展品99.2
|
|
前瞻性陈述 |
这些补充信息包含符合联邦证券法的前瞻性陈述。您可以通过使用与历史事件无关的“假设”、“相信”、“估计”、“预期”、“指导”、“打算”、“计划”、“计划”和类似的表述来识别这些陈述。您在解释和依赖前瞻性陈述时应谨慎行事,因为它们涉及已知和未知的风险、不确定因素和其他因素,在某些情况下,这些因素是我们无法控制的,可能会对实际结果、业绩或成就产生重大影响。这些因素包括但不限于,2019年冠状病毒(新冠肺炎)全球大流行或任何未来大流行、地方性或爆发传染病对美国、地区和全球经济以及我们的租户的财务状况和经营结果的负面影响;以有利条件签订新租约或续签租约的能力;对租户财务状况的依赖;写字楼房地产行业的趋势,包括远程办公、灵活的工作时间、开放的工作场所和电话会议;房地产开发、收购和处置活动的不确定性;有效整合收购的能力;利率的波动以及融资的成本和可用性;我们合资伙伴履行义务的能力;当地、国家和国际经济和市场状况的影响以及通胀和利率上升对这些市场状况的影响;收购、处置和可能的减值费用对我们经营业绩的影响;监管变化, 包括税收法律和法规的变化;以及其他风险和不确定性,在我们提交给美国证券交易委员会的文件中不时详细说明。我们没有义务更新或修改任何前瞻性陈述,无论是由于新信息、未来事件或其他原因。 |
|
- 2 -
|
|
目录 |
|
|
页面 |
|
|
公司简介 |
4 |
|
|
|
|
|
|
研究报道 |
5 |
|
|
|
|
|
|
精选财务信息 |
|
|
|
|
导向 |
6 |
|
|
财务亮点 |
7 |
|
|
合并资产负债表 |
8 |
|
|
合并损益表 |
9 |
|
|
选择损益表数据 |
10 |
|
|
营运资金(“FFO”) |
11 |
|
|
可供分配的资金(FAD) |
12 |
|
|
房地产未计利息、税项、折旧及摊销之利润(“EBITDARE”) |
13 |
|
|
净营业收入(“NOI”) |
14 - 16 |
|
|
相同的商店结果 |
17 - 20 |
|
|
合并的合资企业和基金 |
21 - 26 |
|
|
未合并的合资企业 |
27 - 32 |
|
|
资本结构 |
33 |
|
|
债务分析 |
34 |
|
|
债务到期日 |
35 |
|
|
|
|
|
选定的属性数据 |
|
|
|
|
投资组合摘要 |
36 - 37 |
|
|
同一商店的租赁占有率 |
38 - 39 |
|
|
顶级租户和行业多元化 |
40 |
|
|
租赁活动 |
41 - 42 |
|
|
租约期满 |
43 - 45 |
|
|
收付实现制资本支出 |
46 - 47 |
|
|
|
|
|
|
|
|
|
定义 |
48 - 49 |
- 3 -
|
|
公司简介 |
派拉蒙集团公司(“派拉蒙”或“公司”)是一家完全集成的房地产投资信托公司,拥有、运营、管理、收购和重新开发位于纽约和旧金山选定的中央商务区子市场的高质量A级写字楼物业。派拉蒙专注于通过利用其资产的抢手位置和成熟的物业管理能力来吸引和留住高质量的租户,从而实现其投资组合价值的最大化。 |
|
管理
阿尔伯特·贝勒 |
董事长、首席执行官、总裁 |
威尔伯·帕斯 |
首席运营官、首席财务官兼财务主管 |
彼得·布林德利 |
常务副秘书长总裁,房地产业主管 |
盖奇·约翰逊 |
高级副总裁,总法律顾问兼秘书长 |
埃尔梅琳达·伯贝里 |
首席会计官高级副总裁 |
董事会
阿尔伯特·贝勒 |
董事,董事会主席 |
托马斯·阿姆布鲁斯特 |
董事 |
马丁·巴斯曼 |
董事,首席独立董事,董事,提名和公司治理委员会主席 |
卡琳·克莱恩 |
董事 |
彼得·林曼 |
董事,审计委员会主席 |
凯瑟琳娜·奥托-伯恩斯坦 |
董事 |
马克·帕特森 |
董事 |
斋藤仁 |
董事 |
保拉·萨特 |
董事 |
格雷格·赖特 |
薪酬委员会主席董事 |
公司信息
公司总部 |
投资者关系 |
证券交易所上市 |
交易符号 |
1633百老汇,1801套房 |
邮箱:ir@pgre.com |
纽约证券交易所 |
PGRE |
纽约州纽约市,邮编:10019 |
(212) 492-2298 |
|
|
(212) 237-3100 |
|
|
|
- 4 -
|
|
研究报道(1) |
杰弗里·斯佩克特 |
|
托马斯·凯瑟伍德 |
德里克·约翰斯顿 |
美银美林 |
BTIG |
德意志银行 |
|
(646) 855-1363 |
(212) 738-6140 |
(904) 520-4973 |
|
邮箱:jeff.spector@bofa.com |
邮箱:tcatherwood@btig.com |
邮箱:derek.johnston@db.com |
|
|
|
|
|
史蒂夫·萨克瓦 |
迪伦·布尔津斯基 |
维克拉姆·马尔霍特拉 |
|
Evercore ISI |
绿街顾问 |
瑞穗证券美国公司 |
|
(212) 446-9462 |
(949) 640-8780 |
(212) 282-3827 |
|
邮箱:steve.sakwa@evercoreisi.com |
邮箱:dburzinski@greenstreet.com |
邮箱:vikram.Malhotra@mizuhogroup.com |
|
|
|
|
|
罗纳德·卡姆登 |
布莱恩·海克 |
安德鲁·罗西瓦奇 |
|
摩根士丹利 |
富国银行 |
沃尔夫研究 |
|
(212) 296-8319 |
(443) 263-6529 |
(646) 582-9250 |
|
邮箱:ronald.kamdem@mganstanley.com |
邮箱:blaine.hek@well sfargo.com |
邮箱:arosivach@wolferesearch.com |
- 5 -
|
|
制导 |
(未经审计,以千为单位,不包括平方英尺,百分比和每股金额)
|
|
|
|
|
|
|
|
|
|
2023年全年 |
|
|||||
(稀释后每股金额) |
低 |
|
|
高 |
|
|||||||||||
|
|
|
|
普通股股东应占净亏损估计 |
$ |
(0.13 |
) |
|
$ |
(0.07 |
) |
|||||
|
|
|
|
我们在房地产折旧和摊销中的份额 |
|
1.01 |
|
|
|
1.01 |
|
|||||
|
|
|
|
估计核心FFO(1)(2) |
$ |
0.88 |
|
|
$ |
0.94 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
运营假设: |
|
|
|
|
|
|||||||||
|
|
|
租赁活动(平方英尺) |
|
600,000 |
|
|
|
900,000 |
|
||||||
|
|
|
年末PGRE在同一家商店的租赁份额为%(2) |
|
90.8 |
% |
|
|
91.8 |
% |
||||||
|
|
|
PGRE在同一门店现金NOI中的份额下降(2) |
|
(5.5 |
%) |
|
|
(3.5 |
%) |
||||||
|
|
|
PGRE在同一门店NOI中的份额下降(2) |
|
(3.5 |
%) |
|
|
(1.5 |
%) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
财务假设(按股计算): |
|
|
|
|
|
|||||||||
|
|
|
估计净亏损 |
$ |
(31,000 |
) |
|
$ |
(17,000 |
) |
||||||
|
|
|
|
折旧及摊销 |
|
235,000 |
|
|
|
235,000 |
|
|||||
|
|
|
|
一般和行政费用 |
|
61,000 |
|
|
|
59,000 |
|
|||||
|
|
|
|
利息和债务支出,包括递延融资成本的摊销 |
|
147,500 |
|
|
|
144,500 |
|
|||||
|
|
|
|
扣除所得税后的手续费收入 |
|
(30,500 |
) |
|
|
(31,500 |
) |
|||||
|
|
|
噪声(2) |
|
382,000 |
|
|
|
390,000 |
|
||||||
|
|
|
|
直线租金调整和高于和低于市场的租赁收入,净额 |
|
(22,500 |
) |
|
|
(24,500 |
) |
|||||
|
|
|
现金NOI(2) |
$ |
359,500 |
|
|
$ |
365,500 |
|
- 6 -
|
|
金融亮点 |
(未经审计,以千计,每股金额除外)
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
||||||||||||||
选定的财务数据 |
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|||||||
|
普通股股东应占净(亏损)收入 |
$ |
(37,877 |
) |
|
$ |
1,222 |
|
|
$ |
(1,537 |
) |
|
$ |
(36,403 |
) |
|
$ |
(20,354 |
) |
||
|
|
每股-基本和稀释后 |
$ |
(0.17 |
) |
|
$ |
0.01 |
|
|
$ |
(0.01 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.09 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
普通股股东的核心FFO(1) |
$ |
54,364 |
|
|
$ |
52,806 |
|
|
$ |
54,249 |
|
|
$ |
216,824 |
|
|
$ |
201,055 |
|
||
|
|
每股-稀释后 |
$ |
0.25 |
|
|
$ |
0.24 |
|
|
$ |
0.24 |
|
|
$ |
0.98 |
|
|
$ |
0.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
PGRE在现金NOI中的份额(1) |
$ |
95,504 |
|
|
$ |
98,331 |
|
|
$ |
95,963 |
|
|
$ |
383,201 |
|
|
$ |
377,160 |
|
||
|
PGRE在NOI中的份额(1) |
$ |
100,134 |
|
|
$ |
96,526 |
|
|
$ |
99,488 |
|
|
$ |
397,088 |
|
|
$ |
383,788 |
|
同店现金NOI(1) |
更改百分比 |
|
|
同一家商店噪声(1) |
更改百分比 |
|
||
截至2022年12月31日的三个月与2021年12月31日 |
|
(2.6 |
%) |
|
截至2022年12月31日的三个月与2021年12月31日 |
|
3.8 |
% |
截至2022年12月31日的年度与2021年12月31日的年度 |
|
1.7 |
% |
|
截至2022年12月31日的年度与2021年12月31日的年度 |
|
4.0 |
% |
投资组合统计(在PGRE Share)
|
|
|
|
自.起 |
|
|||||||||||||||||
|
|
|
|
2022年12月31日 |
|
|
2022年9月30日 |
|
|
June 30, 2022 |
|
|
March 31, 2022 |
|
|
2021年12月31日 |
|
|||||
|
租赁%(1) |
|
|
91.3 |
% |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
90.6 |
% |
|
|
90.7 |
% |
租用的同一商店%(1) |
更改百分比 |
|
|
租用的同一商店%(1) |
更改百分比 |
|
||
2022年12月31日与2022年9月30日 |
|
(0.1 |
%) |
|
2022年12月31日与2021年12月31日 |
|
0.7 |
% |
|
|
|
|
|
|
|
公共共享数据
|
|
|
|
截至三个月 |
|
|||||||||||||||||
|
股价: |
|
2022年12月31日 |
|
|
2022年9月30日 |
|
|
June 30, 2022 |
|
|
March 31, 2022 |
|
|
2021年12月31日 |
|
||||||
|
|
高 |
|
$ |
6.86 |
|
|
$ |
7.95 |
|
|
$ |
11.04 |
|
|
$ |
11.54 |
|
|
$ |
9.53 |
|
|
|
低 |
|
$ |
5.48 |
|
|
$ |
6.00 |
|
|
$ |
7.08 |
|
|
$ |
8.22 |
|
|
$ |
7.79 |
|
|
|
结账(期末) |
|
$ |
5.94 |
|
|
$ |
6.23 |
|
|
$ |
7.23 |
|
|
$ |
10.91 |
|
|
$ |
8.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
每股普通股股息 |
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
$ |
0.07 |
|
|
|
普通股年化股息 |
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
$ |
0.28 |
|
|
|
股息率(收盘价) |
|
|
5.2 |
% |
|
|
5.0 |
% |
|
|
4.3 |
% |
|
|
2.8 |
% |
|
|
3.4 |
% |
- 7 -
|
|
合并资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
||
资产: |
|
|
|
|
|
|||||||||
|
房地产,按成本价计算: |
|
|
|
|
|
||||||||
|
|
土地 |
$ |
1,966,237 |
|
|
$ |
1,966,237 |
|
|||||
|
|
建筑物和改善措施 |
|
6,177,540 |
|
|
|
6,061,824 |
|
|||||
|
|
|
|
|
|
|
|
|
8,143,777 |
|
|
|
8,028,061 |
|
|
|
累计折旧和摊销 |
|
(1,297,553 |
) |
|
|
(1,112,977 |
) |
|||||
|
房地产,净值 |
|
6,846,224 |
|
|
|
6,915,084 |
|
||||||
|
现金和现金等价物 |
|
408,905 |
|
|
|
524,900 |
|
||||||
|
受限现金 |
|
40,912 |
|
|
|
4,766 |
|
||||||
|
应收账款和其他应收款 |
|
23,866 |
|
|
|
15,582 |
|
||||||
|
房地产相关基金投资 |
|
105,369 |
|
|
|
- |
|
||||||
|
投资于未合并的房地产相关基金 |
|
3,411 |
|
|
|
11,421 |
|
||||||
|
对未合并的合资企业的投资 |
|
393,503 |
|
|
|
408,096 |
|
||||||
|
递延应收租金 |
|
346,338 |
|
|
|
332,735 |
|
||||||
|
递延费用,净额 |
|
120,685 |
|
|
|
122,177 |
|
||||||
|
无形资产,净额 |
|
90,381 |
|
|
|
119,413 |
|
||||||
|
其他资产 |
|
73,660 |
|
|
|
40,388 |
|
||||||
总资产 |
$ |
8,453,254 |
|
|
$ |
8,494,562 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债: |
|
|
|
|
|
|||||||||
|
应付票据和抵押贷款净额 |
$ |
3,840,318 |
|
|
$ |
3,835,620 |
|
||||||
|
循环信贷安排 |
|
- |
|
|
|
- |
|
||||||
|
应付账款和应计费用 |
|
123,176 |
|
|
|
116,192 |
|
||||||
|
应付股息和分派 |
|
18,026 |
|
|
|
16,895 |
|
||||||
|
无形负债,净额 |
|
36,193 |
|
|
|
45,328 |
|
||||||
|
其他负债 |
|
24,775 |
|
|
|
25,495 |
|
||||||
总负债 |
|
4,042,488 |
|
|
|
4,039,530 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
股本: |
|
|
|
|
|
|||||||||
|
派拉蒙集团股份有限公司股权 |
|
3,592,291 |
|
|
|
3,588,163 |
|
||||||
|
在以下方面拥有非控股权益: |
|
|
|
|
|
||||||||
|
|
合并后的合资企业 |
|
402,118 |
|
|
|
428,833 |
|
|||||
|
|
房地产综合相关基金 |
|
173,375 |
|
|
|
81,925 |
|
|||||
|
|
运营伙伴关系 |
|
242,982 |
|
|
|
356,111 |
|
|||||
总股本 |
|
4,410,766 |
|
|
|
4,455,032 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债和权益总额 |
$ |
8,453,254 |
|
|
$ |
8,494,562 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
- 8 -
|
|
合并损益表 |
(未经审计,以千计,每股金额除外)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
||||||||||||||
|
|
|
|
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|||||
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
租金收入(1) |
$ |
176,404 |
|
|
$ |
171,793 |
|
|
$ |
179,250 |
|
|
$ |
702,819 |
|
|
$ |
690,418 |
|
||||
|
手续费及其他收入(1) |
|
7,624 |
|
|
|
12,427 |
|
|
|
7,897 |
|
|
|
37,558 |
|
|
|
36,368 |
|
||||
总收入 |
|
184,028 |
|
|
|
184,220 |
|
|
|
187,147 |
|
|
|
740,377 |
|
|
|
726,786 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
运营中 |
|
70,102 |
|
|
|
67,617 |
|
|
|
72,845 |
|
|
|
277,422 |
|
|
|
265,438 |
|
||||
|
折旧及摊销 |
|
61,211 |
|
|
|
56,735 |
|
|
|
58,284 |
|
|
|
232,517 |
|
|
|
232,487 |
|
||||
|
一般和行政 |
|
13,986 |
|
|
|
13,093 |
|
|
|
13,150 |
|
|
|
59,487 |
|
|
|
59,132 |
|
||||
|
交易相关成本 |
|
89 |
|
|
|
413 |
|
|
|
105 |
|
|
|
470 |
|
|
|
916 |
|
||||
总费用 |
|
145,388 |
|
|
|
137,858 |
|
|
|
144,384 |
|
|
|
569,896 |
|
|
|
557,973 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
其他收入(支出): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
房地产相关基金投资亏损 |
|
(2,233 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,233 |
) |
|
|
- |
|
||||
|
(亏损)未合并的房地产相关基金收入 |
|
(1,864 |
) |
|
|
178 |
|
|
|
300 |
|
|
|
(1,239 |
) |
|
|
782 |
|
||||
|
未合并的合资企业的亏损 |
|
(37,925 |
) |
|
|
(4,086 |
) |
|
|
(5,797 |
) |
|
|
(53,251 |
) |
|
|
(24,896 |
) |
||||
|
利息和其他收入,净额(1) |
|
2,567 |
|
|
|
507 |
|
|
|
1,580 |
|
|
|
5,174 |
|
|
|
3,017 |
|
||||
|
利息和债务支出(1) |
|
(37,060 |
) |
|
|
(36,095 |
) |
|
|
(36,949 |
) |
|
|
(143,864 |
) |
|
|
(142,014 |
) |
||||
所得税前收入(亏损) |
|
(37,875 |
) |
|
|
6,866 |
|
|
|
1,897 |
|
|
|
(24,932 |
) |
|
|
5,702 |
|
|||||
|
所得税费用 |
|
(1,706 |
) |
|
|
(1,195 |
) |
|
|
(673 |
) |
|
|
(3,265 |
) |
|
|
(3,643 |
) |
||||
净(亏损)收益 |
|
(39,581 |
) |
|
|
5,671 |
|
|
|
1,224 |
|
|
|
(28,197 |
) |
|
|
2,059 |
|
|||||
减去可归因于非控制的净(收益)损失 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
合并后的合资企业 |
|
(1,598 |
) |
|
|
(4,614 |
) |
|
|
(4,179 |
) |
|
|
(13,981 |
) |
|
|
(21,538 |
) |
||||
|
房地产综合相关基金 |
|
665 |
|
|
|
286 |
|
|
|
1,309 |
|
|
|
3,342 |
|
|
|
(2,893 |
) |
||||
|
运营伙伴关系 |
|
2,637 |
|
|
|
(121 |
) |
|
|
109 |
|
|
|
2,433 |
|
|
|
2,018 |
|
||||
普通股股东应占净(亏损)收入 |
$ |
(37,877 |
) |
|
$ |
1,222 |
|
|
$ |
(1,537 |
) |
|
$ |
(36,403 |
) |
|
$ |
(20,354 |
) |
|||||
|
每股稀释后股份 |
$ |
(0.17 |
) |
|
$ |
0.01 |
|
|
$ |
(0.01 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.09 |
) |
- 9 -
|
|
选择损益表数据 |
(未经审计,以千计)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
租金收入: |
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
||||||||||
|
物业租赁 |
$ |
159,029 |
|
|
$ |
162,622 |
|
|
$ |
159,549 |
|
|
$ |
634,019 |
|
|
$ |
632,215 |
|
|
||||
|
租客报销 |
|
10,422 |
|
|
|
13,866 |
|
|
|
15,978 |
|
|
|
51,394 |
|
|
|
47,562 |
|
|
||||
|
直线式租金调整 |
|
5,794 |
|
|
|
(5,430 |
) |
|
|
3,807 |
|
|
|
13,602 |
|
|
|
2,495 |
|
|
||||
|
高于和低于市价租赁的摊销,净额 |
|
1,159 |
|
|
|
735 |
|
|
|
(84 |
) |
|
|
1,748 |
|
|
|
3,070 |
|
|
||||
|
租赁终止收入 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,056 |
|
|
|
5,076 |
|
|
||||
租金总收入 |
$ |
176,404 |
|
|
$ |
171,793 |
|
|
$ |
179,250 |
|
|
$ |
702,819 |
|
|
$ |
690,418 |
|
|
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
费用和其他收入: |
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
||||||||||
|
资产管理 |
$ |
3,132 |
|
|
$ |
3,109 |
|
|
$ |
3,166 |
|
|
$ |
12,270 |
|
|
$ |
13,284 |
|
|
||||
|
物业管理 |
|
1,810 |
|
|
|
2,132 |
|
|
|
1,849 |
|
|
|
7,981 |
|
|
|
8,589 |
|
|
||||
|
收购、处置、租赁和其他 |
|
385 |
|
|
|
3,800 |
|
|
|
117 |
|
|
|
8,170 |
|
|
|
6,600 |
|
|
||||
|
手续费总收入 |
|
5,327 |
|
|
|
9,041 |
|
|
|
5,132 |
|
|
|
28,421 |
|
|
|
28,473 |
|
|
||||
|
其他(主要是停车收入和租户要求的服务, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
包括清洁和加班供暖和制冷) |
|
2,297 |
|
|
|
3,386 |
|
|
|
2,765 |
|
|
|
9,137 |
|
|
|
7,895 |
|
|
|||
总费用和其他收入 |
$ |
7,624 |
|
|
$ |
12,427 |
|
|
$ |
7,897 |
|
|
$ |
37,558 |
|
|
$ |
36,368 |
|
|
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
利息和其他收入,净额: |
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
||||||||||
|
利息收入,净额 |
$ |
2,567 |
|
|
$ |
175 |
|
|
$ |
1,580 |
|
|
$ |
5,174 |
|
|
$ |
1,183 |
|
|
||||
|
递延薪酬计划资产按市价计价(抵销 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
计划负债按市值计价增加,即 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
包括在“一般和行政”费用中)(1) |
|
- |
|
|
|
332 |
|
|
|
- |
|
|
|
- |
|
|
|
1,834 |
|
|
|||
利息和其他收入合计,净额 |
$ |
2,567 |
|
|
$ |
507 |
|
|
$ |
1,580 |
|
|
$ |
5,174 |
|
|
$ |
3,017 |
|
|
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
利息和债务支出: |
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
||||||||||
|
利息支出 |
$ |
35,518 |
|
|
$ |
34,274 |
|
|
$ |
35,412 |
|
|
$ |
137,708 |
|
|
$ |
132,887 |
|
|
||||
|
递延融资成本摊销 |
|
1,542 |
|
|
|
1,821 |
|
|
|
1,537 |
|
|
|
6,156 |
|
|
|
9,127 |
|
(1) |
||||
利息和债务支出合计 |
$ |
37,060 |
|
|
$ |
36,095 |
|
|
$ |
36,949 |
|
|
$ |
143,864 |
|
|
$ |
142,014 |
|
|
- 10 -
|
|
FFO |
(未经审计,以千计,不包括每股和每股金额)
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
||||||||||||||
|
|
|
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|||||
净(亏损)收入与FFO和核心FFO的对账: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
净(亏损)收益 |
|
$ |
(39,581 |
) |
|
$ |
5,671 |
|
|
$ |
1,224 |
|
|
$ |
(28,197 |
) |
|
$ |
2,059 |
|
||
|
房地产折旧和摊销(包括我们的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
未合并的合资企业) |
|
|
70,720 |
|
|
|
66,902 |
|
|
|
68,009 |
|
|
|
271,789 |
