表99 - 2
|
|
前瞻性陈述 |
本补充信息包含联邦证券法所定义的前瞻性陈述。您可以通过我们使用的“假设”、“相信”、“估计”、“预期”、“指导”、“打算”、“计划”、“项目”以及与历史事项无关的类似表述来识别这些陈述。您应谨慎解释和依赖前瞻性陈述,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,这些因素超出了我们的控制范围,并可能对实际结果,业绩或成就产生重大影响。这些因素包括但不限于以优惠条款签订新租约或续订租约的能力;对租户财务状况的依赖;我们可能失去主要租户或主要租户可能受到市场和经济状况(包括通胀和利率上升)不利影响的风险;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;利率波动以及融资成本和可用性;我们的合资伙伴履行其义务的能力;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此类市场状况的影响;收购、处置和可能的减值费用对我们经营业绩的影响;任何未来流行病、地方病或传染病爆发对美国的负面影响,区域和全球经济以及租户的财务状况和经营业绩;监管变化,包括税法和法规的变化;以及我们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。我们不承担更新或修改任何前瞻性陈述的责任,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 - 7 |
|
|
财务亮点 |
8 |
|
|
合并资产负债表 |
9 |
|
|
合并损益表 |
10 |
|
|
选择损益表数据 |
11 - 12 |
|
|
营运资金(“FFO”) |
13 |
|
|
可供分配资金(FAD) |
14 |
|
|
未计利息、税项、折旧及房地产摊销前盈利(“EBITDAre”) |
15 |
|
|
净营业收入(“NOI”) |
16 - 18 |
|
|
同店结果-现金NOI |
19 - 20 |
|
|
相同商店结果- NOI |
21 - 22 |
|
|
合并合资企业 |
23 - 28 |
|
|
未合并的合资企业 |
29 - 34 |
|
|
房地产相关基金 |
35 - 40 |
|
|
资本结构 |
41 |
|
|
债务分析 |
42 |
|
|
债务到期日 |
43 |
|
|
|
|
|
选定的属性数据 |
|
|
|
|
投资组合摘要 |
44 - 45 |
|
|
同店租客 |
46 - 47 |
|
|
顶级租户和行业多元化 |
48 |
|
|
租赁活动 |
49 - 50 |
|
|
租约期满 |
51 - 53 |
|
|
现金基础资本支出 |
54 - 55 |
|
|
|
|
|
|
|
|
|
定义 |
56 - 57 |
- 3 -
|
|
公司简介 |
派拉蒙集团派拉蒙(“派拉蒙”或“公司”)是一家完全整合的房地产投资信托基金,拥有、经营、管理、收购和重新开发位于纽约和旧金山精选中央商务区子市场的高品质A级办公物业。派拉蒙专注于通过利用其资产的抢手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
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) |
卡米尔·邦内尔 |
|
托马斯·凯瑟伍德 |
史蒂夫·萨克瓦 |
|
美银美林 |
BTIG |
Evercore ISI |
||
(416) 369-2140 |
(212) 738-6140 |
(212) 446-9462 |
||
邮箱:camille.bonnel@bofa.com |
邮箱:tcatherwood@btig.com |
邮箱:steve.sakwa@evercoreisi.com |
||
|
|
|
||
迪伦·布尔津斯基 |
|
维克拉姆·马尔霍特拉 |
罗纳德·卡姆登 |
|
绿街顾问 |
瑞穗证券美国公司 |
摩根士丹利 |
||
(949) 640-8780 |
(212) 282-3827 |
(212) 296-8319 |
||
邮箱:dburzinski@greenstreet.com |
邮箱:vikram.Malhotra@mizuhogroup.com |
邮箱:ronald.kamdem@mganstanley.com |
||
|
|
|
||
布莱恩·海克 |
|
安德鲁·罗西瓦奇 |
|
|
富国银行 |
沃尔夫研究 |
|
|
|
(443) 263-6529 |
(646) 582-9250 |
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
2024年全年 |
|
|||||
(稀释后每股金额) |
|
低 |
|
|
高 |
|
|||||||||||
|
|
|
|
普通股股东应占净亏损估计 |
|
$ |
(0.18 |
) |
|
$ |
(0.12 |
) |
|||||
|
|
|
|
我们在房地产折旧和摊销中的份额 |
|
|
0.91 |
|
|
|
0.91 |
|
|||||
|
|
|
|
估计核心FFO(1)(2) |
|
$ |
0.73 |
|
|
$ |
0.79 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
运营假设: |
|
|
|
|
|
|
|||||||||
|
|
|
租赁活动(平方英尺) |
|
|
650,000 |
|
|
|
900,000 |
|
||||||
|
|
|
年末PGRE在同一家商店的租赁份额为%(2) |
|
|
86.1 |
% |
|
|
88.1 |
% |
||||||
|
|
|
PGRE在同一门店现金NOI中的份额下降(2) |
|
|
(6.0 |
%) |
|
|
(4.0 |
%) |
||||||
|
|
|
PGRE在同一门店NOI中的份额下降(2) |
|
|
(4.5 |
%) |
|
|
(2.5 |
%) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
财务假设(按股计算): |
|
|
|
|
|
|
|||||||||
|
|
|
估计净亏损 |
|
$ |
(42,000 |
) |
|
$ |
(28,000 |
) |
||||||
|
|
|
|
折旧及摊销 |
|
213,000 |
|
|
|
213,000 |
|
||||||
|
|
|
|
一般和行政费用 |
|
64,500 |
|
|
|
62,500 |
|
||||||
|
|
|
|
利息和债务支出,包括递延融资成本的摊销 |
|
142,500 |
|
|
|
139,500 |
|
||||||
|
|
|
|
扣除所得税后的手续费和其他收入 |
|
(31,000 |
) |
|
|
(32,000 |
) |
||||||
|
|
|
噪声(2) |
|
|
347,000 |
|
|
|
355,000 |
|
||||||
|
|
|
|
直线租金调整和高于和低于市场的租赁收入,净额 |
|
(20,500 |
) |
|
|
(22,500 |
) |
||||||
|
|
|
现金NOI(2) |
|
$ |
326,500 |
|
|
$ |
332,500 |
|
- 6 -
|
|
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 |
|
|
非核心 |
|
|
2023 |
|
|
2024 |
|
|
更改自 |
|
|||||
|
|
|
|
|
|
|
|
如报道所述 |
|
|
资产(1) |
|
|
调整后的 |
|
|
假设(2) |
|
|
上一年 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
财务和经营业绩/假设(按股计算): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
现金NOI(3) |
|
$ |
369,500 |
|
|
$ |
14,700 |
|
|
$ |
354,800 |
|
|
$ |
329,500 |
|
|
$ |
(25,300 |
) |
||||
|
|
直线式租金调整和高于和低于市值 |
|
|
5,100 |
|
|
|
2,000 |
|
|
|
3,100 |
|
|
|
21,500 |
|
|
|
18,400 |
|
||||
|
|
噪声(3) |
|
|
374,600 |
|
|
|
16,700 |
|
|
|
357,900 |
|
|
|
351,000 |
|
|
|
(6,900 |
) |
||||
|
|
利息和债务支出 |
|
|
(145,600 |
) |
|
|
(15,300 |
) |
|
|
(130,300 |
) |
|
|
(141,000 |
) |
|
|
(10,700 |
) |
||||
|
|
一般和行政费用 |
|
|
(62,000 |
) |
|
|
- |
|
|
|
(62,000 |
) |
|
|
(63,500 |
) |
|
|
(1,500 |
) |
||||
|
|
扣除所得税后的利息、手续费和其他收入 |
|
|
36,100 |
|
|
|
800 |
|
|
|
35,300 |
|
|
|
31,500 |
|
|
|
(3,800 |
) |
||||
|
|
核心FFO(3):(OP基础) |
|
$ |
203,100 |
|
|
$ |
2,200 |
|
|
$ |
200,900 |
|
|
$ |
178,000 |
|
|
$ |
(22,900 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
每股稀释后股份 |
|
|
|
|
$ |
0.87 |
|
|
$ |
0.01 |
|
|
$ |
0.86 |
|
|
$ |
0.76 |
|
|
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
年末PGRE在同一家商店的租赁份额为%(2) |
|
|
87.7 |
% |
|
|
55.4 |
% |
|
|
90.1 |
% |
|
|
87.1 |
% |
|
|
(3.0 |
%) |
- 7 -
|
|
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 |
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|||||||
|
普通股股东应占净亏损 |
$ |
(205,550 |
) |
|
$ |
(37,877 |
) |
|
$ |
(8,385 |
) |
|
$ |
(259,744 |
) |
|
$ |
(36,403 |
) |
||
|
|
每股-基本和稀释后 |
$ |
(0.95 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.04 |
) |
|
$ |
(1.20 |
) |
|
$ |
(0.16 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
可归因于普通股股东的核心FFO(1) |
$ |
46,140 |
|
|
$ |
54,364 |
|
|
$ |
47,822 |
|
|
$ |
188,802 |
|
|
$ |
216,824 |
|
||
|
|
每股-稀释后 |
$ |
0.21 |
|
|
$ |
0.25 |
|
|
$ |
0.22 |
|
|
$ |
0.87 |
|
|
$ |
0.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
PGRE在现金NOI中的份额(1) |
$ |
87,805 |
|
|
$ |
95,504 |
|
|
$ |
94,195 |
|
|
$ |
369,512 |
|
|
$ |
383,201 |
|
||
|
PGRE在NOI中的份额(1) |
$ |
92,533 |
|
|
$ |
100,134 |
|
|
$ |
96,064 |
|
|
$ |
374,638 |
|
|
$ |
397,088 |
|
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2023年12月31日的三个月与2022年12月31日 |
|
(8.0 |
%) |
|
截至2023年12月31日的三个月与2022年12月31日 |
|
(7.2 |
%) |
截至2023年12月31日的财年与2022年12月31日 |
|
(5.0 |
%) |
|
截至2023年12月31日的财年与2022年12月31日 |
|
(4.0 |
%) |
投资组合统计(在PGRE的份额)
|
|
|
|
自.起 |
|
|||||||||||||||||
|
|
|
|
2023年12月31日 |
|
|
2023年9月30日 |
|
|
2023年6月30日 |
|
|
2023年3月31日 |
|
|
2022年12月31日 |
|
|||||
|
租赁%(1) |
|
|
87.7 |
% |
|
|
88.1 |
% |
|
|
89.6 |
% |
|
|
89.8 |
% |
|
|
91.3 |
% |
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 |
|
||
2023年12月31日与2023年9月30日 |
|
(0.4 |
%) |
|
2023年12月31日对2022年12月31日 |
|
(3.6 |
%) |
公共共享数据
|
|
|
|
截至三个月 |
|
|||||||||||||||||
|
股价: |
|
2023年12月31日 |
|
|
2023年9月30日 |
|
|
2023年6月30日 |
|
|
2023年3月31日 |
|
|
2022年12月31日 |
|
||||||
|
|
高 |
|
$ |
5.92 |
|
|
$ |
5.43 |
|
|
$ |
4.92 |
|
|
$ |
6.74 |
|
|
$ |
6.86 |
|
|
|
低 |
|
$ |
4.06 |
|
|
$ |
4.20 |
|
|
$ |
4.10 |
|
|
$ |
3.90 |
|
|
$ |
5.48 |
|
|
|
结账(期末) |
|
$ |
5.17 |
|
|
$ |
4.62 |
|
|
$ |
4.43 |
|
|
$ |
4.56 |
|
|
$ |
5.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
每股普通股股息 |
|
$ |
0.035 |
|
|
$ |
0.035 |
|
|
$ |
0.035 |
|
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
|
普通股年化股息 |
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
|
股息率(收盘价) |
|
|
2.7 |
% |
|
|
3.0 |
% |
|
|
3.2 |
% |
|
|
6.8 |
% |
|
|
5.2 |
% |
- 8 -
|
|
合并资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
2023年12月31日 |
|
|
2022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 |
|
6,250,379 |
|
|
|
6,177,540 |
|
|||||
|
|
|
|
|
|
|
|
|
8,216,616 |
|
|
|
8,143,777 |
|
|
|
累计折旧和摊销 |
|
(1,471,819 |
) |
|
|
(1,297,553 |
) |
|||||
|
房地产,净值 |
|
6,744,797 |
|
|
|
6,846,224 |
|
||||||
|
现金和现金等价物 |
|
428,208 |
|
|
|
408,905 |
|
||||||
|
受限现金 |
|
81,391 |
|
|
|
40,912 |
|
||||||
|
应收账款和其他应收款 |
|
18,053 |
|
|
|
23,866 |
|
||||||
|
房地产相关基金投资 |
|
775 |
|
|
|
105,369 |
|
||||||
|
投资于未合并的房地产相关基金 |
|
4,549 |
|
|
|
3,411 |
|
||||||
|
对未合并的合资企业的投资 |
|
132,239 |
|
|
|
393,503 |
|
||||||
|
递延应收租金 |
|
351,209 |
|
|
|
346,338 |
|
||||||
|
递延费用,净额 |
|
108,751 |
|
|
|
120,685 |
|
||||||
|
无形资产,净额 |
|
68,005 |
|
|
|
90,381 |
|
||||||
|
其他资产 |
|
68,238 |
|
|
|
73,660 |
|
||||||
总资产 |
$ |
8,006,215 |
|
|
$ |
8,453,254 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债: |
|
|
|
|
|
|||||||||
|
应付票据和抵押贷款净额 |
$ |
3,803,484 |
|
|
$ |
3,840,318 |
|
||||||
|
循环信贷安排 |
|
- |
|
|
|
- |
|
||||||
|
应付账款和应计费用 |
|
114,463 |
|
|
|
123,176 |
|
||||||
|
应付股息和分派 |
|
8,360 |
|
|
|
18,026 |
|
||||||
|
无形负债,净额 |
|
28,003 |
|
|
|
36,193 |
|
||||||
|
其他负债 |
|
37,017 |
|
|
|
24,775 |
|
||||||
总负债 |
|
3,991,327 |
|
|
|
4,042,488 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
股本: |
|
|
|
|
|
|||||||||
|
派拉蒙集团股份有限公司股权 |
|
3,203,285 |
|
|
|
3,592,291 |
|
||||||
|
在以下方面拥有非控股权益: |
|
|
|
|
|
||||||||
|
|
合并后的合资企业 |
|
413,925 |
|
|
|
402,118 |
|
|||||
|
|
房地产综合相关基金 |
|
110,589 |
|
|
|
173,375 |
|
|||||
|
|
运营伙伴关系 |
|
287,089 |
|
|
|
242,982 |
|
|||||
总股本 |
|
4,014,888 |
|
|
|
4,410,766 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债和权益总额 |
$ |
8,006,215 |
|
|
$ |
8,453,254 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
- 9 -
|
|
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 |
|
||||||||||||||
|
|
|
|
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|||||
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
租金收入(1) |
$ |
181,736 |
|
|
$ |
176,404 |
|
|
$ |
182,515 |
|
|
$ |
711,470 |
|
|
$ |
702,819 |
|
||||
|
手续费及其他收入(1) |
|
10,735 |
|
|
|
7,624 |
|
|
|
6,666 |
|
|
|
31,318 |
|
|
|
37,558 |
|
||||
总收入 |
|
192,471 |
|
|
|
184,028 |
|
|
|
189,181 |
|
|
|
742,788 |
|
|
|
740,377 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
费用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
运营中 |
|
77,076 |
|
|
|
70,102 |
|
|
|
75,502 |
|
|
|
293,965 |
|
|
|
277,422 |
|
||||
|
折旧及摊销 |
|
68,866 |
|
|
|
61,211 |
|
|
|
60,263 |
|
|
|
250,644 |
|
|
|
232,517 |
|
||||
|
一般和行政 |
|
15,679 |
|
|
|
13,986 |
|
|
|
15,460 |
|
|
|
61,986 |
|
|
|
59,487 |
|
||||
|
交易相关成本 |
|
99 |
|
|
|
89 |
|
|
|
132 |
|
|
|
422 |
|
|
|
470 |
|
||||
总费用 |
|
161,720 |
|
|
|
145,388 |
|
|
|
151,357 |
|
|
|
607,017 |
|
|
|
569,896 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
其他收入(支出): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(亏损)房地产相关基金投资收益(1) |
|
(59,341 |
) |
|
|
(2,233 |
) |
|
|
2,060 |
|
|
|
(96,375 |
) |
|
|
(2,233 |
) |
||||
|
未合并的房地产相关基金的收益(亏损) |
|
45 |
|
|
|
(1,864 |
) |
|
|
(721 |
) |
|
|
(822 |
) |
|
|
(1,239 |
) |
||||
|
未合并的合资企业亏损(2) |
|
(207,160 |
) |
|
|
(37,925 |
) |
|
|
(28,974 |
) |
|
|
(270,298 |
) |
|
|
(53,251 |
) |
||||
|
利息和其他收入,净额 |
|
4,830 |
|
|
|
2,567 |
|
|
|
4,115 |
|
|
|
14,837 |
|
|
|
5,174 |
|
||||
|
利息和债务支出(2) |
|
(40,550 |
) |
|
|
(37,060 |
) |
|
|
(39,102 |
) |
|
|
(152,990 |
) |
|
|
(143,864 |
) |
||||
所得税前亏损 |
|
(271,425 |
) |
|
|
(37,875 |
) |
|
|
(24,798 |
) |
|
|
(369,877 |
) |
|
|
(24,932 |
) |
|||||
|
所得税费用 |
|
(302 |
) |
|
|
(1,706 |
) |
|
|
(263 |
) |
|
|
(1,426 |
) |
|
|
(3,265 |
) |
||||
净亏损 |
|
(271,727 |
) |
|
|
(39,581 |
) |
|
|
(25,061 |
) |
|
|
(371,303 |
) |
|
|
(28,197 |
) |
|||||
减去可归因于非控制的净(收益)损失 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
合并后的合资企业 |
|
(4,585 |
) |
|
|
(1,598 |
) |
|
|
(4,887 |
) |
|
|
(20,464 |
) |
|
|
(13,981 |
) |
||||
|
房地产综合相关基金 |
|
52,383 |
|
|
|
665 |
|
|
|
20,934 |
|
|
|
109,795 |
|
|
|
3,342 |
|
||||
|
运营伙伴关系 |
|
18,379 |
|
|
|
2,637 |
|
|
|
629 |
|
|
|
22,228 |
|
|
|
2,433 |
|
||||
普通股股东应占净亏损 |
$ |
(205,550 |
) |
|
$ |
(37,877 |
) |
|
$ |
(8,385 |
) |
|
$ |
(259,744 |
) |
|
$ |
(36,403 |
) |
|||||
|
每股稀释后股份 |
$ |
(0.95 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.04 |
) |
|
$ |
(1.20 |
) |
|
$ |
(0.16 |
) |
- 10 -
|
|
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: |
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
||||||||||
|
物业租赁 |
$ |
156,246 |
|
|
$ |
159,029 |
|
|
$ |
158,595 |
|
|
$ |
629,319 |
|
|
$ |
634,019 |
|
|
||||
|
租客报销 |
|
19,637 |
|
|
|
10,422 |
|
|
|
16,896 |
|
|
|
64,261 |
|
|
|
51,394 |
|
|
||||
|
直线式租金调整 |
|
3,569 |
|
|
|
5,794 |
|
|
|
1,060 |
|
|
|
4,874 |
|
(1) |
|
13,602 |
|
|
||||
|
高于和低于市价租赁的摊销,净额 |
|
1,447 |
|
|
|
1,159 |
|
|
|
1,445 |
|
|
|
5,376 |
|
|
|
1,748 |
|
|
||||
|
租赁终止收入 |
|
837 |
|
|
|
- |
|
|
|
4,519 |
|
|
|
7,640 |
|
|
|
2,056 |
|
|
||||
租金总收入 |
$ |
181,736 |
|
|
$ |
176,404 |
|
|
$ |
182,515 |
|
|
$ |
711,470 |
|
|
$ |
702,819 |
|
|
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
费用和其他收入: |
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
||||||||||
|
资产管理 |
$ |
4,115 |
|
|
$ |
3,132 |
|
|
$ |
2,459 |
|
|
$ |
11,075 |
|
|
$ |
12,270 |
|
|
||||
|
物业管理 |
|
1,775 |
|
|
|
1,810 |
|
|
|
1,810 |
|
|
|
7,278 |
|
|
|
7,981 |
|
|
||||
|
收购、处置、租赁和其他 |
|
1,601 |
|
|
|
385 |
|
|
|
304 |
|
|
|
3,244 |
|
|
|
8,170 |
|
|
||||
|
手续费总收入 |
|
7,491 |
|
|
|
5,327 |
|
|
|
4,573 |
|
|
|
21,597 |
|
|
|
28,421 |
|
|
||||
|
其他(主要是停车收入和租户要求的服务, |
|
3,244 |
|
|
|
2,297 |
|
|
|
2,093 |
|
|
|
9,721 |
|
|
|
9,137 |
|
|
||||
总费用和其他收入 |
$ |
10,735 |
|
|
$ |
7,624 |
|
|
$ |
6,666 |
|
|
$ |
31,318 |
|
|
$ |
37,558 |
|
|
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
房地产相关基金投资收益(亏损) |
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
||||||||||
|
净投资收益 |
$ |
1,606 |
|
|
$ |
394 |
|
|
$ |
2,032 |
|
|
$ |
11,347 |
|
|
$ |
394 |
|
|
||||
|
已实现和未实现(亏损)净收益(1) |
|
(60,947 |
) |
|
|
- |
|
|
|
28 |
|
|
|
(107,722 |
) |
|
|
- |
|
|
||||
|
在合并相关房地产时确认的损失 |
|
- |
|
|
|
(2,627 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,627 |
) |
|
||||
房地产相关基金投资收益(亏损) |
$ |
(59,341 |
) |
|
$ |
(2,233 |
) |
|
$ |
2,060 |
|
|
$ |
(96,375 |
) |
|
$ |
(2,233 |
) |
|
- 11 -
|
|
选择损益表数据 |
(未经审计,以千计)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
未合并的合资企业的亏损 |
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
||||||||||
|
收益中的权益 |
$ |
(5,664 |
) |
|
$ |
(6,240 |
) |
