SL Green Realty Corp. Reports Fourth Quarter 2025 EPS of ($1.49) Per Share; and FFO of $1.13 Per Share

Financial and Operating Highlights

Net loss attributable to common stockholders of $1.49 per share for the fourth quarter of 2025 and net loss attributable to common stockholders of $1.61 per share for the year ended December 31, 2025, as compared to net income of $0.13 per share and $0.08 per share, respectively, for the same periods in 2024.

Funds from operations (“FFO”) of $1.13 per share for the fourth quarter of 2025. The Company reported FFO of $1.81 per share for the same period in 2024, which included $26.0 million, or $0.36 per share, of gains on discounted debt extinguishments and $7.7 million, or $0.10 per share, of positive non-cash fair value adjustments on mark-to-market derivatives.

FFO of $5.72 per share for the full year of 2025, inclusive of $57.2 million, or $0.75 per share, of gains on discounted debt extinguishments. The Company reported FFO of $8.11 for the full year of 2024, which included $216.1 million, or $3.08 per share, of gains on discounted debt extinguishments and $5.3 million, or $0.07 per share, of positive non-cash fair value adjustments on mark-to-market derivatives.

Signed 56 Manhattan office leases totaling 766,783 square feet in the fourth quarter of 2025 and 199 Manhattan office leases totaling 2,568,551 square feet for the full year. The mark-to-market on signed Manhattan office leases was 6.4% higher for the fourth quarter and 1.2% higher for the full year than the previous fully escalated rents on the same spaces.

Manhattan same-store office occupancy increased to 93.0% as of December 31, 2025, inclusive of leases signed but not yet commenced.

In January 2026, closed on the previously announced acquisition of Park Avenue Tower, located at 65 East 55th Street, for $730.0 million. The acquisition was financed with a new, five-year, fixed rate $480.0 million mortgage that carries a stated coupon of 5.30%, which the Company hedged to an effective rate of 5.25%.

Closed on the sale of a 49.0% joint venture interest in 100 Park Avenue for a gross asset valuation of $425.0 million. The transaction generated cash proceeds to the Company of $34.9 million.

Closed on the acquisition of our joint venture partners’ combined 39.5% interest in 800 Third Avenue for total consideration of $5.1 million.

Closed on the purchase of 346 Madison Avenue and the adjacent site at 11 East 44th Street for $160.0 million.

Closed on a modification and extension of the mortgage on 100 Park Avenue. The modification extended the final maturity date to January 2029, inclusive of all available extension options, at a floating rate of 2.42% over Term SOFR, which the Company hedged to a fixed rate of 5.73% through the initial maturity date in January 2028.

Closed on a modification and extension of the mortgage on 800 Third Avenue. The modification extended the final maturity date to February 2031, inclusive of all available extension options. The floating rate was maintained at 1.70% over Term SOFR, which the Company hedged to a fixed rate of 5.03% from February 2026 through the initial maturity date in February 2029.

Special Servicing and Asset Management Highlights

The Company’s special servicing business increased by $0.7 billion in active assignments, which now totals $8.4 billion, with an additional $9.9 billion for which the Company has been designated as special servicer on assets that are not currently in active special servicing.

NEW YORK, Jan. 28, 2026 (GLOBE NEWSWIRE) — SL Green Realty Corp. (the “Company”) (NYSE: SLG) today reported a net loss attributable to common stockholders for the quarter ended December 31, 2025 of $104.6 million, or $1.49 per share, as compared to a net income of $9.4 million, or $0.13 per share, for the same period in 2024.

The Company reported a net loss attributable to common stockholders for the year ended December 31, 2025 of $111.9 million, or $1.61 per share as compared to net income of $7.1 million, or $0.08 per share for the same period in 2024.

The Company reported FFO for the quarter ended December 31, 2025 of $86.2 million or $1.13 per share. The Company reported FFO of $131.9 million, or $1.81 per share, for the same period in 2024, which included $26.0 million, or $0.36 per share, of gains on discounted debt extinguishments and $7.7 million, or $0.10 per share, of positive non-cash fair value adjustments on mark-to-market derivatives.

