UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
October 28, 2013 (October 23, 2013)
SL GREEN REALTY CORP.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
MARYLAND
(STATE OF INCORPORATION)
1-13199 |
|
13-3956775 |
(COMMISSION FILE NUMBER) |
|
(IRS EMPLOYER ID. NUMBER) |
420 Lexington Avenue |
|
|
New York, New York |
|
10170 |
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) |
|
(ZIP CODE) |
(212) 594-2700
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 8.01. Other Events.
Summary
On October 23, 2013, SL Green Realty Corp., or the Company, reported funds from operations, or FFO, of $127.4 million, or $1.34 per diluted share, for the quarter ended September 30, 2013, compared to $104.8 million, or $1.12 per diluted share, for the same quarter in 2012. The current quarter results include a non-recurring, non-cash charge of $6.9 million, or $0.07 per diluted share, related to the accounting balances of a former tenant.
Net income attributable to common stockholders totaled $37.0 million, or $0.40 per diluted share, for the quarter ended September 30, 2013, compared to $7.7 million, or $0.09 per diluted share, for the same quarter in 2012.
Operating and Leasing Activity
For the third quarter of 2013, the Company reported revenues and operating income of $363.8 million and $205.3 million, respectively, compared to $357.0 million and $202.2 million, respectively, for the same period in 2012. The current quarter revenues reflect a non-recurring, non-cash charge of $6.9 million, or $0.07 per diluted share, related to a former tenant.
Same-store cash NOI on a combined basis increased by 1.6 percent to $176.6 million for the quarter ended September 30, 2013 as compared to the same period in 2012. Consolidated property same-store cash NOI increased by 1.4 percent to $152.1 million and unconsolidated joint venture property same-store cash NOI increased 2.8 percent to $24.5 million.
Same-store cash NOI on a combined basis increased by 2.8 percent to $538.7 million for the nine months ended September 30, 2013 as compared to the same period in 2012. Consolidated property same-store cash NOI increased by 3.0 percent to $466.4 million and unconsolidated joint venture property same-store cash NOI increased 1.9 percent to $72.3 million.
Manhattan same-store occupancy, inclusive of 370,113 square feet of leases signed but not yet commenced, increased to 95.8 percent as of September 30, 2013.
During the quarter, the Company signed 52 office leases in its Manhattan portfolio totaling 441,338 square feet. Twenty-five leases totaling 224,588 square feet represented office leases that replaced previous vacancy. Twenty-seven leases comprising 216,750 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $56.52 per rentable square foot, representing a 1.0 percent increase over the previously fully escalated rents on the same office spaces. Excluding one lease for 17,320 square feet at 810 Seventh Avenue where a new 10.6 year lease was signed on space recently vacated by a tenant in bankruptcy, the mark-to-market on replacement office leases signed in the Manhattan portfolio during the third quarter was 7.8 percent higher than the previous fully escalated rents on the same office spaces. The average lease term on the Manhattan office leases signed in the third quarter was 9.4 years and average tenant concessions were 5.6 months of free rent with a tenant improvement allowance of $44.20 per rentable square foot.
During the first nine months of 2013, the Company signed 176 office leases in its Manhattan portfolio totaling 1,795,447 square feet. Eighty-one leases totaling 575,500 square feet represented office leases that replaced previous vacancy. Ninety-five leases comprising 1,219,947 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $59.82 per rentable square foot, representing a 5.8 percent increase over the previously fully escalated rents on the same office spaces. The average lease term on the Manhattan office leases signed in the first nine months of 2013 was 7.1 years and average tenant concessions were 3.5 months of free rent with a tenant improvement allowance of $31.39 per rentable square foot.
Same-store occupancy for the Companys Suburban portfolio, inclusive of 57,412 of leases signed but not yet commenced, increased to 81.2 percent as of September 30, 2013.
