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

 

NEWS RELEASE

 

For Immediate Release

 

Mack-Cali Realty Corporation

Reports Third Quarter 2020 Results

 

Jersey City, New Jersey – November 4, 2020 – Mack-Cali Realty Corporation (NYSE: CLI) today reported its results for the quarter ended September 30, 2020.

 

THIRD QUARTER 2020 HIGHLIGHTS

 

-Net income (loss) of $(0.49) per diluted share for the third quarter 2020, as compared to $(0.65) per diluted share for the third quarter 2019; and net income (loss) of $(1.37) per diluted share for the nine months ended September 30, 2020, as compared to $1.59 per diluted share for the same period in 2019;

 

-Core Funds from Operations per diluted share of $0.30 for the third quarter 2020, as compared to $0.38 for the third quarter 2019;

 

-Roseland's 5,589-unit multifamily stabilized portfolio (excluding assets undergoing an active renovation program) was 91.7% leased;

 

-Roseland's adjusted same-store portfolio (excluding assets undergoing an active renovation program), consisting of 3,903 units, experienced an 11.7% decrease in NOI over third quarter 2019. Over the same period, revenues decreased by 3.3%;

 

-Roseland continued lease-up activities at The Emery at Overlook Ridge and finished the third quarter at 75.8% leased; 81.3% leased today;

 

-Leased 153,827 sq. ft. of commercial space: 18,349 sq. ft. on the Waterfront, 107,438 sq. ft. in class A suburban and suburban and 28,040 sq. ft. in non-core;

 

-Grew core portfolio office rental rates by 12.3% on a cash basis and 22.3% on a GAAP basis;

 

-Core office portfolio was 78.2% leased; with the Waterfront at 76.9%, class A suburban portfolio at 89.0%, and Suburban at 70.0% leased;

 

-Office same-store portfolio, consisting of 4.5 million sq. ft., experienced a 15.4% increase in Cash NOI and a 2.1% increase in GAAP NOI in the third quarter 2020 over the third quarter 2019, and

 

-Collected 96.9% of rents from our office tenants and 99.5% of rents from our multifamily tenants in the third quarter.

 

MaryAnne Gilmartin, Mack-Cali Board Chair and Interim Chief Executive Officer commented, “The Company and Board are focused on pursuing actions that will maximize shareholder value, taking bold, creative measures and examining all of our options. We are making significant strides in exiting our non-core commercial assets and remain confident in completing this strategy, having already demonstrated a strong market for our suburban assets. On the waterfront, we have begun implementing a new strategy to realize the untapped potential of Harborside with a new market-leading leasing team and a new head of leasing to launch a thoughtful campaign that emphasizes the value of a campus approach, which is particularly well-positioned for a post-COVID world. With respect to our multifamily platform, we remain convinced of the long-term value proposition for Roseland, the temporary impact of the pandemic notwithstanding.”

 

 

 

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, 2020 amounted to $(42.2) million, or $(0.49) per share, as compared to $(55.9) million, or $(0.65) per share, for the quarter ended September 30, 2019. For the nine months ended September 30, 2020, net income (loss) available to common shareholders equaled $(117.0) million, or $(1.37) per share, as compared to $166.5 million, or $1.59 per share, for the same period last year.

 

Funds from operations (FFO) for the quarter ended September 30, 2020 amounted to $10.1 million, or $0.10 per share, as compared to $31.5 million, or $0.31 per share, for the quarter ended September 30, 2019. For the nine months ended September 30, 2020, FFO equaled $44.8 million, or $0.45 per share, as compared to $103.9 million, or $1.03 per share, for the same period last year.

 

For the third quarter 2020, Core FFO was $29.9 million, or $0.30 per share, as compared to $38.2 million, or $0.38 per share for the same period last year. For the nine months ended September 30, 2020, Core FFO equaled $91.1 million, or $0.91 per share, as compared to $119.0 million, or $1.18 per share, for the same period last year.

 

OPERATING HIGHLIGHTS

 

Office

 

The Company's consolidated Core office properties (including discontinued operations) were 78.2 percent leased at September 30, 2020, as compared to 80.3 percent leased at June 30, 2020 and 80.8 percent leased at September 30, 2019.

 

Third quarter 2020 same-store GAAP revenues for the office portfolio increased by 1.2 percent while same-store GAAP NOI increased by 2.1 percent from the same period in 2019. Third quarter 2020 same store cash revenues for the office portfolio increased by 8.4 percent while same store cash NOI grew by 15.4 percent from 2019. Same store cash revenues and same store cash NOI exclude straight-line rent and FAS 141 adjustments.

