FIRST QUARTER 2012
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 Quarterly Report on Form 10-Q (the “10-Q”) 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-Q, the footnotes thereto and the limitations set forth therein. Investors may not rely on the Supplemental Package without reference to the 10-Q 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 March 31, 2012
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 / Transactions | 9 |
· Financing Activity / Dividends | 9 |
· Leasing | 10 |
· Information About FFO | 11 |
· Key Financial Data | 12 |
· Same-Store Results and Analysis | 13 |
· Unconsolidated Joint Ventures Summary | 14 – 16 |
· Select Financial Ratios | 17 |
· Debt Analysis: | |
· Debt Breakdown / Future Repayments | 18 |
· Debt Maturities | 19 |
· Debt Detail | 20 |
III. FINANCIAL INFORMATION | |
· Consolidated Statements of Operations | 22 |
· Consolidated Balance Sheets | 23 |
· Consolidated Statement of Changes in Equity | 24 |
· Statements of Funds from Operations | 25 |
· Statements of Funds from Operations Per Diluted Share | 26 |
· Reconciliation of Basic-to-Diluted Shares/Units | 27 |
IV. VALUE CREATION PIPELINE | |
· Properties Commencing Initial Operations / Summary of Construction Projects | 29 |
· Rental Property Sales/Dispositions / Rental Property Held for Sale | 30 |
· Summary of Land Parcels | 31 |
V. PORTFOLIO/ LEASING STATISTICS | |
· Leasing Statistics | 33 – 35 |
· Market Diversification (MSAs) | 36 |
· Industry Diversification (Top 30 Tenant Industries) | 37 |
· Consolidated Portfolio Analyses: | |
Breakdown by: | |
(a) Number of Properties | 38 |
(b) Square Footage | 39 |
(c) Base Rental Revenue | 40 |
(d) Percentage Leased | 41 |
· Consolidated Property Listing (by Property Type) | 42 – 51 |
· Significant Tenants (Top 50 Tenants) | 52 – 53 |
· Schedules of Lease Expirations (by Property Type) | 54 – 58 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
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,” “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; |
· | 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 office, office/flex and industrial/warehouse 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 refinancing 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 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 March 31, 2012
3
I. COMPANY BACKGROUND
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
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 $4.8 billion at March 31, 2012. Mack-Cali has been involved in all aspects of commercial real estate development, management and ownership for over 50 years and has been a publicly-traded REIT since 1994. Mack-Cali owns or has interests in 277 properties, primarily class A office and office/flex buildings, totaling approximately 32.2 million square feet, serving as home to over 2,000 tenants. The properties are located primarily in suburban markets of the Northeast, many with adjacent, Company-controlled developable land sites able to accommodate up to 12.3 million square feet of additional commercial space.
History
Established over 50 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 March 31, 2012)
Corporate Headquarters | Edison, New Jersey |
Fiscal Year-End | 12/31 |
Total Properties | 277 |
Total Square Feet | 32.2 million square feet |
Geographic Diversity | Five states and the District of Columbia |
New Jersey Presence | 23.0 million square feet |
Northeast Presence | 32.2 million square feet |
Common Shares and | |
Units Outstanding | 100.0 million |
Dividend-- Quarter/Annualized | $0.45/$1.80 |
Dividend Yield | 6.2% |
Total Market Capitalization | $4.8 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 March 31, 2012
5
Board of Directors
William L. Mack, Chairman of the Board | |
Alan S. Bernikow | Alan G. Philibosian |
John R. Cali | Irvin D. Reid |
Kenneth M. Duberstein | Vincent Tese |
Nathan Gantcher | Robert F. Weinberg |
Mitchell E. Hersh | Roy J. Zuckerberg |
David S. Mack |
Executive Officers
Mitchell E. Hersh, President and Chief Executive Officer |
Barry Lefkowitz, Executive Vice President and Chief Financial Officer |
Roger W. Thomas, Executive Vice President, General Counsel and Secretary |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
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 | Keefe, Bruyette & Woods, Inc. Sheila K. McGrath (212) 887-7793 |
Cowen and Company James Sullivan (646) 562-1380 | KeyBanc Capital Markets Jordan Sadler (917) 368-2280 |
Deutsche Bank North America John N. Perry (212) 250-4912 | Stifel, Nicolaus & Company, Inc. John W. Guinee, III (443) 224-1307 |
Green Street Advisors Michael Knott (949) 640-8780 | UBS Investment Research Ross T. Nussbaum (212) 713-2484 |
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 March 31, 2012
7
II. FINANCIAL HIGHLIGHTS
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
8
II. FINANCIAL HIGHLIGHTS
Quarterly Summary
The following is a summary of the Company’s recent activity:
Funds from operations (FFO) available to common shareholders for the quarter ended March 31, 2012 amounted to $74.5 million, or $0.74 per share.
Net income available to common shareholders for the first quarter 2012 equaled $25.8 million, or $0.29 per share.
Total revenues for the first quarter 2012 were $183.0 million.
All per share amounts presented above are on a diluted basis.
The Company had 87,811,226 shares of common stock, and 12,187,122 common operating partnership units outstanding as of March 31, 2012. The Company had a total of 99,998,348 common shares/common units outstanding at March 31, 2012.
As of March 31, 2012, the Company had total indebtedness of approximately $1.9 billion, with a weighted average annual interest rate of 6.15 percent.
The Company had a debt-to-undepreciated assets ratio of 34.2 percent at March 31, 2012. The Company had an interest coverage ratio of 3.4 times for the quarter ended March 31, 2012.
Transactions
On February 17, 2012, the Company entered into a joint venture to form Stamford SM L.L.C. (“Stamford SM”) which acquired a senior mezzanine loan position in the capital stack of a 1.7 million square-foot class A portfolio in Stamford, Connecticut for $40 million. The Mezz Loan has a face value of $50 million (subject to certain conditions, $3 million is payable to another party), and is secured by the equity interests in a premier seven-building portfolio containing 1.67 million square feet of class A office space and 106 residential rental units totaling 70,500 square feet, all located in the Stamford Central Business District. The Company owns an 80 percent interest in the venture.
Financing Activity
On April 19, 2012, the Company completed the sale of $300 million face amount of 4.50 percent senior unsecured notes due April 18, 2022 with interest payable semi-annually in arrears. The net proceeds from the issuance of $296.8 million, after underwriting discount and offering expenses, were used primarily to repay outstanding borrowings under the Company’s unsecured revolving credit facility and for general corporate purposes, which may include the purchasing or retiring of some of our outstanding debt securities.
Dividends
In March, the Company’s Board of Directors declared a cash dividend of $0.45 per common share (indicating an annual rate of $1.80 per common share) for the first quarter 2012, which was paid on April 13, 2012 to shareholders of record as of April 4, 2012.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
9
Leasing
Mack-Cali’s consolidated in-service portfolio was 87.9 percent leased at March 31, 2012, as compared to 88.3 percent leased at December 31, 2011.
For the quarter ended March 31, 2012, the Company executed 166 leases at its consolidated in-service portfolio totaling 1,098,191 square feet, consisting of 815,044 square feet of office space and 283,147 square feet of office/flex space. Of these totals, 291,426 square feet were for new leases and 806,765 square feet were for lease renewals and other tenant retention transactions.
Highlights of the quarter’s leasing transactions include:
NORTHERN NEW JERSEY:
- | Tower Insurance Company of New York, a provider of property and casualty insurance products and services, signed a new lease for 76,892 square feet at Harborside Financial Center Plaza 2 in Jersey City. The 761,200 square-foot office building is 98.0 percent leased. |
- | Lehman Brothers Holdings, Inc., a global financial services firm, signed transactions totaling 33,258 square feet, representing a 30,542 square-foot relocation and a 2,716 square-foot renewal at 101 Hudson Street in Jersey City. The 1,246,283 square-foot office building is 89.5 percent leased. |
- | Wells Fargo Advisors, LLC, a financial services firm, signed a new lease for 29,391 square feet at Mack-Cali Centre VI, located at 461 From Road in Paramus. The 253,554 square-foot office building is 27.3 percent leased. |
- | The State of New Jersey signed a new lease for 23,316 square feet at 201 Littleton Road in Morris Plains. The 88,369 square-foot office building is 77.7 percent leased. |
- | Mannkind Corporation, a biopharmaceutical company, renewed 22,746 square feet at Mack-Cali Centre IV, a 269,191 square-foot office building located at 61 South Paramus Road in Paramus that is 61.2 percent leased. |
CENTRAL NEW JERSEY:
- | A global engineering company renewed 39,060 square feet at 200 Horizon Drive in Hamilton Township. Located in Horizon Center Business Park, the 45,770 square-foot office/flex building is 100 percent leased. |
WESTCHESTER COUNTY, NEW YORK:
- | BTX Technologies, Inc., a manufacturer and distributor of products used to interface and integrate video, audio and data systems, renewed 23,060 square feet at 5 Skyline Drive in Hawthorne. The 124,022 square-foot office/flex building, located in Mid-Westchester Executive Park, is 96.1 percent leased. |
- | Vie De France Yamazaki, Inc., a wholesale bakery distributor, renewed 24,678 square feet at 525 Executive Boulevard in Elmsford. The 61,700 square-foot office/flex building, located in Cross Westchester Executive Park, is 100 percent leased. |
SUBURBAN PHILADELPHIA:
- | A global engineering company renewed its lease for the entire 74,565 square-foot office building at 228 Strawbridge Drive in Moorestown Corporate Center in Moorestown. |
Additionally, Metropolitan Life Insurance Company signed transactions totaling 46,858 square feet, including:
- | A renewal of 11,650 square feet and an expansion of 5,971 square feet at 565 Taxter Road in Elmsford, NY, a 170,554 square-foot office building located in Taxter Corporate Park that is 83.1 percent leased; |
- | A renewal of 16,272 square feet at 65 Jackson Drive in Cranford, NJ, an 82,778 square-foot office building located in Cranford Business Park that is 89.8 percent leased; and |
- | A renewal of 12,965 square feet at Mack-Cali Centre IV, located at 61 South Paramus Road in Paramus, NJ. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
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 and 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 by excluding 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 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 26.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
11
Key Financial Data
As of or for the three months ended | |||||
3/31/12 | 12/31/11 | 9/30/11 | 6/30/11 | 3/31/11 | |
Shares and Units: | |||||
Common Shares Outstanding | 87,811,226 | 87,799,479 | 87,141,716 | 87,050,423 | 86,933,001 |
Common Units Outstanding | 12,187,122 | 12,197,122 | 12,771,105 | 12,806,126 | 12,878,404 |
Combined Shares and Units | 99,998,348 | 99,996,601 | 99,912,821 | 99,856,549 | 99,811,405 |
Preferred Shares Outstanding | 0 | 0 | 10,000 | 10,000 | 10,000 |
Weighted Average- Basic (a) | 99,992,282 | 99,869,353 | 99,818,419 | 99,775,716 | 95,900,835 |
Weighted Average- Diluted (b) | 100,062,203 | 99,939,994 | 99,916,948 | 99,886,510 | 96,015,190 |
Common Share Price ($’s): | |||||
At the end of the period | 28.82 | 26.69 | 26.75 | 32.94 | 33.90 |
High during period | 29.80 | 28.91 | 34.77 | 35.96 | 35.44 |
Low during period | 25.68 | 23.71 | 25.70 | 31.12 | 31.99 |
Market Capitalization: | |||||
($’s in thousands, except ratios) | |||||
Market Value of Equity (c) | 2,883,784 | 2,670,846 | 2,699,699 | 3,316,509 | 3,410,943 |
Total Debt | 1,940,715 | 1,914,215 | 1,886,500 | 1,869,252 | 1,876,867 |
Total Market Capitalization | 4,824,499 | 4,585,061 | 4,586,199 | 5,185,761 | 5,287,810 |
Total Debt/ Total Market Capitalization | 40.23% | 41.75% | 41.13% | 36.05% | 35.49% |
Financials: | |||||
($’s in thousands, except ratios and per share amounts) | |||||
Total Assets | 4,299,434 | 4,295,759 | 4,309,872 | 4,326,483 | 4,330,590 |
Gross Book Value of Real Estate Assets | 5,226,792 | 5,279,770 | 5,253,281 | 5,231,303 | 5,210,451 |
Total Liabilities | 2,160,211 | 2,141,759 | 2,131,451 | 2,104,008 | 2,085,006 |
Total Equity | 2,139,223 | 2,154,000 | 2,178,421 | 2,222,475 | 2,245,584 |
Total Revenues | 182,980 | 177,971 | 175,437 | 179,167 | 184,213 |
Capitalized Interest | 230 | 205 | 122 | 203 | 550 |
Scheduled Principal Amortization | 829 | 785 | 752 | 615 | 628 |
Interest Coverage Ratio | 3.43 | 3.14 | 3.32 | 3.20 | 3.18 |
Fixed Charge Coverage Ratio | 3.31 | 3.03 | 3.17 | 3.07 | 3.01 |
Net Income | 29,267 | 18,438 | 24,083 | 20,291 | 18,575 |
Net Income Available to Common Shareholders | 25,767 | 16,122 | 20,500 | 17,333 | 15,729 |
Earnings per Share—diluted | 0.29 | 0.18 | 0.24 | 0.20 | 0.19 |
FFO per Share—diluted (d) | 0.74 | 0.68 | 0.73 | 0.69 | 0.70 |
Dividends Declared per Share | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 |
FFO Payout Ratio—diluted (d) | 60.46% | 66.08% | 61.64% | 65.02% | 64.20% |
Portfolio Size: | |||||
Properties | 277 | 278 | 278 | 278 | 277 |
Total Square Footage | 32,240,287 | 32,414,411 | 32,414,411 | 32,414,411 | 32,210,354 |
Sq. Ft. Leased at End of Period (e) (f) | 87.9% | 88.3% | 88.2% | 88.1% | 88.2% |
(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 March 31, 2012
12
Same Store Results and Analysis
(dollars in thousands)
For the three months ended March 31, | % | |||
2012 | 2011 | Change | Change | |
