Advertisement
New Zealand markets closed
  • NZX 50

    11,753.02
    +28.82 (+0.25%)
     
  • NZD/USD

    0.6085
    -0.0012 (-0.20%)
     
  • ALL ORDS

    7,988.30
    -8.20 (-0.10%)
     
  • OIL

    78.81
    +0.07 (+0.09%)
     
  • GOLD

    2,132.90
    +6.60 (+0.31%)
     

SL Green Realty Corp. Reports Fourth Quarter 2022 EPS of ($1.01) per Share; and FFO of $1.46 per Share

SL Green Realty Corp
SL Green Realty Corp

Financial and Operating Highlights

  • Net loss attributable to common stockholders of $1.01 per share for the fourth quarter of 2022 as compared to net loss of $0.82 per share for the same period in 2021.

  • Reported funds from operations, or FFO, of $1.46 per share for the fourth quarter of 2022, or $1.47 per share before giving effect to ($0.8) million, or ($0.01) per share, of non-cash fair value adjustments, as compared to $1.52 per share for the same period in 2021.

  • Reported FFO of $6.64 per share for the full year, or $6.76 per share before giving effect to ($8.5) million, or ($0.12) per share, of non-cash fair value adjustments and gains or losses on the early extinguishment of debt, as compared to $6.63 for the same period in 2021.

  • Signed 33 Manhattan office leases covering 196,421 square feet in the fourth quarter of 2022 and 141 Manhattan office leases covering 2,136,464 square feet for the full year. The mark-to-market on signed Manhattan office leases was 4.7% lower for the fourth quarter and 9.2% lower for the full year than the previous fully escalated rents on the same spaces.

  • Same-store cash net operating income, or NOI, including the Company's share of same-store cash NOI from unconsolidated joint ventures, increased by 3.3% for the fourth quarter of 2022 and increased by 4.6% for the full year as compared to the same period in 2021, excluding lease termination income.

  • Manhattan same-store office occupancy was 91.2% as of December 31, 2022, inclusive of leases signed but not yet commenced.

Investing Highlights

  • Together with our joint venture partner, entered into an agreement to sell the retail condominiums at 121 Greene Street for a gross sales price of $14.0 million. The transaction is expected to close in the first quarter of 2023, subject to customary closing conditions.

  • Closed on the previously announced sale of 414,317 square feet of office leasehold condominium units at 885 Third Avenue to Memorial Sloan Kettering Cancer Center ("MSK") for total consideration of $300.4 million. The transaction generated net cash proceeds to the Company of $281.0 million.

Financing Highlights

  • In January 2023, increased the Company's unsecured term loan facility, which matures in April 2024, as fully extended, by $25.0 million to $425.0 million.

  • As a result of executed derivatives, the Company's share of net floating rate debt was reduced to $1.1 billion, equating to 9.1% of total combined debt, as of December 31, 2022.

NEW YORK, Jan. 25, 2023 (GLOBE NEWSWIRE) -- SL Green Realty Corp. (the "Company") (NYSE: SLG) today reported net loss attributable to common stockholders for the quarter ended December 31, 2022 of $64.3 million and $1.01 per share as compared to net loss of $51.3 million and $0.82 per share for the same quarter in 2021. Net loss attributable to common stockholders for the fourth quarter of 2022 included $30.5 million, or $0.44 per share, of net losses from the sale of real estate interests and non-cash fair value adjustments, as compared to $42.8 million, or $0.61 per share, of net losses from the sale of real estate interests and non-cash fair value adjustments for the same period in 2021.

The Company also reported a net loss attributable to common stockholders for the year ended December 31, 2022 of $93.0 million and $1.49 per share as compared to net income of $434.8 million and $6.50 per share for the same period in 2021. Net loss attributable to common stockholders for the year ended December 31, 2022 included $99.0 million, or $1.43 per share, of net losses recognized from the sale of real estate interests and non-cash fair value adjustments. Net income for the year ended December 31, 2021 included $440.9 million, or $6.23 per share, of net gains recognized from the sale of real estate interests and non-cash fair value adjustments.

