EX-99.2 3 a08-26984_1ex99d2.htm EX-99.2

Exhibit 99.2

 

SL Green Realty Corp.

Third Quarter

Supplemental Data

September 30, 2008

 

 

 



 

 

 

 

 

 

 

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 Green’s 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 reiterated in this supplemental financial package.  This supplemental financial package is available through the Company’s 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 be restated from 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.

 

This report includes certain statements that may be deemed to be “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  All statements, other than statements of historical facts, included in this report that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), expansion and other development trends of the real estate industry, business strategies, expansion and growth of the Company’s operations and other such matters are forward-looking statements.  These statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate.  Such statements are subject to a number of assumptions, risks and uncertainties, general economic and business conditions, the business opportunities that may be presented to and pursued by the Company, changes in laws or regulations and other factors, many of which are beyond the control of the Company.  Any such statements are not guarantees of future performance and actual results or developments may differ materially from those anticipated in the forward-looking statements.

 

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, 2008 that will subsequently be released on Form 10-Q to be filed on or before November 10, 2008.

 

2



 

 

 

TABLE OF CONTENTS

 

 

Highlights of Current Period Financial Performance

 

 

 

 

 

Unaudited Financial Statements

 

 

Corporate Profile

 

4

Financial Highlights

 

5-12

Balance Sheets

 

13-14

Statements of Operations

 

15

Funds From Operations

 

16

Statement of Stockholders’ Equity

 

17

Taxable Income

 

18

Joint Venture Statements

 

19-21

 

 

 

Selected Financial Data

 

22-25

 

 

 

Summary of Debt and Ground Lease Arrangements

 

26-28

 

 

 

Structured Finance

 

29-31

 

 

 

Property Data

 

 

Composition of Property Portfolio

 

32-33

Top Tenants

 

34

Tenant Diversification

 

35

Leasing Activity Summary

 

36-39

Lease Expiration Schedule

 

40-41

 

 

 

Summary of Acquisition/Disposition Activity

 

42-44

Supplemental Definitions

 

45

Corporate Information

 

46

 

3



 

 

 

CORPORATE PROFILE

 

 

SL Green Realty Corp., or the Company, is New York City’s 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 Company’s 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 Green’s core ownership in the Grand Central submarket of Midtown Manhattan. The Company has since made selective additions to the holdings in these areas.

 

Looking forward, SL Green will continue its opportunistic investment philosophy through three established business lines: investment in long-term core properties, investment in opportunistic assets, and structured finance investments. Structured finance investments include SL Green’s interest in Gramercy Capital Corp., or Gramercy, (NYSE: GKK) since 2004. As of September 30, 2008, SL Green owned approximately 15.8% of Gramercy. 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.

 

4



 

FINANCIAL HIGHLIGHTS


THIRD QUARTER 2008
UNAUDITED


 

FINANCIAL RESULTS

 

Funds From Operations, or FFO, available to common stockholders totaled $88.0 million, or $1.45 per share (diluted) for the third quarter ended September 30, 2008, a 16.0% increase over the same quarter in 2007 when FFO totaled $77.8 million, or $1.25 per share (diluted).

 

Net income available to common stockholders totaled $33.6 million, or $0.58 per share, (diluted) for the third quarter and $298.3 million, or $5.09 per share (diluted) for the nine months ended September 30, 2008, compared to $98.6 million and $511.9 million for the respective periods in 2007.  The results for the three and nine months ended September 30, 2008 include gains on sale of $0.16 per share (diluted) and $3.49 per share (diluted), respectively, compared to gains on sale of $1.34 per share (diluted) and $6.69 per share (diluted) for the same periods in 2007.

 

Funds available for distribution, or FAD, for the third quarter of 2008 increased to $0.92 per share (diluted) versus $0.84 per share (diluted) in the prior year, a 9.5% increase.

 

The Company’s dividend payout ratio for the third quarter of 2008 was 54.32% of FFO and 85.46% of FAD before second cycle leasing costs.

 

All per share amounts are presented on a diluted basis.

 

CONSOLIDATED RESULTS

 

Total quarterly revenues totaled $268.7 million in the third quarter compared to $245.3 million in the prior year.  The $23.4 million increase in revenue resulted primarily from the following items:

 

·                  $17.6 million increase from 2007 acquisitions, including the Reckson properties,

·                  $5.5 million increase from same-store properties,

·                  $1.6 million increase in preferred equity and investment income, and

·                  $1.3 million decrease in other income.

 

The Company’s earnings before interest, taxes, depreciation and amortization, or EBITDA, totaled $154.0 million compared to $139.8 million in the prior year.  The following items drove the $14.2 million in EBITDA improvements:

 

·                  $14.7 million increase from 2007 acquisitions, including the Reckson properties,

·                  $2.8 million increase from same-store properties,

·                  $1.6 million increase in preferred equity and investment income primarily due to income earned on third quarter originations which was partially offset by $9.1 million in reserves recorded against structured finance investments.  The weighted-average structured finance investment balance for the quarter increased to $921.7 million from $714.9 million in the prior year third quarter.  The

 

5



 

FINANCIAL HIGHLIGHTS


THIRD QUARTER 2008
UNAUDITED


 

weighted-average yield for the quarter was 10.43% compared to 10.54% in the prior year,

·                  $1.0 million increase from increased contributions to equity in net income from unconsolidated joint ventures primarily from 388 Greenwich Street ($0.4 million), 1515 Broadway ($2.8 million) 521 Fifth Avenue ($1.1 million), 800 Third Avenue ($0.4 million) and 1221 Avenue of the Americas ($0.8 million).   This was partially offset by reductions in contributions primarily from 100 Park, which was under redevelopment, ($0.3 million) and Gramercy ($4.2 million),

·                  $4.4 million decrease from higher MG&A expense, and

·                  $1.5 million decrease in non-real estate revenues, net of expenses.

 

FFO before minority interests increased $10.2 million primarily as a result of:

 

·                  $14.2 million increase in EBITDA,

·                  $1.1 million decrease in FFO from unconsolidated joint ventures, discontinued operations and non-real estate depreciation, and

·                  $2.9 million decrease from higher interest expense.

 

SAME-STORE RESULTS

 

Consolidated Properties

 

Same-store third quarter 2008 GAAP NOI increased $10.6 million (10.7%) to $110.2 million compared to the prior year.  Operating margins before ground rent increased from 57.3% to 57.9%.

 

The $10.6 million increase in GAAP NOI was primarily due to:

 

·                  $12.9 million (8.2%) increase in rental revenue primarily due to increasing rental rates,

·                  $2.8 million (10.0%) increase in escalation and reimbursement revenue,

·                  $0.6 million (67.9%) decrease in investment and other income,

·                  $4.4 million (8.8%) increase in operating expenses, primarily driven by increases in payroll and utility costs, but was offset by reductions in insurance costs and repairs and maintenance,

·                  $0.8 million (8.7%) decrease in ground rent expense, and

·                  $0.9 million (3.1%) increase in real estate taxes.

 

Joint Venture Properties

 

The Joint Venture same-store properties third quarter 2008 GAAP NOI increased $1.1 million (4.1%) to $28.7 million compared to the prior year.  Operating margins before ground rent decreased slightly from 55.8% to 55.6%.

 

The $1.1 million increase in GAAP NOI was primarily due to:

 

·                  $1.9 million (4.8%) increase in rental revenue primarily due to improved leasing,

·                  $0.4 million (3.7%) increase in escalation and reimbursement revenues,

·                  $1.0 million (7.3%) increase in operating expenses, and

 

6



 

FINANCIAL HIGHLIGHTS


THIRD QUARTER 2008
UNAUDITED


 

·                  $0.2 million (1.7%) increase in real estate taxes.

 

STRUCTURED FINANCE ACTIVITY

 

As of September 30, 2008, our structured finance and preferred equity investments totaled $926.9 million.  The weighted average balance outstanding for the third quarter of 2008 was $921.7 million.  During the third quarter of 2008 the weighted average yield was 10.43%.

 

QUARTERLY LEASING HIGHLIGHTS

 

Manhattan vacancy at June 30, 2008 was 786,400 useable square feet net of holdover tenants.  During the quarter, 308,721 additional useable office, retail and storage square feet became available at an average escalated cash rent of $50.13 per rentable square foot.  Space available to lease during the quarter totaled 1,095,121 useable square feet, or 4.6% of the total Manhattan portfolio.

 

During the third quarter, 39 Manhattan office leases, including early renewals, were signed totaling 359,067 rentable square feet.  New cash rents averaged $66.78 per rentable square foot.  Replacement rents were 55% higher than rents on previously occupied space, which had fully escalated cash rents averaging $43.09 per rentable square foot.  The average lease term was 10.4 years and average tenant concessions were 6 months of free rent with a tenant improvement allowance of $32.30 per rentable square foot.

 

Suburban vacancy at June 30, 2008 was 645,323 usable square feet net of holdover tenants.  During the quarter, 51,405 additional useable office and storage square feet became available at an average escalated cash rent of $30.05 per rentable square foot.  Space available to lease during the quarter totaled 696,728 useable square feet, or 8.9% of the total Suburban portfolio.

 

During the third quarter, 17 Suburban office leases, including early renewals, were signed totaling 76,519 rentable square feet.  New cash rents averaged $38.48 per rentable square foot.  Replacement rents were 22.6% higher than rents on previously occupied space, which had fully escalated cash rents averaging $31.39 per rentable square foot.  The average lease term was 3.7 years and average tenant concessions were 1.2 months of free rent with a tenant improvement allowance of $16.25 per rentable square foot.

 

The Company also signed a total of 16 retail and storage leases, including early renewals, for 13,828 rentable square feet.  The average lease term was 10.9 years and average tenant concessions were 0.8 months of free rent with a tenant improvement allowance of $0.07 per rentable square foot.

 

REAL ESTATE ACTIVITY

 

In August 2008, the Company sold 80% of its interest in 1551/1555 Broadway to Jeff Sutton, its joint venture partner, for approximately $17.0 million and the right to future asset management, leasing and construction fees.  As a result of this transaction, the Company holds a 10% interest in this joint

 

7



 

FINANCIAL HIGHLIGHTS


THIRD QUARTER 2008
UNAUDITED


 

venture.  The Company recognized a gain of approximately $9.5 million on this transaction which resulted in a 21.7% IRR to the Company.  This return excludes certain future asset management, leasing and construction fees that may be earned by the Company.

 

In October 2008, the Company with its joint venture partner, closed on the sale of the 525,000 square foot office property at 1372 Broadway for $274.0 million.  The Company will recognize a gain of $238.9 million in the fourth quarter of 2008, a substantial portion of which had been deferred from the Company’s sale of 85% of the property in July 2007.

 

Investment in Gramercy Capital Corp.

 

At September 30, 2008, the book value of the Company’s investment in Gramercy Capital Corp. totaled $141.5 million. Fees earned from various management arrangements between the Company and Gramercy totaled approximately $8.0 million for the quarter ended September 30, 2008.  For the nine months ended September 30, 2008, the Company earned $29.4 million in management fees from Gramercy.  During the quarter the Company waived its right to receive approximately $2.0 million of incentive fees and CDO collateral management fees.  The Company’s share of FFO generated from its investment in Gramercy has been estimated at approximately $4.9 million and $15.3 million for the three and nine months ended September 30, 2008, respectively, compared to $5.7 million and $16.3 million for the same periods in the prior year.

 

The Company’s marketing, general and administrative, or MG&A, expenses include the consolidation of the expenses of its subsidiary GKK Manager LLC, the entity which manages and advises Gramercy.  For the quarter ended September 30, 2008, the Company’s MG&A included approximately $5.7 million of costs associated with Gramercy compared to $3.7 million in the prior year.  This increase is primarily due to personnel hired in connection with the AFR acquisition.

 

FINANCING/ CAPITAL ACTIVITY

 

The Company acquired $81.2 million of its common stock at an average share price of $67.63 since July 1, 2008 pursuant to its stock repurchase program.  The Company has now completed its purchases under the previously authorized $300.0 million stock buy-back program.

 

In September 2008, the Company closed on a five-year $125.0 million financing at 28 West 44th Street.  This interest-only loan carries an interest rate of 201 basis points over the 30-day LIBOR.

 

In September 2008, the joint venture that owns the retail condominium at 717 Fifth Avenue refinanced the property with a $285.0 million five-year financing.  This financing carries an interest rate of 275 basis points over the 30-day LIBOR.

 

8



 

FINANCIAL HIGHLIGHTS


THIRD QUARTER 2008
UNAUDITED


 

Dividends

 

In September 2008, the Company declared a dividend of $0.7875 per common share for the third quarter of 2008.  The dividend was payable October 15, 2008 to stockholders of record on the close of business on September 30, 2008.  This distribution reflects the regular quarterly dividend, which is the equivalent of an annualized distribution of $3.15 per common share.

 

In September 2008, the Company also approved a distribution on its Series C preferred stock for the period July 15, 2008 through and including October 14, 2008, of $0.4766 per share, payable October 15, 2008 to stockholders of record on the close of business on September 30, 2008. The distribution reflects the regular quarterly distribution, which is the equivalent of an annualized distribution of $1.90625 per Series C preferred stock.

 

In September 2008, the Company also approved a distribution on its Series D preferred stock for the period July 15, 2008 through and including October 14, 2008, of $0.4922 per share, payable October 15, 2008 to stockholders of record on the close of business on September 30, 2008. The distribution reflects the regular quarterly distribution, which is the equivalent of an annualized distribution of $1.96875 per Series D preferred stock.

 

9



 

 

SL Green Realty Corp.

 

Key Financial Data

 

September 30, 2008

 

(Dollars in Thousands Except Per Share and Sq. Ft.)

 

 

 

As of or for the three months ended

 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders - diluted

 

$

0.58

 

$

2.37

 

$

2.14

 

$

2.16

 

$

1.64

 

Funds from operations available to common shareholders - diluted

 

$

1.45

 

$

2.00

 

$

1.44

 

$

1.24

 

$

1.25

 

Funds available for distribution to common shareholders - diluted

 

$

0.92

 

$

1.55

 

$

1.00

 

$

0.85

 

$

0.84

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price & Dividends

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

$

64.80

 

$

82.72

 

$

81.47

 

$

93.46

 

$

116.77

 

High during period

 

$

92.23

 

$

100.74

 

$

98.77

 

$

123.28

 

$

133.35

 

Low during period

 

$

63.65

 

$

82.55

 

$

76.78

 

$

89.43

 

$

101.61

 

Common dividends per share

 

$

0.7875

 

$

0.7875

 

$

0.7875

 

$

0.7875

 

$

0.70

 

FFO Payout Ratio

 

54.32

%

39.40

%

54.82

%

63.40

%

56.14

%

FAD Payout Ratio

 

85.46

%

50.68

%

78.54

%

93.07

%

83.72

%

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares & Units

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

57,606

 

58,283

 

58,284

 

58,759

 

59,213

 

Units outstanding

 

2,340

 

2,340

 

2,340

 

2,340

 

2,350

 

Total shares and units outstanding

 

59,946

 

60,623

 

60,624

 

61,099

 

61,563

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and units outstanding - basic

 

60,453

 

60,669

 

60,822

 

61,371

 

61,784

 

Weighted average common shares and units outstanding - diluted

 

60,716

 

61,014

 

61,221

 

61,917

 

62,411

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Market value of common equity

 

$

3,884,501

 

$

5,014,735

 

$

4,939,037

 

$

5,710,313

 

$

7,188,712

 

Liquidation value of preferred equity

 

257,500

 

257,500

 

257,500

 

257,500

 

257,500

 

Consolidated debt

 

5,875,968

 

5,405,473

 

5,758,220

 

5,723,082

 

5,329,629

 

Consolidated market capitalization

 

$

10,017,969

 

$

10,677,708

 

$

10,954,757

 

$

11,690,895

 

$

12,775,841

 

SLG portion JV debt

 

1,931,923

 

1,840,071

 

1,593,355

 

1,593,246

 

1,281,344

 

Combined market capitalization

 

$

11,949,892

 

$

12,517,779

 

$

12,548,112

 

$

13,284,141

 

$

14,057,185

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt to market capitalization

 

58.65

%

50.62

%

52.56

%

48.95

%

41.72

%

Combined debt to market capitalization

 

65.34

%

57.88

%

58.59

%

55.08

%

47.03

%

Unsecured credit facility debt to total assets

 

49.04

%

48.68

%

49.26

%

46.78

%

44.87

%

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt service coverage

 

2.28

 

2.67

 

2.23

 

2.10

 

2.23

 

Consolidated fixed charge coverage

 

1.95

 

2.29

 

1.91

 

1.79

 

1.88

 

Combined fixed charge coverage

 

1.75

 

2.04

 

1.74

 

1.64

 

1.67

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings

 

22

 

22

 

22

 

23

 

24

 

Unconsolidated office buildings

 

8

 

8

 

9

 

9

 

7

 

 

 

30

 

30

 

31

 

32

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings square footage

 

14,290,200

 

14,290,200

 

14,290,200

 

14,629,200

 

14,889,200

 

Unconsolidated office buildings square footage

 

9,429,000

 

9,429,000

 

10,099,000

 

10,099,000

 

7,464,000

 

 

 

23,719,200

 

23,719,200

 

24,389,200

 

24,728,200

 

22,353,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter end occupancy - Manhattan portfolio

 

96.5

%

96.7

%

96.3

%

96.6

%

97.0

%

Quarter end occupancy- same store - wholly owned

 

97.7

%

97.6

%

97.1

%

96.8

%

97.0

%

Quarter end occupancy- same store - combined (wholly owned + joint venture)

 

95.6

%

95.7

%

95.4

%

95.6

%

96.5

%

 

Supplemental Package information

 

Third Quarter 2008

 

10



 

 

SL Green Realty Corp.

 

Key Financial Data

 

September 30, 2008

 

(Dollars in Thousands Except Per Share and Sq. Ft.)

