UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
(Mark One)
For the quarterly period ended
or
For the transition period from to
Commission File Number:
Commission File Number:
(Exact name of registrant as specified in its charter)
|
|
|
| ||
Delaware (Mack-Cali Realty, L.P.) |
| 22-3315804 (Mack-Cali Realty, L.P.) |
(State or other jurisdiction of incorporation or organization) |
| (I.R.S. Employer Identification No.) |
|
|
|
| ||
(Address of principal executive offices) |
| (Zip Code) |
(
(Registrant’s telephone number, including area code)
|
|
|
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
|
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past ninety (90) days.
|
|
Mack-Cali Realty Corporation | NO |
Mack-Cali Realty, L.P. | YES NO |
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
|
|
Mack-Cali Realty Corporation | NO |
Mack-Cali Realty, L.P. | YES NO |
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Mack-Cali Realty Corporation:
|
|
|
|
|
Accelerated filer | Non-accelerated filer | Smaller reporting company | Emerging Growth Company |
Mack-Cali Realty, L.P.:
|
|
|
|
|
Large accelerated filer | Accelerated filer | Non-accelerated filer | Smaller reporting company | Emerging Growth Company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Mack-Cali Realty Corporation
Mack-Cali Realty, L.P.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
|
|
Mack-Cali Realty Corporation | YES NO |
Mack-Cali Realty, L.P. | YES NO |
As of October 28, 2019, there were
Mack-Cali Realty, L.P. does not have any class of common equity that is registered pursuant to Section 12 of the Exchange Act.
EXPLANATORY NOTE
This report combines the quarterly reports on Form 10-Q for the period ended September 30, 2019 of Mack-Cali Realty Corporation and Mack-Cali Realty, L.P. Unless stated otherwise or the context otherwise requires, references to the “Operating Partnership” mean Mack-Cali Realty, L.P., a Delaware limited partnership, and references to the “General Partner” mean Mack-Cali Realty Corporation, a Maryland corporation and real estate investment trust (“REIT”), and its subsidiaries, including the Operating Partnership. References to the “Company,” “we,” “us” and “our” mean collectively the General Partner, the Operating Partnership and those entities/subsidiaries consolidated by the General Partner.
The Operating Partnership conducts the business of providing leasing, management, acquisition, development, construction and tenant-related services for its General Partner. The Operating Partnership, through its operating divisions and subsidiaries, including the Mack-Cali property-owning partnerships and limited liability companies is the entity through which all of the General Partner’s operations are conducted. The General Partner is the sole general partner of the Operating Partnership and has exclusive control of the Operating Partnership’s day-to-day management.
As of September 30, 2019, the General Partner owned an approximate 90.1 percent common unit interest in the Operating Partnership. The remaining approximate 9.9 percent common unit interest is owned by limited partners. The limited partners of the Operating Partnership are (1) persons who contributed their interests in properties to the Operating Partnership in exchange for common units (each, a “Common Unit”) or preferred units of limited partnership interest in the Operating Partnership or (2) recipients of long term incentive plan units of the Operating Partnership pursuant to the General Partner’s executive compensation plans.
A Common Unit of the Operating Partnership and a share of common stock of the General Partner (the “Common Stock”) have substantially the same economic characteristics in as much as they effectively share equally in the net income or loss of the Company. The General Partner owns a number of common units of the Operating Partnership equal to the number of issued and outstanding shares of the General Partner’s common stock. Common unitholders (other than the General Partner) have the right to redeem their Common Units, subject to certain restrictions under the Second Amended and Restated Agreement of Limited Partnership of the Operating Partnership, as amended (the “Partnership Agreement”) and agreed upon at the time of issuance of the units that may restrict such right for a period of time, generally one year from issuance. The redemption is required to be satisfied in shares of Common Stock of the General Partner, cash, or a combination thereof, calculated as follows: one share of the General Partner’s Common Stock, or cash equal to the fair market value of a share of the General Partner’s Common Stock at the time of redemption, for each Common Unit. The General Partner, in its sole discretion, determines the form of redemption of Common Units (i.e., whether a common unitholder receives Common Stock of the General Partner, cash, or any combination thereof). If the General Partner elects to satisfy the redemption with shares of Common Stock of the General Partner as opposed to cash, the General Partner is obligated to issue shares of its Common Stock to the redeeming unitholder. Regardless of the rights described above, the common unitholders may not put their units for cash to the Company or the General Partner under any circumstances. With each such redemption, the General Partner’s percentage ownership in the Operating Partnership will increase. In addition, whenever the General Partner issues shares of its Common Stock other than to acquire Common Units, the General Partner must contribute any net proceeds it receives to the Operating Partnership and the Operating Partnership must issue to the General Partner an equivalent number of Common Units. This structure is commonly referred to as an umbrella partnership REIT, or UPREIT.
The Company believes that combining the quarterly reports on Form 10-Q of the General Partner and the Operating Partnership into this single report provides the following benefits:
The Company believes it is important to understand the few differences between the General Partner and the Operating Partnership in the context of how they operate as a consolidated company. The financial results of the Operating Partnership are consolidated into the financial statements of the General Partner. The General Partner does not have any other significant assets, liabilities or operations, other than its interests in the Operating Partnership, nor does the Operating Partnership have employees of its own. The Operating Partnership, not the General Partner, generally executes all significant business relationships other than transactions involving the securities of the General Partner. The Operating Partnership holds substantially all of the assets of the General Partner, including ownership interests in joint ventures. The Operating Partnership conducts the operations of the business and is structured as a partnership with no publicly traded equity. Except for the net proceeds from equity offerings by the General Partner, which are contributed to the
capital of the Operating Partnership in consideration of common or preferred units in the Operating Partnership, as applicable, the Operating Partnership generates all remaining capital required by the Company’s business. These sources include working capital, net cash provided by operating activities, borrowings under the Company’s unsecured revolving credit facility and unsecured term loan facilities, the issuance of secured and unsecured debt and equity securities and proceeds received from the disposition of properties and joint ventures.
Shareholders’ equity, partners’ capital and noncontrolling interests are the main areas of difference between the consolidated financial statements of the General Partner and the Operating Partnership. The limited partners of the Operating Partnership are accounted for as partners’ capital in the Operating Partnership’s financial statements as is the General Partner’s interest in the Operating Partnership. The noncontrolling interests in the Operating Partnership’s financial statements comprise the interests of unaffiliated partners in various consolidated partnerships and development joint venture partners. The noncontrolling interests in the General Partner’s financial statements are the same noncontrolling interests at the Operating Partnership’s level and include limited partners of the Operating Partnership. The differences between shareholders’ equity and partners’ capital result from differences in the equity issued at the General Partner and Operating Partnership levels.
To help investors better understand the key differences between the General Partner and the Operating Partnership, certain information for the General Partner and the Operating Partnership in this report has been separated, as set forth below:
This report also includes separate Part I, Item 4. Controls and Procedures sections and separate Exhibits 31 and 32 certifications for each of the General Partner and the Operating Partnership in order to establish that the requisite certifications have been made and that the General Partner and Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934 and 18 U.S.C. §1350.
MACK-CALI REALTY CORPORATION
MACK-CALI REALTY, L.P.
FORM 10-Q
INDEX
|
|
|
|
|
| Page | |
Part I | Financial Information |
| |
|
| ||
|
| Mack-Cali Realty Corporation |
|
|
| Consolidated Balance Sheets as of September 30, 2019 and December 31, 2018 | 6 |
|
| 7 | |
|
| 8 | |
|
| 9 | |
|
| Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018 | 11 |
|
| Mack-Cali Realty, L.P. |
|
|
| Consolidated Balance Sheets as of September 30, 2019 and December 31, 2018 | 12 |
|
| 13 | |
|
| 14 | |
|
| 15 | |
|
| Consolidated Statements of Cash Flows for the nine months ended September 30, 2019 and 2018 | 17 |
|
| Mack-Cali Realty Corporation and Mack-Cali Realty, L.P. |
|
|
| 18 | |
| Management’s Discussion and Analysis of Financial Condition and Results of Operations | 62 | |
| 88 | ||
| 88 | ||
Part II | Other Information |
| |
|
| Mack-Cali Realty Corporation and Mack-Cali Realty, L.P. |
|
| 89 | ||
| 89 | ||
| 89 | ||
| 89 | ||
| 89 | ||
| 89 | ||
| 89 | ||
| 90 | ||
| 101 |
MACK-CALI REALTY CORPORATION
MACK-CALI REALTY, L.P.
Part I – Financial Information
Item 1. Financial Statements
The accompanying unaudited consolidated balance sheets, statements of operations, of comprehensive income, of changes in equity, and of cash flows and related notes thereto, have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the disclosures required by GAAP for complete financial statements. The financial statements reflect all adjustments consisting only of normal, recurring adjustments, which are, in the opinion of management, necessary for a fair statement for the interim periods.
The aforementioned financial statements should be read in conjunction with the notes to the aforementioned financial statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations and the financial statements and notes thereto included in Mack-Cali Realty Corporation’s and Mack-Cali Realty, L.P.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018.
The results of operations for the three and nine-month periods ended September 30, 2019 are not necessarily indicative of the results to be expected for the entire fiscal year or any other period.
MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (in thousands, except per share amounts) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
| September 30, |
|
| December 31, |
ASSETS |
| 2019 |
|
| 2018 |
Rental property |
|
|
|
|
|
Land and leasehold interests | $ | |
| $ | |
Buildings and improvements |
| |
|
| |
Tenant improvements |
| |
|
| |
Furniture, fixtures and equipment |
| |
|
| |
|
| |
|
| |
Less – accumulated depreciation and amortization |
| ( |
|
| ( |
|
| |
|
| |
Rental property held for sale, net |
| |
|
| |
Net investment in rental property |
| |
|
| |
Cash and cash equivalents |
| |
|
| |
Restricted cash |
| |
|
| |
Investments in unconsolidated joint ventures |
| |
|
| |
Unbilled rents receivable, net |
| |
|
| |
Deferred charges, goodwill and other assets, net |
| |
|
| |
Accounts receivable, net of allowance for doubtful accounts |
|
|
|
|
|
of $ |
| |
|
| |
|
|
|
|
|
|
Total assets | $ | |
| $ | |
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
Senior unsecured notes, net | $ | |
| $ | |
Unsecured revolving credit facility and term loans |
| |
|
| |
Mortgages, loans payable and other obligations, net |
| |
|
| |
Dividends and distributions payable |
| |
|
| |
Accounts payable, accrued expenses and other liabilities |
| |
|
| |
Rents received in advance and security deposits |
| |
|
| |
Accrued interest payable |
| |
|
| |
Total liabilities |
| |
|
| |
Commitments and contingencies |
|
|
| ||
|
|
|
|
|
|
Redeemable noncontrolling interests |
| |
|
| |
|
|
|
|
|
|
Equity: |
|
|
|
|
|
Mack-Cali Realty Corporation stockholders’ equity: |
|
|
|
|
|
Common stock, $ |
|
|
|
|
|
| |
|
| | |
Additional paid-in capital |
| |
|
| |
Dividends in excess of net earnings |
| ( |
|
| ( |
Accumulated other comprehensive income (loss) |
| |
|
| |
Total Mack-Cali Realty Corporation stockholders’ equity |
| |
|
| |
|
|
|
|
|
|
Noncontrolling interests in subsidiaries: |
|
|
|
|
|
Operating Partnership |
| |
|
| |
Consolidated joint ventures |
| |
|
| |
Total noncontrolling interests in subsidiaries |
| |
|
| |
|
|
|
|
|
|
Total equity |
| |
|
| |
|
|
|
|
|
|
Total liabilities and equity | $ | |
| $ | |
The accompanying notes are an integral part of these consolidated financial statements.
CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
|
| September 30, |
|
| September 30, | ||||||
REVENUES |
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Revenue from leases |
| $ | |
| $ | |
| $ | |
| $ | |
Real estate services |
|
| |
|
| |
|
| |
|
| |
Parking income |
|
| |
|
| |
|
| |
|
| |
Hotel income |
|
| |
|
| - |
|
| |
|
| - |
Other income |
|
| |
|
| |
|
| |
|
| |
Total revenues |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes |
|
| |
|
| |
|
| |
|
| |
Utilities |
|
| |
|
| |
|
| |
|
| |
Operating services |
|
| |
|
| |
|
| |
|
| |
Real estate services expenses |
|
| |
|
| |
|
| |
|
| |
Leasing personnel costs |
|
| |
|
| - |
|
| |
|
| - |
General and administrative |
|
| |
|
| |
|
| |
|
| |
Depreciation and amortization |
|
| |
|
| |
|
| |
|
| |
Property impairments |
|
| |
|
| - |
|
| |
|
| - |
Land and other impairments |
|
| |
|
| - |
|
| |
|
| - |
Total expenses |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER (EXPENSE) INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Interest and other investment income (loss) |
|
| |
|
| |
|
| |
|
| |
Equity in earnings (loss) of unconsolidated joint ventures |
|
| ( |
|
| ( |
|
| ( |
|
| |
Gain on change of control of interests |
|
| - |
|
| |
|
| |
|
| |
Realized gains (losses) and unrealized losses on disposition of |
|
|
|
|
|
|
|
|
|
|
|
|
rental property, net |
|
| ( |
|
| ( |
|
| |
|
| |
Gain (loss) on disposition of developable land |
|
| |
|
| - |
|
| |
|
| - |
Gain on sale of investment in unconsolidated joint venture |
|
| - |
|
| - |
|
| |
|
| - |
Gain (loss) from extinguishment of debt, net |
|
| ( |
|
| - |
|
| |
|
| ( |
Total other income (expense) |
|
| ( |
|
| ( |
|
| |
|
| ( |
Net income (loss) |
|
| ( |
|
| |
|
| |
|
| |
Noncontrolling interests in consolidated joint ventures |
|
| |
|
| |
|
| |
|
| |
Noncontrolling interests in Operating Partnership |
|
| |
|
| |
|
| ( |
|
| ( |
Redeemable noncontrolling interests |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Net income (loss) available to common shareholders |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding |
|
| |
|
| |
|
| |
|
| |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
|
| September 30, |
|
| September 30, | ||||||
|
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
| $ | ( |
| $ | |
| $ | |
| $ | |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gain (loss) on derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
for interest rate swaps |
|
| ( |
|
| |
|
| ( |
|
| |
Comprehensive income (loss) |
| $ | ( |
| $ | |
| $ | |
| $ | |
Comprehensive (income) loss attributable to noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
|
interests in consolidated joint ventures |
|
| |
|
| |
|
| |
|
| |
Comprehensive (income) loss attributable to redeemable |
|
|
|
|
|
|
|
|
|
|
|
|
noncontrolling interests |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Comprehensive (income) loss attributable to noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
|
interests in Operating Partnership |
|
| |
|
| |
|
| ( |
|
| ( |
Comprehensive income (loss) attributable to common shareholders |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
|
|
|
|
| Additional |
|
| Dividends in |
|
| Other |
|
| Noncontrolling |
|
|
| |||
|
| Common Stock |
|
| Paid-In |
|
| Excess of |
|
| Comprehensive |
|
| Interests |
|
|
| |||
For the Three Months Ended September 30, 2019 |
| Shares |
|
| Par Value |
|
| Capital |
|
| Net Earnings |
|
| Income (Loss) |
|
| in Subsidiaries |
|
| Total Equity |
Balance at July 1, 2019 |
| |
| $ | |
| $ | |
| $ | ( |
| $ | |
| $ | |
| $ | |
Net income (loss) |
| - |
|
| - |
|
| - |
|
| ( |
|
| - |
|
| ( |
|
| ( |
Common stock dividends |
| - |
|
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
Common unit distributions |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| ( |
|
| ( |
Redeemable noncontrolling interests |
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
|
| ( |
Redemption of common units |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| ( |
|
| ( |
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
| |
|
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Directors' deferred compensation plan |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Stock compensation |
| ( |
|
| - |
|
| |
|
| - |
|
| - |
|
| |
|
| |
Other comprehensive income (loss) |
| - |
|
| - |
|
| - |
|
| - |
|
| ( |
|
| ( |
|
| ( |
Rebalancing of ownership percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
between parent and subsidiaries |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| ( |
|
| - |
Balance at September 30, 2019 |
| |
| $ | |
| $ | |
| $ | ( |
| $ | |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
|
|
|
|
| Additional |
|
| Dividends in |
|
| Other |
|
| Noncontrolling |
|
|
| |||
|
| Common Stock |
|
| Paid-In |
|
| Excess of |
|
| Comprehensive |
|
| Interests |
|
|
| |||
For the Three Months Ended September 30, 2018 |
| Shares |
|
| Par Value |
|
| Capital |
|
| Net Earnings |
|
| Income (Loss) |
|
| in Subsidiaries |
|
| Total Equity |
Balance at July 1, 2018 |
| |
| $ | |
| $ | |
| $ | ( |
| $ | |
| $ | |
| $ | |
Net income (loss) |
| - |
|
| - |
|
| - |
|
| ( |
|
| - |
|
| |
|
| |
Common stock dividends |
| - |
|
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
Common unit distributions |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| ( |
|
| ( |
Redeemable noncontrolling interest |
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
|
| ( |
Increase in noncontrolling interest |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| |
|
| |
Redemption of common units for common stock |
| |
|
| |
|
| |
|
| - |
|
| - |
|
| ( |
|
| - |
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
| |
|
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Directors' deferred compensation plan |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Stock compensation |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| |
|
| |
Cancellation of restricted shares |
| ( |
|
| - |
|
| - |
|
| - |
|
| - |
|
| ( |
|
| ( |
Other comprehensive income (loss) |
| - |
|
| - |
|
| - |
|
| - |
|
| |
|
| |
|
| |
Rebalancing of ownership percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
between parent and subsidiaries |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| ( |
|
| - |
Balance at September 30, 2018 |
| |
| $ | |
| $ | |
| $ | ( |
| $ | |
| $ | |
| $ | |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
|
|
|
|
| Additional |
|
| Dividends in |
|
| Other |
|
| Noncontrolling |
|
|
| |||
|
| Common Stock |
|
| Paid-In |
|
| Excess of |
|
| Comprehensive |
|
| Interests |
|
|
| |||
For the Nine Months Ended September 30, 2019 |
| Shares |
|
| Par Value |
|
| Capital |
|
| Net Earnings |
|
| Income (Loss) |
|
| in Subsidiaries |
|
| Total Equity |
Balance at January 1, 2019 |
| |
| $ | |
| $ | |
| $ | ( |
| $ | |
| $ | |
| $ | |
Net income (loss) |
| - |
|
| - |
|
| - |
|
| |
|
| - |
|
| |
|
| |
Common stock dividends |
| - |
|
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
Common unit distributions |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| ( |
|
| ( |
Redeemable noncontrolling interests |
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
|
| ( |
Change in noncontrolling interests in consolidated joint ventures |
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| |
|
| |
Redemption of common units for common stock |
| |
|
| |
|
| |
|
| - |
|
| - |
|
| ( |
|
| - |
Redemption of common units |
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
|
| ( |
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
| |
|
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Directors' deferred compensation plan |
| |
|
| |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Stock compensation |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| |
|
| |
Cancellation of unvested LTIP units |
| ( |
|
| - |
|
| - |
|
| |
|
| - |
|
| ( |
|
| ( |
Other comprehensive income (loss) |
| - |
|
| - |
|
| - |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Rebalancing of ownership percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
between parent and subsidiaries |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| ( |
|
| - |
Balance at September 30, 2019 |
| |
| $ | |
| $ | |
| $ | ( |
| $ | |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
|
|
|
|
|
| Additional |
|
| Dividends in |
|
| Other |
|
| Noncontrolling |
|
|
| |||
|
| Common Stock |
|
| Paid-In |
|
| Excess of |
|
| Comprehensive |
|
| Interests |
|
|
| |||
For the Nine Months Ended September 30, 2018 |
| Shares |
|
| Par Value |
|
| Capital |
|
| Net Earnings |
|
| Income (Loss) |
|
| in Subsidiaries |
|
| Total Equity |
Balance at January 1, 2018 |
| |
| $ | |
| $ | |
| $ | ( |
| $ | |
| $ | |
| $ | |
Net income (loss) |
| - |
|
| - |
|
| - |
|
| |
|
| - |
|
| |
|
| |
Common stock dividends |
| - |
|
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
Common unit distributions |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| ( |
|
| ( |
Redeemable noncontrolling interest |
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
|
| ( |
Increase in noncontrolling interest |
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| |
|
| |
Redemption of common units for common stock |
| |
|
| |
|
| |
|
| - |
|
| - |
|
| ( |
|
| - |
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
| |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| - |
|
| ( |
Directors' deferred compensation plan |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Stock compensation |
| |
|
| |
|
| |
|
| - |
|
| - |
|
| |
|
| |
Cancellation of restricted shares |
| ( |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
|
| ( |
Other comprehensive income (loss) |
| - |
|
| - |
|
| - |
|
| - |
|
| |
|
| |
|
| |
Rebalancing of ownership percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
between parent and subsidiaries |
| - |
|
| - |
|
| |
|
| - |
|
| - |
|
| ( |
|
| - |
Balance at September 30, 2018 |
| |
| $ | |
| $ | |
| $ | ( |
| $ | |
| $ | |
| $ | |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended | |||
|
|
| September 30, | |||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
| 2019 |
|
| 2018 |
Net income |
| $ | |
| $ | |
Adjustments to reconcile net income (loss) to net cash provided by |
|
|
|
|
|
|
Operating activities: |
|
|
|
|
|
|
Depreciation and amortization, including related intangible assets |
|
| |
|
| |
Amortization of directors deferred compensation stock units |
|
| |
|
| |
Amortization of stock compensation |
|
| |
|
| |
Amortization of deferred financing costs |
|
| |
|
| |
Amortization of debt discount and mark-to-market |
|
| ( |
|
| ( |
Equity in (earnings) loss of unconsolidated joint ventures |
|
| |
|
| ( |
Distributions of cumulative earnings from unconsolidated joint ventures |
|
| |
|
| |
Gain on change of control of interests |
|
| ( |
|
| ( |
Realized (gains) losses and unrealized losses on disposition of rental property, net |
|
| ( |
|
| ( |
Gain on disposition of developable land |
|
| ( |
|
| - |
Property impairments |
|
| |
|
| - |
Land and other Impairments |
|
|
|
| - | |
Gain on sale of investments in unconsolidated joint ventures |
|
| ( |
|
| - |
(Gain)Loss from extinguishment of debt |
|
| ( |
|
| |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Increase in unbilled rents receivable, net |
|
| ( |
|
| ( |
Increase in deferred charges, goodwill and other assets |
|
| ( |
|
| ( |
Increase in accounts receivable, net |
|
| ( |
|
| ( |
Increase in accounts payable, accrued expenses and other liabilities |
|
| |
|
| |
Increase (decrease) in rents received in advance and security deposits |
|
| |
|
| ( |
Increase in accrued interest payable |
|
| |
|
| |
|
|
|
|
|
|
|
Net cash provided by operating activities |
| $ | |
| $ | |
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
Rental property acquisitions and related intangibles |
| $ | ( |
| $ | ( |
Rental property additions and improvements |
|
| ( |
|
| ( |
Development of rental property and other related costs |
|
| ( |
|
| ( |
Proceeds from the sales of rental property |
|
| |
|
| |
Proceeds from the sale of investments in unconsolidated joint ventures |
|
| |
|
| - |
Repayment of notes receivable |
|
| |
|
| |
Investment in unconsolidated joint ventures |
|
| ( |
|
| ( |
Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
| |
|
| |
|
|
|
|
|
|
|
Net cash used in investing activities |
| $ | ( |
| $ | ( |
|
|
|
|
|
|
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
Borrowings from revolving credit facility |
| $ | |
| $ | |
Repayment of revolving credit facility |
|
| ( |
|
| ( |
Repayment of unsecured term loan |
|
| ( |
|
| - |
Proceeds from mortgages and loans payable |
|
| |
|
| |
Repayment of mortgages, loans payable and other obligations |
|
| ( |
|
| ( |
Acquisition of noncontrolling interests |
|
| ( |
|
| - |
Issuance of redeemable noncontrolling interests, net |
|
| |
|
| |
Payment of financing costs |
|
| ( |
|
| ( |
(Contributions) Distributions to noncontrolling interests |
|
| ( |
|
| ( |
Payment of dividends and distributions |
|
| ( |
|
| ( |
|
|
|
|
|
|
|
Net cash provided by financing activities |
| $ | |
| $ | |
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
| $ | |
| $ | ( |
Cash, cash equivalents and restricted cash, beginning of period (1) |
|
| |
|
| |
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash, end of period (2) |
| $ | |
| $ | |
(1)
(2)
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (in thousands, except per unit amounts) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| September 30, |
|
| December 31, |
ASSETS |
| 2019 |
|
| 2018 |
Rental property |
|
|
|
|
|
Land and leasehold interests | $ | |
| $ | |
Buildings and improvements |
| |
|
| |
Tenant improvements |
| |
|
| |
Furniture, fixtures and equipment |
| |
|
| |
|
| |
|
| |
Less – accumulated depreciation and amortization |
| ( |
|
| ( |
|
| |
|
| |
Rental property held for sale, net |
| |
|
| |
Net investment in rental property |
| |
|
| |
Cash and cash equivalents |
| |
|
| |
Restricted cash |
| |
|
| |
Investments in unconsolidated joint ventures |
| |
|
| |
Unbilled rents receivable, net |
| |
|
| |
Deferred charges, goodwill and other assets, net |
| |
|
| |
Accounts receivable, net of allowance for doubtful accounts |
|
|
|
|
|
of $ |
| |
|
| |
|
|
|
|
|
|
Total assets | $ | |
| $ | |
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
Senior unsecured notes, net | $ | |
| $ | |
Unsecured revolving credit facility and term loans |
| |
|
| |
Mortgages, loans payable and other obligations, net |
| |
|
| |
Distributions payable |
| |
|
| |
Accounts payable, accrued expenses and other liabilities |
| |
|
| |
Rents received in advance and security deposits |
| |
|
| |
Accrued interest payable |
| |
|
| |
Total liabilities |
| |
|
| |
Commitments and contingencies |
|
|
| ||
|
|
|
|
|
|
Redeemable noncontrolling interests |
| |
|
| |
|
|
|
|
|
|
Partners’ Capital: |
|
|
|
|
|
General Partner, |
| |
|
| |
Limited partners, |
| |
|
| |
Accumulated other comprehensive income (loss) |
| |
|
| |
Total Mack-Cali Realty, L.P. partners’ capital |
| |
|
| |
|
|
|
|
|
|
Noncontrolling interests in consolidated joint ventures |
| |
|
| |
|
|
|
|
|
|
Total equity |
| |
|
| |
|
|
|
|
|
|
Total liabilities and equity | $ | |
| $ | |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per unit amounts) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
|
| September 30, |
|
| September 30, | ||||||
REVENUES |
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Revenue from leases |
| $ | |
| $ | |
| $ | |
| $ | |
Real estate services |
|
| |
|
| |
|
| |
|
| |
Parking income |
|
| |
|
| |
|
| |
|
| |
Hotel income |
|
| |
|
| - |
|
| |
|
| - |
Other income |
|
| |
|
| |
|
| |
|
| |
Total revenues |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes |
|
| |
|
| |
|
| |
|
| |
Utilities |
|
| |
|
| |
|
| |
|
| |
Operating services |
|
| |
|
| |
|
| |
|
| |
Real estate services expenses |
|
| |
|
| |
|
| |
|
| |
Leasing personnel costs |
|
| |
|
| - |
|
| |
|
| - |
General and administrative |
|
| |
|
| |
|
| |
|
| |
Depreciation and amortization |
|
| |
|
| |
|
| |
|
| |
Property impairments |
|
| |
|
| - |
|
| |
|
| - |
Land and other impairments |
|
| |
|
| - |
|
| |
|
| - |
Total expenses |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER (EXPENSE) INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Interest and other investment income (loss) |
|
| |
|
| |
|
| |
|
| |
Equity in earnings (loss) of unconsolidated joint ventures |
|
| ( |
|
| ( |
|
| ( |
|
| |
Gain on change of control of interests |
|
| - |
|
| |
|
| |
|
| |
Realized gains (losses) and unrealized losses on disposition of |
|
|
|
|
|
|
|
|
|
|
|
|
rental property, net |
|
| ( |
|
| ( |
|
| |
|
| |
Gain (loss) on disposition of developable land |
|
| |
|
| - |
|
| |
|
| - |
Gain on sale of investment in unconsolidated joint venture |
|
| - |
|
| - |
|
| |
|
| - |
Gain (loss) from extinguishment of debt, net |
|
| ( |
|
| - |
|
| |
|
| ( |
Total other income (expense) |
|
| ( |
|
| ( |
|
| |
|
| ( |
Net income (loss) |
|
| ( |
|
| |
|
| |
|
| |
Noncontrolling interests in consolidated joint ventures |
|
| |
|
| |
|
| |
|
| |
Redeemable noncontrolling interests |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Net income (loss) available to common unitholders |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common unit: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common unitholders |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common unit: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common unitholders |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average units outstanding |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average units outstanding |
|
| |
|
| |
|
| |
|
| |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
|
| September 30, |
|
| September 30, | ||||||
|
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
| $ | ( |
| $ | |
| $ | |
| $ | |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gain (loss) on derivative instruments |
|
|
|
|
|
|
|
|
|
|
|
|
for interest rate swaps |
|
| ( |
|
| |
|
| ( |
|
| |
Comprehensive income (loss) |
| $ | ( |
| $ | |
| $ | |
| $ | |
Comprehensive (income) loss attributable to noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
|
interests in consolidated joint ventures |
|
| |
|
| |
|
| |
|
| |
Comprehensive (income) loss attributable to redeemable |
|
|
|
|
|
|
|
|
|
|
|
|
noncontrolling interests |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Comprehensive income (loss) attributable to common unitholders |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
| Noncontrolling |
|
|
|
|
|
|
| Limited Partner |
|
| General Partner |
|
| Limited Partner |
|
| Other |
|
| Interest |
|
|
|
|
| General Partner |
| Common Units/ |
|
| Common |
|
| Common |
|
| Comprehensive |
|
| in Consolidated |
|
|
|
For the Three Months Ended September 30, 2019 |
| Common Units |
| Vested LTIP Units |
|
| Unitholders |
|
| Unitholders |
|
| Income (Loss) |
|
| Joint Ventures |
|
| Total Equity |
Balance at July 1, 2019 |
|
|
| $ |
| $ |
| $ |
| $ |
| $ | |||||||
Net income (loss) |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
|
|
| ( | |
Distributions |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
| - |
|
| ( |
Redeemable noncontrolling interests |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
| ( |
|
| ( |
Redemption of limited partner common units |
| - |
| ( |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
|
| - |
|
|
|
| - |
|
| - |
|
| - |
|
| |||
Directors' deferred compensation plan |
| - |
| - |
|
|
|
| - |
|
| - |
|
| - |
|
| ||
Other comprehensive income (loss) |
| - |
| - |
|
| - |
|
| ( |
|
| ( |
|
| - |
|
| ( |
Stock compensation |
| ( |
| - |
|
|
|
|
|
| - |
|
| - |
|
| |||
Balance at September 30, 2019 |
|
|
| $ |
| $ |
| $ |
| $ |
| $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
| Noncontrolling |
|
|
|
|
|
|
| Limited Partner |
|
| General Partner |
|
| Limited Partner |
|
| Other |
|
| Interest |
|
|
|
|
| General Partner |
| Common Units/ |
|
| Common |
|
| Common |
|
| Comprehensive |
|
| in Consolidated |
|
|
|
For the Three Months Ended September 30, 2018 |
| Common Units |
| Vested LTIP Units |
|
| Unitholders |
|
| Unitholders |
|
| Income (Loss) |
|
| Joint Ventures |
|
| Total Equity |
Balance at July 1, 2018 |
|
|
| $ |
| $ |
| $ |
| $ |
| $ | |||||||
Net income (loss) |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
|
|
| ||
Distributions |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
| - |
|
| ( |
Redeemable noncontrolling interest |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
| ( |
|
| ( |
Increase in noncontrolling interest |
| - |
|
|
|
| - |
|
| - |
|
| - |
|
|
|
| ||
Redemption of limited partner common units for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shares of general partner common units |
|
| ( |
|
|
|
| ( |
|
| - |
|
| - |
|
| - | ||
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
|
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| | |
Directors' deferred compensation plan |
| - |
| - |
|
|
|
| - |
|
| - |
|
| - |
|
| ||
Other comprehensive income (loss) |
| - |
| - |
|
| - |
|
|
|
|
|
| - |
|
| |||
Stock compensation |
| - |
| - |
|
|
|
|
|
| - |
|
| - |
|
| |||
Cancellation of restricted shares |
| ( |
| - |
|
| - |
|
| ( |
|
| - |
|
| - |
|
| ( |
Balance at September 30, 2018 |
|
|
| $ |
| $ |
| $ |
| $ |
| $ |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
| Noncontrolling |
|
|
|
|
|
|
| Limited Partner |
|
| General Partner |
|
| Limited Partner |
|
| Other |
|
| Interest |
|
|
|
|
| General Partner |
| Common Units/ |
|
| Common |
|
| Common |
|
| Comprehensive |
|
| in Consolidated |
|
|
|
For the Nine Months Ended September 30, 2019 |
| Common Units |
| Vested LTIP Units |
|
| Unitholders |
|
| Unitholders |
|
| Income (Loss) |
|
| Joint Ventures |
|
| Total Equity |
Balance at January 1, 2019 |
| |
| |
| $ | |
| $ | |
| $ | |
| $ | |
| $ | |
Net income (loss) |
| - |
| - |
|
| |
|
| |
|
| - |
|
| |
|
| |
Distributions |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
| - |
|
| ( |
Redeemable noncontrolling interests |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
| ( |
|
| ( |
Change in noncontrolling interests in consolidated joint ventures |
| - |
| - |
|
| ( |
|
| - |
|
| - |
|
| |
|
| |
Redemption of limited partner common units for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shares of general partner common units |
| |
| ( |
|
| |
|
| ( |
|
| - |
|
| - |
|
| - |
Vested LTIP units |
| - |
| |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
Redemption of limited partners common units |
| - |
| ( |
|
| ( |
|
| ( |
|
| - |
|
| - |
|
| ( |
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
| |
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Directors' deferred compensation plan |
| |
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Other comprehensive income (loss) |
| - |
| - |
|
| ( |
|
| ( |
|
| ( |
|
| - |
|
| ( |
Stock compensation |
| ( |
| - |
|
| |
|
| |
|
| - |
|
| - |
|
| |
Cancellation of unvested LTIP units |
| - |
| - |
|
| |
|
| ( |
|
| - |
|
| - |
|
| ( |
Balance at September 30, 2019 |
| |
| |
| $ | |
| $ | |
| $ | |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
| Noncontrolling |
|
|
|
|
|
|
| Limited Partner |
|
| General Partner |
|
| Limited Partner |
|
| Other |
|
| Interest |
|
|
|
|
| General Partner |
| Common Units/ |
|
| Common |
|
| Common |
|
| Comprehensive |
|
| in Consolidated |
|
|
|
For the Nine Months Ended September 30, 2018 |
| Common Units |
| Vested LTIP Units |
|
| Unitholders |
|
| Unitholders |
|
| Income (Loss) |
|
| Joint Ventures |
|
| Total Equity |
Balance at January 1, 2018 |
| |
| |
| $ | |
| $ | |
| $ | |
| $ | |
| $ | |
Net income (loss) |
| - |
| - |
|
| |
|
| |
|
| - |
|
| |
|
| |
Distributions |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
| - |
|
| ( |
Redeemable noncontrolling interest |
| - |
| - |
|
| ( |
|
| ( |
|
| - |
|
| ( |
|
| ( |
Increase in noncontrolling interest |
| - |
|
|
|
| - |
|
| - |
|
| - |
|
| |
|
| |
Redemption of limited partner common units for |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shares of general partner common units |
| |
| ( |
|
| |
|
| ( |
|
| - |
|
| - |
|
| - |
Vested LTIP units |
| - |
| |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
| |
| - |
|
| ( |
|
| - |
|
| - |
|
| - |
|
| ( |
Directors' deferred compensation plan |
| - |
| - |
|
| |
|
| - |
|
| - |
|
| - |
|
| |
Other comprehensive income (loss) |
| - |
| - |
|
| - |
|
| |
|
| |
|
| - |
|
| |
Stock compensation |
| |
| - |
|
| |
|
| |
|
| - |
|
| - |
|
| |
Cancellation of restricted shares |
| ( |
| - |
|
| ( |
|
| ( |
|
| - |
|
| - |
|
| ( |
Balance at September 30, 2018 |
| |
| |
| $ | |
| $ | |
| $ | |
| $ | |
| $ | |
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
| Nine Months Ended | |||
|
|
| September 30, | |||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
| 2019 |
|
| 2018 |
Net income |
| $ | |
| $ | |
Adjustments to reconcile net income (loss) to net cash provided by |
|
|
|
|
|
|
Operating activities: |
|
|
|
|
|
|
Depreciation and amortization, including related intangible assets |
|
| |
|
| |
Amortization of directors deferred compensation stock units |
|
| |
|
| |
Amortization of stock compensation |
|
| |
|
| |
Amortization of deferred financing costs |
|
| |
|
| |
Amortization of debt discount and mark-to-market |
|
| ( |
|
| ( |
Equity in (earnings) loss of unconsolidated joint ventures |
|
| |
|
| ( |
Distributions of cumulative earnings from unconsolidated joint ventures |
|
| |
|
| |
Gain on change of control of interests |
|
| ( |
|
| ( |
Realized (gains) losses and unrealized losses on disposition of rental property, net |
|
| ( |
|
| ( |
Gain on disposition of developable land |
|
| ( |
|
| - |
Property impairments |
|
| |
|
| - |
Land and other Impairments |
|
| |
|
| - |
Gain on sale of investments in unconsolidated joint ventures |
|
| ( |
|
| - |
(Gain)Loss from extinguishment of debt |
|
| ( |
|
| |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Increase in unbilled rents receivable, net |
|
| ( |
|
| ( |
Increase in deferred charges, goodwill and other assets |
|
| ( |
|
| ( |
Increase in accounts receivable, net |
|
| ( |
|
| ( |
Increase in accounts payable, accrued expenses and other liabilities |
|
| |
|
| |
Increase (decrease) in rents received in advance and security deposits |
|
| |
|
| ( |
Increase in accrued interest payable |
|
| |
|
| |
|
|
|
|
|
|
|
Net cash provided by operating activities |
| $ | |
| $ | |
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
Rental property acquisitions and related intangibles |
| $ | ( |
| $ | ( |
Rental property additions and improvements |
|
| ( |
|
| ( |
Development of rental property and other related costs |
|
| ( |
|
| ( |
Proceeds from the sales of rental property |
|
| |
|
| |
Proceeds from the sale of investments in unconsolidated joint ventures |
|
| |
|
| - |
Repayment of notes receivable |
|
| |
|
| |
Investment in unconsolidated joint ventures |
|
| ( |
|
| ( |
Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
| |
|
| |
Net cash used in investing activities |
| $ | ( |
| $ | ( |
|
|
|
|
|
|
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
Borrowings from revolving credit facility |
| $ | |
| $ | |
Repayment of revolving credit facility |
|
| ( |
|
| ( |
Repayment of unsecured term loan |
|
| ( |
|
| - |
Proceeds from mortgages and loans payable |
|
| |
|
| |
Repayment of mortgages, loans payable and other obligations |
|
| ( |
|
| ( |
Acquisition of noncontrolling interests |
|
| ( |
|
| - |
Issuance of redeemable noncontrolling interests, net |
|
| |
|
| |
Payment of financing costs |
|
| ( |
|
| ( |
(Contributions) Distributions to noncontrolling interests |
|
| ( |
|
| ( |
Payment of distributions |
|
| ( |
|
| ( |
|
|
|
|
|
|
|
Net cash provided by financing activities |
| $ | |
| $ | |
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
| $ | |
| $ | ( |
Cash, cash equivalents and restricted cash, beginning of period (1) |
|
| |
|
| |
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash, end of period (2) |
| $ | |
| $ | |
(1)Includes Restricted Cash of $
(2)Includes Restricted Cash of $
The accompanying notes are an integral part of these consolidated financial statements.
