Investing Highlights
- Closed on the sale of an 11.0% interest in One Vanderbilt Avenue for a gross asset valuation of $4.7billion. The transaction generated net proceeds to the Company of $189.5million.
- Closed on the sale of three of the Giorgio Armani Residences at 760 Madison Avenue. The transactions generated net proceeds to the Company of $61.5million. Sales of the remaining units, which are all under contract, are expected to close in the first quarter of 2025.
- Closed on the previously announced acquisition of 500 Park Avenue for $130.0million. The Company financed the acquisition with a new $80.0million mortgage. The mortgage has a term of up to 5 years, as fully extended, and bears interest at a floating rate of 2.40% over Term SOFR, which the Company has swapped to a fixed rate of 6.57% through February 2028.
- Closed on the previously announced acquisition of our partner’s 45.0% interest in 10 East 53rd Street for cash consideration of $7.2 million, net of all outstanding debt obligations.
- The Company continues to close commitments for the SLG Opportunistic Debt Fund, following the $250.0million closing with a Canadian institutional investor to anchor the Fund.
Financing Highlights
- The Company repaid the previous $60.9million mortgage on 690 Madison Avenue for a net payment of $32.1million.
- Together with our joint venture partner, closed on a modification, extension and upsize of the $360.0million mortgage on 100 Park Avenue. The modification extended the maturity date to December 2027, as fully extended, while maintaining the interest rate at 2.25% over Term SOFR. The lenders also provided a new $70.0million future funding facility for leasing costs at the property.
- Together with our joint venture partners, closed on a modification and extension of the $1.3 billion mortgage facility on One Madison Avenue. The modification extended the final maturity date to November 2027, while maintaining the interest rate at 3.10% over Term SOFR.
- Together with our joint venture partner, closed on a modification and extension of the $742.8million mortgage on 1515 Broadway. The modification extended the maturity date to March 2028, as fully extended, while maintaining the interest rate at 3.93%.
- Closed on a modification and extension of a $100.0million funded term loan component of the Company’s unsecured corporate credit facility. The modification extended the maturity date to November 2026, as fully extended, at a rate of 1.80% over Term SOFR.
- Inclusive of the above, the Company completed $5.3billion of strategic debt refinancings, modifications and extensions in 2024.
Special Servicing and Asset Management Highlights
- The Company further expanded its special servicing business with active assignments now totaling $5.0billion and an additional $8.2billion for which the Company has been designated as special servicer on assets that are not currently in special servicing.
NEW YORK, Jan. 22, 2025 (GLOBE NEWSWIRE) — SL Green Realty Corp. (the “Company”) (NYSE: SLG) today reported a net income attributable to common stockholders for the quarter ended December31, 2024 of $9.4 million, or $0.13 per share, as compared to a net loss of $155.6 million, or $2.45 per share, for the same quarter in 2023.
The Company reported net income attributable to common stockholders for the year ended December31, 2024 of $7.1 million, or $0.08 per share, as compared to a net loss of $579.5 million, or $9.12 per share, for the same period in 2023.
The Company reported FFO for the quarter ended December31, 2024 of $131.9 million or $1.81 per share, inclusive of $26.0 million, or $0.36 per share, of gain on discounted debt extinguishment at 690 Madison Avenue and $7.7 million, or $0.10 per share, of positive non-cash fair value adjustments on mark-to-market derivatives. The Company reported FFO of $49.7 million, or $0.72 per share, for the same period in 2023.
The Company reported FFO for the year ended December31, 2024 of $569.8 million, or $8.11 per share, inclusive of $216.1 million, or $3.08 per share, of gains on discounted debt extinguishments at 2 Herald Square, 280 Park Avenue, 719 Seventh Avenue and 690 Madison Avenue and $5.3 million, or $0.07 per share, of positive non-cash fair value adjustments on mark-to-market derivatives. The Company reported FFO of $341.3 million, or $4.94 per share, for the same period in 2023.