 

 

 

As of or for the three months ended

 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

Real estate assets before depreciation

 

$

8,379,608

 

$

8,751,414

 

$

8,710,235

 

$

8,622,496

 

$

8,497,258

 

Investments in unconsolidated joint ventures

 

$

1,139,918

 

$

1,132,329

 

$

1,431,162

 

$

1,438,123

 

$

886,672

 

Structured finance investments

 

$

926,931

 

$

839,826

 

$

776,488

 

$

805,215

 

$

683,084

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

11,491,229

 

$

11,149,587

 

$

11,449,034

 

$

11,430,078

 

$

10,516,189

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt

 

$

4,472,951

 

$

4,478,908

 

$

4,761,420

 

$

4,767,144

 

$

4,496,670

 

Variable rate debt

 

1,403,017

 

926,565

 

996,800

 

955,938

 

832,959

 

Total consolidated debt

 

$

5,875,968

 

$

5,405,473

 

$

5,758,220

 

$

5,723,082

 

$

5,329,629

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

$

6,954,987

 

$

6,486,249

 

$

6,861,109

 

$

6,888,796

 

$

6,051,418

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate & hedged debt-including SLG portion of JV debt

 

$

5,724,415

 

$

5,730,263

 

$

5,728,223

 

$

5,733,986

 

$

5,170,857

 

Variable rate debt - including SLG portion of JV debt

 

2,083,476

 

1,515,281

 

1,623,352

 

1,582,342

 

1,440,116

 

Total combined debt

 

$

7,807,891

 

$

7,245,544

 

$

7,351,575

 

$

7,316,328

 

$

6,610,973

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

231,748

 

$

224,113

 

$

225,924

 

$

211,035

 

$

208,613

 

Property operating expenses

 

100,389

 

95,329

 

94,445

 

96,461

 

94,497

 

Property operating NOI

 

$

131,359

 

$

128,784

 

$

131,479

 

$

114,574

 

$

114,116

 

NOI from discontinued operations

 

1,059

 

1,107

 

978

 

4,001

 

5,772

 

Total property operating NOI

 

$

132,418

 

$

129,891

 

$

132,457

 

$

118,575

 

$

119,888

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of Property NOI from JVs

 

$

52,472

 

$

55,599

 

$

54,228

 

$

43,683

 

$

43,944

 

SLG share of FFO from Gramercy Capital

 

$

4,866

 

$

5,114

 

$

5,287

 

$

5,600

 

$

5,734

 

Structured finance income

 

$

23,420

 

$

18,356

 

$

21,252

 

$

20,745

 

$

21,848

 

Other income

 

$

13,505

 

$

55,503

 

$

18,415

 

$

23,167

 

$

14,790

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing general & administrative expenses

 

$

26,603

 

$

32,407

 

$

27,982

 

$

24,444

 

$

22,224

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

69,457

 

$

71,240

 

$

75,241

 

$

71,440

 

$

66,645

 

Combined interest

 

$

93,514

 

$

93,635

 

$

98,029

 

$

93,647

 

$

91,105

 

Preferred Dividend

 

$

4,969

 

$

4,969

 

$

4,969

 

$

4,969

 

$

4,969

 

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Manhattan)

 

 

 

 

 

 

 

 

 

 

 

Total office leases signed

 

39

 

42

 

41

 

41

 

53

 

Total office square footage leased

 

359,067

 

431,345

 

508,960

 

282,490

 

340,246

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - new leases

 

$

66.78

 

$

65.89

 

$

62.32

 

$

65.68

 

$

61.63

 

Previously escalated rents psf

 

$

43.09

 

$

42.92

 

$

43.31

 

$

46.03

 

$

38.64

 

Percentage of new rent over previously escalated rents

 

55.0

%

53.5

%

43.9

%

42.7

%

59.5

%

Tenant concession packages psf

 

$

32.30

 

$

17.70

 

$

11.45

 

$

15.06

 

$

17.14

 

Free rent months

 

6.0

 

2.0

 

0.9

 

1.4

 

1.5

 

 

11



 

 

SL Green Realty Corp.

 

Key Financial Data

 

September 30, 2008

 

(Dollars in Thousands Except Per Share and Sq. Ft.)

 

Suburban Properties

 

 

 

As of or for the three months ended

 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Operating Data (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Property operating revenues

 

$

33,015

 

$

30,525

 

$

32,622

 

$

35,803

 

$

30,963

 

Property operating expenses

 

14,752

 

12,958

 

13,982

 

15,121

 

13,031

 

Property operating NOI

 

$

18,263

 

$

17,567

 

$

18,640

 

$

20,682

 

$

17,932

 

NOI from discontinued operations

 

554

 

498

 

482

 

444

 

467

 

Total property operating NOI

 

$

18,817

 

$

18,065

 

$

19,122

 

$

21,126

 

$

18,399

 

 

 

 

 

 

 

 

 

 

 

 

 

SLG share of Property NOI from JV

 

$

4,020

 

$

3,765

 

$

3,887

 

$

3,695

 

$

3,625

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated interest

 

$

3,535

 

$

3,624

 

$

3,981

 

$

3,977

 

$

5,079

 

Combined interest

 

$

5,765

 

$

5,866

 

$

6,765

 

$

6,615

 

$

7,182

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings

 

30

 

30

 

30

 

30

 

30

 

Unconsolidated office buildings

 

6

 

6

 

6

 

6

 

6

 

 

 

36

 

36

 

36

 

36

 

36

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated office buildings square footage

 

4,925,800

 

4,925,800

 

4,925,800

 

4,925,800

 

4,925,800

 

Unconsolidated office buildings square footage

 

2,941,700

 

2,941,700

 

2,941,700

 

2,941,700

 

2,941,700

 

 

 

7,867,500

 

7,867,500

 

7,867,500

 

7,867,500

 

7,867,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter end occupancy- suburban portfolio

 

91.9

%

91.8

%

91.9

%

92.0

%

92.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Office Leasing Statistics (Suburban)

 

 

 

 

 

 

 

 

 

 

 

Total office leases signed

 

17

 

24

 

20

 

27

 

23

 

Total office square footage leased

 

76,519

 

75,491

 

165,386

 

205,791

 

91,525

 

 

 

 

 

 

 

 

 

 

 

 

 

Average rent psf - new leases

 

$

38.48

 

$

38.64

 

$

31.52

 

$

28.23

 

$

33.64

 

Previously escalated rents psf

 

$

31.39

 

$

31.24

 

$

26.81

 

$

25.85

 

$

29.26

 

Percentage of new rent over previously escalated rents

 

22.6

%

23.7

%

17.6

%

9.2

%

15.0

%

Tenant concession packages psf

 

$

16.25

 

$

12.28

 

$

24.23

 

$

11.01

 

$

11.06

 

Free rent months

 

1.2

 

0.6

 

4.9

 

1.2

 

0.1

 

 

12



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s omitted)

 


 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate properties, at cost:

 

 

 

 

 

 

 

 

 

 

 

Land & land interests

 

$

1,400,042

 

$

1,483,798

 

$

1,454,060

 

$

1,436,569

 

$

1,447,297

 

Buildings & improvements fee interest

 

5,590,822

 

6,005,030

 

5,994,846

 

5,924,626

 

5,799,995

 

Buildings & improvements leasehold

 

1,251,626

 

1,250,378

 

1,249,121

 

1,249,093

 

1,237,758

 

Buildings & improvements under capital lease

 

12,208

 

12,208

 

12,208

 

12,208

 

12,208

 

 

 

$

8,254,698

 

$

8,751,414

 

$

8,710,235

 

$

8,622,496

 

$

8,497,258

 

Less accumulated depreciation

 

(498,885

)

(484,087

)

(432,567

)

(381,510

)

(406,958

)

 

 

$

7,755,813

 

$

8,267,327

 

$

8,277,668

 

$

8,240,986

 

$

8,090,300

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Real Estate Investments:

 

 

 

 

 

 

 

 

 

 

 

Investment in unconsolidated joint ventures

 

1,139,918

 

1,132,329

 

1,431,162

 

1,438,123

 

886,672

 

Structured finance investments

 

926,931

 

839,826

 

776,488

 

805,215

 

683,084

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

120,120

 

 

 

41,568

 

 

Cash and cash equivalents

 

711,147

 

53,567

 

46,793

 

45,964

 

98,099

 

Restricted cash

 

105,834

 

101,788

 

144,127

 

105,475

 

119,553

 

Tenant and other receivables, net of $15,282 reserve at 9/30/08

 

39,054

 

39,351

 

45,594

 

49,015

 

48,815

 

Related party receivables

 

10,556

 

11,682

 

12,448

 

13,082

 

32,950

 

Deferred rents receivable, net of reserve for tenant credit loss of $13,533 at 9/30/08

 

152,718

 

158,049

 

150,087

 

136,595

 

134,580

 

Deferred costs, net

 

135,949

 

141,285

 

137,079

 

134,354

 

127,353

 

Other assets

 

393,189

 

404,383

 

427,588

 

419,701

 

294,783

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

11,491,229

 

$

11,149,587

 

$

11,449,034

 

$

11,430,078

 

$

10,516,189

 

 

13



 

COMPARATIVE BALANCE SHEETS

 

Unaudited

($000’s omitted)

 


 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Mortgage notes payable

 

$

2,693,275

 

$

2,867,305

 

$

2,867,593

 

$

2,844,644

 

$

2,846,529

 

Term loans and unsecured notes

 

1,793,860

 

1,793,668

 

2,070,127

 

2,069,938

 

1,793,100

 

Revolving credit facilities

 

1,288,833

 

644,500

 

720,500

 

708,500

 

590,000

 

Accrued interest and other liabilities

 

33,367

 

40,867

 

39,695

 

45,194

 

50,257

 

Accounts payable and accrued expenses

 

154,158

 

130,897

 

135,083

 

180,898

 

169,288

 

Deferred revenue

 

462,734

 

789,525

 

808,262

 

819,022

 

385,840

 

Capitalized lease obligations

 

16,662

 

16,621

 

16,581

 

16,542

 

16,504

 

Deferred land lease payable

 

17,559

 

17,468

 

17,378

 

16,960

 

16,873

 

Dividend and distributions payable

 

51,268

 

51,803

 

51,823

 

52,077

 

47,238

 

Security deposits

 

34,105

 

33,595

 

34,067

 

35,021

 

35,789

 

Liabilities related to assets held for sale

 

309,166

 

 

 

 

 

Junior subordinated deferrable interest debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Total Liabilities

 

$

6,954,987

 

$

6,486,249

 

$

6,861,109

 

$

6,888,796

 

$

6,051,418

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest in other partnerships

 

556,262

 

626,903

 

636,966

 

632,400

 

595,782

 

Minority interest in operating partnership (2,340 units outstanding) at 9/30/08

 

88,460

 

88,931

 

85,201

 

82,007

 

78,878

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

7.625% Series C Perpetual Preferred Shares

 

151,981

 

151,981

 

151,981

 

151,981

 

151,981

 

7.875% Series D Perpetual Preferred Shares

 

96,321

 

96,321

 

96,321

 

96,321

 

96,321

 

Common stock, $.01 par value 160,000 shares authorized, 60,400 issued and outstanding at 9/30/08

 

604

 

604

 

602

 

601

 

598

 

Additional paid – in capital

 

2,970,757

 

2,960,245

 

2,943,610

 

2,931,887

 

2,918,847

 

Treasury stock (2,794 shares) at 9/30/08

 

(267,327

)

(218,775

)

(200,630

)

(150,719

)

(94,071

)

Accumulated other comprehensive income

 

(13,728

)

(7,576

)

2,143

 

4,943

 

6,961

 

Retained earnings

 

952,912

 

964,704

 

871,731

 

791,861

 

709,474

 

Total Stockholders’ Equity

 

$

3,891,520

 

$

3,947,504

 

$

3,865,758

 

$

3,826,875

 

$

3,790,111

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

11,491,229

 

$

11,149,587

 

$

11,449,034

 

$

11,430,078

 

$

10,516,189

 

 

14



 

COMPARATIVE STATEMENTS OF OPERATIONS

Unaudited
($000’s omitted)

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2008

 

2007

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenue, net

 

199,437

 

179,248

 

194,106

 

$

589,508

 

$

487,820

 

Escalation and reimbursement revenues

 

32,311

 

29,365

 

30,007

 

92,277

 

83,774

 

Investment income

 

23,420

 

21,848

 

18,356

 

63,028

 

70,990

 

Other income

 

13,505

 

14,790

 

55,503

 

87,424

 

127,754

 

Total Revenues, net

 

268,673

 

245,251

 

297,972

 

832,237

 

770,338

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net income from unconsolidated joint ventures

 

12,292

 

11,302

 

17,822

 

49,540

 

32,715

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

61,134

 

55,428

 

54,743

 

169,553

 

151,842

 

Ground rent

 

7,709

 

8,674

 

7,826

 

23,784

 

23,705

 

Real estate taxes

 

31,546

 

30,395

 

32,760

 

96,830

 

91,415

 

Marketing, general and administrative

 

26,603

 

22,224

 

32,407

 

86,992

 

80,602

 

Total Operating Expenses

 

126,992

 

116,721

 

127,736

 

377,159

 

347,564

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

153,973

 

139,832

 

188,058

 

504,618

 

455,489

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

69,118

 

66,165

 

70,782

 

214,563

 

186,351

 

Amortization of deferred financing costs

 

1,604

 

1,652

 

1,541

 

4,780

 

14,195

 

Depreciation and amortization

 

54,554

 

47,246

 

55,433

 

164,137

 

124,983

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Minority Interest and Items

 

28,697

 

24,769

 

60,302

 

121,138

 

129,960

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

297

 

2,547

 

(322

)

(1,418

)

15,525

 

Gain on sale of discontinued operations

 

 

80,214

 

 

105,979

 

367,007

 

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

 

9,533

 

 

93,481

 

103,014

 

31,509

 

Minority interests

 

14

 

(3,993

)

(9,622

)

(15,473

)

(17,218

)

Net Income

 

38,541

 

103,537

 

143,839

 

313,240

 

526,783

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on perpetual preferred shares

 

4,969

 

4,969

 

4,969

 

14,906

 

14,907

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Available For Common Shareholders

 

$

33,572

 

$

98,568

 

$

138,870

 

$

298,334

 

$

511,876

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

Net income per share (basic)

 

$

0.58

 

$

1.66

 

$

2.38

 

$

5.12

 

$

8.73

 

Net income per share (diluted)

 

$

0.58

 

$

1.64

 

$

2.37

 

$

5.09

 

$

8.62

 

 

15



 

COMPARATIVE COMPUTATION OF FFO AND FAD

Unaudited

($000’s omitted - except per share data)

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2008

 

2007

 

Funds from operations

 

 

 

 

 

 

 

 

 

 

 

Net Income before Minority Interests and Items

 

$

28,697

 

$

24,769

 

$

60,302

 

$

121,138

 

$

129,960

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Depreciation and amortization

 

54,554

 

47,246

 

55,433

 

164,137

 

124,983

 

 

FFO from discontinued operations

 

720

 

5,242

 

631

 

1,690

 

24,271

 

 

FFO adjustment for joint ventures

 

9,258

 

5,747

 

10,801

 

26,564

 

17,434

 

Less:

Dividends on preferred shares

 

4,969

 

4,969

 

4,969

 

14,906

 

14,907

 

 

Non real estate depreciation and amortization

 

237

 

215

 

234

 

693

 

692

 

 

Funds From Operations

 

$

88,023

 

$

77,820

 

$

121,964

 

$

297,930

 

$

281,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Basic per Share

 

$

1.46

 

$

1.26

 

$

2.01

 

$

4.91

 

$

4.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations - Diluted per Share

 

$

1.45

 

$

1.25

 

$

2.00

 

$

4.89

 

$

4.54

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

88,023

 

$

77,820

 

$

121,964

 

297,930

 

281,049

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

Non real estate depreciation and amortization

 

237

 

215

 

234

 

693

 

692

 

 

Amortization of deferred financing costs

 

1,604

 

1,652

 

1,541

 

4,780

 

14,195

 

 

Non-cash deferred compensation

 

4,727

 

4,020

 

4,351

 

14,450

 

18,128

 

Less:

FAD adjustment for Joint Ventures

 

7,466

 

7,777

 

6,503

 

20,764

 

17,517

 

 

FAD adjustment for discontinued operations

 

105

 

452

 

235

 

(926

)

2,564

 

 

Straight-line rental income and other non cash adjustments

 

19,510

 

15,987

 

15,664

 

56,949

 

43,250

 

 

Second cycle tenant improvements

 

4,985

 

3,818

 

6,223

 

15,809

 

8,843

 

 

Second cycle leasing commissions

 

4,162

 

2,237

 

3,540

 

9,226

 

6,589

 

 

Revenue enhancing recurring CAPEX

 

417

 

272

 

481

 

1,024

 

650

 

 

Non- revenue enhancing recurring CAPEX

 

1,998

 

979

 

633

 

2,866

 

3,223

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution

 

$

55,948

 

$

52,185

 

$

94,811

 

$

212,141

 

$

231,429

 

 

Diluted per Share

 

$

0.92

 

$

0.84

 

$

1.55

 

$

3.48

 

$

3.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Cycle Leasing Costs

 

 

 

 

 

 

 

 

 

 

 

 

Tenant improvements

 

4,077

 

5,774

 

11,753

 

18,084

 

8,405

 

 

Leasing commissions

 

3,051

 

2,861

 

5,904

 

11,534

 

6,225

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution after First Cycle Leasing Costs

 

$

48,820

 

$

43,550

 

$

77,154

 

$

182,523

 

$

216,799

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds Available for Distribution per Diluted Weighted Average Unit and Common Share

 

$

0.80

 

$

0.70

 

$

1.26

 

$

2.99

 

$

3.50

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment Costs

 

11,000

 

8,035

 

13,965

 

$

31,155

 

$

19,671

 

 

 

 

 

 

 

 

 

 

 

 

 

Payout Ratio of Funds From Operations

 

54.32

%

56.14

%

39.40

%

48.36

%

46.26

%

Payout Ratio of Funds Available for Distribution Before First Cycle Leasing Costs

 

85.46

%

83.72

%

50.68

%

67.92

%

56.18

%

 

16



 

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

Series C

 

Series D

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

Preferred

 

Preferred

 

Common

 

Additional

 

Treasury

 

Retained

 

Comprehensive

 

 

 

 

 

Stock

 

Stock

 

Stock

 

Paid-In Capital

 

Stock

 

Earnings

 

Income

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2007

 

$

151,981

 

$

96,321

 

$

601

 

