FIRST QUARTER 2009


Supplemental Operating and Financial Data










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


 
 

 


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
9
· Dividends / Leasing
9 – 11
· Information About FFO
11
· Key Financial Data
12
· Same-Store Results and Analysis
13
· Unconsolidated Joint Ventures Summary
14 – 16
· Select Financial Ratios
17
· Debt Analysis:
 
· Debt Breakdown / Future Repayments
18
· Debt Maturities
19
· Debt Detail
20
   
III.  FINANCIAL INFORMATION
 
· Consolidated Statements of Operations
22
· Consolidated Balance Sheets
23
· Consolidated Statement of Changes in Equity
24
· Statements of Funds from Operations
25
· Statements of Funds from Operations Per Diluted Share
26
· Reconciliation of Basic-to-Diluted Shares/Units
27
   
IV.  VALUE CREATION PIPELINE
 
· Property Transactions
29
· Summary of Construction Projects
30
· Summary of Land Parcels
31
   
V.  PORTFOLIO/ LEASING STATISTICS
 
· Leasing Statistics
33 – 35
· Market Diversification (MSA’s)
36
· Industry Diversification (Top 30 Tenant Industries)
37
· Consolidated Portfolio Analyses:
 
Breakdown by:
 
(a) Number of Properties
38
(b) Square Footage
39
(c) Base Rental Revenue
40
(d) Percentage Leased
41
· Consolidated Property Listing (by Property Type)
42 – 50
· Significant Tenants (Top 50 Tenants)
51 – 52
· Schedules of Lease Expirations (by Property Type)
53 – 57



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
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:

· 
Risks and uncertainties affecting the general economic climate and conditions, including the impact of the general economic recession as it impacts the national and local economies, which in turn may have a negative effect on the fundamentals of the Company’s business and the financial condition of the Company’s tenants;
   
· 
the value of the Company’s real estate assets, which may limit the Company’s ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by the Company’s properties or on an unsecured basis;
   
· 
the extent of any tenant bankruptcies or of any early lease terminations;
   
· 
the Company’s ability to lease or re-lease space at current or anticipated rents;
   
· 
changes in the supply of and demand for office, office/flex and industrial/warehouse properties;
   
· 
changes in interest rate levels and volatility in the securities markets;
   
· 
changes in operating costs;
   
· 
the Company’s ability to obtain adequate insurance, including coverage for terrorist acts;
   
· 
the availability of financing on attractive terms or at all, which may adversely impact the Company’s ability to pursue acquisition and development opportunities and refinancing existing debt and the Company’s future interest expense;
   
· 
changes in governmental regulation, tax rates and similar matters; and
   
· 
other risks associated with the development and acquisition of properties, including risks that the development may not be completed on schedule, that the tenants will not take occupancy or pay rent, or that development or operating costs may be greater than anticipated.
 

For further information on factors which could impact us and the statements contained herein, you are advised to consider the “Risk Factors” contained in the Company’s Annual Report on Form 10-K, as may be supplemented or amended in the Company’s Quarterly Reports on Form 10-Q, which are incorporated herein by reference.  The Company assumes no obligation to update and supplement forward-looking statements that become untrue because of subsequent events, new information or otherwise.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
3

 












 
I.     COMPANY BACKGROUND
 
 
 

 


Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
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 $3.9 billion at March 31, 2009.  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 294 properties, primarily class A office and office/flex buildings, totaling approximately 33.8 million square feet, serving as home to approximately 2,100 tenants.  The properties are located primarily in suburban markets of the Northeast, many with adjacent, Company-controlled developable land sites able to accommodate up to 12.7 million square feet of additional commercial space.

History

Established over 50 years ago, in 1994 the New Jersey-based firm, Cali Realty, became a publicly-traded company listed on the New York Stock Exchange under the ticker symbol CLI.  Through combinations with some of the top companies in the real estate industry—most notably New Jersey-based Mack Company and Westchester, New York-based Robert Martin Company—Mack-Cali has become one of the leading real estate companies in the country.

Strategy

Mack-Cali’s strategy is to be a significant real estate owner and operator in its core, high-barriers-to-entry markets, primarily in the Northeast.

Summary
(as of March 31, 2009)

Corporate Headquarters
Edison, New Jersey
Fiscal Year-End
12/31
Total Properties
294
Total Square Feet
33.8 million square feet
Geographic Diversity
Six states and the District of Columbia
New Jersey Presence
23.7 million square feet
Northeast Presence
33.8 million square feet
Common Shares and
 
Units Outstanding
80.9 million
Dividend-- Quarter/Annualized
$0.45/$1.80
Dividend Yield
9.1%
Total Market Capitalization
$3.9 billion
Senior Debt Rating
BBB (S&P and Fitch);
 
Baa2 (Moody’s)



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
5

 



Board of Directors

William L. Mack, Chairman of the Board
 
Alan S. Bernikow
Alan G. Philibosian
 
John R. Cali
Irvin D. Reid
 
Kenneth M. Duberstein
Vincent Tese
 
Nathan Gantcher
Robert F. Weinberg
 
Mitchell E. Hersh
Roy J. Zuckerberg
 
David S. Mack
 







Executive Officers

 
 Mitchell E. Hersh, President and Chief Executive Officer  
   
 Barry Lefkowitz, Executive Vice President and Chief Financial Officer  
   
 Roger W. Thomas, Executive Vice President, General Counsel and Secretary  
   
 Michael A. Grossman, Executive Vice President  
   
Mark Yeager, Executive Vice President
 
 
 
 
 
 

 

 

 






Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
6

 

Equity Research Coverage


Bank of America – Merrill Lynch
Ian Weissman
   (212) 449-6255
Keefe, Bruyette & Woods, Inc.
Shelia K. McGrath
(212) 887-7793
Barclays Capital
Ross Smotrich
   (212) 526-2306
Keybanc Capital Markets
Jordan Sadler
(917) 368-2280
   Citigroup
   Michael Bilerman
   (212) 816-1383
Macquarie Research Equities
Nick Pirsos
(212) 231-2457
   Goldman Sachs & Co.
   Jonathan Habermann
   (917) 343-4260
Stifel Nicolaus & Company, Inc.
John Guinee
(443) 224-1307
   Green Street Advisors
   Michael Knott
   (949) 640-8780
 
   




Company Contact Information

Mack-Cali Realty Corporation
Investor Relations Department
343 Thornall Street
Edison, New Jersey 08837-2206
Phone:      (732) 590-1000
Web:     www.mack-cali.com
Fax:           (732) 205-8237
E-mail:  investorrelations@mack-cali.com





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
7

 












II.  FINANCIAL HIGHLIGHTS
























Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
8

 


II.  FINANCIAL HIGHLIGHTS

Quarterly Summary


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

Funds from operations (FFO) available to common shareholders for the quarter ended March 31, 2009 amounted to $68.1 million, or $0.84 per share, versus $70.9 million, or $0.88 per share, for the quarter ended March 31, 2008.

Net income available to common shareholders for the first quarter 2009 equaled $12.1 million, or $0.18 per share, versus $14.9 million, or $0.23 per share, for the same quarter last year.

Included in net income and FFO for the first quarter 2009 was $0.04 per share of a non-cash impairment charge.

Excluding the effect of this item would result in net income available to common shareholders for the first quarter 2009 of $14.9 million, or $0.22 per share, and FFO of $71.5 million, or $0.88 per share.

Total revenues for the first quarter 2009 were $186.7 million as compared to $194.7 million for the same quarter last year.
All per share amounts presented above are on a diluted basis.

The Company had 66,424,213 shares of common stock, 10,000 shares of 8 percent Series C cumulative redeemable perpetual preferred stock ($25,000 liquidation value per share), and 14,435,743 common operating partnership units outstanding as of March 31, 2009.  The Company had a total of 80,859,956 common shares/common units outstanding at March 31, 2009.

As of March 31, 2009, the Company had total indebtedness of approximately $2.3 billion, with a weighted average annual interest rate of 5.37 percent.  The Company had a debt-to-undepreciated assets ratio of 41.4 percent at March 31, 2009.  The Company had an interest coverage ratio of 3.1 times for the quarter ended March 31, 2009.

On January 27, 2009, the Company obtained $64.5 million in two mortgage financings from Guardian Life Insurance Company of America.  The two Guardian financings, which are collateralized by one property and three office properties located in Clark and Red Bank, New Jersey, respectively, both bear interest at a net effective rate of 7.31 percent per annum and carry a 10-year term.


Dividends

In March, the Company’s Board of Directors declared a cash dividend of $0.45 per common share (indicating an annual rate of $1.80 per common share) for the first quarter 2009, which was paid on April 13, 2009 to shareholders of record as of April 3, 2009.

The Board also declared a cash dividend on the Company’s 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 January 15, 2009 through April 14, 2009.  The dividend was paid on April 15, 2009 to shareholders of record as of April 3, 2009.

Leasing

Mack-Cali’s consolidated in-service portfolio was 90.7 percent leased at March 31, 2009, as compared to 91.3 percent at December 31, 2008.

For the quarter ended March 31, 2009, the Company executed 103 leases at its consolidated in-service portfolio totaling 644,932 square feet, consisting of 378,550 square feet of office space, 229,082 square feet of office/flex space, 28,000 square feet of industrial/warehouse space and 9,300 square feet of retail space.  Of these totals, 243,482 square feet were for new leases and 401,450 square feet were for lease renewals and other tenant retention transactions.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
9

 


Highlights of the quarter’s leasing transactions include:

NORTHERN NEW JERSEY:

 
-   
Eisai Corporation of North America, a research-based human health care company, signed a new lease for 41,529 square feet at 300 Tice Boulevard in Woodcliff Lake.  The 230,000 square-foot office building is 100 percent leased.

-  
The Ayco Company, L.P, a provider of financial counseling and education services, renewed 34,035 square feet at 8 Campus Drive in Parsippany for ten years and three months.  The 215,265 square-foot office building, located in Mack-Cali Business Campus, is 100 percent leased.

-  
Harsco Corporation, a worldwide industrial services company, renewed 22,000 square feet at 650 From Road in Paramus for ten years.  The 348,510 square-foot office building, Mack-Cali Centre II, is 91.1 percent leased.

 
-   
Also at 650 From Road, B/E Aerospace Inc., a manufacturer of aircraft cabin interior products and a distributor of aerospace fasteners and consumables, signed a new seven-year and two-month lease for 15,500 square feet.

 
-   
Palisade Capital Management, L.L.C., a registered investment advisor, signed a transaction totaling 16,965 square feet, consisting of a five-year renewal of 11,697 square feet and a five-year expansion of 5,268 square feet at 1 Bridge Plaza in Fort Lee.  The 200,000 square-foot office building is 84.2 percent leased.

CENTRAL NEW JERSEY:

 
-   
NetJets, Inc., which offers fractional jet ownership to corporations and individuals, renewed 19,215 square feet at 581 Main Street in Woodbridge for six years and eight months.  The 200,000 square-foot office building is 100 percent leased.

 
-   
Law Offices of Stephen E. Gertler renewed 13,486 square feet at 1350 Campus Parkway, Monmouth Shores Corp. Park, in Wall Township for six years.  The 79,747 square-foot office building is 91.9 percent leased.

WESTCHESTER COUNTY, NEW YORK:

-  
Westinghouse Air Brake Technologies Corporation, a manufacturer of brake subsystems and related products for locomotives, renewed 28,000 square feet at 4 Warehouse Lane, Elmsford Distribution Center, in Elmsford for five years.  The 195,500 square-foot industrial/warehouse building is 96.7 percent leased.

-  
Acorda Therapeutics, Inc., a biotechnology company, renewed 46,103 square feet at 15 Skyline Drive in Hawthorne for three years.  The 55,000 square-foot office/flex building, located in Mid-Westchester Executive Park, is 100 percent leased.

-  
Diebold Enterprise Security Systems, Inc., a global security system and service provider, signed a new seven-year and six-month lease for 32,250 square feet at 3 Westchester Plaza in Elmsford.  The 93,500 square-foot office/flex building, located in Cross Westchester Executive Park, is 84.9 percent leased.

 
-   
Applied Behavior Analysis Corporation, d/b/a Fred S. Keller School, a non-profit organization providing education for children with special needs, signed transactions totaling 13,445 square feet at 1 Odell Plaza, South Westchester Executive Park, in Yonkers, consisting of a three-year renewal for 10,365 square-feet and a six-year and three-month expansion of 3,080 square feet.  The 106,000 square-foot office/flex building is 99.9 percent leased.

SUBURBAN PHILADELPHIA:

-  
Lum-Tech Lighting Inc., an electric equipment wholesaler, renewed 9,600 square-feet at 201 Commerce Drive in Moorestown, New Jersey for five years.  The 38,400 square-foot office/flex building, located in Moorestown West Corporate Center, is 100 percent leased.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
10

 


IN WASHINGTON, DC/MARYLAND:
 

-  
Lockheed Martin Corporation, a global security and information technology company, signed a new, five-year lease for 12,629 square feet at 6404 Ivy Lane, Capital Office Park, in Greenbelt, Maryland.  The 165,234 square-foot office building is 69.3 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 26.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
11

 


Key Financial Data

 
 
         As of or for the three months ended     
 
3/31/09
12/31/08
9/30/08
6/30/08
3/31/08
Shares and Units:
         
Common Shares Outstanding
66,424,213
66,419,055
65,875,466
65,756,271
65,680,674
Common Units Outstanding (a)
14,435,743
14,437,731
14,856,139
14,931,138
14,982,538
Combined Shares and Units
80,859,956
80,856,786
80,731,605
80,687,409
80,663,212
Preferred Shares Outstanding
10,000
10,000
10,000
10,000
10,000
Weighted Average- Basic (b)
80,920,580
80,465,797
80,414,716
80,377,518
80,356,876
Weighted Average- Diluted (c)
 
80,920,580
80,500,825
80,617,243
80,585,378
80,491,357
Common Share Price ($’s):
         
At the end of the period
19.81
24.50
33.87
34.17
35.71
High during period
23.97
33.31
43.00
40.56
37.42
Low during period
13.73
13.16
31.00
33.67
28.44
           
Market Capitalization:
         
($’s in thousands, except ratios)
         
Market Value of Equity (d)
1,627,632
2,006,777
2,760,543
2,783,384
2,906,755
Total Debt
2,254,121
2,225,475
2,230,861
2,234,347
2,239,963
Total Market Capitalization
3,881,753
4,232,252
4,991,404
5,017,731
5,146,718
Total Debt/ Total Market
  Capitalization
58.07%
52.58%
44.69%
44.53%
43.52%
           
Financials:
         
($’s in thousands, except ratios and
   per share amounts)
         
Total Assets
4,409,128
4,443,922
4,492,890
4,541,287
4,560,962
Gross Book Value of Real Estate Assets
4,937,170
4,963,780
4,940,111
4,923,527
4,892,991
Total Liabilities
2,471,318
2,484,559
2,479,225
2,505,624
2,497,472
Total Equity
1,937,810
1,959,363
2,013,665
2,035,663
2,063,490
Total Revenues
186,666
186,100
204,363
192,793
194,713
Capitalized Interest
660
1,090
1,733
1,601
1,376
Scheduled Principal Payments
3,130
4,047
3,486
3,896
3,772
Interest Coverage Ratio
3.08
2.53
3.63
3.40
3.18
Fixed Charge Coverage Ratio
2.71
1.75
3.06
2.85
2.70
Net Income
14,597
(4,948)
28,053
23,021
18,753
Net Income Available to Common Shareholders
12,101
(4,136)
22,569
18,344
14,949
Earnings per Share—diluted
0.18
(0.06)
0.34
0.28
0.23
FFO per Share—diluted (e)
0.84
0.63
1.02
0.93
0.88
Dividends Declared per Share
0.45
0.64
0.64
0.64
0.64
FFO Payout Ratio—diluted (e)
53.48%
101.25%
62.84%
68.55%
72.69%
           
Portfolio Size:
         
Properties
294
293
294
294
294
Total Square Footage
33,751,011
33,501,011
33,733,011
33,733,011
33,733,011
Sq. Ft. Leased at End of Period (f) (g)
90.7%
91.3%
91.8%
92.3%
92.1%
           

(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 noncontrolling interests in consolidated joint ventures.
(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 11.
(f)  
Percentage leased includes leases in effect as of the period end date, some of which have commencement dates in the future and leases that expire at the period end date.
(g)  
Reflects square feet leased at the Company’s consolidated in-service portfolio, excluding in-service development properties in lease up (if any).



