
47 |
% |
94.5 |
% |
94.3 |
% |
94.3 |
% |
82.4 |
% |
|
|
$ |
36,122,470 |
|
48 |
% |
$ |
543,936,153 |
|
15 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total / Weighted Average Retail Properties |
|
16 |
|
729,830 |
|
100 |
% |
91.0 |
% |
92.2 |
% |
92.0 |
% |
87.9 |
% |
81.8 |
% |
$ |
111,732,979 |
|
100 |
% |
$ |
1,334,285,405 |
|
55 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Development / Redevelopment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
150 Grand Street |
|
White Plains, New York |
|
Fee Interest |
|
1 |
|
85,000 |
|
2 |
|
38.0 |
|
36.1 |
|
36.1 |
|
31.5 |
|
31.5 |
|
811,452 |
|
1 |
|
17,718,514 |
|
19 |
| |||
7 Renaissance Square - 50% |
|
White Plains, New York |
|
Fee Interest |
|
1 |
|
65,641 |
|
2 |
|
66.8 |
|
51.2 |
|
46.6 |
|
46.6 |
|
46.6 |
|
1,226,376 |
|
1 |
|
6,622,422 |
|
8 |
| |||
33 Beekman Street - 45.9% |
|
Downtown |
|
Fee Interest |
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71,477,744 |
|
|
| |||
180 Maiden Lane - 49.9% (1) |
|
Financial East |
|
Fee Interest |
|
1 |
|
1,090,000 |
|
29 |
|
22.9 |
|
22.9 |
|
97.6 |
|
97.6 |
|
97.6 |
|
12,481,212 |
|
9 |
|
448,092,713 |
|
4 |
| |||
280 Park Avenue - 49.5% |
|
Park Avenue |
|
Fee Interest |
|
1 |
|
1,219,158 |
|
33 |
|
55.5 |
|
58.2 |
|
50.1 |
|
59.4 |
|
59.4 |
|
68,575,848 |
|
48 |
|
1,202,730,679 |
|
27 |
| |||
51 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
1 |
|
142,000 |
|
4 |
|
18.4 |
|
62.2 |
|
81.0 |
|
86.5 |
|
88.3 |
|
1,713,408 |
|
2 |
|
82,169,799 |
|
5 |
| |||
317 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
450,000 |
|
12 |
|
35.1 |
|
64.2 |
|
72.9 |
|
78.6 |
|
81.9 |
|
10,955,364 |
|
15 |
|
140,148,943 |
|
22 |
| |||
331 Madison Avenue |
|
Grand Central |
|
Fee Interest |
|
1 |
|
114,900 |
|
3 |
|
74.9 |
|
77.5 |
|
83.6 |
|
83.6 |
|
83.6 |
|
4,019,412 |
|
6 |
|
81,967,017 |
|
12 |
| |||
635 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
1 |
|
104,000 |
|
3 |
|
72.5 |
|
48.8 |
|
|
|
|
|
|
|
5,441,412 |
|
8 |
|
91,930,753 |
|
1 |
| |||
10 East 53rd Street - 55% |
|
Plaza District |
|
Fee Interest |
|
1 |
|
354,300 |
|
9 |
|
26.7 |
|
26.7 |
|
90.0 |
|
90.0 |
|
90.0 |
|
6,351,612 |
|
5 |
|
273,187,637 |
|
14 |
| |||
Fifth Avenue Retail Assemblage |
|
Plaza District |
|
Fee Interest |
|
3 |
|
66,962 |
|
2 |
|
66.2 |
|
69.8 |
|
74.6 |
|
74.6 |
|
N/A |
|
1,764,600 |
|
2 |
|
148,276,947 |
|
2 |
| |||
650 Fifth Avenue - 50% |
|
Plaza District |
|
Leasehold Interest |
|
1 |
|
32,324 |
|
1 |
|
10.5 |
|
10.5 |
|
63.6 |
|
63.6 |
|
N/A |
|
1,337,316 |
|
1 |
|
256,659,390 |
|
2 |
| |||
719 Seventh Avenue - 75% (1) |
|
Times Square |
|
Fee Interest |
|
1 |
|
6,000 |
|
0 |
|
100.0 |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
1,397,256 |
|
1 |
|
41,149,278 |
|
2 |
| |||
Total / Weighted Average Development / Redevelopment Properties |
|
15 |
|
3,730,285 |
|
100 |
|
40.1 |
% |
45.3 |
% |
71.6 |
% |
75.4 |
% |
76.0 |
% |
$ |
116,075,268 |
|
100 |
% |
$ |
2,862,131,836 |
|
118 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
2 Herald Square (3) |
|
Herald Square/Penn Station |
|
Fee Interest |
|
1 |
|
354,400 |
|
31 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
11,819,531 |
|
37 |
|
229,336,692 |
|
|
| |||
635 Madison Avenue (3) |
|
Plaza District |
|
Fee Interest |
|
1 |
|
176,530 |
|
16 |
|
100.0 |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
3,677,574 |
|
11 |
|
153,745,356 |
|
|
| |||
885 Third Avenue (3) |
|
Midtown/Plaza District |
|
Fee Interest |
|
1 |
|
607,000 |
|
53 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
16,652,406 |
|
52 |
|
329,943,115 |
|
|
| |||
Total / Weighted Average Land |
|
|
|
|
|
3 |
|
1,137,930 |
|
100 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% |
$ |
32,149,511 |
|
100 |
% |
$ |
713,025,163 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Residential Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
# of |
|
Useable |
|
Total Units |
|
Occupancy (%) |
|
Average Monthly |
|
Annualized |
|
Gross Total RE |
|
|
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Bldgs |
|
Sq. Feet |
|
Residential |
|
Sep-14 |
|
Jun-14 |
|
Mar-14 |
|
Dec-13 |
|
Sep-13 |
|
Rent Per Unit ($s) |
|
Cash Rent ($s) |
|
Book Value |
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
400 East 57th Street - 80% (1) |
|
Upper East Side |
|
Fee Interest |
|
1 |
|
290,482 |
|
261 |
|
91.6 |
|
93.1 |
|
94.2 |
|
95.0 |
|
95.0 |
|
3,075 |
|
10,470,599 |
|
118,935,350 |
|
|
| |||
400 East 58th Street - 80% (1) |
|
Upper East Side |
|
Fee Interest |
|
1 |
|
140,000 |
|
125 |
|
96.0 |
|
96.8 |
|
98.4 |
|
94.4 |
|
96.8 |
|
3,071 |
|
4,901,081 |
|
52,307,987 |
|
|
| |||
1080 Amsterdam - 87.5% (1) |
|
Upper West Side |
|
Leasehold Interest |
|
1 |
|
82,250 |
|
96 |
|
94.8 |
|
2.2 |
|
2.2 |
|
2.2 |
|
2.2 |
|
3,575 |
|
4,156,080 |
|
45,957,357 |
|
|
| |||
248-252 Bedford Avenue - 90% (1) |
|
Brooklyn, New York |
|
Fee Interest |
|
1 |
|
66,611 |
|
77 |
|
79.2 |
|
84.4 |
|
87.7 |
|
85.7 |
|
67.9 |
|
4,251 |
|
3,111,964 |
|
45,372,860 |
|
|
| |||
315 West 33rd Street - The Olivia |
|
Penn Station |
|
Fee Interest |
|
|
|
222,855 |
|
333 |
|
96.1 |
|
91.0 |
|
93.7 |
|
92.5 |
|
N/A |
|
3,711 |
|
14,251,853 |
|
175,884,500 |
|
|
| |||
Total / Weighted Average Residential Properties |
|
|
|
4 |
|
802,198 |
|
892 |
|
93.2 |
% |
82.3 |
% |
84.1 |
% |
83.2 |
% |
75.7 |
% |
$ |
3,468 |
|
$ |
36,891,577 |
|
$ |
438,458,054 |
|
|
| ||
(1) Consolidated joint venture assets.
(2) SL Green owns an 80% interest in the leasehold position, which is treated as a consolidated joint venture, and later, through a separate entity, acquired the fee position.
(3) Subject to long-term, third party net operating leases.
SELECTED PROPERTY DATA
Manhattan Operating Properties - Reckson Portfolio |
|
|
|
|
|
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Annualized Cash Rent |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-14 |
|
Jun-14 |
|
Mar-14 |
|
Dec-13 |
|
Sep-13 |
|
Cash Rent ($s) |
|
100% |
|
SLG |
|
Tenants |
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
110 East 42nd Street |
|
Grand Central |
|
Fee Interest |
|
215,400 |
|
2 |
|
88.7 |
|
83.2 |
|
83.6 |
|
86.5 |
|
86.5 |
|
9,367,272 |
|
2 |
|
2 |
|
22 |
| |
304 Park Avenue South |
|
Midtown South |
|
Fee Interest |
|
215,000 |
|
2 |
|
90.5 |
|
90.5 |
|
100.0 |
|
98.8 |
|
95.3 |
|
11,707,392 |
|
3 |
|
3 |
|
13 |
| |
461 Fifth Avenue |
|
Midtown |
|
Leasehold Interest |
|
200,000 |
|
2 |
|
96.5 |
|
96.5 |
|
99.3 |
|
99.4 |
|
99.4 |
|
16,589,580 |
|
4 |
|
4 |
|
12 |
| |
555 West 57th Street |
|
Midtown West |
|
Fee Interest |
|
941,000 |
|
10 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.9 |
|
99.1 |
|
37,375,392 |
|
10 |
|
9 |
|
10 |
| |
609 Fifth Avenue |
|
Rockefeller Center |
|
Fee Interest |
|
160,000 |
|
2 |
|
81.3 |
|
79.0 |
|
79.0 |
|
77.8 |
|
85.0 |
|
14,074,296 |
|
4 |
|
3 |
|
13 |
| |
641 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
163,000 |
|
2 |
|
92.1 |
|
92.1 |
|
92.1 |
|
92.1 |
|
92.1 |
|
8,475,000 |
|
2 |
|
2 |
|
7 |
| |
750 Third Avenue |
|
Grand Central North |
|
Fee Interest |
|
780,000 |
|
8 |
|
96.7 |
|
96.4 |
|
96.4 |
|
95.8 |
|
96.8 |
|
43,430,736 |
|
12 |
|
10 |
|
30 |
| |
810 Seventh Avenue |
|
Times Square |
|
Fee Interest |
|
692,000 |
|
7 |
|
83.4 |
|
84.2 |
|
85.1 |
|
92.0 |
|
91.5 |
|
37,036,812 |
|
10 |
|
9 |
|
41 |
| |
919 Third Avenue |
|
Grand Central North |
|
Fee Interest (1) |
|
1,454,000 |
|
15 |
|
90.3 |
|
90.3 |
|
90.3 |
|
90.3 |
|
96.9 |
|
84,835,656 |
|
|
|
10 |
|
11 |
| |
1185 Avenue of the Americas |
|
Rockefeller Center |
|
Leasehold Interest |
|
1,062,000 |
|
11 |
|
99.9 |
|
99.9 |
|
99.9 |
|
95.2 |
|
95.2 |
|
87,409,152 |
|
23 |
|
21 |
|
19 |
| |
1350 Avenue of the Americas |
|
Rockefeller Center |
|
Fee Interest |
|
562,000 |
|
6 |
|
99.9 |
|
95.7 |
|
95.7 |
|
99.5 |
|
98.1 |
|
39,214,068 |
|
10 |
|
9 |
|
36 |
| |
Total / Weighted Average Manhattan Consolidated Properties |
|
6,444,400 |
|
65 |
% |
94.1 |
% |
93.6 |
% |
94.1 |
% |
94.3 |
% |
95.7 |
% |
$ |
389,515,356 |
|
81 |
% |
|
|
214 |
| ||||
Total Manhattan Consolidated Properties - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
347,945,885 |
|
|
|
82 |
% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Suburban Operating Properties - Reckson Portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
CONSOLIDATED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
1100 King Street - 1 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
90,000 |
|
1 |
|
74.8 |
|
74.8 |
|
74.8 |
|
74.8 |
|
74.8 |
|
1,750,068 |
|
0 |
|
0 |
|
2 |
| |
1100 King Street - 2 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
90,000 |
|
1 |
|
47.9 |
|
47.9 |
|
47.9 |
|
47.0 |
|
47.0 |
|
1,377,192 |
|
0 |
|
0 |
|
3 |
| |
1100 King Street - 3 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
90,000 |
|
1 |
|
21.7 |
|
57.2 |
|
57.2 |
|
57.2 |
|
57.2 |
|
773,856 |
|
0 |
|
0 |
|
3 |
| |
1100 King Street - 4 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
90,000 |
|
1 |
|
84.6 |
|
84.6 |
|
83.9 |
|
83.9 |
|
69.6 |
|
1,974,060 |
|
1 |
|
0 |
|
10 |
| |
1100 King Street - 5 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
90,000 |
|
1 |
|
92.0 |
|
92.0 |
|
81.8 |
|
82.6 |
|
80.5 |
|
1,935,396 |
|
1 |
|
0 |
|
8 |
| |
1100 King Street - 6 Intl Drive |
|
Rye Brook, New York |
|
Fee Interest |
|
90,000 |
|
1 |
|
56.7 |
|
50.8 |
|
50.8 |
|
88.0 |
|
88.0 |
|
1,529,676 |
|
0 |
|
0 |
|
4 |
| |
520 White Plains Road |
|
Tarrytown, New York |
|
Fee Interest |
|
180,000 |
|
2 |
|
75.2 |
|
57.5 |
|
55.8 |
|
57.8 |
|
57.8 |
|
3,537,780 |
|
1 |
|
1 |
|
11 |
| |
115-117 Stevens Avenue |
|
Valhalla, New York |
|
Fee Interest |
|
178,000 |
|
2 |
|
74.3 |
|
74.8 |
|
74.8 |
|
73.4 |
|
73.4 |
|
2,724,864 |
|
1 |
|
1 |
|
10 |
| |
100 Summit Lake Drive |
|
Valhalla, New York |
|
Fee Interest |
|
250,000 |
|
3 |
|
70.7 |
|
70.7 |
|
70.7 |
|
70.7 |
|
70.7 |
|
4,349,568 |
|
1 |
|
1 |
|
10 |
| |
200 Summit Lake Drive |
|
Valhalla, New York |
|
Fee Interest |
|
245,000 |
|
2 |
|
80.2 |
|
80.2 |
|
80.2 |
|
80.2 |
|
80.2 |
|
4,617,192 |
|
1 |
|
1 |
|
8 |
| |
500 Summit Lake Drive |
|
Valhalla, New York |
|
Fee Interest |
|
228,000 |
|
2 |
|
97.8 |
|
96.5 |
|
90.3 |
|
90.3 |
|
90.3 |
|
4,921,440 |
|
1 |
|
1 |
|
7 |
| |
140 Grand Street |
|
White Plains, New York |
|
Fee Interest |
|
130,100 |
|
1 |
|
95.7 |
|
95.7 |
|
93.6 |
|
93.6 |
|
89.5 |
|
3,928,800 |
|
1 |
|
1 |
|
13 |
| |
360 Hamilton Avenue |
|
White Plains, New York |
|
Fee Interest |
|
384,000 |
|
4 |
|
90.9 |
|
90.2 |
|
90.2 |
|
89.3 |
|
89.0 |
|
12,689,784 |
|
3 |
|
3 |
|
18 |
| |
125 Chubb Way |
|
Lyndhurst, New Jersey |
|
Fee Interest |
|
278,000 |
|
3 |
|
61.1 |
|
61.1 |
|
61.1 |
|
59.4 |
|
58.3 |
|
3,851,880 |
|
1 |
|
1 |
|
5 |
| |
7 Landmark Square |
|
Stamford, Connecticut |
|
Fee Interest |
|
36,800 |
|
0 |
|
76.9 |
|
76.9 |
|
76.9 |
|
76.9 |
|
76.9 |
|
325,320 |
|
0 |
|
0 |
|
1 |
| |
680 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
133,000 |
|
1 |
|
77.7 |
|
77.7 |
|
77.7 |
|
77.7 |
|
76.5 |
|
4,456,596 |
|
|
|
1 |
|
9 |
| |
750 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest (1) |
|
192,000 |
|
2 |
|
99.1 |
|
93.3 |
|
93.3 |
|
93.3 |
|
93.6 |
|
6,637,692 |
|
|
|
1 |
|
9 |
| |
1055 Washington Boulevard |
|
Stamford, Connecticut |
|
Leasehold Interest |
|
182,000 |
|
2 |
|
90.6 |
|
90.6 |
|
89.7 |
|
87.7 |
|
86.7 |
|
6,275,736 |
|
2 |
|
1 |
|
22 |
| |
1010 Washington Boulevard |
|
Stamford, Connecticut |
|
Fee Interest |
|
143,400 |
|
1 |
|
75.6 |
|
72.2 |
|
75.7 |
|
65.3 |
|
65.3 |
|
3,493,752 |
|
1 |
|
1 |
|
22 |
| |
Subtotal / Weighted Average |
|
3,100,300 |
|
31 |
% |
78.8 |
% |
77.9 |
% |
77.1 |
% |
77.3 |
% |
76.5 |
% |
$ |
71,150,652 |
|
16 |
% |
15 |
% |
175 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non Same Store |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
16 Court Street |
|
Brooklyn, New York |
|
Fee Interest |
|
317,600 |
|
3 |
|
94.4 |
|
93.8 |
|
90.3 |
|
87.2 |
|
88.4 |
|
11,388,576 |
|
3 |
|
3 |
|
64 |
| |
Subtotal / Weighted Average |
|
317,600 |
|
3 |
% |
94.4 |
% |
93.8 |
% |
90.3 |
% |
87.2 |
% |
88.4 |
% |
$ |
11,388,576 |
|
3 |
% |
3 |
% |
64 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Total / Weighted Average Suburban Consolidated Properties |
|
3,417,900 |
|
35 |
% |
80.2 |
% |
79.4 |
% |
78.3 |
% |
78.3 |
% |
77.6 |
% |
$ |
82,539,228 |
|
|
|
|
|
239 |
| ||||
Total Suburban Consolidated Properties - SLG share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
77,103,027 |
|
|
|
18 |
% |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Reckson Portfolio Grand Total |
|
9,862,300 |
|
100 |
% |
89.3 |
% |
88.7 |
% |
88.6 |
% |
88.8 |
% |
89.4 |
% |
$ |
472,054,584 |
|
|
|
|
|
453 |
| ||||
Portfolio Grand Total - SLG Share of Annualized Rent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
425,048,911 |
|
100 |
% |
100 |
% |
|
|
(1) SL Green holds a 51% interest in this consolidated joint venture asset.
