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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SL Green Realty Corp.
|
Maryland
|
13-3956755
|
|
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
|
|
Emerging Growth Company
|
o
|
|
|
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
|
o
|
|||
|
Large accelerated filer
|
o
|
|
Accelerated filer
|
o
|
|
Non-accelerated filer
|
x
|
(Do not check if a smaller reporting company)
|
|
|
|
Smaller Reporting Company
|
o
|
|
Emerging Growth Company
|
o
|
|
|
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
|
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 Interests on the Company’s Consolidated Financial Statements;
|
|
◦
|
Note 12, Stockholders' Equity of the Company;
|
|
◦
|
Note 13, Partners' Capital of the Operating Partnership.
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS OF SL GREEN REALTY CORP.
|
|
|
|
Consolidated Balance Sheets as of September 30, 2017 (unaudited) and December 31, 2016
|
|
|
|
Consolidated Statements of Operations for the three and nine months ended September 30, 2017 and 2016 (unaudited)
|
|
|
|
Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2017 and 2016 (unaudited)
|
|
|
|
Consolidated Statement of Equity for the nine months ended September 30, 2017 (unaudited)
|
|
|
|
Consolidated Statements of Cash Flows for the nine months ended September 30, 2017 and 2016 (unaudited)
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS OF SL GREEN OPERATING PARTNERSHIP, L.P.
|
|
|
|
Consolidated Balance Sheets as of September 30, 2017 (unaudited) and December 31, 2016
|
|
|
|
Consolidated Statements of Operations for the three and nine months ended September 30, 2017 and 2016 (unaudited)
|
|
|
|
Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2017 and 2016 (unaudited)
|
|
|
|
Consolidated Statement of Capital for the nine months ended September 30, 2017 (unaudited)
|
|
|
|
Consolidated Statements of Cash Flows for nine months ended September 30, 2017 and 2016 (unaudited)
|
|
|
|
||
|
PART II.
|
OTHER INFORMATION
|
|
|
|
||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Commercial real estate properties, at cost:
|
|
|
|
||||
|
Land and land interests
|
$
|
2,917,993
|
|
|
$
|
3,309,710
|
|
|
Building and improvements
|
7,468,436
|
|
|
7,948,852
|
|
||
|
Building leasehold and improvements
|
1,444,698
|
|
|
1,437,325
|
|
||
|
Properties under capital lease
|
47,445
|
|
|
47,445
|
|
||
|
|
11,878,572
|
|
|
12,743,332
|
|
||
|
Less: accumulated depreciation
|
(2,457,071
|
)
|
|
(2,264,694
|
)
|
||
|
|
9,421,501
|
|
|
10,478,638
|
|
||
|
Assets held for sale
|
127,663
|
|
|
—
|
|
||
|
Cash and cash equivalents
|
241,489
|
|
|
279,443
|
|
||
|
Restricted cash
|
107,763
|
|
|
90,524
|
|
||
|
Investments in marketable securities
|
28,802
|
|
|
85,110
|
|
||
|
Tenant and other receivables, net of allowance of $18,365 and $16,592 in 2017 and 2016, respectively
|
54,663
|
|
|
53,772
|
|
||
|
Related party receivables
|
24,068
|
|
|
15,856
|
|
||
|
Deferred rents receivable, net of allowance of $21,257 and $25,203 in 2017 and 2016, respectively
|
393,793
|
|
|
442,179
|
|
||
|
Debt and preferred equity investments, net of discounts and deferred origination fees of $24,782 and $16,705 in 2017 and 2016, respectively
|
2,020,739
|
|
|
1,640,412
|
|
||
|
Investments in unconsolidated joint ventures
|
2,045,796
|
|
|
1,890,186
|
|
||
|
Deferred costs, net
|
247,981
|
|
|
267,600
|
|
||
|
Other assets
|
395,612
|
|
|
614,067
|
|
||
|
Total assets
(1)
|
$
|
15,109,870
|
|
|
$
|
15,857,787
|
|
|
Liabilities
|
|
|
|
||||
|
Mortgages and other loans payable, net
|
$
|
3,804,174
|
|
|
$
|
4,073,830
|
|
|
Revolving credit facility, net
|
275,832
|
|
|
—
|
|
||
|
Unsecured term loan, net
|
1,180,506
|
|
|
1,179,521
|
|
||
|
Unsecured notes, net
|
1,064,544
|
|
|
1,128,315
|
|
||
|
Accrued interest payable
|
34,367
|
|
|
36,052
|
|
||
|
Other liabilities
|
95,718
|
|
|
206,238
|
|
||
|
Accounts payable and accrued expenses
|
144,767
|
|
|
190,583
|
|
||
|
Deferred revenue
|
252,779
|
|
|
217,955
|
|
||
|
Capital lease obligations
|
42,660
|
|
|
42,132
|
|
||
|
Deferred land leases payable
|
3,075
|
|
|
2,583
|
|
||
|
Dividend and distributions payable
|
85,007
|
|
|
87,271
|
|
||
|
Security deposits
|
68,465
|
|
|
66,504
|
|
||
|
Liabilities related to assets held for sale
|
1,141
|
|
|
—
|
|
||
|
Junior subordinated deferrable interest debentures held by trusts that issued trust preferred securities
|
100,000
|
|
|
100,000
|
|
||
|
Total liabilities
(1)
|
7,153,035
|
|
|
7,330,984
|
|
||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(unaudited)
|
|
|
||||
|
Commitments and contingencies
|
—
|
|
|
—
|
|
||
|
Noncontrolling interests in Operating Partnership
|
470,898
|
|
|
473,882
|
|
||
|
Preferred units
|
301,885
|
|
|
302,010
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
||||
|
SL Green stockholders' equity:
|
|
|
|
||||
|
Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both September 30, 2017 and December 31, 2016
|
221,932
|
|
|
221,932
|
|
||
|
Common stock, $0.01 par value, 160,000 shares authorized and 98,501 and 101,617 issued and outstanding at September 30, 2017 and December 31, 2016, respectively (including 1,055 shares held in treasury at September 30, 2017 and December 31, 2016)
|
985
|
|
|
1,017
|
|
||
|
Additional paid-in-capital
|
5,294,500
|
|
|
5,624,545
|
|
||
|
Treasury stock at cost
|
(124,049
|
)
|
|
(124,049
|
)
|
||
|
Accumulated other comprehensive income
|
14,185
|
|
|
22,137
|
|
||
|
Retained earnings
|
1,410,332
|
|
|
1,578,893
|
|
||
|
Total SL Green stockholders' equity
|
6,817,885
|
|
|
7,324,475
|
|
||
|
Noncontrolling interests in other partnerships
|
366,167
|
|
|
426,436
|
|
||
|
Total equity
|
7,184,052
|
|
|
7,750,911
|
|
||
|
Total liabilities and equity
|
$
|
15,109,870
|
|
|
$
|
15,857,787
|
|
|
|
|
|
|
||||
|
1)
The Company's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2. The consolidated balance sheets include the following amounts related to our consolidated VIEs, excluding the Operating Partnership: $384.3 million and $412.3 million of land, $1.4 billion and $1.5 billion of building and improvements, $2.0 million and $2.0 million of building and leasehold improvements, $47.4 million and $47.4 million of properties under capital lease, $323.3 million and $327.2 million of accumulated depreciation, $235.4 million and $244.2 million of other assets included in other line items, $627.8 million and $621.8 million of real estate debt, net, $2.5 million and $2.2 million of accrued interest payable, $42.7 million and $42.1 million of capital lease obligations, and $58.5 million and $73.3 million of other liabilities included in other line items as of September 30, 2017 and December 31, 2016, respectively.
|
|||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
||||||||
|
Rental revenue, net
|
|
$
|
274,765
|
|
|
$
|
281,482
|
|
|
$
|
835,501
|
|
|
$
|
1,043,898
|
|
|
Escalation and reimbursement
|
|
44,749
|
|
|
53,130
|
|
|
131,561
|
|
|
147,357
|
|
||||
|
Investment income
|
|
47,820
|
|
|
75,396
|
|
|
148,741
|
|
|
174,347
|
|
||||
|
Other income
|
|
7,266
|
|
|
6,673
|
|
|
34,328
|
|
|
124,137
|
|
||||
|
Total revenues
|
|
374,600
|
|
|
416,681
|
|
|
1,150,131
|
|
|
1,489,739
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses, including related party expenses of $5,505 and $14,941 in 2017 and $5,042 and $15,171 in 2016.
|
|
75,927
|
|
|
79,425
|
|
|
221,285
|
|
|
234,269
|
|
||||
|
Real estate taxes
|
|
64,160
|
|
|
64,133
|
|
|
186,173
|
|
|
187,931
|
|
||||
|
Ground rent
|
|
8,307
|
|
|
8,338
|
|
|
24,923
|
|
|
24,953
|
|
||||
|
Interest expense, net of interest income
|
|
65,634
|
|
|
72,565
|
|
|
196,112
|
|
|
256,326
|
|
||||
|
Amortization of deferred financing costs
|
|
4,008
|
|
|
4,815
|
|
|
12,201
|
|
|
20,180
|
|
||||
|
Depreciation and amortization
|
|
91,728
|
|
|
112,665
|
|
|
318,916
|
|
|
717,015
|
|
||||
|
Transaction related costs
|
|
186
|
|
|
2,593
|
|
|
365
|
|
|
5,987
|
|
||||
|
Marketing, general and administrative
|
|
23,963
|
|
|
25,458
|
|
|
72,362
|
|
|
73,974
|
|
||||
|
Total expenses
|
|
333,913
|
|
|
369,992
|
|
|
1,032,337
|
|
|
1,520,635
|
|
||||
|
Income (loss) before equity in net income (loss) from unconsolidated joint ventures, equity in net gain on sale of interest in unconsolidated joint venture/real estate, gain (loss) on sale of real estate, net, depreciable real estate reserves, and gain (loss) on sale of investment in marketable securities
|
|
40,687
|
|
|
46,689
|
|
|
117,794
|
|
|
(30,896
|
)
|
||||
|
Equity in net income (loss) from unconsolidated joint ventures
|
|
4,078
|
|
|
(3,968
|
)
|
|
14,104
|
|
|
11,969
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
1,030
|
|
|
225
|
|
|
16,166
|
|
|
43,588
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
397
|
|
|
(3,256
|
)
|
|
210,750
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(85,336
|
)
|
|
(10,387
|
)
|
||||
|
Gain (loss) on sale of investment in marketable securities
|
|
—
|
|
|
—
|
|
|
3,262
|
|
|
(83
|
)
|
||||
|
Net income
|
|
45,795
|
|
|
43,343
|
|
|
62,734
|
|
|
224,941
|
|
||||
|
Net (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interests in the Operating Partnership
|
|
(1,812
|
)
|
|
(1,663
|
)
|
|
(2,707
|
)
|
|
(8,171
|
)
|
||||
|
Noncontrolling interests in other partnerships
|
|
1,474
|
|
|
(836
|
)
|
|
18,179
|
|
|
(6,245
|
)
|
||||
|
Preferred units distributions
|
|
(2,850
|
)
|
|
(2,854
|
)
|
|
(8,551
|
)
|
|
(8,382
|
)
|
||||
|
Net income attributable to SL Green
|
|
42,607
|
|
|
37,990
|
|
|
69,655
|
|
|
202,143
|
|
||||
|
Perpetual preferred stock dividends
|
|
(3,738
|
)
|
|
(3,738
|
)
|
|
(11,213
|
)
|
|
(11,213
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
38,869
|
|
|
$
|
34,252
|
|
|
$
|
58,442
|
|
|
$
|
190,930
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Amounts attributable to SL Green common stockholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before depreciable real estate reserves and gains (losses) on sale
|
|
$
|
37,885
|
|
|
$
|
33,657
|
|
|
$
|
127,685
|
|
|
$
|
(43,041
|
)
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
984
|
|
|
215
|
|
|
15,456
|
|
|
41,805
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
380
|
|
|
(3,113
|
)
|
|
202,128
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(81,586
|
)
|
|
(9,962
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
38,869
|
|
|
$
|
34,252
|
|
|
$
|
58,442
|
|
|
$
|
190,930
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before depreciable real estate reserves and gains (losses) on sale
|
|
$
|
0.39
|
|
|
$
|
0.34
|
|
|
$
|
1.28
|
|
|
$
|
(0.43
|
)
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
0.01
|
|
|
—
|
|
|
0.16
|
|
|
0.42
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
—
|
|
|
(0.03
|
)
|
|
2.02
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(0.82
|
)
|
|
(0.10
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
0.40
|
|
|
$
|
0.34
|
|
|
$
|
0.59
|
|
|
$
|
1.91
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before depreciable real estate reserves and gains (losses) on sale
|
|
$
|
0.39
|
|
|
$
|
0.34
|
|
|
$
|
1.28
|
|
|
$
|
(0.43
|
)
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
0.01
|
|
|
—
|
|
|
0.16
|
|
|
0.42
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
—
|
|
|
(0.03
|
)
|
|
2.01
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(0.82
|
)
|
|
(0.10
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
0.40
|
|
|
$
|
0.34
|
|
|
$
|
0.59
|
|
|
$
|
1.90
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends per share
|
|
$
|
0.775
|
|
|
$
|
0.72
|
|
|
$
|
2.325
|
|
|
$
|
2.16
|
|
|
Basic weighted average common shares outstanding
|
|
97,783
|
|
|
100,233
|
|
|
99,431
|
|
|
100,140
|
|
||||
|
Diluted weighted average common shares and common share equivalents outstanding
|
|
102,570
|
|
|
105,143
|
|
|
104,280
|
|
|
104,761
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
$
|
45,795
|
|
|
$
|
43,343
|
|
|
$
|
62,734
|
|
|
$
|
224,941
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
||||||||
|
Change in net unrealized gain on derivative instruments, including SL Green's share of joint venture net unrealized gain on derivative instruments
|
|
(217
|
)
|
|
2,632
|
|
|
(3,812
|
)
|
|
(4,682
|
)
|
||||
|
Change in unrealized gain on marketable securities
|
|
44
|
|
|
(30
|
)
|
|
(4,443
|
)
|
|
(900
|
)
|
||||
|
Other comprehensive (loss) income
|
|
(173
|
)
|
|
2,602
|
|
|
(8,255
|
)
|
|
(5,582
|
)
|
||||
|
Comprehensive income
|
|
45,622
|
|
|
45,945
|
|
|
54,479
|
|
|
219,359
|
|
||||
|
Net (income) loss attributable to noncontrolling interests and preferred units distributions
|
|
(3,188
|
)
|
|
(5,353
|
)
|
|
6,921
|
|
|
(22,798
|
)
|
||||
|
Other comprehensive loss attributable to noncontrolling interests
|
|
4
|
|
|
(118
|
)
|
|
303
|
|
|
257
|
|
||||
|
Comprehensive income attributable to SL Green
|
|
$
|
42,438
|
|
|
$
|
40,474
|
|
|
$
|
61,703
|
|
|
$
|
196,818
|
|
|
|
SL Green Realty Corp. Stockholders
|
|
|
||||||||||||||||||||||||||||||||
|
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
Series I
Preferred
Stock
|
|
Shares
|
|
Par
Value
|
|
Additional
Paid-
In-Capital
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive Income (Loss)
|
|
Retained
Earnings
|
|
Noncontrolling
Interests
|
|
Total
|
|||||||||||||||||
|
Balance at December 31, 2016
|
|
$
|
221,932
|
|
|
100,562
|
|
|
$
|
1,017
|
|
|
$
|
5,624,545
|
|
|
$
|
(124,049
|
)
|
|
$
|
22,137
|
|
|
$
|
1,578,893
|
|
|
$
|
426,436
|
|
|
$
|
7,750,911
|
|
|
Net income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69,655
|
|
|
(18,179
|
)
|
|
51,476
|
|
||||||||||||||
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
(7,952
|
)
|
|
|
|
|
|
(7,952
|
)
|
|||||||||||||||
|
Preferred dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,213
|
)
|
|
|
|
(11,213
|
)
|
|||||||||||||||
|
DRSPP proceeds
|
|
|
|
2
|
|
|
|
|
185
|
|
|
|
|
|
|
|
|
|
|
185
|
|
||||||||||||||
|
Conversion of units of the Operating Partnership to common stock
|
|
|
|
142
|
|
|
1
|
|
|
15,352
|
|
|
|
|
|
|
|
|
|
|
15,353
|
|
|||||||||||||
|
Reallocation of noncontrolling interest in the Operating Partnership
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,669
|
|
|
|
|
2,669
|
|
|||||||||||||||
|
Equity component of repurchased exchangeable senior notes
|
|
|
|
|
|
|
|
(27,969
|
)
|
|
|
|
|
|
|
|
|
|
(27,969
|
)
|
|||||||||||||||
|
Deferred compensation plan and stock awards, net
|
|
|
|
(6
|
)
|
|
|
|
(1,959
|
)
|
|
|
|
|
|
|
|
|
|
(1,959
|
)
|
||||||||||||||
|
Amortization of deferred compensation plan
|
|
|
|
|
|
|
|
22,014
|
|
|
|
|
|
|
|
|
|
|
22,014
|
|
|||||||||||||||
|
Repurchases of common stock
|
|
|
|
(3,400
|
)
|
|
(34
|
)
|
|
(349,957
|
)
|
|
|
|
|
|
|
|
|
|
(349,991
|
)
|
|||||||||||||
|
Proceeds from stock options exercised
|
|
|
|
146
|
|
|
1
|
|
|
12,289
|
|
|
|
|
|
|
|
|
|
|
12,290
|
|
|||||||||||||
|
Contributions to consolidated joint venture interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,202
|
|
|
33,202
|
|
|||||||||||||||
|
Deconsolidation of partially owned entity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30,203
|
)
|
|
(30,203
|
)
|
|||||||||||||||
|
Cash distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(45,089
|
)
|
|
(45,089
|
)
|
|||||||||||||||
|
Cash distributions declared ($2.325 per common share, none of which represented a return of capital for federal income tax purposes)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(229,672
|
)
|
|
|
|
(229,672
|
)
|
|||||||||||||||
|
Balance at September 30, 2017
|
|
$
|
221,932
|
|
|
97,446
|
|
|
$
|
985
|
|
|
$
|
5,294,500
|
|
|
$
|
(124,049
|
)
|
|
$
|
14,185
|
|
|
$
|
1,410,332
|
|
|
$
|
366,167
|
|
|
$
|
7,184,052
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Operating Activities
|
|
|
|
||||
|
Net income
|
$
|
62,734
|
|
|
$
|
224,941
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
331,117
|
|
|
737,195
|
|
||
|
Equity in net income from unconsolidated joint ventures
|
(14,104
|
)
|
|
(11,969
|
)
|
||
|
Distributions of cumulative earnings from unconsolidated joint ventures
|
19,609
|
|
|
19,311
|
|
||
|
Equity in net gain on sale of interest in unconsolidated joint venture interest/real estate
|
(16,166
|
)
|
|
(43,588
|
)
|
||
|
Depreciable real estate reserves
|
85,336
|
|
|
10,387
|
|
||
|
Loss (gain) on sale of real estate, net
|
3,256
|
|
|
(210,750
|
)
|
||
|
(Gain) loss on sale of investments in marketable securities
|
(3,262
|
)
|
|
83
|
|
||
|
Deferred rents receivable
|
(33,523
|
)
|
|
40,056
|
|
||
|
Other non-cash adjustments
(1)
|
18,423
|
|
|
(155,558
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Restricted cash—operations
|
6,520
|
|
|
(12,855
|
)
|
||
|
Tenant and other receivables
|
(2,318
|
)
|
|
2,714
|
|
||
|
Related party receivables
|
(8,238
|
)
|
|
(4,167
|
)
|
||
|
Deferred lease costs
|
(31,479
|
)
|
|
(47,036
|
)
|
||
|
Other assets
|
(58,068
|
)
|
|
(30,899
|
)
|
||
|
Accounts payable, accrued expenses, other liabilities and security deposits
|
1,423
|
|
|
(28,089
|
)
|
||
|
Deferred revenue and land leases payable
|
55,361
|
|
|
19,016
|
|
||
|
Net cash provided by operating activities
|
416,621
|
|
|
508,792
|
|
||
|
Investing Activities
|
|
|
|
||||
|
Acquisitions of real estate property
|
(25,114
|
)
|
|
(38,005
|
)
|
||
|
Additions to land, buildings and improvements
|
(251,158
|
)
|
|
(269,182
|
)
|
||
|
Escrowed cash—capital improvements/acquisition deposits/deferred purchase price
|
17,431
|
|
|
85,983
|
|
||
|
Investments in unconsolidated joint ventures
|
(112,697
|
)
|
|
(69,422
|
)
|
||
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
279,478
|
|
|
171,472
|
|
||
|
Net proceeds from disposition of real estate/joint venture interest
|
116,983
|
|
|
2,419,841
|
|
||
|
Proceeds from sale or redemption of marketable securities
|
55,129
|
|
|
6,868
|
|
||
|
Purchases of marketable securities
|
—
|
|
|
(23,062
|
)
|
||
|
Other investments
|
46,955
|
|
|
8,232
|
|
||
|
Origination of debt and preferred equity investments
|
(935,724
|
)
|
|
(554,803
|
)
|
||
|
Repayments or redemption of debt and preferred equity investments
|
707,676
|
|
|
667,251
|
|
||
|
Net cash (used in) provided by investing activities
|
(101,041
|
)
|
|
2,405,173
|
|
||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Financing Activities
|
|
|
|
||||
|
Proceeds from mortgages and other loans payable
|
$
|
779,650
|
|
|
$
|
256,207
|
|
|
Repayments of mortgages and other loans payable
|
(706,056
|
)
|
|
(1,786,034
|
)
|
||
|
Proceeds from revolving credit facility and senior unsecured notes
|
1,447,800
|
|
|
1,260,300
|
|
||
|
Repayments of revolving credit facility and senior unsecured notes
|
(1,270,804
|
)
|
|
(2,269,604
|
)
|
||
|
Proceeds from stock options exercised and DRIP issuance
|
12,475
|
|
|
12,404
|
|
||
|
Repurchase of common stock
|
(349,991
|
)
|
|
—
|
|
||
|
Redemption of preferred stock
|
(125
|
)
|
|
(2,999
|
)
|
||
|
Distributions to noncontrolling interests in other partnerships
|
(45,089
|
)
|
|
(11,023
|
)
|
||
|
Contributions from noncontrolling interests in other partnerships
|
33,202
|
|
|
2,019
|
|
||
|
Distributions to noncontrolling interests in the Operating Partnership
|
(10,639
|
)
|
|
(9,245
|
)
|
||
|
Dividends paid on common and preferred stock
|
(251,701
|
)
|
|
(234,801
|
)
|
||
|
Other obligations related to loan participations
|
16,737
|
|
|
59,150
|
|
||
|
Deferred loan costs and capitalized lease obligation
|
(8,993
|
)
|
|
(39,842
|
)
|
||
|
Net cash used in financing activities
|
(353,534
|
)
|
|
(2,763,468
|
)
|
||
|
Net (decrease) increase in cash and cash equivalents
|
(37,954
|
)
|
|
150,497
|
|
||
|
Cash and cash equivalents at beginning of year
|
279,443
|
|
|
255,399
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
241,489
|
|
|
$
|
405,896
|
|
|
|
|
|
|
||||
|
(1)
Included in Other non-cash adjustments is $172.4 million for the nine months ended September 30, 2016 for the amortization of the below-market lease at 388-390 Greenwich Street as a result of the tenant exercising their option to purchase the property and entering into an agreement to accelerate the sale.