$

2,931,887

 

$

(150,719

)

$

791,861

 

$

4,943

 

$

3,826,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

313,240

 

 

 

313,240

 

Preferred Dividend

 

 

 

 

 

 

 

 

 

 

 

(14,906

)

 

 

(14,906

)

Exercise of employee stock options

 

 

 

 

 

2

 

7,057

 

 

 

 

 

 

 

7,059

 

Cash distributions declared ($2.3625 per common share)

 

 

 

 

 

 

 

 

 

 

 

(137,283

)

 

 

(137,283

)

Comprehensive Income - Unrealized loss on derivative instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,361

)

(1,361

)

Comprehensive Income - SLG share unrealized loss on derivative instruments of JV

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,310

)

(17,310

)

Redemption of units and dividend reinvestment proceeds

 

 

 

 

 

 

 

233

 

 

 

 

 

 

 

233

 

Treasury stock

 

 

 

 

 

 

 

 

 

(116,608

)

 

 

 

 

(116,608

)

Deferred compensation plan

 

 

 

 

 

1

 

472

 

 

 

 

 

 

 

473

 

Amortization of deferred compensation

 

 

 

 

 

 

 

31,108

 

 

 

 

 

 

 

31,108

 

Balance at September 30, 2008

 

$

151,981

 

$

96,321

 

$

604

 

$

2,970,757

 

$

(267,327

)

$

952,912

 

$

(13,728

)

$

3,891,520

 

 

 

RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION

 

 

 

 

Common Stock

 

OP Units

 

Stock-Based
Compensation

 

Sub-total

 

Preferred Stock

 

Diluted Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Count at December 31, 2007

 

58,758,632

 

2,340,359

 

 

61,098,991

 

 

61,098,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD share activity

 

(1,152,699

)

(506

)

 

 

(1,153,205

)

 

 

(1,153,205

)

Share Count at September 30, 2008 - Basic

 

57,605,933

 

2,339,853

 

 

59,945,786

 

 

59,945,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighting Factor

 

701,396

 

50

 

338,077

 

1,039,523

 

 

 

1,039,523

 

Weighted Average Share Count at September 30, 2008 - Diluted

 

58,307,329

 

2,339,903

 

338,077

 

60,985,309

 

 

60,985,309

 

 

17



 

TAXABLE INCOME

Unaudited

($000’s omitted)

 

 

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

Net Income Available For Common Shareholders

 

$

298,334

 

$

511,876

 

Book/Tax Depreciation Adjustment

 

34,134

 

27,939

 

Book/Tax Gain Recognition Adjustment

 

(113,236

)

(396,289

)

Book/Tax JV Net equity adjustment

 

21,939

 

(33,804

)

Other Operating Adjustments

 

14,357

 

14,420

 

C-corp Earnings

 

(119,437

)

380

 

Taxable Income (Projected)

 

$

136,091

 

$

124,522

 

 

 

 

 

 

 

Dividend per share

 

$

2.36

 

$

2.10

 

Estimated payout of taxable income

 

100

%

100

%

 

 

 

 

 

 

Shares outstanding - basic

 

57,606

 

59,213

 

 

Payout of Taxable Income Analysis:

 

Estimated taxable income is derived from net income less straightline rent, free rent net of amortization, plus tax gain on sale of properties, credit loss, straightline ground rent and the difference between tax and GAAP depreciation.  The Company has deferred the taxable gain on the sales of 286, 290 & 292 Madison Avenue, 1140 Avenue of the Americas, One Park Avenue, 70 West 36 street, 110 East 42nd Street, 125 Broad Street and 440 Ninth Avenue through 1031 exchanges. In addition, the Company has deferred substantially all of the taxable gain resulting from the sale of an interest in 1372 Broadway and 470 Park Avenue South.

 

18



 

JOINT VENTURE STATEMENTS
Balance Sheet for Unconsolidated Property Joint Ventures

Unaudited
($000’s omitted)

 

 

 

September 30, 2008

 

September 30, 2007

 

 

 

Total Property

 

SLG Property Interest

 

Total Property

 

SLG Property Interest

 

Land & land interests

 

$

1,505,609

 

$

718,873

 

$

1,148,792

 

$

552,151

 

Buildings & improvements fee interest

 

4,838,145

 

2,044,907

 

3,256,086

 

1,331,550

 

Buildings & improvements leasehold

 

257,633

 

127,571

 

262,605

 

130,073

 

 

 

6,601,387

 

2,891,351

 

4,667,483

 

2,013,774

 

Less accumulated depreciation

 

(338,949

)

(153,763

)

(229,520

)

(111,071

)

 

 

 

 

 

 

 

 

 

 

Net Real Estate

 

6,262,438

 

2,737,588

 

4,437,963

 

1,902,703

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

101,042

 

46,460

 

88,185

 

38,502

 

Restricted cash

 

35,958

 

17,429

 

38,111

 

17,595

 

Tenant receivables, net of $2,296 reserve at 9/30/08

 

12,938

 

5,743

 

15,706

 

7,386

 

Deferred rents receivable, net of reserve for tenant credit loss of $2,974 at 9/30/08

 

120,427

 

58,945

 

78,432

 

38,949

 

Deferred costs, net

 

113,913

 

47,633

 

72,826

 

33,575

 

Other assets

 

139,359

 

49,150

 

28,749

 

12,633

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

6,786,075

 

$

2,962,948

 

$

4,759,972

 

$

2,051,343

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans payable

 

$

4,345,677

 

$

1,931,923

 

$

2,854,993

 

$

1,281,344

 

Derivative Instruments-fair value

 

6,107

 

3,143

 

25

 

14

 

Accrued interest payable

 

12,755

 

5,719

 

1,113

 

2,515

 

Accounts payable and accrued expenses

 

45,064

 

20,388

 

131,571

 

51,617

 

Deferred revenue

 

161,826

 

56,297

 

32,297

 

14,984

 

Security deposits

 

9,038

 

4,185

 

11,027

 

5,523

 

Contributed Capital (1)

 

2,205,608

 

941,293

 

1,728,946

 

695,346

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

$

6,786,075

 

$

2,962,948

 

$

4,759,972

 

$

2,051,343

 

 

As of September 30, 2008 the Company had twenty unconsolidated joint venture interests including a 50% interest in 100 Park Avenue, a 68.5% economic interest in 1515 Broadway increased from 55% in December 2005,  a 45% interest in 1221 Avenue of the Americas, a 45% interest in 379 West Broadway, a 48% interest in the Mack - Green Joint Venture, a 50% interest in 21-25 West 34th Street, a 46.9% interest in 800 Third Avenue, a 50% interest in 521 Fifth Avenue, a 30% interest in One Court Square, a 63% economic interest in 1604-1610 Broadway, a 20.26% interest in 1&2 Jericho Plaza, a 55% interest in 2 Herald Square, a 32.25% interest in 1745 Broadway, a 55% interest in 885 Third Avenue, a 35% interest in 16 Court Street, a 25% interest in The Meadows, a 50.6% interest in 388/390 Greenwich Street, a 50% interest in 27-29 West 34th Street, a 10% interest in 1551/1555 Broadway decreased from 50% in August 2008 and a 32.75% interest in 717 Fifth Avenue.  These interests are accounted for on the equity method of accounting and, therefore, are not consolidated into the company’s financial statements.

 

As we have been designated as the primary beneficiary under FIN 46(R), we have consolidated the accounts of the following seven joint ventures including a 50% interest in 141 Fifth Avenue, a 50% interest in 180-182 Broadway and a 51% interest in 919 Third Avenue, 100 White Plains Road, 120 White Plains Road, 680 Washington Avenue and 750 Washington Avenue.

 


(1)

Contributed capital includes adjustments to capital to reflect our share of capital based on implied sales prices of partially sold or contributed properties. Our investment in unconsolidated joint venture reflects our actual contributed capital base.

 

19



 

JOINT VENTURE STATEMENTS

Statements of Operations for Unconsolidated Property Joint Ventures

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

 

Three Months Ended September 30, 2008

 

June 30, 2008

 

Three Months Ended September 30, 2007

 

 

 

 

 

SLG

 

SLG

 

 

 

SLG

 

 

 

Total Property

 

Property Interest

 

Property Interest

 

Total Property

 

Property Interest

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental Revenue, net

 

$

141,982

 

$

67,351

 

$

69,392

 

$

119,885

 

$

58,568

 

Escalation and reimbursement revenues

 

20,958

 

10,673

 

10,821

 

20,783

 

10,879

 

Investment and other income

 

1,035

 

551

 

609

 

1,239

 

661

 

Total Revenues, net

 

$

163,975

 

$

78,575

 

$

80,822

 

$

141,907

 

$

70,108

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

33,673

 

$

16,139

 

$

15,028

 

$

31,155

 

$

15,856

 

Ground rent

 

1,330

 

722

 

575

 

1,186

 

665

 

Real estate taxes

 

18,844

 

9,242

 

9,620

 

19,375

 

9,643

 

Total Operating Expenses

 

$

53,847

 

$

26,103

 

$

25,223

 

$

51,716

 

$

26,164

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

110,128

 

$

52,472

 

$

55,599

 

$

90,191

 

$

43,944

 

Cash NOI

 

$

97,039

 

$

46,162

 

$

49,616

 

$

78,008

 

$

37,923

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

51,236

 

24,057

 

22,395

 

48,917

 

24,460

 

Amortization of deferred financing costs

 

4,282

 

1,839

 

1,521

 

2,209

 

990

 

Depreciation and amortization

 

34,672

 

15,436

 

15,423

 

27,348

 

12,588

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

19,938

 

$

11,140

 

$

16,260

 

$

11,717

 

$

5,906

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

34,672

 

15,436

 

15,413

 

27,298

 

12,578

 

Funds From Operations

 

$

54,610

 

$

26,576

 

$

31,673

 

$

39,015

 

$

18,484

 

 

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Plus:

Non real estate depreciation and amortization

 

$

4,282

 

$

1,839

 

$

1,531

 

$

2,259

 

$

1,000

 

Less:

Straight-line rental income and other non-cash adjustments

 

(12,736

)

(6,203

)

(5,878

)

(12,180

)

(6,031

)

Less:

Second cycle tenant improvement

 

(3,014

)

(1,477

)

(1,560

)

(2,098

)

(1,083

)

Less:

Second cycle leasing commissions

 

(3,487

)

(1,622

)

(538

)

(3,047

)

(1,516

)

Less:

Recurring CAPEX

 

(9

)

(3

)

(58

)

(219

)

(147

)

FAD Adjustment

 

$

(14,964

)

$

(7,466

)

$

(6,503

)

$

(15,285

)

$

(7,777

)

 

GKK Manager

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2008

 

2007

 

Base management income

 

$

5,978

 

$

3,271

 

$

5,760

 

$

15,937

 

$

9,047

 

Other fee income

 

 

5,146

 

3,911

 

8,109

 

13,903

 

Marketing, general and administrative expenses

 

(5,682

)

(3,706

)

(6,985

)

(16,189

)

(9,562

)

Net Income before minority interest

 

296

 

4,711

 

2,686

 

7,857

 

13,388

 

Less: minority interest

 

(64

)

(1,609

)

(580

)

(2,313

)

(4,599

)

SLG share of GKK Manager net income

 

232

 

3,102

 

2,106

 

5,544

 

8,789

 

Servicing and administrative reimbursements

 

2,041

 

1,366

 

2,040

 

5,353

 

3,688

 

Net management income and reimbursements from Gramercy

 

$

2,273

 

$

4,468

 

$

4,146

 

$

10,897

 

$

12,477

 

 

20



 

JOINT VENTURE STATEMENTS

Statements of Operations for Unconsolidated Property Joint Ventures

Unaudited

($000’s omitted)

 

 

 

Nine Months Ended September 30, 2008

 

Nine Months Ended September 30, 2007

 

 

 

 

 

SLG

 

 

 

SLG

 

 

 

Total Property

 

Property Interest

 

Total Property

 

Property Interest

 

Revenues

 

 

 

 

 

 

 

 

 

Rental Revenue, net

 

$

428,475

 

$

206,416

 

$

338,409

 

$

167,679

 

Escalation and reimbursement revenues

 

62,759

 

31,879

 

58,512

 

30,855

 

Investment and other income

 

4,001

 

1,958

 

5,078

 

2,654

 

Total Revenues, net

 

$

495,235

 

$

240,253

 

$

401,999

 

$

201,188

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Operating expenses

 

$

97,547

 

$

47,196

 

$

87,072

 

$

44,589

 

Ground rent

 

3,334

 

1,872

 

2,761

 

1,508

 

Real estate taxes

 

58,457

 

28,886

 

58,406

 

29,589

 

Total Operating Expenses

 

$

159,338

 

$

77,954

 

$

148,239

 

$

75,686

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

$

335,897

 

$

162,299

 

$

253,760

 

$

125,502

 

Cash NOI

 

$

300,148

 

$

144,453

 

$

227,093

 

$

113,318

 

 

 

 

 

 

 

 

 

 

 

Interest

 

146,960

 

69,240

 

133,325

 

68,213

 

Amortization of deferred financing costs

 

10,804

 

4,700

 

5,600

 

2,683

 

Depreciation and amortization

 

103,198

 

46,624

 

76,339

 

36,539

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

74,935

 

$

41,735

 

$

38,496

 

$

18,067

 

 

 

 

 

 

 

 

 

 

 

Plus: Real estate depreciation

 

103,097

 

46,604

 

76,249

 

36,521

 

Funds From Operations

 

$

178,032

 

$

88,339

 

$

114,745

 

$

54,588

 

 

 

 

 

 

 

 

 

 

 

FAD Adjustments:

 

 

 

 

 

 

 

 

 

Plus:

Non real estate depreciation and amortization

 

$

10,904

 

$

4,720

 

$

5,690

 

$

2,701

 

Less:

Straight-line rental income and other non-cash adjustments

 

(35,044

)

(17,635

)

(26,446

)

(12,726

)

Less:

Second cycle tenant improvement

 

(10,010

)

(4,475

)

(7,082

)

(3,738

)

Less:

Second cycle leasing commissions

 

(6,696

)

(3,062

)

(5,870

)

(2,988

)

Less:

Recurring CAPEX

 

(479

)

(312

)

(1,133

)

(766

)

FAD Adjustment

 

$

(41,325

)

$

(20,764

)

$

(34,841

)

$

(17,517

)

 

21



 

SELECTED FINANCIAL DATA
Capitalization Analysis

Unaudited
($000’s omitted)

 

 

 

9/30/2008

 

6/30/2008

 

3/31/2008

 

12/31/2007

 

9/30/2007

 

Market Capitalization

 

 

 

 

 

 

 

 

 

 

 

Common Equity:

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding

 

57,606

 

58,283

 

58,284

 

58,759

 

59,213

 

OP Units Outstanding

 

2,340

 

2,340

 

2,340

 

2,340

 

2,350

 

Total Common Equity (Shares and Units)

 

59,946

 

60,623

 

60,624

 

61,099

 

61,563

 

Share Price (End of Period)

 

$

64.80

 

$

82.72

 

$

81.47

 

$

93.46

 

$

116.77

 

Equity Market Value

 

$

3,884,501

 

$

5,014,735

 

$

4,939,037

 

$

5,710,313

 

$

7,188,712

 

Preferred Equity at Liquidation Value:

 

257,500

 

257,500

 

257,500

 

257,500

 

257,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Debt

 

 

 

 

 

 

 

 

 

 

 

Property Level Mortgage Debt

 

2,693,275

 

2,867,305

 

2,867,593

 

2,844,644

 

2,846,529

 

Outstanding Balance on - Term Loans

 

 

 

276,650

 

276,650

 

 

Outstanding Balance on – Unsecured Credit Line

 

1,288,833

 

644,500

 

720,500

 

708,500

 

590,000

 

Junior Subordinated Deferrable Interest Debentures

 

100,000

 

100,000

 

100,000

 

100,000

 

100,000

 

Unsecured Notes

 

774,684

 

774,676

 

774,668

 

774,660

 

774,652

 

Convertible Bonds

 

1,019,176

 

1,018,992

 

1,018,809

 

1,018,628

 

1,018,448

 

Total Consolidated Debt

 

5,875,968

 

5,405,473

 

5,758,220

 

5,723,082

 

5,329,629

 

Company’s Portion of Joint Venture Debt

 

1,931,923

 

1,840,071

 

1,593,355

 

1,593,246

 

1,281,344

 

Total Combined Debt

 

7,807,891

 

7,245,544

 

7,351,575

 

7,316,328

 

6,610,973

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Cap (Debt & Equity)

 

$

11,949,892

 

$

12,517,779

 

$

12,548,112

 

$

13,284,141

 

$

14,057,185

 

 

 

 

 

 

 

 

 

 

 

 

 

Availability under Lines of Credit

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Line of Credit

 

182,111

(A)

818,483

 

741,451

 

751,226

 

618,374

 

Term Loans

 

 

 

 

 

 

Total Availability

 

$

182,111

 

$

818,483

 

$

741,451

 

$

751,226

 

$

618,374

 

 


(A) As reduced by $29,056 letters of credit.

