SL Green Realty Corp. (NYSE: SLG):
Quarterly Highlights
-
Third quarter FFO totaled $0.98 per share (diluted) compared to
$1.37 per share (diluted) for the third quarter of 2008.
-
Net loss for the third quarter of 2009 totaled $0.03 share
(diluted) compared to net income of $0.49 per share (diluted) in the
same period in the prior year.
-
Recognized combined same-store GAAP NOI growth of 5.9% for the
third quarter, including 5.6% from the consolidated same-store
properties and 6.5% from the unconsolidated joint venture same-store
properties. For the first nine months of 2009, combined same-store
GAAP NOI growth was 3.5%, including 3.3% from the consolidated
same-store properties and 4.1% from the unconsolidated joint venture
same-store properties.
-
Signed 28 Manhattan office leases totaling 251,888 square feet with
average starting rents of $47.31 per rentable square foot during the
third quarter. Average Manhattan office starting rents increased by
5.2% on these leases over previously fully escalated rents.
-
Maintained Manhattan occupancy rate of 95.7% with increases in
occupancy at 100 Park Avenue, 625 Madison Avenue, 750 Third Avenue and
1515 Broadway.
-
Amended the 2007 unsecured revolving credit facility to provide the
Company with the ability to acquire a portion of the loans outstanding
under the facility. A subsidiary of the Company subsequently
repurchased $48.0 million of the total commitment at a discount, and
the Company realized a $7.1 million gain on the early extinguishment
of debt.
-
Repurchased approximately $33.0 million of the Company’s unsecured
notes and exchangeable bonds since July 1, 2009, realizing gains on
early extinguishment of debt aggregating approximately $1.2 million.
Since October 2008, the Company has repurchased approximately $757.3
million of its debt for approximately $557.2 million, which resulted
in gains on early extinguishment of approximately $155.7 million.
-
Closed on a $145.0 million refinancing of 420 Lexington Avenue with
a new lender. This financing, provided at a 7.5% fixed interest rate,
matures in 2016 and features two one-year extension options. This
transaction resulted in a $36.9 million increase in the indebtedness
secured by the property and generated approximately $22.7 million in
net cash proceeds. Proceeds from the refinancing were used in part to
repay the former mortgage of $108.1 million.
-
Closed on a $215.0 million refinancing of 100 Park Avenue with new
lenders. This financing, provided at a 6.64% fixed interest rate,
matures in 2014 and features two one-year extension options. The
refinancing enabled the joint venture to retire the former $175.0
million mortgage.
-
Amended the construction financing at 1551-1555 Broadway with the
existing lenders by extending the maturity date to October 2011 and
fully drawing down the loan. This loan, which has a one-year extension
option, carries a variable interest rate of 400 basis points over the
30-day LIBOR.
-
Successfully restructured the 100 Church structured finance
investment resulting in control being obtained by the Company and its
co-lender with full beneficial ownership expected to occur in the
first quarter of 2010.
Summary
SL Green Realty Corp. (NYSE: SLG) today reported funds from operations,
or FFO, of $78.1 million, or $0.98 per share (diluted), for the quarter
ended September 30, 2009, a decrease of 28.5% compared to $83.1 million,
or $1.37 per share (diluted), for the same quarter in 2008.
Net loss attributable to common stockholders totaled $2.5 million, or
$0.03 per share (diluted), for the quarter ended September 30, 2009,
compared to net income of $28.8 million, or $0.49 per share (diluted),
for the same quarter in 2008.
Operating and Leasing Activity
For the third quarter of 2009, the Company reported revenues and EBITDA
of $249.6 million and $141.7 million, respectively, a decrease of $18.7
million, or 7.0%, and $9.0 million, or 6.0%, respectively, compared to
the same period in 2008. The decrease is primarily due to lower
investment income and greater loan loss reserves in 2009 compared to
2008.
