- -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 ------------------------ FORM 8-K CURRENT REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): DECEMBER 11, 1997 ------------------------ MACK-CALI REALTY CORPORATION (Exact name of Registrant as specified in its charter) MARYLAND (State or other jurisdiction of incorporation)
1-3274 22-3305147 (Commission File No.) (I.R.S. Employer Identification No.)
11 COMMERCE DRIVE, CRANFORD, NEW JERSEY 07016 (Address of Principal Executive Offices) (Zip Code)
(908) 272-8000 (Registrant's telephone number, including area code) CALI REALTY CORPORATION (Former Name or Former Address, if Changed Since Last Report) - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS On December 11, 1997, Cali Realty Corporation ("MC Corp") and its subsidiary, Cali Realty, L.P. (together with MC Corp., collectively, the "Company") completed its previously announced transaction (the "Transaction") pursuant to the agreement dated as of September 18, 1997 with the Mack Company and Patriot American Office Group (collectively, the "Mack Group"), as amended as of December 11, 1997. The Company acquired 54 office properties, aggregating approximately 9.4 million square feet (the "Mack Properties") and each of Cali Realty Corporation and Cali Realty, L.P. changed its name to Mack-Cali Realty Corporation and Mack-Cali Realty, L.P., respectively. The total initial consideration of the Transaction was as follows: (i) $468,958,000 in cash, (ii) $291,882,637 in debt of the Mack Group assumed by the Company (the "Mack Assumed Debt"), (iii) up to 3,972,318 Common Units of Limited Operating Partnership Interests in Mack-Cali Realty, L.P. ("Common Units"), (iv) up to a stated value of $27,132,153 in Series A Preferred Units of Limited Operating Partnership Interests in Mack-Cali Realty, L.P. ("Series A Preferred Units"), (v) up to a stated value of $223,124,847 Series B Preferred Units of Limited Operating Partnership Interests in Mack-Cali Realty, L.P. ("Series B Preferred Units") and (vi) warrants to purchase 2,000,000 Common Units. The warrants are exercisable at any time after one year from the date of their issuance and prior to the fifth anniversary thereof at an exercise price of $37.80 per Common Unit. Each of the Series A Preferred Units may be converted at any time into Common Units at a conversion price of $34.65 per unit, and, after the one year anniversary of the date of the Series A Preferred Units' initial issuance, Common Units received pursuant to such conversion may be redeemed into Common Stock (as hereinafter defined). Each of the Series B Preferred Units may be converted at any time into Common Units at a conversion price of $34.65 per unit, and, after the three year anniversary of the date of the Series B Preferred Units' initial issuance, Common Units received pursuant to such conversion may be redeemed into Common Stock. Each of the Common Units are redeemable after one year for an equal number of shares of Common Stock of MC Corp. At closing, 2,006,432 Common Units ("Contingent Common Units"), 11,895 Series A Preferred Units and 7,799 Series B Preferred Units ("Contingent Preferred Units," and together with Contingent Common Units, collectively, the "Contingent Units") were issued as contingent non-participating units. Such Contingent Units have no voting, distribution or other rights until such time as they are redeemed into Common Units, Series A Preferred Units, and Series B Preferred Units respectively. Redemption of such Contingent Units shall occur upon the achievement of certain performance goals relating to certain of the Mack Properties, specifically the achievement of certain leasing activity, as more fully set forth in the First Amendment to the Contribution and Exchange Agreement, attached hereto as Exhibit 10.99. In connection with the Transaction, resigning from the Board of Directors of MC Corp. were Brant Cali, Brad Berger, Angelo R. Cali, Kenneth A. DeGhetto, James W. Hughes and Alan Turtletaub. Added to the Board by nomination by the Mack Group were Mitchell E. Hersh, William L. Mack and Earle I. Mack. Added as independent members of the Board were Martin D. Gruss, Jeffrey B. Lane, Vincent Tese and Paul A. Nussbaum. In addition, in connection with the Transaction, Brant Cali resigned as Chief Administrative Officer of MC Corp., John R. Cali resigned as Chief Accounting Officer of MC Corp. and Thomas A. Rizk resigned as President of MC Corp. Mitchell E. Hersh entered into an employment agreement with MC Corp. naming him as President and Chief Operating Officer (Exhibit 10.111). Also entering into new employment agreements with MC Corp. were Thomas A. Rizk, as Chief Executive Officer (Exhibit 10.112), Brant Cali, as Executive Vice President (Exhibit 10.113), and John R. Cali, as Executive Vice President (Exhibit 10.114). Entering into Amended and Restated Employment Agreements with MC Corp. were Roger W. Thomas, as Executive Vice President, General Counsel and Assistant Secretary (Exhibit 10.115), Barry Lefkowitz, as Executive Vice President and Chief Financial Officer (Exhibit 10.116) and Timothy M. Jones, as Executive Vice President (Exhibit 10.117). 1 Finally, MC Corp. issued (i) a warrant to purchase 339,976 shares of MC Corp. common Stock, par value $.01 per share ("Common Stock"), at a purchase price of $38.75 per share to Mitchell E. Hersh (Exhibit 10.106); (ii) a warrant to purchase 125,000 shares of Common Stock at a purchase price of $38.75 per share to James Mertz (Exhibit 10.107); and (iii) a warrant to purchase 50,000 shares of Common Stock at a purchase price of $38.75 per share to James Clabby (Exhibit 10.108). In each case, the warrants vest evenly over a five year period, commencing December 31, 1997 and expire 10 years after their date of issuance. On December 10, 1997, Mack-Cali Realty, L.P. entered into a certain Credit Agreement with Prudential Securities Credit Corporation ("PSC") under the terms of which PSC agreed to advance Mack-Cali Realty, L.P. $200,000,000.00. The proceeds of the loan were used to fund a portion of the cash consideration in completion of the Transaction. The credit agreement has a one year term and interest payments are required monthly. The interest rate is LIBOR plus 110 basis points. The loan is a recourse loan secured by eleven properties owned by the Company and located in New Jersey. The Company has been advised that, on December 10, 1997, a Shareholder's Derivative Action was filed in Maryland