 

For the quarter ended September 30, 2020, the Company executed ten leases at its commercial office portfolio, totaling 153,827 square feet. Of these totals, ten leases for 153,827 square feet (100 percent) were lease renewals and other tenant retention transactions.

 

Rental rate roll-up for the Core portfolio for third quarter 2020 transactions was 12.3 percent on a cash basis and 22.3 percent on a GAAP basis.

 

Multifamily

 

Roseland's stabilized operating portfolio was 91.7 percent leased at September 30, 2020 (excluding assets undergoing an active renovation program). Roseland’s overall operating portfolio was 89.5 percent leased at September 30, 2020 as compared to 92.6 percent at June 30, 2020 predominately based on a decrease in new lease traffic in the portfolio’s urban markets. Roseland's same-store portfolio, consisting of 4,838 units, experienced a 17.4 percent decrease in NOI over third quarter 2019.  Over the same period, revenues decreased by 8.2 percent, and expenses increased by 6.7 percent. Excluding assets undergoing an active renovation program, adjusted same-store revenues decreased by 3.3 percent resulting in a same-store net operating income decrease of 11.7 percent for the third quarter 2020, as compared to third quarter 2019. For the nine months ended September 30, 2020, adjusted same-store revenues increased 1.5 percent and NOI decreased 0.3 percent over the same period in 2019.

 

At quarter end, Roseland had 1,942 units under construction across five projects (inclusive of the Emery). This aggregate $1 billion construction portfolio has a projected stabilized yield of approximately 6.14 percent.

 

During the quarter, the Company received its share of proceeds from the sale of its URBY tax credit totaling $2.6 million.

 

 

 

TRANSACTION ACTIVITY

 

During the third quarter, the Company completed the Phase 1 sale of its Parsippany and Giralda Farms portfolio, comprising 11 office buildings totaling 1.6 million square feet in Morris County for a total of $167.6 million. In addition, the Company closed on the sale of 325 Columbia Turnpike, a 168,144-square-foot office building in Florham Park, NJ for $25.8 million, as well as the first asset of its Phase 2 sales tranche of its Parsippany and Giralda portfolio, 9 Campus Drive, a 156,495-square-foot office building in Parsippany, NJ for $21 million.

 

Subsequent to quarter-end, the Company completed the sale of 5 Vaughn Drive, a 98,500-square-foot office building in Princeton, NJ for a total of $7.5 million.

 

The Company’s remaining suburban New Jersey office portfolios in Monmouth, Short Hills and MetroPark are actively being marketed or under contract and are expected to be sold by early 2021.

 

BALANCE SHEET/CAPITAL MARKETS

 

As of September 30, 2020, the Company had a debt-to-undepreciated assets ratio of 49.8 percent compared to 50.2 percent at June 30, 2020 and 47.6 percent at September 30, 2019. Net debt to adjusted EBITDA for the quarter ended September 30, 2020 was 12.1x compared to 11.4x for the quarter ended September 30, 2019. The Company's interest coverage ratio was 2.7x for the quarter ended September 30, 2020, compared to 2.9x for the quarter ended September 30, 2019.

 

DIVIDEND

 

On September 30, 2020, the Company announced that it was suspending its common dividends and distributions attributable to the third and fourth quarters 2020. As the Company’s management estimated that as of September 2020 it had satisfied its dividends obligations as a REIT on taxable income expected for 2020, the Company made the strategic decision to suspend its common dividends and distributions for the remainder of 2020 in an effort to provide greater financial flexibility during the pandemic and to retain incremental capital to support leasing initiatives at its Harborside commercial office properties on the Jersey City waterfront.

 

CONFERENCE CALL/SUPPLEMENTAL INFORMATION

 

An earnings conference call with management is scheduled for November 5, 2020 at 8:00 a.m. Eastern Time, which will be broadcast live via the Internet at:

https://edge.media-server.com/mmc/p/osdcbrgd

 

The live conference call is also accessible by calling (323) 289-6576 and requesting the Mack-Cali earnings conference call.

 

The conference call will be rebroadcast on Mack-Cali’s website at http://investors.mack-cali.com/corporate-overview  beginning at 10:00 a.m. Eastern Time on November 5, 2020.

 

A replay of the call will also be accessible November 5, 2020 through November 12, 2020 by calling (719) 457-0820 and using the pass code, 5243655.