|
|||||||
|
|
|
|
|
||||
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
|
|
|
|
||||
|
Issuance of units in the Operating Partnership
|
$
|
23,273
|
|
|
$
|
51,647
|
|
|
Redemption of units in the Operating Partnership for stock
|
15,352
|
|
|
12,746
|
|
||
|
Derivative instruments at fair value
|
7,362
|
|
|
—
|
|
||
|
Exchange of debt investment for equity in joint venture
|
—
|
|
|
68,581
|
|
||
|
Issuance of preferred units relating to a real estate acquisition
|
—
|
|
|
22,793
|
|
||
|
Tenant improvements and capital expenditures payable
|
8,926
|
|
|
4,281
|
|
||
|
Fair value adjustment to noncontrolling interest in Operating Partnership
|
2,669
|
|
|
4,959
|
|
||
|
Deconsolidation of subsidiaries
|
328,643
|
|
|
1,173,570
|
|
||
|
Transfer of assets related to assets held for sale
|
273,455
|
|
|
2,048,376
|
|
||
|
Transfer of liabilities related to assets held for sale
|
1,290
|
|
|
1,677,528
|
|
||
|
Deferred leasing payable
|
810
|
|
|
1,208
|
|
||
|
Removal of fully depreciated commercial real estate properties
|
11,158
|
|
|
22,179
|
|
||
|
Issuance of SLG's common stock to consolidated joint venture
|
—
|
|
|
114,049
|
|
||
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
||||
|
Commercial real estate properties, at cost:
|
|
|
|
|
||||
|
Land and land interests
|
|
$
|
2,917,993
|
|
|
$
|
3,309,710
|
|
|
Building and improvements
|
|
7,468,436
|
|
|
7,948,852
|
|
||
|
Building leasehold and improvements
|
|
1,444,698
|
|
|
1,437,325
|
|
||
|
Properties under capital lease
|
|
47,445
|
|
|
47,445
|
|
||
|
|
|
11,878,572
|
|
|
12,743,332
|
|
||
|
Less: accumulated depreciation
|
|
(2,457,071
|
)
|
|
(2,264,694
|
)
|
||
|
|
|
9,421,501
|
|
|
10,478,638
|
|
||
|
Assets held for sale
|
|
127,663
|
|
|
—
|
|
||
|
Cash and cash equivalents
|
|
241,489
|
|
|
279,443
|
|
||
|
Restricted cash
|
|
107,763
|
|
|
90,524
|
|
||
|
Investments in marketable securities
|
|
28,802
|
|
|
85,110
|
|
||
|
Tenant and other receivables, net of allowance of $18,365 and $16,592 in 2017 and 2016, respectively
|
|
54,663
|
|
|
53,772
|
|
||
|
Related party receivables
|
|
24,068
|
|
|
15,856
|
|
||
|
Deferred rents receivable, net of allowance of $21,257 and $25,203 in 2017 and 2016, respectively
|
|
393,793
|
|
|
442,179
|
|
||
|
Debt and preferred equity investments, net of discounts and deferred origination fees of $24,782 and $16,705 in 2017 and 2016, respectively
|
|
2,020,739
|
|
|
1,640,412
|
|
||
|
Investments in unconsolidated joint ventures
|
|
2,045,796
|
|
|
1,890,186
|
|
||
|
Deferred costs, net
|
|
247,981
|
|
|
267,600
|
|
||
|
Other assets
|
|
395,612
|
|
|
614,067
|
|
||
|
Total assets
(1)
|
|
$
|
15,109,870
|
|
|
$
|
15,857,787
|
|
|
Liabilities
|
|
|
|
|
||||
|
Mortgages and other loans payable, net
|
|
$
|
3,804,174
|
|
|
$
|
4,073,830
|
|
|
Revolving credit facility, net
|
|
275,832
|
|
|
—
|
|
||
|
Unsecured term loan, net
|
|
1,180,506
|
|
|
1,179,521
|
|
||
|
Unsecured notes, net
|
|
1,064,544
|
|
|
1,128,315
|
|
||
|
Accrued interest payable
|
|
34,367
|
|
|
36,052
|
|
||
|
Other liabilities
|
|
95,718
|
|
|
206,238
|
|
||
|
Accounts payable and accrued expenses
|
|
144,767
|
|
|
190,583
|
|
||
|
Deferred revenue
|
|
252,779
|
|
|
217,955
|
|
||
|
Capital lease obligations
|
|
42,660
|
|
|
42,132
|
|
||
|
Deferred land leases payable
|
|
3,075
|
|
|
2,583
|
|
||
|
Dividend and distributions payable
|
|
85,007
|
|
|
87,271
|
|
||
|
Security deposits
|
|
68,465
|
|
|
66,504
|
|
||
|
Liabilities related to assets held for sale
|
|
1,141
|
|
|
—
|
|
||
|
Junior subordinated deferrable interest debentures held by trusts that issued trust preferred securities
|
|
100,000
|
|
|
100,000
|
|
||
|
Total liabilities
(1)
|
|
7,153,035
|
|
|
7,330,984
|
|
||
|
Commitments and contingencies
|
|
—
|
|
|
—
|
|
||
|
Limited partner interests in SLGOP (4,542 and 4,364 limited partner common units outstanding at September 30, 2017 and December 31, 2016, respectively)
|
|
470,898
|
|
|
473,882
|
|
||
|
Preferred units
|
|
301,885
|
|
|
302,010
|
|
||
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(unaudited)
|
|
|
||||
|
Capital
|
|
|
|
|
||||
|
SLGOP partners' capital:
|
|
|
|
|
||||
|
Series I Preferred Units, $25.00 liquidation preference, 9,200 issued and outstanding at both September 30, 2017 and December 31, 2016
|
|
221,932
|
|
|
221,932
|
|
||
|
SL Green partners' capital (1,020 and 1,049 general partner common units and 96,426 and 99,513 limited partner common units outstanding at September 30, 2017 and December 31, 2016, respectively)
|
|
6,581,768
|
|
|
7,080,406
|
|
||
|
Accumulated other comprehensive income
|
|
14,185
|
|
|
22,137
|
|
||
|
Total SLGOP partners' capital
|
|
6,817,885
|
|
|
7,324,475
|
|
||
|
Noncontrolling interests in other partnerships
|
|
366,167
|
|
|
426,436
|
|
||
|
Total capital
|
|
7,184,052
|
|
|
7,750,911
|
|
||
|
Total liabilities and capital
|
|
$
|
15,109,870
|
|
|
$
|
15,857,787
|
|
|
|
|
|
|
|
||||
|
1)
The Operating Partnership's consolidated balance sheets include assets and liabilities of consolidated variable interest entities ("VIEs"). See Note 2. The consolidated balance sheets include the following amounts related to our consolidated VIEs: $384.3 million and $412.3 million of land, $1.4 billion and $1.5 billion of building and improvements, $2.0 million and $2.0 million of building and leasehold improvements, $47.4 million and $47.4 million of properties under capital lease, $323.3 million and $327.2 million of accumulated depreciation, $235.4 million and $244.2 million of other assets included in other line items, $627.8 million and $621.8 million of real estate debt, net, $2.5 million and $2.2 million of accrued interest payable, $42.7 million and $42.1 million of capital lease obligations, and $58.5 million and $73.3 million of other liabilities included in other line items as of September 30, 2017 and December 31, 2016, respectively.
|
||||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
||||||||
|
Rental revenue, net
|
|
$
|
274,765
|
|
|
$
|
281,482
|
|
|
$
|
835,501
|
|
|
$
|
1,043,898
|
|
|
Escalation and reimbursement
|
|
44,749
|
|
|
53,130
|
|
|
131,561
|
|
|
147,357
|
|
||||
|
Investment income
|
|
47,820
|
|
|
75,396
|
|
|
148,741
|
|
|
174,347
|
|
||||
|
Other income
|
|
7,266
|
|
|
6,673
|
|
|
34,328
|
|
|
124,137
|
|
||||
|
Total revenues
|
|
374,600
|
|
|
416,681
|
|
|
1,150,131
|
|
|
1,489,739
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses, including related party expenses of $5,505 and $14,941 in 2017 and $5,042 and $15,171 in 2016.
|
|
75,927
|
|
|
79,425
|
|
|
221,285
|
|
|
234,269
|
|
||||
|
Real estate taxes
|
|
64,160
|
|
|
64,133
|
|
|
186,173
|
|
|
187,931
|
|
||||
|
Ground rent
|
|
8,307
|
|
|
8,338
|
|
|
24,923
|
|
|
24,953
|
|
||||
|
Interest expense, net of interest income
|
|
65,634
|
|
|
72,565
|
|
|
196,112
|
|
|
256,326
|
|
||||
|
Amortization of deferred financing costs
|
|
4,008
|
|
|
4,815
|
|
|
12,201
|
|
|
20,180
|
|
||||
|
Depreciation and amortization
|
|
91,728
|
|
|
112,665
|
|
|
318,916
|
|
|
717,015
|
|
||||
|
Transaction related costs
|
|
186
|
|
|
2,593
|
|
|
365
|
|
|
5,987
|
|
||||
|
Marketing, general and administrative
|
|
23,963
|
|
|
25,458
|
|
|
72,362
|
|
|
73,974
|
|
||||
|
Total expenses
|
|
333,913
|
|
|
369,992
|
|
|
1,032,337
|
|
|
1,520,635
|
|
||||
|
Income (loss) before equity in net income (loss) from unconsolidated joint ventures, equity in net gain on sale of interest in unconsolidated joint venture/real estate, gain (loss) on sale of real estate, net, depreciable real estate reserves, and gain (loss) on sale of investment in marketable securities
|
|
40,687
|
|
|
46,689
|
|
|
117,794
|
|
|
(30,896
|
)
|
||||
|
Equity in net income (loss) from unconsolidated joint ventures
|
|
4,078
|
|
|
(3,968
|
)
|
|
14,104
|
|
|
11,969
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
1,030
|
|
|
225
|
|
|
16,166
|
|
|
43,588
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
397
|
|
|
(3,256
|
)
|
|
210,750
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(85,336
|
)
|
|
(10,387
|
)
|
||||
|
Gain (loss) on sale of investment in marketable securities
|
|
—
|
|
|
—
|
|
|
3,262
|
|
|
(83
|
)
|
||||
|
Net income
|
|
45,795
|
|
|
43,343
|
|
|
62,734
|
|
|
224,941
|
|
||||
|
Net loss (income) attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interests in other partnerships
|
|
1,474
|
|
|
(836
|
)
|
|
18,179
|
|
|
(6,245
|
)
|
||||
|
Preferred units distributions
|
|
(2,850
|
)
|
|
(2,854
|
)
|
|
(8,551
|
)
|
|
(8,382
|
)
|
||||
|
Net income attributable to SLGOP
|
|
44,419
|
|
|
39,653
|
|
|
72,362
|
|
|
210,314
|
|
||||
|
Perpetual preferred unit distributions
|
|
(3,738
|
)
|
|
(3,738
|
)
|
|
(11,213
|
)
|
|
(11,213
|
)
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
40,681
|
|
|
$
|
35,915
|
|
|
$
|
61,149
|
|
|
$
|
199,101
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Amounts attributable to SLGOP common unitholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before depreciable real estate reserves and gains (losses) on sale
|
|
$
|
39,651
|
|
|
$
|
35,293
|
|
|
$
|
133,575
|
|
|
$
|
(44,850
|
)
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
1,030
|
|
|
225
|
|
|
16,166
|
|
|
43,588
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
397
|
|
|
(3,256
|
)
|
|
210,750
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(85,336
|
)
|
|
(10,387
|
)
|
||||
|
Net income attributable to
SLGOP common unitholders
|
|
$
|
40,681
|
|
|
$
|
35,915
|
|
|
$
|
61,149
|
|
|
$
|
199,101
|
|
|
Basic earnings per unit:
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before depreciable real estate reserves and gains (losses) on sale
|
|
$
|
0.39
|
|
|
$
|
0.34
|
|
|
$
|
1.28
|
|
|
$
|
(0.43
|
)
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
0.01
|
|
|
—
|
|
|
0.16
|
|
|
0.42
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
—
|
|
|
(0.03
|
)
|
|
2.02
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(0.82
|
)
|
|
(0.10
|
)
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
0.40
|
|
|
$
|
0.34
|
|
|
$
|
0.59
|
|
|
$
|
1.91
|
|
|
Diluted earnings per unit:
|
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) before depreciable real estate reserves and gains (losses) on sale
|
|
$
|
0.39
|
|
|
$
|
0.34
|
|
|
$
|
1.28
|
|
|
$
|
(0.43
|
)
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
0.01
|
|
|
—
|
|
|
0.16
|
|
|
0.42
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
—
|
|
|
(0.03
|
)
|
|
2.01
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(0.82
|
)
|
|
(0.10
|
)
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
0.40
|
|
|
$
|
0.34
|
|
|
$
|
0.59
|
|
|
$
|
1.90
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends per unit
|
|
$
|
0.775
|
|
|
$
|
0.72
|
|
|
$
|
2.325
|
|
|
$
|
2.16
|
|
|
Basic weighted average common units outstanding
|
|
102,326
|
|
|
104,730
|
|
|
104,001
|
|
|
104,412
|
|
||||
|
Diluted weighted average common units and common unit equivalents outstanding
|
|
102,570
|
|
|
105,143
|
|
|
104,280
|
|
|
104,761
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
$
|
45,795
|
|
|
$
|
43,343
|
|
|
$
|
62,734
|
|
|
$
|
224,941
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
||||||||
|
Change in net unrealized gain on derivative instruments, including SLGOP's share of joint venture net unrealized gain on derivative instruments
|
|
(217
|
)
|
|
2,632
|
|
|
(3,812
|
)
|
|
(4,682
|
)
|
||||
|
Change in unrealized gain on marketable securities
|
|
44
|
|
|
(30
|
)
|
|
(4,443
|
)
|
|
(900
|
)
|
||||
|
Other comprehensive loss
|
|
(173
|
)
|
|
2,602
|
|
|
(8,255
|
)
|
|
(5,582
|
)
|
||||
|
Comprehensive (loss) income
|
|
45,622
|
|
|
45,945
|
|
|
54,479
|
|
|
219,359
|
|
||||
|
Net loss (income) attributable to noncontrolling interests
|
|
1,474
|
|
|
(836
|
)
|
|
18,179
|
|
|
(6,245
|
)
|
||||
|
Other comprehensive loss attributable to noncontrolling interests
|
|
4
|
|
|
(118
|
)
|
|
303
|
|
|
257
|
|
||||
|
Comprehensive income attributable to SLGOP
|
|
$
|
47,100
|
|
|
$
|
44,991
|
|
|
$
|
72,961
|
|
|
$
|
213,371
|
|
|
|
|
SL Green Operating Partnership Unitholders
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
Partners' Interest
|
|
|
|
|
|
|
|||||||||||||
|
|
|
Series I
Preferred
Units
|
|
Common
Units
|
|
Common
Unitholders
|
|
Accumulated
Other Comprehensive Income (Loss) |
|
Noncontrolling
Interests
|
|
Total
|
|||||||||||
|
Balance at December 31, 2016
|
|
$
|
221,932
|
|
|
100,562
|
|
|
$
|
7,080,406
|
|
|
$
|
22,137
|
|
|
$
|
426,436
|
|
|
$
|
7,750,911
|
|
|
Net income (loss)
|
|
|
|
|
|
69,655
|
|
|
|
|
(18,179
|
)
|
|
51,476
|
|
||||||||
|
Other comprehensive loss
|
|
|
|
|
|
|
|
(7,952
|
)
|
|
|
|
|
(7,952
|
)
|
||||||||
|