During the quarter, the Company signed 28 office leases in the Suburban portfolio totaling 142,384 square feet. Sixteen leases totaling 82,975 square feet represented office leases that replaced previous vacancy. Twelve leases comprising the remaining 59,409 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $31.52 per rentable square foot,
representing a 0.2 percent increase over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the third quarter was 8.0 years and average tenant concessions were 6.2 months of free rent with a tenant improvement allowance of $30.65 per rentable square foot.
During the first nine months of 2013, the Company signed 108 office leases in its Suburban portfolio totaling 718,255 square feet. Forty-eight leases totaling 271,231 square feet represented office leases that replaced previous vacancy. Sixty leases comprising 447,024 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $30.40 per rentable square foot, representing a 4.0 percent decrease over the previously fully escalated rents on the same office spaces. The average lease term on the Suburban office leases signed in the first nine months of 2013 was 7.4 years and average tenant concessions were 5.1 months of free rent with a tenant improvement allowance of $21.50 per rentable square foot.
Significant leases that were signed during the third quarter included:
· New lease on 56,794 square feet with Meister Seelig & Fein LLP for 15.0 years at 125 Park Avenue;
· New lease on 47,763 square feet with Bloomingdales, Inc. for 10.8 years at 919 Third Avenue;
· New lease on 27,231 square feet with Murphy & McGonigle, P.C. for 10.5 years at 1185 Avenue of the Americas;
· New lease on 26,520 square feet with Shiseido for 13.0 years at The Meadows;
· New lease on 22,437 square feet with Dragados USA, Inc. for 15.7 years at 810 Seventh Avenue; and
· Early renewal on 22,393 square feet with AT&T Services, Inc. for 5.0 years at 810 Seventh Avenue bringing the remaining lease term to 5.7 years.
Marketing, general and administrative, or MG&A, expenses for the quarter ended September 30, 2013 were $20.9 million, or 4.9 percent of total revenues including the Companys share of joint venture revenue compared to $20.6 million, or 5.0 percent for the quarter ended September 30, 2012.
Real Estate Investment Activity
In August 2013, the Company entered into a contract to acquire a mixed-use residential and commercial property located at 315 West 33rd Street, New York, New York for $386.0 million. The 36-story, 492,987 square foot building, which was completed in 2012, includes 333 luxury rental apartments. The commercial space, which is 100 percent leased at below-market rental rates, consists of 270,000 square feet and includes a 14-screen movie theater, five ground-level retail stores, two office suites and a 250 space parking garage. This transaction is expected to be completed in the fourth quarter of 2013, subject to customary closing conditions.
In August 2013, the Company closed on the sale of a 345,400 square foot property located at 333 West 34th Street in Manhattan for $220.3 million, or approximately $630 per square foot. The Company recognized a gain of $13.8 million on the transaction.
During the third quarter of 2013, the Company closed on the sale of two properties in the West Coast Office portfolio for $112.4 million. Since taking an equity ownership position in the portfolio in July 2012, three properties have been sold for a total of $224.3 million.
In September 2013, the Company closed on the sale of a 130,000 square foot property located at 300 Main Street in Stamford, Connecticut for $13.5 million.
Debt and Preferred Equity Investment Activity
The Companys debt and preferred equity investment portfolio totaled $1.3 billion at September 30, 2013. During the third quarter, the Company originated new debt and preferred equity investments totaling $180.8 million, all of which are collateralized by New York City commercial office properties, and recorded $110.0 million of principal reductions from investments that were sold or repaid. The debt and preferred equity investment portfolio had a weighted average maturity of 2.2 years as of September 30, 2013 and had a weighted average yield during the quarter ended September 30, 2013 of 11.2 percent.
Financing and Capital Activity
In October 2013, the Company closed on a new $275.0 million seven year, floating rate mortgage financing of 220 E 42nd Street. The new mortgage, which bears interest at 160 basis points over the 30-day LIBOR, replaces the previous $183.5 million mortgage that was repaid in August 2013.
Dividends
On October 23, 2013, the Company also reported that its board of directors increased the Companys quarterly dividend by 52% and set a new annual dividend of $2.00 per share beginning with the fourth quarter dividend to be paid in January 2014.