|
$ |
(5,032 |
) |
|
$ |
(20,126 |
) |
|
$ |
(21,566 |
) |
|
||||
|
我们在房地产减值损失中的份额: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
北京国际市场中心 |
|
(148,906 |
) |
|
|
- |
|
|
|
- |
|
|
|
(148,906 |
) |
|
|
- |
|
|
||||
|
第二街55号 |
|
(52,590 |
) |
|
|
- |
|
|
|
- |
|
|
|
(52,590 |
) |
|
|
- |
|
|
||||
|
《华尔街60强》 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(24,734 |
) |
|
|
- |
|
|
||||
|
**萨特街111号 |
|
- |
|
|
|
(31,685 |
) |
|
|
- |
|
|
|
- |
|
|
|
(31,685 |
) |
|
||||
|
RDF在与住宅相关的减值损失中的份额 |
|
- |
|
|
|
- |
|
|
|
(23,942 |
) |
|
|
(23,942 |
) |
|
|
- |
|
|
||||
未合并的合资企业的亏损 |
$ |
(207,160 |
) |
|
$ |
(37,925 |
) |
|
$ |
(28,974 |
) |
|
$ |
(270,298 |
) |
|
$ |
(53,251 |
) |
|
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
|
||||||||||||||
利息和债务支出: |
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
||||||||||
|
利息支出 |
$ |
38,961 |
|
|
$ |
35,518 |
|
|
$ |
37,549 |
|
|
$ |
146,771 |
|
|
$ |
137,708 |
|
|
||||
|
递延融资成本摊销 |
|
1,589 |
|
|
|
1,542 |
|
|
|
1,553 |
|
|
|
6,219 |
|
|
|
6,156 |
|
|
||||
利息和债务支出合计 |
$ |
40,550 |
|
|
$ |
37,060 |
|
|
$ |
39,102 |
|
|
$ |
152,990 |
|
|
$ |
143,864 |
|
|
- 12 -
|
|
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 |
|
||||||||||||||
|
|
|
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|||||
对FFO和核心FFO的净亏损进行对账: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
净亏损 |
|
$ |
(271,727 |
) |
|
$ |
(39,581 |
) |
|
$ |
(25,061 |
) |
|
$ |
(371,303 |
) |
|
$ |
(28,197 |
) |
||
|
房地产折旧和摊销(包括我们的份额 |
|
|
76,723 |
|
|
|
70,720 |
|
|
|
69,160 |
|
|
|
286,410 |
|
|
|
271,789 |
|
||
|
我们所占的非现金房地产减值损失与 |
|
|
201,496 |
|
|
|
31,685 |
|
|
|
- |
|
|
|
226,230 |
|
|
|
31,685 |
|
||
|
FFO(1) |
|
|
6,492 |
|
|
|
62,824 |
|
|
|
44,099 |
|
|
|
141,337 |
|
|
|
275,277 |
|
||
|
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 |
|
|
(14,774 |
) |
|
|
(11,565 |
) |
|
|
(14,801 |
) |
|
|
(59,639 |
) |
|
|
(51,433 |
) |
|
|
|
房地产综合相关基金 |
|
|
52,383 |
|
|
|
659 |
|
|
|
20,933 |
|
|
|
109,781 |
|
|
|
3,318 |
|
|
|
派拉蒙集团运营伙伴的FFO |
|
|
44,101 |
|
|
|
51,918 |
|
|
|
50,231 |
|
|
|
191,479 |
|
|
|
227,162 |
|
||
|
可归因于经营合伙企业非控股权益的FFO减少 |
|
|
(3,620 |
) |
|
|
(3,380 |
) |
|
|
(3,510 |
) |
|
|
(13,481 |
) |
|
|
(17,063 |
) |
||
|
普通股股东的FFO(1) |
|
$ |
40,481 |
|
|
$ |
48,538 |
|
|
$ |
46,721 |
|
|
$ |
177,998 |
|
|
$ |
210,099 |
|
||
|
每股稀释后股份 |
|
$ |
0.19 |
|
|
$ |
0.22 |
|
|
$ |
0.21 |
|
|
$ |
0.82 |
|
|
$ |
0.95 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
FFO |
|
$ |
6,492 |
|
|
$ |
62,824 |
|
|
$ |
44,099 |
|
|
$ |
141,337 |
|
|
$ |
275,277 |
|
||
|
非核心项目: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
合并已实现和未实现损益的调整 |
|
61,859 |
|
|
|
4,238 |
|
|
|
25,746 |
|
|
|
137,387 |
|
|
|
7,560 |
|
||
|
|
未合并合营企业收益中的权益调整 |
|
(2,326 |
) |
|
|
561 |
|
|
|
(1,917 |
) |
|
|
(6,866 |
) |
|
|
855 |
|
||
|
|
其他,净额 |
|
|
492 |
|
|
|
2,716 |
|
|
|
513 |
|
|
|
1,440 |
|
|
|
3,097 |
|
|
|
核心FFO(1) |
|
|
66,517 |
|
|
|
70,339 |
|
|
|
68,441 |
|
|
|
273,298 |
|
|
|
286,789 |
|
||
|
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 |
|
|
(14,774 |
) |
|
|
(11,565 |
) |
|
|
(14,801 |
) |
|
|
(59,639 |
) |
|
|
(51,433 |
) |
|
|
|
房地产综合相关基金 |
|
|
(1,477 |
) |
|
|
(625 |
) |
|
|
(2,226 |
) |
|
|
(10,503 |
) |
|
|
(1,006 |
) |
|
|
派拉蒙集团运营合作伙伴的核心FFO |
|
50,266 |
|
|
|
58,149 |
|
|
|
51,414 |
|
|
|
203,156 |
|
|
|
234,350 |
|
|||
|
可归因于运营中的非控股权益的核心FFO减少 |
|
(4,126 |
) |
|
|
(3,785 |
) |
|
|
(3,592 |
) |
|
|
(14,354 |
) |
|
|
(17,526 |
) |
|||
|
普通股股东的核心FFO(1) |
|
$ |
46,140 |
|
|
$ |
54,364 |
|
|
$ |
47,822 |
|
|
$ |
188,802 |
|
|
$ |
216,824 |
|
||
|
每股稀释后股份 |
|
$ |
0.21 |
|
|
$ |
0.25 |
|
|
$ |
0.22 |
|
|
$ |
0.87 |
|
|
$ |
0.98 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
已发行加权平均股份对账: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
加权平均流通股 |
|
|
217,071,959 |
|
|
|
218,583,895 |
|
|
|
217,043,022 |
|
|
|
216,922,235 |
|
|
|
221,309,938 |
|
||
|
稀释证券的影响 |
|
|
77,069 |
|
|
|
59,378 |
|
|
|
32,676 |
|
|
|
20,527 |
|
|
|
31,487 |
|
||
|
稀释后每股FFO和核心FFO的分母 |
|
|
217,149,028 |
|
|
|
218,643,273 |
|
|
|
217,075,698 |
|
|
|
216,942,762 |
|
|
|
221,341,425 |
|
- 13 -
|
|
淡出 |
(未经审计,以千计)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
||||||||||||||
|
|
|
|
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|||||
核心FFO与FAD的对账: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
核心FFO |
$ |
66,517 |
|
|
$ |
70,339 |
|
|
$ |
68,441 |
|
|
$ |
273,298 |
|
|
$ |
286,789 |
|
||||
|
增加(减去)调整(包括我们的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
直线式租金调整 |
|
(4,476 |
) |
|
|
(5,746 |
) |
|
|
(1,514 |
) |
|
|
(6,166 |
) |
|
|
(14,034 |
) |
|||
|
|
高于和低于市价租赁的摊销,净额 |
|
(1,912 |
) |
|
|
(1,984 |
) |
|
|
(2,110 |
) |
|
|
(8,099 |
) |
|
|
(5,099 |
) |
|||
|
|
递延融资成本摊销 |
|
1,825 |
|
|
|
1,919 |
|
|
|
1,787 |
|
|
|
7,284 |
|
|
|
7,712 |
|
|||
|
|
基于股票的薪酬费用摊销 |
|
6,310 |
|
|
|
4,150 |
|
|
|
4,680 |
|
|
|
20,321 |
|
|
|
19,003 |
|
|||
|
|
维护资产的支出 |
|
(15,347 |
) |
|
|
(18,835 |
) |
|
|
(7,934 |
) |
|
|
(49,060 |
) |
|
|
(54,962 |
) |
|||
|
|
第二代租户改进 |
|
(13,788 |
) |
|
|
(40,213 |
) |
|
|
(13,451 |
) |
|
|
(46,325 |
) |
|
|
(83,406 |
) |
|||
|
时尚(1) |
|
39,129 |
|
|
|
9,630 |
|
|
|
49,899 |
|
|
|
191,253 |
|
|
|
156,003 |
|
||||
|
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 |
|
(10,966 |
) |
|
|
81 |
|
|
|
(9,679 |
) |
|
|
(38,029 |
) |
|
|
(27,412 |
) |
|||
|
|
房地产综合相关基金 |
|
(1,477 |
) |
|
|
(683 |
) |
|
|
(2,226 |
) |
|
|
(10,560 |
) |
|
|
(1,283 |
) |
|||
|
派拉蒙集团运营合作伙伴带来的FAD |
|
26,686 |
|
|
|
9,028 |
|
|
|
37,994 |
|
|
|
142,664 |
|
|
|
127,308 |
|
||||
|
不那么流行归因于非控股权益 |
|
(2,190 |
) |
|
|
(588 |
) |
|
|
(2,655 |
) |
|
|
(9,944 |
) |
|
|
(9,874 |
) |
||||
|
普通股股东的FAD(1)(2) |
$ |
24,496 |
|
|
$ |
8,440 |
|
|
$ |
35,339 |
|
|
$ |
132,720 |
|
|
$ |
117,434 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
普通股宣布的股息 |
$ |
7,608 |
|
|
$ |
16,827 |
|
|
$ |
7,607 |
|
|
$ |
39,655 |
|
|
$ |
68,561 |
|
- 14 -
|
|
EBITDARE |
(未经审计,以千计)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
||||||||||||||
|
|
|
|
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|||||
对EBITDARE和EBITDARE净亏损的对账 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
净亏损 |
$ |
(271,727 |
) |
|
$ |
(39,581 |
) |
|
$ |
(25,061 |
) |
|
$ |
(371,303 |
) |
|
$ |
(28,197 |
) |
||||
|
增加(减去)调整(包括我们的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
折旧及摊销 |
|
76,723 |
|
|
|
70,720 |
|
|
|
69,160 |
|
|
|
286,410 |
|
|
|
271,789 |
|
|||
|
|
利息和债务支出 |
|
47,178 |
|
|
|
43,831 |
|
|
|
45,666 |
|
|
|
179,263 |
|
|
|
170,141 |
|
|||
|
|
我们的非现金房地产减值损失份额 |
|
201,496 |
|
|
|
31,685 |
|
|
|
- |
|
|
|
226,230 |
|
|
|
31,685 |
|
|||
|
|
所得税费用 |
|
302 |
|
|
|
1,707 |
|
|
|
264 |
|
|
|
1,439 |
|
|
|
3,287 |
|
|||
|
息税前利润(1) |
|
53,972 |
|
|
|
108,362 |
|
|
|
90,029 |
|
|
|
322,039 |
|
|
|
448,705 |
|
||||
|
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 |
|
(22,844 |
) |
|
|
(19,520 |
) |
|
|
(22,766 |
) |
|
|
(91,352 |
) |
|
|
(83,049 |
) |
|||
|
|
房地产综合相关基金 |
|
52,384 |
|
|
|
(185 |
) |
|
|
20,929 |
|
|
|
108,942 |
|
|
|
(352 |
) |
|||
|
PGRE在EBITDARE中的份额(1) |
$ |
83,512 |
|
|
$ |
88,657 |
|
|
$ |
88,192 |
|
|
$ |
339,629 |
|
|
$ |
365,304 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
EBITDARE |
$ |
53,972 |
|
|
$ |
108,362 |
|
|
$ |
90,029 |
|
|
$ |
322,039 |
|
|
$ |
448,705 |
|
||||
|
加上(减去)调整以得出调整后的EBITDAR: |
|
||||||||||||||||||||||
|
|
合并和未合并的EBITDAR |
|
60,136 |
|
|
|
1,772 |
|
|
|
23,808 |
|
|
|
125,085 |
|
|
|
1,055 |
|
|||
|
|
未合并收益中的权益调整 |
|
(2,326 |
) |
|
|
561 |
|
|
|
(1,917 |
) |
|
|
(6,866 |
) |
|
|
855 |
|
|||
|
|
其他,净额 |
|
99 |
|
|
|
2,716 |
|
|
|
132 |
|
|
|
422 |
|
|
|
3,097 |
|
|||
|
调整后的EBITDAR(1) |
|
111,881 |
|
|
|
113,411 |
|
|
|
112,052 |
|
|
|
440,680 |
|
|
|
453,712 |
|
||||
|
|
调整后EBITDAR较少可归因于非控制 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合并后的合资企业 |
|
(22,844 |
) |
|
|
(19,520 |
) |
|
|
(22,766 |
) |
|
|
(91,352 |
) |
|
|
(83,049 |
) |
|||
|
PGRE在调整后EBITDARE中的份额(1) |
$ |
89,037 |
|
|
$ |
93,891 |
|
|
$ |
89,286 |
|
|
$ |
349,328 |
|
|
$ |
370,663 |
|
- 15 -
|
|
噪音 |
(未经审计,以千计)
|
|
|
|
|
|
截至三个月 |
|
|
截至的年度 |
|
||||||||||||||
|
|
|
|
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|
2023年9月30日 |
|
|
2023年12月31日 |
|
|
2022年12月31日 |
|
|||||
净亏损与NOI和现金NOI的对账: |
|
|||||||||||||||||||||||
|
净亏损 |
$ |
(271,727 |
) |
|
$ |
(39,581 |
) |
|
$ |
(25,061 |
) |
|
$ |
(371,303 |
) |
|
$ |
(28,197 |
) |
||||
|
添加(减去)调整以得出NOI和现金NOI: |
|
||||||||||||||||||||||
|
|
折旧及摊销 |
|
68,866 |
|
|
|
61,211 |
|
|
|
60,263 |
|
|
|
250,644 |
|
|
|
232,517 |
|
|||
|
|
一般和行政 |
|
15,679 |
|
|
|
13,986 |
|
|
|
15,460 |
|
|
|
61,986 |
|
|
|
59,487 |
|
|||
|
|
利息和债务支出 |
|
40,550 |
|
|
|
37,060 |
|
|
|
39,102 |
|
|
|
152,990 |
|
|
|
143,864 |
|
|||
|
|
所得税费用 |
|
302 |
|
|
|
1,706 |
|
|
|
263 |
|
|
|
1,426 |
|
|
|
3,265 |
|
|||
|
|
与房地产有关的基金投资的损失(收入) |
|
59,341 |
|
|
|
2,233 |
|
|
|
(2,060 |
) |
|
|
96,375 |
|
|
|
2,233 |
|
|||
|
|
来自未合并合资企业的NOI(不包括 |
|
7,026 |
|
|
|
10,782 |
|
|
|
9,233 |
|
|
|
37,360 |
|
|
|
45,141 |
|
|||
|
|
未合并的合资企业的亏损 |
|
207,160 |
|
|
|
37,925 |
|
|
|
28,974 |
|
|
|
270,298 |
|
|
|
53,251 |
|
|||
|
|
费用收入 |
|
(7,491 |
) |
|
|
(5,327 |
) |
|
|
(4,573 |
) |
|
|
(21,597 |
) |
|
|
(28,421 |
) |
|||
|
|
利息和其他收入,净额 |
|
(4,830 |
) |
|
|
(2,567 |
) |
|
|
(4,115 |
) |
|
|
(14,837 |
) |
|
|
(5,174 |
) |
|||
|
|
其他,净额 |
|
54 |
|
|
|
1,953 |
|
|
|
853 |
|
|
|
1,244 |
|
|
|
1,709 |
|
|||
|
噪声(1) |
|
114,930 |
|
|
|
119,381 |
|
|
|
118,339 |
|
|
|
464,586 |
|
|
|
479,675 |
|
||||
|
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 |
|
(22,397 |
) |
|
|
(19,247 |
) |
|
|
(22,275 |
) |
|
|
(89,948 |
) |
|
|
(82,587 |
) |
|||
|
PGRE在NOI中的份额(1) |
$ |
92,533 |
|
|
$ |
100,134 |
|
|
$ |
96,064 |
|
|
$ |
374,638 |
|
|
$ |
397,088 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
噪音 |
$ |
114,930 |
|
|
$ |
119,381 |
|
|
$ |
118,339 |
|
|
$ |
464,586 |
|
|
$ |
479,675 |
|
||||
|
添加(减去)调整以得出现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
直线租金调整(包括我们在 |
|
(4,476 |
) |
|
|
(5,746 |
) |
|
|
(1,514 |
) |
|
|
(6,166 |
) |
|
|
(14,034 |
) |
|||
|
|
高于和低于市价租赁的摊销,净额 |
|
(1,912 |
) |
|
|
(1,984 |
) |
|
|
(2,110 |
) |
|
|
(8,099 |
) |
|
|
(5,099 |
) |
|||
|
现金NOI(1) |
|
108,542 |
|
|
|
111,651 |
|
|
|
114,715 |
|
|
|
450,321 |
|
|
|
460,542 |
|
||||
|
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 |
|
(20,737 |
) |
|
|
(16,147 |
) |
|
|
(20,520 |
) |
|
|
(80,809 |
) |
|
|
(77,341 |
) |
|||
|
PGRE在现金NOI中的份额(1) |
$ |
87,805 |
|
|
$ |
95,504 |
|
|
$ |
94,195 |
|
|
$ |
369,512 |
|
|
$ |
383,201 |
|
- 16 -
|
|
噪音 |
(未经审计,以千计)
|
|
|
|
|
|
截至2023年12月31日的三个月 |
|
|||||||||||||
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
净亏损与NOI和现金NOI的对账: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
净亏损 |
$ |
(271,727 |
) |
|
$ |
(10,708 |
) |
|
$ |
(192,675 |
) |
|
$ |
(68,344 |
) |
||||
|
添加(减去)调整以得出NOI和现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
折旧及摊销 |
|
68,866 |
|
|
|
48,989 |
|
|
|
18,606 |
|
|
|
1,271 |
|
|||
|
|
一般和行政 |
|
15,679 |
|
|
|
- |
|
|
|
- |
|
|
|
15,679 |
|
|||
|
|
利息和债务支出 |
|
40,550 |
|
|
|
26,825 |
|
|
|
12,961 |
|
|
|
764 |
|
|||
|
|
所得税费用 |
|
302 |
|
|
|
- |
|
|
|
3 |
|
|
|
299 |
|
|||
|
|
房地产相关基金投资亏损 |
|
59,341 |
|
|
|
- |
|
|
|
- |
|
|
|
59,341 |
|
|||
|
|
来自未合并合资企业的NOI(不包括One Steuart Lane) |
|
7,026 |
|
|
|
2,737 |
|
|
|
4,214 |
|
|
|
75 |
|
|||
|
|
未合并的合资企业的亏损 |
|
207,160 |
|
|
|
1 |
|
|
|
206,270 |
|
|
|
889 |
|
|||
|
|
费用收入 |
|
(7,491 |
) |
|
|
- |
|
|
|
- |
|
|
|
(7,491 |
) |
|||
|
|
利息和其他收入,净额 |
|
(4,830 |
) |
|
|
(829 |
) |
|
|
(724 |
) |
|
|
(3,277 |
) |
|||
|
|
其他,净额 |
|
54 |
|
|
|
- |
|
|
|
- |
|
|
|
54 |
|
|||
|
噪声(1) |
|
114,930 |
|
|
|
67,015 |
|
|
|
48,655 |
|
|
|
(740 |
) |
||||
|
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 |
|
(22,397 |
) |
|
|
(2,592 |
) |
|
|
(19,805 |
) |
|
|
- |
|
|||
|
截至2023年12月31日的三个月PGRE在NOI中的份额 |
$ |
92,533 |
|
|
$ |
64,423 |
|
|
$ |
28,850 |
|
|
$ |
(740 |
) |
||||
|
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 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
噪音 |
$ |
114,930 |
|
|
$ |
67,015 |
|
|
$ |
48,655 |
|
|
$ |
(740 |
) |
||||
|
添加(减去)调整以得出现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
直线租金调整(包括我们在 |
|
(4,476 |
) |
|
|
(1,645 |
) |
|
|
(2,801 |
) |
|
|
(30 |
) |
|||
|
|
摊销高于市价和低于市价的租赁,净额(包括 |
|
(1,912 |
) |
|
|
(730 |
) |
|
|
(1,182 |
) |
|
|
- |
|
|||
|
现金NOI(1) |
|
108,542 |
|
|
|
64,640 |
|
|
|
44,672 |
|
|
|
(770 |
) |
||||
|
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 |
|
(20,737 |
) |
|
|
(2,722 |
) |
|
|
(18,015 |
) |
|
|
- |
|
|||
|
截至2023年12月31日止三个月,PGRE在现金NOI中的份额 |
$ |
87,805 |
|
|
$ |
61,918 |
|
|
$ |
26,657 |
|
|
$ |
(770 |
) |
||||
|
截至2022年12月31日止三个月,PGRE应占现金NOI |
$ |
95,504 |
|
|
$ |
68,998 |
|
|
$ |
27,646 |
|
|
$ |
(1,140 |
) |
- 17 -
|
|
噪音 |
(未经审计,以千计)
|
|
|
|
|
|
截至2023年12月31日的年度 |
|
|||||||||||||
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
净亏损与NOI和现金NOI的对账: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
净亏损 |
$ |
(371,303 |
) |
|
$ |
(31,921 |
) |
|
$ |
(169,650 |
) |
|
$ |
(169,732 |
) |
||||
|
添加(减去)调整以得出NOI和现金NOI: |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
折旧及摊销 |
|
250,644 |
|
|
|
166,868 |
|
|
|
78,734 |
|
|
|
5,042 |
|
|||
|
|
一般和行政 |
|
61,986 |
|
|
|
- |
|
|
|
- |
|
|
|
61,986 |
|
|||
|
|
利息和债务支出 |
|