 

Combined Capitalized Interest

 

$

595

 

$

790

 

$

840

 

$

1,692

 

$

2,833

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio Analysis

 

 

 

 

 

 

 

 

 

 

 

Consolidated Basis

 

 

 

 

 

 

 

 

 

 

 

Debt to Market Cap Ratio

 

58.65

%

50.62

%

52.56

%

48.95

%

41.72

%

Debt to Gross Real Estate Book Ratio

 

70.21

%

61.84

%

66.19

%

65.92

%

54.75

%

Secured Real Estate Debt to Secured Assets Gross Book

 

59.20

%

59.49

%

59.06

%

59.39

%

62.07

%

Unsecured Debt to Unencumbered Assets-Gross Book Value

 

86.20

%

66.80

%

69.04

%

67.22

%

64.93

%

Joint Ventures Allocated

 

 

 

 

 

 

 

 

 

 

 

Combined Debt to Market Cap Ratio

 

65.34

%

57.88

%

58.59

%

55.08

%

47.03

%

Debt to Gross Real Estate Book Ratio

 

69.34

%

62.88

%

63.72

%

63.49

%

56.45

%

Secured Real Estate Debt to Secured Assets Gross Book

 

62.16

%

61.92

%

58.04

%

58.23

%

62.90

%

 

22



 

SELECTED FINANCIAL DATA
Property NOI and Coverage Ratios
Unaudited
($000’s omitted)

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

Sept 30,

 

Sept 30,

 

June 30,

 

Sept 30,

 

Sept 30,

 

 

 

2008

 

2007

 

2008

 

2008

 

2007

 

Property NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Operating NOI

 

$

131,359

 

$

114,116

 

$

128,784

 

$

391,618

 

$

304,632

 

NOI from Discontinued Operations

 

1,059

 

5,772

 

1,107

 

3,144

 

27,338

 

Total Property Operating NOI - Consolidated

 

132,418

 

119,888

 

129,891

 

394,762

 

331,970

 

SLG share of Property NOI from JVs

 

52,472

 

43,944

 

55,599

 

162,299

 

125,502

 

GAAP NOI

 

$

184,890

 

$

163,832

 

$

185,490

 

$

557,061

 

$

457,472

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free Rent (Net of Amortization)

 

1,069

 

4,193

 

597

 

5,499

 

12,258

 

 

Net FAS 141 Adjustment

 

7,952

 

1,935

 

4,274

 

18,062

 

3,572

 

 

Straightline Revenue Adjustment

 

14,325

 

15,371

 

13,947

 

43,653

 

39,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Allowance for S/L tenant credit loss

 

1,293

 

1,311

 

974

 

3,252

 

3,758

 

 

Ground Lease Straight-line Adjustment

 

91

 

87

 

91

 

600

 

331

 

Cash NOI

 

$

162,928

 

$

143,731

 

$

167,737

 

$

493,699

 

$

406,346

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Debt Service and Fixed Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

71,191

 

68,304

 

72,955

 

221,082

 

193,750

 

Fixed Amortization Principal Payments

 

6,150

 

3,828

 

6,052

 

18,115

 

11,264

 

Total Consolidated Debt Service

 

77,341

 

72,132

 

79,007

 

239,197

 

205,014

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments under Ground Lease Arrangements

 

7,800

 

8,761

 

7,917

 

24,384

 

24,036

 

Dividend on perpetual preferred shares

 

4,969

 

4,969

 

4,969

 

14,906

 

14,907

 

Total Consolidated Fixed Charges

 

90,110

 

85,862

 

91,893

 

278,487

 

243,957

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

176,450

 

164,296

 

208,153

 

568,547

 

530,751

 

Interest Coverage Ratio

 

2.47

 

2.35

 

2.89

 

2.58

 

2.65

 

Debt Service Coverage Ratio

 

2.28

 

2.23

 

2.67

 

2.39

 

2.51

 

Fixed Charge Coverage Ratio

 

1.95

 

1.88

 

2.29

 

2.05

 

2.12

 

 

23



 

SELECTED FINANCIAL DATA
2008 Same Store - Consolidated

Unaudited

($000’s omitted)

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

September 30,

 

 

 

June 30,

 

September 30,

 

September 30,

 

 

 

 

 

 

2008

 

2007

 

%

 

2008

 

2008

 

2007 (1)

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Revenue, net

 

171,634

 

158,698

 

8.2

%

164,814

 

502,758

 

465,931

 

7.9

%

 

Escalation & Reimbursement Revenues

 

31,205

 

28,376

 

10.0

%

28,830

 

88,821

 

83,753

 

6.1

%

 

Investment Income

 

550

 

679

 

-19.0

%

574

 

1,892

 

2,851

 

-33.6

%

 

Other Income

 

1,265

 

1,391

 

-9.1

%

4,442

 

7,882

 

5,929

 

32.9

%

 

Total Revenues

 

204,654

 

189,144

 

8.2

%

198,660

 

601,353

 

558,464

 

7.7

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expense

 

54,490

 

50,105

 

8.8

%

47,781

 

150,682

 

143,652

 

4.9

%

 

Ground Rent

 

7,922

 

8,674

 

-8.7

%

7,922

 

24,092

 

23,690

 

1.7

%

 

Real Estate Taxes

 

30,502

 

29,594

 

3.1

%

31,524

 

93,402

 

92,916

 

0.5

%

 

 

 

92,914

 

88,373

 

5.1

%

87,227

 

268,176

 

260,258

 

3.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

111,740

 

100,771

 

10.9

%

111,433

 

333,177

 

298,206

 

11.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense & Amortization of Financing costs

 

26,754

 

27,649

 

-3.2

%

26,008

 

79,398

 

79,474

 

-0.1

%

 

Depreciation & Amortization

 

44,582

 

40,051

 

11.3

%

44,891

 

132,378

 

112,696

 

17.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Minority Interest

 

40,404

 

33,071

 

22.2

%

40,534

 

121,401

 

106,036

 

14.5

%

Plus:

Real Estate Depreciation & Amortization

 

44,578

 

40,043

 

11.3

%

44,881

 

132,358

 

112,673

 

17.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

84,982

 

73,114

 

16.2

%

85,415

 

253,759

 

218,709

 

16.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: 

Non –Building Revenue

 

1,530

 

1,183

 

29.3

%

821

 

3,568

 

3,949

 

-9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Interest Expense & Amortization of Financing costs

 

26,754

 

27,649

 

-3.2

 %

26,008

 

79,398

 

79,474

 

-0.1

 %

 

Non Real Estate Depreciation

 

4

 

8

 

-50.0

%

10

 

20

 

23

 

-13.0

%

 

GAAP NOI

 

110,210

 

99,588

 

10.7

%

110,612

 

329,609

 

294,257

 

12.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free Rent (Net of Amortization)

 

1,051

 

3,566

 

-70.5

%

804

 

2,638

 

9,273

 

-71.6

%

 

Straightline Revenue Adjustment

 

6,705

 

6,840

 

-2.0

%

5,740

 

19,031

 

22,045

 

-13.7

%

 

Rental Income - FAS 141

 

7,311

 

925

 

690.4

%

3,861

 

16,899

 

2,202

 

667.4

%

Plus:

Allowance for S/L tenant credit loss

 

1,046

 

860

 

21.6

%

770

 

2,634

 

2,688

 

-2.0

%

 

Ground Lease Straight-line Adjustment

 

(666

)

87

 

-865.5

%

(666

)

(1,672

)

260

 

-743.1

%

 

Cash NOI

 

95,523

 

89,204

 

7.1

%

100,311

 

292,003

 

263,685

 

10.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

53.98

%

52.74

%

 

 

55.69

%

54.90

%

52.81

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

46.79

%

47.24

%

 

 

50.51

%

48.63

%

47.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

57.86

%

57.34

%

 

 

59.68

%

58.91

%

57.06

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

50.99

%

51.79

%

 

 

54.83

%

52.92

%

51.53

%

 

 

 


(1) The September 30, 2007 same store data includes the operations of the Reckson properties as if the merger closed on January 1, 2007.

 

24



 

SELECTED FINANCIAL DATA
2008 Same Store - Joint Venture

Unaudited

($000’s omitted)

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

 

September 30,

 

September 30,

 

 

 

September 30,

 

September 30,

 

 

 

 

 

2008

 

2007

 

%

 

2008

 

2007 (1)

 

%

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Revenue, net

 

41,974

 

40,039

 

4.8

%

125,819

 

120,268

 

4.6

%

 

Escalation & Reimbursement Revenues

 

9,940

 

9,585

 

3.7

%

28,863

 

27,485

 

5.0

%

 

Investment Income

 

134

 

402

 

-66.7

%

689

 

1,247

 

-44.7

%

 

Other Income

 

89

 

32

 

178.1

%

153

 

618

 

-75.2

%

 

Total Revenues

 

52,137

 

50,058

 

4.2

155,524

 

149,618

 

3.9

%

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expense

 

14,347

 

13,369

 

7.3

%

40,043

 

38,040

 

5.3

%

 

Ground Rent

 

308

 

220

 

40.0

%

630

 

649

 

-2.9

%

 

Real Estate Taxes

 

8,644

 

8,502

 

1.7

%

26,170

 

26,309

 

-0.5

%

 

 

23,299

 

22,091

 

5.5

%

66,843

 

64,998

 

2.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

28,838

 

27,967

 

3.1

%

88,681

 

84,620

 

4.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense & Amortization of Financing costs

 

10,238

 

14,689

 

-30.3

%

32,837

 

42,956

 

-23.6

%

 

Depreciation & Amortization

 

9,284

 

9,132

 

1.7

%

27,836

 

26,204

 

6.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Minority Interest

 

9,316

 

4,146

 

124.7

%

28,008

 

15,460

 

81.2

%

Plus:

Real Estate Depreciation & Amortization

 

9,284

 

9,132

 

1.7

%

27,836

 

26,204

 

6.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

18,600

 

13,278

 

40.1

%

55,844

 

41,664

 

34.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Non – Building Revenue

 

147

 

407

 

-63.9

%

732

 

1,263

 

-42.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus:

Interest Expense & Amortization of Financing costs

 

10,238

 

14,689

 

-30.3

%

32,837

 

42,956

 

-23.6

%

 

Non Real Estate Depreciation

 

 

 

 

 

 

 

 

 

 

GAAP NOI

 

28,691

 

27,560

 

4.1

%

87,949

 

83,357

 

5.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

Free Rent (Net of Amortization)

 

237

 

156

 

51.9

%

14

 

1,175

 

-98.8

%

 

Straightline Revenue Adjustment

 

930

 

1,389

 

-33.0

%

2,833

 

4,584

 

-38.2

%

 

FAS 141

 

667

 

269

 

148.0

%

1,982

 

802

 

147.1

%

Plus:

Allowance for S/L tenant credit loss

 

213

 

162

 

31.5

%

446

 

557

 

-19.9

%

 

Ground Lease Straight-line Adjustment

 

176

 

40

 

340.0

%

240

 

128

 

87.5

%

 

Cash NOI

 

27,246

 

25,948

 

5.0

%

83,806

 

77,481

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI to Real Estate Revenue, net

 

54.96

%

55.33

%

 

 

56.65

%

55.98

%

 

 

 

Cash NOI to Real Estate Revenue, net

 

52.19

%

52.09

%

 

 

53.99

%

52.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NOI before Ground Rent/Real Estate Revenue, net

 

55.55

%

55.77

%

 

 

57.06

%

56.41

%

 

 

 

Cash NOI before Ground Rent/Real Estate Revenue, net

 

52.45

%

52.45

%

 

 

54.24

%

52.38

%

 

 

 


(1) The September 30, 2007 same store data includes the operations of the Reckson properties as if the merger closed on January 1, 2007.

 

25



 

DEBT SUMMARY SCHEDULE - Consolidated

Unaudited
($000’s omitted)

 

 

 

Principal

 

 

 

2008 Annual

 

 

 

 

 

As-Of

 

 

 

 

 

Outstanding

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

9/30/2008

 

Coupon

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

300 Main Street

 

11,500

 

5.75

%

 

Feb-17

 

11,500

 

 

Feb-10

 

399 Knollwood

 

18,805

 

5.75

%

296

 

Mar-14

 

16,943

 

 

Open

 

141 Fifth Avenue

 

25,000

 

5.70

%

 

Jun-17

 

26,050

 

 

Jun-10

 

500 West Putnam Avenue

 

25,000

 

5.52

%

 

Jan-16

 

21,849

 

 

Open

 

673 First Avenue

 

32,578

 

5.67

%

732

 

Feb-13

 

28,984

 

 

Open

 

55 Corporate Drive

 

95,000

 

5.75

%

 

Dec-15

 

95,000

 

 

Open

 

625 Madison Avenue

 

98,144

 

6.27

%

2,192

 

Nov-15

 

78,595

 

 

Open

 

609 Fifth Avenue

 

99,653

 

5.85

%

1,272

 

Oct-13

 

92,062

 

 

Open

 

420 Lexington Avenue

 

110,718

 

8.44

%

2,700

 

Nov-10

 

104,145

 

 

Open

 

711 Third Avenue

 

120,000

 

4.99

%

 

Jun-15

 

120,000

 

 

Open

 

120 W 45th Street

 

170,000

 

6.12

%

 

Feb-17

 

170,000

 

 

Jan-10

 

220 E 42nd Street

 

203,733

 

5.23

%

3,686

 

Nov-13

 

182,342

 

 

Open

 

919 Third Avenue

 

229,285

 

6.87

%

3,612

 

Jul-11

 

217,592

 

 

Open

 

485 Lexington Avenue

 

450,000

 

5.61

%

 

Feb-17

 

450,000

 

 

Jan-10

 

1 Madison Avenue - South Building

 

665,784

 

5.91

%

10,399

 

May-20

 

222,492

 

 

Open

 

 

 

2,355,200

 

5.97

%

24,889

 

 

 

1,837,554

 

 

 

 

 

Secured fixed rate debt - Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

609 Partners, LLC

 

63,891

 

5.00

%

 

Jul-14

 

63,891

 

 

Open

 

 

 

63,891

 

5.00

%

 

 

 

63,891

 

 

 

 

 

Unsecured fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Line of Credit

 

160,000

 

5.34

%

 

Jun-11

 

160,000

 

Jun-12

 

Open

 

Junior Subordinated Deferrable Interest Debentures

 

100,000

 

5.61

%

 

Jun-15

 

100,000

 

 

 

Unsecured Note

 

150,000

 

5.15

%

 

Jan-11

 

150,000

 

 

Open

 

Unsecured Note

 

150,000

 

5.88

%

 

Aug-14

 

150,000

 

 

Open

 

Unsecured Note

 

200,000

 

7.75

%

 

Mar-09

 

200,000

 

 

Open

 

Unsecured Note

 

274,684

 

6.00

%

 

Mar-16

 

275,000

 

 

Open

 

Convertible Note

 

282,397

 

4.00

%

 

Jun-25

(1)

287,000

 

 

Jun-10

 

Convertible Note (net)

 

736,779

 

3.00

%

 

Mar-27

(2)

750,000

 

 

Apr-12

 

 

 

2,053,860

 

4.68

%

 

 

 

2,072,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Rate Debt/Wtd Avg

 

4,472,951

 

5.36

%

24,889

 

 

 

3,973,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

180-182 Broadway (Libor + 225 bps)

 

21,184

 

4.72

%

 

Feb-11

 

21,184

 

 

Open

 

28 W 44th St (Libor + 201 bps)

 

125,000

 

4.54

%

 

Aug-13

 

125,000

 

 

Open

 

1 Landmark Square (Libor + 185bps)

 

128,000

 

4.32

%

 

Feb-09

 

128,000

 

Feb-12

 

Open

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

274,184

 

4.45

%

 

 

 

274,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured floating rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Line of Credit (Libor + 90 bps)

 

1,128,833

 

3.46

%

 

Jun-11

 

1,128,833

 

Jun-12

 

Open

 

 

 

1,128,833

 

3.46

%

 

 

 

1,128,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Floating Rate Debt/Wtd Avg

 

1,403,017

 

3.65

%

 

 

 

1,403,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Consolidated

 

5,875,968

 

4.95

%

24,889

 

 

 

5,376,462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/Wtd Avg - Joint Venture

 

1,931,923

 

4.91

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Balance & Interest Rate with SLG JV Debt

 

7,396,715

 

5.02

%

 

 

 

 

 

 

 

 

 

 

 


(1) Notes can be put to SLG, at the option of the holder, on June 15, 2010

(2) Notes can be put to SLG, at the option of the holder, on March 30, 2012

 

Senior Unsecured Line of Credit Covenant Ratios

 

 

 

Actual

 

Required

 

Total Debt / Total Assets

 

49.0

%

Less than 60%

 

Secured Debt / Total Assets

 

22.1

%

Less than 50%

 

Line Fixed Charge Coverage

 

2.01

 

Greater than 1.50

 

Unencumbered Assets / Unsecured Debt

 

55.6

%

Less than 60%

 

Unencumbered Interest Coverage

 

2.63

 

Greater than 1.75

 

Maximum FFO Payout

 

50.7

%

Less than 95%

 

 

26



 

DEBT SUMMARY SCHEDULE - Joint Venture

 

Unaudited

($000’s omitted)

 

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

As-Of

 

 

 

 

 

Principal Outstanding - 9/30/08

 

 

 

Principal

 

Maturity

 

Due at

 

Right

 

Earliest

 

 

 

Gross Principal

 

SLG Share

 

Coupon

 

Repayment

 

Date

 

Maturity

 

Extension

 

Prepayment

 

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mack - Green Joint Venture

 

11,072

 

5,315

 

6.26

%

 

Aug-14

 

5,315

 

 

Open

 

800 Third Avenue

 

20,910

 

9,802

 

6.00

%

 

Jul-17

 

9,802

 

 

Open

 

1604-1610 Broadway

 

27,000

 

12,150

 

5.66

%

 

Apr-12

 

11,698

 

 

Open

 

1221 Avenue of Americas

 

65,000

 

29,250

 

5.51

%

 

Dec-10

 

29,250

 

 

Open

 

Jericho Plaza

 

163,750

 

33,176

 

5.65

%

 

May-17

 

33,176

 

 

Open

 

21-25 West 34th Street

 

100,000

 

50,000

 

5.75

%

 

Dec-16

 

50,000

 

 

Dec-08

 

100 Park Avenue

 

175,000

 

87,325

 

6.52

%

 

Nov-15

 

81,765

 

 

Oct-08

 

One Court Square

 

315,000

 

94,500

 

4.91

%

 

Jun-15

 

94,500

 

 

Open

 

2 Herald Square

 

191,250

 

105,188

 

5.36

%

 

Apr-17

 

105,188

 

 

Jul-09

 

1745 Broadway

 

340,000

 

109,650

 

5.68

%

 

Jan-17

 

109,650

 

 

Dec-09

 

885 Third Avenue

 

267,650

 

147,208

 

6.26

%

 

Jul-17

 

147,208

 

 

Oct-09

 

388/390 Greenwich Street

 

1,122,379

 

567,901

 

5.19

%

 

Dec-17

 

567,901

 

 

Dec-09

 

Total Fixed Rate Debt/Wtd Avg

 

2,799,011

 

1,251,464

 

5.50

%

 

 

 

1,245,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

388/390 Greenwich Street (Libor + 115bps)

 

16,000

 

8,096

 

3.62

%

 

Dec-17

 

8,096

 

 

