Exhibit 99.1

 

 

 

FOURTH QUARTER 2008

 

 

Supplemental Operating and Financial Data

 

 

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

 



 

INDEX

 

 

 

PAGE(S)

I. COMPANY BACKGROUND

 

 

·                       About the Company / Other Corporate Data

 

5

·                       Board of Directors / Executive Officers

 

6

·                       Equity Research Coverage /Company Contact Information

 

7

 

 

 

II. FINANCIAL HIGHLIGHTS

 

 

·                       Quarterly Summary

 

9

·                       Dividends / Leasing

 

10 – 11

·                       Information About FFO

 

11

·                       Key Financial Data

 

12

·                       Same-Store Results and Analysis

 

13

·                       Unconsolidated Joint Ventures Summary

 

14 – 17

·                       Select Financial Ratios

 

18

·                       Debt Analysis:

 

 

·                       Debt Breakdown / Future Repayments

 

19

·                       Debt Maturities

 

20

·                       Debt Detail

 

21

 

 

 

III. FINANCIAL INFORMATION

 

 

·                       Consolidated Statements of Operations

 

23

·                       Consolidated Balance Sheets

 

24

·                       Consolidated Statement of Changes in Stockholders’ Equity

 

25

·                       Statements of Funds from Operations

 

26

·                       Statements of Funds from Operations Per Diluted Share

 

27

·                       Reconciliation of Basic-to-Diluted Shares/Units

 

28

 

 

 

IV. VALUE CREATION PIPELINE

 

 

·                       Operating Property Acquisitions

 

30

·                       Properties Commencing Initial Operations

 

31

·                       Summary of Construction Projects

 

32

·                       Summary of Land Parcels

 

33

·                       Rental Property Sales

 

34

 

 

 

V. PORTFOLIO/ LEASING STATISTICS

 

 

·                       Leasing Statistics

 

36 – 41

·                       Market Diversification (MSA’s)

 

42

·                       Industry Diversification (Top 30 Tenant Industries)

 

43

·                       Consolidated Portfolio Analyses:

 

 

Breakdown by:

 

 

(a) Number of Properties

 

44

(b) Square Footage

 

45

(c) Base Rental Revenue

 

46

(d) Percentage Leased

 

47

·                       Consolidated Property Listing (by Property Type)

 

48 – 56

·                       Significant Tenants (Top 50 Tenants)

 

57 – 58

·                       Schedules of Lease Expirations (by Property Type)

 

59 – 63

 

Mack-Cali Realty Corporation

Supplemental Operating and Financial Data for the Quarter Ended December 31, 2008

 

2



 

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

 

The Company considers portions of this information to be forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended.  The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of such act.  Such forward-looking statements relate to, without limitation, our future economic performance, plans and objectives for future operations and projections of revenue and other financial items.  Forward-looking statements can be identified by the use of words such as “may,” “will,” “plan,” “should,” “expect,” “anticipate,” “estimate,” “continue” or comparable terminology.  Forward-looking statements are inherently subject to risks and uncertainties, many of which the Company cannot predict with accuracy and some of which the Company might not even anticipate.  Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions at the time made, the Company can give no assurance that such expectations will be achieved.  Future events and actual results, financial and otherwise, may differ materially from the results discussed in the forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements.

 

Among the factors about which the Company has made assumptions are:

 

·

 

Risks and uncertainties affecting the general economic climate and conditions, including the impact of the general economic recession as it impacts the national and local economies, which in turn may have a negative effect on the fundamentals of the Company’s business and the financial condition of the Company’s tenants;

 

 

 

·

 

the value of the Company’s real estate assets, which may limit the Company’s ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by the Company’s properties or on an unsecured basis;

 

 

 

·

 

the extent of any tenant bankruptcies or of any early lease terminations;

 

 

 

·

 

the Company’s ability to lease or re-lease space at current or anticipated rents;

 

 

 

·

 

changes in the supply of and demand for office, office/flex and industrial/warehouse properties;

 

 

 

·

 

changes in interest rate levels and volatility in the securities markets;

 

 

 

·

 

changes in operating costs;

 

 

 

·

 

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

 

 

 

·

 

the availability of financing on attractive terms or at all, which may adversely impact the Company’s ability to pursue acquisition and development opportunities and refinancing existing debt and the Company’s future interest expense;

 

 

 

·

 

changes in governmental regulation, tax rates and similar matters; and

 

 

 

·

 

other risks associated with the development and acquisition of properties, including risks that the development may not be completed on schedule, that the tenants will not take occupancy or pay rent, or that development or operating costs may be greater than anticipated.

 

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

 

3



 

I.                                         COMPANY BACKGROUND

 

4



 

I.  COMPANY BACKGROUND

 

About the Company

 

Mack-Cali Realty Corporation (NYSE: CLI) is one of the largest real estate investment trusts (REITs) in the United States with a total market capitalization of $4.2 billion at December 31, 2008.  Mack-Cali has been involved in all aspects of commercial real estate development, management and ownership for over 50 years and has been a publicly-traded REIT since 1994.  Mack-Cali owns or has interests in 293 properties, primarily class A office and office/flex buildings, totaling approximately 33.5 million square feet, serving as home to approximately 2,100 tenants.  The properties are located primarily in suburban markets of the Northeast, many with adjacent, Company-controlled developable land sites able to accommodate up to 12.7 million square feet of additional commercial space.

 

History

 

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

 

Strategy

 

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

 

Summary

(as of December 31, 2008)

 

Corporate Headquarters

 

Edison, New Jersey

Fiscal Year-End

 

12/31

Total Properties

 

293

Total Square Feet

 

33.5 million square feet

Geographic Diversity

 

Six states and the District of Columbia

New Jersey Presence

 

23.4 million square feet

Northeast Presence

 

33.5 million square feet

Common Shares and Units Outstanding

 

80.9 million

Dividend— Quarter/Annualized

 

$0.64/$2.56

Dividend Yield

 

10.4%

Total Market Capitalization

 

$4.2 billion

Senior Debt Rating

 

BBB (S&P and Fitch);

 

 

Baa2 (Moody’s)

 

5



 

Board of Directors

 

William L. Mack, Chairman of the Board

 

Alan S. Bernikow

 

Alan G. Philibosian

 

 

 

John R. Cali

 

Irvin D. Reid

 

 

 

Kenneth M. Duberstein

 

Vincent Tese

 

 

 

Nathan Gantcher

 

Robert F. Weinberg

 

 

 

Mitchell E. Hersh

 

Roy J. Zuckerberg

 

 

 

David S. Mack

 

 

 

Executive Officers

 

Mitchell E. Hersh, President and Chief Executive Officer

 

Barry Lefkowitz, Executive Vice President and Chief Financial Officer

 

Roger W. Thomas, Executive Vice President, General Counsel and Secretary

 

Michael A. Grossman, Executive Vice President

 

Mark Yeager, Executive Vice President

 

6



 

Equity Research Coverage

 

Barclays Capital
Ross Smotrich
(212) 526-2306

 

Keefe, Bruyette & Woods, Inc.
Shelia K. McGrath
(212) 887-7793

 

 

 

Bank of America — Merrill Lynch
Ian Weissman
(212) 449-6255

 

Keybanc Capital Markets
Jordan Sadler
(917) 368-2280

 

 

 

Citigroup
Michael Bilerman
(212) 816-1383

 

Macquarie Research Equities
Nick Pirsos
(212) 231-2457

 

 

 

Deutsche Bank-North America
Louis Taylor
(212) 250-4912

 

Stifel Nicolaus & Company, Inc.
John Guinee
(443) 224-1307

 

 

 

Goldman Sachs & Co.
Jonathan Habermann
(917) 343-4260

 

UBS
James C. Feldman / Jonathan Petersen
(212) 713-4932 / (212) 713-4057

 

 

 

Green Street Advisors
Michael Knott
(949) 640-8780

 

Wachovia Capital Markets, LLC
Christopher Haley
(443) 263-6773

 

Company Contact Information

 

Mack-Cali Realty Corporation

 

 

Investor Relations Department

 

 

343 Thornall Street

 

 

Edison, New Jersey 08837-2206

 

 

Phone:

(732) 590-1000

 

Web:

www.mack-cali.com

Fax:

(732) 205-8237

 

E-mail:

investorrelations@mack-cali.com

 

7



 

II.  FINANCIAL HIGHLIGHTS

 

8



 

II.  FINANCIAL HIGHLIGHTS

 

Quarterly Summary

 

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

 

Funds from operations (FFO) available to common shareholders for the quarter ended December 31, 2008 amounted to $50.9 million, or $0.63 per share, versus $73.0 million, or $0.89 per share, for the quarter ended December 31, 2007.  For the year ended December 31, 2008, FFO available to common shareholders amounted to $279.1 million, or $3.46 per share, versus $293.9 million, or $3.56 per share, for the same period last year.

 

Net income (loss) available to common shareholders for the fourth quarter 2008 equaled $(4.1 million), or $(0.06) per share, versus net income (loss) of $15.8 million, or $0.24 per share, for the same quarter last year.  For the year ended December 31, 2008, net income (loss) available to common shareholders equaled $51.7 million, or $0.79 per share, versus $108.5 million, or $1.61 per share, for the same period last year.

 

Included in net income and FFO for the 2008 periods was $(38.9 million), or $(31.8 million) after deduction for minority interest, of non-cash impairment charges included in equity in earnings (loss) in unconsolidated joint ventures.  These charges represent $(0.48) per share in net income (loss) and FFO for the 2008 periods.  Additionally, included in net income and FFO for 2008 was $9.1 million or $7.4 million after deduction for minority interest, of a non-cash gain resulting from the reduction of other obligations.  The gain represents $0.11 per share in net income (loss) and FFO for the 2008 periods.

 

Excluding the net effect of these items would result in net income (loss) for the fourth quarter 2008 of $20.2 million, or $0.31 per share, and FFO of $80.8 million, or $1.00 per share.

 

Total revenues for the fourth quarter 2008 were $186.1 million as compared to $201.7 million for the same quarter last year.  For the year ended December 31, 2008, total revenues amounted to $778.0 million, compared to $808.4 million in 2007.

 

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

 

The Company had 66,419,055 shares of common stock, 10,000 shares of 8 percent Series C cumulative redeemable perpetual preferred stock ($25,000 liquidation value per share), and 14,437,731 common operating partnership units outstanding as of December 31, 2008.  The Company had a total of 80,856,786 common shares/common units outstanding at December 31, 2008.

 

As of December 31, 2008, the Company had total indebtedness of approximately $2.2 billion, with a weighted average annual interest rate of 5.87 percent.  The Company had a debt-to-undepreciated assets ratio of 40.6 percent at December 31, 2008.  The Company had an interest coverage ratio of 2.5 times for the quarter ended December 31, 2008.

 

On October 28, 2008, the Company obtained $240 million in mortgage financing from The Northwestern Mutual Life Insurance Company and New York Life Insurance Company as co-lenders.  The mortgage loan, which is collateralized by its Harborside Plaza 5 office property, bears interest at a rate of 6.8 percent per annum and carries a 10-year term.  Proceeds from the loan were used to pay down outstanding borrowings under the Company’s unsecured revolving credit facility.

 

On November 17, 2008, the Company accepted for purchase $100.3 million principal amount of its 7.25 percent Senior Unsecured Notes due March 15, 2009 (the “Notes”), validly tendered pursuant to its previously announced cash tender offer on November 6, 2008 (the “Tender Offer”).  The Notes accepted for purchase represented approximately 33.4 percent of the principal amount of Notes outstanding prior to the Tender Offer.  The aggregate consideration for Notes accepted for payment, including accrued and unpaid interest, was approximately $101.5 million.  The Notes purchased pursuant to the Tender Offer were cancelled and approximately $199.7 million principal amount of the Notes remain outstanding.

 

On January 27, 2009, the Company obtained $64.5 million in two mortgage financings from Guardian Life Insurance Company of America.  The two Guardian financings, which are collateralized by one property and three office properties located in Clark and Red Bank, New Jersey, respectively, both bear interest at a rate of 7.25 percent per annum and carry a 10-year term.

 

9



 

Dividends

 

In December, the Company’s Board of Directors declared a cash dividend of $0.64 per common share (indicating an annual rate of $2.56 per common share) for the fourth quarter 2008, which was paid on January 12, 2009 to shareholders of record as of January 6, 2009.

 

The Board also declared a cash dividend on the Company’s 8 percent Series C cumulative redeemable perpetual preferred stock ($25 liquidation value per depositary share, each representing 1/100th of a share of preferred stock) equal to $0.50 per depositary share for the period October 15, 2008 through January 14, 2009.  The dividend was paid on January 15, 2009 to shareholders of record as of January 6, 2009.

 

Leasing

 

Mack-Cali’s consolidated in-service portfolio was 91.3 percent leased at December 31, 2008, as compared to 91.8 percent at September 30, 2008.

 

For the quarter ended December 31, 2008, the Company executed 112 leases at its consolidated in-service portfolio totaling 568,176 square feet, consisting of 330,127 square feet of office space, and 238,049 square feet of office/flex space.  Of these totals, 163,354 square feet were for new leases and 404,822 square feet were for lease renewals and other tenant retention transactions.

 

For the year ended December 31, 2008, the Company executed 499 leases at its consolidated in-service portfolio totaling 3,785,004 square feet, consisting of 2,634,965 square feet of office space, 1,113,604 square feet of office/flex space and 36,435 square feet of industrial/warehouse space.  Of these totals, 1,256,051 square feet were for new leases and 2,528,953 square feet were for lease renewals and other tenant retention transactions.

 

Highlights of the quarter’s leasing transactions include:

 

NORTHERN NEW JERSEY:

 

·                  The Daily Record, a daily newspaper serving Morris County, New Jersey, signed a new five-year and two month lease for 17,374 square feet at 6 Century Drive in Parsippany.  The 100,036 square-foot office building, located in the Mack-Cali Business Campus, is 94.7 percent leased.

 

·                  Yorkville Advisors, LLC, a private investment management firm, renewed leases totaling 14,419 square feet at 101 Hudson Street in Jersey City for five years.  The 1.3 million square-foot office building is 100 percent leased.

 

CENTRAL NEW JERSEY:

 

·                  Paragon Computer Professionals, Inc., a provider of management consulting and information technology solutions, signed renewal transactions totaling 22,415 square feet at 25 Commerce Drive in Cranford.  The renewal terms vary from 38 to 40 months.  The 67,749 square-foot office building, located in Cranford Business Park, is 88.7 percent leased.

 

·                  Rockwood Specialties, Inc., a specialty chemicals and advanced performance materials company, signed transactions totaling 19,753 square feet at 100 Overlook Center in Princeton, consisting of a three-year renewal of 16,917 square feet and a four-year two-month expansion of 2,836 square feet.  Princeton Overlook is a 149,600 square-foot office building that is 100 percent leased.

 

WESTCHESTER COUNTY, NEW YORK:

 

·                  SmartPros Ltd., a provider of professional education products, signed a nine-year renewal for 17,850 square feet at 12 Skyline Drive in Hawthorne.  The 46,850 square-foot office/flex building, located in Mid-Westchester Executive Park, is 100 percent leased.

 

10



 

SUBURBAN PHILADELPHIA:

 

·                  GGB, LLC, a manufacturer of power transmission equipment, signed a two-year four-month renewal for the entire 21,600 square-foot office/flex building located at 1451 Metropolitan Avenue in West Deptford, New Jersey.

 

NORTHERN AND CENTRAL NEW JERSEY JOINT VENTURE PROPERTIES:

 

·                  Thomson Inc., a provider of video solutions for media industries, signed transactions totaling 67,401 square feet at 2 Independence Way in Princeton, consisting of a three-year six-month renewal of 62,543 square feet and a five-year 10-month expansion of 4,858 square feet.  Thomson now leases the entire office building, which is located in Princeton Corporate Center.

 

·                  Tangoe Inc., a global provider of enterprise communications lifecycle management software, signed transactions totaling 14,690 square feet at 20 Waterview Boulevard in Parsippany, consisting of a two-year two-month renewal of 10,497 square feet and a three-year expansion of 4,193 square feet.  The 225,550 square-foot office building in the Waterview Corporate Center is 98.7 percent leased.

 

Information About FFO

 

Funds from operations (“FFO”) is defined as net income (loss) before minority interest of unitholders, computed in accordance with generally accepted accounting principles (“GAAP”), excluding gains (or losses) from extraordinary items and sales of depreciable rental property (which the Company believes includes unrealized losses on properties held for sale), plus real estate-related depreciation and amortization.  The Company believes that FFO per share is helpful to investors as one of several measures of the performance of an equity REIT.  The Company further believes that by excluding the effect of depreciation and gains (or losses) from sales of properties (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO per share can facilitate comparison of operating performance between equity REITs.  FFO per share should not be considered as an alternative to net income per share as an indication of the Company’s performance or to cash flows as a measure of liquidity.  FFO per share presented herein is not necessarily comparable to FFO per share presented by other real estate companies due to the fact that not all real estate companies use the same definition.  However, the Company’s FFO per share is comparable to the FFO per share of real estate companies that use the current definition of the National Association of Real Estate Investment Trusts (“NAREIT”).  A reconciliation of net income per share to FFO per share is included in the financial tables on page 27.

 

11



 

Key Financial Data

 

 

 

As of or for the three months ended

 

 

 

12/31/08

 

9/30/08

 

6/30/08

 

3/31/08

 

12/31/07

 

Shares and Units:

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding

 

66,419,055

 

65,875,466

 

65,756,271

 

65,680,674

 

65,558,073

 

Common Units Outstanding (a)

 

14,437,731

 

14,856,139

 

14,931,138

 

14,982,538

 

14,985,538

 

Combined Shares and Units

 

80,856,786

 

80,731,605

 

80,687,409

 

80,663,212

 

80,543,611

 

Preferred Shares Outstanding

 

10,000

 

10,000

 

10,000

 

10,000

 

10,000

 

Weighted Average- Basic (b)

 

80,465,797

 

80,414,716

 

80,377,518

 

80,356,876

 

81,939,677

 

Weighted Average- Diluted (c)

 

80,500,825

 

80,617,243

 

80,585,378

 

80,491,357

 

82,137,909

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Share Price ($’s):

 

 

 

 

 

 

 

 

 

 

 

At the end of the period

 

24.50

 

33.87

 

34.17

 

35.71

 

34.00

 

High during period

 

33.31

 

43.00

 

40.56

 

37.42

 

45.00

 

Low during period

 

13.16

 

31.00

 

33.67

 

28.44

 

30.42

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Capitalization:

 

 

 

 

 

 

 

 

 

 

 

($’s in thousands, except ratios)

 

 

 

 

 

 

 

 

 

 

 

Market Value of Equity (d)

 

2,006,777

 

2,760,543

 

2,783,384

 

2,906,755

 

2,764,897

 

Total Debt

 

2,225,475

 

2,230,861

 

2,234,347

 

2,239,963

 

2,211,735

 

Total Market Capitalization

 

4,232,252

 

4,991,404

 

5,017,731

 

5,146,718

 

4,976,632

 

Total Debt/ Total Market Capitalization

 

52.58

%

44.69

%

44.53

%

43.52

%

44.44

%

 

 

 

 

 

 

 

 

 

 

 

 

Financials:

 

 

 

 

 

 

 

 

 

 

 

($’s in thousands, except ratios and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

4,443,922

 

4,492,890

 

4,541,287

 

4,560,962

 

4,593,202

 

Gross Book Value of Real Estate Assets

 

4,963,780

 

4,940,111

 

4,923,527

 

4,892,991

 

4,885,429

 

Total Liabilities

 

2,484,559

 

2,479,225

 

2,505,624

 

2,497,472

 

2,492,797

 

Total Minority Interests

 

414,900

 

437,816

 

444,562

 

451,455

 

457,850

 

Total Stockholders’ Equity

 

1,544,463

 

1,575,849

 

1,591,101

 

1,612,035

 

1,642,555

 

Total Revenues

 

186,100

 

204,363

 

192,793

 

194,713

 

201,682

 

Capitalized Interest

 

1,090

 

1,733

 

1,601

 

1,376

 

1,383

 

Scheduled Principal Payments

 

4,047

 

3,486

 

3,896

 

3,772

 

3,393

 

Interest Coverage Ratio

 

2.53

 

3.63

 

3.40

 

3.18

 

3.26

 

Fixed Charge Coverage Ratio

 

1.75

 

3.06

 

2.85

 

2.70

 

2.80

 

Net Income

 

(3,636

)

23,069

 

18,844

 

15,449

 

16,349

 

Net Income Available to Common Shareholders

 

(4,136

)

22,569

 

18,344

 

14,949

 

15,849

 

Earnings per Share—diluted

 

(0.06

)

0.34

 

0.28

 

0.23

 

0.24

 

FFO per Share—diluted (e)

 

0.63

 

1.02

 

0.93

 

0.88

 

0.89

 

Dividends Declared per Share

 

0.64

 

0.64

 

0.64

 

0.64

 

0.64

 

FFO Payout Ratio—diluted (e)

 

101.25

%

62.84

%

68.55

%

72.68

%

72.00

%

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio Size:

 

 

 

 

 

 

 

 

 

 

 

Properties

 

293

 

294

 

294

 

294

 

294

 

Total Square Footage

 

33,501,011

 

33,733,011

 

33,733,011

 

33,733,011

 

33,733,011

 

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

 

91.3

%

91.8

%

92.3

%

92.1

%

92.7

%

 


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

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

(c)                Calculated based on shares and units included in basic per share/unit computation, plus dilutive Common Stock Equivalents (i.e. convertible preferred units, options and warrants).

