Mack-Cali Realty Corporation Reports Fourth Quarter and Full Year 2019 Results
JERSEY CITY, N.J., Feb. 26, 2020 /PRNewswire/ -- Mack-Cali Realty Corporation (NYSE: CLI) today reported its results for the fourth quarter and full year 2019.
FOURTH QUARTER 2019 HIGHLIGHTS
- Reported net income (loss) of $(0.64) per diluted share for the quarter and net income of $0.95 per diluted share for the year ended December 31, 2019;
- Achieved Core Funds from Operations per diluted share of $0.44 for the fourth quarter and $1.62 for full year 2019;
- Roseland's 6,524-unit multifamily stabilized portfolio was 95.0% leased at December 31, 2019, with an average rent of $2,938 per unit;
- Roseland's same-store portfolio, consisting of 4,287 units, experienced a 5.4% increase in NOI over fourth quarter 2018. Over the same period, revenues grew 0.6%, and expenses decreased by 6.9%;
- In October, Roseland completed the sale of Alterra and The Chase at Overlook Ridge for $411.5 million, completing the 1031 Exchange into Liberty Towers in Jersey City, NJ;
- Leased 169,333 sq. ft. of commercial space: 27,746 sq. ft. on the Waterfront, 141,587 sq. ft. class A suburban and suburban; growing Core portfolio office rental rates by 6.5% on a cash basis and 19.9% on a GAAP basis;
- Core office portfolio was 80.7% leased, with the class A suburban portfolio at 89.7%, Suburban at 79.0% and Waterfront at 77.8% leased at December 31, 2019;
- The Company's office same-store portfolio, consisting of 10,130,064 sq. ft., experienced a 3.5% increase in Cash NOI and a 6.0% increase in GAAP NOI over the fourth quarter 2018; and
- Declared $0.20 per share quarterly common stock dividend.
Michael J. DeMarco, Chief Executive Officer stated, "In 2019, we achieved a number of important milestones, including the completion of over $2.1 billion of transactions and the launch of our final non-core disposition initiative. Waterfront office leasing, while slower than prior years, is beginning to show some improvement; and our residential properties continue to perform ahead of our expectations. Leasing and balance sheet management are top priorities in 2020 as we continue to work to maximize value for our shareholders."
FINANCIAL HIGHLIGHTS
* All per share amounts presented below are on a diluted basis.
Net income (loss) available to common shareholders for the quarter ended December 31, 2019 amounted to $(54.7) million, or $(0.64) per share, as compared to $43.8 million, or $0.45 per share, for the quarter ended December 31, 2018. For the year ended December 31, 2019, net income available to common shareholders equaled $111.9 million, or $0.95 per share, as compared to $84.1 million, or $0.80 per share, for the same period last year.
Funds from operations (FFO) for the quarter ended December 31, 2019 amounted to $12.2 million, or $0.12 per share, as compared to $49.0 million, or $0.49 per share, for the quarter ended December 31, 2018. For the year ended December 31, 2019, FFO equaled $116.1 million, or $1.15 per share, as compared to $170.4 million, or $1.69 per share, for the same period last year.
For the fourth quarter 2019, Core FFO was $44.1 million, or $0.44 per share, as compared to $45.3 million, or $0.45 per share for the same period last year. For the year ended December 31, 2019, Core FFO equaled $163.1 million, or $1.62 per share, as compared to $184.5 million, or $1.83 per share, for the same period last year.
OPERATING HIGHLIGHTS
Office
The Company's consolidated Core office properties were 80.7 percent leased at December 31, 2019, as compared to 80.8 percent leased at September 30, 2019 and 83.2 percent leased at December 31, 2018.
Fourth quarter 2019 same-store GAAP revenues for the office portfolio increased by 2.5 percent while same-store GAAP NOI increased by 6.0 percent from the same period in 2018. Fourth quarter 2019 same store cash revenues for the office portfolio increased by 0.9 percent while same store cash NOI grew by 3.5 percent from 2018. Same store cash revenues and same store cash NOI exclude straight-line rent and FAS 141 adjustments.
For the quarter ended December 31, 2019, the Company executed 21 leases at its consolidated in-service commercial portfolio, totaling 169,333 square feet. Of these totals, 10 leases for 51,579 square feet (30.5 percent) were for new leases and 11 leases for 117,754 square feet (69.5 percent) were lease renewals and other tenant retention transactions.
