SL Green Realty Corp. Financial Ratios — SLG Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	42.88	9.74	6.83	31.16	16.55	14.57	6.35	19.2	21.6	33.89	43.64	-11.43	- -	- -	- -
Return on Assets (%)	5.22	1.42	0.94	3.25	1.58	1.47	0.76	1.93	2.21	3.1	4.01	-0.61	-5.09	0.31	-0.82
Return on Capital (%)	11.16	5.47	4.59	7.88	4.85	4.97	4.28	5.64	5.88	6.08	7.24	- -	- -	3.98	- -
Return on Invested Capital (%)	3.63	2.98	3.21	3.44	2.52	2.07	3.09	1.36	3.29	1.94	1.5	- -	- -	1.35	- -
Gross Margin (%)	62.79	61.11	62.68	64.97	65.89	68.11	62.23	63.45	62.98	63.09	57.77	53.11	47.67	47.58	44.15
EBITDA Margin (%)	57.51	57.72	58.82	60.75	61.83	64.07	56.6	37.65	55.21	52.14	44.97	43.76	35.58	38.52	42.99
Operating Margin (%)	34.06	30.47	32.73	34.44	26.46	18.71	28.89	14.03	32.29	21.22	18.45	19.4	7.6	13.83	15.04
Incremental Operating Margin (%)	37.5	-73.34	68.82	50.13	-58.48	-45.36	-24.98	93.12	1,963.96	94.87	33.67	33.47	1,896.54	-108.84	29.39
Pretax Margin (%)	49.92	13.24	8.07	23.93	18.22	14.96	6.69	22.07	23.53	39.4	55.8	-8.3	-65.59	3.48	-10.31
Profit Margin (%)	51.92	15.39	10.04	34.26	17.5	14.01	7.46	21.07	22.71	36.08	53.07	-7.79	-60.99	3.53	-9.39
Net Income to Common Margin (%)	49.5	12.87	8.28	33.1	16.19	12.6	5.72	18.93	20.62	33.83	50.48	-10.12	-63.42	0.81	-11.9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	5.42	61.55	124.01	51.01	76.6	106.43	487.51	111.75	101.73	63.45	51.63	-235.17	-31.45	3,149.89	-186.15
Sustainable Growth Rate (%)	40.55	3.75	-1.64	15.27	3.87	-0.94	-24.62	-2.26	-0.37	12.39	21.11	-38.3	- -	- -	- -

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	6,053	6,558	6,968	8,200	10,317	6,524	5,898	5,589	5,934	5,421	4,971	6,511	4,424	4,525	4,945
ST Debt	350	70	220	385	985	- -	30	492	234	105	381	443	555	316	638
LT Debt	5,703	6,488	6,748	7,815	9,332	6,524	5,868	5,097	5,700	5,315	4,590	6,068	3,869	4,208	4,307
Total Debt/EBITDA	8.44	8.81	8.64	8.88	10.03	5.46	6.89	12.09	8.67	9.88	12.83	16.18	13.61	13.54	12.23
Net Debt/EBITDA	8.22	8.5	8.32	8.55	9.75	5.19	6.69	11.71	7.81	8.5	9.72	13.19	10.05	10.25	9.59
Total Debt/EBIT	14.25	16.69	15.53	15.66	23.45	18.71	13.5	32.45	14.83	24.27	31.28	36.5	63.69	37.71	34.96
Net Debt/EBIT	13.89	16.11	14.96	15.09	22.78	17.79	13.11	31.43	13.35	20.87	23.69	29.76	47.06	28.52	27.4
EBITDA to Interest Expense	2.5	2.39	2.58	2.89	3.15	3.69	3.31	2.19	3.51	4.62	5.36	4.54	2.37	2.02	1.6
EBITDA-CapEx/Interest Expense	0.39	2.39	2.58	2.89	3.15	3.69	3.31	2.19	3.51	4.62	5.36	4.54	2.37	2.02	1.6