Same-store GAAP NOI on a combined basis increased by 5.9% for the third
quarter when compared to the same quarter in 2008, with the consolidated
properties increasing 5.6% to $133.3 million and the unconsolidated
joint venture properties increasing 6.5% to $53.1 million. For the first
nine months of 2009, combined same-store GAAP NOI growth was 3.5%,
including 3.3% from the consolidated same-store properties and 4.1% from
the unconsolidated joint venture same-store properties.
Occupancy for the Manhattan portfolio at September 30, 2009 was 95.7%.
During the quarter, the Company signed or commenced 36 leases in the
Manhattan portfolio totaling 278,819 square feet, of which 28 leases and
251,888 square feet represented office leases. Average starting
Manhattan office rents of $47.31 per rentable square foot on the 251,888
square feet of leases signed or commenced during the third quarter
represented a 5.2% increase over the previously fully escalated rents.
The average lease term was 9.6 years and average tenant concessions were
6.9 months of free rent with a tenant improvement allowance of $56.19
per rentable square foot.
Average starting Suburban office rents of $29.46 per rentable square
foot for the third quarter represented a 5.7% decrease over the
previously fully escalated rents. Occupancy for the Suburban portfolio
was 90.4% at September 30, 2009 compared to 90.3% at June 30, 2009.
During the quarter, the Company signed 28 leases in the Suburban
portfolio totaling 158,580 square feet, of which 24 leases and 155,960
square feet represented office leases.
During the quarter, the Company had solid leasing activity at 100 Park
Avenue, 420 Lexington Avenue, 750 Third Avenue, 1515 Broadway, all in
New York City, and 140 Grand Street and the Meadows in the suburbs.
Leases which were signed or commenced during the third quarter included:
-
New lease with Marcum & Kliegman, LLP for approximately 67,152 square
feet at 750 Third Avenue.
-
New lease with Syska Hennessy Group, Inc. for approximately 64,788
square feet at 1515 Broadway.
-
New lease with ECT Capital LLC for approximately 20,626 square feet at
100 Park Avenue.
-
Renewal with The County of Westchester for approximately 17,800 square
feet at 140 Grand Street, Westchester.
-
New lease with Wilson Elser Moskowitz Edelman for approximately 16,056
square feet at 1010 Washington Boulevard, CT.
Marketing, general and administrative, or MG&A, expenses for the quarter
ended September 30, 2009 was approximately $18.9 million down from $20.9
million for the quarter ended September 30, 2008.
Real Estate Investment Activity
In August 2009, the Company sold 399 Knollwood, CT for $20.7 million,
which included approximately $1.9 million of cash and the assumption of
mortgage financing of $18.5 million. The sales price of $142.00 per
square foot represents a capitalization rate of 8.3%. The Company
recorded a loss on the sale of approximately $11.4 million.
In August 2009, we entered into a sale and purchase agreement to sell a
49.5% interest in Green 485 JV LLC, or the Joint Venture, the owner of
485 Lexington Avenue, to a partnership comprised of Optibase Ltd.
(Nasdaq: OBAS) and Gilmor USA LLC, or the Purchasers. The transaction
results in an implied asset valuation of approximately $504.2 million
for the property. Upon closing, the Purchasers will pay us approximately
$20.8 million for a 49.5% interest in the Joint Venture and will also
make a $20.0 million non-recourse loan to us maturing in 2021 which will
be secured by a pledge by us of an additional 49.5% interest in the
Joint Venture, with our retaining an unencumbered 1% interest in the
Joint Venture. In addition, the Purchasers will also acquire an option
based in general on fair market value, exercisable generally until 2022
subject to certain limitations, to purchase our 49.5% pledged ownership
interests in the Joint Venture, subject to certain limitations. Prior to
closing, we will also make a $12.2 million, 9.0% loan due in 2013, to
the Joint Venture. The existing $450.0 million mortgage will remain an
obligation of the Joint Venture. The transaction is subject to certain
conditions, including the existing lender's approval of the transfer of
ownership in Green 485 JV LLC and such lender's approval of substitute
guarantors under the loan. There is no assurance that the conditions
precedent contemplated in the sale-purchase agreement will be fulfilled
or that the transaction will be consummated at such time or at all.