Non-GAAP Supplemental Financial Measures
Funds from Operations (FFO)
FFO is a widely recognized measure of REIT performance. The Company computes FFO in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002, and subsequently amended, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from debt restructuring, sales of properties and real estate related impairment charges, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures. The Company presents FFO because it consider it an important supplemental measure of the Companys operating performance and believe that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, particularly those that own and operate commercial office properties. The Company also uses FFO as one of several criteria to determine performance-based bonuses for members of its senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Companys financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is it indicative of funds available to fund the Companys cash needs, including its ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Companys ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Companys financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Companys liquidity.
Same-Store Net Operating Income, Same-Store Cash Net Operating Income and Related Measures
The Company presents same-store net operating income, same-store cash net operating income, same-store joint venture net operating income, and same-store joint venture cash net operating income because the Company believes that these measures provide investors with useful information regarding the operating performance of properties that are comparable for the periods presented. For properties owned since January 1, 2012 and still owned in the same manner at the end of the current quarter, the Company determines same-store net operating income by subtracting same-store property operating expenses and ground rent from same-store recurring rental and tenant reimbursement revenues. Same-store cash net operating income is derived by deducting same-store straight line and free rent from, and adding same-store tenant credit loss allowance to, same-store net operating income. Same-store joint venture net operating income and same-store joint venture cash net operating income are calculated in the same manner as noted above, but includes just the Companys pro-rata share of the joint venture net operating income. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.
SL GREEN REALTY CORP.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited and amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
264,349 |
|
$ |
277,676 |
|
$ |
804,104 |
|
$ |
798,271 |
|
Escalation and reimbursement |
|
45,091 |
|
42,194 |
|
125,018 |
|
124,273 |
| ||||
Investment and preferred equity income |
|
44,448 |
|
27,869 |
|
143,887 |
|
87,655 |
| ||||
Other income |
|
9,877 |
|
9,272 |
|
21,369 |
|
25,931 |
| ||||
Total revenues |
|
363,765 |
|
357,011 |
|
1,094,378 |
|
1,036,130 |
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating expenses (including approximately $4,876 and $13,345 (2013) and $4,670 and $12,914 (2012) paid to related parties) |
|
77,272 |
|
82,351 |
|
218,901 |
|
221,670 |
| ||||
Real estate taxes |
|
55,511 |
|
53,293 |
|
161,625 |
|
156,746 |
| ||||
Ground rent |
|
10,127 |
|
8,874 |
|
29,767 |
|
26,570 |
| ||||
Interest expense, net of interest income |
|
82,973 |
|
85,659 |
|
247,420 |
|
247,789 |
| ||||
Amortization of deferred financing costs |
|
4,331 |
|
4,493 |
|
13,034 |
|
11,626 |
| ||||
Depreciation and amortization |
|
87,473 |
|
81,827 |
|
248,587 |
|
233,566 |