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

(e)                Funds from Operations (“FFO”) is calculated in accordance with the definition of the National Association of Real Estate Investment Trusts (NAREIT).  See “Information About FFO” on page 11.

(f)                  Percentage leased includes leases in effect as of the period end date, some of which have commencement dates in the future and leases that expire at the period end date.

(g)               Reflects square feet leased at the Company’s consolidated in-service portfolio, excluding in-service development properties in lease up (if any).

 

12



 

Same Store Results and Analysis

(dollars in thousands)

 

 

 

For the three months ended
December 31,

 

 

 

%

 

 

 

2008

 

2007

 

Change

 

Change

 

 

 

 

 

 

 

 

 

 

 

Total Property Revenues

 

$

176,748

 

$

174,704

 

$

2,044

 

1.2

 

 

 

 

 

 

 

 

 

 

 

Real Estate Taxes

 

19,011

 

21,148

 

(2,137

)

(10.1

)

Utilities

 

18,434

 

18,254

 

180

 

1.0

 

Operating Services

 

29,662

 

26,202

 

3,460

 

13.2

 

Total Property Expenses:

 

67,107

 

65,604

 

1,503

 

2.3

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Operating Income

 

109,641

 

109,100

 

541

 

0.5

 

 

 

 

 

 

 

 

 

 

 

Less: straight-lining of rents adj.

 

2,958

 

1,060

 

1,898

 

179.1

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

$

106,683

 

$

108,040

 

$

(1,357

)

(1.3

)

 

 

 

 

 

 

 

 

 

 

Percentage Leased at Period End

 

91.3

%

92.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Properties:

 

255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Square Footage:

 

29,245,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended
December 31,

 

 

 

%

 

 

 

2008

 

2007

 

Change

 

Change

 

 

 

 

 

 

 

 

 

 

 

Total Property Revenues

 

$

680,051

 

$

669,456

 

$

10,595

 

1.6

 

 

 

 

 

 

 

 

 

 

 

Real Estate Taxes

 

86,658

 

88,909

 

(2,251

)

(2.5

)

Utilities

 

82,630

 

72,001

 

10,629

 

14.8

 

Operating Services

 

95,677

 

95,433

 

244

 

0.3

 

Total Property Expenses:

 

264,965

 

256,343

 

8,622

 

3.4

 

 

 

 

 

 

 

 

 

 

 

GAAP Net Operating Income

 

415,086

 

413,113

 

1,973

 

0.5

 

 

 

 

 

 

 

 

 

 

 

Less: straight-lining of rents adj.

 

6,529

 

7,421

 

(892

)

(12.0

)

 

 

 

 

 

 

 

 

 

 

Net Operating Income

 

$

408,557

 

$

405,692

 

$

2,865

 

0.7

 

 

 

 

 

 

 

 

 

 

 

Percentage Leased at Period End

 

91.2

%

92.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Properties:

 

251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Square Footage:

 

28,531,653

 

 

 

 

 

 

 

 

13



 

Unconsolidated Joint Ventures Summary

 

Breakdown of Unconsolidated Joint Ventures

 

Joint Venture Name

 

Property

 

Number of
Buildings

 

Location

 

Percent
Leased

 

Square
Feet

 

Company’s
Effective
Ownership %

 

Office Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

Red Bank Corporate Plaza

 

Red Bank Corporate Plaza

 

1

 

Red Bank, NJ

 

100.0

%

92,878

 

50.0

%

Mack-Green-Gale

 

Bellemead Portfolio

 

17

 

New Jersey

 

88.1

%

2,237,881

 

50.0

%

Route 93 Ventures

 

Route 495 North Sub Market

 

7

 

Boston Suburbs, MA

 

33.9

%

666,697

 

25.0

%

Gale Kimball L.L.C.

 

100 Kimball Drive

 

1

 

Parsippany, NJ

 

100.0

%

175,000

 

8.33

%

12 Vreeland Realty L.L.C.

 

12 Vreeland Road

 

1

 

Florham Park, NJ

 

100.0

%

139,750

 

50.0

%

Gale Jefferson L.L.C.

 

One Jefferson Road (a)

 

1

 

Parsippany, NJ

 

0.0

%

100,000

 

8.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed-Use:

 

 

 

 

 

 

 

 

 

 

 

 

 

GE/Gale Funding L.L.C.

 

Princeton Forrestal Village

 

n/a

 

Princeton, NJ

 

93.3

%

527,015

 

10.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel:

 

 

 

 

 

 

 

 

 

 

 

 

 

Harborside South Pier

 

Hyatt Regency Jersey City on the Hudson

 

1

 

Jersey City, NJ

 

n/a

 

350 rooms

 

50.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land:

 

 

 

 

 

 

 

 

 

 

 

 

 

Plaza VIII and IX Associates, L.L.C.

 

Vacant land/parking

 

n/a

 

Jersey City, NJ

 

n/a

 

n/a

 

50.0

%

55 Corporate Partners L.L.C.

 

Condominium Interest Vacant Land (b)

 

n/a

 

Bridgewater, NJ

 

n/a

 

205,000

 

50.0

%

Red Bank Corporate Plaza II

 

Vacant Land

 

n/a

 

Red Bank, NJ

 

n/a

 

n/a

 

50.0

%

Boston-Downtown Crossing

 

Downtown Crossing

 

1

 

Boston, MA

 

n/a

 

1,481,000

 

15.0

%

 


(a)          The Company is developing a 100,000 square foot office building for the venture.

(b)         The Company will be developing a 205,000 square foot office building for the venture.

 

14



 

Unconsolidated Joint Venture Financial Information
 

The following is a summary of the financial position of the unconsolidated joint ventures in which the Company had investment interests as of December 31, 2008 and 2007 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2008

 

 

 

Plaza
VIII & IX
Associates

 

Ramland
Realty

 

Harborside
South Pier

 

Red Bank
Corporate
Plaza I & II

 

Mack-
Green-
Gale

 

Princeton
Forrestal
Village

 

Route 93
Portfolio

 

Gale
Kimball

 

55 Corporate

 

12
Vreeland

 

Boston-
Downtown
Crossing

 

Gale
Jefferson

 

Combined
Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental property, net

 

$

10,173

 

 

$

62,469

 

$

24,583

 

$

326,912

 

$

41,673

 

$

56,771

 

$

9,769

 

 

$

14,598

 

 

 

$

546,948

 

Other assets

 

1,008

 

$

20

 

34,654

 

4,301

 

43,037

 

22,396

 

495

 

425

 

$

17,896

 

789

 

$

63,521

 

$

4,416

 

192,958

 

Total assets

 

$

11,181

 

$

20

 

$

97,123

 

$

28,884

 

$

369,949

 

$

64,069

 

$

57,266

 

$

10,194

 

$

17,896

 

$

15,387

 

$

63,521

 

$

4,416

 

$

739,906

 

Liabilities and Partners’/members’ capital (deficit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages, loans payable and other obligations

 

 

 

$

74,852

 

$

20,416

 

$

276,752

 

$

52,800

 

$

43,541

 

$

11,750

 

 

$

7,170

 

 

 

$

487,281

 

Other liabilities

 

$

531

 

 

21,652

 

87

 

21,451

 

5,128

 

985

 

45

 

 

 

$

18,515

 

$

2,578

 

70,972

 

Partners’/members’ capital (deficit)

 

10,650

 

$

20

 

619

 

8,381

 

71,746

 

6,141

 

12,740

 

(1,601

)

$

17,896

 

8,217

 

45,006

 

1,838

 

181,653

 

Total liabilities and partners’/members’ capital (deficit)

 

$

11,181

 

$

20

 

$

97,123

 

$

28,884

 

$

369,949

 

$

64,069

 

$

57,266

 

$

10,194

 

$

17,896

 

$

15,387

 

$

63,521

 

$

4,416

 

$

739,906

 

Company’s investment in unconsolidated joint ventures, net

 

$

5,248

 

 

$

254

 

$

3,929

 

$

92,110

 

$

1,342

 

$

4,024

 

 

$

9,068

 

$

8,300

 

$

13,464

 

$

756

 

$

138,495

 

 

 

 

December 31, 2007

 

 

 

Plaza
VIII & IX
Associates

 

Ramland
Realty

 

Harborside
South Pier

 

Red Bank
Corporate
Plaza I & II

 

Mack-
Green-
Gale

 

Princeton
Forrestal
Village

 

Route 93
Portfolio

 

Gale
Kimball

 

55 Corporate

 

12
Vreeland

 

Boston-
Downtown
Crossing

 

Gale
Jefferson

 

Combined
Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental property, net

 

$

10,787

 

$

7,254

 

$

65,611

 

$

23,618

 

$

368,028

 

$

42,517

 

$

57,368

 

$

7,813

 

 

$

7,954

 

 

 

$

590,950

 

Other assets

 

2,250

 

763

 

17,995

 

2,818

 

52,741

 

25,679

 

3,323

 

1,809

 

$

17,000

 

851

 

$

81,651

 

$

1,918

 

208,798

 

Total assets

 

$

13,037

 

$

8,017

 

$

83,606

 

$

26,436

 

$

420,769

 

$

68,196

 

$

60,691

 

$

9,622

 

$

17,000

 

$

8,805

 

$

81,651

 

$

1,918

 

$

799,748

 

Liabilities and Partners’/members’ capital (deficit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages, loans payable and other obligations

 

 

$

14,771

 

$

76,072

 

$

18,116

 

$

281,746

 

$

52,800

 

$

42,495

 

$

10,103

 

 

$

8,761

 

 

 

$

504,864

 

Other liabilities

 

$

532

 

366

 

6,324

 

132

 

23,809

 

6,847

 

1,809

 

30

 

 

 

$

20,678

 

$

80

 

60,607

 

Partners’/members’ capital (deficit)

 

12,505

 

(7,120

)

1,210

 

8,188

 

115,214

 

8,549

 

16,387

 

(511

)

$

17,000

 

44

 

60,973

 

1,838

 

234,277

 

Total liabilities and partners’/members’ capital (deficit)

 

$

13,037

 

$

8,017

 

$

83,606

 

$

26,436

 

$

420,769

 

$

68,196

 

$

60,691

 

$

9,622

 

$

17,000

 

$

8,805

 

$

81,651

 

$

1,918

 

$

799,748

 

Company’s investment in unconsolidated joint ventures, net

 

$

6,175

 

 

$

513

 

$

3,703

 

$

128,107

 

$

2,029

 

$

4,729

 

 

$

8,518

 

$

7,752

 

$

18,828

 

$

712

 

$

181,066

 

 

15



 

The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the three months ended December 31, 2008 and 2007 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2008

 

 

 

Plaza

 

 

 

 

 

Red Bank

 

Mack-

 

Princeton

 

 

 

 

 

 

 

 

 

Boston-

 

NKFGMS

 

 

 

 

 

 

 

VIII & IX

 

Ramland

 

Harborside

 

Corporate

 

Gale-

 

Forrestal

 

Route 93

 

Gale

 

55

 

12

 

Downtown

 

Owners

 

Gale

 

Combined

 

 

 

Associates

 

Realty

 

South Pier

 

Plaza I & II

 

Green

 

Village

 

Portfolio

 

Kimball

 

Corporate

 

Vreeland

 

Crossing

 

LLC

 

Jefferson

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

288

 

$

7,848

 

$

13,204

 

$

809

 

$

13,766

 

$

1,561

 

$

670

 

$

434

 

 

$

599

 

 

 

 

$

39,179

 

Operating and other expenses

 

(46

)

(302

)

(7,658

)

(272

)

(37,907

)

(1,671

)

(1,165

)

(244

)

 

(14

)

 

 

 

(49,279

)

Depreciation and amortization

 

(153

)

(118

)

(1,000

)

(148

)

(5,904

)

(2,202

)

(470

)

(97

)

 

(128

)

 

 

 

(10,220

)

Interest expense

 

 

386

 

(1,156

)

(190

)

(4,219

)

(714

)

(544

)

(182

)

 

(129

)

 

 

 

(6,748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

89

 

$

7,814

 

$

3,390

 

$

199

 

$

(34,264

)

$

(3,026

)

$

(1,509

)

$

(89

)

 

$

328

 

 

 

 

$

(27,068

)

Company’s equity in earnings (loss) of unconsolidated joint ventures

 

$

44

 

$

90

 

$

1,695

 

$

99

 

$

(28,416

)

$

(613

)

$

(453

)

$

29

 

 

$

164

 

$

(11,858

)

 

 

$

(39,219

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2007

 

 

 

 

 

 

 

 

 

 

 

 

 

Plaza

 

 

 

 

 

Red Bank

 

Mack-

 

Princeton

 

 

 

 

 

 

 

 

 

Boston-

 

NKFGMS

 

 

 

 

 

 

 

VIII & IX

 

Ramland

 

Harborside

 

Corporate

 

Gale-

 

Forrestal

 

Route 93

 

Gale

 

55

 

12

 

Downtown

 

Owners

 

Gale

 

Combined

 

 

 

Associates

 

Realty

 

South Pier

 

Plaza I & II

 

Green

 

Village

 

Portfolio

 

Kimball

 

Corporate

 

Vreeland

 

Crossing

 

LLC

 

Jefferson

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

284

 

$

380

 

$

13,008

 

$

856

 

$

16,561

 

$

3,839

 

$

737

 

$

9

 

 

$

792

 

$

(8

)

$

(17,698

)

 

$

18,760

 

Operating and other expenses

 

(42

)

(4,629

)

(7,759

)

(232

)

(30,187

)

(1,640

)

(780

)

50

 

 

(15

)

(20

)

17,565

 

 

(27,689

)

Depreciation and amortization

 

(154

)

(201

)

(1,467

)

(159

)

(4,006

)

(1,458

)

258

 

211

 

 

(88

)

 

 

 

(7,064

)

Interest expense

 

 

(251

)

(1,073

)

(317

)

(6,407

)

(1,189

)

(946

)

473

 

 

(209

)

 

 

 

(9,919

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

88

 

$

(4,701

)

$

2,709

 

$

148

 

$

(24,039

)

$

(448

)

$

(731

)

$

743

 

 

$

480

 

$

(28

)

$

(133

)

 

$

(25,912

)

Company’s equity in earnings (loss) of unconsolidated joint ventures

 

44

 

 

1,319

 

74

 

(1,326

)

(115

)

(581

)

(76

)

 

240

 

(11

)

 

 

(432

)

 

16



 

The following is a summary of the results of operations of the unconsolidated joint ventures for the period in which the Company had investment interests during the years ended December 31, 2008 and 2007 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2008

 

 

 

Plaza

 

 

 

 

 

Red Bank

 

Mack-

 

Princeton

 

 

 

 

 

 

 

 

 

Boston-

 

NKFGMS

 

 

 

 

 

 

 

VIII & IX

 

Ramland

 

Harborside

 

Corporate

 

Gale-

 

Forrestal

 

Route 93

 

Gale

 

55

 

12

 

Downtown

 

Owners

 

Gale

 

Combined

 

 

 

Associates

 

Realty

 

South Pier

 

Plaza I & II

 

Green

 

Village

 

Portfolio

 

Kimball

 

Corporate

 

Vreeland

 

Crossing

 

LLC

 

Jefferson

 

Total

 

Total revenues

 

$

1,131

 

$

9,186

 

$

45,783

 

$

3,205

 

$

51,051

 

$

10,423

 

$

2,770

 

$

1,648

 

 

$

2,188

 

$

51

 

 

 

$

127,436

 

Operating and other expenses

 

(183

)

(1,182

)

(26,772

)

(868

)

(53,334

)

(6,552

)

(3,716

)

(632

)

 

(72

)

(33,333

)

 

 

(126,644

)

Depreciation and amortization

 

(614

)

(481

)

(4,919

)

(593

)

(20,433

)

(4,885

)

(1,758

)

(350

)

 

(511

)

 

 

 

(34,544

)

Interest expense

 

 

(203

)

(4,682

)

(792

)

(17,381

)

(3,318

)

(2,443

)

(700

)

 

(509

)

 

 

 

(30,028

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

334

 

$

7,320

 

$

9,410

 

$

952

 

$

(40,097

)

$

(4,332

)

$

(5,147

)

$

(34

)

 

$

1,096

 

$

(33,282

)

 

 

$

(63,780

)

Company’s equity in earnings (loss) of unconsolidated joint ventures

 

$

167

 

$

90

 

$

4,740

 

$

475

 

$

(32,354

)

$

(880

)

$

(1,154

)

$

455

 

 

$

548

 

$

(11,839

)

 

 

$

(39,752

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2007

 

 

 

Plaza

 

 

 

 

 

Red Bank

 

Mack-

 

Princeton

 

 

 

 

 

 

 

 

 

Boston-

 

NKFGMS

 

 

 

 

 

 

 

VIII & IX

 

Ramland

 

Harborside

 

Corporate

 

Gale-

 

Forrestal

 

Route 93

 

Gale

 

55

 

12

 

Downtown

 

Owners

 

Gale

 

Combined

 

 

 

Associates

 

Realty

 

South Pier

 

Plaza I & II

 

Green

 

Village

 

Portfolio

 

Kimball

 

Corporate

 

Vreeland

 

Crossing

 

LLC

 

Jefferson

 

Total

 

Total revenues

 

$

1,015

 

$

1,903

 

$

43,952

 

$

1,098

 

$

67,113

 

$

12,996

 

$

2,522

 

$

12

 

 

$

2,280

 

$

664

 

 

 

$

133,555

 

Operating and other expenses

 

(174

)

(5,795

)

(26,706

)

(238

)

(53,123

)

(6,529

)

(3,593

)

(83

)

 

(65

)

(688

)

 

 

(96,994

)

Depreciation and amortization

 

(616

)

(727

)

(5,929

)

(208

)

(24,751

)

(3,785

)

(1,652

)

(118

)

 

(352

)

 

 

 

(38,138

)

Interest expense

 

 

(1,047

)

(4,669

)

(367

)

(26,706

)

(4,768

)

(3,428

)

(323

)

 

(663

)

 

 

 

(41,971

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

225

 

$

(5,666

)

$

6,648

 

$

285

 

$

(37,467

)

$

(2,086

)

$

(6,151

)

$

(512

)

 

$

1,200

 

$

(24

)

 

 

$

(43,548

)

Company’s equity in earnings (loss) of unconsolidated joint ventures

 

$

113

 

$

(375

)

$

3,182

 

$

143

 

$

(6,677

)

$

(531

)

$

(2,236

)

$

(180

)

 

$

600

 

$

(10

)

$

53

 

 

$

(5,918

)

 

17



 

Select Financial Ratios

 

Ratios Computed For Industry

 

December 31,

 

 

 

 

 

Comparisons:

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Position Ratios:

 

 

 

 

 

 

 

 

 

Total Debt/ Total Book Capitalization
(Book value) (%)

 

50.08

%

48.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/ Total Market Capitalization
(Market value) (%)

 

52.58

%

44.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt/ Total Undepreciated Assets (%)

 

40.58

%

40.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Debt/ Total Undepreciated Assets (%)

 

9.59

%

5.48

%

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Operational Ratios:

 

 

 

 

 

 

 

 

 

Interest Coverage
(Funds from Operations+Interest Expense)/Interest Expense (x)

 

2.53

 

3.26

 

3.18

 

3.32

 

 

 

 

 

 

 

 

 

 

 

Debt Service Coverage
(Funds from Operations + Interest Expense)/(Interest Expense + Principal Amort.) (x)

 

1.82

 

2.95

 

2.67

 

3.01

 