|
|
|
274,024 |
|
|
|
我们在一家未合并的合资企业的房地产减值损失中的份额 |
|
|
31,685 |
|
|
|
- |
|
|
|
- |
|
|
|
31,685 |
|
|
|
- |
|
||
|
FFO(1) |
|
|
62,824 |
|
|
|
72,573 |
|
|
|
69,233 |
|
|
|
275,277 |
|
|
|
276,083 |
|
||
|
可归因于以下方面的非控股权益的FFO减少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
合并后的合资企业 |
|
|
(11,565 |
) |
|
|
(14,187 |
) |
|
|
(13,408 |
) |
|
|
(51,433 |
) |
|
|
(61,609 |
) |
|
|
|
房地产综合相关基金 |
|
|
659 |
|
|
|
279 |
|
|
|
1,304 |
|
|
|
3,318 |
|
|
|
(2,904 |
) |
|
|
派拉蒙集团运营伙伴的FFO |
|
|
51,918 |
|
|
|
58,665 |
|
|
|
57,129 |
|
|
|
227,162 |
|
|
|
211,570 |
|
||
|
可归因于经营合伙企业非控股权益的FFO减少 |
|
|
(3,380 |
) |
|
|
(5,302 |
) |
|
|
(3,763 |
) |
|
|
(17,063 |
) |
|
|
(19,072 |
) |
||
|
普通股股东的FFO(1) |
|
$ |
48,538 |
|
|
$ |
53,363 |
|
|
$ |
53,366 |
|
|
$ |
210,099 |
|
|
$ |
192,498 |
|
||
|
每股稀释后股份 |
|
$ |
0.22 |
|
|
$ |
0.24 |
|
|
$ |
0.24 |
|
|
$ |
0.95 |
|
|
$ |
0.88 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
FFO |
|
$ |
62,824 |
|
|
$ |
72,573 |
|
|
$ |
69,233 |
|
|
$ |
275,277 |
|
|
$ |
276,083 |
|
||
|
非核心项目: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
未合并房地产的已实现和未实现损失(收益) |
|
2,851 |
|
|
|
(37 |
) |
|
|
21 |
|
|
|
2,890 |
|
|
|
(108 |
) |
||
|
|
合并房地产相关基金投资时确认的亏损 |
|
|
2,627 |
|
|
|
- |
|
|
|
- |
|
|
|
2,627 |
|
|
|
- |
|
|
|
|
可归因于One Steuart Lane的FFO,包括 |
|
|
1,387 |
|
|
|
391 |
|
|
|
1,509 |
|
|
|
4,670 |
|
|
|
(2,876 |
) |
|
|
|
对供款(分配)的收益中权益的调整 |
|
561 |
|
|
|
(961 |
) |
|
|
709 |
|
|
|
855 |
|
|
|
8,016 |
|
||
|
|
递延融资成本的非现金核销 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
761 |
|
|
|
|
其他,净额 |
|
|
89 |
|
|
|
413 |
|
|
|
105 |
|
|
|
470 |
|
|
|
916 |
|
|
|
核心FFO(1) |
|
|
70,339 |
|
|
|
72,379 |
|
|
|
71,577 |
|
|
|
286,789 |
|
|
|
282,792 |
|
||
|
可归因于以下方面的非控股权益的核心FFO减少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
合并后的合资企业 |
|
|
(11,565 |
) |
|
|
(14,187 |
) |
|
|
(13,408 |
) |
|
|
(51,433 |
) |
|
|
(61,609 |
) |
|
|
|
房地产综合相关基金 |
|
|
(625 |
) |
|
|
(140 |
) |
|
|
(94 |
) |
|
|
(1,006 |
) |
|
|
(205 |
) |
|
|
派拉蒙集团运营合作伙伴的核心FFO |
|
58,149 |
|
|
|
58,052 |
|
|
|
58,075 |
|
|
|
234,350 |
|
|
|
220,978 |
|
|||
|
可归因于非控股权益的核心FFO减少 |
|
(3,785 |
) |
|
|
(5,246 |
) |
|
|
(3,826 |
) |
|
|
(17,526 |
) |
|
|
(19,923 |
) |
|||
|
普通股股东的核心FFO(1) |
|
$ |
54,364 |
|
|
$ |
52,806 |
|
|
$ |
54,249 |
|
|
$ |
216,824 |
|
|
$ |
201,055 |
|
||
|
每股稀释后股份 |
|
$ |
0.25 |
|
|
$ |
0.24 |
|
|
$ |
0.24 |
|
|
$ |
0.98 |
|
|
$ |
0.92 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
已发行加权平均股份对账: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
加权平均流通股 |
|
|
218,583,895 |
|
|
|
218,735,532 |
|
|
|
224,864,791 |
|
|
|
221,309,938 |
|
|
|
218,701,249 |
|
||
|
稀释证券的影响 |
|
|
59,378 |
|
|
|
62,312 |
|
|
|
28,555 |
|
|
|
31,487 |
|
|
|
45,709 |
|
||
|
稀释后每股FFO和核心FFO的分母 |
|
|
218,643,273 |
|
|
|
218,797,844 |
|
|
|
224,893,346 |
|
|
|
221,341,425 |
|
|
|
218,746,958 |
|
- 11 -
|
|
淡出 |
(未经审计,以千计)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
|
|
|
|
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
|||||
核心FFO与FAD的对账: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
核心FFO |
$ |
70,339 |
|
|
$ |
72,379 |
|
|
$ |
71,577 |
|
|
$ |
286,789 |
|
|
$ |
282,792 |
|
|
||||
|
增加(减去)调整(包括我们的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
直线式租金调整 |
|
(5,746 |
) |
|
|
4,817 |
|
|
|
(3,969 |
) |
|
|
(14,034 |
) |
|
|
(4,983 |
) |
|
|||
|
|
高于和低于市价租赁的摊销,净额 |
|
(1,984 |
) |
|
|
(1,617 |
) |
|
|
(790 |
) |
|
|
(5,099 |
) |
|
|
(6,704 |
) |
|
|||
|
|
递延融资成本摊销 |
|
1,919 |
|
|
|
2,255 |
|
|
|
1,909 |
|
|
|
7,712 |
|
|
|
9,838 |
|
(1) |
|||
|
|
基于股票的薪酬费用摊销 |
|
4,150 |
|
|
|
4,191 |
|
|
|
4,149 |
|
|
|
19,003 |
|
|
|
18,612 |
|
|
|||
|
|
维护资产的支出 |
|
(18,835 |
) |
|
|
(20,089 |
) |
|
|
(11,834 |
) |
|
|
(54,962 |
) |
|
|
(43,019 |
) |
|
|||
|
|
第二代租户改进 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
和租赁佣金 |
|
(40,213 |
) |
|
|
(20,185 |
) |
|
|
(12,428 |
) |
|
|
(83,406 |
) |
|
|
(65,533 |
) |
|
||
|
时尚(2) |
|
9,630 |
|
|
|
41,751 |
|
|
|
48,614 |
|
|
|
156,003 |
|
|
|
191,003 |
|
|
||||
|
不太流行归因于以下方面的非控股权益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
合并后的合资企业 |
|
81 |
|
|
|
(11,002 |
) |
|
|
(8,391 |
) |
|
|
(27,412 |
) |
|
|
(33,991 |
) |
|
|||
|
|
房地产综合相关基金 |
|
(683 |
) |
|
|
(242 |
) |
|
|
(152 |
) |
|
|
(1,283 |
) |
|
|
(373 |
) |
|
|||
|
派拉蒙集团运营合作伙伴带来的FAD |
|
9,028 |
|
|
|
30,507 |
|
|
|
40,071 |
|
|
|
127,308 |
|
|
|
156,639 |
|
|
||||
|
不那么流行归因于非控股权益 |
|
(588 |
) |
|
|
(2,757 |
) |
|
|
(2,640 |
) |
|
|
(9,874 |
) |
|
|
(14,111 |
) |
|
||||
|
普通股股东的FAD(2)(3) |
$ |
8,440 |
|
|
$ |
27,750 |
|
|
$ |
37,431 |
|
|
$ |
117,434 |
|
|
$ |
142,528 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
普通股宣布的股息 |
$ |
16,827 |
|
|
$ |
15,329 |
|
|
$ |
17,269 |
|
|
$ |
68,561 |
|
|
$ |
61,310 |
|
|
- 12 -
|
|
EBITDARE |
(未经审计,以千计)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
||||||||||||||
|
|
|
|
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|||||
对净(亏损)收入与EBITDARE和 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
净(亏损)收益 |
$ |
(39,581 |
) |
|
$ |
5,671 |
|
|
$ |
1,224 |
|
|
$ |
(28,197 |
) |
|
$ |
2,059 |
|
||||
|
增加(减去)调整(包括我们的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
折旧及摊销 |
|
70,720 |
|
|
|
66,902 |
|
|
|
68,009 |
|
|
|
271,789 |
|
|
|
274,024 |
|
|||
|
|
利息和债务支出 |
|
43,831 |
|
|
|
43,112 |
|
|
|
43,516 |
|
|
|
170,141 |
|
|
|
166,533 |
|
|||
|
|
我们在房地产减值损失中所占的份额 |
|
31,685 |
|
|
|
- |
|
|
|
- |
|
|
|
31,685 |
|
|
|
- |
|
|||
|
|
所得税费用 |
|
1,707 |
|
|
|
1,195 |
|
|
|
674 |
|
|
|
3,287 |
|
|
|
3,658 |
|
|||
|
息税前利润(1) |
|
108,362 |
|
|
|
116,880 |
|
|
|
113,423 |
|
|
|
448,705 |
|
|
|
446,274 |
|
||||
|
可归因于以下方面的非控股权益的EBITDAR减少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
合并后的合资企业 |
|
(19,520 |
) |
|
|
(22,139 |
) |
|
|
(21,362 |
) |
|
|
(83,049 |
) |
|
|
(92,950 |
) |
|||
|
|
房地产综合相关基金 |
|
(185 |
) |
|
|
(1,125 |
) |
|
|
346 |
|
|
|
(352 |
) |
|
|
(5,439 |
) |
|||
|
PGRE在EBITDARE中的份额(1) |
$ |
88,657 |
|
|
$ |
93,616 |
|
|
$ |
92,407 |
|
|
$ |
365,304 |
|
|
$ |
347,885 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
EBITDARE |
$ |
108,362 |
|
|
$ |
116,880 |
|
|
$ |
113,423 |
|
|
$ |
448,705 |
|
|
$ |
446,274 |
|
||||
|
加上(减去)调整以得出调整后的EBITDAR: |
|
||||||||||||||||||||||
|
|
对供款的收益中的权益进行调整 |
|
561 |
|
|
|
(961 |
) |
|
|
709 |
|
|
|
855 |
|
|
|
8,016 |
|
|||
|
|
EBITDAR可归因于One Steuart Lane,包括 |
|
475 |
|
|
|
(2,479 |
) |
|
|
475 |
|
|
|
708 |
|
|
|
(8,222 |
) |
|||
|
|
在合并相关房地产时确认的损失 |
|
2,627 |
|
|
|
- |
|
|
|
- |
|
|
|
2,627 |
|
|
|
- |
|
|||
|
|
其他,净额 |
|
1,386 |
|
|
|
1,542 |
|
|
|
(305 |
) |
|
|
817 |
|
|
|
2,495 |
|
|||
|
调整后的EBITDAR(1) |
|
113,411 |
|
|
|
114,982 |
|
|
|
114,302 |
|
|
|
453,712 |
|
|
|
448,563 |
|
||||
|
调整后EBITDAR减少可归因于以下方面的非控股权益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
合并后的合资企业 |
|
(19,520 |
) |
|
|
(22,139 |
) |
|
|
(21,362 |
) |
|
|
(83,049 |
) |
|
|
(92,950 |
) |
|||
|
PGRE在调整后EBITDARE中的份额(1) |
$ |
93,891 |
|
|
$ |
92,843 |
|
|
$ |
92,940 |
|
|
$ |
370,663 |
|
|
$ |
355,613 |
|
- 13 -
|
|
噪音 |
(未经审计,以千计)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
||||||||||||||
|
|
|
|
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2022年12月31日 |
|
|
2021年12月31日 |
|
|||||
净(亏损)收入与NOI和现金NOI的对账: |
|
|||||||||||||||||||||||
|
净(亏损)收益 |
$ |
(39,581 |
) |
|
$ |
5,671 |
|
|
$ |
1,224 |
|
|
$ |
(28,197 |
) |
|
$ |
2,059 |
|
||||
|
添加(减去)调整以得出NOI和现金NOI: |
|
||||||||||||||||||||||
|
|
折旧及摊销 |
|
61,211 |
|
|
|
56,735 |
|
|
|
58,284 |
|
|
|
232,517 |
|
|
|
232,487 |
|
|||
|
|
一般和行政 |
|
13,986 |
|
|
|
13,093 |
|
|
|
13,150 |
|
|
|
59,487 |
|
|
|
59,132 |
|
|||
|
|
利息和债务支出 |
|
37,060 |
|
|
|
36,095 |
|
|
|
36,949 |
|
|
|
143,864 |
|
|
|
142,014 |
|
|||
|
|
所得税费用 |
|
1,706 |
|
|
|
1,195 |
|
|
|
673 |
|
|
|
3,265 |
|
|
|
3,643 |
|
|||
|
|
房地产相关基金投资亏损 |
|
2,233 |
|
|
|
- |
|
|
|
- |
|
|
|
2,233 |
|
|
|
- |
|
|||
|
|
来自未合并合资企业的NOI(不包括 |
|
10,782 |
|
|
|
11,087 |
|
|
|
11,540 |
|
|
|
45,141 |
|
|
|
43,597 |
|
|||
|
|
未合并的合资企业的亏损 |
|
37,925 |
|
|
|
4,086 |
|
|
|
5,797 |
|
|
|
53,251 |
|
|
|
24,896 |
|
|||
|
|
费用收入 |
|
(5,327 |
) |
|
|
(9,041 |
) |
|
|
(5,132 |
) |
|
|
(28,421 |
) |
|
|
(28,473 |
) |
|||
|
|
利息和其他收入,净额 |
|
(2,567 |
) |
|
|
(507 |
) |
|
|
(1,580 |
) |
|
|
(5,174 |
) |
|
|
(3,017 |
) |
|||
|
|
其他,净额 |
|
1,953 |
|
|
|
235 |
|
|
|
(195 |
) |
|
|
1,709 |
|
|
|
134 |
|
|||
|
噪声(1) |
|
119,381 |
|
|
|
118,649 |
|
|
|
120,710 |
|
|
|
479,675 |
|
|
|
476,472 |
|
||||
|
减少可归因于以下方面的非控股权益的NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
合并后的合资企业 |
|
(19,247 |
) |
|
|
(22,123 |
) |
|
|
(21,222 |
) |
|
|
(82,587 |
) |
|
|
(92,890 |
) |
|||
|
|
房地产综合相关基金 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
206 |
|
|||
|
PGRE在NOI中的份额(1) |
$ |
100,134 |
|
|
$ |
96,526 |
|
|
$ |
99,488 |
|
|
$ |
397,088 |
|
|
$ |
383,788 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
噪音 |
$ |
119,381 |
|
|
$ |
118,649 |
|
|
$ |
120,710 |
|
|
$ |
479,675 |
|
|
$ |
476,472 |
|
||||
|
更少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
直线租金调整(包括我们的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
未合并的合资企业) |
|
(5,746 |
) |
|
|
4,817 |
|
|
|
(3,969 |
) |
|
|
(14,034 |
) |
|
|
(4,983 |
) |
||
|
|
高于和低于市价租赁的摊销,净额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
(包括我们在未合并的合资企业中的份额) |
|
(1,984 |
) |
|
|
(1,617 |
) |
|
|
(790 |
) |
|
|
(5,099 |
) |
|
|
(6,704 |
) |
||
|
现金NOI(1) |
|
111,651 |
|
|
|
121,849 |
|
|
|
115,951 |
|
|
|
460,542 |
|
|
|
464,785 |
|
||||
|
减去可归因于以下项目的非控股权益的现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
合并后的合资企业 |
|
(16,147 |
) |
|
|
(23,518 |
) |
|
|
(19,988 |
) |
|
|
(77,341 |
) |
|
|
(87,831 |
) |
|||
|
|
房地产综合相关基金 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
206 |
|
|||
|
PGRE在现金NOI中的份额(1) |
$ |
95,504 |
|
|
$ |
98,331 |
|
|
$ |
95,963 |
|
|
$ |
383,201 |
|
|
$ |
377,160 |
|
- 14 -
|
|
噪音 |
(未经审计,以千计)
|
|
|
|
|
|
截至2022年12月31日的三个月 |
|
|||||||||||||
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
净(亏损)收入与NOI和现金NOI的对账: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
净(亏损)收益 |
$ |
(39,581 |
) |
|
$ |
5,193 |
|
|
$ |
(27,454 |
) |
|
$ |
(17,320 |
) |
||||
|
添加(减去)调整以得出NOI和现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
折旧及摊销 |
|
61,211 |
|
|
|
40,597 |
|
|
|
19,408 |
|
|
|
1,206 |
|
|||
|
|
一般和行政 |
|
13,986 |
|
|
|
- |
|
|
|
- |
|
|
|
13,986 |
|
|||
|
|
利息和债务支出 |
|
37,060 |
|
|
|
23,499 |
|
|
|
12,796 |
|
|
|
765 |
|
|||
|
|
所得税费用 |
|
1,706 |
|
|
|
6 |
|
|
|
- |
|
|
|
1,700 |
|
|||
|
|
房地产相关基金投资亏损 |
|
2,233 |
|
|
|
- |
|
|
|
- |
|
|
|
2,233 |
|
|||
|
|
来自未合并合资企业的NOI(不包括One Steuart Lane) |
|
10,782 |
|
|
|
3,355 |
|
|
|
7,434 |
|
|
|
(7 |
) |
|||
|
|
未合并的合资企业的亏损 |
|
37,925 |
|
|
|
102 |
|
|
|
36,374 |
|
|
|
1,449 |
|
|||
|
|
费用收入 |
|
(5,327 |
) |
|
|
- |
|
|
|
- |
|
|
|
(5,327 |
) |
|||
|
|
利息和其他收入,净额 |
|
(2,567 |
) |
|
|
(430 |
) |
|
|
(389 |
) |
|
|
(1,748 |
) |
|||
|
|
其他,净额 |
|
1,953 |
|
|
|
- |
|
|
|
- |
|
|
|
1,953 |
|
|||
|
噪声(1) |
|
119,381 |
|
|
|
72,322 |
|
|
|
48,169 |
|
|
|
(1,110 |
) |
||||
|
减少可归因于以下方面的非控股权益的NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合并后的合资企业 |
|
(19,247 |
) |
|
|
(2,576 |
) |
|
|
(16,671 |
) |
|
|
- |
|
|||
|
截至2022年12月31日的三个月PGRE在NOI中的份额 |
$ |
100,134 |
|
|
$ |
69,746 |
|
|
$ |
31,498 |
|
|
$ |
(1,110 |
) |
||||
|
截至2021年12月31日的三个月PGRE在NOI中的份额 |
$ |
96,526 |
|
|
$ |
64,235 |
|
|
$ |
33,948 |
|
|
$ |
(1,657 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
噪音 |
$ |
119,381 |
|
|
$ |
72,322 |
|
|
$ |
48,169 |
|
|
$ |
(1,110 |
) |
||||
|
添加(减去)调整以得出现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
直线租金调整(包括我们的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
未合并的合资企业) |
|
(5,746 |
) |
|
|
(900 |
) |
|
|
(4,816 |
) |
|
|
(30 |
) |
||
|
|
摊销高于市价和低于市价的租赁,净额(包括 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
我们在未合并的合资企业中的份额) |
|
(1,984 |
) |
|
|
319 |
|
|
|
(2,303 |
) |
|
|
- |
|
||
|
现金NOI(1) |
|
111,651 |
|
|
|
71,741 |
|
|
|
41,050 |
|
|
|
(1,140 |
) |
||||
|
减去可归因于以下项目的非控股权益的现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合并后的合资企业 |
|
(16,147 |
) |
|
|
(2,743 |
) |
|
|
(13,404 |
) |
|
|
- |
|
|||
|
截至2022年12月31日的三个月PGRE在现金NOI中的份额 |
$ |
95,504 |
|
|
$ |
68,998 |
|
|
$ |
27,646 |
|
|
$ |
(1,140 |
) |
||||
|
截至2021年12月31日的三个月PGRE在现金NOI中的份额 |
$ |
98,331 |
|
|
$ |
66,053 |
|
|
$ |
33,965 |
|
|
$ |
(1,687 |
) |
- 15 -
|
|
噪音 |
(未经审计,以千计)
|
|
|
|
|
|
截至2022年12月31日的年度 |
|
|||||||||||||
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
净(亏损)收入与NOI和现金NOI的对账: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
净(亏损)收益 |
$ |
(28,197 |
) |
|
$ |
23,925 |
|
|
$ |
251 |
|
|
$ |
(52,373 |
) |
||||
|
添加(减去)调整以得出NOI和现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
折旧及摊销 |
|
232,517 |
|
|
|
156,036 |
|
|
|
72,190 |
|
|
|
4,291 |
|
|||
|
|
一般和行政 |
|
59,487 |
|
|
|
- |
|
|
|
- |
|
|
|
59,487 |
|
|||
|
|
利息和债务支出 |
|
143,864 |
|
|
|
89,964 |
|
|
|
50,850 |
|
|
|
3,050 |
|
|||
|
|
所得税费用 |
|
3,265 |
|
|
|
13 |
|
|
|
4 |
|
|
|
3,248 |
|
|||
|
|
房地产相关基金投资亏损 |
|
2,233 |
|
|
|
- |
|
|
|
- |
|
|
|
2,233 |
|
|||
|
|
来自未合并合资企业的NOI(不包括One Steuart Lane) |
|
45,141 |
|
|
|
13,257 |
|
|
|
31,596 |
|
|
|
288 |
|
|||
|
|
未合并的合资企业的亏损 |
|
53,251 |
|
|
|
98 |
|
|
|
48,538 |
|
|
|
4,615 |
|
|||
|
|
费用收入 |
|
(28,421 |
) |
|
|
- |
|
|
|
- |
|
|
|
(28,421 |
) |
|||
|
|
利息和其他收入,净额 |
|
(5,174 |
) |
|
|
(712 |