| ||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
|
|
564 |
| ||||
Transaction related costs, net of recoveries |
|
(2,349 |
) |
1,372 |
|
719 |
|
4,398 |
| ||||
Marketing, general and administrative |
|
20,869 |
|
20,551 |
|
63,450 |
|
61,469 |
| ||||
Total expenses |
|
336,207 |
|
338,420 |
|
983,503 |
|
964,398 |
| ||||
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate, gain (loss) on sale of investment in marketable securities, purchase price fair value adjustment, and loss on early extinguishment of debt |
|
27,558 |
|
18,591 |
|
110,875 |
|
71,732 |
| ||||
Equity in net income from unconsolidated joint ventures |
|
2,939 |
|
11,658 |
|
4,251 |
|
80,988 |
| ||||
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate |
|
(354 |
) |
(4,807 |
) |
(3,937 |
) |
17,776 |
| ||||
Gain (loss) on sale of investment in marketable securities |
|
|
|
2,237 |
|
(65 |
) |
2,237 |
| ||||
Purchase price fair value adjustment |
|
|
|
|
|
(2,305 |
) |
|
| ||||
Loss on early extinguishment of debt |
|
|
|
|
|
(18,523 |
) |
|
| ||||
Income from continuing operations |
|
30,143 |
|
27,679 |
|
90,296 |
|
172,733 |
| ||||
Net income from discontinued operations |
|
1,406 |
|
951 |
|
3,875 |
|
2,883 |
| ||||
Gain on sale of discontinued operations |
|
13,787 |
|
|
|
12,750 |
|
6,627 |
| ||||
Net income |
|
45,336 |
|
28,630 |
|
106,921 |
|
182,243 |
| ||||
Net income attributable to noncontrolling interests in the Operating Partnership |
|
(1,110 |
) |
(567 |
) |
(1,909 |
) |
(4,876 |
) | ||||
Net income attributable to noncontrolling interests in other partnerships |
|
(2,901 |
) |
(1,835 |
) |
(8,806 |
) |
(6,792 |
) | ||||
Preferred unit distributions |
|
(562 |
) |
(571 |
) |
(1,692 |
) |
(1,533 |
) | ||||
Net income attributable to SL Green |
|
40,763 |
|
25,657 |
|
94,514 |
|
169,042 |
| ||||
Preferred stock redemption costs |
|
|
|
(10,010 |
) |
(12,160 |
) |
(10,010 |
) | ||||
Perpetual preferred stock dividends |
|
(3,738 |
) |
(7,915 |
) |
(18,144 |
) |
(23,004 |
) | ||||
Net income attributable to SL Green common stockholders |
|
$ |
37,025 |
|
$ |
7,732 |
|
$ |
64,210 |
|
$ |
136,028 |
|
Earnings Per Share (EPS) |
|
|
|
|
|
|
|
|
| ||||
Net income per share (Basic) |
|
$ |
0.40 |
|
$ |
0.09 |
|
$ |
0.70 |
|
$ |
1.53 |
|
Net income per share (Diluted) |
|
$ |
0.40 |
|
$ |
0.09 |
|
$ |
0.70 |
|
$ |
1.52 |
|
|
|
|
|
|
|
|
|
|
| ||||
Funds From Operations (FFO) |
|
|
|
|
|
|
|
|
| ||||
FFO per share (Basic) |
|
$ |
1.34 |
|
$ |
1.12 |
|
$ |
3.78 |
|
$ |
4.16 |
|
FFO per share (Diluted) |
|
$ |
1.34 |
|
$ |
1.12 |
|
$ |
3.77 |
|
$ |
4.14 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common shares for net income per share |
|
91,988 |
|
90,241 |
|
91,684 |
|
88,929 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
2,792 |
|
3,320 |
|
2,705 |
|
3,188 |
| ||||
Basic weighted average shares and units outstanding |
|
94,780 |
|
93,561 |
|
94,389 |
|
92,117 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common share and common share equivalents |
|
92,224 |
|
90,571 |
|
91,926 |
|
89,297 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
2,792 |
|
3,320 |
|
2,705 |
|
3,188 |
| ||||
Diluted weighted average shares and units outstanding |
|
95,016 |
|
93,891 |
|
94,631 |
|
92,485 |
|
SL GREEN REALTY CORP.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except per share data)
|
|
September 30, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Commercial real estate properties, at cost: |
|
|
|
|
| ||
Land and land interests |
|
$ |
2,868,833 |
|
$ |
2,886,099 |
|
Building and improvements |
|
7,440,543 |
|
7,389,766 |
| ||
Building leasehold and improvements |
|
1,353,997 |