Rental rate roll-up for the Core portfolio for fourth quarter 2019 transactions was 6.5 percent on a cash basis and 19.9 percent on a GAAP basis. Rental rate roll-up in the fourth quarter 2019 for new transactions was 5.8 percent on a cash basis and 10.9 percent on a GAAP basis; and for renewals and other tenant retention transactions was 6.7 percent on a cash basis and 23.0 percent on a GAAP basis.
Multifamily
Roseland's stabilized operating portfolio was 95.0 percent leased at December 31, 2019, as compared to 96.7 percent at September 30, 2019. Same-store revenues, inclusive of the negative impacts from the Company's active renovation program at Marbella and Monaco, increased by 0.6 percent resulting in same-store net operating income growth of 5.4 percent for the fourth quarter 2019.
TRANSACTION ACTIVITY
For the fourth quarter 2019, the Company completed a number of sales and financings, including the following:
- In October, the Company completed the sale of its 1,386-unit residential community in Malden and Revere, MA for $411.5 million, thereby closing out the 1031 Exchange with the Liberty Towers in Jersey City, NJ acquisition;
- In October, the Company secured a $74 million bridge loan on the Marriott Hotels at Port Imperial in Weehawken, NJ with an additional $20 million of proceeds availability;
- In October, the Company sold 3600 Route 66, a 180,000-square-foot fully leased office building in Neptune, NJ for $26.05 million ($145 PSF);
- In October, the Company received its portion of proceeds from the sale of its URBY tax credit totaling approximately $2.6 million. This gain was recognized in the fourth quarter; and
- In December, the Company sold 5 Wood Hollow Road, a 317,000-square-foot office building in Parsippany, NJ for $29.3 million.
BALANCE SHEET/CAPITAL MARKETS
As of December 31, 2019, the Company had a debt-to-undepreciated assets ratio of 48.0 percent compared to 47.6 percent at September 30, 2019 and 45.3 percent at December 31, 2018. Net debt to adjusted EBITDA for the quarter ended December 31, 2019 was 9.7x compared to 9.3x for the quarter ended December 31, 2018. The Company's interest coverage ratio was 3.0x for the quarter ended December 31, 2019, compared to 3.1x for the quarter ended December 31, 2018.
DIVIDEND
In December 2019, the Company's Board of Directors declared a quarterly cash dividend of $0.20 per common share (indicating an annual rate of $0.80 per common share) for the fourth quarter 2019, which was paid on January 10, 2020 to shareholders of record as of January 3, 2020.
GUIDANCE AND OUTLOOK
The Company is presenting initial Core FFO guidance of $1.24 - $1.36 per diluted share for full year 2020, as follows:
Full Year |
||||||
2020 Range |
||||||
Net income (loss) available to common shareholders |
$ |
(1.06) |
- |
$ |
(0.94) |
|
Add (deduct): |
||||||
Real estate-related depreciation and amortization on continuing operations |
2.30 |
|||||
Core FFO |
$ |
1.24 |
- |
$ |
1.36 |
2020 Guidance Assumptions |
($ in millions) |
||
Low |
High |
||
Multifamily Revenue Growth |
2.2% |
3.2% |
|
Multifamily Expense Growth |
1.5% |
2.5% |
|
Multifamily Same Store NOI Growth |
2.2% |
3.3% |
|
Office Occupancy (year-end % leased) |
79% |
81% |
|
Office Same Store GAAP NOI Growth |
1% |
3% |
|
Office Same Store Cash NOI Growth |
3% |
7% |
|
Straight-Line Rent Adjustment & FAS 141 Mark-to-Market Rent Adjustment |
$4 |
$12 |
|
Dispositions |
$1,000 |
$1,200 |
|
Base Building Capex |
$12 |
$20 |
|
Leasing Capex |
$50 |
$70 |
|
G&A |
$40 |
$44 |
|
Interest Expense |
$75 |
$85 |
|
Guidance Rollforward |
($ per share) |
||
Low |
High |
||
2019 Core FFO per share |
$1.62 |
$1.62 |
|
2019 Operating Assets |
|||
Waterfront Same-Store |
$0.03 |
$0.04 |
|
Residential Same-Store |
0.02 |
0.04 |
|
Total |
$0.05 |
$0.08 |
|
Transitioning Assets |
|||
Discontinued Operations Sales |
($0.30) |
($0.25) |
|
2019/2020 Flex & Other Office Sales |
(0.21) |
(0.21) |
|
2019 Residential Transaction Activity |
(0.03) |
(0.03) |
|
2019/2020 Development Activity |
0.02 |
0.02 |
|
Total |
($0.52) |
($0.47) |
|
Corporate |
|||
Interest Expense |
$0.15 |
$0.17 |
|
General & Administrative |
0.02 |
0.04 |
|
Rockpoint Distributions |
(0.03) |
(0.03) |
|
Other (1) |
(0.05) |
(0.05) |
|
Total |
$0.09 |
$0.13 |
|
2020 Core FFO per share |
$1.24 |
$1.36 |
(1) |
Includes Hotel operations, lease termination fees, real estate services, Plaza 1 removal from service, and other non-recurring adjustments. |
This guidance reflects management's view of current market conditions and certain assumptions with regard to rental rates, occupancy levels and other assumptions/projections. Actual results could differ from these estimates.