) |
|
|
(669 |
) |
|
|
(3,793 |
) |
|||
|
|
其他,净额 |
|
1,709 |
|
|
|
- |
|
|
|
- |
|
|
|
1,709 |
|
|||
|
噪声(1) |
|
479,675 |
|
|
|
282,581 |
|
|
|
202,760 |
|
|
|
(5,666 |
) |
||||
|
减少可归因于以下方面的非控股权益的NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合并后的合资企业 |
|
(82,587 |
) |
|
|
(10,384 |
) |
|
|
(72,203 |
) |
|
|
- |
|
|||
|
PGRE在截至2022年12月31日的年度中所占的NOI份额 |
$ |
397,088 |
|
|
$ |
272,197 |
|
|
$ |
130,557 |
|
|
$ |
(5,666 |
) |
||||
|
PGRE在截至2021年12月31日的年度中所占的NOI份额 |
$ |
383,788 |
|
|
$ |
252,495 |
|
|
$ |
137,942 |
|
|
$ |
(6,649 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
噪音 |
$ |
479,675 |
|
|
$ |
282,581 |
|
|
$ |
202,760 |
|
|
$ |
(5,666 |
) |
||||
|
添加(减去)调整以得出现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
直线租金调整(包括我们的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
未合并的合资企业) |
|
(14,034 |
) |
|
|
(17 |
) |
|
|
(14,017 |
) |
|
|
- |
|
||
|
|
摊销高于市价和低于市价的租赁,净额(包括 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
我们在未合并的合资企业中的份额) |
|
(5,099 |
) |
|
|
1,916 |
|
|
|
(7,015 |
) |
|
|
- |
|
||
|
现金NOI(1) |
|
460,542 |
|
|
|
284,480 |
|
|
|
181,728 |
|
|
|
(5,666 |
) |
||||
|
减去可归因于以下项目的非控股权益的现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合并后的合资企业 |
|
(77,341 |
) |
|
|
(11,202 |
) |
|
|
(66,139 |
) |
|
|
- |
|
|||
|
PGRE在截至2022年12月31日的年度现金NOI中的份额 |
$ |
383,201 |
|
|
$ |
273,278 |
|
|
$ |
115,589 |
|
|
$ |
(5,666 |
) |
||||
|
PGRE在截至2021年12月31日的年度现金NOI中的份额 |
$ |
377,160 |
|
|
$ |
255,654 |
|
|
$ |
128,155 |
|
|
$ |
(6,649 |
) |
- 16 -
|
|
相同的商店结果 |
(未经审计,以千计)
同店现金NOI(1) |
截至2022年12月31日的三个月 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2022年12月31日的三个月PGRE在现金NOI中的份额 |
$ |
95,504 |
|
|
$ |
68,998 |
|
|
$ |
27,646 |
|
|
$ |
(1,140 |
) |
|
|||||
|
|
收购/重建(2)(3) |
|
(100 |
) |
|
|
(100 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,净额 |
|
1,148 |
|
|
|
- |
|
|
|
8 |
|
|
|
1,140 |
|
|
||||
|
PGRE在截至三个月的同店现金NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年12月31日 |
$ |
96,552 |
|
|
$ |
68,898 |
|
|
$ |
27,654 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
截至2021年12月31日的三个月 |
|
|
|||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2021年12月31日的三个月PGRE在现金NOI中的份额 |
$ |
98,331 |
|
|
$ |
66,053 |
|
|
$ |
33,965 |
|
|
$ |
(1,687 |
) |
|
|||||
|
|
收购/重建(3) |
|
(856 |
) |
|
|
(856 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,净额 |
|
1,635 |
|
|
|
(51 |
) |
|
|
(1 |
) |
|
|
1,687 |
|
|
||||
|
PGRE在截至三个月的同店现金NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2021年12月31日 |
$ |
99,110 |
|
|
$ |
65,146 |
|
|
$ |
33,964 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(减少)PGRE在同店现金噪声中的份额增加 |
$ |
(2,558 |
) |
|
$ |
3,752 |
|
|
$ |
(6,310 |
) |
|
$ |
- |
|
|
|||||
|
%(减少)增加 |
|
(2.6 |
%) |
|
|
5.8 |
% |
|
|
(18.6 |
%) |
|
|
|
|
- 17 -
|
|
相同的商店结果 |
(未经审计,以千计)
同一家门店NOI(1) |
截至2022年12月31日的三个月 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2022年12月31日的三个月PGRE在NOI中的份额 |
$ |
100,134 |
|
|
$ |
69,746 |
|
|
$ |
31,498 |
|
|
$ |
(1,110 |
) |
|
|||||
|
|
收购/重建(2)(3) |
|
(87 |
) |
|
|
(87 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,净额 |
|
1,156 |
|
|
|
- |
|
|
|
46 |
|
|
|
1,110 |
|
|
||||
|
PGRE在截至三个月的同店NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年12月31日 |
$ |
101,203 |
|
|
$ |
69,659 |
|
|
$ |
31,544 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
截至2021年12月31日的三个月 |
|
|
|||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2021年12月31日的三个月PGRE在NOI中的份额 |
$ |
96,526 |
|
|
$ |
64,235 |
|
|
$ |
33,948 |
|
|
$ |
(1,657 |
) |
|
|||||
|
|
收购/重建(3) |
|
(688 |
) |
|
|
(688 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,净额 |
|
1,625 |
|
|
|
(31 |
) |
|
|
(1 |
) |
|
|
1,657 |
|
|
||||
|
PGRE在截至三个月的同店NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2021年12月31日 |
$ |
97,463 |
|
|
$ |
63,516 |
|
|
$ |
33,947 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一门店噪声中的份额增加(减少) |
$ |
3,740 |
|
|
$ |
6,143 |
|
|
$ |
(2,403 |
) |
|
$ |
- |
|
|
|||||
|
增加(减少)百分比 |
|
3.8 |
% |
|
|
9.7 |
% |
|
|
(7.1 |
%) |
|
|
|
|
- 18 -
|
|
相同的商店结果 |
(未经审计,以千计)
同店现金NOI(1) |
截至2022年12月31日的年度 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
PGRE在截至2022年12月31日的年度现金NOI中的份额 |
$ |
383,201 |
|
|
$ |
273,278 |
|
|
$ |
115,589 |
|
|
$ |
(5,666 |
) |
|
|||||
|
|
收购/重建(2)(3) |
|
(496 |
) |
|
|
(496 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
租赁终止收入 |
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,净额 |
|
5,253 |
|
|
|
(200 |
) |
|
|
(213 |
) |
|
|
5,666 |
|
|
||||
|
PGRE在截至年度的同店现金NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年12月31日 |
$ |
386,083 |
|
|
$ |
270,707 |
|
|
$ |
115,376 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
截至2021年12月31日的年度 |
|
|
|||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
PGRE在截至2021年12月31日的年度现金NOI中的份额 |
$ |
377,160 |
|
|
$ |
255,654 |
|
|
$ |
128,155 |
|
|
$ |
(6,649 |
) |
|
|||||
|
|
收购/重建(3) |
|
(2,004 |
) |
|
|
(2,004 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
租赁终止收入 |
|
(1,745 |
) |
|
|
(161 |
) |
|
|
(1,584 |
) |
|
|
- |
|
|
||||
|
|
其他,净额 |
|
6,142 |
|
|
|
(296 |
) |
|
|
(211 |
) |
|
|
6,649 |
|
|
||||
|
PGRE在截至年度的同店现金NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2021年12月31日 |
$ |
379,553 |
|
|
$ |
253,193 |
|
|
$ |
126,360 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一门店现金噪声中的份额增加(减少) |
$ |
6,530 |
|
|
$ |
17,514 |
|
|
$ |
(10,984 |
) |
|
$ |
- |
|
|
|||||
|
增加(减少)百分比 |
|
1.7 |
% |
|
|
6.9 |
% |
|
|
(8.7 |
%) |
|
|
|
|
- 19 -
|
|
相同的商店结果 |
(未经审计,以千计)
同一家门店NOI(1) |
截至2022年12月31日的年度 |
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
PGRE在截至2022年12月31日的年度中所占的NOI份额 |
$ |
397,088 |
|
|
$ |
272,197 |
|
|
$ |
130,557 |
|
|
$ |
(5,666 |
) |
|
||||||
|
|
收购/重建(2)(3) |
|
(453 |
) |
|
|
(453 |
) |
|
|
- |
|
|
|
- |
|
|
|||||
|
|
租赁终止收入 |
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
- |
|
|
|
- |
|
|
|||||
|
|
其他,净额 |
|
7,626 |
|
|
|
2,135 |
|
|
|
(175 |
) |
|
|
5,666 |
|
|
|||||
|
PGRE在截至年度的同店NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2022年12月31日 |
$ |
402,386 |
|
|
$ |
272,004 |
|
|
$ |
130,382 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
截至2021年12月31日的年度 |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
PGRE在截至2021年12月31日的年度中所占的NOI份额 |
$ |
383,788 |
|
|
$ |
252,495 |
|
|
$ |
137,942 |
|
|
$ |
(6,649 |
) |
|
||||||
|
|
收购/重建(3) |
|
(1,612 |
) |
|
|
(1,612 |
) |
|
|
- |
|
|
|
- |
|
|
|||||
|
|
租赁终止收入 |
|
(1,745 |
) |
|
|
(161 |
) |
|
|
(1,584 |
) |
|
|
- |
|
|
|||||
|
|
其他,净额 |
|
6,311 |
|
|
|
(134 |
) |
|
|
(204 |
) |
|
|
6,649 |
|
|
|||||
|
PGRE在截至年度的同店NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2021年12月31日 |
$ |
386,742 |
|
|
$ |
250,588 |
|
|
$ |
136,154 |
|
|
$ |
- |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一门店噪声中的份额增加(减少) |
$ |
15,644 |
|
|
$ |
21,416 |
|
|
$ |
(5,772 |
) |
|
$ |
- |
|
|
||||||
|
增加(减少)百分比 |
|
4.0 |
% |
|
|
8.5 |
% |
|
|
(4.2 |
%) |
|
|
|
|
- 20 -
|
|
合并合资企业和基金--资产负债表 |
(未经审计,以千计)
|
|
|
|
截至2022年12月31日 |
|
|||||||||||||||||||||||||
|
|
|
|
合并的合资企业 |
|
|
合并基金 |
|
||||||||||||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
合并总数 |
|
|
|
|
|
住宅 |
|
|||||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
基金 |
|
|
基金X(1) |
|
|
发展基金 |
|
|||||||
PGRE所有权 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|
|
|
13.0% |
|
|
7.4% |
|
||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
房地产,净值 |
$ |
3,364,482 |
|
|
$ |
1,718,436 |
|
|
$ |
1,167,906 |
|
|
$ |
478,140 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
||
|
现金和现金等价物 |
|
139,579 |
|
|
|
60,556 |
|
|
|
41,396 |
|
|
|
37,627 |
|
|
|
3,551 |
|
|
|
199 |
|
|
|
3,352 |
|
||
|
受限现金 |
|
1,316 |
|
|
|
78 |
|
|
|
1,238 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
||
|
应收账款和其他应收款 |
|
9,997 |
|
|
|
8,340 |
|
|
|
984 |
|
|
|
673 |
|
|
|
3,650 |
|
|
|
- |
|
|
|
3,650 |
|
||
|
房地产相关基金投资 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
105,369 |
|
|
|
105,369 |
|
|
|
- |
|
||
|
对未整合的投资 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
77,961 |
|
|
|
- |
|
|
|
77,961 |
|
||
|
递延应收租金 |
|
197,658 |
|
|
|
105,880 |
|
|
|
67,377 |
|
|
|
24,401 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
||
|
递延费用,净额 |
|
49,485 |
|
|
|
24,696 |
|
|
|
17,255 |
|
|
|
7,534 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
||
|
无形资产,净额 |
|
50,553 |
|
|
|
41,197 |
|
|
|
8,175 |
|
|
|
1,181 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
||
|
其他资产 |
|
6,228 |
|
|
|
655 |
|
|
|
5,105 |
|
|
|
468 |
|
|
|
3,632 |
|
|
|
201 |
|
|
|
3,431 |
|
||
总资产 |
$ |
3,819,298 |
|
|
$ |
1,959,838 |
|
|
$ |
1,309,436 |
|
|
$ |
550,024 |
|
|
$ |
194,163 |
|
|
$ |
105,769 |
|
|
$ |
88,394 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
应付票据和抵押贷款净额 |
$ |
2,489,902 |
|
|
$ |
1,243,112 |
|
|
$ |
973,790 |
|
|
$ |
273,000 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
||
|
应付账款和应计账款 |
|
61,407 |
|
|
|
19,682 |
|
|
|
33,297 |
|
|
|
8,428 |
|
|
|
85 |
|
|
|
34 |
|
|
|
51 |
|
||
|
无形负债,净额 |
|
21,936 |
|
|
|
13,949 |
|
|
|
7,491 |
|
|
|
496 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
||
|
其他负债 |
|
5,803 |
|
|
|
1,185 |
|
|
|
4,563 |
|
|
|
55 |
|
|
|
248 |
|
|
|
14 |
|
|
|
234 |
|
||
总负债 |
|
2,579,048 |
|
|
|
1,277,928 |
|
|
|
1,019,141 |
|
|
|
281,979 |
|
|
|
333 |
|
|
|
48 |
|
|
|
285 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
股本: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
派拉蒙集团股份有限公司股权 |
|
838,132 |
|
|
|
613,203 |
|
|
|
142,315 |
|
|
|
82,614 |
|
|
|
20,455 |
|
|
|
13,766 |
|
|
|
6,689 |
|
||
|
非控制性权益 |
|
402,118 |
|
|
|
68,707 |
|
|
|
147,980 |
|
|
|
185,431 |
|
|
|
173,375 |
|
|
|
91,955 |
|
|
|
81,420 |
|
||
总股本 |
|
1,240,250 |
|
|
|
681,910 |
|
|
|
290,295 |
|
|
|
268,045 |
|
|
|
193,830 |
|
|
|
105,721 |
|
|
|
88,109 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
负债和权益总额 |
$ |
3,819,298 |
|
|
$ |
1,959,838 |
|
|
$ |
1,309,436 |
|
|
$ |
550,024 |
|
|
$ |
194,163 |
|
|
$ |
105,769 |
|
|
$ |
88,394 |
|
- 21 -
|
|
合并合资企业和基金--资产负债表 |
(未经审计,以千计)
|
|
|
|
截至2021年12月31日 |
|
|
|
|||||||||||||||||
|
|
|
|
合并的合资企业 |
|
|
合并基金 |
|
|
|
||||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
住宅 |
|
|
|
|||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
发展基金 |
|
|
|
|||||
PGRE所有权 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
|
|
||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
房地产,净值 |
$ |
3,415,735 |
|
|
$ |
1,760,664 |
|
|
$ |
1,165,807 |
|
|
$ |
489,264 |
|
|
$ |
- |
|
|
|
||
|
现金和现金等价物 |
|
193,905 |
|
|
|
91,514 |
|
|
|
63,566 |
|
|
|
38,825 |
|
|
|
2,933 |
|
|
|
||
|
受限现金 |
|
1,316 |
|
|
|
78 |
|
|
|
1,238 |
|
|
|
- |
|
|
|
- |
|
|
|
||
|
应收账款和其他应收款 |
|
6,677 |
|
|
|
5,306 |
|
|
|
516 |
|
|
|
855 |
|
|
|
124 |
|
|
|
||
|
对未合并的合资企业的投资 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
76,428 |
|
|
|
||
|
递延应收租金 |
|
197,794 |
|
|
|
114,558 |
|
|
|
60,405 |
|
|
|
22,831 |
|
|
|
- |
|
|
|
||
|
递延费用,净额 |
|
53,013 |
|
|
|
27,004 |
|
|
|
17,463 |
|
|
|
8,546 |
|
|
|
- |
|
|
|
||
|
无形资产,净额 |
|
62,380 |
|
|
|
48,834 |
|
|
|
11,001 |
|
|
|
2,545 |
|
|
|
- |
|
|
|
||
|
其他资产 |
|
6,092 |
|
|
|
644 |
|
|
|
5,054 |
|
|
|
394 |
|
|
|
9,459 |
|
|
|
||
总资产 |
$ |
3,936,912 |
|
|
$ |
2,048,602 |
|
|
$ |
1,325,050 |
|
|
$ |
563,260 |
|
|
$ |
88,944 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
应付票据和抵押贷款净额 |
$ |
2,487,871 |
|
|
$ |
1,242,117 |
|
|
$ |
972,754 |
|
|
$ |
273,000 |
|
|
$ |
- |
|
|
|
||
|
应付账款和应计费用 |
|
54,675 |
|
|
|
21,782 |
|
|
|
23,775 |
|
|
|
9,118 |
|
|
|
63 |
|
|
|
||
|
无形负债,净额 |
|
27,674 |
|
|
|
16,006 |
|
|
|
10,994 |
|
|
|
674 |
|
|
|
- |
|
|
|
||
|
其他负债 |
|
6,427 |
|
|
|
1,994 |
|
|
|
4,430 |
|
|
|
3 |
|
|
|
- |
|
|
|
||
总负债 |
|
2,576,647 |
|
|
|
1,281,899 |
|
|
|
1,011,953 |
|
|
|
282,795 |
|
|
|
63 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
股本: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
派拉蒙集团股份有限公司股权 |
|
931,432 |
|
|
|
691,275 |
|
|
|
153,487 |
|
|
|
86,670 |
|
|
|
6,956 |
|
|
|
||
|
非控制性权益 |
|
428,833 |
|
|
|
75,428 |
|
|
|
159,610 |
|
|
|
193,795 |
|
|
|
81,925 |
|
|
|
||
总股本 |
|
1,360,265 |
|
|
|
766,703 |
|
|
|
313,097 |
|
|
|
280,465 |
|
|
|
88,881 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
负债和权益总额 |
$ |
3,936,912 |
|
|
$ |
2,048,602 |
|
|
$ |
1,325,050 |
|
|
$ |
563,260 |
|
|
$ |
88,944 |
|
|
|
- 22 -
|
|
合并的合资企业和基金--经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2022年12月31日的三个月 |
|
|
|||||||||||||||||||||||||
|
|
|
|
合并的合资企业 |
|
|
合并基金 |
|
|
||||||||||||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
合并总数 |
|
|
|
|
|
住宅 |
|
|
|||||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
基金 |
|
|
基金X(1) |
|
|
发展基金 |
|
|
|||||||
总收入 |
$ |
93,584 |
|
|
$ |
48,314 |
|
|
$ |
33,306 |
|
|
$ |
11,964 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|||
总运营费用 |
|
32,264 |
|
|
|
18,310 |
|
|
|
10,019 |
|
|
|
3,935 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
净营业收入(2) |
|
61,320 |
|
|
|
30,004 |
|
|
|
23,287 |
|
|
|
8,029 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
折旧及摊销 |
|
(29,518 |
) |
|
|
(14,140 |
) |
|
|
(11,411 |
) |
|
|
(3,967 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
房地产相关基金投资收益 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
483 |
|
|
|
483 |
|
|
|
- |
|
|
|||
未合并的合资企业的亏损 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,393 |
) |
|
|
- |
|
|
