Consolidated Statements Of Cash Flows - USD ($)
|
3 Months Ended |
6 Months Ended |
12 Months Ended |
Jun. 30, 2019 |
Jun. 30, 2018 |
Jun. 30, 2019 |
Jun. 30, 2018 |
Dec. 31, 2018 |
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ (20,329,000)
|
|
$ 1,501,000
|
|
$ 255,265,000
|
|
$ 52,189,000
|
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization, including related intangible assets |
|
|
|
|
|
95,824,000
|
|
79,827,000
|
|
|
|
Amortization of directors deferred compensation stock units |
|
|
|
|
|
157,000
|
|
251,000
|
|
|
|
Amortization of stock compensation |
|
|
|
|
|
4,071,000
|
|
3,189,000
|
|
|
|
Amortization of deferred financing costs |
|
|
|
|
|
2,357,000
|
|
2,241,000
|
|
|
|
Amortization of debt discount and mark-to-market |
|
|
|
|
|
(474,000)
|
|
(474,000)
|
|
|
|
Write-off of unamortized deferred finance costs related to early extinguishment |
|
|
|
|
|
0
|
|
105,000
|
|
|
|
Equity in (earnings) loss of unconsolidated joint ventures |
|
88,000
|
|
52,000
|
|
769,000
|
|
(1,520,000)
|
|
|
|
Distributions of cumulative earnings from unconsolidated joint ventures |
|
|
|
|
|
3,367,000
|
|
3,469,000
|
|
|
|
Gain on change of control of interests |
|
|
|
|
|
(13,790,000)
|
|
|
|
|
|
Realized (gains) losses and unrealized losses on disposition of rental property, net |
|
|
|
|
|
(268,364,000)
|
|
(59,196,000)
|
|
|
|
Gain on disposition of developable land |
|
(270,000)
|
|
|
|
(270,000)
|
|
|
|
|
|
Property impairments |
|
5,802,000
|
|
|
|
5,802,000
|
|
|
|
|
|
Land impairments |
|
2,499,000
|
|
|
|
2,499,000
|
|
|
|
|
|
Gain on sale of investments in unconsolidated joint ventures |
|
|
|
|
|
(903,000)
|
|
|
|
|
|
(Gain)Loss from extinguishment of debt |
|
|
|
|
|
(1,899,000)
|
|
10,289,000
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Increase in unbilled rents receivable, net |
|
|
|
|
|
(6,744,000)
|
|
(3,497,000)
|
|
|
|
Increase in deferred charges, goodwill and other assets |
|
|
|
|
|
(14,646,000)
|
|
(8,510,000)
|
|
|
|
(Increase) decrease in accounts receivable, net |
|
|
|
|
|
(4,103,000)
|
|
396,000
|
|
|
|
Increase in accounts payable, accrued expenses and other liabilities |
|
|
|
|
|
16,845,000
|
|
7,033,000
|
|
|
|
Decrease in rents received in advance and security deposits |
|
|
|
|
|
(6,457,000)
|
|
(2,855,000)
|
|
|
|
Decrease in accrued interest payable |
|
|
|
|
|
(486,000)
|
|
(1,001,000)
|
|
|
|
Net cash provided by operating activities |
|
|
|
|
|
68,820,000
|
|
81,936,000
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
Rental property acquisitions and related intangibles |
|
|
|
|
|
(545,462,000)
|
|
(4,854,000)
|
|
|
|
Rental property additions and improvements |
|
|
|
|
|
(70,577,000)
|
|
(97,085,000)
|
|
|
|
Development of rental property and other related costs |
|
|
|
|
|
(89,152,000)
|
|
(105,749,000)
|
|
|
|
Proceeds from the sales of rental property |
|
|
|
|
|
636,161,000
|
|
244,754,000
|
|
|
|
Proceeds from the sale of investments in unconsolidated joint ventures |
|
|
|
|
|
4,039,000
|
|
|
|
|
|
Repayment of notes receivable |
|
|
|
|
|
46,305,000
|
|
6,366,000
|
|
|
|
Investment in unconsolidated joint ventures |