|
1,346,748 |
| ||
Properties under capital lease |
|
50,332 |
|
40,340 |
| ||
|
|
11,713,705 |
|
11,662,953 |
| ||
Less accumulated depreciation |
|
(1,574,002 |
) |
(1,393,323 |
) | ||
|
|
10,139,703 |
|
10,269,630 |
| ||
Assets held for sale |
|
|
|
4,901 |
| ||
Cash and cash equivalents |
|
209,098 |
|
189,984 |
| ||
Restricted cash |
|
356,844 |
|
136,071 |
| ||
Investment in marketable securities |
|
32,863 |
|
21,429 |
| ||
Tenant and other receivables, net of allowance of $22,383 and $21,652 in 2013 and 2012, respectively |
|
51,354 |
|
48,544 |
| ||
Related party receivables |
|
7,800 |
|
7,531 |
| ||
Deferred rents receivable, net of allowance of $29,508 and $29,580 in 2013 and 2012, respectively |
|
374,615 |
|
340,747 |
| ||
Debt and preferred equity investments, net of discounts and deferred origination fees of $26,466 and $22,341 and allowance of and $4,000 and $7,000 in 2013 and 2012, respectively |
|
1,315,551 |
|
1,348,434 |
| ||
Investments in unconsolidated joint ventures |
|
1,109,815 |
|
1,032,243 |
| ||
Deferred costs, net |
|
247,850 |
|
261,145 |
| ||
Other assets |
|
729,426 |
|
718,326 |
| ||
Total assets |
|
$ |
14,574,919 |
|
$ |
14,378,985 |
|
|
|
|
|
|
| ||
Liabilities |
|
|
|
|
| ||
Mortgages and other loans payable |
|
$ |
4,641,758 |
|
$ |
4,615,464 |
|
Revolving credit facility |
|
340,000 |
|
70,000 |
| ||
Term loan and senior unsecured notes |
|
1,737,869 |
|
1,734,956 |
| ||
Accrued interest payable and other liabilities |
|
69,359 |
|
73,769 |
| ||
Accounts payable and accrued expenses |
|
167,719 |
|
159,598 |
| ||
Deferred revenue |
|
293,393 |
|
312,995 |
| ||
Capitalized lease obligations |
|
47,492 |
|
37,518 |
| ||
Deferred land leases payable |
|
21,066 |
|
20,897 |
| ||
Dividend and distributions payable |
|
34,749 |
|
37,839 |
| ||
Security deposits |
|
54,824 |
|
46,253 |
| ||
Liabilities related to assets held for sale |
|
|
|
136 |
| ||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
|
100,000 |
|
100,000 |
| ||
Total liabilities |
|
7,508,229 |
|
7,209,425 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
Noncontrolling interest in the Operating Partnership |
|
248,046 |
|
212,907 |
| ||
Series G preferred units, $25.00 liquidation preference, 1,902 issued and outstanding at both September 30, 2013 and December 31,2012 |
|
47,550 |
|
47,550 |
| ||
Series H preferred units, $25.00 liquidation preference, 80 issued and outstanding at both September 30, 2013 and December 31, 2012 |
|
2,000 |
|
2,000 |
| ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
SL Green Realty Corp. stockholders equity: |
|
|
|
|
| ||
Series C Preferred stock, $0.01 par value, $25.00 liquidation preference, 7,700 issued and outstanding at December 31, 2012 |
|
|
|
180,340 |
| ||
Series I Preferred stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both September 30, 2013 and December 31, 2012 |
|
221,932 |
|
221,965 |
| ||
Common stock, $0.01 par value 160,000 shares authorized, 95,780 and 94,896 issued and outstanding at September 30, 2013 and December 31, 2012, respectively (inclusive of 3,566 and 3,646 shares held in Treasury at September 30, 2013 and December 31, 2012, respectively) |
|
959 |
|
950 |
| ||
Additional paid-in capital |
|
4,757,778 |
|
4,667,900 |
| ||
Treasury stock at cost |
|
(316,989 |
) |
(322,858 |
) | ||
Accumulated other comprehensive loss |
|
(19,249 |
) |
(29,587 |
) | ||
Retained earnings |
|
1,636,584 |
|
1,701,092 |
| ||
Total SL Green Realty Corp. stockholders equity |
|
6,281,015 |
|
6,419,802 |
| ||
Noncontrolling interests in other partnerships |
|
488,079 |
|
487,301 |
| ||
Total equity |
|
