SL Green Realty Corp. Reports Fourth Quarter 2020 EPS of $3.43 Per Share; and FFO of $1.56 Per Share
SL Green Realty Corp. (NYSE: SLG) reported a strong Q4 2020 with net income of $242 million, or $3.43 per share, up from $17 million the previous year. Annual net income also increased to $427 million, or $5.85 per share. Funds from operations (FFO) for Q4 were $119.2 million, or $1.56 per share, impacted by $8.3 million in losses from certain investments. The company announced a $500 million increase to its share repurchase program, totaling $3.5 billion, and raised its annual dividend by 2.8% to $3.64 per share.
Additionally, SL Green signed 27 Manhattan office leases totaling 463,927 square feet.
- Net income per share increased to $3.43 in Q4 2020 from $0.22 in Q4 2019.
- FFO for Q4 2020 was $1.56 per share; annual FFO was $7.11 per share.
- Increased share repurchase program by $500 million, totaling $3.5 billion.
- Raised annual dividend by 2.8% to $3.64 per share.
- FFO decreased from $1.75 per share in Q4 2019 to $1.56 in Q4 2020.
- Same-store cash NOI decreased by 5.9% for Q4 2020 compared to Q4 2019.
- Average starting rents on new leases were lower, showing a decrease of 11.9% in Q4.
SL Green Realty Corp. (NYSE: SLG):
Financial and Operating Highlights
-
Net income attributable to common stockholders of
$3.43 per share for the fourth quarter of 2020 and of$5.85 for the full year as compared to$0.22 and$3.19 per share for the same periods in 2019. -
Funds from operations, or FFO, of
$1.56 per share for the fourth quarter of 2020 and$7.11 per share for the full year, excluding the accounting impact of the Company's reverse stock split in January 2021, as compared to$1.75 and$7.00 per share for the same periods in the prior year. FFO for the fourth quarter and the full year of 2020 includes$8.3 million , or$0.11 per share, and$35.3 million , or$0.45 per share, of losses on certain debt and preferred equity ("DPE") investments that were sold and reserves against retained investments. -
Announced an increase to the size of the Company's share repurchase program by an additional
$500 million , bringing the program to a total of$3.5 billion . To date, the Company has repurchased a total of 32.4 million shares of its common stock under the program and redeemed 1.1 million common units of its Operating Partnership, or OP units. -
Increased the annual ordinary cash dividend by
2.8% , to$3.64 per share and issued a special stock dividend with a value of$1.69 67 per share. -
Signed 27 Manhattan office leases covering 463,927 square feet in the fourth quarter of 2020 and 125 Manhattan office leases covering 1,247,552 square feet for the full year. The mark-to-market on signed Manhattan office leases was
11.9% lower for the fourth quarter and3.6% lower for the full year of 2020 than the previous fully escalated rents on the same spaces. - To date, the Company has collected gross tenant billings, including rent and other billable expenses for the full year of 2020, as follows:
Office |
Retail |
Overall (1) |
|
|
|
(1) Includes garage, suburban and residential properties |
-
Same-store cash net operating income, or NOI, including our share of same-store cash NOI from unconsolidated joint ventures, decreased by
5.9% for the fourth quarter of 2020 and increased4.6% for the full year as compared to the same periods in 2019. Excluding lease termination income and free rent to Viacom at 1515 Broadway, same-store cash NOI decreased5.4% for the fourth quarter of 2020 and1.6% for the full year. -
Manhattan same-store office occupancy was
93.4% as of December 31, 2020, inclusive of leases signed but not yet commenced, as compared to94.2% at the end of the previous quarter.
Investing Highlights
-
Together with its partners, closed on the sale of 410 Tenth Avenue for gross consideration of
$952.5 million . The transaction generated net cash proceeds to the Company, which owned70.9% of the venture, of$206.5 million and the Company recognized a gain of$41.3 million . These amounts exclude the net cash proceeds that will be recognized upon the sale of a retained5.0% interest, which will be held through completion of the property's redevelopment. -
Closed on the sale of two retail condominiums in Williamsburg, Brooklyn, for a gross sales price of
$32.0 million . The transaction generated net cash proceeds to the Company of$29.6 million and the Company recognized a gain of$12.6 million . -
Closed on the sale of 1055 Washington Boulevard in Stamford, Connecticut for a gross sales price of
$23.8 million . The transaction generated net cash proceeds to the Company of$22.4 million . -
Closed on the sale of 712 Madison Avenue for a gross sales price of
$43.0 million , pursuant to the exercise of a purchase option by the ground lessee of the property. The transaction generated net cash proceeds to the Company of$14.2 million .
