Skip to main content

8-K

Sl Green Realty Corp (SLG)

8-K 2023-01-26 For: 2023-01-25
View Original
Added on April 10, 2026

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):

January 25, 2023

SL GREEN REALTY CORP.

(Exact name of registrant as specified in its charter)

Maryland

(State of Incorporation)

1-13199 13-3956775
(Commission File Number) (I.R.S. employer identification number) One Vanderbilt Avenue 10017
--- --- ---
New York, New York (Zip Code)

(Address of principal executive offices)

(212) 594-2700

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[☐] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[☐] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[☐] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[☐] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Registrant Trading Symbol Title of Each Class Name of Each Exchange on Which Registered
SL Green Realty Corp. SLG Common Stock, $0.01 par value New York Stock Exchange
SL Green Realty Corp. SLG.PRI 6.500% Series I Cumulative Redeemable Preferred Stock, $0.01 par value New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company     [☐]

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 [ ]

Item 2.02.    Results of Operations and Financial Condition

Following the issuance of a press release on January 25, 2023 announcing SL Green Realty Corp.’s, or the Company, results for the quarter ended December 31, 2022, the Company has made available on its website supplemental information regarding the Company’s operations that is too voluminous for a press release. The Company is attaching the press release as Exhibit 99.1 and the supplemental package as Exhibit 99.2 to this Current Report on Form 8-K.

The information (including Exhibits 99.1 and 99.2) being furnished pursuant to this “Item 2.02. Results of Operations and Financial Condition” shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Act, or the Exchange Act regardless of any general incorporation language in such filing.

Item 7.01.    Regulation FD Disclosure

As discussed in Item 2.02 above, on January 25, 2023, the Company issued a press release announcing its results for the quarter ended December 31, 2022.

The information being furnished pursuant to this “Item 7.01. Regulation FD Disclosure” shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act regardless of any general incorporation language in such filing. This information will not be deemed an admission as to the materiality of such information that is required to be disclosed solely by Regulation FD.

Item 9.01.    Financial Statements and Exhibits

(d)     Exhibits

99.1    Press release regarding results for the quarter ended December 31, 2022.

99.2    Supplemental package.

Non-GAAP Supplemental Financial Measures

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).

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

SL GREEN REALTY CORP.
/s/ Matthew J. DiLiberto
Matthew J. DiLiberto
Chief Financial Officer
Date: January 26, 2023

Document

Exhibit 99.1

SL GREEN REALTY CORP. REPORTS

FOURTH QUARTER 2022 EPS OF ($1.01) PER SHARE;

AND FFO OF $1.46 PER SHARE

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, January 25, 2023 - 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

Document

supplementalcovertemplatev1.jpg

SL Green Realty Corp. is a self-managed real estate investment trust, or REIT, with in-house capabilities in property management, acquisitions and dispositions, financing, development, redevelopment, construction and leasing.

As of December 31, 2022, the Company held interests in 61 buildings totaling 33.1 million square feet. This included ownership interests in 28.9 million square feet in Manhattan buildings and 3.4 million square feet securing debt and preferred equity investments.

•SL Green’s common stock is listed on the New York Stock Exchange and trades under the symbol SLG.

•SL Green's website is www.slgreen.com.

•This data is furnished to supplement audited and unaudited regulatory filings of the Company and should be read in conjunction with those filings. The financial data herein is unaudited and is provided to assist readers of quarterly and annual financial filings and should not be read in replacement of, or superior to, such financial filings. As such, data otherwise contained in future regulatory filings covering the same period may restate the data presented herein.

Questions pertaining to the information contained herein should be referred to Investor Relations at investor.relations@slgreen.com.

Forward-looking Statements

This supplemental reporting package 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.

The following discussion related to the consolidated financial statements of the Company should be read in conjunction with the financial statements for the year ended December 31, 2022 that will be included on Form 10-K to be filed on or before March 1, 2023.

Supplemental Information 2 Fourth Quarter 2022
TABLE OF CONTENTS
--- Definitions 4
--- --- --- ---
Highlights 6 - 11
Comparative Balance Sheets 12
Comparative Statements of Operations 14
Comparative Computation of FFO and FAD 15
Consolidated Statement of Equity 16
Joint Venture Statements 17 - 18
Selected Financial Data 20 - 23
Debt Summary Schedule 24 - 25
Lease Liability Schedule 26
Debt and Preferred Equity Investments 27 - 29
Selected Property Data
Property Portfolio 30 - 34
Largest Tenants 35
Tenant Diversification 36
Leasing Activity 37 - 38
Lease Expirations 39 - 41
Summary of Real Estate Acquisition/Disposition Activity 42 - 46
Non-GAAP Disclosures and Reconciliations 47
Analyst Coverage 50
Executive Management 51
Supplemental Information 3 Fourth Quarter 2022
--- --- ---
DEFINITIONS
---

Annualized cash rent - Monthly base rent and escalations per the lease, excluding concessions, deferrals, and abatements as of the last day of the quarter, multiplied by 12.

Capitalized Interest - The total of i) interest cost for project specific debt on properties that are under development or redevelopment plus ii) an imputed interest cost for properties that are under development or redevelopment, which is calculated based on the Company’s equity investment in those properties multiplied by the Company’s consolidated weighted average borrowing rate. Capitalized Interest is a component of the carrying value of a development or redevelopment property.

Debt service coverage - Operating Income adding back income taxes, loan loss reserves and the Company's share of joint venture depreciation and amortization, divided by total interest and principal payments.

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.

First generation TIs and LCs - Tenant improvements (TIs), leasing commissions (LCs), and other leasing costs which are generally incurred during the first 4-5 years following acquisition.

Fixed charge - Total payments for interest, loan principal amortization, ground rent and preferred stock dividends.

Fixed charge coverage - Operating Income adding back income taxes, loan loss reserves and the Company's share of joint venture depreciation and amortization, divided by Fixed Charge.

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.

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.

Junior Mortgage Participations - Subordinate interests in first mortgages.

Mezzanine Debt - Loans secured by ownership interests in real estate.

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.

Preferred Equity Investments - Equity investments that are senior to common equity and are entitled to preferential returns.

Recurring capital expenditures - Building improvements and leasing costs required to maintain current revenues. Recurring capital expenditures do not include building improvements that are incurred to bring a property up to “operating standards.”

Redevelopment costs - Non-recurring capital expenditures incurred to improve properties to the Company’s “operating standards.”

Right of Use Assets / Lease Liabilities - Represents the right to control the use of leased property and the corresponding obligation, both measured at inception as the present value of the lease payments. The asset and related liability are classified as either operating or financing based on the length and cost of the lease and whether the lease contains a purchase option or a transfer of ownership. Operating leases are expensed through operating lease rent while financing leases are expensed through amortization and interest expense.

Supplemental Information 4 Fourth Quarter 2022
DEFINITIONS
---

Same-Store Properties (Same-Store) - Properties owned in the same manner during both the current and prior year, excluding development and redevelopment properties that are not stabilized for both the current and prior year. Changes to Same-Store properties in 2022 are as follows:

Added to Same-Store in 2022: Removed from Same-Store in 2022:
85 Fifth Avenue 1080 Amsterdam Avenue (disposed)
Stonehenge Portfolio (disposed)

Second generation TIs and LCs - Tenant improvements, leasing commissions, and other leasing costs that do not meet the definition of first generation TIs and LCs.

SLG Interest - 'SLG Share' or 'Share of JV' is computed by multiplying the referenced line item by the Company's percentage ownership or economic interest in the respective joint ventures and may not accurately depict the legal and economic implications of holding a non-controlling interest in the respective joint ventures.

Square Feet - Represents the rentable square footage at the time the property was acquired.

Total square feet owned - The total square footage of properties either owned directly by the Company or in which the Company has a joint venture interest.

Supplemental Information 5 Fourth Quarter 2022
FOURTH QUARTER 2022 HIGHLIGHTS<br><br><br><br>Unaudited
---

NEW YORK, January 25, 2023 - 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.

Supplemental Information 6 Fourth Quarter 2022
FOURTH QUARTER 2022 HIGHLIGHTS<br><br><br><br>Unaudited
---

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.

Supplemental Information 7 Fourth Quarter 2022
FOURTH QUARTER 2022 HIGHLIGHTS<br><br><br><br>Unaudited
---

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.”

Supplemental Information 8 Fourth Quarter 2022
KEY FINANCIAL DATA<br><br><br><br>Unaudited<br><br>(Dollars in Thousands Except Per Share)
---
As of or for the three months ended
--- --- --- --- --- --- --- --- --- --- ---
12/31/2022 9/30/2022 6/30/2022 3/31/2022 12/31/2021
Earnings Per Share
Net (loss) income available to common stockholders (EPS) - diluted $ (1.01) $ 0.11 $ (0.70) $ 0.11 $ (0.82)
Funds from operations (FFO) available to common stockholders - diluted $ 1.46 $ 1.66 $ 1.87 $ 1.65 $ 1.55
Funds from operations (FFO) available to common stockholders - pro forma (1) $ 1.46 $ 1.66 $ 1.87 $ 1.65 $ 1.52
Common Share Price & Dividends
Closing price at the end of the period $ 33.72 $ 40.16 $ 46.15 $ 81.18 $ 73.89
Closing high price during period $ 41.96 $ 51.02 $ 81.20 $ 83.95 $ 79.87
Closing low price during period $ 32.94 $ 39.15 $ 46.15 $ 69.96 $ 69.66
Annual dividend per common share $ 3.25 $ 3.73 $ 3.73 $ 3.73 $ 3.73
FFO payout ratio (trailing 12 months) 54.4% 55.5% 54.2% 56.1% 55.1%
Funds available for distribution (FAD) payout ratio (trailing 12 months) 79.0% 78.1% 70.7% 75.1% 69.7%
Common Shares & Units
Common shares outstanding 64,380 64,316 64,302 64,124 64,105
Units outstanding 3,670 3,759 4,144 4,095 3,782
Total common shares and units outstanding 68,050 68,075 68,446 68,219 67,887
Weighted average common shares and units outstanding - basic 67,659 68,037 67,900 68,470 68,109
Weighted average common shares and units outstanding - diluted 68,650 68,897 69,020 70,228 69,935
Weighted average common shares and units outstanding - pro forma (1) 68,650 68,897 69,020 70,228 71,252
Market Capitalization
Market value of common equity $ 2,294,646 $ 2,733,892 $ 3,158,783 $ 5,538,018 $ 5,016,170
Liquidation value of preferred equity/units 407,943 407,943 407,943 407,943 426,075
Consolidated debt 5,535,962 5,637,386 3,906,445 4,134,717 4,075,375
Consolidated market capitalization $ 8,238,551 $ 8,779,221 $ 7,473,171 $ 10,080,678 $ 9,517,620
SLG share of unconsolidated JV debt 6,172,919 6,134,631 5,851,875 5,774,751 5,770,912
Market capitalization including SLG share of unconsolidated JVs $ 14,411,470 $ 14,913,852 $ 13,325,046 $ 15,855,429 $ 15,288,532
Consolidated debt service coverage (trailing 12 months) 3.26x 3.80x 4.02x 3.81x 3.78x
Consolidated fixed charge coverage (trailing 12 months) 2.59x 2.90x 3.04x 2.90x 2.91x
Debt service coverage, including SLG share of unconsolidated JVs (trailing 12 months) 1.99x 2.16x 2.27x 2.25x 2.32x
Fixed charge coverage, including SLG share of unconsolidated JVs (trailing 12 months) 1.73x 1.85x 1.94x 1.92x 1.97x
(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. Supplemental Information 9 Fourth Quarter 2022
--- --- ---
KEY FINANCIAL DATA<br><br><br><br>Unaudited<br><br>(Dollars in Thousands Except Per Share)
---
--- --- --- --- --- --- --- --- --- --- --- ---
9/30/2022 6/30/2022 3/31/2022 12/31/2021
Selected Balance Sheet Data
Real estate assets before depreciation 9,198,799 $ 9,462,329 $ 7,440,532 $ 7,758,232 $ 7,813,041
Investments in unconsolidated joint ventures 3,190,137 $ 3,185,800 $ 3,074,200 $ 3,000,986 $ 2,997,934
Debt and preferred equity investments 623,280 $ 663,985 $ 1,134,080 $ 1,107,870 $ 1,088,723
Cash and cash equivalents 203,273 $ 201,267 $ 189,360 $ 223,674 $ 251,417
Investment in marketable securities 11,240 $ 16,535 $ 26,260 $ 32,889 $ 34,752
Total assets 12,355,794 $ 12,716,050 $ 10,704,883 $ 11,014,965 $ 11,066,629
Consolidated fixed rate & hedged debt 5,015,814 $ 4,497,238 $ 3,086,297 $ 3,321,239 $ 3,274,324
Consolidated variable rate debt 1,140,148 820,148 813,478 801,051
Total consolidated debt 5,535,962 $ 5,637,386 $ 3,906,445 $ 4,134,717 $ 4,075,375
Deferred financing costs, net of amortization (22,898) (24,840) (21,710) (23,808)
Total consolidated debt, net 5,512,024 $ 5,614,488 $ 3,881,605 $ 4,113,007 $ 4,051,567
Total liabilities 7,260,936 $ 7,492,143 $ 5,443,202 $ 5,723,829 $ 5,748,049
Fixed rate & hedged debt, including SLG share of unconsolidated JV debt 10,493,846 $ 8,789,696 $ 7,381,507 $ 7,630,374 $ 7,586,309
Variable rate debt, including SLG share of unconsolidated JV debt (1) 2,982,321 (1) 2,376,813 2,279,094 2,259,978
Total debt, including SLG share of unconsolidated JV debt 11,708,881 $ 11,772,017 $ 9,758,320 $ 9,909,468 $ 9,846,287
Selected Operating Data
Property operating revenues 197,285 $ 162,952 $ 155,232 $ 156,031 $ 150,113
Property operating expenses (87,510) (76,853) (79,894) (78,370)
Property NOI 102,308 $ 75,442 $ 78,379 $ 76,137 $ 71,743
SLG share of unconsolidated JV Property NOI 99,313 101,483 100,149 94,902
Property NOI, including SLG share of unconsolidated JV Property NOI 205,238 $ 174,755 $ 179,862 $ 176,286 $ 166,645
Investment income 29,513 20,407 19,888 20,888
Other income 19,991 25,806 12,045 23,580
Marketing general & administrative expenses (21,276) (23,522) (24,776) (26,486)
SLG share of investment income and other income from unconsolidated JVs 1,862 7,053 4,799 2,570
Income taxes (129) 1,346 947 1,285
Transaction costs, including SLG share of unconsolidated JVs (292) (1) (28) (3,558)
Loan loss and other investment reserves, net of recoveries (2,931)
Loss on early extinguishment of debt (1,551)
EBITDAre 214,941 $ 204,424 $ 210,951 $ 189,161 $ 180,442
(1) Does not reflect 144.2 million of floating rate debt and preferred equity investments that provide a hedge against floating rate debt.

All values are in US Dollars.

Supplemental Information 10 Fourth Quarter 2022
KEY FINANCIAL DATA<br><br>Manhattan Properties (1)<br><br>Unaudited<br><br>(Dollars in Thousands Except Per Share)
--- As of or for the three months ended
--- --- --- --- --- --- --- --- --- --- ---
12/31/2022 9/30/2022 6/30/2022 3/31/2022 12/31/2021
Selected Operating Data
Property operating revenues $ 192,814 $ 157,451 $ 149,542 $ 150,557 $ 144,645
Property operating expenses 86,992 77,440 68,296 69,655 70,749
Property NOI $ 105,822 $ 80,011 $ 81,246 $ 80,902 $ 73,896
Other income - consolidated $ 1,573 $ 3,701 $ 7,010 $ 6,770 $ 5,679
SLG share of property NOI from unconsolidated JVs $ 102,805 $ 98,211 $ 101,359 $ 100,066 $ 94,886
Office Portfolio Statistics (Manhattan Operating Properties)
Consolidated office buildings in service 13 13 12 12 12
Unconsolidated office buildings in service 12 12 12 11 10
25 25 24 23 22
Consolidated office buildings in service - square footage 9,963,138 9,963,138 8,180,345 8,180,345 8,180,345
Unconsolidated office buildings in service - square footage 13,998,381 13,998,381 13,998,381 13,661,381 12,004,183
23,961,519 23,961,519 22,178,726 21,841,726 20,184,528
Same-Store office occupancy (consolidated + JVs) 90.9% 91.2% 91.2% 91.3% 92.1%
Same-Store office occupancy inclusive of leases signed not yet commenced 91.2% 92.1% 92.0% 92.7% 93.0%
Office Leasing Statistics (Manhattan Operating Properties)
New leases commenced 32 27 24 26 21
Renewal leases commenced 10 10 11 11 9
Total office leases commenced 42 37 35 37 30
Commenced office square footage filling vacancy 91,474 80,211 72,344 45,085 71,340
Commenced office square footage on previously occupied space (M-T-M leasing) (2) 228,847 84,673 261,288 251,331 112,257
Total office square footage commenced 320,321 164,884 333,632 296,416 183,597
Average starting cash rent psf - office leases commenced $ 72.23 $ 72.95 $ 72.68 $ 68.04 $ 69.55
Previous escalated cash rent psf - office leases commenced (3) $ 79.59 $ 72.12 $ 70.10 $ 75.26 $ 77.65
Increase (decrease) in new cash rent over previously escalated cash rent (2) (3) (9.2)% 1.2% 3.7% (9.6)% (10.4)%
Average lease term 8.7 6.0 11.4 8.5 5.5
Tenant concession packages psf $ 80.14 $ 55.19 $ 100.39 $ 75.25 $ 24.98
Free rent months 8.5 5.5 9.3 8.5 3.7
(1) Property data for in-service buildings only.
(2) Calculated on space that was occupied within the previous 12 months.
(3) Previously escalated cash rent includes base rent plus all additional amounts paid by the previous tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment. Supplemental Information 11 Fourth Quarter 2022
--- --- ---
COMPARATIVE BALANCE SHEETS<br><br><br><br>Unaudited<br><br>(Dollars in Thousands)
---
As of
--- --- --- --- --- --- --- --- --- --- ---
12/31/2022 9/30/2022 6/30/2022 3/31/2022 12/31/2021
Assets
Commercial real estate properties, at cost:
Land and land interests $ 1,576,927 $ 1,715,371 $ 1,209,913 $ 1,352,610 $ 1,350,701
Building and improvements 4,903,776 5,028,486 3,579,961 3,709,795 3,671,402
Building leasehold and improvements 1,691,831 1,676,811 1,666,935 1,654,571 1,645,081
Right of use asset - operating leases 1,026,265 1,041,661 983,723 983,723 983,723
9,198,799 9,462,329 7,440,532 7,700,699 7,650,907
Less: accumulated depreciation (2,039,554) (2,005,922) (1,961,766) (1,938,804) (1,896,199)
Net real estate 7,159,245 7,456,407 5,478,766 5,761,895 5,754,708
Other real estate investments:
Investment in unconsolidated joint ventures 3,190,137 3,185,800 3,074,200 3,000,986 2,997,934
Debt and preferred equity investments, net 623,280 663,985 1,134,080 1,107,870 1,088,723
Assets held for sale, net 49,757 140,855
Cash and cash equivalents 203,273 201,267 189,360 223,674 251,417
Restricted cash 180,781 183,811 87,701 83,644 85,567
Investment in marketable securities 11,240 16,535 26,260 32,889 34,752
Tenant and other receivables 34,497 41,334 40,909 41,257 47,616
Related party receivables 27,352 27,287 27,293 31,711 29,408
Deferred rents receivable 257,887 252,555 249,998 250,028 248,313
Deferred costs, net 121,157 115,952 118,829 122,294 124,495
Other assets 546,945 571,117 277,487 308,960 262,841
Total Assets $ 12,355,794 $ 12,716,050 $ 10,704,883 $ 11,014,965 $ 11,066,629 Supplemental Information 12 Fourth Quarter 2022
--- --- ---
COMPARATIVE BALANCE SHEETS<br><br><br><br>Unaudited<br><br>(Dollars in Thousands)
---
--- --- --- --- --- --- --- --- --- ---
9/30/2022 6/30/2022 3/31/2022 12/31/2021
Liabilities
Mortgages and other loans payable 3,235,962 $ 3,237,390 $ 1,526,023 $ 1,349,700 $ 1,399,923
Unsecured term loans 1,250,000 1,250,000 1,250,000 1,250,000
Unsecured notes 599,996 900,422 900,669 900,915
Revolving credit facility 450,000 130,000 500,000 390,000
Deferred financing costs (22,898) (24,840) (21,710) (23,808)
Total debt, net of deferred financing costs 5,514,488 3,781,605 3,978,659 3,917,030
Accrued interest 18,705 11,862 21,545 12,698
Accounts payable and accrued expenses 175,203 145,237 139,460 157,571
Deferred revenue 280,251 104,295 110,631 107,275
Lease liability - financing leases 103,888 103,561 103,238 102,914
Lease liability - operating leases 911,756 852,614 852,194 851,370
Dividends and distributions payable 24,362 24,456 23,628 187,372
Security deposits 50,926 54,696 54,179 52,309
Liabilities related to assets held for sale 64,041 64,120
Junior subordinated deferrable interest debentures 100,000 100,000 100,000 100,000
Other liabilities 312,564 264,876 276,254 195,390
Total liabilities 7,492,143 5,443,202 5,723,829 5,748,049
Noncontrolling interest in operating partnership
(3,760 units outstanding) at 12/31/2022 293,743 334,974 374,078 344,252
Preferred units 177,943 177,943 177,943 196,075
Equity
Stockholders' Equity:
Series I Perpetual Preferred Shares 221,932 221,932 221,932 221,932
Common stock, 0.01 par value, 160,000 shares authorized, 65,440
issued and outstanding at 12/31/2022, including 1,060 shares held in treasury 655 655 653 672
Additional paid–in capital 3,780,286 3,801,272 3,792,689 3,739,409
Treasury stock (128,655) (128,655) (128,655) (126,160)
Accumulated other comprehensive income (loss) 57,574 8,595 (7,261) (46,758)
Retained earnings 755,862 779,999 846,646 975,781
Total SL Green Realty Corp. stockholders' equity 4,687,654 4,683,798 4,726,004 4,764,876
Noncontrolling interest in other partnerships 64,567 64,966 13,111 13,377
Total equity 4,752,221 4,748,764 4,739,115 4,778,253
Total Liabilities and Equity 12,355,794 $ 12,716,050 $ 10,704,883 $ 11,014,965 $ 11,066,629