152,990 |
|
|
|
98,906 |
|
|
|
51,043 |
|
|
|
3,041 |
|
|||
|
|
所得税支出(福利) |
|
1,426 |
|
|
|
5 |
|
|
|
(75 |
) |
|
|
1,496 |
|
|||
|
|
房地产相关基金投资亏损 |
|
96,375 |
|
|
|
- |
|
|
|
- |
|
|
|
96,375 |
|
|||
|
|
来自未合并合资企业的NOI(不包括One Steuart Lane) |
|
37,360 |
|
|
|
12,880 |
|
|
|
24,347 |
|
|
|
133 |
|
|||
|
|
未合并的合资企业的亏损 |
|
270,298 |
|
|
|
25,001 |
|
|
|
216,532 |
|
|
|
28,765 |
|
|||
|
|
费用收入 |
|
(21,597 |
) |
|
|
- |
|
|
|
- |
|
|
|
(21,597 |
) |
|||
|
|
利息和其他收入,净额 |
|
(14,837 |
) |
|
|
(2,445 |
) |
|
|
(2,108 |
) |
|
|
(10,284 |
) |
|||
|
|
其他,净额 |
|
1,244 |
|
|
|
- |
|
|
|
- |
|
|
|
1,244 |
|
|||
|
噪声(1) |
|
464,586 |
|
|
|
269,294 |
|
|
|
198,823 |
|
|
|
(3,531 |
) |
||||
|
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 |
|
(89,948 |
) |
|
|
(11,007 |
) |
|
|
(78,941 |
) |
|
|
- |
|
|||
|
PGRE在截至2023年12月31日的年度中所占的NOI份额 |
$ |
374,638 |
|
|
$ |
258,287 |
|
|
$ |
119,882 |
|
|
$ |
(3,531 |
) |
||||
|
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 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
噪音 |
$ |
464,586 |
|
|
$ |
269,294 |
|
|
$ |
198,823 |
|
|
$ |
(3,531 |
) |
||||
|
添加(减去)调整以得出现金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
直线租金调整(包括我们的未合并份额 |
|
(6,166 |
) |
|
|
1,625 |
|
|
|
(7,791 |
) |
|
|
- |
|
|||
|
|
摊销高于市价和低于市价的租赁,净额(包括 |
|
(8,099 |
) |
|
|
(2,509 |
) |
|
|
(5,590 |
) |
|
|
- |
|
|||
|
现金NOI(1) |
|
450,321 |
|
|
|
268,410 |
|
|
|
185,442 |
|
|
|
(3,531 |
) |
||||
|
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 |
|
(80,809 |
) |
|
|
(11,559 |
) |
|
|
(69,250 |
) |
|
|
- |
|
|||
|
PGRE在截至2023年12月31日的年度现金NOI中的份额 |
$ |
369,512 |
|
|
$ |
256,851 |
|
|
$ |
116,192 |
|
|
$ |
(3,531 |
) |
||||
|
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 |
) |
- 18 -
|
|
同一家店的业绩-现金噪音 |
(未经审计,以千计)
同店现金NOI(1) |
截至2023年12月31日的三个月 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2023年12月31日止三个月,PGRE在现金NOI中的份额 |
$ |
87,805 |
|
|
$ |
61,918 |
|
|
$ |
26,657 |
|
|
$ |
(770 |
) |
|
|||||
|
|
租赁终止收入 |
|
(766 |
) |
|
|
(766 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
重新开发和其他,净额 |
|
1,969 |
|
|
|
1,075 |
|
(2) |
|
124 |
|
|
|
770 |
|
|
||||
|
PGRE在截至三个月的同店现金NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2023年12月31日 |
$ |
89,008 |
|
|
$ |
62,227 |
|
|
$ |
26,781 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
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日止三个月,PGRE应占现金NOI |
$ |
95,504 |
|
|
$ |
68,998 |
|
|
$ |
27,646 |
|
|
$ |
(1,140 |
) |
|
|||||
|
|
重新开发和其他,净额 |
|
1,266 |
|
|
|
118 |
|
(2) |
|
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 |
$ |
96,770 |
|
|
$ |
69,116 |
|
|
$ |
27,654 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
减少PGRE在同店现金NOI中的份额 |
$ |
(7,762 |
) |
|
$ |
(6,889 |
) |
|
$ |
(873 |
) |
|
$ |
- |
|
|
|||||
|
减少百分比 |
|
(8.0 |
%) |
|
|
(10.0 |
%) |
|
|
(3.2 |
%) |
|
|
|
|
- 19 -
|
|
同一家店的业绩-现金噪音 |
(未经审计,以千计)
同店现金NOI(1) |
截至2023年12月31日的年度 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
PGRE在截至2023年12月31日的年度现金NOI中的份额 |
$ |
369,512 |
|
|
$ |
256,851 |
|
|
$ |
116,192 |
|
|
$ |
(3,531 |
) |
|
|||||
|
|
租赁终止收入 |
|
(8,070 |
) |
|
|
(6,887 |
) |
|
|
(1,183 |
) |
|
|
- |
|
|
||||
|
|
重新开发和其他,净额 |
|
4,682 |
|
|
|
1,027 |
|
(2) |
|
124 |
|
|
|
3,531 |
|
|
||||
|
截至2013年12月31日止年度,PGRE在同店现金NOI中的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2023年12月31日 |
$ |
366,124 |
|
|
$ |
250,991 |
|
|
$ |
115,133 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
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 |
) |
|
|||||
|
|
租赁终止收入 |
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
重新开发和其他,净额 |
|
3,921 |
|
|
|
(1,532 |
) |
(2) |
|
(213 |
) |
|
|
5,666 |
|
|
||||
|
截至2013年12月31日止年度,PGRE在同店现金NOI中的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年12月31日 |
$ |
385,247 |
|
|
$ |
269,871 |
|
|
$ |
115,376 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
减少PGRE在同店现金NOI中的份额 |
$ |
(19,123 |
) |
|
$ |
(18,880 |
) |
|
$ |
(243 |
) |
|
$ |
- |
|
|
|||||
|
减少百分比 |
|
(5.0 |
%) |
|
|
(7.0 |
%) |
|
|
(0.2 |
%) |
|
|
|
|
- 20 -
|
|
同一家商店的结果-噪音 |
(未经审计,以千计)
同一家门店NOI(1) |
截至2023年12月31日的三个月 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
截至2023年12月31日的三个月PGRE在NOI中的份额 |
$ |
92,533 |
|
|
$ |
64,423 |
|
|
$ |
28,850 |
|
|
$ |
(740 |
) |
|
|||||
|
|
租赁终止收入 |
|
(766 |
) |
|
|
(766 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
直线应收租金的非现金核销 |
|
363 |
|
|
|
277 |
|
|
|
86 |
|
|
|
- |
|
|
||||
|
|
重新开发和其他,净额 |
|
1,939 |
|
|
|
1,075 |
|
(2) |
|
124 |
|
|
|
740 |
|
|
||||
|
PGRE在截至三个月的同店NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2023年12月31日 |
$ |
94,069 |
|
|
$ |
65,009 |
|
|
$ |
29,060 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
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 |
) |
|
|||||
|
|
直线应收租金的非现金核销 |
|
445 |
|
|
|
- |
|
|
|
445 |
|
|
|
- |
|
|
||||
|
|
重新开发和其他,净额 |
|
829 |
|
|
|
118 |
|
(2) |
|
(399 |
) |
|
|
1,110 |
|
|
||||
|
PGRE在截至三个月的同店NOI中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年12月31日 |
$ |
101,408 |
|
|
$ |
69,864 |
|
|
$ |
31,544 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一门店噪声中的份额下降 |
$ |
(7,339 |
) |
|
$ |
(4,855 |
) |
|
$ |
(2,484 |
) |
|
$ |
- |
|
|
|||||
|
减少百分比 |
|
(7.2 |
%) |
|
|
(6.9 |
%) |
|
|
(7.9 |
%) |
|
|
|
|
- 21 -
|
|
同一家商店的结果-噪音 |
(未经审计,以千计)
同一家门店NOI(1) |
截至2023年12月31日的年度 |
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
|
||||
|
PGRE在截至2023年12月31日的年度中所占的NOI份额 |
$ |
374,638 |
|
|
$ |
258,287 |
|
|
$ |
119,882 |
|
|
$ |
(3,531 |
) |
|
||||||
|
|
租赁终止收入 |
|
(8,070 |
) |
|
|
(6,887 |
) |
|
|
(1,183 |
) |
|
|
- |
|
|
|||||
|
|
直线应收租金的非现金核销 |
|
14,413 |
|
|
|
6,917 |
|
(2) |
|
7,496 |
|
(2) |
|
- |
|
|
|||||
|
|
重新开发和其他,净额 |
|
4,629 |
|
|
|
1,031 |
|
(3) |
|
67 |
|
|
|
3,531 |
|
|
|||||
|
截至2012年12月31日止年度,PGRE在同一门店NOI中的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2023年12月31日 |
$ |
385,610 |
|
|
$ |
259,348 |
|
|
$ |
126,262 |
|
|
$ |
- |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
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 |
) |
|
||||||
|
|
租赁终止收入 |
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
- |
|
|
|
- |
|
|
|||||
|
|
直线应收租金的非现金核销 |
|
2,425 |
|
|
|
1,980 |
|
|
|
445 |
|
|
|
- |
|
|
|||||
|
|
重新开发和其他,净额 |
|
4,136 |
|
|
|
(910 |
) |
(3) |
|
(620 |
) |
|
|
5,666 |
|
|
|||||
|
截至2012年12月31日止年度,PGRE在同一门店NOI中的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2022年12月31日 |
$ |
401,774 |
|
|
$ |
271,392 |
|
|
$ |
130,382 |
|
|
$ |
- |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一门店噪声中的份额下降 |
$ |
(16,164 |
) |
|
$ |
(12,044 |
) |
|
$ |
(4,120 |
) |
|
$ |
- |
|
|
||||||
|
减少百分比 |
|
(4.0 |
%) |
|
|
(4.4 |
%) |
|
|
(3.2 |
%) |
|
|
|
|
- 22 -
|
|
合并合资企业--资产负债表 |
(未经审计,以千计)
|
|
|
|
截至2023年12月31日 |
|
|
|||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
||||
PGRE所有权 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
房地产,净值 |
$ |
3,284,532 |
|
|
$ |
1,675,890 |
|
|
$ |
1,141,827 |
|
|
$ |
466,815 |
|
|
||
|
现金和现金等价物 |
|
145,320 |
|
|
|
59,111 |
|
|
|
74,276 |
|
|
|
11,933 |
|
|
||
|
受限现金 |
|
1,319 |
|
|
|
78 |
|
|
|
1,241 |
|
|
|
- |
|
|
||
|
应收账款和其他应收款 |
|
9,871 |
|
|
|
3,814 |
|
|
|
5,323 |
|
|
|
734 |
|
|
||
|
递延应收租金 |
|
207,938 |
|
|
|
99,426 |
|
|
|
84,395 |
|
|
|
24,117 |
|
|
||
|
递延费用,净额 |
|
45,190 |
|
|
|
21,915 |
|
|
|
15,093 |
|
|
|
8,182 |
|
|
||
|
无形资产,净额 |
|
38,209 |
|
|
|
32,044 |
|
|
|
5,407 |
|
|
|
758 |
|
|
||
|
其他资产 |
|
7,365 |
|
|
|
850 |
|
|
|
6,015 |
|
|
|
500 |
|
|
||
总资产 |
$ |
3,739,744 |
|
|
$ |
1,893,128 |
|
|
$ |
1,333,577 |
|
|
$ |
513,039 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
应付票据和抵押贷款净额 |
$ |
2,450,401 |
|
|
$ |
1,244,109 |
|
|
$ |
974,764 |
|
|
$ |
231,528 |
|
|
||
|
应付账款和应计费用 |
|
48,862 |
|
|
|
9,825 |
|
|
|
28,260 |
|
|
|
10,777 |
|
|
||
|
无形负债,净额 |
|
17,180 |
|
|
|
11,903 |
|
|
|
4,959 |
|
|
|
318 |
|
|
||
|
其他负债 |
|
4,833 |
|
|
|
156 |
|
|
|
4,631 |
|
|
|
46 |
|
|
||
总负债 |
|
2,521,276 |
|
|
|
1,265,993 |
|
|
|
1,012,614 |
|
|
|
242,669 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股本: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团股份有限公司股权 |
|
804,543 |
|
|
|
563,957 |
|
|
|
157,341 |
|
|
|
83,245 |
|
|
||
|
非控制性权益 |
|
413,925 |
|
|
|
63,178 |
|
|
|
163,622 |
|
|
|
187,125 |
|
|
||
总股本 |
|
1,218,468 |
|
|
|
627,135 |
|
|
|
320,963 |
|
|
|
270,370 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
3,739,744 |
|
|
$ |
1,893,128 |
|
|
$ |
1,333,577 |
|
|
$ |
513,039 |
|
|
- 23 -
|
|
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 |
|
|
|||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
||||
PGRE所有权 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|||||||
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 |
|
|
||
|
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 |
|
|
||
|
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 |
|
|
||
总负债 |
|
2,579,048 |
|
|
|
1,277,928 |
|
|
|
1,019,141 |
|
|
|
281,979 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股本: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团股份有限公司股权 |
|
838,132 |
|
|
|
613,203 |
|
|
|
142,315 |
|
|
|
82,614 |
|
|
||
|
非控制性权益 |
|
402,118 |
|
|
|
68,707 |
|
|
|
147,980 |
|
|
|
185,431 |
|
|
||
总股本 |
|
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 |
|
|
- 24 -
|
|
合并合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2023年12月31日的三个月 |
|
|
|||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
||||
总收入 |
$ |
104,988 |
|
|
$ |
49,759 |
|
|
$ |
41,947 |
|
|
$ |
13,282 |
|
|
|||
总运营费用 |
|
37,664 |
|
|
|
19,703 |
|
|
|
13,496 |
|
|
|
4,465 |
|
|
|||
净营业收入(1) |
|
67,324 |
|
|
|
30,056 |
|
|
|
28,451 |
|
|
|
8,817 |
|
|
|||
折旧及摊销 |
|
(34,073 |
) |
|
|
(19,235 |
) |
|
|
(10,937 |
) |
|
|
(3,901 |
) |
|
|||
利息和其他收入,净额 |
|
1,344 |
|
|
|
620 |
|
|
|
643 |
|
|
|
81 |
|
|
|||
利息和债务支出 |
|
(22,765 |
) |
|
|
(9,804 |
) |
|
|
(10,304 |
) |
|
|
(2,657 |
) |
|
|||
所得税费用 |
|
(3 |
) |
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|||
净收入 |
$ |
11,827 |
|
|
$ |
1,637 |
|
|
$ |
7,853 |
|
|
$ |
2,337 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|||||||
|
净收入 |
$ |
6,039 |
|
|
$ |
1,471 |
|
|
$ |
3,841 |
|
|
$ |
727 |
|
|
||
|
管理费收入 |
|
1,203 |
|
|
|
417 |
|
|
|
211 |
|
|
|
575 |
|
|
||
|
PGRE在净收入中的份额 |
|
7,242 |
|
|
|
1,888 |
|
|
|
4,052 |
|
|
|
1,302 |
|
|
||
|
房地产折旧及摊销 |
|
23,884 |
|
|
|
17,312 |
|
|
|
5,359 |
|
|
|
1,213 |
|
|
||
|
FFO/核心FFO(1) |
$ |
31,126 |
|
|
$ |
19,200 |
|
|
$ |
9,411 |
|
|
$ |
2,515 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
|||||||
|
净收入 |
$ |
5,788 |
|
|
$ |
166 |
|
|
$ |
4,012 |
|
|
$ |
1,610 |
|
|
||
|
管理费支出 |
|
(1,203 |
) |
|
|
(417 |
) |
|
|
(211 |
) |
|
|
(575 |
) |
|
||
|
可归因于非控股权益的净收益(亏损) |
|
4,585 |
|
|
|
(251 |
) |
|
|
3,801 |
|
|
|
1,035 |
|
|
||
|
房地产折旧及摊销 |
|
10,189 |
|
|
|
1,923 |
|
|
|
5,578 |
|
|
|
2,688 |
|
|
||
|
FFO/核心FFO(1) |
$ |
14,774 |
|
|
$ |
1,672 |
|
|
$ |
9,379 |
|
|
$ |
3,723 |
|
|
- 25 -
|
|
合并合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2022年12月31日的三个月 |
|
|
|||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
||||
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(1) |
|
61,320 |
|
|
|
30,004 |
|
|
|
23,287 |
|
|
|
8,029 |
|
|
|||
折旧及摊销 |
|
(29,518 |
) |
|
|
(14,140 |
) |
|
|
(11,411 |
) |
|
|
(3,967 |
) |
|
|||
利息和其他收入,净额 |
|
817 |
|
|
|
428 |
|
|
|
216 |
|
|
|
173 |
|
|
|||
利息和债务支出 |
|
(22,604 |
) |
|
|
(9,808 |
) |
|
|
(10,304 |
) |
|
|
(2,492 |
) |
|
|||
所得税前收入 |
|
10,015 |
|
|
|
6,484 |
|
|
|
1,788 |
|
|
|
1,743 |
|
|
|||
所得税费用 |
|
(6 |
) |
|
|
(6 |
) |
|
|
- |
|
|
|
- |
|
|
|||
净收入 |
$ |
10,009 |
|
|
$ |
6,478 |
|
|
$ |
1,788 |
|
|
$ |
1,743 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|||||||
|
净收入 |
$ |
7,234 |
|
|
$ |
5,827 |
|
|
$ |
869 |
|
|
$ |
538 |
|
|
||
|
管理费收入 |
|
1,177 |
|
|
|
429 |
|
|
|
179 |
|
|
|
569 |
|
|
||
|
PGRE在净收入中的份额 |
|
8,411 |
|
|
|
6,256 |
|
|
|
1,048 |
|
|
|
1,107 |
|
|
||
|
房地产折旧及摊销 |
|
19,551 |
|
|
|
12,726 |
|
|
|
5,591 |
|
|
|
1,234 |
|
|
||
|
FFO/核心FFO(1) |
$ |
27,962 |
|
|
$ |
18,982 |
|
|
$ |
6,639 |
|
|
$ |
2,341 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
|||||||
|
净收入 |
$ |
2,775 |
|
|
$ |
651 |
|
|
$ |
919 |
|
|
$ |
1,205 |
|
|
||
|
管理费支出 |
|
(1,177 |
) |
|
|
(429 |
) |
|
|
(179 |
) |
|
|
(569 |
) |
|
||
|
可归因于非控股权益的净收入 |
|
1,598 |
|
|
|
222 |
|
|
|
740 |
|
|
|
636 |
|
|
||
|
房地产折旧及摊销 |
|
9,967 |
|
|
|
1,414 |
|
|
|
5,820 |
|
|
|
2,733 |
|
|
||
|
FFO/核心FFO(1) |
$ |
11,565 |
|
|
$ |
1,636 |
|
|
$ |
6,560 |
|
|
$ |
3,369 |
|
|
- 26 -
|
|
合并合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2023年12月31日的年度 |
|
|
|||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
||||
总收入 |
$ |
420,665 |
|
|
$ |
205,278 |
|
|
$ |
164,673 |
|
|
$ |
50,714 |
|
|
|||
总运营费用 |
|
145,183 |
|
|
|
78,588 |
|
|
|
49,955 |
|
|
|
16,640 |
|
|
|||
净营业收入(1) |
|
275,482 |
|
|
|
126,690 |
|
|
|
114,718 |
|
|
|
34,074 |
|
|
|||
折旧及摊销 |
|
(123,142 |
) |
|
|
(64,430 |
) |
|
|
(43,151 |
) |
|
|
(15,561 |
) |
|
|||
利息和其他收入,净额 |
|
4,129 |
|
|
|
2,021 |
|
|
|
1,405 |
|
|
|
703 |
|
|
|||
利息和债务支出 |
|
(89,952 |
) |
|
|
(38,909 |
) |
|
|
(40,891 |
) |
|
|
(10,152 |
) |
|
|||
所得税前收入 |
|
66,517 |
|
|
|
25,372 |
|
|
|
32,081 |
|
|
|
9,064 |
|
|
|||
所得税优惠(费用) |
|
72 |
|
|
|
(5 |
) |
|
|
127 |
|
|
|
(50 |
) |
|
|||
净收入 |
$ |
66,589 |
|
|
$ |
25,367 |
|
|
$ |
32,208 |
|
|
$ |
9,014 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|||||||
