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 THIRD QUARTER 2018 RESULTS

 

Jersey City, New Jersey — October 31, 2018 — Mack-Cali Realty Corporation (NYSE: CLI) today reported its results for the third quarter 2018.

 

THIRD QUARTER 2018 HIGHLIGHTS

 

·   Reported net income (loss) of $(0.05) per diluted share for the quarter;

 

·   Achieved Core Funds from Operations per diluted share of $0.43 for the quarter and $1.38 for the nine months 2018;

 

·   Leased 833,840 sq. ft. of office space (389,042 sq. ft. on the Waterfront);

 

·   Grew Core portfolio office rental rates by 9.9% on a cash basis and 30.9% on a GAAP basis;

 

·   Leases signed in the third quarter in our Core Office portfolio (excluding Flex) had cash starting rents of $34.93 per square foot;

 

·   Core office portfolio was 84.2% leased and the Class A Suburban Portfolio was 94.8%, Flex was 93.3%, Suburban 84.3% and Waterfront 73.2% leased at September 30, 2018;

 

·   Completed the sales of three (non-core) office buildings for an aggregate sales price of approximately $32 million;

 

·   Major waterfront office leases signed:

A 132,000 sq. ft. office lease renewal at Harborside 2, including 26,000 sq. ft. of expansion space with E-Trade;

A 111,000 sq. ft. office lease renewal at Harborside 2, including 36,000 sq. ft. of expansion space with Sumitomo; and

An 80,000 sq. ft. office lease renewal at 101 Hudson St., including 32,000 sq. ft. of expansion space with First Data;

 

·   Roseland’s multifamily stabilized portfolio was 96.4% leased at September 30, 2018;

 

·   Roseland’s 1,212 unit lease-up portfolio, all from 2018 deliveries, was 74.4% leased at October 29, 2018; in July, the Company commenced leasing activities at River House 11, a 295-unit project in our Port Imperial master-planned community; the property experienced unprecedented velocity having achieved stabilization and is currently 95.6% leased;

 

·   Roseland commenced construction on two residential developments, Building 9 at Port Imperial, a 313-unit project adjacent to the successful RiverHouse 11 and Chase III, a 326-unit project representing the next phase of the Overlook Ridge master planned community and adjacent to 1,386 stabilized Roseland apartments;

 

·   Roseland acquired Prudential’s membership interest in Marbella, thereby converting its subordinate interest into a controlling interest for approximately $65.6 million. The acquisition closed on August 2nd; and

 

·   Declared $0.20 per share quarterly common stock dividend.

 

We had an excellent quarter on all fronts but especially waterfront leasing.  The team signed over 830,000 square feet with over 46 percent of that leased at the Waterfront,” commented Michael J. DeMarco, Chief Executive Officer. “The substantial capital improvements that have been completed are getting tenants to our projects and we are pleased to see conversion coming from the consistent rise in traffic that has been building throughout the year. In our residential portfolio, the leasing pace is brisk, with strong interest represented by quarter end occupancy of 96 percent. The fourth quarter is looking excellent.  We expect 2018 to be a solid year.”

 

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, 2018 amounted to $(1.5) million, or $(0.05) per share, as compared to $38.1 million, or $0.39 per share, for the quarter ended September 30, 2017.  For the nine months ended September 30, 2018, net income to common shareholders equaled $40.3 million, or $0.35 per share, as compared to $20.6 million, or $0.06 per share, for the same period last year.

 

Funds from operations (FFO) for the quarter ended September 30, 2018 amounted to $42.7 million, or $0.42 per share, as compared to $57.8 million, or $0.57 per share, for the quarter ended September 30, 2017.  For the nine months ended September 30, 2018, FFO equaled $121.4 million, or $1.21 per share, as compared to $174.1 million, or $1.73 per share, for the same period last year.

 

For the third quarter 2018, Core FFO was $0.43 per share, as compared to $0.57 for the same period last year.

 

OPERATING HIGHLIGHTS

 

Office

Mack-Cali’s consolidated Core office properties were 84.2 percent leased at September 30, 2018, as compared to 83.2 percent leased at June 30, 2018.