 

 

 

 

 

 

 

 

 

 

Fixed Charge Coverage
(Funds from Operations + Interest Expense)/(Interest Expense + Capitalized Interest+Pref. Div.+Prin. Amort.+Ground Lease Payments)(x)

 

1.75

 

2.80

 

2.54

 

2.86

 

 

 

 

 

 

 

 

 

 

 

FFO Payout
(Dividends Declared/Funds from Operations) (%)

 

101.25

%

72.00

%

73.97

%

71.86

%

 

18



 

Debt Analysis

(as of December 31, 2008)

 

Debt Breakdown

(dollars in thousands)

 

 

 

Balance

 

% of Total

 

Weighted Average
Interest Rate

 

Weighted Average Maturity
in Years

 

Fixed Rate Unsecured Notes and Other Obligations

 

$

1,538,439

 

69.13

%

6.25

%

3.56

 

Fixed Rate Secured Debt

 

526,036

 

23.64

%

6.01

%

6.20

 

Variable Rate Unsecured Debt

 

161,000

 

7.23

%

1.82

%

2.48

 

 

 

 

 

 

 

 

 

 

 

Totals/Weighted Average:

 

$

2,225,475

 

100.00

%

5.87

%

4.10

 

 
Future Repayments

(dollars in thousands)

 

Period

 

Scheduled
Amortization

 

Principal
Maturities

 

Total

 

Weighted Average Interest Rate of
Future Repayments (a)

 

2009

 

$

10,074

 

$

199,724

 

$

209,798

 

7.40

%

2010

 

5,315

 

334,500

 

339,815

 

5.27

%

2011

 

5,667

 

461,000

 

466,667

 

5.80

%

2012

 

5,992

 

210,148

 

216,140

 

6.14

%

2013

 

5,236

 

145,222

 

150,458

 

5.25

%

Thereafter

 

24,004

 

820,260

 

844,264

 

5.82

%

Sub-total

 

56,288

 

2,170,854

 

2,227,142

 

5.87

%

Adjustment for unamortized debt discount/premium, net, as of December 31, 2008

 

(1,667

)

 

(1,667

)

 

 

 

 

 

 

 

 

 

 

 

Totals/Weighted Average:

 

$

54,621

 

$

2,170,854

 

$

2,225,475

 

5.87

%

 

19



 

Debt Maturities

(dollars in thousands)

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

2018

 

TOTALS

 

Secured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6404 Ivy Lane

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prudential Portfolio

 

 

 

$

150,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

150,000

 

105 Challenger

 

 

 

19,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,500

 

2200 Renaissance Boulevard

 

 

 

 

 

 

 

$

15,234

 

 

 

 

 

 

 

 

 

 

 

15,234

 

Soundview Plaza

 

 

 

 

 

 

 

 

 

$

14,889

 

 

 

 

 

 

 

 

 

14,889

 

9200 Edmonston Road

 

 

 

 

 

 

 

 

 

4,229

 

 

 

 

 

 

 

 

 

4,229

 

6305 Ivy Lane

 

 

 

 

 

 

 

 

 

 

 

$

5,726

 

 

 

 

 

 

 

5,726

 

6301 Ivy Lane

 

 

 

 

 

 

 

 

 

 

 

5,320

 

 

 

 

 

 

 

5,320

 

35 Waterview

 

 

 

 

 

 

 

 

 

 

 

18,185

 

 

 

 

 

 

 

18,185

 

395 West Passaic

 

 

 

 

 

 

 

 

 

 

 

9,492

 

 

 

 

 

 

 

9,492

 

23 Main Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

26,566

 

26,566

 

Harborside Plaza 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

204,970

 

204,970

 

Total Secured Debt:

 

 

$

169,500

 

 

$

15,234

 

$

19,118

 

$

38,723

 

 

 

$

231,536

 

$

474,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured credit facility

 

 

 

 

 

$

161,000

 

 

 

 

 

 

 

 

 

 

 

 

 

$

161,000

 

7.250% unsecured notes due 3/09

 

$

199,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

199,724

 

5.050% unsecured notes due 4/10

 

 

 

$

150,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150,000

 

7.835% unsecured notes due 12/10

 

 

 

15,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,000

 

7.750% unsecured notes due 2/11

 

 

 

 

 

300,000

 

 

 

 

 

 

 

 

 

 

 

 

 

300,000

 

5.250% unsecured notes due 1/12

 

 

 

 

 

 

 

$

100,000

 

 

 

 

 

 

 

 

 

 

 

100,000

 

6.150% unsecured notes due 12/12

 

 

 

 

 

 

 

94,914

 

 

 

 

 

 

 

 

 

 

 

94,914

 

5.820% unsecured notes due 3/13

 

 

 

 

 

 

 

 

 

$

26,105

 

 

 

 

 

 

 

 

 

26,105

 

4.600% unsecured notes due 6/13

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

 

 

 

 

 

100,000

 

5.125% unsecured notes due 2/14

 

 

 

 

 

 

 

 

 

 

 

$

200,000

 

 

 

 

 

 

 

200,000

 

5.125% unsecured notes due 1/15

 

 

 

 

 

 

 

 

 

 

 

 

 

$

150,000

 

 

 

 

 

150,000

 

5.80% unsecured notes due 1/16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

200,000

 

 

 

200,000

 

Total Unsecured Debt:

 

$

199,724

 

$

165,000

 

$

461,000

 

$

194,914

 

$

126,105

 

$

200,000

 

$

150,000

 

$

200,000

 

 

$

1,696,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt:

 

$

199,724

 

$

334,500

 

$

461,000

 

$

210,148

 

$

145,223

 

$

238,723

 

$

150,000

 

$

200,000

 

$

231,536

 

$

2,170,854

 

 

20



 

Debt Detail

(dollars in thousands)

 

 

 

 

 

Effective

 

Principal Balance at

 

 

 

Property Name

 

 

Lender

 

Interest
Rate

 

December 31,
2008

 

December 31,
2007

 

Date of
Maturity

 

Senior Unsecured Notes: (a)

 

 

 

 

 

 

 

 

 

 

 

7.250%, Senior Unsecured Notes

 

public debt

 

7.486

%

$

199,689

 

$

299,716

 

03/15/09

 

5.050%, Senior Unsecured Notes

 

public debt

 

5.265

%

149,929

 

149,874

 

04/15/10

 

7.835%, Senior Unsecured Notes

 

public debt

 

7.950

%

15,000

 

15,000

 

12/15/10

 

7.750%, Senior Unsecured Notes

 

public debt

 

7.930

%

299,641

 

299,468

 

02/15/11

 

5.250%, Senior Unsecured Notes

 

public debt

 

5.457

%

99,404

 

99,210

 

01/15/12

 

6.150%, Senior Unsecured Notes

 

public debt

 

6.894

%

92,963

 

92,472

 

12/15/12

 

5.820%, Senior Unsecured Notes

 

public debt

 

6.448

%

25,641

 

25,530

 

03/15/13

 

4.600%, Senior Unsecured Notes

 

public debt

 

4.742

%

99,872

 

99,844

 

06/15/13

 

5.125%, Senior Unsecured Notes

 

public debt

 

5.110

%

201,229

 

201,468

 

02/15/14

 

5.125%, Senior Unsecured Notes

 

public debt

 

5.297

%

149,441

 

149,349

 

01/15/15

 

5.800%, Senior Unsecured Notes

 

public debt

 

5.806

%

200,540

 

200,616

 

01/15/16

 

Total Senior Unsecured Notes:

 

 

 

 

 

$

1,533,349

 

$

1,632,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facilities:

 

 

 

 

 

 

 

 

 

 

 

Unsecured Facility (b)

 

23 Lenders

 

Libor +0.550

%

$

161,000

 

$

250,000

 

6/22/11

 

Total Revolving Credit Facilities:

 

 

 

 

 

$

161,000

 

$

250,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Mortgages: (c)

 

 

 

 

 

 

 

 

 

 

 

6404 Ivy Lane

 

Wachovia CMBS

 

5.582

%

 

$

13,029

 

 

(d)

Assumed Obligations

 

n/a

 

5.000

%

$

5,090

 

27,657

 

05/01/09

(e)

Various (f)

 

Prudential Insurance Co.

 

4.841

%

150,000

 

150,000

 

01/15/10

 

105 Challenger Road

 

Archon Financial CMBS

 

6.235

%

19,188

 

18,968

 

06/06/10

 

2200 Renaissance Boulevard

 

Wachovia CMBS

 

5.888

%

17,043

 

17,442

 

12/01/12

 

Soundview Plaza

 

Morgan Stanley CMBS

 

6.015

%

17,109

 

17,575

 

01/01/13

 

9200 Edmonston Road

 

Principal Commercial Funding, L.L.C.

 

5.534

%

4,955

 

5,096

 

05/01/13

 

6305 Ivy Lane

 

John Hancock Life Ins. Co.

 

5.525

%

6,901

 

7,098

 

01/01/14

 

395 West Passaic

 

State Farm Life Ins. Co.

 

6.004

%

12,176

 

12,596

 

05/01/14

 

6301 Ivy Lane

 

John Hancock Life Ins. Co.

 

5.520

%

6,480

 

6,655

 

07/01/14

 

35 Waterview

 

Wachovia CMBS

 

6.348

%

19,868

 

20,104

 

08/11/14

 

23 Main Street

 

JPMorgan CMBS

 

5.587

%

32,521

 

32,968

 

09/01/18

 

Harborside Plaza 5

 

The Northwestern Mutual Life Insurance Co. & New York Life Insurance Co.

 

6.804

%

239,795

 

 

11/01/18

 

Total Mortgages, Loans Payable and Other Obligations:

 

 

 

 

 

$

531,126

 

$

329,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt:

 

 

 

 

 

$

2,225,475

 

$

2,211,735

 

 

 

 


(a)          Interest rate for unsecured notes reflects effective rate of debt, including cost of terminated treasury lock agreements (if any), offering and other transaction costs and the discount on the notes, as applicable.

(b)         Total borrowing capacity under this facility is $775 million.

(c)          Effective interest rate for mortgages, loans payable and other obligations reflects effective rate of debt, including deferred financing costs, comprised of the cost of terminated treasury lock agreements (if any), debt initiation costs and other transaction costs, as applicable.

(d)         On May 5, 2008, the Company repaid this mortgage at par, using available cash.

(e)          The obligations mature at various times through May 2009.

(f)            Mortgage is collateralized by seven properties.

 

21



 

III. FINANCIAL INFORMATION

 

22



 

III.  FINANCIAL INFORMATION

 

Mack-Cali Realty Corporation and Subsidiaries

Consolidated Statements of Operations

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

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Revenues

 

 

 

 

 

 

 

 

 

Base rents

 

$

149,399

 

$

147,889

 

$

593,898

 

$

575,463

 

Escalations and recoveries from tenants

 

27,625

 

25,304

 

109,690

 

104,781

 

Construction services

 

4,346

 

19,344

 

40,680

 

88,066

 

Real estate services

 

3,471

 

4,703

 

13,487

 

17,970

 

Other income

 

1,259

 

4,442

 

20,214

 

22,070

 

Total revenues

 

186,100

 

201,682

 

777,969

 

808,350

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Real estate taxes

 

16,479

 

21,151

 

88,001

 

90,895

 

Utilities

 

18,433

 

18,254

 

84,227

 

73,072

 

Operating services

 

28,536

 

27,876

 

107,616

 

106,946

 

Direct construction costs

 

3,562

 

19,155

 

37,649

 

85,179

 

General and administrative

 

10,885

 

14,811

 

43,984

 

52,162

 

Depreciation and amortization

 

50,085

 

48,500

 

194,635

 

183,564

 

Total expenses

 

127,980

 

149,747

 

556,112

 

591,818

 

Operating income

 

58,120

 

51,935

 

221,857

 

216,532

 

 

 

 

 

 

 

 

 

 

 

Other (expense) income

 

 

 

 

 

 

 

 

 

Interest expense

 

(33,182

)

(32,240

)

(128,145

)

(126,672

)

Interest and other investment income

 

270

 

497

 

1,385

 

4,670

 

Equity in earnings (loss) of unconsolidated joint ventures

 

(39,219

)

(432

)

(39,752

)

(5,918

)

Minority interest in consolidated joint ventures

 

378

 

151

 

664

 

643

 

Gain on reduction of other obligations

 

9,063

 

 

9,063

 

 

Gain on sale of investment in marketable securities

 

 

 

471

 

 

Total other (expense) income

 

(62,690

)

(32,024

)

(156,314

)

(127,277

)

Income (loss) from continuing operations before minority interest in Operating Partnership

 

(4,570

)

19,911

 

65,543

 

89,255

 

Minority interest in Operating Partnership

 

934

 

(3,562

)

(11,817

)

(16,126

)

Income (loss) from continuing operations

 

(3,636

)

16,349

 

53,726

 

73,129

 

Discontinued operations (net of minority interest):

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations

 

 

 

 

1,057

 

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

 

 

 

 

36,280

 

Total discontinued operations, net

 

 

 

 

37,337

 

Net income (loss)

 

(3,636

)

16,349

 

53,726

 

110,466

 

Preferred stock dividends

 

(500

)

(500

)

(2,000

)

(2,000

)

Net income (loss) available to common shareholders

 

$

(4,136

)

$

15,849

 

$

51,726

 

$

108,466

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

(0.06

)

$

0.24

 

$

0.79

 

$

1.06

 

Discontinued operations

 

 

 

 

0.56

 

Net income (loss)available to common shareholders

 

$

(0.06

)

$

0.24

 

$

0.79

 

$

1.62

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

(0.06

)

$

0.24

 

$

0.79

 

$

1.06

 

Discontinued operations

 

 

 

 

0.55

 

Net income (loss) available to common shareholders

 

$

(0.06

)

$

0.24

 

$

0.79

 

$

1.61

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.64

 

$

0.64

 

$

2.56

 

$

2.56

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

65,640

 

66,903

 

65,489

 

67,026

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

80,501

 

82,138

 

80,648

 

82,500

 

 

23



 

Mack-Cali Realty Corporation and Subsidiaries

Consolidated Balance Sheets

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

 

 

 

December 31,

 

 

 

2008

 

2007

 

Assets

 

 

 

 

 

Rental property

 

 

 

 

 

Land and leasehold interests

 

$

731,086

 

$

726,253

 

Buildings and improvements

 

3,792,186

 

3,753,088

 

Tenant improvements

 

431,616

 

397,132

 

Furniture, fixtures and equipment

 

8,892

 

8,956

 

 

 

4,963,780

 

4,885,429

 

Less – accumulated depreciation and amortization

 

(1,040,778

)

(907,013

)

Net investment in rental property

 

3,923,002

 

3,978,416

 

Cash and cash equivalents

 

21,621

 

24,716

 

Marketable securities available for sale at fair value

 

 

4,839

 

Investments in unconsolidated joint ventures

 

138,495

 

181,066

 

Unbilled rents receivable, net

 

112,524

 

107,761

 

Deferred charges and other assets, net

 

212,422

 

246,386

 

Restricted cash

 

12,719

 

13,613

 

Accounts receivable, net of allowance for doubtful accounts of $2,319 and $1,576

 

23,139

 

36,405

 

 

 

 

 

 

 

Total assets

 

$

4,443,922

 

$

4,593,202

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Senior unsecured notes

 

$

1,533,349

 

$

1,632,547

 

Revolving credit facility

 

161,000

 

250,000

 

Mortgages, loans payable and other obligations

 

531,126

 

329,188

 

Dividends and distributions payable

 

52,249

 

52,099

 

Accounts payable, accrued expenses and other liabilities

 

119,451

 

142,778

 

Rents received in advance and security deposits

 

54,406

 

51,992

 

Accrued interest payable

 

32,978

 

34,193

 

Total liabilities

 

2,484,559

 

2,492,797

 

 

 

 

 

 

 

Minority interests:

 

 

 

 

 

Operating Partnership

 

414,114

 

456,436

 

Consolidated joint ventures

 

786

 

1,414

 

Total minority interests

 

414,900

 

457,850

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value, 5,000,000 shares authorized, 10,000 and 10,000 shares outstanding, at liquidation preference

 

25,000

 

25,000

 

Common stock, $0.01 par value, 190,000,000 shares authorized, 66,419,055 and 65,558,073shares outstanding

 

664

 

656

 

Additional paid-in capital

 

1,905,386

 

1,886,467

 

Dividends in excess of net earnings

 

(386,587

)

(269,521

)

Accumulated other comprehensive income

 

 

(47

)

Total stockholders’ equity

 

1,544,463

 

1,642,555

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

4,443,922

 

$

4,593,202

 

 

24



 

Mack-Cali Realty Corporation and Subsidiaries

Consolidated Statement of Changes in Stockholders’ Equity

For the year ended December 31, 2008
(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Dividends in

 

Other

 

Total

 

 

 

 

 

Preferred Stock

 

Common Stock

 

Paid-In

 

Excess of

 

Comprehensive

 

Stockholders’

 

Comprehensive

 

 

 

Shares

 

Amount

 

Shares

 

Par Value

 

Capital

 

Net Earnings

 

Income (Loss)

 

Equity

 

Income

 

Balance at January 1, 2008

 

10

 

$

25,000

 

65,558

 

$

656

 

$

1,886,467

 

$

(269,521

)

$

(47

)

$

1,642,555

 

 

Net income

 

 

 

 

 

 

53,726

 

 

53,726

 

$

53,726

 

Preferred stock dividends

 

 

 

 

 

 

(2,000

)

 

(2,000

)

 

Common stock dividends

 

 

 

 

 

 

(168,792

)

 

(168,792

)

 

Redemption of common units for common stock

 

 

 

547

 

5

 

16,243

 

 

 

16,248

 

 

Shares issued under Dividend Reinvestment and Stock Purchase Plan

 

 

 

10

 

 

319

 

 

 

319

 

 

Stock options exercised

 

 

 

82

 

 

2,311

 

 

 

2,311

 

 

Comprehensive Gain:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gain on marketable securities available for sale

 

 

 

 

 

 

 

518

 

518

 

518

 

Directors Deferred comp. plan

 

 

 

 

 

388

 

 

 

388

 

 

Issuance of restricted stock

 

 

 

375

 

3

 

1,965

 

 

 

1,968

 

 

Stock Compensation

 

 

 

 

2

 

2,949

 

 

 

2,951

 

 

Cancellation of restricted stock

 

 

 

(2

)

 

(60

)

 

 

(60

)

 

Repurchase of Common Stock

 

 

 

(151

)

(2

)

(5,196

)

 

 

(5,198

)

 

Reclassification adjustment for realized gain included in net income

 

 

 

 

 

 

 

(471

)

(471

)

(471

)

Balance at December 31, 2008

 

10

 

$

25,000

 

66,419

 

$

664

 

$

1,905,386

 

$

(386,587

)

 

$

1,544,463

 

$

53,773

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

25



 

Statements of Funds from Operations

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

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Net income (loss) available to common shareholders

 

$

(4,136

)

$

15,849

 

$

51,726

 

$

108,466

 

Add: Minority interest in Operating Partnership

 

(934

)

3,562

 

11,817

 

16,126

 

Minority interest in discontinued operations

 

 

 

 

8,374

 

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

 

55,955

 

53,598

 

215,556

 

204,937

 

Real estate-related depreciation and amortization on discontinued operations

 

 

 

 

424

 

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

 

 

 

 

(44,414

)

Funds from operations available to common shareholders (b)

 

$

50,885

 

$

73,009

 

$

279,099

 

$

293,913

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

 

80,501

 

82,138

 

80,648

 

82,500

 

 

 

 

 

 

 

 

 

 

 

Funds from operations per share/unit – diluted

 

$

0.63

 

$

0.89

 

$

3.46

 

$

3.56

 

 

 

 

 

 

 

 

 

 

 

Dividend declared per common share

 

$

0.64

 

$

0.64

 

$

2.56

 

$

2.56

 

 

 

 

 

 

 

 

 

 

 

Dividend payout ratios:

 

 

 

 

 

 

 

 

 

Funds from operations-diluted

 

101.25

%

72.00

%

73.97

%

71.86

%

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

Non-incremental revenue generating capital expenditures:

 

 

 

 

 

 

 

 

 

Building improvements

 

$

4,070

 

$

3,822

 

$

11,562

 

$

10,875

 

Tenant improvements and leasing commissions

 

$

12,479

 

$

12,886

 

$

50,557

 

$

56,759

 

Straight-line rent adjustments (d)

 

$

3,061

 

$

1,775

 

$

8,305

 

$

11,161

 

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

 

$

2,081

 

$

1,911

 

$

8,069

 

$

5,326

 

Gain on reduction of other obligations

 

$

9,062

 

 

$

9,062

 

 

Impairment charges included in equity in earnings (loss)

 

$

38,938

 

 

$

38,938

 

 

 


(a)                      Includes the Company’s share from unconsolidated joint ventures of $5,956 and $5,125 for the three months ended December 31, 2008 and 2007, respectively and $21,250 and $21,875 for the twelve months ended December 31, 2008 and 2007, respectively.