CONFERENCE CALL/SUPPLEMENTAL INFORMATION
An earnings conference call with management is scheduled for February 27, 2020 at 8:00 a.m. Eastern Time, which will be broadcast live via the Internet at:
https://edge.media-server.com/mmc/p/tpvr22fj
The live conference call is also accessible by calling (323) 794-2597 and requesting the Mack-Cali conference call.
The conference call will be rebroadcast on Mack-Cali's website at http://investors.mack-cali.com/corporate-profile beginning at 10:30 a.m. Eastern Time on February 27, 2020.
A replay of the call will also be accessible February 27, 2020 through March 5, 2020 by calling (719) 457-0820 and using the pass code, 8919100.
Copies of Mack-Cali's 2019 Form 10-K and fourth quarter Supplemental Operating and Financial Data are available on Mack-Cali's website, as follows:
2019 Form 10-K:
http://investors.mack-cali.com/sec-filings
Fourth Quarter 2019 Supplemental Operating and Financial Data:
http://investors.mack-cali.com/quarterly-supplementals
In addition, these items are available upon request from:
Mack-Cali Investor Relations Department - Deidre Crockett
Harborside 3, 210 Hudson St., Ste. 400, Jersey City, New Jersey 07311
(732) 590-1025
INFORMATION ABOUT FFO
Funds from operations ("FFO") is defined as net income (loss) before noncontrolling interests in Operating Partnership, computed in accordance with generally accepted accounting principles ("GAAP"), excluding gains or losses from depreciable rental property transactions (including both acquisitions and dispositions), and impairments related to depreciable rental property, plus real estate-related depreciation and amortization. The Company believes that FFO per share is helpful to investors as one of several measures of the performance of an equity REIT. The Company further believes that as FFO per share excludes the effect of depreciation, gains (or losses) from property transactions and impairments related to depreciable rental property (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO per share can facilitate comparison of operating performance between equity REITs.
FFO per share should not be considered as an alternative to net income available to common shareholders per share as an indication of the Company's performance or to cash flows as a measure of liquidity. FFO per share presented herein is not necessarily comparable to FFO per share presented by other real estate companies due to the fact that not all real estate companies use the same definition. However, the Company's FFO per share is comparable to the FFO per share of real estate companies that use the current definition of the National Association of Real Estate Investment Trusts ("NAREIT"). A reconciliation of net income per share to FFO per share is included in the financial tables accompanying this press release.
Core FFO is defined as FFO, as adjusted for certain items to facilitate comparative measurement of the Company's performance over time. Core FFO is presented solely as supplemental disclosure that the Company's management believes provides useful information to investors and analysts of its results, after adjusting for certain items to facilitate comparability of its performance from period to period. Core FFO is a non-GAAP financial measure that is not intended to represent cash flow and is not indicative of cash flows provided by operating activities as determined in accordance with GAAP. As there is not a generally accepted definition established for Core FFO, the Company's measures of Core FFO may not be comparable to the Core FFO reported by other REITs. A reconciliation of net income per share to Core FFO in dollars and per share is included in the financial tables accompanying this press release.