Retail, Development / Redevelopment & Land Properties - Reckson Portfolio
|
|
|
|
|
|
Useable |
|
% of Total |
|
Occupancy (%) |
|
Annualized |
|
Gross Total RE |
|
Total |
| ||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Sq. Feet |
|
Sep-14 |
|
Jun-14 |
|
Mar-14 |
|
Dec-13 |
|
Sep-13 |
|
Cash Rent ($s) |
|
Book Value |
|
Tenants |
| ||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
115 Spring Street |
|
Soho |
|
Fee Interest |
|
5,218 |
|
2 |
|
100.0 |
|
N/A |
|
N/A |
|
N/A |
|
N/A |
|
928,824 |
|
53,125,000 |
|
1 |
| ||
131-137 Spring Street |
|
Soho |
|
Fee Interest |
|
68,342 |
|
20 |
|
92.0 |
|
92.0 |
|
92.0 |
|
100.0 |
|
100.0 |
|
4,491,408 |
|
134,173,361 |
|
11 |
| ||
315 West 33rd Street - The Olivia |
|
Penn Station |
|
Fee Interest |
|
270,132 |
|
79 |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
N/A |
|
14,913,982 |
|
213,197,064 |
|
10 |
| ||
Total Retail Properties |
|
|
|
|
|
343,692 |
|
100 |
% |
98.4 |
% |
98.4 |
% |
98.4 |
% |
100.0 |
% |
100.0 |
% |
$ |
20,334,214 |
|
$ |
400,495,425 |
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Development / Redevelopment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
635 Sixth Avenue |
|
Midtown South |
|
Fee Interest |
|
104,000 |
|
100 |
|
72.5 |
|
48.8 |
|
|
|
|
|
|
|
5,441,412 |
|
91,930,753 |
|
1 |
| ||
Total Development Properties |
|
|
|
|
|
104,000 |
|
100 |
% |
72.5 |
% |
48.8 |
% |
0.0 |
% |
0.0 |
% |
0.0 |
% |
$ |
5,441,412 |
|
$ |
91,930,753 |
|
1 |
|
Residential Properties - Reckson Portfolio
|
|
|
|
|
|
Useable |
|
|
|
Occupancy (%) |
|
Annualized |
|
Average Monthly |
|
Gross Total RE |
|
Total |
| |||||||||||
Properties |
|
SubMarket |
|
Ownership |
|
Sq. Feet |
|
Total Units |
|
Sep-14 |
|
Jun-14 |
|
Mar-14 |
|
Dec-13 |
|
Sep-13 |
|
Cash Rent ($s) |
|
Rent Per Unit ($s) |
|
Book Value |
|
Tenants |
| |||
315 West 33rd Street - The Olivia |
|
Penn Station |
|
Fee Interest |
|
222,855 |
|
333 |
|
96.1 |
|
91.0 |
|
93.7 |
|
92.5 |
|
N/A |
|
14,251,853 |
|
3,711 |
|
175,884,500 |
|
320 |
| |||
Total Residential Properties |
|
|
|
|
|
222,855 |
|
333 |
|
96.1 |
% |
91.0 |
% |
93.7 |
% |
92.5 |
% |
|
|
$ |
14,251,853 |
|
$ |
3,711 |
|
$ |
175,884,500 |
|
320 |
|
LARGEST TENANTS BY SQUARE FEET LEASED
Manhattan and Suburban Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of |
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
% of |
|
SLG Share of |
|
SLG Share of |
|
|
| |||
|
|
|
|
Lease |
|
Total |
|
Annualized |
|
PSF |
|
Annualized |
|
Annualized |
|
Annualized |
|
Credit |
| |||
Tenant Name |
|
Property |
|
Expiration |
|
Square Feet |
|
Cash Rent ($) |
|
Annualized |
|
Cash Rent |
|
Cash Rent($) |
|
Cash Rent |
|
Rating (2) |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Citigroup, N.A. |
|
388 & 390 Greenwich Street, 485 Lexington Avenue, 750 Third Avenue, 800 Third Avenue, 750 Washington Blvd |
|
Various |
|
3,023,423 |
|
$ |
132,436,554 |
(1) |
$ |
43.80 |
|
9.6 |
% |
$ |
130,380,748 |
|
11.0 |
% |
A- |
|
Viacom International, Inc. |
|
1515 Broadway |
|
2031 |
|
1,330,735 |
|
86,317,022 |
|
$ |
64.86 |
|
6.3 |
% |
86,317,022 |
|
7.3 |
% |
BBB |
| ||
Credit Suisse Securities (USA), Inc. |
|
1 Madison Avenue & 1055 Washington |
|
2019 & 2020 |
|
1,149,406 |
|
66,666,214 |
|
$ |
58.00 |
|
4.9 |
% |
66,666,214 |
|
5.6 |
% |
A |
| ||
Random House, Inc. |
|
1745 Broadway |
|
2018 & 2023 |
|
644,598 |
|
40,227,150 |
|
$ |
62.41 |
|
2.9 |
% |
12,977,279 |
|
1.1 |
% |
BBB+ |
| ||
Debevoise & Plimpton, LLP |
|
919 Third Avenue |
|
2021 |
|
619,353 |
|
42,974,833 |
|
$ |
69.39 |
|
3.1 |
% |
21,917,165 |
|
1.8 |
% |
|
| ||
The City of New York |
|
16 Court Street & 100 Church Street |
|
2014, 2017 & 2034 |
|
541,787 |
|
17,782,632 |
|
$ |
32.82 |
|
1.3 |
% |
17,782,632 |
|
1.5 |
% |
Aa2 |
| ||
Omnicom Group, Inc. |
|
220 East 42nd Street |
|
2017 |
|
493,560 |
|
21,009,807 |
|
$ |
42.57 |
|
1.5 |
% |
21,009,807 |
|
1.8 |
% |
BBB+ |
| ||
Ralph Lauren Corporation |
|
625 Madison Avenue |
|
2019 |
|
339,381 |
|
23,531,760 |
|
$ |
69.34 |
|
1.7 |
% |
23,531,760 |
|
2.0 |
% |
A |
| ||
Advance Magazine Group, Fairchild Publications |
|
750 Third Avenue & 485 Lexington Avenue |
|
2021 |
|
339,195 |
|
15,743,755 |
|
$ |
46.42 |
|
1.1 |
% |
15,743,755 |
|
1.3 |
% |
|
| ||
C.B.S. Broadcasting, Inc. |
|
555 West 57th Street |
|
2023 |
|
295,226 |
|
12,252,496 |
|
$ |
41.50 |
|
0.9 |
% |
12,252,496 |
|
1.0 |
% |
BBB |
| ||
Metro-North Commuter Railroad Company |
|
420 Lexington Avenue |
|
2034 |
|
273,170 |
|
12,009,262 |
|
$ |
43.96 |
|
0.9 |
% |
12,009,262 |
|
1.0 |
% |
Aa2 |
| ||
Schulte, Roth & Zabel LLP |
|
919 Third Avenue |
|
2036 |
|
263,186 |
|
17,042,745 |
|
$ |
64.76 |
|
1.2 |
% |
8,691,800 |
|
0.7 |
% |
|
| ||
HF Management Services LLC |
|
100 Church Street & 521 Fifth Avenue |
|
2015 & 2032 |
|
252,762 |
|
8,670,089 |
|
$ |
34.30 |
|
0.6 |
% |
7,978,672 |
|
0.7 |
% |
|
| ||
BMW of Manhattan |
|
555 West 57th Street |
|
2022 |
|
227,782 |
|
6,281,024 |
|
$ |
27.57 |
|
0.5 |
% |
6,281,024 |
|
0.5 |
% |
A+ |
| ||
The City University of New York - CUNY |
|
555 West 57th Street & 16 Court Street |
|
2020, 2023 & 2030 |
|
227,622 |
|
8,508,172 |
|
$ |
37.38 |
|
0.6 |
% |
8,508,172 |
|
0.7 |
% |
Aa2 |
| ||
Stroock, Stroock & Lavan LLP |
|
180 Maiden Lane |
|
2023 |
|
223,434 |
|
11,312,742 |
|
$ |
50.63 |
|
0.8 |
% |
5,647,321 |
|
0.5 |
% |
|
| ||
Amerada Hess Corp. |
|
1185 Avenue of the Americas |
|
2027 |
|
181,569 |
|
13,062,573 |
|
$ |
71.94 |
|
1.0 |
% |
13,062,573 |
|
1.1 |
% |
BBB |
| ||
The Travelers Indemnity Company |
|
485 Lexington Avenue |
|
2021 |
|
173,278 |
|
9,891,858 |
|
$ |
57.09 |
|
0.7 |
% |
9,891,858 |
|
0.8 |
% |
AA |
| ||
Verizon |
|
120 West 45th Street, 1100 King Street Bldg 1, 1 Landmark Square, 2 Landmark Square & 500 Summit Lake Drive |
|
Various |
|
172,502 |
|
4,902,564 |
|
$ |
28.42 |
|
0.4 |
% |
4,902,564 |
|
0.4 |
% |
BBB+ |
| ||
United Nations |
|
220 East 42nd Street |
|
2017, 2021 & 2022 |
|
171,091 |
|
7,927,071 |
|
$ |
46.33 |
|
0.6 |
% |
7,927,071 |
|
0.7 |
% |
A1 |
| ||
News America Incorporated |
|
1185 Avenue of the Americas |
|
2020 |
|
161,722 |
|
14,970,684 |
|
$ |
92.57 |
|
1.1 |
% |
14,970,684 |
|
1.3 |
% |
BBB+ |
| ||
King & Spalding |
|
1185 Avenue of the Americas |
|
2025 |
|
159,943 |
|
14,027,168 |
|
$ |
87.70 |
|
1.0 |
% |
14,027,168 |
|
1.2 |
% |
|
| ||
Young & Rubicam, Inc. |
|
3 Columbus Circle |
|
2033 |
|
159,292 |
|
9,909,020 |
|
$ |
62.21 |
|
0.7 |
% |
4,845,511 |
|
0.4 |
% |
BBB |
| ||
Bloomingdales, Inc. |
|
919 Third Avenue |
|
2024 |
|
157,961 |
|
8,811,913 |
|
$ |
55.79 |
|
0.6 |
% |
4,494,076 |
|
0.4 |
% |
BBB+ |
| ||
Amazon Corporate LLC |
|
1185 Avenue of the Americas & 1350 Avenue of the Americas |
|
2016, 2019 & 2023 |
|
152,023 |
|
10,720,501 |
|
$ |
70.52 |
|
0.8 |
% |
10,720,501 |
|
0.9 |
% |
AA- |
| ||
National Hockey League |
|
1185 Avenue of the Americas |
|
2022 |
|
148,217 |
|
12,820,368 |
|
$ |
86.50 |
|
0.9 |
% |
12,820,368 |
|
1.1 |
% |
|
| ||
Beth Israel Medical Center & The Mount Sinai Hospital |
|
555 West 57th Street & 625 Madison Avenue |
|
2016 & 2030 |
|
147,613 |
|
7,100,338 |
|
$ |
48.10 |
|
0.5 |
% |
7,100,338 |
|
0.6 |
% |
|
| ||
Banque National De Paris |
|
919 Third Avenue |
|
2016 |
|
145,834 |
|
9,739,145 |
|
$ |
66.78 |
|
0.7 |
% |
4,966,964 |
|
0.4 |
% |
A+ |
| ||
Eisner Amper, LLP |
|
750 Third Avenue |
|
2020 |
|
141,546 |
|
9,525,281 |
|
$ |
67.29 |
|
0.7 |
% |
9,525,281 |
|
0.8 |
% |
|
| ||
RSM McGladrey, Inc. |
|
1185 Avenue of the Americas |
|
2018 |
|
129,008 |
|
9,900,274 |
|
$ |
76.74 |
|
0.7 |
% |
9,900,274 |
|
0.8 |
% |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total |
|
|
|
|
|
12,446,219 |
|
$ |
666,075,015 |
|
$ |
53.52 |
|
48.5 |
% |
$ |
586,850,358 |
|
49.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Manhattan and Suburban Portfolio Grand Total |
|
|
|
|
|
27,492,660 |
|
$ |
1,372,533,504 |
|
$ |
49.92 |
|
|
|
$ |
1,186,516,136 |
|
|
|
|
|
(1) Reflects the net rent as of September 30, 2014 of $42.14 PSF for the 388-390 Greenwich Street lease.
(2) Corporate or bond rating from S&P or Moodys.
TENANT DIVERSIFICATION |
|
| |
| |
Based on SLG Share of Annualized Cash Rent |
Category |
|
Manhattan Properties |
|
Suburban Properties |
|
Advertising |
|
5 |
% |
1 |
% |
Arts, Ent. & Recreation |
|
4 |
% |
0 |
% |
Business Services |
|
3 |
% |
4 |
% |
Financial Services |
|
35 |
% |
30 |
% |
Government / Non Profit |
|
4 |
% |
5 |
% |
Legal |
|
8 |
% |
12 |
% |
Manufacturing |
|
2 |
% |
9 |
% |
Media |
|
16 |
% |
10 |
% |
Medical |
|
2 |
% |
5 |
% |
Other |
|
5 |
% |
3 |
% |
Professional Services |
|
8 |
% |
17 |
% |
Retail |
|
9 |
% |
3 |
% |
|
|
|
|
|
|
Total |
|
100 |
% |
100 |
% |
Leasing Activity - Manhattan Operating Properties |
|
| |
| |
Available Space |
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Escalated |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Vacancy at 6/30/14 |
|
|
|
|
|
1,234,491 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Space which became available during the Quarter (2): |
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
| |
|
|
100 Park Avenue |
|
2 |
|
19,660 |
|
21,424 |
|
$ |
66.31 |
|
|
|
110 East 42nd Street |
|
2 |
|
3,347 |
|
3,347 |
|
$ |
51.76 |
|
|
|
125 Park Avenue |
|
1 |
|
12,890 |
|
12,890 |
|
$ |
62.67 |
|
|
|
315 West 36th Street |
|
1 |
|
61,704 |
|
61,704 |
|
$ |
20.93 |
|
|
|
420 Lexington Avenue |
|
6 |
|
14,884 |
|
19,931 |
|
$ |
49.66 |
|
|
|
461 Fifth Avenue |
|
1 |
|
10,595 |
|
10,788 |
|
$ |
60.20 |
|
|
|
600 Lexington Avenue |
|
1 |
|
3,061 |
|
3,061 |
|
$ |
59.67 |
|
|
|
750 Third Avenue |
|
1 |
|
5,304 |
|
5,449 |
|
$ |
67.83 |
|
|
|
800 Third Avenue |
|
1 |
|
2,048 |
|
2,048 |
|
$ |
50.18 |
|
|
|
810 Seventh Avenue |
|
2 |
|
9,328 |
|
9,862 |
|
$ |
55.62 |
|
|
|
Total/Weighted Average |
|
18 |
|
142,821 |
|
150,504 |
|
$ |
43.43 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Retail |
|
|
|
|
|
|
|
|
|
|
| |
|
|
420 Lexington Avenue |
|
1 |
|
274 |
|
292 |
|
$ |
102.55 |
|
|
|
810 Seventh Avenue |
|
1 |
|
2,162 |
|
2,162 |
|
$ |
255.14 |
|
|
|
Total/Weighted Average |
|
2 |
|
2,436 |
|
2,454 |
|
$ |
236.98 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Storage |
|
|
|
|
|
|
|
|
|
|
| |
|
|
420 Lexington Avenue |
|
1 |
|
483 |
|
795 |
|
$ |
29.72 |
|
|
|
461 Fifth Avenue |
|
1 |
|
1,000 |
|
1,000 |
|
$ |
27.50 |
|
|
|
625 Madison Avenue |
|
1 |
|
302 |
|
427 |
|
$ |
40.00 |
|
|
|
Total/Weighted Average |
|
3 |
|
1,785 |
|
2,222 |
|
$ |
30.70 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Space which became available during the Quarter |
|
|
|
|
| |||||
|
|
Office |
|
18 |
|
142,821 |
|
150,504 |
|
$43.43 |
| |
|
|
Retail |
|
2 |
|
2,436 |
|
2,454 |
|
$236.98 |
| |
|
|
Storage |
|
3 |
|
1,785 |
|
2,222 |
|
$30.70 |
| |
|
|
|
|
23 |
|
147,042 |
|
155,180 |
|
$ |
46.31 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Available Space |
|
|
|
1,381,533 |
|
|
|
|
|
(1) Escalated rent is calculated as total annual income less electric charges.