 

Third quarter 2018 same store GAAP revenues for the office portfolio declined by 9.3 percent while same store GAAP NOI fell by 13.3 percent.  Third quarter 2018 same store cash revenues for the office portfolio declined by 4.8 percent while same store cash NOI fell by 6.5 percent.  Same store cash revenues and same store cash NOI excludes straight-line rent and FAS 141 adjustments.

 

For the quarter ended September 30, 2018, the Company executed 52 leases at its consolidated in-service commercial portfolio totaling 833,840 square feet. Of these totals, 15 leases for 189,342 square feet (23 percent) were for new leases and 37 leases for 644,498 square feet (77 percent) were lease renewals and other tenant retention transactions. 

 

Of the 389,000 square feet of Waterfront leases signed in the quarter, 94,000 square feet represent expansions associated with early renewals, 249,000 square feet represents early renewals of existing tenants, 43,000 square feet represent new deals, and 3,000 square feet represent expansions of existing space. 

 

Rental rate roll up for the Core portfolio for third quarter 2018 transactions was 9.9 percent on a cash basis and 30.9 percent on a GAAP basis.  Rental rate roll up in third quarter 2018 for new transactions was 6.5 percent on a cash basis and 20.9 percent on a GAAP basis; and for renewals and other tenant retention transactions was 10.6 percent on a cash basis and 33.6 percent on a GAAP basis.  Same store cash revenues and same store cash NOI excludes straight-line rent and FAS 141 adjustments.

 

The Company completed the sales of three office buildings in two transactions during the third quarter of 2018 at a weighted average cash cap rate of 7.8 percent. 600 Horizon Drive, a 95,000 square-foot single tenant building in Hamilton, New Jersey, was sold for a gross price of $15.8 million. 1 & 3 Barker, two buildings in White Plains, New York, totaling 133,300 square feet, was sold for a gross price of $15.9 million.

 

Multifamily

Roseland’s stabilized operating portfolio was 96.4 percent leased at September 30, 2018. Same store net operating income increased by 1.2 percent for the third quarter.  With the 2018 delivery of 1,212 units coupled with its construction portfolio of over 1,794 units and keys, we envision continued growth in the Company’s residential portfolio and cash flow contribution.  The lease-up portfolio is currently 74.4 percent leased.

 

BALANCE SHEET/CAPITAL MARKETS

 

As of September 30, 2018, the Company had a debt-to-undepreciated assets ratio of 45.8 percent compared to 44.6 percent at June 30, 2018 and 46.2 percent at September 30, 2017.  Net debt to adjusted EBITDA for the quarter ended September 30, 2018 was 10.0x compared to 9.7x for the quarter ended June 30, 2018.  The Company’s interest coverage ratio was 3.3x for the quarter ended September 30, 2018, compared to 3.4x for the quarter ended September 30, 2017.

 

DIVIDEND

 

In September 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 third quarter 2018, which was paid on October 12, 2018 to shareholders of record as of October 2, 2018. The Company’s Core FFO dividend payout ratio for the quarter was 46.5 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

 

$

0.27

 

-

 

$

0.31

 

Add (deduct):

 

 

 

 

 

 

 

Real estate-related depreciation and amortization on continuing operations

 

 

 

1.80

 

 

 

Redemption value adjustment to redeemable noncontrolling interests

 

 

 

0.07

 

 

 

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

 

 

 

(0.50)

 

 

 

Loss from extinguishment of debt, net

 

 

 

0.10

 

 

 

Severance/separation costs on management restructuring

 

 

 

0.07

 

 

 

Core FFO

 

$

1.81

 

-

 

$

1.85

 

 

2018 Guidance Assumptions

 

 

 

($ in millions)

 

 

 

Revised

 

Assumptions:

 

Low

 

High

 

Office Occupancy (year-end % leased)

 

84

%

86

%

Office Same Store GAAP NOI Growth

 

(16

)%

(13

)%

Office Same Store Cash NOI Growth

 

(14

)%

(11

)%

Multifamily Same Store NOI Growth

 

0

%

2

%

Straight-Line Rent Adjustment

 

$

5

 

$

8

 

FAS 141 Mark-to-Market Rent Adjustment

 

$

5

 

$

6

 

Dispositions

 

$

300

 

$

375

 

Base Building Capex

 

$

6

 

$

10

 

Leasing Capex

 

$

60

 

$

75

 

G&A (Net of Severance Costs)

 

$

46

 

$

48

 

Interest Expense

 

$

82

 

$

84

 

 

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 November 1, 2018 at 10:00 a.m. Eastern Time, which will be broadcast live via the Internet at:

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

 

The live conference call is also accessible by calling (323) 994-2082 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 1, 2018.