The Company reported FFO for the year ended December 31, 2025 of $437.7 million or $5.72 per share, inclusive of $57.2 million, or $0.75 per share, of net gain on discounted debt extinguishment at 1552-1560 Broadway, and net of $14.5 million, or $0.19 per share, of investment reserves, $13.9 million, or $0.18 per share of transaction costs primarily attributable to the Company’s pursuit of a casino license, and $3.8 million, or $0.05 per share, of negative non-cash fair value adjustments on mark-to-market derivatives. The Company reported FFO of $569.8 million, or $8.11 per share, for the same period in 2024, which included $216.1 million, or $3.08 per share, of gains on discounted debt extinguishments and $5.3 million, or $0.07 per share, of positive non-cash fair value adjustments on mark-to-market derivatives.

All per share amounts are presented on a diluted basis.

Operating and Leasing Activity

Same-store cash NOI, including the Company’s share of same-store cash NOI from unconsolidated joint ventures, decreased by 3.4% for the fourth quarter of 2025 and 2.0% for the year ended December 31, 2025, excluding lease termination income, as compared to the same period in 2024.

During the fourth quarter of 2025, the Company signed 56 office leases in its Manhattan office portfolio totaling 766,783 square feet. The average rent on the Manhattan office leases signed in the fourth quarter of 2025 was $98.26 per rentable square foot with an average lease term of 8.5 years and average tenant concessions of 8.8 months of free rent with a tenant improvement allowance of $97.54 per rentable square foot. Thirty-six leases comprising 462,805 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 $91.74 per rentable square foot, representing a 6.4% increase over the previous fully escalated rents on the same office spaces.

During the year ended December 31, 2025, the Company signed 199 office leases in its Manhattan office portfolio totaling 2,568,551 square feet. The average rent on the Manhattan office leases signed in 2025 was $91.77 per rentable square foot with an average lease term of 8.8 years and average tenant concessions of 8.6 months of free rent with a tenant improvement allowance of $93.62 per rentable square foot. One hundred twenty-nine leases comprising 1,452,438 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 $90.04 per rentable square foot, representing a 1.2% increase over the previous fully escalated rents on the same office spaces.

Occupancy in the Company’s Manhattan same-store office portfolio increased to 93.0% as of December 31, 2025, inclusive of leases signed but not yet commenced, as compared to 92.4% as of September 30, 2025 and 92.5% as of December 31, 2024.

Significant leasing activity in the fourth quarter includes:

New expansion lease with a financial services company for 92,663 square feet at One Madison Avenue;

New lease with Moroccan Oil for 68,965 square feet at 1185 Avenue of the Americas;

Early renewal and new expansion lease with Wells Fargo Clearing Services, Inc. for 49,865 square feet at 280 Park Avenue;

New lease with Groombridge, Wu, Baughman & Stone LLP for 42,866 square feet at 1185 Avenue of the Americas;

New expansion lease with Elliot Management Corporation for 39,850 square feet at 280 Park Avenue;

New expansion lease with Ares Management LLC for 38,358 square feet at 245 Park Avenue;

New lease with Cliffwater LLC for 37,987 square feet at 245 Park Avenue;

New expansion lease with Houlihan Lokey Inc. for 37,224 square feet at 245 Park Avenue.

In January 2026, the Company closed on the purchase of Park Avenue Tower, located at 65 East 55th Street, for $730.0 million, fortifying the Company’s substantial presence on Park Avenue. The acquisition was financed with a new, five-year, fixed rate $480.0 million mortgage that carries a stated coupon of 5.30%, which the Company hedged to an effective rate of 5.25%.

In December, the Company closed on the sale of a 49.0% joint venture interest in 100 Park Avenue for a gross asset valuation of $425.0 million. The transaction generated cash proceeds to the Company of $34.9 million.

In October, the Company closed on the acquisition of our joint venture partners’ combined 39.5% interest in 800 Third Avenue for total consideration of $5.1 million.

In October, the Company closed on the purchase of 346 Madison Avenue and the adjacent site at 11 East 44th Street for $160.0 million, providing the Company the opportunity to pursue a world-class, ground-up new office development.

In December, the Company closed on a modification and extension of the mortgage on 100 Park Avenue. The modification extended the final maturity date to January 2029, inclusive of all available extension options, at a floating rate of 2.42% over Term SOFR, which the Company hedged to a fixed rate of 5.73% through the initial maturity date in January 2028.

In October, the Company closed on a modification and extension of the mortgage on 800 Third Avenue. The modification extended the final maturity date to February 2031, inclusive of all available extension options. The floating rate was maintained at 1.70% over Term SOFR, which the Company hedged to a fixed rate of 5.03% from February 2026 through the initial maturity date in February 2029.