Financing Highlights
-
Together with our joint venture partners, closed on a new
$1.25 billion construction facility for One Madison Avenue. The facility has a term of up to 6 years and bears interest at a floating rate of3.35% over LIBOR, with the ability to reduce the spread to as low as3.00% upon achieving certain pre-leasing and completion milestones. -
Together with our joint venture partner, closed on the early refinancing of 100 Park Avenue. The new
$360.0 million mortgage has a term of up to 5 years and bears interest at a floating rate of2.25% over LIBOR.
Summary
New York, NY, January 27, 2021 - SL Green Realty Corp. (the "Company") (NYSE: SLG) today reported net income attributable to common stockholders for the quarter ended December 31, 2020 of
The Company also reported net income attributable to common stockholders for the year ended December 31, 2020 of
The Company reported FFO for the quarter ended December 31, 2020 of
The Company also reported FFO for the year ended December 31, 2020 of
All per share amounts are presented on a diluted basis.
Operating and Leasing Activity
For the quarter ended December 31, 2020, the Company reported consolidated revenues and operating income of
To date, the Company has collected gross tenant billings, including rent and other billable expenses for the full year of 2020, as follows:
Office |
Retail |
Overall (1) |
|
|
|
(1) Includes garage, suburban and residential properties |
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures decreased by
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, increased by
During the fourth quarter of 2020, the Company signed 27 office leases in its Manhattan portfolio totaling 463,927 square feet. Twenty leases comprising 357,567 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
During the year ended December 31, 2020, the Company signed 125 office leases in its Manhattan portfolio totaling 1,247,552 square feet. Ninety-seven leases comprising 899,018 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
Occupancy in the Company's Manhattan same-store office portfolio was
Significant leases that were signed in the fourth quarter included:
- Early Renewal with Travelers Indemnity Company for 133,479 square feet at 485 Lexington Avenue, for 5.0 years;
- New lease with Heidrick & Struggles International, Inc for 36,031 square feet at One Vanderbilt Avenue, for 12.0 years;
- Early Renewal with Cohen & Gresser LLP for 33,900 square feet at 800 Third Avenue, for 10.0 years;
- Renewal with Reitler, Kailas & Rosenblatt for 32,364 square feet at 885 Third Avenue, for 13.2 years;
- New lease with a financial services firm for 26,770 square feet at One Vanderbilt Avenue, for 15.7 years;
- Early Renewal with Napier Global Capital (US) LP for 25,224 square feet at 280 Park Avenue, for 7.3 years;
- New lease with RSC Insurance Brokerage, Inc. for 24,515 square feet at 750 Third Avenue, for 16.0 years; and
- New retail lease with 1Life Healthcare, Inc. d/b/a One Medical for 4,924 square feet at One Vanderbilt Avenue, for 15.0 years
Investment Activity
In December, the Company announced that its Board of Directors authorized a
In January, the Company closed on the sale of 712 Madison Avenue for a gross sales price of
In December, together with its joint venture partners, the Company closed on the sale of 410 Tenth Avenue, the 636,000-square-foot Manhattan office redevelopment anchored by Amazon and First Republic Bank, for gross consideration of
In December, the Company closed on the sale of two retail condominiums in Williamsburg, Brooklyn, for a gross sales price of
In December, the Company closed on the sale of its
In November, the Company closed on the sale of 1055 Washington Boulevard in Stamford, Connecticut for a sales price of
In October, the Company acquired 590 Fifth Avenue. The 103,244 square foot office building with ground floor retail is located on the revived lower Fifth Avenue corridor, between 47th and 48th Streets, steps from Saks Fifth Avenue & new retail flagships for Lululemon & Puma.
In October, the Company acquired a
The properties at 590 Fifth Avenue and 85 Fifth Avenue previously served as collateral for debt and preferred equity investments and were acquired through negotiated transactions with the respective sponsors of each investment.