|
(1,393 |
) |
|
|||
利息和其他收入,净额 |
|
817 |
|
|
|
428 |
|
|
|
216 |
|
|
|
173 |
|
|
|
84 |
|
|
|
- |
|
|
|
84 |
|
|
|||
利息和债务支出 |
|
(22,604 |
) |
|
|
(9,808 |
) |
|
|
(10,304 |
) |
|
|
(2,492 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
所得税前收入(亏损) |
|
10,015 |
|
|
|
6,484 |
|
|
|
1,788 |
|
|
|
1,743 |
|
|
|
(826 |
) |
|
|
483 |
|
|
|
(1,309 |
) |
|
|||
所得税费用 |
|
(6 |
) |
|
|
(6 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
净收益(亏损) |
$ |
10,009 |
|
|
$ |
6,478 |
|
|
$ |
1,788 |
|
|
$ |
1,743 |
|
|
$ |
(826 |
) |
|
$ |
483 |
|
|
$ |
(1,309 |
) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
||||||||||
|
净收益(亏损) |
$ |
7,234 |
|
|
$ |
5,827 |
|
|
$ |
869 |
|
|
$ |
538 |
|
|
$ |
(161 |
) |
|
$ |
63 |
|
|
$ |
(224 |
) |
|
||
|
新增:管理费收入 |
|
1,177 |
|
|
|
429 |
|
|
|
179 |
|
|
|
569 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
PGRE在净收益(亏损)中的份额 |
|
8,411 |
|
|
|
6,256 |
|
|
|
1,048 |
|
|
|
1,107 |
|
|
|
(161 |
) |
|
|
63 |
|
|
|
(224 |
) |
|
||
|
新增:房地产折旧及摊销 |
|
19,551 |
|
|
|
12,726 |
|
|
|
5,591 |
|
|
|
1,234 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
FFO(2) |
|
27,962 |
|
|
|
18,982 |
|
|
|
6,639 |
|
|
|
2,341 |
|
|
|
(161 |
) |
|
|
63 |
|
|
|
(224 |
) |
|
||
|
减少:可归因于One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
103 |
|
|
|
- |
|
|
|
103 |
|
|
||
|
核心FFO(2) |
$ |
27,962 |
|
|
$ |
18,982 |
|
|
$ |
6,639 |
|
|
$ |
2,341 |
|
|
$ |
(58 |
) |
|
$ |
63 |
|
|
$ |
(121 |
) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
||||||||||
|
净收益(亏损) |
$ |
2,775 |
|
|
$ |
651 |
|
|
$ |
919 |
|
|
$ |
1,205 |
|
|
$ |
(665 |
) |
|
$ |
420 |
|
|
$ |
(1,085 |
) |
|
||
|
减去:管理费支出 |
|
(1,177 |
) |
|
|
(429 |
) |
|
|
(179 |
) |
|
|
(569 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
净收益(亏损)可归因于 |
|
1,598 |
|
|
|
222 |
|
|
|
740 |
|
|
|
636 |
|
|
|
(665 |
) |
|
|
420 |
|
|
|
(1,085 |
) |
|
||
|
新增:房地产折旧及摊销 |
|
9,967 |
|
|
|
1,414 |
|
|
|
5,820 |
|
|
|
2,733 |
|
|
|
6 |
|
|
|
- |
|
|
|
6 |
|
|
||
|
FFO(2) |
|
11,565 |
|
|
|
1,636 |
|
|
|
6,560 |
|
|
|
3,369 |
|
|
|
(659 |
) |
|
|
420 |
|
|
|
(1,079 |
) |
|
||
|
减少:可归因于One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,284 |
|
|
|
- |
|
|
|
1,284 |
|
|
||
|
核心FFO(2) |
$ |
11,565 |
|
|
$ |
1,636 |
|
|
$ |
6,560 |
|
|
$ |
3,369 |
|
|
$ |
625 |
|
|
$ |
420 |
|
|
$ |
205 |
|
|
- 23 -
|
|
合并的合资企业和基金--经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2021年12月31日的三个月 |
|
|||||||||||||||||
|
|
|
|
合并的合资企业 |
|
|
合并基金 |
|
||||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
住宅 |
|
|||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
发展基金 |
|
|||||
总收入 |
$ |
98,523 |
|
|
$ |
49,620 |
|
|
$ |
35,517 |
|
|
$ |
13,386 |
|
|
$ |
- |
|
|||
总运营费用 |
|
30,948 |
|
|
|
18,282 |
|
|
|
8,820 |
|
|
|
3,846 |
|
|
|
- |
|
|||
净营业收入(1) |
|
67,575 |
|
|
|
31,338 |
|
|
|
26,697 |
|
|
|
9,540 |
|
|
|
- |
|
|||
折旧及摊销 |
|
(28,467 |
) |
|
|
(14,028 |
) |
|
|
(9,951 |
) |
|
|
(4,488 |
) |
|
|
- |
|
|||
未合并的合资企业的亏损 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(460 |
) |
|||
利息和其他收入(亏损),净额 |
|
28 |
|
|
|
(3 |
) |
|
|
28 |
|
|
|
3 |
|
|
|
108 |
|
|||
利息和债务支出 |
|
(22,603 |
) |
|
|
(9,808 |
) |
|
|
(10,304 |
) |
|
|
(2,491 |
) |
|
|
- |
|
|||
净收益(亏损) |
$ |
16,533 |
|
|
$ |
7,499 |
|
|
$ |
6,470 |
|
|
$ |
2,564 |
|
|
$ |
(352 |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
||||||||
|
净收益(亏损) |
$ |
10,708 |
|
|
$ |
6,742 |
|
|
$ |
3,170 |
|
|
$ |
796 |
|
|
$ |
(66 |
) |
||
|
新增:管理费收入 |
|
1,211 |
|
|
|
429 |
|
|
|
208 |
|
|
|
574 |
|
|
|
- |
|
||
|
PGRE在净收益(亏损)中的份额 |
|
11,919 |
|
|
|
7,171 |
|
|
|
3,378 |
|
|
|
1,370 |
|
|
|
(66 |
) |
||
|
新增:房地产折旧及摊销 |
|
18,894 |
|
|
|
12,623 |
|
|
|
4,877 |
|
|
|
1,394 |
|
|
|
- |
|
||
|
FFO(1) |
|
30,813 |
|
|
|
19,794 |
|
|
|
8,255 |
|
|
|
2,764 |
|
|
|
(66 |
) |
||
|
减少:可归因于One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
34 |
|
||
|
核心FFO(1) |
$ |
30,813 |
|
|
$ |
19,794 |
|
|
$ |
8,255 |
|
|
$ |
2,764 |
|
|
$ |
(32 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
92.6% |
|
||||||||
|
净收益(亏损) |
$ |
5,825 |
|
|
$ |
757 |
|
|
$ |
3,300 |
|
|
$ |
1,768 |
|
|
$ |
(286 |
) |
||
|
减去:管理费支出 |
|
(1,211 |
) |
|
|
(429 |
) |
|
|
(208 |
) |
|
|
(574 |
) |
|
|
- |
|
||
|
可归因于非控股权益的净收益(亏损) |
|
4,614 |
|
|
|
328 |
|
|
|
3,092 |
|
|
|
1,194 |
|
|
|
(286 |
) |
||
|
新增:房地产折旧及摊销 |
|
9,573 |
|
|
|
1,405 |
|
|
|
5,074 |
|
|
|
3,094 |
|
|
|
7 |
|
||
|
FFO(1) |
|
14,187 |
|
|
|
1,733 |
|
|
|
8,166 |
|
|
|
4,288 |
|
|
|
(279 |
) |
||
|
减少:可归因于One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
419 |
|
||
|
核心FFO(1) |
$ |
14,187 |
|
|
$ |
1,733 |
|
|
$ |
8,166 |
|
|
$ |
4,288 |
|
|
$ |
140 |
|
- 24 -
|
|
合并的合资企业和基金--经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2022年12月31日的年度 |
|
|
|||||||||||||||||||||||||
|
|
|
|
合并的合资企业 |
|
|
合并基金 |
|
|
||||||||||||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
合并总数 |
|
|
|
|
|
住宅 |
|
|
|||||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
基金 |
|
|
基金X(1) |
|
|
发展基金 |
|
|
|||||||
总收入 |
$ |
386,858 |
|
|
$ |
195,660 |
|
|
$ |
143,275 |
|
|
$ |
47,923 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|||
总运营费用 |
|
130,362 |
|
|
|
74,926 |
|
|
|
40,673 |
|
|
|
14,763 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
净营业收入(2) |
|
256,496 |
|
|
|
120,734 |
|
|
|
102,602 |
|
|
|
33,160 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
折旧及摊销 |
|
(113,329 |
) |
|
|
(56,701 |
) |
|
|
(40,441 |
) |
|
|
(16,187 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
房地产相关基金投资收益 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
483 |
|
|
|
483 |
|
|
|
- |
|
|
|||
未合并的合资企业的亏损 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(4,696 |
) |
|
|
- |
|
|
|
(4,696 |
) |
|
|||
利息和其他收入,净额 |
|
1,380 |
|
|
|
711 |
|
|
|
395 |
|
|
|
274 |
|
|
|
409 |
|
|
|
- |
|
|
|
409 |
|
|
|||
利息和债务支出 |
|
(89,770 |
) |
|
|
(38,920 |
) |
|
|
(40,885 |
) |
|
|
(9,965 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
所得税前收入(亏损) |
|
54,777 |
|
|
|
25,824 |
|
|
|
21,671 |
|
|
|
7,282 |
|
|
|
(3,804 |
) |
|
|
483 |
|
|
|
(4,287 |
) |
|
|||
所得税费用 |
|
(17 |
) |
|
|
(13 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|||
净收益(亏损) |
$ |
54,760 |
|
|
$ |
25,811 |
|
|
$ |
21,669 |
|
|
$ |
7,280 |
|
|
$ |
(3,806 |
) |
|
$ |
483 |
|
|
$ |
(4,289 |
) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
||||||||||
|
净收益(亏损) |
$ |
36,094 |
|
|
$ |
23,228 |
|
|
$ |
10,611 |
|
|
$ |
2,255 |
|
|
$ |
(464 |
) |
|
$ |
63 |
|
|
$ |
(527 |
) |
|
||
|
新增:管理费收入 |
|
4,685 |
|
|
|
1,694 |
|
|
|
743 |
|
|
|
2,248 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
PGRE在净收益(亏损)中的份额 |
|
40,779 |
|
|
|
24,922 |
|
|
|
11,354 |
|
|
|
4,503 |
|
|
|
(464 |
) |
|
|
63 |
|
|
|
(527 |
) |
|
||
|
新增:房地产折旧及摊销 |
|
75,877 |
|
|
|
51,031 |
|
|
|
19,815 |
|
|
|
5,031 |
|
|
|
2 |
|
|
|
- |
|
|
|
2 |
|
|
||
|
FFO(2) |
|
116,656 |
|
|
|
75,953 |
|
|
|
31,169 |
|
|
|
9,534 |
|
|
|
(462 |
) |
|
|
63 |
|
|
|
(525 |
) |
|
||
|
减少:可归因于One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
346 |
|
|
|
- |
|
|
|
346 |
|
|
||
|
核心FFO(2) |
$ |
116,656 |
|
|
$ |
75,953 |
|
|
$ |
31,169 |
|
|
$ |
9,534 |
|
|
$ |
(116 |
) |
|
$ |
63 |
|
|
$ |
(179 |
) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
||||||||||
|
净收益(亏损) |
$ |
18,666 |
|
|
$ |
2,583 |
|
|
$ |
11,058 |
|
|
$ |
5,025 |
|
|
$ |
(3,342 |
) |
|
$ |
420 |
|
|
$ |
(3,762 |
) |
|
||
|
减去:管理费支出 |
|
(4,685 |
) |
|
|
(1,694 |
) |
|
|
(743 |
) |
|
|
(2,248 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
净收益(亏损)可归因于 |
|
13,981 |
|
|
|
889 |
|
|
|
10,315 |
|
|
|
2,777 |
|
|
|
(3,342 |
) |
|
|
420 |
|
|
|
(3,762 |
) |
|
||
|
新增:房地产折旧及摊销 |
|
37,452 |
|
|
|
5,670 |
|
|
|
20,626 |
|
|
|
11,156 |
|
|
|
24 |
|
|
|
- |
|
|
|
24 |
|
|
||
|
FFO(2) |
|
51,433 |
|
|
|
6,559 |
|
|
|
30,941 |
|
|
|
13,933 |
|
|
|
(3,318 |
) |
|
|
420 |
|
|
|
(3,738 |
) |
|
||
|
减少:可归因于One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,324 |
|
|
|
- |
|
|
|
4,324 |
|
|
||
|
核心FFO(2) |
$ |
51,433 |
|
|
$ |
6,559 |
|
|
$ |
30,941 |
|
|
$ |
13,933 |
|
|
$ |
1,006 |
|
|
$ |
420 |
|
|
$ |
586 |
|
|
- 25 -
|
|
合并的合资企业和基金--经营业绩 |
(未经审计,以千计)
|
|
|
截至2021年12月31日的年度 |
|
|||||||||||||||||
|
|
|
合并的合资企业 |
|
|
合并基金 |
|
||||||||||||||
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
住宅 |
|
|||||
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
发展基金 |
|
|||||
总收入 |
$ |
394,977 |
|
|
$ |
191,740 |
|
|
$ |
144,202 |
|
|
$ |
59,035 |
|
|
$ |
- |
|
||
总运营费用 |
|
122,615 |
|
|
|
70,949 |
|
|
|
37,085 |
|
|
|
14,581 |
|
|
|
- |
|
||
净营业收入(1) |
|
272,362 |
|
|
|
120,791 |
|
|
|
107,117 |
|
|
|
44,454 |
|
|
|
- |
|
||
折旧及摊销 |
|
(116,922 |
) |
|
|
(56,233 |
) |
|
|
(41,161 |
) |
|
|
(19,528 |
) |
|
|
- |
|
||
未合并的合资企业的收入 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,678 |
|
||
利息和其他收入(亏损),净额 |
|
96 |
|
|
|
(23 |
) |
|
|
112 |
|
|
|
7 |
|
|
|
435 |
|
||
利息和债务支出 |
|
(89,405 |
) |
|
|
(38,957 |
) |
|
|
(40,885 |
) |
|
|
(9,563 |
) |
|
|
- |
|
||
所得税前收入 |
|
66,131 |
|
|
|
25,578 |
|
|
|
25,183 |
|
|
|
15,370 |
|
|
|
3,113 |
|
||
所得税费用 |
|
(14 |
) |
|
|
(12 |
) |
|
|
(2 |
) |
|
|
- |
|
|
|
(2 |
) |
||
净收入 |
$ |
66,117 |
|
|
$ |
25,566 |
|
|
$ |
25,181 |
|
|
$ |
15,370 |
|
|
$ |
3,111 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
|||||||
|
净收入 |
$ |
40,117 |
|
|
$ |
23,012 |
|
|
$ |
12,333 |
|
|
$ |
4,772 |
|
|
$ |
218 |
|
|
|
新增:管理费收入 |
|
4,462 |
|
|
|
1,679 |
|
|
|
790 |
|
|
|
1,993 |
|
|
|
- |
|
|
|
PGRE在净收入中的份额 |
|
44,579 |
|
|
|
24,691 |
|
|
|
13,123 |
|
|
|
6,765 |
|
|
|
218 |
|
|
|
新增:房地产折旧及摊销 |
|
76,851 |
|
|
|
50,610 |
|
|
|
20,169 |
|
|
|
6,072 |
|
|
|
- |
|
|
|
FFO(1) |
|
121,430 |
|
|
|
75,301 |
|
|
|
33,292 |
|
|
|
12,837 |
|
|
|
218 |
|
|
|
减少:可归因于One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(215 |
) |
|
|
核心FFO(1) |
$ |
121,430 |
|
|
$ |
75,301 |
|
|
$ |
33,292 |
|
|
$ |
12,837 |
|
|
$ |
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
92.6% |
|
|||||||
|
净收入 |
$ |
26,000 |
|
|
$ |
2,554 |
|
|
$ |
12,848 |
|
|
$ |
10,598 |
|
|
$ |
2,893 |
|
|
|
减去:管理费支出 |
|
(4,462 |
) |
|
|
(1,679 |
) |
|
|
(790 |
) |
|
|
(1,993 |
) |
|
|
- |
|
|
|
可归因于非控股权益的净收入 |
|
21,538 |
|
|
|
875 |
|
|
|
12,058 |
|
|
|
8,605 |
|
|
|
2,893 |
|
|
|
新增:房地产折旧及摊销 |
|
40,071 |
|
|
|
5,623 |
|
|
|
20,992 |
|
|
|
13,456 |
|
|
|
11 |
|
|
|
FFO(1) |
|
61,609 |
|
|
|
6,498 |
|
|
|
33,050 |
|
|
|
22,061 |
|
|
|
2,904 |
|
|
|
减少:可归因于One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,699 |
) |
|
|
核心FFO(1) |
$ |
61,609 |
|
|
$ |
6,498 |
|
|
$ |
33,050 |
|
|
$ |
22,061 |
|
|
$ |
205 |
|
- 26 -
|
|
未合并的合资企业--资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
截至2022年12月31日 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
|
|
||||||
|
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE所有权 |
|
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八门 |
|
|||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
房地产,净值 |
$ |
2,377,084 |
|
|
$ |
212,002 |
|
|
$ |
627,169 |
|
|
$ |
359,405 |
|
|
$ |
149,653 |
|
|
$ |
1,028,855 |
|
||||
|
现金和现金等价物 |
|
140,818 |
|
|
|
28,335 |
|
|
|
38,918 |
|
|
|
15,322 |
|
|
|
3,950 |
|
|
|
54,293 |
|
||||
|
受限现金 |
|
111,722 |
|
|
|
5,472 |
|
|
|
- |
|
|
|
- |
|
|
|
2,431 |
|
|
|
103,819 |
|
||||
|
应收账款和其他应收款 |
|
4,830 |
|
|
|
3,642 |
|
|
|
453 |
|
|
|
326 |
|
|
|
17 |
|
|
|
392 |
|
||||
|
递延应收租金 |
|
31,372 |
|
|
|
17,921 |
|
|
|
5,422 |
|
|
|
3,507 |
|
|
|
2,992 |
|
|
|
1,530 |
|
||||
|
递延费用,净额 |
|
13,026 |
|
|
|
9,566 |
|
|
|
1,430 |
|
|
|
951 |
|
|
|
1,079 |
|
|
|
- |
|
||||
|
无形资产,净额 |
|
69,599 |
|
|
|
- |
|
|
|
14,363 |
|
|
|
10,980 |
|
|
|
2,583 |
|
|
|
41,673 |
|
||||
|
待售住宅共管单位(2) |
|
322,232 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
322,232 |
|
||||
|
其他资产 |
|
37,826 |
|
|
|
189 |
|
|
|
22,651 |
|
|
|
211 |
|
|
|
1,564 |
|
|
|
13,211 |
|
||||
总资产 |
$ |
3,108,509 |
|
|
$ |
277,127 |
|
|
$ |
710,406 |
|
|
$ |
390,702 |
|
|
$ |
164,269 |
|
|
$ |
1,566,005 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
应付票据和抵押贷款净额 |
$ |
1,834,916 |
|
|
$ |
298,186 |
|
|
$ |
408,967 |
|
|
$ |
186,909 |
|
|
$ |
158,666 |
|
|
$ |
782,188 |
|
||||
|
应付账款和应计费用 |
|
47,302 |
|
|
|
5,620 |
|
|
|
10,768 |
|
|
|
3,264 |
|
|
|
4,262 |
|
|
|
23,388 |
|
||||
|
无形负债,净额 |
|
10,972 |
|
|
|
- |
|
|
|
2,331 |
|
|
|
7,327 |
|
|
|
1,314 |
|
|
|
- |
|
||||
|
其他负债 |
|
3,481 |
|
|
|
176 |
|
|
|
232 |
|
|
|
246 |
|
|
|
244 |
|
|
|
2,583 |
|
||||
总负债 |
|
1,896,671 |
|
|
|
303,982 |
|
|
|
422,298 |
|
|
|
197,746 |
|
|
|
164,486 |
|
|
|
808,159 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
总股本 |
|
1,211,838 |
|
|
|
(26,855 |
) |
|
|
288,108 |
|
|
|
192,956 |
|
|
|
(217 |
) |
|
|
757,846 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
3,108,509 |
|
|
$ |
277,127 |
|
|
$ |
710,406 |
|
|
$ |
390,702 |
|
|
$ |
164,269 |
|
|
$ |
1,566,005 |
|
- 27 -
|
|
未合并的合资企业--资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
截至2021年12月31日 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
|
|
||||||
|
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE所有权 |
|
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八门 |
|
|||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
房地产,净值 |
$ |
2,246,152 |
|
|
$ |
212,155 |
|
|
$ |
644,991 |
|
|
$ |
368,202 |
|
|
$ |
216,073 |
|
|
$ |
804,731 |
|
||||
|
现金和现金等价物 |
|
84,672 |
|
|
|
19,150 |
|
|
