展品99.2
|
|
前瞻性陳述 |
這些補充信息包含符合聯邦證券法的前瞻性陳述。您可以通過使用與歷史事件無關的“假設”、“相信”、“估計”、“預期”、“指導”、“打算”、“計劃”、“計劃”和類似的表述來識別這些陳述。您在解釋和依賴前瞻性陳述時應謹慎行事,因為它們涉及已知和未知的風險、不確定因素和其他因素,在某些情況下,這些因素是我們無法控制的,可能會對實際結果、業績或成就產生重大影響。這些因素包括但不限於,冠狀病毒2019年(新冠肺炎)全球大流行對美國、地區和全球經濟以及我們的租户的財務狀況和經營結果的負面影響;以有利條件簽訂新租約或續簽租約的能力;對租户財務狀況的依賴;寫字樓房地產行業的趨勢,包括遠程辦公、靈活的工作時間、開放的工作場所和電話會議;房地產開發、收購和處置活動的不確定性;有效整合收購的能力;利率的波動以及融資的成本和可用性;我們的合資夥伴履行義務的能力;本地、國內及國際經濟和市場狀況的影響,以及通脹和利率上升對這些市場狀況的影響;收購、處置和可能的減值費用對我們經營業績的影響;監管變化, 包括税收法律和法規的變化;以及其他風險和不確定性,在我們提交給美國證券交易委員會的文件中不時詳細説明。我們沒有義務更新或修改任何前瞻性陳述,無論是由於新信息、未來事件或其他原因。 |
|
- 2 -
|
|
目錄 |
|
|
頁面 |
|
|
公司簡介 |
4 |
|
|
|
|
|
|
研究報道 |
5 |
|
|
|
|
|
|
精選財務信息 |
|
|
|
|
導向 |
6 |
|
|
財務亮點 |
7 |
|
|
合併資產負債表 |
8 |
|
|
合併損益表 |
9 |
|
|
選擇損益表數據 |
10 |
|
|
營運資金(“FFO”) |
11 |
|
|
可供分配的資金(FAD) |
12 |
|
|
房地產未計利息、税項、折舊及攤銷之利潤(“EBITDARE”) |
13 |
|
|
淨營業收入(“NOI”) |
14 - 16 |
|
|
相同的商店結果 |
17 - 20 |
|
|
合併的合資企業和基金 |
21 - 26 |
|
|
未合併的合資企業 |
27 - 32 |
|
|
資本結構 |
33 |
|
|
債務分析 |
34 |
|
|
債務到期日 |
35 |
|
|
|
|
|
選定的屬性數據 |
|
|
|
|
投資組合摘要 |
36 - 37 |
|
|
同一商店的租賃佔有率 |
38 - 39 |
|
|
頂級租户和行業多元化 |
40 |
|
|
租賃活動 |
41 - 42 |
|
|
租約期滿 |
43 - 45 |
|
|
收付實現制資本支出 |
46 - 47 |
|
|
|
|
|
|
|
|
|
定義 |
48 - 49 |
- 3 -
|
|
公司簡介 |
派拉蒙集團公司(“派拉蒙”或“公司”)是一家完全集成的房地產投資信託公司,擁有、運營、管理、收購和重新開發位於紐約和舊金山選定的中央商務區子市場的高質量A級寫字樓物業。派拉蒙專注於通過利用其資產的搶手位置和成熟的物業管理能力來吸引和留住高質量的租户,從而實現其投資組合價值的最大化。 |
|
管理
阿爾伯特·貝勒 |
董事長、首席執行官、總裁 |
威爾伯·帕斯 |
首席運營官、首席財務官兼財務主管 |
彼得·布林德利 |
常務副祕書長總裁,房地產業主管 |
蓋奇·約翰遜 |
高級副總裁,總法律顧問兼祕書長 |
埃爾梅琳達·伯貝裏 |
首席會計官高級副總裁 |
董事會
阿爾伯特·貝勒 |
董事,董事會主席 |
託馬斯·阿姆布魯斯特 |
董事 |
馬丁·巴斯曼 |
董事,首席獨立董事,董事,提名和公司治理委員會主席 |
卡琳·克萊恩 |
董事 |
彼得·林曼 |
董事,審計委員會主席 |
凱瑟琳娜·奧託-伯恩斯坦 |
董事 |
馬克·帕特森 |
董事 |
齋藤仁 |
董事 |
保拉·薩特 |
董事 |
格雷格·賴特 |
薪酬委員會主席董事 |
公司信息
公司總部 |
投資者關係 |
證券交易所上市 |
交易符號 |
1633百老匯,1801套房 |
郵箱:ir@pgre.com |
紐約證券交易所 |
PGRE |
紐約州紐約市,郵編:10019 |
(212) 492-2298 |
|
|
(212) 237-3100 |
|
|
|
- 4 -
|
|
研究報道(1) |
傑弗裏·斯佩克特 |
|
託馬斯·凱瑟伍德 |
德里克·約翰斯頓 |
美銀美林 |
BTIG |
德意志銀行 |
|
(646) 855-1363 |
(212) 738-6140 |
(904) 520-4973 |
|
郵箱:jeff.spector@bofa.com |
郵箱:tcatherwood@btig.com |
郵箱:derek.johnston@db.com |
|
|
|
|
|
史蒂夫·薩克瓦 |
Daniel·伊斯梅爾 |
維克拉姆·馬爾霍特拉 |
|
Evercore ISI |
綠街顧問 |
瑞穗證券美國公司 |
|
(212) 446-9462 |
(949) 640-8780 |
(212) 282-3827 |
|
郵箱:steve.sakwa@evercoreisi.com |
郵箱:dismail@greenst.com |
郵箱:vikram.Malhotra@mizuhogroup.com |
|
|
|
|
|
羅納德·卡姆登 |
布萊恩·海克 |
安德魯·羅西瓦奇 |
|
摩根士丹利 |
富國銀行 |
沃爾夫研究 |
|
(212) 296-8319 |
(443) 263-6529 |
(646) 582-9250 |
|
郵箱:ronald.kamdem@mganstanley.com |
郵箱:blaine.hek@well sfargo.com |
郵箱:arosivach@wolferesearch.com |
- 5 -
|
|
制導 |
(未經審計,以千為單位,不包括平方英尺,百分比和每股金額)
|
|
|
|
|
|
|
|
|
|
2022年全年 |
|
|||||
(稀釋後每股金額) |
低 |
|
|
高 |
|
|||||||||||
|
|
|
|
普通股股東的估計淨收入 |
$ |
- |
|
|
$ |
0.02 |
|
|||||
|
|
|
|
我們在房地產折舊和攤銷中的份額 |
|
0.96 |
|
|
|
0.96 |
|
|||||
|
|
|
|
估計核心FFO(1)(2) |
$ |
0.96 |
|
|
$ |
0.98 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
運營假設: |
|
|
|
|
|
|||||||||
|
|
|
租賃活動(平方英尺) |
|
825,000 |
|
|
|
1,025,000 |
|
||||||
|
|
|
年末PGRE在同一家商店的租賃份額為%(2) |
|
91.2 |
% |
|
|
91.6 |
% |
||||||
|
|
|
PGRE在同一門店現金NOI中的份額增加(2) |
|
1.5 |
% |
|
|
2.5 |
% |
||||||
|
|
|
PGRE在同店NOI中的份額增加(2) |
|
3.5 |
% |
|
|
4.5 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
財務假設(按股計算): |
|
|
|
|
|
|||||||||
|
|
|
估計淨收入 |
$ |
- |
|
|
$ |
6,000 |
|
||||||
|
|
|
|
折舊及攤銷 |
|
230,000 |
|
|
|
230,000 |
|
|||||
|
|
|
|
一般和行政費用 |
|
60,500 |
|
|
|
59,500 |
|
|||||
|
|
|
|
利息和債務支出,包括遞延融資成本的攤銷 |
|
135,500 |
|
|
|
134,500 |
|
|||||
|
|
|
|
扣除所得税後的手續費收入 |
|
(30,500 |
) |
|
|
(31,500 |
) |
|||||
|
|
|
噪聲(2) |
|
395,500 |
|
|
|
398,500 |
|
||||||
|
|
|
|
直線租金調整和高於和低於市場的租賃收入,淨額 |
|
(13,500 |
) |
|
|
(14,500 |
) |
|||||
|
|
|
現金NOI(2) |
$ |
382,000 |
|
|
$ |
384,000 |
|
- 6 -
|
|
金融亮點 |
(未經審計,以千計,每股金額除外)
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
||||||||||||||
選定的財務數據 |
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|||||||
|
普通股股東應佔淨(虧損)收入 |
$ |
(1,537 |
) |
|
$ |
(2,055 |
) |
|
$ |
(360 |
) |
|
$ |
1,474 |
|
|
$ |
(21,576 |
) |
||
|
|
每股-基本和稀釋後 |
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.00 |
) |
|
$ |
0.01 |
|
|
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
普通股股東的核心FFO(1) |
$ |
54,249 |
|
|
$ |
50,069 |
|
|
$ |
53,633 |
|
|
$ |
162,460 |
|
|
$ |
148,249 |
|
||
|
|
每股-稀釋後 |
$ |
0.24 |
|
|
$ |
0.23 |
|
|
$ |
0.24 |
|
|
$ |
0.73 |
|
|
$ |
0.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
PGRE在現金NOI中的份額(1) |
$ |
95,963 |
|
|
$ |
95,530 |
|
|
$ |
95,516 |
|
|
$ |
287,697 |
|
|
$ |
278,829 |
|
||
|
PGRE在NOI中的份額(1) |
$ |
99,488 |
|
|
$ |
95,257 |
|
|
$ |
101,518 |
|
|
$ |
296,954 |
|
|
$ |
287,262 |
|
同店現金NOI(1) |
更改百分比 |
|
|
同一家商店噪聲(1) |
更改百分比 |
|
||
截至2022年9月30日的三個月與2021年9月30日 |
|
0.4 |
% |
|
截至2022年9月30日的三個月與2021年9月30日 |
|
6.3 |
% |
截至2022年9月30日的9個月與2021年9月30日 |
|
3.2 |
% |
|
截至2022年9月30日的9個月與2021年9月30日 |
|
4.1 |
% |
投資組合統計(在PGRE Share)
|
|
|
|
自.起 |
|
|||||||||||||||||
|
|
|
|
2022年9月30日 |
|
|
June 30, 2022 |
|
|
March 31, 2022 |
|
|
2021年12月31日 |
|
|
2021年9月30日 |
|
|||||
|
租賃%(1) |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
90.6 |
% |
|
|
90.7 |
% |
|
|
90.3 |
% |
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 |
|
||
September 30, 2022 vs. June 30, 2022 |
|
- |
% |
|
2022年9月30日與2021年9月30日 |
|
1.2 |
% |
2022年9月30日與2021年12月31日 |
|
0.8 |
% |
|
|
|
|
公共共享數據
|
|
|
|
截至三個月 |
|
|||||||||||||||||
|
股價: |
|
2022年9月30日 |
|
|
June 30, 2022 |
|
|
March 31, 2022 |
|
|
2021年12月31日 |
|
|
2021年9月30日 |
|
||||||
|
|
高 |
|
$ |
7.95 |
|
|
$ |
11.04 |
|
|
$ |
11.54 |
|
|
$ |
9.53 |
|
|
$ |
10.32 |
|
|
|
低 |
|
$ |
6.00 |
|
|
$ |
7.08 |
|
|
$ |
8.22 |
|
|
$ |
7.79 |
|
|
$ |
8.35 |
|
|
|
結賬(期末) |
|
$ |
6.23 |
|
|
$ |
7.23 |
|
|
$ |
10.91 |
|
|
$ |
8.34 |
|
|
$ |
8.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
每股普通股股息 |
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
$ |
0.0775 |
|
|
$ |
0.07 |
|
|
$ |
0.07 |
|
|
|
普通股年化股息 |
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
$ |
0.31 |
|
|
$ |
0.28 |
|
|
$ |
0.28 |
|
|
|
股息率(收盤價) |
|
|
5.0 |
% |
|
|
4.3 |
% |
|
|
2.8 |
% |
|
|
3.4 |
% |
|
|
3.1 |
% |
- 7 -
|
|
合併資產負債表 |
(未經審計,以千計)
|
|
|
|
|
|
|
|
2022年9月30日 |
|
|
2021年12月31日 |
|
||
資產: |
|
|
|
|
|
|||||||||
|
房地產,按成本價計算: |
|
|
|
|
|
||||||||
|
|
土地 |
$ |
1,966,237 |
|
|
$ |
1,966,237 |
|
|||||
|
|
建築物和改善措施 |
|
6,152,652 |
|
|
|
6,061,824 |
|
|||||
|
|
|
|
|
|
|
|
|
8,118,889 |
|
|
|
8,028,061 |
|
|
|
累計折舊和攤銷 |
|
(1,248,059 |
) |
|
|
(1,112,977 |
) |
|||||
|
房地產,淨值 |
|
6,870,830 |
|
|
|
6,915,084 |
|
||||||
|
現金和現金等價物 |
|
469,398 |
|
|
|
524,900 |
|
||||||
|
受限現金 |
|
40,456 |
|
|
|
4,766 |
|
||||||
|
對未合併的合資企業的投資 |
|
428,785 |
|
|
|
408,096 |
|
||||||
|
投資於未合併的房地產基金 |
|
14,558 |
|
|
|
11,421 |
|
||||||
|
應收賬款和其他應收款 |
|
19,865 |
|
|
|
15,582 |
|
||||||
|
遞延應收租金 |
|
340,540 |
|
|
|
332,735 |
|
||||||
|
遞延費用,淨額 |
