These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
SL Green Realty Corp.
|
Maryland
|
|
13-3956775
|
|
SL Green Operating Partnership, L.P.
|
Delaware
|
|
13-3960938
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
(Do not check if a
smaller reporting company)
|
Smaller Reporting Company
o
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
x
(Do not check if a
smaller reporting company)
|
Smaller Reporting Company
o
|
|
|
|
•
|
Combined reports enhance investors' understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
|
•
|
Combined reports eliminate duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the Company's disclosure applies to both the Company and the Operating Partnership; and
|
|
•
|
Combined reports create time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
|
•
|
consolidated financial statements;
|
|
•
|
the following notes to the consolidated financial statements:
|
|
◦
|
Note 11, Noncontrolling Interest on the Company’s Consolidated Financial Statements;
|
|
◦
|
Note 12, Stockholders' Equity of the Company;
|
|
◦
|
Note 13, Partners' Capital of the Operating Partnership;
|
|
◦
|
Note 15, Accumulated Other Comprehensive Loss of the Company; and
|
|
◦
|
Note 16, Accumulated Other Comprehensive Loss of the Operating Partnership.
|
|
|
|
PAGE
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
FINANCIAL STATEMENTS OF SL GREEN REALTY CORP.
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
FINANCIAL STATEMENTS OF SL GREEN OPERATING PARTNERSHIP, L.P.
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
|
|
||
|
Commercial real estate properties, at cost:
|
|
|
|
|
|
|
||
|
Land and land interests
|
|
$
|
2,868,833
|
|
|
$
|
2,886,099
|
|
|
Building and improvements
|
|
7,440,543
|
|
|
7,389,766
|
|
||
|
Building leasehold and improvements
|
|
1,353,997
|
|
|
1,346,748
|
|
||
|
Properties under capital lease
|
|
50,332
|
|
|
40,340
|
|
||
|
|
|
11,713,705
|
|
|
11,662,953
|
|
||
|
Less: accumulated depreciation
|
|
(1,574,002
|
)
|
|
(1,393,323
|
)
|
||
|
|
|
10,139,703
|
|
|
10,269,630
|
|
||
|
Assets held for sale
|
|
—
|
|
|
4,901
|
|
||
|
Cash and cash equivalents
|
|
209,098
|
|
|
189,984
|
|
||
|
Restricted cash
|
|
356,844
|
|
|
136,071
|
|
||
|
Investment in marketable securities
|
|
32,863
|
|
|
21,429
|
|
||
|
Tenant and other receivables, net of allowance of $22,383 and $21,652 in 2013 and 2012, respectively
|
|
51,354
|
|
|
48,544
|
|
||
|
Related party receivables
|
|
7,800
|
|
|
7,531
|
|
||
|
Deferred rents receivable, net of allowance of $29,508 and $29,580 in 2013 and 2012, respectively
|
|
374,615
|
|
|
340,747
|
|
||
|
Debt and preferred equity investments, net of discounts and deferred origination fees of $26,466 and $22,341 in 2013 and 2012, and allowance of $4,000 and $7,000 in 2013 and 2012, respectively
|
|
1,315,551
|
|
|
1,348,434
|
|
||
|
Investments in unconsolidated joint ventures
|
|
1,109,815
|
|
|
1,032,243
|
|
||
|
Deferred costs, net
|
|
247,850
|
|
|
261,145
|
|
||
|
Other assets
|
|
729,426
|
|
|
718,326
|
|
||
|
Total assets
|
|
$
|
14,574,919
|
|
|
$
|
14,378,985
|
|
|
Liabilities
|
|
|
|
|
|
|
||
|
Mortgages and other loans payable
|
|
$
|
4,641,758
|
|
|
$
|
4,615,464
|
|
|
Revolving credit facility
|
|
340,000
|
|
|
70,000
|
|
||
|
Term loan and senior unsecured notes
|
|
1,737,869
|
|
|
1,734,956
|
|
||
|
Accrued interest payable and other liabilities
|
|
69,359
|
|
|
73,769
|
|
||
|
Accounts payable and accrued expenses
|
|
167,719
|
|
|
159,598
|
|
||
|
Deferred revenue
|
|
293,393
|
|
|
312,995
|
|
||
|
Capitalized lease obligations
|
|
47,492
|
|
|
37,518
|
|
||
|
Deferred land leases payable
|
|
21,066
|
|
|
20,897
|
|
||
|
Dividend and distributions payable
|
|
34,749
|
|
|
37,839
|
|
||
|
Security deposits
|
|
54,824
|
|
|
46,253
|
|
||
|
Liabilities related to assets held for sale
|
|
—
|
|
|
136
|
|
||
|
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities
|
|
100,000
|
|
|
100,000
|
|
||
|
Total liabilities
|
|
7,508,229
|
|
|
7,209,425
|
|
||
|
Commitments and contingencies
|
|
—
|
|
|
—
|
|
||
|
Noncontrolling interest in the Operating Partnership
|
|
248,046
|
|
|
212,907
|
|
||
|
Series G Preferred Units, $25.00 liquidation preference, 1,902 issued and outstanding at both September 30, 2013 and December 31, 2012
|
|
47,550
|
|
|
47,550
|
|
||
|
Series H Preferred Units, $25.00 liquidation preference, 80 issued and outstanding at both September 30, 2013 and December 31, 2012
|
|
2,000
|
|
|
2,000
|
|
||
|
Equity
|
|
|
|
|
|
|
||
|
SL Green stockholders’ equity:
|
|
|
|
|
|
|
||
|
Series C Preferred Stock, $0.01 par value, $25.00 liquidation preference, 7,700 issued and outstanding at December 31, 2012
|
|
—
|
|
|
180,340
|
|
||
|
Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both September 30, 2013 and December 31, 2012
|
|
221,932
|
|
|
221,965
|
|
||
|
Common stock, $0.01 par value, 160,000 shares authorized and 95,780 and 94,896 issued and outstanding at September 30, 2013 and December 31, 2012, respectively (including 3,566 and 3,646 shares held in Treasury at September 30, 2013 and December 31, 2012, respectively)
|
|
959
|
|
|
950
|
|
||
|
Additional paid-in-capital
|
|
4,757,778
|
|
|
4,667,900
|
|
||
|
Treasury stock at cost
|
|
(316,989
|
)
|
|
(322,858
|
)
|
||
|
Accumulated other comprehensive loss
|
|
(19,249
|
)
|
|
(29,587
|
)
|
||
|
Retained earnings
|
|
1,636,584
|
|
|
1,701,092
|
|
||
|
Total SL Green stockholders’ equity
|
|
6,281,015
|
|
|
6,419,802
|
|
||
|
Noncontrolling interests in other partnerships
|
|
488,079
|
|
|
487,301
|
|
||
|
Total equity
|
|
6,769,094
|
|
|
6,907,103
|
|
||
|
Total liabilities and equity
|
|
$
|
14,574,919
|
|
|
$
|
14,378,985
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Rental revenue, net
|
|
$
|
264,349
|
|
|
$
|
277,676
|
|
|
$
|
804,104
|
|
|
$
|
798,271
|
|
|
Escalation and reimbursement
|
|
45,091
|
|
|
42,194
|
|
|
125,018
|
|
|
124,273
|
|
||||
|
Investment and preferred equity income
|
|
44,448
|
|
|
27,869
|
|
|
143,887
|
|
|
87,655
|
|
||||
|
Other income
|
|
9,877
|
|
|
9,272
|
|
|
21,369
|
|
|
25,931
|
|
||||
|
Total revenues
|
|
363,765
|
|
|
357,011
|
|
|
1,094,378
|
|
|
1,036,130
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating expenses, including approximately $4,876 and $13,345 (2013) and $4,670 and $12,914 (2012) paid to related parties
|
|
77,272
|
|
|
82,351
|
|
|
218,901
|
|
|
221,670
|
|
||||
|
Real estate taxes
|
|
55,511
|
|
|
53,293
|
|
|
161,625
|
|
|
156,746
|
|
||||
|
Ground rent
|
|
10,127
|
|
|
8,874
|
|
|
29,767
|
|
|
26,570
|
|
||||
|
Interest expense, net of interest income
|
|
82,973
|
|
|
85,659
|
|
|
247,420
|
|
|
247,789
|
|
||||
|
Amortization of deferred financing costs
|
|
4,331
|
|
|
4,493
|
|
|
13,034
|
|
|
11,626
|
|
||||
|
Depreciation and amortization
|
|
87,473
|
|
|
81,827
|
|
|
248,587
|
|
|
233,566
|
|
||||
|
Loan loss and other investment reserves, net of recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
564
|
|
||||
|
Transaction related costs, net of recoveries
|
|
(2,349
|
)
|
|
1,372
|
|
|
719
|
|
|
4,398
|
|
||||
|
Marketing, general and administrative
|
|
20,869
|
|
|
20,551
|
|
|
63,450
|
|
|
61,469
|
|
||||
|
Total expenses
|
|
336,207
|
|
|
338,420
|
|
|
983,503
|
|
|
964,398
|
|
||||
|
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate, gain (loss) on sale of investment in marketable securities, purchase price fair value adjustment and loss on early extinguishment of debt
|
|
27,558
|
|
|
18,591
|
|
|
110,875
|
|
|
71,732
|
|
||||
|
Equity in net income from unconsolidated joint ventures
|
|
2,939
|
|
|
11,658
|
|
|
4,251
|
|
|
80,988
|
|
||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
(354
|
)
|
|
(4,807
|
)
|
|
(3,937
|
)
|
|
17,776
|
|
||||
|
Gain (loss) on sale of investment in marketable securities
|
|
—
|
|
|
2,237
|
|
|
(65
|
)
|
|
2,237
|
|
||||
|
Purchase price fair value adjustment
|
|
—
|
|
|
—
|
|
|
(2,305
|
)
|
|
—
|
|
||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(18,523
|
)
|
|
—
|
|
||||
|
Income from continuing operations
|
|
30,143
|
|
|
27,679
|
|
|
90,296
|
|
|
172,733
|
|
||||
|
Net income from discontinued operations
|
|
1,406
|
|
|
951
|
|
|
1,725
|
|
|
2,883
|
|
||||
|
Gain on sale of discontinued operations
|
|
13,787
|
|
|
—
|
|
|
14,900
|
|
|
6,627
|
|
||||
|
Net income
|
|
45,336
|
|
|
28,630
|
|
|
106,921
|
|
|
182,243
|
|
||||
|
Net income attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noncontrolling interests in the Operating Partnership
|
|
(1,110
|
)
|
|
(567
|
)
|
|
(1,909
|
)
|
|
(4,876
|
)
|
||||
|
Noncontrolling interests in other partnerships
|
|
(2,901
|
)
|
|
(1,835
|
)
|
|
(8,806
|
)
|
|
(6,792
|
)
|
||||
|
Preferred unit distributions
|
|
(562
|
)
|
|
(571
|
)
|
|
(1,692
|
)
|
|
(1,533
|
)
|
||||
|
Net income attributable to SL Green
|
|
40,763
|
|
|
25,657
|
|
|
94,514
|
|
|
169,042
|
|
||||
|
Preferred stock redemption costs
|
|
—
|
|
|
(10,010
|
)
|
|
(12,160
|
)
|
|
(10,010
|
)
|
||||
|
Perpetual preferred stock dividends
|
|
(3,738
|
)
|
|
(7,915
|
)
|
|
(18,144
|
)
|
|
(23,004
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
37,025
|
|
|
$
|
7,732
|
|
|
$
|
64,210
|
|
|
$
|
136,028
|
|
|
Amounts attributable to
SL Green
common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations
|
|
$
|
22,623
|
|
|
$
|
11,451
|
|
|
$
|
54,125
|
|
|
$
|
109,687
|
|
|
Purchase price fair value adjustment
|
|
—
|
|
|
—
|
|
|
(2,239
|
)
|
|
—
|
|
||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
(344
|
)
|
|
(4,636
|
)
|
|
(3,825
|
)
|
|
17,160
|
|
||||
|
Net income from discontinued operations
|
|
1,365
|
|
|
917
|
|
|
1,676
|
|
|
2,783
|
|
||||
|
Gain on sale of discontinued operations
|
|
13,381
|
|
|
—
|
|
|
14,473
|
|
|
6,398
|
|
||||
|
Net income
|
|
$
|
37,025
|
|
|
$
|
7,732
|
|
|
$
|
64,210
|
|
|
$
|
136,028
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations before discontinued operations
|
|
$
|
0.25
|
|
|
$
|
0.13
|
|
|
$
|
0.57
|
|
|
$
|
1.24
|
|
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
—
|
|
|
(0.05
|
)
|
|
(0.04
|
)
|
|
0.19
|
|
||||
|
Net income from discontinued operations
|
|
—
|
|
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
||||
|
Gain on sale of discontinued operations
|
|
0.15
|
|
|
—
|
|
|
0.16
|
|
|
0.07
|
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
0.40
|
|
|
$
|
0.09
|
|
|
$
|
0.70
|
|
|
$
|
1.53
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations before discontinued operations
|
|
$
|
0.25
|
|
|
$
|
0.13
|
|
|
$
|
0.56
|
|
|
$
|
1.23
|
|
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
—
|
|
|
(0.05
|
)
|
|
(0.04
|
)
|
|
0.19
|
|
||||
|
Net income from discontinued operations
|
|
—
|
|
|
0.01
|
|
|
0.02
|
|
|
0.03
|
|
||||
|
Gain on sale of discontinued operations
|
|
0.15
|
|
|
—
|
|
|
0.16
|
|
|
0.07
|
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
0.40
|
|
|
$
|
0.09
|
|
|
$
|
0.70
|
|
|
$
|
1.52
|
|
|
Dividends per share
|
|
$
|
0.33
|
|
|
$
|
0.25
|
|
|
$
|
0.99
|
|
|
$
|
0.75
|
|
|
Basic weighted average common shares outstanding
|
|
91,988
|
|
|
90,241
|
|
|
91,684
|
|
|
88,929
|
|
||||
|
Diluted weighted average common shares and common share equivalents outstanding
|
|
95,016
|
|
|
93,891
|
|
|
94,631
|
|
|
92,485
|
|
||||
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income
|
|
$
|
45,336
|
|
|
$
|
28,630
|
|
|
$
|
106,921
|
|
|
$
|
182,243
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Change in net unrealized (loss) gain on derivative instruments, including SL Green's share of joint venture net unrealized (loss) gain on derivative instruments
|
|
(1,165
|
)
|
|
(102
|
)
|
|
10,522
|
|
|
(635
|
)
|
||||
|
Change in unrealized gain (loss) on marketable securities
|
|
513
|
|
|
(825
|
)
|
|
306
|
|
|
(597
|
)
|
||||
|
Other comprehensive (loss) income
|
|
(652
|
)
|
|
(927
|
)
|
|
10,828
|
|
|
(1,232
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
|
44,684
|
|
|
27,703
|
|
|
117,749
|
|
|
181,011
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to noncontrolling interests
|
|
(4,573
|
)
|
|
(2,973
|
)
|
|
(12,407
|
)
|
|
(13,201
|
)
|
||||
|
Other comprehensive loss (income) attributable to noncontrolling interests in the Operating Partnership
|
|
25
|
|
|
59
|
|
|
(490
|
)
|
|
396
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income attributable to SL Green common stockholders
|
|
$
|
40,136
|
|
|
$
|
24,789
|
|
|
$
|
104,852
|
|
|
$
|
168,206
|
|
|
|
SL Green Realty Corp. Stockholders
|
|
|
|
|
|||||||||||||||||||||||||||||||||
|
|
Series C
Preferred
Stock
|
|
Series I
Preferred
Stock
|
|
Common Stock
|
|
Additional
Paid-
In-Capital
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Retained
Earnings
|
|
Noncontrolling
Interests
|
|
|
|||||||||||||||||||||
|
|
|
|
Shares
|
|
Par
Value
|
|
|
|
|
|
|
Total
|
||||||||||||||||||||||||||
|
Balance at December 31, 2012
|
$
|
180,340
|
|
|
$
|
221,965
|
|
|
91,250
|
|
|
$
|
950
|
|
|
$
|
4,667,900
|
|
|
$
|
(322,858
|
)
|
|
$
|
(29,587
|
)
|
|
$
|
1,701,092
|
|
|
$
|
487,301
|
|
|
$
|
6,907,103
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94,514
|
|
|
8,806
|
|
|
103,320
|
|
|||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,338
|
|
|
|
|
|
|
|
|
10,338
|
|
|||||||||
|
Preferred dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,144
|
)
|
|
|
|
|
(18,144
|
)
|
|||||||||
|
DRIP proceeds
|
|
|
|
|
|
|
|
|
|
|
|
|
57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57
|
|
|||||||||
|
Conversion of units of the Operating Partnership to common stock
|
|
|
|
|
|
|
224
|
|
|
2
|
|
|
17,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,287
|
|
|||||||||
|
Reallocation of noncontrolling interest in the Operating Partnership
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(38,452
|
)
|
|
|
|
|
(38,452
|
)
|
|||||||||
|
Deferred compensation plan
|
|
|
|
|
10
|
|
|
|
|
655
|
|
|
(221
|
)
|
|
|
|
|
|
|
|
434
|
|
|||||||||||||||
|
Amortization of deferred compensation plan
|
|
|
|
|
|
|
|
|
|
|
|
|
19,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,702
|
|
|||||||||
|
Redemption of preferred stock
|
(180,340
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,160
|
)
|
|
|
|
|
(192,500
|
)
|
|||||||||
|
Preferred stock issuance costs
|
|
|
|
(33
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(33
|
)
|
|||||||||
|
Issuance of common stock
|
|
|
|
|
|
|
462
|
|
|
5
|
|
|
41,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41,791
|
|
|||||||||
|
Sale of treasury stock
|
|
|
|
|
|
|
83
|
|
|
|
|
|
|
|
|
6,090
|
|
|
|
|
|
|
|
|
|
|
|
6,090
|
|
|||||||||
|
Proceeds from stock options exercised
|
|
|
|
|
|
|
185
|
|
|
2
|
|
|
10,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,395
|
|
|||||||||
|
Contributions to consolidated joint venture
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,781
|
|
|
3,781
|
|
|||||||||
|
Cash distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,809
|
)
|
|
(11,809
|
)
|
|||||||||
|
Cash distribution declared ($0.99 per common share, none of which represented a return of capital for federal income tax purposes)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(90,266
|
)
|
|
|
|
|
(90,266
|
)
|
|||||||||
|
Balance at September 30, 2013
|
$
|
—
|
|
|
$
|
221,932
|
|
|
92,214
|
|