Preferred distributions
|
|
|
|
|
|
(11,213
|
)
|
|
|
|
|
|
(11,213
|
)
|
|||||||||
|
DRSPP proceeds
|
|
|
|
2
|
|
|
185
|
|
|
|
|
|
|
185
|
|
||||||||
|
Conversion of common units
|
|
|
|
142
|
|
|
15,353
|
|
|
|
|
|
|
15,353
|
|
||||||||
|
Reallocation of noncontrolling interests in the operating partnership
|
|
|
|
|
|
2,669
|
|
|
|
|
|
|
2,669
|
|
|||||||||
|
Equity component of repurchased exchangeable senior notes
|
|
|
|
|
|
(27,969
|
)
|
|
|
|
|
|
(27,969
|
)
|
|||||||||
|
Deferred compensation plan and stock awards, net
|
|
|
|
(6
|
)
|
|
(1,959
|
)
|
|
|
|
|
|
(1,959
|
)
|
||||||||
|
Amortization of deferred compensation plan
|
|
|
|
|
|
22,014
|
|
|
|
|
|
|
22,014
|
|
|||||||||
|
Repurchases of common stock
|
|
|
|
(3,400
|
)
|
|
(349,991
|
)
|
|
|
|
|
|
(349,991
|
)
|
||||||||
|
Contribution to consolidated joint venture interests
|
|
|
|
|
|
|
|
|
|
33,202
|
|
|
33,202
|
|
|||||||||
|
Deconsolidation of partially owned entity
|
|
|
|
|
|
|
|
|
|
(30,203
|
)
|
|
(30,203
|
)
|
|||||||||
|
Contributions - proceeds from stock options exercised
|
|
|
|
146
|
|
|
12,290
|
|
|
|
|
|
|
12,290
|
|
||||||||
|
Cash distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
(45,089
|
)
|
|
(45,089
|
)
|
|||||||||
|
Cash distributions declared ($2.325 per common unit, none of which represented a return of capital for federal income tax purposes)
|
|
|
|
|
|
(229,672
|
)
|
|
|
|
|
|
(229,672
|
)
|
|||||||||
|
Balance at September 30, 2017
|
|
$
|
221,932
|
|
|
97,446
|
|
|
$
|
6,581,768
|
|
|
$
|
14,185
|
|
|
$
|
366,167
|
|
|
$
|
7,184,052
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Operating Activities
|
|
|
|
||||
|
Net income
|
$
|
62,734
|
|
|
$
|
224,941
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
331,117
|
|
|
737,195
|
|
||
|
Equity in net income from unconsolidated joint ventures
|
(14,104
|
)
|
|
(11,969
|
)
|
||
|
Distributions of cumulative earnings from unconsolidated joint ventures
|
19,609
|
|
|
19,311
|
|
||
|
Equity in net gain on sale of interest in unconsolidated joint venture interest/real estate
|
(16,166
|
)
|
|
(43,588
|
)
|
||
|
Depreciable real estate reserves
|
85,336
|
|
|
10,387
|
|
||
|
Loss (gain) on sale of real estate, net
|
3,256
|
|
|
(210,750
|
)
|
||
|
(Gain) loss on sale of investments in marketable securities
|
(3,262
|
)
|
|
83
|
|
||
|
Deferred rents receivable
|
(33,523
|
)
|
|
40,056
|
|
||
|
Other non-cash adjustments
(1)
|
18,423
|
|
|
(155,558
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Restricted cash—operations
|
6,520
|
|
|
(12,855
|
)
|
||
|
Tenant and other receivables
|
(2,318
|
)
|
|
2,714
|
|
||
|
Related party receivables
|
(8,238
|
)
|
|
(4,167
|
)
|
||
|
Deferred lease costs
|
(31,479
|
)
|
|
(47,036
|
)
|
||
|
Other assets
|
(58,068
|
)
|
|
(30,899
|
)
|
||
|
Accounts payable, accrued expenses, other liabilities and security deposits
|
1,423
|
|
|
(28,089
|
)
|
||
|
Deferred revenue and land leases payable
|
55,361
|
|
|
19,016
|
|
||
|
Net cash provided by operating activities
|
416,621
|
|
|
508,792
|
|
||
|
Investing Activities
|
|
|
|
||||
|
Acquisitions of real estate property
|
(25,114
|
)
|
|
(38,005
|
)
|
||
|
Additions to land, buildings and improvements
|
(251,158
|
)
|
|
(269,182
|
)
|
||
|
Escrowed cash—capital improvements/acquisition deposits/deferred purchase price
|
17,431
|
|
|
85,983
|
|
||
|
Investments in unconsolidated joint ventures
|
(112,697
|
)
|
|
(69,422
|
)
|
||
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
279,478
|
|
|
171,472
|
|
||
|
Net proceeds from disposition of real estate/joint venture interest
|
116,983
|
|
|
2,419,841
|
|
||
|
Proceeds from sale or redemption of marketable securities
|
55,129
|
|
|
6,868
|
|
||
|
Purchases of marketable securities
|
—
|
|
|
(23,062
|
)
|
||
|
Other investments
|
46,955
|
|
|
8,232
|
|
||
|
Origination of debt and preferred equity investments
|
(935,724
|
)
|
|
(554,803
|
)
|
||
|
Repayments or redemption of debt and preferred equity investments
|
707,676
|
|
|
667,251
|
|
||
|
Net cash (used in) provided by investing activities
|
(101,041
|
)
|
|
2,405,173
|
|
||
|
|
|
|
|
||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Financing Activities
|
|
|
|
||||
|
Proceeds from mortgages and other loans payable
|
$
|
779,650
|
|
|
$
|
256,207
|
|
|
Repayments of mortgages and other loans payable
|
(706,056
|
)
|
|
(1,786,034
|
)
|
||
|
Proceeds from revolving credit facility and senior unsecured notes
|
1,447,800
|
|
|
1,260,300
|
|
||
|
Repayments of revolving credit facility and senior unsecured notes
|
(1,270,804
|
)
|
|
(2,269,604
|
)
|
||
|
Proceeds from stock options exercised and DRIP issuance
|
12,475
|
|
|
12,404
|
|
||
|
Repurchase of common stock
|
(349,991
|
)
|
|
—
|
|
||
|
Redemption of preferred stock
|
(125
|
)
|
|
(2,999
|
)
|
||
|
Distributions to noncontrolling interests in other partnerships
|
(45,089
|
)
|
|
(11,023
|
)
|
||
|
Contributions from noncontrolling interests in other partnerships
|
33,202
|
|
|
2,019
|
|
||
|
Distributions paid on common and preferred units
|
(262,340
|
)
|
|
(244,046
|
)
|
||
|
Other obligations related to loan participations
|
16,737
|
|
|
59,150
|
|
||
|
Deferred loan costs and capitalized lease obligation
|
(8,993
|
)
|
|
(39,842
|
)
|
||
|
Net cash used in financing activities
|
(353,534
|
)
|
|
(2,763,468
|
)
|
||
|
Net (decrease) increase in cash and cash equivalents
|
(37,954
|
)
|
|
150,497
|
|
||
|
Cash and cash equivalents at beginning of year
|
279,443
|
|
|
255,399
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
241,489
|
|
|
$
|
405,896
|
|
|
|
|
|
|
||||
|
(1)
Included in Other non-cash adjustments is $172.4 million for the nine months ended September 30, 2016 for the amortization of the below-market lease at 388-390 Greenwich Street as a result of the tenant exercising their option to purchase the property and entering into an agreement to accelerate the sale.
|
|||||||
|
|
|
|
|
||||
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
|
|
|
|
||||
|
Issuance of units in the Operating Partnership
|
$
|
23,273
|
|
|
$
|
51,647
|
|
|
Redemption of units in the Operating Partnership for stock
|
15,352
|
|
|
12,746
|
|
||
|
Derivative instruments at fair value
|
7,362
|
|
|
—
|
|
||
|
Exchange of debt investment for equity in joint venture
|
—
|
|
|
68,581
|
|
||
|
Issuance of preferred units relating to a real estate acquisition
|
—
|
|
|
22,793
|
|
||
|
Tenant improvements and capital expenditures payable
|
8,926
|
|
|
4,281
|
|
||
|
Fair value adjustment to noncontrolling interest in Operating Partnership
|
2,669
|
|
|
4,959
|
|
||
|
Deconsolidation of subsidiaries
|
328,643
|
|
|
1,173,570
|
|
||
|
Transfer of assets related to assets held for sale
|
273,455
|
|
|
2,048,376
|
|
||
|
Transfer of liabilities related to assets held for sale
|
1,290
|
|
|
1,677,528
|
|
||
|
Deferred leasing payable
|
810
|
|
|
1,208
|
|
||
|
Removal of fully depreciated commercial real estate properties
|
11,158
|
|
|
22,179
|
|
||
|
|
|
|
|
Consolidated
|
|
Unconsolidated
|
|
Total
|
|
|
|||||||||||||
|
Location
|
|
Property
Type |
|
Number of Properties
|
|
Approximate Square Feet (unaudited)
|
|
Number of Properties
|
|
Approximate Square Feet (unaudited)
|
|
Number of Properties
|
|
Approximate Square Feet (unaudited)
|
|
Weighted Average Occupancy
(1)
(unaudited)
|
|||||||
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Manhattan
|
|
Office
|
|
24
|
|
|
16,054,606
|
|
|
7
|
|
|
6,558,139
|
|
|
31
|
|
|
22,612,745
|
|
|
93.4
|
%
|
|
|
|
Retail
|
|
4
|
|
(2)
|
302,583
|
|
|
9
|
|
|
347,970
|
|
|
13
|
|
|
650,553
|
|
|
94.5
|
%
|
|
|
|
Development/Redevelopment
|
|
7
|
|
|
158,985
|
|
|
4
|
|
|
770,514
|
|
|
11
|
|
|
929,499
|
|
|
59.9
|
%
|
|
|
|
Fee Interest
|
|
1
|
|
|
176,530
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
176,530
|
|
|
100.0
|
%
|
|
|
|
|
|
36
|
|
|
16,692,704
|
|
|
21
|
|
|
7,676,623
|
|
|
57
|
|
|
24,369,327
|
|
|
92.2
|
%
|
|
Suburban
|
|
Office
|
|
22
|
|
(3)(4)
|
3,608,800
|
|
|
2
|
|
|
640,000
|
|
|
24
|
|
|
4,248,800
|
|
|
83.1
|
%
|
|
|
|
Retail
|
|
1
|
|
|
52,000
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
52,000
|
|
|
100.0
|
%
|
|
|
|
Development/Redevelopment
|
|
1
|
|
|
1,000
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
1,000
|
|
|
100.0
|
%
|
|
|
|
|
|
24
|
|
|
3,661,800
|
|
|
3
|
|
|
640,000
|
|
|
27
|
|
|
4,301,800
|
|
|
83.3
|
%
|
|
Total commercial properties
|
|
60
|
|
|
20,354,504
|
|
|
24
|
|
|
8,316,623
|
|
|
84
|
|
|
28,671,127
|
|
|
90.8
|
%
|
||
|
Residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Manhattan
|
|
Residential
|
|
3
|
|
(2)
|
472,105
|
|
|
12
|
|
|
2,656,856
|
|
|
15
|
|
|
3,128,961
|
|
|
86.4
|
%
|
|
Suburban
|
|
Residential
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
Total residential properties
|
|
3
|
|
|
472,105
|
|
|
12
|
|
|
2,656,856
|
|
|
15
|
|
|
3,128,961
|
|
|
86.4
|
%
|
||
|
Total portfolio
(2)(3)
|
|
63
|
|
|
20,826,609
|
|
|
36
|
|
|
10,973,479
|
|
|
99
|
|
|
31,800,088
|
|
|
90.4
|
%
|
||
|
(1)
|
The weighted average occupancy for commercial properties represents the total occupied square feet divided by total square footage at acquisition. The weighted average occupancy for residential properties represents the total occupied units divided by total available units.
|
|
(2)
|
As of
September 30, 2017
, we owned a building at 315 West 33rd Street, also known as The Olivia, that was comprised of approximately
270,132
square feet (unaudited) of retail space and approximately
222,855
square feet (unaudited) of residential space. For the purpose of this report, we have included this building in the number of retail properties we own. However, we have included only the retail square footage in the retail approximate square footage, and have listed the balance of the square footage as residential square footage.
|
|
(3)
|
Includes the properties at 16 Court Street in Brooklyn, New York, and 125 Chubb Avenue in Lyndhurst, New Jersey which are classified as held for sale at September 30, 2017. The sales closed in October 2017.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Identified intangible assets (included in other assets):
|
|
|
|
||||
|
Gross amount
|
$
|
474,493
|
|
|
$
|
651,099
|
|
|
Accumulated amortization
|
(398,047
|
)
|
|
(410,930
|
)
|
||
|
Net
(1)
|
$
|
76,446
|
|
|
$
|
240,169
|
|
|
Identified intangible liabilities (included in deferred revenue):
|
|
|
|
||||
|
Gross amount
|
$
|
639,511
|
|
|
$
|
655,930
|
|
|
Accumulated amortization
|
(474,365
|
)
|
|
(464,749
|
)
|
||
|
Net
(1)
|
$
|
165,146
|
|
|
$
|
191,181
|
|
|
(1)
|
As of
September 30, 2017
and December 31, 2016,
$3.9 million
and
none
, respectively and
$1.1 million
and
none
, respectively, of net intangible assets and net intangible liabilities, were reclassified to assets held for sale and liabilities related to assets held for sale.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Equity marketable securities
|
$
|
—
|
|
|
$
|
48,315
|
|
|
Commercial mortgage-backed securities
|
28,802
|
|
|
36,795
|
|
||
|
Total marketable securities available-for-sale
|
$
|
28,802
|
|
|
$
|
85,110
|
|
|
Property
|
|
Disposition Date
|
|
Property Type
|
|
Approximate Square Feet
|
|
Sales Price
(1)
(in millions)
|
|
Gain (loss)
(2)
(in millions)
|
|||||
|
885 Third Avenue
(3)
|
|
February 2016
|
|
Fee Interest
|
|
607,000
|
|
|
$
|
453.0
|
|
|
$
|
(8.8
|
)
|
|
520 White Plains Road
|
|
April 2017
|
|
Office
|
|
180,000
|
|
|
21.0
|
|
|
(14.6
|
)
|
||
|
102 Greene Street
(4)
|
|
April 2017
|
|
Retail
|
|
9,200
|
|
|
43.5
|
|
|
4.9
|
|
||
|
680-750 Washington Boulevard
|
|
July 2017
|
|
Office
|
|
325,000
|
|
|
97.0
|
|
|
(44.2
|
)
|
||
|
(1)
|
Sales price represents the gross sales price for a property or the gross asset valuation for interests in a property.
|
|
(2)
|
The gain on sale for 102 Greene Street is net of
$0.9 million
in employee compensation awards accrued in connection with the realization of the investment gain as a bonus to certain employees that were instrumental in realizing the gain on sale. Additionally, gain on sale amounts do not include adjustments for expenses recorded in subsequent periods.
|
|
(3)
|
In February 2016, we closed on the sale of 885 Third Avenue. The sale did not meet the criteria for sale accounting and as a result the property remained on our consolidated financial statements until the criteria was met in April 2017.
|
|
(4)
|
In April 2017, we closed on the sale of a
90%
interest 102 Greene Street and had subsequently accounted for our interest in the property as an investment in unconsolidated joint ventures. We sold the remaining
10%
interest in September 2017. See Note 6, "Investments in Unconsolidated Joint Ventures".
