展品 99.2
|
|
前瞻性陈述 |
本补充信息包含联邦证券法所指的前瞻性陈述。您可以通过我们使用 “假设”、“相信”、“估计”、“期望”、“指导”、“打算”、“计划”、“项目” 等词语以及与历史问题无关的类似表述来识别这些陈述。您在解释和依赖前瞻性陈述时应谨慎行事,因为前瞻性陈述涉及已知和未知的风险、不确定性和其他因素,在某些情况下,这些因素是我们无法控制的,可能会对实际业绩、业绩或成就产生重大影响。这些因素包括但不限于签订新租约或以优惠条件续订租约的能力;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包括通货膨胀和利率上升在内的市场和经济状况的不利影响的风险;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、收购的不确定性处置活动;有效的能力整合收购;利率波动以及融资成本和可用性;我们的合资伙伴履行义务的能力;地方、国家和国际经济和市场状况的影响以及通货膨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;未来任何传染病疫情、流行病或爆发对美国、地区和全球经济的负面影响我们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;以及我们在向美国证券交易委员会提交的文件中不时详述的其他风险和不确定性。我们没有义务更新或修改任何前瞻性陈述,无论是由于新信息、未来事件还是其他原因。
- 2 -
|
|
目录 |
|
|
页面 |
|
|
概述 |
|
|
|
|
公司简介 |
4 |
|
|
普通共享数据 |
5 |
|
|
指导和假设 |
6 |
|
|
|
|
|
精选财务信息 |
|
|
|
|
财务要闻 |
7 |
|
|
合并资产负债表 |
8 |
|
|
合并收益表 |
9 |
|
|
选择损益表数据 |
10 |
|
|
运营资金(“FFO”) |
11 |
|
|
可供分配的资金(“FAD”) |
12 |
|
|
房地产扣除利息、税项、折旧和摊销前的收益(“EbitDare”) |
13 |
|
|
净营业收入(“NOI”) |
14 - 15 |
|
|
同店NOI(按可报告细分市场划分) |
16 - 17 |
|
|
|
|
|
合资企业和基金 |
|
|
|
|
合并合资企业 |
18 - 21 |
|
|
未合并的合资企业 |
22 - 25 |
|
|
房地产相关基金 |
26 - 29 |
|
|
|
|
|
债务和资本数据 |
|
|
|
|
资本结构 |
30 |
|
|
债务分析 |
31 |
|
|
债务到期日 |
32 |
|
|
|
|
|
所选房产数据 |
|
|
|
|
投资组合摘要 |
33 - 35 |
|
|
顶级租户和行业多元化 |
36 |
|
|
租赁活动 |
37 |
|
|
租约到期 |
38 - 40 |
|
|
资本支出(现金基础) |
41 |
|
|
|
|
|
|
|
|
|
研究报道 |
42 |
|
|
定义 |
43 - 44 |
- 3 -
|
|
公司简介 |
派拉蒙集团有限公司(“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、运营、管理、收购和重新开发位于纽约和旧金山部分中央商务区子市场的高质量A类办公物业。派拉蒙致力于通过利用其备受追捧的资产位置和久经考验的物业管理能力来吸引和留住高质量的租户,从而最大限度地提高其投资组合的价值。
管理
艾伯特·贝勒 |
董事长、首席执行官兼总裁 |
威尔伯·佩斯 |
首席运营官、首席财务官兼财务主管 |
彼得·布林德利 |
执行副总裁、房地产主管 |
盖奇·约翰逊 |
高级副总裁、总法律顾问兼秘书 |
埃尔梅琳达·伯贝里 |
高级副总裁、首席会计官 |
董事会
艾伯特·贝勒 |
董事、董事会主席 |
托马斯·阿姆布鲁斯特 |
董事 |
马丁·布斯曼 |
董事、首席独立董事、提名和公司治理委员会主席 |
卡琳·克莱因 |
董事 |
彼得·林尼曼 |
董事、审计委员会主席 |
卡塔琳娜·奥托-伯恩斯坦 |
董事 |
马克·帕特森 |
董事 |
斋藤仁 |
董事 |
宝拉·萨特 |
董事 |
格雷格赖特 |
董事、薪酬委员会主席 |
公司信息
公司总部 |
|
投资者关系 |
证券交易所上市 |
交易符号 |
1633 百老汇 |
|
IR@pgre.com |
纽约证券交易所 |
PGRE |
纽约州纽约 10019 |
|
(212) 492-2298 |
|
|
(212) 237-3100 |
|
|
|
|
- 4 -
|
|
普通股数据 |
(未经审计)
|
|
|
|
三个月已结束 |
|
|||||||||||||||||
|
股价: |
|
2024年3月31日 |
|
|
2023年12月31日 |
|
|
2023年9月30日 |
|
|
2023年6月30日 |
|
|
2023年3月31日 |
|
||||||
|
|
高 |
|
$ |
5.36 |
|
|
$ |
5.92 |
|
|
$ |
5.43 |
|
|
$ |
4.92 |
|
|
$ |
6.74 |
|
|
|
低 |
|
$ |
4.21 |
|
|
$ |
4.06 |
|
|
$ |
4.20 |
|
|
$ |
4.10 |
|
|
$ |
3.90 |
|
|
|
收盘(期末) |
|
$ |
4.69 |
|
|
$ |
5.17 |
|
|
$ |
4.62 |
|
|
$ |
4.43 |
|
|
$ |
4.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
每股普通股股息 |
|
$ |
0.035 |
|
|
$ |
0.035 |
|
|
$ |
0.035 |
|
|
$ |
0.035 |
|
|
$ |
0.0775 |
|
|
|
每股普通股的年化分红 |
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.31 |
|
|
|
股息收益率(按收盘股价计算) |
|
|
3.0 |
% |
|
|
2.7 |
% |
|
|
3.0 |
% |
|
|
3.2 |
% |
|
|
6.8 |
% |
- 5 -
|
|
指导 |
(未经审计,以千计,平方英尺、百分比和每股金额除外)
|
|
|
|
|
|
|
|
|
|
|
2024 年全年 |
|
|||||
(摊薄后每股金额) |
|
低 |
|
|
高 |
|
|||||||||||
|
|
|
|
归属于普通股股东的预计净亏损 |
|
$ |
(0.10 |
) |
|
$ |
(0.04 |
) |
|||||
|
|
|
|
我们在房地产折旧和摊销中所占的份额 |
|
|
0.91 |
|
|
|
0.91 |
|
|||||
|
|
|
|
预计 FFO (1) |
|
|
0.81 |
|
|
|
0.87 |
|
|||||
|
|
|
|
对非核心项目的调整 (2) |
|
|
(0.06 |
) |
|
|
(0.06 |
) |
|||||
|
|
|
|
预计的核心 FFO (1) (3) |
|
$ |
0.75 |
|
|
$ |
0.81 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
运营假设: |
|
|
|
|
|
|
|||||||||
|
|
|
租赁活动(平方英尺) |
|
|
725,000 |
|
|
|
900,000 |
|
||||||
|
|
|
截至年底 PGRE 在同店租赁中所占份额百分比 (1) |
|
|
86.1 |
% |
|
|
88.1 |
% |
||||||
|
|
|
PGRE 在同店现金 NOI 中的份额下降 (1) |
|
|
(5.5 |
%) |
|
|
(3.5 |
%) |
||||||
|
|
|
PGRE 在同店净资产净值中的份额下降 (1) |
|
|
(4.0 |
%) |
|
|
(2.0 |
%) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
财务假设(按份额计算): |
|
|
|
|
|
|
|||||||||
|
|
|
预计净亏损 |
|
$ |
(24,000 |
) |
|
$ |
(10,000 |
) |
||||||
|
|
|
|
折旧和摊销 |
|
213,000 |
|
|
|
213,000 |
|
||||||
|
|
|
|
一般和管理费用 |
|
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 |
|
||||||
|
|
|
|
其他,净额(主要是与首次公开募股相关的纳税义务清偿后的非现金收益) |
|
(13,000 |
) |
|
|
(13,000 |
) |
||||||
|
|
|
|
费用和其他收入,扣除所得税 |
|
(33,000 |
) |
|
|
(34,000 |
) |
||||||
|
|
|
NOI (1) |
|
|
350,000 |
|
|
|
358,000 |
|
||||||
|
|
|
|
直线租金调整以及高于市场和低于市场的租赁收入,净额 |
|
(19,500 |
) |
|
|
(21,500 |
) |
||||||
|
|
|
现金 NOI (1) |
|
$ |
330,500 |
|
|
$ |
336,500 |
|
- 6 -
|
|
财务要闻 |
(未经审计,以千计,每股金额除外)
|
|
|
|
三个月已结束 |
|
|||||||||
精选财务数据 |
|
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|||||
|
每股净收益(亏损)——基本收益和摊薄后收益 |
$ |
0.05 |
|
|
$ |
0.01 |
|
|
$ |
(0.95 |
) |
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
每股核心FFO(1)——摊薄后 |
$ |
0.22 |
|
|
$ |
0.25 |
|
|
$ |
0.22 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
PGRE在调整后的息税折旧摊销前利润中所占份额 (1) |
$ |
86,921 |
|
|
$ |
89,091 |
|
|
$ |
86,484 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
PGRE 在现金 NOI 中的份额 (1) |
$ |
88,977 |
|
|
$ |
89,800 |
|
|
$ |
86,227 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
PGRE 在 NOI 中的份额 (1) |
$ |
93,583 |
|
|
$ |
96,201 |
|
|
$ |
90,153 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
同店变动百分比 |
|
同店现金 NOI (1) |
|
|
同店NOI (1) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
截至2024年3月31日的三个月 vs 2023 年 3 月 31 日 |
|
(1.5 |
%) |
|
|
(3.5 |
%) |
|
|
|
投资组合统计(按PGRE的份额计算)
|
|
|
|
|
|
|
|
|
|
|
% 变化 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
2024年3月31日 |
|
|
2024年3月31日 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
vs. |
|
|
vs. |
|
|||||
同店租赁百分比 (1) |
|
2024年3月31日 |
|
|
2023年12月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|
2023年3月31日 |
|
|||||
纽约 |
|
|
90.1 |
% |
|
|
90.2 |
% |
|
|
90.2 |
% |
|
|
(0.1 |
%) |
|
|
(0.1 |
%) |
旧金山 |
|
|
85.5 |
% |
|
|
89.8 |
% |
|
|
93.7 |
% |
|
|
(4.3 |
%) |
|
|
(8.2 |
%) |
加权平均值 |
|
|
89.1 |
% |
|
|
90.1 |
% |
|
|
91.0 |
% |
|
|
(1.0 |
%) |
|
|
(1.9 |
%) |
- 7 -
|
|
合并资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
2024年3月31日 |
|
|
2023年12月31日 |
|
||
资产: |
|
|
|
|
|
|||||||||
|
按成本计算的房地产: |
|
|
|
|
|
||||||||
|
|
土地 |
$ |
1,966,237 |
|
|
$ |
1,966,237 |
|
|||||
|
|
建筑物和装修 |
|
6,278,863 |
|
|
|
6,250,379 |
|
|||||
|
|
|
|
|
|
|
|
|
8,245,100 |
|
|
|
8,216,616 |
|
|
|
累计折旧和摊销 |
|
(1,524,078 |
) |
|
|
(1,471,819 |
) |
|||||
|
房地产,净额 |
|
6,721,022 |
|
|
|
6,744,797 |
|
||||||
|
现金和现金等价物 |
|
276,235 |
|
|
|
428,208 |
|
||||||
|
受限制的现金 |
|
171,776 |
|
|
|
81,391 |
|
||||||
|
账款和其他应收款 |
|
16,048 |
|
|
|
18,053 |
|
||||||
|
房地产相关基金投资 |
|
- |
|
|
|
775 |
|
||||||
|
对未合并房地产相关基金的投资 |
|
4,603 |
|
|
|
4,549 |
|
||||||
|
对未合并合资企业的投资 |
|
132,788 |
|
|
|
132,239 |
|
||||||
|
递延应收租金 |
|
353,826 |
|
|
|
351,209 |
|
||||||
|
递延费用,净额 |
|
107,407 |
|
|
|
108,751 |
|
||||||
|
无形资产,净额 |
|
62,609 |
|
|
|
68,005 |
|
||||||
|
其他资产 |
|
83,411 |
|
|
|
68,238 |
|
||||||
总资产 |
$ |
7,929,725 |
|
|
$ |
8,006,215 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债: |
|
|
|
|
|
|||||||||
|
应付票据和抵押贷款,净额 |
$ |
3,669,850 |
|
|
$ |
3,803,484 |
|
||||||
|
循环信贷额度 |
|
- |
|
|
|
- |
|
||||||
|
应付账款和应计费用 |
|
115,038 |
|
|
|
114,463 |
|
||||||
|
应付的股息和分配 |
|
8,376 |
|
|
|
8,360 |
|
||||||
|
无形负债,净额 |
|
26,026 |
|
|
|
28,003 |
|
||||||
|
其他负债 |
|
31,774 |
|
|
|
37,017 |
|
||||||
负债总额 |
|
3,851,064 |
|
|
|
3,991,327 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
股权: |
|
|
|
|
|
|||||||||
|
派拉蒙集团公司股权 |
|
3,199,050 |
|
|
|
3,203,285 |
|
||||||
|
以下领域的非控股权益: |
|
|
|
|
|
||||||||
|
|
合并后的合资企业 |
|
480,542 |
|
|
|
413,925 |
|
|||||
|
|
合并房地产相关基金 |
|
103,886 |
|
|
|
110,589 |
|
|||||
|
|
运营伙伴关系 |
|
295,183 |
|
|
|
287,089 |
|
|||||
权益总额 |
|
4,078,661 |
|
|
|
4,014,888 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债和权益总额 |
$ |
7,929,725 |
|
|
$ |
8,006,215 |
|
- 8 -
|
|
合并收益表 |
(未经审计,以千计,每股金额除外)
|
|
|
|
|
|
三个月已结束 |
|
|
|||||||||
|
|
|
|
|
|
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|
|||
收入: |
|
|
|
|
|
|
|
|
|
||||||||
|
租金收入 (1) |
$ |
179,723 |
|
|
$ |
181,713 |
|
|
$ |
181,736 |
|
|
||||
|
费用和其他收入 (1) |
|
9,154 |
|
|
|
6,761 |
|
|
|
10,735 |
|
|
||||
总收入 |
|
188,877 |
|
|
|
188,474 |
|
|
|
192,471 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
费用: |
|
|
|
|
|
|
|
|
|
||||||||
|
正在运营 |
|
71,740 |
|
|
|
70,309 |
|
|
|
77,076 |
|
|
||||
|
折旧和摊销 |
|
61,114 |
|
|
|
58,888 |
|
|
|
68,866 |
|
|
||||
|
一般和行政 |
|
16,634 |
|
|
|
14,623 |
|
|
|
15,679 |
|
|
||||
|
与交易相关的成本 |
|
178 |
|
|
|
128 |
|
|
|
99 |
|
|
||||
支出总额 |
|
149,666 |
|
|
|
143,948 |
|
|
|
161,720 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
其他收入(支出): |
|
|
|
|
|
|
|
|
|
||||||||
|
房地产相关基金投资的(亏损)收入 |
|
(43 |
) |
|
|
3,550 |
|
|
|
(59,341 |
) |
(2) |
||||
|
来自未合并房地产相关基金的收益(亏损) |
|
105 |
|
|
|
(178 |
) |
|
|
45 |
|
|
||||
|
未合并合资企业的亏损 |
|
(1,346 |
) |
|
|
(5,762 |
) |
|
|
(207,160 |
) |
(3) |
||||
|
利息和其他收入,净额 (1) |
|
19,420 |
|
|
|
2,925 |
|
|
|
4,830 |
|
|
||||
|
利息和债务支出 |
|
(40,269 |
) |
|
|
(36,459 |
) |
|
|
(40,550 |
) |
|
||||
所得税前收入(亏损) |
|
17,078 |
|
|
|
8,602 |
|
|
|
(271,425 |
) |
|
|||||
|
所得税支出 |
|
(347 |
) |
|
|
(288 |
) |
|
|
(302 |
) |
|
||||
净收益(亏损) |
|
16,731 |
|
|
|
8,314 |
|
|
|
(271,727 |
) |
|
|||||
减去归因于以下非控股权益的净(收益)亏损: |
|
|
|
|
|
|
|
|
|
||||||||
|
合并后的合资企业 |
|
(5,206 |
) |
|
|
(5,641 |
) |
|
|
(4,585 |
) |
|
||||
|
合并房地产相关基金 |
|
(762 |
) |
|
|
(823 |
) |
|
|
52,383 |
|
(2) |
||||
|
运营伙伴关系 |
|
(898 |
) |
|
|
(121 |
) |
|
|
18,379 |
|
|
||||
归属于普通股股东的净收益(亏损) |
$ |
9,865 |
|
|
$ |
1,729 |
|
|
$ |
(205,550 |
) |
|
|||||
|
摊薄后每股 |
$ |
0.05 |
|
|
$ |
0.01 |
|
|
$ |
(0.95 |
) |
|
- 9 -
|
|
选择损益表数据 |
(未经审计,以千计)
|
|
|
|
|
|
三个月已结束 |
|
|
|||||||||
租金收入: |
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|
||||||||
|
房产租赁 |
$ |
157,595 |
|
|
$ |
158,463 |
|
|
$ |
156,246 |
|
|
||||
|
租户补偿 |
|
16,990 |
|
|
|
14,458 |
|
|
|
19,637 |
|
|
||||
|
直线租金调整 |
|
2,854 |
|
|
|
7,756 |
|
|
|
3,569 |
|
|
||||
|
以上和低于市价的租赁的摊销,净额 |
|
1,340 |
|
|
|
1,036 |
|
|
|
1,447 |
|
|
||||
|
租约终止收入 |
|
944 |
|
|
|
- |
|
|
|
837 |
|
|
||||
总租金收入 |
$ |
179,723 |
|
|
$ |
181,713 |
|
|
$ |
181,736 |
|
|
|
|
|
|
|
|
三个月已结束 |
|
|
|||||||||
费用和其他收入: |
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|
||||||||
|
资产管理 |
$ |
2,305 |
|
|
$ |
2,175 |
|
|
$ |
4,115 |
|
|
||||
|
物业管理 |
|
1,744 |
|
|
|
