Exhibit 99.1
420 Lexington Avenue New York City, NY 10170
CONTACT
Michael W. Reid
Chief Operating Officer
-or-
Thomas E. Wirth
Chief Financial Officer
(212) 594-2700
FOR IMMEDIATE RELEASE
SL GREEN REALTY CORP. REPORTS 7% INCREASE
IN SECOND QUARTER FFO PER SHARE
Release Highlights
• 7% FFO increase, before minority interest, $0.87 per share (diluted) versus $0.81 per share (diluted) for the same quarter in 2002
• Executed an agreement to sell 1370 Broadway for total consideration of $58.5 million
• Executed an agreement to acquire a leasehold interest in 461 Fifth Avenue for $62.3 million
• Executed $146.0 million 10-year forward swap at an effective U.S. Treasury rate of 3.50%
• Refinanced 180 Madison Avenue with a 5-year $45.0 million first mortgage fixed at 4.57%
• Increased unsecured 5-year term loan facility to $200 million
• Originated $11.0 million of structured finance investments
Financial Results
New York, NY, July 22, 2003 – SL Green Realty Corp. (NYSE:SLG) reported a 7% increase in operating results for the three months ended June 30, 2003. During this period, funds from operations (FFO) before minority interest totaled $31.6 million, or $0.87 per share (diluted), compared to $28.4 million, or $0.81 per share (diluted), for the same quarter in 2002. This growth was mainly attributable to the acquisitions of 220 East 42nd Street and condominium interests in 125 Broad Street in the first quarter of 2003.
For the six months ended June 30, 2003, operating results improved 8% as FFO before minority interest totaled $61.8million, or $1.72 per share (diluted), compared to $55.3 million, or $1.59 per share (diluted), for the same period in 2002.
1
Net income available for common shareholders for the second quarter 2003 totaled $15.5 million, or $0.49 per share (diluted), a decrease of 4% as compared to the same quarter in 2002 when net income totaled $15.7 million, or $0.51 per share (diluted). The decrease in net income is primarily due to the increased depreciation expense from the first quarter acquisitions of 220 East 42nd Street and condominium interests in 125 Broad Street.
Net income available for common shareholders for the six months ended June 30, 2003 totaled $49.5 million, or $1.51 per share (diluted), an increase of 51% as compared to the same period in 2002 when net income totaled $30.9 million, or $1.00 per share (diluted). The increase is primarily due to the $19.2 million gain on the sale of 50 West 23rd Street.
The Company’s weighted average diluted shares outstanding increased 0.9 million, or 2.4%, to 38.8 million in 2003 from 37.9 million in 2002. The increase is primarily attributable to the issuance of units of limited partnership interest in the Company’s operating partnership in connection with the acquisitions of 220 East 42nd Street and condominium interests in 125 Broad Street in the first quarter of 2003.
Consolidated Results
Total quarterly revenues increased 28% in the second quarter of 2003 to $74.4 million compared to $57.9 million in the same quarter in 2002. The $16.5 million growth in revenue resulted primarily from the following items:
• $14.0 million increase from 2003 acquisitions
• $3.8 million increase from the 2003 same-store portfolio
• $0.8 million increase from non same-store revenue and reduced general corporate reserves
• $2.3 million decrease in preferred and investment income.
The Company’s EBITDA increased $6.1 million to $41.6 million, however margins (EBITDA divided by total revenue) before ground rent decreased to 64.2%, compared to 75.8% for the same period last year. After ground rent, margins decreased to 59.6% from 69.6% in the corresponding period. The reductions in margins are due to the reduction in investment and preferred income. The following items primarily drove the EBITDA increase:
• $7.2 million increase from GAAP NOI
• $7.8 million increase from 2003 property acquisitions
• $0.3 million decrease in income from unconsolidated joint ventures
• $0.3 million decrease from non same-store properties
• $1.0 million increase for reduced income from discontinued operations (included in GAAP NOI)
• $0.5 million increase from reduced MG&A expense
• $2.3 million decrease in investment and preferred income
• $0.4 million decrease from reduced affiliate income.