|
|
|
|
|
(8,238,000)
|
|
(3,352,000)
|
|
|
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
|
|
|
|
3,602,000
|
|
7,806,000
|
|
|
|
Net cash (used in) provided by investing activities |
|
|
|
|
|
(23,322,000)
|
|
47,886,000
|
|
|
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
Borrowings from revolving credit facility |
|
|
|
|
|
281,000,000
|
|
371,000,000
|
|
|
|
Repayment of revolving credit facility |
|
|
|
|
|
(398,000,000)
|
|
(338,000,000)
|
|
|
|
Repayment of unsecured term loan |
|
|
|
|
|
(250,000,000)
|
|
|
|
|
|
Proceeds from mortgages and loans payable |
|
|
|
|
|
321,508,000
|
|
79,748,000
|
|
|
|
Repayment of mortgages, loans payable and other obligations |
|
|
|
|
|
(55,199,000)
|
|
(277,637,000)
|
|
|
|
Acquisition of noncontrolling interests |
|
|
|
|
|
(5,017,000)
|
|
|
|
|
|
Issuance of redeemable noncontrolling interests, net |
|
|
|
|
|
145,000,000
|
|
65,000,000
|
|
|
|
Payment of financing costs |
|
|
|
|
|
(5,637,000)
|
|
(255,000)
|
|
|
|
(Contributions) Distributions to noncontrolling interests |
|
|
|
|
|
(407,000)
|
|
51,000
|
|
|
|
Payment of dividends and distributions |
|
|
|
|
|
(49,770,000)
|
|
(45,916,000)
|
|
|
|
Net cash used in financing activities |
|
|
|
|
|
(16,522,000)
|
|
(146,009,000)
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
|
28,976,000
|
|
(16,187,000)
|
|
|
|
Cash, cash equivalents and restricted cash, beginning of period |
[1] |
|
|
|
|
49,554,000
|
|
67,972,000
|
|
$ 67,972,000
|
|
Cash, cash equivalents and restricted cash, end of period |
|
78,530,000
|
[2] |
51,785,000
|
[2] |
78,530,000
|
[2] |
51,785,000
|
[2] |
49,554,000
|
[1] |
Mack-Cali Realty LP [Member] |
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
(20,329,000)
|
|
1,501,000
|
|
255,265,000
|
|
52,189,000
|
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization, including related intangible assets |
|
|
|
|
|
95,824,000
|
|
79,827,000
|
|
|
|
Amortization of directors deferred compensation stock units |
|
|
|
|
|
157,000
|
|
251,000
|
|
|
|
Amortization of stock compensation |
|
|
|
|
|
4,071,000
|
|
3,189,000
|
|
|
|
Amortization of deferred financing costs |
|
|
|
|
|
2,357,000
|
|
2,241,000
|
|
|
|
Amortization of debt discount and mark-to-market |
|
|
|
|
|
(474,000)
|
|
(474,000)
|
|
|
|
Write-off of unamortized deferred finance costs related to early extinguishment |
|
|
|
|
|
|
|
105,000
|
|
|
|
Equity in (earnings) loss of unconsolidated joint ventures |
|
88,000
|
|
52,000
|
|
769,000
|
|
(1,520,000)
|
|
|
|
Distributions of cumulative earnings from unconsolidated joint ventures |
|
|
|
|
|
3,367,000
|
|
3,469,000
|
|
|
|
Gain on change of control of interests |
|
|
|
|
|
(13,790,000)
|
|
|
|
|
|
Realized (gains) losses and unrealized losses on disposition of rental property, net |
|
|
|
|
|
(268,364,000)
|
|
(59,196,000)
|
|
|
|
Gain on disposition of developable land |
|
(270,000)
|
|
|
|
(270,000)
|
|
|
|
|
|
Property impairments |
|
5,802,000
|
|
|
|
5,802,000
|
|
|
|
|
|
Land impairments |
|
2,499,000
|
|
|
|
2,499,000
|
|
|
|
|
|
Gain on sale of investments in unconsolidated joint ventures |
|
|
|
|
|