|
净收入 |
$ |
41,401 |
|
|
$ |
22,830 |
|
|
$ |
15,773 |
|
|
$ |
2,798 |
|
|
||
|
管理费收入 |
|
4,724 |
|
|
|
1,663 |
|
|
|
778 |
|
|
|
2,283 |
|
|
||
|
PGRE在净收入中的份额 |
|
46,125 |
|
|
|
24,493 |
|
|
|
16,551 |
|
|
|
5,081 |
|
|
||
|
房地产折旧及摊销 |
|
83,967 |
|
|
|
57,988 |
|
|
|
21,143 |
|
|
|
4,836 |
|
|
||
|
FFO/核心FFO(1) |
$ |
130,092 |
|
|
$ |
82,481 |
|
|
$ |
37,694 |
|
|
$ |
9,917 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
|||||||
|
净收入 |
$ |
25,188 |
|
|
$ |
2,537 |
|
|
$ |
16,435 |
|
|
$ |
6,216 |
|
|
||
|
管理费支出 |
|
(4,724 |
) |
|
|
(1,663 |
) |
|
|
(778 |
) |
|
|
(2,283 |
) |
|
||
|
可归因于非控股权益的净收入 |
|
20,464 |
|
|
|
874 |
|
|
|
15,657 |
|
|
|
3,933 |
|
|
||
|
房地产折旧及摊销 |
|
39,175 |
|
|
|
6,442 |
|
|
|
22,008 |
|
|
|
10,725 |
|
|
||
|
FFO/核心FFO(1) |
$ |
59,639 |
|
|
$ |
7,316 |
|
|
$ |
37,665 |
|
|
$ |
14,658 |
|
|
- 27 -
|
|
合并合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2022年12月31日的年度 |
|
|
|||||||||||||
|
|
|
|
合并总数 |
|
|
1633 |
|
|
同一个市场 |
|
|
300使命 |
|
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街道 |
|
|
||||
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(1) |
|
256,496 |
|
|
|
120,734 |
|
|
|
102,602 |
|
|
|
33,160 |
|
|
|||
折旧及摊销 |
|
(113,329 |
) |
|
|
(56,701 |
) |
|
|
(40,441 |
) |
|
|
(16,187 |
) |
|
|||
利息和其他收入,净额 |
|
1,380 |
|
|
|
711 |
|
|
|
395 |
|
|
|
274 |
|
|
|||
利息和债务支出 |
|
(89,770 |
) |
|
|
(38,920 |
) |
|
|
(40,885 |
) |
|
|
(9,965 |
) |
|
|||
所得税前收入 |
|
54,777 |
|
|
|
25,824 |
|
|
|
21,671 |
|
|
|
7,282 |
|
|
|||
所得税费用 |
|
(17 |
) |
|
|
(13 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|||
净收入 |
$ |
54,760 |
|
|
$ |
25,811 |
|
|
$ |
21,669 |
|
|
$ |
7,280 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
|||||||
|
净收入 |
$ |
36,094 |
|
|
$ |
23,228 |
|
|
$ |
10,611 |
|
|
$ |
2,255 |
|
|
||
|
管理费收入 |
|
4,685 |
|
|
|
1,694 |
|
|
|
743 |
|
|
|
2,248 |
|
|
||
|
PGRE在净收入中的份额 |
|
40,779 |
|
|
|
24,922 |
|
|
|
11,354 |
|
|
|
4,503 |
|
|
||
|
房地产折旧及摊销 |
|
75,877 |
|
|
|
51,031 |
|
|
|
19,815 |
|
|
|
5,031 |
|
|
||
|
FFO/核心FFO(1) |
$ |
116,656 |
|
|
$ |
75,953 |
|
|
$ |
31,169 |
|
|
$ |
9,534 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
|||||||
|
净收入 |
$ |
18,666 |
|
|
$ |
2,583 |
|
|
$ |
11,058 |
|
|
$ |
5,025 |
|
|
||
|
管理费支出 |
|
(4,685 |
) |
|
|
(1,694 |
) |
|
|
(743 |
) |
|
|
(2,248 |
) |
|
||
|
可归因于非控股权益的净收入 |
|
13,981 |
|
|
|
889 |
|
|
|
10,315 |
|
|
|
2,777 |
|
|
||
|
房地产折旧及摊销 |
|
37,452 |
|
|
|
5,670 |
|
|
|
20,626 |
|
|
|
11,156 |
|
|
||
|
FFO/核心FFO(1) |
$ |
51,433 |
|
|
$ |
6,559 |
|
|
$ |
30,941 |
|
|
$ |
13,933 |
|
|
- 28 -
|
|
未合并的合资企业--资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
截至2023年12月31日 |
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
一杯斯图亚特 |
|
|
|
|
|||||||
|
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
莱恩 |
|
|
其他(1) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE所有权 |
|
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
35.0% |
|
(2) |
五花八门 |
|
||||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
房地产,净值 |
$ |
1,528,595 |
|
|
$ |
219,297 |
|
|
$ |
272,113 |
|
|
$ |
230,516 |
|
|
$ |
142,426 |
|
|
$ |
50 |
|
|
$ |
664,193 |
|
||||
|
现金和现金等价物 |
|
67,499 |
|
|
|
24,516 |
|
|
|
5,300 |
|
|
|
21,318 |
|
|
|
2,040 |
|
|
|
10,822 |
|
|
|
3,503 |
|
||||
|
受限现金 |
|
99,856 |
|
|
|
5,480 |
|
|
|
12,286 |
|
|
|
- |
|
|
|
1,441 |
|
|
|
49 |
|
|
|
80,600 |
|
||||
|
应收账款和其他应收款 |
|
8,601 |
|
|
|
4,960 |
|
|
|
1,539 |
|
|
|
585 |
|
|
|
1,224 |
|
|
|
123 |
|
|
|
170 |
|
||||
|
递延应收租金 |
|
35,448 |
|
|
|
18,844 |
|
|
|
6,145 |
|
|
|
4,242 |
|
|
|
3,087 |
|
|
|
- |
|
|
|
3,130 |
|
||||
|
递延费用,净额 |
|
13,643 |
|
|
|
8,989 |
|
|
|
2,540 |
|
|
|
1,120 |
|
|
|
994 |
|
|
|
- |
|
|
|
- |
|
||||
|
无形资产,净额 |
|
52,164 |
|
|
|
- |
|
|
|
5,809 |
|
|
|
6,283 |
|
|
|
1,524 |
|
|
|
- |
|
|
|
38,548 |
|
||||
|
待售住宅共管单位 |
|
246,824 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
246,824 |
|
|
|
- |
|
||||
|
其他资产 |
|
26,487 |
|
|
|
227 |
|
|
|
13,032 |
|
|
|
269 |
|
|
|
194 |
|
|
|
130 |
|
|
|
12,635 |
|
||||
总资产 |
$ |
2,079,117 |
|
|
$ |
282,313 |
|
|
$ |
318,764 |
|
|
$ |
264,333 |
|
|
$ |
152,930 |
|
|
$ |
257,998 |
|
|
$ |
802,779 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
应付票据和抵押贷款净额 |
$ |
1,744,706 |
|
|
$ |
298,596 |
|
|
$ |
412,996 |
|
|
$ |
187,068 |
|
|
$ |
163,282 |
|
|
$ |
- |
|
|
$ |
682,764 |
|
||||
|
应付账款和应计费用 |
|
92,770 |
|
|
|
7,542 |
|
|
|
9,830 |
|
|
|
5,025 |
|
|
|
4,296 |
|
|
|
2,663 |
|
|
|
63,414 |
|
||||
|
无形负债,净额 |
|
5,026 |
|
|
|
- |
|
|
|
462 |
|
|
|
3,919 |
|
|
|
645 |
|
|
|
- |
|
|
|
- |
|
||||
|
其他负债 |
|
5,692 |
|
|
|
178 |
|
|
|
2,967 |
|
|
|
208 |
|
|
|
243 |
|
|
|
25 |
|
|
|
2,071 |
|
||||
总负债 |
|
1,848,194 |
|
|
|
306,316 |
|
|
|
426,255 |
|
|
|
196,220 |
|
|
|
168,466 |
|
|
|
2,688 |
|
|
|
748,249 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
总股本 |
|
230,923 |
|
|
|
(24,003 |
) |
|
|
(107,491 |
) |
|
|
68,113 |
|
|
|
(15,536 |
) |
|
|
255,310 |
|
|
|
54,530 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
负债和权益总额 |
$ |
2,079,117 |
|
|
$ |
282,313 |
|
|
$ |
318,764 |
|
|
$ |
264,333 |
|
|
$ |
152,930 |
|
|
$ |
257,998 |
|
|
$ |
802,779 |
|
- 29 -
|
|
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 |
|
|
一杯斯图亚特 |
|
|
|
|
|||||||
|
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
莱恩 |
|
|
其他(1) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE所有权 |
|
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
35.0% |
|
(2) |
五花八门 |
|
||||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
房地产,净值 |
$ |
2,377,084 |
|
|
$ |
212,002 |
|
|
$ |
627,169 |
|
|
$ |
359,405 |
|
|
$ |
149,653 |
|
|
$ |
93 |
|
|
$ |
1,028,762 |
|
||||
|
现金和现金等价物 |
|
140,818 |
|
|
|
28,335 |
|
|
|
38,918 |
|
|
|
15,322 |
|
|
|
3,950 |
|
|
|
29 |
|
|
|
54,264 |
|
||||
|
受限现金 |
|
111,722 |
|
|
|
5,472 |
|
|
|
- |
|
|
|
- |
|
|
|
2,431 |
|
|
|
4,808 |
|
|
|
99,011 |
|
||||
|
应收账款和其他应收款 |
|
4,830 |
|
|
|
3,642 |
|
|
|
453 |
|
|
|
326 |
|
|
|
17 |
|
|
|
123 |
|
|
|
269 |
|
||||
|
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 |
|
322,232 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
322,232 |
|
|
|
- |
|
||||
|
其他资产 |
|
37,826 |
|
|
|
189 |
|
|
|
22,651 |
|
|
|
211 |
|
|
|
1,564 |
|
|
|
282 |
|
|
|
12,929 |
|
||||
总资产 |
$ |
3,108,509 |
|
|
$ |
277,127 |
|
|
$ |
710,406 |
|
|
$ |
390,702 |
|
|
$ |
164,269 |
|
|
$ |
327,567 |
|
|
$ |
1,238,438 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
应付票据和抵押贷款净额 |
$ |
1,834,916 |
|
|
$ |
298,186 |
|
|
$ |
408,967 |
|
|
$ |
186,909 |
|
|
$ |
158,666 |
|
|
$ |
98,380 |
|
|
$ |
683,808 |
|
||||
|
应付账款和应计费用 |
|
47,302 |
|
|
|
5,620 |
|
|
|
10,768 |
|
|
|
3,264 |
|
|
|
4,262 |
|
|
|
8,158 |
|
|
|
15,230 |
|
||||
|
无形负债,净额 |
|
10,972 |
|
|
|
- |
|
|
|
2,331 |
|
|
|
7,327 |
|
|
|
1,314 |
|
|
|
- |
|
|
|
- |
|
||||
|
其他负债 |
|
3,481 |
|
|
|
176 |
|
|
|
232 |
|
|
|
246 |
|
|
|
244 |
|
|
|
125 |
|
|
|
2,458 |
|
||||
总负债 |
|
1,896,671 |
|
|
|
303,982 |
|
|
|
422,298 |
|
|
|
197,746 |
|
|
|
164,486 |
|
|
|
106,663 |
|
|
|
701,496 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
总股本 |
|
1,211,838 |
|
|
|
(26,855 |
) |
|
|
288,108 |
|
|
|
192,956 |
|
|
|
(217 |
) |
|
|
220,904 |
|
|
|
536,942 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
负债和权益总额 |
$ |
3,108,509 |
|
|
$ |
277,127 |
|
|
$ |
710,406 |
|
|
$ |
390,702 |
|
|
$ |
164,269 |
|
|
$ |
327,567 |
|
|
$ |
1,238,438 |
|
- 30 -
|
|
未合并的合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
截至2023年12月31日的三个月 |
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
一杯斯图亚特 |
|
|
|
|
|
|||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
莱恩 |
|
|
其他(1) |
|
|
|||||||
总收入 |
$ |
41,056 |
|
|
$ |
12,435 |
|
|
$ |
9,350 |
|
|
$ |
7,705 |
|
|
$ |
3,924 |
|
|
$ |
3,752 |
|
(2) |
$ |
3,890 |
|
|
||||
总运营费用 |
|
27,787 |
|
|
|
7,296 |
|
|
|
7,253 |
|
|
|
3,546 |
|
|
|
1,936 |
|
|
|
6,325 |
|
(2) |
|
1,431 |
|
|
||||
净营业收入(亏损)(3) |
|
13,269 |
|
|
|
5,139 |
|
|
|
2,097 |
|
|
|
4,159 |
|
|
|
1,988 |
|
|
|
(2,573 |
) |
|
|
2,459 |
|
|
||||
折旧及摊销 |
|
(15,386 |
) |
|
|
(3,130 |
) |
|
|
(4,876 |
) |
|
|
(3,982 |
) |
|
|
(2,322 |
) |
|
|
- |
|
|
|
(1,076 |
) |
|
||||
利息和其他收入,净额 |
|
809 |
|
|
|
233 |
|
|
|
256 |
|
|
|
217 |
|
|
|
3 |
|
|
|
95 |
|
|
|
5 |
|
|
||||
利息和债务支出 |
|
(20,229 |
) |
|
|
(2,702 |
) |
|
|
(3,636 |
) |
|
|
(1,856 |
) |
|
|
(3,122 |
) |
|
|
- |
|
|
|
(8,913 |
) |
|
||||
不动产减值损失 |
|
(461,151 |
) |
|
|
- |
|
|
|
(341,872 |
) |
|
|
(119,279 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||||
净亏损 |
$ |
(482,688 |
) |
|
$ |
(460 |
) |
|
$ |
(348,031 |
) |
|
$ |
(120,741 |
) |
|
$ |
(3,453 |
) |
|
$ |
(2,478 |
) |
|
$ |
(7,525 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
35.0% |
|
|
五花八门 |
|
|
|||||||||||
|
净亏损 |
$ |
(209,406 |
) |
|
$ |
(230 |
) |
|
$ |
(153,032 |
) |
(4) |
$ |
(53,234 |
) |
|
$ |
(1,692 |
) |
|
$ |
(867 |
) |
|
$ |
(351 |
) |
|
|||
|
递增基数调整 |
|
(80 |
) |
|
|
- |
|
|
|
- |
|
|
|
(4 |
) |
|
|
- |
|
|
|
(49 |
) |
|
|
(27 |
) |
|
|||
|
未合并收益中的权益调整 |
|
2,326 |
|
|
|
230 |
|
|
|
- |
|
|
|
- |
|
|
|
1,692 |
|
|
|
- |
|
|
|
404 |
|
|
|||
|
PGRE在净(亏损)收入中的份额 |
|
(207,160 |
) |
|
|
- |
|
|
|
(153,032 |
) |
|
|
(53,238 |
) |
|
|
- |
|
|
|
(916 |
) |
|
|
26 |
|
|
|||
|
房地产折旧及摊销 |
|
7,857 |
|
|
|
1,565 |
|
|
|
3,267 |
|
|
|
1,760 |
|
|
|
1,138 |
|
|
|
- |
|
|
|
127 |
|
|
|||
|
不动产减值损失 |
|
201,496 |
|
|
|
- |
|
|
|
148,906 |
|
(4) |
|
52,590 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
FFO(3) |
|
2,193 |
|
|
|
1,565 |
|
|
|
(859 |
) |
|
|
1,112 |
|
|
|
1,138 |
|
|
|
(916 |
) |
|
|
153 |
|
|
|||
|
未合并收益中的权益调整 |
|
(2,326 |
) |
|
|
(230 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,692 |
) |
|
|
- |
|
|
|
(404 |
) |
|
|||
|
可归因于一条斯图亚特巷的FFO |
|
916 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
916 |
|
|
|
- |
|
|
|||
|
其他非核心项目 |
|
393 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
393 |
|
|
|||
|
核心FFO(3) |
$ |
1,176 |
|
|
$ |
1,335 |
|
|
$ |
(859 |
) |
|
$ |
1,112 |
|
|
$ |
(554 |
) |
|
$ |
- |
|
|
$ |
142 |
|
|
- 31 -
|
|
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 |
|
|
一杯斯图亚特 |
|
|
|
|
|
|||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
莱恩 |
|
|
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 |
|
|
|
1,355 |
|
|
|
3,386 |
|
|
||||
净营业收入(2) |
|
18,146 |
|
|
|
6,537 |
|
|
|
6,795 |
|
|
|
4,457 |
|
|
|
1,881 |
|
|
|
(1,355 |
) |
|
|
(169 |
) |
|
||||
折旧及摊销 |
|
(17,809 |
) |
|
|
(2,801 |
) |
|
|
(7,618 |
) |
|
|
(4,128 |
) |
|
|
(2,117 |
) |
|
|
(18 |
) |
|
|
(1,127 |
) |
|
||||
利息和其他收入(亏损),净额 |
|
504 |
|
|
|
182 |
|
|
|
244 |
|
|
|
79 |
|
|
|
11 |
|
|
|
(2 |
) |
|
|
(10 |
) |
|
||||
利息和债务支出 |
|
(14,273 |
) |
|
|
(2,702 |
) |
|
|
(3,514 |
) |
|
|
(1,856 |
) |
|
|
(2,524 |
) |
|
|
(2,605 |
) |
|
|
(1,072 |
) |
|
||||
不动产减值损失 |
|
(64,663 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(64,663 |
) |
|
|
- |
|
|
|
- |
|
|
||||
所得税前收入(亏损) |
|
(78,095 |
) |
|
|
1,216 |
|
|
|
(4,093 |
) |
|
|
(1,448 |
) |
|
|
(67,412 |
) |
|
|
(3,980 |
) |
|
|
(2,378 |
) |
|
||||
所得税费用 |
|
(6 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
- |
|
|
|
(4 |
) |
|
||||
净(亏损)收益 |
$ |
(78,101 |
) |
|
$ |
1,216 |
|
|
$ |
(4,093 |
) |
|
$ |
(1,450 |
) |
|
$ |
(67,412 |
) |
|
$ |
(3,980 |
) |
|
$ |
(2,382 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
35.0% |
|
|
五花八门 |
|
|
|||||||||||
|
净(亏损)收益 |
$ |
(37,327 |
) |
|
$ |
608 |
|
|
$ |
(2,744 |
) |
|
$ |
(645 |
) |
|
$ |
(33,030 |
) |
|
$ |
(1,393 |
) |
|
$ |
(123 |
) |
|
|||
|
递增基数调整 |
|
(37 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
- |
|
|
|
(35 |
) |
|
|||
|
对公司收益中的权益进行调整 |
|
(561 |
) |
|
|
(608 |
) |
|
|
- |
|
|
|
- |
|
|
|
47 |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE的净亏损份额 |
|
(37,925 |
) |
|
|
- |
|
|
|
(2,744 |
) |
|
|
(647 |
) |
|
|
(32,983 |
) |
|
|
(1,393 |
) |
|
|
(158 |
) |
|
|||
|
房地产折旧及摊销 |
|
9,509 |
|
|
|
1,400 |
|
|
|
5,104 |
|
|
|
1,822 |
|
|
|
1,038 |
|
|
|
6 |
|
|
|
139 |
|
|
|||
|
不动产减值损失 |
|
31,685 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
31,685 |
|
|
|
- |
|
|
|
- |
|
|
|||
|
FFO(2) |
|
3,269 |
|
|
|
1,400 |
|
|
|
2,360 |
|
|
|
1,175 |
|
|
|
(260 |
) |
|
|
(1,387 |
) |
|
|
(19 |
) |
|
|||
|
对公司收益中的权益进行调整 |
|
561 |
|
|
|
608 |
|
|
|
- |
|
|
|
- |
|
|
|
(47 |
) |
|
|
- |
|
|
|
- |
|
|
|||
|
可归因于一条斯图亚特巷的FFO |
|
1,387 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,387 |
|
|
|
- |
|
|
|||
|
核心FFO(2) |
$ |
5,217 |
|
|
$ |
2,008 |
|
|
$ |
2,360 |
|
|
$ |
1,175 |
|
|
$ |
(307 |
) |
|
$ |
- |
|
|
$ |
(19 |
) |
|
- 32 -
|
|
未合并的合资企业--经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
截至2023年12月31日的年度 |
|
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市场 |
|
|
55秒 |
|
|
111条水线 |
|
|
一杯斯图亚特 |
|
|
|
|
|
|||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
莱恩 |
|
|
其他(1) |
|
|
|||||||
总收入 |
$ |
166,783 |
|
|
$ |
48,931 |
|
|
$ |
50,184 |
|
|
$ |
31,528 |
|
|
$ |
13,363 |
|
|
$ |
6,703 |
|
(2) |
$ |
16,074 |
|
|
||||
总运营费用 |
|
169,826 |
|
|
|
24,535 |
|
|
|
29,225 |
|
|
|
14,143 |
|
|
|
7,990 |
|
|
|
86,409 |
|
(2)(3) |
|
7,524 |
|
|
||||
净营业收入(亏损)(4) |
|
(3,043 |
) |
|
|
24,396 |
|
|
|
20,959 |
|
|
|
17,385 |
|
|
|
5,373 |
|
|
|
(79,706 |
) |
|
|
8,550 |
|
|
||||
折旧及摊销 |
|
(67,727 |
) |
|
|
(11,761 |
) |
|
|
(26,681 |
) |
|
|
(16,148 |
) |
|
|
(8,894 |
) |
|
|
(43 |
) |
|
|
(4,200 |
) |
|
||||