EBIT to Interest Expense	1.48	1.26	1.43	1.64	1.35	1.08	1.69	0.82	2.06	1.88	2.2	2.01	0.51	0.73	0.56
Interest Expense	287	311	313	320	327	324	259	211	195	119	72	89	137	165	253
Common Equity/Total Assets	12.65	11.83	10.83	9.41	8.34	9.96	8.15	10.04	8.5	8.68	8.82	5.28	-1.58	-4.28	-6.69
Long-Term Debt/Equity (%)	85.75	90.49	92.03	97.68	110.75	76.51	79.8	76.8	91.79	96.71	86.3	119.1	90.82	92.39	98.94
Long-Term Debt/Capital (%)	64.78	68.93	70.17	70.45	70.05	68.47	69.95	65.13	71.16	73.36	68.27	76.86	77.86	85.85	84.33
Long-Term Debt/Total Assets (%)	42.29	45.1	45.11	45.71	47.3	41.14	41.96	39.97	44.65	45.4	41.48	49.11	40.6	40.19	38.86
Total Debt/Equity (%)	91.01	91.47	95.03	102.5	122.44	76.51	80.21	84.22	95.55	98.63	93.47	127.8	103.84	99.33	113.59
Total Debt/Capital (%)	68.75	69.68	72.46	73.92	77.44	68.47	70.31	71.42	74.08	74.82	73.94	82.48	89.03	92.3	96.81
Total Debt/Total Assets (%)	44.89	45.58	46.58	47.96	52.3	41.14	42.18	43.83	46.48	46.3	44.92	52.7	46.42	43.21	44.62
Net Debt to Equity	88.68	88.3	91.56	98.72	118.92	72.74	77.89	81.56	86.02	84.83	70.8	104.2	76.73	75.14	89.03
Net Debt/Capital (%)	68.06	68.64	71.35	73.05	76.69	67.06	69.33	70.33	68.1	66.81	58.18	69.02	68.86	72.55	78.27
EBITDA	717	745	806	923	1,028	1,194	856	462	684	549	387	402	325	334	404
EBITDA-CapEx	111	745	806	923	1,028	1,194	856	462	684	549	387	402	325	334	404
Operating Income (Loss)	425	393	449	523	440	349	437	172	400	223	159	178	69	120	141

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.15	0.31	0.29	0.26	0.17	0.68	0.31	0.19	0.32	0.55	0.31	0.24	0.26	0.31	0.19
Current Ratio	0.59	1.11	1.02	1.13	0.66	1.81	2.1	0.85	1.64	1.45	0.92	0.79	0.74	2.17	1.83
Quick Ratio	0.44	0.9	0.85	0.63	0.5	1.64	1.19	0.67	0.88	1.25	0.67	0.59	0.62	1.94	1.63
CFO/Avg Current Liab	0.32	0.39	0.51	0.48	0.36	0.57	1.04	0.66	0.52	0.96	0.35	0.3	0.26	0.17	0.1
Common Equity/Total Assets	12.65	11.83	10.83	9.41	8.34	9.96	8.15	10.04	8.5	8.68	8.82	5.28	-1.58	-4.28	-6.69
Long-Term Debt/Equity (%)	85.75	90.49	92.03	97.68	110.75	76.51	79.8	76.8	91.79	96.71	86.3	119.1	90.82	92.39	98.94
Long-Term Debt/Capital (%)	64.78	68.93	70.17	70.45	70.05	68.47	69.95	65.13	71.16	73.36	68.27	76.86	77.86	85.85	84.33
Long-Term Debt/Total Assets (%)	42.29	45.1	45.11	45.71	47.3	41.14	41.96	39.97	44.65	45.4	41.48	49.11	40.6	40.19	38.86
Total Debt/Equity (%)	91.01	91.47	95.03	102.5	122.44	76.51	80.21	84.22	95.55	98.63	93.47	127.8	103.84	99.33	113.59