Total Property Revenues | $170,218 | $176,809 | $(6,591) | (3.7) |
Real Estate Taxes | 22,900 | 24,792 | (1,892) | (7.6) |
Utilities | 16,102 | 19,742 | (3,640) | (18.4) |
Operating Services | 25,979 | 30,912 | (4,933) | (16.0) |
Total Property Expenses: | 64,981 | 75,446 | (10,465) | (13.9) |
GAAP Net Operating Income | 105,237 | 101,363 | 3,874 | 3.8 |
Less: straight-lining of rents adj. | 1,263 | 2,153 | (890) | (41.3) |
Net Operating Income | $103,974 | $99,210 | $4,764 | 4.8 |
Percentage Leased at Period End | 88.0% | 88.5% | ||
Total Properties: | 263 | |||
Total Square Footage: | 30,550,697 | |||
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
13
Unconsolidated Joint Ventures Summary
Breakdown of Unconsolidated Joint Ventures
Joint Venture Name | Property | Number of Buildings | Location | Percent Leased | Square Feet | Company’s Effective Ownership % | |
Office Properties: | |||||||
Red Bank Corporate Plaza | Red Bank Corporate Plaza | 1 | Red Bank, NJ | 100.0% | 92,878 | 50.0% | |
Gramercy Portfolio | Bellemead Portfolio | 4 | New Jersey | 49.2% | 466,508 | n/a | |
12 Vreeland Realty L.L.C. | 12 Vreeland Road | 1 | Florham Park, NJ | 100.0% | 139,750 | 50.0% | |
Gale Jefferson L.L.C. | One Jefferson Road | 1 | Parsippany, NJ | 100.0% | 100,010 | 8.33% | |
Hotel: | |||||||
Harborside South Pier | Hyatt Regency Jersey City on the Hudson | 1 | Jersey City, NJ | n/a | 350 rooms | 50.0% | |
Land: | |||||||
Plaza VIII and IX Associates, L.L.C. | Vacant land/parking | n/a | Jersey City, NJ | n/a | n/a | 50.0% | |
Boston-Downtown Crossing | Downtown Crossing | 1 | Boston, MA | n/a | multi-use | 15.0% | |
Other: | |||||||
Stamford SM L.L.C. | Senior Mezzanine Loan | n/a | Stamford, CT | n/a | n/a | 80.0% |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
14
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 March 31, 2012 and December 31, 2011 (dollars in thousands):
March 31, 2012 | ||||||||||||||||||||||||||||||||||||
Plaza VIII & IX Associates | Harborside South Pier | Red Bank Corporate Plaza | Gramercy Agreement | 12 Vreeland | Boston- Downtown Crossing | Gale Jefferson | Stamford SM LLC | Combined Total | ||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||||
Rental property, net | $ | 8,182 | $ | 58,492 | $ | 22,745 | $ | 39,025 | $ | 14,144 | -- | -- | -- | $ | 142,588 | |||||||||||||||||||||
Other assets | 1,108 | 13,189 | 3,108 | 5,713 | 484 | $ | 45,986 | $ | 2,987 | $ | 40,485 | 113,060 | ||||||||||||||||||||||||
Total assets | $ | 9,290 | $ | 71,681 | $ | 25,853 | $ | 44,738 | $ | 14,628 | $ | 45,986 | $ | 2,987 | $ | 40,485 | $ | 255,648 | ||||||||||||||||||
Liabilities and partners’/members' capital (deficit): | ||||||||||||||||||||||||||||||||||||
Mortgages, loans payable and other obligations | -- | $ | 70,411 | $ | 17,914 | $ | 50,978 | $ | 652 | -- | -- | -- | $ | 139,955 | ||||||||||||||||||||||
Other liabilities | $ | 532 | 6,344 | 138 | 1,255 | -- | -- | -- | -- | 8,269 | ||||||||||||||||||||||||||
Partners’/members’ capital (deficit) | 8,758 | (5,074 | ) | 7,801 | (7,495 | ) | 13,976 | $ | 45,986 | $ | 2,987 | $ | 40,485 | 107,424 | ||||||||||||||||||||||
Total liabilities and partners’/members’ capital (deficit) | $ | 9,290 | $ | 71,681 | $ | 25,853 | $ | 44,738 | $ | 14,628 | $ | 45,986 | $ | 2,987 | $ | 40,485 | $ | 255,648 | ||||||||||||||||||
Company’s investments in unconsolidated joint ventures, net | $ | 4,301 | $ | (1,331 | ) | $ | 3,787 | -- | $ | 10,432 | $ | 13,049 | $ | 1,173 | $ | 32,388 | $ | 63,799 |
December 31, 2011 | ||||||||||||||||||||||||||||||||||||
Plaza VIII & IX Associates | Harborside South Pier | Red Bank Corporate Plaza | Gramercy Agreement | 12 Vreeland | Boston- Downtown Crossing | Gale Jefferson | Stamford SM LLC | Combined Total | ||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||||
Rental property, net | $ | 8,335 | $ | 59,733 | $ | 22,903 | $ | 39,276 | $ | 13,122 | -- | -- | -- | $ | 143,369 | |||||||||||||||||||||
Other assets | 933 | 12,840 | 2,909 | 5,669 | 521 | $ | 46,121 | $ | 2,927 | -- | 71,920 | |||||||||||||||||||||||||
Total assets | $ | 9,268 | $ | 72,573 | $ | 25,812 | $ | 44,945 | $ | 13,643 | $ | 46,121 | $ | 2,927 | -- | $ | 215,289 | |||||||||||||||||||
Liabilities and partners’/members' capital (deficit): | ||||||||||||||||||||||||||||||||||||
Mortgages, loans payable and other obligations | -- | $ | 70,690 | $ | 18,100 | $ | 50,978 | $ | 1,207 | -- | -- | -- | $ | 140,975 | ||||||||||||||||||||||
Other liabilities | $ | 531 | 4,982 | 117 | 1,086 | 168 | -- | -- | -- | 6,884 | ||||||||||||||||||||||||||
Partners’/members’ capital (deficit) | 8,737 | (3,099 | ) | 7,595 | (7,119 | ) | 12,268 | $ | 46,121 | $ | 2,927 | -- | 67,430 | |||||||||||||||||||||||
Total liabilities and partners’/members’ capital (deficit) | $ | 9,268 | $ | 72,573 | $ | 25,812 | $ | 44,945 | $ | 13,643 | $ | 46,121 | $ | 2,927 | -- | $ | 215,289 | |||||||||||||||||||
Company’s investments in unconsolidated joint ventures, net | $ | 4,291 | $ | (343 | ) | $ | 3,676 | -- | $ | 10,233 | $ | 13,005 | $ | 1,153 | -- | $ | 32,015 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
15
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 during the three months ended March 31, 2012 and 2011 (dollars in thousands):
Three Months Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||||
Plaza VIII & IX Associates | Harborside South Pier | Red Bank Corporate Plaza | Gramercy Agreement | 12 Vreeland | Boston- Downtown Crossing | Gale Jefferson | Stamford SM LLC | Combined Total | ||||||||||||||||||||||||||||
Total revenues | $ | 229 | $ | 8,161 | $ | 847 | $ | 1,346 | $ | 594 | -- | $ | 60 | $ | 467 | $ | 11,704 | |||||||||||||||||||
Operating and other | (55 | ) | (5,631 | ) | (234 | ) | (881 | ) | (22 | ) | $ | (334 | ) | -- | (22 | ) | (7,179 | ) | ||||||||||||||||||
Depreciation and amortization | (153 | ) | (1,403 | ) | (228 | ) | (453 | ) | (153 | ) | -- | -- | -- | (2,390 | ) | |||||||||||||||||||||
Interest expense | -- | (1,102 | ) | (179 | ) | (388 | ) | (21 | ) | -- | -- | -- | (1,690 | ) | ||||||||||||||||||||||
Net income | $ | 21 | $ | 25 | $ | 206 | $ | (376 | ) | $ | 398 | $ | (334 | ) | $ | 60 | $ | 445 | $ | 445 | ||||||||||||||||
Company’s equity in earnings (loss) of unconsolidated joint ventures | $ | 10 | $ | 12 | $ | 103 | -- | $ | 199 | $ | (100 | ) | $ | 20 | $ | 356 | $ | 600 |
Three Months Ended March 31, 2011 | ||||||||||||||||||||||||||||||||||||
Plaza VIII & IX Associates | Harborside South Pier | Red Bank Corporate Plaza | Gramercy Agreement | 12 Vreeland | Boston- Downtown Crossing | Gale Jefferson | Stamford SM LLC | Combined Total | ||||||||||||||||||||||||||||
Total revenues | $ | 194 | $ | 7,635 | $ | 727 | $ | 1,809 | $ | 396 | -- | $ | 66 | -- | $ | 10,827 | ||||||||||||||||||||
Operating and other | (51 | ) | (5,734 | ) | (127 | ) | (917 | ) | (18 | ) | $ | (374 | ) | -- | -- | (7,221 | ) | |||||||||||||||||||
Depreciation and amortization | (153 | ) | (1,424 | ) | (225 | ) | (793 | ) | (316 | ) | -- | -- | -- | (2,911 | ) | |||||||||||||||||||||
Interest expense | -- | (1,125 | ) | (80 | ) | (402 | ) | (36 | ) | -- | -- | -- | (1,643 | ) | ||||||||||||||||||||||
Net income | $ | (10 | ) | $ | (648 | ) | $ | 295 | $ | (303 | ) | $ | 26 | $ | (374 | ) | $ | 66 | -- | $ | (948 | ) | ||||||||||||||
Company’s equity in earnings (loss) of unconsolidated joint ventures | $ | (5 | ) | $ | (161 | ) | $ | 147 | -- | $ | 13 | $ | (112 | ) | $ | 17 | -- | $ | (101 | ) |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
16
Select Financial Ratios
Ratios Computed For Industry | March 31, | ||
Comparisons: | 2012 | 2011 | |
Financial Position Ratios: | |||
Total Debt/ Total Book Capitalization (Book value) (%) | 45.13% | 43.34% | |
Total Debt/ Total Market Capitalization (Market value) (%) | 40.23% | 35.49% | |
Total Debt/ Total Undepreciated Assets (%) | 34.19% | 33.36% | |
Secured Debt/ Total Undepreciated Assets (%) | 12.72% | 13.19% | |
Three Months Ended March 31, | ||||
2012 | 2011 | |||
Operational Ratios: | ||||
Interest Coverage (Funds from Operations+Interest Expense)/Interest Expense (x) | 3.43 | 3.18 | ||
Debt Service Coverage (Funds from Operations + Interest Expense)/(Interest Expense + Principal Amort.) (x) | 3.34 | 3.12 | ||
Fixed Charge Coverage (Funds from Operations + Interest Expense)/(Interest Expense + Capitalized Interest+Pref. Div. +Prin. Amort.+Ground Lease Payments)(x) | 3.31 | 3.01 | ||
FFO Payout (Dividends Declared/Funds from Operations) (%) | 60.46% | 64.20% | ||
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
17
Debt Analysis
(as of March 31, 2012)
Debt Breakdown
(dollars in thousands)
Balance | % of Total | Weighted Average Interest Rate (a) | Weighted Average Maturity in Years | ||
Fixed Rate Unsecured Debt and Other Obligations | $1,019,435 | 52.53% | 6.15% | 3.53 | |
Fixed Rate Secured Debt | 711,280 | 36.65% | 7.51% | 5.38 | |
Variable Rate Secured Debt | 11,000 | 0.57% | 2.22% | 0.75 | |
Variable Rate Unsecured Debt | 199,000 | 10.25% | 1.50% | (b) | 3.56 |
Totals/Weighted Average: | $1,940,715 | 100.00% | 6.15% | 4.20 |
(a) | The actual weighted average LIBOR rate for the Company’s outstanding variable rate debt was 0.25 percent as of March 31, 2012. |
(b) | Excludes amortized deferred financing costs pertaining to the Company’s unsecured revolving credit facility which amounted to $0.7 million for the quarter ended March 31, 2012. |
Future Repayments
(dollars in thousands)
Period | Scheduled Amortization | Principal Maturities | Total | Weighted Average Interest Rate of Future Repayments (a) | |
April 1 – December 31, 2012 | $ 7,883 | $105,914 | $113,797 | 6.50% | |
2013 | 11,315 | 145,223 | 156,538 | 5.39% | |
2014 | 10,468 | 335,257 | 345,725 | 6.82% | |
2015 | 8,941 | 349,000 | 357,941 | 3.23% | (b) |
2016 | 8,753 | 273,120 | 281,873 | 7.16% | |
Thereafter | 26,992 | 679,562 | 706,554 | 7.15% | |
Sub-total | 74,352 | 1,888,076 | 1,962,428 | ||
Adjustment for unamortized debt discount/premium and mark-to-market, net, as of March 31, 2012 | (21,713) | -- | (21,713) | ||
Totals/Weighted Average: | $52,639 | $1,888,076 | $1,940,715 | 6.15% |
(a) | The actual weighted average LIBOR rate for the Company’s outstanding variable rate debt was 0.25 percent as of March 31, 2012. |
(b) | Excludes amortized deferred financing costs pertaining to the Company’s unsecured revolving credit facility which amounted to $0.7 million for the quarter ended March 31, 2012. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
18
Debt Maturities
(dollars in thousands)
April 1 – December 31, 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 and Beyond | TOTALS | |
Secured Debt: | ||||||||||
One Grande Commons | $11,000 | $11,000 | ||||||||
Soundview Plaza | $14,889 | 14,889 | ||||||||
9200 Edmonston Road | 4,229 | 4,229 | ||||||||
6305 Ivy Lane | $5,726 | 5,726 | ||||||||
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 | 9,492 | 9,492 | ||||||||
4 Becker | $40,432 | 40,432 | ||||||||
5 Becker | 14,574 | 14,574 | ||||||||
210 Clay | 14,267 | 14,267 | ||||||||
51 Imclone | 3,847 | 3,847 | ||||||||
Prudential Portfolio | $141,151 | 141,151 | ||||||||
23 Main Street | $26,566 | 26,566 | ||||||||
Harborside Plaza 5 | 204,970 | 204,970 | ||||||||
100 Walnut Avenue | $17,281 | 17,281 | ||||||||
One River Center | 39,586 | 39,586 | ||||||||
581 Main Street | $ 8 | 8 | ||||||||
Total Secured Debt: | $11,000 | $19,118 | $135,257 | -- | $73,120 | $141,151 | $231,536 | $56,867 | $ 8 | $668,057 |
Unsecured Debt: | ||||||||||
Unsecured credit facility | $199,000 | $199,000 | ||||||||
6.150% unsecured notes due 12/12 | $94,914 | 94,914 | ||||||||
5.820% unsecured notes due 3/13 | $26,105 | 26,105 | ||||||||
4.600% unsecured notes due 6/13 | 100,000 | 100,000 | ||||||||
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 | ||||||||
7.75% unsecured notes due 8/19 | $250,000 | 250,000 | ||||||||
Total Unsecured Debt: | $94,914 | $126,105 | $200,000 | $349,000 | $200,000 | -- | -- | $250,000 | -- | $1,220,019 |
Total Debt: | $105,914 | $145,223 | $335,257 | $349,000 | $273,120 | $141,151 | $231,536 | $306,867 | $ 8 | $1,888,076 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
19
Debt Detail
(dollars in thousands)
Property Name | Lender | Effective Interest Rate | ||||
March 31, | December 31, | Date of Maturity | ||||
2012 | 2011 | |||||
Senior Unsecured Notes: (a) | ||||||
5.250%, Senior Unsecured Notes | public debt | 5.457% | -- | $99,988 | -- | (b) |
6.150%, Senior Unsecured Notes | public debt | 6.894% | $ 94,561 | 94,438 | 12/15/12 | (c) |
5.820%, Senior Unsecured Notes | public debt | 6.448% | 26,000 | 25,972 | 03/15/13 | (c) |
4.600%, Senior Unsecured Notes | public debt | 4.742% | 99,965 | 99,958 | 06/15/13 | |
5.125%, Senior Unsecured Notes | public debt | 5.110% | 200,450 | 200,509 | 02/15/14 | |
5.125%, Senior Unsecured Notes | public debt | 5.297% | 149,740 | 149,717 | 01/15/15 | |
5.800%, Senior Unsecured Notes | public debt | 5.806% | 200,294 | 200,313 | 01/15/16 | |
7.750%, Senior Unsecured Notes | public debt | 8.017% | 248,425 | 248,372 | 08/15/19 | |
Total Senior Unsecured Notes: | $1,019,435 | $1,119,267 |
Revolving Credit Facilities: |
Unsecured Facility (d) | 20 Lenders | LIBOR +1.250% | $199,000 | $ 55,500 | 10/21/15 | (e) |
Total Revolving Credit Facilities: | $199,000 | $ 55,500 |
Property Mortgages: (f) |
2200 Renaissance Boulevard | Wachovia CMBS | 5.888% | -- | $ 16,171 | -- | (g) | ||
One Grande Commons | Capital One Bank | LIBOR+2.00% | $ 11,000 | 11,000 | 12/31/12 | (h) | ||
Soundview Plaza | Morgan Stanley Mortgage Capital | 6.015% | 15,387 | 15,531 | 01/01/13 | |||
9200 Edmonston Road | Principal Commercial Funding, L.L.C. | 5.534% | 4,436 | 4,479 | 05/01/13 | |||
6305 Ivy Lane | John Hancock Life Ins. Co. | 5.525% | 6,185 | 6,245 | 01/01/14 | |||
395 West Passaic | State Farm Life Ins. Co. | 6.004% | 10,654 | 10,781 | 05/01/14 | |||
6301 Ivy Lane | John Hancock Life Ins. Co. | 5.520% | 5,846 | 5,899 | 07/01/14 | |||
35 Waterview | Wachovia CMBS | 6.348% | 18,975 | 19,051 | 08/11/14 | |||
6 Becker, 85 Livingston, 75 Livingston & 20 Waterview | Wachovia CMBS | 10.220% | 62,367 | 62,127 | 08/11/14 | |||
