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):
July 24, 2014 (July 23, 2014)
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 |
|
10170 |
New York, New York |
|
(ZIP CODE) |
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
(212) 594-2700
(REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 8.01. Other Events
Second Quarter 2014 Results
Summary
On July 23, 2014, SL Green Realty Corp. (the Company) reported funds from operations, or FFO, for the quarter ended June 30, 2014 of $160.9 million, or $1.62 per diluted share, after giving consideration to transaction costs of $1.7 million, or $0.02 per diluted share, as compared to FFO for the same quarter of 2013 of $120.5 million, or $1.27 per diluted share, after giving consideration to transaction costs of $1.7 million, or $0.02 per diluted share, and non-recurring charges related to the redemption of the Series C Cumulative Redeemable Preferred Stock of $12.2 million, or $0.13 per dilued share.
Net income attributable to common stockholders for the quarter ended June 30, 2014 totaled $235.5 million, or $2.46 per diluted share, inclusive of $117.8 million, or $1.18 per diluted share, of gains recognized from the sale of 673 First Avenue and a purchase price fair value adjustment of $71.4 million, or $0.72 per diluted share, related to the acquisition of the Companys joint venture partners interest in 388-390 Greenwich Street, compared to net income attributable to common stockholders of $8.3 million, or $0.09 per diluted share, for the same quarter in 2013.
Operating and Leasing Activity
For the second quarter of 2014, the Company reported consolidated revenues and operating income of $387.2 million and $237.3 million, respectively, compared to $353.9 million and $198.7 million, respectively, for the same period in 2013.
Same-store cash NOI on a combined basis increased by 3.5 percent to $170.8 million and by 2.0 percent to $331.5 million for the three and six months ended June 30, 2014, respectively, as compared to the same periods in 2013. For the quarter, consolidated property same-store cash NOI increased by 1.4 percent to $152.9 million and unconsolidated joint venture property same-store cash NOI increased 25.4 percent to $18.0 million. For the first six months, consolidated property same-store cash NOI decreased by 0.2 percent to $296.8 million and unconsolidated joint venture property same-store cash NOI increased 24.8 percent to $34.7 million.
During the second quarter, the Company signed 64 office leases in its Manhattan portfolio totaling 272,645 square feet. Twenty-seven leases comprising 106,892 square feet represented office leases that replaced previous vacancy. Thirty-seven leases comprising 165,753 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 $63.16 per rentable square foot, representing a 10.5 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 second quarter was 6.6 years and average tenant concessions were 2.8 months of free rent with a tenant improvement allowance of $37.36 per rentable square foot.
During the first six months of 2014, the Company has signed 139 office leases in its Manhattan portfolio totaling 820,707 square feet. Forty-eight leases comprising 267,506 square feet represented office leases that replaced previous vacancy. Ninety-one leases comprising 553,201 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 $62.23 per rentable square foot, representing a 13.7 percent increase over the previously fully escalated rents on the same office spaces.
Manhattan same-store occupancy was 94.9 percent as of June 30, 2014, inclusive of 275,657 square feet of leases signed but not yet commenced as compared to 94.9 percent at March 31, 2014 and 94.2 percent at June 30, 2013.
During the second quarter, the Company signed 34 office leases in the Suburban portfolio totaling 163,777 square feet. Eighteen leases comprising 121,045 square feet represented office leases that replaced previous vacancy. Sixteen leases comprising the remaining 42,732 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 $31.39 per rentable square foot, representing a 3.2 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 second quarter was 8.3 years and average tenant concessions were 6.4 months of free rent with a tenant improvement allowance of $33.45 per rentable square foot.
During the first six months of 2014, the Company has signed 67 office leases in its Suburban portfolio totaling 322,911 square feet. Thirty-four leases comprising 192,175 square feet represented office leases that replaced previous vacancy. Thirty-three leases comprising 130,736 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 $32.04 per rentable square foot, representing a 1.6 percent increase over the previously fully escalated rents on the same office spaces.
Same-store occupancy for the Companys Suburban portfolio increased to 82.8 percent at June 30, 2014, inclusive of 98,370 square feet of leases signed but not yet commenced, as compared to 81.2 percent at March 31, 2014 and 79.3 percent at June 30, 2013.