The Company reported FFO for the quarter ended December 31, 2022 of $100.0 million and $1.46 per share, or $100.8 million and $1.47 per share before giving effect to ($0.8) million, or ($0.01) per share, of non-cash fair value adjustments, as compared to FFO for the same period in 2021 of $108.3 million and $1.52 per share.

The Company also reported FFO for the year ended December 31, 2022 of $458.8 million and $6.64 per share, or $467.3 million and $6.76 per share before giving effect to ($8.5) million, or ($0.12) per share, of non-cash fair value adjustments and gains or losses on the early extinguishment of debt, as compared to FFO for the same period in 2021 of $481.2 million and $6.63 per share.

All per share amounts are presented on a diluted basis.

Operating and Leasing Activity

Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, increased by 2.1% for the fourth quarter of 2022, or 3.3% excluding lease termination income, as compared to the same period in 2021.

Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, increased by 5.2% for the year ended December 31, 2022, or 4.6% excluding lease termination income, as compared to the same period in 2021.

During the fourth quarter of 2022, the Company signed 33 office leases in its Manhattan office portfolio totaling 196,421 square feet. The average rent on the Manhattan office leases signed in the fourth quarter of 2022, excluding leases signed at One Vanderbilt, was $69.67 per rentable square foot with an average lease term of 8.0 years and average tenant concessions of 7.4 months of free rent with a tenant improvement allowance of $59.58 per rentable square foot. Twenty-one leases comprising 168,525 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $69.78 per rentable square foot, representing a 4.7% decrease over the previous fully escalated rents on the same office spaces.

During the year ended December 31, 2022, the Company signed 141 office leases in its Manhattan office portfolio totaling 2,136,464 square feet. The average rent on the Manhattan office leases signed in 2022, excluding leases signed at One Vanderbilt, One Madison and the MSK lease at 885 Third Avenue, was $70.36 per rentable square foot with an average lease term of 8.2 years and average tenant concessions of 8.7 months of free rent with a tenant improvement allowance of $77.55 per rentable square foot. Eighty-six leases comprising 770,011 square feet, representing office leases on space that had been occupied within the prior twelve months, are considered replacement leases on which mark-to-market is calculated. Those replacement leases had average starting rents of $70.18 per rentable square foot, representing a 9.2% decrease over the previous fully escalated rents on the same office spaces. Excluding one lease covering 236,026 square feet at 100 Park Avenue, the replacement leases had average starting rents representing a 1.2% decrease over the previous fully escalated rents.

Occupancy in the Company's Manhattan same-store office portfolio was 91.2% as of December 31, 2022, inclusive of 58,143 square feet of leases signed but not yet commenced, as compared to 92.1% at the end of the previous quarter.

Significant leases signed in the fourth quarter include:

  • Early renewal with Aecom for 45,245 square feet at 100 Park Avenue;

  • Early renewal with The Federative Republic of Brazil for 30,030 square feet at 220 East 42nd Street;

  • Retail renewal with Roundabout Theater Company for 27,527 square feet at 1185 Avenue of the Americas;

  • Early renewal with Tinicum, Inc. for 16,045 square feet at 800 Third Avenue;

  • Renewal with The Board of Equalization, State of California for 12,499 square feet at 485 Lexington Avenue; and

  • New lease with Bank OZK for 8,936 square feet at 280 Park Avenue.

Investment Activity

In December, the Company, together with its joint venture partner, entered into an agreement to sell the retail condominiums at 121 Greene Street for a gross sales price of $14.0 million. The transaction is expected to close in the first quarter of 2023, subject to customary closing conditions.

