Exhibit 99.2

 

M  A  C  K  -  C  A  L  I     R  E  A  L  T  Y     C  O  R  P  O  R  A  T  I  O  N

 

For Immediate Release

 

MACK-CALI REALTY CORPORATION

ANNOUNCES THIRD QUARTER 2017 RESULTS

 

Jersey City, New Jersey (November 7, 2017) - Mack-Cali Realty Corporation (NYSE: CLI) today reported its results for the third quarter 2017.

 

THIRD QUARTER 2017 HIGHLIGHTS

 

·         Achieved Funds from Operations and Core Funds from Operations per diluted share of $0.57 for the quarter;

 

·         Reported net income of $0.39 per diluted share for the quarter;

 

·         Increased Adjusted Funds from Operations by 93.2% to $39.6 million for the quarter ended September 30, 2017, as compared to $20.5 million for the comparable period in 2016;

 

·         Leased 747,562 square feet of office space and finished at 90.1% leased;

 

·         Grew rental rates by 14.7% on a GAAP basis and 0.1% on a cash basis;

 

·         Improved Roseland percent leased to 97.4%, up from 96.5% for the second quarter; 2017 deliveries of 1,000 units over 90% leased;

 

·         Completed installation of new NY Waterway ferry at Harborside which provides transportation to both midtown and WTC in six to eight minutes;

 

·         Completed $472 million of sales through first nine months of 2017; expect to complete or sign contracts for another $432 million of sales to be on pace to finish the sales program by early 2018; and

 

·         Declared $0.20 per share quarterly common stock dividend.

 

Michael J. DeMarco, chief executive officer, commented “We produced another strong quarter of operating results from both office and multifamily, and on our work to complete our sales process. Our completed capital improvements are getting great reaction from existing and prospective tenants that will support future leasing results.”

 

FINANCIAL HIGHLIGHTS

 

* All per share amounts presented below are on a diluted basis.

 

Net income (loss) available to common shareholders for the quarter ended September 30, 2017 amounted to $38.1 million, or $0.39 per share, as compared to $(8.5) million, or $(0.10) per share, for the quarter ended September 30, 2016.  For the nine months ended September 30, 2017, net income (loss) to common shareholders equaled $20.6 million, or $0.06 per share, as compared to $102.0 million, or $1.13 per share, for the same period last year. 

 

Funds from Operations (FFO) for the quarter ended September 30, 2017 amounted to $57.8 million, or $0.57 per share, as compared to $59.9 million, or $0.60 per share, for the quarter ended September 30, 2016.  For the nine months ended September 30, 2017, FFO equaled $174.1 million, or $1.73 per share, as compared to $172.2 million, or $1.71 per share, for the same period last year.

 

For the third quarter 2017, Core FFO was $0.57 per share.

 

Adjusted Funds from Operations (AFFO) increased by $19.1 million to $39.6 million for the quarter ended September 30, 2017, as compared to $20.5 million for the comparable period in 2016.

 

OPERATING HIGHLIGHTS

 

Mack-Cali’s consolidated Core, Waterfront and Flex properties were 90.1 percent leased at September 30, 2017, as compared to 89.9 percent leased at June 30, 2017 and 90.6 percent leased at December 31, 2016.

 



 

For the quarter ended September 30, 2017, the Company executed 51 leases at its consolidated in-service commercial portfolio totaling 747,562 square feet. Of these totals, 20 percent were for new leases and 80 percent were for lease renewals and other tenant retention transactions.  Rental rate roll up for third quarter 2017 transactions was 0.1 percent on a cash basis and 14.7 percent on a GAAP basis. 

 

BALANCE SHEET/CAPITAL MARKETS

 

As of September 30, 2017, the Company had a debt-to-undepreciated assets ratio of 46.2 percent compared to 47.5 percent at June 30, 2017 and 42.4 percent at September 30, 2016.   Net debt to EBITDA for the quarter ended September 30, 2017 was 8.0 times compared to 8.3 times for the quarter ended June 30, 2017.  The Company had an interest coverage ratio of 3.4 times for the quarter ended September 30, 2017 compared to 3.5 times for the quarter ended June 30, 2017 and 3.3 times for the quarter ended September 30, 2016.

 

DIVIDENDS

 

In September 2017, the Company’s Board of Directors declared a quarterly cash dividend of $0.20 per common share (indicating an annual rate of $0.80 per common share) for the third quarter 2017, which was paid on October 13, 2017 to shareholders of record as of October 3, 2017. The Company’s Core FFO dividend payout ratio for the quarter was 34.9 percent.