Significant leases that were signed during the second quarter included:
· New lease on 39,200 square feet with Sony Entertainment for 10.8 years at The Meadows, Rutherford, New Jersey;
· New lease on 20,966 square feet with TPR Education for 10.4 years at 110 East 42nd Street;
· Renewal and expansion on 17,922 square feet with Curex Group Holdings, LLC for 5 years at 120 West 45th Street;
· Early renewal on 17,901 square feet with SLR Acquisitions, Corp at 110 East 42nd Street bringing the remaining weighted average lease term to 4.3 years; and
· New lease on 16,315 square feet with Titan Advisors, LLC for 8.8 years at 750 Washington Boulevard, Stamford, Connecticut.
Marketing, general and administrative, or MG&A, expenses for the quarter ended June 30, 2014 were $23.9 million, or 5.4 percent of total revenues and an annualized 50 basis points of total assets including the Companys share of joint venture revenues and assets.
Real Estate Investment Activity
In May, the Company closed on the acquisition of Ivanhoe Cambridges stake in 388-390 Greenwich Street for a gross valuation of $1.585 billion, thereby assuming full ownership of the 2.6 million square foot property located in Tribeca, which is triple-net leased to an affiliate of Citigroup Inc. through 2035.
In July, the Company entered into an agreement to sell the leased fee interest in 2 Herald Square for $365.0 million. The sale of the leased fee interest, which is improved with an existing 11-story 365,000 square foot commercial office building, is expected to close during the fourth quarter of 2014, subject to the satisfaction of customary closing conditions.
In July, the Company, together with its partner, reached an agreement to sell all their interests, including their fee position and retail condominium unit, in the mixed-use college dormitory/retail asset at 180 Broadway for a gross sales price of $222.5 million. This transaction is expected to close during the third quarter of 2014, subject to the satisfaction of customary closing conditions.
Today, the Company closed on the sale of its development properties at 985-987 Third Avenue for $68.7 million. The sale is being made in conjunction with the pending sale of the adjacent parcel, which the Company does not own. The total amount paid for the combined development site, plus development rights, was $100.0 million.
In May, the Company closed on the sale of its leasehold interest in 673 First Avenue for $145.0 million, reflecting a capitalization rate based on in-place net operating income of 4.7 percent, and recognized a gain on sale of $117.8 million.
In May, the Company closed on the sale of its joint venture interest in a 10,000 square foot property located at 747 Madison Avenue for a gross sales price of $160.0 million, recognizing a promote of $10.3 million and a deferred gain on sale of $13.1 million.
In July, the Company, together with its joint venture partner, closed on the acquisition of 719 Seventh Avenue for $41.1 million. The site can accommodate a building up to 28,114 square feet in addition to highly coveted LED signage towers, akin to those the Company has constructed at 1551-1555 Broadway, 1515 Broadway and most recently at 1552-1560 Broadway. The Company intends to demolish the building in due course in order to take full advantage of the development rights.
In July, the Company closed on the acquisition of a 5,218 square foot prime retail condominium at 115 Spring Street, located along one of SoHos most popular shopping corridors, for $52.0 million, expanding the Companys SoHo presence, which includes retail assets at 131-137 Spring Street, a participating preferred investment at 530-536 Broadway and a contract to purchase the retail condominium at 121 Greene Street.
In April, the Company entered into a contract to acquire the fee interest at 635 Madison Avenue for $145.0 million. The property is encumbered by a ground lease through April 2030 with one twenty-one year renewal extension option. The improvements of the fee interest include a 19-story 176,530-square-foot office tower. The transaction is expected to be completed during the third quarter of 2014, subject to the satisfaction of customary closing conditions.
Debt and Preferred Equity Investment Activity
The carrying value of the Companys debt and preferred equity investment portfolio totaled $1.5 billion at June 30, 2014. During the second quarter, the Company originated and retained or acquired new debt and preferred equity investments totaling $219.3 million, at a weighted average current yield of 9.1 percent, and recorded $81.9 million of principal reductions from investments that were sold or repaid. As of June 30, 2014, the debt and preferred equity investment portfolio had a weighted average maturity of 1.8 years, excluding any extension options, and had a weighted average yield during the second quarter of 10.6 percent.
Financing and Capital Activity
In May, the Company closed on a $1.45 billion mortgage refinancing of 388-390 Greenwich Street. The new loan, which bears interest at 175 basis points over LIBOR, has an initial 4-year term and three, 1-year as-of-right extension options, and replaces the former $1.138 billion financing. The Company has swapped $504.0 million of the mortgage to fixed rate. A portion of the net proceeds from the refinancing were used to close on the purchase of Ivanhoe Cambridges interest, which occurred simultaneously with the closing of the new financing.
