Investing Highlights
- Contracted for sale of 100% of the Giorgio Armani Residences at 760 Madison Avenue for gross consideration totaling $168.2 million. All sales are expected to close in the fourth quarter of 2024.
- In July, closed on the previously announced sale of the Palisades Premier Conference Center for $26.3million plus certain fees payable to the Company. The Company took control of the property in July 2023 in partial satisfaction of a legal judgement. The transaction generated net proceeds to the Company of $19.8 million.
- Closed on the previously announced sale of 719 Seventh Avenue in Times Square for $30.5million plus certain fees payable to the Company. The transaction generated net proceeds to the Company of $3.6million after repayment of the mortgage loan. In connection with the closing of the sale, the Company repaid the existing $50.0million mortgage for $32.0million.
- Together with our joint venture partner, closed on the previously announced sale of the fee ownership interest in 625 Madison Avenue for a gross sales price of $634.6million plus certain fees payable to the Company. In connection with the sale, the Company, together with its joint venture partner, originated a $235.5million preferred equity investment in the property. The transaction generated net proceeds to the Company of $199.3 million.
Financing Highlights
- Together with our joint venture partner, closed on a modification and extension of the $1.075billion securitized mortgage on 280 Park Avenue. The modification extended the maturity date to September 2026, with the partnership’s option to extend to a fully extended maturity date of September 2028. The interest rate was maintained at 1.78% over Term SOFR, which the partnership subsequently fixed at 5.84% through the fully extended maturity date.
- The partnership separately modified and extended the $125.0million mezzanine loan on 280 Park Avenue and subsequently repaid the loan for $62.5million.
Special Servicing and Asset Management Highlights
- The Company continues to grow its special servicing and asset management business, with $3.0 billion of active assignments.
NEW YORK, July 17, 2024 (GLOBE NEWSWIRE) — SL Green Realty Corp. (the “Company”) (NYSE: SLG) today reported a net loss attributable to common stockholders for the quarter ended June30, 2024 of $2.2 million and $0.04 per share as compared to a net loss of $360.2 million and $5.63 per share for the same quarter in 2023.
The Company also reported net income attributable to common stockholders for the six months ended June30, 2024 of $11.0 million and $0.16 per share as compared to a net loss of $399.9 million and $6.25 per share for the same period in 2023.
The Company reported FFO for the quarter ended June30, 2024 of $143.9 million and $2.05 per share, or $94.1 million and $1.34 per share, excluding $48.5 million, or $0.69 per share, of gains on discounted debt extinguishments at 280 Park Avenue and 719 Seventh Avenue and $1.4 million, or $0.02 per share, of non-cash fair value adjustments on mark-to-market derivatives. The Company reported FFO of $98.4 million and $1.43 per share for the same period in 2023, which was net of $0.4 million, or $0.01 per share, of non-cash fair value adjustments for derivatives.
The Company also reported FFO for the six months ended June30, 2024 of $359.4 million and $5.12 per share, or $162.7million and $2.32 per share, excluding $190.1 million, or $2.71 per share, of gains on discounted debt extinguishments at 2 Herald Square, 280 Park Avenue, and 719 Seventh Avenue and $6.5 million, or $0.09 per share, of non-cash fair value adjustments on mark-to-market derivatives. The Company reported FFO of $203.9 million and $2.96 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 0.9% for the second quarter of 2024, or 1.3% 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, increased by 0.1% for the six months ended June30, 2024, and decreased 1.3% excluding lease termination income, as compared to the same period in 2023.
During the second quarter of 2024, the Company signed 38 office leases in its Manhattan office portfolio totaling 420,513 square feet. The average rent on the Manhattan office leases signed in the second quarter of 2024, excluding leases signed at One Vanderbilt and One Madison, was $100.66 per rentable square foot with an average lease term of 8.8 years and average tenant concessions of 7.0 months of free rent with a tenant improvement allowance of $77.26 per rentable square foot. Twenty-one leases comprising 266,133 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 $112.76 per rentable square foot, representing a 15.5% increase over the previous fully escalated rents on the same office spaces.