Dec-09

 

379 West Broadway (Libor + 165bps)

 

20,750

 

9,338

 

6.73

%

 

Jan-10

 

9,338

 

 

Open

 

1551/1555 Broadway (Libor + 200 bps)

 

101,536

 

10,154

 

4.49

%

 

Oct-09

 

10,154

 

 

Open

 

29 West 34th Street (Libor + 200bps)

 

35,449

 

17,725

 

4.58

%

 

May-11

 

17,725

 

 

Open

 

Meadows (Libor + 135bps)

 

83,560

 

20,888

 

3.82

%

 

Sep-12

 

20,000

 

 

Open

 

16 Court St (Libor + 160 bps)

 

83,214

 

29,125

 

4.11

%

 

Oct-10

 

29,125

 

 

Open

 

Mack - Green Joint Venture (Libor + 275bps)

 

91,157

 

43,755

 

5.22

%

 

May-09

 

43,755

 

 

 

1221 Avenue of Americas (Libor + 75bps)

 

105,000

 

47,250

 

3.22

%

 

Dec-10

 

47,250

 

 

Open

 

521 Fifth Avenue (Libor + 100bps)

 

140,000

 

70,140

 

3.47

%

 

Apr-11

 

70,140

 

 

Open

 

717 Fifth Avenue (Libor + 275 bps)

 

245,000

 

80,238

 

4.99

%

 

Sep-11

 

80,238

 

 

 

Open

 

1515 Broadway (Libor + 90 bps)

 

625,000

 

343,750

 

3.37

%

 

Nov-08

 

343,750

 

Nov-10

 

Open

 

Total Floating Rate Debt/Wtd Avg

 

1,546,666

 

680,459

 

3.82

%

 

 

 

679,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Debt/Wtd Avg

 

4,345,677

 

1,931,923

 

4.91

%

 

 

 

1,925,022

 

 

 

 

 

 

27



 

SUMMARY OF GROUND LEASE ARRANGEMENTS

 

Consolidated Statement  (REIT)

($000’s omitted)

 

 

 

2008 Scheduled

 

2009 Scheduled

 

2010 Scheduled

 

2011 Scheduled

 

Deferred Land

 

Year of

 

Property

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Cash Payment

 

Lease Obligations (1)

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

3,010

 

3,010

 

3,010

 

3,010

 

17,067

 

2037

 

420 Lexington Avenue (2)

 

14,180

 

12,006

 

12,006

 

12,006

 

 

2029

(3)

711 Third Avenue (2) (4)

 

1,550

 

1,550

 

1,550

 

750

 

492

 

2032

 

461 Fifth Avenue (2)

 

2,100

 

2,100

 

2,100

 

2,100

 

 

2027

(5)

625 Madison Avenue (2)

 

4,613

 

4,613

 

4,613

 

4,613

 

 

2022

(6)

1185 Avenue of the Americas (2)

 

8,674

 

8,674

 

8,233

 

6,909

 

 

2043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

34,127

 

31,953

 

31,512

 

29,388

 

17,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Lease

 

 

 

 

 

 

 

 

 

 

 

 

 

673 First Avenue

 

1,416

 

1,416

 

1,451

 

1,555

 

16,662

 

2037

 

 


(1) Per the balance sheet at September 30, 2008

(2) These ground leases are classified as operating leases and, therefore, do not appear on the balance sheet as an obligation.

(3) Subject to renewal at the Company’s option through 2080.

(4) Excludes portion payable to SL Green as owner of 50% leasehold.

(5) The Company has an option to purchase the ground lease for a fixed price on a specific date.

(6) Subject to renewal at the Company’s option through 2054.

 

28



 

STRUCTURED FINANCE

($000’s omitted)

 

 

 

Assets

 

Wtd Average

 

Wtd Average

 

Current

 

LIBOR

 

 

 

Outstanding

 

Assets during quarter

 

Yield during quarter

 

Yield

 

Rate (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2007

 

661,720

 

699,566

 

10.52

%

10.62

%

5.32

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

45,374

 

 

 

 

 

 

 

 

 

Preferred Equity

 

29,240

 

 

 

 

 

 

 

 

 

Redemptions /Amortization

 

(53,250

)

 

 

 

 

 

 

 

 

9/30/2007

 

683,084

 

714,925

 

10.54

%

10.50

%

5.12

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

132,140

 

 

 

 

 

 

 

 

 

Preferred Equity

 

 

 

 

 

 

 

 

 

 

Redemptions /Amortization

 

(10,009

)

 

 

 

 

 

 

 

 

12/31/2007

 

805,215

 

734,868

 

10.49

%

11.31

%

4.60

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

4,787

 

 

 

 

 

 

 

 

 

Preferred Equity

 

 

 

 

 

 

 

 

 

 

Redemptions /Amortization/Reserves

 

(33,514

)

 

 

 

 

 

 

 

 

3/31/2008

 

776,488

 

766,598

 

10.15

%

10.63

%

2.70

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

72,193

 

 

 

 

 

 

 

 

 

Preferred Equity

 

 

 

 

 

 

 

 

 

 

Redemptions /Amortization/Reserves

 

(8,855

)

 

 

 

 

 

 

 

 

6/30/2008

 

839,826

 

823,223

 

9.71

%

9.92

%

2.46

%

 

 

 

 

 

 

 

 

 

 

 

 

Originations/Accretion (1)

 

107,690

 

 

 

 

 

 

 

 

 

Preferred Equity

 

542

 

 

 

 

 

 

 

 

 

Redemptions /Amortization/Reserves

 

(21,127

)

 

 

 

 

 

 

 

 

9/30/2008

 

926,931

 

921,658

 

10.58

%

10.28

%

3.93

%

 


(1) Accretion includes original issue discounts and compounding investment income.

(2) LIBOR rate is as of quarter end.

 

29



 

STRUCTURED FINANCE

($000’s omitted) 

 

 

 

 

 

 

 

 

 

Wtd Average

 

Current

 

Type of Investment

 

Quarter End Balance (1)

 

Senior Financing

 

Exposure Psf

 

Yield during quarter

 

Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

New York City

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

83,799

 

$

114,250

 

$

151

 

10.72

%

10.47

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

595,563

 

$

7,637,604

 

$

425

 

10.33

%

10.18

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

58,000

 

$

214,942

 

$

129

 

12.15

%

12.13

%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

Junior Mortgage Participation

 

$

5,866

 

$

48,198

 

$

45

 

6.82

%

6.66

%

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine Debt

 

$

133,921

 

$

10,731,484

 

$

1,674

 

11.42

%

11.29

%

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity

 

$

49,782

 

$

2,546,896

 

$

347

 

6.85

%

6.67

%

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of 09/30/08

 

$

926,931

 

$

21,293,374

 

$

605

 

10.43

%

10.28

%

 

Current Maturity Profile (2)

 

 


(1) Most investments are indexed to LIBOR and are prepayable at dates prior to maturity subject to certain prepayment penalties or fees.

(2) The weighted maturity is 5.1 years.

 

30



 

STRUCTURED FINANCE

10 Largest Investments


($000’s omitted)
 

 

 

 

 

 

 

 

 

 

Senior

 

 

 

Current

 

Investment Type

 

Book Value (1)

 

Location

 

Collateral Type

 

Financing

 

Last $ PSF

 

Yield

 

Mezzanine Loans

 

$

122,505

(2)

Manhattan

 

Office

 

$

521,370

 

$

600

 

6.95

%

Mezzanine Loan

 

91,155

 

Manhattan

 

Retail condo

 

325,000

 

$

5,741

 

14.23

%

Mezzanine Loan

 

73,780

 

Manhattan

 

Office

 

1,139,000

 

$

1,101

 

10.83

%

Mezzanine Loan

 

68,605

 

Manhattan

 

Residential

 

4,215,685

 

$

430

 

8.40

%

Mezzanine Loan

 

58,303

 

Manhattan

 

Office

 

205,000

 

$

379

 

8.46

%

Preferred Equity

 

51,000

 

Manhattan

 

Office

 

214,942

 

$

129

 

12.38

%

Mortgage and Mezzanine

 

49,920

 

Various

 

Office

 

2,354,810

 

$

95

 

8.21

%

Mezzanine Loan

 

45,538

 

Los Angeles

 

Office

 

1,060,000

 

$

252

 

13.44

%

Mezzanine Loan

 

39,862

 

Manhattan

 

Office

 

221,549

 

$

279

 

9.93

%

Mezzanine Loan

 

38,298

 

Manhattan

 

Office / Retail

 

165,000

 

$

1,705

 

11.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total

 

$

638,966

 

 

 

 

 

$

10,422,356

 

 

 

10.17

%

 


(1) Net of unamortized fees and discounts

(2) Represents two mezzanine positions of $94,763 and $27,742 collateralized by separate interests in the same property

 

31



 


SELECTED PROPERTY DATA

Manhattan Properties

 

 

 

 

 

 

 

# of

 

Usable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Sep-08

 

Jun-08

 

Mar-08

 

Dec-07

 

Sep-07

 

Rent ($ ’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

$

 

%

 

%

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19 West 44th Street

 

Midtown

 

Fee Interest

 

1

 

292,000

 

1

 

99.5

 

100.0

 

100.0

 

100.0

 

97.5

 

13,102,212

 

2

 

1

 

60

 

120 West 45th Street

 

Midtown

 

Fee Interest

 

1

 

440,000

 

1

 

99.0

 

98.6

 

99.0

 

99.0

 

100.0

 

24,764,244

 

3

 

2

 

26

 

220 East 42nd Street

 

Grand Central

 

Fee Interest

 

1

 

1,135,000

 

4

 

99.7

 

99.3

 

99.4

 

99.4

 

99.3

 

47,461,656

 

7

 

5

 

32

 

28 West 44th Street

 

Midtown

 

Fee Interest

 

1

 

359,000

 

1

 

99.4

 

98.1

 

98.4

 

96.9

 

95.5

 

15,295,068

 

2

 

1

 

70

 

317 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

450,000

 

1

 

89.6

 

89.6

 

90.7

 

89.6

 

88.8

 

21,388,560

 

3

 

2

 

89

 

420 Lexington Ave (Graybar)

 

Grand Central North

 

Operating Sublease

 

1

 

1,188,000

 

4

 

97.0

 

96.6

 

94.7

 

93.3

 

95.7

 

60,778,212

 

9

 

6

 

225

 

461 Fifth Avenue (4)

 

Midtown

 

Leasehold Interest

 

1

 

200,000

 

1

 

95.4

 

93.6

 

98.8

 

98.8

 

98.8

 

13,604,256

 

2

 

1

 

19

 

485 Lexington Avenue

 

Grand Central North

 

Fee Interest

 

1

 

921,000

 

3

 

100.0

 

99.9

 

99.1

 

98.8

 

98.8

 

48,757,308

 

7

 

5

 

21

 

555 West 57th Street

 

Midtown West

 

Fee Interest

 

1

 

941,000

 

3

 

99.3

 

99.6

 

99.6

 

99.6

 

99.6

 

29,577,012

 

4

 

3

 

15

 

609 Fifth Avenue

 

Rockefeller Center

 

Fee Interest

 

1

 

160,000

 

1

 

100.0

 

100.0

 

99.5

 

99.5

 

99.5

 

13,118,484

 

2

 

1

 

20

 

625 Madison Avenue

 

Plaza District

 

Leasehold Interest

 

1

 

563,000

 

2

 

97.6

 

97.6

 

97.6

 

97.6

 

98.8

 

40,056,828

 

6

 

4

 

30

 

673 First Avenue

 

Grand Central South

 

Leasehold Interest

 

1

 

422,000

 

1

 

99.7

 

99.8

 

99.8

 

99.8

 

99.8

 

15,700,968

 

2

 

2

 

9

 

711 Third Avenue (1)

 

Grand Central North

 

Operating Sublease

 

1

 

524,000

 

2

 

93.3

 

93.3

 

94.3

 

94.3

 

94.3

 

23,270,532

 

3

 

2

 

17

 

750 Third Avenue

 

Grand Central North

 

Fee Interest

 

1

 

780,000

 

2

 

95.8

 

99.0

 

98.4

 

98.4

 

98.7

 

37,144,620

 

5

 

4

 

25

 

810 Seventh Avenue

 

Times Square

 

Fee Interest

 

1

 

692,000

 

2

 

93.0

 

92.1

 

96.6

 

96.6

 

91.2

 

38,126,076

 

5

 

4

 

39

 

919 Third Avenue (3)

 

Grand Central North

 

Fee Interest

 

1

 

1,454,000

 

5

 

99.9

 

99.9

 

99.9

 

99.9

 

99.9

 

79,510,524

 

 

 

4

 

15

 

1185 Avenue of the Americas

 

Rockefeller Center

 

Leasehold Interest

 

1

 

1,062,000

 

3

 

98.9

 

97.9

 

90.9

 

90.9

 

93.3

 

65,402,412

 

9

 

6

 

22

 

1350 Avenue of the Americas

 

Rockefeller Center

 

Fee Interest

 

1

 

562,000

 

2

 

95.1

 

93.9

 

93.9

 

91.7

 

93.0

 

30,716,148

 

4

 

3

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

 

 

18

 

12,145,000

 

38

 

97.7

 

97.6

 

97.1

 

96.8

 

97.0

 

$

617,775,120

 

76

 

56

 

775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1372 Broadway (2)

 

Garment

 

Fee Interest

 

1

 

508,000

 

2

 

96.6

 

99.4

 

96.8

 

99.8

 

100.0

 

20,788,860

 

 

 

0

 

20

 

1 Madison Avenue

 

Park Avenue South

 

Fee Interest

 

1

 

1,176,900

 

4

 

99.8

 

99.8

 

99.8

 

99.8

 

99.8

 

61,633,188

 

9

 

6

 

3

 

331 Madison Avenue

 

Grand Central

 

Fee Interest

 

1

 

114,900

 

0

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,734,024

 

1

 

0

 

19

 

333 West 34th Street

 

Penn Station

 

Fee Interest

 

1

 

345,400

 

1

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

15,081,534

 

2

 

1

 

1

 

Subtotal / Weighted Average

 

4

 

2,145,200

 

7

 

99.0

 

99.7

 

99.1

 

99.8

 

99.8

 

$

102,237,606

 

11

 

7

 

43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Manhattan Consolidated Properties

 

22

 

14,290,200

 

46

 

97.9

 

97.9

 

97.4

 

97.3

 

97.5

 

$

720,012,726

 

87

 

63

 

818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue - 50%

 

Grand Central South

 

Fee Interest

 

1

 

834,000

 

3

 

80.4

 

67.0

 

69.3

 

74.0

 

91.7

 

39,448,848

 

 

 

2

 

32

 

521 Fifth Avenue - 50.1% (4)

 

Grand Central

 

Leasehold Interest

 

1

 

460,000

 

1

 

93.1

 

97.9

 

96.6

 

96.9

 

92.8

 

24,157,020

 

 

 

1

 

47

 

800 Third Avenue - 46.9%

 

Grand Central North

 

Fee Interest

 

1

 

526,000

 

2

 

98.7

 

98.5

 

95.8

 

94.7

 

96.9

 

30,908,964

 

 

 

1

 

26

 

1221 Avenue of the Americas - 45%

 

Rockefeller Center

 

Fee Interest

 

1

 

2,550,000

 

8

 

92.9

 

93.0

 

93.2

 

93.9

 

93.9

 

148,942,428

 

 

 

7

 

20

 

1515 Broadway - 55%

 

Times Square

 

Fee Interest

 

1

 

1,750,000

 

6

 

91.8

 

99.0

 

99.0

 

99.0

 

99.0

 

82,358,532

 

 

 

5

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal / Weighted Average

 

5

 

6,120,000

 

19

 

91.4

 

92.0

 

92.2

 

93.5

 

95.6

 

$

325,815,792

 

 

 

17

 

134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

388 & 390 Greenwich Street - 50.6%

 

Downtown

 

Fee Interest

 

2

 

2,635,000

 

8

 

100.0

 

100.0

 

100.0

 

100.0

 

 

99,225,000

 

 

 

5

 

1

 

1745 Broadway - 32.3%

 

Midtown

 

Fee Interest

 

1

 

674,000

 

2

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

36,781,656

 

 

 

1

 

1

 

Subtotal / Weighted Average

 

3

 

3,309,000

 

10

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

$

136,006,656

 

 

 

6

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

8

 

9,429,000

 

30

 

94.4

 

94.8

 

94.8

 

95.6

 

96.0

 

$

461,822,448

 

 

 

23

 

136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Manhattan Grand Total / Weighted Average

 

30

 

23,719,200

 

75

 

96.5

 

96.7

 

96.3

 

96.6

 

97.0

 

$

1,181,835,174

 

 

 

 

 

954

 

Manhattan Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

895,170,290

 

 

 

86

 

 

 

Manhattan Same Store Occupancy % - Combined

 

 

 

18,265,000

 

77

 

95.6

 

95.7

 

95.4

 

95.6

 

96.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Grand Total

 

66

 

31,586,700

 

100

 

95.4

 

95.4

 

95.1

 

95.5

 

95.6

 

$

1,406,492,859

 

 

 

 

 

1,462

 

Portfolio Grand Total - SLG Share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,032,789,089

 

 

 

100

 

 

 

 


(1) Including Ownership of 50% in Building Fee.

(2) SL Green holds a 15% interest in this consolidated joint venture asset.

(3) SL Green holds a 51% interest in this consolidated joint venture asset.

(4) SL Green holds an option to acquire the fee interest on this building.

