XML 26 R11.htm IDEA: XBRL DOCUMENT v3.19.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Jun. 30, 2019
Dec. 31, 2018
Jun. 30, 2018
Operating Activities                
Net income $ 173,741 $ 115,899 $ 226,510 $ 229,722        
Adjustments to reconcile net income to net cash provided by operating activities:                
Depreciation and amortization     143,258 144,385        
Equity in net loss (income) from unconsolidated joint ventures 7,546 (4,702) 12,780 (8,738)        
Distributions of cumulative earnings from unconsolidated joint ventures     566 9,889        
Equity in net gain on sale of interest in unconsolidated joint venture interest/real estate (59,015) (72,025) (76,181) (65,585)        
Purchase price and other fair value adjustments     (65,590) (60,442)        
Loss (gain) on sale of real estate, net     1,049 (8,731)        
Loan loss reserves and other investment reserves, net of recoveries     0   $ 6,839      
Deferred rents receivable     (5,674) (4,369)        
Other non-cash adjustments     5,431 9,404        
Changes in operating assets and liabilities:                
Tenant and other receivables     (1,109) (397)        
Related party receivables     4,481 (1,116)        
Deferred lease costs     (32,183) (17,469)        
Other assets     (295) (4,329)        
Accounts payable, accrued expenses, other liabilities and security deposits     5,299 22,867        
Deferred revenue and land leases payable     (427) 1,121        
Net cash provided by operating activities     217,915 246,212        
Investing Activities                
Acquisitions of real estate property     (262,343) (9,733)        
Additions to land, buildings and improvements     (93,013) (96,577)        
Acquisition deposits and deferred purchase price     (228) (1,520)        
Investments in unconsolidated joint ventures     (97,447) (254,305)        
Distributions in excess of cumulative earnings from unconsolidated joint ventures     45,241 178,892        
Net proceeds from disposition of real estate/joint venture interest     138,526 760,335        
Other investments     (1,056) (22,790)        
Origination of debt and preferred equity investments     (523,476) (603,575)        
Repayments or redemption of debt and preferred equity investments     327,392 317,337        
Net cash (used in) provided by investing activities     (466,404) 268,064        
Financing Activities                
Proceeds from mortgages and other loans payable     427,352 210,575        
Repayments of mortgages and other loans payable     (43,630) (22,864)        
Proceeds from revolving credit facility and senior unsecured notes     940,000 1,475,000        
Repayments of revolving credit facility and senior unsecured notes     (770,000) (1,155,000)        
Proceeds from stock options exercised and DRSPP issuance     263 5,701        
Repurchase of common stock     (109,313) (724,696)        
Redemption of preferred units     (15,142) (350)        
Redemption of OP units     (15,851) 0        
Distributions to noncontrolling interests in other partnerships     (271) (724)        
Contributions from noncontrolling interests in other partnerships     2,469 1,828        
Acquisition of subsidiary interest from noncontrolling interest     (25,791) 0        
Distributions to noncontrolling interests in the Operating Partnership     (7,353) (7,712)        
Dividends / Distributions paid on common and preferred stock / units     (154,460) (160,699)        
Other obligations related to loan participations     0 (3)        
Tax withholdings related to restricted share awards     (3,126) (3,842)        
Deferred loan costs and capitalized lease obligation     (14,624) (1,536)        
Net cash provided by (used in) financing activities     210,523 (384,322)        
Net (decrease) increase in cash, cash equivalents, and restricted cash     (37,966) 129,954        
Cash, cash equivalents, and restricted cash at end of period 241,147 379,980 241,147 379,980        
Supplemental Disclosure of Non-Cash Investing and Financing Activities:                
Issuance of units in the Operating Partnership     0 15,448        
Conversion of units in the Operating Partnership for common stock     446 1,560        
Derivative instruments at fair value     0 6,937        
Tenant improvements and capital expenditures payable     9,021 16,534        
Fair value adjustment to noncontrolling interest in Operating Partnership     43,835 4,493        
Deconsolidation of subsidiaries     0 298,403        
Transfer of assets related to assets held for sale     0 593,995        
Transfer of liabilities related to assets held for sale     0 265,538        
Removal of fully depreciated commercial real estate properties     5,728 110,594        
Contribution to consolidated joint venture by noncontrolling interest   0 48,223          
Share repurchase payable     0 31,605        
Recognition of right of use assets and related lease liabilities     389,120 0        
Cash and cash equivalents           $ 148,978 $ 129,475 $ 287,240
Restricted cash           92,169 149,638 92,740