|
123,864 |
|
|
|
122,177 |
|
||||||
|
無形資產,淨額 |
|
97,371 |
|
|
|
119,413 |
|
||||||
|
其他資產 |
|
90,813 |
|
|
|
40,388 |
|
||||||
總資產 |
$ |
8,496,480 |
|
|
$ |
8,494,562 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
負債: |
|
|
|
|
|
|||||||||
|
應付票據和抵押貸款淨額 |
$ |
3,839,144 |
|
|
$ |
3,835,620 |
|
||||||
|
循環信貸安排 |
|
- |
|
|
|
- |
|
||||||
|
應付賬款和應計費用 |
|
152,371 |
|
|
|
116,192 |
|
||||||
|
應付股息和分派 |
|
18,564 |
|
|
|
16,895 |
|
||||||
|
無形負債,淨額 |
|
39,037 |
|
|
|
45,328 |
|
||||||
|
其他負債 |
|
24,171 |
|
|
|
25,495 |
|
||||||
總負債 |
|
4,073,287 |
|
|
|
4,039,530 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
股本: |
|
|
|
|
|
|||||||||
|
派拉蒙集團股份有限公司股權 |
|
3,674,363 |
|
|
|
3,588,163 |
|
||||||
|
在以下方面擁有非控股權益: |
|
|
|
|
|
||||||||
|
|
合併後的合資企業 |
|
407,402 |
|
|
|
428,833 |
|
|||||
|
|
房地產綜合基金 |
|
79,248 |
|
|
|
81,925 |
|
|||||
|
|
運營夥伴關係 |
|
262,180 |
|
|
|
356,111 |
|
|||||
總股本 |
|
4,423,193 |
|
|
|
4,455,032 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
負債和權益總額 |
$ |
8,496,480 |
|
|
$ |
8,494,562 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
- 8 -
|
|
合併損益表 |
(未經審計,以千計,每股金額除外)
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
||||||||||||||
|
|
|
|
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|||||
收入: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
租金收入(1) |
$ |
179,250 |
|
|
$ |
170,851 |
|
|
$ |
177,243 |
|
|
$ |
526,415 |
|
|
$ |
518,625 |
|
||||
|
手續費及其他收入(1) |
|
7,897 |
|
|
|
8,280 |
|
|
|
8,274 |
|
|
|
29,934 |
|
|
|
23,941 |
|
||||
總收入 |
|
187,147 |
|
|
|
179,131 |
|
|
|
185,517 |
|
|
|
556,349 |
|
|
|
542,566 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
費用: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
運營中 |
|
72,845 |
|
|
|
67,131 |
|
|
|
67,814 |
|
|
|
207,320 |
|
|
|
197,821 |
|
||||
|
折舊及攤銷 |
|
58,284 |
|
|
|
57,522 |
|
|
|
57,398 |
|
|
|
171,306 |
|
|
|
175,752 |
|
||||
|
一般和行政 |
|
13,150 |
|
|
|
13,257 |
|
|
|
16,706 |
|
|
|
45,501 |
|
|
|
46,039 |
|
||||
|
交易相關成本 |
|
105 |
|
|
|
87 |
|
|
|
159 |
|
|
|
381 |
|
|
|
503 |
|
||||
總費用 |
|
144,384 |
|
|
|
137,997 |
|
|
|
142,077 |
|
|
|
424,508 |
|
|
|
420,115 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
其他收入(支出): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(虧損)未合併的合資企業的收入 |
|
(5,797 |
) |
|
|
223 |
|
|
|
(4,416 |
) |
|
|
(15,326 |
) |
|
|
(20,810 |
) |
||||
|
未合併的房地產基金收益 |
|
300 |
|
|
|
276 |
|
|
|
155 |
|
|
|
625 |
|
|
|
604 |
|
||||
|
利息和其他收入,淨額(1) |
|
1,580 |
|
|
|
138 |
|
|
|
796 |
|
|
|
2,607 |
|
|
|
2,510 |
|
||||
|
利息和債務支出(1) |
|
(36,949 |
) |
|
|
(36,266 |
) |
|
|
(35,578 |
) |
|
|
(106,804 |
) |
|
|
(105,919 |
) |
||||
所得税前收入(虧損) |
|
1,897 |
|
|
|
5,505 |
|
|
|
4,397 |
|
|
|
12,943 |
|
|
|
(1,164 |
) |
|||||
|
所得税費用 |
|
(673 |
) |
|
|
(873 |
) |
|
|
(359 |
) |
|
|
(1,559 |
) |
|
|
(2,448 |
) |
||||
淨收益(虧損) |
|
1,224 |
|
|
|
4,632 |
|
|
|
4,038 |
|
|
|
11,384 |
|
|
|
(3,612 |
) |
|||||
減去可歸因於以下項目的非控股權益的淨(收益)虧損: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
合併後的合資企業 |
|
(4,179 |
) |
|
|
(3,768 |
) |
|
|
(4,779 |
) |
|
|
(12,383 |
) |
|
|
(16,924 |
) |
||||
|
房地產綜合基金 |
|
1,309 |
|
|
|
(3,123 |
) |
|
|
352 |
|
|
|
2,677 |
|
|
|
(3,179 |
) |
||||
|
運營夥伴關係 |
|
109 |
|
|
|
204 |
|
|
|
29 |
|
|
|
(204 |
) |
|
|
2,139 |
|
||||
普通股股東應佔淨(虧損)收入 |
$ |
(1,537 |
) |
|
$ |
(2,055 |
) |
|
$ |
(360 |
) |
|
$ |
1,474 |
|
|
$ |
(21,576 |
) |
|||||
|
每股稀釋後股份 |
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.00 |
) |
|
$ |
0.01 |
|
|
$ |
(0.10 |
) |
- 9 -
|
|
選擇損益表數據 |
(未經審計,以千計)
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
|
||||||||||||||
租金收入: |
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
||||||||||
|
物業租賃 |
$ |
159,549 |
|
|
$ |
159,624 |
|
|
$ |
158,519 |
|
|
$ |
474,990 |
|
|
$ |
469,593 |
|
|
||||
|
租客報銷 |
|
15,978 |
|
|
|
12,212 |
|
|
|
12,462 |
|
|
|
40,972 |
|
|
|
33,696 |
|
|
||||
|
直線式租金調整 |
|
3,807 |
|
|
|
(1,707 |
) |
|
|
5,790 |
|
|
|
7,808 |
|
|
|
7,925 |
|
|
||||
|
高於和低於市價租賃的攤銷,淨額 |
|
(84 |
) |
|
|
722 |
|
|
|
315 |
|
|
|
589 |
|
|
|
2,335 |
|
|
||||
|
租賃終止收入 |
|
- |
|
|
|
- |
|
|
|
157 |
|
|
|
2,056 |
|
|
|
5,076 |
|
|
||||
租金總收入 |
$ |
179,250 |
|
|
$ |
170,851 |
|
|
$ |
177,243 |
|
|
$ |
526,415 |
|
|
$ |
518,625 |
|
|
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
|
||||||||||||||
費用和其他收入: |
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
||||||||||
|
資產管理 |
$ |
3,166 |
|
|
$ |
3,280 |
|
|
$ |
3,087 |
|
|
$ |
9,138 |
|
|
$ |
10,175 |
|
|
||||
|
物業管理 |
|
1,849 |
|
|
|
2,176 |
|
|
|
2,103 |
|
|
|
6,171 |
|
|
|
6,457 |
|
|
||||
|
收購、處置、租賃和其他 |
|
117 |
|
|
|
1,105 |
|
|
|
784 |
|
|
|
7,785 |
|
|
|
2,800 |
|
|
||||
|
手續費總收入 |
|
5,132 |
|
|
|
6,561 |
|
|
|
5,974 |
|
|
|
23,094 |
|
|
|
19,432 |
|
|
||||
|
其他(主要是停車收入和租户要求的服務, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
包括清潔和加班供暖和製冷) |
|
2,765 |
|
|
|
1,719 |
|
|
|
2,300 |
|
|
|
6,840 |
|
|
|
4,509 |
|
|
|||
總費用和其他收入 |
$ |
7,897 |
|
|
$ |
8,280 |
|
|
$ |
8,274 |
|
|
$ |
29,934 |
|
|
$ |
23,941 |
|
|
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
|
||||||||||||||
利息和其他收入,淨額: |
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
||||||||||
|
利息收入,淨額 |
$ |
1,580 |
|
|
$ |
221 |
|
|
$ |
796 |
|
|
$ |
2,607 |
|
|
$ |
1,008 |
|
|
||||
|
遞延薪酬計劃資產按市價計價(抵銷 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
(減少)計劃負債按市值計價增加, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
包括在“一般和行政”費用中)(1) |
|
- |
|
|
|
(83 |
) |
|
|
- |
|
|
|
- |
|
|
|
1,502 |
|
|
|||
利息和其他收入合計,淨額 |
$ |
1,580 |
|
|
$ |
138 |
|
|
$ |
796 |
|
|
$ |
2,607 |
|
|
$ |
2,510 |
|
|
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
|
||||||||||||||
利息和債務支出: |
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
||||||||||
|
利息支出 |
$ |
35,412 |
|
|
$ |
33,600 |
|
|
$ |
34,039 |
|
|
$ |
102,190 |
|
|
$ |
98,613 |
|
|
||||
|
遞延融資成本攤銷 |
|
1,537 |
|
|
|
2,666 |
|
(1) |
|
1,539 |
|
|
|
4,614 |
|
|
|
7,306 |
|
(1) |
||||
利息和債務支出合計 |
$ |
36,949 |
|
|
$ |
36,266 |
|
|
$ |
35,578 |
|
|
$ |
106,804 |
|
|
$ |
105,919 |
|
|
- 10 -
|
|
FFO |
(未經審計,以千計,不包括每股和每股金額)
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
||||||||||||||
|
|
|
|
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|||||
淨收益(虧損)與FFO和核心FFO的對賬: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
淨收益(虧損) |
|
$ |
1,224 |
|
|
$ |
4,632 |
|
|
$ |
4,038 |
|
|
$ |
11,384 |
|
|
$ |
(3,612 |
) |
|||
|
房地產折舊和攤銷(包括我們的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
未合併的合資企業) |
|
|
68,009 |
|
|
|
67,717 |
|
|
|
67,235 |
|
|
|
201,069 |
|
|
|
207,122 |
|
||
|
FFO(1) |
|
|
69,233 |
|
|
|
72,349 |
|
|
|
71,273 |
|
|
|
212,453 |
|
|
|
203,510 |
|
|||
|
可歸因於以下方面的非控股權益的FFO減少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合併後的合資企業 |
|
|
(13,408 |
) |
|
|
(13,895 |
) |
|