1,862 |
|
|
|
1,775 |
|
|
||||
|
收购、处置、租赁及其他 |
|
2,199 |
|
|
|
520 |
|
|
|
1,601 |
|
|
||||
|
费用收入总额 |
|
6,248 |
|
|
|
4,557 |
|
|
|
7,491 |
|
|
||||
|
其他(主要是停车收入和租户要求的服务), |
|
2,906 |
|
|
|
2,204 |
|
|
|
3,244 |
|
|
||||
费用和其他收入总额 |
$ |
9,154 |
|
|
$ |
6,761 |
|
|
$ |
10,735 |
|
|
|
|
|
|
|
|
三个月已结束 |
|
|
|||||||||
利息和其他收入,净额: |
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|
||||||||
|
净利息收入 |
$ |
3,983 |
|
|
$ |
2,925 |
|
|
$ |
4,830 |
|
|
||||
|
与首次公开募股相关的纳税义务清偿后的非现金收益 |
|
15,437 |
|
|
|
- |
|
|
|
- |
|
|
||||
利息和其他收入总额,净额 |
$ |
19,420 |
|
|
$ |
2,925 |
|
|
$ |
4,830 |
|
|
- 10 -
|
|
FFO |
(未经审计,以千计,股票和每股金额除外)
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|||
净收益(亏损)与FFO和核心FFO的对账: |
|
|
|
|
|
|
|
|
|
||||||
|
净收益(亏损) |
|
$ |
16,731 |
|
|
$ |
8,314 |
|
|
$ |
(271,727 |
) |
||
|
房地产折旧和摊销(包括我们的份额 |
|
|
64,424 |
|
|
|
68,431 |
|
|
|
76,723 |
|
||
|
我们在非现金房地产减值损失中所占份额与 |
|
|
- |
|
|
|
- |
|
|
|
201,496 |
|
||
|
归属于合并联营公司非控股权益的金额 |
|
|
(15,885 |
) |
|
|
(16,005 |
) |
|
|
37,609 |
|
||
|
归因于运营合作伙伴关系的 FFO |
|
|
65,270 |
|
|
|
60,740 |
|
|
|
44,101 |
|
||
|
归属于运营合伙企业中非控股权益的金额 |
|
|
(5,449 |
) |
|
|
(3,961 |
) |
|
|
(3,620 |
) |
||
|
归属于普通股股东的FFO (1) |
|
$ |
59,821 |
|
|
$ |
56,779 |
|
|
$ |
40,481 |
|
||
|
摊薄后每股 |
|
$ |
0.28 |
|
|
$ |
0.26 |
|
|
$ |
0.19 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
归因于运营合作伙伴关系的 FFO |
|
$ |
65,270 |
|
|
$ |
60,740 |
|
|
$ |
44,101 |
|
||
|
对非核心物品的调整: |
|
|
|
|
|
|
|
|
|
|||||
|
|
与首次公开募股相关的纳税义务清偿后的非现金收益 |
|
(15,437 |
) |
|
|
- |
|
|
|
- |
|
||
|
|
非核心资产 (2) |
|
- |
|
|
|
(1,616 |
) |
|
|
1,413 |
|
||
|
|
其他,净额(主要是与合并和相关的调整) |
|
|
2,471 |
|
|
|
(647 |
) |
|
|
6,165 |
|
|
|
归因于运营合作伙伴关系的核心 FFO |
|
|
52,304 |
|
|
|
58,477 |
|
|
|
51,679 |
|
||
|
归属于运营合伙企业中非控股权益的金额 |
|
(4,366 |
) |
|
|
(3,814 |
) |
|
|
(4,241 |
) |
|||
|
归属于普通股股东的核心FFO (1) |
|
$ |
47,938 |
|
|
$ |
54,663 |
|
|
$ |
47,438 |
|
||
|
摊薄后每股 |
|
$ |
0.22 |
|
|
$ |
0.25 |
|
|
$ |
0.22 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
加权平均已发行股票的对账: |
|
|
|
|
|
|
|
|
|
||||||
|
加权平均已发行股数 |
|
|
217,105,686 |
|
|
|
216,563,108 |
|
|
|
217,071,959 |
|
||
|
稀释性证券的影响 |
|
|
80,723 |
|
|
|
53,912 |
|
|
|
77,069 |
|
||
|
摊薄后每股FFO和核心FFO的分母 |
|
|
217,186,409 |
|
|
|
216,617,020 |
|
|
|
217,149,028 |
|
- 11 -
|
|
时尚 |
(未经审计,以千计)
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
|
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|||
核心 FFO 与 FAD 的对账: |
|
|
|
|
|
|
|
|
||||||||
|
归因于运营合作伙伴关系的核心 FFO |
$ |
52,304 |
|
|
$ |
58,477 |
|
|
$ |
51,679 |
|
||||
|
调整以达到 FAD(包括我们的份额) |
|
|
|
|
|
|
|
|
|||||||
|
|
直线租金 |
|
(3,387 |
) |
|
|
(7,691 |
) |
|
|
(4,476 |
) |
|||
|
|
以上和低于市价的租赁的摊销,净额 |
|
(1,658 |
) |
|
|
(1,838 |
) |
|
|
(1,912 |
) |
|||
|
|
递延融资成本的摊销 |
|
2,443 |
|
|
|
1,893 |
|
|
|
1,825 |
|
|||
|
|
股票薪酬费用的摊销 |
|
6,194 |
|
|
|
5,117 |
|
|
|
6,310 |
|
|||
|
|
维护资产的支出 |
|
(10,944 |
) |
|
|
(5,662 |
) |
|
|
(15,347 |
) |
|||
|
|
第二代租户改进 |
|
(25,370 |
) |
|
|
(12,538 |
) |
|
|
(13,788 |
) |
|||
|
|
非核心资产 (1) |
|
- |
|
|
|
547 |
|
|
|
1,428 |
|
|||
|
|
合并后归属于非控股权益的金额 |
|
4,311 |
|
|
|
8,085 |
|
|
|
3,808 |
|
|||
|
FAD 归因于运营伙伴关系 |
|
23,893 |
|
|
|
46,390 |
|
|
|
29,527 |
|
||||
|
归属于非控股权益的金额 |
|
(1,995 |
) |
|
|
(3,025 |
) |
|
|
(2,423 |
) |
||||
|
归属于普通股股东的FAD (2) (3) |
$ |
21,898 |
|
|
$ |
43,365 |
|
|
$ |
27,104 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
普通股申报的股息 |
$ |
7,607 |
|
|
$ |
16,834 |
|
|
$ |
7,608 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
FAD 派息率 (2) |
|
34.7 |
% |
|
|
38.8 |
% |
|
|
28.1 |
% |
- 12 -
|
|
息税前利润 |
(未经审计,以千计)
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
|
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|||
净收益(亏损)与息税折旧摊销前利润的对账以及 |
|
|
|
|
|
|
|
|
||||||||
|
净收益(亏损) |
$ |
16,731 |
|
|
$ |
8,314 |
|
|
$ |
(271,727 |
) |
||||
|
调整以得出息税折旧摊销前利润(包括我们的份额) |
|
|
|
|
|
|
|
|
|||||||
|
|
折旧和摊销 |
|
64,424 |
|
|
|
68,431 |
|
|
|
76,723 |
|
|||
|
|
利息和债务支出 |
|
42,787 |
|
|
|
43,673 |
|
|
|
47,178 |
|
|||
|
|
我们在非现金房地产减值损失中所占份额与 |
|
- |
|
|
|
- |
|
|
|
201,496 |
|
|||
|
|
所得税支出 |
|
351 |
|
|
|
293 |
|
|
|
302 |
|
|||
|
|
合并后归属于非控股权益的金额 |
|
(23,938 |
) |
|
|
(25,048 |
) |
|
|
29,540 |
|
|||
|
PGRE 在 EbitDare 中的份额 (1) |
$ |
100,355 |
|
|
$ |
95,663 |
|
|
$ |
83,512 |
|
||||
|
调整后息税折旧摊销前利润率得出: |
|
||||||||||||||
|
|
与首次公开募股相关的纳税义务清偿后的非现金收益 |
|
(15,437 |
) |
|
|
- |
|
|
|
- |
|
|||
|
|
非核心资产 (2) |
|
- |
|
|
|
(5,297 |
) |
|
|
(2,553 |
) |
|||
|
|
其他,净额(主要是与合并和相关的调整) |
|
2,003 |
|
|
|
(1,275 |
) |
|
|
5,525 |
|
|||
|
PGRE在调整后的息税折旧摊销前利润中所占份额 (1) |
$ |
86,921 |
|
|
$ |
89,091 |
|
|
$ |
86,484 |
|
- 13 -
|
|
NOI |
(未经审计,以千计)
|
|
|
|
|
|
三个月已结束 |
|
|||||||||
|
|
|
|
|
|
2024年3月31日 |
|
|
2023年3月31日 |
|
|
2023年12月31日 |
|
|||
净收益(亏损)与NOI和现金NOI的对账: |
|
|||||||||||||||
|
净收益(亏损) |
$ |
16,731 |
|
|
$ |
8,314 |
|
|
$ |
(271,727 |
) |
||||
|
为达到 NOI 而进行的调整: |
|
||||||||||||||
|
|
费用收入 |
|
(6,248 |
) |
|
|
(4,557 |
) |
|
|
(7,491 |
) |
|||
|
|
折旧和摊销 |
|
61,114 |
|
|
|
58,888 |
|
|
|
68,866 |
|
|||
|
|
一般和行政 |
|
16,634 |
|
|
|
14,623 |
|
|
|
15,679 |
|
|||
|
|
房地产相关基金投资的亏损(收益) |
|
43 |
|
|
|
(3,550 |
) |
|
|
59,341 |
|
|||
|
|
未合并合资企业的亏损 |
|
1,346 |
|
|
|
5,762 |
|
|
|
207,160 |
|
|||
|
|
来自未合并合资企业的NOI(不包括 |
|
5,602 |
|
|
|
10,381 |
|
|
|
7,026 |
|
|||
|
|
利息和其他收入,净额 |
|
(19,420 |
) |
|
|
(2,925 |
) |
|
|
(4,830 |
) |
|||
|
|
利息和债务支出 |
|
40,269 |
|
|
|
36,459 |
|
|
|
40,550 |
|
|||
|
|
所得税支出 |
|
347 |
|
|
|
288 |
|
|
|
302 |
|
|||
|
|
非核心资产 (1) |
|
- |
|
|
|
(5,076 |
) |
|
|
(2,380 |
) |
|||
|
|
其他,净额 |
|
73 |
|
|
|
306 |
|
|
|
54 |
|
|||
|
|
归属于非控股权益的金额 |
|
(22,908 |
) |
|
|
(22,712 |
) |
|
|
(22,397 |
) |
|||
|
PGRE 在 NOI 中的份额 (2) |
$ |
93,583 |
|
|
$ |
96,201 |
|
|
$ |
90,153 |
|
||||
|
为得出 Cash NOI 而进行的调整: |
|
|
|
|
|
|
|
|
|||||||
|
|
直线租金(包括我们的份额) |
|
(3,387 |
) |
|
|
(7,691 |
) |
|
|
(4,476 |
) |
|||
|
|
以上和低于市价的租赁的摊销,净额 |
|
(1,658 |
) |
|
|
(1,838 |
) |
|
|
(1,912 |
) |
|||
|
|
非核心资产 (1) |
|
- |
|
|
|
261 |
|
|
|
802 |
|
|||
|
|
归属于非控股权益的金额 |
|
439 |
|
|
|
2,867 |
|
|
|
1,660 |
|
|||
|
PGRE 在现金 NOI 中的份额 (2) |
$ |
88,977 |
|
|
$ |
89,800 |
|
|
$ |
86,227 |
|
- 14 -
|
|
NOI |
(未经审计,以千计)
|
|
|
|
|
|
截至2024年3月31日的三个月 |
|
|||||||||||||
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
净收益(亏损)与NOI和现金NOI的对账: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
净收益(亏损) |
$ |
16,731 |
|
|
$ |
(1,278 |
) |
|
$ |
12,989 |
|
|
$ |
5,020 |
|
||||
|
为达到 NOI 而进行的调整: |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
费用收入 |
|
(6,248 |
) |
|
|
- |
|
|
|
- |
|
|
|
(6,248 |
) |
|||
|
|
折旧和摊销 |
|
61,114 |
|
|
|
41,294 |
|
|
|
18,570 |
|
|
|
1,250 |
|
|||
|
|
一般和行政 |
|
16,634 |
|
|
|
- |
|
|
|
- |
|
|
|
16,634 |
|
|||
|
|
房地产相关基金投资的亏损 |
|
43 |
|
|
|
- |
|
|
|
- |
|
|
|
43 |
|
|||
|
|
未合并合资企业的亏损(收入) |
|
1,346 |
|
|
|
1,686 |
|
|
|
302 |
|
|
|
(642 |
) |
|||
|
|
来自未合并合资企业的 NOI(不包括 One Steuart Lane) |
|
5,602 |
|
|
|
3,555 |
|
|
|
2,047 |
|
|
|
- |
|
|||
|
|
利息和其他收入,净额 |
|
(19,420 |
) |
|
|
(793 |
) |
|
|
(386 |
) |
|
|
(18,241 |
) |
|||
|
|
利息和债务支出 |
|
40,269 |
|
|
|
26,573 |
|
|
|
12,945 |
|
|
|
751 |
|
|||
|
|
所得税支出 |
|
347 |
|
|
|
8 |
|
|
|
5 |
|
|
|
334 |
|
|||
|
|
其他,净额 |
|
73 |
|
|
|
- |
|
|
|
- |
|
|
|
73 |
|
|||
|
|
归属于合并合资企业非控股权益的金额 |
|
(22,908 |
) |
|
|
(2,676 |
) |
|
|
(20,232 |
) |
|
|
- |
|
|||
|
截至2024年3月31日的三个月,PGRE在NOI(1)中的份额 |
|
93,583 |
|
|
|
68,369 |
|
|
|
26,240 |
|
|
|
(1,026 |
) |
||||
|
截至2023年3月31日的三个月,PGRE在NOI(1)中的份额 |
$ |
96,201 |
|
|
$ |
68,445 |
|
|
$ |
28,888 |
|
|
$ |
(1,132 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
截至2024年3月31日的三个月,PGRE在NOI中所占份额 |
$ |
93,583 |
|
|
$ |
68,369 |
|
|
$ |
26,240 |
|
|
$ |
(1,026 |
) |
||||
|
为得出 Cash NOI 而进行的调整: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
直线租金(包括我们在未合并的合资企业中所占的份额) |
|
(3,387 |
) |
|
|
(3,909 |
) |
|
|
416 |
|
|
|
106 |
|
|||
|
|
高于和低于市场的租赁的摊销,净额(包括我们的份额) |
|
(1,658 |
) |
|
|
(615 |
) |
|
|
(1,043 |
) |
|
|
- |
|
|||
|
|
归属于非控股权益的金额 |
|
439 |
|
|
|
(112 |
) |
|
|
551 |
|
|
|
- |
|
|||
|
截至2024年3月31日的三个月,PGRE在Cash NOI(1)中的份额 |
|
88,977 |
|
|
|
63,733 |
|
|
|
26,164 |
|
|
|
(920 |
) |
||||
|
截至2023年3月31日的三个月中,PGRE在Cash NOI (1) 中的份额 |
$ |
89,800 |
|
|
$ |
64,946 |
|
|
$ |
25,664 |
|
|
$ |
(810 |
) |
- 15 -
|
|
同店现金 |
(未经审计,以千计)
同店现金 (1) |
截至2024年3月31日的三个月 |
|
|||||||||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
|
截至2024年3月31日的三个月中,PGRE在现金净收益中所占份额 |
$ |
88,977 |
|
|
$ |
63,733 |
|
|
$ |
26,164 |
|
|
$ |
(920 |
) |
|||||
|
|
非同店调整: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
租约终止收入 |
|
(944 |
) |
|
|
(944 |
) |
|
|
- |
|
|
|
- |
|
||||
|
|
其他,净额 |
|
1,198 |
|
|
|
278 |
|
|
|
- |
|
|
|
920 |
|
||||
|
截至三个月期间,PGRE在同店现金净收益中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2024年3月31日 |
$ |
89,231 |
|
|
$ |
63,067 |
|
|
$ |
26,164 |
|
|
$ |
- |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
截至2023年3月31日的三个月 |
|
|||||||||||||
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
|
截至2023年3月31日的三个月中,PGRE在现金净收益中所占份额 |
$ |
89,800 |
|
|
$ |
64,946 |
|
|
$ |
25,664 |
|
|
$ |
(810 |
) |
|||||
|
|
非同店调整: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
其他,净额 |
|
815 |
|
|
|
5 |
|
|
|
- |
|
|
|
810 |
|
||||
|
截至三个月期间,PGRE在同店现金净收益中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2023年3月31日 |
$ |
90,615 |
|
|
$ |
64,951 |
|
|
$ |
25,664 |
|
|
$ |
- |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
%(减少)增长 |
|
(1.5 |
%) |
|
|
(2.9 |
%) |
|
|
1.9 |
% |
|
|
|
- 16 -
|
|
现在是同一家店 |
(未经审计,以千计)
现在是同一家店 (1) |
截至2024年3月31日的三个月 |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
|
截至2024年3月31日的三个月,PGRE在NOI中所占份额 |
$ |
93,583 |
|
|
$ |
68,369 |
|
|
$ |
26,240 |
|
|
$ |
(1,026 |
) |
||||||
|
|
非同店调整: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
租约终止收入 |
|
(944 |
) |
|
|
(944 |
) |
|
|
- |
|
|
|
- |
|
|||||
|
|
其他,净额 |
|
1,304 |
|
|
|
278 |
|
|
|
- |
|
|
|
1,026 |
|
|||||
|
截至三个月期间,PGRE在同店净资产净值中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2024年3月31日 |
$ |
93,943 |
|
|
$ |
67,703 |
|
|
$ |
26,240 |
|
|
$ |
- |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