Debt and Preferred Equity Investment Activity
The carrying value of the Company’s DPE portfolio decreased to
During the fourth quarter, the Company generated
Financing Activity
In November, the Company, along with its joint venture partners, closed on a
In December, the Company, along with its joint venture partner, closed on the early refinancing of 100 Park Avenue. The new
In January, the Company entered into
Dividends
In the fourth quarter of 2020, the Company declared:
-
Two monthly dividends on its outstanding common stock of
$0.29 5 per share which were paid on November 16 and December 15, 2020, and one monthly dividend of$0.30 33 per share which was paid on January 15, 2021. The increased dividend represents a2.8% increase to the Company's ordinary dividend equating to an annualized dividend of$3.64 per share of common stock; -
A special dividend with a value of
$1.69 67 per share, which was paid on January 15, 2021. The special dividend was paid in the form of common stock of the Company. To mitigate the dilutive impact of the stock issued for the special dividend, the board of directors also authorized a reverse stock split, which was effective on January 20, 2021. The split ratio for the reverse stock split was 1.02918-for-1. -
Quarterly dividends on its outstanding
6.50% Series I Cumulative Redeemable Preferred Stock of$0.40 625 per share for the period October 15, 2020 through and including January 14, 2021, which was paid on January 15, 2021 and is the equivalent of an annualized dividend of$1.62 5 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 28, 2021 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 https://slgreen.com/ under “Financial Reports.”
The live conference call will be webcast in listen-only mode in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Presentations & Webcasts”. The conference may also be accessed by dialing toll-free (877) 312-8765 or international (419) 386-0002, and using conference ID 6387248.
A replay of the call will be available for 7 days after the call by dialing (855) 859-2056 using conference ID 3497478. A webcast replay will also be available in the Investors section of the SL Green Realty Corp. website at https://slgreen.com/ under “Presentations & Webcasts”.
Company Profile
SL Green Realty Corp., an S&P 500 company and 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, 2020, SL Green held interests in 88 buildings totaling 38.2 million square feet. This included ownership interests in 28.6 million square feet of Manhattan buildings and 8.7 million square feet securing debt and preferred equity investments.
To be added to the Company's distribution list or 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, including the statements herein under the section entitled "Guidance". 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 related to the on-going COVID-19 pandemic and the duration and impact it will have on our business and the industry as a whole and the other 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: |
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
|
|
|
|
|
|||||||||
Rental revenue, net |
$ |
165,243 |
|
|
$ |
218,495 |
|
|
$ |
708,383 |
|
|
$ |
863,061 |
|
Escalation and reimbursement |
25,148 |
|
|
31,957 |
|
|
96,040 |
|
|
120,496 |
|
||||
Investment income |
18,699 |
|
|
42,423 |
|
|
120,163 |
|
|
195,590 |
|
||||
Other income |
25,808 |
|
|
15,207 |
|
|
128,158 |
|
|
59,848 |
|
||||
Total revenues |
234,898 |
|
|
308,082 |
|
|
1,052,744 |
|
|
1,238,995 |
|
||||
Expenses: |
|