4 Sylvan | Wachovia CMBS | 10.190% | 14,449 | 14,438 | 08/11/14 | |||
10 Independence | Wachovia CMBS | 12.440% | 15,990 | 15,908 | 08/11/14 | |||
4 Becker | Wachovia CMBS | 9.550% | 37,886 | 37,769 | 05/11/16 | |||
5 Becker | Wachovia CMBS | 12.830% | 12,161 | 12,056 | 05/11/16 | |||
210 Clay | Wachovia CMBS | 13.420% | 11,947 | 11,844 | 05/11/16 | |||
51 Imclone | Wachovia CMBS | 8.390% | 3,884 | 3,886 | 05/11/16 | |||
Various (i) | Prudential Insurance | 6.332% | 150,000 | 150,000 | 01/15/17 | |||
23 Main Street | JPMorgan CMBS | 5.587% | 30,862 | 31,002 | 09/01/18 | |||
Harborside Plaza 5 | The Northwestern Mutual Life Insurance Co. & New York Life Insurance Co. | 6.842% | 230,842 | 231,603 | 11/01/18 | |||
100 Walnut Avenue | Guardian Life Ins. Co. | 7.311% | 19,189 | 19,241 | 02/01/19 | |||
One River Center (j) | Guardian Life Ins. Co. | 7.311% | 43,958 | 44,079 | 02/01/19 | |||
581 Main Street (k) | Valley National Bank | 6.935% | (l) | 16,262 | 16,338 | 07/01/34 | ||
Total Mortgages, Loans Payable and Other Obligations: | $722,280 | $739,448 | ||||||
Total Debt: | $1,940,715 | $1,914,215 |
(a) | Interest rate for unsecured notes reflects effective rate of debt, including 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, primarily from borrowing on the Company’s unsecured revolving credit facility. |
(c) | On April 25, 2012, the Company gave notice that it will redeem these notes on May 25, 2012 using cash on hand and borrowings from its unsecured revolving credit facility. |
(d) | Total borrowing capacity under this facility is $600 million. |
(e) | On October 21, 2011, the Company amended and restated its unsecured revolving credit facility with a group of 20 lenders. The $600 million facility is expandable to $1 billion and matures in October 2015. It has a one-year extension option with the payment of a 20 basis point fee. The interest rate and facility fee are subject to adjustment, on a sliding scale, based upon the operating partnership's unsecured debt ratings. |
(f) | 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. |
(g) | On March 28, 2012, the Company transferred the deed for 2200 Renaissance Boulevard to the lender in satisfaction of its obligations. |
(h) | The mortgage loan has two one-year extension options subject to certain conditions and the payment of a fee. |
(i) | Mortgage is collateralized by seven properties. The Operating Partnership has agreed, subject to certain conditions, to guarantee repayment of a portion of the loan. |
(j) | Mortgage is collateralized by the three properties compromising One River Center. |
(k) | The Operating Partnership has agreed, subject to certain conditions, to guarantee repayment of a portion of the loan. |
(l) | The coupon interest rate will be reset at the end of year 10 (2019) and year 20 (2029) at 225 basis points over the 10-year treasury yield 45 days prior to the reset dates with a minimum rate of 6.875 percent. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
20
III. FINANCIAL INFORMATION
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
21
III. FINANCIAL INFORMATION
Mack-Cali Realty Corporation and Subsidiaries
Consolidated Statements of Operations
(in thousands, except per share amounts) (unaudited)
Three Months Ended March 31, | ||||||||
Revenues | 2012 | 2011 | ||||||
Base rents | $ | 148,667 | $ | 147,711 | ||||
Escalations and recoveries from tenants | 20,150 | 27,180 | ||||||
Construction services | 3,463 | 3,799 | ||||||
Real estate services | 1,208 | 1,232 | ||||||
Other income | 9,492 | 4,291 | ||||||
Total revenues | 182,980 | 184,213 | ||||||
Expenses | ||||||||
Real estate taxes | 22,903 | 24,795 | ||||||
Utilities | 16,102 | 19,742 | ||||||
Operating services | 26,604 | 30,346 | ||||||
Direct construction costs | 3,278 | 3,582 | ||||||
General and administrative | 10,807 | 8,623 | ||||||
Depreciation and amortization | 47,822 | 47,707 | ||||||
Total expenses | 127,516 | 134,795 | ||||||
Operating income | 55,464 | 49,418 | ||||||
Other (Expense) Income | ||||||||
Interest expense | (30,629 | ) | (30,892 | ) | ||||
Interest and other investment income | 13 | 10 | ||||||
Equity in earnings (loss) of unconsolidated joint ventures | 600 | (101 | ) | |||||
Total other (expense) income | (30,016 | ) | (30,983 | ) | ||||
Income from continuing operations | 25,448 | 18,435 | ||||||
Discontinued Operations: | ||||||||
Income (loss) from discontinued operations | (193 | ) | 140 | |||||
Realized gains (losses) and unrealized losses on disposition of rental property, net | 4,012 | -- | ||||||
Total discontinued operations, net | 3,819 | 140 | ||||||
Net income | 29,267 | 18,575 | ||||||
Noncontrolling interest in consolidated joint ventures | 79 | 110 | ||||||
Noncontrolling interest in Operating Partnership | (3,113 | ) | (2,437 | ) | ||||
Noncontrolling interest in discontinued operations | (466 | ) | (19 | ) | ||||
Preferred stock dividends | -- | (500 | ) | |||||
Net income available to common shareholders | $ | 25,767 | $ | 15,729 | ||||
Basic earnings per common share: | ||||||||
Income from continuing operations | $ | 0.25 | $ | 0.19 | ||||
Discontinued operations | 0.04 | -- | ||||||
Net income available to common shareholders | $ | 0.29 | $ | 0.19 | ||||
Diluted earnings per common share: | ||||||||
Income from continuing operations | $ | 0.25 | $ | 0.19 | ||||
Discontinued operations | 0.04 | -- | ||||||
Net income available to common shareholders | $ | 0.29 | $ | 0.19 | ||||
Basic weighted average shares outstanding | 87,799 | 82,948 | ||||||
Diluted weighted average shares outstanding | 100,062 | 96,015 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
22
Mack-Cali Realty Corporation and Subsidiaries
Consolidated Balance Sheets
(in thousands, except per share amounts) (unaudited)
March 31, | December 31, | |||||||
2012 | 2011 | |||||||
Assets | ||||||||
Rental property | ||||||||
Land and leasehold interests | $ | 765,639 | $ | 773,026 | ||||
Buildings and improvements | 3,968,468 | 4,001,943 | ||||||
Tenant improvements | 455,127 | 500,336 | ||||||
Furniture, fixtures and equipment | 3,106 | 4,465 | ||||||
5,192,340 | 5,279,770 | |||||||
Less – accumulated depreciation and amortization | (1,377,152 | ) | (1,409,163 | ) | ||||
3,815,188 | 3,870,607 | |||||||
Rental property held for sale, net | 23,927 | -- | ||||||
Net investment in rental property | 3,839,115 | 3,870,607 | ||||||
Cash and cash equivalents | 20,524 | 20,496 | ||||||
Investments in unconsolidated joint ventures | 63,799 | 32,015 | ||||||
Unbilled rents receivable, net | 134,994 | 134,301 | ||||||
Deferred charges and other assets, net | 211,886 | 210,470 | ||||||
Restricted cash | 21,265 | 20,716 | ||||||
Accounts receivable, net of allowance for doubtful accounts | ||||||||
of $2,205 and $2,697 | 7,851 | 7,154 | ||||||
Total assets | $ | 4,299,434 | $ | 4,295,759 | ||||
Liabilities and Equity | ||||||||
Senior unsecured notes | $ | 1,019,435 | $ | 1,119,267 | ||||
Revolving credit facility | 199,000 | 55,500 | ||||||
Mortgages, loans payable and other obligations | 722,280 | 739,448 | ||||||
Dividends and distributions payable | 44,999 | 44,999 | ||||||
Accounts payable, accrued expenses and other liabilities | 105,803 | 100,480 | ||||||
Rents received in advance and security deposits | 53,626 | 53,019 | ||||||
Accrued interest payable | 15,068 | 29,046 | ||||||
Total liabilities | 2,160,211 | 2,141,759 | ||||||
Commitments and contingencies | ||||||||
Equity: | ||||||||
Mack-Cali Realty Corporation stockholders’ equity: | ||||||||
Common stock, $0.01 par value, 190,000,000 shares authorized, | ||||||||
87,811,226 and 87,799,479 shares outstanding | 878 | 878 | ||||||
Additional paid-in capital | 2,537,267 | 2,536,184 | ||||||
Dividends in excess of net earnings | (661,246 | ) | (647,498 | ) | ||||
Total Mack-Cali Realty Corporation stockholders’ equity | 1,876,899 | 1,889,564 | ||||||
Noncontrolling interest in subsidiaries: | ||||||||
Operating Partnership | 260,492 | 262,499 | ||||||
Consolidated joint ventures | 1,832 | 1,937 | ||||||
Total noncontrolling interests in subsidiaries | 262,324 | 264,436 | ||||||
Total equity | 2,139,223 | 2,154,000 | ||||||
Total liabilities and equity | $ | 4,299,434 | $ | 4,295,759 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
23
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, 2012 | 87,800 | $878 | $2,536,184 | $(647,498) | $264,436 | $2,154,000 |
Net income | -- | -- | -- | 25,767 | 3,500 | 29,267 |
Common stock dividends | -- | -- | -- | (39,515) | -- | (39,515) |
Common unit distributions | -- | -- | -- | -- | (5,484) | (5,484) |
Decrease in noncontrolling interest | -- | -- | -- | -- | (26) | (26) |
Redemption of common units | ||||||
for common stock | 10 | -- | 215 | -- | (215) | -- |
Shares issued under Dividend | ||||||
Reinvestment and Stock | ||||||
Purchase Plan | 2 | -- | 67 | -- | -- | 67 |
Cancellation of shares | (1) | -- | (20) | -- | -- | (20) |
Stock compensation | -- | -- | 934 | -- | -- | 934 |
Rebalancing of ownership percent | ||||||
between parent and subsidiaries | -- | -- | (113) | -- | 113 | -- |
Balance at March 31, 2012 | 87,811 | $878 | $2,537,267 | $(661,246) | $262,324 | $2,139,223 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
24
Mack-Cali Realty Corporation and Subsidiaries
Statements of Funds from Operations
(in thousands, except per share/unit amounts) (unaudited)
Three Months Ended | ||||
March 31, | ||||
2012 | 2011 | |||
Net income available to common shareholders | $ 25,767 | $ 15,729 | ||
Add: Noncontrolling interest in Operating Partnership | 3,113 | 2,437 | ||
Noncontrolling interest in discontinued operations | 466 | 19 | ||
Real estate-related depreciation and amortization on continuing operations (a) | 48,730 | 48,674 | ||
Real estate-related depreciation and amortization on discontinued operations | 415 | 441 | ||
Deduct: Discontinued operations – Realized (gains) losses and unrealized losses on disposition of rental property, net | (4,012) | -- | ||
Funds from operations available to common shareholders (b) | $ 74,479 | $ 67,300 | ||
Diluted weighted average shares/units outstanding (c) | 100,062 | 96,015 | ||
Funds from operations per share/unit – diluted | $ 0.74 | $ 0.70 | ||
Dividends declared per common share | $ 0.45 | $ 0.45 | ||
Dividend payout ratio: | ||||
Funds from operations-diluted | 60.46% | 64.20% | ||
Supplemental Information: | ||||
Non-incremental revenue generating capital expenditures: | ||||
Building improvements | $ 5,826 | $ 3,594 | ||
Tenant improvements and leasing commissions (d) | $ 9,550 | $ 9,157 | ||
Straight-line rent adjustments (e) | $ 1,373 | $ 2,216 | ||
Amortization of (above)/below market lease intangibles, net | $ 406 | $ 209 | ||
(a) Includes the Company’s share from unconsolidated joint ventures of $993 and $1,085 for the three months ended March 31, 2012 and 2011, 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 (12,193 and 12,952 shares for the three months ended March 31, 2012 and 2011, respectively), plus dilutive Common Stock Equivalents (i.e. stock options). See reconciliation of basic to diluted shares/units on page 27. |
(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 $17 and $63 for the three months ended March 31, 2012 and 2011, respectively. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
25
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 | ||||
March 31, | ||||
2012 | 2011 | |||
Net income available to common shareholders | $0.29 | $0.19 | ||
Add: Real estate-related depreciation and amortization on continuing operations (a) | 0.49 | 0.51 | ||
Deduct: Discontinued operations - Realized (gains) losses and unrealized losses on disposition of rental property, net | (0.04) | -- | ||
Funds from operations available to common shareholders (b) | $0.74 | $0.70 | ||
Diluted weighted average shares/units outstanding (c) | 100,062 | 96,015 |
(a) Includes the Company’s share from unconsolidated joint ventures of $0.01 and $0.01 for the three months ended March 31, 2012 and 2011, 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 (12,193 and 12,952 shares for the three months ended March 31, 2012 and 2011, respectively), plus dilutive Common Stock Equivalents (i.e. stock options). See reconciliation of basic to diluted shares/units on page 27. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
26
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 | ||||
March 31, | ||||
2012 | 2011 | |||
Basic weighted average shares outstanding: | 87,799 | 82,948 | ||
Add: Weighted average common units | 12,193 | 12,952 | ||
Basic weighted average shares/units: | 99,992 | 95,900 | ||
Add: Stock options | -- | 43 | ||
Restricted Stock Awards | 70 | 72 | ||
Diluted weighted average shares/units outstanding: | 100,062 | 96,015 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
27
IV. VALUE CREATION PIPELINE
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
28
IV. VALUE CREATION PIPELINE
Properties Commencing Initial Operations
(dollars in thousands)
For the three months ended March 31, 2012
None.
For the year ended December 31, 2011
Date | Property/Address | Location | # of Bldgs. | Rentable Square Feet | Investment by Company (a) |
5/01/11 | 55 Corporate Drive | Bridgewater, New Jersey | 1 | 204,057 | $48,070 |
Total Properties Commencing Initial Operations | 1 | 204,057 | $48,070 |
(a) | Amount is as of December 31, 2011. |
Summary of Construction Projects
(dollars in thousands)
Project | Location | Type of Space | Estimated Placed in Service Date | Number Of Buildings | Square Feet | Costs Incurred Through 3/31/12 | Total Estimated Costs | Current % Leased |
Wholly Owned: | ||||||||
14 Sylvan Way | Parsippany, NJ | Office | 2013-1Q | 1 | 203,000 | $18,170 | $53,504 | 100.0% |
Total | 1 | 203,000 | $18,170 | $53,504 | 100.0% |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
29
Rental Property Sales/Dispositions
(dollars in thousands)
For the three months ended March 31, 2012
Date | Address | Location | # of Bldgs. | Rentable Square Feet | Realized Gains/(loss) |
3/28/12 | 2200 Renaissance Boulevard | King of Prussia, Pennsylvania | 1 | 174,124 | $ 4,511 |
For the year ended December 31, 2011
None.