During the six months ended June30, 2024, the Company signed 98 office leases in its Manhattan office portfolio totaling 1,054,173 square feet. The average rent on the Manhattan office leases signed in 2024, excluding leases signed at One Vanderbilt and One Madison, was $85.54 per rentable square foot with an average lease term of 7.5 years and average tenant concessions of 6.9 months of free rent with a tenant improvement allowance of $63.46 per rentable square foot. Fifty-three leases comprising 560,716 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 $94.45 per rentable square foot, representing a 5.4% increase over the previous fully escalated rents on the same office spaces.
Occupancy in the Company’s Manhattan same-store office portfolio increased to 89.6% as of June30, 2024, inclusive of 436,291 square feet of leases signed but not yet commenced, as compared to 89.2% at the end of the previous quarter. The Company expects to increase Manhattan same-store office occupancy, inclusive of leases signed but not yet commenced, to more than 91.5% by December 31, 2024.
Significant leasing activity in the second quarter and to date in July includes:
- Renewal and expansion with Ares Management for 307,336 square feet at 245 Park Avenue;
- New lease with Elliot Management Corporation for 149,437 square feet at 280 Park Avenue;
- New lease with Tradeweb Markets LLC for 75,825 square feet at 245 Park Avenue;
- Three new leases for a total of 37,856 square feet at 220 East 42nd Street;
- Early renewal with Brightwood Capital Advisors for 17,320 square feet at 810 Seventh Avenue;
- New lease with Bluerock Real Estate LLC for 14,085 square feet at 919 Third Avenue; and
- New lease with Willow Tree Capital Partners for 10,820 square feet at 450 Park Avenue.
Investment Activity
Contracted for sale of 100% of the Giorgio Armani Residences at 760 Madison Avenue for gross consideration totaling $168.2 million. All sales are expected to close in the fourth quarter of 2024.
In July, the Company closed on the previously announced sale of the Palisades Premier Conference Center for $26.3million plus certain fees payable to the Company. The Company took control of the property in July 2023 in partial satisfaction of a legal judgement. The transaction generated net proceeds to the Company of $19.8 million.
In June, the Company closed on the previously announced sale of 719 Seventh Avenue in Times Square for $30.5million plus certain fees payable to the Company. The transaction generated net proceeds to the Company of $3.6million after repayment of the mortgage loan. In connection with the closing of the sale, the Company repaid the existing $50.0million mortgage for $32.0million.
In May, together with our joint venture partner, the Company closed on the previously announced sale of the fee ownership interest in 625 Madison Avenue for a gross sales price of $634.6million plus certain fees payable to the Company. In connection with the sale, the Company, together with its joint venture partner, originated a $235.5million preferred equity investment in the property. The transaction generated net proceeds to the Company of $199.3 million.
Debt and Preferred Equity Investment Activity
The carrying value of the Company’s debt and preferred equity portfolio was $495.7million at June30, 2024, including $205.2million representing the Company’s share of the preferred equity investment in 625 Madison Avenue that was originated in the second quarter and is accounted for as an unconsolidated joint venture. The portfolio had a weighted average current yield of 7.5%, or 8.8% as of June30, 2024, excluding the effect of a $50.0million investment that is on non-accrual. During the second quarter, no investments were sold or repaid, and the Company did not acquire any new investments.
Financing Activity
In April, together with our joint venture partner, closed on a modification and extension of the $1.075billion securitized mortgage on 280 Park Avenue. The modification extended the maturity date to September 2026, with the partnership’s option to extend to a fully extended maturity date of September 2028. The interest rate was maintained at 1.78% over Term SOFR, which the partnership subsequently fixed at 5.84% through the fully extended maturity date.
The partnership separately modified and extended the $125.0million mezzanine loan on 280 Park Avenue and subsequently repaid the loan for $62.5million.
Special Servicing and Asset Management Activity
The Company continues to grow its special servicing and asset management business, with $3.0 billion of active assignments. In addition, we have been designated as special servicer of $6.4 billion of assets that are not currently in special servicing. Since inception, the Company’s cumulative special servicing and asset management appointments total $17.4 billion.
Earnings Guidance
The Company is increasing its 2024 earnings guidance range for the year ending December 31, 2024 to FFO per share of $7.45 to $7.75, to reflect the outperformance of the real estate portfolio and SUMMIT One Vanderbilt as well as incremental fee generation, while maintaining its 2024 net income guidance range of $2.73 to $3.03.