6,769,094 |
|
6,907,103 |
| ||
Total liabilities and equity |
|
$ |
14,574,919 |
|
$ |
14,378,985 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
FFO Reconciliation: |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to common stockholders |
|
$ |
37,025 |
|
$ |
7,732 |
|
$ |
64,210 |
|
$ |
136,028 |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
87,473 |
|
81,827 |
|
248,587 |
|
233,566 |
| ||||
Discontinued operations depreciation adjustments |
|
|
|
1,602 |
|
3,212 |
|
4,758 |
| ||||
Joint venture depreciation and noncontrolling interest adjustments |
|
12,720 |
|
6,669 |
|
37,867 |
|
22,176 |
| ||||
Net income attributable to noncontrolling interests |
|
4,011 |
|
2,402 |
|
10,715 |
|
11,668 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
Gain on sale of discontinued operations |
|
13,787 |
|
|
|
14,900 |
|
6,627 |
| ||||
Equity in net (loss) gain on sale of interest in joint venture/real estate |
|
(354 |
) |
(4,807 |
) |
(3,937 |
) |
11,987 |
| ||||
Purchase price fair value adjustment |
|
|
|
|
|
(2,305 |
) |
|
| ||||
Depreciable real estate reserve, net of recoveries |
|
|
|
|
|
(2,150 |
) |
5,789 |
| ||||
Depreciation on non-rental real estate assets |
|
416 |
|
220 |
|
1,004 |
|
697 |
| ||||
Funds From Operations |
|
$ |
127,380 |
|
$ |
104,819 |
|
$ |
357,079 |
|
$ |
383,096 |
|
|
|
Consolidated Properties |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months Ended |
| ||||||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||||
Operating income and Same-store NOI Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate, gain (loss) on sale of investment in marketable securities, purchase price fair value adjustment, and loss on early extinguishment of debt |
|
$ |
27,558 |
|
$ |
18,591 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income from unconsolidated joint ventures |
|
2,939 |
|
11,658 |
|
2,939 |
|
11,658 |
|
|
|
|
| ||||||
Depreciation and amortization |
|
87,473 |
|
81,827 |
|
21,203 |
|
15,347 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
82,973 |
|
85,659 |
|
20,031 |
|
19,901 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
4,331 |
|
4,493 |
|
1,790 |
|
958 |
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
|
|
|
|
|
|
10,711 |
|
|
|
|
| ||||||
Operating income |
|
$ |
205,274 |
|
$ |
202,228 |
|
$ |
45,963 |
|
$ |
58,575 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
20,869 |
|
20,551 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
1,536 |
|
3,249 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs, net of recoveries |
|
(2,349 |
) |
1,372 |
|
|
|
455 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(50,384 |
) |
(31,877 |
) |
(4,041 |
) |
(4,350 |
) |
|
|
|
| ||||||
Equity in net income from unconsolidated joint ventures |
|
(2,939 |
) |
(11,658 |
) |
|
|
|
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
|
|
|
|
|
|
(10,711 |
) |
|
|
|
| ||||||
Net operating income (NOI) |
|
172,007 |
|
183,865 |
|
41,922 |
|
43,969 |
|
$ |
213,929 |
|
$ |
227,834 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
NOI from discontinued operations |
|
(1,536 |
) |
(3,249 |
) |
|
|
|
|
(1,536 |
) |
(3,249 |
) | ||||||
NOI from other properties/affiliates |
|
(11,356 |
) |
(16,181 |
) |
(16,440 |
) |
(18,995 |
) |
(27,796 |
) |
(35,176 |
) | ||||||
Same-Store NOI |
|
$ |
159,115 |
|
$ |
164,435 |
|
$ |
25,482 |
|
$ |
24,974 |
|
$ |
184,597 |
|
$ |
189,409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
1,232 |
|
172 |
|
|
|
|
|
1,232 |
|
172 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(12,273 |
) |
(12,006 |
) |
(671 |
) |
(795 |
) |
(12,944 |
) |
(12,801 |
) | ||||||
