Attached files
FOURTH QUARTER 2013
Supplemental Operating and Financial Data
This Supplemental Operating and Financial Data is not an offer to sell or solicitation to buy any securities of the Company. Any offers to sell or solicitations of the Company shall be made by means of a prospectus. The information in this Supplemental Package must be read in conjunction with, and is modified in its entirety by, the Annual Report on Form 10-K (the “10-K”) filed by the Company for the same period with the Securities and Exchange Commission (the “SEC”) and all of the Company’s other public filings with the SEC (the “Public Filings”). In particular, the financial information contained herein is subject to and qualified by reference to the financial statements contained in the 10-K, the footnotes thereto and the limitations set forth therein. Investors may not rely on the Supplemental Package without reference to the 10-K and the Public Filings. Any investors’ receipt of, or access to, the information contained herein is subject to this qualification.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
INDEX
PAGE(S)
|
|
I. COMPANY BACKGROUND
|
|
· About the Company / Other Corporate Data
|
5
|
· Board of Directors / Executive Officers
|
6
|
· Equity Research Coverage / Company Contact Information
|
7
|
II. FINANCIAL HIGHLIGHTS
|
|
· Quarterly Summary / Acquisitions
|
9
|
· Sales
|
10
|
· Leasing
|
10-11
|
· Information About FFO
|
11
|
· Key Financial Data
|
12
|
· Same-Store Results and Analysis
|
13
|
· Unconsolidated Joint Ventures Summary
|
14 – 16
|
· Unconsolidated Joint Ventures Financial Information
|
17 – 19
|
· Select Financial Ratios
|
20
|
· Debt Analysis:
|
|
· Debt Breakdown / Future Repayments
|
21
|
· Debt Maturities
|
22
|
· Debt Detail
|
23
|
III. FINANCIAL INFORMATION
|
|
· Consolidated Statements of Operations
|
25
|
· Consolidated Balance Sheets
|
26
|
· Consolidated Statement of Changes in Equity
|
27
|
· Statements of Funds from Operations
|
28
|
· Statements of Funds from Operations Per Diluted Share
|
29
|
· Reconciliation of Basic-to-Diluted Shares/Units
|
30
|
IV. VALUE CREATION PIPELINE
|
|
· Operating Property Acquisitions / Properties Commencing Initial Operations
|
32
|
· Acquisition Property Profiles
|
33-34
|
· Summary of In-Process Development Projects
|
35
|
· Rental Property Sales / Dispositions / Rental Property Held for Sale
|
36
|
· Summary of Land Parcels
|
37
|
V. PORTFOLIO/ LEASING STATISTICS
|
|
· Leasing Statistics
|
39 – 44
|
· Market Diversification (MSAs)
|
45
|
· Industry Diversification (Top 30 Tenant Industries)
|
46
|
· Consolidated Portfolio Analyses:
|
|
Breakdown by:
|
|
(a) Number of Properties
|
47
|
(b) Square Footage
|
48
|
(c) Base Rental Revenue
|
49
|
(d) Percentage Leased
|
50
|
· Consolidated Property Listing (by Property Type)
|
51 – 58
|
· Significant Tenants (Top 50 Tenants)
|
59 – 60
|
· Schedules of Lease Expirations (by Property Type)
|
61 – 65
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
2
DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS
The Company considers portions of this information to be forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of such act. Such forward-looking statements relate to, without limitation, our future economic performance, plans and objectives for future operations and projections of revenue and other financial items. Forward-looking statements can be identified by the use of words such as “may,” “will,” “plan,” “potential,” “projected,” “should,” “expect,” “anticipate,” “estimate,” “continue” or comparable terminology. Forward-looking statements are inherently subject to risks and uncertainties, many of which the Company cannot predict with accuracy and some of which the Company might not even anticipate. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions at the time made, the Company can give no assurance that such expectations will be achieved. Future events and actual results, financial and otherwise, may differ materially from the results discussed in the forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements.
Among the factors about which the Company has made assumptions are:
·
|
risks and uncertainties affecting the general economic climate and conditions, which in turn may have a negative effect on the fundamentals of the Company’s business and the financial condition of the Company’s tenants and residents;
|
·
|
the value of the Company’s real estate assets, which may limit the Company’s ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by the Company’s properties or on an unsecured basis;
|
·
|
the extent of any tenant bankruptcies or of any early lease terminations;
|
·
|
the Company’s ability to lease or re-lease space at current or anticipated rents;
|
·
|
changes in the supply of and demand for our properties;
|
·
|
changes in interest rate levels and volatility in the securities markets;
|
·
|
changes in operating costs;
|
·
|
the Company’s ability to obtain adequate insurance, including coverage for terrorist acts;
|
·
|
the availability of financing on attractive terms or at all, which may adversely impact the Company’s ability to pursue acquisition and development opportunities and refinance existing debt and the Company’s future interest expense;
|
·
|
changes in governmental regulation, tax rates and similar matters; and
|
·
|
other risks associated with the development and acquisition of properties, including risks that the development may not be completed on schedule, that the tenants or residents will not take occupancy or pay rent, or that development or operating costs may be greater than anticipated.
|
For further information on factors which could impact us and the statements contained herein, you are advised to consider the “Risk Factors” contained in the Company’s Annual Report on Form 10-K, as may be supplemented or amended in the Company’s Quarterly Reports on Form 10-Q, which are incorporated herein by reference. The Company assumes no obligation to update and supplement forward-looking statements that become untrue because of subsequent events, new information or otherwise.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
3
I. COMPANY BACKGROUND
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
4
I. COMPANY BACKGROUND
About the Company
Mack-Cali Realty Corporation (NYSE: CLI) is one of the largest real estate investment trusts (REITs) in the United States with a total market capitalization of $4.6 billion at December 31, 2013. Mack-Cali has been involved in all aspects of commercial real estate development, management, and ownership for over 60 years and has been a publicly traded REIT since 1994. At December 31, 2013 Mack-Cali owned or had interests in 279 properties consisting of 267 office and office/flex properties totaling approximately 31.0 million square feet of commercial space and 12 multi-family rental properties containing over 3,600 residential units, all located in the Northeast, as well as land to accommodate up to 8.4 million square feet of additional commercial space and 5,824 multi-family apartment units – in addition to hotel development.
History
Established over 60 years ago, in 1994 the New Jersey-based firm, Cali Realty, became a publicly traded company listed on the New York Stock Exchange under the ticker symbol CLI. Through combinations with some of the top companies in the real estate industry—most notably New Jersey-based Mack Company and Westchester, New York-based Robert Martin Company—Mack-Cali has become one of the leading real estate companies in the country.
Strategy
Mack-Cali’s strategy is to be a significant real estate owner and operator in its core, high-barriers-to-entry markets, primarily in the Northeast.
Summary
(as of December 31, 2013)
Corporate Headquarters
|
Edison, New Jersey
|
Fiscal Year-End
|
12/31
|
Total Properties
|
279
|
Total Commercial Square Feet / Multi-family Units
|
31.0 million commercial square feet and 3,678 multi-family residential units
|
Geographic Diversity
|
Seven states and the District of Columbia
|
New Jersey Presence
|
21.8 million square feet of commercial space and 1,877 multi-family residential units
|
Northeast Presence
|
31.0 million square feet of commercial space and 3,678 multi-family residential units
|
Common Shares and
|
|
Units Outstanding
|
100.1 million
|
Dividend-- Quarter/Annualized
|
$0.30/$1.20
|
Dividend Yield
|
5.6%
|
Total Market Capitalization
|
$4.6 billion
|
Senior Debt Rating
|
BBB (S&P and Fitch);
|
Baa2 (Moody’s)
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
5
Board of Directors
William L. Mack, Chairman of the Board
|
|
Alan S. Bernikow
|
David S. Mack
|
Kenneth M. Duberstein
|
Alan G. Philibosian
|
Nathan Gantcher
|
Irvin D. Reid
|
Mitchell E. Hersh
|
Vincent Tese
|
Jonathan Litt
|
Roy J. Zuckerberg |
Executive Officers
Mitchell E. Hersh, President and Chief Executive Officer
|
|
Anthony Krug, Chief Accounting Officer |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
6
Equity Research Coverage
Bank of America Merrill Lynch
James C. Feldman
(646) 855-5808
|
ISI Group
Steve Sakwa
(212) 446-9462
|
Barclays Capital
Ross Smotrich
(212) 526-2306
|
J.P. Morgan
Anthony Paolone
(212) 622-6682
|
Citigroup
Michael Bilerman
(212) 816-1383
|
KeyBanc Capital Markets
Jordan Sadler
(917) 368-2280
|
Cowen and Company
James Sullivan
(646) 562-1380
|
Stifel, Nicolaus & Company, Inc.
John W. Guinee, III
(443) 224-1307
|
Deutsche Bank North America
Vin Chao
(212) 250-6799
|
UBS Investment Research
Ross T. Nussbaum
(212) 713-2484
|
Green Street Advisors
Michael Knott
(949) 640-8780
|
|
Company Contact Information
Mack-Cali Realty Corporation
|
|
Investor Relations Department
|
|
343 Thornall Street
|
|
Edison, New Jersey 08837-2206
|
|
Phone: (732) 590-1000
|
Web: www.mack-cali.com
|
Fax: (732) 205-8237
|
E-mail: investorrelations@mack-cali.com
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
7
II. FINANCIAL HIGHLIGHTS
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
8
II. FINANCIAL HIGHLIGHTS
Quarterly Summary
The following is a summary of the Company’s recent activity:
Funds from operations (FFO) for the quarter ended December 31, 2013 amounted to $52.1 million, or $0.52 per share. For the year ended December 31, 2013, FFO equaled $237.4 million, or $2.38 per share.
Net loss to common shareholders for the fourth quarter 2013 equaled $54.2 million, or $0.62 per share. The results for fourth quarter included $63.7 million, or $0.64 per share, of losses, net, on disposition of rental property and impairments. For the year ended December 31, 2013, net loss to common shareholders amounted to $14.9 million, or $0.17 per share. The results for the year included $51.3 million, or $0.51 per share, of losses, net, on disposition of rental property and impairments.
Total revenues for the fourth quarter 2013 were $165.3 million. For the year ended December 31, 2013, total revenues amounted to $667.0 million.
For the three months and year ended December 31, 2013, the Company recorded impairment charges of $62.2 million and $110.9 million, respectively, on certain office properties located in New Jersey, New York and Connecticut. For the three months and year ended December 31, 2013, the Company had realized gains (losses) and unrealized losses on disposition of rental property and impairments, net of $(1.6 million) and $59.5 million, respectively.
All per share amounts presented above are on a diluted basis.
The Company had 88,247,591 shares of common stock, and 11,864,775 common operating partnership units outstanding as of December 31, 2013. The Company had a total of 100,112,366 common shares/common units outstanding at December 31, 2013.
As of December 31, 2013, the Company had total indebtedness of approximately $2.4 billion, with a weighted average annual interest rate of 5.62 percent.
The Company had a debt-to-undepreciated assets ratio of 39.9 percent at December 31, 2013. The Company had an interest coverage ratio of 2.7 times for the quarter ended December 31, 2013.
Acquisitions
In November, the Company acquired the two-building, 159-unit multi-family property known as Park Square in Rahway, New Jersey, which includes a parking garage and approximately 6,000 square feet of retail space. The property was acquired for approximately $46.4 million. The multi-family property consists of one- and two-bedroom luxury apartments ranging from 800 to 1,480 square feet. The property is 91 percent leased.
In December, the Company in a joint venture partnership with Keystone Property Group and Parkway Corporation, acquired a 33 percent interest in 100 Independence Mall West for $2.8 million. The $40.5 million, nine-story, approximately 340,000 rentable square-foot class A office building is prominently located in one of Philadelphia’s most desirable office submarkets directly across from the historic Liberty Bell, the National Constitution Center, and Independence National Park. The building is 97.4 percent leased. Following the acquisition, the joint venture is planning to redevelop the property, which will include common area upgrades and a 110-space parking garage at the property’s lower level.
Also in December, the Company acquired Riverwatch Commons and Richmond Court in New Brunswick, New Jersey. The three-building, 200-unit rental community was acquired for approximately $41.0 million. The luxury properties consist of studio, one-, and two-bedroom units ranging in size from 623 to 950 square feet. The properties are 95 percent leased.
Also in December, the Company, through a joint venture with Fisher Brothers, acquired a 50 percent interest in a luxury multi-family project, currently under construction at 701 2nd Street, NE in Washington, D.C. The 377-unit project will include approximately 25,000 square feet of retail space and a 309-space underground parking garage. The Company acquired its 50 percent interest in the project for approximately $46.5 million. The venture has 20-year construction loan of $100.7 million with a balance of $24.6 million as of December 31, 2013. It is expected that the project will be completed by mid-2015. The Mack-Cali/Fisher Brothers joint venture includes specific provisions, including a right of first offer on all development deals in the D.C. metro area that involve either party, with specific qualifications on any properties in Arlington County, Virginia.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
9
Sales
In February 2014, the Company entered into agreements to form various joint ventures with Keystone Property Group to facilitate the sale of 15 of its office buildings located in northern New Jersey, New York and Connecticut. Pursuant to the agreements, the portfolio, which totals approximately 2.3 million square feet, will be sold for approximately $230.8 million, including $201.7 million in cash with the balance in the form of senior and subordinated equity.
Through its partnerships with Keystone, Mack-Cali will participate in management and construction fees for the portfolio and a percentage of value creation above certain hurdle rates, and retain a senior pari-passu equity position at three of the properties located in Elmsford, New York. As part of the transaction, Mack-Cali and Keystone will jointly provide leasing representation for the portfolio.
The consummation of the transaction between Mack-Cali and Keystone is subject to customary due diligence and the waiver of or non-exercise of certain rights of first offer with respect to most of the properties in the portfolio by certain third parties. Mack-Cali anticipates that most, if not all, of these rights will be waived or not exercised, but no assurances can be given to that effect.
In 2012 and 2013, the Company sold to Keystone 20 office properties and three land parcels located in suburban Philadelphia submarkets, in similar type transactions.
Leasing
Mack-Cali’s consolidated in-service portfolio was 86.1 percent leased at December 31, 2013, unchanged from September 30, 2013.
For the quarter ended December 31, 2013, the Company executed 116 leases at its consolidated in-service portfolio totaling 718,588 square feet, consisting of 522,735 square feet of office space and 195,853 square feet of office/flex space. Of these totals, 305,044 square feet were for new leases and 413,544 square feet were for lease renewals and other tenant retention transactions.
For the year ended December 31, 2013, the Company executed 565 leases at its consolidated in-service portfolio totaling 4,040,008 square feet, consisting of 3,015,374 square feet of office space, 942,319 square feet of office/flex space and 82,315 square feet of industrial/warehouse space. Of these totals, 1,218,057 square feet were for new leases and 2,821,951 square feet were for lease renewals and other tenant retention transactions.
Highlights of the quarter’s leasing transactions include:
NORTHERN NEW JERSEY:
|
-
|
Franklin Credit Management Corporation, a specialty consumer finance company, renewed 33,866 square feet at 101 Hudson Street in Jersey City. The 1,246,283 square-foot office building is 83.4 percent leased.
|
-
|
Law firm Walder, Hayden & Brogan, P.A. renewed 22,495 square feet at 5 Becker Farm Road in Roseland. The 118,343 square-foot office building, located in 280 Corporate Center is 84.7 percent leased.
|
CENTRAL NEW JERSEY:
-
|
Gannett Satellite Information Network, Inc., a provider of newspaper publishing services, signed a new lease for 66,999 square feet at 3600 Route 66 in Neptune. The 180,000 square-foot office building is 100 percent leased.
|
-
|
Groundwater & Environmental Services, Inc., a provider of environmental consulting, engineering, and technical field services, renewed 30,070 square feet at 1340 Campus Parkway in Wall Township. The 72,502 square-foot office/flex building, located in Monmouth Shores Corporate Park, is 100 percent leased.
|
-
|
Herbert L. Jamison & Co., L.L.C., a full-service insurance brokerage firm, signed a new lease for 24,838 square feet at 20 Commerce Drive in Cranford. The 176,600 square-foot office building, located in Cranford Business Park, is 99.3 percent leased.
|
-
|
WBI Investments, Inc., a provider of institutional and private client wealth management solutions, signed a new lease for 19,220 square feet at One River Centre, 331 Newman Springs Road, Building One, in Middletown. The 122,594 square-foot office building is 96.1 percent leased.
|
WESTCHESTER COUNTY, NEW YORK:
-
|
Montefiore Medical Center signed a new lease for 28,430 square feet at 4 Executive Plaza in Yonkers. The 80,000 square-foot office/flex building, located in South Westchester Executive Park, is 100 percent leased.
|
CONNECTICUT:
-
|
Solais Lighting, Inc., a designer and manufacturer of LED lamps and fixtures, signed a new lease for 21,957 square feet at 650 West Avenue in Stamford. The 40,000 square-foot office/flex building, located in Stamford Executive Park, is 54.9 percent leased.
|
MARYLAND:
-
|
Bozzuto & Associates, Inc., a diversified residential real estate company, signed an expansion for 30,519 square feet at 6406 Ivy Lane in Greenbelt. The 163,857 square-foot office building, located in Capital Office Park, is 77 percent leased.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
10
Information About FFO
Funds from operations (“FFO”) is defined as net income (loss) before noncontrolling interest of unitholders, computed in accordance with generally accepted accounting principles (“GAAP”), excluding gains (or losses) from extraordinary items, sales of depreciable rental property, and impairments related to depreciable rental property, plus real estate-related depreciation and amortization. The Company believes that FFO per share is helpful to investors as one of several measures of the performance of an equity REIT. The Company further believes that as FFO per share excludes the effect of depreciation, gains (or losses) from sales of properties and impairments related to depreciable rental property (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO per share can facilitate comparison of operating performance between equity REITs.
FFO per share should not be considered as an alternative to net income available to common shareholders per share as an indication of the Company’s performance or to cash flows as a measure of liquidity. FFO per share presented herein is not necessarily comparable to FFO per share presented by other real estate companies due to the fact that not all real estate companies use the same definition. However, the Company’s FFO per share is comparable to the FFO per share of real estate companies that use the current definition of the National Association of Real Estate Investment Trusts (“NAREIT”). A reconciliation of net income per share to FFO per share is included in the financial tables on page 29.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
11
Key Financial Data
As of or for the three months ended | |||||
12/31/13
|
9/30/13
|
6/30/13
|
3/31/13
|
12/31/12
|
|
Shares and Units:
|
|||||
Common Shares Outstanding
|
88,247,591
|
88,021,807
|
88,004,354
|
87,923,776
|
87,536,292
|
Common Units Outstanding
|
11,864,775
|
11,987,175
|
12,003,241
|
12,081,440
|
12,141,836
|
Combined Shares and Units
|
100,112,366
|
100,008,982
|
100,007,595
|
100,005,216
|
99,678,128
|
Weighted Average- Basic (a)
|
99,806,029
|
99,787,129
|
99,779,978
|
99,766,701
|
99,695,353
|
Weighted Average- Diluted (b)
|
99,806,029
|
99,787,129
|
99,779,978
|
99,849,397
|
99,695,353
|
Common Share Price ($’s):
|
|||||
At the end of the period
|
21.48
|
21.94
|
24.49
|
28.61
|
26.11
|
High during period
|
22.49
|
25.13
|
29.39
|
29.03
|
28.16
|
Low during period
|
19.05
|
20.60
|
22.59
|
25.78
|
24.37
|
Market Capitalization:
|
|||||
($’s in thousands, except ratios)
|
|||||
Market Value of Equity (c)
|
2,205,697
|
2,250,247
|
2,505,823
|
2,917,514
|
2,663,758
|
Total Debt
|
2,362,766
|
2,368,681
|
2,369,153
|
2,296,687
|
2,204,389
|
Total Market Capitalization
|
4,568,463
|
4,618,928
|
4,874,976
|
5,214,201
|
4,868,147
|
Total Debt/ Total Market
Capitalization
|
51.72%
|
51.28%
|
48.60%
|
44.05%
|
45.28%
|
Financials:
|
|||||
($’s in thousands, except ratios and
per share amounts)
|
|||||
Total Assets
|
4,515,328
|
4,609,263
|
4,638,064
|
4,585,269
|
4,526,045
|
Gross Book Value of Real Estate Assets
|
5,129,933
|
5,113,940
|
5,422,418
|
5,607,617
|
5,525,015
|
Total Liabilities
|
2,596,873
|
2,598,601
|
2,602,972
|
2,547,913
|
2,457,538
|
Total Equity
|
1,918,455
|
2,010,662
|
2,035,092
|
2,037,356
|
2,068,507
|
Total Revenues
|
165,267
|
162,505
|
168,346
|
170,913
|
164,341
|
Capitalized Interest
|
2,623
|
3,514
|
3,281
|
3,467
|
2,916
|
Scheduled Principal Amortization
|
939
|
1,017
|
808
|
1,065
|
1,342
|
Interest Coverage Ratio
|
2.65
|
2.85
|
3.08
|
3.11
|
3.22
|
Fixed Charge Coverage Ratio
|
2.38
|
2.48
|
2.72
|
2.70
|
2.81
|
Net Income (Loss)
|
(61,770)
|
3,439
|
26,184
|
13,089
|
(10,585)
|
Net Income (Loss) Available to Common Shareholders
|
(54,179)
|
4,643
|
23,071
|
11,556
|
(9,227)
|
Earnings per Share—diluted
|
(0.62)
|
0.05
|
0.26
|
0.13
|
(0.11)
|
FFO per Share—diluted (d)
|
0.52
|
0.57
|
0.65
|
0.63
|
0.66
|
Dividends Declared per Share
|
0.30
|
0.30
|
0.30
|
0.45
|
0.45
|
FFO Payout Ratio—diluted (d)
|
57.46%
|
52.42%
|
45.93%
|
71.28%
|
68.65%
|
Portfolio Size:
|
|||||
Properties
|
279
|
275
|
273
|
279
|
278
|
Total Commercial Square Footage
|
31,002,668
|
30,657,119
|
30,584,290
|
31,591,672
|
31,691,682
|
Commercial Sq. Ft. Leased at End of Period (e) (f)
|
86.1%
|
86.1%
|
86.2%
|
86.0%
|
87.2%
|
Apartment Units
|
3,678
|
3,319
|
3,319
|
2,907
|
1,769
|
(a)
|
Calculated based on weighted average common shares outstanding, assuming redemption of operating partnership common units into common shares.
|
(b)
|
Calculated based on shares and units included in basic per share/unit computation, plus dilutive Common Stock Equivalents (i.e. convertible preferred units, options and warrants).
|
(c)
|
Includes any outstanding preferred units presented on a converted basis into common units and noncontrolling interests in consolidated joint ventures.
|
(d)
|
Funds from Operations (“FFO”) is calculated in accordance with the definition of the National Association of Real Estate Investment Trusts (NAREIT). See “Information About FFO” on page 11.
|
(e)
|
Percentage leased includes leases in effect as of the period end date, some of which have commencement dates in the future and leases that expire at the period end date.
|
(f)
|
Reflects square feet leased at the Company’s consolidated in-service portfolio, excluding in-service development properties in lease up (if any).