MACK-CALI REALTY CORPORATION, MACK-CALI REALTY, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Organization
Mack-Cali Realty Corporation, a Maryland corporation, together with its subsidiaries (collectively, the “General Partner”) is a fully-integrated self-administered, self-managed real estate investment trust (“REIT”). The General Partner controls Mack-Cali Realty, L.P., a Delaware limited partnership, together with its subsidiaries (collectively, the “Operating Partnership”), as its sole general partner and owned a
The Operating Partnership conducts the business of providing leasing, management, acquisition, development and tenant-related services for its General Partner. The Operating Partnership, through its operating divisions and subsidiaries, including the Mack-Cali property-owning partnerships and limited liability companies, is the entity through which all of the General Partner’s operations are conducted. Unless stated otherwise or the context requires, the “Company” refers to the General Partner and its subsidiaries, including the Operating Partnership and its subsidiaries.
As of September 30, 2019, the Company owned or had interests in
The accompanying consolidated financial statements include all accounts of the Company, its majority-owned and/or controlled subsidiaries, which consist principally of the Operating Partnership and variable interest entities for which the Company has determined itself to be the primary beneficiary, if any. See Note 2: Significant Accounting Policies – Investments in Unconsolidated Joint Ventures, for the Company’s treatment of unconsolidated joint venture interests. Intercompany accounts and transactions have been eliminated.
Accounting Standards Codification (“ASC”) 810, Consolidation, provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIEs. Generally, the consideration of whether an entity is a VIE applies when either: (1) the equity investors (if any) lack (i) the ability to make decisions about the entity’s activities through voting or similar rights, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; (2) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support; or (3) the equity investors have voting rights that are not proportionate to their economic interests and substantially all of the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The Company consolidates VIEs in which it is considered to be the primary beneficiary. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance: and (2) the obligation to absorb losses and right to receive the returns from the VIE that would be significant to the VIE.
On January 1, 2016, the Company adopted accounting guidance under ASC 810, Consolidation, modifying the analysis it must perform to determine whether it should consolidate certain types of legal entities. The guidance does not amend the existing disclosure requirements for variable interest entities or voting interest model entities. The guidance, however, modified the requirements to qualify under the voting interest model. Under the revised guidance, the Operating Partnership will be a variable interest entity of the parent company, Mack-Cali Realty Corporation. As the Operating Partnership is already consolidated in the balance sheets of Mack-Cali Realty Corporation, the identification of this entity as a variable interest entity has no impact on the consolidated financial statements of Mack-Cali Realty Corporation. There were no other legal entities qualifying under the scope of the revised guidance that were consolidated as a result of the adoption.
As of September 30, 2019 and December 31, 2018, the Company’s investments in consolidated real estate joint ventures, which are variable interest entities in which the Company is deemed to be the primary beneficiary, other than Roseland Residential, L.P. (See Note 14: Rockpoint Transaction), have total real estate assets of $
The financial statements have been prepared in conformity with GAAP. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates and assumptions are based on management’s historical experience that are believed to be reasonable at the time. However, because future events and their effects cannot be determined with certainty, the determination of estimates requires the exercise of judgment. Actual results could differ from those estimates. Certain reclassifications have been made to prior period amounts in order to conform with current period presentation.
Rental properties are stated at cost less accumulated depreciation and amortization. Costs directly related to the acquisition, development and construction of rental properties are capitalized. Acquisition–related costs were expensed as incurred for all real estate acquisitions classified as business combinations, which were substantially all of our operating property acquisitions through December 31, 2016. The Company adopted FASB guidance Accounting Standards Update (“ASU”) 2017-01 on January 1, 2017, which revises the definition of a business and is expected to result in more transactions to be accounted for as asset acquisitions and significantly limit transactions that would be accounted for as business combinations. Where an acquisition has been determined to be an asset acquisition, acquisition-related costs are capitalized. Capitalized development and construction costs include pre-construction costs essential to the development of the property, development and construction costs, interest, property taxes, insurance, salaries and other project costs incurred during the period of development. Capitalized development and construction salaries and related costs approximated $
Included in net investment in rental property as of September 30, 2019 and December 31, 2018 is real estate and building and tenant improvements not in service, as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
| September 30, |
|
| December 31, |
|
| 2019 |
|
| 2018 |
Land held for development (including pre-development costs, if any) (a) | $ | |
| $ | |
Development and construction in progress, including land (b) |
| |
|
| |
Total | $ | |
| $ | |
(a)Includes predevelopment and infrastructure costs included in buildings and improvements of $
(b)Includes land of $
The Company considers a construction project as substantially completed and held available for occupancy upon the substantial completion of improvements, but no later than
Properties are depreciated using the straight-line method over the estimated useful lives of the assets. The estimated useful lives are as follows:
Leasehold interests | Remaining lease term |
Buildings and improvements | |
Tenant improvements | The shorter of the term of the |
| related lease or useful life |
Furniture, fixtures and equipment |
Upon acquisition of rental property, the Company estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below-market leases, (ii) in-place leases and (iii) tenant relationships. The Company allocates the purchase price to the assets acquired and liabilities assumed based on their relative fair values. The Company records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed differ from the purchase consideration of a business transaction.
In estimating the fair value of the tangible and intangible assets acquired, the Company considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant.
Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the remaining initial term plus the term of any below-market fixed rate renewal options for below-market leases. The capitalized above-market lease values are amortized as a reduction of base rental revenue over the remaining terms of the respective leases, and the capitalized below-market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below-market fixed rate renewal options of the respective leases.
Other intangible assets acquired include amounts for in-place lease values and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Company’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in-place lease values include an estimate of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Company’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The values of in-place leases are amortized to expense over the remaining initial terms of the respective leases. The values of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships or leases.
On a periodic basis, management assesses whether there are any indicators that the value of the Company’s rental properties held for use may be impaired. In addition to identifying any specific circumstances which may affect a property or properties, management considers other criteria for determining which properties may require assessment for potential impairment. The criteria considered by management, depending on the type of property, may include reviewing low leased percentages, significant near-term lease expirations, current and historical operating and/or cash flow losses, construction costs overruns and/or other factors, including those that might impact the Company’s intent and ability to hold the property. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property over its estimated holding period is less than the carrying value of the property. If there are different possible scenarios for a property, the Company will take a probability-weighted approach to estimating future cash flow scenarios. To the extent impairment has occurred, the impairment loss is measured as the excess of the carrying value of the property over the fair value of the property. The Company’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions, including but not limited to estimated holding periods, market capitalization rates and discount rates, if applicable. These assumptions are generally based on management’s experience in its local real estate markets and the effects of current market conditions. The assumptions are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analyses may not be achieved, and actual losses or impairments may be realized in the future.
When assets are identified by management as held for sale, the Company discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. The Company generally considers assets to be held for sale when the transaction has received appropriate corporate authority, it is probable to be sold within the following 12 months, and there are no significant contingencies relating to the sale. If, in management’s opinion, the estimated net sales price, net of selling costs, of the assets which have been identified as held for sale is less than the carrying value of the assets, a valuation allowance (which is recorded as unrealized losses on disposition of rental property) is established.
If circumstances arise that previously were considered unlikely and, as a result, the Company decides not to sell a property previously classified as held for sale, the property is reclassified as held and used. A property that is reclassified is measured and recorded individually at the lower of (a) its carrying value before the property was classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the property been continuously classified as held and used, or (b) the fair value at the date of the subsequent decision not to sell.
The Company accounts for its investments in unconsolidated joint ventures under the equity method of accounting. The Company applies the equity method by initially recording these investments at cost, as Investments in Unconsolidated Joint Ventures, subsequently adjusted for equity in earnings and cash contributions and distributions. The outside basis portion of the Company’s joint ventures is amortized over the anticipated useful lives of the underlying ventures’ tangible and intangible assets acquired and liabilities assumed. Generally, the Company would discontinue applying the equity method when the investment (and any advances) is reduced to
If the venture subsequently makes distributions and the Company does not have an implied or actual commitment to support the operations of the venture, including a general partner interest in the investee, the Company will not record a basis less than zero, rather such amounts will be recorded as equity in earnings of unconsolidated joint ventures.
On a periodic basis, management assesses whether there are any indicators that the value of the Company’s investments in unconsolidated joint ventures may be impaired. An investment is impaired only if management’s estimate of the value of the investment is less than the carrying value of the investment, and such decline in value is deemed to be other than temporary. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying value of the investment over the value of the investment. The Company’s estimates of value for each investment (particularly in real estate joint ventures) are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and operating costs. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the values estimated by management in its impairment analyses may not be realized, and actual losses or impairment may be realized in the future. See Note 4: Investments in Unconsolidated Joint Ventures.
All highly liquid investments with an original maturity of three months or less when purchased are considered to be cash equivalents.
Costs incurred in obtaining financing are capitalized and amortized over the term of the related indebtedness. Deferred financing costs are presented in the balance sheet as a direct deduction from the carrying value of the debt liability to which they relate, except deferred financing costs related to the revolving credit facility, which are presented in deferred charges, goodwill and other assets. In all cases, amortization of such costs is included in interest expense and was $
Costs incurred in connection with successfully executed commercial and residential leases were capitalized and amortized on a straight-line basis over the terms of the related leases and included in depreciation and amortization. Unamortized deferred leasing costs were charged to amortization expense upon early termination of the lease. Certain employees of the Company are compensated for providing leasing services to the Properties. The portion of such compensation related to commercial leases, which was capitalized and amortized, and included in deferred charges, goodwill and other assets, net, was approximately $
Goodwill represents the excess of the purchase price over the fair value of net tangible and intangible assets acquired in a business combination. Goodwill is allocated to various reporting units, as applicable. Each of the Company’s segments consists of a reporting unit. Goodwill is not amortized. Management performs an annual impairment test for goodwill during the fourth quarter and between annual tests, management evaluates the recoverability of goodwill whenever events or changes in circumstances indicate that the carrying value of goodwill may not be fully recoverable. In its impairment tests of goodwill, management first assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. If, based on this assessment, management determines that the fair value of the reporting unit is not less than its carrying value, then performing the additional two-step impairment test is unnecessary. If the carrying value of goodwill exceeds its fair value, an impairment charge is recognized.
The Company measures derivative instruments, including certain derivative instruments embedded in other contracts, at fair value and records them as an asset or liability, depending on the Company’s rights or obligations under the applicable derivative contract. For derivatives designated and qualifying as fair value hedges, the changes in the fair value of both the derivative instrument and the hedged item are recorded in earnings. For derivatives designated as cash flow hedges, the effective portions of the derivative are reported in other comprehensive income (“OCI”) and are subsequently reclassified into earnings when the hedged item affects earnings. Changes in fair value of derivative instruments not designated as hedging and ineffective portions of hedges are recognized in earnings in the affected period.
Revenue from leases includes fixed base rents under leases, which are recognized on a straight-line basis over the terms of the respective leases. Unbilled rents receivable represents the cumulative amount by which straight-line rental revenue exceeds rents currently billed in accordance with the lease agreements.
Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the remaining initial term plus the term of any below-market fixed-rate renewal options for below-market leases. The capitalized above-market lease values for acquired properties are amortized as a reduction of base rental revenue over the remaining terms of the respective leases, and the capitalized below-market lease values are amortized as an increase to revenue from leases over the remaining initial terms plus the terms of any below-market fixed-rate renewal options of the respective leases.
Revenue from leases also includes reimbursements and recoveries from tenants received from tenants for certain costs as provided in the lease agreements. These costs generally include real estate taxes, utilities, insurance, common area maintenance and other recoverable costs. See Note 13: Tenant Leases.
Real estate services revenue includes property management, development, construction and leasing commission fees and other services, and payroll and related costs reimbursed from clients. Fee income derived from the Company’s unconsolidated joint ventures (which are capitalized by such ventures) are recognized to the extent attributable to the unaffiliated ownership interests.
Parking income includes income from parking spaces leased to tenants and others.
Hotel income includes all revenue earned from hotel properties.
Other income includes income from tenants for additional services arranged for by the Company and income from tenants for early lease terminations.
All bad debt expense is being recorded as a reduction of the corresponding revenue account starting on January 1, 2019. Management performs a detailed review of amounts due from tenants to determine if an allowance for doubtful accounts is required based on factors affecting the collectability of the accounts receivable balances. The factors considered by management in determining which individual tenant receivable balances, require a collectability allowance include the age of the receivable, the tenant’s payment history, the nature of the charges, any communications regarding the charges and other related information. Management’s estimate of the allowance for doubtful accounts requires management to exercise judgment about the timing, frequency and severity of collection losses, which affects the allowance and net income.
The General Partner has elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “IRS Code”). As a REIT, the General Partner generally will not be subject to corporate federal income tax on net income that it currently distributes to its shareholders, provided that the General Partner satisfies certain organizational and operational requirements including the requirement to distribute at least 90 percent of its REIT taxable income (determined by excluding any net capital gains) to its shareholders. If and to the extent the General Partner retains and does not distribute any net capital gains, the General Partner will be required to pay federal, state and local taxes, as applicable, on such net capital gains at the rate applicable to capital gains of a corporation.
The Operating Partnership is a partnership, and, as a result, all income and losses of the partnership are allocated to the partners for inclusion in their respective tax returns. Accordingly, no provision or benefit for income taxes has been made in the accompanying financial statements.
The General Partner has elected to treat certain of its corporate subsidiaries as taxable REIT subsidiaries (each a “TRS”). In general, a TRS of the General Partner may perform additional services for tenants of the Company and generally may engage in any real estate or non-real estate related business (except for the operation or management of health care facilities or lodging facilities or the providing to any person, under a franchise, license or otherwise, rights to any brand name under which any lodging facility or health care facility is operated). A TRS is subject to corporate federal income tax. The General Partner has conducted business through its TRS entities for certain property management, development, construction and other related services, as well as to hold a joint venture interest in a hotel and other matters.
The deferred tax asset balance at September 30, 2019 amounted to $
Pursuant to the amended provisions related to uncertain tax provisions of ASC 740, Income Taxes, the Company recognized
In the normal course of business, the Company or one of its subsidiaries is subject to examination by federal, state and local jurisdictions in which it operates, where applicable. As of September 30, 2019, the tax years that remain subject to examination by the major tax jurisdictions under the statute of limitations are generally from the year 2014 forward.
The Company presents both basic and diluted earnings per share or unit (“EPS or EPU”). Basic EPS or EPU excludes dilution and is computed by dividing net income available to common shareholders or unitholders by the weighted average number of shares or units outstanding for the period. Diluted EPS or EPU reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock, where such exercise or conversion would result in a lower EPS or EPU from continuing operations amount. Shares or units whose issuance is contingent upon the satisfaction of certain conditions shall be considered outstanding and included in the computation of diluted EPS or EPU as follows (i) if all necessary conditions have been satisfied by the end of the period (the events have occurred), those shares or units shall be included as of the beginning of the period in
which the conditions were satisfied (or as of the date of the grant, if later) or (ii) if all necessary conditions have not been satisfied by the end of the period, the number of contingently issuable shares or units included in diluted EPS or EPU shall be based on the number of shares or units, if any, that would be issuable if the end of the reporting period were the end of the contingency period (for example, the number of shares or units that would be issuable based on current period earnings or period-end market price) and if the result would be dilutive. Those contingently issuable shares or units shall be included in the denominator of diluted EPS or EPU as of the beginning of the period (or as of the date of the grant, if later).
The dividends and distributions payable at September 30, 2019 represents dividends payable to common shareholders (
The dividends and distributions payable at December 31, 2018 represents dividends payable to common shareholders (
Costs incurred in connection with the Company’s stock issuances are reflected as a reduction of additional paid-in capital.
The Company accounts for stock compensation in accordance with the provisions of ASC 718, Compensation-Stock Compensation. These provisions require that the estimated fair value of restricted stock (“Restricted Stock Awards”), performance share units, long-term incentive plan awards and stock options at the grant date be amortized ratably into expense over the appropriate vesting period. The Company recorded stock compensation expense of $
Other comprehensive income (loss) includes items that are recorded in equity, such as effective portions of derivatives designated as cash flow hedges or unrealized holding gains or losses on marketable securities available for sale.
The Company evaluates the terms of the partnership units issued in accordance with the FASB’s Distinguishing Liabilities from Equity guidance. Units which embody an unconditional obligation requiring the Company to redeem the units for cash after a specified or determinable date (or dates) or upon the occurrence of an event that is not solely within the control of the issuer are determined to be contingently redeemable under this guidance and are included as Redeemable noncontrolling interests and classified within the mezzanine section between Total liabilities and Stockholders’ equity on the Company’s Consolidated Balance Sheets. The carrying amount of the redeemable noncontrolling interests will be changed by periodic accretions, so that the carrying amount will equal the estimated future redemption value at the redemption date.
The standard Fair Value Measurements specifies a hierarchy of valuation techniques based upon whether the inputs to those valuation techniques reflect assumptions other market participants would use based upon market data obtained from independent sources (observable inputs). The following summarizes the fair value hierarchy:
Level 1: Quoted prices in active markets that are unadjusted and accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices for identical assets and liabilities in markets that are inactive, quoted prices for similar assets and liabilities in active markets or financial instruments for which significant inputs are observable, either directly or indirectly, such as interest rates and yield curves that are observable at commonly quoted intervals and
Level 3: Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), modifying the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). ASU 2016-02 provides new guidelines that change the accounting for leasing arrangements for lessees, whereby their rights and obligations under substantially all leases, existing and new, would be capitalized and recorded on the balance sheet. For lessors, however, the accounting remains largely equivalent to the current model, with the distinction between operating, sales-type, and direct financing leases retained, but updated to align with certain changes to the lessee model and the new revenue recognition standard.
ASU 2016-02 provides two transition methods. The first transition method allows for application of the new model at the beginning of the earliest comparative period presented. Under the second transition method, comparative periods would not be restated, with any cumulative effect adjustments recognized in the opening balance of retained earnings in the period of adoption. In addition, a practical expedient was recently issued by the FASB that allows lessors to combine non-lease components with related lease components if certain conditions are met. The Company has adopted this guidance for its interim and annual periods beginning January 1, 2019 using the second transition method.
Under ASU 2016-02, lessors will only capitalize incremental direct leasing costs and will expense internal leasing costs that were previously capitalized prior to the adoption of ASU 2016-02. For leases where the Company is a lessee, primarily its ground leases, the Company is recognizing a right-of-use asset and a corresponding lease liability.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (“ASU 2016-13”). The guidance introduces a new model for estimating credit losses for certain types of financial instruments, including trade and lease receivables, loans receivable, held-to-maturity debt securities, and net investments in direct financing leases, amongst other financial instruments. ASU 2016-13 also modifies the impairment model for available-for-sale debt securities and expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for losses. ASU 2016-13 is effective for annual reporting periods beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted. The Company does not expect the adoption of ASU 2016-13 to have a material impact on the Company’s consolidated financial statements.