All per share amounts are presented on a diluted basis.
Operating and Leasing Activity
Same-store cash NOI, including the Company’s share of same-store cash NOI from unconsolidated joint ventures, decreased by 1.9% for the fourth quarter of 2024, or 2.7% excluding lease termination income, as compared to the same period in 2023.
Same-store cash NOI, including the Company’s share of same-store cash NOI from unconsolidated joint ventures, decreased by 0.7% for the year ended December31, 2024, and decreased 1.2% excluding lease termination income, as compared to the same period in 2023.
During the fourth quarter of 2024, the Company signed 48 office leases in its Manhattan office portfolio totaling 1,789,996 square feet. The average rent on the Manhattan office leases signed in the fourth quarter of 2024 was $74.38per rentable square foot with an average lease term of 10.6 years and average tenant concessions of 12.5months of free rent with a tenant improvement allowance of $116.36 per rentable square foot. Twenty-seven leases comprising 1,126,626 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 $76.24 per rentable square foot, representing a 9.0% increase over the previous fully escalated rents on the same office spaces.
During the year ended December31, 2024, the Company signed 188 office leases in its Manhattan office portfolio totaling 3,607,924 square feet. The average rent on the Manhattan office leases signed in 2024 was $87.91 per rentable square foot with an average lease term of 10 years and average tenant concessions of10.8 months of free rent with a tenant improvement allowance of $102.74 per rentable square foot. One hundred six leases comprising 2,260,684square 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 $89.09per rentable square foot, representing a 8.5% increase over the previous fully escalated rents on the same office spaces.
Occupancy in the Company’s Manhattan same-store office portfolio increased to 92.5% as of December31, 2024, inclusive of 946,927 square feet of leases signed but not yet commenced, as compared to 90.1% at the end of the previous quarter.
Significant leasing activity in the fourth quarter and to date in January includes:
- Early renewal and expansion with Bloomberg, L.P. for 924,876 square feet at 919 Third Avenue;
- New lease with Alvarez & Marsal Holdings, LLC for 220,221 square feet at 100 Park Avenue;
- Early renewal and expansion with The Travelers Indemnity Company for 122,788 square feet at 485 Lexington Avenue;
- Expansion lease with IBM for 92,663 square feet at One Madison Avenue;
- Expansion lease with Verition Group NY, Inc. for 72,515 square feet at 245 Park Avenue;
- Early renewal and expansion with the Brazilian Government for 66,331 square feet at 220 East 42nd Street;
- New lease with Hartree Partners, LP for 54,250 square feet at 1185 Avenue of the Americas;
- New lease with New York State Office of General Services for 51,284 square feet at 919 Third Avenue; and
- Expansion lease with Ares Management LLC for 38,074 square feet at 245 Park Avenue.
Investment Activity
In November, the Company closed on the sale of an 11.0% interest in One Vanderbilt Avenue for a gross asset valuation of $4.7billion. The Company now holdsa 60.0% interest in the property. The transaction generated net proceeds to the Company of $189.5million.
In December, the Company closed on three of the Giorgio Armani Residences at 760 Madison Avenue. The transactions generated net proceeds to the Company of $61.5million. Sales of the remaining units, which are all under contract, are expected to close in the first quarter of 2025.
In January, the Company closed on the previously announced acquisition of 500 Park Avenue for $130.0million. The Company financed the acquisition with a new $80.0million mortgage. The mortgage has a term of up to 5 years, as fully extended, and bears interest at a floating rate of 2.40% over Term SOFR, which the Company has swapped to a fixed rate of 6.57% through February 2028.
In December, the Company closed on the previously announced acquisition of our partner’s 45.0% interest in 10 East 53rd Street for cash consideration of $7.2 million, net of those debt obligations in place prior to the loan modification which closed in the first quarter of 2024.
The Company continues to close commitments for the SLG Opportunistic Debt Fund, following the $250.0million closing with a Canadian institutional investor to anchor the Fund.