Special Servicing and Asset Management Activity

The Company’s special servicing business increased by $0.7 billion in active assignments, which now totals $8.4 billion, with an additional $9.9 billion for which the Company has been designated as special servicer on assets that are not currently in active special servicing.

In the fourth quarter of 2025, the Company declared:

Two monthly ordinary dividends on its outstanding common stock of $0.2575 per share, which were paid in cash on November 17 and December 15, 2025;

A quarterly dividend on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of $0.40625 per share for the period October 15, 2025 through and including January 14, 2026, which was paid in cash on January 15, 2026, and is the equivalent of an annualized dividend of $1.625 per share.

On December 5, 2025, the Company announced a modification to its dividend policy. Beginning in fiscal year 2026, ordinary dividends will be declared and paid quarterly rather than monthly. The ordinary dividend will continue to be paid in cash.

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 29, 2026, at 2:00 p.m. ET to discuss the financial results.

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.”

Research analysts who wish to participate in the conference call must first register at https://edge.media-server.com/mmc/p/tk4iw46o/.

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 the value of Manhattan commercial properties. As of December 31, 2025, SL Green held interests in 56 buildings totaling 31.4 million square feet. This included ownership interests in 28.0 million square feet of Manhattan buildings and 2.7 million square feet securing debt and preferred equity investments, excluding fund investments.

To obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at [email protected].

Non-GAAP Financial MeasuresDuring 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, including such matters as future capital expenditures, dividends and acquisitions (including the amount and nature thereof), development trends of the real estate industry and the New York metropolitan area markets, occupancy, business strategies, expansion and growth of our operations and other similar matters, 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:

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

Rental revenue, net

$

159,816

 

 

$

139,613

 

 

$

601,541

 

 

$

542,995

 

Escalation and reimbursement revenues

 

23,497

 

 

 

17,317

 

 

 

78,564

 

 

 

63,004

 

SUMMIT Operator revenue

 

35,920

 

 

 

38,571

 

 

 

122,344

 

 

 

133,214

 

Investment income

 

2,568

 

 

 

5,415

 

 

 

29,377

 

 

 

24,353

 

Interest income from real estate loans held by consolidated securitization vehicles

 

14,866

 

 

 

14,209

 

 

 

62,734

 

 

 

18,980

 

Other income

 

39,800

 

 

 

30,754

 

 

 

108,486

 

 

 

103,726

 

Total revenues

 

276,467

 

 

 

245,879

 

 

 

1,003,046

 

 

 

886,272

 

Expenses:

 

 

 

 

 

 

 

Operating expenses, including related party expenses of $0 and $9 in 2025 and $5 and $7 in 2024

 

61,259

 

 

 

50,150

 

 

 

226,099

 

 

 

189,598

 

Real estate taxes

 

42,429

 

 

 

33,692

 

 

 

155,023

 

 

 

128,187

 

Operating lease rent

 

6,106

 

 

 

5,287

 

 

 

24,423

 

 

 

24,423

 

SUMMIT Operator expenses

 

33,794

 

 

 

28,792

 

 

 

116,364

 

 

 

111,739

 

Interest expense, net of interest income

 

49,422

 

 

 

38,153

 

 

 

187,656

 

 

 

147,220

 

Amortization of deferred financing costs

 

1,901

 

 

 

1,734

 

 

 

7,054

 

 

 

6,619

 

SUMMIT Operator tax benefit

 

478

 

 

 

1,949

 

 

 

3,259

 

 

 

730

 

Interest expense on senior obligations of consolidated securitization vehicles

 

14,866

 

 

 

11,304

 

 

 

60,693

 

 

 

14,634

 

Depreciation and amortization

 

67,839

 

 

 

53,436

 

 

 

255,713

 

 

 

207,443

 

Loan loss and other investment reserves, net of recoveries

 

 

 

 

 

 

 

(71,326

)

 

 

 

Transaction related costs

 

341

 

 

 

138

 

 

 

13,942

 

 

 

401

 

Marketing, general and administrative

 

22,306

 

 

 

22,827

 

 

 

89,310

 

 

 

85,187

 

Total expenses

 

300,741

 

 

 

247,462

 

 

 

1,068,210

 

 

 

916,181

 

 

 

 

 

 

 

 

 

Equity in net loss from unconsolidated joint ventures

 

(25,251

)

 

 

(279,752

)