In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities (“ASU 2017-12”). The purpose of ASU 2017-12 is to better align a company’s financial reporting for hedging activities with the economic objectives of those activities. The Company has adopted ASU 2017-12 on January 1, 2019. ASU 2017-12 requires a modified retrospective transition method which requires a cumulative effect of the change on the opening balance of each affected component of equity in the Company’s consolidated financial statements as of the date of adoption. Upon adoption the Company recorded a cumulative adjustment specifically related to the elimination of the requirement for separate measurement of hedge ineffectiveness. As a result, the Company recorded an opening balance adjustment as of January 1, 2019 to retained earnings of $
Acquisitions
The Company acquired the following rental properties (which were determined to be asset acquisitions in accordance with ASU 2017-01) during the nine months ended September 30, 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
| Rentable |
|
|
|
|
Acquisition |
|
| # of | Square Feet/ |
|
| Acquisition |
|
Date | Property Address | Location | Bldgs. | Apartment Units |
|
| Costs |
|
02/06/19 | 99 Wood Avenue (a) | Iselin, New Jersey |
| $ |
| |||
04/01/19 | Soho Lofts Apartments (a) | Jersey City, New Jersey |
|
|
| |||
09/26/19 | Liberty Towers Apartments (b) | Jersey City, New Jersey |
|
|
| |||
|
|
|
|
|
|
|
|
|
Total Acquisitions |
|
|
|
| $ |
|
|
|
(a) | This acquisition was funded using funds available with the Company's qualified intermediary and through borrowing under the Company's unsecured revolving credit facility. |
(b) | This acquisition was funded through borrowings under the Company's unsecured revolving credit facility and a new $ |
The acquisition costs were allocated to the net assets acquired, as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 99 Wood Avenue |
|
|
| Soho Lofts Apartments |
|
|
| Liberty Towers |
|
| Total |
Land and leasehold interest |
| $ | |
|
| $ | |
|
| $ | |
| $ | |
Buildings and improvements and other assets |
|
| |
|
|
| |
|
|
| |
|
| |
Above market lease values |
|
| | (a) |
|
| - |
|
|
| | (c) |
| |
In-place lease values |
|
| | (a) |
|
| | (b) |
|
| | (c) |
| |
|
|
| |
|
|
| |
|
|
| |
|
| |
Less: Below market lease values |
|
| ( | (a) |
|
| ( | (b) |
|
| ( | (c) |
| ( |
Net assets recorded upon acquisition |
| $ | |
|
| $ | |
|
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Above market, in-place and below market lease values are being amortized over a weighted-average term of | ||||||||||||||
(b) In-place and below market lease values are being amortized over a weighted-average term of | ||||||||||||||
(c) Above market, in-place and below market lease values are being amortized over a weighted-average term of |
On May 10, 2019, the Company completed the acquisition of three unimproved land parcels (“107 Morgan”) located in Jersey City, New Jersey for approximately $
Properties Commencing Initial Operations
The following property commenced initial operations during the nine months ended September 30, 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
| # of |
|
| Total |
In Service |
|
|
| Apartment Units/ |
|
| Development |
Date | Property | Location | Type | Rooms |
|
| Costs Incurred |
07/09/19 | Autograph Collection By Marriott (Phase II) | Weehawken, NJ | Hotel |
| $ | | |
Totals |
|
|
|
| $ | |
Consolidation
On January 31, 2019, the Company, which held a
In accordance with ASC 810, Consolidation, the Company evaluated the acquisition and determined that the entity meets the criteria of a VIE. As such, the Company consolidated the asset upon acquisition and accordingly, remeasured its equity interests, as required by the FASB’s consolidation guidance, at fair value (based upon the income approach using current rates and market cap rates and discount rates). As a result, the Company recorded a gain on change of control of interests of $
Net assets recorded upon consolidation were as follows (in thousands):
|
|
|
|
| Marbella II |
Land and leasehold interest | $ | |
Buildings and improvements and other assets, net |
| |
In-place lease values (a) |
| |
Less: Below market lease values (a) |
| ( |
|
| |
Less: Debt |
| ( |
Net assets |
| |
Less: Noncontrolling interests |
| ( |
Net assets recorded upon consolidation | $ | |
|
|
|
(a) In-place and below market lease values are being amortized over a weighted-average term of |
The Company disposed of the following office and multi-family properties during the nine months ended September 30, 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gains |
|
|
|
|
| Rentable |
|
| Net |
|
| Net |
|
| (losses)/ |
Disposition |
|
| # of |
| Square |
|
| Sales |
|
| Carrying |
|
| Unrealized |
Date | Property/Address | Location | Bldgs. |
| Feet |
|
| Proceeds |
|
| Value |
|
| Losses, net |
01/11/19 | 721 Route 202-206 South (a) | Bridgewater, New Jersey |
|
| $ |
| $ |
| $ | | ||||
01/16/19 | Park Square Apartments (b) | Rahway, New Jersey |
| units |
|
|
|
|
| | ||||
01/22/19 | 2115 Linwood Avenue | Fort Lee, New Jersey |
|
|
|
|
|
|
| | ||||
02/27/19 | 201 Littleton Road (c) | Morris Plains, New Jersey |
|
|
|
|
|
|
| ( | ||||
03/13/19 | 320 & 321 University Avenue | Newark, New Jersey |
|
|
|
|
|
|
| | ||||
03/29/19 | Flex portfolio (d) | New York and Connecticut |
|
|
|
|
|
|
| | ||||
06/18/19 | 650 From Road (e) | Paramus, New Jersey |
|
|
|
|
| |
|
| ( | |||
Sub-total |
|
|
|
|
|
|
|
|
|
|
| | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized losses on rental property held for sale (see below) |
|
|
|
|
|
|
|
|
|
|
| ( | ||
Totals |
|
|
|
| $ |
| $ |
| $ | |
|
|
|
|
(a) | The Company recorded a valuation allowance of $ |
(b) | The Company recorded a valuation allowance of $ |
(c) | The Company recorded a valuation allowance of $ |
(d) | 301,638 Common Units were redeemed by the Company at fair market value of $ |
(e) | The Company recorded a valuation allowance of $ |
On April 30, 2019, the Company disposed of developable land holding located in Malden, Massachusetts for net sales proceeds of approximately $
The Company identified as held for sale
units and one retail pad leased to others as of September 30, 2019. The properties are located in Fort Lee, Parsippany, Hanover and Neptune, New Jersey, and Malden and Revere, Massachusetts. The total estimated sales proceeds, net of expected selling costs, from the sales are expected to be approximately $
The following table summarizes the rental property held for sale, net, as of September 30, 2019 (dollars in thousands):
|
|
|
|
| September 30, |
|
| 2019 |
Land | $ | |
Building and improvements |
| |
Less: Accumulated depreciation |
| ( |
Less: Cumulative unrealized losses on property held for sale |
| ( |
Rental property held for sale, net | $ | |
Other assets and liabilities related to the rental property held for sale, as of September 30, 2019, include $
On October 3, 2019, the Company entered into a Purchase and Sale Agreement (the “Overlook Ridge Agreement”) with affiliates of the Rockpoint Group, L.L.C. (collectively, the “Overlook Purchasers”) to sell to the Overlook Purchasers the Company’s Chase at Overlook Ridge and Alterra at Overlook Ridge properties located in Malden and Revere, Massachusetts, respectively, (the “Overlook Ridge Properties”) for an aggregate sale price of $
The sale of the Overlook Ridge Properties was completed on October 23, 2019. Proceeds from the sale were used primarily to retire mortgage loans of $
Impairments
As part of its ongoing portfolio assessment process, the Company made the decision in the second quarter 2019 to pursue selling a
Additionally, at September 30, 2019, the Company evaluated the recoverability of the carrying value of certain properties and undeveloped land, being considered for sale in the short or medium term and determined that due to the potential shortening of the expected period of ownership, it was necessary to reduce the carrying value of the properties and land to their estimated fair values. The Company also recorded an impairment charge of $451,000 on miscellaneous investments. Accordingly, the Company recorded a property impairment charge of $
The Company owns
Rockpoint Transaction
On February 27, 2017, the Company, Roseland Residential Trust (“RRT”), the Company’s subsidiary through which the Company conducts its multi-family residential real estate operations, Roseland Residential, L.P. (“RRLP”), the operating partnership through which RRT conducts all of its operations, and certain other affiliates of the Company entered into a preferred equity investment
agreement (the “Original Investment Agreement”) with certain affiliates of Rockpoint Group, L.L.C. (Rockpoint Group, L.L.C. and its affiliates, collectively, “Rockpoint”). The Original Investment Agreement provided for RRT to contribute property to RRLP in exchange for common units of limited partnership interests in RRLP (the “Common Units”) and for multiple equity investments by Rockpoint in RRLP from time to time for up to an aggregate of $
On June 26, 2019, the Company, RRT, RRLP, certain other affiliates of the Company and Rockpoint entered into an additional preferred equity investment agreement (the “Add On Investment Agreement”). The closing under the Add On Investment Agreement occurred on June 28, 2019. Pursuant to the Add On Investment Agreement, Rockpoint invested an additional $
Consolidated Joint Venture Activity
On March 26, 2019, the Company, which held a
Unconsolidated Joint Venture Activity
On February 28, 2019, the Company sold its interest in the Red Bank Corporate Plaza joint venture which owns an operating property located in Red Bank, New Jersey for a sales price of $
As of September 30, 2019, the Company had an aggregate investment of approximately $
The amounts reflected in the following tables (except for the Company’s share of equity in earnings) are based on the historical financial information of the individual joint ventures. The Company does not record losses of the joint ventures in excess of its investment balances unless the Company is liable for the obligations of the joint venture or is otherwise committed to provide financial support to the joint venture. The outside basis portion of the Company’s investments in joint ventures is amortized over the anticipated useful lives of the underlying ventures’ tangible and intangible assets acquired and liabilities assumed. Unless otherwise noted below, the debt of the Company’s unconsolidated joint ventures generally is non-recourse to the Company, except for customary exceptions pertaining to such matters as intentional misuse of funds, environmental conditions, and material misrepresentations.
The Company has agreed to guarantee repayment of a portion of the debt of its unconsolidated joint ventures. As of September 30, 2019, such debt had a total borrowing capacity of up to $
unconsolidated joint ventures and recognized $
Included in the Company’s investments in unconsolidated joint ventures as of September 30, 2019 are
The following is a summary of the Company's unconsolidated joint ventures as of September 30, 2019 and December 31, 2018 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Property Debt |
| |||||
| Number of |
| Company's |
|
| Carrying Value |
|
| As of September 30, 2019 |
| ||||||||||
| Apartment Units |
| Effective |
|
| September 30, |
|
| December 31, |
|
|
| Maturity |
| Interest |
| ||||
Entity / Property Name | or Rentable SF |
| Ownership % (a) |
|
| 2019 |
|
| 2018 |
|
| Balance |
| Date |
| Rate |
| |||
Multi-family |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Metropolitan at 40 Park (b) (c) | | units |
| | % |
| $ | |
| $ | |
| $ | |
| (d) |
| (d) |
|
|
RiverTrace at Port Imperial | | units |
| | % |
|
| |
|
| |
|
| |
|
| | % |
| |
Crystal House (e) | | units |
| | % |
|
| |
|
| |
|
| |
|
| | % |
| |
PI North - Riverwalk C | | units |
| | % |
|
| |
|
| |
|
| |
|
| % | (f) | ||
Marbella II (g) | | units |
| | % |
|
| - |
|
| |
|
| - |
| - |
| - |
|
|
Riverpark at Harrison | | units |
| | % |
|
| |
|
| |
|
| |
|
| | % |
| |
Station House | | units |
| | % |
|
| |
|
| |
|
| |
|
| | % |
| |
Urby at Harborside (h) | | units |
| | % |
|
| |
|
| |
|
| |
|
| | % |
| |
PI North -Land (i) | | potential units |
| | % |
|
| |
|
| |
|
| - |
| - |
| - |
|
|
Liberty Landing | | potential units |
| | % |
|
| |
|
| |
|
| - |
| - |
| - |
|
|
Hillsborough 206 | | sf |
| | % |
|
| |
|
| |
|
| - |
| - |
| - |
|
|
Office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Red Bank (j) | | sf |
| | % |
|
| - |
|
| |
|
| - |
| - |
| - |
|
|
12 Vreeland Road | | sf |
| | % |
|
| |
|
| |
|
| |
|
| | % |
| |
Offices at Crystal Lake | | sf |
| | % |
|
| |
|
| |
|
| |
|
| | % |
| |
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Riverwalk Retail (b) | | sf |
| | % |
|
| |
|
| |
|
| - |
| - |
| - |
|
|
Hyatt Regency Jersey City | | rooms |
| | % |
|
|
|
|
| |
|
| |
|
| | % |
| |
Other (k) |
|
|
|
|
|
|
| |
|
| |
|
| - |
| - |
| - |
|
|
Totals: |
|
|
|
|
|
| $ | |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
(a) | Company's effective ownership % represents the Company's entitlement to residual distributions after payments of priority returns, where applicable. |
(b) | The Company's ownership interests in this venture are subordinate to its partner's preferred capital balance and the Company is not expected to meaningfully participate in the venture's cash flows in the near term. |
(c) | Through the joint venture, the Company also owns a |
(d) | Property debt balance consists of: (i) an amortizable loan, collateralized by the Metropolitan at 40 Park, with a balance of $ |
(e) | Included in this is the Company's unconsolidated |
(f) | The venture has a construction loan with a maximum borrowing amount of $ |
(g) | On January 31, 2019, the Company, which held a |
(h) | The Company owns an |
(i) | The Company owns a |
(j) | On February 28, 2019, the Company sold its |
(k) | The Company owns other interests in various unconsolidated joint ventures, including interests in assets previously owned and interest in ventures whose businesses are related to its core operations. These ventures are not expected to significantly impact the Company's operations in the near term. |
The following is a summary of the Company’s equity in earnings (loss) of unconsolidated joint ventures for the three and nine months ended September 30, 2019 and 2018 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||
|
| September 30, |
|
| September 30, |
| ||||||
Entity / Property Name |
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
|
Multi-family |
|
|
|
|
|
|
|
|
|
|
|
|
Marbella | $ | - |
| $ | |
| $ | - |
| $ | |
|
Metropolitan at 40 Park |
| ( |
|
| ( |
|
| ( |
|
| ( |
|
RiverTrace at Port Imperial |
| |
|
| |
|
| |
|
| |
|
Crystal House |
| ( |
|
| ( |
|
| ( |
|
| ( |
|
PI North - Riverwalk C / Land |
| ( |
|
| ( |
|
| ( |
|
| ( |
|
Marbella II (b) |
| - |
|
| |
|
| ( |
|
| |
|
Riverpark at Harrison |
| ( |
|
| ( |
|
| ( |
|
| ( |
|
Station House |
| ( |
|
| ( |
|
| ( |
|
| ( |
|
Urby at Harborside |
| ( |
|
| ( |
|
| ( |
|
| | (c) |
Liberty Landing |
| - |
|
| - |
|
| - |
|
| - |
|
Hillsborough 206 |
| - |
|
| - |
|
| - |
|
| |
|
Office |
|
|
|
|
|
|
|
|
|
|
|
|
Red Bank (d) |
| - |
|
| ( |
|
| |
|
| ( |
|
12 Vreeland Road |
| |
|
| |
|
| |
|
| |
|
Offices at Crystal Lake |
| |
|
| |
|
| |
|
| |
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
Riverwalk Retail |
| ( |
|
| ( |
|
| ( |
|
| ( |
|
Hyatt Regency Jersey City |
| |
|
| |
|
| |
|
| |
|
Other |
| ( |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company's equity in earnings (loss) of unconsolidated joint ventures (a) | $ | ( |
| $ | ( |
| $ | ( |
| $ | |
|
|
|
(a) | Amounts are net of amortization of basis differences of $ |
(b) | On January 31, 2019, the Company acquired one of its equity partner's |
(c) | Includes $ |
(d) | On February 28, 2019, the Company sold its |
|
|
|
|
|
|
|
| September 30, |
|
| December 31, |
(dollars in thousands) |
| 2019 |
|
| 2018 |
Deferred leasing costs | $ | |
| $ | |
Deferred financing costs - unsecured revolving credit facility (a) |
| |
|
| |
|
| |
|
| |
Accumulated amortization |
| ( |
|
| ( |
Deferred charges, net |
| |
|
| |
Notes receivable (b) |
| |
|
| |
In-place lease values, related intangibles and other assets, net |
| |
|
| |
Goodwill (c) |
| |
|
| |
Right of use assets (d) |
| |
|
| - |
Prepaid expenses and other assets, net (e) |
| |
|
| |
|
|
|
|
|
|
Total deferred charges, goodwill and other assets, net | $ | |
| $ | |
(a)Deferred financing costs related to all other debt liabilities (other than for the unsecured revolving credit facility) are netted against those debt liabilities for all periods presented. See Note 2: Significant Accounting Policies – Deferred Financing Costs.
(b)Includes as of September 30, 2019 and December 31, 2018, respectively: a mortgage receivable with a balance of
(c)All goodwill is attributable to the Company’s Multi-family Real Estate and Services segment.
(d)Balance recorded starting in 2019, pursuant to the Company’s adoption of ASU 2016-02 (Topic 842). This amount has a corresponding liability of $
Lease agreements for further details.
(e)Includes as of September 30, 2019 and December 31, 2018,
DERIVATIVE FINANCIAL INSTRUMENTS
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. As of September 30, 2019, the Company had outstanding interest rate swaps with a combined notional value of $
The changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The Company recorded
The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the Balance Sheet as of September 30, 2019 and December 31, 2018 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value |
|
|
|
| |||
Asset Derivatives designated |
|
| September 30, |
|
| December 31, |
|
|
|
|
as hedging instruments |
|
| 2019 |
|
| 2018 |
|
| Balance sheet location |
|
Interest rate swaps |
| $ | |
| $ | |
|
| Deferred charges, goodwill and other assets |
|
The table below presents the effect of the Company’s derivative financial instruments on the Consolidated Statement of Operations for the nine months ending September 30, 2019 and 2018 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives in Cash Flow Hedging Relationships |
| Amount of Gain or (Loss) Recognized in OCI on Derivative |
| Location of Gain or (Loss) Reclassified from Accumulated OCI into Income |
|
| Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income |
| Location of Gain or (Loss) Recognized in Income on Derivative |
|
| Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion, Reclassification for Forecasted Transactions No Longer Probable of Occurring) |
|
| Total Amount of Interest Expense presented in the consolidated statements | |||||||||||||
| 2019 |
|
| 2018 |
|
|
|
| 2019 |
|
| 2018 |
|
|
|
| 2019 |
|
| 2018 |
|
|
| 2019 |
|
| 2018 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps | $ | ( |
| $ | |
| Interest expense |
| $ |
| $ | |
| Interest and other |
| $ |
| $ | |
|
| $ | ( |
| $ | ( | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| investment income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps | $ | ( |
| $ | |
| Interest expense |
| $ |
| $ | |
| Interest and other |
| $ | |
| $ | ( |
|
| $ | ( |
| $ | ( | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| investment income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company has agreements with each of its derivative counterparties that contain a provision where the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company's default on the indebtedness. As of September 30, 2019, the Company did
Restricted cash generally includes tenant and resident security deposits for certain of the Company’s properties, and escrow and reserve funds for debt service, real estate taxes, property insurance, capital improvements, tenant improvements, and leasing costs established pursuant to certain mortgage financing arrangements, and is comprised of the following (dollars in thousands):
|
|
|
|
|
|
|
| September 30, |
|
| December 31, |
|
| 2019 |
|
| 2018 |
Security deposits | $ | |
| $ | |
Escrow and other reserve funds |
| |
|
| |
|
|
|
|
|
|
Total restricted cash | $ | |
| $ | |
A summary of the Company’s senior unsecured notes as of September 30, 2019 and December 31, 2018 is as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
| September 30, |
|
| December 31, |
| Effective |
|
|
|
| 2019 |
|
| 2018 |
| Rate (1) |
|
| $ | |
| $ | |
| | % | |
|
| |
|
| |
| | % | |
Principal balance outstanding |
|
| |
|
| |
|
|
|
Adjustment for unamortized debt discount |
|
| ( |
|
| ( |
|
|
|
Unamortized deferred financing costs |
|
| ( |
|
| ( |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total senior unsecured notes, net |
| $ | |
| $ | |
|
|
|
(1)Includes the cost of terminated treasury lock agreements (if any), offering and other transaction costs and the discount/premium on the notes, as applicable.
The terms of the Company’s senior unsecured notes include certain restrictions and covenants which require compliance with financial ratios relating to the maximum amount of debt leverage, the maximum amount of secured indebtedness, the minimum amount of debt service coverage and the maximum amount of unsecured debt as a percent of unsecured assets. The Company was in compliance with its debt covenants under the indenture relating to its senior unsecured notes as of September 30, 2019.
On January 25, 2017, the Company entered into an amended revolving credit facility and new term loan agreement (“2017 Credit Agreement”) with a group of
After electing to use the defined leverage ratio to determine the interest rate, the interest rates on outstanding borrowings, alternate base rate loans and the facility fee on the current borrowing capacity, payable quarterly in arrears, on the 2017 Credit Facility are currently based on the following total leverage ratio grid:
|
|
|
|
|
|
|
|
|
|
| Interest Rate - |
|
|
|
|
|
| Applicable |
|
|
|
| Interest Rate - |
| Basis Points |
|
|
|
| Applicable |
| Above LIBOR for |
|
|
|
| Basis Points |
| Alternate Base |
| Facility Fee |
Total Leverage Ratio |
| Above LIBOR |
| Rate Loans |
| Basis Points |
< |
|
|
| |||
≥ |
|
|
| |||
≥ |
|
|
| |||
≥ |
|
|
|
Prior to the election to use the defined leverage ratio option, the interest rates on outstanding borrowings, alternate base rate loans and the facility fee on the current borrowing capacity, payable quarterly in arrears, on the 2017 Credit Facility were based upon the Operating Partnership’s unsecured debt ratings, as follows:
|
|
|
|
|
|
|
|
|
|
| Interest Rate - |
|
|
|
|
|
| Applicable |
|
|
|
| Interest Rate - |
| Basis Points |
|
|
Operating Partnership's |
| Applicable |
| Above LIBOR for |
|
|
Unsecured Debt Ratings: |
| Basis Points |
| Alternate Base |
| Facility Fee |
Higher of S&P or Moody's |
| Above LIBOR |
| Rate Loans |
| Basis Points |
|
|
| ||||
|
|
| ||||
|
|
| ||||
|
|
| ||||
|
|
|
On March 22, 2017, the Company drew the full $
On August 5, 2019, the Company prepaid $
After electing to use the defined leverage ratio to determine the interest rate, the interest rate under the 2017 Term Loan is currently based on the following total leverage ratio grid:
|
|
|
|
|
|
|
|
| Interest Rate - |
|
|
|
| Applicable |
|
| Interest Rate - |
| Basis Points |
|
| Applicable |
| Above LIBOR for |
|
| Basis Points |
| Alternate Base Rate |
Total Leverage Ratio |
| above LIBOR |
| Loans |
< |
|
| ||
≥ |
|
| ||
≥ |
|
| ||
≥ |
|
|
Prior to the election to use the defined leverage ratio option, the interest rate on the 2017 Term Loan was based upon the Operating Partnership's unsecured debt ratings, as follows:
|
|
|
|
|
|
|
|
| Interest Rate - |
|
|
|
| Applicable |
|
| Interest Rate - |
| Basis Points |
Operating Partnership's |
| Applicable |
| Above LIBOR for |
Unsecured Debt Ratings: |
| Basis Points |
| Alternate Base Rate |
Higher of S&P or Moody's |
| Above LIBOR |
| Loans |
|
| |||
|
| |||
|
| |||
|
| |||
|
|
On up to four occasions at any time after the effective date of the 2017 Credit Agreement, the Company may elect to request (1) an increase to the existing revolving credit commitments (any such increase, the “New Revolving Credit Commitments”) and/or (2) the establishment of one or more new term loan commitments (the “New Term Commitments”, together with the 2017 Credit Commitments, the “Incremental Commitments”), by up to an aggregate amount not to exceed $
Before it amended and restated its unsecured revolving credit facility in January 2017, the Company had a $
|
|
|
|
|
Operating Partnership's |
| Interest Rate - |
|
|
Unsecured Debt Ratings: |
| Applicable Basis Points |
| Facility Fee |
Higher of S&P or Moody's |
| Above LIBOR |
| Basis Points |
|
| |||
|
| |||
|
| |||
|
| |||
|
|
In January 2016, the Company obtained a $
On March 29, 2019, the Company prepaid $
As a result of the prepayment of the 2016 Term Loan and the partial prepayment of the 2017 Term Loan, the Company recorded a net gain(loss) on extinguishment of debt of ($
After electing to use the defined leverage ratio to determine interest rate, the interest rate under the 2016 Term Loan is currently based on the following total leverage ratio grid:
|
|
|
|
| Interest Rate - |
|
| Applicable Basis |
Total Leverage Ratio |
| Points above LIBOR |
< |
| |
≥ |
| |
≥ |
| |
≥ |
|
Prior to the election to use the defined interest leverage ratio option, the interest rate on the 2016 Term Loan was based upon the Operating Partnership’s unsecured debt ratings, as follows:
|
|
|
Operating Partnership's |
| Interest Rate - |
Unsecured Debt Ratings: |
| Applicable Basis Points |
Higher of S&P or Moody's |
| Above LIBOR |
| ||
| ||
| ||
| ||
|
Each of the 2017 Credit Agreement Amendment and the 2016 Term Loan Amendment was effective as of June 30, 2018 and provided for the following material amendments to the terms of both the 2017 Credit Agreement and 2016 Term Loan:
1.The unsecured debt ratio covenant has been modified with respect to the measurement of the unencumbered collateral pool of assets in the calculation of such ratio for the period commencing July 1, 2018 and continuing until December 31, 2019 to allow the Operating Partnership to utilize the “as-is” appraised value of the properties known as ‘Harborside Plaza I’ and ‘Harborside Plaza V’ properties located in Jersey City, NJ in such calculation; and
2.A new covenant has been added that prohibits the Company from making any optional or voluntary payment, repayment, repurchase or redemption of any unsecured indebtedness of the Company (or any subsidiaries) that matures after January 25, 2022, at any time when any of the Total Leverage Ratio or the unsecured debt ratio covenants exceeds 60 percent (all as defined in the 2017 Credit Agreement and the 2016 Term Loan) or an appraisal is being used to determine the value of Harborside Plaza I and Harborside Plaza V for the unsecured debt ratio covenant.
All other terms and conditions of the 2017 Credit Agreement and the 2016 Term Loan remain unchanged.
The Company was in compliance with its debt covenants under its unsecured revolving credit facility and term loans as of September 30, 2019.
As of September 30, 2019 and December 31, 2018, the Company’s unsecured credit facility and term loans totaled $
The Company has mortgages, loans payable and other obligations which primarily consist of various loans collateralized by certain of the Company’s rental properties, land and development projects. As of September 30, 2019,
A summary of the Company’s mortgages, loans payable and other obligations as of September 30, 2019 and December 31, 2018 is as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effective |
|
|
| September 30, |
|
| December 31, |
|
|
|
Property/Project Name | Lender |
| Rate (a) |
|
|
| 2019 |
|
| 2018 |
| Maturity |
|
| % |
| $ | - |
| $ | |
| - |
| |||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| - |
|
| ||||
| % |
|
| |
|
| - |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| - |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
% |
|
| |
|
| |
|
| |||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| - |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
| % |
|
| |
|
| - |
|
| ||||
| % |
|
| |
|
| - |
|
| ||||
| % |
|
| |
|
| - |
|
| ||||
| % |
|
| |
|
| |
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal balance outstanding |
|
|
|
|
| |
|
| |
|
|
| |
Unamortized deferred financing costs |
|
|
|
|
| ( |
|
| ( |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total mortgages, loans payable and other obligations, net |
|
|
|
| $ | |
| $ | |
|
|
|
|
|
(a) | Reflects effective rate of debt, including deferred financing costs, comprised of the cost of terminated treasury lock agreements (if any), debt initiation costs, mark-to-market adjustment of acquired debt and other transaction costs, as applicable. |
(b) | On January 16, 2019, the loan was repaid using proceeds from the disposition of Park Square. |
(c) | This construction loan has a maximum borrowing capacity of $ |
(d) | This mortgage loan, which includes unamortized fair value adjustment of $ |
(e) | This construction loan has a maximum borrowing capacity of $ |
(f) | This construction loan has a maximum borrowing capacity of $ |
(g) | This construction loan has a maximum borrowing capacity of $ |
(h) | This mortgage was retired upon disposition of the properties on October 23, 2019. |
(i) | On July 29, 2019, the Company repaid the construction loan from the proceeds of a new $ |
(j) | This mortgage was retired upon disposition of the property on October 23, 2019. |
(k) | On January 31, 2019, the Company acquired the majority equity partner's |
(l) | This mortgage loan was obtained by the Company in March 2017 to partially fund the acquisition of the Short Hills/Madison portfolio. |
(m) | Effective rate reflects the first |
Cash paid for interest for the nine months ended September 30, 2019 and 2018 was $
As of September 30, 2019, the Company’s total indebtedness of $
As of December 31, 2018, the Company’s total indebtedness of $
Employees of the General Partner, who meet certain minimum age and service requirements, are eligible to participate in the Mack-Cali Realty Corporation 401(k) Savings/Retirement Plan (the “401(k) Plan”). Eligible employees may elect to defer from
The following disclosure of estimated fair value was determined by management using available market information and appropriate valuation methodologies. However, considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize on disposition of the assets and liabilities at September 30, 2019 and December 31, 2018. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Cash equivalents, receivables, notes receivables, accounts payable, and accrued expenses and other liabilities are carried at amounts which reasonably approximate their fair values as of September 30, 2019 and December 31, 2018.
The fair value of the Company’s long-term debt, consisting of senior unsecured notes, unsecured term loans, an unsecured revolving credit facility and mortgages, loans payable and other obligations aggregated approximately $
The fair value measurements used in the evaluation of the Company’s rental properties are considered to be Level 3 valuations within the fair value hierarchy, as there are significant unobservable inputs. Examples of inputs that were utilized in the fair value calculations include estimated holding periods, discount rates, market capitalization rates, expected lease rental rates, and third party broker information.
Valuations of rental property identified as held for sale are based on estimated sale prices, net of estimated selling costs, of such property.
The Company identified as held for sale
30, 2019 with an aggregate carrying value for the rental property of $
As part of its ongoing portfolio assessment process, the Company made the decision to pursue selling a
Additionally, at September 30, 2019, the Company evaluated the recoverability of the carrying value of certain properties and undeveloped land, being considered for sale in the short or medium term and determined that due to the potential shortening of the expected period of ownership, it was necessary to reduce the carrying value of the properties and land to their estimated fair values. The Company also recorded an impairment charge of $
The Company owns
Disclosure about fair value of assets and liabilities is based on pertinent information available to management as of September 30, 2019 and December 31, 2018. Although management is not aware of any factors that would significantly affect the fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since September 30, 2019 and current estimates of fair value may differ significantly from the amounts presented herein.
Pursuant to agreements with certain municipalities, the Company is required to make payments in lieu of property taxes (“PILOT”) on certain of its properties and has tax abatement agreements on other properties, as follows:
The Harborside Plaza 4-A agreement with the City of Jersey City, as amended, which commenced in 2002, is for a term of
The Harborside Plaza 5 agreement, also with the City of Jersey City, as amended, which commenced in 2002, is for a term of
The Port Imperial South 1/3 Garage development project agreement with the City of Weehawken has a term of
The Port Imperial Hotel development project agreement with the City of Weehawken is for a term of
The Port Imperial South 11 development project agreement with the City of Weehawken is for a term of
The 111 River Realty agreement with the City of Hoboken, which commenced on October 1, 2001 expires in April 2022. The PILOT
payment equaled $
The Monaco Towers agreement with the City of Jersey City, which commenced in 2011, is for a term of
The Marbella II agreement with the City of Jersey City, which commenced in 2016, is for a term of
The Port Imperial South Parcel 8/9 development project agreement with the City of Weehawken is for a term of
At the conclusion of the above-referenced agreements, it is expected that the properties will be assessed by the municipality and be subject to real estate taxes at the then prevailing rates.
The Company is a defendant in litigation arising in the normal course of its business activities. Management does not believe that the ultimate resolution of these matters will have a materially adverse effect upon the Company’s financial condition taken as whole.
Future minimum rental payments under the terms of all non-cancelable ground leases under which the Company is the lessee, as of September 30, 2019 and December 31, 2018, are as follows (dollars in thousands):
|
|
|
|
| As of September 30, 2019 |
Year |
| Amount |
October 1 through December 31, 2019 | $ | |
2020 |
| |
2021 |
| |
2022 |
| |
2023 |
| |
2024 through 2098 |
| |
Total lease payments |
| |
Less: imputed interest |
| ( |
|
|
|
Total | $ | |
|
|
|
|
| As of December 31, 2018 |
Year |
| Amount |
2019 | $ | |
2020 |
| |
2021 |
| |
2022 |
| |
2023 |
| |
2024 through 2098 |
| |
|
|
|
Total | $ | |
Ground lease expense incurred by the Company amounted to $
In conjunction with the adoption of ASU 2016-02 (Topic 842), starting on January 1, 2019, the Company capitalized operating leases,
which had a balance of $
The Company is developing a
The Company is developing a
The Company is developing a
The Company is developing a
EXECUTIVE EMPLOYMENT AGREEMENTS
On March 13, 2019, the General Partner entered into a new executive employment agreement, dated as of March 13, 2019 (the “DeMarco Employment Agreement”), with Michael J. DeMarco, the Company’s Chief Executive Officer, effective as of January 1, 2019. The DeMarco Employment Agreement replaces Mr. DeMarco’s previous employment agreement with the Company, the term of which expired on December 31, 2018, and is effective as of January 1, 2019. The Employment Agreement has been approved by the Board of Directors of the General Partner. Pursuant to the DeMarco Employment Agreement, Mr. DeMarco will serve as the Chief Executive Officer of the Company, until December 31, 2022 (the “Term”), unless Mr. DeMarco’s employment is earlier terminated in accordance with the DeMarco Employment Agreement. Pursuant to the DeMarco Employment Agreement, Mr. DeMarco will be entitled to the following compensation and benefits:
an annual base salary of $
a threshold bonus opportunity of
the grant of
In addition, Mr. DeMarco will be entitled to customary employee benefits under the Company’s health and welfare plans. Pursuant to the DeMarco Employment Agreement, in the event of a termination of Mr. DeMarco’s employment on account of death or disability, Mr. DeMarco (or his beneficiaries, in the case of death) will be entitled to receive his accrued and unpaid base salary, expense reimbursement and benefits under the Company’s health and welfare plans through the termination date, plus a prorated portion of the annual bonus payable for the year of such termination.