|
|
|
|
|
|
||||||||
Operating expenses, including related party expenses of |
42,527 |
|
|
58,814 |
|
|
183,200 |
|
|
234,676 |
|
||||
Real estate taxes |
44,510 |
|
|
47,756 |
|
|
176,315 |
|
|
190,764 |
|
||||
Operating lease rent |
6,872 |
|
|
8,297 |
|
|
29,043 |
|
|
33,188 |
|
||||
Interest expense, net of interest income |
25,579 |
|
|
44,724 |
|
|
116,679 |
|
|
190,521 |
|
||||
Amortization of deferred financing costs |
3,482 |
|
|
3,087 |
|
|
11,794 |
|
|
11,653 |
|
||||
Depreciation and amortization |
56,932 |
|
|
64,090 |
|
|
313,668 |
|
|
272,358 |
|
||||
Loan loss and other investment reserves, net of recoveries |
8,280 |
|
|
— |
|
|
35,298 |
|
|
— |
|
||||
Transaction related costs |
20 |
|
|
369 |
|
|
503 |
|
|
729 |
|
||||
Marketing, general and administrative |
25,144 |
|
|
25,575 |
|
|
91,826 |
|
|
100,875 |
|
||||
Total expenses |
213,346 |
|
|
252,712 |
|
|
958,326 |
|
|
1,034,764 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Equity in net loss from unconsolidated joint ventures |
(9,750) |
|
|
(11,874) |
|
|
(25,195) |
|
|
(34,518) |
|
||||
Equity in net gain on sale of interest in unconsolidated joint venture/real estate |
2,961 |
|
|
— |
|
|
2,961 |
|
|
76,181 |
|
||||
Purchase price and other fair value adjustment |
187,522 |
|
|
— |
|
|
187,522 |
|
|
69,389 |
|
||||
Gain (loss) on sale of real estate, net |
51,882 |
|
|
(19,241) |
|
|
215,506 |
|
|
(16,749) |
|
||||
Depreciable real estate reserves |
(53,827) |
|
|
— |
|
|
(60,454) |
|
|
(7,047) |
|
||||
Net income |
200,340 |
|
|
24,255 |
|
|
414,758 |
|
|
291,487 |
|
||||
Net income attributable to noncontrolling interests in the Operating Partnership |
(9,943) |
|
|
(995) |
|
|
(20,016) |
|
|
(13,301) |
|
||||
Net (income) loss attributable to noncontrolling interests in other partnerships |
(13,795) |
|
|
635 |
|
|
(14,940) |
|
|
3,159 |
|
||||
Preferred unit distributions |
(1,864) |
|
|
(2,726) |
|
|
(8,747) |
|
|
(10,911) |
|
||||
Net income attributable to SL Green |
174,738 |
|
|
21,169 |
|
|
371,055 |
|
|
270,434 |
|
||||
Perpetual preferred stock dividends |
(3,737) |
|
|
(3,737) |
|
|
(14,950) |
|
|
(14,950) |
|
||||
Net income attributable to SL Green common stockholders |
$ |
171,001 |
|
|
$ |
17,432 |
|
|
$ |
356,105 |
|
|
$ |
255,484 |
|
Earnings Per Share (EPS) |
|
|
|
|
|
|
|
||||||||
Net income per share (Basic) (1) |
$ |
2.43 |
|
|
$ |
0.22 |
|
|
$ |
4.88 |
|
|
$ |
3.20 |
|
Net income per share (Diluted) (1) |
$ |
2.41 |
|
|
$ |
0.22 |
|
|
$ |
4.87 |
|
|
$ |
3.19 |
|
|
|
|
|
|
|
|
|
||||||||
Funds From Operations (FFO) |
|
|
|
|
|
|
|
||||||||
FFO per share (Basic) (1) |
$ |
1.59 |
|
|
$ |
1.80 |
|
|
$ |
7.31 |
|
|
$ |
7.21 |
|
FFO per share (Diluted) (1) |
$ |
1.59 |
|
|
$ |
1.80 |
|
|
$ |
7.29 |
|
|
$ |
7.19 |
|
FFO per share (Pro forma) (2) |
$ |
1.56 |
|
|
$ |
1.75 |
|
|
$ |
7.11 |
|
|
$ |
7.00 |
|
|
|
|
|
|
|
|
|
||||||||
Basic ownership interest |
|
|
|
|
|
|
|
||||||||
Weighted average REIT common shares for net income per share |
70,278 |
|
|
77,629 |
|
|
72,773 |
|
|
79,782 |
|
||||
Weighted average partnership units held by noncontrolling interests |
4,016 |
|
|
4,250 |
|
|
4,096 |
|
|
4,275 |
|
||||
Basic weighted average shares and units outstanding (1) |
74,294 |
|
|
81,879 |
|
|
76,869 |
|
|
84,057 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Diluted ownership interest |
|
|
|
|
|
|
|
||||||||
Weighted average REIT common share and common share equivalents |
71,147 |
|
|
77,805 |
|
|
73,147 |
|
|
79,959 |
|
||||
Weighted average partnership units held by noncontrolling interests |