 

GUIDANCE/OUTLOOK

 

The Company provided updated net income and FFO per diluted share guidance for the full year 2017, as follows:

 

 

 

Full Year

 

 

 

2017 Range

 

Net income available to common shareholders

 

$0.02  -  $0.06

 

Add (deduct):

 

 

 

Real estate-related depreciation and amortization on continuing operations

 

2.24

 

Redemption value adjustment to redeemable noncontrolling interests

 

0.18

 

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

 

0.02

 

Gain on sale of investment in unconsolidated joint ventures

 

(0.23)

 

Funds from operations

 

$2.23  -  $2.27

 

 

This updated guidance reflects management’s view of current market conditions and certain assumptions with regard to rental rates, occupancy levels and other assumptions/projections. Actual results could differ from these estimates.

 

CONFERENCE CALL/SUPPLEMENTAL INFORMATION

 

An earnings conference call with management is scheduled for November 8, 2017 at 8:30 a.m. Eastern Time, which will be broadcast live via the Internet at:

https://edge.media-server.com/m6/p/r9qpfzum

 

The live conference call is also accessible by calling (323) 794-2423 and requesting the Mack-Cali conference call.

 

The conference call will be rebroadcast on Mack-Cali’s website at http://investors.mack-cali.com/corporate-profile beginning at 12:00 p.m. Eastern Time on November 8, 2017.

 

A replay of the call will also be accessible November 8, 2017 through November 15, 2017 by calling (719) 457-0820 and using the pass code, 8382926.

 

Copies of Mack-Cali’s Form 10-Q and Supplemental Operating and Financial Data are available on Mack-Cali’s website, as follows:

 

Third Quarter 2017 Form 10-Q:

http://investors.mack-cali.com/sec-filings

 

Third Quarter 2017 Supplemental Operating and Financial Data:

http://investors.mack-cali.com/quarterly-supplementals

 



 

In addition, these items are available upon request from:

Mack-Cali Investor Relations Department - Deidre Crockett

Harborside 3, 210 Hudson St., Ste. 400, Jersey City, New Jersey 07311

(732) 590-1025

 

INFORMATION ABOUT FFO

 

Funds from operations (“FFO”) is defined as net income (loss) before noncontrolling interests of unitholders, computed in accordance with generally accepted accounting principles (“GAAP”), excluding gains or losses from depreciable rental property transactions, and impairments related to depreciable rental property, 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 as FFO per share excludes the effect of depreciation, gains (or losses) from sales of properties and impairments related to depreciable rental property (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO per share can facilitate comparison of operating performance between equity REITs.

 

FFO per share should not be considered as an alternative to net income available to common shareholders 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 accompanying this press release.

 

Core FFO is defined as FFO, as adjusted for certain items to facilitate comparative measurement of the Company’s performance over time.  Core FFO is presented solely as supplemental disclosure that the Company’s management believes provides useful information to investors and analysts of its results, after adjusting for certain items to facilitate comparability of its performance from period to period. Core FFO is a non-GAAP financial measure that is not intended to represent cash flow and is not indicative of cash flows provided by operating activities as determined in accordance with GAAP.  As there is not a generally accepted definition established for Core FFO, the Company’s measures of Core FFO may not be comparable to the Core FFO reported by other REITs.  A reconciliation of net income per share to Core FFO in dollars and per share is included in the financial tables accompanying this press release.

 

ABOUT THE COMPANY

 

One of the country’s leading Real Estate Investment Trusts (REITs), Mack-Cali Realty Corporation is an owner, manager and developer of premier office and multifamily properties in select waterfront and transit-oriented markets throughout the Northeast. Mack-Cali is headquartered in Jersey City, New Jersey, and is the visionary behind the city’s flourishing waterfront, where the company is leading development, improvement and place-making initiatives for Harborside, a master-planned destination comprised of class A office, luxury apartments, diverse retail and restaurants, and public spaces.

 

A fully-integrated and self-managed company, Mack-Cali has provided world-class management, leasing, and development services throughout New Jersey and the surrounding region for two decades.  By regularly investing in its properties and innovative lifestyle amenity packages, Mack-Cali creates environments that empower tenants and residents to reimagine the way they work and live.

 

For more information on Mack-Cali Realty Corporation and its properties, visit www.mack-cali.com.