 

 

(56,143

)

 

 

(179,695

)

Loss from debt fund investments, net

 

(3,222

)

 

 

 

 

 

(1,446

)

 

 

 

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

 

1,142

 

 

 

189,138

 

 

 

86,068

 

 

 

208,144

 

Purchase price and other fair value adjustments

 

(28,143

)

 

 

125,287

 

 

 

(36,233

)

 

 

88,966

 

(Loss) gain on sale of real estate, net

 

(426

)

 

 

(1,705

)

 

 

(2,143

)

 

 

3,025

 

Depreciable real estate reserves

 

(23,546

)

 

 

(38,232

)

 

 

(32,092

)

 

 

(104,071

)

Gain on sale of marketable securities

 

 

 

 

 

 

 

10,232

 

 

 

 

Gain on early extinguishment of debt

 

 

 

 

25,985

 

 

 

 

 

 

43,762

 

Net (loss) income

 

(103,720

)

 

 

19,138

 

 

 

(96,921

)

 

 

30,222

 

Net (loss) income attributable to noncontrolling interests:

 

 

 

 

 

 

 

Noncontrolling interests in the Operating Partnership

 

7,170

 

 

 

(663

)

 

 

7,673

 

 

 

(497

)

Noncontrolling interests in other partnerships

 

(2,108

)

 

 

(3,222

)

 

 

971

 

 

 

928

 

Preferred units distributions

 

(2,172

)

 

 

(2,158

)

 

 

(8,633

)

 

 

(8,643

)

Net (loss) income attributable to SL Green

 

(100,830

)

 

 

13,095

 

 

 

(96,910

)

 

 

22,010

 

Perpetual preferred stock dividends

 

(3,737

)

 

 

(3,737

)

 

 

(14,950

)

 

 

(14,950

)

Net (loss) income attributable to SL Green common stockholders

$

(104,567

)

 

$

9,358

 

 

$

(111,860

)

 

$

7,060

 

Earnings Per Share (EPS)

 

 

 

 

 

 

 

Basic (loss) earnings per share

$

(1.49

)

 

$

0.13

 

 

$

(1.61

)

 

$

0.08

 

Diluted (loss) earnings per share

$

(1.49

)

 

$

0.13

 

 

$

(1.61

)

 

$

0.08

 

 

 

 

 

 

 

 

 

Funds From Operations (FFO)

 

 

 

 

 

 

 

Basic FFO per share

$

1.16

 

 

$

1.87

 

 

$

5.88

 

 

$

8.29

 

Diluted FFO per share

$

1.13

 

 

$

1.81

 

 

$

5.72

 

 

$

8.11

 

 

 

 

 

 

 

 

 

Basic ownership interest

 

 

 

 

 

 

 

Weighted average REIT common shares for net income per share

 

70,468

 

 

 

67,167

 

 

 

70,443

 

 

 

65,062

 

Weighted average partnership units held by noncontrolling interests

 

3,863

 

 

 

3,487

 

 

 

3,964

 

 

 

3,674

 

Basic weighted average shares and units outstanding

 

74,331

 

 

 

70,654

 

 

 

74,407

 

 

 

68,736

 

 

 

 

 

 

 

 

 

Diluted ownership interest

 

 

 

 

 

 

 

Weighted average REIT common share and common share equivalents

 

72,731

 

 

 

69,428

 

 

 

72,503

 

 

 

66,594

 

Weighted average partnership units held by noncontrolling interests

 

3,863

 

 

 

3,487

 

 

 

3,964

 

 

 

3,674

 

Diluted weighted average shares and units outstanding

 

76,594

 

 

 

72,915

 

 

 

76,467

 

 

 

70,268

 

 

 

 

 

 

 

 

 

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

Escalation and reimbursement revenues

Interest income from real estate loans held by consolidated securitization vehicles

Operating expenses, including related party expenses of $0 and $9 in 2025 and $5 and $7 in 2024

Interest expense, net of interest income

Amortization of deferred financing costs

SUMMIT Operator tax benefit

Interest expense on senior obligations of consolidated securitization vehicles

Depreciation and amortization

Loan loss and other investment reserves, net of recoveries

Marketing, general and administrative

Equity in net loss from unconsolidated joint ventures

Loss from debt fund investments, net

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

Purchase price and other fair value adjustments

(Loss) gain on sale of real estate, net

Depreciable real estate reserves

Gain on sale of marketable securities

Gain on early extinguishment of debt

Net (loss) income attributable to noncontrolling interests:

Noncontrolling interests in the Operating Partnership

Noncontrolling interests in other partnerships

Preferred units distributions

Net (loss) income attributable to SL Green

Perpetual preferred stock dividends

Net (loss) income attributable to SL Green common stockholders

Basic (loss) earnings per share

Diluted (loss) earnings per share

Funds From Operations (FFO)

Weighted average REIT common shares for net income per share

Weighted average partnership units held by noncontrolling interests

Basic weighted average shares and units outstanding

Diluted ownership interest

Weighted average REIT common share and common share equivalents

Weighted average partnership units held by noncontrolling interests

Diluted weighted average shares and units outstanding

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

 

 

December 31,

 

December 31,

 

 

2025

 

 

 

2024

 

Assets

 

 

 

Commercial real estate properties, at cost:

 

 

 

Land and land interests

$

1,699,215

 

 

$

1,357,041

 

Building and improvements

 

4,012,305

 

 

 

3,862,224

 

Building leasehold and improvements

 

1,448,112

 

 

 

1,388,476

 

 

 

7,159,632

 

 

 

6,607,741

 

Less: accumulated depreciation

 

(2,306,377

)

 

 

(2,126,081

)

 

 

4,853,255

 

 

 

4,481,660

 

Cash and cash equivalents

 

155,747

 

 

 

184,294

 

Restricted cash

 

180,748

 

 

 

147,344

 

Investment in marketable securities

 

23,666

 

 

 

22,812

 

Tenant and other receivables

 

45,524

 

 

 

44,055

 

Related party receivables

 

16,293

 

 

 

26,865

 

Deferred rents receivable

 

266,678

 

 

 

266,428

 

Debt and preferred equity investments, net of discounts and deferred origination fees of $14 and $1,618 in 2025 and 2024, respectively, and allowances of $454 and $13,520 in 2025 and 2024, respectively

 

168,358

 

 

 

303,726

 

Investments in unconsolidated joint ventures

 

2,624,755

 

 

 

2,690,138

 

Debt fund investments, at fair value

 

152,958

 

 

 

 

Deferred costs, net

 

129,019

 

 

 

117,132

 

Right-of-use assets – operating leases

 

864,430

 

 

 

865,639

 

Real estate loans held by consolidated securitization vehicles (includes $1,023,877 and $584,134 at fair value as of December 31, 2025 and December 31, 2024, respectively)

 

1,023,877

 

 

 

709,095

 

Other assets

 

577,299

 

 

 

610,911

 

Total assets

$

11,082,607

 

 

$

10,470,099

 

 

 

 

 

Liabilities

 

 

 

Mortgages and other loans payable

$

2,154,499

 

 

$

1,951,024

 

Revolving credit facility

 

640,000

 

 

 

320,000

 

Unsecured term loan

 

1,150,000

 

 

 

1,150,000

 

Unsecured notes

 

 

 

 

100,000

 

Deferred financing costs, net

 

(13,063

)

 

 

(14,242

)

Total debt, net of deferred financing costs

 

3,931,436

 

 

 

3,506,782

 

Accrued interest payable

 

15,221

 

 

 

16,527

 

Accounts payable and accrued expenses

 

134,621

 

 

 

122,674

 

Deferred revenue

 

147,419

 

 

 

164,887

 

Lease liability – financing leases

 

108,183

 

 

 

106,853

 

Lease liability – operating leases

 

805,192

 

 

 

810,989

 

Dividend and distributions payable

 

2,536

 

 

 

21,816

 

Security deposits

 

68,276

 

 

 

60,331

 

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

 

100,000

 

 

 

100,000

 

Senior obligations of consolidated securitization vehicles (includes $1,023,877 and $567,487 at fair value as of December 31, 2025 and December 31, 2024, respectively)

 

1,023,877

 

 

 

590,131

 

Other liabilities (includes $244,941 and $251,096 at fair value as of December 31, 2025 and December 31, 2024, respectively)

 

392,756

 

 

 

414,153

 

Total liabilities

 

6,729,517

 

 

 

5,915,143

 

 

 

 

 

Commitments and contingencies

 

 

 

Noncontrolling interests in Operating Partnership

 

241,371

 

 

 

288,941

 

Preferred units and redeemable equity

 

199,271

 

 

 

196,064

 

 

 

 

