FOURTH QUARTER 2005

 

Supplemental Operating and Financial Data

 

 

 

 

 

This Supplemental Operating and Financial Data is not an offer to sell or solicitation to buy any securities of the Company. Any offers to sell or solicitations of the Company shall be made by means of a prospectus. The information in this Supplemental Package must be read in conjunction with, and is modified in its entirety by, the Annual Report on Form 10-K (the “10-K”) filed by the Company for the same period with the Securities and Exchange Commission (the “SEC”) and all of the Company’s other public filings with the SEC (the “Public Filings”). In particular, the financial information contained herein is subject to and qualified by reference to the financial statements contained in the 10-K, the footnotes thereto and the limitations set forth therein. Investors may not rely on the Supplemental Package without reference to the 10-K and the Public Filings. Any investors’ receipt of, or access to, the information contained herein is subject to this qualification.

 

 



 

 

INDEX

 

 

PAGE(S)

I. COMPANY BACKGROUND

 

  About the Company/Other Corporate Data

5

  Board of Directors/Executive Officers

6

  Equity Research Coverage/Company Contact Information

7

 

 

II. FINANCIAL HIGHLIGHTS

 

  Quarterly Summary/Acquisitions

9

  Development/Financing Activity/Dividends/Leasing Information

10

  Leasing Information (continued)

11

  Leasing Information (continued)/Information About FFO

12

  Key Financial Data

13

  Same-Store Results and Analysis

14

  Unconsolidated Joint Ventures Summary

15-18

  Select Financial Ratios

19

  Debt Analysis:

 

  Debt Breakdown/Future Repayments

20

  Debt Maturities

21

  Debt Detail

22

 

 

III. FINANCIAL INFORMATION

 

  Consolidated Statements of Operations

24

  Consolidated Balance Sheets

25

  Consolidated Statement of Changes in Stockholders’ Equity

26

  Statements of Funds from Operations

27

  Statements of Funds from Operations Per Diluted Share

28

  Reconciliation of Basic-to-Diluted Shares/Units

29

 

 

IV. VALUE CREATION PIPELINE

 

  Operating Property Acquisitions

31

  Summary of Construction Projects

32

  Summary of Land Parcels

33

  Rental Property Sales

34

 

 

V. PORTFOLIO/ LEASING STATISTICS

 

  Leasing Statistics

36-41

  Market Diversification (MSA’s)

42

  Industry Diversification (Top 30 Tenant Industries)

43

  Consolidated Portfolio Analyses:

 

Breakdown by:

 

(a) Number of Properties

44

(b) Square Footage

45

(c) Base Rental Revenue

46

(d) Percentage Leased

47

  Consolidated Property Listing (by Property Type)

48-57

  Significant Tenants (Top 50 Tenants)

58-59

  Schedules of Lease Expirations (by Property Type)

60-65

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

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”, “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:

 

changes in the general economic climate and conditions, including those affecting industries in which the Company’s principal tenants compete;

 

 

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;

 

 

changes in operating costs;

 

 

the Company’s ability to obtain adequate insurance, including coverage for terrorist acts;

 

 

the availability of financing;

 

 

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, 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.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

3

 



 

 

 

 

 

 

 

 

I.

COMPANY BACKGROUND

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

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 $5.4 billion at December 31, 2005. 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 270 properties, primarily class A office and office/flex buildings, totaling approximately 30 million square feet, serving as home to approximately 2,200 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 10.6 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 December 31, 2005)

 

Corporate Headquarters

Cranford, New Jersey

Fiscal Year-End

12/31

Total Properties

270

Total Square Feet

30 million square feet

Geographic Diversity

Seven states and the District of Columbia

New Jersey Presence

19.2 million square feet

Northeast Presence

27.8 million square feet

Common Shares and

 

Units Outstanding

75.7 million

Dividend-- Quarter/Annualized

$0.63/$2.52

Dividend Yield

5.8%

Total Market Capitalization

$5.4 billion

Senior Debt Rating

BBB (S&P and Fitch);

 

Baa2 (Moody’s)

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

5

 



 

 

 

Board of Directors

 

William L. Mack, Chairman of the Board

 

Martin S. Berger

David S. Mack

 

Alan S. Bernikow

Alan G. Philibosian

 

John R. Cali

Irvin D. Reid

 

Kenneth M. Duberstein

Vincent Tese

 

Nathan Gantcher

Roy J. Zuckerberg

 

Mitchell E. Hersh

 

 

 

 

 

 

 

 

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

 

Michael A. Grossman, Executive Vice President

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

6

 



 

 

Equity Research Coverage

 

 

Banc of America Securities, LLC

John P. Kim / Ross Nussbaum

(212) 847-5761 / (212) 847-5668

 

Merrill Lynch

Ian Weissman

(212) 449-6255

Bear, Stearns & Co., Inc.

Ross Smotrich

(212) 272-8046

 

Morgan Stanley

Gregory Whyte

(212) 761-6331

Citigroup

Jonathan Litt

(212) 816-0231

Prudential Equity Group

James Feldman

(212) 778-1724

Deutsche Bank-North America

Christopher A. Capolongo / Louis Taylor

(212) 250-7726 / (212) 250-4912

 

Ryan Beck & Co

Sheila K. McGrath

(973) 549-4084

Goldman Sachs

Jonathan Habermann

(917) 343-4260

Stifel Nicolaus & Company, Inc.

John Guinee

(410) 454-5520

Green Street Advisors

Jim Sullivan / Michael Knott

(949) 640-8780

Wachovia Securities

Christopher Haley

(443) 263-6773

Lehman Brothers

David Harris

(212) 526-1790

 

 

 

 

Company Contact Information

 

Mack-Cali Realty Corporation

Investor Relations Department

11 Commerce Drive

Cranford, New Jersey 07016-3599

Phone:    (908) 272-8000

Web:           www.mack-cali.com

Fax:        (908) 272-6755

E-mail:       investorrelations@mack-cali.com

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

7

 



 

 

 

 

 

 

 

II. FINANCIAL HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

8

 

 



 

II. FINANCIAL HIGHLIGHTS

 

Quarterly Summary

 

The following is a summary of the Company’s recent activity:

 

Net income available to common shareholders for the fourth quarter 2005 equaled $14.4 million, or $0.23 per share, versus $30.3 million, or $0.49 per share, for the same quarter last year. For the year ended December 31, 2005, net income available to common shareholders equaled $93.5 million, or $1.51 per share, versus $100.5 million, or $1.65 per share, for 2004.

 

Funds from operations (FFO) available to common shareholders for the quarter ended December 31, 2005 amounted to $65.1 million, or $0.86 per share, versus $67.9 million, or $0.90 per share, for the quarter ended December 31, 2004. For the year ended December 31, 2005, FFO available to common shareholders amounted to $270.3 million, or $3.57 per share, versus $270.1 million, or $3.60 per share, for the same period last year.

 

Total revenues for the fourth quarter 2005 increased 9.5 percent to $163.3 million as compared to $149.1 million for the same quarter last year. For the year ended December 31, 2005, total revenues amounted to $643.4 million, an increase of 11.4 percent over total revenues of $577.7 million for the same period last year.

 

All per share amounts presented above are on a diluted basis.

 

The Company had 62,019,646 shares of common stock, 10,000 shares of 8 percent Series C cumulative redeemable perpetual preferred stock ($25,000 liquidation value per share), and 13,650,439 common operating partnership units outstanding as of December 31, 2005.

 

The Company had a total of 75,670,085 common shares/common units outstanding at December 31, 2005.

 

As of December 31, 2005, the Company had total indebtedness of approximately $2.1 billion, with a weighted average annual interest rate of 6.15 percent. The Company had a total market capitalization of $5.4 billion and a debt-to-undepreciated assets ratio of 42.8 percent at December 31, 2005. The Company had an interest coverage ratio of 3.1 times for the quarter ended December 31, 2005.

 

Acquisitions

 

In November, the Company entered into a contract to acquire all the interests in Capital Office Park, a seven-building class A office complex totaling approximately 842,300 square feet in Greenbelt, Maryland, for aggregate purchase consideration of approximately $161.7 million. The purchase consideration for the acquisition, which is expected to close no later than the end of the first quarter of 2006, will consist of a combination of $97.9 million of common operating partnership units in Mack-Cali Realty, L.P. and the assumption of approximately $63.8 million of mortgage debt. At closing, the sellers may elect to receive approximately $27.9 million in cash in lieu of common operating partnership units.

 

Under the agreement, the Company also has the option to acquire for $13 million approximately 43 acres of adjacent land sites. These sites can accommodate the development of up to 600,000 square feet of office space. Located on the Capital Beltway (I-95/I-495), northeast of Washington, D.C., Capital Office Park is 84.6 percent leased to 90 tenants. The buildings being acquired are 6301, 6303, 6305, 6404 and 6406 Ivy Lane, each eight stories; a seven-story building at 6411 Ivy Lane; and a four-story building at 9200 Edmonston Road.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

9

 



 

 

 

Development

 

In October, the Company entered into a development and acquisition agreement with AAA Mid-Atlantic. The agreement includes the Company’s development of an operations center for AAA and its acquisition of land and buildings from AAA, all in Hamilton Township, New Jersey. The Company will develop for AAA a three-story, 120,000 square-foot class A office building on a 21.6 acre land site at the Company’s Horizon Center Business Park. AAA has pre-leased the building, which it will use as an operations center for 15 years. Construction on the build-to-suit project is expected to be completed in the third quarter of 2006. Upon completion of the new building for AAA, the Company will acquire from AAA three office and office/flex buildings totaling 83,762 square feet and land for the development of an additional 243,000 square feet of commercial space. The Company plans to redevelop each of the acquired properties.

 

Financing Activity

 

In November, the Company’s operating partnership, Mack-Cali Realty, L.P., sold $100 million of 10-year senior unsecured notes. The 5.80 percent notes are due January 15, 2016. The proceeds from the issuance of approximately $99 million were applied to the repayment of outstanding borrowings under the Company’s unsecured credit facility.

 

Recently, in January, the Company’s operating partnership, Mack-Cali Realty, L.P., sold $200 million of senior unsecured notes, comprised of $100 million of six-year notes and $100 million of 10-year notes.

 

The six-year notes bear interest at 5.25 percent, are due January 15, 2012, and were priced to yield 5.48 percent. The 10-year notes are a re-opening of previously-issued $100 million, 5.80 percent notes due January 15, 2016, which were re-opened at 101.081 to yield 5.65 percent, plus accrued interest. Following the re-opening, the outstanding size of the 5.80 percent notes will be $200 million. The proceeds from the issuance of both series of notes of approximately $200.8 million were applied to the repayment of outstanding borrowings under the Company’s $600 million unsecured revolving credit facility.

 

Dividends

 

In December, the Company’s Board of Directors declared a cash dividend of $0.63 per common share (indicating an annual rate of $2.52 per common share) for the fourth quarter 2005, which was paid on January 13, 2006 to shareholders of record as of January 5, 2006.

 

The Board also declared a cash dividend on its 8 percent Series C cumulative redeemable perpetual preferred stock ($25 liquidation value per depositary share, each representing 1/100th of a share of preferred stock) equal to $0.50 per depositary share for the period October 15, 2005 through January 14, 2006. The dividend was paid on January 17, 2006 to shareholders of record as of January 5, 2006.

 

Leasing Information

 

Mack-Cali’s consolidated in-service portfolio was 91.0 percent leased at December 31, 2005, as compared to 90.0 percent at September 30, 2005 and 91.2 percent at December 31, 2004.

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

10

 



 

 

 

For the quarter ended December 31, 2005, the Company executed 167 leases totaling 1,107,381 square feet, consisting of 791,850 square feet of office space and 315,531 square feet of office/flex space. Of these totals, 367,254 square feet were for new leases and 740,127 square feet were for lease renewals and other tenant retention transactions.

 

For the year ended December 31, 2005, the Company executed 721 leases totaling 5,664,624 square feet, consisting of 4,539,501 square feet of office space and 1,125,123 square feet of office/flex space. Of these totals, 2,447,793 square feet were for new leases and 3,216,831 square feet were for lease renewals and other tenant retention transactions.

 

Highlights of the quarter’s leasing transactions include:

 

 

Sumitomo Mitsui Banking Corporation, a subsidiary of Sumitomo Mitsui Financial Group, signed leases totaling 71,153 square feet at Harborside Financial Center in Jersey City, New Jersey. The transactions represent a new, 10-year lease of 40,470 square feet at Harborside Plaza 1 and a 10-year renewal of 30,683 square feet at Harborside Plaza 2. Harborside Financial Center is a five-building, 3.1 million square-foot office complex and is 91.0 percent leased.

 

 

Fred Alger & Company, Inc., an investment firm, signed a new 15-year lease for 37,785 square feet at Harborside Financial Center Plaza 1.

 

 

National Union Fire Insurance Company, a subsidiary of the American International Group, expanded its presence at 101 Hudson Street in Jersey City, New Jersey by 38,507 square feet for seven years. 101 Hudson Street is a 1.25 million square-foot office building and is 99.5 percent leased.

 

 

Paradigm Health Systems, Inc., a complex care management company, signed a five-year renewal of 19,500 square feet at 10 Mountainview Road, a 192,000 square-foot office building located in Upper Saddle River, New Jersey. The building is 100 percent leased.

 

 

Groundwater/Environmental Services, Inc., an environmental consulting and contracting firm, signed a 30,070 square-foot transaction at 1340 Campus Parkway, located at Monmouth Shores Corporate Park in Wall Township, New Jersey. The transaction is a renewal of 24,200 square feet and expansion of 5,870 square feet, with a term of seven years. 1340 Campus Parkway is a 72,502 square-foot office/flex building and is 100 percent leased.

 

 

Coca-Cola Enterprises, Inc., which markets, produces and distributes the products of the Coca-Cola Company, expanded its lease at 555 Taxter Road in Elmsford, New York by 12,520 square feet for nine years. 555 Taxter Road is a 170,554 square-foot office building and is 100 percent leased.

 

 

Optical Distributor Group, LLC, a contact lens distributor, signed a seven-year, nine-month expansion of 18,615 square feet at 4 Skyline Drive in Hawthorne, New York. The 80,600 square-foot office/flex building is 92.2 percent leased.

 

 

Prism Color Corporation, a provider of pre-press and printing services to the graphics industry, renewed its lease of 37,320 square feet at 31 Twosome Drive in Moorestown, New Jersey for five years. 31 Twosome Drive is an 84,200 square foot office/flex building and is 100 percent leased.

 

 

Star Linen, Inc., a linen supplier to the lodging, healthcare and food service industries, signed a new, five-year lease for the entire 32,700 square-foot office/flex building located at 1507 Lancer Drive in Moorestown, New Jersey.

 

 

Unitrin Direct Insurance Company, the direct-to-consumer auto insurance arm of financial services provider Unitrin, expanded its presence at One Plymouth Meeting in Plymouth Meeting, Pennsylvania by 14,015 square feet for five years. One Plymouth Meeting is a 167,748 square-foot office building and is 100 percent leased.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

11

 



 

 

 

 

Leo A. Daly Company, a provider of planning, architectural, engineering and interior design services, signed a transaction totaling 27,374 square feet at 1201 Connecticut Avenue, NW in Washington, DC. In addition to a twelve-year, 12,544 square-foot expansion, the company extended the term of its current lease of 14,830 square feet for just over five years. 1201 Connecticut Avenue, NW is a 169,549 square-foot office building that is 86.2 percent leased.

 

 

Aircell, Inc., a provider of aircraft telecommunications systems, signed an 18,765 square-foot transaction at 1172 Century Drive in Louisville, Colorado. The transaction represents an expansion of 7,938 square feet for seven years and renewal of 10,827 square feet. 1172 Century Drive is a 49,566 square foot office building and is 100 percent leased.

 

Information About FFO

 

Funds from operations (“FFO”) is defined as net income (loss) before minority 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 (which the Company believes includes unrealized losses on properties held for sale), 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 and gains (or losses) from sales of properties (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 28.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

12

 



 

 

Key Financial Data

 

As of or for the three months ended

 

12/31/05

9/30/05

6/30/05

3/31/05

12/31/04

Shares and Units:

 

 

 

 

 

Common Shares Outstanding

62,019,646

61,852,908

61,704,554

61,514,061

61,038,875

Common Units Outstanding (a)

13,650,439

13,727,439

13,829,254

13,862,853

13,821,872

Combined Shares and Units

75,670,085

75,580,347

75,533,808

75,376,914

74,860,747

Preferred Shares Outstanding

10,000

10,000

10,000

10,000

10,000

Weighted Average- Basic (b)

75,414,000

75,364,526

75,239,463

68,806,982

68,386,099

Weighted Average- Diluted (c)

 

75,798,543

75,760,678

75,648,643

75,478,219

75,248,216

Common Share Price ($’s):

 

 

 

 

 

At the end of the period

43.20

44.94

45.30

42.35

46.03

High during period

44.80

48.25

46.99

45.97

47.01

Low during period

40.21

43.22

41.00

41.53

42.44

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

($’s in thousands, except ratios)

 

 

 

 

 

Market Value of Equity (d)

3,293,948

3,421,581

3,446,681

3,217,212

3,481,943

Total Debt

2,126,181

2,012,160

1,966,269

2,048,936

1,702,300

Total Market Capitalization

5,420,129

5,433,741

5,412,950

5,266,148

5,184,243

Total Debt/ Total Market

Capitalization

39.23%

37.03%

36.33%

38.91%

32.84%

 

 

 

 

 

 

Financials:

 

 

 

 

 

($’s in thousands, except ratios and

per share amounts)

 

 

 

 

 

Total Assets

4,247,502

4,157,504

4,121,216

4,193,212

3,850,165

Gross Book Value of Real Estate   Assets

4,491,752

4,470,989

4,417,443

4,484,353

4,181,641

Total Liabilities

2,335,396

2,218,179

2,162,102

2,236,272

1,877,096

Total Minority Interests

400,819

408,515

415,623

417,069

427,958

Total Stockholders’ Equity

1,511,287

1,530,810

1,543,491

1,539,871

1,545,111

Total Revenues

163,346

163,968

163,064

153,027

149,069

Capitalized Interest

1,459

1,437

1,385

1,237

1,107

Scheduled Principal Payments

4,997

5,278

4,902

5,442

5,068

Interest Coverage Ratio

3.14

3.21

3.35

3.36

3.54

Fixed Charge Coverage Ratio

2.55

2.62

2.77

2.41

2.53

Net Income

14,901

21,104

36,540

22,943

30,762

Net Income Available to Common Shareholders

14,401

20,604

36,040

22,443

30,262

Earnings per Share—diluted

0.23

0.33

0.58

0.36

0.49

FFO per Share—diluted (e)

0.86

0.88

0.94

0.89

0.90

Dividends Declared per Share

0.63

0.63

0.63

0.63

0.63

FFO Payout Ratio—diluted (e)

73.31%

71.58%

66.71%

70.89%

69.81%

 

 

 

 

 

 

Portfolio Size:

 

 

 

 

 

Properties

270

271

267

270

273

Total Square Footage

30,031,989

30,165,732

29,929,764

30,400,942

29,579,127

Sq. Ft. Leased at End of Period (f) (g)

91.0%

90.0%

90.0%

91.1%

91.2%

 

 

 

 

 

 

 

 

(a)

Includes any outstanding preferred units presented on a converted basis into common units.

