Exhibit 99.1
CONTACT
James Mead
Chief Financial Officer
-and-
Heidi Gillette
Investor Relations
(212) 594-2700
SL GREEN REALTY CORP. REPORTS
FIRST QUARTER 2013 FFO OF $1.16 PER SHARE AND EPS OF $0.21
PER SHARE
Financial and Operating Highlights
· First quarter FFO of $1.16 per diluted share. Exclusive of items recognized in the first quarter, normalized FFO is $1.22 per diluted share compared to prior year FFO of $1.10 per diluted share.
· First quarter net income attributable to common stockholders of $0.21 per diluted share, inclusive of a gain on sale of $0.01 per diluted share, compared to prior year net income of $0.29 per diluted share, inclusive of gains on sale of $0.07 per diluted share.
· Combined same-store cash NOI increased 4.4 percent for the first quarter, an increase of $7.7 million over the first quarter of 2012.
· Signed 55 Manhattan office leases totaling 585,454 square feet during the first quarter, which provided for modest concessions of 2.2 months of free rent and $20.73 per square foot of tenant improvements. The mark-to-market on replacement office leases signed in Manhattan was 0.7 percent higher in the first quarter than the previously fully escalated rents on the same office spaces.
· Signed 36 Suburban office leases totaling 305,916 square feet during the first quarter. The mark-to-market on replacement office leases signed in the Suburban portfolio was 0.8 percent higher in the first quarter than the previously fully escalated rents on the same office spaces.
Investing Highlights
· The Company sold a 50 percent interest in a mezzanine loan secured by interests in 5 Times Square, Manhattan, generating $57.8 million of proceeds to the Company, inclusive of $12.9 million of additional income, or $0.14 per diluted share.
· Arranged a $925.0 million bridge acquisition financing at 550 Madison Avenue, also known as the Sony Building. The Company retained a $75.0 million junior mezzanine participation with a current yield of 17.3 percent.
· Acquired two vacant residential buildings in Williamsburg, Brooklyn for $54.9 million. The properties are located above a retail condominium acquired by the Company in November 2010 and consist of 72 newly constructed apartment units and 12 townhouses. Simultaneously, the joint venture closed on a $22.0 million, 5-year first mortgage loan which bears interest at 225 basis points over the 30-day LIBOR.
Financing Highlights
· Closed on a $900 million first mortgage refinancing of 1515 Broadway. The new 12-year, 3.93 percent fixed rate mortgage financing replaces the former $775 million mortgage loan. In conjunction with the refinancing the Company recorded a charge of $18.5 million, or $0.20 per diluted share.
Summary
New York, NY, April 23, 2013 — SL Green Realty Corp. (NYSE: SLG) today reported funds from operations, or FFO, of $109.2 million, or $1.16 per diluted share, for the quarter ended March 31, 2013, compared to $99.3 million, or $1.10 per diluted share, for the same quarter in 2012. Exclusive of the items listed below, which were recognized in the first quarter, normalized FFO for the quarter ended March 31, 2013 is calculated as follows:
|
| Per Diluted |
| |
Normalized FFO Reconciliation: |
|
|
| |
FFO (1) |
| $ | 1.16 |
|
Charges related to 1515 Broadway refinancing |
| 0.20 |
| |
Gain on the sale of 50% interest in mezzanine investment |
| (0.14 | ) | |
Normalized Funds From Operations (2) |
| $ | 1.22 |
|
(1) See page 10 for a reconciliation of net income available to common stockholders to FFO.
(2) There were no similar items in the first quarter of 2012.
Net income attributable to common stockholders totaled $18.9 million, or $0.21 per diluted share, for the quarter ended March 31, 2013, compared to $25.3 million, or $0.29 per diluted share, for the same quarter in 2012.
Operating and Leasing Activity
For the first quarter of 2013, the Company reported revenues and operating income of $370.0 million and $195.8 million, respectively, compared to $339.1 million and $182.2 million, respectively, for the same period in 2012.
Same-store cash NOI on a combined basis increased by 4.4 percent to $181.7 million for the quarter ended March 31, 2013 as compared to the same period in 2012. Consolidated property same-store cash NOI increased by 4.8 percent to $157.5 million and unconsolidated joint venture property same-store cash NOI increased 2.0 percent to $24.2 million.