In December, the Company closed on the previously announced sale of 414,317 square feet of office leasehold condominium units at 885 Third Avenue - better known as "The Lipstick Building" - to MSK for total consideration of $300.4 million. SL Green retained the remaining 218,796 square feet of the building. The transaction generated net cash proceeds to the Company of $281.0 million and the Company recognized a loss of $18.4 million due to basis allocation.

Debt and Preferred Equity Investment Activity

The carrying value of the Company’s debt and preferred equity ("DPE") portfolio was $623.3 million at December 31, 2022. The portfolio had a weighted average current yield of 6.5%, or 10.4% excluding the effect of $238.7 million of investments that are on non-accrual. During the fourth quarter, one investment totaling $56.9 million was repaid and the Company did not originate or acquire any new investments.

Financing Activity

In January 2023, the Company increased the size of the unsecured term loan facility that matures in April 2024, as fully extended, by $25.0 million to $425.0 million. The facility bears interest at 140 basis points over Term SOFR.

Through the execution of fixed rate swaps and LIBOR or SOFR caps, the Company's floating rate debt was reduced to $1.1 billion, equating to 9.1% of total combined debt, as of December 31, 2022.

Dividends

In the fourth quarter of 2022, the Company declared:

  • Two monthly ordinary dividends on its outstanding common stock of $0.3108 per share, which were paid on November 15 and December 15, 2022, and one monthly dividend on its outstanding common stock of $0.2708 per share, which was paid on January 17, 2023. The monthly ordinary dividend paid in January 2023 equates to an annualized dividend of $3.25 per share of common stock; and

  • A quarterly dividend on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of $0.40625 per share for the period October 15, 2022 through and including January 14, 2023, which was paid on January 17, 2023 and is the equivalent of an annualized dividend of $1.625 per share.

Conference Call and Audio Webcast

The Company's executive management team, led by Marc Holliday, Chairman and Chief Executive Officer, will host a conference call and audio webcast on Thursday, January 26, 2023, at 2:00 pm ET to discuss the financial results.

The supplemental data will be available prior to the quarterly conference call in the Investors section of the SL Green Realty Corp. website at www.slgreen.com under “Financial Reports.”

The live conference call will be webcast in listen-only mode and a replay will be available in the Investors section of the SL Green Realty Corp. website at www.slgreen.com under “Presentations & Webcasts.”

Company Profile

SL Green Realty Corp., Manhattan's largest office landlord, is a fully integrated real estate investment trust, or REIT, that is focused primarily on acquiring, managing and maximizing value of Manhattan commercial properties. As of December 31, 2022, SL Green held interests in 61 buildings totaling 33.1 million square feet. This included ownership interests in 28.9 million square feet of Manhattan buildings and 3.4 million square feet securing debt and preferred equity investments.

To obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at investor.relations@slgreen.com.

Disclaimers

Non-GAAP Financial Measures
During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found in this release and in the Company’s Supplemental Package.

Forward-looking Statements

This press release includes certain statements that may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate. Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words "may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend," "project," "continue," or the negative of these words, or other similar words or terms.

Forward-looking statements contained in this press release are subject to a number of risks and uncertainties, many of which are beyond our control, that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. Factors and risks to our business that could cause actual results to differ from those contained in the forward-looking statements include risks and uncertainties described in our filings with the Securities and Exchange Commission. Except to the extent required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.


SL GREEN REALTY CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share data)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

December 31,

Revenues:

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

Rental revenue, net

$

172,892

 

 

$

135,205

 

 

$

588,824

 

 

$

604,634

 

Escalation and reimbursement

 

24,393

 

 

 

14,908

 

 

 

82,676

 

 

 

73,542

 

Investment income

 

11,305

 

 

 

20,888

 

 

 

81,113

 

 

 

80,340

 

Other income

 

16,284

 

 

 

23,580

 

 

 

74,126

 

 

 

85,475

 

Total revenues

 

224,874

 

 

 

194,581

 

 

 

826,739

 

 

 

843,991

 

Expenses:

 

 

 

 

 

 

 

Operating expenses, including related party expenses of $6 and $5,701 in 2022, and $3,550 and $12,377 in 2021

 

46,912

 

 

 

40,302

 

 

 

174,063

 

 

 

167,153

 

Real estate taxes

 

41,551

 

 

 

31,517

 

 

 

138,228

 

 

 

152,835

 

Operating lease rent

 

6,514

 

 

 

6,551

 

 

 

26,943

 

 

 

26,554

 

Interest expense, net of interest income

 

37,619

 

 

 

13,736

 

 

 

89,473

 

 

 

70,891

 

Amortization of deferred financing costs

 

1,909

 

 

 

1,919

 

 

 

7,817

 

 

 

11,424

 

Depreciation and amortization

 

72,947

 

 

 

47,335

 

 

 

215,306

 

 

 

216,869

 

Loan loss and other investment reserves, net of recoveries

 

 

 

 

2,931

 

 

 

 

 

 

2,931

 

Transaction related costs

 

88

 

 

 

3,558

 

 

 

409

 

 

 

3,773

 

Marketing, general and administrative

 

24,224

 

 

 

26,486

 

 

 

93,798

 

 

 

94,912

 

Total expenses

 

231,764

 

 

 

174,335

 

 

 

746,037

 

 

 

747,342

 

 

 

 

 

 

 

 

 

Equity in net loss from unconsolidated joint ventures

 

(26,696

)

 

 

(24,081

)

 

 

(57,958

)

 

 

(55,402

)

Equity in net loss on sale of interest in unconsolidated joint venture/real estate

 

 

 

 

(27,319

)

 

 

(131

)

 

 

(32,757

)

Purchase price and other fair value adjustment

 

(770

)

 

 

543

 

 

 

(8,118

)

 

 

210,070

 

(Loss) gain on sale of real estate, net

 

(23,381

)

 

 

2,079

 

 

 

(84,485

)

 

 

287,417

 

Depreciable real estate reserves

 

(6,313

)

 

 

(18,098

)

 

 

(6,313

)

 

 

(23,794

)

Loss on early extinguishment of debt

 

 

 

 

(1,551

)

 

 

 

 

 

(1,551

)

Net (loss) income

 

(64,050

)

 

 

(48,181

)

 

 

(76,303

)

 

 

480,632

 

Net loss (income) attributable to noncontrolling interests in the Operating Partnership

 

3,963

 

 

 

3,032

 

 

 

5,794

 

 

 

(25,457

)

Net loss (income) attributable to noncontrolling interests in other partnerships

 

1,147

 

 

 

(570

)

 

 

(1,122

)

 

 

1,884

 

Preferred unit distributions

 

(1,599

)

 

 

(1,813

)

 

 

(6,443

)

 

 

(7,305

)

Net (loss) income attributable to SL Green

 

(60,539

)

 

 

(47,532

)

 

 

(78,074

)

 

 

449,754

 

Perpetual preferred stock dividends

 

(3,737

)

 

 

(3,737

)

 

 

(14,950

)

 

 

(14,950

)

Net (loss) income attributable to SL Green common stockholders

$

(64,276

)

 

$

(51,269

)

 

$

(93,024

)

 

$

434,804

 

Earnings Per Share (EPS)

 

 

 

 

 

 

 

Net (loss) income per share (Basic)

$

(1.01

)

 

$

(0.82

)

 

$

(1.49

)

 

$

6.57

 

Net (loss) income per share (Diluted)

$

(1.01

)

 

$

(0.82

)

 

$

(1.49

)

 

$

6.50

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

FFO per share (Basic)

$

1.47

 

 

$

1.58

 

 

$

6.71

 

 

$

6.88

 

FFO per share (Diluted)

$

1.46

 

 

$

1.55

 

 

$

6.64

 

 

$

6.80

 

FFO per share (Pro forma)(1)