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
12
Same Store Results and Analysis
(dollars in thousands)
For the three months ended
December 31,
|
%
|
|||
2013
|
2012
|
Change
|
Change
|
|
Total Property Revenues
|
$151,445
|
$153,564
|
$(2,119)
|
(1.4)
|
Real Estate Taxes
|
22,538
|
22,082
|
456
|
2.1
|
Utilities
|
15,200
|
13,622
|
1,578
|
11.6
|
Operating Services
|
28,565
|
26,432
|
2,133
|
8.1
|
Total Property Expenses:
|
66,303
|
62,136
|
4,167
|
6.7
|
GAAP Net Operating Income
|
85,142
|
91,428
|
(6,286)
|
(6.9)
|
Less: straight-lining of rents adj.
|
363
|
4,409
|
(4,046)
|
(91.8)
|
Net Operating Income
|
$84,779
|
$87,019
|
$(2,240)
|
(2.6)
|
Percentage Leased at
Period End
|
85.9%
|
87.0%
|
||
Total Properties:
|
240
|
|||
Total Square Footage:
|
27,748,345
|
|||
For the year ended
December 31,
|
%
|
|||
2013
|
2012
|
Change
|
Change
|
|
Total Property Revenues
|
$604,939
|
$617,793
|
$(12,854)
|
(2.1)
|
Real Estate Taxes
|
83,491
|
86,659
|
(3,168)
|
(3.7)
|
Utilities
|
62,570
|
58,267
|
4,303
|
7.4
|
Operating Services
|
104,341
|
98,855
|
5,486
|
5.5
|
Total Property Expenses:
|
250,402
|
243,781
|
6,621
|
2.7
|
GAAP Net Operating Income
|
354,537
|
374,012
|
(19,475)
|
(5.2)
|
Less: straight-lining of rents adj.
|
8,731
|
9,752
|
(1,021)
|
(10.5)
|
Net Operating Income
|
$345,806
|
$364,260
|
$(18,454)
|
(5.1)
|
Percentage Leased at
Period End
|
85.9%
|
87.0%
|
||
Total Properties:
|
240
|
|||
Total Square Footage:
|
27,748,345
|
|||
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
13
Unconsolidated Joint Ventures Summary
(as of December 31, 2013)
Breakdown of Unconsolidated Joint Ventures
(dollars in thousands)
Joint Venture Name
|
Property
|
Location
|
# of
Properties
|
Year
Built
|
Percent
Occupied
|
# of
Apartment
Units
|
Revenue
Per
Unit (a)
|
|
Operating Multi-family Residential:
|
||||||||
Marbella RoseGarden, L.L.C.
|
Marbella
|
Jersey City, NJ
|
1
|
2003
|
96.0%
|
412
|
$2,733
|
|
RoseGarden Monaco, L.L.C.
|
Monaco (North and South)
|
Jersey City, NJ
|
1
|
2011
|
95.0%
|
523
|
3,136
|
|
Rosewood Morristown, L.L.C.
|
Metropolitan at 40 Park
|
Morristown, NJ
|
1
|
2010
|
97.0%
|
130
|
3,207
|
|
Rosewood Lafayette Holdings, L.L.C.
|
Highlands at Morristown Station
|
Morristown, NJ
|
1
|
2009
|
96.1%
|
217
|
2,487
|
|
PruRose Port Imperial South 15 LLC
|
RiversEdge at Port Imperial
|
Weehawken, NJ
|
1
|
2009
|
95.5%
|
236
|
3,063
|
|
Overlook Ridge JV, L.L.C.
|
Quarrystone
|
Malden, MA
|
1
|
2008
|
96.7%
|
251
|
2,072
|
|
Crystal House Apartments Investors LLC
|
Crystal House
|
Arlington, VA
|
1
|
1962
|
84.8%
|
(p)
|
828
|
1,951
|
Total Operating Multi-family Residential:
|
7
|
92.3%
|
2,597
|
$2,534
|
Joint Venture Name
|
Property
|
Location
|
# of
Properties
|
Year
Built
|
Percent
Leased
|
Square
Feet
|
|
Operating Commercial:
|
|||||||
Roseland/North Retail, L.L.C.
|
Riverwalk at Port Imperial
|
West New York, NJ
|
1
|
2008
|
64.0%
|
30,745
|
|
BNES Associates III
|
Offices at Crystal Lake
|
West Orange, NJ
|
1
|
2003
|
100.0%
|
106,345
|
|
Red Bank Corporate Plaza
|
Red Bank Corporate Plaza
|
Red Bank, NJ
|
1
|
2007
|
100.0%
|
92,878
|
|
12 Vreeland Realty L.L.C.
|
12 Vreeland Road
|
Florham Park, NJ
|
1
|
1984
|
100.0%
|
139,750
|
|
Rosewood Morristown, L.L.C.
|
Shops at 40 Park
|
Morristown, NJ
|
1
|
2010
|
60.4%
|
50,973
|
|
Keystone Property Group
|
Suburban Philadelphia
|
Suburban Philadelphia, PA
|
17
|
Various
|
84.6%
|
1,842,820
|
|
KPG-P 100 IMW JV, LLC
|
100 Independence Mall West
|
Philadelphia, PA
|
1
|
1965
|
97.4%
|
339,615
|
|
Total Operating Commercial:
|
23
|
2,603,126
|
Joint Venture Name
|
Property
|
Location
|
# of
Properties
|
Year
Built
|
Number
of
Rooms
|
|||
Hotel:
|
||||||||
Harborside South Pier
|
Hyatt Regency Jersey City on the Hudson
|
Jersey City, NJ
|
1
|
2002
|
350
|
Joint Venture Name
|
Property
|
Location
|
||||
Other Investment:
|
||||||
Stamford SM L.L.C.
|
Senior Mezzanine Loan
|
Stamford, CT
|
Joint Venture Name
|
Property
|
Location
|
Estimated
Initial
Delivery
Date
|
Potential
Apartment
Units
|
||
In-Process Development Projects:
|
||||||
PruRose Riverwalk G, L.L.C.
|
RiverTrace at Port Imperial
|
West New York, NJ
|
4Q-2013
|
316
|
||
Elmajo Urban Renewal Associates, L.L.C.
|
Lincoln Harbor
|
Weehawken, NJ
|
1Q-2014
|
355
|
||
Overlook Ridge JV 2C/3B, L.L.C.
|
Overlook Ridge 2C & 3B
|
Malden, MA
|
1Q-2014
|
371
|
||
Portside Master Company, LLC
|
Portside at Pier One – Bldg 7
|
East Boston, MA
|
3Q-2014
|
176
|
||
RiverPark at Harrison I Urban Renewal LLC
|
RiverPark at Harrison
|
Harrison, NJ
|
4Q-2014
|
141
|
||
Prurose Port Imperial South 13, LLC
|
Port Imperial Building 13
|
Weehawken, NJ
|
1Q-2015
|
280
|
||
Estuary Urban Renewal Unit B, LLC
|
Lincoln Harbor (Bldg B)
|
Weehawken, NJ
|
1Q-2015
|
227
|
||
Capitol Place Mezz LLC
|
Station Townhouses
|
Washington, D.C.
|
1Q-2015
|
377
|
||
Rosewood Morristown, L.L.C.
|
Lofts at 40 Park
|
Morristown, NJ
|
3Q-2015
|
59
|
||
RoseGarden Marbella South, L.L.C.
|
Marbella II
|
Jersey City, NJ
|
4Q-2015
|
311
|
||
Roseland/Port Imperial Partners, L.P.
|
Riverwalk C
|
West New York, NJ
|
2Q-2016
|
363
|
||
Total In-Process Development Projects:
|
2,976
|
Joint Venture Name
|
Property
|
Location
|
Potential
Apartment
Units
|
Potential
Commercial
Square Feet
|
||
Land:
|
||||||
Hillsborough 206 Holdings, L.L.C.
|
Hillsborough 206
|
Hillsborough, NJ
|
n/a
|
160,000
|
||
RoseGarden Monaco, L.L.C.
|
San Remo Land
|
Jersey City, NJ
|
300
|
n/a
|
||
Grand Jersey Waterfront URA, L.L.C.
|
Liberty Landing
|
Jersey City, NJ
|
1,000
|
n/a
|
||
RiverPark at Harrison I, L.L.C.
|
RiverPark at Harrison 5-8
|
Harrison, NJ
|
141
|
n/a
|
||
Plaza VIII and IX Associates, L.L.C.
|
Vacant land/parking
|
Jersey City, NJ
|
n/a
|
1,225,000
|
||
Overlook Ridge, L.L.C.
|
Overlook Ridge Land
|
Malden/Revere, MA
|
896
|
160,000
|
||
Overlook Ridge JV, L.L.C.
|
Overlook Phase III
|
Malden, MA
|
240
|
n/a
|
||
Roseland/Port Imperial Partners, L.P.
|
Port Imperial North
|
West New York, NJ
|
836
|
n/a
|
||
Crystal House Apartments Investors LLC
|
Crystal House
|
Arlington, VA
|
295
|
n/a
|
||
Total Land:
|
3,708
|
1,545,000
|
See footnotes on page 16.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
14
Breakdown of Unconsolidated Joint Ventures
(dollars in thousands)
(continued)
Joint Venture Name
|
Property
|
Company’s
Effective
Ownership %
|
Net Operating Income (b)
|
Property Debt
|
Preferred
|
|||||||||||
3 Mos
12/31/13
|
12 Mos
12/31/13
|
Balance
|
Maturity
Date
|
Interest
Rate
|
Capital
Balance (c)
|
Return
Rate
|
Investor
|
|||||||||
Operating Multi-family Residential:
|
||||||||||||||||
Marbella RoseGarden, L.L.C.
|
Marbella
|
24.27%
|
$ 2,073
|
$ 8,760
|
$ 95,000
|
05/01/18
|
4.99%
|
$ 7,567
|
9.50%
|
Prudential
|
||||||
RoseGarden Monaco, L.L.C.
|
Monaco (North and South)
|
15.00%
|
3,185
|
12,805
|
165,000
|
02/01/21
|
4.19%
|
79,952
|
9.00%
|
Prudential
|
||||||
Rosewood Morristown, L.L.C.
|
Metropolitan at 40 Park
|
12.50%
|
673
|
2,702
|
38,600
|
09/01/20
|
3.25%
|
20,275
|
(d)
|
9.00%
|
Prudential
|
|||||
Rosewood Lafayette Holdings, L.L.C.
|
Highlands at Morristown Station
|
25.00%
|
966
|
3,962
|
39,373
|
07/01/15
|
4.00%
|
31,991
|
9.00%
|
Prudential
|
||||||
PruRose Port Imperial South 15 LLC
|
RiversEdge at Port Imperial
|
50.00%
|
(e)
|
1,111
|
4,278
|
57,500
|
09/01/20
|
4.32%
|
39,068
|
9.00%
|
Prudential
|
|||||
Overlook Ridge JV, L.L.C.
|
Quarrystone
|
25.00%
|
891
|
3,597
|
69,805
|
03/15/16
|
(f)
|
18,829
|
(g)
|
15.00%
|
Lennar
|
|||||
Crystal House Apartments Investors LLC
|
Crystal House
|
25.00%
|
2,750
|
8,292
|
(h)
|
165,000
|
03/19/20
|
3.17%
|
--
|
--
|
--
|
|||||
Total Operating Multi-family Residential:
|
$11,649
|
$44,396
|
$630,278
|
$197,682
|
Joint Venture Name
|
Property
|
Company’s
Effective
Ownership %
|
Net Operating Income (b)
|
Property Debt
|
Preferred
|
||||||||||
3 Mos
12/31/13
|
12 Mos
12/31/13
|
Balance
|
Maturity
Date
|
Interest
Rate
|
Capital
Balance (c)
|
Return
Rate
|
Investor
|
||||||||
Operating Commercial:
|
|||||||||||||||
Roseland/North Retail, L.L.C.
|
Riverwalk at Port Imperial
|
20.00%
|
$ 71
|
$ 180
|
--
|
--
|
--
|
$6,040
|
9.00%
|
Prudential
|
|||||
BNES Associates III
|
Offices at Crystal Lake
|
31.25%
|
374
|
1,121
|
$ 7,351
|
11/01/23
|
4.76%
|
--
|
--
|
--
|
|||||
Red Bank Corporate Plaza
|
Red Bank Corporate Plaza
|
50.00%
|
544
|
2,377
|
16,612
|
05/17/16
|
L+3.00%
|
(i)
|
--
|
--
|
--
|
||||
12 Vreeland Realty L.L.C.
|
12 Vreeland Road
|
50.00%
|
362
|
820
|
15,421
|
07/01/23
|
2.87%
|
--
|
--
|
--
|
|||||
Rosewood Morristown, L.L.C.
|
Shops at 40 Park
|
12.50%
|
129
|
482
|
6,500
|
08/28/18
|
3.63%
|
--
|
(d)
|
9.00%
|
Prudential
|
||||
Keystone Property Group
|
Suburban Philadelphia
|
(q)
|
1,698
|
4,319
|
199,860
|
(r)
|
(r)
|
42,423
|
15.00%
|
KPG
|
|||||
KPG-P 100 IMW JV, LLC
|
MC 100 IMW Holding
|
33.33%
|
378
|
378
|
61,500
|
09/09/16
|
L+7.00%
|
--
|
--
|
--
|
|||||
Total Operating Commercial:
|
$ 3,556
|
$ 9,677
|
$307,244
|
$ 48,463
|
Joint Venture Name
|
Property
|
Company’s
Effective
Ownership %
|
Net Operating Income (b)
|
Property Debt
|
Preferred
|
||||||||||||
3 Mos
12/31/13
|
12 Mos
12/31/13
|
Balance
|
Maturity
Date
|
Interest
Rate
|
Capital
Balance (c)
|
Return
Rate
|
Investor
|
||||||||||
Hotel:
|
|||||||||||||||||
Harborside South Pier
|
Hyatt Regency Jersey City on the Hudson
|
50.00%
|
$ 4,726
|
$14,586
|
$ 62,810
|
11/05/16
|
6.15%
|
(j)
|
--
|
--
|
--
|
Joint Venture Name
|
Property
|
Company’s
Effective
Ownership %
|
Net Operating Income (b)
|
Property Debt
|
Preferred
|
|||||||||||
3 Mos
12/31/13
|
12 Mos
12/31/13
|
Balance
|
Maturity
Date
|
Interest
Rate
|
Capital
Balance (c)
|
Return
Rate
|
Investor
|
|||||||||
Other Investment:
|
||||||||||||||||
Stamford SM L.L.C.
|
Senior Mezzanine Loan
|
80.00%
|
$ 1,143
|
$ 4,649
|
--
|
--
|
--
|
--
|
--
|
--
|
Joint Venture Name
|
Property
|
Company’s
Effective
Ownership %
|
Property Debt
|
Preferred
|
|||||||||||||
Balance
|
Maturity
Date
|
Interest
Rate
|
Capital
Balance (c)
|
Return
Rate
|
Investor
|
||||||||||||
In-Process Development Projects:
|
|||||||||||||||||
PruRose Riverwalk G, L.L.C.
|
RiverTrace at Port Imperial
|
25.00%
|
$ 65,203
|
07/15/21
|
6.00%
|
$ 41,846
|
7.75%
|
UBS
|
|||||||||
Elmajo Urban Renewal Associates, L.L.C.
|
Lincoln Harbor
|
7.50%
|
53,196
|
06/27/16
|
L+2.10%
|
57,722
|
8.50%
|
Hartz
|
|||||||||
Overlook Ridge JV 2C/3B, L.L.C.
|
Overlook Ridge 2C & 3B
|
25.00%
|
22,744
|
12/28/15
|
L+2.50%
|
(k)
|
25,370
|
6.50%
|
UBS
|
||||||||
Prurose Port Imperial South 13, LLC
|
Port Imperial Building 13
|
20.00%
|
(e)
|
6,432
|
06/27/16
|
L+2.15%
|
(l)
|
45,999
|
(m)
|
9.00%
|
Prudential
|
||||||
Portside Master Company, LLC
|
Portside at Pier One – Bldg 7
|
38.25%
|
1,346
|
12/05/15
|
L+2.50%
|
24,930
|
9.00%
|
Prudential
|
|||||||||
RiverPark at Harrison I Urban Renewal LLC
|
RiverPark at Harrison
|
36.00%
|
3,352
|
06/27/16
|
L+2.35%
|
--
|
--
|
--
|
|||||||||
Estuary Urban Renewal Unit B, LLC
|
Lincoln Harbor (Bldg B)
|
7.50%
|
7,801
|
01/25/17
|
L+2.10%
|
31,648
|
8.50%
|
Hartz
|
|||||||||
RoseGarden Marbella South, L.L.C.
|
Marbella II
|
24.27%
|
6,369
|
03/30/17
|
L+2.25%
|
12,163
|
(n)
|
9.00%
|
Prudential
|
||||||||
Rosewood Morristown, L.L.C.
|
Lofts at 40 Park
|
25.00%
|
1,117
|
09/30/14
|
L+2.50%
|
--
|
--
|
--
|
|||||||||
Roseland/Port Imperial Partners, L.P.
|
Riverwalk C
|
20.00%
|
--
|
--
|
--
|
22,660
|
(o)
|
10.00%
|
Prudential
|
||||||||
Capitol Place Mezz LLC
|
Station Townhouses
|
50.00%
|
24,627
|
07/01/33
|
4.82%
|
--
|
--
|
--
|
|||||||||
Total In-Process Development Projects:
|
$192,187
|
$262,338
|
Joint Venture Name
|
Property
|
Company’s
Effective
Ownership %
|
Property Debt
|
Preferred
|
||||||||||||||
Balance
|
Maturity
Date
|
Interest
Rate
|
Capital
Balance (c)
|
Return
Rate
|
Investor
|
|||||||||||||
Land:
|
||||||||||||||||||
Hillsborough 206 Holdings, L.L.C.
|
Hillsborough 206
|
50.00%
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||
RoseGarden Monaco, L.L.C.
|
San Remo Land
|
41.67%
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||
Grand Jersey Waterfront URA, L.L.C.
|
Liberty Landing
|
50.00%
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||
RiverPark at Harrison I, L.L.C.
|
RiverPark at Harrison 5-8
|
Land Option
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||
Plaza VIII and IX Associates, L.L.C.
|
Vacant land/parking
|
50.00%
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||
Overlook Ridge, L.L.C.
|
Overlook Ridge Land
|
50.00%
|
$ 16,627
|
03/02/14
|
L+3.50%
|
--
|
--
|
--
|
||||||||||
Overlook Ridge JV, L.L.C.
|
Overlook Phase III
|
50.00%
|
5,632
|
04/14/15
|
L+2.50%
|
--
|
--
|
--
|
||||||||||
Roseland/Port Imperial Partners, L.P.
|
Port Imperial North
|
20.00%
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||
Crystal House Apartments Investors LLC
|
Crystal House Land
|
50.00%
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||
Total Land
|
$ 22,259
|
|
See footnotes on page 16.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
15
Breakdown of Unconsolidated Joint Ventures
(continued)
Footnotes for pages 14 and 15:
|
(a)
|
Total apartment revenue for the quarter ended December 31, 2013 divided by the average percent leased for the quarter ended December 31, 2013, divided by the number of units and divided by 3.
|
(b)
|
Net operating income equals total property revenues less real estate taxes, utilities and operating expenses.
|
(c)
|
Includes capital account balance and accrued unpaid preferred return where applicable.
|
(d)
|
Capital balances apply to both properties. Capital balance does not include $695 capital account held by Rosewood Morristown, L.L.C.
|
(e)
|
A third party has a 20 percent economic interest in net company distributions.
|
(f)
|
The senior loan, with a balance of $52,805 bears interest at LIBOR + 2.00 percent and the junior loan, with a balance of $17,000, bears interest at LIBOR + 0.90 percent.
|
(g)
|
Includes a priority partnership loan which has an accrued interest balance of $15,398 as of December 31, 2013.
|
(h)
|
Includes results from acquisition date March 2013 forward.
|
(i)
|
On September 22, 2011, the venture entered into an interest rate swap agreement with a commercial bank. The swap agreement fixes the all-in rate to 3.99375 percent per annum on an initial notional amount of $13.65 million and then adjusting in accordance with an amortization schedule, which is effective from October 17, 2011 through loan maturity.
|
(j)
|
The venture also has a loan with a balance of $4,624 with the City of Jersey City, provided by the U.S. Department of Housing and Urban Development, which bears interest at fixed rates ranging from 6.09 percent to 6.62 percent and matures in August 1, 2020.
|
(k)
|
On January 18, 2013, Overlook Apartments Investors entered into an interest rate swap agreement with a commercial bank. The swap agreement fixes the all-in rate to 3.0875 percent per annum on an initial notional amount of $1.84 million and then adjusting in accordance with an amortization schedule, which is effective from September 3, 2013 to November 2, 2015.
|
(l)
|
On December 28, 2012, PruRose 13 entered into an interest rate swap agreement with a commercial bank. The swap agreement fixes the all-in rate to 2.79 percent per annum on an initial notional amount of $1.62 million and then adjusting in accordance with an amortization schedule, which is effective from July 1, 2013 to January 1, 2016.
|
(m)
|
Capital balance does not include MCRC land capital amount of $1,834 and accrued return balance of $174 as of December 31, 2013.
|
(n)
|
Does not include MC Roseland Marbella South, L.L.C. capital amount of $3,708 and accrued return balance of $118.
|
(o)
|
Does not include MCRC capital account of $35 and accrued return balance of $2.
|
(p)
|
Occupancy for Crystal House reflects 50 vacant units that are undergoing renovation. Excluding these units, percent occupied for Crystal House and Total Operating Multi-Family was 90.2 percent and 94.1 percent, respectively. Excluding Crystal House, average portfolio occupancy was 95.8 percent.
|
(q)
|
The Company’s equity interests in the joint ventures will be subordinated to affiliates of the Keystone Property Group receiving a 15 percent internal rate of return (“IRR”) after which the Company will receive a ten percent IRR on its subordinate equity of $22.2 million and then all profit will be split equally.
|
(r)
|
Principal balance of $127,600 bears interest at 5.114 percent and matures in August 27, 2023; principal balance of $61,835 bears interest at rates ranging from L+5.0 percent to L+5.75 percent and matures in August 27, 2016; principal balance of $10,425 bears interest at L+6.0 percent and matures in August 27, 2015.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
16
Unconsolidated Joint Venture Financial Information
The following is a summary of the financial position of the unconsolidated joint ventures in which the Company had investment interests as of December 31, 2013 and 2012, respectively: (dollars in thousands)
December 31,
|
||
2013
|
2012
|
|
Assets:
|
||
Rental property, net
|
$ 736,331
|
$ 180,254
|
Loan receivable
|
45,050
|
42,276
|
Other assets
|
544,761
|
311,847
|
Total assets
|
$ 1,326,142
|
$ 534,377
|
Liabilities and partners’/
|
||
members’ capital:
|
||
Mortgages and loans payable
|
$ 637,708
|
$ 168,908
|
Other liabilities
|
81,305
|
12,141
|
Partners’/members’ capital
|
607,129
|
353,328
|
Total liabilities and
partners'/members’ capital
|
$ 1,326,142
|
$ 534,377
|
The following is a summary of the Company’s investment in unconsolidated joint ventures as of December 31, 2013 and 2012, respectively: (dollars in thousands)
December 31,
|
|||
Entity
|
2013
|
2012
|
|
Plaza VIII & IX Associates, L.L.C.
|
$ 3,702
|
$ 4,321
|
|
South Pier at Harborside
|
--
|
(a)
|
(1,225)
|
Red Bank Corporate Plaza, L.L.C.
|
4,046
|
3,876
|
|
12 Vreeland Associates, L.L.C.
|
5,514
|
12,840
|
|
Boston Downtown Crossing
|
--
|
13,012
|
|
Gale Jefferson L.L.C.
|
--
|
1,029
|
|
Stamford SM LLC
|
36,258
|
34,006
|
|
Marbella RoseGarden, L.L.C.
|
15,797
|
16,918
|
|
RoseGarden Monaco Holdings, L.L.C.
|
3,201
|
4,761
|
|
Rosewood Lafayette Holdings, L.L.C.
|
857
|
1,988
|
|
PruRose Port Imperial South 15, LLC
|
--
|
606
|
|
Rosewood Morristown, L.L.C.
|
6,455
|
7,091
|
|
Overlook Ridge JV, L.L.C.
|
--
|
31
|
|
Overlook Ridge, L.L.C.
|
--
|
--
|
|
Overlook Ridge JV 2C/3B, L.L.C.
|
--
|
179
|
|
Roseland/North Retail, L.L.C.
|
1,930
|
2,161
|
|
BNES Associates III
|
1,753
|
1,955
|
|
Portside Master Company, L.L.C.
|
3,207
|
3,651
|
|
PruRose Port Imperial South 13, LLC
|
2,206
|
2,920
|
|
Roseland/Port Imperial Partners, L.P.
|
2,068
|
2,582
|
|
RoseGarden Marbella South, L.L.C.
|
7,567
|
6,182
|
|
PruRose Riverwalk G, L.L.C.
|
3,117
|
4,136
|
|
Elmajo Urban Renewal Associates, LLC
|
203
|
629
|
|
Estuary Urban Renewal Unit B, LLC
|
24
|
220
|
|
RiverPark at Harrison I, L.L.C.
|
3,655
|
2,606
|
|
150 Main Street, L.L.C. (b)
|
--
|
2,395
|
|
RoseGarden Monaco, L.L.C.
|
1,224
|
1,165
|
|
Hillsborough 206 Holdings, L.L.C.
|
1,962
|
1,967
|
|
Grand Jersey Waterfront Urban Renewal Associates, L.L.C.
|
337
|
337
|
|
Crystal House Apartments Investors LLC
|
26,838
|
--
|
|
KPG-P 100 IMW JV, LLC
|
1,887
|
--
|
|
Capitol Place Mezz LLC
|
46,628
|
--
|
|
Other
|
693
|
--
|
|
Company's investment in unconsolidated joint ventures
|
$ 181,129
|
$ 132,339
|
(a)
|
The negative investment balance for this joint venture of $1,706,000 at December 31, 2013 was included in accounts payable, accrued expenses and other liabilities.
|
(b)
|
As of August 22, 2013, the Company is consolidating this joint venture.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
17
The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests for the three months and years ended December 31, 2013 and 2012, respectively: (dollars in thousands)
Three Months Ended
December 31,
|
Year Ended
December 31,
|
|||
2013
|
2012
|
2013
|
2012
|
|
Total revenues
|
$94,276
|
$ 23,814
|
$256,026
|
$68,183
|
Operating and other expenses
|
(77,941)
|
(11,580)
|
(215,830)
|
(37,008)
|
Depreciation and amortization
|
(9,795)
|
(2,854)
|
(34,525)
|
(10,139)
|
Interest expense
|
(6,959)
|
(1,758)
|
(16,215)
|
(6,775)
|
Net (loss) income
|
$(419)
|
$ 7,622
|
$(10,544)
|
$14,261
|
The following is a summary of the Company’s equity in earnings (loss) of unconsolidated joint ventures for the three months and years ended December 31, 2013 and 2012, respectively: (dollars in thousands)
Three Months Ended
December 31,
|
Year Ended
December 31,
|
|||
Entity
|
2013
|
2012
|
2013
|
2012
|
Plaza VIII & IX Associates, L.L.C.
|
$ 47
|
$(13)
|
$ 99
|
$ 30
|
South Pier at Harborside
|
1,139
|
484
|
2,519
|
2,368
|
Red Bank Corporate Plaza, L.L.C.
|
66
|
62
|
372
|
360
|
12 Vreeland Associates, L.L.C.
|
75
|
(176)
|
74
|
427
|
Boston Downtown Crossing
|
(2)
|
(125)
|
644
|
(458)
|
Gale Jefferson L.L.C.
|
--
|
18
|
69
|
81
|
Stamford SM LLC
|
915
|
885
|
3,719
|
3,078
|
Marbella RoseGarden, L.L.C.
|
(94)
|
13
|
(540)
|
13
|
RoseGarden Monaco Holdings, L.L.C.
|
(323)
|
(311)
|
(1,560)
|
(311)
|
Rosewood Lafayette Holdings, L.L.C.
|
(262)
|
(197)
|
(1,131)
|
(197)
|
PruRose Port Imperial South 15, LLC
|
--
|
(533)
|
(606)
|
(533)
|
Rosewood Morristown, L.L.C.
|
(115)
|
(25)
|
(509)
|
(25)
|
Overlook Ridge JV, L.L.C.
|
(212)
|
--
|
(212)
|
--
|
Overlook Ridge, L.L.C.
|
--
|
--
|
--
|
--
|
Overlook Ridge JV 2C/3B, L.L.C.
|
90
|
(11)
|
293
|
(11)
|
Roseland/North Retail, L.L.C.
|
(37)
|
(80)
|
(230)
|
(80)
|
BNES Associates III
|
92
|
(323)
|
(14)
|
(323)
|
Portside Master Company, L.L.C.
|
(198)
|
(5)
|
(421)
|
(5)
|
PruRose Port Imperial South 13, LLC
|
(205)
|
(87)
|
(664)
|
(87)
|
Roseland/Port Imperial Partners, L.P.
|
(740)
|
--
|
(740)
|
--
|
RoseGarden Marbella South, L.L.C.
|
--
|
(13)
|
(57)
|
(13)
|
PruRose Riverwalk G, L.L.C.
|
(409)
|
(142)
|
(985)
|
(142)
|
Elmajo Urban Renewal Associates, LLC
|
(90)
|
(83)
|
(345)
|
(83)
|
Estuary Urban Renewal Unit B, LLC
|
(49)
|
--
|
(157)
|
--
|
RiverPark at Harrison I, L.L.C.
|
--
|
--
|
--
|
--
|
RoseGarden Monaco, L.L.C.