截至2023年3月31日的三个月 |
|
|||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
|
截至2023年3月31日的三个月,PGRE在NOI中的份额 |
$ |
96,201 |
|
|
$ |
68,445 |
|
|
$ |
28,888 |
|
|
$ |
(1,132 |
) |
||||||
|
|
非同店调整: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
其他,净额 |
|
1,137 |
|
|
|
5 |
|
|
|
- |
|
|
|
1,132 |
|
|||||
|
截至三个月期间,PGRE在同店净资产净值中所占份额 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2023年3月31日 |
$ |
97,338 |
|
|
$ |
68,450 |
|
|
$ |
28,888 |
|
|
$ |
- |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
% 降低 |
|
(3.5 |
%) |
|
|
(1.1 |
%) |
|
|
(9.2 |
%) |
|
|
|
- 17 -
|
|
合并合资企业——资产负债表 |
(未经审计,以千计)
|
|
|
|
截至 2024 年 3 月 31 日 |
|
|||||||||||||
|
|
|
|
合并总额 |
|
|
1633 |
|
|
一个市场 |
|
|
300 任务 |
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街 |
|
||||
PGRE 所有权 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
房地产,净额 |
$ |
3,262,604 |
|
|
$ |
1,663,301 |
|
|
$ |
1,133,613 |
|
|
$ |
465,690 |
|
||
|
现金和现金等价物 |
|
87,837 |
|
|
|
59,820 |
|
|
|
11,766 |
|
|
|
16,251 |
|
||
|
受限制的现金 |
|
69,691 |
|
|
|
78 |
|
|
|
69,613 |
|
|
|
- |
|
||
|
账款和其他应收款 |
|
8,959 |
|
|
|
4,001 |
|
|
|
4,395 |
|
|
|
563 |
|
||
|
递延应收租金 |
|
206,702 |
|
|
|
98,075 |
|
|
|
83,464 |
|
|
|
25,163 |
|
||
|
递延费用,净额 |
|
43,407 |
|
|
|
21,168 |
|
|
|
14,373 |
|
|
|
7,866 |
|
||
|
无形资产,净额 |
|
35,320 |
|
|
|
29,940 |
|
|
|
4,727 |
|
|
|
653 |
|
||
|
其他资产 |
|
18,210 |
|
|
|
11,906 |
|
|
|
6,239 |
|
|
|
65 |
|
||
总资产 |
$ |
3,732,730 |
|
|
$ |
1,888,289 |
|
|
$ |
1,328,190 |
|
|
$ |
516,251 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
应付票据和抵押贷款,净额 |
$ |
2,316,101 |
|
|
$ |
1,244,357 |
|
|
$ |
840,166 |
|
|
$ |
231,578 |
|
||
|
应付账款和应计费用 |
|
53,277 |
|
|
|
12,531 |
|
|
|
28,520 |
|
|
|
12,226 |
|
||
|
无形负债,净额 |
|
15,991 |
|
|
|
11,391 |
|
|
|
4,326 |
|
|
|
274 |
|
||
|
其他负债 |
|
4,793 |
|
|
|
135 |
|
|
|
4,641 |
|
|
|
17 |
|
||
负债总额 |
|
2,390,162 |
|
|
|
1,268,414 |
|
|
|
877,653 |
|
|
|
244,095 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股权: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团公司股权 |
|
862,026 |
|
|
|
557,425 |
|
|
|
220,832 |
|
|
|
83,769 |
|
||
|
非控股权益 |
|
480,542 |
|
|
|
62,450 |
|
|
|
229,705 |
|
|
|
188,387 |
|
||
权益总额 |
|
1,342,568 |
|
|
|
619,875 |
|
|
|
450,537 |
|
|
|
272,156 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
3,732,730 |
|
|
$ |
1,888,289 |
|
|
$ |
1,328,190 |
|
|
$ |
516,251 |
|
- 18 -
|
|
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 |
|
|||||||||||||
|
|
|
|
合并总额 |
|
|
1633 |
|
|
一个市场 |
|
|
300 任务 |
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街 |
|
||||
PGRE 所有权 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
房地产,净额 |
$ |
3,284,532 |
|
|
$ |
1,675,890 |
|
|
$ |
1,141,827 |
|
|
$ |
466,815 |
|
||
|
现金和现金等价物 |
|
145,320 |
|
|
|
59,111 |
|
|
|
74,276 |
|
|
|
11,933 |
|
||
|
受限制的现金 |
|
1,319 |
|
|
|
78 |
|
|
|
1,241 |
|
|
|
- |
|
||
|
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 |
|
||
负债总额 |
|
2,521,276 |
|
|
|
1,265,993 |
|
|
|
1,012,614 |
|
|
|
242,669 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股权: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团公司股权 |
|
804,543 |
|
|
|
563,957 |
|
|
|
157,341 |
|
|
|
83,245 |
|
||
|
非控股权益 |
|
413,925 |
|
|
|
63,178 |
|
|
|
163,622 |
|
|
|
187,125 |
|
||
权益总额 |
|
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 |
|
- 19 -
|
|
合并合资企业——经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2024年3月31日的三个月 |
|
|||||||||||||
|
|
|
|
合并总额 |
|
|
1633 |
|
|
一个市场 |
|
|
300 任务 |
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街 |
|
||||
总收入 |
$ |
102,637 |
|
|
$ |
48,806 |
|
|
$ |
40,756 |
|
|
$ |
13,075 |
|
|||
运营费用总额 |
|
34,473 |
|
|
|
18,618 |
|
|
|
11,939 |
|
|
|
3,916 |
|
|||
净营业收入 (1) |
|
68,164 |
|
|
|
30,188 |
|
|
|
28,817 |
|
|
|
9,159 |
|
|||
折旧和摊销 |
|
(31,508 |
) |
|
|
(16,738 |
) |
|
|
(10,804 |
) |
|
|
(3,966 |
) |
|||
利息和其他收入,净额 |
|
888 |
|
|
|
502 |
|
|
|
274 |
|
|
|
112 |
|
|||
利息和债务支出 |
|
(22,646 |
) |
|
|
(9,701 |
) |
|
|
(10,283 |
) |
|
|
(2,662 |
) |
|||
所得税前收入 |
|
14,898 |
|
|
|
4,251 |
|
|
|
8,004 |
|
|
|
2,643 |
|
|||
所得税支出 |
|
(11 |
) |
|
|
(8 |
) |
|
|
(2 |
) |
|
|
(1 |
) |
|||
净收入 |
$ |
14,887 |
|
|
$ |
4,243 |
|
|
$ |
8,002 |
|
|
$ |
2,642 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|||||||
|
净收入 |
$ |
8,562 |
|
|
$ |
3,820 |
|
|
$ |
3,921 |
|
|
$ |
821 |
|
||
|
管理费收入 |
|
1,119 |
|
|
|
341 |
|
|
|
218 |
|
|
|
560 |
|
||
|
PGRE 在净收入中所占份额 |
|
9,681 |
|
|
|
4,161 |
|
|
|
4,139 |
|
|
|
1,381 |
|
||
|
房地产折旧和摊销 |
|
21,591 |
|
|
|
15,064 |
|
|
|
5,294 |
|
|
|
1,233 |
|
||
|
FFO/核心 FFO (1) |
$ |
31,272 |
|
|
$ |
19,225 |
|
|
$ |
9,433 |
|
|
$ |
2,614 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控股权益的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|||||||
|
净收入 |
$ |
6,325 |
|
|
$ |
423 |
|
|
$ |
4,081 |
|
|
$ |
1,821 |
|
||
|
管理费支出 |
|
(1,119 |
) |
|
|
(341 |
) |
|
|
(218 |
) |
|
|
(560 |
) |
||
|
归属于非控股权益的净收益 |
|
5,206 |
|
|
|
82 |
|
|
|
3,863 |
|
|
|
1,261 |
|
||
|
房地产折旧和摊销 |
|
9,917 |
|
|
|
1,674 |
|
|
|
5,510 |
|
|
|
2,733 |
|
||
|
FFO/核心 FFO (1) |
$ |
15,123 |
|
|
$ |
1,756 |
|
|
$ |
9,373 |
|
|
$ |
3,994 |
|
- 20 -
|
|
合并合资企业——经营业绩 |
(未经审计,以千计)
|
|
|
|
截至2023年3月31日的三个月 |
|
|||||||||||||
|
|
|
|
合并总额 |
|
|
1633 |
|
|
一个市场 |
|
|
300 任务 |
|
||||
|
|
|
|
合资企业 |
|
|
百老汇 |
|
|
广场 |
|
|
街 |
|
||||
总收入 |
$ |
101,949 |
|
|
$ |
49,142 |
|
|
$ |
39,972 |
|
|
$ |
12,835 |
|
|||
运营费用总额 |
|
33,938 |
|
|
|
18,852 |
|
|
|
11,291 |
|
|
|
3,795 |
|
|||
净营业收入 (1) |
|
68,011 |
|
|
|
30,290 |
|
|
|
28,681 |
|
|
|
9,040 |
|
|||
折旧和摊销 |
|
(28,733 |
) |
|
|
(14,181 |
) |
|
|
(10,660 |
) |
|
|
(3,892 |
) |
|||
利息和其他收入,净额 |
|
846 |
|
|
|
412 |
|
|
|
223 |
|
|
|
211 |
|
|||
利息和债务支出 |
|
(22,181 |
) |
|
|
(9,599 |
) |
|
|
(10,091 |
) |
|
|
(2,491 |
) |
|||
所得税前收入 |
|
17,943 |
|
|
|
6,922 |
|
|
|
8,153 |
|
|
|
2,868 |
|
|||
所得税支出 |
|
(21 |
) |
|
|
- |
|
|
|
(1 |
) |
|
|
(20 |
) |
|||
净收入 |
$ |
17,922 |
|
|
$ |
6,922 |
|
|
$ |
8,152 |
|
|
$ |
2,848 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|||||||
|
净收入 |
$ |
11,105 |
|
|
$ |
6,228 |
|
|
$ |
3,994 |
|
|
$ |
883 |
|
||
|
管理费收入 |
|
1,176 |
|
|
|
407 |
|
|
|
193 |
|
|
|
576 |
|
||
|
PGRE 在净收入中所占份额 |
|
12,281 |
|
|
|
6,635 |
|
|
|
4,187 |
|
|
|
1,459 |
|
||
|
房地产折旧和摊销 |
|
19,199 |
|
|
|
12,764 |
|
|
|
5,224 |
|
|
|
1,211 |
|
||
|
FFO/核心 FFO (1) |
$ |
31,480 |
|
|
$ |
19,399 |
|
|
$ |
9,411 |
|
|
$ |
2,670 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控股权益的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|||||||
|
净收入 |
$ |
6,817 |
|
|
$ |
694 |
|
|
$ |
4,158 |
|
|
$ |
1,965 |
|
||
|
管理费支出 |
|
(1,176 |
) |
|
|
(407 |
) |
|
|
(193 |
) |
|
|
(576 |
) |
||
|
归属于非控股权益的净收益 |
|
5,641 |
|
|
|
287 |
|
|
|
3,965 |
|
|
|
1,389 |
|
||
|
房地产折旧和摊销 |
|
9,534 |
|
|
|
1,417 |
|
|
|
5,436 |
|
|
|
2,681 |
|
||
|
FFO/核心 FFO (1) |
$ |
15,175 |
|
|
$ |
1,704 |
|
|
$ |
9,401 |
|
|
$ |
4,070 |
|
- 21 -
|
|
未合并的合资企业——资产负债表 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
截至 2024 年 3 月 31 日 |
|
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
非核心资产 |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
712 Fifth |
|
|
55 秒 |
|
|
60 墙 |
|
|
One Steuart |
|
|
|
|
|
市场 |
|
|
111 Sutter |
|
|
||||||||
|
|
|
|
|
|
总计 |
|
|
大道 |
|
|
街 |
|
|
街道 (1) |
|
|
车道 |
|
|
其他 (2) |
|
|
中心 |
|
|
街 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
PGRE 所有权 |
|
|
|
50.0% |
|
|
44.1% |
|
|
5.0% |
|
|
35.0% (3) |
|
|
各种各样 |
|
|
67.0% |
|
|
49.0% |
|
|
|||||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
房地产,净额 |
$ |
1,556,686 |
|
|
$ |
217,921 |
|
|
$ |
227,988 |
|
|
$ |
553,103 |
|
|
$ |
50 |
|
|
$ |
146,180 |
|
|
$ |
270,752 |
|
|
$ |
140,692 |
|
|
||||
|
现金和现金等价物 |
|
98,449 |
|
|
|
22,749 |
|
|
|
24,722 |
|
|
|
19,330 |
|
|
|
22,111 |
|
|
|
3,152 |
|
|
|
3,293 |
|
|
|
3,092 |
|
|
||||
|
受限制的现金 |
|
102,124 |
|
|
|
5,968 |
|
|
|
- |
|
|
|
80,600 |
|
|
|
49 |
|
|
|
- |
|
|
|
14,810 |
|
|
|
697 |
|
|
||||
|
账款和其他应收款 |
|
6,955 |
|
|
|
5,171 |
|
|
|
598 |
|
|
|
261 |
|
|
|
123 |
|
|
|
36 |
|
|
|
424 |
|
|
|
342 |
|
|
||||
|
递延应收租金 |
|
36,192 |
|
|
|
19,864 |
|
|
|
4,316 |
|
|
|
- |
|
|
|
- |
|
|
|
3,509 |
|
|
|
5,497 |
|
|
|
3,006 |
|
|
||||
|
递延费用,净额 |
|
14,326 |
|
|
|
8,841 |
|
|
|
1,812 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,739 |
|
|
|
934 |
|
|
||||
|
无形资产,净额 |
|
49,194 |
|
|
|
- |
|
|
|
5,146 |
|
|
|
- |
|
|
|
- |
|
|
|
37,766 |
|
|
|
4,998 |
|
|
|
1,284 |
|
|
||||
|
待售住宅公寓单元 |
|
237,864 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
237,864 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||||
|
其他资产 |
|
23,209 |
|
|
|
2,803 |
|
|
|
57 |
|
|
|
7,794 |
|
|
|
134 |
|
|
|
2,083 |
|
|
|
10,268 |
|
|
|
70 |
|
|
||||
总资产 |
$ |
2,124,999 |
|
|
$ |
283,317 |
|
|
$ |
264,639 |
|
|
$ |
661,088 |
|
|
$ |
260,331 |
|
|
$ |
192,726 |
|
|
$ |
312,781 |
|
|
$ |
150,117 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
应付票据和抵押贷款,净额 |
$ |
1,744,978 |
|
|
$ |
298,699 |
|
|
$ |
187,108 |
|
|
$ |
573,563 |
|
|
$ |
- |
|
|
$ |
107,687 |
|
|
$ |
413,609 |
|
|
$ |
164,312 |
|
|
||||
|
应付账款和应计费用 |
|
48,696 |
|
|
|
7,297 |
|
|
|
6,885 |
|
|
|
12,964 |
|
|
|
2,976 |
|
|
|
2,861 |
|
|
|
11,235 |
|
|
|
4,478 |
|
|
||||
|
无形负债,净额 |
|
3,911 |
|
|
|
- |
|
|
|
3,075 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
358 |
|
|
|
478 |
|
|
||||
|
其他负债 |
|
74,172 |
|
|
|
170 |
|
|
|
170 |
|
|
|
70,166 |
|
|
|
12 |
|
|
|
1,486 |
|
|
|
1,929 |
|
|
|
239 |
|
|
||||
负债总额 |
|
1,871,757 |
|
|
|
306,166 |
|
|
|
197,238 |
|
|
|
656,693 |
|
|
|
2,988 |
|
|
|
112,034 |
|
|
|
427,131 |
|
|
|
169,507 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
权益总额 |
|
253,242 |
|
|
|
(22,849 |
) |
|
|
67,401 |
|
|
|
4,395 |
|
|
|
257,343 |
|
|
|
80,692 |
|
|
|
(114,350 |
) |
|
|
(19,390 |
) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
负债和权益总额 |
$ |
2,124,999 |
|
|
$ |
283,317 |
|
|
$ |
264,639 |
|
|
$ |
661,088 |
|
|
$ |
260,331 |
|
|
$ |
192,726 |
|
|
$ |
312,781 |
|
|
$ |
150,117 |
|
|
- 22 -