$

1.46

 

 

$

1.52

 

 

$

6.64

 

 

$

6.63

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

63,919

 

 

 

64,232

 

 

 

63,917

 

 

 

65,740

 

Weighted average partnership units held by noncontrolling interests

 

3,740

 

 

 

3,877

 

 

 

4,012

 

 

 

3,987

 

Basic weighted average shares and units outstanding

 

67,659

 

 

 

68,109

 

 

 

67,929

 

 

 

69,727

 

 

 

 

 

 

 

 

 

Diluted ownership interest

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

64,910

 

 

 

66,058

 

 

 

65,041

 

 

 

66,782

 

Weighted average partnership units held by noncontrolling interests

 

3,740

 

 

 

3,877

 

 

 

4,012

 

 

 

3,987

 

Diluted weighted average shares and units outstanding

 

68,650

 

 

 

69,935

 

 

 

69,053

 

 

 

70,769

 

Pro forma adjustment(1)

 

 

 

 

1,317

 

 

 

 

 

 

1,794

 

Pro forma diluted weighted average shares and units outstanding(1)

 

68,650

 

 

 

71,252

 

 

 

69,053

 

 

 

72,563

 

 

 

 

 

 

 

 

 

(1) During the first quarter of 2022, the Company completed a reverse stock split and a special dividend paid primarily in stock. GAAP requires the weighted average common shares outstanding to be retroactively adjusted for all periods presented to reflect the reverse stock split. However, GAAP requires shares issued pursuant to the special dividend be included in diluted weighted average common shares outstanding only from the date on which the special dividend was declared. To facilitate comparison between the periods presented, the Company calculated Pro forma diluted weighted average shares and units outstanding, which includes the shares issued pursuant to the special dividend from the beginning of the 2021 reporting periods.


SL GREEN REALTY CORP.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)

 

December 31,

 

December 31,

 

 

2022

 

 

 

2021

 

Assets

(Unaudited)

 

 

Commercial real estate properties, at cost:

 

 

 

Land and land interests

$

1,576,927

 

 

$

1,350,701

 

Building and improvements

 

4,903,776

 

 

 

3,671,402

 

Building leasehold and improvements

 

1,691,831

 

 

 

1,645,081

 

Right of use asset - operating leases

 

1,026,265

 

 

 

983,723

 

 

 

9,198,799

 

 

 

7,650,907

 

Less: accumulated depreciation

 

(2,039,554

)

 

 

(1,896,199

)

 

 

7,159,245

 

 

 

5,754,708

 

Assets held for sale

 

 

 

 

140,855

 

Cash and cash equivalents

 

203,273

 

 

 

251,417

 

Restricted cash

 

180,781

 

 

 

85,567

 

Investment in marketable securities

 

11,240

 

 

 

34,752

 

Tenant and other receivables

 

34,497

 

 

 

47,616

 

Related party receivables

 

27,352

 

 

 

29,408

 

Deferred rents receivable

 

257,887

 

 

 

248,313

 

Debt and preferred equity investments, net of discounts and deferred origination fees of $1,811 and $5,057 in 2022 and 2021, respectively, and allowances of $6,630 in both 2022 and 2021

 

623,280

 

 

 

1,088,723

 

Investments in unconsolidated joint ventures

 

3,190,137

 

 

 

2,997,934

 

Deferred costs, net

 

121,157

 

 

 

124,495

 

Other assets

 

546,945

 

 

 

262,841

 

Total assets

$

12,355,794

 

 

$

11,066,629

 

 

 

 

 

Liabilities

 

 

 

Mortgages and other loans payable

$

3,235,962

 

 

$

1,399,923

 

Revolving credit facility

 

450,000

 

 

 

390,000

 

Unsecured term loan

 

1,650,000

 

 

 

1,250,000

 

Unsecured notes

 

100,000

 

 

 

900,915

 

Deferred financing costs, net

 

(23,938

)