Rental Property Held For Sale
(dollars in thousands)
At March 31, 2012
Property/Address | Location | # of Bldgs. | Rentable Square Feet | Net Book Value at 3/31/12 |
Office: | ||||
95 Chestnut Ridge Road | Montvale, Bergen County, NJ | 1 | 47,700 | $ 4,000 |
224 Strawbridge Drive | Moorestown, Burlington County, NJ | 1 | 74,000 | 5,439 |
228 Strawbridge Drive | Moorestown, Burlington County, NJ | 1 | 74,000 | 6,230 |
232 Strawbridge Drive | Moorestown, Burlington County, NJ | 1 | 74,258 | 8,258 |
Total Office Properties | 4 | 269,958 | $ 23,927 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
30
Summary of Land Parcels |
Site | Town/City | State | Acres | Development Potential (Sq. Ft.) | Type of Space | |
Horizon Center | Hamilton Township | NJ | 5.3 | 68,000 | Office/Flex/Retail | |
3 & 5 AAA Drive (a) | Hamilton Township | NJ | 17.5 | 112,000 | Office | |
6 AAA Drive | Hamilton Township | NJ | 2.4 | 32,000 | Office | |
2 South Gold Drive (b) | Hamilton Township | NJ | 9.5 | 75,000 | Office | |
Plaza VIII and IX Associates, L.L.C. (c) | Jersey City | NJ | 3.6 | 1,225,000 | Office | |
Harborside Financial Center (d) | Jersey City | NJ | 6.5 | 3,113,500 | Office | |
One Newark Center (c) | Newark | NJ | 1.0 | 400,000 | Office | |
Mack-Cali Business Campus | Parsippany & Hanover | NJ | 63.7 | 900,000 | Office | |
3 Campus Drive | Parsippany | NJ | 10.0 | 124,000 | Office | |
Commercenter | Totowa | NJ | 5.8 | 30,000 | Office/Flex | |
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 | |
Meadowlands Xanadu (c) | East Rutherford | NJ | 13.8 | 1,760,000 | Office | |
Meadowlands Xanadu (c) | East Rutherford | NJ | 3.2 | 500,000 | Hotel | (e) |
Elmsford Distribution Center (f) | Elmsford | NY | 14.5 | 100,000 | Warehouse | |
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 | |
Airport Business Center | Lester | PA | 12.6 | 135,000 | Office | |
Rose Tree Corporate Center | Media | PA | 2.3 | 15,200 | Office | |
Capital Office Park | Greenbelt | MD | 42.8 | 595,000 | Office | |
Eastpoint II | Lanham | MD | 4.8 | 122,000 | Office/Hotel | |
Downtown Crossing (c) | Boston | MA | 1.5 | 1,481,000 | Mixed-Use | |
Total: | 363.0 | 12,276,450 |
(a) | This land parcel also includes an existing office building totaling 35,270 square feet. |
(b) | This land parcel also includes an existing office building totaling 33,962 square feet. |
(c) | Land owned or controlled by joint venture in which Mack-Cali is an equity partner. |
(d) | In addition, there are 21 acres of riparian property. |
(e) | Hotel project can comprise up to 520 rooms. |
(f) | Mack-Cali holds an option to purchase this land. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
31
V. PORTFOLIO/ LEASING STATISTICS
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
32
V. PORTFOLIO/ LEASING STATISTICS
Leasing Statistics
(For the three months ended March 31, 2012)
Consolidated In-Service Portfolio
SUMMARY OF SPACE LEASED
LEASING ACTIVITY | ||||||||
Market | Sq. Ft. Leased 12/31/11 | Leased Sq. Ft. Acquired/Sold (a) | Expiring/ Adjustment Sq. Ft. (b) | Incoming Sq. Ft. | Net Leasing Activity | Sq. Ft. Leased 3/31/12 (c) | Pct. Leased 3/31/12 | Pct. Leased 12/31/11 |
Northern NJ | 12,771,180 | - | (606,264) | 427,601 | (178,663) | 12,592,517 | 86.8% | 88.0% |
Central NJ | 5,166,040 | - | (226,106) | 194,760 | (31,346) | 5,134,694 | 88.9% | 89.5% |
Westchester Co., NY | 4,397,432 | - | (213,187) | 207,742 | (5,445) | 4,391,987 | 91.7% | 91.8% |
Manhattan | 500,961 | - | - | - | - | 500,961 | 95.5% | 95.5% |
Sub. Philadelphia | 3,068,115 | (77,106) | (220,209) | 199,404 | (20,805) | 2,970,204 | 88.5% | 86.9% |
Fairfield, CT | 507,737 | - | (19,382) | 17,818 | (1,564) | 506,173 | 84.7% | 84.9% |
Washington, DC/MD | 984,751 | - | (25,419) | 49,423 | 24,004 | 1,008,755 | 78.0% | 76.2% |
Rockland Co., NY | 155,967 | - | (609) | 1,443 | 834 | 156,801 | 87.1% | 86.6% |
Totals | 27,552,183 | (77,106) | (1,311,176) | 1,098,191 | (212,985) | 27,262,092 | 87.9% | 88.3% |
RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE
Total sq. ft. as of December 31, 2011 | 31,198,836 |
Total sq. ft. of properties added/sold this period | (174,124) |
Total sq. ft. as of March 31, 2012 | 31,024,712 |
(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 March 31, 2012 aggregating 148,404 square feet for which no new leases were signed. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
33
Leasing Statistics
(For the three months ended March 31, 2012)
Consolidated 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 | 47 | 420,001 | 164,714 | 255,287 | 6.6 | 26.93 | 4.83 | |
Office/Flex | 1 | 7,600 | - | 7,600 | 3.3 | 14.30 | 1.60 | ||
Central NJ | Office | 27 | 123,510 | 32,377 | 91,133 | 4.2 | 25.65 | 3.98 | |
Office/Flex | 6 | 71,250 | 2,729 | 68,521 | 2.9 | 16.32 | 0.61 | ||
Westchester Co., NY | Office | 23 | 63,450 | 4,730 | 58,720 | 5.2 | 24.78 | 3.60 | |
Office/Flex | 15 | 144,292 | 16,720 | 127,572 | 4.3 | 17.05 | 1.79 | ||
Sub. Philadelphia | Office | 20 | 139,399 | 24,476 | 114,923 | 2.5 | 24.44 | 2.95 | |
Office/Flex | 8 | 60,005 | 8,600 | 51,405 | 3.6 | 9.55 | 1.10 | ||
Fairfield Co., CT | Office | 5 | 17,818 | 12,898 | 4,920 | 4.8 | 18.58 | 2.76 | |
Washington, DC/MD | Office | 12 | 49,423 | 23,348 | 26,075 | 5.6 | 31.22 | 4.97 | |
Rockland Co., NY | Office | 2 | 1,443 | 834 | 609 | 1.0 | 26.36 | 0.20 | |
Totals | 166 | 1,098,191 | 291,426 | 806,765 | 4.9 | 23.38 | 3.85 | ||
Detail by Property Type | |||||||||
Office | 136 | 815,044 | 263,377 | 551,667 | 5.3 | 26.22 | 4.46 | ||
Office/Flex | 30 | 283,147 | 28,049 | 255,098 | 3.8 | 15.20 | 1.41 | ||
Totals | 166 | 1,098,191 | 291,426 | 806,765 | 4.9 | 23.38 | 3.85 | ||
Tenant Retention: | Leases Retained | 79.1% | |||||||
Sq. Ft. Retained | 61.5% | ||||||||
(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 $14,843,378 and commissions of $5,744,512 committed, but not necessarily expended, during the period for second generation space aggregating 1,086,950 square feet. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
34
Leasing Statistics
(For the three months ended March 31, 2012)
Unconsolidated Joint Venture Properties
SUMMARY OF SPACE LEASED
LEASING ACTIVITY | ||||||||
Market | Sq. Ft. Leased 12/31/11 | Leased Sq. Ft. Acquired/ Sold (a) | Expiring/ Adjustment Sq. Ft. (b) | Incoming Sq. Ft. | Net Leasing Activity | Sq. Ft. Leased 3/31/12 | Pct. Leased 3/31/12 | Pct. Leased 12/31/11 |
Northern NJ | 729,722 | - | (61,218) | 58,242 | (2,976) | 726,746 | 81.1% | 81.4% |
Central NJ | 246,978 | - | (805) | 2,790 | 1,985 | 248,963 | 78.0% | 77.4% |
Totals | 976,700 | - | (62,023) | 61,032 | (991) | 975,709 | 80.3% | 80.3% |
RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE
Total sq. ft. as of December 31, 2011 | 1,215,575 |
Total sq. ft. of properties added/sold this period | - |
Total sq. ft. as of March 31, 2012 | 1,215,575 |
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 | 58,242 | 6,094 | 52,148 | 9.3 | 24.49 | 2.71 |
Central NJ | 2 | 2,790 | - | 2,790 | 3.8 | 19.98 | 3.27 |
Totals | 4 | 61,032 | 6,094 | 54,938 | 9.1 | 24.28 | 2.72 |
(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 $691,046 and commissions of $818,148 committed, but not necessarily expended, during the period for second generation space aggregating 61,032 square feet. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
35
Market Diversification
The following table lists the Company’s markets (MSAs), based on annualized contractual base rent of the Consolidated Properties:
Market (MSA) | Annualized Base Rental Revenue ($) (a) (b) (c) | Percentage of Company Annualized Base Rental Revenue (%) | Total Property Size Rentable Area (b) (c) | Percentage of Rentable Area (%) |
Newark, NJ (Essex-Morris-Union Counties) | 136,199,486 | 22.2 | 6,495,715 | 21.0 |
Jersey City, NJ | 119,102,128 | 19.3 | 4,317,978 | 13.9 |
Westchester-Rockland, NY | 89,900,985 | 14.6 | 4,968,420 | 16.0 |
Bergen-Passaic, NJ | 78,300,683 | 12.7 | 4,573,554 | 14.7 |
Philadelphia, PA-NJ | 52,329,062 | 8.5 | 3,355,870 | 10.8 |
Middlesex-Somerset-Hunterdon, NJ | 43,284,252 | 7.0 | 2,320,685 | 7.5 |
Washington, DC-MD-VA-WV | 28,519,086 | 4.6 | 1,292,807 | 4.2 |
Monmouth-Ocean, NJ | 25,402,558 | 4.1 | 1,620,863 | 5.2 |
Trenton, NJ | 18,229,849 | 3.0 | 956,597 | 3.1 |
New York (Manhattan) | 14,555,106 | 2.4 | 524,476 | 1.7 |
Stamford-Norwalk, CT | 9,794,661 | 1.6 | 597,747 | 1.9 |
Totals | 615,617,856 | 100.0 | 31,024,712 | 100.0 |
(a) | Annualized base rental revenue is based on actual March 2012 billings times 12. For leases whose rent commences after April 1, 2012, 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 March 31, 2012 aggregating 148,404 square feet and representing annualized rent of $3,550,906 for which no new leases were signed. |
(c) | Includes office, office/flex, industrial/warehouse and stand-alone retail tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
36
Industry Diversification
The following table lists the Company’s 30 largest industry classifications based on annualized contractual base rent of the Consolidated Properties:
Industry Classification (a) | Annualized Base Rental Revenue ($) (b) (c) (d) | Percentage of Company Annualized Base Rental Revenue (%) | Square Feet Leased (c) (d) | Percentage of Total Company Leased Sq. Ft. (%) |
Securities, Commodity Contracts & Other Financial | 91,456,325 | 14.9 | 3,274,090 | 12.2 |
Insurance Carriers & Related Activities | 64,013,641 | 10.4 | 2,489,132 | 9.3 |
Manufacturing | 52,654,599 | 8.6 | 2,620,683 | 9.8 |
Telecommunications | 36,915,227 | 6.0 | 1,950,555 | 7.3 |
Legal Services | 36,399,657 | 5.9 | 1,383,689 | 5.2 |
Health Care & Social Assistance | 31,898,867 | 5.2 | 1,509,564 | 5.6 |
Credit Intermediation & Related Activities | 28,968,131 | 4.7 | 1,043,204 | 3.9 |
Computer System Design Services | 26,470,921 | 4.3 | 1,270,008 | 4.7 |
Accounting/Tax Prep. | 23,527,291 | 3.8 | 901,473 | 3.4 |
Wholesale Trade | 20,298,844 | 3.3 | 1,384,161 | 5.2 |
Scientific Research/Development | 19,838,701 | 3.2 | 695,984 | 2.6 |
Architectural/Engineering | 16,625,652 | 2.7 | 717,048 | 2.7 |
Admin & Support, Waste Mgt. & Remediation Services | 16,016,774 | 2.6 | 770,982 | 2.9 |
Public Administration | 15,209,368 | 2.5 | 588,931 | 2.2 |
Other Services (except Public Administration) | 14,297,732 | 2.3 | 572,862 | 2.1 |
Management/Scientific | 13,589,990 | 2.2 | 547,345 | 2.0 |
Arts, Entertainment & Recreation | 11,864,103 | 1.9 | 703,484 | 2.6 |
Accommodation & Food Services | 11,722,977 | 1.9 | 501,945 | 1.9 |
Real Estate & Rental & Leasing | 10,986,938 | 1.8 | 538,642 | 2.0 |
Advertising/Related Services | 9,110,656 | 1.5 | 368,781 | 1.4 |
Retail Trade | 7,916,313 | 1.3 | 456,964 | 1.7 |
Other Professional | 7,569,216 | 1.2 | 327,102 | 1.2 |
Construction | 6,576,487 | 1.1 | 337,640 | 1.3 |
Information Services | 6,454,464 | 1.0 | 254,834 | 1.0 |
Data Processing Services | 6,164,458 | 1.0 | 240,815 | 0.9 |
Transportation | 5,581,797 | 0.9 | 294,591 | 1.1 |
Broadcasting | 5,076,675 | 0.8 | 185,449 | 0.7 |
Utilities | 4,468,478 | 0.7 | 184,709 | 0.7 |
Educational Services | 4,053,135 | 0.7 | 208,869 | 0.8 |
Publishing Industries | 2,383,950 | 0.4 | 119,171 | 0.4 |
Other | 7,506,489 | 1.2 | 313,100 | 1.2 |
Totals | 615,617,856 | 100.0 | 26,755,807 | 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 March 2011 billings times 12. For leases whose rent commences after April 1, 2012, 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 March 31, 2012 aggregating 148,404 square feet and representing annualized rent of $3,550,906 for which no new leases were signed. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
37
Consolidated Portfolio Analysis (a)
(as of March 31, 2012)
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 | TOTALS By State | % of Total |
New Jersey | 112 | 41.8% | 49 | 18.3% | -- | -- | -- | -- | -- | -- | 161 | 60.1% |
New York | 21 | 7.9% | 41 | 15.3% | 6 | 2.2% | 2 | 0.7 % | 2 | 0.7% | 72 | 26.8% |
Pennsylvania | 17 | 6.3% | -- | -- | -- | -- | -- | -- | -- | -- | 17 | 6.3% |
Connecticut | 2 | 0.7% | 5 | 1.9% | -- | -- | -- | -- | -- | -- | 7 | 2.6% |
Wash., D.C./ Maryland | 10 | 3.8% | -- | -- | -- | -- | -- | -- | 1 | 0.4% | 11 | 4.2% |
TOTALS By Type: | 162 | 60.5% | 95 | 35.5% | 6 | 2.2% | 2 | 0.7% | 3 | 1.1% | 268 | 100.0% |