In the event of a termination of Mr. DeMarco’s employment without “Cause” or by Mr. DeMarco for “Good Reason” during the Term or thereafter during a “Change in Control Period” (each as defined in the DeMarco Employment Agreement), subject to Mr. DeMarco signing a release in customary form, he will be entitled to the same benefits in the event of a termination due to death or disability, plus a lump sum cash payment equal to (i) if such termination occurs during the Term and not during a Change in Control Period, 2.0 times the sum of (x) his annual base salary immediately prior to the termination date and (y) his target bonus for the year during which termination occurs, or (ii) if such termination occurs during or after the expiration the Term and during a Change in Control Period, 3.0 times the sum of (x) his annual base salary immediately prior to the termination date and (y) his target bonus for the year during which termination occurs. In addition, Mr. DeMarco will be entitled to COBRA coverage premiums for up to
On March 13, 2019, the Board of Directors of the General Partner promoted Giovanni M. DeBari, the Company’s senior vice president and corporate controller, to Chief Accounting Officer, and on March 22, 2019, the Company entered into an employment agreement (the “DeBari Employment Agreement”) with Mr. DeBari. Pursuant to the DeBari Employment Agreement, Mr. DeBari will serve as the Chief Accounting Officer of the Company through December 31, 2021 (the “Term”) unless Mr. DeBari’s employment is earlier terminated in accordance with the DeBari Employment Agreement.
Pursuant to the DeBari Employment Agreement, Mr. DeBari will be entitled to the following compensation and benefits:
an annual base salary of $
an annual cash bonus opportunity to be based on performance goals to be established annually by the Compensation Committee.
Mr. DeBari will also be eligible to be granted long-term incentive or equity awards, as may be determined by the Compensation Committee in its sole discretion, under such plans and programs as may be in effect from time to time. In addition, Mr. DeBari will be entitled to customary employee benefits under the Company’s health and welfare plans.
Pursuant to the DeBari Employment Agreement, in the event of a termination of Mr. DeBari’s employment on account of death or disability, Mr. DeBari (or his beneficiaries, in the case of death) will be entitled to receive his accrued and unpaid base salary, expense reimbursement and benefits under the Company’s health and welfare plans through the termination date, plus a prorated portion of the annual bonus payable for the year of such termination.
In the event of a termination of Mr. DeBari’s employment without “Cause” or by Mr. DeBari for “Good Reason” during the Term or thereafter during a “Change in Control Period” (each as defined in the DeBari Employment Agreement), subject to Mr. DeBari signing a release in customary form, he will be entitled to the same benefits as in the event of a termination due to death or disability, plus a lump sum cash payment equal to 1.5 times the sum of (a) his annual base salary immediately prior to the termination date and (b) his target bonus for the year during which termination occurs. In addition, Mr. DeBari will be entitled to COBRA coverage premiums for up to
Pursuant to the DeBari Employment Agreement, Mr. DeBari will be subject to certain restrictive covenants, including non-competition and non-solicitation covenants during the period of his employment with the Company and for
Through February 2016, the Company could not dispose of or distribute certain of its properties, which were originally contributed by certain unrelated common unitholders of the Operating Partnership, without the express written consent of such common unitholders, as applicable, except in a manner which did not result in recognition of any built-in-gain (which may result in an income tax liability) or which reimbursed the appropriate specific common unitholders for the tax consequences of the recognition of such built-in-gains (collectively, the “Property Lock-Ups”). Upon the expiration in February 2016 of the Property Lock-Ups, the Company is generally required to use commercially reasonable efforts to prevent any sale, transfer or other disposition of the subject properties from resulting in the recognition of built-in gain to the specific common unitholders, which include members of the Mack Group (which includes William L. Mack, Chairman of the General Partner’s Board of Directors; David S. Mack, a former director; and Earle I. Mack, a former director), the Robert Martin Group, and the Cali Group (which includes John R. Cali, a former director). As of September 30, 2019, after the effects of tax-free exchanges on certain of the originally contributed properties, either wholly or partially, over time,
are subject to these conditions.
The Properties are leased to tenants under operating leases with various expiration dates through
Future minimum rentals to be received under non-cancelable commercial operating leases at September 30, 2019 and December 31, 2018 are as follows (dollars in thousands):
|
|
|
|
| As of September 30, 2019 |
Year |
| Amount |
October 1 through December 31, 2019 | $ | |
2020 |
| |
2021 |
| |
2022 |
| |
2023 |
| |
2024 and thereafter |
| |
|
|
|
Total | $ | |
|
|
|
|
| As of December 31, 2018 |
Year |
| Amount |
2019 | $ | |
2020 |
| |
2021 |
| |
2022 |
| |
2023 |
| |
2024 and thereafter |
| |
|
|
|
Total | $ | |
Multi-family rental property residential leases are excluded from the above table as they generally expire within
The Company evaluates the terms of the partnership units issued in accordance with the FASB’s Distinguishing Liabilities from Equity guidance. Units which embody an unconditional obligation requiring the Company to redeem the units for cash after a specified or determinable date (or dates) or upon the occurrence of an event that is not solely within the control of the issuer are determined to be contingently redeemable under this guidance and are included as Redeemable noncontrolling interests and classified within the mezzanine section between Total liabilities and Stockholders’ equity on the Company’s Consolidated Balance Sheets. Convertible units for which the Company has the option to settle redemption amounts in cash or Common Stock are included in the caption Noncontrolling interests in subsidiaries within the equity section on the Company’s Consolidated Balance Sheet.
On February 27, 2017, the Company, Roseland Residential Trust (“RRT”), the Company’s subsidiary through which the Company conducts its multi-family residential real estate operations, Roseland Residential, L.P. (“RRLP”), the operating partnership through which RRT conducts all of its operations, and certain other affiliates of the Company entered into a preferred equity investment agreement (the “Original Investment Agreement”) with certain affiliates of Rockpoint Group, L.L.C. (Rockpoint Group, L.L.C. and its affiliates, collectively, “Rockpoint”). The Original Investment Agreement provided for RRT to contribute property to RRLP in exchange for common units of limited partnership interests in RRLP (the “Common Units”) and for multiple equity investments by Rockpoint in RRLP from time to time for up to an aggregate of $
Preferred Units to the full balance of $
On June 26, 2019, the Company, RRT, RRLP, certain other affiliates of the Company and Rockpoint entered into an additional preferred equity investment agreement (the “Add On Investment Agreement”). The closing under the Add On Investment Agreement occurred on June 28, 2019. Pursuant to the Add On Investment Agreement, Rockpoint invested an additional $
Under the terms of the new transaction with Rockpoint, the cash flow from operations of RRLP will be distributable to Rockpoint and RRT as follows:
first, to provide a
second,
third, pro rata to Rockpoint and RRT based on total respective capital invested in and contributed equity value of Preferred Units and Common Units (based on Rockpoint’s $
RRLP’s cash flow from capital events will generally be distributable by RRLP to Rockpoint and RRT as follows:
first, to Rockpoint and RRT to the extent there is any unpaid, accrued Preferred Base Return;
second, as a return of capital to Rockpoint and to RRT in respect of Preferred Units;
third,
fourth,
fifth, pro rata to Rockpoint and RRT based on respective total capital invested in and contributed equity value of Preferred and Common Units until Rockpoint has received an 11% internal rate of return (based on Rockpoint’s $
sixth, to Rockpoint and RRT in respect of their Preferred Units based on
In general, RRLP may not sell its properties in taxable transactions, although it may engage in tax-deferred like-kind exchanges of properties or it may proceed in another manner designed to avoid the recognition of gain for tax purposes.
In connection with the Add On Investment Agreement, on June 26, 2019, RRT increased the size of its board of trustees from six to seven persons, with five trustees being designated by the Company and two trustees being designated by Rockpoint.
In addition, as was the case under the Original Investment Agreement, RRT and RRLP are required to obtain Rockpoint’s consent with respect to:
debt financings in excess of a
corporate level financings that are pari-passu or senior to the Preferred Units;
new investment opportunities to the extent the opportunity requires an equity capitalization in excess of
new investment opportunities located in a Metropolitan Statistical Area where RRLP owns no property as of the previous quarter;
declaration of bankruptcy of RRT;
transactions between RRT and the Company, subject to certain limited exceptions;
any equity granted or equity incentive plan adopted by RRLP or any of its subsidiaries; and
certain matters relating to the Credit Enhancement Note (as defined below) between the Company and RRLP (other than ordinary course borrowings or repayments thereunder).
Under a Discretionary Demand Promissory Note (the “Credit Enhancement Note”), the Company may provide periodic cash advances to RRLP. The Credit Enhancement Note provides for an interest rate equal to the London Inter-Bank Offered Rate plus fifty (50) basis points above the applicable interest rate under the Company’s unsecured revolving credit facility. The maximum aggregate principal amount of advances at any one time outstanding under the Credit Enhancement Note is limited to $
RRT and RRLP also have agreed, as was the case under the Original Investment Agreement, to register the Preferred Units under certain circumstances in the future in the event RRT or RRLP becomes a publicly traded company.
During the period commencing on June 28, 2019 and ending on March 1, 2023 (the “Lockout Period”), Rockpoint’s interest in the Preferred Units cannot be redeemed or repurchased, except in connection with (a) a sale of all or substantially all of RRLP or a sale of a majority of the then-outstanding interests in RRLP, in each case, which sale is not approved by Rockpoint, or (b) a spin-out or initial public offering of common stock of RRT, or distributions of RRT equity interests by the Company or its affiliates to shareholders or their respective parent interestholders (an acquisition pursuant clauses (a) or (b) above, an “Early Purchase”). RRT has the right to acquire Rockpoint’s interest in the Preferred Units in connection with an Early Purchase for a purchase price generally equal to (i) the amount that Rockpoint would receive upon the sale of the assets of RRLP for fair market value and a distribution of the net sale proceeds in accordance with (A) the capital event distribution priorities discussed above (in the case of certain Rockpoint Preferred Holders) and (B) the distribution priorities applicable in the case of a liquidation of RRLP (in the case of the other Rockpoint Preferred Holder), plus (ii) a make whole premium (such purchase price, the “Purchase Payment”). The make whole premium is an amount equal to (i) $
The fair market value of RRLP’s assets is determined by a third party appraisal of the net asset value (“NAV”) of RRLP and the fair market value of RRLP’s assets, to be completed within ninety (90) calendar days of March 1, 2023 and annually thereafter.
After the Lockout Period, either RRT may acquire from Rockpoint, or Rockpoint may sell to RRT, all, but not less than all, of Rockpoint’s interest in the Preferred Units (each, a “Put/Call Event”) for a purchase price equal to the Purchase Payment (determined without regard to the make whole premium and any related tax allocations). An acquisition of Rockpoint’s interest in the Preferred Units pursuant to a Put/Call Event is generally required to be structured as a purchase of the common equity in the applicable Rockpoint entities holding direct or indirect interests in the Preferred Units. Subject to certain exceptions, Rockpoint also has a right of first offer and a participation right with respect to other common equity interests of RRLP or any subsidiary of RRLP that may be offered for sale by RRLP or its subsidiaries from time to time. Upon a Put/Call Event, other than in the event of a sale of RRLP, Rockpoint may elect to convert all, but not less than all, of its Preferred Units to Common Units in RRLP.
As such, the Preferred Units contain a substantive redemption feature that is outside of the Company’s control and accordingly, pursuant to ASC 480-1—S99-3A, the Preferred Units are classified in mezzanine equity measured based on the estimated future redemption value as of September 30, 2019. The Company determines the redemption value of these interests by hypothetically liquidating the estimated NAV of the RRT real estate portfolio including debt principal through the applicable waterfall provisions of the new transaction with Rockpoint. The estimation of NAV includes unobservable inputs that consider assumptions of market participants in pricing the underlying assets of RRLP. For properties under development, the Company applies a discount rate to the estimated future cash flows allocable to the Company during the period under construction and then applies a direct capitalization method to the estimated stabilized cash flows. For operating properties, the direct capitalization method is used by applying a capitalization rate to the projected net operating income. Estimated future cash flows used in such analyses are based on the Company’s business plan for each respective property including capital expenditures, management’s views of market and economic conditions, and considers items such as current and future rental rates, occupancies and market transactions for comparable properties. The estimated future redemption value of the Preferred Units is approximately $
On February 3, 2017, the Operating Partnership issued
Units of the Operating Partnership (the “Series A Units”). The Series A Units were issued to the Company’s partners in the Plaza VIII & IX Associates L.L.C. joint venture that owns a development site adjacent to the Company’s Harborside property in Jersey City, New Jersey as non-cash consideration for their approximate
Each Series A Unit has a stated value of $
On February 28, 2017, the Operating Partnership authorized the issuance of
Each Series A-1 Unit has a stated value of $
|
|
|
|
|
|
|
|
|
|
| Series A and |
|
|
|
|
| Total |
|
| A-1 Preferred |
|
| Rockpoint |
|
| Redeemable |
|
| Units |
|
| Interests |
|
| Noncontrolling |
|
| In MCRLP |
|
| in RRT |
|
| Interests |
Balance at July 1, 2019 | $ | |
| $ | |
| $ | |
Redeemable Noncontrolling Interests Issued (issuance costs) |
| - |
|
| ( |
|
| ( |
Net |
| |
|
| |
|
| |
Income Attributed to Noncontrolling Interests |
| |
|
| |
|
| |
Distributions |
| ( |
|
| ( |
|
| ( |
Redemption Value Adjustment (including value adjustment |
|
|
|
|
|
|
|
|
attributable to Add On Investment Agreement) |
| - |
|
| |
|
| |
Balance at September 30, 2019 | $ | |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
| Series A and |
|
|
|
|
| Total |
|
| A-1 Preferred |
|
| Rockpoint |
|
| Redeemable |
|
| Units |
|
| Interests |
|
| Noncontrolling |
|
| In MCRLP |
|
| in RRT |
|
| Interests |
Balance at July 1, 2018 | $ | |
| $ | |
| $ | |
Redeemable Noncontrolling Interests Issued |
| - |
|
| |
|
| |
Net |
| |
|
| |
|
| |
Income Attributed to Noncontrolling Interests |
| |
|
| |
|
| |
Distributions |
| ( |
|
| ( |
|
| ( |
Redemption Value Adjustment |
| - |
|
| |
|
| |
Balance at September 30, 2018 | $ | |
| $ | |
| $ | |
The following table sets forth the changes in Redeemable noncontrolling interests for the nine months ended September 30, 2019 and 2018, respectively (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
| Series A and |
|
|
|
|
| Total |
|
| A-1 Preferred |
|
| Rockpoint |
|
| Redeemable |
|
| Units |
|
| Interests |
|
| Noncontrolling |
|
| In MCRLP |
|
| in RRT |
|
| Interests |
Balance January 1, 2019 | $ | |
| $ | |
| $ | |
Redeemable Noncontrolling Interests Issued (net of new |
|
|
|
|
|
|
|
|
issuance costs of $ |
|
|
|
| |
|
| |
Net |
| |
|
| |
|
| |
Income Attributed to Noncontrolling Interests |
| |
|
| |
|
| |
Distributions |
| ( |
|
| ( |
|
| ( |
Redemption Value Adjustment (including value adjustment |
|
|
|
|
|
|
|
|
attributable to Add On Investment Agreement) |
|
|
|
| |
|
| |
Redeemable noncontrolling interests as of September 30, 2019 | $ | |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
| Series A and |
|
|
|
|
| Total |
|
| A-1 Preferred |
|
| Rockpoint |
|
| Redeemable |
|
| Units |
|
| Interests |
|
| Noncontrolling |
|
| In MCRLP |
|
| in RRT |
|
| Interests |
Balance January 1, 2018 | $ | |
| $ | |
| $ | |
Redeemable Noncontrolling Interests Issued |
| - |
|
| |
|
| |
Net |
| |
|
| |
|
| |
Income Attributed to Noncontrolling Interests |
| |
|
| |
|
| |
Distributions |
| ( |
|
| ( |
|
| ( |
Redemption Value Adjustment |
| - |
|
| |
|
| |
Redeemable noncontrolling interests as of September 30, 2018 | $ | |
| $ | |
| $ | |
To maintain its qualification as a REIT, not more than 50 percent in value of the outstanding shares of the General Partner may be owned, directly or indirectly, by five or fewer individuals at any time during the last half of any taxable year of the General Partner, other than its initial taxable year (defined to include certain entities), applying certain constructive ownership rules. To help ensure that the General Partner will not fail this test, the General Partner’s Charter provides, among other things, certain restrictions on the transfer of common stock to prevent further concentration of stock ownership. Moreover, to evidence compliance with these requirements, the General Partner must maintain records that disclose the actual ownership of its outstanding common stock and demands written statements each year from the holders of record of designated percentages of its common stock requesting the disclosure of the beneficial owners of such common stock.
Partners’ Capital in the accompanying consolidated financial statements relates to (a) General Partners’ capital consisting of common units in the Operating Partnership held by the General Partner, and (b) Limited Partners’ capital consisting of common units and LTIP units held by the limited partners. See Note 16: Noncontrolling Interests in Subsidiaries.
The following table reflects the activity of the General Partner capital for the three and nine months ended September 30, 2019 and 2018, respectively (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Nine Months Ended | ||||||||
| September 30, |
| September 30, | ||||||||
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Opening Balance | $ |
| $ |
| $ |
| $ | ||||
Net income (loss) |
| ( |
|
| ( |
|
|
|
| ||
Common stock distributions |
| ( |
|
| ( |
|
| ( |
|
| ( |
Redeemable noncontrolling interests |
| ( |
|
| ( |
|
| ( |
|
| ( |
Change in noncontrolling interests in consolidated |
|
|
|
|
|
|
|
|
|
|
|
joint ventures |
| - |
|
| - |
|
| ( |
|
| - |
Redemption of common units for common stock |
| - |
|
| |
|
| |
|
| |
Redemption of common units |
| - |
|
| - |
|
| ( |
|
| - |
Shares issued under Dividend Reinvestment and |
|
|
|
|
|
|
|
|
|
|
|
Stock Purchase Plan |
| |
|
| |
|
| |
|
| ( |
Directors' deferred compensation plan |
| |
|
| |
|
| |
|
| |
Stock Compensation |
| |
|
| |
|
| |
|
| |
Cancellation of restricted shares |
| - |
|
| - |
|
| - |
|
| ( |
Cancellation of unvested LTIP units |
| - |
|
| - |
|
| |
|
| - |
Other comprehensive income (loss) |
| ( |
|
| |
|
| ( |
|
| |
Rebalancing of ownership percent between parent and |
|
|
|
|
|
|
|
|
|
|
|
subsidiaries |
| |
|
| |
|
| |
|
| |
Balance at September 30 | $ |
| $ |
| $ |
| $ |
Any transactions resulting in the issuance of additional common and preferred stock of the General Partner result in a corresponding issuance by the Operating Partnership of an equivalent amount of common and preferred units to the General Partner.
In
The General Partner has a Dividend Reinvestment and Stock Purchase Plan (the “DRIP”) which commenced in March 1999 under which approximately
In May 2013, the General Partner established the 2013 Incentive Stock Plan (the “2013 Plan”) under which a total of
On June 5, 2015, in connection with employment agreements entered into with each of Messrs. Rudin and DeMarco (together, the “Executive Employment Agreements”), the Company granted options to purchase a total of
(“Price Vesting Options”), or on or before June 30, 2019, subject to certain conditions. The Price Vesting Options vested on July 5, 2016 on account of the price vesting condition being achieved.
|
|
|
|
|
|
|
|
|
|
|
| Weighted |
|
| Aggregate |
|
|
|
| Average |
|
| Intrinsic |
| Shares |
|
| Exercise |
|
| Value |
| Under Options |
|
| Price |
|
| $(000’s) |
Outstanding at July 1, 2019 | |
| $ | |
| $ | |
Granted, Lapsed or Cancelled | - |
|
| - |
|
|
|
Outstanding at September 30, 2019 ($ | |
| $ | |
| $ | |
Options exercisable at September 30, 2019 | |
|
|
|
|
|
|
Available for grant at September 30, 2019 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted |
|
| Aggregate |
|
|
|
| Average |
|
| Intrinsic |
| Shares |
|
| Exercise |
|
| Value |
| Under Options |
|
| Price |
|
| $(000’s) |
Outstanding at July 1, 2018 | |
| $ | |
| $ | |
Granted, Lapsed or Cancelled | - |
|
| - |
|
|
|
Outstanding at September 30, 2018 ($ | |
| $ | |
| $ | |
Options exercisable at September 30, 2018 | |
|
|
|
|
|
|
Available for grant at September 30, 2018 | |
|
|
|
|
|
|
Information regarding the Company’s stock option plans is summarized below for the nine months ended September 30, 2019 and 2018, respectively.
|
|
|
|
|
|
|
|
|
|
|
| Weighted |
|
| Aggregate |
|
|
|
| Average |
|
| Intrinsic |
| Shares |
|
| Exercise |
|
| Value |
| Under Options |
|
| Price |
|
| $(000’s) |
Outstanding at January 1, 2019 | |
| $ | |
| $ | |
Granted, Lapsed or Cancelled | - |
|
| - |
|
|
|
Outstanding at September 30, 2019 ($ | |
| $ | |
| $ | |
Options exercisable at September 30, 2019 | |
|
|
|
|
|
|
Available for grant at September 30, 2019 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted |
|
| Aggregate |
|
|
|
| Average |
|
| Intrinsic |
| Shares |
|
| Exercise |
|
| Value |
| Under Options |
|
| Price |
|
| $(000’s) |
Outstanding at January 1, 2018 | |
| $ | |
| $ | |
Granted, Lapsed or Cancelled | - |
|
| - |
|
|
|
Outstanding at September 30, 2018 ($ | |
| $ | |
| $ | |
Options exercisable at September 30, 2018 | |
|
|
|
|
|
|
Available for grant at September 30, 2018 | |
|
|
|
|
|
|
There were
As of September 30, 2019 and December 31, 2018, the stock options outstanding had a weighted average remaining contractual life of approximately
The Company recognized stock options expense of
AO LTIP UNITS (Appreciation-Only LTIP Units)
Pursuant to the terms of the DeMarco Employment Agreement (see Note 12: Commitments and Contingencies-Executive Employment Agreements), the Company entered into an AO Long-Term Incentive Plan Award Agreement (the “AO LTIP Award Agreement”) with Mr. DeMarco on March 13, 2019 that provided for the grant to Mr. DeMarco of
(i)
(ii) an additional
(iii) an additional
Mr. DeMarco will generally receive special income allocations in respect of an AO LTIP Unit equal to
The weighted average fair value of the AO LTIP Units granted during the nine months ended September 30, 2019 was $
|
|
|
| AO LTIP |
|
| Units |
|
Expected life (in years) |
| |
Risk-free interest rate | % | |
Volatility | % | |
Dividend yield | % |
As of September 30, 2019, the Company had $
RESTRICTED STOCK AWARDS
The Company has issued stock awards (“Restricted Stock Awards”) to officers, certain other employees and non-employee members of the Board of Directors of the General Partner, which allow the holders to each receive a certain amount of shares of the General Partner’s common stock generally over a to
On June 5, 2015, in connection with the new executive employment agreements signed at that time, the Company granted a total of
All currently outstanding and unvested Restricted Stock Awards provided to the officers, certain other employees, and members of the Board of Directors of the General Partner were issued under the 2013 Plan.
|
|
|
|
|
|
|
|
| Weighted-Average |
|
|
|
| Grant – Date |
| Shares |
|
| Fair Value |
Outstanding at July 1, 2019 | |
| $ | |
Cancelled | ( |
|
| |
Outstanding at September 30, 2019 | |
| $ | |
|
|
|
|
|
|
|
|
| Weighted-Average |
|
|
|
| Grant – Date |
| Shares |
|
| Fair Value |
Outstanding at July 1, 2018 | |
| $ | |
Cancelled | ( |
|
| |
Outstanding at September 30, 2018 | |
| $ | |
Information regarding the Restricted Stock Awards grant activity is summarized below for the nine months ended September 30, 2019 and 2018, respectively:
|
|
|
|
|
|
|
|
| Weighted-Average |
|
|
|
| Grant – Date |
| Shares |
|
| Fair Value |
Outstanding at January 1, 2019 | |
| $ | |
Vested | ( |
|
| |
Cancelled | ( |
|
| |
Outstanding at Sepember 30, 2019 | |
| $ | |
|
|
|
|
|
|
|
|
| Weighted-Average |
|
|
|
| Grant – Date |
| Shares |
|
| Fair Value |
Outstanding at January 1, 2018 | |
| $ | |
Granted | |
|
| |
Vested | ( |
|
| |
Cancelled | ( |
|
| |
Outstanding at September 30, 2018 | |
| $ | |
As of September 30, 2019, the Company had
On June 5, 2015, in connection with the Executive Employment Agreements, the Company granted a total of
of the Company’s total shareholder return, for which shares of the General Partner’s common stock were issued under the 2013 Plan.
As of September 30, 2019, the Company had
On March 8, 2016, the Company granted Long-Term Incentive Plan (“LTIP”) awards to senior management of the Company, including the General Partner’s executive officers (the “2016 LTIP Awards”). All of the 2016 LTIP Awards were in the form of units in the Operating Partnership (“LTIP Units”) and constitute awards under the 2013 Plan. For Messrs. Rudin, DeMarco and Tycher, approximately
The 2016 OPP was designed to align the interests of senior management to relative and absolute performance of the Company over a
On April 4, 2017, the Company granted LTIP awards to senior management of the Company, including the General Partner’s executive officers (the “2017 LTIP Awards”). All of the 2017 LTIP Awards were in the form of LTIP Units and constitute awards under the 2013 Plan. For Messrs. DeMarco, Tycher and Rudin, approximately twenty-five percent (
The 2017 OPP was designed to align the interests of senior management to relative and absolute performance of the Company over a three-year performance period from April 4, 2017 through April 3, 2020. Participants in the 2017 OPP will only earn the full awards if, over the
On April 20, 2018, the Company granted LTIP awards to senior management of the Company, including the General Partner’s executive officers (the “2018 LTIP Awards”). All of the 2018 LTIP Awards were in the form of LTIP Units and constitute awards under the 2013 Plan. For Messrs. DeMarco and Tycher, approximately twenty-five percent (
The 2018 OPP was designed to align the interests of senior management to relative and absolute performance of the Company over a three year performance period from April 20, 2018 through April 19, 2021. Participants in the 2018 OPP will only earn the full awards if, over the
On March 22, 2019, the Company granted LTIP awards to senior management of the Company, including the General Partner’s executive officers (the “2019 LTIP Awards”). All of the 2019 LTIP Awards were in the form of LTIP Units and constitute awards under the 2013 Plan. For Mr. DeMarco, approximately
Plan (the “2019 OPP”) adopted by the General Partner’s Board of Directors, consisting of a multi-year, performance-based equity compensation plan and related forms of award agreement (the “2019 PBV LTIP Units”). For Messrs. Tycher, Smetana, Wagner, Cardoso and Hilton, fifty percent (
The 2019 OPP was designed to align the interests of senior management to relative and absolute performance of the Company over a
LTIP Units will remain subject to forfeiture depending on the extent that the 2017 LTIP Awards, 2018 LTIP Awards and 2019 LTIP Awards vest. The number of LTIP Units to be issued initially to recipients of the 2017 PBV LTIP Awards, 2018 PBV LTIP Awards and 2019 PBV LTIP Awards is the maximum number of LTIP Units that may be earned under the awards. The number of LTIP Units that actually vest for each award recipient will be determined at the end of the performance measurement period. TSR for the Company and for the Index over the three-year measurement period and other circumstances will determine how many LTIP Units vest for each recipient; if they are fewer than the number issued initially, the balance will be forfeited as of the performance measurement date.
Prior to vesting, recipients of LTIP Units will be entitled to receive per unit distributions equal to one-tenth (
As a result of targets for vesting not being achieved or management and other personnel changes during the nine months ended September 30, 2019, the employees forfeited and cancelled
As of September 30, 2019, the Company had $
The Amended and Restated Deferred Compensation Plan for Directors, which commenced January 1, 1999, allows non-employee directors of the Company to elect to defer up to
During the three months ended September 30, 2019 and 2018, respectively,
Basic EPS or EPU excludes dilution and is computed by dividing net income available to common shareholders or unitholders by the weighted average number of shares or units outstanding for the period. Diluted EPS or EPU reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock.
The following information presents the Company’s results for the three and nine months ended September 30, 2019 and 2018 in accordance with ASC 260, Earnings Per Share (dollars in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
| September 30, |
|
| September 30, | ||||||
Computation of Basic EPS |
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Net income (loss) | $ | ( |
| $ | |
| $ | |
| $ | |
Add (deduct): Noncontrolling interests in consolidated joint ventures |
| |
|
| |
|
| |
|
| |
Add (deduct): Noncontrolling interests in Operating Partnership |
| |
|
| |
|
| ( |
|
| ( |
Add (deduct): Redeemable noncontrolling interests |
| ( |
|
| ( |
|
| ( |
|
| ( |
Add (deduct): Redemption value adjustment of redeemable noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
interests attributable to common shareholders |
| ( |
|
| ( |
|
| ( |
|
| ( |
Net income (loss) available to common shareholders for basic earnings per share | $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Basic EPS: |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders | $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
| September 30, |
|
| September 30, | ||||||
Computation of Diluted EPS |
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Net income (loss) available to common shareholders for basic earnings per share | $ | ( |
| $ | ( |
| $ | |
| $ | |
Add (deduct): Noncontrolling interests in Operating Partnership |
| ( |
|
| ( |
|
| |
|
| |
Add (deduct): Redemption value adjustment of redeemable noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
interests attributable to the Operating Partnership unitholders |
| ( |
|
| ( |
|
| ( |
|
| ( |
Net income (loss) available for diluted earnings per share | $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS: |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common shareholders | $ | ( |
| $ | ( |
| $ | |
| $ | |
The following schedule reconciles the weighted average shares used in the basic EPS calculation to the shares used in the diluted EPS calculation (in thousands):
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Nine Months Ended | ||||
|
| September 30, |
| September 30, | ||||
|
| 2019 |
| 2018 |
| 2019 |
| 2018 |
Basic EPS shares |
| |
| |
| |
| |
Add: Operating Partnership – common and vested LTIP units |
| |
| |
| |
| |
Restricted Stock Awards |
| - |
| - |
| |
| - |
Stock Options |
| - |
| - |
| |
| |
Diluted EPS Shares |
| |
| |
| |
| |
Contingently issuable shares under Restricted Stock Awards were excluded from the denominator in the three months ended September 30, 2019 and in the three months and nine months ended September 30, 2018 as such securities were anti-dilutive during the periods. Shares issuable under all outstanding stock options were excluded from the denominator in the three months ended September 30, 2019 and 2018 as such securities were anti-dilutive during the periods. Also not included in the computations of diluted EPS were the unvested LTIP Units and unvested AO LTIP Units as such securities were anti-dilutive during all periods presented. Unvested LTIP Units outstanding as of September 30, 2019 and September 30, 2018 were
Dividends declared per common share for each of the three month periods ended September 30, 2019 and 2018 was $
Dividends declared per common share for each of the nine month periods ended September 30, 2019 and 2018 was $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
|
| September 30, |
|
| September 30, | ||||||
Computation of Basic EPU |
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Net income (loss) |
| $ | ( |
| $ | |
| $ | |
| $ | |
Add (deduct): Noncontrolling interests in consolidated joint ventures |
|
| |
|
| |
|
| |
|
| |
Add (deduct): Redeemable noncontrolling interests |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Add (deduct): Redemption value adjustment of redeemable noncontrolling interests |
|
| ( |
|
| ( |
|
| ( |
|
| ( |
Net income (loss) available to common unitholders for basic earnings per unit |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common units |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic EPU: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common unitholders for basic earnings per unit |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
|
| September 30, |
|
| September 30, | ||||||
Computation of Diluted EPU |
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Net income (loss) available to common unitholders for diluted earnings per unit |
| $ | ( |
| $ | ( |
| $ | |
| $ | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common unit |
|
| |
|
|
|
| |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPU: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to common unitholders |
| $ | ( |
| $ | ( |
| $ | |
| $ |
The following schedule reconciles the weighted average units used in the basic EPU calculation to the units used in the diluted EPU calculation (in thousands):
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Nine Months Ended | ||||
|
| September 30, |
| September 30, | ||||
|
| 2019 |
| 2018 |
| 2019 |
| 2018 |
Basic EPU units |
| |
| |
| |
| |
Add: Restricted Stock Awards |
| - |
| - |
| |
| - |
Add: Stock Options |
| - |
| - |
| |
| |
Diluted EPU Units |
| |
| |
| |
| |
Contingently issuable shares under Restricted Stock Awards were excluded from the denominator in the three months ended September 30, 2019 and in the three months and nine months ended September 30, 2018 as such securities were anti-dilutive during the periods. Shares issuable under all outstanding stock options were excluded from the denominator in the three months ended September 30, 2019 and 2018 as such securities were anti-dilutive during the periods. Also not included in the computations of diluted EPS were the unvested LTIP Units and unvested AO LTIP Units as such securities were anti-dilutive during all periods presented. Unvested LTIP Units outstanding as of September 30, 2019 and September 30, 2018 were
Distributions declared per common unit for each of the three month periods ended September 30, 2019 and 2018 was $
Noncontrolling interests in subsidiaries in the accompanying consolidated financial statements relate to (i) common units (“Common Units”) and LTIP units in the Operating Partnership, held by parties other than the General Partner (“Limited Partners”), and (ii) interests in consolidated joint ventures for the portion of such ventures not owned by the Company.