Dividends
In the second quarter of 2024, the Company declared:
- Three monthly ordinary dividends on its outstanding common stock of $0.25 per share, which were paid in cash on May 15, June 17, and July 15, 2024, equating to an annualized dividend of $3.00 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 April 15, 2024 through and including July 14, 2024, which was paid in cash on July 15, 2024 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, July18, 2024, at 2:00 pm 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.comunder “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.com under “Presentations & Webcasts.”
Research analysts who wish to participate in the conference call must first register at https://register.vevent.com/register/BIa4aa7c3f3c3b4914a98f1cb01261b5f1.
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 June30, 2024, SL Green held interests in 55 buildings totaling 31.8 million square feet. This included ownership interests in 28.1 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, 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.
| SL GREEN REALTY CORP. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited and in thousands, except per share data) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| Revenues: | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Rental revenue, net | $ | 135,563 | $ | 165,651 | $ | 263,766 | $ | 340,243 | |||||||
| Escalation and reimbursement revenues | 15,069 | 20,294 | 28,370 | 40,744 | |||||||||||
| SUMMIT Operator revenue | 32,602 | 28,180 | 58,206 | 47,951 | |||||||||||
| Investment income | 6,191 | 9,103 | 13,594 | 18,160 | |||||||||||
| Other income | 33,395 | 22,808 | 46,766 | 44,702 | |||||||||||
| Total revenues | 222,820 | 246,036 | 410,702 | 491,800 | |||||||||||
| Expenses: | |||||||||||||||
| Operating expenses, including related party expenses of $0 and $0 in 2024 and $0 and $1 in 2023 | 46,333 | 46,957 | 89,941 | 99,021 | |||||||||||
| Real estate taxes | 32,058 | 39,885 | 63,664 | 81,268 | |||||||||||
| Operating lease rent | 6,368 | 6,655 | 12,773 | 12,956 | |||||||||||
| SUMMIT Operator expenses | 23,188 | 22,836 | 45,046 | 43,524 | |||||||||||
| Interest expense, net of interest income | 35,803 | 40,621 | 66,976 | 82,274 | |||||||||||
| Amortization of deferred financing costs | 1,677 | 2,154 | 3,216 | 4,175 | |||||||||||
| SUMMIT Operator tax expense | 1,855 | 1,879 | 560 | 3,146 | |||||||||||
| Depreciation and amortization | 52,247 | 69,335 | 100,831 | 148,117 | |||||||||||
| Loan loss and other investment reserves, net of recoveries | — | — | — | 6,890 | |||||||||||
| Transaction related costs | 76 | 33 | 92 | 917 | |||||||||||
| Marketing, general and administrative | 20,032 | 22,974 | 41,345 | 46,259 | |||||||||||
| Total expenses | 219,637 | 253,329 | 424,444 | 528,547 | |||||||||||
| Equity in net income (loss) from unconsolidated joint ventures | 4,325 | (21,932 | ) | 115,485 | (29,344 | ) | |||||||||
| Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate | (8,129 | ) | — | 18,635 | (79 | ) | |||||||||
| Purchase price and other fair value adjustments | 1,265 | (17,409 | ) | (49,227 | ) | (17,170 | ) | ||||||||
| Loss on sale of real estate, net | (2,741 | ) | (26,678 | ) | (2,741 | ) | (28,329 | ) | |||||||
| Depreciable real estate reserves | (13,721 | ) | (305,916 | ) | (65,839 | ) | (305,916 | ) | |||||||
| Gain on early extinguishment of debt | 17,777 | — | 17,777 | — | |||||||||||
| Net (loss) income | 1,959 | (379,228 | ) | 20,348 | (417,585 | ) | |||||||||
| Net loss attributable to noncontrolling interests: | |||||||||||||||
| Noncontrolling interests in the Operating Partnership | 153 | 23,582 | (748 | ) | 25,919 | ||||||||||