|
|
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 |
|
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
非核心资产 |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
712 Fifth |
|
|
55 秒 |
|
|
60 墙 |
|
|
One Steuart |
|
|
|
|
|
市场 |
|
|
111 Sutter |
|
|
||||||||
|
|
|
|
|
|
总计 |
|
|
大道 |
|
|
街 |
|
|
街道 (1) |
|
|
车道 |
|
|
其他 (2) |
|
|
中心 |
|
|
街 |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
PGRE 所有权 |
|
|
|
50.0% |
|
|
44.1% |
|
|
5.0% |
|
|
35.0% (3) |
|
|
各种各样 |
|
|
67.0% |
|
|
49.0% |
|
|
|||||||||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
房地产,净额 |
$ |
1,528,595 |
|
|
$ |
219,297 |
|
|
$ |
230,516 |
|
|
$ |
517,147 |
|
|
$ |
50 |
|
|
$ |
147,046 |
|
|
$ |
272,113 |
|
|
$ |
142,426 |
|
|
||||
|
现金和现金等价物 |
|
67,499 |
|
|
|
24,516 |
|
|
|
21,318 |
|
|
|
794 |
|
|
|
10,822 |
|
|
|
2,709 |
|
|
|
5,300 |
|
|
|
2,040 |
|
|
||||
|
受限制的现金 |
|
99,856 |
|
|
|
5,480 |
|
|
|
- |
|
|
|
80,600 |
|
|
|
49 |
|
|
|
- |
|
|
|
12,286 |
|
|
|
1,441 |
|
|
||||
|
账款和其他应收款 |
|
8,601 |
|
|
|
4,960 |
|
|
|
585 |
|
|
|
150 |
|
|
|
123 |
|
|
|
20 |
|
|
|
1,539 |
|
|
|
1,224 |
|
|
||||
|
递延应收租金 |
|
35,448 |
|
|
|
18,844 |
|
|
|
4,242 |
|
|
|
- |
|
|
|
- |
|
|
|
3,130 |
|
|
|
6,145 |
|
|
|
3,087 |
|
|
||||
|
递延费用,净额 |
|
13,643 |
|
|
|
8,989 |
|
|
|
1,120 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,540 |
|
|
|
994 |
|
|
||||
|
无形资产,净额 |
|
52,164 |
|
|
|
- |
|
|
|
6,283 |
|
|
|
- |
|
|
|
- |
|
|
|
38,548 |
|
|
|
5,809 |
|
|
|
1,524 |
|
|
||||
|
待售住宅公寓单元 |
|
246,824 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
246,824 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||||
|
其他资产 |
|
26,487 |
|
|
|
227 |
|
|
|
269 |
|
|
|
11,538 |
|
|
|
130 |
|
|
|
1,097 |
|
|
|
13,032 |
|
|
|
194 |
|
|
||||
总资产 |
$ |
2,079,117 |
|
|
$ |
282,313 |
|
|
$ |
264,333 |
|
|
$ |
610,229 |
|
|
$ |
257,998 |
|
|
$ |
192,550 |
|
|
$ |
318,764 |
|
|
$ |
152,930 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
应付票据和抵押贷款,净额 |
$ |
1,744,706 |
|
|
$ |
298,596 |
|
|
$ |
187,068 |
|
|
$ |
575,000 |
|
|
$ |
- |
|
|
$ |
107,764 |
|
|
$ |
412,996 |
|
|
$ |
163,282 |
|
|
||||
|
应付账款和应计费用 |
|
92,770 |
|
|
|
7,542 |
|
|
|
5,025 |
|
|
|
62,148 |
|
|
|
2,663 |
|
|
|
1,266 |
|
|
|
9,830 |
|
|
|
4,296 |
|
|
||||
|
无形负债,净额 |
|
5,026 |
|
|
|
- |
|
|
|
3,919 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
462 |
|
|
|
645 |
|
|
||||
|
其他负债 |
|
5,692 |
|
|
|
178 |
|
|
|
208 |
|
|
|
1,408 |
|
|
|
25 |
|
|
|
663 |
|
|
|
2,967 |
|
|
|
243 |
|
|
||||
负债总额 |
|
1,848,194 |
|
|
|
306,316 |
|
|
|
196,220 |
|
|
|
638,556 |
|
|
|
2,688 |
|
|
|
109,693 |
|
|
|
426,255 |
|
|
|
168,466 |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
权益总额 |
|
230,923 |
|
|
|
(24,003 |
) |
|
|
68,113 |
|
|
|
(28,327 |
) |
|
|
255,310 |
|
|
|
82,857 |
|
|
|
(107,491 |
) |
|
|
(15,536 |
) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
负债和权益总额 |
$ |
2,079,117 |
|
|
$ |
282,313 |
|
|
$ |
264,333 |
|
|
$ |
610,229 |
|
|
$ |
257,998 |
|
|
$ |
192,550 |
|
|
$ |
318,764 |
|
|
$ |
152,930 |
|
|
- 23 -
|
|
未合并的合资企业——经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
截至2024年3月31日的三个月 |
|
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
非核心资产 |
|
|
|||||||||||
|
|
|
|
|
|
|
|
712 Fifth |
|
|
55 秒 |
|
|
60 墙 |
|
|
One Steuart |
|
|
|
|
|
市场 |
|
|
111 Sutter |
|
|
||||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
街 |
|
|
街道 (1) |
|
|
车道 |
|
|
其他 (2) |
|
|
中心 |
|
|
街 |
|
|
||||||||
总收入 |
$ |
50,934 |
|
|
$ |
12,782 |
|
|
$ |
7,995 |
|
|
$ |
- |
|
|
$ |
14,066 |
|
(3) |
$ |
3,875 |
|
|
$ |
8,609 |
|
|
$ |
3,607 |
|
|
||||
运营费用总额 |
|
32,439 |
|
|
|
6,024 |
|
|
|
3,387 |
|
|
|
18 |
|
|
|
12,184 |
|
(3) |
|
1,928 |
|
|
|
6,603 |
|
|
|
2,295 |
|
|
||||
净营业收入(亏损)(4) |
|
18,495 |
|
|
|
6,758 |
|
|
|
4,608 |
|
|
|
(18 |
) |
|
|
1,882 |
|
|
|
1,947 |
|
|
|
2,006 |
|
|
|
1,312 |
|
|
||||
折旧和摊销 |
|
(13,162 |
) |
|
|
(3,106 |
) |
|
|
(3,694 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,075 |
) |
|
|
(3,234 |
) |
|
|
(2,053 |
) |
|
||||
利息和其他收入(亏损),净额 |
|
626 |
|
|
|
176 |
|
|
|
237 |
|
|
|
(2 |
) |
|
|
154 |
|
|
|
12 |
|
|
|
45 |
|
|
|
4 |
|
|
||||
利息和债务支出 |
|
(17,589 |
) |
|
|
(2,673 |
) |
|
|
(1,857 |
) |
|
|
(5,255 |
) |
|
|
- |
|
|
|
(1,078 |
) |
|
|
(3,612 |
) |
|
|
(3,114 |
) |
|
||||
所得税前(亏损)收入 |
|
(11,630 |
) |
|
|
1,155 |
|
|
|
(706 |
) |
|
|
(5,275 |
) |
|
|
2,036 |
|
|
|
(194 |
) |
|
|
(4,795 |
) |
|
|
(3,851 |
) |
|
||||
所得税支出 |
|
(16 |
) |
|
|
- |
|
|
|
(6 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(3 |
) |
|
||||
净(亏损)收入 |
$ |
(11,646 |
) |
|
$ |
1,155 |
|
|
$ |
(712 |
) |
|
$ |
(5,277 |
) |
|
$ |
2,034 |
|
|
$ |
(195 |
) |
|
$ |
(4,797 |
) |
|
$ |
(3,854 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
44.1% |
|
|
5.0% |
|
|
35.0% |
|
|
各种各样 |
|
|
67.0% |
|
|
49.0% |
|
|
||||||||||||
|
净(亏损)收入 |
$ |
(4,401 |
) |
|
$ |
577 |
|
|
$ |
(300 |
) |
|
$ |
(263 |
) |
|
$ |
712 |
|
|
$ |
(21 |
) |
|
$ |
(3,217 |
) |
|
$ |
(1,889 |
) |
|
|||
|
逐步调整基准 |
|
(50 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
(21 |
) |
|
|
(27 |
) |
|
|
- |
|
|
|
- |
|
|
|||
|
对净资产收益的调整 |
|
3,105 |
|
|
|
(577 |
) |
|
|
- |
|
|
|
(1,424 |
) |
|
|
- |
|
|
|
- |
|
|
|
3,217 |
|
|
|
1,889 |
|
|
|||
|
PGRE 在净(亏损)收入中所占的份额 |
|
(1,346 |
) |
|
|
- |
|
|
|
(302 |
) |
|
|
(1,687 |
) |
|
|
691 |
|
|
|
(48 |
) |
|
|
- |
|
|
|
- |
|
|
|||
|
房地产折旧和摊销 |
|
3,310 |
|
|
|
1,553 |
|
|
|
1,631 |
|
|
|
- |
|
|
|
- |
|
|
|
126 |
|
|
|
- |
|
|
|
- |
|
|
|||
|
FFO (4) |
|
1,964 |
|
|
|
1,553 |
|
|
|
1,329 |
|
|
|
(1,687 |
) |
|
|
691 |
|
|
|
78 |
|
|
|
- |
|
|
|
- |
|
|
|||
|
对净资产收益的调整 |
|
2,001 |
|
|
|
577 |
|
|
|
- |
|
|
|
1,424 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
FFO 归因于 One Steuart Lane |
|
(691 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(691 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
其他非核心项目 |
|
263 |
|
|
|
- |
|
|
|
- |
|
|
|
263 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
核心 FFO (4) |
$ |
3,537 |
|
|
$ |
2,130 |
|
|
$ |
1,329 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
78 |
|
|
$ |
- |
|
|
$ |
- |
|
|
- 24 -
|
|
未合并的合资企业——经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
截至2023年3月31日的三个月 |
|
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
非核心资产 |
|
|
|||||||||||
|
|
|
|
|
|
|
|
712 Fifth |
|
|
55 秒 |
|
|
60 墙 |
|
|
One Steuart |
|
|
|
|
|
市场 |
|
|
111 Sutter |
|
|
||||||||
|
|
|
|
|
总计 |
|
|
大道 |
|
|
街 |
|
|
街道 (1) |
|
|
车道 |
|
|
其他 (2) |
|
|
中心 |
|
|
街 |
|
|
||||||||
总收入 |
$ |
41,978 |
|
|
$ |
12,219 |
|
|
$ |
7,864 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
4,603 |
|
|
$ |
14,085 |
|
|
$ |
3,207 |
|
|
||||
运营费用总额 |
|
24,701 |
|
|
|
5,829 |
|
|
|
3,476 |
|
|
|
104 |
|
|
|
3,163 |
|
|
|
2,721 |
|
|
|
7,326 |
|
|
|
2,082 |
|
|
||||
净营业收入(亏损)(3) |
|
17,277 |
|
|
|
6,390 |
|
|
|
4,388 |
|
|
|
(104 |
) |
|
|
(3,163 |
) |
|
|
1,882 |
|
|
|
6,759 |
|
|
|
1,125 |
|
|
||||
折旧和摊销 |
|
(17,765 |
) |
|
|
(2,790 |
) |
|
|
(4,115 |
) |
|
|
- |
|
|
|
(19 |
) |
|
|
(972 |
) |
|
|
(7,565 |
) |
|
|
(2,304 |
) |
|
||||
利息和其他收入(亏损),净额 |
|
709 |
|
|
|
255 |
|
|
|
125 |
|
|
|
(2 |
) |
|
|
(1 |
) |
|
|
(4 |
) |
|
|
317 |
|
|
|
19 |
|
|
||||
利息和债务支出 |
|
(15,446 |
) |
|
|
(2,645 |
) |
|
|
(1,857 |
) |
|
|
- |
|
|
|
(3,718 |
) |
|
|
(991 |
) |
|
|
(3,465 |
) |
|
|
(2,770 |
) |
|
||||
所得税前(亏损)收入 |
|
(15,225 |
) |
|
|
1,210 |
|
|
|
(1,459 |
) |
|
|
(106 |
) |
|
|
(6,901 |
) |
|
|
(85 |
) |
|
|
(3,954 |
) |
|
|
(3,930 |
) |
|
||||
所得税支出 |
|
(11 |
) |
|
|
- |
|
|
|
(5 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|
(2 |
) |
|
||||
净(亏损)收入 |
$ |
(15,236 |
) |
|
$ |
1,210 |
|
|
$ |
(1,464 |
) |
|
$ |
(106 |
) |
|
$ |
(6,903 |
) |
|
$ |
(85 |
) |
|
$ |
(3,956 |
) |
|
$ |
(3,932 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
所有权 |
总计 |
|
|
50.0% |
|
|
44.1% |
|
|
5.0% |
|
|
35.0% |
|
|
各种各样 |
|
|
67.0% |
|
|
49.0% |
|
|
||||||||||||
|
净(亏损)收入 |
$ |
(7,044 |
) |
|
$ |
605 |
|
|
$ |
(637 |
) |
|
$ |
(5 |
) |
|
$ |
(2,416 |
) |
|
$ |
(9 |
) |
|
$ |
(2,655 |
) |
|
$ |
(1,927 |
) |
|
|||
|
逐步调整基准 |
|
(40 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|
(12 |
) |
|
|
- |
|
|
|
(26 |
) |
|
|
- |
|
|
|
- |
|
|
|||
|
对净资产收益的调整 |
|
1,322 |
|
|
|
(605 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,927 |
|
|
|||
|
PGRE 在净亏损中所占份额 |
|
(5,762 |
) |
|
|
- |
|
|
|
(639 |
) |
|
|
(17 |
) |
|
|
(2,416 |
) |
|
|
(35 |
) |
|
|
(2,655 |
) |
|
|
- |
|
|
|||
|
房地产折旧和摊销 |
|
9,543 |
|
|
|
1,395 |
|
|
|
1,816 |
|
|
|
12 |
|
|
|
7 |
|
|
|
115 |
|
|
|
5,069 |
|
|
|
1,129 |
|
|
|||
|
FFO (3) |
|
3,781 |
|
|
|
1,395 |
|
|
|
1,177 |
|
|
|
(5 |
) |
|
|
(2,409 |
) |
|
|
80 |
|
|
|
2,414 |
|
|
|
1,129 |
|
|
|||
|
对净资产收益的调整 |
|
(1,322 |
) |
|
|
605 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,927 |
) |
|
|||
|
FFO 归因于 One Steuart Lane |
|
2,409 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,409 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
对非核心资产的调整 |
|
(1,616 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,414 |
) |
|
|
798 |
|
|
|||
|
核心 FFO (3) |
$ |
3,252 |
|
|
$ |
2,000 |
|
|
$ |
1,177 |
|
|
$ |
(5 |
) |
|
$ |
- |
|
|
$ |
80 |
|
|
$ |
- |
|
|
$ |
- |
|
|
- 25 -
|
|
房地产相关基金 — 资产负债表 |
|
|
|
|
截至 2024 年 3 月 31 日 |
|
|
截至 2024 年 3 月 31 日 |
|
||||||||||
|
|
|
|
合并基金 |
|
|
|
|
||||||||||
|
|
|
|
总计 |
|
|
|
|
|
住宅 |
|
|
总计 |
|
||||
|
|
|
|
合并基金 |
|
|
基金 X |
|
|
发展基金 |
|
|
未合并资金 (1) |
|
||||
PGRE 所有权 |
|
|
|
13.0% |
|
|
7.4% |
|
|
各种各样 |
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
现金和现金等价物 |
$ |
21,052 |
|
|
$ |
488 |
|
|
$ |
20,564 |
|
|
$ |
15,122 |
|
||
|
账款和其他应收款 |
|
134 |
|
|
|
- |
|
|
|
134 |
|
|
|
- |
|
||
|
房地产相关基金投资 (2) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
338,770 |
|
||
|
对未合并合资企业的投资 |
|
90,640 |
|
|
|
- |
|
|
|
90,640 |
|
(3) |
|
- |
|
||
|
其他资产 |
|
16 |
|
|
|
16 |
|
|
|
- |
|
|
|
355 |
|
||
总资产 |
$ |
111,842 |
|
|
$ |
504 |
|
|
$ |
111,338 |
|
|
$ |
354,247 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
