附录 99.2
|
|
前瞻性陈述 |
本补充信息包含联邦证券法所指的前瞻性陈述。你可以通过我们使用 “假设”、“相信”、“估计”、“期望”、“指导”、“打算”、“计划”、“项目” 等词语以及与历史问题无关的类似表达方式来识别这些陈述。在解释和依赖前瞻性陈述时,您应谨慎行事,因为它们涉及已知和未知的风险、不确定性和其他因素,在某些情况下,这些因素是我们无法控制的,可能会对实际业绩、业绩或成就产生重大影响。这些因素包括但不限于以优惠条件签订新租约或续订租约的能力;依赖租户的财务状况;我们可能失去主要租户或主要租户可能受到包括通货膨胀和利率上升在内的市场和经济状况不利影响的风险;联邦存款保险公司被任命为租户第一共和国银行接管人的影响,以及收购第一共和国银行的所有存款账户和几乎所有资产摩根大通银行;办公房地产行业的趋势,包括远程办公、灵活的工作时间表、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;利率以及融资成本和可用性的波动;我们的合资伙伴履行义务的能力;地方、国家和国际经济和市场条件的影响以及通货膨胀和利率上升对此类市场的影响条件;收购、处置和可能的减值费用对我们经营业绩的影响;2019年冠状病毒(COVID-19)全球疫情或未来任何疫情、流行病或传染病疫情对美国、地区和全球经济以及租户财务状况和经营业绩的负面影响;监管变化,包括税法和法规的变化;以及我们在向美国证券交易委员会提交的文件中不时详述的其他风险和不确定性。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、未来事件还是其他原因。 |
|
- 2 -
|
|
目录 |
|
|
页面 |
|
|
公司简介 |
4 |
|
|
|
|
|
|
研究报道 |
5 |
|
|
|
|
|
|
精选财务信息 |
|
|
|
|
指导 |
6 |
|
|
财务要闻 |
7 |
|
|
合并资产负债表 |
8 |
|
|
合并收益表 |
9 |
|
|
选择损益表数据 |
10 |
|
|
运营资金(“FFO”) |
11 |
|
|
可供分配的资金(“FAD”) |
12 |
|
|
房地产利息、税项、折旧和摊销前的收益(“eBitdare”) |
13 |
|
|
净营业收入(“NOI”) |
14 - 15 |
|
|
相同的商店结果 |
16 - 17 |
|
|
合并合资企业 |
18 - 21 |
|
|
未合并的合资企业 |
22 - 25 |
|
|
房地产相关基金 |
26 - 29 |
|
|
资本结构 |
30 |
|
|
债务分析 |
31 |
|
|
债务到期日 |
32 |
|
|
|
|
|
所选房产数据 |
|
|
|
|
投资组合摘要 |
33 - 34 |
|
|
同店租赁入住率 |
35 |
|
|
顶级租户和行业多元化 |
36 |
|
|
租赁活动 |
37 |
|
|
租约到期 |
38 - 40 |
|
|
现金基础资本支出 |
41 |
|
|
|
|
|
|
|
|
|
定义 |
42 - 43 |
- 3 -
|
|
公司简介 |
派拉蒙集团公司(“派拉蒙” 或 “公司”)是一家全面整合的房地产投资信托基金,拥有、运营、管理、收购和重建位于纽约和旧金山部分中央商务区子市场的高质量 A 类办公物业。派拉蒙致力于利用其资产的热门位置及其久经考验的物业管理能力来吸引和留住高质量的租户,从而最大限度地提高其投资组合的价值。 |
|
管理
艾伯特·贝勒 |
董事长、首席执行官兼总裁 |
威尔伯·佩斯 |
首席运营官、首席财务官兼财务主管 |
彼得·布林德利 |
执行副总裁,房地产主管 |
盖奇·约翰逊 |
高级副总裁、总法律顾问兼秘书 |
Ermelinda Berberi |
高级副总裁、首席会计官 |
董事会
艾伯特·贝勒 |
董事、董事会主席 |
托马斯·阿姆布鲁斯特 |
导演 |
马丁·布斯曼 |
董事、首席独立董事、提名和公司治理委员会主席 |
卡琳克莱因 |
导演 |
彼得·林尼曼 |
主任,审计委员会主席 |
卡塔琳娜·奥托-伯恩斯坦 |
导演 |
马克·帕特森 |
导演 |
斋藤仁 |
导演 |
宝拉·萨特 |
导演 |
格雷格赖特 |
董事、薪酬委员会主席 |
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 |
IR@pgre.com |
纽约证券交易所 |
PGRE |
纽约州纽约 10019 |
(212) 492-2298 |
|
|
(212) 237-3100 |
|
|
|
- 4 -
|
|
研究报道 (1) |
卡米尔·邦内尔 |
|
托马斯·凯瑟伍德 |
德里克·约翰斯顿 |
美国银行美林证券 |
BTIG |
德意志银行 |
|
(646) 855-5042 |
(212) 738-6140 |
(904) 520-4973 |
|
camille.bonnel@bofa.com |
tcatherwood@btig.com |
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 IS |
绿街顾问 |
瑞穗证券美国有限公司 |
|
(212) 446-9462 |
(949) 640-8780 |
(212) 282-3827 |
|
steve.sakwa@evercoreisi.com |
dburzinski@greenstreet.com |
vikram.malhotra@mizuhogroup.com |
|
|
|
|
|
罗纳德·卡姆德姆 |
布莱恩·赫克 |
安德鲁·罗西瓦赫 |
|
摩根士丹利 |
富国银行 |
沃尔夫研究 |
|
(212) 296-8319 |
(443) 263-6529 |
(646) 582-9250 |
|
ronald.kamdem@morganstanley.com |
blaine.heck@wellsfargo.com |
arosivach@wolferesearch.com |
- 5 -
|
|
指导 |
(未经审计,以千计,平方英尺、百分比和每股金额除外)
|
|
|
|
|
|
|
|
|
|
2023 年全年 |
|
|||||
(摊薄后每股金额) |
低 |
|
|
高 |
|
|||||||||||
|
|
|
|
归属于普通股股东的估计净亏损 |
$ |
(0.11 |
) |
|
$ |
(0.07 |
) |
|||||
|
|
|
|
我们在房地产折旧和摊销中所占的份额 |
|
1.01 |
|
|
|
1.01 |
|
|||||
|
|
|
|
估计的核心 FFO (1) (2) |
$ |
0.90 |
|
|
$ |
0.94 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
运营假设: |
|
|
|
|
|
|||||||||
|
|
|
租赁活动(平方英尺) |
|
600,000 |
|
|
|
900,000 |
|
||||||
|
|
|
截至年底,PGRE 在同一家商店租赁中的份额百分比 (2) |
|
90.8 |
% |
|
|
91.8 |
% |
||||||
|
|
|
PGRE 在同店 Cash NOI 中的份额下降 (2) |
|
(5.0 |
%) |
|
|
(3.0 |
%) |
||||||
|
|
|
PGRE 在同店净资产收益中所占份额下降 (2) |
|
(3.0 |
%) |
|
|
(1.0 |
%) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
财务假设(按股计算): |
|
|
|
|
|
|||||||||
|
|
|
预计净亏损 |
$ |
(26,000 |
) |
|
$ |
(16,000 |
) |
||||||
|
|
|
|
折旧和摊销 |
|
235,000 |
|
|
|
235,000 |
|
|||||
|
|
|
|
一般和管理费用 |
|
61,000 |
|
|
|
59,000 |
|
|||||
|
|
|
|
利息和债务支出,包括递延融资成本的摊销 |
|
147,000 |
|
|
|
145,000 |
|
|||||
|
|
|
|
扣除所得税后的费用和其他收入 |
|
(30,500 |
) |
|
|
(31,500 |
) |
|||||
|
|
|
NOI (2) |
|
386,500 |
|
|
|
391,500 |
|
||||||
|
|
|
|
直线租金调整及高于和低于市场的租赁收入,净额 |
|
(23,000 |
) |
|
|
(24,000 |
) |
|||||
|
|
|
现金净收入 (2) |
$ |
363,500 |
|
|
$ |
367,500 |
|
- 6 -
|
|
财务要闻 |
(未经审计,以千计,每股金额除外)
|
|
|
|
三个月已结束 |
|
|||||||||
精选财务数据 |
|
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
|||||
|
归属于普通股股东的净收益(亏损) |
$ |
1,729 |
|
|
$ |
3,371 |
|
|
$ |
(37,877 |
) |
||
|
|
每股——基本和摊薄后 |
$ |
0.01 |
|
|
$ |
0.02 |
|
|
$ |
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
归属于普通股股东的核心 FFO (1) |
$ |
56,174 |
|
|
$ |
54,578 |
|
|
$ |
54,364 |
|
||
|
|
每股——摊薄 |
$ |
0.26 |
|
|
$ |
0.25 |
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
PGRE 在 Cash NOI 中的份额 (1) |
$ |
94,615 |
|
|
$ |
96,218 |
|
|
$ |
95,504 |
|
||
|
PGRE 在 NOI 中的份额 (1) |
$ |
101,277 |
|
|
$ |
95,948 |
|
|
$ |
100,134 |
|
同店现金净盈利 (1) |
% 变化 |
|
|
同一家门店 NOI (1) |
% 变化 |
|
||
截至2023年3月31日的三个月对比2022年3月31日的三个月 |
|
0.1 |
% |
|
截至2023年3月31日的三个月对比2022年3月31日的三个月 |
|
7.1 |
% |
投资组合统计数据(以 PGRE 份额计)
|
|
|
|
截至 |
|
|||||||||||||||||
|
|
|
|
2023年3月31日 |
|
|
2022年12月31日 |
|
|
2022年9月30日 |
|
|
2022年6月30日 |
|
|
2022年3月31日 |
|
|||||
|
已租用% (1) |
|
|
89.8 |
% |
|
|
91.3 |
% |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
90.6 |
% |
同一家店铺已租用% (1) |
% 变化 |
|
|
同一家店铺已租用% (1) |
% 变化 |
|
||
2023 年 3 月 31 日 vs 2022 年 12 月 31 日 |
|
(1.5 |
%) |
|
2023 年 3 月 31 日 vs 2022 年 3 月 31 日 |
|
(0.7 |
%) |
|
|
|
|
|
|
|
常见的股票数据
|
|
|
|
三个月已结束 |
|
|||||||||||||||||
|
股票价格: |
|
2023年3月31日 |
|
|
2022年12月31日 |
|
|
2022年9月30日 |
|
|
2022年6月30日 |
|
|
2022年3月31日 |
|
||||||
|
|
高 |
|
$ |
6.74 |
|
|
$ |
6.86 |
|
|
$ |
7.95 |
|
|
$ |
11.04 |
|
|
$ |
11.54 |
|
|
|
低 |
|
$ |
3.90 |
|
|
$ |
5.48 |
|
|
$ |
6.00 |
|
|
$ |
7.08 |
|
|
$ |
8.22 |
|
|
|
收盘(期末) |
|
$ |
4.56 |
|
|
$ |
5.94 |
|
|
$ |
6.23 |
|
|
$ |
7.23 |
|
|
$ |
10.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
每股普通股股息 |
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
|
每股普通股的年化分红 |
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
|
股息收益率(按收盘价计算) |
|
|
6.8 |
% |
|
|
5.2 |
% |
|
|
5.0 |
% |
|
|
4.3 |
% |
|
|
2.8 |
% |
- 7 -
|
|
合并资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
2023年3月31日 |
|
|
2022年12月31日 |
|
||
资产: |
|
|
|
|
|
|||||||||
|
按成本计算的房地产: |
|
|
|
|
|
||||||||
|
|
土地 |
$ |
1,966,237 |
|
|
$ |
1,966,237 |
|
|||||
|
|
建筑物和装修 |
|
6,185,311 |
|
|
|
6,177,540 |
|
|||||
|
|
|
|
|
|
|
|
|
8,151,548 |
|
|
|
8,143,777 |
|
|
|
累计折旧和摊销 |
|
(1,337,552 |
) |
|
|
(1,297,553 |
) |
|||||
|
房地产,净额 |
|
6,813,996 |
|
|
|
6,846,224 |
|
||||||
|
现金和现金等价物 |
|
451,796 |
|
|
|
408,905 |
|
||||||
|
限制性现金 |
|
59,179 |
|
|
|
40,912 |
|
||||||
|
账款和其他应收款 |
|
19,409 |
|
|
|
23,866 |
|
||||||
|
房地产相关基金投资 |
|
108,176 |
|
|
|
105,369 |
|
||||||
|
投资未合并的房地产相关基金 |
|
3,180 |
|
|
|
3,411 |
|
||||||
|
对未合并合资企业的投资 |
|
385,034 |
|
|
|
393,503 |
|
||||||
|
递延应收租金 |
|
354,326 |
|
|
|
346,338 |
|
||||||
|
递延费用,净额 |
|
120,359 |
|
|
|
120,685 |
|
||||||
|
无形资产,净额 |
|
84,352 |
|
|
|
90,381 |
|
||||||
|
其他资产 |
|
80,282 |
|
|
|
73,660 |
|
||||||
总资产 |
$ |
8,480,089 |
|
|
$ |
8,453,254 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债: |
|
|
|
|
|
|||||||||
|
应付票据和抵押贷款,净额 |
$ |
3,841,492 |
|
|
$ |
3,840,318 |
|
||||||
|
循环信贷额度 |
|
- |
|
|
|
- |
|
||||||
|
应付账款和应计费用 |
|
118,932 |
|
|
|
123,176 |
|
||||||
|
应付的股息和分配 |
|
18,110 |
|
|
|
18,026 |
|
||||||
|
无形负债,净额 |
|
33,938 |
|
|
|
36,193 |
|
||||||
|
其他负债 |
|
30,537 |
|
|
|
24,775 |
|
||||||
负债总额 |
|
4,043,009 |
|
|
|
4,042,488 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
股权: |
|
|
|
|
|
|||||||||
|
派拉蒙集团公司股权 |
|
3,562,571 |
|
|
|
3,592,291 |
|
||||||
|
以下方面的非控股权益: |
|
|
|
|
|
||||||||
|
|
合并的合资企业 |
|
403,902 |
|
|
|
402,118 |
|
|||||
|
|
合并后的房地产相关基金 |
|
220,206 |
|
|
|
173,375 |
|
|||||
|
|
运营伙伴关系 |
|
250,401 |
|
|
|
242,982 |
|
|||||
权益总额 |
|
4,437,080 |
|
|
|
4,410,766 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债和权益总额 |
$ |
8,480,089 |
|
|
$ |
8,453,254 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
- 8 -
|
|
合并收益表 |
(未经审计,以千计,每股金额除外)
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
|
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
|||
收入: |
|
|
|
|
|
|
|
|
||||||||
|
租金收入 (1) |
$ |
181,713 |
|
|
$ |
169,922 |
|
|
$ |
176,404 |
|
||||
|
费用和其他收入 (1) |
|
6,761 |
|
|
|
13,763 |
|
|
|
7,624 |
|
||||
总收入 |
|
188,474 |
|
|
|
183,685 |
|
|
|
184,028 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
费用: |
|
|
|
|
|
|
|
|
||||||||
|
正在运营 |
|
70,309 |
|
|
|
66,661 |
|
|
|
70,102 |
|
||||
|
折旧和摊销 |
|
58,888 |
|
|
|
55,624 |
|
|
|
61,211 |
|
||||
|
一般和行政 |
|
14,623 |
|
|
|
15,645 |
|
|
|
13,986 |
|
||||
|
与交易相关的成本 |
|
128 |
|
|
|
117 |
|
|
|
89 |
|
||||
支出总额 |
|
143,948 |
|
|
|
138,047 |
|
|
|
145,388 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
其他收入(支出): |
|
|
|
|
|
|
|
|
||||||||
|
房地产相关基金投资的收益(亏损) |
|
3,550 |
|
|
|
- |
|
|
|
(2,233 |
) |
||||
|
来自未合并房地产相关基金的(亏损)收入 |
|
(178 |
) |
|
|
170 |
|
|
|
(1,864 |
) |
||||
|
未合并合资企业的亏损 |
|
(5,762 |
) |
|
|
(5,113 |
) |
|
|
(37,925 |
) |
||||
|
利息和其他收入,净额 |
|
2,925 |
|
|
|
231 |
|
|
|
2,567 |
|
||||
|
利息和债务支出 (1) |
|
(36,459 |
) |
|
|
(34,277 |
) |
|
|
(37,060 |
) |
||||
所得税前收入(亏损) |
|
8,602 |
|
|
|
6,649 |
|
|
|
(37,875 |
) |
|||||
|
所得税支出 |
|
(288 |
) |
|
|
(527 |
) |
|
|
(1,706 |
) |
||||
净收益(亏损) |
|
8,314 |
|
|
|
6,122 |
|
|
|
(39,581 |
) |
|||||
减去归因于非控股的净(收益)亏损 |
|
|
|
|
|
|
|
|
||||||||
|
合并的合资企业 |
|
(5,641 |
) |
|
|
(3,425 |
) |
|
|
(1,598 |
) |
||||
|
合并后的房地产相关基金 |
|
(823 |
) |
|
|
1,016 |
|
|
|
665 |
|
||||
|
运营伙伴关系 |
|
(121 |
) |
|
|
(342 |
) |
|
|
2,637 |
|
||||
归属于普通股股东的净收益(亏损) |
$ |
1,729 |
|
|
$ |
3,371 |
|
|
$ |
(37,877 |
) |
|||||
|
摊薄后每股 |
$ |
0.01 |
|
|
$ |
0.02 |
|
|
$ |
(0.17 |
) |
- 9 -
|
|
选择损益表数据 |
(未经审计,以千计)
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
租金收入: |
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
||||||||
|
物业出租 |
$ |
158,463 |
|
|
$ |
156,922 |
|
|
$ |
159,029 |
|
||||
|
租户补偿 |
|
14,458 |
|
|
|
12,532 |
|
|
|
10,422 |
|
||||
|
直线租金调整 |
|
7,756 |
|
|
|
(1,789 |
) |
|
|
5,794 |
|
||||
|
以上和低于市价的租赁的摊销,净额 |
|
1,036 |
|
|
|
358 |
|
|
|
1,159 |
|
||||
|
租约终止收入 |
|
- |
|
|
|
1,899 |
|
|
|
- |
|
||||
总租金收入 |
$ |
181,713 |
|
|
$ |
169,922 |
|
|
$ |
176,404 |
|
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
费用和其他收入: |