 

The information in this press release must be read in conjunction with, and is modified in its entirety by, the Quarterly Report on Form 10-Q (the “10-Q”) filed by the Company for the same period with the Securities and Exchange Commission (the “SEC”) and all of the Company’s other public filings with the SEC (the “Public Filings”). In particular, the financial information contained herein is subject to and qualified by reference to the financial statements contained in the 10-Q, the footnotes thereto and the limitations set forth therein. Investors may not rely on the press release without reference to the 10-Q and the Public Filings.

 

We consider portions of this report, including the documents incorporated by reference, to be forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended.  We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of such act.  Such forward-looking statements relate to, without limitation, our future economic

 



 

performance, plans and objectives for future operations and projections of revenue and other financial items.  Forward-looking statements can be identified by the use of words such as “may,” “will,” “plan,” “potential,” “projected,” “should,” “expect,” “anticipate,” “estimate,” “target,” “continue” or comparable terminology.  Forward-looking statements are inherently subject to risks and uncertainties, many of which we cannot predict with accuracy and some of which we might not even anticipate.  Although we believe that the expectations reflected in such forward-looking statements are based upon reasonable assumptions at the time made, we can give no assurance that such expectations will be achieved.  Future events and actual results, financial and otherwise, may differ materially from the results discussed in the forward-looking statements.  Readers are cautioned not to place undue reliance on these forward-looking statements.

 

Contact:

Michael J. DeMarco

Anthony Krug

Deidre Crockett

 

Chief Executive Officer

Chief Financial Officer

Vice President, Corporate Communications

 

(732) 590-1589

(732) 590-1030

and Investor Relations

 

mdemarco@mack-cali.com

tkrug@mack-cali.com

(732) 590-1025

 

 

 

dcrockett@mack-cali.com

 



 

Mack-Cali Realty Corporation

Consolidated Statements of Operations

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

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

REVENUES

 

 

 

 

 

 

 

 

 

Base rents

 

$

128,643

 

$

129,523

 

$

382,915

 

$

380,133

 

Escalations and recoveries from tenants

 

16,385

 

16,177

 

47,455

 

45,248

 

Real estate services

 

5,748

 

6,650

 

17,980

 

19,931

 

Parking income

 

5,766

 

3,443

 

15,047

 

10,131

 

Other income

 

3,476

 

1,724

 

9,274

 

4,224

 

Total revenues

 

160,018

 

157,517

 

472,671

 

459,667

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

Real estate taxes

 

21,300

 

20,606

 

63,609

 

66,250

 

Utilities

 

11,480

 

14,127

 

33,251

 

38,658

 

Operating services

 

26,312

 

25,553

 

80,495

 

76,309

 

Real estate services expenses

 

6,207

 

6,361

 

18,376

 

19,418

 

General and administrative

 

13,140

 

14,007

 

37,223

 

39,011

 

Acquisition-related costs

 

 

815

 

 

2,854

 

Depreciation and amortization

 

52,375

 

48,117

 

157,768

 

134,639

 

Total expenses

 

130,814

 

129,586

 

390,722

 

377,139

 

Operating income

 

29,204

 

27,931

 

81,949

 

82,528

 

 

 

 

 

 

 

 

 

 

 

OTHER (EXPENSE) INCOME

 

 

 

 

 

 

 

 

 

Interest expense

 

(25,634

)

(24,233

)

(70,898

)

(72,158

)

Interest and other investment income (loss)

 

762

 

1,262

 

1,358

 

739

 

Equity in earnings (loss) of unconsolidated joint ventures

 

(1,533

)

21,790

 

(4,882

)

19,622

 

Gain on change of control of interests

 

 

 

 

15,347

 

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

 

31,336

 

(17,053

)

(2,112

)

68,664

 

Gain on sale of investment in unconsolidated joint venture

 

10,568

 

 

23,131

 

5,670

 

Gain (loss) from extinguishment of debt, net

 

 

(19,302

)

(239

)

(6,882

)

Total other income (expense)

 

15,499

 

(37,536

)

(53,642

)

31,002

 

Net income (loss)

 

44,703

 

(9,605

)

28,307

 

113,530

 

Noncontrolling interest in consolidated joint ventures

 

447

 

65

 

865

 

460

 

Noncontrolling interest in Operating Partnership

 

(4,413

)

999

 

(2,412

)

(11,947

)

Redeemable noncontrolling interest

 

(2,683

)

 

(6,157

)

 

Net income (loss) available to common shareholders

 

$

38,054

 

$

(8,541

)

$

20,603

 

$

102,043

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

Net income (loss) available to common shareholders

 

$

0.39

 

$

(0.10

)

$

0.06

 

$

1.14

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

 

 

 

