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

(REGISTRANT’S 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 Company’s 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,

 

2



 

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 Company’s 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 Company’s 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.

 

3



 

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 Company’s 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 Company’s 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 Company’s financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s  liquidity, nor is it indicative of funds available to fund the Company’s 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 Company’s 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 Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s 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 Company’s 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.

 

4



 

SL GREEN REALTY CORP.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited and amounts in thousands, except per share data)

 

 

 

Three Months Ended
September 
30,

 

Nine Months Ended
September 30,

 

 

 

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

 

 

5



 

SL GREEN REALTY CORP.

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except per share data)

 

 

 

September 30,
2013

 

December 31,
2012

 

 

 

(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

 

 

6



 

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,

 

 

 

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 Green’s share of
Unconsolidated Joint Ventures

 

Combined

 

 

 

Three Months Ended
September 30,

 

Three Months Ended
September 30,

 

Three Months Ended
September 30,

 

 

 

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

 

 

7



 

 

 

Consolidated Properties

 

SL Green’s share of
Unconsolidated Joint Ventures

 

Combined

 

 

 

Nine Months Ended
September 30,

 

Nine Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

 

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 000’s)

 

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.

 

8



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

SL GREEN REALTY CORP.

 

 

 

/s/ James Mead

 

James Mead

 

Chief Financial Officer

 

 

Date: October 28, 2013

 

 

9