The following table reflects the activity of noncontrolling interests for the three and nine months ended September 30, 2019 and 2018, respectively (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
| September 30, |
|
| September 30, | ||||||
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Opening Balance | $ | |
| $ | |
| $ | |
| $ | |
Net income |
| ( |
|
| |
|
| |
|
| |
Unit distributions |
| ( |
|
| ( |
|
| ( |
|
| ( |
Redeemable noncontrolling interests |
| ( |
|
| ( |
|
| ( |
|
| ( |
Change in noncontrolling interests in consolidated joint ventures |
| - |
|
| |
|
| |
|
| |
Redemption of common units for common stock |
| - |
|
| ( |
|
| ( |
|
| ( |
Redemption of common units |
| ( |
|
| - |
|
| ( |
|
| - |
Stock compensation |
| |
|
| |
|
| |
|
| |
Cancellation of restricted shares |
| - |
|
| ( |
|
| - |
|
| ( |
Cancellation of unvested LTIP units |
| - |
|
| - |
|
| ( |
|
| - |
Other comprehensive income (loss) |
| ( |
|
| |
|
| ( |
|
| |
Rebalancing of ownership percentage between parent and subsidiaries |
| ( |
|
| ( |
|
| ( |
|
| ( |
Balance at September 30 | $ | |
| $ | |
| $ | |
| $ | |
Pursuant to ASC 810, Consolidation, on the accounting and reporting for noncontrolling interests and changes in ownership interests of a subsidiary, changes in a parent’s ownership interest (and transactions with noncontrolling interests unitholders in the subsidiary) while the parent retains its controlling interest in its subsidiary should be accounted for as equity transactions. The carrying value of the noncontrolling interests shall be adjusted to reflect the change in its ownership interest in the subsidiary, with the offset to equity attributable to the parent. Accordingly, as a result of equity transactions which caused changes in ownership percentages between Mack-Cali Realty Corporation stockholders’ equity and noncontrolling interests in the Operating Partnership that occurred during the nine months ended September 30, 2019, the Company has decreased noncontrolling interests in the Operating Partnership and increased additional paid-in capital in Mack-Cali Realty Corporation stockholders’ equity by approximately $
On March 29, 2019,
Certain individuals and entities own common units in the Operating Partnership. A common unit and a share of Common Stock of the General Partner have substantially the same economic characteristics in as much as they effectively share equally in the net income or loss of the Operating Partnership. Common unitholders have the right to redeem their common units, subject to certain restrictions. The redemption is required to be satisfied in shares of Common Stock, cash, or a combination thereof, calculated as follows:
On March 8, 2016, the Company granted 2016 LTIP Awards to senior management of the Company, including the General Partner’s executive officers. On April 4, 2017, the Company granted 2017 LTIP Awards to senior management of the Company, including the General Partner’s executive officers. On April 20, 2018, the Company granted 2018 LTIP Awards to senior management of the Company, including the General Partner’s executive officers. On March 22, 2019, the Company granted 2019 LTIP Awards to senior management of the Company, including the General Partner’s executive officers. All of the 2016 LTIP Awards, 2017 LTIP Awards, 2018 LTIP Awards and 2019 LTIP Awards are in the form of units in the Operating Partnership. See Note 15: Mack-Cali Realty Corporation Stockholders’ Equity and Mack-Cali Realty, L.P.’s Partners’ Capital – Long-Term Incentive Plan Awards.
LTIP Units are designed to qualify as “profits interests” in the Operating Partnership for federal income tax purposes. As a general
matter, the profits interests characteristics of the LTIP Units mean that initially they will not be economically equivalent in value to a common unit. If and when events specified by applicable tax regulations occur, LTIP Units can over time increase in value up to the point where they are equivalent to common units on a one-for-one basis. After LTIP Units are fully vested, and to the extent the special tax rules applicable to profits interests have allowed them to become equivalent in value to common units, LTIP Units may be converted on a one-for-one basis into common units. Common units in turn have a one-for-one relationship in value with shares of the General Partner’s common stock, and are redeemable on a one-for-one basis for cash or, at the election of the Company, shares of the General Partner’s common stock.
AO LTIP Units (Appreciation-Only LTIP Units)
On March 13, 2019, the Company granted
AO LTIP Units are a class of partnership interests in the Operating Partnership that are intended to qualify as “profit interests” for federal income tax purposes and generally only allow the recipient to realize value to the extent the fair market value of a share of Common Stock exceeds the threshold level set at the time the AO LTIP Units are granted, subject to any vesting conditions applicable to the award. The value of vested AO LTIP Units is realized through conversion of the AO LTIP Units into Common Units. The number of Common Units into which vested AO LTIP Units may be converted is determined based on the quotient of (i) the excess of the fair market value of the Common Stock on the conversion date over the threshold level designated at the time the AO LTIP Unit was granted, divided by (ii) the fair market value of the Common Stock on the conversion date. AO LTIP Units, once vested, have a finite term during which they may be converted into Common Units, not in excess of ten years from the grant date of the AO LTIP Units.
|
|
|
| Common Units/ | Unvested LTIP |
| Vested LTIP Units | Units |
Outstanding at July 1, 2019 | | |
Redemption of common units | ( | - |
Outstanding at September 30, 2019 | | |
|
|
|
| Common Units/ | Unvested LTIP |
| Vested LTIP Units | Units |
Outstanding at July 1, 2018 | | |
Redemption of common units for shares of common stock | ( | - |
Cancellation of units | - | ( |
Outstanding at September 30, 2018 | | |
The following table sets forth the changes in noncontrolling interests in subsidiaries which relate to the Common Units and LTIP Units in the Operating Partnership for the nine months ended September 30, 2019 and 2018, respectively.
|
|
|
| Common Units/ | Unvested LTIP |
| Vested LTIP Units | Units |
Balance at January 1, 2019 | | |
Issuance of LTIP units |
| |
Redemption of common units for shares of common stock | ( | - |
Redemption of common units | ( | - |
Conversion of vested LTIP units to common units | | - |
Vested LTIP units | | ( |
Cancellation of unvested LTIP units | - | ( |
|
|
|
Balance at September 30, 2019 | | |
|
|
|
| Common Units/ | Unvested LTIP |
| Vested LTIP Units | Units |
Balance at January 1, 2018 | | |
Issuance of LTIP units | - | |
Redemption of common units for shares of common stock | ( | - |
Vested LTIP units | | ( |
Cancellation of units | - | ( |
|
|
|
Balance at September 30, 2018 | | |
As of September 30, 2019 and December 31, 2018, the noncontrolling interests common unitholders owned
The Company consolidates certain joint ventures in which it has ownership interests. Various entities and/or individuals hold noncontrolling interests in these ventures.
Consolidated Joint Venture Activity
On March 26, 2019, the Company, which held a
The Company’s interests in certain real estate projects (
The Company operates in
The Company evaluates performance based upon net operating income from the combined properties and operations in each of its real estate segments (commercial and other real estate and multi-family real estate and services).
Selected results of operations for the three and nine months ended September 30, 2019 and 2018 and selected asset information as of September 30, 2019 and December 31, 2018 regarding the Company’s operating segments are as follows. Amounts for prior periods have been restated to conform to the current period segment reporting presentation (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commercial |
|
| Multi-family |
|
|
| Corporate |
|
| Total |
|
| & Other Real Estate |
| Real Estate & Services (d) |
|
|
| & Other (e) |
|
| Company | |
Total revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 | $ | |
| $ | |
|
| $ | |
| $ | |
September 30, 2018 |
| |
|
| |
|
|
| |
|
| |
Nine months ended: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 |
| |
|
| |
|
|
| |
|
| |
September 30, 2018 |
| |
|
| |
|
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating and |
|
|
|
|
|
|
|
|
|
|
|
|
interest expenses (a): |
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 | $ | |
| $ | |
|
| $ | |
| $ | |
September 30, 2018 |
| |
|
| |
|
|
| |
|
| |
Nine months ended: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 |
| |
| $ | |
|
| $ | |
|
| |
September 30, 2018 |
| |
|
| |
|
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings (loss) of |
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated joint ventures: |
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 | $ | |
| $ | ( |
|
| $ | - |
| $ | ( |
September 30, 2018 |
| |
|
| ( |
|
|
| - |
|
| ( |
Nine months ended: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 |
| |
|
| ( |
|
|
| - |
|
| ( |
September 30, 2018 |
| |
|
| ( |
|
|
| - |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (loss) (b): |
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 | $ | |
| $ | |
|
| $ | ( |
| $ | |
September 30, 2018 |
| |
|
| |
|
|
| ( |
|
| |
Nine months ended: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 |
| |
|
| |
|
|
| ( |
|
| |
September 30, 2018 |
| |
|
| |
|
|
| ( |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 | $ | |
| $ | |
|
| $ | |
| $ | |
December 31, 2018 |
| |
|
| |
|
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-lived assets (c): |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 | $ | |
| $ | |
|
| $ | |
| $ | |
December 31, 2018 |
| |
|
| |
|
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments in |
|
|
|
|
|
|
|
|
|
|
|
|
unconsolidated joint ventures: |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 | $ | |
| $ | |
|
| $ | - |
| $ | |
December 31, 2018 |
| |
|
| |
|
|
| |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)Total operating and interest expenses represent the sum of: real estate taxes; utilities; operating services; real estate services expenses; general and administrative, acquisition related costs and interest expense (net of interest income). All interest expense, net of interest and other investment income, (including for property-level mortgages) is excluded from segment amounts and classified in Corporate & Other for all periods.
(b)Net operating income represents total revenues less total operating and interest expenses (as defined and classified in Note “a”), plus equity in earnings (loss) of unconsolidated joint ventures, for the period.
(c)Long-lived assets are comprised of net investment in rental property, unbilled rents receivable and goodwill.
(d)Segment assets and operations were owned through a consolidated variable interest entity commencing in February 2018, and which also includes
the Company’s consolidated hotel operations.
(e)Corporate & Other represents all corporate-level items (including interest and other investment income, interest expense, non-property general and administrative expense), as well as intercompany eliminations necessary to reconcile to consolidated Company totals.
The following schedule reconciles net operating income to net income (loss) available to common shareholders (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
| September 30, |
|
| September 30, | ||||||
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Net operating income | $ | |
| $ | |
| $ | |
| $ | |
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
| ( |
|
| ( |
|
| ( |
|
| ( |
Property impairments |
| ( |
|
| - |
|
| ( |
|
| - |
Land impairments |
| ( |
|
| - |
|
| ( |
|
| - |
Gain on change of control of interests |
| - |
|
| |
|
| |
|
| |
Realized gains (losses) and unrealized losses on disposition of |
|
|
|
|
|
|
|
|
|
|
|
rental property, net |
| ( |
|
| ( |
|
| |
|
| |
Gain on disposition of developable land |
| |
|
| - |
|
| |
|
| - |
Gain on sale of investment in unconsolidated joint venture |
| - |
|
| - |
|
| |
|
| - |
Gain (loss) from extinguishment of debt, net |
| ( |
|
| - |
|
| |
|
| ( |
Net income (loss) |
| ( |
|
| |
|
| |
|
| |
Noncontrolling interests in consolidated joint ventures |
| |
|
| |
|
| |
|
| |
Noncontrolling interests in Operating Partnership |
| |
|
| |
|
| ( |
|
| ( |
Redeemable noncontrolling interests |
| ( |
|
| ( |
|
| ( |
|
| ( |
Net income (loss) available to common shareholders | $ | ( |
| $ | ( |
| $ | |
| $ | |
The following schedule reconciles net operating income to net income (loss) available to common unitholders (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Nine Months Ended | |||||||
|
| September 30, |
|
| September 30, | ||||||
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Net operating income | $ | |
| $ | |
| $ | |
| $ | |
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
| ( |
|
| ( |
|
| ( |
|
| ( |
Property impairments |
| ( |
|
| - |
|
| ( |
|
| - |
Land impairments |
| ( |
|
| - |
|
| ( |
|
| - |
Gain on change of control of interests |
| - |
|
| |
|
| |
|
| |
Realized gains (losses) and unrealized losses on disposition of |
|
|
|
|
|
|
|
|
|
|
|
rental property, net |
| ( |
|
| ( |
|
| |
|
| |
Gain on disposition of developable land |
| |
|
| - |
|
| |
|
| - |
Gain on sale of investment in unconsolidated joint venture |
| - |
|
| - |
|
| |
|
| - |
Gain (loss) from extinguishment of debt, net |
| ( |
|
| - |
|
| |
|
| ( |
Net income (loss) |
| ( |
|
| |
|
| |
|
| |
Noncontrolling interests in consolidated joint ventures |
| |
|
| |
|
| |
|
| |
Redeemable noncontrolling interests |
| ( |
|
| ( |
|
| ( |
|
| ( |
Net income (loss) available to common unitholders | $ | ( |
| $ | ( |
| $ | |
| $ | |
The following discussion should be read in conjunction with the Consolidated Financial Statements of Mack-Cali Realty Corporation and Mack-Cali Realty, L.P. and the notes thereto (collectively, the “Financial Statements”). Certain defined terms used herein have the meaning ascribed to them in the Financial Statements.
Executive Overview
Mack-Cali Realty Corporation, together with its subsidiaries, (collectively, the “General Partner”), including Mack-Cali Realty, L.P. (the “Operating Partnership”), has been involved in all aspects of commercial real estate development, management and ownership for over 60 years and the General Partner has been a publicly traded real estate investment trust (“REIT”) since 1994.
The Operating Partnership conducts the business of providing leasing, management, acquisition, development, construction and tenant-related services for its General Partner. The Operating Partnership, through its operating divisions and subsidiaries, including the Mack-Cali property-owning partnerships and limited liability companies, is the entity through which all of the General Partner’s operations are conducted. Unless stated otherwise or the context requires, the “Company” refers to the General Partner and its subsidiaries, including the Operating Partnership and its subsidiaries.
As of September 30, 2019, the Company owned or had interests in 76 properties (collectively, the “Properties”), consisting of 45 office properties, totaling approximately 11.7 million square feet leased to approximately 400 commercial tenants, 24 multi-family rental properties containing 7,904 apartment units, four parking/retail properties, two hotels and a parcel of land leased to a third party. The Properties are located in the Northeast, some with adjacent, Company-controlled developable land sites able to accommodate up to approximately 2.0 million square feet of additional commercial space and approximately 10,000 apartment units.
The Company’s historical strategy has been to focus its operations, acquisition and development of office properties in high-barrier-to-entry markets and sub-markets where it believes it is, or can become, a significant and preferred owner and operator. In September 2015, the Company announced a strategic initiative to transform into a more concentrated owner of New Jersey Hudson River waterfront and transit-oriented office properties and a regional owner of luxury multi-family residential properties. As part of this plan, the Company has sold or has contracted to sell multiple real estate assets, primarily commercial office, which it believes do not meet its long-term goals, and has invested in other real estate assets that the Company believes meet the Company’s long-term goals.
As an owner of real estate, almost all of the Company’s earnings and cash flow are derived from rental revenue received pursuant to leased space at the Properties. Key factors that affect the Company’s business and financial results include the following:
the general economic climate;
the occupancy rates of the Properties;
rental rates on new or renewed leases;
tenant improvement and leasing costs incurred to obtain and retain tenants;
the extent of early lease terminations;
the value of our office properties and the cash flow from the sale of such properties;
operating expenses;
anticipated acquisition and development costs for office and multi-family rental properties and the revenues and earnings from these properties;
cost of capital; and
the extent of acquisitions, development and sales of real estate, including the execution of the Company’s current strategic initiative.
Any negative effects of the above key factors could potentially cause a deterioration in the Company’s revenue and/or earnings. Such negative effects could include: (1) failure to renew or execute new leases as current leases expire; (2) failure to renew or execute new leases with rental terms at or above the terms of in-place leases; and (3) tenant defaults.
A failure to renew or execute new leases as current leases expire or to execute new leases with rental terms at or above the terms of in-place leases may be affected by several factors such as: (1) the local economic climate, which may be adversely impacted by business layoffs or downsizing, industry slowdowns, changing demographics and other factors; and (2) local real estate conditions, such as oversupply of the Company’s product types or competition within the market.
Of the Company’s core office markets, most continue to show signs of rental rate improvement, while the lease percentage has declined or stabilized. The percentage leased in the Company’s consolidated portfolio of stabilized core operating commercial properties aggregating 11.2 million, 11.2 million and 14.5 million square feet at September 30, 2019, June 30, 2019 and September 30, 2018, respectively, was 80.8 percent leased at September 30, 2019 as compared to 79.8 percent leased at June 30, 2019 and 84.2 percent leased at September 30, 2018 (after adjusting for properties identified as non-core at the time). Percentage leased includes all 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. Leases that expired at September 30, 2019, June 30, 2019 and September 30, 2018 aggregate 18,825, 18,432 and 9,771 square feet, respectively, or 0.2, 0.2 and 0.1 percentage of the net rentable square footage, respectively. Rental rates (including escalations) on the Company’s core commercial space that was renewed (based on first rents payable) during the three months ended September 30, 2019 (on 10,742 square feet of renewals) increased an average of 11.4 percent compared to rates that were in effect under the prior leases, as compared to a 33.7 percent increase during the three months ended September 30, 2018 (on 378,909 square feet of renewals). Estimated lease costs for the renewed leases during the three months ended September 30, 2019 averaged $5.01 per square foot per year for a weighted average lease term of 4.1 years, and estimated lease costs for the renewed leases during the three months ended September 30, 2018 averaged $4.93 per square foot per year for a weighted average lease term of 5.5 years. The Company believes that vacancy rates at its commercial properties have reached a bottom as the majority of the known move-outs at its waterfront portfolio have already occurred, and commercial rental rates may increase in some of its markets in 2019. As of September 30, 2019, commercial leases which comprise approximately 1.2 and 6.5 percent of the Company’s annualized base rent are scheduled to expire during the years ending December 31, 2019 and 2020, respectively. With the positive rental rate results the Company has achieved in most of its markets recently, the Company believes that rental rates on new leases will generally be, on average, not lower than rates currently being paid. If these recent leasing results do not prove to be sustaining through the remainder of 2019, the Company may receive less revenue from the same space.
During 2017, Moody’s downgraded its investment grade rating on the Company’s senior unsecured debt to sub-investment grade and during 2018, Standard & Poor’s lowered its investment grade rating on the Company’s senior unsecured debt to sub-investment grade. Amongst other things, such downgrade would have increased the interest rate on outstanding borrowings under the Company’s current $600 million unsecured revolving credit facility (which was amended in January 2017) from LIBOR plus 120 basis points to LIBOR plus 155 basis points and the annual credit facility fee it pays would have increased from 25 to 30 basis points. Additionally, any such downgrade would have increased the current interest rate on each of the Company’s 2016 Term Loan and 2017 Term Loan from LIBOR plus 140 basis points to LIBOR plus 185 points. Effective March 6, 2018, the Company elected to utilize the leverage grid pricing available under the unsecured revolving credit facility and both unsecured term loans. This resulted in an interest rate of LIBOR plus 130 basis points for the Company’s unsecured revolving credit facility and 25 basis points for the facility fee and LIBOR plus 155 basis points for both unsecured term loans at the Company’s current total leverage ratio. In addition, a downgrade in its ratings to sub-investment grade would result in higher interest rates on senior unsecured debt that the Company may issue in the future as compared to issuing such debt with investment grade ratings.
The remaining portion of this Management’s Discussion and Analysis of Financial Condition and Results of Operations should help the reader understand our:
recent transactions;
critical accounting policies and estimates;
results from operations for the three and nine months ended September 30, 2019, as compared to the three and nine months ended September 30, 2018, and
liquidity and capital resources.
Recent Transactions
Acquisitions
The Company acquired the following rental properties (which was determined to be an asset acquisition in accordance with ASU 2017-01) during the nine months ended September 30, 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
| Rentable |
|
|
|
|
Acquisition |
|
| # of | Square Feet/ |
|
| Acquisition |
|
Date | Property Address | Location | Bldgs. | Apartment Units |
|
| Costs |
|
02/06/19 | 99 Wood Avenue (a) | Iselin, New Jersey | 1 | 271,988 |
| $ | 61,858 |
|
04/01/19 | Soho Lofts Apartments (a) | Jersey City, New Jersey | 1 | 377 |
|
| 264,578 |
|
09/26/19 | Liberty Towers Apartments (b) | Jersey City, New Jersey | 1 | 648 |
|
| 410,483 |
|
|
|
|
|
|
|
|
|
|
Total Acquisitions |
|
| 3 |
|
| $ | 736,919 |
|
|
|
(a) | This acquisition was funded using funds available with the Company's qualified intermediary and through borrowing under the Company's unsecured revolving credit facility. |
(b) | This acquisition was funded through borrowings under the Company's unsecured revolving credit facility and a new $232 million mortgage loan collateralized by the property. |
On May 10, 2019, the Company completed the acquisition of three unimproved land parcels (“107 Morgan”) located in Jersey City, New Jersey for approximately $67.2 million. The 107 Morgan acquisition was funded using funds available with the Company’s qualified intermediary from prior property sales proceeds, and through borrowing under the Company’s unsecured revolving credit facility. The Company’s mortgage receivable of $46.1 million with the seller was repaid in full to the Company at closing.
Properties Commencing Initial Operations
The following property commenced initial operations during the nine months ended September 30, 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
| # of |
|
| Total |
In Service |
|
|
| Apartment Units/ |
|
| Development |
Date | Property | Location | Type | Rooms |
|
| Costs Incurred |
07/09/19 | Autograph Collection By Marriott (Phase II) | Weehawken, NJ | Hotel | 208 |
| $ | 105,477 |
Totals |
|
|
| 208 |
| $ | 105,477 |
Consolidation
On January 31, 2019, the Company, which held a 24.27 percent subordinated interest in the unconsolidated joint venture, Marbella Tower Urban Renewal Associates South LLC, a 311-unit multi-family operating property located in Jersey City, New Jersey, acquired its equity partner’s 50 percent preferred controlling interest for $77.5 million in cash. The property was subject to a mortgage loan that had a principal balance of $74.7 million. The cash portion of the acquisition was funded primarily through borrowings under the Company’s unsecured revolving credit facility. Concurrently with the closing, the joint venture repaid in full the property’s $74.7 million mortgage loan and obtained a new loan collateralized by the property in the amount of $117 million, which bears interest at 4.2 percent and matures in August 2026. The Company received $43.3 million in distribution from the loan proceeds which was used to acquire the equity partner’s 50 percent interest. As the result of the acquisition, the Company increased its ownership of the property from a 24.27 percent subordinated interest to a 74.27 percent controlling interest. In accordance with ASC 810, Consolidation, the Company evaluated the acquisition and determined that the entity meets the criteria of a VIE. As such, the Company consolidated the asset upon acquisition and accordingly, remeasured its equity interests, as required by the FASB’s consolidation guidance, at fair value (based upon the income approach using current rates and market cap rates and discount rates). As a result, the Company recorded a gain on change of control of interests of $13.8 million (a non-cash item) in the nine months ended September 30, 2019, in which the Company accounted for the transaction as a VIE that is not a business in accordance with ASC 810-10-30-4. Additional non-cash items included in the acquisition were the Company’s carrying value of its interest in the joint venture of $15.3 million and the noncontrolling interest’s fair value of $13.7 million. See Note 9: Mortgages, Loans Payable and Other Obligations.
|
|
|
|
| Marbella II |
Land and leasehold interest | $ | 36,595 |
Buildings and improvements and other assets, net |
| 153,974 |
In-place lease values (a) |
| 4,611 |
Less: Below market lease values (a) |
| (80) |
|
| 195,100 |
Less: Debt |
| (117,000) |
Net assets |
| 78,100 |
Less: Noncontrolling interests |
| (13,722) |
Net assets recorded upon consolidation | $ | 64,378 |
|
|
|
(a) In-place and below market lease values are being amortized over a weighted-average term of 6.2 months. |
The Company disposed of the following office and multi-family properties during the nine months ended September 30, 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gains |
|
|
|
|
| Rentable |
|
| Net |
|
| Net |
|
| (losses)/ |
Disposition |
|
| # of |
| Square |
|
| Sales |
|
| Carrying |
|
| Unrealized |
Date | Property/Address | Location | Bldgs. |
| Feet |
|
| Proceeds |
|
| Value |
|
| Losses, net |
01/11/19 | 721 Route 202-206 South (a) | Bridgewater, New Jersey | 1 |
| 192,741 |
| $ | 5,651 |
| $ | 5,410 |
| $ | 241 |
01/16/19 | Park Square Apartments (b) | Rahway, New Jersey | 1 |
| 159 | units |
| 34,045 |
|
| 34,032 |
|
| 13 |
01/22/19 | 2115 Linwood Avenue | Fort Lee, New Jersey | 1 |
| 68,000 |
|
| 15,197 |
|
| 7,433 |
|
| 7,764 |
02/27/19 | 201 Littleton Road (c) | Morris Plains, New Jersey | 1 |
| 88,369 |
|
| 4,842 |
|
| 4,937 |
|
| (95) |
03/13/19 | 320 & 321 University Avenue | Newark, New Jersey | 2 |
| 147,406 |
|
| 25,552 |
|
| 18,456 |
|
| 7,096 |
03/29/19 | Flex portfolio (d) | New York and Connecticut | 56 |
| 3,148,512 |
|
| 470,348 |
|
| 214,758 |
|
| 255,590 |
06/18/19 | 650 From Road (e) | Paramus, New Jersey | 1 |
| 348,510 |
|
| 37,801 |
|
| 40,046 |
|
| (2,245) |
Sub-total |
|
|
|
|
|
|
| 593,436 |
|
| 325,072 |
|
| 268,364 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized losses on rental property held for sale (see below) |
|
|
|
|
|
|
|
|
|
|
| (35,079) | ||
Totals |
|
| 63 |
| 3,993,538 |
| $ | 593,436 |
| $ | 325,072 |
| $ | 233,285 |
|
|
|
|
(a) | The Company recorded a valuation allowance of $9.3 million on this property during the year ended December 31, 2018. |
(b) | The Company recorded a valuation allowance of $6.3 million on this property during the year ended December 31, 2018. |
(c) | The Company recorded a valuation allowance of $3.6 million on this property during the year ended December 31, 2018. |
(d) | 301,638 Common Units were redeemed by the Company at fair market value of $6.6 million as purchase consideration received for two of the properties disposed of in this transaction, which was a non-cash portion of this sales transaction. The Company used the net cash received at closing to repay approximately $119.9 million of borrowings under the unsecured revolving credit facility and to repay $90 million of its $350 million unsecured term loan. The Company also utilized $217.4 million of these proceeds on April 1, 2019 to acquire a 377-unit multi-family property located in Jersey City, New Jersey. |
(e) | The Company recorded a valuation allowance of $0.9 million on this property during the year ended December 31, 2018. |
On April 30, 2019, the Company disposed of developable land holding located in Malden, Massachusetts for net sales proceeds of approximately $685,000. The Company recorded a gain of approximately $270,000 on the disposition. On September 20, 2019, the Company disposed of developable land holding located in Revere, Massachusetts for net sales proceeds of approximately $1,185,000. The Company recorded a gain of approximately $296,000 on the disposition.
The Company identified as held for sale three office properties totaling 697,000 square feet, three multi-family properties totaling 1,386 units and one retail pad leased to others as of September 30, 2019. The properties are located in Fort Lee, Parsippany, Hanover and Neptune, New Jersey, and Malden and Revere, Massachusetts. The total estimated sales proceeds, net of expected selling costs, from the sales are expected to be approximately $536.6 million. The Company determined that the carrying value of two of the properties was not expected to be recovered from estimated net sales proceeds, and accordingly recognized an unrealized loss allowance of $35.1 million during the three months ended September 30, 2019. In October 2019, the Company completed the sale of one of the office properties and three multi-family properties held for sale for approximately $433 million.
On October 3, 2019, the Company entered into a Purchase and Sale Agreement (the “Overlook Ridge Agreement”) with affiliates of the Rockpoint Group, L.L.C. (collectively, the “Overlook Purchasers”) to sell to the Overlook Purchasers the Company’s Chase at Overlook Ridge and Alterra at Overlook Ridge properties located in Malden and Revere, Massachusetts, respectively, (the “Overlook Ridge Properties”) for an aggregate sale price of $411.5 million. The Overlook Ridge Properties are multi-family residential properties totaling 1,386 residential units and were identified as held for sale as of September 30, 2019, as referenced earlier. The Overlook Ridge Agreement is filed as Exhibit 10.108 to this Quarterly Report on Form 10-Q.
The sale of the Overlook Ridge Properties was completed on October 23, 2019. Proceeds from the sale were used primarily to retire mortgage loans of $235.8 million and to repay outstanding borrowings under the Company’s revolving credit facility that were drawn to fund a portion of the Company's purchase of Liberty Towers.
Impairments
As part of its ongoing portfolio assessment process, the Company made the decision in the second quarter 2019 to pursue selling a 317,040 square foot office property. The Company evaluated the recoverability of the carrying value of this property and determined that due to the shortening of the expected period of ownership, it was necessary to reduce the carrying value of the property to its estimated fair value. Accordingly, the Company recorded a valuation impairment charge of $5.8 million at June 30, 2019.