|
--
|
--
|
--
|
--
|
Hillsborough 206 Holdings, L.L.C.
|
(35)
|
--
|
(35)
|
--
|
Grand Jersey Waterfront Urban Renewal Associates, L.L.C.
|
(77)
|
--
|
(77)
|
--
|
Crystal House Apartments Investors LLC
|
32
|
--
|
(2,639)
|
--
|
KPG-P 100 IMW JV, LLC
|
(913)
|
--
|
(913)
|
--
|
Capitol Place Mezz LLC
|
--
|
--
|
--
|
--
|
Other
|
1,037
|
--
|
1,719
|
--
|
Company's equity in (loss) earnings of unconsolidated joint ventures
|
$ (268)
|
$(662)
|
$(2,327)
|
$4,089
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
18
The following is a summary of the Company’s funds from operations of unconsolidated joint ventures for the three months and years ended December 31, 2013 and 2012, respectively: (dollars in thousands)
Three Months Ended
December 31,
|
Year Ended
December 31,
|
|||
Entity
|
2013
|
2012
|
2013
|
2012
|
Plaza VIII & IX Associates, L.L.C.
|
$ 53
|
$ 64
|
$ 334
|
$ 337
|
South Pier at Harborside
|
1,868
|
1,211
|
5,437
|
5,184
|
Red Bank Corporate Plaza, L.L.C.
|
183
|
177
|
837
|
818
|
12 Vreeland Associates, L.L.C.
|
181
|
(100)
|
410
|
734
|
Boston Downtown Crossing
|
(2)
|
(125)
|
644
|
(458)
|
Gale Jefferson, L.L.C.
|
--
|
44
|
69
|
178
|
Stamford SM LLC
|
915
|
885
|
3,719
|
3,078
|
Marbella RoseGarden, L.L.C.
|
214
|
308
|
1,054
|
308
|
RoseGarden Monaco Holdings, L.L.C.
|
(42)
|
(40)
|
(155)
|
(40)
|
Rosewood Lafayette Holdings, L.L.C.
|
(17)
|
15
|
(22)
|
15
|
PruRose Port Imperial South 15, LLC
|
--
|
(9)
|
101
|
(9)
|
Rosewood Morristown, L.L.C.
|
(5)
|
73
|
20
|
73
|
Overlook Ridge JV, L.L.C.
|
(212)
|
--
|
(212)
|
--
|
Overlook Ridge, L.L.C.
|
--
|
--
|
--
|
--
|
Overlook Ridge JV 2C/3B, L.L.C.
|
90
|
(11)
|
293
|
(11)
|
Roseland/North Retail, L.L.C.
|
(6)
|
(45)
|
(45)
|
(45)
|
BNES Associates III
|
84
|
(219)
|
438
|
(219)
|
Portside Master Company, L.L.C.
|
(198)
|
(5)
|
(421)
|
(5)
|
PruRose Port Imperial South 13, LLC
|
(205)
|
(87)
|
(664)
|
(87)
|
Roseland/Port Imperial Partners, L.P.
|
(740)
|
--
|
(740)
|
--
|
RoseGarden Marbella South, L.L.C.
|
--
|
(13)
|
(57)
|
(13)
|
PruRose Riverwalk G, L.L.C.
|
(371)
|
(142)
|
(947)
|
(142)
|
Elmajo Urban Renewal Associates, LLC
|
(90)
|
(83)
|
(345)
|
(83)
|
Estuary Urban Renewal Unit B, LLC
|
(49)
|
--
|
(157)
|
--
|
RiverPark at Harrison I, L.L.C.
|
--
|
--
|
--
|
--
|
150 Main Street, L.L.C.
|
--
|
--
|
--
|
--
|
RoseGarden Monaco, L.L.C.
|
--
|
--
|
--
|
--
|
Hillsborough 206 Holdings, L.L.C.
|
(35)
|
--
|
(35)
|
--
|
Grand Jersey Waterfront Urban Renewal Associates, L.L.C.
|
(77)
|
--
|
(77)
|
--
|
Crystal House Apartments Investors LLC
|
325
|
--
|
1,059
|
--
|
KPG-P 100 IMW JV, LLC
|
(802)
|
--
|
(802)
|
--
|
Capitol Place Mezz LLC
|
--
|
--
|
--
|
--
|
Other
|
1,037
|
--
|
1,719
|
--
|
Company's funds from operations of unconsolidated joint ventures
|
$ 2,099
|
$ 1,898
|
$11,455
|
$ 9,613
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
19
Select Financial Ratios
Ratios Computed For Industry
|
December 31,
|
||||
Comparisons:
|
2013
|
2012
|
|||
Financial Position Ratios:
|
|||||
Total Debt/ Total Book
Capitalization
(Book value) (%)
|
52.33%
|
48.70%
|
|||
Total Debt/ Total Market
Capitalization
(Market value) (%)
|
51.72%
|
45.28%
|
|||
Total Debt/ Total Undepreciated
Assets (%)
|
39.94%
|
36.71%
|
|||
Secured Debt/ Total Undepreciated
Assets (%)
|
12.61%
|
12.62%
|
|||
Three Months Ended
December 31,
|
Year Ended
December 31,
|
||||
2013
|
2012
|
2013
|
2012
|
||
Operational Ratios:
|
|||||
Interest Coverage
(Funds from Operations+Interest
Expense)/Interest Expense (x)
|
2.65
|
3.22
|
2.92
|
3.19
|
|
Debt Service Coverage
(Funds from Operations +
Interest Expense)/(Interest Expense
+ Principal Amort.) (x)
|
2.57
|
3.08
|
2.83
|
3.09
|
|
Fixed Charge Coverage
(Funds from Operations +
Interest Expense)/(Interest Expense
+ Capitalized Interest+Pref. Div.
+Prin. Amort.+Ground Lease
Payments)(x)
|
2.38
|
2.81
|
2.57
|
2.98
|
|
FFO Payout
(Dividends Declared/Funds from
Operations) (%)
|
57.46%
|
68.65%
|
56.74%
|
67.42%
|
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
20
Debt Analysis
(as of December 31, 2013)
Debt Breakdown
(dollars in thousands)
Balance
|
% of Total
|
Weighted Average
Interest Rate (a)
|
Weighted Average Maturity in Year
|
||
Fixed Rate Unsecured Debt and
Other Obligations
|
$1,616,575
|
68.42%
|
4.95%
|
4.94
|
|
Fixed Rate Secured Debt
|
665,963
|
28.19%
|
7.60%
|
3.36
|
|
Variable Rate Secured Debt
|
80,228
|
3.39%
|
2.73%
|
1.04
|
|
Totals/Weighted Average:
|
$2,362,766
|
100.00%
|
5.62%
|
(b)
|
4.36
|
(a)
|
The actual weighted average LIBOR rate for the Company’s outstanding variable rate debt was 0.18 percent as of December 31, 2013, plus the applicable spread.
|
(b)
|
Excludes amortized deferred financing costs pertaining to the Company’s unsecured revolving credit facility which amounted to $3.0 million for the year ended December 31, 2013.
|
Future Repayments
(dollars in thousands)
Period
|
Scheduled
Amortization
|
Principal
Maturities
|
Total
|
Weighted Average Interest Rate of
Future Repayments (a)
|
|
2014
|
$ 10,163
|
$370,596
|
$380,759
|
6.53%
|
|
2015
|
8,551
|
193,278
|
201,829
|
4.65%
|
|
2016
|
8,389
|
269,273
|
277,662
|
7.14%
|
|
2017
|
6,423
|
391,151
|
397,574
|
4.12%
|
|
2018
|
5,996
|
231,536
|
237,532
|
6.70%
|
|
Thereafter
|
198
|
885,345
|
885,543
|
5.41%
|
|
Sub-total
|
39,720
|
2,341,179
|
2,380,899
|
||
Adjustment for unamortized debt discount/premium and mark-to-market, net, as of December 31, 2013
|
(18,133)
|
--
|
(18,133)
|
||
Totals/Weighted Average:
|
$ 21,587
|
$2,341,179
|
$2,362,766
|
5.62%
|
(a)
|
The actual weighted average LIBOR rate for the Company’s outstanding variable rate debt was 0.18 percent as of December 31, 2013, plus the applicable spread.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
21
Debt Maturities
(dollars in thousands)
2014
|
2015
|
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
2022 and
Beyond
|
TOTALS
|
|
Secured Debt:
|
||||||||||
Port Imperial South 4/5
|
$36,950
|
$36,950
|
||||||||
9200 Edmonston Road
|
4,116
|
4,116
|
||||||||
6301 Ivy Lane
|
5,320
|
5,320
|
||||||||
35 Waterview
|
18,185
|
18,185
|
||||||||
6 Becker, 85 Livingston,
75 Livingston, & 20 Waterview
|
65,035
|
65,035
|
||||||||
4 Sylvan Way
|
14,575
|
14,575
|
||||||||
10 Independence
|
16,924
|
16,924
|
||||||||
395 West Passaic
|
9,491
|
9,491
|
||||||||
Port Imperial South
|
$43,278
|
43,278
|
||||||||
4 Becker
|
$40,432
|
40,432
|
||||||||
5 Becker
|
14,574
|
14,574
|
||||||||
210 Clay
|
14,267
|
14,267
|
||||||||
Prudential Portfolio
|
$141,151
|
141,151
|
||||||||
23 Main Street
|
$26,566
|
26,566
|
||||||||
Harborside Plaza 5
|
204,970
|
204,970
|
||||||||
100 Walnut Avenue
|
$17,280
|
17,280
|
||||||||
One River Center
|
39,586
|
39,586
|
||||||||
233 Canoe Brook Road
|
3,479
|
3,479
|
||||||||
Total Secured Debt:
|
$170,596
|
$43,278
|
$69,273
|
$141,151
|
$231,536
|
$60,345
|
--
|
--
|
--
|
$716,179
|
Unsecured Debt:
|
||||||||||
Unsecured credit facility
|
--
|
|||||||||
5.125% unsecured notes
due 2/14
|
$200,000
|
$200,000
|
||||||||
5.125% unsecured notes
due 1/15
|
$150,000
|
150,000
|
||||||||
5.80% unsecured notes
due 1/16
|
$200,000
|
200,000
|
||||||||
2.50% unsecured notes
due 12/17
|
$250,000
|
250,000
|
||||||||
7.75% unsecured notes
due 8/19
|
$250,000
|
250,000
|
||||||||
4.50% unsecured notes
due 4/22
|
$300,000
|
300,000
|
||||||||
3.15% unsecured notes
due 5/23
|
275,000
|
275,000
|
||||||||
Total Unsecured Debt:
|
$200,000
|
$150,000
|
$200,000
|
$250,000
|
--
|
$250,000
|
--
|
--
|
$575,000
|
$1,625,000
|
Total Debt:
|
$370,596
|
$193,278
|
$269,273
|
$391,151
|
$231,536
|
$310,345
|
--
|
--
|
$575,000
|
$2,341,179
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
22
Debt Detail
(dollars in thousands)
Property Name
|
Lender
|
Effective
Interest
Rate
|
||||
December 31,
|
Date of
Maturity
|
|||||
2013
|
2012
|
|||||
Senior Unsecured Notes: (a)
|
||||||
4.600%, Senior Unsecured Notes
|
public debt
|
4.742%
|
--
|
$99,987
|
--
|
(b)
|
5.125%, Senior Unsecured Notes
|
public debt
|
5.110%
|
$200,030
|
200,270
|
02/15/14
|
(c) |
5.125%, Senior Unsecured Notes
|
public debt
|
5.297%
|
149,902
|
149,810
|
01/15/15
|
|
5.800%, Senior Unsecured Notes
|
public debt
|
5.806%
|
200,161
|
200,237
|
01/15/16
|
|
2.500%, Senior Unsecured Notes
|
public debt
|
2.803%
|
248,855
|
248,560
|
12/15/17
|
|
7.750%, Senior Unsecured Notes
|
public debt
|
8.017%
|
248,799
|
248,585
|
08/15/19
|
|
4.500%, Senior Unsecured Notes
|
public debt
|
4.612%
|
299,505
|
299,445
|
04/18/22
|
|
3.150%, Senior Unsecured Notes
|
public debt
|
3.517%
|
269,323
|
--
|
05/15/23
|
|
Total Senior Unsecured Notes:
|
$1,616,575
|
$1,446,894
|
Revolving Credit Facilities:
|
Unsecured Facility (d)
|
17 Lenders
|
LIBOR +1.100%
|
--
|
--
|
07/31/17
|
|
Total Revolving Credit Facilities:
|
--
|
--
|
Property Mortgages: (e)
|
51 Imclone
|
Wells Fargo CMBS
|
8.390%
|
--
|
$ 3,878
|
--
|
(f)
|
|
6305 Ivy Lane
|
RGA Reinsurance Company
|
5.525%
|
--
|
5,984
|
--
|
(g)
|
|
9200 Edmonston Road
|
Principal Commercial Funding, L.L.C.
|
5.534%
|
$ 4,115
|
4,305
|
05/01/13
|
(h)
|
|
Port Imperial South 4/5
|
Wells Fargo Bank N.A.
|
LIBOR+3.50%
|
36,950
|
34,889
|
03/30/14
|
||
395 West Passaic
|
State Farm Life Ins. Co.
|
6.004%
|
9,719
|
10,231
|
05/01/14
|
||
6301 Ivy Lane
|
RGA Reinsurance Company
|
5.520%
|
5,447
|
5,667
|
07/01/14
|
||
35 Waterview
|
Wells Fargo CMBS
|
6.348%
|
18,417
|
18,746
|
08/11/14
|
||
6 Becker, 85 Livingston,
75 Livingston & 20 Waterview (i) (j)
|
Wells Fargo CMBS
|
10.220%
|
64,233
|
63,126
|
08/11/14
|
||
4 Sylvan (i)
|
Wells Fargo CMBS
|
10.190%
|
14,538
|
14,485
|
08/11/14
|
||
10 Independence (i)
|
Wells Fargo CMBS
|
12.440%
|
16,638
|
16,251
|
08/11/14
|
||
Port Imperial South
|
Wells Fargo Bank N.A.
|
LIBOR+1.75%
|
43,278
|
42,168
|
09/19/15
|
||
4 Becker (i)
|
Wells Fargo CMBS
|
9.550%
|
38,820
|
38,274
|
05/11/16
|
||
5 Becker (i)
|
Wells Fargo CMBS
|
12.830%
|
13,092
|
12,507
|
05/11/16
|
(k)
|
|
210 Clay (i)
|
Wells Fargo CMBS
|
13.420%
|
12,767
|
12,275
|
05/11/16
|
||
Various (l)
|
Prudential Insurance
|
6.332%
|
147,477
|
149,281
|
01/15/17
|
||
23 Main Street
|
JPMorgan CMBS
|
5.587%
|
29,843
|
30,395
|
09/01/18
|
||
Harborside Plaza 5
|
The Northwestern Mutual Life Insurance
Co. & New York Life Insurance Co.
|
6.842%
|
225,139
|
228,481
|
11/01/18
|
||
233 Canoe Brook Road
|
The Provident Bank
|
4.375%
|
3,877
|
3,945
|
02/01/19
|
||
100 Walnut Avenue
|
Guardian Life Ins. Co.
|
7.311%
|
18,792
|
19,025
|
02/01/19
|
||
One River Center (m)
|
Guardian Life Ins. Co.
|
7.311%
|
43,049
|
43,582
|
02/01/19
|
||
Total Mortgages, Loans Payable and Other Obligations:
|
$746,191
|
$757,495
|
|||||
Total Debt:
|
$2,362,766
|
$2,204,389
|
(a)
|
Includes the cost of terminated treasury lock agreements (if any), offering and other transaction costs and the discount/premium on the notes, as applicable.
|
(b)
|
These notes were paid at maturity using available cash.
|
(c)
|
These notes were paid at maturity using available cash and borrowing on the Company's unsecured revolving credit facility.
|
(d)
|
Total borrowing capacity under this facility is $600 million. On July 16, 2013, the Company amended and restated its unsecured revolving credit facility with a group of 17 lenders. The $600 million facility is expandable to $1 billion and matures in July 2017. It has two six month extension options each requiring the payment of a 7.5 basis point fee. The interest rate on outstanding borrowings (not electing the Company’s competitive bid feature) and the facility fee on the current borrowing capacity payable quarterly in arrears are based upon the Operating Partnership’s unsecured debt ratings.
|
(e)
|
Effective interest rate for mortgages, loans payable and other obligations reflects effective rate of debt, including deferred financing costs, comprised of the cost of terminated treasury lock agreements (if any), debt initiation costs, mark-to market adjustment of acquired debt and other transaction costs, as applicable.
|
(f)
|
With the sale of the property on May 31, 2013, the mortgage was satisfied by the Company. The Company incurred $0.7 million in costs for the debt satisfaction, which was included in discontinued operations: loss from early extinguishment of debt for the year ended December 31, 2013.
|
(g)
|
On October 1, 2013, the Company repaid the mortgage loan at par, using available cash. The original maturity date was January 1, 2014.
|
(h)
|
The lease with the tenant occupying 100 percent of the building expired on January 9, 2013 and the tenant continues to occupy the building on a month-to-month basis. The mortgage loan matured on May 1, 2013 and was not repaid. The Company received a notice of default from the lender on July 17, 2013. The Company has requested a modification of the loan terms and is also in discussions regarding a deed-in-lieu of foreclosure with the lender.
|
(i)
|
As the Company estimated that the carrying values of these properties may not be recoverable over their anticipated holding periods, the Company recorded impairment charges on these properties.
|
(j)
|
Mortgage is cross collateralized by the four properties.
|
(k)
|
The cash flow from this property is insufficient to cover operating costs and debt service. Consequently, the Company notified the lender and suspended debt service payments in August 2013. The Company has begun discussions with the lender regarding a modification of loan terms and began remitting available cash flow to the lender effective August 2013.
|
(l)
|
Mortgage is collateralized by seven properties. The Operating Partnership has agreed, subject to certain conditions, to guarantee repayment of a portion of the loan.
|
(m)
|
Mortgage is collateralized by the three properties comprising One River Center.
|
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
23
III. FINANCIAL INFORMATION
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
24
III. FINANCIAL INFORMATION
Mack-Cali Realty Corporation and Subsidiaries
Consolidated Statements of Operations
(in thousands, except per share amounts) (unaudited)
Three Months Ended
December 31,
|
Year Ended
December 31,
|
|||||||||||||||
Revenues
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Base rents
|
$ | 136,222 | $ | 133,902 | $ | 540,165 | $ | 535,822 | ||||||||
Escalations and recoveries from tenants
|
18,641 | 17,995 | 72,758 | 74,535 | ||||||||||||
Construction services
|
-- | 4,321 | 15,650 | 13,557 | ||||||||||||
Real estate services
|
6,847 | 5,088 | 26,935 | 8,606 | ||||||||||||
Parking income
|
2,209 | 1,468 | 6,840 | 6,021 | ||||||||||||
Other income
|
1,348 | 1,567 | 4,683 | 12,091 | ||||||||||||
Total revenues
|
165,267 | 164,341 | 667,031 | 650,632 | ||||||||||||
Expenses
|
||||||||||||||||
Real estate taxes
|
23,519 | 22,095 | 85,574 | 86,683 | ||||||||||||
Utilities
|
15,552 | 13,622 | 63,622 | 58,267 | ||||||||||||
Operating services
|
28,791 | 25,147 | 105,278 | 97,005 | ||||||||||||
Direct construction costs
|
-- | 4,052 | 14,945 | 12,647 | ||||||||||||
Real estate services expenses
|
6,907 | 2,204 | 22,716 | 3,746 | ||||||||||||
General and administrative
|
10,447 | 12,514 | 47,682 | 47,664 | ||||||||||||
Depreciation and amortization
|
47,666 | 43,637 | 182,766 | 174,333 | ||||||||||||
Impairments
|
62,153 | 9,845 | 110,853 | 9,845 | ||||||||||||
Total expenses
|
195,035 | 133,116 | 633,436 | 490,190 | ||||||||||||
Operating income (loss)
|
(29,768) | 31,225 | 33,595 | 160,442 | ||||||||||||
Other (Expense) Income
|
||||||||||||||||
Interest expense
|
(31,626 | ) | (29,500 | ) | (123,701 | ) | (122,039 | ) | ||||||||
Interest and other investment income
|
1,616 | 7 | 2,903 | 34 | ||||||||||||
Equity in earnings (loss) of unconsolidated joint ventures
|
(268) | (662 | ) | (2,327 | ) | 4,089 | ||||||||||
Loss from early extinguishment of debt
|
(156 | ) | (545 | ) | (156 | ) | (4,960 | ) | ||||||||
Total other (expense) income
|
(30,434 | ) | (30,700 | ) | (123,281 | ) | (122,876 | ) | ||||||||
Income (loss) from continuing operations
|
(60,202 | ) | 525 | (89,686 | ) | 37,566 | ||||||||||
Discontinued Operations:
|
||||||||||||||||
Income from discontinued operations
|
(9 | ) | 4,455 | 11,811 | 21,878 | |||||||||||
Loss from early extinguishment of debt
|
-- | -- | (703 | ) | -- | |||||||||||
Realized gains (losses) and unrealized losses on disposition of rental property and impairments, net
|
(1,559 | ) | (15,565 | ) | 59,520 | (13,175 | ) | |||||||||
Total discontinued operations, net
|
(1,568 | ) | (11,110 | ) | 70,628 | 8,703 | ||||||||||
Net income (loss)
|
(61,770 | ) | (10,585 | ) | (19,058 | ) | 46,269 | |||||||||
Noncontrolling interest in consolidated joint ventures
|
237 | 74 | 2,199 | 330 | ||||||||||||
Noncontrolling interest in Operating Partnership
|
7,167 | (73 | ) | 10,459 | (4,619 | ) | ||||||||||
Noncontrolling interest in discontinued operations
|
187 | 1,357 | (8,509 | ) | (1,058 | ) | ||||||||||
Net income (loss) available to common shareholders
|
$ | (54,179 | ) | $ | (9,227 | ) | $ | (14,909 | ) | $ | 40,922 | |||||
Basic earnings per common share:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | (0.60 | ) | $ | 0.01 | $ | (0.88 | ) | $ | 0.38 | ||||||
Discontinued operations
|
(0.02 | ) | (0.12 | ) | 0.71 | 0.09 | ||||||||||
Net income (loss) available to common shareholders
|
$ | (0.62 | ) | $ | (0.11 | ) | $ | (0.17 | ) | $ | 0.47 | |||||
Diluted earnings per common share:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | (0.60 | ) | $ | 0.01 | $ | (0.88 | ) | $ | 0.38 | ||||||
Discontinued operations
|
(0.02 | ) | (0.12 | ) | 0.71 | 0.09 | ||||||||||
Net income (loss) available to common shareholders
|
$ | (0.62 | ) | $ | (0.11 | ) | $ | (0.17 | ) | $ | 0.47 | |||||
Basic weighted average shares outstanding
|
87,877 | 87,527 | 87,762 | 87,742 | ||||||||||||
Diluted weighted average shares outstanding
|
99,806 | 99,766 | 99,785 | 99,996 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
25
Mack-Cali Realty Corporation and Subsidiaries
Consolidated Balance Sheets
(in thousands, except per share amounts)
December 31,
|
||||||||
2013
|
2012
|
|||||||
Assets
|
||||||||
Rental property
|
||||||||
Land and leasehold interests
|
$ | 750,658 | $ | 782,315 | ||||
Buildings and improvements
|
3,915,800 | 4,104,472 | ||||||
Tenant improvements
|
456,003 | 489,608 | ||||||
Furniture, fixtures and equipment
|
7,472 | 3,041 | ||||||
5,129,933 | 5,379,436 | |||||||
Less – accumulated depreciation and amortization
|
(1,400,988 | ) | (1,478,214 | ) | ||||
3,728,945 | 3,901,222 | |||||||
Rental property held for sale, net
|
-- | 60,863 | ||||||
Net investment in rental property
|
3,728,945 | 3,962,085 | ||||||
Cash and cash equivalents
|
221,706 | 58,245 | ||||||
Investments in unconsolidated joint ventures
|
181,129 | 132,339 | ||||||
Unbilled rents receivable, net
|
136,304 | 139,984 | ||||||
Deferred charges, goodwill and other assets
|
218,519 | 204,874 | ||||||
Restricted cash
|
19,794 | 19,339 | ||||||
Accounts receivable, net of allowance for doubtful accounts
|
||||||||
of $2,832 and $2,614
|
8,931 | 9,179 | ||||||
Total assets
|
$ | 4,515,328 | $ | 4,526,045 | ||||
Liabilities and Equity
|
||||||||
Senior unsecured notes
|
$ | 1,616,575 | $ | 1,446,894 | ||||
Mortgages, loans payable and other obligations
|
746,191 | 757,495 | ||||||
Dividends and distributions payable
|
29,938 | 44,855 | ||||||
Accounts payable, accrued expenses and other liabilities
|
121,286 | 124,822 | ||||||
Rents received in advance and security deposits
|
53,730 | 55,917 | ||||||
Accrued interest payable
|
29,153 | 27,555 | ||||||
Total liabilities
|
2,596,873 | 2,457,538 | ||||||
Commitments and contingencies
|
||||||||
Equity:
|
||||||||
Mack-Cali Realty Corporation stockholders’ equity:
|
||||||||
Common stock, $0.01 par value, 190,000,000 shares authorized,
|
||||||||
88,247,591 and 87,536,292 shares outstanding
|
882 | 875 | ||||||
Additional paid-in capital
|
2,539,326 | 2,530,621 | ||||||
Dividends in excess of net earnings
|
(897,849 | ) | (764,522 | ) | ||||
Total Mack-Cali Realty Corporation stockholders’ equity
|
1,642,359 | 1,766,974 | ||||||
Noncontrolling interest in subsidiaries:
|
||||||||
Operating Partnership
|
220,813 | 245,091 | ||||||
Consolidated joint ventures
|
55,283 | 56,442 | ||||||
Total noncontrolling interests in subsidiaries
|
276,096 | 301,533 | ||||||
Total equity
|
1,918,455 | 2,068,507 | ||||||
Total liabilities and equity
|
$ | 4,515,328 | $ | 4,526,045 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
26
Mack-Cali Realty Corporation and Subsidiaries
Consolidated Statement of Changes in Equity
(in thousands) (unaudited)
Additional
|
Dividends in
|
Noncontrolling
|
||||
Common Stock
|
Paid-In
|
Excess of
|
Interests
|
Total
|
||
Shares
|
Par Value
|
Capital
|
Net Earnings
|
in Subsidiaries
|
Equity
|
|
Balance at January 1, 2013
|
87,536
|
$875
|
$2,530,621
|
$(764,522)
|
$301,533
|
$2,068,507
|
Net income (loss)
|
--
|
--
|
--
|
(14,909)
|
(4,149)
|
(19,058)
|
Common stock dividends
|
--
|
--
|
--
|
(118,418)
|
--
|
(118,418)
|
Common unit distributions
|
--
|
--
|
--
|
--
|
(16,193)
|
(16,193)
|
Increase in noncontrolling interests
|
--
|
--
|
--
|
--
|
1,040
|
1,040
|
Redemption of common units
|
||||||
for common stock
|
277
|
3
|
5,475
|
--
|
(5,478)
|
--
|
Shares issued under Dividend
|
||||||
Reinvestment and Stock Purchase Plan
|
10
|
--
|
243
|
--
|
--
|
243
|
Stock compensation
|
425
|
4
|
2,330
|
--
|
--
|
2,334
|
Rebalancing of ownership percentage
|
||||||
between parent and subsidiaries
|
--
|
--
|
657
|
--
|
(657)
|
--
|
Balance at December 31, 2013
|
88,248
|
$882
|
$2,539,326
|
$(897,849)
|
$276,096
|
$1,918,455
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
27
Mack-Cali Realty Corporation and Subsidiaries
Statements of Funds from Operations
(in thousands, except per share/unit amounts) (unaudited)
Three Months Ended
December 31,
|
Year Ended
December 31,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Net income (loss) available to common shareholders
|
$ | (54,179 | ) | $ | (9,227 | ) | $ | (14,909 | ) | $ | 40,922 | |||||
Add: Noncontrolling interest in Operating Partnership
|
(7,167 | ) | 73 | (10,459 | ) | 4,619 | ||||||||||
Noncontrolling interest in discontinued operations
|
(187 | ) | (1,357 | ) | 8,509 | 1,058 | ||||||||||
Real estate-related depreciation and amortization on continuing operations (a)
|
49,929 | 46,120 | 194,741 | 179,581 | ||||||||||||
Real estate-related depreciation and amortization on discontinued operations
|
-- | 4,379 | 8,218 | 17,764 | ||||||||||||
Impairments
|
62,153 | 18,245 | 134,704 | 18,245 | ||||||||||||
Deduct: Discontinued operations - Realized (gains) losses and unrealized losses on disposition of rental property and impairments, net
|
1,559 | 7,165 | (83,371 | ) | 4,775 | |||||||||||
Funds from operations (b)
|
$ | 52,108 | $ | 65,398 | $ | 237,433 | $ | 266,964 | ||||||||
Diluted weighted average shares/units outstanding (c)
|
99,806 | 99,766 | 99,785 | 99,996 | ||||||||||||
Funds from operations per share/unit – diluted
|
$ | 0.52 | $ | 0.66 | $ | 2.38 | $ | 2.67 | ||||||||
Dividends declared per common share
|
$ | 0.30 | $ | 0.45 | $ | 1.35 | $ | 1.80 | ||||||||
Dividend payout ratio:
|
||||||||||||||||
Funds from operations-diluted
|
57.46 | % | 68.65 | % | 56.74 | % | 67.42 | % | ||||||||
Supplemental Information:
|
||||||||||||||||
Non-incremental revenue generating capital expenditures:
|
||||||||||||||||
Building improvements
|
$ | 3,790 | $ | 9,772 | $ | 15,266 | $ | 29,133 | ||||||||
Tenant improvements and leasing commissions (d)
|
$ | 15,262 | $ | 13,783 | $ | 52,123 | $ | 49,985 | ||||||||
Straight-line rent adjustments (e)
|
$ | 1,645 | $ | 4,396 | $ | 11,817 | $ | 9,790 | ||||||||
Amortization of (above)/below market lease intangibles, net (f)
|
$ | 185 | $ | 526 | $ | 2,179 | $ | 1,566 | ||||||||
(a) Includes the Company’s share from unconsolidated joint ventures of $2,366 and $2,560 for the three months ended December 31, 2013 and 2012, respectively, and $13,783 and $5,524 for the years ended December 31, 2013 and 2012, respectively. Excludes non-real estate-related depreciation and amortization of $65 and $75 for the three months ended December 31, 2013 and 2012, respectively, and $287 and $276 for the years ended December 31, 2013 and 2012, respectively.
