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
|
|
|
|
Item 1.
|
FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS OF SL GREEN REALTY CORP.
|
|
|
|
Consolidated Balance Sheets as of June 30, 2018 (unaudited) and December 31, 2017
|
|
|
|
Consolidated Statements of Operations for the three and six months ended June 30, 2018 and 2017 (unaudited)
|
|
|
|
Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2018 and 2017 (unaudited)
|
|
|
|
Consolidated Statement of Equity for the six months ended June 30, 2018 (unaudited)
|
|
|
|
Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017 (unaudited)
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS OF SL GREEN OPERATING PARTNERSHIP, L.P.
|
|
|
|
Consolidated Balance Sheets as of June 30, 2018 (unaudited) and December 31, 2017
|
|
|
|
Consolidated Statements of Operations for the three and six months ended June 30, 2018 and 2017 (unaudited)
|
|
|
|
Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2018 and 2017 (unaudited)
|
|
|
|
Consolidated Statement of Capital for the six months ended June 30, 2018 (unaudited)
|
|
|
|
Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017 (unaudited)
|
|
|
|
Notes to Consolidated Financial Statements (unaudited)
|
|
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
||
|
Quantitative and Qualitative Disclosures about Market Risk
|
||
|
Controls and Procedures (SL Green Realty Corp. and SL Green Operating Partnership, L.P.)
|
||
|
PART II.
|
OTHER INFORMATION
|
|
|
Legal Proceedings
|
||
|
Risk Factors
|
||
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
||
|
Defaults Upon Senior Securities
|
||
|
Mine Safety Disclosures
|
||
|
Other Information
|
||
|
Exhibits
|
||
|
|
Signatures
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Commercial real estate properties, at cost:
|
|
|
|
||||
|
Land and land interests
|
$
|
1,893,047
|
|
|
$
|
2,357,051
|
|
|
Building and improvements
|
5,225,431
|
|
|
6,351,012
|
|
||
|
Building leasehold and improvements
|
1,423,994
|
|
|
1,450,614
|
|
||
|
Properties under capital lease
|
47,445
|
|
|
47,445
|
|
||
|
|
8,589,917
|
|
|
10,206,122
|
|
||
|
Less: accumulated depreciation
|
(1,994,696
|
)
|
|
(2,300,116
|
)
|
||
|
|
6,595,221
|
|
|
7,906,006
|
|
||
|
Assets held for sale
|
593,995
|
|
|
338,354
|
|
||
|
Cash and cash equivalents
|
287,240
|
|
|
127,888
|
|
||
|
Restricted cash
|
92,740
|
|
|
122,138
|
|
||
|
Investments in marketable securities
|
28,570
|
|
|
28,579
|
|
||
|
Tenant and other receivables, net of allowance of $16,558 and $18,637 in 2018 and 2017, respectively
|
47,482
|
|
|
57,644
|
|
||
|
Related party receivables
|
27,854
|
|
|
23,039
|
|
||
|
Deferred rents receivable, net of allowance of $15,776 and $17,207 in 2018 and 2017, respectively
|
322,656
|
|
|
365,337
|
|
||
|
Debt and preferred equity investments, net of discounts and deferred origination fees of $23,216 and $25,507 in 2018 and 2017, respectively
|
2,168,515
|
|
|
2,114,041
|
|
||
|
Investments in unconsolidated joint ventures
|
3,059,985
|
|
|
2,362,989
|
|
||
|
Deferred costs, net
|
198,941
|
|
|
226,201
|
|
||
|
Other assets
|
290,729
|
|
|
310,688
|
|
||
|
Total assets
(1)
|
$
|
13,713,928
|
|
|
$
|
13,982,904
|
|
|
Liabilities
|
|
|
|
||||
|
Mortgages and other loans payable, net
|
$
|
2,517,097
|
|
|
$
|
2,837,282
|
|
|
Revolving credit facility, net
|
351,272
|
|
|
30,336
|
|
||
|
Unsecured term loan, net
|
1,492,320
|
|
|
1,491,575
|
|
||
|
Unsecured notes, net
|
1,396,722
|
|
|
1,395,939
|
|
||
|
Accrued interest payable
|
26,104
|
|
|
38,142
|
|
||
|
Other liabilities
|
108,151
|
|
|
188,005
|
|
||
|
Accounts payable and accrued expenses
|
140,739
|
|
|
137,142
|
|
||
|
Deferred revenue
|
95,756
|
|
|
208,119
|
|
||
|
Capital lease obligations
|
43,221
|
|
|
42,843
|
|
||
|
Deferred land leases payable
|
3,567
|
|
|
3,239
|
|
||
|
Dividend and distributions payable
|
79,518
|
|
|
85,138
|
|
||
|
Security deposits
|
63,872
|
|
|
67,927
|
|
||
|
Liabilities related to assets held for sale
|
265,538
|
|
|
4,074
|
|
||
|
Junior subordinated deferrable interest debentures held by trusts that issued trust preferred securities
|
100,000
|
|
|
100,000
|
|
||
|
Total liabilities
(1)
|
6,683,877
|
|
|
6,629,761
|
|
||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
(unaudited)
|
|
|
||||
|
Commitments and contingencies
|
—
|
|
|
—
|
|
||
|
Noncontrolling interests in Operating Partnership
|
486,610
|
|
|
461,954
|
|
||
|
Preferred units
|
301,385
|
|
|
301,735
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
||||
|
SL Green stockholders' equity:
|
|
|
|
||||
|
Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both June 30, 2018 and December 31, 2017
|
221,932
|
|
|
221,932
|
|
||
|
Common stock, $0.01 par value, 160,000 shares authorized and 86,780 and 93,858 issued and outstanding at June 30, 2018 and December 31, 2017, respectively (including 1,055 shares held in treasury at June 30, 2018 and December 31, 2017)
|
868
|
|
|
939
|
|
||
|
Additional paid-in-capital
|
4,601,608
|
|
|
4,968,338
|
|
||
|
Treasury stock at cost
|
(124,049
|
)
|
|
(124,049
|
)
|
||
|
Accumulated other comprehensive income
|
32,622
|
|
|
18,604
|
|
||
|
Retained earnings
|
1,457,835
|
|
|
1,139,329
|
|
||
|
Total SL Green stockholders' equity
|
6,190,816
|
|
|
6,225,093
|
|
||
|
Noncontrolling interests in other partnerships
|
51,240
|
|
|
364,361
|
|
||
|
Total equity
|
6,242,056
|
|
|
6,589,454
|
|
||
|
Total liabilities and equity
|
$
|
13,713,928
|
|
|
$
|
13,982,904
|
|
|
|
|
|
|
||||
|
(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: $175.0 million and $398.0 million of land, $0.3 billion and $1.4 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, $32.2 million and $330.9 million of accumulated depreciation, $860.2 million and $221.0 million of other assets included in other line items, $136.2 million and $628.9 million of real estate debt, net, $0.4 million and $2.5 million of accrued interest payable, $43.2 million and $42.8 million of capital lease obligations, and $155.6 million and $56.8 million of other liabilities included in other line items as of June 30, 2018 and December 31, 2017, respectively.
|
|||||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
||||||||
|
Rental revenue, net
|
|
$
|
211,369
|
|
|
$
|
279,407
|
|
|
$
|
426,738
|
|
|
$
|
560,736
|
|
|
Escalation and reimbursement
|
|
27,052
|
|
|
42,620
|
|
|
53,451
|
|
|
86,812
|
|
||||
|
Investment income
|
|
49,273
|
|
|
60,622
|
|
|
94,563
|
|
|
100,921
|
|
||||
|
Other income
|
|
13,422
|
|
|
15,501
|
|
|
28,059
|
|
|
27,062
|
|
||||
|
Total revenues
|
|
301,116
|
|
|
398,150
|
|
|
602,811
|
|
|
775,531
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses, including related party expenses of
$4,665 and $8,499
in 2018 and $5,262 and $9,436 in 2017, respectively.
|
|
56,237
|
|
|
70,852
|
|
|
116,019
|
|
|
145,358
|
|
||||
|
Real estate taxes
|
|
45,322
|
|
|
60,945
|
|
|
90,983
|
|
|
122,013
|
|
||||
|
Ground rent
|
|
8,846
|
|
|
8,308
|
|
|
17,154
|
|
|
16,616
|
|
||||
|
Interest expense, net of interest income
|
|
53,611
|
|
|
64,856
|
|
|
101,527
|
|
|
130,478
|
|
||||
|
Amortization of deferred financing costs
|
|
3,546
|
|
|
3,432
|
|
|
7,083
|
|
|
8,193
|
|
||||
|
Depreciation and amortization
|
|
67,914
|
|
|
133,054
|
|
|
137,302
|
|
|
227,188
|
|
||||
|
Transaction related costs
|
|
348
|
|
|
46
|
|
|
510
|
|
|
179
|
|
||||
|
Marketing, general and administrative
|
|
22,479
|
|
|
24,256
|
|
|
46,007
|
|
|
48,399
|
|
||||
|
Total expenses
|
|
258,303
|
|
|
365,749
|
|
|
516,585
|
|
|
698,424
|
|
||||
|
Net income before equity in net income from unconsolidated joint ventures, equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price and other fair value adjustments, (loss) gain on sale of real estate net, depreciable real estate reserves, and gain on sale of marketable securities
|
|
42,813
|
|
|
32,401
|
|
|
86,226
|
|
|
77,107
|
|
||||
|
Equity in net income from unconsolidated joint ventures
|
|
4,702
|
|
|
3,412
|
|
|
8,738
|
|
|
10,026
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
72,025
|
|
|
13,089
|
|
|
65,585
|
|
|
15,136
|
|
||||
|
Purchase price and other fair value adjustments
|
|
11,149
|
|
|
—
|
|
|
60,442
|
|
|
—
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(14,790
|
)
|
|
(3,823
|
)
|
|
8,731
|
|
|
(3,256
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(29,064
|
)
|
|
—
|
|
|
(85,336
|
)
|
||||
|
Gain on sale of investment in marketable securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,262
|
|
||||
|
Net income
|
|
115,899
|
|
|
16,015
|
|
|
229,722
|
|
|
16,939
|
|
||||
|
Net (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interests in the Operating Partnership
|
|
(5,586
|
)
|
|
(419
|
)
|
|
(10,858
|
)
|
|
(895
|
)
|
||||
|
Noncontrolling interests in other partnerships
|
|
(173
|
)
|
|
(786
|
)
|
|
(371
|
)
|
|
16,705
|
|
||||
|
Preferred units distributions
|
|
(2,847
|
)
|
|
(2,851
|
)
|
|
(5,696
|
)
|
|
(5,701
|
)
|
||||
|
Net income attributable to SL Green
|
|
107,293
|
|
|
11,959
|
|
|
212,797
|
|
|
27,048
|
|
||||
|
Perpetual preferred stock dividends
|
|
(3,737
|
)
|
|
(3,737
|
)
|
|
(7,475
|
)
|
|
(7,475
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
103,556
|
|
|
$
|
8,222
|
|
|
$
|
205,322
|
|
|
$
|
19,573
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Amounts attributable to SL Green common stockholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Income before depreciable real estate reserves and gains on sale and fair value adjustments
|
|
$
|
38,674
|
|
|
$
|
27,156
|
|
|
$
|
77,333
|
|
|
$
|
89,818
|
|
|
Purchase price and other fair value adjustments
|
|
10,578
|
|
|
—
|
|
|
57,406
|
|
|
—
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
68,336
|
|
|
12,517
|
|
|
62,291
|
|
|
14,474
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(14,032
|
)
|
|
(3,656
|
)
|
|
8,292
|
|
|
(3,114
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(27,795
|
)
|
|
—
|
|
|
(81,605
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
103,556
|
|
|
$
|
8,222
|
|
|
$
|
205,322
|
|
|
$
|
19,573
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Income before depreciable real estate reserves and gains on sale and fair value adjustments
|
|
$
|
0.44
|
|
|
$
|
0.27
|
|
|
$
|
0.87
|
|
|
$
|
0.90
|
|
|
Purchase price and other fair value adjustments
|
|
0.12
|
|
|
—
|
|
|
0.65
|
|
|
—
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
0.79
|
|
|
0.13
|
|
|
0.70
|
|
|
0.14
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(0.16
|
)
|
|
(0.04
|
)
|
|
0.09
|
|
|
(0.03
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(0.28
|
)
|
|
—
|
|
|
(0.81
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
1.19
|
|
|
$
|
0.08
|
|
|
$
|
2.31
|
|
|
$
|
0.20
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Income before depreciable real estate reserves and gains on sale and fair value adjustments
|
|
$
|
0.44
|
|
|
$
|
0.27
|
|
|
$
|
0.87
|
|
|
$
|
0.89
|
|
|
Purchase price and other fair value adjustments
|
|
0.12
|
|
|
—
|
|
|
0.65
|
|
|
—
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
0.79
|
|
|
0.12
|
|
|
0.70
|
|
|
0.14
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(0.16
|
)
|
|
(0.04
|
)
|
|
0.09
|
|
|
(0.03
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(0.27
|
)
|
|
—
|
|
|
(0.81
|
)
|
||||
|
Net income attributable to SL Green common stockholders
|
|
$
|
1.19
|
|
|
$
|
0.08
|
|
|
$
|
2.31
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends per share
|
|
$
|
0.8125
|
|
|
$
|
0.775
|
|
|
$
|
1.625
|
|
|
$
|
1.55
|
|
|
Basic weighted average common shares outstanding
|
|
87,176
|
|
|
99,900
|
|
|
88,772
|
|
|
100,268
|
|
||||
|
Diluted weighted average common shares and common share equivalents outstanding
|
|
92,083
|
|
|
104,732
|
|
|
93,667
|
|
|
105,140
|
|
||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
|
$
|
115,899
|
|
|
$
|
16,015
|
|
|
$
|
229,722
|
|
|
$
|
16,939
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
Change in net unrealized gain (loss) on derivative instruments, including SL Green's share of joint venture net unrealized gain (loss) on derivative instruments
|
|
3,977
|
|
|
(2,520
|
)
|
|
14,890
|
|
|
(3,595
|
)
|
||||
|
Change in unrealized gain (loss) on marketable securities
|
|
318
|
|
|
263
|
|
|
(8
|
)
|
|
(4,487
|
)
|
||||
|
Other comprehensive income (loss)
|
|
4,295
|
|
|
(2,257
|
)
|
|
14,882
|
|
|
(8,082
|
)
|
||||
|
Comprehensive income
|
|
120,194
|
|
|
13,758
|
|
|
244,604
|
|
|
8,857
|
|
||||
|
Net (income) loss attributable to noncontrolling interests and preferred units distributions
|
|
(8,606
|
)
|
|
(4,056
|
)
|
|
(16,925
|
)
|
|
10,109
|
|
||||
|
Other comprehensive (loss) income attributable to noncontrolling interests
|
|
(245
|
)
|
|
100
|
|
|
(864
|
)
|
|
299
|
|
||||
|
Comprehensive income attributable to SL Green
|
|
$
|
111,343
|
|
|
$
|
9,802
|
|
|
$
|
226,815
|
|
|
$
|
19,265
|
|
|
|
SL Green Realty Corp. Stockholders
|
|
|
||||||||||||||||||||||||||||||||
|