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
12

 



Same Store Results and Analysis
(dollars in thousands)


 
  For the three months ended
March 31,
 
 
%
 
2009
2008
Change
Change
     
 
 
Total Property Revenues
$177,805
$176,720
$1,085
0.6
         
Real Estate Taxes
23,799
24,027
(228)
(0.9)
Utilities
20,877
21,428
(551)
(2.6)
Operating Services
26,756
23,879
2,877
12.0
Total Property Expenses:
71,432
69,334
2,098
3.0
         
GAAP Net Operating Income
106,373
107,386
(1,013)
(0.9)
         
Less: straight-lining of rents adj.
696
1,384
(688)
(49.7)
         
Net Operating Income
$105,677
$106,002
$(325)
(0.3)
         
Percentage Leased at
  Period End
90.6%
92.1%
   
         
Total Properties:
255
     
         
Total Square Footage:
29,245,361
     
         











Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
13

 


Unconsolidated Joint Ventures Summary


Breakdown of Unconsolidated Joint Ventures

Joint Venture Name
Property
Number of
Buildings
Location
Percent Leased
Square
Feet
Company’s
Effective
Ownership %
Office Properties:
           
Red Bank Corporate Plaza
Red Bank Corporate Plaza
1
Red Bank, NJ
100.0%
92,878
50.0%
Mack-Green-Gale
Bellemead Portfolio
17
New Jersey
85.5%
2,237,881
50.0%
Route 93 Ventures
Route 495 North Sub Market
7
Boston Suburbs, MA
33.9%
666,697
25.0%
Gale Kimball L.L.C.
100 Kimball Drive
1
Parsippany, NJ
100.0%
175,000
8.33%
12 Vreeland Realty L.L.C.
12 Vreeland Road
1
Florham Park, NJ
100.0%
139,750
50.0%
Gale Jefferson L.L.C.
One Jefferson Road (a)
1
Parsippany, NJ
0.0%
100,000
8.33%
             
Mixed-Use:
           
GE/Gale Funding L.L.C.
Princeton Forrestal Village
n/a
Princeton, NJ
92.9%
527,015
10.0%
             
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%
55 Corporate Partners L.L.C.
Condominium Interest Vacant Land (b)
n/a
Bridgewater, NJ
n/a
205,000
50.0%
Red Bank Corporate Plaza II
Vacant Land
n/a
Red Bank, NJ
n/a
n/a
50.0%
Boston-Downtown Crossing
Downtown Crossing
1
Boston, MA
n/a
1,481,000
15.0%

(a)  
The Company is developing a 100,000 square foot office building for the venture.
(b)  
The Company will be developing a 205,000 square foot office building for the venture. On April 29, 2009, the Company acquired the remaining 50 percent interest in this venture.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
14

 



Unconsolidated Joint Venture Financial Information

The following is a summary of the financial position of the unconsolidated joint ventures in which the Company had investment interests as of March 31, 2009 and December 31, 2008 (dollars in thousands):

 
 
March 31, 2009
 
Plaza
VIII & IX
Associates
Ramland
Realty
Harborside
South Pier
Red Bank
Corporate
Plaza I & II
Mack-
Green-
Gale
Princeton
Forrestal
Village
Route 93
Portfolio
Gale
Kimball
55 Corporate
12
Vreeland
Boston-
Downtown Crossing
Gale
Jefferson
Combined
Total
Assets:
                         
Rental property, net
$10,019
--
$62,159
$24,476
$324,541
$41,079
$56,817
--
--
$14,844
--
--
$533,935
Other assets
1,153
--
15,473
4,670
45,679
22,557
90
$ 64
$17,896
779
$46,486
$1,838
156,685
Total assets
$11,172
--
$77,632
$29,146
$370,220
$63,636
$56,907
$ 64
$17,896
$15,623
$46,486
$1,838
$690,620
Liabilities and Partners’/ members’ capital (deficit):
                         
Mortgages, loans payable and
other obligations
--
--
$74,620
$20,331
$276,254
$52,507
$43,541
--
--
$6,569
--
--
$473,822
Other liabilities
$ 530
--
4,693
84
22,883
4,867
672
--
--
--
--
--
33,729
Partners’/members’ capital (deficit)
10,642
--
(1,681)
8,731
71,083
6,262
12,694
$ 64
$17,896
9,054
$46,486
$1,838
183,069
Total liabilities and partners’/ members’ capital (deficit)
$11,172
--
$77,632
$29,146
$370,220
$63,636
$56,907
$ 64
$17,896
$15,623
$46,486
$1,838
$690,620
Company’s investment in unconsolidated joint ventures, net
$ 5,244
--
 --
$4,122
$91,292
$1,358
--
$ 18
$9,195
$8,463
$13,129
$ 767
$133,588




 
 
December 31, 2008
 
Plaza
VIII & IX
Associates
Ramland
Realty
Harborside
South Pier
Red Bank
Corporate
Plaza I & II
Mack-
Green-
Gale
Princeton
Forrestal
Village
Route 93
Portfolio
Gale
Kimball
55 Corporate
12
Vreeland
Boston-
Downtown Crossing
Gale
Jefferson
Combined
Total
Assets:
                         
Rental property, net
$10,173
--
$62,469
$24,583
$326,912
$41,673
$56,771
--
--
$14,598
--
--
$537,179
Other assets
1,008
$ 20
34,654
4,301
45,391
22,396
495
--
$17,896
789
$45,006
$1,838
173,794
Total assets
$11,181
$ 20
$97,123
$28,884
$372,303
$64,069
$57,266
--
$17,896
$15,387
$45,006
$1,838
$710,973
Liabilities and Partners’/ members’ capital (deficit):
                         
Mortgages, loans payable and
other obligations
--
--
$74,852
$20,416
$276,752
$52,800
$43,541
--
--
$7,170
--
--
$475,531
Other liabilities
$ 531
--
21,652
87
23,805
5,128
985
--
--
--
--
--
52,188
Partners’/members’ capital (deficit)
10,650
$ 20
619
8,381
71,746
6,141
12,740
--
$17,896
8,217
$45,006
$1,838
183,254
Total liabilities and partners’/ members’ capital (deficit)
$11,181
$ 20
$97,123
$28,884
$372,303
$64,069
$57,266
--
$17,896
$15,387
$45,006
$1,838
$710,973
Company’s investment in unconsolidated joint ventures, net
$ 5,248
--
$    254
$3,929
$92,110
$1,342
$4,024
--
$9,068
$8,300
$13,464
$ 756
$138,495





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
15

 




The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the three months ended March 31, 2009 and 2008 (dollars in thousands):

 
 
Three Months Ended March 31, 2009
 
Plaza
   
Red Bank
Mack-
Princeton
       
Boston-
   
VIII & IX
Ramland
Harborside
Corporate
Gale-
Forrestal
Route 93
Gale
55
12
Downtown
Gale
Combined
Associates
Realty
South Pier
Plaza I & II
Green
Village
Portfolio
Kimball
Corporate
Vreeland
Crossing
Jefferson
Total
Total revenues
$ 188
--
$6,827
$ 810
$13,179
$3,171
$ 720
$ 64
--
$ 595
$(1,120)
$ 1
$24,435
Operating and other expenses
(43)
--
(4,979)
(249)
(5,336)
(1,669)
(1,108)
--
--
(19)
--
--
(13,403)
Depreciation and amortization
(153)
--
(998)
(148)
(4,834)
(906)
(453)
--
--
(128)
--
--
(7,620)
Interest expense
--
--
(1,144)
(83)
(3,644)
(475)
(306)
--
--
(121)
--
--
(5,773)
                           
Net income
$     (8)
--
$(294)
$ 330
$(635)
$    121
$(1,147)
$     64
--
$ 327
$(1,120)
$ 1
$(2,361)
Company’s equity in
                         
  earnings (loss) of
             
 
         
  unconsolidated joint ventures
$     (4)
--
$ 746
$ 165
$(712)
$     16
$(4,354)
$ 18
--
$ 164
$(1,153)
--
$(5,114)



 
 
Three Months Ended March 31, 2008
 
Plaza
   
Red Bank
Mack-
Princeton
       
Boston-
   
 
VIII & IX
Ramland
Harborside
Corporate
Gale-
Forrestal
Route 93
Gale
55
12
Downtown
Gale
Combined
Associates
Realty
South Pier
Plaza I & II
Green
Village
Portfolio
Kimball
Corporate
Vreeland
Crossing
Jefferson
Total
Total revenues
$ 303
$ 488
$8,873
$ 782
$12,325
$2,788
$ 670
$ 47
--
$ 397
$ 46
--
$26,719
Operating and other expenses
(48)
(314)
(5,619)
(172)
(5,153)
(1,483)
(900)
--
--
(23)
--
--
(13,712)
Depreciation and amortization
(154)
(181)
(1,469)
(148)
(4,751)
(766)
(393)
--
--
(128)
--
--
(7,990)
Interest expense
--
(201)
(1,183)
(224)
(4,584)
(973)
(744)
--
--
(100)
--
--
(8,009)
                           
Net income
$ 101
$(208)
$ 602
$ 238
$(2,163)
$(434)
$(1,367)
$ 47
--
$ 146
$       46
--
$(2,992)
Company’s equity in
                         
  earnings (loss) of
   
 
                   
  unconsolidated joint ventures
$ 50
--
$ 287
$ 118
$(1,572)
$(107)
$    (39)
$     25
--
$ 73
$       17
--
$(1,148)





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
16

 



Select Financial Ratios


Ratios Computed For Industry
March 31,
 
Comparisons:
2009
2008
     
 
Financial Position Ratios:
         
Total Debt/ Total Book
   Capitalization
   (Book value) (%)
51.12%
49.11%
     
           
Total Debt/ Total Market
   Capitalization
   (Market value) (%)
58.07%
43.52%
     
           
Total Debt/ Total Undepreciated
   Assets (%)
41.40%
40.79%
     
           
Secured Debt/ Total Undepreciated
   Assets (%)
10.82%
5.48%
     
           
           
           
           
 
Three Months Ended
March 31,
   
 
2009
2008
     
 
Operational Ratios:
         
Interest Coverage
   (Funds from Operations+Interest
    Expense)/Interest Expense (x)
3.08
3.18
     
           
Debt Service Coverage
   (Funds from Operations +
   Interest Expense)/(Interest Expense
   + Principal Amort.) (x)
2.81
2.85
     
           
Fixed Charge Coverage
   (Funds from Operations +
   Interest Expense)/(Interest Expense
   + Capitalized Interest+Pref. Div.
   +Prin. Amort.+Ground Lease
   Payments)(x)
2.71
2.70
     
           
FFO Payout
   (Dividends Declared/Funds from
   Operations) (%)
53.48%
72.69%
     
           

 
 
 
 




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
17

 




Debt Analysis
(as of March 31, 2009)


Debt Breakdown
(dollars in thousands)

 
Balance
% of Total
Weighted Average
Interest Rate
Weighted Average Maturity in Years
Fixed Rate Unsecured Notes and Other Obligations
$1,336,807
59.31%
6.06%
3.81
Fixed Rate Secured Debt
589,314
26.14%
6.17%
6.37
Variable Rate Unsecured Debt
328,000
14.55%
1.11%
2.23
 
Totals/Weighted Average:
$2,254,121
100.00%
5.37%
4.25


Future Repayments
(dollars in thousands)

Period
Scheduled
Amortization
Principal
Maturities
Total
Weighted Average Interest Rate of Future Repayments (a)
April 1 – December 31, 2009
$ 6,944
--
$ 6,944
5.75%
2010
5,832
$334,500
340,332
5.27%
2011
6,330
628,000
634,330
4.39%
2012
6,705
210,148
216,853
6.15%
2013
6,002
145,222
151,224
5.26%
Thereafter
28,978
877,127
906,105
5.83%
Sub-total
60,791
2,194,997
2,255,788
5.37%
Adjustment for unamortized debt
   discount/premium, net, as of
   March 31, 2009
(1,667)
--
(1,667)
--
 
Totals/Weighted Average:
$ 59,124
$2,194,997
$2,254,121
5.37%





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
18

 



Debt Maturities
(dollars in thousands)


 
April 1 –
December 31,
2009
2010
2011
2012
2013
2014
2015
2016
2018
2019
TOTALS 
 
Secured Debt:
                       