FFO improved $3.2 million primarily as a result of:
• $6.1 million increase in EBITDA
• $0.7 million increase in FFO adjustment from unconsolidated joint ventures
2
• $0.2 million increase from decreased amortization of finance costs
• $1.0 million decrease in FFO from discontinued operations
• $2.8 million decrease from higher interest expense
The $2.8 million increase in interest expense was primarily associated with higher average debt levels associated with new investment activity ($4.1 million) and the funding of ongoing capital projects and working capital requirements ($0.4 million). These increases were partially offset by reduced loan balances due to previous disposition activity ($1.4 million) and lower interest rates ($0.2 million).
The 2002 results have been restated to classify the operating results of 1370 Broadway, 50 West 23rd Street, and 875 Bridgeport Avenue, Shelton, Connecticut as income from discontinued operations. The Company sold 50 West 23rd Street (March 2003) and 875 Bridgeport Avenue (May 2003) and has a signed contract of sale for 1370 Broadway, which is scheduled to close during the third quarter of 2003.
Same-Store Results
During the second quarter of 2003, same-store cash NOI increased $0.4 million to $27.3 million, as compared to $26.9 million over the same quarter in 2002. The increase in cash NOI was driven by a $4.4 million (8.8%) increase in cash revenue. This increase was primarily due to:
• $0.7 million increase from replacement rents, which were 14% higher than previously fully escalated rents, including early renewals ($0.2 million) and contractual rent steps and reduced free rent ($0.5 million)
• $2.6 million increase in escalation and reimbursement revenue primarily due to real estate tax reimbursements ($1.4 million), higher operating expense escalations ($0.7 million) and increased electric reimbursement ($0.4 million)
• $0.4 million increase from higher weighted average occupancy in 2003 (97.3%) compared to 2002 (96.6%).
However, cash NOI margins before ground rent decreased year over year from 57.6% to 54.5%. The decrease in operating margins is due to the 17% increase in operating expenses. The increase in revenue was partially offset by a $3.9 million (17.3%) increase in operating expenses due to:
• $2.0 million (30%) increase in real estate taxes
• $0.8 million (28%) increase in insurance costs
• $0.6 million (78%) increase in management, professional and advertising costs
• $0.2 million (11%) increase in repairs, maintenance and security expenses
• $0.2 million (5%) increase in utility costs.
Approximately 93% of the quarterly electric expense was recovered through the utility clause in the tenants’ leases.
Leasing Activity
For the second quarter of 2003, the Company signed 68 office leases totaling 311,000 rentable square feet with starting office cash rents averaging $31.42 per square foot, a 10% increase over
3
previously fully-escalated cash rents averaging $28.58 per square foot. Tenant concessions averaged 1.67 months of free rent with an allowance for tenant improvements of $20.15 per rentable square foot. This leasing activity includes early renewals for eight office leases totaling 13,000 rentable square feet. Including retail and storage, the Company’s quarterly leasing activity totaled 76 signed leases for 324,000 rentable square feet.
For the six months ended June 30, 2003, the Company signed 125 office leases totaling approximately 628,000 rentable square feet with starting office cash rents averaging $34.03 per square foot, a 7.1% increase over previously fully-escalated cash rents averaging $31.77 per square foot. Tenant concessions averaged 2.63 months of free rent and an allowance for tenant improvements of $19.59 per square foot. This leasing activity includes early renewals for 13 office leases totaling approximately 54,000 rentable square feet.
Real Estate Activity
1370 Broadway
New York, New York
The Company has entered into an agreement to sell 1370 Broadway for total consideration of $58.5 million, or $234 per square foot. This sale will result in a gain of approximately $3.9 million. The transaction is expected to close during the third quarter of 2003. The taxable gain, inclusive of the deferred gain from the prior sale of 17 Battery South, totaling $18.5 million, will be deferred into the pending acquisition of 461 Fifth Avenue.