|
(b) Funds from operations is calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT). See “Information About FFO” on page 11.
|
(c) Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (11,929 and 12,168 shares for the three months ended December 31, 2013 and 2012, respectively, and 12,023 and 12,180 for the years ended December 31, 2013 and 2012, respectively), plus dilutive Common Stock Equivalents (i.e. stock options). See reconciliation of basic to diluted shares/units on page 30.
|
(d) Excludes expenditures for tenant spaces that have not been owned for at least a year or were vacant for more than a year.
|
(e) Includes the Company’s share from unconsolidated joint ventures of $(52) and $(13) for the three months ended December 31, 2013 and 2012, respectively, and $32 and $37 for the years ended December 31, 2013 and 2012, respectively.
|
(f) Includes the Company’s share from unconsolidated joint ventures of $124 and $194 for the three months ended December 31, 2013 and 2012, respectively, and $703 and $194 for the years ended December 31, 2013 and 2012, respectively.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
28
Mack-Cali Realty Corporation and Subsidiaries
Statements of Funds from Operations Per Diluted Share
(amounts are per diluted share, except share count in thousands) (unaudited)
Three Months Ended
December 31,
|
Year Ended
December 31,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Net income (loss) available to common shareholders
|
$ | (0.62 | ) | $ | (0.11 | ) | $ | (0.17 | ) | $ | 0.47 | |||||
Add: Real estate-related depreciation and amortization on continuing operations (a)
|
0.50 | 0.46 | 1.95 | 1.80 | ||||||||||||
Real estate-related depreciation and amortization on discontinued operations
|
-- | 0.04 | 0.08 | 0.18 | ||||||||||||
Impairments
|
0.62 | 0.18 | 1.35 | 0.18 | ||||||||||||
Deduct: Discontinued operations - Realized (gains) losses and unrealized losses on disposition of rental property and impairments, net
|
0.02 | 0.07 | (0.84 | ) | 0.05 | |||||||||||
Noncontrolling interest/rounding adjustment
|
-- | 0.02 | 0.01 | (0.01 | ) | |||||||||||
Funds from operations (b)
|
$ | 0.52 | $ | 0.66 | $ | 2.38 | $ | 2.67 | ||||||||
Diluted weighted average shares/units outstanding (c)
|
99,806 | 99,766 | 99,785 | 99,996 |
(a) Includes the Company’s share from unconsolidated joint ventures of $0.03 and $0.03 for the three months ended December 31, 2013 and 2012, respectively, and $0.14 and $0.06 for the years ended December 31, 2013 and 2012, respectively.
|
(b) Funds from operations is calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT). See “Information About FFO” on page 11.
|
(c) Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (11,929 and 12,168 shares for the three months ended December 31, 2013 and 2012, respectively, and 12,023 and 12,180 for the years ended December 31, 2013 and 2012, respectively), plus dilutive Common Stock Equivalents (i.e. stock options). See reconciliation of basic to diluted shares/units on page 30.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
29
Mack-Cali Realty Corporation and Subsidiaries
Reconciliation of Basic-to-Diluted Shares/Units
(in thousands)
The following schedule reconciles the Company’s basic weighted average shares outstanding to basic and diluted weighted average shares/units outstanding for the purpose of calculating FFO per share:
Three Months Ended
|
Year Ended
|
|||
December 31,
|
December 31,
|
|||
2013
|
2012
|
2013
|
2012
|
|
Basic weighted average shares outstanding:
|
87,877
|
87,527
|
87,762
|
87,742
|
Add: Weighted average common units
|
11,929
|
12,168
|
12,023
|
12,180
|
Basic weighted average shares/units:
|
99,806
|
99,695
|
99,785
|
99,922
|
Restricted Stock Awards
|
--
|
71
|
--
|
74
|
Diluted weighted average shares/units outstanding:
|
99,806
|
99,766
|
99,785
|
99,996
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
30
IV. VALUE CREATION PIPELINE
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
31
IV. VALUE CREATION PIPELINE
|
Operating Property Acquisitions
|
(dollars in thousands)
|
|
For the year ended December 31, 2013
|
Acquisition
Date
|
Property
|
Location
|
# of
Properties
|
# of
Apartment Units
|
Commercial
Square Feet
|
Investment
By Company
|
|
Consolidated Multi-Family Rental:
|
|||||||
01/18/13
|
Alterra at Overlook Ridge 1A
|
Revere, Massachusetts
|
1
|
310
|
$61,250
|
(a)
|
|
04/04/13
|
Alterra at Overlook Ridge 1B
|
Revere, Massachusetts
|
1
|
412
|
87,950
|
(a)
|
|
11/20/13
|
Park Square
|
Rahway, New Jersey
|
1
|
159
|
46,376
|
(b)
|
|
12/19/13
|
Richmond Court/Riverwatch Commons
|
New Brunswick, New Jersey
|
2
|
200
|
40,983
|
(c)
|
|
Total Consolidated
|
5
|
1,081
|
$236,559
|
||||
Unconsolidated Multi-Family Rental:
|
|||||||
03/21/13
|
Crystal House (d)
|
Arlington, Virginia
|
1
|
828
|
$30,210
|
||
Unconsolidated Commercial:
|
|||||||
12/09/13
|
100 Independence Mall West (e)
|
Philadelphia, PA
|
1
|
--
|
339,615
|
2,800
|
|
Total Unconsolidated
|
2
|
828
|
339,615
|
$33,010
|
|||
Total
|
7
|
1,909
|
339,615
|
$269,569
|
(a)
|
The acquisition cost was funded primarily through borrowings under the Company’s unsecured revolving credit facility.
|
(b)
|
The acquisition cost consisted of $43.4 million in cash consideration and future purchase price earn out payment obligations, subject to conditions related to a real estate tax appeal, recorded at fair value of $3.0 million at closing. $42.6 million of the cash consideration was funded from funds held by a qualified intermediary, which were proceeds from the Company’s prior property sales. The remaining cash consideration was funded primarily from available cash on hand. $2.6 million of the earn-out obligation amount was paid in January 2014, with the remaining balance still potentially payable in the future.
|
(c)
|
$12.7 million of the acquisition cost was funded from funds held by a qualified intermediary, which were proceeds from the Company’s prior property sales. The remaining acquisition cost was funded primarily from available cash on hand.
|
(d)
|
The Company holds a 25 percent interest in this property. The joint venture acquired the property, which is encumbered by a $165 million mortgage loan, for approximately $262.5 million.
|
(e)
|
The Company holds a 33 percent interest in this property. The joint venture acquired the property, which is encumbered by a $61.5 million mortgage loan, for approximately $40.5 million. As part of a more than $20 million reinvestment strategy for this property, the joint venture is planning upgrades to the building’s common areas, as well as build-out offices and the conversion of approximately 55,000 square feet of lower-level space into a 110-space parking garage.
|
For the year ended December 31, 2012
None.
Properties Commencing Initial Operations
(dollars in thousands, except per square foot)
For the year ended December 31, 2013
Date
|
Property/Address
|
Location
|
Type
|
# of
Properties
|
Rentable
Square
Feet
|
Garage
Parking
Spaces
|
Development
Costs Incurred
By Company
|
Development
Cost Per
Square Foot
|
|
06/05/13
|
14 Sylvan Way
|
Parsippany, New Jersey
|
Office
|
1
|
203,506
|
--
|
$ 51,611
|
(a)
|
$ 254
|
08/01/13
|
Port Imperial South 4/5
|
Weehawken, New Jersey
|
Parking/Retail
|
1
|
16,736
|
850
|
71,040
|
(b)
|
n/a
|
Total Properties Commencing Initial Operations:
|
2
|
220,242
|
850
|
$122,651
|
(a)
|
Development costs included approximately $13.0 million in land costs and $4.3 million in leasing costs. Amounts are as of December 31, 2013.
|
(b)
|
Development costs included approximately $13.1 million in land costs. Amounts are as of December 31, 2013.
|
For the year ended December 31, 2012
None.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
32
Acquisition Property Profile
Property Name:
|
Park Square
|
Product Type:
|
Multi-family residential
|
Location:
|
Rahway, New Jersey
|
Description:
|
One, 5-story and one, 4-story multi-family residential buildings
|
Size:
|
159 apartment units and 5,934 square feet of commercial retail space
|
Year Constructed:
|
2011
|
Closing Date:
|
November 20, 2013
|
Acquisition Cost:
|
$46.4 million
|
Funding Source:
|
Funded from funds held by qualified intermediary and available cash on hand.
|
Percentage Leased:
|
Multi-family: 91.2%
|
Retail: 100.0%
|
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
33
Acquisition Property Profile
Property Name:
|
Richmond Court and Riverwatch Commons
|
Number of Properties:
|
2
|
Product Type:
|
Multi-family residential
|
Location:
|
New Brunswick, New Jersey
|
Description:
|
One, 5-story and two, 3-story multi-family residential buildings
|
Size:
|
200 total apartment units
|
Year Constructed:
|
1995 and 1997
|
Closing Date:
|
December 19, 2013
|
Acquisition Cost:
|
$41.0 million
|
Funding Source:
|
Funded from funds held by qualified intermediary and available cash on hand.
|
Percentage Leased:
|
95.0%
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
34
Summary of In-Process Development Projects
(dollars in thousands)
As of December 31, 2013
Property
|
Location
|
Type
|
# of
Apartment
Units (a)
|
Commercial
Square
Feet (a)
|
Costs
Incurred
Through
12/31/13
|
Total
Estimated
Costs
|
Garage
Parking
Spaces (a)
|
Estimated
Initial Delivery
Date
|
Consolidated:
|
||||||||
Port Imperial 1/3 Garage/Retail
|
Weehawken, NJ
|
Garage/retail
|
--
|
17,614
|
$1,250
|
$40,000
|
741
|
1Q-2015
|
Wegmans Food Markets
|
Hanover, NJ
|
Retail pad
|
--
|
--
|
4,254
|
15,700
|
--
|
4Q-2014
|
Glenmark at Tuckahoe
|
Eastchester, NY
|
Multi-family rental
|
108
|
--
|
9,087
|
46,000
|
--
|
1Q-2016
|
Total Consolidated
|
108
|
17,614
|
$14,591
|
$101,700
|
741
|
|||
Unconsolidated:
|
||||||||
RiverTrace at Port Imperial
|
West New York, NJ
|
Multi-family rental
|
316
|
$103,268
|
$118,100
|
--
|
4Q-2013
|
|
Lincoln Harbor (Bldg A&C)
|
Weehawken, NJ
|
Multi-family rental
|
355
|
106,805
|
136,800
|
--
|
1Q-2014
|
|
Overlook Ridge – 2C & 3B
|
Malden/Revere, MA
|
Multi-family rental
|
371
|
49,347
|
79,400
|
--
|
1Q-2014
|
|
Portside at Pier One – Bldg 7
|
East Boston, MA
|
Multi-family rental
|
176
|
27,194
|
66,300
|
--
|
3Q-2014
|
|
RiverPark at Harrison
|
Harrison, NJ
|
Multi-family rental
|
141
|
7,435
|
27,900
|
--
|
4Q-2014
|
|
Port Imperial Building 13
|
Weehawken, NJ
|
Multi-family rental
|
280
|
33,595
|
96,400
|
--
|
1Q-2015
|
|
Lincoln Harbor (Bldg B)
|
Weehawken, NJ
|
Multi-family rental
|
227
|
36,905
|
82,700
|
--
|
1Q-2015
|
|
Station Townhouses
|
Washington, D.C.
|
Multi-family rental
|
377
|
38,500
|
121,000
|
--
|
1Q-2015
|
|
Lofts at 40 Park
|
Morristown, NJ
|
Multi-family rental
|
59
|
1,580
|
18,700
|
--
|
3Q-2015
|
|
Marbella II
|
Jersey City, NJ
|
Multi-family rental
|
311
|
21,713
|
132,100
|
--
|
4Q-2015
|
|
Riverwalk C
|
West New York, NJ
|
Multi-family rental
|
363
|
18,528
|
141,000
|
--
|
2Q-2016
|
|
Total Unconsolidated
|
2,976
|
$444,870
|
$1,020,400
|
|||||
Total
|
3,084
|
17,614
|
$459,461
|
$1,122,100
|
741
|
(a)
|
Number of apartment units, commercial square feet and garage parking spaces are estimates.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
35
Rental Property Sales/Dispositions
(dollars in thousands)
|
For the year ended December 31, 2013
|
Sale
Date
|
Property/Address
|
Location
|
# of
Properties
|
Rentable
Square Feet
|
Net Sales
Proceeds
|
Net Realized
Gain/(Losses) (a)
|
Capitalization
Rate (b)
|
|||
04/10/13
|
19 Skyline Drive (c)
|
Hawthorne, New York
|
1
|
248,400
|
$16,131
|
$ 126
|
(7.90)%
|
(h)
|
||
04/26/13
|
55 Corporate Drive
|
Bridgewater, New Jersey
|
1
|
204,057
|
70,967
|
19,659
|
6.25%
|
|||
05/02/13
|
200 Riser Road
|
Little Ferry, New Jersey
|
1
|
286,628
|
31,775
|
16,923
|
7.38%
|
|||
05/13/13
|
777 Passaic Avenue
|
Clifton, New Jersey
|
1
|
75,000
|
5,640
|
1,927
|
7.36%
|
|||
05/30/13
|
16 and 18 Sentry Parkway West (d)
|
Blue Bell, Pennsylvania
|
2
|
188,103
|
19,041
|
(680)
|
15.60%
|
|||
05/31/13
|
51 Imclone Drive (e)
|
Branchburg, New Jersey
|
1
|
63,213
|
6,101
|
823
|
8.66%
|
|||
06/28/13
|
40 Richards Avenue
|
Norwalk, Connecticut
|
1
|
145,487
|
15,858
|
(1,169)
|
5.24%
|
|||
07/10/13
|
106 Allen Road
|
Bernards Township, New Jersey
|
1
|
132,010
|
17,677
|
2,596
|
3.70%
|
|||
08/27/13
|
Pennsylvania office portfolio (f) (g)
|
Suburban Philadelphia, Pennsylvania
|
15
|
1,663,511
|
207,425
|
43,166
|
9.90%
|
|||
Total Property Sales:
|
24
|
3,006,409
|
$390,615
|
(i) |
$83,371
|
(a)
|
This amount, net of impairment charges recorded in 2013 of $23.9 million on certain of the properties prior to their sale (per Note [f] below), comprises the $59.5 million of realized gains (losses) and unrealized losses on disposition of rental property and impairments, net, for the year ended December 31, 2013.
|
(b)
|
Capitalization rate is calculated by dividing the projected net operating income for the 12 months forward from the closing date by the gross sales price.
|
(c)
|
The Company recognized a valuation allowance of $7.1 million on this property at December 31, 2012. In connection with the sale, the Company provided an interest-free note receivable to the buyer of $5 million (with a net present value of $3.7 million at closing) which matures in 2023 and requires monthly payments of principal.
|
(d)
|
The Company recorded an $8.4 million impairment charge on these properties December 31, 2012. The Company has retained a subordinated interest in these properties.
|
(e)
|
The property was encumbered by a mortgage which was satisfied by the Company at the time of the sale. The Company incurred $0.7 million in costs for the debt satisfaction, which was included in discontinued operations: loss from early retirement of debt for the year ended December 31, 2013.
|
(f)
|
In order to reduce the carrying value of five of the properties to their estimated fair market values, the Company recorded impairment charges of $23.9 million at June 30, 2013. The fair value used in the impairment charges was based on the purchase and sale agreement for the properties ultimately sold.
|
(g)
|
The Company completed the sale of this office portfolio and three developable land parcels for approximately $233 million: $201 million in cash ($55.3 million of which was held by a qualified intermediary until such funds were used in acquisitions), a $10 million mortgage on one of the properties ($8 million of which was funded at closing) and subordinated equity interests in each of the properties being sold with capital accounts aggregating $22 million. Net sale proceeds from the sale aggregated $207 million which was comprised of the $233 million gross sales price less the subordinated equity interests of $22 million and $4 million in closing costs. The purchasers of the Pennsylvania office portfolio are joint ventures formed between the Company and affiliates of the Keystone Property Group (the “Keystone Affiliates”). The mortgage loan has a term of two years with a one year extension option and bears interest at LIBOR plus six percent. The Company's equity interests in the joint ventures will be subordinated to Keystone Affiliates receiving a 15 percent internal rate of return (“IRR”) after which the Company will receive a ten percent IRR on its subordinated equity and then all profit will be split equally. In connection with these partial sale transactions, because the buyer receives a preferential return, the Company only recognized profit to the extent that they received net proceeds in excess of their entire carrying value of the properties, effectively reflecting their retained subordinate equity interest at zero. As part of the transaction, the Company has rights to own, after zoning-approval-subdivision, land at the 150 Monument Road property located in Bala Cynwyd, Pennsylvania, for a contemplated multi-family residential development.
|
(h)
|
This property was vacant when sold.
|
(i)
|
This amount excludes approximately $0.5 million of net closing prorations and related adjustments received from sellers at closing.
|
For the year ended December 31, 2012
Date
|
Address
|
Location
|
# of
Properties
|
Rentable
Square Feet
|
Net Sales
Proceeds
|
Net Realized
Gain/(Losses)
|
Capitalization
Rate (a)
|
||||
Office:
|
|||||||||||
03/28/12
|
2200 Renaissance Boulevard
|
King of Prussia, Pennsylvania
|
1
|
174,124
|
n/a
|
$4,511
|
(b)
|
n/a
|
|||
07/25/12
|
95 Chestnut Ridge Road
|
Montvale, New Jersey
|
1
|
47,700
|
$4,014
|
(487)
|
(7.30)%
|
(c)
|
|||
11/06/12
|
Strawbridge Drive
|
Moorestown, New Jersey
|
3
|
222,258
|
19,391
|
(1,719)
|
8.00%
|
||||
Total Office Properties:
|
5
|
444,082
|
$23,405
|
$2,305
|
(a)
|
Capitalization rate is calculated by dividing the projected net operating income for the 12 months forward from the closing date by the gross sales price.
|
(b)
|
On March 28, 2012, the Company transferred the deed for this property to the lender in satisfaction of its mortgage obligations. Excludes $9.5 million of unrealized loss on this property recognized by the Company in 2010.
|
(c)
|
This property was vacant when sold.
|
Rental Property Held For Sale
|
(dollars in thousands)
|
At December 31, 2013
|
None.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
36
Summary of Land Parcels
Property
|
Location
|
State
|
Acres (a)
|
# of
Apartment
Units (a)
|
Potential
Commercial
Square Feet (a)
|
Type of Space
|
Office:
|
||||||
Capital Office Park
|
Greenbelt
|
MD
|
42.8
|
595,000
|
Office
|
|
Eastpoint II
|
Lanham
|
MD
|
4.8
|
122,000
|
Office/Hotel
|
|
3 & 5 AAA Drive (b)
|
Hamilton Township
|
NJ
|
17.5
|
112,000
|
Office
|
|
6 AAA Drive
|
Hamilton Township
|
NJ
|
2.4
|
32,000
|
Office
|
|
2 South Gold Drive (c)
|
Hamilton Township
|
NJ
|
9.5
|
75,000
|
Office
|
|
Hillsborough 206 (d)
|
Hillsborough
|
NJ
|
28.1
|
160,000
|
Office
|
|
Plaza VIII and IX Associates, L.L.C. (d)
|
Jersey City
|
NJ
|
3.6
|
1,225,000
|
Office
|
|
Harborside (e)
|
Jersey City
|
NJ
|
6.5
|
3,113,500
|
Office/Multi-family
|
|
One Newark Center (d)
|
Newark
|
NJ
|
1.0
|
400,000
|
Office
|
|
3 Campus Drive
|
Parsippany
|
NJ
|
10.0
|
124,000
|
Office
|
|
Mack-Cali Business Campus
|
Parsippany & Hanover
|
NJ
|
20.0
|
150,000
|
Office/Retail
|
|
Princeton Metro
|
West Windsor
|
NJ
|
10.0
|
97,000
|
Office
|
|
Princeton Overlook II
|
West Windsor
|
NJ
|
10.0
|
149,500
|
Office
|
|
Mack-Cali Princeton Executive Park
|
West Windsor
|
NJ
|
59.9
|
760,000
|
Office/Hotel
|
|
Total Office:
|
226.1
|
7,115,000
|
||||
Office/Flex:
|
||||||
Horizon Center
|
Hamilton Township
|
NJ
|
5.3
|
68,000
|
Office/Flex/Retail
|
|
Mack-Cali Commercenter
|
Totowa
|
NJ
|
5.8
|
30,000
|
Office/Flex
|
|
Mid-Westchester Executive Park
|
Hawthorne
|
NY
|
7.2
|
82,250
|
Office/Flex
|
|
South Westchester Executive Park (f)
|
Yonkers
|
NY
|
52.4
|
350,000
|
Office/Flex
|
|
South Westchester Executive Park
|
Yonkers
|
NY
|
2.7
|
50,000
|
Office/Flex
|
|
Total Office/Flex:
|
73.4
|
580,250
|
||||
Multi-Family Residential:
|
||||||
LR Overlook Phase III (d)
|
Malden
|
MA
|
5.7
|
240
|
Multi-Family rental
|
|
Freehold (h)
|
Freehold
|
NJ
|
20.9
|
360
|
Multi-Family rental
|
|
RiverPark at Harrison 5-8 (d)
|
Harrison
|
NJ
|
6.5
|
141
|
Multi-Family rental
|
|
San Remo (d)
|
Jersey City
|
NJ
|
2.5
|
300
|
Multi-Family rental
|
|
Liberty Landing (d)
|
Jersey City
|
NJ
|
21.0
|
1,000
|
Multi-Family rental
|
|
Wayne (h)
|
Wayne
|
NJ
|
10.3
|
220
|
Multi-Family rental
|
|
Port Imperial North (d)
|
West New York
|
NJ
|
17.4
|
836
|
Multi-Family rental
|
|
Crystal House (d)
|
Arlington
|
VA
|
4.0
|
295
|
Multi-Family rental
|
|
Total Multi-Family Residential:
|
88.3
|
3,392
|
||||
Mixed-Use:
|
||||||
Portside at Pier One 1-6 (d)
|
East Boston
|
MA
|
11.2
|
388
|
63,000
|
Mixed-Use
|
Overlook Ridge Land (d)
|
Malden & Revere
|
MA
|
32.9
|
896
|
160,000
|
Mixed-Use
|
Port Imperial South (g)
|
Weehawken
|
NJ
|
17.1
|
1,148
|
416,000
|
Mixed-Use
|
Total Mixed-Use
|
61.2
|
2,432
|
639,000
|
|||
Industrial/Warehouse:
|
||||||
Elmsford Distribution Center (f)
|
Elmsford
|
NY
|
14.5
|
100,000
|
Industrial/Warehouse
|
|
Total Warehouse:
|
14.5
|
100,000
|
||||
Total
|
463.5
|
5,824
|
8,434,250
|
(a)
|
Number of apartment units, square feet, hotel rooms and acres are subject to change.
|
(b)
|
This land parcel also includes an existing office building totaling 35,270 square feet.
|
(c)
|
This land parcel also includes an existing office building totaling 33,962 square feet.
|
(d)
|
Land owned or controlled by joint venture in which Mack-Cali is an equity partner.
|
(e)
|
The Company intends to develop a 763 unit multi-family property on a portion of this land through a joint venture. In addition, there are 21 acres of riparian property.
|
(f)
|
Mack-Cali holds an option to purchase this land.
|
(g)
|
Project is projected to include a 375-room hotel, which in October the venture signed a contract to sell for $24 million.
|
(h)
|
Land under contract.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
37
V. PORTFOLIO/ LEASING STATISTICS
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
38
V. PORTFOLIO/ LEASING STATISTICS
Leasing Statistics
(For the three months ended December 31, 2013)
Consolidated Commercial In-Service Portfolio
SUMMARY OF SPACE LEASED
LEASING ACTIVITY
|
||||||||
Market
|
Sq. Ft.