|
(13,945 |
) |
|
|
(39,868 |
) |
|
|
(47,422 |
) |
||
|
|
房地產綜合基金 |
|
|
1,304 |
|
|
|
(3,127 |
) |
|
|
346 |
|
|
|
2,659 |
|
|
|
(3,183 |
) |
||
|
派拉蒙集團運營夥伴的FFO |
|
|
57,129 |
|
|
|
55,327 |
|
|
|
57,674 |
|
|
|
175,244 |
|
|
|
152,905 |
|
|||
|
可歸因於非控股權益的FFO減少 |
|
|
(3,763 |
) |
|
|
(5,009 |
) |
|
|
(4,352 |
) |
|
|
(13,683 |
) |
|
|
(13,770 |
) |
|||
|
普通股股東的FFO(1) |
|
$ |
53,366 |
|
|
$ |
50,318 |
|
|
$ |
53,322 |
|
|
$ |
161,561 |
|
|
$ |
139,135 |
|
|||
|
每股稀釋後股份 |
|
$ |
0.24 |
|
|
$ |
0.23 |
|
|
$ |
0.24 |
|
|
$ |
0.73 |
|
|
$ |
0.64 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
FFO |
|
$ |
69,233 |
|
|
$ |
72,349 |
|
|
$ |
71,273 |
|
|
$ |
212,453 |
|
|
$ |
203,510 |
|
|||
|
非核心項目: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
對供款的收益中的權益進行調整 |
|
709 |
|
|
|
(938 |
) |
|
|
168 |
|
|
|
294 |
|
|
|
8,977 |
|
|||
|
|
可歸因於One Steuart Lane的FFO,包括税後 |
|
|
1,509 |
|
|
|
(3,267 |
) |
|
|
512 |
|
|
|
3,283 |
|
|
|
(3,267 |
) |
||
|
|
遞延融資成本的非現金核銷 |
|
|
- |
|
|
|
761 |
|
|
|
- |
|
|
|
- |
|
|
|
761 |
|
||
|
|
其他,淨額 |
|
|
126 |
|
|
|
53 |
|
|
|
130 |
|
|
|
420 |
|
|
|
432 |
|
||
|
核心FFO(1) |
|
|
71,577 |
|
|
|
68,958 |
|
|
|
72,083 |
|
|
|
216,450 |
|
|
|
210,413 |
|
|||
|
可歸因於以下方面的非控股權益的核心FFO減少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合併後的合資企業 |
|
|
(13,408 |
) |
|
|
(13,895 |
) |
|
|
(13,945 |
) |
|
|
(39,868 |
) |
|
|
(47,422 |
) |
||
|
|
房地產綜合基金 |
|
|
(94 |
) |
|
|
(9 |
) |
|
|
(128 |
) |
|
|
(381 |
) |
|
|
(65 |
) |
||
|
派拉蒙集團的核心FFO |
|
58,075 |
|
|
|
55,054 |
|
|
|
58,010 |
|
|
|
176,201 |
|
|
|
162,926 |
|
||||
|
可歸因於非控股權益的核心FFO減少 |
|
(3,826 |
) |
|
|
(4,985 |
) |
|
|
(4,377 |
) |
|
|
(13,741 |
) |
|
|
(14,677 |
) |
||||
|
普通股股東的核心FFO(1) |
|
$ |
54,249 |
|
|
$ |
50,069 |
|
|
$ |
53,633 |
|
|
$ |
162,460 |
|
|
$ |
148,249 |
|
|||
|
每股稀釋後股份 |
|
$ |
0.24 |
|
|
$ |
0.23 |
|
|
$ |
0.24 |
|
|
$ |
0.73 |
|
|
$ |
0.68 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
已發行加權平均股份對賬: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
加權平均流通股 |
|
|
224,864,791 |
|
|
|
218,706,356 |
|
|
|
222,971,886 |
|
|
|
222,228,605 |
|
|
|
218,689,696 |
|
|||
|
稀釋證券的影響 |
|
|
28,555 |
|
|
|
44,880 |
|
|
|
26,594 |
|
|
|
34,143 |
|
|
|
41,461 |
|
|||
|
稀釋後每股FFO和核心FFO的分母 |
|
|
224,893,346 |
|
|
|
218,751,236 |
|
|
|
222,998,480 |
|
|
|
222,262,748 |
|
|
|
218,731,157 |
|
- 11 -
|
|
淡出 |
(未經審計,以千計)
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
|
||||||||||||||
|
|
|
|
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
|||||
核心FFO與FAD的對賬: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
核心FFO |
$ |
71,577 |
|
|
$ |
68,958 |
|
|
$ |
72,083 |
|
|
$ |
216,450 |
|
|
$ |
210,413 |
|
|
||||
|
增加(減去)調整(包括我們的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
直線式租金調整 |
|
(3,969 |
) |
|
|
1,260 |
|
|
|
(5,977 |
) |
|
|
(8,288 |
) |
|
|
(9,800 |
) |
|
|||
|
|
高於和低於市價租賃的攤銷,淨額 |
|
(790 |
) |
|
|
(1,622 |
) |
|
|
(1,128 |
) |
|
|
(3,115 |
) |
|
|
(5,087 |
) |
|
|||
|
|
遞延融資成本攤銷 |
|
1,909 |
|
|
|
2,298 |
|
(1) |
|
1,935 |
|
|
|
5,793 |
|
|
|
7,583 |
|
(1) |
|||
|
|
基於股票的薪酬費用攤銷 |
|
4,149 |
|
|
|
4,192 |
|
|
|
4,142 |
|
|
|
14,853 |
|
|
|
14,421 |
|
|
|||
|
|
維護資產的支出 |
|
(11,834 |
) |
|
|
(12,446 |
) |
|
|
(13,065 |
) |
|
|
(36,127 |
) |
|
|
(22,930 |
) |
|
|||
|
|
第二代租户改進 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
和租賃佣金 |
|
(12,428 |
) |
|
|
(15,240 |
) |
|
|
(16,474 |
) |
|
|
(43,193 |
) |
|
|
(45,348 |
) |
|
||
|
時尚(2) |
|
48,614 |
|
|
|
47,400 |
|
|
|
41,516 |
|
|
|
146,373 |
|
|
|
149,252 |
|
|
||||
|
不太流行歸因於以下方面的非控股權益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
合併後的合資企業 |
|
(8,391 |
) |
|
|
(9,971 |
) |
|
|
(7,757 |
) |
|
|
(27,493 |
) |
|
|
(22,989 |
) |
|
|||
|
|
房地產綜合基金 |
|
(152 |
) |
|
|
(75 |
) |
|
|
(205 |
) |
|
|
(600 |
) |
|
|
(131 |
) |
|
|||
|
派拉蒙集團運營合作伙伴帶來的FAD |
|
40,071 |
|
|
|
37,354 |
|
|
|
33,554 |
|
|
|
118,280 |
|
|
|
126,132 |
|
|
||||
|
不那麼流行歸因於非控股權益 |
|
(2,640 |
) |
|
|
(3,382 |
) |
|
|
(2,532 |
) |
|
|
(9,286 |
) |
|
|
(11,354 |
) |
|
||||
|
普通股股東的FAD(2)(3) |
$ |
37,431 |
|
|
$ |
33,972 |
|
|
$ |
31,022 |
|
|
$ |
108,994 |
|
|
$ |
114,778 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
普通股宣佈的股息 |
$ |
17,269 |
|
|
$ |
15,327 |
|
|
$ |
17,485 |
|
|
$ |
51,734 |
|
|
$ |
45,981 |
|
|
- 12 -
|
|
EBITDARE |
(未經審計,以千計)
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
||||||||||||||
|
|
|
|
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|||||
淨收益(虧損)與息税前利潤(EBITDAre)和 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
淨收益(虧損) |
$ |
1,224 |
|
|
$ |
4,632 |
|
|
$ |
4,038 |
|
|
$ |
11,384 |
|
|
$ |
(3,612 |
) |
||||
|
增加(減去)調整(包括我們的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
折舊及攤銷 |
|
68,009 |
|
|
|
67,717 |
|
|
|
67,235 |
|
|
|
201,069 |
|
|
|
207,122 |
|
|||
|
|
利息和債務支出 |
|
43,516 |
|
|
|
42,978 |
|
|
|
41,882 |
|
|
|
126,310 |
|
|
|
123,421 |
|
|||
|
|
所得税費用 |
|
674 |
|
|
|
881 |
|
|
|
366 |
|
|
|
1,580 |
|
|
|
2,463 |
|
|||
|
息税前利潤(1) |
|
113,423 |
|
|
|
116,208 |
|
|
|
113,521 |
|
|
|
340,343 |
|
|
|
329,394 |
|
||||
|
可歸因於以下方面的非控股權益的EBITDAR減少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
合併後的合資企業 |
|
(21,362 |
) |
|
|
(21,827 |
) |
|
|
(21,830 |
) |
|
|
(63,529 |
) |
|
|
(70,811 |
) |
|||
|
|
房地產綜合基金 |
|
346 |
|
|
|
(4,251 |
) |
|
|
(409 |
) |
|
|
(167 |
) |
|
|
(4,314 |
) |
|||
|
PGRE在EBITDARE中的份額(1) |
$ |
92,407 |
|
|
$ |
90,130 |
|
|
$ |
91,282 |
|
|
$ |
276,647 |
|
|
$ |
254,269 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
EBITDARE |
$ |
113,423 |
|
|
$ |
116,208 |
|
|
$ |
113,521 |
|
|
$ |
340,343 |
|
|
$ |
329,394 |
|
||||
|
加上(減去)調整以得出調整後的EBITDAR: |
|
||||||||||||||||||||||
|
|
對供款的收益中的權益進行調整 |
|
709 |
|
|
|
(938 |
) |
|
|
168 |
|
|
|
294 |
|
|
|
8,977 |
|
|||
|
|
EBITDAR可歸因於One Steuart Lane,包括 |
|
475 |
|
|
|
(4,586 |
) |
|
|
(304 |
) |
|
|
233 |
|
|
|
(4,586 |
) |
|||
|
|
其他,淨額 |
|
(305 |
) |
|
|
(263 |
) |
|
|
(105 |
) |
|
|
(569 |
) |
|
|
(204 |
) |
|||
|
調整後的EBITDAR(1) |
|
114,302 |
|
|
|
110,421 |
|
|
|
113,280 |
|
|
|
340,301 |
|
|
|
333,581 |
|
||||
|
調整後EBITDAR減少可歸因於以下方面的非控股權益: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
合併後的合資企業 |
|
(21,362 |
) |
|
|
(21,827 |
) |
|
|
(21,830 |
) |
|
|
(63,529 |
) |
|
|
(70,811 |
) |
|||
|
PGRE在調整後EBITDARE中的份額(1) |
$ |
92,940 |
|
|
$ |
88,594 |
|
|
$ |
91,450 |
|
|
$ |
276,772 |
|
|
$ |
262,770 |
|
- 13 -
|
|
噪音 |
(未經審計,以千計)
|
|
|
|
|
|
截至三個月 |
|
|
九個月結束 |
|
||||||||||||||
|
|
|
|
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|||||
淨收益(虧損)與NOI和現金NOI的對賬: |
|
|||||||||||||||||||||||
|
淨收益(虧損) |
$ |
1,224 |
|
|
$ |
4,632 |
|
|
$ |
4,038 |
|
|
$ |
11,384 |
|
|
$ |
(3,612 |
) |
||||
|
添加(減去)調整以得出NOI和現金NOI: |
|
||||||||||||||||||||||
|
|
折舊及攤銷 |
|
58,284 |
|
|
|
57,522 |
|
|
|
57,398 |