Occupancy for the Company’s stabilized, same-store Manhattan portfolio at March 31, 2013 was 94.3 percent compared to 94.0 percent at March 31, 2012 and 94.3 percent at December 31, 2012.
During the quarter, the Company signed 55 office leases in its Manhattan portfolio totaling 585,454 square feet. Twenty-seven leases totaling 122,780 square feet represented office leases that replaced previous vacancy, and 28 office leases comprising 462,674 square feet, which had been occupied within the prior twelve months, had average starting rents of $54.94 per rentable square foot, representing a 0.7 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 quarter was 5.4 years and average tenant concessions were 2.2 months of free rent with a tenant improvement allowance of $20.73 per rentable square foot.
During the quarter, 536,101 square feet of office leases commenced in the Manhattan portfolio, 129,746 square feet of which represented office leases that replaced previous vacancy, and 406,355 square feet of which had been occupied within the prior twelve months, represented office leases that had average starting rents of $57.06 per rentable square foot, representing a 4.3 percent increase over the previously fully escalated rents on the same office spaces.
Occupancy for the Company’s Suburban portfolio was 80.2 percent at March 31, 2013, compared to 81.3 percent at December 31, 2012.
During the quarter, the Company signed 36 office leases in the Suburban portfolio totaling 305,916 square feet. Twelve leases totaling 88,674 square feet represented office leases that replaced previous vacancy, and 24 office leases comprising 217,242 square feet, which had been occupied within the prior twelve months, had average starting rents of $30.04 per rentable square foot, representing a 0.8 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 first quarter was 8.3 years and average tenant concessions were 4.9 months of free rent with a tenant improvement allowance of $20.79 per rentable square foot.
During the quarter, 225,072 square feet of office leases commenced in the Suburban portfolio, 74,975 square feet of which represented office leases that replaced previous vacancy, and 150,097 square feet of which had been occupied within the prior twelve months, represented office leases that had average starting rents of $32.51 per rentable square foot, representing a 0.7 percent decrease over the previously fully escalated rents on the same office spaces.
Significant leases that were signed during the first quarter included:
· Early renewal and expansion on 150,865 square feet with Eisner, LLP for 3.3 years at 750 Third Avenue;
· New lease on 58,854 square feet with Viacom International, Inc. for 5.0 years at 1515 Broadway;
· Early renewal on 43,294 square feet with WPP Group USA, Inc. for 6.3 years at 100 Park Avenue;
· New lease on 30,030 square feet with The Federative Republic of Brazil for 10.3 years at 220 East 42nd Street;
· New lease on 67,145 square feet with Xylem Inc. for 10.8 years at 1100 King Street, Westchester County, NY; and
· Early renewal and expansion on 38,252 square feet with Kaufman Borgeest & Ryan LLP for 9.8 years at 200 Summit Lake Drive, Westchester County, NY.
Marketing, general and administrative, or MG&A, expenses for the quarter ended March 31, 2013 were $21.1 million, or 4.9 percent of total revenues including the Company’s share of joint venture revenue compared to $20.2 million, or 5.2 percent for the quarter ended March 31, 2012.
Real Estate Investment Activity
In March 2013, the Company, with a joint venture partner, acquired two vacant residential buildings in Williamsburg, Brooklyn for $54.9 million. The properties, which are above a retail condominium already owned by the Company, consist of 72 newly constructed apartment units and 12 townhouses. Simultaneously, the joint venture closed on a $22.0 million, 5-year first mortgage loan which bears interest at 225 basis points over the 30-day LIBOR.
Debt and Preferred Equity Investment Activity
The Company’s debt and preferred equity investment portfolio totaled $1.4 billion at March 31, 2013. During the first quarter, the Company purchased and originated new debt and preferred equity investments totaling $198.9 million, inclusive of 550 Madison Avenue, all of which are collateralized by New York City commercial office properties, and recorded $121.4 million of principal reductions from investments that were sold or repaid. The debt and preferred equity investment portfolio had a weighted average maturity of 1.9 years as of March 31, 2013 and had a weighted average yield during the quarter ended March 31, 2013 of 10.6 percent.
During the first quarter the Company sold a 50 percent interest in a mezzanine loan secured by interests in 5 Times Square, Manhattan, generating $57.8 million of proceeds to the Company, inclusive of $12.9 million of additional income recorded in the first quarter.