ABOUT THE COMPANY
One of the country's leading real estate investment trusts (REITs), Mack-Cali Realty Corporation is an owner, manager and developer of premier office and multifamily properties in select waterfront and transit-oriented markets throughout the Northeast. Mack-Cali is headquartered in Jersey City, New Jersey, and is the visionary behind the city's flourishing waterfront, where the company is leading development, improvement and place-making initiatives for Harborside, a master-planned destination comprised of class A office, luxury apartments, diverse retail and restaurants, and public spaces.
A fully-integrated and self-managed company, Mack-Cali has provided world-class management, leasing, and development services throughout New Jersey and the surrounding region for two decades. By regularly investing in its properties and innovative lifestyle amenity packages, Mack-Cali creates environments that empower tenants and residents to reimagine the way they work and live.
For more information on Mack-Cali Realty Corporation and its properties, visit www.mack-cali.com.
The information in this press release must be read in conjunction with, and is modified in its entirety by, the Annual Report on Form 10-K (the "10-K") filed by the Company for the same period with the Securities and Exchange Commission (the "SEC") and all of the Company's other public filings with the SEC (the "Public Filings"). In particular, the financial information contained herein is subject to and qualified by reference to the financial statements contained in the 10-K, the footnotes thereto and the limitations set forth therein. Investors may not rely on the press release without reference to the 10-K and the Public Filings.
We consider portions of this report, including the documents incorporated by reference, to be forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of such act. Such forward-looking statements relate to, without limitation, our future economic performance, plans and objectives for future operations and projections of revenue and other financial items. Forward-looking statements can be identified by the use of words such as "may," "will," "plan," "potential," "projected," "should," "expect," "anticipate," "estimate," "target," "continue" or comparable terminology. Forward-looking statements are inherently subject to certain risks, trends and uncertainties, many of which we cannot predict with accuracy and some of which we might not even anticipate. Although we believe that the expectations reflected in such forward-looking statements are based upon reasonable assumptions at the time made, we 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.
Contacts: |
Michael J. DeMarco |
David Smetana |
Deidre Crockett |
Mack-Cali Realty Corporation |
Mack-Cali Realty Corporation |
Mack-Cali Realty Corporation |
|
Chief Executive Officer |
Chief Financial Officer |
Chief Administrative Officer |
|
(732) 590-1589 |
(732) 590-1035 |
(732) 590-1025 |
|
Mack-Cali Realty Corporation | |||||||||||
Three Months Ended |
Year Ended |
||||||||||
December 31, |
December 31, |
||||||||||
REVENUES |
2019 |
2018 |
2019 |
2018 |
|||||||
Revenue from leases |
$ |
71,195 |
$ |
79,479 |
$ |
296,142 |
$ |
317,783 |
|||
Real estate services |
3,090 |
3,927 |
13,873 |
17,094 |
|||||||
Parking income |
5,760 |
5,477 |
21,857 |
21,907 |
|||||||
Hotel income |
4,139 |
- |
9,841 |
- |
|||||||
Other income |
2,489 |
1,394 |
9,222 |
8,930 |
|||||||
Total revenues |
86,673 |
90,277 |
350,935 |
365,714 |
|||||||
EXPENSES |
|||||||||||
Real estate taxes |
10,185 |
7,625 |
43,998 |
44,389 |
|||||||
Utilities |
3,276 |
5,517 |
17,881 |
23,799 |
|||||||