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
Series I
Preferred
Stock
|
|
Shares
|
|
Par
Value
|
|
Additional
Paid-
In-Capital
|
|
Treasury
Stock
|
|
Accumulated
Other Comprehensive Income |
|
Retained
Earnings
|
|
Noncontrolling
Interests |
|
Total
|
|||||||||||||||||
|
Balance at December 31, 2017
|
|
$
|
221,932
|
|
|
92,803
|
|
|
$
|
939
|
|
|
$
|
4,968,338
|
|
|
$
|
(124,049
|
)
|
|
$
|
18,604
|
|
|
$
|
1,139,329
|
|
|
$
|
364,361
|
|
|
$
|
6,589,454
|
|
|
Cumulative adjustment upon adoption of ASC 610-20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
570,524
|
|
|
|
|
570,524
|
|
|||||||||||||||
|
Balance at January 1, 2018
|
|
$
|
221,932
|
|
|
92,803
|
|
|
$
|
939
|
|
|
$
|
4,968,338
|
|
|
$
|
(124,049
|
)
|
|
$
|
18,604
|
|
|
$
|
1,709,853
|
|
|
$
|
364,361
|
|
|
$
|
7,159,978
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
212,797
|
|
|
371
|
|
|
213,168
|
|
||||||||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
14,018
|
|
|
|
|
|
|
14,018
|
|
|||||||||||||||
|
Preferred dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,475
|
)
|
|
|
|
(7,475
|
)
|
|||||||||||||||
|
DRSPP proceeds
|
|
|
|
1
|
|
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
64
|
|
||||||||||||||
|
Conversion of units in the Operating Partnership for common stock
|
|
|
|
15
|
|
|
|
|
1,560
|
|
|
|
|
|
|
|
|
|
|
1,560
|
|
||||||||||||||
|
Reallocation of noncontrolling interest in the Operating Partnership
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,493
|
)
|
|
|
|
(4,493
|
)
|
|||||||||||||||
|
Deferred compensation plan and stock awards, net of forfeitures and tax withholdings
|
|
|
|
(20
|
)
|
|
|
|
8,090
|
|
|
|
|
|
|
|
|
|
|
8,090
|
|
||||||||||||||
|
Repurchases of common stock
|
|
|
|
(7,133
|
)
|
|
(72
|
)
|
|
(382,080
|
)
|
|
|
|
|
|
(310,939
|
)
|
|
|
|
(693,091
|
)
|
||||||||||||
|
Proceeds from stock options exercised
|
|
|
|
59
|
|
|
1
|
|
|
5,636
|
|
|
|
|
|
|
|
|
|
|
5,637
|
|
|||||||||||||
|
Contributions to consolidated joint venture interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,828
|
|
|
1,828
|
|
|||||||||||||||
|
Deconsolidation of partially owned entity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(314,596
|
)
|
|
(314,596
|
)
|
|||||||||||||||
|
Cash distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(724
|
)
|
|
(724
|
)
|
|||||||||||||||
|
Cash distributions declared ($1.625 per common share, none of which represented a return of capital for federal income tax purposes)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(141,908
|
)
|
|
|
|
(141,908
|
)
|
|||||||||||||||
|
Balance at June 30, 2018
|
|
$
|
221,932
|
|
|
85,725
|
|
|
$
|
868
|
|
|
$
|
4,601,608
|
|
|
$
|
(124,049
|
)
|
|
$
|
32,622
|
|
|
$
|
1,457,835
|
|
|
$
|
51,240
|
|
|
$
|
6,242,056
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating Activities
|
|
|
|
||||
|
Net income
|
$
|
229,722
|
|
|
$
|
16,939
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
144,385
|
|
|
235,381
|
|
||
|
Equity in net income from unconsolidated joint ventures
|
(8,738
|
)
|
|
(10,026
|
)
|
||
|
Distributions of cumulative earnings from unconsolidated joint ventures
|
9,889
|
|
|
12,388
|
|
||
|
Equity in net gain on sale of interest in unconsolidated joint venture interest/real estate
|
(65,585
|
)
|
|
(15,136
|
)
|
||
|
Purchase price and other fair value adjustments
|
(60,442
|
)
|
|
—
|
|
||
|
Depreciable real estate reserves
|
—
|
|
|
85,336
|
|
||
|
(Gain) loss on sale of real estate, net
|
(8,731
|
)
|
|
3,256
|
|
||
|
Gain on sale of investments in marketable securities
|
—
|
|
|
(3,262
|
)
|
||
|
Deferred rents receivable
|
(4,369
|
)
|
|
(23,237
|
)
|
||
|
Other non-cash adjustments
|
9,404
|
|
|
20,352
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Tenant and other receivables
|
(397
|
)
|
|
1,447
|
|
||
|
Related party receivables
|
(1,116
|
)
|
|
(7,869
|
)
|
||
|
Deferred lease costs
|
(17,469
|
)
|
|
(23,560
|
)
|
||
|
Other assets
|
(4,329
|
)
|
|
680
|
|
||
|
Accounts payable, accrued expenses, other liabilities and security deposits
|
22,867
|
|
|
(11,310
|
)
|
||
|
Deferred revenue and land leases payable
|
1,121
|
|
|
29,471
|
|
||
|
Net cash provided by operating activities
|
246,212
|
|
|
310,850
|
|
||
|
Investing Activities
|
|
|
|
||||
|
Acquisitions of real estate property
|
(9,733
|
)
|
|
(19
|
)
|
||
|
Additions to land, buildings and improvements
|
(96,577
|
)
|
|
(165,262
|
)
|
||
|
Acquisition deposits and deferred purchase price
|
(1,520
|
)
|
|
—
|
|
||
|
Investments in unconsolidated joint ventures
|
(254,305
|
)
|
|
(93,182
|
)
|
||
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
178,892
|
|
|
93,688
|
|
||
|
Net proceeds from disposition of real estate/joint venture interest
|
760,335
|
|
|
61,248
|
|
||
|
Proceeds from sale or redemption of marketable securities
|
—
|
|
|
54,363
|
|
||
|
Other investments
|
(22,790
|
)
|
|
3,014
|
|
||
|
Origination of debt and preferred equity investments
|
(603,575
|
)
|
|
(854,577
|
)
|
||
|
Repayments or redemption of debt and preferred equity investments
|
317,337
|
|
|
663,140
|
|
||
|
Net cash provided by (used in) investing activities
|
268,064
|
|
|
(237,587
|
)
|
||
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Financing Activities
|
|
|
|
||||
|
Proceeds from mortgages and other loans payable
|
$
|
210,575
|
|
|
$
|
779,642
|
|
|
Repayments of mortgages and other loans payable
|
(22,864
|
)
|
|
(693,243
|
)
|
||
|
Proceeds from revolving credit facility and senior unsecured notes
|
1,475,000
|
|
|
1,072,800
|
|
||
|
Repayments of revolving credit facility and senior unsecured notes
|
(1,155,000
|
)
|
|
(875,697
|
)
|
||
|
Proceeds from stock options exercised and DRIP issuance
|
5,701
|
|
|
11,706
|
|
||
|
Repurchase of common stock
|
(724,696
|
)
|
|
(211,599
|
)
|
||
|
Redemption of preferred stock
|
(350
|
)
|
|
(125
|
)
|
||
|
Distributions to noncontrolling interests in other partnerships
|
(724
|
)
|
|
(609
|
)
|
||
|
Contributions from noncontrolling interests in other partnerships
|
1,828
|
|
|
33,009
|
|
||
|
Distributions to noncontrolling interests in the Operating Partnership
|
(7,712
|
)
|
|
(7,112
|
)
|
||
|
Dividends paid on common and preferred stock
|
(160,699
|
)
|
|
(168,678
|
)
|
||
|
Other obligations related to loan participations
|
(3
|
)
|
|
10,000
|
|
||
|
Tax withholdings related to restricted share awards
|
(3,842
|
)
|
|
(3,879
|
)
|
||
|
Deferred loan costs and capitalized lease obligation
|
(1,536
|
)
|
|
(8,521
|
)
|
||
|
Net cash used in financing activities
|
(384,322
|
)
|
|
(62,306
|
)
|
||
|
Net increase in cash, cash equivalents, and restricted cash
|
129,954
|
|
|
10,957
|
|
||
|
Cash, cash equivalents, and restricted cash at beginning of year
|
250,026
|
|
|
369,967
|
|
||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
379,980
|
|
|
$
|
380,924
|
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
|
|
|
|
||||
|
Conversion of units in the Operating Partnership for common stock
|
1,560
|
|
|
13,242
|
|
||
|
Tenant improvements and capital expenditures payable
|
16,534
|
|
|
7,210
|
|
||
|
Fair value adjustment to noncontrolling interest in Operating Partnership
|
4,493
|
|
|
12,712
|
|
||
|
Deconsolidation of subsidiaries
|
298,403
|
|
|
328,644
|
|
||
|
Transfer of assets related to assets held for sale
|
593,995
|
|
|
173,918
|
|
||
|
Transfer of liabilities related to assets held for sale
|
265,538
|
|
|
149
|
|
||
|
Removal of fully depreciated commercial real estate properties
|
110,594
|
|
|
5,754
|
|
||
|
Share repurchase payable
|
31,605
|
|
|
41,598
|
|
||
|
Bond repurchase payable
|
—
|
|
|
65,416
|
|
||
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash and cash equivalents
|
$
|
287,240
|
|
|
$
|
270,965
|
|
|
Restricted cash
|
92,740
|
|
|
109,959
|
|
||
|
Total cash, cash equivalents, and restricted cash
|
$
|
379,980
|
|
|
$
|
380,924
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
|
||||
|
Commercial real estate properties, at cost:
|
|
|
|
|
||||
|
Land and land interests
|
|
$
|
1,893,047
|
|
|
$
|
2,357,051
|
|
|
Building and improvements
|
|
5,225,431
|
|
|
6,351,012
|
|
||
|
Building leasehold and improvements
|
|
1,423,994
|
|
|
1,450,614
|
|
||
|
Properties under capital lease
|
|
47,445
|
|
|
47,445
|
|
||
|
|
|
8,589,917
|
|
|
10,206,122
|
|
||
|
Less: accumulated depreciation
|
|
(1,994,696
|
)
|
|
(2,300,116
|
)
|
||
|
|
|
6,595,221
|
|
|
7,906,006
|
|
||
|
Assets held for sale
|
|
593,995
|
|
|
338,354
|
|
||
|
Cash and cash equivalents
|
|
287,240
|
|
|
127,888
|
|
||
|
Restricted cash
|
|
92,740
|
|
|
122,138
|
|
||
|
Investments in marketable securities
|
|
28,570
|
|
|
28,579
|
|
||
|
Tenant and other receivables, net of allowance of $16,558 and $18,637 in 2018 and 2017, respectively
|
|
47,482
|
|
|
57,644
|
|
||
|
Related party receivables
|
|
27,854
|
|
|
23,039
|
|
||
|
Deferred rents receivable, net of allowance of $15,776 and $17,207 in 2018 and 2017, respectively
|
|
322,656
|
|
|
365,337
|
|
||
|
Debt and preferred equity investments, net of discounts and deferred origination fees of $23,216 and $25,507 in 2018 and 2017, respectively
|
|
2,168,515
|
|
|
2,114,041
|
|
||
|
Investments in unconsolidated joint ventures
|
|
3,059,985
|
|
|
2,362,989
|
|
||
|
Deferred costs, net
|
|
198,941
|
|
|
226,201
|
|
||
|
Other assets
|
|
290,729
|
|
|
310,688
|
|
||
|
Total assets
(1)
|
|
$
|
13,713,928
|
|
|
$
|
13,982,904
|
|
|
Liabilities
|
|
|
|
|
||||
|
Mortgages and other loans payable, net
|
|
$
|
2,517,097
|
|
|
$
|
2,837,282
|
|
|
Revolving credit facility, net
|
|
351,272
|
|
|
30,336
|
|
||
|
Unsecured term loan, net
|
|
1,492,320
|
|
|
1,491,575
|
|
||
|
Unsecured notes, net
|
|
1,396,722
|
|
|
1,395,939
|
|
||
|
Accrued interest payable
|
|
26,104
|
|
|
38,142
|
|
||
|
Other liabilities
|
|
108,151
|
|
|
188,005
|
|
||
|
Accounts payable and accrued expenses
|
|
140,739
|
|
|
137,142
|
|
||
|
Deferred revenue
|
|
95,756
|
|
|
208,119
|
|
||
|
Capital lease obligations
|
|
43,221
|
|
|
42,843
|
|
||
|
Deferred land leases payable
|
|
3,567
|
|
|
3,239
|
|
||
|
Dividend and distributions payable
|
|
79,518
|
|
|
85,138
|
|
||
|
Security deposits
|
|
63,872
|
|
|
67,927
|
|
||
|
Liabilities related to assets held for sale
|
|
265,538
|
|
|
4,074
|
|
||
|
Junior subordinated deferrable interest debentures held by trusts that issued trust preferred securities
|
|
100,000
|
|
|
100,000
|
|
||
|
Total liabilities
(1)
|
|
6,683,877
|
|
|
6,629,761
|
|
||
|
Commitments and contingencies
|
|
—
|
|
|
—
|
|
||
|
Limited partner interests in SLGOP (4,700 and 4,453 limited partner common units outstanding at June 30, 2018 and December 31, 2017, respectively)
|
|
486,610
|
|
|
461,954
|
|
||
|
Preferred units
|
|
301,385
|
|
|
301,735
|
|
||
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
|
(unaudited)
|
|
|
||||
|
Capital
|
|
|
|
|
||||
|
SLGOP partners' capital:
|
|
|
|
|
||||
|
Series I Preferred Units, $25.00 liquidation preference, 9,200 issued and outstanding at both June 30, 2018 and December 31, 2017
|
|
221,932
|
|
|
221,932
|
|
||
|
SL Green partners' capital (904 and 973 general partner common units and 84,821 and 91,831 limited partner common units outstanding at June 30, 2018 and December 31, 2017, respectively)
|
|
5,936,262
|
|
|
5,984,557
|
|
||
|
Accumulated other comprehensive income
|
|
32,622
|
|
|
18,604
|
|
||
|
Total SLGOP partners' capital
|
|
6,190,816
|
|
|
6,225,093
|
|
||
|
Noncontrolling interests in other partnerships
|
|
51,240
|
|
|
364,361
|
|
||
|
Total capital
|
|
6,242,056
|
|
|
6,589,454
|
|
||
|
Total liabilities and capital
|
|
$
|
13,713,928
|
|
|
$
|
13,982,904
|
|
|
|
|
|
|
|
||||
|
(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, excluding the Operating Partnership: $175.0 million and $398.0 million of land, $0.3 billion and $1.4 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, $32.2 million and $330.9 million of accumulated depreciation, $860.2 million and $221.0 million of other assets included in other line items, $136.2 million and $628.9 million of real estate debt, net, $0.4 million and $2.5 million of accrued interest payable, $43.2 million and $42.8 million of capital lease obligations, and $155.6 million and $56.8 million of other liabilities included in other line items as of June 30, 2018 and December 31, 2017, respectively.
|
||||||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
||||||||
|
Rental revenue, net
|
|
$
|
211,369
|
|
|
$
|
279,407
|
|
|
$
|
426,738
|
|
|
$
|
560,736
|
|
|
Escalation and reimbursement
|
|
27,052
|
|
|
42,620
|
|
|
53,451
|
|
|
86,812
|
|
||||
|
Investment income
|
|
49,273
|
|
|
60,622
|
|
|
94,563
|
|
|
100,921
|
|
||||
|
Other income
|
|
13,422
|
|
|
15,501
|
|
|
28,059
|
|
|
27,062
|
|
||||
|
Total revenues
|
|
301,116
|
|
|
398,150
|
|
|
602,811
|
|
|
775,531
|
|
||||
|
Expenses
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses, including related party expenses of $4,665 and $8,499 in 2018 and $5,262 and $9,436 in 2017, respectively.