(903,000)
|
|
|
|
|
|
(Gain)Loss from extinguishment of debt |
|
|
|
|
|
(1,899,000)
|
|
10,289,000
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Increase in unbilled rents receivable, net |
|
|
|
|
|
(6,744,000)
|
|
(3,497,000)
|
|
|
|
Increase in deferred charges, goodwill and other assets |
|
|
|
|
|
(14,646,000)
|
|
(8,510,000)
|
|
|
|
(Increase) decrease in accounts receivable, net |
|
|
|
|
|
(4,103,000)
|
|
396,000
|
|
|
|
Increase in accounts payable, accrued expenses and other liabilities |
|
|
|
|
|
16,845,000
|
|
7,033,000
|
|
|
|
Decrease in rents received in advance and security deposits |
|
|
|
|
|
(6,457,000)
|
|
(2,855,000)
|
|
|
|
Decrease in accrued interest payable |
|
|
|
|
|
(486,000)
|
|
(1,001,000)
|
|
|
|
Net cash provided by operating activities |
|
|
|
|
|
68,820,000
|
|
81,936,000
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
Rental property acquisitions and related intangibles |
|
|
|
|
|
(545,462,000)
|
|
(4,854,000)
|
|
|
|
Rental property additions and improvements |
|
|
|
|
|
(70,577,000)
|
|
(97,085,000)
|
|
|
|
Development of rental property and other related costs |
|
|
|
|
|
(89,152,000)
|
|
(105,749,000)
|
|
|
|
Proceeds from the sales of rental property |
|
|
|
|
|
636,161,000
|
|
244,754,000
|
|
|
|
Proceeds from the sale of investments in unconsolidated joint ventures |
|
|
|
|
|
4,039,000
|
|
|
|
|
|
Repayment of notes receivable |
|
|
|
|
|
46,305,000
|
|
6,366,000
|
|
|
|
Investment in unconsolidated joint ventures |
|
|
|
|
|
(8,238,000)
|
|
(3,352,000)
|
|
|
|
Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
|
|
|
|
3,602,000
|
|
7,806,000
|
|
|
|
Net cash (used in) provided by investing activities |
|
|
|
|
|
(23,322,000)
|
|
47,886,000
|
|
|
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
Borrowings from revolving credit facility |
|
|
|
|
|
281,000,000
|
|
371,000,000
|
|
|
|
Repayment of revolving credit facility |
|
|
|
|
|
(398,000,000)
|
|
(338,000,000)
|
|
|
|
Repayment of unsecured term loan |
|
|
|
|
|
(250,000,000)
|
|
|
|
|
|
Proceeds from mortgages and loans payable |
|
|
|
|
|
321,508,000
|
|
79,748,000
|
|
|
|
Repayment of mortgages, loans payable and other obligations |
|
|
|
|
|
(55,199,000)
|
|
(277,637,000)
|
|
|
|
Acquisition of noncontrolling interests |
|
|
|
|
|
(5,017,000)
|
|
|
|
|
|
Issuance of redeemable noncontrolling interests, net |
|
|
|
|
|
145,000,000
|
|
65,000,000
|
|
|
|
Payment of financing costs |
|
|
|
|
|
(5,637,000)
|
|
(255,000)
|
|
|
|
(Contributions) Distributions to noncontrolling interests |
|
|
|
|
|
(407,000)
|
|
51,000
|
|
|
|
Payment of dividends and distributions |
|
|
|
|
|
(49,770,000)
|
|
(45,916,000)
|
|
|
|
Net cash used in financing activities |
|
|
|
|
|
(16,522,000)
|
|
(146,009,000)
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
|
28,976,000
|
|
(16,187,000)
|
|
|
|
Cash, cash equivalents and restricted cash, beginning of period |
[1] |
|
|
|
|
49,554,000
|
|
67,972,000
|
|
67,972,000
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ 78,530,000
|
[2] |
$ 51,785,000
|
[2] |
$ 78,530,000
|
[2] |
$ 51,785,000
|
[2] |
$ 49,554,000
|
[1] |
|
|