Operating services |
16,820 |
17,978 |
69,641 |
70,074 |
|||||||
Real estate services expenses |
3,768 |
4,223 |
15,918 |
17,919 |
|||||||
Leasing personnel costs |
444 |
- |
2,261 |
- |
|||||||
General and administrative |
16,516 |
12,813 |
57,535 |
53,865 |
|||||||
Depreciation and amortization |
35,906 |
30,266 |
132,016 |
112,244 |
|||||||
Land and other impairments |
27,356 |
24,566 |
32,444 |
24,566 |
|||||||
Total expenses |
114,271 |
102,988 |
371,694 |
346,856 |
|||||||
OTHER (EXPENSE) INCOME |
|||||||||||
Interest expense |
(22,751) |
(22,265) |
(90,569) |
(77,346) |
|||||||
Interest and other investment income (loss) |
886 |
768 |
2,412 |
3,219 |
|||||||
Equity in earnings (loss) of unconsolidated joint ventures |
(437) |
(960) |
(1,319) |
(127) |
|||||||
Gain on change of control of interests |
- |
- |
13,790 |
14,217 |
|||||||
Realized gains (losses) and unrealized losses on disposition of |
|||||||||||
rental property, net |
112,228 |
49,342 |
345,926 |
99,436 |
|||||||
Gain (loss) on disposition of developable land |
(44) |
30,939 |
522 |
30,939 |
|||||||
Gain on sale of investment in unconsolidated joint venture |
- |
- |
903 |
- |
|||||||
Gain (loss) from extinguishment of debt, net |
(153) |
(461) |
1,648 |
(8,929) |
|||||||
Total other income (expense) |
89,729 |
57,363 |
273,313 |
61,409 |
|||||||
Income (loss) from continuing operations |
62,131 |
44,652 |
252,554 |
80,267 |
|||||||
Discontinued operations: |
|||||||||||
Income from discontinued operations |
2,770 |
7,871 |
27,456 |
26,134 |
|||||||
Realized gains (losses) and unrealized losses on |
|||||||||||
disposition of rental property and impairments, net |
(120,309) |
- |
(136,174) |
- |
|||||||
Total discontinued operations, net |
(117,539) |
7,871 |
(108,718) |
26,134 |
|||||||
Net income (loss) |
(55,408) |
52,523 |
143,836 |
106,401 |
|||||||
Noncontrolling interest in consolidated joint ventures |
1,404 |
640 |
3,904 |
1,216 |
|||||||
Noncontrolling interest in Operating Partnership of income from continuing |
(5,494) |
(4,153) |
(23,685) |
(6,866) |
|||||||
Noncontrolling interests in Operating Partnership in discontinued operations |
11,317 |
(800) |
10,421 |
(2,661) |
|||||||
Redeemable noncontrolling interests |
(6,471) |
(4,406) |
(22,615) |
(13,979) |
|||||||
Net income (loss) available to common shareholders |
$ |
(54,652) |
$ |
43,804 |
$ |
111,861 |
$ |
84,111 |
|||
Basic earnings per common share: |
|||||||||||
Income from continuing operations |
$ |
0.53 |
$ |
0.37 |
$ |
2.03 |
0.54 |
||||
Discontinued operations |
(1.17) |
0.08 |
(1.08) |
0.26 |
|||||||
Net income (loss) available to common shareholders |
$ |
(0.64) |
$ |
0.45 |
$ |
0.95 |
$ |
0.80 |
|||
Diluted earnings per common share: |
|||||||||||
Income from continuing operations |
$ |
0.53 |
$ |
0.37 |
$ |
2.03 |
$ |
0.54 |
|||
Discontinued operations |
(1.17) |
0.08 |
(1.08) |
0.26 |
|||||||
Net income (loss) available to common shareholders |
$ |
(0.64) |
$ |
0.45 |
$ |
0.95 |
$ |
0.80 |
|||
Basic weighted average shares outstanding |
90,611 |
90,488 |
90,557 |
90,388 |
|||||||
Diluted weighted average shares outstanding |
100,264 |
100,845 |
100,689 |
100,724 |
Mack-Cali Realty Corporation | |||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
December 31, |
December 31, |
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
Net income (loss) available to common shareholders |
$ |
(54,652) |
$ |
43,804 |
$ |
111,861 |
$ |
84,111 |
|||||||
Add (deduct): Noncontrolling interest in Operating Partnership |
5,494 |
4,153 |
23,685 |
6,866 |
|||||||||||
Noncontrolling interests in discontinued operations |
(11,317) |
800 |
(10,421) |
2,661 |
|||||||||||