Prudential Portfolio
 
$150,000
               
$150,000
 
105 Challenger
 
19,500
               
19,500
 
2200 Renaissance Boulevard
     
$15,234
           
15,234
 
Soundview Plaza
       
$14,889
         
14,889
 
9200 Edmonston Road
       
4,229
         
4,229
 
6305 Ivy Lane
         
$ 5,726
       
5,726
 
6301 Ivy Lane
         
5,320
       
5,320
 
35 Waterview
         
18,185
       
18,185
 
395 West Passaic
         
9,492
       
9,492
 
23 Main Street
               
$26,566
 
26,566
 
Harborside Plaza 5
               
204,970
 
204,970
 
100 Walnut Avenue
                 
$17,281
17,281
 
One River Center
                 
39,586
39,586
 
Total Secured Debt:
--
$169,500
--
$15,234
$19,118
$38,723
--
--
$231,536
$56,867
$530,978
 
                         
Unsecured Debt:
                       
Unsecured credit facility
   
$328,000
             
$328,000
 
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
 
5.250% unsecured notes
due 1/12
     
$100,000
           
100,000
 
6.150% unsecured notes
due 12/12
     
94,914
           
94,914
 
5.820% unsecured notes
due 3/13
       
$26,105
         
26,105
 
4.600% unsecured notes
due 6/13
       
100,000
         
100,000
 
5.125% unsecured notes
due 2/14
         
$200,000
       
200,000
 
5.125% unsecured notes
due 1/15
           
$150,000
     
150,000
 
5.80% unsecured notes
due 1/16
             
$200,000
   
200,000
 
Total Unsecured Debt:
--
$165,000
$628,000
$194,914
$126,105
$200,000
$150,000
$200,000
--
--
$1,664,019
 
           
 
           
Total Debt:
--
$334,500
$628,000
$210,148
$145,223
$238,723
$150,000
$200,000
$231,536
$56,867
$2,194,997
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
19

 



Debt Detail
(dollars in thousands)


   
Effective
Principal Balance at
 
 
Property Name
Lender
Interest
Rate
March 31,
2009
December 31,
2008
Date of
Maturity
 
Senior Unsecured Notes: (a)
         
7.250%, Senior Unsecured Notes
public debt
7.486%
--
$199,689
03/15/09
 
5.050%, Senior Unsecured Notes
public debt
5.265%
$149,943
149,929
04/15/10
 
7.835%, Senior Unsecured Notes
public debt
7.950%
15,000
15,000
12/15/10
 
7.750%, Senior Unsecured Notes
public debt
7.930%
299,684
299,641
02/15/11
 
5.250%, Senior Unsecured Notes
public debt
5.457%
99,453
99,404
01/15/12
 
6.150%, Senior Unsecured Notes
public debt
6.894%
93,086
92,963
12/15/12
 
5.820%, Senior Unsecured Notes
public debt
6.448%
25,668
25,641
03/15/13
 
4.600%, Senior Unsecured Notes
public debt
4.742%
99,880
99,872
06/15/13
 
5.125%, Senior Unsecured Notes
public debt
5.110%
201,169
201,229
02/15/14
 
5.125%, Senior Unsecured Notes
public debt
5.297%
149,464
149,441
01/15/15
 
5.800%, Senior Unsecured Notes
public debt
5.806%
200,521
200,540
01/15/16
 
Total Senior Unsecured Notes:
   
$1,333,868
$1,533,349
 

Revolving Credit Facilities:
Unsecured Facility (b)
23 Lenders
Libor +0.550%
$328,000
$ 161,000
6/22/11
 
Total Revolving Credit Facilities:
   
$328,000
$ 161,000
   


Property Mortgages: (c)
Assumed Obligations
n/a
5.000%
$ 2,939
$ 5,090
05/01/09
(d)
Various (e)
Prudential Insurance Co.
4.841%
150,000
150,000
01/15/10
 
105 Challenger Road
Archon Financial CMBS
6.235%
19,243
19,188
06/06/10
 
2200 Renaissance Boulevard
Wachovia CMBS
5.888%
16,939
17,043
12/01/12
 
Soundview Plaza
Morgan Stanley CMBS
6.015%
16,988
17,109
01/01/13
 
9200 Edmonston Road
Principal Commercial Funding, L.L.C.
5.534%
4,917
4,955
05/01/13
 
6305 Ivy Lane
John Hancock Life Ins. Co.
5.525%
6,850
6,901
01/01/14
 
395 West Passaic
State Farm Life Ins. Co.
6.004%
12,068
12,176
05/01/14
 
6301 Ivy Lane
John Hancock Life Ins. Co.
5.520%
6,435
6,480
07/01/14
 
35 Waterview
Wachovia CMBS
6.348%
19,802
19,868
08/11/14
 
23 Main Street
JPMorgan CMBS
5.587%
32,397
32,521
09/01/18
 
Harborside Plaza 5
The Northwestern Mutual Life Insurance Co. & New York Life Insurance Co.
6.842%
239,175
239,795
11/01/18
 
100 Walnut Avenue
Guardian Life Ins. Co.
7.309%
19,600
--
02/01/19
 
One River Center
Guardian Life Ins. Co.
7.309%
44,900
--
02/01/19
 
Total Mortgages, Loans Payable and Other Obligations:
 
$592,253
$ 531,126
 
 
Total Debt:
   
$2,254,121
$2,225,475
 

(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 $775 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)  
The obligations mature at various times through May 2009.
(e)  
Mortgage is collateralized by seven properties.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
20

 












III. FINANCIAL INFORMATION















Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
21

 



III.  FINANCIAL INFORMATION

Mack-Cali Realty Corporation and Subsidiaries
Consolidated Statements of Operations
(in thousands, except per share amounts) (unaudited)



   
Three Months Ended
March 31, 
   
Revenues
 
2009
2008
   
Base rents
 
$149,326
$148,603
   
Escalations and recoveries from tenants
 
27,949
25,724
   
Construction services
 
3,911
12,761
   
Real estate services
 
2,526
3,442
   
Other income
 
2,954
4,183
   
Total revenues
 
186,666
194,713
   
           
Expenses
         
Real estate taxes
 
23,471
24,036
   
Utilities
 
20,877
21,428
   
Operating services
 
27,942
25,973
   
Direct construction costs
 
3,714
12,654
   
General and administrative
 
10,082
11,095
   
Depreciation and amortization
 
48,272
47,722
   
Total expenses
 
134,358
142,908
   
Operating income
 
52,308
51,805
   
           
Other (expense) income
         
Interest expense
 
(32,794)
(32,460)
   
Interest and other investment income
 
197
556
   
Equity in earnings (loss) of unconsolidated joint ventures
 
(5,114)
(1,148)
   
Total other (expense) income
 
(37,711)
(33,052)
   
Income from continuing operations
 
14,597
18,753
   
Net income
 
14,597
18,753
   
Noncontrolling interest in consolidated joint ventures
 
632
123
   
Noncontrolling interest in Operating Partnership
 
(2,628)
(3,427)
   
Preferred stock dividend
 
(500)
(500)
   
Net income available to common shareholders
 
$ 12,101
$14,949 
   
           
Basic earnings per common share:
   
 
   
Income from continuing operations
 
$ 0.18
$ 0.23 
   
Net income available to common shareholders
 
$ 0.18
$ 0.23 
   
           
Diluted earnings per common share:
         
Income from continuing operations
 
$ 0.18
$ 0.23 
   
Net income available to common shareholders
 
$ 0.18
 $ 0.23 
   
           
Dividends declared per common share
 
$ 0.45
$ 0.64 
   
           
Basic weighted average shares outstanding
 
66,484
65,372
   
           
Diluted weighted average shares outstanding
 
80,921
80,491
   




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
22

 



Mack-Cali Realty Corporation and Subsidiaries
Consolidated Balance Sheets
(in thousands, except per share amounts) (unaudited)



 
March 31,
December 31,
 
Assets
2009
2008
 
Rental property
     
Land and leasehold interests
$731,128
$731,086
 
Buildings and improvements
3,796,139
3,792,186
 
Tenant improvements
401,187
431,616
 
Furniture, fixtures and equipment
8,716
8,892
 
 
4,937,170
4,963,780
 
Less – accumulated depreciation and amortization
(1,035,299)
(1,040,778)
 
Net investment in rental property
3,901,871
3,923,002
 
Cash and cash equivalents
31,898
21,621
 
Investments in unconsolidated joint ventures
133,588
138,495
 
Unbilled rents receivable, net
113,543
112,524
 
Deferred charges and other assets, net
204,180
212,422
 
Restricted cash
12,918
12,719
 
Accounts receivable, net of allowance for doubtful accounts
     
of $2,815 and $2,319
11,130
23,139
 
       
Total assets
$4,409,128
$4,443,922
 
       
Liabilities and Equity
     
Senior unsecured notes
$1,333,868
$1,533,349
 
Revolving credit facility
328,000
161,000
 
Mortgages, loans payable and other obligations
592,253
531,126
 
Dividends and distributions payable
36,887
52,249
 
Accounts payable, accrued expenses and other liabilities
107,999
119,451
 
Rents received in advance and security deposits
52,970
54,406
 
Accrued interest payable
19,341
32,978
 
Total liabilities
2,471,318
2,484,559
 
Commitments and contingencies
     
       
Equity:
     
Mack-Cali Realty Corporation 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,
     
66,424,213 and 66,419,055shares outstanding
664
664
 
Additional paid-in capital
1,906,125
1,905,386
 
Dividends in excess of net earnings
(404,377)
(386,587)
 
Total Mack-Cali Realty Corporation stockholders’ equity
1,527,412
1,544,463
 
       
Noncontrolling interests in subsidiaries:
     
Operating Partnership
410,189
414,114
 
Consolidated joint ventures
209
786
 
Total noncontrolling interests in subsidiaries
410,398
414,900
 
       
 
Total equity
1,937,810
1,959,363
 
 
Total liabilities and equity
$4,409,128
$4,443,922
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
23

 



Mack-Cali Realty Corporation and Subsidiaries
Consolidated Statement of Changes in Equity
For the three months ended March 31, 2009
(in thousands) (unaudited)


             
             
     
Additional
Dividends in
Noncontrolling
 
 
Preferred Stock
Common Stock
Paid-In
Excess of
Interests
Total
 
Shares
Amount
Shares
Par Value
Capital
Net Earnings
in Subsidiaries
Equity
Balance at January 1, 2009
10
$25,000
66,419
$664
$1,905,386
$(386,587)
$414,900
$1,959,363
Net income
--
--
--
--
--
12,601
2,051
14,652
Preferred stock dividends
--
--
--
--
--
(500)
--
(500)
Common stock dividends
--
--
--
--
--
(29,891)
(6,496)
(36,387)
Redemption of common units
               
  for common stock
--
--
2
--
57
--
(57)
--
Shares issued under Dividend
           
 
 
  Reinvestment and Stock
               
  Purchase Plan
--
--
3
--
66
--
--
66
Directors Deferred comp. plan
--
--
--
--
99
--
--
99
Stock Compensation
--
--
--
--
517
--
--
517
Balance at March 31, 2009
10
$25,000
66,424
$664
$1,906,125
$(404,377)
$410,398
$1,937,810
                 
                 





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
24

 





Statements of Funds from Operations
(in thousands, except per share/unit amounts) (unaudited)


 
Three Months Ended
March 31,
   
2009
2008
 
Net income available to common shareholders
 
$12,101
$14,949
 
Add: Noncontrolling interest in Operating Partnership
 
2,628
3,427
 
 Real estate-related depreciation and amortization on continuing operations (a)
 
53,362
52,498
 
Funds from operations available to common shareholders (b)
 
$68,091
$70,874
 
         
Diluted weighted average shares/units outstanding (c)
 
80,921
80,491
 
         
Funds from operations per share/unit – diluted
 
$ 0.84
$ 0.88
 
         
Dividend declared per common share
 
$ 0.45
$ 0.64
 
         
Dividend payout ratios:
       
     Funds from operations-diluted
 
53.48%
72.69%
 
         
Supplemental Information:
       
  Non-incremental revenue generating capital expenditures:
       
     Building improvements
 
$1,609
$ 3,058
 
     Tenant improvements and leasing commissions
 
$8,025
$12,162
 
  Straight-line rent adjustments (d)
 
$1,387
$ 1,701
 
  Amortization of (above)/below market lease intangibles, net (e)
 
$2,109
$ 1,975
 
  Impairment charge included in equity in earnings (loss)
 
$4,010 (f)      
--
 
         

(a) Includes the Company’s share from unconsolidated joint ventures of $5,171 and $4,885 for the three months ended March 31, 2009 and 2008, respectively.
(b) Funds from operations is calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT).  See “Information About FFO” on page 11.
(c) Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (14,384 shares and 14,984 shares for the three months ended March 31, 2009 and 2008, respectively), plus dilutive Common Stock Equivalents (i.e. stock options).  See reconciliation of basic to diluted shares/units on page 27.
(d) Includes the Company’s share from unconsolidated joint ventures of $160 and $317 for the three months ended March 31, 2009 and 2008, respectively.
(e) Includes the Company’s share from unconsolidated joint ventures of $439 and $414 for three months ended March 31, 2009 and 2008, respectively.
(f) Noncontrolling interest in consolidated joint ventures share of loss was $587.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
25

 



Statements of Funds from Operations Per Diluted Share
and Funds from Operations Excluding a Non-Cash Item Per Diluted Share
(amounts are per diluted share, except share count in thousands) (unaudited)


     
Three Months Ended
March 31, 
 
   
2009
2008
 
Net income (loss) available to common shareholders
 
$0.18
$0.23
 
Add: Real estate-related depreciation and amortization on continuing operations (a)
 
0.66
0.65
 
 
Funds from operations available to common shareholders (b)
 
$0.84
$0.88
 
Add: Non-cash impairment charge from equity in earnings (loss) in unconsolidated joint ventures
 
0.04
--
 
FFO Excluding Items
 
$0.88
$0.88
 
Dividend payout ratio for FFO Excluding Items
 
50.92%
72.69%
 
Diluted weighted average shares/units outstanding (c)
 
80,921
80,491
 

(a) Includes the Company’s share from unconsolidated joint ventures of $0.06 and $0.06 for the three months ended March 31, 2009 and 2008.
(b) Funds from operations is calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT).  See “Information About FFO” on page 11.
(c) Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (14,384 shares and 14,984 shares for the three months ended March 31, 2009 and 2008, respectively), plus dilutive Common Stock Equivalents (i.e. stock options).  See reconciliation of basic to diluted shares/units on page 27.






Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
26

 



Reconciliation of Basic-to-Diluted Shares/Units
(in thousands)

The following schedule reconciles the Company’s basic weighted average shares outstanding to basic and diluted weighted average shares/units outstanding for the purpose of calculating FFO per share:


     
Three Months Ended
March 31, 
 
   
2009
2008
 
Basic weighted average shares outstanding:
 
66,484
65,372
 
Add: Weighted average common units
 
14,437
14,984
 
Basic weighted average shares/units:
 
80,921
80,356
 
Add: Stock options
 
--
77
 
Restricted Stock Awards
 
--
58
 
 
Diluted weighted average shares/units outstanding:
 
80,921
80,491
 




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
27

 












IV.  VALUE CREATION PIPELINE

















Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
28

 



IV. VALUE CREATION PIPELINE

Property Transactions
 (dollars in thousands)


Properties Commencing Initial Operations

For the three ended March 31, 2009


Date Placed in Service
Property/Address
Location
Number of
Bldgs.
Rentable
Square Feet
Current %
Leased
Cost
Incurred (a)
Office
           
03/01/09
22 Sylvan Way
Parsippany, Morris County, NJ
1
250,000
100%
$59,561
 
Total Properties Commencing Initial Operations
1
250,000
100%
$59,561
(a)  
Through March 31, 2009



For the year ended December 31, 2008

None.




Acquisitions/Sales

The Company did not acquire or sell any properties during the three months ended March 31, 2009 and the year ended December 31, 2008.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
29

 




Summary of Construction Projects
(dollars in thousands)




                   
                   
Project
Location
Type of Space
Estimated
Placed in
Service
Date
Number
Of
Buildings
Square
Feet
Costs
Incurred
Through
3/31/09
Total
Estimated
Costs
Current
% Leased
Company Effective Ownership
Unconsolidated
Joint Ventures:
                 
One Jefferson
Parsippany, NJ
Office
2009-2Q
1
100,000
$20,037
$28,351
0.0%
8.33%
 
Total
     
1
100,000
$20,037
$28,351
0.0%
8.33%





















Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
30

 



Summary of Land Parcels


Site
Town/City
State
Acres
Development
Potential
(Sq. Ft.)
Type of Space
55 Corporate Drive (a)
Bridgewater
NJ
30.0
205,000
Office
Horizon Center
Hamilton Township
NJ
5.3
68,000
Office/Flex/Retail
3 & 5 AAA Drive (b)
Hamilton Township
NJ
17.5
112,000
Office
6 AAA Drive
Hamilton Township
NJ
2.4
32,000
Office
2 South Gold Drive (c)
Hamilton Township
NJ
9.5
75,000
Office
Plaza VIII and IX Associates, L.L.C. (d)
Jersey City
NJ
3.6
1,225,000
Office
Harborside Financial Center (e)
Jersey City
NJ
6.5
3,113,500
Office
One Newark Center (d)
Newark
NJ
1.0
400,000
Office
Mack-Cali Business Campus
Parsippany & Hanover
NJ
86.8
1,100,000
Office
3 Campus Drive
Parsippany
NJ
10.0
124,000
Office
Red Bank Corporate Plaza II (d)
Red Bank
NJ
1.0
18,563
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 (d)
East Rutherford
NJ
13.8
1,760,000
Office
Meadowlands Xanadu (d)
East Rutherford
NJ
3.2
500,000
Hotel
  (f)
Elmsford Distribution Center (g)
Elmsford
NY
14.5
100,000
Warehouse
Mid-Westchester Executive Park
Hawthorne
NY
7.2
82,250
Office/Flex
South Westchester Executive Park (g)
Yonkers
NY
52.4
350,000
Office/Flex
South Westchester Executive Park
Yonkers
NY
2.7
50,000
Office/Flex
Airport Business Center
Lester
PA
12.6
135,000
Office
Rose Tree Corporate Center
Media
PA
2.3
15,200
Office
Capital Office Park
Greenbelt
MD
43.0
600,000
Office
Eastpoint II
Lanham
MD
4.8
122,000
Office/Hotel
Downtown Crossing (d)
Boston
MA
1.5
1,481,000
Mixed-Used
 
Total:
   
417.3
12,705,013
 

(a) The Company will be developing a 205,000 square foot office building for the venture. On April 29, 2009, the Company acquired the remaining 50 percent interest in this venture.
(b) This land parcel also includes an existing office building totaling 35,270 square feet.
(c) This land parcel also includes an existing office building totaling 33,962 square feet.
(d) Land owned or controlled by joint venture in which Mack-Cali is an equity partner.
(e) In addition, there are 21 acres of riparian property.
(f) Hotel project can comprise up to 520 rooms.
(g) Mack-Cali holds an option to purchase this land.
 












Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
31

 

























V.  PORTFOLIO/ LEASING STATISTICS



















Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
32

 



V.  PORTFOLIO/ LEASING STATISTICS

Leasing Statistics
(For the three months ended March 31, 2009)

Consolidated In-Service Portfolio

SUMMARY OF SPACE LEASED

     
LEASING ACTIVITY
     
 
 
 
Market
Sq. Ft.
Leased
12/31/08
Leased
Sq. Ft.
Acquired/Sold (a)
Expiring/
Adjustment
Sq. Ft. (b)
Incoming
Sq. Ft.
Net
Leasing
Activity
Sq. Ft.
Leased 3/31/09 (c)
Pct.
Leased
3/31/09
Pct.
Leased
12/31/08
                 
  Northern NJ
12,221,131
250,000
(411,336)
207,782
(203,554)
12,267,577
91.1%
92.5%
  Central NJ
4,729,314
-
(90,359)
93,778
3,419
4,732,733
92.4%
92.4%
  Westchester Co., NY
4,509,180
-
(275,953)
262,204
(13,749)
4,495,431
93.9%
94.2%
  Manhattan
524,476
-
-
-
-
524,476
100.0%
100.0%
  Sub. Philadelphia
3,097,778
-
(47,624)
49,691
2,067
3,099,845
87.8%
87.8%
  Fairfield, CT
526,132
-
(7,959)
5,525
(2,434)
523,698
87.6%
88.0%
  Washington, DC/MD
937,200
-
(25,097)
22,408
(2,689)
934,511
72.3%
72.5%
  Rockland Co., NY
160,559
-
(2,476)
3,544
1,068
161,627
89.8%
89.2%
 
Total
26,705,770
250,000
(860,804)
644,932
(215,872)
26,739,898
90.7%
91.3%
                 


RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

   
Total sq. ft. as of December 31, 2008
29,245,361
    Total sq. ft. of properties added/sold this period
250,000
Total sq. ft. as of March 31, 2009
29,495,361
   


(a)  
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
(b)  
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
(c)  
Includes leases expiring March 31, 2009 aggregating 65,176 square feet for which no new leases were signed.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
33

 



Leasing Statistics
(For the three months ended March 31, 2009)

Consolidated In-Service Portfolio (continued)

DETAIL OF TRANSACTION ACTIVITY


Detail by Market
Market
Property Type
#  of
Trans-
actions
Total
Sq. Ft.
Sq. Ft. New
Leases
Sq. Ft.
Renewed And
Other
Retained (a)
Wtd. Avg.
Term (Yrs.)
Wtd. Avg.
Base
Rent (b)
Leasing Costs Per Sq. Ft. Per Year (c)
 
                   
Northern NJ
Office
21
184,895
86,503
98,392
8.3
27.14
3.75
 
 
Office/Flex
3
22,887
-
22,887
2.4
18.06
1.89
 
Central NJ
Office
12
73,442
18,721
54,721
5.6
24.46
3.14
 
 
Office/Flex
1
20,336
-
20,336
5.0
15.52
2.69
 
Westchester Co., NY
Office
24
71,595
38,075
33,520
3.8
27.82
3.75
 
 
Office/Flex
21
153,309
59,923
93,386
4.7
17.41
1.65
 
 
Industrial/Warehouse
1
28,000
-
28,000
5.0
14.71
0.40
 
 
Retail
1
9,300
-
9,300
5.0
39.16
0.20
 
Sub. Philadelphia
Office
8
19,916
10,010
9,906
3.2
23.47
3.35
 
 
Office/Flex
5
29,775
9,600
20,175
2.7
8.17
0.55
 
Fairfield Co., CT
Office
1
2,750
2,750
-
1.3
15.75
2.66
 
 
Office/Flex
1
2,775
2,775
-
5.0
18.15
0.56
 
Washington, DC/MD
Office
3
22,408
15,125
7,283
3.7
25.21
6.39
 
Rockland Co., NY
Office
1
3,544
-
3,544
5.0
27.88
5.16
 
 
Total
 
103
644,932
243,482
401,450
5.5
22.40
2.99
 
                   
Detail by Property Type
                 
 
Office
70
378,550
171,184
207,366
6.3
26.37
3.74
 
 
Office/Flex
31
229,082
72,298
156,784
4.3
16.11
1.67
 
 
Industrial/Warehouse
1
28,000
-
28,000
5.0
14.71
0.40
 
 
Retail
1
9,300
-
9,300
5.0
39.16
0.20
 
                   
Total
 
103
644,932
243,482
401,450
5.5
22.40
2.99
 
                   
Tenant Retention:
Leases Retained
49.3%
             
 
Sq. Ft. Retained
46.6%
             
   


(a)  
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
(b)  
Equals triple net rent plus common area costs and real estate taxes, as applicable.
(c)  
Represents estimated workletter costs of $7,151,535 and commissions of $3,460,692 committed, but not necessarily expended, during the period for second generation space aggregating 644,932 square feet.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
34

 



Leasing Statistics
(For the three months ended March 31, 2009)

Unconsolidated Joint Venture Properties

SUMMARY OF SPACE LEASED

     
LEASING ACTIVITY
     
Market
Sq. Ft.
Leased
12/31/08
Leased
Sq. Ft.
Acquired/ Sold (a)
Expiring/
Adjustment
Sq. Ft. (b)
Incoming
Sq. Ft.
Net
Leasing
Activity
Sq. Ft.
Leased 3/31/09
Pct.
Leased
3/31/09
Pct.
Leased
12/31/08
                 
   Northern NJ
2,096,267
-
(86,041)
28,354
(57,687)
2,038,580
88.9%
91.4%
   Central NJ
1,191,209
-
(22,482)
4,138
(18,344)
1,172,865
90.5%
91.9%
   Boston, MA
225,872
-
(48,211)
48,211
-
225,872
33.9%
33.9%
                 
Total
3,513,348
-
(156,734)
80,703
(76,031)
3,437,317
80.8%
82.6%
                 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

   
Total sq. ft. as of December 31, 2008
4,255,650
    Total sq. ft. of properties added/sold this period
-
Total sq. ft. as of March 31, 2009
4,255,650
   

DETAIL OF TRANSACTION ACTIVITY

Detail by Market
Market
#  of
Trans-
actions
Total
Sq. Ft.
Sq. Ft. New
Leases
Sq. Ft.
Renewed
And
Other
Retained (c)
Wtd. Avg.
Term (Yrs.)
Wtd. Avg.
Base
Rent (d)
Leasing Costs  Per Sq. Ft. Per Year (e)
               
   Northern NJ
3
28,354
14,051
14,303
4.3
29.64
3.98
   Central NJ
2
4,138
4,138
-
4.0
25.62
1.43
   Boston, MA
3
48,211
-
48,211
6.1
16.63
1.70
               
Total
8
80,703
18,189
62,514
5.3
21.66
2.37
               

(a)  
Net gain/loss of leased square footage through properties sold, acquired or placed in service during the period.
(b)  
Represents the square footage of expiring leases and leases scheduled to expire in the future for which new leases or renewals were signed during the period, as well as internal administrative adjustments.
(c)  
“Other Retained” transactions include existing tenants’ expansions and relocations within the same building.
(d)  
Equals triple net rent plus common area costs and real estate taxes, as applicable.
(e)  
Represents estimated workletter costs of $499,631 and commissions of $486,673 committed, but not necessarily expended, during the period for second generation space aggregating 77,606 square feet.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
35

 




Market Diversification

The following table lists the Company’s markets (MSAs), based on annualized contractual base rent of the Consolidated Properties:



Market (MSA)
Annualized
Base Rental
Revenue
($) (a) (b) (c)
Percentage of
Company
Annualized Base
Rental Revenue (%)
Total
Property Size
Rentable
Area
Percentage of
Rentable Area (%)
Newark, NJ (Essex-Morris-Union Counties)
119,078,943
20.0
6,097,318
20.8
Jersey City, NJ
116,921,171
19.6
4,317,978
14.6
Westchester-Rockland, NY
92,870,145
15.6
4,968,420
16.8
Bergen-Passaic, NJ
90,843,059
15.2
4,602,401
15.6
Philadelphia, PA-NJ
54,945,704
9.2
3,529,994
12.0
Washington, DC-MD-VA-WV
27,207,228
4.6
1,292,807
4.4
Monmouth-Ocean, NJ
26,677,304
4.5
1,620,863
5.5
Middlesex-Somerset-Hunterdon, NJ
21,279,395
3.6
986,760
3.3
Trenton, NJ
20,156,072
3.4
956,597
3.2
New York (Manhattan)
15,614,553
2.6
524,476
1.8
Stamford-Norwalk, CT
7,848,027
1.3
452,260
1.5
Bridgeport, CT
2,446,273
0.4
145,487
0.5
         
Total
595,887,874
100.0
29,495,361
100.0
         

(a)  
Annualized base rental revenue is based on actual March 2009 billings times 12.  For leases whose rent commences after April 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(b)  
Includes leases in effect as of the period end date, some of which have commencement dates in the future, and leases expiring March 31, 2009 aggregating 65,176 square feet and representing annualized rent of $1,112,215 for which no new leases were signed.
(c)  
Includes office, office/flex, industrial/warehouse and stand-alone retail tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
36

 



Industry Diversification

The following table lists the Company’s 30 largest industry classifications based on annualized contractual base rent of the Consolidated Properties:

Industry Classification (a)
Annualized
Base Rental
Revenue
($) (b) (c) (d)
Percentage of
Company
Annualized Base
Rental Revenue (%)
Square
Feet Leased
(c) (d)
Percentage of
Total Company
Leased
Sq. Ft. (%)
Securities, Commodity Contracts & Other Financial
102,880,613
17.5
3,814,460
14.3
Insurance Carriers & Related Activities
57,408,081
9.6
2,358,677
9.0
Manufacturing
52,715,746
8.8
2,727,610
10.4
Telecommunications
34,167,976
5.7
1,832,863
7.0
Credit Intermediation & Related Activities
31,198,069
5.2
1,176,595
4.5
Health Care & Social Assistance
27,995,871
4.7
1,335,022
5.1
Computer System Design Services
26,700,220
4.5
1,287,218
4.9
Scientific Research/Development
24,031,540
4.0
882,426
3.4
Legal Services
23,352,462
3.9
901,027
3.4
Wholesale Trade
18,159,362
3.0
1,239,066
4.7
Admin & Support, Waste Mgt. & Remediation Services
17,847,462
3.0
830,876
3.2
Public Administration
15,274,045
2.6
578,530
2.2
Architectural/Engineering
15,088,743
2.5
699,791
2.7
Retail Trade
15,077,011
2.5
756,248
2.9
Accounting/Tax Prep.
13,445,524
2.3
507,273
1.9
Real Estate & Rental & Leasing
11,848,806
2.0
529,452
2.0
Management/Scientific
11,257,057
1.9
449,534
1.7
Accommodation & Food Services
11,234,101
1.9
495,678
1.9
Other Services (except Public Administration)
10,763,711
1.8
434,546
1.7
Arts, Entertainment & Recreation
10,371,625
1.7
674,321
2.6
Advertising/Related Services
8,332,403
1.4
321,739
1.2
Construction
7,432,908
1.2
342,190
1.3
Publishing Industries
7,081,506
1.2
287,585
1.1
Transportation
6,086,115
1.0
318,259
1.2
Utilities
5,592,584
0.9
226,567
0.9
Information Services
5,370,189
0.9
188,686
0.7
Educational Services
4,058,431
0.7
211,371
0.8
Data Processing Services
3,923,221
0.7
166,039
0.6
Other Professional
3,885,729
0.7
164,032
0.6
Broadcasting
3,244,816
0.5
106,595
0.4
Other
10,061,947
1.7
416,282
1.7
         
Total
595,887,874
100.0
26,260,558
100.0

(a)  
The Company’s tenants are classified according to the U.S. Government’s North American Industrial Classification System (NAICS).
(b)  
Annualized base rental revenue is based on actual March 2009 billings times 12.  For leases whose rent commences after April 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(c)  
Includes office, office/flex, industrial/warehouse and stand-alone retail tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants. Some tenants have multiple leases.
(d)  
Includes leases in effect as of the period end date, some of which have commencement dates in the future and leases expiring March 31, 2009 aggregating 65,176 square feet and representing annualized rent of $1,112,215 for which no new leases were signed.
  