Financing and Capital Activity
The Company repurchased approximately $33.0 million of its exchangeable
bonds since July 1, 2009, realizing gains on early extinguishment of
debt aggregating approximately $1.2 million.
In August 2009, the Company amended the 2007 unsecured revolving credit
facility to provide it with the ability to acquire a portion of the
loans outstanding under the facility. During the third quarter, a
subsidiary of the Company repurchased $48.0 million of the total
commitment at a discount, and the Company realized a $7.1 million gain
on the early extinguishment of debt.
In August 2009, the Company closed on the refinancing of 420 Lexington
Avenue with a new lender. This $145.0 million financing, provided at a
7.5% fixed interest rate, matures in 2016 and features two one-year
extension options. It enabled the Company to prepay the $108.1 million
outstanding on the former mortgage. In connection with this financing,
the Company incurred a defeasance charge of approximately $10.5 million,
which is included in interest expense for the third quarter.
In September 2009, the Company, along with its joint venture partner
Prudential Real Estate Investors, closed on a financing at 100 Park
Avenue with new lenders. The $215.0 million financing, provided at a
6.64% fixed interest rate, matures in 2014 and features two one-year
extension options. It enabled the joint venture to retire the former
$175.0 million mortgage.
Also in September 2009, the Company, along with its joint venture
partner Jeff Sutton, closed on an amendment to the financing at
1551-1555 Broadway with the existing lenders. At closing, the loan was
fully drawn to the reduced committed amount of $133.6 million. The
maturity date was extended to October 2011, has a one-year extension
option and carries a variable interest rate of 400 basis points over the
30-day LIBOR. The property is net leased to American Eagle Outfitters
(NYSE: AEO).
In July 2009, the Company closed on a $40.0 million upsize to the
financing secured by 625 Madison Avenue. The amortizing loan, which is
co-terminus with the existing mortgage, resulted in a blended fixed
interest rate of 7.22% on the combined $136.2 million loan.
Structured Finance Activity
The Company’s structured finance investments totaled approximately
$614.5 million at September 30, 2009 (excluding approximately $1.0
million of structured finance investments which were classified as held
for sale at September 30, 2009), a decrease of approximately $132.4
million from the balance at December 31, 2008. During the third quarter,
the Company closed on a $16.1 million structured finance investment
secured by a New York City property. Also during the third quarter, the
Company recorded approximately $16.1 million in additional loan loss
reserves against its structured finance investments. The structured
finance investments currently have a weighted average maturity of 3.7
years and a weighted average yield for the quarter ended September 30,
2009 of 10.2%, exclusive of loans totaling $59.1 million which are on
non-accrual status.
Dividends
During the third quarter of 2009, the Company declared quarterly
dividends on its outstanding common and preferred stock as follows:
-
$0.10 per share of common stock. Dividends were paid on October 15,
2009 to stockholders of record on the close of business on September
30, 2009.
-
$0.4766 and $0.4922 per share on the Company's Series C and D
Preferred Stock, respectively, for the period July 15, 2009 through
and including October 14, 2009. Dividends were paid on October 15,
2009 to stockholders of record on the close of business on September
30, 2009, and reflect regular quarterly dividends, which are the
equivalent of annualized dividend of $1.90625 and $1.96875,
respectively.
Conference Call and Audio Webcast
The Company's executive management team, led by Marc Holliday, Chief
Executive Officer, will host a conference call and audio web cast on
Tuesday, October 27, 2009 at 2:00 pm ET to discuss the financial
results. The Supplemental Package will be available prior to the
quarterly conference call on the Company's website, www.slgreen.com,
under "financial reports" in the investors section.
