Annual report pursuant to Section 13 and 15(d)

Segment Reporting (Tables)

v3.6.0.2
Segment Reporting (Tables)
12 Months Ended
Dec. 31, 2016
Schedule Of Selected Results Of Operations And Asset Information



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Real Estate

 

 

 

 

 

 

 

 

 

 



 

Commercial

 

 

 

 

 

Multi-family

 

 

 

Corporate

 

 

Total



 

& Other

 

 

Multi-family

 

 

Services

 

 

 

& Other (d)

 

 

Company

Total revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

551,958 

 

$

35,450 

 

$

37,820 

(e)

 

$

(11,830)

 

$

613,398 

2015

 

538,323 

 

 

27,787 

 

 

33,112 

(f)

 

 

(4,339)

 

 

594,883 

2014

 

585,491 

 

 

24,971 

 

 

30,533 

(g)

 

 

(4,196)

 

 

636,799 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   interest expenses (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

268,137 

 

$

21,318 

 

$

41,445 

(h)

 

$

84,451 

 

$

415,351 

2015

 

264,967 

 

 

17,642 

 

 

37,090 

(i)

 

 

105,452 

 

 

425,151 

2014

 

295,416 

 

 

12,235 

 

 

38,377 

(j)

 

 

138,733 

 

 

484,761 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings (loss) of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

23,796 

 

$

(6,002)

 

$

994 

 

 

$

 -

 

$

18,788 

2015

 

5,104 

 

 

(9,879)

 

 

1,603 

 

 

 

 -

 

 

(3,172)

2014

 

4,236 

 

 

(8,790)

 

 

2,131 

 

 

 

 -

 

 

(2,423)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income (loss) (b):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

307,617 

 

$

8,130 

 

$

(2,631)

 

 

$

(96,281)

 

$

216,835 

2015

 

278,460 

 

 

266 

 

 

(2,375)

 

 

 

(109,791)

 

 

166,560 

2014

 

294,311 

 

 

3,946 

 

 

(5,713)

 

 

 

(142,929)

 

 

149,615 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

3,344,396 

 

$

887,394 

 

$

17,207 

 

 

$

47,769 

 

$

4,296,766 

2015

 

3,166,577 

 

 

836,020 

 

 

9,831 

 

 

 

41,535 

 

 

4,053,963 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total long-lived assets (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

2,999,820 

 

$

618,038 

 

$

4,609 

 

 

$

(5,933)

 

$

3,616,534 

2015

 

2,886,583 

 

 

577,705 

 

 

3,670 

 

 

 

(1,531)

 

 

3,466,427 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investments in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

81,549 

 

$

237,493 

 

$

1,005 

 

 

$

 -

 

$

320,047 

2015

 

76,140 

 

 

225,850 

 

 

1,467 

 

 

 

 -

 

 

303,457 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



(a)Total operating and interest expenses represent the sum of: real estate taxes; utilities; operating services; direct construction costs; real estate services expenses; general and administrative and interest expense (net of interest income).  All interest expense, net of interest and other investment income, (including for property-level mortgages) is excluded from segment amounts and classified in Corporate & Other for all periods.

(b)Net operating income represents total revenues less total operating and interest expenses (as defined in Note “a”), plus equity in earnings (loss) of unconsolidated joint ventures, for the period.

(c)Long-lived assets are comprised of net investment in rental property, unbilled rents receivable and goodwill.  The Company recorded an impairment charge of $197.9 million on assets included in the commercial and other real estate business segment for the year ended December 31, 2015.  See Note 3: Recent Transactions – Impairments on Properties Held and Used 

(d)Corporate & Other represents all corporate-level items (including interest and other investment income, interest expense, non-property general and administrative expense, construction services revenue and direct construction costs) as well as intercompany eliminations necessary to reconcile to consolidated Company totals.

(e)Includes $3.8 million and $13.8 million of fees and salary reimbursements earned for the year ended December 31, 2016, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

(f)Includes $2.1 million and $6.3 million of fees and salary reimbursements earned for the year ended December 31, 2015, from the multi-family real estate segment, which are eliminated in consolidation.

(g)Includes $1.1 million and $4.0 million of fees and salary reimbursements earned for the year ended December 31, 2014, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

(h)Includes $1.8 million and $6.5 million of management fees and salary reimbursement expenses for the year ended December 31, 2016, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

(i)Includes $1.0 million and $3.9 million of management fees and salary reimbursement expenses for the year ended December 31, 2015, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

(j)Includes $0.8 million and $2.9 million of management fees and salary reimbursement expenses for the year ended December 31, 2014, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

Schedule Of Reconciliation Of Net Operating Income To Net Income Available To Common Shareholders



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Year Ended December 31,



 

2016

 

 

2015

 

 

2014

Net operating income

$

216,835 

 

$

166,560 

 

$

149,615 

Add (deduct):

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(186,684)

 

 

(170,402)

 

 

(172,490)

Gain on change of control of interests

 

15,347 

 

 

 -

 

 

 -

Realized gains (losses) and unrealized losses on disposition of

 

 

 

 

 

 

 

 

   rental property, net

 

109,666 

 

 

53,261 

 

 

54,848 

Gain on sale of investment in unconsolidated joint venture

 

5,670 

 

 

6,448 

 

 

 -

Loss from extinguishment of debt, net

 

(30,540)

 

 

 -

 

 

(582)

Impairments

 

 -

 

 

(197,919)

 

 

 -

Net income (loss)

 

130,294 

 

 

(142,052)

 

 

31,391 

Noncontrolling interest in consolidated joint ventures

 

651 

 

 

1,044 

 

 

778 

Noncontrolling interest in Operating Partnership

 

(13,721)

 

 

15,256 

 

 

(3,602)