(b)                    Funds from operations is calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT).  See “Information About FFO” on page 11.

(c)                      Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (14,826 shares and 15,037 shares for the three months ended December 31, 2008 and 2007, respectively, and 14,915 shares and 15,190 shares for the twelve months ended December 31, 2008 and 2007, respectively), plus dilutive Common Stock Equivalents (i.e. stock options).  See reconciliation of basic to diluted shares/units on page 28.

(d)                     Includes the Company’s share from unconsolidated joint ventures of $103 and $715 for the three months ended December 31, 2008 and 2007, respectively and $1,003 and $3,068 for the twelve months ended December 31, 2008 and 2007, respectively.

(e)                      Includes the Company’s share from unconsolidated joint ventures of $455 and $370 for three months ended December 31, 2008 and 2007, respectively and $1,695 and $1,467 for the twelve months ended December 31, 2008 and 2007, respectively.

 

26



 

Statements of Funds from Operations Per Diluted Share

and Funds from Operations Excluding Certain Non-Cash Items Per Diluted Share

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

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Net income (loss) available to common shareholders

 

$

(0.06

)

$

0.24

 

$

0.79

 

$

1.61

 

Add: 

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

 

0.70

 

0.65

 

2.67

 

2.48

 

 

Real estate-related depreciation and amortization on discontinued operations

 

 

 

 

0.01

 

Deduct: 

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

 

 

 

 

(0.54

)

 

Minority interest/rounding adjustment

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations available to common shareholders (b)

 

$

0.63

 

$

0.89

 

$

3.46

 

$

3.56

 

Add: 

Non-cash impairment charges from equity in earnings (loss) in unconsolidated joint ventures

 

0.48

 

 

0.48

 

 

Deduct: Non-cash gain from reduction of other obligations

 

(0.11

)

 

(0.11

)

 

 

 

 

 

 

 

 

 

 

 

FFO Excluding Items

 

$

1.00

 

$

0.89

 

$

3.83

 

$

3.56

 

 

 

 

 

 

 

 

 

 

 

Dividend payout ratio for FFO Excluding Items

 

63.80

%

72.00

%

66.82

%

71.86

%

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

 

80,501

 

82,138

 

80,648

 

82,500

 

 


(a)   Includes the Company’s share from unconsolidated joint ventures of $0.07 and $0.06 for the three months ended December 31, 2008 and 2007, respectively and $0.26 and $0.27 for the twelve months ended December 31, 2008 and 2007, respectively.

(b)   Funds from operations is calculated in accordance with the definition of FFO of the National Association of Real Estate Investment Trusts (NAREIT).  See “Information About FFO” on page 11.

(c)   Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (14,826 shares and 15,037 shares for the three months ended December 31, 2008 and 2007, respectively and 14,915 and 15,190 for the twelve months ended December 31, 2008 and 2007, respectively), plus dilutive Common Stock Equivalents (i.e. stock options).  See reconciliation of basic to diluted shares/units on page 28.

 

27



 

Reconciliation of Basic-to-Diluted Shares/Units

(in thousands)

 

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

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Basic weighted average shares outstanding:

 

65,640

 

66,903

 

65,489

 

67,026

 

Add: Weighted average common units

 

14,826

 

15,037

 

14,915

 

15,190

 

Basic weighted average shares/units:

 

80,466

 

81,940

 

80,404

 

82,216

 

Add: Stock options

 

 

113

 

95

 

185

 

Restricted Stock Awards

 

35

 

85

 

149

 

99

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding:

 

80,501

 

82,138

 

80,648

 

82,500

 

 

28



 

IV.  VALUE CREATION PIPELINE

 

29



 

IV. VALUE CREATION PIPELINE

 

Operating Property Acquisitions

(dollars in thousands)

 

For the year ended December 31, 2008

 

None

 

For the year ended December 31, 2007

 

Acquisition
Date

 

Property/Address

 

Location

 

# of
Bldgs.

 

Rentable
Square Feet

 

Investment by
Company

 

Office:

 

 

 

 

 

 

 

 

 

 

 

05/08/07

 

AAA Properties (a) (c)

 

Hamilton Township, Mercer County, NJ

 

2

 

69,232

 

$

9,048

 

06/11/07

 

125 Broad Street (b) (c)

 

New York, New York County, NY

 

1

 

524,476

 

274,091

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Property Acquisitions:

 

 

 

3

 

593,708

 

$

283,139

 

 


(a)   Included in this transaction was the acquisition of two parcels of developable land aggregating approximately 13 acres.

(b)   Acquisition represented two units of office condominium interests, which collectively comprise floors 2 through 16, or 39.6 percent, of the 40-story, 1.2 million square-foot building.

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

 

30



 

Properties Commencing Initial Operations

(dollars in thousands)

 

For the year ended December 31, 2008

 

None

 

For the year ended December 31, 2007

 

Date Placed in Service

 

Property/Address

 

Location

 

# of
Bldgs.

 

Rentable
Square Feet

 

Cost
Incurred

 

Office
Majority Owned:

 

 

 

 

 

 

 

 

 

 

 

05/08/07

 

700 Horizon Drive

 

Hamilton Township, Mercer County, NJ

 

1

 

120,000

 

$

16,415

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Joint Ventures:

 

 

 

 

 

 

 

 

 

 

 

03/01/07

 

100 Kimball Drive

 

Parsippany, Morris County, NJ

 

1

 

175,000

 

39,076

 

09/08/07

 

Red Bank Corporate Plaza

 

Red Bank, Monmouth County, NJ

 

1

 

92,878

 

23,735

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Properties Commencing Initial Operations:

 

3

 

387,878

 

$

79,226

 

 

31



 

Summary of Construction Projects

(dollars in thousands)

 

Project

 

Location

 

Type of Space

 

Estimated
Placed in
Service
Date

 

Number
Of
Buildings

 

Square
Feet

 

Costs
Incurred
Through
12/31/08

 

Total
Estimated
Costs

 

Current
% Leased

 

Company
Effective
Ownership

 

Majority Owned:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wyndham Build-to-Suit

 

Parsippany, NJ

 

Office

 

2009-1Q

 

1

 

250,000

 

$

52,548

 

$

64,837

 

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

1

 

250,000

 

$

52,548

 

$

64,837

 

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated
Joint Ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Jefferson

 

Parsippany, NJ

 

Office

 

2009-1Q

 

1

 

100,000

 

$

17,664

 

$

28,351

 

0.0

%

8.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

1

 

100,000

 

$

17,664

 

$

28,351

 

0.0

%

8.33

%

 

32



 

Summary of Land Parcels

 

Site

 

Town/City

 

State

 

Acres

 

Development
Potential
(Sq. Ft.)

 

Type of Space

 

55 Corporate Drive (a)

 

Bridgewater

 

NJ

 

30.0

 

205,000

 

Office

 

Horizon Center

 

Hamilton Township

 

NJ

 

5.3

 

68,000

 

Office/Flex/Retail

 

3 & 5 AAA Drive (b)

 

Hamilton Township

 

NJ

 

17.5

 

112,000

 

Office

 

6 AAA Drive

 

Hamilton Township

 

NJ

 

2.4

 

32,000

 

Office

 

2 South Gold Drive (c)

 

Hamilton Township

 

NJ

 

9.5

 

75,000

 

Office

 

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

 

Jersey City

 

NJ

 

3.6

 

1,225,000

 

Office

 

Harborside Financial Center (d)

 

Jersey City

 

NJ

 

6.5

 

3,113,500

 

Office

 

One Newark Center (a)

 

Newark

 

NJ

 

1.0

 

400,000

 

Office

 

Mack-Cali Business Campus

 

Parsippany & Hanover

 

NJ

 

86.8

 

1,100,000

 

Office

 

3 Campus Drive

 

Parsippany

 

NJ

 

10.0

 

124,000

 

Office

 

Red Bank Corporate Plaza II (a)

 

Red Bank

 

NJ

 

1.0

 

18,563

 

Office

 

Commercenter

 

Totowa

 

NJ

 

5.8

 

30,000

 

Office/Flex

 

Princeton Metro

 

West Windsor

 

NJ

 

10.0

 

97,000

 

Office

 

Princeton Overlook II

 

West Windsor

 

NJ

 

10.0

 

149,500

 

Office

 

Mack-Cali Princeton Executive Park

 

West Windsor

 

NJ

 

59.9

 

760,000

 

Office/Hotel

 

Meadowlands Xanadu (a)

 

East Rutherford

 

NJ

 

13.8

 

1,760,000

 

Office

 

Meadowlands Xanadu (a)

 

East Rutherford

 

NJ

 

3.2

 

500,000

 

Hotel

(e)

Elmsford Distribution Center (f)

 

Elmsford

 

NY

 

14.5

 

100,000

 

Warehouse

 

Mid-Westchester Executive Park

 

Hawthorne

 

NY

 

7.2

 

82,250

 

Office/Flex

 

South Westchester Executive Park (f)

 

Yonkers

 

NY

 

52.4

 

350,000

 

Office/Flex

 

South Westchester Executive Park

 

Yonkers

 

NY

 

2.7

 

50,000

 

Office/Flex

 

Airport Business Center

 

Lester

 

PA

 

12.6

 

135,000

 

Office

 

Rose Tree Corporate Center

 

Media

 

PA

 

2.3

 

15,200

 

Office

 

Capital Office Park

 

Greenbelt

 

MD

 

43.0

 

600,000

 

Office

 

Eastpoint II

 

Lanham

 

MD

 

4.8

 

122,000

 

Office/Hotel

 

Downtown Crossing (a)

 

Boston

 

MA

 

1.5

 

1,481,000

 

Mixed-Used

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

417.3

 

12,705,013

 

 

 

 


(a)

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

(b)

This land parcel also includes an existing office building totaling 35,270 square feet.

(c)

This land parcel also includes an existing office building totaling 33,962 square feet.

(d)

In addition, there are 21 acres of riparian property.

(e)

Hotel project can comprise up to 520 rooms.

(f)

Mack-Cali holds an option to purchase this land.

 

33



 

Rental Property Sales

(dollars in thousands)

 

For the year ended December 31, 2008

 

None

 

For the year ended December 31, 2007

 

Sale
Date

 

Property/Address

 

Location

 

# of
Bldgs.

 

Rentable
Square
Feet

 

Net Sales
Proceeds

 

Net Book
Value

 

Realized
Gain/(Loss)

 

Office:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

05/10/07

 

1000 Bridgeport Avenue

 

Shelton, Fairfield County, Connecticut

 

1

 

133,000

 

$

16,411

 

$

13,782

 

$

2,629

 

06/11/07

 

500 W. Putnam Avenue

 

Greenwich, Fairfield County, Connecticut

 

1

 

121,250

 

54,344

 

18,113

 

36,231

 

07/13/07

 

100 & 200 Decadon Drive

 

Egg Harbor, Atlantic County, New Jersey

 

2

 

80,344

 

11,448

 

5,894

 

5,554

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Office Property Sales:

 

 

 

4

 

334,594

 

$

82,203

 

$

37,789

 

$

44,414

 

 

34



 

V.  PORTFOLIO/ LEASING STATISTICS

 

35



 

V.  PORTFOLIO/ LEASING STATISTICS

 

Leasing Statistics

(For the three months ended December 31, 2008)

 

Consolidated In-Service Portfolio
 
SUMMARY OF SPACE LEASED

 

 

 

 

 

 

 

LEASING ACTIVITY

 

 

 

 

 

 

 

Market

 

Sq. Ft.
Leased
9/30/08

 

Leased
Sq. Ft.
Acquired/Sold (a)

 

Expiring/
Adjustment
Sq. Ft. (b)

 

Incoming
Sq. Ft.

 

Net
Leasing
Activity

 

Sq. Ft.
Leased
12/31/08 (c)

 

Pct.
Leased
12/31/08

 

Pct.
Leased
9/30/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

12,250,193

 

 

(137,612

)

108,550

 

(29,062

)

12,221,131

 

92.5

%

92.7

%

Central NJ

 

4,779,560

 

 

(146,543

)

96,297

 

(50,246

)

4,729,314

 

92.4

%

93.4

%

Westchester Co., NY

 

4,532,701

 

 

(171,837

)

148,316

 

(23,521

)

4,509,180

 

94.2

%

94.7

%

Manhattan

 

524,476

 

 

 

 

 

524,476

 

100.0

%

100.0

%

Sub. Philadelphia

 

3,133,395

 

 

(184,552

)

148,935

 

(35,617

)

3,097,778

 

87.8

%

88.8

%

Fairfield, CT

 

525,854

 

 

(21,373

)

21,651

 

278

 

526,132

 

88.0

%

88.0

%

Washington, DC/MD

 

940,170

 

 

(34,097

)

31,127

 

(2,970

)

937,200

 

72.5

%

72.7

%

Rockland Co., NY

 

165,469

 

 

(18,210

)

13,300

 

(4,910

)

160,559

 

89.2

%

91.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

26,851,818

 

 

(714,224

)

568,176

 

(146,048

)

26,705,770

 

91.3

%

91.8

%

 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

 

Total sq. ft. as of September 30, 2008

 

29,245,361

 

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

 

 

Total sq. ft. as of December 31, 2008

 

29,245,361

 

 


(a)

 

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

(b)

 

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

(c)

 

Includes leases expiring December 31, 2008 aggregating 67,473 square feet for which no new leases were signed.

 

36



 

Leasing Statistics

(For the three months ended December 31, 2008)

 

Consolidated In-Service Portfolio (continued)
 
DETAIL OF TRANSACTION ACTIVITY

 

Detail by Market

 

Market

 

Property Type

 

# of
Trans-
actions

 

Total
Sq. Ft.

 

Sq. Ft.
New
Leases

 

Sq. Ft.
Renewed And
Other
Retained (a)

 

Wtd.
Avg.
Term
(Yrs.)

 

Wtd.
Avg.
Base
Rent (b)

 

Leasing Costs
Per Sq. Ft.
Per Year (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

Office

 

22

 

108,550

 

60,723

 

47,827

 

5.3

 

26.90

 

3.75

 

Central NJ

 

Office

 

17

 

77,519

 

27,097

 

50,422

 

4.1

 

26.94

 

3.74

 

 

 

Office/Flex

 

3

 

18,778

 

 

18,778

 

2.4

 

16.32

 

2.22

 

Westchester Co., NY

 

Office

 

12

 

32,280

 

13,472

 

18,808

 

3.9

 

24.23

 

2.78

 

 

 

Office/Flex

 

14

 

116,036

 

26,162

 

89,874

 

4.6

 

13.85

 

1.53

 

Sub. Philadelphia

 

Office

 

19

 

63,500

 

8,854

 

54,646

 

2.5

 

24.20

 

2.94

 

 

 

Office/Flex

 

7

 

85,435

 

11,135

 

74,300

 

1.9

 

8.78

 

1.31

 

Fairfield Co., CT

 

Office

 

2

 

3,851

 

1,850

 

2,001

 

2.1

 

20.39

 

1.35

 

 

 

Office/Flex

 

2

 

17,800

 

 

17,800

 

1.5

 

17.75

 

3.12

 

Washington, DC/MD

 

Office

 

10

 

31,127

 

14,061

 

17,066

 

3.8

 

22.45

 

1.41

 

Rockland Co., NY

 

Office

 

4

 

13,300

 

 

13,300

 

4.9

 

27.39

 

2.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

112

 

568,176

 

163,354

 

404,822

 

3.8

 

20.15

 

2.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Detail by Property Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

86

 

330,127

 

126,057

 

204,070

 

4.1

 

25.65

 

3.28

 

 

 

Office/Flex

 

26

 

238,049

 

37,297

 

200,752

 

3.2

 

12.52

 

1.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

112

 

568,176

 

163,354

 

404,822

 

3.8

 

20.15

 

2.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant Retention:

 

Leases Retained

 

61.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sq. Ft. Retained

 

56.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 


(a)

 

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

(b)

 

Equals triple net rent plus common area costs and real estate taxes, as applicable.

(c)

 

Represents estimated workletter costs of $3,662,440 and commissions of $1,723,618 committed, but not necessarily expended, during the period for second generation space aggregating 547,934 square feet.

 

37



 

Leasing Statistics

(For the three months ended December 31, 2008)

 

Unconsolidated Joint Venture Properties
 
SUMMARY OF SPACE LEASED

 

 

 

 

 

Leased

 

LEASING ACTIVITY

 

 

 

 

 

 

 

Market

 

Sq. Ft.
Leased
9/30/08

 

Sq. Ft.
Acquired/
Sold (a)

 

Expiring/
Adjustment
Sq. Ft. (b)

 

Incoming
Sq. Ft.

 

Net
Leasing
Activity

 

Sq. Ft.
Leased
12/31/08

 

Pct.
Leased
12/31/08

 

Pct.
Leased
9/30/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

2,096,449

 

 

(76,136

)

75,954

 

(182

)

2,096,267

 

91.4

%

91.4

%

Central NJ

 

1,186,474

 

 

(169,286

)

174,021

 

4,735

 

1,191,209

 

91.9

%

91.6

%

Rockland Co., NY

 

122,620

 

(122,620

)

 

 

 

N/A

 

N/A

 

52.9

%

Boston, MA

 

211,962

 

 

 

13,910

 

13,910

 

225,872

 

33.9

%

31.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,617,505

 

(122,620

)

(245,422

)

263,885

 

18,463

 

3,513,348

 

82.6

%

80.6

%

 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

 

Total sq. ft. as of September 30, 2008

 

4,487,650

 

Total sq. ft. of properties sold this period

 

(232,000

)

Total sq. ft. as of December 31, 2008

 

4,255,650

 

 

DETAIL OF TRANSACTION ACTIVITY

 

Detail by Market

 

Market

 

# of
Transactions

 

Total
Sq. Ft.

 

Sq. Ft. New
Leases

 

Sq. Ft.
Renewed
And
Other
Retained (c)

 

Wtd. Avg.
Term
(Yrs.)

 

Wtd. Avg.
Base
Rent (d)

 

Leasing
Costs Per
Sq. Ft. Per
Year (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

5

 

75,954

 

4,193

 

71,761

 

1.7

 

27.06

 

1.69

 

Central NJ

 

10

 

174,021

 

97,939

 

76,082

 

4.3

 

24.90

 

3.07

 

Boston, MA

 

1

 

13,910

 

13,910

 

 

7.0

 

22.78

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

16

 

263,885

 

116,042

 

147,843

 

3.7

 

25.41

 

2.88

 

 


(a)

 

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

(b)

 

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

(c)

 

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

(d)

 

Equals triple net rent plus common area costs and real estate taxes, as applicable.

(e)

 

Represents estimated workletter costs of $1,155,455 and commissions of $1,293,204 committed, but not necessarily expended, during the period for second generation space aggregating 241,219 square feet.

 

38



 

Leasing Statistics

(For the year ended December 31, 2008)

 

Consolidated In-Service Portfolio
 
SUMMARY OF SPACE LEASED

 

 

 

 

 

 

 

LEASING ACTIVITY

 

 

 

 

 

 

 

Market

 

Sq. Ft.
Leased
12/31/07

 

Leased
Sq. Ft.
Acquired/Sold (a)

 

Expiring/
Adjustment
Sq. Ft. (b)

 

Incoming
Sq. Ft.

