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

REPORTS FIRST QUARTER 2018 RESULTS

 

-Company Reiterates 2018 Guidance-

 

Jersey City, New Jersey — May 2, 2018 - Mack-Cali Realty Corporation (NYSE: CLI) today reported its results for the first quarter 2018.

 

FIRST QUARTER 2018 HIGHLIGHTS

 

·   Reported net income of $0.45 per diluted share for the quarter;

 

·   Achieved Core Funds from Operations per diluted share of $0.50 for the quarter;

 

·   Attained Adjusted Funds from Operations of $36.3 million for the quarter;

 

·   Leased 265,885 square feet of office space; Core portfolio 85.2% leased at quarter end;

 

·   Grew Core portfolio office rental rates by 5.1% on a cash basis and 10.7% on a GAAP basis;

 

·   Multifamily stabilized portfolio was 97.3% leased at March 31, 2018, as compared to 96.6% for the fourth quarter; 2017 lease-up properties containing 1,162 units were 97.6% leased at March 31, 2018;

 

·   Commenced multifamily leasing activities at three communities located in Worcester, Massachusetts, Morris Plains, New Jersey and the East Boston waterfront totaling 858 units;

 

·   Completed property sales of $232 million in the first quarter.  Additional dispositions of $170 million expected to be completed by year end; and

 

·   Declared $0.20 per share quarterly common stock dividend.

 

Michael J. DeMarco, Chief Executive Officer, commented “We have made solid progress toward our disposition goals for the year, completing $232 million of non-core asset sales in the first quarter.  We only have $170 million remaining for the rest of the year.  As we have stated previously, our core focus in 2018 is on leasing, and while we cannot control the timing we remain aggressive in our efforts.  To that point, interest from potential office users, and the waterfront in particular, has accelerated since year-end; however, the conversion cycle remains longer than preferred.  Our residential deliveries and lease-ups continue to meet our expectations and we anticipate higher velocity as we approach the height of leasing season in the coming months.  Overall, the team is singularly focused on improving the portfolio’s collective occupancy and operational cash flows for our shareholders.”

 

FINANCIAL HIGHLIGHTS

 

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

 

Net income available to common shareholders for the quarter ended March 31, 2018 amounted to $43.0 million, or $0.45 per share, as compared to $19.9 million, or $0.11 per share, for the quarter ended March 31, 2017. 

 



 

Funds from operations (FFO) for the quarter ended March 31, 2018 amounted to $35.3 million, or $0.35 per share, as compared to $55.9 million, or $0.56 per share, for the quarter ended March 31, 2017. 

 

For the first quarter 2018, Core FFO was $0.50 per share, as compared to $0.56 for the same period last year.

 

OPERATING HIGHLIGHTS

 

Mack-Cali’s consolidated Core office properties were 85.2 percent leased at March 31, 2018, as compared to 87.6 percent leased at December 31, 2017 and 90.4 percent leased at March 31, 2017.

 

First quarter 2018 same store GAAP revenues for the office portfolio declined by 1.8 percent while same store GAAP NOI fell by 6.7 percent.  First quarter 2018 same store cash revenues for the office portfolio declined by 2.8 percent while same store cash NOI fell by 8.7 percent. 

 

For the quarter ended March 31, 2018, the Company executed 41 leases at its consolidated in-service commercial portfolio totaling 265,885 square feet. Of these totals, 11 leases for 55,204 square feet (21 percent) were for new leases and 30 leases for 210,681 square feet (79 percent) were for lease renewals and other tenant retention transactions. Rental rate roll up for the Core portfolio for first quarter 2018 transactions was 5.1 percent on a cash basis and 10.7 percent on a GAAP basis.  Rental rate roll up for first quarter 2018 for new transactions was 4.0 percent on a cash basis and 15.7 percent on a GAAP basis; and for renewals and other tenant retention transactions was 5.3 percent on a cash basis and 10.1 percent on a GAAP basis.

 

The Company’s residential same store portfolio increased net operating income by 1.3 percent for the first quarter.  The same store portfolio is comprised of 3,156 units that were 97.3 percent leased at quarter-end. 

 

Included in equity in earnings for the first quarter 2018 was $2.6 million of the Company’s share of the Urby venture’s income from its first annual sale of an economic tax credit certificate to a third party.

 

The Company incurred a $5.1 million charge in connection with the departure of two key executives and a broader reduction in force.  These charges are excluded from Core Funds from Operations.

 

DISPOSITIONS

 

The Company continued its repositioning efforts in the first quarter with the sale of 20 properties containing 1.7 million square feet for $232 million.  The Company continues to expect dispositions to range between $375 million and $425 million for the year.  This will conclude the Company’s major disposition program started in 2015, with future sales occurring on a select one-off basis.