Total Debt/Capital (%)	68.75	69.68	72.46	73.92	77.44	68.47	70.31	71.42	74.08	74.82	73.94	82.48	89.03	92.3	96.81
Total Debt/Total Assets (%)	44.89	45.58	46.58	47.96	52.3	41.14	42.18	43.83	46.48	46.3	44.92	52.7	46.42	43.21	44.62
CFO/Total Liabilities	4.49	4.8	5.06	5.39	4.66	8.78	8.19	7.22	5.74	8.92	4.45	3.8	4.35	2.19	1.23
CFO/CapEx	0.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.84	0.94	1.05	1.11	0.85	1.27	1.3	1.03	1.1	0.74	0.78	0.37	0.42	0.62	0.42

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	7.94	3.63	3.25	3.46	3.34	3.52	3.29	3.07	3.52	3.12	2.68	3.13	3.1	2.85	3.02
Days Sales Outstanding	45.97	100.54	112.28	105.57	109.16	103.61	110.95	119.03	103.78	116.89	136.29	116.77	117.91	128.02	120.85
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	3.36	3.32	3.35	3.34	3.07	3.07	3.48	3.16	2.92	2.44	2.36	2.76	3.1	3.3	4.08
Accounts Payable Turnover Days	108.48	109.86	108.97	109.39	118.88	118.74	104.76	115.6	124.93	149.46	154.97	132.27	117.57	110.72	89.41
Cash Conversion Cycle	-62.51	-9.32	3.31	-3.82	-9.73	-15.13	6.19	3.43	-21.16	-32.57	-18.67	-15.5	0.34	17.31	31.44
Inventory to Cash Days	45.97	100.54	112.28	105.57	109.16	103.61	110.95	119.03	103.78	116.89	136.29	116.77	117.91	128.02	120.85
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	5,752	7,041	8,958	11,754	11,564	11,105	10,215	7,759	8,145	4,599	5,152	2,291	3,070	4,669	3,413
- Cash & Cash Equivalents	138	190	207	281	255	279	128	129	166	266	251	203	222	184	156
+ Preferred Equity and Hybrid Capital	370	452	222	222	222	222	222	222	222	222	222	222	222	222	222
+ Minority/Non Controlling Interest	675	700	806	1,062	1,139	1,202	1,128	735	769	586	554	510	474	604	682
+ Total Debt	6,053	6,558	6,968	8,200	10,317	6,524	5,898	5,589	5,934	5,421	4,971	6,511	4,424	4,525	4,945
Enterprise Value	12,687	14,540	16,715	20,918	22,941	18,689	17,307	14,147	14,874	10,534	10,613	9,319	7,959	9,817	9,082
Total Capital	8,803	9,412	9,616	11,093	13,322	9,528	8,388	7,825	8,011	7,245	6,723	7,895	4,969	4,902	5,108
Total Debt/Capital (%)	68.75	69.68	72.46	73.92	77.44	68.47	70.31	71.42	74.08	74.82	73.94	82.48	89.03	92.3	96.81
Total Debt / EV	0.48	0.45	0.42	0.39	0.45	0.35	0.34	0.4	0.4	0.51	0.47	0.7	0.56	0.46	0.54
EV/Sales	10.17	11.27	12.19	13.76	13.8	10.03	11.45	11.53	12	10.01	12.32	10.14	8.71	11.32	9.66
EV/EBITDA	17.69	19.53	20.73	22.65	22.31	15.65	20.23	30.61	21.74	19.19	27.4	23.16	24.48	29.39	22.47