Debt and Preferred Equity Investment Activity
The carrying value of the Company’s debt and preferred equity portfolio was $518.4million at December31, 2024, including $214.7million representing the Company’s share of the preferred equity investment in 625 Madison Avenue that is accounted for as an unconsolidated joint venture. The portfolio had a weighted average current yield of 7.3% as of December 31, 2024, or 8.4% excluding the effect of a $53.7million investment that is on non-accrual.
In December, the Company closed on a one-year extension of an existing $50.0 million investment that was previously in maturity default.
During the fourth quarter of 2024, the Company invested $15.5million in real estate debt and commercial mortgage-backed securities (“CMBS”).
Financing Activity
In December, the Company repaid the previous $60.9million mortgage on 690 Madison Avenue for a net payment of $32.1million.
In December, together with our joint venture partner, closed on a modification, extension and upsize of the $360.0million mortgage on 100 Park Avenue. The modification extended the maturity date to December 2027, as fully extended, while maintaining the interest rate at 2.25% over Term SOFR. In addition, the lenders provided a new $70.0million future funding facility for leasing costs at the property. The Company also closed on a modification to the joint venture, which provides the Company with a purchase option to acquire the partner’s 49.9% interest in the property.
In November, together with our joint venture partners, closed on a modification and extension of the $1.3 billion mortgage facility on One Madison Avenue. The modification extended the final maturity date to November 2027, while maintaining the interest rate at 3.10% over Term SOFR.
In November, together with our joint venture partner, closed on a modification and extension of the $742.8million mortgage on 1515 Broadway. The modification extended the maturity date to March 2028, as fully extended, while maintaining the interest rate at 3.93%.
In November, the Company closed on a modification and extension of a $100.0million funded term loan component of its unsecured corporate credit facility. The modification extended the maturity date to November 2026, as fully extended, at a rate of 1.80% over Term SOFR.
Special Servicing and Asset Management Activity
The Company further expanded its special servicing business with active assignments now totaling $5.0billion and an additional $8.2billion for which the Company has been designated as special servicer on assets that are not currently in special servicing. Since inception, the Company’s cumulative special servicing and asset management appointments total $21.5billion.
Dividends
In the fourth quarter of 2024, the Company declared:
- Two monthly ordinary dividends on its outstanding common stock of $0.25 per share, which were paid in cash on November 15 and December 16, 2024;
- One monthly ordinary dividend on its outstanding common stock of $0.2575 per share, which was paid on January 15, 2025, and reflects an increase in the annualized ordinary dividend to $3.09 per share of common stock; and
- A quarterly dividend on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of $0.40625 per share for the period October 15, 2024 through and including January 14, 2025, which was paid in cash on January 15, 2025, and is the equivalent of an annualized dividend of $1.625 per share.
Conference Call and Audio Webcast
The Company’s executive management team, led by Marc Holliday, Chairman and Chief Executive Officer, will host a conference call and audio webcast on Thursday, January23, 2025, at 2:00 p.m. ET to discuss the financial results.
Supplemental data will be available prior to the quarterly conference call in the Investors section of the SL Green Realty Corp. website at www.slgreen.com under “Financial Reports.”
The live conference call will be webcast in listen-only mode and a replay will be available in the Investors section of the SL Green Realty Corp. website at www.slgreen.comunder “Presentations & Webcasts.”
Research analysts who wish to participate in the conference call must first register at https://register.vevent.com/register/BI98713c5cf3b747a4b8c7b7969ca7daf4.
Company Profile
SL Green Realty Corp., Manhattan’s largest office landlord, is a fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of December31, 2024, SL Green held interests in 54 buildings totaling 30.6 million square feet. This included ownership interests in 27.0 million square feet of Manhattan buildings and 2.8 million square feet securing debt and preferred equity investments.
To obtain the latest news releases and other Company information, please visit our website at www.slgreen.comor contact Investor Relations at investor.relations@slgreen.com.
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 in this release and in the Company’s Supplemental Package.