Rental income FAS 141 |
|
4,023 |
|
(2,557 |
) |
(333 |
) |
(366 |
) |
3,690 |
|
(2,923 |
) | ||||||
Same-store cash NOI |
|
$ |
152,097 |
|
$ |
150,044 |
|
$ |
24,478 |
|
$ |
23,813 |
|
$ |
176,575 |
|
$ |
173,857 |
|
|
|
Consolidated Properties |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Nine Months Ended |
|
Nine Months Ended |
|
Nine Months Ended |
| ||||||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||||
Operating income and Same-store NOI Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate, gain (loss) on sale of investment in marketable securities, purchase price fair value adjustment, and loss on early extinguishment of debt |
|
$ |
110,875 |
|
$ |
71,732 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income from unconsolidated joint ventures |
|
4,251 |
|
80,988 |
|
4,251 |
|
80,988 |
|
|
|
|
| ||||||
Depreciation and amortization |
|
248,587 |
|
233,566 |
|
63,459 |
|
47,197 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
247,420 |
|
247,789 |
|
59,419 |
|
64,728 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
13,034 |
|
11,626 |
|
7,131 |
|
2,755 |
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
(18,523 |
) |
|
|
|
|
10,711 |
|
|
|
|
| ||||||
Operating income |
|
$ |
605,644 |
|
$ |
645,701 |
|
$ |
134,260 |
|
$ |
206,379 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
63,450 |
|
61,469 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
7,548 |
|
9,361 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
564 |
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs, net of recoveries |
|
719 |
|
4,398 |
|
15 |
|
654 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(152,165 |
) |
(98,085 |
) |
(12,254 |
) |
(79,472 |
) |
|
|
|
| ||||||
Equity in net income from unconsolidated joint ventures |
|
(4,251 |
) |
(80,988 |
) |
|
|
|
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
18,523 |
|
|
|
|
|
(10,711 |
) |
|
|
|
| ||||||
Net operating income (NOI) |
|
539,468 |
|
542,420 |
|
122,021 |
|
116,850 |
|
$ |
661,489 |
|
$ |
659,270 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
NOI from discontinued operations |
|
(7,548 |
) |
(9,361 |
) |
|
|
|
|
(7,548 |
) |
(9,361 |
) | ||||||
NOI from other properties/affiliates |
|
(31,064 |
) |
(30,663 |
) |
(45,211 |
) |
(42,983 |
) |
(76,275 |
) |
(73,646 |
) | ||||||
Same-Store NOI |
|
$ |
500,856 |
|
$ |
502,396 |
|
$ |
76,810 |
|
$ |
73,867 |
|
$ |
577,666 |
|
$ |
576,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
4,353 |
|
516 |
|
|
|
|
|
4,353 |
|
516 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(36,815 |
) |
(42,601 |
) |
(2,285 |
) |
(1,909 |
) |
(39,100 |
) |
(44,510 |
) | ||||||
Rental income FAS 141 |
|
(2,002 |
) |
(7,455 |
) |
(2,192 |
) |
(971 |
) |
(4,194 |
) |
(8,426 |
) | ||||||
Same-store cash NOI |
|
$ |
466,392 |
|
$ |
452,856 |
|
$ |
72,333 |
|
$ |
70,987 |
|
$ |
538,725 |
|
$ |
523,843 |
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
September 30, |
| ||||
|
|
2013 |
|
2012 |
| ||
Manhattan Operating Data: (1) |
|
|
|
|
| ||
Net rentable area at end of period (in 000s) |
|
23,947 |
|
24,135 |
| ||
Portfolio percentage leased at end of period |
|
94.4 |
% |
93.7 |
% | ||
Same-Store percentage leased at end of period |
|
94.4 |
% |
93.9 |
% | ||
Number of properties in operation |
|
35 |
|
35 |
| ||
|
|
|
|
|
| ||
Office square feet where leases commenced during quarter (rentable) |
|
364,992 |
|
215,337 |
| ||
Average mark-to-market percentage-office |
|
(5.0 |
)% |
(7.4 |
)% | ||
Average starting cash rent per rentable square foot-office |
|
$ |
56.78 |
|
$ |
48.73 |
|
(1) Includes wholly-owned and joint venture properties.