|
$
|
959
|
|
|
$
|
4,757,778
|
|
|
$
|
(316,989
|
)
|
|
$
|
(19,249
|
)
|
|
$
|
1,636,584
|
|
|
$
|
488,079
|
|
|
$
|
6,769,094
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2013
|
|
2012
|
||||
|
Operating Activities
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
106,921
|
|
|
$
|
182,243
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
264,833
|
|
|
249,950
|
|
||
|
Depreciable real estate reserves
|
|
2,150
|
|
|
—
|
|
||
|
Equity in net income from unconsolidated joint ventures
|
|
(4,251
|
)
|
|
(80,988
|
)
|
||
|
Distributions of cumulative earnings from unconsolidated joint ventures
|
|
21,723
|
|
|
84,182
|
|
||
|
Purchase price fair value adjustment
|
|
2,305
|
|
|
—
|
|
||
|
Equity in net loss (gain) on sale of interest in unconsolidated joint venture/real estate
|
|
3,937
|
|
|
(17,776
|
)
|
||
|
Gain on sale of discontinued operations
|
|
(14,900
|
)
|
|
(6,627
|
)
|
||
|
Loan loss and other investment reserves, net of recoveries
|
|
—
|
|
|
564
|
|
||
|
Gain on sale of investments in marketable securities
|
|
—
|
|
|
(2,237
|
)
|
||
|
Loss on early extinguishment of debt
|
|
10,968
|
|
|
—
|
|
||
|
Deferred rents receivable
|
|
(44,021
|
)
|
|
(50,910
|
)
|
||
|
Other non-cash adjustments
|
|
(31,808
|
)
|
|
(864
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Restricted cash — operations
|
|
1,254
|
|
|
(12,557
|
)
|
||
|
Tenant and other receivables
|
|
(3,018
|
)
|
|
(8,500
|
)
|
||
|
Related party receivables
|
|
(187
|
)
|
|
(3,792
|
)
|
||
|
Deferred lease costs
|
|
(28,502
|
)
|
|
(37,885
|
)
|
||
|
Other assets
|
|
(23,316
|
)
|
|
(44,915
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
|
23,635
|
|
|
11,309
|
|
||
|
Deferred revenue and land leases payable
|
|
22,731
|
|
|
8,997
|
|
||
|
Net cash provided by operating activities
|
|
310,454
|
|
|
270,194
|
|
||
|
Investing Activities
|
|
|
|
|
|
|
||
|
Acquisitions of real estate property
|
|
(58,185
|
)
|
|
(405,318
|
)
|
||
|
Additions to land, buildings and improvements
|
|
(108,849
|
)
|
|
(107,425
|
)
|
||
|
Escrowed cash — capital improvements/acquisition
|
|
(246,682
|
)
|
|
(68,692
|
)
|
||
|
Investments in unconsolidated joint ventures
|
|
(120,130
|
)
|
|
(159,524
|
)
|
||
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
|
19,795
|
|
|
48,510
|
|
||
|
Net proceeds from disposition of real estate/joint venture interest
|
|
218,701
|
|
|
70,367
|
|
||
|
Other investments
|
|
(26,003
|
)
|
|
(28,911
|
)
|
||
|
Debt and preferred equity and other investments, net of repayments/participations
|
|
78,888
|
|
|
(172,411
|
)
|
||
|
Net cash used in investing activities
|
|
(242,465
|
)
|
|
(823,404
|
)
|
||
|
Financing Activities
|
|
|
|
|
|
|
||
|
Proceeds from mortgages and other loans payable
|
|
980,333
|
|
|
1,113,500
|
|
||
|
Repayments of mortgages and other loans payable
|
|
(1,027,201
|
)
|
|
(484,518
|
)
|
||
|
Proceeds from credit facility and senior unsecured notes
|
|
844,000
|
|
|
813,339
|
|
||
|
Repayments of credit facility and senior unsecured notes
|
|
(578,970
|
)
|
|
(1,065,793
|
)
|
||
|
Proceeds from stock options exercised and DRIP issuance
|
|
10,452
|
|
|
112,447
|
|
||
|
Net proceeds from sale of common stock/preferred stock
|
|
41,758
|
|
|
423,544
|
|
||
|
Redemption of preferred stock
|
|
(192,500
|
)
|
|
(200,013
|
)
|
||
|
Sale or purchase of treasury stock
|
|
6,089
|
|
|
(11,197
|
)
|
||
|
Distributions to noncontrolling interests in other partnerships
|
|
(11,809
|
)
|
|
(15,622
|
)
|
||
|
Contributions from noncontrolling interests in other partnerships
|
|
3,781
|
|
|
19,181
|
|
||
|
Distributions to noncontrolling interests in the Operating Partnership
|
|
(2,695
|
)
|
|
(2,385
|
)
|
||
|
Dividends paid on common and preferred stock
|
|
(113,192
|
)
|
|
(91,272
|
)
|
||
|
Deferred loan costs and capitalized lease obligations
|
|
(8,921
|
)
|
|
(33,830
|
)
|
||
|
Net cash (used in) provided by financing activities
|
|
(48,875
|
)
|
|
577,381
|
|
||
|
Net increase in cash and cash equivalents
|
|
19,114
|
|
|
24,171
|
|
||
|
Cash and cash equivalents at beginning of period
|
|
189,984
|
|
|
138,192
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
209,098
|
|
|
$
|
162,363
|
|
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
|
|
|
|
|
||||
|
Issuance of common stock as deferred compensation
|
|
$
|
434
|
|
|
$
|
631
|
|
|
Issuance of units in the Operating Partnership
|
|
14,270
|
|
|
40,542
|
|
||
|
Redemption of units in the Operating Partnership
|
|
17,287
|
|
|
17,467
|
|
||
|
Derivative instruments at fair value
|
|
494
|
|
|
375
|
|
||
|
Assignment of debt investment to joint venture
|
|
—
|
|
|
25,362
|
|
||
|
Mortgage assigned upon asset sale
|
|
—
|
|
|
59,099
|
|
||
|
Tenant improvements and capital expenditures payable
|
|
9,855
|
|
|
10,056
|
|
||
|
Assumption of mortgage loans
|
|
84,642
|
|
|
—
|
|
||
|
Fair value adjustment to noncontrolling interest in the Operating Partnership
|
|
38,452
|
|
|
44,893
|
|
||
|
Accrued acquisition liabilities
|
|
—
|
|
|
4,372
|
|
||
|
Deferred leasing payable
|
|
2,849
|
|
|
509
|
|
||
|
Capital leased asset
|
|
9,992
|
|
|
—
|
|
||
|
Transfer to net assets held for sale
|
|
—
|
|
|
86,339
|
|
||
|
Transfer to liabilities related to net assets held for sale
|
|
—
|
|
|
62,792
|
|
||
|
Repayment of mezzanine loan
|
|
—
|
|
|
3,750
|
|
||
|
Redemption of Series E units
|
|
—
|
|
|
31,698
|
|
||
|
Repayment of financing receivable
|
|
—
|
|
|
28,195
|
|
||
|
Consolidation of real estate investment
|
|
90,934
|
|
|
—
|
|
||
|
Investment in joint venture
|
|
—
|
|
|
5,135
|
|
||
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
|
|
(Unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
|
|
||
|
Commercial real estate properties, at cost:
|
|
|
|
|
|
|
||
|
Land and land interests
|
|
$
|
2,868,833
|
|
|
$
|
2,886,099
|
|
|
Building and improvements
|
|
7,440,543
|
|
|
7,389,766
|
|
||
|
Building leasehold and improvements
|
|
1,353,997
|
|
|
1,346,748
|
|
||
|
Properties under capital lease
|
|
50,332
|
|
|
40,340
|
|
||
|
|
|
11,713,705
|
|
|
11,662,953
|
|
||
|
Less: accumulated depreciation
|
|
(1,574,002
|
)
|
|
(1,393,323
|
)
|
||
|
|
|
10,139,703
|
|
|
10,269,630
|
|
||
|
Assets held for sale
|
|
—
|
|
|
4,901
|
|
||
|
Cash and cash equivalents
|
|
209,098
|
|
|
189,984
|
|
||
|
Restricted cash
|
|
356,844
|
|
|
136,071
|
|
||
|
Investment in marketable securities
|
|
32,863
|
|
|
21,429
|
|
||
|
Tenant and other receivables, net of allowance of $22,383 and $21,652 in 2013 and 2012, respectively
|
|
51,354
|
|
|
48,544
|
|
||
|
Related party receivables
|
|
7,800
|
|
|
7,531
|
|
||
|
Deferred rents receivable, net of allowance of $29,508 and $29,580 in 2013 and 2012, respectively
|
|
374,615
|
|
|
340,747
|
|
||
|
Debt and preferred equity investments, net of discounts and deferred origination fees of $26,466 and $22,341 and allowance of $4,000 and $7,000 in 2013 and 2012, respectively
|
|
1,315,551
|
|
|
1,348,434
|
|
||
|
Investments in unconsolidated joint ventures
|
|
1,109,815
|
|
|
1,032,243
|
|
||
|
Deferred costs, net
|
|
247,850
|
|
|
261,145
|
|
||
|
Other assets
|
|
729,426
|
|
|
718,326
|
|
||
|
Total assets
|
|
$
|
14,574,919
|
|
|
$
|
14,378,985
|
|
|
Liabilities
|
|
|
|
|
|
|
||
|
Mortgages and other loans payable
|
|
$
|
4,641,758
|
|
|
$
|
4,615,464
|
|
|
Revolving credit facility
|
|
340,000
|
|
|
70,000
|
|
||
|
Term loan and senior unsecured notes
|
|
1,737,869
|
|
|
1,734,956
|
|
||
|
Accrued interest payable and other liabilities
|
|
69,359
|
|
|
73,769
|
|
||
|
Accounts payable and accrued expenses
|
|
167,719
|
|
|
159,598
|
|
||
|
Deferred revenue
|
|
293,393
|
|
|
312,995
|
|
||
|
Capitalized lease obligations
|
|
47,492
|
|
|
37,518
|
|
||
|
Deferred land leases payable
|
|
21,066
|
|
|
20,897
|
|
||
|
Dividend and distributions payable
|
|
34,749
|
|
|
37,839
|
|
||
|
Security deposits
|
|
54,824
|
|
|
46,253
|
|
||
|
Liabilities related to assets held for sale
|
|
—
|
|
|
136
|
|
||
|
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities
|
|
100,000
|
|
|
100,000
|
|
||
|
Total liabilities
|
|
7,508,229
|
|
|
7,209,425
|
|
||
|
Commitments and contingencies
|
|
—
|
|
|
—
|
|
||
|
Series G Preferred Units, $25.00 liquidation preference, 1,902 issued and outstanding at both September 30, 2013 and December 31, 2012
|
|
47,550
|
|
|
47,550
|
|
||
|
Series H Preferred Units, $25.00 liquidation preference, 80 issued and outstanding at both September 30, 2013 and December 31, 2012
|
|
2,000
|
|
|
2,000
|
|
||
|
Capital
|
|
|
|
|
|
|
||
|
SLGOP partners’ capital:
|
|
|
|
|
|
|
||
|
Series C Preferred Units, 7,700 issued and outstanding at December 31, 2012
|
|
—
|
|
|
180,340
|
|
||
|
Series I Preferred Units, 9,200 issued and outstanding at both September 30, 2013 and December 31, 2012
|
|
221,932
|
|
|
221,965
|
|
||
|
SL Green partners’ capital (950 and 940 general partner common units and 91,264 and 90,310 limited partner common units outstanding at September 30, 2013 and December 31, 2012, respectively)
|
|
6,259,229
|
|
|
6,189,529
|
|
||
|
Limited partner interests in SLGOP (2,792 and 2,760 limited partner common units outstanding at September 30, 2013 and December 31, 2012, respectively
|
|
67,721
|
|
|
71,524
|
|
||
|
Accumulated other comprehensive loss
|
|
(19,821
|
)
|
|
(30,649
|
)
|
||
|
Total SLGOP partners’ capital
|
|
6,529,061
|
|
|
6,632,709
|
|
||
|
Noncontrolling interests in other partnerships
|
|
488,079
|
|
|
487,301
|
|
||
|
Total capital
|
|
7,017,140
|
|
|
7,120,010
|
|
||
|
Total liabilities and capital
|
|
$
|
14,574,919
|
|
|
$
|
14,378,985
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Rental revenue, net
|
|
$
|
264,349
|
|
|
$
|
277,676
|
|
|
$
|
804,104
|
|
|
$
|
798,271
|
|
|
Escalation and reimbursement
|
|
45,091
|
|
|
42,194
|
|
|
125,018
|
|
|
124,273
|
|
||||
|
Investment and preferred equity income
|
|
44,448
|
|
|
27,869
|
|
|
143,887
|
|
|
87,655
|
|
||||
|
Other income
|
|
9,877
|
|
|
9,272
|
|
|
21,369
|
|
|
25,931
|
|
||||
|
Total revenues
|
|
363,765
|
|
|
357,011
|
|
|
1,094,378
|
|
|
1,036,130
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating expenses, including approximately $4,876 and $13,345 (2013) and $4,670 and $12,914 (2012) paid to related parties
|
|
77,272
|
|
|
82,351
|
|
|
218,901
|
|
|
221,670
|
|
||||
|
Real estate taxes
|
|
55,511
|
|
|
53,293
|
|
|
161,625
|
|
|
156,746
|
|
||||
|
Ground rent
|
|
10,127
|
|
|
8,874
|
|
|
29,767
|
|
|
26,570
|
|
||||
|
Interest expense, net of interest income
|
|
82,973
|
|
|
85,659
|
|
|
247,420
|
|
|
247,789
|
|
||||
|
Amortization of deferred financing costs
|
|
4,331
|
|
|
4,493
|
|
|
13,034
|
|
|
11,626
|
|
||||
|
Depreciation and amortization
|
|
87,473
|
|
|
81,827
|
|
|
248,587
|
|
|
233,566
|
|
||||
|
Loan loss and other investment reserves, net of recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
564
|
|
||||
|
Transaction related costs, net of recoveries
|
|
(2,349
|
)
|
|
1,372
|
|
|
719
|
|
|
4,398
|
|
||||
|
Marketing, general and administrative
|
|
20,869
|
|
|
20,551
|
|
|
63,450
|
|
|
61,469
|
|
||||
|
Total expenses
|
|
336,207
|
|
|
338,420
|
|
|
983,503
|
|
|
964,398
|
|
||||
|
Income from continuing operations before equity in net income from unconsolidated joint ventures, equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate, gain (loss) on sale of investment in marketable securities, purchase price fair value adjustment and loss on early extinguishment of debt
|
|
27,558
|
|
|
18,591
|
|
|
110,875
|
|
|
71,732
|
|
||||
|
Equity in net income from unconsolidated joint ventures
|
|
2,939
|
|
|
11,658
|
|
|
4,251
|
|
|
80,988
|
|
||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
(354
|
)
|
|
(4,807
|
)
|
|
(3,937
|
)
|
|
17,776
|
|
||||
|
Gain (loss) on sale of investment in marketable securities
|
|
—
|
|
|
2,237
|
|
|
(65
|
)
|
|
2,237
|
|
||||
|
Purchase price fair value adjustment
|
|
—
|
|
|
—
|
|
|
(2,305
|
)
|
|
—
|
|
||||
|
Loss on early extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(18,523
|
)
|
|
—
|
|
||||
|
Income from continuing operations
|
|
30,143
|
|
|
27,679
|
|
|
90,296
|
|
|
172,733
|
|
||||
|
Net income from discontinued operations
|
|
1,406
|
|
|
951
|
|
|
1,725
|
|
|
2,883
|
|
||||
|
Gain on sale of discontinued operations
|
|
13,787
|
|
|
—
|
|
|
14,900
|
|
|
6,627
|
|
||||
|
Net income
|
|
45,336
|
|
|
28,630
|
|
|
106,921
|
|
|
182,243
|
|
||||
|
Net income attributable to noncontrolling interests in other partnerships
|
|
(2,901
|
)
|
|
(1,835
|
)
|
|
(8,806
|
)
|
|
(6,792
|
)
|
||||
|
Preferred unit distributions
|
|
(562
|
)
|
|
(571
|
)
|
|
(1,692
|
)
|
|
(1,533
|
)
|
||||
|
Net income attributable to SLGOP
|
|
41,873
|
|
|
26,224
|
|
|
96,423
|
|
|
173,918
|
|
||||
|
Preferred unit redemption costs
|
|
—
|
|
|
(10,010
|
)
|
|
(12,160
|
)
|
|
(10,010
|
)
|
||||
|
Perpetual preferred unit distributions
|
|
(3,738
|
)
|
|
(7,915
|
)
|
|
(18,144
|
)
|
|
(23,004
|
)
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
38,135
|
|
|
$
|
8,299
|
|
|
$
|
66,119
|
|
|
$
|
140,904
|
|
|
Amounts attributable to SLGOP common unitholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations
|
|
$
|
23,296
|
|
|
$
|
12,155
|
|
|
$
|
55,736
|
|
|
$
|
113,618
|
|
|
Purchase price fair value adjustment
|
|
—
|
|
|
—
|
|
|
(2,305
|
)
|
|
—
|
|
||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
(354
|
)
|
|
(4,807
|
)
|
|
(3,937
|
)
|
|
17,776
|
|
||||
|
Net income from discontinued operations
|
|
1,406
|
|
|
951
|
|
|
1,725
|
|
|
2,883
|
|
||||
|
Gain on sale of discontinued operations
|
|
13,787
|
|
|
—
|
|
|
14,900
|
|
|
6,627
|
|
||||
|
Net income
|
|
$
|
38,135
|
|
|
$
|
8,299
|
|
|
$
|
66,119
|
|
|
$
|
140,904
|
|
|
Basic earnings per unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations before discontinued operations
|
|
$
|
0.25
|
|
|
$
|
0.13
|
|
|
$
|
0.57
|
|
|
$
|
1.24
|
|
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
—
|
|
|
(0.05
|
)
|
|
(0.04
|
)
|
|
0.19
|
|
||||
|
Net income from discontinued operations
|
|
—
|
|
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
||||
|
Gain on sale of discontinued operations
|
|
0.15
|
|
|
—
|
|
|
0.16
|
|
|
0.07
|
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
0.40
|
|
|
$
|
0.09
|
|
|
$
|
0.70
|
|
|
$
|
1.53
|
|
|
Diluted earnings per unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations before discontinued operations
|
|
$
|
0.25
|
|
|
$
|
0.13
|
|
|
$
|
0.56
|
|
|
$
|
1.23
|
|
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
—
|
|
|
(0.05
|
)
|
|
(0.04
|
)
|
|
0.19
|
|
||||
|
Net income from discontinued operations
|
|
—
|
|
|
0.01
|
|
|
0.02
|
|
|
0.03
|
|
||||
|
Gain on sale of discontinued operations
|
|
0.15
|
|
|
—
|
|
|
0.16
|
|
|
0.07
|
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
0.40
|
|
|
$
|
0.09
|
|
|
$
|
0.70
|
|
|
$
|
1.52
|
|
|
Dividends per unit
|
|
$
|
0.33
|
|
|
$
|
0.25
|
|
|
$
|
0.99
|
|
|
$
|
0.75
|
|
|
Basic weighted average common units outstanding
|
|
94,780
|
|
|
93,561
|
|
|
94,389
|
|
|
92,117
|
|
||||
|
Diluted weighted average common units and common unit equivalents outstanding
|
|
95,016
|
|
|
93,891
|
|
|
94,631
|
|
|
92,485
|
|
||||
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income
|
|
$
|