EV/EBIT	29.87	36.99	37.24	39.96	52.15	53.6	39.63	82.15	37.18	47.15	66.77	52.24	114.58	81.82	64.21
EV/Cash Flow to Firm	21.34	22.1	23.91	25.82	26.88	19.31	21.59	21.69	26.04	15.65	32.33	25.55	21.7	33.29	27.06
EV/Free Cash Flow to Firm	10.57	22.1	23.91	25.82	26.88	19.31	21.59	21.69	26.04	15.65	32.33	25.55	21.7	33.29	27.06
Diluted Market Cap	5,787	7,082	8,979	11,799	11,607	11,146	10,333	7,764	8,197	4,882	5,229	2,328	3,118	4,773	3,508
Diluted Enterprise Value	12,746	14,602	16,768	21,002	23,029	18,815	17,453	14,179	14,956	10,845	10,725	9,368	8,016	9,939	9,200
EV per Share	155.88	167.88	182.84	224.65	237.74	191.98	181.37	152.93	177.98	144.75	152.21	137.19	117.09	142.82	122.06
TTM Sales	1,247	1,290	1,371	1,520	1,663	1,864	1,511	1,227	1,239	1,053	861	919	914	867	940
TTM EBITDA	717	745	806	923	1,028	1,194	856	462	684	549	387	402	325	334	404
TTM Operating Income	425	393	449	523	440	349	437	172	400	223	159	178	69	120	141
TTM Cash Flow to Firm	594	658	699	810	853	968	802	652	571	673	328	365	367	295	336
TTM Free Cash Flow to Firm	1,200	658	699	810	853	968	802	652	571	673	328	365	367	295	336

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	6.34	20.42	23.25	24.06	22.05	17.31	19.03	17.58	21.77	8.81	20.43	8.43	13.59	36.83	42.31
EV/EBIT	29.87	36.99	37.24	39.96	52.15	53.6	39.63	82.15	37.18	47.15	66.77	52.24	114.58	81.82	64.21
Enterprise Value	12,687	14,540	16,715	20,918	22,941	18,689	17,307	14,147	14,874	10,534	10,613	9,319	7,959	9,817	9,082
Low Price	55.59	70.52	82.02	96.04	106.04	84.98	99.62	81.43	80.03	37.29	59.75	32.15	19.06	41.81	40.26
EV/Sales	10.17	11.27	12.19	13.76	13.8	10.03	11.45	11.53	12	10.01	12.32	10.14	8.71	11.32	9.66
EV/EBITDA	17.69	19.53	20.73	22.65	22.31	15.65	20.23	30.61	21.74	19.19	27.4	23.16	24.48	29.39	22.47
Price/Earnings	9.32	42.42	78.93	23.36	42.97	47.27	118.2	33.4	31.88	12.92	11.85	- -	- -	661.27	- -
Price/Earnings Average	10.23	42.64	75.5	20.89	45.17	45.54	121.47	40.95	29.65	12.42	11.97	-41.29	-3.84	581.4	-37.99
Price/Earnings High	12.59	47.45	83.94	24.32	51.65	53.01	135.08	45	32.58	20.89	14.16	-62.18	-5.88	806.24	-46.34
Price/Earnings Low	7.33	36.79	66.07	17.77	38.02	35.21	109.99	32.42	26.18	7.62	9.58	-23.48	-2.24	407.06	-26.78
Price/Book Value	3.37	4.14	5.53	7.31	7.03	7.03	8.96	6.06	7.5	4.53	5.28	3.51	-20.35	-10.41	-4.6
Price/Book Value Average	3.7	4.16	5.29	6.53	7.39	6.77	9.21	7.43	6.98	4.35	5.33	5.89	-14.73	-9.15	-5.73
