XML 96 R4.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Income (USD $)
Share data in Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Revenues              
Rental revenue, net         $ 1,080,684,000 $ 1,062,682,000 $ 947,479,000
Escalation and reimbursement         169,529,000 165,156,000 143,544,000
Investment income         193,843,000 119,155,000 120,418,000
Other income         25,021,000 35,736,000 35,418,000
Total revenues 346,599,000 357,011,000 344,535,000 334,585,000 1,469,077,000 1,382,729,000 1,246,859,000
Expenses              
Operating expenses (including $18,728 (2013), $17,274 (2012) and $15,041 (2011) of related party expenses)         293,514,000 292,392,000 257,938,000
Real estate taxes         218,832,000 209,337,000 173,154,000
Ground rent         39,926,000 37,866,000 32,919,000
Interest expense, net of interest income         330,215,000 329,897,000 285,248,000
Amortization of deferred financing costs         16,695,000 19,450,000 14,108,000
Depreciation and amortization         337,692,000 325,737,000 271,306,000
Loan loss and other investment reserves, net of recoveries         0 564,000 6,722,000
Transaction related costs, net of recoveries         3,987,000 5,625,000 5,561,000
Marketing, general and administrative         86,192,000 82,840,000 80,103,000
Total expenses         1,327,053,000 1,303,708,000 1,127,059,000
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price fair value adjustment, (loss) gain on sale of investment in marketable securities, depreciable real estate reserves and (loss) gain on early extinguishment of debt         142,024,000 79,021,000 119,800,000
Equity in net income from unconsolidated joint ventures         9,921,000 76,418,000 1,583,000
Equity in net gain on sale of interest in unconsolidated joint venture/ real estate 19,277,000 (4,807,000) 15,323,000 7,260,000 3,601,000 37,053,000 2,918,000
Purchase price fair value adjustment         (2,305,000) 0 498,195,000
(Loss) gain on sale of investment in marketable securities         (65,000) 4,940,000 4,866,000
Depreciable real estate reserves         0 0 (5,789,000)
(Loss) gain on early extinguishment of debt (6,978,000) 0 0 0 (18,518,000) (6,978,000) 904,000
Income from continuing operations         134,658,000 190,454,000 622,477,000
Net income from discontinued operations 9,737,000 951,000 899,000 1,032,000 1,725,000 12,619,000 8,560,000
Gain on sale of discontinued operations 0 0 0 6,627,000 14,900,000 6,627,000 46,085,000
Net income         151,283,000 209,700,000 677,122,000
Net income attributable to noncontrolling interests:              
Noncontrolling interests in the Operating Partnership         (3,023,000) (5,597,000) (14,629,000)
Noncontrolling interests in other partnerships         (10,629,000) (5,591,000) (15,083,000)
Preferred units distribution         (2,260,000) (2,107,000) 0
Net income attributable to SL Green 27,363,000 25,657,000 110,584,000 32,801,000 135,371,000 196,405,000 647,410,000
Preferred stock redemption costs 0 (10,010,000) 0 0 (12,160,000) (10,010,000) 0
Perpetual preferred stock dividends (7,407,000) (7,915,000) (7,544,000) (7,545,000) (21,881,000) (30,411,000) (30,178,000)
Net income 19,956,000 7,732,000 103,040,000 25,256,000 101,330,000 155,984,000 617,232,000
Amounts attributable to SL Green common stockholders:              
Income from continuing operations         83,927,000 101,638,000 74,341,000
Purchase price fair value adjustment         (2,239,000) 0 486,660,000
Equity in net gain on sale of interest in unconsolidated joint venture/real estate         3,496,000 35,769,000 2,850,000
Net income from discontinued operations         1,675,000 12,180,000 8,363,000
Gain on sale of discontinued operations         14,471,000 6,397,000 45,018,000
Net income 19,956,000 7,732,000 103,040,000 25,256,000 101,330,000 155,984,000 617,232,000
Basic earnings per share:              
Income from continuing operations before discontinued operations (usd per share)         $ 0.89 $ 1.14 $ 6.70
Equity in net gain on sale of interest in unconsolidated joint venture/real estate (usd per share)         $ 0.04 $ 0.40 $ 0.03
Net income from discontinued operations (usd per share)         $ 0.02 $ 0.14 $ 0.10
Gain on sale of discontinued operations (usd per share)         $ 0.15 $ 0.07 $ 0.54
Net income attributable to SL Green common stockholders (usd per share) $ 0.22 $ 0.09 $ 1.15 $ 0.29 $ 1.10 $ 1.75 $ 7.37
Diluted earnings per share:              
Income from continuing operations before discontinued operations (usd per share)         $ 0.88 $ 1.13 $ 6.67
Equity in net gain on sale of interest in unconsolidated joint venture/real estate (usd per share)         $ 0.04 $ 0.40 $ 0.03
Net income from discontinued operations (usd per share)         $ 0.02 $ 0.14 $ 0.10
Gain on sale of discontinued operations (usd per share)         $ 0.16 $ 0.07 $ 0.53
Net income attributable to SL Green common stockholders (usd per share) $ 0.22 $ 0.09 $ 1.14 $ 0.29 $ 1.10 $ 1.74 $ 7.33
Basic weighted average common shares outstanding (in shares)         92,269 89,319 83,762
Diluted weighted average common shares and common share equivalents outstanding (usd per share)         95,266 92,873 86,244
Noncontrolling Interest [Abstract]              
Purchase price fair value adjustment         (2,305,000) 0 498,195,000
SL Green Operating Partnership
             