(a) | Excludes 9 properties, aggregating approximately 1.2 million square feet, which are not consolidated by the Company. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
38
Consolidated Portfolio Analysis (a)
(as of March 31, 2012)
Breakdown by Square Footage
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 | 19,600,117 | 63.2% | 2,189,531 | 7.0% | -- | -- | -- | -- | 21,789,648 | 70.2% |
New York | 2,739,384 | 8.8% | 2,348,812 | 7.6% | 387,400 | 1.2% | 17,300 | 0.1% | 5,492,896 | 17.7% |
Pennsylvania | 1,851,614 | 6.0% | -- | -- | -- | -- | -- | -- | 1,851,614 | 6.0% |
Connecticut | 324,747 | 1.0% | 273,000 | 0.9% | -- | -- | -- | -- | 597,747 | 1.9% |
Wash., D.C./ Maryland | 1,292,807 | 4.2% | -- | -- | -- | -- | -- | -- | 1,292,807 | 4.2% |
TOTALS By Type: | 25,808,669 | 83.2% | 4,811,343 | 15.5% | 387,400 | 1.2% | 17,300 | 0.1% | 31,024,712 | 100.0% |
(a)Excludes 9 properties, aggregating approximately 1.2 million square feet, which are not consolidated by the Company.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
39
Consolidated Portfolio Analysis (a)
(Year ended March 31, 2012)
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 | TOTALS By State | % of Total |
New Jersey | $408,790 | 68.2% | $17,737 | 3.0% | -- | -- | -- | -- | -- | -- | $426,527 | 71.2% |
New York | 59,391 | 9.9% | 34,395 | 5.7% | $4,140 | 0.7% | $484 | 0.1% | $333 | 0.1% | 98,743 | 16.5% |
Pennsylvania | 38,186 | 6.4% | -- | -- | -- | -- | -- | -- | -- | -- | 38,186 | 6.4% |
Connecticut | 5,136 | 0.9% | 4,290 | 0.7% | -- | -- | -- | -- | -- | -- | 9,426 | 1.6% |
Wash., D.C./ Maryland | 26,023 | 4.3% | -- | -- | -- | -- | -- | -- | 153 | -- | 26,176 | 4.3% |
TOTALS By Type: | $537,526 | 89.7% | $56,422 | 9.4% | $4,140 | 0.7% | $484 | 0.1% | $486 | 0.1% | $599,058 | 100.0% |
(a) | Excludes 9 properties, aggregating approximately 1.2 million square feet, which are not consolidated by the Company. |
(b) | Total base rent for the 12 months ended March 31, 2012, determined in accordance with GAAP. Substantially all of the leases provide for annual base rents plus recoveriesand 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 March 31, 2012
40
Consolidated Portfolio Analysis (a) (b)
(as of March 31, 2012)
Breakdown by Percentage Leased
PROPERTY TYPE:
STATE | Office | Office/Flex | Industrial/Warehouse | Stand-Alone Retail | WEIGHTED AVG. By State |
New Jersey | 87.3% | 88.7% | -- | -- | 87.4% |
New York | 87.5% | 96.1% | 97.8% | 100.0% | 91.9% |
Pennsylvania | 88.3% | -- | -- | -- | 88.3% |
Connecticut | 71.8% | 100.0% | -- | -- | 84.7% |
Washington, D.C./ Maryland | 78.0% | -- | -- | -- | 78.0% |
WEIGHTED AVG. By Type: | 86.8% | 93.0% | 97.8% | 100.0% | 87.9% |
(a) | Excludes 9 properties, aggregating approximately1.2 million square feet, which are not consolidated by the Company, and parcels of land leased to others. |
(b) | Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future as well as leases expiring March 31, 2012 aggregating 148,404 square feet for which no new leases were signed. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
41
Property Listing Office Properties | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
BERGEN COUNTY, NEW JERSEY | ||||||
Fair Lawn | ||||||
17-17 Route 208 North | 1987 | 143,000 | 97.3 | 2,896 | 0.48 | 20.81 |
Fort Lee | ||||||
One Bridge Plaza | 1981 | 200,000 | 86.8 | 4,516 | 0.75 | 26.01 |
2115 Linwood Avenue | 1981 | 68,000 | 50.4 | 826 | 0.14 | 24.10 |
Little Ferry | ||||||
200 Riser Road | 1974 | 286,628 | 100.0 | 2,132 | 0.36 | 7.44 |
Lyndhurst | ||||||
210 Clay Avenue | 1981 | 121,203 | 90.9 | 2,541 | 0.42 | 23.06 |
Montvale | ||||||
95 Chestnut Ridge Road (g) | 1975 | 47,700 | 0.0 | 7 | 0.00 | 0.00 |
135 Chestnut Ridge Road | 1981 | 66,150 | 76.4 | 566 | 0.09 | 11.20 |
Paramus | ||||||
15 East Midland Avenue | 1988 | 259,823 | 80.5 | 4,423 | 0.74 | 21.15 |
140 East Ridgewood Avenue | 1981 | 239,680 | 91.9 | 4,687 | 0.78 | 21.28 |
461 From Road | 1988 | 253,554 | 27.3 | 5,506 | 0.92 | 79.54 |
650 From Road | 1978 | 348,510 | 83.2 | 6,519 | 1.09 | 22.48 |
61 South Paramus Road (e) | 1985 | 269,191 | 61.2 | 4,543 | 0.76 | 27.58 |
Rochelle Park | ||||||
120 West Passaic Street | 1972 | 52,000 | 99.6 | 1,474 | 0.25 | 28.46 |
365 West Passaic Street | 1976 | 212,578 | 93.3 | 3,981 | 0.66 | 20.07 |
395 West Passaic Street | 1979 | 100,589 | 42.0 | 1,171 | 0.20 | 27.72 |
Upper Saddle River | ||||||
1 Lake Street | 1973/94 | 474,801 | 100.0 | 7,465 | 1.25 | 15.72 |
10 Mountainview Road | 1986 | 192,000 | 75.4 | 3,088 | 0.52 | 21.33 |
Woodcliff Lake | ||||||
400 Chestnut Ridge Road | 1982 | 89,200 | 100.0 | 1,950 | 0.33 | 21.86 |
470 Chestnut Ridge Road | 1987 | 52,500 | 100.0 | 1,248 | 0.21 | 23.77 |
530 Chestnut Ridge Road | 1986 | 57,204 | 80.2 | 695 | 0.12 | 15.15 |
50 Tice Boulevard | 1984 | 235,000 | 91.5 | 5,398 | 0.90 | 25.10 |
300 Tice Boulevard | 1991 | 230,000 | 100.0 | 5,719 | 0.95 | 24.87 |
BURLINGTON COUNTY, NEW JERSEY | ||||||
Moorestown | ||||||
224 Strawbridge Drive (g) | 1984 | 74,000 | 100.0 | 1,598 | 0.27 | 21.59 |
228 Strawbridge Drive (g) | 1984 | 74,000 | 100.0 | 1,875 | 0.31 | 25.34 |
232 Strawbridge Drive (g) | 1986 | 74,258 | 28.9 | 665 | 0.11 | 30.99 |
ESSEX COUNTY, NEW JERSEY | ||||||
Millburn | ||||||
150 J.F. Kennedy Parkway | 1980 | 247,476 | 92.7 | 7,541 | 1.26 | 32.87 |
Roseland | ||||||
4 Becker Farm Road | 1983 | 281,762 | 95.5 | 6,665 | 1.11 | 24.77 |
5 Becker Farm Road | 1982 | 118,343 | 91.1 | 2,402 | 0.40 | 22.28 |
6 Becker Farm Road | 1982 | 129,732 | 78.3 | 2,572 | 0.43 | 25.32 |
101 Eisenhower Parkway | 1980 | 237,000 | 89.0 | 4,910 | 0.82 | 23.28 |
103 Eisenhower Parkway | 1985 | 151,545 | 66.2 | 2,388 | 0.40 | 23.80 |
105 Eisenhower Parkway | 2001 | 220,000 | 94.9 | 5,118 | 0.85 | 24.51 |
75 Livingston Avenue | 1985 | 94,221 | 63.5 | 1,280 | 0.21 | 21.39 |
85 Livingston Avenue | 1985 | 124,595 | 84.8 | 2,712 | 0.45 | 25.67 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
42
Property Listing Office Properties (continued) | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
HUDSON COUNTY, NEW JERSEY | ||||||
Jersey City | ||||||
Harborside Financial Center Plaza 1 | 1983 | 400,000 | 100.0 | 11,300 | 1.89 | 28.25 |
Harborside Financial Center Plaza 2 | 1990 | 761,200 | 98.0 | 18,848 | 3.15 | 25.27 |
Harborside Financial Center Plaza 3 | 1990 | 725,600 | 95.6 | 20,663 | 3.45 | 29.79 |
Harborside Financial Center Plaza 4-A | 2000 | 207,670 | 100.0 | 6,261 | 1.05 | 30.15 |
Harborside Financial Center Plaza 5 | 2002 | 977,225 | 96.4 | 35,239 | 5.88 | 37.41 |
101 Hudson Street | 1992 | 1,246,283 | 89.5 | 28,513 | 4.77 | 25.56 |
MERCER COUNTY, NEW JERSEY | ||||||
Hamilton Township | ||||||
3 AAA Drive | 1981 | 35,270 | 89.7 | 566 | 0.09 | 17.89 |
600 Horizon Drive | 2002 | 95,000 | 100.0 | 1,419 | 0.24 | 14.94 |
700 Horizon Drive | 2007 | 120,000 | 100.0 | 2,459 | 0.41 | 20.49 |
2 South Gold Drive | 1974 | 33,962 | 28.8 | 347 | 0.06 | 35.48 |
Princeton | ||||||
103 Carnegie Center | 1984 | 96,000 | 87.9 | 2,145 | 0.36 | 25.42 |
2 Independence Way | 1981 | 67,401 | 100.0 | 1,527 | 0.25 | 22.66 |
3 Independence Way | 1983 | 111,300 | 90.9 | 1,906 | 0.32 | 18.84 |
100 Overlook Center | 1988 | 149,600 | 89.6 | 3,894 | 0.65 | 29.05 |
5 Vaughn Drive | 1987 | 98,500 | 90.2 | 2,164 | 0.36 | 24.36 |
MIDDLESEX COUNTY, NEW JERSEY | ||||||
East Brunswick | ||||||
377 Summerhill Road | 1977 | 40,000 | 100.0 | 372 | 0.06 | 9.30 |
Edison | ||||||
343 Thornall Street (c) | 1991 | 195,709 | 89.5 | 3,815 | 0.64 | 21.78 |
Piscataway | ||||||
30 Knightsbridge Road, Bldg. 3 | 1977 | 160,000 | 100.0 | 2,445 | 0.41 | 15.28 |
30 Knightsbridge Road, Bldg. 4 | 1977 | 115,000 | 100.0 | 1,757 | 0.29 | 15.28 |
30 Knightsbridge Road, Bldg. 5 | 1977 | 332,607 | 84.8 | 4,970 | 0.83 | 17.62 |
30 Knightsbridge Road, Bldg. 6 | 1977 | 72,743 | 63.8 | 206 | 0.03 | 4.44 |
Plainsboro | ||||||
500 College Road East (e) | 1984 | 158,235 | 82.9 | 2,403 | 0.40 | 18.32 |
Woodbridge | ||||||
581 Main Street | 1991 | 200,000 | 93.1 | 4,956 | 0.83 | 26.62 |
MONMOUTH COUNTY, NEW JERSEY | ||||||
Freehold | ||||||
2 Paragon Way | 1989 | 44,524 | 47.2 | 418 | 0.07 | 19.89 |
3 Paragon Way | 1991 | 66,898 | 69.7 | 818 | 0.14 | 17.54 |
4 Paragon Way | 2002 | 63,989 | 30.8 | 527 | 0.09 | 26.74 |
100 Willow Brook Road | 1988 | 60,557 | 57.4 | 721 | 0.12 | 20.74 |
Holmdel | ||||||
23 Main Street | 1977 | 350,000 | 100.0 | 4,012 | 0.67 | 11.46 |
Middletown | ||||||
One River Centre Bldg. 1 | 1983 | 122,594 | 85.4 | 2,961 | 0.49 | 28.28 |
One River Centre Bldg. 2 | 1983 | 120,360 | 100.0 | 2,491 | 0.42 | 20.70 |
One River Centre Bldg. 3 and 4 | 1984 | 214,518 | 93.3 | 4,454 | 0.74 | 22.25 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
43
Property Listing Office Properties (continued) | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
Neptune | ||||||
3600 Route 66 | 1989 | 180,000 | 100.0 | 2,400 | 0.40 | 13.33 |
Wall Township | ||||||
1305 Campus Parkway | 1988 | 23,350 | 92.4 | 450 | 0.08 | 20.86 |
1350 Campus Parkway | 1990 | 79,747 | 99.9 | 1,047 | 0.17 | 13.14 |
MORRIS COUNTY, NEW JERSEY | ||||||
Florham Park | ||||||
325 Columbia Turnpike | 1987 | 168,144 | 100.0 | 3,420 | 0.57 | 20.34 |
Morris Plains | ||||||
250 Johnson Road | 1977 | 75,000 | 100.0 | 1,514 | 0.25 | 20.19 |
201 Littleton Road | 1979 | 88,369 | 77.7 | 694 | 0.12 | 10.11 |
Morris Township | ||||||
412 Mt. Kemble Avenue | 1986 | 475,100 | 63.4 | 6,131 | 1.02 | 20.35 |
Parsippany | ||||||
4 Campus Drive | 1983 | 147,475 | 57.1 | 2,734 | 0.46 | 32.47 |
6 Campus Drive | 1983 | 148,291 | 90.0 | 3,142 | 0.52 | 23.54 |
7 Campus Drive | 1982 | 154,395 | 78.0 | 2,483 | 0.41 | 20.62 |
8 Campus Drive | 1987 | 215,265 | 82.9 | 4,964 | 0.83 | 27.82 |
9 Campus Drive | 1983 | 156,495 | 47.5 | 2,239 | 0.37 | 30.12 |
4 Century Drive | 1981 | 100,036 | 61.3 | 1,030 | 0.17 | 16.80 |
5 Century Drive | 1981 | 79,739 | 52.0 | 966 | 0.16 | 23.30 |
6 Century Drive | 1981 | 100,036 | 24.8 | 524 | 0.09 | 21.12 |
2 Dryden Way | 1990 | 6,216 | 100.0 | 99 | 0.02 | 15.93 |
4 Gatehall Drive | 1988 | 248,480 | 95.3 | 6,477 | 1.08 | 27.35 |
2 Hilton Court | 1991 | 181,592 | 100.0 | 6,533 | 1.09 | 35.98 |
1633 Littleton Road | 1978 | 57,722 | 100.0 | 1,131 | 0.19 | 19.59 |
600 Parsippany Road | 1978 | 96,000 | 90.2 | 1,556 | 0.26 | 17.97 |
1 Sylvan Way | 1989 | 150,557 | 85.9 | 3,320 | 0.55 | 25.67 |
4 Sylvan Way | 1984 | 105,135 | 100.0 | 1,929 | 0.32 | 18.35 |
5 Sylvan Way | 1989 | 151,383 | 89.0 | 3,888 | 0.65 | 28.86 |
7 Sylvan Way | 1987 | 145,983 | 100.0 | 3,237 | 0.54 | 22.17 |
22 Sylvan Way | 2009 | 249,409 | 100.0 | 6,255 | 1.04 | 25.08 |
20 Waterview Boulevard | 1988 | 225,550 | 99.1 | 4,998 | 0.83 | 22.36 |
35 Waterview Boulevard | 1990 | 172,498 | 96.8 | 4,032 | 0.67 | 24.15 |
5 Wood Hollow Road | 1979 | 317,040 | 88.1 | 5,595 | 0.93 | 20.03 |
PASSAIC COUNTY, NEW JERSEY | ||||||
Clifton | ||||||
777 Passaic Avenue | 1983 | 75,000 | 70.4 | 1,161 | 0.19 | 21.99 |
Totowa | ||||||
999 Riverview Drive | 1988 | 56,066 | 67.7 | 757 | 0.13 | 19.94 |
SOMERSET COUNTY, NEW JERSEY | ||||||
Basking Ridge | ||||||
222 Mt. Airy Road | 1986 | 49,000 | 100.0 | 1,079 | 0.18 | 22.02 |
233 Mt. Airy Road | 1987 | 66,000 | 0.0 | 710 | 0.12 | 0.00 |
Bernards | ||||||
106 Allen Road | 2000 | 132,010 | 93.5 | 3,024 | 0.50 | 24.50 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
44
Property Listing Office Properties (continued) | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
Branchburg | ||||||
51 Imclone Drive | 1986 | 63,213 | 100.0 | 537 | 0.09 | 8.50 |
Bridgewater | ||||||
55 Corporate Drive (f) | 2011 | 204,057 | 100.0 | 4,414 | 0.74 | 23.50 |
440 Route 22 East | 1990 | 198,376 | 96.3 | 4,159 | 0.69 | 21.77 |
721 Route 202/206 | 1989 | 192,741 | 86.4 | 3,884 | 0.65 | 23.32 |
Warren | ||||||
10 Independence Boulevard | 1988 | 120,528 | 86.3 | 2,670 | 0.45 | 25.67 |
UNION COUNTY, NEW JERSEY | ||||||
Clark | ||||||
100 Walnut Avenue | 1985 | 182,555 | 98.1 | 4,540 | 0.76 | 25.35 |
Cranford | ||||||
6 Commerce Drive | 1973 | 56,000 | 81.8 | 1,025 | 0.17 | 22.38 |
11 Commerce Drive | 1981 | 90,000 | 95.0 | 2,182 | 0.36 | 25.52 |
12 Commerce Drive | 1967 | 72,260 | 84.7 | 923 | 0.15 | 15.08 |
14 Commerce Drive | 1971 | 67,189 | 88.9 | 1,160 | 0.19 | 19.42 |
20 Commerce Drive | 1990 | 176,600 | 93.8 | 4,070 | 0.68 | 24.57 |