Additionally, at September 30, 2019, the Company evaluated the recoverability of the carrying value of certain properties and undeveloped land, being considered for sale in the short or medium term and determined that due to the potential shortening of the
expected period of ownership, it was necessary to reduce the carrying value of the properties and land to their estimated fair values. The Company also recorded an impairment charge of $451,000 on miscellaneous investments. Accordingly, the Company recorded a property impairment charge of $5.9 million and land and other impairment charges of $6.1 million at September 30, 2019.
The Company owns two separate developable land parcels in Conshohocken and Bala Cynwyd, Pennsylvania, that were being considered for development into multi-family rental properties. During the fourth quarter 2018, the Company made the decision to pursue selling the land parcels as opposed to development. Due to the shortening of the expected periods of ownership, the Company determined that it was necessary to reduce the carrying value of the land parcels to their estimated fair value and recorded land impairments charges of $24.6 million at December 31, 2018. As a result of its periodic evaluation of the recoverability of the carrying value, the Company recorded additional land impairment charges of $0.2 and $2.7 million in the three and nine months ended September 30, 2019, respectively.
Rockpoint Transaction
On February 27, 2017, the Company, Roseland Residential Trust (“RRT”), the Company’s subsidiary through which the Company conducts its multi-family residential real estate operations, Roseland Residential, L.P. (“RRLP”), the operating partnership through which RRT conducts all of its operations, and certain other affiliates of the Company entered into a preferred equity investment agreement (the “Original Investment Agreement”) with certain affiliates of Rockpoint Group, L.L.C. (Rockpoint Group, L.L.C. and its affiliates, collectively, “Rockpoint”). The Original Investment Agreement provided for RRT to contribute property to RRLP in exchange for common units of limited partnership interests in RRLP (the “Common Units”) and for multiple equity investments by Rockpoint in RRLP from time to time for up to an aggregate of $300 million of preferred units of limited partnership interests in RRLP (the “Preferred Units”). The initial closing under the Original Investment Agreement occurred on March 10, 2017 for $150 million of Preferred Units and the parties agreed that the Company’s contributed equity value (“RRT Contributed Equity Value”), was $1.23 billion at closing. During the year ended December 31, 2018, a total additional amount of $105 million of Preferred Units were issued and sold to Rockpoint pursuant to the Original Investment Agreement. During the three months ended March 31, 2019, a total additional amount of $45 million of Preferred Units were issued and sold to Rockpoint pursuant to the Original Investment Agreement, which brought the Preferred Units to the full balance of $300 million. In addition, certain contributions of property to RRLP by RRT subsequent to the execution of the Original Investment Agreement resulted in RRT being issued approximately $46 million of Preferred Units as well as Common Units in RRLP prior to June 26, 2019.
On June 26, 2019, the Company, RRT, RRLP, certain other affiliates of the Company and Rockpoint entered into an additional preferred equity investment agreement (the “Add On Investment Agreement”). The closing under the Add On Investment Agreement occurred on June 28, 2019. Pursuant to the Add On Investment Agreement, Rockpoint invested an additional $100 million in Preferred Units and RRT agreed to contribute to RRLP two additional properties located in Jersey City, New Jersey. The Company used the $100 million in proceeds received to repay outstanding borrowings under its unsecured revolving credit facility and other debt by June 30, 2019. In addition, Rockpoint has a right of first refusal to invest another $100 million in Preferred Units in the event RRT determines that RRLP requires additional capital prior to March 1, 2023 and, subject thereto, RRLP may issue up to approximately $154 million in Preferred Units to RRT or an affiliate so long as at the time of such funding RRT determines in good faith that RRLP has a valid business purpose to use such proceeds. See Note 14: Redeemable Noncontrolling Interests for additional information about the Add On Investment Agreement and the related transactions with Rockpoint.
Consolidated Joint Venture Activity
On March 26, 2019, the Company, which held a 90 percent controlling interest in the joint venture, XS Hotel Urban Renewal LLC, which is developing a 372-key hotel (164 keys Residence Inn and 208 keys Marriott Envue) located in Weehawken, New Jersey, acquired its partner’s 10 percent interest for $5 million in cash. As a result of the acquisition, the Company increased its ownership of the property from a 90 percent controlling interest to 100 percent.
Unconsolidated Joint Venture Activity
On January 31, 2019, the Company, which held a 24.27 percent subordinated interest in the unconsolidated joint venture, Marbella Tower Urban Renewal Associates South LLC (“Marbella II”), a 311-unit multi-family operating property located in Jersey City, New Jersey, acquired its equity partner’s 50 percent interest for $77.5 million in cash. The acquisition was funded primarily using available cash. Concurrently with the closing, the joint venture repaid in full the property’s $74.7 million mortgage loan and obtained a new loan in the amount of $117 million.
On February 28, 2019, the Company sold its interest in the Red Bank Corporate Plaza joint venture that owns an operating property located in Red Bank, New Jersey for a sales price of $4.2 million, and realized a gain on the sale of the unconsolidated joint venture of $0.9 million.
Critical Accounting Policies and Estimates
The accompanying consolidated financial statements include all accounts of the Company, its majority-owned and/or controlled subsidiaries, which consist principally of the Operating Partnership and variable interest entities for which the Company has determined itself to be the primary beneficiary, if any. See Note 2: Significant Accounting Policies – to the Financial Statements, for the Company’s treatment of unconsolidated joint venture interests. Intercompany accounts and transactions have been eliminated.
Accounting Standards Codification (“ASC”) 810, Consolidation, provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIEs. Generally, the consideration of whether an entity is a VIE applies when either: (1) the equity investors (if any) lack (i) the ability to make decisions about the entity's activities through voting or similar rights, (ii) the obligation to absorb the expected losses of the entity, or (iii) the right to receive the expected residual returns of the entity; (2) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support; or (3) the equity investors have voting rights that are not proportionate to their economic interests and substantially all of the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The Company consolidates VIEs in which it is considered to be the primary beneficiary. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance: and (2) the obligation to absorb losses and right to receive the returns from the VIE that would be significant to the VIE.
On January 1, 2016, the Company adopted accounting guidance under ASC 810, Consolidation, modifying the analysis it must perform to determine whether it should consolidate certain types of legal entities. The guidance does not amend the existing disclosure requirements for variable interest entities or voting interest model entities. The guidance, however, modified the requirements to qualify under the voting interest model. Under the revised guidance, the Operating Partnership will be a variable interest entity of the parent company, Mack-Cali Realty Corporation. As the Operating Partnership is already consolidated in the balance sheets of Mack-Cali Realty Corporation, the identification of this entity as a variable interest entity has no impact on the consolidated financial statements of Mack-Cali Realty Corporation. There were no other legal entities qualifying under the scope of the revised guidance that were consolidated as a result of the adoption.
The financial statements have been prepared in conformity with GAAP. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates and assumptions are based on management’s historical experience that are believed to be reasonable at the time. However, because future events and their effects cannot be determined with certainty, the determination of estimates requires the exercise of judgment. Actual results could differ from those estimates. Certain reclassifications have been made to prior period amounts in order to conform with current period presentation. The Company’s critical accounting policies are those which require assumptions to be made about matters that are highly uncertain. Different estimates could have a material effect on the Company’s financial results. Judgments and uncertainties affecting the application of these policies and estimates may result in materially different amounts being reported under different conditions and circumstances.
Rental Property
Rental properties are stated at cost less accumulated depreciation and amortization. Costs directly related to the acquisition, development and construction of rental properties are capitalized. Acquisition-related costs were expensed as incurred for all real estate acquisitions classified as business combinations, which were substantially all of our operating property acquisitions through December 31, 2016. The Company adopted FASB guidance Accounting Standards Update (“ASU”) 2017-01 on January 1, 2017, which revises the definition of a business and is expected to result in more transactions to be accounted for as asset acquisitions and significantly limit transactions that would be accounted for as business combinations. Where an acquisition has been determined to be an asset acquisition, acquisition-related costs are capitalized. Capitalized development and construction costs include pre-construction costs essential to the development of the property, development and construction costs, interest, property taxes, insurance, salaries and other project costs incurred during the period of development. Interest capitalized by the Company for the nine months ended September 30, 2019 and 2018 was $14.3 million and $21.3 million, respectively. Ordinary repairs and maintenance are expensed as incurred; major replacements and betterments, which improve or extend the life of the asset, are capitalized and depreciated over their estimated useful lives. Fully-depreciated assets are removed from the accounts.
The Company considers a construction project as substantially completed and held available for occupancy upon the substantial completion of improvements, but no later than one year from cessation of major construction activity (as distinguished from activities such as routine maintenance and cleanup). If portions of a rental project are substantially completed and occupied by tenants or residents, or held available for occupancy, and other portions have not yet reached that stage, the substantially completed portions are accounted for as a separate project. The Company allocates costs incurred between the portions under construction and the portions substantially completed and held available for occupancy, primarily based on a percentage of the relative commercial square footage or multi-family
units of each portion, and capitalizes only those costs associated with the portion under construction.
Properties are depreciated using the straight-line method over the estimated useful lives of the assets. The estimated useful lives are as follows:
|
|
Leasehold interests | Remaining lease term |
Buildings and improvements | 5 to 40 years |
Tenant improvements | The shorter of the term of the |
| related lease or useful life |
Furniture, fixtures and equipment | 5 to 10 years |
Upon acquisition of rental property, the Company estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in-place leases and (iii) tenant relationships. The Company allocates the purchase price to the assets acquired and liabilities assumed based on their relative fair values. The Company records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed differ from the purchase consideration of a business transaction. In estimating the fair value of the tangible and intangible assets acquired, the Company considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant.
Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the remaining initial term plus the term of any below-market fixed rate renewal options for below-market leases. The capitalized above-market lease values are amortized as a reduction of base rental revenue over the remaining terms of the respective leases, and the capitalized below-market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below-market fixed rate renewal options of the respective leases.
Other intangible assets acquired include amounts for in-place lease values and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Company’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in-place lease values include an estimate of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Company’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The values of in-place leases are amortized to expense over the remaining initial terms of the respective leases. The values of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships or leases.
On a periodic basis, management assesses whether there are any indicators that the value of the Company’s rental properties held for use may be impaired. In addition to identifying any specific circumstances which may affect a property or properties, management considers other criteria for determining which properties may require assessment for potential impairment. The criteria considered by management, depending on the type of property, may include reviewing low leased percentages, significant near-term lease expirations, current and historical operating and/or cash flow losses, construction costs overruns and/or other factors, including those that might impact the Company’s intent and ability to hold the property. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property over its estimated holding period is less than the carrying value of the property. If there are different possible scenarios for a property, the Company will take a probability-weighted approach to estimating future cash flow scenarios. To the extent impairment has occurred, the impairment loss is measured as the excess of the carrying value of the property over the fair value of the property. The Company’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions, including but not limited to estimated holding periods, market capitalization rates and discount rates, if applicable. These assumptions are generally based on management’s experience in its local real estate markets and the effects of current market conditions. The assumptions are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analyses may not be achieved, and actual losses or impairments may be realized in the future.
Rental Property Held for Sale
When assets are identified by management as held for sale, the Company discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. The Company generally considers assets to be held for sale when the transaction has received appropriate corporate authority, it is probable to be sold within the following 12 months, and there are no significant contingencies relating to the sale. If, in management’s opinion, the estimated net sales price, net of selling costs, of the assets which have been identified as held for sale is less than the carrying value of the assets, a valuation allowance (which is recorded as unrealized losses on disposition of rental property) is established.
If circumstances arise that previously were considered unlikely and, as a result, the Company decides not to sell a property previously classified as held for sale, the property is reclassified as held and used. A property that is reclassified is measured and recorded individually at the lower of (a) its carrying value before the property was classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the property been continuously classified as held and used, or (b) the fair value at the date of the subsequent decision not to sell.
Investments in Unconsolidated Joint Ventures
The Company accounts for its investments in unconsolidated joint ventures under the equity method of accounting. The Company applies the equity method by initially recording these investments at cost, as Investments in Unconsolidated Joint Ventures, subsequently adjusted for equity in earnings and cash contributions and distributions. The outside basis portion of the Company’s joint ventures is amortized over the anticipated useful lives of the underlying ventures’ tangible and intangible assets acquired and liabilities assumed. Generally, the Company would discontinue applying the equity method when the investment (and any advances) is reduced to zero and would not provide for additional losses unless the Company has guaranteed obligations of the venture or is otherwise committed to providing further financial support for the investee. If the venture subsequently generates income, the Company only recognizes its share of such income to the extent it exceeds its share of previously unrecognized losses.
If the venture subsequently makes distributions and the Company does not have an implied or actual commitment to support the operations of the venture, including a general partner interest in the investee, the Company will not record a basis less than zero, rather such amounts will be recorded as equity in earnings of unconsolidated joint ventures.
On a periodic basis, management assesses whether there are any indicators that the value of the Company’s investments in unconsolidated joint ventures may be impaired. An investment is impaired only if management’s estimate of the value of the investment is less than the carrying value of the investment, and such decline in value is deemed to be other than temporary. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying value of the investment over the value of the investment. The Company’s estimates of value for each investment (particularly in real estate joint ventures) are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and operating costs. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the values estimated by management in its impairment analyses may not be realized, and actual losses or impairment may be realized in the future. See Note 4: Investments in Unconsolidated Joint Ventures – to the Financial Statements.
Revenue Recognition
Revenue from leases includes fixed base rents under leases, which are recognized on a straight-line basis over the terms of the respective leases. Unbilled rents receivable represents the cumulative amount by which straight-line rental revenue exceeds rents currently billed in accordance with the lease agreements.
Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the difference between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the remaining initial term plus the term of any below-market fixed-rate renewal options for below-market leases. The capitalized above-market lease values for acquired properties are amortized as a reduction of base rental revenue over the remaining terms of the respective leases, and the capitalized below-market lease values are amortized as an increase to revenue from leases over the remaining initial terms plus the terms of any below-market fixed-rate renewal options of the respective leases.
Revenue from leases also includes reimbursements and recoveries from tenants received from tenants for certain costs as provided in the lease agreements. These costs generally include real estate taxes, utilities, insurance, common area maintenance and other recoverable costs.
Real estate services revenue includes property management, development, construction and leasing commission fees and other services, and payroll and related costs reimbursed from clients. Fee income derived from the Company’s unconsolidated joint ventures (which are capitalized by such ventures) are recognized to the extent attributable to the unaffiliated ownership interests.
Parking income includes income from parking spaces leased to tenants and others.
Hotel income includes all revenue earned from hotel properties.
Other income includes income from tenants for additional services arranged for by the Company and income from tenants for early lease terminations.
Allowance for Doubtful Accounts
All bad debt expense is being recorded as a reduction of the corresponding revenue account starting on January 1, 2019. Management performs a detailed review of amounts due from tenants to determine if an allowance for doubtful accounts is required based on factors affecting the collectability of the accounts receivable balances. The factors considered by management in determining which individual tenant receivable balances, require a collectability allowance include the age of the receivable, the tenant’s payment history, the nature of the charges, any communications regarding the charges and other related information. Management’s estimate of the allowance for doubtful accounts requires management to exercise judgment about the timing, frequency and severity of collection losses, which affects the allowance and net income.
Redeemable Noncontrolling Interests:
The Company evaluates the terms of the partnership units issued in accordance with the FASB’s Distinguishing Liabilities from Equity guidance. Units which embody an unconditional obligation requiring the Company to redeem the units for cash after a specified or determinable date (or dates) or upon the occurrence of an event that is not solely within the control of the issuer are determined to be contingently redeemable under this guidance and are included as Redeemable noncontrolling interests and classified within the mezzanine section between Total liabilities and Stockholders’ equity on the Company’s Consolidated Balance Sheets. The carrying amount of the redeemable noncontrolling interests will be changed by periodic accretions, so that the carrying amount will equal the estimated future redemption value at the redemption date.
Results From Operations
The following comparisons for the three and nine months ended September 30, 2019 (“2019”), as compared to the three and nine months ended September 30, 2018 (“2018”), make reference to the following: (i) the effect of the “Same-Store Properties,” which represent all in-service properties owned by the Company at June 30, 2018 (for the three-month period comparisons), and which represent all in-service properties owned by the Company at December 31, 2017, (for the nine-month period comparison) excluding properties that were sold, disposed of, removed from service, or being redeveloped or repositioned from January 1, 2018 through September 30, 2019; (ii) the effect of the “Acquired Properties,” which represent all properties acquired by the Company or commencing initial operations from July 1, 2018 through September 30, 2019 (for the three-month period comparison), and which represent all properties acquired by the Company or commencing initial operations from January 1, 2018 through September 30, 2019 (for the nine-month period comparison) and (iii) the effect of “Properties Sold”, which represent all properties sold, disposed of, or removed from service (including properties being redeveloped or repositioned) by the Company from January 1, 2018 through September 30, 2019.
Three Months Ended September 30, 2019 Compared to Three Months Ended September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
|
|
|
|
| |||
|
| September 30, |
|
| Dollar |
| Percent |
| |||
(dollars in thousands) |
| 2019 |
|
| 2018 |
|
| Change |
| Change |
|
Revenue from rental operations and other: |
|
|
|
|
|
|
|
|
|
|
|
Revenue from leases | $ | 116,716 |
| $ | 119,895 |
| $ | (3,179) |
| (2.7) | % |
Parking income |
| 5,766 |
|
| 5,499 |
|
| 267 |
| 4.9 |
|
Hotel income |
| 3,325 |
|
| - |
|
| 3,325 |
| - |
|
Other income |
| 2,666 |
|
| 2,288 |
|
| 378 |
| 16.5 |
|
Total revenues from rental operations |
| 128,473 |
|
| 127,682 |
|
| 791 |
| 0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Property expenses: |
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes |
| 16,255 |
|
| 15,680 |
|
| 575 |
| 3.7 |
|
Utilities |
| 7,889 |
|
| 9,990 |
|
| (2,101) |
| (21.0) |
|
Operating services |
| 27,236 |
|
| 27,107 |
|
| 129 |
| 0.5 |
|
Total property expenses |
| 51,380 |
|
| 52,777 |
|
| (1,397) |
| (2.6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-property revenues: |
|
|
|
|
|
|
|
|
|
|
|
Real estate services |
| 3,411 |
|
| 4,432 |
|
| (1,021) |
| (23.0) |
|
Total non-property revenues |
| 3,411 |
|
| 4,432 |
|
| (1,021) |
| (23.0) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-property expenses: |
|
|
|
|
|
|
|
|
|
|
|
Real estate services expenses |
| 3,905 |
|
| 4,400 |
|
| (495) |
| (11.3) |
|
Leasing personnel costs |
| 534 |
|
| - |
|
| 534 |
| - |
|
General and administrative |
| 12,054 |
|
| 11,620 |
|
| 434 |
| 3.7 |
|
Depreciation and amortization |
| 49,538 |
|
| 45,813 |
|
| 3,725 |
| 8.1 |
|
Property impairments |
| 5,894 |
|
| - |
|
| 5,894 |
| - |
|
Land and other impairments |
| 6,345 |
|
| - |
|
| 6,345 |
| - |
|
Total non-property expenses |
| 78,270 |
|
| 61,833 |
|
| 16,437 |
| 26.6 |
|
Operating income |
| 2,234 |
|
| 17,504 |
|
| (15,270) |
| (87.2) |
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
| (23,450) |
|
| (21,094) |
|
| (2,356) |
| (11.2) |
|
Interest and other investment income (loss) |
| 189 |
|
| 851 |
|
| (662) |
| (77.8) |
|
Equity in earnings (loss) of unconsolidated joint ventures |
| (113) |
|
| (687) |
|
| 574 |
| 83.6 |
|
Gain on change of control of interests |
| - |
|
| 14,217 |
|
| (14,217) |
| (100.0) |
|
Realized gains (losses) and unrealized losses on disposition |
|
|
|
|
|
|
|
|
|
|
|
of rental property, net |
| (35,079) |
|
| (9,102) |
|
| (25,977) |
| (285.4) |
|
Gain on disposition of developable land |
| 296 |
|
| - |
|
| 296 |
| - |
|
Gain (loss) from extinguishment of debt, net |
| (98) |
|
| - |
|
| (98) |
| - |
|
Total other (expense) income |
| (58,255) |
|
| (15,815) |
|
| (42,440) |
| (268.4) |
|
Net income (loss) | $ | (56,021) |
| $ | 1,689 |
| $ | (57,710) |
| (3,416.8) | % |
The following is a summary of the changes in revenue from rental operations and property expenses in 2019 as compared to 2018 divided into Same-Store Properties, Acquired Properties and Properties Sold in 2018 and 2019 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
| Same-Store |
|
|
| Acquired |
|
|
| Properties |
| ||||||||
|
| Company |
|
|
| Properties |
|
|
| Properties |
|
|
| Sold in 2018 and 2019 |
| ||||||||
|
| Dollar |
| Percent |
|
|
| Dollar |
| Percent |
|
|
| Dollar |
| Percent |
|
|
| Dollar |
| Percent |
|
(dollars in thousands) |
| Change |
| Change |
|
|
| Change |
| Change |
|
|
| Change |
| Change |
|
|
| Change |
| Change |
|
Revenue from rental |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
operations and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from leases | $ | (3,179) |
| (2.7) | % |
| $ | 1,003 |
| 0.8 | % |
| $ | 14,988 |
| 12.5 | % |
| $ | (19,180) |
| (16.0) | % |
Parking income |
| 267 |
| 4.9 |
|
|
| 477 |
| 8.7 |
|
|
| (109) |
| (2.0) |
|
|
| (101) |
| (1.8) |
|
Hotel income |
| 3,325 |
| - |
|
|
| - |
| - |
|
|
| 3,325 |
| - |
|
|
| - |
| - |
|
Other income |
| 378 |
| 16.5 |
|
|
| 559 |
| 24.4 |
|
|
| (45) |
| (2.0) |
|
|
| (136) |
| (5.9) |
|
Total | $ | 791 |
| 0.6 | % |
| $ | 2,039 |
| 1.6 | % |
| $ | 18,159 |
| 14.2 | % |
| $ | (19,417) |
| (15.2) | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes | $ | 575 |
| 3.7 | % |
| $ | 1,377 |
| 8.8 | % |
| $ | 2,774 |
| 17.7 | % |
| $ | (3,576) |
| (22.8) | % |
Utilities |
| (2,101) |
| (21.0) |
|
|
| (1,563) |
| (15.6) |
|
|
| 688 |
| 6.9 |
|
|
| (1,226) |
| (12.3) |
|
Operating services |
| 129 |
| 0.5 |
|
|
| (623) |
| (2.3) |
|
|
| 3,462 |
| 12.8 |
|
|
| (2,710) |
| (10.0) |
|
Total | $ | (1,397) |
| (2.6) | % |
| $ | (809) |
| (1.5) | % |
| $ | 6,924 |
| 13.1 | % |
| $ | (7,512) |
| (14.2) | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Consolidated Properties |
| 64 |
|
|
|
|
| 57 |
|
|
|
|
| 7 |
|
|
|
|
| 91 |
|
|
|
Commercial Square feet (in thousands) |
| 11,402 |
|
|
|
|
| 11,130 |
|
|
|
|
| 272 |
|
|
|
|
| 6,326 |
|
|
|
Multi-family portfolio (number of units) |
| 5,293 |
|
|
|
|
| 3,250 |
|
|
|
|
| 2,043 |
|
|
|
|
| 159 |
|
|
|
Revenue from leases. Revenue from leases for the Same-Store Properties increased $1.0 million, or 0.8 percent, for 2019 as compared to 2018, due primarily to a $0.20 increase in average office annual rents per square foot to $31.72 for 2019 as compared to $31.52 for 2018.
Parking income. Parking income for the Same-Store Properties increased $0.5 million, or 8.7 percent, for 2019 as compared to 2018, due primarily to increased usage in 2019 at residential and commercial properties.
Hotel income. The Company recognized hotel income of $3.3 million in 2019 from hotel properties, which commenced operations at the end of 2018 and mid 2019.
Other income. Other income for the Same-Store Properties increased $0.6 million, or 24.4 percent, for 2019 as compared to 2018, due primarily to a net increase in several small income items in 2019, as compared to 2018.
Real estate taxes. Real estate taxes for the Same-Store Properties increased $1.4 million, or 8.8 percent, for 2019 as compared to 2018, due primarily to year-to-date true-up adjustments, lowering expense in 2018, which related to decreased tax assessment values for the Company’s office properties in Jersey City, New Jersey, with stabilized expense in 2019.
Utilities. Utilities for the Same-Store Properties decreased $1.6 million, or 15.6 percent, for 2019 as compared to 2018, due primarily to decreased usage in 2019.
Operating services. Operating services for the Same-Store Properties decreased $0.6 million, or 2.3 percent, for 2019 as compared to 2018, due primarily to a decrease in property management salaries and related expenses in 2019 as compared to 2018.
Real estate services revenue. Real estate services revenue (primarily reimbursement of property personnel costs) decreased $1.0 million, or 23.0 percent, for 2019 as compared to 2018, due primarily to decreased third party development and management activity in multi-family services in 2019 as compared to 2018.
Real estate services expense. Real estate services expense decreased $0.5 million, or 11.3 percent, for 2019 as compared to 2018, due primarily to decreased salaries and related expenses from lower third party development and management activities in 2019.
Leasing personnel costs. Leasing personnel costs of $534,000 were expensed in 2019 while none of these costs were expensed in 2018.
General and administrative. General and administrative expenses increased $0.4 million, or 3.7 percent, in 2019 as compared to 2018, due primarily to an increase in marketing and related expenses in 2019 as compared to 2018.
Depreciation and amortization. Depreciation and amortization increased $3.7 million, or 8.1 percent, for 2019 over 2018. This increase was due primarily to an increase of approximately $8.3 million for 2019 as compared to 2018 on the Acquired Properties and an increase of $1.4 million on the Same-Store Properties. This was partially offset by lower depreciation of approximately $6.0 million in 2019 as compared to 2018 for properties sold or removed from service.
Property impairments. In 2019, the Company recorded $5.9 million in property valuation impairment charges. See Note 3: Recent Transactions: Impairments – to the Financial Statements.
Land and other impairments. In 2019, the Company recorded a valuation impairment charge of $6.3 million on developable land parcels. See Note 3: Recent Transactions: Impairments – to the Financial Statements
Interest expense. Interest expense increased $2.4 million, or 11.2 percent, for 2019 as compared to 2018. This increase was primarily the result of higher average debt balances in 2019 as compared to 2018.
Interest and other investment income. Interest and other investment income decreased $0.7 million, or 77.8 percent for 2019 as compared to 2018, due primarily to lower average notes receivable balances outstanding in 2019 as compared to 2018.
Equity in earnings (loss) of unconsolidated joint ventures. Equity in earnings of unconsolidated joint ventures increased $0.6 million, or 83.6 percent, for 2019 as compared to 2018. This increase was primarily due to an increase of $0.8 million at the Urby at Harborside venture.
Realized gains (losses) and unrealized losses on disposition of rental property, net. The Company had realized gains (unrealized losses) on disposition of rental property of a net loss of $35.1 million in 2019, as compared to a net loss of $9.1 million in 2018. See Note 3: Recent Transactions – Dispositions – to the Financial Statements.
Gain on disposition of developable land. In 2019, the Company recorded a gain of $0.3 million on the sale of land holdings located in Revere, Massachusetts. See Note 3: Recent Transactions – Dispositions – to the Financial Statements.
Gain(loss) from extinguishment of debt, net. In 2019, the Company recognized a net loss from extinguishment of debt of $0.1 million in connection with the prepayment of unsecured term loan balances in 2019. See Note 8 to the Financial Statements: Unsecured Revolving Credit Facility and Term Loans.
Net income (loss). Net income (loss) decreased to a loss of $56.0 million in 2019 from net income of $1.7 million in 2018. The decrease of approximately $57.7 million was due to the factors discussed above.
Nine Months Ended September 30, 2019 Compared to Nine Months Ended September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended |
|
|
|
|
| ||
|
| September 30, |
| Dollar |
| Percent |
| ||
(dollars in thousands) |
| 2019 |
| 2018 |
| Change |
| Change |
|
Revenue from rental operations and other: |
|
|
|
|
|
|
|
|
|
Revenues from leases | $ | 356,515 | $ | 359,473 | $ | (2,958) |
| (0.8) | % |
Parking income |
| 16,270 |
| 16,583 |
| (313) |
| (1.9) |
|
Hotel income |
| 5,702 |
| - |
| 5,702 |
| - |
|
Other income |
| 7,324 |
| 8,447 |
| (1,123) |
| (13.3) |
|
Total revenues from rental operations |
| 385,811 |
| 384,503 |
| 1,308 |
| 0.3 |
|
|
|
|
|
|
|
|
|
|
|
Property expenses: |
|
|
|
|
|
|
|
|
|
Real estate taxes |
| 49,929 |
| 52,007 |
| (2,078) |
| (4.0) |
|
Utilities |
| 25,796 |
| 30,049 |
| (4,253) |
| (14.2) |
|
Operating services |
| 78,359 |
| 75,664 |
| 2,695 |
| 3.6 |
|
Total property expenses |
| 154,084 |
| 157,720 |
| (3,636) |
| (2.3) |
|
|
|
|
|
|
|
|
|
|
|
Non-property revenues: |
|
|
|
|
|
|
|
|
|
Real estate services |
| 10,783 |
| 13,167 |
| (2,384) |
| (18.1) |
|
Total non-property revenues |
| 10,783 |
| 13,167 |
| (2,384) |
| (18.1) |
|
|
|
|
|
|
|
|
|
|
|
Non-property expenses: |
|
|
|
|
|
|
|
|
|
Real estate services expenses |
| 12,150 |
| 13,696 |
| (1,546) |
| (11.3) |
|
Leasing personnel costs |
| 1,818 |
| - |
| 1,818 |
| - |
|
General and administrative |
| 41,074 |
| 41,160 |
| (86) |
| (0.2) |
|
Depreciation and amortization |
| 146,936 |
| 128,523 |
| 18,413 |
| 14.3 |
|
Property impairments |
| 11,696 |
| - |
| 11,696 |
| - |
|
Land and other impairments |
| 8,844 |
| - |
| 8,844 |
| - |
|
Total non-property expenses |
| 222,518 |
| 183,379 |
| 39,139 |
| 21.3 |
|
Operating income |
| 19,992 |
| 56,571 |
| (36,579) |
| (64.7) |
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
Interest expense |
| (71,739) |
| (60,168) |
| (11,571) |
| (19.2) |
|
Interest and other investment income |
| 1,528 |
| 2,620 |
| (1,092) |
| (41.7) |
|
Equity in earnings (loss) of unconsolidated joint ventures |
| (882) |
| 833 |
| (1,715) |
| (205.9) |
|
Gain on change of control of interests |
| 13,790 |
| 14,217 |
| (427) |
| (3.0) |
|
Realized gains (losses) and unrealized losses on disposition |
|
|
|
|
|
|
|
|
|
of rental property, net |
| 233,285 |
| 50,094 |
| 183,191 |
| 365.7 |
|
Gain on disposition of developable land |
| 566 |
| - |
| 566 |
| - |
|
Gain on sale of investment in unconsolidated joint venture |
| 903 |
| - |
| 903 |
| - |
|
Gain (loss) from extinguishment of debt, net |
| 1,801 |
| (10,289) |
| 12,090 |
| 117.5 |
|
Total other (expense) income |
| 179,252 |
| (2,693) |
| 181,945 |
| 6,756.2 |
|
Net income (loss) | $ | 199,244 | $ | 53,878 | $ | 145,366 |
| 269.8 | % |
The following is a summary of the changes in revenue from rental operations and property expenses in 2019 as compared to 2018 divided into Same-Store Properties, Acquired Properties and Properties Sold in 2018 and 2109 (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
| Same-Store |
|
|
| Acquired |
|
|
| Properties |
| ||||||||
|
| Company |
|
|
| Properties |
|
|
| Properties |
|
|
| Sold in 2018 and 2019 |
| ||||||||
|
| Dollar |
| Percent |
|
|
| Dollar |
| Percent |
|
|
| Dollar |
| Percent |
|
|
| Dollar |
| Percent |
|
(dollars in thousands) |
| Change |
| Change |
|
|
| Change |
| Change |
|
|
| Change |
| Change |
|
|
| Change |
| Change |
|
Revenue from rental |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
operations and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from leases | $ | (2,958) |
| (0.8) | % |
| $ | (6,110) |
| (1.6) | % |
| $ | 52,598 |
| 14.6 | % |
| $ | (49,446) |
| (13.8) | % |
Parking income |
| (313) |
| (1.9) |
|
|
| (1,260) |
| (7.6) |
|
|
| 1,498 |
| 9.0 |
|
|
| (551) |
| (3.3) |
|
Hotel income |
| 5,702 |
| - |
|
|
| - |
| - |
|
|
| 5,702 |
| - |
|
|
| - |
| - |
|
Other income |
| (1,123) |
| (13.3) |
|
|
| (1,336) |
| (15.8) |
|
|
| 463 |
| 5.5 |
|
|
| (250) |
| (3.0) |
|
Total | $ | 1,308 |
| 0.3 | % |
| $ | (8,706) |
| (2.3) | % |
| $ | 60,261 |
| 15.7 | % |
| $ | (50,247) |
| (13.1) | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate taxes | $ | (2,078) |
| (4.0) | % |
| $ | (289) |
| (0.6) | % |
| $ | 8,274 |
| 15.9 | % |
| $ | (10,063) |
| (19.3) | % |
Utilities |
| (4,253) |
| (14.2) |
|
|
| (2,265) |
| (7.5) |
|
|
| 1,966 |
| 6.5 |
|
|
| (3,954) |
| (13.2) |
|
Operating services |
| 2,695 |
| 3.6 |
|
|
| 1,250 |
| 1.7 |
|
|
| 10,569 |
| 14.0 |
|
|
| (9,124) |
| (12.1) |
|
Total | $ | (3,636) |
| (2.1) | % |
| $ | (1,304) |
| (0.8) | % |
| $ | 20,809 |
| 13.2 | % |
| $ | (23,141) |
| (14.7) | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER DATA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Consolidated Properties |
| 64 |
|
|
|
|
| 52 |
|
|
|
|
| 12 |
|
|
|
|
| 91 |
|
|
|
Commercial Square feet (in thousands) |
| 11,402 |
|
|
|
|
| 10,883 |
|
|
|
|
| 519 |
|
|
|
|
| 6,326 |
|
|
|
Multi-family portfolio (number of units) |
| 5,293 |
|
|
|
|
| 2,392 |
|
|
|
|
| 2,901 |
|
|
|
|
| 159 |
|
|
|
Revenue from leases. Revenue from leases for the Same-Store Properties decreased $6.1 million, or 1.6 percent, for 2019 as compared to 2018, due primarily to a 280 basis point decrease in the average same store percent leased of the office portfolio from 84.8 percent in 2018 to 82.0 percent in 2019.