All values are in US Dollars.

Supplemental Information 13 Fourth Quarter 2022
COMPARATIVE STATEMENT OF OPERATIONS<br><br><br><br>Unaudited<br><br>(Dollars in Thousands Except Per Share)
---
Three Months Ended Three Months Ended Twelve Months Ended
--- --- --- --- --- --- --- --- --- --- --- ---
December 31, December 31, September 30, December 31, December 31,
2022 2021 2022 2022 2021
Revenues
Rental revenue, net $ 172,892 $ 135,205 $ 142,962 $ 588,824 $ 604,634
Escalation and reimbursement revenues 24,393 14,908 19,990 82,676 73,542
Investment income 11,305 20,888 29,513 81,113 80,340
Other income 16,284 23,580 19,991 74,126 85,475
Total Revenues, net 224,874 194,581 212,456 826,739 843,991
Loss on early extinguishment of debt (1,551) (1,551)
Expenses
Operating expenses 46,912 40,302 45,011 174,063 167,153
Operating lease rent 6,514 6,551 7,388 26,943 26,554
Real estate taxes 41,551 31,517 35,111 138,228 152,835
Loan loss and other investment reserves, net of recoveries 2,931 2,931
Transaction related costs 88 3,558 292 409 3,773
Marketing, general and administrative 24,224 26,486 21,276 93,798 94,912
Total Operating Expenses 119,289 111,345 109,078 433,441 448,158
Equity in net income (loss) from unconsolidated joint ventures (26,696) (24,081) (21,997) (57,958) (55,402)
Operating Income 78,889 57,604 81,381 335,340 338,880
Interest expense, net of interest income 37,619 13,736 21,824 89,473 70,891
Amortization of deferred financing costs 1,909 1,919 2,043 7,817 11,424
Depreciation and amortization 72,947 47,335 48,462 215,306 216,869
(Loss) Income from Continuing Operations (1) (33,586) (5,386) 9,052 22,744 39,696
(Loss) gain on sale of real estate and discontinued operations (23,381) 2,079 4,276 (84,485) 287,417
Equity in net loss on sale of joint venture interest / real estate (27,319) (131) (32,757)
Purchase price and other fair value adjustments (770) 543 (1,117) (8,118) 210,070
Depreciable real estate reserves (6,313) (18,098) (6,313) (23,794)
Net (Loss) Income (64,050) (48,181) 12,211 (76,303) 480,632
Net loss (income) attributable to noncontrolling interests 5,110 2,462 502 4,672 (23,573)
Dividends on preferred units (1,599) (1,813) (1,598) (6,443) (7,305)
Net (Loss) Income Attributable to SL Green Realty Corp (60,539) (47,532) 11,115 (78,074) 449,754
Dividends on perpetual preferred shares (3,737) (3,737) (3,738) (14,950) (14,950)
Net (Loss) Income Attributable to Common Stockholders $ (64,276) $ (51,269) $ 7,377 $ (93,024) $ 434,804
Earnings per share - Net (loss) income per share (basic) $ (1.01) $ (0.82) $ 0.11 $ (1.49) $ 6.57
Earnings per share - Net (loss) income per share (diluted) $ (1.01) $ (0.82) $ 0.11 $ (1.49) $ 6.50
(1) Before (loss) gain on sale, equity in net loss, purchase price and other fair value adjustments and depreciable real estate reserves shown below. Supplemental Information 14 Fourth Quarter 2022
--- --- ---
COMPARATIVE COMPUTATION OF FFO AND FAD<br><br><br><br>Unaudited<br><br>(Dollars in Thousands Except Per Share)
---
Three Months Ended Three Months Ended Twelve Months Ended
--- --- --- --- --- --- --- --- --- --- --- --- ---
December 31, December 31, September 30, December 31, December 31,
2022 2021 2022 2022 2021
Funds from Operations
Net (Loss) Income Attributable to Common Stockholders $ (64,276) $ (51,269) $ 7,377 $ (93,024) $ 434,804
Depreciation and amortization 72,947 47,335 48,462 215,306 216,869
Joint ventures depreciation and noncontrolling interests adjustments 67,541 72,167 63,890 252,893 249,087
Net (loss) income attributable to noncontrolling interests (5,110) (2,462) (502) (4,672) 23,573
Loss (gain) on sale of real estate and discontinued operations 23,381 (2,079) (4,276) 84,485 (287,417)
Equity in net loss on sale of joint venture property / 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
Non-real estate depreciation and amortization (760) (837) (709) (2,605) (2,790)
Funds From Operations $ 100,036 $ 108,272 $ 114,242 $ 458,827 $ 481,234
Funds From Operations - Basic per Share $ 1.47 $ 1.58 $ 1.67 $ 6.71 $ 6.88
Funds From Operations - Diluted per Share $ 1.46 $ 1.55 $ 1.66 $ 6.64 $ 6.80
Funds From Operations - Pro forma per Share (1) $ 1.46 $ 1.52 $ 1.66 $ 6.64 $ 6.63
Funds Available for Distribution
FFO $ 100,036 $ 108,272 $ 114,242 $ 458,827 $ 481,234
Non real estate depreciation and amortization 760 837 709 2,605 2,790
Amortization of deferred financing costs 1,909 1,919 2,043 7,817 11,424
Non-cash deferred compensation 17,321 18,585 13,145 57,040 54,175
FAD adjustment for joint ventures (30,623) (30,439) (34,438) (115,454) (94,506)
Straight-line rental income and other non-cash adjustments (8,482) (856) (15,750) (21,834) (12,159)
Second cycle tenant improvements (6,676) (10,568) (7,559) (31,955) (28,350)
Second cycle leasing commissions (3,165) (2,276) (2,513) (11,683) (7,872)
Revenue enhancing recurring CAPEX (1,045) (1,050) (1,916) (4,085) (2,503)
Non-revenue enhancing recurring CAPEX (11,530) (10,546) (3,041) (24,912) (23,523)
Reported Funds Available for Distribution $ 58,505 $ 73,878 $ 64,922 $ 316,366 $ 380,710
First cycle tenant improvements $ $ 99 $ $ $ 1,465
First cycle leasing commissions $ 26 $ 160 $ $ 26 $ 484
Development costs $ 15,605 $ 47,846 $ 12,234 $ 48,241 $ 136,246
Redevelopment costs $ 23,467 $ 10,424 $ 13,774 $ 52,245 $ 19,736
Capitalized interest $ 26,492 $ 19,970 $ 19,660 $ 82,444 $ 78,365
(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. Supplemental Information 15 Fourth Quarter 2022
--- --- ---
CONSOLIDATED STATEMENT OF EQUITY<br><br><br><br>Unaudited<br><br>(Dollars in Thousands)
---
Accumulated
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Other
Common Additional Treasury Retained Noncontrolling Comprehensive
Stock Paid-In Capital Stock Earnings Interests Income Total
Balance at December 31, 2021 221,932 $ 672 $ 3,739,409 $ (126,160) $ 975,781 $ 13,377 $ (46,758) $ 4,778,253
Net loss (78,074) 1,121 (76,953)
Acquisition of subsidiary interest from noncontrolling interest (29,742) (75) (29,817)
Preferred dividends (14,950) (14,950)
Dividends declared (3.69 per common share) (235,395) (235,395)
Distributions to noncontrolling interests (4,698) (4,698)
Issuance of stock dividend and reverse stock split 163,115 (2,495) 160,620
Other comprehensive income - net unrealized gain on derivative instruments 73,681 73,681
Other comprehensive income - SLG share of unconsolidated joint venture net unrealized gain on derivative instruments 24,041 24,041
Other comprehensive loss - net unrealized loss on marketable securities (1,360) (1,360)
DRSPP proceeds 525 525
Repurchases of common stock (20) (114,979) (36,198) (151,197)
Contributions to consolidated joint ventures 52,164 52,164
Reallocation of noncontrolling interests in the Operating Partnership 39,974 39,974
Deferred compensation plan and stock awards, net 4 32,030 32,034
Balance at December 31, 2022 221,932 $ 656 $ 3,790,358 $ (128,655) $ 651,138 $ 61,889 $ 49,604 $ 4,646,922
RECONCILIATION OF SHARES AND UNITS OUTSTANDING, AND DILUTION COMPUTATION
OP Units Stock-Based Compensation Diluted Shares
Share Count at December 31, 2021 3,986,960 70,293,323
YTD share activity (316,617) (2,242,898)
Share Count at December 31, 2022 3,670,343 68,050,425
Weighting factor 341,707 623,909 1,002,457
Weighted Average Share Count at December 31, 2022 - Diluted 4,012,050 623,909 69,052,882

All values are in US Dollars.