|
|
56,237
|
|
|
70,852
|
|
|
116,019
|
|
|
145,358
|
|
||||
|
Real estate taxes
|
|
45,322
|
|
|
60,945
|
|
|
90,983
|
|
|
122,013
|
|
||||
|
Ground rent
|
|
8,846
|
|
|
8,308
|
|
|
17,154
|
|
|
16,616
|
|
||||
|
Interest expense, net of interest income
|
|
53,611
|
|
|
64,856
|
|
|
101,527
|
|
|
130,478
|
|
||||
|
Amortization of deferred financing costs
|
|
3,546
|
|
|
3,432
|
|
|
7,083
|
|
|
8,193
|
|
||||
|
Depreciation and amortization
|
|
67,914
|
|
|
133,054
|
|
|
137,302
|
|
|
227,188
|
|
||||
|
Transaction related costs
|
|
348
|
|
|
46
|
|
|
510
|
|
|
179
|
|
||||
|
Marketing, general and administrative
|
|
22,479
|
|
|
24,256
|
|
|
46,007
|
|
|
48,399
|
|
||||
|
Total expenses
|
|
258,303
|
|
|
365,749
|
|
|
516,585
|
|
|
698,424
|
|
||||
|
Net income before equity in net income from unconsolidated joint ventures, equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price and other fair value adjustments, (loss) gain on sale of real estate net, depreciable real estate reserves, and gain on sale of marketable securities
|
|
42,813
|
|
|
32,401
|
|
|
86,226
|
|
|
77,107
|
|
||||
|
Equity in net income from unconsolidated joint ventures
|
|
4,702
|
|
|
3,412
|
|
|
8,738
|
|
|
10,026
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
72,025
|
|
|
13,089
|
|
|
65,585
|
|
|
15,136
|
|
||||
|
Purchase price and other fair value adjustments
|
|
11,149
|
|
|
—
|
|
|
60,442
|
|
|
—
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(14,790
|
)
|
|
(3,823
|
)
|
|
8,731
|
|
|
(3,256
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(29,064
|
)
|
|
—
|
|
|
(85,336
|
)
|
||||
|
Gain on sale of investment in marketable securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,262
|
|
||||
|
Net income
|
|
115,899
|
|
|
16,015
|
|
|
229,722
|
|
|
16,939
|
|
||||
|
Net (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
||||||||
|
Noncontrolling interests in other partnerships
|
|
(173
|
)
|
|
(786
|
)
|
|
(371
|
)
|
|
16,705
|
|
||||
|
Preferred units distributions
|
|
(2,847
|
)
|
|
(2,851
|
)
|
|
(5,696
|
)
|
|
(5,701
|
)
|
||||
|
Net income attributable to SLGOP
|
|
112,879
|
|
|
12,378
|
|
|
223,655
|
|
|
27,943
|
|
||||
|
Perpetual preferred unit distributions
|
|
(3,737
|
)
|
|
(3,737
|
)
|
|
(7,475
|
)
|
|
(7,475
|
)
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
109,142
|
|
|
$
|
8,641
|
|
|
$
|
216,180
|
|
|
$
|
20,468
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Amounts attributable to SLGOP common unitholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Income before depreciable real estate reserves and gains on sale and fair value adjustments
|
|
$
|
40,758
|
|
|
$
|
28,439
|
|
|
$
|
81,422
|
|
|
$
|
93,924
|
|
|
Purchase price and other fair value adjustments
|
|
11,149
|
|
|
—
|
|
|
60,442
|
|
|
—
|
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
72,025
|
|
|
13,089
|
|
|
65,585
|
|
|
15,136
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(14,790
|
)
|
|
(3,823
|
)
|
|
8,731
|
|
|
(3,256
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(29,064
|
)
|
|
—
|
|
|
(85,336
|
)
|
||||
|
Net income attributable to
SLGOP common unitholders
|
|
$
|
109,142
|
|
|
$
|
8,641
|
|
|
$
|
216,180
|
|
|
$
|
20,468
|
|
|
Basic earnings per unit:
|
|
|
|
|
|
|
|
|
||||||||
|
Income before depreciable real estate reserves and gains on sale and fair value adjustments
|
|
$
|
0.44
|
|
|
$
|
0.27
|
|
|
$
|
0.87
|
|
|
$
|
0.90
|
|
|
Purchase price and other fair value adjustments
|
|
0.12
|
|
|
—
|
|
|
0.65
|
|
|
—
|
|
||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
0.79
|
|
|
0.13
|
|
|
0.70
|
|
|
0.14
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(0.16
|
)
|
|
(0.04
|
)
|
|
0.09
|
|
|
(0.03
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(0.28
|
)
|
|
—
|
|
|
(0.81
|
)
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
1.19
|
|
|
$
|
0.08
|
|
|
$
|
2.31
|
|
|
$
|
0.20
|
|
|
Diluted earnings per unit:
|
|
|
|
|
|
|
|
|
||||||||
|
Income before depreciable real estate reserves and gains on sale and fair value adjustments
|
|
$
|
0.44
|
|
|
$
|
0.27
|
|
|
$
|
0.87
|
|
|
$
|
0.89
|
|
|
Purchase price and other fair value adjustments
|
|
0.12
|
|
|
—
|
|
|
0.65
|
|
|
—
|
|
||||
|
Equity in net (loss) gain on sale of interest in unconsolidated joint venture/real estate
|
|
0.79
|
|
|
0.12
|
|
|
0.70
|
|
|
0.14
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(0.16
|
)
|
|
(0.04
|
)
|
|
0.09
|
|
|
(0.03
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(0.27
|
)
|
|
—
|
|
|
(0.81
|
)
|
||||
|
Net income attributable to SLGOP common unitholders
|
|
$
|
1.19
|
|
|
$
|
0.08
|
|
|
$
|
2.31
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends per unit
|
|
$
|
0.8125
|
|
|
$
|
0.775
|
|
|
$
|
1.625
|
|
|
$
|
1.55
|
|
|
Basic weighted average common units outstanding
|
|
91,882
|
|
|
104,462
|
|
|
93,467
|
|
|
104,852
|
|
||||
|
Diluted weighted average common units and common unit equivalents outstanding
|
|
92,083
|
|
|
104,732
|
|
|
93,667
|
|
|
105,140
|
|
||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
|
$
|
115,899
|
|
|
$
|
16,015
|
|
|
$
|
229,722
|
|
|
$
|
16,939
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
Change in net unrealized gain on derivative instruments, including SLGOP's share of joint venture net unrealized gain on derivative instruments
|
|
3,977
|
|
|
(2,520
|
)
|
|
14,890
|
|
|
(3,595
|
)
|
||||
|
Change in unrealized gain (loss) on marketable securities
|
|
318
|
|
|
263
|
|
|
(8
|
)
|
|
(4,487
|
)
|
||||
|
Other comprehensive income (loss)
|
|
4,295
|
|
|
(2,257
|
)
|
|
14,882
|
|
|
(8,082
|
)
|
||||
|
Comprehensive income
|
|
120,194
|
|
|
13,758
|
|
|
244,604
|
|
|
8,857
|
|
||||
|
Net (loss) income attributable to noncontrolling interests
|
|
(173
|
)
|
|
(786
|
)
|
|
(371
|
)
|
|
16,705
|
|
||||
|
Other comprehensive (loss) income attributable to noncontrolling interests
|
|
(245
|
)
|
|
100
|
|
|
(864
|
)
|
|
299
|
|
||||
|
Comprehensive income attributable to SLGOP
|
|
$
|
119,776
|
|
|
$
|
13,072
|
|
|
$
|
243,369
|
|
|
$
|
25,861
|
|
|
|
|
SL Green Operating Partnership Unitholders
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
Partners' Interest
|
|
|
|
|
|
|
|||||||||||||
|
|
|
Series I
Preferred
Units
|
|
Common
Units
|
|
Common
Unitholders
|
|
Accumulated
Other Comprehensive Income |
|
Noncontrolling
Interests |
|
Total
|
|||||||||||
|
Balance at December 31, 2017
|
|
$
|
221,932
|
|
|
92,803
|
|
|
$
|
5,984,557
|
|
|
$
|
18,604
|
|
|
$
|
364,361
|
|
|
$
|
6,589,454
|
|
|
Cumulative adjustment upon adoption of ASC 610-20
|
|
|
|
|
|
570,524
|
|
|
|
|
|
|
570,524
|
|
|||||||||
|
Balance at January 1, 2018
|
|
$
|
221,932
|
|
|
92,803
|
|
|
$
|
6,555,081
|
|
|
$
|
18,604
|
|
|
$
|
364,361
|
|
|
$
|
7,159,978
|
|
|
Net income
|
|
|
|
|
|
212,797
|
|
|
|
|
371
|
|
|
213,168
|
|
||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
14,018
|
|
|
|
|
|
14,018
|
|
||||||||
|
Preferred distributions
|
|
|
|
|
|
(7,475
|
)
|
|
|
|
|
|
(7,475
|
)
|
|||||||||
|
DRSPP proceeds
|
|
|
|
1
|
|
|
64
|
|
|
|
|
|
|
64
|
|
||||||||
|
Conversion of common units
|
|
|
|
15
|
|
|
1,560
|
|
|
|
|
|
|
1,560
|
|
||||||||
|
Reallocation of noncontrolling interests in the operating partnership
|
|
|
|
|
|
(4,493
|
)
|
|
|
|
|
|
(4,493
|
)
|
|||||||||
|
Deferred compensation plan and stock awards, net of forfeitures and tax withholdings
|
|
|
|
(20
|
)
|
|
8,090
|
|
|
|
|
|
|
8,090
|
|
||||||||
|
Repurchases of common stock
|
|
|
|
(7,133
|
)
|
|
(693,091
|
)
|
|
|
|
|
|
(693,091
|
)
|
||||||||
|
Contribution to consolidated joint venture interests
|
|
|
|
|
|
|
|
|
|
1,828
|
|
|
1,828
|
|
|||||||||
|
Deconsolidation of partially owned entity
|
|
|
|
|
|
|
|
|
|
(314,596
|
)
|
|
(314,596
|
)
|
|||||||||
|
Contributions - proceeds from stock options exercised
|
|
|
|
59
|
|
|
5,637
|
|
|
|
|
|
|
5,637
|
|
||||||||
|
Cash distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|
|
(724
|
)
|
|
(724
|
)
|
|||||||||
|
Cash distributions declared ($1.625 per common unit, none of which represented a return of capital for federal income tax purposes)
|
|
|
|
|
|
(141,908
|
)
|
|
|
|
|
|
(141,908
|
)
|
|||||||||
|
Balance at June 30, 2018
|
|
$
|
221,932
|
|
|
85,725
|
|
|
$
|
5,936,262
|
|
|
$
|
32,622
|
|
|
$
|
51,240
|
|
|
$
|
6,242,056
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating Activities
|
|
|
|
||||
|
Net income
|
$
|
229,722
|
|
|
$
|
16,939
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
144,385
|
|
|
235,381
|
|
||
|
Equity in net income from unconsolidated joint ventures
|
(8,738
|
)
|
|
(10,026
|
)
|
||
|
Distributions of cumulative earnings from unconsolidated joint ventures
|
9,889
|
|
|
12,388
|
|
||
|
Equity in net gain on sale of interest in unconsolidated joint venture interest/real estate
|
(65,585
|
)
|
|
(15,136
|
)
|
||
|
Purchase price and other fair value adjustments
|
(60,442
|
)
|
|
—
|
|
||
|
Depreciable real estate reserves
|
—
|
|
|
85,336
|
|
||
|
(Gain) loss on sale of real estate, net
|
(8,731
|
)
|
|
3,256
|
|
||
|
Gain on sale of investments in marketable securities
|
—
|
|
|
(3,262
|
)
|
||
|
Deferred rents receivable
|
(4,369
|
)
|
|
(23,237
|
)
|
||
|
Other non-cash adjustments
|
9,404
|
|
|
20,352
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Tenant and other receivables
|
(397
|
)
|
|
1,447
|
|
||
|
Related party receivables
|
(1,116
|
)
|
|
(7,869
|
)
|
||
|
Deferred lease costs
|
(17,469
|
)
|
|
(23,560
|
)
|
||
|
Other assets
|
(4,329
|
)
|
|
680
|
|
||
|
Accounts payable, accrued expenses, other liabilities and security deposits
|
22,867
|
|
|
(11,310
|
)
|
||
|
Deferred revenue and land leases payable
|
1,121
|
|
|
29,471
|
|
||
|
Net cash provided by operating activities
|
246,212
|
|
|
310,850
|
|
||
|
Investing Activities
|
|
|
|
||||
|
Acquisitions of real estate property
|
(9,733
|
)
|
|
(19
|
)
|
||
|
Additions to land, buildings and improvements
|
(96,577
|
)
|
|
(165,262
|
)
|
||
|
Acquisition deposits and deferred purchase price
|
(1,520
|
)
|
|
—
|
|
||
|
Investments in unconsolidated joint ventures
|
(254,305
|
)
|
|
(93,182
|
)
|
||
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
178,892
|
|
|
93,688
|
|
||
|
Net proceeds from disposition of real estate/joint venture interest
|
760,335
|
|
|
61,248
|
|
||
|
Proceeds from sale or redemption of marketable securities
|
—
|
|
|
54,363
|
|
||
|
Other investments
|
(22,790
|
)
|
|
3,014
|
|
||
|
Origination of debt and preferred equity investments
|
(603,575
|
)
|
|
(854,577
|
)
|
||
|
Repayments or redemption of debt and preferred equity investments
|
317,337
|
|
|
663,140
|
|
||
|
Net cash provided by (used in) investing activities
|
268,064
|
|
|
(237,587
|
)
|
||
|
|
|
|
|
||||
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Financing Activities
|
|
|
|
||||
|
Proceeds from mortgages and other loans payable
|
$
|
210,575
|
|
|
$
|
779,642
|
|
|
Repayments of mortgages and other loans payable
|
(22,864
|
)
|
|
(693,243
|
)
|
||
|
Proceeds from revolving credit facility and senior unsecured notes
|
1,475,000
|
|
|
1,072,800
|
|
||
|
Repayments of revolving credit facility and senior unsecured notes
|
(1,155,000
|
)
|
|
(875,697
|
)
|
||
|
Proceeds from stock options exercised and DRIP issuance
|
5,701
|
|
|
11,706
|
|
||
|
Repurchase of common stock
|
(724,696
|
)
|
|
(211,599
|
)
|
||
|
Redemption of preferred stock
|
(350
|
)
|
|
(125
|
)
|
||
|
Distributions to noncontrolling interests in other partnerships
|
(724
|
)
|
|
(609
|
)
|
||
|
Contributions from noncontrolling interests in other partnerships
|
1,828
|
|
|
33,009
|
|
||
|
Distributions paid on common and preferred units
|
(168,411
|
)
|
|
(175,790
|
)
|
||
|
Other obligations related to loan participations
|
(3
|
)
|
|
10,000
|
|
||
|
Tax withholdings related to restricted share awards
|
(3,842
|
)
|
|
(3,879
|
)
|
||
|
Deferred loan costs and capitalized lease obligation
|
(1,536
|
)
|
|
(8,521
|
)
|
||
|
Net cash used in financing activities
|
(384,322
|
)
|
|
(62,306
|
)
|
||
|
Net increase in cash, cash equivalents, and restricted cash
|
129,954
|
|
|
10,957
|
|
||
|
Cash, cash equivalents, and restricted cash at beginning of year
|
250,026
|
|
|
369,967
|
|
||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
379,980
|
|
|
$
|
380,924
|
|
|
|
|
|
|
||||
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
|
|
|
|
||||
|
Conversion of units in the Operating Partnership for common stock
|
1,560
|
|
|
13,242
|
|
||
|
Tenant improvements and capital expenditures payable
|
16,534
|
|
|
7,210
|
|
||
|
Fair value adjustment to noncontrolling interest in Operating Partnership
|
4,493
|
|
|
12,712
|
|
||
|
Deconsolidation of subsidiaries
|
298,403
|
|
|
328,644
|
|
||
|
Transfer of assets related to assets held for sale
|
593,995
|
|
|
173,918
|
|
||
|
Transfer of liabilities related to assets held for sale
|
265,538
|
|
|
149
|
|
||
|
Removal of fully depreciated commercial real estate properties
|
110,594
|
|
|
5,754
|
|
||
|
Share repurchase payable
|
31,605
|
|
|
41,598
|
|
||
|
Bond repurchase payable
|
—
|
|
|
65,416
|
|
||
|
|
Three Months Ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash and cash equivalents
|
$
|
287,240
|
|
|
$
|
270,965
|
|
|
Restricted cash
|
92,740
|
|
|
109,959
|
|
||
|
Total cash, cash equivalents, and restricted cash
|
$
|
379,980
|
|
|
$
|
380,924
|
|
|
|
|
|
|
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
|
|
21
|
|
(2)
|
12,756,091
|
|
|
10
|
|
|
11,491,164
|
|
|
31
|
|
|
24,247,255
|
|
|
94.1
|
%
|
|
|
|
Retail
|
|
4
|
|
(3)
|
302,583
|
|
|
9
|
|
|
347,970
|
|
|
13
|
|
|
650,553
|
|
|
94.2
|
%
|
|
|
|
Development/Redevelopment
|
|
8
|
|
|
318,985
|
|
|
3
|
|
|
416,214
|
|
|
11
|
|
|
735,199
|
|
|
43.9
|
%
|
|
|
|
Fee Interest
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
%
|
|
|
|
|
|
33
|
|
|
13,377,659
|
|
|
23
|
|
|
12,255,348
|
|
|
56
|
|
|
25,633,007
|
|
|
92.6
|
%
|
|
Suburban
|
|
Office
|
|
19
|
|
(4)
|
2,835,200
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
2,835,200
|
|
|
87.0
|
%
|
|
|
|
Retail
|
|
1
|
|
|
52,000
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
52,000
|
|
|
100.0
|
%
|
|
|
|
Development/Redevelopment
|
|
1
|
|
|
1,000
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1,000
|
|
|
—
|
%
|
|
|
|
|
|
21
|
|
|
2,888,200
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
2,888,200
|
|
|
87.2
|
%
|
|
Total commercial properties
|
|
54
|
|
|
16,265,859
|
|
|
23
|
|
|
12,255,348
|
|
|
77
|
|
|
28,521,207
|
|
|
92.1
|
%
|
||
|
Residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Manhattan
|
|
Residential
|
|
3
|
|
(3)
|
472,105
|
|
|
10
|
|
|
2,156,751
|
|
|
13
|
|
|
2,628,856
|
|
|
90.0
|
%
|
|
Suburban
|
|
Residential
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
Total residential properties
|
|
3
|
|
|
472,105
|
|
|
10
|
|
|
2,156,751
|
|
|
13
|
|
|
2,628,856
|
|
|
90.0
|
%
|
||
|
Total portfolio
|
|
57
|
|
|
16,737,964
|
|
|
33
|
|
|
14,412,099
|
|
|
90
|
|
|
31,150,063
|
|
|
91.9
|
%
|
||
|
(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)
|
Includes 2 Herald Square, which is under contract for sale of a joint venture interest and has been classified as held for sale as of
June 30, 2018
.
|
|
(3)
|
As of
June 30, 2018
, 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.
|
|
(4)
|
Includes the properties at 1-6 International Drive in Rye Brook, New York which are classified as held for sale at
June 30, 2018
.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Identified intangible assets (included in other assets):
|
|
|
|
||||
|
Gross amount
|
$
|
263,138
|
|
|
$
|
325,880
|
|
|
Accumulated amortization
|
(239,344
|
)
|
|
(277,038
|
)
|
||
|
Net
(1)
|
$
|
23,794
|
|
|
$
|
48,842
|
|
|
Identified intangible liabilities (included in deferred revenue):
|
|
|
|
||||
|
Gross amount
|
$
|
274,120
|
|
|
$
|
540,283
|
|
|
Accumulated amortization
|
(249,905
|
)
|
|
(402,583
|
)
|
||
|
Net
(1)
|
$
|
24,215
|
|
|
$
|
137,700
|
|
|
(1)
|
As of
June 30, 2018
and December 31, 2017,
$0.1 million
and
$13.9 million
, respectively and
$0.1 million
and
$4.1 million
, respectively, of net intangible assets and net intangible liabilities, were reclassified to assets held for sale and liabilities related to assets held for sale.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Commercial mortgage-backed securities
|
$
|
28,570
|
|
|
$
|
28,579
|
|
|
Total marketable securities available-for-sale
|
$
|
28,570
|
|
|
$
|
28,579
|
|
|
Property
|
|
Acquisition Date
|
|
Property Type
|
|
Approximate Square Feet
|
|
Acquisition Price
(in millions)
|
|||
|
2 Herald Square
(1)
|
|
May 2018
|
|
Leasehold Interest
|
|
369,000
|
|
|
$
|
266.0
|
|
|
(1)
|
In May 2018, SL Green was the successful bidder for the leasehold interest in 2 Herald Square, at the foreclosure of the asset. In April and May 2017, the Company had purchased, at par, loans in maturity default, which were secured by the leasehold interest in 2 Herald Square. 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 believed that the fair value of the leasehold exceeded the carrying amount of the loans. In May 2018, the Company was the successful bidder at the foreclosure of the asset. We recorded the assets acquired and liabilities assumed at fair value. This resulted in the recognition of a fair value adjustment of
$11.1 million
, which is reflected in the Company's consolidated statement of operations within purchase price and other fair value adjustments. See Note 16, "Fair Value Measurements."
|
|
Property
|
|
Disposition Date
|
|
Property Type
|
|
Approximate Square Feet
|
|
Sales Price
(1)
(in millions)
|
|
Gain (loss)
(2)
(in millions)
|
|||||
|
600 Lexington Avenue
|
|
January 2018
|
|
Fee Interest
|
|
303,515
|
|
|
$
|
305.0
|
|
|
$
|
23.8
|
|
|
115-117 Stevens Avenue
|
|
May 2018
|
|
Fee Interest
|
|
178,000
|
|
|
12.0
|
|
|
(0.7
|
)
|
||
|
635 Madison Avenue
|
|
June 2018
|
|
Fee Interest
|
|
176,530
|
|
|
153.0
|
|
|
(14.1
|
)
|
||
|
(1)
|
Sales price represents the gross sales price for a property or the gross asset valuation for interests in a property.