| Noncontrolling interests in other partnerships | 1,871 | 1,040 | 3,165 | 2,665 | |||||||||||
| Preferred units distributions | (2,406 | ) | (1,851 | ) | (4,309 | ) | (3,449 | ) | |||||||
| Net (loss) income attributable to SL Green | 1,577 | (356,457 | ) | 18,456 | (392,450 | ) | |||||||||
| Perpetual preferred stock dividends | (3,737 | ) | (3,737 | ) | (7,475 | ) | (7,475 | ) | |||||||
| Net (loss) income attributable to SL Green common stockholders | $ | (2,160 | ) | $ | (360,194 | ) | $ | 10,981 | $ | (399,925 | ) | ||||
| Earnings Per Share (EPS) | |||||||||||||||
| Basic (loss) earnings per share | $ | (0.04 | ) | $ | (5.63 | ) | $ | 0.16 | $ | (6.25 | ) | ||||
| Diluted (loss) earnings per share | $ | (0.04 | ) | $ | (5.63 | ) | $ | 0.16 | $ | (6.25 | ) | ||||
| Funds From Operations (FFO) | |||||||||||||||
| Basic FFO per share | $ | 2.08 | $ | 1.43 | $ | 5.19 | $ | 2.98 | |||||||
| Diluted FFO per share | $ | 2.05 | $ | 1.43 | $ | 5.12 | $ | 2.96 | |||||||
| Basic ownership interest | |||||||||||||||
| Weighted average REIT common shares for net income per share | 64,353 | 64,102 | 64,340 | 64,091 | |||||||||||
| Weighted average partnership units held by noncontrolling interests | 4,387 | 4,239 | 4,413 | 4,172 | |||||||||||
| Basic weighted average shares and units outstanding | 68,740 | 68,341 | 68,753 | 68,263 | |||||||||||
| Diluted ownership interest | |||||||||||||||
| Weighted average REIT common share and common share equivalents | 65,793 | 64,694 | 65,724 | 64,684 | |||||||||||
| Weighted average partnership units held by noncontrolling interests | 4,387 | 4,239 | 4,413 | 4,172 | |||||||||||
| Diluted weighted average shares and units outstanding | 70,180 | 68,933 | 70,137 | 68,856 | |||||||||||
| SL GREEN REALTY CORP. CONSOLIDATED BALANCE SHEETS (in thousands, except per share data) | |||||||
| June 30, | December 31, | ||||||
| 2024 | 2023 | ||||||
| Assets | (Unaudited) | ||||||
| Commercial real estate properties, at cost: | |||||||
| Land and land interests | $ | 1,134,432 | $ | 1,092,671 | |||
| Building and improvements | 3,743,316 | 3,655,624 | |||||
| Building leasehold and improvements | 1,365,423 | 1,354,569 | |||||
| 6,243,171 | 6,102,864 | ||||||
| Less: accumulated depreciation | (2,041,102 | ) | (1,968,004 | ) | |||
| 4,202,069 | 4,134,860 | ||||||
| Assets held for sale | 21,615 | — | |||||
| Cash and cash equivalents | 199,501 | 221,823 | |||||
| Restricted cash | 116,310 | 113,696 | |||||
| Investment in marketable securities | 16,593 | 9,591 | |||||
| Tenant and other receivables | 41,202 | 33,270 | |||||
| Related party receivables | 8,127 | 12,168 | |||||
| Deferred rents receivable | 266,596 | 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 | 290,487 | 346,745 | |||||
| Investments in unconsolidated joint ventures | 2,895,399 | 2,983,313 | |||||
| Deferred costs, net | 107,163 | 111,463 | |||||
| Right-of-use assets – operating leases | 875,878 | 885,929 | |||||
| Other assets | 507,712 | 413,670 | |||||
| Total assets | $ | 9,548,652 | $ | 9,531,181 | |||
| Liabilities | |||||||
| Mortgages and other loans payable | $ | 1,649,892 | $ | 1,497,386 | |||
| Revolving credit facility | 540,000 | 560,000 | |||||
| Unsecured term loan | 1,250,000 | 1,250,000 | |||||
| Unsecured notes | 100,000 | 100,000 | |||||
| Deferred financing costs, net | (14,304 | ) | (16,639 | ) | |||
| Total debt, net of deferred financing costs | 3,525,588 | 3,390,747 | |||||
| Accrued interest payable | 20,083 | 17,930 | |||||
| Accounts payable and accrued expenses | 121,050 | 153,164 | |||||
| Deferred revenue | 153,660 | 134,053 | |||||
| Lease liability – financing leases | 106,187 | 105,531 | |||||
| Lease liability – operating leases | 819,439 | 827,692 | |||||