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
||||||||
|
资产管理 |
$ |
2,175 |
|
|
$ |
2,885 |
|
|
$ |
3,132 |
|
||||
|
物业管理 |
|
1,862 |
|
|
|
2,219 |
|
|
|
1,810 |
|
||||
|
收购、处置、租赁及其他 |
|
520 |
|
|
|
6,884 |
|
|
|
385 |
|
||||
|
费用收入总额 |
|
4,557 |
|
|
|
11,988 |
|
|
|
5,327 |
|
||||
|
其他(主要是停车收入和租户要求的服务), |
|
|
|
|
|
|
|
|
|||||||
|
|
包括清洁和加班(加热和冷却) |
|
2,204 |
|
|
|
1,775 |
|
|
|
2,297 |
|
|||
费用和其他收入总额 |
$ |
6,761 |
|
|
$ |
13,763 |
|
|
$ |
7,624 |
|
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
利息和债务支出: |
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
||||||||
|
利息支出 |
$ |
34,921 |
|
|
$ |
32,739 |
|
|
$ |
35,518 |
|
||||
|
递延融资成本的摊销 |
|
1,538 |
|
|
|
1,538 |
|
|
|
1,542 |
|
||||
利息和债务支出总额 |
$ |
36,459 |
|
|
$ |
34,277 |
|
|
$ |
37,060 |
|
- 10 -
|
|
FFO |
(未经审计,以千计,股票和每股金额除外)
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
|||
净收益(亏损)与FFO和核心FFO的对账: |
|
|
|
|
|
|
|
|
|
||||||
|
净收益(亏损) |
|
$ |
8,314 |
|
|
$ |
6,122 |
|
|
$ |
(39,581 |
) |
||
|
房地产折旧和摊销(包括我们在房地产中的份额) |
|
|
|
|
|
|
|
|
||||||
|
|
未合并的合资企业) |
|
|
68,431 |
|
|
|
65,825 |
|
|
|
70,720 |
|
|
|
我们在未合并合资企业的房地产减值损失中所占的份额 |
|
|
- |
|
|
|
- |
|
|
|
31,685 |
|
||
|
FFO (1) |
|
|
76,745 |
|
|
|
71,947 |
|
|
|
62,824 |
|
||
|
减去归因于以下非控股权益的FFO: |
|
|
|
|
|
|
|
|
|
|||||
|
|
合并的合资企业 |
|
|
(15,175 |
) |
|
|
(12,515 |
) |
|
|
(11,565 |
) |
|
|
|
合并后的房地产相关基金 |
|
|
(830 |
) |
|
|
1,009 |
|
|
|
659 |
|
|
|
FFO 归因于派拉蒙集团运营合作伙伴关系 |
|
|
60,740 |
|
|
|
60,441 |
|
|
|
51,918 |
|
||
|
减去归因于运营合作伙伴关系中非控股权益的FFO |
|
|
(3,961 |
) |
|
|
(5,568 |
) |
|
|
(3,380 |
) |
||
|
归属于普通股股东的 FFO (1) |
|
$ |
56,779 |
|
|
$ |
54,873 |
|
|
$ |
48,538 |
|
||
|
摊薄后每股 |
|
$ |
0.26 |
|
|
$ |
0.25 |
|
|
$ |
0.22 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
FFO |
|
$ |
76,745 |
|
|
$ |
71,947 |
|
|
$ |
62,824 |
|
||
|
非核心项目: |
|
|
|
|
|
|
|
|
|
|||||
|
|
归属于One Steuart Lane的FFO,包括税后净收益 |
|
|
2,409 |
|
|
|
1,262 |
|
|
|
1,387 |
|
|
|
|
对捐款(分配自)的权益收益的调整 |
|
(1,322 |
) |
|
|
(583 |
) |
|
|
561 |
|
||
|
|
合并后已实现和未实现损益的调整 |
|
1,335 |
|
|
|
47 |
|
|
|
2,851 |
|
||
|
|
合并房地产相关基金投资后确认的亏损 |
|
|
- |
|
|
|
- |
|
|
|
2,627 |
|
|
|
|
其他,净额 |
|
|
128 |
|
|
|
117 |
|
|
|
89 |
|
|
|
核心 FFO (1) |
|
|
79,295 |
|
|
|
72,790 |
|
|
|
70,339 |
|
||
|
减去归因于以下非控股权益的核心 FFO: |
|
|
|
|
|
|
|
|
|
|||||
|
|
合并的合资企业 |
|
|
(15,175 |
) |
|
|
(12,515 |
) |
|
|
(11,565 |
) |
|
|
|
合并后的房地产相关基金 |
|
|
(4,027 |
) |
|
|
(159 |
) |
|
|
(625 |
) |
|
|
归因于派拉蒙集团运营合作伙伴关系的核心 FFO |
|
60,093 |
|
|
|
60,116 |
|
|
|
58,149 |
|
|||
|
减去归因于非控股权益的核心 FFO |
|
(3,919 |
) |
|
|
(5,538 |
) |
|
|
(3,785 |
) |
|||
|
归属于普通股股东的核心 FFO (1) |
|
$ |
56,174 |
|
|
$ |
54,578 |
|
|
$ |
54,364 |
|
||
|
摊薄后每股 |
|
$ |
0.26 |
|
|
$ |
0.25 |
|
|
$ |
0.25 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
加权平均已发行股票的对账: |
|
|
|
|
|
|
|
|
|
||||||
|
加权平均已发行股数 |
|
|
216,563,108 |
|
|
|
218,782,296 |
|
|
|
218,583,895 |
|
||
|
稀释性证券的影响 |
|
|
53,912 |
|
|
|
57,798 |
|
|
|
59,378 |
|
||
|
摊薄后每股FFO和核心FFO的分母 |
|
|
216,617,020 |
|
|
|
218,840,094 |
|
|
|
218,643,273 |
|
- 11 -
|
|
时尚 |
(未经审计,以千计)
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
|
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
|||
核心 FFO 与 FAD 的协调: |
|
|
|
|
|
|
|
|
||||||||
|
核心 FFO |
$ |
79,295 |
|
|
$ |
72,790 |
|
|
$ |
70,339 |
|
||||
|
加(减)调整(包括我们的份额) |
|
|
|
|
|
|
|
|
|||||||
|
|
直线租金调整 |
|
(7,691 |
) |
|
|
1,658 |
|
|
|
(5,746 |
) |
|||
|
|
以上和低于市价的租赁的摊销,净额 |
|
(1,838 |
) |
|
|
(1,197 |
) |
|
|
(1,984 |
) |
|||
|
|
递延融资成本的摊销 |
|
1,893 |
|
|
|
1,949 |
|
|
|
1,919 |
|
|||
|
|
股票薪酬费用的摊销 |
|
5,117 |
|
|
|
6,562 |
|
|
|
4,150 |
|
|||
|
|
维护资产的支出 |
|
(5,662 |
) |
|
|
(11,228 |
) |
|
|
(18,835 |
) |
|||
|
|
第二代租户的改进 |
|
|
|
|
|
|
|
|
||||||
|
|
|
和租赁佣金 |
|
(12,538 |
) |
|
|
(14,291 |
) |
|
|
(40,213 |
) |
||
|
时尚 (1) |
|
58,576 |
|
|
|
56,243 |
|
|
|
9,630 |
|
||||
|
减去归因于以下非控股权益的FAD: |
|
|
|
|
|
|
|
|
|||||||
|
|
合并的合资企业 |
|
(7,033 |
) |
|
|
(11,345 |
) |
|
|
81 |
|
|||
|
|
合并后的房地产相关基金 |
|
(4,084 |
) |
|
|
(243 |
) |
|
|
(683 |
) |
|||
|
FAD 归因于派拉蒙集团运营合作伙伴关系 |
|
47,459 |
|
|
|
44,655 |
|
|
|
9,028 |
|
||||
|
减去归因于非控股权益的FAD |
|
(3,095 |
) |
|
|
(4,114 |
) |
|
|
(588 |
) |
||||
|
归属于普通股股东的 FAD (1) (2) |
$ |
44,364 |
|
|
$ |
40,541 |
|
|
$ |
8,440 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
普通股申报的股息 |
$ |
16,834 |
|
|
$ |
16,978 |
|
|
$ |
16,827 |
|
- 12 -
|
|
息税前利润 |
(未经审计,以千计)
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
|
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
|||
净收益(亏损)与息税折旧摊销前利润的对账以及 |
|
|
|
|
|
|
|
|
||||||||
|
净收益(亏损) |
$ |
8,314 |
|
|
$ |
6,122 |
|
|
$ |
(39,581 |
) |
||||
|
加(减)调整(包括我们的份额) |
|
|
|
|
|
|
|
|
|||||||
|
|
折旧和摊销 |
|
68,431 |
|
|
|
65,825 |
|
|
|
70,720 |
|
|||
|
|
利息和债务支出 |
|
43,673 |
|
|
|
40,912 |
|
|
|
43,831 |
|
|||
|
|
我们在房地产减值损失中所占的份额 |
|
- |
|
|
|
- |
|
|
|
31,685 |
|
|||
|
|
所得税支出 |
|
293 |
|
|
|
540 |
|
|
|
1,707 |
|
|||
|
息税折旧摊销前利润 (1) |
|
120,711 |
|
|
|
113,399 |
|
|
|
108,362 |
|
||||
|
减去归因于以下非控股权益的息税折旧摊销前利润: |
|
|
|
|
|
|
|
|
|||||||
|
|
合并的合资企业 |
|
(23,012 |
) |
|
|
(20,337 |
) |
|
|
(19,520 |
) |
|||
|
|
合并后的房地产相关基金 |
|
(2,036 |
) |
|
|
(104 |
) |
|
|
(185 |
) |
|||
|
PGRE 在 eBitdare 中的份额 (1) |
$ |
95,663 |
|
|
$ |
92,958 |
|
|
$ |
88,657 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
息税前利润 |
$ |
120,711 |
|
|
$ |
113,399 |
|
|
$ |
108,362 |
|
||||
|
加(减去)调整以得出调整后的息税折旧摊销前利润: |
|
||||||||||||||
|
|
对捐款权益收益的调整 |
|
(1,322 |
) |
|
|
(583 |
) |
|
|
561 |
|
|||
|
|
归属于斯图尔特巷一号的息税折旧摊销前利润,包括 |
|
1,107 |
|
|
|
62 |
|
|
|
475 |
|
|||
|
|
合并和未合并的息税折旧摊销前利润 |
|
(3,224 |
) |
|
|
(276 |
) |
|
|
1,297 |
|
|||
|
|
与房地产相关的合并后确认的损失 |
|
- |
|
|
|
- |
|
|
|
2,627 |
|
|||
|
|
其他,净额 |
|
128 |
|
|
|
117 |
|
|
|
89 |
|
|||
|
调整后的息税折旧摊销前利润 (1) |
|
117,400 |
|
|
|
112,719 |
|
|
|
113,411 |
|
||||
|
减去归因于以下非控股权益的调整后息税折旧摊销前利润: |
|
|
|
|
|
|
|
||||||||
|
|
合并的合资企业 |
|
(23,012 |
) |
|
|
(20,337 |
) |
|
|
(19,520 |
) |
|||
|
PGRE 在调整后息税折旧摊销前利润中的份额 (1) |
$ |
94,388 |
|
|
$ |
92,382 |
|
|
$ |
93,891 |
|
- 13 -
|
|
NOI |
(未经审计,以千计)
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
|
2023年3月31日 |
|
|
2022年3月31日 |
|
|
2022年12月31日 |
|
|||
净收益(亏损)与NOI和现金净利润的对账: |
|
|||||||||||||||
|
净收益(亏损) |
$ |
8,314 |
|
|
$ |
6,122 |
|
|
$ |
(39,581 |
) |
||||
|
加(减去)调整以得出 NOI 和 Cash NOI: |
|
||||||||||||||
|
|
折旧和摊销 |
|
58,888 |
|
|
|
55,624 |
|
|
|
61,211 |
|
|||
|
|
一般和行政 |
|
14,623 |
|
|
|
15,645 |
|
|
|
13,986 |
|
|||
|
|
利息和债务支出 |
|
36,459 |
|
|
|
34,277 |
|
|
|
37,060 |
|
|||
|
|
所得税支出 |
|
288 |
|
|
|
527 |
|
|
|
1,706 |
|
|||
|
|
房地产相关基金投资的(收入)亏损 |
|
(3,550 |
) |
|
|
- |
|
|
|
2,233 |
|
|||
|
|
来自未合并合资企业的 NOI(不包括 |
|
10,381 |
|
|
|
11,234 |
|
|
|
10,782 |
|
|||
|
|
未合并合资企业的亏损 |
|
5,762 |
|
|
|
5,113 |
|
|
|
37,925 |
|
|||
|
|
费用收入 |
|
(4,557 |
) |
|
|
(11,988 |
) |
|
|
(5,327 |
) |
|||
|
|
利息和其他收入,净额 |
|
(2,925 |
) |
|
|
(231 |
) |
|
|
(2,567 |
) |
|||
|
|
其他,净额 |
|
306 |
|
|
|
(53 |
) |
|
|
1,953 |
|
|||
|
NOI (1) |
|
123,989 |
|
|
|
116,270 |
|
|
|
119,381 |
|
||||
|
减去归因于以下非控股权益的NOI: |
|
|
|
|
|
|
|
|
|||||||
|
|
合并的合资企业 |
|
(22,712 |
) |
|
|
(20,322 |
) |
|
|
(19,247 |
) |
|||
|
PGRE 在 NOI 中的份额 (1) |
$ |
101,277 |
|
|
$ |
95,948 |
|
|
$ |
100,134 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
NOI |
$ |
123,989 |
|
|
$ |
116,270 |
|
|
$ |
119,381 |
|
||||
|
减去: |
|
|
|
|
|
|
|
|
|||||||
|
|
直线租金调整(包括我们在租金中的份额) |
|
|
|
|
|
|
|
|
||||||
|
|
|
未合并的合资企业) |
|
(7,691 |
) |
|
|
1,658 |
|
|
|
(5,746 |
) |
||
|
|
以上和低于市价的租赁的摊销,净额 |
|
|
|
|
|
|
|
|
||||||
|
|
|
(包括我们在未合并的合资企业中所占的份额) |
|
(1,838 |
) |
|
|
(1,197 |
) |
|
|
(1,984 |
) |
||
|
现金净收入 (1) |
|
114,460 |
|
|
|
116,731 |
|
|
|
111,651 |
|
||||
|
减去归因于以下非控股权益的现金净收益率: |
|
|
|
|
|
|
|
|
|||||||
|
|
合并的合资企业 |
|
(19,845 |
) |
|
|
(20,513 |
) |
|
|
(16,147 |
) |
|||
|
PGRE 在 Cash NOI 中的份额 (1) |
$ |
94,615 |
|
|
$ |
96,218 |
|
|
$ |
95,504 |
|
- 14 -
|
|
NOI |
(未经审计,以千计)
|
|
|
|
|
|
截至2023年3月31日的三个月 |
|
|||||||||||||
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
净收益(亏损)与NOI和现金净利润的对账: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
净收益(亏损) |
$ |
8,314 |
|
|
$ |
5,838 |
|
|
$ |
13,087 |
|
|
$ |
(10,611 |
) |
||||
|
加(减去)调整以得出 NOI 和 Cash NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
折旧和摊销 |
|
58,888 |
|
|
|
39,167 |
|
|
|
18,482 |
|
|
|
1,239 |
|
|||
|
|
一般和行政 |
|
14,623 |
|
|
|
- |
|
|
|
- |
|
|
|
14,623 |
|
|||
|
|
利息和债务支出 |
|
36,459 |
|
|
|
23,122 |
|
|
|
12,582 |
|
|
|
755 |
|
|||
|
|
所得税支出 |
|
288 |
|
|
|
- |
|
|
|
23 |
|
|
|
265 |
|
|||
|
|
房地产相关基金投资的收入 |
|
(3,550 |
) |
|
|
- |
|
|
|
- |
|
|
|
(3,550 |
) |
|||
|
|
来自未合并合资企业的 NOI(不包括 One Steuart Lane) |
|
10,381 |
|
|
|
3,363 |
|
|
|
7,019 |
|
|
|
(1 |
) |
|||
|
|
未合并合资企业的亏损 |
|
5,762 |
|
|
|
20 |
|
|
|
3,294 |
|
|
|
2,448 |
|
|||
|
|
费用收入 |
|
(4,557 |
) |
|
|
- |
|
|
|
- |
|
|
|
(4,557 |
) |
|||
|
|
利息和其他收入,净额 |
|
(2,925 |
) |
|
|
(442 |
) |
|
|
(434 |
) |
|
|
(2,049 |
) |
|||
|
|
其他,净额 |
|
306 |
|
|
|
- |
|
|
|
- |
|
|
|
306 |
|
|||
|
NOI (1) |
|
123,989 |
|
|
|
71,068 |
|
|
|
54,053 |
|
|
|
(1,132 |
) |
||||
|
减去归因于以下非控股权益的NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合并的合资企业 |
|
(22,712 |
) |
|
|
(2,623 |
) |
|
|
(20,089 |
) |
|
|
- |
|
|||
|
截至2023年3月31日的三个月中,PGRE在NOI中的份额 |
$ |
101,277 |
|
|
$ |
68,445 |
|
|
$ |
33,964 |
|
|
$ |
(1,132 |
) |
||||
|
截至2022年3月31日的三个月中,PGRE在NOI中所占份额 |
$ |
95,948 |
|
|
$ |
67,203 |
|
|
$ |
30,638 |
|
|
$ |
(1,893 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
NOI |
$ |
123,989 |
|
|
$ |
71,068 |
|
|
$ |
54,053 |
|
|
$ |
(1,132 |
) |
||||
|
加(减去)调整以得出现金净利润率: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
直线租金调整(包括我们在租金中的份额) |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
未合并的合资企业) |
|
(7,691 |
) |
|
|
(3,024 |
) |
|
|
(4,989 |
) |
|
|
322 |
|
||
|
|
以上和低于市价的租赁的摊销,净额(包括 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
我们在未合并合资企业中的份额) |
|
(1,838 |
) |
|
|
(320 |
) |
|
|
(1,518 |
) |
|
|
- |
|
||
|
现金净收入 (1) |
|
114,460 |
|
|
|
67,724 |
|
|
|
47,546 |
|
|
|
(810 |
) |
||||
|