In April, the Company and its joint venture partner closed on a $275.0 million refinancing of 724 Fifth Avenue, resulting in proceeds in excess of our original basis in the building. The new loan matures in April 2017 with two one-year extension options and bears interest at a blended rate of 242 basis points over LIBOR.
Dividends
During the second quarter of 2014, the Company declared quarterly dividends on its outstanding common and preferred stock as follows:
· $0.50 per share of common stock, which was paid on July 15, 2014 to stockholders of record on the close of business on June 30, 2014; and
· $0.40625 per share on the Companys 6.50% Series I Cumulative Redeemable Preferred Stock for the period April 15, 2014 through and including July 14, 2014, which was paid on July 15, 2014 to stockholders of record on the close of business on June 30, 2014, and reflects the regular quarterly dividend which is the equivalent of an annualized dividend of $1.625 per share.
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 considers it an important supplemental measure of the Companys operating performance and believes that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, particularly those that own and operate commercial office properties. The Company also uses FFO as one of several criteria to determine performance-based bonuses for members of its senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions and extraordinary items, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Companys financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Companys liquidity, nor is it indicative of funds available to fund the Companys cash needs, including our ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Companys ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the
Companys financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Companys liquidity.
Same-Store Net Operating Income, Same-Store Cash Net Operating Income and Related Measures
The Company presents same-store net operating income, same-store cash net operating income, same-store joint venture net operating income, and same-store joint venture cash net operating income because the Company believes that these measures provide investors with useful information regarding the operating performance of properties that are comparable for the periods presented. For properties owned since January 1, 2013 and still owned in the same manner at the end of the current quarter, the Company determines same-store net operating income by subtracting same-store property operating expenses and ground rent from same-store recurring rental and tenant reimbursement revenues. Same-store cash net operating income is derived by deducting same-store straight line and free rent from, and adding same-store tenant credit loss allowance to, same-store net operating income. Same-store joint venture net operating income and same-store joint venture cash net operating income are calculated in the same manner as noted above, but includes just the Companys pro-rata share of the joint venture net operating income. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.
SL GREEN REALTY CORP.
CONSOLIDATED STATEMENTS OF INCOME
(unaudited and in thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Rental revenue, net |
|
$ |
285,234 |
|
$ |
262,743 |
|
$ |
551,755 |
|
$ |
518,560 |
|
Escalation and reimbursement |
|
39,529 |
|
38,747 |
|
79,912 |
|
78,551 |
| ||||
Investment and preferred equity income |
|
39,714 |
|
46,731 |
|
93,798 |
|
99,439 |
| ||||
Other income |
|
22,750 |
|
5,723 |
|
37,331 |
|
11,015 |
| ||||
Total revenues |
|
387,227 |
|
353,944 |
|
762,796 |
|
707,565 |
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Operating expenses (including approximately $4,450 and $7,861 (2014) and $3,953 and $7,842 (2013) of related party expenses) |
|
70,675 |
|
68,611 |
|
144,160 |
|
139,780 |