 

A replay of the call will also be accessible November 1, 2018 through November 7, 2018 by calling (719) 457-0820 and using the pass code, 6066630.

 

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 2018 Form 10-Q:

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

 

Third 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 (including both acquisitions and dispositions), 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 property transactions and impairments related to depreciable rental property (all of which are based on historical costs which may be of limited relevance in evaluating current performance), FFO 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.

 

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

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

REVENUES

 

2018

 

2017

 

2018

 

2017

 

Base rents

 

$

107,239

 

$

128,643

 

$

323,725

 

$

382,915

 

Escalations and recoveries from tenants

 

12,656

 

16,385

 

35,748

 

47,455

 

Real estate services

 

4,432

 

5,748

 

13,167

 

17,980

 

Parking income

 

5,499

 

5,766

 

16,583

 

15,047

 

Other income

 

2,288

 

3,476

 

8,447

 

9,274

 

Total revenues

 

132,114

 

160,018

 

397,670

 

472,671

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

Real estate taxes

 

15,680

 

21,300

 

52,007

 

63,609

 

Utilities

 

9,990

 

11,480

 

30,049

 

33,251

 

Operating services

 

27,107

 

26,312

 

75,664

 

80,495

 

Real estate services expenses

 

4,400

 

6,207

 

13,696

 

18,376

 

General and administrative

 

11,620

 

13,140

 

41,160

 

37,223

 

Depreciation and amortization

 

45,813

 

52,375

 

128,523

 

157,768

 

Total expenses

 

114,610

 

130,814

 

341,099

 

390,722

 

Operating income

 

17,504

 

29,204

 

56,571

 

81,949

 

 

 

 

 

 

 

 

 

 

 

OTHER (EXPENSE) INCOME

 

 

 

 

 

 

 

 

 

Interest expense

 

(21,094

)

(25,634

)

(60,168

)

(70,898

)

Interest and other investment income (loss)

 

851

 

762

 

2,620

 

1,358

 

Equity in earnings (loss) of unconsolidated joint ventures

 

(687

)

(1,533

)

833

 

(4,882

)

Gain on change of control of interests

 

14,217

 

 

14,217

 

 

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

 

(9,102

)

31,336

 

50,094

 

(2,112

)

Gain on sale of investment in unconsolidated joint venture

 

 

10,568

 

 

23,131

 

Loss from extinguishment of debt, net

 

 

 

(10,289

)

(239

)

Total other income (expense)

 

(15,815

)

15,499

 

(2,693

)

(53,642

)

Net income

 

1,689

 

44,703

 

53,878

 

28,307

 

Noncontrolling interest in consolidated joint ventures

 

451

 

447

 

576

 

865

 

Noncontrolling interest in Operating Partnership

 

167

 

(4,413

)

(4,574

)

(2,412

)

Redeemable noncontrolling interest

 

(3,785

)

(2,683

)

(9,573

)

(6,157

)

Net income (loss) available to common shareholders

 

$

(1,478

)

$

38,054

 

$

40,307

 

$

20,603

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

Net income (loss) available to common shareholders

 

$

(0.05

)

$

0.39

 

$

0.35

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

 

 

 

 

Net income (loss) available to common shareholders

 

$

(0.05

)

$

0.39

 

$

0.35

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

90,468

 

90,023

 

90,355

 

89,997

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

100,712

 

100,727

 

100,684

 

100,701

 

 


 

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,

 

 

 

2018 

 

2017 

 

2018 

 

2017 

 

Net income (loss) available to common shareholders

 

$

(1,478

)

$

38,054

 

$

40,307

 

$

20,603

 

Add (deduct): Noncontrolling interest in Operating Partnership

 

(167

)

4,413

 

4,574

 

2,412

 

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

 

49,433

 

57,231

 

140,816

 

172,144

 

Gain on change of control of interests

 