 

Copies of Mack-Cali’s Third Quarter 2020 Supplemental Operating and Financial Data is available on Mack-Cali’s website, as follows:

 

Third Quarter 2020 Form 10-Q:

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

 

Third Quarter 2020 Supplemental Operating and Financial Data:

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

 

 

 

In addition, once filed, these items will be available upon request from:

Mack-Cali Investor Relations Department

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

 

INFORMATION ABOUT FFO

 

Funds from operations (“FFO”) is defined as net income (loss) before noncontrolling interests in Operating Partnership, 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 New Jersey. 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 over 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.

 

Additional information on Mack-Cali Realty Corporation and the commercial real estate properties and multifamily 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 certain risks, trends 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 and are advised to consider the factors listed above together with the additional factors under the heading "Disclosure Regarding Forward-Looking Statements" and "Risk Factors" in the Company's Annual Report on Form 10-K, as may be supplemented or amended by the Company's Quarterly Reports on Form 10-Q, which are incorporated herein by reference. The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events, new information or otherwise, except as required under applicable law.

 

In addition, the extent to which the ongoing COVID-19 pandemic impacts us and our tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others.

 

Media Contact:      
Jeremy Soffin      
Mack-cali@berlinrosen.com      
(646) 200-5318      

 

 

 

 

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  2020   2019   2020   2019 
Revenue from leases  $65,849   $72,538   $201,091   $224,947 
Real estate services   2,876    3,411    8,624    10,783 
Parking income   4,033    5,716    12,332    16,097 
Hotel income   893    3,325    3,290    5,702 
Other income   3,999    2,400    7,020    6,732 
    Total revenues   77,650    87,390    232,357    264,261 
                     
EXPENSES                    
Real estate taxes   10,816    11,151    32,326    33,813 
Utilities   3,598    4,402    10,564    14,605 
Operating services   18,942    18,109    50,639    52,821 
Real estate services expenses   3,300    3,905    10,106    12,150 
General and administrative   28,945    12,571    62,005    42,836 
Depreciation and amortization   31,670    32,605    92,807    96,110 
Property impairments   36,582    -    36,582    - 
Land and other impairments   1,292    2,589    23,401    5,088 
    Total expenses   135,145    85,332    318,430    257,423 
                     
OTHER (EXPENSE) INCOME                    
Interest expense   (20,265)   (22,129)   (61,795)   (67,817)
Interest and other investment income (loss)   3    188    42    1,526 
Equity in earnings (loss) of unconsolidated joint ventures   1,373    (113)   (281)   (882)
Gain on change of control of interests   -    -    -    13,790 
Realized gains (losses) and unrealized losses on disposition of rental property, net           -               (34,666   )           (7,915   )           233,698    
Gain (loss) on disposition of developable land   -    296    4,813    566 
Gain on sale of investment in unconsolidated joint venture   -    -    -    903 
Gain (loss) from extinguishment of debt, net   -    (98)   -    1,801 
    Total other income (expense)   (18,889)   (56,522)   (65,136)   183,585 
Income (loss) from continuing operations   (76,384)   (54,464)   (151,209)   190,423 
Discontinued operations:                    
Income from discontinued operations   19,491    8,506    63,213    24,686 
Realized gains (losses) and unrealized losses on disposition of rental property and impairments, net           15,775               (10,063   )           (23,900   )           (15,865   )
Total discontinued operations, net   35,266    (1,557)   39,313    8,821 
Net income (loss)   (41,118)   (56,021)   (111,896)   199,244 
Noncontrolling interests in consolidated joint ventures   895    405    1,900    2,500 
Noncontrolling interest in Operating Partnership of income from continuing operations   7,874    6,005    16,166    (18,191)
Noncontrolling interests in Operating Partnership in discontinued operations   (3,388)   154    (3,776)   (896)
Redeemable noncontrolling interests   (6,471)   (6,471)   (19,413)   (16,144)
Net income (loss) available to common shareholders  $(42,208)  $(55,928)  $(117,019)  $166,513 
                     
Basic earnings per common share:                    
Income (loss) from continuing operations  $(0.84)  $(0.63)  $(1.76)   1.50 
Discontinued operations   0.35    (0.02)   0.39    0.09 
Net income (loss) available to common shareholders  $(0.49)  $(0.65)  $(1.37)  $1.59 
                     
Diluted earnings per common share:                    
Income (loss) from continuing operations  $(0.84)  $(0.63)  $(1.76)  $1.50 
Discontinued operations   0.35    (0.02)   0.39    0.09 
Net income (loss) available to common shareholders  $(0.49)  $(0.65)  $(1.37)  $1.59 
                     
Basic weighted average shares outstanding   90,671    90,584    90,639    90,539 
                     
Diluted weighted average shares outstanding   100,307    100,560    100,235    100,802 

 

 

 

 