Total cash, cash equivalents, and restricted cash 241,147 379,980 241,147 379,980   241,147   379,980
SL Green Operating Partnership                
Operating Activities                
Net income 173,741 115,899 226,510 229,722        
Adjustments to reconcile net income to net cash provided by operating activities:                
Depreciation and amortization     143,258 144,385        
Equity in net loss (income) from unconsolidated joint ventures 7,546 (4,702) 12,780 (8,738)        
Distributions of cumulative earnings from unconsolidated joint ventures     566 9,889        
Equity in net gain on sale of interest in unconsolidated joint venture interest/real estate (59,015) (72,025) (76,181) (65,585)        
Purchase price and other fair value adjustments     (65,590) (60,442)        
Loss (gain) on sale of real estate, net     1,049 (8,731)        
Deferred rents receivable     (5,674) (4,369)        
Other non-cash adjustments     5,431 9,404        
Changes in operating assets and liabilities:                
Tenant and other receivables     (1,109) (397)        
Related party receivables     4,481 (1,116)        
Deferred lease costs     (32,183) (17,469)        
Other assets     (295) (4,329)        
Accounts payable, accrued expenses, other liabilities and security deposits     5,299 22,867        
Deferred revenue and land leases payable     (427) 1,121        
Net cash provided by operating activities     217,915 246,212        
Investing Activities                
Acquisitions of real estate property     (262,343) (9,733)        
Additions to land, buildings and improvements     (93,013) (96,577)        
Acquisition deposits and deferred purchase price     (228) (1,520)        
Investments in unconsolidated joint ventures     (97,447) (254,305)        
Distributions in excess of cumulative earnings from unconsolidated joint ventures     45,241 178,892        
Net proceeds from disposition of real estate/joint venture interest     138,526 760,335        
Other investments     (1,056) (22,790)        
Origination of debt and preferred equity investments     (523,476) (603,575)        
Repayments or redemption of debt and preferred equity investments     327,392 317,337        
Net cash (used in) provided by investing activities     (466,404) 268,064        
Financing Activities                
Proceeds from mortgages and other loans payable     427,352 210,575        
Repayments of mortgages and other loans payable     (43,630) (22,864)        
Proceeds from revolving credit facility and senior unsecured notes     940,000 1,475,000        
Repayments of revolving credit facility and senior unsecured notes     (770,000) (1,155,000)        
Proceeds from stock options exercised and DRSPP issuance     263 5,701        
Repurchase of common stock     (109,313) (724,696)        
Redemption of preferred units     (15,142) (350)        
Redemption of OP units     (15,851) 0        
Distributions to noncontrolling interests in other partnerships     (271) (724)        
Contributions from noncontrolling interests in other partnerships     2,469 1,828        
Acquisition of subsidiary interest from noncontrolling interest     (25,791) 0        
Dividends / Distributions paid on common and preferred stock / units     (161,813) (168,411)        
Other obligations related to loan participations     0 (3)        
Tax withholdings related to restricted share awards     (3,126) (3,842)        
Deferred loan costs and capitalized lease obligation     (14,624) (1,536)        
Net cash provided by (used in) financing activities     210,523 (384,322)        
Net (decrease) increase in cash, cash equivalents, and restricted cash     (37,966) 129,954        
Cash, cash equivalents, and restricted cash at beginning of year     279,113 250,026 250,026      
Cash, cash equivalents, and restricted cash at end of period 241,147 379,980 241,147 379,980 279,113      
Supplemental Disclosure of Non-Cash Investing and Financing Activities:                
Issuance of units in the Operating Partnership     0 15,448        
Conversion of units in the Operating Partnership for common stock     446 1,560        
Derivative instruments at fair value     0 6,937        
Tenant improvements and capital expenditures payable     9,021 16,534        
Fair value adjustment to noncontrolling interest in Operating Partnership     43,835 4,493        
Deconsolidation of subsidiaries     0 298,403        
Transfer of assets related to assets held for sale     0 593,995        
Transfer of liabilities related to assets held for sale     0 265,538        
Removal of fully depreciated commercial real estate properties     5,728 110,594        
Contribution to consolidated joint venture by noncontrolling interest     48,223 0        
Share repurchase payable     0 31,605        
Recognition of right of use assets and related lease liabilities     389,120 0        
Cash and cash equivalents           148,978 129,475 287,240
Restricted cash           92,169 149,638 92,740
Total cash, cash equivalents, and restricted cash $ 241,147 $ 379,980 $ 279,113 $ 250,026 $ 279,113 $ 241,147 $ 279,113 $ 379,980