Financing and Capital Activity
In February 2013, the Company closed on a $900 million first mortgage refinancing of 1515 Broadway. The new 12-year, 3.93 percent fixed rate mortgage financing replaced the former $775 million mortgage loan. The refinancing follows the April 2012 renewal by Viacom of 1.6 million square feet at the office tower through 2031. In conjunction with the refinancing, the Company paid a prepayment penalty of $7.6 million, or $0.08 per diluted share, to the providers of the previous mortgage loan and recorded a non-recurring charge of $10.9 million, or $0.12 per diluted share, for unamortized deferred financing costs associated with the previous mortgage loan.
Dividends
During the first quarter of 2013, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.33 per share of common stock, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013;
· $0.4766 per share on the Company’s Series C Preferred Stock for the period January 15, 2013 through and including April 14, 2013, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.9064 per share; and
· $0.40625 per share on the Company’s Series I Preferred Stock for the period January 15, 2013 through and including April 14, 2013, which was paid on April 15, 2013 to stockholders of record on the close of business on April 1, 2013, and reflects the regular quarterly dividend which is the equivalent of annualized dividend of $1.625 per share.
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 webcast on Wednesday, April 24, 2013 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 webcast and accompanying slide presentation from the Company’s annual investor conference also are available on the Company’s web site in the Investors section under “Event Calendar & Webcasts.”
The live conference will be webcast in listen-only mode on the Company’s website under “Event Calendar & Webcasts” in the Investors section and on Thomson’s StreetEvents Network. The conference may also be accessed by dialing 800 510.0219 Domestic or 617 614.3451 International, using pass-code “SL Green.”
A replay of the call will be available through May 2, 2013 by dialing 888.286.8010 Domestic or 617.801.6888 International, using pass-code 52297151.
Company Profile
SL Green Realty Corp., New York City’s largest office landlord, is the only fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of March 31, 2013, SL Green owned interests in 89 Manhattan properties totaling 41.6 million square feet. This included ownership interests in 25 million square feet of commercial properties and debt and preferred equity investments secured by 13.8 million square feet of properties. In addition to its Manhattan investments, SL Green holds ownership interests in 31 suburban assets totaling 5.4 million square feet in Brooklyn, Long Island, Westchester County, Connecticut and New Jersey, along with four development properties in the suburbs encompassing approximately 0.5 million square feet. The Company also has ownership interests in 31 properties totaling 4.5 million square feet in southern California.
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 212.594.2700.
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 contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release are forward-looking statements. All forward-looking statements speak only as of the date of this press release. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, achievements or transactions of the Company to be materially different from any future results, performance, achievements or transactions expressed or implied by such forward-looking statements. Such risks, uncertainties and other factors relate to, among others, the strength of the commercial office real estate markets in the New York Metropolitan area, reduced demand for office space, unanticipated increases in financing and other costs, competitive market conditions, unanticipated administrative costs, divergent interests from or the financial condition of our joint venture partners, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, environmental, regulatory and/or safety requirements, and other factors, all of which are beyond the Company’s control. Additional information or factors that could affect the Company and the forward-looking statements contained herein are included in the Company’s filings with the Securities and Exchange Commission. The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.
SL GREEN REALTY CORP.