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Balance at beginning of period
(1)
|
$
|
1,640,412
|
|
|
$
|
1,670,020
|
|
|
Debt Investment Originations/Accretion
(2)
|
944,494
|
|
|
1,009,176
|
|
||
|
Preferred Equity Investment Originations/Accretion
(2)
|
144,013
|
|
|
5,698
|
|
||
|
Redemptions/Sales/Syndications/Amortization
(3)
|
(708,180
|
)
|
|
(1,044,482
|
)
|
||
|
Balance at end of period
(1)
|
$
|
2,020,739
|
|
|
$
|
1,640,412
|
|
|
(1)
|
Net of unamortized fees, discounts, and premiums.
|
|
(2)
|
Accretion includes amortization of fees and discounts and paid-in-kind investment income.
|
|
(3)
|
Certain participations in debt investments that were sold or syndicated did not meet the conditions for sale accounting are included in other assets and other liabilities on the consolidated balance sheets.
|
|
Loan Type
|
|
September 30, 2017
Future Funding
Obligations
|
|
September 30, 2017 Senior
Financing |
|
September 30, 2017
Carrying Value (1) |
|
December 31, 2016
Carrying Value
(1)
|
|
Maturity
Date
(2)
|
||||||||
|
Fixed Rate Investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Mortgage/Jr. Mortgage Loan
(3)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
250,164
|
|
|
$
|
—
|
|
|
April 2017
|
|
Mortgage Loan
(4)
|
|
—
|
|
|
—
|
|
|
26,352
|
|
|
26,311
|
|
|
February 2019
|
||||
|
Mortgage Loan
|
|
—
|
|
|
—
|
|
|
275
|
|
|
380
|
|
|
August 2019
|
||||
|
Mezzanine Loan
(5a)
|
|
—
|
|
|
1,160,000
|
|
|
201,757
|
|
|
—
|
|
|
March 2020
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
15,000
|
|
|
3,500
|
|
|
3,500
|
|
|
September 2021
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
147,000
|
|
|
24,909
|
|
|
—
|
|
|
April 2022
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
87,595
|
|
|
12,697
|
|
|
12,692
|
|
|
November 2023
|
||||
|
Mezzanine Loan
(5b)
|
|
—
|
|
|
115,000
|
|
|
12,930
|
|
|
12,925
|
|
|
June 2024
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
95,000
|
|
|
30,000
|
|
|
30,000
|
|
|
January 2025
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
340,000
|
|
|
15,000
|
|
|
15,000
|
|
|
November 2026
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
1,657,500
|
|
|
55,250
|
|
|
—
|
|
|
June 2027
|
||||
|
Mezzanine Loan
(6)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66,129
|
|
|
|
||||
|
Jr. Mortgage Participation/Mezzanine Loan
(7)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
193,422
|
|
|
|
||||
|
Total fixed rate
|
|
$
|
—
|
|
|
$
|
3,617,095
|
|
|
$
|
632,834
|
|
|
$
|
360,359
|
|
|
|
|
Floating Rate Investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Mortgage/Mezzanine Loan
(8)
|
|
622
|
|
|
—
|
|
|
23,372
|
|
|
20,423
|
|
|
October 2017
|
||||
|
Mezzanine Loan
(5c)
|
|
—
|
|
|
85,000
|
|
|
15,340
|
|
|
15,141
|
|
|
December 2017
|
||||
|
Mezzanine Loan
(5d)
|
|
—
|
|
|
65,000
|
|
|
14,832
|
|
|
14,656
|
|
|
December 2017
|
||||
|
Mezzanine Loan
(5e)
|
|
795
|
|
|
—
|
|
|
15,132
|
|
|
15,051
|
|
|
December 2017
|
||||
|
Mortgage/Mezzanine Loan
(9)
|
|
—
|
|
|
125,000
|
|
|
29,966
|
|
|
29,998
|
|
|
January 2018
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
40,000
|
|
|
19,964
|
|
|
19,913
|
|
|
April 2018
|
||||
|
Jr. Mortgage Participation
|
|
—
|
|
|
117,808
|
|
|
34,899
|
|
|
34,844
|
|
|
April 2018
|
||||
|
Mezzanine Loan
|
|
523
|
|
|
20,523
|
|
|
10,916
|
|
|
10,863
|
|
|
August 2018
|
||||
|
Mortgage/Mezzanine Loan
|
|
—
|
|
|
—
|
|
|
19,914
|
|
|
19,840
|
|
|
August 2018
|
||||
|
Mortgage Loan
|
|
—
|
|
|
65,000
|
|
|
14,935
|
|
|
14,880
|
|
|
August 2018
|
||||
|
Loan Type
|
|
September 30, 2017
Future Funding
Obligations
|
|
September 30, 2017 Senior
Financing |
|
September 30, 2017
Carrying Value (1) |
|
December 31, 2016
Carrying Value
(1)
|
|
Maturity
Date
(2)
|
||||||||
|
Mortgage/Mezzanine Loan
(10)
|
|
—
|
|
|
—
|
|
|
16,957
|
|
|
16,960
|
|
|
September 2018
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
37,500
|
|
|
14,801
|
|
|
14,648
|
|
|
September 2018
|
||||
|
Mezzanine Loan
|
|
2,325
|
|
|
45,025
|
|
|
34,782
|
|
|
34,502
|
|
|
October 2018
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
335,000
|
|
|
74,683
|
|
|
74,476
|
|
|
November 2018
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
33,000
|
|
|
26,907
|
|
|
26,850
|
|
|
December 2018
|
||||
|
Mezzanine Loan
|
|
1,050
|
|
|
171,939
|
|
|
58,598
|
|
|
56,114
|
|
|
December 2018
|
||||
|
Mezzanine Loan
|
|
8,267
|
|
|
289,621
|
|
|
71,067
|
|
|
63,137
|
|
|
December 2018
|
||||
|
Mezzanine Loan
|
|
5,197
|
|
|
229,084
|
|
|
74,314
|
|
|
64,505
|
|
|
December 2018
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
45,000
|
|
|
12,156
|
|
|
12,104
|
|
|
January 2019
|
||||
|
Mortgage/Mezzanine Loan
(5f)
|
|
30,101
|
|
|
—
|
|
|
158,757
|
|
|
—
|
|
|
January 2019
|
||||
|
Mezzanine Loan
|
|
6,081
|
|
|
24,086
|
|
|
7,812
|
|
|
5,410
|
|
|
January 2019
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
38,000
|
|
|
21,927
|
|
|
21,891
|
|
|
March 2019
|
||||
|
Mezzanine Loan
|
|
279
|
|
|
173,700
|
|
|
36,936
|
|
|
—
|
|
|
April 2019
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
265,000
|
|
|
24,798
|
|
|
24,707
|
|
|
April 2019
|
||||
|
Mortgage/Jr. Mortgage Participation Loan
|
|
29,661
|
|
|
194,094
|
|
|
69,705
|
|
|
65,554
|
|
|
August 2019
|
||||
|
Mezzanine Loan
|
|
2,034
|
|
|
187,500
|
|
|
37,835
|
|
|
37,322
|
|
|
September 2019
|
||||
|
Mortgage/Mezzanine Loan
|
|
49,933
|
|
|
—
|
|
|
130,350
|
|
|
111,819
|
|
|
September 2019
|
||||
|
Mortgage/Mezzanine Loan
|
|
30,494
|
|
|
—
|
|
|
38,934
|
|
|
33,682
|
|
|
January 2020
|
||||
|
Mezzanine Loan
(11)
|
|
6,794
|
|
|
537,748
|
|
|
72,597
|
|
|
125,911
|
|
|
January 2020
|
||||
|
Mezzanine Loan
|
|
7,164
|
|
|
33,587
|
|
|
10,988
|
|
|
—
|
|
|
July 2020
|
||||
|
Jr. Mortgage Participation/Mezzanine Loan
|
|
—
|
|
|
60,000
|
|
|
15,627
|
|
|
15,606
|
|
|
July 2021
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
280,000
|
|
|
34,124
|
|
|
—
|
|
|
August 2022
|
||||
|
Mezzanine Loan
(12)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,369
|
|
|
|
||||
|
Mortgage/ Mezzanine Loan
(6)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,847
|
|
|
|
||||
|
Mortgage/Mezzanine Loan
(6)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,959
|
|
|
|
||||
|
Mezzanine Loan
(13)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,957
|
|
|
|
||||
|
Mortgage/Mezzanine Loan
(14)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
145,239
|
|
|
|
||||
|
Total floating rate
|
|
$
|
181,320
|
|
|
$
|
3,498,215
|
|
|
$
|
1,243,925
|
|
|
$
|
1,232,178
|
|
|
|
|
Total
|
|
$
|
181,320
|
|
|
$
|
7,115,310
|
|
|
$
|
1,876,759
|
|
|
$
|
1,592,537
|
|
|
|
|
(1)
|
Carrying value is net of discounts, premiums, original issue discounts and deferred origination fees.
|
|
(2)
|
Represents contractual maturity, excluding any unexercised extension options.
|
|
(3)
|
These loans were purchased at par in April and May 2017 and were in maturity default at the time of acquisition. At the time the loans were purchased, the Company expected to collect all contractually required payments, including interest. In August 2017, the Company determined that it was probable that the loans would not be repaid in full and therefore, the loans were put on non-accrual status. No impairment was recorded as the Company believes that the fair value of the property exceeds the carrying amount of the loans. The loans had an outstanding balance including accrued interest of
$259.3 million
at the time that they were put on non-accrual status.
|
|
(4)
|
In September 2014, we acquired a
$26.4 million
mortgage loan at a
$0.2 million
discount and a
$5.7 million
junior mortgage participation at a
$5.7 million
discount. The junior mortgage participation was a nonperforming loan at acquisition, is currently on non-accrual status and has no carrying value.
|
|
(5)
|
Carrying value is net of the following amounts that were sold or syndicated, which are included in other assets and other liabilities on the consolidated balance sheets as a result of the transfers not meeting the conditions for sale accounting: (a)
$1.2 million
, (b)
$12.0 million
, (c)
$14.6 million
, (d)
$14.1 million
, (e)
$5.1 million
, and (f)
$21.2 million
|
|
(6)
|
This loan was repaid in June 2017.
|
|
(7)
|
This loan was repaid in March 2017.
|
|
(8)
|
This loan was extended in October 2017.
|
|
(9)
|
This loan was extended in January 2017.
|
|
(10)
|
This loan was extended in September 2017.
|
|
(11)
|
$66.1 million
of outstanding principal was syndicated in February 2017.
|
|
(12)
|
This loan was repaid in September 2017.
|
|
(13)
|
This loan was contributed to a joint venture in May 2017.
|
|
(14)
|
This loan was repaid in January 2017.
|
|
Type
|
|
September 30, 2017
Future Funding Obligations |
|
September 30, 2017
Senior Financing |
|
September 30, 2017
Carrying Value (1) |
|
December 31, 2016
Carrying Value (1) |
|
Mandatory
Redemption
(2)
|
||||||||
|
Preferred Equity
(3)
|
|
$
|
—
|
|
|
$
|
272,000
|
|
|
$
|
143,980
|
|
|
$
|
—
|
|
|
April 2021
|
|
Preferred Equity
(4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,982
|
|
|
|
||||
|
Preferred Equity
(5)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37,893
|
|
|
|
||||
|
Total
|
|
$
|
—
|
|
|
$
|
272,000
|
|
|
$
|
143,980
|
|
|
$
|
47,875
|
|
|
|
|
(1)
|
Carrying value is net of deferred origination fees.
|
|
(2)
|
Represents contractual maturity, excluding any unexercised extension options.
|
|
(3)
|
In February 2016, we closed on the sale of 885 Third Avenue and retained a preferred equity position in the property. The sale did not meet the criteria for sale accounting under the full accrual method in ASC 360-20, Property, Plant and Equipment - Real Estate Sales. As a result the property remained on our consolidated balance sheet until the criteria was met in April 2017 at which time the property was deconsolidated and the preferred equity investment was recognized.
|
|
(4)
|
This investment was redeemed in May 2017.
|
|
(5)
|
This investment was redeemed in April 2017.
|
|
Property
|
Partner
|
Ownership
Interest (1) |
Economic
Interest (1) |
Unaudited Approximate Square Feet
|
Acquisition Date
(2)
|
Acquisition
Price (2) (in thousands) |
|||
|
100 Park Avenue
|
Prudential Real Estate Investors
|
49.90%
|
49.90%
|
834,000
|
|
February 2000
|
$
|
95,800
|
|
|
717 Fifth Avenue
|
Jeff Sutton/Private Investor
|
10.92%
|
10.92%
|
119,500
|
|
September 2006
|
251,900
|
|
|
|
800 Third Avenue
|
Private Investors
|
60.52%
|
60.52%
|
526,000
|
|
December 2006
|
285,000
|
|
|
|
1745 Broadway
|
Ivanhoe Cambridge, Inc.
|
56.87%
|
56.87%
|
674,000
|
|
April 2007
|
520,000
|
|
|
|
Jericho Plaza
|
Onyx Equities/Credit Suisse
|
11.67%
|
11.67%
|
640,000
|
|
April 2007
|
210,000
|
|
|
|
11 West 34th Street
|
Private Investor/
Jeff Sutton |
30.00%
|
30.00%
|
17,150
|
|
December 2010
|
10,800
|
|
|
|
3 Columbus Circle
(3)
|
The Moinian Group
|
48.90%
|
48.90%
|
741,500
|
|
January 2011
|
500,000
|
|
|
|
280 Park Avenue
|
Vornado Realty Trust
|
50.00%
|
50.00%
|
1,219,158
|
|
March 2011
|
400,000
|
|
|
|
1552-1560 Broadway
(4)
|
Jeff Sutton
|
50.00%
|
50.00%
|
57,718
|
|
August 2011
|
136,550
|
|
|
|
724 Fifth Avenue
|
Jeff Sutton
|
50.00%
|
50.00%
|
65,010
|
|
January 2012
|
223,000
|
|
|
|
10 East 53rd Street
|
Canadian Pension Plan Investment Board
|
55.00%
|
55.00%
|
354,300
|
|
February 2012
|
252,500
|
|
|
|
521 Fifth Avenue
|
Plaza Global
Real Estate Partners LP |
50.50%
|
50.50%
|
460,000
|
|
November 2012
|
315,000
|
|
|
|
21 East 66th Street
(5)
|
Private Investors
|
32.28%
|
32.28%
|
13,069
|
|
December 2012
|
75,000
|
|
|
|
650 Fifth Avenue
(6)
|
Jeff Sutton
|
50.00%
|
50.00%
|
69,214
|
|
November 2013
|
—
|
|
|
|
121 Greene Street
|
Jeff Sutton
|
50.00%
|
50.00%
|
7,131
|
|
September 2014
|
27,400
|
|
|
|
175-225 Third Street Brooklyn, New York
|
KCLW 3rd Street LLC/LIVWRK LLC
|
95.00%
|
95.00%
|
—
|
|
October 2014
|
74,600
|
|
|
|
55 West 46th Street
|
Prudential Real Estate Investors
|
25.00%
|
25.00%
|
347,000
|
|
November 2014
|
295,000
|
|
|
|
Stonehenge Portfolio
(7)
|
Various
|
Various
|
Various
|
1,439,016
|
|
February 2015
|
36,668
|
|
|
|
131-137 Spring Street
|
Invesco Real Estate
|
20.00%
|
20.00%
|
68,342
|
|
August 2015
|
277,750
|
|
|
|
605 West 42nd Street
|
The Moinian Group
|
20.00%
|
20.00%
|
927,358
|
|
April 2016
|
759,000
|
|
|
|
11 Madison Avenue
|
PGIM Real Estate
|
60.00%
|
60.00%
|
2,314,000
|
|
August 2016
|
2,605,000
|
|
|
|
333 East 22nd Street
(8)
|
Private Investors
|
33.33%
|
33.33%
|
26,926
|
|
August 2016
|
—
|
|
|
|
400 E 57th Street
(9)
|
BlackRock, Inc and Stonehenge Partners
|
51.00%
|
41.00%
|
290,482
|
|
October 2016
|
170,000
|
|
|
|
One Vanderbilt
(10)
|
National Pension Service of Korea/Hines Interest LP
|
71.01%
|
71.01%
|
—
|
|
January 2017
|
3,310,000
|
|
|
|
Mezzanine Loan
(11)
|
Private Investors
|
33.33%
|
33.33%
|
—
|
|
May 2017
|
15,000
|
|
|
|
(1)
|
Ownership interest and economic interest represent the Company's interests in the joint venture as of
September 30, 2017
. Changes in ownership or economic interests, if any, within the current year are disclosed in the notes below.
|
|
(2)
|
Acquisition date and price represent the date on which the Company initially acquired an interest in the joint venture and the actual or implied gross purchase price for the joint venture on that date. Acquisition date and price are not adjusted for subsequent acquisitions or dispositions of interest.
|
|
(3)
|
As a result of the sale of a condominium interest in September 2012, Young & Rubicam, Inc., or Y&R, owns floors three through eight at the property. Because the joint venture has an option to repurchase these floors, the gain associated with this sale was deferred.
|
|
(4)
|
The purchase price represents only the purchase of the 1552 Broadway interest which comprised approximately
13,045
square feet. The joint venture also owns a long-term leasehold interest in the retail space and certain other spaces at 1560 Broadway, which is adjacent to 1552 Broadway.
|
|
(5)
|
We hold a
32.28
% interest in
three
retail and
two
residential units at the property and a
16.14
% interest in
three
residential units at the property.
|
|
(6)
|
The joint venture owns a long-term leasehold interest in the retail space at 650 Fifth Avenue. In connection with the ground lease obligation, SLG provided a performance guaranty and our joint venture partner executed a contribution agreement to reflect its pro rata obligation. In the event the property is converted into a condominium unit and the landlord elects the purchase option, the joint venture shall be obligated to acquire the unit at the then fair value.
|
|
(7)
|
In March 2017, the Company sold a partial interest in the Stonehenge Portfolio as further described under Sale of Joint Venture Interest or Properties below.
|
|
(8)
|
The joint venture acquired a leasehold interest in the property in October 2016.
|
|
(9)
|
In October 2016, the Company sold a
49%
interest in this property to an investment account managed by BlackRock, Inc. The Company's interest in the property was sold within a consolidated joint venture owned
90
% by the Company and
10
% by Stonehenge. The transaction resulted in the deconsolidation of the venture's remaining
51%
interest in the property. The Company's joint venture with Stonehenge remains consolidated resulting in the combined
51%
interest being shown within investments in unconsolidated joint ventures on the Company's balance sheet.
|
|
(10)
|
In January 2017, the Company admitted
two
partners, National Pension Service of Korea and Hines Interest LP, into the One Vanderbilt Avenue development project. In April 2017, the criteria for deconsolidation were met, and the development is shown within investments in unconsolidated joint ventures. The
|
|
(11)
|
In May 2017, the Company contributed a mezzanine loan secured by a commercial property in midtown Manhattan to a joint venture and retained a
33.33%
interest in the venture. The carrying value is net of
$10.0 million
that was sold, which is included in other assets and other liabilities on the consolidated balance sheets as a result of the transfers not meeting the conditions for sale accounting. In October 2017, the initial maturity date of November 2017 was extended to November 2018.
|
|
Loan Type
|
|
September 30, 2017
|
|
December 31, 2016
|
|
Maturity Date
|
||||
|
Mezzanine Loan and Preferred Equity
(1)
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
|
March 2018
|
|
Mezzanine Loan
(2)
|
|
44,881
|
|
|
45,622
|
|
|
February 2022
|
||
|
Mezzanine Loan
(3)
|
|
25,854
|
|
|
24,542
|
|
|
July 2036
|
||
|
|
|
$
|
170,735
|
|
|
$
|
170,164
|
|
|
|
|
(1)
|
These loans were extended in February 2017.
|
|
(2)
|
We have an option to convert our loan to an equity interest subject to certain conditions. We have determined that our option to convert the loan to equity is not a derivative financial instrument pursuant to GAAP.
|
|
(3)
|
The Company has the ability to convert this loan into an equity position starting in 2021 and the borrower is able to force this conversion in 2024.
|
|
Property
|
|
Ownership Interest
|
|
Disposition Date
|
|
Type of Sale
|
|
Gross Asset Valuation
(in thousands)
(1)
|
|
Gain
on Sale
(in thousands)
(2)
|
||||
|
Stonehenge Portfolio (partial)
|
|
Various
|
|
March 2017
|
|
Ownership Interest
|
|
$
|
300,000
|
|
|
$
|
871
|
|
|
102 Greene Street
|
|
10.00%
|
|
September 2017
|
|
Ownership Interest
|
|
$
|
43,500
|
|
|
$
|
283
|
|
|
(1)
|
Represents implied gross valuation for the joint venture or sales price of the property.
|
|
(2)
|
Represents the Company's share of the gain.