25 Commerce Drive | 1971 | 67,749 | 86.8 | 1,435 | 0.24 | 24.40 |
65 Jackson Drive | 1984 | 82,778 | 89.8 | 1,755 | 0.29 | 23.61 |
New Providence | ||||||
890 Mountain Avenue | 1977 | 80,000 | 70.9 | 863 | 0.14 | 15.22 |
Total New Jersey Office | 19,600,117 | 87.3 | 408,790 | 68.21 | 23.90 | |
NEW YORK COUNTY, NEW YORK | ||||||
New York | ||||||
125 Broad Street | 1970 | 524,476 | 95.5 | 12,484 | 2.09 | 24.92 |
ROCKLAND COUNTY, NEW YORK | ||||||
Suffern | ||||||
400 Rella Boulevard | 1988 | 180,000 | 87.1 | 3,622 | 0.60 | 23.10 |
WESTCHESTER COUNTY, NEW YORK | ||||||
Elmsford | ||||||
100 Clearbrook Road (c) | 1975 | 60,000 | 83.0 | 1,089 | 0.18 | 21.87 |
101 Executive Boulevard | 1971 | 50,000 | 0.0 | 82 | 0.01 | 0.00 |
555 Taxter Road | 1986 | 170,554 | 79.5 | 3,342 | 0.56 | 24.65 |
565 Taxter Road | 1988 | 170,554 | 83.1 | 3,536 | 0.59 | 24.95 |
570 Taxter Road | 1972 | 75,000 | 65.8 | 1,307 | 0.22 | 26.48 |
Hawthorne | ||||||
1 Skyline Drive | 1980 | 20,400 | 99.0 | 397 | 0.07 | 19.66 |
2 Skyline Drive | 1987 | 30,000 | 100.0 | 543 | 0.09 | 18.10 |
7 Skyline Drive | 1987 | 109,000 | 88.6 | 2,431 | 0.41 | 25.17 |
17 Skyline Drive (e) | 1989 | 85,000 | 100.0 | 1,680 | 0.28 | 19.76 |
19 Skyline Drive | 1982 | 248,400 | 100.0 | 4,036 | 0.67 | 16.25 |
Tarrytown | ||||||
200 White Plains Road | 1982 | 89,000 | 82.2 | 1,823 | 0.30 | 24.92 |
220 White Plains Road | 1984 | 89,000 | 76.8 | 1,601 | 0.27 | 23.42 |
White Plains | ||||||
1 Barker Avenue | 1975 | 68,000 | 99.8 | 1,741 | 0.29 | 25.65 |
3 Barker Avenue | 1983 | 65,300 | 94.1 | 1,532 | 0.26 | 24.93 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
45
Property Listing Office Properties (continued) | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
50 Main Street | 1985 | 309,000 | 82.5 | 8,157 | 1.36 | 32.00 |
11 Martine Avenue | 1987 | 180,000 | 79.3 | 4,356 | 0.73 | 30.52 |
1 Water Street | 1979 | 45,700 | 96.1 | 1,125 | 0.19 | 25.62 |
Yonkers | ||||||
1 Executive Boulevard | 1982 | 112,000 | 100.0 | 2,800 | 0.47 | 25.00 |
3 Executive Boulevard | 1987 | 58,000 | 100.0 | 1,707 | 0.28 | 29.43 |
Total New York Office | 2,739,384 | 87.5 | 59,391 | 9.92 | 24.78 | |
CHESTER COUNTY, PENNSYLVANIA | ||||||
Berwyn | ||||||
1000 Westlakes Drive | 1989 | 60,696 | 96.7 | 826 | 0.14 | 14.07 |
1055 Westlakes Drive | 1990 | 118,487 | 79.1 | 2,248 | 0.38 | 23.99 |
1205 Westlakes Drive | 1988 | 130,265 | 89.0 | 3,088 | 0.52 | 26.64 |
1235 Westlakes Drive | 1986 | 134,902 | 90.4 | 2,834 | 0.47 | 23.24 |
DELAWARE COUNTY, PENNSYLVANIA | ||||||
Lester | ||||||
100 Stevens Drive | 1986 | 95,000 | 100.0 | 2,771 | 0.46 | 29.17 |
200 Stevens Drive | 1987 | 208,000 | 100.0 | 6,088 | 1.02 | 29.27 |
300 Stevens Drive | 1992 | 68,000 | 100.0 | 1,322 | 0.22 | 19.44 |
Media | ||||||
1400 Providence Road – Center I | 1986 | 100,000 | 91.9 | 2,140 | 0.36 | 23.29 |
1400 Providence Road – Center II | 1990 | 160,000 | 100.0 | 3,411 | 0.57 | 21.32 |
MONTGOMERY COUNTY, PENNSYLVANIA | ||||||
Bala Cynwyd | ||||||
150 Monument Road | 1981 | 125,783 | 85.8 | 2,674 | 0.45 | 24.78 |
Blue Bell | ||||||
4 Sentry Park | 1982 | 63,930 | 83.5 | 1,026 | 0.17 | 19.22 |
5 Sentry Park East | 1984 | 91,600 | 58.5 | 1,175 | 0.20 | 21.93 |
5 Sentry Park West | 1984 | 38,400 | 31.5 | 253 | 0.04 | 20.92 |
16 Sentry Park West | 1988 | 93,093 | 100.0 | 2,288 | 0.38 | 24.58 |
18 Sentry Park West | 1988 | 95,010 | 100.0 | 2,300 | 0.38 | 24.21 |
Lower Providence | ||||||
1000 Madison Avenue | 1990 | 100,700 | 77.1 | 1,213 | 0.20 | 15.62 |
Plymouth Meeting | ||||||
1150 Plymouth Meeting Mall | 1970 | 167,748 | 76.8 | 2,529 | 0.42 | 19.63 |
Total Pennsylvania Office | 1,851,614 | 88.3 | 38,186 | 6.38 | 23.36 | |
FAIRFIELD COUNTY, CONNECTICUT | ||||||
Norwalk | ||||||
40 Richards Avenue | 1985 | 145,487 | 53.3 | 1,961 | 0.33 | 25.29 |
Stamford | ||||||
1266 East Main Street | 1984 | 179,260 | 86.8 | 3,175 | 0.53 | 20.41 |
Total Connecticut Office | 324,747 | 71.8 | 5,136 | 0.86 | 22.03 | |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
46
Property Listing Office Properties (continued) | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
WASHINGTON, D.C. | ||||||
1201 Connecticut Avenue, NW | 1940 | 169,549 | 100.0 | 6,251 | 1.05 | 36.87 |
1400 L Street, NW | 1987 | 159,000 | 100.0 | 5,641 | 0.94 | 35.48 |
Total District of Columbia Office | 328,549 | 100.0 | 11,892 | 1.99 | 36.20 | |
PRINCE GEORGE’S COUNTY, MARYLAND | ||||||
Greenbelt | ||||||
9200 Edmonston Road | 1973 | 38,690 | 100.0 | 910 | 0.15 | 23.52 |
6301 Ivy Lane | 1979 | 112,003 | 89.2 | 1,821 | 0.30 | 18.23 |
6303 Ivy Lane | 1980 | 112,047 | 85.6 | 2,363 | 0.39 | 24.64 |
6305 Ivy Lane | 1982 | 112,022 | 94.3 | 1,622 | 0.27 | 15.35 |
6404 Ivy Lane | 1987 | 165,234 | 66.7 | 2,276 | 0.38 | 20.65 |
6406 Ivy Lane | 1991 | 163,857 | 11.5 | 0 | 0.00 | 0.00 |
6411 Ivy Lane | 1984 | 138,405 | 65.2 | 2,170 | 0.36 | 24.05 |
Lanham | ||||||
4200 Parliament Place | 1989 | 122,000 | 99.1 | 2,969 | 0.50 | 24.56 |
Total Maryland Office | 964,258 | 70.5 | 14,131 | 2.35 | 20.80 | |
TOTAL OFFICE PROPERTIES | 25,808,669 | 86.8 | 537,526 | 89.71 | 24.02 | |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
47
Property Listing Office/Flex Properties | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
BURLINGTON COUNTY, NEW JERSEY | ||||||
Burlington | ||||||
3 Terri Lane | 1991 | 64,500 | 93.5 | 537 | 0.09 | 8.90 |
5 Terri Lane | 1992 | 74,555 | 100.0 | 615 | 0.10 | 8.25 |
Moorestown | ||||||
2 Commerce Drive | 1986 | 49,000 | 75.6 | 205 | 0.03 | 5.53 |
101 Commerce Drive | 1988 | 64,700 | 100.0 | 275 | 0.05 | 4.25 |
102 Commerce Drive | 1987 | 38,400 | 100.0 | 224 | 0.04 | 5.83 |
201 Commerce Drive | 1986 | 38,400 | 50.0 | 163 | 0.03 | 8.49 |
202 Commerce Drive | 1988 | 51,200 | 91.8 | 212 | 0.04 | 4.51 |
1 Executive Drive | 1989 | 20,570 | 60.5 | 123 | 0.02 | 9.88 |
2 Executive Drive | 1988 | 60,800 | 56.1 | 389 | 0.06 | 11.40 |
101 Executive Drive | 1990 | 29,355 | 99.7 | 292 | 0.05 | 9.98 |
102 Executive Drive | 1990 | 64,000 | 100.0 | 474 | 0.08 | 7.41 |
225 Executive Drive | 1990 | 50,600 | 79.1 | 286 | 0.05 | 7.15 |
97 Foster Road | 1982 | 43,200 | 100.0 | 166 | 0.03 | 3.84 |
1507 Lancer Drive | 1995 | 32,700 | 100.0 | 0 | 0.00 | 0.00 |
1245 North Church Street | 1998 | 52,810 | 100.0 | 276 | 0.05 | 5.23 |
1247 North Church Street | 1998 | 52,790 | 80.7 | 298 | 0.05 | 7.00 |
1256 North Church Street | 1984 | 63,495 | 100.0 | 462 | 0.08 | 7.28 |
840 North Lenola Road | 1995 | 38,300 | 100.0 | 370 | 0.06 | 9.66 |
844 North Lenola Road | 1995 | 28,670 | 100.0 | 179 | 0.03 | 6.24 |
915 North Lenola Road | 1998 | 52,488 | 100.0 | 292 | 0.05 | 5.56 |
2 Twosome Drive | 2000 | 48,600 | 100.0 | 302 | 0.05 | 6.21 |
30 Twosome Drive | 1997 | 39,675 | 100.0 | 303 | 0.05 | 7.64 |
31 Twosome Drive | 1998 | 84,200 | 100.0 | 455 | 0.08 | 5.40 |
40 Twosome Drive | 1996 | 40,265 | 72.7 | 229 | 0.04 | 7.82 |
41 Twosome Drive | 1998 | 43,050 | 77.7 | 206 | 0.03 | 6.16 |
50 Twosome Drive | 1997 | 34,075 | 100.0 | 257 | 0.04 | 7.54 |
GLOUCESTER COUNTY, NEW JERSEY | ||||||
West Deptford | ||||||
1451 Metropolitan Drive | 1996 | 21,600 | 100.0 | 120 | 0.02 | 5.56 |
MERCER COUNTY, NEW JERSEY | ||||||
Hamilton Township | ||||||
100 Horizon Center Boulevard | 1989 | 13,275 | 100.0 | 89 | 0.01 | 6.70 |
200 Horizon Drive | 1991 | 45,770 | 100.0 | 652 | 0.11 | 14.25 |
300 Horizon Drive | 1989 | 69,780 | 47.0 | 448 | 0.07 | 13.66 |
500 Horizon Drive | 1990 | 41,205 | 93.8 | 564 | 0.09 | 14.59 |
MONMOUTH COUNTY, NEW JERSEY | ||||||
Wall Township | ||||||
1325 Campus Parkway | 1988 | 35,000 | 100.0 | 642 | 0.11 | 18.34 |
1340 Campus Parkway | 1992 | 72,502 | 100.0 | 954 | 0.16 | 13.16 |
1345 Campus Parkway | 1995 | 76,300 | 100.0 | 997 | 0.17 | 13.07 |
1433 Highway 34 | 1985 | 69,020 | 68.7 | 524 | 0.09 | 11.05 |
1320 Wyckoff Avenue | 1986 | 20,336 | 100.0 | 222 | 0.04 | 10.92 |
1324 Wyckoff Avenue | 1987 | 21,168 | 81.5 | 175 | 0.03 | 10.14 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
48
Property Listing Office/Flex Properties (continued) | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
PASSAIC COUNTY, NEW JERSEY | ||||||
Totowa | ||||||
1 Center Court | 1999 | 38,961 | 100.0 | 525 | 0.09 | 13.48 |
2 Center Court | 1998 | 30,600 | 62.8 | 240 | 0.04 | 12.49 |
11 Commerce Way | 1989 | 47,025 | 66.7 | 567 | 0.09 | 18.08 |
20 Commerce Way | 1992 | 42,540 | 61.1 | 275 | 0.05 | 10.58 |
29 Commerce Way | 1990 | 48,930 | 75.2 | 578 | 0.10 | 15.71 |
40 Commerce Way | 1987 | 50,576 | 86.3 | 459 | 0.08 | 10.52 |
45 Commerce Way | 1992 | 51,207 | 100.0 | 519 | 0.09 | 10.14 |
60 Commerce Way | 1988 | 50,333 | 100.0 | 573 | 0.10 | 11.38 |
80 Commerce Way | 1996 | 22,500 | 100.0 | 302 | 0.05 | 13.42 |
100 Commerce Way | 1996 | 24,600 | 100.0 | 330 | 0.06 | 13.41 |
120 Commerce Way | 1994 | 9,024 | 100.0 | 99 | 0.02 | 10.97 |
140 Commerce Way | 1994 | 26,881 | 89.3 | 293 | 0.05 | 12.21 |
Total New Jersey Office/Flex | 2,189,531 | 88.7 | 17,737 | 3.00 | 9.13 | |
WESTCHESTER COUNTY, NEW YORK | ||||||
Elmsford | ||||||
11 Clearbrook Road | 1974 | 31,800 | 100.0 | 364 | 0.06 | 11.45 |
75 Clearbrook Road | 1990 | 32,720 | 100.0 | 357 | 0.06 | 10.91 |
125 Clearbrook Road | 2002 | 33,000 | 100.0 | 703 | 0.12 | 21.30 |
150 Clearbrook Road | 1975 | 74,900 | 99.3 | 843 | 0.14 | 11.33 |
175 Clearbrook Road | 1973 | 98,900 | 100.0 | 1,429 | 0.24 | 14.45 |
200 Clearbrook Road | 1974 | 94,000 | 99.8 | 1,029 | 0.17 | 10.97 |
250 Clearbrook Road | 1973 | 155,000 | 97.3 | 1,337 | 0.22 | 8.87 |
50 Executive Boulevard | 1969 | 45,200 | 66.7 | 388 | 0.06 | 12.87 |
77 Executive Boulevard | 1977 | 13,000 | 100.0 | 244 | 0.04 | 18.77 |
85 Executive Boulevard | 1968 | 31,000 | 86.2 | 538 | 0.09 | 20.13 |
300 Executive Boulevard | 1970 | 60,000 | 100.0 | 746 | 0.12 | 12.43 |
350 Executive Boulevard | 1970 | 15,400 | 52.2 | 177 | 0.03 | 22.02 |
399 Executive Boulevard | 1962 | 80,000 | 100.0 | 1,038 | 0.17 | 12.98 |
400 Executive Boulevard | 1970 | 42,200 | 78.0 | 592 | 0.10 | 17.99 |
500 Executive Boulevard | 1970 | 41,600 | 100.0 | 750 | 0.13 | 18.03 |
525 Executive Boulevard | 1972 | 61,700 | 100.0 | 958 | 0.16 | 15.53 |
1 Westchester Plaza | 1967 | 25,000 | 100.0 | 346 | 0.06 | 13.84 |
2 Westchester Plaza | 1968 | 25,000 | 100.0 | 546 | 0.09 | 21.84 |
3 Westchester Plaza | 1969 | 93,500 | 97.9 | 991 | 0.17 | 10.83 |
4 Westchester Plaza | 1969 | 44,700 | 100.0 | 687 | 0.11 | 15.37 |
5 Westchester Plaza | 1969 | 20,000 | 90.4 | 265 | 0.04 | 14.66 |
6 Westchester Plaza | 1968 | 20,000 | 89.8 | 262 | 0.04 | 14.59 |
7 Westchester Plaza | 1972 | 46,200 | 100.0 | 685 | 0.11 | 14.83 |
8 Westchester Plaza | 1971 | 67,200 | 84.1 | 843 | 0.14 | 14.92 |
Hawthorne | ||||||
200 Saw Mill River Road | 1965 | 51,100 | 92.0 | 601 | 0.10 | 12.78 |
4 Skyline Drive | 1987 | 80,600 | 100.0 | 1,418 | 0.24 | 17.59 |
5 Skyline Drive | 1980 | 124,022 | 96.1 | 1,384 | 0.23 | 11.61 |
6 Skyline Drive | 1980 | 44,155 | 100.0 | 533 | 0.09 | 12.07 |
8 Skyline Drive | 1985 | 50,000 | 98.7 | 966 | 0.16 | 19.57 |
10 Skyline Drive | 1985 | 20,000 | 100.0 | 395 | 0.07 | 19.75 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
49
Property Listing Office/Flex Properties (continued) | ||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) |
11 Skyline Drive (e) | 1989 | 45,000 | 100.0 | 934 | 0.16 | 20.76 |
12 Skyline Drive (e) | 1999 | 46,850 | 68.5 | 617 | 0.10 | 19.23 |
15 Skyline Drive (e) | 1989 | 55,000 | 100.0 | 1,204 | 0.20 | 21.89 |
Yonkers | ||||||
100 Corporate Boulevard | 1987 | 78,000 | 98.3 | 1,559 | 0.26 | 20.33 |
200 Corporate Boulevard South | 1990 | 84,000 | 100.0 | 1,546 | 0.26 | 18.40 |
4 Executive Plaza | 1986 | 80,000 | 100.0 | 1,367 | 0.23 | 17.09 |
6 Executive Plaza | 1987 | 80,000 | 100.0 | 1,519 | 0.25 | 18.99 |
1 Odell Plaza | 1980 | 106,000 | 91.9 | 1,198 | 0.20 | 12.30 |
3 Odell Plaza | 1984 | 71,065 | 100.0 | 1,596 | 0.28 | 22.46 |
5 Odell Plaza | 1983 | 38,400 | 99.6 | 649 | 0.11 | 16.97 |
7 Odell Plaza | 1984 | 42,600 | 99.6 | 791 | 0.13 | 18.64 |
Total New York Office/Flex | 2,348,812 | 96.1 | 34,395 | 5.74 | 15.24 | |
FAIRFIELD COUNTY, CONNECTICUT | ||||||
Stamford | ||||||
419 West Avenue | 1986 | 88,000 | 100.0 | 1,523 | 0.25 | 17.31 |
500 West Avenue | 1988 | 25,000 | 100.0 | 423 | 0.07 | 16.92 |
550 West Avenue | 1990 | 54,000 | 100.0 | 988 | 0.16 | 18.30 |
600 West Avenue | 1999 | 66,000 | 100.0 | 670 | 0.11 | 10.15 |