 

Net
Leasing
Activity

 

Sq. Ft.
Leased
12/31/08 (c)

 

Pct.
Leased
12/31/08

 

Pct.
Leased
12/31/07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

12,313,200

 

 

(1,103,954

)

1,011,885

 

(92,069

)

12,221,131

 

92.5

%

93.2

%

Central NJ

 

4,633,587

 

 

(460,057

)

555,784

 

95,727

 

4,729,314

 

92.4

%

90.5

%

Westchester Co., NY

 

4,625,884

 

 

(1,009,341

)

892,637

 

(116,704

)

4,509,180

 

94.2

%

96.6

%

Manhattan

 

524,476

 

 

 

 

 

524,476

 

100.0

%

100.0

%

Sub. Philadelphia

 

3,199,544

 

 

(1,141,480

)

1,039,714

 

(101,766

)

3,097,778

 

87.8

%

90.6

%

Fairfield, CT

 

511,543

 

 

(82,970

)

97,559

 

14,589

 

526,132

 

88.0

%

85.6

%

Washington, DC/MD

 

1,132,919

 

 

(358,183

)

162,464

 

(195,719

)

937,200

 

72.5

%

87.6

%

Rockland Co., NY

 

164,473

 

 

(28,875

)

24,961

 

(3,914

)

160,559

 

89.2

%

91.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

27,105,626

 

 

(4,184,860

)

3,785,004

 

(399,856

)

26,705,770

 

91.3

%

92.7

%

 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

 

Total sq. ft. as of December 31, 2007

 

29,245,361

 

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

 

 

Total sq. ft. as of December 31, 2008

 

29,245,361

 

 


(a)

 

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

(b)

 

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

(c)

 

Includes leases expiring December 31, 2008 aggregating 67,473 square feet for which no new leases were signed.

 

39



 

Leasing Statistics

(For the year ended December 31, 2008)

 

Consolidated In-Service Portfolio (continued)
 
DETAIL OF TRANSACTION ACTIVITY

 

Detail by Market

 

Market

 

Property Type

 

# of
Trans-
actions

 

Total
Sq. Ft.

 

Sq. Ft.
New
Leases

 

Sq. Ft.
Renewed And
Other
Retained (a)

 

Wtd.
Avg.
Term
(Yrs.)

 

Wtd.
Avg.
Base
Rent (b)

 

Leasing Costs
Per Sq. Ft.
Per Year (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

Office

 

108

 

937,621

 

345,564

 

592,057

 

7.7

 

31.44

 

4.14

 

 

 

Office/Flex

 

6

 

74,264

 

13,823

 

60,441

 

4.6

 

16.90

 

1.45

 

Central NJ

 

Office

 

71

 

496,610

 

267,951

 

228,659

 

5.6

 

24.55

 

4.36

 

 

 

Office/Flex

 

5

 

59,174

 

1,336

 

57,838

 

2.8

 

19.57

 

2.01

 

Westchester Co., NY

 

Office

 

78

 

289,677

 

62,132

 

227,545

 

4.4

 

28.57

 

2.64

 

 

 

Office/Flex

 

74

 

566,525

 

251,402

 

315,123

 

6.3

 

15.84

 

1.47

 

 

 

Industrial/Warehouse

 

4

 

36,435

 

 

36,435

 

5.0

 

20.48

 

0.58

 

Sub. Philadelphia

 

Office

 

57

 

685,451

 

199,065

 

486,386

 

5.2

 

28.71

 

2.74

 

 

 

Office/Flex

 

32

 

354,263

 

58,830

 

295,433

 

3.2

 

9.66

 

1.41

 

Fairfield Co., CT

 

Office

 

11

 

38,181

 

8,191

 

29,990

 

2.3

 

27.01

 

3.34

 

 

 

Office/Flex

 

4

 

59,378

 

4,650

 

54,728

 

4.0

 

18.88

 

1.11

 

Washington, DC/MD

 

Office

 

40

 

162,464

 

39,761

 

122,703

 

4.3

 

24.84

 

2.84

 

Rockland Co., NY

 

Office

 

9

 

24,961

 

3,346

 

21,615

 

4.3

 

27.39

 

2.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

499

 

3,785,004

 

1,256,051

 

2,528,953

 

5.6

 

24.32

 

3.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Detail by Property Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

374

 

2,634,965

 

926,010

 

1,708,955

 

6.0

 

28.61

 

3.63

 

 

 

Office/Flex

 

121

 

1,113,604

 

330,041

 

783,563

 

4.9

 

14.30

 

1.45

 

 

 

Industrial/Warehouse

 

4

 

36,435

 

 

36,435

 

5.0

 

20.48

 

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

499

 

3,785,004

 

1,256,051

 

2,528,953

 

5.6

 

24.32

 

3.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant Retention:

 

Leases Retained

 

60.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sq. Ft. Retained

 

60.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 


(a)

 

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

(b)

 

Equals triple net rent plus common area costs and real estate taxes, as applicable.

(c)

 

Represents estimated workletter costs of $41,161,359 and commissions of $20,277,198 committed, but not necessarily expended, during the period for second generation space aggregating 3,639,706 square feet.

 

40



 

Leasing Statistics

(For the year ended December 31, 2008)

 

Unconsolidated Joint Venture Properties
 
SUMMARY OF SPACE LEASED

 

 

 

 

 

Leased

 

LEASING ACTIVITY

 

 

 

 

 

 

 

Market

 

Sq. Ft.
Leased
12/31/07

 

Sq. Ft.
Acquired/
Sold (a)

 

Expiring/
Adjustment
Sq. Ft. (b

 

Incoming
Sq. Ft.

 

Net
Leasing
Activity

 

Sq. Ft.
Leased
12/31/08

 

Pct.
Leased
12/31/08

 

Pct.
Leased
12/31/07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

2,157,166

 

 

(274,988

)

214,089

 

(60,899

)

2,096,267

 

91.4

%

94.1

%

Central NJ

 

1,148,111

 

 

(258,259

)

301,357

 

43,098

 

1,191,209

 

91.6

%

88.6

%

Rockland Co., NY

 

152,983

 

(122,620

)

(65,158

)

34,795

 

(30,363

)

N/A

 

N/A

 

65.9

%

Boston, MA

 

181,909

 

 

 

43,963

 

43,963

 

225,872

 

33.9

%

27.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,640,169

 

(122,620

)

(598,405

)

594,204

 

(4,201

)

3,513,348

 

82.6

%

81.1

%

 

RECONCILIATION OF TOTAL PROPERTY SQUARE FOOTAGE

 

Total sq. ft. as of December 31, 2007

 

4,487,650

 

Total sq. ft. of properties sold this period

 

(232,000

)

Total sq. ft. as of December 31, 2008

 

4,255,650

 

 

 

DETAIL OF TRANSACTION ACTIVITY

 

Detail by Market

 

Market

 

# of
Transactions

 

Total
Sq. Ft.

 

Sq. Ft. New
Leases

 

Sq. Ft.
Renewed
And
Other
Retained (c)

 

Wtd. Avg.
Term
(Yrs.)

 

Wtd. Avg.
Base
Rent (d)

 

Leasing
Costs Per
Sq. Ft. Per
Year (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

21

 

214,089

 

48,408

 

165,681

 

4.7

 

26.91

 

2.09

 

Central NJ

 

27

 

301,357

 

165,976

 

135,381

 

4.9

 

24.42

 

3.19

 

Rockland Co., NY

 

1

 

34,795

 

34,795

 

 

10.0

 

10.70

 

0.48

 

Boston, MA

 

3

 

43,963

 

43,963

 

 

5.0

 

18.05

 

5.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

52

 

594,204

 

293,142

 

301,062

 

5.1

 

24.04

 

2.52

 

 


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

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

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

(d)         Equals triple net rent plus common area costs and real estate taxes, as applicable.

(e)          Represents estimated workletter costs of $3,312,225 and commissions of $2,948,466 committed, but not necessarily expended, during the period for second generation space aggregating 500,374 square feet.

 

41



 

Market Diversification

 

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

 

Market (MSA)

 

Annualized
Base Rental
Revenue
($) (a) (b) (c)

 

Percentage of
Company
Annualized Base
Rental Revenue (%)

 

Total
Property Size
Rentable
Area

 

Percentage of
Rentable Area
(%)

 

Newark, NJ (Essex-Morris-Union Counties)

 

117,466,146

 

19.8

 

5,847,318

 

20.0

 

Jersey City, NJ

 

116,768,070

 

19.7

 

4,317,978

 

14.8

 

Westchester-Rockland, NY

 

92,751,056

 

15.6

 

4,968,420

 

17.0

 

Bergen-Passaic, NJ

 

91,317,222

 

15.4

 

4,602,401

 

15.7

 

Philadelphia, PA-NJ

 

54,862,380

 

9.2

 

3,529,994

 

12.1

 

Washington, DC-MD-VA-WV

 

27,234,548

 

4.6

 

1,292,807

 

4.4

 

Monmouth-Ocean, NJ

 

26,626,509

 

4.5

 

1,620,863

 

5.5

 

Middlesex-Somerset-Hunterdon, NJ

 

21,072,538

 

3.5

 

986,760

 

3.4

 

Trenton, NJ

 

20,132,790

 

3.4

 

956,597

 

3.3

 

New York (Manhattan)

 

15,614,553

 

2.6

 

524,476

 

1.8

 

Stamford-Norwalk, CT

 

7,825,615

 

1.3

 

452,260

 

1.5

 

Bridgeport, CT

 

2,488,688

 

0.4

 

145,487

 

0.5

 

 

 

 

 

 

 

 

 

 

 

Total

 

594,160,115

 

100.0

 

29,245,361

 

100.0

 

 


(a)          Annualized base rental revenue is based on actual December 2008 billings times 12. For leases whose rent commences after January 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

(b)         Includes leases in effect as of the period end date, some of which have commencement dates in the future, and leases expiring December 31, 2008 aggregating 67,473 square feet and representing annualized rent of $1,429,664 for which no new leases were signed.

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

 

42



 

Industry Diversification

 

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

 

Industry Classification (a)

 

Annualized
Base Rental
Revenue
($) (b) (c) (d)

 

Percentage of
Company
Annualized Base
Rental Revenue (%)

 

Square
Feet Leased
(c) (d)

 

Percentage of
Total Company
Leased
Sq. Ft. (%)

 

Securities, Commodity Contracts & Other Financial

 

109,556,237

 

18.3

 

4,028,981

 

15.5

 

Insurance Carriers & Related Activities

 

54,445,581

 

9.2

 

2,232,752

 

8.6

 

Manufacturing

 

39,101,665

 

6.6

 

1,903,238

 

7.3

 

Telecommunications

 

30,878,765

 

5.2

 

1,652,846

 

6.3

 

Scientific Research/Development

 

27,225,267

 

4.6

 

1,042,572

 

4.0

 

Health Care & Social Assistance

 

26,210,965

 

4.4

 

1,261,848

 

4.8

 

Credit Intermediation & Related Activities

 

26,115,511

 

4.4

 

1,001,903

 

3.8

 

Computer System Design Services

 

24,727,137

 

4.2

 

1,166,996

 

4.4

 

Legal Services

 

23,475,533

 

4.0

 

911,400

 

3.5

 

Wholesale Trade

 

22,424,357

 

3.8

 

1,430,875

 

5.5

 

Other Professional

 

21,233,309

 

3.6

 

908,352

 

3.5

 

Accounting/Tax Prep.

 

18,415,549

 

3.1

 

737,618

 

2.8

 

Public Administration

 

16,463,841

 

2.8

 

625,452

 

2.4

 

Other Services (except Public Administration)

 

16,245,536

 

2.7

 

826,522

 

3.1

 

Retail Trade

 

15,332,211

 

2.6

 

903,338

 

3.4

 

Advertising/Related Services

 

15,319,667

 

2.6

 

613,511

 

2.3

 

Construction

 

11,316,256

 

1.9

 

509,980

 

1.9

 

Information Services

 

10,735,650

 

1.8

 

453,966

 

1.7

 

Arts, Entertainment & Recreation

 

10,138,144

 

1.7

 

636,794

 

2.4

 

Real Estate & Rental & Leasing

 

8,859,152

 

1.5

 

398,066

 

1.5

 

Architectural/Engineering

 

8,833,109

 

1.5

 

379,505

 

1.4

 

Admin & Support, Waste Mgt. & Remediation Services

 

8,000,799

 

1.3

 

431,165

 

1.6

 

Utilities

 

7,366,239

 

1.2

 

332,846

 

1.3

 

Transportation

 

6,673,603

 

1.1

 

361,855

 

1.4

 

Data Processing Services

 

6,097,582

 

1.0

 

245,431

 

0.9

 

Educational Services

 

5,406,123

 

0.9

 

271,621

 

1.0

 

Broadcasting

 

3,875,596

 

0.7

 

127,794

 

0.5

 

Publishing Industries

 

3,369,710

 

0.6

 

169,042

 

0.6

 

Management of Companies & Finance

 

3,038,119

 

0.5

 

124,089

 

0.5

 

Specialized Design Services

 

2,782,314

 

0.5

 

133,229

 

0.5

 

Other

 

10,496,588

 

1.7

 

415,442

 

1.6

 

 

 

 

 

 

 

 

 

 

 

Total

 

594,160,115

 

100.0

 

26,239,029

 

100.0

 

 


(a)          The Company’s tenants are classified according to the U.S. Government’s North American Industrial Classification System (NAICS).

(b)         Annualized base rental revenue is based on actual December 2008 billings times 12. For leases whose rent commences after January 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12. As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

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

(d)         Includes leases in effect as of the period end date, some of which have commencement dates in the future and leases expiring December 31, 2008 aggregating 67,473 square feet and representing annualized rent of $1,429,664 for which no new leases were signed.

 

43



 

Consolidated Portfolio Analysis (a)

(as of December 31, 2008)

 

Breakdown by Number of Properties

 

PROPERTY TYPE:

 

STATE

 

Office

 

% of
Total

 

Office/Flex

 

% of
Total

 

Industrial/
Warehouse

 

% of
Total

 

Stand-
Alone
Retail

 

% of
Total

 

Land
Leases

 

% of
Total

 

TOTALS
By State

 

% of
Total

 

New Jersey

 

99

 

38.8

%

49

 

19.2

%

 

 

 

 

 

 

148

 

58.0

%

New York

 

21

 

8.2

%

41

 

16.1

%

6

 

2.4

%

2

 

0.8

%

2

 

0.8

%

72

 

28.3

%

Pennsylvania

 

18

 

7.0

%

 

 

 

 

 

 

 

 

18

 

7.0

%

Connecticut

 

2

 

0.8

%

5

 

2.0

%

 

 

 

 

 

 

7

 

2.8

%

Wash., D.C./ Maryland

 

10

 

3.9

%

 

 

 

 

 

 

 

 

10

 

3.9

%

TOTALS By Type:

 

150

 

58.7

%

95

 

37.3

%

6

 

2.4

%

2

 

0.8

%

2

 

0.8

%

255

 

100.0

%

 


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

 

44



 

Consolidated Portfolio Analysis (a)

(as of December 31, 2008)

 

Breakdown by Square Footage

 

PROPERTY TYPE:

 

STATE

 

Office

 

% of
Total

 

Office/Flex

 

% of
Total

 

Industrial/
Warehouse

 

% of
Total

 

Stand-
Alone
Retail

 

% of
Total

 

TOTALS By
State

 

% of
Total

 

New Jersey

 

17,646,642

 

60.4

%

2,189,531

 

7.5

%

 

 

 

 

19,836,173

 

67.9

%

New York

 

2,739,384

 

9.4

%

2,348,812

 

8.0

%

387,400

 

1.3

%

17,300

 

0.1

%

5,492,896

 

18.8

%

Pennsylvania

 

2,025,738

 

6.9

%

 

 

 

 

 

 

2,025,738

 

6.9

%

Connecticut

 

324,747

 

1.1

%

273,000

 

0.9

%

 

 

 

 

597,747

 

2.0

%

Wash., D.C./Maryland

 

1,292,807

 

4.4

%

 

 

 

 

 

 

1,292,807

 

4.4

%

TOTALS By Type:

 

24,029,318

 

82.2

%

4,811,343

 

16.4

%

387,400

 

1.3

%

17,300

 

0.1

%

29,245,361

 

100.0

%

 


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

 

45



 

Consolidated Portfolio Analysis (a)

(Year ended December 31, 2008)

 

Breakdown by Base Rental Revenue (b)

(Dollars in thousands)

 

PROPERTY TYPE:

 

STATE

 

Office

 

% of
Total

 

Office/
Flex

 

% of
Total

 

Indust./
Warehouse

 

% of
Total

 

Stand-
Alone
Retail

 

% of
Total

 

Land
Leases

 

% of
Total

 

TOTALS
By State

 

% of
Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

$

385,084

 

64.7

%

$

19,365

 

3.3

%

 

 

 

 

 

 

$

404,449

 

68.0

%

New York

 

71,513

 

12.0

%

33,852

 

5.7

%

$

4,033

 

0.7

%

$

420

 

0.1

%

$

299

 

0.1

%

110,117

 

18.6

%

Pennsylvania

 

41,374

 

7.0

%

 

 

 

 

 

 

 

 

41,374

 

7.0

%

Connecticut

 

6,379

 

1.1

%

4,125

 

0.7

%

 

 

 

 

 

 

10,504

 

1.8

%

Wash., D.C./Maryland

 

27,454

 

4.6

%

 

 

 

 

 

 

 

 

27,454

 

4.6

%

TOTALS By Type:

 

$

531,804

 

89.4

%

$

57,342

 

9.7

%

$

4,033

 

0.7

%

$

420

 

0.1

%

$

299

 

0.1

%

$

593,898

 

100.0

%

 


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

(b)         Total base rent for the 12 months ended December 31, 2008, determined in accordance with GAAP.  Substantially all of the leases provide for annual base rents plus recoveries and escalation charges based upon the tenants’ proportionate share of and/or increases in real estate taxes and certain costs, as defined, and the pass through of charges for electrical usage.

 

46



 

Consolidated Portfolio Analysis (a) (b)

(as of December 31, 2008)

 

Breakdown by Percentage Leased
 

PROPERTY TYPE:

 

STATE

 

Office

 

Office/Flex

 

Industrial/Warehouse

 

Stand-Alone Retail

 

WEIGHTED AVG.
By State

 

New Jersey

 

92.5

%

91.4

%

 

 

92.4

%

New York

 

92.9

%

96.4

%

94.7

%

100.0

%

94.5

%

Pennsylvania

 

84.8

%

 

 

 

84.8

%

Connecticut

 

77.9

%

100.0

%

 

 

88.0

%

Washington, D.C./ Maryland

 

72.5

%

 

 

 

72.5

%

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVG. By Type:

 

90.7

%

94.3

%

94.7

%

100.0

%

91.3

%

 


(a)          Excludes 38 properties, aggregating approximately 4.3 million square feet, which are not consolidated by the Company, and parcels of land leased to others.

(b)         Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future as well as leases expiring December 31, 2008 aggregating 67,473 square feet for which no new leases were signed.