|
|
(2)
|
Gain (loss) on sale amounts do not include adjustments for expenses recorded in subsequent periods.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Balance at beginning of period
(1)
|
$
|
2,114,041
|
|
|
$
|
1,640,412
|
|
|
Debt investment originations/accretion
(2)
|
611,686
|
|
|
1,142,591
|
|
||
|
Preferred equity investment originations/accretion
(2)
|
4,177
|
|
|
144,456
|
|
||
|
Redemptions/sales/syndications/amortization
(3)
|
(561,389
|
)
|
|
(813,418
|
)
|
||
|
Balance at end of period
(1)
|
$
|
2,168,515
|
|
|
$
|
2,114,041
|
|
|
(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
|
|
June 30, 2018
Future Funding Obligations |
|
June 30, 2018 Senior
Financing |
|
June 30, 2018
Carrying Value (1) |
|
December 31, 2017
Carrying Value (1) |
|
Maturity
Date (2) |
||||||||
|
Fixed Rate Investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Mortgage Loan
(3)(4)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,394
|
|
|
$
|
26,366
|
|
|
February 2019
|
|
Mortgage Loan
|
|
—
|
|
|
—
|
|
|
164
|
|
|
239
|
|
|
August 2019
|
||||
|
Mezzanine Loan
(5a)
|
|
—
|
|
|
1,160,000
|
|
|
208,506
|
|
|
204,005
|
|
|
March 2020
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
15,000
|
|
|
3,500
|
|
|
3,500
|
|
|
September 2021
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
147,000
|
|
|
24,922
|
|
|
24,913
|
|
|
April 2022
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
280,000
|
|
|
35,564
|
|
|
34,600
|
|
|
August 2022
|
||||
|
Mezzanine Loan
(6)
|
|
—
|
|
|
86,201
|
|
|
12,702
|
|
|
12,699
|
|
|
November 2023
|
||||
|
Mezzanine Loan
(5b)
|
|
—
|
|
|
115,000
|
|
|
12,936
|
|
|
12,932
|
|
|
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
|
|
|
55,250
|
|
|
June 2027
|
||||
|
Mortgage/Jr. Mortgage Loan
(7)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,464
|
|
|
|
||||
|
Total fixed rate
|
|
$
|
—
|
|
|
$
|
3,895,701
|
|
|
$
|
424,938
|
|
|
$
|
669,968
|
|
|
|
|
Floating Rate Investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Mezzanine Loan
|
|
—
|
|
|
20,523
|
|
|
10,970
|
|
|
10,934
|
|
|
August 2018
|
||||
|
Mortgage/Mezzanine Loan
(8)
|
|
—
|
|
|
—
|
|
|
19,990
|
|
|
19,940
|
|
|
August 2018
|
||||
|
Mezzanine Loan
(9)
|
|
—
|
|
|
65,000
|
|
|
14,992
|
|
|
14,955
|
|
|
August 2018
|
||||
|
Mortgage/Mezzanine Loan
|
|
—
|
|
|
—
|
|
|
16,992
|
|
|
16,969
|
|
|
September 2018
|
||||
|
Mezzanine Loan
(10)
|
|
—
|
|
|
37,500
|
|
|
14,961
|
|
|
14,855
|
|
|
September 2018
|
||||
|
Mezzanine Loan
|
|
2,325
|
|
|
45,025
|
|
|
35,072
|
|
|
34,879
|
|
|
October 2018
|
||||
|
Mezzanine Loan
(5c)
|
|
—
|
|
|
150,000
|
|
|
15,347
|
|
|
15,381
|
|
|
December 2018
|
||||
|
Mezzanine Loan
(5d)
|
|
—
|
|
|
—
|
|
|
14,836
|
|
|
14,869
|
|
|
December 2018
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
33,000
|
|
|
26,967
|
|
|
26,927
|
|
|
December 2018
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
175,000
|
|
|
59,873
|
|
|
59,723
|
|
|
December 2018
|
||||
|
Mezzanine Loan
(11)
|
|
—
|
|
|
45,000
|
|
|
12,211
|
|
|
12,174
|
|
|
January 2019
|
||||
|
Mezzanine Loan
|
|
4,000
|
|
|
29,291
|
|
|
9,980
|
|
|
8,550
|
|
|
January 2019
|
||||
|
Mezzanine Loan
(5e)(12)
|
|
795
|
|
|
—
|
|
|
15,150
|
|
|
15,148
|
|
|
March 2019
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
38,000
|
|
|
21,964
|
|
|
21,939
|
|
|
March 2019
|
||||
|
Mezzanine Loan
(13)
|
|
—
|
|
|
40,000
|
|
|
19,958
|
|
|
19,982
|
|
|
April 2019
|
||||
|
Mezzanine Loan
(13)
|
|
—
|
|
|
61,130
|
|
|
21,718
|
|
|
34,947
|
|
|
April 2019
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
175,000
|
|
|
37,355
|
|
|
37,250
|
|
|
April 2019
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
265,000
|
|
|
24,895
|
|
|
24,830
|
|
|
April 2019
|
||||
|
Mortgage/Jr. Mortgage Participation Loan
|
|
20,065
|
|
|
220,572
|
|
|
79,551
|
|
|
71,832
|
|
|
August 2019
|
||||
|
Mezzanine Loan
(10)
|
|
2,034
|
|
|
189,829
|
|
|
37,884
|
|
|
37,851
|
|
|
September 2019
|
||||
|
Mortgage/Mezzanine Loan
|
|
20,560
|
|
|
—
|
|
|
168,369
|
|
|
143,919
|
|
|
September 2019
|
||||
|
Mezzanine Loan
|
|
—
|
|
|
350,000
|
|
|
34,810
|
|
|
34,737
|
|
|
October 2019
|
||||
|
Mortgage/Mezzanine Loan
|
|
1,306
|
|
|
—
|
|
|
46,168
|
|
|
—
|
|
|
December 2019
|
||||
|
Mortgage/Mezzanine Loan
|
|
17,627
|
|
|
—
|
|
|
51,981
|
|
|
43,845
|
|
|
January 2020
|
||||
|
Mezzanine Loan
|
|
1,123
|
|
|
571,863
|
|
|
78,462
|
|
|
75,834
|
|
|
January 2020
|
||||
|
Mortgage Loan
|
|
14,786
|
|
|
—
|
|
|
84,783
|
|
|
—
|
|
|
February 2020
|
||||
|
Mezzanine Loan
|
|
3,878
|
|
|
306,711
|
|
|
50,669
|
|
|
—
|
|
|
March 2020
|
||||
|
Mortgage/Mezzanine Loan
|
|
45,019
|
|
|
—
|
|
|
333,290
|
|
|
—
|
|
|
April 2020
|
||||
|
Mezzanine Loan
|
|
6,386
|
|
|
35,912
|
|
|
11,829
|
|
|
11,259
|
|
|
July 2020
|
||||
|
Loan Type
|
|
June 30, 2018
Future Funding Obligations |
|
June 30, 2018 Senior
Financing |
|
June 30, 2018
Carrying Value (1) |
|
December 31, 2017
Carrying Value (1) |
|
Maturity
Date (2) |
||||||||
|
Mezzanine Loan
|
|
44,088
|
|
|
340,558
|
|
|
83,065
|
|
|
75,428
|
|
|
November 2020
|
||||
|
Mortgage and Mezzanine Loan
|
|
38,200
|
|
|
—
|
|
|
93,498
|
|
|
88,989
|
|
|
December 2020
|
||||
|
Mortgage and Mezzanine Loan
|
|
—
|
|
|
—
|
|
|
35,207
|
|
|
35,152
|
|
|
December 2020
|
||||
|
Jr. Mortgage Participation/Mezzanine Loan
|
|
—
|
|
|
60,000
|
|
|
15,648
|
|
|
15,635
|
|
|
July 2021
|
||||
|
Mortgage/Mezzanine Loan
(14)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
162,553
|
|
|
|
||||
|
Mortgage/Mezzanine Loan
(14)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,755
|
|
|
|
||||
|
Mortgage/Mezzanine Loan
(15)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,609
|
|
|
|
||||
|
Total floating rate
|
|
$
|
222,192
|
|
|
$
|
3,254,914
|
|
|
$
|
1,598,445
|
|
|
$
|
1,299,650
|
|
|
|
|
Total
|
|
$
|
222,192
|
|
|
$
|
7,150,615
|
|
|
$
|
2,023,383
|
|
|
$
|
1,969,618
|
|
|
|
|
(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)
|
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 has been a nonperforming loan since acquisition, is currently on non-accrual status and has no carrying value.
|
|
(4)
|
This loan was repaid in August 2018.
|
|
(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)
$1.3 million
, (b)
$12.0 million
, (c)
$14.6 million
, (d)
$14.1 million
, and (e)
$5.1 million
.
|
|
(6)
|
The loan's June interest payment was outstanding at June 30, 2018 and was subsequently received in July 2018. The loan was evaluated in accordance with our loan review procedures and the Company concluded that the fair value of the collateral exceeded the carrying amount of the loan.
|
|
(7)
|
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 believed that the fair value of the property exceeded the carrying amount of the loans. In May 2018, the Company was the successful bidder at the foreclosure of the asset, at which time the loans were credited to our equity investment in the property.
|
|
(8)
|
This loan was extended in August 2018.
|
|
(9)
|
This loan was extended in July 2018.
|
|
(10)
|
This loan was repaid in July 2018.
|
|
(11)
|
In July 2018, the Company accepted an assignment of the property in-lieu of repayment of the loan, and marked the assets received and liabilities assumed to fair value, which exceeded the carrying value of the loan.
|
|
(12)
|
This loan was extended in March 2018.
|
|
(13)
|
This loan was extended in April 2018.
|
|
(14)
|
This loan was repaid in February 2018.
|
|
(15)
|
This loan was sold in May 2018.
|
|
Type
|
|
June 30, 2018
Future Funding Obligations |
|
June 30, 2018 Senior
Financing |
|
June 30, 2018
Carrying Value (1) |
|
December 31, 2017
Carrying Value (1) |
|
Maturity
Date (2) |
||||||||
|
Preferred Equity
|
|
$
|
—
|
|
|
$
|
272,000
|
|
|
$
|
145,132
|
|
|
$
|
144,423
|
|
|
April 2021
|
|
Total
|
|
$
|
—
|
|
|
$
|
272,000
|
|
|
$
|
145,132
|
|
|
$
|
144,423
|
|
|
|
|
(1)
|
Carrying value is net of deferred origination fees.
|
|
(2)
|
Represents contractual maturity, excluding any unexercised extension options.
|
|
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
|
|
|
|
919 Third Avenue
(3)
|
New York State Teacher's Retirement System
|
51.00%
|
51.00%
|
1,454,000
|
|
January 2007
|
1,256,727
|
|
|
|
11 West 34th Street
|
Private Investor/
Jeff Sutton |
30.00%
|
30.00%
|
17,150
|
|
December 2010
|
10,800
|
|
|
|
3 Columbus Circle
(4)
|
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
(5)
|
Jeff Sutton
|
50.00%
|
50.00%
|
57,718
|
|
August 2011
|
136,550
|
|
|
|
724 Fifth Avenue
(6)
|
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
(7)
|
Private Investors
|
32.28%
|
32.28%
|
13,069
|
|
December 2012
|
75,000
|
|
|
|
650 Fifth Avenue
(8)
|
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
|
|
|
|
55 West 46th Street
|
Prudential Real Estate Investors
|
25.00%
|
25.00%
|
347,000
|
|
November 2014
|
295,000
|
|
|
|
Stonehenge Portfolio
(9)
|
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
|
Private Investors
|
33.33%
|
33.33%
|
26,926
|
|
August 2016
|
—
|
|
|
|
400 East 57th Street
(10)
|
BlackRock, Inc and Stonehenge Partners
|
51.00%
|
41.00%
|
290,482
|
|
October 2016
|
170,000
|
|
|
|
One Vanderbilt
(11)
|
National Pension Service of Korea/Hines Interest LP
|
71.01%
|
71.01%
|
—
|
|
January 2017
|
3,310,000
|
|
|
|
Mezzanine Loan
(12)
|
Private Investors
|
33.33%
|
33.33%
|
—
|
|
May 2017
|
15,000
|
|
|
|
Worldwide Plaza
|
RXR Realty / New York REIT / Private Investor
|
24.35%
|
24.35%
|
2,048,725
|
|
October 2017
|
1,725,000
|
|
|
|
1515 Broadway
(13)
|
Allianz Real Estate of America
|
56.87%
|
56.87%
|
1,750,000
|
|
November 2017
|
1,950,000
|
|
|
|
(1)
|
Ownership interest and economic interest represent the Company's interests in the joint venture as of
June 30, 2018
. Changes in ownership or economic interests 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)
|
In January 2018, the partnership agreement for our investment was modified resulting in the Company no longer having a controlling interest in this investment. As a result the investment was deconsolidated as of January 1, 2018. The Company recorded its non-controlling interest at fair value resulting in a
$49.3 million
fair value adjustment in the consolidated statement of operations. This fair value was allocated to the assets and liabilities, including identified intangibles of the property.
|
|
(4)
|
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.
|
|
(5)
|
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.
|
|
(6)
|
In July 2018, the Company closed on the sale of substantially all of its interest in 724 Fifth Avenue to its joint venture partner.
|
|
(7)
|
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.
|
|
(8)
|
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.
|
|
(9)
|
In February and March 2018, the Company, together with its joint venture partner, closed on the sale of
two
properties from the Stonehenge Portfolio. These sales are further described under Sale of Joint Venture Interest of Properties below.
|
|
(10)
|
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.
|
|
(11)
|
The partners have committed aggregate equity totaling no less than
$525 million
and their ownership interest in the joint venture is based on their capital contributions, up to an aggregate maximum of
29.0%
. At
June 30, 2018
the total of the two partners' ownership interests based on equity contributed was
13.39%
.
|
|
(12)
|
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. The loan was repaid in August 2018.
|
|
(13)
|
In November 2017, the Company sold a
30
% interest in 1515 Broadway to affiliates of Allianz Real Estate. The sale did not meet the criteria for sale accounting and as a result the property was accounted for under the profit sharing method at December 31, 2017. The Company achieved sale accounting upon adoption of ASC 610-20 in January 2018 and recorded a
$0.6 billion
gain from the sale of the partial interest and related step-up in basis to fair value of the retained non-controlling interest as an adjustment to beginning retained earnings based on the application of the modified retrospective adoption approach. The Company closed on the sale of an additional
13%
interest in the property to Allianz in February 2018.
|
|
Loan Type
|
|
June 30, 2018
|
|
December 31, 2017
|
|
Maturity Date
|
||||
|
Preferred Equity
|
|
$
|
141,000
|
|
|
$
|
—
|
|
|
September 2018
|
|
Mezzanine Loan
(1)
|
|
44,483
|
|
|
44,823
|
|
|
February 2022
|
||
|
Mezzanine Loan
(2)
|
|
28,105
|
|
|
26,716
|
|
|
July 2036
|
||
|
Mezzanine Loan and Preferred Equity
(3)
|
|
—
|
|
|
100,000
|
|
|
|
||
|
|
|
$
|
213,588
|
|
|
$
|
171,539
|
|
|
|
|
(1)
|
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.
|
|
(2)
|
The Company was redeemed on this investment in July 2018.
|
|
(3)
|
The mezzanine loan was repaid and the preferred equity interest was redeemed in March 2018.
|
|
Property
|
|
Ownership Interest
|
|
Disposition Date
|
|
Type of Sale
|
|
Gross Asset Valuation
(in thousands)
(1)
|
|
Gain (Loss)
on Sale
(in thousands)
(2)
|
||||
|
1274 Fifth Avenue
(3)
|
|
9.83%
|
|
February 2018
|
|
Property
|
|
$
|
44,100
|
|
|
$
|
(362
|
)
|
|
1515 Broadway
(4)
|
|
13.00%
|
|
February 2018
|
|
Ownership Interest
|
|
1,950,000
|
|
|
—
|
|
||
|
Stonehenge Village
(3)
|
|
5.00%
|
|
March 2018
|
|
Property
|
|
287,000
|
|
|
(5,701
|
)
|
||
|
175-225 Third Street Brooklyn, New York
|
|
95.00%
|
|
April 2018
|
|
Property
|
|
115,000
|
|
|
19,483
|
|
||
|
1745 Broadway
|
|
56.87%
|
|
May 2018
|
|
Property
|
|
633,000
|
|
|
52,038
|
|
||
|
Jericho Plaza
|
|
11.67%
|
|
June 2018
|
|
Ownership Interest
|
|
117,400
|
|
|
147
|
|
||
|
(1)
|
Represents implied gross valuation for the joint venture or sales price of the property.
|
|
(2)
|
Represents the Company's share of the gain (loss).
|
|
(3)
|
Property was part of the Stonehenge Portfolio.
|
|
(4)
|
Our investment in 1515 Broadway was marked to fair value on January 1, 2018 upon adoption of ASC 610-20.