The live conference will be webcast in listen-only mode on the Company's
website under "event calendar & webcasts" in the investors’ section of
the website and on Thomson's StreetEvents Network. The conference may
also be accessed by dialing 866.783.2140 Domestic or 857.350.1599
International, using pass-code "SL Green."
A replay of the call will be available through November 3, 2009 by
dialing 888.286.8010 Domestic or 617.801.6888 International, using
pass-code 97277223.
Supplemental Information
The Supplemental Package outlining the Company’s third quarter 2009
financial results will be available prior to the quarterly conference
call on the Company's website.
Annual Institutional Investor
Conference
SL Green will host its 2009 Annual Institutional Investor Conference on
Monday, December 7, 2009. To sign up for additional details on the
event and/or to determine if you are eligible to attend, email your
contact information, including the institution you are affiliated with,
to SLG.2009@slgreen.com.
Company Profile
SL Green Realty Corp. is a self-administered and self-managed real
estate investment trust, or REIT, that predominantly acquires, owns,
repositions and manages Manhattan office properties. The Company is the
only publicly held REIT that specializes in this niche. As of September
30, 2009, the Company owned interests in 29 New York City office
properties totaling approximately 23,211,200 square feet, making it New
York's largest office landlord. In addition, at September 30, 2009, SL
Green held investment interests in, among other things, eight retail
properties encompassing approximately 374,812 square feet, three
development properties encompassing approximately 399,800 square feet
and two land interests, along with ownership interests in 31 suburban
assets totaling 6,804,700 square feet in Brooklyn, Queens, Long Island,
Westchester County, Connecticut and New Jersey.
To be added to the Company's distribution list or to obtain the latest
news releases and other Company information, please visit our website at www.slgreen.com
or contact Investor Relations at 212-216-1601.
Disclaimers
Non-GAAP Financial Measures
During the quarterly conference call, the Company may discuss
non-GAAP financial measures as defined by SEC Regulation G. In addition,
the Company has used non-GAAP financial measures in this press release.
A reconciliation of each non-GAAP financial measure and the comparable
GAAP financial measure can be found on page 10 of this release and in
the Company’s Supplemental Package.
Forward-looking Statement
This press release includes certain statements that may be deemed to
be "forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995 and are intended to be covered
by the safe harbor provisions thereof.
All statements, other than
statements of historical facts, included in this press release that
address activities, events or developments that we expect, believe or
anticipate will or may occur in the future, including such matters as
future capital expenditures, dividends and acquisitions (including the
amount and nature thereof), development trends of the real estate
industry and the Manhattan, Westchester County, Connecticut, Long Island
and New Jersey office markets, business strategies, expansion and growth
of our operations and other similar matters, are forward-looking
statements. These forward-looking statements are based on certain
assumptions and analyses made by us in light of our experience and our
perception of historical trends, current conditions, expected future
developments and other factors we believe are appropriate.
Forward-looking statements are not guarantees of future performance
and actual results or developments may materially differ, and we caution
you not to place undue reliance on such statements.
Forward-looking
statements are generally identifiable by the use of the words "may,"
"will," "should," "expect," "anticipate," "estimate," "believe,"
"intend," "project," "continue," or the negative of these words, or
other similar words or terms.
Forward-looking statements contained in this press release are
subject to a number of risks and uncertainties which may cause our
actual results, performance or achievements to be materially different
from future results, performance or achievements expressed or implied by
forward-looking statements made by us.