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
37

 





Consolidated Portfolio Analysis (a)
(as of March 31, 2009)

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
100
39.1%
49
19.1%
--
--
--
--
--
--
149
58.2%
New York
21
8.2%
41
16.0%
6
2.3%
2
0.8 %
2
0.8%
72
28.1%
Pennsylvania
18
7.0%
--
--
--
--
--
--
--
--
18
7.0%
Connecticut
2
0.8%
5
2.0%
--
--
--
--
--
--
7
2.8%
Wash., D.C./
   Maryland
 
10
 
3.9%
 
--
 
--
 
--
 
--
 
--
 
--
 
--
 
--
 
10
 
3.9%
TOTALS
    By Type:
 
151
 
59.0%
 
95
 
37.1%
 
6
 
2.3%
 
2
 
0.8%
 
2
 
0.8%
 
256
 
100.0%

(a)  
Excludes 38 properties, aggregating approximately 4.3 million square feet, which are not consolidated by the Company.






Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
38

 





Consolidated Portfolio Analysis (a)
(as of March 31, 2009)

         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
17,896,642
60.7%
2,189,531
7.4%
--
--
--
--
20,086,173
68.1%
New York
2,739,384
9.3%
2,348,812
8.0%
387,400
1.3%
17,300
0.1%
5,492,896
18.7%
Pennsylvania
2,025,738
6.8%
--
--
--
--
--
--
2,025,738
6.8%
Connecticut
324,747
1.1%
273,000
0.9%
--
--
--
--
597,747
2.0%
Wash., D.C./
   Maryland
 
1,292,807
 
4.4%
 
--
 
--
 
--
 
--
 
--
 
--
 
1,292,807
 
4.4%
TOTALS
    By Type:
 
24,279,318
 
82.3%
 
4,811,343
 
16.3%
 
387,400
 
1.3%
 
17,300
 
0.1%
 
29,495,361
 
100.0%

(a)  
Excludes 38 properties, aggregating approximately 4.3 million square feet, which are not consolidated by the Company.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
39

 





Consolidated Portfolio Analysis (a)
(Year ended March 31, 2009)

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
$387,693
65.2%
$19,261
3.2%
--
--
--
--
--
--
$406,954
68.4%
New York
70,778
11.9%
34,245
5.8%
$3,915
0.6%
$413
0.1%
 $299
0.1%
109,650
18.5%
Pennsylvania
40,819
6.9%
--
--
--
--
--
--
--
--
40,819
6.9%
Connecticut
6,373
1.0%
4,137
0.7%
--
--
--
--
--
--
10,510
1.7%
Wash., D.C./
   Maryland
26,688
4.5%
--
--
--
--
--
--
--
--
26,688
 
4.5%
TOTALS
   By Type:
$532,351
89.5%
$57,643
9.7%
$3,915
0.6%
$413
0.1%
 $299
0.1%
$594,621
100.0%
 
(a) Excludes 38 properties, aggregating approximately 4.3 million square feet, which are not consolidated by the Company.
(b)  
Total base rent for the 12 months ended March 31, 2009, determined in accordance with GAAP.  Substantially all of the leases provide for annual base rents plus recoveriesand escalation charges based upon the tenants’ proportionate share of and/or increases in real estate taxes and certain costs, as defined, and the pass through of charges for electrical usage.





Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
40

 





Consolidated Portfolio Analysis (a) (b)
(as of March 31, 2009)

Breakdown by Percentage Leased

PROPERTY TYPE:
STATE
Office
Office/Flex
Industrial/Warehouse
Stand-Alone Retail
WEIGHTED AVG.
By State
New Jersey
91.6%
91.2%
--
--
91.6%
New York
92.2%
96.7%
94.7%
100.0%
94.3%
Pennsylvania
84.2%
--
--
--
84.2%
Connecticut
77.2%
100.0%
--
--
87.6%
Washington, D.C./ Maryland
72.3%
--
--
--
72.5%
 
WEIGHTED AVG. By Type:
 
89.8%
 
94.4%
 
94.7%
 
100.0%
 
90.7%

(a)  
Excludes 38 properties, aggregating approximately 4.3 million square feet, which are not consolidated by the Company, and parcels of land leased to others.
(b)  
Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future as well as leases expiring March 31, 2009 aggregating 65,176 square feet for which no new leases were signed.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
41

 


 
Property Listing
 
Office Properties
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
BERGEN COUNTY, NEW JERSEY
             
Fair Lawn
             
17-17 Route 208 North                                                 
1987
143,000
63.2
2,110
0.35
23.35
 
Fort Lee
             
One Bridge Plaza                                                 
1981
200,000
84.2
4,029
0.68
23.93
 
2115 Linwood Avenue                                                 
1981
68,000
53.7
906
0.15
24.81
 
Little Ferry
             
200 Riser Road                                                 
1974
286,628
100.0
2,076
0.35
7.24
 
Montvale
             
95 Chestnut Ridge Road                                                 
1975
47,700
100.0
803
0.14
16.83
 
135 Chestnut Ridge Road                                                 
1981
66,150
99.7
1,519
0.26
23.03
 
Paramus
             
15 East Midland Avenue                                                 
1988
259,823
80.5
4,859
0.82
23.23
 
140 East Ridgewood Avenue                                                 
1981
239,680
93.0
4,710
0.78
21.13
 
461 From Road                                                 
1988
253,554
98.6
6,074
1.02
24.30
 
650 From Road                                                 
1978
348,510
91.1
7,246
1.21
22.82
 
61 South Paramus Avenue                                                 
1985
269,191
90.5
7,495
1.25
30.77
 
Ridgefield Park
             
105 Challenger Road                                                 
1992
150,050
100.0
4,398
0.74
29.31
 
Rochelle Park
             
120 Passaic Street                                                 
1972
52,000
99.6
1,402
0.24
27.07
 
365 West Passaic Street                                                 
1976
212,578
97.0
4,527
0.76
21.95
 
395 West Passaic Street                                                 
1979
100,589
98.0
2,372
0.40
24.06
 
Upper Saddle River
             
1 Lake Street                                                 
1973/94
474,801
100.0
7,465
1.25
15.72
 
10 Mountainview Road                                                 
1986
192,000
71.8
3,549
0.60
25.74
 
Woodcliff Lake
             
400 Chestnut Ridge Road                                                 
1982
89,200
100.0
1,950
0.33
21.86
 
470 Chestnut Ridge Road                                                 
1987
52,500
100.0
1,328
0.22
25.30
 
530 Chestnut Ridge Road                                                 
1986
57,204
100.0
1,245
0.21
21.76
 
50 Tice Boulevard                                                 
1984
235,000
99.8
6,331
1.06
26.99
 
300 Tice Boulevard                                                 
1991
230,000
100.0
5,698
0.96
24.77
 
               
BURLINGTON COUNTY, NEW JERSEY
             
Moorestown
             
224 Strawbridge Drive                                                 
1984
74,000
100.0
1,494
0.25
20.19
 
228 Strawbridge Drive                                                 
1984
74,000
100.0
1,428
0.24
19.30
 
232 Strawbridge Drive                                                 
1986
74,258
98.8
1,461
0.25
19.91
 
               
ESSEX COUNTY, NEW JERSEY
             
Millburn
             
150 J.F. Kennedy Parkway                                                 
1980
247,476
100.0
7,501
1.26
30.31
 
Roseland
             
101 Eisenhower Parkway                                                 
1980
237,000
87.4
5,288
0.89
25.53
 
103 Eisenhower Parkway                                                 
1985
151,545
68.1
2,688
0.45
26.05
 
105 Eisenhower Parkway                                                 
2001
220,000
91.9
4,950
0.83
24.48
 
               
HUDSON COUNTY, NEW JERSEY
             
Jersey City
             
Harborside Financial Center Plaza 1
1983
400,000
100.0
11,223
1.88
28.06
 
Harborside Financial Center Plaza 2
1990
761,200
99.9
18,826
3.17
24.76
 
Harborside Financial Center Plaza 3
1990
725,600
99.4
18,509
3.11
25.66
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
42

 

 
 
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
Harborside Financial Center Plaza 4-A
2000
207,670
99.4
6,170
1.04
29.89
 
Harborside Financial Center Plaza 5
2002
977,225
100.0
35,459
5.95
36.29
 
101 Hudson Street                                                 
1992
1,246,283
100.0
30,905
5.19
24.80
 
               
MERCER COUNTY, NEW JERSEY
             
Hamilton Township
             
3 AAA Drive                                                 
1981
35,270
62.6
520
0.09
23.55
 
2 South Gold Drive                                                 
1974
33,962
64.5
482
0.08
22.00
 
600 Horizon Drive                                                 
2002
95,000
100.0
1,373
0.23
14.45
 
700 Horizon Drive                                                 
2007
120,000
100.0
2,459
0.41
20.49
 
Princeton
             
103 Carnegie Center                                                 
1984
96,000
68.5
1,788
0.30
27.19
 
3 Independence Way                                                 
1983
111,300
91.8
1,569
0.26
15.36
 
100 Overlook Center                                                 
1988
149,600
100.0
4,980
0.84
33.29
 
5 Vaughn Drive                                                 
1987
98,500
100.0
2,574
0.43
26.13
 
               
MIDDLESEX COUNTY, NEW JERSEY
             
East Brunswick
             
377 Summerhill Road                                                 
1977
40,000
100.0
353
0.06
8.83
 
Edison
             
343 Thornall Street (c)                                              
1991
195,709
100.0
4,159
0.70
21.25
 
Piscataway
             
30 Knightsbridge Road, Bldg. 3                                                 
1977
160,000
100.0
2,465
0.41
15.41
 
30 Knightsbridge Road, Bldg. 4                                                 
1977
115,000
100.0
1,771
0.30
15.40
 
30 Knightsbridge Road, Bldg. 5                                                 
1977
332,607
80.8
4,281
0.72
15.93
 
30 Knightsbridge Road, Bldg. 6                                                 
1977
72,743
63.8
206
0.03
4.44
 
Plainsboro
             
500 College Road East                                                 
1984
158,235
88.1
4,116
0.69
29.53
 
Woodbridge
             
581 Main Street                                                 
1991
200,000
100.0
5,271
0.89
26.36
 
               
MONMOUTH COUNTY, NEW JERSEY
             
Freehold
             
2 Paragon Way                                                 
1989
44,524
44.4
425
0.07
21.50
 
3 Paragon Way                                                 
1991
66,898
75.8
1,180
0.20
23.27
 
4 Paragon Way                                                 
2002
63,989
100.0
1,227
0.21
19.18
 
100 Willowbrook Road                                                 
1988
60,557
74.8
940
0.16
20.75
 
Holmdel
             
23 Main Street                                                 
1977
350,000
100.0
4,023
0.68
11.49
 
Middletown
             
One River Centre Bldg. 1                                                 
1983
122,594
100.0
3,127
0.53
25.51
 
One River Centre Bldg. 2                                                 
1983
120,360
100.0
2,839
0.48
23.59
 
One River Centre Bldg. 3 and 4                                                 
1984
214,518
93.6
4,630
0.78
23.06
 
Neptune
             
3600 Route 66                                                 
1989
180,000
100.0
2,400
0.40
13.33
 
Wall Township
             
1305 Campus Parkway                                                 
1988
23,350
83.7
407
0.07
20.82
 
1350 Campus Parkway                                                 
1990
79,747
91.9
1,524
0.26
20.79
 
               
MORRIS COUNTY, NEW JERSEY
             
Florham Park
             
325 Columbia Turnpike                                                 
1987
168,144
86.1
3,722
0.63
25.71
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
43

 

 
 