Supplemental Information 16 Fourth Quarter 2022
JOINT VENTURE STATEMENTS<br><br>Balance Sheet for Unconsolidated Joint Ventures<br><br>Unaudited<br><br>(Dollars in Thousands)
---
As of
--- --- --- --- --- --- --- --- --- --- --- --- ---
December 31, 2022 September 30, 2022 December 31, 2021
Total SLG Share Total SLG Share Total SLG Share
Assets
Commercial real estate properties, at cost:
Land and land interests $ 3,895,212 $ 1,925,616 $ 3,759,369 $ 1,879,762 $ 3,691,322 $ 1,856,135
Building and improvements 12,478,026 6,309,717 12,281,349 6,246,144 11,557,104 5,969,966
Building leasehold and improvements 1,120,702 423,944 1,108,043 420,096 435,832 208,441
Right of use asset - financing leases 740,832 345,489 740,832 345,489 740,832 345,489
Right of use asset - operating leases 274,053 130,054 258,657 124,810 231,553 115,776
18,508,825 9,134,820 18,148,250 9,016,301 16,656,643 8,495,807
Less: accumulated depreciation (2,519,183) (1,209,202) (2,418,501) (1,156,028) (1,892,769) (912,999)
Net real estate 15,989,642 7,925,618 15,729,749 7,860,273 14,763,874 7,582,808
Cash and cash equivalents 296,413 143,775 300,558 142,085 284,188 132,144
Restricted cash 412,886 237,921 419,495 243,460 484,321 313,408
Tenant and other receivables 30,050 15,886 49,476 26,216 41,908 20,088
Deferred rents receivable 571,502 318,119 556,290 308,268 491,547 262,683
Deferred costs, net 309,087 171,117 307,668 171,334 270,672 158,628
Other assets 2,242,339 911,392 2,297,191 941,887 1,505,358 698,341
Total Assets $ 19,851,919 $ 9,723,828 $ 19,660,427 $ 9,693,523 $ 17,841,868 $ 9,168,100
Liabilities and Equity
Mortgage and other loans payable, net of deferred financing costs of<br><br>$136,683 at 12/31/2022, of which $66,910 is SLG share $ 12,348,954 $ 6,106,009 $ 12,198,081 $ 6,067,860 $ 11,085,876 $ 5,700,836
Accrued interest 40,707 17,069 36,639 15,607 28,673 12,349
Accounts payable and accrued expenses 309,986 134,380 296,705 120,575 222,450 99,200
Deferred revenue 1,077,901 479,780 1,117,156 500,046 1,158,242 521,308
Lease liability - financing leases 745,138 346,611 744,972 346,635 744,432 346,680
Lease liability - operating leases 255,218 123,182 242,418 119,151 236,163 118,081
Security deposits 35,270 19,774 36,135 19,878 26,301 12,680
Other liabilities 70,574 45,962 73,914 47,345 75,074 52,173
Equity 4,968,171 2,451,061 4,914,407 2,456,426 4,264,657 2,304,793
Total Liabilities and Equity $ 19,851,919 $ 9,723,828 $ 19,660,427 $ 9,693,523 $ 17,841,868 $ 9,168,100
Supplemental Information 17 Fourth Quarter 2022
--- --- ---
JOINT VENTURE STATEMENTS<br><br>Statement of Operations for Unconsolidated Joint Ventures<br><br>Unaudited<br><br>(Dollars in Thousands)
--- Three Months Ended Three Months Ended Three Months Ended
--- --- --- --- --- --- --- --- --- --- --- --- ---
December 31, 2022 September 30, 2022 December 31, 2021
Total SLG Share Total SLG Share Total SLG Share
Revenues
Rental revenue, net $ 280,417 $ 145,067 $ 275,103 $ 140,527 $ 271,604 $ 133,121
Escalation and reimbursement revenues 54,313 29,553 51,744 27,139 46,117 24,109
Investment income 1,681 424 1,395 386 1,242 309
Other income 5,283 3,119 2,463 1,476 4,384 2,261
Total Revenues, net 341,694 178,163 330,705 169,528 323,347 159,800
Gain on early extinguishment of debt 467 317
Expenses
Operating expenses 66,675 35,277 59,841 31,586 60,532 30,962
Operating lease rent 6,687 3,170 6,616 3,148 5,645 2,825
Real estate taxes 66,096 33,243 66,594 33,619 58,130 28,541
Total Operating Expenses 139,458 71,690 133,051 68,353 124,307 62,328
Operating Income 202,236 106,473 197,654 101,175 199,507 97,789
Interest expense, net of interest income 125,888 61,362 112,747 55,247 94,322 44,460
Amortization of deferred financing costs 7,186 3,127 7,116 3,120 7,174 3,101
Depreciation and amortization 121,917 63,219 116,511 60,453 132,758 69,868
Net Loss (52,755) (21,235) (38,720) (17,645) (34,747) (19,640)
Real estate depreciation 121,911 63,215 116,504 60,449 132,750 69,867
FFO Contribution $ 69,156 $ 41,980 $ 77,784 $ 42,804 $ 98,003 $ 50,227
FAD Adjustments:
Non real estate depreciation and amortization $ 6 $ 4 $ 7 $ 4 $ 8 $ 1
Amortization of deferred financing costs 7,186 3,127 7,116 3,120 7,174 3,101
Straight-line rental income and other non-cash adjustments (17,156) (12,479) (30,171) (19,179) (36,237) (22,692)
Second cycle tenant improvement (28,646) (15,386) (28,120) (15,709) (6,063) (3,099)
Second cycle leasing commissions (4,590) (2,386) (483) (280) (6,468) (3,204)
Revenue enhancing recurring CAPEX (65) (33) (8) (4) (353) (60)
Non-revenue enhancing recurring CAPEX (6,741) (3,470) (4,661) (2,390) (8,128) (4,486)
Total FAD Adjustments $ (50,006) $ (30,623) $ (56,320) $ (34,438) $ (50,067) $ (30,439)
First cycle tenant improvement $ 794 $ 391 $ 9,231 $ 3,012 $ 1,412 $ 715
First cycle leasing commissions $ 129 $ 48 $ 125 $ 58 $ 770 $ 219
Development costs $ 119,016 $ 33,069 $ 141,278 $ 45,714 $ 121,295 $ 69,351
Redevelopment costs $ 26,332 $ 8,797 $ 1,408 $ 719 $ 4,212 $ 2,104
Capitalized interest $ 22,213 $ 6,538 $ 12,219 $ 4,281 $ 8,550 $ 3,362 Supplemental Information 18 Fourth Quarter 2022
--- --- ---
JOINT VENTURE STATEMENTS<br><br>Statement of Operations for Unconsolidated Joint Ventures<br><br>Unaudited<br><br>(Dollars in Thousands)
--- Twelve Months Ended Twelve Months Ended
--- --- --- --- --- --- --- --- ---
December 31, 2022 December 31, 2021
Total SLG Share Total SLG Share
Revenues
Rental revenue, net $ 1,111,905 $ 566,603 $ 1,038,749 $ 495,076
Escalation and reimbursement revenues 194,142 101,376 164,774 76,955
Investment income 5,519 1,420 4,927 1,229
Other income 27,798 15,837 19,914 7,440
Total Revenues, net 1,339,364 685,236 1,228,364 580,700
Loss on early extinguishment of debt (467) (325) (2,017) (1,372)
Expenses
Operating expenses 240,002 125,064 203,332 97,598
Operating lease rent 26,152 12,486 22,576 11,297
Real estate taxes 252,806 126,554 225,104 105,752
Total Operating Expenses 518,960 264,104 451,012 214,647
Operating Income 819,937 420,807 775,335 364,681
Interest expense, net of interest income 431,865 209,182 342,910 154,026
Amortization of deferred financing costs 27,754 12,031 31,423 14,297
Depreciation and amortization 465,100 241,127 484,130 243,791
Net Loss (104,782) (41,533) (83,128) (47,433)
Real estate depreciation 465,078 241,117 483,587 243,686
FFO Contribution $ 360,296 $ 199,584 $ 400,459 $ 196,253
FAD Adjustments:
Non real estate depreciation and amortization $ 22 $ 10 $ 543 $ 105
Amortization of deferred financing costs 27,754 12,031 31,423 14,297
Straight-line rental income and other non-cash adjustments (113,071) (73,884) (136,543) (82,198)
Second cycle tenant improvement (70,678) (38,515) (13,510) (6,912)
Second cycle leasing commissions (14,518) (7,528) (21,756) (11,323)
Revenue enhancing recurring CAPEX (748) (86) (879) (410)
Non-revenue enhancing recurring CAPEX (14,762) (7,482) (14,681) (8,065)
Total FAD Adjustments $ (186,001) $ (115,454) $ (155,403) $ (94,506)
First cycle tenant improvement $ 11,561 $ 4,202 $ 4,617 $ 2,164
First cycle leasing commissions $ 3,274 $ 1,651 $ 2,062 $ 682
Development costs $ 435,475 $ 137,837 $ 448,412 $ 275,822
Redevelopment costs $ 32,379 $ 11,825 $ 11,017 $ 5,545
Capitalized interest $ 49,763 $ 17,613 $ 40,124 $ 22,393 Supplemental Information 19 Fourth Quarter 2022
--- --- ---
SELECTED FINANCIAL DATA<br><br>Net Operating Income<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Three Months Ended Three Months Ended Twelve Months Ended
--- --- --- --- --- --- --- --- --- --- --- ---
December 31, December 31, September 30, December 31, December 31,
2022 2021 2022 2022 2021
Net Operating Income (1) $ 111,098 $ 84,761 $ 85,093 $ 373,775 $ 366,276
SLG share of NOI from unconsolidated JVs 103,347 95,976 99,398 407,486 362,014
NOI, including SLG share of unconsolidated JVs 214,445 180,737 184,491 781,261 728,290
Partners' share of NOI - consolidated JVs 26 (12) 26 47 271
NOI - SLG share $ 214,471 $ 180,725 $ 184,517 $ 781,308 $ 728,561
NOI, including SLG share of unconsolidated JVs $ 214,445 $ 180,737 $ 184,491 $ 781,261 $ 728,290
Free rent (net of amortization) (10,594) (11,777) (11,070) (41,394) (47,039)
Amortization of acquired above and below-market leases, net (10,048) (4,639) (4,575) (23,391) (14,581)
Straight-line revenue adjustment (1,349) (6,551) (3,558) (16,225) (26,618)
Straight-line tenant credit loss (1,519) 846 671 (3,550) 50
Operating lease straight-line adjustment 566 463 (1,757) (2,170) 1,893
Cash NOI, including SLG share of unconsolidated JVs 191,501 159,079 164,202 694,531 641,995
Partners' share of cash NOI - consolidated JVs 26 (15) 26 43 258
Cash NOI - SLG share $ 191,527 $ 159,064 $ 164,228 $ 694,574 $ 642,253
(1) Includes SL Green Management Corp. and Emerge 212. Excludes lease termination income. NOI Summary by Portfolio (1) - SLG Share
--- --- --- --- --- --- --- --- ---
Three Months Ended<br>December 31, 2022 Twelve Months Ended<br>December 30, 2022
NOI Cash NOI NOI Cash NOI
Manhattan Office $ 195,642 $ 173,476 $ 699,139 $ 617,314
High Street Retail 7,343 7,308 30,899 30,683
Development / Redevelopment 6,541 5,636 24,518 24,774
Suburban & Residential 1,696 1,735 10,273 10,482
Total Operating and Development 211,222 188,155 764,829 683,253
Property Dispositions (2) (50) (50) (936) (933)
Other (3) 3,299 3,422 17,415 12,254
Total $ 214,471 $ 191,527 $ 781,308 $ 694,574
(1) Portfolio composition consistent with the Selected Property Data tables.
(2) Includes properties sold or otherwise disposed of during the respective period.
(3) Includes SL Green Management Corp., Emerge 212, Belmont Insurance Company and Ticonderoga Insurance Company. Supplemental Information 20 Fourth Quarter 2022
--- --- ---
SELECTED FINANCIAL DATA<br><br>Same Store Net Operating Income - Wholly Owned and Consolidated JVs<br><br>Unaudited<br><br>(Dollars in Thousands)
--- Three Months Ended Three Months Ended Twelve Months Ended
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
December 31, December 31, September 30, December 31, December 31,
2022 2021 % 2022 2022 2021 %
Revenues
Rental revenue, net $ 121,117 $ 117,784 2.8 % $ 121,363 $ 487,826 $ 477,574 2.1 %
Escalation & reimbursement revenues 15,980 12,267 30.3 % 17,761 68,648 52,435 30.9 %
Other income 264 705 (62.6) % 2,583 3,867 3,920 (1.4) %
Total Revenues $ 137,361 $ 130,756 5.1 % $ 141,707 $ 560,341 $ 533,929 4.9 %
Expenses
Operating expenses $ 33,823 $ 31,724 6.6 % $ 33,542 $ 129,549 $ 114,808 12.8 %
Operating lease rent 6,106 6,106 % 6,106 24,423 24,423 %
Real estate taxes 28,438 27,825 2.2 % 29,048 112,694 120,906 (6.8) %
Total Operating Expenses $ 68,367 $ 65,655 4.1 % $ 68,696 $ 266,666 $ 260,137 2.5 %
Operating Income $ 68,994 $ 65,101 6.0 % $ 73,011 $ 293,675 $ 273,792 7.3 %
Interest expense & amortization of financing costs $ 15,594 $ 12,138 28.5 % $ 15,673 $ 55,202 $ 48,944 12.8 %
Depreciation & amortization 39,230 38,196 2.7 % 38,253 155,519 155,982 (0.3) %
Income before noncontrolling interest $ 14,170 $ 14,767 (4.0) % $ 19,085 $ 82,954 $ 68,866 20.5 %
Real estate depreciation & amortization 39,230 38,196 2.7 % 38,253 155,519 155,982 (0.3) %
FFO Contribution $ 53,400 $ 52,963 0.8 % $ 57,338 $ 238,473 $ 224,848 6.1 %
Non–building revenue (248) (61) 306.6 % (2,044) (2,632) (298) 783.2 %
Interest expense & amortization of financing costs 15,594 12,138 28.5 % 15,673 55,202 48,944 12.8 %
Non-real estate depreciation % %
NOI $ 68,746 $ 65,040 5.7 % $ 70,967 $ 291,043 $ 273,494 6.4 %
Cash Adjustments
Free rent (net of amortization) $ (1,935) $ (1,338) 44.6 % $ (3,463) $ (7,173) $ (10,112) (29.1) %
Straight-line revenue adjustment 1,610 857 87.9 % 1,145 3,726 3,681 1.2 %
Amortization of acquired above and below-market leases, net 13 (100) (113.0) % 13 (22) (395) (94.4) %
Operating lease straight-line adjustment 204 204 % 204 815 815 %
Straight-line tenant credit loss (942) (152) 519.7 % 694 (2,486) (662) 275.5 %
Cash NOI $ 67,696 $ 64,511 4.9 % $ 69,560 $ 285,903 $ 266,821 7.2 %
Lease termination income (5) (636) (99.2) % (531) (1,199) (3,592) (66.6) %
Cash NOI excluding lease termination income $ 67,691 $ 63,875 6.0 % $ 69,029 $ 284,704 $ 263,229 8.2 %
Operating Margins
NOI to real estate revenue, net 50.1 % 49.8 % 50.8 % 52.2 % 51.3 %
Cash NOI to real estate revenue, net 49.4 % 49.4 % 49.8 % 51.3 % 50.0 %
NOI before operating lease rent/real estate revenue, net 54.6 % 54.4 % 55.2 % 56.6 % 55.8 %
Cash NOI before operating lease rent/real estate revenue, net 53.7 % 53.9 % 54.0 % 55.5 % 54.4 % Supplemental Information 21 Fourth Quarter 2022
--- --- ---
SELECTED FINANCIAL DATA<br><br>Same Store Net Operating Income - Unconsolidated JVs<br><br>Unaudited<br><br>(Dollars in Thousands, SLG Share)
---
Three Months Ended Three Months Ended Twelve Months Ended
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
December 31, December 31, September 30, December 31, December 31,
2022 2021 % 2022 2022 2021 %
Revenues
Rental revenue, net $ 101,571 $ 103,645 (2.0) % $ 99,437 $ 407,987 $ 420,473 (3.0) %
Escalation & reimbursement revenues 16,747 16,239 3.1 % 15,827 64,582 66,880 (3.4) %
Other income 134 1,191 (88.7) % 173 8,821 4,428 99.2 %
Total Revenues $ 118,452 $ 121,075 (2.2) % $ 115,437 $ 481,390 $ 491,781 (2.1) %
Expenses
Operating expenses $ 21,207 $ 19,769 7.3 % $ 21,061 $ 81,832 $ 72,652 12.6 %
Operating lease rent 2,824 2,825 % 2,824 11,296 11,297 %
Real estate taxes 22,825 21,832 4.5 % 23,488 91,544 92,197 (0.7) %
Total Operating Expenses $ 46,856 $ 44,426 5.5 % $ 47,373 $ 184,672 $ 176,146 4.8 %
Operating Income $ 71,596 $ 76,649 (6.6) % $ 68,064 $ 296,718 $ 315,635 (6.0) %
Interest expense & amortization of financing costs $ 43,230 $ 33,420 29.4 % $ 38,875 $ 149,554 $ 132,348 13.0 %
Depreciation & amortization 44,956 46,763 (3.9) % 43,425 177,979 190,025 (6.3) %
Loss before noncontrolling interest $ (16,590) $ (3,534) 369.4 % $ (14,236) $ (30,815) $ (6,738) 357.3 %
Real estate depreciation & amortization 44,956 46,763 (3.9) % 43,425 177,979 190,025 (6.3) %
FFO Contribution $ 28,366 $ 43,229 (34.4) % $ 29,189 $ 147,164 $ 183,287 (19.7) %
Non–building revenue (63) (133) (52.6) % (100) (293) (1,914) (84.7) %
Interest expense & amortization of financing costs 43,230 33,420 29.4 % 38,875 149,554 132,348 13.0 %
Non-real estate depreciation % %
NOI $ 71,533 $ 76,516 (6.5) % $ 67,964 $ 296,425 $ 313,721 (5.5) %
Cash Adjustments
Free rent (net of amortization) $ 1,522 $ 1,533 (0.7) % $ 2,322 $ 5,835 $ 3,032 92.4 %
Straight-line revenue adjustment 3,139 (2,323) (235.1) % 2,357 8,951 (16,393) (154.6) %
Amortization of acquired above and below-market leases, net (4,500) (4,762) (5.5) % (4,563) (18,116) (18,741) (3.3) %
Operating lease straight-line adjustment 192 219 (12.3) % 192 770 916 (15.9) %
Straight-line tenant credit loss (570) 486 (217.3) % (27) (1,045) 874 (219.6) %
Cash NOI $ 71,316 $ 71,669 (0.5) % $ 68,245 $ 292,820 $ 283,409 3.3 %
Lease termination income (70) (1,051) (93.3) % (65) (8,515) (2,521) 237.8 %
Cash NOI excluding lease termination income $ 71,246 $ 70,618 0.9 % $ 68,180 $ 284,305 $ 280,888 1.2 %
Operating Margins
NOI to real estate revenue, net 60.4 % 63.3 % 58.9 % 61.6 % 64.0 %
Cash NOI to real estate revenue, net 60.2 % 59.3 % 59.2 % 60.9 % 57.9 %
NOI before operating lease rent/real estate revenue, net 62.8 % 65.6 % 61.4 % 64.0 % 66.3 %
Cash NOI before operating lease rent/real estate revenue, net 62.5 % 61.4 % 61.5 % 63.1 % 60.0 % Supplemental Information 22 Fourth Quarter 2022
--- --- ---
SELECTED FINANCIAL DATA<br><br>Same Store Net Operating Income<br><br>Unaudited<br><br>(Dollars in Thousands)
--- Three Months Ended Three Months Ended Twelve Months Ended
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
December 31, December 31, September 30, December 31, December 31,
2022 2021 % 2022 2022 2021 %
Revenues
Rental revenue, net $ 121,117 $ 117,784 2.8 % $ 121,363 $ 487,826 $ 477,574 2.1 %
Escalation & reimbursement revenues 15,980 12,267 30.3 % 17,761 68,648 52,435 30.9 %
Other income 264 705 (62.6) % 2,583 3,867 3,920 (1.4) %
Total Revenues $ 137,361 $ 130,756 5.1 % $ 141,707 $ 560,341 $ 533,929 4.9 %
Equity in net income (loss) from unconsolidated joint ventures (1) $ (16,590) $ (3,534) 369.4 % $ (14,236) $ (30,815) $ (6,738) 357.3 %
Expenses
Operating expenses $ 33,823 $ 31,724 6.6 % $ 33,542 $ 129,549 $ 114,808 12.8 %
Operating lease rent 6,106 6,106 % 6,106 24,423 24,423 %
Real estate taxes 28,438 27,825 2.2 % 29,048 112,694 120,906 (6.8) %
Total Operating Expenses $ 68,367 $ 65,655 4.1 % $ 68,696 $ 266,666 $ 260,137 2.5 %
Operating Income $ 52,404 $ 61,567 (14.9) % $ 58,775 $ 262,860 $ 267,054 (1.6) %
Interest expense & amortization of financing costs $ 15,594 $ 12,138 28.5 % $ 15,673 $ 55,202 $ 48,944 12.8 %
Depreciation & amortization 39,230 38,196 2.7 % 38,253 155,519 155,982 (0.3) %
(Loss) income before noncontrolling interest $ (2,420) $ 11,233 (121.5) % $ 4,849 $ 52,139 $ 62,128 (16.1) %
Real estate depreciation & amortization 39,230 38,196 2.7 % 38,253 155,519 155,982 (0.3) %
Joint Ventures Real estate depreciation & amortization (1) 44,956 46,763 (3.9) % 43,425 177,979 190,025 (6.3) %
FFO Contribution $ 81,766 $ 96,192 (15.0) % $ 86,527 $ 385,637 $ 408,135 (5.5) %
Non–building revenue (248) (61) 306.6 % (2,044) (2,632) (298) 783.2 %
Joint Ventures Non–building revenue (1) (63) (133) (52.6) % (100) (293) (1,914) (84.7) %
Interest expense & amortization of financing costs 15,594 12,138 28.5 % 15,673 55,202 48,944 12.8 %
Joint Ventures Interest expense & amortization of financing costs (1) 43,230 33,420 29.4 % 38,875 149,554 132,348 13.0 %
Non-real estate depreciation % %
NOI $ 140,279 $ 141,556 (0.9) % $ 138,931 $ 587,468 $ 587,215 %
Cash Adjustments
Non-cash adjustments $ (1,050) $ (529) 98.5 % $ (1,407) $ (5,140) $ (6,673) (23.0) %
Joint Ventures non-cash adjustments (1) (217) (4,847) (95.5) % 281 (3,605) (30,312) (88.1) %
Cash NOI $ 139,012 $ 136,180 2.1 % $ 137,805 $ 578,723 $ 550,230 5.2 %
Lease termination income $ (5) $ (636) (99.2) % $ (531) $ (1,199) $ (3,592) (66.6) %
Joint Ventures lease termination income (1) (70) (1,051) (93.3) % (65) (8,515) (2,521) 237.8 %
Cash NOI excluding lease termination income $ 138,937 $ 134,493 3.3 % $ 137,209 $ 569,009 $ 544,117 4.6 %
Operating Margins
NOI to real estate revenue, net 54.9 % 56.3 % 54.5 % 56.6 % 57.4 %
Cash NOI to real estate revenue, net 54.4 % 54.1 % 54.0 % 55.7 % 53.8 %
NOI before operating lease rent/real estate revenue, net 58.4 % 59.8 % 58.0 % 60.0 % 60.9 %
Cash NOI before operating lease rent/real estate revenue, net 57.7 % 57.5 % 57.4 % 59.0 % 57.1 %
(1) The amount represents the Company's share of same-store unconsolidated joint venture activity. The Company does not control investments in unconsolidated joint ventures. Supplemental Information 23 Fourth Quarter 2022
--- --- ---
DEBT SUMMARY SCHEDULE<br><br>Consolidated<br><br>Unaudited<br><br>(Dollars in Thousands)
--- Principal 2023 Current Principal As-Of Final
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Ownership Outstanding Principal Maturity Due at Right Maturity
Fixed rate debt Interest (%) 12/31/2022 Coupon (1) Amortization Date Maturity Extension Date (2)
Secured fixed rate debt
719 Seventh Avenue (capped) 75.0 $ 50,000 4.70% $ Sep-23 $ 50,000 Sep-23
185 Broadway / 7 Dey (swapped) 100.0 200,000 7.59% Nov-23 200,000 Nov-23
420 Lexington Avenue 100.0 283,064 3.99% 5,827 Oct-24 272,749 Oct-40
100 Church Street (swapped) 100.0 370,000 5.89% Jun-25 370,000 Jun-27
Landmark Square 100.0 100,000 4.90% Jan-27 100,000 Jan-27
485 Lexington Avenue 100.0 450,000 4.25% Feb-27 450,000 Feb-27
245 Park Avenue 100.0 1,712,750 4.22% Jun-27 1,712,750 Jun-27
$ 3,165,814 4.64% $ 5,827 $ 3,155,499
Unsecured fixed rate debt
Unsecured Term Loan (swapped) $ 400,000 5.85% (3) $ Oct-23 (3) $ 400,000 Apr-24 Apr-24
Unsecured Term Loan (swapped) 200,000 4.01% Nov-24 200,000 Nov-24
Unsecured notes 100,000 4.27% Dec-25 100,000 Dec-25
Unsecured Term Loan (swapped) 1,050,000 2.41% (3) May-27 (3) 1,050,000 May-27
Junior subordinated deferrable interest debentures (swapped) 100,000 1.46% Jul-35 100,000 Jul-35
$ 1,850,000 3.37% $ $ 1,850,000
Total Fixed Rate Debt $ 5,015,814 4.17% $ 5,827 $ 5,005,499
Floating rate debt
Secured floating rate debt
690 Madison (LIBOR + 150 bps) 100.0 $ 60,000 5.89% $ Jul-24 $ 60,000 Jul-25
185 Broadway / 7 Dey (SOFR + 285 bps) 100.0 10,148 7.15% Nov-23 10,148 Nov-23
$ 70,148 6.07% $ $ 70,148
Unsecured floating rate debt
Revolving credit facility (SOFR + 115 bps) (4) $ 450,000 5.45% $ May-26 $ 450,000 May-27 May-27
$ 450,000 5.45% $ $ 450,000
Total Floating Rate Debt $ 520,148 5.53% $ $ 520,148
Total Debt - Consolidated $ 5,535,962 4.30% $ 5,827 $ 5,525,647
Deferred financing costs (23,938)
Total Debt - Consolidated, net $ 5,512,024 4.30%
Total Debt - Joint Venture, net $ 6,106,009 4.42%
Total Debt including SLG share of unconsolidated JV Debt $ 11,708,881 4.36%
Weighted Average Balance & Interest Rate for the quarter, including SLG share of JV Debt $ 11,845,170 4.16%
(1) Coupon for floating rate debt determined using the effective LIBOR or Term SOFR rate at the end of the quarter of 4.39% and 4.30%, respectively. Coupon for loans that are subject to LIBOR or Term SOFR floors, interest rate caps or interest rate swaps were determined using the LIBOR or Term SOFR floors, interest rate cap strike rate, or swapped interest rate plus the applicable loan spread.
(2) Reflects exercise of all available extension options, which may be subject to conditions. Revolving Credit Facility Covenants
(3) Represents a blended swapped rate inclusive of the effect of multiple swaps. Actual Required
(4) Spread includes applicable Term SOFR adjustment. Total Debt / Total Assets 42.7% Less than 60%
Fixed Charge Coverage 2.20x Greater than 1.4x
Maximum Secured Indebtedness 26.5% Less than 50%
Maximum Unencumbered Leverage Ratio 39.2% Less than 60%
Unsecured Notes Covenants
Actual Required
Total Debt / Total Assets 43.6% Less than 60%
Secured Debt / Total Assets 28.9% Less than 40%
Debt Service Coverage 2.47x Greater than 1.5x
Unencumbered Assets / Unsecured Debt 303.2% Greater than 150% Supplemental Information 24 Fourth Quarter 2022
--- --- ---
DEBT SUMMARY SCHEDULE<br><br>Unconsolidated JVs<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Principal Outstanding 2023 Principal Current Principal As-Of Final
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Ownership 12/31/2022 Amortization Maturity Due at Maturity Right Maturity
Fixed rate debt Interest (%) Gross Principal SLG Share Coupon (1) (SLG Share) Date (SLG Share) Extension Date (2)
717 Fifth Avenue 10.9 $ 655,328 $ 71,536 5.02% $ Jul-22 (3) $ 71,536 Jul-22 (3)
650 Fifth Avenue 50.0 65,000 32,500 5.45% Apr-23 32,500 Apr-23
21 East 66th Street 32.3 12,000 3,874 3.60% Apr-23 3,874 Apr-28
919 Third Avenue 51.0 500,000 255,000 5.12% Jun-23 255,000 Jun-23
220 East 42nd (capped) 51.0 510,000 260,100 5.75% Jun-23 260,100 Jun-25
280 Park Avenue (capped) 50.0 1,200,000 600,000 5.81% Sep-23 600,000 Sep-24
5 Times Square (capped) 31.6 400,000 126,200 7.00% Sep-24 126,200 Sep-26
10 East 53rd Street (capped) 55.0 220,000 121,000 5.35% Feb-25 121,000 Feb-25
1515 Broadway 56.9 782,321 444,898 3.93% 11,554 Mar-25 419,372 Mar-25
450 Park Avenue (capped) 25.1 267,000 67,017 6.10% Jun-25 67,017 Jun-27
11 Madison Avenue 60.0 1,400,000 840,000 3.84% Sep-25 840,000 Sep-25
One Madison Avenue (capped) 25.5 467,008 119,087 3.94% Nov-25 119,087 Nov-26
800 Third Avenue (swapped) 60.5 177,000 107,120 3.48% Feb-26 107,120 Feb-26
Worldwide Plaza 25.0 1,200,000 299,400 3.98% Nov-27 299,400 Nov-27
One Vanderbilt Avenue 71.0 3,000,000 2,130,300 2.95% (4) Jul-31 2,130,300 Jul-31
Total Fixed Rate Debt $ 10,855,657 $ 5,478,032 4.03% (5) $ 11,554 $ 5,452,506
Floating rate debt
1552 Broadway (LIBOR + 265 bps) 50.0 $ 193,132 $ 96,566 7.04% $ Dec-22 (6) $ 96,566 Dec-22 (6)
11 West 34th Street (LIBOR + 145 bps) 30.0 23,000 6,900 5.84% Jan-23 (7) 6,900 Jan-23 (7)
650 Fifth Avenue (SOFR + 250 bps) 50.0 210,000 105,000 6.80% Apr-23 105,000 Apr-23
121 Greene Street (SOFR + 210 bps) (8) 50.0 12,550 6,275 6.40% May-23 6,275 May-23
115 Spring Street (LIBOR + 340 bps) 51.0 65,550 33,431 7.79% Sep-23 33,431 Sep-23
2 Herald Square (SOFR + 206 bps) (8) 51.0 182,500 93,075 6.36% Nov-23 93,075 Nov-23
100 Park Avenue (LIBOR + 225 bps) 49.9 360,000 179,640 6.64% Dec-23 179,640 Dec-25
15 Beekman (LIBOR + 150 bps) 20.0 86,738 17,348 5.89% Jan-24 17,348 Jul-25
5 Times Square (SOFR + 577 bps) 31.6 495,924 156,464 10.07% Sep-24 156,464 Sep-26
21 East 66th Street (T 12 mos + 275 bps) 32.3 586 188 7.48% 15 Jun-33 2 Jun-33
Total Floating Rate Debt $ 1,629,980 $ 694,887 7.48% (5) $ 15 $ 694,701
Total unconsolidated JV Debt $ 12,485,637 $ 6,172,919 4.42% (5) $ 11,569 $ 6,147,207
Deferred financing costs (136,683) (66,910)
Total unconsolidated JV Debt, net $ 12,348,954 $ 6,106,009 4.42% (5)
(1) Coupon for floating rate debt determined using the effective LIBOR or Term SOFR rate at the end of the quarter of 4.39% and 4.30%, respectively. Coupon for loans that are subject to LIBOR or Term SOFR floors, interest rate caps or interest rate swaps were determined using the LIBOR or Term SOFR floors, interest rate cap strike rate, or swapped interest rate plus the applicable loan spread.
(2) Reflects exercise of all available extension options, which may be subject to conditions. Composition of Debt
(3) This loan matured in July 2022. The Company is in discussions with the lender on resolution. Fixed Rate Debt
(4) The financing carries a stated coupon of 2.855%, equivalent to a rate of 2.947% inclusive of hedging costs. Consolidated $ 5,015,814
(5) Calculated based on SL Green's share of the outstanding debt. SLG Share of JV 5,478,032
(6) This loan matured in December 2022. The Company is in discussions with the lender on resolution. Total Fixed Rate Debt $ 10,493,846 89.6%
(7) In January 2023, the maturity date of the loan was extended by one month.
(8) Spread includes applicable Term SOFR adjustment. Floating Rate Debt
Consolidated $ 520,148
SLG Share of JV 694,887
1,215,035 10.4%
Floating Rate DPE and Other Investments (144,056) (1.2)%
Total Floating Rate Debt $ 1,070,979 9.1%
Total Debt $ 11,708,881 Supplemental Information 25 Fourth Quarter 2022
--- --- ---
SUMMARY OF LEASE LIABILITIES<br><br><br><br>Unaudited<br><br>(Dollars in Thousands)
---
2023 Scheduled 2024 Scheduled 2025 Scheduled 2026 Scheduled Lease Year of Final
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Property Cash Payment (1) Cash Payment (1) Cash Payment (1) Cash Payment (1) Liabilities (2) Expiration (3)
Consolidated Lease Liabilities (SLG Share)
Operating Leases
1185 Avenue of the Americas 100.0 $ 6,909 $ 6,909 $ 6,909 $ 6,909 $ 88,738 2043
SL Green Headquarters at One Vanderbilt 100.0 1,398 (4)(5) 1,695 (4) 1,736 (4) 1,776 (4) 93,104 2048
625 Madison Avenue 100.0 4,613 (6) 4,613 (6) 4,613 (6) 4,613 (6) 57,183 2054
SUMMIT One Vanderbilt 100.0 5,560 (4) 6,958 (4) 6,958 (4) 6,958 (4) 434,744 2070
420 Lexington Avenue 100.0 11,199 11,199 11,199 11,199 175,263 2080
711 Third Avenue 100.0 5,500 5,500 5,500 5,500 46,068 2083
Total $ 35,179 $ 36,874 $ 36,915 $ 36,955 $ 895,100
Financing Leases
15 Beekman 100.0 $ 3,133 $ 3,180 $ 3,228 $ 3,276 $ 104,218 2119 (7)
Total $ 3,133 $ 3,180 $ 3,228 $ 3,276 $ 104,218
Unconsolidated Joint Venture Lease Liabilities (SLG Share)
Operating Leases
Equinox Studio City (8) 33.3 $ 614 $ 614 $ 614 $ 614 $ 3,984 2029
650 Fifth Avenue (Floors 4-6) 50.0 1,790 1,790 1,790 1,802 15,882 2053
650 Fifth Avenue (Floors b-3) 50.0 1,458 1,569 1,569 1,571 31,457 2062
885 Third Avenue 34.1 259 259 259 259 5,202 2080
5 Times Square 31.6 (9) (9) (9) (9) 2089
1560 Broadway 50.0 6,935 7,272 7,476 7,554 66,657 2114
Total $ 11,056 $ 11,504 $ 11,708 $ 11,800 $ 123,182
Financing Leases
650 Fifth Avenue (Floors b-3) 50.0 $ 6,786 $ 7,364 $ 7,364 $ 7,364 $ 101,557 2062
One Vanderbilt Avenue Garage 71.0 207 209 211 213 3,414 2069
2 Herald Square 51.0 7,467 7,654 7,845 8,041 220,775 2077 (7)
Total $ 14,460 $ 15,227 $ 15,420 $ 15,618 $ 325,746
(1) Reflects SLG's share of remaining contractual base rent for each year presented. Leases may provide for additional rent payments based on exceeding specified thresholds.
(2) Per the balance sheet as of December 31, 2022.
(3) Reflects all available extension options.
(4) Reflects scheduled cash payments net of the Company's 71.0% ownership interest in One Vanderbilt.
(5) The 2023 minimum cash payments reflect free rent.
(6) The ground rent was scheduled to be reset as of July 1, 2022. In accordance with the terms of the lease, the Company will continue to pay monthly rent of 384,375 until the reset is complete, at which time a true-up payment will be made retroactive to July 1, 2022.
(7) The Company has an option to purchase the ground lease for a fixed price on a specific date. Scheduled cash payments do not reflect the exercise of the purchase option.
(8) The Company has a JV interest in the sublandlord for the premises. Amounts reflect the sublandlord's lease obligation to the fee owner and have not been reduced by rents owed to the sublandlord under a sublease covering 100% of the premises.
(9) The base rent amount is determined semi-annually by the City of New York under a payment in-lieu of real estate taxes (PILOT) program.