|
27,727 |
|
|
|
14,684 |
|
|
|
3,334 |
|
|
|
19,777 |
|
||||
|
受限现金 |
|
132,238 |
|
|
|
13,488 |
|
|
|
- |
|
|
|
- |
|
|
|
3,518 |
|
|
|
115,232 |
|
||||
|
应收账款和其他应收款 |
|
3,144 |
|
|
|
2,512 |
|
|
|
113 |
|
|
|
276 |
|
|
|
120 |
|
|
|
123 |
|
||||
|
递延应收租金 |
|
28,939 |
|
|
|
18,130 |
|
|
|
5,428 |
|
|
|
2,274 |
|
|
|
2,908 |
|
|
|
199 |
|
||||
|
递延费用,净额 |
|
12,304 |
|
|
|
9,399 |
|
|
|
1,196 |
|
|
|
366 |
|
|
|
1,343 |
|
|
|
- |
|
||||
|
无形资产,净额 |
|
58,590 |
|
|
|
- |
|
|
|
26,671 |
|
|
|
16,396 |
|
|
|
4,157 |
|
|
|
11,366 |
|
||||
|
待售住宅共管单位(2) |
|
359,638 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
359,638 |
|
||||
|
其他资产 |
|
2,259 |
|
|
|
189 |
|
|
|
543 |
|
|
|
191 |
|
|
|
110 |
|
|
|
1,226 |
|
||||
总资产 |
$ |
2,927,936 |
|
|
$ |
275,023 |
|
|
$ |
706,669 |
|
|
$ |
402,389 |
|
|
$ |
231,563 |
|
|
$ |
1,312,292 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
应付票据和抵押贷款净额 |
$ |
1,791,404 |
|
|
$ |
297,775 |
|
|
$ |
406,881 |
|
|
$ |
186,750 |
|
|
$ |
152,358 |
|
|
$ |
747,640 |
|
||||
|
应付账款和应计费用 |
|
52,813 |
|
|
|
5,615 |
|
|
|
11,471 |
|
|
|
4,841 |
|
|
|
5,115 |
|
|
|
25,771 |
|
||||
|
无形负债,净额 |
|
18,397 |
|
|
|
- |
|
|
|
5,179 |
|
|
|
11,033 |
|
|
|
2,185 |
|
|
|
- |
|
||||
|
其他负债 |
|
8,284 |
|
|
|
291 |
|
|
|
6,380 |
|
|
|
138 |
|
|
|
226 |
|
|
|
1,249 |
|
||||
总负债 |
|
1,870,898 |
|
|
|
303,681 |
|
|
|
429,911 |
|
|
|
202,762 |
|
|
|
159,884 |
|
|
|
774,660 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
总股本 |
|
1,057,038 |
|
|
|
(28,658 |
) |
|
|
276,758 |
|
|
|
199,627 |
|
|
|
71,679 |
|
|
|
537,632 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
2,927,936 |
|
|
$ |
275,023 |
|
|
$ |
706,669 |
|
|
$ |
402,389 |
|
|
$ |
231,563 |
|
|
$ |
1,312,292 |
|
- 28 -
|
|
未合并的合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
|
截至2022年12月31日的三个月 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
|
|
|
||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
|
||||||
总收入 |
$ |
41,424 |
|
|
$ |
11,974 |
|
|
$ |
14,353 |
|
|
$ |
8,055 |
|
|
$ |
3,825 |
|
|
$ |
3,217 |
|
|
||||
总运营费用 |
|
23,278 |
|
|
|
5,437 |
|
|
|
7,558 |
|
|
|
3,598 |
|
|
|
1,944 |
|
|
|
4,741 |
|
|
||||
净营业收入(2) |
|
18,146 |
|
|
|
6,537 |
|
|
|
6,795 |
|
|
|
4,457 |
|
|
|
1,881 |
|
|
|
(1,524 |
) |
|
||||
折旧及摊销 |
|
(17,809 |
) |
|
|
(2,801 |
) |
|
|
(7,618 |
) |
|
|
(4,128 |
) |
|
|
(2,117 |
) |
|
|
(1,145 |
) |
|
||||
利息和其他收入(亏损),净额 |
|
504 |
|
|
|
182 |
|
|
|
244 |
|
|
|
79 |
|
|
|
11 |
|
|
|
(12 |
) |
|
||||
利息和债务支出 |
|
(14,273 |
) |
|
|
(2,702 |
) |
|
|
(3,514 |
) |
|
|
(1,856 |
) |
|
|
(2,524 |
) |
|
|
(3,677 |
) |
|
||||
房地产减值损失 |
|
(64,663 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(64,663 |
) |
|
|
- |
|
|
||||
所得税前收入(亏损) |
|
(78,095 |
) |
|
|
1,216 |
|
|
|
(4,093 |
) |
|
|
(1,448 |
) |
|
|
(67,412 |
) |
|
|
(6,358 |
) |
|
||||
所得税费用 |
|
(6 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
(4 |
) |
|
||||
净(亏损)收益 |
$ |
(78,101 |
) |
|
$ |
1,216 |
|
|
$ |
(4,093 |
) |
|
$ |
(1,450 |
) |
|
$ |
(67,412 |
) |
|
$ |
(6,362 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八门 |
|
|
||||||||||
|
净(亏损)收益 |
$ |
(37,327 |
) |
|
$ |
608 |
|
|
$ |
(2,744 |
) |
|
$ |
(645 |
) |
|
$ |
(33,030 |
) |
|
$ |
(1,516 |
) |
|
|||
|
减去:递增基数调整 |
|
(37 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
(35 |
) |
|
|||
|
减去:#年收益中的股本调整 |
|
(561 |
) |
|
|
(608 |
) |
|
|
- |
|
|
|
- |
|
|
|
47 |
|
|
|
- |
|
|
|||
|
PGRE的净亏损份额 |
|
(37,925 |
) |
|
|
- |
|
|
|
(2,744 |
) |
|
|
(647 |
) |
|
|
(32,983 |
) |
|
|
(1,551 |
) |
|
|||
|
新增:房地产折旧及摊销 |
|
9,509 |
|
|
|
1,400 |
|
|
|
5,104 |
|
|
|
1,822 |
|
|
|
1,038 |
|
|
|
145 |
|
|
|||
|
新增:房地产减值损失 |
|
31,685 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
31,685 |
|
|
|
- |
|
|
|||
|
FFO(2) |
|
3,269 |
|
|
|
1,400 |
|
|
|
2,360 |
|
|
|
1,175 |
|
|
|
(260 |
) |
|
|
(1,406 |
) |
|
|||
|
增加:#年收益中的股本调整 |
|
561 |
|
|
|
608 |
|
|
|
- |
|
|
|
- |
|
|
|
(47 |
) |
|
|
- |
|
|
|||
|
减少:可归因于One Steuart Lane的FFO |
|
1,387 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,387 |
|
|
|||
|
核心FFO(2) |
$ |
5,217 |
|
|
$ |
2,008 |
|
|
$ |
2,360 |
|
|
$ |
1,175 |
|
|
$ |
(307 |
) |
|
$ |
(19 |
) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合营企业合伙人股份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
五花八门 |
|
|
||||||||||
|
净(亏损)收益 |
$ |
(40,774 |
) |
|
$ |
608 |
|
|
$ |
(1,349 |
) |
|
$ |
(805 |
) |
|
$ |
(34,382 |
) |
|
$ |
(4,846 |
) |
|
|||
|
新增:房地产折旧及摊销 |
|
8,337 |
|
|
|
1,401 |
|
|
|
2,514 |
|
|
|
2,308 |
|
|
|
1,079 |
|
|
|
1,035 |
|
|
|||
|
新增:房地产减值损失 |
|
32,978 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
32,978 |
|
|
|
- |
|
|
|||
|
FFO(2) |
|
541 |
|
|
|
2,009 |
|
|
|
1,165 |
|
|
|
1,503 |
|
|
|
(325 |
) |
|
|
(3,811 |
) |
|
|||
|
减少:可归因于One Steuart Lane的FFO |
|
2,575 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,575 |
|
|
|||
|
核心FFO(2) |
$ |
3,116 |
|
|
$ |
2,009 |
|
|
$ |
1,165 |
|
|
$ |
1,503 |
|
|
$ |
(325 |
) |
|
$ |
(1,236 |
) |
|
- 29 -
|
|
未合并的合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
|
截至2021年12月31日的三个月 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
|
|
|
||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
|
||||||
总收入 |
$ |
103,706 |
|
|
$ |
10,121 |
|
|
$ |
14,578 |
|
|
$ |
8,461 |
|
|
$ |
3,686 |
|
|
$ |
66,860 |
|
(2) |
||||
总运营费用 |
|
66,870 |
|
|
|
5,782 |
|
|
|
7,032 |
|
|
|
3,440 |
|
|
|
1,838 |
|
|
|
48,778 |
|
(2) |
||||
净营业收入(3) |
|
36,836 |
|
|
|
4,339 |
|
|
|
7,546 |
|
|
|
5,021 |
|
|
|
1,848 |
|
|
|
18,082 |
|
|
||||
折旧及摊销 |
|
(26,180 |
) |
|
|
(2,656 |
) |
|
|
(7,953 |
) |
|
|
(4,818 |
) |
|
|
(1,839 |
) |
|
|
(8,914 |
) |
|
||||
利息和其他(亏损)收入,净额 |
|
(28 |
) |
|
|
(6 |
) |
|
|
(7 |
) |
|
|
(12 |
) |
|
|
(4 |
) |
|
|
1 |
|
|
||||
利息和债务支出 |
|
(18,358 |
) |
|
|
(2,736 |
) |
|
|
(3,428 |
) |
|
|
(1,856 |
) |
|
|
(1,608 |
) |
|
|
(8,730 |
) |
|
||||
净(亏损)收益 |
$ |
(7,730 |
) |
|
$ |
(1,059 |
) |
|
$ |
(3,842 |
) |
|
$ |
(1,665 |
) |
|
$ |
(1,603 |
) |
|
$ |
439 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八门 |
|
|
||||||||||
|
净亏损 |
$ |
(4,785 |
) |
|
$ |
(529 |
) |
|
$ |
(2,576 |
) |
|
$ |
(738 |
) |
|
$ |
(784 |
) |
|
$ |
(158 |
) |
|
|||
|
减去:递增基数调整 |
|
(262 |
) |
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
(259 |
) |
|
|||
|
增加:#年收益中的股本调整 |
|
961 |
|
|
|
961 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE在净(亏损)收入中的份额 |
|
(4,086 |
) |
|
|
432 |
|
|
|
(2,576 |
) |
|
|
(741 |
) |
|
|
(784 |
) |
|
|
(417 |
) |
|
|||
|
新增:房地产折旧及摊销 |
|
10,167 |
|
|
|
1,328 |
|
|
|
5,328 |
|
|
|
2,124 |
|
|
|
902 |
|
|
|
485 |
|
|
|||
|
FFO(3) |
|
6,081 |
|
|
|
1,760 |
|
|
|
2,752 |
|
|
|
1,383 |
|
|
|
118 |
|
|
|
68 |
|
|
|||
|
减去:#年收益中的股本调整 |
|
(961 |
) |
|
|
(961 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
减少:可归因于One Steuart Lane的FFO |
|
453 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
453 |
|
|
|||
|
核心FFO(3) |
$ |
5,573 |
|
|
$ |
799 |
|
|
$ |
2,752 |
|
|
$ |
1,383 |
|
|
$ |
118 |
|
|
$ |
521 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合营企业合伙人股份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
五花八门 |
|
|
||||||||||
|
净(亏损)收益 |
$ |
(2,945 |
) |
|
$ |
(530 |
) |
|
$ |
(1,266 |
) |
|
$ |
(927 |
) |
|
$ |
(819 |
) |
|
$ |
597 |
|
|
|||
|
新增:房地产折旧及摊销 |
|
16,055 |
|
|
|
1,328 |
|
|
|
2,625 |
|
|
|
2,697 |
|
|
|
937 |
|
|
|
8,468 |
|
|
|||
|
FFO(3) |
|
13,110 |
|
|
|
798 |
|
|
|
1,359 |
|
|
|
1,770 |
|
|
|
118 |
|
|
|
9,065 |
|
|
|||
|
减少:可归因于One Steuart Lane的FFO |
|
434 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
434 |
|
|
|||
|
核心FFO(3) |
$ |
13,544 |
|
|
$ |
798 |
|
|
$ |
1,359 |
|
|
$ |
1,770 |
|
|
$ |
118 |
|
|
$ |
9,499 |
|
|
- 30 -
|
|
未合并的合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
|
截至2022年12月31日的年度 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
|
|
|
||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
|
||||||
总收入 |
$ |
259,881 |
|
|
$ |
44,813 |
|
|
$ |
57,858 |
|
|
$ |
31,182 |
|
|
$ |
15,192 |
|
|
$ |
110,836 |
|
(2) |
||||
总运营费用 |
|
152,313 |
|
|
|
21,617 |
|
|
|
28,100 |
|
|
|
13,621 |
|
|
|
7,164 |
|
|
|
81,811 |
|
(2) |
||||
净营业收入(3) |
|
107,568 |
|
|
|
23,196 |
|
|
|
29,758 |
|
|
|
17,561 |
|
|
|
8,028 |
|
|
|
29,025 |
|
|
||||
折旧及摊销 |
|
(85,949 |
) |
|
|
(10,900 |
) |
|
|
(31,875 |
) |
|
|
(16,817 |
) |
|
|
(7,687 |
) |
|
|
(18,670 |
) |
|
||||
利息和其他收入(亏损),净额 |
|
991 |
|
|
|
257 |
|
|
|
365 |
|
|
|
91 |
|
|
|
(1 |
) |
|
|
279 |
|
|
||||
利息和债务支出 |
|
(62,173 |
) |
|
|
(10,749 |
) |
|
|
(13,759 |
) |
|
|
(7,426 |
) |
|
|
(7,589 |
) |
|
|
(22,650 |
) |
|
||||
房地产减值损失 |
|
(64,663 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(64,663 |
) |
|
|
- |
|
|
||||
所得税前收入(亏损) |
|
(104,226 |
) |
|
|
1,804 |
|
|
|
(15,511 |
) |
|
|
(6,591 |
) |
|
|
(71,912 |
) |
|
|
(12,016 |
) |
|
||||
所得税费用 |
|
(60 |
) |
|
|
- |
|
|
|
(3 |
) |
|
|
(36 |
) |
|
|
(4 |
) |
|
|
(17 |
) |
|
||||
净(亏损)收益 |
$ |
(104,286 |
) |
|
$ |
1,804 |
|
|
$ |
(15,514 |
) |
|
$ |
(6,627 |
) |
|
$ |
(71,916 |
) |
|
$ |
(12,033 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八门 |
|
|
||||||||||
|
净(亏损)收益 |
$ |
(52,123 |
) |
|
$ |
902 |
|
|
$ |
(10,405 |
) |
|
$ |
(2,932 |
) |
|
$ |
(35,237 |
) |
|
$ |
(4,451 |
) |
|
|||
|
减去:递增基数调整 |
|
(273 |
) |
|
|
- |
|
|
|
- |
|
|
|
(11 |
) |
|
|
- |
|
|
|
(262 |
) |
|
|||
|
减去:#年收益中的股本调整 |
|
(855 |
) |
|
|
(902 |
) |
|
|
- |
|
|
|
- |
|
|
|
47 |
|
|
|
- |
|
|
|||
|
PGRE的净亏损份额 |
|
(53,251 |
) |
|
|
- |
|
|
|
(10,405 |
) |
|
|
(2,943 |
) |
|
|
(35,190 |
) |
|
|
(4,713 |
) |
|
|||
|
新增:房地产折旧及摊销 |
|
39,272 |
|
|
|
5,450 |
|
|
|
21,356 |
|
|
|
7,426 |
|
|
|
3,767 |
|
|
|
1,273 |
|
|
|||
|
新增:房地产减值损失 |
|
31,685 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
31,685 |
|
|
|
- |
|
|
|||
|
FFO(3) |
|
17,706 |
|
|
|
5,450 |
|
|
|
10,951 |
|
|
|
4,483 |
|
|
|
262 |
|
|
|
(3,440 |
) |
|
|||
|
增加:#年收益中的股本调整 |
|
855 |
|
|
|
902 |
|
|
|
- |
|
|
|
- |
|
|
|
(47 |
) |
|
|
- |
|
|
|||
|
减少:可归因于One Steuart Lane的FFO |
|
4,670 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,670 |
|
|
|||
|
核心FFO(3) |
$ |
23,231 |
|
|
$ |
6,352 |
|
|
$ |
10,951 |
|
|
$ |
4,483 |
|
|
$ |
215 |
|
|
$ |
1,230 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合营企业合伙人股份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
五花八门 |
|
|
||||||||||
|
净(亏损)收益 |
$ |
(52,163 |
) |
|
$ |
902 |
|
|
$ |
(5,109 |
) |
|
$ |
(3,695 |
) |
|
$ |
(36,679 |
) |
|
$ |
(7,582 |
) |
|
|||
|
新增:房地产折旧及摊销 |
|
46,950 |
|
|
|
5,450 |
|
|
|
10,519 |
|
|
|
9,402 |
|
|
|
3,920 |
|
|
|
17,659 |
|
|
|||
|
新增:房地产减值损失 |
|
32,978 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
32,978 |
|
|
|
- |
|
|
|||
|
FFO(3) |
|
27,765 |
|
|
|
6,352 |
|
|
|
5,410 |
|
|
|
5,707 |
|
|
|
219 |
|
|
|
10,077 |
|
|
|||
|
减少:可归因于One Steuart Lane的FFO |
|
8,371 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,371 |
|
|
|||
|
核心FFO(3) |
$ |
36,136 |
|
|
$ |
6,352 |
|
|
$ |
5,410 |
|
|
$ |
5,707 |
|
|
$ |
219 |
|
|
$ |
18,448 |
|
|
- 31 -
|
|
未合并的合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
|
截至2021年12月31日的年度 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
|
|
|
||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
|
||||||
总收入 |
$ |
369,125 |
|
|
$ |
40,426 |
|
|
$ |
55,052 |
|
|
$ |
33,279 |
|
|
$ |
15,284 |
|
|
$ |
225,084 |
|
(2) |
||||
总运营费用 |
|
220,396 |
|
|
|
23,342 |
|
|
|
26,283 |
|
|
|
13,079 |
|
|
|
6,965 |
|
|
|
150,727 |
|
(2) |
||||
净营业收入(3) |
|
148,729 |
|
|
|
17,084 |
|
|
|
28,769 |
|
|
|
20,200 |
|
|
|
8,319 |
|
|
|
74,357 |
|
|
||||
折旧及摊销 |
|
(107,079 |
) |
|
|
(10,740 |
) |
|
|
(32,806 |
) |
|
|
(19,265 |
) |
|
|
(7,450 |
) |
|
|
(36,818 |
) |
|
||||
利息和其他损失,净额 |
|
(111 |
) |
|
|
(12 |
) |
|
|
(44 |
) |
|
|
(30 |
) |
|
|
(14 |
) |
|
|
(11 |
) |
|
||||
利息和债务支出 |
|
(63,493 |
) |
|
|
(10,830 |
) |
|
|
(13,583 |
) |
|
|
(7,426 |
) |
|
|
(6,277 |
) |
|
|
(25,377 |
) |
|
||||
所得税前收入(亏损) |
|
(21,954 |
) |
|
|
(4,498 |
) |
|
|
(17,664 |
) |
|
|
(6,521 |
) |
|
|
(5,422 |
) |
|
|
12,151 |
|
|
||||
所得税费用 |
|
(32 |
) |
|
|
- |
|
|
|
(5 |
) |
|
|
(22 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
|
||||
净(亏损)收益 |
$ |
(21,986 |
) |
|
$ |
(4,498 |
) |
|
$ |
(17,669 |
) |
|
$ |
(6,543 |
) |
|
$ |
(5,425 |
) |
|
$ |
12,149 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八门 |
|
|
||||||||||
|
净(亏损)收益 |
$ |
(16,491 |
) |
|
$ |
(2,249 |
) |
|
$ |
(11,848 |
) |
|
$ |
(2,902 |
) |
|
$ |
(2,658 |
) |
|
$ |
3,166 |
|
|
|||
|
减去:递增基数调整 |
|
(389 |
) |
|
|
- |
|
|
|
- |
|
|
|
(10 |
) |
|
|
- |
|
|
|
(379 |
) |
|
|||
|
减去:#年收益中的股本调整 |
|
(8,016 |
) |
|
|
(8,016 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE在净(亏损)收入中的份额 |
|
(24,896 |
) |
|
|
(10,265 |
) |
|
|
(11,848 |
) |
|
|
(2,912 |
) |
|
|
(2,658 |
) |
|
|
2,787 |
|
|
|||
|
新增:房地产折旧及摊销 |
|
41,537 |
|
|
|
5,370 |
|
|
|
21,980 |
|
|
|
8,494 |
|
|
|
3,651 |
|
|
|
2,042 |
|
|
|||
|
FFO(3) |
|
16,641 |
|
|
|
(4,895 |
) |
|
|
10,132 |
|
|
|
5,582 |
|
|
|
993 |
|
|
|
4,829 |
|
|
|||
|
增加:#年收益中的股本调整 |
|
8,016 |
|
|
|
8,016 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
减少:可归因于One Steuart Lane的FFO |
|
(2,914 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,914 |
) |
|
|||
|
核心FFO(3) |
$ |
21,743 |
|
|
$ |
3,121 |
|
|
$ |
10,132 |
|
|
$ |
5,582 |
|
|
$ |
993 |
|
|
$ |
1,915 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合营企业合伙人股份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
