Detailed financial statements for SL Green Realty Corp. (SLG): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
SL Green Realty Corp., an S&P 500 listed company, is recognized as Manhattan's premier office landlord. Operating as a fully integrated Real Estate Investment Trust (REIT), its core strategy involves the acquisition, management, and value maximization of commercial properties across Manhattan. By December 31, 2020, SL Green had interests in 88 buildings, totaling 38.2 million square feet.
Analysis Summary
SL Green Realty Corp. reported revenue of $1.00B in the most recent fiscal year, growing at a 5-year CAGR of -0.5%.
Trailing-twelve-month margins: gross margin 51.1%, operating margin 40.9%, net margin -16.6%. Free cash flow grew at -31.6% CAGR over 5 years.
At the current price of $48.77, SLG has negative trailing earnings (P/E not meaningful) and an ROE of -4.61%. Market capitalisation stands at $3.5B.
Balance sheet quality for SLG: current ratio of 1.0, net debt of $7.63B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.78B | $1.53B | $1.23B | $1.20B | $1.03B | $805.9M | $861.5M | $837.2M | $706.6M | $1.00B |
| Cost of Revenue | $594.5M | $570.9M | $455.5M | $458.6M | $423.9M | $365.7M | $428.4M | $462.1M | $453.9M | $661.3M |
| Gross Profit | $1.19B | $962.4M | $779.2M | $745.8M | $603.7M | $440.2M | $433.1M | $375.1M | $252.6M | $341.8M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $99.8M | $100.5M | $92.6M | $100.9M | $91.8M | $94.9M | $93.8M | $111.4M | $85.2M | $187.8M |
| Operating Expenses | $99.8M | $100.5M | $92.6M | $100.9M | $91.8M | $94.9M | $93.8M | $111.4M | $85.2M | $187.8M |
| Operating Income | $1.09B | $861.9M | $686.6M | $645.0M | $511.9M | $345.3M | $339.3M | $263.7M | $167.4M | $154.0M |
| EBITDA | $982.6M | $839.8M | $684.6M | $645.0M | $511.9M | $340.1M | $330.9M | $240.3M | $169.3M | $414.2M |
| Interest Expense | $324.0M | $258.6M | $210.6M | $194.6M | $118.9M | $72.3M | $89.5M | $145.0M | $165.3M | $255.4M |
| Pre-tax Income | $278.9M | $101.1M | $270.9M | $291.5M | $414.8M | $480.6M | -$76.3M | -$585.6M | $30.2M | -$96.9M |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | $261.1M | $112.8M | $258.6M | $281.3M | $379.8M | $457.1M | -$71.6M | -$543.5M | $30.7M | -$88.3M |
| EPS | $2.42 | $0.91 | $2.75 | $3.19 | $4.88 | $6.57 | $-1.40 | $-8.36 | $0.08 | $-1.21 |
| EPS (Diluted) | $2.41 | $0.90 | $2.75 | $3.19 | $4.87 | $6.50 | $-1.38 | $-8.23 | $0.08 | $-1.18 |
| Shares Outstanding (Diluted) | $97.7M | $96.5M | $92.6M | $84.1M | $77.2M | $70.8M | $69.1M | $69.0M | $70.3M | $76.5M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $244.8M | $276.5M | $253.1M | $264.0M |
| Gross Profit | $207.2M | $98.8M | $3.3M | $221.6M |
| Operating Income | $183.5M | $13.8M | $28.6M | $198.8M |
| EBITDA | $135.3M | $30.3M | $60.7M | $266.1M |
| Net Income | $30.8M | -$98.7M | -$78.5M | -$26.5M |
| EPS | $0.35 | $-1.33 | $-1.20 | $-0.38 |
| EPS (Diluted) | $0.34 | $-1.29 | $-1.20 | $-0.38 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $279.4M | $127.9M | $129.5M | $166.1M | $266.1M | $251.4M | $203.3M | $221.8M | $184.3M | $336.5M |