 

 

(23,808

)

Total debt, net of deferred financing costs

 

5,412,024

 

 

 

3,917,030

 

Accrued interest payable

 

14,227

 

 

 

12,698

 

Accounts payable and accrued expenses

 

154,867

 

 

 

157,571

 

Deferred revenue

 

272,248

 

 

 

107,275

 

Lease liability - financing leases

 

104,218

 

 

 

102,914

 

Lease liability - operating leases

 

895,100

 

 

 

851,370

 

Dividend and distributions payable

 

21,569

 

 

 

187,372

 

Security deposits

 

50,472

 

 

 

52,309

 

Liabilities related to assets held for sale

 

 

 

 

64,120

 

Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities

 

100,000

 

 

 

100,000

 

Other liabilities

 

236,211

 

 

 

195,390

 

Total liabilities

 

7,260,936

 

 

 

5,748,049

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

Noncontrolling interest in the Operating Partnership

 

269,993

 

 

 

344,252

 

Preferred units

 

177,943

 

 

 

196,075

 

 

 

 

 

Equity

 

 

 

Stockholders’ equity:

 

 

 

Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 issued and outstanding at both December 31, 2022 and December 31, 2021

 

221,932

 

 

 

221,932

 

Common stock, $0.01 par value 160,000 shares authorized, 65,440 and 65,132 issued and outstanding (including 1,060 and 1,027 held in Treasury) at December 31, 2022 and December 31, 2021, respectively

 

656

 

 

 

672

 

Additional paid-in capital

 

3,790,358

 

 

 

3,739,409

 

Treasury stock at cost

 

(128,655

)

 

 

(126,160

)

Accumulated other comprehensive income (loss)

 

49,604

 

 

 

(46,758

)

Retained earnings

 

651,138

 

 

 

975,781

 

Total SL Green Realty Corp. stockholders’ equity

 

4,585,033

 

 

 

4,764,876

 

Noncontrolling interests in other partnerships

 

61,889

 

 

 

13,377

 

Total equity

 

4,646,922

 

 

 

4,778,253

 

Total liabilities and equity

$

12,355,794

 

 

$

11,066,629

 


SL GREEN REALTY CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(unaudited and in thousands, except per share data)

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

December 31,

Funds From Operations (FFO) Reconciliation:

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to SL Green common stockholders

$

(64,276

)

 

$

(51,269

)

 

$

(93,024

)

 

$

434,804

 

Add:

 

 

 

 

 

 

 

Depreciation and amortization

 

72,947

 

 

 

47,335

 

 

 

215,306

 

 

 

216,869

 

Joint venture depreciation and noncontrolling interest adjustments

 

67,541

 

 

 

72,167

 

 

 

252,893

 

 

 

249,087

 

Net (income) loss attributable to noncontrolling interests

 

(5,110

)

 

 

(2,462

)

 

 

(4,672

)

 

 

23,573

 

Less:

 

 

 

 

 

 

 

(Gain) loss on sale of real estate, net

 

(23,381

)

 

 

2,079

 

 

 

(84,485

)

 

 

287,417

 

Equity in net loss on sale of interest in unconsolidated joint venture/real estate

 

 

 

 

(27,319

)

 

 

(131

)

 

 

(32,757

)

Purchase price and other fair value adjustments

 

 

 

 

 

 

 

 

 

 

209,443

 

Depreciable real estate reserves

 

(6,313

)

 

 

(18,098

)

 

 

(6,313

)

 

 

(23,794

)

Depreciation on non-rental real estate assets

 

760

 

 

 

837

 

 

 

2,605

 

 

 

2,790

 

FFO attributable to SL Green common stockholders and unit holders

$

100,036

 

 

$

108,272

 

 

$

458,827

 

 

$

481,234

 


 

Three Months Ended

 

Twelve Months Ended

 

December 31,

 

December 31,

Operating income and Same-store NOI Reconciliation:

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(64,050

)

 

$

(48,181

)

 

$

(76,303

)

 

$

480,632

 

Equity in net loss on sale of interest in unconsolidated joint venture/real estate

 

 

 

 

27,319

 

 

 

131

 

 

 

32,757

 

Purchase price and other fair value adjustments

 

770

 

 

 

(543

)

 

 

8,118

 

 

 

(210,070

)

Loss (gain) on sale of real estate, net

 

23,381

 

 

 

(2,079

)

 

 

84,485

 

 

 

(287,417

)

Depreciable real estate reserves

 

6,313

 

 

 

18,098

 

 

 

6,313

 

 

 

23,794

 

Depreciation and amortization

 

72,947

 

 

 

47,335

 

 

 

215,306

 

 

 

216,869

 

Interest expense, net of interest income

 

37,619

 

 

 

13,736

 

 

 

89,473

 

 

 

70,891

 

Amortization of deferred financing costs

 

1,909

 

 

 

1,919

 

 

 

7,817

 

 

 

11,424

 

Operating income

 

78,889

 

 

 

57,604

 

 

 

335,340

 

 

 

338,880

 

 

 

 

 

 

 

 

 

Equity in net loss from unconsolidated joint ventures

 

26,696

 

 

 

24,081

 

 

 

57,958

 

 

 

55,402

 

Marketing, general and administrative expense

 

24,224

 

 

 

26,486

 

 

 

93,798

 

 

 

94,912

 

Transaction related costs, net

 

88

 

 

 

3,558

 

 

 

409

 

 

 

3,773

 

Investment income

 

(11,305

)

 

 

(20,888

)

 

 

(81,113

)

 

 

(80,340

)

Loan loss and other investment reserves, net of recoveries

 

 

 

 

2,931

 

 

 

 

 

 

2,931

 

Non-building revenue

 

(11,575

)

 

 

(20,540

)

 

 

(47,161

)

 

 

(46,110

)

Loss on early extinguishment of debt

 

 

 

 

1,551

 

 

 

 

 

 

1,551

 

Net operating income (NOI)

 

107,017

 

 

 

74,783

 

 

 

359,231

 

 

 

370,999

 

 

 

 

 

 

 

 

 

Equity in net loss from unconsolidated joint ventures

 

(26,696

)

 

 

(24,081

)

 

 

(57,958

)

 

 

(55,402

)

SLG share of unconsolidated JV depreciation and amortization

 

63,219

 

 

 

69,868

 

 

 

241,127

 

 

 

243,791

 

SLG share of unconsolidated JV interest expense, net of interest income

 

61,362

 

 

 

44,460

 

 

 

209,182

 

 

 

154,026

 

SLG share of unconsolidated JV amortization of deferred financing costs

 

3,127

 

 

 

3,101

 

 

 

12,031

 

 

 

14,297

 

SLG share of unconsolidated JV loss on early extinguishment of debt

 

 

 

 

(317

)

 

 

325

 

 

 

1,372

 

SLG share of unconsolidated JV investment income

 

(424

)

 

 

(309

)

 

 

(1,420

)

 

 

(1,229

)

SLG share of unconsolidated JV non-building revenue

 

(2,972

)

 

 

(1,202

)

 

 

(7,232

)

 

 

(4,204

)

NOI including SLG share of unconsolidated JVs

 

204,633

 

 

 

166,303

 

 

 

755,286

 

 

 

723,650

 

 

 

 

 

 

 

 

 

NOI from other properties/affiliates

 

(64,354

)

 

 

(24,747

)

 

 

(167,818

)

 

 

(136,435

)

Same-store NOI

 

140,279

 

 

 

141,556

 

 

 

587,468

 

 

 

587,215

 

 

 

 

 

 

 

 

 

Ground lease straight-line adjustment

 

204

 

 

 

204

 

 

 

815

 

 

 

815

 