Price/Book Value High	4.56	4.63	5.88	7.61	8.45	7.88	10.24	8.17	7.67	7.32	6.3	8.87	-22.57	-12.69	-6.99
Price/Book Value Low	2.65	3.59	4.63	5.56	6.22	5.24	8.34	5.89	6.16	2.67	4.27	3.35	-8.59	-6.41	-4.04
Price/Tangible Book Value	0.92	1.05	1.26	1.51	1.41	1.34	1.43	1.21	1.37	0.88	1.01	0.49	0.76	1.12	0.86
Price/Tangible Book Value Average	1.01	1.05	1.21	1.35	1.48	1.29	1.47	1.48	1.27	0.84	1.02	0.82	0.55	0.99	1.07
Price/Tangible Book Value High	1.24	1.17	1.34	1.57	1.69	1.5	1.64	1.63	1.4	1.42	1.21	1.24	0.84	1.37	1.3
Price/Tangible Book Value Low	0.72	0.91	1.05	1.15	1.25	1	1.33	1.17	1.12	0.52	0.82	0.47	0.32	0.69	0.75
Price/Sales	4.61	5.46	6.53	7.73	6.95	5.96	6.76	6.32	6.57	4.37	5.98	2.49	3.36	5.38	3.63
Price/Sales Average	5.06	5.49	6.25	6.92	7.31	5.74	6.95	7.75	6.11	4.2	6.04	4.18	2.43	4.73	4.52
Price/Sales High	6.23	6.11	6.95	8.05	8.36	6.68	7.72	8.52	6.72	7.07	7.15	6.29	3.73	6.56	5.51
Price/Sales Low	3.63	4.73	5.47	5.88	6.15	4.44	6.29	6.14	5.4	2.58	4.84	2.38	1.42	3.31	3.19
Price/Cash Flow	18.73	20.31	23.2	23.97	21.96	17.24	18.81	17.57	21.63	8.3	20.13	8.3	13.38	36.02	41.17
Price/Cash Flow Average	20.55	20.41	22.19	21.44	23.09	16.61	19.33	21.54	20.12	7.98	20.34	13.91	9.68	31.67	51.26
Price/Cash Flow High	25.3	22.71	24.67	24.95	26.4	19.34	21.5	23.67	22.11	13.42	24.04	20.95	14.84	43.92	62.52
Price/Cash Flow Low	14.73	17.61	19.42	18.24	19.44	12.85	17.51	17.06	17.77	4.9	16.28	7.91	5.65	22.18	36.13
Price/Free Cash Flow Average	6.95	20.53	22.24	21.52	23.18	16.68	19.56	21.56	20.25	8.47	20.64	14.14	9.84	32.38	52.68
Price/Free Cash Flow High	8.56	22.84	24.72	25.05	26.5	19.41	21.75	23.69	22.25	14.25	24.4	21.3	15.07	44.9	64.25
Price/Free Cash Flow Low	4.98	17.71	19.46	18.31	19.51	12.89	17.71	17.07	17.88	5.2	16.52	8.04	5.73	22.67	37.13
EV/Sales Average	10.64	11.32	11.93	12.97	14.18	9.85	11.66	12.98	11.57	9.86	12.43	11.83	7.79	10.69	10.57
EV/Sales High	11.81	11.93	12.63	14.1	15.23	10.8	12.43	13.74	12.17	12.73	13.53	13.95	9.09	12.52	11.57
EV/Sales Low	9.21	10.56	11.15	11.94	13.02	8.55	11	11.36	10.85	8.24	11.22	10.03	6.78	9.27	9.24
EV/EBITDA Average	18.51	19.61	20.28	21.35	22.93	15.38	20.59	34.47	20.95	18.92	27.63	27.04	21.9	27.75	24.6
EV/EBITDA High	20.54	20.68	21.47	23.22	24.63	16.85	21.97	36.5	22.05	24.42	30.08	31.87	25.54	32.5	26.91
EV/EBITDA Low	16.02	18.3	18.96	19.65	21.06	13.35	19.43	30.18	19.66	15.81	24.94	22.92	19.05	24.07	21.49
EV/EBIT Average	31.25	37.14	36.45	37.66	53.6	52.68	40.34	92.49	35.83	46.49	67.33	60.99	102.51	77.26	70.29