 

(b)

Calculated based on weighted average common shares outstanding, assuming redemption of operating partnership common units into common shares.

 

(c)

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).

 

(d)

Includes any outstanding preferred units presented on a converted basis into common units and minority interests in partially-owned properties.

 

(e)

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 12.

 

(f)

Percentage leased includes leases in effect as of the period end date, some of which have commencement dates in the future (including, at December 31, 2005, leases with commencement dates substantially in the future consisting of 15,125 square feet scheduled to commence in 2009 and 10,205 square feet scheduled to commence in 2011), and leases that expire at the period end date.

 

(g)

Reflects square feet leased at the Company’s consolidated in-service portfolio, excluding in-service development properties in lease up (if any). Excluded from percentage leased at December 31, 2004 is a non-strategic, non-core 318,224 square-foot property acquired through a deed in lieu of foreclosure, which was 12.7 percent leased at December 31, 2004 and sold on February 4, 2005.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

13

 



 

 

Same Store Results and Analysis

(dollars in thousands)

 

 

 

For the three months ended

December 31,

 

 

%

 

2005

2004

Change

Change

 

 

 

 

 

Total Property Revenues

$    143,824

$    145,162

$   (1,338)

(0.9)

 

 

 

 

 

Real Estate Taxes

19,284

17,811

1,473

8.3

Utilities

13,557

9,940

3,617

36.4

Operating Services

21,844

20,419

1,425

7.0

Total Property Expenses:

54,685

48,170

6,515

13.5

 

 

 

 

 

GAAP Net Operating Income

89,139

96,992

(7,853)

(8.1)

 

 

 

 

 

Less: straight-lining of rents adj.

2,823

2,781

42

1.5

 

 

 

 

 

Net Operating Income

$      86,316

$     94,211

$    (7,895)

(8.4)

 

 

 

 

 

Percentage Leased at

Period End

91.0%

92.3%

 

 

 

 

 

 

 

Total Properties:

253

 

 

 

 

 

 

 

 

Total Square Footage:

26,724,796

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended

December 31,

 

 

%

 

2005

2004

Change

Change

 

 

 

 

 

Total Property Revenues

$    560,851

$    554,412

$     6,439

1.2

 

 

 

 

 

Real Estate Taxes

71,108

67,187

3,921

5.8

Utilities

50,613

41,607

9,006

21.6

Operating Services

77,483

71,819

5,664

7.9

Total Property Expenses:

199,204

180,613

18,591

10.3

 

 

 

 

 

GAAP Net Operating Income

361,647

373,799

(12,152)

(3.3)

 

 

 

 

 

Less: straight-lining of rents adj.

7,950

9,516

(1,566)

(16.5)

 

 

 

 

 

Net Operating Income

$    353,697

$    364,283

$   (10,586)

(2.9)

 

 

 

 

 

Percentage Leased at

Period End

93.4%

93.5%

 

 

 

 

 

 

 

Total Properties:

247

 

 

 

 

 

 

 

 

Total Square Footage:

25,252,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

14

 



 

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:

 

 

 

 

 

 

G&G Martco

Convention Plaza

1

San Francisco, CA

90.3%

305,618

50.0%

 

 

 

 

 

 

 

Office/Flex Properties:

 

 

 

 

 

 

Ramland Realty Associates,

L.L.C.

One Ramland Road

1

Orangeburg, NY

65.9%

232,000

50.0%

 

 

 

 

 

 

 

Mixed-Use:

 

 

 

 

 

 

Meadowlands Mills/Mack-Cali, LP

Meadowlands Xanadu (a)

n/a

East Rutherford, NJ

n/a

n/a

20.0%

 

 

 

 

 

 

 

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%

 

(a)

The venture is developing a family entertainment and recreation complex with an office and hotel component at the Meadowlands sports complex in East Rutherford, New Jersey (“Meadowlands Xanadu”). Meadowlands Xanadu’s approximately 4.76 million square-foot complex is expected to feature a family entertainment destination comprising three themed zones: sports/recreation, children’s activities and fashion, in addition to four office buildings, aggregating approximately 1.8 million square feet, and a 520-room hotel.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

15

 



 

 

Unconsolidated Joint Venture Financial Information

 

The following is a summary of the financial position of the unconsolidated joint ventures in which the Company had investment interests as of December 31, 2005 and 2004:

 

 

 

December 31, 2005

 

 

 

 

American

Plaza

 

 

 

 

 

Meadowlands

 

G&G

Financial

VIII & IX

Ramland

Ashford

Harborside

Combined

 

Xanadu

HPMC

Martco

Exchange

Associates

Realty

Loop

South Pier

Total

Assets:

 

 

 

 

 

 

 

 

 

Rental Property, net

$    407,322

--

$     10,632

--

$     12,024

$  12,511

--

$    74,306

$  516,795

Other assets

171,029

--

6,427

--

1,662

1,188

--

11,772

192,078

Total assets

$    578,351

--

$     17,059

--

$     13,686

$  13,699

--

$    86,078

$  708,873

Liabilities and partners/

 

 

 

 

 

 

 

 

 

members’ capital (deficit):

 

 

 

 

 

 

 

 

 

Mortgages and    loans payable

--

--

$     46,588

--

--

$  14,936

--

$   57,234

$  118,758

Other liabilities

$      76,875

--

875

--

$       1,361

220

--

4,170

83,501

Partners’/members’    capital

501,476

--

(30,404)

--

12,325

(1,457)

--

24,674

506,614

Total liabilities     and partners/

 

 

 

 

 

 

 

 

 

members’ capital

$    578,351

--

$     17,059

--

$     13,686

$  13,699

--

$   86,078

$  708,873

Company’s net   investment in

 

 

 

 

 

 

 

 

 

unconsolidated   joint ventures

$      34,640

--

$       6,438

--

$       6,084

--

--

$   14,976

$    62,138

 

 

 

December 31, 2004

 

 

 

 

American

Plaza

 

 

 

 

 

Meadowlands

 

G&G

Financial

VIII & IX

Ramland

Ashford

Harborside

Combined

 

Xanadu

HPMC

Martco

Exchange

Associates

Realty

Loop

South Pier

Total

Assets:

 

 

 

 

 

 

 

 

 

Rental Property, net

$    235,254

--

$       8,571

--

$     12,629

$  13,030

$  11,256

$   79,721

$  360,461

Other assets

1,420

--

4,589

--

1,463

1,559

539

12,034

21,604

Total assets

$    236,674

--

$     13,160

--

$     14,092

$  14,589

$  11,795

$   91,755

$  382,065

Liabilities and partners/

 

 

 

 

 

 

 

 

 

members’ capital (deficit):

 

 

 

 

 

 

 

 

 

Mortgages and    loans payable

--

--

$     43,236

--

--

$  14,936

--

$   66,191

$  124,363

Other liabilities

$        8,205

--

963

--

$       1,376

334

$      670

4,009

15,557

Partners’/members’    capital

228,469

--

(31,039)

--

12,716

(681)

11,125

21,555

242,145

Total liabilities     and partners/

 

 

 

 

 

 

 

 

 

members’ capital

$    236,674

--

$     13,160

--

$     14,092

$  14,589

$  11,795

$   91,755

$  382,065

Company’s net   investment in

 

 

 

 

 

 

 

 

 

unconsolidated   joint ventures

$      17,359

--

$       7,157

--

$       6,279

--

$    2,664

$   13,284

$    46,743

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

16

 



 

 

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 December 31, 2005 and 2004:

 

 

Three Months Ended December 31, 2005

 

Meadowlands

Xanadu

HPMC

G&G

Martco

Plaza

VIII & IX

Associates

Ramland

Realty

Ashford

Loop

Harborside

South Pier

Minority

Interest in

Operating

Partnership

Combined

Total

Total revenues

--

--

$          1,822

$           174

$           509

--

$        10,169

 

$        12,674

Operating and other expenses

--

--

(977)

(38)

(361)

--

(6,474)

 

(7,850)

Depreciation and amortization

--

--

(339)

(154)

(160)

--

(1,300)

 

(1,953)

Interest expense

--

--

(678)

--

(219)

--

(1,107)

 

(2,004)

 

 

 

 

 

 

 

 

 

 

Net income

--

--

$           (172)

$            (18)

$           (231)

--

$          1,288

 

$           867

Company’s equity in earnings (loss) of

 

 

 

 

 

 

 

 

 

unconsolidated joint ventures

--

--

$           (939)

$              (9)

--

--

$           644

$             55

$          (249)

 

 

 

Three Months Ended December 31, 2004

 

Meadowlands

Xanadu

HPMC

G&G

Martco

Plaza

VIII & IX

Associates

Ramland

Realty

Ashford

Loop

Harborside

South Pier

Minority

Interest in

Operating

Partnership

Combined

Total

Total revenues

--

--

$          1,640

$           (18)

$          1,116

$           596

$          9,639

 

$        12,973

Operating and other expenses

--

--

(1,039)

(42)

(612)

(590)

(5,946)

 

(8,229)

Depreciation and amortization

--

--

(202)

(154)

(173)

(24,818)

(1,838)

 

(27,185)

Interest expense

--

--

(429)

--

(145)

--

(686)

 

(1,260)

 

 

 

 

 

 

 

 

 

 

Net income

--

--

$           (30)

$           (214)

$             186

$      (24,812)

$          1,169

 

$      (23,701)

Company’s equity in earnings (loss) of

 

 

 

 

 

 

 

 

 

unconsolidated joint ventures

--

$     90

$           168

$           (107)

$           (235)

$        (4,963)

$           584

$           500

$        (3,963)

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

17

 



 

 

The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the years ended December 31, 2005 and 2004:

 

 

Year Ended December 31, 2005

 

 

 

 

 

 

 

 

 

 

Minority

 

 

 

 

 

 

 

American

Plaza

 

 

 

Interest in

 

 

 

 

Meadowlands

 

G&G

Financial

VIII & IX

Ramland

Ashford

Harborside

Operating

Combined

 

 

 

Xanadu

HPMC

Martco

Exchange

Associates

Realty

Loop

South Pier

Partnership

Total

 

Total revenues

 

--

--

$  6,767

--

$    396

$    2,028

--

$   35,101

--

$     44,292

 

Operating and   Other   expenses

 

--

--

(3,662)

--

(172)

(1,407)

--

(22,147)

--

(27,388)

 

Depreciation   and   amortization

 

--

--

(1,200)

--

(616)

(638)

--

(5,484)

--

(7,938)

 

Interest   expense

 

--

--

(2,270)

--

--

(759)

--

(4,198)

--

(7,227)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income   (loss)

 

--

--

$  (365)

--

$  (392)

$   (776)

--

$     3,272

--

$       1,739

 

Company’s   equity in   earnings (loss)

 

 

 

 

 

 

 

 

 

 

 

 

  of   unconsolidated   joint ventures

 

--

--

$(1,219)

--

$  (196)

--

$       (30)

$     1,693

$      (69)

$        179

 

 

 

 

Year Ended December 31, 2004

 

 

 

 

 

 

 

 

 

 

Minority

 

 

 

 

 

 

 

American

Plaza

 

 

 

Interest in

 

 

 

 

Meadowlands

 

G&G

Financial

VIII & IX

Ramland

Ashford

Harborside

Operating

Combined

 

 

 

Xanadu

HPMC

Martco

Exchange

Associates

Realty

Loop

South Pier

Partnership

Total

 

Total revenues

 

--

$  10,755

$  7,113

--

$     91

$    1,981

$     2,937

$   30,345

--

$     53,222

 

Operating and   Other   expenses

 

--

(259)

(3,676)

--

(166)

(1,539)

(3,403)

(19,613)

--

(28,656)

 

Depreciation   and   amortization

 

--

--

(1,002)

--

(616)

(630)

(25,550)

(6,501)

--

(34,299)

 

Interest   expense

 

--

--

(1,342)

--

--

(479)

--

(2,412)

--

(4,233)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income   (loss)

 

--

$  10,496

$  1,093

--

$  (691)

$   (667)

$  (26,016)

$     1,819

--

$   (13,966)

 

Company’s   equity in   earnings   (loss)

 

 

 

 

 

 

 

 

 

 

 

 

  of   unconsolidated   joint   ventures

 

--

$     661

$    730

--

$  (346)

$   (600)

$   (5,203)

$       872

$       434

$    (3,452)

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

18

 



 

 

Select Financial Ratios

 

 

Ratios Computed For Industry

December 31,

 

Comparisons:

2005

2004

 

 

 

 

Financial Position Ratios:

 

 

 

 

 

Total Debt/ Total Book

Capitalization

(Book value) (%)

50.06%

44.21%

 

 

 

 

 

Total Debt/ Total Market

Capitalization

(Market value) (%)

39.23%

32.84%

 

 

 

 

 

Total Debt/ Total Undepreciated

Assets (%)

42.78%

37.90%

 

 

 

 

 

Secured Debt/ Total Undepreciated

Assets (%)

11.43%

12.56%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

December 31,

 

Year Ended

December 31,

 

2005

2004

 

2005

2004

 

Operational Ratios:

 

 

 

 

 

Interest Coverage

(Funds from Operations+Interest

Expense)/Interest Expense (x)

3.14

3.54

 

3.27

3.46

 

 

 

 

 

 

Debt Service Coverage

(Funds from Operations +

Interest Expense)/(Interest Expense

+ Principal Amort.) (x)

2.70

2.97

 

2.80

3.03

 

 

 

 

 

 

Fixed Charge Coverage

(Funds from Operations +

Interest Expense)/(Interest Expense

+ Capitalized Interest+Pref. Div.

+Prin. Amort.+Ground Lease

Payments)(x)

2.55

2.53

 

2.58

2.58

 

 

 

 

 

 

FFO Payout

(Dividends Declared/Funds from

Operations) (%)

73.31%

69.81%

 

70.58%

69.92%

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

19

 



 

 

 

Debt Analysis

(as of December 31, 2005)

 

Debt Breakdown

(dollars in thousands)

 

 

Balance

% of Total

Weighted Average

Interest Rate (a)

Weighted Average Maturity in Years

Fixed Rate Unsecured Notes

$     1,430,509

67.28%

6.42%

6.13

Fixed Rate Secured Debt and Other Obligations

 

468,672

 

22.04%

 

5.96%

 

3.67

Variable Rate Unsecured Debt

227,000

10.68%

4.84%

3.90

 

Totals/Weighted Average:

 

$     2,126,181

 

100.00%

 

6.15%

 

5.35

 

 

Future Repayments

(dollars in thousands)

 

Period

Scheduled

Amortization

Principal

Maturities

Total

Weighted Average Interest Rate of Future Repayments (a)

2006

$          18,276

$          160,189

$    178,465

6.90%

2007

17,098

9,364

26,462

5.69%

2008

16,292

--

16,292

4.97%

2009

7,175

527,000

534,175

6.33%

2010

1,480

315,000

316,480

5.19%

Thereafter

9,781

1,050,033

1,059,814

5.98%

Sub-total

70,102

2,061,586

2,131,688

6.15%

Adjustment for unamortized debt

discount/premium, net, as of

December 31, 2005

(5,507)

--

(5,507)

--

 

Totals/Weighted Average:

$          64,595

$       2,061,586

$ 2,126,181

6.15%

 

(a)

Actual weighted average LIBOR contract rates relating to the Company’s outstanding debt as of December 31, 2005 of 4.36 percent was used in calculating revolving credit facility.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

20

 



 

 

Debt Maturities

(dollars in thousands)

 

 

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2018

 

TOTALS

Secured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Harborside   Financial Center

- Plazas 2 & 3

$  144,642

 

 

 

 

 

 

 

 

 

 

 

$  144,642

Monmouth Executive Center

 

15,547

 

 

 

 

 

 

 

 

 

 

 

15,547

Mack-Cali Airport

 

$     9,364

 

 

 

 

 

 

 

 

 

 

9,364

Prudential Portfolio

 

 

 

 

$  150,000

 

 

 

 

 

 

 

150,000

2200 Renaissance Boulevard

 

 

 

 

 

 

$    15,234

 

 

 

 

 

15,234

Soundview Plaza

 

 

 

 

 

 

 

$    14,889

 

 

 

 

14,889

500 West Putnam Avenue

 

 

 

 

 

 

 

 

 

 

$    22,325

 

22,325

23 Main Street

 

 

 

 

 

 

 

 

 

 

 

$     26,566

26,566

Total Secured Debt:

$  160,189

$     9,364

$            --

$           --

$  150,000

$           --

$    15,234

$    14,889

$           --

$           --

$    22,325

$     26,566

$  398,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured credit

facility

 

 

 

$  227,000

 

 

 

 

 

 

 

 

$  227,000

7.250% unsecured   notes

due 3/09

 

 

 

300,000

 

 

 

 

 

 

 

 

300,000

5.050% unsecured   notes

due 4/10

 

 

 

 

$  150,000

 

 

 

 

 

 

 

150,000

7.835% unsecured   notes

due 12/10

 

 

 

 

15,000

 

 

 

 

 

 

 

15,000

7.750% unsecured   notes

due 2/11

 

 

 

 

 

$  300,000

 

 

 

 

 

 

300,000

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

 

 

 

 

 

 

 

 

 

 

$  100,000

 

100,000

Total Unsecured Debt:

$           --

$           --

$            --

$  527,000

$ 165,000

$  300,000

$    94,914

$ 126,105

$ 200,000

$  150,000

$  100,000

$            --

$1,663,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt:

$  160,189

$     9,364

$            --

$  527,000

$  315,000

$  300,000

$ 110,148

$ 140,994

$  200,000

$   150,000

$  122,325

$     26,566

$2,061,586

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

21

 



 

 

 

 

         Debt Detail
(dollars in thousands)

 

                                                                           

 

 

Effective

Principal Balance at

 

 

Property Name

Lender

Interest

Rate

December 31,

2005

December 31,

2004

Date of

Maturity

 

Senior Unsecured Notes: (a)

 

 

 

 

 

7.250%, $300,000 Face Amount Notes

public debt

7.490%

$     299,246

$    299,012

03/15/09

 

5.050%, $150,000 Face Amount Notes

public debt

5.265%

149,765

--

04/15/10

 

7.835%, $15,000 Face Amount Notes

public debt

7.950%

15,000

15,000

12/15/10

 

7.750%, $300,000 Face Amount Notes

public debt

7.930%

299,122

298,948

02/15/11

 

6.150%, $94,914 Face Amount Notes

public debt

6.894%

91,488

90,998

12/15/12

 

5.820%, $26,105 Face Amount Notes

public debt

6.448%

25,309

25,199

03/15/13

 

4.600%, $100,000 Face Amount Notes

public debt

4.742%

99,787

99,758

06/15/13

 

5.125%, $200,000 Face Amount Notes

public debt

5.110%

201,948

202,187

02/15/14

 

5.125%, $150,000 Face Amount Notes

public debt

5.297%

149,164

--

01/15/15

 

5.800%, $100,000 Face Amount Notes

public debt

5.868%

99,680

--

01/15/16

 

Total Senior Unsecured Notes:

 

 

$    1,430,509

$ 1,031,102

 

 

Revolving Credit Facilities:

2004 Unsecured Facility (b)

23 Lenders

LIBOR+0.650%

$     227,000

$    107,000

11/23/09

 

Total Revolving Credit Facilities:

 

 

$     227,000

$    107,000

 

 

Property Mortgages: (c)

Harborside - Plazas 2 and 3

Northwestern/Principal

7.368%

$     144,642

$    149,473

01/01/06

(d)

Monmouth Executive Center (e)

Lehman Brothers CMBS

4.980%

16,044

--

09/01/06

 

Mack-Cali Airport

Allstate Life Insurance Co.