| Short-term Investments | $85.1M | $28.6M | $28.6M | $29.9M | $28.6M | $34.8M | $11.2M | $9.6M | $22.8M | 0 |
| Receivables | $511.8M | $446.0M | $405.6M | $348.1M | $382.0M | $325.3M | $319.7M | $310.1M | $1.05B | $344.4M |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $966.9M | $1.12B | $713.4M | $1.01B | $783.3M | $837.9M | $715.0M | $655.2M | $1.38B | $680.9M |
| Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $5.02B | $865.6M | $864.4M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | $240.2M | $48.8M | $25.5M | $27.0M | $25.1M | $17.1M | $213.5M | $4.8M | $181.1M | $141.1M |
| Total Assets | $15.86B | $13.98B | $12.75B | $12.77B | $11.71B | $11.07B | $12.36B | $9.53B | $10.47B | $11.08B |
| Accounts Payable | $190.6M | $137.1M | $147.1M | $166.9M | $151.3M | $157.6M | $154.9M | $153.2M | $122.7M | 0 |
| Short-term Debt | 0 | 0 | 0 | $234.0M | $105.3M | $381.3M | $443.2M | $554.8M | $316.2M | $658.4M |
| Total Current Liabilities | $534.4M | $506.2M | $254.2M | $616.4M | $544.0M | $919.0M | $906.1M | $880.2M | $642.1M | $658.4M |
| Long-term Debt | $6.48B | $5.86B | $5.05B | $5.27B | $4.82B | $3.64B | $5.07B | $2.94B | $3.29B | $4.22B |
| Total Liabilities | $7.33B | $6.63B | $6.12B | $6.56B | $6.21B | $5.75B | $7.26B | $5.27B | $5.92B | $6.73B |
| Retained Earnings | $1.58B | $1.14B | $1.28B | $1.08B | $1.02B | $975.8M | $651.1M | -$151.6M | -$449.1M | -$741.9M |
| Total Equity | $7.32B | $6.23B | $5.90B | $5.44B | $4.91B | $4.76B | $4.76B | $3.79B | $3.95B | $3.87B |
| Total Debt | $6.52B | $5.90B | $5.59B | $5.93B | $5.42B | $4.97B | $6.51B | $4.42B | $4.52B | $7.97B |
| Net Debt | $6.16B | $5.74B | $5.43B | $5.74B | $5.13B | $4.69B | $6.30B | $4.19B | $4.32B | $7.63B |
| Working Capital | $432.4M | $610.4M | $459.1M | $394.7M | $239.3M | -$81.1M | -$191.1M | -$225.0M | $735.9M | $22.5M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $278.9M | $112.8M | $270.9M | $291.5M | $378.0M | $457.1M | -$73.8M | -$599.3M | $28.8M | -$88.3M |
| Depreciation & Amortization | $845.6M | $419.8M | $289.9M | $284.0M | $325.5M | $228.3M | $216.2M | $255.6M | $207.4M | $255.7M |
| Stock-based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | -$95.6M | -$36.0M | -$29.8M | -$112.7M | $78.8M | -$120.4M | -$40.4M | $2.9M | -$132.5M | -$86.2M |
| Operating Cash Flow | $644.0M | $548.4M | $441.5M | $376.5M | $554.2M | $256.0M | $417.8M | $229.5M | $291.1M | $82.9M |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | -$300.8M | 0 | -$211.9M | 0 |
| Acquisitions | -$84.5M | 0 | $5.5M | -$128.7M | -$70.3M | $9.5M | $82.8M | 0 | $18.3M | -$248.0M |
| Stock Repurchased | -$3.3M | -$806.6M | -$980.7M | -$387.9M | -$638.6M | -$344.4M | -$210.1M | -$20.8M | -$182,000 | -$1.1M |
| Dividends Paid | -$314.1M | -$333.5M | -$313.2M | -$306.4M | -$294.0M | -$271.1M | -$262.1M | -$230.9M | -$218.8M | -$264.0M |
| Free Cash Flow | $644.0M | $543.0M | $441.5M | $376.5M | $554.2M | $256.0M | $117.1M | $229.5M | $79.2M | $82.9M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | -13.9% | -19.5% | -2.4% | -14.7% | -21.6% | +6.9% | -2.8% | -15.6% | +42.0% | |