|
|
|
171,306 |
|
|
|
175,752 |
|
|||
|
|
一般和行政 |
|
13,150 |
|
|
|
13,257 |
|
|
|
16,706 |
|
|
|
45,501 |
|
|
|
46,039 |
|
|||
|
|
利息和債務支出 |
|
36,949 |
|
|
|
36,266 |
|
|
|
35,578 |
|
|
|
106,804 |
|
|
|
105,919 |
|
|||
|
|
所得税費用 |
|
673 |
|
|
|
873 |
|
|
|
359 |
|
|
|
1,559 |
|
|
|
2,448 |
|
|||
|
|
來自未合併合資企業的NOI(不包括 |
|
11,540 |
|
|
|
11,627 |
|
|
|
11,585 |
|
|
|
34,359 |
|
|
|
32,510 |
|
|||
|
|
未合併的合資企業的虧損(收益) |
|
5,797 |
|
|
|
(223 |
) |
|
|
4,416 |
|
|
|
15,326 |
|
|
|
20,810 |
|
|||
|
|
費用收入 |
|
(5,132 |
) |
|
|
(6,561 |
) |
|
|
(5,974 |
) |
|
|
(23,094 |
) |
|
|
(19,432 |
) |
|||
|
|
利息和其他收入,淨額 |
|
(1,580 |
) |
|
|
(138 |
) |
|
|
(796 |
) |
|
|
(2,607 |
) |
|
|
(2,510 |
) |
|||
|
|
其他,淨額 |
|
(195 |
) |
|
|
(189 |
) |
|
|
4 |
|
|
|
(244 |
) |
|
|
(101 |
) |
|||
|
噪聲(1) |
|
120,710 |
|
|
|
117,066 |
|
|
|
123,314 |
|
|
|
360,294 |
|
|
|
357,823 |
|
||||
|
減少可歸因於以下方面的非控股權益的NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
合併後的合資企業 |
|
(21,222 |
) |
|
|
(21,809 |
) |
|
|
(21,796 |
) |
|
|
(63,340 |
) |
|
|
(70,767 |
) |
|||
|
|
房地產綜合基金 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
206 |
|
|||
|
PGRE在NOI中的份額(1) |
$ |
99,488 |
|
|
$ |
95,257 |
|
|
$ |
101,518 |
|
|
$ |
296,954 |
|
|
$ |
287,262 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
噪音 |
$ |
120,710 |
|
|
$ |
117,066 |
|
|
$ |
123,314 |
|
|
$ |
360,294 |
|
|
$ |
357,823 |
|
||||
|
更少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
直線租金調整(包括我們的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
未合併的合資企業) |
|
(3,969 |
) |
|
|
1,260 |
|
|
|
(5,977 |
) |
|
|
(8,288 |
) |
|
|
(9,800 |
) |
||
|
|
高於和低於市價租賃的攤銷,淨額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
(包括我們在未合併的合資企業中的份額) |
|
(790 |
) |
|
|
(1,622 |
) |
|
|
(1,128 |
) |
|
|
(3,115 |
) |
|
|
(5,087 |
) |
||
|
現金NOI(1) |
|
115,951 |
|
|
|
116,704 |
|
|
|
116,209 |
|
|
|
348,891 |
|
|
|
342,936 |
|
||||
|
減去可歸因於以下項目的非控股權益的現金NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
合併後的合資企業 |
|
(19,988 |
) |
|
|
(21,174 |
) |
|
|
(20,693 |
) |
|
|
(61,194 |
) |
|
|
(64,313 |
) |
|||
|
|
房地產綜合基金 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
206 |
|
|||
|
PGRE在現金NOI中的份額(1) |
$ |
95,963 |
|
|
$ |
95,530 |
|
|
$ |
95,516 |
|
|
$ |
287,697 |
|
|
$ |
278,829 |
|
- 14 -
|
|
噪音 |
(未經審計,以千計)
|
|
|
|
|
|
截至2022年9月30日的三個月 |
|
|||||||||||||
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
||||
淨收益(虧損)與NOI和現金NOI的對賬: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
淨收益(虧損) |
$ |
1,224 |
|
|
$ |
2,701 |
|
|
$ |
10,276 |
|
|
$ |
(11,753 |
) |
||||
|
添加(減去)調整以得出NOI和現金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
折舊及攤銷 |
|
58,284 |
|
|
|
39,155 |
|
|
|
17,918 |
|
|
|
1,211 |
|
|||
|
|
一般和行政 |
|
13,150 |
|
|
|
- |
|
|
|
- |
|
|
|
13,150 |
|
|||
|
|
利息和債務支出 |
|
36,949 |
|
|
|
23,392 |
|
|
|
12,794 |
|
|
|
763 |
|
|||
|
|
所得税費用 |
|
673 |
|
|
|
5 |
|
|
|
- |
|
|
|
668 |
|
|||
|
|
來自未合併合資企業的NOI(不包括One Steuart Lane) |
|
11,540 |
|
|
|
3,556 |
|
|
|
7,837 |
|
|
|
147 |
|
|||
|
|
未合併的合資企業的虧損(收益) |
|
5,797 |
|
|
|
(7 |
) |
|
|
4,384 |
|
|
|
1,420 |
|
|||
|
|
費用收入 |
|
(5,132 |
) |
|
|
- |
|
|
|
- |
|
|
|
(5,132 |
) |
|||
|
|
利息和其他收入,淨額 |
|
(1,580 |
) |
|
|
(236 |
) |
|
|
(201 |
) |
|
|
(1,143 |
) |
|||
|
|
其他,淨額 |
|
(195 |
) |
|
|
- |
|
|
|
- |
|
|
|
(195 |
) |
|||
|
噪聲(1) |
|
120,710 |
|
|
|
68,566 |
|
|
|
53,008 |
|
|
|
(864 |
) |
||||
|
減少可歸因於以下方面的非控股權益的NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合併後的合資企業 |
|
(21,222 |
) |
|
|
(2,383 |
) |
|
|
(18,839 |
) |
|
|
- |
|
|||
|
截至2022年9月30日的三個月PGRE在NOI中的份額 |
$ |
99,488 |
|
|
$ |
66,183 |
|
|
$ |
34,169 |
|
|
$ |
(864 |
) |
||||
|
截至2021年9月30日的三個月PGRE在NOI中的份額 |
$ |
95,257 |
|
|
$ |
62,599 |
|
|
$ |
34,310 |
|
|
$ |
(1,652 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
噪音 |
$ |
120,710 |
|
|
$ |
68,566 |
|
|
$ |
53,008 |
|
|
$ |
(864 |
) |
||||
|
添加(減去)調整以得出現金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
直線租金調整(包括我們的份額 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
未合併的合資企業) |
|
(3,969 |
) |
|
|
1,514 |
|
|
|
(5,453 |
) |
|
|
(30 |
) |
||
|
|
攤銷高於市價和低於市價的租賃,淨額(包括 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
我們在未合併的合資企業中的份額) |
|
(790 |
) |
|
|
708 |
|
|
|
(1,498 |
) |
|
|
- |
|
||
|
現金NOI(1) |
|
115,951 |
|
|
|
70,788 |
|
|
|
46,057 |
|
|
|
(894 |
) |
||||
|
減去可歸因於以下項目的非控股權益的現金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合併後的合資企業 |
|
(19,988 |
) |
|
|
(2,775 |
) |
|
|
(17,213 |
) |
|
|
- |
|
|||
|
截至2022年9月30日的三個月PGRE在現金NOI中的份額 |
$ |
95,963 |
|
|
$ |
68,013 |
|
|
$ |
28,844 |
|
|
$ |
(894 |
) |
||||
|
截至2021年9月30日的三個月PGRE在現金NOI中的份額 |
$ |
95,530 |
|
|
$ |
64,791 |
|
|
$ |
32,421 |
|
|
$ |
(1,682 |
) |
- 15 -
|
|
噪音 |
(未經審計,以千計)
|
|
|
|
|
|
截至2022年9月30日的9個月 |
|
|||||||||||||
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
||||
淨收益(虧損)與NOI和現金NOI的對賬: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
淨收益(虧損) |
$ |
11,384 |
|
|
$ |
18,732 |
|
|
$ |
27,705 |
|
|
$ |
(35,053 |
) |
||||
|
添加(減去)調整以得出NOI和現金NOI: |
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
折舊及攤銷 |
|
171,306 |
|
|
|
115,439 |
|
|
|
52,782 |
|
|
|
3,085 |
|
|||
|
|
一般和行政 |
|
45,501 |
|
|
|
- |
|
|
|
- |
|
|
|
45,501 |
|
|||
|
|
利息和債務支出 |
|
106,804 |
|
|
|
66,465 |
|
|
|
38,054 |
|
|
|
2,285 |
|
|||
|
|
所得税費用 |
|
1,559 |
|
|
|
7 |
|
|
|
4 |
|
|
|
1,548 |
|
|||
|
|
來自未合併合資企業的NOI(不包括One Steuart Lane) |
|
34,359 |
|
|
|
9,902 |
|
|
|
24,162 |
|
|
|
295 |
|
|||
|
|
未合併的合資企業的虧損(收益) |
|
15,326 |
|
|
|
(4 |
) |
|
|
12,164 |
|
|
|
3,166 |
|
|||
|
|
費用收入 |
|
(23,094 |
) |
|
|
- |
|
|
|
- |
|
|
|
(23,094 |
) |
|||
|
|
利息和其他收入,淨額 |
|
(2,607 |
) |
|
|
(282 |
) |
|
|
(280 |
) |
|
|
(2,045 |
) |
|||
|
|
其他,淨額 |
|
(244 |
) |
|
|
- |
|
|
|
- |
|
|
|
(244 |
) |
|||
|
噪聲(1) |
|
360,294 |
|
|
|
210,259 |
|
|
|
154,591 |
|
|
|
(4,556 |
) |
||||
|
減少可歸因於以下方面的非控股權益的NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合併後的合資企業 |
|
(63,340 |
) |
|
|
(7,808 |
) |
|
|
(55,532 |
) |
|
|
- |
|
|||
|
截至2022年9月30日的九個月PGRE在NOI中的份額 |
$ |
296,954 |
|
|
$ |
202,451 |
|
|
$ |
99,059 |
|
|
$ |
(4,556 |
) |
||||
|
截至2021年9月30日的九個月PGRE在NOI中的份額 |
$ |
287,262 |
|
|
$ |
188,260 |
|
|
$ |
103,994 |
|
|
$ |
(4,992 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
噪音 |
$ |
360,294 |
|
|
$ |
210,259 |
|
|
$ |
154,591 |
|
|
$ |
(4,556 |
) |
||||
|
添加(減去)調整以得出現金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
直線租金調整(包括我們的份額 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
未合併的合資企業) |
|
(8,288 |
) |
|
|
883 |
|
|
|
(9,201 |
) |
|
|
30 |
|
||
|
|
攤銷高於市價和低於市價的租賃,淨額(包括 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
我們在未合併的合資企業中的份額) |
|
(3,115 |
) |
|
|
1,597 |
|
|
|
(4,712 |
) |
|
|
- |
|
||
|
現金NOI(1) |
|
348,891 |
|
|
|
212,739 |
|
|
|
140,678 |
|
|
|
(4,526 |