Forward-looking Statements
This press release includes certain statements that may be deemed to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), development trends of the real estate industry and the New York metropolitan area markets, occupancy, business strategies, expansion and growth of our operations and other similar matters, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate. Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “project,” “continue,” or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties, many of which are beyond our control, that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. Factors and risks to our business that could cause actual results to differ from those contained in the forward-looking statements include risks and uncertainties described in our filings with the Securities and Exchange Commission. Except to the extent required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.
PRESS CONTACT
slgreen@berlinrosen.com
| SL GREEN REALTY CORP. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited and in thousands, except per share data) | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| Revenues: | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Rental revenue, net | $ | 139,613 | $ | 131,927 | $ | 542,995 | $ | 603,694 | |||||||
| Escalation and reimbursement revenues | 17,317 | 19,430 | 63,004 | 79,641 | |||||||||||
| SUMMIT Operator revenue | 38,571 | 35,240 | 133,214 | 118,260 | |||||||||||
| Investment income | 5,415 | 6,856 | 24,353 | 34,705 | |||||||||||
| Interest income from real estate loans held by consolidated securitization vehicles | 14,209 | — | 18,980 | — | |||||||||||
| Other income | 30,754 | 18,271 | 103,726 | 77,410 | |||||||||||
| Total revenues | 245,879 | 211,724 | 886,272 | 913,710 | |||||||||||
| Expenses: | |||||||||||||||
| Operating expenses, including related party expenses of $5 and $7 in 2024 and $2 and $5 in 2023 | 50,150 | 48,090 | 189,598 | 196,696 | |||||||||||
| Real estate taxes | 33,692 | 31,294 | 128,187 | 143,757 | |||||||||||
| Operating lease rent | 5,287 | 7,083 | 24,423 | 27,292 | |||||||||||
| SUMMIT Operator expenses | 28,792 | 24,887 | 111,739 | 101,211 | |||||||||||
| Interest expense, net of interest income | 38,153 | 27,400 | 147,220 | 137,114 | |||||||||||
| Amortization of deferred financing costs | 1,734 | 1,510 | 6,619 | 7,837 | |||||||||||
| SUMMIT Operator tax expense | 1,949 | 2,320 | 730 | 9,201 | |||||||||||
| Interest expense on senior obligations of consolidated securitization vehicles | 11,304 | — | 14,634 | — | |||||||||||
| Depreciation and amortization | 53,436 | 49,050 | 207,443 | 247,810 | |||||||||||
| Loan loss and other investment reserves, net of recoveries | — | — | — | 6,890 | |||||||||||
| Transaction related costs | 138 | 16 | 401 | 1,099 | |||||||||||
| Marketing, general and administrative | 22,827 | 42,257 | 85,187 | 111,389 | |||||||||||
| Total expenses | 247,462 | 233,907 | 916,181 | 990,296 | |||||||||||
| Equity in net loss from unconsolidated joint ventures | (279,752 | ) | (32,039 | ) | (179,695 | ) | (76,509 | ) | |||||||
| Equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate | 189,138 | (13,289 | ) | 208,144 | (13,368 | ) | |||||||||
| Purchase price and other fair value adjustments | 125,287 | (10,273 | ) | 88,966 | (17,260 | ) | |||||||||
| (Loss) Gain on sale of real estate, net | (1,705 | ) | (4,557 | ) | 3,025 | (32,370 | ) | ||||||||
| Depreciable real estate reserves | (38,232 | ) | (76,847 | ) | (104,071 | ) | (382,374 | ) | |||||||
| Gain (Loss) on early extinguishment of debt | 25,985 | (870 | ) | 43,762 | (870 | ) | |||||||||
| Net income (loss) | 19,138 | (160,058 | ) | 30,222 | (599,337 | ) | |||||||||