Revenues              
Rental revenue, net         1,080,684,000 1,062,682,000 947,479,000
Escalation and reimbursement         169,529,000 165,156,000 143,544,000
Investment income         193,843,000 119,155,000 120,418,000
Other income         25,021,000 35,736,000 35,418,000
Total revenues 346,598,000 357,011,000 344,535,000 334,585,000 1,469,077,000 1,382,729,000 1,246,859,000
Expenses              
Operating expenses (including $18,728 (2013), $17,274 (2012) and $15,041 (2011) of related party expenses)         293,514,000 292,392,000 257,938,000
Real estate taxes         218,832,000 209,337,000 173,154,000
Ground rent         39,926,000 37,866,000 32,919,000
Interest expense, net of interest income         330,215,000 329,897,000 285,248,000
Amortization of deferred financing costs         16,695,000 19,450,000 14,108,000
Depreciation and amortization         337,692,000 325,737,000 271,306,000
Loan loss and other investment reserves, net of recoveries         0 564,000 6,722,000
Transaction related costs, net of recoveries         3,987,000 5,625,000 5,561,000
Marketing, general and administrative         86,192,000 82,840,000 80,103,000
Total expenses         1,327,053,000 1,303,708,000 1,127,059,000
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price fair value adjustment, (loss) gain on sale of investment in marketable securities, depreciable real estate reserves and (loss) gain on early extinguishment of debt         142,024,000 79,021,000 119,800,000
Equity in net income from unconsolidated joint ventures         9,921,000 76,418,000 1,583,000
Equity in net gain on sale of interest in unconsolidated joint venture/ real estate 19,277,000 (4,807,000) 15,323,000 7,260,000 3,601,000 37,053,000 2,918,000
Purchase price fair value adjustment         (2,305,000) 0 498,195,000
(Loss) gain on sale of investment in marketable securities         (65,000) 4,940,000 4,866,000
Depreciable real estate reserves         0 0 (5,789,000)
(Loss) gain on early extinguishment of debt (6,978,000) 0 0 0 (18,518,000) (6,978,000) 904,000
Income from continuing operations         134,658,000 190,454,000 622,477,000
Net income from discontinued operations 9,737,000 951,000 899,000 1,032,000 1,725,000 12,619,000 8,560,000
Gain on sale of discontinued operations 0 0 0 6,627,000 14,900,000 6,627,000 46,085,000
Net income         151,283,000 209,700,000 677,122,000
Net income attributable to noncontrolling interests:              
Noncontrolling interests in other partnerships         (10,629,000) (5,591,000) (15,083,000)
Net income attributable to SL Green         138,394,000 202,002,000 662,039,000
Preferred stock redemption costs 0 (10,010,000) 0 0      
Perpetual preferred stock dividends (7,407,000) (7,915,000) (7,544,000) (7,545,000)      
Net income         104,353,000 161,581,000 631,861,000
Amounts attributable to SL Green common stockholders:              
Income from continuing operations         86,432,000 105,282,000 76,103,000
Equity in net gain on sale of interest in unconsolidated joint venture/real estate         3,601,000 37,053,000 2,918,000
Gain on sale of discontinued operations         14,900,000 6,627,000 46,085,000
Net income         104,353,000 161,581,000 631,861,000
Basic earnings per share:              
Equity in net gain on sale of interest in unconsolidated joint venture/real estate (usd per share)         $ 0.04 $ 0.40 $ 0.03
Gain on sale of discontinued operations (usd per share)         $ 0.15 $ 0.07 $ 0.54
Net income attributable to SL Green common stockholders (usd per share) $ 0.22 $ 0.09 $ 1.15 $ 0.29      
Diluted earnings per share:              
Equity in net gain on sale of interest in unconsolidated joint venture/real estate (usd per share)         $ 0.04 $ 0.40 $ 0.03
Gain on sale of discontinued operations (usd per share)         $ 0.16 $ 0.07 $ 0.53
Net income attributable to SL Green common stockholders (usd per share) $ 0.22 $ 0.09 $ 1.14 $ 0.29      
Noncontrolling Interest [Abstract]              
Preferred unit distributions         (2,260,000) (2,107,000) 0
Preferred unit redemption costs         (12,160,000) (10,010,000) 0
Perpetual preferred unit distributions         (21,881,000) (30,411,000) (30,178,000)
Net income attributable to SLGOP common unitholders 20,677,000 8,299,000 106,461,000 26,144,000 104,353,000 161,581,000 631,861,000
Purchase price fair value adjustment         (2,305,000) 0 498,195,000
Net income from discontinued operations         $ 1,725,000 $ 12,619,000 $ 8,560,000
Net income from continuing operations before gains on sale and discontinued operations (in dollars per share)         $ 0.89 $ 1.14 $ 6.70
Net income from discontinued operations (in dollars per share)         $ 0.02 $ 0.14 $ 0.10
Net income attributable to SL Green common stockholders (in dollars per share)         $ 1.10 $ 1.75 $ 7.37
Net income from continuing operations before gains on sale and discontinued operations (in dollars per share)         $ 0.88 $ 1.13 $ 6.67
Net income from discontinued operations (in dollars per share)         $ 0.02 $ 0.14 $ 0.10
Net income attributable to SL Green common stockholders (in dollars per share)         $ 1.10 $ 1.74 $ 7.33
Basic weighted average common shares outstanding (in shares)         95,004 92,526 85,747
Diluted weighted average common shares and common share equivalents outstanding (in shares)         95,266 92,873 86,244