45,336
|
|
|
$
|
28,630
|
|
|
$
|
106,921
|
|
|
$
|
182,243
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Change in net unrealized (loss) gain on derivative instruments, including SL Green's share of joint venture net unrealized (loss) gain on derivative instruments
|
|
(1,165
|
)
|
|
(102
|
)
|
|
10,522
|
|
|
(635
|
)
|
||||
|
Change in unrealized gain (loss) on marketable securities
|
|
513
|
|
|
(825
|
)
|
|
306
|
|
|
(597
|
)
|
||||
|
Other comprehensive (loss) income
|
|
(652
|
)
|
|
(927
|
)
|
|
10,828
|
|
|
(1,232
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
|
44,684
|
|
|
27,703
|
|
|
117,749
|
|
|
181,011
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to noncontrolling interests in other partnerships
|
|
(2,901
|
)
|
|
(1,835
|
)
|
|
(8,806
|
)
|
|
(6,792
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income attributable to SLGOP
|
|
$
|
41,783
|
|
|
$
|
25,868
|
|
|
$
|
108,943
|
|
|
$
|
174,219
|
|
|
|
|
SL Green Operating Partnership Unitholders
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
|
Series C Preferred Units
|
|
Series I Preferred Units
|
|
General Partner
|
|
Limited Partners
|
|
Accumulated
Other Comprehensive
Income (Loss) |
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
Common
Units
|
|
Common
Unitholders
|
|
Common
Units
|
|
Common
Unitholders
|
|
|
Noncontrolling
Interests
|
|
Total
|
|||||||||||||||||||
|
Balance at December 31, 2012
|
|
$
|
180,340
|
|
|
$
|
221,965
|
|
|
91,250
|
|
|
$
|
6,189,529
|
|
|
2,760
|
|
|
$
|
71,524
|
|
|
$
|
(30,649
|
)
|
|
$
|
487,301
|
|
|
$
|
7,120,010
|
|
|
Net income
|
|
6,932
|
|
|
11,212
|
|
|
|
|
|
76,370
|
|
|
|
|
|
1,909
|
|
|
|
|
|
8,806
|
|
|
105,229
|
|
|||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,828
|
|
|
|
|
|
10,828
|
|
|||||||
|
Preferred distributions
|
|
(6,932
|
)
|
|
(11,212
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,144
|
)
|
|||||||
|
DRIP proceeds
|
|
|
|
|
|
|
|
|
|
|
57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57
|
|
|||||||
|
Conversion of units
|
|
|
|
|
|
|
|
224
|
|
|
17,287
|
|
|
(224
|
)
|
|
(17,287
|
)
|
|
|
|
|
|
|
|
—
|
|
|||||||
|
Issuance of units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
256
|
|
|
14,270
|
|
|
|
|
|
|
|
|
14,270
|
|
|||||||
|
Deferred compensation plan
|
|
|
|
|
|
10
|
|
|
434
|
|
|
|
|
|
|
|
|
|
|
434
|
|
|||||||||||||
|
Amortization of deferred compensation plan
|
|
|
|
|
|
|
|
|
|
|
19,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,702
|
|
|||||||
|
Redemption of preferred units
|
|
(180,340
|
)
|
|
|
|
|
|
|
|
(12,160
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(192,500
|
)
|
|||||||
|
Preferred units issuance costs
|
|
|
|
|
(33
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(33
|
)
|
|||||||
|
Contributions - net proceeds from common stock offering
|
|
|
|
|
|
|
|
462
|
|
|
41,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41,791
|
|
|||||||
|
Contributions - treasury shares
|
|
|
|
|
|
|
|
83
|
|
|
6,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,090
|
|
|||||||
|
Contributions - proceeds from stock options exercised
|
|
|
|
|
|
|
|
185
|
|
|
10,395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,395
|
|
|||||||
|
Contributions to consolidated joint venture
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,781
|
|
|
3,781
|
|
|||||||
|
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,809
|
)
|
|
(11,809
|
)
|
|||||||
|
Cash distribution declared ($0.99 per common unit, none of which represented a return of capital for federal income tax purposes)
|
|
|
|
|
|
|
|
|
|
|
(90,266
|
)
|
|
|
|
|
(2,695
|
)
|
|
|
|
|
|
|
|
(92,961
|
)
|
|||||||
|
Balance at September 30, 2013
|
|
$
|
—
|
|
|
$
|
221,932
|
|
|
92,214
|
|
|
$
|
6,259,229
|
|
|
2,792
|
|
|
$
|
67,721
|
|
|
$
|
(19,821
|
)
|
|
$
|
488,079
|
|
|
$
|
7,017,140
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2013
|
|
2012
|
||||
|
Operating Activities
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
106,921
|
|
|
$
|
182,243
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
264,833
|
|
|
249,950
|
|
||
|
Depreciable real estate reserves
|
|
2,150
|
|
|
—
|
|
||
|
Equity in net income from unconsolidated joint ventures
|
|
(4,251
|
)
|
|
(80,988
|
)
|
||
|
Distributions of cumulative earnings from unconsolidated joint ventures
|
|
21,723
|
|
|
84,182
|
|
||
|
Purchase price fair value adjustment
|
|
2,305
|
|
|
—
|
|
||
|
Equity in net loss (gain) on sale of interest in unconsolidated joint venture/real estate
|
|
3,937
|
|
|
(17,776
|
)
|
||
|
Gain on sale of discontinued operations
|
|
(14,900
|
)
|
|
(6,627
|
)
|
||
|
Loan loss and other investment reserves, net of recoveries
|
|
—
|
|
|
564
|
|
||
|
Gain on sale of investments in marketable securities
|
|
—
|
|
|
(2,237
|
)
|
||
|
Loss on early extinguishment of debt
|
|
10,968
|
|
|
—
|
|
||
|
Deferred rents receivable
|
|
(44,021
|
)
|
|
(50,910
|
)
|
||
|
Other non-cash adjustments
|
|
(31,808
|
)
|
|
(864
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Restricted cash — operations
|
|
1,254
|
|
|
(12,557
|
)
|
||
|
Tenant and other receivables
|
|
(3,018
|
)
|
|
(8,500
|
)
|
||
|
Related party receivables
|
|
(187
|
)
|
|
(3,792
|
)
|
||
|
Deferred lease costs
|
|
(28,502
|
)
|
|
(37,885
|
)
|
||
|
Other assets
|
|
(23,316
|
)
|
|
(44,915
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
|
23,635
|
|
|
11,309
|
|
||
|
Deferred revenue and land leases payable
|
|
22,731
|
|
|
8,997
|
|
||
|
Net cash provided by operating activities
|
|
310,454
|
|
|
270,194
|
|
||
|
Investing Activities
|
|
|
|
|
|
|
||
|
Acquisitions of real estate property
|
|
(58,185
|
)
|
|
(405,318
|
)
|
||
|
Additions to land, buildings and improvements
|
|
(108,849
|
)
|
|
(107,425
|
)
|
||
|
Escrowed cash — capital improvements/acquisition
|
|
(246,682
|
)
|
|
(68,692
|
)
|
||
|
Investments in unconsolidated joint ventures
|
|
(120,130
|
)
|
|
(159,524
|
)
|
||
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
|
19,795
|
|
|
48,510
|
|
||
|
Net proceeds from disposition of real estate/joint venture interest
|
|
218,701
|
|
|
70,367
|
|
||
|
Other investments
|
|
(26,003
|
)
|
|
(28,911
|
)
|
||
|
Debt and preferred equity and other investments, net of repayments/participations
|
|
78,888
|
|
|
(172,411
|
)
|
||
|
Net cash used in investing activities
|
|
(242,465
|
)
|
|
(823,404
|
)
|
||
|
Financing Activities
|
|
|
|
|
|
|
||
|
Proceeds from mortgages and other loans payable
|
|
980,333
|
|
|
1,113,500
|
|
||
|
Repayments of mortgages and other loans payable
|
|
(1,027,201
|
)
|
|
(484,518
|
)
|
||
|
Proceeds from credit facility and senior unsecured notes
|
|
844,000
|
|
|
813,339
|
|
||
|
Repayments of credit facility and senior unsecured notes
|
|
(578,970
|
)
|
|
(1,065,793
|
)
|
||
|
Contributions of proceeds from stock options exercised and DRIP issuance
|
|
10,452
|
|
|
112,447
|
|
||
|
Contributions of net proceeds from sale of common stock/preferred stock
|
|
41,758
|
|
|
423,544
|
|
||
|
Redemption of preferred units
|
|
(192,500
|
)
|
|
(200,013
|
)
|
||
|
Sale or purchase of treasury stock
|
|
6,089
|
|
|
(11,197
|
)
|
||
|
Distributions to noncontrolling interests in other partnerships
|
|
(11,809
|
)
|
|
(15,622
|
)
|
||
|
Contributions from noncontrolling interests in other partnerships
|
|
3,781
|
|
|
19,181
|
|
||
|
Distributions paid on common and preferred units
|
|
(115,887
|
)
|
|
(93,657
|
)
|
||
|
Deferred loan costs and capitalized lease obligations
|
|
(8,921
|
)
|
|
(33,830
|
)
|
||
|
Net cash (used in) provided by financing activities
|
|
(48,875
|
)
|
|
577,381
|
|
||
|
Net increase in cash and cash equivalents
|
|
19,114
|
|
|
24,171
|
|
||
|
Cash and cash equivalents at beginning of period
|
|
189,984
|
|
|
138,192
|
|
||
|
Cash and cash equivalents at end of period
|
|
$
|
209,098
|
|
|
$
|
162,363
|
|
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
|
|
|
|
|
||||
|
Issuance of common stock as deferred compensation
|
|
$
|
434
|
|
|
$
|
631
|
|
|
Issuance of units in the Operating Partnership
|
|
14,270
|
|
|
40,542
|
|
||
|
Redemption of units in the Operating Partnership
|
|
17,287
|
|
|
17,467
|
|
||
|
Derivative instruments at fair value
|
|
494
|
|
|
375
|
|
||
|
Assignment of debt investment to joint venture
|
|
—
|
|
|
25,362
|
|
||
|
Mortgage assigned upon asset sale
|
|
—
|
|
|
59,099
|
|
||
|
Tenant improvements and capital expenditures payable
|
|
9,855
|
|
|
10,056
|
|
||
|
Assumption of mortgage loans
|
|
84,642
|
|
|
—
|
|
||
|
Accrued acquisition liabilities
|
|
—
|
|
|
4,372
|
|
||
|
Deferred leasing payable
|
|
2,849
|
|
|
509
|
|
||
|
Capital leased asset
|
|
9,992
|
|
|
—
|
|
||
|
Transfer to net assets held for sale
|
|
—
|
|
|
86,339
|
|
||
|
Transfer to liabilities related to net assets held for sale
|
|
—
|
|
|
62,792
|
|
||
|
Repayment of mezzanine loan
|
|
—
|
|
|
3,750
|
|
||
|
Redemption of Series E units
|
|
—
|
|
|
31,698
|
|
||
|
Repayment of financing receivable
|
|
—
|
|
|
28,195
|
|
||
|
Consolidation of real estate investment
|
|
90,934
|
|
|
—
|
|
||
|
Investment in joint venture
|
|
—
|
|
|
5,135
|
|
||
|
Location
|
|
Ownership
|
|
Number of
Properties
|
|
Square Feet
|
|
Weighted Average
Occupancy(1)
|
|||
|
Manhattan
|
|
Consolidated properties
|
|
26
|
|
|
18,012,945
|
|
|
93.8
|
%
|
|
|
|
Unconsolidated properties
|
|
9
|
|
|
5,934,434
|
|
|
96.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|||
|
Suburban
|
|
Consolidated properties
|
|
26
|
|
4,087,400
|
|
79.1
|
%
|
||
|
|
|
Unconsolidated properties
|
|
4
|
|
1,222,100
|
|
85.3
|
%
|
||
|
|
|
|
|
65
|
|
|
29,256,879
|
|
|
91.9
|
%
|
|
(1)
|
The weighted average occupancy represents the total leased square feet divided by total available rentable square feet.
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Identified intangible assets (included in other assets):
|
|
|
|
|
|
||
|
Gross amount
|
$
|
732,160
|
|
|
$
|
725,861
|
|
|
Accumulated amortization
|
(325,224
|
)
|
|
(263,107
|
)
|
||
|
Net
|
$
|
406,936
|
|
|
$
|
462,754
|
|
|
|
|
|
|
||||
|
Identified intangible liabilities (included in deferred revenue):
|
|
|
|
|
|
||
|
Gross amount
|
$
|
667,495
|
|
|
$
|
651,921
|
|
|
Accumulated amortization
|
(411,814
|
)
|
|
(357,225
|
)
|
||
|
Net
|
$
|
255,681
|
|
|
$
|
294,696
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Level 1 – Equity marketable securities
|
$
|
3,109
|
|
|
$
|
2,202
|
|
|
Level 2 – Commercial mortgage-backed securities
|
26,346
|
|
|
15,575
|
|
||
|
Level 3 – Rake bonds
|
3,408
|
|
|
3,652
|
|
||
|
Total marketable securities available-for-sale
|
$
|
32,863
|
|
|
$
|
21,429
|
|
|
|
248-252
Bedford
Avenue
|
||
|
Land
|
$
|
10,865
|
|
|
Building and building leasehold
|
44,035
|
|
|
|
Above market lease value
|
—
|
|
|
|
Acquired in-place leases
|
—
|
|
|
|
Other assets, net of other liabilities
|
—
|
|
|
|
Assets acquired
|
54,900
|
|
|
|
|
|
||
|
Fair value adjustment to mortgage note payable
|
—
|
|
|
|
Below market lease value
|
—
|
|
|
|
Liabilities assumed
|
—
|
|
|
|
|
|
||
|
Purchase price allocation
|
$
|
54,900
|
|
|
|
|
||
|
Net consideration funded by us at closing, excluding consideration financed by debt
|
$
|
21,782
|
|
|
Equity and/or debt investment held
|
$
|
—
|
|
|
Debt assumed
|
$
|
—
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Rental revenue
|
$
|
1,696
|
|
|
$
|
5,446
|
|
|
$
|
10,656
|
|
|
$
|
13,872
|
|
|
Escalation and reimbursement revenues
|
683
|
|
|
611
|
|
|
1,292
|
|
|
1,778
|
|
||||
|
Other income (loss)
|
1
|
|
|
(376
|
)
|
|
8
|
|
|
(376
|
)
|
||||
|
Total revenues
|
2,380
|
|
|
5,681
|
|
|
11,956
|
|
|
15,274
|
|
||||
|
Operating expenses
|
660
|
|
|
2,065
|
|
|
3,643
|
|
|
4,930
|
|
||||
|
Real estate taxes
|
187
|
|
|
302
|
|
|
765
|
|
|
916
|
|
||||
|
Interest expense, net of interest income
|
130
|
|
|
696
|
|
|
461
|
|
|
1,627
|
|
||||
|
Depreciable real estate reserves
|
—
|
|
|
—
|
|
|
2,150
|
|
|
—
|
|
||||
|
Transaction related costs
|
(3
|
)
|
|
65
|
|
|
—
|
|
|
160
|
|
||||
|
Depreciation and amortization
|
—
|
|
|
1,602
|
|
|
3,212
|
|
|
4,758
|
|
||||
|
Total expenses
|
974
|
|
|
4,730
|
|
|
10,231
|
|
|
12,391
|
|
||||
|
Net income from discontinued operations
|
$
|
1,406
|
|
|
$
|
951
|
|
|
$
|
1,725
|
|
|
$
|
2,883
|
|
|
Loan
Type
|
|
September 30,
2013
Senior
Financing
|
|
September 30,
2013
Carrying Value,
Net of Discounts
and Deferred
Origination Fees
|
|
December 31,
2012
Carrying Value,
Net of Discounts
and Deferred
Origination Fees
|
|
Initial
Maturity
Date
|
|||||||
|
Other Loan
|
|
$
|
398,500
|
|
|
$
|
14,837
|
|
|
$
|
—
|
|
|
March 2015
|
|
|
Mezzanine Loan
|
|
205,000
|
|
|
67,740
|
|
|
66,307
|
|
|
February 2016
|
|
|||
|
Mortgage/Mezzanine Loan
|
|
167,355
|
|
|
44,549
|
|
|
44,013
|
|
|
May 2016
|
|
|||
|
Mezzanine Loan
|
|
177,000
|
|
|
15,226
|
|
|
15,906
|
|
|
May 2016
|
|
|||
|
Junior Participation
|
|
133,000
|
|
|
49,000
|
|
|
49,000
|
|
|
June 2016
|
|
|||
|
Mezzanine Loan
|
|
165,000
|
|
|
71,254
|
|
|
70,967
|
|
|
November 2016
|
|
|||
|
Mortgage/Mezzanine Loan(1)
|
|
1,109,000
|
|
|
78,268
|
|
|
115,804
|
|
|
March 2017
|
|
|||
|
Other Loan
|
|
15,000
|
|
|
3,500
|
|
|
3,500
|
|
|
September 2021
|
|
|||
|
Mortgage(2)
|
|
—
|
|
|
—
|
|
|
218,068
|
|
|
—
|
|
|||
|
Total fixed rate
|
|
$
|
2,369,855
|
|
|
$
|
344,374
|
|
|
$
|
583,565
|
|
|
|
|
|
Mortgage Loan
|
|
—
|
|
|
29,912
|
|
|
—
|
|
|
December 2013
|
|
|||
|
Junior Participation(3)
|
|
57,750
|
|
|
10,869
|
|
|
10,869
|
|
|
February 2014
|
|
|||
|
Junior Participation(4)
|
|
80,932
|
|
|
23,953
|
|
|
—
|
|
|
February 2014
|
|
|||
|
Mortgage/Mezzanine Loan
|
|
330,000
|
|
|
131,595
|
|
|
131,231
|
|
|
July 2014
|
|
|||
|
Mezzanine Loan(5)
|
|
62,500
|
|
|
37,394
|
|
|
37,288
|
|
|
July 2014
|
|
|||
|
Mezzanine Loan
|
|
180,000
|
|
|
59,852
|
|
|
59,739
|
|
|
August 2014
|
|
|||
|
Mortgage
|
|
—
|
|
|
14,855
|
|
|
14,745
|
|
|
September 2014
|
|
|||
|
Mezzanine Loan(6)
|
|
87,374
|
|
|
37,365
|
|
|
34,444
|
|
|
October 2014
|
|
|||
|
Mortgage/Mezzanine Loan(7)
|
|
—
|
|
|
53,258
|
|
|
47,253
|
|
|
February 2015
|
|
|||
|
Mezzanine Loan
|
|
110,000
|
|
|
48,991
|
|
|
—
|
|
|
September 2015
|
|
|||
|
Mezzanine Loan(8)
|
|
92,711
|
|
|
27,772
|
|
|
55,336
|
|
|
December 2015
|
|
|||
|
Mezzanine Loan
|
|
775,000
|
|
|
72,585
|
|
|
—
|
|
|
March 2016
|
|
|||
|
Mezzanine Loan(9)
|
|
160,000
|
|
|
22,515
|
|
|
7,624
|
|
|
June 2016
|
|
|||
|
Mezzanine Loan
|
|
87,300
|
|
|
25,580
|
|
|
34,761
|
|
|
July 2016
|
|
|||
|
Mortgage/Mezzanine Loan
|
|
72,000
|
|
|
20,558
|
|
|
—
|
|
|
July 2018
|
|
|||
|
Total floating rate
|
|
$
|
2,095,567
|
|
|
$
|
617,054
|
|
|
$
|
433,290
|
|
|
|
|
|
Total
|
|
4,465,422
|
|
|
961,428
|
|
|
1,016,855
|
|
|
|
|
|||
|
Loan loss reserve(10)
|
|
|
|
|
(4,000
|
)
|
|
(7,000
|
)
|
|
|
|
|||
|
|
|
|
|
|
$
|
957,428
|
|
|
$
|
1,009,855
|
|
|
|
|
|
|
(1)
|
Interest is added to the principal balance for this accrual only loan. In January 2013, we sold
50%
of the mezzanine loan for
$57.8 million
and recognized additional income of
$12.9 million
, which is included in investment and preferred equity income on the consolidated statements of income. The unaccrued interest during the period in which the loan was on non-accrual status is being accreted as of January 2013.