减去归因于以下非控股权益的现金净收益率: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合并的合资企业 |
|
(19,845 |
) |
|
|
(2,778 |
) |
|
|
(17,067 |
) |
|
|
- |
|
|||
|
截至2023年3月31日的三个月中,PGRE在现金净资产收益中所占的份额 |
$ |
94,615 |
|
|
$ |
64,946 |
|
|
$ |
30,479 |
|
|
$ |
(810 |
) |
||||
|
截至2022年3月31日的三个月中,PGRE在现金净资产收益中所占的份额 |
$ |
96,218 |
|
|
$ |
68,113 |
|
|
$ |
29,908 |
|
|
$ |
(1,803 |
) |
- 15 -
|
|
相同的商店结果 |
(未经审计,以千计)
同店无现金 (1) |
截至2023年3月31日的三个月 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2023年3月31日的三个月中,PGRE在现金净资产收益中所占的份额 |
$ |
94,615 |
|
|
$ |
64,946 |
|
|
$ |
30,479 |
|
|
$ |
(810 |
) |
|
|||||
|
|
收购/重建及其他,净额 |
|
753 |
|
|
|
(57 |
) |
(2) |
|
- |
|
|
|
810 |
|
|
||||
|
截至三个月内,PGRE 在 Same Store Cash NOI 中的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2023年3月31日 |
$ |
95,368 |
|
|
$ |
64,889 |
|
|
$ |
30,479 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
截至2022年3月31日的三个月 |
|
|
|||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2022年3月31日的三个月中,PGRE在现金净资产收益中所占的份额 |
$ |
96,218 |
|
|
$ |
68,113 |
|
|
$ |
29,908 |
|
|
$ |
(1,803 |
) |
|
|||||
|
|
租约终止收入 |
|
(1,718 |
) |
|
|
(1,718 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
收购/重建及其他,净额 |
|
749 |
|
|
|
(1,054 |
) |
(2) |
|
- |
|
|
|
1,803 |
|
|
||||
|
截至三个月内,PGRE 在 Same Store Cash NOI 中的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年3月31日 |
$ |
95,249 |
|
|
$ |
65,341 |
|
|
$ |
29,908 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE 在同店现金净利润中所占份额增加(减少) |
$ |
119 |
|
|
$ |
(452 |
) |
|
$ |
571 |
|
|
$ |
- |
|
|
|||||
|
% 增加(减少) |
|
0.1 |
% |
|
|
(0.7 |
%) |
|
|
1.9 |
% |
|
|
|
|
- 16 -
|
|
相同的商店结果 |
(未经审计,以千计)
同一家店 (1) |
截至2023年3月31日的三个月 |
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2023年3月31日的三个月中,PGRE在NOI中的份额 |
$ |
101,277 |
|
|
$ |
68,445 |
|
|
$ |
33,964 |
|
|
$ |
(1,132 |
) |
|
||||||
|
|
收购/重建及其他,净额 |
|
1,079 |
|
|
|
(53 |
) |
(2) |
|
- |
|
|
|
1,132 |
|
|
|||||
|
截至三个月内 PGRE 在 Smage Store NOI 中的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2023年3月31日 |
$ |
102,356 |
|
|
$ |
68,392 |
|
|
$ |
33,964 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
截至2022年3月31日的三个月 |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2022年3月31日的三个月中,PGRE在NOI中所占份额 |
$ |
95,948 |
|
|
$ |
67,203 |
|
|
$ |
30,638 |
|
|
$ |
(1,893 |
) |
|
||||||
|
|
租约终止收入 |
|
(1,718 |
) |
|
|
(1,718 |
) |
|
|
- |
|
|
|
- |
|
|
|||||
|
|
收购/重建及其他,净额 |
|
1,314 |
|
|
|
(579 |
) |
(2) |
|
- |
|
|
|
1,893 |
|
|
|||||
|
截至三个月内 PGRE 在 Smage Store NOI 中的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2022年3月31日 |
$ |
95,544 |
|
|
$ |
64,906 |
|
|
$ |
30,638 |
|
|
$ |
- |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE 在同店 NOI 中的份额增加 |
$ |
6,812 |
|
|
$ |
3,486 |
|
|
$ |
3,326 |
|
|
$ |
- |
|
|
||||||
|
% 增加 |
|
7.1 |
% |
|
|
5.4 |
% |
|
|
10.9 |
% |
|
|
|
|
- 17 -
|
|
合并合资企业——资产负债表 |
(未经审计,以千计)
|
|
|
|
截至2023年3月31日 |
|
|
|
|||||||||||||
|
|
|
|
合并合资企业 |
|
|
|
|||||||||||||
|
|
|
|
合并总额 |
|
|
1633 |
|
|
一个市场 |
|
|
300 任务 |
|
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街 |
|
|
|
||||
PGRE 所有权 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
房地产,净额 |
$ |
3,349,043 |
|
|
$ |
1,709,164 |
|
|
$ |
1,164,846 |
|
|
$ |
475,033 |
|
|
|
||
|
现金和现金等价物 |
|
144,246 |
|
|
|
54,246 |
|
|
|
48,388 |
|
|
|
41,612 |
|
|
|
||
|
限制性现金 |
|
1,239 |
|
|
|
- |
|
|
|
1,239 |
|
|
|
- |
|
|
|
||
|
账款和其他应收款 |
|
6,961 |
|
|
|
3,538 |
|
|
|
2,681 |
|
|
|
742 |
|
|
|
||
|
递延应收租金 |
|
201,190 |
|
|
|
104,094 |
|
|
|
72,653 |
|
|
|
24,443 |
|
|
|
||
|
递延费用,净额 |
|
48,133 |
|
|
|
23,958 |
|
|
|
16,935 |
|
|
|
7,240 |
|
|
|
||
|
无形资产,净额 |
|
47,963 |
|
|
|
39,405 |
|
|
|
7,483 |
|
|
|
1,075 |
|
|
|
||
|
其他资产 |
|
15,723 |
|
|
|
11,432 |
|
|
|
4,177 |
|
|
|
114 |
|
|
|
||
总资产 |
$ |
3,814,498 |
|
|
$ |
1,945,837 |
|
|
$ |
1,318,402 |
|
|
$ |
550,259 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
应付票据和抵押贷款,净额 |
$ |
2,490,410 |
|
|
$ |
1,243,361 |
|
|
$ |
974,049 |
|
|
$ |
273,000 |
|
|
|
||
|
应付账款和应计费用 |
|
64,773 |
|
|
|
19,940 |
|
|
|
34,875 |
|
|
|
9,958 |
|
|
|
||
|
无形负债,净额 |
|
20,747 |
|
|
|
13,437 |
|
|
|
6,858 |
|
|
|
452 |
|
|
|
||
|
其他负债 |
|
4,828 |
|
|
|
258 |
|
|
|
4,552 |
|
|
|
18 |
|
|
|
||
负债总额 |
|
2,580,758 |
|
|
|
1,276,996 |
|
|
|
1,020,334 |
|
|
|
283,428 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股权: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团公司股权 |
|
829,838 |
|
|
|
601,481 |
|
|
|
146,123 |
|
|
|
82,234 |
|
|
|
||
|
非控股权益 |
|
403,902 |
|
|
|
67,360 |
|
|
|
151,945 |
|
|
|
184,597 |
|
|
|
||
权益总额 |
|
1,233,740 |
|
|
|
668,841 |
|
|
|
298,068 |
|
|
|
266,831 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
3,814,498 |
|
|
$ |
1,945,837 |
|
|
$ |
1,318,402 |
|
|
$ |
550,259 |
|
|
|
- 18 -
|
|
合并合资企业——资产负债表 |
(未经审计,以千计)
|
|
|
|
截至2022年12月31日 |
|
|
|||||||||||||
|
|
|
|
合并合资企业 |
|
|
|||||||||||||
|
|
|
|
合并总额 |
|
|
1633 |
|
|
一个市场 |
|
|
300 任务 |
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街 |
|
|
||||
PGRE 所有权 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
房地产,净额 |
$ |
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 |
|
|
||
|
限制性现金 |
|
1,316 |
|
|
|
78 |
|
|
|
1,238 |
|
|
|
- |
|
|
||
|
账款和其他应收款 |
|
9,997 |
|
|
|
8,340 |
|
|
|
984 |
|
|
|
673 |
|
|
||
|
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 |
|
|
||
总资产 |
$ |
3,819,298 |
|
|
$ |
1,959,838 |
|
|
$ |
1,309,436 |
|
|
$ |
550,024 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
应付票据和抵押贷款,净额 |
$ |
2,489,902 |
|
|
$ |
1,243,112 |
|
|
$ |
973,790 |
|
|
$ |
273,000 |
|
|
||
|
应付账款和应计费用 |
|
61,407 |
|
|
|
19,682 |
|
|
|
33,297 |
|
|
|
8,428 |
|
|
||
|
无形负债,净额 |
|
21,936 |
|
|
|
13,949 |
|
|
|
7,491 |
|
|
|
496 |
|
|
||
|
其他负债 |
|
5,803 |
|
|
|
1,185 |
|
|
|
4,563 |
|
|
|
55 |
|
|
||
负债总额 |
|
2,579,048 |
|
|
|
1,277,928 |
|
|
|
1,019,141 |
|
|
|
281,979 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股权: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团公司股权 |
|
838,132 |
|
|
|
613,203 |
|
|
|
142,315 |
|
|
|
82,614 |
|
|
||
|
非控股权益 |
|
402,118 |
|
|
|
68,707 |
|
|
|
147,980 |
|
|
|
185,431 |
|
|
||
权益总额 |
|
1,240,250 |
|
|
|
681,910 |
|
|
|
290,295 |
|
|
|
268,045 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
3,819,298 |
|
|
$ |
1,959,838 |
|
|
$ |
1,309,436 |
|
|
$ |
550,024 |
|
|
- 19 -
|
|
合并合资企业-经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2023年3月31日的三个月 |
|
|||||||||||||
|
|
|
|
合并合资企业 |
|
|||||||||||||
|
|
|
|
合并总额 |
|
|
1633 |
|
|
一个市场 |
|
|
300 任务 |
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街 |
|
||||
总收入 |
$ |
101,949 |
|
|
$ |
49,142 |
|
|
$ |
39,972 |
|
|
$ |
12,835 |
|
|||
运营费用总额 |
|
33,938 |
|
|
|
18,852 |
|
|
|
11,291 |
|
|
|
3,795 |
|
|||
净营业收入 (1) |
|
68,011 |
|
|
|
30,290 |
|
|
|
28,681 |
|
|
|
9,040 |
|
|||
折旧和摊销 |
|
(28,733 |
) |
|
|
(14,181 |
) |
|
|
(10,660 |
) |
|
|
(3,892 |
) |
|||
利息和其他收入,净额 |
|
846 |
|
|
|
412 |
|
|
|
223 |
|
|
|
211 |
|
|||
利息和债务支出 |
|
(22,181 |
) |
|
|
(9,599 |
) |
|
|
(10,091 |
) |
|
|
(2,491 |
) |
|||
所得税前收入 |
|
17,943 |
|
|
|
6,922 |
|
|
|
8,153 |
|
|
|
2,868 |
|
|||
所得税支出 |
|
(21 |
) |
|
|
- |
|
|
|
(1 |
) |
|
|
(20 |
) |
|||
净收入 |
$ |
17,922 |
|
|
$ |
6,922 |
|
|
$ |
8,152 |
|
|
$ |
2,848 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|||||||
|
净收入 |
$ |
11,105 |
|
|
$ |
6,228 |
|
|
$ |
3,994 |
|
|
$ |
883 |
|
||
|
加:管理费收入 |
|
1,176 |
|
|
|
407 |
|
|
|
193 |
|
|
|
576 |
|
||
|
PGRE 在净收入中所占份额 |
|
12,281 |
|
|
|
6,635 |
|
|
|
4,187 |
|
|
|
1,459 |
|
||
|
加:房地产折旧和摊销 |
|
19,199 |
|
|
|
12,764 |
|
|
|
5,224 |
|
|
|
1,211 |
|
||
|
FFO (1) |
|
31,480 |
|
|
|
19,399 |
|
|
|
9,411 |
|
|
|
2,670 |
|
||
|
核心 FFO (1) |
$ |
31,480 |
|
|
$ |
19,399 |
|
|
$ |
9,411 |
|
|
$ |
2,670 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控股权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|||||||
|
净收入 |
$ |
6,817 |
|
|
$ |
694 |
|
|
$ |
4,158 |
|
|
$ |
1,965 |
|
||
|
减去:管理费支出 |
|
(1,176 |
) |
|
|
(407 |
) |
|
|
(193 |
) |
|
|
(576 |
) |
||
|
归属于非控股权益的净收益 |
|
5,641 |
|
|
|
287 |
|
|
|
3,965 |
|
|
|
1,389 |
|
||
|
加:房地产折旧和摊销 |
|
9,534 |
|
|
|
1,417 |
|
|
|
5,436 |
|
|
|
2,681 |
|
||
|
FFO (1) |
|
15,175 |
|
|
|
1,704 |
|
|
|
9,401 |
|
|
|
4,070 |
|
||
|
核心 FFO (1) |
$ |
15,175 |
|
|
$ |
1,704 |
|
|
$ |
9,401 |
|
|
$ |
4,070 |
|
- 20 -
|
|
合并合资企业-经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2022年3月31日的三个月 |
|
|
|||||||||||||
|
|
|
|
合并合资企业 |
|
|
|||||||||||||
|
|
|
|
合并总额 |
|
|
1633 |
|
|
一个市场 |
|
|
300 任务 |
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街 |
|
|
||||
总收入 |
$ |
96,623 |
|
|
$ |
50,595 |
|
|
$ |
34,772 |
|
|
$ |
11,256 |
|
|
|||
运营费用总额 |
|
31,454 |
|
|
|
18,340 |
|
|
|
10,111 |
|
|
|
3,003 |
|
|
|||
净营业收入 (1) |
|
65,169 |
|
|
|
32,255 |
|
|
|
24,661 |
|
|
|
8,253 |
|
|
|||
折旧和摊销 |
|
(27,987 |
) |
|
|
(14,420 |
) |
|
|
(9,496 |
) |
|
|
(4,071 |
) |
|
|||
利息和其他收入(亏损),净额 |
|
25 |
|
|
|
(3 |
) |
|
|
26 |
|
|
|
2 |
|
|
|||
利息和债务支出 |
|
(22,175 |
) |
|
|
(9,599 |
) |
|
|
(10,085 |
) |
|
|
(2,491 |
) |
|
|||
所得税前收入 |
|
15,032 |
|
|
|
8,233 |
|
|
|
5,106 |
|
|
|
1,693 |
|
|
|||
所得税支出 |
|
(5 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|||
净收入 |
$ |
15,027 |
|
|
$ |
8,232 |
|
|
$ |
5,104 |
|
|
$ |
1,691 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|||||||
|
净收入 |
$ |
10,435 |
|
|
$ |
7,408 |
|
|
$ |
2,502 |
|
|
$ |
525 |
|
|
||
|
加:管理费收入 |
|
1,167 |
|
|
|
415 |
|
|
|
200 |
|
|
|
552 |
|
|
||
|
PGRE 在净收入中所占份额 |
|
11,602 |
|
|
|
7,823 |
|
|
|
2,702 |
|
|
|
1,077 |
|
|
||
|
加:房地产折旧和摊销 |
|
18,897 |
|
|
|
12,980 |
|
|
|
4,652 |
|
|
|
1,265 |
|
|
||
|
FFO (1) |
|
30,499 |
|
|
|
20,803 |
|
|
|
7,354 |
|
|
|
2,342 |
|
|
||
|
核心 FFO (1) |
$ |
30,499 |
|
|
$ |
20,803 |
|
|
$ |
7,354 |
|
|
$ |
2,342 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控股权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
|||||||
|
净收入 |
$ |
4,592 |
|
|
$ |
824 |
|
|
$ |
2,602 |
|
|
$ |
1,166 |
|
|
||
|
减去:管理费支出 |
|
(1,167 |
) |
|
|
(415 |
) |
|
|
(200 |
) |
|
|
(552 |
) |
|
||
|
归属于非控股权益的净收益 |
|
3,425 |