Real estate-related depreciation and amortization on continuing operations (a) |
39,155 |
33,655 |
143,352 |
128,333 |
|||||||||||
Real estate-related depreciation and amortization on discontinued operations |
21,776 |
15,923 |
72,194 |
62,061 |
|||||||||||
Property impairments |
- |
- |
11,696 |
- |
|||||||||||
Impairment of unconsolidated joint venture investment |
|||||||||||||||
(included in Equity in earnings) |
3,661 |
- |
3,661 |
- |
|||||||||||
Gain on change of control of interests |
- |
- |
(13,790) |
(14,217) |
|||||||||||
Gain on sale of investment in unconsolidated joint venture |
- |
- |
(903) |
- |
|||||||||||
Continuing operations: Realized (gains)/losses and unrealized losses |
|||||||||||||||
on disposition of rental property, net |
(112,228) |
(49,342) |
(345,926) |
(99,436) |
|||||||||||
Discontinued operations: Realized (gains) losses and unrealized losses on |
|||||||||||||||
disposition of rental property, net |
120,309 |
- |
120,722 |
- |
|||||||||||
Funds from operations (b) |
$ |
12,198 |
$ |
48,993 |
$ |
116,131 |
$ |
170,379 |
|||||||
Add/(Deduct): |
|||||||||||||||
(Gain)/loss from extinguishment of debt, net |
153 |
461 |
(1,648) |
10,750 |
|||||||||||
Land and other impairments |
27,356 |
24,566 |
36,200 |
24,566 |
|||||||||||
(Gain) loss on disposition of developable land |
44 |
(30,939) |
(522) |
(30,939) |
|||||||||||
Severance/separation costs on management restructuring |
- |
450 |
1,839 |
7,937 |
|||||||||||
Strategic direction costs |
4,629 |
- |
4,629 |
- |
|||||||||||
Reporting systems conversion costs |
998 |
- |
998 |
- |
|||||||||||
Dead deal costs |
- |
893 |
271 |
893 |
|||||||||||
Management contract termination costs |
- |
- |
1,021 |
- |
|||||||||||
Proxy fight costs |
- |
- |
4,171 |
- |
|||||||||||
New payroll tax consulting costs |
- |
903 |
1,313 |
903 |
|||||||||||
Noncontrolling interest share on consolidated joint ventures |
|||||||||||||||
impairment charges |
(1,263) |
- |
(1,263) |
- |
|||||||||||
Core FFO |
$ |
44,115 |
$ |
45,327 |
$ |
163,140 |
$ |
184,489 |
|||||||
Diluted weighted average shares/units outstanding (c) |
100,264 |
100,845 |
100,689 |
100,724 |
|||||||||||
Funds from operations per share/unit-diluted |
$ |
0.12 |
$ |
0.49 |
$ |
1.15 |
$ |
1.69 |
|||||||
Core funds from operations per share/unit diluted |
$ |
0.44 |
$ |
0.45 |
$ |
1.62 |
$ |
1.83 |
|||||||
Dividends declared per common share |
$ |
0.20 |
$ |
0.20 |
$ |
0.80 |
$ |
0.80 |
|||||||
Dividend payout ratio: |
|||||||||||||||
Core Funds from operations-diluted |
45.45 |
% |
44.49 |
% |
49.38 |
% |
43.68 |
% |
|||||||
Supplemental Information: |
|||||||||||||||
Non-incremental revenue generating capital expenditures: |
|||||||||||||||
Building improvements |
$ |
6,012 |
$ |
2,639 |
$ |
12,418 |
$ |
7,236 |
|||||||
Tenant improvements & leasing commissions (d) |
$ |
9,354 |
$ |
11,429 |
$ |
29,330 |
$ |
38,303 |
|||||||
Tenant improvements & leasing commissions |
|||||||||||||||
on space vacant for more than a year |
$ |
888 |
$ |
8,433 |
$ |
14,724 |
$ |
30,761 |
|||||||
Straight-line rent adjustments (e) |
$ |
4,084 |
$ |
4,204 |
$ |
14,616 |
$ |
8,598 |
|||||||
Amortization of (above)/below market lease intangibles, net (f) |
$ |
1,116 |
$ |
1,054 |
$ |
4,268 |
$ |
5,389 |
|||||||
Amortization of stock compensation |
$ |
2,192 |
$ |
2,064 |
$ |
8,481 |
$ |
7,401 |
|||||||
Amortization of lease inducements |
$ |
(15) |
$ |
166 |
$ |
460 |
$ |
932 |
|||||||
Non real estate depreciation and amortization |
$ |
431 |
$ |
557 |
$ |
2,092 |
$ |
2,139 |
|||||||
Amortization of deferred financing costs |
$ |
1,147 |
$ |
1,486 |
$ |
4,625 |
$ |
5,029 |
|||||||
(a) |