All values are in US Dollars.

Supplemental Information 26 Fourth Quarter 2022
DEBT AND PREFERRED EQUITY INVESTMENTS<br><br><br><br>Unaudited<br><br>(Dollars in Thousands)
---
Weighted Average Book Weighted Average Weighted Average Yield
--- --- --- --- --- --- --- --- --- --- --- ---
Book Value (1) Value During Quarter Yield During Quarter (2) At End Of Quarter (3)
12/31/2021 $ 1,088,723 $ 1,119,010 7.22% 7.36%
Debt investment originations/fundings/accretion (4) 16,615
Preferred Equity investment originations/accretion (4) 8,937
Redemptions/Sales/Syndications/Equity Ownership/Amortization (6,405)
Reserves/Realized Losses
3/31/2022 $ 1,107,870 $ 1,101,609 7.28% 7.41%
Debt investment originations/fundings/accretion (4) 19,289
Preferred Equity investment originations/accretion (4) 6,921
Redemptions/Sales/Syndications/Equity Ownership/Amortization
Reserves/Realized Losses
6/30/2022 $ 1,134,080 $ 1,128,103 7.28% 7.21%
Debt investment originations/fundings/accretion (4) 12,874
Preferred Equity investment originations/accretion (4) 19,678
Redemptions/Sales/Syndications/Equity Ownership/Amortization (502,647)
Reserves/Realized Losses
9/30/2022 $ 663,985 $ 994,959 5.52% 6.36%
Debt investment originations/fundings/accretion (4) 14,214
Preferred Equity investment originations/accretion (4) 1,969
Redemptions/Sales/Syndications/Equity Ownership/Amortization (56,888)
Reserves/Realized Losses
12/31/2022 $ 623,280 $ 676,268 6.62% 6.47%
(1) Net of unamortized fees, discounts, premiums and loan loss reserves.
(2) Excludes loan loss reserves and accelerated fee income resulting from early repayment.
(3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter. Excludes accelerated fee income resulting from early repayment and loan loss reserves.
(4) Includes funded future funding obligations, amortization of fees and discounts and paid-in-kind investment income.
Supplemental Information 27 Fourth Quarter 2022
--- --- ---
DEBT AND PREFERRED EQUITY INVESTMENTS<br><br><br><br>Unaudited<br><br>(Dollars in Thousands, Except Per Square Foot Amounts)
---
Book Value Senior Weighted Average Weighted Average Weighted Average Yield
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Type of Investment Floating rate Fixed rate Total Financing Exposure PSF (1) Yield During Quarter (2) At End Of Quarter (2) (3)
Mezzanine Debt $ 144,056 $ 359,366 $ 503,422 $ 1,691,780 $ 799 6.55% 6.46%
Preferred Equity 119,858 119,858 250,000 $ 750 6.46% 6.55%
Balance as of 12/31/22 $ 144,056 $ 479,224 $ 623,280 (4) $ 790 6.62% 6.47% Debt and Preferred Equity Maturity Profile (4)
--- --- --- --- --- --- --- --- --- --- ---
2023 2024 2025 2026 2027 & Thereafter
Floating Rate $ 144,056 $ $ $ $
Fixed Rate 302,476 6,890 30,000 139,858
Sub-total $ 446,532 $ 6,890 $ 30,000 $ $ 139,858 (1) Net of loan loss reserves.
---
(2) Excludes accelerated fee income resulting from early repayment and loan loss reserves.
(3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter, excluding accelerated fee income resulting from early repayment and loan loss reserves.
(4) The weighted average maturity of the outstanding balance is 1.43 years. Approximately 21.6% of our portfolio of investments have extension options, some of which may be subject to certain conditions for extension. The weighted average fully extended maturity of the outstanding balance is 1.87 years. Supplemental Information 28 Fourth Quarter 2022
--- --- ---
LARGEST DEBT AND PREFERRED EQUITY INVESTMENTS<br><br><br><br>Unaudited<br><br>(Dollars in Thousands, Except Per Square Foot Amounts)
---
Book Value (1) Property Senior Yield At End
--- --- --- --- --- --- --- --- --- --- ---
Investment Type 12/31/2022 Type Location Financing Last PSF (2) Fixed/Floating Of Quarter (3)
Mezzanine Loan $ 225,367 Fee Manhattan $ 401,269 1,074 Fixed (4)
Preferred Equity 119,858 Multi-Family Rental Manhattan 250,000 750 Fixed 6.55%
Mezzanine Loan 77,109 Fee Manhattan 283,293 618 Fixed 14.16%
Mezzanine Loan 49,846 Office Manhattan 275,000 414 Floating 9.40%
Mezzanine Loan 46,884 Multi-Family Rental Brooklyn 207,134 416 Floating 16.80%
Mezzanine Loan 39,083 Office Manhattan 186,084 690 Floating 9.72%
Mezzanine Loan 30,000 Office Manhattan 95,000 573 Fixed 8.52%
Mezzanine Loan 20,000 Multi-Family Rental Brooklyn 85,000 696 Fixed 8.11%
Mezzanine Loan 8,243 Office Manhattan 54,000 449 Floating 17.72%
Mezzanine Loan 6,890 Office Manhattan 105,000 1,563 Fixed (5)
Total $ 623,280
(1) Net of unamortized fees, discounts, premiums and loan loss reserves.
(2) Reflects the last dollar of exposure to the Company's most junior position.
(3) Calculated based on GAAP income, which includes cash interest, paid-in-kind interest, fee accrual and amortization of discounts, recognized in the last month of the quarter excluding loan loss reserves.
(4) Loan was put on non-accrual in the third quarter of 2020 and continues to be on non-accrual as of December 31, 2022.
(5) Loan was put on non-accrual in the second quarter of 2020 and continues to be on non-accrual as of December 31, 2022.

All values are in US Dollars.

Supplemental Information 29 Fourth Quarter 2022
SELECTED PROPERTY DATA<br>Manhattan Operating Properties<br>Unaudited<br>(Dollars in Thousands)
---
Ownership # of % of Total Occupancy % (Commenced Leases) Annualized Contractual Cash Rent Total Tenants
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Properties Interest (%) SubMarket Ownership Bldgs Square Feet Sq. Feet Dec-22 Sep-22 Jun-22 Mar-22 Dec-21 ('s) SLG%
CONSOLIDATED PROPERTIES
"Same Store"
100 Church Street 100.0 Downtown Fee Interest 1 1,047,500 4.4 90.3 90.1 90.1 90.1 90.1 45,818 3.6 18
110 Greene Street 100.0 Soho Fee Interest 1 223,600 0.9 86.1 85.0 79.0 78.5 77.1 16,452 1.3 53
125 Park Avenue 100.0 Grand Central Fee Interest 1 604,245 2.5 95.7 95.5 95.7 95.7 99.2 45,962 3.6 25
304 Park Avenue South 100.0 Midtown South Fee Interest 1 215,000 0.9 100.0 100.0 100.0 100.0 100.0 18,231 1.4 7
420 Lexington Ave (Graybar) 100.0 Grand Central North Leasehold Interest 1 1,188,000 5.0 85.0 83.5 83.9 84.1 84.8 80,559 6.3 169
461 Fifth Avenue 100.0 Midtown Fee Interest 1 200,000 0.8 77.1 77.1 87.5 87.5 84.2 14,311 1.1 13
485 Lexington Avenue 100.0 Grand Central North Fee Interest 1 921,000 3.8 76.6 79.2 80.7 80.7 80.7 47,744 3.7 27
555 West 57th Street 100.0 Midtown West Fee Interest 1 941,000 3.9 96.8 97.8 100.0 99.7 99.7 53,847 4.2 9
711 Third Avenue 100.0 (1) Grand Central North Leasehold Interest (1) 1 524,000 2.2 94.7 94.7 94.7 94.7 94.7 35,735 2.8 22
810 Seventh Avenue 100.0 Times Square Fee Interest 1 692,000 2.9 86.5 83.0 79.7 81.5 82.6 42,664 3.3 42
1185 Avenue of the Americas 100.0 Rockefeller Center Leasehold Interest 1 1,062,000 4.4 69.3 83.3 83.4 80.9 79.8 65,087 5.1 12
1350 Avenue of the Americas 100.0 Rockefeller Center Fee Interest 1 562,000 2.3 88.1 87.0 84.9 82.3 81.2 40,301 3.2 44
Subtotal / Weighted Average 12 8,180,345 34.0 % 86.0 % 87.6 % 87.8 % 87.4 % 87.5 % 506,711 39.6% 441
"Non Same Store"
245 Park Avenue 100.0 Park Avenue Fee Interest 1 1,782,793 7.5 83.9 91.8 N/A N/A N/A 127,442 10.0 17
Subtotal / Weighted Average 1 1,782,793 7.5 % 83.9 % 91.8 % 127,442 10.0% 17
Total / Weighted Average Consolidated Properties 13 9,963,138 41.5 % 85.7 % 88.4 % 87.8 % 87.4 % 87.5 % 634,153 49.6% 458
UNCONSOLIDATED PROPERTIES
"Same Store"
2 Herald Square 51.0 Herald Square Leasehold Interest 1 369,000 1.5 84.6 80.0 80.0 95.8 95.8 30,952 1.2 5
10 East 53rd Street 55.0 Plaza District Fee Interest 1 354,300 1.5 96.0 92.9 92.2 90.3 89.0 31,717 1.4 39
11 Madison Avenue 60.0 Park Avenue South Fee Interest 1 2,314,000 9.7 96.4 96.4 96.4 100.0 100.0 166,939 7.8 9
100 Park Avenue 50.0 Grand Central South Fee Interest 1 834,000 3.5 84.2 80.4 80.0 80.0 76.3 60,820 2.4 36
280 Park Avenue 50.0 Park Avenue Fee Interest 1 1,219,158 5.1 95.9 94.8 95.5 96.1 94.9 130,909 5.1 38
800 Third Avenue 60.5 Grand Central North Fee Interest 1 526,000 2.2 84.2 83.7 82.7 83.5 87.6 35,896 1.7 37
919 Third Avenue 51.0 Grand Central North Fee Interest 1 1,454,000 6.1 99.9 99.9 99.5 93.6 100.0 114,175 4.6 8
1515 Broadway 56.9 Times Square Fee Interest 1 1,750,000 7.3 99.7 99.7 99.7 99.8 99.9 131,316 5.8 7
Worldwide Plaza 25.0 Westside Fee Interest 1 2,048,725 8.6 91.7 91.7 91.6 91.5 95.1 143,914 2.8 21
Subtotal / Weighted Average 9 10,869,183 45.5 % 94.5 % 93.8 % 93.7 % 94.3 % 95.6 % 846,638 32.8% 200
"Non Same Store"
One Vanderbilt Avenue 71.0 Grand Central Fee Interest 1 1,657,198 6.9 96.8 95.1 94.1 93.5 86.6 254,573 14.1 38
220 East 42nd Street 51.0 Grand Central Fee Interest 1 1,135,000 4.7 92.6 92.3 92.3 91.8 91.1 70,233 2.8 36
450 Park Avenue 25.1 Park Avenue Fee Interest 1 337,000 1.4 79.8 79.8 78.4 N/A N/A 33,545 0.7 22
Subtotal / Weighted Average 3 3,129,198 13.0 % 93.4 % 92.4 % 91.7 % 92.8 % 88.4 % 358,351 17.6% 96
Total / Weighted Average Unconsolidated Properties 12 13,998,381 58.5 % 94.3 % 93.5 % 93.3 % 94.0 % 94.1 % 1,204,989 50.4% 296
Manhattan Operating Properties Grand Total / Weighted Average 25 23,961,519 100.0 % 90.7 % 91.4 % 91.3 % 91.5 % 91.6 % 1,839,141 754
Manhattan Operating Properties Grand Total - SLG share of Annualized Rent 1,278,993 100.0%
Manhattan Operating Properties Same Store Occupancy % 19,049,528 79.5 % 90.9 % 91.2 % 91.2 % 91.3 % 92.1 %
Manhattan Operating Properties Same Store Leased Occupancy % 91.2 % 92.1 % 92.0 % 92.7 % 93.0 %
(1) The Company owns 50% of the fee interest.