|
|
Property
|
|
Economic
Interest (1) |
|
Maturity Date
|
|
Interest
Rate
(2)
|
|
June 30, 2018
|
|
December 31, 2017
|
|||||||
|
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
|
|
||
|
717 Fifth Avenue
(3)
|
|
10.92
|
%
|
|
July 2022
|
|
|
5.50
|
%
|
|
355,328
|
|
|
355,328
|
|
||
|
650 Fifth Avenue
(4)
|
|
50.00
|
%
|
|
October 2022
|
|
|
4.46
|
%
|
|
210,000
|
|
|
210,000
|
|
||
|
650 Fifth Avenue
(4)
|
|
50.00
|
%
|
|
October 2022
|
|
|
5.45
|
%
|
|
65,000
|
|
|
65,000
|
|
||
|
21 East 66th Street
|
|
32.28
|
%
|
|
April 2023
|
|
|
3.60
|
%
|
|
12,000
|
|
|
12,000
|
|
||
|
919 Third Avenue
|
|
51.00
|
%
|
|
June 2023
|
|
|
5.12
|
%
|
|
500,000
|
|
|
—
|
|
||
|
3 Columbus Circle
|
|
48.90
|
%
|
|
March 2025
|
|
|
3.61
|
%
|
|
350,000
|
|
|
350,000
|
|
||
|
1515 Broadway
|
|
56.87
|
%
|
|
March 2025
|
|
|
3.93
|
%
|
|
864,238
|
|
|
872,528
|
|
||
|
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
|
|
||
|
Worldwide Plaza
|
|
24.35
|
%
|
|
November 2027
|
|
|
3.98
|
%
|
|
1,200,000
|
|
|
1,200,000
|
|
||
|
Stonehenge Portfolio
(5)
|
|
Various
|
|
|
Various
|
|
|
4.20
|
%
|
|
323,058
|
|
|
357,282
|
|
||
|
Total fixed rate debt
|
|
|
|
|
|
|
|
|
$
|
6,026,624
|
|
|
$
|
5,569,138
|
|
||
|
Floating Rate Debt:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
724 Fifth Avenue
(6)
|
|
50.00
|
%
|
|
April 2019
|
|
L+
|
2.42
|
%
|
|
$
|
275,000
|
|
|
$
|
275,000
|
|
|
280 Park Avenue
|
|
50.00
|
%
|
|
September 2019
|
|
L+
|
1.73
|
%
|
|
1,200,000
|
|
|
1,200,000
|
|
||
|
121 Greene Street
|
|
50.00
|
%
|
|
November 2019
|
|
L+
|
1.50
|
%
|
|
15,000
|
|
|
15,000
|
|
||
|
10 East 53rd Street
|
|
55.00
|
%
|
|
February 2020
|
|
L+
|
2.25
|
%
|
|
170,000
|
|
|
170,000
|
|
||
|
131-137 Spring Street
|
|
20.00
|
%
|
|
August 2020
|
|
L+
|
1.55
|
%
|
|
141,000
|
|
|
141,000
|
|
||
|
1552 Broadway
|
|
50.00
|
%
|
|
October 2020
|
|
L+
|
2.65
|
%
|
|
195,000
|
|
|
195,000
|
|
||
|
55 West 46th Street
(7)
|
|
25.00
|
%
|
|
November 2020
|
|
L+
|
2.13
|
%
|
|
174,430
|
|
|
171,444
|
|
||
|
11 West 34th Street
|
|
30.00
|
%
|
|
January 2021
|
|
L+
|
1.45
|
%
|
|
23,000
|
|
|
23,000
|
|
||
|
100 Park Avenue
|
|
49.90
|
%
|
|
February 2021
|
|
L+
|
1.75
|
%
|
|
360,000
|
|
|
360,000
|
|
||
|
One Vanderbilt
(8)
|
|
71.01
|
%
|
|
September 2021
|
|
L+
|
3.50
|
%
|
|
375,000
|
|
|
355,535
|
|
||
|
605 West 42nd Street
|
|
20.00
|
%
|
|
August 2027
|
|
L+
|
1.44
|
%
|
|
550,000
|
|
|
550,000
|
|
||
|
21 East 66th Street
|
|
32.28
|
%
|
|
June 2033
|
|
1 Year Treasury+
|
2.75
|
%
|
|
1,608
|
|
|
1,648
|
|
||
|
Stonehenge Portfolio
|
|
Various
|
|
|
January 2021
|
|
L+
|
1.40
|
%
|
|
38,000
|
|
|
55,340
|
|
||
|
175-225 Third Street
(9)
|
|
|
|
|
|
|
|
|
—
|
|
|
40,000
|
|
||||
|
1745 Broadway
(10)
|
|
|
|
|
|
|
|
|
—
|
|
|
345,000
|
|
||||
|
Jericho Plaza
(11)
|
|
|
|
|
|
|
|
|
—
|
|
|
81,099
|
|
||||
|
Total floating rate debt
|
|
|
|
|
|
|
|
|
$
|
3,518,038
|
|
|
$
|
3,979,066
|
|
||
|
Total joint venture mortgages and other loans payable
|
|
|
|
|
$
|
9,544,662
|
|
|
$
|
9,548,204
|
|
||||||
|
Deferred financing costs, net
|
|
|
|
|
|
|
|
|
(110,924
|
)
|
|
(136,103
|
)
|
||||
|
Total joint venture mortgages and other loans payable, net
|
|
|
|
|
$
|
9,433,738
|
|
|
$
|
9,412,101
|
|
||||||
|
(1)
|
Economic interest represents the Company's interests in the joint venture as of
June 30, 2018
. Changes in ownership or economic interests, if any, within the current year are disclosed in the notes to the investment in unconsolidated joint ventures table above.
|
|
(2)
|
Interest rates as of
June 30, 2018
, taking into account interest rate hedges in effect during the period. Floating rate debt is presented with the stated interest rate spread over 30-day LIBOR, unless otherwise specified.
|
|
(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)
|
These loans are comprised of a
$210.0 million
fixed rate mortgage loan and
$65.0 million
fixed rate mezzanine loan.
|
|
(5)
|
Amount is comprised of
$135.7 million
,
$54.8 million
, and
$132.6 million
in fixed-rate mortgages that mature in August 2019, June 2024, and April 2028, respectively.
|
|
(6)
|
In July 2018, the Company closed on the sale of substantially all of its interest in 724 Fifth Avenue to its joint venture partner.
|
|
(7)
|
This loan has a committed amount of
$195.0 million
, of which
$20.6 million
was unfunded as of
June 30, 2018
.
|
|
(8)
|
This loan is a
$1.5 billion
construction facility, which bears interest at
350
basis points over 30-day LIBOR, with reductions in interest cost 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.
|
|
(9)
|
In April 2018, along with our joint venture partner, we closed on the sale of the property.
|
|
(10)
|
In May 2018, along with our joint venture partner, we closed on the sale of the property.
|
|
(11)
|
In June 2018, we closed on the sale of our interest in the property.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets
(1)
|
|
|
|
||||
|
Commercial real estate property, net
|
$
|
14,193,325
|
|
|
$
|
12,822,133
|
|
|
Cash and restricted cash
|
434,307
|
|
|
494,909
|
|
||
|
Tenant and other receivables, related party receivables, and deferred rents receivable, net of allowance
|
308,653
|
|
|
349,944
|
|
||
|
Debt and preferred equity investments, net
|
228,588
|
|
|
202,539
|
|
||
|
Other assets
|
2,254,990
|
|
|
1,407,806
|
|
||
|
Total assets
|
$
|
17,419,863
|
|
|
$
|
15,277,331
|
|
|
Liabilities and equity
(1)
|
|
|
|
||||
|
Mortgages and other loans payable, net
|
$
|
9,433,738
|
|
|
$
|
9,412,101
|
|
|
Deferred revenue/gain
|
1,863,384
|
|
|
985,648
|
|
||
|
Other liabilities
|
478,916
|
|
|
411,053
|
|
||
|
Equity
|
5,643,825
|
|
|
4,468,529
|
|
||
|
Total liabilities and equity
|
$
|
17,419,863
|
|
|
$
|
15,277,331
|
|
|
Company's investments in unconsolidated joint ventures
|
$
|
3,059,985
|
|
|
$
|
2,362,989
|
|
|
(1)
|
The combined assets, liabilities and equity for the unconsolidated joint ventures reflects the effect of step ups in basis on the retained non-controlling interests in deconsolidated investments as a result of the adoption of ASC 610-20 in January 2018.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Total revenues
|
$
|
314,195
|
|
|
$
|
210,590
|
|
|
$
|
635,136
|
|
|
$
|
427,109
|
|
|
Operating expenses
|
50,356
|
|
|
39,147
|
|
|
110,129
|
|
|
77,941
|
|
||||
|
Ground rent
|
4,457
|
|
|
4,179
|
|
|
8,850
|
|
|
8,430
|
|
||||
|
Real estate taxes
|
55,838
|
|
|
35,170
|
|
|
112,865
|
|
|
70,109
|
|
||||
|
Interest expense, net of interest income
|
91,648
|
|
|
59,702
|
|
|
181,389
|
|
|
115,030
|
|
||||
|
Amortization of deferred financing costs
|
7,350
|
|
|
7,458
|
|
|
12,466
|
|
|
13,963
|
|
||||
|
Transaction related costs
|
—
|
|
|
56
|
|
|
—
|
|
|
146
|
|
||||
|
Depreciation and amortization
|
111,495
|
|
|
65,944
|
|
|
216,575
|
|
|
137,109
|
|
||||
|
Total expenses
|
321,144
|
|
|
211,656
|
|
|
642,274
|
|
|
422,728
|
|
||||
|
Net (loss) income before gain on sale
(1)
|
$
|
(6,949
|
)
|
|
$
|
(1,066
|
)
|
|
$
|
(7,138
|
)
|
|
$
|
4,381
|
|
|
Company's equity in net income from unconsolidated joint ventures
(1)
|
$
|
4,702
|
|
|
$
|
3,412
|
|
|
$
|
8,738
|
|
|
$
|
10,026
|
|
|
(1)
|
The combined statements of operation and the Company's equity in net income for the unconsolidated joint ventures reflects the effect of step ups in basis on the retained non-controlling interests in deconsolidated investments as a result of the adoption of ASC 610-20 in January 2018.
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Deferred leasing costs
|
$
|
426,875
|
|
|
$
|
443,341
|
|
|
Less: accumulated amortization
|
(227,934
|
)
|
|
(217,140
|
)
|
||
|
Deferred costs, net
|
$
|
198,941
|
|
|
$
|
226,201
|
|
|
Property
|
|
Maturity
Date
|
|
Interest
Rate
(1)
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||
|
Fixed Rate Debt:
|
|
|
|
|
|
|
|
|
|
|||||
|
One Madison Avenue
|
|
May 2020
|
|
|
5.91
|
%
|
|
$
|
469,564
|
|
|
$
|
486,153
|
|
|
762 Madison Avenue
|
|
February 2022
|
|
|
5.00
|
%
|
|
771
|
|
|
771
|
|
||
|
100 Church Street
|
|
July 2022
|
|
|
4.68
|
%
|
|
215,223
|
|
|
217,273
|
|
||
|
420 Lexington Avenue
|
|
October 2024
|
|
|
3.99
|
%
|
|
300,000
|
|
|
300,000
|
|
||
|
400 East 58th Street
(2)
|
|
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
(3)
|
|
February 2027
|
|
|
3.58
|
%
|
|
36,138
|
|
|
36,363
|
|
||
|
315 West 33rd Street
|
|
February 2027
|
|
|
4.17
|
%
|
|
250,000
|
|
|
250,000
|
|
||
|
919 Third Avenue
(4)
|
|
|
|
|
|
|
—
|
|
|
500,000
|
|
|||
|
Unsecured Loan
(5)
|
|
|
|
|
|
|
—
|
|
|
16,000
|
|
|||
|
Series J Preferred Units
(6)
|
|
|
|
|
|
|
—
|
|
|
4,000
|
|
|||
|
Total fixed rate debt
|
|
|
|
|
|
|
$
|
1,861,696
|
|
|
$
|
2,400,560
|
|
|
|
Floating Rate Debt:
|
|
|
|
|
|
|
|
|
|
|||||
|
719 Seventh Avenue
|
|
February 2019
|
|
L+
|
3.05
|
%
|
|
$
|
44,000
|
|
|
$
|
41,622
|
|
|
183, 187 Broadway & 5-7 Dey Street
(7)
|
|
May 2019
|
|
L+
|
2.70
|
%
|
|
58,000
|
|
|
58,000
|
|
||
|
2017 Master Repurchase Agreement
(8)
|
|
June 2019
|
|
L+
|
2.34
|
%
|
|
300,000
|
|
|
90,809
|
|
||
|
220 East 42nd Street
|
|
October 2020
|
|
L+
|
1.60
|
%
|
|
275,000
|
|
|
275,000
|
|
||
|
Total floating rate debt
|
|
|
|
|
|
|
$
|
677,000
|
|
|
$
|
465,431
|
|
|
|
Total fixed rate and floating rate debt
|
|
|
|
|
|
|
$
|
2,538,696
|
|
|
$
|
2,865,991
|
|
|
|
Mortgages reclassed to liabilities related to assets held for sale
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|||
|
Total mortgages and other loans payable
|
|
|
|
|
|
|
$
|
2,538,696
|
|
|
$
|
2,865,991
|
|
|
|
Deferred financing costs, net of amortization
|
|
|
|
|
|
|
(21,599
|
)
|
|
(28,709
|
)
|
|||
|
Total mortgages and other loans payable, net
|
|
|
|
|
|
|
$
|
2,517,097
|
|
|
$
|
2,837,282
|
|
|
|
(1)
|
Interest rate as of
June 30, 2018
, taking into account interest rate hedges in effect during the period. Floating rate debt is presented with the stated interest rate spread over 30-day LIBOR, unless otherwise specified.
|
|
(2)
|
The loan carries a fixed interest rate of
300
basis points for the first
five years
and is prepayable without penalty at the end of year
five
.
|
|
(3)
|
The loan is comprised of a
$35.5 million
mortgage loan and
$0.9 million
subordinate loan with a fixed interest rate of
350
basis points and
700
basis points, respectively, for the first
five years
and is prepayable without penalty at the end of year
five
.
|
|
(4)
|
Our investment in the property was deconsolidated as of January 1, 2018. See Note 6, "Investments in Unconsolidated Joint Ventures".
|
|
(5)
|
In May 2018, the loan was repaid in connection with the sale of property.
|
|
(6)
|
In June 2018, the Series J Preferred Units were redeemed in connection with the sale of the property.
|
|
(7)
|
In May 2018, we exercised a
12
-month extension option.
|
|
(8)
|
In June 2018, we exercised a
12
-month extension option.
|
|
Issuance
|
|
June 30,
2018 Unpaid Principal Balance |
|
June 30,
2018 Accreted Balance |
|
December 31,
2017 Accreted Balance |
|
Coupon
Rate
(1)
|
|
Initial Term
(in Years)
|
|
Maturity Date
|
|||||||
|
August 5, 2011
(2)
|
|
$
|
250,000
|
|
|
$
|
249,991
|
|
|
$
|
249,953
|
|
|
5.00
|
%
|
|
7
|
|
August 2018
|
|
March 16, 2010
(2)
|
|
250,000
|
|
|
250,000
|
|
|
250,000
|
|
|
7.75
|
%
|
|
10
|
|
March 2020
|
|||
|
October 5, 2017
(3)
|
|
500,000
|
|
|
499,539
|
|
|
499,489
|
|
|
3.25
|
%
|
|
5
|
|
October 2022
|
|||
|
November 15, 2012
(4)
|
|
300,000
|
|
|
304,673
|
|
|
305,163
|
|
|
4.50
|
%
|
|
10
|
|
December 2022
|
|||
|
December 17, 2015
(2)
|
|
100,000
|
|
|
100,000
|
|
|
100,000
|
|
|
4.27
|
%
|
|
10
|
|
December 2025
|
|||
|
|
|
$
|
1,400,000
|
|
|
$
|
1,404,203
|
|
|
$
|
1,404,605
|
|
|
|
|
|
|
|
|
|
Deferred financing costs, net
|
|
|
|
(7,481
|
)
|
|
(8,666
|
)
|
|
|
|
|
|
|
|||||
|
|
|
$
|
1,400,000
|
|
|
$
|
1,396,722
|
|
|
$
|
1,395,939
|
|
|
|
|
|
|
|
|
|
(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 Company, the Operating Partnership and ROP, as co-obligors.
|
|
(3)
|
Issued by the Operating Partnership with the Company and ROP as guarantors.
|
|
(4)
|
In October 2017, the Company, the Operating Partnership and ROP, as co-obligors, issued an additional
$100.0 million
of
4.50%
senior unsecured notes due December 2022. The notes were priced at
105.334%
.