| ||||
Real estate taxes |
|
53,267 |
|
51,749 |
|
108,583 |
|
104,203 |
| ||||
Ground rent |
|
8,040 |
|
7,930 |
|
16,073 |
|
16,058 |
| ||||
Interest expense, net of interest income |
|
78,611 |
|
79,551 |
|
156,330 |
|
157,860 |
| ||||
Amortization of deferred financing costs |
|
5,500 |
|
4,229 |
|
9,357 |
|
8,681 |
| ||||
Depreciation and amortization |
|
94,838 |
|
81,577 |
|
184,217 |
|
160,200 |
| ||||
Transaction related costs, net of recoveries |
|
1,697 |
|
1,706 |
|
4,171 |
|
3,085 |
| ||||
Marketing, general and administrative |
|
23,872 |
|
21,514 |
|
47,128 |
|
42,582 |
| ||||
Total expenses |
|
336,500 |
|
316,867 |
|
670,019 |
|
632,449 |
| ||||
Income from continuing operations before equity in net income (loss) from unconsolidated joint ventures, equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate, loss on sale of investment in marketable securities and loss on early extinguishment of debt |
|
50,727 |
|
37,077 |
|
92,777 |
|
75,116 |
| ||||
Equity in net income (loss) from unconsolidated joint ventures |
|
8,619 |
|
(3,761 |
) |
14,748 |
|
1,313 |
| ||||
Equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate |
|
1,444 |
|
(3,583 |
) |
106,084 |
|
(3,583 |
) | ||||
Loss on sale of investment in marketable securities |
|
|
|
(8 |
) |
|
|
(65 |
) | ||||
Purchase price fair value adjustment |
|
71,446 |
|
(2,305 |
) |
71,446 |
|
(2,305 |
) | ||||
Loss on early extinguishment of debt |
|
(1,028 |
) |
(10 |
) |
(1,025 |
) |
(18,523 |
) | ||||
Income from continuing operations |
|
131,208 |
|
27,410 |
|
284,030 |
|
51,953 |
| ||||
Net income from discontinued operations |
|
4,389 |
|
3,838 |
|
8,178 |
|
8,519 |
| ||||
Gain on sale of discontinued operations |
|
114,735 |
|
|
|
114,735 |
|
1,113 |
| ||||
Net income |
|
250,332 |
|
31,248 |
|
406,943 |
|
61,585 |
| ||||
Net income attributable to noncontrolling interests in the Operating Partnership |
|
(8,645 |
) |
(244 |
) |
(13,374 |
) |
(799 |
) | ||||
Net income attributable to noncontrolling interests in other partnerships |
|
(1,843 |
) |
(3,004 |
) |
(3,333 |
) |
(5,905 |
) | ||||
Preferred unit distributions |
|
(565 |
) |
(565 |
) |
(1,130 |
) |
(1,130 |
) | ||||
Net income attributable to SL Green |
|
239,279 |
|
27,435 |
|
389,106 |
|
53,751 |
| ||||
Preferred stock redemption costs |
|
|
|
(12,160 |
) |
|
|
(12,160 |
) | ||||
Perpetual preferred stock dividends |
|
(3,738 |
) |
(6,999 |
) |
(7,475 |
) |
(14,406 |
) | ||||
Net income attributable to SL Green common stockholders |
|
$ |
235,541 |
|
$ |
8,276 |
|
$ |
381,631 |
|
$ |
27,185 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings Per Share (EPS) |
|
|
|
|
|
|
|
|
| ||||
Net income per share (Basic) |
|
$ |
2.47 |
|
$ |
0.09 |
|
$ |
4.01 |
|
$ |
0.30 |
|
Net income per share (Diluted) |
|
$ |
2.46 |
|
$ |
0.09 |
|
$ |
3.99 |
|
$ |
0.30 |
|
|
|
|
|
|
|
|
|
|
| ||||
Funds From Operations (FFO) |
|
|
|
|
|
|
|
|
| ||||
FFO per share (Basic) |
|
$ |
1.63 |
|
$ |
1.28 |
|
$ |
3.15 |
|
$ |
2.44 |
|
FFO per share (Diluted) |
|
$ |
1.62 |
|
$ |
1.27 |
|
$ |
3.14 |
|
$ |
2.43 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common shares for net income per share |
|
95,455 |
|
91,660 |
|
95,288 |
|
91,530 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
3,515 |
|
2,652 |
|
3,339 |
|
2,694 |
| ||||
Basic weighted average shares and units outstanding |
|
98,970 |
|
94,312 |
|
98,627 |
|
94,224 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted ownership interest |
|
|
|
|
|
|
|
|
| ||||
Weighted average REIT common share and common share equivalents |
|
95,969 |
|
91,884 |
|
95,789 |
|
91,758 |
| ||||
Weighted average partnership units held by noncontrolling interests |
|
3,515 |
|
2,652 |
|
3,339 |
|
2,694 |
| ||||
Diluted weighted average shares and units outstanding |
|
99,484 |
|
94,536 |
|
99,128 |
|
94,452 |
|
SL GREEN REALTY CORP.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