利息和其他收入,净额 |
|
3,035 |
|
|
|
940 |
|
|
|
1,157 |
|
|
|
687 |
|
|
|
32 |
|
|
|
200 |
|
|
|
19 |
|
|
||||
利息和债务支出 |
|
(73,485 |
) |
|
|
(10,722 |
) |
|
|
(14,239 |
) |
|
|
(7,426 |
) |
|
|
(11,823 |
) |
|
|
(4,792 |
) |
|
|
(24,483 |
) |
|
||||
不动产减值损失 |
|
(917,044 |
) |
|
|
- |
|
|
|
(341,872 |
) |
|
|
(119,279 |
) |
|
|
- |
|
|
|
- |
|
|
|
(455,893 |
) |
(5) |
||||
所得税前收入(亏损) |
|
(1,058,264 |
) |
|
|
2,853 |
|
|
|
(360,676 |
) |
|
|
(124,781 |
) |
|
|
(15,312 |
) |
|
|
(84,341 |
) |
|
|
(476,007 |
) |
|
||||
所得税费用 |
|
(32 |
) |
|
|
- |
|
|
|
(3 |
) |
|
|
(20 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
|
|
(4 |
) |
|
||||
净(亏损)收益 |
$ |
(1,058,296 |
) |
|
$ |
2,853 |
|
|
$ |
(360,679 |
) |
|
$ |
(124,801 |
) |
|
$ |
(15,315 |
) |
|
$ |
(84,343 |
) |
|
$ |
(476,011 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
35.0% |
|
|
五花八门 |
|
|
|||||||||||
|
净(亏损)收益 |
$ |
(274,421 |
) |
|
$ |
1,427 |
|
|
$ |
(161,514 |
) |
(6) |
$ |
(55,009 |
) |
|
$ |
(7,505 |
) |
|
$ |
(28,673 |
) |
|
$ |
(23,147 |
) |
|
|||
|
递增基数调整 |
|
(2,743 |
) |
|
|
- |
|
|
|
- |
|
|
|
(9 |
) |
|
|
- |
|
|
|
(54 |
) |
|
|
(2,680 |
) |
|
|||
|
对公司收益中的权益进行调整 |
|
6,866 |
|
|
|
(1,427 |
) |
|
|
- |
|
|
|
- |
|
|
|
7,505 |
|
|
|
- |
|
|
|
788 |
|
|
|||
|
PGRE的净亏损份额 |
|
(270,298 |
) |
|
|
- |
|
|
|
(161,514 |
) |
|
|
(55,018 |
) |
|
|
- |
|
|
|
(28,727 |
) |
|
|
(25,039 |
) |
|
|||
|
房地产折旧及摊销 |
|
35,766 |
|
|
|
5,881 |
|
|
|
17,876 |
|
|
|
7,129 |
|
|
|
4,359 |
|
|
|
15 |
|
|
|
506 |
|
|
|||
|
不动产减值损失 |
|
226,230 |
|
|
|
- |
|
|
|
148,906 |
|
(6) |
|
52,590 |
|
|
|
- |
|
|
|
- |
|
|
|
24,734 |
|
(5) |
|||
|
FFO(4) |
|
(8,302 |
) |
|
|
5,881 |
|
|
|
5,268 |
|
|
|
4,701 |
|
|
|
4,359 |
|
|
|
(28,712 |
) |
|
|
201 |
|
|
|||
|
RDF在与住宅相关的减值损失中的份额 |
|
23,942 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23,942 |
|
|
|
- |
|
|
|||
|
对公司收益中的权益进行调整 |
|
(6,866 |
) |
|
|
1,427 |
|
|
|
- |
|
|
|
- |
|
|
|
(7,505 |
) |
|
|
- |
|
|
|
(788 |
) |
|
|||
|
可归因于一条斯图亚特巷的FFO |
|
4,770 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,770 |
|
|
|
- |
|
|
|||
|
其他非核心项目 |
|
1,018 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,018 |
|
|
|||
|
核心FFO(4) |
$ |
14,562 |
|
|
$ |
7,308 |
|
|
$ |
5,268 |
|
|
$ |
4,701 |
|
|
$ |
(3,146 |
) |
|
$ |
- |
|
|
$ |
431 |
|
|
- 33 -
|
|
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 |
|
|
一杯斯图亚特 |
|
|
|
|
|
|||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
莱恩 |
|
|
其他(1) |
|
|
|||||||
总收入 |
$ |
259,881 |
|
|
$ |
44,813 |
|
|
$ |
57,858 |
|
|
$ |
31,182 |
|
|
$ |
15,192 |
|
|
$ |
61,707 |
|
(2) |
$ |
49,129 |
|
|
||||
总运营费用 |
|
152,313 |
|
|
|
21,617 |
|
|
|
28,100 |
|
|
|
13,621 |
|
|
|
7,164 |
|
|
|
63,421 |
|
(2) |
|
18,390 |
|
|
||||
净营业收入(3) |
|
107,568 |
|
|
|
23,196 |
|
|
|
29,758 |
|
|
|
17,561 |
|
|
|
8,028 |
|
|
|
(1,714 |
) |
|
|
30,739 |
|
|
||||
折旧及摊销 |
|
(85,949 |
) |
|
|
(10,900 |
) |
|
|
(31,875 |
) |
|
|
(16,817 |
) |
|
|
(7,687 |
) |
|
|
(74 |
) |
|
|
(18,596 |
) |
|
||||
利息和其他收入(亏损),净额 |
|
991 |
|
|
|
257 |
|
|
|
365 |
|
|
|
91 |
|
|
|
(1 |
) |
|
|
(9 |
) |
|
|
288 |
|
|
||||
利息和债务支出 |
|
(62,173 |
) |
|
|
(10,749 |
) |
|
|
(13,759 |
) |
|
|
(7,426 |
) |
|
|
(7,589 |
) |
|
|
(11,316 |
) |
|
|
(11,334 |
) |
|
||||
不动产减值损失 |
|
(64,663 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(64,663 |
) |
|
|
- |
|
|
|
- |
|
|
||||
所得税前收入(亏损) |
|
(104,226 |
) |
|
|
1,804 |
|
|
|
(15,511 |
) |
|
|
(6,591 |
) |
|
|
(71,912 |
) |
|
|
(13,113 |
) |
|
|
1,097 |
|
|
||||
所得税费用 |
|
(60 |
) |
|
|
- |
|
|
|
(3 |
) |
|
|
(36 |
) |
|
|
(4 |
) |
|
|
(2 |
) |
|
|
(15 |
) |
|
||||
净(亏损)收益 |
$ |
(104,286 |
) |
|
$ |
1,804 |
|
|
$ |
(15,514 |
) |
|
$ |
(6,627 |
) |
|
$ |
(71,916 |
) |
|
$ |
(13,115 |
) |
|
$ |
1,082 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
35.0% |
|
|
五花八门 |
|
|
|||||||||||
|
净(亏损)收益 |
$ |
(52,123 |
) |
|
$ |
902 |
|
|
$ |
(10,405 |
) |
|
$ |
(2,932 |
) |
|
$ |
(35,237 |
) |
|
$ |
(4,590 |
) |
|
$ |
139 |
|
|
|||
|
递增基数调整 |
|
(273 |
) |
|
|
- |
|
|
|
- |
|
|
|
(11 |
) |
|
|
- |
|
|
|
(106 |
) |
|
|
(156 |
) |
|
|||
|
对公司收益中的权益进行调整 |
|
(855 |
) |
|
|
(902 |
) |
|
|
- |
|
|
|
- |
|
|
|
47 |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE的净亏损份额 |
|
(53,251 |
) |
|
|
- |
|
|
|
(10,405 |
) |
|
|
(2,943 |
) |
|
|
(35,190 |
) |
|
|
(4,696 |
) |
|
|
(17 |
) |
|
|||
|
房地产折旧及摊销 |
|
39,272 |
|
|
|
5,450 |
|
|
|
21,356 |
|
|
|
7,426 |
|
|
|
3,767 |
|
|
|
26 |
|
|
|
1,247 |
|
|
|||
|
不动产减值损失 |
|
31,685 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
31,685 |
|
|
|
- |
|
|
|
- |
|
|
|||
|
FFO(3) |
|
17,706 |
|
|
|
5,450 |
|
|
|
10,951 |
|
|
|
4,483 |
|
|
|
262 |
|
|
|
(4,670 |
) |
|
|
1,230 |
|
|
|||
|
对公司收益中的权益进行调整 |
|
855 |
|
|
|
902 |
|
|
|
- |
|
|
|
- |
|
|
|
(47 |
) |
|
|
- |
|
|
|
- |
|
|
|||
|
可归因于一条斯图亚特巷的FFO |
|
4,670 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,670 |
|
|
|
- |
|
|
|||
|
核心FFO(3) |
$ |
23,231 |
|
|
$ |
6,352 |
|
|
$ |
10,951 |
|
|
$ |
4,483 |
|
|
$ |
215 |
|
|
$ |
- |
|
|
$ |
1,230 |
|
|
- 34 -
|
|
房地产相关基金-资产负债表 |
|
|
|
|
截至2023年12月31日 |
|
|
截至2023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% |
|
|
五花八门 |
|
|
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
现金和现金等价物 |
$ |
29,715 |
|
|
$ |
9,353 |
|
|
$ |
20,362 |
|
|
$ |
14,274 |
|
|
|
||
|
应收账款和其他应收款 |
|
134 |
|
|
|
- |
|
|
|
134 |
|
|
|
- |
|
|
|
||
|
房地产相关基金投资(二) |
|
775 |
|
|
|
775 |
|
|
|
- |
|
|
|
335,353 |
|
|
|
||
|
对未合并的合资企业的投资 |
|
89,949 |
|
|
|
- |
|
|
|
89,949 |
|
(3) |
|
- |
|
|
|
||
|
其他资产 |
|
9 |
|
|
|
9 |
|
|
|
- |
|
|
|
459 |
|
|
|
||
总资产 |
$ |
120,582 |
|
|
$ |
10,137 |
|
|
$ |
110,445 |
|
|
$ |
350,086 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
应付账款和应计费用 |
$ |
90 |
|
|
$ |
55 |
|
|
$ |
35 |
|
|
$ |
88 |
|
|
|
||
|
其他负债 |
|
1,019 |
|
|
|
1,014 |
|
|
|
5 |
|
|
|
1 |
|
|
|
||
总负债 |
|
1,109 |
|
|
|
1,069 |
|
|
|
40 |
|
|
|
89 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股本: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团股份有限公司股权 |
|
8,884 |
|
|
|
1,181 |
|
|
|
7,703 |
|
|
|
4,549 |
|
|
|
||
|
合营企业合伙人权益 |
|
110,589 |
|
|
|
7,887 |
|
|
|
102,702 |
|
|
|
345,448 |
|
|
|
||
总股本 |
|
119,473 |
|
|
|
9,068 |
|
|
|
110,405 |
|
|
|
349,997 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
120,582 |
|
|
$ |
10,137 |
|
|
$ |
110,445 |
|
|
$ |
350,086 |
|
|
|
- 35 -
|
|
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% |
|
|
五花八门 |
|
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
现金和现金等价物 |
$ |
3,551 |
|
|
$ |
199 |
|
|
$ |
3,352 |
|
|
$ |
29,076 |
|
|
||
|
应收账款和其他应收款 |
|
3,650 |
|
|
|
- |
|
|
|
3,650 |
|
|
|
- |
|
|
||
|
房地产相关基金投资(二) |
|
105,369 |
|
|
|
105,369 |
|
|
|
- |
|
|
|
232,295 |
|
|
||
|
对未合并的合资企业的投资 |
|
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 |
|
|
||
总负债 |
|
333 |
|
|
|
48 |
|
|
|
285 |
|
|
|
91 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股本: |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团股份有限公司股权 |
|
20,455 |
|
|
|
13,766 |
|
|
|
6,689 |
|
|
|
3,411 |
|
|
||
|
合营企业合伙人权益 |
|
173,375 |
|
|
|
91,955 |
|
|
|
81,420 |
|
|
|
258,211 |
|
|
||
总股本 |
|
193,830 |
|
|
|
105,721 |
|
|
|
88,109 |
|
|
|
261,622 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
194,163 |
|
|
$ |
105,769 |
|
|
$ |
88,394 |
|
|
$ |
261,713 |
|
|
- 36 -
|
|
房地产相关基金-经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
截至三个月 |
|
|
||||||||||
|
|
|
|
截至2023年12月31日的三个月 |
|
|
2023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) |
|
|
||||
净投资收益 |
$ |
1,606 |
|
|
$ |
1,606 |
|
|
$ |
- |
|
|
$ |
3,161 |
|
|
|||
已实现净亏损 |
|
(45,670 |
) |
|
|
(45,670 |
) |
|
|
- |
|
|
|
- |
|
|
|||
未实现(亏损)净收益 |
|
(15,277 |
) |
|
|
(15,277 |
) |
|
|
- |
|
|
|
334 |
|
|
|||
房地产相关基金投资收益(亏损) |
|
(59,341 |
) |
|
|
(59,341 |
) |
|
|
- |
|
|
|
3,495 |
|
|
|||
未合并的合资企业的亏损 |
|
(916 |
) |
|
|
- |
|
|
|
(916 |
) |
|
|
- |
|
|
|||
利息和其他收入,净额 |
|
207 |
|
|
|
- |
|
|
|
207 |
|
|
|
- |
|
|
|||
净(亏损)收益 |
$ |
(60,050 |
) |
|
$ |
(59,341 |
) |
|
$ |
(709 |
) |
|
$ |
3,495 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
总计 |
|
|
|||||||
|
净(亏损)收益 |
$ |
(7,781 |
) |
|
$ |
(7,727 |
) |
|
$ |
(54 |
) |
|
$ |
45 |
|
|
||
|
管理费收入 |
|
114 |
|
|
|
114 |
|
|
|
- |
|
|
|
- |
|
|
||
|
PGRE在净(亏损)收入中的份额 |
|
(7,667 |
) |
|
|
(7,613 |
) |
|
|
(54 |
) |
|
|
45 |
|
|
||
|
房地产折旧及摊销 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
FFO(2) |
|
(7,667 |
) |
|
|
(7,613 |
) |
|
|
(54 |
) |
|
|
45 |
|
|
||
|
可归因于一条斯图亚特巷的FFO |
|
68 |
|
|
|
- |
|
|
|
68 |
|
|
|
- |
|
|
||
|
已实现和未实现的不动产损益 |
|
7,935 |
|
|
|
7,935 |
|
|
|
- |
|
|
|
(4 |
) |
|
||
|
核心FFO(2) |
$ |
336 |
|
|
$ |
322 |
|
|
$ |
14 |
|
|
$ |
41 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
|
|
|
|||||||
|
净(亏损)收益 |
$ |
(52,269 |
) |
|
$ |
(51,614 |
) |
|
$ |
(655 |
) |
|
|
|
|
|||
|
管理费支出 |
|
(114 |
) |
|
|
(114 |
) |
|
|
- |
|
|
|
|
|
|||
|
合资伙伴应占净(亏损)收入 |
|
(52,383 |
) |
|
|
(51,728 |
) |
|
|
(655 |
) |
|
|
|
|
|||
|
房地产折旧及摊销 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|||
|
FFO(2) |
|
(52,383 |
) |
|
|
(51,728 |
) |
|
|
(655 |
) |
|
|
|
|
|||
|
可归因于一条斯图亚特巷的FFO |
|
848 |
|
|
|
- |
|
|
|
848 |
|
|
|
|
|
|||
|
已实现和未实现的不动产损益 |
|
53,012 |
|
|
|
53,012 |
|
|
|
- |
|
|
|
|
|
|||
|
核心FFO(2) |
$ |
1,477 |
|
|
$ |
1,284 |
|
|
$ |
193 |
|
|
|
|
|
- 37 -
|
|
房地产相关基金-经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2022年12月31日的三个月 |
|
|
截至2022年12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 |
|
|
基金X(1) |
|
|
其他(2) |
|
|
||||||
净投资收益 |
$ |
483 |
|
|
$ |
483 |
|
|
$ |
- |
|
|
$ |
13,812 |
|
|
$ |
11,619 |
|
|
$ |
2,193 |
|
|
|||
已实现净收益 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,568 |
|
|
|
- |
|
|
|
1,568 |
|
|
|||
未实现净亏损 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(40,918 |
) |
|
|
(33,779 |
) |
|
|
(7,139 |
) |
|
|||
房地产相关基金投资收益(亏损) |
|
483 |
|
|
|
483 |
|
|
|
- |
|
|
|
(25,538 |
) |
|
|
(22,160 |
) |
|
|
(3,378 |
) |
|
|||
未合并的合资企业的亏损 |
|
(1,393 |
) |
|
|
- |
|
|
|
(1,393 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
利息和其他收入,净额 |
|
84 |
|
|
|
- |
|
|
|
84 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
净(亏损)收益 |
$ |
(826 |
) |
|
$ |
483 |
|
|
$ |
(1,309 |
) |
|
$ |
(25,538 |
) |
|
$ |
(22,160 |
) |
|
$ |
(3,378 |
) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
所有权 |
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
总计 |
|
|
8.2% |
|
|
五花八门 |
|
|
|||||||||
|
净(亏损)收益 |
$ |
(161 |
) |
|
$ |
63 |
|
|
$ |
(224 |
) |
|
$ |
(1,864 |
) |
|
$ |
(1,826 |
) |
|
$ |
(38 |
) |
|
||
|
管理费收入 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
PGRE在净(亏损)收入中的份额 |
|
(161 |
) |
|
|
63 |
|
|
|
(224 |
) |
|
|
(1,864 |
) |
|
|
(1,826 |
) |
|
|
(38 |
) |
|
||
|
房地产折旧及摊销 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
FFO(3) |
|
(161 |
) |
|
|
63 |
|
|
|
(224 |
) |
|
|
(1,864 |
) |
|
|
(1,826 |
) |
|
|
(38 |
) |
|
||
|
可归因于一条斯图亚特巷的FFO |
|
103 |
|
|
|
- |
|
|
|
103 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
已实现和未实现损益 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,851 |
|
|
|
2,785 |
|
|
|
66 |
|
|
||
|
核心FFO(3) |
$ |
(58 |
) |
|
$ |
63 |
|
|
$ |
(121 |
) |
|
$ |
987 |
|
|
$ |
959 |
|
|
$ |
28 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
所有权 |
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
净(亏损)收益 |
$ |
(665 |
) |
|
$ |
420 |
|
|
$ |
(1,085 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
|
管理费支出 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
合资伙伴应占净(亏损)收入 |
|
(665 |
) |
|
|
420 |
|
|
|
(1,085 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
|
房地产折旧及摊销 |
|
6 |
|
|
|
- |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
FFO(3) |
|
(659 |
) |
|
|
420 |
|
|
|
(1,079 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
|
可归因于一条斯图亚特巷的FFO |
|
1,284 |
|
|
|
- |
|
|
|
1,284 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
已实现和未实现损益 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
核心FFO(3) |
$ |
625 |
|
|
$ |
420 |
|
|
$ |
205 |
|
|
|
|
|
|
|
|
|
|
|
- 38 -
|
|
房地产相关基金-经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
截至的年度 |
|
|
||||||||||
|
|
|
|
截至2023年12月31日的年度 |
|
|
2023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) |
|
|
||||
净投资收益 |
$ |
11,347 |
|
|
$ |
11,347 |
|
|
$ |
- |
|
|
$ |
10,273 |
|
|
|||
已实现净亏损 |
|
(46,894 |
) |
|
|
(46,894 |
) |
|
|
- |
|
|
|
(7 |
) |
|
|||
未实现净亏损 |
|
(60,828 |
) |
|
|
(60,828 |
) |
|
|
- |
|
|
|
(73,924 |
) |
|
|||
房地产相关基金投资亏损 |
|
(96,375 |
) |
|
|
(96,375 |
) |
|
|
- |
|
|
|
(63,658 |
) |
|
|||
未合并的合资企业的亏损 |
|
(28,727 |
) |
|
|
- |
|
|
|
(28,727 |
) |
(2) |
|
- |
|
|
|||
利息和其他收入,净额 |
|
1,022 |
|
|
|
- |
|
|
|
1,022 |
|
|
|
- |
|
|
|||
净亏损 |
$ |
(124,080 |
) |
|
$ |
(96,375 |
) |
|
$ |
(27,705 |
) |
|
$ |
(63,658 |
) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
总计 |
|
|
|||||||
|
净亏损 |
$ |
(15,243 |
) |
|
$ |
(12,549 |
) |
|
$ |
(2,694 |
) |
|
$ |
(822 |
) |
|
||
|
管理费收入 |
|
958 |
|
|
|
958 |
|
|
|
- |
|
|
|
- |
|
|
||
|
PGRE的净亏损份额 |
|
(14,285 |
) |
|
|
(11,591 |
) |
|
|
(2,694 |
) |
|
|
(822 |
) |
|
||
|
房地产折旧及摊销 |
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
- |
|
|
||
|
FFO(3) |
|
(14,284 |
) |
|
|
(11,591 |
) |
|
|
(2,693 |
) |
|
|
(822 |
) |
|
||
|
与住宅共管公寓有关的减值损失 |
|
1,772 |
|
|
|
- |
|
|
|
1,772 |
|
|
|
- |
|
|
||
|
可归因于一条斯图亚特巷的FFO |
|
353 |
|
|
|
- |
|
|
|
353 |
|
|
|
- |
|
|
||
|
已实现和未实现的不动产损益 |
|
14,025 |
|
|
|
14,025 |
|
|
|