Parking income. Parking income for the Same-Store Properties decreased $1.3 million, or 7.6 percent, for 2019 as compared to 2018, due primarily to lower parking fees from tenants received in 2019, as a result of higher office property vacancies.
Hotel income. The Company recognized hotel income of $5.7 million in 2019 from hotel properties, which commenced operations at the end of 2018 and mid 2019.
Other income. Other income for the Same-Store Properties decreased $1.3 million, or 15.8 percent, for 2019 as compared to 2018, due primarily to a decrease in lease breakage fees recognized in 2019, as compared to 2018.
Real estate taxes. Real estate taxes for the Same-Store Properties decreased $0.3 million, or 0.6 percent, for 2019 as compared to 2018, due primarily to lower tax assessment values for the Company’s office properties in Jersey City, New Jersey in 2019 as compared to 2018.
Utilities. Utilities for the Same-Store Properties decreased $2.3 million, or 7.5 percent, for 2019 as compared to 2018, due primarily to lower rates in 2019.
Operating services. Operating services for the Same-Store Properties increased $1.3 million, or 1.7 percent, for 2019 as compared to 2018, due primarily to costs incurred in connection with the Company challenging a new local payroll tax in 2019, as compared to 2018.
Real estate services revenue. Real estate services revenue (primarily reimbursement of property personnel costs) decreased $2.4 million, or 18.1 percent, for 2019 as compared to 2018, due primarily to decreased third party development and management activity in multi-family services in 2019 as compared to 2018.
Real estate services expense. Real estate services expense decreased $1.5 million, or 11.3 percent, for 2019 as compared to 2018, due primarily to decreased salaries and related expenses from lower third party development and management services activities in 2019.
Leasing personnel costs. Leasing personnel costs of $1.8 million were expensed in 2019 while none of these costs were expensed in 2018.
General and administrative. General and administrative expenses was relatively unchanged in 2019 as compared to 2018. This unchanged balance resulted primarily due to a decrease in severance, separation and related costs from management restructurings, which amounted to $1.3 million in 2019, as compared to $6.2 million in 2018 (resulting from the departure of certain of the Company’s executive officers and other management restructuring). This was partially offset by $4.1 million in costs incurred in 2019 in connection with the contested election of the Board of Directors at the General Partner’s 2019 annual meeting of stockholders, as well as capital raise and other transaction costs in 2019 of $0.7 million.
Depreciation and amortization. Depreciation and amortization increased $18.4 million, or 14.3 percent, for 2019 over 2018. This increase was due primarily to an increase of approximately $31.6 million for 2019 as compared to 2018 on the Acquired Properties and an increase of approximately $2.0 million on the Same-Store Properties. This was partially offset by lower depreciation of $15.2 million in 2019 as compared to 2018 for properties sold or removed from service.
Property impairments. In 2019, the Company recorded $11.7 million of property valuation impairment charges. See Note 3: Impairments – to the Financial Statements.
Land and other impairments. In 2019, the Company recorded valuation impairment charges of $8.8 million on developable land parcels. See Note 3: Impairments – to the Financial Statements.
Interest expense. Interest expense increased $11.6 million, or 19.2 percent, for 2019 as compared to 2018. This increase was primarily the result of higher average debt balances in 2019, as compared to 2018.
Interest and other investment income. Interest and other investment income decreased $1.1 million, or 41.7 percent for 2019 as compared to 2018, due primarily to lower average notes receivable balances outstanding in 2019 as compared to 2018.
Equity in earnings (loss) of unconsolidated joint ventures. Equity in earnings of unconsolidated joint ventures decreased $1.7 million, or 205.9 percent, for 2019 as compared to 2018. The decrease was due primarily to a decrease of $1.1 million for 2019 as compared to 2018 from the Urby at Harborside venture, which resulted from the Company’s share of the sale of economic tax credit earned in 2018 and not in 2019 and income of $0.2 million in 2018 from the Marbella venture, which become consolidated in early 2019.
Realized gains (losses) and unrealized losses on disposition of rental property, net. The Company had realized gains (unrealized losses) on disposition of rental property of a net gain of $233.3 million in 2019, as compared to a net gain of $50.1 million in 2018. See Note 3: Recent Transactions – Dispositions – to the Financial Statements.
Gain on disposition of developable land. In 2019, the Company recorded a gain of $0.6 million on the sale of land holdings located in Malden and Revere, Massachusetts. See Note 3: Recent Transactions – Dispositions – to the Financial Statements.
Gain on sale of investment in unconsolidated joint venture. The Company recorded a $0.9 million gain on the sale in 2019 of its interests in a joint venture, which owned a property in Red Bank, New Jersey. See Note 4: Investments in Unconsolidated Joint Ventures – to the Financial Statements.
Gain(loss) from extinguishment of debt, net. In 2019, the Company recognized a gain from extinguishment of debt of $1.8 million in connection with the early termination of part of interest rate swap agreements, which resulted from the prepayment of unsecured term loan balances in 2019. See Note 8 to the Financial Statements: Unsecured Revolving Credit Facility and Term Loans. In 2018, the Company recognized a loss from extinguishment of debt of $10.3 million in connection with the early prepayment of certain mortgage payables. See Note 9 to the Financial Statements: Mortgages, Loans Payable and Other Obligations.
Net income (loss). Net income (loss) increased to $199.2 million in 2019 from $53.9 million in 2018. The increase of approximately $145.3 million was due to the factors discussed above, which was primarily as a result of an increase in realized gains on disposition of rental property, net.
Overview
Historically, rental revenue has been the Company’s principal source of funds to pay operating expenses, debt service, capital expenditures and dividends, excluding non-recurring capital expenditures. To the extent that the Company’s cash flow from operating activities is insufficient to finance its non-recurring capital expenditures such as property acquisitions, development and construction costs and other capital expenditures, the Company has and expects to continue to finance such activities through borrowings under its
unsecured revolving credit facility, other debt and equity financings, proceeds from the sale of properties and joint venture capital.
The Company expects to meet its short-term liquidity requirements generally through its working capital, which may include proceeds from the sales of office properties, net cash provided by operating activities and draw from its unsecured revolving credit facility. The Company frequently examines potential property acquisitions and development projects and, at any given time, one or more of such acquisitions or development projects may be under consideration. Accordingly, the ability to fund property acquisitions and development projects is a major part of the Company’s financing requirements. The Company expects to meet its financing requirements through funds generated from operating activities, to the extent available, proceeds from property sales, joint venture capital, long-term and short-term borrowings (including draws on the Company’s unsecured revolving credit facility) and the issuance of additional debt and/or equity securities.
As described earlier relative to its current strategic initiative, the Company’s management has been reviewing its portfolio and identifying opportunities to divest of non-core office properties that no longer meet its long-term strategy, have reached their potential, are less efficient to operate, or when market conditions are favorable to be sold at attractive prices. The Company anticipates continuing to redeploy the proceeds from non-core rental property sales in the near-term to acquire office or multi-family rental properties, enhance amenities and infrastructure at existing office properties, develop, redevelop and acquire multi-family rental properties, as well as reposition certain office properties into multi-family residential and/or mixed use properties, in its core Northeast sub-markets.
Construction Projects
The Company is developing a 313-unit multi-family project known as Building 8/9 at Port Imperial in Weehawken, New Jersey, which began construction in third quarter 2018. The construction project, which is estimated to cost $142.9 million, of which construction costs of $62.1 million have been incurred through September 30, 2019, is expected to be ready for occupancy in fourth quarter 2020. The Company has funded $57.4 million of construction costs, and the remaining construction costs are expected to be funded primarily from a $92 million construction loan.
The Company is developing a 326-unit multi-family project known as Chase III at Overlook Ridge in Malden, Massachusetts, which began construction in third quarter 2018. The construction project, which is estimated to cost $100.6 million, of which $52.8 million have been incurred through September 30, 2019, is expected to be ready for occupancy in the first half of 2020. The Company is expected to fund $38.6 million of construction costs, and the remaining construction costs are expected to be funded primarily from a $62 million construction loan.
The Company is developing a 198-unit multi-family project at 233 Canoe Brook – Apartments located in Short Hills, New Jersey, which began construction in fourth quarter 2018. The construction project, which is estimated to cost $99.6 million, of which $42.3 million have been incurred through September 30, 2019, is expected to be ready for occupancy in fourth quarter 2020. The Company is expected to fund $35.6 million of the construction costs, and the remaining construction costs are expected to be funded primarily from a $64 million construction loan.
The Company is developing a 750-unit multi-family project at 25 Christopher Columbus in Jersey City, New Jersey, which began construction in first quarter 2019. The construction project, which is estimated to cost $470.5 million, of which $114 million have been incurred through September 30, 2019, is expected to be ready for occupancy in first quarter 2022. The Company is expected to fund $170.5 million of the construction costs, and the remaining construction costs are expected to be funded primarily from $300 million in future construction financing.
REIT Restrictions
To maintain its qualification as a REIT under the IRS Code, the General Partner must make annual distributions to its stockholders of at least 90 percent of its REIT taxable income, determined without regard to the dividends paid deduction and by excluding net capital gains. Moreover, the General Partner intends to continue to make regular quarterly distributions to its common stockholders. Based upon the most recently paid common stock dividend rate of $0.20 per common share, in the aggregate, such distributions would equal approximately $72.4 million ($81.9 million, including units in the Operating Partnership held by parties other than the General Partner) on an annualized basis. However, any such distributions, whether for federal income tax purposes or otherwise, would be paid out of available cash, including borrowings and other sources, after meeting operating requirements, preferred stock dividends and distributions, and scheduled debt service on the Company’s debt. If and to the extent the Company retains and does not distribute any net capital gains, the General Partner will be required to pay federal, state and local taxes on such net capital gains at the rate applicable to capital gains of a corporation.
Property Lock-Ups
Through February 2016, the Company could not dispose of or distribute certain of its properties, which were originally contributed by certain unrelated common unitholders of the Operating Partnership, without the express written consent of such common unitholders, as applicable, except in a manner which did not result in recognition of any built-in-gain (which may result in an income tax liability) or which reimbursed the appropriate specific common unitholders for the tax consequences of the recognition of such built-in-gains (collectively, the “Property Lock-Ups”). Upon the expiration in February 2016 of the Property Lock-Ups, the Company is generally required to use commercially reasonable efforts to prevent any sale, transfer or other disposition of the subject properties from resulting in the recognition of built-in gain to the specific common unitholders, which include members of the Mack Group (which includes William L. Mack, Chairman of the General Partner’s Board of Directors; David S. Mack, a former director; and Earle I. Mack, a former director), the Robert Martin Group, and the Cali Group (which includes John R. Cali, a former director). As of September 30, 2019, after the effects of tax-free exchanges on certain of the originally contributed properties, either wholly or partially, over time, 28 of the Company’s properties, as well as certain land and development projects, with an aggregate carrying value of approximately $1.7 billion, are subject to these conditions.
Unencumbered Properties
As of September 30, 2019, the Company had 42 unencumbered properties with a carrying value of $1.7 billion representing 71.2 percent of the Company’s total consolidated property count.
Cash, cash equivalents and restricted cash increased by $4.8 million to $54.4 million at September 30, 2019, compared to $49.6 million at December 31, 2018. This increase is comprised of the following net cash flow items:
|
|
|
|
|
|
|
|
(1) | $120.9 million provided by operating activities. | ||
|
|
|
|
(2) | $536.1 million used in investing activities, consisting primarily of the following: | ||
|
|
|
|
|
| (a) | $8.9 million used for investments in unconsolidated joint ventures; plus |
|
| (b) | $955.9 million used for rental property acquisitions and related intangibles; plus |
|
| (c) | $109.3 million used for additions to rental property and improvements; plus |
|
| (d) | $155.4 million used for the development of rental property, other related costs and deposits; minus |
|
| (e) | $638 million from proceeds from the sales of rental property; minus |
|
| (f) | $46.4 million received from repayments of notes receivables; minus |
|
| (g) | $5 million received from distributions in excess of cumulative earnings from unconsolidated joint ventures; minus |
|
| (h) | $4 million received from proceeds from the sale of investments in unconsolidated joint ventures. |
|
|
|
|
(3) | $420 million provided by financing activities, consisting primarily of the following: | ||
|
|
|
|
|
| (a) | $489 million from borrowings under the unsecured revolving credit facility; minus |
|
| (b) | $764.6 million from proceeds received from mortgages and loans payable; plus |
|
| (c) | $145 million from issuance of redeemable noncontrolling interests; minus |
|
| (d) | $398 million used for repayments of unsecured revolving credit facility; plus |
|
| (e) | $97.2 million used for repayments of mortgages, loans payable and other obligations; minus |
|
| (f) | $75.9 million used for payments of dividends and distributions; minus |
|
| (g) | $0.4 million used for distribution to noncontrolling interests; minus |
|
| (h) | $7 million used for payment of finance cost; minus |
|
| (i) | $395 million used for payment of unsecured term loan; minus |
|
| (j) | $97.2 million used for the acquisition of noncontrolling interests. |
|
|
|
|
Debt Financing
Summary of Debt
The following is a breakdown of the Company’s debt between fixed and variable-rate financing as of September 30, 2019:
|
|
|
|
|
|
|
|
|
|
| Balance |
|
| Weighted Average |
|
| Weighted Average |
|
| ($000’s) | % of Total |
| Interest Rate (a) |
|
| Maturity in Years |
Fixed Rate Unsecured Debt and |
|
|
|
|
|
|
|
|
Other Obligations | $ | 855,000 | 26.98 | % | 3.88 | % |
| 2.17 |
Fixed Rate Secured Debt (b) |
| 1,973,956 | 62.28 | % | 3.80 | % |
| 6.54 |
Variable Rate Secured Debt |
| 132,594 | 4.18 | % | 5.39 | % |
| 1.54 |
Variable Rate Unsecured Debt (c) |
| 208,000 | 6.56 | % | 3.35 | % |
| 1.32 |
|
|
|
|
|
|
|
|
|
Totals/Weighted Average: | $ | 3,169,550 | 100.00 | % | 3.86 | % | (b) | 4.81 |
Adjustment for unamortized debt discount |
| (2,338) |
|
|
|
|
|
|
Unamortized deferred financing costs |
| (15,652) |
|
|
|
|
|
|
Total Debt, Net | $ | 3,151,560 |
|
|
|
|
|
|
(a)The actual weighted average LIBOR rate for the Company’s outstanding variable rate debt was 2.05 percent as of September 30, 2019, plus the applicable spread.
(b)Balance includes two ten-year mortgage loans obtained by the Company which have fixed rates for the first five years only.
(c)Excludes amortized deferred financing costs primarily pertaining to the Company’s unsecured revolving credit facility which amounted to $2.6 million for the nine months ended September 30, 2019.
Debt Maturities
Scheduled principal payments and related weighted average annual effective interest rates for the Company’s debt as of September 30, 2019 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Scheduled |
|
| Principal |
|
|
|
| Weighted Avg. |
| |
|
| Amortization |
|
| Maturities |
|
| Total |
| Effective Interest Rate of |
| |
Period |
| ($000’s) |
|
| ($000’s) |
|
| ($000’s) |
| Future Repayments (a) |
| |
2019 | $ | 17 |
| $ | 57,883 |
| $ | 57,900 |
| 4.55 | % |
|
2020 (b) |
| 2,903 |
|
| 280,000 |
|
| 282,903 |
| 3.46 | % |
|
2021 |
| 3,227 |
|
| 376,800 |
|
| 380,027 |
| 3.28 | % |
|
2022 |
| 3,284 |
|
| 374,711 |
|
| 377,995 |
| 4.89 | % |
|
2023 |
| 5,157 |
|
| 333,998 |
|
| 339,155 |
| 3.53 | % |
|
Thereafter |
| 25,616 |
|
| 1,703,798 |
|
| 1,729,414 |
| 3.86 | % |
|
Sub-total |
| 40,204 |
|
| 3,127,190 |
|
| 3,167,394 |
| 3.86 | % |
|
Adjustment for unamortized debt discount/premium, net |
|
|
|
|
|
|
|
|
|
|
|
|
as of September 30, 2019 |
| (2,338) |
|
| - |
|
| (2,338) |
|
|
|
|
Unamortized mark-to-market |
| 2,157 |
|
| - |
|
| 2,157 |
|
|
|
|
Unamortized deferred financing costs |
| (15,652) |
|
| - |
|
| (15,652) |
|
|
|
|
Totals/Weighted Average | $ | 24,371 |
| $ | 3,127,190 |
| $ | 3,151,561 |
| 3.86 | % | (c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)The actual weighted average LIBOR rate for the Company’s outstanding variable rate debt was 2.05 percent as of September 30, 2019, plus the applicable spread.
(b)During the nine months ended September 30, 2019, the Company prepaid the $350 million 2016 Term Loan scheduled to mature in January 2020. On August 5, 2019, the Company prepaid $45 million of the 2017 Term Loan.
(c)Excludes amortized deferred financing costs primarily pertaining to the Company’s unsecured revolving credit facility which amounted to $2.6 million for the nine months ended September 30, 2019.
Senior Unsecured Notes
The terms of the Company’s senior unsecured notes (which totaled approximately $575.0 million as of September 30, 2019) include certain restrictions and covenants which require compliance with financial ratios relating to the maximum amount of debt leverage, the maximum amount of secured indebtedness, the minimum amount of debt service coverage and the maximum amount of unsecured debt as a percent of unsecured assets.
Unsecured Revolving Credit Facility and Term Loans
On January 25, 2017, the Company entered into an amended revolving credit facility and new term loan agreement (“2017 Credit Agreement”) with a group of 13 lenders. Pursuant to the 2017 Credit Agreement, the Company refinanced its existing $600 million unsecured revolving credit facility (“2017 Credit Facility”) and entered into a new $325 million unsecured term loan facility (“2017 Term Loan”). Effective March 6, 2018, the Company elected to determine its interest rate under the 2017 Credit Agreement and under the 2017 Term Loan using the defined leverage ratio option, resulting in an interest rate of LIBOR plus 130 basis points and LIBOR plus 155 basis points, respectively.
The terms of the 2017 Credit Facility include: (1) a four-year term ending in January 2021, with two six-month extension options; (2) revolving credit loans may be made to the Company in an aggregate principal amount of up to $600 million (subject to increase as discussed below), with a sublimit under the 2017 Credit Facility for the issuance of letters of credit in an amount not to exceed $60 million (subject to increase as discussed below); (3) an interest rate based on the Operating Partnership’s unsecured debt ratings from Moody’s or S&P, or, at the Operating Partnership’s option, if it no longer maintains a debt rating from Moody’s or S&P or such debt ratings fall below Baa3 and BBB-, based on a defined leverage ratio; and (4) a facility fee, currently 25 basis points, payable quarterly based on the Operating Partnership’s unsecured debt ratings from Moody’s or S&P, or, at the Operating Partnership’s option, if it no longer maintains a debt rating from Moody’s or S&P or such debt ratings fall below Baa3 and BBB-, based on a defined leverage ratio.
After electing to use the defined leverage ratio to determine the interest rate, the interest rate under the 2017 Credit Facility is currently based on the following total leverage ratio grid:
|
|
|
|
|
|
|
|
|
|
| Interest Rate - |
|
|
|
|
|
| Applicable |
|
|
|
| Interest Rate - |
| Basis Points |
|
|
|
| Applicable |
| Above LIBOR for |
|
|
|
| Basis Points |
| Alternate Base |
| Facility Fee |
Total Leverage Ratio |
| Above LIBOR |
| Rate Loans |
| Basis Points |
<45% |
| 125.0 |
| 25.0 |
| 20.0 |
≥45% and <50% (current ratio) |
| 130.0 |
| 30.0 |
| 25.0 |
≥50% and <55% |
| 135.0 |
| 35.0 |
| 30.0 |
≥55% |
| 160.0 |
| 60.0 |
| 35.0 |
Prior to the election to use the defined leverage ratio option, the interest rates on outstanding borrowings, alternate base rate loans and the facility fee on the current borrowing capacity, payable quarterly in arrears, on the 2017 Credit Facility were based upon the Operating Partnership’s unsecured debt ratings, as follows:
|
|
|
|
|
|
|
|
|
|
| Interest Rate - |
|
|
|
|
|
| Applicable |
|
|
|
| Interest Rate - |
| Basis Points |
|
|
Operating Partnership's |
| Applicable |
| Above LIBOR for |
|
|
Unsecured Debt Ratings: |
| Basis Points |
| Alternate Base |
| Facility Fee |
Higher of S&P or Moody's |
| Above LIBOR |
| Rate Loans |
| Basis Points |
No ratings or less than BBB-/Baa3 |
| 155.0 |
| 55.0 |
| 30.0 |
BBB- or Baa3 (interest rate based on Company's election through March 5, 2018) |
| 120.0 |
| 20.0 |
| 25.0 |
BBB or Baa2 |
| 100.0 |
| 0.0 |
| 20.0 |
BBB+ or Baa1 |
| 90.0 |
| 0.0 |
| 15.0 |
A- or A3 or higher |
| 87.5 |
| 0.0 |
| 12.5 |
The terms of the 2017 Term Loan include: (1) a three-year term ending in January 2020, with two one-year extension options; (2) multiple draws of the term loan commitments may be made within 12 months of the effective date of the 2017 Credit Agreement up to an aggregate principal amount of $325 million (subject to increase as discussed below), with no requirement to be drawn in full; provided, that, if the Company does not borrow at least 50 percent of the initial term commitment from the term lenders (i.e. 50 percent of $325 million) on or before July 25, 2017, the amount of unused term loan commitments shall be reduced on such date so that, after giving effect to such reduction, the amount of unused term loan commitments is not greater than the outstanding term loans on such date; (3) an interest rate, based on the Operating Partnership’s unsecured debt ratings from Moody’s or S&P or, at the Operating Partnership’s option if it no longer maintains a debt rating from Moody’s or S&P or such debt ratings fall below Baa3 and BBB-, based on a defined leverage ratio; and (4) a term commitment fee on any unused term loan commitment during the first 12 months after the effective date of the 2017 Credit Agreement at a rate of 0.25 percent per annum on the sum of the average daily unused portion of the aggregate term loan commitments.
On March 29, 2017, the Company executed interest rate swap arrangements to fix LIBOR with an aggregate average rate of 1.6473% for the swaps and a current aggregate fixed rate of 3.0473% for borrowings under the 2017 Term Loan.
On August 5, 2019, the Company prepaid $45 million on the 2017 Term Loan (using a portion of the proceeds from a new mortgage loan collateralized by an office building located at 111 River Street received on that date) and recorded a gain of $44,000 due to the early termination of part of the interest rate swap arrangements, as a result of the debt prepayment. Unamortized deferred financing costs and fees amounting to $64,000 pertaining to the 2017 Term Loan were written off on August 5, 2019.
After electing to use the defined leverage ratio to determine the interest rate, the interest rate under the 2017 Term Loan is currently based on the following total leverage ratio grid:
|
|
|
|
|
|
|
|
| Interest Rate - |
|
|
|
| Applicable |
|
| Interest Rate - |
| Basis Points |
|
| Applicable |
| Above LIBOR for |
|
| Basis Points |
| Alternate Base Rate |
Total Leverage Ratio |
| above LIBOR |
| Loans |
<45% |
| 145.0 |
| 45.0 |
≥45% and <50% (current ratio) |
| 155.0 |
| 55.0 |
≥50% and <55% |
| 165.0 |
| 65.0 |
≥55% |
| 195.0 |
| 95.0 |
Prior to the election to use the defined leverage ratio option, the interest rate on the 2017 Term Loan was based upon the Operating Partnership's unsecured debt ratings, as follows:
|
|
|
|
|
|
|
|
| Interest Rate - |
|
|
|
| Applicable |
|
| Interest Rate - |
| Basis Points |
Operating Partnership's |
| Applicable |
| Above LIBOR for |
Unsecured Debt Ratings: |
| Basis Points |
| Alternate Base Rate |
Higher of S&P or Moody's |
| Above LIBOR |
| Loans |
No ratings or less than BBB-/Baa3 |
| 185.0 |
| 85.0 |
BBB- or Baa3 (interest rate based on Company's election through March 5, 2018) |
| 140.0 |
| 40.0 |
BBB or Baa2 |
| 115.0 |
| 15.0 |
BBB+ or Baa1 |
| 100.0 |
| 0.0 |
A- or A3 or higher |
| 90.0 |
| 0.0 |
On up to four occasions at any time after the effective date of the 2017 Credit Agreement, the Company may elect to request (1) an increase to the existing revolving credit commitments (any such increase, the “New Revolving Credit Commitments”) and/or (2) the establishment of one or more new term loan commitments (the “New Term Commitments”, together with the 2017 Credit Commitments, the “Incremental Commitments”), by up to an aggregate amount not to exceed $350 million for all Incremental Commitments. The Company may also request that the sublimit for letters of credit available under the 2017 Credit Facility be increased to $100 million (without arranging any New Revolving Credit Commitments). No lender or letter of credit issued has any obligation to accept any Incremental Commitment or any increase to the letter of credit subfacility. There is no premium or penalty associated with full or partial prepayment of borrowings under the 2017 Credit Agreement.
The 2017 Credit Agreement, which applies to both the 2017 Credit Facility and 2017 Term Loan, includes certain restrictions and covenants which limit, among other things the incurrence of additional indebtedness, the incurrence of liens and the disposition of real estate properties (to the extent that: (i) such property dispositions cause the Company to default on any of the financial ratios of the 2017 Credit Agreement (described below), or (ii) the property dispositions are completed while the Company is under an event of default under the 2017 Credit Agreement, unless, under certain circumstances, such disposition is being carried out to cure such default), and which require compliance with financial ratios relating to the maximum leverage ratio (60 percent), the maximum amount of secured indebtedness (40 percent), the minimum amount of fixed charge coverage (1.5 times), the maximum amount of unsecured indebtedness (60 percent), the minimum amount of unencumbered property interest coverage (2.0 times) and certain investment limitations (generally 15 percent of total capitalization). If an event of default has occurred and is continuing, the entire outstanding balance under the 2017 Credit Agreement may (or, in the case of any bankruptcy event of default, shall) become immediately due and payable, and the Company will not make any excess distributions except to enable the General Partner to continue to qualify as a REIT under the IRS Code.
Before it amended and restated its unsecured revolving credit facility in January 2017, the Company had a $600 million unsecured revolving credit facility with a group of 17 lenders that was scheduled to mature in July 2017. The interest rate on outstanding borrowings (not electing the Company’s competitive bid feature) and the facility fee on the current borrowing capacity payable quarterly in arrears was based upon the Operating Partnership’s unsecured debt ratings at the time, as follows:
|
|
|
|
|
Operating Partnership's |
| Interest Rate - |
|
|
Unsecured Debt Ratings: |
| Applicable Basis Points |
| Facility Fee |
Higher of S&P or Moody's |
| Above LIBOR |
| Basis Points |
No ratings or less than BBB-/Baa3 |
| 170.0 |
| 35.0 |
BBB- or Baa3 (since January 2017 amendment) |
| 130.0 |
| 30.0 |
BBB or Baa2 |
| 110.0 |
| 20.0 |
BBB+ or Baa1 |
| 100.0 |
| 15.0 |
A- or A3 or higher |
| 92.5 |
| 12.5 |
In January 2016, the Company obtained a $350 million unsecured term loan (“2016 Term Loan”), which matures in January 2019 with two one-year extension options. On January 7, 2019, the Company exercised the first one-year extension option with the payment of an extension fee of $0.5 million, which extended the maturity of the 2016 Term Loan to January 2020. The interest rate for the term loan is based on the Operating Partnership’s unsecured debt ratings, or, at the Company's option, a defined leverage ratio. Effective March 6, 2018, the Company elected to determine its interest rate under the 2016 Term Loan using the defined leverage ratio option, resulting in an interest rate of LIBOR plus 155 basis points. The Company entered into interest rate swap arrangements to fix LIBOR for the duration of the term loan. Including costs, the current all-in fixed rate is 3.13 percent. The proceeds from the loan were used primarily to repay outstanding borrowings on the Company’s then existing unsecured revolving credit facility and to repay $200 million senior unsecured notes that matured on January 15, 2016.