|
|
Property
|
|
Economic
Interest (1) |
|
Maturity Date
|
|
Interest
Rate
(2)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||
|
Fixed Rate Debt:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
521 Fifth Avenue
|
|
50.50
|
%
|
|
November 2019
|
|
3.73
|
%
|
|
$
|
170,000
|
|
|
$
|
170,000
|
|
|
717 Fifth Avenue
(3)
|
|
10.92
|
%
|
|
July 2022
|
|
4.45
|
%
|
|
300,000
|
|
|
300,000
|
|
||
|
Property
|
|
Economic
Interest (1) |
|
Maturity Date
|
|
Interest
Rate
(2)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||
|
717 Fifth Avenue
(3)
|
|
10.92
|
%
|
|
July 2022
|
|
5.50
|
%
|
|
355,328
|
|
|
355,328
|
|
||
|
650 Fifth Avenue
|
|
50.00
|
%
|
|
October 2022
|
|
4.95
|
%
|
|
225,000
|
|
|
—
|
|
||
|
21 East 66th Street
|
|
32.28
|
%
|
|
April 2023
|
|
3.60
|
%
|
|
12,000
|
|
|
12,000
|
|
||
|
3 Columbus Circle
|
|
48.90
|
%
|
|
March 2025
|
|
3.61
|
%
|
|
350,000
|
|
|
350,000
|
|
||
|
11 Madison Avenue
|
|
60.00
|
%
|
|
September 2025
|
|
3.84
|
%
|
|
1,400,000
|
|
|
1,400,000
|
|
||
|
800 Third Avenue
|
|
60.52
|
%
|
|
February 2026
|
|
3.37
|
%
|
|
177,000
|
|
|
177,000
|
|
||
|
400 East 57th Street
|
|
41.00
|
%
|
|
November 2026
|
|
3.00
|
%
|
|
100,000
|
|
|
100,000
|
|
||
|
Stonehenge Portfolio
(4)
|
|
Various
|
|
|
Various
|
|
4.17
|
%
|
|
359,095
|
|
|
362,518
|
|
||
|
1745 Broadway
(5)
|
|
|
|
|
|
|
|
|
—
|
|
|
340,000
|
|
|||
|
Total fixed rate debt
|
|
|
|
|
|
|
|
$
|
3,448,423
|
|
|
$
|
3,566,846
|
|
||
|
Floating Rate Debt:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
55 West 46th Street
(6)
|
|
25.00
|
%
|
|
October 2017
|
|
3.52
|
%
|
|
$
|
165,328
|
|
|
$
|
157,322
|
|
|
175-225 Third Street Brooklyn, New York
|
|
95.00
|
%
|
|
December 2017
|
|
5.25
|
%
|
|
40,000
|
|
|
40,000
|
|
||
|
Jericho Plaza
(7)
|
|
11.67
|
%
|
|
March 2018
|
|
5.37
|
%
|
|
79,530
|
|
|
76,993
|
|
||
|
724 Fifth Avenue
|
|
50.00
|
%
|
|
April 2018
|
|
3.64
|
%
|
|
275,000
|
|
|
275,000
|
|
||
|
1552 Broadway
(8)
|
|
50.00
|
%
|
|
April 2018
|
|
5.41
|
%
|
|
185,410
|
|
|
185,410
|
|
||
|
280 Park Avenue
(9)
|
|
50.00
|
%
|
|
September 2019
|
|
3.09
|
%
|
|
1,200,000
|
|
|
900,000
|
|
||
|
121 Greene Street
|
|
50.00
|
%
|
|
November 2019
|
|
2.72
|
%
|
|
15,000
|
|
|
15,000
|
|
||
|
1745 Broadway
(10)
|
|
56.87
|
%
|
|
January 2020
|
|
3.07
|
%
|
|
345,000
|
|
|
—
|
|
||
|
10 East 53rd Street
|
|
55.00
|
%
|
|
February 2020
|
|
3.47
|
%
|
|
170,000
|
|
|
125,000
|
|
||
|
131-137 Spring Street
|
|
20.00
|
%
|
|
August 2020
|
|
2.77
|
%
|
|
141,000
|
|
|
141,000
|
|
||
|
11 West 34th Street
|
|
30.00
|
%
|
|
January 2021
|
|
2.68
|
%
|
|
23,000
|
|
|
23,000
|
|
||
|
100 Park Avenue
|
|
49.90
|
%
|
|
February 2021
|
|
2.97
|
%
|
|
360,000
|
|
|
360,000
|
|
||
|
One Vanderbilt
(11)
|
|
71.01
|
%
|
|
September 2021
|
|
4.72
|
%
|
|
271,229
|
|
|
—
|
|
||
|
605 West 42nd Street
(12)
|
|
20.00
|
%
|
|
August 2027
|
|
2.84
|
%
|
|
550,000
|
|
|
539,000
|
|
||
|
21 East 66th Street
|
|
32.28
|
%
|
|
June 2033
|
|
3.62
|
%
|
|
1,667
|
|
|
1,726
|
|
||
|
Stonehenge Portfolio
|
|
Various
|
|
|
April 2018
|
|
2.47
|
%
|
|
55,340
|
|
|
65,577
|
|
||
|
650 Fifth Avenue
(13)
|
|
|
|
|
|
|
|
—
|
|
|
77,500
|
|
||||
|
Total floating rate debt
|
|
|
|
|
|
|
|
$
|
3,877,504
|
|
|
$
|
2,982,528
|
|
||
|
Total joint venture mortgages and other loans payable
|
|
|
|
$
|
7,325,927
|
|
|
$
|
6,549,374
|
|
||||||
|
Deferred financing costs, net
|
|
|
|
|
|
|
|
(127,318
|
)
|
|
(95,408
|
)
|
||||
|
Total joint venture mortgages and other loans payable, net
|
|
|
|
$
|
7,198,609
|
|
|
$
|
6,453,966
|
|
||||||
|
(1)
|
Economic interest represent the Company's interests in the joint venture as of
September 30, 2017
. Changes in ownership or economic interests, if any, within the current year are disclosed in the notes to the investment in unconsolidated joint ventures note above.
|
|
(2)
|
Effective weighted average interest rate for the
three months ended September 30, 2017
, taking into account interest rate hedges in effect during the period.
|
|
(3)
|
These loans are comprised of a
$300.0 million
fixed rate mortgage loan and
$355.3 million
mezzanine loan. The mezzanine loan is subject to accretion based on the difference between contractual interest rate and contractual pay rate.
|
|
(4)
|
Amount is comprised of
$34.0 million
,
$137.7 million
,
$172.5 million
, and
$14.9 million
in fixed-rate mortgages that mature in November 2017, August 2019, June 2024, and February 2027, respectively.
|
|
(5)
|
In January 2017, this loan was refinanced with a floating rate loan as shown above.
|
|
(6)
|
This loan has a committed amount of
$190.0 million
, of which
$24.7 million
was unfunded as of
September 30, 2017
. In October 2017, this loan was refinanced with a new
$195.0 million
mortgage loan with a floating interest rate of
213
basis points over 30-day LIBOR and a maturity date of November 2020.
|
|
(7)
|
The property secures a
two
year
$100.0 million
loan, of which
$79.5 million
is currently outstanding.
|
|
(8)
|
These loans are comprised of a
$145.0 million
mortgage loan and a
$41.5 million
mezzanine loan. As of
September 30, 2017
,
$0.6 million
of the mortgage loan and
$0.5 million
of the mezzanine loan were unfunded. In October 2017, this loan was refinanced with a new
$195.0 million
mortgage loan with a floating interest rate of
265
basis points over 30-day LIBOR and a maturity date of October 2020.
|
|
(9)
|
In August 2017, this loan was refinanced with a new
$1.075 billion
mortgage loan and a new
$125.0 million
mezzanine loan, which carry floating interest rates of
148
basis points over 30-day LIBOR and
385
basis points over 30-day LIBOR, respectively. Both the mortgage loan and mezzanine loan initially mature in September 2019.
|
|
(10)
|
This loan has a committed amount of
$375.0 million
, of which
$30.0 million
was unfunded as of
September 30, 2017
.
|
|
(11)
|
This loan is a
$1.5 billion
construction facility in connection with the development of One Vanderbilt. This facility bears interest at
350
basis points over 30-day LIBOR, with reduction based on meeting certain conditions, and has an initial
five
-year term with
two
one
-year extension options. Advances under the loan are subject to incurred costs, funded equity, loan to value thresholds, and entering into construction contracts.
|
|
(12)
|
In August 2017, this loan was refinanced with a new
$550.0 million
mortgage note, with a floating interest rate of
144
basis points over 30-day LIBOR and a maturity date of August 2027.
|
|
(13)
|
In September 2017, this loan was refinanced with a fixed rate loan as shown above.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Assets
|
|
|
|
||||
|
Commercial real estate property, net
|
$
|
9,944,280
|
|
|
$
|
9,131,717
|
|
|
Cash and restricted cash
|
370,596
|
|
|
328,455
|
|
||
|
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance
|
267,244
|
|
|
232,778
|
|
||
|
Debt and preferred equity investments, net
|
201,731
|
|
|
336,164
|
|
||
|
Other assets
|
636,365
|
|
|
683,481
|
|
||
|
Total assets
|
$
|
11,420,216
|
|
|
$
|
10,712,595
|
|
|
Liabilities and members' equity
|
|
|
|
||||
|
Mortgages and other loans payable, net
|
$
|
7,198,609
|
|
|
$
|
6,453,966
|
|
|
Deferred revenue/gain
|
340,310
|
|
|
356,414
|
|
||
|
Other liabilities
|
411,261
|
|
|
391,500
|
|
||
|
Members' equity
|
3,470,036
|
|
|
3,510,715
|
|
||
|
Total liabilities and members' equity
|
$
|
11,420,216
|
|
|
$
|
10,712,595
|
|
|
Company's investments in unconsolidated joint ventures
|
$
|
2,045,796
|
|
|
$
|
1,890,186
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Total revenues
|
$
|
216,100
|
|
|
$
|
184,221
|
|
|
$
|
643,210
|
|
|
$
|
498,308
|
|
|
Operating expenses
|
38,055
|
|
|
34,727
|
|
|
115,996
|
|
|
89,147
|
|
||||
|
Ground rent
|
4,182
|
|
|
3,744
|
|
|
12,612
|
|
|
10,670
|
|
||||
|
Real estate taxes
|
37,282
|
|
|
30,814
|
|
|
107,391
|
|
|
79,356
|
|
||||
|
Interest expense, net of interest income
|
61,066
|
|
|
51,789
|
|
|
176,096
|
|
|
147,876
|
|
||||
|
Amortization of deferred financing costs
|
4,030
|
|
|
7,155
|
|
|
17,994
|
|
|
17,667
|
|
||||
|
Transaction related costs
|
—
|
|
|
5,359
|
|
|
146
|
|
|
5,359
|
|
||||
|
Depreciation and amortization
|
61,447
|
|
|
56,890
|
|
|
198,556
|
|
|
132,035
|
|
||||
|
Total expenses
|
206,062
|
|
|
190,478
|
|
|
628,791
|
|
|
482,110
|
|
||||
|
Loss on early extinguishment of debt
|
(7,638
|
)
|
|
—
|
|
|
(7,638
|
)
|
|
(1,606
|
)
|
||||
|
Net income (loss) before gain on sale
|
$
|
2,400
|
|
|
$
|
(6,257
|
)
|
|
$
|
6,781
|
|
|
$
|
14,592
|
|
|
Company's equity in net income (loss) from unconsolidated joint ventures
|
$
|
4,078
|
|
|
$
|
(3,968
|
)
|
|
$
|
14,104
|
|
|
$
|
11,969
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Deferred leasing costs
|
$
|
464,788
|
|
|
$
|
468,971
|
|
|
Less: accumulated amortization
|
(216,807
|
)
|
|
(201,371
|
)
|
||
|
Deferred costs, net
|
$
|
247,981
|
|
|
$
|
267,600
|
|
|
Property
|
|
Maturity
Date
|
|
Interest
Rate
(1)
|
|
September 30, 2017
|
|
December 31, 2016
|
|||||
|
Fixed Rate Debt:
|
|
|
|
|
|
|
|
|
|||||
|
Unsecured Loan
|
|
June 2018
|
|
4.81
|
%
|
|
$
|
16,000
|
|
|
$
|
16,000
|
|
|
One Madison Avenue
|
|
May 2020
|
|
5.91
|
%
|
|
494,264
|
|
|
517,806
|
|
||
|
762 Madison Avenue
|
|
February 2022
|
|
5.00
|
%
|
|
771
|
|
|
7,694
|
|
||
|
100 Church Street
|
|
July 2022
|
|
4.68
|
%
|
|
218,237
|
|
|
221,446
|
|
||
|
919 Third Avenue
(2)
|
|
June 2023
|
|
5.12
|
%
|
|
500,000
|
|
|
500,000
|
|
||
|
420 Lexington Avenue
|
|
October 2024
|
|
3.99
|
%
|
|
300,000
|
|
|
300,000
|
|
||
|
1515 Broadway
|
|
March 2025
|
|
3.93
|
%
|
|
876,613
|
|
|
888,531
|
|
||
|
400 East 58th Street
(3)
|
|
November 2026
|
|
3.00
|
%
|
|
40,000
|
|
|
40,000
|
|
||
|
Landmark Square
|
|
January 2027
|
|
4.90
|
%
|
|
100,000
|
|
|
100,000
|
|
||
|
485 Lexington Avenue
|
|
February 2027
|
|
4.25
|
%
|
|
450,000
|
|
|
450,000
|
|
||
|
1080 Amsterdam
(4)
|
|
February 2027
|
|
3.58
|
%
|
|
36,363
|
|
|
—
|
|
||
|
315 West 33rd Street
|
|
February 2027
|
|
4.17
|
%
|
|
250,000
|
|
|
—
|
|
||
|
Series J Preferred Units
(5)
|
|
April 2051
|
|
3.75
|
%
|
|
4,000
|
|
|
4,000
|
|
||
|
885 Third Avenue
(6)
|
|
|
|
|
|
—
|
|
|
267,650
|
|
|||
|
FHLBNY Facility
(7)
|
|
|
|
|
|
—
|
|
|
105,000
|
|
|||
|
FHLBNY Facility
(7)
|
|
|
|
|
|
—
|
|
|
100,000
|
|
|||
|
Total fixed rate debt
|
|
|
|
|
|
$
|
3,286,248
|
|
|
$
|
3,518,127
|
|
|
|
Floating Rate Debt:
|
|
|
|
|
|
|
|
|
|||||
|
719 Seventh Avenue
|
|
February 2018
|
|
4.27
|
%
|
|
$
|
41,171
|
|
|
$
|
37,388
|
|
|
183, 187 Broadway & 5-7 Dey Street
|
|
May 2018
|
|
3.92
|
%
|
|
58,000
|
|
|
58,000
|
|
||
|
2016 Master Repurchase Agreement
|
|
July 2018
|
|
3.73
|
%
|
|
184,642
|
|
|
184,642
|
|
||
|
220 East 42nd Street
|
|
October 2020
|
|
2.82
|
%
|
|
275,000
|
|
|
275,000
|
|
||
|
One Vanderbilt Avenue
(8)
|
|
|
|
|
|
|
—
|
|
|
64,030
|
|
||
|
1080 Amsterdam
(9)
|
|
|
|
|
|
|
—
|
|
|
3,525
|
|
||
|
Total floating rate debt
|
|
|
|
|
|
$
|
558,813
|
|
|
$
|
622,585
|
|
|
|
Total fixed rate and floating rate debt
|
|
|
|
|
|
$
|
3,845,061
|
|
|
$
|
4,140,712
|
|
|
|
Mortgages reclassed to liabilities related to assets held for sale
|
|
|
|
|
|
—
|
|
|
—
|
|
|||
|
Total mortgages and other loans payable
|
|
|
|
|
|
$
|
3,845,061
|
|
|
$
|
4,140,712
|
|
|
|
Deferred financing costs, net of amortization
|
|
|
|
|
|
(40,887
|
)
|
|
(66,882
|
)
|
|||
|
Total mortgages and other loans payable, net
|
|
|
|
|
|
$
|
3,804,174
|
|
|
$
|
4,073,830
|
|
|
|
(1)
|
Effective weighted average interest rate for the quarter ended
September 30, 2017
, taking into account interest rate hedges in effect during the period.
|
|
(2)
|
We own a
51.0%
controlling interest in the consolidated joint venture that is the borrower on this loan.
|
|
(3)
|
The loan carries a fixed interest rate of
3.00%
for the first
5 years
and is prepayable without penalty in year
5
.
|
|
(4)
|
The loan is comprised of a
$35.5 million
mortgage loan and
$0.9 million
subordinate loan with a fixed interest rate of
3.50%
and
7.00%
, respectively, for the first
5 years
and is prepayable without penalty in year
5
.
|
|
(5)
|
In connection with the acquisition of a commercial real estate property, the Operating Partnership issued
$4.0 million
,
3.75%
Series J Preferred Units of limited partnership interest, or the Series J Preferred Units, with a mandatory liquidation preference of
$1,000
per unit. The Series J Preferred Units are accounted for as debt because they can be redeemed in cash by the Operating Partnership on the earlier of (i) the date of the sale of the property or (ii) April 30, 2051 or at the option of the unitholders as provided for in the related agreement.
|
|
(6)
|
In February 2016, we closed on the sale of 885 Third Avenue. The sale did not meet the criteria for sale accounting at that time. In April 2017, the mortgage was refinanced by the buyer, resulting in the Company deconsolidating the property from its financial statements in the second quarter of 2017.
|
|
(7)
|
The facility was repaid in January 2017.
|
|
(8)
|
In September 2016, we closed on a
$1.5 billion
construction facility in connection with the development of One Vanderbilt Avenue. In January 2017, we admitted
two
partners, National Pension Service of Korea and Hines Interest LP, into the One Vanderbilt Avenue development project. In April 2017, the criteria for deconsolidation were met, and the development is shown within investments in unconsolidated joint ventures. See Note 6, "Investments in Unconsolidated Joint Ventures".
|
|
(9)
|
In January 2017, this loan was refinanced with a fixed rate loan as shown above.
|
|
Issuance
|
|
September 30,
2017 Unpaid Principal Balance |
|
September 30,
2017 Accreted Balance |
|
December 31,
2016 Accreted Balance |
|
Coupon
Rate
(1)
|
|
Effective
Rate
|
|
Initial Term
(in Years)
|
|
Maturity Date
|
||||||||
|
October 12, 2010
(2)
|
|
$
|
269,000
|
|
|
$
|
268,628
|
|
|
$
|
334,077
|
|
|
3.00
|
%
|
|
3.00
|
%
|
|
7
|
|
October 2017
|
|
August 5, 2011
(3)
|
|
250,000
|
|
|
249,934
|
|
|
249,880
|
|
|
5.00
|
%
|
|
5.00
|
%
|
|
7
|
|
August 2018
|
|||
|
March 16, 2010
(3)
|
|
250,000
|
|
|
250,000
|
|
|
250,000
|
|
|
7.75
|
%
|
|
7.75
|
%
|
|
10
|
|
March 2020
|
|||
|
November 15, 2012
(3)
|
|
200,000
|
|
|
200,000
|
|
|
200,000
|
|
|
4.50
|
%
|
|
4.50
|
%
|
|
10
|
|
December 2022
|
|||
|
December 17, 2015
(3)
|
|
100,000
|
|
|
100,000
|
|
|
100,000
|
|
|
4.27
|
%
|
|
4.27
|
%
|
|
10
|
|
December 2025
|
|||
|
|
|
$
|
1,069,000
|
|
|
$
|
1,068,562
|
|
|
$
|
1,133,957
|
|
|
|
|
|
|
|
|
|
||
|
Deferred financing costs, net
|
|
|
|
(4,018
|
)
|
|
(5,642
|
)
|
|
|
|
|
|
|
|
|
||||||
|
|
|
$
|
1,069,000
|
|
|
$
|
1,064,544
|
|
|
$
|
1,128,315
|
|
|
|
|
|
|
|
|
|
||
|
(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 the Operating Partnership. The notes were senior unsecured obligations of the Operating Partnership and exchangeable at a calculated exchange rate 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 SL Green's common stock, if any, at our option. In accordance with the terms of the indenture, the notes became exchangeable commencing September 14, 2017 and the Operating Partnership elected to settle exchanges in cash. In October 2017, all note holders elected to exchange the notes and the notes were repaid for
$350.8 million
, excluding accrued interest based on the applicable exchange rate.