461 Fifth Avenue
New York, New York
On July 21, 2003, the Company announced that it had entered into an agreement to acquire the long-term leasehold interest in 461 Fifth Avenue for $62.3 million, or $312 per square foot. The going-in unlevered cash NOI yield on investment is 7.74% based on fully escalated in-place rents averaging in the high $50’s per square foot. The leasehold acquisition will be funded, in part, with the proceeds from the anticipated sale of 1370 Broadway, which the Company currently has under a signed contract. As a 1031 tax-free exchange, the transaction will enable the Company to defer gains from this sale of 1370 Broadway and from the sale of 17 Battery Place South, which gain was initially re-invested in 1370 Broadway. The balance of the acquisition will be funded using the Company’s unsecured line of credit.
875 Bridgeport Avenue
Shelton, Connecticut
The Company sold 875 Bridgeport Avenue in Shelton, Connecticut for $16.2 million, or $252 per square foot. As part of the sale, the existing $14.8 million mortgage was assumed by the purchaser. The transaction closed in May of 2003 and resulted in a $0.3 million loss. A majority of the taxable gain, from the prior sale of 29 West 35th Street ($8.3 million), will be reinvested and further deferred into 220 East 42nd Street and 125 Broad Street.
4
Structured Finance Activity
In May 2003, the Company originated $11.0 million of structured finance investments with an initial yield of 12.0%. During July 2003, the Company received a redemption totaling $27.7 million.
As of June 30, 2003, the par value of the Company’s structured finance and preferred equity investments totaled $125.5 million. The weighted average balance outstanding for the second quarter was $120.0 million. During the second quarter 2003, the weighted average yield was 12.4% and the second quarter end run rate was 12.0%.
Financing Activity
10-Year Forward Swap
In June 2003, the Company executed a 10-year, $146 million forward swap in anticipation of a financing to be executed in the fourth quarter of 2003. The forward swap hedged the Treasury rate on the future funding at an effective rate of 3.50%, as well as the swap spread which is highly correlated to the credit risk spread.
Unsecured Term Loan
On June 5, 2003, the Company increased its unsecured term loan facility led by Wells Fargo Bank to $200.0 million from its original capacity of $150.0 million. In addition, the facility’s maturity date has been extended to June 8, 2008. The facility has an outstanding balance totaling $100.0 million at June 30, 2003.
180 Madison Mortgage Financing
In July 2003, the Company completed a $45.0 million first mortgage financing of the property located at 180 Madison Avenue, owned through a joint venture with Morgan Stanley Real Estate Fund. The mortgage bears interest at a fixed rate of 4.57% per annum and matures in July 2008. The financing proceeds were used to pay off the existing $31.6 million first mortgage. The excess proceeds of approximately $6.0 million to be received by the Company will reduce the outstanding balance on the Company’s unsecured line of credit.
Other
2003 Long-Term Outperformance Compensation Plan
At the May, 2003 meeting of the Company’s Board of Directors, the Board ratified a long-term, seven-year compensation program for senior management. The program, which measures the Company’s performance over a 48-month period (unless terminated earlier) commencing with the second quarter, 2003, provides that holders of the Company’s common equity are to achieve a 40% total return during the measurement period over a base of $30.07 per share before any restricted stock awards are granted. Management will receive an award of restricted stock in an amount between 8% and 10% of the excess return over the baseline return. At the end of the four-year measurement period, 40% of the award will vest on the measurement date and 60% of the award will vest ratably over the subsequent three years based on continued employment.
5
Any restricted stock to be issued under the program will be allocated from the Company’s stock option plan, which was previously approved through a shareholder vote in May, 2002.
Today, the Company’s portfolio consists of interests in 26 properties, aggregating 12.9 million square feet.
SL Green Realty Corp. is a self-administered and self-managed real estate investment trust (“REIT”) that acquires, owns, repositions and manages a portfolio of commercial office properties in Manhattan. The Company is the only publicly traded REIT, which exclusively specializes in this niche.