(14,217

)

 

(14,217

)

 

Gain on sale of investment in unconsolidated joint venture

 

 

(10,568

)

 

(23,131

)

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

 

9,102

 

(31,336

)

(50,094

)

2,112

 

Funds from operations (b)

 

$

42,673

 

$

57,794

 

$

121,386

 

$

174,140

 

 

 

 

 

 

 

 

 

 

 

Add/(Deduct):

 

 

 

 

 

 

 

 

 

Loss from extinguishment of debt, net

 

 

 

10,289

 

239

 

Severance/separation costs on management restructuring

 

640

 

 

7,487

 

 

Core FFO

 

$

43,313

 

$

57,794

 

$

139,162

 

$

174,379

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

 

100,712

 

100,727

 

100,684

 

100,701

 

 

 

 

 

 

 

 

 

 

 

Funds from operations per share/unit-diluted

 

$

0.42

 

$

0.57

 

$

1.21

 

$

1.73

 

 

 

 

 

 

 

 

 

 

 

Core funds from operations per share/unit diluted

 

$

0.43

 

$

0.57

 

$

1.38

 

$

1.73

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.20

 

$

0.20

 

$

0.60

 

$

0.55

 

 

 

 

 

 

 

 

 

 

 

Dividend payout ratio:

 

 

 

 

 

 

 

 

 

Core Funds from operations-diluted

 

46.50

%

34.86

%

43.41

%

31.76

%

 

 

 

 

 

 

 

 

 

 

Supplemental Information:

 

 

 

 

 

 

 

 

 

Non-incremental revenue generating capital expenditures:

 

 

 

 

 

 

 

 

 

Building improvements

 

$

2,208

 

$

1,664

 

$

4,597

 

$

9,936

 

Tenant improvements & leasing commissions (d)

 

$

4,467

 

$

5,110

 

$

26,874

 

$

17,225

 

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

 

$

7,782

 

$

6,667

 

$

22,328

 

$

18,783

 

Straight-line rent adjustments (e)

 

$

1,901

 

$

6,360

 

$

4,394

 

$

12,613

 

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

 

$

892

 

$

2,254

 

$

4,335

 

$

6,018

 

Amortization of stock compensation

 

$

1,897

 

$

2,291

 

$

5,337

 

$

5,626

 

Amortization of lease inducements

 

$

214

 

$

535

 

$

766

 

$

1,259

 

Non real estate depreciation and amortization

 

$

535

 

$

505

 

$

1,582

 

$

1,231

 

Amortization of deferred financing costs

 

$

1,302

 

$

1,184

 

$

3,543

 

$

3,462

 

 


(a)                       Includes the Company’s share from unconsolidated joint ventures of $4,155 and $5,362 for the three months ended September 30, 2018 and 2017, respectively, and $13,873 and $15,607 for the nine months ended September 30, 2018 and 2017, respectively. Excludes non-real estate-related depreciation and amortization of $535 and $505 for the three months ended September 30, 2018 and 2017, respectively, and $1,582 and $1,231 for the nine months ended September 30, 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 (10,189 and 10,439 shares for the three months ended September 30, 2018 and 2017, respectively, and 10,214 and 10,394 for the nine months ended September 30, 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 $3,643 and $8,748 for the three months ended September 30, 2018 and 2017, respectively, and $12,117 and $21,874 for the nine months ended September 30, 2018 and 2017, respectively.  Also, includes the Company’s share from unconsolidated joint ventures of $(96) and $673 for the three months ended September 30, 2018 and 2017, respectively, and $(790) and $968 for the nine months ended September 30, 2018 and 2017, respectively.