- |
|
|
|
953 |
|
|
||
|
核心FFO(3) |
$ |
1,866 |
|
|
$ |
2,434 |
|
|
$ |
(568 |
) |
|
$ |
131 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
|
|
|
|||||||
|
净亏损 |
$ |
(108,837 |
) |
|
$ |
(83,826 |
) |
|
$ |
(25,011 |
) |
|
|
|
|
|||
|
管理费支出 |
|
(958 |
) |
|
|
(958 |
) |
|
|
- |
|
|
|
|
|
|||
|
合营伙伴应占净亏损 |
|
(109,795 |
) |
|
|
(84,784 |
) |
|
|
(25,011 |
) |
|
|
|
|
|||
|
房地产折旧及摊销 |
|
14 |
|
|
|
- |
|
|
|
14 |
|
|
|
|
|
|||
|
FFO(3) |
|
(109,781 |
) |
|
|
(84,784 |
) |
|
|
(24,997 |
) |
|
|
|
|
|||
|
与住宅共管公寓有关的减值损失 |
|
22,170 |
|
|
|
- |
|
|
|
22,170 |
|
|
|
|
|
|||
|
可归因于一条斯图亚特巷的FFO |
|
4,417 |
|
|
|
- |
|
|
|
4,417 |
|
|
|
|
|
|||
|
已实现和未实现的不动产损益 |
|
93,697 |
|
|
|
93,697 |
|
|
|
- |
|
|
|
|
|
|||
|
核心FFO(3) |
$ |
10,503 |
|
|
$ |
8,913 |
|
|
$ |
1,590 |
|
|
|
|
|
- 39 -
|
|
房地产相关基金-经营业绩 |
|
|
|
|
截至2022年12月31日的年度 |
|
|
截至2022年12月31日的年度 |
|
|
||||||||||||||||||
|
|
|
|
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 |
|
|
基金X(1) |
|
|
其他(2) |
|
|
||||||
净投资收益 |
$ |
483 |
|
|
$ |
483 |
|
|
$ |
- |
|
|
$ |
28,486 |
|
|
$ |
18,484 |
|
|
$ |
10,002 |
|
|
|||
已实现净亏损 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(701 |
) |
|
|
- |
|
|
|
(701 |
) |
|
|||
未实现净亏损 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(43,788 |
) |
|
|
(33,397 |
) |
|
|
(10,391 |
) |
|
|||
房地产相关基金投资收益(亏损) |
|
483 |
|
|
|
483 |
|
|
|
- |
|
|
|
(16,003 |
) |
|
|
(14,913 |
) |
|
|
(1,090 |
) |
|
|||
未合并的合资企业的亏损 |
|
(4,696 |
) |
|
|
- |
|
|
|
(4,696 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
利息和其他收入,净额 |
|
409 |
|
|
|
- |
|
|
|
409 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
所得税前收入(亏损) |
|
(3,804 |
) |
|
|
483 |
|
|
|
(4,287 |
) |
|
|
(16,003 |
) |
|
|
(14,913 |
) |
|
|
(1,090 |
) |
|
|||
所得税费用 |
|
(2 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
净(亏损)收益 |
$ |
(3,806 |
) |
|
$ |
483 |
|
|
$ |
(4,289 |
) |
|
$ |
(16,003 |
) |
|
$ |
(14,913 |
) |
|
$ |
(1,090 |
) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
所有权 |
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
总计 |
|
|
8.2% |
|
|
五花八门 |
|
|
|||||||||
|
净(亏损)收益 |
$ |
(464 |
) |
|
$ |
63 |
|
|
$ |
(527 |
) |
|
$ |
(1,239 |
) |
|
$ |
(1,229 |
) |
|
$ |
(10 |
) |
|
||
|
管理费收入 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
PGRE在净(亏损)收入中的份额 |
|
(464 |
) |
|
|
63 |
|
|
|
(527 |
) |
|
|
(1,239 |
) |
|
|
(1,229 |
) |
|
|
(10 |
) |
|
||
|
房地产折旧及摊销 |
|
2 |
|
|
|
- |
|
|
|
2 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
FFO(3) |
|
(462 |
) |
|
|
63 |
|
|
|
(525 |
) |
|
|
(1,239 |
) |
|
|
(1,229 |
) |
|
|
(10 |
) |
|
||
|
可归因于一条斯图亚特巷的FFO |
|
346 |
|
|
|
- |
|
|
|
346 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||
|
已实现和未实现损益 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,890 |
|
|
|
2,753 |
|
|
|
137 |
|
|
||
|
核心FFO(3) |
$ |
(116 |
) |
|
$ |
63 |
|
|
$ |
(179 |
) |
|
$ |
1,651 |
|
|
$ |
1,524 |
|
|
$ |
127 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
非控制性权益份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
所有权 |
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
净(亏损)收益 |
$ |
(3,342 |
) |
|
$ |
420 |
|
|
$ |
(3,762 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
|
管理费支出 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
合资伙伴应占净(亏损)收入 |
|
(3,342 |
) |
|
|
420 |
|
|
|
(3,762 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
|
房地产折旧及摊销 |
|
24 |
|
|
|
- |
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
FFO(3) |
|
(3,318 |
) |
|
|
420 |
|
|
|
(3,738 |
) |
|
|
|
|
|
|
|
|
|
|
|||||
|
可归因于一条斯图亚特巷的FFO |
|
4,324 |
|
|
|
- |
|
|
|
4,324 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
已实现和未实现损益 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
核心FFO(3) |
$ |
1,006 |
|
|
$ |
420 |
|
|
$ |
586 |
|
|
|
|
|
|
|
|
|
|
|
- 40 -
|
|
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2023年12月31日 |
|
|
债务: |
|
|
|||||||||
|
合并债务: |
|
|
||||||||
|
|
应付票据及按揭(1) |
$ |
3,817,050 |
|
||||||
|
|
循环信贷安排 |
|
- |
|
||||||
|
|
|
|
|
|
|
|
|
|
3,817,050 |
|
|
更少: |
|
|
||||||||
|
|
非控股权益在合并债务中的份额(2) |
|
(782,120 |
) |
||||||
|
添加: |
|
|
||||||||
|
|
PGRE在未合并合资企业债务中的份额(3) |
|
628,938 |
|
||||||
|
PGRE在总债务中的份额(4) |
|
3,663,868 |
|
|
|
|
|
|
股份/单位 |
|
|
截至目前的股价 |
|
|
|
|
|||
股本: |
杰出的 |
|
|
2023年12月31日 |
|
|
|
|
|||||||
|
普通股 |
|
217,366,089 |
|
|
$ |
5.17 |
|
|
|
1,123,783 |
|
|||
|
业务伙伴关系单位 |
|
19,468,095 |
|
|
|
5.17 |
|
|
|
100,650 |
|
|||
|
总股本 |
|
236,834,184 |
|
|
|
5.17 |
|
|
|
1,224,433 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
总市值 |
$ |
4,888,301 |
|
- 41 -
|
|
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 |
|
|
|
4.87 |
% |
|
|
|
|
500,000 |
|
|
|
2.49 |
% |
|
|
|
|
360,000 |
|
|
|
8.18 |
% |
|
|||
|
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 |
|
232,050 |
|
|
|
4.50 |
% |
|
|
|
|
232,050 |
|
|
|
4.50 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
循环信贷安排 |
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
|
|
- |
|
|
|||
合并债务总额 |
|
3,817,050 |
|
|
|
3.88 |
% |
|
|
|
|
3,457,050 |
|
|
|
3.43 |
% |
|
|
|
|
360,000 |
|
|
|
8.18 |
% |
|
||||
非控制性权益份额 |
|
(782,120 |
) |
|
|
3.96 |
% |
|
|
|
|
(782,120 |
) |
|
|
3.96 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
||||
PGRE在合并债务中的份额 |
$ |
3,034,930 |
|
|
|
3.86 |
% |
|
|
|
$ |
2,674,930 |
|
|
|
3.27 |
% |
|
|
|
$ |
360,000 |
|
|
|
8.18 |
% |
|
||||
|
|
|
||||||||||||||||||||||||||||||
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 |
|
413,942 |
|
|
|
3.22 |
% |
|
|
|
|
402,000 |
|
|
|
3.11 |
% |
|
|
|
|
11,942 |
|
|
|
6.96 |
% |
|
|||
|
第二街55号 |
|
187,500 |
|
|
|
3.88 |
% |
|
|
|
|
187,500 |
|
|
|
3.88 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
萨特街111号 |
|
163,298 |
|
|
|
7.50 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
163,298 |
|
|
|
7.50 |
% |
|
|||
|
百老汇1600号 |
|
98,000 |
|
|
|
3.45 |
% |
|
|
|
|
98,000 |
|
|
|
3.45 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
华尔街60号 |
|
575,000 |
|
|
|
7.78 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
575,000 |
|
|
|
7.78 |
% |
|
|||
|
奥德中心,德国 |
|
11,451 |
|
|
|
5.57 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
11,451 |
|
|
|
5.57 |
% |
|
|||
未合并债务总额 |
|
1,749,191 |
|
|
|
5.25 |
% |
|
|
|
|
987,500 |
|
|
|
3.37 |
% |
|
|
|
|
761,691 |
|
|
|
7.68 |
% |
|
||||
合资伙伴的份额 |
|
(1,120,253 |
) |
|
|
5.89 |
% |
|
|
|
|
(476,475 |
) |
|
|
3.43 |
% |
|
|
|
|
(643,778 |
) |
|
|
7.71 |
% |
|
||||
PGRE在未合并债务中的份额 |
$ |
628,938 |
|
|
|
4.11 |
% |
|
|
|
$ |
511,025 |
|
|
|
3.32 |
% |
|
|
|
$ |
117,913 |
|
|
|
7.51 |
% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE在总债务中的份额(1) |
$ |
3,663,868 |
|
|
|
3.90 |
% |
|
|
|
$ |
3,185,955 |
|
|
|
3.28 |
% |
|
|
|
$ |
477,913 |
|
|
|
8.01 |
% |
|
循环信贷安排契约:(2) |
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% |
|
46.5 |
% |
|
|
**固息债: |
|
|
|
|
|
|
|||||||
|
担保债务/总资产 |
*低于50% |
|
46.5 |
% |
|
|
|
*综合固定利率债务 |
$ |
2,674,930 |
|
|
|
|
|
|||||
|
固定费用覆盖范围 |
*大于1.5倍 |
2.75x |
|
|
|
|
*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 |
|
3,185,955 |
|
|
|
87.0 |
% |
|
||||
|
未支配权益承保范围 |
*大于1.75倍 |
40.79x |
|
|
|
**浮动利率债: |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
*综合可变利率债务 |
|
360,000 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
*未合并浮动利率债务 |
|
117,913 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
*PGRE在可变利率债务中的份额 |
|
477,913 |
|
|
|
13.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PGRE在总债务中的份额(4) |
$ |
3,663,868 |
|
|
|
100.0 |
% |
|
- 42 -
|
|
债务到期日 |
(未经审计,以千计)
合并债务: |
2024 |
|
|
2025 |
|
|
2026 |
|
|
2027 |
|
|
2028 |
|
|
此后 |
|
|
总计 |
|
|||||||||||
|
第一市场广场 |
$ |
975,000 |
|
(1) |
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
975,000 |
|
|||
|
西52街31号 |
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|||
|
美洲大道1301号 |
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|||
|
观澜街300号 |
|
- |
|
|
|
- |
|
|
|
232,050 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
232,050 |
|
|||
|
百老汇1633号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,250,000 |
|
|
|
1,250,000 |
|
|||
|
循环信贷安排 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|||
合并债务总额 |
|
975,000 |
|
|
|
- |
|
|
|
1,592,050 |
|
|
|
- |
|
|
|
- |
|
|
|
1,250,000 |
|
|
|
3,817,050 |
|
||||
非控制性权益份额 |
|
(497,250 |
) |
|
|
- |
|
|
|
(159,882 |
) |
|
|
- |
|
|
|
- |
|
|
|
(124,988 |
) |
|
|
(782,120 |
) |
||||
PGRE在合并债务中的份额 |
$ |
477,750 |
|
|
$ |
- |
|
|
$ |
1,432,168 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,125,012 |
|
|
$ |
3,034,930 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
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 |
|
163,298 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
163,298 |
|
|||
|
市场中心 |
|
- |
|
|
|
413,942 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
413,942 |
|
|||
|
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 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
11,451 |
|
|
|
- |
|
|
|
11,451 |
|
|||
|
百老汇1600号 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
98,000 |
|
|
|
98,000 |
|
|||
未合并债务总额 |
|
738,298 |
|
|
|
413,942 |
|
|
|
187,500 |
|
|
|
300,000 |
|
|
|
11,451 |
|
|
|
98,000 |
|
|
|
1,749,191 |
|
||||
合资伙伴的份额 |
|
(629,474 |
) |
|
|
(136,601 |
) |
|
|
(104,831 |
) |
|
|
(150,000 |
) |
|
|
(10,363 |
) |
|
|
(88,984 |
) |
|
|
(1,120,253 |
) |
||||
PGRE在未合并债务中的份额 |
$ |
108,824 |
|
|
$ |
277,341 |
|
|
$ |
82,669 |
|
|
$ |
150,000 |
|
|
$ |
1,088 |
|
|
$ |
9,016 |
|
|
$ |
628,938 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE在总债务中的份额(3) |
$ |
586,574 |
|
|
$ |
277,341 |
|
|
$ |
1,514,837 |
|
|
$ |
150,000 |
|
|
$ |
1,088 |
|
|
$ |
1,134,028 |
|
|
$ |
3,663,868 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
加权平均利率 |
|
4.69 |
% |
|
|
3.22 |
% |
|
|
4.44 |
% |
|
|
3.39 |
% |
|
|
5.57 |
% |
|
|
2.99 |
% |
|
|
3.90 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
到期债务的百分比 |
|
16.0 |
% |
|
|
7.6 |
% |
|
|
41.3 |
% |
|
|
4.1 |
% |
|
|
0.0 |
% |
|
|
31.0 |
% |
|
|
100.0 |
% |
- 43 -
|
|
投资组合摘要-纽约 |
(未经审计,单位为千,但平方英尺和每平方英尺数额除外)
|
|
|
|
|
|
|
|
|
|
|
|
|
年租金(1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
人均 |
|
|
在……里面 |
|
|
离开 |
|
|
|
|
|
|
||||||||
属性 |
|
所有权 |
|
|
出租(1) |
|
|
第1001章有人(1) |
|
|
金额 |
|
|
别墅(2) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|
主要租户 |
||||||||||
百老汇1633号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
90.0 |
% |
|
|
96.2 |
% |
|
|
96.2 |
% |
|
$ |
179,752 |
|
|
$ |
82.48 |
|
|
|
2,275,229 |
|
|
|
- |
|
|
|
2,275,229 |
|
|
安联、摩根士丹利、华纳音乐集团、中国工商银行、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Showtime Networks,New Mountain Capital,MongoDB, |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bleacher Report,Kasowitz,Benson,Torres&Friedman |
||||||||||
|
零售业/大区 |
|
90.0 |
% |
|
|
97.7 |
% |
|
|
96.6 |
% |
|
|
11,618 |
|
|
|
66.67 |
|
|
|
253,609 |
|
|
|
- |
|
|
|
253,609 |
|
|
*格什温剧院、戏剧剧院、春分、丁泰丰 |
||
|
|
|
|
|
90.0 |
% |
|
|
96.4 |
% |
|
|
96.3 |
% |
|
|
191,370 |
|
|
|
82.09 |
|
|
|
2,528,838 |
|
|
|
- |
|
|
|
2,528,838 |
|
|
|
美洲大道1301号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
81.9 |
% |
|
|
75.4 |
% |
|
|
108,108 |
|
|
|
85.48 |
|
|
|
1,697,615 |
|
|
|
- |
|
|
|
1,697,615 |
|
|
*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律师事务所 |
||||||||
|
零售/便利设施中心 |
|
100.0 |
% |
|
|
89.8 |
% |
|
|
89.8 |
% |
|
|
2,544 |
|
|
|
182.30 |
|
|
|
50,722 |
|
|
|
- |
|
|
|
50,722 |
|
|
星巴克的海洋优质咖啡 |
||
|
|
|
|
|
100.0 |
% |
|
|
82.1 |
% |
|
|
75.8 |
% |
|
|
110,652 |
|
|
|
86.44 |
|
|
|
1,748,337 |
|
|
|
- |
|
|
|
1,748,337 |
|
|
|
美洲的第1325大道 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
95.9 |
% |
|
|
92.9 |
% |
|
|
49,853 |
|
|
|
67.98 |
|
|
|
809,383 |
|
|
|
- |
|
|
|
809,383 |
|
|
麦格劳山,奥尔山来自沃尔斯基,希尔顿,Evercore, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
美国职业棒球大联盟球员协会 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
96.7 |
% |
|
|
96.7 |
% |
|
|
1,483 |
|
|
|
95.79 |
|
|
|
15,498 |
|
|
|
- |
|
|
|
15,498 |
|
|
La Grande BouCherie |
||
|
|
|
|
|
100.0 |
% |
|
|
95.9 |
% |
|
|
92.9 |
% |
|
|
51,336 |
|
|
|
68.41 |
|
|
|
824,881 |
|
|
|
- |
|
|
|
824,881 |
|
|
|
西52街31号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
96.4 |
% |
|
|
92.8 |
% |
|
|
64,621 |
|
|
|
93.89 |
|
|
|
742,139 |
|
|
|
- |
|
|
|
742,139 |
|
|
Clifford Chance,Pillsbury Winthrop Shaw Pittman, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Centerview Partners、Bracewell、普罗维登斯股权合作伙伴、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
威尔逊·松西尼 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
87.1 |
% |
|
|
87.1 |
% |
|
|
4,913 |
|
|
|
124.73 |
|
|
|
25,913 |
|
|
|
- |
|
|
|
25,913 |
|
|
Fogo de Chao,MoMA设计商店 |
||
|
|
|
|
|
100.0 |
% |
|
|
96.1 |
% |
|
|
92.6 |
% |
|
|
69,534 |
|
|
|
94.87 |
|
|
|
768,052 |
|
|
|
- |
|
|
|
768,052 |
|
|
|
第三大道900号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
100.0 |
% |
|
|
82.5 |
% |
|
|
81.6 |
% |
|
|
33,030 |
|
|
|
70.62 |
|
|
|
575,132 |
|
|
|
- |
|
|
|
575,132 |
|
|
高盛、资生堂、Tannenbaum Helpern Syracuse& |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
利特勒·门德尔森·赫施特里特 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
81.7 |
% |
|
|
81.7 |
% |
|
|
1,335 |
|
|
|
97.31 |
|
|
|
16,144 |
|
|
|
- |
|
|
|
16,144 |
|
|
*美国银行 |
||
|
|
|
|
|
100.0 |
% |
|
|
82.4 |
% |
|
|
81.6 |
% |
|
|
34,365 |
|
|
|
71.35 |
|
|
|
591,276 |
|
|
|
- |
|
|
|
591,276 |
|
|