 

Equity

 

 

 

SL Green stockholders’ equity:

 

 

 

Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 and 9,200 issued and outstanding at both December 31, 2025 and December 31, 2024

 

221,932

 

 

 

221,932

 

Common stock, $0.01 par value 160,000 shares authorized, 71,159 and 71,097 issued and outstanding at December 31, 2025 and December 31, 2024, respectively

 

711

 

 

 

711

 

Additional paid-in capital

 

4,212,590

 

 

 

4,159,562

 

Accumulated other comprehensive (loss) income

 

(22,198

)

 

 

18,196

 

Retained deficit

 

(741,880

)

 

 

(449,101

)

Total SL Green Realty Corp. stockholders’ equity

 

3,671,155

 

 

 

3,951,300

 

Noncontrolling interests in other partnerships

 

241,293

 

 

 

118,651

 

Total equity

 

3,912,448

 

 

 

4,069,951

 

Total liabilities and equity

$

11,082,607

 

 

$

10,470,099

 

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

Commercial real estate properties, at cost:

Building leasehold and improvements

Less: accumulated depreciation

Investment in marketable securities

Tenant and other receivables

Debt and preferred equity investments, net of discounts and deferred origination fees of $14 and $1,618 in 2025 and 2024, respectively, and allowances of $454 and $13,520 in 2025 and 2024, respectively

Investments in unconsolidated joint ventures

Debt fund investments, at fair value

Right-of-use assets – operating leases

Real estate loans held by consolidated securitization vehicles (includes $1,023,877 and $584,134 at fair value as of December 31, 2025 and December 31, 2024, respectively)

Mortgages and other loans payable

Deferred financing costs, net

Total debt, net of deferred financing costs

Accounts payable and accrued expenses

Lease liability – financing leases

Lease liability – operating leases

Dividend and distributions payable

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

Senior obligations of consolidated securitization vehicles (includes $1,023,877 and $567,487 at fair value as of December 31, 2025 and December 31, 2024, respectively)

Other liabilities (includes $244,941 and $251,096 at fair value as of December 31, 2025 and December 31, 2024, respectively)

Commitments and contingencies

Noncontrolling interests in Operating Partnership

Preferred units and redeemable equity

SL Green stockholders’ equity:

Series I Preferred Stock, $0.01 par value, $25.00 liquidation preference, 9,200 and 9,200 issued and outstanding at both December 31, 2025 and December 31, 2024

Common stock, $0.01 par value 160,000 shares authorized, 71,159 and 71,097 issued and outstanding at December 31, 2025 and December 31, 2024, respectively

Additional paid-in capital

Accumulated other comprehensive (loss) income

Total SL Green Realty Corp. stockholders’ equity

Noncontrolling interests in other partnerships

Total liabilities and equity

 

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:

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to SL Green common stockholders

$

(104,567

)

 

$

9,358

 

 

$

(111,860

)

 

$

7,060

 

Add:

 

 

 

 

 

 

 

Depreciation and amortization

 

67,839

 

 

 

53,436

 

 

 

255,713

 

 

 

207,443

 

Joint venture depreciation and noncontrolling interest adjustments

 

65,677

 

 

 

69,636

 

 

 

312,025

 

 

 

287,671

 

Net (loss) income attributable to noncontrolling interests

 

(5,062

)

 

 

3,885

 

 

 

(8,644

)

 

 

(431

)

Less:

 

 

 

 

 

 

 

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

 

1,142

 

 

 

189,138

 

 

 

86,068

 

 

 

208,144

 

Purchase price and other fair value adjustments

 

(28,226

)

 

 

117,195

 

 

 

(33,517

)

 

 

83,430

 

(Loss) gain on sale of real estate, net

 

(426

)

 

 

(1,705

)

 

 

(2,143

)

 

 

3,025

 

Depreciable real estate reserves

 

(23,546

)

 

 

(38,232

)

 

 

(32,092

)

 

 

(104,071

)

Depreciable real estate reserves in unconsolidated joint venture

 

(12,812

)

 

 

(263,190

)

 

 

(14,592

)

 

 

(263,190

)

Depreciation on non-rental real estate assets

 

1,526

 

 

 

1,226

 

 

 

5,838

 

 

 

4,583

 

FFO attributable to SL Green common stockholders and unit holders

$

86,229

 

 

$

131,883

 

 

$

437,672

 

 

$

569,822

 

 

 

 