Conference Call
The Company will host a conference call and audio web cast on Wednesday, July 23, at 2 pm ET to discuss the financial results. The conference call can be accessed by dialing (913) 981-5517. A replay of the call will be available through July 30 by dialing (719) 457-0820 or (888) 203-1112, pass-code 782472. The call will be simultaneously broadcast via the Internet and individuals who wish to access the conference call should go to www.slgreen.com to log onto the call or to listen to a replay following the call.
Non-GAAP Financial Measures
During the July 23, 2003 conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure (net income) can be found on pages seven and nine of this release and in our second quarter supplemental data package.
* Financial Tables attached
To receive the Company’s latest news release and other corporate documents, including the second quarter supplemental data, via FAX at no cost, please contact the Investor Relations office at 212-216-1601. All releases and supplemental data can also be downloaded directly from the SL Green website at: www.slgreen.com
Forward-looking Information
This press release contains forward-looking information based upon the Company’s current best judgment and expectations. Actual results could vary from those presented herein. The risks and uncertainties associated with forward-looking information in this release include the strength of the commercial office real estate markets in New York, competitive market conditions, unanticipated administrative costs, timing of leasing income, general and local economic conditions, interest rates, capital market conditions, tenant bankruptcies and defaults, the availability and cost of comprehensive insurance, including coverage for terrorist acts, and other factors, many of which are beyond the Company’s control. We undertake no obligation to publicly update or revise any of the forward-looking information. For further information, please refer to the Company’s filing with the Securities and Exchange Commission.
6
SL GREEN REALTY CORP.
STATEMENTS OF OPERATIONS-UNAUDITED
(Amounts in thousands, except per share data)
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
||||||||
|
|
|
2003 |
|
2002 |
|
2003 |
|
2002 |
|
||||
|
Revenue: |
|
|
|
|
|
|
|
|
|
||||
|
Rental revenue, net |
|
$ |
59,364 |
|
$ |
44,711 |
|
$ |
110,923 |
|
$ |
88,890 |
|
|
FAS 141 Revenue Adjustment |
|
(55 |
) |
— |
|
(55 |
) |
— |
|
||||
|
Escalations & reimbursement revenues |
|
10,022 |
|
5,977 |
|
18,200 |
|
12,312 |
|
||||
|
Signage rent |
|
407 |
|
267 |
|
732 |
|
733 |
|
||||
|
Preferred equity investment income |
|
731 |
|
1,934 |
|
2,287 |
|
3,845 |
|
||||
|
Investment income |
|
2,718 |
|
3,828 |
|
6,079 |
|
7,548 |
|
||||
|
Other income |
|
1,164 |
|
1,202 |
|
2,863 |
|
2,174 |
|
||||
|
Total revenues |
|
74,351 |
|
57,919 |
|
141,029 |
|
115,502 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
|
Equity in net (loss) income from affiliates |
|
(99 |
) |
307 |
|
(196 |
) |
223 |
|
||||
|