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
Morris Plains
             
250 Johnson Road                                                 
1977
75,000
100.0
1,579
0.27
21.05
 
201 Littleton Road                                                 
1979
88,369
88.6
1,785
0.30
22.80
 
Morris Township
             
412 Mt. Kemble Avenue                                                 
1986
475,100
47.1
4,005
0.67
17.90
 
Parsippany
             
4 Campus Drive                                                 
1983
147,475
95.7
3,261
0.55
23.11
 
6 Campus Drive                                                 
1983
148,291
86.2
2,795
0.47
21.87
 
7 Campus Drive                                                 
1982
154,395
54.6
2,186
0.37
25.93
 
8 Campus Drive                                                 
1987
215,265
100.0
6,233
1.05
28.96
 
9 Campus Drive                                                 
1983
156,495
91.2
3,008
0.51
21.08
 
4 Century Drive                                                 
1981
100,036
77.4
1,738
0.29
22.45
 
5 Century Drive                                                 
1981
79,739
77.1
1,416
0.24
23.03
 
6 Century Drive                                                 
1981
100,036
94.7
1,403
0.24
14.81
 
2 Dryden Way                                                 
1990
6,216
100.0
99
0.02
15.93
 
4 Gatehall Drive                                                 
1988
248,480
98.6
6,202
1.04
25.31
 
2 Hilton Court                                                 
1991
181,592
100.0
6,012
1.01
33.11
 
1633 Littleton Road                                                 
1978
57,722
100.0
1,131
0.19
19.59
 
600 Parsippany Road                                                 
1978
96,000
86.6
1,661
0.28
19.98
 
1 Sylvan Way                                                 
1989
150,557
0.0
3,317
0.56
0.00
 
5 Sylvan Way                                                 
1989
151,383
96.5
4,079
0.69
27.92
 
7 Sylvan Way                                                 
1987
145,983
100.0
3,219
0.54
22.05
 
22 Sylvan Way (e)                                                 
2009
250,000
100.0
531
0.09
25.01
 
35 Waterview Boulevard                                                 
1990
172,498
82.5
3,929
0.66
27.61
 
5 Wood Hollow Road                                                 
1979
317,040
73.1
4,922
0.83
21.24
 
               
PASSAIC COUNTY, NEW JERSEY
             
Clifton
             
777 Passaic Avenue                                                 
1983
75,000
88.6
1,513
0.25
22.77
 
Totowa
             
999 Riverview Drive                                                 
1988
56,066
85.1
986
0.17
20.67
 
               
SOMERSET COUNTY, NEW JERSEY
             
Basking Ridge
             
222 Mt. Airy Road                                                 
1986
49,000
100.0
859
0.14
17.53
 
233 Mt. Airy Road                                                 
1987
66,000
100.0
1,315
0.22
19.92
 
Bernards
             
106 Allen Road                                                 
2000
132,010
98.9
2,959
0.50
22.66
 
Bridgewater
             
721 Route 202/206                                                 
1989
192,741
81.2
3,684
0.62
23.54
 
               
UNION COUNTY, NEW JERSEY
             
Clark
             
100 Walnut Avenue                                                 
1985
182,555
99.5
4,664
0.78
25.68
 
Cranford
             
6 Commerce Drive                                                 
1973
56,000
91.8
937
0.16
18.23
 
11 Commerce Drive                                                 
1981
90,000
93.8
1,947
0.33
23.06
 
12 Commerce Drive                                                 
1967
72,260
87.6
867
0.15
13.70
 
14 Commerce Drive                                                 
1971
67,189
77.4
1,094
0.18
21.04
 
20 Commerce Drive                                                 
1990
176,600
99.8
4,498
0.76
25.52
 
25 Commerce Drive                                                 
1971
67,749
87.0
1,289
0.22
21.87
 
65 Jackson Drive                                                 
1984
82,778
97.5
1,887
0.32
23.38
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
44

 

 
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
 
New Providence
             
890 Mountain Avenue                                                 
1977
80,000
95.1
1,878
0.32
24.68
 
               
Total New Jersey Office
 
17,896,642
91.6
387,693
65.19
23.99
 
               
NEW YORK COUNTY, NEW YORK
             
New York
             
125 Broad Street                                                 
1970
524,476
100.0
20,390
3.42
38.88
 
               
ROCKLAND COUNTY, NEW YORK
             
Suffern
             
400 Rella Boulevard                                                 
1988
180,000
89.8
3,705
0.62
22.92
 
               
WESTCHESTER COUNTY, NEW YORK
             
Elmsford
             
100 Clearbrook Road (c)                                                 
1975
60,000
91.9
1,105
0.19
20.04
 
101 Executive Boulevard                                                 
1971
50,000
40.7
578
0.10
28.40
 
555 Taxter Road                                                 
1986
170,554
80.1
3,557
0.60
26.04
 
565 Taxter Road                                                 
1988
170,554
91.5
4,032
0.68
25.84
 
570 Taxter Road                                                 
1972
75,000
72.7
1,374
0.23
25.20
 
Hawthorne
             
1 Skyline Drive                                                 
1980
20,400
99.0
340
0.06
16.84
 
2 Skyline Drive                                                 
1987
30,000
58.6
263
0.04
14.96
 
7 Skyline Drive                                                 
1987
109,000
100.0
2,674
0.45
24.53
 
17 Skyline Drive                                                 
1989
85,000
100.0
1,630
0.27
19.18
 
19 Skyline Drive                                                 
1982
248,400
100.0
4,036
0.68
16.25
 
Tarrytown
             
200 White Plains Road                                                 
1982
89,000
66.8
1,970
0.33
33.14
 
220 White Plains Road                                                 
1984
89,000
89.2
2,014
0.34
25.37
 
White Plains
             
1 Barker Avenue                                                 
1975
68,000
99.0
1,780
0.30
26.44
 
3 Barker Avenue                                                 
1983
65,300
100.0
1,741
0.29
26.66
 
50 Main Street                                                 
1985
309,000
100.0
9,853
1.65
31.89
 
11 Martine Avenue                                                 
1987
180,000
79.3
4,267
0.72
29.89
 
1 Water Street                                                 
1979
45,700
94.7
1,173
0.20
27.10
 
Yonkers
             
1 Executive Boulevard                                                 
1982
112,000
100.0
2,854
0.48
25.48
 
3 Executive Boulevard                                                 
1987
58,000
100.0
1,442
0.24
24.86
 
               
Total New York Office
 
2,739,384
92.2
70,778
11.89
28.03
 
               
CHESTER COUNTY, PENNSYLVANIA
             
Berwyn
             
1000 Westlakes Drive                                                 
1989
60,696
95.7
1,592
0.27
27.41
 
1055 Westlakes Drive                                                 
1990
118,487
94.7
2,987
0.50
26.62
 
1205 Westlakes Drive                                                 
1988
130,265
86.9
3,083
0.52
27.23
 
1235 Westlakes Drive                                                 
1986
134,902
99.0
3,048
0.51
22.82
 
               
DELAWARE COUNTY, PENNSYLVANIA
             
Lester
             
100 Stevens Drive                                                 
1986
95,000
100.0
2,551
0.43
26.85
 
200 Stevens Drive                                                 
1987
208,000
100.0
5,604
0.93
26.94
 
300 Stevens Drive                                                 
1992
68,000
91.6
1,470
0.25
23.60
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
45

 


   
Property Listing
 
Office Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
   
 
Media
               
1400 Providence Road – Center I
1986
100,000
94.2
2,120
0.36
22.51
   
1400 Providence Road – Center II
1990
160,000
93.9
2,641
0.44
17.58
   
 
MONTGOMERY COUNTY, PENNSYLVANIA
               
Bala Cynwyd
               
150 Monument Road                                                 
1981
125,783
95.7
3,041
0.51
25.26
   
Blue Bell
               
4 Sentry Parkway                                                 
1982
63,930
58.3
708
0.12
19.00
   
5 Sentry Parkway East                                                 
1984
91,600
39.3
739
0.12
20.53
   
5 Sentry Parkway West                                                 
1984
38,400
31.5
253
0.04
20.92
   
16 Sentry Parkway                                                 
1988
93,093
96.4
2,359
0.40
26.29
   
18 Sentry Parkway                                                 
1988
95,010
89.7
2,005
0.34
23.53
   
King of Prussia
               
2200 Renaissance Boulevard                                                 
1985
174,124
66.6
2,505
0.42
21.60
   
Lower Providence
               
1000 Madison Avenue                                                 
1990
100,700
51.4
1,227
0.21
23.71
   
Plymouth Meeting
               
1150 Plymouth Meeting Mall                                                 
1970
167,748
77.6
2,886
0.49
22.17
   
                 
Total Pennsylvania Office
 
2,025,738
84.2
40,819
6.86
23.94
   
                 
FAIRFIELD COUNTY, CONNECTICUT
               
Norwalk
               
40 Richards Avenue                                                 
1985
145,487
74.7
2,622
0.44
24.13
   
Stamford
               
1266 East Main Street                                                 
1984
179,260
79.2
3,751
0.62
26.42
   
                 
Total Connecticut Office
 
324,747
77.2
6,373
1.06
25.43
   
                 
WASHINGTON, D.C.
               
1201 Connecticut Avenue, NW                                                 
1940
169,549
100.0
6,807
1.13
40.15
   
1400 L Street, NW                                                 
1987
159,000
100.0
5,865
0.99
36.89
   
                 
Total District of Columbia Office
 
328,549
100.0
12,672
2.12
38.57
   
                 
PRINCE GEORGE’S COUNTY, MARYLAND
               
Greenbelt
               
9200 Edmonston Road                                                 
1973
38,690
100.0
910
0.15
23.52
   
6301 Ivy Lane                                                 
1979
112,003
74.2
1,985
0.33
23.89
   
6303 Ivy Lane                                                 
1980
112,047
57.2
1,728
0.29
26.96
   
6305 Ivy Lane                                                 
1982
112,022
72.3
1,738
0.29
21.46
   
6404 Ivy Lane                                                 
1987
165,234
69.3
2,312
0.39
20.19
   
6406 Ivy Lane                                                 
1991
163,857
0.0
12
0.01
0.00
   
6411 Ivy Lane                                                 
1984
138,405
83.5
2,652
0.45
22.95
   
Lanham
               
4200 Parliament Place                                                 
1989
122,000
89.3
2,679
0.45
24.59
   
                 
Total Maryland Office
 
964,258
62.8
14,016
2.36
23.13
   
                 
                 
TOTAL OFFICE PROPERTIES
 
24,279,318
89.8
532,351
89.48
24.67
   
 
 
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
46

 
 
 
 
 
   
 
Property Listing
 
Office/Flex Properties
 
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
     
 
BURLINGTON COUNTY, NEW JERSEY
                 
Burlington
                 
3 Terri Lane                                                 
1991
64,500
100.0
560
0.09
8.68
     
5 Terri Lane                                                 
1992
74,555
74.1
575
0.10
10.41
     
Moorestown
                 
2 Commerce Drive                                                 
1986
49,000
74.1
168
0.03
4.63
     
101 Commerce Drive                                                 
1988
64,700
100.0
275
0.05
4.25
     
102 Commerce Drive                                                 
1987
38,400
100.0
224
0.04
5.83
     
201 Commerce Drive                                                 
1986
38,400
100.0
216
0.04
5.63
     
202 Commerce Drive                                                 
1988
51,200
100.0
236
0.04
4.61
     
1 Executive Drive                                                 
1989
20,570
81.1
157
0.03
9.41
     
2 Executive Drive                                                 
1988
60,800
100.0
473
0.08
7.78
     
101 Executive Drive                                                 
1990
29,355
99.7
292
0.05
9.98
     
102 Executive Drive                                                 
1990
64,000
100.0
474
0.08
7.41
     
225 Executive Drive                                                 
1990
50,600
67.6
239
0.04
6.99
     
97 Foster Road                                                 
1982
43,200
75.5
136
0.02
4.17
     
1507 Lancer Drive                                                 
1995
32,700
100.0
134
0.02
4.10
     
1245 North Church Street                                                 
1998
52,810
71.6
214
0.04
5.66
     
1247 North Church Street                                                 
1998
52,790
58.1
229
0.04
7.47
     
1256 North Church Street                                                 
1984
63,495
100.0
461
0.08
7.26
     
840 North Lenola Road                                                 
1995
38,300
100.0
362
0.06
9.45
     
844 North Lenola Road                                                 
1995
28,670
100.0
177
0.03
6.17
     
915 North Lenola Road                                                 
1998
52,488
100.0
284
0.05
5.41
     
2 Twosome Drive                                                 
2000
48,600
100.0
450
0.08
9.26
     
30 Twosome Drive                                                 
1997
39,675
89.9
270
0.05
7.57
     
31 Twosome Drive                                                 
1998
84,200
100.0
473
0.08
5.62
     
40 Twosome Drive                                                 
1996
40,265
100.0
311
0.05
7.72
     
41 Twosome Drive                                                 
1998
43,050
88.9
266
0.04
6.95
     
50 Twosome Drive                                                 
1997
34,075
100.0
257
0.04
7.54
     
                   
GLOUCESTER COUNTY, NEW JERSEY
                 
West Deptford
                 
1451 Metropolitan Drive                                                 
1996
21,600
100.0
148
0.02
6.85
     
                   
MERCER COUNTY, NEW JERSEY
                 
Hamilton Township
                 
100 Horizon Center Boulevard                                                 
1989
13,275
100.0
202
0.03
15.22
     
200 Horizon Drive                                                 
1991
45,770
85.3
591
0.10
15.14
     
300 Horizon Drive                                                 
1989
69,780
73.9
1,031
0.17
19.99
     
500 Horizon Drive                                                 
1990
41,205
94.3
611
0.10
15.72
     
                   
MONMOUTH COUNTY, NEW JERSEY
                 
Wall Township
                 
1325 Campus Parkway                                                 
1988
35,000
100.0
655
0.11
18.71
     
1340 Campus Parkway                                                 
1992
72,502
100.0
952
0.16
13.13
     
1345 Campus Parkway                                                 
1995
76,300
95.9
916
0.15
12.52
     
1433 Highway 34                                                 
1985
69,020
78.4
505
0.08
9.33
     
1320 Wyckoff Avenue                                                 
1986
20,336
100.0
189
0.03
9.29
     
1324 Wyckoff Avenue                                                 
1987
21,168
100.0
231
0.04
10.91
     



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
47

 


 
 