Court on behalf of one individual shareholder. The complaint, which has yet to be served, questions certain executive compensation decisions made by the Company's Board of Directors in connection with the Transaction. The Board's compensation decisions were discussed in the proxy materials distributed in connection with the Transaction and were approved by in excess of 99% of the voting shareholders. The Company believes that this lawsuit is factually and legally baseless and will be vigorously defended if the complaint is ever served. The Transaction was previously reported on the Current Report on Form 8-K, filed by the Company on September 19, 1997. This Current Report on Form 8-K supersedes the September 19, 1997 8-K in its entirety. Set forth below are the historical and pro forma financial statements of Businesses Acquired (Section 210.3-05 and Section 210.11 of Regulation S-X) as required by Item 7 of Form 8-K. ITEM 7. FINANCIAL STATEMENTS, PROFORMA FINANCIAL INFORMATION AND EXHIBITS. (A) FINANCIAL STATEMENTS OF BUSINESS ACQUIRED. The Audited Combined Financial Statements of the Mack Group as of December 31, 1996 and 1995 and for the three years in the period ended December 31, 1996, the Unaudited Financial Information as of September 30, 1997 and for the nine months ended September 30, 1997 and 1996 and the Property Tables, each contained in the Proxy Statement (Schedule 14A) of the Company, filed on November 10, 1997, are hereby incorporated by reference herein. (B) PRO FORMA FINANCIAL INFORMATION. Unaudited pro forma financial information for the Company is presented as follows: (i) condensed consolidated balance sheet as of September 30, 1997; and (ii) condensed consolidated statements of operations for the nine month period ended September 30, 1997 and the year ended December 31, 1996. 2 (C) EXHIBITS.
EXHIBIT NUMBER EXHIBIT TITLE - ----------- -------------------------------------------------------------------------------------------------------- 10.99 First Amendment to Contribution and Exchange Agreement, dated as of December 11, 1997 by and among the Company and the Mack Group. 10.100 Certificate of Designation of Series A Preferred Operating Partnership Units of Limited Partnership Interest of Mack-Cali Realty, L.P. 10.101 Certificate of Designation of Series B Preferred Operating Partnership Units of Limited Partnership Interest of Mack-Cali Realty, L.P. 10.102 Certificate of Designation of Contingent Non-Participating Common Operating Partnership Units of Limited Partnership Interest of Mac-Cali Realty, L.P. 10.103 Certificate of Designation of Series A Contingent Non-Participating Preferred Operating Partnership Units of Limited Partnership Interest of Mack-Cali Realty, L.P. 10.104 Certificate of Designation of Series B Contingent Non-Participating Preferred Operating Partnership Units of Limited Partnership Interest of Mack-Cali Realty, L.P. 10.105 Form of Warrant Agreement to purchase Common Operating Partnership Units of Limited Partnership Interests of Mack-Cali Realty, L.P. 10.106 Warrant Agreement, dated December 12, 1997, executed in favor Mitchell E. Hersh to purchase shares of common stock (Common Stock), par value $.01 per share, of Mack-Cali Realty Corporation. 10.107 Warrant Agreement, dated December 12, 1997, executed in favor James Mertz to purchase shares of Common Stock of Mack-Cali Realty Corporation. 10.108 Warrant Agreement, dated December 12, 1997, executed in favor James Clabby to purchase shares of Common Stock of Mack-Cali Realty Corporation.. 10.109 Registration Rights Agreement, dated December 11, 1997 among Mack-Cali Realty Corporation and the investors listed therein. 10.110 Second Amended and Restated Agreement of Limited Partnership, dated December 11, 1997, for Mack-Cali Realty, L.P. 10.111 Employment Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and Mitchell E. Hersh. 10.112 Employment Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and Thomas A. Rizk. 10.113 Employment Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and Brant Cali. 10.114 Employment Agreement, dated December 11, 1997, between Mac-Cali Realty Corporation and John R. Cali. 10.115 Amended and Restated Employment Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and Roger W. Thomas. 10.116 Amended and Restated Employment Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and Barry Lefkowitz. 10.117 Amended and Restated Employment Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and Timothy M. Jones.
3
EXHIBIT NUMBER EXHIBIT TITLE - ----------- -------------------------------------------------------------------------------------------------------- 10.118 Non-Competition Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and Earle Mack. 10.119 Non-Competition Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and David Mack. 10.120 Non-Competition Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and Frederic Mack. 10.121 Non-Competition Agreement, dated December 11, 1997, between Mack-Cali Realty Corporation and William Mack. 10.122 Credit Agreement, dated as of December 10, 1997, by and among Cali Realty, L.P. and the other signatories thereto. 10.123 Form of Promissory Note, dated as of December 10, 1997, of Cali Realty, L.P. in favor of Prudential Securities Credit Corporation. 10.124 Mortgage, Security Agreement and Assignment of Leases and Rents, dated as of December 10, 1997, in favor of Prudential Securities Credit Corporation.
4 MACK-CALI REALTY CORPORATION PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET SEPTEMBER 30, 1997 (DOLLARS IN THOUSANDS) (UNAUDITED) The following unaudited pro forma condensed consolidated balance sheet is presented as if the Transaction and the 1997 Offering had occurred on September 30, 1997. This unaudited pro forma condensed consolidated balance sheet should be read in conjunction with the pro forma condensed consolidated statement of operations of the Company and the historical financial statements and notes thereto of the Company included in the Company's Form 10-K for the year ended December 31, 1996 and the Company's Form 10-Q for the nine month period ended September 30, 1997, respectively. The pro forma condensed consolidated balance sheet is unaudited and is not necessarily indicative of what the actual financial position of the Company would have been had the Transaction and the 1997 Offering actually occurred on September 30, 1997, nor does it purport to represent the future financial position of the Company.