五花八门 |
|
|
||||||||||
|
净(亏损)收益 |
$ |
(5,495 |
) |
|
$ |
(2,249 |
) |
|
$ |
(5,821 |
) |
|
$ |
(3,641 |
) |
|
$ |
(2,767 |
) |
|
$ |
8,983 |
|
|
|||
|
新增:房地产折旧及摊销 |
|
65,711 |
|
|
|
5,370 |
|
|
|
10,826 |
|
|
|
10,781 |
|
|
|
3,799 |
|
|
|
34,935 |
|
|
|||
|
FFO(3) |
|
60,216 |
|
|
|
3,121 |
|
|
|
5,005 |
|
|
|
7,140 |
|
|
|
1,032 |
|
|
|
43,918 |
|
|
|||
|
减少:可归因于One Steuart Lane的FFO |
|
(5,819 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5,819 |
) |
|
|||
|
核心FFO(3) |
$ |
54,397 |
|
|
$ |
3,121 |
|
|
$ |
5,005 |
|
|
$ |
7,140 |
|
|
$ |
1,032 |
|
|
$ |
38,099 |
|
|
- 32 -
|
|
资本结构 |
(未经审计,以千为单位,不包括股份、单位和每股金额)
|
|
|
|
|
|
|
|
|
截至2022年12月31日 |
|
|
债务: |
|
|
|||||||||
|
合并债务: |
|
|
||||||||
|
|
应付票据及按揭(1) |
$ |
3,858,000 |
|
||||||
|
|
循环信贷安排 |
|
- |
|
||||||
|
|
|
|
|
|
|
|
|
|
3,858,000 |
|
|
更少: |
|
|
||||||||
|
|
非控股权益在合并债务中的份额(2) |
|
(810,335 |
) |
||||||
|
添加: |
|
|
||||||||
|
|
PGRE在未合并合资企业债务中的份额(3) |
|
624,764 |
|
||||||
|
PGRE在总债务中的份额(4) |
|
3,672,429 |
|
|
|
|
|
|
股份/单位 |
|
|
截至目前的股价 |
|
|
|
|
|||
股本: |
杰出的 |
|
|
2022年12月31日 |
|
|
|
|
|||||||
|
普通股 |
|
216,559,406 |
|
|
$ |
5.94 |
|
|
|
1,286,363 |
|
|||
|
业务伙伴关系单位 |
|
14,586,411 |
|
|
|
5.94 |
|
|
|
86,644 |
|
|||
|
总股本 |
|
231,145,817 |
|
|
|
5.94 |
|
|
|
1,373,007 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
总市值 |
$ |
5,045,436 |
|
- 33 -
|
|
债务分析 |
(未经审计,以千计)
|
|
|
|
|
债务总额 |
|
|
|
|
固定利率债务 |
|
|
|
|
可变利率债务 |
|
|
|||||||||||||||
合并债务: |
金额 |
|
|
费率 |
|
|
|
|
金额 |
|
|
费率 |
|
|
|
|
金额 |
|
|
费率 |
|
|
||||||||||
|
百老汇1633号 |
$ |
1,250,000 |
|
|
|
2.99 |
% |
|
|
|
$ |
1,250,000 |
|
|
|
2.99 |
% |
|
|
|
$ |
- |
|
|
|
- |
|
|
|||
|
美洲大道1301号 |
|
860,000 |
|
|
|
3.76 |
% |
|
|
|
|
500,000 |
|
|
|
2.46 |
% |
|
|
|
|
360,000 |
|
|
|
5.56 |
% |
|
|||
|
西52街31号 |
|
500,000 |
|
|
|
3.80 |
% |
|
|
|
|
500,000 |
|
|
|
3.80 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
第一市场广场 |
|
975,000 |
|
|
|
4.03 |
% |
|
|
|
|
975,000 |
|
|
|
4.03 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
观澜街300号 |
|
273,000 |
|
|
|
3.65 |
% |
|
|
|
|
273,000 |
|
|
|
3.65 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
循环信贷安排 |
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
|
|
- |
|
|
|||
合并债务总额 |
|
3,858,000 |
|
|
|
3.58 |
% |
|
|
|
|
3,498,000 |
|
|
|
3.37 |
% |
|
|
|
|
360,000 |
|
|
|
5.56 |
% |
|
||||
非控制性权益份额 |
|
(810,335 |
) |
|
|
3.78 |
% |
|
|
|
|
(810,335 |
) |
|
|
3.78 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
||||
PGRE在合并债务中的份额 |
$ |
3,047,665 |
|
|
|
3.52 |
% |
|
|
|
$ |
2,687,665 |
|
|
|
3.25 |
% |
|
|
|
$ |
360,000 |
|
|
|
5.56 |
% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
未合并的合资企业债务: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
第五大道712号 |
$ |
300,000 |
|
|
|
3.39 |
% |
|
|
|
$ |
300,000 |
|
|
|
3.39 |
% |
|
|
|
$ |
- |
|
|
|
- |
|
|
|||
|
市场中心 |
|
410,835 |
|
|
|
3.12 |
% |
|
|
|
|
402,000 |
|
|
|
3.07 |
% |
|
|
|
|
8,835 |
|
|
|
5.62 |
% |
|
|||
|
第二街55号 |
|
187,500 |
|
|
|
3.88 |
% |
|
|
|
|
187,500 |
|
|
|
3.88 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
萨特街111号 |
|
158,771 |
|
|
|
6.28 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
158,771 |
|
|
|
6.28 |
% |
|
|||
|
百老汇大街1600号(1) |
|
98,000 |
|
|
|
3.45 |
% |
|
|
|
|
98,000 |
|
|
|
3.45 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
华尔街60号 |
|
575,000 |
|
|
|
5.95 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
575,000 |
|
|
|
5.95 |
% |
|
|||
|
奥德中心,德国 |
|
12,777 |
|
|
|
2.79 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
12,777 |
|
|
|
2.79 |
% |
|
|||
未合并债务总额 |
|
1,742,883 |
|
|
|
4.49 |
% |
|
|
|
|
987,500 |
|
|
|
3.36 |
% |
|
|
|
|
755,383 |
|
|
|
5.96 |
% |
|
||||
合资伙伴的份额 |
|
(1,118,119 |
) |
|
|
4.86 |
% |
|
|
|
|
(476,475 |
) |
|
|
3.42 |
% |
|
|
|
|
(641,644 |
) |
|
|
5.93 |
% |
|
||||
PGRE在未合并债务中的份额 |
$ |
624,764 |
|
|
|
3.82 |
% |
|
|
|
$ |
511,025 |
|
|
|
3.30 |
% |
|
|
|
$ |
113,739 |
|
|
|
6.12 |
% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE在总债务中的份额(2) |
$ |
3,672,429 |
|
|
|
3.57 |
% |
|
|
|
$ |
3,198,690 |
|
|
|
3.26 |
% |
|
|
|
$ |
473,739 |
|
|
|
5.70 |
% |
|
循环信贷安排契约:(3) |
必填项 |
|
实际 |
|
|
|
债务构成(按PGRE的份额): |
金额 |
|
|
% |
|
|
||||||||
|
总债务/总资产 |
低于60% |
|
44.8 |
% |
|
|
固定利率债务: |
|
|
|
|
|
|
|||||||
|
担保债务/总资产 |
低于50% |
|
44.8 |
% |
|
|
|
合并固定利率债务 |
$ |
2,687,665 |
|
|
|
|
|
|||||
|
固定费用覆盖范围 |
大于1.5倍 |
3.20x |
|
|
|
|
未合并的固定利率债务 |
|
511,025 |
|
|
|
|
|
||||||
|
无担保债务/无担保资产 |
低于60% |
|
0.0 |
% |
|
|
|
PGRE在固定利率债务中的份额 |
|
3,198,690 |
|
|
|
87.1 |
% |
|
||||
|
未支配权益承保范围 |
大于1.75x |
48.75x |
|
|
|
可变利率债务: |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
综合可变利率债务 |
|
360,000 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
未合并的浮动利率债务 |
|
113,739 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
PGRE在可变利率债务中的份额 |
|
473,739 |
|
|
|
12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PGRE在总债务中的份额(2) |
$ |
3,672,429 |
|
|
|
100.0 |
% |
|
- 34 -
|
|
债务到期日 |
(未经审计,以千计)
合并债务: |
2023 |
|
|
2024 |
|
|
2025 |
|
|
2026 |
|
|
2027 |
|
|
此后 |
|
|
总计 |
|
|||||||||||
|
观澜街300号 |
$ |
273,000 |
|
(1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
273,000 |
|
|||
|
第一市场广场 |
|
- |
|
|
|
975,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
975,000 |
|
|||
|
西52街31号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|||
|
美洲大道1301号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|||
|
百老汇1633号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,250,000 |
|
|
|
1,250,000 |
|
|||
|
循环信贷安排 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|||
合并债务总额 |
|
273,000 |
|
|
|
975,000 |
|
|
|
- |
|
|
|
1,360,000 |
|
|
|
- |
|
|
|
1,250,000 |
|
|
|
3,858,000 |
|
||||
非控制性权益份额 |
|
(188,097 |
) |
|
|
(497,250 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(124,988 |
) |
|
|
(810,335 |
) |
||||
PGRE在合并债务中的份额 |
$ |
84,903 |
|
|
$ |
477,750 |
|
|
$ |
- |
|
|
$ |
1,360,000 |
|
|
$ |
- |
|
|
$ |
1,125,012 |
|
|
$ |
3,047,665 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
未合并的合资企业债务: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
华尔街60号 |
$ |
575,000 |
|
(2) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
575,000 |
|
|||
|
萨特街111号 |
|
158,771 |
|
(3) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
158,771 |
|
|||
|
市场中心 |
|
- |
|
|
|
- |
|
|
|
410,835 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
410,835 |
|
|||
|
第二街55号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
187,500 |
|
|
|
- |
|
|
|
- |
|
|
|
187,500 |
|
|||
|
第五大道712号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300,000 |
|
|
|
- |
|
|
|
300,000 |
|
|||
|
奥德中心,德国 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12,777 |
|
|
|
12,777 |
|
|||
|
百老汇1600号(4) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
98,000 |
|
|
|
98,000 |
|
|||
未合并债务总额 |
|
733,771 |
|
|
|
- |
|
|
|
410,835 |
|
|
|
187,500 |
|
|
|
300,000 |
|
|
|
110,777 |
|
|
|
1,742,883 |
|
||||
合资伙伴的份额 |
|
(627,165 |
) |
|
|
- |
|
|
|
(135,576 |
) |
|
|
(104,831 |
) |
|
|
(150,000 |
) |
|
|
(100,547 |
) |
|
|
(1,118,119 |
) |
||||
PGRE在未合并债务中的份额 |
$ |
106,606 |
|
|
$ |
- |
|
|
$ |
275,259 |
|
|
$ |
82,669 |
|
|
$ |
150,000 |
|
|
$ |
10,230 |
|
|
$ |
624,764 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE在总债务中的份额(5) |
$ |
191,509 |
|
|
$ |
477,750 |
|
|
$ |
275,259 |
|
|
$ |
1,442,669 |
|
|
$ |
150,000 |
|
|
$ |
1,135,242 |
|
|
$ |
3,672,429 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
加权平均利率 |
|
5.06 |
% |
|
|
4.03 |
% |
|
|
3.12 |
% |
|
|
3.78 |
% |
|
|
3.39 |
% |
|
|
2.99 |
% |
|
|
3.57 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
到期债务的百分比 |
|
5.2 |
% |
|
|
13.0 |
% |
|
|
7.5 |
% |
|
|
39.3 |
% |
|
|
4.1 |
% |
|
|
30.9 |
% |
|
|
100.0 |
% |
- 35 -
|
|
投资组合摘要-纽约 |
(未经审计,单位为千,不包括平方英尺和每平方英尺的金额)
|
|
|
|
|
|
|
|
|
|
|
|
|
年化租金(1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
人均 |
|
|
在……里面 |
|
|
离开 |
|
|
|
|
|
|
||||||||
属性 |
|
所有权 |
|
|
租赁(1) |
|
|
占用(1) |
|
|
金额 |
|
|
平方英尺(2平方英尺) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|
主要租户 |
||||||||||
百老汇1633号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
90.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
$ |
181,186 |
|
|
$ |
80.06 |
|
|
|
2,272,771 |
|
|
|
- |
|
|
|
2,272,771 |
|
|
安联、摩根士丹利、华纳音乐集团、工商银行、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Showtime Networks、New Mountain Capital、MongoDB、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bleacher Report,Kasowitz,Benson,Torres&Friedman |
||||||||||
|
零售业/大区 |
|
90.0 |
% |
|
|
96.6 |
% |
|
|
86.2 |
% |
|
|
9,531 |
|
|
|
73.58 |
|
|
|
253,609 |
|
|
|
- |
|
|
|
253,609 |
|
|
葛士文剧场、剧场、春分、丁泰丰 |
||
|
|
|
|
|
90.0 |
% |
|
|
99.7 |
% |
|
|
98.6 |
% |
|
|
190,717 |
|
|
|
79.98 |
|
|
|
2,526,380 |
|
|
|
- |
|
|
|
2,526,380 |
|
|
|
美洲大道1301号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
127,324 |
|
|
|
86.13 |
|
|
|
1,698,481 |
|
|
|
- |
|
|
|
1,698,481 |
|
|
法国农业信贷银行,诺顿·罗斯·富布赖特,科恩·雷兹尼克, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
瑞士再保险、橡树资本、ArentFox Schiff、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O‘Melveny&Myers,SVB证券 |
||||||||
|
零售/便利设施中心 |
|
100.0 |
% |
|
|
89.8 |
% |
|
|
89.8 |
% |
|
|
2,573 |
|
|
|
185.11 |
|
|
|
50,722 |
|
|
|
- |
|
|
|
50,722 |
|
|
海洋精品,星巴克 |
||
|
|
|
|
|
100.0 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
129,897 |
|
|
|
86.97 |
|
|
|
1,749,203 |
|
|
|
- |
|
|
|
1,749,203 |
|
|
|
美洲的第1325大道 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
94.2 |
% |
|
|
94.2 |
% |
|
|
50,247 |
|
|
|
67.52 |
|
|
|
809,689 |
|
|
|
- |
|
|
|
809,689 |
|
|
麦格劳山,奥尔山来自沃尔斯基,希尔顿,Evercore |
||
|
零售 |
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,415 |
|
|
|
86.68 |
|
|
|
15,609 |
|
|
|
- |
|
|
|
15,609 |
|
|
La Grande BouCherie |
||
|
|
|
|
|
100.0 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
51,662 |
|
|
|
67.83 |
|
|
|
825,298 |
|
|
|
- |
|
|
|
825,298 |
|
|
|
西52街31号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
92.8 |
% |
|
|
92.8 |
% |
|
|
63,256 |
|
|
|
91.90 |
|
|
|
742,006 |
|
|
|
- |
|
|
|
742,006 |
|
|
克利福德·钱斯,皮尔斯伯里·温斯罗普·肖·皮特曼 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centerview Partners、Bracewell、普罗维登斯股权合作伙伴 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
97.8 |
% |
|
|
97.8 |
% |
|
|
4,896 |
|
|
|
110.55 |
|
|
|
25,913 |
|
|
|
- |
|
|
|
25,913 |
|
|
Fogo de Chao,MoMA设计商店 |
||
|
|
|
|
|
100.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
68,152 |
|
|
|
92.57 |
|
|
|
767,919 |
|
|
|
- |
|
|
|
767,919 |
|
|
|
第三大道900号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
100.0 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
32,338 |
|
|
|
71.24 |
|
|
|
575,084 |
|
|
|
- |
|
|
|
575,084 |
|
|
高盛、资生堂、Tannenbaum Helpern Syracuse& |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
赫施特里特,利特勒·门德尔森 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
81.7 |
% |
|
|
81.7 |
% |
|
|
1,295 |
|
|
|
97.31 |
|
|
|
16,144 |
|
|
|
- |
|
|
|
16,144 |
|
|
美国银行 |
||
|
|
|
|
|
100.0 |
% |
|
|
79.3 |
% |
|
|
79.3 |
% |
|
|
33,633 |
|
|
|
71.97 |
|
|
|
591,228 |
|
|
|
- |
|
|
|
591,228 |
|
|
|
第五大道712号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
50.0 |
% |
|
|
83.9 |
% |
|
|
75.5 |
% |
|
|
40,530 |
|
|
|
117.30 |
|
|
|
457,580 |
|
|
|
- |
|
|
|
457,580 |
|
|
CVC Advisors,安本标准投资,OMI |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
管理层,Riverstone Holdings,Pictet Asset Management |
||||||||||
|
零售 |
|
50.0 |
% |
|
|
20.9 |
% |
|
|
20.9 |
% |
|
|
7,883 |
|
|
|
437.43 |
|
|
|
85,917 |
|
|
|
- |
|
|
|
85,917 |
|
|
哈里·温斯顿 |
||
|
|
|
|
|
50.0 |
% |
|
|
73.9 |
% |
|
|
66.9 |
% |
|
|
48,413 |
|
|
|
133.10 |
|
|
|
543,497 |
|
|
|
- |
|
|
|
543,497 |
|
|
|
百老汇1600号(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
零售 |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
10,319 |
|
|
|
305.18 |
|
|
|
25,693 |
|
|
|
- |
|
|
|
25,693 |
|
|
M&M的世界 |
||
华尔街60号(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
5.0 |
% |
|
不适用 |
|
|
不适用 |
|
|
不适用 |
|
|
不适用 |
|
|
|
- |
|
|
|
1,625,483 |
|
|
|
1,625,483 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
小计/加权平均数 |
|
91.7 |
% |
|
|
90.8 |
% |
|
$ |
532,793 |
|
|
$ |
85.16 |
|
|
|
7,029,218 |
|
|
|
1,625,483 |
|
|
|
8,654,701 |
|
|
|
||||||
|
PGRE的份额 |
|
|
|
92.1 |
% |
|
|
91.5 |
% |
|
$ |
480,147 |
|
|
$ |
82.92 |
|
|
|
6,481,528 |
|
|
|
81,437 |
|
|
|
6,562,965 |
|
|
|
- 36 -
|
|
投资组合摘要-旧金山 |
(未经审计,单位为千,不包括平方英尺和每平方英尺的金额)
|
|
|
|
|
|
|
|
|
|
|
|
|
年化租金(1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
人均 |
|
|
在……里面 |
|
|
离开 |
|
|
|
|
|
|
||||||||
属性 |
|
所有权 |
|
|
租赁(1) |
|
|
占用(1) |
|
|
金额 |
|
|
平方英尺(2平方英尺) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|
主要租户 |
||||||||||
第一市场广场 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
49.0 |
% |
|
|
96.6 |
% |
|
|
93.6 |
% |
|
$ |
151,701 |
|
|
$ |
104.48 |
|
|
|
1,555,077 |
|
|
|
- |
|
|
|
1,555,077 |
|
|
谷歌、Morgan Lewis&Bockius、Visa、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
资本集团、欧特克、花旗集团、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
杜安·莫里斯,Thoma Bravo,PJT Partners |
||||||||||
|
零售 |
|
49.0 |
% |
|
|
74.7 |
% |
|
|
74.7 |
% |
|
|
2,792 |
|
|
|
62.44 |
|
|
|
54,418 |
|
|
|
- |
|
|
|
54,418 |
|
|
星巴克,STK牛排馆, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Market餐厅 |
||||||||
|
|
|
|
|
49.0 |
% |
|
|
95.8 |