 

 

 

 

 

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

Funds From Operations (FFO) Reconciliation:

Net (loss) income attributable to SL Green common stockholders

Depreciation and amortization

Joint venture depreciation and noncontrolling interest adjustments

Net (loss) income attributable to noncontrolling interests

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

Purchase price and other fair value adjustments

(Loss) gain on sale of real estate, net

Depreciable real estate reserves

Depreciable real estate reserves in unconsolidated joint venture

Depreciation on non-rental real estate assets

FFO attributable to SL Green common stockholders and unit holders

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,

Operating income and Same-store NOI Reconciliation:

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(103,720

)

 

$

19,138

 

 

$

(96,921

)

 

$

30,222

 

 

 

 

 

 

 

 

 

Depreciable real estate reserves

 

23,546

 

 

 

38,232

 

 

 

32,092

 

 

 

104,071

 

Loss (gain) on sale of real estate, net

 

426

 

 

 

1,705

 

 

 

2,143

 

 

 

(3,025

)

Purchase price and other fair value adjustments

 

28,143

 

 

 

(125,287

)

 

 

36,233

 

 

 

(88,966

)

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

 

(1,142

)

 

 

(189,138

)

 

 

(86,068

)

 

 

(208,144

)

Gain on sale of marketable securities

 

 

 

 

 

 

 

(10,232

)

 

 

 

Depreciation and amortization

 

67,839

 

 

 

53,436

 

 

 

255,713

 

 

 

207,443

 

SUMMIT Operator tax benefit

 

478

 

 

 

1,949

 

 

 

3,259

 

 

 

730

 

Amortization of deferred financing costs

 

1,901

 

 

 

1,734

 

 

 

7,054

 

 

 

6,619

 

Interest expense, net of interest income

 

49,422

 

 

 

38,153

 

 

 

187,656

 

 

 

147,220

 

Interest expense on senior obligations of consolidated securitization vehicles

 

14,866

 

 

 

11,304

 

 

 

60,693

 

 

 

14,634

 

Operating income (loss)

 

81,759

 

 

 

(148,774

)

 

 

391,622

 

 

 

210,804

 

 

 

 

 

 

 

 

 

Equity in net loss from unconsolidated joint ventures

 

25,251

 

 

 

279,752

 

 

 

56,143

 

 

 

179,695

 

Loss from debt fund investments, net

 

3,222

 

 

 

 

 

 

1,446

 

 

 

 

Marketing, general and administrative expense

 

22,306

 

 

 

22,827

 

 

 

89,310

 

 

 

85,187

 

Transaction related costs

 

341

 

 

 

138

 

 

 

13,942

 

 

 

401

 

Loan loss and other investment reserves, net of recoveries

 

 

 

 

 

 

 

(71,326

)

 

 

 

SUMMIT Operator expenses

 

33,794

 

 

 

28,792

 

 

 

116,364

 

 

 

111,739

 

Gain on early extinguishment of debt

 

 

 

 

(25,985

)

 

 

 

 

 

(43,762

)

Investment income

 

(2,568

)

 

 

(5,415

)

 

 

(29,377

)

 

 

(24,353

)

Interest income from real estate loans held by consolidated securitization vehicles

 

(14,866

)

 

 

(14,209

)

 

 

(62,734

)

 

 

(18,980

)

SUMMIT Operator revenue

 

(35,920

)

 

 

(38,571

)

 

 

(122,344

)

 

 

(133,214

)

Non-building revenue

 

(33,024

)

 

 

(20,704

)

 

 

(73,431

)

 

 

(68,881

)

Net operating income (NOI)

 

80,295

 

 

 

77,851

 

 

 

309,615

 

 

 

298,636

 

 

 

 

 

 

 

 

 

Equity in net loss from unconsolidated joint ventures

 

(25,251

)

 

 

(279,752

)

 

 

(56,143

)

 

 

(179,695

)

SLG share of unconsolidated JV depreciable real estate reserves

 

12,812

 

 

 

263,190

 

 

 

14,592

 

 

 

263,190

 

SLG share of unconsolidated JV depreciation and amortization

 

64,654

 

 

 

67,046

 

 

 

259,498

 

 

 

275,098

 

SLG share of unconsolidated JV amortization of deferred financing costs

 

5,882

 

 

 

3,459

 

 

 

15,738

 

 

 

11,334

 

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

 

68,827

 

 

 

67,099

 