Net income (loss) available to common shareholders

$

117,224 

 

$

(125,752)

 

$

28,567 



Mack-Cali Realty LP [Member]  
Schedule Of Selected Results Of Operations And Asset Information



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Real Estate

 

 

 

 

 

 

 

 

 

 



 

Commercial

 

 

 

 

 

Multi-family

 

 

 

Corporate

 

 

Total



 

& Other

 

 

Multi-family

 

 

Services

 

 

 

& Other (d)

 

 

Company

Total revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

551,958 

 

$

35,450 

 

$

37,820 

(e)

 

$

(11,830)

 

$

613,398 

2015

 

538,323 

 

 

27,787 

 

 

33,112 

(f)

 

 

(4,339)

 

 

594,883 

2014

 

585,491 

 

 

24,971 

 

 

30,533 

(g)

 

 

(4,196)

 

 

636,799 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   interest expenses (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

268,137 

 

$

21,318 

 

$

41,445 

(h)

 

$

84,451 

 

$

415,351 

2015

 

264,967 

 

 

17,642 

 

 

37,090 

(i)

 

 

105,452 

 

 

425,151 

2014

 

295,416 

 

 

12,235 

 

 

38,377 

(j)

 

 

138,733 

 

 

484,761 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings (loss) of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

23,796 

 

$

(6,002)

 

$

994 

 

 

$

 -

 

$

18,788 

2015

 

5,104 

 

 

(9,879)

 

 

1,603 

 

 

 

 -

 

 

(3,172)

2014

 

4,236 

 

 

(8,790)

 

 

2,131 

 

 

 

 -

 

 

(2,423)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income (loss) (b):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

307,617 

 

$

8,130 

 

$

(2,631)

 

 

$

(96,281)

 

$

216,835 

2015

 

278,460 

 

 

266 

 

 

(2,375)

 

 

 

(109,791)

 

 

166,560 

2014

 

294,311 

 

 

3,946 

 

 

(5,713)

 

 

 

(142,929)

 

 

149,615 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

3,344,396 

 

$

887,394 

 

$

17,207 

 

 

$

47,769 

 

$

4,296,766 

2015

 

3,166,577 

 

 

836,020 

 

 

9,831 

 

 

 

41,535 

 

 

4,053,963 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total long-lived assets (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

2,999,820 

 

$

618,038 

 

$

4,609 

 

 

$

(5,933)

 

$

3,616,534 

2015

 

2,886,583 

 

 

577,705 

 

 

3,670 

 

 

 

(1,531)

 

 

3,466,427 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investments in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   unconsolidated joint ventures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

81,549 

 

$

237,493 

 

$

1,005 

 

 

$

 -

 

$

320,047 

2015

 

76,140 

 

 

225,850 

 

 

1,467 

 

 

 

 -

 

 

303,457 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



(a)Total operating and interest expenses represent the sum of: real estate taxes; utilities; operating services; direct construction costs; real estate services expenses; general and administrative and interest expense (net of interest income).  All interest expense, net of interest and other investment income, (including for property-level mortgages) is excluded from segment amounts and classified in Corporate & Other for all periods.

(b)Net operating income represents total revenues less total operating and interest expenses (as defined in Note “a”), plus equity in earnings (loss) of unconsolidated joint ventures, for the period.

(c)Long-lived assets are comprised of net investment in rental property, unbilled rents receivable and goodwill.  The Company recorded an impairment charge of $197.9 million on assets included in the commercial and other real estate business segment for the year ended December 31, 2015.  See Note 3: Recent Transactions – Impairments on Properties Held and Used 

(d)Corporate & Other represents all corporate-level items (including interest and other investment income, interest expense, non-property general and administrative expense, construction services revenue and direct construction costs) as well as intercompany eliminations necessary to reconcile to consolidated Company totals.

(e)Includes $3.8 million and $13.8 million of fees and salary reimbursements earned for the year ended December 31, 2016, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

(f)Includes $2.1 million and $6.3 million of fees and salary reimbursements earned for the year ended December 31, 2015, from the multi-family real estate segment, which are eliminated in consolidation.

(g)Includes $1.1 million and $4.0 million of fees and salary reimbursements earned for the year ended December 31, 2014, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

(h)Includes $1.8 million and $6.5 million of management fees and salary reimbursement expenses for the year ended December 31, 2016, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

(i)Includes $1.0 million and $3.9 million of management fees and salary reimbursement expenses for the year ended December 31, 2015, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

(j)Includes $0.8 million and $2.9 million of management fees and salary reimbursement expenses for the year ended December 31, 2014, respectively, from the multi-family real estate segment, which are eliminated in consolidation.

Schedule Of Reconciliation Of Net Operating Income To Net Income Available To Common Shareholders



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Year Ended December 31,



 

2016

 

 

2015

 

 

2014

Net operating income

$

216,835 

 

$

166,560 

 

$

149,615 

Add (deduct):

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(186,684)

 

 

(170,402)

 

 

(172,490)

Gain on change of control of interests

 

15,347 

 

 

 -

 

 

 -

Realized gains (losses) and unrealized losses on disposition of

 

 

 

 

 

 

 

 

   rental property, net

 

109,666 

 

 

53,261 

 

 

54,848 

Gain on sale of investment in unconsolidated joint venture

 

5,670 

 

 

6,448 

 

 

 -

Loss from extinguishment of debt, net

 

(30,540)

 

 

 -

 

 

(582)

Impairments

 

 -

 

 

(197,919)

 

 

 -

Net income (loss)

 

130,294 

 

 

(142,052)

 

 

31,391 

Noncontrolling interest in consolidated joint ventures

 

651 

 

 

1,044 

 

 

778 

Net income (loss) available to common unitholders

$

130,945 

 

$

(141,008)

 

$

32,169