| Net income (loss) attributable to noncontrolling interests: | |||||||||||||||
| Noncontrolling interests in the Operating Partnership | (663 | ) | 9,972 | (497 | ) | 37,465 | |||||||||
| Noncontrolling interests in other partnerships | (3,222 | ) | 109 | 928 | 4,568 | ||||||||||
| Preferred units distributions | (2,158 | ) | (1,903 | ) | (8,643 | ) | (7,255 | ) | |||||||
| Net income (loss) attributable to SL Green | 13,095 | (151,880 | ) | 22,010 | (564,559 | ) | |||||||||
| Perpetual preferred stock dividends | (3,737 | ) | (3,737 | ) | (14,950 | ) | (14,950 | ) | |||||||
| Net income (loss) attributable to SL Green common stockholders | $ | 9,358 | $ | (155,617 | ) | $ | 7,060 | $ | (579,509 | ) | |||||
| Earnings Per Share (EPS) | |||||||||||||||
| Basic earnings (loss) per share | $ | 0.13 | $ | (2.45 | ) | $ | 0.08 | $ | (9.12 | ) | |||||
| Diluted earnings (loss) per share | $ | 0.13 | $ | (2.45 | ) | $ | 0.08 | $ | (9.12 | ) | |||||
| Funds From Operations (FFO) | |||||||||||||||
| Basic FFO per share | $ | 1.87 | $ | 0.72 | $ | 8.29 | $ | 4.98 | |||||||
| Diluted FFO per share | $ | 1.81 | $ | 0.72 | $ | 8.11 | $ | 4.94 | |||||||
| Basic ownership interest | |||||||||||||||
| Weighted average REIT common shares for net income per share | 67,167 | 63,885 | 65,062 | 63,809 | |||||||||||
| Weighted average partnership units held by noncontrolling interests | 3,487 | 4,129 | 3,674 | 4,163 | |||||||||||
| Basic weighted average shares and units outstanding | 70,654 | 68,014 | 68,736 | 67,972 | |||||||||||
| Diluted ownership interest | |||||||||||||||
| Weighted average REIT common share and common share equivalents | 69,428 | 65,171 | 66,594 | 64,869 | |||||||||||
| Weighted average partnership units held by noncontrolling interests | 3,487 | 4,129 | 3,674 | 4,163 | |||||||||||
| Diluted weighted average shares and units outstanding | 72,915 | 69,300 | 70,268 | 69,032 | |||||||||||
| SL GREEN REALTY CORP. CONSOLIDATED BALANCE SHEETS (unaudited and in thousands, except per share data) | |||||||
| December 31, | December 31, | ||||||
| 2024 | 2023 | ||||||
| Assets | |||||||
| Commercial real estate properties, at cost: | |||||||
| Land and land interests | $ | 1,357,041 | $ | 1,092,671 | |||
| Building and improvements | 3,862,224 | 3,655,624 | |||||
| Building leasehold and improvements | 1,388,476 | 1,354,569 | |||||
| 6,607,741 | 6,102,864 | ||||||
| Less: accumulated depreciation | (2,126,081 | ) | (1,968,004 | ) | |||
| 4,481,660 | 4,134,860 | ||||||
| Cash and cash equivalents | 184,294 | 221,823 | |||||
| Restricted cash | 147,344 | 113,696 | |||||
| Investment in marketable securities | 22,812 | 9,591 | |||||
| Tenant and other receivables | 44,055 | 33,270 | |||||
| Related party receivables | 26,865 | 12,168 | |||||
| Deferred rents receivable | 266,428 | 264,653 | |||||
| Debt and preferred equity investments, net of discounts and deferred origination fees of $1,618 and $1,630 in 2024 and 2023, respectively, and allowances of $13,520 and $13,520 in 2024 and 2023, respectively | 303,726 | 346,745 | |||||
| Investments in unconsolidated joint ventures | 2,690,138 | 2,983,313 | |||||
| Deferred costs, net | 117,132 | 111,463 | |||||
| Right-of-use assets – operating leases | 865,639 | 885,929 | |||||
| Real estate loans held by consolidated securitization vehicles (includes $584,134 and $— at fair value as of December 31, 2024 and December 31, 2023, respectively) | 709,095 | — | |||||
| Other assets | 598,752 | 413,670 | |||||
| Total assets | $ | 10,457,940 | $ | 9,531,181 | |||
| Liabilities | |||||||
| Mortgages and other loans payable | $ | 1,951,024 | $ | 1,497,386 | |||
| Revolving credit facility | 320,000 | 560,000 | |||||