|
|
|
409 |
|
|
|
2,402 |
|
|
|
614 |
|
|
||
|
加:房地产折旧和摊销 |
|
9,090 |
|
|
|
1,440 |
|
|
|
4,844 |
|
|
|
2,806 |
|
|
||
|
FFO (1) |
|
12,515 |
|
|
|
1,849 |
|
|
|
7,246 |
|
|
|
3,420 |
|
|
||
|
核心 FFO (1) |
$ |
12,515 |
|
|
$ |
1,849 |
|
|
$ |
7,246 |
|
|
$ |
3,420 |
|
|
- 21 -
|
|
未合并的合资企业——资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
截至2023年3月31日 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
712 Fifth |
|
|
市场 |
|
|
55 秒 |
|
|
111 Sutter |
|
|
|
|
||||||
|
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街 |
|
|
街 |
|
|
其他 (1) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE 所有权 |
|
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
各种各样 |
|
|||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
房地产,净额 |
$ |
2,394,692 |
|
|
$ |
210,858 |
|
|
$ |
623,218 |
|
|
$ |
357,614 |
|
|
$ |
147,916 |
|
|
$ |
1,055,086 |
|
||||
|
现金和现金等价物 |
|
120,342 |
|
|
|
30,634 |
|
|
|
45,204 |
|
|
|
17,660 |
|
|
|
3,583 |
|
|
|
23,261 |
|
||||
|
限制性现金 |
|
117,246 |
|
|
|
5,474 |
|
|
|
389 |
|
|
|
- |
|
|
|
2,286 |
|
|
|
109,097 |
|
||||
|
账款和其他应收款 |
|
5,349 |
|
|
|
4,007 |
|
|
|
467 |
|
|
|
334 |
|
|
|
61 |
|
|
|
480 |
|
||||
|
递延应收租金 |
|
31,841 |
|
|
|
17,827 |
|
|
|
5,120 |
|
|
|
3,953 |
|
|
|
2,969 |
|
|
|
1,972 |
|
||||
|
递延费用,净额 |
|
14,033 |
|
|
|
9,218 |
|
|
|
2,883 |
|
|
|
920 |
|
|
|
1,012 |
|
|
|
- |
|
||||
|
无形资产,净额 |
|
64,517 |
|
|
|
- |
|
|
|
11,572 |
|
|
|
9,757 |
|
|
|
2,296 |
|
|
|
40,892 |
|
||||
|
待售住宅公寓单元 (2) |
|
321,077 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
321,077 |
|
||||
|
其他资产 |
|
29,297 |
|
|
|
2,956 |
|
|
|
18,030 |
|
|
|
55 |
|
|
|
21 |
|
|
|
8,235 |
|
||||
总资产 |
$ |
3,098,394 |
|
|
$ |
280,974 |
|
|
$ |
706,883 |
|
|
$ |
390,293 |
|
|
$ |
160,144 |
|
|
$ |
1,560,100 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
应付票据和抵押贷款,净额 |
$ |
1,839,321 |
|
|
$ |
298,273 |
|
|
$ |
409,943 |
|
|
$ |
186,949 |
|
|
$ |
158,771 |
|
|
$ |
785,385 |
|
||||
|
应付账款和应计费用 |
|
56,083 |
|
|
|
8,177 |
|
|
|
15,235 |
|
|
|
5,143 |
|
|
|
4,140 |
|
|
|
23,388 |
|
||||
|
无形负债,净额 |
|
9,299 |
|
|
|
- |
|
|
|
1,692 |
|
|
|
6,462 |
|
|
|
1,145 |
|
|
|
- |
|
||||
|
其他负债 |
|
4,413 |
|
|
|
169 |
|
|
|
76 |
|
|
|
244 |
|
|
|
241 |
|
|
|
3,683 |
|
||||
负债总额 |
|
1,909,116 |
|
|
|
306,619 |
|
|
|
426,946 |
|
|
|
198,798 |
|
|
|
164,297 |
|
|
|
812,456 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
权益总额 |
|
1,189,278 |
|
|
|
(25,645 |
) |
|
|
279,937 |
|
|
|
191,495 |
|
|
|
(4,153 |
) |
|
|
747,644 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
3,098,394 |
|
|
$ |
280,974 |
|
|
$ |
706,883 |
|
|
$ |
390,293 |
|
|
$ |
160,144 |
|
|
$ |
1,560,100 |
|
- 22 -
|
|
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 Fifth |
|
|
市场 |
|
|
55 秒 |
|
|
111 Sutter |
|
|
|
|
||||||
|
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街 |
|
|
街 |
|
|
其他 (1) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE 所有权 |
|
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
各种各样 |
|
|||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
房地产,净额 |
$ |
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 |
|
||||
|
限制性现金 |
|
111,722 |
|
|
|
5,472 |
|
|
|
- |
|
|
|
- |
|
|
|
2,431 |
|
|
|
103,819 |
|
||||
|
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 |
|
||||
|
待售住宅公寓单元 (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 |
|
||||
负债总额 |
|
1,896,671 |
|
|
|
303,982 |
|
|
|
422,298 |
|
|
|
197,746 |
|
|
|
164,486 |
|
|
|
808,159 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
权益总额 |
|
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 |
|
- 23 -
|
|
未合并的合资企业——经营业绩 |
(未经审计,以千计)
|
|
|
|
|
截至2023年3月31日的三个月 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712 Fifth |
|
|
市场 |
|
|
55 秒 |
|
|
111 Sutter |
|
|
|
|
|
||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街 |
|
|
街 |
|
|
其他 (1) |
|
|
||||||
总收入 |
$ |
41,978 |
|
|
$ |
12,219 |
|
|
$ |
14,085 |
|
|
$ |
7,864 |
|
|
$ |
3,207 |
|
|
$ |
4,603 |
|
|
||||
运营费用总额 |
|
24,701 |
|
|
|
5,829 |
|
|
|
7,326 |
|
|
|
3,476 |
|
|
|
2,082 |
|
|
|
5,988 |
|
|
||||
净营业收入(亏损)(2) |
|
17,277 |
|
|
|
6,390 |
|
|
|
6,759 |
|
|
|
4,388 |
|
|
|
1,125 |
|
|
|
(1,385 |
) |
|
||||
折旧和摊销 |
|
(17,765 |
) |
|
|
(2,790 |
) |
|
|
(7,565 |
) |
|
|
(4,115 |
) |
|
|
(2,304 |
) |
|
|
(991 |
) |
|
||||
利息和其他收入(亏损),净额 |
|
709 |
|
|
|
255 |
|
|
|
317 |
|
|
|
125 |
|
|
|
19 |
|
|
|
(7 |
) |
|
||||
利息和债务支出 |
|
(15,446 |
) |
|
|
(2,645 |
) |
|
|
(3,465 |
) |
|
|
(1,857 |
) |
|
|
(2,770 |
) |
|
|
(4,709 |
) |
|
||||
所得税前(亏损)收入 |
|
(15,225 |
) |
|
|
1,210 |
|
|
|
(3,954 |
) |
|
|
(1,459 |
) |
|
|
(3,930 |
) |
|
|
(7,092 |
) |
|
||||
所得税支出 |
|
(11 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|
(5 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
||||
净(亏损)收入 |
$ |
(15,236 |
) |
|
$ |
1,210 |
|
|
$ |
(3,956 |
) |
|
$ |
(1,464 |
) |
|
$ |
(3,932 |
) |
|
$ |
(7,094 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
各种各样 |
|
|
||||||||||
|
净(亏损)收入 |
$ |
(7,044 |
) |
|
$ |
605 |
|
|
$ |
(2,655 |
) |
|
$ |
(637 |
) |
|
$ |
(1,927 |
) |
|
$ |
(2,430 |
) |
|
|||
|
减去:逐步上调基准调整 |
|
(40 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
(38 |
) |
|
|||
|
减去:对收益净值的调整 |
|
1,322 |
|
|
|
(605 |
) |
|
|
- |
|
|
|
- |
|
|
|
1,927 |
|
|
|
- |
|
|
|||
|
PGRE 在净(亏损)收入中所占的份额 |
|
(5,762 |
) |
|
|
- |
|
|
|
(2,655 |
) |
|
|
(639 |
) |
|
|
- |
|
|
|
(2,468 |
) |
|
|||
|
加:房地产折旧和摊销 |
|
9,543 |
|
|
|
1,395 |
|
|
|
5,069 |
|
|
|
1,816 |
|
|
|
1,129 |
|
|
|
134 |
|
|
|||
|
FFO (2) |
|
3,781 |
|
|
|
1,395 |
|
|
|
2,414 |
|
|
|
1,177 |
|
|
|
1,129 |
|
|
|
(2,334 |
) |
|
|||
|
增加:对收益净值的调整 |
|
(1,322 |
) |
|
|
605 |
|
|
|
- |
|
|
|
- |
|
|
|
(1,927 |
) |
|
|
- |
|
|
|||
|
减去:归因于 One Steuart Lane 的 FFO |
|
2,409 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,409 |
|
|
|||
|
Core FFO (2) |
$ |
4,868 |
|
|
$ |
2,000 |
|
|
$ |
2,414 |
|
|
$ |
1,177 |
|
|
$ |
(798 |
) |
|
$ |
75 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合资伙伴的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
各种各样 |
|
|
||||||||||
|
净(亏损)收入 |
$ |
(8,192 |
) |
|
$ |
605 |
|
|
$ |
(1,301 |
) |
|
$ |
(827 |
) |
|
$ |
(2,005 |
) |
|
$ |
(4,664 |
) |
|
|||
|
加:房地产折旧和摊销 |
|
8,262 |
|
|
|
1,395 |
|
|
|
2,496 |
|
|
|
2,301 |
|
|
|
1,175 |
|
|
|
895 |
|
|
|||
|
FFO (2) |
|
70 |
|
|
|
2,000 |
|
|
|
1,195 |
|
|
|
1,474 |
|
|
|
(830 |
) |
|
|
(3,769 |
) |
|
|||
|
减去:归因于 One Steuart Lane 的 FFO |
|
4,475 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,475 |
|
|
|||
|
Core FFO (2) |
$ |
4,545 |
|
|
$ |
2,000 |
|
|
$ |
1,195 |
|
|
$ |
1,474 |
|
|
$ |
(830 |
) |
|
$ |
706 |
|
|
- 24 -
|
|
未合并的合资企业——经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
截至2022年3月31日的三个月 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712 Fifth |
|
|
市场 |
|
|
55 秒 |
|
|
111 Sutter |
|
|
|
|
|
||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街 |
|
|
街 |
|
|
其他 (1) |
|
|
||||||
总收入 |
$ |
76,102 |
|
|
$ |
10,051 |
|
|
$ |
14,362 |
|
|
$ |
7,859 |
|
|
$ |
3,744 |
|
|
$ |
40,086 |
|
(2) |
||||
运营费用总额 |
|
42,508 |
|
|
|
5,879 |
|
|
|
6,505 |
|
|
|
2,926 |
|
|
|
1,886 |
|
|
|
25,312 |
|
(2) |
||||
净营业收入 (3) |
|
33,594 |
|
|
|
4,172 |
|
|
|
7,857 |
|
|
|
4,933 |
|
|
|
1,858 |
|
|
|
14,774 |
|
|
||||
折旧和摊销 |
|
(26,898 |
) |
|
|
(2,654 |
) |
|
|
(8,013 |
) |
|
|
(4,587 |
) |
|
|
(1,867 |
) |
|
|
(9,777 |
) |
|
||||
利息和其他损失,净额 |
|
(42 |
) |
|
|
(12 |
) |
|
|
(7 |
) |
|
|
(13 |
) |
|
|
(5 |
) |
|
|
(5 |
) |
|
||||
利息和债务支出 |
|
(17,598 |
) |
|
|
(2,672 |
) |
|
|
(3,360 |
) |
|
|
(1,857 |
) |
|
|
(1,571 |
) |
|
|
(8,138 |
) |
|
||||
所得税前亏损 |
|
(10,944 |
) |
|
|
(1,166 |
) |
|
|
(3,523 |
) |
|
|
(1,524 |
) |
|
|
(1,585 |
) |
|
|
(3,146 |
) |
|
||||
所得税支出 |
|
(29 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|
(22 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
|
||||
净亏损 |
$ |
(10,973 |
) |
|
$ |
(1,166 |
) |
|
$ |
(3,525 |
) |
|
$ |
(1,546 |
) |
|
$ |
(1,588 |
) |
|
$ |
(3,148 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
各种各样 |
|
|
||||||||||
|
净亏损 |
$ |
(5,621 |
) |
|
$ |
(583 |
) |
|
$ |
(2,363 |
) |
|
$ |
(676 |
) |
|
$ |
(778 |
) |
|
$ |
(1,221 |
) |
|
|||
|
减去:逐步上调基准调整 |
|
(75 |
) |
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
(72 |
) |
|
|||
|
减去:对收益净值的调整 |
|
583 |
|
|
|
583 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE 在净亏损中所占的份额 |
|
(5,113 |
) |
|
|
- |
|
|
|
(2,363 |
) |
|
|
(679 |
) |
|
|
(778 |
) |
|
|
(1,293 |
) |
|
|||
|
加:房地产折旧和摊销 |
|
10,201 |
|
|
|
1,327 |
|
|
|
5,369 |
|
|
|
2,025 |
|
|
|
915 |
|
|
|
565 |
|
|
|||
|
FFO (3) |
|
5,088 |
|
|
|
1,327 |
|
|
|
3,006 |
|
|
|
1,346 |
|
|
|
137 |
|
|
|
(728 |
) |
|
|||
|
增加:对收益净值的调整 |
|
(583 |
) |
|
|
(583 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
减去:归因于 One Steuart Lane 的 FFO |
|
1,262 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,262 |
|
|
|||
|
Core FFO (3) |
$ |
5,767 |
|
|
$ |
744 |
|
|
$ |
3,006 |
|
|
$ |
1,346 |
|
|
$ |
137 |
|
|
$ |
534 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合资伙伴的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
各种各样 |
|
|
||||||||||
|
净亏损 |
$ |
(5,352 |
) |
|
$ |
(583 |
) |
|
$ |
(1,162 |
) |
|
$ |
(870 |
) |
|
$ |
(810 |
) |
|
$ |
(1,927 |
) |
|
|||
|
加:房地产折旧和摊销 |
|
16,741 |
|
|
|
1,327 |
|
|
|
2,644 |
|
|
|
2,565 |
|
|
|
952 |
|
|
|
9,253 |
|
|
|||
|
FFO (3) |
|
11,389 |
|
|
|
744 |
|
|
|
1,482 |
|
|
|
1,695 |
|
|
|
142 |
|
|
|
7,326 |
|
|
|||
|
减去:归因于 One Steuart Lane 的 FFO |
|
2,287 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,287 |
|
|
|||
|
Core FFO (3) |
$ |
13,676 |
|
|
$ |
744 |
|
|
$ |
1,482 |
|
|
$ |
1,695 |
|
|
$ |
142 |
|
|
$ |
9,613 |
|
|
- 25 -
|
|
房地产相关基金-资产负债表 |
|
|
|
|
截至2023年3月31日 |
|
|
截至2023年3月31日 |
|
|
|
||||||||||
|
|
|
|
合并基金 |
|
|
|
|
|
|
||||||||||
|
|
|
|
总计 |
|
|
|
|
|
住宅 |
|
|
总计 |
|
|
|
||||
|
|
|
|
合并基金 |
|
|
基金 X |
|
|
发展基金 |
|
|
未合并资金 (1) |
|
|
|
||||
PGRE 所有权 |
|
|
|
13.0% |
|
|
7.4% |
|
|
各种各样 |
|
|
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