EV/EBIT High	34.68	39.17	38.58	40.96	57.56	57.72	43.03	97.96	37.7	60	73.3	71.88	119.55	90.49	76.89
EV/EBIT Low	27.04	34.67	34.06	34.66	49.22	45.72	38.07	81	33.61	38.84	60.79	51.7	89.17	67.01	61.43
Last Price	70.68	81.3	97.99	126.24	119.84	114.08	107.05	83.88	97.46	63.2	73.89	33.72	45.17	67.92	45.87
High Price	95.47	90.94	104.21	131.41	144.05	127.95	122.34	113	99.61	102.24	88.27	85.15	50.11	82.81	69.66
Enterprise Value Average	13,271	14,599	16,358	19,714	23,579	18,369	17,618	15,928	14,334	10,385	10,702	10,881	7,121	9,271	9,943
Enterprise Value High	14,729	15,396	17,316	21,438	25,322	20,124	18,794	16,869	15,083	13,403	11,650	12,824	8,304	10,858	10,876
Enterprise Value Low	11,484	13,628	15,287	18,145	21,654	15,941	16,626	13,949	13,447	8,677	9,662	9,224	6,194	8,040	8,689

Shares Outstanding	81	86	90	92	94	95	87	79	75	65	64	64	65	71	71
Diluted Weighted Avg Shares	82	87	92	93	97	98	97	93	84	77	71	69	69	70	76
Basic Weighted Avg Shares	81	87	91	93	96	97	95	93	84	73	70	68	68	69	74
Revenue per Share	15.32	14.9	15	16.32	17.23	19.15	15.84	13.27	14.83	14.47	12.35	13.54	13.44	12.62	12.64
EBITDA per Share	8.81	8.6	8.82	9.92	10.65	12.27	8.97	5	8.19	7.54	5.56	5.92	4.78	4.86	5.43
Operating Income per Share	5.22	4.54	4.91	5.62	4.56	3.58	4.58	1.86	4.79	3.07	2.28	2.63	1.02	1.75	1.9
Basic EPS, GAAP	7.58	1.92	1.24	5.4	2.79	2.41	0.91	2.51	3.06	4.89	6.24	-1.37	-8.53	0.1	-1.5
Basic EPS from Cont Ops	7.65	1.97	1.21	3.91	3.14	2.87	1.06	2.93	3.49	5.7	6.89	-1.12	-8.82	0.44	-1.3
Diluted EPS, GAAP	7.54	1.91	1.24	5.38	2.78	2.4	0.9	2.51	3.04	4.61	6.14	-1.35	-8.39	0.1	-1.46
Diluted EPS from Cont Ops	7.6	1.96	1.21	3.89	3.13	2.85	1.05	2.93	3.47	5.37	6.79	-1.1	-8.68	0.43	-1.27
Dividend per Share	0.78	1.44	1.62	2.22	2.67	3.23	3.5	3.39	3.67	4.04	3.89	3.86	3.4	3.18	3.55
Cash Flow per Share	3.77	4	4.22	5.27	5.46	6.62	5.69	4.77	4.5	7.62	3.67	4.06	3.38	1.89	1.11
Free Cash Flow per Basic Share	-3.67	4	4.22	5.27	5.46	6.62	5.69	4.77	4.5	7.62	3.67	4.06	3.38	1.89	1.11
Cash & Equivalents per Share	2.01	2.44	2.61	3.45	3.11	3.74	1.64	1.71	2.34	4.05	4.1	3.16	3.4	2.93	2.41
Book Value per Share	20.95	19.65	17.72	17.28	17.04	16.23	11.95	13.84	12.99	13.96	14	9.6	-2.22	-6.52	-9.96
Tangible Book Value per Share	77.16	77.57	77.77	83.53	85.02	85.31	74.73	69.34	71.34	72.13	72.85	68.59	59.34	60.4	53.62

SL Green Realty Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)