 

LEASING COMMENCEMENT

 

In March, the Company commenced residential leasing activities at Residences at City Square (Phase I), a 365-unit multi-family property located in Worcester, Massachusetts; Signature Plaza, a 197-unit community in Morris Plains, New Jersey; and Portside 5/6, a 296-unit community on the East Boston waterfront.

 

BALANCE SHEET/CAPITAL MARKETS

 

As of March 31, 2018, the Company had a debt-to-undepreciated assets ratio of 44.5 percent compared to 46.5 percent at December 31, 2017 and 43.8 percent at March 31, 2017.  Net debt to adjusted EBITDA for the quarter ended March 31, 2018 was 8.8x compared to 9.3x for the quarter ended December 31, 2017.  The Company had an interest coverage ratio of 3.7x for the quarter ended March 31, 2018 compared to 3.3x for the quarter ended December 31, 2017 and 3.8x for the quarter ended March 31, 2017.

 

The Company retired three high-coupon mortgages with a weighted average interest rate of 6.8 percent during the quarter, the largest of which was a $209 million mortgage at Harborside Plaza 5 in Jersey City, NJ.  The Company utilized its line of credit, which has a lower cost of funds, to repay these loans.  Total pre-payment charges were $10.3 million.  These charges are excluded from Core Funds from Operations.

 



 

DIVIDENDS

 

In March 2018, 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 first quarter 2018, which was paid on April 13, 2018 to shareholders of record as of April 3, 2018. The Company’s Core FFO dividend payout ratio for the quarter was 39.7 percent.

 

GUIDANCE/OUTLOOK

 

The Company’s projected net income and Core FFO per diluted share guidance for full year 2018 is as follows:

 

 

 

Full Year

 

 

 

2018 Range

 

Net income available to common shareholders

 

$

[0.60]

 

-

 

$

[0.70]

 

Add (deduct):

 

 

 

 

 

 

 

Real estate-related depreciation and amortization on continuing operations

 

 

 

1.60

 

 

 

Redemption value adjustment to redeemable noncontrolling interests

 

 

 

0.03

 

 

 

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

 

 

 

(0.58)

 

 

 

Loss from extinguishment of debt, net

 

 

 

0.10

 

 

 

Severance/separation costs on management restructuring

 

 

 

0.05

 

 

 

Core FFO

 

$

1.80

 

-

 

$

1.90

 

 

 

 

$ in millions

 

 

 

Low

 

High

 

Full Year 2018 Guidance Assumes:

 

 

 

 

 

Office Occupancy (year-end % leased)

 

84

%

86

%

Office Same Store GAAP NOI Growth Post Sale Portfolio

 

(18

)%

(16

)%

Office Same Store Cash NOI Growth Post Sale Portfolio

 

(17

)%

(15

)%

Multifamily Same Store NOI Growth Post Sale Portfolio

 

3

%

5

%

Straight-Line Rent Adjustment

 

$

10

 

$

14

 

FAS 141 Mark-to-Market Rent Adjustment

 

$

5

 

$

6

 

Dispositions

 

$

375

 

$

425

 

Base Building CapEx

 

$

13

 

$

15

 

Leasing CapEx

 

$

50

 

$

70

 

G&A

 

$

45

 

$

45

 

Interest Expense

 

$

83

 

$

85

 

 

This 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 May 3, 2018 at 10:00 a.m. Eastern Time, which will be broadcast live via the Internet at:

https://edge.media-server.com/m6/p/tmu6anka

 

The live conference call is also accessible by calling (323) 794-2093 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 May 3, 2018.

 

A replay of the call will also be accessible May 3, 2018 through May 10, 2018 by calling (719) 457-0820 and using the pass code, 1941485.

 

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

 

First Quarter 2018 Form 10-Q:

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

 



 

First Quarter 2018 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

 

Mack-Cali Realty Corporation is a fully integrated, self-administered, self-managed real estate investment trust (REIT) providing management, leasing, development, and other tenant-related services for its two-platform operations of waterfront and transit-based office and luxury multi-family assets. Mack-Cali provides its tenants and residents with the most innovative communities that empower them to re-imagine the way they work and live.

 

Additional information on Mack-Cali Realty Corporation and the commercial real estate properties and multi-family residential communities available for lease can be found on the Company’s website at 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.