现金和现金等价物 |
$ |
53,802 |
|
|
$ |
402 |
|
|
$ |
53,400 |
|
|
$ |
29,689 |
|
|
|
||
|
账款和其他应收款 |
|
3,652 |
|
|
|
- |
|
|
|
3,652 |
|
|
|
- |
|
|
|
||
|
房地产相关基金投资 (2) |
|
108,176 |
|
|
|
108,176 |
|
|
|
- |
|
|
|
213,890 |
|
|
|
||
|
对未合并合资企业的投资 |
|
75,545 |
|
|
|
- |
|
|
|
75,545 |
|
(3) |
|
- |
|
|
|
||
|
其他资产 |
|
10,169 |
|
|
|
104 |
|
|
|
10,065 |
|
|
|
345 |
|
|
|
||
总资产 |
$ |
251,344 |
|
|
$ |
108,682 |
|
|
$ |
142,662 |
|
|
$ |
243,924 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
应付账款和应计费用 |
$ |
105 |
|
|
$ |
45 |
|
|
$ |
60 |
|
|
$ |
- |
|
|
|
||
|
其他负债 |
|
6,751 |
|
|
|
5 |
|
|
|
6,746 |
|
|
|
130 |
|
|
|
||
负债总额 |
|
6,856 |
|
|
|
50 |
|
|
|
6,806 |
|
|
|
130 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股权: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团公司股权 |
|
24,282 |
|
|
|
14,145 |
|
|
|
10,137 |
|
|
|
3,180 |
|
|
|
||
|
合资伙伴的股权 |
|
220,206 |
|
|
|
94,487 |
|
|
|
125,719 |
|
|
|
240,614 |
|
|
|
||
权益总额 |
|
244,488 |
|
|
|
108,632 |
|
|
|
135,856 |
|
|
|
243,794 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
251,344 |
|
|
$ |
108,682 |
|
|
$ |
142,662 |
|
|
$ |
243,924 |
|
|
|
- 26 -
|
|
房地产相关基金-资产负债表 |
(未经审计,以千计)
|
|
|
|
截至2022年12月31日 |
|
|
截至2022年12月31日 |
|
|
||||||||||
|
|
|
|
合并基金 |
|
|
|
|
|
||||||||||
|
|
|
|
总计 |
|
|
|
|
|
住宅 |
|
|
总计 |
|
|
||||
|
|
|
|
合并基金 |
|
|
基金 X |
|
|
发展基金 |
|
|
未合并资金 (1) |
|
|
||||
PGRE 所有权 |
|
|
|
13.0% |
|
|
7.4% |
|
|
各种各样 |
|
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
现金和现金等价物 |
$ |
3,551 |
|
|
$ |
199 |
|
|
$ |
3,352 |
|
|
$ |
29,076 |
|
|
||
|
账款和其他应收款 |
|
3,650 |
|
|
|
- |
|
|
|
3,650 |
|
|
|
- |
|
|
||
|
房地产相关基金投资 (2) |
|
105,369 |
|
|
|
105,369 |
|
|
|
- |
|
|
|
232,295 |
|
|
||
|
对未合并合资企业的投资 |
|
77,961 |
|
|
|
- |
|
|
|
77,961 |
|
(3) |
|
- |
|
|
||
|
其他资产 |
|
3,632 |
|
|
|
201 |
|
|
|
3,431 |
|
|
|
342 |
|
|
||
总资产 |
$ |
194,163 |
|
|
$ |
105,769 |
|
|
$ |
88,394 |
|
|
$ |
261,713 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
应付账款和应计费用 |
$ |
85 |
|
|
$ |
34 |
|
|
$ |
51 |
|
|
$ |
- |
|
|
||
|
其他负债 |
|
248 |
|
|
|
14 |
|
|
|
234 |
|
|
|
91 |
|
|
||
负债总额 |
|
333 |
|
|
|
48 |
|
|
|
285 |
|
|
|
91 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股权: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团公司股权 |
|
20,455 |
|
|
|
13,766 |
|
|
|
6,689 |
|
|
|
3,411 |
|
|
||
|
合资伙伴的股权 |
|
173,375 |
|
|
|
91,955 |
|
|
|
81,420 |
|
|
|
258,211 |
|
|
||
权益总额 |
|
193,830 |
|
|
|
105,721 |
|
|
|
88,109 |
|
|
|
261,622 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
194,163 |
|
|
$ |
105,769 |
|
|
$ |
88,394 |
|
|
$ |
261,713 |
|
|
- 27 -
|
|
房地产相关基金-经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2023年3月31日的三个月 |
|
|
截至2023年3月31日的三个月 |
|
||||||||||
|
|
|
|
合并基金 |
|
|
|
|
||||||||||
|
|
|
|
总计 |
|
|
|
|
|
住宅 |
|
|
总计 |
|
||||
|
|
|
|
合并基金 |
|
|
基金 X (1) |
|
|
发展基金 |
|
|
未合并资金 (2) |
|
||||
房地产相关基金投资的收益(亏损) |
$ |
3,550 |
|
|
$ |
3,550 |
|
|
$ |
- |
|
|
$ |
(13,828 |
) |
|||
未合并合资企业的亏损 |
|
(2,416 |
) |
|
|
- |
|
|
|
(2,416 |
) |
|
|
- |
|
|||
利息和其他收入,净额 |
|
163 |
|
|
|
- |
|
|
|
163 |
|
|
|
- |
|
|||
所得税前收入(亏损) |
|
1,297 |
|
|
|
3,550 |
|
|
|
(2,253 |
) |
|
|
(13,828 |
) |
|||
所得税支出 |
|
(1 |
) |
|
|
- |
|
|
|
(1 |
) |
|
|
- |
|
|||
净收益(亏损) |
$ |
1,296 |
|
|
$ |
3,550 |
|
|
$ |
(2,254 |
) |
|
$ |
(13,828 |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
总计 |
|
|||||||
|
净收益(亏损) |
$ |
202 |
|
|
$ |
462 |
|
|
$ |
(260 |
) |
|
$ |
(178 |
) |
||
|
加:管理费收入 |
|
271 |
|
|
|
271 |
|
|
|
- |
|
|
|
- |
|
||
|
PGRE 在净收益(亏损)中所占的份额 |
|
473 |
|
|
|
733 |
|
|
|
(260 |
) |
|
|
(178 |
) |
||
|
加:房地产折旧和摊销 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
||
|
FFO (3) |
|
473 |
|
|
|
733 |
|
|
|
(260 |
) |
|
|
(178 |
) |
||
|
减去:归因于 One Steuart Lane 的 FFO |
|
179 |
|
|
|
- |
|
|
|
179 |
|
|
|
- |
|
||
|
减去:来自的已实现和未实现亏损 |
|
144 |
|
|
|
144 |
|
|
|
- |
|
|
|
224 |
|
||
|
Core FFO (3) |
$ |
796 |
|
|
$ |
877 |
|
|
$ |
(81 |
) |
|
$ |
46 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
合资伙伴的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
总计 |
|
|||||||
|
净收益(亏损) |
$ |
1,094 |
|
|
$ |
3,088 |
|
|
$ |
(1,994 |
) |
|
$ |
(13,650 |
) |
||
|
减去:管理费支出 |
|
(271 |
) |
|
|
(271 |
) |
|
|
- |
|
|
|
- |
|
||
|
归属于合资企业的净收益(亏损) |
|
823 |
|
|
|
2,817 |
|
|
|
(1,994 |
) |
|
|
(13,650 |
) |
||
|
加:房地产折旧和摊销 |
|
7 |
|
|
|
- |
|
|
|
7 |
|
|
|
- |
|
||
|
FFO (3) |
|
830 |
|
|
|
2,817 |
|
|
|
(1,987 |
) |
|
|
(13,650 |
) |
||
|
减去:归因于 One Steuart Lane 的 FFO |
|
2,230 |
|
|
|
- |
|
|
|
2,230 |
|
|
|
- |
|
||
|
减去:来自的已实现和未实现亏损 |
|
967 |
|
|
|
967 |
|
|
|
- |
|
|
|
17,178 |
|
||
|
Core FFO (3) |
$ |
4,027 |
|
|
$ |
3,784 |
|
|
$ |
243 |
|
|
$ |
3,528 |
|
- 28 -
|
|
房地产相关基金-经营业绩 |
|
|
|
|
三个月已结束 |
|
|
截至2022年3月31日的三个月 |
|
|
||||||||||
|
|
|
|
|
|
|
总计 |
|
|
|
|
|
|
|
|
||||
|
|
|
|
合并基金 (1) |
|
|
未合并的资金 |
|
|
基金 X |
|
|
其他 (2) |
|
|
||||
房地产相关基金投资的收入 |
$ |
- |
|
|
$ |
2,503 |
|
|
$ |
1,982 |
|
|
$ |
521 |
|
|
|||
未合并合资企业的亏损 |
|
(1,269 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
利息和其他收入,净额 |
|
106 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
所得税前(亏损)收入 |
|
(1,163 |
) |
|
|
2,503 |
|
|
|
1,982 |
|
|
|
521 |
|
|
|||
所得税支出 |
|
(2 |
) |
|
|
- |
|
|
|
|
|
|
- |
|
|
||||
净(亏损)收入 |
$ |
(1,165 |
) |
|
$ |
2,503 |
|
|
$ |
1,982 |
|
|
$ |
521 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
7.4% |
|
|
总计 |
|
|
8.2% |
|
|
7.5% |
|
|
|||||||
|
净(亏损)收入 |
$ |
(149 |
) |
|
$ |
170 |
|
|
$ |
163 |
|
|
$ |
7 |
|
|
||
|
加:房地产折旧和摊销 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
FFO (3) |
|
(149 |
) |
|
|
170 |
|
|
|
163 |
|
|
|
7 |
|
|
||
|
减去:归因于 One Steuart Lane 的 FFO |
|
94 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
减去:来自的已实现和未实现亏损 |
|
- |
|
|
|
47 |
|
|
|
21 |
|
|
|
26 |
|
|
||
|
Core FFO (3) |
$ |
(55 |
) |
|
$ |
217 |
|
|
$ |
184 |
|
|
$ |
33 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
合资伙伴的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
92.6% |
|
|
总计 |
|
|
91.8% |
|
|
92.5% |
|
|
|||||||
|
净(亏损)收入 |
$ |
(1,016 |
) |
|
$ |
2,333 |
|
|
$ |
1,819 |
|
|
$ |
514 |
|
|
||
|
减去:管理费支出 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
归属于合资企业的净(亏损)收益 |
|
(1,016 |
) |
|
|
2,333 |
|
|
|
1,819 |
|
|
|
514 |
|
|
||
|
加:房地产折旧和摊销 |
|
7 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
FFO (3) |
|
(1,009 |
) |
|
|
2,333 |
|
|
|
1,819 |
|
|
|
514 |
|
|
||
|
减去:归因于 One Steuart Lane 的 FFO |
|
1,168 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
减去:来自的已实现和未实现亏损 |
|
- |
|
|
|
2,215 |
|
|
|
188 |
|
|
|
2,027 |
|
|
||
|
Core FFO (3) |
$ |
159 |
|
|
$ |
4,548 |
|
|
$ |
2,007 |
|
|
$ |
2,541 |
|
|
- 29 -
|
|
资本结构 |
(未经审计,以千计,股份、单位和每股金额除外)
|
|
|
|
|
|
|
|
|
截至2023年3月31日 |
|
|
债务: |
|
|
|||||||||
|
合并债务: |
|
|
||||||||
|
|
应付票据和抵押贷款 (1) |
$ |
3,858,000 |
|
||||||
|
|
循环信贷额度 |
|
- |
|
||||||
|
|
|
|
|
|
|
|
|
|
3,858,000 |
|
|
减去: |
|
|
||||||||
|
|
非控股权益在合并债务中的份额 (2) |
|
(810,335 |
) |
||||||
|
添加: |
|
|
||||||||
|
|
PGRE 在未合并合资债务中的份额 (3) |
|
625,324 |
|
||||||
|
PGRE 在总债务中所占的份额 (4) |
|
3,672,989 |
|
|
|
|
|
|
股票/单位 |
|
|
截至的股价 |
|
|
|
|
|||
股权: |
杰出 |
|
|
2023年3月31日 |
|
|
|
|
|||||||
|
普通股 |
|
217,211,716 |
|
|
$ |
4.56 |
|
|
|
990,485 |
|
|||
|
运营合作伙伴单位 |
|
15,212,454 |
|
|
|
4.56 |
|
|
|
69,369 |
|
|||
|
权益总额 |
|
232,424,170 |
|
|
|
4.56 |
|
|
|
1,059,854 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
总市值 |
$ |
4,732,843 |
|
- 30 -
|
|
债务分析 |
(未经审计,以千计)
|
|
|
|
|
债务总额 |
|
|
|
|
固定利率债务 |
|
|
|
|
浮动利率债务 |
|
|
|||||||||||||||
合并债务: |
金额 |
|
|
费率 |
|
|
|
|
金额 |
|
|
费率 |
|
|
|
|
金额 |
|
|
费率 |
|
|
||||||||||
|
1633 百老汇 |
$ |
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 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
市场广场一号 |
|
975,000 |
|
|
|
4.03 |
% |
|
|
|
|
975,000 |
|
|
|
4.03 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
米申街 300 号 |
|
273,000 |
|
|
|
3.65 |
% |
|
|
|
|
273,000 |
|
|
|
3.65 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
循环信贷额度 |
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
|
|
- |
|
|
|||
合并债务总额 |
|
3,858,000 |
|
|
|
3.58 |
% |
|
|
|
|
3,498,000 |
|
|
|
3.37 |
% |
|
|
|
|
360,000 |
|
|
|
5.56 |
% |
|
||||
非控股权益份额 |
|
(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 |
|
411,580 |
|
|
|
3.14 |
% |
|
|
|
|
402,000 |
|
|
|
3.07 |
% |
|
|
|
|
9,580 |
|
|
|
6.16 |
% |
|
|||
|
第二街 55 号 |
|
187,500 |
|
|
|
3.88 |
% |
|
|
|
|
187,500 |
|
|
|
3.88 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
萨特街 111 号 |
|
158,771 |
|
|
|
6.82 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
158,771 |
|
|
|
6.82 |
% |
|
|||
|
1600 百老汇 |
|
98,000 |
|
|
|
3.45 |
% |
|
|
|
|
98,000 |
|
|
|
3.45 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
60 华尔街 |
|
575,000 |
|
|
|
5.95 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
575,000 |
|
|
|
5.95 |
% |
|
|||
|
德国奥德中心 |
|
13,409 |
|
|
|
3.80 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
13,409 |
|
|
|
3.80 |
% |
|
|||
未合并债务总额 |
|
1,744,260 |
|
|
|
4.55 |
% |
|
|
|
|
987,500 |
|
|
|
3.36 |
% |
|
|
|
|
756,760 |
|
|
|
6.10 |
% |
|
||||
合资伙伴的份额 |
|
(1,118,936 |
) |
|
|
4.91 |
% |
|
|
|
|
(476,475 |
) |
|
|
3.42 |
% |
|
|
|
|
(642,461 |
) |
|
|
6.02 |
% |
|
||||
PGRE 在未合并债务中的份额 |
$ |
625,324 |
|
|
|
3.89 |
% |
|
|
|
$ |
511,025 |
|
|
|
3.30 |
% |
|
|
|
$ |
114,299 |
|
|
|
6.53 |
% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE 在总债务中所占的份额 (1) |
$ |
3,672,989 |
|
|
|
3.58 |
% |
|
|
|
$ |
3,198,690 |
|
|
|
3.26 |
% |
|
|
|
$ |
474,299 |
|
|
|
5.80 |
% |
|
循环信贷额度契约:(2) |
必需 |
|
实际的 |
|
|
|
债务构成(按PGRE的份额计算): |
金额 |
|
|
% |
|
|
||||||||
|
总负债/总资产 |
低于 60% |
|
44.9 |
% |
|
|
固定利率债务: |
|
|
|
|
|
|
|||||||
|
有担保债务/总资产 |
小于 50% |
|
44.9 |
% |
|
|
|
合并固定利率债务 |
$ |
2,687,665 |
|
|
|
|
|
|||||
|
固定费用保险 |
大于 1.5 倍 |
3.27x |
|
|
|
|
未合并的固定利率债务 |
|
511,025 |
|
|
|
|
|
||||||
|
无抵押债务/未抵押资产 |
低于 60% |
|
0.0 |
% |
|
|
|
PGRE 在固定利率债务中的份额 |
|
3,198,690 |
|
|
|
87.1 |
% |
|
||||
|
未支配利息保障 |
大于 1.75 倍 |
47.06x |
|
|
|
浮动利率债务: |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