CONSOLIDATED STATEMENTS OF INCOME-UNAUDITED
(Amounts in thousands, except per share data)
|
| Three Months Ended |
| ||||
|
| 2013 |
| 2012 |
| ||
Revenues: |
|
|
|
|
| ||
Rental revenue, net |
| $ | 270,489 |
| $ | 260,762 |
|
Escalation and reimbursement |
| 41,000 |
| 41,656 |
| ||
Investment and preferred equity income |
| 52,708 |
| 26,338 |
| ||
Other income |
| 5,774 |
| 10,377 |
| ||
Total revenues |
| 369,971 |
| 339,133 |
| ||
Expenses: |
|
|
|
|
| ||
Operating expenses (including approximately $4,150 (2013) and $3,471 (2012) paid to related parties) |
| 73,633 |
| 73,254 |
| ||
Real estate taxes |
| 53,688 |
| 51,480 |
| ||
Ground rent |
| 10,990 |
| 8,806 |
| ||
Interest expense, net of interest income |
| 81,336 |
| 80,137 |
| ||
Amortization of deferred financing costs |
| 4,463 |
| 3,580 |
| ||
Depreciation and amortization |
| 80,683 |
| 77,069 |
| ||
Loan loss and other investment reserves, net of recoveries |
| — |
| 564 |
| ||
Transaction related costs |
| 1,358 |
| 1,056 |
| ||
Marketing, general and administrative |
| 21,067 |
| 20,196 |
| ||
Total expenses |
| 327,218 |
| 316,142 |
| ||
Income from continuing operations before equity in net income of unconsolidated joint ventures, noncontrolling interests and discontinued operations |
| 42,753 |
| 22,991 |
| ||
Equity in net income (loss) from unconsolidated joint ventures |
| 5,073 |
| (1,560 | ) | ||
Equity in net gain (loss) on sale of interest in unconsolidated joint venture/ real estate |
| — |
| 7,260 |
| ||
Gain (loss) on investment in marketable securities |
| (57 | ) | — |
| ||
Gain (loss) on early extinguishment of debt |
| (18,513 | ) | — |
| ||
Income from continuing operations |
| 29,256 |
| 28,691 |
| ||
Net loss from discontinued operations |
| (32 | ) | (161 | ) | ||
Gain on sale of discontinued operations |
| 1,113 |
| 6,627 |
| ||
Net income |
| 30,337 |
| 35,157 |
| ||
Net income attributable to noncontrolling interests in the operating partnership |
| (555 | ) | (888 | ) | ||
Preferred unit distributions |
| (565 | ) | (397 | ) | ||
Net (income) loss attributable to noncontrolling interests in other partnerships |
| (2,901 | ) | (1,071 | ) | ||
Net income attributable to SL Green |
| 26,316 |
| 32,801 |
| ||
Perpetual preferred stock dividends |
| (7,407 | ) | (7,545 | ) | ||
Net income attributable to SL Green common stockholders |
| $ | 18,909 |
| $ | 25,256 |
|
|
|
|
|
|
| ||
Earnings Per Share (EPS) |
|
|
|
|
| ||
Net income per share (Basic) |
| $ | 0.21 |
| $ | 0.29 |
|
Net income per share (Diluted) |
| $ | 0.21 |
| $ | 0.29 |
|
|
|
|
|
|
| ||
Funds From Operations (FFO) |
|
|
|
|
| ||
FFO per share (Basic) |
| $ | 1.16 |
| $ | 1.11 |
|
FFO per share (Diluted) |
| $ | 1.16 |
| $ | 1.10 |
|
|
|
|
|
|
| ||
Basic ownership interest |
|
|
|
|
| ||
Weighted average REIT common shares for net income per share |
| 91,399 |
| 86,744 |
| ||
Weighted average partnership units held by noncontrolling interests |
| 2,687 |
| 3,048 |
| ||
Basic weighted average shares and units outstanding for FFO per share |
| 94,086 |
| 89,792 |
| ||
|
|
|
|
|
| ||
Diluted ownership interest |
|
|
|
|
| ||
Weighted average REIT common share and common share equivalents |
| 91,615 |
| 87,125 |
| ||
Weighted average partnership units held by noncontrolling interests |
| 2,687 |
| 3,048 |
| ||
Diluted weighted average shares and units outstanding |
| 94,302 |
| 90,173 |
|
SL GREEN REALTY CORP.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except per share data)
|
| March 31, |
| December 31, |
| ||
|
| (Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Commercial real estate properties, at cost: |
|
|
|
|
| ||
Land and land interests |
| $ | 2,886,099 |
| $ | 2,886,099 |
|
Buildings and improvements |
| 7,452,347 |
| 7,389,766 |
| ||
Building leasehold and improvements |
| 1,346,481 |
| 1,346,748 |
| ||