负债: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
应付账款和应计费用 |
$ |
97 |
|
|
$ |
63 |
|
|
$ |
34 |
|
|
$ |
110 |
|
||
|
其他负债 |
|
22 |
|
|
|
14 |
|
|
|
8 |
|
|
|
1 |
|
||
负债总额 |
|
119 |
|
|
|
77 |
|
|
|
42 |
|
|
|
111 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股权: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团公司股权 |
|
7,837 |
|
|
|
55 |
|
|
|
7,782 |
|
|
|
4,603 |
|
||
|
合资伙伴的股权 |
|
103,886 |
|
|
|
372 |
|
|
|
103,514 |
|
|
|
349,533 |
|
||
权益总额 |
|
111,723 |
|
|
|
427 |
|
|
|
111,296 |
|
|
|
354,136 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
111,842 |
|
|
$ |
504 |
|
|
$ |
111,338 |
|
|
$ |
354,247 |
|
- 26 -
|
|
房地产相关基金 — 资产负债表 |
(未经审计,以千计)
|
|
|
|
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% |
|
|
各种各样 |
|
|||||||
资产: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
现金和现金等价物 |
$ |
29,715 |
|
|
$ |
9,353 |
|
|
$ |
20,362 |
|
|
$ |
14,274 |
|
||
|
账款和其他应收款 |
|
134 |
|
|
|
- |
|
|
|
134 |
|
|
|
- |
|
||
|
房地产相关基金投资 (2) |
|
775 |
|
|
|
775 |
|
|
|
- |
|
|
|
335,353 |
|
||
|
对未合并合资企业的投资 |
|
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 |
|
||
负债总额 |
|
1,109 |
|
|
|
1,069 |
|
|
|
40 |
|
|
|
89 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
股权: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
派拉蒙集团公司股权 |
|
8,884 |
|
|
|
1,181 |
|
|
|
7,703 |
|
|
|
4,549 |
|
||
|
合资伙伴的股权 |
|
110,589 |
|
|
|
7,887 |
|
|
|
102,702 |
|
|
|
345,448 |
|
||
权益总额 |
|
119,473 |
|
|
|
9,068 |
|
|
|
110,405 |
|
|
|
349,997 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
负债和权益总额 |
$ |
120,582 |
|
|
$ |
10,137 |
|
|
$ |
110,445 |
|
|
$ |
350,086 |
|
- 27 -
|
|
房地产相关基金——经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
三个月已结束 |
|
||||||||||
|
|
|
|
截至2024年3月31日的三个月 |
|
|
2024年3月31日 |
|
||||||||||
|
|
|
|
合并基金 |
|
|
|
|
||||||||||
|
|
|
|
总计 |
|
|
|
|
|
住宅 |
|
|
总计 |
|
||||
|
|
|
|
合并基金 |
|
|
基金 X |
|
|
发展基金 |
|
|
未合并资金 (1) |
|
||||
净投资收益 |
$ |
732 |
|
|
$ |
732 |
|
|
$ |
- |
|
|
$ |
6,519 |
|
|||
未实现(亏损)净收益 |
|
(775 |
) |
|
|
(775 |
) |
|
|
- |
|
|
|
1,619 |
|
|||
房地产相关基金投资的(亏损)收入 |
|
(43 |
) |
|
|
(43 |
) |
|
|
- |
|
|
|
8,138 |
|
|||
未合并合资企业的收入 |
|
691 |
|
|
|
- |
|
|
|
691 |
|
|
|
- |
|
|||
利息和其他收入,净额 |
|
200 |
|
|
|
- |
|
|
|
200 |
|
|
|
- |
|
|||
净收益(亏损) |
$ |
848 |
|
|
$ |
(43 |
) |
|
$ |
891 |
|
|
$ |
8,138 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
总计 |
|
|||||||
|
净收入/ FFO |
$ |
86 |
|
|
$ |
7 |
|
|
$ |
79 |
|
|
$ |
105 |
|
||
|
FFO 归因于 One Steuart Lane |
|
(51 |
) |
|
|
- |
|
|
|
(51 |
) |
|
|
- |
|
||
|
房地产的已实现和未实现损益 |
|
101 |
|
|
|
101 |
|
|
|
- |
|
|
|
(21 |
) |
||
|
核心 FFO (2) |
$ |
136 |
|
|
$ |
108 |
|
|
$ |
28 |
|
|
$ |
84 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控股权益的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
|
|
|||||||
|
净收益(亏损)/FFO |
$ |
762 |
|
|
$ |
(50 |
) |
|
$ |
812 |
|
|
|
|
|||
|
FFO 归因于 One Steuart Lane |
|
(640 |
) |
|
|
- |
|
|
|
(640 |
) |
|
|
|
|||
|
房地产的已实现和未实现损益 |
|
674 |
|
|
|
674 |
|
|
|
- |
|
|
|
|
|||
|
核心 FFO (2) |
$ |
796 |
|
|
$ |
624 |
|
|
$ |
172 |
|
|
|
|
- 28 -
|
|
房地产相关基金——经营业绩 |
(未经审计,以千计)
|
|
|
|
|
|
|
三个月已结束 |
|
||||||||||
|
|
|
|
截至2023年3月31日的三个月 |
|
|
2023年3月31日 |
|
||||||||||
|
|
|
|
合并基金 |
|
|
|
|
||||||||||
|
|
|
|
总计 |
|
|
|
|
|
住宅 |
|
|
总计 |
|
||||
|
|
|
|
合并基金 |
|
|
基金 X |
|
|
发展基金 |
|
|
未合并资金 (1) |
|
||||
净投资收益 |
$ |
4,661 |
|
|
$ |
4,661 |
|
|
$ |
- |
|
|
$ |
3,574 |
|
|||
未实现亏损净额 |
|
(1,111 |
) |
|
|
(1,111 |
) |
|
|
- |
|
|
|
(17,402 |
) |
|||
房地产相关基金投资的收益(亏损) |
|
3,550 |
|
|
|
3,550 |
|
|
|
- |
|
|
|
(13,828 |
) |
|||
未合并合资企业的亏损 |
|
(2,416 |
) |
|
|
- |
|
|
|
(2,416 |
) |
|
|
- |
|
|||
利息和其他收入,净额 |
|
163 |
|
|
|
- |
|
|
|
163 |
|
|
|
- |
|
|||
所得税前收入(亏损) |
|
1,297 |
|
|
|
3,550 |
|
|
|
(2,253 |
) |
|
|
(13,828 |
) |
|||
所得税支出 |
|
(1 |
) |
|
|
- |
|
|
|
(1 |
) |
|
|
- |
|
|||
净收益(亏损) |
$ |
1,296 |
|
|
$ |
3,550 |
|
|
$ |
(2,254 |
) |
|
$ |
(13,828 |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
13.0% |
|
|
7.4% |
|
|
总计 |
|
|||||||
|
净收益(亏损) |
$ |
202 |
|
|
$ |
462 |
|
|
$ |
(260 |
) |
|
$ |
(178 |
) |
||
|
管理费收入 |
|
271 |
|
|
|
271 |
|
|
|
- |
|
|
|
- |
|
||
|
PGRE 在净收益(亏损)中所占份额 |
|
473 |
|
|
|
733 |
|
|
|
(260 |
) |
|
|
(178 |
) |
||
|
房地产折旧和摊销 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
||
|
FFO (2) |
|
473 |
|
|
|
733 |
|
|
|
(260 |
) |
|
|
(178 |
) |
||
|
FFO 归因于 One Steuart Lane |
|
179 |
|
|
|
- |
|
|
|
179 |
|
|
|
- |
|
||
|
房地产的已实现和未实现损益 |
|
144 |
|
|
|
144 |
|
|
|
- |
|
|
|
224 |
|
||
|
核心 FFO (2) |
$ |
796 |
|
|
$ |
877 |
|
|
$ |
(81 |
) |
|
$ |
46 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
非控股权益的份额 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有权 |
总计 |
|
|
87.0% |
|
|
92.6% |
|
|
|
|
|||||||
|
净收益(亏损) |
$ |
1,094 |
|
|
$ |
3,088 |
|
|
$ |
(1,994 |
) |
|
|
|
|||
|
管理费支出 |
|
(271 |
) |
|
|
(271 |
) |
|
|
- |
|
|
|
|
|||
|
归属于合资伙伴的净收益(亏损) |
|
823 |
|
|
|
2,817 |
|
|
|
(1,994 |
) |
|
|
|
|||
|
房地产折旧和摊销 |
|
7 |
|
|
|
- |
|
|
|
7 |
|
|
|
|
|||
|
FFO (2) |
|
830 |
|
|
|
2,817 |
|
|
|
(1,987 |
) |
|
|
|
|||
|
FFO 归因于 One Steuart Lane |
|
2,230 |
|
|
|
- |
|
|
|
2,230 |
|
|
|
|
|||
|
房地产的已实现和未实现损益 |
|
967 |
|
|
|
967 |
|
|
|
- |
|
|
|
|
|||
|
核心 FFO (2) |
$ |
4,027 |
|
|
$ |
3,784 |
|
|
$ |
243 |
|
|
|
|
- 29 -
|
|
资本结构 |
(未经审计,以千计,股数、单位金额和每股金额除外)
|
|
|
|
|
|
|
|
截至 2024 年 3 月 31 日 |
|
|
||||||||||
债务 (1): |
|
|
|
在 100% |
|
|
在 PGRE 的份额上 (2) |
|
|
不包括非核心债务 |
|
|
||||||||
|
应付票据和抵押贷款(有担保债务): |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
合并债务 |
|
|
|
$ |
3,692,050 |
|
|
$ |
2,973,680 |
|
|
$ |
2,973,680 |
|
|
||||
|
未合并的合资企业债务 |
|
|
|
|
1,171,822 |
|
|
|
271,568 |
|
|
|
271,568 |
|
|
||||
|
非核心未合并合资企业债务 |
|
|
|
|
578,641 |
|
|
|
358,113 |
|
|
|
- |
|
|
||||
|
循环信贷额度(无抵押债务) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
||||
|
债务总额 |
|
|
|
$ |
5,442,513 |
|
|
|
3,603,361 |
|
(A) |
|
3,245,248 |
|
(A) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
股票/单位 |
|
|
截至的股价 |
|
|
|
|
|
|
|
|
||||
股权: |
杰出 |
|
|
2024年3月31日 |
|
|
|
|
|
|
|
|
||||||||
|
普通股 |
|
217,329,254 |
|
|
$ |
4.69 |
|
|
|
1,019,274 |
|
|
|
1,019,274 |
|
|
|||
|
运营伙伴关系单位 |
|
20,035,314 |
|
|
|
4.69 |
|
|
|
93,966 |
|
|
|
93,966 |
|
|
|||
|
权益总额 |
|
237,364,568 |
|
|
|
4.69 |
|
|
|
1,113,240 |
|
|
|
1,113,240 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
总市值 |
$ |
4,716,601 |
|
|
$ |
4,358,488 |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 在现金和现金等价物以及限制性现金中的份额 (2) |
|
|
$ |
412,452 |
|
(B) |
$ |
398,466 |
|
(B) |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
PGRE 在净负债中所占份额 (2) (A-B) |
|
|
$ |
3,190,909 |
|
|
$ |
2,846,782 |
|
|
||||||||||
|
|
|
|
|
|
|
||||||||||||||
PGRE在净负债占年化调整后息税折旧摊销前利润的份额 (2) |
9.2x |
|
|
8.2x |
|
|
- 30 -
|
|
债务分析 |
(未经审计)
循环信贷额度契约:(1) |
必填项 |
|
实际的 |
|
|
PGRE 在总债务中所占份额 (2) 构成 |
|||||||||||||
|
总债务/总资产 |
低于 60% |
46.2% |
|
|
|
|
|
|
加权平均值 |
|
|
|||||||
|
有担保债务/总资产 |
低于 50% |
46.2% |
|
|
|
|
|
|
利率 |
|
到期前的年份 |
|
|
|||||
|
固定费用保险 |
大于 1.5 倍 |
2.79x |
|
|
|
有担保债务与无抵押债务: |
|
|
|
|
|
|||||||
|
无抵押债务/未抵押资产 |
低于 60% |
0.0% |
|
|
|
|
有担保债务 |
3.92% |
|
3.3 |
|
|
||||||
|
未支配利息保险 |
大于 1.75 倍 |
38.02x |
|
|
|
|
无抵押债务 |
- |
|
- |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
总计 |
3.92% |
|
3.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定利率债务与浮动利率债务: |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
固定利率债务 |
3.31% |
|
3.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
浮动利率债务 |
8.01% |
|
2.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
总计 |
3.92% |
|
3.3 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
- 31 -
|
|
债务到期日 |
(未经审计,以千计)
应付票据和抵押贷款(有担保) |
派拉蒙 |
|
|
PGRE 的债务份额 |
|
|
|
|
|
|||||||||||||||||||||||||||||||
合并债务: |
|
所有权 |
|
|
2024 |
|
|
2025 |
|
|
2026 |
|
|
2027 |
|
|
2028 |
|
|
此后 |
|
|
总计 |
|
|
费率 |
|
|
||||||||||||
|
西 52 街 31 号(500,000 美元) |
|
100.0 |
% |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
500,000 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
500,000 |
|
|
|
3.80 |
% |
|
|||
|
美洲大道 1301 号(860,000 美元) |
|
100.0 |
% |
|
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|
|
4.87 |
% |
(1) |
|||
|
米申街 300 号(232,050 美元) |
|
31.1 |
% |
|
|
- |
|
|
|
- |
|
|
|
72,168 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
72,168 |
|
|
|
4.50 |
% |
|
|||
|
市场广场一号(85万美元) |
|
49.0 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
416,500 |
|
|
|
- |
|
|
|
- |
|
|
|
416,500 |
|
|
|
4.08 |
% |
|
|||
|
1633 百老汇(1,250,000 美元) |
|
90.0 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,125,012 |
|
|
|
1,125,012 |
|
|
|
2.99 |
% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
未合并的合资债务: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
第二街 55 号(187,500 美元) |
|
44.1 |
% |
|
|
- |
|
|
|
- |
|
|
|
82,669 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
82,669 |
|
|
|
3.88 |
% |
|
|||
|
第五大道 712 号(300,000 美元) |
|
50.0 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
150,000 |
|
|
|
- |
|
|
|
- |
|
|
|
150,000 |
|
|
|
3.39 |
% |
|
|||
|
德国奥德中心(11,322 美元) |
|
9.5 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,076 |
|
|
|
- |
|
|
|
1,076 |
|
|
|
5.52 |
% |
|
|||
|
60 华尔街(575,000 美元) |
|
5.0 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
28,807 |
|
|
|
28,807 |
|
|
|
9.68 |
% |
(2) |
|||
|
百老汇 1600 号(98,000 美元) |
|
9.2 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9,016 |
|
|
|
9,016 |
|
|
|
3.45 |
% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
非核心未合并合资债务: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
萨特街 111 号(164,316 美元) |
|
49.0 |
% |
|
|
80,515 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
80,515 |
|
|
|
7.48 |
% |
(3) |
|||
|
市场中心(414,325 美元) |
|
67.0 |
% |
|
|
- |
|
|
|
277,598 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
277,598 |
|
|
|
3.22 |
% |
(4) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
循环信贷额度(无抵押) |
|
100.0 |
% |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
PGRE 在总债务中所占份额 (5) |
|
|
$ |
80,515 |
|
|
$ |
277,598 |
|
|
$ |
1,514,837 |
|
|
$ |
566,500 |