 

Net income (loss) available to common shareholders

 

$

0.39

 

$

(0.10

)

$

0.06

 

$

1.13

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

90,023

 

89,755

 

89,997

 

89,739

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

100,727

 

100,253

 

100,701

 

100,486

 

 



 

Mack-Cali Realty Corporation

Statements of Funds from Operations

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

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

Net income (loss) available to common shareholders

 

$

38,054

 

$

(8,541

)

$

20,603

 

$

102,043

 

Add (deduct): Noncontrolling interest in Operating Partnership

 

4,413

 

(999

)

2,412

 

11,947

 

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

 

57,231

 

52,371

 

172,144

 

147,872

 

Gain on sale of investment in unconsolidated joint venture

 

(10,568

)

 

(23,131

)

(5,670

)

Gain on change of control of interests

 

 

 

 

(15,347

)

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

 

(31,336

)

17,053

 

2,112

 

(68,664

)

Funds from operations (b)

 

$

57,794

 

$

59,884

 

$

174,140

 

$

172,181

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

 

100,727

 

100,253

 

100,701

 

100,486

 

 

 

 

 

 

 

 

 

 

 

Funds from operations per share/unit-diluted

 

$

0.57

 

$

0.60

 

$

1.73

 

$

1.71

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.20

 

$

0.15

 

$

0.55

 

$

0.45

 

 

 

 

 

 

 

 

 

 

 

Dividend payout ratio:

 

 

 

 

 

 

 

 

 

Core Funds from operations-diluted

 

34.86

%

26.60

%

31.76

%

28.22

%

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

Non-incremental revenue generating capital expenditures:

 

 

 

 

 

 

 

 

 

Building improvements

 

$

1,664

 

$

5,883

 

$

9,936

 

$

14,389

 

Tenant improvements & leasing commissions (d)

 

$

5,110

 

$

8,208

 

$

17,225

 

$

35,017

 

Tenant improvements & leasing commissions on space vacant for more than a year

 

$

6,667

 

$

20,456

 

$

18,783

 

$

50,387

 

Straight-line rent adjustments (e)

 

$

6,360

 

$

4,378

 

$

12,613

 

$

11,331

 

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

 

$

2,254

 

$

1,043

 

$

6,018

 

$

1,488

 

Non real estate depreciation and amortization

 

$

505

 

$

305

 

$

1,231

 

$

717

 

Amortization of deferred financing costs

 

$

1,184

 

$

1,234

 

$

3,462

 

$

3,583

 

 


(a)                       Includes the Company’s share from unconsolidated joint ventures of $5,362 and $4,559 for the three months ended September 30, 2017 and 2016, respectively, and $15,607 and $13,948 for the nine months ended September 30, 2017 and 2016, respectively.  Excludes non-real estate-related depreciation and amortization of $505 and $305 for the three months ended September 30, 2017 and 2016, respectively, and $1,231 and $717 for the nine months ended September 30, 2017 and 2016, 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” in this release.

(c)                        Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (10,439 and 10,498 shares for the three months ended September 30, 2017 and 2016, respectively, and 10,394 and 10,502 for the nine months ended September 30, 2017 and 2016, respectively), plus dilutive Common Stock Equivalents (i.e. stock options).

(d)                       Excludes expenditures for tenant spaces that have not been owned for at least a year.

(e)                        Includes the Company’s share from unconsolidated joint ventures of $673 and $362 for the three months ended September 30, 2017 and 2016, respectively, and $968 and $511 for the nine months ended September 30, 2017 and 2016, respectively.

(f)                         Includes the Company’s share from unconsolidated joint ventures of $81 and $95 for the three months ended September 30, 2017 and 2016, respectively, and $256 and $285 for the nine months ended September 30, 2017 and 2016, respectively.

 



 

Mack-Cali Realty Corporation

Statements of Funds from Operations (FFO) and Core FFO per Diluted Share

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

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

Net income (loss) available to common shareholders

 

$

0.39

 

$

(0.10

)

$

0.06

 

$

1.13

 

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

 

0.57

 

0.52

 

1.71

 

1.47

 

Redemption value adjustment to redeemable noncontrolling interests

 

0.03

 

 

0.18

 

 

 

Gain on sale of investment in unconsolidated joint venture

 

(0.10

)

 

(0.23

)

(0.06

)

Gain on change of control of interests

 

 

 

 

(0.15

)

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

 

(0.31

)

0.17

 

0.02

 

(0.68

)

Noncontrolling interest/rounding adjustment

 

(0.01

)