650 West Avenue | 1998 | 40,000 | 100.0 | 686 | 0.11 | 17.15 |
Total Connecticut Office/Flex | 273,000 | 100.0 | 4,290 | 0.70 | 15.71 | |
TOTAL OFFICE/FLEX PROPERTIES | 4,811,343 | 93.0 | 56,422 | 9.44 | 12.61 | |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
50
Property Listing Industrial/Warehouse, Retail and Land Properties | |||||||
Property Location | Year Built | Net Rentable Area (Sq. Ft.) | Percentage Leased as of 3/31/12 (%) (a) | 2012 Base Rent ($000’s) (b) (c) | Percentage of Total 2012 Base Rent % | 2012 Average Base Rent Per Sq. Ft. ($) (c) (d) | |
WESTCHESTER COUNTY, NEW YORK | |||||||
Elmsford | |||||||
1 Warehouse Lane (e) | 1957 | 6,600 | 100.0 | 97 | 0.02 | 14.70 | |
2 Warehouse Lane (e) | 1957 | 10,900 | 100.0 | 159 | 0.03 | 14.59 | |
3 Warehouse Lane (e) | 1957 | 77,200 | 100.0 | 363 | 0.06 | 4.70 | |
4 Warehouse Lane (e) | 1957 | 195,500 | 96.7 | 2,003 | 0.33 | 10.60 | |
5 Warehouse Lane (e) | 1957 | 75,100 | 97.1 | 980 | 0.16 | 13.44 | |
6 Warehouse Lane (e) | 1982 | 22,100 | 100.0 | 538 | 0.09 | 24.34 | |
Total Industrial/Warehouse Properties | 387,400 | 97.8 | 4,140 | 0.69 | 10.93 | ||
WESTCHESTER COUNTY, NEW YORK | |||||||
Tarrytown | |||||||
230 White Plains Road | 1984 | 9,300 | 100.0 | 179 | 0.03 | 19.25 | |
Yonkers | |||||||
2 Executive Boulevard | 1986 | 8,000 | 100.0 | 305 | 0.05 | 38.13 | |
Total Retail Properties | 17,300 | 100.0 | 484 | 0.08 | 27.98 | ||
WESTCHESTER COUNTY, NEW YORK | |||||||
Elmsford | |||||||
700 Executive Boulevard | -- | -- | -- | 148 | 0.02 | -- | |
Yonkers | |||||||
1 Enterprise Boulevard | -- | -- | -- | 185 | 0.03 | -- | |
Total New York Land Leases | -- | -- | 333 | 0.05 | -- | ||
PRINCE GEORGE’S COUNTY, MARYLAND | |||||||
Greenbelt | |||||||
Capital Office Park Parcel A | -- | -- | -- | 153 | 0.03 | -- | |
Total Maryland Land Leases | -- | -- | 153 | 0.03 | -- | ||
Total Land Leases | -- | -- | 486 | 0.08 | -- | ||
TOTAL PROPERTIES | 31,024,712 | 87.9 | 599,058 | (h) | 100.00 | 21.99 |
(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 March 31, 2012 aggregating 148,404 square feet (representing 0.5 percent of the Company’s total net rentable square footage) for which no new leases were signed. |
(b) | Total base rent for the 12 months ended March 31, 2012, determined in accordance with generally accepted accounting principles (“GAAP”). Substantially all of the 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. |
(c) | Excludes space leased by the Company. |
(d) | Base rent for the 12 months ended March 31, 2012, divided by net rentable square feet leased at March 31, 2012. |
(e) | This property is located on land leased by the Company. |
(f) | As this property was acquired, placed in service or initially consolidated by the Company during the 12 months ended March 31, 2012, the amounts represented in 2012 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 2012 average base rent per sq. ft. for this property have been calculated by taking 2012 base rent for such property and annualizing these partial-year results, dividing such annualized amounts by the net rentable square feet leased at March 31, 2012. These annualized per square foot 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 March 31, 2012. |
(g) | This property was identified as held for sale by the Company as of March 31, 2012 and is classified as discontinued operations in the financial statements. |
(h) | Includes $4,145 pertaining to properties held for sale, which are classified as discontinued operations in the financial statements. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
51
Significant Tenants
The following table sets forth a schedule of the Company’s 50 largest tenants for the Consolidated Properties as of March 31, 2012, based upon annualized base rental revenue:
Number of Properties | Annualized Base Rental Revenue ($) (a) | Percentage of Company Annualized Base Rental Revenue (%) | Square Feet Leased | Percentage Total Company Leased Sq. Ft. (%) | Year of Lease Expiration | |
National Union Fire Insurance Company of Pittsburgh, PA | 3 | 13,777,628 | 2.2 | 468,085 | 1.7 | (b) |
DB Services New Jersey, Inc. | 2 | 12,111,630 | 2.0 | 402,068 | 1.5 | 2017 |
New Cingular Wireless PCS, LLC | 4 | 9,744,793 | 1.6 | 433,296 | 1.6 | (c) |
Keystone Mercy Health Plan | 3 | 9,424,726 | 1.5 | 314,682 | 1.2 | 2020 |
Wyndham Worldwide Operations | 2 | 9,360,884 | 1.5 | 395,392 | 1.5 | (d) |
United States of America-GSA | 13 | 9,023,124 | 1.5 | 295,633 | 1.1 | (e) |
Prentice-Hall, Inc. | 1 | 8,643,699 | 1.4 | 474,801 | 1.8 | 2014 |
Forest Research Institute, Inc. | 1 | 8,271,398 | 1.3 | 215,659 | 0.8 | 2017 |
ICAP Securities USA, LLC | 1 | 6,304,775 | 1.0 | 159,834 | 0.6 | 2017 |
Daiichi Sankyo, Inc. | 2 | 6,131,521 | 1.0 | 180,807 | 0.7 | (f) |
TD Ameritrade Online Holdings | 1 | 6,100,756 | 1.0 | 188,776 | 0.7 | 2020 |
Merrill Lynch Pierce Fenner | 1 | 5,883,780 | 1.0 | 294,189 | 1.1 | 2017 |
Montefiore Medical Center | 5 | 5,449,458 | 0.9 | 247,122 | 0.9 | (g) |
Bank Of Tokyo-Mitsubishi, Ltd. | 1 | 5,254,698 | 0.9 | 161,683 | 0.6 | (h) |
IBM Corporation | 2 | 5,177,420 | 0.8 | 292,304 | 1.1 | (i) |
KPMG, LLP | 3 | 5,092,360 | 0.8 | 187,536 | 0.7 | (j) |
National Financial Services | 1 | 4,798,621 | 0.8 | 112,964 | 0.4 | 2012 |
Credit Suisse (USA), Inc. | 1 | 4,711,814 | 0.8 | 137,688 | 0.5 | (k) |
Sanofi-Aventis U.S., Inc. | 1 | 4,489,254 | 0.7 | 204,057 | 0.8 | 2026 |
J.H. Cohn, LLP | 2 | 4,335,049 | 0.7 | 155,056 | 0.6 | (l) |
Vonage America, Inc. | 1 | 4,172,000 | 0.7 | 350,000 | 1.3 | 2017 |
AT&T Corp. | 1 | 4,137,500 | 0.7 | 275,000 | 1.0 | 2014 |
Morgan Stanley Smith Barney | 4 | 4,136,248 | 0.7 | 142,530 | 0.5 | (m) |
Allstate Insurance Company | 8 | 4,051,625 | 0.7 | 179,425 | 0.7 | (n) |
Morgan Stanley & Co., Inc. | 1 | 3,863,352 | 0.6 | 321,946 | 1.2 | 2013 |
Lehman Brothers Holdings, Inc. | 1 | 3,777,925 | 0.6 | 104,762 | 0.4 | (o) |
Arch Insurance Company | 1 | 3,685,118 | 0.6 | 106,815 | 0.4 | 2024 |
HQ Global Workplaces, LLC | 10 | 3,606,943 | 0.6 | 182,643 | 0.7 | (p) |
American Institute of Certified Public Accountants | 1 | 3,455,040 | 0.6 | 142,953 | 0.5 | 2012 |
Oppenheimer & Co., Inc. | 1 | 3,269,465 | 0.5 | 118,871 | 0.4 | (q) |
Alpharma, LLC | 1 | 3,053,604 | 0.5 | 112,235 | 0.4 | 2018 |
SunAmerica Asset Management | 1 | 2,958,893 | 0.5 | 69,621 | 0.3 | 2018 |
E*Trade Financial Corporation | 1 | 2,930,757 | 0.5 | 106,573 | 0.4 | 2022 |
United States Life Insurance Co. | 1 | 2,880,000 | 0.5 | 180,000 | 0.7 | 2013 |
High Point Safety & Insurance | 2 | 2,861,217 | 0.5 | 116,889 | 0.4 | 2020 |
Natixis North America, Inc. | 1 | 2,823,569 | 0.5 | 89,907 | 0.3 | 2021 |
Tullett Prebon Holdings Corp. | 1 | 2,809,850 | 0.5 | 100,759 | 0.4 | 2023 |
Continental Casualty Company | 2 | 2,784,736 | 0.5 | 100,712 | 0.4 | (r) |
Connell Foley, LLP | 2 | 2,572,383 | 0.4 | 97,822 | 0.4 | 2015 |
AAA Mid-Atlantic, Inc. | 2 | 2,542,238 | 0.4 | 129,784 | 0.5 | (s) |
New Jersey Turnpike Authority | 1 | 2,530,631 | 0.4 | 100,223 | 0.4 | 2017 |
Shaw Facilities, Inc. | 2 | 2,522,922 | 0.4 | 113,625 | 0.4 | 2016 |
Tradeweb Markets, LLC | 1 | 2,490,140 | 0.4 | 64,976 | 0.2 | 2017 |
Lowenstein Sandler, P.C. | 1 | 2,466,925 | 0.4 | 98,677 | 0.4 | 2017 |
Movado Group, Inc. | 1 | 2,449,828 | 0.4 | 90,050 | 0.3 | 2018 |
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 | 0.3 | 2016 |
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 | 2014 |
Qualcare Alliance Networks, Inc. | 2 | 2,316,191 | 0.4 | 118,779 | 0.4 | 2021 |
Totals | 234,793,620 | 38.5 | 9,304,847 | 34.7 |
See footnotes on subsequent page.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
52
Significant Tenants |
(Continued) |
(a) | Annualized base rental revenue is based on actual March 2012 billings times 12. For leases whose rent commences after April 1, 2012, 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) | 69,944 square feet expire in 2012; 281,023 square feet expire in 2018; 117,118 square feet expire 2019. |
(c) | 333,145 square feet expire in 2013; 72,385 square feet expire in 2014; 27,766 square feet expire in 2015. |
(d) | 145,983 square feet expire in 2013; 249,409 square feet expire in 2029. |
(e) | 67,167 square feet expire in 2013; 4,879 square feet expire in 2014; 180,729 square feet expire in 2015; 15,851 square feet expire in 2016; 8,241 square feet expire in 2017; 18,766 square feet expire in 2022. |
(f) | 8,907 square feet expire in 2013; 171,900 square feet expire in 2022. |
(g) | 5,850 square feet expire in 2014; 7,200 square feet expire in 2016; 30,872 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. |
(h) | 24,607 square feet expire in 2019; 137,076 square feet expire in 2029. |
(i) | 248,399 square feet expire in 2012; 43,905 square feet expire in 2013. |
(j) | 77,381 square feet expire in 2012; 10,877 square feet expire in 2013; 53,409 square feet expire in 2019; 45,869 square feet expire in 2020. |
(k) | 66,177 square feet expire in 2012; 7,098 square feet expire in 2013; 64,413 square feet expire in 2014. |
(l) | 1,021 square feet expire in 2014; 154,035 square feet expire in 2020. |
(m) | 26,834 square feet expire in 2014; 29,654 square feet expire in 2015; 63,260 square feet expire in 2016; 22,782 square feet expire in 2018. |
(n) | 5,516 square feet expire in 2012; 29,005 square feet expire in 2013; 4,456 square feet expire in 2014; 5,348 square feet expire in 2015; 4,014 square feet expire in 2016; 79,480 square feet expire in 2017; 51,606 square feet expire in 2018. |
(o) | 71,504 square feet expire in 2012; 33,258 square feet expire in 2017. |
(p) | 22,064 square feet expire in 2013; 22,279 square feet expire in 2015; 33,649 square feet expire in 2018; 19,485 square feet expire in 2019; 21,008 square feet expire in 2020; 14,724 square feet expire in 2021; 49,434 square feet expire in 2023. |
(q) | 104,008 square feet expire in 2013; 14,863 square feet expire in 2017. |
(r) | 19,416 square feet expire in 2016; 81,296 square feet expire in 2031. |
(s) | 9,784 square feet expire in 2017; 120,000 square feet expire in 2022. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
53
Schedule of Lease Expirations
All Consolidated 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 Properties beginning April 1, 2012, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2012 through 2014 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 ($) (b) | Average Annual Base Rent Per Net Rentable Square Foot Represented By Expiring Leases ($) | Percentage Of Annual Base Rent Under Expiring Leases (%) |
2012 (c) | ||||||
Northern NJ | 92 | 1,026,662 | 3.8 | 28,506,610 | 27.77 | 4.6 |
Central NJ | 34 | 216,033 | 0.8 | 5,090,520 | 23.56 | 0.8 |
Westchester Co., NY | 53 | 254,624 | 1.0 | 5,357,330 | 21.04 | 0.9 |
Manhattan | - | - | - | - | - | - |
Sub. Philadelphia | 33 | 265,572 | 1.0 | 4,264,834 | 16.06 | 0.7 |
Fairfield, CT | 7 | 21,099 | 0.1 | 459,771 | 21.79 | 0.1 |
Washington, DC/MD | 11 | 41,705 | 0.2 | 1,110,933 | 26.64 | 0.2 |
Rockland Co., NY | 4 | 7,200 | (d) | 191,137 | 26.55 | (d) |
TOTAL – 2012 | 234 | 1,832,895 | 6.9 | 44,981,135 | 24.54 | 7.3 |
2013 | ||||||
Northern NJ | 111 | 1,172,443 | 4.4 | 25,053,213 | 21.37 | 4.1 |
Central NJ | 84 | 557,860 | 2.1 | 13,514,743 | 24.23 | 2.2 |
Westchester Co., NY | 127 | 1,124,590 | 4.2 | 20,366,305 | 18.11 | 3.3 |
Manhattan | 2 | 104,008 | 0.4 | 2,808,712 | 27.00 | 0.5 |
Sub. Philadelphia | 74 | 382,766 | 1.4 | 6,348,119 | 16.58 | 1.0 |
Fairfield, CT | 14 | 85,480 | 0.3 | 1,573,577 | 18.41 | 0.3 |
Washington, DC/MD | 26 | 107,137 | 0.4 | 2,707,404 | 25.27 | 0.4 |
Rockland Co., NY | 5 | 35,122 | 0.1 | 916,579 | 26.10 | 0.1 |
TOTAL – 2013 | 443 | 3,569,406 | 13.3 | 73,288,652 | 20.53 | 11.9 |
2014 | ||||||
Northern NJ | 120 | 1,527,199 | 5.6 | 37,699,634 | 24.69 | 6.1 |
Central NJ | 48 | 421,367 | 1.6 | 8,470,479 | 20.10 | 1.4 |
Westchester Co., NY | 80 | 479,676 | 1.8 | 9,725,245 | 20.27 | 1.6 |
Manhattan | - | - | - | - | - | - |
Sub. Philadelphia | 62 | 418,792 | 1.6 | 6,655,053 | 15.89 | 1.1 |
Fairfield, CT | 10 | 97,681 | 0.4 | 1,390,843 | 14.24 | 0.2 |
Washington, DC/MD | 29 | 172,319 | 0.6 | 4,733,232 | 27.47 | 0.8 |
Rockland Co., NY | 8 | 26,608 | 0.1 | 657,516 | 24.71 | 0.1 |
TOTAL – 2014 | 357 | 3,143,642 | 11.7 | 69,332,002 | 22.05 | 11.3 |
Schedule continued, with footnotes, on subsequent page.