|
|
(3)
|
Issued by the Company, the Operating Partnership and ROP, as co-obligors. In October 2017, the Company, the Operating Partnership and ROP, as co-obligors issued an additional
$100.0 million
of the
4.50%
senior unsecured bonds due December 2022. The additional notes priced at
105.334%
plus accrued interest from June 1, 2017, with a yield to maturity of
3.298%
.
|
|
|
Scheduled
Amortization
|
|
Principal
|
|
Revolving
Credit
Facility
|
|
Unsecured Term Loan
|
|
Trust
Preferred
Securities
|
|
Senior
Unsecured
Notes
|
|
Total
|
|
Joint
Venture
Debt
|
||||||||||||||||
|
Remaining 2017
|
$
|
12,846
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
269,000
|
|
(1)
|
$
|
281,846
|
|
|
$
|
79,787
|
|
|
2018
|
54,937
|
|
|
299,813
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|
604,750
|
|
|
242,799
|
|
||||||||
|
2019
|
59,618
|
|
|
—
|
|
|
—
|
|
|
1,183,000
|
|
|
—
|
|
|
—
|
|
|
1,242,618
|
|
|
705,574
|
|
||||||||
|
2020
|
41,427
|
|
|
679,531
|
|
|
280,000
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|
1,250,958
|
|
|
320,914
|
|
||||||||
|
2021
|
30,418
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,418
|
|
|
376,765
|
|
||||||||
|
Thereafter
|
90,532
|
|
|
2,575,939
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
300,000
|
|
|
3,066,471
|
|
|
1,465,371
|
|
||||||||
|
|
$
|
289,778
|
|
|
$
|
3,555,283
|
|
|
$
|
280,000
|
|
|
$
|
1,183,000
|
|
|
$
|
100,000
|
|
|
$
|
1,069,000
|
|
|
$
|
6,477,061
|
|
|
$
|
3,191,210
|
|
|
(1)
|
The
$269.0 million
of
3.00%
convertible notes which matured in October 2017 became exchangeable commencing September 14, 2017 and the Operating Partnership elected to settle exchanges in cash. In October 2017, all note holders elected to exchange the notes and the notes were repaid for
$350.8 million
.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Interest expense before capitalized interest
|
$
|
72,859
|
|
|
$
|
78,715
|
|
|
$
|
217,273
|
|
|
$
|
276,437
|
|
|
Interest capitalized
|
(6,869
|
)
|
|
(6,084
|
)
|
|
(19,892
|
)
|
|
(18,135
|
)
|
||||
|
Interest income
|
(356
|
)
|
|
(66
|
)
|
|
(1,269
|
)
|
|
(1,976
|
)
|
||||
|
Interest expense, net
|
$
|
65,634
|
|
|
$
|
72,565
|
|
|
$
|
196,112
|
|
|
$
|
256,326
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Due from joint ventures
|
$
|
16,736
|
|
|
$
|
1,240
|
|
|
Other
|
7,332
|
|
|
14,616
|
|
||
|
Related party receivables
|
$
|
24,068
|
|
|
$
|
15,856
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Balance at beginning of period
|
$
|
473,882
|
|
|
$
|
424,206
|
|
|
Distributions
|
(10,639
|
)
|
|
(12,671
|
)
|
||
|
Issuance of common units
|
23,273
|
|
|
78,495
|
|
||
|
Redemption of common units
|
(15,353
|
)
|
|
(31,805
|
)
|
||
|
Net income
|
2,707
|
|
|
10,136
|
|
||
|
Accumulated other comprehensive income allocation
|
(303
|
)
|
|
1,299
|
|
||
|
Fair value adjustment
|
(2,669
|
)
|
|
4,222
|
|
||
|
Balance at end of period
|
$
|
470,898
|
|
|
$
|
473,882
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Balance at beginning of period
|
$
|
302,010
|
|
|
$
|
282,516
|
|
|
Issuance of preferred units
|
—
|
|
|
22,793
|
|
||
|
Redemption of preferred units
|
(125
|
)
|
|
(3,299
|
)
|
||
|
Balance at end of period
|
$
|
301,885
|
|
|
$
|
302,010
|
|
|
Period
|
Total number of shares purchased
|
Average price paid per share
|
Total number of shares purchased as part of the repurchase plan or programs
|
Maximum approximate dollar value of shares that may yet be purchased under the plan (in millions)
|
|
First quarter 2017
|
982
|
$103.89
|
982
|
$999.9
|
|
Second quarter 2017
|
2,447,153
|
$103.41
|
2,448,135
|
$746.8
|
|
Third quarter 2017
|
951,866
|
$101.67
|
3,400,001
|
$650.0
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
Numerator
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Basic Earnings:
|
|
|
|
|
|
|
|
||||||||
|
Income attributable to SL Green common stockholders
|
$
|
38,869
|
|
|
$
|
34,252
|
|
|
$
|
58,442
|
|
|
$
|
190,930
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
||||||||
|
Redemption of units to common shares
|
1,812
|
|
|
1,663
|
|
|
2,707
|
|
|
8,171
|
|
||||
|
Diluted Earnings:
|
|
|
|
|
|
|
|
||||||||
|
Income attributable to SL Green common stockholders
|
$
|
40,681
|
|
|
$
|
35,915
|
|
|
$
|
61,149
|
|
|
$
|
199,101
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
Denominator
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Basic Shares:
|
|
|
|
|
|
|
|
||||
|
Weighted average common stock outstanding
|
97,783
|
|
|
100,233
|
|
|
99,431
|
|
|
100,140
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
||||
|
Operating Partnership units redeemable for common shares
|
4,543
|
|
|
4,497
|
|
|
4,570
|
|
|
4,272
|
|
|
Stock-based compensation plans
|
244
|
|
|
413
|
|
|
279
|
|
|
349
|
|
|
Diluted weighted average common stock outstanding
|
102,570
|
|
|
105,143
|
|
|
104,280
|
|
|
104,761
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
Numerator
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Basic and Diluted Earnings:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to SLGOP common unitholders
|
$
|
40,681
|
|
|
$
|
35,915
|
|
|
$
|
61,149
|
|
|
$
|
199,101
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
Denominator
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Basic units:
|
|
|
|
|
|
|
|
||||
|
Weighted average common units outstanding
|
102,326
|
|
|
104,730
|
|
|
104,001
|
|
|
104,412
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
||||
|
Stock-based compensation plans
|
244
|
|
|
413
|
|
|
279
|
|
|
349
|
|
|
Diluted weighted average common units outstanding
|
102,570
|
|
|
105,143
|
|
|
104,280
|
|
|
104,761
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||
|
Dividend yield
|
2.50
|
%
|
|
2.37
|
%
|
|
Expected life
|
4.4 years
|
|
|
3.7 years
|
|
|
Risk-free interest rate
|
1.73
|
%
|
|
1.57
|
%
|
|
Expected stock price volatility
|
28.21
|
%
|
|
26.76
|
%
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Options Outstanding
|
|
Weighted Average
Exercise Price
|
|
Options Outstanding
|
|
Weighted Average
Exercise Price
|
||||||||
|
Balance at beginning of period
|
$
|
1,737,213
|
|
|
$
|
98.44
|
|
|
$
|
1,595,007
|
|
|
$
|
95.52
|
|
|
Granted
|
171,000
|
|
|
105.70
|
|
|
445,100
|
|
|
105.86
|
|
||||
|
Exercised
|
(146,277
|
)
|
|
84.02
|
|
|
(192,875
|
)
|
|
76.90
|
|
||||
|
Lapsed or cancelled
|
(65,300
|
)
|
|
122.30
|
|
|
(110,019
|
)
|
|
123.86
|
|
||||
|
Balance at end of period
|
$
|
1,696,636
|
|
|
$
|
99.50
|
|
|
$
|
1,737,213
|
|
|
$
|
98.44
|
|
|
Options exercisable at end of period
|
939,485
|
|
|
$
|
91.71
|
|
|
748,617
|
|
|
$
|
87.72
|
|
||
|
Weighted average fair value of options granted during the period
|
$
|
3,775,639
|
|
|
|
|
|
$
|
8,363,036
|
|
|
|
|
||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Balance at beginning of period
|
3,202,031
|
|
|
3,137,881
|
|
||
|
Granted
|
300
|
|
|
98,800
|
|
||
|
Cancelled
|
—
|
|
|
(34,650
|
)
|
||
|
Balance at end of period
|
3,202,331
|
|
|
3,202,031
|
|
||
|
Vested during the period
|
86,736
|
|
|
83,822
|
|
||
|
Compensation expense recorded
|
$
|
7,277,054
|
|
|
$
|
7,153,966
|
|
|
Weighted average fair value of restricted stock granted during the period
|
$
|
30,813
|
|
|
$
|
10,650,077
|
|
|
|
Net unrealized gain on derivative instruments
(
1
)
|
|
SL Green’s share
of joint venture
net unrealized gain
on derivative
instruments
(
2
)
|
|
Net unrealized gain on marketable securities
|
|
Total
|
||||||||
|
Balance at December 31, 2016
|
$
|
12,596
|
|
|
$
|
4,021
|
|
|
$
|
5,520
|
|
|
$
|
22,137
|
|
|
Other comprehensive (loss) before reclassifications
|
(4,669
|
)
|
|
(947
|
)
|
|
(1,133
|
)
|
|
(6,749
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
1,336
|
|
|
591
|
|
|
(3,130
|
)
|
|
(1,203
|
)
|
||||
|
Balance at September 30, 2017
|
$
|
9,263
|
|
|
$
|
3,665
|
|
|
$
|
1,257
|
|
|
$
|
14,185
|
|
|
(1)
|
Amount reclassified from accumulated other comprehensive income (loss) is included in interest expense in the respective consolidated statements of operations. As of
September 30, 2017
and
December 31, 2016
, the deferred net losses from these terminated hedges, which is included in accumulated other comprehensive loss relating to net unrealized loss on derivative instrument, was
$3.7 million
and
$7.1 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 operations.
|
|
|
September 30, 2017
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities
|
$
|
28,802
|
|
|
$
|
—
|
|
|
$
|
28,802
|
|
|
$
|
—
|
|
|
Interest rate cap and swap agreements (included in other assets)
|
$
|
13,727
|
|
|
$
|
—
|
|
|
$
|
13,727
|
|
|
$
|
—
|
|
|
|
December 31, 2016
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities
|
$
|
85,110
|
|
|
$
|
48,315
|
|
|
$
|
36,795
|
|
|
$
|
—
|
|
|
Interest rate cap and swap agreements (included in other assets)
|
$
|
21,090
|
|
|
$
|
—
|
|
|
$
|
21,090
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate cap and swap agreements (included in accrued interest payable and other liabilities)
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Carrying Value
(1)
|
|
Fair Value
|
|
Carrying Value
(1)
|
|
Fair Value
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Debt and preferred equity investments
|
$
|
2,020,739
|
|
|
(2)
|
|
$
|
1,640,412
|
|
|
(2)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed rate debt
|
$
|
5,154,810
|
|
|
$
|
5,398,870
|
|
|
$
|
5,452,084
|
|
|
$
|
5,722,494
|
|
|
Variable rate debt
|
1,321,813
|
|
|
1,314,223
|
|
|
1,105,585
|
|
|
1,110,110
|
|
||||
|
|
$
|
6,476,623
|
|
|
$
|
6,713,093
|
|
|
$
|
6,557,669
|
|
|
$
|
6,832,604
|
|
|
(1)
|
Amounts exclude net deferred financing costs.
|
|
(2)
|
At
September 30, 2017
, debt and preferred equity investments had an estimated fair value ranging between
$2.0 billion
and
$2.2 billion
. At
December 31, 2016
, debt and preferred equity investments had an estimated fair value ranging between
$1.6 billion
and
$1.8 billion
.
|
|
|
Notional
Value
|
|
Strike
Rate
|
|
Effective
Date
|
|
Expiration
Date
|
|
Balance Sheet Location
|
|
Fair
Value
|
|||||
|
Interest Rate Swap
|
$
|
200,000
|
|
|
0.938
|
%
|
|
October 2014
|
|
December 2017
|
|
Other Assets
|
|
$
|
105
|
|
|
Interest Rate Swap
|
150,000
|
|
|
0.940
|
%
|
|
October 2014
|
|
December 2017
|
|
Other Assets
|
|
78
|
|
||
|
Interest Rate Swap
|
150,000
|
|
|
0.940
|
%
|
|
October 2014
|
|
December 2017
|
|
Other Assets
|
|
78
|
|
||
|
Interest Rate Cap
|
137,500
|
|
|
4.000
|
%
|
|
September 2017
|
|
September 2019
|
|
Other Assets
|
|
4
|
|
||
|
Interest Rate Swap
|
200,000
|
|
|
1.131
|
%
|
|
July 2016
|
|
July 2023
|
|
Other Assets
|
|
8,998
|
|
||
|
Interest Rate Swap
|
100,000
|
|
|
1.161
|
%
|
|
July 2016
|
|
July 2023
|
|
Other Assets
|
|
4,335
|
|
||
|
Interest Rate Swap
|
100,000
|
|
|
2.287
|
%
|
|
November 2017
|
|
November 2027
|
|
Other Assets
|
|
129
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
$
|
13,727
|
|
|||
|
|
|
Amount of (Loss)
Recognized in Other Comprehensive Loss (Effective Portion) |
|
Location of (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income
|
|
Amount of Loss
Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) |
|
Location of (Loss) Recognized in Income on Derivative
|
|
Amount of (Loss) Gain
Recognized into Income (Ineffective Portion) |
||||||||||||||||||
|
|
|
Three Months Ended September 30,
|
|
|
Three Months Ended September 30,
|
|
|
Three Months Ended September 30,
|
||||||||||||||||||||
|
Derivative
|
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
||||||||||||||
|
Interest Rate Swaps/Caps
|
|
$
|
(304
|
)
|
|
$
|
(7
|
)
|
|
Interest expense
|
|
$
|
85
|
|
|
$
|
1,442
|
|
|
Interest expense
|
|
$
|
4
|
|
|
$
|
—
|
|
|
Share of unconsolidated joint ventures' derivative instruments
|
|
(290
|
)
|
|
(222
|
)
|
|
Equity in net income from unconsolidated joint ventures
|
|
185
|
|
|
547
|
|
|
Equity in net income from unconsolidated joint ventures
|
|
(48
|
)
|
|
830
|
|
||||||
|
|
|
$
|
(594
|
)
|
|
$
|
(229
|
)
|
|
|
|
$
|
270
|
|
|
$
|
1,989
|
|
|
|
|
$
|
(44
|
)
|
|
$
|
830
|
|
|
|
|
Amount of (Loss)
Recognized in
Other Comprehensive Loss (Effective Portion) |
|
Location of (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income
|
|
Amount of Loss
Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) |
|
Location of (Loss) Recognized in Income on Derivative
|
|
Amount of (Loss)
Recognized into Income (Ineffective Portion) |
||||||||||||||||||
|
|
|
Nine Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Derivative
|
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
||||||||||||||
|
Interest Rate Swaps/Caps
|
|
$
|
(5,477
|
)
|
|
$
|
(8,112
|
)
|
|
Interest expense
|
|
$
|
1,583
|
|
|
$
|
8,073
|
|
|
Interest expense
|
|
$
|
(4
|
)
|
|
$
|
(38
|
)
|
|
Share of unconsolidated joint ventures' derivative instruments
|
|
(1,277
|
)
|
|
(5,992
|
)
|
|
Equity in net income from unconsolidated joint ventures
|
|
876
|
|
|
1,465
|
|
|
Equity in net income from unconsolidated joint ventures
|
|
(109
|
)
|
|
(206
|
)
|
||||||
|
|
|
$
|
(6,754
|
)
|
|
$
|
(14,104
|
)
|
|
|
|
$
|
2,459
|
|
|
$
|
9,538
|
|
|
|
|
$
|
(113
|
)
|
|
$
|
(244
|
)
|
|
|
|
Capital lease
|
|
Non-cancellable
operating leases
|
||||
|
Remaining 2017
|
|
$
|
597
|
|
|
$
|
7,763
|
|
|
2018
|
|
2,387
|
|
|
31,049
|
|
||
|
2019
|
|
2,411
|
|
|
31,066
|
|
||
|
2020
|
|
2,620
|
|
|
31,436
|
|
||
|
2021
|
|
2,794
|
|
|
31,628
|
|
||
|
Thereafter
|
|
822,688
|
|
|
732,724
|
|
||
|
Total minimum lease payments
|
|
$
|
833,497
|
|
|
$
|
865,666
|
|
|
Amount representing interest
|
|
(790,837
|
)
|
|
|
|||
|
Capital lease obligations
|
|
$
|
42,660
|
|
|
|
||
|
|
|
Real Estate Segment
|
|
Debt and Preferred Equity Segment
|
|
Total Company
|
||||||
|
Total revenues
|
|
|
|
|
|
|
||||||
|
Three months ended:
|
|
|
|
|
|
|
||||||
|
September 30, 2017
|
|
$
|
326,780
|
|
|
$
|
47,820
|
|
|
$
|
374,600
|
|
|
September 30, 2016
|
|
341,285
|
|
|
75,396
|
|
|
416,681
|
|
|||
|
Nine months ended:
|
|
|
|
|
|
|
||||||
|
September 30, 2017
|
|
1,001,390
|
|
|
148,741
|
|
|
1,150,131
|
|
|||
|
September 30, 2016
|
|
1,315,392
|
|
|
174,347
|
|
|
1,489,739
|
|
|||
|
Net income (loss) before equity in net gain on sale of interest in unconsolidated joint venture/real estate, gain on sale of real estate, net, depreciable real estate reserves, and gain on sale of investment in marketable securities
|
|
|
|
|
|
|
|
|||||
|
Three months ended:
|
|
|
|
|
|
|
|
|||||
|
September 30, 2017
|
|
$
|
4,873
|
|
|
$
|
39,892
|
|
|
$
|
44,765
|
|
|
September 30, 2016
|
|
(32,731
|
)
|
|
75,452
|
|
|
42,721
|
|
|||
|
Nine months ended:
|
|
|
|
|
|
|
||||||
|
September 30, 2017
|
|
(504
|
)
|
|
132,402
|
|
|
131,898
|
|
|||
|
September 30, 2016
|
|
(187,222
|
)
|
|
168,295
|
|
|
(18,927
|
)
|
|||
|
Total assets
|
|
|
|
|
|
|
|
|||||
|
As of:
|
|
|
|
|
|
|
|
|||||
|
September 30, 2017
|
|
$
|
12,939,363
|
|
|
$
|
2,170,507
|
|
|
$
|
15,109,870
|
|
|
December 31, 2016
|
|
13,868,672
|
|
|
1,989,115
|
|
|
15,857,787
|
|
|||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income (loss) before equity in net gain on sale of interest in unconsolidated joint venture/real estate, gain on sale of real estate, net, depreciable real estate reserves, and gain on sale of investment in marketable securities
|
|
$
|
44,765
|
|
|
$
|
42,721
|
|
|
$
|
131,898
|
|
|
$
|
(18,927
|
)
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
1,030
|
|
|
225
|
|
|
16,166
|
|
|
43,588
|
|
||||
|
Gain (loss) on sale of real estate, net
|
|
—
|
|
|
397
|
|
|
(3,256
|
)
|
|
210,750
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
(85,336
|
)
|
|
(10,387
|
)
|
||||
|
Gain (loss) on sale of investment in marketable securities
|
|
—
|
|
|
—
|
|
|
3,262
|
|
|
(83
|
)
|
||||
|
Net income
|
|
$
|
45,795
|
|
|
$
|
43,343
|
|
|
$
|
62,734
|
|
|
$
|
224,941
|
|
|
|
|
|
|
Consolidated
|
|
Unconsolidated
|
|
Total
|
|
|
|||||||||||||
|
Location
|
|
Property
Type |
|
Number of Properties
|
|
Approximate Square Feet (unaudited)
|
|
Number of Properties
|
|
Approximate Square Feet (unaudited)
|
|
Number of Properties
|
|
Approximate Square Feet (unaudited)
|
|
Weighted Average Occupancy
(1)
(unaudited)
|
|||||||
|
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Manhattan
|
|
Office
|
|
24
|
|
|
16,054,606
|
|
|
7
|
|
|
6,558,139
|
|
|
31
|
|
|
22,612,745
|
|
|
93.4
|
%
|
|
|
|
Retail
|
|
4
|
|
(2)
|
302,583
|
|
|
9
|
|
|
347,970
|
|
|
13
|
|
|
650,553
|
|
|
94.5
|
%
|
|
|
|
Development/Redevelopment
|
|
7
|
|
|
158,985
|
|
|
4
|
|
|
770,514
|
|
|
11
|
|
|
929,499
|
|
|
59.9
|
%
|
|
|
|
Fee Interest
|
|
1
|
|
|
176,530
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
176,530
|
|
|
100.0
|
%
|
|
|
|
|
|
36
|
|
|
16,692,704
|
|
|
21
|
|
|
7,676,623
|
|
|
57
|
|
|
24,369,327
|
|
|
92.2
|
%
|
|
Suburban
|
|
Office
|
|
22
|
|
|
3,608,800
|
|
|
2
|
|
|
640,000
|
|
|
24
|
|
|
4,248,800
|
|
|
83.1
|
%
|
|
|
|
Retail
|
|
1
|
|
|
52,000
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
52,000
|
|
|
100.0
|
%
|
|
|
|
Development/Redevelopment
|
|
1
|
|
|
1,000
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
1,000
|
|
|
100.0
|
%
|
|
|
|
|
|
24
|
|
|
3,661,800
|
|
|
3
|
|
|
640,000
|
|
|
27
|
|
|
4,301,800
|
|
|
83.3
|
%
|
|
Total commercial properties
|
|
60
|
|
|
20,354,504
|
|
|
24
|
|
|
8,316,623
|
|
|
84
|
|
|
28,671,127
|
|
|
90.8
|
%
|
||
|
Residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Manhattan
|
|
Residential
|
|
3
|
|
(2)
|
472,105
|
|
|
12
|
|
|
2,656,856
|
|
|
15
|
|
|
3,128,961
|
|
|
86.4
|
%
|
|
Suburban
|
|
Residential
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
Total residential properties
|
|
3
|
|
|
472,105
|
|
|
12
|
|
|
2,656,856
|
|
|
15
|
|
|
3,128,961
|
|
|
86.4
|
%
|
||
|
Total portfolio
(2)(3)
|
|
63
|
|
|
20,826,609
|
|
|
36
|
|
|
10,973,479
|
|
|
99
|
|
|
31,800,088
|
|
|
90.4
|
%
|
||
|
(1)
|
The weighted average occupancy for commercial properties represents the total occupied square feet divided by total square footage at acquisition. The weighted average occupancy for residential properties represents the total occupied units divided by total available units.