) |
||||
|
減去可歸因於以下項目的非控股權益的現金NOI: |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
合併後的合資企業 |
|
(61,194 |
) |
|
|
(8,459 |
) |
|
|
(52,735 |
) |
|
|
- |
|
|||
|
截至2022年9月30日的九個月中PGRE在現金NOI中的份額 |
$ |
287,697 |
|
|
$ |
204,280 |
|
|
$ |
87,943 |
|
|
$ |
(4,526 |
) |
||||
|
截至2021年9月30日的九個月中PGRE在現金NOI中的份額 |
$ |
278,829 |
|
|
$ |
189,601 |
|
|
$ |
94,190 |
|
|
$ |
(4,962 |
) |
- 16 -
|
|
相同的商店結果 |
(未經審計,以千計)
同店現金NOI(1) |
截至2022年9月30日的三個月 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
|
||||
|
截至2022年9月30日的三個月PGRE在現金NOI中的份額 |
$ |
95,963 |
|
|
$ |
68,013 |
|
|
$ |
28,844 |
|
|
$ |
(894 |
) |
|
|||||
|
|
收購/重建(2)(3) |
|
(154 |
) |
|
|
(154 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,淨額 |
|
894 |
|
|
|
- |
|
|
|
- |
|
|
|
894 |
|
|
||||
|
PGRE在截至三個月的同店現金NOI中所佔份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年9月30日 |
$ |
96,703 |
|
|
$ |
67,859 |
|
|
$ |
28,844 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
截至2021年9月30日的三個月 |
|
|
|||||||||||||
|
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
|
||||
|
截至2021年9月30日的三個月PGRE在現金NOI中的份額 |
$ |
95,530 |
|
|
$ |
64,791 |
|
|
$ |
32,421 |
|
|
$ |
(1,682 |
) |
|
|||||
|
|
收購/重建(3) |
|
(861 |
) |
|
|
(861 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
租賃終止收入 |
|
(33 |
) |
|
|
(33 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,淨額 |
|
1,672 |
|
|
|
- |
|
|
|
(10 |
) |
|
|
1,682 |
|
|
||||
|
PGRE在截至三個月的同店現金NOI中所佔份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2021年9月30日 |
$ |
96,308 |
|
|
$ |
63,897 |
|
|
$ |
32,411 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一門店現金噪聲中的份額增加(減少) |
$ |
395 |
|
|
$ |
3,962 |
|
|
$ |
(3,567 |
) |
|
$ |
- |
|
|
|||||
|
增加(減少)百分比 |
|
0.4 |
% |
|
|
6.2 |
% |
|
|
(11.0 |
%) |
|
|
|
|
- 17 -
|
|
相同的商店結果 |
(未經審計,以千計)
同一家門店NOI(1) |
截至2022年9月30日的三個月 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
|
||||
|
截至2022年9月30日的三個月PGRE在NOI中的份額 |
$ |
99,488 |
|
|
$ |
66,183 |
|
|
$ |
34,169 |
|
|
$ |
(864 |
) |
|
|||||
|
|
收購/重建(2)(3) |
|
(155 |
) |
|
|
(155 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,淨額 |
|
2,893 |
|
|
|
2,029 |
|
|
|
- |
|
|
|
864 |
|
|
||||
|
PGRE在截至三個月的同店NOI中所佔份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年9月30日 |
$ |
102,226 |
|
|
$ |
68,057 |
|
|
$ |
34,169 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
截至2021年9月30日的三個月 |
|
|
|||||||||||||
|
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
|
||||
|
截至2021年9月30日的三個月PGRE在NOI中的份額 |
$ |
95,257 |
|
|
$ |
62,599 |
|
|
$ |
34,310 |
|
|
$ |
(1,652 |
) |
|
|||||
|
|
收購/重建(3) |
|
(693 |
) |
|
|
(693 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
租賃終止收入 |
|
(33 |
) |
|
|
(33 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,淨額 |
|
1,642 |
|
|
|
- |
|
|
|
(10 |
) |
|
|
1,652 |
|
|
||||
|
PGRE在截至三個月的同店NOI中所佔份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2021年9月30日 |
$ |
96,173 |
|
|
$ |
61,873 |
|
|
$ |
34,300 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一門店噪聲中的份額增加(減少) |
$ |
6,053 |
|
|
$ |
6,184 |
|
|
$ |
(131 |
) |
|
$ |
- |
|
|
|||||
|
增加(減少)百分比 |
|
6.3 |
% |
|
|
10.0 |
% |
|
|
(0.4 |
%) |
|
|
|
|
- 18 -
|
|
相同的商店結果 |
(未經審計,以千計)
同店現金NOI(1) |
截至2022年9月30日的9個月 |
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
|
||||
|
截至2022年9月30日的九個月中PGRE在現金NOI中的份額 |
$ |
287,697 |
|
|
$ |
204,280 |
|
|
$ |
87,943 |
|
|
$ |
(4,526 |
) |
|
|||||
|
|
收購/重建(2)(3) |
|
(396 |
) |
|
|
(396 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
租賃終止收入 |
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
其他,淨額 |
|
4,105 |
|
|
|
(200 |
) |
|
|
(221 |
) |
|
|
4,526 |
|
|
||||
|
PGRE在截至9個月的同店現金NOI中所佔份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2022年9月30日 |
$ |
289,531 |
|
|
$ |
201,809 |
|
|
$ |
87,722 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
截至2021年9月30日的9個月 |
|
|
|||||||||||||
|
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
|
||||
|
截至2021年9月30日的九個月中PGRE在現金NOI中的份額 |
$ |
278,829 |
|
|
$ |
189,601 |
|
|
$ |
94,190 |
|
|
$ |
(4,962 |
) |
|
|||||
|
|
收購/重建(3) |
|
(1,148 |
) |
|
|
(1,148 |
) |
|
|
- |
|
|
|
- |
|
|
||||
|
|
租賃終止收入 |
|
(1,745 |
) |
|
|
(161 |
) |
|
|
(1,584 |
) |
|
|
- |
|
|
||||
|
|
其他,淨額 |
|
4,507 |
|
|
|
(245 |
) |
|
|
(210 |
) |
|
|
4,962 |
|
|
||||
|
PGRE在截至9個月的同店現金NOI中所佔份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
2021年9月30日 |
$ |
280,443 |
|
|
$ |
188,047 |
|
|
$ |
92,396 |
|
|
$ |
- |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一門店現金噪聲中的份額增加(減少) |
$ |
9,088 |
|
|
$ |
13,762 |
|
|
$ |
(4,674 |
) |
|
$ |
- |
|
|
|||||
|
增加(減少)百分比 |
|
3.2 |
% |
|
|
7.3 |
% |
|
|
(5.1 |
%) |
|
|
|
|
- 19 -
|
|
相同的商店結果 |
(未經審計,以千計)
同一家門店NOI(1) |
截至2022年9月30日的9個月 |
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
|
||||
|
截至2022年9月30日的九個月PGRE在NOI中的份額 |
$ |
296,954 |
|
|
$ |
202,451 |
|
|
$ |
99,059 |
|
|
$ |
(4,556 |
) |
|
||||||
|
|
收購/重建(2)(3) |
|
(366 |
) |
|
|
(366 |
) |
|
|
- |
|
|
|
- |
|
|
|||||
|
|
租賃終止收入 |
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
- |
|
|
|
- |
|
|
|||||
|
|
其他,淨額 |
|
6,470 |
|
|
|
2,135 |
|
|
|
(221 |
) |
|
|
4,556 |
|
|
|||||
|
PGRE在截至9個月的同店NOI中所佔份額 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2022年9月30日 |
$ |
301,183 |
|
|
$ |
202,345 |
|
|
$ |
98,838 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
截至2021年9月30日的9個月 |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
|
||||
|
截至2021年9月30日的九個月PGRE在NOI中的份額 |
$ |
287,262 |
|
|
$ |
188,260 |
|
|
$ |
103,994 |
|
|
$ |
(4,992 |
) |
|
||||||
|
|
收購/重建(3) |
|
(924 |
) |
|
|
(924 |
) |
|
|
- |
|
|
|
- |
|
|
|||||
|
|
租賃終止收入 |
|
(1,745 |
) |
|
|
(161 |
) |
|
|
(1,584 |
) |
|
|
- |
|
|
|||||
|
|
其他,淨額 |
|
4,686 |
|
|
|
(103 |
) |
|
|
(203 |
) |
|
|
4,992 |
|
|
|||||
|
PGRE在截至9個月的同店NOI中所佔份額 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2021年9月30日 |
$ |
289,279 |
|
|
$ |
187,072 |
|
|
$ |
102,207 |
|
|
$ |
- |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
PGRE在同一門店噪聲中的份額增加(減少) |
$ |
11,904 |
|
|
$ |
15,273 |
|
|
$ |
(3,369 |
) |
|
$ |
- |
|
|
||||||
|
增加(減少)百分比 |
|
4.1 |
% |
|
|
8.2 |
% |
|
|
(3.3 |
%) |
|
|
|
|
- 20 -
|
|
合併合資企業和基金--資產負債表 |
(未經審計,以千計)
|
|
|
|
截至2022年9月30日 |
|
|||||||||||||||||
|
|
|
|
合併的合資企業 |
|
|
合併基金 |
|
||||||||||||||
|
|
|
|
合併總數 |
|
|
1633 |
|
|
同一個市場 |
|
|
300使命 |
|
|
住宅 |
|
|||||
|
|
|
|
合資企業 |
|
|
百老匯 |
|
|
廣場 |
|
|
街道 |
|
|
發展基金 |
|
|||||
PGRE所有權 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
||||||||
資產: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
房地產,淨值 |
$ |
3,375,154 |
|
|
$ |
1,726,016 |
|
|
$ |
1,168,407 |
|
|
$ |
480,731 |
|
|
$ |
- |
|
||
|
現金和現金等價物 |
|
147,299 |
|
|
|
63,761 |
|
|
|
45,631 |
|
|
|
37,907 |
|
|
|
3,255 |
|
||
|
受限現金 |
|
1,316 |
|
|
|
78 |
|
|
|
1,238 |
|
|
|
- |
|
|
|
- |
|
||
|