These risks and
uncertainties include the effect of the credit crisis on general
economic, business and financial conditions, and on the New York Metro
real estate market in particular; dependence upon certain geographic
markets; risks of real estate acquisitions, dispositions and
developments, including the cost of construction delays and cost
overruns; risks relating to structured finance investments; availability
and creditworthiness of prospective tenants and borrowers; bankruptcy or
insolvency of a major tenant or a significant number of smaller tenants;
adverse changes in the real estate markets, including reduced demand for
office space, increasing vacancy, and increasing availability of
sublease space; availability of capital (debt and equity); unanticipated
increases in financing and other costs, including a rise in interest
rates; our ability to comply with financial covenants in our debt
instruments; our ability to maintain our status as a REIT; risks of
investing through joint venture structures, including the fulfillment by
our partners of their financial obligations; the continuing threat of
terrorist attacks, in particular in the New York Metro area and on our
tenants; our ability to obtain adequate insurance coverage at a
reasonable cost and the potential for losses in excess of our insurance
coverage, including as a result of environmental contamination; and
legislative, regulatory and/or safety requirements adversely affecting
REITs and the real estate business, including costs of compliance with
the Americans with Disabilities Act, the Fair Housing Act and other
similar laws and regulations.
Other factors and risks to our business, many of which are beyond our
control, are described in our filings with the Securities and Exchange
Commission.
We undertake no obligation to publicly update or
revise any forward-looking statements, whether as a result of future
events, new information or otherwise.
|
SL GREEN REALTY CORP. STATEMENTS OF
OPERATIONS-UNAUDITED (Amounts in thousands, except per
share data)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental revenue, net
|
|
$
|
192,433
|
|
$
|
196,762
|
|
$
|
579,980
|
|
$
|
581,456
|
|
Escalations & reimbursement revenues
|
|
|
29,916
|
|
|
32,168
|
|
|
94,935
|
|
|
91,842
|
|
Preferred equity and investment income
|
|
|
16,266
|
|
|
31,825
|
|
|
48,697
|
|
|
73,626
|
|
Other income
|
|
|
10,988
|
|
|
7,558
|
|
|
40,432
|
|
|
63,473
|
|
Total revenues
|
|
|
249,603
|
|
|
268,313
|
|
|
764,044
|
|
|
810,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in net income from unconsolidated joint ventures
|
|
|
16,585
|
|
|
12,292
|
|
|
46,486
|
|
|
49,540
|
|
Gain on early extinguishment of debt
|
|
|
8,368
|
|
|
---
|
|
|
85,401
|
|
|
---
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
55,217
|
|
|
60,747
|
|
|
162,423
|
|
|
168,410
|
|
Ground rent
|
|
|
7,912
|
|
|
7,709
|
|
|
24,004
|
|
|
23,784
|
|
Real estate taxes
|
|
|
34,758
|
|
|
31,356
|
|
|
108,027
|
|
|
96,194
|
|
Loan loss reserves
|
|
|
16,100
|
|
|
9,150
|
|
|
123,677
|
|
|
14,150
|
|
Marketing, general and administrative
|
|
|
18,869
|
|
|
20,920
|
|
|
54,736
|
|
|
70,813
|
|
Total expenses
|
|
|
132,856
|
|
|
129,882
|
|
|
472,867
|
|
|
373,351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Before Interest, Depreciation and Amortization (EBITDA)
|
|
|
141,700
|
|
|
150,723
|
|
|
423,064
|
|
|
486,586
|
|
Interest expense, net of interest income
|
|
|
65,366
|
|
|
71,646
|
|
|
182,105
|
|
|
220,747
|
|
Amortization of deferred financing costs
|
|
|
3,069
|
|
|
1,599
|
|
|
5,981
|
|
|
4,770
|
|
Depreciation and amortization
|
|
|
56,955
|
|
|
53,535
|
|
|
166,307
|
|
|
161,169
|
|
Loss (gain) on equity investment in marketable securities
|
|
|
(52)
|
|
|
---
|
|
|
629
|
|
|
---
|
|
Net income from Continuing Operations
|
|
|
16,362
|
|
|
23,943
|
|
|
68,042
|
|
|
99,900
|
|
Income (loss) from Discontinued Operations
|
|
|
60
|
|
|
63
|
|
|
(930)
|
|
|
2,851
|
|
Gain (loss) on sale of Discontinued Operations
|
|
|
(11,829)
|
|
|
---
|
|
|
(5,257)
|
|
|
110,232
|
|
Net gain on sale of interest in unconsolidated joint venture/ real
estate
|
|
|
---
|
|
|
9,533
|
|
|
6,848
|
|
|
103,014
|
|
Net income
|
|
|
4,593
|
|
|
33,539
|
|
|
68,703
|
|
|
315,997
|
|
Net income attributable to noncontrolling interests
|
|
|
(2,144)
|
|
|
257
|
|
|
(11,006)
|
|
|
(16,793)
|
|
Net income attributable to SL Green Realty Corp.