7.050%

9,644

9,852

04/01/07

 

Various (f)

Prudential Insurance Co.

4.841%

150,000

150,000

01/15/10

 

2200 Renaissance Boulevard

TIAA

5.888%

18,174

18,509

12/01/12

 

Soundview Plaza

TIAA

6.015%

18,427

18,816

01/01/13

 

500 West Putnam Avenue

New York Life Ins. Co.

5.520%

25,000

--

01/10/16

 

23 Main Street

JP Morgan CMBS

5.587%

33,500

--

09/01/18

 

Assumed Obligations

n/a

4.857%

53,241

67,269

05/01/09

(g)

Mack-Cali Centre VI

Principal Life Insurance Co.

6.865%

--

35,000

(h)

 

One River Centre

New York Life Ins. Co.

5.500%

--

45,490

(i)

 

Mack-Cali Bridgewater I

New York Life Ins. Co.

7.000%

--

23,000

(j)

 

Mack-Cali Woodbridge II

New York Life Ins. Co.

7.500%

--

17,500

(j)

 

Mack-Cali Short Hills

Prudential Insurance Co.

7.740%

--

22,789

(k)

 

500 West Putnam Avenue

New York Life Ins. Co.

6.520%

--

6,500

(l)

 

Total Mortgages, Loans Payable and Other Obligations:

 

$     468,672

$    564,198

 

 

Total Debt:

 

 

$    2,126,181

$ 1,702,300

 

 

(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 on the notes, as applicable.

(b)

Total borrowing capacity under this facility is $600 million.

(c)

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 and other transaction costs, as applicable.

(d)

On January 3, 2006, the Company paid off this mortgage loan through borrowings on the Company’s revolving credit facility.

(e)

Mortgage is collateralized by three properties.

(f)

Mortgage is collateralized by seven properties.

(g)

The obligations mature at various times between May 2006 and May 2009.

(h)

On April 29, 2005, the Company repaid this mortgage loan at par, using borrowings under the Unsecured Facility.

(i)

On April 1, 2005, the Company repaid this mortgage loan at par, using borrowings under the Unsecured Facility.

(j)

On September 10, 2005 the Company repaid this mortgage loan at par, using borrowings under the Unsecured Facility.

(k)

On September 1, 2005 the Company repaid this mortgage loan at par, using borrowings under the Unsecured Facility.

(l)

On October 11, 2005 the Company paid off this mortgage loan at maturity, using available cash.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

22

 

 



 

 

 

 

 

 

III. FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

23

 



 

 

III. FINANCIAL INFORMATION

 

Mack-Cali Realty Corporation and Subsidiaries

Consolidated Statements of Operations

(in thousands, except per share amounts) (unaudited)

 

 

 

 

Three Months Ended

December 31,

Year Ended

December 31,

 

Revenues

   2005

   2004

             2005

     2004

 

 

Base rents

$   136,163

$   127,021

$   541,702

$   498,392

 

Escalations and recoveries from tenants

22,351

18,322

84,082

66,451

 

Parking and other

4,832

3,726

17,621

12,906

 

Total revenues

163,346

149,069

643,405

577,749

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

Real estate taxes

21,268

17,986

82,056

69,085

 

Utilities

14,704

10,095

55,843

41,649

 

Operating services

23,435

21,411

89,175

75,712

 

General and administrative

9,245

9,117

33,090

31,761

 

Depreciation and amortization

40,502

34,420

155,370

127,826

 

Interest expense

30,418

26,780

119,337

109,649

 

Interest income

(364)

(328)

(856)

(1,367)

 

Total expenses

139,208

119,481

534,015

454,315

 

 

 

 

 

 

 

Income from continuing operations before minority interests and equity in earnings of unconsolidated joint ventures

24,138

29,588

109,390

123,434

 

Minority interest in Operating Partnership

(4,293)

(6,731)

(21,042)

(27,691)

 

Minority interest in consolidated joint ventures

--

--

(74)

--

 

Equity in earnings of unconsolidated joint ventures (net of minority interest), net

(249)

(3,963)

179

(3,452)

 

Gain on sale of investment in unconsolidated joint ventures (net of minority interest)

--

--

31

637

 

Income from continuing operations

19,596

18,894

88,484

92,928

 

Discontinued operations (net of minority interest):

 

 

 

 

 

Income from discontinued operations

(148)

1,986

2,578

10,144

 

Realized gains (losses) and unrealized losses on disposition of

rental property, net

(4,547)

9,882

4,426

(619)

 

Total discontinued operations, net

(4,695)

11,868

7,004

9,525

 

 

Net income

14,901

30,762

95,488

102,453

 

Preferred stock dividends

(500)

(500)

(2,000)

(2,000)

 

Net income available to common shareholders

$      14,401

$        30,262

$        93,488

$     100,453

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

Income from continuing operations

$          0.31

$            0.30

$            1.41

$           1.50

 

Discontinued operations

(0.08)

0.20

0.11

0.16

 

Net income available to common shareholders

$          0.23

$            0.50

$            1.52

$           1.66

 

 

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

Income from continuing operations

$          0.31

$            0.30

$            1.40

$           1.49

 

Discontinued operations

(0.08)

0.19

0.11

0.16

 

Net income available to common shareholders

$          0.23

$            0.49

$            1.51

$           1.65

 

 

 

 

 

 

 

Dividends declared per common share

$          0.63

$            0.63

$            2.52

$           2.52

 

 

 

 

 

 

 

Basic weighted average shares outstanding

61,715

60,720

61,477

60,351

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

75,799

69,043

74,189

68,743

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

24

 



 

 

 

Mack-Cali Realty Corporation and Subsidiaries

Consolidated Balance Sheets

(in thousands, except per share amounts)

 

 

 

December 31,

 

Assets

2005

2004

 

Rental property

 

 

 

Land and leasehold interests

$          637,653

$    593,606

 

Buildings and improvements

3,539,003

3,296,789

 

Tenant improvements

307,664

262,626

 

Furniture, fixtures and equipment

7,432

7,938

 

 

4,491,752

4,160,959

 

Less – accumulated depreciation and amortization

(722,980)

(641,626)

 

 

3,768,772

3,519,333

 

Rental property held for sale, net

--

19,132

 

Net investment in rental property

3,768,772

3,538,465

 

Cash and cash equivalents

60,397

12,270

 

Marketable securities available for sale at fair value

50,847

--

 

Investments in unconsolidated joint ventures

62,138

46,743

 

Unbilled rents receivable, net

92,692

82,586

 

Deferred charges and other assets, net

197,634

155,060

 

Restricted cash

9,221

10,477

 

Accounts receivable, net of allowance for doubtful accounts

 

 

 

of $1,088 and $1,235

5,801

4,564

 

 

 

 

 

Total assets

$       4,247,502

$ 3,850,165

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

Senior unsecured notes

$        1,430,509

$ 1,031,102

 

Revolving credit facilities

227,000

107,000

 

Mortgages, loans payable and other obligations

468,672

564,198

 

Dividends and distributions payable

48,178

47,712

 

Accounts payable, accrued expenses and other liabilities

85,481

57,002

 

Rents received in advance and security deposits

47,685

47,938

 

Accrued interest payable

27,871

22,144

 

Total liabilities

2,335,396

1,877,096

 

 

 

 

 

Minority interests:

 

 

 

Operating Partnership

400,819

416,855

 

Consolidated joint ventures

--

11,103

 

Total minority interests

400,819

427,958

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

Preferred stock, $0.01 par value, 5,000,000 shares authorized, 10,000

 

 

 

and 10,000 shares outstanding, at liquidation preference

25,000

25,000

 

Common stock, $0.01 par value, 190,000,000 shares authorized,

 

 

 

62,019,646 and 61,038,875 shares outstanding

620

610

 

Additional paid-in capital

1,682,141

1,650,834

 

Unamortized stock compensation

(6,105)

(3,968)

 

Dividends in excess of net earnings

(189,579)

(127,365)

 

Accumulated other comprehensive loss

(790)

--

 

Total stockholders’ equity

1,511,287

1,545,111

 

 

 

 

 

Total liabilities and stockholders’ equity

$        4,247,502

$ 3,850,165

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

25

 



 

 

Mack-Cali Realty Corporation and Subsidiaries

Consolidated Statement of Changes in Stockholders’ Equity

For the year ended December 31, 2005

(in thousands)

 

 

 

Shares

Preferred

Amount

Shares

Common

Par Value

Additional

Paid-In

Capital

Unamortized

Stock

Compensation

Dividends in

Excess of

Net Earnings

Accumulated

Other

Comprehensive

Loss

Total

Stockholders’

Equity

Balance at January 1, 2005

10

$25,000

61,039

$610

$1,650,834

$(3,968)

$(127,365)

$        --

$1,545,111

Net income

--

--

--

--

--

--

95,488

--

95,488

Preferred stock       dividends

--

--

--

--

--

--

(2,000)

--

(2,000)

Common stock       dividends

--

--

--

--

--

--

(155,702)

--

(155,702)

Redemption of common units for common stock

--

--

235

2

6,788

--

--

--

6,790

Shares issued under Dividend Reinvestment and Stock Purchase Plan

--

--

9

--

390

--

--

--

390

Stock options       exercised

--

--

574

6

16,597

--

--

--

16,603

Stock options       expense

--

--

--

--

448

--

--

--

448

Comprehensive Loss:  Unrealized holding  loss on marketable  securities available  for sale

--

--

--

--

--

--

--

(790)

(790)

Directors Deferred compensation plan

--

--

5

--

288

--

--

--

288

Issuance of restricted       stock

--

--

166

2

7,189

(7,191)

--

--

--

Amortization of stock compensation

--

--

--

--

--

4,661

--

--

4,661

Adjustment to fair value of restricted stock

--

--

--

--

(37)

37

--

--

--

Cancellation of restricted stock

--

--

(8)

--

(356)

356

--

--

--

 

 

 

 

 

 

 

 

 

 

Balance at

December 31, 2005

10

$25,000

62,020

$620

$1,682,141

$(6,105)

$(189,579)

$ (790)

$1,511,287

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

26

 



 

 

 

Statements of Funds from Operations  

(in thousands, except per share/unit amounts) (unaudited)

 

 

 

Three Months Ended

December 31,

Year Ended

December 31,

 

2005

2004

2005

2004

Net income available to common shareholders

$         14,401

$        30,262

$         93,488

$      100,453

Add: Minority interest in Operating Partnership

4,293

6,731

21,042

27,691

Minority interest in equity in earnings of unconsolidated

joint ventures

(55)

(500)

69

(434)

Minority interest in gain on sale of investment in unconsolidated joint venture

--

--

4

83

            Minority interest in discontinued operations

(1,042)

1,498

1,516

1,197

Real estate-related depreciation and amortization on continuing operations (a)

41,873

40,345

159,044

136,385

Real estate-related depreciation and amortization on discontinued operations

110

705

729

4,748

Deduct: Gain on sale of investment in unconsolidated

joint venture

--

--

(35)

(720)

Add (Deduct): Discontinued operations – Realized gains (losses) and unrealized losses on disposition of rental property, net

5,555

(11,129)

(5,523)

727

Funds from operations available to common shareholders (b)

$         65,135

$        67,912

$       270,334

$      270,130

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

75,799

75,248

75,719

74,948

 

 

 

 

 

Funds from operations per share/unit – diluted

$             0.86

$            0.90

$             3.57

$            3.60

 

 

 

 

 

Dividend declared per common share

$             0.63

$            0.63

$             2.52

$            2.52

 

 

 

 

 

Dividend payout ratios:

 

 

 

 

Funds from operations-diluted

73.31%

69.81%

70.58%

69.92%

 

 

 

 

 

Supplemental Information:

 

 

 

 

Non-incremental revenue generating capital expenditures:

 

 

 

 

Building improvements

$           2,564

$          2,967

$           6,532

$          7,405

Tenant improvements and leasing commissions

$           9,143

$        10,989

$         41,044

$        45,998

Straight-line rent adjustments (d)

$           4,321

$          3,330

$         14,194

$        11,784

Amortization of (above)/below market lease intangibles, net

$              994

$              (3)

$           3,725

$          1,777

 

 

 

 

 

 

(a)        Includes the Company’s share from unconsolidated joint ventures of $1,524 and $6,085 for the three months ended December 31, 2005 and 2004, respectively and $4,299 and $9,193 for the year ended December 31, 2005 and 2004, respectively.

(b)        Funds from operations for both periods are calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT). See “Information About FFO” on page 12.

(c)        Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common and preferred units into common shares (13,699 shares and 13,871 shares for the three months ended December 31, 2005 and 2004, respectively and 13,782 and 13,965 for the year ended December 31, 2005 and 2004, respectively), plus dilutive Common Stock Equivalents (i.e. stock options and warrants). See reconciliation of basic to diluted shares/units on page 29.

(d)        Includes the Company’s share from unconsolidated joint ventures of $223 and $96 for the three months ended December 31, 2005 and 2004, respectively and $612 and $545 for the year ended December 31, 2005 and 2004, respectively.

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

27

 



 

 

Statements of Funds from Operations Per Diluted Share  

(amounts are per diluted share, except share count in thousands) (unaudited)

 

 

Three Months Ended

December 31,

Year Ended

December 31,

 

2005

2004

2005

2004

Net income available to common shareholders

$       0.23

$         0.49

$        1.51

$        1.65

Add: Real estate-related depreciation and amortization on continuing operations (a)

 

0.55

0.54

2.10

 

1.82

Real estate-related depreciation and amortization on discontinued operations

 

--

0.01

0.01

 

0.06

Deduct: Gain on sale of investment in unconsolidated joint venture

 

--

--

--

 

(0.01)

Add (Deduct): Realized gains (losses) and unrealized losses on disposition of rental property, net

 

0.07

(0.15)

(0.07)

 

0.01

Minority Interest/Rounding Adjustment

0.01

0.01

0.02

0.07

 

Funds from operations available to common shareholders (b)

 

$       0.86

$         0.90

$        3.57

 

$        3.60

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

75,799

75,248

75,719

74,948

 

(a)    Includes the Company’s share from unconsolidated joint ventures of $0.02 and $0.08 for the three months ended December 31, 2005 and 2004, respectively and $0.06 and $0.12 for the year ended December 31, 2005 and 2004, respectively.

(b)    Funds from operations for both periods are calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT). See “Information About FFO” on page 12.

(c)    Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common and preferred units into common shares (13,699 shares and 13,871 shares for the three months ended December 31, 2005 and 2004, respectively and 13,782 and 13,965 for the year ended December 31, 2005 and 2004, respectively), plus dilutive Common Stock Equivalents (i.e. stock options and warrants). See reconciliation of basic to diluted shares/units on page 29.

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

28

 



 

 

 

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

December 31,

Year Ended

December 31,

 

2005

2004

2005

2004

Basic weighted average shares   outstanding:

61,715

60,720

61,477

60,351

Add: Weighted average common units

13,699

7,666

12,252

7,759

Basic weighted average shares/units:

75,414

68,386

73,729

68,110

Add: Stock options

331

590

401

569

Restricted Stock Awards

54

67

59

58

Stock warrants

--

--

--

6

Diluted weighted average shares   outstanding:

75,799

69,043

74,189

68,743

Add: Weighted average preferred units

(after conversion to common units)

 

--

6,205

1,530

 

6,205

 

Diluted weighted average shares/units   outstanding:

 

75,799

75,248

75,719

 

74,948

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

29

 



 

 

 

 

 

 

 

IV. VALUE CREATION PIPELINE

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

30

 



 

 

IV. VALUE CREATION PIPELINE

 

Operating Property Acquisitions

(dollars in thousands)

 

For the year ended December 31, 2005

 

Acquisition

Date

Property/Address

Location

# of

Bldgs.

Rentable

Square Feet

Investment by

Company

 

Office:

 

 

 

 

 

03/02/05

101 Hudson Street (a)

Jersey City, Hudson County, NJ

1

1,246,283

$      330,302

03/29/05

23 Main Street (a) (b)

Holmdel, Monmouth County, NJ

1

350,000

23,948

07/12/05

Monmouth Executive Center (c)

Freehold, Monmouth County, NJ

4

235,968

33,561

 

Total Property Acquisitions:

 

 

6

1,832,251

$      387,811

 

 

 

For the year ended December 31, 2004

 

Acquisition

Date

Property/Address

Location

# of

Bldgs.

Rentable

Square Feet

Investment by

Company

 

Office:

 

 

 

 

 

04/14/04

5 Wood Hollow Road (a)

Parsippany, Morris County, NJ

1

317,040

$        34,187

05/12/04

210 South 16th Street (d)

Omaha, Douglas County, NE

1

318,224

8,507

06/01/04

30 Knightsbridge Road (e)

Piscataway, Middlesex County, NJ

4

680,350

49,205

06/01/04

412 Mt. Kemble Avenue (e)

Morris Township, Morris County, NJ

1

475,100

39,743

10/21/04

232 Strawbridge Road (a)

Moorestown, Burlington County, NJ

1

74,258

8,761

11/23/04

One River Centre (f)

Middletown, Monmouth County, NJ

3

457,472

69,015

12/20/04

4, 5 & 6 Century Drive (a)

Parsippany, Morris County, NJ

3

279,811

30,860

12/30/04

150 Monument Road (a)

Bala Cynwyd, Montgomery County, PA

1

125,783

18,904

 

Total Property Acquisitions:

 

 

15

2,728,038

$      259,182

 

 

(a)

Transaction was funded primarily through borrowing on the Company’s revolving credit facility.

(b)

In addition to its initial investment, the Company intends to make additional investments related to the property of approximately $12,122, of which the Company has incurred $6,160 through December 31, 2005.