Property Listing
 
Office/Flex Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
 
PASSAIC COUNTY, NEW JERSEY
             
Totowa
             
1 Center Court                                                 
1999
38,961
62.2
522
0.09
21.54
 
2 Center Court                                                 
1998
30,600
99.3
396
0.07
13.03
 
11 Commerce Way                                                 
1989
47,025
100.0
577
0.10
12.27
 
20 Commerce Way                                                 
1992
42,540
100.0
465
0.08
10.93
 
29 Commerce Way                                                 
1990
48,930
100.0
711
0.12
14.53
 
40 Commerce Way                                                 
1987
50,576
72.1
484
0.08
13.27
 
45 Commerce Way                                                 
1992
51,207
96.4
572
0.10
11.59
 
60 Commerce Way                                                 
1988
50,333
100.0
526
0.09
10.45
 
80 Commerce Way                                                 
1996
22,500
100.0
269
0.05
11.96
 
100 Commerce Way                                                 
1996
24,600
66.9
294
0.05
17.86
 
120 Commerce Way                                                 
1994
9,024
100.0
126
0.02
13.96
 
140 Commerce Way                                                 
1994
26,881
99.5
375
0.06
14.02
 
               
Total New Jersey Office/Flex
 
2,189,531
91.2
19,261
3.25
9.65
 
               
WESTCHESTER COUNTY, NEW YORK
             
Elmsford
             
11 Clearbrook Road                                                 
1974
31,800
100.0
480
0.08
15.09
 
75 Clearbrook Road                                                 
1990
32,720
100.0
531
0.09
16.23
 
125 Clearbrook Road                                                 
2002
33,000
100.0
712
0.12
21.58
 
150 Clearbrook Road                                                 
1975
74,900
100.0
1,066
0.18
14.23
 
175 Clearbrook Road                                                 
1973
98,900
100.0
1,562
0.26
15.79
 
200 Clearbrook Road                                                 
1974
94,000
91.8
1,131
0.19
13.11
 
250 Clearbrook Road                                                 
1973
155,000
97.3
1,496
0.25
9.92
 
50 Executive Boulevard                                                 
1969
45,200
86.5
482
0.08
12.33
 
77 Executive Boulevard                                                 
1977
13,000
100.0
252
0.04
19.38
 
85 Executive Boulevard                                                 
1968
31,000
99.4
570
0.10
18.50
 
300 Executive Boulevard                                                 
1970
60,000
100.0
685
0.12
11.42
 
350 Executive Boulevard                                                 
1970
15,400
98.8
254
0.04
16.69
 
399 Executive Boulevard                                                 
1962
80,000
100.0
277
0.05
3.46
 
400 Executive Boulevard                                                 
1970
42,200
99.8
687
0.12
16.31
 
500 Executive Boulevard                                                 
1970
41,600
94.3
645
0.11
16.44
 
525 Executive Boulevard                                                 
1972
61,700
100.0
882
0.15
14.29
 
1 Westchester Plaza                                                 
1967
25,000
100.0
342
0.06
13.68
 
2 Westchester Plaza                                                 
1968
25,000
100.0
529
0.09
21.16
 
3 Westchester Plaza                                                 
1969
93,500
84.9
590
0.10
7.43
 
4 Westchester Plaza                                                 
1969
44,700
59.1
594
0.10
22.48
 
5 Westchester Plaza                                                 
1969
20,000
100.0
287
0.05
14.35
 
6 Westchester Plaza                                                 
1968
20,000
100.0
274
0.05
13.70
 
7 Westchester Plaza                                                 
1972
46,200
100.0
762
0.13
16.49
 
8 Westchester Plaza                                                 
1971
67,200
100.0
1,023
0.17
15.22
 
Hawthorne
             
200 Saw Mill River Road                                                 
1965
51,100
92.0
649
0.11
13.80
 
4 Skyline Drive                                                 
1987
80,600
92.2
1,362
0.23
18.33
 
5 Skyline Drive                                                 
1980
124,022
99.3
1,772
0.30
14.39
 
6 Skyline Drive                                                 
1980
44,155
100.0
396
0.07
8.97
 
8 Skyline Drive                                                 
1985
50,000
98.7
928
0.16
18.80
 
10 Skyline Drive                                                 
1985
20,000
84.4
325
0.05
19.25
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
48

 

 
 
Property Listing
 
Office/Flex Properties
(continued)
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
 
11 Skyline Drive                                                 
1989
45,000
100.0
803
0.14
17.84
 
12 Skyline Drive                                                 
1999
46,850
100.0
821
0.14
17.52
 
15 Skyline Drive                                                 
1989
55,000
100.0
1,116
0.19
20.29
 
Yonkers
             
100 Corporate Boulevard                                                 
1987
78,000
98.3
1,479
0.25
19.29
 
200 Corporate Boulevard South                                                 
1990
84,000
99.8
1,419
0.24
16.93
 
4 Executive Plaza                                                 
1986
80,000
100.0
1,390
0.23
17.38
 
6 Executive Plaza                                                 
1987
80,000
100.0
1,410
0.24
17.63
 
1 Odell Plaza                                                 
1980
106,000
99.9
1,370
0.23
12.94
 
3 Odell Plaza                                                 
1984
71,065
100.0
1,597
0.26
22.47
 
5 Odell Plaza                                                 
1983
38,400
89.2
513
0.09
14.98
 
7 Odell Plaza                                                 
1984
42,600
93.3
782
0.13
19.68
 
               
Total New York Office/Flex
 
2,348,812
96.7
34,245
5.79
15.07
 
               
FAIRFIELD COUNTY, CONNECTICUT
             
Stamford
             
419 West Avenue                                                 
1986
88,000
100.0
1,371
0.23
15.58
 
500 West Avenue                                                 
1988
25,000
100.0
421
0.07
16.84
 
550 West Avenue                                                 
1990
54,000
100.0
855
0.14
15.83
 
600 West Avenue                                                 
1999
66,000
100.0
804
0.14
12.18
 
650 West Avenue                                                 
1998
40,000
100.0
686
0.12
17.15
 
               
Total Connecticut Office/Flex
 
273,000
100.0
4,137
0.70
15.15
 
               
               
TOTAL OFFICE/FLEX PROPERTIES
 
4,811,343
94.4
57,643
9.74
12.69
 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
49

 


 
Property Listing
 
Industrial/Warehouse, Retail and Land Properties
 
Property
Location
Year
Built
Net
Rentable
(Sq. Ft.)
Percentage
Leased
as of
3/31/09
(%) (a)
2009
Base
Rent
($000’s)
(b) (c)
Percentage
Of Total
2009
Base Rent
%
2009
Average
Base Rent
Per Sq. Ft.
($) (c) (d)
 
               
WESTCHESTER COUNTY, NEW YORK
             
Elmsford
             
1 Warehouse Lane                                                 
1957
6,600
100.0
86
0.01
13.03
 
2 Warehouse Lane                                                 
1957
10,900
100.0
165
0.03
15.14
 
3 Warehouse Lane                                                 
1957
77,200
100.0
347
0.06
4.49
 
4 Warehouse Lane                                                 
1957
195,500
96.7
1,899
0.32
10.05
 
5 Warehouse Lane                                                 
1957
75,100
81.4
906
0.15
14.82
 
6 Warehouse Lane                                                 
1982
22,100
100.0
512
0.09
23.17
 
               
Total Industrial/Warehouse Properties
 
387,400
94.7
3,915
0.66
10.67
 
               
WESTCHESTER COUNTY, NEW YORK
             
Tarrytown
             
230 White Plains Road                                                 
1984
9,300
100.0
188
0.03
20.22
 
Yonkers
             
2 Executive Boulevard                                                 
1986
8,000
100.0
225
0.04
28.13
 
               
Total Retail Properties
 
17,300
100.0
413
0.07
23.87
 
               
WESTCHESTER COUNTY, NEW YORK
             
Elmsford
             
700 Executive Boulevard                                                 
--
--
--
114
0.02
--
 
Yonkers
             
1 Enterprise Boulevard                                                 
--
--
--
185
0.03
--
 
               
Total Land Leases
 
--
--
299
0.05
--
 
               
 
TOTAL PROPERTIES
 
29,495,361
90.7
594,621
100.00
22.45
 

(a)  
Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future and leases expiring March 31, 2009 aggregating 65,176 square feet (representing 0.2 percent of the Company’s total net rentable square footage) for which no new leases were signed.
(b)  
Total base rent for the 12 months ended March 31, 2009, determined in accordance with generally accepted accounting principles (“GAAP”).  Substantially all of the leases provide for annual base rents plus recoveries and escalation charges based upon the tenant’s proportionate share of and/or increases in real estate taxes and certain operating costs, as defined, and the pass through of charges for electrical usage.
(c)  
Excludes space leased by the Company.
(d)  
Base rent for the 12 months ended March 31, 2009, divided by net rentable square feet leased at March 31, 2009.
(e)  
As this property was acquired or placed in service by the Company during the 12 months ended March 31, 2009, the amounts represented in 2009 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 2009 average base rent per sq. ft. for this property have been calculated by taking 2009 base rent for such property and annualizing these partial-year results, dividing such annualized amounts by the net rentable square feet leased at March 31, 2009.  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 March 31, 2009.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
50

 



Significant Tenants

The following table sets forth a schedule of the Company’s 50 largest tenants for the Consolidated Properties as of March 31, 2009, 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
National Union Fire Insurance Company of Pittsburgh, PA
4
14,331,708
2.4
532,278
2.0
2019
  (b)
Citigroup Global Markets, Inc.
5
13,757,678
2.3
445,803
1.7
2018
  (c)
DB Services New Jersey, Inc.
2
10,905,426
1.8
402,068
1.5
2017
 
Wyndham Worldwide Operations
2
9,024,126
1.5
395,983
1.5
2024
  (d)
Forest Research Institute, Inc.
2
9,023,303
1.5
238,444
0.9
2017
  (e)
New Cingular Wireless PCS, LLC
3
8,995,940
1.5
405,530
1.5
2014
  (f)
United States of America-GSA
11
8,926,642
1.5
283,685
1.1
2017
  (g)
Keystone Mercy Health Plan
2
8,761,006
1.5
303,149
1.2
2020
 
Prentice-Hall, Inc.
1
7,694,097
1.3
474,801
1.8
2014
 
ICAP Securities USA, LLC
1
6,236,408
1.0
159,834
0.6
2017
 
Toys 'R' Us – NJ, Inc.
1
6,152,682
1.0
242,518
0.9
2012
 
Lehman Brothers Holdings, Inc.
1
5,835,986
1.0
270,063
1.0
2018
  (h)
Daiichi Sankyo, Inc.
2
5,785,844
1.0
180,807
0.7
2022
  (i)
TD Ameritrade Online Holdings
1
5,766,149
1.0
184,222
0.7
2015
 
Morgan Stanley & Co., Inc.
4
5,637,926
0.9
370,113
1.4
2016
  (j)
Allstate Insurance Company
10
5,433,870
0.9
226,059
0.9
2017
  (k)
KPMG, LLP
3
5,232,195
0.9
187,994
0.7
2014
  (l)
Credit Suisse (USA), Inc.
1
5,212,307
0.9
153,464
0.6
2012
  (m)
Merrill Lynch Pierce Fenner
2
5,108,037
0.9
298,640
1.1
2017
  (n)
IBM Corporation
3
5,007,630
0.8
310,263
1.2
2012
  (o)
National Financial Services
1
4,798,621
0.8
112,964
0.4
2012
 
Montefiore Medical Center
5
4,497,582
0.8
214,070
0.8
2019
  (p)
Samsung Electronics America
1
4,184,278
0.7
150,050
0.6
2010
 
Vonage America, Inc.
1
3,934,000
0.7
350,000
1.3
2017
 
Bank Of Tokyo-Mitsubishi, Ltd.
1
3,872,785
0.6
137,076
0.5
2019
 
AT&T Corp.
1
3,805,000
0.6
275,000
1.0
2014
 
Arch Insurance Company
1
3,685,118
0.6
106,815
0.4
2024
 
SSB Realty, LLC
1
3,492,830
0.6
114,519
0.4
2009
 
American Institute of Certified Public Accountants
1
3,455,040
0.6
142,953
0.5
2012
 
E*Trade Financial Corporation
1
3,124,160
0.5
106,573
0.4
2022
 
Dow Jones & Company, Inc.
1
3,057,773
0.5
92,312
0.4
2012
 
SunAmerica Asset Management
1
2,958,893
0.5
69,621
0.3
2018
 
Shaw Facilities, Inc.
3
2,899,544
0.5
141,172
0.5
2015
  (q)
United States Life Insurance Co.
1
2,880,000
0.5
180,000
0.7
2013
 
Oppenheimer & Co., Inc.
1
2,808,712
0.5
104,008
0.4
2013
 
Tullett Prebon Holdings Corp.
1
2,787,758
0.5
113,041
0.4
2023
  (r)
High Point Safety & Insurance
2
2,760,561
0.5
116,889
0.4
2020
 
AAA Mid-Atlantic, Inc.
2
2,523,550
0.4
129,784
0.5
2022
  (s)
Bunge Management Services, Inc.
2
2,515,279
0.4
70,283
0.3
2013
  (t)
Tradeweb Markets, LLC
1
2,490,140
0.4
64,976
0.2
2017
 
Regus Business Centre Corp.
2
2,488,274
0.4
79,805
0.3
2011
 
New Jersey Turnpike Authority
1
2,455,463
0.4
100,223
0.4
2017
 
Natixis North America, Inc.
1
2,408,679
0.4
83,629
0.3
2021
 
Movado Group, Inc
1
2,317,604
0.4
93,907
0.4
2013
  (u)
Nextel of New York, Inc.
2
2,225,875
0.4
97,435
0.4
2014
  (v)
UBS Financial Services, Inc.
3
2,209,326
0.4
82,092
0.3
2016
  (w)
Barr Laboratories, Inc.
1
2,119,597
0.4
89,510
0.3
2015
 
HQ Global Workplaces, LLC
5
2,105,512
0.4
96,206
0.4
2020
  (x)
Ark Asset Management Co., Inc.
1
2,094,608
0.4
67,568
0.3
2017
 
Norris, McLaughlin & Marcus, PA
1
2,085,912
0.4
86,913
0.3
2017
 
             
Total
 
241,871,434
40.8
9,735,112
36.8
 

See footnotes on subsequent page.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
51

 



Significant Tenants

(Continued)


(a)  
Annualized base rental revenue is based on actual March, 2009 billings times 12.  For leases whose rent commences after April 1, 2009, 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)  
394,849 square feet expire in 2012; 20,311 square feet expire in 2013; 117,118 square feet expire 2019.
(c)  
21,922 square feet expire in 2009; 330,900 square feet expire in 2010; 26,834 square feet expire in 2014; 26,262 square feet expire in 2016; 39,885 square feet expire in 2018.
(d)  
145,983 square feet expire in 2011; 250,000 square feet expire in 2024.
(e)  
22,785 square feet expire in 2009; 215,659 square feet expire in 2017.
(f)  
333,145 square feet expire in 2013; 72,385 square feet expire in 2014.
(g)  
7,008 square feet expire in 2009; 4,950 square feet expire in 2010; 9,901 square feet expire in 2011; 11,216 square feet expire in 2012; 58,392 square feet expire in 2013; 4,879 square feet expire in 2014; 180,729 square feet expire in 2015; 6,610 square feet expire in 2017.
(h)  
198,559 square feet expire in 2010; 71,504 square feet expire in 2018.
(i)  
8,907 square feet expire in 2013; 171,900 square feet expire in 2022.
(j)  
7,000 square feet expire in 2009; 306,170 square feet expire in 2013; 29,654 square feet expire in 2015; 27,289 square feet expire in 2016.
(k)  
12,823 square feet expire in 2009; 46,555 square feet expire in 2010; 83,693 square feet expire in 2011; 29,005 square feet expire in 2013; 53,983 square feet expire in 2017.
(l)  
46,440 square feet expire in 2009; 57,204 square feet expire in 2010; 77,381 square feet expire in 2012; 6,969 square feet expire in 2014.
(m)  
71,511 square feet expire in 2011; 81,953 square feet expire in 2012.
(n)  
4,451 square feet expire in 2009; 294,189 square feet expire in 2017.
(o)  
61,864 square feet expire in 2010; 248,399 square feet expire in 2012.
(p)  
5,850 square feet expire in 2014; 7,200 square feet expire in 2016; 30,872 square feet expire in 2017; 36,385 square feet expire in 2018; 133,763 square feet expire in 2019.
(q)  
39,060 square feet expire in 2013; 102,112 square feet expire in 2015.
(r)  
12,282 square feet expire in 2011; 100,759 square feet expire in 2023.
(s)  
9,784 square feet expire in 2017; 120,000 square feet expire in 2022.
(t)  
19,500 square feet expire in 2009; 50,783 square feet expire in 2013.
(u)  
3,857 square feet expire in 2009; 90,050 square feet expire in 2013.
(v)  
62,435 square feet expire in 2010; 35,000 square feet expire in 2014.
(w)  
21,554 square feet expire in 2010; 23,373 square feet expire in 2013; 37,165 square feet expire in 2016.
(x)  
22,064 square feet expire in 2013; 33,649 square feet expire in 2018; 19,485 square feet expire in 2019; 21,008 square feet expire in 2020.