| Dividend and distributions payable | 20,088 | 20,280 | |||||
| Security deposits | 58,002 | 49,906 | |||||
| Liabilities related to assets held for sale | 10,424 | — | |||||
| Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities | 100,000 | 100,000 | |||||
| Other liabilities | 423,816 | 471,401 | |||||
| Total liabilities | 5,358,337 | 5,270,704 | |||||
| Commitments and contingencies | |||||||
| Noncontrolling interests in Operating Partnership | 265,823 | 238,051 | |||||
| Preferred units | 166,731 | 166,501 | |||||
| Equity | |||||||
| SL Green stockholders’ equity: | |||||||
| Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both June 30, 2024 and December 31, 2023 | 221,932 | 221,932 | |||||
| Common stock, $0.01 par value 160,000 shares authorized, 65,874 and 65,786 issued and outstanding (including 1,060 and 1,060 held in Treasury) at June 30, 2024 and December 31, 2023, respectively | 660 | 660 | |||||
| Additional paid-in capital | 3,836,751 | 3,826,452 | |||||
| Treasury stock at cost | (128,655 | ) | (128,655 | ) | |||
| Accumulated other comprehensive income | 40,371 | 17,477 | |||||
| Retained deficit | (279,763 | ) | (151,551 | ) | |||
| Total SL Green Realty Corp. stockholders’ equity | 3,691,296 | 3,786,315 | |||||
| Noncontrolling interests in other partnerships | 66,465 | 69,610 | |||||
| Total equity | 3,757,761 | 3,855,925 | |||||
| Total liabilities and equity | $ | 9,548,652 | $ | 9,531,181 | |||
| SL GREEN REALTY CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited and in thousands, except per share data) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| Funds From Operations (FFO) Reconciliation: | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Net (loss) income attributable to SL Green common stockholders | $ | (2,160 | ) | $ | (360,194 | ) | $ | 10,981 | $ | (399,925 | ) | ||||
| Add: | |||||||||||||||
| Depreciation and amortization | 52,247 | 69,335 | 100,831 | 148,117 | |||||||||||
| Joint venture depreciation and noncontrolling interest adjustments | 72,238 | 65,149 | 146,496 | 134,683 | |||||||||||
| Net loss attributable to noncontrolling interests | (2,024 | ) | (24,622 | ) | (2,417 | ) | (28,584 | ) | |||||||
| Less: | |||||||||||||||
| Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate | (8,129 | ) | — | 18,635 | (79 | ) | |||||||||
| Purchase price and other fair value adjustments | (50 | ) | (17,013 | ) | (55,702 | ) | (17,013 | ) | |||||||
| Loss on sale of real estate, net | (2,741 | ) | (26,678 | ) | (2,741 | ) | (28,329 | ) | |||||||
| Depreciable real estate reserves | (13,721 | ) | (305,916 | ) | (65,839 | ) | (305,916 | ) | |||||||
| Depreciation on non-rental real estate assets | 1,000 | 851 | 2,153 | 1,719 | |||||||||||
| FFO attributable to SL Green common stockholders and unit holders | $ | 143,942 | $ | 98,424 | $ | 359,385 | $ | 203,909 | |||||||
| SL GREEN REALTY CORP. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited and in thousands, except per share data) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| Operating income and Same-store NOI Reconciliation: | 2024 | 2023 | 2024 | 2023 | |||||||||||
| Net (loss) income | $ | 1,959 | $ | (379,228 | ) | $ | 20,348 | $ | (417,585 | ) | |||||
| Depreciable real estate reserves | 13,721 | 305,916 | 65,839 | 305,916 | |||||||||||
| Loss on sale of real estate, net | 2,741 | 26,678 | 2,741 | 28,329 | |||||||||||
| Purchase price and other fair value adjustments | (1,265 | ) | 17,409 | 49,227 | 17,170 | ||||||||||
| Equity in net loss (gain) on sale of interest in unconsolidated joint venture/real estate | 8,129 | — | (18,635 | ) | 79 | ||||||||||
| Depreciation and amortization | 52,247 | 69,335 | 100,831 | 148,117 | |||||||||||
| SUMMIT Operator tax expense | 1,855 | 1,879 | 560 | 3,146 | |||||||||||