|
|
$ |
1,076 |
|
|
$ |
1,162,835 |
|
|
$ |
3,603,361 |
|
|
|
|
|
|||||||
|
加权平均汇率 |
|
|
|
7.48 |
% |
|
|
3.22 |
% |
|
|
4.44 |
% |
|
|
3.90 |
% |
|
|
5.52 |
% |
|
|
3.16 |
% |
|
|
3.92 |
% |
|
|
|
|
||||||
|
到期债务的百分比 |
|
|
|
2.2 |
% |
|
|
7.7 |
% |
|
|
42.1 |
% |
|
|
15.7 |
% |
|
|
0.0 |
% |
|
|
32.3 |
% |
|
|
100.0 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
PGRE 在不包括非核心资产的总债务中所占的份额 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,514,837 |
|
|
$ |
566,500 |
|
|
$ |
1,076 |
|
|
$ |
1,162,835 |
|
|
$ |
3,245,248 |
|
|
|
|
|
|||||||
|
加权平均汇率 |
|
|
|
- |
% |
|
|
- |
% |
|
|
4.44 |
% |
|
|
3.90 |
% |
|
|
5.52 |
% |
|
|
3.16 |
% |
|
|
3.89 |
% |
|
|
|
|
||||||
|
到期债务的百分比 |
|
|
|
- |
% |
|
|
- |
% |
|
|
46.7 |
% |
|
|
17.5 |
% |
|
|
0.0 |
% |
|
|
35.8 |
% |
|
|
100.0 |
% |
|
|
|
|
- 32 -
|
|
投资组合摘要 — 总计 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
|
|
|
|
|
|
|
年化租金 (1) |
|
|
平方英尺 |
|
||||||||||||||||
|
|
|
|
|
% |
|
|
% |
|
|
|
|
|
Per |
|
|
在 |
|
|
Out-Of- |
|
|
|
|
|||||||
|
|
|
已出租 (1) |
|
|
被占领 (1) |
|
|
金额 |
|
|
平方英尺 (2) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|||||||||
同一家商店的投资组合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
加权平均值 |
|
88.6 |
% |
|
|
87.3 |
% |
|
$ |
821,306 |
|
|
$ |
92.36 |
|
|
|
10,318,970 |
|
|
|
- |
|
|
|
10,318,970 |
|
|||
|
PGRE 的份额 |
|
|
89.1 |
% |
|
|
87.5 |
% |
|
$ |
630,287 |
|
|
$ |
88.54 |
|
|
|
8,287,620 |
|
|
|
- |
|
|
|
8,287,620 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
非同店投资组合 (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
加权平均值 |
|
52.6 |
% |
|
|
51.3 |
% |
|
$ |
47,951 |
|
|
$ |
91.06 |
|
|
|
1,027,752 |
|
|
|
1,625,483 |
|
|
|
2,653,235 |
|
|||
|
PGRE 的份额 |
|
|
52.3 |
% |
|
|
50.9 |
% |
|
$ |
29,693 |
|
|
$ |
91.43 |
|
|
|
638,684 |
|
|
|
81,437 |
|
|
|
720,121 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
总投资组合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
加权平均值 |
|
85.3 |
% |
|
|
84.1 |
% |
|
$ |
869,257 |
|
|
$ |
92.28 |
|
|
|
11,346,722 |
|
|
|
1,625,483 |
|
|
|
12,972,205 |
|
|||
|
PGRE 的份额 |
|
|
86.5 |
% |
|
|
84.9 |
% |
|
$ |
659,980 |
|
|
$ |
88.67 |
|
|
|
8,926,304 |
|
|
|
81,437 |
|
|
|
9,007,741 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
租赁百分比 (1)(按PGRE的份额计算) |
|
|||||||||||||||||
|
|
|
2024年3月31日 |
|
|
2023年12月31日 |
|
|
2023年9月30日 |
|
|
2023年6月30日 |
|
|
2023年3月31日 |
|
|||||
总投资组合 |
|
|
|
|
|
||||||||||||||||
纽约 |
|
|
|
90.1 |
% |
|
|
90.2 |
% |
|
|
90.4 |
% |
|
|
90.5 |
% |
|
|
90.2 |
% |
旧金山 |
|
|
|
76.8 |
% |
|
|
80.8 |
% |
|
|
82.0 |
% |
|
|
87.2 |
% |
|
|
88.7 |
% |
加权平均值 |
|
|
86.5 |
% |
|
|
87.7 |
% |
|
|
88.1 |
% |
|
|
89.6 |
% |
|
|
89.8 |
% |
- 33 -
|
|
投资组合摘要 — 纽约 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
|
|
|
|
|
|
|
|
|
年化租金 (1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
Per |
|
|
在 |
|
|
Out-Of- |
|
|
|
|
|
|
||||||||
财产 |
|
所有权 |
|
|
已出租 (1) |
|
|
被占领 (1) |
|
|
金额 |
|
|
平方英尺 (2) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|
主要租户 |
||||||||||
1633 百老汇 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
90.0 |
% |
|
|
96.2 |
% |
|
|
96.2 |
% |
|
$ |
184,115 |
|
|
$ |
84.48 |
|
|
|
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、新山资本、MongoDB |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bleacher Report、Kasowitz、Benson、Torres & Friedman |
||||||||||
|
零售/剧院 |
|
90.0 |
% |
|
|
97.7 |
% |
|
|
97.7 |
% |
|
|
11,616 |
|
|
|
69.57 |
|
|
|
253,609 |
|
|
|
- |
|
|
|
253,609 |
|
|
格什温剧院、戏剧剧院、Equinox、鼎泰丰 |
||
|
|
|
|
|
90.0 |
% |
|
|
96.4 |
% |
|
|
96.4 |
% |
|
|
195,731 |
|
|
|
84.09 |
|
|
|
2,528,838 |
|
|
|
- |
|
|
|
2,528,838 |
|
|
|
美洲大道 1301 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
85.9 |
% |
|
|
81.8 |
% |
|
|
117,592 |
|
|
|
85.56 |
|
|
|
1,698,218 |
|
|
|
- |
|
|
|
1,698,218 |
|
|
法国农业信贷银行、诺顿·罗斯·富布赖特、CohnrezNick、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
瑞士再保险、Oaktree Capital、ArentFox Schiff、公民银行、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
O'Melveny & Myers |
||||||||
|
零售/派拉蒙俱乐部 |
|
100.0 |
% |
|
|
100.0 |
% |
|
|
89.6 |
% |
|
|
2,546 |
|
|
|
182.24 |
|
|
|
50,883 |
|
|
|
- |
|
|
|
50,883 |
|
|
Ocean Prime、星巴克、公民银行 |
||
|
|
|
|
|
100.0 |
% |
|
|
86.3 |
% |
|
|
82.0 |
% |
|
|
120,138 |
|
|
|
86.45 |
|
|
|
1,749,101 |
|
|
|
- |
|
|
|
1,749,101 |
|
|
|
1325 美洲大道 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
96.8 |
% |
|
|
89.8 |
% |
|
|
48,507 |
|
|
|
68.43 |
|
|
|
809,383 |
|
|
|
- |
|
|
|
809,383 |
|
|
麦格劳·希尔、奥尔山·弗罗姆·沃洛斯基、希尔顿、Evercore |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
美国职棒大联盟球员协会 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
96.7 |
% |
|
|
96.7 |
% |
|
|
1,478 |
|
|
|
95.79 |
|
|
|
15,498 |
|
|
|
- |
|
|
|
15,498 |
|
|
La Grande Boucherie |
||
|
|
|
|
|
100.0 |
% |
|
|
96.8 |
% |
|
|
90.0 |
% |
|
|
49,985 |
|
|
|
68.86 |
|
|
|
824,881 |
|
|
|
- |
|
|
|
824,881 |
|
|
|
西 52 街 31 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
96.4 |
% |
|
|
96.4 |
% |
|
|
66,608 |
|
|
|
93.19 |
|
|
|
742,139 |
|
|
|
- |
|
|
|
742,139 |
|
|
Clifford Chance、Pillsbury Winthrop Shaw Pittman、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centerview 合伙人、Bracewell、普罗维登斯股票合伙人 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
威尔逊·桑西尼 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
87.1 |
% |
|
|
87.1 |
% |
|
|
4,909 |
|
|
|
124.47 |
|
|
|
25,913 |
|
|
|
- |
|
|
|
25,913 |
|
|
Fogo De Chao,现代艺术博物馆设计商店 |
||
|
|
|
|
|
100.0 |
% |
|
|
96.1 |
% |
|
|
96.1 |
% |
|
|
71,517 |
|
|
|
94.15 |
|
|
|
768,052 |
|
|
|
- |
|
|
|
768,052 |
|
|
|
第三大道 900 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
100.0 |
% |
|
|
68.6 |
% |
|
|
68.6 |
% |
|
|
28,216 |
|
|
|
71.80 |
|
|
|
575,592 |
|
|
|
- |
|
|
|
575,592 |
|
|
资生堂、Tannenbaum Helpern Syracuse & Hirschtritt, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
小门德尔森 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
81.7 |
% |
|
|
81.7 |
% |
|
|
1,396 |
|
|
|
101.86 |
|
|
|
16,144 |
|
|
|
- |
|
|
|
16,144 |
|
|
美国银行 |
||
|
|
|
|
|
100.0 |
% |
|
|
69.0 |
% |
|
|
69.0 |
% |
|
|
29,612 |
|
|
|
72.77 |
|
|
|
591,736 |
|
|
|
- |
|
|
|
591,736 |
|
|
|
第五大道 712 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
办公室 |
|
50.0 |
% |
|
|
80.0 |
% |
|
|
80.0 |
% |
|
|
44,059 |
|
|
|
120.31 |
|
|
|
457,581 |
|
|
|
- |
|
|
|
457,581 |
|
|
CVC Advisors、abrdn、OMI 管理层、Riverstone Holdings、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
百达资产管理 |
||||||||||
|
零售 |
|
50.0 |
% |
|
|
20.9 |
% |
|
|
20.9 |
% |
|
|
8,030 |
|
|
|
446.18 |
|
|
|
85,917 |
|
|
|
- |
|
|
|
85,917 |
|
|
海瑞温斯顿 |
||
|
|
|
|
|
50.0 |
% |
|
|
70.6 |
% |
|
|
70.6 |
% |
|
|
52,089 |
|
|
|
135.52 |
|
|
|
543,498 |
|
|
|
- |
|
|
|
543,498 |
|
|
|
1600 百老汇 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
零售 |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
10,669 |
|
|
|
316.62 |
|
|
|
25,693 |
|
|
|
- |
|
|
|
25,693 |
|
|
M&M 的世界 |
||
60 华尔街 (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
5.0 |
% |
|
不适用 |
|
|
不适用 |
|
|
不适用 |
|
|
不适用 |
|
|
|
- |
|
|
|
1,625,483 |
|
|
|
1,625,483 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
纽约: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
加权平均值 |
|
89.6 |
% |
|
|
87.7 |
% |
|
$ |
529,741 |
|
|
$ |
87.65 |
|
|
|
7,031,799 |
|
|
|
1,625,483 |
|
|
|
8,657,282 |
|
|
|
||||||
|
PGRE 的份额 |
|
|
|
90.1 |
% |
|
|
88.1 |
% |
|
$ |
474,439 |
|
|
$ |
85.12 |
|
|
|
6,483,862 |
|
|
|
81,437 |
|
|
|
6,565,299 |
|
|
|
- 34 -
|
|
投资组合摘要 — 旧金山 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
|
|
|
|
|
|
|
|
|
年化租金 (1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
Per |
|
|
在 |
|
|
Out-Of- |
|
|
|
|
|
|
||||||||
财产 |
|
所有权 |
|
|
已出租 (1) |
|
|
被占领 (1) |
|
|
金额 |
|
|
平方英尺 (2) |
|
|
服务 |
|
|
服务 |
|
|
总计 |
|
|
主要租户 |
||||||||||
市场广场一号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
49.0 |
% |
|
|
92.5 |
% |
|
|
92.5 |
% |
|
$ |
161,477 |
|
|
$ |
112.56 |
|
|
|
1,555,717 |
|
|
|
- |
|
|
|
1,555,717 |
|
|
谷歌、摩根·刘易斯和博基乌斯、Visa |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
资本集团,Autodesk,花旗集团, |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
杜安·莫里斯、托马·布拉沃、PJT Partners |
||||||||||
|
零售 |
|
49.0 |
% |
|
|
63.4 |
% |
|
|
63.4 |
% |
|
|
4,604 |
|
|
|
77.42 |
|
|
|
53,874 |
|
|
|
- |
|
|
|
53,874 |
|
|
星巴克、STK 牛排馆、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Market 餐厅 |
||||||||
|
|
|
|
|
49.0 |
% |
|
|
91.5 |
% |
|
|
91.5 |
% |
|
|
166,081 |
|
|
|
111.80 |
|
|
|
1,609,591 |
|
|
|
- |
|
|
|
1,609,591 |
|
|
|
米申街 300 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
31.1 |
% |
|
|
80.9 |
% |
|
|
80.9 |
% |
|
|
48,281 |
|
|
|
98.85 |
|
|
|
606,193 |
|
|
|
- |
|
|
|
606,193 |
|
|
Autodesk、Glassdoor、Instacart |
||
|
零售 |
|
31.1 |
% |
|
|
88.5 |
% |
|
|
88.5 |
% |
|
|
3,339 |
|
|
|
75.38 |
|
|
|
49,172 |
|
|
|
- |
|
|
|
49,172 |
|
|
春分 |
||
|
|
|
|
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
51,620 |
|
|
|
96.94 |
|
|
|
655,365 |
|
|
|
- |
|
|
|
655,365 |
|
|
|
前街一号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
100.0 |
% |
|
|
79.1 |
% |
|
|
79.1 |
% |
|
|
45,058 |
|
|
|
90.30 |
|
|
|
631,661 |
|
|
|
- |
|
|
|
631,661 |
|
|
摩根大通、Coinbase、JLL、信诺 |
||
|
零售 |
|
100.0 |
% |
|
|
89.0 |
% |
|
|
89.0 |
% |
|
|
1,168 |
|
|
|
97.75 |
|
|
|
13,137 |
|
|
|
- |
|
|
|
13,137 |
|
|
摩根大通 |
||
|
|
|
|
|
100.0 |
% |
|
|
79.3 |
% |
|
|
79.3 |
% |
|
|
46,226 |
|
|
|
90.47 |
|
|
|
644,798 |
|
|
|
- |
|
|
|
644,798 |
|
|
|
第二街 55 号 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
44.1 |
% |
|
|
85.4 |
% |
|
|
85.4 |
% |
|
|
26,729 |
|
|
|
84.75 |
|
|
|
369,935 |
|
|
|
- |
|
|
|
369,935 |
|
|
毕马威、Intercom、Rippling、UKG、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alston & Bird |
||||||||||
|
零售 |
|
44.1 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
909 |
|
|
|
110.63 |
|
|
|
7,482 |
|
|
|
- |
|
|
|
7,482 |
|
|
萨特西湾医疗,蓝石巷 |
||
|
|
|
|
|
44.1 |
% |
|
|
85.7 |
% |
|
|
85.7 |
% |
|
|
27,638 |
|
|
|
85.35 |
|
|
|
377,417 |
|
|
|
- |
|
|