對未合併的合資企業的投資 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
79,355 |
|
||
|
應收賬款和其他應收款 |
|
12,368 |
|
|
|
4,575 |
|
|
|
7,022 |
|
|
|
771 |
|
|
|
134 |
|
||
|
遞延應收租金 |
|
194,540 |
|
|
|
107,783 |
|
|
|
62,512 |
|
|
|
24,245 |
|
|
|
- |
|
||
|
遞延費用,淨額 |
|
51,063 |
|
|
|
25,427 |
|
|
|
17,837 |
|
|
|
7,799 |
|
|
|
- |
|
||
|
無形資產,淨額 |
|
53,275 |
|
|
|
42,987 |
|
|
|
8,867 |
|
|
|
1,421 |
|
|
|
- |
|
||
|
其他資產 |
|
18,776 |
|
|
|
11,948 |
|
|
|
6,019 |
|
|
|
809 |
|
|
|
3,718 |
|
||
總資產 |
$ |
3,853,791 |
|
|
$ |
1,982,575 |
|
|
$ |
1,317,533 |
|
|
$ |
553,683 |
|
|
$ |
86,462 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
負債: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
應付票據和抵押貸款淨額 |
$ |
2,489,395 |
|
|
$ |
1,242,864 |
|
|
$ |
973,531 |
|
|
$ |
273,000 |
|
|
$ |
- |
|
||
|
應付賬款和應計費用 |
|
66,603 |
|
|
|
19,165 |
|
|
|
37,683 |
|
|
|
9,755 |
|
|
|
60 |
|
||
|
無形負債,淨額 |
|
23,942 |
|
|
|
14,460 |
|
|
|
8,942 |
|
|
|
540 |
|
|
|
- |
|
||
|
其他負債 |
|
4,915 |
|
|
|
378 |
|
|
|
4,513 |
|
|
|
24 |
|
|
|
501 |
|
||
總負債 |
|
2,584,855 |
|
|
|
1,276,867 |
|
|
|
1,024,669 |
|
|
|
283,319 |
|
|
|
561 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
股本: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
派拉蒙集團股份有限公司股權 |
|
861,534 |
|
|
|
634,621 |
|
|
|
143,577 |
|
|
|
83,336 |
|
|
|
6,653 |
|
||
|
非控制性權益 |
|
407,402 |
|
|
|
71,087 |
|
|
|
149,287 |
|
|
|
187,028 |
|
|
|
79,248 |
|
||
總股本 |
|
1,268,936 |
|
|
|
705,708 |
|
|
|
292,864 |
|
|
|
270,364 |
|
|
|
85,901 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
負債和權益總額 |
$ |
3,853,791 |
|
|
$ |
1,982,575 |
|
|
$ |
1,317,533 |
|
|
$ |
553,683 |
|
|
$ |
86,462 |
|
- 21 -
|
|
合併合資企業和基金--資產負債表 |
(未經審計,以千計)
|
|
|
|
截至2021年12月31日 |
|
|
|
|||||||||||||||||
|
|
|
|
合併的合資企業 |
|
|
合併基金 |
|
|
|
||||||||||||||
|
|
|
|
合併總數 |
|
|
1633 |
|
|
同一個市場 |
|
|
300使命 |
|
|
住宅 |
|
|
|
|||||
|
|
|
|
合資企業 |
|
|
百老匯 |
|
|
廣場 |
|
|
街道 |
|
|
發展基金 |
|
|
|
|||||
PGRE所有權 |
|
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
|
|
||||||||
資產: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
房地產,淨值 |
$ |
3,415,735 |
|
|
$ |
1,760,664 |
|
|
$ |
1,165,807 |
|
|
$ |
489,264 |
|
|
$ |
- |
|
|
|
||
|
現金和現金等價物 |
|
193,905 |
|
|
|
91,514 |
|
|
|
63,566 |
|
|
|
38,825 |
|
|
|
2,933 |
|
|
|
||
|
受限現金 |
|
1,316 |
|
|
|
78 |
|
|
|
1,238 |
|
|
|
- |
|
|
|
- |
|
|
|
||
|
對未合併的合資企業的投資 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
76,428 |
|
|
|
||
|
應收賬款和其他應收款 |
|
6,677 |
|
|
|
5,306 |
|
|
|
516 |
|
|
|
855 |
|
|
|
124 |
|
|
|
||
|
遞延應收租金 |
|
197,794 |
|
|
|
114,558 |
|
|
|
60,405 |
|
|
|
22,831 |
|
|
|
- |
|
|
|
||
|
遞延費用,淨額 |
|
53,013 |
|
|
|
27,004 |
|
|
|
17,463 |
|
|
|
8,546 |
|
|
|
- |
|
|
|
||
|
無形資產,淨額 |
|
62,380 |
|
|
|
48,834 |
|
|
|
11,001 |
|
|
|
2,545 |
|
|
|
- |
|
|
|
||
|
其他資產 |
|
6,092 |
|
|
|
644 |
|
|
|
5,054 |
|
|
|
394 |
|
|
|
9,459 |
|
|
|
||
總資產 |
$ |
3,936,912 |
|
|
$ |
2,048,602 |
|
|
$ |
1,325,050 |
|
|
$ |
563,260 |
|
|
$ |
88,944 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
負債: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
應付票據和抵押貸款淨額 |
$ |
2,487,871 |
|
|
$ |
1,242,117 |
|
|
$ |
972,754 |
|
|
$ |
273,000 |
|
|
$ |
- |
|
|
|
||
|
應付賬款和應計費用 |
|
54,675 |
|
|
|
21,782 |
|
|
|
23,775 |
|
|
|
9,118 |
|
|
|
63 |
|
|
|
||
|
無形負債,淨額 |
|
27,674 |
|
|
|
16,006 |
|
|
|
10,994 |
|
|
|
674 |
|
|
|
- |
|
|
|
||
|
其他負債 |
|
6,427 |
|
|
|
1,994 |
|
|
|
4,430 |
|
|
|
3 |
|
|
|
- |
|
|
|
||
總負債 |
|
2,576,647 |
|
|
|
1,281,899 |
|
|
|
1,011,953 |
|
|
|
282,795 |
|
|
|
63 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
股本: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
派拉蒙集團股份有限公司股權 |
|
931,432 |
|
|
|
691,275 |
|
|
|
153,487 |
|
|
|
86,670 |
|
|
|
6,956 |
|
|
|
||
|
非控制性權益 |
|
428,833 |
|
|
|
75,428 |
|
|
|
159,610 |
|
|
|
193,795 |
|
|
|
81,925 |
|
|
|
||
總股本 |
|
1,360,265 |
|
|
|
766,703 |
|
|
|
313,097 |
|
|
|
280,465 |
|
|
|
88,881 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
負債和權益總額 |
$ |
3,936,912 |
|
|
$ |
2,048,602 |
|
|
$ |
1,325,050 |
|
|
$ |
563,260 |
|
|
$ |
88,944 |
|
|
|
- 22 -
|
|
合併的合資企業和基金--經營業績 |
(未經審計,以千計)
|
|
|
|
截至2022年9月30日的三個月 |
|
|
|||||||||||||||||
|
|
|
|
合併的合資企業 |
|
|
合併基金 |
|
|
||||||||||||||
|
|
|
|
合併總數 |
|
|
1633 |
|
|
同一個市場 |
|
|
300使命 |
|
|
住宅 |
|
|
|||||
|
|
|
|
合資企業 |
|
|
百老匯 |
|
|
廣場 |
|
|
街道 |
|
|
發展基金 |
|
|
|||||
總收入 |
$ |
98,186 |
|
|
$ |
47,972 |
|
|
$ |
38,083 |
|
|
$ |
12,131 |
|
|
$ |
- |
|
|
|||
總運營費用 |
|
34,491 |
|
|
|
19,894 |
|
|
|
10,401 |
|
|
|
4,196 |
|
|
|
- |
|
|
|||
淨營業收入(1) |
|
63,695 |
|
|
|
28,078 |
|
|
|
27,682 |
|
|
|
7,935 |
|
|
|
- |
|
|
|||
折舊及攤銷 |
|
(27,975 |
) |
|
|
(14,075 |
) |
|
|
(9,824 |
) |
|
|
(4,076 |
) |
|
|
- |
|
|
|||
利息和其他收入,淨額 |
|
439 |
|
|
|
237 |
|
|
|
120 |
|
|
|
82 |
|
|
|
110 |
|
|
|||
利息和債務支出 |
|
(22,602 |
) |
|
|
(9,808 |
) |
|
|
(10,303 |
) |
|
|
(2,491 |
) |
|
|
- |
|
|
|||
未合併的合資企業的虧損 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,516 |
) |
|
|||
所得税前收入(虧損) |
|
13,557 |
|
|
|
4,432 |
|
|
|
7,675 |
|
|
|
1,450 |
|
|
|
(1,406 |
) |
|
|||
所得税費用 |
|
(5 |
) |
|
|
(5 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
淨收益(虧損) |
$ |
13,552 |
|
|
$ |
4,427 |
|
|
$ |
7,675 |
|
|
$ |
1,450 |
|
|
$ |
(1,406 |
) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PGRE的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
所有權 |
總計 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
|
||||||||
|
淨收益(虧損) |
$ |
8,198 |
|
|
$ |
3,984 |
|
|
$ |
3,765 |
|
|
$ |
449 |
|
|
$ |
(97 |
) |
|
||
|
新增:管理費收入 |
|
1,175 |
|
|
|
427 |
|
|
|
178 |
|
|
|
570 |
|
|
|
- |
|
|
||
|
PGRE在淨收益(虧損)中的份額 |
|
9,373 |
|
|
|
4,411 |
|
|
|
3,943 |
|
|
|
1,019 |
|
|
|
(97 |
) |
|
||
|
新增:房地產折舊及攤銷 |
|
18,746 |
|
|
|
12,667 |
|
|
|
4,813 |
|
|
|
1,266 |
|
|
|
2 |
|
|
||
|
FFO(1) |
|
28,119 |
|
|
|
17,078 |
|
|
|
8,756 |
|
|
|
2,285 |
|
|
|
(95 |
) |
|
||
|
減少:可歸因於One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
111 |
|
|
||
|
核心FFO(1) |
$ |
28,119 |
|
|
$ |
17,078 |
|
|
$ |
8,756 |
|
|
$ |
2,285 |
|
|
$ |
16 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
非控制性權益份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
所有權 |
總計 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
92.6% |
|
|
||||||||
|
淨收益(虧損) |
$ |
5,354 |
|
|
$ |
443 |
|
|
$ |
3,910 |
|
|
$ |
1,001 |
|
|
$ |
(1,309 |
) |
|
||
|
減去:管理費支出 |
|
(1,175 |
) |
|
|
(427 |
) |
|
|
(178 |
) |
|
|
(570 |
) |
|
|
- |
|
|
||
|
可歸因於非控股權益的淨收益(虧損) |
|
4,179 |
|
|
|
16 |
|
|
|
3,732 |
|
|
|
431 |
|
|
|
(1,309 |
) |
|
||
|
新增:房地產折舊及攤銷 |
|
9,229 |
|
|
|
1,408 |
|
|
|
5,011 |
|
|
|
2,810 |
|
|
|
5 |
|
|
||
|
FFO(1) |
|
13,408 |
|
|
|
1,424 |
|
|
|
8,743 |
|
|
|
3,241 |
|
|
|
(1,304 |
) |
|
||
|
減少:可歸因於One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,398 |
|
|