Mack-Cali Realty Corporation

Statements of Funds from Operations and Core FFO

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

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2020   2019   2020   2019 
Net income (loss) available to common shareholders  $(42,208)  $(55,928)  $(117,019)  $166,513 
Add (deduct): Noncontrolling interests in Operating Partnership   (7,874)   (6,005)   (16,166)   18,191 
Noncontrolling interests in discontinued operations   3,388    (154)   3,776    896 
Real estate-related depreciation and amortization on continuing operations (a)   34,665    35,785    101,560    104,197 
Real estate-related depreciation and amortization on discontinued operations   1,366    16,797    4,271    50,418 
Property Impairments on continuing operations   36,582    -    36,582    - 
Property Impairments on discontinued operations   -    5,894    -    11,696 
Gain on change of control of interests   -    -    -    (13,790)
Gain on sale of investment in unconsolidated joint venture   -    -    -    (903)
Continuing operations: Realized (gains) losses and unrealized losses on disposition of rental property, net           -               34,666               7,915               (233,698   )
Discontinued operations: Realized (gains) losses and unrealized losses on disposition of rental property, net           (15,775   )           413               23,900               413    
Funds from operations (b)  $10,144   $31,468   $44,819   $103,933 
                     
Add (Deduct):                    
(Gain) loss from extinguishment of debt, net   -    98    -    (1,801)
Land and other impairments   1,292    6,345    23,401    8,844 
(Gain) on disposition of developable land   -    (296)   (4,813)   (566)
Dead deal costs   2,583    271    2,860    271 
Severance/separation costs on management restructuring   8,900    277    11,738    1,839 
Management contract termination costs   -    -    -    1,021 
Reporting systems conversion costs   -    -    363    - 
Proxy fight costs   6,954    -    12,770    4,171 
New payroll tax consulting costs   -    -    -    1,313 
Core FFO  $29,873   $38,163   $91,138   $119,025 
                     
Diluted weighted average shares/units outstanding (c)   100,307    100,560    100,235    100,802 
                     
Funds from operations per share/unit-diluted  $0.10   $0.31   $0.45   $1.03 
                     
Core funds from operations per share/unit diluted  $0.30   $0.38   $0.91   $1.18 
                     
Dividends declared per common share  $-   $0.20   $0.40   $0.60 
                     
Supplemental Information:                    
Non-incremental revenue generating capital expenditures:                    
     Building improvements  $2,975   $3,091   $7,325   $6,406 
     Tenant improvements & leasing commissions (d)  $4,057   $7,245   $15,047   $19,976 
Tenant improvements & leasing commissions on space vacant for more than a year       $   1,627           $   6,138           $   10,653           $   13,836    
Straight-line rent adjustments (e)  $467   $3,625   $1,744   $10,532 
Amortization of (above)/below market lease intangibles, net (f)  $858   $1,057   $2,661   $3,152 
Amortization of stock compensation  $799   $2,061   $5,907   $6,289 
Amortization of lease inducements  $(40)  $(108)  $76   $475 
Non real estate depreciation and amortization  $336   $611   $1,268   $1,661 
Amortization of deferred financing costs  $1,074   $1,121   $3,158   $3,478 

 

(a) Includes the Company’s share from unconsolidated joint ventures, and adjustments for noncontrolling interests, of $3,331 and $3,655 for the three months ended September 30, 2020 and 2019, respectively, and $10,020 and $9,341 for the nine months ended September 30, 2020 and 2019, respectively.  Excludes non-real estate-related depreciation and amortization of $336 and $611 for the three months ended September 30, 2020 and 2019, respectively, and $1,268 and $1,661 for the nine months ended September 30, 2020 and 2019, 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 (9,396 and 9,852 shares for the three months ended September 30, 2020 and 2019, respectively, and 9,411and 9,960 for the nine months ended September 30, 2020 and 2019, 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 $3,930 and $5,853 for the three months ended September 30, 2020 and 2019, respectively, and $10,187 and $16,095 for the nine months ended September 30, 2020 and 2019, respectively.  Also, includes the Company's share from unconsolidated joint ventures of $52 and $266 for the three months ended September 30, 2020 and 2019, respectively, and $69 and $(59) for the nine months ended September 30, 2020 and 2019, respectively.
(f) Includes the Company's share from unconsolidated joint ventures of $0 and $0 for the three months ended September 30, 2020 and 2019, respectively, and $0 and $0 for the nine months ended September 30, 2020 and 2019, respectively.