PRO FORMA ADJ. FOR THE TRANSACTION COMPANY AND 1997 COMPANY ASSETS HISTORICAL OFFERING PRO FORMA ---------- ---------- ---------- Rental property, net.............................. $1,351,541 $1,102,188(a) $2,453,729 Cash and cash equivalents......................... 3,409 -- (b) 3,409 Unbilled rents receivable......................... 25,617 -- 25,617 Deferred charges and other assets, net............ 18,571 -- 18,571 Restricted cash................................... 5,154 1,467(e) 6,621 Accounts receivable, net.......................... 5,637 -- 5,637 Mortgage note receivable.......................... 7,250 -- 7,250 ---------- ---------- ---------- Total assets...................................... $1,417,179 $1,103,655 $2,520,834 ---------- ---------- ---------- ---------- ---------- ---------- LIABILITIES AND STOCKHOLDERS' EQUITY Mortgages and loans payable....................... $ 593,058 $ 320,798(c) $ 913,856 Dividends and distributions payable............... 20,377 -- 20,377 Accounts payable and accrued expenses............. 15,578 6,133(d) 21,711 Accrued interest payable.......................... 2,081 -- 2,081 Rents received in advance and security deposits... 17,088 10,713(e) 27,801 ---------- ---------- ---------- Total liabilities................................. 648,182 337,644 985,826 ---------- ---------- ---------- Minority interest of unitholders in Operating Partnership........................... 70,479 306,352(f) 376,831 ---------- ---------- ---------- Stockholders' equity Common stock, $.01 par value.................... 366 130(g) 496 Other stockholders' equity........................ 698,152 459,529(h) 1,157,681 ---------- ---------- ---------- Total stockholders' equity........................ 698,518 459,659 1,158,177 ---------- ---------- ---------- Total liabilities and stockholders' equity........ $1,417,179 $1,103,655 $2,520,834 ---------- ---------- ---------- ---------- ---------- ----------
See accompanying footnotes on subsequent pages. 5 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 1997 (IN THOUSANDS) (UNAUDITED) (a) Represents the estimated aggregate acquisition cost to be incurred by the Company to acquire the Mack Properties based upon the estimated market price of the consideration to be paid as of the time the Transaction was agreed to and announced. The total costs approximate the fair value of the rental property to be acquired and include the following: Cash............................................................ $ 468,958 Mack Assumed Debt............................................... 291,883 Common Units(1)................................................. 66,373 Preferred Units(1).............................................. 236,491 Warrants........................................................ 8,524 Estimated Transaction-related costs............................. 29,959 --------- $1,102,188 --------- ---------
(b) The following schedule summarizes the pro forma sources and uses of funds in connection with the Transaction and the 1997 Offering: Net proceeds received from the 1997 Offering after underwriting discount and issuance costs of $28,021.......................... $ 489,542 Pro forma drawing on the Company's credit facilities.............. 28,915 Cash consideration paid (including estimated Transaction-related costs of $29,959)............................................... (498,917) Cash paid for executive compensation, bonuses and related tax obligation payments............................................. (35,565) Net cash from closing adjustments at completion of Transaction.... 16,025 --------- $ 0 --------- ---------
(c) Represents the Mack Assumed Debt assumed by the Company and additional drawings on the Company's credit facilities in connection with the consummation of the Transaction, as follows: Mack Assumed Debt................................................. $ 291,883 Additional drawings on the Company's credit facilities............ 28,915 --------- $ 320,798 --------- ---------
(d) Represents closing pro-rations from the Transaction ($6,779), less amounts that were accrued in the Company's historical accounts as of September 30, 1997 for tax obligation payments in connection with the Company's executive compensation agreements, which were paid in connection with the completion of the Transaction ($646). (e) Represents adjustments for rents received in advance ($8,139), and security deposits ($2,574), received by the Company at the closing of the Transaction. Additionally, the Company received $1,467 in restricted cash at closing. 6 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET (CONTINUED) AS OF SEPTEMBER 30, 1997 (IN THOUSANDS) (UNAUDITED) (f) Reflects the adjustment to minority interest of the unitholders in the Operating Partnership computed as follows: Common Units(1)................................................... $ 66,373 Preferred Units(1)................................................ 236,491 Warrants.......................................................... 8,524 Minority interest share of non-recurring charges [see Note (h) below].......................................................... (5,036) --------- $ 306,352 --------- ---------
(g) Reflects the issuance of 13 million shares of the Company's Common Stock with a par value of $.01 per share. (h) Reflects the issuance of 13 million shares of the Company's Common Stock with a par value of $.01 per share, at $39.8125 per share. The following table sets forth the adjustments to Other stockholders' equity: Net proceeds received from the 1997 Offering after estimated underwriting discount and issuance costs of $28,021, (net of $130 for par value)............................................. $ 489,412 Recording of the financial accounting value ascribed to the beneficial conversion feature inherent in the Preferred Units upon issuance. The Preferred Units are immediately convertible into Common Units at $34.65 per Common Unit, which is an amount that is expected to be less than the market price of the Common Stock (assumed to be $39.0625 per share for purposes of this pro forma information) as of the date the Preferred Units are issued.......................................................... 29,361 Recording of amortization for the beneficial conversion feature inherent in the Preferred Units as they are immediately convertible into Common Units upon consummation of the Transaction(2).................................................. (29,361) Expensing of previously unamortized stock compensation recorded in connection with the Company's executive compensation agreements, which fully vested on an accelerated basis as a result of the consummation of the Transaction(2).............................. (11,423) Tax obligation payments related to stock compensation (net of $645 previously accrued)(2).......................................... (5,874) Elimination of unamortized stock compensation previously recorded in equity....................................................... 11,423 Additional executive compensation and bonuses paid upon consummation of the Transaction(2).............................. (29,046) Allocation to minority interest based upon post-Transaction ownership....................................................... 5,037 --------- $ 459,529 --------- ---------