% |
|
|
93.0 |
% |
|
|
154,493 |
|
|
|
103.41 |
|
|
|
1,609,495 |
|
|
|
- |
|
|
|
1,609,495 |
|
|
|
市场中心 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
67.0 |
% |
|
|
79.5 |
% |
|
|
79.5 |
% |
|
|
54,022 |
|
|
|
92.24 |
|
|
|
737,911 |
|
|
|
- |
|
|
|
737,911 |
|
|
优步、Mindspace、交通银行、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
克罗、梅耶尔·布朗、雷蒙德·詹姆斯 |
||||||||||
|
零售 |
|
67.0 |
% |
|
|
66.2 |
% |
|
|
66.2 |
% |
|
|
611 |
|
|
|
109.47 |
|
|
|
6,156 |
|
|
|
- |
|
|
|
6,156 |
|
|
亚马逊 |
||
|
|
|
|
|
67.0 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
54,633 |
|
|
|
92.36 |
|
|
|
744,067 |
|
|
|
- |
|
|
|
744,067 |
|
|
|
观澜街300号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
31.1 |
% |
|
|
80.9 |
% |
|
|
80.9 |
% |
|
|
45,884 |
|
|
|
94.05 |
|
|
|
605,662 |
|
|
|
- |
|
|
|
605,662 |
|
|
Autodesk、Glassdoor、Instagart |
||
|
零售 |
|
31.1 |
% |
|
|
88.5 |
% |
|
|
88.5 |
% |
|
|
2,818 |
|
|
|
63.42 |
|
|
|
49,172 |
|
|
|
- |
|
|
|
49,172 |
|
|
春分 |
||
|
|
|
|
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
48,702 |
|
|
|
91.55 |
|
|
|
654,834 |
|
|
|
- |
|
|
|
654,834 |
|
|
|
One Front Street |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
97.0 |
% |
|
|
95.8 |
% |
|
|
55,425 |
|
|
|
91.29 |
|
|
|
634,898 |
|
|
|
- |
|
|
|
634,898 |
|
|
First Republic,Coinbase,JLL,Cigna |
||
|
零售 |
|
100.0 |
% |
|
|
97.3 |
% |
|
|
97.3 |
% |
|
|
1,109 |
|
|
|
90.73 |
|
|
|
12,293 |
|
|
|
- |
|
|
|
12,293 |
|
|
第一共和国 |
||
|
|
|
|
|
100.0 |
% |
|
|
97.0 |
% |
|
|
95.8 |
% |
|
|
56,534 |
|
|
|
91.28 |
|
|
|
647,191 |
|
|
|
- |
|
|
|
647,191 |
|
|
|
第二街55号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
44.1 |
% |
|
|
85.7 |
% |
|
|
85.7 |
% |
|
|
26,112 |
|
|
|
82.49 |
|
|
|
370,319 |
|
|
|
- |
|
|
|
370,319 |
|
|
毕马威、对讲机、涟漪、英国 |
||
|
零售 |
|
44.1 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
937 |
|
|
|
112.27 |
|
|
|
7,480 |
|
|
|
- |
|
|
|
7,480 |
|
|
萨特西湾医疗中心,蓝石巷 |
||
|
|
|
|
|
44.1 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
27,049 |
|
|
|
83.18 |
|
|
|
377,799 |
|
|
|
- |
|
|
|
377,799 |
|
|
|
萨特街111号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
49.0 |
% |
|
|
56.2 |
% |
|
|
56.2 |
% |
|
|
12,225 |
|
|
|
88.95 |
|
|
|
248,821 |
|
|
|
- |
|
|
|
248,821 |
|
|
自然资源保护委员会 |
||
|
零售 |
|
49.0 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
1,760 |
|
|
|
69.27 |
|
|
|
29,249 |
|
|
|
- |
|
|
|
29,249 |
|
|
24小时健身 |
||
|
|
|
|
|
49.0 |
% |
|
|
59.4 |
% |
|
|
59.4 |
% |
|
|
13,985 |
|
|
|
85.88 |
|
|
|
278,070 |
|
|
|
- |
|
|
|
278,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
小计/加权平均数 |
|
87.8 |
% |
|
|
86.5 |
% |
|
$ |
355,396 |
|
|
$ |
95.41 |
|
|
|
4,311,456 |
|
|
|
- |
|
|
|
4,311,456 |
|
|
|
||||||
|
PGRE的份额 |
|
|
|
88.9 |
% |
|
|
87.7 |
% |
|
$ |
202,768 |
|
|
$ |
94.91 |
|
|
|
2,440,885 |
|
|
|
- |
|
|
|
2,440,885 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
总计/加权平均数 |
|
|
|
90.2 |
% |
|
|
89.2 |
% |
|
$ |
888,189 |
|
|
$ |
89.04 |
|
|
|
11,340,674 |
|
|
|
1,625,483 |
|
|
|
12,966,157 |
|
|
|
|||||
PGRE的份额 |
|
|
|
91.3 |
% |
|
|
90.4 |
% |
|
$ |
682,915 |
|
|
$ |
86.20 |
|
|
|
8,922,413 |
|
|
|
81,437 |
|
|
|
9,003,850 |
|
|
|
- 37 -
|
|
同一家商店的租赁占有率 |
(未经审计)
|
|
|
|
|
|
截至2022年12月31日 |
|
|
截至2022年9月30日 |
|
|
更改中 |
||||||||||||||
|
|
|
派拉蒙 |
|
|
|
|
|
同一家商店 |
|
|
|
|
|
同一家商店 |
|
|
同一家商店 |
||||||||
属性 |
|
所有权 |
|
|
租赁%(1) |
|
|
租赁%(1) |
|
|
租赁%(1) |
|
|
租赁%(1) |
|
|
租赁百分比 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
纽约: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
百老汇1633号 |
|
90.0 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
- |
% |
|
||
美洲大道1301号 |
|
100.0 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
- |
% |
|
||
美洲的第1325大道 |
|
100.0 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
- |
% |
|
||
西52街31号 |
|
100.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
- |
% |
|
||
第三大道900号 |
|
100.0 |
% |
|
|
79.3 |
% |
|
|
79.3 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
0.1 |
% |
|
||
第五大道712号 |
|
50.0 |
% |
|
|
73.9 |
% |
|
|
73.9 |
% |
|
|
73.6 |
% |
|
|
73.6 |
% |
|
|
0.3 |
% |
|
||
百老汇1600号 |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
- |
% |
|
||
华尔街60号(2) |
|
5.0 |
% |
|
不适用 |
|
|
|
- |
% |
|
不适用 |
|
|
|
- |
% |
|
|
- |
% |
|
||||
加权平均 |
|
|
|
|
91.7 |
% |
|
|
91.7 |
% |
|
|
91.7 |
% |
|
|
91.7 |
% |
|
|
- |
% |
|
|||
PGRE的份额 |
|
|
|
|
92.1 |
% |
|
|
92.1 |
% |
|
|
92.1 |
% |
|
|
92.1 |
% |
|
|
- |
% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
旧金山: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
第一市场广场 |
|
49.0 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
- |
% |
|
||
市场中心 |
|
67.0 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
81.0 |
% |
|
|
81.0 |
% |
|
|
(1.6 |
%) |
|
||
观澜街300号 |
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
- |
% |
|
||
One Front Street |
|
100.0 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
- |
% |
|
||
第二街55号 |
|
44.1 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
- |
% |
|
||
萨特街111号 |
|
49.0 |
% |
|
|
59.4 |
% |
|
|
59.4 |
% |
|
|
62.1 |
% |
|
|
62.1 |
% |
|
|
(2.7 |
%) |
|
||
加权平均 |
|
|
|
|
87.8 |
% |
|
|
87.8 |
% |
|
|
88.2 |
% |
|
|
88.2 |
% |
|
|
(0.4 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
88.9 |
% |
|
|
88.9 |
% |
|
|
89.3 |
% |
|
|
89.3 |
% |
|
|
(0.4 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
加权平均 |
|
|
|
|
90.2 |
% |
|
|
90.2 |
% |
|
|
90.4 |
% |
|
|
90.4 |
% |
|
|
(0.2 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
91.3 |
% |
|
|
91.3 |
% |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
(0.1 |
%) |
|
- 38 -
|
|
同一家商店的租赁占有率 |
(未经审计)
|
|
|
|
|
|
截至2022年12月31日 |
|
|
截至2021年12月31日 |
|
|
更改中 |
||||||||||||||
|
|
|
派拉蒙 |
|
|
|
|
|
同一家商店 |
|
|
|
|
|
同一家商店 |
|
|
同一家商店 |
||||||||
属性 |
|
所有权 |
|
|
租赁%(1) |
|
|
租赁%(1) |
|
|
租赁%(1) |
|
|
租赁%(1) |
|
|
租赁百分比 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
纽约: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
百老汇1633号 |
|
90.0 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
98.3 |
% |
|
|
98.3 |
% |
|
|
1.4 |
% |
|
||
美洲大道1301号 |
|
100.0 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
84.3 |
% |
|
|
84.3 |
% |
|
|
3.8 |
% |
|
||
美洲的第1325大道 |
|
100.0 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
93.4 |
% |
|
|
93.4 |
% |
|
|
1.0 |
% |
|
||
西52街31号 |
|
100.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
92.3 |
% |
|
|
92.3 |
% |
|
|
0.7 |
% |
|
||
第三大道900号 |
|
100.0 |
% |
|
|
79.3 |
% |
|
|
79.3 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
0.1 |
% |
|
||
第五大道712号 |
|
50.0 |
% |
|
|
73.9 |
% |
|
|
73.9 |
% |
|
|
71.4 |
% |
|
|
71.4 |
% |
|
|
2.5 |
% |
|
||
百老汇大街1600号(2) |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
- |
% |
|
|
- |
% |
|
|
- |
% |
|
|
- |
% |
|
||
华尔街60号(3) |
|
5.0 |
% |
|
不适用 |
|
|
|
- |
% |
|
|
100.0 |
% |
|
|
- |
% |
|
|
- |
% |
|
|||
加权平均 |
|
|
|
|
91.7 |
% |
|
|
91.7 |
% |
|
|
91.8 |
% |
|
|
89.8 |
% |
|
|
1.9 |
% |
|
|||
PGRE的份额 |
|
|
|
|
92.1 |
% |
|
|
92.1 |
% |
|
|
90.4 |
% |
|
|
90.3 |
% |
|
|
1.8 |
% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
旧金山: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
第一市场广场 |
|
49.0 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
94.7 |
% |
|
|
94.7 |
% |
|
|
1.1 |
% |
|
||
市场中心 |
|
67.0 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
84.2 |
% |
|
|
84.2 |
% |
|
|
(4.8 |
%) |
|
||
观澜街300号 |
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
94.7 |
% |
|
|
94.7 |
% |
|
|
(13.3 |
%) |
|
||
One Front Street |
|
100.0 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
97.1 |
% |
|
|
97.1 |
% |
|
|
(0.1 |
%) |
|
||
第二街55号 |
|
44.1 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
96.3 |
% |
|
|
96.3 |
% |
|
|
(10.3 |
%) |
|
||
萨特街111号 |
|
49.0 |
% |
|
|
59.4 |
% |
|
|
59.4 |
% |
|
|
64.2 |
% |
|
|
64.2 |
% |
|
|
(4.8 |
%) |
|
||
加权平均 |
|
|
|
|
87.8 |
% |
|
|
87.8 |
% |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
(3.6 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
88.9 |
% |
|
|
88.9 |
% |
|
|
91.6 |
% |
|
|
91.6 |
% |
|
|
(2.7 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
加权平均 |
|
|
|
|
90.2 |
% |
|
|
90.2 |
% |
|
|
91.6 |
% |
|
|
90.4 |
% |
|
|
(0.2 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
91.3 |
% |
|
|
91.3 |
% |
|
|
90.7 |
% |
|
|
90.6 |
% |
|
|
0.7 |
% |
|
- 39 -
|
|
顶级租户和行业多元化 |
(未经审计,单位为千,不包括平方英尺和每平方英尺的金额)
|
|
|
|
|
|
|
|
|
|
|
PGRE所占份额 |
|
||||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
总计 |
|
|
年化租金(1) |
|
|
的百分比 |
|
||||||||
前十大租户: |
|
|
租赁 |
|
平方英尺 |
|
|
平方英尺 |
|
|
|
|
|
每平方 |
|
|
年化 |
|
||||||||
截至2022年12月31日 |
属性 |
|
期满 |
|
占有率(2) |
|
|
占有率(2) |
|
|
金额 |
|
|
脚(2) |
|
|
租金 |
|
||||||||
|
第一共和银行 |
One Front Street |
|
Jun-2025 |
|
|
249,615 |
|
|
|
249,615 |
|
|
$ |
21,140 |
|
|
$ |
84.39 |
|
|
|
3.1 |
% |
||
|
|
|
|
|
|
Dec-2029 |
|
|
76,999 |
|
|
|
76,999 |
|
|
|
7,595 |
|
|
|
98.64 |
|
|
|
1.1 |
% |
|
|
|
|
|
|
Dec-2030 |
|
|
25,157 |
|
|
|
25,157 |
|
|
|
2,260 |
|
|
|
89.36 |
|
|
|
0.3 |
% |
|
|
|
|
|
|
Dec-2032 |
|
|
108,111 |
|
|
|
108,111 |
|
|
|
11,223 |
|
|
|
103.81 |
|
|
|
1.7 |
% |
|
|
|
|
|
|
|
|
|
459,882 |
|
|
|
459,882 |
|
|
|
42,218 |
|
|
|
91.61 |
|
|
|
6.2 |
% |
|
法国农业信贷银行& |
美洲大道1301号 |
|
Feb-2023 |
|
|
305,132 |
|
(3) |
|
305,132 |
|
(3) |
|
28,073 |
|
|
|
91.46 |
|
|
|
4.1 |
% |
||
|
|
投资银行 |
|
|
Apr-2035 |
|
|
159,308 |
|
|
|
159,308 |
|
|
|
11,690 |
|
|
|
72.00 |
|
|
|
1.7 |
% |
|
|
|
|
|
|
|
|
|
|
464,440 |
|
|
|
464,440 |
|
|
|
39,763 |
|
|
|
84.79 |
|
|
|
5.8 |
% |
|
高伟绅律师事务所 |
西52街31号 |
|
Jun-2024 |
|
|
328,543 |
|
|
|
328,543 |
|
|
|
29,282 |
|
|
|
89.11 |
|
|
|
4.3 |
% |
||
|
安联全球投资有限责任公司 |
百老汇1633号 |
|
Jan-2031 |
|
|
320,911 |
|
|
|
288,823 |
|
|
|
28,148 |
|
|
|
97.46 |
|
|
|
4.1 |
% |
||
|
诺顿·罗斯·富布赖特 |
美洲大道1301号 |
|
Mar-2032 |
|
|
111,589 |
|
|
|
111,589 |
|
|
|
10,164 |
|
|
|
91.08 |
|
|
|
1.5 |
% |
||
|
|
|
|
|
|
Sep-2034 |
|
|
179,286 |
|
|
|
179,286 |
|
|
|
17,602 |
|
|
|
94.37 |
|
|
|
2.6 |
% |
|
|
|
|
|
|
|
|
|
290,875 |
|
|
|
290,875 |
|
|
|
27,766 |
|
|
|
93.11 |
|
|
|
4.1 |
% |
|
摩根士丹利公司 |
百老汇1633号 |
|
Mar-2032 |
|
|
260,829 |
|
|
|
234,749 |
|
|
|
19,586 |
|
|
|
83.43 |
|
|
|
2.9 |
% |
||
|
WMG收购公司 |
百老汇1633号 |
|
Jul-2029 |
|
|
288,250 |
|
|
|
259,428 |
|
|
|
17,678 |
|
|
|
67.51 |
|
|
|
2.6 |
% |
||
|
|
(华纳音乐集团) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Showtime Networks,Inc. |
百老汇1633号 |
|
Jan-2026 |
|
|
253,196 |
|
|
|
227,879 |
|
|
|
16,867 |
|
|
|
72.51 |
|
|
|
2.5 |
% |
||
|
谷歌,Inc. |
第一市场广场 |
|
Apr-2025 |
|
|
339,833 |
|
|
|
166,518 |
|
|
|
15,509 |
|
|
|
92.72 |
|
|
|
2.3 |
% |
||
|
优步技术公司 |
市场中心 |
|
Jul-2023 |
|
|
234,783 |
|
|
|
157,305 |
|
|
|
14,703 |
|
|
|
93.47 |
|
|
|
2.2 |
% |
|
|
|
|
|
|
PGRE所占份额 |
|
|||||||||||||
行业多元化: |
平方英尺 |
|
|
占有率 |
|
|
年化 |
|
|
的百分比 |
|
|||||||||
截至2022年12月31日 |
使用中 |
|
|
平方英尺 |
|
|
租金(1) |
|
|
年化租金 |
|
|||||||||
|
法律服务 |
|
|
1,715,627 |
|
|
|
21.2 |
% |
|
$ |
150,069 |
|
|
|
22.0 |
% |
|||
|
金融服务-商业和投资银行业务 |
|
|
1,716,428 |
|
|
|
21.3 |
% |
|
|
147,182 |
|
|
|
21.6 |
% |
|||
|
技术与媒体 |
|
|
1,681,331 |
|
|
|
20.8 |
% |
|
|
136,826 |
|
|
|
20.1 |
% |
|||
|
金融服务,所有其他 |
|
|
1,113,494 |
|
|
|
13.8 |
% |
|
|
103,742 |
|
|
|
15.2 |
% |
|||
|
保险 |
|
|
437,152 |
|
|
|
5.4 |
% |
|
|
41,179 |
|
|
|
6.0 |
% |
|||
|
零售 |
|
|
144,305 |
|
|
|
1.8 |
% |
|
|
16,643 |
|
|
|
2.4 |
% |
|||
|
旅游与休闲 |
|
|
206,198 |
|
|
|
2.6 |
% |
|
|
13,849 |
|
|
|
2.0 |
% |
|||
|
消费品 |
|
|
121,732 |
|
|
|
1.5 |
% |
|
|
10,225 |
|
|
|
1.5 |
% |
|||
|
其他专业服务 |
|
|
113,261 |
|
|
|
1.4 |
% |
|
|
9,702 |
|
|
|
1.4 |
% |
|||
|
其他 |
|
|
819,662 |
|
|
|
10.2 |
% |
|
|
53,498 |
|
|
|
7.8 |
% |
- 40 -
|
|
租赁活动(1) |
(未经审计)
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
截至2022年12月31日的三个月 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
租赁总面积为2平方英尺 |
|
|
205,530 |
|
|
|
151,700 |
|
|
|
53,830 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PGRE在总租赁平方英尺中的份额: |
|
|
131,742 |
|
|
|
99,740 |
|
|
|
32,002 |
|
|
|
|||
初始租金(2) |
|
$ |
77.66 |
|
|
$ |
71.89 |
|
|
$ |
95.64 |
|
|
|
|||
加权平均租期(年) |
|
|
3.8 |
|
|
|
4.4 |
|
|
|
1.7 |
|
|
|
|||
租户改善和租赁佣金: |
|
|
|
|
|
|
|
|
|
|
|
||||||
每平方英尺 |
|
$ |
40.84 |
|
|
$ |
49.94 |
|
|
$ |
12.46 |
|
|
|
|||
每年每平方英尺 |
|
$ |
10.81 |
|
|
$ |
11.26 |
|
|
$ |
7.24 |
|
|
|
|||
初始租金的百分比 |
|
|
13.9 |
% |
|
|
15.7 |
% |
|
|
7.6 |
% |
|
|
|||
租金优惠: |
|
|
|
|
|
|
|
|
|
|
|
||||||
平均免租期(月) |
|
|
3.8 |
|
|
|
4.4 |
|
|
|
1.7 |
|
|
|
|||
每年平均免租期(月) |
|
|
1.0 |
|
|
|
1.0 |
|
|
|
1.0 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
第二代空间:(2) |
|
|
|
|
|
|
|
|
|
|
|
||||||
平方英尺 |
|
|
116,142 |
|
|
|
84,140 |
|
|
|
32,002 |
|
|
|
|||
收付实现制: |
|
|
|
|
|
|
|
|
|
|
|
||||||
初始租金(2) |
|
$ |
78.60 |
|
|
$ |
72.11 |
|
|
$ |
95.64 |
|
|
|
|||
先前上涨的租金(2) |
|
$ |
79.12 |
|
|
$ |
74.60 |
|
|
$ |
91.01 |
|
|
|
|||
百分比(减少)增加 |
|
|
(0.7 |
%) |
|
|
(3.3 |
%) |
|
|
5.1 |
% |
|
|
|||
公认会计准则基础: |
|
|
|
|
|
|
|
|
|
|
|
||||||
直线租金(2) |
|
$ |
76.29 |
|
|
$ |
71.75 |
|
|
$ |
88.24 |
|
|
|
|||
前直线租金(2) |
|
$ |
74.59 |
|
|
$ |
69.13 |
|
|
$ |
88.92 |
|
|
|
|||
增加(减少)百分比 |
|
|
2.3 |
% |
|
|
3.8 |
% |
|
|
(0.8 |
%) |
|
|
- 41 -
|
|
租赁活动(1) |
(未经审计)
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
截至2022年12月31日的年度 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