All values are in US Dollars.

Supplemental Information 30 Fourth Quarter 2022
SELECTED PROPERTY DATA<br><br>Retail, Residential and Suburban Operating Properties<br><br>Unaudited<br><br>(Dollars in Thousands)
--- Ownership # of % of Total Occupancy % (Commenced Leases) Annualized Contractual Cash Rent Total Tenants
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Properties Interest (%) SubMarket Ownership Bldgs Square Feet Sq. Feet Dec-22 Sep-22 Jun-22 Mar-22 Dec-21 ($'s) (SLG%)
"Same Store" Retail
11 West 34th Street 30.0 Herald Square/Penn Station Fee Interest 1 17,150 5.4 100.0 100.0 100.0 100.0 100.0 $3,362 2.1 1
21 East 66th Street 32.3 Plaza District Fee Interest 1 13,069 4.1 100.0 100.0 100.0 100.0 100.0 2,149 1.4 1
115 Spring Street 51.0 Soho Fee Interest 1 5,218 1.6 100.0 100.0 100.0 100.0 100.0 3,887 4.1 1
121 Greene Street 50.0 Soho Fee Interest 1 7,131 2.2 100.0 100.0 100.0 100.0 100.0 1,430 1.5 2
650 Fifth Avenue 50.0 Plaza District Leasehold Interest 1 69,214 21.6 100.0 100.0 100.0 100.0 100.0 38,256 39.2 1
717 Fifth Avenue 10.9 Midtown/Plaza District Fee Interest 1 119,550 37.5 90.4 90.4 90.4 90.4 90.4 50,649 11.3 5
719 Seventh Avenue 75.0 Times Square Fee Interest 1 10,040 3.1
1552-1560 Broadway 50.0 Times Square Fee Interest 2 57,718 18.0 88.3 88.3 88.3 88.3 88.3 29,885 30.6 3
Added to Same Store in 2022
85 Fifth Avenue 36.3 Midtown South Fee Interest 1 12,946 4.0 100.0 100.0 100.0 100.0 100.0 2,100 1.6 1
Subtotal/Weighted Average 10 312,036 97.5 % 90.9 % 90.9 % 90.9 % 90.9 % 90.9 % $131,718 91.8% 15
"Non Same Store" Retail
690 Madison Avenue 100.0 Plaza District Fee Interest 1 7,848 2.5 100.0 100.0 100.0 100.0 100.0 $4,000 8.2 1
Subtotal/Weighted Average 1 7,848 2.5 % 100.0 % 100.0 % 100.0 % 100.0 % 100.0 % $4,000 8.2% 1
Total / Weighted Average Retail Properties 11 319,884 100.0 % 91.2 % 91.2 % 91.2 % 91.2 % 91.2 % $135,718 100.0% 16
Residential Properties
Ownership # of Total Occupancy % (Commenced Leases) Annualized Contractual Cash Rent Average Monthly Rent Per Unit (1)
Properties Interest (%) SubMarket Ownership Bldgs Square Feet Units Dec-22 Sep-22 Jun-22 Mar-22 Dec-21 ($'s) (SLG%) ($'s)
"Non Same Store" Residential
7 Dey Street 100.0 Lower Manhattan Fee Interest 1 140,382 209 89.5 85.6 76.1 59.3 30.1 $11,019 100.0 $4,910
Subtotal/Weighted Average 1 140,382 209 89.5 % 85.6 % 76.1 % 59.3 % 30.1 % $11,019 100.0% $4,910
Total / Weighted Average Residential Properties 1 140,382 209 89.5 % 85.6 % 76.1 % 59.3 % 30.1 % $11,019 100.0% $4,910
Suburban Properties
Ownership # of % of Total Occupancy % (Commenced Leases) Annualized Contractual Cash Rent Total Tenants
Properties Interest (%) SubMarket Ownership Bldgs Square Feet Sq. Feet Dec-22 Sep-22 Jun-22 Mar-22 Dec-21 ($'s) (SLG%)
"Same Store"
Landmark Square 100.0 Stamford, Connecticut Fee Interest 7 862,800 100.0 79.3 80.1 78.3 78.6 78.9 $19,560 100.0 107
Subtotal/Weighted Average 7 862,800 100.0 % 79.3 % 80.1 % 78.3 % 78.6 % 78.9 % $19,560 100.0% 107
Total / Weighted Average Suburban Properties 7 862,800 100.0 % 79.3 % 80.1 % 78.3 % 78.6 % 78.9 % $19,560 100.0% 107
(1) Calculated based on occupied units. Amounts in dollars.
Supplemental Information 31 Fourth Quarter 2022
--- --- ---
SELECTED PROPERTY DATA<br><br>Development / Redevelopment and Construction in Progress<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Ownership # of % of Total Occupancy % (Commenced Leases) Annualized Contractual Cash Rent Gross R/E Book Value Total Tenants
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Properties Interest (%) SubMarket Ownership Bldgs Square Feet Sq. Feet Dec-22 Sep-22 Jun-22 Mar-22 Dec-21 ($'s) (SLG%)
Development / Redevelopment
5 Times Square 31.6 Times Square Leasehold Interest 1 1,127,931 40.9 22.5 22.5 N/A N/A N/A $24,824 15.3 $949,257 2
19 East 65th Street 100.0 Plaza District Fee Interest 1 14,639 0.5 5.5 5.5 5.5 5.5 5.5 32 0.1 12,566 1
185 Broadway 100.0 Lower Manhattan Fee Interest 50,206 1.8 25.9 14.1 14.1 14.1 3,220 6.3 55,780 3
625 Madison Avenue 100.0 Plaza District Leasehold Interest 1 563,000 20.4 18.1 18.1 25.8 25.8 25.2 13,180 25.7 325,935 17
750 Third Avenue 100.0 Grand Central North Fee Interest 1 780,000 28.5 24.0 24.7 23.2 21.8 34.0 13,251 25.8 354,659 22
885 Third Avenue 100.0 Midtown / Plaza District Fee / Leasehold Interest 1 218,796 7.9 76.5 N/A N/A N/A N/A 13,752 26.8 107,866 13
Total / Weighted Average Development / Redevelopment Properties 5 2,754,572 100.0 % 26.3 % 21.9 % 23.7 % 23.0 % 29.0 % $68,259 100.0% $1,806,063 58
Construction in Progress
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Future Equity
Equity Contributed Contributions Financing Total
Building Address Usable Ownership Estimated Percentage Development
Sq. Feet Interest (%) TCO (1) Leased
15 Beekman (3) 221,884 20.0 Q3 2023 (3) 100.0 13,510 54,040 5,392 21,568 86,738 38,262 $219,510
One Madison 1,396,426 25.5 Q4 2023 56.6 276,092 183,794 577,363 467,008 782,992 2,287,249
760 Madison 58,574 100.0 Q3 2023 (5) (6) 351,542 105,203 456,745
Total Construction In Progress 641,144 237,834 821,254
(1) Temporary Certificate of Occupancy.
(2) Includes fees payable to SL Green, as applicable.
(3) The space is 100% leased to Pace University for 30 years. The academic space was delivered in Q4 2022. The dormitory space is estimated to be delivered in Q3 2023.
(4) The Partners future equity contribution is payable at TCO. The Company's Equity Contributed is shown net of this funding.
(5) Reflects estimated turn over of retail space to retail tenant.
(6) The flagship retail space, which is comprised of 22,648 square feet, is 100% leased to Giorgio Armani for 15 years.

All values are in US Dollars.

Supplemental Information 32 Fourth Quarter 2022
SELECTED PROPERTY DATA<br><br>Retail Within Operating and Development / Redevelopment Properties<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Ownership # of % of Total Occupancy % (Commenced Leases) Annualized Contractual Cash Rent Total Tenants
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Properties Interest (%) SubMarket Ownership Bldgs Square Feet Sq. Feet Dec-22 Sep-22 Jun-22 Mar-22 Dec-21 ($'s) 100% SLG%
HIGH STREET RETAIL - Consolidated Properties
690 Madison Avenue 100.0 Plaza District Fee Interest 1 7,848 0.5 100.0 100.0 100.0 100.0 100.0 $4,000 1.5 2.7 1
719 Seventh Avenue 75.0 Times Square Fee Interest 1 10,040 0.7
Subtotal / Weighted Average 2 17,888 1.2 % 43.9 % 43.9 % 43.9 % 43.9 % 43.9 % $4,000 1.5% 2.7% 1
HIGH STREET RETAIL - Unconsolidated Properties
11 West 34th Street 30.0 Herald Square/Penn Station Fee Interest 1 17,150 1.1 100.0 100.0 100.0 100.0 100.0 $3,362 1.3 0.7 1
21 East 66th Street 32.3 Plaza District Fee Interest 1 13,069 0.9 100.0 100.0 100.0 100.0 100.0 2,149 0.8 0.5 1
85 Fifth Avenue 36.3 Midtown South Fee Interest 1 12,946 0.9 100.0 100.0 100.0 100.0 100.0 2,100 0.8 0.5 1
115 Spring Street 51.0 Soho Fee Interest 1 5,218 0.3 100.0 100.0 100.0 100.0 100.0 3,887 1.5 1.3 1
121 Greene Street 50.0 Soho Fee Interest 1 7,131 0.5 100.0 100.0 100.0 100.0 100.0 1,430 0.5 0.5 2
650 Fifth Avenue 50.0 Plaza District Leasehold Interest 1 69,214 4.6 100.0 100.0 100.0 100.0 100.0 38,256 14.3 12.9 1
717 Fifth Avenue 10.9 Midtown/Plaza District Fee Interest 1 119,550 8.0 90.4 90.4 90.4 90.4 90.4 50,649 18.9 3.6 5
1552-1560 Broadway 50.0 Times Square Fee Interest 2 57,718 3.9 88.3 88.3 88.3 88.3 88.3 29,885 11.2 10.1 3
Subtotal / Weighted Average 9 301,996 20.2 % 94.0 % 94.0 % 94.0 % 94.0 % 94.0 % $131,718 49.3% 30.1% 15
Total / Weighted Average Prime Retail 11 319,884 21.4 % 91.2 % 91.2 % 91.2 % 91.2 % 91.2 % $135,718 50.8% 32.8% 16
OTHER RETAIL - Consolidated Properties
100 Church Street 100.0 Downtown Fee Interest 1 61,708 4.1 96.2 92.8 92.8 92.8 92.8 $3,790 1.4 2.6 9
110 Greene Street 100.0 Soho Fee Interest 1 16,121 1.1 100.0 100.0 100.0 94.8 94.8 4,273 1.6 2.9 3
125 Park Avenue 100.0 Grand Central Fee Interest 1 32,124 2.1 100.0 100.0 100.0 100.0 100.0 4,676 1.7 3.1 6
185 Broadway (1) 100.0 Lower Manhattan Fee Interest 1 16,413 1.1 74.5 43.1 43.1 43.1 3,220 1.2 2.2 3
245 Park Avenue 100.0 Park Avenue Fee Interest 1 37,220 2.5 50.7 50.7 N/A N/A N/A 1,110 0.4 0.7 3
304 Park Avenue South 100.0 Midtown South Fee Interest 1 25,330 1.7 100.0 100.0 100.0 100.0 100.0 3,518 1.3 2.4 5
420 Lexington Ave (Graybar) 100.0 Grand Central North Leasehold Interest 1 54,026 3.6 100.0 95.8 95.8 95.8 95.8 5,336 2.0 3.7 6
461 Fifth Avenue 100.0 Midtown Fee Interest 1 17,114 1.1 15.9 15.9 15.9 15.9 15.9 903 0.3 0.6 1
485 Lexington Avenue 100.0 Grand Central North Fee Interest 1 41,701 2.8 100.0 100.0 100.0 100.0 100.0 5,666 2.2 3.8 8
555 West 57th Street 100.0 Midtown West Fee Interest 1 53,186 3.6 100.0 100.0 100.0 100.0 100.0 2,999 1.1 2.0 2
625 Madison Avenue (1) 100.0 Plaza District Leasehold Interest 1 78,489 5.2 77.6 77.6 84.7 84.7 79.0 10,064 3.8 6.8 14
711 Third Avenue 100.0 Grand Central North Leasehold Interest 1 25,639 1.7 100.0 100.0 100.0 100.0 100.0 3,268 1.2 2.2 3
750 Third Avenue (1) 100.0 Grand Central North Fee Interest 1 24,827 1.7 47.5 47.5 47.5 47.5 53.2 1,671 0.6 1.1 5
810 Seventh Avenue 100.0 Times Square Fee Interest 1 18,207 1.2 98.6 98.6 98.6 98.6 98.6 4,372 1.6 2.9 3
885 Third Avenue (1) 100.0 Midtown / Plaza District Fee / Leasehold Interest 1 12,403 0.8 64.2 64.2 64.2 64.2 97.4 451 0.2 0.3 1
1185 Avenue of the Americas 100.0 Rockefeller Center Leasehold Interest 1 50,494 3.4 85.1 97.9 100.0 100.0 100.0 4,224 1.6 2.8 3
1350 Avenue of the Americas 100.0 Rockefeller Center Fee Interest 1 17,797 1.2 100.0 100.0 100.0 100.0 100.0 2,556 1.0 1.7 6
Subtotal / Weighted Average 17 582,799 38.9 % 85.9 % 85.4 % 89.0 % 88.8 % 87.7 % $62,097 23.2% 41.8% 81
(1) Redevelopment properties. Supplemental Information 33 Fourth Quarter 2022
--- --- ---
SELECTED PROPERTY DATA - CONTINUED<br><br>Retail Within Operating and Development / Redevelopment Properties<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Ownership # of % of Total Occupancy % (Commenced Leases) Annualized Contractual Cash Rent Total Tenants
--- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- --- ---
Properties Interest (%) SubMarket Ownership Bldgs Square Feet Sq. Feet Dec-22 Sep-22 Jun-22 Mar-22 Dec-21 ('s) SLG%
OTHER RETAIL - Unconsolidated Properties
One Vanderbilt Avenue 71.0 Grand Central Fee Interest 1 34,885 2.3 91.6 86.6 86.6 86.3 86.3 4,947 2.4 6
2 Herald Square 51.0 Herald Square Leasehold Interest 1 94,531 6.3 40.6 23.3 23.3 83.2 83.2 9,470 3.3 3
5 Times Square (1) 31.6 Times Square Leasehold Interest 1 41,238 2.8 35.9 35.9 N/A N/A N/A 2,252 0.5 1
10 East 53rd Street 55.0 Plaza District Fee Interest 1 38,657 2.6 100.0 100.0 100.0 100.0 100.0 3,876 1.4 3
11 Madison Avenue 60.0 Park Avenue South Fee Interest 1 38,800 2.6 96.4 97.7 97.7 97.7 97.7 3,416 1.4 4
100 Park Avenue 50.0 Grand Central South Fee Interest 1 40,022 2.7 97.1 99.6 93.1 93.1 100.0 3,520 1.2 7
220 East 42nd Street 51.0 Grand Central Fee Interest 1 33,866 2.3 100.0 100.0 100.0 85.0 82.2 2,248 0.8 5
280 Park Avenue 50.0 Park Avenue Fee Interest 1 28,219 1.9 93.9 100.0 100.0 100.0 100.0 1,615 0.5 2
450 Park Avenue 25.1 Park Avenue Fee Interest 1 6,317 0.4 100.0 100.0 100.0 N/A N/A 1,283 0.2 1
800 Third Avenue 60.5 Grand Central North Fee Interest 1 9,900 0.7 100.0 100.0 100.0 100.0 100.0 1,928 0.8 2
919 Third Avenue 51.0 Grand Central North Fee Interest 1 31,004 2.1 98.9 98.9 81.4 98.9 98.9 3,862 1.3 4
1515 Broadway 56.9 Times Square Fee Interest 1 185,956 12.3 97.7 97.7 97.7 98.5 100.0 29,980 11.4 7
Worldwide Plaza 25.0 Westside Fee Interest 1 10,592 (2) 0.7 78.5 78.5 78.5 78.5 78.5 1,097 0.2 6
Subtotal / Weighted Average 13 593,987 39.7 % 83.7 % 81.2 % 83.1 % 93.7 % 94.5 % 69,494 25.4% 51
Total / Weighted Average Other Retail 30 1,176,786 78.6 % 84.8 % 83.3 % 86.0 % 91.2 % 91.1 % 131,591 67.2% 132
Retail Grand Total / Weighted Average 41 1,496,670 100.0 % 86.2 % 85.0 % 87.2 % 91.2 % 91.1 % 267,309 148
Retail Grand Total - SLG share of Annualized Rent 148,598 100.0%
(1) Redevelopment properties.
(2) Excludes the theater, parking garage, fitness gym and other amenity space totaling 241,371 square feet.

All values are in US Dollars.