(2) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.
Leasing Activity - Manhattan Operating Properties
Leased Space |
|
Activity |
|
Building Address |
|
# of Leases |
|
Term (Yrs) |
|
Useable SF |
|
Rentable SF |
|
New Cash Rent / |
|
Prev. Escalated |
|
TI / Rentable SF |
|
Free Rent |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Available Space |
|
|
|
|
|
|
|
1,381,533 |
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
3 Columbus Circle |
|
3 |
|
10.0 |
|
30,188 |
|
30,188 |
|
$ |
72.06 |
|
$ |
|
|
$ |
74.05 |
|
9.5 |
|
|
|
100 Park Avenue |
|
2 |
|
8.9 |
|
15,156 |
|
16,485 |
|
$ |
64.22 |
|
$ |
96.70 |
|
$ |
52.98 |
|
3.6 |
|
|
|
110 East 42nd Street |
|
2 |
|
12.5 |
|
15,316 |
|
15,808 |
|
$ |
41.06 |
|
$ |
51.17 |
|
$ |
99.55 |
|
0.2 |
|
|
|
120 West 45th Street |
|
1 |
|
5.2 |
|
5,224 |
|
5,397 |
|
$ |
62.00 |
|
$ |
|
|
$ |
7.52 |
|
2.0 |
|
|
|
125 Park Avenue |
|
2 |
|
13.6 |
|
78,171 |
|
83,019 |
|
$ |
55.70 |
|
$ |
52.22 |
|
$ |
66.58 |
|
6.4 |
|
|
|
220 East 42nd Street |
|
1 |
|
5.3 |
|
5,311 |
|
6,015 |
|
$ |
52.00 |
|
$ |
|
|
$ |
91.03 |
|
3.0 |
|
|
|
315 West 36th Street |
|
1 |
|
0.7 |
|
61,704 |
|
61,704 |
|
$ |
36.37 |
|
$ |
22.13 |
|
$ |
|
|
|
|
|
|
420 Lexington Avenue |
|
17 |
|
6.5 |
|
35,692 |
|
46,504 |
|
$ |
55.86 |
|
$ |
45.78 |
|
$ |
42.23 |
|
0.7 |
|
|
|
461 Fifth Avenue |
|
1 |
|
10.7 |
|
10,595 |
|
11,232 |
|
$ |
67.50 |
|
$ |
57.82 |
|
$ |
60.00 |
|
8.0 |
|
|
|
521 Fifth Avenue |
|
3 |
|
11.0 |
|
16,837 |
|
18,172 |
|
$ |
58.08 |
|
$ |
41.15 |
|
$ |
57.37 |
|
3.9 |
|
|
|
600 Lexington Avenue |
|
6 |
|
7.1 |
|
44,047 |
|
44,726 |
|
$ |
66.95 |
|
$ |
64.90 |
|
$ |
76.09 |
|
4.0 |
|
|
|
609 Fifth Avenue |
|
1 |
|
4.0 |
|
3,582 |
|
3,826 |
|
$ |
52.50 |
|
$ |
|
|
$ |
0.91 |
|
|
|
|
|
750 Third Avenue |
|
2 |
|
6.7 |
|
7,755 |
|
7,900 |
|
$ |
55.69 |
|
$ |
|
|
$ |
22.56 |
|
2.3 |
|
|
|
800 Third Avenue |
|
3 |
|
8.4 |
|
9,036 |
|
9,133 |
|
$ |
62.00 |
|
$ |
48.66 |
|
$ |
20.01 |
|
4.0 |
|
|
|
810 Seventh Avenue |
|
1 |
|
5.0 |
|
3,612 |
|
3,954 |
|
$ |
60.00 |
|
$ |
59.15 |
|
$ |
15.99 |
|
5.0 |
|
|
|
1350 Avenue of the Americas |
|
4 |
|
3.6 |
|
23,380 |
|
23,704 |
|
$ |
77.26 |
|
$ |
52.37 |
|
$ |
30.15 |
|
2.7 |
|
|
|
Total/Weighted Average |
|
50 |
|
7.9 |
|
365,606 |
|
387,767 |
|
$ |
56.94 |
|
$ |
44.46 |
|
$ |
49.06 |
|
3.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
100 Park Avenue |
|
1 |
|
13.3 |
|
91 |
|
91 |
|
$ |
49.86 |
|
$ |
|
|
$ |
|
|
3.0 |
|
|
|
420 Lexington Avenue |
|
1 |
|
5.0 |
|
274 |
|
334 |
|
$ |
93.00 |
|
$ |
89.65 |
|
$ |
|
|
|
|
|
|
810 Seventh Avenue |
|
1 |
|
10.5 |
|
2,162 |
|
2,077 |
|
$ |
350.00 |
|
$ |
265.58 |
|
$ |
|
|
6.0 |
|
|
|
Total/Weighted Average |
|
3 |
|
9.9 |
|
2,527 |
|
2,502 |
|
$ |
304.78 |
|
$ |
241.21 |
|
$ |
|
|
5.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
125 Park Avenue |
|
1 |
|
10.4 |
|
1,453 |
|
1,453 |
|
$ |
25.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
461 Fifth Avenue |
|
1 |
|
8.1 |
|
1,000 |
|
1,000 |
|
$ |
30.00 |
|
$ |
27.50 |
|
$ |
|
|
|
|
|
|
555 West 57th Street |
|
1 |
|
9.4 |
|
392 |
|
566 |
|
$ |
24.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
3 |
|
9.5 |
|
2,845 |
|
3,019 |
|
$ |
26.47 |
|
$ |
27.50 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Office (3) |
|
50 |
|
7.9 |
|
365,606 |
|
387,767 |
|
$ |
56.94 |
|
$ |
44.46 |
|
$ |
49.06 |
|
3.7 |
|
|
|
Retail |
|
3 |
|
9.9 |
|
2,527 |
|
2,502 |
|
$ |
304.78 |
|
$ |
241.21 |
|
$ |
|
|
5.1 |
|
|
|
Storage |
|
3 |
|
9.5 |
|
2,845 |
|
3,019 |
|
$ |
26.47 |
|
$ |
27.50 |
|
$ |
|
|
|
|
|
|
Total |
|
56 |
|
7.9 |
|
370,978 |
|
393,288 |
|
$ |
58.28 |
|
$ |
46.48 |
|
$ |
48.37 |
|
3.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Available Space as of 9/30/14 |
|
|
|
|
|
1,010,555 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
120 West 45th Street |
|
1 |
|
3.4 |
|
12,355 |
|
12,919 |
|
$ |
60.00 |
|
$ |
49.33 |
|
$ |
20.00 |
|
|
|
|
|
220 East 42nd Street |
|
1 |
|
5.0 |
|
2,810 |
|
2,973 |
|
$ |
65.00 |
|
$ |
79.13 |
|
$ |
|
|
|
|
|
|
420 Lexington Avenue |
|
1 |
|
1.0 |
|
2,040 |
|
2,413 |
|
$ |
63.00 |
|
$ |
53.42 |
|
$ |
|
|
|
|
|
|
800 Third Avenue |
|
1 |
|
7.0 |
|
18,357 |
|
20,010 |
|
$ |
52.00 |
|
$ |
50.38 |
|
$ |
30.00 |
|
7.0 |
|
|
|
919 Third Avenue |
|
1 |
|
15.0 |
|
261,683 |
|
282,391 |
|
$ |
73.50 |
|
$ |
60.21 |
|
$ |
49.95 |
|
|
|
|
|
1350 Avenue of the Americas |
|
1 |
|
1.7 |
|
20,530 |
|
20,842 |
|
$ |
78.53 |
|
$ |
74.47 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
6 |
|
13.1 |
|
317,775 |
|
341,548 |
|
$ |
71.89 |
|
$ |
60.21 |
|
$ |
43.81 |
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
810 Seventh Avenue |
|
1 |
|
4.6 |
|
2,641 |
|
2,641 |
|
$ |
374.50 |
|
$ |
275.96 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
1 |
|
4.6 |
|
2,641 |
|
2,641 |
|
$ |
374.50 |
|
$ |
275.96 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
919 Third Avenue |
|
1 |
|
15.0 |
|
1,503 |
|
1,503 |
|
$ |
36.75 |
|
$ |
27.00 |
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
1 |
|
15.0 |
|
1,503 |
|
1,503 |
|
$ |
36.75 |
|
$ |
27.00 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Early Renewals Office |
|
6 |
|
13.1 |
|
317,775 |
|
341,548 |
|
$ |
71.89 |
|
$ |
60.21 |
|
$ |
43.81 |
|
0.4 |
|
|
|
Early Renewals Retail |
|
1 |
|
4.6 |
|
2,641 |
|
2,641 |
|
$ |
374.50 |
|
$ |
275.96 |
|
$ |
|
|
|
|
|
|
Early Renewals Storage |
|
1 |
|
15.0 |
|
1,503 |
|
1,503 |
|
$ |
36.75 |
|
$ |
27.00 |
|
$ |
|
|
|
|
|
|
Total |
|
8 |
|
13.0 |
|
321,919 |
|
345,692 |
|
$ |
74.05 |
|
$ |
61.72 |
|
$ |
43.29 |
|
0.4 |
|
(1) Annual initial base rent.
(2) Escalated rent is calculated as total annual income less electric charges.
(3) Average starting office rent excluding new tenants replacing vacancies is $52.46/rsf for 223,671 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $64.20/rsf for 565,219 rentable SF.
Leasing Activity - Suburban Operating Properties |
|
| |
| |
Available Space |
Activity |
|
Building Address |
|
# of Leases |
|
Useable SF |
|
Rentable SF |
|
Escalated |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Vacancy at 6/30/14 |
|
|
|
|
|
1,136,284 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Space which became available during the Quarter (2): |
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
| |
|
|
1100 King Street - 3 Intl Drive, Rye Brook, New York |
|
2 |
|
31,896 |
|
31,896 |
|
$ |
30.13 |
|
|
|
1100 King Street - 4 Intl Drive, Rye Brook, New York |
|
1 |
|
1,360 |
|
1,360 |
|
$ |
24.00 |
|
|
|
115-117 Stevens Avenue, Valhalla, New York |
|
1 |
|
2,715 |
|
2,715 |
|
$ |
29.76 |
|
|
|
200 Summit Lake Drive, Valhalla, New York |
|
1 |
|
2,083 |
|
2,083 |
|
$ |
25.70 |
|
|
|
140 Grand Street, White Plains, New York |
|
1 |
|
17,800 |
|
17,800 |
|
$ |
39.39 |
|
|
|
360 Hamilton Avenue, White Plains, New York |
|
1 |
|
5,134 |
|
5,134 |
|
$ |
38.94 |
|
|
|
1 Landmark Square, Stamford, Connecticut |
|
4 |
|
22,989 |
|
22,989 |
|
$ |
36.66 |
|
|
|
3 Landmark Square, Stamford, Connecticut |
|
2 |
|
5,179 |
|
5,179 |
|
$ |
31.09 |
|
|
|
4 Landmark Square, Stamford, Connecticut |
|
2 |
|
3,777 |
|
3,777 |
|
$ |
28.81 |
|
|
|
750 Washington Boulevard, Stamford, Connecticut |
|
1 |
|
12,756 |
|
8,262 |
|
$ |
46.47 |
|
|
|
The Meadows, Rutherford, New Jersey |
|
5 |
|
19,521 |
|
17,916 |
|
$ |
25.45 |
|
|
|
Jericho Plaza, Jericho, New York |
|
4 |
|
44,604 |
|
44,803 |
|
$ |
34.45 |
|
|
|
16 Court Street, Brooklyn, New York |
|
3 |
|
3,150 |
|
3,443 |
|
$ |
33.55 |
|
|
|
Total/Weighted Average |
|
28 |
|
172,964 |
|
167,357 |
|
$ |
33.71 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Storage |
|
|
|
|
|
|
|
|
|
|
| |
|
|
1 Landmark Square, Stamford, Connecticut |
|
1 |
|
200 |
|
200 |
|
$ |
10.00 |
|
|
|
Total/Weighted Average |
|
1 |
|
200 |
|
200 |
|
$ |
10.00 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Space which became available during the Quarter |
|
|
|
|
|
|
|
| ||
|
|
Office |
|
28 |
|
172,964 |
|
167,357 |
|
$ |
33.71 |
|
|
|
Storage |
|
1 |
|
200 |
|
200 |
|
$ |
10.00 |
|
|
|
|
|
29 |
|
173,164 |
|
167,557 |
|
$ |
33.68 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Total Available Space |
|
|
|
1,309,448 |
|
|
|
|
|
(1) Escalated rent is calculated as total annual income less electric charges.
(2) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.