| Unsecured term loan | 1,150,000 | 1,250,000 | |||||
| Unsecured notes | 100,000 | 100,000 | |||||
| Deferred financing costs, net | (14,242 | ) | (16,639 | ) | |||
| Total debt, net of deferred financing costs | 3,506,782 | 3,390,747 | |||||
| Accrued interest payable | 2,727 | 17,930 | |||||
| Accounts payable and accrued expenses | 122,674 | 153,164 | |||||
| Deferred revenue | 164,887 | 134,053 | |||||
| Lease liability – financing leases | 106,853 | 105,531 | |||||
| Lease liability – operating leases | 810,989 | 827,692 | |||||
| Dividend and distributions payable | 21,816 | 20,280 | |||||
| Security deposits | 60,331 | 49,906 | |||||
| Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities | 100,000 | 100,000 | |||||
| Senior obligations of consolidated securitization vehicles (includes $567,487 and $— at fair value as of December 31, 2024 and December 31, 2023, respectively) | 590,131 | — | |||||
| Other liabilities (includes $251,096 and $— at fair value as of December 31, 2024 and December 31, 2023, respectively) | 415,794 | 471,401 | |||||
| Total liabilities | 5,902,984 | 5,270,704 | |||||
| Commitments and contingencies | |||||||
| Noncontrolling interests in Operating Partnership | 288,941 | 238,051 | |||||
| Preferred units and redeemable equity | 196,064 | 166,501 | |||||
| Equity | |||||||
| SL Green stockholders’ equity: | |||||||
| Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 and 9,200 issued and outstanding at both December 31, 2024 and December 31, 2023 | 221,932 | 221,932 | |||||
| Common stock, $0.01 par value 160,000 shares authorized, 71,097 and 65,786 issued and outstanding (including — and 1,060 held in Treasury) at December 31, 2024 and December 31, 2023, respectively | 711 | 660 | |||||
| Additional paid-in capital | 4,159,562 | 3,826,452 | |||||
| Treasury stock at cost | — | (128,655 | ) | ||||
| Accumulated other comprehensive income | 18,196 | 17,477 | |||||
| Retained deficit | (449,101 | ) | (151,551 | ) | |||
| Total SL Green Realty Corp. stockholders’ equity | 3,951,300 | 3,786,315 | |||||
| Noncontrolling interests in other partnerships | 118,651 | 69,610 | |||||
| Total equity | 4,069,951 | 3,855,925 | |||||
| Total liabilities and equity | $ | 10,457,940 | $ | 9,531,181 | |||
| SL GREEN REALTY CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited and in thousands, except per share data) | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| Funds From Operations (FFO) Reconciliation: | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Net income (loss) attributable to SL Green common stockholders | $ | 9,358 | $ | (155,617 | ) | $ | 7,060 | $ | (579,509 | ) | |||||
| Add: | |||||||||||||||
| Depreciation and amortization | 53,436 | 49,050 | 207,443 | 247,810 | |||||||||||
| Joint venture depreciation and noncontrolling interest adjustments | 69,636 | 73,062 | 287,671 | 284,284 | |||||||||||
| Net income (loss) attributable to noncontrolling interests | 3,885 | (10,081 | ) | (431 | ) | (42,033 | ) | ||||||||
| Less: | |||||||||||||||
| Equity in net gain (loss) on sale of interest in unconsolidated joint venture/real estate | 189,138 | (13,289 | ) | 208,144 | (13,368 | ) | |||||||||
| Purchase price and other fair value adjustments | 117,195 | — | 83,430 | (6,813 | ) | ||||||||||
| (Loss) Gain on sale of real estate, net | (1,705 | ) | (4,557 | ) | 3,025 | (32,370 | ) | ||||||||
| Depreciable real estate reserves | (38,232 | ) | (76,847 | ) | (104,071 | ) | (382,374 | ) | |||||||
| Depreciable real estate reserves in unconsolidated joint venture | (263,190 | ) | — | (263,190 | ) | — | |||||||||
| Depreciation on non-rental real estate assets | 1,226 | 1,414 | 4,583 | 4,136 | |||||||||||