(c)

Transaction was funded primarily through cash on hand and assumption of mortgage debt.

(d)

Property was acquired through the Company’s receipt of a deed in lieu of foreclosure in satisfaction of the Company’s mortgage note receivable, which was collateralized by the acquired property. The property was subsequently sold on February 4, 2005.

(e)

Properties were acquired from AT&T Corporation (“AT&T”), a tenant of the Company, for cash and assumed obligations, as follows:

 

 

1.

Acquired 30 Knightsbridge Road, a four-building office complex, aggregating 680,350 square feet and located in Piscataway, New Jersey. AT&T, which occupied the entire complex, has leased back from the Company two of the buildings in the complex, totaling 275,000 square feet, for 10 years and seven months, and leased back the remaining 405,350 square feet of the complex through October 2004;

 

2.

Acquired Kemble Plaza II, a 475,100 square-foot office building located in Morris Township, New Jersey, which the Company had previously sold to AT&T in June of 2000. AT&T, which occupied the entire building, leased back the entire property from the Company for one year from the date of acquisition;

 

3.

Signed a lease extension at the Company’s Kemble Plaza I property in Morris Township, New Jersey, extending AT&T’s lease for the entire 387,000 square-foot building for an additional five years to August 2014. Under the lease extension, the Company agreed, among other things, to fund up to $2.1 million of tenant improvements to be performed by AT&T at the property, which was subsequently sold on October 5, 2004;

 

4.

Paid cash consideration of approximately $12.9 million to AT&T; and

 

5.

Assumed AT&T’s lease obligations with third-party landlords at seven office buildings, aggregating 922,674 square feet, which carry a weighted average remaining term of 4.5 years as of the date of acquisition. At acquisition, the Company estimated that the obligations, net of estimated sub-lease income, total approximately $84.8 million, with a net present value of approximately $76.2 million utilizing a weighted average discount rate of 4.85 percent. The net present value of the assumed obligations as of December 31, 2005 is included in mortgages, loans payable and other obligations.

(f)

The Company acquired a 62.5 percent interest in the property through the Company’s conversion of its note receivable with a balance of $13.0 million into a controlling equity interest. The property was subject to a $45.5 million mortgage, which was subsequently paid off on April 1, 2005. The Company acquired the remaining 37.5 percent interest in March 2005 for $10.5 million (not included in Investment by Company amount presented).

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

31

 



 

 

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

12/31/05

Total

Estimated

Costs

Current

% Leased

Majority Owned:

 

 

 

 

 

 

 

 

AAA Operations Center

Hamilton, NJ

Office

2006-3Q

1

120,000

$     695

$    17,100

100%

 

Grand Total:

 

 

 

1

120,000

$     695

$    17,100

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

32

 



 

 

Summary of Land Parcels

 

 

Site

Town/City

State

Acres

Development

Potential

(Sq. Ft.)

Type of Space

Horizon Center

Hamilton

NJ

13.0

140,000

Office/Flex/Retail

Plaza VIII and IX Associates, L.L.C. (a)

Jersey City

NJ

3.6

1,225,000

Office

Harborside Financial Center (b)

Jersey City

NJ

6.5

3,113,500

Office

Mack-Cali Business Campus

Parsippany & Hanover

NJ

110.0

1,350,000

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 (a)

East Rutherford

NJ

13.8

1,760,000

Office

Meadowlands Xanadu (a)

East Rutherford

NJ

3.2

500,000

Hotel

(c)

Elmsford Distribution Center (d)

Elmsford

NY

14.5

100,000

Warehouse

Mid-Westchester Executive Park

Hawthorne

NY

7.2

82,250

Office/Flex

One Ramland Road (a)

Orangeburg

NY

20.0

100,000

Office/Flex

South Westchester Executive Park (d)

Yonkers

NY

60.0

500,000

Office/Flex

South Westchester Executive Park

Yonkers

NY

2.7

50,000

Office/Flex

Airport Business Center

Lester

PA

12.6

135,000

Office

Eastpoint II

Lanham

MD

4.8

122,000

Office/Hotel

Pyramid Pointe

Englewood

CO

1.6

24,000

Office

Hilltop Business Center

Littleton

CO

7.1

128,000

Office

Pacific Plaza Phase III (e)

Daly City

CA

2.5

270,000

Office

 

Total:

 

 

368.8

10,636,250

 

 

(a)

Land owned or controlled by unconsolidated joint venture in which Mack-Cali is an equity partner.

(b)

In addition, there are 21 acres of riparian property.

(c)

Hotel project can comprise up to 520 rooms.

(d)

Mack-Cali holds an option to purchase this land.

(e)

Unconsolidated joint venture, in which Mack-Cali is an equity partner, holds an option to purchase this land.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

33

 



 

 

Rental Property Sales

(dollars in thousands)

 

For the year ended December 31, 2005

 

Sale

Date

Property/Address

Location

# of

Bldgs.

Rentable

Square

Feet

Net Sales

Proceeds

Net Book

Value

Realized

Gain/(Loss)

 

Office:

 

 

 

 

 

 

 

 

02/04/05

210 South 16th Street

Omaha, Douglas County, NE

1

318,224

$     8,464

$     8,210

$          254

02/11/05

1122 Alma Road

Richardson, Dallas County, TX

1

82,576

2,075

2,344

(269)

 

02/15/05

3 Skyline Drive

Hawthorne, Westchester County, NY

1

75,668

9,587

8,856

731

 

05/11/05

201 Willowbrook Boulevard

Wayne, Passaic County, NJ (a)

1

178,329

17,696

17,705

(9)

 

06/03/05

600 Community Drive/

111 East Shore Road

North Hempstead, Nassau County, NY

 

2

 

292,849

 

71,593

 

59,609

 

11,984

 

12/29/05

3600 South Yosemite

Denver, Denver County, CO

1

133,743

5,566

11,121

(5,555)

 

 

Total Office Property Sales:

 

7

1,081,389

$ 114,981

$ 107,845

$        7,136

 

(a)

In connection with the sale, the Company provided a mortgage loan to the buyer of $12,000 which bears interest at 5.74 percent, matures in five years with a five year renewal option, and requires monthly payments of principal and interest.

 

For the year ended December 31, 2004

 

Sale

Date

Property/Address

Location

# of

Bldgs.

Rentable

Square

Feet

Net Sales

Proceeds

Net Book

Value

Realized

Gain/(Loss)

Office:

 

 

 

 

 

 

 

10/05/04

340 Mt. Kemble Avenue

Morris Township, Morris County, NJ

1

387,000

$    75,017

$    62,787

$        12,230

11/23/04

Texas Portfolio (a)

Dallas and San Antonio, TX

2

554,330

35,124

36,224

(1,100)

 

Total Office Property Sales:

 

3

941,330

$ 110,141

$    99,011

$        11,130

 

(a)

On November 23, 2004, the Company sold 3030 LBJ Freeway, Dallas, Dallas County and 84 N.E. Loop 410, San Antonio, Bexar County in a single transaction with one buyer.

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

34

 



 

 

 

 

 

 

 

V. PORTFOLIO/ LEASING STATISTICS

 

 

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

35

 



 

 

 

V. PORTFOLIO/ LEASING STATISTICS

 

Leasing Statistics

(For the three months ended December 31, 2005)

 

Consolidated In-Service Portfolio

 

SUMMARY OF SPACE LEASED

 

 

 

 

LEASING ACTIVITY

 

 

 

 

Region/Market

Sq. Ft.

Leased 9/30/05

Leased

Sq. Ft.
Acquired/Sold (a)

Expiring/
Adjustment
Sq. Ft. (b)

Incoming
Sq. Ft.

Net
Leasing

Activity

Sq. Ft.

Leased 12/31/05 (c)

Pct.

Leased

12/31/05

Pct.

Leased

9/30/05

Northeast

 

 

 

 

 

 

 

 

Northern NJ

11,406,803

-

(368,050)

415,151

47,101

11,453,904

89.6%

89.2%

Central NJ

4,166,574

-

(41,281)

138,530

97,249

4,263,823

90.1%

88.0%

Westchester Co., NY

4,579,928

-

(169,224)

187,836

18,612

4,598,540

96.0%

95.6%

Sub. Philadelphia

3,357,279

-

(204,508)

211,881

7,373

3,364,652

91.0%

90.8%

Fairfield, CT

724,832

-

(24,245)

37,536

13,291

738,123

86.6%

85.1%

Washington, DC/MD

377,521

-

(24,614)

46,297

21,683

399,204

88.6%

83.8%

Dutchess/Rockland Co., NY

279,967

-

(9,110)

6,569

(2,541)

277,426

92.9%

93.7%

Total Northeast

24,892,904

-

(841,032)

1,043,800

202,768

25,095,672

90.9%

90.2%

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

Colorado

1,396,738

(11,113)

(53,951)

55,443

1,492

1,387,117

96.9%

89.2%

San Francisco

365,314

-

(6,983)

8,138

1,155

366,469

81.3%

81.0%

Total Other

1,762,052

(11,113)

(60,934)

63,581

2,647

1,753,586

93.2%

87.4%

 

 

 

 

 

 

 

 

 

Company Totals

26,654,956

(11,113)

(901,966)

1,107,381

205,415

26,849,258

91.0%

90.0%

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

 

 

 

Total sq. ft. as of September 30, 2005

29,628,114

Total sq. ft. of properties added this period

-

Total sq. ft. of properties sold this period

(133,743)

Total sq. ft. as of December 31, 2005

29,494,371

 

 

 

 

(a)

Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.

(b)

Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.

(c)

Includes leases expiring December 31, 2005 aggregating 311,623 square feet for which no new leases were signed.

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

36

 



 

Leasing Statistics

(For the three months ended December 31, 2005)

 

Consolidated In-Service Portfolio (continued)

 

DETAIL OF TRANSACTION ACTIVITY

 

Detail by Region/Market

 

 

 

 

Region/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)

 

Northeast

 

 

 

 

 

 

 

 

 

Northern NJ

Office

39

412,424

123,397

289,027

6.0

28.21

4.24

 

 

Office/Flex

1

2,727

-

2,727

1.0

16.57

0.20

 

Central NJ

Office

14

92,461

72,951

19,510

5.5

20.32

5.75

 

 

Office/Flex

4

46,069

15,999

30,070

6.2

16.56

2.03

 

Westchester Co., NY

Office

23

58,409

19,354

39,055

5.2

23.80

4.39

 

 

Office/Flex

19

129,427

30,789

98,638

5.1

15.81

1.67

 

Sub. Philadelphia

Office

16

85,336

16,012

69,324

4.5

24.03

4.53

 

 

Office/Flex

5

126,545

47,800

78,745

5.1

8.43

0.41

 

Fairfield, CT

Office

6

26,773

10,409

16,364

7.4

19.75

4.31

 

 

Office/Flex

1

10,763

-

10,763

6.8

18.47

1.40

 

Washington, DC/MD

Office

4

46,297

-

46,297

6.9

42.17

5.95

 

Dutchess/Rockland Co., NY

Office

2

6,569

4,001

2,568

6.8

19.76

3.51

 

Total Northeast

 

134

1,043,800

340,712

703,088

5.6

22.69

3.59

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Colorado

Office

11

55,443

24,063

31,380

3.6

14.63

1.06

 

San Francisco

Office

22

8,138

2,479

5,659

1.3

25.95

0.20

 

Total Other

 

33

63,581

26,542

37,039

3.3

16.08

1.01

 

 

 

 

 

 

 

 

 

 

 

Company Totals

 

167

1,107,381

367,254

740,127

5.5

22.31

3.50

 

 

 

 

 

 

 

 

 

 

 

Detail by Property Type

 

 

 

 

 

 

 

 

 

 

Office

137

791,850

272,666

519,184

5.6

26.00

4.38

 

 

Office/Flex

30

315,531

94,588

220,943

5.3

13.06

1.23

 

 

 

 

 

 

 

 

 

 

 

Company Totals

 

167

1,107,381

367,254

740,127

5.5

22.31

3.50

 

 

 

 

 

 

 

 

 

 

 

Tenant Retention:

Leases Retained

72.3%

 

 

 

 

 

 

 

 

Sq. Ft. Retained

82.1%

 

 

 

 

 

 

 

 

 

 

(a)

“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.

(b)

For Office/Flex properties, equals triple net rent plus common area costs and real estate taxes.

(c)

Represents estimated workletter costs of $14,602,878 and commissions of $6,209,271 committed, but not necessarily expended, during the period for second generation space aggregating 1,080,269 square feet.

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

37

 



 

 

Leasing Statistics

(For the three months ended December 31, 2005)

 

Unconsolidated Joint Venture Properties

 

SUMMARY OF SPACE LEASED

 

 

 

 

LEASING ACTIVITY

 

 

 

State

Sq. Ft.

Leased
9/30/05

Leased

Sq. Ft.
Acquired/ Sold

Expiring/
Adjustment
Sq. Ft. (a)

Incoming
Sq. Ft.

Net
Leasing

Activity

Sq. Ft.

Leased 12/31/05

Pct.
Leased
12/31/05

Pct.
Leased
9/30/05

New York

152,983

-

-

-

-

152,983

65.9%

65.9%

California

283,084

-

(8,769)

1,523

(7,246)

275,838

90.3%

92.6%

 

 

 

 

 

 

 

 

 

Totals

436,067

-

(8,769)

1,523

(7,246)

428,821

79.8%

81.1%

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

 

 

 

Total sq. ft. as of September 30, 2005

537,618

Total sq. ft. of properties added/sold this period

-

Total sq. ft. as of December 31, 2005

537,618

 

 

 

 

 

DETAIL OF TRANSACTION ACTIVITY

 

State

# of

Transactions

Total Sq. Ft.

Sq. Ft. New

Leases

Sq. Ft.

Renewed And Other

Retained (b)

Wtd. Avg.

Term (Yrs.)

Wtd. Avg.

Base Rent

Leasing Costs

Per Sq. Ft. Per Year (c)

California

1

1,523

-

1,523

4.7

29.77

5.28

Totals

1

1,523

-

1,523

4.7

29.77

5.28

 

 

 

 

 

 

 

 

 

 

 

(a)

Represents the square footage of expiring leases or leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.

 

(b)

“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.

 

(c)

Represents estimated workletter costs of $30,003 and commissions of $7,513 committed, but not necessarily expended, during the period for second generation space aggregating 1,523 square feet.

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

38

 



 

 

Leasing Statistics

(For the year ended December 31, 2005)

 

Consolidated In-Service Portfolio

 

SUMMARY OF SPACE LEASED

 

 

 

 

LEASING ACTIVITY

 

 

 

 

Region/Market

Sq. Ft.

Leased 12/31/04

Leased

Sq. Ft.
Acquired/Sold (a)

Expiring/
Adjustment
Sq. Ft. (b)

Incoming
Sq. Ft.

Net
Leasing

Activity

Sq. Ft.

Leased 12/31/05 (c)

Pct.

Leased

12/31/05

Pct.

Leased

12/31/04 (d)

Northeast

 

 

 

 

 

 

 

 

Northern NJ

10,846,545

1,127,989

(2,673,429)

2,152,799

(520,630)

11,453,904

89.6%

92.5%

Central NJ

3,436,364

228,460

(580,149)

1,179,148

598,999

4,263,823

90.1%

82.8%

Westchester Co., NY

4,665,254

(75,668)

(1,011,562)

1,020,516

8,954

4,598,540

96.0%

95.9%

Sub. Philadelphia

3,371,809

-

(706,220)

699,063

(7,157)

3,364,652

91.0%

91.2%

Fairfield, CT

753,646

-

(101,539)

86,016

(15,523)

738,123

86.6%

88.5%

Washington, DC/MD

425,441

-

(212,707)

186,470

(26,237)

399,204

88.6%

94.4%

Dutchess/Nassau/Rockland Co., NY

584,567

(292,849)

(51,478)

37,186

(14,292)

277,426

92.9%

98.8%

Total Northeast

24,083,626

987,932

(5,337,084)

5,361,198

24,114

25,095,672

90.9%

91.5%

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

Colorado

1,487,692

(11,113)

(257,660)

168,198

(89,462)

1,387,117

96.9%

95.0%

San Francisco

366,435

-

(135,194)

135,228

34

366,469

81.3%

81.3%

Total Other

1,854,127

(11,113)

(392,854)

303,426

(89,428)

1,753,586

93.2%

88.3%

 

 

 

 

 

 

 

 

 

Company Totals

25,937,753

976,819

(5,729,938)

5,664,624

(65,314)

26,849,258

91.0%

91.2%

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

 

 

 

Total sq. ft. as of December 31, 2004

28,425,285

Total sq. ft. of properties added this period

1,832,251

Total sq. ft. of properties sold this period

(763,165)

Total sq. ft. as of December 31, 2005

29,494,371

 

 

 

 

(a)

Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.

(b)

Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.

(c)

Includes leases expiring December 31, 2005 aggregating 311,623 square feet for which no new leases were signed.

(d)

Excluded from percentage leased at December 31, 2004 is a non-strategic, non-core 318,224 square-foot property acquired through a deed in lieu of foreclosure, which was 12.7 percent leased at December 31, 2004 and sold on February 4, 2005.

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

39

 



 

 

Leasing Statistics

(For the year ended December 31, 2005)

 

Consolidated In-Service Portfolio (continued)

 

DETAIL OF TRANSACTION ACTIVITY

 

Detail by Region/Market

 

 

 

 

Region/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)

 

Northeast

 

 

 

 

 

 

 

 

 

Northern NJ

Office

150

2,067,658

762,714

1,304,944

7.1

24.08

2.96

 

 

Office/Flex

14

85,141

12,843

72,298

4.2

16.92

1.58

 

Central NJ

Office

88

1,039,269

849,683

189,586

8.9

21.13

3.78

 

 

Office/Flex

16

139,879

67,645

72,234

6.2

16.59

3.21

 

Westchester Co., NY

Office

70

505,326

52,660

452,666

5.1

20.51

2.30

 

 

Office/Flex

83

515,190

168,621

346,569

4.9

16.03

1.49

 

Sub. Philadelphia

Office

64

331,963

130,107

201,856

5.7

26.84

3.75

 

 

Office/Flex

27

367,100

88,800

278,300

4.3

9.93

1.27

 

Fairfield, CT

Office

19

68,203

35,020

33,183

5.8

22.34

4.34

 

 

Office/Flex

2

17,813

-

17,813

5.3

19.30

1.46

 

Washington, DC/MD

Office

10

186,470

120,318

66,152

8.8

32.39

4.34

 

Dutchess/Nassau/Rockland Co., NY

Office

14

37,186

12,628

24,558

6.2

25.91

2.64

 

Total Northeast

 

557

5,361,198

2,301,039

3,060,159

6.7

21.55

2.92

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Colorado

Office

41

168,198

69,089

99,109

3.5

14.63

2.62

 

San Francisco

Office

123

135,228

77,665

57,563

6.3

22.79

3.92

 

Total Other

 

164

303,426

146,754

156,672

4.7

18.26

3.39

 

 

 

 

 

 

 

 

 

 

 

Company Totals

 

721

5,664,624

2,447,793

3,216,831

6.6

21.38

2.95

 

 

 

 

 

 

 

 

 

 

 

Detail by Property Type

 

 

 

 

 

 

 

 

 

 

Office

579

4,539,501

2,109,884

2,429,617

7.1

23.15

3.21

 

 

Office/Flex

142

1,125,123

337,909

787,214

4.8

14.23

1.71

 

 

 

 

 

 

 

 

 

 

 

Company Totals

 

721

5,664,624

2,447,793

3,216,831

6.6

21.38

2.95

 

 

 

 

 

 

 

 

 

 

 

Tenant Retention:

Leases Retained

67.3%

 

 

 

 

 

 

 

 

Sq. Ft. Retained

56.1%

 

 

 

 

 

 

 

 

 

 

(a)

“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.