|
377,417 |
|
|
|
市场中心 (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
67.0 |
% |
|
|
51.4 |
% |
|
|
49.7 |
% |
|
|
34,278 |
|
|
|
92.88 |
|
|
|
744,533 |
|
|
|
- |
|
|
|
744,533 |
|
|
Mindspace,交通银行, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
克劳、梅耶·布朗、雷蒙德·詹姆斯、Waymo |
||||||||||
|
零售 |
|
67.0 |
% |
|
|
0.6 |
% |
|
|
0.6 |
% |
|
|
154 |
|
|
|
- |
|
|
|
5,940 |
|
|
|
- |
|
|
|
5,940 |
|
|
|
||
|
|
|
|
|
67.0 |
% |
|
|
51.0 |
% |
|
|
49.3 |
% |
|
|
34,432 |
|
|
|
92.88 |
|
|
|
750,473 |
|
|
|
- |
|
|
|
750,473 |
|
|
|
萨特街 111 号 (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
办公室 |
|
49.0 |
% |
|
|
53.3 |
% |
|
|
53.3 |
% |
|
|
11,820 |
|
|
|
90.60 |
|
|
|
247,921 |
|
|
|
- |
|
|
|
247,921 |
|
|
Turo,自然资源保护委员会 |
||
|
零售 |
|
49.0 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
1,699 |
|
|
|
66.82 |
|
|
|
29,358 |
|
|
|
- |
|
|
|
29,358 |
|
|
24 小时健身 |
||
|
|
|
|
|
49.0 |
% |
|
|
56.8 |
% |
|
|
56.8 |
% |
|
|
13,519 |
|
|
|
86.73 |
|
|
|
277,279 |
|
|
|
- |
|
|
|
277,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
旧金山: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
加权平均值 |
|
78.4 |
% |
|
|
78.1 |
% |
|
$ |
339,516 |
|
|
$ |
100.41 |
|
|
|
4,314,923 |
|
|
|
- |
|
|
|
4,314,923 |
|
|
|
||||||
|
PGRE 的份额 |
|
|
|
76.8 |
% |
|
|
76.4 |
% |
|
$ |
185,541 |
|
|
$ |
99.06 |
|
|
|
2,442,442 |
|
|
|
- |
|
|
|
2,442,442 |
|
|
|
- 35 -
|
|
顶级租户和行业多元化 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
|
|
|
|
|
|
|
PGRE 的份额 |
|
||||||||||||||
|
|
|
|
|
|
|
|
总计 |
|
|
总计 |
|
|
年化租金 (1) |
|
|
% 的 |
|
||||||||
前 10 名租户: |
|
|
租赁 |
|
平方英尺 |
|
|
平方英尺 |
|
|
|
|
|
每平方英尺 |
|
|
按年计算 |
|
||||||||
截至 2024 年 3 月 31 日 |
财产 |
|
到期 |
|
已占领 (2) |
|
|
已占领 (2) |
|
|
金额 |
|
|
脚部 (2) |
|
|
租金 |
|
||||||||
|
摩根大通 |
前街一号 |
|
2025 年 6 月 |
|
|
241,854 |
|
|
|
241,854 |
|
|
$ |
20,523 |
|
|
$ |
84.55 |
|
|
|
3.1 |
% |
||
|
|
|
|
|
|
2029 年 12 月 |
|
|
76,999 |
|
|
|
76,999 |
|
|
|
7,972 |
|
|
|
103.53 |
|
|
|
1.2 |
% |
|
|
|
|
|
|
2030 年 12 月 |
|
|
25,157 |
|
|
|
25,157 |
|
|
|
2,384 |
|
|
|
94.21 |
|
|
|
0.4 |
% |
|
|
|
|
|
|
|
|
|
344,010 |
|
|
|
344,010 |
|
|
|
30,879 |
|
|
|
89.50 |
|
|
|
4.7 |
% |
|
克利福德·钱斯 |
西 52 街 31 号 |
|
2024 年 6 月 |
|
|
328,543 |
|
|
|
328,543 |
|
|
|
29,872 |
|
|
|
90.91 |
|
|
|
4.5 |
% |
||
|
安联 |
1633 百老汇 |
|
2031 年 1 月 |
|
|
320,911 |
|
|
|
288,823 |
|
|
|
29,172 |
|
|
|
101.00 |
|
|
|
4.4 |
% |
||
|
诺顿·罗斯·富布赖特 |
美洲大道 1301 号 |
|
2032 年 3 月 |
|
|
111,589 |
|
|
|
111,589 |
|
|
|
10,284 |
|
|
|
92.15 |
|
|
|
1.6 |
% |
||
|
|
|
|
|
|
2034 年 9 月 |
|
|
179,286 |
|
|
|
179,286 |
|
|
|
17,898 |
|
|
|
95.51 |
|
|
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
290,875 |
|
|
|
290,875 |
|
|
|
28,182 |
|
|
|
94.22 |
|
|
|
4.3 |
% |
|
摩根士丹利 |
1633 百老汇 |
|
2032 年 3 月 |
|
|
260,829 |
|
|
|
234,749 |
|
|
|
20,448 |
|
|
|
87.11 |
|
|
|
3.1 |
% |
||
|
华纳音乐集团 |
1633 百老汇 |
|
2029 年 7 月 |
|
|
288,250 |
|
|
|
259,428 |
|
|
|
18,690 |
|
|
|
71.08 |
|
|
|
2.8 |
% |
||
|
Showtime 网络 |
1633 百老汇 |
|
2026 年 1 月 |
|
|
253,196 |
|
|
|
227,879 |
|
|
|
17,783 |
|
|
|
76.34 |
|
|
|
2.7 |
% |
||
|
谷歌 |
市场广场一号 |
|
2025 年 4 月 |
|
|
339,833 |
|
|
|
166,518 |
|
|
|
16,645 |
|
|
|
99.53 |
|
|
|
2.5 |
% |
||
|
卡索维茨·本森·托雷斯 |
1633 百老汇 |
|
2024 年 5 月 |
|
|
50,718 |
|
|
|
45,647 |
|
|
|
3,786 |
|
|
|
82.95 |
|
|
|
0.6 |
% |
||
|
|
|
|
2037 年 3 月 |
|
|
152,676 |
|
|
|
137,410 |
|
|
|
11,398 |
|
|
|
82.95 |
|
|
|
1.7 |
% |
||
|
|
|
|
|
|
|
203,394 |
|
|
|
183,057 |
|
|
|
15,184 |
|
|
|
82.95 |
|
|
|
2.3 |
% |
||
|
威尔逊·桑西尼 |
美洲大道 1301 号 |
|
2025 年 8 月 |
|
|
61,048 |
|
|
|
61,048 |
|
|
|
6,127 |
|
|
|
100.36 |
|
|
|
0.9 |
% |
||
|
|
|
|
市场广场一号 |
|
2032 年 10 月 |
|
|
84,224 |
|
|
|
41,270 |
|
|
|
4,913 |
|
|
|
119.05 |
|
|
|
0.8 |
% |
|
|
|
|
西 52 街 31 号 |
|
2041 年 2 月 |
|
|
26,451 |
|
(3) |
|
26,451 |
|
(3) |
|
2,143 |
|
|
|
81.02 |
|
|
|
0.3 |
% |
|
|
|
|
|
|
|
|
|
171,723 |
|
|
|
128,769 |
|
|
|
13,183 |
|
|
|
102.38 |
|
|
|
2.0 |
% |
|
|
|
|
|
|
PGRE 的份额 |
|
|||||||||||||
行业多元化: |
平方英尺 |
|
|
占用百分比 |
|
|
按年计算 |
|
|
% 的 |
|
|||||||||
截至 2024 年 3 月 31 日 |
被占领 |
|
|
平方英尺 |
|
|
出租 (1) |
|
|
年化租金 |
|
|||||||||
|
法律服务 |
|
|
1,928,504 |
|
|
|
25.5 |
% |
|
$ |
172,618 |
|
|
|
26.1 |
% |
|||
|
科技与媒体 |
|
|
1,462,345 |
|
|
|
19.3 |
% |
|
|
124,308 |
|
|
|
18.8 |
% |
|||
|
金融服务等 |
|
|
1,124,217 |
|
|
|
14.8 |
% |
|
|
108,006 |
|
|
|
16.4 |
% |
|||
|
金融服务-商业和投资银行 |
|
|
1,246,393 |
|
|
|
16.5 |
% |
|
|
107,056 |
|
|
|
16.2 |
% |
|||
|
保险 |
|
|
400,965 |
|
|
|
5.3 |
% |
|
|
39,534 |
|
|
|
6.0 |
% |
|||
|
零售 |
|
|
160,746 |
|
|
|
2.1 |
% |
|
|
18,421 |
|
|
|
2.8 |
% |
|||
|
旅行和休闲 |
|
|
206,823 |
|
|
|
2.7 |
% |
|
|
14,654 |
|
|
|
2.2 |
% |
|||
|
消费品 |
|
|
121,732 |
|
|
|
1.6 |
% |
|
|
10,475 |
|
|
|
1.6 |
% |
|||
|
其他专业服务 |
|
|
111,420 |
|
|
|
1.5 |
% |
|
|
10,272 |
|
|
|
1.6 |
% |
|||
|
其他 |
|
|
813,602 |
|
|
|
10.7 |
% |
|
|
54,636 |
|
|
|
8.3 |
% |
- 36 -
|
|
租赁活动 (1) |
(未经审计)
|
|
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
截至2024年3月31日的三个月 |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
租赁总平方英尺 |
276,717 (2) |
|
|
|
117,004 |
|
|
159,713 (2) |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PGRE 在总租赁平方英尺中所占的份额: |
|
|
170,522 |
|
|
|
109,520 |
|
|
|
61,002 |
|
|
|||
初始租金 (3) |
|
$ 68.82 |
|
|
$ 69.27 |
|
|
$ 68.00 |
|
|
||||||
加权平均租赁期限(以年为单位) |
|
|
7.9 |
|
|
|
11.4 |
|
|
|
1.8 |
|
|
|||
租户改善和租赁佣金: |
|
|
|
|
|
|
|
|
|
|
||||||
每平方英尺 |
|
$ 83.49 |
|
|
$ 127.03 |
|
|
$ 5.32 |
|
|
||||||
每年每平方英尺 |
|
$ 10.53 |
|
|
$ 11.17 |
|
|
$ 3.04 |
|
|
||||||
初始租金的百分比 |
|
15.3% |
|
|
16.1% |
|
|
4.5% |
|
|
||||||
租金优惠: |
|
|
|
|
|
|
|
|
|
|
||||||
平均免费租期(以月为单位) |
|
|
0.8 |
|
|
|
1.3 |
|
|
- |
|
|
||||
每年的平均免租期(以月为单位) |
|
|
0.1 |
|
|
|
0.1 |
|
|
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
第二代空间:(3) |
|
|
|
|
|
|
|
|
|
|
||||||
平方英尺 |
|
|
94,975 |
|
|
|
33,973 |
|
|
|
61,002 |
|
|
|||
现金基础: |
|
|
|
|
|
|
|
|
|
|
||||||
初始租金 (3) |
|
$ 68.41 |
|
|
$ 69.15 |
|
|
$ 68.00 |
|
|
||||||
先前上涨的租金 (3) |
|
$ 71.32 |
|
|
$ 69.24 |
|
|
$ 72.48 |
|
|
||||||
百分比下降 |
|
(4.1%) |
|
|
(0.1%) |
|
|
(6.2%) |
|
|
||||||
公认会计原则基础: |
|
|
|
|
|
|
|
|
|
|
||||||
直线租金 |
|
$ 66.59 |
|
|
$ 64.20 |
|
|
$ 67.91 |
|
|
||||||
之前的直线租金 |
|
$ 80.89 (4) |
|
|
$ 64.50 |
|
|
$ 90.02 (4) |
|
|
||||||
百分比下降 |
|
(17.7%) (4) |
|
|
(0.5%) |
|
|
(24.6%) (4) |
|
|
- 37 -
|
|
租约到期 — 总投资组合 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
总计 |
|
|
PGRE 的份额 |
|
|||||||||||||||
的年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金 (1) |
|
|
的百分比 |
|
||||||||||
租约到期 (2) |
|
|
即将到期的租约 |
|
|
即将到期的租约 |
|
|
金额 |
|
|
每平方英尺 (3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月 |
|
|
|
8,899 |
|
|
|
6,189 |
|
|
$ |
797 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2Q 2024 |
|
|
|
354,123 |
|
|
|
329,134 |
|
|
|
29,853 |
|
|
|
90.79 |
|
|
|
4.5 |
% |
|
|
3Q 2024 |
|
|
|
134,685 |
|
|
|
114,729 |
|
|
|
10,697 |
|
|
|
93.30 |
|
|
|
1.6 |
% |
|
|
4Q 2024 |
|
|
|
136,117 |
|
|
|
118,533 |
|
|
|
8,922 |
|
|
|
75.29 |
|
|
|
1.3 |
% |
|
|
2024 年总计 |
|
|
|
624,925 |
|
|
|
562,396 |
|
|
|
49,472 |
|
|
|
88.03 |
|
|
|
7.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2025 |
|
|
|
178,904 |
|
|
|
153,149 |
|
|
|
13,475 |
|
|
|
88.25 |
|
|
|
2.0 |
% |
|
|
剩余 2025 |
|
|
|
1,252,436 |
|
|
|
874,949 |
|
|
|
81,579 |
|
|
|
93.16 |
|
|
|
12.2 |
% |
|
|
总计 2025 |
|
|
|
1,431,340 |
|
|
|
1,028,098 |
|
|
|
95,054 |
|
|
|
92.43 |
|
|
|
14.2 |
% |
|
|
|
2026 |
|
|
|
1,529,279 |
|
|
|
1,018,257 |
|
|
|
91,752 |
|
|
|
87.78 |
|
|
|
13.7 |
% |
|
|
2027 |
|
|
|
318,999 |
|
|
|
239,083 |
|
|
|
22,096 |
|
|
|
92.07 |
|
|
|
3.3 |
% |
|
|
2028 |
|
|
|
361,089 |
|
|
|
265,211 |
|
|
|
22,266 |
|
|
|
84.04 |
|
|
|
3.3 |
% |
|
此后 |
|
|
|
5,407,793 |
|
|
|
4,597,628 |
|
|
|
387,829 |
|
|
|
87.66 |
|
|
|
58.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
不包括非核心资产的总投资组合 (4): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
总计 |
|
|
PGRE 的份额 |
|
|||||||||||||||
的年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金 (1) |
|
|
的百分比 |
|
||||||||||
租约到期 (2) |
|
|
即将到期的租约 |
|
|
即将到期的租约 |
|
|
金额 |
|
|
每平方英尺 (3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月 |
|
|
|
6,831 |
|
|
|
4,987 |
|
|
$ |
716 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2Q 2024 |
|
|
|
307,868 |
|
|
|
298,249 |
|
|
|
27,076 |
|
|
|
90.78 |
|
|
|
4.2 |
% |
|
|
3Q 2024 |
|
|
|
128,355 |
|
|
|
110,488 |
|
|
|
10,296 |
|
|
|
93.25 |
|
|
|
1.6 |
% |
|
|
4Q 2024 |
|
|
|
106,974 |
|
|
|
101,403 |
|
|
|
7,307 |
|
|
|
72.08 |
|
|
|
1.1 |
% |
|
|
2024 年总计 |
|
|
|
543,197 |
|
|
|
510,140 |
|
|
|
44,679 |
|
|
|
87.59 |
|
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2025 |
|
|
|
134,589 |
|
|
|
130,097 |
|
|
|
11,282 |
|
|
|
86.83 |
|
|
|
1.8 |
% |
|
|
剩余 2025 |
|
|
|
1,226,388 |
|
|
|
857,497 |
|
|
|
80,125 |
|
|
|
93.37 |
|
|
|
12.5 |
% |
|
|
总计 2025 |
|
|
|
1,360,977 |
|
|
|
987,594 |
|
|
|
91,407 |
|
|
|
92.51 |
|
|
|
14.3 |
% |
|
|
|
2026 |
|
|
|
1,458,209 |
|
|
|
970,640 |
|
|
|
86,994 |
|
|
|
87.22 |
|
|
|
13.6 |
% |
|
|
2027 |
|
|
|
259,568 |
|
|
|
206,352 |
|
|
|
18,772 |
|
|
|
90.55 |
|
|
|
2.9 |
% |
|
|
2028 |
|
|
|
180,619 |
|
|
|
147,180 |
|
|
|
11,902 |
|
|
|
80.95 |
|
|
|
1.9 |
% |
|
此后 |
|
|
|
5,332,346 |
|
|
|
4,556,154 |
|
|
|
384,455 |
|
|
|
87.72 |
|
|
|
60.3 |
% |
- 38 -
|
|
租约到期—纽约 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
总计 |
|
|
PGRE 的份额 |
|
|||||||||||||||
的年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金 (1) |
|
|
的百分比 |
|
||||||||||
租约到期 (2) |
|
|
即将到期的租约 |
|
|
即将到期的租约 |
|
|
金额 |
|
|
每平方英尺 (3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月 |
|
|
|
2,596 |
|
|
|
2,421 |
|
|
$ |
510 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2Q 2024 |
|
|
|
280,031 |
|
|
|
274,960 |
|
|
|
24,640 |
|
|
|
89.59 |
|
|
|
5.1 |
% |
|
|
3Q 2024 |
|
|
|
106,517 |
|
|
|
99,788 |
|
|
|
8,865 |
|
|
|
88.92 |
|
|
|
1.8 |
% |
|
|
4Q 2024 |
|
|
|
106,682 |
|
|
|
101,260 |
|
|
|
7,294 |
|
|
|
72.04 |
|
|
|
1.5 |
% |
|
|
2024 年总计 |
|
|
|
493,230 |