Leased
9/30/13
|
Leased
Sq. Ft.
Acquired/Sold (a)
|
Expiring/
Adjustment
Sq. Ft. (b)
|
Incoming
Sq. Ft.
|
Net
Leasing
Activity
|
Sq. Ft.
Leased
12/31/13 (c)
|
Pct.
Leased
12/31/13
|
Pct.
Leased
9/30/13
|
Northern NJ
|
11,836,160
|
-
|
(237,096)
|
274,141
|
37,045
|
11,873,205
|
83.0%
|
82.7%
|
Central NJ
|
4,840,278
|
5,934
|
(217,026)
|
210,834
|
(6,192)
|
4,840,020
|
90.0%
|
90.1%
|
Westchester Co., NY
|
4,062,122
|
-
|
(109,259)
|
124,809
|
15,550
|
4,077,672
|
89.8%
|
89.5%
|
Manhattan
|
524,476
|
-
|
-
|
-
|
-
|
524,476
|
100.0%
|
100.0%
|
Sub. Philadelphia
|
1,164,248
|
-
|
(71,225)
|
26,135
|
(45,090)
|
1,119,158
|
87.3%
|
90.8%
|
Fairfield, CT
|
418,843
|
-
|
(63,098)
|
28,957
|
(34,141)
|
384,702
|
85.1%
|
92.6%
|
Washington, DC/MD
|
1,065,961
|
-
|
(33,082)
|
51,033
|
17,951
|
1,083,912
|
83.8%
|
82.5%
|
Rockland Co., NY
|
154,950
|
-
|
(2,679)
|
2,679
|
-
|
154,950
|
86.1%
|
86.1%
|
Totals
|
24,067,038
|
5,934
|
(733,465)
|
718,588
|
(14,877)
|
24,058,095
|
86.1%
|
86.1%
|
RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE
Total sq. ft. as of September 30, 2013
|
27,951,851
|
Total sq. ft. of properties added this period
|
5,934
|
Total sq. ft. as of December 31, 2013
|
27,957,785
|
(a)
|
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
|
(b)
|
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
|
(c)
|
Includes leases expiring December 31, 2013 aggregating 690,895 square feet for which no new leases were signed.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
39
Leasing Statistics
(For the three months ended December 31, 2013)
Consolidated Commercial In-Service Portfolio (continued)
DETAIL OF TRANSACTION ACTIVITY
Detail by Market
|
|||||||||
Market
|
Property Type
|
# of
Trans-
actions
|
Total
Sq. Ft.
|
Sq. Ft. New
Leases
|
Sq. Ft.
Renewed And
Other
Retained (a)
|
Wtd.
Avg.
Term
(Yrs.)
|
Wtd.
Avg.
Base
Rent (b)
|
Leasing
Costs Per
Sq. Ft. Per
Year (c)
|
|
Northern NJ
|
Office
|
41
|
260,655
|
79,604
|
181,051
|
6.1
|
27.87
|
4.00
|
|
Office/Flex
|
3
|
13,486
|
5,407
|
8,079
|
3.4
|
15.51
|
1.46
|
||
Central NJ
|
Office
|
25
|
175,684
|
125,261
|
50,423
|
8.3
|
23.71
|
4.73
|
|
Office/Flex
|
3
|
35,150
|
2,351
|
32,799
|
1.4
|
16.67
|
1.95
|
||
Westchester Co., NY
|
Office
|
15
|
32,684
|
16,620
|
16,064
|
5.1
|
25.67
|
4.13
|
|
Office/Flex
|
13
|
92,125
|
41,080
|
51,045
|
4.4
|
16.47
|
2.57
|
||
Sub. Philadelphia
|
Office/Flex
|
3
|
26,135
|
-
|
26,135
|
2.2
|
10.57
|
0.35
|
|
Fairfield Co., CT
|
Office/Flex
|
2
|
28,957
|
28,957
|
-
|
5.5
|
12.62
|
2.93
|
|
Washington, DC/MD
|
Office
|
10
|
51,033
|
5,764
|
45,269
|
7.9
|
22.49
|
4.86
|
|
Rockland Co., NY
|
Office
|
1
|
2,679
|
-
|
2,679
|
1.0
|
23.91
|
0.20
|
|
Totals
|
116
|
718,588
|
305,044
|
413,544
|
6.0
|
22.87
|
4.06
|
||
Detail by Property Type
|
|||||||||
Office
|
92
|
522,735
|
227,249
|
295,486
|
6.9
|
25.79
|
4.39
|
||
Office/Flex
|
24
|
195,853
|
77,795
|
118,058
|
3.7
|
15.08
|
2.36
|
||
Totals
|
116
|
718,588
|
305,044
|
413,544
|
6.0
|
22.87
|
4.06
|
||
Tenant Retention:
|
Leases Retained
|
66.1%
|
|||||||
Sq. Ft. Retained
|
56.4%
|
||||||||
(a)
|
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
|
(b)
|
Equals triple net rent plus common area costs and real estate taxes, as applicable.
|
(c)
|
Represents estimated workletter costs of $12,803,110 and commissions of $4,803,856 committed, but not necessarily expended, during the period for second generation space aggregating 718,588 square feet.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
40
Leasing Statistics
|
(For the three months ended December 31, 2013)
|
Unconsolidated Commercial Joint Venture Properties
|
SUMMARY OF SPACE LEASED
|
LEASING ACTIVITY
|
|||||||||||
Market
|
Inventory
9/30/13
|
Inventory
Acquired/
Disposed
|
Inventory
12/31/13
|
Sq. Ft.
Leased
9/30/13
|
Leased
Sq. Ft.
Acquired/
Sold (a)
|
Expiring/
Adjustment
Sq. Ft. (b)
|
Incoming
Sq. Ft.
|
Net
Leasing
Activity
|
Sq. Ft.
Leased
12/31/13
|
Pct.
Leased
12/31/13
|
Pct.
Leased
9/30/13
|
Northern NJ
|
662,524
|
-
|
662,524
|
650,908
|
-
|
(34,505)
|
34,505
|
-
|
650,908
|
98.2%
|
98.2%
|
Central NJ
|
92,878
|
-
|
92,878
|
92,878
|
-
|
-
|
-
|
-
|
92,878
|
100.0%
|
100.0%
|
Sub. Philadelphia
|
1,842,820
|
1,842,820
|
1,585,525
|
-
|
(75,540)
|
48,617
|
(26,923)
|
1,558,602
|
84.6%
|
86.0%
|
|
CBD Philadelphia
|
-
|
339,615
|
339,615
|
-
|
330,952
|
-
|
-
|
-
|
330,952
|
97.4%
|
-
|
Totals
|
2,598,222
|
339,615
|
2,937,837
|
2,329,311
|
330,952
|
(110,045)
|
83,122
|
(26,923)
|
2,633,340
|
89.6%
|
89.7%
|
DETAIL OF TRANSACTION ACTIVITY
|
Detail by Market
Market
|
# of
Trans-
actions
|
Total
Sq. Ft.
|
Sq. Ft. New
Leases
|
Sq. Ft.
Renewed
And Other
Retained (c)
|
Wtd. Avg.
Term
(Yrs.)
|
Wtd. Avg.
Base
Rent (d)
|
Leasing
Costs Per
Sq. Ft. Per
Year (e)
|
Northern NJ
|
2
|
34,505
|
26,074
|
8,431
|
8.6
|
31.30
|
5.02
|
Central NJ
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Sub. Philadelphia
|
15
|
48,617
|
14,560
|
34,057
|
2.7
|
19.92
|
2.68
|
CBD Philadelphia
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totals
|
17
|
83,122
|
40,634
|
42,488
|
5.1
|
24.64
|
4.31
|
Unconsolidated Retail Joint Venture Properties
|
SUMMARY OF SPACE LEASED
|
LEASING ACTIVITY
|
|||||||||||
Market
|
Inventory
9/30/13
|
Inventory
Acquired/
Disposed
|
Inventory
12/31/13
|
Sq. Ft.
Leased
9/30/13
|
Leased
Sq. Ft.
Acquired/
Sold (a)
|
Expiring/
Adjustment
Sq. Ft. (b)
|
Incoming
Sq. Ft.
|
Net
Leasing
Activity
|
Sq. Ft.
Leased
12/31/13
|
Pct.
Leased
12/31/13
|
Pct.
Leased
9/30/13
|
Northern NJ
|
81,516
|
-
|
81,516
|
49,464
|
-
|
-
|
-
|
-
|
49,464
|
60.7%
|
60.7%
|
DETAIL OF TRANSACTION ACTIVITY
|
|
None.
|
(a)
|
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
|
(b)
|
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
|
(c)
|
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
|
(d)
|
Equals triple net rent plus common area costs and real estate taxes, as applicable.
|
(e)
|
Represents estimated workletter costs of $891,300 and commissions of $659,024 committed, but not necessarily expended, during the period for second generation space aggregating 49,630 square feet.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
41
Leasing Statistics
(For the year ended December 31, 2013)
Consolidated Commercial In-Service Portfolio
SUMMARY OF SPACE LEASED
LEASING ACTIVITY
|
||||||||
Market
|
Sq. Ft.
Leased
12/31/12
|
Leased
Sq. Ft.
Acquired/Sold (a)
|
Expiring/
Adjustment
Sq. Ft. (b)
|
Incoming
Sq. Ft.
|
Net
Leasing
Activity
|
Sq. Ft.
Leased 12/31/13 (c)
|
Pct.
Leased
12/31/13
|
Pct.
Leased
12/31/12
|
Northern NJ
|
12,240,291
|
(134,196)
|
(1,455,259)
|
1,222,369
|
(232,890)
|
11,873,205
|
83.0%
|
84.6%
|
Central NJ
|
5,199,678
|
(334,965)
|
(1,298,889)
|
1,274,196
|
(24,693)
|
4,840,020
|
90.0%
|
90.1%
|
Westchester Co., NY
|
4,329,834
|
-
|
(1,178,272)
|
926,110
|
(252,162)
|
4,077,672
|
89.8%
|
90.4%
|
Manhattan
|
524,476
|
-
|
(22,255)
|
22,255
|
-
|
524,476
|
100.0%
|
100.0%
|
Sub. Philadelphia
|
2,822,395
|
(1,573,379)
|
(442,392)
|
312,534
|
(129,858)
|
1,119,158
|
87.3%
|
90.1%
|
Fairfield, CT
|
509,647
|
(104,637)
|
(88,584)
|
68,276
|
(20,308)
|
384,702
|
85.1%
|
85.3%
|
Washington, DC/MD
|
1,010,753
|
-
|
(113,319)
|
186,478
|
73,159
|
1,083,912
|
83.8%
|
78.2%
|
Rockland Co., NY
|
168,410
|
-
|
(41,250)
|
27,790
|
(13,460)
|
154,950
|
86.1%
|
93.6%
|
Totals
|
26,805,484
|
(2,147,177)
|
(4,640,220)
|
4,040,008
|
(600,212)
|
24,058,095
|
86.1%
|
87.2%
|
RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE
Total sq. ft. as of December 31, 2012
|
30,754,754
|
Total sq. ft. of properties added this period
|
209,440
|
Total sq. ft. of properties sold this period
|
(3,006,409)
|
Total sq. ft. as of December 31, 2013
|
27,957,785
|
(a)
|
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
|
(b)
|
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
|
(c)
|
Includes leases expiring December 31, 2013 aggregating 690,895 square feet for which no new leases were signed.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
42
Leasing Statistics
(For the year ended December 31, 2013)
Consolidated Commercial In-Service Portfolio (continued)
DETAIL OF TRANSACTION ACTIVITY
Detail by Market
|
|||||||||
Market
|
Property Type
|
# of
Trans-
actions
|
Total
Sq. Ft.
|
Sq. Ft. New
Leases
|
Sq. Ft.
Renewed And
Other
Retained (a)
|
Wtd.
Avg.
Term
(Yrs.)
|
Wtd.
Avg.
Base
Rent (b)
|
Leasing
Costs Per
Sq. Ft. Per
Year (c)
|
|
Northern NJ
|
Office
|
153
|
1,138,727
|
339,488
|
799,239
|
5.4
|
25.19
|
3.72
|
|
Office/Flex
|
9
|
83,642
|
36,264
|
47,378
|
3.8
|
16.88
|
0.98
|
||
Central NJ
|
Office
|
126
|
1,165,274
|
375,919
|
789,355
|
5.7
|
22.04
|
3.74
|
|
Office/Flex
|
14
|
108,922
|
24,769
|
84,153
|
2.2
|
16.07
|
2.58
|
||
Westchester Co., NY
|
Office
|
68
|
339,364
|
99,099
|
240,265
|
4.9
|
23.35
|
2.36
|
|
Office/Flex
|
78
|
504,431
|
115,104
|
389,327
|
4.1
|
16.51
|
2.21
|
||
Industrial/Warehouse
|
8
|
82,315
|
24,354
|
57,961
|
5.0
|
17.77
|
1.52
|
||
Manhattan
|
Office
|
1
|
22,255
|
22,255
|
-
|
15.8
|
35.37
|
6.35
|
|
Sub. Philadelphia
|
Office
|
31
|
107,716
|
21,678
|
86,038
|
4.4
|
23.29
|
3.48
|
|
Office/Flex
|
21
|
204,818
|
19,505
|
185,313
|
2.8
|
11.24
|
0.71
|
||
Fairfield Co., CT
|
Office
|
8
|
27,770
|
1,363
|
26,407
|
6.9
|
19.43
|
2.00
|
|
Office/Flex
|
3
|
40,506
|
28,957
|
11,549
|
4.5
|
14.76
|
2.99
|
||
Washington, DC/MD
|
Office
|
35
|
186,478
|
104,595
|
81,883
|
7.6
|
22.29
|
5.27
|
|
Rockland Co., NY
|
Office
|
10
|
27,790
|
4,707
|
23,083
|
6.6
|
23.70
|
2.46
|
|
Totals
|
565
|
4,040,008
|
1,218,057
|
2,821,951
|
5.1
|
21.48
|
3.39
|
||
Detail by Property Type
|
|||||||||
Office
|
432
|
3,015,374
|
969,104
|
2,046,270
|
5.6
|
23.52
|
3.74
|
||
Office/Flex
|
125
|
942,319
|
224,599
|
717,720
|
3.6
|
15.27
|
1.90
|
||
Industrial/Warehouse
|
8
|
82,315
|
24,354
|
57,961
|
5.0
|
17.77
|
1.52
|
||
Totals
|
565
|
4,040,008
|
1,218,057
|
2,821,951
|
5.1
|
21.48
|
3.39
|
||
Tenant Retention:
|
Leases Retained
|
64.2%
|
|||||||
Sq. Ft. Retained
|
60.8%
|
||||||||
(a)
|
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
|
(b)
|
Equals triple net rent plus common area costs and real estate taxes, as applicable.
|
(c)
|
Represents estimated workletter costs of $49,689,756 and commissions of $20,724,400 committed, but not necessarily expended, during the period for second generation space aggregating 4,036,388 square feet.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
43
Leasing Statistics
(For the year ended December 31, 2013)
Unconsolidated Commercial Joint Venture Properties
SUMMARY OF SPACE LEASED
LEASING ACTIVITY
|
|||||||||||
Market
|
Inventory
12/31/12
|
Inventory
Acquired/
Disposed
|
Inventory
12/31/13
|
Sq. Ft.
Leased
12/31/12
|
Leased
Sq. Ft.
Acquired/
Sold (a)
|
Expiring/
Adjustment
Sq. Ft. (b)
|
Incoming
Sq. Ft.
|
Net
Leasing
Activity
|
Sq. Ft.
Leased
12/31/13
|
Pct.
Leased
12/31/13
|
Pct.
Leased
12/31/12
|
Northern NJ
|
762,534
|
(100,010)
|
662,524
|
752,111
|
(100,010)
|
(39,452)
|
38,259
|
(1,193)
|
650,908
|
98.2%
|
98.6%
|
Central NJ
|
92,878
|
-
|
92,878
|
92,878
|
-
|
-
|
-
|
-
|
92,878
|
100.0%
|
100.0%
|
Sub. Philadelphia
|
-
|
1,842,820
|
1,842,820
|
-
|
1,582,180
|
(88,146)
|
64,568
|
(23,578)
|
1,558,602
|
84.6%
|
-
|
CBD Philadelphia
|
-
|
339,615
|
339,615
|
-
|
330,952
|
-
|
-
|
-
|
330,952
|
97.4%
|
-
|
Totals
|
855,412
|
2,082,425
|
2,937,837
|
844,989
|
1,813,122
|
(127,598)
|
102,827
|
(24,771)
|
2,633,340
|
89.6%
|
98.8%
|
DETAIL OF TRANSACTION ACTIVITY
Unconsolidated Retail Joint Venture Properties
Detail by Market
Market
|
# of
Trans-
actions
|
Total
Sq. Ft.
|
Sq. Ft. New
Leases
|
Sq. Ft.
Renewed
And Other
Retained (c)
|
Wtd. Avg.
Term
(Yrs.)
|
Wtd. Avg.
Base
Rent (d)
|
Leasing
Costs Per
Sq. Ft. Per
Year (e)
|
Northern NJ
|
3
|
38,259
|
29,828
|
8,431
|
8.3
|
31.21
|
5.18
|
Central NJ
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Sub Philadelphia
|
20
|
64,568
|
21,351
|
43,217
|
2.7
|
21.10
|
2.40
|
CBD Philadelphia
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totals
|
23
|
102,827
|
51,179
|
51,648
|
4.8
|
24.86
|
4.10
|
SUMMARY OF SPACE LEASED
LEASING ACTIVITY
|
|||||||||||
Market
|
Inventory
12/31/12
|
Inventory
Acquired/Disposed
|
Inventory
12/31/13
|
Sq. Ft.
Leased
12/31/12
|
Leased
Sq. Ft.
Acquired/
Sold (a)
|
Expiring/
Adjustment
Sq. Ft. (b)
|
Incoming
Sq. Ft.
|
Net
Leasing
Activity
|
Sq. Ft.
Leased 12/31/13
|
Pct.
Leased
12/31/13
|
Pct.
Leased
12/31/12
|
Northern NJ
|
81,516
|
-
|
81,516
|
37,634
|
-
|
-
|
11,830
|
11,830
|
49,464
|
60.7%
|
46.2%
|
DETAIL OF TRANSACTION ACTIVITY
Detail by Market
Market
|
# of
Trans-
actions
|
Total
Sq. Ft.
|
Sq. Ft. New
Leases
|
Sq. Ft.
Renewed
And Other
Retained (c)
|
Wtd. Avg.
Term (Yrs.)
|
Wtd. Avg.
Base
Rent (d)
|
Leasing Costs Per Sq. Ft. Per Year (f)
|
Northern NJ
|
2
|
11,830
|
11,830
|
-
|
10.2
|
21.25
|
N/A
|
(a)
|
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
|
(b)
|
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
|
(c)
|
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
|
(d)
|
Equals triple net rent plus common area costs and real estate taxes, as applicable.
|
(e)
|
Represents estimated workletter costs of $1,008,875 and commissions of $712,489 committed, but not necessarily expended, during the period for second generation space aggregating 62,544 square feet.
|
(f)
|
Represents estimated workletter and commission costs committed, but not necessarily expended, during the period for second generation space.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
44
Market Diversification
The following table lists the Company’s markets (MSAs), based on annualized commercial contractual base rent of the Consolidated Commercial Properties:
Market (MSA)
|
Annualized
Base Rental
Revenue
($) (a) (b) (c)
|
Percentage of
Company
Annualized Commercial Base
Rental Revenue (%)
|
Total
Property Size
Rentable
Area (b) (c)
|
Percentage of
Rentable Area
(%)
|
Newark, NJ (Essex-Morris-Union Counties)
|
131,247,818
|
23.6
|
6,705,155
|
24.0
|
Jersey City, NJ
|
119,154,659
|
21.4
|
4,317,978
|
15.4
|
Westchester-Rockland, NY
|
84,548,441
|
15.2
|
4,720,020
|
16.9
|
Bergen-Passaic, NJ
|
74,919,144
|
13.5
|
4,164,226
|
14.9
|
Middlesex-Somerset-Hunterdon, NJ
|
36,868,137
|
6.6
|
1,921,405
|
6.9
|
Washington, DC-MD-VA-WV
|
30,410,283
|
5.5
|
1,292,807
|
4.6
|
Monmouth-Ocean, NJ
|
27,027,761
|
4.9
|
1,620,863
|
5.8
|
Trenton, NJ
|
19,096,527
|
3.4
|
956,597
|
3.4
|
New York (Manhattan)
|
17,801,543
|
3.2
|
524,476
|
1.9
|
Philadelphia, PA-NJ
|
7,654,198
|
1.4
|
1,281,998
|
4.6
|
Stamford-Norwalk, CT
|
7,398,502
|
1.3
|
452,260
|
1.6
|
Totals
|
556,127,013
|
100.0
|
27,957,785
|
100.0
|
(a)
|
Annualized base rental revenue is based on actual December 2013 billings times 12. For leases whose rent commences after January 1, 2014, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
|
(b)
|
Includes leases in effect as of the period end date, some of which have commencement dates in the future, and leases expiring December 31, 2013 aggregating 690,895 square feet and representing annualized rent of $18,327,124 for which no new leases were signed.
|
(c)
|
Includes office, office/flex, industrial/warehouse and stand-alone retail tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
45
Industry Diversification
The following table lists the Company’s 30 largest industry classifications based on annualized commercial contractual base rent of the Consolidated Commercial Properties:
Industry Classification (a)
|
Annualized
Base Rental
Revenue
($) (b) (c) (d)
|
Percentage of
Company
Annualized Commercial Base
Rental Revenue (%)
|
Square
Feet Leased
(c) (d)
|
Percentage of
Total Company
Commercial Leased
Sq. Ft. (%)
|
Securities, Commodity Contracts & Other Financial
|
80,976,442
|
14.5
|
2,677,486
|
11.5
|
Insurance Carriers & Related Activities
|
53,388,975
|
9.6
|
2,021,162
|
8.6
|
Manufacturing
|
43,575,930
|
7.8
|
2,013,067
|
8.5
|
Telecommunications
|
35,027,444
|
6.3
|
1,802,655
|
7.7
|
Legal Services
|
34,713,162
|
6.2
|
1,334,625
|
5.7
|
Credit Intermediation & Related Activities
|
31,440,298
|
5.7
|
1,047,287
|
4.4
|
Computer System Design Svcs.
|
23,247,706
|
4.2
|
1,037,064
|
4.4
|
Health Care & Social Assistance
|
22,342,732
|
4.0
|
1,198,587
|
5.1
|
Architectural/Engineering
|
19,914,256
|
3.6
|
791,357
|
3.4
|
Accounting/Tax Prep.
|
19,798,190
|
3.6
|
776,943
|
3.3
|
Wholesale Trade
|
19,002,383
|
3.4
|
1,296,343
|
5.5
|
Scientific Research/Development
|
15,337,503
|
2.8
|
500,459
|
2.1
|
Public Administration
|
14,220,198
|
2.6
|
531,562
|
2.3
|
Accommodation & Food Services
|
12,684,035
|
2.3
|
529,671
|
2.2
|
Admin & Support, Waste Mgt. & Remediation Services
|
12,466,636
|
2.2
|
597,385
|
2.5
|
Arts, Entertainment & Recreation
|
12,168,272
|
2.2
|
714,653
|
3.0
|
Management/Scientific
|
11,528,424
|
2.1
|
445,481
|
1.9
|
Other Services (except Public Administration)
|
11,378,363
|
2.0
|
442,748
|
1.9
|
Other Professional
|
11,338,020
|
2.0
|
501,388
|
2.1
|
Real Estate & Rental & Leasing
|
9,858,614
|
1.8
|
526,308
|
2.2
|
Advertising/Related Services
|
8,344,128
|
1.5
|
306,778
|
1.3
|
Retail Trade
|
7,120,785
|
1.3
|
425,506
|
1.8
|
Construction
|
6,397,034
|
1.2
|
327,087
|
1.4
|
Data Processing Services
|
5,737,091
|
1.0
|
226,372
|
1.0
|
Transportation
|
5,598,131
|
1.0
|
288,848
|
1.2
|
Broadcasting
|
5,123,321
|
0.9
|
183,395
|
0.8
|
Utilities
|
4,882,993
|
0.9
|
203,471
|
0.9
|
Publishing Industries
|
4,473,940
|
0.8
|
221,364
|
0.9
|
Information Services
|
4,267,505
|
0.8
|
161,873
|
0.7
|
Educational Services
|
2,811,580
|
0.5
|
146,330
|
0.6
|
Other
|
6,962,922
|
1.2
|
273,678
|
1.1
|
Totals
|
556,127,013
|
100.0
|
23,550,933
|
100.0
|
(a)
|
The Company’s tenants are classified according to the U.S. Government’s North American Industrial Classification System (NAICS).