| Amortization of deferred financing costs | 1,677 | 2,154 | 3,216 | 4,175 | |||||||||||
| Interest expense, net of interest income | 35,803 | 40,621 | 66,976 | 82,274 | |||||||||||
| Operating income | 116,867 | 84,764 | 291,103 | 171,621 | |||||||||||
| Equity in net (income) loss from unconsolidated joint ventures | (4,325 | ) | 21,932 | (115,485 | ) | 29,344 | |||||||||
| Marketing, general and administrative expense | 20,032 | 22,974 | 41,345 | 46,259 | |||||||||||
| Transaction related costs | 76 | 33 | 92 | 917 | |||||||||||
| Loan loss and other investment reserves, net of recoveries | — | — | — | 6,890 | |||||||||||
| SUMMIT Operator expenses | 23,188 | 22,836 | 45,046 | 43,524 | |||||||||||
| Gain on early extinguishment of debt | (17,777 | ) | — | (17,777 | ) | — | |||||||||
| Investment income | (6,191 | ) | (9,103 | ) | (13,594 | ) | (18,160 | ) | |||||||
| SUMMIT Operator revenue | (32,602 | ) | (28,180 | ) | (58,206 | ) | (47,951 | ) | |||||||
| Non-building revenue | (25,714 | ) | (21,110 | ) | (30,763 | ) | (27,916 | ) | |||||||
| Net operating income (NOI) | 73,554 | 94,146 | 141,761 | 204,528 | |||||||||||
| Equity in net income (loss) from unconsolidated joint ventures | 4,325 | (21,932 | ) | 115,485 | (29,344 | ) | |||||||||
| SLG share of unconsolidated JV depreciation and amortization | 70,652 | 60,781 | 140,098 | 125,504 | |||||||||||
| SLG share of unconsolidated JV amortization of deferred financing costs | 2,367 | 3,141 | 5,462 | 6,203 | |||||||||||
| SLG share of unconsolidated JV interest expense, net of interest income | 69,280 | 62,589 | 142,083 | 125,735 | |||||||||||
| SLG share of unconsolidated JV gain on early extinguishment of debt | (30,705 | ) | — | (172,369 | ) | — | |||||||||
| SLG share of unconsolidated JV investment income | (1,720 | ) | (317 | ) | (1,720 | ) | (630 | ) | |||||||
| SLG share of unconsolidated JV non-building revenue | (1,623 | ) | (2,046 | ) | (2,124 | ) | (4,343 | ) | |||||||
| NOI including SLG share of unconsolidated JVs | 186,130 | 196,362 | 368,676 | 427,653 | |||||||||||
| NOI from other properties/affiliates | (30,401 | ) | (28,848 | ) | (53,487 | ) | (92,960 | ) | |||||||
| Same-Store NOI | 155,729 | 167,514 | 315,189 | 334,693 | |||||||||||
| Straight-line and free rent | 1,743 | (3,082 | ) | (1,162 | ) | (8,882 | ) | ||||||||
| Amortization of acquired above and below-market leases, net | 865 | 166 | 914 | 332 | |||||||||||
| Operating lease straight-line adjustment | 204 | 204 | 408 | 408 | |||||||||||
| SLG share of unconsolidated JV straight-line and free rent | (1,324 | ) | (6,448 | ) | (3,216 | ) | (15,001 | ) | |||||||
| SLG share of unconsolidated JV amortization of acquired above and below-market leases, net | (4,409 | ) | (4,212 | ) | (8,816 | ) | (8,436 | ) | |||||||
| SLG share of unconsolidated JV operating lease straight-line adjustment | — | — | — | — | |||||||||||
| Same-store cash NOI | $ | 152,808 | $ | 154,142 | $ | 303,317 | $ | 303,114 | |||||||
| Lease termination income | (1,069 | ) | (123 | ) | (2,200 | ) | (752 | ) | |||||||
| SLG share of unconsolidated JV lease termination income | (57 | ) | (355 | ) | (3,343 | ) | (734 | ) | |||||||
| Same-store cash NOI excluding lease termination income | $ | 151,682 | $ | 153,664 | $ | 297,774 | $ | 301,628 | |||||||
| 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 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 the Company believes it provides useful information regarding the Company’s ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
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 the National Association of Real Estate Investment Trusts, or 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