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
54
Schedule of Lease Expirations
All Consolidated 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 ($) (b) | Average Annual Base Rent Per Net Rentable Square Foot Represented By Expiring Leases ($) | Percentage Of Annual Base Rent Under Expiring Leases (%) | |
2015 | 297 | 3,294,471 | 12.3 | 71,884,598 | 21.82 | 11.7 | |
2016 | 269 | 2,667,563 | 9.9 | 58,102,912 | 21.78 | 9.4 | |
2017 | 235 | 3,455,260 | 12.9 | 81,964,316 | 23.72 | 13.3 | |
2018 | 146 | 1,968,368 | 7.4 | 49,769,302 | 25.28 | 8.1 | |
2019 | 87 | 1,245,012 | 4.7 | 26,554,166 | 21.33 | 4.3 | |
2020 | 63 | 1,199,853 | 4.5 | 27,712,365 | 23.10 | 4.5 | |
2021 | 75 | 1,173,540 | 4.4 | 29,242,651 | 24.92 | 4.8 | |
2022 | 46 | 1,067,522 | 4.0 | 24,876,175 | 23.30 | 4.0 | |
2023 and thereafter | 52 | 2,138,275 | 8.0 | 57,909,582 | 27.08 | 9.4 | |
Totals/ | |||||||
Weighted Average | 2,304 | 26,755,807 | (c) (e) | 100.0 | 615,617,856 | 23.01 | 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 March 2011 billings times 12. For leases whose rent commences after April 1, 2012 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 March 31, 2012 aggregating 148,404 square feet and representing annualized rent of $3,550,906 for which no new leases were signed. |
(d) | Represents 0.05% or less. |
(e) | Reconciliation to Company’s total net rentable square footage is as follows: |
Square Feet | |
Square footage leased to commercial tenants | 26,755,807 |
Square footage used for corporate offices, management offices, | |
building use, retail tenants, food services, other ancillary | |
service tenants and occupancy adjustments | 506,285 |
Square footage unleased | 3,762,620 |
Total net rentable square footage (does not include land leases) | 31,024,712 |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
55
Schedule of Lease Expirations
Office Properties
The following table sets forth a schedule of lease expirations for the office properties beginning April 1, 2012, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2012 through 2014 only):
Year Of Expiration/ Market | Number Of Leases Expiring (a) | Net Rentable Area Subject To Expiring Leases (Sq. Ft.) | Percentage Of Total Leased Square Feet Represented By Expiring Leases (%) | Annualized Base Rental Revenue Under Expiring Leases ($) (b) | Average Annual Base Rent Per Net Rentable Square Foot Represented By Expiring Leases ($) | Percentage Of Annual Base Rent Under Expiring Leases (%) | ||
2012 (c) | ||||||||
Northern NJ | 87 | 976,655 | 4.4 | 27,786,341 | 28.45 | 5.1 | ||
Central NJ | 29 | 187,565 | 0.9 | 4,749,662 | 25.32 | 0.9 | ||
Westchester Co., NY | 33 | 99,155 | 0.5 | 2,696,620 | 27.20 | 0.5 | ||
Manhattan | - | - | - | - | - | - | ||
Sub. Philadelphia | 21 | 114,017 | 0.5 | 2,993,435 | 26.25 | 0.5 | ||
Fairfield Co., CT | 6 | 14,099 | (d) | 396,771 | 28.14 | 0.1 | ||
Washington, DC/MD | 11 | 41,705 | 0.2 | 1,110,933 | 26.64 | 0.2 | ||
Rockland Co., NY | 4 | 7,200 | (d) | 191,137 | 26.55 | (d) | ||
TOTAL – 2012 | 191 | 1,440,396 | 6.5 | 39,924,899 | 27.72 | 7.3 | ||
2013 | ||||||||
Northern NJ | 102 | 1,098,644 | 5.0 | 24,064,147 | 21.90 | 4.3 | ||
Central NJ | 75 | 487,942 | 2.2 | 12,572,397 | 25.77 | 2.3 | ||
Westchester Co., NY | 62 | 462,858 | 2.1 | 10,959,531 | 23.68 | 2.0 | ||
Manhattan | 2 | 104,008 | 0.5 | 2,808,712 | 27.00 | 0.5 | ||
Sub. Philadelphia | 53 | 216,338 | 1.0 | 5,118,483 | 23.66 | 0.9 | ||
Fairfield Co., CT | 10 | 16,917 | (d) | 402,471 | 23.79 | 0.1 | ||
Washington, DC/MD | 26 | 107,137 | 0.5 | 2,707,404 | 25.27 | 0.5 | ||
Rockland Co., NY | 5 | 35,122 | 0.2 | 916,579 | 26.10 | 0.2 | ||
TOTAL – 2013 | 335 | 2,528,966 | 11.5 | 59,549,724 | 23.55 | 10.8 | ||
2014 | ||||||||
Northern NJ | 115 | 1,471,039 | 6.8 | 36,978,917 | 25.14 | 6.6 | ||
Central NJ | 45 | 398,775 | 1.8 | 8,157,408 | 20.46 | 1.5 | ||
Westchester Co., NY | 42 | 206,473 | 0.9 | 5,473,211 | 26.51 | 1.0 | ||
Manhattan | - | - | - | - | - | - | ||
Sub. Philadelphia | 48 | 232,197 | 1.1 | 5,419,137 | 23.34 | 1.0 | ||
Fairfield Co., CT | 7 | 24,256 | 0.1 | 595,014 | 24.53 | 0.1 | ||
Washington, DC/MD | 29 | 172,319 | 0.8 | 4,733,232 | 27.47 | 0.9 | ||
Rockland Co., NY | 8 | 26,608 | 0.1 | 657,516 | 24.71 | 0.1 | ||
TOTAL – 2014 | 294 | 2,531,667 | 11.6 | 62,014,435 | 24.50 | 11.2 | ||
2015 | 242 | 2,827,323 | 12.9 | 66,200,764 | 23.41 | 12.0 | ||
2016 | 215 | 2,112,554 | 9.7 | 50,181,549 | 23.75 | 9.1 | ||
2017 | 186 | 3,056,173 | 14.0 | 76,928,940 | 25.17 | 13.9 | ||
2018 | 113 | 1,578,032 | 7.2 | 44,642,694 | 28.29 | 8.1 | ||
2019 | 64 | 806,334 | 3.7 | 20,425,007 | 25.33 | 3.7 | ||
2020 | 51 | 1,014,435 | 4.6 | 25,511,076 | 25.15 | 4.6 | ||
2021 | 59 | 1,030,345 | 4.7 | 26,921,380 | 26.13 | 4.9 | ||
2022 | 41 | 1,004,980 | 4.6 | 24,040,723 | 23.92 | 4.4 | ||
2023 and thereafter | 43 | 1,969,400 | 9.0 | 55,421,139 | 28.14 | 10.0 | ||
Totals/Weighted Average | 1,834 | 21,900,605 (c) | 100.0 | 551,762,330 | 25.19 | 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 March 2012 billings times 12. For leases whose rent commences after April 1, 2012 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 March 31, 2012 aggregating 118,690 square feet and representing annualized rent of $3,066,533 for which no new leases were signed. |
(d) | Represents 0.05% or less. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
56
Schedule of Lease Expirations
Office/Flex Properties
The following table sets forth a schedule of lease expirations for the office/flex properties beginning April 1, 2012, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2012 through 2014 only):
Year Of Expiration/ Market | Number Of Leases Expiring (a) | Net Rentable Area Subject To Expiring Leases (Sq. Ft.) | Percentage Of Total Leased Square Feet Represented By Expiring Leases (%) | Annualized Base Rental Revenue Under Expiring Leases ($) (b) | Average Annual Base Rent Per Net Rentable Square Foot Represented By Expiring Leases ($) | Percentage Of Annual Base Rent Under Expiring Leases (%) | |
2012 (c) | |||||||
Northern NJ | 5 | 50,007 | 1.1 | 720,269 | 14.40 | 1.3 | |
Central NJ | 5 | 28,468 | 0.6 | 340,858 | 11.97 | 0.6 | |
Westchester Co., NY | 20 | 155,469 | 3.5 | 2,660,710 | 17.11 | 4.5 | |
Sub. Philadelphia | 12 | 151,555 | 3.4 | 1,271,399 | 8.39 | 2.1 | |
Fairfield Co., CT | 1 | 7,000 | 0.2 | 63,000 | 9.00 | 0.1 | |
TOTAL – 2012 | 43 | 392,499 | 8.8 | 5,056,236 | 12.88 | 8.6 | |
2013 | |||||||
Northern NJ | 9 | 73,799 | 1.6 | 989,066 | 13.40 | 1.6 | |
Central NJ | 9 | 69,918 | 1.6 | 942,346 | 13.48 | 1.6 | |
Westchester Co., NY | 53 | 372,345 | 8.4 | 6,683,000 | 17.95 | 11.3 | |
Sub. Philadelphia | 21 | 166,428 | 3.7 | 1,229,636 | 7.39 | 2.1 | |
Fairfield Co., CT | 4 | 68,563 | 1.5 | 1,171,106 | 17.08 | 2.0 | |
TOTAL – 2013 | 96 | 751,053 | 16.8 | 11,015,154 | 14.67 | 18.6 | |
2014 | |||||||
Northern NJ | 5 | 56,160 | 1.2 | 720,717 | 12.83 | 1.2 | |
Central NJ | 3 | 22,592 | 0.5 | 313,071 | 13.86 | 0.5 | |
Westchester Co., NY | 34 | 233,358 | 5.2 | 3,427,108 | 14.69 | 5.8 | |
Sub. Philadelphia | 14 | 186,595 | 4.2 | 1,235,916 | 6.62 | 2.1 | |
Fairfield Co., CT | 3 | 73,425 | 1.6 | 795,829 | 10.84 | 1.3 | |
TOTAL – 2014 | 59 | 572,130 | 12.7 | 6,492,641 | 11.35 | 10.9 | |
2015 | 54 | 439,148 | 9.9 | 5,347,834 | 12.18 | 9.0 | |
2016 | 50 | 524,021 | 11.8 | 7,586,157 | 14.48 | 12.8 | |
2017 | 49 | 399,087 | 9.0 | 5,035,376 | 12.62 | 8.5 | |
2018 | 33 | 390,336 | 8.8 | 5,126,608 | 13.13 | 8.6 | |
2019 | 23 | 438,678 | 9.8 | 6,129,159 | 13.97 | 10.3 | |
2020 | 12 | 185,418 | 4.2 | 2,201,289 | 11.87 | 3.7 | |
2021 | 16 | 143,195 | 3.2 | 2,321,271 | 16.21 | 3.9 | |
2022 | 5 | 62,542 | 1.4 | 835,452 | 13.36 | 1.4 | |
2023 and thereafter | 8 | 160,875 | 3.6 | 2,216,443 | 13.78 | 3.7 | |
Totals/Weighted | |||||||
Average | 448 | 4,458,982 | (c) | 100.0 | 59,363,620 | 13.31 | 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 March 2012 billings times 12. For leases whose rent commences after April 1, 2012, 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 March 31, 2012 aggregating 29,714 square feet and representing annualized rent of $484,373 for which no new leases were signed. |
Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2012
57
Schedule of Lease Expirations
Industrial/Warehouse Properties
The following table sets forth a schedule of lease expirations for the industrial/warehouse properties beginning April 1, 2012, assuming that none of the tenants exercise renewal or termination options. All industrial/warehouse properties are located in the Westchester County, NY market:
Year Of Expiration | Number Of Leases Expiring (a) | Net Rentable Area Subject To Expiring Leases (Sq. Ft.) | Percentage Of Total Leased Square Feet Represented By Expiring Leases (%) | Annualized Base Rental Revenue Under Expiring Leases ($) (b) | Average Annual Base Rent Per Net Rentable Square Foot Represented By Expiring Leases ($) | Percentage Of Annual Base Rent Under Expiring Leases (%) | |
2013 | 12 | 289,387 | 76.4 | 2,723,774 | 9.41 | 67.3 | |
2014 | 3 | 30,545 | 8.0 | 649,926 | 21.28 | 16.1 | |
2015 | 1 | 28,000 | 7.4 | 336,000 | 12.00 | 8.3 | |
2016 | 4 | 30,988 | 8.2 | 335,206 | 10.82 | 8.3 | |
Totals/Weighted | |||||||
Average | 20 | 378,920 | 100.0 | 4,044,906 | 10.67 | 100.0 |
(a) | Includes industrial/warehouse tenants only. Excludes leases for amenity, retail, parking and month-to-month industrial/warehouse tenants. Some tenants have multiple leases. |
(b) | Annualized base rental revenue is based on actual March 2012 billings times 12. For leases whose rent commences after April 1, 2012, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, the historical results may differ from those set forth above. |
Stand-Alone Retail Properties
The following table sets forth a schedule of lease expirations for the stand-alone retail properties beginning April 1, 2012, assuming that none of the tenants exercise renewal or termination options. All stand-alone retail properties are located in the Westchester County, NY market:
Year Of Expiration | Number Of Leases Expiring (a) | Net Rentable Area Subject To Expiring Leases (Sq. Ft.) | Percentage Of Total Leased Square Feet Represented By Expiring Leases (%) | Annualized Base Rental Revenue Under Expiring Leases ($) (b) | Average Annual Base Rent Per Net Rentable Square Foot Represented By Expiring Leases ($) | Percentage Of Annual Base Rent Under Expiring Leases (%) |
2014 | 1 | 9,300 | 53.8 | 175,000 | 18.82 | 39.2 |
2023 and thereafter | 1 | 8,000 | 46.2 | 272,000 | 34.00 | 60.8 |
Totals/Weighted | ||||||
Average | 2 | 17,300 | 100.0 | 447,000 | 25.84 | 100.0 |
(a) | Includes stand-alone retail property tenants only. |
(b) | Annualized base rental revenue is based on actual March 2012 billings times 12. For leases whose rent commences after April 1, 2012 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 March 31, 2012
58