Equity in net income from unconsolidated joint ventures |
|
3,651 |
|
3,998 |
|
7,827 |
|
7,331 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
|
Expenses: |
|
|
|
|
|
|
|
|
|
||||
|
Operating expenses |
|
19,313 |
|
13,474 |
|
35,998 |
|
26,437 |
|
||||
|
Ground rent |
|
3,266 |
|
3,159 |
|
6,430 |
|
6,318 |
|
||||
|
Real estate taxes |
|
10,955 |
|
6,775 |
|
20,584 |
|
13,556 |
|
||||
|
Marketing, general and administrative |
|
2,804 |
|
3,357 |
|
5,990 |
|
6,559 |
|
||||
|
Total expenses |
|
36,338 |
|
26,765 |
|
69,002 |
|
52,870 |
|
||||
|
Earnings Before Interest, depreciation and amortization (EBITDA) |
|
41,565 |
|
35,459 |
|
79,658 |
|
70,186 |
|
||||
|
Interest |
|
11,574 |
|
8,821 |
|
21,225 |
|
17,239 |
|
||||
|
Depreciation and amortization |
|
11,573 |
|
9,132 |
|
22,163 |
|
18,139 |
|
||||
|
Net income from Continuing Operations |
|
18,418 |
|
17,506 |
|
36,270 |
|
34,808 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from Discontinued Operations, net of minority interests |
|
958 |
|
1,625 |
|
2,691 |
|
3,010 |
|
||||
|
Gain (loss) on sale of Discontinued Operations, net of minority interests |
|
(300 |
) |
— |
|
17,524 |
|
— |
|
||||
|
Minority interests |
|
(1,103 |
) |
(1,033 |
) |
(2,165 |
) |
(2,084 |
) |
||||
|
Preferred stock dividends and accretion |
|
(2,431 |
) |
(2,423 |
) |
(4,862 |
) |
(4,846 |
) |
||||
|
Net income available to common shareholders |
|
$ |
15,542 |
|
$ |
15,675 |
|
$ |
49,458 |
|
$ |
30,888 |
|
|
Net income per share (Basic) |
|
$ |
0.50 |
|
$ |
0.52 |
|
$ |
1.60 |
|
$ |
1.03 |
|
|
Net income per share (Diluted) |
|
$ |
0.49 |
|
$ |
0.51 |
|
$ |
1.51 |
|
$ |
1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Funds From Operations (FFO) |
|
|
|
|
|
|
|
|
|
||||
|
FFO per share (Basic) |
|
$ |
0.95 |
|
$ |
0.87 |
|
$ |
1.86 |
|
$ |
1.71 |
|
|
FFO per share (Diluted) |
|
$ |
0.87 |
|
$ |
0.81 |
|
$ |
1.72 |
|
$ |
1.59 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
FFO Calculation: |
|
|
|
|
|
|
|
|
|
||||
|
Income before minority interests, preferred stock dividends and Accretion and discontinued Operations |
|
$ |
18,418 |
|
$ |
17,506 |
|
$ |
36,270 |
|
$ |
34,808 |
|
|
Less: |
|
|
|
|
|
|
|
|
|
||||
|
Preferred stock dividend |
|
(2,300 |
) |
(2,300 |
) |
(4,600 |
) |
(4,600 |
) |
||||
|
Add: |
|
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization |
|
11,573 |
|
9,132 |
|
22,163 |
|
18,139 |
|
||||
|
FFO from Discontinued Operations |
|
1,333 |
|
2,359 |
|
3,517 |
|
4,431 |
|
||||
|
Joint venture FFO adjustment |
|
3,438 |
|
2,713 |
|
6,825 |
|
4,594 |
|
||||
|
Amortization of deferred financing costs and depreciation of non-real estate assets |
|
(886 |
) |
(1,050 |
) |
(2,371 |
) |
(2,033 |
) |
||||
|
FFO before minority interests– BASIC |
|
31,576 |
|
28,360 |
|
61,804 |
|
55,339 |
|
||||
|
Add: Preferred stock dividends |
|
2,300 |
|
2,300 |
|
4,600 |
|
4,600 |
|
||||
|
FFO before minority interests – DILUTED |
|
$ |
33,876 |
|
$ |
30,660 |
|
$ |
66,404 |
|
$ |
59,939 |
|
|
Basic ownership interest |
|
|
|
|
|
|
|
|
|
||||
|