 

32



 


SELECTED PROPERTY DATA

Suburban Properties

 

 

 

 

 

 

 

# of

 

Usable

 

% of Total

 

Occupancy (%)

 

Annualized

 

Annualized Rent

 

Total

 

Properties

 

SubMarket

 

Ownership

 

Bldgs

 

Sq. Feet

 

Sq. Feet

 

Jun-08

 

Mar-08

 

Dec-07

 

Sep-07

 

Jun-07

 

Rent ($ ’s)

 

100%

 

SLG

 

Tenants

 

 

 

 

 

 

 

 

 

 

 

%

 

%

 

%

 

%

 

%

 

%

 

$

 

%

 

%

 

 

 

CONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”  Westchester, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street

 

Rye Brook, Westchester

 

Fee Interest

 

6

 

540,000

 

8

 

90.4

 

90.7

 

91.9

 

94.6

 

98.2

 

13,714,274

 

2

 

2

 

28

 

100 White Plains Road (1)

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

6,000

 

0

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

92,952

 

 

 

0

 

1

 

120 White Plains Road (1)

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

205,000

 

3

 

97.6

 

97.6

 

97.6

 

97.6

 

97.6

 

5,969,184

 

 

 

0

 

15

 

520 White Plains Road

 

Tarrytown, Westchester

 

Fee Interest

 

1

 

180,000

 

2

 

92.4

 

87.1

 

85.3

 

85.3

 

85.3

 

3,892,008

 

1

 

0

 

8

 

115-117 Stevens Avenue

 

Valhalla, Westchester

 

Fee Interest

 

1

 

178,000

 

2

 

65.9

 

65.9

 

54.3

 

65.2

 

65.2

 

3,303,816

 

0

 

0

 

14

 

100 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

250,000

 

3

 

78.4

 

78.4

 

87.4

 

87.4

 

87.4

 

5,772,948

 

1

 

1

 

7

 

200 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

245,000

 

3

 

95.7

 

95.7

 

95.7

 

95.7

 

95.7

 

6,620,496

 

1

 

1

 

9

 

500 Summit Lake Drive

 

Valhalla, Westchester

 

Fee Interest

 

1

 

228,000

 

3

 

81.0

 

78.4

 

77.1

 

77.1

 

77.1

 

4,414,212

 

1

 

1

 

2

 

140 Grand Street

 

White Plains, Westchester

 

Fee Interest

 

1

 

130,100

 

2

 

85.2

 

80.0

 

80.0

 

80.0

 

80.0

 

3,493,404

 

0

 

1

 

8

 

360 Hamilton Avenue

 

White Plains, Westchester

 

Fee Interest

 

1

 

384,000

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

13,144,248

 

2

 

2

 

14

 

“ Same Store” Westchester, NY Subtotal/Weighted Average

 

15

 

2,346,100

 

31

 

89.0

 

88.1

 

88.2

 

89.7

 

90.5

 

60,417,542

 

8

 

8

 

106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments - Westchester, NY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

399 Knollwood Road

 

White Plains, Westchester

 

Fee Interest

 

1

 

145,000

 

2

 

96.3

 

96.3

 

96.3

 

98.9

 

99.0

 

3,500,064

 

0

 

0

 

43

 

Westchester, NY Subtotal/Weighted Average

 

 

 

16

 

2,491,100

 

32

 

89.4

 

88.6

 

88.7

 

90.2

 

91.0

 

63,917,606

 

9

 

8

 

149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store” Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

6

 

826,000

 

10

 

86.2

 

86.6

 

86.3

 

85.2

 

84.2

 

18,949,650

 

2

 

2

 

108

 

680 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

133,000

 

2

 

100.0

 

100.0

 

100.0

 

94.7

 

94.7

 

5,071,500

 

 

 

0

 

5

 

750 Washington Boulevard (1)

 

Stamford, Connecticut

 

Fee Interest

 

1

 

192,000

 

2

 

98.5

 

95.8

 

95.8

 

98.5

 

97.1

 

6,256,932

 

 

 

0

 

9

 

1055 Washington Boulevard

 

Stamford, Connecticut

 

Leasehold Interest

 

1

 

182,000

 

3

 

88.3

 

91.1

 

89.5

 

89.5

 

90.8

 

5,525,868

 

0

 

1

 

23

 

“ Same Store” Connecticut Subtotal/Weighted Average

 

9

 

1,333,000

 

17

 

89.6

 

89.9

 

89.5

 

88.5

 

87.6

 

35,803,950

 

2

 

3

 

145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments - Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 Landmark Square

 

Stamford, Connecticut

 

Fee Interest

 

1

 

36,800

 

0

 

10.8

 

10.8

 

10.8

 

10.8

 

10.8

 

258,696

 

0

 

0

 

1

 

300 Main Street

 

Stamford, Connecticut

 

Fee Interest

 

1

 

130,000

 

2

 

95.3

 

95.3

 

95.3

 

95.3

 

94.7

 

2,025,276

 

0

 

0

 

21

 

1010 Washington Boulevard

 

Stamford, Connecticut

 

Fee Interest

 

1

 

143,400

 

2

 

95.1

 

94.5

 

95.6

 

95.6

 

96.6

 

3,915,648

 

1

 

0

 

21

 

500 West Putnam Avenue

 

Greenwich, Connecticut

 

Fee Interest

 

1

 

121,500

 

2

 

88.7

 

88.7

 

91.7

 

94.4

 

94.4

 

3,556,548

 

0

 

0

 

10

 

Adjustments - Connecticut Subtotal/Weighted Average

 

4

 

431,700

 

5

 

86.2

 

86.0

 

87.2

 

88.4

 

88.9

 

9,756,168

 

2

 

0

 

534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut Subtotal/Weighted Average

 

13

 

1,764,700

 

22

 

88.8

 

88.9

 

88.9

 

88.5

 

88.0

 

45,560,118

 

4

 

3

 

198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55 Corporate Drive, NJ (2)

 

Bridgewater, New Jersey

 

Fee Interest

 

1

 

670,000

 

9

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

21,812,124

 

 

 

1

 

1

 

Total / Weighted Average Consolidated Properties

 

30

 

4,925,800

 

63

 

90.6

 

90.3

 

90.3

 

90.9

 

91.1

 

$

131,289,848

 

13

 

12

 

348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNCONSOLIDATED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

“Same Store”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Court Square - 30%

 

Long Island City,
New York

 

Fee Interest

 

1

 

1,402,000

 

18

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

51,082,644

 

 

 

1

 

1

 

Subtotal/Weighted Average

 

 

 

1

 

1,402,000

 

18

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

51,082,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Meadows - 25%

 

Rutherford, New Jersey

 

Fee Interest

 

2

 

582,100

 

7

 

85.3

 

85.2

 

87.0

 

81.3

 

81.3

 

12,685,801

 

 

 

0

 

60

 

16 Court Street - 35%

 

Brooklyn, NY

 

Fee Interest

 

1

 

317,600

 

4

 

79.2

 

82.3

 

81.0

 

80.8

 

80.5

 

8,570,628

 

 

 

0

 

62

 

Jericho Plaza - 20.26%

 

Jericho, New York

 

Fee Interest

 

2

 

640,000

 

8

 

96.3

 

96.3

 

96.4

 

98.4

 

98.4

 

21,028,764

 

 

 

0

 

37

 

Subtotal / Weighted Average

 

 

 

5

 

1,539,700

 

20

 

88.6

 

89.2

 

89.7

 

88.3

 

88.2

 

$

42,285,193

 

 

 

0

 

159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total / Weighted Average Unconsolidated Properties

 

 

 

6

 

2,941,700

 

37

 

94.1

 

94.4

 

94.6

 

93.9

 

93.8

 

$

93,367,837

 

 

 

2

 

160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suburban Grand Total / Weighted Average

 

 

 

36

 

7,867,500

 

25

 

91.9

 

91.8

 

91.9

 

92.0

 

92.2

 

$

224,657,685

 

 

 

 

 

508

 

Suburban Grand Total - SLG share of Annualized Rent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

137,618,799

 

 

 

14

 

 

 

Suburban Same Store Occupancy % - Combined

 

 

 

 

 

5,081,100

 

65

 

92.2

 

91.9

 

91.8

 

92.2

 

92.5

 

 

 

 

 

 

 

 

 

 


(1) SL Green holds a 51% interest in this consolidated joint venture asset.

(2) SL Green holds a 50% interest through a tenancy in common ownership.

(3) SL Green holds an option to acquire the fee interest on this property.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Total

 

 

 

 

 

RETAIL, DEVELOPMENT & LAND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value

 

 

 

 

 

125 Chubb Way

 

Lyndhurst, NJ

 

Fee Interest

 

1

 

278,000

 

36

 

 

 

 

 

 

$

 

$

33,069,939

 

0

 

0

 

150 Grand Street

 

White Plains, NY

 

Fee Interest

 

1

 

85,000

 

11

 

17.5

 

20.1

 

20.1

 

10.6

 

52.9

 

387,720

 

11,932,642

 

1

 

3

 

141 Fifth Avenue - 50%

 

Flat Iron

 

Fee Interest

 

1

 

21,500

 

3

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

2,018,820

 

17,573,653

 

4

 

4

 

1551-1555 Broadway - 10%

 

Times Square

 

Fee Interest

 

1

 

25,600

 

3

 

100.0

 

100.0

 

100.0

 

100.0

 

 

N/A

 

111,281,481

 

N/A

 

N/A

 

1604 Broadway - 63%

 

Times Square

 

Leasehold Interest

 

1

 

29,876

 

4

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

4,596,312

 

7,460,170

 

11

 

3

 

180-182 Broadway - 50%

 

Cast Iron/Soho

 

Fee Interest

 

2

 

70,580

 

9

 

82.5

 

83.8

 

83.8

 

81.1

 

85.2

 

1,328,256

 

46,358,112

 

2

 

24

 

21-25 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

30,100

 

4

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

5,869,680

 

30,860,645

 

11

 

1

 

27-29 West 34th Street - 50%

 

Herald Square/Penn Station

 

Fee Interest

 

1

 

41,000

 

5

 

100.0

 

100.0

 

100.0

 

100.0

 

 

N/A

 

35,377,741

 

N/A

 

N/A

 

379 West Broadway - 45% (3)

 

Cast Iron/Soho

 

Leasehold Interest

 

1

 

62,006

 

8

 

100.0

 

100.0

 

100.0

 

100.0

 

100.0

 

3,192,132

 

22,010,907

 

5

 

6

 

717 Fifth Avenue - 32.75%

 

Midtown/Plaza District

 

Fee Interest

 

1

 

119,550

 

16

 

79.1

 

87.6

 

87.6

 

87.6

 

97.8

 

19,315,272

 

279,724,552

 

24

 

7

 

2 Herald Square - 55%

 

Herald Square/Penn Station

 

Fee Interest

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

9,000,000

 

225,597,988

 

19

 

1

 

885 Third Avenue - 55%

 

Midtown/Plaza District

 

Fee Interest

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

11,095,000

 

317,313,391

 

23

 

1

 

Total / Weighted Average Retail/Development Properties

 

11

 

763,212

 

100

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

$

56,803,192

 

$

1,138,561,219

 

100

 

50

 

 

33



 

LARGEST TENANTS BY SQUARE FEET LEASED


Manhattan and Suburban Properties

 

Wholly Owned Portfolio + Allocated JV Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

% of

 

SLG Share of

 

SLG Share of

 

 

 

 

 

 

 

Lease

 

Leased

 

Annualized

 

PSF

 

Annualized

 

Annualized

 

Annualized

 

Credit

 

Tenant Name

 

Property

 

Expiration

 

Square Feet

 

Rent ($)

 

Annualized

 

Rent

 

Rent($)

 

Rent

 

Rating (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Citigroup, N.A.

 

388 & 390 Greenwich Street, 485 Lexington Avenue, 750 Third Avenue, 800 Third Avenue, 333 West 34th Street, 750 Washington Blvd & Court Square

 

Various

 

4,789,646

 

$

184,719,246

(1)

$

38.57

 

13.1

%

97,778,681

 

9.5

%

AA-

 

Viacom International, Inc.

 

1515 Broadway

 

2010, 2012, 2013, 2015 & 2020

 

1,287,075

 

68,879,724

 

$

53.52

 

4.9

%

47,148,171

 

4.6

%

BBB

 

Credit Suisse Securities (USA), Inc.

 

1 Madison Avenue

 

2020

 

1,138,143

 

60,004,128

 

$

52.72

 

4.3

%

60,004,128

 

5.8

%

AA-

 

Sanofi-Aventis

 

55 Corporate Drive, NJ

 

2023

 

670,000

 

21,812,018

 

$

32.56

 

1.6

%

10,906,009

 

1.1

%

AA-

 

Morgan Stanley & Co. Inc.

 

1221 Ave.of the Americas, 2 Jericho Plaza & 4 Landmark Square

 

Various

 

652,311

 

45,836,976

 

$

70.27

 

3.3

%

20,616,971

 

2.0

%

A+

 

Random House, Inc.

 

1745 Broadway

 

2018

 

644,598

 

36,781,656

 

$

57.06

 

2.6

%

11,865,762

 

1.1

%

BBB+

 

Debevoise & Plimpton, LLP

 

919 Third Avenue

 

2021

 

586,528

 

35,627,520

 

$

60.74

 

2.5

%

18,170,035

 

1.8

%

 

 

Omnicom Group, Cardinia Real Estate LLC

 

220 East 42nd Street, 420 Lexington Avenue & 485 Lexington Avenue

 

2008, 2009, 2010 & 2017

 

577,840

 

22,699,056

 

$

39.28

 

1.6

%

22,699,056

 

2.2

%

A-

 

Societe Generale

 

1221 Ave.of the Americas

 

Various

 

486,663

 

29,105,808

 

$

59.81

 

2.1

%

13,097,614

 

1.3

%

AA-

 

The McGraw Hill Companies, Inc.

 

1221 Ave.of the Americas

 

Various

 

420,329

 

22,890,084

 

$

54.46

 

1.6

%

10,300,538

 

1.0

%

A+

 

Advance Magazine Group, Fairchild Publications

 

750 Third Avenue & 485 Lexington Avenue

 

2021

 

342,720

 

13,340,172

 

$

38.92

 

0.9

%

13,340,172

 

1.3

%

 

 

Verizon

 

120 West 45th Street, 1100 King Street Bldgs 1& 2, 1 Landmark Square, 2 Landmark Square & 500 Summit Lake Drive

 

Various

 

315,618

 

8,708,016

 

$

27.59

 

0.6

%

8,708,016

 

0.8

%

A-

 

C.B.S. Broadcasting, Inc.

 

555 West 57th Street

 

2013 & 2017

 

286,037

 

9,917,352

 

$

34.67

 

0.7

%

9,917,352

 

1.0

%

BBB

 

Polo Ralph Lauren Corporation

 

625 Madison Avenue

 

2019

 

269,269

 

15,131,688

 

$

56.20

 

1.1

%

15,131,688

 

1.5

%

BBB+

 

Schulte, Roth & Zabel LLP

 

919 Third Avenue

 

2011 & 2021

 

263,186

 

14,097,216

 

$

53.56

 

1.0

%

7,189,580

 

0.7

%

 

 

New York Presbyterian Hospital

 

555 West 57th Street & 673 First Avenue

 

2009 & 2021

 

262,448

 

8,491,272

 

$

32.35

 

0.6

%

8,491,272

 

0.8

%

 

 

The Travelers Indemnity Company

 

485 Lexington Avenue & 2 Jericho Plaza

 

2010, 2012 & 2016

 

250,857

 

11,880,336

 

$

47.36

 

0.8

%

10,978,130

 

1.1

%

A+

 

The City University of New York - CUNY

 

555 West 57th Street & 28 West 44th Street

 

2010, 2011, 2015 & 2016

 

229,044

 

8,215,908

 

$

35.87

 

0.6

%

8,215,908

 

0.8

%

 

 

BMW of Manhattan

 

555 West 57th Street

 

2012

 

227,782

 

4,765,896

 

$

20.92

 

0.3

%

4,765,896

 

0.5

%

 

 

Vivendi Universal US Holdings

 

800 Third Avenue

 

2010

 

226,105

 

11,810,292

 

$

52.23

 

0.8

%

5,432,734

 

0.5

%

BBB

 

Sonnenschein, Nath & Rosenthal

 

1221 Ave.of the Americas

 

Various

 

191,825

 

12,463,380

 

$

64.97

 

0.9

%

5,608,521

 

0.5

%

 

 

Fuji Color Processing Inc.

 

120 White Plains Road & 200 Summit Lake Drive

 

2010 & 2013

 

186,484

 

5,378,148

 

$

28.84

 

0.4

%

5,087,477

 

0.5

%

A-1

 

D.E. Shaw and Company L.P.

 

120 West 45th Street

 

2011, 2015 & 2017

 

185,231

 

11,241,132

 

$

60.69

 

0.8

%

11,241,132

 

1.1

%

 

 

Amerada Hess Corp.

