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

(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

 

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 Company’s joint venture partner’s 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.

 

2



 

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 Company’s 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 Company’s share of joint venture revenues and assets.

 

Real Estate Investment Activity

 

In May, the Company closed on the acquisition of Ivanhoe Cambridge’s 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.

 

3



 

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 SoHo’s most popular shopping corridors, for $52.0 million, expanding the Company’s 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 Company’s 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 Cambridge’s interest, which occurred simultaneously with the closing of the new financing.

 

4



 

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 Company’s 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 Company’s 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 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 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 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

 

5



 

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, 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 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.

 

6



 

SL GREEN REALTY CORP.

 

CONSOLIDATED STATEMENTS OF INCOME

(unaudited and in thousands, except per share data)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

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

 

 

7



 

SL GREEN REALTY CORP.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)

 

 

 

June 30,
2014

 

December 31,
2013

 

 

 

(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

 

 

8



 

SL GREEN REALTY CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(in thousands, except per share data)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

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
Properties

 

SL Green’s share of
Unconsolidated Joint
Ventures

 

Combined

 

 

 

Three Months Ended
June 30,

 

Three Months Ended
June 30,

 

Three Months
Ended

June 30,

 

 

 

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

 

 

9



 

 

 

Consolidated
Properties

 

SL Green’s share of
Unconsolidated Joint
Ventures

 

Combined

 

 

 

Six Months Ended
June 30,

 

Six Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

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 000’s)

 

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.

 

10



 

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: July 24, 2014

 

 

11