Leasing Activity - Suburban Operating Properties Leased Space |
|
Activity |
|
Building Address |
|
# of Leases |
|
Term (Yrs) |
|
Useable SF |
|
Rentable SF |
|
New Cash Rent / |
|
Prev. Escalated Rent/ |
|
TI / Rentable SF |
|
Free Rent |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Available Space |
|
|
|
|
|
|
|
1,309,448 |
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
1100 King Street - 4 Intl Drive, Rye Brook, New York |
|
1 |
|
3.3 |
|
1,360 |
|
1,360 |
|
$ |
24.25 |
|
$ |
24.00 |
|
$ |
3.00 |
|
3.0 |
|
|
|
520 White Plains Road, Tarrytown, New York |
|
2 |
|
12.4 |
|
31,852 |
|
32,376 |
|
$ |
23.04 |
|
$ |
17.20 |
|
$ |
46.87 |
|
11.4 |
|
|
|
115-117 Stevens Avenue, Valhalla, New York |
|
1 |
|
7.3 |
|
1,800 |
|
2,579 |
|
$ |
19.00 |
|
$ |
|
|
$ |
15.71 |
|
10.0 |
|
|
|
200 Summit Lake Drive, Valhalla, New York |
|
1 |
|
1.3 |
|
2,083 |
|
2,083 |
|
$ |
25.92 |
|
$ |
25.70 |
|
$ |
|
|
1.0 |
|
|
|
500 Summit Lake Drive, Valhalla, New York |
|
1 |
|
5.3 |
|
2,944 |
|
2,944 |
|
$ |
24.50 |
|
$ |
|
|
$ |
19.77 |
|
4.0 |
|
|
|
140 Grand Street, White Plains, New York |
|
1 |
|
5.0 |
|
17,800 |
|
17,800 |
|
$ |
34.00 |
|
$ |
39.39 |
|
$ |
3.00 |
|
5.0 |
|
|
|
360 Hamilton Avenue, White Plains, New York |
|
1 |
|
12.4 |
|
8,021 |
|
8,021 |
|
$ |
36.00 |
|
$ |
|
|
$ |
47.50 |
|
5.0 |
|
|
|
1 Landmark Square, Stamford, Connecticut |
|
4 |
|
2.1 |
|
14,352 |
|
14,352 |
|
$ |
39.17 |
|
$ |
37.71 |
|
$ |
13.28 |
|
1.3 |
|
|
|
2 Landmark Square, Stamford, Connecticut |
|
1 |
|
10.2 |
|
10,541 |
|
10,541 |
|
$ |
28.00 |
|
$ |
|
|
$ |
65.00 |
|
5.0 |
|
|
|
3 Landmark Square, Stamford, Connecticut |
|
1 |
|
6.0 |
|
850 |
|
850 |
|
$ |
24.93 |
|
$ |
24.93 |
|
$ |
7.07 |
|
3.0 |
|
|
|
4 Landmark Square, Stamford, Connecticut |
|
1 |
|
1.0 |
|
1,165 |
|
1,165 |
|
$ |
35.00 |
|
$ |
35.00 |
|
$ |
|
|
|
|
|
|
750 Washington Boulevard, Stamford, Connecticut |
|
4 |
|
6.2 |
|
23,878 |
|
22,449 |
|
$ |
43.04 |
|
$ |
46.47 |
|
$ |
18.81 |
|
5.2 |
|
|
|
1010 Washington Boulevard, Stamford, Connecticut |
|
1 |
|
7.3 |
|
4,833 |
|
4,833 |
|
$ |
32.50 |
|
$ |
|
|
$ |
50.49 |
|
4.0 |
|
|
|
The Meadows, Rutherford, New Jersey |
|
3 |
|
9.4 |
|
14,828 |
|
13,223 |
|
$ |
27.89 |
|
$ |
29.04 |
|
$ |
31.28 |
|
6.7 |
|
|
|
16 Court Street, Brooklyn, New York |
|
3 |
|
8.8 |
|
5,065 |
|
5,897 |
|
$ |
37.22 |
|
$ |
40.63 |
|
$ |
39.19 |
|
1.5 |
|
|
|
Total/Weighted Average |
|
26 |
|
8.0 |
|
141,372 |
|
140,473 |
|
$ |
31.88 |
|
$ |
29.89 |
|
$ |
30.24 |
|
6.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
1 Landmark Square, Stamford, Connecticut |
|
1 |
|
3.1 |
|
200 |
|
200 |
|
$ |
10.00 |
|
$ |
10.00 |
|
$ |
|
|
|
|
|
|
2 Landmark Square, Stamford, Connecticut |
|
1 |
|
10.2 |
|
683 |
|
733 |
|
$ |
15.00 |
|
$ |
|
|
$ |
|
|
|
|
|
|
Total/Weighted Average |
|
2 |
|
8.7 |
|
883 |
|
933 |
|
$ |
13.93 |
|
$ |
10.00 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Leased Space |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Office (3) |
|
26 |
|
8.0 |
|
141,372 |
|
140,473 |
|
$ |
31.88 |
|
$ |
29.89 |
|
$ |
30.24 |
|
6.0 |
|
|
|
Storage |
|
2 |
|
8.7 |
|
883 |
|
933 |
|
$ |
13.93 |
|
$ |
10.00 |
|
$ |
|
|
|
|
|
|
Total |
|
28 |
|
8.0 |
|
142,255 |
|
141,406 |
|
$ |
31.76 |
|
$ |
29.84 |
|
$ |
30.04 |
|
6.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Total Available Space as of 9/30/14 |
|
|
|
|
|
1,167,193 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Early Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
360 Hamilton Avenue, White Plains, New York |
|
1 |
|
10.5 |
|
16,733 |
|
16,733 |
|
$ |
35.00 |
|
$ |
34.72 |
|
$ |
25.00 |
|
7.0 |
|
|
|
Jericho Plaza, Jericho, New York |
|
1 |
|
10.0 |
|
13,839 |
|
13,839 |
|
$ |
33.00 |
|
$ |
38.00 |
|
$ |
20.00 |
|
|
|
|
|
16 Court Street, Brooklyn, New York |
|
1 |
|
10.0 |
|
862 |
|
1,111 |
|
$ |
44.56 |
|
$ |
41.87 |
|
$ |
18.79 |
|
|
|
|
|
Total/Weighted Average |
|
3 |
|
10.3 |
|
31,434 |
|
31,683 |
|
$ |
34.46 |
|
$ |
36.40 |
|
$ |
22.60 |
|
3.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
5 Landmark Square, Stamford, Connecticut |
|
1 |
|
5.0 |
|
50,247 |
|
50,247 |
|
$ |
17.78 |
|
16.79 |
|
$ |
|
|
|
| |
|
|
Total/Weighted Average |
|
1 |
|
5.0 |
|
50,247 |
|
50,247 |
|
$ |
17.78 |
|
$ |
16.79 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Storage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Jericho Plaza, Jericho, New York |
|
1 |
|
10.0 |
|
625 |
|
625 |
|
$ |
18.00 |
|
14.00 |
|
$ |
|
|
|
| |
|
|
Total/Weighted Average |
|
1 |
|
10.0 |
|
625 |
|
625 |
|
$ |
18.00 |
|
$ |
14.00 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Renewals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
Early Renewals Office |
|
3 |
|
10.3 |
|
31,434 |
|
31,683 |
|
$ |
34.46 |
|
$ |
36.40 |
|
$ |
22.60 |
|
3.7 |
|
|
|
Early Renewals Retail |
|
1 |
|
5.0 |
|
50,247 |
|
50,247 |
|
$ |
17.78 |
|
$ |
16.79 |
|
$ |
|
|
|
|
|
|
Early Renewals Storage |
|
1 |
|
10.0 |
|
625 |
|
625 |
|
$ |
18.00 |
|
$ |
14.00 |
|
$ |
|
|
|
|
|
|
Total |
|
5 |
|
7.1 |
|
82,306 |
|
82,555 |
|
$ |
24.18 |
|
$ |
24.30 |
|
$ |
8.67 |
|
1.4 |
|
(1) Annual initial base rent.
(2) Escalated Rent is calculated as total annual income less electric charges.
(3) Average starting office rent excluding new tenants replacing vacancies is $30.38/rsf for 87,255 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $31.47/rsf for 118,938 rentable SF.
ANNUAL LEASE EXPIRATIONS - Manhattan Operating Properties Office, Retail and Storage Leases |
|
|
Consolidated Properties |
|
Joint Venture Properties |
| ||||||||||||||||||||||||||
Year of Lease Expiration |
|
Number of |
|
Rentable |
|
Percentage |
|
Annualized Cash |
|
Annualized Cash |
|
Current |
|
Number of |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Cash |
|
Current |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2014 (1) |
|
4 |
|
43,240 |
|
0.24 |
% |
$ |
2,909,712 |
|
$ |
67.29 |
|
$ |
64.51 |
|
0 |
|
0 |
|
0.00 |
% |
$ |
0 |
|
$ |
0.00 |
|
$ |
0.00 |
|
2nd Quarter 2014 (1) |
|
0 |
|
0 |
|
0.00 |
% |
$ |
0 |
|
$ |
0.00 |
|
$ |
0.00 |
|
0 |
|
0 |
|
0.00 |
% |
$ |
0 |
|
$ |
0.00 |
|
$ |
0.00 |
|
3rd Quarter 2014 (1) |
|
1 |
|
1,796 |
|
0.01 |
% |
$ |
149,460 |
|
$ |
83.22 |
|
$ |
207.46 |
|
0 |
|
0 |
|
0.00 |
% |
$ |
0 |
|
$ |
0.00 |
|
$ |
0.00 |
|
4th Quarter 2014 |
|
20 |
|
164,946 |
|
0.91 |
% |
$ |
12,772,152 |
|
$ |
77.43 |
|
$ |
156.76 |
|
0 |
|
0 |
|
0.00 |
% |
$ |
0 |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2014 |
|
25 |
|
209,982 |
|
1.16 |
% |
$ |
15,831,324 |
|
$ |
75.39 |
|
$ |
138.19 |
|
0 |
|
0 |
|
0.00 |
% |
$ |
0 |
|
$ |
0.00 |
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2015 |
|
11 |
|
25,141 |
|
0.14 |
% |
$ |
2,945,172 |
|
$ |
117.15 |
|
$ |
209.96 |
|
3 |
|
14,777 |
|
0.44 |
% |
$ |
685,493 |
|
$ |
46.39 |
|
$ |
60.77 |
|
2nd Quarter 2015 |
|
18 |
|
106,793 |
|
0.59 |
% |
$ |
6,296,304 |
|
$ |
58.96 |
|
$ |
66.45 |
|
9 |
|
121,447 |
|
3.62 |
% |
$ |
6,230,054 |
|
$ |
51.30 |
|
$ |
55.63 |
|
3rd Quarter 2015 |
|
23 |
|
143,771 |
|
0.79 |
% |
$ |
6,588,756 |
|
$ |
45.83 |
|
$ |
41.44 |
|
7 |
|
39,018 |
|
1.16 |
% |
$ |
2,228,707 |
|
$ |
57.12 |
|
$ |
68.61 |
|
4th Quarter 2015 |
|
24 |
|
260,695 |
|
1.44 |
% |
$ |
14,775,732 |
|
$ |
56.68 |
|
$ |
67.32 |
|
10 |
|
121,985 |
|
3.64 |
% |
$ |
6,838,475 |
|
$ |
56.06 |
|
$ |
62.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2015 |
|
76 |
|
536,400 |
|
2.96 |
% |
$ |
30,605,964 |
|
$ |
57.06 |
|
$ |
66.89 |
|
29 |
|
297,227 |
|
8.86 |
% |
$ |
15,982,728 |
|
$ |
53.77 |
|
$ |
60.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2016 |
|
82 |
|
958,955 |
|
5.30 |
% |
$ |
60,236,691 |
|
$ |
62.81 |
|
$ |
73.12 |
|
20 |
|
184,437 |
|
5.50 |
% |
$ |
10,808,790 |
|
$ |
58.60 |
|
$ |
66.66 |
|
2017 |
|
90 |
|
1,545,399 |
|
8.54 |
% |
$ |
88,161,758 |
|
$ |
57.05 |
|
$ |
62.00 |
|
17 |
|
198,116 |
|
5.91 |
% |
$ |
15,127,844 |
|
$ |
76.36 |
|
$ |
71.16 |
|
2018 |
|
66 |
|
670,102 |
|
3.70 |
% |
$ |
49,916,112 |
|
$ |
74.49 |
|
$ |
98.07 |
|
24 |
|
463,194 |
|
13.81 |
% |
$ |
32,252,621 |
|
$ |
69.63 |
|
$ |
68.01 |
|
2019 |
|
59 |
|
949,392 |
|
5.24 |
% |
$ |
60,278,266 |
|
$ |
63.49 |
|
$ |
64.56 |
|
22 |
|
238,875 |
|
7.12 |
% |
$ |
16,775,178 |
|
$ |
70.23 |
|
$ |
70.20 |
|
2020 |
|
43 |
|
2,365,001 |
|
13.06 |
% |
$ |
139,639,320 |
|
$ |
59.04 |
|
$ |
66.31 |
|
12 |
|
265,793 |
|
7.93 |
% |
$ |
13,892,202 |
|
$ |
52.27 |
|
$ |
63.83 |
|
2021 |
|
44 |
|
1,732,451 |
|
9.57 |
% |
$ |
98,559,471 |
|
$ |
56.89 |
|
$ |
61.72 |
|
11 |
|
183,170 |
|
5.46 |
% |
$ |
12,737,644 |
|
$ |
69.54 |
|
$ |
80.64 |
|
2022 |
|
33 |
|
837,514 |
|
4.63 |
% |
$ |
50,204,244 |
|
$ |
59.94 |
|
$ |
75.05 |
|
10 |
|
134,334 |
|
4.01 |
% |
$ |
7,864,244 |
|
$ |
58.54 |
|
$ |
64.96 |
|
2023 |
|
30 |
|
635,724 |
|
3.51 |
% |
$ |
33,678,904 |
|
$ |
52.98 |
|
$ |
61.81 |
|
16 |
|
777,138 |
|
23.18 |
% |
$ |
48,280,406 |
|
$ |
62.13 |
|
$ |
64.73 |
|
Thereafter |
|
80 |
|
5,026,655 |
|
27.77 |
% |
$ |
281,209,910 |
|
$ |
55.94 |
|
$ |
68.50 |
|
32 |
|
610,887 |
|
18.22 |
% |
$ |
42,742,957 |
|
$ |
69.97 |
|
$ |
79.18 |
|
|
|
628 |
|
15,467,575 |
|
85.45 |
% |
$ |
908,321,964 |
|
$ |
58.72 |
|
$ |
69.05 |
|
193 |
|
3,353,171 |
|
100.00 |
% |
$ |
216,464,616 |
|
$ |
64.56 |
|
$ |
69.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
(5) |
1 |
|
2,634,670 |
|
14.55 |
% |
$ |
111,016,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
629 |
|
18,102,245 |
|
100.00 |
% |
$ |
1,019,338,872 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Includes month to month holdover tenants that expired prior to September 30, 2014. |
(2) |
Tenants may have multiple leases. |
(3) |
Represents in place annualized rent allocated by year of maturity. |
(4) |
Managements estimate of average asking rents for currently occupied space as of September 30, 2014. Taking rents are typically lower than asking rents and may vary from property to property. |
(5) |
Citigroups net lease at 388-390 Greenwich Street which expires in 2035. |
ANNUAL LEASE EXPIRATIONS - Suburban Operating Properties Office, Retail and Storage Leases |
|
|
Consolidated Properties |
|
Joint Venture Properties |
| ||||||||||||||||||||||||||
Year of Lease Expiration |
|
Number of |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Cash |
|
Current |
|
Number of |
|
Rentable |
|
Percentage |
|
Annualized |
|
Annualized Cash |
|
Current |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2014 (1) |
|
9 |
|
10,739 |
|
0.33 |
% |
$ |
254,916 |
|
$ |
23.74 |
|
$ |
24.35 |
|
3 |
|
11,948 |
|
1.20 |
% |
$ |
489,168 |
|
$ |
40.94 |
|
$ |
29.40 |
|
2nd Quarter 2014 (1) |
|
1 |
|
15,018 |
|
0.46 |
% |
$ |
625,260 |
|
$ |
41.63 |
|
$ |
40.00 |
|
1 |
|
1,336 |
|
0.13 |
% |
$ |
35,148 |
|
$ |
26.31 |
|
$ |
26.00 |
|
3rd Quarter 2014 (1) |
|
4 |
|
20,582 |
|
0.63 |
% |
$ |
753,252 |
|
$ |
36.60 |
|
$ |
38.22 |
|
3 |
|
12,589 |
|
1.26 |
% |
$ |
393,708 |
|
$ |
31.27 |
|
$ |
26.00 |
|
4th Quarter 2014 |
|
11 |
|
63,783 |
|
1.95 |
% |
$ |
2,291,460 |
|
$ |
35.93 |
|
$ |
35.74 |
|
5 |
|
111,652 |
|
11.18 |
% |
$ |
4,159,284 |
|
$ |
37.25 |
|
$ |
35.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2014 |
|
25 |
|
110,122 |
|
3.37 |
% |
$ |
3,924,888 |
|
$ |
35.64 |
|
$ |
35.67 |
|
12 |
|
137,525 |
|
13.77 |
% |
$ |
5,077,308 |
|
$ |
36.92 |
|
$ |
33.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
1st Quarter 2015 |
|
9 |
|
36,456 |
|
1.12 |
% |
$ |
1,318,344 |
|
$ |
36.16 |
|
$ |
37.63 |
|
3 |
|
25,492 |
|
2.55 |
% |
$ |
812,616 |
|
$ |
31.88 |
|
$ |
29.67 |
|
2nd Quarter 2015 |
|
14 |
|
60,155 |
|
1.84 |
% |
$ |
2,261,676 |
|
$ |
37.60 |
|
$ |
33.10 |
|
2 |
|
5,284 |
|
0.53 |
% |
$ |
137,784 |
|
$ |
26.08 |
|
$ |
27.15 |
|
3rd Quarter 2015 |
|
13 |
|
111,895 |
|
3.43 |
% |
$ |
4,180,908 |
|
$ |
37.36 |
|
$ |
37.44 |
|
4 |
|
40,810 |
|
4.09 |
% |
$ |
1,339,620 |
|
$ |
32.83 |
|
$ |
31.57 |
|
4th Quarter 2015 |
|
18 |
|
90,013 |
|
2.76 |
% |
$ |
2,779,272 |
|
$ |
30.88 |
|
$ |
33.25 |
|
6 |
|
18,205 |
|
1.82 |
% |
$ |
574,056 |
|
$ |
31.53 |
|
$ |
26.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total 2015 |
|
54 |
|
298,519 |
|
9.14 |
% |
$ |
10,540,200 |
|
$ |
35.31 |
|
$ |
35.33 |
|
15 |
|
89,791 |
|
8.99 |
% |
$ |
2,864,076 |
|
$ |
31.90 |
|
$ |
29.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
2016 |
|
59 |
|
560,510 |
|
17.17 |
% |
$ |
19,066,912 |
|
$ |
34.02 |
|
$ |
35.62 |
|
10 |
|
71,746 |
|
7.18 |
% |
$ |
2,180,328 |
|
$ |
30.39 |
|
$ |
28.09 |
|
2017 |
|
45 |
|
191,726 |
|
5.87 |
% |
$ |
7,698,444 |
|
$ |
40.15 |
|
$ |
39.74 |
|
10 |
|
91,939 |
|
9.20 |
% |
$ |
3,067,668 |
|
$ |
33.37 |
|
$ |
34.79 |
|
2018 |
|
45 |
|
286,001 |
|
8.76 |
% |
$ |
9,996,156 |
|
$ |
34.95 |
|
$ |
36.18 |
|
10 |
|
98,215 |
|
9.83 |
% |
$ |
3,389,688 |
|
$ |
34.51 |
|
$ |
31.41 |
|
2019 |
|
40 |
|
546,634 |
|
16.74 |
% |
$ |
15,251,424 |
|
$ |
27.90 |
|
$ |
29.85 |
|
16 |
|
103,089 |
|
10.32 |
% |
$ |
3,122,016 |
|
$ |
30.28 |
|
$ |
29.64 |
|
2020 |
|
23 |
|
321,533 |
|
9.85 |
% |
$ |
10,270,008 |
|
$ |
31.94 |
|
$ |
33.75 |
|
3 |
|
41,357 |
|
4.14 |
% |
$ |
1,473,468 |
|
$ |
35.63 |
|
$ |
33.95 |
|
2021 |
|
16 |
|
227,063 |
|
6.96 |
% |
$ |
5,999,784 |
|
$ |
26.42 |
|
$ |
28.48 |
|
4 |
|
83,592 |
|
8.37 |
% |
$ |
2,997,396 |
|
$ |
35.86 |
|
$ |
35.61 |
|
2022 |
|
11 |
|
55,008 |
|
1.68 |
% |
$ |
1,733,964 |
|
$ |
31.52 |
|
$ |
33.85 |
|
0 |
|
0 |
|
0.00 |
% |
$ |
0 |
|
$ |
0.00 |
|
$ |
0.00 |
|
2023 |
|
14 |
|
171,147 |
|
5.24 |
% |
$ |
5,343,624 |
|
$ |
31.22 |
|
$ |
33.14 |
|
3 |
|
69,296 |
|
6.94 |
% |
$ |
2,233,728 |
|
$ |
32.23 |
|
$ |
35.24 |
|
Thereafter |
|
29 |
|
496,309 |
|
15.20 |
% |
$ |
14,769,656 |
|
$ |
29.76 |
|
$ |
31.41 |
|
8 |
|
212,318 |
|
21.26 |
% |
$ |
5,729,280 |
|
$ |
26.98 |
|
$ |
26.00 |
|
|
|
361 |
|
3,264,572 |
|
100.00 |
% |
$ |
104,595,060 |
|
$ |
32.04 |
|
$ |
33.44 |
|
91 |
|
998,868 |
|
100.00 |
% |
$ |
32,134,956 |
|
$ |
32.17 |
|
$ |
31.06 |
|
(1) Includes month to month holdover tenants that expired prior to September 30, 2014.