||
|
核心FFO(1) |
$ |
13,408 |
|
|
$ |
1,424 |
|
|
$ |
8,743 |
|
|
$ |
3,241 |
|
|
$ |
94 |
|
|
- 23 -
|
|
合併的合資企業和基金--經營業績 |
(未經審計,以千計)
|
|
|
|
截至2021年9月30日的三個月 |
|
|||||||||||||||||
|
|
|
|
合併的合資企業 |
|
|
合併基金 |
|
||||||||||||||
|
|
|
|
合併總數 |
|
|
1633 |
|
|
同一個市場 |
|
|
300使命 |
|
|
住宅 |
|
|||||
|
|
|
|
合資企業 |
|
|
百老匯 |
|
|
廣場 |
|
|
街道 |
|
|
發展基金 |
|
|||||
總收入 |
$ |
97,441 |
|
|
$ |
47,888 |
|
|
$ |
36,087 |
|
|
$ |
13,466 |
|
|
$ |
- |
|
|||
總運營費用 |
|
31,629 |
|
|
|
17,858 |
|
|
|
9,676 |
|
|
|
4,095 |
|
|
|
- |
|
|||
淨營業收入(1) |
|
65,812 |
|
|
|
30,030 |
|
|
|
26,411 |
|
|
|
9,371 |
|
|
|
- |
|
|||
折舊及攤銷 |
|
(29,376 |
) |
|
|
(14,031 |
) |
|
|
(10,329 |
) |
|
|
(5,016 |
) |
|
|
- |
|
|||
利息和其他收入(虧損),淨額 |
|
30 |
|
|
|
(3 |
) |
|
|
30 |
|
|
|
3 |
|
|
|
74 |
|
|||
利息和債務支出 |
|
(22,573 |
) |
|
|
(9,813 |
) |
|
|
(10,303 |
) |
|
|
(2,457 |
) |
|
|
4 |
|
|||
未合併的合資企業的收入 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,363 |
|
|||
所得税前收入 |
|
13,893 |
|
|
|
6,183 |
|
|
|
5,809 |
|
|
|
1,901 |
|
|
|
3,441 |
|
|||
所得税費用 |
|
(8 |
) |
|
|
(7 |
) |
|
|
(1 |
) |
|
|
- |
|
|
|
- |
|
|||
淨收入 |
$ |
13,885 |
|
|
$ |
6,176 |
|
|
$ |
5,808 |
|
|
$ |
1,901 |
|
|
$ |
3,441 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PGRE的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
所有權 |
總計 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
||||||||
|
淨收入 |
$ |
9,001 |
|
|
$ |
5,565 |
|
|
$ |
2,846 |
|
|
$ |
590 |
|
|
$ |
318 |
|
||
|
新增:管理費收入 |
|
1,116 |
|
|
|
423 |
|
|
|
211 |
|
|
|
482 |
|
|
|
- |
|
||
|
PGRE在淨收入中的份額 |
|
10,117 |
|
|
|
5,988 |
|
|
|
3,057 |
|
|
|
1,072 |
|
|
|
318 |
|
||
|
新增:房地產折舊及攤銷 |
|
19,249 |
|
|
|
12,629 |
|
|
|
5,060 |
|
|
|
1,560 |
|
|
|
- |
|
||
|
FFO(1) |
|
29,366 |
|
|
|
18,617 |
|
|
|
8,117 |
|
|
|
2,632 |
|
|
|
318 |
|
||
|
減少:可歸因於One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(249 |
) |
||
|
核心FFO(1) |
$ |
29,366 |
|
|
$ |
18,617 |
|
|
$ |
8,117 |
|
|
$ |
2,632 |
|
|
$ |
69 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
非控制性權益份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
所有權 |
總計 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
92.6% |
|
||||||||
|
淨收入 |
$ |
4,884 |
|
|
$ |
611 |
|
|
$ |
2,962 |
|
|
$ |
1,311 |
|
|
$ |
3,123 |
|
||
|
減去:管理費支出 |
|
(1,116 |
) |
|
|
(423 |
) |
|
|
(211 |
) |
|
|
(482 |
) |
|
|
- |
|
||
|
可歸因於非控股權益的淨收入 |
|
3,768 |
|
|
|
188 |
|
|
|
2,751 |
|
|
|
829 |
|
|
|
3,123 |
|
||
|
新增:房地產折舊及攤銷 |
|
10,127 |
|
|
|
1,402 |
|
|
|
5,269 |
|
|
|
3,456 |
|
|
|
4 |
|
||
|
FFO(1) |
|
13,895 |
|
|
|
1,590 |
|
|
|
8,020 |
|
|
|
4,285 |
|
|
|
3,127 |
|
||
|
減少:可歸因於One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,118 |
) |
||
|
核心FFO(1) |
$ |
13,895 |
|
|
$ |
1,590 |
|
|
$ |
8,020 |
|
|
$ |
4,285 |
|
|
$ |
9 |
|
- 24 -
|
|
合併的合資企業和基金--經營業績 |
(未經審計,以千計)
|
|
|
|
截至2022年9月30日的9個月 |
|
|
|||||||||||||||||
|
|
|
|
合併的合資企業 |
|
|
合併基金 |
|
|
||||||||||||||
|
|
|
|
合併總數 |
|
|
1633 |
|
|
同一個市場 |
|
|
300使命 |
|
|
住宅 |
|
|
|||||
|
|
|
|
合資企業 |
|
|
百老匯 |
|
|
廣場 |
|
|
街道 |
|
|
發展基金 |
|
|
|||||
總收入 |
$ |
293,274 |
|
|
$ |
147,346 |
|
|
$ |
109,969 |
|
|
$ |
35,959 |
|
|
$ |
- |
|
|
|||
總運營費用 |
|
98,098 |
|
|
|
56,616 |
|
|
|
30,654 |
|
|
|
10,828 |
|
|
|
- |
|
|
|||
淨營業收入(1) |
|
195,176 |
|
|
|
90,730 |
|
|
|
79,315 |
|
|
|
25,131 |
|
|
|
- |
|
|
|||
折舊及攤銷 |
|
(83,811 |
) |
|
|
(42,561 |
) |
|
|
(29,030 |
) |
|
|
(12,220 |
) |
|
|
- |
|
|
|||
利息和其他收入,淨額 |
|
563 |
|
|
|
283 |
|
|
|
179 |
|
|
|
101 |
|
|
|
325 |
|
|
|||
利息和債務支出 |
|
(67,166 |
) |
|
|
(29,112 |
) |
|
|
(30,581 |
) |
|
|
(7,473 |
) |
|
|
- |
|
|
|||
未合併的合資企業的虧損 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,303 |
) |
|
|||
所得税前收入(虧損) |
|
44,762 |
|
|
|
19,340 |
|
|
|
19,883 |
|
|
|
5,539 |
|
|
|
(2,978 |
) |
|
|||
所得税費用 |
|
(11 |
) |
|
|
(7 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|||
淨收益(虧損) |
$ |
44,751 |
|
|
$ |
19,333 |
|
|
$ |
19,881 |
|
|
$ |
5,537 |
|
|
$ |
(2,980 |
) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PGRE的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
所有權 |
總計 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
|
||||||||
|
淨收益(虧損) |
$ |
28,860 |
|
|
$ |
17,401 |
|
|
$ |
9,742 |
|
|
$ |
1,717 |
|
|
$ |
(303 |
) |
|
||
|
新增:管理費收入 |
|
3,508 |
|
|
|
1,265 |
|
|
|
564 |
|
|
|
1,679 |
|
|
|
- |
|
|
||
|
PGRE在淨收益(虧損)中的份額 |
|
32,368 |
|
|
|
18,666 |
|
|
|
10,306 |
|
|
|
3,396 |
|
|
|
(303 |
) |
|
||
|
新增:房地產折舊及攤銷 |
|
56,326 |
|
|
|
38,305 |
|
|
|
14,224 |
|
|
|
3,797 |
|
|
|
2 |
|
|
||
|
FFO(1) |
|
88,694 |
|
|
|
56,971 |
|
|
|
24,530 |
|
|
|
7,193 |
|
|
|
(301 |
) |
|
||
|
減少:可歸因於One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
243 |
|
|
||
|
核心FFO(1) |
$ |
88,694 |
|
|
$ |
56,971 |
|
|
$ |
24,530 |
|
|
$ |
7,193 |
|
|
$ |
(58 |
) |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
非控制性權益份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
所有權 |
總計 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
92.6% |
|
|
||||||||
|
淨收益(虧損) |
$ |
15,891 |
|
|
$ |
1,932 |
|
|
$ |
10,139 |
|
|
$ |
3,820 |
|
|
$ |
(2,677 |
) |
|
||
|
減去:管理費支出 |
|
(3,508 |
) |
|
|
(1,265 |
) |
|
|
(564 |
) |
|
|
(1,679 |
) |
|
|
- |
|
|
||
|
可歸因於非控股權益的淨收益(虧損) |
|
12,383 |
|
|
|
667 |
|
|
|
9,575 |
|
|
|
2,141 |
|
|
|
(2,677 |
) |
|
||
|
新增:房地產折舊及攤銷 |
|
27,485 |
|
|
|
4,256 |
|
|
|
14,806 |
|
|
|
8,423 |
|
|
|
18 |
|
|
||
|
FFO(1) |
|
39,868 |
|
|
|
4,923 |
|
|
|
24,381 |
|
|
|
10,564 |
|
|
|
(2,659 |
) |
|
||
|
減少:可歸因於One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,040 |
|
|
||
|
核心FFO(1) |
$ |
39,868 |
|
|
$ |
4,923 |
|
|
$ |
24,381 |
|
|
$ |
10,564 |
|
|
$ |
381 |
|
|
- 25 -
|
|
合併的合資企業和基金--經營業績 |
(未經審計,以千計)
|
|
|
截至2021年9月30日的9個月 |
|
|||||||||||||||||
|
|
|
合併的合資企業 |
|
|
合併基金 |
|
||||||||||||||
|
|
|
合併總數 |
|
|
1633 |
|
|
同一個市場 |
|
|
300使命 |
|
|
住宅 |
|
|||||
|
|
|
合資企業 |
|
|
百老匯 |
|
|
廣場 |
|
|
街道 |
|
|
發展基金 |
|
|||||
總收入 |
$ |
296,454 |
|
|
$ |
142,120 |
|
|
$ |
108,685 |
|
|
$ |
45,649 |
|
|
$ |
- |
|
||
總運營費用 |
|
91,667 |
|
|
|
52,667 |
|
|
|
28,265 |
|
|
|
10,735 |
|
|
|
- |
|
||
淨營業收入(1) |
|
204,787 |
|
|
|
89,453 |
|
|
|
80,420 |
|
|
|
34,914 |
|
|
|
- |
|
||
折舊及攤銷 |
|
(88,455 |
) |
|
|
(42,205 |
) |
|
|
(31,210 |
) |
|
|
(15,040 |
) |
|
|
- |
|
||
利息和其他收入(虧損),淨額 |
|
68 |
|
|
|
(20 |
) |
|
|
84 |
|
|
|
4 |
|
|
|
327 |
|
||
利息和債務支出 |
|
(66,802 |
) |
|
|
(29,149 |
) |
|
|
(30,581 |
) |
|
|
(7,072 |
) |
|
|
- |
|
||
未合併的合資企業的虧損 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,138 |
|
||
所得税前收入 |
|
49,598 |
|
|
|
18,079 |
|
|
|
18,713 |
|
|
|
12,806 |
|
|
|
3,465 |
|
||
所得税費用 |
|
(14 |
) |
|
|
(12 |
) |
|
|
(2 |
) |
|
|
- |
|
|
|
(2 |
) |
||
淨收入 |
$ |
49,584 |
|
|
$ |
18,067 |
|
|
$ |
18,711 |
|
|
$ |
12,806 |
|
|
$ |
3,463 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