|
(b)
|
Annualized base rental revenue is based on actual December 2013 billings times 12. For leases whose rent commences after January 1, 2014, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
|
(c)
|
Includes office, office/flex, industrial/warehouse and stand-alone retail tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.
|
(d)
|
Includes leases in effect as of the period end date, some of which have commencement dates in the future, and leases expiring December 31, 2013 aggregating 690,895 square feet and representing annualized rent of $18,327,124 for which no new leases were signed.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
46
Consolidated Portfolio Analysis (a)
(as of December 31, 2013)
Breakdown by Number of Properties
PROPERTY TYPE:
STATE
|
Office
|
% of
Total
|
Office/Flex
|
% of
Total
|
Industrial/
Warehouse
|
% of
Total
|
Stand-
Alone
Retail
|
% of
Total
|
Land
Leases
|
% of
Total
|
Multi-
Family
|
% of
Total
|
Totals
By State
|
% of
Total
|
New Jersey
|
104
|
42.1%
|
49
|
19.9%
|
--
|
--
|
1
|
0.4%
|
--
|
--
|
3
|
1.2%
|
157
|
63.6%
|
New York
|
20
|
8.1%
|
41
|
16.6%
|
6
|
2.4%
|
2
|
0.8 %
|
2
|
0.8%
|
--
|
--
|
71
|
28.7%
|
Connecticut
|
1
|
0.4%
|
5
|
2.0%
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
6
|
2.4%
|
Wash., D.C./
Maryland
|
10
|
4.1%
|
--
|
--
|
--
|
--
|
--
|
--
|
1
|
0.4%
|
--
|
--
|
11
|
4.5%
|
Massachusetts
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
2
|
0.8%
|
2
|
0.8%
|
TOTALS
By Type:
|
135
|
54.7%
|
95
|
38.5%
|
6
|
2.4%
|
3
|
1.2%
|
3
|
1.2%
|
5
|
2.0%
|
247
|
100.0%
|
(a)
|
Excludes 32 properties, aggregating approximately 3.0 million commercial square feet and 2,597 apartments units, which are not consolidated by the Company.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
47
Consolidated Portfolio Analysis (a)
(as of December 31, 2013)
Breakdown by Square Footage for Commercial Properties
PROPERTY TYPE:
STATE
|
Office
|
% of
Total
|
Office/Flex
|
% of
Total
|
Industrial/
Warehouse
|
% of
Total
|
Stand-Alone Retail
|
% of
Total
|
Totals
By State
|
% of
Total
|
New Jersey
|
18,772,757
|
67.1%
|
2,189,531
|
7.8%
|
--
|
--
|
16,736
|
0.1%
|
20,979,024
|
75.0%
|
New York
|
2,490,984
|
8.9%
|
2,348,812
|
8.4%
|
387,400
|
1.4%
|
17,300
|
0.1%
|
5,244,496
|
18.8%
|
Connecticut
|
179,260
|
0.6%
|
273,000
|
1.0%
|
--
|
--
|
--
|
--
|
452,260
|
1.6%
|
Wash., D.C./
Maryland
|
1,292,807
|
4.6%
|
--
|
--
|
--
|
--
|
--
|
--
|
1,292,807
|
4.6%
|
TOTALS
By Type:
|
22,735,808
|
81.2%
|
4,811,343
|
17.2%
|
387,400
|
1.4%
|
34,036
|
0.2%
|
27,968,587
|
100.0%
|
(a)
|
Excludes five consolidated multi-family properties, aggregating 1,081 apartment units; as well as 32 properties, aggregating approximately 3.0 million commercial square feet and 2,597 apartment units, which are not consolidated by the Company.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
48
Consolidated Portfolio Analysis (a)
(Year ended December 31, 2013)
Breakdown by Base Rental Revenue (b)
(Dollars in thousands)
PROPERTY TYPE:
STATE
|
Office
|
% of
Total
|
Office/
Flex
|
% of
Total
|
Indust./
Ware-house
|
% of
Total
|
Stand-
Alone
Retail
|
% of
Total
|
Land
Leases
|
% of
Total
|
Multi-
Family
|
% of
Total
|
Totals
By State
|
% of Total
|
New Jersey
|
$379,542
|
70.3%
|
$17,304
|
3.2%
|
--
|
--
|
--
|
--
|
--
|
--
|
$ 538
|
0.1%
|
$397,384
|
73.6%
|
New York
|
57,996
|
10.7%
|
33,872
|
6.3%
|
$3,720
|
0.7%
|
$484
|
0.1%
|
$334
|
0.1%
|
--
|
--
|
96,406
|
17.9%
|
Connecticut
|
3,476
|
0.6%
|
4,183
|
0.8%
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
7,659
|
1.4%
|
Wash., D.C./
Maryland
|
28,054
|
5.2%
|
--
|
--
|
--
|
--
|
--
|
--
|
153
|
--
|
28,207
|
5.2%
|
||
Massachusetts
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
10,509
|
1.9%
|
10,509
|
1.9%
|
TOTALS
By Type:
|
$469,068
|
86.8%
|
$55,359
|
10.3%
|
$3,720
|
0.7%
|
$484
|
0.1%
|
$487
|
0.1%
|
$11,047
|
2.0%
|
$540,165
|
100.0%
|
(a) Excludes 32 properties, aggregating approximately 3.0 million commercial square feet and 2,597 apartment units, which are not consolidated by the Company.
(b)
|
Total base rent for the year ended December 31, 2013, determined in accordance with GAAP. Substantially all of the commercial leases provide for annual base rents plus recoveries and escalation charges based upon the tenants’ proportionate share of and/or increases in real estate taxes and certain costs, as defined, and the pass through of charges for electrical usage.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
49
Consolidated Portfolio Analysis (a) (b)
(as of December 31, 2013)
Breakdown by Percentage Leased for Commercial Properties
PROPERTY TYPE:
STATE
|
Office
|
Office/Flex
|
Industrial/Warehouse
|
Stand-Alone Retail
|
WEIGHTED AVG.
By State
|
New Jersey
|
84.8%
|
87.5%
|
--
|
52.2%
|
85.1%
|
New York
|
87.7%
|
94.4%
|
86.7%
|
100.0%
|
90.7%
|
Connecticut
|
81.4%
|
87.5%
|
--
|
--
|
85.1%
|
Washington, D.C./ Maryland
|
83.8%
|
--
|
--
|
--
|
83.8%
|
WEIGHTED AVG. By Type:
|
85.0%
|
90.9%
|
86.7%
|
76.5%
|
86.1%
|
(a)
|
Excludes five consolidated multi-family properties, aggregating 1,081 apartment units; as well as 32 properties, aggregating approximately 3.0 million commercial square feet and 2,597 apartment units, which are not consolidated by the Company, and parcels of land leased to others.
|
(b)
|
Percentage leased includes all commercial leases in effect as of the period end date, some of which have commencement dates in the future as well as leases expiring December 31, 2013 aggregating 690,895 square feet for which no new leases were signed.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
50
Property Listing
Office Properties
|
||||||||
Property
Location
|
Year
Built
|
Net
Rentable
Area
(Sq. Ft.)
|
Percentage
Leased
as of
12/31/13
(%) (a)
|
2013
Base
Rent
($000’s)
(b) (c)
|
Percentage
of Total
2013
Base Rent
%
|
2013
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
|
2013
Average
Effective
Rent
Per Sq. Ft.
($) (c) (e)
|
|
BERGEN COUNTY, NEW JERSEY
|
||||||||
Fair Lawn
|
||||||||
17-17 Route 208 North
|
1987
|
143,000
|
88.5
|
2,610
|
0.48
|
20.62
|
17.15
|
|
Fort Lee
|
||||||||
One Bridge Plaza
|
1981
|
200,000
|
93.6
|
4,633
|
0.86
|
24.75
|
19.73
|
|
2115 Linwood Avenue
|
1981
|
68,000
|
58.6
|
966
|
0.18
|
24.24
|
20.28
|
|
Lyndhurst
|
||||||||
210 Clay Avenue
|
1981
|
121,203
|
84.2
|
2,422
|
0.45
|
23.73
|
23.17
|
|
Montvale
|
||||||||
135 Chestnut Ridge Road
|
1981
|
66,150
|
66.6
|
958
|
0.18
|
21.75
|
18.43
|
|
Paramus
|
||||||||
15 East Midland Avenue
|
1988
|
259,823
|
80.5
|
4,614
|
0.85
|
22.06
|
20.98
|
|
140 East Ridgewood Avenue
|
1981
|
239,680
|
92.3
|
5,032
|
0.93
|
22.75
|
19.94
|
|
461 From Road
|
1988
|
253,554
|
40.6
|
2,453
|
0.45
|
23.83
|
20.99
|
|
650 From Road
|
1978
|
348,510
|
82.4
|
5,668
|
1.05
|
19.74
|
17.00
|
|
61 South Paramus Road (f)
|
1985
|
269,191
|
58.6
|
4,568
|
0.85
|
28.96
|
25.17
|
|
Rochelle Park
|
||||||||
120 West Passaic Street
|
1972
|
52,000
|
99.6
|
1,495
|
0.28
|
28.87
|
26.76
|
|
365 West Passaic Street
|
1976
|
212,578
|
86.1
|
3,711
|
0.69
|
20.28
|
17.79
|
|
395 West Passaic Street
|
1979
|
100,589
|
54.7
|
1,214
|
0.22
|
22.06
|
18.48
|
|
Upper Saddle River
|
||||||||
1 Lake Street
|
1973/94
|
474,801
|
100.0
|
7,465
|
1.38
|
15.72
|
15.72
|
|
10 Mountainview Road
|
1986
|
192,000
|
85.3
|
3,114
|
0.58
|
19.01
|
16.71
|
|
Woodcliff Lake
|
||||||||
400 Chestnut Ridge Road
|
1982
|
89,200
|
100.0
|
1,950
|
0.36
|
21.86
|
16.32
|
|
470 Chestnut Ridge Road
|
1987
|
52,500
|
100.0
|
1,200
|
0.22
|
22.86
|
15.10
|
|
530 Chestnut Ridge Road
|
1986
|
57,204
|
100.0
|
1,081
|
0.20
|
18.90
|
17.53
|
|
50 Tice Boulevard
|
1984
|
235,000
|
87.2
|
5,442
|
1.01
|
26.56
|
23.29
|
|
300 Tice Boulevard
|
1991
|
230,000
|
96.9
|
6,041
|
1.12
|
27.11
|
24.60
|
|
ESSEX COUNTY, NEW JERSEY
|
||||||||
Millburn
|
||||||||
150 J.F. Kennedy Parkway
|
1980
|
247,476
|
77.6
|
4,786
|
0.89
|
24.92
|
21.66
|
|
Borough of Roseland
|
||||||||
4 Becker Farm Road
|
1983
|
281,762
|
94.9
|
6,956
|
1.29
|
26.01
|
24.10
|
|
5 Becker Farm Road
|
1982
|
118,343
|
84.7
|
1,871
|
0.35
|
18.67
|
16.49
|
|
6 Becker Farm Road
|
1982
|
129,732
|
78.3
|
2,575
|
0.48
|
25.35
|
23.91
|
|
101 Eisenhower Parkway
|
1980
|
237,000
|
85.8
|
4,763
|
0.88
|
23.42
|
19.90
|
|
103 Eisenhower Parkway
|
1985
|
151,545
|
79.4
|
2,286
|
0.42
|
19.00
|
15.01
|
|
105 Eisenhower Parkway
|
2001
|
220,000
|
50.2
|
3,142
|
0.58
|
28.45
|
19.33
|
|
75 Livingston Avenue
|
1985
|
94,221
|
64.2
|
1,283
|
0.24
|
21.21
|
17.99
|
|
85 Livingston Avenue
|
1985
|
124,595
|
81.8
|
2,603
|
0.48
|
25.54
|
23.78
|
|
HUDSON COUNTY, NEW JERSEY
|
||||||||
Jersey City
|
||||||||
Harborside Plaza 1
|
1983
|
400,000
|
100.0
|
11,317
|
2.10
|
28.29
|
24.64
|
|
Harborside Plaza 2
|
1990
|
761,200
|
96.9
|
19,364
|
3.58
|
26.25
|
23.48
|
|
Harborside Plaza 3
|
1990
|
725,600
|
78.4
|
19,400
|
3.59
|
34.10
|
30.68
|
|
Harborside Plaza 4A
|
2000
|
207,670
|
100.0
|
6,606
|
1.22
|
31.81
|
27.02
|
|
Harborside Plaza 5
|
2002
|
977,225
|
87.2
|
31,042
|
5.75
|
36.43
|
32.00
|
|
101 Hudson Street
|
1992
|
1,246,283
|
83.4
|
28,549
|
5.29
|
27.47
|
25.23
|
|
MERCER COUNTY, NEW JERSEY
|
||||||||
Hamilton Township
|
||||||||
3 AAA Drive
|
1981
|
35,270
|
72.2
|
598
|
0.11
|
23.48
|
17.20
|
|
600 Horizon Drive
|
2002
|
95,000
|
100.0
|
1,191
|
0.22
|
12.54
|
11.74
|
|
700 Horizon Drive
|
2007
|
120,000
|
100.0
|
2,459
|
0.46
|
20.49
|
18.33
|
|
2 South Gold Drive
|
1974
|
33,962
|
61.6
|
440
|
0.08
|
21.03
|
17.78
|
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
51
Property Listing
Office Properties
(continued)
|
|||||||
Property
Location
|
Year
Built
|
Net
Rentable
Area
(Sq. Ft.)
|
Percentage
Leased
as of
12/31/13
(%) (a)
|
2013
Base
Rent
($000’s)
(b) (c)
|
Percentage
of Total
2013
Base Rent
%
|
2013
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
|
2013
Average
Effective
Rent
Per Sq. Ft.
($) (c) (e)
|
Princeton
|
|||||||
103 Carnegie Center
|
1984
|
96,000
|
87.9
|
2,202
|
0.41
|
26.09
|
21.78
|
2 Independence Way
|
1981
|
67,401
|
100.0
|
1,532
|
0.28
|
22.73
|
22.17
|
3 Independence Way
|
1983
|
111,300
|
69.5
|
1,979
|
0.37
|
25.58
|
19.17
|
100 Overlook Center
|
1988
|
149,600
|
89.6
|
3,731
|
0.69
|
27.83
|
24.99
|
5 Vaughn Drive
|
1987
|
98,500
|
99.1
|
2,288
|
0.42
|
23.44
|
19.31
|
MIDDLESEX COUNTY, NEW JERSEY
|
|||||||
East Brunswick
|
|||||||
377 Summerhill Road
|
1977
|
40,000
|
100.0
|
372
|
0.07
|
9.30
|
8.98
|
Edison
|
|||||||
343 Thornall Street (c)
|
1991
|
195,709
|
93.8
|
3,368
|
0.62
|
18.35
|
15.27
|
Piscataway
|
|||||||
30 Knightsbridge Road, Bldg. 3
|
1977
|
160,000
|
100.0
|
2,183
|
0.40
|
13.64
|
13.64
|
30 Knightsbridge Road, Bldg. 4
|
1977
|
115,000
|
100.0
|
1,570
|
0.29
|
13.65
|
13.65
|
30 Knightsbridge Road, Bldg. 5
|
1977
|
332,607
|
92.9
|
5,356
|
0.99
|
17.33
|
13.49
|
30 Knightsbridge Road, Bldg. 6
|
1977
|
72,743
|
63.8
|
240
|
0.04
|
5.17
|
4.12
|
Plainsboro
|
|||||||
500 College Road East (f)
|
1984
|
158,235
|
85.1
|
3,011
|
0.56
|
22.36
|
17.55
|
Woodbridge
|
|||||||
581 Main Street
|
1991
|
200,000
|
95.4
|
4,870
|
0.90
|
25.52
|
21.77
|
MONMOUTH COUNTY, NEW JERSEY
|
|||||||
Freehold
|
|||||||
2 Paragon Way
|
1989
|
44,524
|
50.5
|
458
|
0.08
|
20.37
|
16.59
|
3 Paragon Way
|
1991
|
66,898
|
88.2
|
987
|
0.18
|
16.73
|
14.39
|
4 Paragon Way
|
2002
|
63,989
|
30.8
|
456
|
0.08
|
23.14
|
22.78
|
100 Willow Brook Road
|
1988
|
60,557
|
57.4
|
766
|
0.14
|
22.04
|
19.56
|
Holmdel
|
|||||||
23 Main Street
|
1977
|
350,000
|
100.0
|
4,012
|
0.74
|
11.46
|
8.63
|
Middletown
|
|||||||
One River Centre Bldg. 1
|
1983
|
122,594
|
96.1
|
2,625
|
0.49
|
22.28
|
18.74
|
One River Centre Bldg. 2
|
1983
|
120,360
|
84.9
|
2,635
|
0.49
|
25.79
|
22.71
|
One River Centre Bldg. 3 and 4
|
1984
|
214,518
|
93.3
|
4,347
|
0.80
|
21.72
|
20.17
|
Neptune
|
|||||||
3600 Route 66
|
1989
|
180,000
|
100.0
|
1,862
|
0.34
|
10.34
|
8.12
|
Wall Township
|
|||||||
1305 Campus Parkway
|
1988
|
23,350
|
92.4
|
417
|
0.08
|
19.33
|
16.96
|
1350 Campus Parkway
|
1990
|
79,747
|
99.9
|
1,035
|
0.19
|
12.99
|
12.28
|
MORRIS COUNTY, NEW JERSEY
|
|||||||
Florham Park
|
|||||||
325 Columbia Turnpike
|
1987
|
168,144
|
100.0
|
3,944
|
0.73
|
23.46
|
19.52
|
Morris Plains
|
|||||||
250 Johnson Road
|
1977
|
75,000
|
100.0
|
1,514
|
0.28
|
20.19
|
18.69
|
201 Littleton Road
|
1979
|
88,369
|
75.4
|
1,286
|
0.24
|
19.30
|
15.05
|
Morris Township
|
|||||||
412 Mt. Kemble Avenue
|
1986
|
475,100
|
61.2
|
7,041
|
1.30
|
24.22
|
17.61
|
Parsippany
|
|||||||
4 Campus Drive
|
1983
|
147,475
|
76.6
|
2,317
|
0.43
|
20.51
|
16.13
|
6 Campus Drive
|
1983
|
148,291
|
78.2
|
2,629
|
0.49
|
22.67
|
19.09
|
7 Campus Drive
|
1982
|
154,395
|
86.3
|
2,570
|
0.48
|
19.29
|
15.78
|
8 Campus Drive
|
1987
|
215,265
|
65.8
|
2,945
|
0.55
|
20.79
|
18.62
|
9 Campus Drive
|
1983
|
156,495
|
30.8
|
1,151
|
0.21
|
23.88
|
20.46
|
4 Century Drive
|
1981
|
100,036
|
48.8
|
1,098
|
0.20
|
22.49
|
18.44
|
5 Century Drive
|
1981
|
79,739
|
52.0
|
896
|
0.17
|
21.61
|
16.57
|
6 Century Drive
|
1981
|
100,036
|
58.0
|
1,091
|
0.20
|
18.80
|
15.24
|
2 Dryden Way
|
1990
|
6,216
|
100.0
|
99
|
0.02
|
15.93
|
14.64
|
4 Gatehall Drive
|
1988
|
248,480
|
82.0
|
5,851
|
1.08
|
28.72
|
23.84
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
52
Property Listing
Office Properties
(continued)
|
||||||||
Property
Location
|
Year
Built
|
Net
Rentable
Area
(Sq. Ft.)
|
Percentage
Leased
as of
12/31/13
(%) (a)
|
2013
Base
Rent
($000’s)
(b) (c)
|
Percentage
of Total
2013
Base Rent
%
|
2013
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
|
2013
Average
Effective
Rent
Per Sq. Ft.
($) (c) (e)
|
|
2 Hilton Court
|
1991
|
181,592
|
100.0
|
6,529
|
1.21
|
35.95
|
32.59
|
|
1633 Littleton Road
|
1978
|
57,722
|
100.0
|
1,131
|
0.21
|
19.59
|
19.59
|
|
600 Parsippany Road
|
1978
|
96,000
|
91.3
|
1,647
|
0.30
|
18.79
|
15.15
|
|
1 Sylvan Way
|
1989
|
150,557
|
96.0
|
4,089
|
0.76
|
28.29
|
22.64
|
|
4 Sylvan Way
|
1984
|
105,135
|
100.0
|
1,496
|
0.28
|
14.23
|
13.69
|
|
5 Sylvan Way
|
1989
|
151,383
|
86.7
|
3,807
|
0.70
|
29.01
|
26.77
|
|
7 Sylvan Way
|
1987
|
145,983
|
0.0
|
1,634
|
0.30
|
0.00
|
0.00
|
|
14 Sylvan Way (g)
|
2013
|
203,506
|
100.0
|
2,897
|
0.54
|
24.74
|
22.48
|
|
22 Sylvan Way
|
2009
|
249,409
|
100.0
|
6,327
|
1.17
|
25.37
|
22.98
|
|
20 Waterview Boulevard
|
1988
|
225,550
|
93.8
|
4,782
|
0.89
|
22.60
|
20.15
|
|
35 Waterview Boulevard
|
1990
|
172,498
|
92.8
|
4,186
|
0.77
|
26.15
|
23.65
|
|
5 Wood Hollow Road
|
1979
|
317,040
|
95.2
|
6,133
|
1.14
|
20.32
|
16.03
|
|
PASSAIC COUNTY, NEW JERSEY
|
||||||||
Totowa
|
||||||||
999 Riverview Drive
|
1988
|
56,066
|
91.8
|
804
|
0.15
|
15.62
|
12.71
|
|
SOMERSET COUNTY, NEW JERSEY
|
||||||||
Basking Ridge
|
||||||||
222 Mt. Airy Road
|
1986
|
49,000
|
100.0
|
1,079
|
0.20
|
22.02
|
18.18
|
|
233 Mt. Airy Road
|
1987
|
66,000
|
67.5
|
133
|
0.02
|
2.99
|
1.91
|
|
Bridgewater
|
||||||||
440 Route 22 East
|
1990
|
198,376
|
95.5
|
4,695
|
0.87
|
24.78
|
21.36
|
|
721 Route 202/206
|
1989
|
192,741
|
98.6
|
4,272
|
0.79
|
22.48
|
16.15
|
|
Warren
|
||||||||
10 Independence Boulevard
|
1988
|
120,528
|
92.6
|
2,627
|
0.49
|
23.54
|
22.51
|
|
UNION COUNTY, NEW JERSEY
|
||||||||
Clark
|
||||||||
100 Walnut Avenue
|
1985
|
182,555
|
89.8
|
4,531
|
0.84
|
27.64
|
23.96
|
|
Cranford
|
||||||||
6 Commerce Drive
|
1973
|
56,000
|
95.3
|
1,094
|
0.20
|
20.50
|
18.19
|
|
11 Commerce Drive
|
1981
|
90,000
|
84.8
|
1,940
|
0.36
|
25.42
|
21.76
|
|
12 Commerce Drive
|
1967
|
72,260
|
84.7
|
923
|
0.17
|
15.08
|
13.07
|
|
14 Commerce Drive
|
1971
|
67,189
|
78.3
|
1,242
|
0.23
|
23.61
|
18.11
|
|
20 Commerce Drive
|
1990
|
176,600
|
99.3
|
3,486
|
0.65
|
19.88
|
17.28
|
|
25 Commerce Drive
|
1971
|
67,749
|
87.1
|
1,247
|
0.23
|
21.13
|
18.06
|
|
65 Jackson Drive
|
1984
|
82,778
|
49.6
|
1,066
|
0.20
|
25.96
|
18.88
|
|
New Providence
|
||||||||
890 Mountain Avenue
|
1977
|
80,000
|
77.1
|
1,143
|
0.21
|
18.53
|
16.52
|
|
Total New Jersey Office
|
18,772,757
|
84.8
|
379,542
|
70.26
|
23.99
|
20.90
|
||
NEW YORK COUNTY, NEW YORK
|
||||||||
New York
|
||||||||
125 Broad Street
|
1970
|
524,476
|
100.0
|
16,082
|
2.98
|
30.66
|
26.24
|
|
ROCKLAND COUNTY, NEW YORK
|
||||||||
Suffern
|
||||||||
400 Rella Boulevard
|
1988
|
180,000
|
86.1
|
3,554
|
0.66
|
22.93
|
20.10
|
|
WESTCHESTER COUNTY, NEW YORK
|
||||||||
Elmsford
|
||||||||
100 Clearbrook Road (c)
|
1975
|
60,000
|
90.5
|
959
|
0.18
|
17.66
|
15.86
|
|
101 Executive Boulevard
|
1971
|
50,000
|
0.0
|
63
|
0.01
|
0.00
|
0.00
|
|
555 Taxter Road
|
1986
|
170,554
|
97.4
|
3,210
|
0.59
|
19.32
|
15.11
|
|
565 Taxter Road
|
1988
|
170,554
|
86.4
|
3,598
|
0.67
|
24.42
|
21.53
|
|
570 Taxter Road
|
1972
|
75,000
|
68.7
|
1,241
|
0.23
|
24.09
|
22.24
|
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
53
Property Listing
Office Properties
(continued)
|
|||||||
Property
Location
|
Year
Built
|
Net
Rentable
Area
(Sq. Ft.)
|
Percentage
Leased
as of
12/31/13
(%) (a)
|
2013
Base
Rent
($000’s)
(b) (c)
|
Percentage
of Total
2013
Base Rent
%
|
2013
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
|
2013
Average
Effective
Rent
Per Sq. Ft.