| FFO attributable to SL Green common stockholders and unit holders | $ | 131,883 | $ | 49,693 | $ | 569,822 | $ | 341,341 | |||||||
| SL GREEN REALTY CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited and in thousands, except per share data) | |||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||
| December 31, | December 31, | ||||||||||||||
| Operating income and Same-store NOI Reconciliation: | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Net income (loss) | $ | 19,138 | $ | (160,058 | ) | $ | 30,222 | $ | (599,337 | ) | |||||
| Depreciable real estate reserves | 38,232 | 76,847 | 104,071 | 382,374 | |||||||||||
| Loss (Gain) on sale of real estate, net | 1,705 | 4,557 | (3,025 | ) | 32,370 | ||||||||||
| Purchase price and other fair value adjustments | (125,287 | ) | 10,273 | (88,966 | ) | 17,260 | |||||||||
| Equity in net (gain) loss on sale of interest in unconsolidated joint venture/real estate | (189,138 | ) | 13,289 | (208,144 | ) | 13,368 | |||||||||
| Depreciation and amortization | 53,436 | 49,050 | 207,443 | 247,810 | |||||||||||
| SUMMIT Operator tax expense | 1,949 | 2,320 | 730 | 9,201 | |||||||||||
| Amortization of deferred financing costs | 1,734 | 1,510 | 6,619 | 7,837 | |||||||||||
| Interest expense, net of interest income | 38,153 | 27,400 | 147,220 | 137,114 | |||||||||||
| Interest expense on senior obligations of consolidated securitization vehicles | 11,304 | — | 14,634 | — | |||||||||||
| Operating (loss) income | (148,774 | ) | 25,188 | 210,804 | 247,997 | ||||||||||
| Equity in net loss from unconsolidated joint ventures | 279,752 | 32,039 | 179,695 | 76,509 | |||||||||||
| Marketing, general and administrative expense | 22,827 | 42,257 | 85,187 | 111,389 | |||||||||||
| Transaction related costs | 138 | 16 | 401 | 1,099 | |||||||||||
| Loan loss and other investment reserves, net of recoveries | — | — | — | 6,890 | |||||||||||
| SUMMIT Operator expenses | 28,792 | 24,887 | 111,739 | 101,211 | |||||||||||
| (Gain) Loss on early extinguishment of debt | (25,985 | ) | 870 | (43,762 | ) | 870 | |||||||||
| Investment income | (5,415 | ) | (6,856 | ) | (24,353 | ) | (34,705 | ) | |||||||
| Interest income from real estate loans held by consolidated securitization vehicles | (14,209 | ) | — | (18,980 | ) | — | |||||||||
| SUMMIT Operator revenue | (38,571 | ) | (35,240 | ) | (133,214 | ) | (118,260 | ) | |||||||
| Non-building revenue | (20,704 | ) | (10,935 | ) | (68,881 | ) | (44,568 | ) | |||||||
| Net operating income (NOI) | 77,851 | 72,226 | 298,636 | 348,432 | |||||||||||
| Equity in net loss from unconsolidated joint ventures | (279,752 | ) | (32,039 | ) | (179,695 | ) | (76,509 | ) | |||||||
| SLG share of unconsolidated JV depreciable real estate reserves | 263,190 | — | 263,190 | — | |||||||||||
| SLG share of unconsolidated JV depreciation and amortization | 67,046 | 69,588 | 275,098 | 266,340 | |||||||||||
| SLG share of unconsolidated JV amortization of deferred financing costs | 3,459 | 2,876 | 11,334 | 12,005 | |||||||||||
| SLG share of unconsolidated JV interest expense, net of interest income | 67,099 | 73,012 | 276,852 | 272,217 | |||||||||||
| SLG share of unconsolidated JV gain on early extinguishment of debt | — | — | (172,369 | ) | — | ||||||||||
| SLG share of unconsolidated JV investment income | (5,048 | ) | (320 | ) | (11,513 | ) | (1,271 | ) | |||||||
| SLG share of unconsolidated JV non-building revenue | 147 | 106 | (3,051 | ) | (14,336 | ) | |||||||||
| NOI including SLG share of unconsolidated JVs | 193,992 | 185,449 | 758,482 | 806,878 | |||||||||||
| NOI from other properties/affiliates | (38,211 | ) | (26,870 | ) | (140,923 | ) | (163,399 | ) | |||||||
| Same-Store NOI | 155,781 | 158,579 | 617,559 | 643,479 | |||||||||||