|
|
|
476,008 |
|
|
|
40,799 |
|
|
|
85.71 |
|
|
|
8.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2025 |
|
|
|
43,791 |
|
|
|
41,496 |
|
|
|
3,100 |
|
|
|
74.71 |
|
|
|
0.6 |
% |
|
|
剩余 2025 |
|
|
|
407,350 |
|
|
|
354,062 |
|
|
|
33,686 |
|
|
|
95.12 |
|
|
|
7.0 |
% |
|
|
总计 2025 |
|
|
|
451,141 |
|
|
|
395,558 |
|
|
|
36,786 |
|
|
|
92.97 |
|
|
|
7.6 |
% |
|
|
|
2026 |
|
|
|
682,621 |
|
|
|
617,728 |
|
|
|
50,951 |
|
|
|
78.58 |
|
|
|
10.5 |
% |
|
|
2027 |
|
|
|
180,044 |
|
|
|
161,692 |
|
|
|
14,081 |
|
|
|
86.54 |
|
|
|
2.9 |
% |
|
|
2028 |
|
|
|
118,584 |
|
|
|
98,024 |
|
|
|
7,536 |
|
|
|
76.71 |
|
|
|
1.6 |
% |
|
此后 |
|
|
|
4,372,427 |
|
|
|
4,090,234 |
|
|
|
333,245 |
|
|
|
85.01 |
|
|
|
68.9 |
% |
- 39 -
|
|
租约到期—旧金山 |
(未经审计,以千计,平方英尺和每平方英尺金额除外)
|
|
|
|
总计 |
|
|
PGRE 的份额 |
|
|||||||||||||||
的年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金 (1) |
|
|
的百分比 |
|
||||||||||
租约到期 (2) |
|
|
即将到期的租约 |
|
|
即将到期的租约 |
|
|
金额 |
|
|
每平方英尺 (3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月 |
|
|
|
6,303 |
|
|
|
3,768 |
|
|
$ |
287 |
|
|
$ |
- |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2Q 2024 |
|
|
|
74,092 |
|
|
|
54,174 |
|
|
|
5,213 |
|
|
|
97.00 |
|
|
|
2.8 |
% |
|
|
3Q 2024 |
|
|
|
28,168 |
|
|
|
14,941 |
|
|
|
1,832 |
|
|
|
122.42 |
|
|
|
1.0 |
% |
|
|
4Q 2024 |
|
|
|
29,435 |
|
|
|
17,273 |
|
|
|
1,628 |
|
|
|
94.41 |
|
|
|
0.9 |
% |
|
|
2024 年总计 |
|
|
|
131,695 |
|
|
|
86,388 |
|
|
|
8,673 |
|
|
|
100.92 |
|
|
|
4.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2025 |
|
|
|
135,113 |
|
|
|
111,653 |
|
|
|
10,375 |
|
|
|
93.31 |
|
|
|
5.6 |
% |
|
|
剩余 2025 |
|
|
|
845,086 |
|
|
|
520,887 |
|
|
|
47,893 |
|
|
|
91.82 |
|
|
|
25.8 |
% |
|
|
总计 2025 |
|
|
|
980,199 |
|
|
|
632,540 |
|
|
|
58,268 |
|
|
|
92.09 |
|
|
|
31.4 |
% |
|
|
|
2026 |
|
|
|
846,658 |
|
|
|
400,529 |
|
|
|
40,801 |
|
|
|
101.83 |
|
|
|
22.0 |
% |
|
|
2027 |
|
|
|
138,955 |
|
|
|
77,391 |
|
|
|
8,015 |
|
|
|
103.42 |
|
|
|
4.3 |
% |
|
|
2028 |
|
|
|
242,505 |
|
|
|
167,187 |
|
|
|
14,730 |
|
|
|
88.35 |
|
|
|
8.0 |
% |
|
此后 |
|
|
|
1,035,366 |
|
|
|
507,394 |
|
|
|
54,584 |
|
|
|
107.66 |
|
|
|
29.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
旧金山不包括非核心资产 (4): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
总计 |
|
|
PGRE 的份额 |
|
|||||||||||||||
的年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金 (1) |
|
|
的百分比 |
|
||||||||||
租约到期 (2) |
|
|
即将到期的租约 |
|
|
即将到期的租约 |
|
|
金额 |
|
|
每平方英尺 (3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月 |
|
|
|
4,235 |
|
|
|
2,566 |
|
|
$ |
206 |
|
|
$ |
- |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2Q 2024 |
|
|
|
27,837 |
|
|
|
23,289 |
|
|
|
2,436 |
|
|
|
105.16 |
|
|
|
1.6 |
% |
|
|
3Q 2024 |
|
|
|
21,838 |
|
|
|
10,700 |
|
|
|
1,431 |
|
|
|
133.43 |
|
|
|
0.9 |
% |
|
|
4Q 2024 |
|
|
|
292 |
|
|
|
143 |
|
|
|
13 |
|
|
|
117.49 |
|
|
|
- |
|
|
|
2024 年总计 |
|
|
|
49,967 |
|
|
|
34,132 |
|
|
|
3,880 |
|
|
|
114.18 |
|
|
|
2.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2025 |
|
|
|
90,798 |
|
|
|
88,601 |
|
|
|
8,182 |
|
|
|
92.52 |
|
|
|
5.3 |
% |
|
|
剩余 2025 |
|
|
|
819,038 |
|
|
|
503,435 |
|
|
|
46,439 |
|
|
|
92.14 |
|
|
|
29.9 |
% |
|
|
总计 2025 |
|
|
|
909,836 |
|
|
|
592,036 |
|
|
|
54,621 |
|
|
|
92.19 |
|
|
|
35.2 |
% |
|
|
|
2026 |
|
|
|
775,588 |
|
|
|
352,912 |
|
|
|
36,043 |
|
|
|
102.20 |
|
|
|
23.3 |
% |
|
|
2027 |
|
|
|
79,524 |
|
|
|
44,660 |
|
|
|
4,691 |
|
|
|
104.85 |
|
|
|
3.0 |
% |
|
|
2028 |
|
|
|
62,035 |
|
|
|
49,156 |
|
|
|
4,366 |
|
|
|
89.50 |
|
|
|
2.9 |
% |
|
此后 |
|
|
|
959,919 |
|
|
|
465,920 |
|
|
|
51,210 |
|
|
|
110.02 |
|
|
|
33.0 |
% |
- 40 -
|
|
现金基础资本支出 |
(1)
(未经审计,以千计)
|
|
|
截至2024年3月31日的三个月 |
|
|||||||||||||
|
|
|
总计 (1) |
|
|
纽约 |
|
|
旧金山 (1) |
|
|
其他 |
|
||||
资本支出(包括我们在未合并合资企业中的份额):(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
10,944 |
|
|
$ |
8,441 |
|
|
$ |
2,478 |
|
|
$ |
25 |
|
|
第二代租户改进 |
|
|
24,621 |
|
|
|
19,267 |
|
|
|
5,354 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
749 |
|
|
|
743 |
|
|
|
6 |
|
|
|
- |
|
|
资本支出总额 |
|
|
36,314 |
|
|
|
28,451 |
|
|
|
7,838 |
|
|
|
25 |
|
|
归属于合并合资企业非控股权益的金额 |
|
|
(4,463 |
) |
|
|
(190 |
) |
|
|
(4,273 |
) |
|
|
- |
|
|
PGRE 在总资本支出中所占的份额 |
|
$ |
31,851 |
|
|
$ |
28,261 |
|
|
$ |
3,565 |
|
|
$ |
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建支出(包括我们在未合并合资企业中所占的份额):(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
派拉蒙俱乐部 |
|
$ |
4,208 |
|
|
$ |
4,208 |
|
|
$ |
- |
|
|
$ |
- |
|
|
其他 |
|
|
37 |
|
|
|
37 |
|
|
|
- |
|
|
|
- |
|
|
重建支出总额 |
|
|
4,245 |
|
|
|
4,245 |
|
|
|
- |
|
|
|
- |
|
|
归属于合并合资企业非控股权益的金额 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
PGRE 在重建支出总额中所占的份额 |
|
$ |
4,245 |
|
|
$ |
4,245 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
截至2023年3月31日的三个月 |
|
|||||||||||||
|
|
|
总计 |
|
|
纽约 |
|
|
旧金山 |
|
|
其他 |
|
||||
资本支出(包括我们在未合并合资企业中的份额):(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
维护资产的支出 |
|
$ |
5,662 |
|
|
$ |
3,504 |
|
|
$ |
1,653 |
|
|
$ |
505 |
|
|
第二代租户改进 |
|
|
10,828 |
|
|
|
2,763 |
|
|
|
8,065 |
|
|
|
- |
|
|
第二代租赁佣金 |
|
|
1,710 |
|
|
|
556 |
|
|
|
1,154 |
|
|
|
- |
|
|
资本支出总额 |
|
|
18,200 |
|
|
|
6,823 |
|
|
|
10,872 |
|
|
|
505 |
|
|
归属于合并合资企业非控股权益的金额 |
|
|
(5,433 |
) |
|
|
(220 |
) |
|
|
(5,213 |
) |
|
|
- |
|
|
PGRE 在总资本支出中所占的份额 |
|
$ |
12,767 |
|
|
$ |
6,603 |
|
|
$ |
5,659 |
|
|
$ |
505 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建支出(包括我们在未合并合资企业中所占的份额):(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
派拉蒙俱乐部 |
|
$ |
2,655 |
|
|
$ |
2,655 |
|
|
$ |
- |
|
|
$ |
- |
|
|
其他 |
|
|
463 |
|
|
|
463 |
|
|
|
- |
|
|
|
- |
|
|
重建支出总额 |
|
|
3,118 |
|
|
|
3,118 |
|
|
|
- |
|
|
|
- |
|
|
归属于合并合资企业非控股权益的金额 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
PGRE 在重建支出总额中所占的份额 |
|
$ |
3,118 |
|
|
$ |
3,118 |
|
|
$ |
- |
|
|
$ |
- |
|
- 41 -
|
|
研究报道 (1) |
(1)
卡米尔·邦内尔 |
|
托马斯·凯瑟伍德 |
史蒂夫·萨克瓦 |
|
美国银行美林证券 |
BTIG |
Evercore IS |
||
(416) 369-2140 |
(212) 738-6140 |
(212) 446-9462 |
||
camille.bonnel@bofa.com |
tcatherwood@btig.com |
steve.sakwa@evercoreisi.com |
||
|
|
|
||
迪伦·布尔津斯基 |
|
维克拉姆·马尔霍特拉 |
罗纳德·卡姆德姆 |
|
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 |
||
dburzinski@greenstreet.com |
vikram.malhotra@mizuhogroup.com |
ronald.kamdem@morganstanley.com |
||
|
|
|
||
布莱恩·赫克 |
|
安德鲁·罗西瓦赫 |
|
|
富国银行 |
沃尔夫研究 |
|
|
|
(443) 263-6529 |
(646) 582-9250 |
|
|
|
blaine.heck@wellsfargo.com |
arosivach@wolferesearch.com |
|
|
- 42 -
|
|
定义 |
我们在本补充运营和财务数据报告中使用并列出了各种非公认会计准则指标。下一节包含这些措施的定义,描述了我们对它们的使用,并提供了有关我们为何认为它们有意义的信息。其他房地产公司可能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介绍可能无法与其他房地产公司进行比较。这些非公认会计准则指标不应被视为根据公认会计原则提供的财务信息的替代品,只能与财务信息一起考虑,并作为其补充。在2024年第一季度,我们更新了归属于普通股股东的核心FFO、归属于普通股股东的FAD、调整后的息税折旧摊销前利润、NOI和现金NOI的列报,以排除市场中心和萨特街111号的影响,我们将其指定为非核心资产。因此,我们重新编制了所有前期的列报方式,以反映这一变化。
运营资金(“FFO”)是衡量我们业绩的补充指标。FFO是根据全国房地产投资信托协会(“Nareit”)采用的定义列报的。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产生的收益或损失,包括我们在未合并合资企业此类调整中所占的份额。房地产行业通常使用FFO来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,并隐含地假设房地产的价值会随着时间的推移而出现可预见的下降,而不是根据现有市场条件波动。FFO 并不旨在衡量现金流或流动性。我们列报归属于普通股股东的FFO,即公司在FFO中的份额,扣除归属于非控股权益的金额。
运营核心资金(“核心FFO”)是衡量我们经营业绩的另一种指标,它调整了某些其他项目的FFO,我们认为这些项目可以增强我们不同时期的FFO的可比性。核心FFO(如果适用)不包括某些项目的影响,包括交易相关成本、房地产相关基金投资的已实现和未实现收益或亏损、利率互换的未实现收益或亏损、遣散费、提前清偿债务的收益或损失以及其他非核心调整,以反映我们房地产投资组合和运营的核心FFO。在未来,我们还可能将我们认为可能有助于投资者比较业绩的其他项目排除在Core FFO之外。Core FFO 并不旨在衡量现金流或流动性。我们列报归属于普通股股东的核心FFO,即公司在核心FFO中的份额,扣除归属于非控股权益的金额。
可供分配的资金(“FAD”)是衡量我们经营业绩的补充指标,计算方法是根据以下因素调整的核心 FFO:(i)维护资产的资本支出,(ii)第二代租赁产生的租户改善和租赁佣金,(iii)直线租金调整,(iv)高于和低于市场水平的租赁的摊销,(v)股票薪酬支出的摊销以及(vi)递延的摊销融资成本。房地产行业通常使用FAD以及经营活动产生的现金流来衡量运营中产生现金的能力,以及为现金需求提供资金和向股东进行分配的能力。FAD提供的有关我们经营业绩的信息,这些信息本来是无法获得的,对于投资者和分析师评估我们的经营业绩非常有用。此外,尽管FAD不打算作为流动性衡量标准,因为它没有根据营运资金的变化进行调整,但我们认为FAD可能会为投资者和分析师提供有用的补充信息,说明我们从运营中获得现金的能力以及向股东进行分配的能力。此外,我们认为,投资者和分析师经常使用FAD来评估我们作为房地产投资信托基金的表现。我们列报归属于普通股股东的FAD,即公司在FAD中的份额,扣除归属于非控股权益的金额。FAD派息率的计算方法是将普通股申报的股息除以归属于普通股股东的FAD。
房地产扣除利息、税项、折旧和摊销前的收益(“EbitDare”)是衡量我们经营业绩的补充指标。息税折旧摊销前利润是根据纳雷特采用的定义列报的。Nareit将EbitDare定义为经过调整的GAAP净收益(亏损),不包括利息支出、所得税、折旧和摊销费用、折旧房地产资产销售的净收益和折旧房地产的减值损失,包括我们在未合并合资企业此类调整中所占的份额。EbitDare提供的有关我们经营业绩的信息,这些信息本来是无法获得的,可能有助于投资者评估我们承担和偿还债务的能力。不应将息税折旧摊销前利润视为我们财务业绩的指标或衡量我们现金流或流动性的指标。我们还公布了PGRE在息税折旧摊销前利润中的份额,即根据我们在标的资产中的所有权百分比,我们在合并和未合并的合资企业产生的息税折旧摊销前利润中所占的份额。
- 43 -
|
|
定义-续 |
调整后的息税折旧摊销前利润是一项补充指标,通过调整息税折旧摊销前利率来计算,以消除我们的房地产相关基金的业绩、未实现的利率互换损益、交易相关成本、提前清偿债务的收益或损失以及可能因时期而异的某些其他项目的影响。调整后的息税折旧摊销前利润提高了不同时期息税折旧摊销前利润的可比性。在未来,我们还可能从调整后的息税折旧摊销前利润中排除其他我们认为可能有助于投资者比较业绩的项目。我们还列报了PGRE在调整后息税折旧摊销前利润中所占的份额,即根据我们在标的资产中的所有权百分比,我们在合并和未合并的合资企业产生的调整后息税折旧摊销前利润中所占的份额。
净营业收入(“NOI”)用于衡量我们物业的经营业绩。NOI 由租金收入(包括物业租金、租户报销和租约终止收入)和某些其他与房地产相关的收入减去运营支出(包括清洁、安保、维修和保养、公用事业、物业管理和房地产税等房地产相关费用)组成。我们还提供扣除NOI、直线租金调整以及高于市场和低于市场价格的租赁摊销的现金NOI,包括我们在未合并合资企业此类调整中所占的份额。此外,根据我们在标的资产中的所有权百分比,我们还提供PGRE在NOI中的份额和Cash NOI(代表我们在NOI中的份额)以及合并和未合并合资企业的现金NOI。我们在内部使用NOI和Cash NOI作为业绩衡量标准,并认为它们为投资者提供了有关我们的财务状况和经营业绩的有用信息,因为它们仅反映了房地产层面产生的收入和支出项目。
Same Store NOI用于衡量我们在纽约和旧金山投资组合中在本期和前一报告期内以类似方式拥有的物业的运营业绩,并代表根据我们在标的资产中的所有权百分比来自合并和未合并合资企业的同店净投资回报。Same Store NOI还不包括租赁终止收入、运营租赁产生的应收账款减值以及可能因时期而异的某些其他项目。我们还提供同店现金净值,其中不包括非现金项目的影响,例如直线租金调整以及高于和低于市场价格的租赁的摊销。
根据我们在标的资产中的所有权百分比,PGRE的总负债份额代表我们在合并和未合并合资企业的债务中所占的份额。我们认为,PGRE占总债务的份额为投资者提供了有关我们财务状况的有用信息,因为它包括我们在未合并合资企业中的债务份额,不包括非控股权益在合并合资企业中归属于合作伙伴的债务份额。
根据我们在标的资产中的所有权百分比,PGRE的现金及现金等价物和限制性现金份额代表我们在合并和未合并合资企业的现金和现金等价物以及限制性现金中所占的份额。
PGRE的净负债份额是通过从PGRE的总负债份额中减去PGRE的现金和现金等价物以及限制性现金的份额来计算的。PGRE在净负债占年化调整后息税折旧摊销前利润中所占份额的计算方法是将PGRE的净负债份额除以PGRE在年化调整后息税折旧摊销前利润中所占份额。
年化租金是指期末月度基本租金加上根据租赁条款上涨的费用乘以12。
租赁百分比表示租赁平方英尺的百分比,包括尚未开始的已签订租约。
Same Store Leased百分比表示我们在本期和前一报告期内以类似方式拥有的房产的租赁平方英尺的百分比,包括尚未开始的已签署的租约。
已占用百分比表示我们根据公认会计原则开始获得租金收入的空间百分比。
初始租金代表每平方英尺的加权平均现金基础起租金,不包括免费租金或定期增加的租金。
先前上涨的租金表示到期时每平方英尺的加权平均现金基础租金(包括报销额)。
第二代空间是指在当期(i)在原定到期之前租赁的空间,或(ii)空置不到十二个月的空间。
资本支出包括资产维护支出、租户改善补贴和租赁佣金。维护资产的支出包括维持当前收入的资本支出。第二代租户改善和租赁委员会代表租户改善和租赁第二代空间产生的租赁佣金。第一代租赁成本和其他资本支出包括收购时计划的在收购当年和随后两年内完成的资本支出,以及租户改善和空置超过十二个月的租赁空间的租赁佣金。重建支出包括与开发房产相关的硬成本和软成本,以使其为预期用途做好准备。
- 44 -