租赁总面积为2平方英尺 |
|
947,135 |
|
|
|
733,968 |
|
|
|
213,167 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PGRE在总租赁平方英尺中的份额: |
|
|
688,041 |
|
|
|
573,247 |
|
|
|
114,794 |
|
|
|
|||
初始租金(2) |
|
$ |
77.22 |
|
|
$ |
72.08 |
|
|
$ |
102.90 |
|
|
|
|||
加权平均租期(年) |
|
|
8.8 |
|
|
|
9.5 |
|
|
|
5.6 |
|
|
|
|||
租户改善和租赁佣金: |
|
|
|
|
|
|
|
|
|
|
|
||||||
每平方英尺 |
|
$ |
94.61 |
|
|
$ |
103.03 |
|
|
$ |
52.58 |
|
|
|
|||
每年每平方英尺 |
|
$ |
10.72 |
|
|
$ |
10.88 |
|
|
$ |
9.40 |
|
|
|
|||
初始租金的百分比 |
|
|
13.9 |
% |
|
|
15.1 |
% |
|
|
9.1 |
% |
|
|
|||
租金优惠: |
|
|
|
|
|
|
|
|
|
|
|
||||||
平均免租期(月) |
|
|
9.7 |
|
|
|
10.8 |
|
|
|
4.1 |
|
|
|
|||
每年平均免租期(月) |
|
|
1.1 |
|
|
|
1.1 |
|
|
|
0.7 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
第二代空间:(2) |
|
|
|
|
|
|
|
|
|
|
|
||||||
平方英尺 |
|
|
557,641 |
|
|
|
464,373 |
|
|
|
93,268 |
|
|
|
|||
收付实现制: |
|
|
|
|
|
|
|
|
|
|
|
||||||
初始租金(2) |
|
$ |
76.77 |
|
|
$ |
71.14 |
|
|
$ |
104.83 |
|
|
|
|||
先前上涨的租金(2) |
|
$ |
81.14 |
|
|
$ |
76.97 |
|
|
$ |
101.90 |
|
|
|
|||
百分比(减少)增加 |
|
|
(5.4 |
%) |
|
|
(7.6 |
%) |
|
|
2.9 |
% |
|
|
|||
公认会计准则基础: |
|
|
|
|
|
|
|
|
|
|
|
||||||
直线租金(2) |
|
$ |
75.27 |
|
|
$ |
69.36 |
|
|
$ |
104.67 |
|
|
|
|||
前直线租金(2) |
|
$ |
74.16 |
|
|
$ |
70.04 |
|
|
$ |
94.69 |
|
|
|
|||
增加(减少)百分比 |
|
|
1.5 |
% |
|
|
(1.0 |
%) |
|
|
10.5 |
% |
|
|
- 42 -
|
|
租约到期--总投资组合 |
(未经审计,单位为千,不包括平方英尺和每平方英尺的金额)
|
|
|
|
总计 |
|
|
PGRE所占份额 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金(1) |
|
|
的百分比 |
|
||||||||||
租赁到期(2) |
|
|
即将到期的租约 |
|
|
即将到期的租约 |
|
|
金额 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月进行 |
|
|
|
12,103 |
|
|
|
8,295 |
|
|
$ |
807 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2023 |
|
|
|
167,923 |
|
|
|
160,702 |
|
|
|
14,407 |
|
|
|
90.85 |
|
|
|
2.1 |
% |
|
|
2Q 2023 |
|
|
|
25,976 |
|
|
|
14,650 |
|
|
|
1,096 |
|
|
|
74.27 |
|
|
|
0.2 |
% |
|
|
3Q 2023 |
|
|
|
268,874 |
|
|
|
180,470 |
|
|
|
16,777 |
|
|
|
92.89 |
|
|
|
2.4 |
% |
|
|
4Q 2023 |
|
|
|
48,815 |
|
|
|
33,020 |
|
|
|
3,275 |
|
|
|
98.58 |
|
|
|
0.5 |
% |
|
|
总计2023年 |
|
|
|
511,588 |
|
|
|
388,842 |
|
|
|
35,555 |
|
|
|
91.84 |
|
|
|
5.2 |
% |
|
|
|
2024 |
|
|
|
920,930 |
|
|
|
802,595 |
|
|
|
68,217 |
|
|
|
85.11 |
|
|
|
9.9 |
% |
|
|
2025 |
|
|
|
1,461,334 |
|
|
|
934,675 |
|
|
|
81,663 |
|
|
|
87.30 |
|
|
|
11.8 |
% |
|
|
2026 |
|
|
|
1,449,107 |
|
|
|
1,014,226 |
|
|
|
89,381 |
|
|
|
85.94 |
|
|
|
13.0 |
% |
|
|
2027 |
|
|
|
295,868 |
|
|
|
219,152 |
|
|
|
19,527 |
|
|
|
88.97 |
|
|
|
2.8 |
% |
|
|
2028 |
|
|
|
326,729 |
|
|
|
266,438 |
|
|
|
20,291 |
|
|
|
76.54 |
|
|
|
2.9 |
% |
|
|
2029 |
|
|
|
573,478 |
|
|
|
494,143 |
|
|
|
40,056 |
|
|
|
81.53 |
|
|
|
5.8 |
% |
|
|
2030 |
|
|
|
611,972 |
|
|
|
515,491 |
|
|
|
45,745 |
|
|
|
88.78 |
|
|
|
6.6 |
% |
|
|
2031 |
|
|
|
597,334 |
|
|
|
529,940 |
|
|
|
50,917 |
|
|
|
92.70 |
|
|
|
7.4 |
% |
|
|
2032 |
|
|
|
914,704 |
|
|
|
640,706 |
|
|
|
59,119 |
|
|
|
92.27 |
|
|
|
8.6 |
% |
|
此后 |
|
|
|
2,557,621 |
|
|
|
2,327,512 |
|
|
|
178,334 |
|
|
|
83.30 |
|
|
|
25.9 |
% |
- 43 -
|
|
租约到期-纽约 |
(未经审计,单位为千,不包括平方英尺和每平方英尺的金额)
|
|
|
|
总计 |
|
|
PGRE所占份额 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金(1) |
|
|
的百分比 |
|
||||||||||
租赁到期(2) |
|
|
即将到期的租约 |
|
|
即将到期的租约 |
|
|
金额 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月进行 |
|
|
|
2,596 |
|
|
|
2,421 |
|
|
$ |
455 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2023 |
|
|
|
158,468 |
|
|
|
156,046 |
|
|
|
13,971 |
|
|
|
90.89 |
|
|
|
2.8 |
% |
|
|
2Q 2023 |
|
|
|
17,066 |
|
|
|
10,719 |
|
|
|
779 |
|
|
|
72.70 |
|
|
|
0.2 |
% |
|
|
3Q 2023 |
|
|
|
21,779 |
|
|
|
14,865 |
|
|
|
1,266 |
|
|
|
84.25 |
|
|
|
0.3 |
% |
|
|
4Q 2023 |
|
|
|
6,751 |
|
|
|
5,054 |
|
|
|
403 |
|
|
|
75.32 |
|
|
|
0.1 |
% |
|
|
总计2023年 |
|
|
|
204,064 |
|
|
|
186,684 |
|
|
|
16,419 |
|
|
|
88.85 |
|
|
|
3.4 |
% |
|
|
|
2024 |
|
|
|
676,256 |
|
|
|
652,908 |
|
|
|
54,051 |
|
|
|
82.88 |
|
|
|
11.2 |
% |
|
|
2025 |
|
|
|
344,891 |
|
|
|
284,746 |
|
|
|
25,320 |
|
|
|
88.79 |
|
|
|
5.2 |
% |
|
|
2026 |
|
|
|
737,418 |
|
|
|
674,101 |
|
|
|
55,458 |
|
|
|
78.90 |
|
|
|
11.5 |
% |
|
|
2027 |
|
|
|
168,077 |
|
|
|
152,924 |
|
|
|
12,929 |
|
|
|
84.41 |
|
|
|
2.7 |
% |
|
|
2028 |
|
|
|
195,595 |
|
|
|
170,984 |
|
|
|
11,750 |
|
|
|
69.08 |
|
|
|
2.4 |
% |
|
|
2029 |
|
|
|
496,253 |
|
|
|
453,509 |
|
|
|
36,436 |
|
|
|
80.84 |
|
|
|
7.5 |
% |
|
|
2030 |
|
|
|
407,764 |
|
|
|
397,048 |
|
|
|
33,993 |
|
|
|
85.66 |
|
|
|
7.0 |
% |
|
|
2031 |
|
|
|
496,270 |
|
|
|
452,783 |
|
|
|
43,898 |
|
|
|
92.96 |
|
|
|
9.1 |
% |
|
|
2032 |
|
|
|
492,354 |
|
|
|
455,927 |
|
|
|
38,344 |
|
|
|
84.10 |
|
|
|
7.9 |
% |
|
此后 |
|
|
|
2,227,113 |
|
|
|
2,088,653 |
|
|
|
154,442 |
|
|
|
81.12 |
|
|
|
32.0 |
% |
- 44 -
|
|
租约到期-旧金山 |
(未经审计,单位为千,不包括平方英尺和每平方英尺的金额)
|
|
|
|
总计 |
|
|
PGRE所占份额 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金(1) |
|
|
的百分比 |
|
||||||||||
租赁到期(2) |
|
|
即将到期的租约 |
|
|
即将到期的租约 |
|
|
金额 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月进行 |
|
|
|
9,507 |
|
|
|
5,874 |
|
|
$ |
352 |
|
|
$ |
- |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2023 |
|
|
|
9,455 |
|
|
|
4,656 |
|
|
|
436 |
|
|
|
89.53 |
|
|
|
0.2 |
% |
|
|
2Q 2023 |
|
|
|
8,910 |
|
|
|
3,931 |
|
|
|
317 |
|
|
|
78.56 |
|
|
|
0.2 |
% |
|
|
3Q 2023 |
|
|
|
247,095 |
|
|
|
165,605 |
|
|
|
15,511 |
|
|
|
93.67 |
|
|
|
7.5 |
% |
|
|
4Q 2023 |
|
|
|
42,064 |
|
|
|
27,966 |
|
|
|
2,872 |
|
|
|
102.80 |
|
|
|
1.4 |
% |
|
|
总计2023年 |
|
|
|
307,524 |
|
|
|
202,158 |
|
|
|
19,136 |
|
|
|
94.54 |
|
|
|
9.3 |
% |
|
|
|
2024 |
|
|
|
244,674 |
|
|
|
149,687 |
|
|
|
14,166 |
|
|
|
94.91 |
|
|
|
6.9 |
% |
|
|
2025 |
|
|
|
1,116,443 |
|
|
|
649,929 |
|
|
|
56,343 |
|
|
|
86.65 |
|
|
|
27.2 |
% |
|
|
2026 |
|
|
|
711,689 |
|
|
|
340,125 |
|
|
|
33,923 |
|
|
|
99.76 |
|
|
|
16.5 |
% |
|
|
2027 |
|
|
|
127,791 |
|
|
|
66,228 |
|
|
|
6,598 |
|
|
|
99.50 |
|
|
|
3.2 |
% |
|
|
2028 |
|
|
|
131,134 |
|
|
|
95,454 |
|
|
|
8,541 |
|
|
|
89.90 |
|
|
|
4.1 |
% |
|
|
2029 |
|
|
|
77,225 |
|
|
|
40,634 |
|
|
|
3,620 |
|
|
|
89.09 |
|
|
|
1.8 |
% |
|
|
2030 |
|
|
|
204,208 |
|
|
|
118,443 |
|
|
|
11,752 |
|
|
|
99.22 |
|
|
|
5.7 |
% |
|
|
2031 |
|
|
|
101,064 |
|
|
|
77,157 |
|
|
|
7,019 |
|
|
|
91.22 |
|
|
|
3.4 |
% |
|
|
2032 |
|
|
|
422,350 |
|
|
|
184,779 |
|
|
|
20,775 |
|
|
|
112.43 |
|
|
|
10.1 |
% |
|
此后 |
|
|
|
330,508 |
|
|
|
238,859 |
|
|
|
23,892 |
|
|
|
100.07 |
|
|
|
11.6 |
% |
- 45 -
|
|
收付实现制资本支出 |
(未经审计,以千计)
|
|
|
截至2022年12月31日的三个月 |
|
|||||||||||||
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
资本支出:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
16,377 |
|
|
$ |
13,523 |
|
|
$ |
1,949 |
|
|
$ |
905 |
|
|
第二代租户改进 |
|
|
36,249 |
|
|
|
22,296 |
|
|
|
13,953 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
2,790 |
|
|
|
1,884 |
|
|
|
906 |
|
|
|
- |
|
|
第一代租赁成本和资本支出 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
资本支出总额 |
|
$ |
55,416 |
|
|
$ |
37,703 |
|
|
$ |
16,808 |
|
|
$ |
905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建开支:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
大堂翻新和其他 |
|
$ |
1,367 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,367 |
|
|
重建总开支 |
|
$ |
1,367 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
截至2021年12月31日的三个月 |
|
|||||||||||||
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
资本支出:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
16,379 |
|
|
$ |
13,856 |
|
|
$ |
2,464 |
|
|
$ |
59 |
|
|
第二代租户改进 |
|
|
12,565 |
|
|
|
5,556 |
|
|
|
7,009 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
5,564 |
|
|
|
1,360 |
|
|
|
4,204 |
|
|
|
- |
|
|
第一代租赁成本和资本支出 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
资本支出总额 |
|
$ |
34,508 |
|
|
$ |
20,772 |
|
|
$ |
13,677 |
|
|
$ |
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建开支:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gershwin立面更换 |
|
$ |
2,026 |
|
|
$ |
2,026 |
|
|
$ |
- |
|
|
$ |
- |
|
|
电梯现代化 |
|
|
1,963 |
|
|
|
1,945 |
|
|
|
18 |
|
|
|
- |
|
|
大堂翻新 |
|
|
489 |
|
|
|
486 |
|
|
|
3 |
|
|
|
- |
|
|
其他 |
|
|
3,099 |
|
|
|
2,571 |
|
|
|
6 |
|
|
|
522 |
|
|
重建总开支 |
|
$ |
7,577 |
|
|
$ |
7,028 |
|
|
$ |
27 |
|
|
$ |
522 |
|
- 46 -
|
|
收付实现制资本支出 |
(未经审计,以千计)
|
|
|
截至2022年12月31日的年度 |
|
|||||||||||||
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
资本支出:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
47,225 |
|
|
$ |
37,523 |
|
|
$ |
8,677 |
|
|
$ |
1,025 |
|
|
第二代租户改进 |
|
|
66,003 |
|
|
|
38,953 |
|
|
|
27,050 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
15,136 |
|
|
|
12,167 |
|
|
|
2,969 |
|
|
|
- |
|
|
第一代租赁成本和资本支出 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
资本支出总额 |
|
$ |
128,364 |
|
|
$ |
88,643 |
|
|
$ |
38,696 |
|
|
$ |
1,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建开支:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
大堂翻新 |
|
$ |
5,443 |
|
|
$ |
1,754 |
|
|
$ |
46 |
|
|
$ |
3,643 |
|
|
电梯现代化 |
|
|
1,964 |
|
|
|
1,928 |
|
|
|
36 |
|
|
|
- |
|
|
其他 |
|
|
1,807 |
|
|
|
1,719 |
|
|
|
88 |
|
|
|
- |
|
|
重建总开支 |
|
$ |
9,214 |
|
|
$ |
5,401 |
|
|
$ |
170 |
|
|
$ |
3,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
截至2021年12月31日的年度 |
|
|||||||||||||
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
资本支出:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
31,959 |
|
|
$ |
23,873 |
|
|
$ |
7,975 |
|
|
$ |
111 |
|
|
第二代租户改进 |
|
|
42,811 |
|
|
|
8,912 |
|
|
|
33,899 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
19,138 |
|
|
|
12,589 |
|
|
|
6,549 |
|
|
|
- |
|
|
第一代租赁成本和资本支出 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
资本支出总额 |
|
$ |
93,908 |
|
|
$ |
45,374 |
|
|
$ |
48,423 |
|
|
$ |
111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建开支:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
电梯现代化 |
|
$ |
12,892 |
|
|
$ |
9,768 |
|
|
$ |
3,124 |
|
|
$ |
- |
|
|
Gershwin立面更换 |
|
|
11,944 |
|
|
|
11,944 |
|
|
|
- |
|
|
|
- |
|
|
大堂翻新 |
|
|
5,973 |
|
|
|
4,131 |
|
|
|
1,842 |
|
|
|
- |
|
|
其他 |
|
|
3,628 |
|
|
|
2,977 |
|
|
|
129 |
|
|
|
522 |
|
|
重建总开支 |
|
$ |
34,437 |
|
|
$ |
28,820 |
|
|
$ |
5,095 |
|
|
$ |
522 |
|
- 47 -
|
|
定义 |
我们在这份补充经营和财务数据报告中使用并展示了各种非公认会计准则的衡量标准。以下部分包含这些措施的定义,描述了我们对它们的使用,并提供了为什么我们认为它们有意义的信息。其他房地产公司可能会使用不同的方法来计算这些衡量标准,因此,我们对这些衡量标准的陈述可能无法与其他房地产公司进行比较。这些非GAAP措施不应被视为替代,只应与根据GAAP列报的财务信息一起考虑,并作为其补充。
运营资金(“FFO”)是对我们业绩的补充衡量。FFO是根据全国房地产投资信托协会(“NAREIT”)采用的定义提出的。NAREIT将FFO定义为根据公认会计原则计算的净收益或亏损,经调整后不包括房地产资产的折旧和摊销、某些房地产资产的减值损失以及出售某些房地产资产或某些房地产资产控制权变更的收益或亏损,包括我们在未合并合资企业的此类调整中所占份额。FFO通常用于房地产行业,以帮助投资者和分析师比较房地产公司的业绩,因为它排除了房地产折旧和摊销以及净收益对销售的影响,这些影响基于历史成本,隐含地假设房地产的价值随着时间的推移以可预测的方式减少,而不是根据现有的市场状况波动。FFO不是用来衡量现金流或流动性的。普通股股东应占FFO指公司应占普通股股东的FFO份额,计算方法为从FFO中减去FFO在合并合资企业、房地产相关基金和经营合伙企业中的非控股权益份额。
来自运营的核心资金(“核心FFO”)是衡量我们经营业绩的另一种指标,它针对某些我们认为提高了我们跨时期FFO可比性的其他项目进行了FFO的调整。在适用的情况下,核心FFO不包括某些项目的影响,包括交易相关成本和调整、房地产相关基金投资的已实现和未实现损益、利率互换的未实现损益、遣散费和提前清偿债务的损益,以反映我们房地产投资组合和业务的核心FFO。在未来,我们还可能将其他我们认为有助于投资者比较我们业绩的项目排除在Core FFO之外。核心FFO的目的不是衡量现金流或流动性。普通股股东应占核心FFO指公司应占普通股股东的核心FFO份额,计算方法为从核心FFO中减去核心FFO在合并合资企业、房地产相关基金和经营合伙企业中的非控股权益份额。
可供分配的可用资金(“FAD”)是衡量我们经营业绩的一项补充指标,按核心FFO计算,该指标经(I)维持资产的资本开支、(Ii)租户改善及第二代租赁产生的租赁佣金、(Iii)直线租金调整、(Iv)高于及低于市价租赁的摊销、(V)基于股票的薪酬支出摊销及(Vi)递延融资成本摊销调整后计算。FAD通常与经营活动的现金流一起用于房地产行业,作为衡量从经营中产生现金的能力,以及为现金需求提供资金和向股东分配资金的能力。FAD提供了有关我们经营业绩的信息,否则这些信息是无法获得的,这对投资者和分析师评估我们的经营业绩很有用。此外,尽管FAD不打算作为一种流动性指标,因为它不会对营运资本的变化进行调整,但我们相信FAD可能会为投资者和分析师提供有用的补充信息,涉及我们从运营中产生现金的能力以及我们向股东进行分配的能力。此外,我们相信FAD经常被投资者和分析师用来评估我们作为REIT的表现。普通股股东应占FAD指公司应占普通股股东的FAD份额,计算方法是从FAD中减去合并合资企业、房地产相关基金和经营合伙企业中非控股权益的FAD份额。
扣除利息、税项、折旧及摊销前的房地产收益(“EBITDARE”)是对我们经营业绩的补充衡量。EBITDARE是根据NAREIT采用的定义提出的。NAREIT将EBITDARE定义为GAAP净收益(亏损),调整后不包括利息支出、所得税、折旧和摊销费用、出售折旧房地产资产的净收益和折旧房地产减值损失,包括我们在未合并合资企业的此类调整中的份额。EBITDARE提供了有关我们的经营业绩的信息,这些信息本来是无法获得的,可能有助于投资者评估我们产生和偿还债务的能力。EBITDAR不应被视为我们财务业绩的指标,也不应被视为我们现金流或流动性的衡量标准。我们亦会呈列PGRE于EBITDARE中的份额,该份额代表我们的合并及非合并合资企业所产生的EBITDARE份额,基于我们在相关资产中的拥有百分比。
- 48 -
|
|
定义--续 |
调整后EBITDAR是一项补充措施,通过调整EBITDAR来计算,以消除房地产相关基金业绩、利率互换的未实现损益、交易相关成本、提前清偿债务的损益以及某些其他项目的影响,这些项目可能会因期间而异。调整后的EBITDARE提高了跨期间EBITDAre的可比性。在未来,我们还可能从调整后的EBITDARE中排除我们认为可能有助于投资者比较我们的业绩的其他项目。我们还列示了PGRE的调整后EBITDARE份额,这是我们根据我们在基础资产中的百分比所有权产生的由我们的合并和非合并合资企业产生的调整后EBITDARE份额。
净营业收入(“NOI”)是用来衡量我们物业的经营表现。NOI由租金收入(包括物业租金、租户补偿和租赁终止收入)和某些其他与物业相关的收入减去运营费用(包括与物业相关的费用,如清洁、安全、维修和保养、公用事业、物业管理和房地产税)组成。我们还提出了现金NOI,它从NOI、直线租金调整和高于和低于市场的租赁摊销中扣除,包括我们在未合并合资企业的此类调整中的份额。此外,我们根据我们在标的资产中的持有量百分比,列示PGRE于合并及未合并合资企业的NOI及现金NOI份额。我们在内部使用NOI和现金NOI作为业绩衡量标准,并认为它们为投资者提供了有关我们的财务状况和经营结果的有用信息,因为它们只反映了在房地产层面发生的收入和支出项目。
同一门店NOI用于衡量我们在本期和之前的报告期内以类似方式拥有的纽约和旧金山投资组合中物业的经营业绩,并基于我们在标的资产中的百分比代表合并和非合并合资企业的同一门店NOI。同一商店NOI也不包括租赁终止收入、因经营租赁产生的应收账款减值以及某些其他可能因期间而异的项目。我们还提出了相同的商店现金NOI,其中排除了非现金项目的影响,如直线租金调整和摊销高于和低于市场的租赁。
PGRE在总债务中的份额代表我们在合并和未合并合资企业中的债务份额,基于我们在标的资产中的所有权百分比。我们认为,PGRE在总债务中的份额为投资者提供了有关我们财务状况的有用信息,因为它包括我们在未合并合资企业中的债务份额,并不包括我们合作伙伴在合并合资企业中的非控股债务份额。
年化租金是指期末每月基本租金加上根据租赁条款增加的租金,乘以12。
租赁百分比代表已租赁的平方英尺的百分比,包括尚未开始的已签署租约。
相同店铺租赁百分比指本公司于本期间及前一报告期以类似方式拥有的物业的租赁平方英尺百分比,包括尚未开始的已签署租赁,且未归类为非持续经营。
已占用百分比代表我们已开始根据公认会计准则开始租金收入的空间的百分比。
初始租金代表每平方英尺的加权平均现金起租,不包括免费租金或定期上调租金。
前期上涨租金是指到期时每平方英尺的加权平均现金基础租金(包括报销)。
第二代空间是指(1)空置不足12个月或(2)在到期前已预租的租赁空间。
资本支出包括维护资产、租户改善津贴和租赁佣金的支出。维持资产的支出包括维持当期收入的资本支出。第二代租户改进和租赁佣金代表在租赁第二代空间时产生的租户改进和租赁佣金。第一代租赁成本及其他资本支出包括收购当年及收购时计划于其后两年完成的资本支出,以及租户改善及已空置超过十二个月的租赁空间的租赁佣金。重新开发支出包括与物业开发相关的硬成本和软成本,以使其准备好供预期用途。
- 49 -