 

 

263,710

 

 

 

276,852

 

SLG share of unconsolidated JV transaction related costs

 

 

 

 

 

 

 

 

 

 

 

SLG share of unconsolidated JV gain on early extinguishment of debt

 

 

 

 

 

 

 

(57,187

)

 

 

(172,369

)

SLG share of unconsolidated JV investment income

 

(426

)

 

 

(5,048

)

 

 

(14,366

)

 

 

(11,513

)

SLG share of unconsolidated JV loan loss and other investment reserves, net of recoveries

 

 

 

 

 

 

 

14,531

 

 

 

 

SLG share of unconsolidated JV non-building revenue

 

(3,517

)

 

 

147

 

 

 

(8,580

)

 

 

(3,051

)

NOI including SLG share of unconsolidated JVs

 

203,276

 

 

 

193,992

 

 

 

741,408

 

 

 

758,482

 

 

 

 

 

 

 

 

 

NOI from other properties/affiliates

 

(31,406

)

 

 

(21,690

)

 

 

(59,851

)

 

 

(83,520

)

Same-Store NOI

 

171,870

 

 

 

172,302

 

 

 

681,557

 

 

 

674,962

 

 

 

 

 

 

 

 

 

Straight-line and free rent

 

(1,657

)

 

 

(403

)

 

 

1,433

 

 

 

(2,800

)

Amortization of acquired above and below-market leases, net

 

1,021

 

 

 

830

 

 

 

3,516

 

 

 

2,578

 

Operating lease straight-line adjustment

 

204

 

 

 

204

 

 

 

815

 

 

 

815

 

SLG share of unconsolidated JV straight-line and free rent

 

(9,656

)

 

 

(5,883

)

 

 

(32,519

)

 

 

(12,763

)

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

 

(6,328

)

 

 

(6,393

)

 

 

(24,826

)

 

 

(24,405

)

Same-store cash NOI

$

155,454

 

 

$

160,657

 

 

$

629,976

 

 

$

638,387

 

 

 

 

 

 

 

 

 

Lease termination income

 

(704

)

 

 

(2,743

)

 

 

(5,629

)

 

 

(6,344

)

SLG share of unconsolidated JV lease termination income

 

(2,184

)

 

 

 

 

 

(7,602

)

 

 

(2,515

)

Same-store cash NOI excluding lease termination income

$

152,566

 

 

$

157,914

 

 

$

616,745

 

 

$

629,528

 

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

Operating income and Same-store NOI Reconciliation:

Depreciable real estate reserves

Loss (gain) on sale of real estate, net

Purchase price and other fair value adjustments

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

Gain on sale of marketable securities

Depreciation and amortization

SUMMIT Operator tax benefit

Amortization of deferred financing costs

Interest expense, net of interest income

Interest expense on senior obligations of consolidated securitization vehicles

Equity in net loss from unconsolidated joint ventures

Loss from debt fund investments, net

Marketing, general and administrative expense

Loan loss and other investment reserves, net of recoveries

Gain on early extinguishment of debt

Interest income from real estate loans held by consolidated securitization vehicles

Net operating income (NOI)

Equity in net loss from unconsolidated joint ventures

SLG share of unconsolidated JV depreciable real estate reserves

SLG share of unconsolidated JV depreciation and amortization

SLG share of unconsolidated JV amortization of deferred financing costs

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

SLG share of unconsolidated JV transaction related costs

SLG share of unconsolidated JV gain on early extinguishment of debt

SLG share of unconsolidated JV investment income

SLG share of unconsolidated JV loan loss and other investment reserves, net of recoveries

SLG share of unconsolidated JV non-building revenue

NOI including SLG share of unconsolidated JVs

NOI from other properties/affiliates

Straight-line and free rent

Amortization of acquired above and below-market leases, net

Operating lease straight-line adjustment

SLG share of unconsolidated JV straight-line and free rent

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

SLG share of unconsolidated JV lease termination income

Same-store cash NOI excluding lease termination income

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 the National Association of Real Estate Investment Trusts, or 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 in December 2018, defines FFO as net income (loss) (computed in accordance with Generally Accepted Accounting Principles, or 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 compensation 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 generation 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 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 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 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.

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).

#

Nothing on this site should be in any way construed as investment advice or a recommendation to buy or sell any security. Or do anything whatsoever. Any information posted on the site may be incorrect or incomplete.

Theme by Anders Norén