|
|
|
2,449
|
|
|
33,796
|
|
|
57,697
|
|
|
299,204
|
|
Preferred stock dividends
|
|
|
(4,969)
|
|
|
(4,969)
|
|
|
(14,906)
|
|
|
(14,906)
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
(2,520)
|
|
$
|
28,827
|
|
$
|
42,791
|
|
$
|
284,298
|
|
Earnings Per Share (EPS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share (Basic)
|
|
$
|
(0.03)
|
|
$
|
0.50
|
|
$
|
0.64
|
|
$
|
4.88
|
|
Net income (loss) per share (Diluted)
|
|
$
|
(0.03)
|
|
$
|
0.49
|
|
$
|
0.64
|
|
$
|
4.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations (FFO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per share (Basic)
|
|
$
|
0.99
|
|
$
|
1.37
|
|
$
|
3.59
|
|
$
|
4.67
|
|
FFO per share (Diluted)
|
|
$
|
0.98
|
|
$
|
1.37
|
|
$
|
3.59
|
|
$
|
4.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic ownership interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average REIT common shares for net income per share
|
|
|
76,832
|
|
|
58,113
|
|
|
67,196
|
|
|
58,307
|
|
Weighted average partnership units held by noncontrolling interests
|
|
|
2,336
|
|
|
2,340
|
|
|
2,337
|
|
|
2,340
|
|
Basic weighted average shares and units outstanding for FFO per share
|
|
|
79,168
|
|
|
60,453
|
|
|
69,533
|
|
|
60,647
|
|
Diluted ownership interest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average REIT common share and common share equivalents
|
|
|
76,938
|
|
|
58,376
|
|
|
67,243
|
|
|
58,645
|
|
Weighted average partnership units held by noncontrolling interests
|
|
|
2,336
|
|
|
2,340
|
|
|
2,337
|
|
|
2,340
|
|
Diluted weighted average shares and units outstanding
|
|
|
79,274
|
|
|
60,716
|
|
|
69,580
|
|
|
60,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SL GREEN REALTY CORP. CONDENSED CONSOLIDATED
BALANCE SHEETS (Amounts in thousands, except per share
data)
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2009
|
|
December 31,
2008
|
|
Assets
|
|
|
(Unaudited)
|
|
|
|
|
Commercial real estate properties, at cost:
|
|
|
|
|
|
|
|
Land and land interests
|
|
$
|
1,378,843
|
|
$
|
1,386,090
|
|
Buildings and improvements
|
|
|
5,552,888
|
|
|
5,544,019
|
|
Building leasehold and improvements
|
|
|
1,270,294
|
|
|
1,259,472
|
|
Property under capital lease
|
|
|
12,208
|
|
|
12,208
|
|
|
|
|
8,214,233
|
|
|
8,201,789
|
|
Less accumulated depreciation
|
|
|
(685,062)
|
|
|
(546,545)
|
|
|
|
|
7,529,171
|
|
|
7,655,244
|
|
Assets held for sale, net
|
|
|
992
|
|
|
184,035
|
|
Cash and cash equivalents
|
|
|
634,072
|
|
|
726,889
|
|
Restricted cash
|
|
|
91,355
|
|
|
105,954
|
|
Investment in marketable securities
|
|
|
53,053
|
|
|
9,570
|
|
Tenant and other receivables, net of allowance of $13,683 and
$16,898 in 2009 and 2008, respectively
|
|
|
27,884
|
|
|
30,882
|
|
Related party receivables
|
|
|
8,585
|
|
|
7,676
|
|
Deferred rents receivable, net of allowance of $23,374 and $19,648
in 2009 and 2008, respectively
|
|
|
160,819
|
|
|
145,561
|
|