(2) Tenants may have multiple leases.
(3) Represents in place annualized rent allocated by year of maturity.
(4) Managements estimate of average asking rents for currently occupied space as of September 30, 2014. Taking rents are typically lower than asking rents and may vary from property to property.
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan |
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
| |||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
at acquisition |
|
9/30/2014 |
|
Price ($s) (1) |
| |
1998 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-98 |
|
420 Lexington Avenue |
|
Operating Sublease |
|
Grand Central |
|
1,188,000 |
|
83.0 |
|
96.7 |
|
$ |
78,000,000 |
|
May-98 |
|
711 3rd Avenue |
|
Operating Sublease |
|
Grand Central |
|
524,000 |
|
79.0 |
|
80.6 |
|
$ |
65,600,000 |
|
Jun-98 |
|
440 9th Avenue |
|
Fee Interest |
|
Penn Station |
|
339,000 |
|
76.0 |
|
N/A |
|
$ |
32,000,000 |
|
|
|
|
|
|
|
|
|
2,051,000 |
|
|
|
|
|
$ |
175,600,000 |
|
1999 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-99 |
|
420 Lexington Leasehold |
|
Sub-leasehold |
|
Grand Central |
|
|
|
|
|
|
|
$ |
27,300,000 |
|
Jan-99 |
|
555 West 57th Street - 65% JV |
|
Fee Interest |
|
Midtown West |
|
941,000 |
|
100.0 |
|
99.9 |
|
$ |
66,700,000 |
|
Aug-99 |
|
1250 Broadway - 50% JV |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
96.5 |
|
N/A |
|
$ |
93,000,000 |
|
Nov-99 |
|
555 West 57th Street - remaining 35% |
|
Fee Interest |
|
Midtown West |
|
|
|
|
|
99.9 |
|
$ |
34,100,000 |
|
|
|
|
|
|
|
|
|
1,611,000 |
|
|
|
|
|
$ |
221,100,000 |
|
2000 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-00 |
|
100 Park Avenue - 50% JV |
|
Fee Interest |
|
Grand Central |
|
834,000 |
|
96.5 |
|
96.0 |
|
$ |
192,000,000 |
|
|
|
|
|
|
|
|
|
834,000 |
|
|
|
|
|
$ |
192,000,000 |
|
2001 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jun-01 |
|
317 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
450,000 |
|
95.0 |
|
35.1 |
|
$ |
105,600,000 |
|
Acquisition of JV Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Sep-01 |
|
1250 Broadway - 49.9% JV (2) |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
97.7 |
|
N/A |
|
$ |
126,500,000 |
|
|
|
|
|
|
|
|
|
1,120,000 |
|
|
|
|
|
$ |
232,100,000 |
|
2002 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
May-02 |
|
1515 Broadway - 55% JV |
|
Fee Interest |
|
Times Square |
|
1,750,000 |
|
98.0 |
|
100.0 |
|
$ |
483,500,000 |
|
|
|
|
|
|
|
|
|
1,750,000 |
|
|
|
|
|
$ |
483,500,000 |
|
2003 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-03 |
|
220 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
1,135,000 |
|
91.9 |
|
92.0 |
|
$ |
265,000,000 |
|
Mar-03 |
|
125 Broad Street |
|
Fee Interest |
|
Downtown |
|
525,000 |
|
100.0 |
|
N/A |
|
$ |
92,000,000 |
|
Oct-03 |
|
461 Fifth Avenue |
|
Leasehold Interest |
|
Midtown |
|
200,000 |
|
93.9 |
|
96.5 |
|
$ |
60,900,000 |
|
Dec-03 |
|
1221 Avenue of the Americas - 45% JV |
|
Fee Interest |
|
Rockefeller Center |
|
2,550,000 |
|
98.8 |
|
N/A |
|
$ |
1,000,000,000 |
|
|
|
|
|
|
|
|
|
4,410,000 |
|
|
|
|
|
$ |
1,417,900,000 |
|
2004 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-04 |
|
19 West 44th Street - 35% JV |
|
Fee Interest |
|
Midtown |
|
292,000 |
|
86.0 |
|
N/A |
|
$ |
67,000,000 |
|
Jul-04 |
|
750 Third Avenue |
|
Fee Interest |
|
Grand Central |
|
779,000 |
|
100.0 |
|
96.7 |
|
$ |
255,000,000 |
|
Jul-04 |
|
485 Lexington Avenue - 30% JV |
|
Fee Interest |
|
Grand Central |
|
921,000 |
|
100.0 |
|
100.0 |
|
$ |
225,000,000 |
|
Oct-04 |
|
625 Madison Avenue |
|
Leasehold Interest |
|
Plaza District |
|
563,000 |
|
68.0 |
|
92.1 |
|
$ |
231,500,000 |
|
|
|
|
|
|
|
|
|
2,555,000 |
|
|
|
|
|
$ |
778,500,000 |
|
2005 Acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-05 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
359,000 |
|
87.0 |
|
N/A |
|
$ |
105,000,000 |
|
Apr-05 |
|
1 Madison Avenue - 55% JV |
|
Fee Interest |
|
Park Avenue South |
|
1,177,000 |
|
96.0 |
|
100.0 |
|
$ |
803,000,000 |
|
Apr-05 |
|
5 Madison Avenue Clock Tower |
|
Fee Interest |
|
Park Avenue South |
|
267,000 |
|
N/A |
|
N/A |
|
$ |
115,000,000 |
|
Jun-05 |
|
19 West 44th Street - remaining 65% |
|
Fee Interest |
|
Midtown |
|
|
|
|
|
N/A |
|
$ |
91,200,000 |
|
|
|
|
|
|
|
|
|
1,803,000 |
|
|
|
|
|
$ |
1,114,200,000 |
|
2006 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-06 |
|
521 Fifth Avenue |
|
Leasehold Interest |
|
Midtown |
|
460,000 |
|
97.0 |
|
99.3 |
|
$ |
210,000,000 |
|
Jun-06 |
|
609 Fifth Avenue |
|
Fee Interest |
|
Midtown |
|
160,000 |
|
98.5 |
|
81.3 |
|
$ |
182,000,000 |
|
Dec-06 |
|
485 Lexington Avenue - remaining 70% |
|
Fee Interest |
|
Grand Central |
|
|
|
|
|
100.0 |
|
$ |
578,000,000 |
|
Dec-06 |
|
800 Third Avenue - 42.95% JV |
|
Fee Interest |
|
Grand Central North |
|
526,000 |
|
96.9 |
|
94.8 |
|
$ |
285,000,000 |
|
|
|
|
|
|
|
|
|
1,273,400 |
|
|
|
|
|
$ |
1,520,000,000 |
|
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-07 |
|
Reckson - NYC Portfolio |
|
Fee Interests / Leasehold Interest |
|
Various |
|
5,612,000 |
|
98.3 |
|
93.3 |
|
$ |
3,679,530,000 |
|
Apr-07 |
|
331 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
114,900 |
|
97.6 |
|
74.9 |
|
$ |
73,000,000 |
|
Apr-07 |
|
1745 Broadway - 32.3% JV |
|
Fee Interest |
|
Midtown |
|
674,000 |
|
100.0 |
|
100.0 |
|
$ |
520,000,000 |
|
Jun-07 |
|
333 West 34th Street |
|
Fee Interest |
|
Penn Station |
|
345,400 |
|
100.0 |
|
N/A |
|
$ |
183,000,000 |
|
Aug-07 |
|
1 Madison Avenue - remaining 45% |
|
Fee Interest |
|
Park Avenue South |
|
1,177,000 |
|
99.8 |
|
100.0 |
|
$ |
1,000,000,000 |
|
Dec-07 |
|
388 & 390 Greenwich Street - 50.6% JV |
|
Fee Interest |
|
Downtown |
|
2,635,000 |
|
100.0 |
|
100.0 |
|
$ |
1,575,000,000 |
|
|
|
|
|
|
|
|
|
10,558,300 |
|
|
|
|
|
$ |
7,030,530,000 |
|
2010 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-10 |
|
100 Church Street |
|
Fee Interest |
|
Downtown |
|
1,047,500 |
|
41.3 |
|
98.7 |
|
$ |
181,600,000 |
|
May-10 |
|
600 Lexington Avenue - 55% JV |
|
Fee Interest |
|
East Side |
|
303,515 |
|
93.6 |
|
89.2 |
|
$ |
193,000,000 |
|
Aug-10 |
|
125 Park Avenue |
|
Fee Interest |
|
Grand Central |
|
604,245 |
|
99.1 |
|
81.9 |
|
$ |
330,000,000 |
|
|
|
|
|
|
|
|
|
1,955,260 |
|
|
|
|
|
$ |
704,600,000 |
|
2011 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-11 |
|
521 Fifth Avenue - remaining 49.9% |
|
Leasehold Interest |
|
Midtown |
|
460,000 |
|
80.7 |
|
99.3 |
|
$ |
245,700,000 |
|
Apr-11 |
|
1515 Broadway - remaining 45% |
|
Fee Interest |
|
Times Square |
|
1,750,000 |
|
98.5 |
|
100.0 |
|
$ |
1,210,000,000 |
|
May-11 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
205,000 |
|
72.6 |
|
88.7 |
|
$ |
85,570,000 |
|
May-11 |
|
280 Park Avenue - 49.5% JV |
|
Fee Interest |
|
Park Avenue |
|
1,219,158 |
|
78.2 |
|
55.5 |
|
$ |
1,110,000,000 |
|
Nov-11 |
|
180 Maiden Lane - 49.9% JV |
|
Fee Interest |
|
Financial East |
|
1,090,000 |
|
97.7 |
|
22.9 |
|
$ |
425,680,000 |
|
Nov-11 |
|
51 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
142,000 |
|
95.5 |
|
18.4 |
|
$ |
80,000,000 |
|
|
|
|
|
|
|
|
|
4,866,158 |
|
|
|
|
|
$ |
3,156,950,000 |
|
2012 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Feb-12 |
|
10 East 53rd Street - 55% JV |
|
Fee Interest |
|
Plaza District |
|
354,300 |
|
91.9 |
|
26.7 |
|
$ |
252,500,000 |
|
Jun-12 |
|
304 Park Avenue South |
|
Fee Interest |
|
Midtown South |
|
215,000 |
|
95.8 |
|
90.5 |
|
$ |
135,000,000 |
|
Sep-12 |
|
641 Sixth Avenue |
|
Fee Interest |
|
Midtown South |
|
163,000 |
|
92.1 |
|
92.1 |
|
$ |
90,000,000 |
|
Dec-12 |
|
315 West 36th Street - 35.5% JV |
|
Fee Interest |
|
Times Square South |
|
147,619 |
|
99.2 |
|
99.2 |
|
$ |
46,000,000 |
|
|
|
|
|
|
|
|
|
879,919 |
|
|
|
|
|
$ |
523,500,000 |
|
2014 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
May-14 |
|
388 & 390 Greenwich Street - remaining 49.4% |
|
Fee Interest |
|
Downtown |
|
2,635,000 |
|
100.0 |
|
100.0 |
|
$ |
1,585,000,000 |
|
|
|
|
|
|
|
|
|
2,635,000 |
|
|
|
|
|
$ |
1,585,000,000 |
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
(2) Ownership interest from November 2001 - May 2008 was 55%. (From 9/1/01-10/31/01 the Company owned 99.8% of this property.)
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1999 - Manhattan |
|
|
|
|
|
|
|
|
|
|
Sales |
|
Sales |
| ||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
Price ($s) |
|
Price ($s/SF) |
| ||
2000 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Feb-00 |
|
29 West 35th Street |
|
Fee Interest |
|
Penn Station |
|
78,000 |
|
$ |
11,700,000 |
|
$ |
150 |
|
Mar-00 |
|
36 West 44th Street |
|
Fee Interest |
|
Grand Central |
|
178,000 |
|
$ |
31,500,000 |
|
$ |
177 |
|
May-00 |
|
321 West 44th Street - 35% JV |
|
Fee Interest |
|
Times Square |
|
203,000 |
|
$ |
28,400,000 |
|
$ |
140 |
|
Nov-00 |
|
90 Broad Street |
|
Fee Interest |
|
Financial |
|
339,000 |
|
$ |
60,000,000 |
|
$ |
177 |
|
Dec-00 |
|
17 Battery South |
|
Fee Interest |
|
Financial |
|
392,000 |
|
$ |
53,000,000 |
|
$ |
135 |
|
|
|
|
|
|
|
|
|
1,190,000 |
|
$ |
184,600,000 |
|
$ |
156 |
|
2001 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-01 |
|
633 Third Ave |
|
Fee Interest |
|
Grand Central North |
|
40,623 |
|
$ |
13,250,000 |
|
$ |
326 |
|
May-01 |
|
1 Park Ave - 45% JV |
|
Fee Interest |
|
Grand Central South |
|
913,000 |
|
$ |
233,900,000 |
|
$ |
256 |
|
Jun-01 |
|
1412 Broadway |
|
Fee Interest |
|
Times Square South |
|
389,000 |
|
$ |
90,700,000 |
|
$ |
233 |
|
Jul-01 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central |
|
69,700 |
|
$ |
14,500,000 |
|
$ |
208 |
|
Sep-01 |
|
1250 Broadway (1) |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
$ |
126,500,000 |
|
$ |
189 |
|
|
|
|
|
|
|
|
|
2,082,323 |
|
$ |
478,850,000 |
|
$ |
242 |
|
2002 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jun-02 |
|
469 Seventh Avenue |
|
Fee Interest |
|
Penn Station |
|
253,000 |
|
$ |
53,100,000 |
|
$ |
210 |
|
|
|
|
|
|
|
|
|
253,000 |
|
$ |
53,100,000 |
|
$ |
210 |
|
2003 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Mar-03 |
|
50 West 23rd Street |
|
Fee Interest |
|
Chelsea |
|
333,000 |
|
$ |
66,000,000 |
|
$ |
198 |
|
Jul-03 |
|
1370 Broadway |
|
Fee Interest |
|
Times Square South |
|
255,000 |
|
$ |
58,500,000 |
|
$ |
229 |
|
Dec-03 |
|
321 West 44th Street |
|
Fee Interest |
|
Times Square |
|
203,000 |
|
$ |
35,000,000 |
|
$ |
172 |
|
|
|
|
|
|
|
|
|
791,000 |
|
$ |
159,500,000 |
|
$ |
202 |
|
2004 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
May-04 |
|
1 Park Avenue (2) |
|
Fee Interest |
|
Grand Central South |
|
913,000 |
|
$ |
318,500,000 |
|
$ |
349 |
|
Oct-04 |
|
17 Battery Place North |
|
Fee Interest |
|
Financial |
|
419,000 |
|
$ |
70,000,000 |
|
$ |
167 |
|
Nov-04 |
|
1466 Broadway |
|
Fee Interest |
|
Times Square |
|
289,000 |
|
$ |
160,000,000 |
|
$ |
554 |
|
|
|
|
|
|
|
|
|
1,621,000 |
|
$ |
548,500,000 |
|
$ |
338 |
|
2005 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Apr-05 |
|
1414 Avenue of the Americas |
|
Fee Interest |
|
Plaza District |
|
111,000 |
|
$ |
60,500,000 |
|
$ |
545 |
|
Aug-05 |
|
180 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
265,000 |
|
$ |
92,700,000 |
|
$ |
350 |
|
|
|
|
|
|
|
|
|
376,000 |
|
$ |
153,200,000 |
|
$ |
407 |
|
2006 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jul-06 |
|
286 & 290 Madison Avenue |
|
Fee Interest |
|
Grand Central |
|
149,000 |
|
$ |
63,000,000 |
|
$ |
423 |
|
Aug-06 |
|
1140 Avenue of the Americas |
|
Leasehold Interest |
|
Rockefeller Center |
|
191,000 |
|
$ |
97,500,000 |
|
$ |
510 |
|
Dec-06 |
|
521 Fifth Avenue (3) |
|
Leasehold Interest |
|
Midtown |
|
460,000 |
|
$ |
240,000,000 |
|
$ |
522 |
|
|
|
|
|
|
|
|
|
800,000 |
|
$ |
400,500,000 |
|
$ |
501 |
|
2007 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Mar-07 |
|
1 Park Avenue |
|
Fee Interest |
|
Grand Central South |
|
913,000 |
|
$ |
550,000,000 |
|
$ |
602 |
|
Mar-07 |
|
70 West 36th Street |
|
Fee Interest |
|
Garment |
|
151,000 |
|
$ |
61,500,000 |
|
$ |
407 |
|
Jun-07 |
|
110 East 42nd Street |
|
Fee Interest |
|
Grand Central North |
|
181,000 |
|
$ |
111,500,000 |
|
$ |
616 |
|
Jun-07 |
|
125 Broad Street |
|
Fee Interest |
|
Downtown |
|
525,000 |
|
$ |
273,000,000 |
|
$ |
520 |
|
Jun-07 |
|
5 Madison Clock Tower |
|
Fee Interest |
|
Park Avenue South |
|
267,000 |
|
$ |
200,000,000 |
|
$ |
749 |
|
Jul-07 |
|
292 Madison Avenue |
|
Fee Interest |
|
Grand Central South |
|
187,000 |
|
$ |
140,000,000 |
|
$ |
749 |
|
Jul-07 |
|
1372 Broadway (4) |
|
Fee Interest |
|
Penn Station/Garment |
|
508,000 |
|
$ |
335,000,000 |
|
$ |
659 |
|
Nov-07 |
|
470 Park Avenue South |
|
Fee Interest |
|
Park Avenue South/Flatiron |
|
260,000 |
|
$ |
157,000,000 |
|
$ |
604 |
|
|
|
|
|
|
|
|
|
2,992,000 |
|
$ |
1,828,000,000 |
|
$ |
611 |
|
2008 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-08 |
|
440 Ninth Avenue |
|
Fee Interest |
|
Penn Station |
|
339,000 |
|
$ |
160,000,000 |
|
$ |
472 |
|
May-08 |
|
1250 Broadway |
|
Fee Interest |
|
Penn Station |
|
670,000 |
|
$ |
310,000,000 |
|
$ |
463 |
|
Oct-08 |
|
1372 Broadway (5) |
|
Fee Interest |
|
Penn Station/Garment |
|
508,000 |
|
$ |
274,000,000 |
|
$ |
539 |
|
|
|
|
|
|
|
|
|
1,517,000 |
|
$ |
744,000,000 |
|
$ |
490 |
|
2010 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
May-10 |
|
1221 Avenue of the Americas (6) |
|
Fee Interest |
|
Rockefeller Center |
|
2,550,000 |
|
$ |
1,280,000,000 |
|
$ |
502 |
|
Sep-10 |
|
19 West 44th Street |
|
Fee Interest |
|
Midtown |
|
292,000 |
|
$ |
123,150,000 |
|
$ |
422 |
|
|
|
|
|
|
|
|
|
2,842,000 |
|
$ |
1,403,150,000 |
|
$ |
494 |
|
2011 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
May-11 |
|
28 West 44th Street |
|
Fee Interest |
|
Midtown |
|
359,000 |
|
$ |
161,000,000 |
|
$ |
448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2013 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Aug-13 |
|
333 West 34th Street |
|
Fee Interest |
|
Penn Station |
|
345,400 |
|
$ |
220,250,000 |
|
$ |
638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2014 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
May-14 |
|
673 First Avenue |
|
Leasehold Interest |
|
Grand Central South |
|
422,000 |
|
$ |
145,000,000 |
|
$ |
344 |
|
(1) Company sold a 45% JV interest in the property at an implied $126.5 million sales price.