|
|
(2)
|
As of
September 30, 2017
, we owned a building at 315 West 33rd Street, also known as The Olivia, that was comprised of approximately
270,132
square feet (unaudited) of retail space and approximately
222,855
square feet (unaudited) of residential space. For the purpose of this report, we have included this building in the number of retail properties we own. However, we have included only the retail square footage in the retail approximate square footage, and have listed the balance of the square footage as residential square footage.
|
|
(3)
|
Includes the properties at 16 Court Street in Brooklyn, New York, and 125 Chubb Avenue in Lyndhurst, New Jersey which are classified as held for sale at September 30, 2017. The sales closed in October 2017.
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
$
|
45.8
|
|
|
$
|
43.3
|
|
|
$
|
62.7
|
|
|
$
|
224.9
|
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
(1.0
|
)
|
|
(0.2
|
)
|
|
(16.2
|
)
|
|
(43.6
|
)
|
||||
|
Loss (gain) on sale of real estate, net
|
|
—
|
|
|
(0.4
|
)
|
|
3.3
|
|
|
(210.8
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
—
|
|
|
85.3
|
|
|
10.4
|
|
||||
|
Loss on sale of investment in marketable securities
|
|
—
|
|
|
—
|
|
|
(3.3
|
)
|
|
0.1
|
|
||||
|
Depreciation and amortization
|
|
91.7
|
|
|
112.7
|
|
|
318.9
|
|
|
717.0
|
|
||||
|
Interest expense, net of interest income
|
|
65.6
|
|
|
72.6
|
|
|
196.1
|
|
|
256.3
|
|
||||
|
Amortization of deferred financing costs
|
|
4.0
|
|
|
4.8
|
|
|
12.2
|
|
|
20.2
|
|
||||
|
Operating income
|
|
206.1
|
|
|
232.8
|
|
|
659.0
|
|
|
974.5
|
|
||||
|
Less: Operating income from other properties/affiliates
|
|
(31.9
|
)
|
|
(72.8
|
)
|
|
(129.5
|
)
|
|
(465.5
|
)
|
||||
|
Same-store operating income
|
|
$
|
174.2
|
|
|
$
|
160.0
|
|
|
$
|
529.5
|
|
|
$
|
509.0
|
|
|
i.
|
“Same-Store Properties,” which represents all operating properties owned by us at January 1, 2016 and still owned by us in the same manner at
September 30, 2017
(Same-Store Properties totale
d
52
of our
63
consolidated operating properties),
|
|
ii.
|
“Acquisition Properties,” which represents all properties or interests in properties acquired in
2017
and
2016
and all non-Same-Store Properties, including properties that are under development, redevelopment or were deconsolidated during the period,
|
|
iii.
|
"Disposed Properties" which represents all properties or interests in properties sold or partially sold in 2017 and 2016, and
|
|
iv.
|
“Other,” which represents corporate level items not allocable to specific properties, as well as the Service Corporation and eEmerge Inc.
|
|
|
|
Same-Store
|
|
Disposed
|
|
Other
|
|
Consolidated
|
||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$
Change
|
|
%
Change
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
$
Change
|
|
%
Change
|
||||||||||||||||||||||
|
Rental revenue
|
|
$
|
270.9
|
|
|
$
|
248.8
|
|
|
$
|
22.1
|
|
|
8.9
|
%
|
|
$
|
0.3
|
|
|
$
|
26.7
|
|
|
$
|
3.6
|
|
|
$
|
6.0
|
|
|
$
|
274.8
|
|
|
$
|
281.5
|
|
|
$
|
(6.7
|
)
|
|
(2.4
|
)%
|
|
Escalation and reimbursement
|
|
44.4
|
|
|
50.2
|
|
|
(5.8
|
)
|
|
(11.6
|
)%
|
|
—
|
|
|
2.5
|
|
|
0.3
|
|
|
0.4
|
|
|
44.7
|
|
|
53.1
|
|
|
(8.4
|
)
|
|
(15.8
|
)%
|
||||||||||
|
Investment income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
47.8
|
|
|
75.4
|
|
|
47.8
|
|
|
75.4
|
|
|
(27.6
|
)
|
|
(36.6
|
)%
|
||||||||||
|
Other income
|
|
1.8
|
|
|
1.7
|
|
|
0.1
|
|
|
5.9
|
%
|
|
—
|
|
|
0.1
|
|
|
5.5
|
|
|
4.9
|
|
|
7.3
|
|
|
6.7
|
|
|
0.6
|
|
|
9.0
|
%
|
||||||||||
|
Total revenues
|
|
317.1
|
|
|
300.7
|
|
|
16.4
|
|
|
5.5
|
%
|
|
0.3
|
|
|
29.3
|
|
|
57.2
|
|
|
86.7
|
|
|
374.6
|
|
|
416.7
|
|
|
(42.1
|
)
|
|
(10.1
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Property operating expenses
|
|
142.9
|
|
|
140.7
|
|
|
2.2
|
|
|
1.6
|
%
|
|
0.4
|
|
|
7.4
|
|
|
5.1
|
|
|
3.8
|
|
|
148.4
|
|
|
151.9
|
|
|
(3.5
|
)
|
|
(2.3
|
)%
|
||||||||||
|
Transaction related costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
2.6
|
|
|
0.2
|
|
|
2.6
|
|
|
(2.4
|
)
|
|
(92.3
|
)%
|
||||||||||
|
Marketing, general and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
24.0
|
|
|
25.5
|
|
|
24.0
|
|
|
25.5
|
|
|
(1.5
|
)
|
|
(5.9
|
)%
|
||||||||||
|
|
|
142.9
|
|
|
140.7
|
|
|
2.2
|
|
|
1.6
|
%
|
|
0.4
|
|
|
7.4
|
|
|
29.3
|
|
|
31.9
|
|
|
172.6
|
|
|
180.0
|
|
|
(7.4
|
)
|
|
(4.1
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Operating income before equity in net income from unconsolidated joint ventures
|
|
$
|
174.2
|
|
|
$
|
160.0
|
|
|
$
|
14.2
|
|
|
8.9
|
%
|
|
$
|
(0.1
|
)
|
|
$
|
21.9
|
|
|
$
|
27.9
|
|
|
$
|
54.8
|
|
|
$
|
202.0
|
|
|
$
|
236.7
|
|
|
$
|
(34.7
|
)
|
|
(14.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Interest expense and amortization of deferred financing costs, net of interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(69.6
|
)
|
|
(77.4
|
)
|
|
7.8
|
|
|
(10.1
|
)%
|
||||||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(91.7
|
)
|
|
(112.7
|
)
|
|
21.0
|
|
|
(18.6
|
)%
|
|||||||||||||||||
|
Equity in net income (loss) from unconsolidated joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.1
|
|
|
(4.0
|
)
|
|
8.1
|
|
|
(202.5
|
)%
|
||||||||||||||||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.0
|
|
|
0.2
|
|
|
0.8
|
|
|
400.0
|
%
|
||||||||||||||||||
|
Gain (loss) on sale of real estate, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
0.4
|
|
|
(0.4
|
)
|
|
(100.0
|
)%
|
||||||||||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
45.8
|
|
|
$
|
43.2
|
|
|
$
|
2.6
|
|
|
6.0
|
%
|
|||||||||||||||
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space available at beginning of the period
|
1,553,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Space which became available during the period
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
• Office
|
149,453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
1,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
3,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
154,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
1,707,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leased space commenced during the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
(4)
|
198,250
|
|
|
214,637
|
|
|
$
|
73.72
|
|
|
$
|
62.63
|
|
|
$
|
60.01
|
|
|
4.1
|
|
|
7.0
|
|
|
• Retail
|
11,715
|
|
|
11,180
|
|
|
$
|
356.82
|
|
|
$
|
475.65
|
|
|
$
|
111.55
|
|
|
8.3
|
|
|
10.3
|
|
|
• Storage
|
1,082
|
|
|
994
|
|
|
$
|
35.92
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
13.1
|
|
|
Total leased space commenced
|
211,047
|
|
|
226,811
|
|
|
$
|
87.51
|
|
|
$
|
105.70
|
|
|
$
|
62.28
|
|
|
4.3
|
|
|
7.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total available space at end of period
|
1,496,409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
75,472
|
|
|
85,927
|
|
|
$
|
76.42
|
|
|
$
|
78.87
|
|
|
$
|
8.78
|
|
|
1.0
|
|
|
4.4
|
|
|
• Retail
|
7,058
|
|
|
6,430
|
|
|
$
|
236.77
|
|
|
$
|
226.52
|
|
|
$
|
10.95
|
|
|
0.4
|
|
|
7.9
|
|
|
Total early renewals
|
82,530
|
|
|
92,357
|
|
|
$
|
87.59
|
|
|
$
|
89.15
|
|
|
$
|
8.93
|
|
|
1.0
|
|
|
4.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
|
|
300,564
|
|
|
$
|
74.50
|
|
|
$
|
70.30
|
|
|
$
|
45.36
|
|
|
3.2
|
|
|
6.3
|
|
|
|
• Retail
|
|
|
|
17,610
|
|
|
$
|
312.99
|
|
|
$
|
384.69
|
|
|
$
|
74.82
|
|
|
5.5
|
|
|
9.4
|
|
|
• Storage
|
|
|
|
994
|
|
|
$
|
35.92
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
13.1
|
|
|
Total commenced leases
|
|
|
|
319,168
|
|
|
$
|
87.53
|
|
|
$
|
98.04
|
|
|
$
|
46.85
|
|
|
3.3
|
|
|
6.5
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space available at beginning of period
|
926,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Sold vacancies
|
(61,954
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Space which became available during the period
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
86,623
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
87,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
951,212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leased space commenced during the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
(5)
|
94,896
|
|
|
93,612
|
|
|
$
|
29.63
|
|
|
$
|
32.66
|
|
|
$
|
36.36
|
|
|
5.6
|
|
|
7.7
|
|
|
Total leased space commenced
|
94,896
|
|
|
93,612
|
|
|
$
|
29.63
|
|
|
$
|
32.66
|
|
|
$
|
36.36
|
|
|
5.6
|
|
|
7.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total available space at end of the period
|
856,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
39,767
|
|
|
39,767
|
|
|
$
|
31.44
|
|
|
$
|
33.33
|
|
|
$
|
10.77
|
|
|
11.8
|
|
|
5.9
|
|
|
• Retail
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
• Storage
|
658
|
|
|
658
|
|
|
$
|
14.52
|
|
|
$
|
15.14
|
|
|
$
|
—
|
|
|
—
|
|
|
6.7
|
|
|
Total early renewals
|
40,425
|
|
|
40,425
|
|
|
$
|
31.16
|
|
|
$
|
33.03
|
|
|
$
|
10.59
|
|
|
11.6
|
|
|
6.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
|
|
|
133,379
|
|
|
$
|
30.17
|
|
|
$
|
32.94
|
|
|
$
|
28.73
|
|
|
7.5
|
|
|
7.2
|
|
|
• Retail
|
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
• Storage
|
|
|
|
658
|
|
|
$
|
14.52
|
|
|
$
|
15.14
|
|
|
$
|
—
|
|
|
—
|
|
|
6.7
|
|
|
Total commenced leases
|
|
|
|
134,037
|
|
|
$
|
30.09
|
|
|
$
|
32.82
|
|
|
$
|
28.59
|
|
|
7.4
|
|
|
7.4
|
|
|
(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
$67.52
per rentable square feet for
96,047
rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was
$71.73
per rentable square feet for
181,974
rentable square feet.
|
|
(5)
|
Average starting office rent excluding new tenants replacing vacancies was
$30.96
per rentable square feet for
55,545
rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was
$31.16
per rentable square feet for
95,312
rentable square feet.
|
|
i.
|
“Same-Store Properties,” which represents all operating properties owned by us at January 1, 2016 and still owned by us in the same manner at
September 30, 2017
(Same-Store Properties totale
d
52
of our
63
consolidated operating properties),
|
|
ii.
|
“Acquisition Properties,” which represents all properties or interests in properties acquired in
2017
and
2016
and all non-
|
|
iii.
|
"Disposed Properties" which represents all properties or interests in properties sold or partially sold in 2017 and 2016, and
|
|
iv.
|
“Other,” which represents corporate level items not allocable to specific properties, as well as the Service Corporation and eEmerge Inc.