|
|
June 30, |
|
December 31, |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Commercial real estate properties, at cost: |
|
|
|
|
| ||
Land and land interests |
|
$ |
3,466,587 |
|
$ |
3,032,526 |
|
Building and improvements |
|
8,843,315 |
|
7,884,663 |
| ||
Building leasehold and improvements |
|
1,390,004 |
|
1,366,281 |
| ||
Properties under capital lease |
|
27,445 |
|
50,310 |
| ||
|
|
13,727,351 |
|
12,333,780 |
| ||
Less accumulated depreciation |
|
(1,769,428 |
) |
(1,646,240 |
) | ||
|
|
11,957,923 |
|
10,687,540 |
| ||
Assets held for sale |
|
339,809 |
|
|
| ||
Cash and cash equivalents |
|
308,103 |
|
206,692 |
| ||
Restricted cash |
|
157,225 |
|
142,051 |
| ||
Investment in marketable securities |
|
39,912 |
|
32,049 |
| ||
Tenant and other receivables, net of allowance of $20,026 and $17,325 in 2014 and 2013, respectively |
|
51,844 |
|
60,393 |
| ||
Related party receivables |
|
8,915 |
|
8,530 |
| ||
Deferred rents receivable, net of allowance of $27,616 and $30,333 in 2014 and 2013, respectively |
|
354,388 |
|
386,508 |
| ||
Debt and preferred equity investments, net of discounts and deferred origination fees of $14,633 and $18,593 in 2014 and 2013, respectively, and allowance of $1,000 in 2013 |
|
1,547,808 |
|
1,304,839 |
| ||
Investments in unconsolidated joint ventures |
|
971,926 |
|
1,113,218 |
| ||
Deferred costs, net |
|
300,043 |
|
267,058 |
| ||
Other assets |
|
679,840 |
|
750,123 |
| ||
Total assets |
|
$ |
16,717,736 |
|
$ |
14,959,001 |
|
|
|
|
|
|
| ||
Liabilities |
|
|
|
|
| ||
Mortgages and other loans payable |
|
$ |
5,939,176 |
|
$ |
4,860,578 |
|
Revolving credit facility |
|
|
|
220,000 |
| ||
Term loan and senior unsecured notes |
|
2,127,206 |
|
1,739,330 |
| ||
Accrued interest payable and other liabilities |
|
128,730 |
|
114,622 |
| ||
Accounts payable and accrued expenses |
|
164,215 |
|
145,889 |
| ||
Deferred revenue |
|
223,394 |
|
263,261 |
| ||
Capitalized lease obligations |
|
20,635 |
|
47,671 |
| ||
Deferred land leases payable |
|
1,044 |
|
22,185 |
| ||
Dividend and distributions payable |
|
53,193 |
|
52,255 |
| ||
Security deposits |
|
65,166 |
|
61,308 |
| ||
Liabilities related to assets held for sale |
|
193,375 |
|
|
| ||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
|
100,000 |
|
100,000 |
| ||
Total liabilities |
|
9,016,134 |
|
7,627,099 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
Noncontrolling interest in the Operating Partnership |
|
379,805 |
|
265,476 |
| ||
Series G Preferred Units, $25.00 liquidation preference, 1,902 issued and outstanding at both June 30, 2014 and December 31, 2013 |
|
47,550 |
|
47,550 |
| ||
Series H Preferred Units, $25.00 liquidation preference, 80 issued and outstanding at both June 30, 2014 and December 31, 2013 |
|
2,000 |
|
2,000 |
| ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
SL Green Realty Corp. stockholders equity: |
|
|
|
|
| ||
Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both June 30, 2014 and December 31, 2013 |
|
221,932 |
|
221,932 |
| ||
Common stock, $0.01 par value 160,000 shares authorized, 99,188 and 98,563 issued and outstanding at June 30, 2014 and December 31, 2013, respectively (including 3,601 and 3,570 shares held in Treasury at June 30, 2014 and December 31, 2013, respectively) |
|
993 |
|
986 |
| ||
Additional paid-in capital |
|
5,085,965 |
|
5,015,904 |
| ||
Treasury stock at cost |
|
(320,152 |
) |
(317,356 |
) | ||
Accumulated other comprehensive loss |
|
(6,196 |
) |
(15,211 |
) | ||
Retained earnings |
|
1,797,580 |
|
1,619,150 |
| ||
Total SL Green Realty Corp. stockholders equity |
|
6,780,122 |
|
6,525,405 |
| ||
Noncontrolling interests in other partnerships |
|
492,125 |
|
491,471 |
| ||
Total equity |
|
7,272,247 |
|
7,016,876 |
| ||
Total liabilities and equity |
|
$ |
16,717,736 |
|
$ |
14,959,001 |
|