Weighted average REIT common shares |
|
31,082 |
|
30,200 |
|
30,895 |
|
30,097 |
|
||||
|
Weighted average partnership units held by minority interests |
|
2,326 |
|
2,222 |
|
2,302 |
|
2,247 |
|
||||
|
Basic weighted average shares and units outstanding |
|
33,408 |
|
32,422 |
|
33,197 |
|
32,344 |
|
||||
|
Diluted ownership interest |
|
|
|
|
|
|
|
|
|
||||
|
Weighted average REIT common share and common share equivalents |
|
31,794 |
|
30,961 |
|
31,511 |
|
30,804 |
|
||||
|
Weighted average partnership units held by minority interests |
|
2,326 |
|
2,222 |
|
2,302 |
|
2,247 |
|
||||
|
Common share equivalents for preferred stock |
|
4,699 |
|
4,699 |
|
4,699 |
|
4,699 |
|
||||
|
Diluted weighted average shares and units outstanding |
|
38,819 |
|
37,882 |
|
38,512 |
|
37,750 |
|
||||
7
SL GREEN REALTY CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in Thousands)
|
|
|
June 30, |
|
December
31, |
|
||
|
|
|
(Unaudited) |
|
|
|
||
|
Assets |
|
|
|
|
|
||
|
Commercial real estate properties, at cost: |
|
|
|
|
|
||
|
Land and land interests |
|
$ |
167,793 |
|
$ |
131,078 |
|
|
Buildings and improvements |
|
839,139 |
|
683,165 |
|
||
|
Building leasehold and improvements |
|
247,336 |
|
149,326 |
|
||
|
Property under capital lease |
|
12,208 |
|
12,208 |
|
||
|
|
|
1,266,476 |
|
975,777 |
|
||
|
Less accumulated depreciation |
|
(136,836 |
) |
(126,669 |
) |
||
|
|
|
1,129,640 |
|
849,108 |
|
||
|
|
|
|
|
|
|
||
|
Assets held for sale |
|
50,088 |
|
41,536 |
|
||
|
Cash and cash equivalents |
|
16,810 |
|
58,020 |
|
||
|
Restricted cash |
|
61,835 |
|
29,082 |
|
||
|
Tenant and other receivables, net of allowance of $6,876 and $5,927 in 2003 and 2002, respectively |
|
10,448 |
|
6,587 |
|
||
|
Related party receivables |
|
3,945 |
|
4,868 |
|
||
|
Deferred rents receivable, net of allowance of $7,054 and $6,575 in 2003 and 2002, respectively |
|
58,834 |
|
55,731 |
|
||
|
Investment in and advances to affiliates |
|
3,133 |
|
3,979 |
|
||
|
Structured finance investments, net of discount of $125 and $205 in 2003 and 2002, respectively |
|
125,517 |
|
145,640 |
|
||
|
Investments in unconsolidated joint ventures |
|
216,620 |
|
214,644 |
|
||
|
Deferred costs, net |
|
37,694 |
|
35,511 |
|
||
|
Other assets |
|
11,019 |
|
28,464 |
|
||
|
Total assets |
|
$ |
1,725,583 |
|
$ |
1,473,170 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
||
|
Mortgage notes payable |
|
$ |
620,530 |
|
$ |
367,503 |
|
|
Revolving credit facilities |
|
42,000 |
|
74,000 |
|
||
|
Unsecured term loan |
|
100,000 |
|
100,000 |
|
||
|
Derivative instruments at fair value |
|
12,829 |
|
10,962 |
|
||
|
Accrued interest payable |
|
3,158 |
|
1,806 |
|
||
|
Accounts payable and accrued expenses |
|
44,951 |
|
41,197 |
|
||
|
Deferred compensation awards |
|
— |
|
1,329 |
|
||
|
Deferred revenue/gain |
|
6,464 |
|
3,096 |
|
||
|
Capitalized lease obligations |
|
16,012 |
|
15,862 |
|
||
|
Deferred land lease payable |
|
14,946 |
|
14,626 |
|
||
|
Dividend and distributions payable |
|
17,923 |
|
17,436 |
|
||
|
Security deposits |