|
|
(2)
|
In connection with the repayment of the loan in May 2013, we recognized additional income of
$6.4 million
, which is included in investment and preferred equity income on our consolidated statements of income.
|
|
(3)
|
In June 2013, the loan was extended to February 2014, subject to an additional
four
-month extension option.
|
|
(4)
|
As of
September 30, 2013
, we were committed to fund an additional
$0.9 million
in connection with this loan.
|
|
(5)
|
As a result of the transfer not meeting the conditions for sale accounting, the
$5.0 million
portion of the outstanding loan that was participated out has been recorded in other liabilities in the accompanying consolidated balance sheets.
|
|
(6)
|
As of
September 30, 2013
, we were committed to fund an additional
$12.3 million
in connection with this loan.
|
|
(7)
|
As of
September 30, 2013
, we were committed to fund an additional
$5.2 million
in connection with this loan.
|
|
(8)
|
We funded
$56.3 million
at origination. In June 2013, we sold
50%
of our interest in the
$85.0 million
mezzanine loan. As of
September 30, 2013
, we were committed to fund an additional
$13.6 million
in connection with our share of this loan.
|
|
(9)
|
As part of the refinancing of the related senior mortgage in June 2013, we originated a
$30.0 million
mezzanine loan and our previous investment in the amount of
$15.0 million
, including the
$7.4 million
participated interest, was repaid in full. Following the refinancing, we entered into a loan participation agreement in the amount of
$7.4 million
on this
$30.0 million
mezzanine loan. Due to our continued involvement with the loan, the portion that was participated out has been recorded in other assets and other liabilities in the accompanying consolidated balance sheets.
|
|
(10)
|
Loan loss reserves are specifically allocated to investments. Our reserves reflect management's judgment of the probability and severity of losses based on Level 3 data. We cannot be certain that our judgment will prove to be correct or that reserves will be adequate over time to protect against potential future losses.
|
|
Type
|
|
September 30,
2013
Senior
Financing
|
|
September 30,
2013
Carrying
Value, Net of
Discounts
and Deferred
Origination
Fees
|
|
December 31,
2012
Carrying
Value, Net of
Discounts
and Deferred
Origination
Fees
|
|
Initial
Mandatory
Redemption
|
||||||
|
Preferred equity
|
|
$
|
70,000
|
|
|
$
|
9,937
|
|
|
$
|
9,927
|
|
|
October 2014
|
|
Preferred equity(1)(2)
|
|
525,000
|
|
|
107,723
|
|
|
99,768
|
|
|
July 2015
|
|||
|
Preferred equity(1)(3)
|
|
55,986
|
|
|
24,426
|
|
|
18,925
|
|
|
April 2016
|
|||
|
Preferred equity(1)
|
|
926,260
|
|
|
216,037
|
|
|
209,959
|
|
|
July 2016
|
|||
|
|
|
$
|
1,577,246
|
|
|
$
|
358,123
|
|
|
$
|
338,579
|
|
|
|
|
(1)
|
The difference between the pay and accrual rates is included as an addition to the principal balance outstanding.
|
|
(2)
|
The reserve previously taken against this loan is being accreted up to the face amount through the maturity date. In June 2013, the redemption date was extended from July 2014 to July 2015.
|
|
(3)
|
As of
September 30, 2013
, we were committed to fund an additional
$1.4 million
on this loan.
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Balance at beginning of year
|
$
|
7,000
|
|
|
$
|
50,175
|
|
|
Expensed
|
—
|
|
|
3,000
|
|
||
|
Recoveries
|
—
|
|
|
(2,436
|
)
|
||
|
Charge-offs and reclassifications
|
(3,000
|
)
|
|
(43,739
|
)
|
||
|
Balance at end of period
|
$
|
4,000
|
|
|
$
|
7,000
|
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||||||||||||
|
|
Unpaid Principal
Balance
|
|
Recorded
Investment
|
|
Allowance
Allocated
|
|
Unpaid
Principal
Balance
|
|
Recorded
Investment
|
|
Allowance
Allocated
|
||||||||||||
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commercial real estate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commercial real estate
|
10,750
|
|
|
10,750
|
|
|
4,000
|
|
|
10,750
|
|
|
10,750
|
|
|
7,000
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total
|
$
|
10,750
|
|
|
$
|
10,750
|
|
|
$
|
4,000
|
|
|
$
|
10,750
|
|
|
$
|
10,750
|
|
|
$
|
7,000
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Average recorded investment in impaired loans
|
$
|
10,890
|
|
|
$
|
40,304
|
|
|
$
|
10,877
|
|
|
$
|
63,391
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Investment and preferred equity income recognized
|
3,316
|
|
|
(298
|
)
|
|
3,804
|
|
|
3,480
|
|
||||
|
Property
|
|
Partner
|
|
Ownership
Interest
|
|
Economic
Interest
|
|
Square
Feet
|
|
Acquired
|
|
Acquisition
Price(1)
|
|||||
|
100 Park Avenue
|
|
Prudential
|
|
49.90
|
%
|
|
49.90
|
%
|
|
834
|
|
|
January 2000
|
|
$
|
95,800
|
|
|
21 West 34th Street
|
|
Sutton
|
|
50.00
|
%
|
|
50.00
|
%
|
|
30
|
|
|
July 2005
|
|
22,400
|
|
|
|
1604-1610 Broadway(2)
|
|
Onyx
|
|
70.00
|
%
|
|
70.00
|
%
|
|
30
|
|
|
November 2005
|
|
4,400
|
|
|
|
27-29 West 34th Street
|
|
Sutton
|
|
50.00
|
%
|
|
50.00
|
%
|
|
41
|
|
|
January 2006
|
|
30,000
|
|
|
|
717 Fifth Avenue
|
|
Sutton/Private Investor
|
|
10.92
|
%
|
|
10.92
|
%
|
|
120
|
|
|
September 2006
|
|
251,900
|
|
|
|
800 Third Avenue
|
|
Private Investors
|
|
42.95
|
%
|
|
42.95
|
%
|
|
526
|
|
|
December 2006
|
|
285,000
|
|
|
|
1745 Broadway
|
|
Witkoff/SITQ/Lehman Bros.
|
|
32.26
|
%
|
|
32.26
|
%
|
|
674
|
|
|
April 2007
|
|
520,000
|
|
|
|
1 and 2 Jericho Plaza
|
|
Onyx/Credit Suisse
|
|
20.26
|
%
|
|
20.26
|
%
|
|
640
|
|
|
April 2007
|
|
210,000
|
|
|
|
The Meadows
|
|
Onyx
|
|
50.00
|
%
|
|
50.00
|
%
|
|
582
|
|
|
September 2007
|
|
111,500
|
|
|
|
388 and 390 Greenwich Street(3)
|
|
SITQ
|
|
50.60
|
%
|
|
50.60
|
%
|
|
2,600
|
|
|
December 2007
|
|
1,575,000
|
|
|
|
180/182 Broadway(4)
|
|
Harel/Sutton
|
|
25.50
|
%
|
|
25.50
|
%
|
|
71
|
|
|
February 2008
|
|
43,600
|
|
|
|
600 Lexington Avenue
|
|
CPPIB
|
|
55.00
|
%
|
|
55.00
|
%
|
|
304
|
|
|
May 2010
|
|
193,000
|
|
|
|
11 West 34th Street
|
|
Private Investor/Sutton
|
|
30.00
|
%
|
|
30.00
|
%
|
|
17
|
|
|
December 2010
|
|
10,800
|
|
|
|
7 Renaissance
|
|
Cappelli
|
|
50.00
|
%
|
|
50.00
|
%
|
|
37
|
|
|
December 2010
|
|
4,000
|
|
|
|
3 Columbus Circle(5)
|
|
Moinian
|
|
48.90
|
%
|
|
48.90
|
%
|
|
769
|
|
|
January 2011
|
|
500,000
|
|
|
|
280 Park Avenue
|
|
Vornado
|
|
50.00
|
%
|
|
49.50
|
%
|
|
1,237
|
|
|
March 2011
|
|
400,000
|
|
|
|
1552-1560 Broadway(6)
|
|
Sutton
|
|
50.00
|
%
|
|
50.00
|
%
|
|
49
|
|
|
August 2011
|
|
136,550
|
|
|
|
747 Madison Avenue
|
|
Harel/Sutton
|
|
33.33
|
%
|
|
33.33
|
%
|
|
10
|
|
|
September 2011
|
|
66,250
|
|
|
|
724 Fifth Avenue
|
|
Sutton
|
|
50.00
|
%
|
|
50.00
|
%
|
|
65
|
|
|
January 2012
|
|
223,000
|
|
|
|
10 East 53rd Street
|
|
CPPIB
|
|
55.00
|
%
|
|
55.00
|
%
|
|
390
|
|
|
February 2012
|
|
252,500
|
|
|
|
33 Beekman(7)
|
|
Harel/Private Investor
|
|
45.90
|
%
|
|
45.90
|
%
|
|
145
|
|
|
August 2012
|
|
31,000
|
|
|
|
West Coast office portfolio(8)
|
|
Blackstone
|
|
42.02
|
%
|
|
43.74
|
%
|
|
4,067
|
|
|
September 2012
|
|
880,103
|
|
|
|
521 Fifth Avenue(9)
|
|
Plaza
|
|
50.50
|
%
|
|
50.50
|
%
|
|
460
|
|
|
November 2012
|
|
315,000
|
|
|
|
21 East 66th Street(10)
|
|
Private Investors
|
|
32.28
|
%
|
|
32.28
|
%
|
|
17
|
|
|
December 2012
|
|
75,000
|
|
|
|
315 West 36th Street
|
|
Private Investors
|
|
35.50
|
%
|
|
35.50
|
%
|
|
148
|
|
|
December 2012
|
|
45,000
|
|
|
|
Herald Center(11)
|
|
AG
|
|
40.00
|
%
|
|
40.00
|
%
|
|
365
|
|
|
January 2013
|
|
50,000
|
|
|
|
(1)
|
Acquisition price represents the actual or implied gross purchase price for the joint venture.
|
|
(2)
|
In March 2013, Sutton conveyed his interest in this property to us.
|
|
(3)
|
The property is subject to a triple-net lease arrangement with a single tenant, which expires in 2020.
|
|
(4)
|
In June 2013, the joint venture completed its redevelopment project and has conveyed a 30-year ground lease condominium interest in the building to Pace University, or Pace, its primary tenant.
|
|
(5)
|
We had an obligation to fund an additional
$47.5 million
to the joint venture which has been fully funded as of June 30, 2013. As a result of the sale of a condominium interest in September 2012, Young & Rubicam, Inc., or Y&R, owns a portion of the property, generally floors three through eight referred to as Y&R units. As the joint venture has an option to repurchase the Y&R units, no gain was recognized on this transaction.
|
|
(6)
|
In connection with this acquisition, the joint venture also acquired a long-term leasehold interest in the retail space and certain other spaces at 1560 Broadway, which is adjacent to 1552 Broadway. The purchase price relates only to the purchase of the 1552 Broadway interest which comprises
13,045
square feet. In 2012, we,
|
|
(7)
|
The joint venture acquired the fee interest in the property and will develop an approximately
30
story building for student housing. Upon completion of the development, the joint venture will convey a long-term ground lease condominium interest in the building to Pace.
|
|
(8)
|
Prior to the recapitalization in September 2012, the Company held
$26.7 million
in mezzanine and preferred equity positions in the entity that owned the portfolio. Following the recapitalization, Blackstone became the majority owner of the joint venture, with Equity Office Properties, a Blackstone affiliate, being responsible for the portfolio’s management and leasing. In February 2013, we acquired Gramercy’s
10.73%
interest in the joint venture and simultaneously sold
20.78%
of the newly acquired interest to Square Mile Capital Management LLC or Square Mile. During the nine months ended September 30, 2013, we acquired Square Mile’s
6.00%
interest in the joint venture and the joint venture sold
three
of the properties for an aggregate of
$224.3 million
, on which we recognized a gain of approximately
$2.1 million
. The proceeds from the sale of these properties were used primarily to repay
$194.5 million
of the mortgage and
$20.5 million
of the mezzanine loan.
|
|
(9)
|
Following the sale of our
49.5%
partnership interest in 521 Fifth Avenue, we deconsolidated the entity effective November 30, 2012 and have accounted for our investment under the equity method.
|
|
(10)
|
We hold a
32.28%
interest in
three
retail and
two
residential units at the property and a
16.14%
in
four
residential units at the property.
|
|
(11)
|
The joint venture acquired a preferred equity interest in an entity that holds the interest in a mixed commercial use property located in Manhattan. The preferred equity bears interest at a rate of
8.75%
per annum and matures in June 2016.
|
|
Property
|
|
Maturity Date
|
|
Interest
Rate(1)
|
|
September 30,
2013 |
|
December 31,
2012 |
||||||
|
100 Park Avenue
|
|
September 2014
|
|
|
6.64
|
%
|
|
$
|
210,427
|
|
|
$
|
212,287
|
|
|
7 Renaissance
|
|
February 2015
|
|
|
10.00
|
%
|
|
1,276
|
|
|
856
|
|
||
|
11 West 34th Street
|
|
January 2016
|
|
|
4.82
|
%
|
|
17,279
|
|
|
17,491
|
|
||
|
280 Park Avenue
|
|
June 2016
|
|
|
6.57
|
%
|
|
708,525
|
|
|
710,000
|
|
||
|
21 West 34th Street
|
|
December 2016
|
|
|
5.76
|
%
|
|
100,000
|
|
|
100,000
|
|
||
|
1745 Broadway
|
|
January 2017
|
|
|
5.68
|
%
|
|
340,000
|
|
|
340,000
|
|
||
|
1 and 2 Jericho Plaza
|
|
May 2017
|
|
|
5.65
|
%
|
|
163,750
|
|
|
163,750
|
|
||
|
800 Third Avenue
|
|
August 2017
|
|
|
6.00
|
%
|
|
20,910
|
|
|
20,910
|
|
||
|
388 and 390 Greenwich Street(2)
|
|
December 2017
|
|
|
3.20
|
%
|
|
996,082
|
|
|
996,082
|
|
||
|
315 West 36th Street
|
|
December 2017
|
|
|
3.16
|
%
|
|
25,000
|
|
|
25,000
|
|
||
|
717 Fifth Avenue
|
|
July 2022
|
|
|
4.45
|
%
|
|
300,000
|
|
|
300,000
|
|
||
|
21 East 66th Street(3)
|
|
April 2023
|
|
|
3.60
|
%
|
|
12,000
|
|
|
12,000
|
|
||
|
717 Fifth Avenue
|
|
June 2024
|
|
|
9.00
|
%
|
|
301,520
|
|
|
294,509
|
|
||
|
1604-1610 Broadway(4)
|
|
—
|
|
|
5.66
|
%
|
|
27,000
|
|
|
27,000
|
|
||
|
Total fixed rate debt
|
|
|
|
|
|
|
|
$
|
3,223,769
|
|
|
$
|
3,219,885
|
|
|
180/182 Broadway(5)
|
|
December 2013
|
|
|
2.94
|
%
|
|
89,868
|
|
|
71,524
|
|
||
|
West Coast office portfolio(6)
|
|
September 2014
|
|
|
3.93
|
%
|
|
526,290
|
|
|
745,025
|
|
||
|
747 Madison Avenue
|
|
October 2014
|
|
|
2.96
|
%
|
|
33,125
|
|
|
33,125
|
|
||
|
The Meadows(7)
|
|
September 2015
|
|
|
7.75
|
%
|
|
58,212
|
|
|
57,000
|
|
||
|
3 Columbus Circle(8)
|
|
April 2016
|
|
|
2.37
|
%
|
|
241,264
|
|
|
247,253
|
|
||
|
1552 Broadway(9)
|
|
April 2016
|
|
|
3.47
|
%
|
|
143,430
|
|
|
113,869
|
|
||
|
Other loan payable
|
|
June 2016
|
|
|
1.09
|
%
|
|
30,000
|
|
|
30,000
|
|
||
|
724 Fifth Avenue
|
|
January 2017
|
|
|
2.54
|
%
|
|
120,000
|
|
|
120,000
|
|
||
|
10 East 53rd Street
|
|
February 2017
|
|
|
2.69
|
%
|
|
125,000
|
|
|
125,000
|
|
||
|
33 Beekman(10)
|
|
August 2017
|
|
|
2.94
|
%
|
|
18,362
|
|
|
18,362
|
|
||
|
600 Lexington Avenue
|
|
October 2017
|
|
|
2.27
|
%
|
|
121,570
|
|
|
124,384
|
|
||
|
388 and 390 Greenwich Street(2)
|
|
December 2017
|
|
|
1.18
|
%
|
|
142,297
|
|
|
142,297
|
|
||
|
27-29 West 34th Street(11)
|
|
May 2018
|
|
|
2.09
|
%
|
|
53,038
|
|
|
53,375
|
|
||
|
521 Fifth Avenue
|
|
November 2019
|
|
|
2.39
|
%
|
|
170,000
|
|
|
170,000
|
|
||
|
21 East 66
th
Street
|
|
June 2033
|
|
|
2.88
|
%
|
|
1,978
|
|
|
2,033
|
|
||
|
16 Court Street(12)
|
|
|
|
|
|
|
|
—
|
|
|
84,916
|
|
||
|
Total floating rate debt
|
|
|
|
|
|
|
|
$
|
1,874,434
|
|
|
$
|
2,138,163
|
|
|
Total joint venture mortgages and other loans payable
|
|
|
|
|
|
|
|
$
|
5,098,203
|
|
|
$
|
5,358,048
|
|
|
(1)
|
Effective weighted average interest rate for the three months ended
September 30, 2013
, taking into account interest rate hedges in effect during the period.
|
|
(2)
|
These loans comprised of a
$576.0 million
mortgage and a
$562.4 million
mezzanine loan, both of which are fixed rate loans, except for
$72.0 million
of the mortgage and
$70.3 million
of the mezzanine loan which are
|
|
(3)
|
In April 2013, this loan was refinanced at par and its maturity was extended to April 2023.
|
|
(4)
|
This loan went into default in November 2009 due to the non-payment of debt service.
|
|
(5)
|
This loan has a committed amount of
$90.0 million
.
|
|
(6)
|
As a result of the sale of two of its properties, the joint venture paid down
$194.5 million
of its mortgage and
$20.5 million
of its mezzanine loan.
|
|
(7)
|
As of
September 30, 2013
,
$1.8 million
of the existing loan remained unfunded.
|
|
(8)
|
This loan has a committed amount of
$260.0 million
. The joint venture has the ability to increase the mortgage by
$40.0 million
based on meeting certain performance hurdles. In connection with this obligation, we executed a master lease agreement and our joint venture partner executed a contribution agreement to reflect its pro rata obligation under the master lease. The lien on the mortgage and the master lease excludes the condominium interest owned by Y&R. See Note 5 of prior table.
|
|
(9)
|
In April 2013, we refinanced the previous
$119.6 million
mortgage with a
$200.0 million
three
-year loan construction financing facility comprised of a
$170.0 million
mortgage loan and a
$30.0 million
mezzanine loan. The facility has
two
one
-year extension options. As of
September 30, 2013
,
$44.2 million
of the mortgage loan and
$12.4 million
of the mezzanine loan remained unfunded.
|
|
(10)
|
This loan has a committed amount of
$75.0 million
, which is recourse to us. Our partner has indemnified us for its pro rata share of the recourse guarantee. A portion of the guarantee terminates upon the joint venture reaching certain milestones. We believe it is unlikely that we will be required to perform under this guarantee.
|
|
(11)
|
In May 2013, this loan was refinanced and its maturity was extended to May 2018.
|
|
(12)
|
In April 2013, we acquired interests from our joint venture partner, CIF, and have consolidated the entity due to our controlling interest.