(b)

For Office/Flex properties, equals triple net rent plus common area costs and real estate taxes.

(c)

Represents estimated workletter costs of $63,925,577 and commissions of $26,150,941 committed, but not necessarily expended, during the period for second generation space aggregating 4,975,348 square feet.

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

40

 



 

 

Leasing Statistics

(For the year ended December 31, 2005)

 

Unconsolidated Joint Venture Properties

 

SUMMARY OF SPACE LEASED

 

 

 

 

LEASING ACTIVITY

 

 

 

State

Sq. Ft.

Leased
12/31/04

Leased

Sq. Ft.
Acquired/ Sold

Expiring/
Adjustment
Sq. Ft. (a)

Incoming
Sq. Ft.

Net
Leasing

Activity

Sq. Ft.

Leased 12/31/05

Pct.
Leased
12/31/05

Pct.
Leased
12/31/04

New York

87,825

-

-

65,158

65,158

152,983

65.9%

37.9%

Texas

166,529

(166,529)

-

-

-

-

-

55.9%

California

246,520

-

(8,769)

38,087

29,318

275,838

90.3%

80.7%

 

 

 

 

 

 

 

 

 

Totals

500,874

(166,529)

(8,769)

103,245

94,476

428,821

79.8%

59.9%

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

 

 

 

Total sq. ft. as of December 31, 2004

835,618

Total sq. ft. of properties added/sold this period

(298,000)

Total sq. ft. as of December 31, 2005

537,618

 

 

 

 

 

DETAIL OF TRANSACTION ACTIVITY

 

State

# of

Transactions

Total Sq. Ft.

Sq. Ft. New

Leases

Sq. Ft.

Renewed And Other

Retained (b)

Wtd. Avg.

Term (Yrs.)

Wtd. Avg.

Base Rent

Leasing Costs

Per Sq. Ft. Per Year (c)

New York

1

65,158

65,158

-

3.0

6.86

0.54

California

5

38,087

34,430

3,657

7.9

21.67

4.77

Totals

6

103,245

99,588

3,657

4.8

12.32

3.10

 

 

 

 

 

 

 

 

 

 

 

(a)

Represents the square footage of expiring leases or leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.

 

(b)

“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.

 

(c)

Represents estimated workletter costs of $911,810 and commissions of $624,353 committed, but not necessarily expended, during the period for second generation space aggregating 103,245 square feet.

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

41

 



 

 

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

Percentage of

Rentable Area (%)

Jersey City, NJ

103,376,501

18.6

4,317,978

14.7

Newark, NJ (Essex-Morris-Union Counties)

102,277,027

18.3

5,674,820

19.2

New York, NY (Westchester-Rockland Counties)

91,165,468

16.4

4,968,420

16.8

Bergen-Passaic, NJ

89,493,867

16.1

4,351,762

14.8

Philadelphia, PA-NJ

55,169,038

9.9

3,617,994

12.3

Monmouth-Ocean, NJ

25,164,573

4.5

1,620,863

5.5

Trenton, NJ (Mercer County)

17,227,825

3.1

767,365

2.6

Middlesex-Somerset-Hunterdon, NJ

15,170,097

2.7

791,051

2.7

Denver, CO

14,652,941

2.6

951,202

3.2

Stamford-Norwalk, CT

12,813,911

2.3

706,510

2.4

Washington, DC-MD-VA-WV

11,625,066

2.1

450,549

1.5

San Francisco, CA

8,268,000

1.5

450,891

1.5

Bridgeport, CT

2,412,796

0.4

145,487

0.5

Boulder-Longmont, CO

2,323,387

0.4

270,421

0.9

Colorado Springs, CO

2,288,040

0.4

209,987

0.7

Dutchess County, NY

2,062,226

0.4

118,727

0.4

Atlantic-Cape May, NJ

1,924,651

0.3

80,344

0.3

 

 

 

 

 

Totals

557,415,414

100.0

29,494,371

100.0

 

(a)

Annualized base rental revenue is based on actual December 2005 billings times 12. For leases whose rent commences after January 1, 2006, 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 (including, at December 31, 2005, leases with commencement dates substantially in the future consisting of 15,125 square feet scheduled to commence in 2009 and 10,205 square feet scheduled to commence in 2011), and leases expiring December 31, 2005 aggregating 306,733 square feet and representing annualized rent of $4,688,871 for which no new leases were signed.

(c)

Includes office, office/flex, industrial/warehouse and stand-alone retail tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

42

 



 

 

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

98,372,782

17.6

3,772,027

14.3

Manufacturing

50,950,692

9.1

2,592,720

9.8

Insurance Carriers & Related Activities

44,139,749

7.9

2,026,110

7.7

Telecommunications

28,433,504

5.1

1,369,986

5.2

Computer System Design Services

27,608,346

5.0

1,344,921

5.1

Health Care & Social Assistance

26,245,100

4.7

1,376,719

5.2

Legal Services

22,942,652

4.1

933,071

3.5

Credit Intermediation & Related   Activities

22,930,882

4.1

971,011

3.7

Wholesale Trade

22,670,061

4.1

1,459,230

5.5

Scientific Research/Development

19,660,248

3.5

922,943

3.5

Accounting/Tax Prep.

18,788,958

3.4

799,421

3.0

Retail Trade

16,160,001

2.9

960,653

3.6

Advertising/Related Services

13,373,820

2.4

579,199

2.2

Other Professional

13,318,926

2.4

563,405

2.1

Public Administration

12,159,567

2.2

474,866

1.8

Information Services

11,979,116

2.1

579,968

2.2

Architectural/Engineering

11,259,351

2.0

489,609

1.9

Other Services (except Public   Administration)

11,064,687

2.0

653,181

2.5

Arts, Entertainment & Recreation

10,647,111

1.9

666,991

2.5

Real Estate & Rental & Leasing

9,829,809

1.8

551,307

2.1

Broadcasting

6,829,985

1.2

457,600

1.7

Utilities

6,457,926

1.2

320,522

1.2

Publishing Industries

5,752,461

1.0

255,973

1.0

Data Processing Services

5,657,322

1.0

253,808

1.0

Transportation

5,652,997

1.0

321,717

1.2

Construction

5,605,538

1.0

285,170

1.1

Educational Services

4,624,838

0.8

245,133

0.9

Management of Companies & Finance

4,448,341

0.8

191,135

0.7

Admin & Support, Waste Mgt. &   Remediation Services

3,331,989

0.6

221,867

0.8

Specialized Design Services

3,223,136

0.6

153,661

0.6

Other

13,295,519

2.5

628,225

2.4

 

 

 

 

 

Totals

557,415,414

100.0

26,422,149

100.0

 

(a)

The Company’s tenants are classified according to the U.S. Government’s North American Industrial Classification System (NAICS) which has replaced the Standard Industrial Code (SIC) system.

(b)

Annualized base rental revenue is based on actual December 2005 billings times 12. For leases whose rent commences after January 1, 2006, 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 (including, at December 31, 2005, leases with commencement dates substantially in the future consisting of 15,125 square feet scheduled to commence in 2009 and 10,205 square feet scheduled to commence in 2011), and leases expiring December 31, 2005 aggregating 306,733 square feet and representing annualized rent of $4,688,871 for which no new leases were signed.

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

43

 



 

 

 

Consolidated Portfolio Analysis (a)

(as of December 31, 2005)

 

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

94

35.2%

50

18.8%

--

--

--

--

--

--

144

54.0%

New York

21

7.9%

41

15.4%

6

2.2%

2

0.7%

2

0.7%

72

26.9%

Pennsylvania

18

6.8%

--

--

--

--

--

--

--

--

18

6.8%

Connecticut

4

1.5%

5

1.9%

--

--

--

--

--

--

9

3.4%

Wash., D.C./

Maryland

 

3

 

1.1%

 

--

 

--

 

--

 

--

 

--

 

--

 

--

 

--

 

3

 

1.1%

Sub-total

Northeast:

 

140

 

52.5%

 

96

 

36.1%

 

6

 

2.2%

 

2

 

0.7%

 

2

 

0.7%

 

246

 

92.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

California

2

0.7%

--

--

--

--

--

--

--

--

2

0.7%

Colorado

19

7.1%

--

--

--

--

--

--

--

--

19

7.1%

TOTALS

By Type:

 

161

 

60.3%

 

96

 

36.1%

 

6

 

2.2%

 

2

 

0.7%

 

2

 

0.7%

 

267

 

100.0%

 

 

(a)

Excludes three properties, aggregating approximately 538,000 square feet, which are not consolidated by the Company.

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

44

 



 

 

 

Consolidated Portfolio Analysis(a)

(as of December 31, 2005)

 

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

16,918,908

57.4%

2,277,531

7.7%

--

--

--

--

19,196,439

65.1%

New York

2,333,635

7.9%

2,348,812

8.0%

387,400

1.3%

17,300

0.1%

5,087,147

17.3%

Pennsylvania

2,025,738

6.9%

--

--

--

--

--

--

2,025,738

6.9%

Connecticut

578,997

2.0%

273,000

0.9%

--

--

--

--

851,997

2.9%

Wash., D.C./

Maryland

 

450,549

 

1.5%

 

--

 

--

 

--

 

--

 

--

 

--

 

450,549

 

1.5%

Sub-total

Northeast

 

22,307,827

 

75.7%

 

4,899,343

 

16.6%

 

387,400

 

1.3%

 

17,300

 

0.1%

 

27,611,870

 

93.7%

 

 

 

 

 

 

 

 

 

 

 

California

450,891

1.5%

--

--

--

--

--

--

450,891

1.5%

Colorado

1,431,610

4.8%

--

--

--

--

--

--

1,431,610

4.8%

TOTALS

By Type:

 

24,190,328

 

82.0%

 

4,899,343

 

16.6%

 

387,400

 

1.3%

 

17,300

 

0.1%

 

29,494,371

 

100.0%

 

 

(a)

Excludes three properties, aggregating approximately 538,000 square feet, which are not consolidated by the Company.

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

45

 



 

 

 

Consolidated Portfolio Analysis(a)

(Year ended December 31, 2005)

 

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

331,860

61.3%

18,877

3.5%

--

--

--

--

--

--

350,737

64.8%

New York

53,223

9.8%

33,236

6.1%

4,238

0.8%

303

0.1%

284

0.1%

91,284

16.9%

Pennsylvania

42,286

7.8%

--

--

--

--

--

--

--

--

42,286

7.8%

Connecticut

11,597

2.1%

3,867

0.7%

--

--

--

--

--

--

15,464

2.8%

Wash., D.C./

Maryland

11,333

2.1%

--

--

--

--

--

--

--

--

11,333

 

2.1%

Sub-total

Northeast:

450,299

83.1%

55,980

10.3%

4,238

0.8%

303

0.1%

284

0.1%

511,104

94.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

California

11,755

2.2%

--

--

--

--

--

--

--

--

11,755

2.2%

Colorado

18,843

3.4%

--

--

--

--

--

--

--

--

18,843

3.4%

TOTALS

By Type:

480,897

88.7%

55,980

10.3%

4,238

0.8%

303

0.1%

284

0.1%

541,702

100.0%

 

 

(a)

Excludes three properties, aggregating approximately 538,000 square feet, which are not consolidated by the Company.

 

(b)

Total base rent for the 12 months ended December 31, 2005, determined in accordance with GAAP. Substantially all of the leases provide for annual base rents plus recoveries and escalation charges based upon the tenants’ proportionate share of and/or increases in real estate taxes and certain costs, as defined, and the pass through of charges for electrical usage.

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

46

 



 

 

 

Consolidated Portfolio Analysis (a) (b)

(as of December 31, 2005)

 

Breakdown by Percentage Leased

 

PROPERTY TYPE:

STATE

Office

Office/Flex

Industrial/Warehouse

Stand-Alone Retail

WEIGHTED AVG.

By State

New Jersey

89.7%

92.7%

--

--

90.1%

New York

95.7%

95.6%

97.8%

100.0%

95.8%

Pennsylvania

88.8%

--

--

--

88.8%

Connecticut

80.3%

100.0%

--

--

86.6%

Washington, D.C./ Maryland

88.6%

--

--

--

88.6%

Sub-total Northeast

90.0%

94.5%

97.8%

100.0%

90.9%

 

 

 

 

 

 

California

81.3%

--

--

--

81.3%

Colorado

96.9%

--

--

--

96.9%

 

WEIGHTED AVG. By Type:

 

90.2%

 

94.5%

 

97.8%

 

100.0%

 

91.0%

 

 

(a)

Excludes three properties, aggregating approximately 538,000 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 (including, at December 31, 2005, leases with commencement dates substantially in the future consisting of 15,125 square feet scheduled to commence in 2009 and 10,205 square feet scheduled to commence in 2011), as well as leases expiring December 31, 2005 aggregating 306,733 square feet for which no new leases were signed.

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

47

 



 

 

 

 

Property Listing

 

Office Properties

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

ATLANTIC COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Egg Harbor

 

 

 

 

 

 

 

 

100 Decadon Drive

1987

40,422

100.0

951

857

0.18

23.53

21.20

200 Decadon Drive

1991

39,922

100.0

923

801

0.17

23.12

20.06

 

 

 

 

 

 

 

 

 

BERGEN COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Fair Lawn

 

 

 

 

 

 

 

 

17-17 Route 208 North

1987

143,000

100.0

3,449

2,945

0.64

24.12

20.59

Fort Lee

 

 

 

 

 

 

 

 

One Bridge Plaza

1981

200,000

92.2

4,778

4,384

0.88

25.91

23.77

2115 Linwood Avenue

1981

68,000

82.6

1,297

954

0.24

23.09

16.98

Little Ferry

 

 

 

 

 

 

 

 

200 Riser Road

1974

286,628

100.0

1,907

1,742

0.35

6.65

6.08

Montvale

 

 

 

 

 

 

 

 

95 Chestnut Ridge Road

1975

47,700

100.0

796

729

0.15

16.69

15.28

135 Chestnut Ridge Road

1981

66,150

92.1

1,535

1,242

0.28

25.20

20.39

Paramus

 

 

 

 

 

 

 

 

15 East Midland Avenue

1988

259,823

100.0

6,201

6,122

1.14

23.87

23.56

140 East Ridgewood Avenue

1981

239,680

90.4

4,625

3,923

0.85

21.35

18.11

461 From Road

1988

253,554

98.6

6,064

6,045

1.12

24.26

24.18

650 From Road

1978

348,510

99.1

8,114

7,182

1.50

23.49

20.79

61 South Paramus Avenue

1985

269,191

93.3

6,609

5,998

1.22

26.31

23.88

Rochelle Park

 

 

 

 

 

 

 

 

120 Passaic Street

1972

52,000

99.6

1,398

1,318

0.26

26.99

25.45

365 West Passaic Street

1976

212,578

94.5

4,062

3,531

0.75

20.22

17.58

Upper Saddle River

 

 

 

 

 

 

 

 

1 Lake Street

1973/94

474,801

100.0

7,465

7,465

1.38

15.72

15.72

10 Mountainview Road

1986

192,000

100.0

4,032

3,758

0.74

21.00

19.57

Woodcliff Lake

 

 

 

 

 

 

 

 

400 Chestnut Ridge Road

1982

89,200

100.0

1,950

1,456

0.36

21.86

16.32

470 Chestnut Ridge Road

1987

52,500

100.0

1,192

1,192

0.22

22.70

22.70

530 Chestnut Ridge Road

1986

57,204

100.0

1,166

1,166

0.22

20.38

20.38

50 Tice Boulevard

1984

235,000

100.0

6,041

5,432

1.12

25.71

23.11

300 Tice Boulevard

1991

230,000

100.0

6,099

5,343

1.13

26.52

23.23

 

 

 

 

 

 

 

 

 

BURLINGTON COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Moorestown

 

 

 

 

 

 

 

 

224 Strawbridge Drive

1984

74,000

85.4

1,371

1,252

0.25

21.69

19.81

228 Strawbridge Drive

1984

74,000

100.0

1,043

896

0.19

14.09

12.11

232 Strawbridge Drive

1986

74,258

98.8

1,131

1,127

0.21

15.42

15.36

 

 

 

 

 

 

 

 

 

ESSEX COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Millburn

 

 

 

 

 

 

 

 

150 J.F. Kennedy Parkway

1980

247,476

100.0

7,009

6,079

1.29

28.32

24.56

Roseland

 

 

 

 

 

 

 

 

101 Eisenhower Parkway

1980

237,000

94.8

5,395

4,953

1.00

24.01

22.05

103 Eisenhower Parkway

1985

151,545

82.2

3,054

2,608

0.56

24.52

20.94

105 Eisenhower Parkway

2001

220,000

71.6

3,848

2,927

0.71

24.43

18.58

 

 

 

 

 

 

 

 

 

HUDSON COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Jersey City

 

 

 

 

 

 

 

 

Harborside Financial Center Plaza 1

1983

400,000

44.8

2,609

2,403

0.48

14.56

13.41

Harborside Financial Center Plaza 2

1990

761,200

100.0

18,577

17,518

3.43

24.40

23.01

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

48

 



 

 

 

Property Listing

 

Office Properties

(continued)

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

Harborside Financial Center Plaza 3

1990

725,600

100.0

17,045

16,035

3.15

23.49

22.10

Harborside Financial Center Plaza 4-A

2000

207,670

97.5

6,659

5,834

1.23

32.89

28.81

Harborside Financial Center Plaza 5

2002

977,225

94.7

30,183

25,832

5.58

32.62

27.91

101 Hudson Street (g)

1992

1,246,283

99.5

23,254

20,084

4.29

22.44

19.38

 

 

 

 

 

 

 

 

 

MERCER COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Hamilton Township

 

 

 

 

 

 

 

 

600 Horizon Drive

2002

95,000

100.0

1,373

1,373

0.25

14.45

14.45

Princeton

 

 

 

 

 

 

 

 