Supplemental Information 34 Fourth Quarter 2022
LARGEST TENANTS BY SLG SHARE OF ANNUALIZED CASH RENT<br><br><br><br>Unaudited<br><br>(Dollars in Thousands Except Per SF)
---
Ownership Interest % Lease Expiration (1) Total Rentable Square Feet Annualized Contractual Cash Rent () % of SLG Share of Annualized Contractual Cash Rent (2) Annualized Contractual Rent PSF Credit Rating (3)
--- --- --- --- --- --- --- --- ---
Tenant Name Property
Paramount Global 1515 Broadway 56.9 Jun 2031 1,603,126 101,312 4.1% 63.20
555 West 57th Street 100.0 Dec 2023 317,851 16,881 1.2% 53.11
1515 Broadway 56.9 Mar 2028 9,106 2,062 0.1% 226.48
Worldwide Plaza 25.0 Jan 2027 32,598 2,525 —% 77.46
1,962,681 122,780 5.4% 62.56 BBB
Credit Suisse Securities (USA), Inc. 11 Madison Avenue 60.0 May 2037 1,184,762 75,380 3.2% 63.62 A-
Sony Corporation 11 Madison Avenue 60.0 Jan 2031 578,791 50,205 2.1% 86.74 A
Debevoise & Plimpton, LLP 919 Third Avenue 51.0 Feb 2023 527,433 46,826 1.7% 88.78
TD Bank US Holding Company One Vanderbilt Avenue 71.0 Jul 2041 193,159 24,837 1.3% 128.59
One Vanderbilt Avenue 71.0 Aug 2041 6,843 3,217 0.2% 470.04
125 Park Avenue 100.0 Oct 2023 6,234 2,027 0.1% 325.12
125 Park Avenue 100.0 Oct 2030 26,536 1,824 0.1% 68.72
232,772 31,905 1.7% 137.06 AA-
Carlyle Investment Management LLC One Vanderbilt Avenue 71.0 Sep 2036 194,702 32,471 1.6% 166.77 A-
The City of New York 100 Church Street 100.0 Mar 2034 510,007 20,622 1.5% 40.43 Aa2
King & Spalding 1185 Avenue of the Americas 100.0 Oct 2025 218,275 20,573 1.5% 94.25
Metro-North Commuter Railroad Company 420 Lexington Avenue 100.0 Nov 2034 344,873 20,058 1.5% 58.16
420 Lexington Avenue 100.0 Jan 2027 7,537 444 —% 58.89
352,410 20,502 1.5% 58.18 A3
WME IMG, LLC 304 Park Avenue 100.0 Apr 2028 174,069 13,477 1.0% 77.42
11 Madison Avenue 60.0 Sep 2030 104,618 10,358 0.4% 99.01
278,687 23,835 1.4% 85.52
Nike Retail Services, Inc. 650 Fifth Avenue 50.0 Jan 2033 69,214 38,256 1.4% 552.72 AA-
Bloomberg L.P. 919 Third Avenue 51.0 Feb 2029 557,208 35,903 1.3% 64.43
Ares Management LLC 245 Park Avenue 100.0 May 2026 175,042 17,777 1.3% 101.56 BBB+
Cravath, Swaine & Moore LLP Worldwide Plaza 25.0 Aug 2024 617,135 70,102 1.2% 113.59
Cooperatieve Rabobank UA 245 Park Avenue 100.0 Sep 2026 109,657 16,844 1.2% 153.61 A+
McDermott Will & Emery LLP One Vanderbilt Avenue 71.0 Dec 2042 146,642 23,309 1.2% 158.95
420 Lexington Avenue 100.0 Oct 2026 10,043 615 —% 61.25
156,685 23,924 1.2% 152.69
The Toronto Dominion Bank One Vanderbilt Avenue 71.0 Mar 2042 142,892 18,757 0.9% 131.27
125 Park Avenue 100.0 Oct 2041 52,450 3,476 0.3% 66.27
195,342 22,233 1.2% 133.82 AA-
Stone Ridge Holdings Group LP One Vanderbilt Avenue 71.0 Dec 2037 97,652 21,428 1.1% 219.43
Hess Corp 1185 Avenue of the Americas 100.0 Dec 2027 167,169 15,101 1.1% 90.34 BBB-
BMW of Manhattan, Inc. 555 West 57th Street 100.0 Jul 2032 226,556 12,737 0.9% 56.22 A
Total 8,412,180 719,404 33.5% 85.52
(1) Expiration of current lease term and does not reflect extension options.
(2) SLG Share of Annualized Cash Rent includes Manhattan, Suburban, Retail, Residential and Development / Redevelopment properties.
(3) Corporate or bond rating from S&P, Fitch or Moody's.
(4) Tenant pays rent on a net basis. Rent PSF reflects gross equivalent.

All values are in US Dollars.

Supplemental Information 35 Fourth Quarter 2022
MANHATTAN TENANT DIVERSIFICATION<br><br><br><br>Unaudited
---

chart-5321abcf77424bbab50.jpgchart-84f4e83082ad4e99a30.jpg

Supplemental Information 36 Fourth Quarter 2022
LEASING ACTIVITY - MANHATTAN OPERATING PROPERTIES<br><br>Available Space<br><br>Unaudited
---
Activity Building Address # of Leases Square Feet (1) Rentable SF Escalated<br><br>Rent/Rentable SF ($'s) (2)
--- --- --- --- --- ---
Available Space at 9/30/22 2,102,945
Space which became available during the Quarter (3):
Office
100 Park Avenue 1 3,057 3,208 $92.64
110 Greene Street 2 8,898 8,898 72.05
125 Park Avenue 1 1,595 1,548 77.90
245 Park Avenue 3 140,615 134,310 123.73
280 Park Avenue 1 9,732 7,560 99.32
420 Lexington Avenue 8 15,371 20,243 68.93
485 Lexington Avenue 4 45,114 46,349 72.48
555 West 57th Street 1 8,893 8,893 39.31
800 Third Avenue 1 6,204 6,236 81.15
1185 Avenue of the Americas 1 133,728 133,728 90.58
1350 Avenue of the Americas 3 6,291 6,308 77.94
Total/Weighted Average 26 379,498 377,281 $97.13
Retail
11 Madison Avenue 1 635 496 $102.78
100 Park Avenue 1 1,000 1,000 47.71
280 Park Avenue 2 1,722 1,722 395.38
304 Park Avenue South 1 1,593 1,716 233.09
1185 Avenue of the Americas 2 21,212 21,212 171.46
Total/Weighted Average 7 26,162 26,146 $184.22
Storage
420 Lexington Avenue 1 198 198 $28.45
1185 Avenue of the Americas 3 7,864 7,777 54.36
Total/Weighted Average 4 8,062 7,975 $53.72
Total Space which became available during the quarter
Office 26 379,498 377,281 $97.13
Retail 7 26,162 26,146 $184.22
Storage 4 8,062 7,975 $53.72
37 413,722 411,402 $101.82
Total Available Space 2,516,667
(1) Represents the rentable square footage at the time the property was acquired.
(2) Escalated cash rent includes base rent plus all additional amounts paid by the tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment, excluding concessions.
(3) Includes expiring space, relocating tenants and move-outs where tenants vacated. Excludes lease expirations where tenants heldover. Supplemental Information 37 Fourth Quarter 2022
--- --- ---
LEASING ACTIVITY - MANHATTAN OPERATING PROPERTIES<br><br>Commenced Leasing<br><br>Unaudited
---
Activity # of Leases Term (Yrs) Square Feet (1) Rentable SF New Cash Rent / Rentable SF (2) Prev. Escalated Rent/ Rentable SF (3) TI / Rentable SF Free Rent <br># of Months
--- --- --- --- --- --- --- --- ---
Available Space 2,516,667
Office
2 9.8 25,978 25,923 $177.41 $— $132.01 12.0
2 9.4 11,140 11,397 84.80 85.42 97.88 8.1
1 12.6 35,824 40,139 67.00 88.11 146.53 16.0
4 4.6 11,005 11,004 81.96 67.96 21.39 4.3
2 7.0 2,703 2,710 62.86 80.97 45.62 7.3
1 5.4 3,082 3,082 58.00 162.54 5.0
3 9.8 25,236 26,819 108.67 113.60 161.43 9.3
12 5.4 31,133 39,346 61.37 67.58 42.05 3.3
2 6.0 21,004 21,289 67.35 77.25 30.12 6.0
2 3.3 8,838 8,946 64.49 81.15 3.49 3.0
3 5.5 23,829 21,078 55.90 25.29 4.4
4 6.7 12,524 12,518 86.73 85.78 76.22 5.4
38 8.0 212,296 224,251 $85.21 $87.34 $86.61 8.1
Retail
1 15.0 1,734 2,288 $65.56 $— $—
1 15.6 2,128 2,128 126.88 70.49 7.0
1 15.5 1,593 1,715 192.42 233.23 43.73 6.0
1 10.7 1,600 1,851 278.23 162.07 8.0
1 10.5 14,500 27,527 35.16 33.84 9.08 6.0
1 10.3 17,064 16,343 122.38 258.37 216.30 6.0
6 11.0 38,619 51,852 $81.63 $121.84 $83.12 5.8
Storage
1 2.7 170 172 $25.00 $— $—
1 0.3 1,040 1,081 25.00
2 10.4 209 236 30.81 4.3
4 2.2 1,419 1,489 $25.92 $— $— 0.7
Leased Space
38 8.0 212,296 224,251 $85.21 $87.34 $86.61 8.1
6 11.0 38,619 51,852 $81.63 $121.84 $83.12 5.8
4 2.2 1,419 1,489 $25.92 $— $— 0.7
48 8.5 252,334 277,592 $84.23 $96.16 $85.49 7.7
Total Available Space as of 12/31/2022 2,264,333
Early Renewals
Office
1 3.4 4,007 4,750 $78.00 $63.29 $—
1 10.8 40,488 45,245 65.00 65.94 100.00 10.0
1 10.6 29,787 30,030 60.00 62.41 20.00 7.0
1 11.2 15,964 16,045 69.00 90.96 70.00 14.0
4 10.4 90,246 96,070 $64.75 $68.88 $65.04 9.2
Retail
1 3.0 3,100 2,800 $125.00 $280.00 $—
1 5.0 1,812 1,913 101.16 105.66
2 3.8 4,912 4,713 $115.32 $209.24 $—
Storage
1 10.8 1,805 1,805 $35.00 $31.00 $— 10.0
1 10.6 283 290 39.57 41.56
2 10.8 2,088 2,095 $35.63 $32.46 $— 8.6
Renewals
4 10.4 90,246 96,070 $64.75 $68.88 $65.04 9.2
2 3.8 4,912 4,713 $115.32 $209.24 $—
2 10.8 2,088 2,095 $35.63 $32.46 $— 8.6
8 10.1 97,246 102,878 $66.47 $74.57 $60.73 8.8
(1) Represents the rentable square footage at the time the property was acquired.
(2) Annual initial base rent.
(3) Escalated cash rent includes base rent plus all additional amounts paid by the tenant in the form of real estate taxes, operating expenses, porters wage or a consumer price index (CPI) adjustment, excluding concessions.
(4) Average starting office rent excluding new tenants replacing vacancies is 77.64/rsf for 132,777 rentable SF.
Average starting office rent for office space (leased and early renewals, excluding new tenants replacing vacancies) is 72.23/rsf for 228,847 rentable SF.

All values are in US Dollars.