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Assets
|
|
|
|
|
|
||
|
Commercial real estate property, net
|
$
|
6,566,636
|
|
|
$
|
6,910,991
|
|
|
Other assets
|
937,469
|
|
|
728,113
|
|
||
|
Total assets
|
$
|
7,504,105
|
|
|
$
|
7,639,104
|
|
|
|
|
|
|
||||
|
Liabilities and members’ equity
|
|
|
|
|
|
||
|
Mortgages and other loans payable
|
$
|
5,098,203
|
|
|
$
|
5,358,048
|
|
|
Other liabilities
|
378,752
|
|
|
406,929
|
|
||
|
Members’ equity
|
2,027,150
|
|
|
1,874,127
|
|
||
|
Total liabilities and members’ equity
|
$
|
7,504,105
|
|
|
$
|
7,639,104
|
|
|
Company’s net investment in unconsolidated joint ventures
|
$
|
1,109,815
|
|
|
$
|
1,032,243
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Total revenues
|
$
|
156,571
|
|
|
$
|
120,121
|
|
|
$
|
462,776
|
|
|
$
|
364,587
|
|
|
Operating expenses
|
29,211
|
|
|
17,984
|
|
|
86,027
|
|
|
50,957
|
|
||||
|
Ground rent
|
657
|
|
|
657
|
|
|
1,972
|
|
|
2,317
|
|
||||
|
Real estate taxes
|
19,105
|
|
|
12,008
|
|
|
53,368
|
|
|
37,865
|
|
||||
|
Interest expense, net of interest income
|
56,169
|
|
|
55,058
|
|
|
169,137
|
|
|
160,528
|
|
||||
|
Amortization of deferred financing costs
|
2,869
|
|
|
2,338
|
|
|
12,454
|
|
|
7,009
|
|
||||
|
Depreciation and amortization
|
49,402
|
|
|
35,242
|
|
|
144,552
|
|
|
107,749
|
|
||||
|
Transaction related costs
|
—
|
|
|
934
|
|
|
—
|
|
|
1,292
|
|
||||
|
Total expenses
|
157,413
|
|
|
124,221
|
|
|
467,510
|
|
|
367,717
|
|
||||
|
Gain on early extinguishment of debt
|
—
|
|
|
21,421
|
|
|
—
|
|
|
21,421
|
|
||||
|
Net (loss) income
|
$
|
(842
|
)
|
|
$
|
17,321
|
|
|
$
|
(4,734
|
)
|
|
$
|
18,291
|
|
|
Company’s equity in net income of unconsolidated joint ventures
|
$
|
2,939
|
|
|
$
|
11,658
|
|
|
$
|
4,251
|
|
|
$
|
80,988
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Deferred financing
|
$
|
149,888
|
|
|
$
|
152,596
|
|
|
Deferred leasing
|
304,135
|
|
|
285,931
|
|
||
|
|
454,023
|
|
|
438,527
|
|
||
|
Less accumulated amortization
|
(206,173
|
)
|
|
(177,382
|
)
|
||
|
Deferred costs, net
|
$
|
247,850
|
|
|
$
|
261,145
|
|
|
Property
|
|
Maturity
Date
|
|
Interest
Rate(1)
|
|
September 30,
2013 |
|
December 31,
2012 |
||||||
|
609 Partners, LLC(2)
|
|
July 2014
|
|
|
5.00
|
%
|
|
$
|
23
|
|
|
$
|
23
|
|
|
125 Park Avenue
|
|
October 2014
|
|
|
5.75
|
%
|
|
146,250
|
|
|
146,250
|
|
||
|
711 Third Avenue
|
|
June 2015
|
|
|
4.99
|
%
|
|
120,000
|
|
|
120,000
|
|
||
|
625 Madison Avenue
|
|
November 2015
|
|
|
7.27
|
%
|
|
122,178
|
|
|
125,603
|
|
||
|
500 West Putnam
|
|
January 2016
|
|
|
5.52
|
%
|
|
23,665
|
|
|
24,060
|
|
||
|
420 Lexington Avenue
|
|
September 2016
|
|
|
7.15
|
%
|
|
183,443
|
|
|
184,992
|
|
||
|
Landmark Square
|
|
December 2016
|
|
|
4.00
|
%
|
|
83,309
|
|
|
84,486
|
|
||
|
485 Lexington Avenue
|
|
February 2017
|
|
|
5.61
|
%
|
|
450,000
|
|
|
450,000
|
|
||
|
120 West 45th Street
|
|
February 2017
|
|
|
6.12
|
%
|
|
170,000
|
|
|
170,000
|
|
||
|
762 Madison Avenue
|
|
February 2017
|
|
|
3.75
|
%
|
|
8,252
|
|
|
8,371
|
|
||
|
2 Herald Square
|
|
April 2017
|
|
|
5.36
|
%
|
|
191,250
|
|
|
191,250
|
|
||
|
885 Third Avenue
|
|
July 2017
|
|
|
6.26
|
%
|
|
267,650
|
|
|
267,650
|
|
||
|
Other loan payable(3)
|
|
September 2019
|
|
|
8.00
|
%
|
|
50,000
|
|
|
50,000
|
|
||
|
One Madison Avenue
|
|
May 2020
|
|
|
5.91
|
%
|
|
592,560
|
|
|
607,678
|
|
||
|
100 Church
|
|
July 2022
|
|
|
4.68
|
%
|
|
230,000
|
|
|
230,000
|
|
||
|
919 Third Avenue(4)
|
|
June 2023
|
|
|
5.12
|
%
|
|
500,000
|
|
|
500,000
|
|
||
|
400 East 57th Street
|
|
February 2024
|
|
|
4.13
|
%
|
|
70,000
|
|
|
70,000
|
|
||
|
400 East 58th Street
|
|
February 2024
|
|
|
4.13
|
%
|
|
30,000
|
|
|
30,000
|
|
||
|
1515 Broadway(5)
|
|
March 2025
|
|
|
3.93
|
%
|
|
900,000
|
|
|
—
|
|
||
|
300 Main Street(6)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,500
|
|
||
|
220 East 42nd Street
|
|
—
|
|
|
—
|
|
|
—
|
|
|
185,906
|
|
||
|
Total fixed rate debt
|
|
|
|
|
|
|
|
$
|
4,138,580
|
|
|
$
|
3,457,769
|
|
|
16 Court Street(7)
|
|
October 2013
|
|
|
2.69
|
%
|
|
84,354
|
|
|
—
|
|
||
|
Master repurchase(8)
|
|
November 2013
|
|
|
3.19
|
%
|
|
131,966
|
|
|
116,667
|
|
||
|
180 Maiden Lane(9)
|
|
November 2016
|
|
|
2.38
|
%
|
|
264,858
|
|
|
271,215
|
|
||
|
248-252 Bedford Avenue
|
|
March 2018
|
|
|
2.44
|
%
|
|
22,000
|
|
|
—
|
|
||
|
1515 Broadway(5)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
769,813
|
|
||
|
Total floating rate debt
|
|
|
|
|
|
|
|
$
|
503,178
|
|
|
$
|
1,157,695
|
|
|
Total mortgages and other loans payable
|
|
|
|
|
|
|
|
$
|
4,641,758
|
|
|
$
|
4,615,464
|
|
|
(1)
|
Effective weighted average interest rate for the three months ended
September 30, 2013
, taking into account interest rate hedges in effect during the period.
|
|
(2)
|
As part of an acquisition, the Operating Partnership issued
63.9 million
units of its
5.0%
Series E preferred units, or the Series E units, with a liquidation preference of
$1.00
per unit. As of
September 30, 2013
,
63.8 million
Series E units had been redeemed.
|
|
(3)
|
This loan is secured by a portion of a preferred equity investment.
|
|
(4)
|
We own a
51.0%
controlling interest in the joint venture that is the borrower on this loan. This loan is non-recourse to us.
|
|
(5)
|
In February 2013, we refinanced the previous
$775.0 million
mortgage with a new
$900.0 million
12
-year mortgage and realized a net loss on early extinguishment of debt of approximately
$18.5 million
, including a prepayment penalty of
$7.6 million
.
|
|
(6)
|
The property was sold in September 2013.
|
|
(7)
|
In April 2013, we acquired interests from our joint venture partner, CIF, and have consolidated the entity due to our controlling interest. In October 2013, the maturity date of the loan was extended to December 2013.
|
|
(8)
|
The Master Repurchase Agreement, or MRA, has a maximum facility capacity of
$175.0 million
, under which we agreed to sell certain debt investments in exchange for cash with a simultaneous agreement to repurchase the same debt investments at a certain date or on demand. In September 2013, the maturity of this MRA was extended to November 2013 subject to a
10 months
extension option. This MRA bears interest based on
1-month LIBOR
plus
300
basis points through September 2013 and a floating rate of interest of 350 basis points over
1-month LIBOR
through the extended maturity date.
|
|
(9)
|
In connection with this consolidated joint venture obligation, we executed a master lease agreement. Our partner has executed a contribution agreement to reflect its 50.1% share of the obligation under the master lease.
|
|
Issuance
|
|
September 30,
2013
Unpaid
Principal
Balance
|
|
September 30,
2013
Accreted
Balance
|
|
December 31, 2012
Accreted
Balance
|
|
Coupon
Rate(1)
|
|
Effective
Rate
|
|
Term
(in Years)
|
|
Maturity Date
|
||||||||
|
August 13, 2004(2)(3)
|
|
$
|
75,898
|
|
|
$
|
75,898
|
|
|
$
|
75,898
|
|
|
5.88
|
%
|
|
5.88
|
%
|
|
10
|
|
August 15, 2014
|
|
March 31, 2006(2)(3)
|
|
255,308
|
|
|
255,194
|
|
|
255,165
|
|
|
6.00
|
%
|
|
6.00
|
%
|
|
10
|
|
March 31, 2016
|
|||
|
October 12, 2010(4)
|
|
345,000
|
|
|
295,151
|
|
|
287,373
|
|
|
3.00
|
%
|
|
3.00
|
%
|
|
7
|
|
October 15, 2017
|
|||
|
August 5, 2011(5)
|
|
250,000
|
|
|
249,666
|
|
|
249,620
|
|
|
5.00
|
%
|
|
5.00
|
%
|
|
7
|
|
August 15, 2018
|
|||
|
March 16, 2010(5)
|
|
250,000
|
|
|
250,000
|
|
|
250,000
|
|
|
7.75
|
%
|
|
7.75
|
%
|
|
10
|
|
March 15, 2020
|
|||
|
November 15, 2012(5)
|
|
200,000
|
|
|
200,000
|
|
|
200,000
|
|
|
4.50
|
%
|
|
4.50
|
%
|
|
10
|
|
December 1, 2022
|
|||
|
June 27, 2005(2)(6)
|
|
7
|
|
|
7
|
|
|
7
|
|
|
4.00
|
%
|
|
4.00
|
%
|
|
20
|
|
June 15, 2025
|
|||
|
March 26, 2007(7)
|
|
11,953
|
|
|
11,953
|
|
|
16,893
|
|
|
3.00
|
%
|
|
3.00
|
%
|
|
20
|
|
March 30, 2027
|
|||
|
|
|
$
|
1,388,166
|
|
|
$
|
1,337,869
|
|
|
$
|
1,334,956
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Interest on the senior unsecured notes is payable semi-annually with principal and unpaid interest due on the scheduled maturity dates.
|
|
(2)
|
Issued by ROP.
|
|
(3)
|
On December 27, 2012, we repurchased
$42.4 million
of aggregate principal amount of these notes, consisting of
$22.7 million
of the
5.875%
Notes and
$19.7 million
of the
6.0%
Notes, for a total consideration of
$46.4 million
and realized a net loss on early extinguishment of debt of approximately
$3.8 million
.
|
|
(4)
|
In October 2010, the Operating Partnership issued
$345.0 million
of these exchangeable notes. Interest on these notes is payable semi-annually on April 15 and October 15. The notes had an initial exchange rate representing an exchange price that was set at a
30.0%
premium to the last reported sale price of the Company's common stock on October 6, 2010, or
$85.81
. The initial exchange rate is subject to adjustment under certain circumstances. The current exchange rate is
11.7153
shares of our common stock per $1,000 principal amount of these notes. The notes are senior unsecured obligations of the Operating Partnership and are exchangeable upon the occurrence of specified events and during the period beginning on the twenty-second scheduled trading day prior to the maturity date and ending on the second business day prior to the maturity date, into cash or a combination of cash and shares of our common stock, if any, at our option. The notes are guaranteed by ROP. On the issuance date,
$78.3 million
of the debt balance was recorded in equity. As of
September 30, 2013
, approximately
$49.8 million
remained to be amortized into the debt balance.
|
|
(5)
|
Issued by the Company, the Operating Partnership and ROP, as co-obligors.
|
|
(6)
|
Exchangeable senior debentures which are currently callable at par. In addition, the debentures can be put to ROP, at the option of the holder at par plus accrued and unpaid interest, on June 15, 2015 and 2020 and upon the occurrence of certain change of control transactions. As a result of the acquisition of all outstanding shares of common stock of Reckson, or the Reckson Merger, the adjusted exchange rate for the debentures is
7.7461
shares of our common stock per $1,000 of principal amount of debentures and the adjusted reference dividend for the debentures is
$1.3491
. During the year ended December 31, 2012, we repurchased
$650,000
of these bonds at par.
|
|
(7)
|
In March 2007, the Operating Partnership issued
$750.0 million
of these exchangeable notes. Interest on these notes is payable semi-annually on March 30 and September 30. The notes have an initial exchange rate representing an exchange price that was set at a
25.0%
premium to the last reported sale price of the Company's common stock on March 20, 2007, or
$173.30
. The initial exchange rate is subject to adjustment under certain circumstances. The notes are senior unsecured obligations of the Operating Partnership and are exchangeable upon the occurrence of specified events and during the period beginning on the twenty-second scheduled trading day prior to the maturity date and ending on the second business day prior to the maturity date, into cash or a combination of cash and shares of the Company's common stock, if any, at our option. The notes are currently redeemable at the Operating Partnership’s option. The Operating Partnership may be required to repurchase the notes on March 30, 2017 and 2022, and upon the occurrence of certain designated events. On March 30, 2012, we repurchased
$102.2 million
of aggregate principal amount of the exchangeable notes pursuant to a mandatory offer to repurchase the notes. On the issuance date,
$66.6 million
was recorded in
|
|
|
|
Scheduled
Amortization
|
|
Principal
Repayments
|
|
Revolving
Credit
Facility
|
|
Trust
Preferred
Securities
|
|
Term Loan
and Senior
Unsecured
Notes
|
|
Total
|
|
Joint
Venture
Debt
|
||||||||||||||
|
2013
|
|
$
|
10,093
|
|
|
$
|
216,320
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
226,413
|
|
|
$
|
77,387
|
|
|
2014
|
|
43,808
|
|
|
146,273
|
|
|
—
|
|
|
—
|
|
|
75,898
|
|
|
265,979
|
|
|
324,001
|
|
|||||||
|
2015
|
|
47,028
|
|
|
229,537
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
276,572
|
|
|
41,085
|
|
|||||||
|
2016
|
|
55,689
|
|
|
515,487
|
|
|
—
|
|
|
—
|
|
|
255,308
|
|
|
826,484
|
|
|
597,456
|
|
|||||||
|
2017
|
|
61,213
|
|
|
1,086,579
|
|
|
—
|
|
|
—
|
|
|
356,953
|
|
|
1,504,745
|
|
|
930,713
|
|
|||||||
|
Thereafter
|
|
311,611
|
|
|
1,918,121
|
|
|
340,000
|
|
|
100,000
|
|
|
1,100,000
|
|
|
3,769,732
|
|
|
198,805
|
|
|||||||
|
|
|
$
|
529,442
|
|
|
$
|
4,112,317
|
|
|
$
|
340,000
|
|
|
$
|
100,000
|
|
|
$
|
1,788,166
|
|
|
$
|
6,869,925
|
|
|
$
|
2,169,447
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Interest expense
|
$
|
83,536
|
|
|
$
|
86,045
|
|
|
$
|
248,905
|
|
|
$
|
248,986
|
|
|
Interest income
|
(563
|
)
|
|
(386
|
)
|
|
(1,485
|
)
|
|
(1,197
|
)
|
||||
|
Interest expense, net
|
$
|
82,973
|
|
|
$
|
85,659
|
|
|
$
|
247,420
|
|
|
$
|
247,789
|
|
|
Interest capitalized
|
$
|
2,828
|
|
|
$
|
3,360
|
|
|
$
|
9,191
|
|
|
$
|
8,892
|
|
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Due from joint ventures
|
$
|
2,128
|
|
|
$
|
511
|
|
|
Other
|
5,672
|
|
|
7,020
|
|
||
|
Related party receivables
|
$
|
7,800
|
|
|
$
|
7,531
|
|
|
Due to a joint venture (included in Accounts payable and accrued expenses)
|
$
|
—
|
|
|
$
|
(8,401
|
)
|
|
|
Nine Months Ended
September 30, 2013 |
|
Year Ended
December 31,
2012
|
||||
|
Balance at beginning of period
|
$
|
212,907
|
|
|
$
|
195,030
|
|
|
Distributions
|
(2,695
|
)
|
|
(3,296
|
)
|
||
|
Issuance of common units
|
14,270
|
|
|
42,239
|
|
||
|
Redemption of common units
|
(17,287
|
)
|
|
(87,513
|
)
|
||
|
Net income
|
1,909
|
|
|
5,597
|
|
||
|
Accumulated other comprehensive income (loss) allocation
|
490
|
|
|
(388
|
)
|
||
|
Fair value adjustment
|
38,452
|
|
|
61,238
|
|
||
|
Balance at end of period
|
$
|
248,046
|
|
|
$
|
212,907
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income attributable to SL Green common stockholders
|
$
|
37,025
|
|
|
$
|
7,732
|
|
|
$
|
64,210
|
|
|
$
|
136,028
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Redemption of units to common shares
|
1,110
|
|
|
567
|
|
|
1,909
|
|
|
4,876
|
|
||||
|
Stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Diluted Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income attributable to SL Green common stockholders
|
$
|
38,135
|
|
|
$
|
8,299
|
|
|
$
|
66,119
|
|
|
$
|
140,904
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common stock oustanding
|
91,988
|
|
|
90,241
|
|
|
91,684
|
|
|
88,929
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of units to common stock
|
2,792
|
|
|
3,320
|
|
|
2,705
|
|
|
3,188
|
|
|
3.00% exchangeable senior notes due 2017
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.00% exchangeable senior notes due 2027
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.00% exchangeable senior debentures due 2025
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Stock-based compensation plans
|
236
|
|
|
330
|
|
|
242
|
|
|
368
|
|
|
Diluted weighted average common stock outstanding
|
95,016
|
|
|
93,891
|
|
|
94,631
|
|
|
92,485
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income attributable to SLGOP common unitholders
|
$
|
38,135
|
|
|
$
|
8,299
|
|
|
$
|
66,119
|
|
|
$
|
140,904
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Diluted Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income attributable to SLGOP common unitholders
|
$
|
38,135
|
|
|
$
|
8,299
|
|
|
$
|
66,119
|
|
|
$
|
140,904
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common units outstanding
|
94,780
|
|
|
93,561
|
|
|
94,389
|
|
|
92,117
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
3.00% exchangeable senior notes due 2017
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.00% exchangeable senior notes due 2027
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.00% exchangeable senior debentures due 2025
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Stock-based compensation plans
|
236
|
|
|
330
|
|
|
242
|
|
|
368
|
|
|
Diluted weighted average common units outstanding
|
95,016
|
|
|
93,891
|
|
|
94,631
|
|
|
92,485
|
|
|
|
September 30,
2013 |
|
December 31, 2012
|
||
|
Dividend yield
|
1.95
|
%
|
|
2.00
|
%
|
|
Expected life of option
|
4.7 years
|
|
|
3.7 years
|
|
|
Risk-free interest rate
|
0.78
|
%
|
|
0.46
|
%
|
|
Expected stock price volatility
|
35.59
|
%
|
|
37.40
|
%
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Options
Outstanding
|
|
Weighted
Average
Exercise
Price
|
|
Options
Outstanding
|
|
Weighted
Average
Exercise
Price
|
||||||||
|
Balance at beginning of year
|
1,201,000
|
|
|
$
|
75.05
|
|
|
1,277,200
|
|
|
$
|
63.37
|
|
||
|
Granted
|
246,000
|
|
|
79.58
|
|
|
361,331
|
|
|
75.36
|
|
||||
|
Exercised
|
(184,919
|
)
|
|
51.62
|
|
|
(382,612
|
)
|
|
36.65
|
|
||||
|
Lapsed or canceled
|
(33,202
|
)
|
|
83.61
|
|
|
(54,919
|
)
|
|
72.99
|
|
||||
|
Balance at end of period
|
1,228,879
|
|
|
$
|
79.25
|
|
|
1,201,000
|
|
|
$
|
75.05
|
|
||
|
|
|
|
|
|
|
|
|
||||||||
|
Options exercisable at end of period
|
506,903
|
|
|
$
|
87.48
|
|
|
479,913
|
|
|
$
|
86.85
|
|
||
|
Weighted average fair value of options granted during the period
|
$
|
4,999,225
|
|
|
|
|
|
$
|
6,602,967
|
|
|
|
|
||
|
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Balance at beginning of year
|
2,804,901
|
|
|
2,912,456
|
|
||
|
Granted
|
9,867
|
|
|
92,729
|
|
||
|
Cancelled
|
(3,267
|
)
|
|
(200,284
|
)
|
||
|
Balance at end of period
|
2,811,501
|
|
|
2,804,901
|
|
||
|
Vested during the period
|
6,634
|
|
|
408,800
|
|
||
|
Compensation expense recorded
|
$
|
4,421,551
|
|
|
$
|
6,930,381
|
|
|
Weighted average fair value of restricted stock granted during the period
|
$
|
882,249
|
|
|
$
|
7,023,942
|
|
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||
|
|
Net unrealized loss on derivative instruments (1)
|
|
SL Green’s share of joint venture net unrealized loss on derivative instruments (2)
|
|
Unrealized gains and loss on marketable securities
|
|
Total
|
||||||||
|
Beginning balance
|
$
|
(16,834
|
)
|
|
$
|
(16,063
|
)
|
|
$
|
3,310
|
|
|
$
|
(29,587
|
)
|
|
Other comprehensive (loss) income before reclassifications
|
(121
|
)
|
|
5,248
|
|
|
317
|
|
|
5,444
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
1,222
|
|
|
3,672
|
|
|
—
|
|
|
4,894
|
|
||||
|
Ending balance
|
$
|
(15,733
|
)
|
|
$
|
(7,143
|
)
|
|
$
|
3,627
|
|
|
$
|
(19,249
|
)
|
|
(1)
|
Amount reclassified from accumulated other comprehensive income (loss) is included in interest expense in the respective consolidated statements of income. As of September 30, 2013 and December 31, 2012, the deferred net losses from these terminated hedges, which is included in accumulated other comprehensive loss relating to net unrealized gain on derivative instrument, was approximately
$14.3 million
and
$15.0 million
, respectively.