 

47



 

Property Listing

 

Office Properties

 

Property
Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008
Base
Rent
($000’s)
(b) (c)

 

Percentage
Of Total
2008
Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BERGEN COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Lawn

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17-17 Route 208 North

 

1987

 

143,000

 

63.2

 

2,150

 

0.36

 

23.79

 

21.29

 

Fort Lee

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Bridge Plaza

 

1981

 

200,000

 

82.3

 

3,753

 

0.63

 

22.80

 

19.87

 

2115 Linwood Avenue

 

1981

 

68,000

 

56.5

 

859

 

0.14

 

22.36

 

20.61

 

Little Ferry

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200 Riser Road

 

1974

 

286,628

 

100.0

 

2,076

 

0.35

 

7.24

 

6.69

 

Montvale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

95 Chestnut Ridge Road

 

1975

 

47,700

 

100.0

 

801

 

0.13

 

16.79

 

15.39

 

135 Chestnut Ridge Road

 

1981

 

66,150

 

99.7

 

1,539

 

0.26

 

23.34

 

19.59

 

Paramus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15 East Midland Avenue

 

1988

 

259,823

 

80.5

 

4,859

 

0.82

 

23.23

 

22.48

 

140 East Ridgewood Avenue

 

1981

 

239,680

 

93.0

 

4,686

 

0.79

 

21.02

 

18.87

 

461 From Road

 

1988

 

253,554

 

98.6

 

6,074

 

1.02

 

24.30

 

24.21

 

650 From Road

 

1978

 

348,510

 

88.8

 

7,301

 

1.22

 

23.59

 

20.65

 

61 South Paramus Avenue

 

1985

 

269,191

 

97.5

 

7,533

 

1.27

 

28.70

 

25.33

 

Ridgefield Park

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

105 Challenger Road

 

1992

 

150,050

 

100.0

 

4,271

 

0.72

 

28.46

 

26.14

 

Rochelle Park

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

120 Passaic Street

 

1972

 

52,000

 

99.6

 

1,402

 

0.24

 

27.07

 

25.51

 

365 West Passaic Street

 

1976

 

212,578

 

98.0

 

4,558

 

0.77

 

21.88

 

19.84

 

395 West Passaic Street

 

1979

 

100,589

 

98.5

 

2,343

 

0.39

 

23.65

 

19.86

 

Upper Saddle River

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Lake Street

 

1973/94

 

474,801

 

100.0

 

7,465

 

1.26

 

15.72

 

15.72

 

10 Mountainview Road

 

1986

 

192,000

 

72.2

 

3,759

 

0.63

 

27.12

 

24.70

 

Woodcliff Lake

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400 Chestnut Ridge Road

 

1982

 

89,200

 

100.0

 

1,950

 

0.33

 

21.86

 

16.32

 

470 Chestnut Ridge Road

 

1987

 

52,500

 

100.0

 

1,328

 

0.22

 

25.30

 

22.82

 

530 Chestnut Ridge Road

 

1986

 

57,204

 

100.0

 

1,246

 

0.21

 

21.78

 

20.21

 

50 Tice Boulevard

 

1984

 

235,000

 

99.1

 

6,281

 

1.06

 

26.97

 

24.78

 

300 Tice Boulevard

 

1991

 

230,000

 

98.2

 

5,741

 

0.97

 

25.42

 

22.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BURLINGTON COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Moorestown

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

224 Strawbridge Drive

 

1984

 

74,000

 

94.2

 

1,430

 

0.24

 

20.51

 

18.12

 

228 Strawbridge Drive

 

1984

 

74,000

 

100.0

 

1,226

 

0.21

 

16.57

 

15.39

 

232 Strawbridge Drive

 

1986

 

74,258

 

98.8

 

1,461

 

0.25

 

19.91

 

16.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ESSEX COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millburn

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 J.F. Kennedy Parkway

 

1980

 

247,476

 

100.0

 

7,495

 

1.26

 

30.29

 

26.21

 

Roseland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

101 Eisenhower Parkway

 

1980

 

237,000

 

87.4

 

5,382

 

0.91

 

25.98

 

23.44

 

103 Eisenhower Parkway

 

1985

 

151,545

 

78.9

 

2,721

 

0.46

 

22.76

 

19.51

 

105 Eisenhower Parkway

 

2001

 

220,000

 

91.9

 

4,891

 

0.82

 

24.19

 

18.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HUDSON COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jersey City

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harborside Financial Center Plaza 1

 

1983

 

400,000

 

100.0

 

11,186

 

1.88

 

27.97

 

24.39

 

Harborside Financial Center Plaza 2

 

1990

 

761,200

 

99.6

 

18,905

 

3.18

 

24.94

 

23.14

 

Harborside Financial Center Plaza 3

 

1990

 

725,600

 

99.3

 

18,132

 

3.05

 

25.17

 

23.36

 

 

48



 

Property Listing

 

Office Properties

(continued)

 

Property
Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008
Base
Rent
($000’s)
(b) (c)

 

Percentage
Of Total
2008
Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harborside Financial Center Plaza 4-A

 

2000

 

207,670

 

99.4

 

6,231

 

1.05

 

30.19

 

26.01

 

Harborside Financial Center Plaza 5

 

2002

 

977,225

 

100.0

 

35,459

 

5.96

 

36.29

 

30.30

 

101 Hudson Street

 

1992

 

1,246,283

 

100.0

 

30,148

 

5.07

 

24.19

 

21.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MERCER COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Township

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 AAA Drive

 

1981

 

35,270

 

62.6

 

547

 

0.09

 

24.77

 

20.74

 

2 South Gold Drive

 

1974

 

33,962

 

64.5

 

490

 

0.08

 

22.37

 

20.41

 

600 Horizon Drive

 

2002

 

95,000

 

100.0

 

1,373

 

0.23

 

14.45

 

14.45

 

700 Horizon Drive

 

2007

 

120,000

 

100.0

 

2,459

 

0.41

 

20.49

 

19.38

 

Princeton

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

103 Carnegie Center

 

1984

 

96,000

 

68.5

 

1,812

 

0.31

 

27.55

 

22.54

 

3 Independence Way

 

1983

 

111,300

 

91.8

 

1,343

 

0.23

 

13.14

 

10.39

 

100 Overlook Center

 

1988

 

149,600

 

100.0

 

5,052

 

0.85

 

33.77

 

28.76

 

5 Vaughn Drive

 

1987

 

98,500

 

100.0

 

2,555

 

0.43

 

25.94

 

22.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MIDDLESEX COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

East Brunswick

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

377 Summerhill Road

 

1977

 

40,000

 

100.0

 

353

 

0.06

 

8.83

 

8.65

 

Edison

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

343 Thornall Street (c)

 

1991

 

195,709

 

100.0

 

4,178

 

0.70

 

21.35

 

15.75

 

Piscataway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 Knightsbridge Road, Bldg. 3

 

1977

 

160,000

 

100.0

 

2,465

 

0.42

 

15.41

 

15.41

 

30 Knightsbridge Road, Bldg. 4

 

1977

 

115,000

 

100.0

 

1,771

 

0.30

 

15.40

 

15.40

 

30 Knightsbridge Road, Bldg. 5

 

1977

 

332,607

 

80.8

 

3,899

 

0.66

 

14.51

 

10.88

 

30 Knightsbridge Road, Bldg. 6

 

1977

 

72,743

 

63.8

 

206

 

0.03

 

4.44

 

2.13

 

Plainsboro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

500 College Road East

 

1984

 

158,235

 

88.1

 

4,172

 

0.70

 

29.93

 

27.16

 

Woodbridge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

581 Main Street

 

1991

 

200,000

 

100.0

 

5,286

 

0.89

 

26.43

 

22.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MONMOUTH COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Freehold

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Paragon Way

 

1989

 

44,524

 

44.4

 

380

 

0.06

 

19.22

 

13.51

 

3 Paragon Way

 

1991

 

66,898

 

75.8

 

1,251

 

0.21

 

24.67

 

19.19

 

4 Paragon Way

 

2002

 

63,989

 

100.0

 

1,221

 

0.21

 

19.08

 

18.11

 

100 Willowbrook Road

 

1988

 

60,557

 

74.8

 

923

 

0.16

 

20.38

 

17.79

 

Holmdel

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23 Main Street

 

1977

 

350,000

 

100.0

 

4,012

 

0.68

 

11.46

 

8.64

 

Middletown

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One River Centre Bldg. 1

 

1983

 

122,594

 

100.0

 

3,116

 

0.52

 

25.42

 

20.82

 

One River Centre Bldg. 2

 

1983

 

120,360

 

100.0

 

2,833

 

0.48

 

23.54

 

21.70

 

One River Centre Bldg. 3 and 4

 

1984

 

214,518

 

93.6

 

4,628

 

0.78

 

23.05

 

22.56

 

Neptune

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3600 Route 66

 

1989

 

180,000

 

100.0

 

2,400

 

0.40

 

13.33

 

12.06

 

Wall Township

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1305 Campus Parkway

 

1988

 

23,350

 

83.7

 

398

 

0.07

 

20.36

 

14.33

 

1350 Campus Parkway

 

1990

 

79,747

 

91.9

 

1,523

 

0.26

 

20.78

 

18.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MORRIS COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Florham Park

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

325 Columbia Turnpike

 

1987

 

168,144

 

89.7

 

3,665

 

0.62

 

24.30

 

20.80

 

 

49



 

Property Listing

 

Office Properties

(continued)

 

Property

Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008

Base
Rent
($000’s)
(b) (c)

 

Percentage

Of Total
2008
Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Morris Plains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

250 Johnson Road

 

1977

 

75,000

 

100.0

 

1,579

 

0.27

 

21.05

 

18.47

 

201 Littleton Road

 

1979

 

88,369

 

88.6

 

1,781

 

0.30

 

22.75

 

20.46

 

Morris Township

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

412 Mt. Kemble Avenue

 

1986

 

475,100

 

47.1

 

3,649

 

0.61

 

16.31

 

12.23

 

Parsippany

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 Campus Drive

 

1983

 

147,475

 

95.7

 

3,248

 

0.55

 

23.01

 

19.95

 

6 Campus Drive

 

1983

 

148,291

 

86.2

 

2,659

 

0.45

 

20.80

 

16.86

 

7 Campus Drive

 

1982

 

154,395

 

54.6

 

2,180

 

0.37

 

25.86

 

22.59

 

8 Campus Drive

 

1987

 

215,265

 

100.0

 

6,233

 

1.04

 

28.96

 

25.88

 

9 Campus Drive

 

1983

 

156,495

 

92.7

 

3,223

 

0.54

 

22.22

 

18.46

 

4 Century Drive

 

1981

 

100,036

 

77.4

 

1,694

 

0.29

 

21.88

 

19.54

 

5 Century Drive

 

1981

 

79,739

 

83.4

 

1,378

 

0.23

 

20.72

 

18.84

 

6 Century Drive

 

1981

 

100,036

 

94.7

 

1,377

 

0.23

 

14.54

 

9.30

 

2 Dryden Way

 

1990

 

6,216

 

100.0

 

99

 

0.02

 

15.93

 

14.64

 

4 Gatehall Drive

 

1988

 

248,480

 

98.6

 

6,092

 

1.03

 

24.87

 

21.83

 

2 Hilton Court

 

1991

 

181,592

 

100.0

 

5,513

 

0.93

 

30.36

 

27.30

 

1633 Littleton Road

 

1978

 

57,722

 

100.0

 

1,131

 

0.19

 

19.59

 

19.59

 

600 Parsippany Road

 

1978

 

96,000

 

92.4

 

1,630

 

0.27

 

18.38

 

14.24

 

1 Sylvan Way

 

1989

 

150,557

 

100.0

 

3,530

 

0.59

 

23.45

 

21.47

 

5 Sylvan Way

 

1989

 

151,383

 

96.5

 

4,130

 

0.70

 

28.27

 

24.97

 

7 Sylvan Way

 

1987

 

145,983

 

100.0

 

3,219

 

0.54

 

22.05

 

19.28

 

35 Waterview Boulevard

 

1990

 

172,498

 

82.5

 

3,979

 

0.67

 

27.96

 

24.57

 

5 Wood Hollow Road

 

1979

 

317,040

 

73.1

 

5,391

 

0.91

 

23.26

 

19.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PASSAIC COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clifton

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

777 Passaic Avenue

 

1983

 

75,000

 

87.4

 

1,536

 

0.26

 

23.43

 

21.27

 

Totowa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

999 Riverview Drive

 

1988

 

56,066

 

85.1

 

1,021

 

0.17

 

21.40

 

19.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOMERSET COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basking Ridge

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

222 Mt. Airy Road

 

1986

 

49,000

 

100.0

 

760

 

0.13

 

15.51

 

11.63

 

233 Mt. Airy Road

 

1987

 

66,000

 

100.0

 

1,315

 

0.22

 

19.92

 

16.71

 

Bernards

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

106 Allen Road

 

2000

 

132,010

 

98.9

 

3,219

 

0.54

 

24.66

 

18.76

 

Bridgewater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

721 Route 202/206

 

1989

 

192,741

 

81.2

 

3,685

 

0.62

 

23.55

 

18.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNION COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Clark

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Walnut Avenue

 

1985

 

182,555

 

97.3

 

4,557

 

0.77

 

25.66

 

22.24

 

Cranford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6 Commerce Drive

 

1973

 

56,000

 

82.4

 

998

 

0.17

 

21.63

 

18.96

 

11 Commerce Drive

 

1981

 

90,000

 

93.8

 

1,834

 

0.31

 

21.72

 

19.27

 

12 Commerce Drive

 

1967

 

72,260

 

95.0

 

967

 

0.16

 

14.09

 

12.13

 

14 Commerce Drive

 

1971

 

67,189

 

75.9

 

1,009

 

0.17

 

19.79

 

19.16

 

20 Commerce Drive

 

1990

 

176,600

 

100.0

 

4,458

 

0.75

 

25.24

 

21.82

 

25 Commerce Drive

 

1971

 

67,749

 

88.7

 

1,288

 

0.22

 

21.43

 

18.92

 

65 Jackson Drive

 

1984

 

82,778

 

97.5

 

1,888

 

0.32

 

23.39

 

20.30

 

 

50



 

Property Listing

 

Office Properties

(continued)

 

Property
Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008
Base
Rent
($000’s)
(b) (c)

 

Percentage
Of Total
2008

Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Providence

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

890 Mountain Avenue

 

1977

 

80,000

 

95.1

 

1,881

 

0.32

 

24.72

 

22.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New Jersey Office

 

 

 

17,646,642

 

92.5

 

385,084

 

64.83

 

23.58

 

20.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK COUNTY, NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125 Broad Street

 

1970

 

524,476

 

100.0

 

20,611

 

3.46

 

39.30

 

35.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROCKLAND COUNTY, NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Suffern

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400 Rella Boulevard

 

1988

 

180,000

 

89.2

 

3,736

 

0.63

 

23.27

 

21.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmsford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Clearbrook Road (c)

 

1975

 

60,000

 

91.9

 

1,105

 

0.19

 

20.04

 

18.17

 

101 Executive Boulevard

 

1971

 

50,000

 

43.0

 

569

 

0.10

 

26.47

 

24.14

 

555 Taxter Road

 

1986

 

170,554

 

80.1

 

3,731

 

0.63

 

27.31

 

15.93

 

565 Taxter Road

 

1988

 

170,554

 

91.4

 

4,042

 

0.68

 

25.93

 

21.50

 

570 Taxter Road

 

1972

 

75,000

 

72.7

 

1,404

 

0.24

 

25.75

 

23.75

 

Hawthorne

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Skyline Drive

 

1980

 

20,400

 

99.0

 

381

 

0.06

 

18.87

 

17.73

 

2 Skyline Drive

 

1987

 

30,000

 

58.6

 

339

 

0.06

 

19.28

 

15.93

 

7 Skyline Drive

 

1987

 

109,000

 

100.0

 

2,633

 

0.44

 

24.16

 

22.00

 

17 Skyline Drive

 

1989

 

85,000

 

100.0

 

1,630

 

0.27

 

19.18

 

16.34

 

19 Skyline Drive

 

1982

 

248,400

 

100.0

 

4,036

 

0.68

 

16.25

 

16.12

 

Tarrytown

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200 White Plains Road

 

1982

 

89,000

 

97.5

 

2,067

 

0.35

 

23.82

 

21.57

 

220 White Plains Road

 

1984

 

89,000

 

93.5

 

2,049

 

0.35

 

24.62

 

22.18

 

White Plains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Barker Avenue

 

1975

 

68,000

 

99.0

 

1,782

 

0.30

 

26.47

 

24.90

 

3 Barker Avenue

 

1983

 

65,300

 

100.0

 

1,742

 

0.29

 

26.68

 

24.24

 

50 Main Street

 

1985

 

309,000

 

99.6

 

9,881

 

1.66

 

32.11

 

29.12

 

11 Martine Avenue

 

1987

 

180,000

 

74.4

 

4,323

 

0.73

 

32.28

 

28.85

 

1 Water Street

 

1979

 

45,700

 

100.0

 

1,178

 

0.20

 

25.78

 

22.28

 

Yonkers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Executive Boulevard

 

1982

 

112,000

 

100.0

 

2,825

 

0.48

 

25.22

 

22.28

 

3 Executive Boulevard

 

1987

 

58,000

 

96.0

 

1,449

 

0.24

 

26.02

 

22.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New York Office

 

 

 

2,739,384

 

92.9

 

71,513

 

12.04

 

28.11

 

24.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHESTER COUNTY, PENNSYLVANIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Berwyn

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1000 Westlakes Drive

 

1989

 

60,696

 

95.7

 

1,591

 

0.27

 

27.39

 

26.37

 

1055 Westlakes Drive

 

1990

 

118,487

 

94.7

 

3,083

 

0.52

 

27.48

 

22.98

 

1205 Westlakes Drive

 

1988

 

130,265

 

86.9

 

3,054

 

0.51

 

26.98

 

23.47

 

1235 Westlakes Drive

 

1986

 

134,902

 

100.0

 

2,988

 

0.49

 

22.15

 

18.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DELAWARE COUNTY, PENNSYLVANIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lester

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Stevens Drive

 

1986

 

95,000

 

100.0

 

2,551

 

0.43

 

26.85

 

24.85

 

200 Stevens Drive

 

1987

 

208,000

 

100.0

 

5,604

 

0.94

 

26.94

 

25.27

 

300 Stevens Drive

 

1992

 

68,000

 

91.6

 

1,439

 

0.24

 

23.10

 

19.31

 

 

51



 

Property Listing

 

Office Properties

(continued)

 

Property
Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008
Base
Rent
($000’s)
(b) (c)

 

Percentage
Of Total
2008
Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Media

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1400 Providence Road — Center I

 

1986

 

100,000

 

94.2

 

2,112

 

0.36

 

22.42

 

19.98

 

1400 Providence Road — Center II

 

1990

 

160,000

 

95.0

 

2,758

 

0.46

 

18.14

 

15.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MONTGOMERY COUNTY, PENNSYLVANIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bala Cynwyd

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

150 Monument Road

 

1981

 

125,783

 

95.7

 

3,071

 

0.52

 

25.51

 

22.51

 

Blue Bell

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 Sentry Parkway

 

1982

 

63,930

 

58.3

 

836

 

0.14

 

22.43

 

22.14

 

5 Sentry Parkway East

 

1984

 

91,600

 

39.3

 

701

 

0.12

 

19.47

 

18.17

 

5 Sentry Parkway West

 

1984

 

38,400

 

31.5

 

253

 

0.04

 

20.92

 

18.44

 

16 Sentry Parkway

 

1988

 

93,093

 

96.4

 

2,384

 

0.40

 

26.57

 

24.35

 

18 Sentry Parkway

 

1988

 

95,010

 

85.6

 

2,019

 

0.34

 

24.83

 

22.50

 

King of Prussia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2200 Renaissance Boulevard

 

1985

 

174,124

 

65.1

 

2,598

 

0.44

 

22.92

 

18.41

 

Lower Providence

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1000 Madison Avenue

 

1990

 

100,700

 

66.4

 

1,322

 

0.22

 

19.77

 

14.63

 

Plymouth Meeting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1150 Plymouth Meeting Mall

 

1970

 

167,748

 

77.6

 

3,010

 

0.51

 

23.12

 

18.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Pennsylvania Office

 

 

 

2,025,738

 

84.8

 

41,374

 

6.95

 

24.10

 

21.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAIRFIELD COUNTY, CONNECTICUT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Norwalk

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40 Richards Avenue

 

1985

 

145,487

 

76.4

 

2,591

 

0.44

 

23.31

 

20.69

 

Stamford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1266 East Main Street

 

1984

 

179,260

 

79.2

 

3,788

 

0.63

 

26.68

 

23.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Connecticut Office

 

 

 

324,747

 

77.9

 

6,379

 

1.07

 

25.20

 

22.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WASHINGTON, D.C.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1201 Connecticut Avenue, NW

 

1940

 

169,549

 

100.0

 

6,806

 

1.14

 

40.14

 

36.44

 

1400 L Street, NW

 

1987

 

159,000

 

100.0

 

5,853

 

0.99

 

36.81

 

31.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total District of Columbia Office

 

 

 

328,549

 

100.0

 

12,659

 

2.13

 

38.53

 

34.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PRINCE GEORGE’S COUNTY, MARYLAND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenbelt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9200 Edmonston Road

 

1973

 

38,690

 

100.0

 

910

 

0.15

 

23.52

 

21.17

 

6301 Ivy Lane

 

1979

 

112,003

 

75.8

 

2,022

 

0.34

 

23.82

 

20.51

 

6303 Ivy Lane

 

1980

 

112,047

 

57.2

 

1,723

 

0.29

 

26.88

 

23.67

 

6305 Ivy Lane

 

1982

 

112,022

 

70.1

 

1,708

 

0.29

 

21.75

 

17.32

 

6404 Ivy Lane

 

1987

 

165,234

 

66.2

 

2,516

 

0.42

 

23.00

 

18.71

 

6406 Ivy Lane

 

1991

 

163,857

 

0.0

 

564

 

0.09

 

0.00

 

0.00

 

6411 Ivy Lane

 

1984

 

138,405

 

88.4

 

2,665

 

0.44

 

21.78

 

18.73

 

Lanham

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4200 Parliament Place

 

1989

 

122,000

 

90.8

 

2,687

 

0.45

 

24.26

 

22.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Maryland Office

 

 

 

964,258

 

63.1

 

14,795

 

2.47

 

24.31

 

21.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL OFFICE PROPERTIES

 

 

 

24,029,318

 

90.7

 

531,804

 

89.49

 

24.41

 

21.44

 

 

52



 

Property Listing

 

Office/Flex Properties

 

Property

Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008
Base
Rent
($000’s)
(b) (c)

 

Percentage
Of Total
2008
Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BURLINGTON COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Burlington