(2) Company sold a 75% JV interest in the property at an implied $318.5 million sales price.
(3) Company sold a 50% JV interest in the property at an implied $240.0 million sales price
(4) Company sold a 85% JV interest in the property at an implied $335.0 million sales price.
(5) Company sold a 15% JV interest in the property at an implied $274.0 million sales price.
(6) Company sold a 45% JV interest in the property at an implied $1.28 billion sales price.
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban |
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
| |||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
at acquisition |
|
9/30/2014 |
|
Price ($s) (1) |
| |
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-07 |
|
300 Main Street |
|
Fee Interest |
|
Stamford, Connecticut |
|
130,000 |
|
92.5 |
|
N/A |
|
$ |
15,000,000 |
|
Jan-07 |
|
399 Knollwood Road |
|
Fee Interest |
|
White Plains, New York |
|
145,000 |
|
96.6 |
|
N/A |
|
$ |
31,600,000 |
|
Jan-07 |
|
Reckson - Connecticut Portfolio |
|
Fee Interests / Leasehold Interest |
|
Stamford, Connecticut |
|
1,369,800 |
|
88.9 |
|
86.3 |
|
$ |
490,750,000 |
|
Jan-07 |
|
Reckson - Westchester Portfolio |
|
Fee Interests / Leasehold Interest |
|
Westchester |
|
2,346,100 |
|
90.6 |
|
78.6 |
|
$ |
570,190,000 |
|
Apr-07 |
|
Jericho Plazas - 20.26% JV |
|
Fee Interest |
|
Jericho, New York |
|
640,000 |
|
98.4 |
|
83.6 |
|
$ |
210,000,000 |
|
Jun-07 |
|
1010 Washington Boulevard |
|
Fee Interest |
|
Stamford, Connecticut |
|
143,400 |
|
95.6 |
|
75.6 |
|
$ |
38,000,000 |
|
Jun-07 |
|
500 West Putnam Avenue |
|
Fee Interest |
|
Greenwich, Connecticut |
|
121,500 |
|
94.4 |
|
53.8 |
|
$ |
56,000,000 |
|
Jul-07 |
|
16 Court Street - 35% JV |
|
Fee Interest |
|
Brooklyn, New York |
|
317,600 |
|
80.6 |
|
94.4 |
|
$ |
107,500,000 |
|
Aug-07 |
|
150 Grand Street |
|
Fee Interest |
|
White Plains, New York |
|
85,000 |
|
52.9 |
|
38.0 |
|
$ |
6,700,000 |
|
Sep-07 |
|
The Meadows - 25% JV |
|
Fee Interest |
|
Rutherford, New Jersey |
|
582,100 |
|
81.3 |
|
87.1 |
|
$ |
111,500,000 |
|
|
|
|
|
|
|
|
|
5,880,500 |
|
|
|
|
|
$ |
1,637,240,000 |
|
2013 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Apr-13 |
|
16 Court Street - additional JV interest |
|
Fee Interest |
|
Brooklyn, New York |
|
317,600 |
|
84.9 |
|
94.4 |
|
$ |
96,200,000 |
|
|
|
|
|
|
|
|
|
317,600 |
|
|
|
|
|
$ |
96,200,000 |
|
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1997 - Suburban |
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
Sales |
| ||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
Price ($s) |
|
Price ($s/SF) |
| ||
2008 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Oct-08 |
|
100 & 120 White Plains Road |
|
Fee Interest |
|
Tarrytown, New York |
|
211,000 |
|
$ |
48,000,000 |
|
$ |
227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2009 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-09 |
|
55 Corporate Drive |
|
Fee Interest |
|
Bridgewater, New Jersey |
|
670,000 |
|
$ |
230,000,000 |
|
$ |
343 |
|
Aug-09 |
|
399 Knollwood Road |
|
Fee Interest |
|
White Plains, New York |
|
145,000 |
|
$ |
20,767,307 |
|
$ |
143 |
|
|
|
|
|
|
|
|
|
815,000 |
|
$ |
250,767,307 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2012 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jul-12 |
|
One Court Square |
|
Fee Interest |
|
Long Island City, New York |
|
1,402,000 |
|
$ |
481,100,000 |
|
$ |
343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2013 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Sep-13 |
|
300 Main Street |
|
Fee Interest |
|
Stamford, Connecticut |
|
130,000 |
|
$ |
13,500,000 |
|
$ |
104 |
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
|
|
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Retail, Residential, Development / Redevelopment & Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
% Leased |
|
Acquisition |
| |||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
at acquisition |
|
9/30/2014 |
|
Price ($s) (1) |
| |
2005 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jul-05 |
|
1551-1555 Broadway - 10% JV |
|
Fee Interest |
|
Times Square |
|
25,600 |
|
N/A |
|
N/A |
|
$ |
85,000,000 |
|
Jul-05 |
|
21 West 34th Street - 50% JV |
|
Fee Interest |
|
Herald Square |
|
30,100 |
|
N/A |
|
N/A |
|
$ |
17,500,000 |
|
Sep-05 |
|
141 Fifth Avenue - 50% JV |
|
Fee Interest |
|
Flatiron |
|
21,500 |
|
N/A |
|
N/A |
|
$ |
13,250,000 |
|
Nov-05 |
|
1604 Broadway - 63% JV |
|
Leasehold Interest |
|
Times Square |
|
29,876 |
|
17.2 |
|
N/A |
|
$ |
4,400,000 |
|
Dec-05 |
|
379 West Broadway - 45% JV |
|
Leasehold Interest |
|
Cast Iron/Soho |
|
62,006 |
|
100.0 |
|
N/A |
|
$ |
19,750,000 |
|
|
|
|
|
|
|
|
|
169,082 |
|
|
|
|
|
$ |
139,900,000 |
|
2006 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-06 |
|
25-29 West 34th Street - 50% JV |
|
Fee Interest |
|
Herald Square/Penn Station |
|
41,000 |
|
55.8 |
|
N/A |
|
$ |
30,000,000 |
|
Sep-06 |
|
717 Fifth Avenue - 32.75% JV |
|
Fee Interest |
|
Midtown/Plaza District |
|
119,550 |
|
63.1 |
|
89.4 |
|
$ |
251,900,000 |
|
|
|
|
|
|
|
|
|
160,550 |
|
|
|
|
|
$ |
281,900,000 |
|
2007 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Aug-07 |
|
180 Broadway - 50% JV |
|
Fee Interest |
|
Cast Iron / Soho |
|
24,300 |
|
85.2 |
|
N/A |
|
$ |
13,600,000 |
|
Apr-07 |
|
Two Herald Square - 55% JV |
|
Fee Interest |
|
Herald Square |
|
N/A |
|
N/A |
|
N/A |
|
$ |
225,000,000 |
|
Jul-07 |
|
885 Third Avenue - 55% JV |
|
Fee Interest |
|
Midtown / Plaza District |
|
N/A |
|
N/A |
|
N/A |
|
$ |
317,000,000 |
|
|
|
|
|
|
|
|
|
24,300 |
|
|
|
|
|
$ |
555,600,000 |
|
2008 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-08 |
|
125 Chubb Way |
|
Fee Interest |
|
Lyndhurst, New Jersey |
|
278,000 |
|
|
|
61.1 |
|
$ |
29,364,000 |
|
Feb-08 |
|
182 Broadway - 50% JV |
|
Fee Interest |
|
Cast Iron / Soho |
|
46,280 |
|
83.8 |
|
N/A |
|
$ |
30,000,000 |
|
|
|
|
|
|
|
|
|
324,280 |
|
|
|
|
|
$ |
59,364,000 |
|
2010 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Nov-10 |
|
Williamsburg Terrace |
|
Fee Interest |
|
Brooklyn, New York |
|
52,000 |
|
100.0 |
|
100.0 |
|
$ |
18,000,000 |
|
Dec-10 |
|
11 West 34th Street - 30% JV |
|
Fee Interest |
|
Herald Square/Penn Station |
|
17,150 |
|
100.0 |
|
100.0 |
|
$ |
10,800,000 |
|
Dec-10 |
|
7 Renaissance Square - 50% JV |
|
Fee Interest |
|
White Plains, New York |
|
65,641 |
|
|
|
66.8 |
|
$ |
4,000,000 |
|
Dec-10 |
|
Two Herald Square - 45% (2) |
|
Fee Interest |
|
Herald Square |
|
354,400 |
|
100.0 |
|
100.0 |
|
$ |
247,500,000 |
|
Dec-10 |
|
885 Third Avenue - 45% (2) |
|
Fee Interest |
|
Midtown / Plaza District |
|
607,000 |
|
100.0 |
|
100.0 |
|
$ |
352,000,000 |
|
Dec-10 |
|
292 Madison Avenue |
|
Fee Interest |
|
Grand Central South |
|
203,800 |
|
N/A |
|
N/A |
|
$ |
78,300,000 |
|
|
|
|
|
|
|
|
|
1,299,991 |
|
|
|
|
|
$ |
710,600,000 |
|
2011 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-11 |
|
3 Columbus Circle - 48.9% |
|
Fee Interest |
|
Columbus Circle |
|
741,500 |
|
20.1 |
|
79.5 |
|
$ |
500,000,000 |
|
Aug-11 |
|
1552-1560 Broadway - 50% |
|
Fee Interest |
|
Times Square |
|
35,897 |
|
59.7 |
|
67.5 |
|
$ |
136,550,000 |
|
Sep-11 |
|
747 Madison Avenue - 33.33% |
|
Fee Interest |
|
Plaza District |
|
10,000 |
|
100.0 |
|
N/A |
|
$ |
66,250,000 |
|
|
|
|
|
|
|
|
|
787,397 |
|
|
|
|
|
$ |
702,800,000 |
|
2012 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jan-12 |
|
DFR Residential and Retail Portfolio - 80% |
|
Fee Interests / Leasehold Interest |
|
Plaza District, Upper East Side |
|
489,882 |
|
95.1 |
|
92.1 |
|
$ |
193,000,000 |
|
Jan-12 |
|
724 Fifth Avenue - 50% |
|
Fee Interest |
|
Plaza District |
|
65,010 |
|
92.9 |
|
68.2 |
|
$ |
223,000,000 |
|
Jul-12 |
|
West Coast Office Portfolio - 27.63% |
|
Fee Interest |
|
|
|
4,473,603 |
|
76.3 |
|
N/A |
|
$ |
880,103,924 |
|
Aug-12 |
|
33 Beekman Street - 45.9% |
|
Fee Interest |
|
Downtown |
|
|
|
|
|
|
|
$ |
31,160,000 |
|
Sep-12 |
|
635 Sixth Avenue |
|
Fee Interest |
|
Midtown South |
|
104,000 |
|
|
|
72.5 |
|
$ |
83,000,000 |
|
Oct-12 |
|
1080 Amsterdam - 87.5% |
|
Leasehold Interest |
|
Upper West Side |
|
82,250 |
|
2.2 |
|
94.8 |
|
$ |
|
|
Dec-12 |
|
21 East 66th Street - 32.28% |
|
Fee Interest |
|
Plaza District |
|
16,736 |
|
100.0 |
|
100.0 |
|
$ |
75,000,000 |
|
Dec-12 |
|
985-987 Third Avenue |
|
Fee Interest |
|
Upper East Side |
|
13,678 |
|
|
|
N/A |
|
$ |
18,000,000 |
|
Dec-12 |
|
131-137 Spring Street |
|
Fee Interest |
|
Soho |
|
68,342 |
|
100.0 |
|
92.0 |
|
$ |
122,300,000 |
|
|
|
|
|
|
|
|
|
5,313,501 |
|
|
|
|
|
$ |
1,625,563,924 |
|
2013 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Mar-13 |
|
248-252 Bedford Avenue - 90% |
|
Fee Interest |
|
Brooklyn, New York |
|
66,611 |
|
|
|
96.1 |
|
$ |
54,900,000 |
|
Nov-13 |
|
650 Fifth Avenue - 50% |
|
Leasehold Interest |
|
Plaza District |
|
32,324 |
|
63.6 |
|
10.5 |
|
$ |
|
|
Nov-13 |
|
315 West 33rd Street - The Olivia |
|
Fee Interest |
|
Penn Station |
|
492,987 |
|
96.6 |
|
98.2 |
|
$ |
386,775,000 |
|
Nov-13 |
|
Fifth Avenue Retail Assemblage |
|
Fee Interest |
|
Plaza District |
|
66,962 |
|
74.6 |
|
66.2 |
|
$ |
146,221,990 |
|
|
|
|
|
|
|
|
|
658,884 |
|
|
|
|
|
$ |
587,896,990 |
|
2014 Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Jul-14 |
|
719 Seventh Avenue - 75% |
|
Fee Interest |
|
Times Square |
|
6,000 |
|
100.0 |
|
100.0 |
|
$ |
41,149,000 |
|
Jul-14 |
|
115 Spring Street |
|
Fee Interest |
|
Soho |
|
5,218 |
|
100.0 |
|
100.0 |
|
$ |
52,000,000 |
|
Jul-14 |
|
752 Madison Avenue |
|
Fee Interest |
|
Plaza District |
|
21,124 |
|
100.0 |
|
100.0 |
|
$ |
282,415,000 |
|
Sep-14 |
|
121 Greene Street - 50% |
|
Fee Interest |
|
Soho |
|
7,131 |
|
100.0 |
|
100.0 |
|
$ |
27,400,000 |
|
Sep-14 |
|
635 Madison Avenue (2) |
|
Fee Interest |
|
Plaza District |
|
176,530 |
|
100.0 |
|
100.0 |
|
$ |
145,000,000 |
|
|
|
|
|
|
|
|
|
216,003 |
|
|
|
|
|
$ |
547,964,000 |
|
(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.