4,016 |
|
|
4,250 |
|
|
4,096 |
|
|
4,275 |
|
||||
Diluted weighted average shares and units outstanding (1) |
75,163 |
|
|
82,055 |
|
|
77,243 |
|
|
84,234 |
|
||||
Pro forma adjustment (2) |
1,411 |
|
|
2,265 |
|
|
1,874 |
|
|
2,328 |
|
||||
Pro forma diluted weighted average shares and units outstanding (2) |
76,574 |
|
|
84,320 |
|
|
79,117 |
|
|
86,562 |
|
(1) During the first quarter of 2021, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. The 2019 basic and diluted weighted average common shares outstanding have been restated to reflect the reverse stock split. |
|
(2) During the first quarter of 2021, 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 adjusted retroactively 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 2020 reporting periods. |
SL GREEN REALTY CORP. |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands, except per share data) |
|||||||
|
December 31, |
|
December 31, |
||||
|
2020 |
|
2019 |
||||
Assets |
(Unaudited) |
|
|
||||
Commercial real estate properties, at cost: |
|
|
|
||||
Land and land interests |
$ |
1,315,832 |
|
|
$ |
1,751,544 |
|
Building and improvements |
4,168,193 |
|
|
5,154,990 |
|
||
Building leasehold and improvements |
1,448,134 |
|
|
1,433,793 |
|
||
Right of use asset - financing leases |
55,711 |
|
|
47,445 |
|
||
Right of use asset - operating leases |
367,209 |
|
|
396,795 |
|
||
|
7,355,079 |
|
|
8,784,567 |
|
||
Less: accumulated depreciation |
(1,956,077) |
|
|
(2,060,560) |
|
||
|
5,399,002 |
|
|
6,724,007 |
|
||
Assets held for sale |
— |
|
|
391,664 |
|
||
Cash and cash equivalents |
266,059 |
|
|
166,070 |
|
||
Restricted cash |
106,736 |
|
|
75,360 |
|
||
Investment in marketable securities |
28,570 |
|
|
29,887 |
|
||
Tenant and other receivables, net of allowance of |
44,507 |
|
|
43,968 |
|
||
Related party receivables |
34,657 |
|
|
21,121 |
|
||
Deferred rents receivable, net of allowance of |
302,791 |
|
|
283,011 |
|
||
Debt and preferred equity investments, net of discounts and deferred origination fees of |
1,076,542 |
|
|
1,580,306 |
|
||
Investments in unconsolidated joint ventures |
3,823,322 |
|
|
2,912,842 |
|
||
Deferred costs, net |
177,168 |
|
|
205,283 |
|
||
Other assets |
448,213 |
|
|
332,801 |
|
||
Total assets |
$ |
11,707,567 |
|
|
$ |
12,766,320 |
|
|
|
|
|
||||
Liabilities |
|
|
|
||||
Mortgages and other loans payable |
$ |
2,001,361 |
|
|
$ |
2,211,883 |
|
Revolving credit facility |
110,000 |
|
|
240,000 |
|
||
Unsecured term loan |
1,500,000 |
|
|
1,500,000 |
|
||
Unsecured notes |
1,251,888 |
|
|
1,502,837 |
|
||
Deferred financing costs, net |
(34,521) |
|
|
(46,583) |
|
||
Total debt, net of deferred financing costs |
4,828,728 |
|
|
5,408,137 |
|
||
Accrued interest payable |
14,825 |
|
|
22,148 |
|
||
Accounts payable and accrued expenses |
151,309 |
|
|
166,905 |
|
||
Deferred revenue |
118,572 |
|
|
114,052 |
|
||
Lease liability - financing leases |
152,521 |
|
|
44,448 |
|
||
Lease liability - operating leases |
339,458 |
|
|
381,671 |
|
||
Dividend and distributions payable |
149,294 |
|
|
79,282 |
|
||
Security deposits |
53,836 |
|
|
62,252 |
|
||
Liabilities related to assets held for sale |
— |
|
|
— |
|
||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities |
100,000 |
|
|
100,000 |
|
||
Other liabilities |
302,798 |
|
|
177,080 |
|
||
Total liabilities |
6,211,341 |
|
|
6,555,975 |
|
||
|
|
|
|
||||
Commitments and contingencies |
— |
|
|
— |
|
||
Noncontrolling interest in the Operating Partnership |
358,262 |
|
|
409,862 |