($) (c) (e)
|
Hawthorne
|
|||||||
1 Skyline Drive
|
1980
|
20,400
|
99.0
|
328
|
0.06
|
16.24
|
15.80
|
2 Skyline Drive
|
1987
|
30,000
|
100.0
|
543
|
0.10
|
18.10
|
13.70
|
7 Skyline Drive
|
1987
|
109,000
|
79.9
|
2,096
|
0.39
|
24.07
|
19.12
|
17 Skyline Drive (f)
|
1989
|
85,000
|
100.0
|
1,721
|
0.32
|
20.25
|
19.84
|
Tarrytown
|
|||||||
200 White Plains Road
|
1982
|
89,000
|
65.0
|
1,389
|
0.26
|
24.01
|
19.79
|
220 White Plains Road
|
1984
|
89,000
|
77.4
|
1,769
|
0.33
|
25.68
|
22.07
|
White Plains
|
|||||||
1 Barker Avenue
|
1975
|
68,000
|
96.7
|
1,708
|
0.32
|
25.97
|
23.19
|
3 Barker Avenue
|
1983
|
65,300
|
92.7
|
1,402
|
0.26
|
23.16
|
21.64
|
50 Main Street
|
1985
|
309,000
|
87.6
|
8,376
|
1.55
|
30.94
|
26.50
|
11 Martine Avenue
|
1987
|
180,000
|
77.7
|
4,397
|
0.81
|
31.44
|
26.75
|
1 Water Street
|
1979
|
45,700
|
68.3
|
847
|
0.16
|
27.14
|
23.48
|
Yonkers
|
|||||||
1 Executive Boulevard
|
1982
|
112,000
|
100.0
|
3,028
|
0.56
|
27.04
|
24.59
|
3 Executive Boulevard
|
1987
|
58,000
|
100.0
|
1,685
|
0.31
|
29.05
|
27.48
|
Total New York Office
|
2,490,984
|
87.7
|
57,996
|
10.75
|
26.53
|
22.96
|
|
FAIRFIELD COUNTY, CONNECTICUT
|
|||||||
Stamford
|
|||||||
1266 East Main Street
|
1984
|
179,260
|
81.4
|
3,476
|
0.64
|
23.82
|
19.47
|
Total Connecticut Office
|
179,260
|
81.4
|
3,476
|
0.64
|
23.82
|
19.47
|
|
WASHINGTON, D.C.
|
|||||||
1201 Connecticut Avenue, NW
|
1940
|
169,549
|
88.8
|
6,832
|
1.26
|
45.38
|
40.33
|
1400 L Street, NW
|
1987
|
159,000
|
100.0
|
5,856
|
1.08
|
36.83
|
31.26
|
Total District of Columbia Office
|
328,549
|
94.2
|
12,688
|
2.34
|
40.99
|
35.67
|
|
PRINCE GEORGE’S COUNTY, MARYLAND
|
|||||||
Greenbelt
|
|||||||
9200 Edmonston Road
|
1973
|
38,690
|
100.0
|
1,061
|
0.20
|
27.42
|
27.42
|
6301 Ivy Lane
|
1979
|
112,003
|
73.6
|
1,695
|
0.31
|
20.56
|
17.97
|
6303 Ivy Lane
|
1980
|
112,047
|
85.6
|
2,361
|
0.44
|
24.62
|
21.49
|
6305 Ivy Lane
|
1982
|
112,022
|
82.2
|
1,973
|
0.37
|
21.43
|
18.62
|
6404 Ivy Lane
|
1987
|
165,234
|
73.2
|
2,703
|
0.50
|
22.35
|
17.25
|
6406 Ivy Lane
|
1991
|
163,857
|
77.0
|
534
|
0.10
|
4.23
|
3.19
|
6411 Ivy Lane
|
1984
|
138,405
|
74.2
|
2,155
|
0.40
|
20.98
|
17.26
|
Lanham
|
|||||||
4200 Parliament Place
|
1989
|
122,000
|
94.6
|
2,884
|
0.53
|
24.99
|
22.97
|
Total Maryland Office
|
964,258
|
80.3
|
15,366
|
2.85
|
19.84
|
17.09
|
|
TOTAL OFFICE PROPERTIES
|
22,735,808
|
85.0
|
469,068
|
86.84
|
24.38
|
21.20
|
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
54
Property Listing
Office/Flex Properties
|
||||||||
Property
Location
|
Year
Built
|
Net
Rentable
Area
(Sq. Ft.)
|
Percentage
Leased
as of
12/31/13
(%) (a)
|
2013
Base
Rent
($000’s)
(b) (c)
|
Percentage
of Total
2013
Base Rent
%
|
2013
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
|
2013
Average
Effective
Rent
Per Sq. Ft.
($) (c) (e)
|
|
BURLINGTON COUNTY, NEW JERSEY
|
||||||||
Burlington
|
||||||||
3 Terri Lane
|
1991
|
64,500
|
71.1
|
446
|
0.08
|
9.73
|
8.50
|
|
5 Terri Lane
|
1992
|
74,555
|
100.0
|
607
|
0.11
|
8.14
|
6.29
|
|
Moorestown
|
||||||||
2 Commerce Drive
|
1986
|
49,000
|
69.2
|
216
|
0.04
|
6.37
|
5.25
|
|
101 Commerce Drive
|
1988
|
64,700
|
100.0
|
275
|
0.05
|
4.25
|
3.85
|
|
102 Commerce Drive
|
1987
|
38,400
|
100.0
|
250
|
0.05
|
6.51
|
4.66
|
|
201 Commerce Drive
|
1986
|
38,400
|
25.0
|
67
|
0.01
|
6.98
|
5.10
|
|
202 Commerce Drive
|
1988
|
51,200
|
100.0
|
198
|
0.04
|
3.87
|
3.03
|
|
1 Executive Drive
|
1989
|
20,570
|
90.8
|
189
|
0.03
|
10.12
|
7.28
|
|
2 Executive Drive
|
1988
|
60,800
|
71.4
|
243
|
0.04
|
5.60
|
4.95
|
|
101 Executive Drive
|
1990
|
29,355
|
99.7
|
302
|
0.06
|
10.32
|
7.72
|
|
102 Executive Drive
|
1990
|
64,000
|
100.0
|
474
|
0.09
|
7.41
|
7.30
|
|
225 Executive Drive
|
1990
|
50,600
|
85.4
|
221
|
0.04
|
5.11
|
3.68
|
|
97 Foster Road
|
1982
|
43,200
|
100.0
|
170
|
0.03
|
3.94
|
2.99
|
|
1507 Lancer Drive
|
1995
|
32,700
|
100.0
|
147
|
0.03
|
4.50
|
3.46
|
|
1245 North Church Street
|
1998
|
52,810
|
65.1
|
236
|
0.04
|
6.86
|
5.88
|
|
1247 North Church Street
|
1998
|
52,790
|
80.7
|
322
|
0.06
|
7.56
|
6.20
|
|
1256 North Church Street
|
1984
|
63,495
|
100.0
|
477
|
0.09
|
7.51
|
6.60
|
|
840 North Lenola Road
|
1995
|
38,300
|
47.0
|
362
|
0.07
|
20.11
|
17.44
|
|
844 North Lenola Road
|
1995
|
28,670
|
100.0
|
203
|
0.04
|
7.08
|
5.65
|
|
915 North Lenola Road
|
1998
|
52,488
|
100.0
|
292
|
0.05
|
5.56
|
4.57
|
|
2 Twosome Drive
|
2000
|
48,600
|
100.0
|
404
|
0.07
|
8.31
|
7.45
|
|
30 Twosome Drive
|
1997
|
39,675
|
75.8
|
256
|
0.05
|
8.51
|
6.72
|
|
31 Twosome Drive
|
1998
|
84,200
|
100.0
|
429
|
0.08
|
5.10
|
4.52
|
|
40 Twosome Drive
|
1996
|
40,265
|
100.0
|
272
|
0.05
|
6.76
|
5.91
|
|
41 Twosome Drive
|
1998
|
43,050
|
100.0
|
240
|
0.04
|
5.57
|
4.88
|
|
50 Twosome Drive
|
1997
|
34,075
|
56.0
|
122
|
0.02
|
6.39
|
5.87
|
|
GLOUCESTER COUNTY, NEW JERSEY
|
||||||||
West Deptford
|
||||||||
1451 Metropolitan Drive
|
1996
|
21,600
|
100.0
|
120
|
0.02
|
5.56
|
5.28
|
|
MERCER COUNTY, NEW JERSEY
|
||||||||
Hamilton Township
|
||||||||
100 Horizon Center Boulevard
|
1989
|
13,275
|
100.0
|
207
|
0.04
|
15.59
|
8.29
|
|
200 Horizon Drive
|
1991
|
45,770
|
100.0
|
695
|
0.13
|
15.18
|
13.48
|
|
300 Horizon Drive
|
1989
|
69,780
|
53.2
|
517
|
0.10
|
13.93
|
10.24
|
|
500 Horizon Drive
|
1990
|
41,205
|
93.8
|
576
|
0.11
|
14.90
|
13.17
|
|
MONMOUTH COUNTY, NEW JERSEY
|
||||||||
Wall Township
|
||||||||
1325 Campus Parkway
|
1988
|
35,000
|
100.0
|
612
|
0.12
|
17.49
|
14.20
|
|
1340 Campus Parkway
|
1992
|
72,502
|
100.0
|
1,044
|
0.19
|
14.40
|
12.26
|
|
1345 Campus Parkway
|
1995
|
76,300
|
100.0
|
1,081
|
0.20
|
14.17
|
11.13
|
|
1433 Highway 34
|
1985
|
69,020
|
80.7
|
502
|
0.09
|
9.01
|
7.38
|
|
1320 Wyckoff Avenue
|
1986
|
20,336
|
100.0
|
222
|
0.04
|
10.92
|
8.36
|
|
1324 Wyckoff Avenue
|
1987
|
21,168
|
100.0
|
135
|
0.02
|
6.38
|
5.29
|
|
PASSAIC COUNTY, NEW JERSEY
|
||||||||
Totowa
|
||||||||
1 Center Court
|
1999
|
38,961
|
100.0
|
595
|
0.11
|
15.27
|
13.04
|
|
2 Center Court
|
1998
|
30,600
|
62.8
|
228
|
0.04
|
11.86
|
10.62
|
|
11 Commerce Way
|
1989
|
47,025
|
100.0
|
489
|
0.09
|
10.40
|
7.49
|
|
20 Commerce Way
|
1992
|
42,540
|
46.7
|
229
|
0.04
|
11.53
|
11.33
|
|
29 Commerce Way
|
1990
|
48,930
|
77.9
|
97
|
0.02
|
2.54
|
2.02
|
|
40 Commerce Way
|
1987
|
50,576
|
86.3
|
559
|
0.10
|
12.81
|
8.91
|
|
45 Commerce Way
|
1992
|
51,207
|
100.0
|
519
|
0.10
|
10.14
|
8.08
|
|
60 Commerce Way
|
1988
|
50,333
|
89.1
|
525
|
0.10
|
11.71
|
9.66
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
55
Property Listing
Office/Flex Properties
(continued)
|
|||||||
Property
Location
|
Year
Built
|
Net
Rentable
Area
(Sq. Ft.)
|
Percentage
Leased
as of
12/31/13
(%) (a)
|
2013
Base
Rent
($000’s)
(b) (c)
|
Percentage
of Total
2013
Base Rent
%
|
2013
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
|
2013
Average
Effective
Rent
Per Sq. Ft.
($) (c) (e)
|
80 Commerce Way
|
1996
|
22,500
|
88.6
|
254
|
0.05
|
12.74
|
10.28
|
100 Commerce Way
|
1996
|
24,600
|
88.0
|
278
|
0.05
|
12.84
|
10.44
|
120 Commerce Way
|
1994
|
9,024
|
100.0
|
101
|
0.02
|
11.19
|
9.42
|
140 Commerce Way
|
1994
|
26,881
|
99.5
|
299
|
0.06
|
11.18
|
9.42
|
Total New Jersey Office/Flex
|
2,189,531
|
87.5
|
17,304
|
3.20
|
9.03
|
7.44
|
|
WESTCHESTER COUNTY, NEW YORK
|
|||||||
Elmsford
|
|||||||
11 Clearbrook Road
|
1974
|
31,800
|
100.0
|
418
|
0.08
|
13.14
|
12.11
|
75 Clearbrook Road
|
1990
|
32,720
|
100.0
|
340
|
0.06
|
10.39
|
9.35
|
125 Clearbrook Road
|
2002
|
33,000
|
93.6
|
672
|
0.12
|
21.76
|
20.20
|
150 Clearbrook Road
|
1975
|
74,900
|
99.3
|
1,038
|
0.19
|
13.96
|
11.28
|
175 Clearbrook Road
|
1973
|
98,900
|
100.0
|
1,303
|
0.24
|
13.17
|
12.15
|
200 Clearbrook Road
|
1974
|
94,000
|
98.8
|
1,190
|
0.22
|
12.81
|
10.64
|
250 Clearbrook Road
|
1973
|
155,000
|
97.8
|
1,040
|
0.19
|
6.86
|
6.27
|
50 Executive Boulevard
|
1969
|
45,200
|
82.8
|
442
|
0.08
|
11.81
|
10.90
|
77 Executive Boulevard
|
1977
|
13,000
|
100.0
|
244
|
0.05
|
18.77
|
16.62
|
85 Executive Boulevard
|
1968
|
31,000
|
49.1
|
319
|
0.06
|
20.96
|
17.48
|
300 Executive Boulevard
|
1970
|
60,000
|
100.0
|
738
|
0.14
|
12.30
|
11.52
|
350 Executive Boulevard
|
1970
|
15,400
|
99.4
|
230
|
0.04
|
15.03
|
12.80
|
399 Executive Boulevard
|
1962
|
80,000
|
100.0
|
1,038
|
0.19
|
12.98
|
12.40
|
400 Executive Boulevard
|
1970
|
42,200
|
71.1
|
556
|
0.10
|
18.53
|
15.03
|
500 Executive Boulevard
|
1970
|
41,600
|
100.0
|
759
|
0.14
|
18.25
|
16.49
|
525 Executive Boulevard
|
1972
|
61,700
|
100.0
|
985
|
0.18
|
15.96
|
14.76
|
1 Westchester Plaza
|
1967
|
25,000
|
100.0
|
345
|
0.06
|
13.80
|
10.92
|
2 Westchester Plaza
|
1968
|
25,000
|
96.1
|
362
|
0.07
|
15.07
|
14.32
|
3 Westchester Plaza
|
1969
|
93,500
|
97.9
|
1,070
|
0.20
|
11.69
|
10.15
|
4 Westchester Plaza
|
1969
|
44,700
|
100.0
|
697
|
0.13
|
15.59
|
12.84
|
5 Westchester Plaza
|
1969
|
20,000
|
100.0
|
292
|
0.05
|
14.60
|
10.85
|
6 Westchester Plaza
|
1968
|
20,000
|
100.0
|
210
|
0.04
|
10.50
|
9.10
|
7 Westchester Plaza
|
1972
|
46,200
|
100.0
|
660
|
0.12
|
14.29
|
13.79
|
8 Westchester Plaza
|
1971
|
67,200
|
100.0
|
1,210
|
0.23
|
18.01
|
14.49
|
Hawthorne
|
|||||||
200 Saw Mill River Road
|
1965
|
51,100
|
100.0
|
709
|
0.13
|
13.87
|
12.52
|
4 Skyline Drive
|
1987
|
80,600
|
93.0
|
1,408
|
0.26
|
18.78
|
15.82
|
5 Skyline Drive
|
1980
|
124,022
|
99.8
|
1,581
|
0.29
|
12.77
|
11.54
|
6 Skyline Drive
|
1980
|
44,155
|
72.8
|
576
|
0.11
|
17.92
|
12.47
|
8 Skyline Drive
|
1985
|
50,000
|
85.4
|
821
|
0.15
|
19.23
|
16.18
|
10 Skyline Drive
|
1985
|
20,000
|
100.0
|
392
|
0.07
|
19.60
|
16.35
|
11 Skyline Drive (f)
|
1989
|
45,000
|
100.0
|
979
|
0.18
|
21.76
|
21.38
|
12 Skyline Drive (f)
|
1999
|
46,850
|
71.7
|
518
|
0.10
|
15.42
|
12.21
|
15 Skyline Drive (f)
|
1989
|
55,000
|
18.7
|
196
|
0.04
|
19.06
|
17.89
|
Yonkers
|
|||||||
100 Corporate Boulevard
|
1987
|
78,000
|
98.3
|
1,570
|
0.29
|
20.48
|
19.34
|
200 Corporate Boulevard South
|
1990
|
84,000
|
100.0
|
1,764
|
0.33
|
21.00
|
18.82
|
4 Executive Plaza
|
1986
|
80,000
|
100.0
|
1,238
|
0.23
|
15.48
|
13.94
|
6 Executive Plaza
|
1987
|
80,000
|
100.0
|
1,640
|
0.30
|
20.50
|
18.94
|
1 Odell Plaza
|
1980
|
106,000
|
100.0
|
1,505
|
0.28
|
14.20
|
12.91
|
3 Odell Plaza
|
1984
|
71,065
|
100.0
|
1,596
|
0.30
|
22.46
|
20.83
|
5 Odell Plaza
|
1983
|
38,400
|
99.6
|
648
|
0.12
|
16.94
|
14.85
|
7 Odell Plaza
|
1984
|
42,600
|
100.0
|
573
|
0.11
|
13.45
|
11.60
|
Total New York Office/Flex
|
2,348,812
|
94.4
|
33,872
|
6.27
|
15.27
|
13.56
|
|
FAIRFIELD COUNTY, CONNECTICUT
|
|||||||
Stamford
|
|||||||
419 West Avenue
|
1986
|
88,000
|
100.0
|
1,576
|
0.29
|
17.91
|
15.27
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
56
Property Listing
Office/Flex Properties (continued)
and Industrial/Warehouse, Retail Properties, and Land Leases
|
|||||||
Property
Location
|
Year
Built
|
Net
Rentable
Area
(Sq. Ft.)
|
Percentage
Leased
as of
12/31/13
(%) (a)
|
2013
Base
Rent
($000’s)
(b) (c)
|
Percentage
of Total
2013
Base Rent
%
|
2013
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
|
2013
Average
Effective
Rent
Per Sq. Ft.
($) (c) (e)
|
500 West Avenue
|
1988
|
25,000
|
75.9
|
406
|
0.08
|
21.40
|
20.40
|
550 West Avenue
|
1990
|
54,000
|
81.3
|
937
|
0.17
|
21.34
|
20.34
|
600 West Avenue
|
1999
|
66,000
|
100.0
|
670
|
0.12
|
10.15
|
9.27
|
650 West Avenue
|
1998
|
40,000
|
54.9
|
594
|
0.11
|
27.05
|
25.55
|
Total Connecticut Office/Flex
|
273,000
|
87.5
|
4,183
|
0.77
|
17.51
|
15.90
|
|
TOTAL OFFICE/FLEX PROPERTIES
|
4,811,343
|
90.9
|
55,359
|
10.24
|
12.66
|
11.01
|
|
WESTCHESTER COUNTY, NEW YORK
|
|||||||
Elmsford
|
|||||||
1 Warehouse Lane (f)
|
1957
|
6,600
|
100.0
|
105
|
0.02
|
15.91
|
14.70
|
2 Warehouse Lane (f)
|
1957
|
10,900
|
100.0
|
159
|
0.03
|
14.59
|
14.04
|
3 Warehouse Lane (f)
|
1957
|
77,200
|
100.0
|
399
|
0.07
|
5.17
|
4.95
|
4 Warehouse Lane (f)
|
1957
|
195,500
|
74.7
|
1,610
|
0.30
|
11.02
|
8.92
|
5 Warehouse Lane (f)
|
1957
|
75,100
|
97.1
|
896
|
0.17
|
12.29
|
10.60
|
6 Warehouse Lane (f)
|
1982
|
22,100
|
100.0
|
551
|
0.10
|
24.93
|
24.12
|
Total Industrial/Warehouse Properties
|
387,400
|
86.7
|
3,720
|
0.69
|
11.08
|
9.65
|
|
HUDSON COUNTY, NEW JERSEY
|
|||||||
Weehawken
|
|||||||
500 Avenue at Port Imperial (g)
|
2013
|
16,736
|
52.2
|
--
|
--
|
--
|
--
|
Total New Jersey Retail
|
16,736
|
52.2
|
--
|
--
|
--
|
--
|
|
WESTCHESTER COUNTY, NEW YORK
|
|||||||
Tarrytown
|
|||||||
230 White Plains Road
|
1984
|
9,300
|
100.0
|
179
|
0.03
|
19.25
|
19.03
|
Yonkers
|
|||||||
2 Executive Boulevard
|
1986
|
8,000
|
100.0
|
305
|
0.06
|
38.13
|
38.13
|
Total New York Retail Properties
|
17,300
|
100.0
|
484
|
0.09
|
27.98
|
27.86
|
|
Total Retail Properties
|
34,036
|
76.5
|
484
|
0.09
|
18.59
|
18.51
|
|
WESTCHESTER COUNTY, NEW YORK
|
|||||||
Elmsford
|
|||||||
700 Executive Boulevard
|
--
|
--
|
--
|
149
|
0.03
|
--
|
--
|
Yonkers
|
|||||||
1 Enterprise Boulevard
|
--
|
--
|
--
|
185
|
0.03
|
--
|
--
|
Total New York Land Leases
|
--
|
--
|
334
|
0.06
|
--
|
--
|
|
PRINCE GEORGE’S COUNTY, MARYLAND
|
|||||||
Greenbelt
|
|||||||
Capital Office Park Parcel A
|
--
|
--
|
--
|
153
|
0.03
|
--
|
--
|
Total Maryland Land Leases
|
--
|
--
|
153
|
0.03
|
--
|
--
|
|
Total Land Leases
|
--
|
--
|
487
|
0.09
|
--
|
--
|
|
TOTAL COMMERCIAL PROPERTIES
|
27,968,587
|
86.1
|
529,118
|
97.95
|
22.05
|
19.18
|
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
57
Property Listing
Multi-Family Properties
|
||||||||||
MULTI-FAMILY
PROPERTIES
|
Year
Built
|
Net
Rentable
Commercial
Area
(Sq. Ft)
|
Commercial
Percentage
Leased
as of
12/31/13
(%) (a)
|
Number
of units
|
Percentage
Leased
as of
12/31/13
(%) (a)
|
2013
Base
Rent
($000’s)
(b) (c)
|
Percentage
of Total
2013
Base Rent
%
|
2013
Average
Base Rent
Per Unit
($) (c) (l)
|
2013
Average
Effective
Rent
Per Unit
($) (c)
|
|
MIDDLESEX COUNTY, NEW JERSEY
|
||||||||||
New Brunswick
|
||||||||||
Richmond Court (g) (h)
|
1997
|
--
|
--
|
82
|
97.6
|
52
|
0.01
|
1,521
|
1,521
|
|
Riverwatch Commons (g) (h)
|
1995
|
--
|
--
|
118
|
93.2
|
70
|
0.01
|
1,489
|
1,489
|
|
UNION COUNTY, NEW JERSEY
|
||||||||||
Rahway
|
||||||||||
Park Square (g) (i)
|
2011
|
5,934
|
100.0
|
159
|
91.2
|
416
|
0.08
|
2,078
|
2,078
|
|
Total New Jersey Multi-Family
|
5,934
|
100.0
|
359
|
93.3
|
538
|
0.10
|
1,751
|
1,751
|
||
SUFFOLK COUNTY, MASSACHUSETTS
|
||||||||||
Revere
|
||||||||||
Alterra at Overlook Ridge 1A (g) (j)
|
2004
|
--
|
--
|
310
|
97.7
|
5,178
|
0.96
|
1,494
|
1,494
|
|
Alterra at Overlook Ridge 1B (g) (k)
|
2008
|
--
|
--
|
412
|
98.1
|
5,331
|
0.99
|
1,476
|
1,476
|
|
Total Massachusetts Multi-Family
|
--
|
--
|
722
|
97.9
|
10,509
|
1.95
|
1,483
|
1,483
|
||
Total Multi-Family Properties
|
5,934
|
100.0
|
1,081
|
96.4
|
11,047
|
2.05
|
1,570
|
1,570
|
||
TOTAL PROPERTIES
|
27,974,521
|
540,165
|
100.00
|
Footnotes to Property List (dollars in thousands, except per square foot amounts):
(a)
|
Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future and leases expiring December 31, 2013 aggregating 690,895 square feet (representing 2.5 percent of the Company’s total net rentable square footage) for which no new leases were signed.
|
(b)
|
Total base rent for 2013, determined in accordance with generally accepted accounting principles (“GAAP”). Substantially all of the commercial leases provide for annual base rents plus recoveries and escalation charges based upon the tenant’s proportionate share of and/or increases in real estate taxes and certain operating costs, as defined, and the pass through of charges for electrical usage. For the year ended December 31, 2013, total escalations and recoveries from tenants were: $63,114, or $3.34 per leased square foot, for office properties; $7,799, or $1.78 per leased square foot, for office/flex properties; and $1,847, or $5.36 per leased square foot, for other properties.
|
(c)
|
Excludes space leased by the Company.
|
(d)
|
Base rent for 2013 divided by net rentable commercial square feet leased at December 31, 2013.
|
(e)
|
Total base rent for 2013 minus total 2013 amortization of tenant improvements, leasing commissions and other concessions and costs, determined in accordance with GAAP, divided by net rentable commercial square feet leased at December 31, 2013.
|
(f)
|
This property is located on land leased by the Company.
|
(g)
|
As this property was acquired, commenced initial operations or initially consolidated by the Company during the 12 months ended December 31, 2013, the amounts represented in 2013 base rent reflect only that portion of the year during which the Company owned or consolidated the property. Accordingly, these amounts may not be indicative of the property’s full year results. For comparison purposes, the amounts represented in 2013 average base rent per sq. ft. and per unit for this property have been calculated by taking 2013 base rent for such property and annualizing these partial-year results, dividing such annualized amounts by the net rentable square feet leased or occupied units at December 31, 2013. These annualized per square foot and per unit amounts may not be indicative of the property’s results had the Company owned or consolidated the property for the entirety of the 12 months ended December 31, 2013.
|
(h)
|
Acquired on December 19, 2013. Amounts reflect period of ownership.
|
(i)
|
Acquired on November 20, 2013. Amounts reflect period of ownership.
|
(j)
|
Acquired on January 18, 2013. Amounts reflect period of ownership.
|
(k)
|
Acquired on April 4, 2013. Amounts reflect period of ownership.
|
(l)
|
Annualized base rent for 2013 divided by units occupied at December 31, 2013, divided by 12.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
58
Significant Tenants
The following table sets forth a schedule of the Company’s 50 largest tenants for the Consolidated Commercial Properties as of December 31, 2013, based upon annualized base rental revenue:
Number
of
Properties
|
Annualized
Base Rental
Revenue ($) (a)
|
Percentage of
Company
Annualized Commercial Base
Rental Revenue (%)
|
Square
Feet
Leased
|
Percentage of
Total Company
Commercial Leased
Sq. Ft. (%)
|
Year of
Lease
Expiration
|
|
DB Services New Jersey, Inc.
|
2
|
12,335,217
|
2.3
|
409,166
|
1.8
|
2017
|
National Union Fire Insurance Company of Pittsburgh, PA
|
3
|
11,203,562
|
2.0
|
398,141
|
1.7
|
(b)
|
Wyndham Worldwide Operations
|
2
|
11,199,134
|
2.0
|
452,915
|
1.9
|
2029
|
Bank Of Tokyo-Mitsubishi FUJI, Ltd.