103 Carnegie Center

1984

96,000

100.0

1,983

1,818

0.37

20.66

18.94

100 Overlook Center

1988

149,600

100.0

4,102

3,607

0.76

27.42

24.11

5 Vaughn Drive

1987

98,500

94.0

2,339

2,080

0.43

25.26

22.46

 

 

 

 

 

 

 

 

 

MIDDLESEX COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

East Brunswick

 

 

 

 

 

 

 

 

377 Summerhill Road

1977

40,000

100.0

363

357

0.07

9.08

8.93

Piscataway

 

 

 

 

 

 

 

 

30 Knightsbridge Road, Bldg. 3

1977

160,000

100.0

2,464

2,464

0.45

15.40

15.40

30 Knightsbridge Road, Bldg. 4

1977

115,000

100.0

1,771

1,771

0.33

15.40

15.40

30 Knightsbridge Road, Bldg. 5

1977

332,607

43.6

169

166

0.03

1.17

1.14

30 Knightsbridge Road, Bldg. 6

1977

72,743

47.2

30

30

0.01

0.87

0.87

Plainsboro

 

 

 

 

 

 

 

 

500 College Road East

1984

158,235

100.0

4,365

4,187

0.81

27.59

26.46

South Brunswick

 

 

 

 

 

 

 

 

3 Independence Way

1983

111,300

38.8

414

377

0.08

9.59

8.73

Woodbridge

 

 

 

 

 

 

 

 

581 Main Street

1991

200,000

100.0

4,924

4,667

0.91

24.62

23.34

 

 

 

 

 

 

 

 

 

MONMOUTH COUNTY, NEW JERSEY

 

 

 

 

 

 

 

Freehold

 

 

 

 

 

 

 

 

2 Paragon Way (g)

1989

44,524

86.9

336

263

0.06

18.32

14.34

3 Paragon Way (g)

1991

66,898

69.3

288

258

0.05

13.11

11.74

4 Paragon Way (g)

2002

63,989

100.0

545

411

0.10

17.97

13.55

100 Willowbrook Road (g)

1988

60,557

73.6

390

345

0.07

18.46

16.33

Holmdel

 

 

 

 

 

 

 

 

23 Main Street (g)

1977

350,000

100.0

3,782

3,610

0.70

14.19

13.54

Middletown

 

 

 

 

 

 

 

 

One River Centre Bldg. 1

1983

122,594

89.2

2,099

1,950

0.39

19.19

17.83

One River Centre Bldg. 2

1983

120,360

100.0

2,769

2,736

0.51

23.01

22.73

One River Centre Bldg. 3

1984

214,518

94.7

4,362

4,311

0.81

21.47

21.22

Neptune

 

 

 

 

 

 

 

 

3600 Route 66

1989

180,000

100.0

2,400

2,171

0.44

13.33

12.06

Wall Township

 

 

 

 

 

 

 

 

1305 Campus Parkway

1988

23,350

92.4

361

337

0.07

16.73

15.62

1350 Campus Parkway

1990

79,747

99.9

1,599

1,454

0.30

20.07

18.25

 

 

 

 

 

 

 

 

 

MORRIS COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Florham Park

 

 

 

 

 

 

 

 

325 Columbia Turnpike

1987

168,144

99.4

3,972

3,634

0.73

23.77

21.74

Morris Plains

 

 

 

 

 

 

 

 

250 Johnson Road

1977

75,000

100.0

1,587

1,473

0.29

21.16

19.64

201 Littleton Road

1979

88,369

88.9

1,783

1,582

0.33

22.70

20.14

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

49

 



 

 

 

Property Listing

 

Office Properties

(continued)

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

Morris Township

 

 

 

 

 

 

 

 

412 Mt. Kemble Avenue

1986

475,100

0.0

2,984

2,984

0.55

0.00

0.00

Parsippany

 

 

 

 

 

 

 

 

4 Campus Drive

1983

147,475

91.1

3,482

3,282

0.64

25.92

24.43

6 Campus Drive

1983

148,291

67.9

2,038

1,696

0.38

20.24

16.84

7 Campus Drive

1982

154,395

100.0

2,037

1,924

0.38

13.19

12.46

8 Campus Drive

1987

215,265

100.0

6,282

5,588

1.16

29.18

25.96

9 Campus Drive

1983

156,495

92.5

3,659

3,142

0.68

25.28

21.71

4 Century Drive

1981

100,036

68.2

1,163

1,163

0.21

17.05

17.05

5 Century Drive

1981

79,739

97.3

2,073

2,073

0.38

26.72

26.72

6 Century Drive

1981

100,036

3.0

125

125

0.02

41.65

41.65

2 Dryden Way

1990

6,216

100.0

108

108

0.02

17.37

17.37

4 Gatehall Drive

1988

248,480

78.8

4,895

4,416

0.90

25.00

22.55

2 Hilton Court

1991

181,592

100.0

5,019

4,518

0.93

27.64

24.88

1633 Littleton Road

1978

57,722

100.0

1,131

1,131

0.21

19.59

19.59

600 Parsippany Road

1978

96,000

65.7

1,179

982

0.22

18.69

15.57

1 Sylvan Way

1989

150,557

100.0

3,502

3,106

0.65

23.26

20.63

5 Sylvan Way

1989

151,383

98.0

3,683

3,403

0.68

24.83

22.94

7 Sylvan Way

1987

145,983

100.0

2,927

2,509

0.54

20.05

17.19

5 Wood Hollow Road

1979

317,040

88.1

4,274

4,167

0.79

15.30

14.92

 

 

 

 

 

 

 

 

 

PASSAIC COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Clifton

 

 

 

 

 

 

 

 

777 Passaic Avenue

1983

75,000

100.0

1,532

1,338

0.28

20.43

17.84

Totowa

 

 

 

 

 

 

 

 

999 Riverview Drive

1988

56,066

100.0

880

797

0.16

15.70

14.22

 

 

 

 

 

 

 

 

 

SOMERSET COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Basking Ridge

 

 

 

 

 

 

 

 

222 Mt. Airy Road

1986

49,000

60.7

597

466

0.11

20.07

15.67

233 Mt. Airy Road

1987

66,000

100.0

1,315

1,103

0.24

19.92

16.71

Bernards

 

 

 

 

 

 

 

 

106 Allen Road

2000

132,010

93.2

2,714

2,066

0.50

22.06

16.79

Bridgewater

 

 

 

 

 

 

 

 

721 Route 202/206

1989

192,741

87.8

3,923

3,792

0.72

23.18

22.41

 

 

 

 

 

 

 

 

 

UNION COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Clark

 

 

 

 

 

 

 

 

100 Walnut Avenue

1985

182,555

99.5

4,551

3,996

0.84

25.05

22.00

Cranford

 

 

 

 

 

 

 

 

6 Commerce Drive

1973

56,000

100.0

1,234

1,116

0.23

22.04

19.93

11 Commerce Drive (c)

1981

90,000

97.1

1,242

1,068

0.23

14.21

12.22

12 Commerce Drive

1967

72,260

95.1

873

700

0.16

12.70

10.19

14 Commerce Drive

1971

67,189

100.0

1,341

1,335

0.25

19.96

19.87

20 Commerce Drive

1990

176,600

98.4

3,522

3,191

0.65

20.27

18.36

25 Commerce Drive

1971

67,749

100.0

1,395

1,319

0.26

20.59

19.47

65 Jackson Drive

1984

82,778

100.0

1,948

1,729

0.36

23.53

20.89

New Providence

 

 

 

 

 

 

 

 

890 Mountain Avenue

1977

80,000

89.6

1,830

1,721

0.34

25.53

24.01

 

 

 

 

 

 

 

 

 










Total New Jersey Office

 

16,918,908

89.7

331,860

300,619

61.29

22.36

20.24










 

 

 

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

50

 



 

 

 

Property Listing

 

Office Properties

(continued)

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

DUTCHESS COUNTY, NEW YORK

 

 

 

 

 

 

 

 

Fishkill

 

 

 

 

 

 

 

 

300 Westage Business Center Drive

1987

118,727

82.1

2,134

1,822

0.39

21.89

18.69

 

 

 

 

 

 

 

 

 

ROCKLAND COUNTY, NEW YORK

 

 

 

 

 

 

 

 

Suffern

 

 

 

 

 

 

 

 

400 Rella Boulevard

1988

180,000

100.0

4,209

3,656

0.78

23.38

20.31

 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

Elmsford

 

 

 

 

 

 

 

 

100 Clearbrook Road (c)

1975

60,000

99.5

1,135

1,046

0.21

19.01

17.52

101 Executive Boulevard

1971

50,000

45.3

678

611

0.13

29.93

26.98

555 Taxter Road

1986

170,554

100.0

3,897

3,321

0.72

22.85

19.47

565 Taxter Road

1988

170,554

92.8

3,836

3,491

0.71

24.24

22.06

570 Taxter Road

1972

75,000

100.0

1,800

1,635

0.33

24.00

21.80

Hawthorne

 

 

 

 

 

 

 

 

1 Skyline Drive

1980

20,400

99.0

392

369

0.07

19.41

18.27

2 Skyline Drive

1987

30,000

87.9

424

364

0.08

16.08

13.80

7 Skyline Drive

1987

109,000

100.0

2,421

2,239

0.45

22.21

20.54

17 Skyline Drive

1989

85,000

100.0

1,360

1,335

0.25

16.00

15.71

19 Skyline Drive

1982

248,400

100.0

4,471

4,174

0.83

18.00

16.80

Tarrytown

 

 

 

 

 

 

 

 

200 White Plains Road

1982

89,000

94.7

1,935

1,770

0.36

22.96

21.00

220 White Plains Road

1984

89,000

88.0

1,929

1,774

0.36

24.63

22.65

White Plains

 

 

 

 

 

 

 

 

1 Barker Avenue

1975

68,000

97.3

1,773

1,650

0.33

26.80

24.94

3 Barker Avenue

1983

65,300

100.0

1,747

1,583

0.32

26.75

24.24

50 Main Street

1985

309,000

99.5

8,999

7,926

1.67

29.27

25.78

11 Martine Avenue

1987

180,000

95.9

4,822

4,260

0.89

27.93

24.68

1 Water Street

1979

45,700

86.0

1,025

911

0.19

26.08

23.18

Yonkers

 

 

 

 

 

 

 

 

1 Executive Boulevard

1982

112,000

98.0

2,776

2,479

0.51

25.29

22.59

3 Executive Plaza

1987

58,000

100.0

1,460

1,269

0.27

25.17

21.88

 

 

 

 

 

 

 

 

 










Total New York Office

 

2,333,635

95.7

53,223

47,685

9.85

23.83

21.35










 

 

 

 

 

 

 

 

 

CHESTER COUNTY, PENNSYLVANIA

 

 

 

 

 

 

 

 

Berwyn

 

 

 

 

 

 

 

 

1000 Westlakes Drive

1989

60,696

95.7

1,563

1,496

0.29

26.91

25.75

1055 Westlakes Drive

1990

118,487

96.8

2,741

2,264

0.51

23.90

19.74

1205 Westlakes Drive

1988

130,265

58.8

2,804

2,573

0.52

36.61

33.59

1235 Westlakes Drive

1986

134,902

91.3

2,648

2,341

0.49

21.50

19.01

 

 

 

 

 

 

 

 

 

DELAWARE COUNTY, PENNSYLVANIA

 

 

 

 

 

 

 

Lester

 

 

 

 

 

 

 

 

100 Stevens Drive

1986

95,000

100.0

2,551

2,356

0.47

26.85

24.80

200 Stevens Drive

1987

208,000

100.0

5,598

5,251

1.03

26.91

25.25

300 Stevens Drive

1992

68,000

100.0

1,087

915

0.20

15.99

13.46

Media

 

 

 

 

 

 

 

 

1400 Providence Road – Center I

1986

100,000

84.8

1,911

1,723

0.35

22.54

20.32

1400 Providence Road – Center II

1990

160,000

97.6

3,488

3,072

0.64

22.34

19.67

 

 

 

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

51

 



 

 

 

Property Listing

 

Office Properties

(continued)

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

MONTGOMERY COUNTY, PENNSYLVANIA

 

 

 

 

 

 

 

Bala Cynwyd

 

 

 

 

 

 

 

 

150 Monument Road

1981

125,783

70.0

2,118

2,110

0.39

24.06

23.96

Blue Bell

 

 

 

 

 

 

 

 

4 Sentry Parkway

1982

63,930

94.1

1,373

1,370

0.25

22.82

22.77

16 Sentry Parkway

1988

93,093

100.0

2,408

2,347

0.44

25.87

25.21

18 Sentry Parkway

1988

95,010

97.6

2,176

2,121

0.40

23.47

22.87

King of Prussia

 

 

 

 

 

 

 

 

2200 Renaissance Boulevard

1985

174,124

91.1

3,501

3,252

0.65

22.07

20.50

Lower Providence

 

 

 

 

 

 

 

 

1000 Madison Avenue

1990

100,700

36.0

698

580

0.13

19.25

16.00

Plymouth Meeting

 

 

 

 

 

 

 

 

1150 Plymouth Meeting Mall

1970

167,748

100.0

2,960

2,514

0.55

17.65

14.99

Five Sentry Parkway East

1984

91,600

100.0

1,952

1,896

0.36

21.31

20.70

Five Sentry Parkway West

1984

38,400

69.8

709

691

0.13

26.45

25.78

 

 

 

 

 

 

 

 

 










Total Pennsylvania Office

 

2,025,738

88.8

42,286

38,872

7.80

23.50

21.60










 

 

 

 

 

 

 

 

 

FAIRFIELD COUNTY, CONNECTICUT

 

 

 

 

 

 

 

Greenwich

 

 

 

 

 

 

 

 

500 West Putnam Avenue

1973

121,250

99.1

3,347

3,125

0.62

27.85

26.01

Norwalk

 

 

 

 

 

 

 

 

40 Richards Avenue

1985

145,487

69.9

2,429

2,107

0.45

23.89

20.72

Shelton

 

 

 

 

 

 

 

 

1000 Bridgeport Avenue

1986

133,000

88.1

2,069

1,681

0.38

17.66

14.35

Stamford

 

 

 

 

 

 

 

 

1266 East Main Street

1984

179,260

70.3

3,752

3,622

0.69

29.77

28.74

 

 

 

 

 

 

 

 

 










Total Connecticut Office

 

578,997

80.3

11,597

10,535

2.14

24.94

22.65










 

 

 

 

 

 

 

 

 

WASHINGTON, D.C.

 

 

 

 

 

 

 

 

1201 Connecticut Avenue, NW

1940

169,549

86.2

5,219

4,930

0.96

35.71

33.73

1400 L Street, NW

1987

159,000

87.3

3,347

3,182

0.62

24.11

22.92

 

 

 

 

 

 

 

 

 










Total District of Columbia Office

 

328,549

86.7

8,566

8,112

1.58

30.06

28.47










 

 

 

 

 

 

 

 

 

PRINCE GEORGE’S COUNTY, MARYLAND

 

 

 

 

 

 

 

Lanham

 

 

 

 

 

 

 

 

4200 Parliament Place

1989

122,000

93.7

2,767

2,562

0.51

24.21

22.41

 

 

 

 

 

 

 

 

 










Total Maryland Office

 

122,000

93.7

2,767

2,562

0.51

24.21

22.41










 

 

 

 

 

 

 

 

 

ARAPAHOE COUNTY, COLORADO

 

 

 

 

 

 

 

 

Denver

 

 

 

 

 

 

 

 

400 South Colorado Boulevard

1983

125,415

87.9

1,710

1,379

0.32

15.51

12.51

Englewood

 

 

 

 

 

 

 

 

9359 East Nichols Avenue

1997

72,610

100.0

779

642

0.14

10.73

8.84

5350 South Roslyn Street

1982

63,754

100.0

1,036

864

0.19

16.25

13.55

 

 

 

 

 

 

 

 

 

BOULDER COUNTY, COLORADO

 

 

 

 

 

 

 

 

Broomfield

 

 

 

 

 

 

 

 

105 South Technology Drive

1997

37,574

81.1

202

82

0.04

6.63

2.69

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

52

 



 

 

 

Property Listing

 

Office Properties

(continued)

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

303 South Technology Drive-A

1997

34,454

100.0

270

193

0.05

7.84

5.60

303 South Technology Drive-B

1997

40,416

100.0

316

225

0.06

7.82

5.57

Louisville

 

 

 

 

 

 

 

 

248 Centennial Parkway

1996

39,266

100.0

305

168

0.06

7.77

4.28

1172 Century Drive

1996

49,566

100.0

384

211

0.07

7.75

4.26

285 Century Place

1997

69,145

100.0

761

711

0.14

11.01

10.28

 

 

 

 

 

 

 

 

 

DENVER COUNTY, COLORADO

 

 

 

 

 

 

 

 

Denver

 

 

 

 

 

 

 

 

8181 East Tufts Avenue

2001

185,254

98.6

4,256

3,592

0.79

23.30

19.66

 

 

 

 

 

 

 

 

 

DOUGLAS COUNTY, COLORADO

 

 

 

 

 

 

 

 

Centennial

 

 

 

 

 

 

 

 

5975 South Quebec Street (c)

1996

102,877

94.7

1,271

855

0.23

13.05

8.78

Englewood

 

 

 

 

 

 

 

 

67 Inverness Drive East

1996

54,280

100.0

338

200

0.06

6.23

3.68

384 Inverness Parkway

1985

51,523

97.5

694

597

0.13

13.82

11.88

400 Inverness Parkway

1997

111,608

98.3

1,631

1,299

0.30

14.87

11.84

9777 Pyramid Court

1995

120,281

95.1

1,489

1,149

0.27

13.02

10.04

 

 

 

 

 

 

 

 

 

EL PASO COUNTY, COLORADO

 

 

 

 

 

 

 

 

Colorado Springs

 

 

 

 

 

 

 

 

8415 Explorer

1998

47,368

97.1

547

511

0.10

11.89

11.11

1975 Research Parkway

1997

115,250

98.7

1,151

760

0.21

10.12

6.68

2375 Telstar Drive

1998

47,369

100.0

548

510

0.10

11.57

10.77

 

 

 

 

 

 

 

 

 

JEFFERSON COUNTY, COLORADO

 

 

 

 

 

 

 

 

Lakewood

 

 

 

 

 

 

 

 

141 Union Boulevard

1985

63,600

96.3

1,155

998

0.21

18.86

16.29

 

 

 

 

 

 

 

 

 










Total Colorado Office

 

1,431,610

96.9

18,843

14,946

3.47

13.59

10.78










 

 

 

 

 

 

 

 

 

SAN FRANCISCO COUNTY, CALIFORNIA

 

 

 

 

 

 

 

San Francisco

 

 

 

 

 

 

 

 

795 Folsom Street

1977

183,445

85.3

4,358

3,455

0.80

27.85

22.08

760 Market Street

1908

267,446

78.5

7,397

6,936

1.37

35.23

33.04

 