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Terri Lane

 

1991

 

64,500

 

100.0

 

556

 

0.09

 

8.62

 

5.30

 

5 Terri Lane

 

1992

 

74,555

 

74.1

 

643

 

0.11

 

11.64

 

9.63

 

Moorestown

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Commerce Drive

 

1986

 

49,000

 

74.1

 

123

 

0.02

 

3.39

 

1.87

 

101 Commerce Drive

 

1988

 

64,700

 

100.0

 

275

 

0.05

 

4.25

 

3.85

 

102 Commerce Drive

 

1987

 

38,400

 

87.5

 

224

 

0.04

 

6.67

 

5.24

 

201 Commerce Drive

 

1986

 

38,400

 

100.0

 

219

 

0.04

 

5.70

 

4.14

 

202 Commerce Drive

 

1988

 

51,200

 

100.0

 

237

 

0.04

 

4.63

 

2.95

 

1 Executive Drive

 

1989

 

20,570

 

81.1

 

157

 

0.03

 

9.41

 

6.41

 

2 Executive Drive

 

1988

 

60,800

 

100.0

 

478

 

0.08

 

7.86

 

5.67

 

101 Executive Drive

 

1990

 

29,355

 

99.7

 

284

 

0.05

 

9.70

 

7.62

 

102 Executive Drive

 

1990

 

64,000

 

100.0

 

474

 

0.08

 

7.41

 

6.86

 

225 Executive Drive

 

1990

 

50,600

 

67.6

 

239

 

0.04

 

6.99

 

5.17

 

97 Foster Road

 

1982

 

43,200

 

75.5

 

160

 

0.03

 

4.91

 

4.11

 

1507 Lancer Drive

 

1995

 

32,700

 

100.0

 

134

 

0.02

 

4.10

 

3.79

 

1245 North Church Street

 

1998

 

52,810

 

71.6

 

243

 

0.04

 

6.43

 

5.69

 

1247 North Church Street

 

1998

 

52,790

 

58.1

 

221

 

0.04

 

7.21

 

6.13

 

1256 North Church Street

 

1984

 

63,495

 

100.0

 

457

 

0.08

 

7.20

 

6.21

 

840 North Lenola Road

 

1995

 

38,300

 

100.0

 

361

 

0.06

 

9.43

 

7.81

 

844 North Lenola Road

 

1995

 

28,670

 

100.0

 

180

 

0.03

 

6.28

 

4.95

 

915 North Lenola Road

 

1998

 

52,488

 

100.0

 

273

 

0.05

 

5.20

 

4.36

 

2 Twosome Drive

 

2000

 

48,600

 

100.0

 

450

 

0.08

 

9.26

 

8.81

 

30 Twosome Drive

 

1997

 

39,675

 

77.8

 

283

 

0.05

 

9.17

 

7.22

 

31 Twosome Drive

 

1998

 

84,200

 

100.0

 

470

 

0.08

 

5.58

 

5.48

 

40 Twosome Drive

 

1996

 

40,265

 

100.0

 

290

 

0.05

 

7.20

 

5.84

 

41 Twosome Drive

 

1998

 

43,050

 

88.9

 

275

 

0.05

 

7.19

 

6.64

 

50 Twosome Drive

 

1997

 

34,075

 

100.0

 

257

 

0.04

 

7.54

 

7.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLOUCESTER COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Deptford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1451 Metropolitan Drive

 

1996

 

21,600

 

100.0

 

148

 

0.02

 

6.85

 

6.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MERCER COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Township

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Horizon Center Boulevard

 

1989

 

13,275

 

100.0

 

197

 

0.03

 

14.84

 

12.88

 

200 Horizon Drive

 

1991

 

45,770

 

85.3

 

604

 

0.10

 

15.47

 

14.09

 

300 Horizon Drive

 

1989

 

69,780

 

73.9

 

1,092

 

0.18

 

21.18

 

16.95

 

500 Horizon Drive

 

1990

 

41,205

 

94.3

 

616

 

0.10

 

15.85

 

15.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MONMOUTH COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wall Township

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1325 Campus Parkway

 

1988

 

35,000

 

100.0

 

655

 

0.11

 

18.71

 

14.06

 

1340 Campus Parkway

 

1992

 

72,502

 

100.0

 

948

 

0.16

 

13.08

 

10.10

 

1345 Campus Parkway

 

1995

 

76,300

 

95.9

 

926

 

0.16

 

12.66

 

10.10

 

1433 Highway 34

 

1985

 

69,020

 

78.4

 

543

 

0.09

 

10.03

 

7.82

 

1320 Wyckoff Avenue

 

1986

 

20,336

 

100.0

 

178

 

0.03

 

8.75

 

8.26

 

1324 Wyckoff Avenue

 

1987

 

21,168

 

100.0

 

231

 

0.04

 

10.91

 

9.12

 

 

53



 

Property Listing

 

Office/Flex Properties

(continued)

 

Property

Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008
Base
Rent
($000’s)
(b) (c)

 

Percentage
Of Total
2008
Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PASSAIC COUNTY, NEW JERSEY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totowa

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Center Court

 

1999

 

38,961

 

100.0

 

537

 

0.09

 

13.78

 

12.45

 

2 Center Court

 

1998

 

30,600

 

99.3

 

396

 

0.07

 

13.03

 

11.49

 

11 Commerce Way

 

1989

 

47,025

 

100.0

 

577

 

0.10

 

12.27

 

11.53

 

20 Commerce Way

 

1992

 

42,540

 

100.0

 

455

 

0.08

 

10.70

 

9.47

 

29 Commerce Way

 

1990

 

48,930

 

100.0

 

711

 

0.12

 

14.53

 

11.51

 

40 Commerce Way

 

1987

 

50,576

 

72.1

 

478

 

0.08

 

13.11

 

11.87

 

45 Commerce Way

 

1992

 

51,207

 

96.4

 

559

 

0.09

 

11.32

 

8.83

 

60 Commerce Way

 

1988

 

50,333

 

100.0

 

488

 

0.08

 

9.70

 

8.23

 

80 Commerce Way

 

1996

 

22,500

 

100.0

 

269

 

0.05

 

11.96

 

10.89

 

100 Commerce Way

 

1996

 

24,600

 

66.9

 

294

 

0.05

 

17.86

 

16.28

 

120 Commerce Way

 

1994

 

9,024

 

100.0

 

126

 

0.02

 

13.96

 

12.74

 

140 Commerce Way

 

1994

 

26,881

 

99.5

 

374

 

0.06

 

13.98

 

12.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New Jersey Office/Flex

 

 

 

2,189,531

 

91.4

 

19,365

 

3.28

 

9.68

 

8.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmsford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11 Clearbrook Road

 

1974

 

31,800

 

100.0

 

468

 

0.08

 

14.72

 

12.99

 

75 Clearbrook Road

 

1990

 

32,720

 

100.0

 

648

 

0.11

 

19.80

 

18.70

 

125 Clearbrook Road

 

2002

 

33,000

 

100.0

 

712

 

0.12

 

21.58

 

17.94

 

150 Clearbrook Road

 

1975

 

74,900

 

100.0

 

1,043

 

0.18

 

13.93

 

12.64

 

175 Clearbrook Road

 

1973

 

98,900

 

100.0

 

1,596

 

0.27

 

16.14

 

14.96

 

200 Clearbrook Road

 

1974

 

94,000

 

98.8

 

1,210

 

0.20

 

13.03

 

11.93

 

250 Clearbrook Road

 

1973

 

155,000

 

97.3

 

1,491

 

0.25

 

9.89

 

8.96

 

50 Executive Boulevard

 

1969

 

45,200

 

91.8

 

489

 

0.08

 

11.78

 

10.48

 

77 Executive Boulevard

 

1977

 

13,000

 

100.0

 

227

 

0.04

 

17.46

 

16.54

 

85 Executive Boulevard

 

1968

 

31,000

 

99.4

 

561

 

0.09

 

18.21

 

15.58

 

300 Executive Boulevard

 

1970

 

60,000

 

100.0

 

633

 

0.11

 

10.55

 

9.52

 

350 Executive Boulevard

 

1970

 

15,400

 

98.8

 

270

 

0.05

 

17.75

 

16.76

 

399 Executive Boulevard

 

1962

 

80,000

 

100.0

 

78

 

0.01

 

0.98

 

0.54

 

400 Executive Boulevard

 

1970

 

42,200

 

100.0

 

688

 

0.12

 

16.30

 

14.45

 

500 Executive Boulevard

 

1970

 

41,600

 

94.3

 

614

 

0.10

 

15.65

 

13.77

 

525 Executive Boulevard

 

1972

 

61,700

 

100.0

 

817

 

0.14

 

13.24

 

12.14

 

1 Westchester Plaza

 

1967

 

25,000

 

100.0

 

339

 

0.06

 

13.56

 

12.88

 

2 Westchester Plaza

 

1968

 

25,000

 

100.0

 

525

 

0.09

 

21.00

 

19.56

 

3 Westchester Plaza

 

1969

 

93,500

 

50.4

 

590

 

0.10

 

12.52

 

10.72

 

4 Westchester Plaza

 

1969

 

44,700

 

92.6

 

653

 

0.11

 

15.78

 

13.72

 

5 Westchester Plaza

 

1969

 

20,000

 

100.0

 

298

 

0.05

 

14.90

 

13.70

 

6 Westchester Plaza

 

1968

 

20,000

 

100.0

 

280

 

0.05

 

14.00

 

12.65

 

7 Westchester Plaza

 

1972

 

46,200

 

100.0

 

748

 

0.13

 

16.19

 

16.00

 

8 Westchester Plaza

 

1971

 

67,200

 

100.0

 

985

 

0.17

 

14.66

 

12.96

 

Hawthorne

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

200 Saw Mill River Road

 

1965

 

51,100

 

92.0

 

649

 

0.11

 

13.80

 

12.38

 

4 Skyline Drive

 

1987

 

80,600

 

92.2

 

1,349

 

0.23

 

18.15

 

15.41

 

5 Skyline Drive

 

1980

 

124,022

 

99.3

 

1,770

 

0.30

 

14.37

 

12.69

 

6 Skyline Drive

 

1980

 

44,155

 

100.0

 

376

 

0.06

 

8.52

 

8.47

 

8 Skyline Drive

 

1985

 

50,000

 

98.7

 

877

 

0.15

 

17.77

 

12.64

 

10 Skyline Drive

 

1985

 

20,000

 

84.4

 

326

 

0.05

 

19.31

 

14.69

 

 

54



 

Property Listing

 

Office/Flex Properties

(continued)

 

Property
Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008
Base
Rent
($000’s)
(b) (c)

 

Percentage
Of Total
2008
Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11 Skyline Drive

 

1989

 

45,000

 

100.0

 

804

 

0.14

 

17.87

 

17.04

 

12 Skyline Drive

 

1999

 

46,850

 

100.0

 

796

 

0.13

 

16.99

 

13.19

 

15 Skyline Drive

 

1989

 

55,000

 

100.0

 

1,075

 

0.18

 

19.55

 

16.49

 

Yonkers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Corporate Boulevard

 

1987

 

78,000

 

98.3

 

1,485

 

0.25

 

19.37

 

18.18

 

200 Corporate Boulevard South

 

1990

 

84,000

 

99.8

 

1,343

 

0.23

 

16.02

 

15.44

 

4 Executive Plaza

 

1986

 

80,000

 

100.0

 

1,385

 

0.23

 

17.31

 

14.28

 

6 Executive Plaza

 

1987

 

80,000

 

100.0

 

1,374

 

0.23

 

17.18

 

15.75

 

1 Odell Plaza

 

1980

 

106,000

 

99.9

 

1,435

 

0.24

 

13.55

 

12.76

 

3 Odell Plaza

 

1984

 

71,065

 

100.0

 

1,597

 

0.27

 

22.47

 

20.84

 

5 Odell Plaza

 

1983

 

38,400

 

89.2

 

456

 

0.08

 

13.31

 

12.09

 

7 Odell Plaza

 

1984

 

42,600

 

93.3

 

792

 

0.13

 

19.93

 

18.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New York Office/Flex

 

 

 

2,348,812

 

96.4

 

33,852

 

5.72

 

14.95

 

13.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FAIRFIELD COUNTY, CONNECTICUT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stamford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

419 West Avenue

 

1986

 

88,000

 

100.0

 

1,370

 

0.23

 

15.57

 

13.92

 

500 West Avenue

 

1988

 

25,000

 

100.0

 

410

 

0.07

 

16.40

 

14.40

 

550 West Avenue

 

1990

 

54,000

 

100.0

 

855

 

0.14

 

15.83

 

15.72

 

600 West Avenue

 

1999

 

66,000

 

100.0

 

804

 

0.14

 

12.18

 

11.62

 

650 West Avenue

 

1998

 

40,000

 

100.0

 

686

 

0.12

 

17.15

 

16.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Connecticut Office/Flex

 

 

 

273,000

 

100.0

 

4,125

 

0.70

 

15.11

 

14.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL OFFICE/FLEX PROPERTIES

 

 

 

4,811,343

 

94.3

 

57,342

 

9.70

 

12.64

 

11.10

 

 

55



 

Property Listing

 

Industrial/Warehouse, Retail and Land Properties

 

 

Property
Location

 

Year
Built

 

Net
Rentable
(Sq. Ft.)

 

Percentage
Leased
as of
12/31/08
(%) (a)

 

2008
Base
Rent
($000’s)
(b) (c)

 

Percentage
Of Total
2008
Base Rent
%

 

2008
Average
Base Rent
Per Sq. Ft.
($) (c) (d)

 

2008
Average
Effective
Rent Per
Sq. Ft.
($) (c) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmsford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Warehouse Lane

 

1957

 

6,600

 

100.0

 

86

 

0.01

 

13.03

 

12.73

 

2 Warehouse Lane

 

1957

 

10,900

 

100.0

 

164

 

0.03

 

15.05

 

14.59

 

3 Warehouse Lane

 

1957

 

77,200

 

100.0

 

337

 

0.06

 

4.37

 

4.03

 

4 Warehouse Lane

 

1957

 

195,500

 

96.7

 

2,010

 

0.34

 

10.63

 

9.67

 

5 Warehouse Lane

 

1957

 

75,100

 

81.4

 

924

 

0.16

 

15.11

 

13.41

 

6 Warehouse Lane

 

1982

 

22,100

 

100.0

 

512

 

0.09

 

23.17

 

21.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Industrial/Warehouse Properties

 

 

 

387,400

 

94.7

 

4,033

 

0.69

 

10.99

 

10.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tarrytown

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

230 White Plains Road

 

1984

 

9,300

 

100.0

 

195

 

0.03

 

20.97

 

19.68

 

Yonkers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Executive Boulevard

 

1986

 

8,000

 

100.0

 

225

 

0.04

 

28.13

 

28.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Retail Properties

 

 

 

17,300

 

100.0

 

420

 

0.07

 

24.28

 

23.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WESTCHESTER COUNTY, NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmsford

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

700 Executive Boulevard

 

 

 

 

114

 

0.02

 

 

 

Yonkers

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Enterprise Boulevard

 

 

 

 

185

 

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Land Leases

 

 

 

 

 

299

 

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PROPERTIES

 

 

 

29,245,361

 

91.3

 

593,898

 

100.00

 

22.24

 

19.54

 

 


(a)

Percentage leased includes all leases in effect as of the period end date, some of which have commencement dates in the future and leases expiring December 31, 2008 aggregating 67,473 square feet (representing 0.2 percent of the Company’s total net rentable square footage) for which no new leases were signed.

(b)

Total base rent for the 12 months ended December 31, 2008, determined in accordance with generally accepted accounting principles (“GAAP”).  Substantially all of the leases provide for annual base rents plus recoveries and escalation charges based upon the tenant’s proportionate share of and/or increases in real estate taxes and certain operating costs, as defined, and the pass through of charges for electrical usage.

(c)

Excludes space leased by the Company.

(d)

Base rent for the 12 months ended December 31, 2008, divided by net rentable square feet leased at December 31, 2008.

(e)

Total base rent for the 12 months ended December 31, 2008 minus total 2008 amortization of tenant improvements, leasing commission and other concessions and costs, determined in accordance with GAAP, divided by net rentable square feet leased at December 31, 2008.

 

56



 

Significant Tenants

 

The following table sets forth a schedule of the Company’s 50 largest tenants for the Consolidated Properties as of December 31, 2008, based upon annualized base rents:

 

 

 

Number of
Properties

 

Annualized
Base Rental
Revenue ($) (a)

 

Percentage of
Company
Annualized Base
Rental Revenue (%)

 

Square
Feet
Leased

 

Percentage
Total Company
Leased Sq. Ft. (%)

 

Year of
Lease
Expiration

 

National Union Fire Insurance

 

4

 

14,331,708

 

2.4

 

532,278

 

2.0

 

2019

(b)

Citigroup Global Markets, Inc.

 

6

 

14,170,242

 

2.4

 

462,077

 

1.8

 

2018

(c)

DB Services New Jersey, Inc.

 

2

 

10,905,426

 

1.8

 

402,068

 

1.5

 

2017

 

New Cingular Wireless PCS, LLC

 

3

 

8,995,940

 

1.5

 

405,530

 

1.5

 

2014

(d)

United States Of America-GSA

 

11

 

8,926,642

 

1.5

 

283,685

 

1.1

 

2017

(e)

Keystone Mercy Health Plan

 

2

 

8,761,006

 

1.5

 

303,149

 

1.2

 

2020

 

Prentice-Hall, Inc.

 

1

 

7,694,097

 

1.3

 

474,801

 

1.8

 

2014

 

Forest Research Institute, Inc.

 

2

 

7,463,777

 

1.3

 

202,857

 

0.8

 

2017

(f)

ICAP Securities USA, LLC

 

1

 

6,236,408

 

1.0

 

159,834

 

0.6

 

2017

 

Toys ‘R’ Us – NJ, Inc.

 

1

 

6,152,682

 

1.0

 

242,518

 

0.9

 

2012

 

Lehman Brothers Holdings, Inc.

 

1

 

5,835,986

 

1.0

 

270,063

 

1.0

 

2018

(g)

Daiichi Sankyo, Inc.

 

2

 

5,783,186

 

1.0

 

180,807

 

0.7

 

2022

(h)

TD Ameritrade Online Holdings

 

1

 

5,766,149

 

1.0

 

184,222

 

0.7

 

2015

 

Morgan Stanley & Co., Inc.

 

4

 

5,637,926

 

0.9

 

370,113

 

1.4

 

2016

(i)

Allstate Insurance Company

 

10

 

5,418,363

 

0.9

 

226,059

 

0.9

 

2017

(j)

KPMG, LLP

 

3

 

5,232,195

 

0.9

 

187,994

 

0.7

 

2014

(k)

Credit Suisse (USA), Inc.

 

1

 

5,212,307

 

0.9

 

153,464

 

0.6

 

2012

(l)

Merrill Lynch Pierce Fenner

 

2

 

5,108,037

 

0.9

 

298,640

 

1.1

 

2017

(m)

IBM Corporation

 

3

 

5,007,630

 

0.8

 

310,263

 

1.2

 

2012

(n)

National Financial Services

 

1

 

4,798,621

 

0.8

 

112,964

 

0.4

 

2012

 

Montefiore Medical Center

 

5

 

4,385,180

 

0.7

 

211,414

 

0.8

 

2019

(o)

Samsung Electronics America

 

1

 

4,184,278

 

0.7

 

150,050

 

0.6

 

2010

 

Vonage America, Inc.

 

1

 

3,934,000

 

0.7

 

350,000

 

1.3

 

2017

 

Bank Of Tokyo-Mitsubishi, Ltd.

 

1

 

3,872,785

 

0.7

 

137,076

 

0.5

 

2019

 

AT&T Corp.

 

1

 

3,805,000

 

0.6

 

275,000

 

1.0

 

2014

 

Wyndham Worldwide Corporation

 

1

 

3,773,775

 

0.6

 

150,951

 

0.6

 

2009

 

Arch Insurance Company

 

1

 

3,685,118

 

0.6

 

106,815

 

0.4

 

2024

 

SSB Realty, LLC

 

1

 

3,492,830

 

0.6

 

114,519

 

0.4

 

2009

 

American Institute of Certified Public Accountants

 

1

 

3,455,040

 

0.6

 

142,953

 

0.5

 

2012

 

Wyndham Worldwide Operations

 

1

 

3,211,626

 

0.5

 

145,983

 

0.6

 

2011

 

E*Trade Financial Corporation

 

1

 

3,124,160

 

0.5

 

106,573

 

0.4

 

2022

 

Dow Jones & Company, Inc.