合并浮动利率债务 |
|
360,000 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
未合并浮动利率债务 |
|
114,299 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
PGRE 在浮动利率债务中的份额 |
|
474,299 |
|
|
|
12.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PGRE 在总债务中所占的份额 (2) |
$ |
3,672,989 |
|
|
|
100.0 |
% |
|
- 31 -
|
|
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 |
|
|||||||||||
|
米申街 300 号 |
$ |
273,000 |
|
(1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
273,000 |
|
|||
|
市场广场一号 |
|
- |
|
|
|
975,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
975,000 |
|
|||
|
西 52 街 31 号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|||
|
美洲大道 1301 号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|||
|
1633 百老汇 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,250,000 |
|
|
|
1,250,000 |
|
|||
|
循环信贷额度 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|||
合并债务总额 |
|
273,000 |
|
|
|
975,000 |
|
|
|
- |
|
|
|
1,360,000 |
|
|
|
- |
|
|
|
1,250,000 |
|
|
|
3,858,000 |
|
||||
非控股权益份额 |
|
(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: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
60 华尔街 |
$ |
- |
|
|
$ |
575,000 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
575,000 |
|
|||
|
萨特街 111 号 |
|
- |
|
|
|
158,771 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
158,771 |
|
|||
|
市场中心 |
|
- |
|
|
|
- |
|
|
|
411,580 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
411,580 |
|
|||
|
第二街 55 号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
187,500 |
|
|
|
- |
|
|
|
- |
|
|
|
187,500 |
|
|||
|
第五大道 712 号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300,000 |
|
|
|
- |
|
|
|
300,000 |
|
|||
|
德国奥德中心 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
13,409 |
|
|
|
13,409 |
|
|||
|
1600 百老汇 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
98,000 |
|
|
|
98,000 |
|
|||
未合并债务总额 |
|
- |
|
|
|
733,771 |
|
|
|
411,580 |
|
|
|
187,500 |
|
|
|
300,000 |
|
|
|
111,409 |
|
|
|
1,744,260 |
|
||||
合资伙伴的份额 |
|
- |
|
|
|
(627,165 |
) |
|
|
(135,821 |
) |
|
|
(104,831 |
) |
|
|
(150,000 |
) |
|
|
(101,119 |
) |
|
|
(1,118,936 |
) |
||||
PGRE 在未合并债务中的份额 |
$ |
- |
|
|
$ |
106,606 |
|
|
$ |
275,759 |
|
|
$ |
82,669 |
|
|
$ |
150,000 |
|
|
$ |
10,290 |
|
|
$ |
625,324 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE 在总债务中所占的份额 (2) |
$ |
84,903 |
|
|
$ |
584,356 |
|
|
$ |
275,759 |
|
|
$ |
1,442,669 |
|
|
$ |
150,000 |
|
|
$ |
1,135,302 |
|
|
$ |
3,672,989 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
加权平均汇率 |
|
3.65 |
% |
|
|
4.50 |
% |
|
|
3.14 |
% |
|
|
3.78 |
% |
|
|
3.39 |
% |
|
|
2.99 |
% |
|
|
3.58 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
到期债务的百分比 |
|
2.3 |
% |
|
|
15.9 |
% |
|
|
7.5 |
% |
|
|
39.3 |
% |
|
|
4.1 |
% |
|
|
30.9 |
% |
|
|
100.0 |
% |
- 32 -
|
|
投资组合摘要—纽约 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
|
|
|
|
|
|
|
|
|
年化租金 (1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
Per |
|
|
在 |
|
|
OUT of |
|
|
|
|
|
|
||||||||
财产 |
|
所有权 |
|
|
已出租 (1) |
|
|
被占领 (1) |
|
|
金额 |
|
|
平方英尺 (2) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|
主要租户 |
||||||||||
1633 百老汇 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
90.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
$ |
183,252 |
|
|
$ |
80.94 |
|
|
|
2,272,771 |
|
|
|
- |
|
|
|
2,272,771 |
|
|
安联、摩根士丹利、华纳音乐集团、中国工商银行、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Showtime Networks、新山资本、MongoDB |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bleacher Report、Kasowitz、Benson、Torres & Friedman |
||||||||||
|
零售/剧院 |
|
90.0 |
% |
|
|
96.6 |
% |
|
|
96.6 |
% |
|
|
10,861 |
|
|
|
65.63 |
|
|
|
253,609 |
|
|
|
- |
|
|
|
253,609 |
|
|
格什温剧院、Thespian Theatre、Equinox、鼎泰丰 |
||
|
|
|
|
|
90.0 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
194,113 |
|
|
|
80.57 |
|
|
|
2,526,380 |
|
|
|
- |
|
|
|
2,526,380 |
|
|
|
美洲大道 1301 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
79.5 |
% |
|
|
70.0 |
% |
|
|
99,525 |
|
|
|
84.90 |
|
|
|
1,695,600 |
|
|
|
- |
|
|
|
1,695,600 |
|
|
法国农业信贷银行、诺顿·罗斯·富布赖特、康雷兹尼克 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
瑞士再保险、橡树资本、ArentFox Schiff、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O'Melveny & Myers,SVB Securities |
||||||||
|
零售/便利中心 |
|
100.0 |
% |
|
|
89.8 |
% |
|
|
89.8 |
% |
|
|
2,556 |
|
|
|
183.52 |
|
|
|
50,722 |
|
|
|
- |
|
|
|
50,722 |
|
|
Ocean Prime、 |
||
|
|
|
|
|
100.0 |
% |
|
|
79.8 |
% |
|
|
70.6 |
% |
|
|
102,081 |
|
|
|
85.96 |
|
|
|
1,746,322 |
|
|
|
- |
|
|
|
1,746,322 |
|
|
|
1325 美洲大道 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
94.3 |
% |
|
|
94.3 |
% |
|
|
51,130 |
|
|
|
68.66 |
|
|
|
810,314 |
|
|
|
- |
|
|
|
810,314 |
|
|
McGraw Hill、Olshan Frome Wolosky、Hilton、Evercore |
||
|
零售 |
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,423 |
|
|
|
86.68 |
|
|
|
15,609 |
|
|
|
- |
|
|
|
15,609 |
|
|
La Grande Boucher |
||
|
|
|
|
|
100.0 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
52,553 |
|
|
|
68.95 |
|
|
|
825,923 |
|
|
|
- |
|
|
|
825,923 |
|
|
|
西 52 街 31 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
96.4 |
% |
|
|
92.8 |
% |
|
|
64,324 |
|
|
|
93.45 |
|
|
|
742,139 |
|
|
|
- |
|
|
|
742,139 |
|
|
Clifford Chance、Pilsbury Winthrop Shaw Pittman |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centerview Partners、Bracewell、Providen |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
威尔逊·桑西尼 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
97.8 |
% |
|
|
97.8 |
% |
|
|
4,875 |
|
|
|
109.61 |
|
|
|
25,913 |
|
|
|
- |
|
|
|
25,913 |
|
|
Fogo De Chao,现代艺术博物馆设计商店 |
||
|
|
|
|
|
100.0 |
% |
|
|
96.4 |
% |
|
|
93.0 |
% |
|
|
69,199 |
|
|
|
94.03 |
|
|
|
768,052 |
|
|
|
- |
|
|
|
768,052 |
|
|
|
第三大道 900 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
100.0 |
% |
|
|
78.6 |
% |
|
|
78.6 |
% |
|
|
31,907 |
|
|
|
70.84 |
|
|
|
575,084 |
|
|
|
- |
|
|
|
575,084 |
|
|
高盛、资生堂、Tannenbaum Helpern Syracuse 和 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hirschtritt,Littler Mendelson |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
81.7 |
% |
|
|
81.7 |
% |
|
|
1,302 |
|
|
|
97.31 |
|
|
|
16,144 |
|
|
|
- |
|
|
|
16,144 |
|
|
美国银行 |
||
|
|
|
|
|
100.0 |
% |
|
|
78.7 |
% |
|
|
78.7 |
% |
|
|
33,209 |
|
|
|
71.59 |
|
|
|
591,228 |
|
|
|
- |
|
|
|
591,228 |
|
|
|
第五大道 712 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
50.0 |
% |
|
|
82.8 |
% |
|
|
77.2 |
% |
|
|
42,464 |
|
|
|
120.22 |
|
|
|
457,580 |
|
|
|
- |
|
|
|
457,580 |
|
|
CVC Advisors、abrdn、OMI Management、River |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
百达资产管理 |
||||||||||
|
零售 |
|
50.0 |
% |
|
|
20.9 |
% |
|
|
20.9 |
% |
|
|
7,883 |
|
|
|
437.43 |
|
|
|
85,917 |
|
|
|
- |
|
|
|
85,917 |
|
|
哈里·温斯顿 |
||
|
|
|
|
|
50.0 |
% |
|
|
73.0 |
% |
|
|
68.3 |
% |
|
|
50,347 |
|
|
|
135.54 |
|
|
|
543,497 |
|
|
|
- |
|
|
|
543,497 |
|
|
|
1600 百老汇 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
零售 |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
10,302 |
|
|
|
304.50 |
|
|
|
25,693 |
|
|
|
- |
|
|
|
25,693 |
|
|
M&M 的世界 |
||
华尔街 60 号 (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
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/加权平均值 |
|
89.9 |
% |
|
|
86.9 |
% |
|
$ |
511,804 |
|
|
$ |
85.59 |
|
|
|
7,027,095 |
|
|
|
1,625,483 |
|
|
|
8,652,578 |
|
|
|
||||||
|
PGRE 的份额 |
|
|
|
90.2 |
% |
|
|
87.1 |
% |
|
$ |
457,868 |
|
|
$ |
83.13 |
|
|
|
6,479,405 |
|
|
|
81,437 |
|
|
|
6,560,842 |
|
|
|
- 33 -
|
|
投资组合摘要—旧金山 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
|
|
|
|
|
|
|
|
|
年化租金 (1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
Per |
|
|
在 |
|
|
OUT of |
|
|
|
|
|
|
||||||||
财产 |
|
所有权 |
|
|
已出租 (1) |
|
|
被占领 (1) |
|
|
金额 |
|
|
平方英尺 (2) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|
主要租户 |
||||||||||
市场广场一号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
49.0 |
% |
|
|
96.6 |
% |
|
|
95.2 |
% |
|
$ |
158,974 |
|
|
$ |
107.72 |
|
|
|
1,555,130 |
|
|
|
- |
|
|
|
1,555,130 |
|
|
谷歌、摩根刘易斯和博基乌斯、Visa |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
资本集团、Autodesk、花旗集团、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
杜安·莫里斯、托马斯·布拉沃、PJT Partners |
||||||||||
|
零售 |
|
49.0 |
% |
|
|
74.2 |
% |
|
|
74.2 |
% |
|
|
5,283 |
|
|
|
81.40 |
|
|
|
53,285 |
|
|
|
- |
|
|
|
53,285 |
|
|
星巴克、STK 牛排馆、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一号市场餐厅 |
||||||||
|
|
|
|
|
49.0 |
% |
|
|
95.8 |
% |
|
|
94.5 |
% |
|
|
164,257 |
|
|
|
107.06 |
|
|
|
1,608,415 |
|
|
|
- |
|
|
|
1,608,415 |
|
|
|
市场中心 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
67.0 |
% |
|
|
79.5 |
% |
|
|
79.5 |
% |
|
|
53,696 |
|
|
|
91.66 |
|
|
|
738,220 |
|
|
|
- |
|
|
|
738,220 |
|
|
优步、Mindspace、交通银行、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crowe、Mayer Brown、Raymon James、Waymo |
||||||||||
|
零售 |
|
67.0 |
% |
|
|
66.2 |
% |
|
|
66.2 |
% |
|
|
613 |
|
|
|
109.81 |
|
|
|
6,156 |
|
|
|
- |
|
|
|
6,156 |
|
|
亚马逊 |
||
|
|
|
|
|
67.0 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
54,309 |
|
|
|
91.78 |
|
|
|
744,376 |
|
|
|
- |
|
|
|
744,376 |
|
|
|
米申街 300 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
31.1 |
% |
|
|
80.9 |
% |
|
|
80.9 |
% |
|
|
46,959 |
|
|
|
96.26 |
|
|
|
605,662 |
|
|
|
- |
|
|
|
605,662 |
|
|
Autodesk、Glassdoor、Inst |
||
|
零售 |
|
31.1 |
% |
|
|
88.5 |
% |
|
|
88.5 |
% |
|
|
2,945 |
|
|
|
66.34 |
|
|
|
49,172 |
|
|
|
- |
|
|
|
49,172 |
|
|
春分 |
||
|
|
|
|
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
49,904 |
|
|
|
93.82 |
|
|
|
654,834 |
|
|
|
- |
|
|
|
654,834 |
|
|
|
前街一号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
97.2 |
% |
|
|
96.1 |
% |
|
|
56,663 |
|
|
|
93.33 |
|
|
|
633,262 |
|
|
|
- |
|
|
|
633,262 |
|
|
第一共和国、Coinbase、仲量联行、信诺 |
||
|
零售 |
|
100.0 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
1,212 |
|
|
|
92.83 |
|
|
|
14,773 |
|
|
|
- |
|
|
|
14,773 |
|
|
第一共和国 |
||
|
|
|
|
|