|
|
(2)
|
Amount reclassified from accumulated other comprehensive income (loss) is included in equity in net income from unconsolidated joint ventures in the respective consolidated statements of income.
|
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||
|
|
Net unrealized loss on derivative instruments (1)
|
|
SLGOP’s share of joint venture net unrealized loss on derivative instruments (2)
|
|
Unrealized gains and loss on marketable securities
|
|
Total
|
||||||||
|
Beginning balance
|
$
|
(17,438
|
)
|
|
$
|
(16,640
|
)
|
|
$
|
3,429
|
|
|
$
|
(30,649
|
)
|
|
Other comprehensive (loss) income before reclassifications
|
(20
|
)
|
|
5,503
|
|
|
306
|
|
|
5,789
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
1,258
|
|
|
3,781
|
|
|
—
|
|
|
5,039
|
|
||||
|
Ending balance
|
$
|
(16,200
|
)
|
|
$
|
(7,356
|
)
|
|
$
|
3,735
|
|
|
$
|
(19,821
|
)
|
|
(1)
|
Amount reclassified from accumulated other comprehensive income (loss) is included in interest expense in the respective consolidated statements of income. As of September 30, 2013 and December 31, 2012, the deferred net losses from these terminated hedges, which is included in accumulated other comprehensive loss relating to net unrealized gain on derivative instrument, was approximately
$14.8 million
and
$15.5 million
, respectively.
|
|
(2)
|
Amount reclassified from accumulated other comprehensive income (loss) is included in equity in net income from unconsolidated joint ventures in the respective consolidated statements of income.
|
|
|
September 30, 2013
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities
|
$
|
32,863
|
|
|
$
|
3,109
|
|
|
$
|
26,346
|
|
|
$
|
3,408
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements (included in accrued interest payable and other liabilities
|
$
|
1,465
|
|
|
—
|
|
|
$
|
1,465
|
|
|
—
|
|
||
|
|
December 31, 2012
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities
|
$
|
21,429
|
|
|
$
|
2,202
|
|
|
$
|
15,575
|
|
|
$
|
3,652
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements (included in accrued interest payable and other liabilities
|
$
|
1,959
|
|
|
—
|
|
|
$
|
1,959
|
|
|
—
|
|
||
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Debt and preferred equity investments
|
$
|
1,315,551
|
|
|
(1)
|
|
|
$
|
1,348,434
|
|
|
(1)
|
|
||
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed rate debt
|
$
|
5,606,449
|
|
|
$
|
5,979,568
|
|
|
$
|
4,922,725
|
|
|
$
|
5,334,244
|
|
|
Variable rate debt
|
1,213,178
|
|
|
1,235,108
|
|
|
1,597,695
|
|
|
1,557,494
|
|
||||
|
|
$
|
6,819,627
|
|
|
$
|
7,214,676
|
|
|
$
|
6,520,420
|
|
|
$
|
6,891,738
|
|
|
(1)
|
Debt and preferred equity investments had an estimated fair value ranging between $
1.3
billion and
$1.4
billion at
September 30, 2013
. At
December 31, 2012
, the debt and preferred equity investments had an estimated fair value ranging between
$1.3 billion
and
$1.4 billion
.
|
|
|
Notional
Value
|
|
Strike
Rate
|
|
Effective
Date
|
|
Expiration
Date
|
|
Balance Sheet Location
|
Fair
Value
|
|||||
|
Interest Rate Cap
|
$
|
271,912
|
|
|
6.000
|
%
|
|
November 2012
|
|
November 2013
|
|
Other Liabilities
|
$
|
—
|
|
|
Interest Rate Swap
|
$
|
30,000
|
|
|
2.295
|
%
|
|
July 2010
|
|
June 2016
|
|
Other Liabilities
|
(1,412
|
)
|
|
|
Interest Rate Swap
|
$
|
8,500
|
|
|
0.740
|
%
|
|
February 2012
|
|
February 2015
|
|
Other Liabilities
|
(53
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,465
|
)
|
|||
|
|
|
Amount of Gain or (Loss)
Recognized in
Other Comprehensive
Loss
(Effective Portion)
|
|
Location of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income into Income
|
|
Amount of Loss
Reclassified from
Accumulated Other
Comprehensive Loss into Income
(Effective Portion)
|
|
Location of Gain (Loss) Recognized in Income on Derivative
|
|
Amount of Gain or (Loss) or
Recognized
into Income
(Ineffective Portion)
|
||||||||||||||||||
|
|
|
Three Months Ended
September 30, |
|
|
Three Months Ended
September 30, |
|
|
Three Months Ended
September 30, |
||||||||||||||||||||
|
Derivative
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
||||||||||||
|
Interest Rate Swaps/Caps
|
|
$
|
(160
|
)
|
|
$
|
(278
|
)
|
|
Interest expense
|
|
$
|
320
|
|
|
$
|
468
|
|
|
Interest expense
|
|
$
|
2
|
|
|
$
|
(1
|
)
|
|
Share of unconsolidated joint ventures' derivative instruments
|
|
(2,606
|
)
|
|
(3,074
|
)
|
|
Equity in net income (loss) from unconsolidated joint ventures
|
|
1,281
|
|
|
2,782
|
|
|
Equity in net income (loss) from unconsolidated joint ventures
|
|
5
|
|
|
—
|
|
||||||
|
|
|
$
|
(2,766
|
)
|
|
$
|
(3,352
|
)
|
|
|
|
$
|
1,601
|
|
|
$
|
3,250
|
|
|
|
|
$
|
7
|
|
|
$
|
(1
|
)
|
|
|
|
Amount of Gain or (Loss)
Recognized in
Other Comprehensive
Loss
(Effective Portion)
|
|
Location of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income into Income
|
|
Amount of Loss
Reclassified from
Accumulated Other
Comprehensive Loss into Income
(Effective Portion)
|
|
Location of Gain (Loss) Recognized in Income on Derivative
|
|
Amount of Gain or (Loss)
Recognized
in Income
(Ineffective Portion)
|
||||||||||||||||||
|
|
|
Nine Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Derivative
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
||||||||||||
|
Interest Rate Swaps/Caps
|
|
$
|
(20
|
)
|
|
$
|
(901
|
)
|
|
Interest expense
|
|
$
|
1,258
|
|
|
$
|
1,394
|
|
|
Interest expense
|
|
$
|
2
|
|
|
$
|
—
|
|
|
Share of unconsolidated joint ventures' derivative instruments
|
|
5,503
|
|
|
(9,404
|
)
|
|
Equity in net income (loss) from unconsolidated joint ventures
|
|
3,781
|
|
|
8,276
|
|
|
Equity in net income (loss) from unconsolidated joint ventures
|
|
—
|
|
|
—
|
|
||||||
|
|
|
$
|
5,483
|
|
|
$
|
(10,305
|
)
|
|
|
|
$
|
5,039
|
|
|
$
|
9,670
|
|
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
|
Capital leases
|
|
Non-cancellable
operating leases
|
||||
|
2013 (3 months)
|
$
|
573
|
|
|
$
|
8,914
|
|
|
2014
|
2,293
|
|
|
35,655
|
|
||
|
2015
|
2,364
|
|
|
35,810
|
|
||
|
2016
|
2,543
|
|
|
36,251
|
|
||
|
2017
|
2,653
|
|
|
36,474
|
|
||
|
Thereafter
|
356,544
|
|
|
1,188,301
|
|
||
|
Total minimum lease payments
|
366,970
|
|
|
$
|
1,341,405
|
|
|
|
Less amount representing interest
|
(319,478
|
)
|
|
|
|
||
|
Present value of net minimum lease payments
|
$
|
47,492
|
|
|
|
|
|
|
|
Real
Estate
Segment
|
|
Debt and
Preferred
Equity
Segment
|
|
Total
Company
|
||||||
|
Total revenues
|
|
|
|
|
|
|
|
|
|||
|
Three months ended:
|
|
|
|
|
|
|
|
|
|||
|
September 30, 2013
|
$
|
319,317
|
|
|
$
|
44,448
|
|
|
$
|
363,765
|
|
|
September 30, 2012
|
329,142
|
|
|
27,869
|
|
|
357,011
|
|
|||
|
|
|
|
|
|
|
||||||
|
Nine months ended:
|
|
|
|
|
|
|
|
|
|||
|
September 30, 2013
|
$
|
950,491
|
|
|
$
|
143,887
|
|
|
$
|
1,094,378
|
|
|
September 30, 2012
|
948,475
|
|
|
87,655
|
|
|
1,036,130
|
|
|||
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations before purchase price fair value adjustment and equity in net (loss) gain on sale of unconsolidated joint venture/real estate
|
|
|
|
|
|
|
|
|
|||
|
Three months ended:
|
|
|
|
|
|
|
|
|
|||
|
September 30, 2013
|
$
|
(5,885
|
)
|
|
$
|
36,382
|
|
|
$
|
30,497
|
|
|
September 30, 2012
|
10,214
|
|
|
22,272
|
|
|
32,486
|
|
|||
|
|
|
|
|
|
|
||||||
|
Nine months ended:
|
|
|
|
|
|
|
|
|
|||
|
September 30, 2013
|
$
|
(21,705
|
)
|
|
$
|
118,243
|
|
|
$
|
96,538
|
|
|
September 30, 2012
|
84,757
|
|
|
70,200
|
|
|
154,957
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total assets
|
|
|
|
|
|
|
|
|
|||
|
As of:
|
|
|
|
|
|
|
|
|
|||
|
September 30, 2013
|
$
|
13,247,401
|
|
|
$
|
1,327,518
|
|
|
$
|
14,574,919
|
|
|
December 31, 2012
|
13,021,095
|
|
|
1,357,890
|
|
|
14,378,985
|
|
|||
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Income from continuing operations before purchase price fair value adjustment and equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
$
|
30,497
|
|
|
$
|
32,486
|
|
|
$
|
96,538
|
|
|
$
|
154,957
|
|
|
Purchase price fair value adjustment
|
—
|
|
|
—
|
|
|
(2,305
|
)
|
|
—
|
|
||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
(354
|
)
|
|
(4,807
|
)
|
|
(3,937
|
)
|
|
17,776
|
|
||||
|
Income from continuing operations
|
30,143
|
|
|
27,679
|
|
|
90,296
|
|
|
172,733
|
|
||||
|
Net income from discontinued operations
|
1,406
|
|
|
951
|
|
|
1,725
|
|
|
2,883
|
|
||||
|
Gain on sale of discontinued operations
|
13,787
|
|
|
—
|
|
|
14,900
|
|
|
6,627
|
|
||||
|
Net income
|
$
|
45,336
|
|
|
$
|
28,630
|
|
|
$
|
106,921
|
|
|
$
|
182,243
|
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
Location
|
|
Ownership
|
|
Number of
Properties
|
|
Square Feet
|
|
Weighted Average
Occupancy(1)
|
|||
|
Manhattan
|
|
Consolidated properties
|
|
26
|
|
|
18,012,945
|
|
|
93.8
|
%
|
|
|
|
Unconsolidated properties
|
|
9
|
|
|
5,934,434
|
|
|
96.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|||
|
Suburban
|
|
Consolidated properties
|
|
26
|
|
|
4,087,400
|
|
|
79.1
|
%
|
|
|
|
Unconsolidated properties
|
|
4
|
|
|
1,222,100
|
|
|
85.3
|
%
|
|
|
|
|
|
65
|
|
|
29,256,879
|
|
|
91.9
|
%
|
|
(1)
|
The weighted average occupancy represents the total leased square feet divided by total available rentable square feet.
|
|
|
|
Same-Store
|
|
Acquisition
|
|
Other
|
|
Consolidated
|
||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
|
2013
|
|
2012
|
|
$
Change
|
|
%
Change
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
$
Change
|
|
%
Change
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Rental revenue
|
|
$
|
246.3
|
|
|
$
|
247.2
|
|
|
$
|
(0.9
|
)
|
|
(0.4
|
)%
|
|
$
|
17.6
|
|
|
$
|
15.4
|
|
|
$
|
0.5
|
|
|
$
|
15.1
|
|
|
$
|
264.4
|
|
|
$
|
277.7
|
|
|
(13.3
|
)
|
|
(4.8
|
)%
|
|
|
Escalation and reimbursement
|
|
43.2
|
|
|
39.0
|
|
|
4.2
|
|
|
10.8
|
%
|
|
1.7
|
|
|
1.4
|
|
|
0.2
|
|
|
1.8
|
|
|
45.1
|
|
|
42.2
|
|
|
2.9
|
|
|
6.9
|
%
|
||||||||||
|
Investment and preferred equity income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
44.4
|
|
|
27.9
|
|
|
44.4
|
|
|
27.9
|
|
|
16.5
|
|
|
59.1
|
%
|
||||||||||
|
Other income
|
|
1.0
|
|
|
3.2
|
|
|
(2.2
|
)
|
|
(68.8
|
)%
|
|
—
|
|
|
0.1
|
|
|
8.9
|
|
|
5.9
|
|
|
9.9
|
|
|
9.2
|
|
|
0.7
|
|
|
7.6
|
%
|
||||||||||
|
Total revenues
|
|
290.5
|
|
|
289.4
|
|
|
1.1
|
|
|
0.4
|
%
|
|
19.3
|
|
|
16.9
|
|
|
54.0
|
|
|
50.7
|
|
|
363.8
|
|
|
357.0
|
|
|
6.8
|
|
|
1.9
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Property operating expenses
|
|
131.1
|
|
|
123.6
|
|
|
7.5
|
|
|
6.1
|
%
|
|
8.4
|
|
|
8.8
|
|
|
3.3
|
|
|
12.1
|
|
|
142.8
|
|
|
144.5
|
|
|
(1.7
|
)
|
|
(1.2
|
)%
|
||||||||||
|
Transaction related costs, net of recoveries
|
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|
(100.0
|
)%
|
|
0.2
|
|
|
0.8
|
|
|
(2.5
|
)
|
|
0.5
|
|
|
(2.3
|
)
|
|
1.4
|
|
|
(3.7
|
)
|
|
(264.3
|
)%
|
||||||||||
|
Marketing, general and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
20.9
|
|
|
20.6
|
|
|
20.9
|
|
|
20.6
|
|
|
0.3
|
|
|
1.5
|
%
|
||||||||||
|
|
|
131.1
|
|
|
123.7
|
|
|
7.4
|
|
|
6.0
|
%
|
|
8.6
|
|
|
9.6
|
|
|
21.7
|
|
|
33.2
|
|
|
161.4
|
|
|
166.5
|
|
|
(5.1
|
)
|
|
(3.1
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Net operating income
|
|
$
|
159.4
|
|
|
$
|
165.7
|
|
|
$
|
(6.3
|
)
|
|
(3.8
|
)%
|
|
$
|
10.7
|
|
|
$
|
7.3
|
|
|
$
|
32.3
|
|
|
$
|
17.5
|
|
|
202.4
|
|
|
190.5
|
|
|
11.9
|
|
|
6.2
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(87.3
|
)
|
|
(90.2
|
)
|
|
2.9
|
|
|
(3.2
|
)%
|
||||||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(87.5
|
)
|
|
(81.8
|
)
|
|
(5.7
|
)
|
|
7.0
|
%
|
||||||||||||||||||
|
Equity in net income from unconsolidated joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9
|
|
|
11.7
|
|
|
(8.8
|
)
|
|
(75.2
|
)%
|
||||||||||||||||||
|
Equity in net loss on sale of interest in unconsolidated joint venture/real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.4
|
)
|
|
(4.8
|
)
|
|
4.4
|
|
|
(91.7
|
)%
|
||||||||||||||||||
|
Gain on sale of investment in marketable securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
2.2
|
|
|
(2.2
|
)
|
|
(100.0
|
)%
|
||||||||||||||||||
|
Income from continuing operation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.1
|
|
|
27.6
|
|
|
2.5
|
|
|
9.1
|
%
|
||||||||||||||||||
|
Net income from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4
|
|
|
1.0
|
|
|
0.4
|
|
|
40.0
|
%
|
||||||||||||||||||
|
Gain on sale of discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.8
|
|
|
—
|
|
|
13.8
|
|
|
100.0
|
%
|
||||||||||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
45.3
|
|
|
$
|
28.6
|
|
|
$
|
16.7
|
|
|
58.4
|
%
|
|||||||||||||||
|
|
Useable
SF
|
|
Rentable
SF
|
|
New
Cash
Rent (per
rentable
SF) (1)
|
|
Prev.