| Straight-line and free rent | 810 | (1,185 | ) | 323 | (11,989 | ) | |||||||||
| Amortization of acquired above and below-market leases, net | 830 | 88 | 2,578 | 560 | |||||||||||
| Operating lease straight-line adjustment | 204 | 204 | 815 | 815 | |||||||||||
| SLG share of unconsolidated JV straight-line and free rent | (5,024 | ) | (2,265 | ) | (9,687 | ) | (17,481 | ) | |||||||
| SLG share of unconsolidated JV amortization of acquired above and below-market leases, net | (4,409 | ) | (4,407 | ) | (17,635 | ) | (17,161 | ) | |||||||
| SLG share of unconsolidated JV operating lease straight-line adjustment | — | — | — | — | |||||||||||
| Same-store cash NOI | $ | 148,192 | $ | 151,014 | $ | 593,953 | $ | 598,223 | |||||||
| Lease termination income | (2,737 | ) | (1,102 | ) | (6,338 | ) | (4,054 | ) | |||||||
| SLG share of unconsolidated JV lease termination income | — | (369 | ) | (3,055 | ) | (2,251 | ) | ||||||||
| Same-store cash NOI excluding lease termination income | $ | 145,455 | $ | 149,543 | $ | 584,560 | $ | 591,918 | |||||||
SL GREEN REALTY CORP.
NON-GAAP FINANCIAL MEASURES – DISCLOSURES
Funds from Operations (FFO)
FFO is a widely recognized non-GAAP financial 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 in December 2018, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from 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 compensation 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 real estate related impairment charges, 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, and 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 the Company’s ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments for these items from the Company’s unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring capital expenditures.
FAD 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 all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not compute EBITDAre in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or GAAP), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated joint ventures, plus adjustments to reflect the entity’s share of EBITDAre of unconsolidated joint ventures.
The Company presents EBITDAre because the Company believes that EBITDAre, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Company’s ability to incur and service debt. EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Net Operating Income (NOI) and Cash NOI
NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.
The Company presents NOI and Cash NOI because the Company believes that these measures, when taken together with the corresponding GAAP financial measures and reconciliations, provide investors with meaningful information regarding the operating performance of properties. When operating performance is compared across multiple periods, the investor is provided with information not immediately apparent from net income that is determined in accordance with GAAP. NOI and Cash NOI provide information on trends in the revenue generated and expenses incurred in operating the Company’s properties, unaffected by the cost of leverage, straight-line adjustments, depreciation, amortization, and other net income components. The Company uses these metrics internally as performance measures. 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.
Coverage Ratios
The Company presents fixed charge and debt service coverage ratios to provide a measure of the Company’s financial flexibility to service current debt amortization, interest expense and operating lease rent from current cash net operating income. These coverage ratios represent a common measure of the Company’s ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).
SLG-EARN