SLG share of unconsolidated JV ground lease straight-line adjustment

 

192

 

 

 

219

 

 

 

770

 

 

 

916

 

Straight-line and free rent

 

(1,267

)

 

 

(633

)

 

 

(5,933

)

 

 

(7,093

)

Amortization of acquired above and below-market leases, net

 

13

 

 

 

(100

)

 

 

(22

)

 

 

(395

)

SLG share of unconsolidated JV straight-line and free rent

 

4,091

 

 

 

(304

)

 

 

13,741

 

 

 

(12,487

)

SLG share of unconsolidated JV amortization of acquired above and below-market leases, net

 

(4,500

)

 

 

(4,762

)

 

 

(18,116

)

 

 

(18,741

)

Same-store cash NOI

$

139,012

 

 

$

136,180

 

 

$

578,723

 

 

$

550,230

 

 

 

 

 

 

 

 

 

Lease termination income

 

(5

)

 

 

(636

)

 

 

(1,199

)

 

 

(3,592

)

SLG share of unconsolidated JV lease termination income

 

(70

)

 

 

(1,051

)

 

 

(8,515

)

 

 

(2,521

)

Same-store cash NOI excluding lease termination income

$

138,937

 

 

$

134,493

 

 

$

569,009

 

 

$

544,117

 


SL GREEN REALTY CORP.
NON-GAAP FINANCIAL MEASURES - DISCLOSURES

Funds from Operations (FFO)

FFO is a widely recognized non-GAAP financial measure of REIT performance. The Company computes FFO in accordance with standards established by NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The revised White Paper on FFO approved by the Board of Governors of NAREIT in April 2002, and subsequently amended, defines FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of properties, and real estate related impairment charges, plus real estate related depreciation and amortization and after adjustments for unconsolidated partnerships and joint ventures.

The Company presents FFO because it considers it an important supplemental measure of the Company’s operating performance and believes that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, particularly those that own and operate commercial office properties. The Company also uses FFO as one of several criteria to determine performance-based bonuses for members of its senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions, and real estate related impairment charges, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, and interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is it indicative of funds available to fund the Company’s cash needs, including the Company's ability to make cash distributions.

Funds Available for Distribution (FAD)

FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments for these items from the Company's unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring capital expenditures.

FAD is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company’s ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)

EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by the National Association of Real Estate Investment Trusts, or NAREIT, which may not be comparable to EBITDAre reported by other REITs that do not compute EBITDAre in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The White Paper on EBITDAre approved by the Board of Governors of NAREIT in September 2017 defines EBITDAre as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or GAAP), plus interest expense, plus income tax expense, plus depreciation and amortization, plus (minus) losses and gains on the disposition of depreciated property, plus impairment write-downs of depreciated property and investments in unconsolidated joint ventures, plus adjustments to reflect the entity's share of EBITDAre of unconsolidated joint ventures.

The Company presents EBITDAre because the Company believes that EBITDAre, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Company’s ability to incur and service debt. EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.

Net Operating Income (NOI) and Cash NOI

NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.

The Company presents NOI and Cash NOI because the Company believes that these measures, when taken together with the corresponding GAAP financial measures and reconciliations, provide investors with meaningful information regarding the operating performance of properties. When operating performance is compared across multiple periods, the investor is provided with information not immediately apparent from net income that is determined in accordance with GAAP. NOI and Cash NOI provide information on trends in the revenue generated and expenses incurred in operating the Company's properties, unaffected by the cost of leverage, straight-line adjustments, depreciation, amortization, and other net income components. The Company uses these metrics internally as performance measures. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.

Coverage Ratios

The Company presents fixed charge and debt service coverage ratios to provide a measure of the Company’s financial flexibility to service current debt amortization, interest expense and operating lease rent from current cash net operating income. These coverage ratios represent a common measure of the Company’s ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).

SLG-EARN

Press Contact
slgreen@berlinrosen.com