Structured finance investments, net of discount of $25,582 and
$18,764 and allowance of $114,658 and $45,766 in 2009 and 2008,
respectively
|
|
|
614,466
|
|
|
679,814
|
|
Investments in unconsolidated joint ventures
|
|
|
971,111
|
|
|
975,483
|
|
Deferred costs, net
|
|
|
138,980
|
|
|
133,052
|
|
Other assets
|
|
|
303,446
|
|
|
330,193
|
|
Total assets
|
|
$
|
10,533,934
|
|
$
|
10,984,353
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
|
Mortgage notes payable
|
|
$
|
2,599,416
|
|
$
|
2,591,358
|
|
Revolving credit facility
|
|
|
1,374,076
|
|
|
1,389,067
|
|
Senior unsecured notes
|
|
|
842,175
|
|
|
1,501,134
|
|
Accrued interest and other liabilities
|
|
|
44,737
|
|
|
70,692
|
|
Accounts payable and accrued expenses
|
|
|
121,875
|
|
|
133,100
|
|
Deferred revenue/gain
|
|
|
368,753
|
|
|
427,936
|
|
Capitalized lease obligation
|
|
|
16,837
|
|
|
16,704
|
|
Deferred land lease payable
|
|
|
17,922
|
|
|
17,650
|
|
Dividend and distributions payable
|
|
|
12,006
|
|
|
26,327
|
|
Security deposits
|
|
|
40,574
|
|
|
34,561
|
|
Liabilities related to assets held for sale
|
|
|
---
|
|
|
106,534
|
|
Junior subordinate deferrable interest debentures held by
trusts that issued trust preferred securities
|
|
|
100,000
|
|
|
100,000
|
|
Total liabilities
|
|
|
5,538,371
|
|
|
6,415,063
|
|
Commitments and contingencies
|
|
|
---
|
|
|
---
|
|
Noncontrolling interest in operating partnership
|
|
|
102,174
|
|
|
87,330
|
|
Equity
|
|
|
|
|
|
|
|
SL Green Realty Corp. stockholders’ equity
|
|
|
|
|
|
|
|
7.625% Series C perpetual preferred shares, $0.01 par value, $25.00
liquidation preference, 6,300 issued and outstanding at September
30, 2009 and December 31, 2008, respectively
|
|
|
151,981
|
|
|
151,981
|
|
7.875% Series D perpetual preferred shares, $0.01 par value, $25.00
liquidation preference, 4,000 issued and outstanding at September
30, 2009 and December 31, 2008, respectively
|
|
|
96,321
|
|
|
96,321
|
|
Common stock, $0.01 par value 160,000 shares authorized, 80,201 and
60,404 issued and outstanding at September 30, 2009 and December 31,
2008, respectively (inclusive of 3,360 shares held in Treasury at
both September 30, 2009 and December 31, 2008)
|
|
|
802
|
|
|
604
|
|
Additional paid-in capital
|
|
|
3,489,037
|
|
|
3,079,159
|
|
Treasury stock-at cost
|
|
|
(302,705)
|
|
|
(302,705)
|
|
Accumulated other comprehensive loss
|
|
|
(42,497)
|
|
|
(54,747)
|
|
Retained earnings
|
|
|
973,554
|
|
|
979,939
|
|
Total SL Green Realty Corp. stockholders’ equity
|
|
|
4,366,493
|
|
|
3,950,552
|
|
Noncontrolling interests in other partnerships
|
|
|
526,896
|
|
|
531,408
|
|
Total equity
|
|
|
4,893,389
|
|
|
4,481,960
|
|
Total liabilities and equity
|
|
$
|
10,533,934
|
|
$
|
10,984,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share data)
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
FFO Reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
(2,520)
|
|
$
|
28,827
|
|
$
|