|
|
|
Scheduled
Amortization
|
|
Principal
|
|
Revolving
Credit
Facility
|
|
Unsecured Term Loans
|
|
Trust
Preferred
Securities
|
|
Senior
Unsecured
Notes
|
|
Total
|
|
Joint
Venture
Debt
|
||||||||||||||||
|
Remaining 2018
|
$
|
19,097
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
250,000
|
|
|
$
|
269,097
|
|
|
$
|
4,986
|
|
|
2019
|
42,271
|
|
|
102,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
144,271
|
|
|
252,795
|
|
||||||||
|
2020
|
23,466
|
|
|
979,531
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|
1,252,997
|
|
|
276,006
|
|
||||||||
|
2021
|
11,638
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,638
|
|
|
454,621
|
|
||||||||
|
2022
|
9,430
|
|
|
198,555
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
800,000
|
|
|
1,007,985
|
|
|
220,810
|
|
||||||||
|
Thereafter
|
16,591
|
|
|
1,136,117
|
|
|
360,000
|
|
|
1,500,000
|
|
|
100,000
|
|
|
100,000
|
|
|
3,212,708
|
|
|
2,879,344
|
|
||||||||
|
|
$
|
122,493
|
|
|
$
|
2,416,203
|
|
|
$
|
360,000
|
|
|
$
|
1,500,000
|
|
|
$
|
100,000
|
|
|
$
|
1,400,000
|
|
|
$
|
5,898,696
|
|
|
$
|
4,088,562
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Interest expense before capitalized interest
|
$
|
61,553
|
|
|
$
|
71,992
|
|
|
$
|
116,471
|
|
|
$
|
144,414
|
|
|
Interest capitalized
|
(7,594
|
)
|
|
(6,743
|
)
|
|
(14,280
|
)
|
|
(13,022
|
)
|
||||
|
Interest income
|
(348
|
)
|
|
(393
|
)
|
|
(664
|
)
|
|
(914
|
)
|
||||
|
Interest expense, net
|
$
|
53,611
|
|
|
$
|
64,856
|
|
|
$
|
101,527
|
|
|
$
|
130,478
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Due from joint ventures
|
$
|
17,446
|
|
|
$
|
15,025
|
|
|
Other
|
10,408
|
|
|
8,014
|
|
||
|
Related party receivables
|
$
|
27,854
|
|
|
$
|
23,039
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Balance at beginning of period
|
$
|
461,954
|
|
|
$
|
473,882
|
|
|
Distributions
|
(7,712
|
)
|
|
(14,266
|
)
|
||
|
Issuance of common units
|
17,714
|
|
|
25,723
|
|
||
|
Redemption of common units
|
(1,561
|
)
|
|
(21,574
|
)
|
||
|
Net income
|
10,858
|
|
|
3,995
|
|
||
|
Accumulated other comprehensive income allocation
|
864
|
|
|
(94
|
)
|
||
|
Fair value adjustment
|
4,493
|
|
|
(5,712
|
)
|
||
|
Balance at end of period
|
$
|
486,610
|
|
|
$
|
461,954
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Balance at beginning of period
|
$
|
301,735
|
|
|
$
|
302,010
|
|
|
Issuance of preferred units
|
—
|
|
|
—
|
|
||
|
Redemption of preferred units
|
(350
|
)
|
|
(275
|
)
|
||
|
Balance at end of period
|
$
|
301,385
|
|
|
$
|
301,735
|
|
|
Period
|
Shares repurchased
|
Average price paid per share
|
Cumulative number of shares repurchased as part of the repurchase plan or programs
|
Maximum approximate dollar value of shares that may yet be repurchased under the plan (in millions)
(1)
|
|
2017
|
8,342,411
|
$101.64
|
8,342,411
|
$1,152.0
|
|
First quarter 2018
|
3,653,928
|
$97.07
|
11,996,339
|
$797.2
|
|
Second quarter 2018
(2)
|
3,479,552
|
$97.22
|
15,475,891
|
$458.9
|
|
(1)
|
Reflective of
$2.0 billion
plan maximum as of
June 30, 2018
.
|
|
(2)
|
Includes
101,421
shares of common stock repurchased by the Company in June 2018 that were settled in July 2018.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Shares of common stock issued
|
674
|
|
|
1,036
|
|
||
|
Dividend reinvestments/stock purchases under the DRSPP
|
$
|
64
|
|
|
$
|
111
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
Numerator
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Basic Earnings:
|
|
|
|
|
|
|
|
||||||||
|
Income attributable to SL Green common stockholders
|
$
|
103,556
|
|
|
$
|
8,222
|
|
|
$
|
205,322
|
|
|
$
|
19,573
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
||||||||
|
Redemption of units to common shares
|
5,586
|
|
|
419
|
|
|
10,858
|
|
|
895
|
|
||||
|
Diluted Earnings:
|
|
|
|
|
|
|
|
||||||||
|
Income attributable to SL Green common stockholders
|
$
|
109,142
|
|
|
$
|
8,641
|
|
|
$
|
216,180
|
|
|
$
|
20,468
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
Denominator
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Basic Shares:
|
|
|
|
|
|
|
|
||||
|
Weighted average common stock outstanding
|
87,176
|
|
|
99,900
|
|
|
88,772
|
|
|
100,268
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
||||
|
Operating Partnership units redeemable for common shares
|
4,706
|
|
|
4,562
|
|
|
4,695
|
|
|
4,584
|
|
|
Stock-based compensation plans
|
201
|
|
|
270
|
|
|
200
|
|
|
288
|
|
|
Diluted weighted average common stock outstanding
|
92,083
|
|
|
104,732
|
|
|
93,667
|
|
|
105,140
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
Numerator
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Basic and Diluted Earnings:
|
|
|
|
|
|
|
|
||||||||
|
Income attributable to SLGOP common unitholders
|
$
|
109,142
|
|
|
$
|
8,641
|
|
|
$
|
216,180
|
|
|
$
|
20,468
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
Denominator
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Basic units:
|
|
|
|
|
|
|
|
||||
|
Weighted average common units outstanding
|
91,882
|
|
|
104,462
|
|
|
93,467
|
|
|
104,852
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|
||||
|
Stock-based compensation plans
|
201
|
|
|
270
|
|
|
200
|
|
|
288
|
|
|
Diluted weighted average common units outstanding
|
92,083
|
|
|
104,732
|
|
|
93,667
|
|
|
105,140
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||
|
Dividend yield
|
2.85
|
%
|
|
2.51
|
%
|
|
Expected life
|
3.5 years
|
|
|
4.4 years
|
|
|
Risk-free interest rate
|
2.48
|
%
|
|
1.73
|
%
|
|
Expected stock price volatility
|
22.00
|
%
|
|
28.10
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Options Outstanding
|
|
Weighted Average
Exercise Price
|
|
Options Outstanding
|
|
Weighted Average
Exercise Price
|
||||||||
|
Balance at beginning of period
|
1,548,719
|
|
|
$
|
101.48
|
|
|
1,737,213
|
|
|
$
|
98.44
|
|
||
|
Granted
|
6,000
|
|
|
97.91
|
|
|
174,000
|
|
|
105.66
|
|
||||
|
Exercised
|
(58,734
|
)
|
|
89.62
|
|
|
(292,193
|
)
|
|
81.07
|
|
||||
|
Lapsed or canceled
|
(56,033
|
)
|
|
114.70
|
|
|
(70,301
|
)
|
|
121.68
|
|
||||
|
Balance at end of period
|
1,439,952
|
|
|
$
|
101.43
|
|
|
1,548,719
|
|
|
$
|
101.48
|
|
||
|
Options exercisable at end of period
|
1,067,969
|
|
|
$
|
98.93
|
|
|
800,902
|
|
|
$
|
94.33
|
|
||
|
Total fair value of options granted during the period
|
$
|
84,068
|
|
|
|
|
|
$
|
3,816,652
|
|
|
|
|
||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Balance at beginning of period
|
3,298,216
|
|
|
3,202,031
|
|
||
|
Granted
|
1,700
|
|
|
96,185
|
|
||
|
Canceled
|
(8,300
|
)
|
|
—
|
|
||
|
Balance at end of period
|
3,291,616
|
|
|
3,298,216
|
|
||
|
Vested during the period
|
92,114
|
|
|
95,736
|
|
||
|
Compensation expense recorded
|
$
|
6,251,350
|
|
|
$
|
9,809,749
|
|
|
Total fair value of restricted stock granted during the period
|
$
|
163,831
|
|
|
$
|
9,905,986
|
|
|
|
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, 2017
|
$
|
12,542
|
|
|
$
|
5,020
|
|
|
$
|
1,042
|
|
|
$
|
18,604
|
|
|
Other comprehensive (loss) income before reclassifications
|
9,837
|
|
|
4,097
|
|
|
(14
|
)
|
|
13,920
|
|
||||
|
Amounts reclassified from accumulated other comprehensive income
|
237
|
|
|
(139
|
)
|
|
—
|
|
|
98
|
|
||||
|
Balance at June 30, 2018
|
$
|
22,616
|
|
|
$
|
8,978
|
|
|
$
|
1,028
|
|
|
$
|
32,622
|
|
|
(1)
|
Amount reclassified from accumulated other comprehensive income (loss) is included in interest expense in the respective consolidated statements of operations. As of
June 30, 2018
and
December 31, 2017
, 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
$2.2 million
and
$3.2 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.
|
|
|
June 30, 2018
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities
|
$
|
28,570
|
|
|
$
|
—
|
|
|
$
|
28,570
|
|
|
$
|
—
|
|
|
Interest rate cap and swap agreements (included in other assets)
|
$
|
26,132
|
|
|
$
|
—
|
|
|
$
|
26,132
|
|
|
$
|
—
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities
|
$
|
28,579
|
|
|
$
|
—
|
|
|
$
|
28,579
|
|
|
$
|
—
|
|
|
Interest rate cap and swap agreements (included in other assets)
|
$
|
16,692
|
|
|
$
|
—
|
|
|
$
|
16,692
|
|
|
$
|
—
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying Value
(1)
|
|
Fair Value
|
|
Carrying Value
(1)
|
|
Fair Value
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Debt and preferred equity investments
|
$
|
2,168,515
|
|
|
(2)
|
|
$
|
2,114,041
|
|
|
(2)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed rate debt
|
$
|
3,765,899
|
|
|
$
|
3,796,225
|
|
|
$
|
4,305,165
|
|
|
$
|
4,421,866
|
|
|
Variable rate debt
|
2,137,000
|
|
|
2,151,998
|
|
|
1,605,431
|
|
|
1,612,224
|
|
||||
|
|
$
|
5,902,899
|
|
|
$
|
5,948,223
|
|
|
$
|
5,910,596
|
|
|
$
|
6,034,090
|
|
|
(1)
|
Amounts exclude net deferred financing costs.
|
|
(2)
|
At
June 30, 2018
, debt and preferred equity investments had an estimated fair value ranging between
$2.2 billion
and
$2.4 billion
. At
December 31, 2017
, debt and preferred equity investments had an estimated fair value ranging between
$2.1 billion
and
$2.3 billion
.
|
|
|
Notional
Value
|
|
Strike
Rate
|
|
Effective
Date
|
|
Expiration
Date
|
|
Balance Sheet Location
|
|
Fair
Value
|
|||||
|
Interest Rate Swap
|
$
|
200,000
|
|
|
1.131
|
%
|
|
July 2016
|
|
July 2023
|
|
Other Assets
|
|
$
|
15,272
|
|
|
Interest Rate Swap
|
100,000
|
|
|
1.161
|
%
|
|
July 2016
|
|
July 2023
|
|
Other Assets
|
|
7,496
|
|
||
|
Interest Rate Cap
|
137,500
|
|
|
4.000
|
%
|
|
September 2017
|
|
September 2019
|
|
Other Assets
|
|
1
|
|
||
|
Interest Rate Swap
|
100,000
|
|
|
1.928
|
%
|
|
December 2017
|
|
November 2020
|
|
Other Assets
|
|
1,688
|
|
||
|
Interest Rate Swap
|
100,000
|
|
|
1.934
|
%
|
|
December 2017
|
|
November 2020
|
|
Other Assets
|
|
1,675
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
$
|
26,132
|
|
|||
|
|
|
Amount of Gain (Loss)
Recognized in Other Comprehensive Loss (Effective Portion) |
|
Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income
|
|
Amount of Gain (Loss)
Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) |
|
Location of Gain (Loss) Recognized in Income on Derivative
|
|
Amount of Gain (Loss)
Recognized into Income (Ineffective Portion) |
||||||||||||||||||
|
|
|
Three Months Ended June 30,
|
|
|
Three Months Ended June 30,
|
|
|
Three Months Ended June 30,
|
||||||||||||||||||||
|
Derivative
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
||||||||||||||
|
Interest Rate Swaps/Caps
|
|
$
|
3,116
|
|
|
$
|
(2,036
|
)
|
|
Interest expense
|
|
$
|
76
|
|
|
$
|
(519
|
)
|
|
Interest expense
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
Share of unconsolidated joint ventures' derivative instruments
|
|
1,092
|
|
|
(1,328
|
)
|
|
Equity in net income from unconsolidated joint ventures
|
|
155
|
|
|
(292
|
)
|
|
Equity in net income from unconsolidated joint ventures
|
|
(30
|
)
|
|
34
|
|
||||||
|
|
|
$
|
4,208
|
|
|
$
|
(3,364
|
)
|
|
|
|
$
|
231
|
|
|
$
|
(811
|
)
|
|
|
|
$
|
(33
|
)
|
|
$
|
34
|
|
|
|
|
Amount of Gain (Loss)
Recognized in
Other Comprehensive
Loss
(Effective Portion)
|
|
Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income
|
|
Amount of Gain (Loss)
Reclassified from
Accumulated Other
Comprehensive Loss into Income
(Effective Portion)
|
|
Location of Gain (Loss) Recognized in Income on Derivative
|
|
Amount of Gain (Loss)
Recognized into Income
(Ineffective Portion)
|
||||||||||||||||||
|
|
|
Six Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
||||||||||||||||||||
|
Derivative
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
||||||||||||||
|
Interest Rate Swaps/Caps
|
|
$
|
10,398
|
|
|
$
|
(5,173
|
)
|
|
Interest expense
|
|
$
|
(253
|
)
|
|
$
|
(1,498
|
)
|
|
Interest expense
|
|
$
|
(12
|
)
|
|
$
|
(8
|
)
|
|
Share of unconsolidated joint ventures' derivative instruments
|
|
4,405
|
|
|
(987
|
)
|
|
Equity in net income from unconsolidated joint ventures
|
|
154
|
|
|
(691
|
)
|
|
Equity in net income from unconsolidated joint ventures
|
|
(119
|
)
|
|
(61
|
)
|
||||||
|
|
|
$
|
14,803
|
|
|
$
|
(6,160
|
)
|
|
|
|
$
|
(99
|
)
|
|
$
|
(2,189
|
)
|
|
|
|
$
|
(131
|
)
|
|
$
|
(69
|
)
|
|
|
|
Capital lease
|
|
Non-cancellable
operating leases
|
||||
|
Remaining 2018
|
|
$
|
5,324
|
|
|
$
|
17,917
|
|
|
2019
|
|
10,826
|
|
|
35,943
|
|
||
|
2020
|
|
11,245
|
|
|
36,435
|
|
||
|
2021
|
|
11,635
|
|
|
36,751
|
|
||
|
2022
|
|
11,856
|
|
|
34,723
|
|
||
|
2023
|
|
12,083
|
|
|
32,548
|
|
||
|
Thereafter
|
|
1,391,127
|
|
|
1,008,718
|
|
||
|
Total minimum lease payments
|
|
$
|
1,454,096
|
|
|
$
|
1,203,035
|
|
|
Amount representing interest
|
|
(1,145,484
|
)
|
|
|
|||
|
Amount classified within liabilities held for sale
(1)
|
|
(265,391
|
)
|
|
|
|||
|
Capital lease obligations
|
|
$
|
43,221
|
|
|
|
||
|
(1)
|
Related to the ground lease at 2 Herald Square, which is under contract for sale of a joint venture interest and has been classified as held for sale as of June 30, 2018.
|
|
|
|
Real Estate Segment
|
|
Debt and Preferred Equity Segment
|
|
Total Company
|
||||||
|
Total revenues
|
|
|
|
|
|
|
||||||
|
Three months ended:
|
|
|
|
|
|
|
||||||
|
June 30, 2018
|
|
$
|
251,843
|
|
|
$
|
49,273
|
|
|
$
|
301,116
|
|
|
June 30, 2017
|
|
337,528
|
|
|
60,622
|
|
|
398,150
|
|
|||
|
Six months ended:
|
|
|
|
|
|
|
||||||
|
June 30, 2018
|
|
508,248
|
|
|
94,563
|
|
|
602,811
|
|
|||
|
June 30, 2017
|
|
674,610
|
|
|
100,921
|
|
|
775,531
|
|
|||
|
Net income (loss) before equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price and other fair value adjustments, (loss) gain on sale of real estate net, depreciable real estate reserves, and gain on sale of marketable securities
|
|
|
|
|
|
|
|
|||||
|
Three months ended:
|
|
|
|
|
|
|
|
|||||
|
June 30, 2018
|
|
$
|
13,239
|
|
|
$
|
34,276
|
|
|
$
|
47,515
|
|
|
June 30, 2017
|
|
(16,232
|
)
|
|
52,045
|
|
|
35,813
|
|
|||
|
Six months ended:
|
|
|
|
|
|
|
||||||
|
June 30, 2018
|
|
27,263
|
|
|
67,701
|
|
|
94,964
|
|
|||
|
June 30, 2017
|
|
(2,425
|
)
|
|
89,558
|
|
|
87,133
|
|
|||
|
Total assets
|
|
|
|
|
|
|
|
|||||
|
As of:
|
|
|
|
|
|
|
|
|||||
|
June 30, 2018
|
|
$
|
11,249,972
|
|
|
$
|
2,463,956
|
|
|
$
|
13,713,928
|
|
|
December 31, 2017
|
|
11,631,700
|
|
|
2,351,204
|
|
|
13,982,904
|
|
|||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income (loss) before equity in net gain on sale of interest in unconsolidated joint venture/real estate, purchase price and other fair value adjustments, (loss) gain on sale of real estate net, depreciable real estate reserves, and gain on sale of marketable securities
|
|
$
|
47,515
|
|
|
$
|
35,813
|
|
|
$
|
94,964
|
|
|
$
|
87,133
|
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
72,025
|
|
|
13,089
|
|
|
65,585
|
|
|
15,136
|
|
||||
|
Purchase price and other fair value adjustments
|
|
11,149
|
|
|
—
|
|
|
60,442
|
|
|
—
|
|
||||
|
(Loss) gain on sale of real estate, net
|
|
(14,790
|
)
|
|
(3,823
|
)
|
|
8,731
|
|
|
(3,256
|
)
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
(29,064
|
)
|
|
—
|
|
|
(85,336
|
)
|
||||
|
Gain on sale of investment in marketable securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,262
|
|
||||
|
Net income
|
|
$
|
115,899
|
|
|
$
|
16,015
|
|
|
$
|
229,722
|
|
|
$
|
16,939
|
|
|
|
|
|
|
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
|
|
21
|
|
(2)
|
12,756,091
|
|
|
10
|
|
|
11,491,164
|
|
|
31
|
|
|
24,247,255
|
|
|
94.1
|
%
|
|
|
|
Retail
|
|
4
|
|
(3)
|
302,583
|
|
|
9
|
|
|
347,970
|
|
|
13
|
|
|
650,553
|
|
|
94.2
|
%
|
|
|
|
Development/Redevelopment
|
|
8
|
|
|
318,985
|
|
|
3
|
|
|
416,214
|
|
|
11
|
|
|
735,199
|
|
|
43.9
|
%
|
|
|
|
Fee Interest
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
%
|
|
|
|
|
|
33
|
|
|
13,377,659
|
|
|
23
|
|
|
12,255,348
|
|
|
56
|
|
|
25,633,007
|
|
|
92.6
|
%
|
|
Suburban
|
|
Office
|
|
19
|
|
(4)
|
2,835,200
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
2,835,200
|
|
|
87.0
|
%
|
|
|
|
Retail
|
|
1
|
|
|
52,000
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
52,000
|
|
|
100.0
|
%
|
|
|
|
Development/Redevelopment
|
|
1
|
|
|
1,000
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1,000
|
|
|
—
|
%
|
|
|
|
|
|
21
|
|
|
2,888,200
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
2,888,200
|
|
|
87.2
|
%
|
|
Total commercial properties
|
|
54
|
|
|
16,265,859
|
|
|
23
|
|
|
12,255,348
|
|
|
77
|
|
|
28,521,207
|
|
|
92.1
|
%
|
||
|
Residential:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Manhattan
|
|
Residential
|
|
3
|
|
(3)
|
472,105
|
|
|
10
|
|
|
2,156,751
|
|
|
13
|
|
|
2,628,856
|
|
|
90.0
|
%
|
|
Suburban
|
|
Residential
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
Total residential properties
|
|
3
|
|
|
472,105
|
|
|
10
|
|
|
2,156,751
|
|
|
13
|
|
|
2,628,856
|
|
|
90.0
|
%
|
||
|
Total portfolio
|
|
57
|
|
|
16,737,964
|
|
|
33
|
|
|
14,412,099
|
|
|
90
|
|
|
31,150,063
|
|
|
91.9
|
%
|
||
|
(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)
|
Includes 2 Herald Square, which is under contract for sale of a joint venture interest and has been classified as held for sale as of June 30, 2018.
|
|
(3)
|
As of
June 30, 2018
, 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.
|
|
(4)
|
Includes the properties at 1-6 International Drive in Rye Brook, New York which are classified as held for sale at
June 30, 2018
.