- ------------------------ (1) Does not include 19,694 Contingent Preferred Units and 2,006,432 Contingent Common Units which will convert, in whole or in part, into ordinary Common Units upon achieving certain rents for space not presently leased in certain of the Mack Properties. The value of such Units will be recorded as additional acquisition costs at the time such Units are converted. (2) Reflects the adjustments to historical net earnings for non-recurring charges, incurred in connection with the Transaction and will be recorded in the Company's statement of operations for the period in which they are incurred. 7 MACK-CALI REALTY CORPORATION PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 AND THE YEAR ENDED DECEMBER 31, 1996 The unaudited pro forma condensed consolidated statements of operations for the nine months ended September 30, 1997 and for the year ended December 31, 1996 are presented as if each of the following had occurred on January 1, 1996: (i) the partial prepayment by the Company of its Initial Mortgage Financing ("Partial Prepayment") in 1996, (ii) the disposition by the Company of its property at 15 Essex Road in Paramus, New Jersey ("Essex Road") in 1996, (iii) the acquisition by the Company of the properties known as 103 Carnegie, Rose Tree, the Mount Airy Road Buildings , Five Sentry Parkway, Harborside, Whiteweld Centre, One Bridge Plaza and Airport Center in 1996, (iv) the net proceeds received by the Company as a result of its common stock offering of 3,450,000 shares on August 13, 1996 (the "August Offering"), (v) the net proceeds received by the Company as a result of its common stock offering of 17,537,500 shares on November 22, 1996 (the "November Offering"), (vi) the completion by the Company of the RM Transaction, (vii) the acquisition of 1345 Campus Parkway, Westlakes Office Park, the Moorestown Building, Shelton Plaza, 200 Corporate and Three Independence by the Company (collectively, the "Pre-Mack Events," which are more fully discussed in the Company's Current Report on Form 8-K, dated September 18, 1997), and (viii) completion by the Company of the Transaction and the 1997 Offering. Items (i) through (v) above are to be collectively referred to as the "1996 Events." Such pro forma information is based upon the historical consolidated results of operations of the Company for the nine months ended September 30, 1997 and for the year ended December 31, 1996, after giving effect to the transactions described above. The pro forma condensed consolidated statements of operations should be read in conjunction with the pro forma condensed consolidated balance sheet of the Company and the historical financial statements and notes thereto of the Company included in the Company's Form 10-Q for the nine months ended September 30, 1997 and in the Company's Form 10-K for the year ended December 31, 1996. The unaudited pro forma condensed consolidated statements of operations are not necessarily indicative of what the actual results of operations of the Company would have been assuming the transactions had been completed as set forth above, nor does it purport to represent the Company's results of operations for future periods. 8 MACK-CALI REALTY CORPORATION PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED)
PRO FORMA ADJ. FOR THE TRANS- ACTION AND PRO FORMA ADJ. PRE-MACK HISTORICAL 1997 COMPANY FOR PRE-MACK EVENTS THE MACK OFFERING COMPANY REVENUES HISTORICAL EVENTS PRO FORMA GROUP (H) PRO FORMA ---------- -------------- --------- ---------- --------- ------------ Base rents............................. $ 145,328 $11,330(a) $156,658 $ 96,714 $ 6,220(e) $259,592 Escalations and recoveries from tenants.............................. 22,464 1,220(a) 23,684 12,686 -- 36,370 Parking and other...................... 5,245 524(a) 5,769 6,131 -- 11,900 Interest income........................ 2,268 (956) (b) 1,312 454 (454) (f) 1,312 ---------- ------- --------- ---------- --------- ------------ Total revenues......................... 175,305 12,118 187,423 115,985 5,766 309,174 ---------- ------- --------- ---------- --------- ------------ EXPENSES Real estate taxes...................... 18,513 1,407(a) 19,920 11,893 -- 31,813 Utilities.............................. 13,001 988(a) 13,989 10,477 -- 24,466 Operating services..................... 21,056 1,711(a) 22,767 14,553 -- 37,320 General and administrative............. 10,601 743(a) 11,344 8,710 (3,800) (g) 16,254 Depreciation and amortization.......... 25,631 1,970(a) 27,601 21,586 (5,053) (i) 44,134 Interest expense....................... 28,398 1,136 29,534(c) 44,325 (26,043) (j) 47,816 ---------- ------- --------- ---------- --------- ------------ Total expenses......................... 117,200 7,955 125,155 111,544 (34,896) 201,803 ---------- ------- --------- ---------- --------- ------------ Income before minority interest and extraordinary item................... 58,105 4,163 62,268 4,441 40,662 107,371 Minority interest...................... 5,663 617(d) 6,280 -- 15,793(k) 22,073 ---------- ------- --------- ---------- --------- ------------ Income before extraordinary item....... $ 52,442 $ 3,546 $ 55,988 $ 4,441 $ 24,869 $ 85,298 ---------- ------- --------- ---------- --------- ------------ ---------- ------- --------- ---------- --------- ------------ Weighted average common shares outstanding (l)...................... 36,469 49,668 ---------- ------------ Income before extraordinary item per common share (m)..................... $ 1.44 $ 1.72 ---------- ------------