(f)                         Includes the Company’s share from unconsolidated joint ventures of $0 and $81 for the three months ended September 30, 2018 and 2017, respectively, and $107 and $256 for the nine months ended September 30, 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

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2018 

 

2017 

 

2018 

 

2017

 

Net income (loss) available to common shareholders

 

$

(0.05

)

$

0.39

 

$

0.35

 

$

0.06

 

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

 

0.49

 

0.57

 

1.40

 

1.71

 

Redemption value adjustment to redeemable noncontrolling interests

 

0.03

 

0.03

 

0.10

 

0.17

 

Gain on change of control of interests

 

(0.14

)

 

(0.14

)

 

Gain on sale of investment in unconsolidated joint venture

 

 

(0.10

)

 

(0.23

)

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

 

0.09

 

(0.31

)

(0.50

)

0.02

 

Noncontrolling interest/rounding adjustment

 

 

(0.01

)

 

 

Funds from operations (b)

 

$

0.42

 

$

0.57

 

$

1.21

 

$

1.73

 

 

 

 

 

 

 

 

 

 

 

Add/(Deduct):

 

 

 

 

 

 

 

 

 

Loss from extinguishment of debt, net

 

 

 

0.10

 

 

Severance/separation costs on management restructuring

 

0.01

 

 

0.07

 

 

Core FFO

 

$

0.43

 

$

0.57

 

$

1.38

 

$

1.73

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares/units outstanding (c)

 

100,712

 

100,727

 

100,684

 

100,701

 

 


(a)      Includes the Company’s share from unconsolidated joint ventures of $0.05 and $0.06 for the three months ended September 30, 2018 and 2017, respectively, and $0.15 and $0.16 for the nine months ended September 30, 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 (10,189 and 10,439 shares for the three months ended September 30, 2018 and 2017, respectively, and 10,214 and 10,394 for the nine months ended September 30, 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)

 

 

 

September 30,

 

December 31,

 

Assets

 

2018 

 

2017 

 

Rental property

 

 

 

 

 

Land and leasehold interests

 

$

820,953

 

$

786,789

 

Buildings and improvements

 

4,144,911

 

3,955,122

 

Tenant improvements

 

333,304

 

330,686

 

Furniture, fixtures and equipment

 

41,059

 

30,247

 

 

 

5,340,227

 

5,102,844

 

Less — accumulated depreciation and amortization

 

(1,086,215

)

(1,087,083

)

 

 

4,254,012

 

4,015,761

 

Rental property held for sale, net

 

83,152

 

171,578

 

Net investment in rental property

 

4,337,164

 

4,187,339

 

Cash and cash equivalents

 

10,823

 

28,180

 

Restricted cash

 

20,119

 

39,792

 

Investments in unconsolidated joint ventures

 

230,614

 

252,626

 

Unbilled rents receivable, net

 

99,320

 

100,842

 

Deferred charges, goodwill and other assets, net

 

340,957

 

342,320

 

Accounts receivable, net of allowance for doubtful accounts of $537 and $1,138

 

7,197

 

6,786

 

 

 

 

 

 

 

Total assets

 

$

5,046,194

 

$

4,957,885

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Senior unsecured notes, net

 

$

570,022

 

$

569,145

 

Unsecured revolving credit facility and term loans

 

870,313

 

822,288

 

Mortgages, loans payable and other obligations, net

 

1,367,383

 

1,418,135

 

Dividends and distributions payable

 

21,691

 

21,158

 

Accounts payable, accrued expenses and other liabilities

 

179,487

 

192,716

 

Rents received in advance and security deposits

 

38,840

 

43,993

 

Accrued interest payable

 

14,377

 

9,519

 

Total liabilities

 

3,062,113

 

3,076,954

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

307,415

 

212,208

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Mack-Cali Realty Corporation stockholders’ equity:

 

 

 

 

 

Common stock, $0.01 par value, 190,000,000 shares authorized, 90,307,280 and 89,914,113 shares outstanding

 

903

 

899

 

Additional paid-in capital

 

2,563,165

 

2,565,136

 

Dividends in excess of net earnings

 

(1,110,258

)

(1,096,429

)

Accumulated other comprehensive income (loss)

 

13,234

 

6,689

 

Total Mack-Cali Realty Corporation stockholders’ equity

 

1,467,044

 

1,476,295

 

 

 

 

 

 

 

Noncontrolling interests in subsidiaries:

 

 

 

 

 

Operating Partnership

 

166,379

 

171,395

 

Consolidated joint ventures

 

43,243

 

21,033

 

Total noncontrolling interests in subsidiaries

 

209,622

 

192,428

 

 

 

 

 

 

 

Total equity

 

1,676,666

 

1,668,723

 

 

 

 

 

 

 

Total liabilities and equity

 

$

5,046,194

 

$

4,957,885