 

1185 Ave.of the Americas

 

2009 & 2027

 

182,529

 

10,623,540

 

$

58.20

 

0.8

%

10,623,540

 

1.0

%

BBB-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

King & Spalding

 

1185 Ave.of the Americas

 

2025

 

159,858

 

8,915,520

 

$

55.77

 

0.6

%

8,915,520

 

0.9

%

 

 

Teachers Insurance & Annuity Association

 

750 Third Avenue

 

2008, 2009 & 2015

 

147,705

 

7,065,924

 

$

47.84

 

0.5

%

7,065,924

 

0.7

%

AAA

 

New York Hospitals Center/Mount Sinai

 

625 Madison Avenue & 673 First Avenue

 

2009 & 2019

 

146,917

 

5,882,760

 

$

40.04

 

0.4

%

5,882,760

 

0.6

%

 

 

National Hockey League

 

1185 Ave.of the Americas

 

2022

 

146,241

 

10,733,832

 

$

73.40

 

0.8

%

10,733,832

 

1.0

%

 

 

Banque National De Paris

 

919 Third Avenue

 

2016

 

145,834

 

8,141,808

 

$

55.83

 

0.6

%

8,141,808

 

0.8

%

 

 

Draft Worldwide

 

919 Third Avenue

 

2013

 

141,260

 

7,336,560

 

$

51.94

 

0.5

%

7,336,560

 

0.7

%

BBB

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

15,560,083

 

$

722,496,969

(1)

$

46.43

 

51.4

%

$

485,394,787

 

47.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wholly Owned Portfolio + Allocated JV Properties

 

31,586,700

 

$

1,406,492,859

(1)

$

44.53

 

 

 

$

1,032,789,089

 

 

 

 

 

 

34



 

TENANT DIVERSIFICATION

 

Manhattan and Suburban Properties



 

Based on SLG Share of Base Rental Revenue

 

 

Based on SLG Share of Square Feet Leased

 

 

35



 

Leasing Activity - Manhattan  Properties

 

 

Available Space

 

Activity

 

Building Address

 

# of Leases

 

Usable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 6/30/08

 

 

 

 

 

786,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

3

 

8,016

 

8,016

 

$

34.77

 

 

 

750 Third Avenue

 

4

 

70,414

 

70,414

 

$

48.61

 

 

 

1515 Broadway

 

1

 

121,400

 

121,400

 

$

46.88

 

 

 

461 Fifth Avenue

 

5

 

25,306

 

25,926

 

$

71.28

 

 

 

555 West 57th Street

 

1

 

3,400

 

3,789

 

$

35.67

 

 

 

673 First Avenue

 

1

 

428

 

428

 

$

96.30

 

 

 

1372 Broadway

 

3

 

15,058

 

18,099

 

$

65.39

 

 

 

19 West 44th Street

 

4

 

3,372

 

3,475

 

$

42.39

 

 

 

521 Fifth Avenue

 

3

 

30,037

 

30,037

 

$

44.73

 

 

 

810 Seventh Avenue

 

1

 

3,917

 

3,917

 

$

38.49

 

 

 

1350 Avenue of the Americas

 

1

 

1,509

 

1,509

 

$

46.77

 

 

 

420 Lexington Avenue

 

12

 

11,816

 

15,439

 

$

45.27

 

 

 

Total/Weighted Average

 

39

 

294,673

 

302,449

 

$

49.63

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

1221 Sixth Avenue

 

1

 

1,799

 

1,799

 

$

16.73

 

 

 

625 Madison Avenue

 

2

 

5,983

 

5,983

 

$

110.22

 

 

 

420 Lexington Avenue

 

1

 

891

 

1,017

 

$

57.18

 

 

 

Total/Weighted Average

 

4

 

8,673

 

8,799

 

$

84.97

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

750 Third Avenue

 

1

 

2,491

 

2,491

 

$

22.50

 

 

 

1515 Broadway

 

1

 

1,864

 

1,864

 

$

16.00

 

 

 

461 Fifth Avenue

 

1

 

420

 

420

 

$

27.58

 

 

 

100 Park Avenue

 

1

 

545

 

545

 

$

25.00

 

 

 

1372 Broadway

 

1

 

55

 

55

 

$

32.73

 

 

 

Total/Weighted Average

 

5

 

5,375

 

5,375

 

$

21.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space became Available during the Quarter

 

 

 

 

 

 

 

 

 

 

 

Office

 

39

 

294,673

 

302,449

 

$

49.63

 

 

 

Retail

 

4

 

8,673

 

8,799

 

$

84.97

 

 

 

Storage

 

5

 

5,375

 

5,375

 

$

21.00

 

 

 

 

 

48

 

308,721

 

316,623

 

$

50.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

1,095,121

 

 

 

 

 

 


(1)  Escalated Rent is calculated as Total Annual Income less Electric Charges

(A) - Includes expiring space, relocating tenants and move-outs where tenants vacated.  Excludes lease expirations where tenants heldover.

 

36



 

Leasing Activity - Manhattan Properties

 

Leased Space

 

 

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Usable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 9/30/08

 

 

 

 

 

1,095,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

5

 

4.7

 

7,682

 

8,860

 

$

51.77

 

$

37.63

 

$

13.49

 

0.7

 

 

 

485 Lexington Avenue

 

1

 

10.0

 

8,656

 

12,499

 

$

67.10

 

$

 

$

96.00

 

 

 

 

750 Third Avenue

 

2

 

10.0

 

45,998

 

52,418

 

$

60.00

 

$

44.18

 

$

 

7.4

 

 

 

220 East 42nd Street

 

1

 

8.8

 

5,350

 

9,884

 

$

70.00

 

$

37.26

 

$

55.63

 

4.5

 

 

 

461 Fifth Avenue

 

4

 

6.5

 

29,385

 

31,176

 

$

94.01

 

$

57.96

 

$

9.21

 

3.1

 

 

 

100 Park Avenue

 

2

 

15.4

 

107,793

 

121,444

 

$

70.41

 

$

41.18

 

$

50.00

 

12.0

 

 

 

19 West 44th Street

 

2

 

6.2

 

2,038

 

2,149

 

$

48.95

 

$

36.91

 

$

4.08

 

 

 

 

28 West 44th Street

 

1

 

10.0

 

3,343

 

3,966

 

$

54.00

 

$

39.73

 

$

13.76

 

3.0

 

 

 

521 Fifth Avenue

 

1

 

10.3

 

7,640

 

10,022

 

$

68.00

 

$

38.13

 

$

59.87

 

3.0

 

 

 

120 West 45th Street

 

1

 

5.0

 

2,086

 

2,105

 

$

81.00

 

$

53.05

 

$

 

 

 

 

810 Seventh Avenue

 

1

 

5.7

 

9,131

 

11,279

 

$

78.00

 

$

45.10

 

$

20.00

 

2.0

 

 

 

1350 Avenue of the Americas

 

2

 

10.3

 

7,151

 

8,202

 

$

90.00

 

$

 

$

85.48

 

3.5

 

 

 

1185 Avenue of the Americas

 

1

 

10.0

 

9,439

 

10,558

 

$

36.59

 

$

33.25

 

$

71.04

 

 

 

 

420 Lexington Avenue

 

8

 

2.7

 

16,087

 

18,124

 

$

56.35

 

$

40.67

 

$

6.29

 

0.5

 

 

 

Total/Weighted Average

 

32

 

11.0

 

261,779

 

302,686

 

$

68.76

 

$

43.13

 

$

35.29

 

6.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

625 Madison Avenue

 

2

 

14.4

 

5,983

 

6,155

 

$

305.86

 

$

107.14

 

$

0.16

 

0.5

 

 

 

420 Lexington Avenue

 

1

 

11.6

 

891

 

1,017

 

$

65.00

 

$

57.18

 

$

 

3.0

 

 

 

Total/Weighted Average

 

3

 

14.0

 

6,874

 

7,172

 

$

271.70

 

$

100.05

 

$

0.14

 

0.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Park Avenue

 

2

 

6.0

 

1,012

 

1,128

 

$

21.32

 

$

 

$

 

4.4

 

 

 

28 West 44th Street

 

3

 

3.1

 

649

 

663

 

$

25.00

 

$

 

$

 

 

 

 

800 Third Avenue

 

2

 

8.7

 

1,312

 

1,312

 

$

25.00

 

$

 

$

 

 

 

 

1350 Avenue of the Americas

 

1

 

4.8

 

88

 

88

 

$

25.00

 

$

 

$

 

 

 

 

Total/Weighted Average

 

8

 

6.5

 

3,061

 

3,191

 

$

23.70

 

$

 

$

 

1.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

32

 

11.0

 

261,779

 

302,686

 

$

68.76

 

$

43.13

 

$

35.29

 

6.9

 

 

 

Retail

 

3

 

14.0

 

6,874

 

7,172

 

$

271.70

 

$

100.05

 

$

0.14

 

0.8

 

 

 

Storage

 

8

 

6.5

 

3,061

 

3,191

 

$

23.70

 

$

 

$

 

1.6

 

 

 

Total

 

43

 

11.0

 

271,714

 

313,049

 

$

72.95

 

$

44.56

 

$

34.13

 

6.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space @ 9/30/08

 

 

 

 

 

823,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

317 Madison Avenue

 

1

 

2.0

 

2,906

 

3,106

 

$

52.00

 

$

37.43

 

$

 

 

 

 

19 West 44th Street

 

1

 

1.0

 

807

 

881

 

$

47.00

 

$

40.62

 

$

 

 

 

 

521 Fifth Avenue

 

2

 

3.3

 

10,451

 

11,711

 

$

56.74

 

$

36.00

 

$

1.28

 

 

 

 

711 Third Avenue

 

1

 

10.0

 

27,955

 

30,035

 

$

60.00

 

$

45.71

 

$

30.00

 

2.0

 

 

 

800 Third Avenue

 

1

 

5.0

 

6,587

 

6,587

 

$

73.00

 

$

49.95

 

$

 

 

 

 

420 Lexington Avenue

 

1

 

5.0

 

2,919

 

4,061

 

$

52.00

 

$

35.00

 

$

 

 

 

 

Total/Weighted Average

 

7

 

7.1

 

51,625

 

56,381

 

$

59.62

 

$

42.88

 

$

16.25

 

1.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

625 Madison Avenue

 

1

 

9.6

 

2,866

 

2,866

 

$

115.00

 

92.10

 

$

 

 

 

 

Total/Weighted Average

 

1

 

9.6

 

2,866

 

2,866

 

$

115.00

 

$

92.10

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

420 Lexington Avenue

 

1

 

5.0

 

74

 

79

 

$

26.60

 

27.12

 

$

 

 

 

 

Total/Weighted Average

 

1

 

5.0

 

74

 

79

 

$

26.60

 

$

27.12

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

7

 

7.1

 

51,625

 

56,381

 

$

59.62

 

$

42.88

 

$

16.25

 

1.1

 

 

 

Early Renewals Retail

 

1

 

9.6

 

2,866

 

2,866

 

$

115.00

 

$

92.10

 

$

 

 

 

 

Early Renewals Storage

 

1

 

5.0

 

74

 

79

 

$

26.60

 

$

27.12

 

$

 

 

 

 

Total

 

9

 

7.2

 

54,565

 

59,326

 

$

62.25

 

$

45.24

 

$

15.44

 

1.0

 

 


(1)

Annual 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 $68.23/rsf for 278,243 rentable SF.

 

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $66.78/rsf for 334,624 rentable SF.

 

37



 

Leasing Activity - Suburban Properties

Available Space

 

Activity

 

Building Address

 

# of Leases

 

Usable SF

 

Rentable SF

 

Rent/Rentable SF ($’s)(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Vacancy at 6/30/08

 

 

 

 

 

645,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Space which became available during the Quarter (A):

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 4 Int’l Drive

 

2

 

3,100

 

3,100

 

$

24.00

 

 

 

520 White Plains Road

 

1

 

2,069

 

2,069

 

$

29.02

 

 

 

140 Grand Street

 

1

 

2,698

 

2,698

 

$

32.75

 

 

 

399 Knollwood Road

 

1

 

1,054

 

1,054

 

$

26.50

 

 

 

1 Landmark Square

 

1

 

3,914

 

3,914

 

$

30.00

 

 

 

1055 Washington Boulevard

 

1

 

6,230

 

6,230

 

$

32.51

 

 

 

The Meadows

 

3

 

18,341

 

18,341

 

$

24.56

 

 

 

16 Court Street

 

5

 

13,999

 

18,266

 

$

35.69

 

 

 

Total/Weighted Average

 

15

 

51,405

 

55,672

 

$

30.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Space became Available during the Quarter

 

 

 

 

 

 

 

 

 

Office

 

15

 

51,405

 

55,672

 

$

30.05

 

 

 

 

 

15

 

51,405

 

55,672

 

$

30.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space

 

 

 

696,728

 

 

 

 

 

 


(1)  Escalated Rent is calculated as Total Annual Income less Electric Charges

(A) - Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover.

 

38



 

Leasing Activity - Suburban Properties

Leased Space

 

Activity

 

Building Address

 

# of Leases

 

Term
(Yrs)

 

Usable SF

 

Rentable SF

 

New Cash Rent
/ Rentable SF(1)

 

Prev. Escalated
Rent/ Rentable
SF(2)

 

TI / Rentable
SF

 

Free Rent #
of Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available Space as of 9/30/08

 

 

 

 

 

696,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1100 King Street - 4 Int’l Drive

 

1

 

5.0

 

1,740

 

1,950

 

$

31.00

 

$

21.42

 

$

15.38

 

 

 

 

520 White Plains Road

 

1

 

7.4

 

11,642

 

11,642

 

$

25.00

 

$

 

$

40.00

 

3.5

 

 

 

500 Summit Lake Drive

 

1

 

5.3

 

5,748

 

5,748

 

$

26.25

 

$

 

$

34.65

 

3.5

 

 

 

140 Grand Street

 

2

 

5.0

 

9,437

 

9,437

 

$

40.00

 

$

34.16

 

$

26.02

 

 

 

 

399 Knollwood Road

 

1

 

2.0

 

1,054

 

1,054

 

$

26.50

 

$

26.50

 

$

 

 

 

 

750 Washington Boulevard

 

1

 

5.2

 

5,238

 

5,238

 

$

43.00

 

$

35.86

 

$

28.00

 

3.0

 

 

 

1010 Washington Boulevard

 

1

 

2.0

 

642

 

642

 

$

25.00

 

$

 

$

15.00

 

 

 

 

1055 Washington Boulevard

 

1

 

1.0

 

985

 

985

 

$

35.00

 

$

46.00

 

$

 

 

 

 

The Meadows

 

4

 

5.1

 

19,371

 

19,867

 

$

29.69

 

$

23.87

 

$

 

0.6

 

 

 

16 Court Street

 

3

 

3.7

 

4,067

 

3,845

 

$

33.36

 

$

 

$

21.99

 

0.3

 

 

 

Total/Weighted Average

 

16

 

5.3

 

59,924

 

60,408

 

$

31.48

 

$

29.11

 

$

19.55

 

1.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1010 Washington Boulevard

 

1

 

1.0

 

215

 

215

 

$

14.00

 

$

 

$

 

 

 

 

1055 Washington Boulevard

 

2

 

3.6

 

305

 

305

 

$

15.00

 

$

 

$

 

0.3

 

 

 

Total/Weighted Average

 

3

 

2.5

 

520

 

520

 

$

14.59

 

$

 

$

 

0.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Space

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office (3)

 

16

 

5.3

 

59,924

 

60,408

 

$

31.48

 

$

29.11

 

$

19.55

 

1.5

 

 

 

Storage

 

3

 

2.5

 

520

 

520

 

$

14.59

 

$

 

$

 

0.2

 

 

 

Total

 

19

 

5.3

 

60,444

 

60,928

 

$

31.34

 

$

29.11

 

$

19.39

 

1.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Available Space @ 09/30/08

 

 

 

 

 

636,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

750 Washington Boulevard

 

1

 

1.3

 

16,111

 

16,111

 

$

46.00

 

$

36.26

 

$

3.85

 

 

 

 

Total/Weighted Average

 

1

 

1.3

 

16,111

 

16,111

 

$

46.00

 

$

36.26

 

$

3.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Early Renewals Office

 

1

 

1.3

 

16,111

 

16,111

 

$

46.00

 

$

36.26

 

$

3.85

 

 

 

 

Total

 

1

 

1.3

 

16,111

 

16,111

 

$

46.00

 

$

36.26

 

$

3.85

 

 

 


(1) Annual 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 $34.95/rsf for 34,310 rentable SF.

Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is $38.48/rsf for 50,421 rentable SF.

 

39



 

ANNUAL LEASE EXPIRATIONS - Manhattan Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

Annualized Rent
Per Leased
Square Foot of
Expiring Leases
$/psf (3)

 

Year 2008
Weighted
Average
Asking
Rent
$/psf

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of
Total
Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

Annualized Rent
Per Leased
Square Foot of
Expiring Leases
$ /psf (3)

 

Year 2008
Weighted
Average
Asking
Rent
$ /psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2008 (1)

 

11

 

21,000

 

0.15

%

$

1,235,604

 

$

58.84

 

$

70.71

 

2

 

383

 

0.00

%

$

5,904

 

$

15.42

 

$

40.00

 

In 2nd Quarter 2008 (1)

 

 

 

 

 

 

 

1

 

350

 

0.00

%

$

9,600

 

$

27.43

 

$

65.00

 

In 3rd Quarter 2008 (1)

 

15

 

38,904

 

0.27

%

$

1,806,912

 

$

46.45

 

$

57.72

 

2

 

24,215

 

0.27

%

$

931,332

 

$

38.46

 

$

56.20

 

In 4th Quarter 2008

 

26

 

150,084

 

1.05

%

$

7,661,628

 

$

51.05

 

$

63.91

 

2

 

12,184

 

0.14

%

$

354,504

 

$

29.10

 

$

62.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2008

 

52

 

209,988

 

1.47

%

$

10,704,144

 

$

50.98

 

$

63.44

 

7

 

37,132

 

0.42

%

$

1,301,340

 

$

35.05

 

$

58.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2009

 

30

 

195,465

 

1.36

%

$

8,349,792

 

$

42.72

 

$

56.94

 

5

 

42,112

 

0.48

%

$

1,601,340

 

$

38.03

 

$

70.09

 

In 2nd Quarter 2009

 

21

 

136,364

 

0.95

%

$

6,093,504

 

$

44.69

 

$

59.73

 

4

 

25,905

 

0.29

%

$

1,118,196

 

$

43.17

 

$

64.43

 

In 3rd Quarter 2009

 

22

 

453,189

 

3.16

%

$

21,362,694

 

$

47.14

 

$

54.45

 

2

 

14,157

 

0.16

%

$

683,952

 

$

48.31

 

$

62.46

 

In 4th Quarter 2009

 

30

 

278,111

 

1.94

%

$

14,552,460

 

$

52.33

 

$

63.84

 

5

 

38,165

 

0.43

%

$

2,506,764

 

$

65.68

 

$

85.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2009

 

103

 

1,063,129

 

7.42

%

$

50,358,450

 

$

47.37

 

$

58.04

 

16

 

120,339

 

1.36

%

$

5,910,252

 

$

49.11

 

$

72.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

120

 

880,769

 

6.15

%

$

41,832,936

 

$

47.50

 

$

61.51

 

22

 

1,437,659

 

16.23

%

$

75,449,388

 

$

52.48

 

$

70.97

 

2011

 

114

 

868,628

 

6.06

%

$

44,690,280

 

$

51.45

 

$

61.70

 

9

 

150,116

 

1.69

%

$

6,720,816

 

$

44.77

 

$

69.38

 

2012

 

112

 

921,945

 

6.43

%

$

40,042,572

 

$

43.43

 

$

55.60

 

18

 

149,080

 

1.68

%

$

7,884,396

 

$

52.89

 

$

67.76

 

2013

 

97

 

1,171,544

 

8.17

%

$

56,507,256

 

$

48.23

 

$

61.27

 

12

 

1,020,878

 

11.52

%

$

60,842,328

 

$

59.60

 

$

80.72

 

2014

 

39

 

739,991

 

5.16

%

$

33,161,916

 

$

44.81

 

$

62.78

 

15

 

231,108

 

2.61

%

$

19,225,848

 

$

83.19

 

$

108.26

 

2015

 

43

 

557,858

 

3.89

%

$

26,235,780

 

$

47.03

 

$

60.74

 

15

 

311,106

 

3.51

%

$

13,798,296

 

$

44.35

 

$

59.77

 

2016

 

42

 

1,131,684

 

7.90

%

$

57,092,340

 

$

50.45

 

$

65.18

 

7

 

209,736

 

2.37

%

$

16,239,876

 

$

77.43

 

$

80.50

 

2017

 

61

 

1,841,188

 

12.85

%

$

94,915,416

 

$

51.55

 

$

61.65

 

5

 

154,846

 

1.75

%

$

10,332,720

 

$

66.73

 

$

64.93

 

Thereafter

 

87

 

4,945,057

 

34.50

%

$

264,471,636

 

$

53.48

 

$

67.97

 

28

 

2,401,560

 

27.11

%

$

144,892,188

 

$

60.33

 

$

81.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

870

 

14,331,781

 

100.00

%

$

720,012,726

 

$

50.24

 

$

63.47

 

154

 

6,223,560

 

70.26

%

$

362,597,448

 

$

58.26

 

$

77.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4)

2

 

2,634,670

 

29.74

%

$

99,225,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

156

 

8,858,230

 

100.00

%

$

461,822,448

 

 

 

 

 

 


(1) Includes month to month holdover tenants that expired prior to 9/30/08.