9 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 (IN THOUSANDS) (a) Reflects: Revenues and expenses for the properties acquired in 1997 by the Company (as disclosed by the Company in previously-filed Current Reports on Form 8-K and 8-K/A) for the period January 1, 1997 through the earlier of the date of acquisition/completion or September 30, 1997, as follows:
REAL ACQUISITION/ BASE ESCALATIONS/ OTHER ESTATE OPERATING PROPERTY/TRANSACTION (1) COMPLETION DATE RENTS (2) RECOVERIES INCOME TAXES UTILITIES SERVICES - ---------------------------- ----------------- ----------- ------------- ----------- --------- ----------- ----------- 1345 Campus Parkway......... January 28, 1997 $ 58 $ 19 -- $ 7 $ 1 $ 4 RM Transaction.............. January 31, 1997 5,209 195 $ 524 817 379 858 Westlakes................... May 8, 1997 3,126 866 -- 258 362 449 Shelton Place (4)........... July 31, 1997 1,146 123 -- 94 168 162 200 Corporate............... August 15, 1997 482 15 -- 68 6 91 Three Independence.......... September 3, 1997 1,309 2 -- 163 72 147 ----------- ------ ----- --------- ----- ----------- Total Pro Forma Adj. for 1997 Events............... $ 11,330 $ 1,220 $ 524 $ 1,407 $ 988 $ 1,711 ----------- ------ ----- --------- ----- ----------- ----------- ------ ----- --------- ----- ----------- GENERAL AND PROPERTY/TRANSACTION (1) ADMINISTRATIVE DEPRECIATION (3) - ---------------------------- ----------------- ----------------- 1345 Campus Parkway......... $ 1 $ 12 RM Transaction.............. 410 864 Westlakes................... 246 607 Shelton Place (4)........... 57 192 200 Corporate............... 1 106 Three Independence.......... 28 189 ----- ------ Total Pro Forma Adj. for 1997 Events............... $ 743 $ 1,970 ----- ------ ----- ------
- ------------------------ (1) The Moorestown Buildings were vacant during 1996 and for the nine months ended September 30, 1997. (2) Pro forma base rents are presented on a straight-line basis calculated from January 1, 1996 forward. (3) Depreciation is based on the building-related portion of the purchase price and associated costs depreciated using the straight-line method over a 40-year life. (4) Total revenues of $444 and Revenue in excess of certain expenses of $234 for the three months ended March 31, 1997 have been included in both the Pro Forma Condensed Consolidated Statements of Operations for the nine months ended September 30, 1997 and year ended December 31, 1996. 10 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (CONTINUED) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 (IN THOUSANDS) (b) Represents reduction for (i) interest income earned on investments of proceeds from the November 1996 offering ($835) and (ii) interest income earned on the RM Mortgage Receivable as a result of the prepayment in connection with the 200 Corporate acquisition ($121). (c) The Pre-Mack Events pro forma adjustment to interest expense for the nine months ended September 30, 1997 reflects interest on mortgage debt assumed with certain acquisitions and additional borrowings from the Company's credit facilities to fund certain acquisitions. Pre-Mack Events pro forma interest expense for the nine months ended September 30, 1997 is computed as follows: Interest expense on the Initial Mortgage Financing, after the Partial Prepayment (fixed interest rate of 8.02 percent on $44,313; and variable rate of 30-day LIBOR plus 100 basis points on $20,195--weighted average interest rate used is 6.60 percent)...... $ 3,665 Interest expense on loan assumed with Fair Lawn acquisition on March 3, 1995 (fixed interest rate of 8.25 percent on average outstanding principal balance of approximately $18,605)............ 1,154 Interest expense on mortgages in connection with the Harborside acquisition in 1996 (fixed interest rate of 7.32 percent on $107,912 and initial rate of 6.99 percent on $42,088).............. 8,125 Interest expense on outstanding borrowings on the Company's credit lines (a variable rate of 30-day LIBOR plus 125 basis points during the period on $114,655; weighted average interest rate used is 6.85 percent)........................................................... 5,890 Interest expense on the Teachers Mortgage assumed with the RM Transaction on January 31, 1997 (fixed interest rate of 7.18 percent on $185,283)............................................... 9,977 Historical amortization of deferred mortgage, finance and title costs for the nine months ended September 30, 1997................. 723 --------- Total Pre-Mack Events pro forma interest expense for the nine months ended September 30, 1997:................................... $ 29,534 --------- ---------
(d) Represents Pre-Mack Events pro forma income allocated to the pro forma weighted average minority interest (Units) in Mack-Cali Realty L.P. (the Operating Partnership) for the period of 10.08 percent. (e) Represents adjustment necessary to reflect rental income for the Mack Properties on a straight-line basis assuming that the Transaction was consummated as of January 1, 1996. (f) Represents reduction of interest income, which was recorded in the Mack Group Historical Financial Statements. (g) Reflects reduction due to exclusion of non-recurring expenses incurred by the Mack Group in connection with the Transaction. 11 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (CONTINUED) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 (IN THOUSANDS) (h) In connection with the consummation of the Transaction, the Company estimates that it will also recognize the following non-recurring charges, before minority interest, in the Company's Statements of Operations for the period in which the Transaction is completed, which have been excluded from the Company's pro forma operating results: Expensing of previously unamortized stock compensation recorded in connection with the Company's executive compensation plans which vested on an accelerated basis as a result of the consummation of the Transaction.................................................... $ 11,423 Related tax obligation payments (net of $645 previously accrued)... 5,874 Additional executive compensation and bonuses paid upon consummation of the Transaction.................................... 29,046 Amortization of the beneficial conversion feature inherent in the Preferred Units (as an allocation to minority interest) as they are immediately convertible into Common Units upon consummation of the Transaction........................................................ 29,361 --------- $ 75,704 --------- ---------
(i) Represents adjustment to reflect depreciation expense (based on a 40-year useful life) related to the Mack Properties acquired by the Company based on the estimated allocated value of buildings and improvements ($881,750) as follows:
Pro forma depreciation expense..................................................... $ 16,533 Mack Group Historical.............................................................. 21,586 --------- $ (5,053) --------- ---------
(j) Reflects reduction of interest expense relating to the Transaction. Pro forma interest expense is computed as follows:
Interest on Mack Assumed Debt ($291,883) with a weighted average interest rate of 7.67 percent...................................................................... $ 16,791 Interest on drawings on the Company's credit facilities of $28,915 at a weighted average interest rate of 6.87 percent............................................. 1,491 ---------- $ 18,282 Mack Group Historical............................................................. 44,325 ---------- $ (26,043) ---------- ----------
12 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (CONTINUED) FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 (IN THOUSANDS) (k) Represents minority interest computed as follows:
Income before extraordinary item and minority interest................. $ 107,371 Dividend yield of 6.75 percent on the Preferred Units with a par value of $230,562............................................................ $ 11,672 Income allocable to common stockholders of the Company and unitholders in the Operating Partnership........................................... $ 95,699 ---------- Allocation to minority interest based upon weighted average percentage of Common Units outstanding of 10.87 percent........................... 10,401 --------- Total minority interest................................................ 22,073 --------- Pre-Mack Events pro forma.............................................. 6,280 --------- $ 15,793 --------- ---------
See Note (1) to the Pro Forma Condensed Consolidated Balance Sheet as of September 30, 1997 related to assumptions regarding the Contingent Units. (l) The following is a reconciliation of the historical weighted average shares outstanding to the pro forma primary weighted average shares outstanding (shares in thousands):
Historical weighted average shares outstanding....................................... 36,469 Shares issued in connection with the 1997 Offering................................... 13,000 Vesting of 199 shares on an accelerated basis as a result of the Transaction......... 199 --------- Pro forma weighted average shares outstanding........................................ 49,668 --------- ---------
(m) Fully-diluted pro forma net income per share is not presented since common stock equivalents and the Preferred Units are not dilutive. 13 MACK--CALI REALTY CORPORATION PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED)
PRO FORMA PRO FORMA PRO FORMA ADJ. FOR THE ADJ. FOR ADJ. FOR PRE-MACK THE MACK TRANSACTION AND COMPANY 1996 PRE-MACK EVENTS GROUP 1997 OFFERING COMPANY HISTORICAL EVENTS (A) EVENTS (B) PRO FORMA HISTORICAL (H) PRO FORMA ---------- ---------- ---------- --------- -------------- --------------- --------- REVENUES Base rents........................ $76,922 $49,087 $76,655 $202,664 $ 126,463 $ 8,985(f) $338,112 Escalations and recoveries from tenants......................... 14,429 8,870 8,230 31,529 16,855 -- 48,384 Parking and other................. 2,204 190 4,428 6,822 3,226 -- 10,048 Interest income................... 1,917 -- (738)(c) 1,179 463 (463)(g) 1,179 ---------- ---------- ---------- --------- -------------- --------------- --------- Total revenues.................... 95,472 58,147 88,575 242,194 147,007 8,522 397,723 ---------- ---------- ---------- --------- -------------- --------------- --------- EXPENSES Real estate taxes................. 9,395 5,144 11,039 25,578 15,122 -- 40,700 Utilities......................... 8,138 3,313 6,619 18,070 13,777 -- 31,847 Operating Services................ 12,129 6,452 12,277 30,858 19,144 -- 50,002 General and administrative........ 5,800 3,020 4,965 13,785 7,285 -- 21,070 Depreciation and amortization..... 14,731 8,133 13,021 35,885 27,680 (5,636)(i) 57,929 Interest expense.................. 13,758 -- 25,608(d) 39,366(d) 57,897 (33,651)(j) 63,612 ---------- ---------- ---------- --------- -------------- --------------- --------- Total expenses.............. 63,951 26,062 73,529 163,542 140,905 (39,287) 265,160 ---------- ---------- ---------- --------- -------------- --------------- --------- Income before gain on sale of rental property, minority interest and extraordinary item............................ 31,521 32,085 15,046 78,652 6,102 47,809 132,563 Gain on sale of rental property... 5,658 (5,658) -- -- -- -- -- ---------- ---------- ---------- --------- -------------- --------------- --------- Income before minority interest and extraordinary item.......... 37,179 26,427 15,046 78,652 6,102 47,809 132,563 Minority interest................. 4,760 -- 3,263(e) 8,023(e) -- 20,358(k) 28,381 ---------- ---------- ---------- --------- -------------- --------------- --------- Income before extraordinary item.. $32,419 $26,427 $11,783 $ 70,629 $ 6,102 $ 27,451 $104,182 ---------- ---------- ---------- --------- -------------- --------------- --------- ---------- ---------- ---------- --------- -------------- --------------- --------- Weighted average common shares outstanding (l)................. 18,461 49,401 ---------- --------- Income before extraordinary item per common share (m)............ $ 1.76 $ 2.11 ---------- ---------
14 MACK--CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996 (IN THOUSANDS) (a) Reflects: Revenues and expenses of the properties acquired in 1996 for the period January 1, 1996 through the date of acquisition, (as reported by the Company on previously-filed Current Reports on Form 8-K) as follows:
REAL ACQUIS./COMPLETION BASE ESCALATIONS/ OTHER ESTATE PROPERTY/TRANSACTION DATE RENTS (2) RECOVERIES INCOME TAXES UTILITIES - ---------------------------------- ------------------ --------- ------------ ------ ------ --------- Carnegie.......................... March 20, 1996 $ 386 $ 31 -- $ 54 $ 56 Rose Tree......................... May 2, 1996 1,312 115 -- 165 180 Mt. Airy Bldgs. .................. July 23, 1996 665 101 -- 101 -- Harborside........................ November 4, 1996 30,884 7,037 $166 3,096 906 Five Sentry....................... November 7, 1996 1,663 -- -- 148 32 Whiteweld......................... December 10, 1996 3,890 326 -- 430 748 One Bridge Plaza.................. December 16, 1996 3,597 293 -- 420 412 Airport Center.................... December 17, 1996 6,953 1,004 24 780 1,035 --------- ------ ------ ------ --------- Total Pro Forma Adj. for 1996 acquisitions.................... $49,350 $8,907 $190 $5,194 $3,369 --------- ------ ------ ------ --------- OPERATING GENERAL AND PROPERTY/TRANSACTION SERVICES ADMINISTRATIVE DEPRECIATION (3) - ---------------------------------- --------- -------------- ---------------- Carnegie.......................... $ 58 $ 11 $ 49 Rose Tree......................... 179 43 215 Mt. Airy Bldgs. .................. 4 51 107 Harborside........................ 3,633 2,048 5,332 Five Sentry....................... 325 88 246 Whiteweld......................... 543 158 733 One Bridge Plaza.................. 659 237 585 Airport Center.................... 1,129 395 953 --------- ------ ------ Total Pro Forma Adj. for 1996 acquisitions.................... $6,530 $3,031 $8,220 --------- ------ ------
Revenues and expenses of the property disposed of in 1996 for the period January 1, 1996 through the date of disposition, as follows:
REAL ACQUIS./COMPLETION BASE ESCALATIONS/ OTHER ESTATE PROPERTY/TRANSACTION DATE RENTS (2) RECOVERIES INCOME TAXES UTILITIES - ---------------------------------- ------------------ --------- ------------ ------ ------ --------- Essex Road........................ March 20, 1996 (263) (37) -- (50) (56) --------- ------ ------ ------ --------- OPERATING GENERAL AND PROPERTY/TRANSACTION SERVICES ADMINISTRATIVE DEPRECIATION (3) - ---------------------------------- --------- -------------- ---------------- Essex Road........................ (78) (11) (81) --------- ------ ------
Reduction of expense as a result of the Partial Prepayment in 1996, for the period January 1, 1996 through the Partial Payment date, as follows:
REAL ACQUIS./COMPLETION BASE ESCALATIONS/ OTHER ESTATE PROPERTY/TRANSACTION DATE RENTS (2) RECOVERIES INCOME TAXES UTILITIES - ---------------------------------- ------------------ --------- ------------ ------ ------ --------- Partial Prepayment................ March 12, 1996 -- -- -- -- -- --------- ------ ------ ------ --------- Total Pro Forma Adj. for 1996 Events.......................... $49,087 $8,870 $190 $5,144 $3,313 --------- ------ ------ ------ --------- --------- ------ ------ ------ --------- OPERATING GENERAL AND PROPERTY/TRANSACTION SERVICES ADMINISTRATIVE DEPRECIATION (3) - ---------------------------------- --------- -------------- ---------------- Partial Prepayment................ -- -- (6) --------- ------ ------ Total Pro Forma Adj. for 1996 Events.......................... $6,452 $3,020 $8,133 --------- ------ ------ --------- ------ ------
15 MACK--CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996 (IN THOUSANDS) (b) Reflects: Revenues and expenses for the properties acquired in 1997 by the Company (as reported by the Company on previously-filed Current Reports on Form 8-K and 8-K/A), for the year ended December 31, 1996, as follows:
REAL AQUIS./COMPLETION BASE ESCALATIONS/ OTHER ESTATE PROPERTY/TRANSACTION (1) DATE RENTS (2) RECOVERIES INCOME TAXES - -------------------------------------------------- ----------------- ----------- ------------- ----------- --------- 1345 Campus Parkway............................... January 28, 1997 $ 698 $ 165 -- $ 90 RM Transaction.................................... January 31, 1997 63,083 5,483 $ 4,393 9,870 Westlakes......................................... May 8, 1997 8,659 2,347 -- 610 Shelton Place (4)................................. July 31, 1997 2,180 193 -- 161 200 Corporate..................................... August 15, 1997 850 38 35 85 Three Independence................................ September 3, 1997 1,185 4 -- 223 ----------- ------ ----------- --------- Total Pro Forma Adj. for Pre-Mack Events.......... $ 76,655 $ 8,230 $ 4,428 $ 11,039 ----------- ------ ----------- --------- ----------- ------ ----------- --------- OPERATING GENERAL AND DEPRECIATION PROPERTY/TRANSACTION (1) UTILITIES SERVICES ADMINISTRATIVE (3) - -------------------------------------------------- ----------- ----------- --------------- --------------- 1345 Campus Parkway............................... $ 25 $ 103 $ 20 $ 143 RM Transaction.................................... 4,944 9,876 3,997 10,364 Westlakes......................................... 1,216 1,627 772 1,734 Shelton Place (4)................................. 320 292 93 329 200 Corporate..................................... -- 146 36 170 Three Independence................................ 114 233 47 281 ----------- ----------- ------ ------- Total Pro Forma Adj. for Pre-Mack Events.......... $ 6,619 $ 12,277 $ 4,965 $ 13,021 ----------- ----------- ------ ------- ----------- ----------- ------ -------
- ------------------------ (1) The Moorestown Buildings were vacant during 1996. (2) Pro Forma base rents are presented on a straight-line basis calculated from January 1, 1996 forward. (3) Depreciation is based on the building-related portion of the purchase price and associated costs depreciated using the straight-line method over a 40-year life. (4) Revenues and certain expenses for Shelton Place reasonably reflect the operations of the property for the period April 1, 1996 through March 31, 1997. Total revenues of $444 and Revenue in excess of certain expenses of $234 for the three months ended March 31, 1997 have been included in both the Pro Forma Condensed Consolidated Statements of Operations for the nine months ended September 30, 1997 and year ended December 31, 1996. 16 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (c) Represents reduction for interest income earned on investments of proceeds from the November 1996 Offering ($1,463), net of additional interest income earned on the RM Mortgage Receivable ($725). (d) The pro forma adjustment to interest expense for the year ended December 31, 1996 (for the Pre-Mack Events) reflects interest on mortgage debt assumed with certain acquisitions and additional borrowings from the Company's credit facilities to fund acquisitions. Pro forma interest expense for the year ended December 31, 1996 is computed as follows: Interest expense on the Initial Mortgage Financing, after the Partial Prepayment (fixed interest rate of 8.02 percent on $44,313 and variable rate of 30-day LIBOR plus 100 basis points on $20,195; weighted average interest rate used is 6.46 percent)......................................................... $ 4,867 Interest expense on loan assumed with Fair Lawn acquisition on March 3, 1995 (fixed interest rate of 8.25 percent on average outstanding principal balance of approximately $18,605).......... 