On March 29, 2019, the Company prepaid $90 million on the 2016 Term Loan (using a portion of the cash sales proceeds from the Flex portfolio sale completed on that date) and recorded a gain of $1.3 million due to the early termination of part of the interest rate swap arrangements, as a result of the debt prepayment. On June 24, 2019, the Company prepaid $160 million on the 2016 Term Loan (primarily using the proceeds from a mortgage loan financing obtained on the recently acquired Soho Lofts Apartments) and recorded an additional gain of $0.6 million due to the early termination of part of the interest rate swap arrangements as a result of the debt prepayment. On August 5, 2019, the Company prepaid $100 million balance outstanding on the 2016 Term Loan (using a portion of the proceeds from a new mortgage loan collateralized by an office building located at 111 River Street received on that date) and recorded a gain of $164,000 due to the early termination of part of the interest rate swap arrangements, as a result of the debt prepayment. Unamortized deferred financing costs and fees amounting to $242,000 pertaining to the 2016 Term Loan were written off on August 5, 2019.
As a result of the prepayment of the 2016 Term Loan and the partial prepayment of the 2017 Term Loan, the Company recorded a net gain(loss) on extinguishment of debt of ($98,000) and $1.8 million for the three and nine months ended September 30, 2019, respectively.
After electing to use the defined leverage ratio to determine interest rate, the interest rate under the 2016 Term Loan is currently based on the following total leverage ratio grid:
|
|
|
|
| Interest Rate - |
|
| Applicable Basis |
Total Leverage Ratio |
| Points above LIBOR |
<45% |
| 145.0 |
≥45% and <50% (current ratio) |
| 155.0 |
≥50% and <55% |
| 165.0 |
≥55% |
| 195.0 |
Prior to the election to use the defined leverage ratio option, the interest rate on the 2016 Term Loan was based upon the Operating Partnership’s unsecured debt ratings, as follows:
|
|
|
Operating Partnership's |
| Interest Rate - |
Unsecured Debt Ratings: |
| Applicable Basis Points |
Higher of S&P or Moody's |
| Above LIBOR |
No ratings or less than BBB-/Baa3 |
| 185.0 |
BBB- or Baa3 (interest rate based on Company's election through March 5, 2018) |
| 140.0 |
BBB or Baa2 |
| 115.0 |
BBB+ or Baa1 |
| 100.0 |
A- or A3 or higher |
| 90.0 |
The terms of the 2016 Term Loan include certain restrictions and covenants which limit, among other things the incurrence of additional indebtedness, the incurrence of liens and the disposition of real estate properties (to the extent that: (i) such property dispositions cause the Company to default on any of the financial ratios of the term loan described below, or (ii) the property dispositions are completed while the Company is under an event of default under the term loan, unless, under certain circumstances, such disposition is being carried out to cure such default), and which require compliance with financial ratios relating to the maximum leverage ratio (60 percent), the maximum amount of secured indebtedness (40 percent), the minimum amount of fixed charge coverage (1.5 times), the maximum amount of unsecured indebtedness (60 percent), the minimum amount of unencumbered property interest coverage (2.0 times) and certain investment limitations (generally 15 percent of total capitalization). If an event of default has occurred and is continuing, the Company will not make any excess distributions except to enable the General Partner to continue to qualify as a REIT under the IRS Code.
On August 30, 2018, the Company entered into an amendment to the 2017 Credit Agreement (the “2017 Credit Agreement Amendment”) and an amendment to the 2016 Term Loan (the “2016 Term Loan Agreement Amendment”).
Each of the 2017 Credit Agreement Amendment and the 2016 Term Loan Amendment was effective as of June 30, 2018 and provided for the following material amendments to the terms of both the 2017 Credit Agreement and 2016 Term Loan):
1.The unsecured debt ratio covenant has been modified with respect to the measurement of the unencumbered collateral pool of assets in the calculation of such ratio for the period commencing July 1, 2018 and continuing until December 31, 2019 to allow the Operating Partnership to utilize the “as-is” appraised value of the properties known as ‘Harborside Plaza I’ and ‘Harborside Plaza V’ properties located in Jersey City, NJ in such calculation; and
2.A new covenant has been added that prohibits the Company from making any optional or voluntary payment, repayment, repurchase or redemption of any unsecured indebtedness of the Company (or any subsidiaries) that matures after January 25, 2022, at any time when any of the Total Leverage Ratio or the unsecured debt ratio covenants exceeds 60 percent (all as defined in the 2017 Credit Agreement and the 2016 Term Loan) or an appraisal is being used to determine the value of Harborside Plaza I and Harborside Plaza V for the unsecured debt ratio covenant.
All other terms and conditions of the 2017 Credit Agreement and the 2016 Term Loan remain unchanged.
Mortgages, Loans Payable and Other Obligations
The Company has other mortgages, loans payable and other obligations which consist of various loans collateralized by certain of the Company’s rental properties. Payments on mortgages, loans payable and other obligations are generally due in monthly installments of principal and interest, or interest only.
Debt Strategy
The Company does not intend to reserve funds to retire the Company’s senior unsecured notes, outstanding borrowings under its unsecured revolving credit facility, its unsecured term loans, or its mortgages, loans payable and other obligations upon maturity. Instead, the Company will seek to refinance such debt at maturity or retire such debt through the issuance of additional equity or debt securities on or before the applicable maturity dates. If it cannot raise sufficient proceeds to retire the maturing debt, the Company may draw on its revolving credit facility to retire the maturing indebtedness, which would reduce the future availability of funds under such facility. As of October 28, 2019, the Company had outstanding borrowings of $51 million under its unsecured revolving credit facility. The Company is reviewing various financing and refinancing options, including the redemption or purchase of the Operating Partnership’s senior unsecured notes in public tender offers or privately-negotiated transactions, the issuance of additional, or exchange of current, unsecured debt of the Operating Partnership or common and preferred stock of the General Partner, and/or obtaining additional mortgage debt of the Operating Partnership, some or all of which may be completed in 2019. The Company currently anticipates that its available cash and cash equivalents, cash flows from operating activities and proceeds from the sale of office
properties, together with cash available from borrowings and other sources, will be adequate to meet the Company’s capital and liquidity needs in the short term. However, if these sources of funds are insufficient or unavailable, due to current economic conditions or otherwise, or if capital needs to fund acquisition and development opportunities in the multi-family rental sector arise, the Company’s ability to make the expected distributions discussed in “REIT Restrictions” above may be adversely affected.
Equity Financing and Registration Statements
Common Equity
The following table presents the changes in the General Partner’s issued and outstanding shares of common stock and the Operating Partnership’s common units for the three months ended September 30, 2019 and 2018, respectively.
|
|
|
|
|
| Common |
|
| Common | Units/Vested |
|
| Stock | LTIP Units | Total |
Outstanding at July 1, 2019 | 90,553,357 | 9,976,344 | 100,529,701 |
Redemption of common units | - | (3,000) | (3,000) |
Cancellation of restricted stock | (1,936) | - | (1,936) |
Shares issued under Dividend Reinvestment and Stock Purchase Plan | 546 | - | 546 |
|
|
|
|
Outstanding at September 30, 2019 | 90,551,967 | 9,973,344 | 100,525,311 |
|
|
|
|
|
| Common |
|
| Common | Units/Vested |
|
| Stock | LTIP Units | Total |
Outstanding at July 1, 2018 | 90,286,268 | 10,266,143 | 100,552,411 |
Common units redeemed for common stock | 24,294 | (24,294) | - |
Shares issued under Dividend Reinvestment and Stock Purchase Plan | 590 | - | 590 |
Cancellation of restricted stock | (3,872) | - | (3,872) |
|
|
|
|
Outstanding at September 30, 2018 | 90,307,280 | 10,241,849 | 100,549,129 |
The following table presents the changes in the General Partner’s issued and outstanding shares of common stock and the Operating Partnership’s common units for the nine months ended September 30, 2019 and 2018, respectively.
|
|
|
|
|
| Common |
|
| Common | Units/Vested |
|
| Stock | LTIP Units | Total |
Outstanding at January 1, 2019 | 90,320,306 | 10,229,349 | 100,549,655 |
Common units redeemed for common stock | 38,011 | (38,011) | - |
Conversion of LTIP units for common units | - | 18,438 | 18,438 |
Conversion of deferred stock units for common stock | 193,949 | - | 193,949 |
Vested LTIP units | - | 68,206 | 68,206 |
Cancellation of restricted stock | (1,936) | - | (1,936) |
Shares issued under Dividend Reinvestment and Stock Purchase Plan | 1,637 | - | 1,637 |
Redemption of common units | - | (304,638) | (304,638) |
|
|
|
|
Outstanding at September 30, 2019 | 90,551,967 | 9,973,344 | 100,525,311 |
|
|
|
|
|
| Common |
|
| Common | Units/Vested |
|
| Stock | LTIP Units | Total |
Outstanding at January 1, 2018 | 89,914,113 | 10,438,855 | 100,352,968 |
Restricted stock issued | 147,108 | - | 147,108 |
Common units redeemed for common stock | 252,070 | (252,070) | - |
Shares issued under Dividend Reinvestment |
|
|
|
and Stock Purchase Plan | 2,701 | - | 2,701 |
Vested LTIP Units | - | 55,064 | 55,064 |
Cancellation of restricted shares | (8,712) | - | (8,712) |
|
|
|
|
Outstanding at September 30, 2018 | 90,307,280 | 10,241,849 | 100,549,129 |
Share/Unit Repurchase Program
The General Partner has a share repurchase program which was renewed and authorized by its Board of Directors in September 2012 to purchase up to $150 million of the General Partner’s outstanding common stock (“Repurchase Program”), which it may repurchase from time to time in open market transactions at prevailing prices or through privately negotiated transactions. As of September 30, 2019, the General Partner has a remaining authorization under the Repurchase Program of $139 million. There were no common stock repurchases in 2018 and through October 28, 2019.
Dividend Reinvestment and Stock Purchase Plan
The Company has a Dividend Reinvestment and Stock Purchase Plan (the “DRIP”) which commenced in March 1999 under which approximately 5.5 million shares of the General Partner’s common stock have been reserved for future issuance. The DRIP provides for automatic reinvestment of all or a portion of a participant’s dividends from the General Partner’s shares of common stock. The DRIP also permits participants to make optional cash investments up to $5,000 a month without restriction and, if the Company waives this limit, for additional amounts subject to certain restrictions and other conditions set forth in the DRIP prospectus filed as part of the Company’s effective registration statement on Form S-3 filed with the Securities and Exchange Commission (“SEC”) for the approximately 5.5 million shares of the General Partner’s common stock reserved for issuance under the DRIP.
Shelf Registration Statements
The General Partner has an effective shelf registration statement on Form S-3 filed with the SEC for an aggregate amount of $0.0 billion in common stock, preferred stock, depositary shares, and/or warrants of the General Partner, under which no securities have been sold as of October 28, 2019.
The General Partner and the Operating Partnership also have an effective shelf registration statement on Form S-3 filed with the SEC for an aggregate amount of $2.5 billion in common stock, preferred stock, depositary shares and guarantees of the General Partner and debt securities of the Operating Partnership, under which no securities have been sold as of October 28, 2019.
Off-Balance Sheet Arrangements
Unconsolidated Joint Venture Debt
The debt of the Company’s unconsolidated joint ventures generally provides for recourse to the Company for customary matters such as intentional misuse of funds, environmental conditions and material misrepresentations. The Company has agreed to guarantee repayment of a portion of the debt of its unconsolidated joint ventures. Such debt has a total facility amount of $318 million of which the Company has agreed to guarantee up to $34.6 million. As of September 30, 2019, the outstanding balance of such debt totaled $220.4 million of which $24.8 million was guaranteed by the Company.
The Company’s off-balance sheet arrangements are further discussed in Note 4: Investments in Unconsolidated Joint Ventures to the Financial Statements.
Contractual Obligations
The following table outlines the timing of payment requirements related to the Company’s debt (principal and interest), PILOT agreements, ground lease agreements and other obligations, as of September 30, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payments Due by Period | ||||||||||||
|
|
|
|
| Less than 1 |
|
| 2 – 3 |
|
| 4 – 5 |
|
| 6 – 10 |
|
| After 10 |
(dollars in thousands) |
| Total |
|
| Year |
|
| Years |
|
| Years |
|
| Years |
|
| Years |
Senior unsecured notes | $ | 650,151 |
| $ | 22,163 |
| $ | 344,325 |
| $ | 283,663 |
| $ | - |
| $ | - |
Unsecured revolving credit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
facility and term loans |
| 500,372 |
|
| 290,052 | (a) |
| 210,320 |
|
| - |
|
| - |
|
| - |
Mortgages, loans payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other obligations (b) |
| 2,475,166 |
|
| 141,998 | (c) |
| 377,630 |
|
| 347,075 |
|
| 1,581,665 |
|
| 26,798 |
Payments in lieu of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PILOT) |
| 20,086 |
|
| 8,656 |
|
| 11,430 |
|
| - |
|
| - |
|
| - |
Ground lease payments |
| 165,314 |
|
| 1,750 |
|
| 3,500 |
|
| 3,526 |
|
| 8,723 |
|
| 147,815 |
Other |
| 1,250 |
|
| - |
|
| 1,250 |
|
| - |
|
| - |
|
| - |
Total | $ | 3,812,339 |
| $ | 464,619 |
| $ | 948,455 |
| $ | 634,264 |
| $ | 1,590,388 |
| $ | 174,613 |
(a)Includes $280 million pertaining to the 2017 Term Loan currently maturing in January 2020, with two one-year extension options.
(b)Interest payments assume LIBOR rate of 2.05 percent, which is the weighted average rate on its outstanding variable rate mortgage debt at September 30, 2019, plus the applicable spread.
(c)Includes $115 million pertaining to various mortgages with one-year extension options.
Funds from Operations
Funds from operations (“FFO”) (available to common stock and unit holders) is defined as net income (loss) before noncontrolling interests in Operating Partnership, computed in accordance with GAAP, excluding gains or losses from depreciable rental property transactions (including both acquisitions and dispositions), and impairments related to depreciable rental property, plus real estate-related depreciation and amortization. The Company believes that FFO is helpful to investors as one of several measures of the performance of an equity REIT. The Company further believes that as FFO excludes the effect of depreciation, gains (or losses) from property transactions and impairments related to depreciable rental property (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO can facilitate comparison of operating performance between equity REITs.
FFO should not be considered as an alternative to net income available to common shareholders as an indication of the Company’s performance or to cash flows as a measure of liquidity. FFO presented herein is not necessarily comparable to FFO 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 is comparable to the FFO of real estate companies that use the current definition of the National Association of Real Estate Investment Trusts (“NAREIT”).
As the Company considers its primary earnings measure, net income available to common shareholders, as defined by GAAP, to be the most comparable earnings measure to FFO, the following table presents a reconciliation of net income available to common shareholders to FFO, as calculated in accordance with NAREIT’s current definition, for the three and nine months ended September 30, 2019 and 2018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| Nine Months Ended | ||||||
|
| September 30, |
|
| September 30, | ||||||
|
| 2019 |
|
| 2018 |
|
| 2019 |
|
| 2018 |
Net income (loss) available to common shareholders | $ | (55,928) |
| $ | (1,478) |
| $ | 166,513 |
| $ | 40,307 |
Add (deduct): Noncontrolling interests in Operating Partnership |
| (6,159) |
|
| (167) |
|
| 19,087 |
|
| 4,574 |
Real estate-related depreciation and amortization on |
|
|
|
|
|
|
|
|
|
|
|
continuing operations (a) |
| 52,582 |
|
| 49,433 |
|
| 154,615 |
|
| 140,816 |
Property impairments |
| 5,894 |
|
| - |
|
| 11,696 |
|
| - |
Gain on change of control of interests |
| - |
|
| (14,217) |
|
| (13,790) |
|
| (14,217) |
Gain on sale of investment in unconsolidated joint venture |
| - |
|
| - |
|
| (903) |
|
| - |
Realized (gains) losses and unrealized losses |
|
|
|
|
|
|
|
|
|
|
|
on disposition of rental property, net |
| 35,079 |
|
| 9,102 |
|
| (233,285) |
|
| (50,094) |
Funds from operations available to common stock |
|
|
|
|
|
|
|
|
|
|
|
and Operating Partnership unitholders | $ | 31,468 |
| $ | 42,673 |
| $ | 103,933 |
| $ | 121,386 |
(a)Includes the Company’s share from unconsolidated joint ventures, and adjustments for noncontrolling interests, $3,655 and $4,155 the three months ended September 30, 2019 and 2018, respectively, and $9,341 and $13,873 for the nine months ended September 30, 2019 and 2018, respectively. Excludes non-real estate-related depreciation and amortization of $611 and $535 for the three months ended September 30, 2019 and 2018, respectively, and $1,661 and $1,582 for the nine months ended September 30, 2019 and 2018, respectively.
Inflation
The Company’s leases with the majority of its commercial tenants provide for recoveries and escalation charges based upon the tenant’s proportionate share of, and/or increases in, real estate taxes and certain operating costs, which reduce the Company’s exposure to increases in operating costs resulting from inflation. The Company believes that inflation did not materially impact the Company’s results of operations and financial condition for the periods presented.
We consider portions of this information, including the documents incorporated by reference, to be forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of such act. Such forward-looking statements relate to, without limitation, our future economic performance, plans and objectives for future operations and projections of revenue and other financial items. Forward-looking statements can be identified by the use of words such as “may,” “will,” “plan,” “potential,” “projected,” “should,” “expect,” “anticipate,” “estimate,” “target,” “continue” or comparable terminology. Forward-looking statements are inherently subject to certain risks, trends and uncertainties, many of which we cannot predict with accuracy and some of which we might not even anticipate. Although we believe that the expectations reflected in such forward-looking statements are based upon reasonable assumptions at the time made, we can give no assurance that such expectations will be achieved. Future events and actual results, financial and otherwise, may differ materially from the results discussed in the forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements.
Among the factors about which we have made assumptions are:
risks and uncertainties affecting the general economic climate and conditions, which in turn may have a negative effect on the fundamentals of our business and the financial condition of our tenants and residents;
the value of our real estate assets, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing collateralized by our properties or on an unsecured basis;
the extent of any tenant bankruptcies or of any early lease terminations;
our ability to lease or re-lease space at current or anticipated rents;
changes in the supply of and demand for our properties;
changes in interest rate levels and volatility in the securities markets;
our ability to complete construction and development activities on time and within budget, including without limitation obtaining regulatory permits and the availability and cost of materials, labor and equipment;
forward-looking financial and operational information, including information relating to future development projects, potential acquisitions or dispositions, leasing activities, capitalization rates, and projected revenue and income;
changes in operating costs;
our ability to obtain adequate insurance, including coverage for terrorist acts;
our credit worthiness and the availability of financing on attractive terms or at all, which may adversely impact our ability to pursue acquisition and development opportunities and refinance existing debt and our future interest expense;
changes in governmental regulation, tax rates and similar matters; and
other risks associated with the development and acquisition of properties, including risks that the development may not be completed on schedule, that the tenants or residents will not take occupancy or pay rent, or that development or operating costs may be greater than anticipated.
For further information on factors which could impact us and the statements contained herein, see Item 1A: Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2018. We assume no obligation to update and supplement forward-looking statements that become untrue because of subsequent events, new information or otherwise.
Item 3. Quantitative And Qualitative Disclosures About Market Risk
Market risk is the exposure to loss resulting from changes in interest rates, foreign currency exchange rates, commodity prices and equity prices. In pursuing its business plan, the primary market risk to which the Company is exposed is interest rate risk. Changes in the general level of interest rates prevailing in the financial markets may affect the spread between the Company’s yield on invested assets and cost of funds and, in turn, its ability to make distributions or payments to its investors.
Approximately $2.8 billion of the Company’s long-term debt as of September 30, 2019 bears interest at fixed rates and therefore the fair value of these instruments is affected by changes in market interest rates. The following table presents principal cash flows (in thousands) based upon maturity dates of the debt obligations and the related weighted-average interest rates by expected maturity dates for the fixed rate debt. The interest rates on the Company’s variable rate debt as of September 30, 2019 ranged from LIBOR plus 130 basis points to LIBOR plus 450 basis points. Assuming interest-rate swaps and caps are not in effect, if market rates of interest on the Company’s variable rate debt increased or decreased by 100 basis points, then the increase or decrease in interest costs on the Company’s variable rate debt would be approximately $3.4 million annually and the increase or decrease in the fair value of the Company’s fixed rate debt as of September 30, 2019 would be approximately $151.0 million.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
including current portion |
| 10/1/2019 - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair |
($s in thousands) |
| 12/31/2019 |
|
| 2020 |
|
| 2021 |
|
| 2022 |
|
| 2023 |
|
| Thereafter |
|
| Sub-total |
|
| Other (a) |
|
| Total |
|
| Value |
|
|
|
|
|
|
|
|
|
|
| 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Rate | $ | 17 |
| $ | 282,903 | (b) | $ | 172,027 |
| $ | 303,284 |
| $ | 339,155 |
| $ | 1,729,414 |
| $ | 2,826,800 |
| $ | (13,711) |
| $ | 2,813,089 |
| $ | 2,789,154 |
Average Interest Rate |
| 4.56 | % |
| 3.46 | % |
| 3.20 | % |
| 4.60 | % |
| 3.53 | % |
| 3.86 | % |
|
|
|
|
|
|
| 3.82 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable Rate | $ | 57,883 |
| $ | - |
| $ | 208,000 |
| $ | 74,711 |
| $ | - |
| $ | - |
| $ | 340,594 |
| $ | (2,122) |
| $ | 338,472 |
| $ | 338,472 |
| |||||||||||||||||||||||||||||
(a) Adjustment for unamortized debt discount/premium, net, unamortized deferred financing costs, net, and unamortized mark-to-market, net as of September 30, 2019. | |||||||||||||||||||||||||||||
(b) Includes $280 million pertaining to the 2017 Term Loan currently maturing in January 2020, with two one-year extension options. |
While the Company has not experienced any significant credit losses, in the event of a significant rising interest rate environment and/or economic downturn, defaults could increase and result in losses to the Company which could adversely affect its operating results and liquidity.
Item 4. Controls and Procedures
Mack-Cali Realty Corporation
Disclosure Controls and Procedures. The General Partner’s management, with the participation of the General Partner’s chief executive officer and chief financial officer, has evaluated the effectiveness of the General Partner’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, the General Partner’s chief executive officer and chief financial officer have concluded that, as of the end of such period, the General Partner’s disclosure controls and procedures were effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the General Partner in the reports that it files or submits under the Exchange Act.
Changes In Internal Control Over Financial Reporting. There have not been any changes in the General Partner’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the General Partner’s internal control over financial reporting.
Mack-Cali Realty, L.P.
Disclosure Controls and Procedures. The General Partner’s management, with the participation of the General Partner’s chief executive officer and chief financial officer, has evaluated the effectiveness of the Operating Partnership’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on such evaluation, the General Partner’s chief executive officer and chief financial officer have concluded that, as of the end of such period, the Operating Partnership’s disclosure controls and procedures were effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Operating Partnership in the reports that it files or submits under the Exchange Act.
Changes In Internal Control Over Financial Reporting. There have not been any changes in the Operating Partnership’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.
MACK-CALI REALTY CORPORATION
MACK-CALI REALTY, L.P.
Part II – Other Information
There are no material pending legal proceedings, other than ordinary routine litigation incidental to its business, to which the Company is a party or to which any of its Properties are subject.
There have been no material changes in our assessment of risk factors from those set forth in the Annual Report on Form 10-K for the year ended December 31, 2018 of the General Partner and the Operating Partnership.
(a) None.
(b) Not Applicable.
(c) Not Applicable.
(a) Not Applicable.
(b) Not Applicable.
Not Applicable.
(a) Not Applicable.
(b) Not Applicable.
The exhibits required by this item are set forth on the Exhibit Index attached hereto.
MACK-CALI REALTY CORPORATION
MACK-CALI REALTY, L.P.
EXHIBIT INDEX
|
|
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
3.1 |
| |
|
|
|
3.2 |
| |
|
|
|
3.3 |
| |
|
|
|
3.4 |
| |
|
|
|
3.5 |
| |
|
|
|
3.6 |
| |
|
|
|
3.7 |
| |
|
|
|
3.8 |
| |
|
|
|
3.9 |
| |
|
|
|
3.10 |
| |
|
|
|
3.11 |
| |
|
|
|
3.12 |
| |
|
|
|
3.13 |
| |
|
|
|
3.14 |
| |
|
|
|
3.15 |
| |
|
|
|
3.16 |
|
|
|
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
4.1 |
| |
|
|
|
4.2 |
| |
|
|
|
4.3 |
| |
|
|
|
4.4 |
| |
|
|
|
4.5 |
| |
|
|
|
4.6 |
| |
|
|
|
4.7 |
| |
|
|
|
4.8 |
| |
|
|
|
4.9 |
| |
|
|
|
4.10 |
| |
|
|
|
4.11 |
| |
|
|
|
4.12 |
| |
|
|
|
4.13 |
| |
|
|
|
4.14 |
| |
|
|
|
4.15 |
| |
|
|
|
4.16 |
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
4.17 |
| |
|
|
|
4.18 |
| |
|
|
|
10.1 |
| |
|
|
|
10.2# |
| |
|
|
|
10.3# |
| |
|
|
|
10.4# |
| |
|
|
|
10.5# |
| |
|
|
|
10.6# |
| |
|
|
|
10.7# |
| |
|
|
|
10.8# |
| |
|
|
|
10.9# |
| |
|
|
|
10.10# |
| |
|
|
|
10.11# |
| |
|
|
|
10.12# |
| |
|
|
|
10.13# |
| |
|
|
|
10.14# |
| |
|
|
|
10.15# |
| |
|
|
|
10.16# |
| |
|
|
|
|
|
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
10.17# |
| |
|
|
|
10.18# |
| |
|
|
|
10.19# |
| |
|
|
|
10.20# |
| |
|
|
|
10.21# |
| |
|
|
|
10.22# |
| |
|
|
|
10.23# |
| |
|
|
|
10.24 |
| |
|
|
|
10.25 |
| |
|
|
|
10.26 |
| |
|
|
|
10.27 |
| |
|
|
|
10.28 |
|
|
|
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
10.29 |
| |
|
|
|
10.30 |
| |
|
|
|
10.31 |
| |
|
|
|
10.32 |
| |
|
|
|
10.33# |
| |
|
|
|
10.34# |
| |
|
|
|
10.35# |
| |
|
|
|
10.36 |
| |
|
|
|
10.37 |
| |
|
|
|
10.38# |
| |
|
|
|
10.39 |
|
|
|
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
10.40# |
| |
|
|
|
10.41# |
| |
|
|
|
10.42# |
| |
|
|
|
10.43# |
| |
|
|
|
10.44# |
| |
|
|
|
10.45# |
| |
|
|
|
10.46# |
| |
|
|
|
10.47# |
| |
|
|
|
10.48# |
| |
|
|
|
10.49# |
| |
|
|
|
10.50 |
| |
|
|
|
10.51 |
| |
|
|
|
10.52 |
| |
|
|
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
10.53 |
| |
|
|
|
10.54 |
| |
|
|
|
10.55 |
| |
|
|
|
10.56# |
| |
|
|
|
10.57# |
| |
|
|
|
10.58# |
| |
|
|
|
10.59# |
| |
|
|
|
10.60 |
| |
|
|
|
10.61 |
| |
|
|
|
10.62 |
| |
|
|
|
10.63 |
| |
|
|
|
10.64 |
| |
|
|
|
10.65 |
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
10.66 |
| |
|
|
|
10.67 |
| |
|
|
|
10.68 |
| |
|
|
|
10.69 |
| |
|
|
|
10.7 |
| |
|
|
|
10.71 |
| |
|
|
|
10.72# |
| |
|
|
|
10.73# |
| |
|
|
|
10.74# |
| |
|
|
|
10.75# |
| |
|
|
|
10.76# |
| |
|
|
|
10.77# |
| |
|
|
|
10.78# |
|
|
|
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
10.79# |
| |
|
|
|
10.80# |
| |
|
|
|
10.81# |
| |
|
|
|
10.82# |
| |
|
|
|
10.83# |
| |
|
|
|
10.84# |
| |
|
|
|
10.85# |
| |
|
|
|
10.86 |
| |
|
|
|
10.87 |
| |
|
|
|
10.88 |
| |
|
|
|
10.89 |
| |
|
|
|
10.90 |
| |
|
|
|
10.91# |
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
10.92 |
| |
|
|
|
10.93 |
| |
|
|
|
10.94 |
| |
|
|
|
10.95 |
| |
|
|
|
10.96 |
| |
|
|
|
10.97 |
| |
|
|
|
10.98 |
| |
|
|
|
10.99 |
| |
|
|
|
10.100# |
| |
|
|
|
10.101# |
| |
|
|
|
10.102# |
| |
|
|
|
10.103# |
| |
|
|
|
10.104# |
| |
|
|
|
10.105# |
| |
|
|
|
10.106 |
| |
|
|
|
|
|
|
Exhibit |
|
|
Number |
| Exhibit Title |
|
|
|
10.107 |
| |
|
|
|
10.108* |
| |
|
|
|
31.1* |
| |
|
|
|
31.2* |
| |
|
|
|
31.3* |
| |
|
|
|
31.4* |
| |
|
|
|
32.1* |
| |
|
|
|
32.2* |
| |
|
|
|
101.1* |
| The following financial statements from Mack-Cali Realty Corporation and Mack-Cali Realty, L.P. from their combined Report on Form 10-Q for the quarter ended September 30, 2019 formatted in Inline XBRL: (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Operations (unaudited), (iii) Consolidated Statements of Comprehensive Income (Loss) (unaudited), (iv) Consolidated Statements of Changes in Equity (unaudited), (v) Consolidated Statements of Cash Flows (unaudited) and (vi) Notes to Consolidated Financial Statements (unaudited). |
|
|
|
104.1* |
| The cover page from this Quarterly Report on Form 10-Q, formatted in Inline XBRL. |
|
|
|
* filed herewith | ||
# management contract or compensatory plan or arrangement | ||
|
|
|
MACK-CALI REALTY CORPORATION
MACK-CALI REALTY, L.P.
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, each Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
| |
|
| Mack-Cali Realty Corporation | |
|
| (Registrant) | |
|
|
| |
|
|
| |
|
|
| |
Date: | October 30, 2019 | By: | /s/ Michael J. DeMarco |
|
| Michael J. DeMarco | |
|
| Chief Executive Officer | |
|
| (principal executive officer) | |
|
|
| |
|
|
| |
|
|
| |
Date: | October 30, 2019 | By: | /s/ David J. Smetana |
|
| David J. Smetana | |
|
| Chief Financial Officer | |
|
| (principal financial officer) |
|
|
| |
|
| Mack-Cali Realty, L.P. | |
|
| (Registrant) | |
|
| By: Mack-Cali Realty Corporation | |
|
| its General Partner | |
|
|
| |
|
|
| |
|
|
| |
Date: | October 30, 2019 | By: | /s/ Michael J. DeMarco |
|
| Michael J. DeMarco | |
|
| Chief Executive Officer | |
|
| (principal executive officer) | |
|
|
| |
|
|
| |
|
|
| |
Date: | October 30, 2019 | By: | /s/ David J. Smetana |
|
| David J. Smetana | |
|
| Chief Financial Officer | |
|
| (principal financial officer) |