 

1

 

3,057,773

 

0.5

 

92,312

 

0.4

 

2012

 

SunAmerica Asset Management

 

1

 

2,958,893

 

0.5

 

69,621

 

0.3

 

2018

 

United States Life Insurance Co.

 

1

 

2,880,000

 

0.5

 

180,000

 

0.7

 

2013

 

Shaw Facilities, Inc.

 

3

 

2,828,059

 

0.5

 

138,095

 

0.5

 

2015

(p)

Oppenheimer & Co., Inc.

 

1

 

2,808,712

 

0.5

 

104,008

 

0.4

 

2013

 

Tullett Prebon Holdings Corp.

 

1

 

2,787,758

 

0.5

 

113,041

 

0.4

 

2023

(q)

High Point Safety & Insurance

 

2

 

2,760,561

 

0.5

 

116,889

 

0.4

 

2020

 

Moody’s Advisors, Inc.

 

1

 

2,671,149

 

0.4

 

91,344

 

0.3

 

2011

(r)

AAA Mid-Atlantic, Inc.

 

2

 

2,523,550

 

0.4

 

129,784

 

0.5

 

2022

(s)

Bunge Management Services, Inc.

 

2

 

2,499,661

 

0.4

 

70,283

 

0.3

 

2013

(t)

Regus Business Centre Corp.

 

2

 

2,488,274

 

0.4

 

79,805

 

0.3

 

2011

 

J.P. Morgan Chase Bank, N.A.

 

4

 

2,478,137

 

0.4

 

94,010

 

0.4

 

2014

(u)

New Jersey Turnpike Authority

 

1

 

2,455,463

 

0.4

 

100,223

 

0.4

 

2017

 

Tradeweb Markets, LLC

 

1

 

2,453,235

 

0.4

 

64,976

 

0.2

 

2017

 

Natixis North America, Inc.

 

1

 

2,408,679

 

0.4

 

83,629

 

0.3

 

2021

 

Movado Group, Inc

 

1

 

2,317,604

 

0.4

 

93,907

 

0.4

 

2013

(v)

Nextel of New York, Inc.

 

2

 

2,225,875

 

0.4

 

97,435

 

0.4

 

2014

(w)

UBS Financial Services, Inc.

 

3

 

2,207,612

 

0.4

 

82,092

 

0.3

 

2016

(x)

Barr Laboratories, Inc.

 

1

 

2,119,597

 

0.4

 

89,510

 

0.3

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

237,292,712

 

39.9

 

9,545,684

 

36.2

 

 

 

 

See footnotes on subsequent page.

 

57



 

Significant Tenants

 

(Continued)

 


(a)

Annualized base rental revenue is based on actual December, 2008 billings times 12.  For leases whose rent commences after January 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

(b)

394,849 square feet expire in 2012; 20,311 square feet expire in 2013; 117,118 square feet expire 2019.

(c)

38,196 square feet expire in 2009; 330,900 square feet expire in 2010; 26,834 square feet expire in 2014; 26,262 square feet expire in 2016; 39,885 square feet expire in 2018.

(d)

333,145 square feet expire in 2013; 72,385 square feet expire in 2014.

(e)

7,008 square feet expire in 2009; 4,950 square feet expire in 2010; 9,901 square feet expire in 2011; 11,216 square feet expire in 2012; 58,392 square feet expire in 2013; 4,879 square feet expire in 2014; 180,729 square feet expire in 2015; 6,610 square feet expire in 2017.

(f)

22,785 square feet expire in 2009; 180,072 square feet expire in 2017.

(g)

198,559 square feet expire in 2010; 71,504 square feet expire in 2018.

(h)

8,907 square feet expire in 2013; 171,900 square feet expire in 2022.

(i)

7,000 square feet expire in 2009; 306,170 square feet expire in 2013; 29,654 square feet expire in 2015; 27,289 square feet expire in 2016.

(j)

12,823 square feet expire in 2009; 46,555 square feet expire in 2010; 83,693 square feet expire in 2011; 29,005 square feet expire in 2013; 53,983 square feet expire in 2017.

(k)

46,440 square feet expire in 2009; 57,204 square feet expire in 2010; 77,381 square feet expire in 2012; 6,969 square feet expire in 2014.

(l)

71,511 square feet expire in 2011; 81,953 square feet expire in 2012.

(m)

4,451 square feet expire in 2009; 294,189 square feet expire in 2017.

(n)

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

(o)

6,800 square feet expire in 2009; 5,850 square feet expire in 2014; 7,200 square feet expire in 2016; 30,872 square feet expire in 2017; 36,385 square feet expire in 2018; 124,307 square feet expire in 2019.

(p)

39,060 square feet expire in 2013; 99,035 square feet expire in 2015.

(q)

12,282 square feet expire in 2011; 100,759 square feet expire in 2023.

(r)

43,344 square feet expire in 2009; 36,193 square feet expire in 2010; 11,807 square feet expire in 2011.

(s)

9,784 square feet expire in 2017; 120,000 square feet expire in 2022.

(t)

19,500 square feet expire in 2009; 50,783 square feet expire in 2013.

(u)

73,480 square feet expire in 2009; 4,650 square feet expire in 2010; 15,880 square feet expire in 2014.

(v)

3,857 square feet expire in 2009; 90,050 square feet expire in 2013.

(w)

62,435 square feet expire in 2010; 35,000 square feet expire in 2014.

(x)

21,554 square feet expire in 2010; 23,373 square feet expire in 2013; 37,165 square feet expire in 2016.

 

58



 

Schedule of Lease Expirations

 

All Consolidated Properties

 

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

 

Year Of
Expiration/
Market

 

Number Of
Leases
Expiring (a)

 

Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)

 

Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)

 

Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)

 

Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)

 

Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009 (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

99

 

858,616

 

3.3

 

21,132,770

 

24.61

 

3.6

 

Central NJ

 

32

 

306,373

 

1.2

 

7,638,818

 

24.93

 

1.3

 

Westchester Co., NY

 

84

 

347,623

 

1.3

 

7,357,435

 

21.16

 

1.2

 

Manhattan

 

 

 

 

 

 

 

Sub. Philadelphia

 

25

 

104,392

 

0.4

 

1,505,217

 

14.42

 

0.3

 

Fairfield Co., CT

 

11

 

31,967

 

0.1

 

733,986

 

22.96

 

0.1

 

Washington, DC/MD

 

12

 

52,288

 

0.2

 

1,453,303

 

27.79

 

0.3

 

Rockland Co., NY

 

6

 

12,422

 

 

(d)

305,233

 

24.57

 

 

(d)

TOTAL – 2009

 

269

 

1,713,681

 

6.5

 

40,126,762

 

23.42

 

6.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern  NJ

 

114

 

1,081,773

 

4.1

 

25,055,505

 

23.16

 

4.3

 

Central NJ

 

72

 

521,533

 

2.0

 

12,019,480

 

23.05

 

2.0

 

Westchester Co., NY

 

102

 

503,774

 

1.9

 

10,595,247

 

21.03

 

1.8

 

Manhattan

 

2

 

330,900

 

1.2

 

10,711,233

 

32.37

 

1.8

 

Sub. Philadelphia

 

53

 

287,393

 

1.1

 

4,274,585

 

14.87

 

0.7

 

Fairfield Co., CT

 

10

 

44,177

 

0.2

 

1,128,559

 

25.55

 

0.2

 

Washington, DC/MD

 

32

 

169,568

 

0.7

 

4,754,838

 

28.04

 

0.8

 

Rockland Co., NY

 

5

 

8,848

 

 

(d)

228,069

 

25.78

 

 

(d)

TOTAL – 2010

 

390

 

2,947,966

 

11.2

 

68,767,516

 

23.33

 

11.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern  NJ

 

124

 

1,368,279

 

5.2

 

33,026,082

 

24.14

 

5.6

 

Central NJ

 

64

 

635,928

 

2.4

 

15,355,877

 

24.15

 

2.6

 

Westchester Co., NY

 

100

 

600,284

 

2.3

 

13,814,478

 

23.01

 

2.3

 

Manhattan

 

 

 

 

 

 

 

Sub. Philadelphia

 

68

 

649,972

 

2.5

 

11,523,768

 

17.73

 

1.9

 

Fairfield Co., CT

 

16

 

106,527

 

0.4

 

2,984,357

 

28.02

 

0.5

 

Washington, DC/MD

 

13

 

69,039

 

0.3

 

2,052,289

 

29.73

 

0.4

 

Rockland Co., NY

 

3

 

5,264

 

 

(d)

131,236

 

24.93

 

 

(d)

TOTAL – 2011

 

388

 

3,435,293

 

13.1

 

78,888,087

 

22.96

 

13.3

 

 

Schedule continued, with footnotes, on subsequent page.

 

59



 

Schedule of Lease Expirations

 

All Consolidated Properties (continued)

 

Year Of
Expiration

 

Number Of
Leases
Expiring (a)

 

Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)

 

Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)

 

Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)

 

Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)

 

Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

286

 

2,810,697

 

10.7

 

65,735,117

 

23.39

 

11.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

303

 

3,567,714

 

13.6

 

76,215,519

 

21.36

 

12.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

195

 

2,201,238

 

8.4

 

47,378,305

 

21.52

 

8.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

116

 

2,461,226

 

9.4

 

53,308,090

 

21.66

 

9.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

87

 

1,090,155

 

4.1

 

22,521,871

 

20.66

 

3.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

78

 

2,322,911

 

8.9

 

55,648,059

 

23.96

 

9.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

56

 

1,012,568

 

3.9

 

24,895,835

 

24.59

 

4.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

42

 

932,709

 

3.6

 

18,787,008

 

20.14

 

3.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 and thereafter

 

41

 

1,742,871

 

6.6

 

41,887,946

 

24.03

 

7.0

 

Totals/Weighted Average

 

2,251

 

26,239,029

(c)

100.0

 

594,160,115

 

22.64

 

100.0

 

 


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

(b)         Annualized base rental revenue is based on actual December 2008 billings times 12.  For leases whose rent commences after January 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

(c)          Includes leases expiring December 31, 2008 aggregating 58,223 square feet and representing annualized rent of $1,429,664 for which no new leases were signed.

(d)         Represents less than .05%

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

 

 

 

Square Feet

 

Square footage leased to commercial tenants

 

26,239,029

 

Square footage used for corporate offices, management offices, building use, retail tenants, food services, other ancillary service tenants and occupancy adjustments

 

466,741

 

Square footage unleased

 

2,539,591

 

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

 

29,245,361

 

 

60



 

Schedule of Lease Expirations

 

Office Properties

 

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

 

Year Of
Expiration/
Market

 

Number Of
Leases
Expiring (a)

 

Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)

 

Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)

 

Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)

 

Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)

 

Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009 (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

88

 

770,064

 

3.6

 

19,923,331

 

25.87

 

3.7

 

Central NJ

 

29

 

284,385

 

1.3

 

7,322,397

 

25.75

 

1.4

 

Westchester Co., NY

 

51

 

153,904

 

0.7

 

4,127,275

 

26.82

 

0.8

 

Manhattan

 

 

 

 

 

 

 

Sub. Philadelphia

 

18

 

46,244

 

0.2

 

1,081,773

 

23.39

 

0.2

 

Fairfield Co., CT

 

9

 

22,192

 

0.1

 

598,649

 

26.98

 

0.1

 

Washington, DC/MD

 

12

 

52,288

 

0.3

 

1,453,303

 

27.79

 

0.3

 

Rockland Co., NY

 

6

 

12,422

 

0.1

 

305,233

 

24.57

 

0.1

 

TOTAL – 2009

 

213

 

1,341,499

 

6.3

 

34,811,961

 

25.95

 

6.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

101

 

958,214

 

4.5

 

23,471,354

 

24.49

 

4.5

 

Central NJ

 

58

 

392,904

 

1.8

 

9,973,766

 

25.38

 

1.9

 

Westchester Co., NY

 

59

 

199,938

 

0.9

 

5,516,500

 

27.59

 

1.0

 

Manhattan

 

2

 

330,900

 

1.6

 

10,711,233

 

32.37

 

2.0

 

Sub. Philadelphia

 

32

 

132,313

 

0.6

 

3,129,888

 

23.66

 

0.6

 

Fairfield Co., CT

 

9

 

33,427

 

0.2

 

929,684

 

27.81

 

0.2

 

Washington, DC/MD

 

32

 

169,568

 

0.8

 

4,754,838

 

28.04

 

0.9

 

Rockland Co., NY

 

5

 

8,848

 

 

(d)

228,069

 

25.78

 

 

(d)

TOTAL – 2010

 

298

 

2,226,112

 

10.4

 

58,715,332

 

26.38

 

11.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

120

 

1,345,099

 

6.3

 

32,740,125

 

24.34

 

6.2

 

Central NJ

 

56

 

590,352

 

2.8

 

14,804,110

 

25.08

 

2.8

 

Westchester Co., NY

 

62

 

365,204

 

1.7

 

9,724,395

 

26.63

 

1.8

 

Manhattan

 

 

 

 

 

 

 

Sub. Philadelphia

 

49

 

402,184

 

1.9

 

9,816,565

 

24.41

 

1.9

 

Fairfield Co., CT

 

15

 

99,477

 

0.5

 

2,841,594

 

28.57

 

0.5

 

Washington, DC/MD

 

13

 

69,039

 

0.3

 

2,052,289

 

29.73

 

0.4

 

Rockland Co., NY

 

3

 

5,264

 

 

(d)

131,236

 

24.93

 

 

(d)

TOTAL – 2011

 

318

 

2,876,619

 

13.5

 

72,110,314

 

25.07

 

13.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

212

 

2,175,585

 

10.2

 

57,369,693

 

26.37

 

10.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

231

 

2,753,360

 

12.9

 

65,280,127

 

23.71

 

12.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

150

 

1,764,835

 

8.3

 

42,074,527

 

23.84

 

8.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

101

 

2,243,331

 

10.5

 

51,009,849

 

22.74

 

9.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

72

 

759,683

 

3.6

 

18,185,916

 

23.94

 

3.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

64

 

2,158,505

 

10.1

 

52,944,903

 

24.53

 

10.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

36

 

754,954

 

3.5

 

21,220,087

 

28.11

 

4.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

27

 

588,962

 

2.8

 

14,040,808

 

23.84

 

2.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 and thereafter

 

39

 

1,686,536

 

7.9

 

41,173,661

 

24.41

 

7.8

 

Totals/Weighted Average

 

1,761

 

21,329,981

(c)

100.0

 

528,937,178

 

24.80

 

100.0

 

 


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

(b)         Annualized base rental revenue is based on actual December 2008 billings times 12.  For leases whose rent commences after January 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

(c)          Includes leases expiring December 31, 2008 aggregating 41,559 square feet and representing annualized rent of $1,197,188 for which no new leases were signed.

(d)         Represents 0.05% or less.

 

61



 

Schedule of Lease Expirations

 

Office/Flex Properties

 

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

 

Year Of
Expiration/
Market

 

Number Of
Leases
Expiring (a)

 

Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)

 

Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)

 

Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)

 

Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)

 

Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009 (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

11

 

88,552

 

2.0

 

1,209,439

 

13.66

 

2.0

 

Central NJ

 

3

 

21,988

 

0.5

 

316,421

 

14.39

 

0.5

 

Westchester Co., NY

 

32

 

184,419

 

4.0

 

3,035,160

 

16.46

 

5.0

 

Sub. Philadelphia

 

7

 

58,148

 

1.3

 

423,444

 

7.28

 

0.7

 

Fairfield Co., CT

 

2

 

9,775

 

0.2

 

135,337

 

13.85

 

0.2

 

TOTAL – 2009

 

55

 

362,882

 

8.0

 

5,119,801

 

14.11

 

8.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

13

 

123,559

 

2.7

 

1,584,151

 

12.82

 

2.6

 

Central NJ

 

14

 

128,629

 

2.9

 

2,045,714

 

15.90

 

3.4

 

Westchester Co., NY

 

41

 

270,886

 

6.0

 

4,667,647

 

17.23

 

7.7

 

Sub. Philadelphia

 

21

 

155,080

 

3.4

 

1,144,697

 

7.38

 

1.9

 

Fairfield Co., CT

 

1

 

10,750

 

0.2

 

198,875

 

18.50

 

0.3

 

TOTAL – 2010

 

90

 

688,904

 

15.2

 

9,641,084

 

13.99

 

15.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern NJ

 

4

 

23,180

 

0.5

 

285,957

 

12.34

 

0.5

 

Central NJ

 

8

 

45,576

 

1.0

 

551,767

 

12.11

 

0.9

 

Westchester Co., NY

 

37

 

227,480

 

5.0

 

3,995,083

 

17.56

 

6.6

 

Sub. Philadelphia

 

19

 

247,788

 

5.5

 

1,707,203

 

6.89

 

2.8

 

Fairfield Co., CT

 

1

 

7,050

 

0.2

 

142,763

 

20.25

 

0.2

 

TOTAL – 2011

 

69

 

551,074

 

12.2

 

6,682,773

 

12.13

 

11.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

73

 

628,474

 

13.9

 

8,301,036

 

13.21

 

13.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

61

 

660,049

 

14.6

 

9,562,808

 

14.49

 

15.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

42

 

405,858

 

9.0

 

4,691,228

 

11.56

 

7.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

15

 

217,895

 

4.8

 

2,298,241

 

10.55

 

3.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

13

 

195,390

 

4.3

 

2,917,594

 

14.93

 

4.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

14

 

164,406

 

3.6

 

2,703,156

 

16.44

 

4.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

19

 

249,614

 

5.5

 

3,450,748

 

13.82

 

5.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

15

 

343,747

 

7.6

 

4,746,200

 

13.81

 

7.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 and thereafter

 

2

 

56,335

 

1.3

 

714,285

 

12.68

 

1.1

 

Totals/Weighted Average

 

468

 

4,524,628

(c)

100.0

 

60,828,954

 

13.44

 

100.0

 

 


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

(b)         Annualized base rental revenue is based on actual December 2008 billings times 12.  For leases whose rent commences after January 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above. Includes office/flex tenants only.  Excludes leases for amenity, retail, parking and month-to-month tenants.  Some tenants have multiple leases.

(c)          Includes leases expiring December 31, 2008 aggregating 16,664 square feet and representing annualized rent of $232,476 for which no new leases were signed.

 

62



 

Schedule of Lease Expirations

 

Industrial/Warehouse Properties

 

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

 

Year Of
Expiration

 

Number Of
Leases
Expiring (a)

 

Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)

 

Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)

 

Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)

 

Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)

 

Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

2

 

32,950

 

9.0

 

411,100

 

12.48

 

10.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2011

 

1

 

7,600

 

2.1

 

95,000

 

12.50

 

2.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

1

 

6,638

 

1.8

 

64,388

 

9.70

 

1.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

11

 

154,305

 

42.0

 

1,372,584

 

8.90

 

34.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

3

 

30,545

 

8.3

 

612,550

 

20.05

 

15.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2

 

135,082

 

36.8

 

1,418,361

 

10.50

 

35.7

 

Totals/Weighted Average

 

20

 

367,120

 

100.0

 

3,973,983

 

10.82

 

100.0

 

 


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

(b)         Annualized base rental revenue is based on actual December 2008 billings times 12.  For leases whose rent commences after January 1, 2009, annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, the historical results may differ from those set forth above.

 

Stand-Alone Retail Properties

 

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

 

Year Of
Expiration

 

Number Of
Leases
Expiring (a)

 

Net Rentable
Area Subject
To Expiring
Leases
(Sq. Ft.)

 

Percentage Of
Total Leased
Square Feet
Represented By
Expiring
Leases (%)

 

Annualized
Base Rental
Revenue Under
Expiring
Leases ($) (b)

 

Average Annual
Base Rent Per
Net Rentable
Square Foot
Represented
By Expiring
Leases ($)

 

Percentage Of
Annual Base
Rent Under
Expiring
Leases (%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

1

 

9,300

 

53.8

 

195,000

 

20.97

 

46.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

1

 

8,000

 

46.2

 

225,000

 

28.13

 

53.6

 

Totals/Weighted Average

 

2

 

17,300

 

100.0

 

420,000

 

24.28

 

100.0

 

 


(a)          Includes stand-alone retail property tenants only.

(b)         Annualized base rental revenue is based on actual December 2008 billings times 12.  For leases whose rent commences after January 1, 2009 annualized base rental revenue is based on the first full month’s billing times 12.  As annualized base rental revenue is not derived from historical GAAP results, historical results may differ from those set forth above.

 

63