(2) Tenants may have multiple leases.

(3) Represents in place annualized rent allocated by year of maturity.

(4) Citigroup 13 year Net Lease at 388-390 Greenwich Street , current net rent is $37.66/psf with annual CPI escalation.

 

40



 

ANNUAL LEASE EXPIRATIONS - Suburban Properties

 

 

 

 

 

Consolidated Properties

 

Joint Venture Properties

 

Year of Lease
Expiration

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of
Total Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

Annualized
Rent
Per Leased
Square Foot of
Expiring
Leases
$/psf (3)

 

Year
2008
Weighted
Average
Asking
Rent
$/psf

 

Number
of
Expiring
Leases (2)

 

Rentable
Square
Footage of
Expiring
Leases

 

Percentage
of
Total Leased
Sq. Ft.

 

Annualized
Rent of
Expiring
Leases

 

Annualized
Rent
Per Leased
Square Foot of
Expiring
Leases
$/psf (3)

 

Year
2008
Weighted
Average
Asking
Rent
$/psf

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2008 (1)

 

9

 

69,981

 

1.61

%

$

601,032

 

$

8.59

 

$

10.07

 

4

 

30,736

 

1.13

%

$

611,909

 

$

19.91

 

$

33.42

 

In 2nd Quarter 2008 (1)

 

1

 

1,648

 

0.04

%

$

45,252

 

$

27.46

 

$

40.00

 

1

 

3,308

 

0.12

%

$

92,624

 

$

28.00

 

$

30.00

 

In 3rd Quarter 2008 (1)

 

5

 

9,644

 

0.22

%

$

296,292

 

$

30.72

 

$

34.74

 

4

 

22,135

 

0.81

%

$

699,792

 

$

31.61

 

$

31.21

 

In 4th Quarter 2008

 

10

 

62,984

 

1.45

%

$

1,786,344

 

$

28.36

 

$

38.83

 

4

 

24,433

 

0.90

%

$

652,908

 

$

26.72

 

$

30.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2008

 

25

 

144,257

 

3.32

%

$

2,728,920

 

$

18.92

 

$

24.62

 

13

 

80,612

 

2.96

%

$

2,057,233

 

$

25.52

 

$

31.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 1st Quarter 2009

 

13

 

36,706

 

0.85

%

$

1,229,592

 

$

33.50

 

$

39.87

 

6

 

10,446

 

0.38

%

$

340,704

 

$

32.62

 

$

32.09

 

In 2nd Quarter 2009

 

10

 

27,739

 

0.64

%

$

824,460

 

$

29.72

 

$

34.29

 

3

 

9,047

 

0.33

%

$

319,692

 

$

35.34

 

$

35.57

 

In 3rd Quarter 2009

 

11

 

89,100

 

2.05

%

$

3,045,516

 

$

34.18

 

$

37.61

 

8

 

76,107

 

2.79

%

$

2,561,940

 

$

33.66

 

$

34.70

 

In 4th Quarter 2009

 

23

 

153,688

 

3.54

%

$

4,585,440

 

$

29.84

 

$

42.78

 

7

 

34,922

 

1.28

%

$

1,143,216

 

$

32.74

 

$

33.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2009

 

57

 

307,233

 

7.08

%

$

9,685,008

 

$

31.52

 

$

40.17

 

24

 

130,522

 

4.79

%

$

4,365,552

 

$

33.45

 

$

34.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

62

 

577,770

 

13.32

%

$

17,478,180

 

$

30.25

 

$

33.69

 

23

 

180,469

 

6.62

%

$

5,296,440

 

$

29.35

 

$

32.83

 

2011

 

71

 

806,527

 

18.59

%

$

23,633,208

 

$

29.30

 

$

36.22

 

25

 

141,453

 

5.19

%

$

4,189,428

 

$

29.62

 

$

31.91

 

2012

 

42

 

412,595

 

9.51

%

$

12,772,692

 

$

30.96

 

$

34.85

 

21

 

243,312

 

8.93

%

$

8,360,436

 

$

34.36

 

$

34.71

 

2013

 

32

 

403,199

 

9.29

%

$

12,927,084

 

$

32.06

 

$

33.75

 

15

 

73,269

 

2.69

%

$

2,298,420

 

$

31.37

 

$

41.43

 

2014

 

17

 

227,996

 

5.25

%

$

6,572,352

 

$

28.83

 

$

34.22

 

13

 

199,031

 

7.30

%

$

6,788,520

 

$

34.11

 

$

34.37

 

2015

 

17

 

250,042

 

5.76

%

$

7,725,084

 

$

30.90

 

$

34.25

 

8

 

40,037

 

1.47

%

$

1,217,004

 

$

30.40

 

$

34.37

 

2016

 

14

 

286,582

 

6.60

%

$

7,951,430

 

$

27.75

 

$

38.14

 

5

 

64,112

 

2.35

%

$

2,044,656

 

$

31.89

 

$

35.45

 

2017

 

11

 

95,176

 

2.19

%

$

2,886,468

 

$

30.33

 

$

31.63

 

7

 

59,178

 

2.17

%

$

2,209,620

 

$

37.34

 

$

34.80

 

Thereafter

 

12

 

827,762

 

19.08

%

$

26,929,422

 

$

32.53

 

$

37.62

 

10

 

1,513,868

 

55.54

%

$

54,540,528

 

$

36.03

 

$

39.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

360

 

4,339,139

 

100.00

%

$

131,289,848

 

$

30.26

 

$

35.49

 

164

 

2,725,863

 

100.00

%

$

93,367,837

 

$

34.25

 

$

37.12

 

 


(1) Includes month to month holdover tenants that expired prior to 9/30/08.

(2) Tenants may have multiple leases.

(3) Represents in place annualized rent allocated by year of maturity.

 

41



 

 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Manhattan

 

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

9/30/2008

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1998 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-98

 

420 Lexington

 

Operating Sublease

 

Grand Central

 

1,188,000

 

83.0

 

97.0

 

$

78,000,000

 

May-98

 

711 3rd Avenue

 

Operating Sublease

 

Grand Central

 

524,000

 

79.0

 

93.3

 

$

65,600,000

 

Jun-98

 

440 9th Avenue

 

Fee Interest

 

Penn Station

 

339,000

 

76.0

 

N/A

 

$

32,000,000

 

1999 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-99

 

420 Lexington Leasehold

 

Sub-leasehold

 

Grand Central

 

 

 

 

$

27,300,000

 

Jan-99

 

555 West 57th - 65% JV

 

Fee Interest

 

Midtown West

 

941,000

 

100.0

 

99.3

 

$

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 - remaining 35%

 

Fee Interest

 

Midtown West

 

 

 

 

99.3

 

$

34,100,000

 

2000 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-00

 

100 Park Avenue - 50% JV

 

Fee Interest

 

Grand Central

 

834,000

 

96.5

 

80.4

 

$

192,000,000

 

2001 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun-01

 

317 Madison

 

Fee Interest

 

Grand Central

 

450,000

 

95.0

 

89.6

 

$

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

 

2002 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

May-02

 

1515 Broadway - 55% JV

 

Fee Interest

 

Times Square

 

1,750,000

 

98.0

 

91.8

 

$

483,500,000

 

2003 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-03

 

220 East 42nd Street

 

Fee Interest

 

Grand Central

 

1,135,000

 

91.9

 

99.7

 

$

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

 

95.4

 

$

60,900,000

 

Dec-03

 

1221 Ave of Americas - 45% JV

 

Fee Interest

 

Rockefeller Center

 

2,550,000

 

98.8

 

92.9

 

$

1,000,000,000

 

2004 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-04

 

19 West 44th Street - 35% JV

 

Fee Interest

 

Midtown

 

292,000

 

86.0

 

99.5

 

$

67,000,000

 

Jul-04

 

750 Third Avenue

 

Fee Interest

 

Grand Central

 

779,000

 

100.0

 

95.8

 

$

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

 

97.6

 

$

231,500,000

 

2005 Acquisitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-05

 

28 West 44th Street

 

Fee Interest

 

Midtown

 

359,000

 

87.0

 

99.4

 

$

105,000,000

 

Apr-05

 

1 Madison Ave - 55% JV

 

Fee Interest

 

Park Avenue South

 

1,177,000

 

96.0

 

99.8

 

$

803,000,000

 

Apr-05

 

5 Madison Ave 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

 

 

 

 

99.5

 

$

91,200,000

 

2006 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar-06

 

521 Fifth Avenue (3)

 

Leasehold Interest

 

Midtown

 

460,000

 

97.0

 

93.1

 

$

210,000,000

 

Jun-06

 

609 Fifth Avenue

 

Fee Interest

 

Midtown

 

160,000

 

98.5

 

100.0

 

$

182,000,000

 

Dec-06

 

485 Lexington Avenue - remaining 70%

 

Fee Interest

 

Grand Central

 

 

 

 

100.0

 

$

578,000,000

 

Dec-06

 

800 Third Avenue - 46.9% JV

 

Fee Interest

 

Grand Central North

 

526,000

 

96.9

 

98.7

 

$

285,000,000

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

Reckson - NYC Portfolio

 

Fee Interests / Leasehold Interest

 

Various

 

5,612,000

 

98.3

 

98.3

 

$

3,679,530,000

 

Apr-07

 

331 Madison Avenue

 

Fee Interest

 

Grand Central

 

114,900

 

97.6

 

100.0

 

$

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

 

100.0

 

$

183,000,000

 

Aug-07

 

1 Madison Avenue - remaining 45%

 

Fee Interest

 

Park Avenue South

 

1,177,000

 

99.8

 

99.8

 

$

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

 

 


(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.

(2) Current ownership interest is 55%. (From 9/1/01-10/31/01the company owned 99.8% of this property.)

(3) Current ownership interest is 50.1%. (From 3/17/06 - 12/14/06 the company owned 100% of the Leasehold Interest of this property.)

 

42



 

 

 


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 E. 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 W 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

 

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 Ave 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

 

 

 

 

 

 

 

 

 

1,009,000

 

$

470,000,000

 

$

466

 

 


(1) Company sold a 45% JV interest in the property at an implied $126.5mm sales price.

(2) Company sold a 75% JV interest in the property at an implied $318.5mm sales price.

(3) Company sold a 50% JV interest in the property at an implied $240.0mm sales price

(4) Company sold a 85% JV interest in the property at an implied $335.0mm sales price.

 

43



 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Suburban

 

 

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

9/30/2008

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jan-07

 

300 Main Street

 

Fee Interest

 

Stamford, Connecticut

 

130,000

 

92.5

 

95.3

 

$

15,000,000

 

Jan-07

 

399 Knollwood Road

 

Fee Interest

 

White Plains, Westchester

 

145,000

 

96.6

 

96.3

 

$

31,600,000

 

Jan-07

 

Reckson - Connecticut Portfolio

 

Fee Interests / Leasehold Interest

 

Stamford, Connecticut

 

1,369,800

 

88.9

 

87.5

 

$

490,750,000

 

Jan-07

 

Reckson - Westchester Portfolio

 

Fee Interests / Leasehold Interest

 

Westchester

 

2,346,100

 

90.6

 

89.0

 

$

570,190,000

 

Apr-07

 

Jericho Plazas - 20.26% JV

 

Fee Interest

 

Jericho, New York

 

640,000

 

98.4

 

96.3

 

$

210,000,000

 

Jun-07

 

1010 Washington Boulevard

 

Fee Interest

 

Stamford, Connecticut

 

143,400

 

95.6

 

95.1

 

$

38,000,000

 

Jun-07

 

500 West Putnam Avenue

 

Fee Interest

 

Greenwich, Connecticut

 

121,500

 

94.4

 

88.7

 

$

56,000,000

 

Jul-07

 

16 Court Street - 35% JV

 

Fee Interest

 

Brooklyn, New York

 

317,600

 

80.6

 

79.2

 

$

107,500,000

 

Aug-07

 

150 Grand Street

 

Fee Interest

 

White Plains, Westchester

 

85,000

 

52.9

 

17.5

 

$

6,700,000

 

Sep-07

 

The Meadows - 25% JV

 

Fee Interest

 

Rutherford, New Jersey

 

582,100

 

81.3

 

85.3

 

$

111,500,000

 

 

 

 

 

 

 

 

 

5,880,500

 

 

 

 

 

$

1,637,240,000

 

 

SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY POST 1997 - Retail, Development & Land

 

 

 

 

 

 

 

 

 

 

 

% Leased

 

Acquisition

 

 

 

Property

 

Type of Ownership

 

Submarket

 

Net Rentable sf

 

at acquisition

 

9/30/2008

 

Price ($’s) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005 Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jul-05

 

1551-1555 Broadway - 10% JV

 

Fee Interest

 

Times Square

 

25,600

 

N/A

 

100.0

 

$

85,000,000

 

Jul-05

 

21 West 34th Street - 50% JV

 

Fee Interest

 

Herald Square

 

30,100

 

N/A

 

100.0

 

$

17,500,000

 

Sep-05

 

141 Fifth Avenue - 50% JV

 

Fee Interest

 

Fllat Iron

 

21,500

 

90.0

 

100.0

 

$

13,250,000

 

Nov-05

 

1604 Broadway - 63% JV

 

Leasehold Interest

 

Times Square

 

29,876

 

17.2

 

100.0

 

$

4,400,000

 

Dec-05

 

379 West Broadway - 45% JV

 

Leasehold Interest

 

Cast Iron/Soho

 

62,006

 

100.0

 

100.0

 

$

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

 

100.0

 

$

30,000,000

 

Sep-06

 

717 Fifth Avenue - 32.75% JV

 

Fee Interest

 

Midtown/Plaza District

 

119,550

 

63.1

 

79.1

 

$

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

 

82.5

 

$

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Feb-08

 

182 Broadway - 50% JV

 

Fee Interest

 

Cast Iron / Soho

 

46,280

 

83.8

 

82.5

 

$

30,000,000

 

 

 

 

 

 

 

 

 

46,280

 

 

 

 

 

$

30,000,000

 

 


(1) Acquisition price represents purchase price for consolidated acquisitions and purchase price or imputed value for joint venture properties.

 

44



 

SUPPLEMENTAL DEFINITIONS




 

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.

 

Equity income / (loss) from affiliates are generally accounted for on a cost basis and realized gains and losses are included in current earnings. For investments in private companies, the Company periodically reviews its investments and management determines if the value of such investments have been permanently impaired. Permanent impairment losses for investments in public and private companies are included in current earnings.

 

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 SLG’s 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 net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring and sales of properties, 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 SLG’s “operating standards.” These building costs are taken into consideration during the underwriting for a given property’s 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 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.

 

SLG’s share of total debt to market capitalization is calculated as SLG’s share of total debt divided by the sum of total debt plus market equity and preferred stock at liquidation value. SLG’s share of total debt includes total consolidated debt plus SLG’s 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).

 

45



 

CORPORATE GOVERNANCE




 

Stephen L. Green

Chairman of the Board

Marc Holliday

Chief Executive Officer

Gregory F. Hughes

Chief Operating Officer and Chief Financial Officer

Andrew Mathias

President and Chief Investment Officer

Andrew S. Levine

Chief Legal Officer

 

ANALYST COVERAGE

 

Firm

 

Analyst

 

Phone

 

Email

Banc of America Securities, LLC

 

Mitchell B. Germain

 

(212) 847-5794

 

mitchell.b.germain@bofasecurities.com

Barclays Capital

 

Ross Smotrich

 

(212) 526-2306

 

Ross.smotrich@barcap.com

Citigroup Smith Barney, Inc.

 

Michael Bilerman

 

(212) 816-1383

 

michael.bilerman@citigroup.com

Credit-Suisse

 

Steve Benyik

 

(212) 538-0239

 

steve.benyik@credit-suisse.com

Deutsche Bank Securities, Inc.

 

Louis W. Taylor

 

(212) 250-4912

 

louis.taylor@db.com

Goldman Sachs & Co.

 

Jonathan Habermann

 

(917) 343-4260

 

jonathan.habermann@gs.com

Green Street Advisors

 

Michael Knott

 

(949) 640-8780

 

mknott@greenstreetadvisors.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

Macquarie Research Equities (USA)

 

Nick Pirsos

 

(212) 231-2457

 

nick.pirsos@macquarie.com

Merrill Lynch

 

Steve Sakwa

 

(212) 449-0335

 

steve_sakwa@ml.com

Raymond James Financial, Inc.

 

Paul D. Puryear

 

(727) 567-2253

 

paul.puryear@raymondjames.com

RBC Capital Markets

 

David B. Rodgers

 

(440) 715-2647

 

dave.rodgers@rbccm.com

Stifel Nicolaus

 

John Guinee

 

(443) 224-1307

 

jwguinee@stifel.com

UBS Securities LLC

 

James C. Feldman

 

(212) 713 4932

 

james.feldman@ubs.com

Wachovia Securities, LLC

 

Christopher Haley

 

(443) 263-6773

 

christopher.haley@wachovia.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.

 

46