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
(in millions)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
|
$
|
115.9
|
|
|
$
|
16.0
|
|
|
$
|
229.7
|
|
|
$
|
16.9
|
|
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
(72.0
|
)
|
|
(13.1
|
)
|
|
(65.6
|
)
|
|
(15.1
|
)
|
||||
|
Purchase price and other fair value adjustments
|
|
(11.1
|
)
|
|
—
|
|
|
(60.4
|
)
|
|
—
|
|
||||
|
Loss (gain) on sale of real estate, net
|
|
14.8
|
|
|
3.8
|
|
|
(8.7
|
)
|
|
3.3
|
|
||||
|
Depreciable real estate reserves
|
|
—
|
|
|
29.1
|
|
|
—
|
|
|
85.3
|
|
||||
|
Gain on sale of investment in marketable securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3.3
|
)
|
||||
|
Depreciation and amortization
|
|
67.9
|
|
|
133.1
|
|
|
137.3
|
|
|
227.2
|
|
||||
|
Interest expense, net of interest income
|
|
53.6
|
|
|
64.9
|
|
|
101.5
|
|
|
130.5
|
|
||||
|
Amortization of deferred financing costs
|
|
3.5
|
|
|
3.4
|
|
|
7.1
|
|
|
8.2
|
|
||||
|
Operating income
|
|
172.6
|
|
|
237.2
|
|
|
340.9
|
|
|
453.0
|
|
||||
|
Less: Operating income from other properties/affiliates
|
|
(36.4
|
)
|
|
(106.1
|
)
|
|
(74.1
|
)
|
|
(191.0
|
)
|
||||
|
Same-store operating income
|
|
$
|
136.2
|
|
|
$
|
131.1
|
|
|
$
|
266.8
|
|
|
$
|
262.0
|
|
|
i.
|
“Same-Store Properties,” which represents all operating properties owned by us at January 1, 2017 and still owned by us in the same manner at
June 30, 2018
(Same-Store Properties totale
d
46
of our
57
consolidated properties),
|
|
ii.
|
“Acquisition Properties,” which represents all properties or interests in properties acquired in
2018
and
2017
and properties that are under development, redevelopment
|
|
iii.
|
"Disposed Properties" which represents all properties sold as well as interests in properties sold or partially sold in
2018
and
2017
, and
|
|
iv.
|
“Other,” which represents properties that were partially sold resulting in deconsolidation and corporate level items not allocable to specific properties, as well as the Service Corporation and eEmerge Inc.
|
|
|
|
Same-Store
|
|
Disposed
|
|
Other
|
|
Consolidated
|
||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
|
2018
|
|
2017
|
|
$
Change
|
|
%
Change
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
$
Change
|
|
%
Change
|
||||||||||||||||||||||
|
Rental revenue
|
|
$
|
207.8
|
|
|
$
|
205.2
|
|
|
$
|
2.6
|
|
|
1.3
|
%
|
|
$
|
1.6
|
|
|
$
|
13.9
|
|
|
$
|
2.0
|
|
|
$
|
60.3
|
|
|
$
|
211.4
|
|
|
$
|
279.4
|
|
|
$
|
(68.0
|
)
|
|
(24.3
|
)%
|
|
Escalation and reimbursement
|
|
26.5
|
|
|
24.7
|
|
|
1.8
|
|
|
7.3
|
%
|
|
0.2
|
|
|
1.1
|
|
|
0.4
|
|
|
16.8
|
|
|
27.1
|
|
|
42.6
|
|
|
(15.5
|
)
|
|
(36.4
|
)%
|
||||||||||
|
Investment income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
49.3
|
|
|
60.6
|
|
|
49.3
|
|
|
60.6
|
|
|
(11.3
|
)
|
|
(18.6
|
)%
|
||||||||||
|
Other income
|
|
6.7
|
|
|
1.6
|
|
|
5.1
|
|
|
318.8
|
%
|
|
0.5
|
|
|
0.1
|
|
|
6.2
|
|
|
13.8
|
|
|
13.4
|
|
|
15.5
|
|
|
(2.1
|
)
|
|
(13.5
|
)%
|
||||||||||
|
Total revenues
|
|
241.0
|
|
|
231.5
|
|
|
9.5
|
|
|
4.1
|
%
|
|
2.3
|
|
|
15.1
|
|
|
57.9
|
|
|
151.5
|
|
|
301.2
|
|
|
398.1
|
|
|
(96.9
|
)
|
|
(24.3
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Property operating expenses
|
|
104.5
|
|
|
100.4
|
|
|
4.1
|
|
|
4.1
|
%
|
|
0.5
|
|
|
6.1
|
|
|
5.4
|
|
|
33.5
|
|
|
110.4
|
|
|
140.0
|
|
|
(29.6
|
)
|
|
(21.1
|
)%
|
||||||||||
|
Transaction related costs
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
100.0
|
%
|
||||||||||
|
Marketing, general and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
22.5
|
|
|
24.3
|
|
|
22.5
|
|
|
24.3
|
|
|
(1.8
|
)
|
|
(7.4
|
)%
|
||||||||||
|
|
|
104.8
|
|
|
100.4
|
|
|
4.4
|
|
|
4.4
|
%
|
|
0.5
|
|
|
6.1
|
|
|
27.9
|
|
|
57.8
|
|
|
133.2
|
|
|
164.3
|
|
|
(31.1
|
)
|
|
(18.9
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Operating income before equity in net income from unconsolidated joint ventures
|
|
$
|
136.2
|
|
|
$
|
131.1
|
|
|
$
|
5.1
|
|
|
3.9
|
%
|
|
$
|
1.8
|
|
|
$
|
9.0
|
|
|
$
|
30.0
|
|
|
$
|
93.7
|
|
|
$
|
168.0
|
|
|
$
|
233.8
|
|
|
$
|
(65.8
|
)
|
|
(28.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Interest expense and amortization of deferred financing costs, net of interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(57.2
|
)
|
|
(68.3
|
)
|
|
11.1
|
|
|
(16.3
|
)%
|
||||||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(67.9
|
)
|
|
(133.1
|
)
|
|
65.2
|
|
|
(49.0
|
)%
|
|||||||||||||||||
|
Equity in net income from unconsolidated joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.7
|
|
|
3.4
|
|
|
1.3
|
|
|
38.2
|
%
|
||||||||||||||||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72.0
|
|
|
13.1
|
|
|
58.9
|
|
|
449.6
|
%
|
||||||||||||||||||
|
Purchase price and other fair value adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.1
|
|
|
—
|
|
|
11.1
|
|
|
100.0
|
%
|
||||||||||||||||||
|
(Loss) gain on sale of real estate, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14.8
|
)
|
|
(3.8
|
)
|
|
(11.0
|
)
|
|
289.5
|
%
|
||||||||||||||||||
|
Depreciable real estate reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(29.1
|
)
|
|
29.1
|
|
|
(100.0
|
)%
|
||||||||||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
115.9
|
|
|
$
|
16.0
|
|
|
$
|
99.9
|
|
|
624.4
|
%
|
|||||||||||||||
|
|
Usable
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
|
1,432,655
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Acquired Vacancies
|
67,917
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Space which became available during the period
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
• Office
|
177,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
1,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
178,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
1,678,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leased space commenced during the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
(4)
|
238,558
|
|
|
265,003
|
|
|
$
|
67.65
|
|
|
$
|
61.82
|
|
|
$
|
45.25
|
|
|
3.8
|
|
|
9.1
|
|
|
• Retail
|
2,392
|
|
|
2,392
|
|
|
$
|
150.50
|
|
|
$
|
278.67
|
|
|
$
|
7.11
|
|
|
0.8
|
|
|
2.4
|
|
|
• Storage
|
225
|
|
|
225
|
|
|
$
|
35.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
9.5
|
|
|
11.0
|
|
|
Total leased space commenced
|
241,175
|
|
|
267,620
|
|
|
$
|
68.36
|
|
|
$
|
63.75
|
|
|
$
|
44.94
|
|
|
3.8
|
|
|
9.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total available space at end of period
|
1,437,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
128,801
|
|
|
140,531
|
|
|
$
|
68.33
|
|
|
$
|
64.46
|
|
|
$
|
23.05
|
|
|
0.8
|
|
|
4.3
|
|
|
• Retail
|
5,173
|
|
|
5,414
|
|
|
$
|
406.08
|
|
|
$
|
446.98
|
|
|
$
|
—
|
|
|
—
|
|
|
5.5
|
|
|
Total early renewals
|
133,974
|
|
|
145,945
|
|
|
$
|
80.86
|
|
|
$
|
78.65
|
|
|
$
|
23.05
|
|
|
0.7
|
|
|
11.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
|
|
405,534
|
|
|
$
|
67.88
|
|
|
$
|
62.87
|
|
|
$
|
37.56
|
|
|
2.7
|
|
|
7.4
|
|
|
|
• Retail
|
|
|
|
7,806
|
|
|
$
|
327.76
|
|
|
$
|
403.04
|
|
|
$
|
2.18
|
|
|
0.2
|
|
|
5.3
|
|
|
• Storage
|
|
|
|
225
|
|
|
$
|
35.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
9.5
|
|
|
11.0
|
|
|
Total commenced leases
|
|
|
|
413,565
|
|
|
$
|
72.77
|
|
|
$
|
69.79
|
|
|
$
|
36.87
|
|
|
2.7
|
|
|
7.4
|
|
|
|
Usable
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
|
690,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Sold vacancies
|
(246,811
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Space which became available during the period
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
44,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
2,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
47,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
491,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leased space commenced during the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
(5)
|
49,410
|
|
|
48,428
|
|
|
$
|
33.88
|
|
|
$
|
37.50
|
|
|
$
|
21.35
|
|
|
1.9
|
|
|
6.9
|
|
|
• Retail
|
771
|
|
|
771
|
|
|
$
|
17.00
|
|
|
$
|
17.00
|
|
|
$
|
—
|
|
|
—
|
|
|
5.0
|
|
|
• Storage
|
400
|
|
|
422
|
|
|
$
|
12.63
|
|
|
$
|
11.67
|
|
|
$
|
—
|
|
|
—
|
|
|
1.7
|
|
|
Total leased space commenced
|
50,581
|
|
|
49,621
|
|
|
$
|
33.44
|
|
|
$
|
36.86
|
|
|
$
|
20.84
|
|
|
1.8
|
|
|
6.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total available space at end of the period
|
440,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
11,185
|
|
|
12,674
|
|
|
$
|
36.77
|
|
|
$
|
36.58
|
|
|
$
|
9.42
|
|
|
12.9
|
|
|
4.8
|
|
|
Total early renewals
|
11,185
|
|
|
12,674
|
|
|
$
|
36.77
|
|
|
$
|
36.58
|
|
|
$
|
9.42
|
|
|
12.9
|
|
|
4.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
|
|
|
61,102
|
|
|
$
|
34.48
|
|
|
$
|
37.26
|
|
|
$
|
18.87
|
|
|
4.2
|
|
|
6.4
|
|
|
• Retail
|
|
|
|
771
|
|
|
$
|
17.00
|
|
|
$
|
17.00
|
|
|
$
|
—
|
|
|
—
|
|
|
5.0
|
|
|
• Storage
|
|
|
|
422
|
|
|
$
|
12.63
|
|
|
$
|
11.67
|
|
|
$
|
—
|
|
|
—
|
|
|
1.7
|
|
|
Total commenced leases
|
|
|
|
62,295
|
|
|
$
|
34.12
|
|
|
$
|
36.79
|
|
|
$
|
18.51
|
|
|
4.1
|
|
|
6.4
|
|
|
(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
$69.39
per rentable square feet for
212,404
rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was
$68.97
per rentable square feet for
352,935
rentable square feet.
|
|
(5)
|
Average starting office rent excluding new tenants replacing vacancies was
$35.52
per rentable square feet for
35,552
rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was
$35.85
per rentable square feet for
48,226
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
June 30, 2018
(Same-Store Properties totale
d
46
of our
57
consolidated operating properties),
|
|
ii.
|
“Acquisition Properties,” which represents all properties or interests in properties acquired in
2018
and
2017
and all non-
|
|
iii.
|
"Disposed Properties" which represents all properties or interests in properties sold or partially sold in
2018
and
2017
, and
|
|
iv.
|
“Other,” which represents properties that were partially sold resulting in deconsolidation and corporate level items not allocable to specific properties, as well as the Service Corporation and eEmerge Inc.