100.0 |
% |
|
|
97.0 |
% |
|
|
95.8 |
% |
|
|
57,875 |
|
|
|
93.32 |
|
|
|
648,035 |
|
|
|
- |
|
|
|
648,035 |
|
|
|
第二街 55 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
44.1 |
% |
|
|
85.7 |
% |
|
|
85.7 |
% |
|
|
26,642 |
|
|
|
84.17 |
|
|
|
370,319 |
|
|
|
- |
|
|
|
370,319 |
|
|
毕马威会计师事务所、Intercom、Rippling、UKG |
||
|
零售 |
|
44.1 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
903 |
|
|
|
111.06 |
|
|
|
7,480 |
|
|
|
- |
|
|
|
7,480 |
|
|
萨特西湾医疗,Bluestone Lane |
||
|
|
|
|
|
44.1 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
27,545 |
|
|
|
84.79 |
|
|
|
377,799 |
|
|
|
- |
|
|
|
377,799 |
|
|
|
萨特街 111 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
49.0 |
% |
|
|
53.5 |
% |
|
|
53.5 |
% |
|
|
11,638 |
|
|
|
89.14 |
|
|
|
248,821 |
|
|
|
- |
|
|
|
248,821 |
|
|
Turo,自然资源保护委员会 |
||
|
零售 |
|
49.0 |
% |
|
|
77.6 |
% |
|
|
77.6 |
% |
|
|
1,541 |
|
|
|
67.59 |
|
|
|
29,249 |
|
|
|
- |
|
|
|
29,249 |
|
|
24 小时健身 |
||
|
|
|
|
|
49.0 |
% |
|
|
56.0 |
% |
|
|
56.0 |
% |
|
|
13,179 |
|
|
|
85.93 |
|
|
|
278,070 |
|
|
|
- |
|
|
|
278,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
小计/加权平均值 |
|
87.5 |
% |
|
|
86.9 |
% |
|
$ |
367,069 |
|
|
$ |
97.68 |
|
|
|
4,311,529 |
|
|
|
- |
|
|
|
4,311,529 |
|
|
|
||||||
|
PGRE 的份额 |
|
|
|
88.7 |
% |
|
|
87.9 |
% |
|
$ |
208,873 |
|
|
$ |
97.01 |
|
|
|
2,441,406 |
|
|
|
- |
|
|
|
2,441,406 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
总计 /加权平均值 |
|
|
|
89.0 |
% |
|
|
86.9 |
% |
|
$ |
878,873 |
|
|
$ |
90.31 |
|
|
|
11,338,624 |
|
|
|
1,625,483 |
|
|
|
12,964,107 |
|
|
|
|||||
PGRE 的份额 |
|
|
|
89.8 |
% |
|
|
87.3 |
% |
|
$ |
666,741 |
|
|
$ |
87.08 |
|
|
|
8,920,811 |
|
|
|
81,437 |
|
|
|
9,002,248 |
|
|
|
- 34 -
|
|
同一家门店租赁的入住率 |
(未经审计)
|
|
|
|
|
|
截至2023年3月31日 |
|
|
截至2022年12月31日 |
|
|
变化 |
||||||||||||||
|
|
|
派拉蒙 |
|
|
|
|
|
同一家商店 |
|
|
|
|
|
同一家商店 |
|
|
同一家商店 |
||||||||
财产 |
|
所有权 |
|
|
已租用% (1) |
|
|
已租用% (1) |
|
|
已租用% (1) |
|
|
已租用% (1) |
|
|
已租用% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
纽约: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
1633 百老汇 |
|
90.0 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
- |
% |
|
||
美洲大道 1301 号 |
|
100.0 |
% |
|
|
79.8 |
% |
|
|
79.8 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
(8.3 |
%) |
|
||
美洲大道 1325 号 |
|
100.0 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
- |
% |
|
||
西 52 街 31 号 |
|
100.0 |
% |
|
|
96.4 |
% |
|
|
96.4 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
3.4 |
% |
|
||
第三大道 900 号 |
|
100.0 |
% |
|
|
78.7 |
% |
|
|
78.7 |
% |
|
|
79.3 |
% |
|
|
79.3 |
% |
|
|
(0.6 |
%) |
|
||
第五大道 712 号 |
|
50.0 |
% |
|
|
73.0 |
% |
|
|
73.0 |
% |
|
|
73.9 |
% |
|
|
73.9 |
% |
|
|
(0.9 |
%) |
|
||
1600 百老汇 |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
- |
% |
|
||
华尔街 60 号 (2) |
|
5.0 |
% |
|
不适用 |
|
|
不适用 |
|
|
不适用 |
|
|
不适用 |
|
|
|
- |
% |
|
||||||
加权平均值 |
|
|
|
|
89.9 |
% |
|
|
89.9 |
% |
|
|
91.7 |
% |
|
|
91.7 |
% |
|
|
(1.8 |
%) |
|
|||
PGRE 的份额 |
|
|
|
|
90.2 |
% |
|
|
90.2 |
% |
|
|
92.1 |
% |
|
|
92.1 |
% |
|
|
(1.9 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
旧金山: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
市场广场一号 |
|
49.0 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
- |
% |
|
||
市场中心 |
|
67.0 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
- |
% |
|
||
米申街 300 号 |
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
- |
% |
|
||
前街一号 |
|
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 |
% |
|
|
56.0 |
% |
|
|
56.0 |
% |
|
|
59.4 |
% |
|
|
59.4 |
% |
|
|
(3.4 |
%) |
|
||
加权平均值 |
|
|
|
|
87.5 |
% |
|
|
87.5 |
% |
|
|
87.8 |
% |
|
|
87.8 |
% |
|
|
(0.3 |
%) |
|
|||
PGRE 的份额 |
|
|
|
|
88.7 |
% |
|
|
88.7 |
% |
|
|
88.9 |
% |
|
|
88.9 |
% |
|
|
(0.2 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
加权平均值 |
|
|
|
|
89.0 |
% |
|
|
89.0 |
% |
|
|
90.2 |
% |
|
|
90.2 |
% |
|
|
(1.2 |
%) |
|
|||
PGRE 的份额 |
|
|
|
|
89.8 |
% |
|
|
89.8 |
% |
|
|
91.3 |
% |
|
|
91.3 |
% |
|
|
(1.5 |
%) |
|
- 35 -
|
|
顶级租户和行业多元化 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
|
|
|
|
|
|
|
PGRE 的份额 |
|
||||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
总计 |
|
|
年化租金 (1) |
|
|
% 的 |
|
||||||||
十大租户: |
|
|
租赁 |
|
平方英尺 |
|
|
平方英尺 |
|
|
|
|
|
每平方英尺 |
|
|
按年计算 |
|
||||||||
截至2023年3月31日 |
财产 |
|
到期 |
|
被占领 (2) |
|
|
被占领 (2) |
|
|
金额 |
|
|
足部 (2) |
|
|
租金 |
|
||||||||
|
第一共和国银行 (3) |
前街一号 |
|
2025 年 6 月 |
|
|
250,459 |
|
|
|
250,459 |
|
|
$ |
21,499 |
|
|
$ |
85.54 |
|
|
|
3.2 |
% |
||
|
|
|
|
|
|
2029 年 12 月 |
|
|
76,999 |
|
|
|
76,999 |
|
|
|
7,795 |
|
|
|
101.24 |
|
|
|
1.2 |
% |
|
|
|
|
|
|
2030 年 12 月 |
|
|
25,157 |
|
|
|
25,157 |
|
|
|
2,323 |
|
|
|
91.82 |
|
|
|
0.3 |
% |
|
|
|
|
|
|
2032 年 12 月 |
|
|
108,111 |
|
|
|
108,111 |
|
|
|
11,372 |
|
|
|
105.19 |
|
|
|
1.7 |
% |
|
|
|
|
|
|
|
|
|
460,726 |
|
|
|
460,726 |
|
|
|
42,989 |
|
|
|
93.11 |
|
|
|
6.4 |
% |
|
Clifford Chance L |
西 52 街 31 号 |
|
2024 年 6 月 |
|
|
328,543 |
|
(4) |
|
328,543 |
|
(4) |
|
29,839 |
|
|
|
90.81 |
|
|
|
4.5 |
% |
||
|
安联环球投资有限责任公司 |
1633 百老汇 |
|
2031 年 1 月 |
|
|
320,911 |
|
|
|
288,823 |
|
|
|
28,351 |
|
|
|
98.16 |
|
|
|
4.3 |
% |
||
|
诺顿·罗斯·富布赖特 |
美洲大道 1301 号 |
|
Mar-2032 |
|
|
111,589 |
|
|
|
111,589 |
|
|
|
10,206 |
|
|
|
91.46 |
|
|
|
1.5 |
% |
||
|
|
|
|
|
|
2034 年 9 月 |
|
|
179,286 |
|
|
|
179,286 |
|
|
|
17,716 |
|
|
|
94.56 |
|
|
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
290,875 |
|
|
|
290,875 |
|
|
|
27,922 |
|
|
|
93.37 |
|
|
|
4.2 |
% |
|
摩根士丹利公司 |
1633 百老汇 |
|
Mar-2032 |
|
|
260,829 |
|
|
|
234,749 |
|
|
|
19,757 |
|
|
|
84.16 |
|
|
|
3.0 |
% |
||
|
WMG 收购公司 |
1633 百老汇 |
|
2029 年 7 月 |
|
|
288,250 |
|
|
|
259,428 |
|
|
|
17,866 |
|
|
|
68.24 |
|
|
|
2.7 |
% |
||
|
|
(华纳音乐集团) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Showtime 网络有限公司 |
1633 百老汇 |
|
2026 年 1 月 |
|
|
253,196 |
|
|
|
227,879 |
|
|
|
17,040 |
|
|
|
73.24 |
|
|
|
2.6 |
% |
||
|
谷歌公司 |
市场广场一号 |
|
2025 年 4 月 |
|
|
339,833 |
|
|
|
166,518 |
|
|
|
16,226 |
|
|
|
97.03 |
|
|
|
2.4 |
% |
||
|
卡索维茨·本森·托雷斯 |
1633 百老汇 |
|
Mar-2037 |
|
|
203,394 |
|
|
|
183,057 |
|
|
|
14,646 |
|
|
|
80.01 |
|
|
|
2.2 |
% |
||
|
优步科技公司 |
市场中心 |
|
2023 年 7 月 |
|
|
234,783 |
|
(5) |
|
157,305 |
|
(5) |
|
14,331 |
|
|
|
91.10 |
|
|
|
2.1 |
% |
|
|
|
|
|
|
PGRE 的份额 |
|
|||||||||||||
行业多元化: |
平方英尺 |
|
|
占据的百分比 |
|
|
按年计算 |
|
|
% 的 |
|
|||||||||
截至2023年3月31日 |
被占领 |
|
|
平方英尺 |
|
|
出租 (1) |
|
|
年化租金 |
|
|||||||||
|
法律服务 |
|
|
1,715,207 |
|
|
|
22.0 |
% |
|
$ |
152,167 |
|
|
|
22.8 |
% |
|||
|
科技与媒体 |
|
|
1,681,331 |
|
|
|
21.5 |
% |
|
|
139,377 |
|
|
|
20.9 |
% |
|||
|
金融服务-商业和投资银行 |
|
|
1,418,981 |
|
|
|
18.2 |
% |
|
|
121,627 |
|
|
|
18.2 |
% |
|||
|
金融服务,其他 |
|
|
1,112,514 |
|
|
|
14.3 |
% |
|
|
105,646 |
|
|
|
15.9 |
% |
|||
|
保险 |
|
|
437,152 |
|
|
|
5.6 |
% |
|
|
41,591 |
|
|
|
6.2 |
% |
|||
|
零售 |
|
|
166,737 |
|
|
|
2.1 |
% |
|
|
18,241 |
|
|
|
2.7 |
% |
|||
|
旅行和休闲 |
|
|
206,823 |
|
|
|
2.7 |
% |
|
|
13,803 |
|
|
|
2.1 |
% |
|||
|
消费品 |
|
|
121,732 |
|
|
|
1.6 |
% |
|
|
10,371 |
|
|
|
1.6 |
% |
|||
|
其他专业服务 |
|
|
113,261 |
|
|
|
1.5 |
% |
|
|
9,871 |
|
|
|
1.5 |
% |
|||
|
其他 |
|
|
818,252 |
|
|
|
10.5 |
% |
|
|
54,047 |
|
|
|
8.1 |
% |
- 36 -
|
|
租赁活动 (1) |
(未经审计)
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
截至2023年3月31日的三个月 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
租赁总平方英尺 |
|
195,634 |
|
|
|
118,967 |
|
|
|
76,667 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PGRE 在租赁总平方英尺中所占的份额: |
|
|
170,333 |
|
|
|
118,967 |
|
|
|
51,366 |
|
|
|
|||
初始租金 (2) |
|
$ |
82.21 |
|
|
$ |
81.00 |
|
|
$ |
85.00 |
|
|
|
|||
加权平均租赁期限(年) |
|
|
13.0 |
|
|
|
16.5 |
|
|
|
5.0 |
|
|
|
|||
租户改善和租赁佣金: |
|
|
|
|
|
|
|
|
|
|
|
||||||
每平方英尺 |
|
$ |
166.38 |
|
|
$ |
195.04 |
|
|
$ |
100.00 |
|
|
|
|||
每年每平方英尺 |
|
$ |
12.77 |
|
|
$ |
11.82 |
|
|
$ |
20.00 |
|
|
|
|||
初始租金的百分比 |
|
|
15.5 |
% |
|
|
14.6 |
% |
|
|
23.5 |
% |
|
|
|||
租金优惠: |
|
|
|
|
|
|
|
|
|
|
|
||||||
平均免费租期(以月为单位) |
|
|
15.0 |
|
|
|
18.0 |
|
|
|
8.0 |
|
|
|
|||
每年的平均免费租期(以月为单位) |
|
|
1.1 |
|
|
|
1.1 |
|
|
|
1.6 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
第二代空间:(2) |
|
|
|
|
|
|
|
|
|
|
|
||||||
平方英尺 |
|
|
143,882 |
|
|
|
92,516 |
|
|
|
51,366 |
|
|
|
|||
现金基础: |
|
|
|
|
|
|
|
|
|
|
|
||||||
初始租金 (2) |
|
$ |
82.43 |
|
|
$ |
81.00 |
|
|
$ |
85.00 |
|
|
|
|||
先前上涨的租金 (2) |
|
$ |
84.00 |
|
|
$ |
84.02 |
|
|
$ |
83.97 |
|
|
|
|||
增加百分比(减少) |
|
|
(1.9 |
%) |
|
|
(3.6 |
%) |
|
|
1.2 |
% |
|
|
|||
GAAP 基础: |
|
|
|
|
|
|
|
|
|
|
|
||||||
直线租金 (2) |
|
$ |
79.72 |
|
|
$ |
80.31 |
|
|
$ |
78.66 |
|
|
|
|||
之前的直线租金 (2) |
|
$ |
79.04 |
|
|
$ |
73.88 |
|
|
$ |
88.35 |
|
|
|
|||
增加(减少)百分比 |
|
|
0.9 |
% |
|
|
8.7 |
% |
|
|
(11.0 |
%) |
|
|
- 37 -
|
|
租赁到期 — 总投资组合 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
总计 |
|
|
PGRE 的份额 |
|
|||||||||||||||
的年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金 (1) |
|
|
% 的 |
|
||||||||||
租约到期 (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 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
月复一月 |
|
|
|
11,045 |
|
|
|
7,827 |
|
|
$ |
808 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2Q 2023 |
|
|
|
25,976 |
|
|
|
14,650 |
|
|
|
1,112 |
|
|
|
75.32 |
|
|
|
0.2 |
% |
|
|
3Q 2023 |
|
|
|
198,590 |
|
|
|
133,379 |
|
|
|
12,098 |
|
|
|
90.61 |
|
|
|
1.8 |
% |
|
|
4Q 2023 |
|
|
|
48,815 |
|
|
|
33,020 |
|
|
|
3,324 |
|
|
|
100.06 |
|
|
|
0.5 |
% |
|
|
2023 年总计 |
|
|
|
273,381 |
|
|
|
181,049 |
|
|
|
16,534 |
|
|
|
91.09 |
|
|
|
2.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2024 |
|
|
|
255,186 |
|
|
|
201,528 |
|
|
|
16,071 |
|
|
|
79.74 |
|
|
|
2.3 |
% |
|
|
剩下的 2024 |
|
|
|
587,116 |
|
|
|
517,762 |
|
|
|
45,976 |
|
|
|
89.00 |
|
|
|
6.7 |
% |
|
|
2024 年总计 |
|
|
|
842,302 |
|
|
|
719,290 |
|
|
|
62,047 |
|
|
|
86.39 |
|
|
|
9.0 |
% |
|
|
|
2025 |
|
|
|
1,523,279 |
|
|
|
996,593 |
|
|
|
89,792 |
|
|
|
90.04 |
|
|
|
13.1 |
% |
|
|
2026 |
|
|
|
1,382,722 |
|
|
|
951,254 |
|