Includes the Company's share from unconsolidated joint ventures of $3,677 and $3,810 for the three months ended December 31, 2019 and 2018, respectively, and $13,018 and $17,683 for the years ended December 31, 2019 and 2018, respectively. Excludes non-real estate-related depreciation and amortization of $431 and $557 for the three months ended December 31, 2019 and 2018, respectively, and $2,092 and $2,139 for the years ended December 31, 2019 and 2018, 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" in this release. |
(c) |
Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (9,530 and 10,176 shares for the three months ended December 31, 2019 and 2018, respectively, and 9,852 and 10,204 for the years ended December 31, 2019 and 2018, respectively), plus dilutive Common Stock Equivalents (i.e. stock options). |
(d) |
Excludes expenditures for tenant spaces that have not been owned for at least a year. |
(e) |
Includes free rent of $5,329 and $4,428 for the three months ended December 31, 2019 and 2018, respectively, and $21,424 and $16,545 for the years ended December 31, 2019 and 2018, respectively. Also, includes the Company's share from unconsolidated joint ventures of $186 and $(165) for the three months ended December 31, 2019 and 2018, respectively, and $127 and $(955) for the years ended December 31, 2019 and 2018, respectively. |
(f) |
Includes the Company's share from unconsolidated joint ventures of $0 and $0 for the three months ended December 31, 2019 and 2018, respectively, and $0 and $107 for the years ended December 31, 2019 and 2018, respectively. |
Statements of Funds from Operations (FFO) and Core FFO per Diluted Share | |||||||||||
Three Months Ended |
Year Ended |
||||||||||
December 31, |
December 31, |
||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||
Net income (loss) available to common shareholders |
$ |
(0.64) |
$ |
0.45 |
$ |
0.95 |
$ |
0.80 |
|||
Add (deduct): Real estate-related depreciation and amortization |
|||||||||||
on continuing operations (a) |
0.39 |
0.33 |
1.42 |
1.27 |
|||||||
Real estate-related depreciation and amortization |
0.22 |
0.16 |
0.72 |
0.62 |
|||||||
on discontinued operations |
|||||||||||
Redemption value adjustment to redeemable noncontrolling interests |
0.03 |
0.03 |
0.29 |
0.13 |
|||||||
Property impairments |
- |
- |
0.12 |
- |
|||||||
Impairment of unconsolidated joint venture investment |
|||||||||||
(included in Equity in earnings) |
0.04 |
- |
0.04 |
- |
|||||||
Gain on change of control of interests |
- |
- |
(0.14) |
(0.14) |
|||||||
Gain on sale of investment in unconsolidated joint venture |
- |
- |
(0.01) |
- |
|||||||
Continuing operations: Realized (gains) losses and unrealized losses |
|||||||||||
on disposition of rental property, net |
(1.12) |
(0.49) |
(3.44) |
(0.99) |
|||||||
Discontinued operations: Realized (gains) losses and unrealized losses |
|||||||||||
on disposition of rental property, net |
1.20 |
- |
1.20 |
- |
|||||||
Noncontrolling interest/rounding adjustment |
- |
0.01 |
- |
- |
|||||||
Funds from operations (b) |
$ |
0.12 |
$ |
0.49 |
$ |
1.15 |
$ |
1.69 |
|||
Add/(Deduct): |
|||||||||||
Dead deal costs |
- |
0.01 |
- |
0.01 |
|||||||
(Gain)/loss from extinguishment of debt, net |
- |
- |
(0.02) |
0.11 |
|||||||
Land and other impairments |
0.27 |
0.24 |
0.36 |
0.24 |
|||||||
Gain on disposition of developable land |
- |
(0.31) |
(0.01) |
(0.31) |
|||||||
Severance/separation costs on management restructuring |
- |
- |
0.02 |
0.08 |
|||||||
Management contract termination costs |
- |
- |
0.01 |
- |
|||||||
Strategic direction costs |
0.05 |
- |
0.05 |
- |
|||||||
Reporting systems conversion costs |
0.01 |
- |
0.01 |
- |
|||||||
Proxy fight costs |
- |
- |
0.04 |
- |
|||||||