| Net Income Growth (YoY) | -56.8% | +129.3% | +8.8% | +35.0% | +20.3% | -115.7% | -658.8% | +105.6% | -388.0% | |
| EPS Growth (YoY) | -62.4% | +202.2% | +16.0% | +53.0% | +34.6% | -121.3% | -497.1% | +101.0% | -1,612.5% | |
| Shares Change (YoY) | -1.2% | -4.1% | -9.1% | -8.2% | -8.4% | -2.4% | -0.0% | +1.8% | +8.9% | |
| FCF Growth (YoY) | -15.7% | -18.7% | -14.7% | +47.2% | -53.8% | -54.3% | +96.1% | -65.5% | +4.7% | |
| Gross Margin | 66.6% | 62.8% | 63.1% | 61.9% | 58.8% | 54.6% | 50.3% | 44.8% | 35.8% | 34.1% |
| Operating Margin | 61.0% | 56.2% | 55.6% | 53.5% | 49.8% | 42.8% | 39.4% | 31.5% | 23.7% | 15.4% |
| EBITDA Margin | 55.1% | 54.8% | 55.4% | 53.5% | 49.8% | 42.2% | 38.4% | 28.7% | 24.0% | 41.3% |
| Net Margin | 14.7% | 7.4% | 20.9% | 23.4% | 37.0% | 56.7% | -8.3% | -64.9% | 4.3% | -8.8% |
| FCF Margin | 36.1% | 35.4% | 35.8% | 31.3% | 53.9% | 31.8% | 13.6% | 27.4% | 11.2% | 8.3% |
| Effective Tax Rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -0.0% | -0.0% | 0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $6.59 | $5.63 | $4.77 | $4.48 | $7.18 | $3.62 | $1.70 | $3.32 | $1.13 | $1.08 |
| Dividends Per Share | $3.21 | $3.46 | $3.38 | $3.64 | $3.81 | $3.83 | $3.80 | $3.35 | $3.11 | $3.45 |
| Shares Outstanding (Basic) | $97.3M | $95.4M | $92.5M | $83.6M | $72.8M | $69.7M | $67.9M | $68.0M | $68.7M | $74.3M |
What to look at in Reit companies
- FFO / Share (Positive growth) — REIT 'true EPS' — net income + depreciation.
- Dividend coverage (FFO/div) (>=1.1x) — FFO must cover the dividend with margin.
- Net Debt / EBITDA (<=6x) — NAREIT benchmark. Normalises leverage by cash generation.
- Debt / Assets (40-60%) — REITs use a lot of debt by design. >65% fragile when rates rise.
- FFO Payout (proxy) (<80%) — Dividends / Operating CF. Quality REITs retain >20% to grow.
- P/FFO (15-20x) — REIT P/E equivalent. Healthy typical range.
Profitability
| Return on Equity | -4.61% |
| Return on Invested Capital | 3.57% |
| Return on Assets | -1.46% |
| Gross Margin | 51.12% |
| Operating Margin | 40.90% |
| Net Margin | -16.65% |
Financial Health
| Debt / Equity | 1.51 |
| Current Ratio | 1.68 |
| Piotroski F-Score | 3 |
| Altman Z-Score | 0.35 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 47.14 | 117.64 | 30.50 | 30.55 | 12.95 | 11.25 | -24.09 | -5.40 | 849.00 | -37.91 |
| P/B | 1.52 | 1.64 | 1.31 | 1.50 | 0.94 | 1.08 | 0.48 | 0.81 | 1.18 | 0.88 |
| P/S | 6.23 | 6.66 | 6.28 | 6.76 | 4.48 | 6.39 | 2.66 | 3.67 | 6.61 | 3.40 |
| Gross Margin | 66.6% | 62.8% | 63.1% | 61.9% | 58.8% | 54.6% | 50.3% | 44.8% | 35.8% | 34.1% |
| Operating Margin | 61.0% | 56.2% | 55.6% | 53.5% | 49.8% | 42.8% | 39.4% | 31.5% | 23.7% | 15.4% |
| Net Margin | 14.7% | 7.4% | 20.9% | 23.4% | 37.0% | 56.7% | -8.3% | -64.9% | 4.3% | -8.8% |
Related companies: ARE · BDN · BXP · CIO · DEI · HIW · HPP
Explore sector: Real Estate · REIT - Office
More sections of SLG: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Investment Academy — learn to analyze stocks