 

Contacts:

Michael J. DeMarco

David Smetana

Deidre Crockett

 

Mack-Cali Realty Corporation

Mack-Cali Realty Corporation

Mack-Cali Realty Corporation

 

Chief Executive Officer

Chief Financial Officer

Senior Vice President, Corporate Communications

 

(732) 590-1589

(732) 590-1035

and Investor Relations

 

mdemarco@mack-cali.com

dsmetana@mack-cali.com

(732) 590-1025

 

 

 

investorrelations@mack-cali.com

 



 

Mack-Cali Realty Corporation

Consolidated Statements of Operations

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

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2018

 

2017

 

REVENUES

 

 

 

 

 

Base rents

 

$

112,902

 

$

121,255

 

Escalations and recoveries from tenants

 

12,791

 

15,119

 

Real estate services

 

4,661

 

6,465

 

Parking income

 

5,327

 

4,229

 

Other income

 

3,286

 

2,819

 

Total revenues

 

138,967

 

149,887

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Real estate taxes

 

18,361

 

21,092

 

Utilities

 

12,504

 

11,414

 

Operating services

 

25,618

 

27,091

 

Real estate services expenses

 

4,936

 

6,270

 

General and administrative

 

16,085

 

11,592

 

Depreciation and amortization

 

41,297

 

47,631

 

Total expenses

 

118,801

 

125,090

 

Operating income

 

20,166

 

24,797

 

 

 

 

 

 

 

OTHER (EXPENSE) INCOME

 

 

 

 

 

Interest expense

 

(20,075

)

(20,321

)

Interest and other investment income (loss)

 

1,128

 

474

 

Equity in earnings (loss) of unconsolidated joint ventures

 

1,572

 

(51

)

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

 

58,186

 

5,506

 

Gain on sale of investment in unconsolidated joint venture

 

 

12,563

 

Loss from extinguishment of debt, net

 

(10,289

)

(239

)

Total other income (expense)

 

30,522

 

(2,068

)

Net income

 

50,688

 

22,729

 

Noncontrolling interest in consolidated joint ventures

 

30

 

237

 

Noncontrolling interest in Operating Partnership

 

(4,883

)

(2,295

)

Redeemable noncontrolling interest

 

(2,799

)

(792

)

Net income available to common shareholders

 

$

43,036

 

$

19,879

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

Net income available to common shareholders

 

$

0.45

 

$

0.11

 

 

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

Net income available to common shareholders

 

$

0.45

 

$

0.11

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

90,263

 

89,955

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

100,604

 

100,637

 

 



 

Mack-Cali Realty Corporation

Statements of Funds from Operations

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

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2018

 

2017

 

Net income available to common shareholders

 

$

43,036

 

$

19,879

 

Add (deduct): Noncontrolling interest in Operating Partnership

 

4,883

 

2,295

 

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

 

45,602

 

51,757

 

Gain on sale of investment in unconsolidated joint venture

 

 

(12,563

)

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

 

(58,186

)

(5,506

)

Funds from operations (b)

 

$

35,335

 

$

55,862

 

 

 

 

 

 

 

Add/(Deduct):

 

 

 

 

 

Loss from extinguishment of debt, net

 

10,289

 

239

 

Severance/separation costs on management restructuring

 

5,052

 

 

Core FFO

 

$

50,676

 

$

56,101

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

 

100,604

 

100,637

 

 

 

 

 

 

 

Funds from operations per share/unit-diluted

 

$

0.35

 

$

0.56

 

 

 

 

 

 

 

Core funds from operations per share/unit diluted

 

$

0.50

 

$

0.56

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.20

 

$

0.15

 

 

 

 

 

 

 

Dividend payout ratio:

 

 

 

 

 

Core Funds from operations-diluted

 

39.7

%

26.9

%

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

Non-incremental revenue generating capital expenditures:

 

 

 

 

 

Building improvements

 

$

1,666

 

$

4,969

 

Tenant improvements & leasing commissions (d)

 

$

4,468

 

$

3,965

 

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

 

$

7,695

 

$

7,160

 

Straight-line rent adjustments (e)

 

$

2,742

 

$

3,013

 

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

 

$

2,130

 

$

1,577

 

Amortization of stock compensation

 

$

2,657

 

$

1,168

 

Amortization of lease inducements

 

$

294

 

$

278

 

Non real estate depreciation and amortization

 

$

511

 

$

377

 

Amortization of deferred financing costs

 

$

1,096

 

$

1,103

 

 


(a)

 

Includes the Company’s share from unconsolidated joint ventures of $4,815 and $4,503 for the three months ended March 31, 2018 and 2017, respectively. Excludes non-real estate-related depreciation and amortization of $511 and $377 for the three months ended March 31, 2018 and 2017, 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 (10,242 and 10,384 shares for the three months ended March 31, 2018 and 2017, 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 free rent of $6,375 and $6,653 for the three months ended March 31, 2018 and 2017, respectively. Also, includes the Company’s share from unconsolidated joint ventures of $(438) and $(12) for the three months ended March 31, 2018 and 2017, respectively.