(2) Subject to long-term, third party net operating leases.
|
|
SUMMARY OF REAL ESTATE SALES ACTIVITY POST 1997 - Retail, Residential, Development / Redevelopment & Land |
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
Sales |
| ||
|
|
Property |
|
Type of Ownership |
|
Submarket |
|
Net Rentable SF |
|
Price ($s) |
|
Price ($s/SF) |
| ||
2011 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Sep-11 |
|
1551-1555 Broadway (1) |
|
Fee Interest |
|
Times Square |
|
25,600 |
|
$ |
276,757,000 |
|
$ |
10,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
2012 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Feb-12 |
|
141 Fifth Avenue (2) |
|
Fee Interest |
|
Flatiron |
|
13,000 |
|
$ |
46,000,000 |
|
$ |
3,538 |
|
Feb-12 |
|
292 Madison Avenue |
|
Fee Interest |
|
Grand Central South |
|
203,800 |
|
$ |
85,000,000 |
|
$ |
417 |
|
Apr-12 |
|
379 West Broadway |
|
Leasehold Interest |
|
Cast Iron/Soho |
|
62,006 |
|
$ |
48,500,000 |
|
$ |
782 |
|
Jun-12 |
|
717 Fifth Avenue (3) |
|
Fee Interest |
|
Midtown/Plaza District |
|
119,550 |
|
$ |
617,583,774 |
|
$ |
5,166 |
|
Sep-12 |
|
3 Columbus Circle (4) |
|
Fee Interest |
|
Columbus Circle |
|
214,372 |
|
$ |
143,600,000 |
|
$ |
670 |
|
|
|
|
|
|
|
|
|
612,728 |
|
$ |
940,683,774 |
|
|
| |
2013 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Feb-13 |
|
44 West 55th Street |
|
Fee Interest |
|
Plaza District |
|
8,557 |
|
$ |
6,250,000 |
|
$ |
730 |
|
Jun-13 |
|
West Coast Office Portfolio |
|
Fee Interest |
|
Los Angeles, California |
|
406,740 |
|
$ |
111,925,000 |
|
$ |
275 |
|
Aug-13 |
|
West Coast Office Portfolio |
|
Fee Interest |
|
Fountain Valley, California |
|
302,037 |
|
$ |
66,993,750 |
|
$ |
222 |
|
Sep-13 |
|
West Coast Office Portfolio |
|
Fee Interest |
|
San Diego, California |
|
110,511 |
|
$ |
45,400,000 |
|
$ |
411 |
|
Dec-13 |
|
27-29 West 34th Street |
|
Fee Interest |
|
Herald Square/Penn Station |
|
15,600 |
|
$ |
70,052,158 |
|
$ |
4,491 |
|
|
|
|
|
|
|
|
|
843,445 |
|
$ |
300,620,908 |
|
|
| |
2014 Sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Jan-14 |
|
21-25 West 34th Street |
|
Fee Interest |
|
Herald Square/Penn Station |
|
30,100 |
|
$ |
114,947,844 |
|
$ |
3,819 |
|
Mar-14 |
|
West Coast Office Portfolio |
|
Fee Interest |
|
|
|
3,654,315 |
|
$ |
756,000,000 |
|
$ |
207 |
|
May-14 |
|
747 Madison Avenue |
|
Fee Interest |
|
Plaza District |
|
10,000 |
|
$ |
160,000,000 |
|
$ |
16,000 |
|
Jul-14 |
|
985-987 Third Avenue |
|
Fee Interest |
|
Upper East Side |
|
13,678 |
|
$ |
68,700,000 |
|
$ |
5,023 |
|
Sep-14 |
|
180-182 Broadway |
|
Fee Interest |
|
Cast Iron / Soho |
|
156,086 |
|
$ |
222,500,000 |
|
$ |
1,425 |
|
|
|
|
|
|
|
|
|
3,864,179 |
|
$ |
1,322,147,844 |
|
|
|
(1) Company sold our remaining 10% JV interest in the property at an implied $276.8 million sales price.
(2) Inclusive of the fee position which was acquired simultaneously with the sale pursuant to an option.
(3) Company sold 50% of its remaining interest after a promote. The Company retained a 10.92% interest in the property.
(4) The joint venture sold a 29% condominium interest in the property.
|
|
Executive & Senior Management
|
|
|
|
Stephen L. Green
Chairman of the Board
Marc Holliday
Chief Executive Officer
Andrew Mathias
President
James Mead
Chief Financial Officer
Andrew S. Levine
Chief Legal Officer
Steven M. Durels
Executive Vice President, Director of Leasing and Real Property
Edward V. Piccinich
Executive Vice President, Property Management and Construction
Neil H. Kessner
Executive Vice President, General Counsel - Real Property
David M. Schonbraun
Co-Chief Investment Officer
Isaac Zion
Co-Chief Investment Officer
Matthew J. DiLiberto
Chief Accounting Officer & Treasurer
|
|
ANALYST COVERAGE
|
|
|
|
ANALYST COVERAGE
Firm |
|
Analyst |
|
Phone |
|
|
Bank of America - Merrill Lynch |
|
James C. Feldman |
|
(646) 855-5808 |
|
james.feldman@baml.com |
Barclays Capital |
|
Ross Smotrich |
|
(212) 526-2306 |
|
ross.smotrich@barcap.com |
Cantor Fitzgerald |
|
David Toti |
|
(212) 915-1219 |
|
dtoti@cantor.com |
Citigroup |
|
Michael Bilerman |
|
(212) 816-1383 |
|
michael.bilerman@citigroup.com |
Cowen and Company |
|
James Sullivan |
|
(646) 562-1380 |
|
james.sullivan@cowen.com |
Deutsche Bank |
|
Vin Chao |
|
(212) 250-6799 |
|
vincent.chao@db.com |
Goldman Sachs & Co. |
|
Brad Burke |
|
(917) 343-2082 |
|
brad.burke@gs.com |
Green Street Advisors |
|
Michael Knott |
|
(949) 640-8780 |
|
mknott@greenstreetadvisors.com |
ISI Group |
|
Steve Sakwa |
|
(212) 446-9462 |
|
ssakwa@isigrp.com |
Jefferies & Company |
|
Tayo Okusanya |
|
(212) 336-7076 |
|
tokusanya@jefferies.com |
JMP Securities |
|
Mitchell Germain |
|
(212) 906-3546 |
|
mgermain@jmpsecurities.com |
JP Morgan Securities, Inc. |
|
Anthony Paolone |
|
(212) 622-6682 |
|
anthony.paolone@jpmorgan.com |
KeyBanc Capital Markets |
|
Jordan Sadler |
|
(917) 368-2280 |
|
jsadler@keybanccm.com |
Morgan Stanley |
|
Vance H. Edelson |
|
(212) 761-0078 |
|
vance.edelson@morganstanley.com |
RW Baird |
|
David Rodgers |
|
(216) 737-7341 |
|
drodgers@rwbaird.com |
Sandler ONeill + Partners, L.P. |
|
Alexander D. Goldfarb |
|
(212) 466-7937 |
|
agoldfarb@sandleroneill.com |
Stifel Nicolaus |
|
John Guinee |
|
(443) 224-1307 |
|
jwguinee@stifel.com |
SunTrust Robinson Humphrey |
|
Michael Lewis |
|
(404) 926-5000 |
|
michael.lewis@suntrust.com |
UBS Securities LLC |
|
Ross T. Nussbaum |
|
(212) 713-2484 |
|
ross.nussbaum@ubs.com |
Wells Fargo Securities, LLC |
|
Brendan Maiorana |
|
(443) 263-6516 |
|
brendan.maiorana@wachovia.com |
FIXED INCOME COVERAGE
Firm |
|
Analyst |
|
Phone |
|
|
Bank of America Merrill Lynch |
|
Larry Zaccherio |
|
(646) 855-7662 |
|
larry.zaccherio@baml.com |
Citigroup |
|
Thomas Cook |
|
(212) 723-1112 |
|
thomas.n.cook@citi.com |
Goldman Sachs & Co. |
|
Louise Pitt |
|
(212) 902-3644 |
|
louise.pitt@gs.com |
JP Morgan Securities, Inc. |
|
Mark Streeter |
|
(212) 834-6601 |
|
mark.streeter@jpmorgan.com |
Wells Fargo Securities, LLC |
|
Thierry B. Perrein |
|
(704) 715-8455 |
|
thierry.perrein@wellsfargo.com |
SL Green Realty Corp. is followed by the analysts listed above. Please note that any opinions, estimates or forecasts regarding SL Green Realty Corp.s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of SL Green Realty Corp. or its management. SL Green Realty Corp. does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.
|
|
SUPPLEMENTAL DEFINITIONS
|
|
|
|
Adjusted EBITDA is calculated by adding income taxes, loan loss reserves and our share of joint venture depreciation and amortization to operating income.
Annualized rent is calculated as monthly base rent and escalations per the lease, as of a certain date, multiplied by 12.
Debt service coverage is adjusted EBITDA divided by total interest and principal payments.
Fixed charge is the total payments for interest, principal amortization, ground leases and preferred stock dividend.
Fixed charge coverage is adjusted EBITDA divided by fixed charge.
Funds available for distribution (FAD) is defined as FFO plus non-real estate depreciation, 2% allowance for straight line credit loss, adjustment for straight line ground rent, non-cash deferred compensation, a pro-rata adjustment for FAD for SLGs unconsolidated JV, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing cost, and recurring building improvements.
Funds from operations (FFO) is defined under the White Paper approved by the Board of Governors of NAREIT in April 2002, as amended, as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, plus real estate depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.
Interest coverage is adjusted EBITDA divided by total interest expense.
Junior Mortgage Participations are subordinate interests in first mortgages.
Mezzanine Debt Loans are loans secured by ownership interests.
Percentage leased represents the percentage of leased square feet, including month-to-month leases, to total rentable square feet owned, as of the date reported. Space is considered leased when the tenant has either taken physical or economic occupancy.
Preferred Equity Investments are equity investments entitled to preferential returns that are senior to common equity.
Recurring capital expenditures represents non-incremental building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include immediate building improvements that were taken into consideration when underwriting the purchase of a building or which are incurred to bring a building up to operating standard.
Redevelopment costs are non-recurring capital expenditures incurred in order to improve buildings to SLGs operating standards. These building costs are taken into consideration during the underwriting for a given propertys acquisition.
Same-store NOI growth is the change in the NOI (excluding straight-line rents) of the same-store properties from the prior year reporting period to the current year reporting period.
Same-store properties include all properties that were owned in the same manner during both the current and prior year reporting periods, and excludes development properties prior to being stabilized for both the current and prior reporting period.
Second generation TIs and LCs are tenant improvements, lease commissions, and other leasing costs incurred during leasing of second generation space. Costs incurred prior to leasing available square feet are not included until such space is leased. Second generation space excludes square footage vacant at acquisition.
SLGs share of total debt to market capitalization is calculated as SLGs share of total debt divided by the sum of total debt plus market equity and preferred stock at liquidation value. SLGs share of total debt includes total consolidated debt plus SLGs pro rata share of the debt of unconsolidated joint ventures less JV partners share of debt. Market equity assumes conversion of all OP units into common stock.