|
第五大道712号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
50.0 |
% |
|
|
83.8 |
% |
|
|
80.4 |
% |
|
|
43,902 |
|
|
|
119.33 |
|
|
|
457,581 |
|
|
|
- |
|
|
|
457,581 |
|
|
*CVC Advisors,ABRDN,OMI Management,Riverstone Holdings, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Pictet Asset Management |
||||||||||
|
零售 |
|
50.0 |
% |
|
|
20.9 |
% |
|
|
20.9 |
% |
|
|
8,030 |
|
|
|
446.18 |
|
|
|
85,917 |
|
|
|
- |
|
|
|
85,917 |
|
|
哈里·温斯顿 |
||
|
|
|
|
|
50.0 |
% |
|
|
73.9 |
% |
|
|
71.0 |
% |
|
|
51,932 |
|
|
|
134.52 |
|
|
|
543,498 |
|
|
|
- |
|
|
|
543,498 |
|
|
|
百老汇1600号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
零售 |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
10,669 |
|
|
|
316.62 |
|
|
|
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/加权平均数 |
|
89.8 |
% |
|
|
87.2 |
% |
|
$ |
519,858 |
|
|
$ |
86.47 |
|
|
|
7,030,575 |
|
|
|
1,625,483 |
|
|
|
8,656,058 |
|
|
|
||||||
|
PGRE的份额 |
|
|
|
90.2 |
% |
|
|
87.5 |
% |
|
$ |
465,070 |
|
|
$ |
83.94 |
|
|
|
6,482,638 |
|
|
|
81,437 |
|
|
|
6,564,075 |
|
|
|
- 44 -
|
|
投资组合摘要-旧金山 |
(未经审计,单位为千,但平方英尺和每平方英尺数额除外)
|
|
|
|
|
|
|
|
|
|
|
|
|
年租金(1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
人均 |
|
|
在……里面 |
|
|
离开 |
|
|
|
|
|
|
||||||||
属性 |
|
所有权 |
|
|
出租(1) |
|
|
第1001章有人(1) |
|
|
金额 |
|
|
别墅(2) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|
主要租户 |
||||||||||
第一市场广场 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
49.0 |
% |
|
|
95.4 |
% |
|
|
95.4 |
% |
|
$ |
161,586 |
|
|
$ |
109.17 |
|
|
|
1,555,679 |
|
|
|
- |
|
|
|
1,555,679 |
|
|
谷歌、Morgan Lewis&Bockius、Visa、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
在资本集团、欧特克、花旗集团、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
杜安·莫里斯,Thoma Bravo,PJT Partners |
||||||||||
|
零售 |
|
49.0 |
% |
|
|
74.5 |
% |
|
|
74.5 |
% |
|
|
4,959 |
|
|
|
76.03 |
|
|
|
53,874 |
|
|
|
- |
|
|
|
53,874 |
|
|
星巴克,STK牛排馆, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Market餐厅 |
||||||||
|
|
|
|
|
49.0 |
% |
|
|
94.7 |
% |
|
|
94.7 |
% |
|
|
166,545 |
|
|
|
108.34 |
|
|
|
1,609,553 |
|
|
|
- |
|
|
|
1,609,553 |
|
|
|
市场中心 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
67.0 |
% |
|
|
55.5 |
% |
|
|
55.5 |
% |
|
|
37,638 |
|
|
|
91.36 |
|
|
|
744,403 |
|
|
|
- |
|
|
|
744,403 |
|
|
在MindSpace,交通银行, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
克罗,梅耶尔·布朗,雷蒙德·詹姆斯,韦莫 |
||||||||||
|
零售 |
|
67.0 |
% |
|
|
0.8 |
% |
|
|
0.8 |
% |
|
|
146 |
|
|
|
- |
|
|
|
5,954 |
|
|
|
- |
|
|
|
5,954 |
|
|
|
||
|
|
|
|
|
67.0 |
% |
|
|
55.1 |
% |
|
|
55.1 |
% |
|
|
37,784 |
|
|
|
91.36 |
|
|
|
750,357 |
|
|
|
- |
|
|
|
750,357 |
|
|
|
观澜街300号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
31.1 |
% |
|
|
80.9 |
% |
|
|
80.9 |
% |
|
|
48,036 |
|
|
|
98.47 |
|
|
|
605,662 |
|
|
|
- |
|
|
|
605,662 |
|
|
*欧特克、Glassdoor、Insta |
||
|
零售 |
|
31.1 |
% |
|
|
88.5 |
% |
|
|
88.5 |
% |
|
|
2,954 |
|
|
|
66.49 |
|
|
|
49,172 |
|
|
|
- |
|
|
|
49,172 |
|
|
春分 |
||
|
|
|
|
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
50,990 |
|
|
|
95.86 |
|
|
|
654,834 |
|
|
|
- |
|
|
|
654,834 |
|
|
|
One Front Street |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
87.1 |
% |
|
|
87.1 |
% |
|
|
49,442 |
|
|
|
89.90 |
|
|
|
631,661 |
|
|
|
- |
|
|
|
631,661 |
|
|
*摩根大通、Coinbase、JLL、信诺 |
||
|
零售 |
|
100.0 |
% |
|
|
97.5 |
% |
|
|
97.5 |
% |
|
|
1,213 |
|
|
|
92.84 |
|
|
|
13,137 |
|
|
|
- |
|
|
|
13,137 |
|
|
摩根大通 |
||
|
|
|
|
|
100.0 |
% |
|
|
87.3 |
% |
|
|
87.3 |
% |
|
|
50,655 |
|
|
|
89.96 |
|
|
|
644,798 |
|
|
|
- |
|
|
|
644,798 |
|
|
|
第二街55号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
44.1 |
% |
|
|
86.4 |
% |
|
|
86.4 |
% |
|
|
27,272 |
|
|
|
85.46 |
|
|
|
370,463 |
|
|
|
- |
|
|
|
370,463 |
|
|
毕马威、对讲机、涟漪、英国 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alston&Bird |
||||||||||
|
零售 |
|
44.1 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
930 |
|
|
|
113.53 |
|
|
|
7,482 |
|
|
|
- |
|
|
|
7,482 |
|
|
萨特西湾医疗中心,蓝石巷 |
||
|
|
|
|
|
44.1 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
28,202 |
|
|
|
86.10 |
|
|
|
377,945 |
|
|
|
- |
|
|
|
377,945 |
|
|
|
萨特街111号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
49.0 |
% |
|
|
53.3 |
% |
|
|
53.3 |
% |
|
|
11,505 |
|
|
|
88.18 |
|
|
|
247,921 |
|
|
|
- |
|
|
|
247,921 |
|
|
Turo,自然资源保护委员会 |
||
|
零售 |
|
49.0 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
1,669 |
|
|
|
65.60 |
|
|
|
29,358 |
|
|
|
- |
|
|
|
29,358 |
|
|
24小时健身 |
||
|
|
|
|
|
49.0 |
% |
|
|
56.8 |
% |
|
|
56.8 |
% |
|
|
13,174 |
|
|
|
84.50 |
|
|
|
277,279 |
|
|
|
- |
|
|
|
277,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
小计/加权平均数 |
|
81.6 |
% |
|
|
81.6 |
% |
|
$ |
347,350 |
|
|
$ |
98.37 |
|
|
|
4,314,766 |
|
|
|
- |
|
|
|
4,314,766 |
|
|
|
||||||
|
PGRE的份额 |
|
|
|
80.8 |
% |
|
|
80.8 |
% |
|
$ |
192,327 |
|
|
$ |
97.10 |
|
|
|
2,442,412 |
|
|
|
- |
|
|
|
2,442,412 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
总计/加权平均数 |
|
|
|
86.7 |
% |
|
|
85.1 |
% |
|
$ |
867,208 |
|
|
$ |
90.93 |
|
|
|
11,345,341 |
|
|
|
1,625,483 |
|
|
|
12,970,824 |
|
|
|
|||||
PGRE的份额 |
|
|
|
87.7 |
% |
|
|
85.7 |
% |
|
$ |
657,397 |
|
|
$ |
87.45 |
|
|
|
8,925,050 |
|
|
|
81,437 |
|
|
|
9,006,487 |
|
|
|
- 45 -
|
|
同一家商店的租赁占有率 |
(未经审计)
|
|
|
|
|
|
截至2023年12月31日 |
|
|
截至2023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: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
小行星1633 |
|
90.0 |
% |
|
|
96.4 |
% |
|
|
96.4 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
(3.3 |
%) |
|
||
美国大道1301号 |
|
100.0 |
% |
|
|
82.1 |
% |
|
|
82.1 |
% |
|
|
79.8 |
% |
|
|
79.8 |
% |
|
|
2.3 |
% |
|
||
美洲大道1325号 |
|
100.0 |
% |
|
|
95.9 |
% |
|
|
95.9 |
% |
|
|
93.8 |
% |
|
|
93.8 |
% |
|
|
2.1 |
% |
|
||
西52街31号 |
|
100.0 |
% |
|
|
96.1 |
% |
|
|
96.1 |
% |
|
|
96.1 |
% |
|
|
96.1 |
% |
|
|
- |
% |
|
||
第三大道900号 |
|
100.0 |
% |
|
|
82.4 |
% |
|
|
82.4 |
% |
|
|
82.4 |
% |
|
|
82.4 |
% |
|
|
- |
% |
|
||
第五大道712号 |
|
50.0 |
% |
|
|
73.9 |
% |
|
|
73.9 |
% |
|
|
71.2 |
% |
|
|
71.2 |
% |
|
|
2.7 |
% |
|
||
1600 Broadway |
|
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 |
|
|
|
|
89.8 |
% |
|
|
89.8 |
% |
|
|
90.0 |
% |
|
|
90.0 |
% |
|
|
(0.2 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
90.2 |
% |
|
|
90.2 |
% |
|
|
90.4 |
% |
|
|
90.4 |
% |
|
|
(0.2 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
旧金山: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
市场广场一号 |
|
49.0 |
% |
|
|
94.7 |
% |
|
|
94.7 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
(1.1 |
%) |
|
||
北京国际市场中心 |
|
67.0 |
% |
|
|
55.1 |
% |
|
|
55.1 |
% |
|
|
57.0 |
% |
|
|
57.0 |
% |
|
|
(1.9 |
%) |
|
||
使命街300号 |
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
- |
% |
|
||
一前街 |
|
100.0 |
% |
|
|
87.3 |
% |
|
|
87.3 |
% |
|
|
88.8 |
% |
|
|
88.8 |
% |
|
|
(1.5 |
%) |
|
||
第二街55号 |
|
44.1 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
- |
% |
|
||
**萨特街111号 |
|
49.0 |
% |
|
|
56.8 |
% |
|
|
56.8 |
% |
|
|
56.8 |
% |
|
|
56.8 |
% |
|
|
- |
% |
|
||
加权平均 |
|
|
|
|
81.6 |
% |
|
|
81.6 |
% |
|
|
82.5 |
% |
|
|
82.5 |
% |
|
|
(0.9 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
80.8 |
% |
|
|
80.8 |
% |
|
|
82.0 |
% |
|
|
82.0 |
% |
|
|
(1.2 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
加权平均 |
|
|
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
87.1 |
% |
|
|
87.1 |
% |
|
|
(0.4 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
87.7 |
% |
|
|
87.7 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
(0.4 |
%) |
|
- 46 -
|
|
同一家商店的租赁占有率 |
(未经审计)
|
|
|
|
|
|
截至2023年12月31日 |
|
|
截至2022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: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
小行星1633 |
|
90.0 |
% |
|
|
96.4 |
% |
|
|
96.4 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
(3.3 |
%) |
|
||
美国大道1301号 |
|
100.0 |
% |
|
|
82.1 |
% |
|
|
82.1 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
(6.0 |
%) |
|
||
美洲大道1325号 |
|
100.0 |
% |
|
|
95.9 |
% |
|
|
95.9 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
1.5 |
% |
|
||
西52街31号 |
|
100.0 |
% |
|
|
96.1 |
% |
|
|
96.1 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
3.1 |
% |
|
||
第三大道900号 |
|
100.0 |
% |
|
|
82.4 |
% |
|
|
82.4 |
% |
|
|
79.3 |
% |
|
|
79.3 |
% |
|
|
3.1 |
% |
|
||
第五大道712号 |
|
50.0 |
% |
|
|
73.9 |
% |
|
|
73.9 |
% |
|
|
73.9 |
% |
|
|
73.9 |
% |
|
|
- |
% |
|
||
1600 Broadway |
|
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 |
|
|
|
|
89.8 |
% |
|
|
89.8 |
% |
|
|
91.7 |
% |
|
|
91.7 |
% |
|
|
(1.9 |
%) |
|
|||
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 |
% |
|
|
94.7 |
% |
|
|
94.7 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
(1.1 |
%) |
|
||
北京国际市场中心 |
|
67.0 |
% |
|
|
55.1 |
% |
|
|
55.1 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
(24.3 |
%) |
|
||
使命街300号 |
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
- |
% |
|
||
一前街 |
|
100.0 |
% |
|
|
87.3 |
% |
|
|
87.3 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
(9.7 |
%) |
|
||
第二街55号 |
|
44.1 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
0.7 |
% |
|
||
**萨特街111号 |
|
49.0 |
% |
|
|
56.8 |
% |
|
|
56.8 |
% |
|
|
59.4 |
% |
|
|
59.4 |
% |
|
|
(2.6 |
%) |
|
||
加权平均 |
|
|
|
|
81.6 |
% |
|
|
81.6 |
% |
|
|
87.8 |
% |
|
|
87.8 |
% |
|
|
(6.2 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
80.8 |
% |
|
|
80.8 |
% |
|
|
88.9 |
% |
|
|
88.9 |
% |
|
|
(8.1 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
加权平均 |
|
|
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
90.2 |
% |
|
|
90.2 |
% |
|
|
(3.5 |
%) |
|
|||
PGRE的份额 |
|
|
|
|
87.7 |
% |
|
|
87.7 |
% |
|
|
91.3 |
% |
|
|
91.3 |
% |
|
|
(3.6 |
%) |
|
- 47 -
|
|
顶级租户和行业多元化 |
(未经审计,单位为千,但平方英尺和每平方英尺数额除外)
|
|
|
|
|
|
|
|
|
|
|
PGRE所占份额 |
|
||||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
总计 |
|
|
年租金(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2023年12月31日 |
属性 |
|
期满 |
|
占有率(2) |
|
|
占有率(2) |
|
|
金额 |
|
|
脚(2) |
|
|
租金 |
|
||||||||
|
摩根大通 |
One Front Street |
|
6月-2025年 |
|
|
241,854 |
|
|
|
241,854 |
|
|
$ |
20,883 |
|
|
$ |
86.04 |
|
|
|
3.2 |
% |
||
|
|
|
|
|
|
2029年12月 |
|
|
76,999 |
|
|
|
76,999 |
|
|
|
8,015 |
|
|
|
104.09 |
|
|
|
1.2 |
% |
|
|
|
|
|
|
12月-2030年 |
|
|
25,157 |
|
|
|
25,157 |
|
|
|
2,389 |
|
|
|
94.41 |
|
|
|
0.4 |
% |
|
|
|
|
|
|
|
|
|
344,010 |
|
|
|
344,010 |
|
|
|
31,287 |
|
|
|
90.69 |
|
|
|
4.8 |
% |
|
Clifford Chance |
西52街31号 |
|
2024年6月 |
|
|
328,543 |
|
(3) |
|
328,543 |
|
(3) |
|
29,977 |
|
|
|
91.23 |
|
|
|
4.6 |
% |
||
|
Allianz Global Investors |
百老汇1633号 |
|
2031年1月 |
|
|
320,911 |
|
|
|
288,823 |
|
|
|
28,698 |
|
|
|
99.36 |
|
|
|
4.4 |
% |
||
|
Norton Rose Fulbright |
美洲大道1301号 |
|
2032年3月 |
|
|
111,589 |
|
|
|
111,589 |
|
|
|
10,206 |
|
|
|
91.46 |
|
|
|
1.6 |
% |
||
|
|
|
|
|
|
2034年9月 |
|
|
179,286 |
|
|
|
179,286 |
|
|
|
17,764 |
|
|
|
94.81 |
|
|
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
290,875 |
|
|
|
290,875 |
|
|
|
27,970 |
|
|
|
93.53 |
|
|
|
4.3 |
% |
|
摩根士丹利 |
百老汇1633号 |
|
2032年3月 |
|
|
260,829 |
|
|
|
234,749 |
|
|
|
20,030 |
|
|
|
85.33 |
|
|
|
3.0 |
% |
||
|
华纳音乐集团 |
百老汇1633号 |
|
2029年7月 |
|
|
288,250 |
|
|
|
259,428 |
|
|
|
18,254 |
|
|
|
69.40 |
|
|
|
2.8 |
% |
||
|
Showtime Networks |
百老汇1633号 |
|
2026年1月 |
|
|
253,196 |
|
|
|
227,879 |
|
|
|
17,353 |
|
|
|
74.54 |
|
|
|
2.6 |
% |
||
|
谷歌 |
第一市场广场 |
|
2025年4月 |
|
|
339,833 |
|
|
|
166,518 |
|
|
|
16,228 |
|
|
|
97.03 |
|
|
|
2.5 |
% |
||
|
卡索维茨·本森·托雷斯 |
百老汇1633号 |
|
2024年5月 |
|
|
50,718 |
|
|
|
45,647 |
|
|
|
3,705 |
|
|
|
81.17 |
|
|
|
0.6 |
% |
||
|
|
|
|
2037年3月 |
|
|
152,676 |
|
|
|
137,410 |
|
|
|
11,154 |
|
|
|
81.17 |
|
|
|
1.7 |
% |
||
|
|
|
|
|
|
|
203,394 |
|
|
|
183,057 |
|
|
|
14,859 |
|
|
|
81.17 |
|
|
|
2.3 |
% |
||
|
O'Melveny & Myers |
美洲大道1301号 |
|
2040年2月 |
|
|
160,708 |
|
|
|
160,708 |
|
|
|
12,857 |
|
|
|
80.00 |
|
|
|
2.0 |
% |
|
|
|
|
|
|
PGRE所占份额 |
|
|||||||||||||
行业多元化: |
平方英尺 |
|
|
占总人口的百分比 |
|
|
年化 |
|
|
的百分比 |
|
|||||||||
截至2023年12月31日 |
使用中 |
|
|
平方英尺 |
|
|
出租(1) |
|
|
年化租金 |
|
|||||||||
|
法律服务 |
|
|
1,944,310 |
|
|
|
25.5 |
% |
|
$ |
171,545 |
|
|
|
26.1 |
% |
|||
|
技术和媒体 |
|
|
1,492,350 |
|
|
|
19.5 |
% |
|
|
124,842 |
|
|
|
19.0 |
% |
|||
|
金融服务-商业和投资银行业务 |
|
|
1,259,554 |
|
|
|
16.5 |
% |
|
|
107,023 |
|
|
|
16.3 |
% |
|||
|
金融服务,所有其他 |
|
|
1,124,716 |
|
|
|
14.7 |
% |
|
|
106,733 |
|
|
|
16.2 |
% |
|||
|
保险 |
|
|
408,864 |
|
|
|
5.3 |
% |
|
|
39,810 |
|
|
|
6.1 |
% |
|||
|
零售 |
|
|
162,193 |
|
|
|
2.1 |
% |
|
|
18,179 |
|
|
|
2.8 |
% |
|||
|
旅游与休闲 |
|
|
206,823 |
|
|
|
2.7 |
% |
|
|
13,959 |
|
|
|
2.1 |
% |
|||
|
消费品 |
|
|
121,732 |
|
|
|
1.6 |
% |
|
|
10,374 |
|
|
|
1.6 |
% |
|||
|
其他专业服务 |
|
|
111,420 |
|
|
|
1.5 |
% |
|
|
10,137 |
|
|
|
1.5 |
% |
|||
|
其他 |
|
|
813,765 |
|
|
|
10.6 |
% |
|
|
54,795 |
|
|
|
8.3 |
% |
- 48 -
|
|
租赁活动(1) |
(未经审计)
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
截至2023年12月31日的三个月 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
租赁总面积为2平方英尺 |
|
|
173,770 |
|
|
|
138,448 |
|
|
|
35,322 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PGRE在总租赁平方英尺中的份额: |
|
|
142,391 |
|
|
|
112,815 |
|
|
|
29,576 |
|
|
|
|||
初始租金(2) |
|
$ |
80.17 |
|
|
$ |
77.86 |
|
|
$ |
88.97 |
|
|
|
|||
加权平均租期(年) |
|
|
10.2 |
|
|
|
12.4 |
|
|
|
1.7 |
|
|
|
|||
租户改善和租赁佣金: |
|
|
|
|