42,791
|
|
$
|
284,298
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
56,955
|
|
|
53,535
|
|
|
166,307
|
|
|
161,169
|
|
Discontinued operations depreciation adjustments
|
|
|
77
|
|
|
1,429
|
|
|
708
|
|
|
6,133
|
|
Joint venture depreciation and noncontrolling interest adjustments
|
|
|
9,800
|
|
|
9,323
|
|
|
30,387
|
|
|
28,879
|
|
Net (income) loss attributable to noncontrolling interests
|
|
|
2,144
|
|
|
(257)
|
|
|
11,006
|
|
|
16,793
|
|
Loss (gain) on equity investment in marketable securities
|
|
|
(52)
|
|
|
---
|
|
|
629
|
|
|
---
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sale of discontinued operations
|
|
|
(11,829)
|
|
|
---
|
|
|
(5,257)
|
|
|
110,232
|
|
Equity in net gain (loss) on sale of joint venture property/real
estate
|
|
|
---
|
|
|
9,533
|
|
|
6,848
|
|
|
103,014
|
|
Depreciation on non-rental real estate assets
|
|
|
176
|
|
|
237
|
|
|
549
|
|
|
693
|
|
Funds from Operations
|
|
$
|
78,057
|
|
$
|
83,087
|
|
$
|
249,688
|
|
$
|
283,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
Earnings before interest,
depreciation and amortization (EBITDA):
|
|
$
|
141,700
|
|
$
|
150,723
|
|
$
|
423,064
|
|
$
|
486,586
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing, general & administrative expense
|
|
|
18,869
|
|
|
20,920
|
|
|
54,736
|
|
|
70,813
|
|
Net Operating income from discontinued operations
|
|
|
341
|
|
|
3,316
|
|
|
1,639
|
|
|
10,107
|
|
Loan loss reserves
|
|
|
16,100
|
|
|
9,150
|
|
|
123,677
|
|
|
14,150
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-building revenue
|
|
|
(17,874)
|
|
|
(34,177)
|
|
|
(68,238)
|
|
|
(117,136)
|
|
Gain on early extinguishment of debt
|
|
|
(8,368)
|
|
|
---
|
|
|
(85,401)
|
|
|
---
|
|
Equity in net income from joint ventures
|
|
|
(16,585)
|
|
|
(12,292)
|
|
|
(46,486)
|
|
|
(49,540)
|
|
GAAP net operating income (GAAP NOI)
|
|
|
134,183
|
|
|
137,640
|
|
|
402,991
|
|
|
414,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating income from discontinued operations
|
|
|
(341)
|
|
|
(3,316)
|
|
|
(1,639)
|
|
|
(10,107)
|
|
GAAP NOI from other properties/affiliates
|
|
|
(540)
|
|
|
(8,139)
|
|
|
(11,276)
|
|
|
(27,229)
|
|
Same-Store GAAP NOI
|
|
$
|
133,302
|
|
$
|
126,185
|
|
$
|
390,076
|
|
$
|
377,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
2009
|
|
2008
|
|
Manhattan Operating Data: (1)
|
|
|
|
|
|
Net rentable area at end of period (in 000’s)
|
|
23,211
|
|
23,719
|
|
Portfolio percentage leased at end of period
|
|
95.7%
|
|
96.5%
|
|
Same-Store percentage leased at end of period
|
|
96.5%
|
|
96.5%
|
|
Number of properties in operation
|
|
29
|
|
30
|
|
|
|
|
|
|
|
Office square feet leased during quarter (rentable)
|
|
251,888
|
|
359,067
|
|
Average mark-to-market percentage-office
|
|
5.2%
|
|
55.0%
|
|
Average starting cash rent per rentable square foot-office
|
|
$47.31
|
|
$66.78
|
|
|
|
|
|
|
|
(1) Includes wholly owned and joint venture properties.
|