Total square feet owned represents 100% of the square footage of properties either owned directly by SLG or in which SLG has an interest (e.g. joint ventures).
3+8]^:Z;5K;2-#1&U
M+Q-JUOYAQ&IO7+/]%`)/X"DTF'1M<\P:;XFU:=X_OQ_;75T^JD`C\J2G:.RM
MZ#Y==]?4Q_M?Q9_Z!VB?]]__`&5-\4:!XN\5>!K2UOK:S&K)?"5TBD"H(P&`
M.23SR*W=7L]*T*WCGU/Q)J]M%(_EHS7CG+8)QP/8UGV>H>&+^[CM;?Q?J;32
M':BM>.FX^@W`<^U"D])16WDQ-=&_Q.[0%8U!Z@`5R_C;P9!XLT]&C<6^J6QW
MVMT."I'.TD
3+8]^:Z;5K;2-#1&U
M+Q-JUOYAQ&IO7+/]%`)/X"DTF'1M<\P:;XFU:=X_OQ_;75T^JD`C\J2G:.RM
MZ#Y==]?4Q_M?Q9_Z!VB?]]__`&5-\4:!XN\5>!K2UOK:S&K)?"5TBD"H(P&`
M.23SR*W=7L]*T*WCGU/Q)J]M%(_EHS7CG+8)QP/8UGV>H>&+^[CM;?Q?J;32
M':BM>.FX^@W`<^U"D])16WDQ-=&_Q.[0%8U!Z@`5R_C;P9!XLT]&C<6^J6QW
MVMT."I'.TD
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
/($.*'$FRI,F3*%.JQ*;H"[8(*V/*G$FSIDV57Q1AO,FS
MI\^?0+&5&?02I"M:M+`=3;H46U*13:,B53KUXL>!7VC4J&$1)-.J3SE*3=KJ
MXZ`O.W9`V/$E4=F2KM#6V,%U4-B.8[&]Q0O68]N='6DIB#"X,.'#A=EZ5&2X
M,>+''G<<
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
'(;O7]6BA'AX7
MTZQ3E3/*)F`WD]C:HDT'FMJ"6>HBZ@Q*':8(44+A<`$_-["A:NW]:CMI
M<]2HK`\6:O=:396/V,HLMW?P6GF.NX(';!..YQ_.N*3XAZU]H@1HX6$$ZQ3`
M1
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
3+8]^:Z;5K;2-#1&U
M+Q-JUOYAQ&IO7+/]%`)/X"DTF'1M<\P:;XFU:=X_OQ_;75T^JD`C\J2G:.RM
MZ#Y==]?4Q_M?Q9_Z!VB?]]__`&5-\4:!XN\5>!K2UOK:S&K)?"5TBD"H(P&`
M.23SR*W=7L]*T*WCGU/Q)J]M%(_EHS7CG+8)QP/8UGV>H>&+^[CM;?Q?J;32
M':BM>.FX^@W`<^U"D])16WDQ-=&_Q.[0%8U!Z@`5R_C;P9!XLT]&C<6^J6QW
MVMT."I'.TD
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
./%#^%_%VL+
M8?9GW_9(H0HN"/[I[\)#$\JJT;S1Q\EXE<%QCO\H/%=/14QERR4NPV
MKJQS-UXE\(2>'&:6_P!/ETUXMOD*RG
TANLET/HNBOGBVT/38[E'6T0,IR#DG!KW?0&1_#^ MG^6RLHMHU^4\`A0"/P(Q6-:A[*UV7"?/L:%%%%( M/!-YIUTNI^%\H5^:2VSNR1W&3SG\\],YX!6,0^=9Z0\KEHI#)&V^4Y(W AY%ZPU2WMM2GL+QT5+FWP@D3"LQ7D`].0/QYZ]L6.\BN]/DMV@+ MW98.UM(H(<8PVP@=\^A/L:LSVD>J)!)9B..]@BW/#-@-,%!RN>S@8[`\XZ4F M["L6=2T^V%C'9N@:#RO+V\\\YR"#G/?\/8TFFW[Z%=0Q6D:QVLX.X$;LL,'\ M3C/O^7#([Y;S1DG5VD`4JVX?=.Y>#].>?KGTJ"4[Y+9\9&2#D#)!![?_6I MQ8I'HUI.MW:1SKT< S+SR7.UF(5D1>@8E3FO2I4^6'M M)?(YYSUY4<^1Q74>#_'-[X9*64J_:=->3)C9L-#GJ4).!R ^L9-'NI6>:U4-#N'_++@;>G0''4_Q8'`KO:\ M2I!TYN+.Z,E)705F>)?^16U;_KRF_P#0#6G6;XC&?#.JC_IRF_\`0#41W0WL M>06MM$UK$3$A)0<[14Z6$ 7'WI6,S['".#"F?]T4OV6'_`)XI_P!\BMQHH;@<@9_O"JTMDT62/F7U MQ6<*T9:;,N=*4=>AF?9(?^>*?]\BE,$<<+%45>1T&/6KOE5% % M=A8+'(#G=G/4=L<4^X?$S`]>,?E61>3DWA3C$8!`I2=E<<5=V.C2X27C[K>A MHF'^C2_[O]:9I>GR7?GW(.V*W4L3CJ>PJ6 MW_[!R_\`HQZXL-_$1WU?A. 71Y=>M ]F^RVS2`9;HH/K6AY M=8>K2>;-L!^6/C\>]3.5HZ#C&[,J.:2*X$RGYP<\]ZZ&UG2Z@$B\=B/0USK+ MM;'M5K3K@VURNXXC?AL_SKDHS<79['14CS*YOQ)^]%>L^#/^14L_^!_^AM7E M<2_O!7JG@S_D5+/_`('_`.AM4XW>(4-F;E% R1+!;MKSS,;I_+V M[=O^R<_>_2N?_P"%IW7_`$`(?_`\_P#QJN6%"I-7BC252$79L]%HKSK_`(6G M=?\`0`A_\#S_`/&J!\4[H\C08?\`P//_`,:JOJU7L+VT.YZ+17G7_"T[K_H` M0_\`@>?_`(U1_P`+3NO^@!#_`.!Y_P#C5'U6MV#VU/N=%XI\'V_B%4GB=;:] MB)99E3!8X&,L.01@8/..>#7GNI)J6@WODZW%DB-HTO4C.9@`,`O^/WL$C=R. MM>G^&]<;7]-:[:V%LRR%"@DWCH#UP/7TJSJFD66L6K6][`L@*D*^!N3/=3VZ M#^M8--.S-$[JYY=:W:W-J([ ?Q%;>N>#KSPO+-=VQ:YTR4[=H.'A[J?0$$G!Z9],@5C>(TBF\G[ M.@Q;PKDJOWU;G<<=.?YUMAXQE52EL95FU!V.>`).`,DG\Z[[1=-,-JJ*Q55& MPNQ`.YAGZG`Q_LG- -D4C[LYQQ[9S^F>V:XW5+9 MH;DR;0%DYX[-W_Q_&NVT:!X+R$3X:W61/X?EW'/&.BC@$>Y^E<_J%F)HG@5M MQC^:-@!\PZ#^@_[Y]>,Z,^6HV.2]U%#PYJCZ-K=O?Q@,8FR5/<'@CVR"1GMF MOH"OF^/(E7'K7OWAQTD\-::4<,!:QJ2#GD*`1]0012Q\=5(VPTKIHTJSO$// MAO4Q_P!. <647^@P_[@HFG:T@ MNY@3^[B'3KR:M6,?^A0#'\`K(\0'_B17C;EVL8L8 ?0C= MME&PU.>Y@E(E.0^T@'/TK8M=8V#;<#Y0HPW4D]ZY#3)76Y=,\2-C/3IG'/I6 MNQ*L0.H4=!R>G:LE&,UJ:\SB]#IML%S")HV"Y&=M4[Y-MHW^\/ZUF6%RT5RA M4\-@'KBK5_ _9[181]Z8X)ST`ZUSV@0QQM&` M-\@4C/\`GUKT')\UD<*CI=D5W)=174\T&YPUPR;,<8'<_P">U4IIG>YD9X]C M!!E N6%S$O$J2QMDYSPPY/N#C\*F M4M`BK2.OMV$6EP6<9W((N3W8MS_,XK*N/^/6;_=_K5KS51-BK\JC`"C&T?3T MY%59SFUF(. L?_`*"*X+XA-:P>+(+FZN#$ MHL57B)G_`(W]!7>Z+_R`M/\`^O:/_P!!%6;FV@O+9[>YC62*0896[UR0FX.Z M.QQ35F>+?VQHG_/^_P#X"R?X59CDMYS_`*.[.-H;+1E.#TX/->D_\(;X?_Z! MP_[^O_C7%:Q:0VGB74(8N%B$8Z<`;`1C\"/QS791KSG*S.>I3C%71BWTGD0? M+]YN!6#)'6K>2&>4M_".`*H3*0,`?,>E=,WH1%&3<*!(!WQTI`GZ5+=6[*X. M[+$9ID+!\KT8=JYEOJ;=#I]+7=:0'_9KU7P9_P`BI9_\#_\`0VKS#2%S8PD? M[7\S7I_@W_D5;/\`X'_Z&U3B_LBI=3E/BNN;S0SZ?:/_`&G7%5W7Q5C9O[)D M#`!&E!YZYV?X5PE=F$?[E'-77[P'C+P2$,$VJ3N/;_)Q6+#=W%I(Z_?A3&T' M^[ACD'_@-="0D5J3(A"9WR#& 7)*@SY,A H(KR3QKH\&A:DZ6Q'D3PY57<$K\QXY' M3TY[= &WE\NWM(@F]3S(RONR"#TP3T]!Z\13TD%3X3-TB M%+#31)<[E\]MQ`'..@_S[UTFFA9KIK:XC!612S@G!0D8`!'((&>E8T\D8OH5 MVD0Q_*J`?0`?F%'X5 G6N60GY688SEL#G##AA_A^=52MJ*M=6. F*\PETR*_(D8XEMN&?/( MQTSZC'/M[UZ9X&1%\)6;(J@N7+$#[Q#D9/KP!^53B9N25S:A;H=!5#7?^1?U M'_KUE_\`0#5^J6LX_L2_SR/LTF?^^37(MS=['$V"?Z%`3_<'\JQ/$8#>'Y )Y4'A^0;59]T6\NS,1\W3IV_J? MQZZSNT K$UPB(] MD@9@K;RYZ=P!3XK:6*9LSQ,D<@5E!X)]<$5$P(B(/;&.>V37/B'=HZ*"LF>T M4445@:A1110`4444`% <=?]8HKI*YCXCV[77@3484&6 M;RN/I*AJH_$A2V9Y-X@\0Q7US&8$E1(QAMX`/.?3/M46GZ[96<`1A*S%RS84 M8Z]N?I5>]L66T#,/QK)\NO14=;G&[6L:EMJ\,,"HRDE OX4G"*W&M7H=#+X MPT]@=JW!/;Y0/TSQU_E3[;Q-:7L1@VR^ 4[#!9-HVD\#MCM5JO/.L*\U\2I_P`5#K+?] E5YWK&V^US6 M1;G>0Z(>, +QVJH\._P"9>'Z@^M=-=^&-79U* MVF<#_GJH_K5>/PSK"R+FSP,\_O$_QI630N=)[EWPZ?-TU25P0S`@^M>F^#?^ M15L_^VG_`*&U<)HVE7=I:-'/%M;>Q'S`Y&![UW?@W_D5;/\`[:?^C&KGQ/0N MBT[V,WXEVTL_A821H&%O:VZ[I-Q'RI@M^)P/S/%>P>++&7 M4?#%];0+ND*!@H&2VU@V`,').,#WKR,!5MXX[?#E@I?!^\P/3VP0<_C41K 1^"_G^7 M3SY2T;RY@K["(W.,;B" OY?GTJ3:#C: MYEC!+8S\XPQ/.?8\'U.>V1+I>G_:=1A2(E,%C(`,;%"XR1V`&W_/-:4[J:]2 M9V<6=%X;?4;.^-_I[(IC&UA)G#C@E>/\].^*[JV\:3&`_:]%N!,.@@EC96]\ ME@1],&O.]4\0QV2K8Z,R[5^_,/FYST7/!^OY51MM8URQA%T?-F@9MNZ0%UW8 MSC)[X[9K6O5IRGJ8TH5%'0[S4M>U[7(VM%M$TJU8XD;S1))(OIP,`'N/UJFV MEQ)M:W18F1-BX_4D]2>*QK3QJF0M[9LG^VG`_(_XUKV/B/2KXE5G$+#^&8A< M_CG'ZTHNET%)5.I3O+&\6!FCC#NK*1M[@'@8]NOY59T60P:HF+:0_*QC@7[^ M=O)^;'7WQV]:U8)K>Z4M;SQS!>IC<-C\JD"%'#KPPZ$=:MQNM#-2L]0U*^9M M,NA-8SVP\HG=,\6`/^`N3^E<0H88#TF"SQ&,DC@C MW'>N:FT:]M@!Y9E53M#+DDJ6XXZ_+_DU=-6O SFNMP,@0!3G!( M/`('?W%>M:+;RVFAV%M.NV6&VCC<9!PP4`]/>O,M-T^:^U_3M,,"_P"N%U ,8;#8SU+#IGGUJN6M*\CJHQM$*I:R,Z)?@=[:3_`-!-7:JZF,Z5 M=@_\\'_]!-8HV9S-E&1H\3$%2(0?TKAM?FDET.;#DG?&3@J,9;_#'^>*]1AC MB'AM&*@;;7.[T^6O)]78C2I>0,21\[2<\GOW^OX]ZV<^:QC&'*F8*2QQ7+RK M"V$P2K9&3TR"!BNGT[7(+F5+.6S:(+%DOYFX9ZX]1_\`6KFY)R86+A#MQ@JH M0GG&">IJ6"6,S(`D@XY(SCD=A_\`7K2[(L:UC<^=/*B2!]SJRKU)P>3Z]JM, M_P!F*O\`9?M"(PWQ-)Y?F#/(SCWJCHDZ6VIIN;=NW`[F&XD'@]?Y5=>56D"> M4_S,0K`<#&2`*\A/&[A3SSR.>G?'^%-M80DT4DL05U;)"YQG. M1R>G'_ZZ;E23M;\25&JU>_X'IO\`PLZ__P"A;C_\#_\`[71_PLZ__P"A;C_\ M#_\`[77-^5[5S^KQV[Z@XG8DJHP`.@]^>G/O]*WJTZ5.-[?B84ZE2H[7/1/^ M%G7_`/T+\`X'__`&NMSPQXMG\07;V\^F+9E8RX(N/,S@@?W1_>KQ.6SMHF MV,48=08PQSWS\W^<>IZ^A^!KD_VWIQMG"PSQ2*Z@`Y`7./;!`_*N92IS@VE8 MZ+5(S2D[GI]9^OVYN_#^H0"'SF>VD")C.6VG&/?.,5H45DC8^;[B[,T.T-N! MY!!-4PA8@`9).`/6M#5],FTG5[FQG3:\3D8['W'`X/;CIBM[PI;0&SEG.U94 M<@ML);&.@/Y]/QKU9348 N@=_(C\TE M-R$#R^OX$]!3(B0P""1!P653D\'UI;R(&V8X'!&53D@C'7_/-<$Y.6K.J*2V M,K7K<7BR+C9N&Y>.GI7$E>U=_?ILN4RNW<@/^]UY]JY'5;,VMZP"%4?YE]_7 MZ5MAI:N)G7CHF=5X$^(,'AZS72=6AG>U,A:.YC^80@X^4H!G&=Q)&3D].]=E M_P`+4\%!MO\`;)W8SC[)/_\`$5XOMH*UM+#1D[F<:S2L=YXD^+EQ?VKVGARS MGM/,&&O+H!67KG8@)YZ X=G;IEC@GCM^'%><[:]. M\`*T/AW$B,I,S,-PQD8%#I1IQT)E-SW.D5-HXXJCJFJVVF!5D=#-("8XBX4M MCK_G!]LFJ_B+Q1;:)!LB075\_P#JK96YY_B;^ZOO7G[M/>WSWUZ_G7 MI)#)MD5HW`8$')R/E`[<#(R3^.*Z[8&`92" M#R".]>5WW"QD=OF&/\_Y_0==X$UG[1;-I%R^9;?F`D\O'Z?5>GTQZ&BE4Z,F MM3ZHZ4Q\'CL:U?!O_(JV?_;3_P!#:JA3Y3]#5OP9_P`BI9_\#_\`0VI5W>P\ M.K7-RO'_`!-IDVBZU=">$1VUR[-;/&!MVEB2H'KR!CZ=1C/L%4]5TJSUFP>R MOHA)$_3U4]B/0_YZ5S'4>,ZAYJV<[QHCR)%(4PW0$<'/;^Z.<<'Z5@QI&& N3P.,UIHHMLP U:]I<:JMDBVTI,+G=L9.,D8SCZ=ZS- M)T[3+:Z5+LW,P*Y9+4!V)^I./KBMV*QTEX5>?0M8MPPW(\/S!AV(W#IT[FO- ME.[T.U11!#JLR$QW%G%(K.#(JD!GP",?J>W';%.N9=,NK<%=/DMY57&[)8.< MCDGMWZ5)Y7AUYHUBU+4K)U.6>XB$@!^B\_Y_&M"Y@TZ6Q*+XO2Y.2PC>Q* :.*.41%R!EI`%4^ISVK4&H:QI8Q#J<=Q&<=CZ`'I^%3& MQCMH4N9;W2=2AC7/V>*Y\N1AUZ8!S['GVJJQTZ8&8Z=)8PJ?G MGV*;./\`<-`'E6D:[JZVMO!+>RF-D5-LDC<@\'C52VUD!7((Q@^^!_^JF:BT4MM)#)(GF"1&(8Y.1GG/'J M/844T.>QCK.KB0,DH"\'>AP?H!UIT7E- YSEZ"9;?45+.S(,_,"'[_G6U-]F M&IJS$>=ERHSGL?Z5RYWO@M'VZ%`< >5(VDR&91C)7:HYX5O3V^HIK+/O4&_7G&22A_7/ M^>]1R*@M6\QFD`?DJP&3ZY%$L1*I9,F.'C3NT/N+%;:"VO'MBL;@AFP`KX`] M8P/7J6_J>I\!G.K:5[&89_X`3_6N/D`8E=S$CC&5&>#[Y[?YXKJOA[(&URQ4 M9P&E(SU^X1_2JB[7(DMCUJBBBF!Y9\3]#,6JQ:J@8QW6% PW=K!?6LEK "QNQ]HM+D^:MR%("X&""O.<'T)X(]:V55\G(S-P][F1I/&(XD)!=%'2,%4 M&?5L?-^%,O+=A9B3;NC(W`(#Y:>GS=ZLV;?;+6.X*QSP9)6=WQ%CI]T?C4MV MHETJ38LL\28(F<>7$J\=!W[]>E9%HPM40-<18V$^6/F0]>O45S_B)@[C-8/B)`8K @>&(+FTCDBNP4F=5=XR,;2V3C\.GX5!X&\)'6;E=7U6W"65OQ:6I4% M6/ ^, @U%5CU;5F"A4B52.>^S/\S7`ZW//R.F5/EA;J>9:C(8V MOKB*)1*TCRL6SUSGG\__`-52Q\[<8/T]^?\`/]>M9U_,/LPRI;<0!DXSDBKJ MRQ[=K#(V\\9_PX^F/QKB;.M(BO4RJMGN>AZ'CMV_$Y^E0V=[-I>H0WUN1YD# MA@#T88.1^(R*FO)$D0`2*TN/F`;)]O8=.@JE(#M(SG@4TQ-'LVGWUOJNFQWM MJVZ*5,CU4XY!]".E7O!G_(J6?_`__0VKS+X F^#?^15L_^VG_`*&U7.7,D9PCRMHW****S-".:"&YB:&>))8VZHZA@?P- M<%XB^&$%S,U[HLK6TNW_`%6\C.!V8^N!P??GM7H-%`'E;P_$'3I0CNUT-H(# M6:R#'^\G?ZG-4KSQ)K4NGSZ?J>D6EPY;#$,T>T@YP5(/0CU%>PT4/56%9;GS M[]OUFW`\BSEAVDE5AN-H!(QGIUQQGKCCI3+?6_$EI"D,,=ZL:#`3[:"H^@*\ M5[N=$TD]=+L__`=/\*3^PM'_`.@59?\`@.G^%1[.*Z%\S/G^1+N^FDENM)ED MDE.YW>ZR6.<]A5FWLI8H\6^DPPL#P99C(/RP/YU[P-#T@=-+LO\`P'3_``JU M##%;Q"*")(HUZ(BA0/P%/E0KGC596R0J>NT M6J**`"BBB@`JIJEJU]I-Y9ILWW$#Q+OSMRRD OM7NU%&P;GA M`\-^*0P(T1.!C'V.2GC0/%8&/[$C^OV.2O=**=V*R/#/[!\59S_8,6?^O23_ M`!J:+2_%\4@?^PT;'&UK67'\Z]MHHNQGB_V/QB#QH$2_2VF_^*J,Z9XL(('A MVW!)RQ^R3<_^/5[914V0[L\3.F>+S_S`(/\`P!D_QH73/%R@C^P(>>N+24?R M->V44E"*Z#YY/J>*BP\8B$P_V(GEG!*?9IMN1G'&['<_G74>#?#^N_VM!JVH M1P6Z0LZ/$4D21LI@$;LY'(_6O0J*=D*["BBBF(*ANK6"]MI+:YB66&089&Z' M_/K4U%`'G^J?#:6!YKGP]J,UDS'<(8I#&2,=-PZG/`SCKR?7!OCXVTV!X[O3 M[2?R]H:[N(G9L9&,N#M]!Q_.O7J*`/%CKUW<7'F7NCDD#'F1W6=Q^A''YU!? MZE)>)&D.C.0,Y\ZX``].`#FO<**:;3N@>JLSQ+2_#/B;6D6-((+2*3K<6\93 MC.#\[>GMSUKO/"_P^MM%NEU"^E^VWJCY6?YMI['<>2<8QP,?D:[&BG*4I;L2 M26P5Q'BCP/JNLZM+?6.OW=JDX`:!+EXE7"@?PYSGGL/QKMZ*D9Y0WPBU5AAM M
4@@+UES@#_=Z?
M2IH);F"%V5)XPYVD!IANQCCA<5AD-]G\E#;YR&+,$S^>:028N%'[LL4P!Y:X
MQCZ]:?*+0Z1[^^A96%SE55U5
M](L$FVNU]-^[<@XVL><''3BK.@W^L")8;34;2V,:EO,