|
|
|
|
|
|
|
||||||
每平方英尺 |
|
$ |
125.81 |
|
|
$ |
155.67 |
|
|
$ |
11.91 |
|
|
|
|||
每年每平方英尺 |
|
$ |
12.38 |
|
|
$ |
12.57 |
|
|
$ |
7.04 |
|
|
|
|||
初始租金的百分比 |
|
|
15.4 |
% |
|
|
16.1 |
% |
|
|
7.9 |
% |
|
|
|||
租金优惠: |
|
|
|
|
|
|
|
|
|
|
|
||||||
平均免租期(月) |
|
|
12.5 |
|
|
|
15.4 |
|
|
|
1.8 |
|
|
|
|||
每年平均免租期(月) |
|
|
1.2 |
|
|
|
1.2 |
|
|
|
1.0 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
中国第二代空间:(2) |
|
|
|
|
|
|
|
|
|
|
|
||||||
平方英尺 |
|
|
112,898 |
|
|
|
83,322 |
|
|
|
29,576 |
|
|
|
|||
收付实现制: |
|
|
|
|
|
|
|
|
|
|
|
||||||
初始租金(2) |
|
$ |
83.74 |
|
|
$ |
81.88 |
|
|
$ |
88.97 |
|
|
|
|||
先前上涨的租金(2) |
|
$ |
90.52 |
|
|
$ |
92.27 |
|
|
$ |
85.59 |
|
|
|
|||
百分比(减少)增加 |
|
|
(7.5 |
%) |
|
|
(11.3 |
%) |
|
|
3.9 |
% |
|
|
|||
公认会计准则基础: |
|
|
|
|
|
|
|
|
|
|
|
||||||
直线租金 |
|
$ |
77.64 |
|
|
$ |
75.17 |
|
|
$ |
84.61 |
|
|
|
|||
前期直线租金 |
|
$ |
79.60 |
|
|
$ |
79.46 |
|
|
$ |
80.00 |
|
|
|
|||
百分比(减少)增加 |
|
|
(2.5 |
%) |
|
|
(5.4 |
%) |
|
|
5.8 |
% |
|
|
- 49 -
|
|
租赁活动(1) |
(未经审计)
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
截至2023年12月31日的年度 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
租赁总面积为2平方英尺 |
|
739,510 |
|
|
|
501,978 |
|
|
|
237,532 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PGRE在总租赁平方英尺中的份额: |
|
|
597,210 |
|
|
|
465,716 |
|
|
|
131,494 |
|
|
|
|||
*初始租金(2) |
|
$ |
78.84 |
|
|
$ |
76.16 |
|
|
$ |
88.32 |
|
|
|
|||
*加权平均租期(年) |
|
|
9.6 |
|
|
|
11.1 |
|
|
|
4.5 |
|
|
|
|||
包括租户改善和租赁佣金: |
|
|
|
|
|
|
|
|
|
|
|
||||||
*/平方英尺 |
|
$ |
112.01 |
|
|
$ |
126.93 |
|
|
$ |
59.17 |
|
|
|
|||
每平方英尺每平方英尺每年美元。 |
|
$ |
11.62 |
|
|
$ |
11.45 |
|
|
$ |
13.19 |
|
|
|
|||
* |
|
|
14.7 |
% |
|
|
15.0 |
% |
|
|
14.9 |
% |
|
|
|||
*租金优惠: |
|
|
|
|
|
|
|
|
|
|
|
||||||
*平均免租期(以月为单位) |
|
|
10.2 |
|
|
|
11.6 |
|
|
|
5.3 |
|
|
|
|||
*年平均免租期(以月为单位) |
|
|
1.1 |
|
|
|
1.0 |
|
|
|
1.2 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
中国第二代空间:(2) |
|
|
|
|
|
|
|
|
|
|
|
||||||
* |
|
|
511,789 |
|
|
|
385,368 |
|
|
|
126,421 |
|
|
|
|||
现金基础:现金基础: |
|
|
|
|
|
|
|
|
|
|
|
||||||
初始租金(2) |
|
$ |
79.65 |
|
|
$ |
76.75 |
|
|
$ |
88.50 |
|
|
|
|||
先前上涨的租金(2) |
|
$ |
81.90 |
|
|
$ |
79.87 |
|
|
$ |
88.12 |
|
|
|
|||
百分比(减少)增加 |
|
|
(2.8 |
%) |
|
|
(3.9 |
%) |
|
|
0.4 |
% |
|
|
|||
*: |
|
|
|
|
|
|
|
|
|
|
|
||||||
直线租金 |
|
$ |
76.86 |
|
|
$ |
74.15 |
|
|
$ |
85.11 |
|
|
|
|||
前期直线租金 |
|
$ |
76.75 |
|
|
$ |
73.51 |
|
|
$ |
86.60 |
|
|
|
|||
增加(减少)百分比 |
|
|
0.1 |
% |
|
|
0.9 |
% |
|
|
(1.7 |
%) |
|
|
- 50 -
|
|
租约到期--总投资组合 |
(未经审计,单位为千,但平方英尺和每平方英尺数额除外)
|
|
|
|
总计 |
|
|
PGRE所占份额 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年租金(1) |
|
|
的百分比 |
|
||||||||||
租赁到期(2) |
|
|
即将到期的租赁 |
|
|
即将到期的租赁 |
|
|
金额 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月进行 |
|
|
|
8,813 |
|
|
|
6,132 |
|
|
$ |
805 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2024 |
|
|
|
249,942 |
|
|
|
198,486 |
|
|
|
16,137 |
|
|
|
81.30 |
|
|
|
2.5 |
% |
|
|
2Q 2024 |
|
|
|
347,731 |
|
|
|
326,002 |
|
|
|
29,309 |
|
|
|
89.99 |
|
|
|
4.4 |
% |
|
|
3Q 2024 |
|
|
|
141,452 |
|
|
|
120,593 |
|
|
|
11,035 |
|
|
|
91.30 |
|
|
|
1.6 |
% |
|
|
4Q 2024 |
|
|
|
136,117 |
|
|
|
118,533 |
|
|
|
8,898 |
|
|
|
75.08 |
|
|
|
1.3 |
% |
|
|
总计2024年 |
|
|
|
875,242 |
|
|
|
763,614 |
|
|
|
65,379 |
|
|
|
85.62 |
|
|
|
9.8 |
% |
|
|
|
2025 |
|
|
|
1,524,886 |
|
|
|
1,042,161 |
|
|
|
93,602 |
|
|
|
89.80 |
|
|
|
14.0 |
% |
|
|
2026 |
|
|
|
1,390,953 |
|
|
|
957,255 |
|
|
|
85,438 |
|
|
|
86.80 |
|
|
|
12.8 |
% |
|
|
2027 |
|
|
|
319,521 |
|
|
|
237,899 |
|
|
|
21,740 |
|
|
|
91.06 |
|
|
|
3.2 |
% |
|
|
2028 |
|
|
|
342,556 |
|
|
|
252,794 |
|
|
|
21,240 |
|
|
|
84.11 |
|
|
|
3.2 |
% |
|
|
2029 |
|
|
|
643,576 |
|
|
|
551,836 |
|
|
|
43,129 |
|
|
|
83.90 |
|
|
|
6.4 |
% |
|
|
2030 |
|
|
|
641,275 |
|
|
|
544,794 |
|
|
|
49,395 |
|
|
|
90.79 |
|
|
|
7.4 |
% |
|
|
2031 |
|
|
|
601,218 |
|
|
|
521,520 |
|
|
|
51,015 |
|
|
|
94.38 |
|
|
|
7.6 |
% |
|
|
2032 |
|
|
|
954,749 |
|
|
|
649,950 |
|
|
|
61,085 |
|
|
|
94.00 |
|
|
|
9.1 |
% |
|
|
2033 |
|
|
|
333,984 |
|
|
|
299,518 |
|
|
|
26,554 |
|
|
|
88.66 |
|
|
|
4.0 |
% |
|
此后 |
|
|
|
2,198,926 |
|
|
|
1,995,912 |
|
|
|
150,372 |
|
|
|
81.30 |
|
|
|
22.4 |
% |
- 51 -
|
|
租约到期-纽约 |
(未经审计,单位为千,但平方英尺和每平方英尺数额除外)
|
|
|
|
总计 |
|
|
PGRE所占份额 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年租金(1) |
|
|
的百分比 |
|
||||||||||
租赁到期(2) |
|
|
即将到期的租赁 |
|
|
即将到期的租赁 |
|
|
金额 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月进行 |
|
|
|
2,596 |
|
|
|
2,421 |
|
|
$ |
517 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2024 |
|
|
|
100,250 |
|
|
|
91,537 |
|
|
|
6,594 |
|
|
|
71.97 |
|
|
|
1.4 |
% |
|
|
2Q 2024 |
|
|
|
280,031 |
|
|
|
274,960 |
|
|
|
24,632 |
|
|
|
89.56 |
|
|
|
5.2 |
% |
|
|
3Q 2024 |
|
|
|
110,549 |
|
|
|
103,820 |
|
|
|
9,061 |
|
|
|
87.07 |
|
|
|
1.9 |
% |
|
|
4Q 2024 |
|
|
|
106,682 |
|
|
|
101,260 |
|
|
|
7,280 |
|
|
|
71.89 |
|
|
|
1.5 |
% |
|
|
总计2024年 |
|
|
|
597,512 |
|
|
|
571,577 |
|
|
|
47,567 |
|
|
|
83.15 |
|
|
|
10.0 |
% |
|
|
|
2025 |
|
|
|
399,070 |
|
|
|
343,487 |
|
|
|
30,591 |
|
|
|
89.04 |
|
|
|
6.4 |
% |
|
|
2026 |
|
|
|
682,621 |
|
|
|
617,728 |
|
|
|
50,140 |
|
|
|
77.28 |
|
|
|
10.5 |
% |
|
|
2027 |
|
|
|
180,568 |
|
|
|
160,509 |
|
|
|
14,046 |
|
|
|
87.01 |
|
|
|
2.9 |
% |
|
|
2028 |
|
|
|
118,584 |
|
|
|
98,024 |
|
|
|
7,470 |
|
|
|
76.04 |
|
|
|
1.6 |
% |
|
|
2029 |
|
|
|
550,545 |
|
|
|
503,245 |
|
|
|
38,289 |
|
|
|
82.29 |
|
|
|
8.0 |
% |
|
|
2030 |
|
|
|
437,067 |
|
|
|
426,351 |
|
|
|
37,005 |
|
|
|
86.95 |
|
|
|
7.7 |
% |
|
|
2031 |
|
|
|
507,403 |
|
|
|
458,043 |
|
|
|
45,078 |
|
|
|
94.46 |
|
|
|
9.4 |
% |
|
|
2032 |
|
|
|
492,354 |
|
|
|
455,927 |
|
|
|
39,244 |
|
|
|
86.08 |
|
|
|
8.2 |
% |
|
|
2033 |
|
|
|
304,495 |
|
|
|
285,635 |
|
|
|
24,934 |
|
|
|
87.29 |
|
|
|
5.2 |
% |
|
此后 |
|
|
|
2,043,864 |
|
|
|
1,926,041 |
|
|
|
143,329 |
|
|
|
80.49 |
|
|
|
30.0 |
% |
- 52 -
|
|
租约到期-旧金山 |
(未经审计,单位为千,但平方英尺和每平方英尺数额除外)
|
|
|
|
总计 |
|
|
PGRE所占份额 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年租金(1) |
|
|
的百分比 |
|
||||||||||
租赁到期(2) |
|
|
即将到期的租赁 |
|
|
即将到期的租赁 |
|
|
金额 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月进行 |
|
|
|
6,217 |
|
|
|
3,711 |
|
|
$ |
288 |
|
|
$ |
- |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2024 |
|
|
|
149,692 |
|
|
|
106,949 |
|
|
|
9,543 |
|
|
|
89.30 |
|
|
|
5.1 |
% |
|
|
2Q 2024 |
|
|
|
67,700 |
|
|
|
51,042 |
|
|
|
4,677 |
|
|
|
92.37 |
|
|
|
2.4 |
% |
|
|
3Q 2024 |
|
|
|
30,903 |
|
|
|
16,773 |
|
|
|
1,974 |
|
|
|
117.49 |
|
|
|
1.0 |
% |
|
|
4Q 2024 |
|
|
|
29,435 |
|
|
|
17,273 |
|
|
|
1,618 |
|
|
|
93.81 |
|
|
|
0.8 |
% |
|
|
总计2024年 |
|
|
|
277,730 |
|
|
|
192,037 |
|
|
|
17,812 |
|
|
|
92.99 |
|
|
|
9.3 |
% |
|
|
|
2025 |
|
|
|
1,125,816 |
|
|
|
698,674 |
|
|
|
63,011 |
|
|
|
90.17 |
|
|
|
32.9 |
% |
|
|
2026 |
|
|
|
708,332 |
|
|
|
339,527 |
|
|
|
35,298 |
|
|
|
103.93 |
|
|
|
18.4 |
% |
|
|
2027 |
|
|
|
138,953 |
|
|
|
77,390 |
|
|
|
7,694 |
|
|
|
99.31 |
|
|
|
4.0 |
% |
|
|
2028 |
|
|
|
223,972 |
|
|
|
154,770 |
|
|
|
13,770 |
|
|
|
89.24 |
|
|
|
7.2 |
% |
|
|
2029 |
|
|
|
93,031 |
|
|
|
48,591 |
|
|
|
4,840 |
|
|
|
99.16 |
|
|
|
2.5 |
% |
|
|
2030 |
|
|
|
204,208 |
|
|
|
118,443 |
|
|
|
12,390 |
|
|
|
104.61 |
|
|
|
6.5 |
% |
|
|
2031 |
|
|
|
93,815 |
|
|
|
63,477 |
|
|
|
5,937 |
|
|
|
93.84 |
|
|
|
3.1 |
% |
|
|
2032 |
|
|
|
462,395 |
|
|
|
194,023 |
|
|
|
21,841 |
|
|
|
112.65 |
|
|
|
11.4 |
% |
|
|
2033 |
|
|
|
29,489 |
|
|
|
13,883 |
|
|
|
1,620 |
|
|
|
116.69 |
|
|
|
0.8 |
% |
|
此后 |
|
|
|
155,062 |
|
|
|
69,871 |
|
|
|
7,043 |
|
|
|
100.94 |
|
|
|
3.7 |
% |
- 53 -
|
|
收付实现制资本支出 |
(未经审计,以千计)
|
|
|
截至2023年12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 |
|
$ |
15,347 |
|
|
$ |
12,402 |
|
|
$ |
2,896 |
|
|
$ |
49 |
|
|
第二代租户改进 |
|
|
7,301 |
|
|
|
7,155 |
|
|
|
146 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
6,487 |
|
|
|
4,352 |
|
|
|
2,135 |
|
|
|
- |
|
|
资本支出总额 |
|
|
29,135 |
|
|
|
23,909 |
|
|
|
5,177 |
|
|
|
49 |
|
|
可归因于合并后合资企业中非控股权益的金额减少 |
|
|
(2,528 |
) |
|
|
(172 |
) |
|
|
(2,356 |
) |
|
|
- |
|
|
PGRE在总资本支出中的份额 |
|
$ |
26,607 |
|
|
$ |
23,737 |
|
|
$ |
2,821 |
|
|
$ |
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建支出(包括我们在未合并的合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
派拉蒙俱乐部(便利设施中心) |
|
$ |
13,617 |
|
|
$ |
13,617 |
|
|
$ |
- |
|
|
$ |
- |
|
|
其他 |
|
|
87 |
|
|
|
87 |
|
|
|
- |
|
|
|
- |
|
|
重建总开支 |
|
|
13,704 |
|
|
|
13,704 |
|
|
|
- |
|
|
|
- |
|
|
可归因于合并后合资企业中非控股权益的金额减少 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
PGRE在重建总支出中的份额 |
|
$ |
13,704 |
|
|
$ |
13,704 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
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(包括我们在未合并合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
18,835 |
|
|
$ |
14,394 |
|
|
$ |
3,536 |
|
|
$ |
905 |
|
|
第二代租户改进 |
|
|
36,745 |
|
|
|
22,504 |
|
|
|
14,241 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
3,468 |
|
|
|
2,226 |
|
|
|
1,242 |
|
|
|
- |
|
|
资本支出总额 |
|
|
59,048 |
|
|
|
39,124 |
|
|
|
19,019 |
|
|
|
905 |
|
|
可归因于合并后合资企业中非控股权益的金额减少 |
|
|
(8,703 |
) |
|
|
(447 |
) |
|
|
(8,256 |
) |
|
|
- |
|
|
PGRE在总资本支出中的份额 |
|
$ |
50,345 |
|
|
$ |
38,677 |
|
|
$ |
10,763 |
|
|
$ |
905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建支出(包括我们在未合并的合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
其他 |
|
$ |
2,550 |
|
|
$ |
2,550 |
|
|
$ |
- |
|
|
$ |
- |
|
|
重建总开支 |
|
|
2,550 |
|
|
|
2,550 |
|
|
|
- |
|
|
|
- |
|
|
可归因于合并后合资企业中非控股权益的金额减少 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
PGRE在重建总支出中的份额 |
|
$ |
2,550 |
|
|
$ |
2,550 |
|
|
$ |
- |
|
|
$ |
- |
|
- 54 -
|
|
收付实现制资本支出 |
(未经审计,以千计)
|
|
|
截至2023年12月31日的年度 |
|
|||||||||||||
|
|
|
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 |
|
$ |
49,060 |
|
|
$ |
37,718 |
|
|
$ |
10,917 |
|
|
$ |
425 |
|
|
第二代租户改进 |
|
|
32,709 |
|
|
|
19,781 |
|
|
|
12,928 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
13,616 |
|
|
|
8,795 |
|
|
|
4,821 |
|
|
|
- |
|
|
资本支出总额 |
|
|
95,385 |
|
|
|
66,294 |
|
|
|
28,666 |
|
|
|
425 |
|
|
可归因于合并后合资企业中非控股权益的金额减少 |
|
|
(13,339 |
) |
|
|
(1,130 |
) |
|
|
(12,209 |
) |
|
|
- |
|
|
PGRE在总资本支出中的份额 |
|
$ |
82,046 |
|
|
$ |
65,164 |
|
|
$ |
16,457 |
|
|
$ |
425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建支出(包括我们在未合并的合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
派拉蒙俱乐部(便利设施中心) |
|
$ |
27,866 |
|
|
$ |
27,866 |
|
|
$ |
- |
|
|
$ |
- |
|
|
其他 |
|
|
983 |
|
|
|
983 |
|
|
|
- |
|
|
|
- |
|
|
重建总开支 |
|
|
28,849 |
|
|
|
28,849 |
|
|
|
- |
|
|
|
- |
|
|
可归因于合并后合资企业中非控股权益的金额减少 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
PGRE在重建总支出中的份额 |
|
$ |
28,849 |
|
|
$ |
28,849 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
截至2022年12月31日的年度 |
|
|||||||||||||
|
|
|
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 |
|
$ |
54,962 |
|
|
$ |
41,577 |
|
|
$ |
12,360 |
|
|
$ |
1,025 |
|
|
第二代租户改进 |
|
|
66,867 |
|
|
|
39,267 |
|
|
|
27,600 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
16,539 |
|
|
|
12,908 |
|
|
|
3,631 |
|
|
|
- |
|
|
资本支出总额 |
|
|
138,368 |
|
|
|
93,752 |
|
|
|
43,591 |
|
|
|
1,025 |
|
|
可归因于合并后合资企业中非控股权益的金额减少 |
|
|
(19,560 |
) |
|
|
(2,006 |
) |
|
|
(17,554 |
) |
|
|
- |
|
|
PGRE在总资本支出中的份额 |
|
$ |
118,808 |
|
|
$ |
91,746 |
|
|
$ |
26,037 |
|
|
$ |
1,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建支出(包括我们在未合并的合资企业中的份额):(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
大堂翻新 |
|
$ |
5,453 |
|
|
$ |
5,403 |
|
|
$ |
50 |
|
|
$ |
- |
|
|
电梯现代化 |
|
|
2,052 |
|
|
|
2,020 |
|
|
|
32 |
|
|
|
- |
|
|
其他 |
|
|
3,990 |
|
|
|
3,902 |
|
|
|
88 |
|
|
|
- |
|
|
重建总开支 |
|
|
11,495 |
|
|
|
11,325 |
|
|
|
170 |
|
|
|
- |
|
|
可归因于合并后合资企业中非控股权益的金额减少 |
|
|
(283 |
) |
|
|
(172 |
) |
|
|
(111 |
) |
|
|
- |
|
|
PGRE在重建总支出中的份额 |
|
$ |
11,212 |
|
|
$ |
11,153 |
|
|
$ |
59 |
|
|
$ |
- |
|
- 55 -
|
|
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。
- 56 -
|
|
定义--续 |
经调整EBITDAre是一项补充措施,通过调整EBITDAre计算,以消除我们房地产相关基金的表现、利率掉期的未实现收益或亏损、交易相关成本、债务提前偿还的收益或亏损以及可能因期间而异的某些其他项目的影响。经调整EBITDAre增强了各期间EBITDAre的可比性。在未来期间,我们还可能从调整后EBITDAre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。我们还提出了PGRE的份额调整后EBITDAre,这代表了我们的份额调整后EBITDAre产生的合并和未合并的合资企业的基础上,我们的百分比所有权的基础资产。
净营业收入(“NOI”)用于衡量我们物业的经营业绩。NOI包括租金收入(包括物业租金、租户补偿及租约终止收入)及若干其他物业相关收入减营运开支(包括物业相关开支,如清洁、保安、维修及保养、公用事业、物业管理及房地产税)。我们亦呈列现金NOI,其从NOI、直线租金调整及高于及低于市场租赁的摊销中扣除,包括我们应占未合并合营企业的该等调整。此外,我们提出了PGRE的NOI和现金NOI的份额,这代表了我们在合并和未合并合资企业的NOI和现金NOI的份额,基于我们在基础资产中的所有权百分比。我们在内部使用NOI和现金NOI作为业绩指标,并相信它们为投资者提供了有关我们财务状况和经营业绩的有用信息,因为它们只反映了在物业层面发生的收入和支出项目。
同一店铺NOI用于计量我们于本期间及过往报告期间以类似方式拥有的纽约及旧金山物业组合的经营表现,并代表根据我们于相关资产的拥有权百分比来自综合及未综合合营企业的同一店铺NOI。同店NOI亦不包括租赁终止收入、经营租赁产生的应收款项减值及若干其他可能随期间而变动的项目。我们亦呈列同店现金NOI,其不包括非现金项目的影响,例如直线租金调整及高于及低于市场租赁的摊销。
PGRE的总债务份额代表我们的合并和未合并的合资企业的债务份额,基于我们在基础资产中的所有权百分比。我们认为,PGRE的总债务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应占的债务份额。
年化租金指期末每月基本租金加上根据租赁条款的递增,乘以12。
已租百分比指已租平方呎之百分比,包括已签订但尚未开始之租约。
同店租赁百分比指本期间及过往报告期间我们以类似方式拥有的物业的租赁面积(包括已签署但尚未开始的租赁)百分比。
已占用百分比指我们已根据公认会计原则开始租金收入的空间百分比。
初始租金指每平方英尺的加权平均现金基准起始租金,不包括免费租金或定期递增租金。
之前的递增租金指到期时每平方英尺的加权平均现金基础租金(包括报销)。
第二代空间指于本期间(i)原订届满前或(ii)空置少于十二个月的租赁空间。
资本支出包括资产维护支出、租户改善津贴和租赁佣金。维持资产的支出包括维持当期收入的资本支出。第二代租户装修和租赁佣金指租赁第二代空间时产生的租户装修和租赁佣金。第一代租赁成本和其他资本支出包括在收购当年和收购时计划的随后两年完成的资本支出,以及租户装修和空置超过12个月的租赁空间的租赁佣金。重新开发开支包括与物业开发有关的硬成本及软成本,以使物业准备就绪作其预定用途。
- 57 -