Properties under capital lease |
| 47,179 |
| 40,340 |
| ||
|
| 11,732,106 |
| 11,662,953 |
| ||
Less accumulated depreciation |
| (1,461,775 | ) | (1,393,323 | ) | ||
|
| 10,270,331 |
| 10,269,630 |
| ||
Assets held for sale |
| — |
| 4,901 |
| ||
Cash and cash equivalents |
| 220,140 |
| 189,984 |
| ||
Restricted cash |
| 130,233 |
| 136,071 |
| ||
Investment in marketable securities |
| 22,994 |
| 21,429 |
| ||
Tenant and other receivables, net of allowance of $20,947 and $21,652 in 2013 and 2012, respectively |
| 41,950 |
| 48,544 |
| ||
Related party receivables |
| 11,133 |
| 7,531 |
| ||
Deferred rents receivable, net of allowance of $28,475 and $29,580 in 2013 and 2012, respectively |
| 355,250 |
| 340,747 |
| ||
Debt and preferred equity investments, net of discount of $11,251 and $13,572 and allowance of $7,000 and $7,000 in 2013 and 2012, respectively |
| 1,443,834 |
| 1,357,203 |
| ||
Investments in and advances to unconsolidated joint ventures |
| 1,073,130 |
| 1,032,243 |
| ||
Deferred costs, net |
| 252,018 |
| 261,145 |
| ||
Other assets |
| 722,952 |
| 718,326 |
| ||
Total assets |
| $ | 14,543,965 |
| $ | 14,387,754 |
|
|
|
|
|
|
| ||
Liabilities |
|
|
|
|
| ||
Mortgages and other loans payable |
| $ | 4,815,485 |
| $ | 4,615,464 |
|
Revolving credit facility |
| 30,000 |
| 70,000 |
| ||
Term loan and senior unsecured notes |
| 1,732,588 |
| 1,734,956 |
| ||
Accrued interest and other liabilities |
| 73,666 |
| 73,769 |
| ||
Accounts payable and accrued expenses |
| 143,812 |
| 159,598 |
| ||
Deferred revenue/gain |
| 322,317 |
| 321,764 |
| ||
Capitalized lease obligation |
| 43,404 |
| 37,518 |
| ||
Deferred land lease payable |
| 19,750 |
| 20,897 |
| ||
Dividend and distributions payable |
| 37,737 |
| 37,839 |
| ||
Security deposits |
| 49,803 |
| 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 |
| 7,368,562 |
| 7,218,194 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
| — |
| — |
| ||
Noncontrolling interests in the operating partnership |
| 220,174 |
| 212,907 |
| ||
Series G preferred units, $0.01 par value, $25.00 liquidation preference, 1,902 issued and outstanding at both March 31, 2013 and December 31,2012, respectively |
| 47,550 |
| 47,550 |
| ||
Series H preferred units, $0.01 par value, $25.00 liquidation preference, 80 issued and outstanding at both March 31, 2013 and December 31, 2012, respectively |
| 2,000 |
| 2,000 |
| ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
SL Green Realty Corp. stockholders’ equity |
|
|
|
|
| ||
Series C perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 7,700 issued and outstanding at both March 31, 2013 and December 31, 2012, respectively |
| 180,340 |
| 180,340 |
| ||
Series I perpetual preferred shares, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both March 31, 2013 and December 31, 2012, respectively |
| 221,932 |
| 221,965 |
| ||
Common stock, $0.01 par value 160,000 shares authorized, 95,201and 94,896 issued and outstanding at March 31, 2013 and December 31, 2012, respectively (inclusive of 3,646 shares held in Treasury at both March 31, 2013 and December 31, 2012, respectively) |
| 953 |
| 950 |
| ||
Additional paid-in capital |
| 4,697,528 |
| 4,667,900 |
| ||
Treasury stock-at cost |
| (322,858 | ) | (322,858 | ) | ||
Accumulated other comprehensive loss |
| (26,117 | ) | (29,587 | ) | ||
Retained earnings |
| 1,665,468 |
| 1,701,092 |
| ||
Total SL Green Realty Corp. stockholders’ equity |
| 6,417,246 |
| 6,419,802 |
| ||
Noncontrolling interests in other partnerships |
| 488,433 |
| 487,301 |
| ||
Total equity |
| 6,905,679 |
| 6,907,103 |
| ||
Total liabilities and equity |
| $ | 14,543,965 |
| $ | 14,387,754 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share data)
|
| Three Months Ended |
| ||||
|
| 2013 |
| 2012 |
| ||
FFO Reconciliation: |
|
|
|
|
| ||