|
|
|
|
Same-Store
|
|
Disposed
|
|
Other
|
|
Consolidated
|
||||||||||||||||||||||||||||||||||||||
|
(in millions)
|
|
2018
|
|
2017
|
|
$
Change
|
|
%
Change
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
$
Change
|
|
%
Change
|
||||||||||||||||||||||
|
Rental revenue
|
|
$
|
414.5
|
|
|
$
|
412.3
|
|
|
$
|
2.2
|
|
|
0.5
|
%
|
|
$
|
4.0
|
|
|
$
|
33.1
|
|
|
$
|
8.2
|
|
|
$
|
115.3
|
|
|
$
|
426.7
|
|
|
$
|
560.7
|
|
|
$
|
(134.0
|
)
|
|
(23.9
|
)%
|
|
Escalation and reimbursement
|
|
53.3
|
|
|
50.5
|
|
|
2.8
|
|
|
5.5
|
%
|
|
0.3
|
|
|
2.6
|
|
|
(0.1
|
)
|
|
33.7
|
|
|
53.5
|
|
|
86.8
|
|
|
(33.3
|
)
|
|
(38.4
|
)%
|
||||||||||
|
Investment income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
94.6
|
|
|
100.9
|
|
|
94.6
|
|
|
100.9
|
|
|
(6.3
|
)
|
|
(6.2
|
)%
|
||||||||||
|
Other income
|
|
10.6
|
|
|
2.6
|
|
|
8.0
|
|
|
307.7
|
%
|
|
0.5
|
|
|
0.3
|
|
|
17.0
|
|
|
24.2
|
|
|
28.1
|
|
|
27.1
|
|
|
1.0
|
|
|
3.7
|
%
|
||||||||||
|
Total revenues
|
|
478.4
|
|
|
465.4
|
|
|
13.0
|
|
|
2.8
|
%
|
|
4.8
|
|
|
36.0
|
|
|
119.7
|
|
|
274.1
|
|
|
602.9
|
|
|
775.5
|
|
|
(172.6
|
)
|
|
(22.3
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Property operating expenses
|
|
211.3
|
|
|
203.4
|
|
|
7.9
|
|
|
3.9
|
%
|
|
1.3
|
|
|
13.0
|
|
|
11.6
|
|
|
67.5
|
|
|
224.2
|
|
|
283.9
|
|
|
(59.7
|
)
|
|
(21.0
|
)%
|
||||||||||
|
Transaction related costs
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|
0.5
|
|
|
0.2
|
|
|
0.3
|
|
|
150.0
|
%
|
||||||||||
|
Marketing, general and administrative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
46.0
|
|
|
48.4
|
|
|
46.0
|
|
|
48.4
|
|
|
(2.4
|
)
|
|
(5.0
|
)%
|
||||||||||
|
|
|
211.6
|
|
|
203.4
|
|
|
8.2
|
|
|
4.0
|
%
|
|
1.3
|
|
|
13.0
|
|
|
57.8
|
|
|
116.1
|
|
|
270.7
|
|
|
332.5
|
|
|
(61.8
|
)
|
|
(18.6
|
)%
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Operating income before equity in net income from unconsolidated joint ventures
|
|
$
|
266.8
|
|
|
$
|
262.0
|
|
|
$
|
4.8
|
|
|
1.8
|
%
|
|
$
|
3.5
|
|
|
$
|
23.0
|
|
|
$
|
61.9
|
|
|
$
|
158.0
|
|
|
$
|
332.2
|
|
|
$
|
443.0
|
|
|
$
|
(110.8
|
)
|
|
(25.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Interest expense and amortization of deferred financing costs, net of interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(108.6
|
)
|
|
(138.7
|
)
|
|
30.1
|
|
|
(21.7
|
)%
|
||||||||||||||||||
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(137.3
|
)
|
|
(227.2
|
)
|
|
89.9
|
|
|
(39.6
|
)%
|
||||||||||||||||||
|
Equity in net income from unconsolidated joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.7
|
|
|
10.0
|
|
|
(1.3
|
)
|
|
(13.0
|
)%
|
||||||||||||||||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
65.6
|
|
|
15.1
|
|
|
50.5
|
|
|
334.4
|
%
|
||||||||||||||||||
|
Purchase price and other fair value adjustments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60.4
|
|
|
—
|
|
|
60.4
|
|
|
100.0
|
%
|
||||||||||||||||||
|
(Loss) gain on sale of real estate, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.7
|
|
|
(3.3
|
)
|
|
12.0
|
|
|
(363.6
|
)%
|
||||||||||||||||||
|
Depreciable real estate reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(85.3
|
)
|
|
85.3
|
|
|
(100.0
|
)%
|
||||||||||||||||||
|
Gain on sale of investment in marketable securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
3.3
|
|
|
(3.3
|
)
|
|
(100.0
|
)%
|
||||||||||||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
229.7
|
|
|
$
|
16.9
|
|
|
$
|
212.8
|
|
|
1,259.2
|
%
|
|||||||||||||||
|
|
Usable
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
|
1,502,238
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Property no longer in redevelopment
|
79,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Sold Vacancies
|
(28,347
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Acquired Vacancies
|
67,917
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Property in redevelopment
|
(51,583
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Space which became available during the period
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
452,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
133
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
2,892
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
455,395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
2,024,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leased space commenced during the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
(4)
|
554,064
|
|
|
606,860
|
|
|
$
|
67.79
|
|
|
$
|
61.80
|
|
|
$
|
64.66
|
|
|
6.2
|
|
|
9.5
|
|
|
• Retail
|
28,374
|
|
|
28,644
|
|
|
$
|
78.08
|
|
|
$
|
282.10
|
|
|
$
|
180.30
|
|
|
10.5
|
|
|
13.6
|
|
|
• Storage
|
4,555
|
|
|
5,637
|
|
|
$
|
31.43
|
|
|
$
|
30.31
|
|
|
$
|
—
|
|
|
0.4
|
|
|
5.1
|
|
|
Total leased space commenced
|
586,993
|
|
|
641,141
|
|
|
$
|
67.93
|
|
|
$
|
63.60
|
|
|
$
|
69.26
|
|
|
6.3
|
|
|
9.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total available space at end of period
|
1,437,819
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Office
|
226,110
|
|
|
244,304
|
|
|
$
|
78.57
|
|
|
$
|
71.40
|
|
|
$
|
48.97
|
|
|
4.2
|
|
|
7.5
|
|
|
• Retail
|
5,173
|
|
|
5,414
|
|
|
$
|
406.08
|
|
|
$
|
446.98
|
|
|
$
|
—
|
|
|
—
|
|
|
6.5
|
|
|
Total early renewals
|
231,283
|
|
|
249,718
|
|
|
$
|
85.67
|
|
|
$
|
79.54
|
|
|
$
|
47.90
|
|
|
4.1
|
|
|
7.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
|
|
851,164
|
|
|
$
|
70.89
|
|
|
$
|
65.17
|
|
|
$
|
60.16
|
|
|
5.6
|
|
|
8.9
|
|
|
|
• Retail
|
|
|
|
34,058
|
|
|
$
|
130.22
|
|
|
$
|
377.78
|
|
|
$
|
151.63
|
|
|
8.8
|
|
|
12.4
|
|
|
• Storage
|
|
|
|
5,637
|
|
|
$
|
31.43
|
|
|
$
|
30.31
|
|
|
$
|
—
|
|
|
0.4
|
|
|
5.1
|
|
|
Total commenced leases
|
|
|
890,859
|
|
|
$
|
72.91
|
|
|
$
|
69.24
|
|
|
$
|
63.27
|
|
|
5.7
|
|
|
9
|
|
|
|
|
Usable
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
|
655,672
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Sold vacancies
|
(246,811
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Space which became available during the year
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
114,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Retail
|
2,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
• Storage
|
3,606
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
120,686
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total space available
|
529,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Leased space commenced during the year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
(5)
|
86,611
|
|
|
85,006
|
|
|
$
|
33.47
|
|
|
$
|
35.86
|
|
|
$
|
20.61
|
|
|
2.7
|
|
|
6.1
|
|
|
• Retail
|
771
|
|
|
771
|
|
|
$
|
17.00
|
|
|
$
|
17.00
|
|
|
$
|
—
|
|
|
—
|
|
|
5.0
|
|
|
• Storage
|
1,305
|
|
|
1,406
|
|
|
$
|
14.09
|
|
|
$
|
12.86
|
|
|
$
|
—
|
|
|
—
|
|
|
3.8
|
|
|
Total leased space commenced
|
88,687
|
|
|
87,183
|
|
|
$
|
33.02
|
|
|
$
|
35.19
|
|
|
$
|
20.10
|
|
|
2.7
|
|
|
6.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total available space at end of the year
|
440,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Early renewals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
• Office
|
72,364
|
|
|
74,255
|
|
|
$
|
33.23
|
|
|
$
|
37.84
|
|
|
$
|
26.29
|
|
|
11.3
|
|
|
7.5
|
|
|
Total early renewals
|
72,364
|
|
|
74,255
|
|
|
$
|
33.23
|
|
|
$
|
37.84
|
|
|
$
|
26.29
|
|
|
11.3
|
|
|
7.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total commenced leases, including replaced previous vacancy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
• Office
|
|
|
|
159,261
|
|
|
$
|
33.36
|
|
|
$
|
37.03
|
|
|
$
|
23.26
|
|
|
6.7
|
|
|
6.7
|
|
|
• Retail
|
|
|
|
771
|
|
|
$
|
17.00
|
|
|
$
|
17.00
|
|
|
$
|
—
|
|
|
—
|
|
|
5.0
|
|
|
• Storage
|
|
|
|
1,406
|
|
|
$
|
14.09
|
|
|
$
|
12.86
|
|
|
$
|
—
|
|
|
—
|
|
|
3.8
|
|
|
Total commenced leases
|
|
|
|
161,438
|
|
|
$
|
33.11
|
|
|
$
|
36.73
|
|
|
$
|
22.95
|
|
|
6.6
|
|
|
6.7
|
|
|
(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
$70.51
per rentable square feet for
695,147
rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was
$72.56
per rentable square feet for
156,017
rentable square feet.
|
|
(5)
|
Average starting office rent excluding new tenants replacing vacancies was
$34.90
per rentable square feet for
70,770
rentable square feet. Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) was
$32.13
per rentable square feet for
88,491
rentable square feet.
|
|
(1)
|
Cash flow from operations;
|
|
(2)
|
Cash on hand;
|
|
(3)
|
Net proceeds from divestitures of properties and redemptions, participations and dispositions of debt and preferred equity investments;
|
|
(4)
|
Borrowings under the 2017 credit facility;
|
|
(5)
|
Other forms of secured or unsecured financing; 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 2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Property mortgages and other loans
|
$
|
19,097
|
|
|
$
|
144,271
|
|
|
$
|
702,997
|
|
|
$
|
11,638
|
|
|
$
|
207,985
|
|
|
$
|
1,152,708
|
|
|
$
|
2,238,696
|
|
|
Master Repurchase Agreement
|
—
|
|
|
—
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
|||||||
|
Corporate obligations
|
250,000
|
|
|
—
|
|
|
250,000
|
|
|
—
|
|
|
800,000
|
|
|
2,060,000
|
|
|
3,360,000
|
|
|||||||
|
Joint venture debt-our share
|
4,986
|
|
|
252,795
|
|
|
276,006
|
|
|
454,621
|
|
|
220,810
|
|
|
2,879,344
|
|
|
4,088,562
|
|
|||||||
|
Total
|
$
|
274,083
|
|
|
$
|
397,066
|
|
|
$
|
1,529,003
|
|
|
$
|
466,259
|
|
|
$
|
1,228,795
|
|
|
$
|
6,092,052
|
|
|
$
|
9,987,258
|
|
|
|
Six Months Ended June 30,
|
||||||||||
|
|
2018
|
|
2017
|
|
Increase
(Decrease)
|
||||||
|
Net cash provided by operating activities
|
$
|
246,212
|
|
|
$
|
310,850
|
|
|
$
|
(64,638
|
)
|
|
Net cash provided by (used in) investing activities
|
$
|
268,064
|
|
|
$
|
(237,587
|
)
|
|
$
|
505,651
|
|
|
Net cash used in financing activities
|
$
|
(384,322
|
)
|
|
$
|
(62,306
|
)
|
|
$
|
(322,016
|
)
|
|
Acquisitions of real estate property
|
$
|
(9,714
|
)
|
|
Additions to land, buildings and improvements
|
68,685
|
|
|
|
Acquisition deposits and deferred purchase price
|
(1,520
|
)
|
|
|
Investments in unconsolidated joint ventures
|
(161,123
|
)
|
|
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures
|
85,204
|
|
|
|
Net proceeds from disposition of real estate/joint venture interest
|
699,087
|
|
|
|
Proceeds from sale or redemption of marketable securities
|
(54,363
|
)
|
|
|
Other investments
|
(25,804
|
)
|
|
|
Origination of debt and preferred equity investments
|
251,002
|
|
|
|
Repayments or redemption of debt and preferred equity investments
|
(345,803
|
)
|
|
|
Increase in net cash provided by investing activities
|
$
|
505,651
|
|
|
Proceeds from mortgages and other loans payable
|
$
|
(569,067
|
)
|
|
Repayments of mortgages and other loans payable
|
670,379
|
|
|
|
Proceeds from revolving credit facility and senior unsecured notes
|
402,200
|
|
|
|
Repayments of revolving credit facility and senior unsecured notes
|
(279,303
|
)
|
|
|
Proceeds from stock options exercised and DRIP issuance
|
(6,005
|
)
|
|
|
Repurchase of common stock
|
(513,097
|
)
|
|
|
Redemption of preferred stock
|
(225
|
)
|
|
|
Distributions to noncontrolling interests in other partnerships
|
(115
|
)
|
|
|
Contributions from noncontrolling interests in other partnerships
|
(31,181
|
)
|
|
|
Distributions to noncontrolling interests in the Operating Partnership
|
(600
|
)
|
|
|
Dividends paid on common and preferred stock
|
7,979
|
|
|
|
Other obligations related to loan participations
|
(10,003
|
)
|
|
|
Tax withholdings related to restricted share awards
|
37
|
|
|
|
Deferred loan costs and capitalized lease obligation
|
6,985
|
|
|
|
Increase in net cash used by financing activities
|
$
|
(322,016
|
)
|
|
Period
|
Shares repurchased
|
Average price paid per share
|
Cumulative number of shares repurchased as part of the repurchase plan or programs
|
Maximum approximate dollar value of shares that may yet be repurchased under the plan (in millions)
(1)
|
|
2017
|
8,342,411
|
$101.64
|
8,342,411
|
$1,152.0
|
|
First quarter 2018
|
3,653,928
|
$97.07
|
11,996,339
|
$797.2
|
|
Second quarter 2018
(2)
|
3,479,552
|
$97.22
|
15,475,891
|
$458.9
|
|
(1)
|
Reflective of
$2.0 billion
plan maximum as of
June 30, 2018
.
|
|
(2)
|
Includes
101,421
shares of common stock repurchased by the Company in June 2018 that were settled in July 2018.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Shares of common stock issued
|
674
|
|
|
1,036
|
|
||
|
Dividend reinvestments/stock purchases under the DRSPP
|
$
|
64
|
|
|
$
|
111
|
|
|
Debt Summary:
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Balance
|
|
|
|
||||
|
Fixed rate
|
$
|
3,265,899
|
|
|
$
|
3,805,165
|
|
|
Variable rate—hedged
|
500,000
|
|
|
500,000
|
|
||
|
Total fixed rate
|
3,765,899
|
|
|
4,305,165
|
|
||
|
Total variable rate
|
2,137,000
|
|
|
1,605,431
|
|
||
|
Total debt
|
$
|
5,902,899
|
|
|
$
|
5,910,596
|
|
|
|
|
|
|
||||
|
Debt, preferred equity, and other investments subject to variable rate
|
1,624,012
|
|
|
1,325,166
|
|
||
|
Net exposure to variable rate debt
|
512,988
|
|
|
280,265
|
|
||
|
|
|
|
|
||||
|
Percent of Total Debt
:
|
|
|
|
||||
|
Fixed rate
|
63.8
|
%
|
|
72.8
|
%
|
||
|
Variable rate
|
36.2
|
%
|
|
27.2
|
%
|
||
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
||
|
Effective Interest Rate for the Year:
|
|
|
|
||||
|
Fixed rate
|
4.38
|
%
|
|
4.31
|
%
|
||
|
Variable rate
|
3.31
|
%
|
|
2.76
|
%
|
||
|
Effective interest rate
|
4.03
|
%
|
|
4.00
|
%
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income attributable to SL Green common stockholders
|
$
|
103,556
|
|
|
$
|
8,222
|
|
|
$
|
205,322
|
|
|
$
|
19,573
|
|
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
67,914
|
|
|
133,054
|
|
|
137,302
|
|
|
227,188
|
|
||||
|
Joint venture depreciation and noncontrolling interest adjustments
|
47,308
|
|
|
25,086
|
|
|
95,314
|
|
|
49,419
|
|
||||
|
Net income (loss) attributable to noncontrolling interests
|
5,759
|
|
|
1,205
|
|
|
11,229
|
|
|
(15,810
|
)
|
||||
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
(Loss) gain on sale of real estate, net
|
(14,790
|
)
|
|
(3,823
|
)
|
|
8,731
|
|
|
(3,256
|
)
|
||||
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate
|
72,025
|
|
|
13,089
|
|
|
65,585
|
|
|
15,136
|
|
||||
|
Purchase price and other fair value adjustments
|
11,149
|
|
|
—
|
|
|
60,442
|
|
|
—
|
|
||||
|
Depreciable real estate reserves
|
—
|
|
|
(29,064
|
)
|
|
—
|
|
|
(85,336
|
)
|
||||
|
Depreciation on non-rental real estate assets
|
584
|
|
|
564
|
|
|
1,150
|
|
|
1,080
|
|
||||
|
Funds from Operations attributable to SL Green common stockholders
|
$
|
155,569
|
|
|
$
|
186,801
|
|
|
$
|
313,259
|
|
|
$
|
352,746
|
|
|
Cash flows provided by operating activities
|
$
|
151,666
|
|
|
$
|
197,701
|
|
|
$
|
246,212
|
|
|
$
|
310,850
|
|
|
Cash flows (used in) provided by investing activities
|
$
|
(187,938
|
)
|
|
$
|
(254,908
|
)
|
|
$
|
268,064
|
|
|
$
|
(237,587
|
)
|
|
Cash flows provided by (used in) financing activities
|
$
|
37,987
|
|
|
$
|
(101,119
|
)
|
|
$
|
(384,322
|
)
|
|
$
|
(62,306
|
)
|
|
•
|
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, development 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 or borrowers;
|
|
•
|
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 our 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
|
Shares repurchased
|
Average price paid per share
|
Total number of shares repurchased as part of the repurchase plan or programs
|
Maximum approximate dollar value of shares that may yet be repurchased under the plan (in millions)
|
|
2017
|
8,342,411
|
$101.64
|
8,342,411
|
$1,152.0
|
|
First quarter 2018
|
3,653,928
|
$97.07
|
11,996,339
|
$797.2
|
|
Second quarter 2018
(2)
|
3,479,552
|
$97.22
|
15,475,891
|
$458.9
|
|
(1)
|
Reflective of
$2.0 billion
plan maximum as of
June 30, 2018
.
|
|
(2)
|
Includes
101,421
shares of common stock repurchased by the Company in June 2018 that were settled in July 2018.
|
|
|
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: August 8, 2018
|
|
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
|
August 8, 2018
|
|
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)
|
August 8, 2018
|
|
Marc Holliday
|
||
|
|
|
|
|
/s/ Andrew W. Mathias
|
President and Director of SL Green, the sole general partner of the Operating Partnership
|
August 8, 2018
|
|
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)
|
August 8, 2018
|
|
Matthew J. DiLiberto
|
||
|
|
|
|
|
/s/ John H. Alschuler, Jr.
|
Director of SL Green, the sole general
partner of the Operating Partnership
|
August 8, 2018
|
|
John H. Alschuler, Jr.
|
||
|
|
|
|
|
/s/ Edwin T. Burton, III
|
Director of SL Green, the sole general
partner of the Operating Partnership
|
August 8, 2018
|
|
Edwin T. Burton, III
|
||
|
|
|
|
|
/s/ John S. Levy
|
Director of SL Green, the sole general
partner of the Operating Partnership
|
August 8, 2018
|
|
John S. Levy
|
||
|
|
|
|
|
/s/ Craig M. Hatkoff
|
Director of SL Green, the sole general
partner of the Operating Partnership
|
August 8, 2018
|
|
Craig M. Hatkoff
|
||
|
|
|
|
|
/s/ Betsy S. Atkins
|
Director of SL Green, the sole general
partner of the Operating Partnership |
August 8, 2018
|
|
Betsy S. Atkins
|
||
|
|
|
|
|
/s/ Lauren B. Dillard
|
Director of SL Green, the sole general
partner of the Operating Partnership |
August 8, 2018
|
|
Lauren B. Dillard
|
||
|
|
|
|
|
|
|
|
|
SL GREEN OPERATING PARTNERSHIP, L.P.
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Matthew J. DiLiberto
|
|
Dated: August 8, 2018
|
|
|
|
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 |
|---|