|
20,872 |
|
20,948 |
|
||
|
Liabilities related to assets held for sale |
|
748 |
|
21,321 |
|
||
|
Total liabilities |
|
900,433 |
|
690,086 |
|
||
|
Minority interests |
|
53,711 |
|
44,039 |
|
||
|
Minority interest in partially owned assets |
|
453 |
|
679 |
|
||
|
Commitments and contingencies |
|
|
|
|
|
||
|
8% Preferred Income Equity Redeemable Shares $0.01 par value, $25.00 mandatory liquidation preference, 4,600 outstanding at June 30, 2003 and December 31, 2002 |
|
111,984 |
|
111,721 |
|
||
|
Stockholders’ Equity |
|
|
|
|
|
||
|
Common stock, $0.01 par value 100,000 shares authorized, 31,173 and 30,422 issued and outstanding at June 30, 2003 and December 31, 2002, respectively |
|
311 |
|
304 |
|
||
|
Additional paid - in capital |
|
609,321 |
|
592,585 |
|
||
|
Deferred compensation plan |
|
(8,608 |
) |
(5,562 |
) |
||
|
Accumulated other comprehensive loss |
|
(12,702 |
) |
(10,740 |
) |
||
|
Retained earnings |
|
70,680 |
|
50,058 |
|
||
|
Total stockholders’ equity |
|
659,002 |
|
626,645 |
|
||
|
Total liabilities and stockholders’ equity |
|
$ |
1,725,583 |
|
$ |
1,473,170 |
|
8
SL GREEN REALTY CORP.
SELECTED OPERATING DATA-UNAUDITED
|
|
|
June 30, |
|
||||
|
|
|
2003 |
|
2002 |
|
||
|
Operating Data: |
|
|
|
|
|
||
|
Net rentable area at end of period (in 000’s)(1) |
|
12,860 |
|
11,533 |
|
||
|
Portfolio percentage leased at end of period |
|
95.5 |
% |
97.2 |
% |
||
|
Same-Store percentage leased at end of period |
|
97.3 |
% |
96.6 |
% |
||
|
Number of properties in operation |
|
26 |
|
25 |
|
||
|
|
|
|
|
|
|
||
|
Office square feet leased during quarter (rentable) |
|
311,388 |
|
183,955 |
|
||
|
Average mark-to-market percentage-office |
|
10 |
% |
47 |
% |
||
|
Average starting cash rent per rentable square foot-office |
|
$ |
31.42 |
|
$ |
37.38 |
|
(1) Includes wholly owned and majority and minority owned properties.
SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES*
(Amounts in thousands, except per share data)
|
|
|
Three
Months Ended |
|
||||
|
|
|
2003 |
|
2002 |
|
||
|
Earnings before interest, depreciation and amortization (EBITDA): |
|
$ |
41,565 |
|
$ |
35,459 |
|
|
Add: |
|
|
|
|
|
||
|
Marketing, general & administrative expense |
|
2,804 |
|
3,357 |
|
||
|
Operating income from discontinued operations |
|
1,333 |
|
2,359 |
|
||
|
|
|
|
|
|
|
||
|
Less: |
|
|
|
|
|
||
|
Non-building revenue |
|
3,892 |
|
6,522 |
|
||
|
GAAP net operating income (GAAP NOI) |
|
$ |
41,810 |
|
$ |
34,653 |
|
|
|
|
|
|
|
|
||
|
Less: |
|
|
|
|
|
||
|
GAAP NOI from discontinued operations |
|
1,333 |
|
2,359 |
|
||
|
GAAP NOI from other consolidated properties |
|
11,634 |
|
3,360 |
|
||
|
2003 Same-Store GAAP NOI |
|
$ |
28,843 |
|
$ |
28,934 |
|
|
Less: |
|
|
|
|
|
||
|
Free Rent |
|
258 |
|
687 |
|
||
|
Straight-line rent |
|
1,391 |
|
1,503 |
|
||
|
Add: |
|
|
|
|
|
||
|
Ground lease straight-line rent expense |
|
160 |
|
160 |
|
||
|
2003 Same-Store cash NOI |
|
$ |
27,354 |
|
$ |
26,904 |
|
* See page 7 for a reconciliation of FFO and EBITDA to net income.
9