 

 

 

 

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, 
   2020   2019   2020   2019 
Net income (loss) available to common shareholders  $(0.49)  $(0.65)  $(1.37)  $1.59 
Add (deduct): Real estate-related depreciation and amortization on continuing operations (a)   0.35    0.36    1.01    1.03 
Real estate-related depreciation and amortization  on discontinued operations   0.01    0.17    0.04    0.50 
Redemption value adjustment to redeemable noncontrolling interests   0.02    0.03    0.08    0.25 
Property impairments on continuing operations   0.36    -    0.36    - 
Property Impairments on discontinued operations   -    0.06    -    0.12 
Gain on change of control of interests   -    -    -    (0.14)
Gain on sale of investment in unconsolidated joint venture   -    -    -    (0.01)
Continuing operations: Realized (gains) losses and unrealized losses on disposition of rental property, net   -    0.34    0.08    (2.32)
Discontinued operations: Realized (gains) losses and unrealized losses on disposition of rental property, net   (0.16)   -    0.24    - 
Noncontrolling interest/rounding adjustment   0.01    -    0.01    0.01 
Funds from operations (b)  $0.10   $0.31   $0.45   $1.03 
                     
Add (Deduct):                    
(Gain) loss from extinguishment of debt, net   -    -    -    (0.02)
Land and other impairments   0.01    0.06    0.23    0.09 
Dead deal costs   0.03    -    0.03    - 
(Gain) on disposition of developable land   -    -    (0.05)   (0.01)
Severance/separation costs on management restructuring   0.09    -    0.12    0.02 
Management contract termination costs / reporting system conversion costs   -    -    -    0.01 
Proxy fight costs   0.07    -    0.13    0.04 
New payroll tax consulting costs   -    -    -    0.01 
Noncontrolling interest/rounding adjustment   -    0.01    -    0.01 
Core FFO  $0.30   $0.38   $0.91   $1.18 
                     
Diluted weighted average shares/units outstanding (c)   100,307    100,560    100,235    100,802 

 

(a) Includes the Company’s share from unconsolidated joint ventures of $0.04 and $0.04 for the three months ended September 30, 2020 and 2019, respectively, and $0.12 and $0.13 for the nine months ended September 30, 2020 and 2019, 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 (9,396 and 9,852 shares for the three months ended September 30, 2020 and 2019, respectively, and 9,411and 9,960 for the nine months ended September 30, 2020 and 2019, 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  2020   2019 
Rental property          
  Land and leasehold interests  $641,962   $653,231 
  Buildings and improvements   3,669,960    3,361,435 
  Tenant improvements   163,900    163,299 
  Furniture, fixtures and equipment   78,558    78,716 
    4,554,380    4,256,681 
Less – accumulated depreciation and amortization   (627,995)   (558,617)
    3,926,385    3,698,064 
Rental property held for sale, net   714,404    966,497 
Net investment in rental property   4,640,789    4,664,561 
Cash and cash equivalents   22,872    25,589 
Restricted cash   14,507    15,577 
Investments in unconsolidated joint ventures   194,779    209,091 
Unbilled rents receivable, net   86,818    95,686 
Deferred charges, goodwill and other assets, net   220,194    275,102 
Accounts receivable   10,784    7,192 
           
Total assets  $5,190,743   $5,292,798 
           
Liabilities and Equity          
Senior unsecured notes, net  $572,360   $571,484 
Unsecured revolving credit facility and term loans   156,000    329,000 
Mortgages, loans payable and other obligations, net   2,167,522    1,908,034 
Dividends and distributions payable   1,537    22,265 
Accounts payable, accrued expenses and other liabilities   205,637    209,510 
Rents received in advance and security deposits   36,575    39,463 
Accrued interest payable   15,642    10,185 
   Total liabilities   3,155,273    3,089,941 
Commitments and contingencies          
           
Redeemable noncontrolling interests   511,352    503,382 
           
Equity:          
Mack-Cali Realty Corporation stockholders’ equity:          
Common stock, $0.01 par value, 190,000,000 shares authorized, 90,712,055 and 90,595,176 shares outstanding 907   906  
Additional paid-in capital   2,531,122    2,535,440 
Dividends in excess of net earnings   (1,195,909)   (1,042,629)
Accumulated other comprehensive income (loss)   -    (18)
   Total Mack-Cali Realty Corporation stockholders’ equity   1,336,120    1,493,699 
           
Noncontrolling interests in subsidiaries:          
Operating Partnership   142,469    158,480 
Consolidated joint ventures   45,529    47,296 
Total noncontrolling interests in subsidiaries   187,998    205,776 
           
Total equity   1,524,118    1,699,475 
           
Total liabilities and equity  $5,190,743   $5,292,798