 

 

 

 

 

 

 

 










Total California Office

 

450,891

81.3

11,755

10,391

2.17

32.08

28.36










 

 

 

 

 

 

 

 

 

TOTAL OFFICE PROPERTIES

 

24,190,328

90.2

480,897

433,722

88.81

22.38

20.17










 

 

 

 

 

 

 

 

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

53

 



 

 

 

Property Listing

 

Office/Flex Properties

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)











 

BURLINGTON COUNTY, NEW JERSEY

 

 

 

 

 

 

 

Burlington

 

 

 

 

 

 

 

 

3 Terri Lane

1991

64,500

82.5

459

374

0.08

8.63

7.03

5 Terri Lane

1992

74,555

91.7

598

418

0.11

8.75

6.11

Moorestown

 

 

 

 

 

 

 

 

2 Commerce Drive

1986

49,000

76.3

256

231

0.05

6.85

6.18

101 Commerce Drive

1988

64,700

100.0

275

249

0.05

4.25

3.85

102 Commerce Drive

1987

38,400

87.5

175

146

0.03

5.21

4.35

201 Commerce Drive

1986

38,400

75.0

157

107

0.03

5.45

3.72

202 Commerce Drive

1988

51,200

100.0

303

233

0.06

5.92

4.55

1 Executive Drive

1989

20,570

81.1

156

100

0.03

9.35

5.99

2 Executive Drive

1988

60,800

73.3

339

290

0.06

7.61

6.51

101 Executive Drive

1990

29,355

90.5

269

251

0.05

10.13

9.45

102 Executive Drive

1990

64,000

100.0

399

358

0.07

6.23

5.59

225 Executive Drive

1990

50,600

100.0

378

330

0.07

7.47

6.52

97 Foster Road

1982

43,200

75.5

199

182

0.04

6.10

5.58

1507 Lancer Drive

1995

32,700

100.0

55

52

0.01

1.68

1.59

1510 Lancer Drive

1998

88,000

100.0

413

413

0.08

4.69

4.69

1245 North Church Street

1998

52,810

100.0

397

383

0.07

7.52

7.25

1247 North Church Street

1998

52,790

100.0

350

337

0.06

6.63

6.38

1256 North Church Street

1984

63,495

100.0

415

357

0.08

6.54

5.62

840 North Lenola Road

1995

38,300

100.0

326

270

0.06

8.51

7.05

844 North Lenola Road

1995

28,670

100.0

143

95

0.03

4.99

3.31

915 North Lenola Road

1998

52,488

100.0

296

224

0.05

5.64

4.27

2 Twosome Drive

2000

48,600

100.0

391

391

0.07

8.05

8.05

30 Twosome Drive

1997

39,675

75.8

191

173

0.04

6.35

5.75

31 Twosome Drive

1998

84,200

100.0

452

452

0.08

5.37

5.37

40 Twosome Drive

1996

40,265

86.1

261

207

0.05

7.53

5.97

41 Twosome Drive

1998

43,050

91.6

218

214

0.04

5.53

5.43

50 Twosome Drive

1997

34,075

100.0

265

249

0.05

7.78

7.31

 

 

 

 

 

 

 

 

 

GLOUCESTER COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

West Deptford

 

 

 

 

 

 

 

 

1451 Metropolitan Drive

1996

21,600

100.0

148

148

0.03

6.85

6.85

 

 

 

 

 

 

 

 

 

MERCER COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Hamilton Township

 

 

 

 

 

 

 

 

100 Horizon Center Boulevard

1989

13,275

100.0

188

150

0.03

14.16

11.30

200 Horizon Drive

1991

45,770

100.0

591

537

0.11

12.91

11.73

300 Horizon Drive

1989

69,780

95.7

1,116

981

0.21

16.71

14.69

500 Horizon Drive

1990

41,205

100.0

610

577

0.11

14.80

14.00

 

 

 

 

 

 

 

 

 

MONMOUTH COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

Wall Township

 

 

 

 

 

 

 

 

1325 Campus Parkway

1988

35,000

100.0

495

256

0.09

14.14

7.31

1340 Campus Parkway

1992

72,502

100.0

613

484

0.11

8.45

6.68

1345 Campus Parkway

1995

76,300

100.0

825

633

0.15

10.81

8.30

1433 Highway 34

1985

69,020

59.3

578

499

0.11

14.12

12.19

1320 Wyckoff Avenue

1986

20,336

100.0

178

168

0.03

8.75

8.26

1324 Wyckoff Avenue

1987

21,168

100.0

221

191

0.04

10.44

9.02

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

54

 



 

 

 

Property Listing

 

Office/Flex Properties

(continued)

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

PASSAIC COUNTY, NEW JERSEY

 

 

 

 

 

 

 

Totowa

 

 

 

 

 

 

 

 

1 Center Court

1999

38,961

100.0

534

415

0.10

13.71

10.65

2 Center Court

1998

30,600

55.5

267

220

0.05

15.72

12.95

11 Commerce Way

1989

47,025

100.0

547

487

0.10

11.63

10.36

20 Commerce Way

1992

42,540

85.9

473

460

0.09

12.94

12.59

29 Commerce Way

1990

48,930

100.0

659

535

0.12

13.47

10.93

40 Commerce Way

1987

50,576

100.0

684

640

0.13

13.52

12.65

45 Commerce Way

1992

51,207

64.5

302

252

0.06

9.14

7.63

60 Commerce Way

1988

50,333

100.0

645

562

0.12

12.81

11.17

80 Commerce Way

1996

22,500

88.7

303

268

0.06

15.18

13.43

100 Commerce Way

1996

24,600

100.0

331

293

0.06

13.46

11.91

120 Commerce Way

1994

9,024

100.0

109

103

0.02

12.08

11.41

140 Commerce Way

1994

26,881

99.5

324

307

0.06

12.11

11.48

 

 

 

 

 

 

 

 

 










Total New Jersey Office/Flex

 

2,277,531

92.7

18,877

16,252

3.49

8.95

7.70










 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

Elmsford

 

 

 

 

 

 

 

 

11 Clearbrook Road

1974

31,800

100.0

441

420

0.08

13.87

13.21

75 Clearbrook Road

1990

32,720

100.0

730

730

0.13

22.31

22.31

125 Clearbrook Road

2002

33,000

100.0

712

592

0.13

21.58

17.94

150 Clearbrook Road

1975

74,900

84.9

893

829

0.16

14.04

13.04

175 Clearbrook Road

1973

98,900

100.0

1,559

1,425

0.29

15.76

14.41

200 Clearbrook Road

1974

94,000

99.8

1,221

1,120

0.23

13.02

11.94

250 Clearbrook Road

1973

155,000

97.3

1,380

1,250

0.25

9.15

8.29

50 Executive Boulevard

1969

45,200

95.2

405

389

0.07

9.41

9.04

77 Executive Boulevard

1977

13,000

100.0

220

208

0.04

16.92

16.00

85 Executive Boulevard

1968

31,000

50.4

243

230

0.04

15.55

14.72

300 Executive Boulevard

1970

60,000

100.0

581

550

0.11

9.68

9.17

350 Executive Boulevard

1970

15,400

98.8

296

272

0.05

19.45

17.88

399 Executive Boulevard

1962

80,000

100.0

1,024

997

0.19

12.80

12.46

400 Executive Boulevard

1970

42,200

100.0

771

688

0.14

18.27

16.30

500 Executive Boulevard

1970

41,600

100.0

684

622

0.13

16.44

14.95

525 Executive Boulevard

1972

61,700

83.6

811

722

0.15

15.72

14.00

1 Westchester Plaza

1967

25,000

100.0

327

312

0.06

13.08

12.48

2 Westchester Plaza

1968

25,000

100.0

492

483

0.09

19.68

19.32

3 Westchester Plaza

1969

93,500

100.0

730

636

0.13

7.81

6.80

4 Westchester Plaza

1969

44,700

99.8

643

597

0.12

14.41

13.38

5 Westchester Plaza

1969

20,000

100.0

327

289

0.06

16.35

14.45

6 Westchester Plaza

1968

20,000

100.0

326

304

0.06

16.30

15.20

7 Westchester Plaza

1972

46,200

100.0

721

708

0.13

15.61

15.32

8 Westchester Plaza

1971

67,200

100.0

904

815

0.17

13.45

12.13

Hawthorne

 

 

 

 

 

 

 

 

200 Saw Mill River Road

1965

51,100

88.8

607

553

0.11

13.38

12.19

4 Skyline Drive

1987

80,600

92.2

1,378

1,245

0.25

18.54

16.75

5 Skyline Drive

1980

124,022

100.0

1,580

1,531

0.30

12.74

12.34

6 Skyline Drive

1980

44,155

100.0

394

394

0.07

8.92

8.92

8 Skyline Drive

1985

50,000

98.7

897

349

0.17

18.18

7.07

10 Skyline Drive

1985

20,000

49.4

164

157

0.03

16.60

15.89

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

55

 



 

 

 

Property Listing

 

Office/Flex Properties

(continued)

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

11 Skyline Drive

1989

45,000

100.0

803

760

0.15

17.84

16.89

12 Skyline Drive

1999

46,850

85.1

600

371

0.11

15.05

9.31

15 Skyline Drive

1989

55,000

54.7

862

806

0.16

28.65

26.79

Yonkers

 

 

 

 

 

 

 

 

100 Corporate Boulevard

1987

78,000

98.2

1,493

1,405

0.28

19.49

18.34

200 Corporate Boulevard South

1990

84,000

99.8

1,370

1,340

0.25

16.34

15.98

4 Executive Plaza

1986

80,000

99.0

1,036

861

0.19

13.08

10.87

6 Executive Plaza

1987

80,000

98.0

1,174

1,118

0.22

14.97

14.26

1 Odell Plaza

1980

106,000

99.9

1,470

1,378

0.27

13.88

13.01

3 Odell Plaza

1984

71,065

100.0

1,597

1,481

0.29

22.47

20.84

5 Odell Plaza

1983

38,400

99.6

656

609

0.12

17.15

15.92

7 Odell Plaza

1984

42,600

99.6

714

686

0.13

16.83

16.17

 

 

 

 

 

 

 

 

 










Total New York Office/Flex

 

2,348,812

95.6

33,236

30,232

6.11

14.80

13.46










 

 

 

 

 

 

 

 

 

FAIRFIELD COUNTY, CONNECTICUT

 

 

 

 

 

 

 

Stamford

 

 

 

 

 

 

 

 

419 West Avenue

1986

88,000

100.0

1,161

992

0.21

13.19

11.27

500 West Avenue

1988

25,000

100.0

463

419

0.09

18.52

16.76

550 West Avenue

1990

54,000

100.0

884

879

0.16

16.37

16.28

600 West Avenue

1999

66,000

100.0

804

767

0.15

12.18

11.62

650 West Avenue

1998

40,000

100.0

555

424

0.10

13.88

10.60

 

 

 

 

 

 

 

 

 










Total Connecticut Office/Flex

 

273,000

100.0

3,867

3,481

0.71

14.16

12.75










 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL OFFICE/FLEX PROPERTIES

 

4,899,343

94.5

55,980

49,965

10.31

12.09

10.79










 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

56

 



 

 

 

Property Listing

 

Industrial/Warehouse, Retail and Land Properties

 

Property

Location

Year

Built

Net

Rentable

(Sq. Ft.)

Percentage

Leased

as of

12/31/05

(%) (a)

2005

Base

Rent

($000’s)

(b) (c)

2005

Effective

Rent

($000’s)

(c) (d)

Percentage

of Total 2005

Base Rent (%)

2005

Average

Base Rent

Per Sq. Ft.

($) (c) (e)

2005

Average

Effective

Rent

Per Sq. Ft.

($) (c) (f)










 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

Elmsford

 

 

 

 

 

 

 

 

1 Warehouse Lane

1957

6,600

100.0

81

79

0.01

12.27

11.97

2 Warehouse Lane

1957

10,900

100.0

166

138

0.03

15.23

12.66

3 Warehouse Lane

1957

77,200

100.0

324

293

0.06

4.20

3.80

4 Warehouse Lane

1957

195,500

96.7

2,166

1,963

0.40

11.46

10.38

5 Warehouse Lane

1957

75,100

97.1

989

887

0.18

13.56

12.16

6 Warehouse Lane

1982

22,100

100.0

512

508

0.09

23.17

22.99

 

 

 

 

 

 

 

 

 










Total Industrial/Warehouse Properties

 

387,400

97.8

4,238

3,868

0.77

11.19

10.21










 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

Tarrytown

 

 

 

 

 

 

 

 

230 White Plains Road

1984

9,300

100.0

195

183

0.04

20.97

19.68

Yonkers

 

 

 

 

 

 

 

 

2 Executive Boulevard

1986

8,000

100.0

108

108

0.02

13.50

13.50

 

 

 

 

 

 

 

 

 










Total Retail Properties

 

17,300

100.0

303

291

0.06

17.51

16.82










 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

Elmsford

 

 

 

 

 

 

 

 

700 Executive Boulevard

--

--

--

114

114

0.02

--

--

Yonkers

 

 

 

 

 

 

 

 

1 Enterprise Boulevard

--

--

--

170

169

0.03

--

--

 

 

 

 

 

 

 

 

 










Total Land Leases

 

--

--

284

283

0.05

--

--










 

 

 

 

 

 

 

 

 

 

TOTAL PROPERTIES

 

29,494,371

91.0

541,702

488,129

100.00

20.45

18.40










 

(a)

Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future (including leases with commencement dates substantially in the future consisting of 15,125 square feet scheduled to commence in 2009 and 10,205 square feet scheduled to commence in 2011), and leases expiring December 31, 2005 aggregating 311,623 square feet (representing 1.1 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 December 31, 2005, 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)

Total base rent for 2005 minus total 2005 amortization of tenant improvements, leasing commissions and other concessions and costs, determined in accordance with GAAP.

(e)

Base rent for the 12 months ended December 31, 2005, divided by net rentable square feet leased at December 31, 2005. For those properties acquired during the 12 months ended December 31, 2005, amounts are annualized, as per Note g.

(f)

Effective rent for 2005 divided by net rentable square feet leased at December 31, 2005. For those properties acquired during 2005, amounts are annualized, as described in Note g.

(g)

As this property was acquired by the Company during the 12 months ended December 31, 2005, the amounts represented in 2005 base rent reflect only that portion of the year during which the Company owned the property. Accordingly, these amounts may not be indicative of the property’s full year results. For comparison purposes, the amounts represented in 2005 average base rent per sq. ft. for this property have been calculated by taking 2005 base rent for such property and annualizing these partial-year results, dividing such annualized amounts by the net rentable square feet leased at December 31, 2005. These annualized per square foot amounts may not be indicative of the property’s results had the Company owned such property for the entirety of the 12 months ended December 31, 2005.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

57

 



 

 

Significant Tenants

 

The following table sets forth a schedule of the Company’s 50 largest tenants for the Consolidated Properties as of December 31, 2005, based upon annualized base rents: 

 

 

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

New Cingular Wireless PCS, LLC

3

11,274,462

1.9

456,190

1.8

2014

(b)

Morgan Stanley D.W., Inc.

5

9,375,915

1.6

381,576

1.5

2013

(c)

Credit Suisse First Boston

1

9,196,912

1.5

271,953

1.0

2012

(d)

Merrill Lynch

1

8,327,484

1.5

489,564

1.9

2012

(e)

Keystone Mercy Health Plan

2

7,790,929

1.4

303,149

1.1

2015

 

National Union Fire Insurance

1

7,711,023

1.4

317,799

1.2

2012

 

Prentice-Hall, Inc.

1

7,694,097

1.4

474,801

1.8

2014

 

Forest Laboratories Inc.

2

6,961,107

1.2

202,857

0.8

2017

(f)

Cendant Operations Inc.

2

6,839,418

1.2

296,934

1.1

2011

(g)

Allstate Insurance Company

10

6,076,187

1.1

264,550

1.0

2010

(h)

Toys ‘R’ Us – NJ, Inc.

1

6,072,651

1.1

242,518

0.9

2012

 

American Institute of

Certified Public Accountants

 

1

 

5,817,181

 

1.0

 

249,768

 

0.9

 

2012

 

 

TD Waterhouse Investor Services,   Inc.

1

5,572,716

1.0

184,222

0.7

2015

 

IBM Corporation

3

5,529,841

1.0

310,263

1.2

2012

(i)

Garban LLC

1

5,495,470

1.0

148,025

0.6

2017

 

United States of America-GSA

7

5,384,893

1.0

170,920

0.6

2015

(j)

KPMG, LLP

3

4,784,243

0.9

181,025

0.7

2012

(k)

AT&T Corp.

3

4,691,911

0.8

311,967

1.2

2014

(l)

National Financial Services

1

4,346,765

0.8

112,964

0.4

2012

 

Bank of Tokyo-Mitsubishi Ltd.

1

4,228,795

0.8

137,076

0.5

2009

 

Vonage America, Inc.

1

3,830,750

0.7

350,000

1.3

2017

 

Citigroup Global Markets, Inc.

5

3,455,193

0.6

132,475

0.5

2016

(m)

Lehman Brothers Holdings, Inc.

1

3,420,667

0.6

207,300

0.8

2010

 

SSB Realty, LLC

1

3,321,051

0.6

114,519

0.4

2009

 

URS Greiner Woodward-Clyde

1

3,252,691

0.6

120,550

0.5

2011

 

Dow Jones & Company Inc.

3

3,168,843

0.6

96,873

0.4

2012

(n)

Montefiore Medical Center

5

3,155,950

0.6

147,457

0.6

2019

(o)

Sankyo Pharma Inc.

2

2,843,876

0.5

90,366

0.3

2012

(p)

SunAmerica Asset Management

1

2,680,409

0.5

69,621

0.3

2018

 

American Home Assurance Co.

2

2,679,704

0.5

131,174

0.5

2019

(q)

Regus Business Centre Corp.

3

2,650,376

0.5

107,608

0.4

2011

 

Sumitomo Mitsui Banking Corp.

2

2,580,155

0.5

71,153

0.3

2016

 

United States Life Insurance Co.

1

2,520,000

0.5

180,000

0.7

2013

 

New Jersey Turnpike Authority

1

2,455,463

0.4

100,223

0.4

2016

 

Barr Laboratories Inc.

2

2,450,087

0.4

109,510

0.4

2015

(r)

BT Harborside

1

2,354,850

0.4

90,000

0.3

2007

 

Moody’s Investors Service

1

2,290,374

0.4

79,537

0.3

2010

(s)

Merck & Company Inc.

3

2,289,288

0.4

100,146

0.4

2008

(t)

Movado Group, Inc.

1

2,275,175

0.4

90,050

0.3

2013

 

Lonza, Inc.