Net income attributable to common stockholders |
| $ | 18,909 |
| $ | 25,256 |
|
Add: |
|
|
|
|
| ||
Depreciation and amortization |
| 80,683 |
| 77,069 |
| ||
Discontinued operations depreciation adjustments |
| 7 |
| 14 |
| ||
Joint venture depreciation and noncontrolling interest adjustments |
| 7,527 |
| 9,141 |
| ||
Net income attributable to noncontrolling interests |
| 3,456 |
| 1,959 |
| ||
Less: |
|
|
|
|
| ||
Gain on sale of discontinued operations |
| 1,113 |
| 6,627 |
| ||
Equity in net gain (loss) on sale of joint venture interest |
| — |
| 7,260 |
| ||
Depreciation on non-rental real estate assets |
| 245 |
| 267 |
| ||
Funds from Operations |
| $ | 109,224 |
| $ | 99,285 |
|
|
| Consolidated Properties |
| SL Green’s 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 of unconsolidated joint ventures, noncontrolling interests and discontinued operations |
| $ | 42,753 |
| $ | 22,991 |
| $ |
|
| $ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income (loss) from joint ventures |
| 5,073 |
| (1,560 | ) | 5,073 |
| (1,560 | ) |
|
|
|
| ||||||
Depreciation and amortization |
| 80,683 |
| 77,069 |
| 16,012 |
| 16,056 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
| 81,336 |
| 80,137 |
| 19,542 |
| 23,420 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
| 4,463 |
| 3,580 |
| 2,362 |
| 627 |
|
|
|
|
| ||||||
Gain (loss) on early extinguishment of debt |
| (18,513 | ) | — |
| — |
| — |
|
|
|
|
| ||||||
Operating income |
| $ | 195,795 |
| $ | 182,217 |
| $ | 42,989 |
| $ | 38,543 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
| 21,067 |
| 20,196 |
| — |
| — |
|
|
|
|
| ||||||
Net operating income from discontinued operations |
| (26 | ) | 545 |
| — |
| — |
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
| — |
| 564 |
| — |
| — |
|
|
|
|
| ||||||
Transaction related costs |
| 1,358 |
| 1,056 |
| — |
| 161 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
| (53,152 | ) | (30,890 | ) | (3,661 | ) | (3,635 | ) |
|
|
|
| ||||||
Equity in net (income) loss from joint ventures |
| (5,073 | ) | 1,560 |
| — |
| — |
|
|
|
|
| ||||||
(Gain) loss on early extinguishment of debt |
| 18,513 |
| — |
| — |
| — |
|
|
|
|
| ||||||
Net operating income (NOI) |
| 178,482 |
| 175,248 |
| 39,328 |
| 35,069 |
| $ | 217,810 |
| $ | 210,317 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
| 26 |
| (545 | ) | — |
| — |
| 26 |
| (545 | ) | ||||||
NOI from other properties/affiliates |
| (6,417 | ) | (4,941 | ) | (13,538 | ) | (10,255 | ) | (19,955 | ) | (15,196 | ) | ||||||
Same-Store NOI |
| $ | 172,091 |
| $ | 169,762 |
| $ | 25,790 |
| $ | 24,814 |
| $ | 197,881 |
| $ | 194,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
| 1,888 |
| 172 |
| — |
| — |
| 1,888 |
| 172 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
| (13,279 | ) | (17,470 | ) | (1,132 | ) | (740 | ) | (14,411 | ) | (18,210 | ) | ||||||
Rental income — FAS 141 |
| (3,168 | ) | (2,125 | ) | (491 | ) | (375 | ) | (3,659 | ) | (2,500 | ) | ||||||
Same-store cash NOI |
| $ | 157,532 |
| $ | 150,339 |
| $ | 24,167 |
| $ | 23,699 |
| $ | 181,699 |
| $ | 174,038 |
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
| March 31, |
| ||||
|
| 2013 |
| 2012 |
| ||
Manhattan Operating Data: (1) |
|
|
|
|
| ||
Net rentable area at end of period (in 000’s) |
| 24,282 |
| 23,757 |
| ||
Portfolio percentage leased at end of period |
| 94.2 | % | 93.9 | % | ||
Same-Store percentage leased at end of period |
| 94.3 | % | 94.0 | % | ||
Number of properties in operation |
| 36 |
| 33 |
| ||
|
|
|
|
|
| ||
Office square feet where leases commenced during quarter (rentable) |
| 536,101 |
| 734,218 |
| ||
Average mark-to-market percentage-office |
| 4.3 | % | 31.4 | % | ||
Average starting cash rent per rentable square foot-office |
| $ | 57.06 |
| $ | 69.81 |
|
(1) Includes wholly-owned and joint venture properties.