1,535 Interest expense on mortgages in connection with the Harborside acquisition on November 4, 1996 (fixed interest rate of 7.32 percent on $107,912 and initial rate of 6.99 percent on $42,088)......................................................... 10,841 Interest expense on outstanding borrowings on the Company's credit lines (a variable rate of 30-day LIBOR plus 125 basis points during the period on $114,655; weighted average interest rate used is 6.75 percent)............................................ 7,739 Interest expense on Teachers Mortgage assumed with the RM Transaction on January 31, 1997 (fixed interest rate of 7.18 percent on $185,283)............................................. 13,303 Historical amortization of deferred mortgage, finance and title costs for the year ended December 31, 1996....................... 1,081 --------- Pre-Mack Events pro forma interest expense for the year ended December 31, 1996................................................ $ 39,366 --------- ---------
(e) Represents pro forma income for 1996 Events and Pre-Mack Events allocated to the pro forma weighted average minority interest (Units) in Mack-Cali Realty L.P. (the Operating Partnership) of 10.20 percent. (f) Represents adjustment necessary to reflect rental income on a straight-line basis assuming that the Transaction was consummated as of January 1, 1996. (g) Represents reduction of interest income, which was recorded in the Mack Group Historical Financial Statements. 17 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (h) In connection with the consummation of the Transaction, the Company estimates that it will also recognize the following non-recurring charges before minority interest in the Company's Statement of Operations for the period in which the Transaction is completed, which have been excluded from the Company's pro forma operating results: Expensing of previously unamortized stock compensation recorded in connection with the Company's executive compensation plans which vested on an accelerated basis as a result of the consummation of the Transaction.................................................. $ 11,423 Related tax obligation payments (net of $645 previously accrued)... 5,874 Additional executive compensation and bonuses paid upon consummation of the Transaction.................................. 29,046 Amortization of the beneficial conversion feature inherent in the Preferred Units (as an allocation to minority interest) as they are immediately convertible into Common Units upon consummation of the Transaction............................................... 29,361 --------- $ 75,704 --------- ---------
(i) Represents adjustment to reflect depreciation expense (based on a 40-year useful life) related to the Mack Properties acquired by the Company based on the estimated allocated value of buildings and improvements ($881,750) as follows:
Pro forma depreciation expense..................................................... $ 22,044 Mack Group Historical.............................................................. 27,680 --------- $ (5,636) --------- ---------
(j) Reflects reduction of interest expense relating to the Transaction. Pro forma interest expense is computed as follows:
Interest on Mack Assumed Debt ($291,883) with an estimated weighted average interest rate of 7.64 percent................................................... $ 22,300 Interest on drawings on the Company's credit facilities of $28,915 at a weighted average interest rate of 6.73 percent........................................... 1,946 ---------- 24,246 Mack Group Historical............................................................. 57,897 ---------- $ (33,651) ---------- ----------
18 MACK-CALI REALTY CORPORATION NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996 (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (k) Represents minority interest computed as follows:
Income before extraordinary item and minority interest................. $ 132,563 Dividend yield of 6.75 percent on the preferred units with a par value of $230,562............................................................ $ 15,563 Income allocable to common stockholders in the Company and unitholders in the Operating Partnership........................................... $ 117,000 ---------- Allocation to minority interest based upon weighted average percentage of Common Units outstanding of 10.96 percent, respectively............. 12,818 --------- Minority interest...................................................... 28,381 Pre-Mack Events pro forma.............................................. 8,023 --------- $ 20,358 --------- ---------
See Note (1) to the Pro Forma Condensed Consolidated Balance Sheet as of September 30, 1997 related to assumptions regarding the Contingent Units. (l) The following is a reconciliation of the historical primary weighted average shares outstanding to the pro forma weighted average shares outstanding (shares in thousands):
Historical weighted average shares outstanding..................................... 18,461 Shares issued in connection with the the November 1996 offering.................... 17,538 Issued in connection with the August 1996 offering................................. 3,450 Adjustment for period of year during which shares issued with the 1996 offerings were outstanding................................................................... (3,247) Shares issued in connection with the 1997 Offering................................. 13,000 Vesting of 199 shares on an accelerated basis as a result of the Transaction....... 199 --------- Pro forma weighted average shares outstanding...................................... 49,401 --------- ---------
(m) Fully-diluted pro forma income before extraordinary item per share is not presented since common stock equivalents and the Preferred Units are not dilutive. 19 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, Mack-Cali Realty Corporation has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Dated: December 24, 1997 MACK-CALI REALTY CORPORATION By: /s/ THOMAS A. RIZK ----------------------------------------- Thomas A. Rizk CHIEF EXECUTIVE OFFICER By: /s/ BARRY LEFKOWITZ ----------------------------------------- Barry Lefkowitz CHIEF FINANCIAL OFFICER AND EXECUTIVE VICE PRESIDENT
20