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in thousands, except per share data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
FFO Reconciliation: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to SL Green common stockholders |
|
$ |
235,541 |
|
$ |
8,276 |
|
$ |
381,631 |
|
$ |
27,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
94,838 |
|
81,577 |
|
184,217 |
|
160,200 |
| ||||
Discontinued operations depreciation adjustments |
|
|
|
2,060 |
|
433 |
|
4,126 |
| ||||
Joint venture depreciation and noncontrolling interest adjustments |
|
8,161 |
|
17,620 |
|
21,148 |
|
25,148 |
| ||||
Net income attributable to noncontrolling interests |
|
10,488 |
|
3,248 |
|
16,707 |
|
6,704 |
| ||||
Less: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gain on sale of discontinued operations |
|
114,735 |
|
|
|
114,735 |
|
1,113 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate |
|
1,444 |
|
(3,583 |
) |
106,084 |
|
(3,583 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Purchase price fair value adjustment |
|
71,446 |
|
(2,305 |
) |
71,446 |
|
(2,305 |
) | ||||
Depreciable real estate reserves, net of recoveries |
|
|
|
(2,150 |
) |
|
|
(2,150 |
) | ||||
Depreciation on non-rental real estate assets |
|
503 |
|
343 |
|
1,017 |
|
588 |
| ||||
Funds From Operations |
|
$ |
160,900 |
|
$ |
120,476 |
|
$ |
310,854 |
|
$ |
229,700 |
|
|
|
Consolidated |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Three Months Ended |
|
Three Months Ended |
|
Three Months |
| ||||||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||||
Operating income and Same-store NOI Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations before equity in net income (loss) from unconsolidated joint ventures, equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate, loss on sale of investment in marketable securities, purchase price fair value adjustment and loss on early extinguishment of debt |
|
$ |
50,727 |
|
$ |
37,077 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income (loss) from unconsolidated joint ventures |
|
8,619 |
|
(3,761 |
) |
8,619 |
|
(3,761 |
) |
|
|
|
| ||||||
Depreciation and amortization |
|
94,838 |
|
81,577 |
|
14,928 |
|
26,246 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
78,611 |
|
79,551 |
|
15,427 |
|
19,846 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
5,500 |
|
4,229 |
|
832 |
|
2,979 |
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
(1,028 |
) |
(10 |
) |
|
|
|
|
|
|
|
| ||||||
Operating income |
|
$ |
237,267 |
|
$ |
198,663 |
|
$ |
39,806 |
|
$ |
45,310 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
23,872 |
|
21,514 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
7,106 |
|
11,955 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs, net of recoveries |
|
1,697 |
|
1,706 |
|
27 |
|
15 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(56,988 |
) |
(49,337 |
) |
(6,365 |
) |
(4,172 |
) |
|
|
|
| ||||||
Equity in net (income) loss from unconsolidated joint ventures |
|
(8,619 |
) |
3,761 |
|
|
|
|
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
1,028 |
|
10 |
|
1,787 |
|
|
|
|
|
|
| ||||||
Net operating income (NOI) |
|
205,363 |
|
188,272 |
|
35,255 |
|
41,153 |
|
$ |
240,618 |
|
$ |
229,425 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
NOI from discontinued operations |
|
(7,106 |
) |
(11,955 |
) |
|
|
|
|
(7,106 |
) |
(11,955 |
) | ||||||
NOI from other properties/affiliates |
|
(24,403 |
) |
(5,624 |
) |
(14,605 |
) |
(23,233 |
) |
(39,008 |
) |
(28,857 |
) | ||||||
Same-Store NOI |
|
$ |
173,854 |
|
$ |
170,693 |
|
$ |
20,650 |
|
$ |
17,920 |
|
$ |
194,504 |
|
$ |
188,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
400 |
|
221 |
|
|
|
|
|
400 |
|
221 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(15,458 |
) |
(12,761 |
) |
(2,377 |
) |
(2,706 |
) |
(17,835 |
) |
(15,467 |
) | ||||||
Rental income FAS 141 |
|
(5,939 |
) |
(7,366 |
) |
(307 |
) |
(885 |
) |
(6,246 |