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
52

 


Schedule of Lease Expirations

All Consolidated Properties

The following table sets forth a schedule of lease expirations for the total of the Company’s office, office/flex, industrial/warehouse and stand-alone retail properties included in the Consolidated Properties beginning April 1, 2009, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2009 through 2011 only):

Year Of
Expiration/
Market
Number Of
Leases
Expiring (a)
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2009 (c)
           
   Northern NJ
70
431,462
1.6
10,399,568
24.10
1.8
   Central NJ
25
283,142
1.1
7,070,237
24.97
1.2
   Westchester Co., NY
49
214,831
0.8
4,518,911
21.03
0.8
   Manhattan
-
-
-
-
-
-
   Sub. Philadelphia
18
83,530
0.3
1,193,162
14.28
0.2
   Fairfield Co., CT
7
24,382
0.1
585,440
24.01
0.1
   Washington, DC/MD
8
29,891
0.1
798,837
26.73
0.1
   Rockland Co., NY
4
9,946
(d)
241,790
24.31
(d)
TOTAL – 2009
181
1,077,184
4.0
24,807,945
23.03
4.2
             
             
2010
           
   Northern  NJ
113
1,103,542
4.2
25,239,369
22.87
4.3
   Central NJ
70
505,051
1.9
11,657,936
23.08
2.0
   Westchester Co., NY
104
455,410
1.7
10,021,596
22.01
1.7
   Manhattan
2
330,900
1.3
10,711,233
32.37
1.8
   Sub. Philadelphia
54
291,634
1.1
4,384,299
15.03
0.7
   Fairfield Co., CT
11
46,927
0.2
1,195,040
25.47
0.2
   Washington, DC/MD
33
176,851
0.7
4,985,773
28.19
0.8
   Rockland Co., NY
5
8,848
(d)
229,381
25.92
(d)
TOTAL – 2010
392
2,919,163
11.1
68,424,627
23.44
11.5
             
             
2011
           
   Northern  NJ
125
1,369,124
5.2
33,062,589
24.15
5.7
   Central NJ
60
612,982
2.3
15,101,689
24.64
2.5
   Westchester Co., NY
99
598,719
2.3
13,869,967
23.17
2.3
   Manhattan
-
-
-
-
-
-
   Sub. Philadelphia
70
649,696
2.5
11,511,437
17.72
1.9
   Fairfield Co., CT
16
106,527
0.4
2,994,490
28.11
(d)
   Washington, DC/MD
13
69,039
0.3
2,023,127
29.30
0.5
   Rockland Co., NY
3
5,264
(d)
131,236
24.93
0.3
TOTAL – 2011
386
3,411,351
13.0
78,694,535
23.07
13.2
             

Schedule continued, with footnotes, on subsequent page.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
53

 


Schedule of Lease Expirations

All Consolidated Properties (continued)


Year Of
Expiration
Number Of
Leases
Expiring (a)
 
 
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2012
290
2,786,004
10.6
65,697,614
23.58
11.0
             
2013
305
3,611,817
13.8
77,325,624
21.41
13.0
             
2014
228
2,369,025
9.0
51,625,923
21.79
8.7
             
2015
127
2,539,341
9.7
54,461,253
21.45
9.1
             
2016
92
1,149,104
4.4
23,592,015
20.53
4.0
             
2017
78
2,322,911
8.9
56,243,512
24.21
9.4
             
2018
57
1,022,843
3.9
25,062,943
24.50
4.2
             
2019
47
1,004,378
3.8
20,860,704
20.77
3.5
             
2020 and thereafter
45
2,047,437
7.8
49,091,179
23.98
8.2
Totals/Weighted
           
  Average
2,228
26,260,558  (c)
100.0
595,887,874
22.69
100.0

(a)  
Includes office, office/flex, industrial/warehouse and stand-alone retail property tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.
(b)  
Annualized base rental revenue is based on actual March 2009 billings times 12.  For leases whose rent commences after April 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(c)  
Includes leases expiring March 31, 2009 aggregating 65,176 square feet and representing annualized rent of $1,112,215 for which no new leases were signed.
(d)  
Represents less than .05%
(e)  
Reconciliation to Company’s total net rentable square footage is as follows:

 
Square Feet
Square footage leased to commercial tenants
26,260,558
Square footage used for corporate offices, management offices,
 
building use, retail tenants, food services, other ancillary
 
service tenants and occupancy adjustments
479,340
Square footage unleased
2,755,463
Total net rentable square footage (does not include land leases)
29,495,361



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
54

 


Schedule of Lease Expirations

Office Properties

The following table sets forth a schedule of lease expirations for the office properties beginning April 1, 2009, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2009 through 2011 only):

Year Of
Expiration/
Market
Number Of
Leases
Expiring (a)
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2009 (c)
           
   Northern  NJ
63
380,518
1.6
9,726,439
25.56
1.8
   Central NJ
22
261,154
1.2
6,753,816
25.86
1.3
   Westchester Co., NY
30
81,187
0.4
2,248,623
27.70
0.4
   Manhattan
-
-
-
-
-
-
   Sub. Philadelphia
13
35,957
0.2
832,790
23.16
0.2
   Fairfield Co., CT
6
17,382
0.1
501,440
28.85
0.1
   Washington, DC/MD
8
29,891
0.1
798,837
26.73
0.1
   Rockland Co., NY
4
9,946
0.1
241,790
24.31
0.1
TOTAL – 2009
146
816,035
3.7
21,103,735
25.86
4.0
             
2010
           
   Northern  NJ
98
965,071
4.5
23,446,529
24.30
4.5
   Central NJ
56
376,422
1.8
9,609,741
25.53
1.8
   Westchester Co., NY
62
227,885
1.1
6,346,220
27.85
1.2
   Manhattan
2
330,900
1.6
10,711,233
32.37
2.0
   Sub. Philadelphia
33
135,579
0.6
3,218,899
23.74
0.6
   Fairfield Co., CT
10
36,177
0.2
996,165
27.54
0.2
   Washington, DC/MD
33
176,851
0.8
4,985,773
28.19
0.9
   Rockland Co., NY
5
8,848
(d)
229,381
25.92
(d)
TOTAL – 2010
299
2,257,733
10.6
59,543,941
26.37
11.2
             
2011
           
   Northern  NJ
121
1,345,944
6.3
32,775,843
24.35
6.2
   Central NJ
53
587,742
2.8
14,742,172
25.08
2.8
   Westchester Co., NY
62
364,664
1.7
9,743,154
26.72
1.8
   Manhattan
-
-
-
-
-
-
   Sub. Philadelphia
49
392,308
1.8
9,743,833
24.84
1.8
   Fairfield Co., CT
15
99,477
0.5
2,867,590
28.83
0.5
   Washington, DC/MD
13
69,039
0.3
2,023,127
29.30
0.4
   Rockland Co., NY
3
5,264
(d)
131,236
24.93
(d)
TOTAL – 2011
316
2,864,438
13.4
72,026,955
25.15
13.5
             
2012
219
2,172,297
10.2
57,560,164
26.50
10.9
             
2013
230
2,751,360
12.9
65,348,847
23.75
12.3
             
2014
177
1,892,659
8.9
45,639,724
24.11
8.6
             
2015
105
2,256,578
10.6
51,380,666
22.77
9.7
             
2016
76
779,869
3.7
18,639,692
23.90
3.5
             
2017
64
2,158,505
10.1
53,535,589
24.80
10.1
             
2018
36
754,954
3.5
21,279,050
28.19
4.0
             
2019
32
660,631
3.1
16,057,854
24.31
3.1
             
2020 and thereafter
42
1,984,302
9.3
48,247,694
24.31
9.1
Totals/Weighted
  Average
1,742
21,349,361 (c)
100.0
530,363,911
24.84
100.0

(a)  
Includes office tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.
(b)  
Annualized base rental revenue is based on actual March 2009 billings times 12.  For leases whose rent commences after April 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.
(c)  
Includes leases expiring March 31, 2009 aggregating 30,141 square feet and representing annualized rent of $702,120 for which no new leases were signed.
(d)  
Represents 0.05% or less.
 
 
 


Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 

 
55

 


 

Schedule of Lease Expirations

Office/Flex Properties

The following table sets forth a schedule of lease expirations for the office/flex properties beginning April 1, 2009, assuming that none of the tenants exercise renewal or termination options (with a breakdown by market for 2009 through 2011 only):

Year Of
Expiration/
Market
Number Of
Leases
Expiring (a)
 
 
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2009 (c)
           
   Northern  NJ
7
50,944
1.1
673,129
13.21
1.2
   Central NJ
3
21,988
0.5
316,421
14.39
0.5
   Westchester Co., NY
19
133,644
3.0
2,270,288
16.99
3.7
   Sub. Philadelphia
5
47,573
1.1
360,372
7.58
0.6
   Fairfield Co., CT
1
7,000
0.2
84,000
12.00
0.1
TOTAL – 2009
35
261,149
5.9
3,704,210
14.18
6.1
             
2010
           
   Northern  NJ
15
138,471
3.1
1,792,840
12.95
2.9
   Central NJ
14
128,629
2.8
2,048,195
15.92
3.4
   Westchester Co., NY
41
222,575
4.9
3,586,276
16.11
5.9
   Sub. Philadelphia
21
156,055
3.5
1,165,400
7.47
1.9
   Fairfield Co., CT
1
10,750
0.2
198,875
18.50
0.3
TOTAL – 2010
92
656,480
14.5
8,791,586
13.39
14.4
             
2011
           
   Northern  NJ
4
23,180
0.4
286,746
12.37
0.5
   Central NJ
7
25,240
0.6
359,517
14.24
0.6
   Westchester Co., NY
36
226,455
5.0
4,031,813
17.80
6.6
   Sub. Philadelphia
21
257,388
5.7
1,767,604
6.87
2.9
   Fairfield Co., CT
1
7,050
0.2
126,900
18.00
0.2
TOTAL – 2011
69
539,313
11.9
6,572,580
12.19
10.8
             
2012
70
607,069
13.4
8,073,061
13.30
13.2
             
2013
64
706,152
15.6
10,604,193
15.02
17.4
             
2014
47
436,521
9.6
5,178,649
11.86
8.5
             
2015
21
254,763
5.6
2,758,587
10.83
4.5
             
2016
14
234,153
5.2
3,432,651
14.66
5.6
             
2017
14
164,406
3.6
2,707,923
16.47
4.4
             
2018
20
259,889
5.7
3,558,893
13.69
5.8
             
2019
15
343,747
7.6
4,802,850
13.97
7.9
             
2020 and thereafter
3
63,135
1.4
843,485
13.36
1.4
Totals/Weighted
           
  Average
464
4,526,777
100.0
61,028,668
13.48
100.0


(a)  
Includes office/flex tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.
(b)  
Annualized base rental revenue is based on actual March 2009 billings times 12.  For leases whose rent commences after April 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above. Includes office/flex tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.
(c)  
Includes leases expiring March 31, 2009 aggregating 35,035 square feet and representing annualized rent of $410,095 for which no new leases were signed.




Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
56

 



Schedule of Lease Expirations

Industrial/Warehouse Properties

The following table sets forth a schedule of lease expirations for the industrial/warehouse properties beginning April 1, 2009, assuming that none of the tenants exercise renewal or termination options.  All industrial/warehouse properties are located in the Westchester County, NY market:

Year Of
Expiration
Number Of
Leases
Expiring (a)
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2010
1
4,950
1.4
89,100
18.00
2.2
             
2011
1
7,600
2.1
95,000
12.50
2.3
             
2012
1
6,638
1.8
64,389
9.70
1.6
             
2013
11
154,305
42.0
1,372,584
8.90
33.7
             
2014
3
30,545
8.3
612,550
20.05
15.0
             
2015
1
28,000
7.6
322,000
11.50
7.9
             
2016
2
135,082
36.8
1,519,672
11.25
37.3
Totals/Weighted
           
  Average
20
367,120
100.0
4,075,295
11.10
100.0

(a)  
Includes industrial/warehouse tenants only.  Excludes leases for amenity, retail, parking and month-to-month industrial/warehouse tenants.  Some tenants have multiple leases.
(b)  
Annualized base rental revenue is based on actual March 2009 billings times 12.  For leases whose rent commences after April 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, the historical results may differ from those set forth above.
 

 

Stand-Alone Retail Properties

The following table sets forth a schedule of lease expirations for the stand-alone retail properties beginning April 1, 2009, assuming that none of the tenants exercise renewal or termination options.  All stand-alone retail properties are located in the Westchester County, NY market:

Year Of
Expiration
Number Of
Leases
Expiring (a)
Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)
Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)
Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)
Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)
Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)
             
2014
1
9,300
53.8
195,000
20.97
46.4
             
2018
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 March 2009 billings times 12.  For leases whose rent commences after April 1, 2009 annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

 



Mack-Cali Realty Corporation
Supplemental Operating and Financial Data for the Quarter Ended March 31, 2009

 
 
57