Escalated
Rent (per
rentable
SF) (2)
|
|
TI/LC
per
rentable
SF
|
|
Free
Rent (in
months)
|
|
Average
Lease
Term (in
years)
|
|||||||||
|
Manhattan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacancy at beginning of period
|
1,400,204
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space which became available during the quarter(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
241,916
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
1,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
243,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
1,643,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space leased during the quarter:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office(4)
|
294,120
|
|
|
301,068
|
|
|
$
|
53.81
|
|
|
$
|
64.36
|
|
|
$
|
58.87
|
|
|
6.0
|
|
|
9.4
|
|
• Retail
|
4,260
|
|
|
4,260
|
|
|
$
|
145.13
|
|
|
$
|
101.18
|
|
|
$
|
23.51
|
|
|
3.9
|
|
|
8.2
|
|
• Storage
|
1,811
|
|
|
2,321
|
|
|
$
|
34.21
|
|
|
$
|
27.32
|
|
|
$
|
0.43
|
|
|
0.4
|
|
|
9.3
|
|
Total space leased
|
300,191
|
|
|
307,649
|
|
|
$
|
54.93
|
|
|
$
|
65.93
|
|
|
$
|
57.94
|
|
|
5.9
|
|
|
9.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total available space at end of period
|
1,343,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
58,061
|
|
|
63,924
|
|
|
$
|
56.68
|
|
|
$
|
53.15
|
|
|
$
|
14.14
|
|
|
1.8
|
|
|
5.6
|
|
• Retail
|
5,396
|
|
|
5,587
|
|
|
$
|
339.23
|
|
|
$
|
303.44
|
|
|
$
|
67.60
|
|
|
—
|
|
|
10.0
|
|
• Storage
|
878
|
|
|
1,030
|
|
|
$
|
23.93
|
|
|
$
|
21.53
|
|
|
$
|
—
|
|
|
—
|
|
|
3.0
|
|
Total early renewals
|
64,335
|
|
|
70,541
|
|
|
$
|
78.58
|
|
|
$
|
72.52
|
|
|
$
|
18.17
|
|
|
1.7
|
|
|
5.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
|
|
|
364,992
|
|
|
$
|
54.31
|
|
|
$
|
59.78
|
|
|
$
|
51.04
|
|
|
5.2
|
|
|
8.7
|
|
• Retail
|
|
|
|
9,847
|
|
|
$
|
255.26
|
|
|
$
|
215.94
|
|
|
$
|
48.53
|
|
|
1.7
|
|
|
9.2
|
|
• Storage
|
|
|
|
3,351
|
|
|
$
|
31.05
|
|
|
$
|
22.14
|
|
|
$
|
0.30
|
|
|
0.3
|
|
|
7.4
|
|
Total commenced leases
|
|
|
|
378,190
|
|
|
$
|
59.34
|
|
|
$
|
68.70
|
|
|
$
|
50.52
|
|
|
5.1
|
|
|
8.7
|
|
|
Useable
SF
|
|
Rentable
SF
|
|
New
Cash
Rent (per
rentable
SF) (1)
|
|
Prev.
Escalated
Rent (per
rentable
SF) (2)
|
|
TI/LC
per
rentable
SF
|
|
Free
Rent (in
months)
|
|
Average
Lease
Term (in
years)
|
|||||||||
|
Suburban
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacancy at beginning of period
|
1,146,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Sold vacancies
|
(24,059
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Space which became available during the quarter(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
212,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
1,366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
213,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
1,336,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space leased during the quarter:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office(5)
|
214,662
|
|
|
219,138
|
|
|
$
|
27.77
|
|
|
$
|
27.75
|
|
|
$
|
33.79
|
|
|
5.1
|
|
|
7.3
|
|
• Storage
|
200
|
|
|
200
|
|
|
$
|
12.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
4.7
|
|
Total space leased
|
214,862
|
|
|
219,338
|
|
|
$
|
27.76
|
|
|
$
|
27.75
|
|
|
$
|
33.76
|
|
|
5.1
|
|
|
7.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total available space at end of period
|
1,121,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
11,136
|
|
|
11,136
|
|
|
$
|
31.61
|
|
|
$
|
32.32
|
|
|
$
|
5.71
|
|
|
2.2
|
|
|
3.5
|
|
• Storage
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
0
|
|
Total early renewals
|
11,136
|
|
|
11,136
|
|
|
$
|
31.61
|
|
|
$
|
32.32
|
|
|
$
|
5.71
|
|
|
2.2
|
|
|
3.5
|
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
|
|
|
230,274
|
|
|
$
|
27.96
|
|
|
$
|
28.11
|
|
|
$
|
32.44
|
|
|
5.0
|
|
|
7.1
|
|
• Storage
|
|
|
|
200
|
|
|
$
|
12.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
4.7
|
|
Total commenced leases
|
|
|
|
230,474
|
|
|
$
|
27.94
|
|
|
$
|
28.11
|
|
|
$
|
32.41
|
|
|
5.0
|
|
|
7.1
|
|
(1)
|
Annual initial base rent.
|
|
(2)
|
Escalated rent is calculated as total annual income less electric charges.
|
|
(3)
|
Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants held over.
|
|
(4)
|
Average starting office rent excluding new tenants replacing vacancies was $56.85 per rentable square feet for 92,608 rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was $56.78 per rentable square feet for 156,532 rentable square feet.
|
|
(5)
|
Average starting office rent excluding new tenants replacing vacancies was $27.80 per rentable square feet for 132,651 rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was $28.09 per rentable square feet for 143,787 rentable square feet.
|
|
|
|
Same-Store
|
|
Acquisition
|
|
Other
|
|
Consolidated
|
||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
|
2013
|
|
2012
|
|
$
Change
|
|
%
Change
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
$
Change
|
|
%
Change
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Rental revenue
|
|
$
|
757.2
|
|
|
$
|
743.5
|
|
|
$
|
13.7
|
|
|
1.8
|
%
|
|
$
|
48.8
|
|
|
$
|
39.3
|
|
|
$
|
(1.9
|
)
|
|
$
|
15.5
|
|
|
$
|
804.1
|
|
|
$
|
798.3
|
|
|
$
|
5.8
|
|
|
0.7
|
%
|
|
Escalation and reimbursement
|
|
120.5
|
|
|
118.4
|
|
|
2.1
|
|
|
1.8
|
%
|
|
4.0
|
|
|
3.8
|
|
|
0.5
|
|
|
2.0
|
|
|
125.0
|
|
|
124.2
|
|
|
0.8
|
|
|
0.6
|
%
|
||||||||||
|
Investment and preferred equity income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
143.9
|
|
|
87.7
|
|
|
143.9
|
|
|
87.7
|
|
|
56.2
|
|
|
64.1
|
%
|
||||||||||
|
Other income
|
|
5.1
|
|
|
8.9
|
|
|
(3.8
|
)
|
|
(42.7
|
)%
|
|
0.1
|
|
|
0.2
|
|
|
16.2
|
|
|
16.8
|
|
|
21.4
|
|
|
25.9
|
|
|
(4.5
|
)
|
|
(17.4
|
)%
|
||||||||||
|
Total revenues
|
|
882.8
|
|
|
870.8
|
|
|
12.0
|
|
|
1.4
|
%
|
|
52.9
|
|
|
43.3
|
|
|
158.7
|
|
|
122.0
|
|
|
1,094.4
|
|
|
1,036.1
|
|
|
58.3
|
|
|
5.6
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Property operating expenses
|
|
378.7
|
|
|
365.3
|
|
|
13.4
|
|
|
3.7
|
%
|
|
23.0
|
|
|
22.9
|
|
|
8.6
|
|
|
16.8
|
|
|
410.3
|
|
|
405.0
|
|
|
5.3
|
|
|
1.3
|
%
|
||||||||||
|
Loan loss and other investment reserves, net of recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|
—
|
|
|
0.6
|
|
|
(0.6
|
)
|
|
(100.0
|
)%
|
||||||||||
|
Transaction related costs, net of recoveries
|
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|
(100.0
|
)%
|
|
0.8
|
|
|
3.1
|
|
|
(0.1
|
)
|
|
1.1
|
|
|
0.7
|
|
|
4.3
|
|
|
(3.6
|
)
|
|
(83.7
|
)%
|
||||||||||
|
Marketing, general and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
63.5
|
|
|
61.5
|
|
|
63.5
|
|
|
61.5
|
|
|
2.0
|
|
|
3.3
|
%
|
||||||||||
|
|
|
378.7
|
|
|
365.4
|
|
|
13.3
|
|
|
3.6
|
%
|
|
23.8
|
|
|
26.0
|
|
|
72.0
|
|
|
80.0
|
|
|
474.5
|
|
|
471.4
|
|
|
3.1
|
|
|
0.7
|
%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Net operating income
|
|
$
|
504.1
|
|
|
$
|
505.4
|
|
|
$
|
(1.3
|
)
|
|
(0.3
|
)%
|
|
$
|
29.1
|
|
|
$
|
17.3
|
|
|
$
|
86.7
|
|
|
$
|
42.0
|
|
|
619.9
|
|
|
564.7
|
|
|
55.2
|
|
|
9.8
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Interest expense, net of interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(260.5
|
)
|
|
(259.4
|
)
|
|
(1.1
|
)
|
|
0.4
|
%
|
||||||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(248.6
|
)
|
|
(233.6
|
)
|
|
(15.0
|
)
|
|
6.4
|
%
|
||||||||||||||||||
|
Equity in net income from unconsolidated joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.3
|
|
|
81.0
|
|
|
(76.7
|
)
|
|
(94.7
|
)%
|
||||||||||||||||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.9
|
)
|
|
17.8
|
|
|
(21.7
|
)
|
|
(121.9
|
)%
|
||||||||||||||||||
|
(Loss) gain on sale of investment in marketable securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.1
|
)
|
|
2.2
|
|
|
(2.3
|
)
|
|
(104.5
|
)%
|
||||||||||||||||||
|
Purchase price fair value adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.3
|
)
|
|
—
|
|
|
(2.3
|
)
|
|
(100.0
|
)%
|
||||||||||||||||||
|
Loss on early extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18.5
|
)
|
|
—
|
|
|
(18.5
|
)
|
|
(100.0
|
)%
|
||||||||||||||||||
|
Income from continuing operation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90.3
|
|
|
172.7
|
|
|
(82.4
|
)
|
|
(47.7
|
)%
|
||||||||||||||||||
|
Net income from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.7
|
|
|
2.9
|
|
|
(1.2
|
)
|
|
(41.4
|
)%
|
||||||||||||||||||
|
Gain on sale of discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.9
|
|
|
6.6
|
|
|
8.3
|
|
|
125.8
|
%
|
||||||||||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
106.9
|
|
|
$
|
182.2
|
|
|
$
|
(75.3
|
)
|
|
(41.3
|
)%
|
|||||||||||||||
|
|
Useable
SF
|
|
Rentable
SF
|
|
New
Cash
Rent (per
rentable
SF) (1)
|
|
Prev.
Escalated
Rent (per
rentable
SF) (2)
|
|
TI/LC
per
rentable
SF
|
|
Free
Rent (in
months)
|
|
Average
Lease
Term (in
years)
|
|||||||||
|
Manhattan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacancy at beginning of period
|
1,438,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space which became available during the nine months ended(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
689,769
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
23,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
5,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
719,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
2,157,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space leased during the nine months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office(4)
|
788,228
|
|
|
842,699
|
|
|
$
|
51.73
|
|
|
$
|
59.48
|
|
|
$
|
48.01
|
|
|
4.0
|
|
|
7.4
|
|
• Retail
|
19,260
|
|
|
22,181
|
|
|
$
|
97.75
|
|
|
$
|
82.60
|
|
|
$
|
56.25
|
|
|
5.6
|
|
|
18.1
|
|
• Storage
|
6,046
|
|
|
8,571
|
|
|
$
|
23.23
|
|
|
$
|
25.32
|
|
|
$
|
0.12
|
|
|
0.2
|
|
|
7.4
|
|
Total space leased
|
813,534
|
|
|
873,451
|
|
|
$
|
52.62
|
|
|
$
|
60.60
|
|
|
$
|
47.75
|
|
|
4.0
|
|
|
7.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total available space at end of period
|
1,343,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
656,042
|
|
|
699,406
|
|
|
$
|
58.50
|
|
|
$
|
52.73
|
|
|
$
|
22.69
|
|
|
1.1
|
|
|
5.8
|
|
• Retail
|
39,495
|
|
|
44,062
|
|
|
$
|
157.58
|
|
|
$
|
115.49
|
|
|
$
|
21.76
|
|
|
—
|
|
|
6.1
|
|
• Storage
|
5,199
|
|
|
6,150
|
|
|
$
|
26.42
|
|
|
$
|
24.33
|
|
|
$
|
3.86
|
|
|
—
|
|
|
6.4
|
|
Total early renewals
|
700,736
|
|
|
749,618
|
|
|
$
|
64.06
|
|
|
$
|
56.18
|
|
|
$
|
22.48
|
|
|
1.0
|
|
|
5.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
|
|
|
1,542,105
|
|
|
$
|
54.80
|
|
|
$
|
55.08
|
|
|
$
|
36.52
|
|
|
2.7
|
|
|
6.7
|
|
• Retail
|
|
|
|
66,243
|
|
|
$
|
137.55
|
|
|
$
|
104.48
|
|
|
$
|
33.31
|
|
|
1.9
|
|
|
10.2
|
|
• Storage
|
|
|
|
14,721
|
|
|
$
|
24.56
|
|
|
$
|
24.57
|
|
|
$
|
1.68
|
|
|
0.1
|
|
|
7.0
|
|
Total commenced leases
|
|
|
|
1,623,069
|
|
|
$
|
57.90
|
|
|
$
|
57.71
|
|
|
$
|
36.08
|
|
|
2.6
|
|
|
6.8
|
|
|
Useable
SF
|
|
Rentable
SF
|
|
New
Cash
Rent (per
rentable
SF) (1)
|
|
Prev.
Escalated
Rent (per
rentable
SF) (2)
|
|
TI/LC
per
rentable
SF
|
|
Free
Rent (in
months)
|
|
Average
Lease
Term (in
years)
|
||||||||||
|
Suburban
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacancy at beginning of period
|
1,106,957
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space which became available during the nine months ended(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
445,104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
5,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
451,380
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
1,558,337
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space leased during the nine months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
408,343
|
|
|
420,286
|
|
|
$
|
28.20
|
|
|
$
|
30.00
|
|
|
$
|
27.70
|
|
|
3.6
|
|
|
6.2
|
|
|
• Retail
|
679
|
|
|
818
|
|
|
$
|
150.00
|
|
|
$
|
248.40
|
|
|
$
|
—
|
|
|
5.0
|
|
|
13.0
|
|
|
• Storage
|
3,751
|
|
|
4,327
|
|
|
$
|
12.95
|
|
|
$
|
10.18
|
|
|
$
|
—
|
|
|
—
|
|
|
5.8
|
|
|
|
412,773
|
|
|
425,431
|
|
|
$
|
28.28
|
|
|
$
|
30.61
|
|
|
$
|
27.36
|
|
|
3.6
|
|
|
6.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total available space at end of period
|
1,145,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
244,697
|
|
|
246,116
|
|
|
$
|
31.17
|
|
|
$
|
33.18
|
|
|
$
|
23.88
|
|
|
6.2
|
|
|
8.5
|
|
|
• Retail
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
• Storage
|
740
|
|
|
940
|
|
|
$
|
12.00
|
|
|
$
|
11.00
|
|
|
$
|
—
|
|
|
—
|
|
|
9.8
|
|
|
|
245,437
|
|
|
247,056
|
|
|
$
|
31.10
|
|
|
$
|
33.09
|
|
|
$
|
23.79
|
|
|
6.20
|
|
|
8.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
|
|
|
666,402
|
|
|
$
|
29.30
|
|
|
$
|
31.76
|
|
|
$
|
26.29
|
|
|
4.6
|
|
|
7.0
|
|
|
• Retail
|
|
|
|
818
|
|
|
$
|
150.00
|
|
|
$
|
248.40
|
|
|
$
|
—
|
|
|
5.0
|
|
|
13.0
|
|
|
• Storage
|
|
|
|
5,267
|
|
|
$
|
12.78
|
|
|
$
|
10.39
|
|
|
$
|
—
|
|
|
—
|
|
|
6.5
|
|
|
|
|
|
|
672,487
|
|
|
$
|
29.32
|
|
|
$
|
31.97
|
|
|
$
|
26.05
|
|
|
4.5
|
|
|
7.0
|
|
|
(1)
|
Annual initial base rent.
|
|
(2)
|
Escalated rent is calculated as total annual income less electric charges.
|
|
(3)
|
Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants held over.
|
|
(4)
|
Average starting office rent excluding new tenants replacing vacancies was $53.62 per rentable square feet for 373,283 rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was $56.80 per rentable square feet for 1,072,689 rentable square feet.