|
|
|
|
Same-Store
|
|
Disposed
|
|
Other
|
|
Consolidated
|
||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
|
2017
|
|
2016
|
|
$
Change
|
|
%
Change
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
$
Change
|
|
%
Change
|
||||||||||||||||||||||
|
Rental revenue
|
|
$
|
810.3
|
|
|
$
|
773.3
|
|
|
$
|
37.0
|
|
|
4.8
|
%
|
|
$
|
10.9
|
|
|
$
|
255.4
|
|
|
$
|
14.3
|
|
|
$
|
15.2
|
|
|
$
|
835.5
|
|
|
$
|
1,043.9
|
|
|
$
|
(208.4
|
)
|
|
(20.0
|
)%
|
|
Escalation and reimbursement
|
|
126.9
|
|
|
134.4
|
|
|
(7.5
|
)
|
|
(5.6
|
)%
|
|
3.5
|
|
|
11.5
|
|
|
1.2
|
|
|
1.5
|
|
|
131.6
|
|
|
147.4
|
|
|
(15.8
|
)
|
|
(10.7
|
)%
|
||||||||||
|
Investment income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
148.7
|
|
|
174.3
|
|
|
148.7
|
|
|
174.3
|
|
|
(25.6
|
)
|
|
(14.7
|
)%
|
||||||||||
|
Other income
|
|
5.0
|
|
|
5.4
|
|
|
(0.4
|
)
|
|
(7.4
|
)%
|
|
0.3
|
|
|
94.1
|
|
|
29.0
|
|
|
24.6
|
|
|
34.3
|
|
|
124.1
|
|
|
(89.8
|
)
|
|
(72.4
|
)%
|
||||||||||
|
Total revenues
|
|
942.2
|
|
|
913.1
|
|
|
29.1
|
|
|
3.2
|
%
|
|
14.7
|
|
|
361.0
|
|
|
193.2
|
|
|
215.6
|
|
|
1,150.1
|
|
|
1,489.7
|
|
|
(339.6
|
)
|
|
(22.8
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Property operating expenses
|
|
412.7
|
|
|
404.1
|
|
|
8.6
|
|
|
2.1
|
%
|
|
3.7
|
|
|
30.5
|
|
|
16.0
|
|
|
12.6
|
|
|
432.4
|
|
|
447.2
|
|
|
(14.8
|
)
|
|
(3.3
|
)%
|
||||||||||
|
Transaction related costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
6.0
|
|
|
0.4
|
|
|
6.0
|
|
|
(5.6
|
)
|
|
(93.3
|
)%
|
||||||||||
|
Marketing, general and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
72.4
|
|
|
74.0
|
|
|
72.4
|
|
|
74.0
|
|
|
(1.6
|
)
|
|
(2.2
|
)%
|
||||||||||
|
|
|
412.7
|
|
|
404.1
|
|
|
8.6
|
|
|
2.1
|
%
|
|
3.7
|
|
|
30.5
|
|
|
88.8
|
|
|
92.6
|
|
|
505.2
|
|
|
527.2
|
|
|
(22.0
|
)
|
|
(4.2
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Operating income before equity in net income from unconsolidated joint ventures
|
|
$
|
529.5
|
|
|
$
|
509.0
|
|
|
$
|
20.5
|
|
|
4.0
|
%
|
|
$
|
11.0
|
|
|
$
|
330.5
|
|
|
$
|
104.4
|
|
|
$
|
123.0
|
|
|
$
|
644.9
|
|
|
$
|
962.5
|
|
|
$
|
(317.6
|
)
|
|
(33.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Interest expense and amortization of deferred financing costs, net of interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(208.3
|
)
|
|
(276.5
|
)
|
|
68.2
|
|
|
(24.7
|
)%
|
||||||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(318.9
|
)
|
|
(717.0
|
)
|
|
398.1
|
|
|
(55.5
|
)%
|
||||||||||||||||||
|
Equity in net income (loss) from unconsolidated joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.1
|
|
|
12.0
|
|
|
2.1
|
|
|
17.5
|
%
|
||||||||||||||||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.2
|
|
|
43.6
|
|
|
(27.4
|
)
|
|
(62.8
|
)%
|
||||||||||||||||||
|
Gain (loss) on sale of real estate, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.3
|
)
|
|
210.8
|
|
|
(214.1
|
)
|
|
(101.6
|
)%
|
||||||||||||||||||
|
Depreciable real estate reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(85.3
|
)
|
|
(10.4
|
)
|
|
(74.9
|
)
|
|
720.2
|
%
|
||||||||||||||||||
|
Gain (loss) on sale of investment in marketable securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.3
|
|
|
(0.1
|
)
|
|
3.4
|
|
|
(3,400.0
|
)%
|
||||||||||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
62.7
|
|
|
$
|
224.9
|
|
|
$
|
(162.2
|
)
|
|
(72.1
|
)%
|
|||||||||||||||
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space available at beginning of the year
|
1,149,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Space which became available during the year
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
• Office
|
1,006,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
28,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
14,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
1,049,721
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
2,199,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leased space commenced during the year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
(4)
|
642,073
|
|
|
705,353
|
|
|
$
|
74.68
|
|
|
$
|
65.09
|
|
|
$
|
57.23
|
|
|
5.2
|
|
|
7.7
|
|
|
• Retail
|
27,873
|
|
|
58,070
|
|
|
$
|
315.78
|
|
|
$
|
253.52
|
|
|
$
|
40.66
|
|
|
6.5
|
|
|
13.4
|
|
|
• Storage
|
32,937
|
|
|
3,657
|
|
|
$
|
35.86
|
|
|
$
|
42.91
|
|
|
$
|
0.29
|
|
|
—
|
|
|
6.4
|
|
|
Total leased space commenced
|
702,883
|
|
|
767,080
|
|
|
$
|
92.75
|
|
|
$
|
91.45
|
|
|
$
|
55.70
|
|
|
5.2
|
|
|
8.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total available space at end of year
|
1,496,409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
200,430
|
|
|
189,071
|
|
|
$
|
80.60
|
|
|
$
|
76.11
|
|
|
$
|
15.10
|
|
|
1.9
|
|
|
4.6
|
|
|
• Retail
|
44,602
|
|
|
33,812
|
|
|
$
|
70.91
|
|
|
$
|
47.20
|
|
|
$
|
2.08
|
|
|
0.1
|
|
|
5.5
|
|
|
• Storage
|
2,236
|
|
|
2,291
|
|
|
$
|
29.99
|
|
|
$
|
31.02
|
|
|
$
|
—
|
|
|
—
|
|
|
2.6
|
|
|
Total early renewals
|
247,268
|
|
|
225,174
|
|
|
$
|
78.63
|
|
|
$
|
71.31
|
|
|
$
|
13.00
|
|
|
1.6
|
|
|
4.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
|
|
894,424
|
|
|
$
|
75.93
|
|
|
$
|
68.93
|
|
|
$
|
48.32
|
|
|
4.5
|
|
|
7.0
|
|
|
|
• Retail
|
|
|
|
91,882
|
|
|
$
|
225.67
|
|
|
$
|
177.59
|
|
|
$
|
26.46
|
|
|
4.2
|
|
|
10.5
|
|
|
• Storage
|
|
|
|
5,948
|
|
|
$
|
33.60
|
|
|
$
|
36.38
|
|
|
$
|
0.18
|
|
|
—
|
|
|
4.9
|
|
|
Total commenced leases
|
|
|
|
992,254
|
|
|
$
|
89.54
|
|
|
$
|
84.35
|
|
|
$
|
46.01
|
|
|
4.4
|
|
|
7.3
|
|
|
|
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)
|
||||||||||
|
Suburban
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Space available at beginning of period
|
965,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Sold vacancies
|
(73,919
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Space which became available during the year
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
211,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
1,889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
213,499
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
1,104,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leased space commenced during the year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
(5)
|
246,960
|
|
|
259,258
|
|
|
$
|
30.06
|
|
|
$
|
34.51
|
|
|
$
|
36.34
|
|
|
6.3
|
|
|
7.7
|
|
|
• Retail
|
338
|
|
|
338
|
|
|
$
|
33.00
|
|
|
$
|
33.00
|
|
|
$
|
—
|
|
|
—
|
|
|
5.0
|
|
|
• Storage
|
987
|
|
|
1,054
|
|
|
$
|
23.72
|
|
|
$
|
23.72
|
|
|
$
|
27.46
|
|
|
2.4
|
|
|
9.2
|
|
|
Total leased space commenced
|
248,285
|
|
|
260,650
|
|
|
$
|
30.04
|
|
|
$
|
34.45
|
|
|
$
|
36.25
|
|
|
6.3
|
|
|
7.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total available space at end of the year
|
856,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
110,975
|
|
|
112,509
|
|
|
$
|
30.95
|
|
|
$
|
31.16
|
|
|
$
|
4.26
|
|
|
5.8
|
|
|
4.1
|
|
|
• Storage
|
1,410
|
|
|
1,410
|
|
|
$
|
14.78
|
|
|
$
|
14.00
|
|
|
$
|
—
|
|
|
—
|
|
|
4.5
|
|
|
Total early renewals
|
112,385
|
|
|
113,919
|
|
|
$
|
30.75
|
|
|
$
|
30.95
|
|
|
$
|
4.21
|
|
|
5.8
|
|
|
4.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
|
|
|
371,767
|
|
|
$
|
30.33
|
|
|
$
|
32.67
|
|
|
$
|
26.63
|
|
|
6.2
|
|
|
6.6
|
|
|
• Retail
|
|
|
|
338
|
|
|
$
|
33.00
|
|
|
$
|
33.00
|
|
|
$
|
—
|
|
|
—
|
|
|
5.0
|
|
|
• Storage
|
|
|
|
2,464
|
|
|
$
|
18.60
|
|
|
$
|
14.26
|
|
|
$
|
11.75
|
|
|
1.0
|
|
|
6.5
|
|
|
Total commenced leases
|
|
|
|
374,569
|
|
|
$
|
30.26
|
|
|
$
|
32.53
|
|
|
$
|
26.51
|
|
|
6.1
|
|
|
6.6
|
|
|
(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
$70.53
per rentable square feet for
353,537
rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was
$74.04
per rentable square feet for
542,608
rentable square feet.
|
|
(5)
|
Average starting office rent excluding new tenants replacing vacancies was
$35.65
per rentable square feet for
89,326
rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was
$33.01
per rentable square feet for
182,112
rentable square feet.
|
|
(1)
|
Cash flow from operations;
|
|
(2)
|
Cash on hand;
|
|
(3)
|
Borrowings under the 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.
|
|
|
Remaining 2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Property mortgages and other loans
|
$
|
12,846
|
|
|
$
|
170,108
|
|
|
$
|
59,618
|
|
|
$
|
720,958
|
|
|
$
|
30,418
|
|
|
$
|
2,666,471
|
|
|
$
|
3,660,419
|
|
|
MRA and FHLB facilities
|
—
|
|
|
184,642
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
184,642
|
|
|||||||
|
Corporate obligations
(1)
|
269,000
|
|
|
250,000
|
|
|
1,183,000
|
|
|
530,000
|
|
|
—
|
|
|
400,000
|
|
|
2,632,000
|
|
|||||||
|
Joint venture debt-our share
|
79,787
|
|
|
242,799
|
|
|
705,574
|
|
|
320,914
|
|
|
376,765
|
|
|
1,465,371
|
|
|
3,191,210
|
|
|||||||
|
Total
|
$
|
361,633
|
|
|
$
|
847,549
|
|
|
$
|
1,948,192
|
|
|
$
|
1,571,872
|
|
|
$
|
407,183
|
|
|
$
|
4,531,842
|
|
|
$
|
9,668,271
|
|
|
(1)
|
The
$269.0
million of
3.00%
convertible notes which matured in October 2017 became exchangeable commencing September 14, 2017 and the Operating Partnership elected to settle exchanges in cash. In October 2017, all note holders elected to exchange the notes and the notes were repaid for
$350.8 million
.
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2017
|
|
2016
|
|
Increase
(Decrease)
|
||||||
|
Net cash provided by operating activities
|
$
|
416,621
|
|
|
$
|
508,792
|
|
|
$
|
(92,171
|
)
|
|
Net cash (used in) provided by investing activities
|
$
|
(101,041
|
)
|
|
$
|
2,405,173
|
|
|
$
|
(2,506,214
|
)
|
|
Net cash used in financing activities
|
$
|
(353,534
|
)
|
|
$
|
(2,763,468
|
)
|
|
$
|
2,409,934
|
|
|
Acquisitions of real estate property
|
$
|
12,891
|
|
|
Additions to land, buildings and improvements
|
18,024
|
|
|
|
Escrowed cash—capital improvements/acquisition deposits/deferred purchase price
|
(68,552
|
)
|
|
|
Investments in unconsolidated joint ventures
|
(43,275
|
)
|
|
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
108,006
|
|
|
|
Net proceeds from disposition of real estate/joint venture interest
|
(2,302,858
|
)
|
|
|
Proceeds from sale or redemption of marketable securities
|
48,261
|
|
|
|
Purchases of marketable securities
|
23,062
|
|
|
|
Other investments
|
38,723
|
|
|
|
Origination of debt and preferred equity investments
|
(380,921
|
)
|
|
|
Repayments or redemption of debt and preferred equity investments
|
40,425
|
|
|
|
Decrease in net cash provided by investing activities
|
$
|
(2,506,214
|
)
|
|
Proceeds from mortgages and other loans payable
|
$
|
523,443
|
|
|
Repayments of mortgages and other loans payable
|
1,079,978
|
|
|
|
Proceeds from revolving credit facility and senior unsecured notes
|
187,500
|
|
|
|
Repayments of revolving credit facility and senior unsecured notes
|
998,800
|
|
|
|
Proceeds from stock options exercised and DRIP issuance
|
71
|
|
|
|
Repurchase of common stock
|
(349,991
|
)
|
|
|
Redemption of preferred stock
|
2,874
|
|
|
|
Distributions to noncontrolling interests in other partnerships
|
(34,066
|
)
|
|
|
Contributions from noncontrolling interests in other partnerships
|
31,183
|
|
|
|
Distributions to noncontrolling interests in the Operating Partnership
|
(1,394
|
)
|
|
|
Dividends paid on common and preferred stock
|
(16,900
|
)
|
|
|
Other obligations related to loan participations
|
(42,413
|
)
|
|
|
Deferred loan costs and capitalized lease obligation
|
30,849
|
|
|
|
Decrease in net cash used in financing activities
|
$
|
2,409,934
|
|
|
Period
|
Total number of shares purchased
|
Average price paid per share
|
Total number of shares purchased as part of the repurchase plan or programs
|
Maximum approximate dollar value of shares that may yet be purchased under the plan (in millions)
|
|
First quarter 2017
|
982
|
$103.89
|
982
|
$999.9
|
|
Second quarter 2017
|
2,447,153
|
$103.41
|
2,448,135
|
$746.8
|
|
Third quarter 2017
|
951,866
|
$101.67
|
3,400,001
|
$650.0
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Shares of common stock issued
|
1,771
|
|
|
1,432
|
|
||
|
Dividend reinvestments/stock purchases under the DRSPP
|
$
|
185
|
|
|
$
|
146
|
|
|
Debt Summary:
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Balance
|
|
|
|
||||
|
Fixed rate
|
$
|
4,354,810
|
|
|
$
|
4,094,390
|
|
|
Variable rate—hedged
|
800,000
|
|
|
1,357,694
|
|
||
|
Total fixed rate
|
5,154,810
|
|
|
5,452,084
|
|
||
|
Total variable rate
|
1,321,813
|
|
|
1,105,585
|
|
||
|
Total debt
|
$
|
6,476,623
|
|
|
$
|
6,557,669
|
|
|
|
|
|
|
||||
|
Debt, preferred equity, and other investments subject to variable rate
|
1,214,798
|
|
|
1,359,744
|
|
||
|
Net exposure to variable rate debt
|
107,015
|
|
|
(254,159
|
)
|
||
|
|
|
|
|
||||
|
Percent of Total Debt
:
|
|
|
|
||||
|
Fixed rate
|
79.6
|
%
|
|
83.1
|
%
|
||
|
Variable rate
|
20.4
|
%
|
|
16.9
|
%
|
||
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
||
|
Effective Interest Rate for the Year:
|
|
|
|
||||
|
Fixed rate
|
4.33
|
%
|
|
4.35
|
%
|
||
|
Variable rate
|
2.75
|
%
|
|
2.10
|
%
|
||
|
Effective interest rate
|
4.02
|
%
|
|
3.82
|
%
|
||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income attributable to SL Green common stockholders
|
$
|
38,869
|
|
|
$
|
34,252
|
|
|
$
|
58,442
|
|
|
$
|
190,930
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
91,728
|
|
|
112,665
|
|
|
318,916
|
|
|
717,015
|
|
||||
|
Joint venture depreciation and noncontrolling interest adjustments
|
23,517
|
|
|
23,349
|
|
|
72,936
|
|
|
42,191
|
|
||||
|
Net income (loss) attributable to noncontrolling interests
|
338
|
|
|
2,499
|
|
|
(15,472
|
)
|
|
14,416
|
|
||||
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Gain (loss) on sale of real estate, net
|
—
|
|
|
397
|
|
|
(3,256
|
)
|
|
210,750
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
1,030
|
|
|
225
|
|
|
16,166
|
|
|
43,588
|
|
||||
|
Depreciation on non-rental real estate assets
|
557
|
|
|
509
|
|
|
1,636
|
|
|
1,505
|
|
||||
|
Depreciable real estate reserves
|
—
|
|
|
—
|
|
|
(85,336
|
)
|
|
(10,387
|
)
|
||||
|
Funds from Operations attributable to SL Green common stockholders and noncontrolling interests
|
$
|
152,865
|
|
|
$
|
171,634
|
|
|
$
|
505,612
|
|
|
$
|
719,096
|
|
|
Cash flows provided by operating activities
|
$
|
102,899
|
|
|
$
|
135,414
|
|
|
$
|
416,621
|
|
|
$
|
508,792
|
|
|
Cash flows provided by (used in) investing activities
|
$
|
162,732
|
|
|
$
|
278,426
|
|
|
$
|
(101,041
|
)
|
|
$
|
2,405,173
|
|
|
Cash flows used in financing activities
|
$
|
(295,107
|
)
|
|
$
|
(284,170
|
)
|
|
$
|
(353,534
|
)
|
|
$
|
(2,763,468
|
)
|
|
•
|
the effect of general economic, business and financial conditions, and their effect on the New York City real estate market in particular;
|
|
•
|
dependence upon certain geographic markets;
|
|
•
|
risks of real estate acquisitions, dispositions, developments and redevelopment, 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;
|
|
•
|
our 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 threat of terrorist attacks;
|
|
•
|
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.
|
|
Period
|
Total number of shares purchased
|
Average price paid per share
|
Total number of shares purchased as part of the repurchase plan or programs
|
Maximum approximate dollar value of shares that may yet be purchased under the plan (in millions)
|
|
First quarter 2017
|
982
|
$103.89
|
982
|
$999.9
|
|
Second quarter 2017
|
2,447,153
|
$103.41
|
2,448,135
|
$746.8
|
|
Third quarter 2017
|
951,866
|
$101.67
|
3,400,001
|
$650.0
|
|
|
Certification by the Chief Executive Officer of the Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
|
|
Certification by the Chief Financial Officer of the Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
|
|
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.
|
|
|
|
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.
|
|
|
|
Certification by the Chief Executive Officer pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
|
|
Certification by the Chief Financial Officer pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.
|
|
|
|
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.
|
|
|
|
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.
|
|
|
101.10
|
|
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, 2017, formatted in XBRL: (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Operations (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.
|
|
|
|
|
|
|
|
|
|
SL GREEN REALTY CORP.
|
||
|
|
|
By:
|
|
SL Green Realty Corp.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Matthew J. DiLiberto
|
|
Dated: November 8, 2017
|
|
By:
|
|
Matthew J. DiLiberto
Chief Financial Officer
|
|
Signatures
|
Title
|
Date
|
|
|
|
|
|
/s/ Stephen L. Green
|
Chairman of the Board of Directors of
SL Green, the sole general partner of
the Operating Partnership
|
November 8, 2017
|
|
Stephen L. Green
|
||
|
|
|
|
|
/s/ Marc Holliday
|
Chief Executive Officer and Director of SL Green, the sole general partner of the Operating Partnership (Principal Executive Officer)
|
November 8, 2017
|
|
Marc Holliday
|
||
|
|
|
|
|
/s/ Andrew W. Mathias
|
President and Director of SL Green, the sole general partner of the Operating Partnership
|
November 8, 2017
|
|
Andrew W. Mathias
|
||
|
|
|
|
|
/s/ Matthew J. DiLiberto
|
Chief Financial Officer of
SL Green, the sole general partner of
the Operating Partnership (Principal Financial and Accounting Officer)
|
November 8, 2017
|
|
Matthew J. DiLiberto
|
||
|
|
|
|
|
/s/ John H. Alschuler, Jr.
|
Director of SL Green, the sole general
partner of the Operating Partnership
|
November 8, 2017
|
|
John H. Alschuler, Jr.
|
||
|
|
|
|
|
/s/ Edwin T. Burton, III
|
Director of SL Green, the sole general
partner of the Operating Partnership
|
November 8, 2017
|
|
Edwin T. Burton, III
|
||
|
|
|
|
|
/s/ John S. Levy
|
Director of SL Green, the sole general
partner of the Operating Partnership
|
November 8, 2017
|
|
John S. Levy
|
||
|
|
|
|
|
/s/ Craig M. Hatkoff
|
Director of SL Green, the sole general
partner of the Operating Partnership
|
November 8, 2017
|
|
Craig M. Hatkoff
|
||
|
|
|
|
|
/s/ Betsy S. Atkins
|
Director of SL Green, the sole general
partner of the Operating Partnership |
November 8, 2017
|
|
Betsy S. Atkins
|
||
|
|
|
|
|
/s/ Lauren B. Dillard
|
Director of SL Green, the sole general
partner of the Operating Partnership |
November 8, 2017
|
|
Lauren B. Dillard
|
||
|
|
|
|
|
|
|
|
|
SL GREEN OPERATING PARTNERSHIP, L.P.
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Matthew J. DiLiberto
|
|
Dated: November 8, 2017
|
|
|
|
Matthew J. DiLiberto
Chief Financial Officer
|
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 |
|---|