|
||
Preferred units |
202,169 |
|
|
283,285 |
|
||
|
|
|
|
||||
Equity |
|
|
|
||||
Stockholders’ equity: |
|
|
|
||||
Series I Preferred Stock, |
221,932 |
|
|
221,932 |
|
||
Common stock, |
716 |
|
|
803 |
|
||
Additional paid-in capital |
3,862,949 |
|
|
4,286,395 |
|
||
Treasury stock at cost |
(124,049) |
|
|
(124,049) |
|
||
Accumulated other comprehensive loss |
(67,247) |
|
|
(28,485) |
|
||
Retained earnings |
1,015,462 |
|
|
1,084,719 |
|
||
Total SL Green Realty Corp. stockholders’ equity |
4,909,763 |
|
|
5,441,315 |
|
||
Noncontrolling interests in other partnerships |
26,032 |
|
|
75,883 |
|
||
Total equity |
4,935,795 |
|
|
5,517,198 |
|
||
Total liabilities and equity |
$ |
11,707,567 |
|
|
$ |
12,766,320 |
|
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: |
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income attributable to SL Green common stockholders |
$ |
171,001 |
|
|
$ |
17,432 |
|
|
$ |
356,105 |
|
|
$ |
255,484 |
|
Add: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
56,932 |
|
|
64,090 |
|
|
313,668 |
|
|
272,358 |
|
||||
Joint venture depreciation and noncontrolling interest adjustments |
56,560 |
|
|
47,224 |
|
|
205,869 |
|
|
192,426 |
|
||||
Net income attributable to noncontrolling interests |
23,738 |
|
|
360 |
|
|
34,956 |
|
|
10,142 |
|
||||
Less: |
|
|
|
|
|
|
|
||||||||
Gain (loss) on sale of real estate, net |
51,882 |
|
|
(19,241) |
|
|
215,506 |
|
|
(16,749) |
|
||||
Equity in net gain on sale of interest in unconsolidated joint venture/real estate |
2,961 |
|
|
— |
|
|
2,961 |
|
|
76,181 |
|
||||
Purchase price and other fair value adjustments |
187,522 |
|
|
— |
|
|
187,522 |
|
|
69,389 |
|
||||
Depreciable real estate reserves |
(53,827) |
|
|
— |
|
|
(60,454) |
|
|
(7,047) |
|
||||
Depreciation on non-rental real estate assets |
541 |
|
|
742 |
|
|
2,338 |
|
|
2,935 |
|
||||
FFO attributable to SL Green common stockholders and unit holders |
$ |
119,152 |
|
|
$ |
147,605 |
|
|
$ |
562,725 |
|
|
$ |
605,701 |
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
December 31, |
|
December 31, |
||||||||||||
Operating income and Same-store NOI Reconciliation: |
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income |
$ |
200,340 |
|
|
$ |
24,255 |
|
|
$ |
414,758 |
|
|
$ |
291,487 |
|
Equity in net gain on sale of interest in unconsolidated joint venture/real estate |
(2,961) |
|
|
— |
|
|
(2,961) |
|
|
(76,181) |
|
||||
Purchase price and other fair value adjustments |
(187,522) |
|
|
— |
|
|
(187,522) |
|
|
(69,389) |
|
||||
(Gain) loss on sale of real estate, net |
(51,882) |
|
|
19,241 |
|
|
(215,506) |
|
|
16,749 |
|
||||
Depreciable real estate reserves |
53,827 |
|
|
— |
|
|
60,454 |
|
|
7,047 |
|
||||
Depreciation and amortization |
56,932 |
|
|
64,090 |
|
|
313,668 |
|
|
272,358 |
|
||||
Interest expense, net of interest income |
25,579 |
|
|
44,724 |
|
|
116,679 |
|
|
190,521 |
|
||||
Amortization of deferred financing costs |
3,482 |
|
|
3,087 |
|
|
11,794 |
|
|
11,653 |
|
||||
Operating income |
97,795 |
|
|
155,397 |
|
|
511,364 |
|
|
644,245 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Equity in net loss from unconsolidated joint ventures |
9,750 |
|
|
11,874 |
|
|
25,195 |
|
|
34,518 |
|
||||
Marketing, general and administrative expense |
25,144 |
|
|
25,575 |
|
|
91,826 |
|
|
FAQ
What is SL Green Realty's net income for Q4 2020?
How did SL Green's funds from operations change in 2020?
What is the new dividend amount for SL Green Realty?
What leasing activity did SL Green report for Q4 2020?