) |
(8,251 |
) | ||||||
Same-store cash NOI |
|
$ |
152,857 |
|
$ |
150,787 |
|
$ |
17,966 |
|
$ |
14,329 |
|
$ |
170,823 |
|
$ |
165,116 |
|
|
|
Consolidated |
|
SL Greens share of |
|
Combined |
| ||||||||||||
|
|
Six Months Ended |
|
Six Months Ended |
|
Six Months Ended |
| ||||||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||||
Operating income and Same-store NOI Reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net gain on sale of interest in unconsolidated joint venture/real estate, loss on sale of investment in marketable securities, purchase price fair value adjustment and loss on early extinguishment of debt |
|
$ |
92,777 |
|
$ |
75,116 |
|
$ |
|
|
$ |
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity in net income from unconsolidated joint ventures |
|
14,748 |
|
1,313 |
|
14,748 |
|
1,313 |
|
|
|
|
| ||||||
Depreciation and amortization |
|
184,217 |
|
160,200 |
|
35,085 |
|
42,256 |
|
|
|
|
| ||||||
Interest expense, net of interest income |
|
156,330 |
|
157,860 |
|
34,130 |
|
39,388 |
|
|
|
|
| ||||||
Amortization of deferred financing costs |
|
9,357 |
|
8,681 |
|
3,458 |
|
5,341 |
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
(1,025 |
) |
(18,523 |
) |
|
|
|
|
|
|
|
| ||||||
Operating income |
|
$ |
456,404 |
|
$ |
384,647 |
|
$ |
87,421 |
|
$ |
88,298 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Marketing, general & administrative expense |
|
47,128 |
|
42,582 |
|
|
|
|
|
|
|
|
| ||||||
Net operating income from discontinued operations |
|
14,457 |
|
21,718 |
|
|
|
|
|
|
|
|
| ||||||
Loan loss and other investment reserves, net of recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Transaction related costs, net of recoveries |
|
4,171 |
|
3,085 |
|
100 |
|
15 |
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-building revenue |
|
(118,592 |
) |
(100,363 |
) |
(10,170 |
) |
(8,208 |
) |
|
|
|
| ||||||
Equity in income from unconsolidated joint ventures |
|
(14,748 |
) |
(1,313 |
) |
|
|
|
|
|
|
|
| ||||||
Loss on early extinguishment of debt |
|
1,025 |
|
18,523 |
|
3,382 |
|
|
|
|
|
|
| ||||||
Net operating income (NOI) |
|
389,845 |
|
368,879 |
|
80,733 |
|
80,105 |
|
$ |
470,578 |
|
$ |
448,984 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
NOI from discontinued operations |
|
(14,457 |
) |
(21,718 |
) |
|
|
|
|
(14,457 |
) |
(21,718 |
) | ||||||
NOI from other properties/affiliates |
|
(39,605 |
) |
(11,774 |
) |
(39,746 |
) |
(46,656 |
) |
(79,351 |
) |
(58,430 |
) | ||||||
Same-Store NOI |
|
$ |
335,783 |
|
$ |
335,387 |
|
$ |
40,987 |
|
$ |
33,449 |
|
$ |
376,770 |
|
$ |
368,836 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ground lease straight-line adjustment |
|
801 |
|
640 |
|
|
|
|
|
801 |
|
640 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Straight-line and free rent |
|
(28,197 |
) |
(26,215 |
) |
(5,630 |
) |
(4,425 |
) |
(33,827 |
) |
(30,640 |
) | ||||||
Rental income FAS 141 |
|
(11,544 |
) |
(12,516 |
) |
(686 |
) |
(1,244 |
) |
(12,230 |
) |
(13,760 |
) | ||||||
Same-store cash NOI |
|
$ |
296,843 |
|
$ |
297,296 |
|
$ |
34,671 |
|
$ |
27,780 |
|
$ |
331,514 |
|
$ |
325,076 |
|
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
June 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
Manhattan Operating Data: (1) |
|
|
|
|
| ||
Net rentable area at end of period (in 000s) |
|
21,905 |
|
24,282 |
| ||
Portfolio percentage leased at end of period |
|
94.4 |
% |
93.6 |
% | ||
Same-Store percentage leased at end of period |
|
93.6 |
% |
92.7 |
% | ||
Number of properties in operation |
|
30 |
|
36 |
| ||
|
|
|
|
|
| ||
Office square feet where leases commenced during quarter (rentable) |
|
314,938 |
|
649,425 |
| ||
Average mark-to-market percentage-office |
|
0.5 |
% |
5.0 |
% | ||
Average starting cash rent per rentable square foot-office |
|
$ |
54.18 |
|
$ |
56.39 |
|
(1) Includes wholly-owned and joint venture properties.