1

2,236,200

0.4

89,448

0.3

2007

 

Computer Sciences Corporation

3

2,180,913

0.4

109,825

0.4

2007

(u)

Deloitte & Touche USA LLP

1

2,171,275

0.4

86,851

0.3

2007

 

High Point Safety & Insurance

1

2,095,629

0.4

88,237

0.3

2015

 

Nextel of New York Inc.

2

2,093,440

0.4

97,436

0.4

2014

(v)

Pfizer, Inc.

1

2,072,046

0.4

89,912

0.3

2007

 

Xerox Corporation

4

2,057,047

0.4

83,789

0.3

2010

(w)

UBS Financial Services, Inc.

4

2,057,007

0.4

76,915

0.3

2016

(x)

Mellon HR Solutions LLC

1

2,044,590

0.4

68,153

0.3

2006

 

GAB Robins North America, Inc.

2

2,028,512

0.4

84,649

0.3

2009

(y)

PR Newswire Association, Inc.

1

1,912,908

0.3

56,262

0.2

2010

 

 

 

 

 

 

 

 

 

 

209,796,469

37.6

8,828,160

33.4

 

 

See footnotes on subsequent page.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

58

 

 



 

Significant Tenants

 

(Continued)

 

(a)

Annualized base rental revenue is based on actual December 2005 billings times 12. For leases whose rent commences after January 1, 2006, 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)

383,805 square feet expire in 2013; 72,385 square feet expire in 2014.

(c)

19,500 square feet expire in 2008; 7,000 square feet expire in 2009; 48,906 square feet expire in 2010; 306,170 square feet expire in 2013.

(d)

190,000 feet expire in 2011; 81,953 square feet expire in 2012.

(e)

311,053 square feet expire in 2007; 178,511 square feet expire in 2012.

(f)

22,785 square feet expire in 2010; 180,072 square feet expire in 2017.

(g)

150,951 square feet expire in 2008; 145,983 square feet expire in 2011.

(h)

22,444 square feet expire in 2006; 93,541 square feet expire in 2007; 59,562 square feet expire in 2008; 22,185 square feet expire in 2009; 66,818 square feet expire in 2010.

(i)

61,864 square feet expire in 2010; 248,399 square feet expire in 2012.

(j)

6,610 square feet expire in 2006; 4,950 square feet expire in 2007; 19,702 square feet expire in 2008; 4,879 square feet expire in 2014; 134,779 square feet expire in 2015.

(k)

57,204 square feet expire in 2007; 46,440 square feet expire in 2009; 77,381 square feet expire in 2012.

(l)

4,786 square feet expire in 2007; 32,181 square feet expire in 2009; 275,000 square feet expire in 2014.

(m)

19,668 square feet expire in 2007; 59,711 square feet expire in 2009; 26,834 square feet expire in 2014; 26,262 square feet expire in 2016.

(n)

4,561 square feet expire in 2006; 92,312 square feet expire in 2012.

(o)

19,000 square feet expire in 2007; 48,542 square feet expire in 2009; 5,850 square feet expire in 2014; 3,000 square feet expire in 2016; 71,065 square feet expire in 2019.

(p)

5,315 square feet expire in 2011; 85,051 square feet expire in 2012.

(q)

14,056 square feet expire in 2008; 117,118 square feet expire in 2019.

(r)

20,000 square feet expire in 2007; 89,510 square feet expire in 2015.

(s)

43,344 square feet expire in 2009; 36,193 square feet expire in 2010.

(t)

97,396 square feet expire in 2006; 2,750 square feet expire in 2008.

(u)

82,850 square feet expire in 2006; 26,975 square feet expire in 2007.

(v)

62,436 square feet expire in 2010; 35,000 square feet expire in 2014.

(w)

34,901 square feet expire in 2006; 2,875 square feet expire in 2007; 1,500 square feet expire in 2008; 44,513 square feet expire in 2010.

(x)

3,665 square feet expire in 2006; 21,554 square feet expire in 2010; 17,383 square feet expire in 2013; 34,313 square feet expire in 2016.

(y)

75,049 square feet expire in 2008; 9,600 square feet expire in 2009.

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

59

 



 

 

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 January 1, 2006, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2006 through 2008 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

Rent Per Net

Rentable

Square Foot

Represented

By Expiring

Leases ($)

Percentage Of

Annual Base

Rent Under

Expiring

Leases (%)

2006 (c)

 

 

 

 

 

 

NORTHEAST

 

Northern NJ

85

762,196

2.8

17,169,724

22.53

3.0

Central NJ

35

224,945

0.9

5,269,224

23.42

0.9

Westchester Co., NY

100

360,108

1.4

7,721,722

21.44

1.4

Sub. Philadelphia

56

437,852

1.7

8,802,542

20.10

1.6

Fairfield, CT

14

42,916

0.2

1,146,799

26.72

0.2

Washington,      DC/MD

4

13,522

(d)

426,603

31.55

0.1

Dutchess/Rockland      Co., NY

8

19,023

0.1

497,613

26.16

0.1

OTHER

 

 

 

 

 

 

Colorado

20

86,267

0.3

1,216,884

14.11

0.2

San Francisco

78

58,213

0.2

2,139,912

36.76

0.4

TOTAL – 2006

400

2,005,042

7.6

44,391,023

22.14

7.9

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

Northern NJ

77

977,580

3.7

21,569,005

22.06

3.9

Central NJ

44

270,872

1.0

6,365,083

23.50

1.1

Westchester Co., NY

114

588,204

2.2

10,654,123

18.11

1.9

Sub. Philadelphia

52

406,255

1.5

7,022,638

17.29

1.3

Fairfield, CT

23

130,398

0.5

3,160,436

24.24

0.6

Washington,      DC/MD

4

22,380

0.1

551,719

24.65

0.1

Dutchess/Rockland      Co., NY

11

40,874

0.2

1,033,213

25.28

0.2

OTHER

 

 

 

 

 

 

Colorado

26

145,272

0.6

1,886,711

12.99

0.3

San Francisco

40

21,540

0.1

642,205

29.81

0.1

TOTAL – 2007

391

2,603,375

9.9

52,885,133

20.31

9.5

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

Northern NJ

88

1,001,469

3.9

24,100,544

24.07

4.2

Central NJ

55

403,578

1.5

9,053,228

22.43

1.6

Westchester Co., NY

101

606,320

2.3

10,293,323

16.98

1.9

Sub. Philadelphia

55

639,985

2.4

7,907,533

12.36

1.4

Fairfield, CT

13

57,562

0.2

1,623,146

28.20

0.3

Washington,      DC/MD

-

-

-

-

-

-

Dutchess/Rockland      Co., NY

11

75,710

0.3

1,742,102

23.01

0.3

OTHER

 

 

 

 

 

 

Colorado

31

219,394

0.8

2,808,876

12.80

0.5

San Francisco

63

54,762

0.2

1,388,643

25.36

0.3

TOTAL – 2008

417

3,058,780

11.6

58,917,395

19.26

10.5

 

 

 

 

 

 

 

 

Schedule continued, with footnotes, on subsequent page.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

60

 



 

 

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

Rent Per Net

Rentable

Square Foot

Represented

By Expiring

Leases ($)

Percentage Of

Annual Base

Rent Under

Expiring

Leases (%)

2009

347

2,385,673

9.0

51,050,483

21.40

9.2

 

 

 

 

 

 

 

2010

337

2,811,274

10.6

55,703,986

19.81

10.0

 

 

 

 

 

 

 

2011

256

3,063,930

11.6

66,227,673

21.62

11.9

 

 

 

 

 

 

 

2012

146

2,250,372

8.5

50,700,147

22.53

9.1

 

 

 

 

 

 

 

2013

105

2,245,910

8.5

49,011,976

21.82

8.8

 

 

 

 

 

 

 

2014

53

1,279,798

4.8

28,744,046

22.46

5.2

 

 

 

 

 

 

 

2015

56

2,338,945

8.9

48,649,113

20.80

8.7

 

 

 

 

 

 

 

2016

34

719,206

2.7

13,992,211

19.46

2.5

 

 

 

 

 

 

 

2017 and thereafter

44

1,659,844

6.3

37,142,228

22.38

6.7

Totals/Weighted

 

 

 

 

 

 

Average

2,586

26,422,149 (e)

100.0

557,415,414

21.10

100.0

 

(a)

Includes office, office/flex, industrial/warehouse and stand-alone retail property tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.

(b)

Annualized base rental revenue is based on actual December 2005 billings times 12. For leases whose rent commences after January 1, 2006, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

(c)

Includes leases expiring December 31, 2005 aggregating 306,733 square feet and representing annualized rent of $4,688,871 for which no new leases were signed.

(d)

Represents less than 0.05 percent.

(e)

Reconciliation to Company’s total net rentable square footage is as follows:

 

 

 

Square Feet

Square footage leased to commercial tenants

26,422,149

Square footage used for corporate offices, management offices,

 

building use, retail tenants, food services, other ancillary

 

service tenants and occupancy adjustments

427,109

Square footage unleased

2,645,113

Total net rentable square footage (does not include land leases)

29,494,371

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

61

 



 

Schedule of Lease Expirations

 

Office Properties

 

The following table sets forth a schedule of lease expirations for the office properties beginning January 1, 2006, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2006 through 2008 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

Rent Per Net

Rentable

Square Foot

Represented

By Expiring

Leases ($)

Percentage Of

Annual Base

Rent Under

Expiring

Leases (%)

2006 (c)

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

Northern NJ

78

704,930

3.1

16,406,034

23.27

3.4

Central NJ

32

205,409

1.0

5,009,362

24.39

1.0

Westchester Co., NY

64

214,803

1.0

5,228,351

24.34

1.1

Sub. Philadelphia

44

323,564

1.5

7,808,856

24.13

1.6

Fairfield, CT

13

38,266

0.2

1,053,799

27.54

0.2

Washington, DC/MD

4

13,522

0.1

426,603

31.55

0.1

Dutchess/Rockland      Co., NY

8

19,023

0.1

497,613

26.16

0.1

OTHER

 

 

 

 

 

 

Colorado

20

86,267

0.4

1,216,884

14.11

0.2

San Francisco

78

58,213

0.3

2,139,912

36.76

0.4

TOTAL – 2006

341

1,663,997

7.7

39,787,414

23.91

8.1

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

Northern NJ

71

921,799

4.2

20,766,309

22.53

4.2

Central NJ

40

254,602

1.2

6,159,535

24.19

1.2

Westchester Co., NY

67

170,266

0.8

4,736,190

27.82

1.0

Sub. Philadelphia

35

236,276

1.1

5,710,577

24.17

1.2

Fairfield, CT

22

123,398

0.6

3,032,686

24.58

0.6

Washington, DC/MD

4

22,380

0.1

551,719

24.65

0.1

Dutchess/Rockland      Co., NY

11

40,874

0.2

1,033,213

25.28

0.2

OTHER

 

 

 

 

 

 

Colorado

26

145,272

0.7

1,886,711

12.99

0.4

San Francisco

40

21,540

0.1

642,205

29.81

0.1

TOTAL – 2007

316

1,936,407

9.0

44,519,145

22.99

9.0

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

Northern NJ

85

955,859

4.5

23,515,524

24.60

4.6

Central NJ

46

352,390

1.6

8,383,693

23.79

1.7

Westchester Co., NY

50

181,182

0.8

4,745,653

26.19

1.0

Sub. Philadelphia

32

285,842

1.3

5,819,542

20.36

1.2

Fairfield, CT

13

57,562

0.3

1,623,146

28.20

0.3

Washington, DC/MD

-

-

-

-

-

-

Dutchess/Rockland      Co., NY

11

75,710

0.4

1,742,102

23.01

0.4

OTHER

 

 

 

 

 

 

Colorado

31

219,394

1.0

2,808,876

12.80

0.6

San Francisco

63

54,762

0.3

1,388,643

25.36

0.3

TOTAL – 2008

331

2,182,701

10.2

50,027,179

22.92

10.1

 

 

 

 

 

 

 

 

Schedule continued, with footnotes, on subsequent page.

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

62

 



 

Schedule of Lease Expirations

 

Office 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

Rent Per Net

Rentable

Square Foot

Represented

By Expiring

Leases ($)

 

 

Percentage Of

Annual Base

Rent Under

Expiring

Leases (%)

2009

285

1,854,119

8.7

44,043,432

23.75

8.9

 

 

 

 

 

 

 

2010

262

1,992,300

9.3

44,611,712

22.39

9.0

 

 

 

 

 

 

 

2011

210

2,547,985

11.9

60,496,453

23.74

12.2

 

 

 

 

 

 

 

2012

111

1,902,057

8.9

45,889,698

24.13

9.3

 

 

 

 

 

 

 

2013

82

1,971,356

9.2

44,958,470

22.81

9.1

 

 

 

 

 

 

 

2014

43

1,170,339

5.5

27,046,621

23.11

5.5

 

 

 

 

 

 

 

2015

43

2,176,794

10.2

46,681,350

21.45

9.4

 

 

 

 

 

 

 

2016

25

507,107

2.4

11,441,170

22.56

2.3

 

 

 

 

 

 

 

2017 and thereafter

37

1,503,779

7.0

35,035,878

23.30

7.1

Totals/Weighted

 

 

 

 

 

 

Average

2,086

21,408,941

100.0

494,538,522

23.10

100.0

 

(a)

Includes office tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.

(b)

Annualized base rental revenue is based on actual December 2005 billings times 12. For leases whose rent commences after January 1, 2006, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

(c)

Includes leases expiring December 31, 2005 aggregating 240,688 square feet and representing annualized rent of $3,791,513 for which no new leases were signed.

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

63

 



 

Schedule of Lease Expirations

 

Office/Flex Properties

 

The following table sets forth a schedule of lease expirations for the office/flex properties beginning January 1, 2006, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2006 through 2008 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

Rent Per Net

Rentable

Square Foot

Represented

By Expiring

Leases ($)

Percentage Of

Annual Base

Rent Under

Expiring

Leases (%)

2006 (c)

 

 

 

 

 

 

Northern NJ

7

57,266

1.2

763,690

13.34

1.3

Central NJ

3

19,536

0.4

259,862

13.30

0.4

Westchester      Co., NY

36

145,305

3.1

2,493,371

17.16

4.3

Sub.      Philadelphia

12

114,288

2.5

993,686

8.69

1.7

Fairfield, CT

1

4,650

0.1

93,000

20.00

0.2

TOTAL – 2006

59

341,045

7.3

4,603,609

13.50

7.9

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

Northern NJ

6

55,781

1.1

802,696

14.39

1.4

Central NJ

4

16,270

0.4

205,548

12.63

0.4

Westchester      Co., NY

44

405,288

8.8

5,698,978

14.06

9.7

Sub.      Philadelphia

17

169,979

3.7

1,312,061

7.72

2.2

Fairfield, CT

1

7,000

0.2

127,750

18.25

0.2

TOTAL – 2007

72

654,318

14.2

8,147,033

12.45

13.9

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

Northern NJ

3

45,610

1.0

585,020

12.83

1.0

Central NJ

9

51,188

1.1

669,535

13.08

1.1

Westchester      Co., NY

48

333,769

7.2

5,074,821

15.20

8.7

Sub.      Philadelphia

23

354,143

7.7

2,087,991

5.90

3.6

Fairfield, CT

-

-

-

-

-

-

TOTAL – 2008

83

784,710

17.0

8,417,367

10.73

14.4

 

 

 

 

 

 

 

2009

56

473,271

10.3

6,023,326

12.73

10.3

 

 

 

 

 

 

 

2010

74

790,974

17.1

10,798,274

13.65

18.5

 

 

 

 

 

 

 

2011

45

508,345

11.0

5,640,020

11.09

9.6

 

 

 

 

 

 

 

2012

35

348,315

7.5

4,810,449

13.81

8.2

 

 

 

 

 

 

 

2013

16

219,318

4.8

3,366,333

15.35

5.8

 

 

 

 

 

 

 

2014

10

109,459

2.4

1,697,425

15.51

2.9

 

 

 

 

 

 

 

2015

13

162,151

3.5

1,967,763

12.14

3.4

 

 

 

 

 

 

 

2016

7

77,017

1.7

1,132,680

14.71

1.9

 

 

 

 

 

 

 

2017 and thereafter

6

148,065

3.2

1,881,350

12.71

3.2

Totals/Weighted

 

 

 

 

 

 

Average

476

4,616,988

100.0

58,485,629

12.67

100.0

 

(a)

Includes office/flex tenants only. Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.

(b)

Annualized base rental revenue is based on actual December 2005 billings times 12. For leases whose rent commences after January 1, 2006, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

(c)

Includes leases expiring December 31, 2005 aggregating 66,045 square feet and representing annualized rent of $897,358 for which no new leases were signed.

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

64

 



 

Schedule of Lease Expirations

 

Industrial/Warehouse Properties

 

The following table sets forth a schedule of lease expirations for the industrial/warehouse properties beginning January 1, 2006, 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

Rent Per Net

Rentable

Square Foot

Represented

By Expiring

Leases ($)

Percentage Of

Annual Base

Rent Under

Expiring

Leases (%)

2007

3

12,650

3.3

218,955

17.31

5.5

 

 

 

 

 

 

 

2008

3

91,369

24.1

472,849

5.18

11.9

 

 

 

 

 

 

 

2009

5

48,983

12.9

788,725

16.10

19.9

 

 

 

 

 

 

 

2010

1

28,000

7.4

294,000

10.50

7.4

 

 

 

 

 

 

 

2011

1

7,600

2.0

91,200

12.00

2.3

 

 

 

 

 

 

 

2013

7

55,236

14.6

687,173

12.44

17.3

 

 

 

 

 

 

 

2016

2

135,082

35.7

1,418,361

10.50

35.7

Totals/Weighted

 

 

 

 

 

 

Average

22

378,920

100.0

3,971,263

10.48

100.0

 

(a)

Includes industrial/warehouse tenants only. Excludes leases for amenity, retail, parking and month-to-month industrial/warehouse tenants. Some tenants have multiple leases.

(b)

Annualized base rental revenue is based on actual December 2005 billings times 12. For leases whose rent commences after January 1, 2006, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, the historical results may differ from those set forth above.

 

 

Stand-Alone Retail Properties

 

The following table sets forth a schedule of lease expirations for the stand-alone retail properties beginning January 1, 2006, 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

Rent Per Net

Rentable

Square Foot

Represented

By Expiring

Leases ($)

 

 

Percentage Of

Annual Base

Rent Under

Expiring

Leases (%)

2009

1

9,300

53.8

195,000

20.97

46.4

 

 

 

 

 

 

 

2017 and thereafter

1

8,000

46.2

225,000

28.13

53.6

Totals/Weighted

 

 

 

 

Average

2

17,300

100.0

420,000

24.28

100.0

 

(a)

Includes stand-alone retail property tenants only.

(b)

Annualized base rental revenue is based on actual December 2005 billings times 12. For leases whose rent commences after January 1, 2006 annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

 

 

 

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2005

 

65