New payroll tax consulting costs |
- |
0.01 |
0.01 |
0.01 |
|||||||
Noncontrolling interest share of consolidated joint venture |
|||||||||||
impairment charges |
(0.01) |
- |
(0.01) |
- |
|||||||
Noncontrolling interest/rounding adjustment |
- |
0.01 |
0.01 |
- |
|||||||
Core FFO |
$ |
0.44 |
$ |
0.45 |
$ |
1.62 |
$ |
1.83 |
|||
Diluted weighted average shares/units outstanding (c) |
100,264 |
100,845 |
100,689 |
100,724 |
(a) |
Includes the Company's share from unconsolidated joint ventures of $0.04 and $0.05 for the three months ended December 31, 2019 and 2018, respectively, and $0.17 and $0.19 for the years ended December 31, 2019 and 2018, 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" in this release. |
(c) |
Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (9,530 and 10,176 shares for the three months ended December 31, 2019 and 2018, respectively, and 9,852 and 10,204 for the years ended December 31, 2019 and 2018, respectively), plus dilutive Common Stock Equivalents (i.e. stock options). |
Mack-Cali Realty Corporation | |||||
December 31, |
|||||
Assets |
2019 |
2018 |
|||
Rental property |
|||||
Land and leasehold interests |
$ |
653,231 |
$ |
807,236 |
|
Buildings and improvements |
3,361,435 |
4,109,797 |
|||
Tenant improvements |
163,299 |
335,266 |
|||
Furniture, fixtures and equipment |
78,716 |
53,718 |
|||
4,256,681 |
5,306,017 |
||||
Less – accumulated depreciation and amortization |
(558,617) |
(1,097,868) |
|||
3,698,064 |
4,208,149 |
||||
Rental property held for sale, net |
966,497 |
108,848 |
|||
Net investment in rental property |
4,664,561 |
4,316,997 |
|||
Cash and cash equivalents |
25,589 |
29,633 |
|||
Restricted cash |
15,577 |
19,921 |
|||
Investments in unconsolidated joint ventures |
209,091 |
232,750 |
|||
Unbilled rents receivable, net |
95,686 |
100,737 |
|||
Deferred charges, goodwill and other assets, net |
275,102 |
355,234 |
|||
Accounts receivable |
7,192 |
5,372 |
|||
Total assets |
$ |
5,292,798 |
$ |
5,060,644 |
|
Liabilities and Equity |
|||||
Senior unsecured notes, net |
$ |
571,484 |
$ |
570,314 |
|
Unsecured revolving credit facility and term loans |
329,000 |
790,939 |
|||
Mortgages, loans payable and other obligations, net |
1,908,034 |
1,431,398 |
|||
Dividends and distributions payable |
22,265 |
21,877 |
|||
Accounts payable, accrued expenses and other liabilities |
209,510 |
168,115 |
|||
Rents received in advance and security deposits |
39,463 |
41,244 |
|||
Accrued interest payable |
10,185 |
9,117 |
|||
Total liabilities |
3,089,941 |
3,033,004 |
|||
Commitments and contingencies |
|||||
Redeemable noncontrolling interests |
503,382 |
330,459 |
|||
Equity: |
|||||
Mack-Cali Realty Corporation stockholders' equity: |
|||||
Common stock, $0.01 par value, 190,000,000 shares authorized, |
|||||
90,595,176 and 90,320,306 shares outstanding |
906 |
903 |
|||
Additional paid-in capital |
2,535,440 |
2,561,503 |
|||
Dividends in excess of net earnings |
(1,042,629) |
(1,084,518) |
|||
Accumulated other comprehensive income (loss) |
(18) |
8,770 |
|||
Total Mack-Cali Realty Corporation stockholders' equity |
1,493,699 |
1,486,658 |
|||
Noncontrolling interests in subsidiaries: |
|||||
Operating Partnership |
158,480 |
168,373 |
|||
Consolidated joint ventures |
47,296 |
42,150 |
|||
Total noncontrolling interests in subsidiaries |
205,776 |
210,523 |
|||
Total equity |
1,699,475 |
1,697,181 |
|||
Total liabilities and equity |
$ |
5,292,798 |
$ |
5,060,644 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/mack-cali-realty-corporation-reports-fourth-quarter-and-full-year-2019-results-301012185.html
SOURCE Mack-Cali Realty Corporation
Released February 26, 2020