Supplemental Information 38 Fourth Quarter 2022
LEASE EXPIRATIONS - MANHATTAN OPERATING PROPERTIES<br><br>Office, Retail and Storage Leases<br><br>Unaudited
---
Year of Lease Expiration Number of Expiring Leases (1) Rentable Square Footage of Expiring Leases SLG Share<br>Rentable Square Footage of Expiring Leases Percentage of Total <br>Sq. Ft. Annualized Contractual Cash Rent of Expiring Leases SLG Share<br>Annualized Contractual Cash Rent of Expiring Leases Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2) Current Weighted Average Asking Rent $/psf (3)
--- --- --- --- --- --- --- --- --- ---
Wholly-Owned and Consolidated JV Properties
2022 (4) 13 53,301 53,301 0.6 % $4,079,391 $4,079,391 $76.53 $69.29
1st Quarter 2023 12 161,834 161,834 1.8 % 13,445,071 13,445,071 83.08 83.87
2nd Quarter 2023 18 150,621 150,621 1.7 % 11,880,107 11,880,107 78.87 75.01
3rd Quarter 2023 21 210,174 210,174 2.3 % 10,045,563 10,045,563 47.80 81.88
4th Quarter 2023 21 411,436 411,436 4.6 % 25,311,876 25,311,876 61.52 66.25
Total 2023 72 934,065 934,065 10.4 % $60,682,617 $60,682,617 $64.97 $74.23
2024 57 449,778 449,778 5.0 % $26,549,129 $26,549,129 $59.03 $56.77
2025 62 497,644 497,644 5.6 % 43,715,047 43,715,047 87.84 70.36
2026 48 1,068,123 1,068,123 11.9 % 87,743,733 87,743,733 82.15 76.49
2027 56 718,866 718,866 8.0 % 57,264,515 57,264,515 79.66 70.68
2028 33 661,497 661,497 7.4 % 48,905,505 48,905,505 73.93 70.06
2029 21 400,505 400,505 4.5 % 27,172,272 27,172,272 67.85 63.50
2030 21 801,723 801,723 9.0 % 54,260,411 54,260,411 67.68 66.24
2031 16 474,630 474,630 5.3 % 34,630,194 34,630,194 72.96 77.71
Thereafter 62 2,885,420 2,885,420 32.3 % 189,149,932 189,149,932 65.55 66.89
Grand Total 461 8,945,552 8,945,552 100.0 % $634,152,746 $634,152,746 $70.89 $69.40
Unconsolidated JV Properties
2022 (4) 5 53,011 27,484 0.4 % $3,872,976 $2,067,957 $73.06 $68.96
1st Quarter 2023 7 468,045 244,027 3.5 % 38,824,470 20,128,179 82.95 70.54
2nd Quarter 2023 3 26,097 8,554 0.2 % 2,298,635 717,203 88.08 82.75
3rd Quarter 2023 6 51,515 26,738 0.4 % 5,701,294 3,149,697 110.67 99.92
4th Quarter 2023 8 126,298 63,987 0.9 % 12,818,602 6,476,292 101.49 76.94
Total 2023 24 671,955 343,306 5.0 % $59,643,001 $30,471,371 $88.76 $74.47
2024 30 1,014,470 332,950 7.6 % $112,022,038 $36,507,066 $110.42 $79.55
2025 26 425,848 219,134 3.2 % 41,695,535 21,466,806 97.91 85.76
2026 35 587,690 256,568 4.4 % 63,670,124 28,178,069 108.34 91.64
2027 26 283,795 111,498 2.1 % 38,193,157 16,036,942 134.58 110.46
2028 30 294,902 163,730 2.2 % 32,090,762 18,061,548 108.82 104.10
2029 17 884,966 435,246 6.6 % 66,377,729 31,926,446 75.01 75.37
2030 18 455,760 254,169 3.4 % 45,619,919 25,585,465 100.10 89.52
2031 23 2,802,003 1,535,533 21.0 % 205,840,767 111,413,940 73.46 76.24
Thereafter 76 5,869,628 3,202,259 44.1 % 535,962,560 314,835,803 91.31 97.11
Grand Total 310 13,344,028 6,881,877 100.0 % $1,204,988,568 $636,551,413 $90.30 $88.27
(1) Tenants may have multiple leases.
(2) Represents in place annualized contractual cash rent allocated by year of expiration.
(3) Management's estimate of average asking rents for currently occupied space as of December 31, 2022. Taking rents are typically lower than asking rents and may vary from property to property.
(4) Includes month to month holdover tenants that expired prior to December 31, 2022.
Supplemental Information 39 Fourth Quarter 2022
--- --- ---
LEASE EXPIRATIONS<br><br>Retail Leases Within Operating and Development / Redevelopment Properties<br><br>Wholly-Owned and Consolidated JV's<br><br>Unaudited
---
Year of Lease Expiration Number of Expiring Leases (1) Rentable Square Footage of Expiring Leases SLG Share<br>Rentable Square Footage of Expiring Leases Percentage of Total <br>Sq. Ft. Annualized Contractual Cash Rent of Expiring Leases SLG Share<br>Annualized Contractual Cash Rent of Expiring Leases Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2) Current Weighted Average Asking Rent $/psf (3)
--- --- --- --- --- --- --- --- --- ---
High Street Retail
2022 (4) % $— $— $— $—
2023 %
2024 1 7,848 7,848 100.0 % 4,000,000 4,000,000 509.68 399.48
2025 %
2026 %
2027 %
2028 %
2029 %
2030 %
2031 %
Thereafter %
1 7,848 7,848 100.0 % $4,000,000 $4,000,000 $509.68 $399.48
Vacancy (5) 10,040 $268.92
Grand Total 17,888 $326.20
Other Retail
2022 (4) 2 14,507 14,507 2.9 % $1,397,055 $1,397,055 $96.30 $81.63
2023 10 37,849 37,849 7.5 % 8,640,036 8,640,036 228.28 241.52
2024 2 4,660 4,660 0.9 % 1,151,198 1,151,198 247.04 119.00
2025 4 29,597 29,597 5.8 % 4,433,704 4,433,704 149.80 100.72
2026 6 11,481 11,481 2.3 % 1,181,368 1,181,368 102.90 90.14
2027 6 29,485 29,485 5.8 % 4,351,970 4,351,970 147.60 104.94
2028 4 8,195 8,195 1.6 % 1,552,751 1,552,751 189.48 156.83
2029 4 27,702 27,702 5.5 % 2,453,901 2,453,901 88.58 86.47
2030 6 49,798 49,798 9.8 % 7,613,246 7,613,246 152.88 126.14
2031 5 18,533 18,533 3.7 % 2,057,090 2,057,090 111.00 84.23
Thereafter 32 275,919 275,919 54.2 % 27,264,549 27,264,549 98.81 88.07
81 507,726 507,726 100.0 % $62,096,868 $62,096,868 $122.30 $105.99
Vacancy (5) 81,361 $113.56
Grand Total 589,087 $107.04
(1) Tenants may have multiple leases.
(2) Represents in place annualized contractual cash rent allocated by year of expiration.
(3) Management's estimate of average asking rents for currently occupied space as of December 31, 2022. Taking rents are typically lower than asking rents and may vary from property to property.
(4) Includes month to month holdover tenants that expired prior to December 31, 2022.
(5) Includes square footage of leases signed but not yet commenced.
Supplemental Information 40 Fourth Quarter 2022
--- --- ---
LEASE EXPIRATIONS<br><br>Retail Leases Within Operating and Development / Redevelopment Properties<br><br>Unconsolidated JV's<br><br>Unaudited
--- Year of Lease Expiration Number of Expiring Leases (1) Rentable Square Footage of Expiring Leases SLG Share<br>Rentable Square Footage of Expiring Leases Percentage of Total <br>Sq. Ft. Annualized Contractual Cash Rent of Expiring Leases SLG Share<br>Annualized Contractual Cash Rent of Expiring Leases Annualized Contractual Cash Rent Per Square Foot of Expiring Leases $/psf (2) Current Weighted Average Asking Rent $/psf (3)
--- --- --- --- --- --- --- --- --- ---
High Street Retail
2022 (4) 1 3,600 393 1.3 % $233,376 $25,485 $64.83 $85.00
2023 4 54,711 7,634 20.1 % 26,040,874 3,302,628 475.97 296.03
2024 2 12,299 6,150 4.5 % 6,552,516 3,276,258 532.77 703.31
2025 %
2026 4 74,424 12,346 27.3 % 33,022,978 5,805,412 443.71 282.98
2027 1 3,655 399 1.3 % 749,507 81,846 205.06 102.98
2028 %
2029 1 31,174 15,587 11.4 % 22,112,797 11,056,398 709.33 375.97
2030 1 2,625 1,313 1.0 % 650,004 325,002 247.62 247.62
2031 %
Thereafter 3 90,246 43,325 33.1 % 42,355,644 20,889,492 469.34 440.71
17 272,734 87,147 100.0 % $131,717,696 $44,762,521 $482.95 $362.01
Vacancy (5) 11,432 $82.39
Grand Total 284,166 $350.76
Other Retail
2022 (4) 1 7,100 4,296 1.4 % $1,144,732 $692,563 $161.23 $100.00
2023 1 14,513 4,579 2.9 % 2,252,356 710,618 155.20 172.26
2024 5 7,261 2,939 1.5 % 721,774 317,009 99.40 80.64
2025 %
2026 3 20,560 11,166 4.2 % 10,583,455 5,958,522 514.76 346.81
2027 5 23,256 11,855 4.7 % 11,625,876 6,417,333 499.91 401.93
2028 6 35,258 18,073 7.1 % 4,804,631 2,528,359 136.27 132.88
2029 7 63,172 32,185 12.8 % 6,176,195 2,960,456 97.77 89.89
2030 2 11,970 6,811 2.4 % 6,534,155 3,717,934 545.88 304.49
2031 4 35,169 17,636 7.3 % 8,551,060 4,372,261 243.14 229.45
Thereafter 17 274,951 157,480 55.7 % 17,100,195 10,064,024 62.19 67.25
51 493,210 267,020 100.0 % $69,494,429 $37,739,079 $140.90 $123.36
Vacancy (5) 95,665 $302.16
Grand Total 588,875 $152.41
(1) Tenants may have multiple leases.
(2) Represents in place annualized contractual cash rent allocated by year of expiration.
(3) Management's estimate of average asking rents for currently occupied space as of December 31, 2022. Taking rents are typically lower than asking rents and may vary from property to property.
(4) Includes month to month holdover tenants that expired prior to December 31, 2022.
(5) Includes square footage of leases signed but not yet commenced. Supplemental Information 41 Fourth Quarter 2022
--- --- ---
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY<br><br>Manhattan Office<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Gross Asset Occupancy (%)
--- --- --- --- --- --- --- --- ---
Property Submarket Interest Acquired Type of Ownership Net Rentable SF Valuation ('s) at acquisition 12/31/2022
2001 - 2022 Acquisitions
Jun-01 317 Madison Avenue Grand Central 100.0% Fee Interest 450,000 95.0 N/A
Sep-01 1250 Broadway Penn Station 49.9 Fee Interest 670,000 126,500 97.7 N/A
May-02 1515 Broadway Times Square 55.0 Fee Interest 1,750,000 483,500 98.0 99.7
Feb-03 220 East 42nd Street Grand Central 100.0 Fee Interest 1,135,000 265,000 91.9 92.6
Mar-03 125 Broad Street Downtown 100.0 Fee Interest 525,000 92,000 100.0 N/A
Oct-03 461 Fifth Avenue Midtown 100.0 Leasehold Interest 200,000 60,900 93.9 77.1
Dec-03 1221 Avenue of the Americas Rockefeller Center 45.0 Fee Interest 2,550,000 1,000,000 98.8 N/A
Mar-04 19 West 44th Street Midtown 35.0 Fee Interest 292,000 67,000 86.0 N/A
Jul-04 750 Third Avenue Grand Central 100.0 Fee Interest 779,000 255,000 100.0 24.0
Jul-04 485 Lexington Avenue Grand Central 30.0 Fee Interest 921,000 225,000 100.0 76.6
Oct-04 625 Madison Avenue Plaza District 100.0 Leasehold Interest 563,000 231,500 68.0 18.1
Feb-05 28 West 44th Street Midtown 100.0 Fee Interest 359,000 105,000 87.0 N/A
Apr-05 1 Madison Avenue Park Avenue South 55.0 Fee Interest 1,177,000 803,000 96.0
Apr-05 5 Madison Avenue Clock Tower Park Avenue South 100.0 Fee Interest 267,000 115,000 N/A N/A
Jun-05 19 West 44th Street Midtown 65.0 Fee Interest 91,200 92.2 N/A
Mar-06 521 Fifth Avenue Midtown 100.0 Leasehold Interest 460,000 210,000 97.0 N/A
Jun-06 609 Fifth Avenue Midtown 100.0 Fee Interest 160,000 182,000 98.5 N/A
Dec-06 485 Lexington Avenue Grand Central 70.0 Fee Interest 578,000 90.5 76.6
Dec-06 800 Third Avenue Grand Central North 43.0 Fee Interest 526,000 285,000 96.9 84.2
Jan-07 Reckson - NYC Portfolio Various 100.0 Fee Interests / Leasehold Interest 5,612,000 3,679,530 98.3 87.1
Apr-07 331 Madison Avenue Grand Central 100.0 Fee Interest 114,900 73,000 97.6 N/A
Apr-07 1745 Broadway Midtown 32.3 Leasehold Interest 674,000 520,000 100.0 N/A
Jun-07 333 West 34th Street Penn Station 100.0 Fee Interest 345,400 183,000 100.0 N/A
Aug-07 1 Madison Avenue Park Avenue South 45.0 Fee Interest 1,177,000 1,000,000 99.8
Dec-07 388 & 390 Greenwich Street Downtown 50.6 Fee Interest 2,635,000 1,575,000 100.0 N/A
Jan-10 100 Church Street Downtown 100.0 Fee Interest 1,047,500 181,600 41.3 90.3
May-10 600 Lexington Avenue Grand Central North 55.0 Fee Interest 303,515 193,000 93.6 N/A
Aug-10 125 Park Avenue Grand Central 100.0 Fee Interest 604,245 330,000 99.1 95.7
Jan-11 521 Fifth Avenue Midtown 49.9 Leasehold Interest 460,000 245,700 80.7 N/A
Apr-11 1515 Broadway Times Square 45.0 Fee Interest 1,750,000 1,210,000 98.5 99.7
May-11 110 East 42nd Street Grand Central 100.0 Fee Interest 205,000 85,570 72.6 N/A
May-11 280 Park Avenue Park Avenue 49.5 Fee Interest 1,219,158 1,110,000 78.2 95.9
Nov-11 180 Maiden Lane Financial East 49.9 Fee Interest 1,090,000 425,680 97.7 N/A
Nov-11 51 East 42nd Street Grand Central 100.0 Fee Interest 142,000 80,000 95.5 N/A
Feb-12 10 East 53rd Street Plaza District 55.0 Fee Interest 354,300 252,500 91.9 96.0
Jun-12 304 Park Avenue South Midtown South 100.0 Fee Interest 215,000 135,000 95.8 100.0
Sep-12 641 Sixth Avenue Midtown South 100.0 Fee Interest 163,000 90,000 92.1 N/A
Dec-12 315 West 36th Street Times Square South 35.5 Fee Interest 147,619 46,000 99.2 N/A
May-14 388 & 390 Greenwich Street Downtown 49.4 Fee Interest 2,635,000 1,585,000 100.0 N/A
Jul-15 110 Greene Street Soho 90.0 Fee Interest 223,600 255,000 84.0 86.1
Aug-15 30 East 40th Street Grand Central South 60.0 Leasehold Interest 69,446 4,650 100.0 N/A
Aug-15 11 Madison Avenue Park Avenue South 100.0 Fee Interest 2,314,000 2,285,000 71.6 96.4
Dec-15 600 Lexington Avenue Grand Central North 45.0 Fee Interest 303,515 284,000 95.5 N/A
Oct-17 Worldwide Plaza Westside 24.4 Fee Interest 2,048,725 1,725,000 100.0 91.7
May-18 2 Herald Square Herald Square 100.0 Leasehold Interest 369,000 266,000 81.6 84.6
May-19 110 Greene Street Soho 10.0 Fee Interest 223,600 256,500 93.3 86.1
Jul-20 885 Third Avenue Midtown / Plaza District 100.0 Fee / Leasehold Interest 625,300 387,932 94.8 76.5
Oct-20 590 Fifth Avenue Midtown 100.0 Fee Interest 103,300 107,200 90.0 N/A
39,959,123
2022 Acquisitions
Jun-22 450 Park Avenue Park Avenue 25.1% Fee Interest 337,000 79.8 79.8
Sep-22 245 Park Avenue Park Avenue 100.0 Fee Interest 1,782,793 1,960,000 91.8 83.9
2,119,793

All values are in US Dollars.

Supplemental Information 42 Fourth Quarter 2022
SUMMARY OF REAL ESTATE DISPOSITION ACTIVITY<br><br>Manhattan Office<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Gross Asset Valuation
--- --- --- --- --- --- --- ---
Property Submarket Interest Sold Type of Ownership Net Rentable SF ('s) ('s/SF)
2001 - 2021 Dispositions
Jan-01 633 Third Ave Grand Central North 100.0% Fee Interest 40,623
May-01 1 Park Ave Grand Central South 45.0 Fee Interest 913,000 233,900 256
Jun-01 1412 Broadway Times Square South 100.0 Fee Interest 389,000 90,700 233
Jul-01 110 East 42nd Street Grand Central 100.0 Fee Interest 69,700 14,500 208
Sep-01 1250 Broadway Penn Station 45.0 Fee Interest 670,000 126,500 189
Jun-02 469 Seventh Avenue Penn Station 100.0 Fee Interest 253,000 53,100 210
Mar-03 50 West 23rd Street Chelsea 100.0 Fee Interest 333,000 66,000 198
Jul-03 1370 Broadway Times Square South 100.0 Fee Interest 255,000 58,500 229
Dec-03 321 West 44th Street Times Square 100.0 Fee Interest 203,000 35,000 172
May-04 1 Park Avenue Grand Central South 75.0 Fee Interest 913,000 318,500 349
Oct-04 17 Battery Place North Financial 100.0 Fee Interest 419,000 70,000 167
Nov-04 1466 Broadway Times Square 100.0 Fee Interest 289,000 160,000 554
Apr-05 1414 Avenue of the Americas Plaza District 100.0 Fee Interest 111,000 60,500 545
Aug-05 180 Madison Avenue Grand Central 100.0 Fee Interest 265,000 92,700 350
Jul-06 286 & 290 Madison Avenue Grand Central 100.0 Fee Interest 149,000 63,000 423
Aug-06 1140 Avenue of the Americas Rockefeller Center 100.0 Leasehold Interest 191,000 97,500 510
Dec-06 521 Fifth Avenue Grand Central 50.0 Leasehold Interest 460,000 240,000 522
Mar-07 1 Park Avenue Grand Central South 100.0 Fee Interest 913,000 550,000 602
Mar-07 70 West 36th Street Garment 100.0 Fee Interest 151,000 61,500 407
Jun-07 110 East 42nd Street Grand Central North 100.0 Fee Interest 181,000 111,500 616
Jun-07 125 Broad Street Downtown 100.0 Fee Interest 525,000 273,000 520
Jun-07 5 Madison Clock Tower Park Avenue South 100.0 Fee Interest 267,000 200,000 749
Jul-07 292 Madison Avenue Grand Central South 100.0 Fee Interest 187,000 140,000 749
Jul-07 1372 Broadway Penn Station/Garment 85.0 Fee Interest 508,000 335,000 659
Nov-07 470 Park Avenue South Park Avenue South/Flatiron 100.0 Fee Interest 260,000 157,000 604
Jan-08 440 Ninth Avenue Penn Station 100.0 Fee Interest 339,000 160,000 472
May-08 1250 Broadway Penn Station 100.0 Fee Interest 670,000 310,000 463
Oct-08 1372 Broadway Penn Station/Garment 15.0 Fee Interest 508,000 274,000 539
May-10 1221 Avenue of the Americas Rockefeller Center 45.0 Fee Interest 2,550,000 1,280,000 502
Sep-10 19 West 44th Street Midtown 100.0 Fee Interest 292,000 123,150 422
May-11 28 West 44th Street Midtown 100.0 Fee Interest 359,000 161,000 448
Aug-13 333 West 34th Street Penn Station 100.0 Fee Interest 345,400 220,250 638
May-14 673 First Avenue Grand Central South 100.0 Leasehold Interest 422,000 145,000 344
Sep-15 120 West 45th Street Midtown 100.0 Fee Interest 440,000 365,000 830
Sep-15 315 West 36th Street Times Square South 100.0 Fee Interest 148,000 115,000 777
Jun-16 388 & 390 Greenwich Street Downtown 100.0 Fee Interest 2,635,000 2,000,000 759
Aug-16 11 Madison Avenue Park Avenue South 40.0 Fee Interest 2,314,000 2,600,000 1,124
Nov-17 1515 Broadway Times Square 30.0 Fee Interest 1,750,000 1,950,000 1,114
Jan-18 600 Lexington Avenue Grand Central North 100.0 Fee Interest 303,515 305,000 1,005
Feb-18 1515 Broadway Times Square 13.0 Fee Interest 1,750,000 1,950,000 1,114
May-18 1745 Broadway Midtown 56.9 Leasehold Interest 674,000 633,000 939
Nov-18 3 Columbus Circle Columbus Circle 48.9 Fee Interest 530,981 851,000 1,603
Nov-18 2 Herald Square Herald Square 49.0 Leasehold Interest 369,000 265,000 718
May-19 521 Fifth Avenue Grand Central 50.5 Fee Interest 460,000 381,000 828
Dec-20 30 East 40th Street Grand Central South 60.0 Leasehold Interest 69,446 5,200 75
Mar-21 55 West 46th Street - Tower 46 Midtown 25.0 Fee Interest 347,000 275,000 793
Jun-21 635 - 641 Sixth Avenue Midtown South 100.0 Fee Interest 267,000 325,000 1,217
Jul-21 220 East 42nd Street Grand Central 49.0 Fee Interest 1,135,000 783,500 690
Oct-21 590 Fifth Avenue Midtown 100.0 Fee Interest 103,300 103,000 997
Dec-21 110 East 42nd Street Grand Central 100.0 Fee Interest 215,400 117,075 544
27,912,365

All values are in US Dollars.

Supplemental Information 43 Fourth Quarter 2022
SUMMARY OF REAL ESTATE ACQUISITION/DISPOSITION ACTIVITY <br>Suburban Office<br>Unaudited<br>(Dollars in Thousands)
---
Gross Asset Occupancy (%)
--- --- --- --- --- --- --- --- ---
Property Submarket Interest Acquired Type of Ownership Net Rentable SF Valuation ('s) at acquisition 12/31/2022
2007 - 2021 Acquisitions
Jan-07 300 Main Street Stamford, Connecticut 100.0% Fee Interest 130,000 92.5 N/A
Jan-07 399 Knollwood Road White Plains, New York 100.0 Fee Interest 145,000 31,600 96.6 N/A
Jan-07 Reckson - Connecticut Portfolio Stamford, Connecticut 100.0 Fee Interests / Leasehold Interest 1,369,800 490,750 88.9 80.1
Jan-07 Reckson - Westchester Portfolio Westchester 100.0 Fee Interests / Leasehold Interest 2,346,100 570,190 90.6 N/A
Apr-07 Jericho Plazas Jericho, New York 20.3 Fee Interest 640,000 210,000 98.4 N/A
Jun-07 1010 Washington Boulevard Stamford, Connecticut 100.0 Fee Interest 143,400 38,000 95.6 N/A
Jun-07 500 West Putnam Avenue Greenwich, Connecticut 100.0 Fee Interest 121,500 56,000 94.4 N/A
Jul-07 16 Court Street Brooklyn, New York 35.0 Fee Interest 317,600 107,500 80.6 N/A
Aug-07 150 Grand Street White Plains, New York 100.0 Fee Interest 85,000 6,700 52.9 N/A
Sep-07 The Meadows Rutherford, New Jersey 25.0 Fee Interest 582,100 111,500 81.3 N/A
Jan-08 125 Chubb Way Lyndhurst, New Jersey 100.0 Fee Interest 278,000 29,364 N/A
Dec-10 7 Renaissance Square White Plains, New York 50.0 Fee Interest 65,641 4,000 N/A
Apr-13 16 Court Street Brooklyn, New York 49.0 Fee Interest 317,600 96,200 84.9 N/A
6,541,741
Gross Asset
Property Submarket Interest Sold Type of Ownership Net Rentable SF Valuation ('s) Price ('s/SF)
2008 - 2021 Dispositions
Oct-08 100 & 120 White Plains Road Tarrytown, New York 100.0% Fee Interest 211,000
Jan-09 55 Corporate Drive Bridgewater, New Jersey 100.0 Fee Interest 670,000 230,000 343
Aug-09 399 Knollwood Road White Plains, New York 100.0 Fee Interest 145,000 20,767 143
Jul-12 One Court Square Long Island City, New York 100.0 Fee Interest 1,402,000 481,100 343
Sep-13 300 Main Street Stamford, Connecticut 100.0 Fee Interest 130,000 13,500 104
Aug-15 The Meadows Rutherford, New Jersey 100.0 Fee Interest 582,100 121,100 208
Dec-15 140 Grand Street White Plains, New York 100.0 Fee Interest 130,100 22,400 172
Dec-15 150 Grand Street White Plains, New York 100.0 Fee Interest 85,000 9,600 113
Mar-16 7 Renaissance Square White Plains, New York 100.0 Fee Interest 65,641 21,000 320
Jul-16 500 West Putnam Avenue Greenwich, Connecticut 100.0 Fee Interest 121,500 41,000 337
Apr-17 520 White Plains Road Tarrytown, New York 100.0 Fee Interest 180,000 21,000 117
Jul-17 680 Washington Avenue Stamford, Connecticut 51.0 Fee Interest 133,000 42,011 316
Jul-17 750 Washington Avenue Stamford, Connecticut 51.0 Fee Interest 192,000 53,745 280
Oct-17 16 Court Street Brooklyn, New York 100.0 Fee Interest 317,600 171,000 538
Oct-17 125 Chubb Way Lyndhurst, New Jersey 100.0 Fee Interest 278,000 29,500 106
May-18 115-117 Stevens Avenue Valhalla, New York 100.0 Fee Interest 178,000 12,000 67
Jun-18 Jericho Plaza Jericho, New York 11.7 Fee Interest 640,000 117,400 183
Jul-18 1-6 International Drive Rye Brook, New York 100.0 Fee Interest 540,000 55,000 102
Nov-19 1010 Washington Boulevard Stamford, Connecticut 100.0 Fee Interest 143,400 23,100 161
Dec-19 100 Summit Lake Drive Valhalla, New York 100.0 Fee Interest 250,000 41,581 166
Dec-19 200 Summit Lake Drive Valhalla, New York 100.0 Fee Interest 245,000 37,943 155
Dec-19 500 Summit Lake Drive Valhalla, New York 100.0 Fee Interest 228,000 34,185 150
Dec-19 360 Hamilton Avenue White Plains, New York 100.0 Fee Interest 384,000 115,451 301
Dec-20 1055 Washington Boulevard Stamford, Connecticut 100.0 Leasehold Interest 182,000 23,750 130
7,433,341

All values are in US Dollars.