0.01

 

(0.01

)

 

Funds from operations (b)

 

$

0.57

 

$

0.60

 

$

1.73

 

$

1.71

 

 

 

 

 

 

 

 

 

 

 

Add/(Deduct):

 

 

 

 

 

 

 

 

 

Acquisition-related costs

 

 

$

0.01

 

 

$

0.03

 

Dead deal costs

 

 

 

 

0.01

 

Mark-to-market interest rate swap

 

 

(0.01

)

 

 

Net real estate tax proceeds

 

 

(0.01

)

 

(0.01

)

Equity in earnings from joint venture refinancing proceeds

 

 

(0.22

)

 

(0.22

)

(Gain)/Loss from extinguishment of debt

 

 

0.19

 

 

0.07

 

Core FFO

 

$

0.57

 

$

0.56

 

$

1.73

 

$

1.59

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

 

100,727

 

100,253

 

100,701

 

100,486

 

 


(a)    Includes the Company’s share from unconsolidated joint ventures of $0.06 and $0.05 for the three months ended September 30, 2017 and 2016, respectively, and $0.16 and $0.14 for the nine months ended September 30, 2017 and 216, 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” in this release.

(c)     Calculated based on weighted average common shares outstanding, assuming redemption of Operating Partnership common units into common shares (10,439 and 10,498 shares for the three months ended September 30, 2017 and 2016, respectively, and 10,394 and 10,502 for the nine months ended September 30, 2017 and 2016, respectively), plus dilutive Common Stock Equivalents (i.e. stock options).

 



 

Mack-Cali Realty Corporation

Consolidated Balance Sheets

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

 

 

 

September 30,

 

December 31,

 

 

 

2017

 

2016

 

Assets

 

 

 

 

 

Rental property

 

 

 

 

 

Land and leasehold interests

 

$

712,166

 

$

661,335

 

Buildings and improvements

 

4,021,241

 

3,758,210

 

Tenant improvements

 

344,465

 

364,092

 

Furniture, fixtures and equipment

 

29,355

 

21,230

 

 

 

5,107,227

 

4,804,867

 

Less — accumulated depreciation and amortization

 

(1,146,091

)

(1,332,073

)

 

 

3,961,136

 

3,472,794

 

Rental property held for sale, net

 

116,958

 

39,743

 

Net investment in rental property

 

4,078,094

 

3,512,537

 

Cash and cash equivalents

 

88,789

 

31,611

 

Investments in unconsolidated joint ventures

 

238,440

 

320,047

 

Unbilled rents receivable, net

 

102,280

 

101,052

 

Deferred charges, goodwill and other assets, net

 

439,864

 

267,950

 

Restricted cash

 

40,473

 

53,952

 

Accounts receivable, net of allowance for doubtful accounts of $1,320 and $1,335

 

7,579

 

9,617

 

 

 

 

 

 

 

Total assets

 

$

4,995,519

 

$

4,296,766

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Senior unsecured notes, net

 

$

818,764

 

$

817,355

 

Unsecured revolving credit facility and term loans

 

671,838

 

634,069

 

Mortgages, loans payable and other obligations, net

 

1,348,584

 

888,585

 

Dividends and distributions payable

 

20,929

 

15,327

 

Accounts payable, accrued expenses and other liabilities

 

182,929

 

159,874

 

Rents received in advance and security deposits

 

46,355

 

46,442

 

Accrued interest payable

 

16,776

 

8,427

 

Total liabilities

 

3,106,175

 

2,570,079

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

209,070

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Mack-Cali Realty Corporation stockholders’ equity:

 

 

 

 

 

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

 

 

 

 

 

89,913,576 and 89,696,713 shares outstanding

 

899

 

897

 

Additional paid-in capital

 

2,566,069

 

2,576,473

 

Dividends in excess of net earnings

 

(1,081,028

)

(1,052,184

)

Accumulated other comprehensive income

 

2,526

 

1,985

 

Total Mack-Cali Realty Corporation stockholders’ equity

 

1,488,466

 

1,527,171

 

 

 

 

 

 

 

Noncontrolling interests in subsidiaries:

 

 

 

 

 

Operating Partnership

 

172,809

 

178,570

 

Consolidated joint ventures

 

18,999

 

20,946

 

Total noncontrolling interests in subsidiaries

 

191,808

 

199,516

 

 

 

 

 

 

 

Total equity

 

1,680,274

 

1,726,687

 

 

 

 

 

 

 

Total liabilities and equity

 

$

4,995,519

 

$

4,296,766