|
1
|
10,540,716
|
1.9
|
282,606
|
1.2
|
(c)
|
Forest Research Institute, Inc.
|
1
|
9,070,892
|
1.6
|
215,659
|
0.9
|
2017
|
United States of America-GSA
|
11
|
8,756,966
|
1.6
|
285,343
|
1.2
|
(d)
|
Prentice-Hall, Inc.
|
1
|
8,643,699
|
1.6
|
474,801
|
2.0
|
2014
|
New Cingular Wireless PCS, LLC
|
4
|
7,297,156
|
1.3
|
312,899
|
1.3
|
(e)
|
Montefiore Medical Center
|
7
|
7,074,148
|
1.3
|
312,824
|
1.3
|
(f)
|
ICAP Securities USA, LLC
|
1
|
6,904,128
|
1.2
|
159,834
|
0.7
|
2017
|
TD Ameritrade Online Holdings
|
1
|
6,229,711
|
1.1
|
188,776
|
0.8
|
2020
|
Daiichi Sankyo, Inc.
|
1
|
6,133,613
|
1.1
|
171,900
|
0.7
|
2022
|
Merrill Lynch Pierce Fenner
|
1
|
5,883,780
|
1.1
|
294,189
|
1.2
|
2017
|
AECOM Technology Corporation
|
2
|
5,258,602
|
0.9
|
162,346
|
0.7
|
(g)
|
HQ Global Workplaces, LLC
|
17
|
4,863,079
|
0.9
|
276,721
|
1.2
|
(h)
|
Vonage America, Inc.
|
1
|
4,340,000
|
0.8
|
350,000
|
1.5
|
2017
|
CohnReznick, LLP
|
2
|
4,333,954
|
0.8
|
155,056
|
0.7
|
(i)
|
AT&T Corp.
|
1
|
4,137,500
|
0.7
|
275,000
|
1.2
|
(j)
|
Morgan Stanley Smith Barney
|
3
|
3,884,880
|
0.7
|
125,145
|
0.5
|
(k)
|
Allstate Insurance Company
|
7
|
3,696,720
|
0.7
|
160,312
|
0.7
|
(l)
|
Arch Insurance Company
|
1
|
3,685,118
|
0.7
|
106,815
|
0.5
|
2024
|
SunAmerica Asset Management
|
1
|
3,167,756
|
0.6
|
69,621
|
0.3
|
2018
|
Tullett Prebon Holdings Corp.
|
1
|
3,127,970
|
0.6
|
100,759
|
0.4
|
2023
|
Alpharma, LLC
|
1
|
3,098,092
|
0.6
|
112,235
|
0.5
|
2018
|
Xand Operations, LLC
|
2
|
3,014,150
|
0.5
|
131,078
|
0.6
|
2024
|
E*Trade Financial Corporation
|
1
|
2,930,757
|
0.5
|
106,573
|
0.5
|
2022
|
Plymouth Rock Management Company of New Jersey
|
2
|
2,928,321
|
0.5
|
116,889
|
0.5
|
2020
|
Natixis North America, Inc.
|
1
|
2,823,569
|
0.5
|
89,907
|
0.4
|
2021
|
Continental Casualty Company
|
2
|
2,784,736
|
0.5
|
100,712
|
0.4
|
(m)
|
AAA Mid-Atlantic, Inc.
|
2
|
2,765,642
|
0.5
|
129,784
|
0.6
|
(n)
|
KPMG, LLP
|
2
|
2,736,214
|
0.5
|
121,490
|
0.5
|
(o)
|
Tradeweb Markets, LLC
|
1
|
2,711,760
|
0.5
|
64,976
|
0.3
|
2017
|
Connell Foley, LLP
|
2
|
2,657,218
|
0.5
|
97,822
|
0.4
|
2015
|
New Jersey Turnpike Authority
|
1
|
2,605,798
|
0.5
|
100,223
|
0.4
|
2017
|
Lowenstein Sandler LLP
|
1
|
2,516,264
|
0.5
|
98,677
|
0.4
|
2017
|
Savvis Communications Corporation
|
1
|
2,430,116
|
0.4
|
71,474
|
0.3
|
2015
|
Virgin Mobile USA, LP
|
1
|
2,427,776
|
0.4
|
93,376
|
0.4
|
2016
|
ASRC Aerospace Corporation
|
1
|
2,413,896
|
0.4
|
81,108
|
0.3
|
2014
|
UBS Financial Services, Inc.
|
3
|
2,391,327
|
0.4
|
82,413
|
0.3
|
(p)
|
Sony Music Entertainment
|
1
|
2,359,986
|
0.4
|
97,653
|
0.4
|
2014
|
T-Mobile USA, Inc.
|
1
|
2,339,254
|
0.4
|
105,135
|
0.4
|
2017
|
Qualcare Alliance Networks, Inc.
|
2
|
2,316,191
|
0.4
|
118,779
|
0.5
|
2021
|
Tower Insurance Company of New York
|
1
|
2,306,760
|
0.4
|
76,892
|
0.3
|
2023
|
Bozzuto & Associates, Inc.
|
1
|
2,301,992
|
0.4
|
104,636
|
0.4
|
2025
|
Rothstein, Kass & Company, P.C.
|
1
|
2,287,823
|
0.4
|
88,652
|
0.4
|
2017
|
The Louis Berger Group, Inc.
|
3
|
2,268,188
|
0.4
|
115,758
|
0.5
|
(q)
|
Movado Group, Inc.
|
1
|
2,261,498
|
0.4
|
98,326
|
0.4
|
2018
|
Norris, McLaughlin & Marcus, PA
|
1
|
2,259,738
|
0.4
|
86,913
|
0.4
|
2017
|
Bunge Management Services, Inc.
|
1
|
2,221,151
|
0.4
|
66,303
|
0.3
|
2020
|
Barr Laboratories, Inc.
|
1
|
2,209,107
|
0.4
|
89,510
|
0.4
|
2015
|
Totals
|
220,135,625
|
39.6
|
8,388,122
|
35.6
|
See footnotes on subsequent page.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
59
Significant Tenants
|
(Continued)
|
(a)
|
Annualized base rental revenue is based on actual December 2013 billings times 12. For leases whose rent commences after January 1, 2014, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
|
(b)
|
281,023 square feet expire in 2018; 117,118 square feet expire in 2019.
|
(c)
|
20,649 square feet expire in 2018; 24,607 square feet expire in 2019; 237,350 square feet expire in 2029.
|
(d)
|
45,736 square feet expire in 2014; 182,458 square feet expire in 2015; 15,851 square feet expire in 2016; 21,596 square feet expire in 2022; 19,702 square feet expire in 2023.
|
(e)
|
100,151 square feet expire in 2014; 212,748 square feet expire in 2018.
|
(f)
|
21,110 square feet expire in 2014; 13,512 square feet expire in 2015; 7,200 square feet expire in 2016; 59,302 square feet expire in 2017; 36,385 square feet expire in 2018; 133,763 square feet expire in 2019; 8,600 square feet expire in 2020; 14,842 square feet expire in 2021; 9,610 square feet expire in 2022; 8,500 square feet expire in 2023.
|
(g)
|
70,932 square feet expire in 2023; 91,414 square feet expire in 2029.
|
(h)
|
22,279 square feet expire in 2015; 12,407 square feet expire in 2017; 19,190 square feet expire in 2018; 41,549 square feet expire in 2019; 21,008 square feet expire in 2020; 14,724 square feet expire in 2021; 36,158 square feet expire in 2023; 109,406 square feet expire in 2024.
|
(i)
|
1,021 square feet expire in 2014; 154,035 square feet expire in 2020.
|
(j)
|
115,000 square feet expire in 2016; 160,000 square feet expire in 2019.
|
(k)
|
26,834 square feet expire in 2014; 29,654 square feet expire in 2015; 26,262 square feet expire in 2018; 42,395 square feet expire in 2026.
|
(l)
|
4,456 square feet expire in 2014; 5,348 square feet expire in 2015; 4,014 square feet expire in 2016; 75,740 square feet expire in 2017; 70,754 square feet expire in 2018.
|
(m)
|
19,416 square feet expire in 2016; 81,296 square feet expire in 2031.
|
(n)
|
9,784 square feet expire in 2017; 120,000 square feet expire in 2022.
|
(o)
|
10,877 square feet expire in 2014; 53,409 square feet expire in 2019; 57,204 square feet expire in 2020.
|
(p)
|
42,360 square feet expire in 2016; 13,340 square feet expire in 2022; 26,713 square feet expire in 2024.
|
(q)
|
7,426 square feet expire in 2017; 108,332 square feet expire in 2026.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
60
Schedule of Lease Expirations
All Consolidated Commercial Properties
The following table sets forth a schedule of lease expirations for the total of the Company’s office, office/flex, industrial/warehouse and stand-alone retail properties included in the Consolidated Commercial Properties beginning January 1, 2014, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2014 through 2016 only):
Year Of
Expiration/
Market
|
Number Of
Leases
Expiring (a)
|
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
|
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
|
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
|
Average Annualized
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
|
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
|
2014 (c)
|
||||||
Northern NJ
|
117
|
1,416,811
|
6.0
|
36,328,229
|
25.64
|
6.5
|
Central NJ
|
59
|
266,140
|
1.1
|
5,657,629
|
21.26
|
1.0
|
Westchester Co., NY
|
89
|
373,548
|
1.6
|
8,622,120
|
23.08
|
1.6
|
Manhattan
|
-
|
-
|
-
|
-
|
-
|
-
|
Sub. Philadelphia
|
11
|
107,465
|
0.5
|
784,488
|
7.30
|
0.1
|
Fairfield, CT
|
8
|
33,420
|
0.1
|
639,511
|
19.14
|
0.1
|
Washington, DC/MD
|
28
|
209,098
|
0.9
|
5,693,956
|
27.23
|
1.0
|
Rockland Co., NY
|
5
|
10,295
|
(d)
|
249,103
|
24.20
|
(d)
|
TOTAL – 2014
|
317
|
2,416,777
|
10.2
|
57,975,036
|
23.99
|
10.3
|
2015
|
||||||
Northern NJ
|
108
|
1,353,219
|
5.8
|
30,435,261
|
22.49
|
5.5
|
Central NJ
|
65
|
500,732
|
2.1
|
11,484,137
|
22.93
|
2.1
|
Westchester Co., NY
|
77
|
404,489
|
1.7
|
8,414,856
|
20.80
|
1.5
|
Manhattan
|
-
|
-
|
-
|
-
|
-
|
-
|
Sub. Philadelphia
|
27
|
253,913
|
1.1
|
1,845,999
|
7.27
|
0.3
|
Fairfield, CT
|
9
|
101,473
|
0.4
|
2,512,822
|
24.76
|
0.5
|
Washington, DC/MD
|
38
|
310,215
|
1.3
|
9,690,355
|
31.24
|
1.7
|
Rockland Co., NY
|
2
|
32,311
|
0.1
|
775,464
|
24.00
|
0.1
|
TOTAL – 2015
|
326
|
2,956,352
|
12.5
|
65,158,894
|
22.04
|
11.7
|
2016
|
||||||
Northern NJ
|
108
|
922,299
|
3.9
|
23,927,917
|
25.94
|
4.3
|
Central NJ
|
60
|
580,900
|
2.5
|
13,341,058
|
22.97
|
2.4
|
Westchester Co., NY
|
86
|
489,307
|
2.1
|
9,787,424
|
20.00
|
1.8
|
Manhattan
|
-
|
-
|
-
|
-
|
-
|
-
|
Sub. Philadelphia
|
11
|
160,798
|
0.7
|
1,070,328
|
6.66
|
0.2
|
Fairfield, CT
|
4
|
118,861
|
0.5
|
2,337,142
|
19.66
|
0.4
|
Washington, DC/MD
|
27
|
102,590
|
0.4
|
2,668,920
|
26.02
|
0.5
|
Rockland Co., NY
|
1
|
1,885
|
(d)
|
49,010
|
26.00
|
(d)
|
TOTAL – 2016
|
297
|
2,376,640
|
10.1
|
53,181,799
|
22.38
|
9.6
|
Schedule continued, with footnotes, on subsequent page.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
61
Schedule of Lease Expirations
All Consolidated Commercial Properties (continued)
Year Of
Expiration
|
Number Of
Leases
Expiring (a)
|
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
|
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
|
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
|
Average Annualized
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
|
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
|
|
2017
|
256
|
3,549,374
|
15.1
|
84,330,886
|
23.76
|
15.2
|
|
2018
|
260
|
2,612,847
|
11.1
|
60,887,024
|
23.30
|
11.0
|
|
2019
|
181
|
1,974,538
|
8.4
|
42,534,953
|
21.54
|
7.7
|
|
2020
|
122
|
1,665,591
|
7.1
|
35,109,743
|
21.08
|
6.3
|
|
2021
|
83
|
1,280,764
|
5.4
|
33,109,697
|
25.85
|
6.0
|
|
2022
|
61
|
995,129
|
4.2
|
25,143,501
|
25.27
|
4.5
|
|
2023
|
39
|
1,059,601
|
4.5
|
26,923,060
|
25.41
|
4.8
|
|
2024
|
52
|
1,023,661
|
4.4
|
25,220,018
|
24.64
|
4.5
|
|
2025 and thereafter
|
34
|
1,639,659
|
7.0
|
46,552,402
|
28.39
|
8.4
|
|
Totals/
|
|||||||
Weighted Average
|
2,028
|
23,550,933
|
(c) (e)
|
100.0
|
556,127,013
|
23.61
|
100.0
|
(a)
|
Includes office, office/flex, industrial/warehouse and stand-alone retail property tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.
|
(b)
|
Annualized base rental revenue is based on actual December 2013 billings times 12. For leases whose rent commences after January 1, 2014 annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
|
(c)
|
Includes leases expiring December 31, 2013 aggregating 690,895 square feet and representing annualized rent of $18,327,124 for which no new leases were signed.
|
(d)
|
Represents 0.05% or less.
|
(e)
|
Reconciliation to Company’s total net rentable square footage is as follows:
|
Square Feet
|
|
Square footage leased to commercial tenants
|
23,550,933
|
Square footage used for corporate offices, management offices,
|
|
building use, retail tenants, food services, other ancillary
|
|
service tenants and occupancy adjustments
|
507,162
|
Square footage unleased
|
3,899,690
|
Total net rentable square footage (does not include land leases)
|
27,957,785
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
62
Schedule of Lease Expirations
Office Properties
The following table sets forth a schedule of lease expirations for the office properties beginning January 1, 2014, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2014 through 2016 only):
Year Of
Expiration/
Market
|
Number Of
Leases
Expiring (a)
|
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
|
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
|
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
|
Average Annualized
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
|
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
|
||
2014 (c)
|
||||||||
Northern NJ
|
108
|
1,322,633
|
7.1
|
35,047,187
|
26.50
|
7.1
|
||
Central NJ
|
50
|
211,090
|
1.1
|
4,875,284
|
23.10
|
1.0
|
||
Westchester Co., NY
|
58
|
174,061
|
0.9
|
4,999,380
|
28.72
|
1.0
|
||
Manhattan
|
-
|
-
|
-
|
-
|
-
|
-
|
||
Fairfield Co., CT
|
5
|
18,995
|
0.1
|
465,582
|
24.51
|
0.1
|
||
Washington, DC/MD
|
28
|
209,098
|
1.1
|
5,693,956
|
27.23
|
1.2
|
||
Rockland Co., NY
|
5
|
10,295
|
0.1
|
249,103
|
24.20
|
0.1
|
||
TOTAL – 2014
|
254
|
1,946,172
|
10.4
|
51,330,492
|
26.38
|
10.5
|
||
2015
|
||||||||
Northern NJ
|
101
|
1,298,687
|
6.8
|
29,807,010
|
22.95
|
5.9
|
||
Central NJ
|
55
|
421,028
|
2.2
|
10,430,203
|
24.77
|
2.1
|
||
Westchester Co., NY
|
46
|
200,651
|
1.1
|
5,210,982
|
25.97
|
1.1
|
||
Manhattan
|
-
|
-
|
-
|
-
|
-
|
-
|
||
Fairfield Co., CT
|
7
|
52,996
|
0.3
|
1,531,733
|
28.90
|
0.3
|
||
Washington, DC/MD
|
38
|
310,215
|
1.7
|
9,690,355
|
31.24
|
2.0
|
||
Rockland Co., NY
|
2
|
32,311
|
0.2
|
775,464
|
24.00
|
0.2
|
||
TOTAL – 2015
|
249
|
2,315,888
|
12.3
|
57,445,747
|
24.81
|
11.6
|
||
2016
|
||||||||
Northern NJ
|
103
|
867,222
|
4.5
|
23,265,365
|
26.83
|
4.7
|
||
Central NJ
|
51
|
466,109
|
2.5
|
11,570,870
|
24.82
|
2.3
|
||
Westchester Co., NY
|
40
|
196,885
|
1.1
|
5,307,362
|
26.96
|
1.1
|
||
Manhattan
|
-
|
-
|
-
|
-
|
-
|
-
|
||
Fairfield Co., CT
|
3
|
30,861
|
0.2
|
765,462
|
24.80
|
0.2
|
||
Washington, DC/MD
|
27
|
102,590
|
0.5
|
2,668,920
|
26.02
|
0.5
|
||
Rockland Co., NY
|
1
|
1,885
|
(d)
|
49,010
|
26.00
|
(d)
|
||
TOTAL – 2016
|
225
|
1,665,552
|
8.8
|
43,626,989
|
26.19
|
8.8
|
||
2017
|
194
|
3,028,640
|
16.1
|
77,414,239
|
25.56
|
15.7
|
||
2018
|
184
|
1,841,388
|
9.8
|
51,365,466
|
27.89
|
10.4
|
||
2019
|
136
|
1,323,823
|
7.0
|
33,542,944
|
25.34
|
6.8
|
||
2020
|
98
|
1,345,267
|
7.1
|
31,014,538
|
23.05
|
6.3
|
||
2021
|
72
|
1,150,820
|
6.1
|
31,257,603
|
27.16
|
6.3
|
||
2022
|
55
|
928,102
|
4.9
|
24,227,280
|
26.10
|
4.9
|
||
2023
|
30
|
856,473
|
4.6
|
24,261,425
|
28.33
|
4.9
|
||
2024
|
40
|
874,987
|
4.6
|
22,808,629
|
26.07
|
4.6
|
||
2025 and thereafter
|
28
|
1,562,229
|
8.3
|
45,312,485
|
29.01
|
9.2
|
||
Totals/Weighted
Average
|
1,565
|
18,839,341 (c)
|
100.0
|
493,607,837
|
26.20
|
100.0
|
(a)
|
Includes office tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.
|
(b)
|
Annualized base rental revenue is based on actual December 2013 billings times 12. For leases whose rent commences after January 1, 2014 annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
|
(c)
|
Includes leases expiring December 31, 2013 aggregating 606,551 square feet and representing annualized rent of $17,378,189 for which no new leases were signed.
|
(d)
|
Represents 0.05% or less.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
63
Schedule of Lease Expirations
Office/Flex Properties
The following table sets forth a schedule of lease expirations for the office/flex properties beginning January 1, 2014, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2014 through 2016 only):
Year Of
Expiration/
Market
|
Number Of
Leases
Expiring (a)
|
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
|
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
|
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
|
Average Annualized
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
|
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
|
|
2014 (c)
|
|||||||
Northern NJ
|
9
|
94,178
|
2.2
|
1,281,042
|
13.60
|
2.1
|
|
Central NJ
|
7
|
53,190
|
1.2
|
741,685
|
13.94
|
1.3
|
|
Westchester Co., NY
|
27
|
174,147
|
4.0
|
3,205,985
|
18.41
|
5.5
|
|
Sub. Philadelphia
|
11
|
107,465
|
2.5
|
784,488
|
7.30
|
1.4
|
|
Fairfield Co., CT
|
3
|
14,425
|
0.3
|
173,929
|
12.06
|
0.3
|
|
TOTAL – 2014
|
57
|
443,405
|
10.2
|
6,187,129
|
13.95
|
10.6
|
|
2015
|
|||||||
Northern NJ
|
7
|
54,532
|
1.3
|
628,251
|
11.52
|
1.1
|
|
Central NJ
|
8
|
76,690
|
1.8
|
982,234
|
12.81
|
1.7
|
|
Westchester Co., NY
|
30
|
175,838
|
4.0
|
2,853,874
|
16.23
|
4.9
|
|
Sub. Philadelphia
|
27
|
253,913
|
5.8
|
1,845,999
|
7.27
|
3.2
|
|
Fairfield Co., CT
|
2
|
48,477
|
1.1
|
981,089
|
20.24
|
1.7
|
|
TOTAL – 2015
|
74
|
609,450
|
14.0
|
7,291,447
|
11.96
|
12.6
|
|
2016
|
|||||||
Northern NJ
|
5
|
55,077
|
1.3
|
662,552
|
12.03
|
1.2
|
|
Central NJ
|
8
|
113,731
|
2.6
|
1,746,332
|
15.35
|
3.0
|
|
Westchester Co., NY
|
42
|
261,434
|
6.0
|
4,133,268
|
15.81
|
7.1
|
|
Sub. Philadelphia
|
11
|
160,798
|
3.7
|
1,070,328
|
6.66
|
1.8
|
|
Fairfield Co., CT
|
1
|
88,000
|
2.0
|
1,571,680
|
17.86
|
2.7
|
|
TOTAL – 2016
|
67
|
679,040
|
15.6
|
9,184,160
|
13.53
|
15.8
|
|
2017
|
62
|
520,734
|
12.0
|
6,916,647
|
13.28
|
11.9
|
|
2018
|
73
|
677,976
|
15.6
|
8,925,585
|
13.17
|
15.4
|
|
2019
|
42
|
606,270
|
13.9
|
8,199,608
|
13.52
|
14.1
|
|
2020
|
23
|
273,092
|
6.3
|
3,420,732
|
12.53
|
5.9
|
|
2021
|
11
|
129,944
|
3.0
|
1,852,094
|
14.25
|
3.2
|
|
2022
|
6
|
67,027
|
1.5
|
916,221
|
13.67
|
1.6
|
|
2023
|
7
|
127,407
|
2.9
|
1,783,271
|
14.00
|
3.1
|
|
2024
|
12
|
148,674
|
3.4
|
2,411,389
|
16.22
|
4.2
|
|
2025 and thereafter
|
5
|
69,430
|
1.6
|
947,917
|
13.65
|
1.6
|
|
Totals/Weighted
|
|||||||
Average
|
439
|
4,352,449
|
(c)
|
100.0
|
58,036,200
|
13.33
|
100.0
|
(a)
|
Includes office/flex tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.
|
(b)
|
Annualized base rental revenue is based on actual December 2013 billings times 12. For leases whose rent commences after January 1, 2014, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above. Includes office/flex tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.
|
(c)
|
Includes leases expiring December 31, 2013 aggregating 84,344 square feet and representing annualized rent of $948,935 for which no new leases were signed.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
64
Schedule of Lease Expirations
Industrial/Warehouse Properties
The following table sets forth a schedule of lease expirations for the industrial/warehouse properties beginning January 1, 2014, assuming that none of the tenants exercise renewal or termination options. All industrial/warehouse properties are located in the Westchester County, NY market:
Year Of
Expiration
|
Number Of
Leases
Expiring (a)
|
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
|
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
|
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
|
Average Annualized
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
|
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
|
|
2014
|
3
|
16,040
|
4.9
|
241,755
|
15.07
|
6.3
|
|
2015
|
1
|
28,000
|
8.3
|
350,000
|
12.50
|
9.0
|
|
2016
|
4
|
30,988
|
9.2
|
346,794
|
11.19
|
8.9
|
|
2018
|
3
|
93,483
|
27.8
|
595,973
|
6.38
|
15.4
|
|
2019
|
3
|
44,445
|
13.2
|
792,401
|
17.83
|
20.4
|
|
2020
|
1
|
47,232
|
14.1
|
674,473
|
14.28
|
17.4
|
|
2023
|
2
|
75,721
|
22.5
|
878,364
|
11.60
|
22.6
|
|
Totals/Weighted
|
|||||||
Average
|
17
|
335,909
|
100.0
|
3,879,760
|
11.55
|
100.0
|
(a)
|
Includes industrial/warehouse tenants only. Excludes leases for amenity, retail, parking and month-to-month industrial/warehouse tenants. Some tenants have multiple leases.
|
(b)
|
Annualized base rental revenue is based on actual December 2013 billings times 12. For leases whose rent commences after January 1, 2014, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, the historical results may differ from those set forth above.
|
Stand-Alone Retail Properties
The following table sets forth a schedule of lease expirations for the stand-alone retail properties beginning January 1, 2014, assuming that none of the tenants exercise renewal or termination options. (with a breakdown by market for 2014 through 2016 only):
Year Of
Expiration
|
Number Of
Leases
Expiring (a)
|
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
|
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
|
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
|
Average Annualized
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
|
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
|
2014
|
||||||
Central NJ
|
2
|
1,860
|
8.0
|
40,660
|
21.86
|
6.7
|
Westchester Co., NY
|
1
|
9,300
|
40.0
|
175,000
|
18.82
|
29.0
|
TOTAL – 2014
|
3
|
11,160
|
48.0
|
215,660
|
19.32
|
35.7
|
2015
|
||||||
Central NJ
|
2
|
3,014
|
13.0
|
71,700
|
23.79
|
11.9
|
Westchester Co., NY
|
-
|
-
|
-
|
-
|
-
|
-
|
TOTAL – 2015
|
2
|
3,014
|
13.0
|
71,700
|
23.79
|
11.9
|
2016
|
||||||
Central NJ
|
1
|
1,060
|
4.6
|
23,856
|
22.51
|
4.0
|
Westchester Co., NY
|
-
|
-
|
-
|
-
|
-
|
-
|
TOTAL – 2016
|
1
|
1,060
|
4.6
|
23,856
|
22.51
|
4.0
|
2025 and thereafter
|
1
|
8,000
|
34.4
|
292,000
|
36.50
|
48.4
|
Totals/Weighted
|
||||||
Average
|
7
|
23,234
|
100.0
|
603,216
|
25.96
|
100.0
|
(a)
|
Includes stand-alone retail property tenants only.
|
(b)
|
Annualized base rental revenue is based on actual December 2013 billings times 12. For leases whose rent commences after January 1, 2014 annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
|
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended December 31, 2013
65