|
|
(5)
|
Average starting office rent excluding new tenants replacing vacancies was $29.63 per rentable square feet for 199,176 rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was $30.48 per rentable square feet for 445,292 rentable square feet.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Rental revenues
|
$
|
289.4
|
|
|
$
|
286.1
|
|
|
$
|
877.7
|
|
|
$
|
861.9
|
|
|
Other income
|
1.0
|
|
|
3.2
|
|
|
5.1
|
|
|
8.9
|
|
||||
|
Total revenues
|
290.4
|
|
|
289.3
|
|
|
882.8
|
|
|
870.8
|
|
||||
|
Property operating expenses
|
131.1
|
|
|
123.6
|
|
|
378.7
|
|
|
365.3
|
|
||||
|
Operating income
|
159.3
|
|
|
165.7
|
|
|
504.1
|
|
|
505.5
|
|
||||
|
Less: Non-building revenue
|
0.2
|
|
|
1.3
|
|
|
1.8
|
|
|
3.1
|
|
||||
|
Same-Store NOI
|
$
|
159.1
|
|
|
$
|
164.4
|
|
|
$
|
502.3
|
|
|
$
|
502.4
|
|
|
(1)
|
Cash flow from operations;
|
|
(2)
|
Cash on hand;
|
|
(3)
|
Borrowings under our 2012 credit facility;
|
|
(4)
|
Other forms of secured or unsecured financing;
|
|
(5)
|
Net proceeds from divestitures of properties and redemptions, participations and dispositions of debt and preferred equity investments; and
|
|
(6)
|
Proceeds from common or preferred equity or debt offerings by the Company, the Operating Partnership (including issuances of units of limited partnership interest in the Operating Partnership and Trust preferred securities) or ROP.
|
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Property mortgages and other loans
|
$
|
94,447
|
|
|
$
|
190,081
|
|
|
$
|
276,565
|
|
|
$
|
571,176
|
|
|
$
|
1,147,792
|
|
|
$
|
2,229,732
|
|
|
$
|
4,509,793
|
|
|
Corporate obligations
|
131,966
|
|
|
75,898
|
|
|
7
|
|
|
255,308
|
|
|
356,953
|
|
|
1,540,000
|
|
|
2,360,132
|
|
|||||||
|
Joint venture debt-our share
|
77,387
|
|
|
324,001
|
|
|
41,085
|
|
|
597,456
|
|
|
930,713
|
|
|
198,805
|
|
|
2,169,447
|
|
|||||||
|
Total
|
$
|
303,800
|
|
|
$
|
589,980
|
|
|
$
|
317,657
|
|
|
$
|
1,423,940
|
|
|
$
|
2,435,458
|
|
|
$
|
3,968,537
|
|
|
$
|
9,039,372
|
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2013
|
|
2012
|
|
Increase
(Decrease)
|
||||||
|
Net cash provided by operating activities
|
$
|
310,454
|
|
|
$
|
270,194
|
|
|
$
|
40,260
|
|
|
Net cash used in investing activities
|
(242,465
|
)
|
|
(823,404
|
)
|
|
580,939
|
|
|||
|
Net cash (used in) provided by financing activities
|
(48,875
|
)
|
|
577,381
|
|
|
(626,256
|
)
|
|||
|
Acquisitions of real estate
|
$
|
347,133
|
|
|
Capital expenditures and capitalized interest
|
(1,424
|
)
|
|
|
Escrow cash-capital improvements/acquisition deposits
|
(177,990
|
)
|
|
|
Joint venture investments
|
39,394
|
|
|
|
Distributions from joint ventures
|
(28,715
|
)
|
|
|
Proceeds from sales of real estate/partial interest in property
|
148,334
|
|
|
|
Debt and preferred equity and other investments
|
254,207
|
|
|
|
Decrease in net cash used in investing activities
|
$
|
580,939
|
|
|
Proceeds from our debt obligations
|
$
|
(102,506
|
)
|
|
Repayments under our debt obligations
|
(55,860
|
)
|
|
|
Noncontrolling interests, contributions in excess of distributions
|
(11,897
|
)
|
|
|
Other financing activities
|
(59,800
|
)
|
|
|
Proceeds from issuance of common stock and preferred stock
|
(381,786
|
)
|
|
|
Redemption of preferred stock
|
7,513
|
|
|
|
Dividends and distributions paid
|
(21,920
|
)
|
|
|
Increase in net cash used in financing activities
|
$
|
(626,256
|
)
|
|
Debt Summary:
|
|
September 30, 2013
|
|
December 31, 2012
|
||||
|
Balance
|
|
|
|
|
|
|
||
|
Fixed rate
|
|
$
|
5,568,197
|
|
|
$
|
4,884,354
|
|
|
Variable rate — hedged
|
|
38,252
|
|
|
38,371
|
|
||
|
Total fixed rate
|
|
5,606,449
|
|
|
4,922,725
|
|
||
|
Variable rate
|
|
601,019
|
|
|
1,150,762
|
|
||
|
Variable rate—supporting variable rate assets
|
|
612,159
|
|
|
446,933
|
|
||
|
Total variable rate
|
|
1,213,178
|
|
|
1,597,695
|
|
||
|
Total
|
|
$
|
6,819,627
|
|
|
$
|
6,520,420
|
|
|
|
|
|
|
|
||||
|
Percent of Total Debt
:
|
|
|
|
|
|
|
||
|
Total fixed rate
|
|
82.2
|
%
|
|
75.5
|
%
|
||
|
Variable rate
|
|
17.8
|
%
|
|
24.5
|
%
|
||
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
||
|
|
|
|
|
|
||||
|
Effective Interest Rate for the period:
|
|
|
|
|
|
|
||
|
Fixed rate
|
|
5.32
|
%
|
|
5.78
|
%
|
||
|
Variable rate
|
|
2.21
|
%
|
|
2.89
|
%
|
||
|
Effective interest rate
|
|
4.77
|
%
|
|
5.08
|
%
|
||
|
Issuance
|
|
September 30,
2013
Unpaid
Principal
Balance
|
|
September 30,
2013
Accreted
Balance
|
|
December 31, 2012
Accreted
Balance
|
|
Coupon
Rate(1)
|
|
Effective
Rate
|
|
Term
(in Years)
|
|
Maturity
|
||||||||
|
August 13, 2004(2)(3)
|
|
$
|
75,898
|
|
|
$
|
75,898
|
|
|
$
|
75,898
|
|
|
5.88
|
%
|
|
5.88
|
%
|
|
10
|
|
August 15, 2014
|
|
March 31, 2006(2)(3)
|
|
255,308
|
|
|
255,194
|
|
|
255,165
|
|
|
6.00
|
%
|
|
6.00
|
%
|
|
10
|
|
March 31, 2016
|
|||
|
October 12, 2010(4)
|
|
345,000
|
|
|
295,151
|
|
|
287,373
|
|
|
3.00
|
%
|
|
3.00
|
%
|
|
7
|
|
October 15, 2017
|
|||
|
August 5, 2011(5)
|
|
250,000
|
|
|
249,666
|
|
|
249,620
|
|
|
5.00
|
%
|
|
5.00
|
%
|
|
7
|
|
August 15, 2018
|
|||
|
March 16, 2010(5)
|
|
250,000
|
|
|
250,000
|
|
|
250,000
|
|
|
7.75
|
%
|
|
7.75
|
%
|
|
10
|
|
March 15, 2020
|
|||
|
November 15, 2012(5)
|
|
200,000
|
|
|
200,000
|
|
|
200,000
|
|
|
4.50
|
%
|
|
4.50
|
%
|
|
10
|
|
December 1, 2022
|
|||
|
June 27, 2005(2)(6)
|
|
7
|
|
|
7
|
|
|
7
|
|
|
4.00
|
%
|
|
4.00
|
%
|
|
20
|
|
June 15, 2025
|
|||
|
March 26, 2007(7)
|
|
11,953
|
|
|
11,953
|
|
|
16,893
|
|
|
3.00
|
%
|
|
3.00
|
%
|
|
20
|
|
March 30, 2027
|
|||
|
|
|
$
|
1,388,166
|
|
|
$
|
1,337,869
|
|
|
$
|
1,334,956
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Interest on the senior unsecured notes is payable semi-annually with principal and unpaid interest due on the scheduled maturity dates.
|
|
(2)
|
Issued by ROP.
|
|
(3)
|
On December 27, 2012, we repurchased $42.4 million aggregate principal amount of these notes, consisting of $22.7 million of the 5.875% Notes and $19.7 million of the 6.0% Notes, for a total consideration of $46.4 million and realized a net loss on early extinguishment of debt of approximately $3.8 million.
|
|
(4)
|
In October 2010, the Operating Partnership issued $345.0 million of these exchangeable notes. Interest on these notes is payable semi-annually on April 15 and October 15. The notes had an initial exchange rate representing an exchange price that was set at a 30.0% premium to the last reported sale price of the Company's common stock on October 6, 2010, or $85.81. The initial exchange rate is subject to adjustment under certain circumstances. The current exchange rate is 11.7153 shares of our common stock per $1,000 principal amount of these notes. The notes are senior unsecured obligations of the Operating Partnership and are exchangeable upon the occurrence of specified events and during the period beginning on the twenty-second scheduled trading day prior to the maturity date and ending on the second business day prior to the maturity date, into cash or a combination of cash and shares of the Company's common stock, if any, at our option. The notes are guaranteed by ROP. On the issuance date, $78.3 million of the debt balance was recorded in equity. As of
September 30, 2013
, approximately
$49.8 million
remained to be amortized into the debt balance.
|
|
(5)
|
Issued by the Company, the Operating Partnership and ROP, as co-obligors.
|
|
(6)
|
Exchangeable senior debentures which are currently callable at par. In addition, the debentures can be put to ROP, at the option of the holder at par plus accrued and unpaid interest, on June 15, 2015 and 2020 and upon the occurrence of certain change of control transactions. As a result of the acquisition of all outstanding shares of common stock of Reckson, or the Reckson Merger, the adjusted exchange rate for the debentures is 7.7461 shares of the Company's common stock per $1,000 of principal amount of debentures and the adjusted reference dividend for the debentures is $1.3491. During the year ended December 31, 2012, we repurchased $650,000 of these bonds at par.
|
|
(7)
|
In March 2007, the Operating Partnership issued $750.0 million of these exchangeable notes. Interest on these notes is payable semi-annually on March 30 and September 30. The notes have an initial exchange rate representing an exchange price that was set at a 25.0% premium to the last reported sale price of the Company's common stock on March 20, 2007, or $173.30. The initial exchange rate is subject to adjustment under certain circumstances. The notes are senior unsecured obligations of the Operating Partnership and are exchangeable upon the occurrence of specified events and during the period beginning on the twenty-second scheduled trading day prior to the maturity date and ending on the second business day prior to the maturity date, into cash or a combination of cash and shares of the Company's common stock, if any, at our option. The notes are currently redeemable at the Operating Partnership’s option. The Operating Partnership may be required to repurchase the notes on March 30, 2017 and 2022, and upon the occurrence of certain designated events. On March 30, 2012, we repurchased $102.2 million of aggregate principal amount of the exchangeable notes pursuant to a mandatory
|
|
•
|
Terrorism: Belmont acts as a direct property insurer with respect to a portion of our terrorism coverage for the New York City properties. Belmont has a terrorism coverage limit of $850.0 million in a layer in excess of $100.0 million. In addition, Belmont purchased reinsurance to reinsure the retained insurable risk not otherwise covered under Terrorism Risk Insurance Program Reauthorization and Extension Act of 2007, or TRIPRA, as detailed below.
|
|
•
|
NBCR: Belmont has acted as a direct insurer of NBCR coverage and since December 31, 2011, has provided coverage up to $750.0 million on our entire property portfolio for certified acts of terrorism above a program trigger of $100.0 million. Belmont is responsible for a small deductible and 15% of a loss, with the remaining 85% covered by the Federal government.
|
|
•
|
General Liability: For the period commencing October 31, 2010, Belmont insures a retention on the general liability insurance of $150,000 per occurrence and a $2.1 million annual aggregate stop loss limit. We have secured excess insurance to protect against catastrophic liability losses above the $150,000 retention. Prior policy years carried a higher per occurrence deductible and/or higher aggregate stop loss. Belmont has retained a third-party administrator to manage all claims within the retention and we anticipate that direct management of liability claims will improve loss experience and ultimately lower the cost of liability insurance in future years. In addition, we have an umbrella liability policy of $200.0 million per occurrence and in the aggregate on a per location basis.
|
|
•
|
Environmental Liability: Belmont insures a deductible of $975,000 per occurrence in excess of $25,000 on a $25.0 million per occurrence and $30.0 million aggregate environmental liability policy covering our entire portfolio.
|
|
•
|
Flood: For the period commencing December 31, 2012, Belmont insures a portion of the high hazard flood deductible on the New York City portfolio. Belmont insurance reduces the average deductible from $3.0 million to $1.0 million.
|
|
•
|
Employment Practices Liability: As of September 16, 2013, Belmont insures a retention of $150,000 per occurrence in excess of $100,000 on a $10 million per occurrence and $10 million annual aggregate employment practices liability policy.
|
|
•
|
Errors and Omissions (Professional Liability): As of October 19, 2013, Belmont insures a retention of $225,000 per occurrence in excess of $25,000 on a $10.0 million per occurrence and $10.0 million annual aggregate employment practices liability policy.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income attributable to SL Green common stockholders
|
$
|
37,025
|
|
|
$
|
7,732
|
|
|
$
|
64,210
|
|
|
$
|
136,028
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
87,473
|
|
|
81,827
|
|
|
248,587
|
|
|
233,566
|
|
||||
|
Discontinued operations depreciation adjustments
|
—
|
|
|
1,602
|
|
|
3,212
|
|
|
4,758
|
|
||||
|
Unconsolidated joint ventures depreciation and noncontrolling interest adjustments
|
12,720
|
|
|
6,669
|
|
|
37,867
|
|
|
22,176
|
|
||||
|
Net income attributable to noncontrolling interests
|
4,011
|
|
|
2,402
|
|
|
10,715
|
|
|
11,668
|
|
||||
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Gain on sale of discontinued operations
|
13,787
|
|
|
—
|
|
|
14,900
|
|
|
6,627
|
|
||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
(354
|
)
|
|
(4,807
|
)
|
|
(3,937
|
)
|
|
17,776
|
|
||||
|
Purchase price fair value adjustment
|
—
|
|
|
—
|
|
|
(2,305
|
)
|
|
—
|
|
||||
|
Depreciable real estate reserves, net of recoveries
|
—
|
|
|
—
|
|
|
(2,150
|
)
|
|
—
|
|
||||
|
Depreciation on non-rental real estate assets
|
416
|
|
|
220
|
|
|
1,004
|
|
|
697
|
|
||||
|
Funds from Operations
|
$
|
127,380
|
|
|
$
|
104,819
|
|
|
$
|
357,079
|
|
|
$
|
383,096
|
|
|
Net cash flows (used) provided by operating activities
|
$
|
96,966
|
|
|
$
|
72,259
|
|
|
$
|
310,454
|
|
|
$
|
270,194
|
|
|
Net cash flows provided by (used in) investing activities
|
$
|
(195,943
|
)
|
|
$
|
(265,357
|
)
|
|
$
|
(242,465
|
)
|
|
$
|
(823,404
|
)
|
|
Net cash flows provided by (used in) financing activities
|
$
|
109,106
|
|
|
$
|
98,662
|
|
|
$
|
(48,875
|
)
|
|
$
|
577,381
|
|
|
•
|
the effect of general economic, business and financial conditions, and their effect on the New York metropolitan real estate market in particular;
|
|
•
|
dependence upon certain geographic markets;
|
|
•
|
risks of real estate acquisitions, dispositions and developments, including the cost of construction delays and cost overruns;
|
|
•
|
risks relating to debt and preferred equity investments;
|
|
•
|
availability and creditworthiness of prospective tenants and borrowers;
|
|
•
|
bankruptcy or insolvency of a major tenant or a significant number of smaller tenants;
|
|
•
|
adverse changes in the real estate markets, including reduced demand for office space, increasing vacancy, and increasing availability of sublease space;
|
|
•
|
availability of capital (debt and equity);
|
|
•
|
unanticipated increases in financing and other costs, including a rise in interest rates;
|
|
•
|
our ability to comply with financial covenants in our debt instruments;
|
|
•
|
the Company's ability to maintain its status as a REIT;
|
|
•
|
risks of investing through joint venture structures, including the fulfillment by our partners of their financial obligations;
|
|
•
|
the continuing threat of terrorist attacks, in particular in the New York Metropolitan area and on our tenants;
|
|
•
|
our ability to obtain adequate insurance coverage at a reasonable cost and the potential for losses in excess of our insurance coverage, including as a result of environmental contamination; and
|
|
•
|
legislative, regulatory and/or safety requirements adversely affecting REITs and the real estate business, including costs of compliance with the Americans with Disabilities Act, the Fair Housing Act and other similar laws and regulations.
|
|
ITEM 3.
|
Quantitative and Qualitative Disclosure About Market Risk
|
|
ITEM 4.
|
Controls and Procedures
|
|
|
OTHER INFORMATION
|
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
|
ITEM 1A.
|
RISK FACTORS
|
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
OTHER INFORMATION
|
|
ITEM 6.
|
EXHIBITS
|
|
10.1
|
|
Amended and Restated Employment and Noncompetition Agreement, dated as of September 12, 2013, by and between the Company and Marc Holliday, incorporated by reference to the Company’s Form 8-K, dated September 12, 2013, filed with the SEC on September 12, 2013.*
|
|
10.2
|
|
Deferred Compensation Agreement (2013), dated as of September 12, 2013, by and between the Company and Marc Holliday, incorporated by reference to the Company’s Form 8-K, dated September 12, 2013, filed with the SEC on September 12, 2013.*
|
|
10.3
|
|
Employment and Noncompetition Agreement, dated as of October 28, 2013, by and between the Company and James Mead, incorporated by reference to the Company’s Form 8-K, dated October 28, 2013, filed with the SEC on October 28, 2013.*
|
|
31.1
|
|
Certification by the Chief Executive Officer of the Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
31.2
|
|
Certification by the Chief Financial Officer of the Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
31.3
|
|
Certification by the Chief Executive Officer of the Company, the sole general partner of the Operating Partnership, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
31.4
|
|
Certification by the Chief Financial Officer of the Company, the sole general partner of the Operating Partnership, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
32.1
|
|
Certification by the Chief Executive Officer of the Company pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
32.2
|
|
Certification by the Chief Financial Officer of the Company pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
32.3
|
|
Certification by the Chief Executive Officer of the Company, the sole general partner of the Operating Partnership, pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
32.4
|
|
Certification by the Chief Financial Officer of the Company, the sole general partner of the Operating Partnership, pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
101.1
|
|
The following financial statements from SL Green Realty Corp. and SL Green Operating Partnership L.P.’s Quarterly Report on Form 10-Q for the three months ended September 30, 2013, formatted in XBRL: (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Income (unaudited), (iii) Consolidated Statements of Comprehensive Income (unaudited), (iv) Consolidated Statement of Equity (unaudited), (v) Consolidated Statement of Capital (unaudited) (vi) Consolidated Statements of Cash Flows (unaudited), and (vii) Notes to Consolidated Financial Statements (unaudited), detail tagged and filed herewith.
|
|
*
|
Management contracts or compensatory plans or arrangements required to be filed as an exhibit to this Form 10-Q.
|
|
|
|
SL GREEN REALTY CORP.
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ James Mead
|
|
|
|
|
|
James Mead
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
Date:
|
November 7, 2013
|
|
|
|
|
|
|
SL GREEN OPERATING PARTNERSHIP, L.P.
|
||
|
|
|
By: SL Green Realty Corp., its general partner
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ James Mead
|
|
|
|
|
|
James Mead
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
Date:
|
November 7, 2013
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|