|
|
83,764 |
|
|
|
85.71 |
|
|
|
12.2 |
% |
|
|
2027 |
|
|
|
295,868 |
|
|
|
219,152 |
|
|
|
19,692 |
|
|
|
89.72 |
|
|
|
2.9 |
% |
|
|
2028 |
|
|
|
397,160 |
|
|
|
313,628 |
|
|
|
24,966 |
|
|
|
79.71 |
|
|
|
3.6 |
% |
|
|
2029 |
|
|
|
602,582 |
|
|
|
524,508 |
|
|
|
40,289 |
|
|
|
82.44 |
|
|
|
5.9 |
% |
|
|
2030 |
|
|
|
611,972 |
|
|
|
515,491 |
|
|
|
46,552 |
|
|
|
90.35 |
|
|
|
6.8 |
% |
|
|
2031 |
|
|
|
597,334 |
|
|
|
529,940 |
|
|
|
51,495 |
|
|
|
93.80 |
|
|
|
7.5 |
% |
|
|
2032 |
|
|
|
914,704 |
|
|
|
640,706 |
|
|
|
59,980 |
|
|
|
93.62 |
|
|
|
8.8 |
% |
|
此后 |
|
|
|
2,640,958 |
|
|
|
2,410,849 |
|
|
|
188,176 |
|
|
|
83.40 |
|
|
|
27.6 |
% |
- 38 -
|
|
租约到期 — 纽约 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
总计 |
|
|
PGRE 的份额 |
|
|||||||||||||||
的年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金 (1) |
|
|
% 的 |
|
||||||||||
租约到期 (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 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
月复一月 |
|
|
|
2,596 |
|
|
|
2,421 |
|
|
$ |
464 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2Q 2023 |
|
|
|
17,066 |
|
|
|
10,719 |
|
|
|
785 |
|
|
|
73.22 |
|
|
|
0.2 |
% |
|
|
3Q 2023 |
|
|
|
21,779 |
|
|
|
14,865 |
|
|
|
1,283 |
|
|
|
85.43 |
|
|
|
0.3 |
% |
|
|
4Q 2023 |
|
|
|
6,751 |
|
|
|
5,054 |
|
|
|
407 |
|
|
|
76.07 |
|
|
|
0.1 |
% |
|
|
2023 年总计 |
|
|
|
45,596 |
|
|
|
30,638 |
|
|
|
2,475 |
|
|
|
79.61 |
|
|
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2024 |
|
|
|
164,631 |
|
|
|
151,832 |
|
|
|
11,117 |
|
|
|
73.18 |
|
|
|
2.3 |
% |
|
|
剩下的 2024 |
|
|
|
423,827 |
|
|
|
413,278 |
|
|
|
35,857 |
|
|
|
86.95 |
|
|
|
7.6 |
% |
|
|
2024 年总计 |
|
|
|
588,458 |
|
|
|
565,110 |
|
|
|
46,974 |
|
|
|
83.23 |
|
|
|
9.9 |
% |
|
|
|
2025 |
|
|
|
405,939 |
|
|
|
345,794 |
|
|
|
31,875 |
|
|
|
92.07 |
|
|
|
6.7 |
% |
|
|
2026 |
|
|
|
676,370 |
|
|
|
613,053 |
|
|
|
49,096 |
|
|
|
76.36 |
|
|
|
10.4 |
% |
|
|
2027 |
|
|
|
168,077 |
|
|
|
152,924 |
|
|
|
13,022 |
|
|
|
85.02 |
|
|
|
2.7 |
% |
|
|
2028 |
|
|
|
195,595 |
|
|
|
170,984 |
|
|
|
12,022 |
|
|
|
70.27 |
|
|
|
2.5 |
% |
|
|
2029 |
|
|
|
529,179 |
|
|
|
486,435 |
|
|
|
36,808 |
|
|
|
81.68 |
|
|
|
7.8 |
% |
|
|
2030 |
|
|
|
407,764 |
|
|
|
397,048 |
|
|
|
34,502 |
|
|
|
86.95 |
|
|
|
7.3 |
% |
|
|
2031 |
|
|
|
496,270 |
|
|
|
452,783 |
|
|
|
44,324 |
|
|
|
93.91 |
|
|
|
9.4 |
% |
|
|
2032 |
|
|
|
492,354 |
|
|
|
455,927 |
|
|
|
38,630 |
|
|
|
84.73 |
|
|
|
8.1 |
% |
|
此后 |
|
|
|
2,310,450 |
|
|
|
2,171,990 |
|
|
|
163,852 |
|
|
|
81.14 |
|
|
|
34.5 |
% |
- 39 -
|
|
租约到期 — 旧金山 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
总计 |
|
|
PGRE 的份额 |
|
|||||||||||||||
的年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金 (1) |
|
|
% 的 |
|
||||||||||
租约到期 (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 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
月复一月 |
|
|
|
8,449 |
|
|
|
5,406 |
|
|
$ |
344 |
|
|
$ |
- |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2Q 2023 |
|
|
|
8,910 |
|
|
|
3,931 |
|
|
|
327 |
|
|
|
81.05 |
|
|
|
0.2 |
% |
|
|
3Q 2023 |
|
|
|
176,811 |
|
|
|
118,514 |
|
|
|
10,815 |
|
|
|
91.26 |
|
|
|
5.1 |
% |
|
|
4Q 2023 |
|
|
|
42,064 |
|
|
|
27,966 |
|
|
|
2,917 |
|
|
|
104.41 |
|
|
|
1.4 |
% |
|
|
2023 年总计 |
|
|
|
227,785 |
|
|
|
150,411 |
|
|
|
14,059 |
|
|
|
93.43 |
|
|
|
6.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2024 |
|
|
|
90,555 |
|
|
|
49,696 |
|
|
|
4,954 |
|
|
|
99.86 |
|
|
|
2.4 |
% |
|
|
剩下的 2024 |
|
|
|
163,289 |
|
|
|
104,484 |
|
|
|
10,119 |
|
|
|
97.18 |
|
|
|
4.8 |
% |
|
|
2024 年总计 |
|
|
|
253,844 |
|
|
|
154,180 |
|
|
|
15,073 |
|
|
|
98.05 |
|
|
|
7.2 |
% |
|
|
|
2025 |
|
|
|
1,117,340 |
|
|
|
650,799 |
|
|
|
57,917 |
|
|
|
88.96 |
|
|
|
27.6 |
% |
|
|
2026 |
|
|
|
706,352 |
|
|
|
338,201 |
|
|
|
34,668 |
|
|
|
102.49 |
|
|
|
16.5 |
% |
|
|
2027 |
|
|
|
127,791 |
|
|
|
66,228 |
|
|
|
6,670 |
|
|
|
100.59 |
|
|
|
3.1 |
% |
|
|
2028 |
|
|
|
201,565 |
|
|
|
142,644 |
|
|
|
12,944 |
|
|
|
91.08 |
|
|
|
6.2 |
% |
|
|
2029 |
|
|
|
73,403 |
|
|
|
38,073 |
|
|
|
3,481 |
|
|
|
91.44 |
|
|
|
1.7 |
% |
|
|
2030 |
|
|
|
204,208 |
|
|
|
118,443 |
|
|
|
12,050 |
|
|
|
101.73 |
|
|
|
5.7 |
% |
|
|
2031 |
|
|
|
101,064 |
|
|
|
77,157 |
|
|
|
7,171 |
|
|
|
93.19 |
|
|
|
3.4 |
% |
|
|
2032 |
|
|
|
422,350 |
|
|
|
184,779 |
|
|
|
21,350 |
|
|
|
115.54 |
|
|
|
10.1 |
% |
|
此后 |
|
|
|
330,508 |
|
|
|
238,859 |
|
|
|
24,324 |
|
|
|
101.88 |
|
|
|
11.6 |
% |
- 40 -
|
|
现金基础资本支出 |
(未经审计,以千计)
|
|
|
截至2023年3月31日的三个月 |
|
|||||||||||||
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
资本支出(包括我们在未合并合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
5,662 |
|
|
$ |
3,504 |
|
|
$ |
1,653 |
|
|
$ |
505 |
|
|
第二代租户的改进 |
|
|
10,828 |
|
|
|
2,763 |
|
|
|
8,065 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
1,710 |
|
|
|
556 |
|
|
|
1,154 |
|
|
|
- |
|
|
资本支出总额 |
|
|
18,200 |
|
|
|
6,823 |
|
|
|
10,872 |
|
|
|
505 |
|
|
减去归属于合并合资企业非控股权益的金额 |
|
|
(5,433 |
) |
|
|
(220 |
) |
|
|
(5,213 |
) |
|
|
- |
|
|
PGRE 在资本支出总额中所占的份额 |
|
$ |
12,767 |
|
|
$ |
6,603 |
|
|
$ |
5,659 |
|
|
$ |
505 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建支出(包括我们在未合并合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
其他 |
|
$ |
3,118 |
|
|
$ |
3,118 |
|
|
$ |
- |
|
|
$ |
- |
|
|
重建支出总额 |
|
|
3,118 |
|
|
|
3,118 |
|
|
|
- |
|
|
|
- |
|
|
减去归属于合并合资企业非控股权益的金额 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
PGRE 在重建总支出中所占的份额 |
|
$ |
3,118 |
|
|
$ |
3,118 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
截至2022年3月31日的三个月 |
|
|||||||||||||
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
资本支出(包括我们在未合并合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
11,228 |
|
|
$ |
9,119 |
|
|
$ |
2,104 |
|
|
$ |
5 |
|
|
第二代租户的改进 |
|
|
13,082 |
|
|
|
9,077 |
|
|
|
4,005 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
1,209 |
|
|
|
1,152 |
|
|
|
57 |
|
|
|
- |
|
|
资本支出总额 |
|
|
25,519 |
|
|
|
19,348 |
|
|
|
6,166 |
|
|
|
5 |
|
|
减去归属于合并合资企业非控股权益的金额 |
|
|
(1,516 |
) |
|
|
(566 |
) |
|
|
(950 |
) |
|
|
- |
|
|
PGRE 在资本支出总额中所占的份额 |
|
$ |
24,003 |
|
|
$ |
18,782 |
|
|
$ |
5,216 |
|
|
$ |
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建支出(包括我们在未合并合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gershwin 幕墙更换 |
|
$ |
1,719 |
|
|
$ |
1,719 |
|
|
$ |
- |
|
|
$ |
- |
|
|
电梯现代化改造 |
|
|
1,097 |
|
|
|
1,065 |
|
|
|
32 |
|
|
|
- |
|
|
其他 |
|
|
2,198 |
|
|
|
2,131 |
|
|
|
67 |
|
|
|
- |
|
|
重建支出总额 |
|
|
5,014 |
|
|
|
4,915 |
|
|
|
99 |
|
|
|
- |
|
|
减去归属于合并合资企业非控股权益的金额 |
|
|
(235 |
) |
|
|
(172 |
) |
|
|
(63 |
) |
|
|
- |
|
|
PGRE 在重建总支出中所占的份额 |
|
$ |
4,779 |
|
|
$ |
4,743 |
|
|
$ |
36 |
|
|
$ |
- |
|
- 41 -
|
|
定义 |
我们在本补充运营和财务数据报告中使用并列出了各种非公认会计准则指标。下一节包含这些衡量标准的定义,描述了我们对它们的使用,并提供了有关我们为何认为它们有意义的信息。其他房地产公司可能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。这些非公认会计准则指标不应被视为根据公认会计原则列报的财务信息的替代品,只能与根据公认会计原则列报的财务信息一起考虑,并作为对财务信息的补充。
运营资金(“FFO”)是衡量我们业绩的补充指标。FFO是根据全国房地产投资信托协会(“Nareit”)采用的定义列出的。纳雷特将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产生的损益,包括我们在未合并合资企业此类调整中所占的份额。FFO在房地产行业中通常用于协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,后者基于历史成本,隐含地假设房地产的价值会随着时间的推移而出现可预见的贬值,而不是根据现有市场状况而波动。FFO 无意衡量现金流或流动性。归属于普通股股东的FFO代表公司在FFO中归属于普通股股东的份额,计算方法是从FFO中减去合并合资企业、房地产相关基金和运营合伙企业中非控股权益在FFO中的份额。
运营核心资金(“Core FFO”)是衡量我们经营业绩的另一种指标,它调整了某些其他项目的FFO,我们认为这些项目可以增强我们不同时期的FFO。核心FFO(如适用)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、遣散费成本以及提前清偿债务的损益,以反映我们房地产投资组合和运营的核心FFO。在未来,我们还可能将我们认为可能有助于投资者比较我们业绩的其他项目排除在核心FFO之外。Core FFO 无意衡量现金流或流动性。归属于普通股股东的核心FFO代表公司在核心FFO中归属于普通股股东的份额,计算方法是从核心FFO中减少非控股权益在合并合资企业、房地产相关基金和运营合作伙伴关系中的核心FFO份额。
可供分配的资金(“FAD”)是衡量我们经营业绩的补充指标,是根据以下因素调整后的核心财务费用计算得出的:(i)维护资产的资本支出,(ii)第二代租赁产生的租户改善和租赁佣金,(iii)直线租金调整,(iv)股票薪酬支出的摊销,(vi)递延融资成本的摊销。FAD通常与运营活动产生的现金流一起用于衡量运营产生现金的能力以及为现金需求提供资金和向股东进行分配的能力。FAD提供的有关我们经营业绩的信息,这些信息是无法获得的,有助于投资者和分析师评估我们的经营业绩。此外,尽管FAD不打算作为流动性衡量标准,因为它不根据营运资金的变化进行调整,但我们认为FAD可能会为投资者和分析师提供有用的补充信息,说明我们从运营中产生现金的能力以及向股东分配现金的能力。此外,我们认为,投资者和分析师经常使用FAD来评估我们作为房地产投资信托基金的表现。归属于普通股股东的FAD代表公司在FAD中归属于普通股股东的份额,计算方法是从FAD中扣除非控股权益在合并合资企业、房地产相关基金和运营合伙企业中的份额。
房地产利息、税项、折旧和摊销前的收益(“eBitdare”)是衡量我们经营业绩的补充指标。eBitdare是根据Nareit采用的定义列出的。纳雷特将息税折旧摊销前利润定义为经调整后的GAAP净收益(亏损),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的减值损失,包括我们在未合并合资企业此类调整中所占的份额。eBitdare提供有关我们经营业绩的信息,这些信息本来是无法获得的,可能有助于投资者评估我们承担和偿还债务的能力。不应将息税折旧摊销前利润视为我们财务业绩的指标,也不得视为衡量我们现金流或流动性的指标。我们还根据我们在标的资产的所有权百分比列报了PGRE在ebitdare中的份额,即我们在合并和未合并合资企业产生的ebitdare中所占的份额。
- 42 -
|
|
定义-续 |
调整后的息税折旧摊销前利润是一项补充指标,通过调整息税折旧摊销前利润来计算,以消除我们的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、提前清偿债务的收益或亏损以及可能因时而异的某些其他项目的影响。调整后的息税折旧摊销前利润提高了各期息税折旧摊销前利润的可比性。在未来,我们还可能从调整后的息税折旧摊销前利润中排除其他项目,我们认为这些项目可能有助于投资者比较我们的业绩。我们还列报了PGRE在调整后息税折旧摊销前利润中的份额,该份额代表我们在合并和未合并合资企业根据标的资产所有权百分比产生的调整后息税折旧摊销前利润中所占的份额。
净营业收入(“NOI”)用于衡量我们物业的经营业绩。NOI由租金收入(包括房地产租金、租户报销和租赁终止收入)和某些其他与房地产相关的收入减去运营支出(包括清洁、安保、维修和保养、公用事业、物业管理和房地产税等房地产相关费用)组成。我们还列报了从净资产净值中扣除的现金净收益率、直线租金调整以及高于和低于市场租赁的摊销,包括我们在未合并合资企业此类调整中所占的份额。此外,根据我们在标的资产的所有权百分比,我们还列报了PGRE在NOI和Cash NOI中的份额,即我们在合并和未合并合资企业NOI和Cash NOI中所占的份额。我们在内部使用NOI和Cash NOI作为绩效指标,并认为它们为投资者提供了有关我们的财务状况和经营业绩的有用信息,因为它们仅反映了房地产层面产生的收入和支出项目。
Same Store NOI用于衡量我们在纽约和旧金山投资组合中在本期和前一报告期以类似方式拥有的房产的经营业绩,并根据我们在标的资产的所有权百分比代表合并和未合并合资企业的Same Store NOI。Same Store NOI还不包括租赁终止收入、运营租赁产生的应收账款减值以及可能因时期而异的某些其他项目。我们还公布了Same Store Cash NOI,其中不包括非现金项目的影响,例如直线租金调整以及上述和低于市场租约的摊销。
根据我们在标的资产的所有权百分比,PGRE在总债务中所占份额代表我们在合并和未合并合资企业债务中所占的份额。我们认为,PGRE在总债务中所占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,不包括非控股权益在合并合资企业中归属于我们合作伙伴的债务份额。
年化租金等于期末每月基本租金加上根据租赁条款上涨的费用乘以 12。
租赁百分比代表已租赁的平方英尺的百分比,包括已签署的尚未开始的租约。
同店租赁百分比代表我们在本期和前一报告期内以类似方式拥有且未归类为已终止业务的房产的租赁平方英尺百分比,包括尚未签署的租约。
占用百分比代表我们根据公认会计原则开始获得租金收入的空间百分比。
初始租金代表加权平均现金基础每平方英尺的起始租金,不包括免费租金或定期增加的租金。
先前的累积租金代表到期时每平方英尺的加权平均现金基础租金(包括报销款)。
第二代空间代表当期租赁的空间,其中 (i) 空置时间少于十二个月,或 (ii) 在预定到期之前已预租。
资本支出包括维护资产的支出、租户改善补贴和租赁佣金。维护资产的支出包括维持当前收入的资本支出。第二代租户改善和租赁佣金是指在租赁第二代空间时产生的租户改善和租赁佣金。第一代租赁成本和其他资本支出包括收购当年及接下来的两年内完成的资本支出,以及空置超过十二个月的租赁空间的租户改善和租赁佣金。重建支出包括与房地产开发相关的硬成本和软成本,以便为其预期用途做好准备。
- 43 -