Supplemental Information 44 Fourth Quarter 2022
SUMMARY OF REAL ESTATE ACQUISITION ACTIVITY<br><br>Retail, Residential, Development / Redevelopment and Land<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Interest Gross Asset Occupancy (%)
--- --- --- --- --- --- --- --- --- ---
Property Type of Property Submarket Acquired Type of Ownership Net Rentable SF Valuation ('s) at acquisition 12/31/2022
2005 - 2021 Acquisitions
Jul-05 1551-1555 Broadway Retail Times Square 10.0% Fee Interest 25,600 N/A N/A
Jul-05 21 West 34th Street Retail Herald Square 50.0 Fee Interest 30,100 17,500 N/A N/A
Sep-05 141 Fifth Avenue Retail Flatiron 50.0 Fee Interest 21,500 13,250 N/A N/A
Nov-05 1604 Broadway Retail Times Square 63.0 Leasehold Interest 29,876 4,400 17.2 N/A
Dec-05 379 West Broadway Retail Cast Iron/Soho 45.0 Leasehold Interest 62,006 19,750 100.0 N/A
Jan-06 25-29 West 34th Street Retail Herald Square/Penn Station 50.0 Fee Interest 41,000 30,000 55.8 N/A
Sep-06 717 Fifth Avenue Retail Midtown/Plaza District 32.8 Fee Interest 119,550 251,900 63.1 90.4
Aug-07 180 Broadway Development Lower Manhattan 50.0 Fee Interest 24,300 13,600 85.2 N/A
Apr-07 Two Herald Square Land Herald Square 55.0 Fee Interest N/A 225,000 N/A N/A
Jul-07 885 Third Avenue Land Midtown / Plaza District 55.0 Fee Interest N/A 317,000 N/A N/A
Feb-08 182 Broadway Development Lower Manhattan 50.0 Fee Interest 46,280 30,000 83.8 N/A
Nov-10 Williamsburg Terrace Retail Brooklyn, New York 100.0 Fee Interest 52,000 18,000 100.0 N/A
Dec-10 11 West 34th Street Retail Herald Square/Penn Station 30.0 Fee Interest 17,150 10,800 100.0 100.0
Dec-10 Two Herald Square Land Herald Square 45.0 Fee Interest 354,400 247,500 100.0 N/A
Dec-10 885 Third Avenue Land Midtown / Plaza District 45.0 Fee Interest 607,000 352,000 100.0 N/A
Dec-10 292 Madison Avenue Land Grand Central South 100.0 Fee Interest 203,800 78,300 N/A N/A
Jan-11 3 Columbus Circle Redevelopment Columbus Circle 48.9 Fee Interest 741,500 500,000 20.1 N/A
Aug-11 1552-1560 Broadway Retail Times Square 50.0 Fee Interest 35,897 136,550 59.7 88.3
Sep-11 747 Madison Avenue Retail Plaza District 33.3 Fee Interest 10,000 66,250 100.0 N/A
Jan-12 DFR Residential and Retail Portfolio Residential Plaza District, Upper East Side 80.0 Fee Interests / Leasehold Interest 489,882 193,000 95.1 2.5
Jan-12 724 Fifth Avenue Retail Plaza District 50.0 Fee Interest 65,010 223,000 92.9 N/A
Jul-12 West Coast Office Portfolio West Coast 27.6 Fee Interest 4,473,603 880,104 76.3 N/A
Aug-12 33 Beekman Street Development Downtown 45.9 Fee Interest 163,500 31,160 N/A
Sep-12 635 Sixth Avenue Redevelopment Midtown South 100.0 Fee Interest 104,000 83,000 N/A
Oct-12 1080 Amsterdam Redevelopment Upper West Side 87.5 Leasehold Interest 82,250 2.2
Dec-12 21 East 66th Street Retail Plaza District 32.3 Fee Interest 16,736 75,000 100.0 100.0
Dec-12 985-987 Third Avenue Redevelopment Upper East Side 100.0 Fee Interest 13,678 18,000 N/A
Dec-12 131-137 Spring Street Retail Soho 100.0 Fee Interest 68,342 122,300 100.0 N/A
Mar-13 248-252 Bedford Avenue Residential Brooklyn, New York 90.0 Fee Interest 66,611 54,900 N/A
Nov-13 650 Fifth Avenue Retail Plaza District 50.0 Leasehold Interest 32,324 63.6 100.0
Nov-13 315 West 33rd Street - The Olivia Retail / Residential Penn Station 100.0 Fee Interest 492,987 386,775 96.6 N/A
Nov-13 562, 570 & 574 Fifth Avenue Redevelopment Plaza District 100.0 Fee Interest 66,962 146,222 74.6 N/A
Jul-14 719 Seventh Avenue Retail Times Square 75.0 Fee Interest 6,000 41,149 100.0
Jul-14 115 Spring Street Retail Soho 100.0 Fee Interest 5,218 52,000 100.0 100.0
Jul-14 752-760 Madison Avenue Retail Plaza District 100.0 Fee Interest 21,124 282,415 100.0
Sep-14 121 Greene Street Retail Soho 50.0 Fee Interest 7,131 27,400 100.0 100.0
Sep-14 635 Madison Avenue Land Plaza District 100.0 Fee Interest 176,530 145,000 100.0 N/A
Oct-14 102 Greene Street Retail Soho 100.0 Fee Interest 9,200 32,250 100.0 N/A
Oct-14 175-225 Third Street Redevelopment Brooklyn, New York 95.0 Fee Interest 72,500 N/A
Nov-14 55 West 46th Street - Tower 46 Redevelopment Midtown 100.0 Fee Interest 347,000 295,000 N/A
Feb-15 Stonehenge Portfolio Residential Various Various Fee Interest 2,589,184 40,000 96.5 N/A
Mar-15 1640 Flatbush Avenue Redevelopment Brooklyn, New York 100.0 Fee Interest 1,000 6,799 100.0 N/A
Jun-15 Upper East Side Residential Residential Upper East Side Residential 90.0 Fee Interest 27,000 50,074 96.4 N/A
Aug-15 187 Broadway & 5-7 Dey Street Retail Lower Manhattan 100.0 Fee Interest 73,600 63,690 90.5 N/A
Mar-16 183 Broadway Retail Lower Manhattan 100.0 Fee Interest 9,100 28,500 58.3 N/A
Apr-16 605 West 42nd Street - Sky Residential Midtown West 20.0 Fee Interest 927,358 759,046 N/A
Jul-18 1231 Third Avenue Residential Upper East Side 100.0 Fee Interest 38,992 55,355 100.0 N/A
Oct-18 133 Greene Street Retail Soho 100.0 Fee Interest 6,425 30,999 100.0 N/A
Dec-18 712 Madison Avenue Retail Plaza District 100.0 Fee Interest 6,600 57,996 100.0 N/A
Apr-19 106 Spring Street Redevelopment Soho 100.0 Fee Interest 5,928 80,150 N/A
May-19 410 Tenth Avenue Redevelopment Hudson Yards 70.9 Fee Interest 638,000 440,000 76.3 N/A
Jan-20 762 Madison Avenue Redevelopment Plaza District 10.0 Fee Interest 6,109 29,250 55.1
Jan-20 707 Eleventh Avenue Redevelopment Midtown West 100.0 Fee Interest 159,720 90,000 54.3 N/A
Jan-20 126 Nassau Street Development Lower Manhattan 100.0 Leasehold Interest 98,412 87.3
Oct-20 85 Fifth Avenue Retail Midtown South 36.3 Fee Interest 12,946 59,000 100.0 100.0
Sep-21 1591-1597 Broadway Land Times Square 100.0 Fee Interest 7,684 121,000 100.0 N/A
Sep-21 690 Madison Avenue Retail Plaza District 100.0 Fee Interest 7,848 72,221 100.0 100.0
13,745,953
2022 Acquisitions
Sep-22 5 Times Square Redevelopment Times Square 31.6 Leasehold Interest 1,131,735 22.5 22.5
1,131,735

All values are in US Dollars.

Supplemental Information 45 Fourth Quarter 2022
SUMMARY OF REAL ESTATE DISPOSITION ACTIVITY<br><br>Retail, Residential, Development / Redevelopment and Land<br><br>Unaudited<br><br>(Dollars in Thousands)
---
Interest Gross Asset Valuation
--- --- --- --- --- --- --- --- ---
Property Type of Property Submarket Sold Type of Ownership Net Rentable SF ('s) ('s/SF)
2011 - 2021 Dispositions
Sep-11 1551-1555 Broadway Retail Times Square 10.0% Fee Interest 25,600
Feb-12 141 Fifth Avenue Retail Flatiron 100.0 Fee Interest 13,000 46,000 3,538
Feb-12 292 Madison Avenue Land Grand Central South 100.0 Fee Interest 203,800 85,000 417
Apr-12 379 West Broadway Retail Cast Iron/Soho 100.0 Leasehold Interest 62,006 48,500 782
Jun-12 717 Fifth Avenue Retail Midtown/Plaza District 50.0 Fee Interest 119,550 617,583 5,166
Sep-12 3 Columbus Circle Redevelopment Columbus Circle 29.0 Fee Interest 214,372 143,600 670
Feb-13 44 West 55th Street Retail Plaza District 100.0 Fee Interest 8,557 6,250 730
Jun-13 West Coast Office Portfolio West Coast Los Angeles, California 100.0 Fee Interest 406,740 111,925 275
Aug-13 West Coast Office Portfolio West Coast Fountain Valley, California 100.0 Fee Interest 302,037 66,994 222
Sep-13 West Coast Office Portfolio West Coast San Diego, California 100.0 Fee Interest 110,511 45,400 411
Dec-13 27-29 West 34th Street Retail Herald Square/Penn Station 100.0 Fee Interest 15,600 70,052 4,491
Jan-14 21-25 West 34th Street Retail Herald Square/Penn Station 100.0 Fee Interest 30,100 114,948 3,819
Mar-14 West Coast Office Portfolio West Coast 100.0 Fee Interest 3,654,315 756,000 207
May-14 747 Madison Avenue Retail Plaza District 100.0 Fee Interest 10,000 160,000 16,000
Jul-14 985-987 Third Avenue Redevelopment Upper East Side 100.0 Fee Interest 13,678 68,700 5,023
Sep-14 180-182 Broadway Redevelopment Lower Manhattan 100.0 Fee Interest 156,086 222,500 1,425
Nov-14 2 Herald Square Land Herald Square/Penn Station 100.0 Fee Interest 354,400 365,000 1,030
Nov-14 55 West 46th Street - Tower 46 Redevelopment Midtown 75.0 Fee Interest 347,000 295,000 850
Jan-15 180 Maiden Lane Redevelopment Financial East 100.0 Fee Interest 1,090,000 470,000 431
Aug-15 131-137 Spring Street Retail Soho 80.0 Fee Interest 68,342 277,750 4,064
Dec-15 570 & 574 Fifth Avenue Redevelopment Plaza District 100.0 Fee Interest 24,327 125,400 5,155
Feb-16 248-252 Bedford Avenue Residential Brooklyn, New York 90.0 Fee Interest 66,611 55,000 826
Feb-16 885 Third Avenue Land Midtown / Plaza District 100.0 Fee Interest 607,000 453,000 746
May-16 33 Beekman Street Redevelopment Downtown 100.0 Fee Interest 163,500 196,000 1,199
Oct-16 400 East 57th Street Residential Upper East Side 49.0 Fee Interest 290,482 170,000 585
Apr-17 102 Greene Street Retail Soho 90.0 Fee Interest 9,200 43,500 4,728
Sep-17 102 Greene Street Retail Soho 10.0 Fee Interest 9,200 43,500 4,728
Apr-18 175-225 Third Street Redevelopment Brooklyn, New York 95.0 Fee Interest 115,000
Jun-18 635 Madison Avenue Land Plaza District 100.0 Fee Interest 176,530 153,000 867
Jul-18 724 Fifth Avenue Retail Plaza District 50.0 Fee Interest 65,010 365,000 5,615
Oct-18 72nd Street Assemblage & 1231 Third Avenue Residential Upper East Side Various Fee Interest 143,800
Jan-19 131-137 Spring Street Retail Soho 20.0 Fee Interest 68,342 216,000 3,161
Aug-19 115 Spring Street Retail Soho 49.0 Fee Interest 5,218 66,050 12,658
Dec-19 562 Fifth Avenue Redevelopment Plaza District 100.0 Fee Interest 42,635 52,393 1,229
Dec-19 1640 Flatbush Avenue Redevelopment Brooklyn, New York 100.0 Fee Interest 1,000 16,150 16,150
Mar-20 315 West 33rd Street - The Olivia Retail / Residential Penn Station 100.0 Fee Interest 492,987 446,500 906
May-20 609 Fifth Avenue - Retail Condominium Retail Rockefeller Center 100.0 Fee Interest 21,437 168,000 7,837
Sep-20 400 East 58th Street Residential Upper East Side 90.0 Fee Interest 140,000 62,000 443
Dec-20 410 Tenth Avenue Redevelopment Hudson Yards 70.9 Fee Interest 638,000 952,500 1,493
Dec-20 Williamsburg Terrace Retail Brooklyn, New York 100.0 Fee Interest 52,000 32,000 615
Jan-21 712 Madison Avenue Retail Plaza District 100.0 Fee Interest 6,600 43,000 6,515
Feb-21 133 Greene Street Retail Soho 100.0 Fee Interest 6,425 15,796 2,459
Mar-21 106 Spring Street Redevelopment Soho 100.0 Fee Interest 5,928 34,024 5,740
Jun-21 605 West 42nd Street - Sky Residential Westside 20.0 Fee Interest 927,358 858,100 925
Sep-21 400 East 57th Street Residential Upper East Side 41.0 Fee Interest 290,482 133,500 460
11,315,966
2022 Dispositions
Feb-22 707 Eleventh Avenue Redevelopment Midtown West 100% Fee Interest 159,720
Apr-22 1080 Amsterdam Residential Upper West Side 92.5 Leasehold Interest 82,250 42,650 519
May-22 1591-1597 Broadway Land Times Square 100.0 Fee Interest 7,684 121,000 15,747
Jun-22 609 Fifth Avenue Redevelopment Rockefeller Center 100.0 Fee Interest 138,563 100,500 725
Dec-22 885 Third Avenue - Office Condominium Units Redevelopment Midtown / Plaza District 100.0 Fee / Leasehold Interest 414,317 300,400 725
802,534

All values are in US Dollars.

Supplemental Information 46 Fourth Quarter 2022
Non-GAAP Disclosures and Reconciliations<br><br><br><br>Unaudited<br><br>(Dollars in Thousands, except per share data)
---

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 (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).

| Supplemental Information | 47 | Fourth Quarter 2022 | | --- | --- | --- || Non-GAAP Disclosures and Reconciliations<br><br><br><br>Unaudited<br><br>(Dollars in Thousands, except per share data) | | --- |

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

Funds From Operations (FFO) Reconciliation

Three Months Ended Twelve Months Ended
December 31, December 31,
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 (loss) income attributable to noncontrolling interests (5,110) (2,462) (4,672) 23,573
Less:
(Loss) gain 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 noncontrolling interests $ 100,036 $ 108,272 $ 458,827 $ 481,234

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

For the three months ended
12/31/2022 9/30/2022 6/30/2022 3/31/2022 12/31/2021
Net (loss) income $ (64,050) $ 12,211 $ (37,949) $ 13,485 $ (48,181)
Interest expense, net of interest income 37,619 21,824 14,960 15,070 13,736
Amortization of deferred financing costs 1,909 2,043 1,917 1,948 1,919
Income taxes 2,883 (129) 1,346 947 1,285
Depreciation and amortization 72,947 48,462 46,914 46,983 47,335
Loss (gain) on sale of real estate 23,381 (4,276) 64,378 1,002 (2,079)
Equity in net loss on sale of interest in unconsolidated joint venture/real estate 131 27,319
Purchase price and other fair value adjustments 770 1,117 6,168 63 (543)
Depreciable real estate reserves 6,313 18,098
Adjustments to reflect the entity’s share of EBITDAre of unconsolidated affiliates 133,169 123,172 113,086 109,663 121,553
EBITDAre $ 214,941 $ 204,424 $ 210,951 $ 189,161 $ 180,442 Supplemental Information 48 Fourth Quarter 2022
--- --- --- Non-GAAP Disclosures and Reconciliations<br><br><br><br>Unaudited<br><br>(Dollars in Thousands, except per share data)
---

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - Operating income and Same-store NOI Reconciliation

Three Months Ended Twelve Months Ended
December 31, December 31,
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)
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
Operating lease straight-line adjustment 204 204 815 815
SLG share of unconsolidated JV operating 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
Supplemental Information 49 Fourth Quarter 2022
--- --- ---
RESEARCH ANALYST COVERAGE
---
EQUITY COVERAGE
--- --- --- ---
Firm Analyst Phone Email
B of A Securities Camille Bonnel (416) 369-2140 camille.bonnel@bofa.com
Baird David Rodgers (216) 737-7341 drodgers@rwbaird.com
Barclays Anthony Powell (212) 526-8768 anthony.powell@barclays.com
BMO Capital Markets Corp. John P. Kim (212) 885-4115 jp.kim@bmo.com
BTIG Thomas Catherwood (212) 738-6140 tcatherwood@btig.com
Citi Nicholas Joseph (212) 816-1909 nicholas.joseph@citi.com
Credit Suisse Tayo Okusanya (212) 325-1402 tayo.okusanya@credit-suisse.com
Deutsche Bank Derek Johnston (212) 250-5683 derek.johnston@db.com
Green Street Dylan Burzinski (949) 640-8780 dburzinski@greenstreet.com
Evercore ISI Steve Sakwa (212) 446-9462 steve.sakwa@evercoreisi.com
Jefferies Jonathan Petersen (212) 284-1705 jpeterson@jefferies.com
JP Morgan Securities Anthony Paolone (212) 622-6682 anthony.paolone@jpmorgan.com
Mizuho Securities USA Vikram Malhotra (212) 282-3827 vikram.malhotra@mizuhogroup.com
Morgan Stanley & Co. Ronald Kamdem (212) 296-8319 ronald.kamdem@morganstanley.com
Piper Sandler Alexander Goldfarb (212) 466-7937 alex.goldfarb@psc.com
Scotiabank Nicholas Yulico (212) 225-6904 nicholas.yulico@scotiabank.com
Truist Securities Michael Lewis (212) 319-5659 michael.r.lewis@truist.com
Wells Fargo Blaine Heck (443) 263-6529 blaine.heck@wellsfargo.com
Wolfe Research Andrew Rosivach (646) 582-9250 arosivach@wolferesearch.com FIXED INCOME COVERAGE
--- --- --- ---
Firm Analyst Phone Email
JP Morgan Securities Mark Streeter (212) 834-5086 mark.streeter@jpmorgan.com
SL Green Realty Corp. is covered by the research analysts listed above. Please note that any opinions, estimates or forecasts regarding SL Green Realty Corp.'s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of SL Green Realty Corp. or its management. SL Green Realty Corp. does not, by its reference above or distribution, imply its endorsement of or concurrence with such information, conclusions or recommendations.
--- Supplemental Information 50 Fourth Quarter 2022
--- --- ---
EXECUTIVE MANAGEMENT
---
Marc Holliday Neil H. Kessner
--- ---
Chairman and Chief Executive Officer Executive Vice President, General
Counsel - Real Property
Andrew Mathias
President Maggie Hui
Chief Accounting Officer
Matthew J. DiLiberto
Chief Financial Officer Harrison Sitomer
Chief Investment Officer
Andrew S. Levine
Chief Legal Officer Robert Schiffer
Executive Vice President, Development
Steven M. Durels
Executive Vice President, Director of Brett Herschenfeld
Leasing and Real Property Executive Vice President, Retail and Opportunistic
Investment
Edward V. Piccinich
Chief Operating Officer
Supplemental Information 51 Fourth Quarter 2022
--- --- ---