(f)

 

Includes the Company’s share from unconsolidated joint ventures of $80 and $95 for the three months ended March 31, 2018 and 2017, 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

 

 

 

March 31,

 

 

 

2018

 

2017

 

Net income available to common shareholders

 

$

0.45

 

$

0.11

 

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

 

0.45

 

0.51

 

Redemption value adjustment to redeemable noncontrolling interests

 

0.03

 

0.11

 

Gain on sale of investment in unconsolidated joint venture

 

 

(0.12

)

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

 

(0.58

)

(0.05

)

Funds from operations (b)

 

$

0.35

 

$

0.56

 

 

 

 

 

 

 

Add/(Deduct):

 

 

 

 

 

Loss from extinguishment of debt, net

 

0.10

 

 

Severance/separation costs on management restructuring

 

0.05

 

 

Core FFO

 

$

0.50

 

$

0.56

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

 

100,604

 

100,637

 

 


(a)

 

Includes the Company’s share from unconsolidated joint ventures of $0.05 and $0.04 for the three months ended March 31, 2018 and 2017, 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 (10,242 and 10,384 shares for the three months ended March 31, 2018 and 2017, respectively, plus dilutive Common Stock Equivalents (i.e. stock options).

 



 

Mack-Cali Realty Corporation

Consolidated Balance Sheets

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

 

 

 

March 31,

 

December 31,

 

 

 

2018

 

2017

 

Assets

 

 

 

 

 

Rental property

 

 

 

 

 

Land and leasehold interests

 

$

784,619

 

$

786,789

 

Buildings and improvements

 

3,982,190

 

3,955,122

 

Tenant improvements

 

311,778

 

330,686

 

Furniture, fixtures and equipment

 

32,059

 

30,247

 

 

 

5,110,646

 

5,102,844

 

Less – accumulated depreciation and amortization

 

(1,055,562

)

(1,087,083

)

 

 

4,055,084

 

4,015,761

 

Rental property held for sale, net

 

38,566

 

171,578

 

Net investment in rental property

 

4,093,650

 

4,187,339

 

Cash and cash equivalents

 

25,307

 

28,180

 

Restricted cash

 

34,830

 

39,792

 

Investments in unconsolidated joint ventures

 

249,513

 

252,626

 

Unbilled rents receivable, net

 

98,418

 

100,842

 

Deferred charges, goodwill and other assets, net

 

306,557

 

342,320

 

Accounts receivable, net of allowance for doubtful accounts of $763 and $1,138

 

7,331

 

6,786

 

 

 

 

 

 

 

Total assets

 

$

4,815,606

 

$

4,957,885

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Senior unsecured notes, net

 

$

569,438

 

$

569,145

 

Unsecured revolving credit facility and term loans

 

863,738

 

822,288

 

Mortgages, loans payable and other obligations, net

 

1,182,035

 

1,418,135

 

Dividends and distributions payable

 

21,357

 

21,158

 

Accounts payable, accrued expenses and other liabilities

 

198,005

 

192,716

 

Rents received in advance and security deposits

 

40,610

 

43,993

 

Accrued interest payable

 

14,186

 

9,519

 

Total liabilities

 

2,889,369

 

3,076,954

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

225,326

 

212,208

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Mack-Cali Realty Corporation stockholders’ equity:

 

 

 

 

 

Common stock, $0.01 par value, 190,000,000 shares authorized, 90,136,278 and 89,914,113 shares outstanding

 

901

 

899

 

Additional paid-in capital

 

2,567,300

 

2,565,136

 

Dividends in excess of net earnings

 

(1,071,420

)

(1,096,429

)

Accumulated other comprehensive income (loss)

 

11,310

 

6,689

 

Total Mack-Cali Realty Corporation stockholders’ equity

 

1,508,091

 

1,476,295

 

 

 

 

 

 

 

Noncontrolling interests in subsidiaries:

 

 

 

 

 

Operating Partnership

 

171,817

 

171,395

 

Consolidated joint ventures

 

21,003

 

21,033

 

Total noncontrolling interests in subsidiaries

 

192,820

 

192,428

 

 

 

 

 

 

 

Total equity

 

1,700,911

 

1,668,723

 

 

 

 

 

 

 

Total liabilities and equity

 

$

4,815,606

 

$

4,957,885