PGRE的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有權 |
總計 |
|
|
90.0% |
|
|
49.0% |
|
|
31.1% |
|
|
7.4% |
|
|||||||
|
淨收入 |
$ |
29,409 |
|
|
$ |
16,270 |
|
|
$ |
9,163 |
|
|
$ |
3,976 |
|
|
$ |
284 |
|
|
|
新增:管理費收入 |
|
3,251 |
|
|
|
1,250 |
|
|
|
582 |
|
|
|
1,419 |
|
|
|
- |
|
|
|
PGRE在淨收入中的份額 |
|
32,660 |
|
|
|
17,520 |
|
|
|
9,745 |
|
|
|
5,395 |
|
|
|
284 |
|
|
|
新增:房地產折舊及攤銷 |
|
57,957 |
|
|
|
37,987 |
|
|
|
15,292 |
|
|
|
4,678 |
|
|
|
- |
|
|
|
FFO(1) |
|
90,617 |
|
|
|
55,507 |
|
|
|
25,037 |
|
|
|
10,073 |
|
|
|
284 |
|
|
|
減少:可歸因於One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(249 |
) |
|
|
核心FFO(1) |
$ |
90,617 |
|
|
$ |
55,507 |
|
|
$ |
25,037 |
|
|
$ |
10,073 |
|
|
$ |
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
非控制性權益份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
所有權 |
總計 |
|
|
10.0% |
|
|
51.0% |
|
|
68.9% |
|
|
92.6% |
|
|||||||
|
淨收入 |
$ |
20,175 |
|
|
$ |
1,797 |
|
|
$ |
9,548 |
|
|
$ |
8,830 |
|
|
$ |
3,179 |
|
|
|
減去:管理費支出 |
|
(3,251 |
) |
|
|
(1,250 |
) |
|
|
(582 |
) |
|
|
(1,419 |
) |
|
|
- |
|
|
|
可歸因於非控股權益的淨收入 |
|
16,924 |
|
|
|
547 |
|
|
|
8,966 |
|
|
|
7,411 |
|
|
|
3,179 |
|
|
|
新增:房地產折舊及攤銷 |
|
30,498 |
|
|
|
4,218 |
|
|
|
15,918 |
|
|
|
10,362 |
|
|
|
4 |
|
|
|
FFO(1) |
|
47,422 |
|
|
|
4,765 |
|
|
|
24,884 |
|
|
|
17,773 |
|
|
|
3,183 |
|
|
|
減少:可歸因於One Steuart Lane的FFO |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,118 |
) |
|
|
核心FFO(1) |
$ |
47,422 |
|
|
$ |
4,765 |
|
|
$ |
24,884 |
|
|
$ |
17,773 |
|
|
$ |
65 |
|
- 26 -
|
|
未合併的合資企業--資產負債表 |
(未經審計,以千計)
|
|
|
|
|
|
截至2022年9月30日 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
712第五 |
|
|
市場 |
|
|
55秒 |
|
|
111條水線 |
|
|
|
|
||||||
|
|
|
|
|
|
總計 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE所有權 |
|
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八門 |
|
|||||||||||
資產: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
房地產,淨值 |
$ |
2,410,055 |
|
|
$ |
212,382 |
|
|
$ |
630,893 |
|
|
$ |
361,057 |
|
|
$ |
214,125 |
|
|
$ |
991,598 |
|
||||
|
現金和現金等價物 |
|
93,083 |
|
|
|
23,814 |
|
|
|
41,290 |
|
|
|
16,570 |
|
|
|
3,736 |
|
|
|
7,673 |
|
||||
|
受限現金 |
|
121,732 |
|
|
|
5,546 |
|
|
|
- |
|
|
|
- |
|
|
|
2,629 |
|
|
|
113,557 |
|
||||
|
應收賬款和其他應收款 |
|
4,702 |
|
|
|
4,070 |
|
|
|
217 |
|
|
|
123 |
|
|
|
147 |
|
|
|
145 |
|
||||
|
遞延應收租金 |
|
30,849 |
|
|
|
18,053 |
|
|
|
5,743 |
|
|
|
2,941 |
|
|
|
3,023 |
|
|
|
1,089 |
|
||||
|
遞延費用,淨額 |
|
12,792 |
|
|
|
9,559 |
|
|
|
1,255 |
|
|
|
833 |
|
|
|
1,145 |
|
|
|
- |
|
||||
|
無形資產,淨額 |
|
74,927 |
|
|
|
- |
|
|
|
17,235 |
|
|
|
12,213 |
|
|
|
3,024 |
|
|
|
42,455 |
|
||||
|
待售住宅共管單位(2) |
|
322,696 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
322,696 |
|
||||
|
其他資產 |
|
37,017 |
|
|
|
2,913 |
|
|
|
23,595 |
|
|
|
352 |
|
|
|
298 |
|
|
|
9,859 |
|
||||
總資產 |
$ |
3,107,853 |
|
|
$ |
276,337 |
|
|
$ |
720,228 |
|
|
$ |
394,089 |
|
|
$ |
228,127 |
|
|
$ |
1,489,072 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
負債: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
應付票據和抵押貸款淨額 |
$ |
1,833,023 |
|
|
$ |
298,083 |
|
|
$ |
408,736 |
|
|
$ |
186,870 |
|
|
$ |
156,268 |
|
|
$ |
783,066 |
|
||||
|
應付賬款和應計費用 |
|
50,773 |
|
|
|
6,152 |
|
|
|
14,020 |
|
|
|
4,440 |
|
|
|
2,837 |
|
|
|
23,324 |
|
||||
|
無形負債,淨額 |
|
12,700 |
|
|
|
- |
|
|
|
2,975 |
|
|
|
8,195 |
|
|
|
1,530 |
|
|
|
- |
|
||||
|
其他負債 |
|
7,361 |
|
|
|
171 |
|
|
|
263 |
|
|
|
154 |
|
|
|
238 |
|
|
|
6,535 |
|
||||
總負債 |
|
1,903,857 |
|
|
|
304,406 |
|
|
|
425,994 |
|
|
|
199,659 |
|
|
|
160,873 |
|
|
|
812,925 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
總股本 |
|
1,203,996 |
|
|
|
(28,069 |
) |
|
|
294,234 |
|
|
|
194,430 |
|
|
|
67,254 |
|
|
|
676,147 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
負債和權益總額 |
$ |
3,107,853 |
|
|
$ |
276,337 |
|
|
$ |
720,228 |
|
|
$ |
394,089 |
|
|
$ |
228,127 |
|
|
$ |
1,489,072 |
|
- 27 -
|
|
未合併的合資企業--資產負債表 |
(未經審計,以千計)
|
|
|
|
|
|
截至2021年12月31日 |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
712第五 |
|
|
市場 |
|
|
55秒 |
|
|
111條水線 |
|
|
|
|
||||||
|
|
|
|
|
|
總計 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE所有權 |
|
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八門 |
|
|||||||||||
資產: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
房地產,淨值 |
$ |
2,246,152 |
|
|
$ |
212,155 |
|
|
$ |
644,991 |
|
|
$ |
368,202 |
|
|
$ |
216,073 |
|
|
$ |
804,731 |
|
||||
|
現金和現金等價物 |
|
84,672 |
|
|
|
19,150 |
|
|
|
27,727 |
|
|
|
14,684 |
|
|
|
3,334 |
|
|
|
19,777 |
|
||||
|
受限現金 |
|
132,238 |
|
|
|
13,488 |
|
|
|
- |
|
|
|
- |
|
|
|
3,518 |
|
|
|
115,232 |
|
||||
|
應收賬款和其他應收款 |
|
3,144 |
|
|
|
2,512 |
|
|
|
113 |
|
|
|
276 |
|
|
|
120 |
|
|
|
123 |
|
||||
|
遞延應收租金 |
|
28,939 |
|
|
|
18,130 |
|
|
|
5,428 |
|
|
|
2,274 |
|
|
|
2,908 |
|
|
|
199 |
|
||||
|
遞延費用,淨額 |
|
12,304 |
|
|
|
9,399 |
|
|
|
1,196 |
|
|
|
366 |
|
|
|
1,343 |
|
|
|
- |
|
||||
|
無形資產,淨額 |
|
58,590 |
|
|
|
- |
|
|
|
26,671 |
|
|
|
16,396 |
|
|
|
4,157 |
|
|
|
11,366 |
|
||||
|
待售住宅共管單位(2) |
|
359,638 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
359,638 |
|
||||
|
其他資產 |
|
2,259 |
|
|
|
189 |
|
|
|
543 |
|
|
|
191 |
|
|
|
110 |
|
|
|
1,226 |
|
||||
總資產 |
$ |
2,927,936 |
|
|
$ |
275,023 |
|
|
$ |
706,669 |
|
|
$ |
402,389 |
|
|
$ |
231,563 |
|
|
$ |
1,312,292 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
負債: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
應付票據和抵押貸款淨額 |
$ |
1,791,404 |
|
|
$ |
297,775 |
|
|
$ |
406,881 |
|
|
$ |
186,750 |
|
|
$ |
152,358 |
|
|
$ |
747,640 |
|
||||
|
應付賬款和應計費用 |
|
52,813 |
|
|
|
5,615 |
|
|
|
11,471 |
|
|
|
4,841 |
|
|
|
5,115 |
|
|
|
25,771 |
|
||||
|
無形負債,淨額 |
|
18,397 |
|
|
|
- |
|
|
|
5,179 |
|
|
|
11,033 |
|
|
|
2,185 |
|
|
|
- |
|
||||
|
其他負債 |
|
8,284 |
|
|
|
291 |
|
|
|
6,380 |
|
|
|
138 |
|
|
|
226 |
|
|
|
1,249 |
|
||||
總負債 |
|
1,870,898 |
|
|
|
303,681 |
|
|
|
429,911 |
|
|
|
202,762 |
|
|
|
159,884 |
|
|
|
774,660 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
總股本 |
|
1,057,038 |
|
|
|
(28,658 |
) |
|
|
276,758 |
|
|
|
199,627 |
|
|
|
71,679 |
|
|
|
537,632 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
負債和權益總額 |
$ |
2,927,936 |
|
|
$ |
275,023 |
|
|
$ |
706,669 |
|
|
$ |
402,389 |
|
|
$ |
231,563 |
|
|
$ |
1,312,292 |
|
- 28 -
|
|
未合併的合資企業--經營業績 |
(未經審計,以千計)
|
|
|
|
|
截至2022年9月30日的三個月 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市場 |
|
|
55秒 |
|
|
111條水線 |
|
|
|
|
|
||||||
|
|
|
|
|
總計 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
|
||||||
總收入 |
$ |
56,395 |
|
|
$ |
12,131 |
|
|
$ |
14,539 |
|
|
$ |
7,729 |
|
|
$ |
3,761 |
|
|
$ |
18,235 |
|
(2) |
||||
總運營費用 |
|
34,234 |
|
|
|
5,330 |
|
|
|
7,106 |
|
|
|
3,731 |
|
|
|
1,532 |
|
|
|
16,535 |
|
(2) |
||||
淨營業收入(3) |
|
22,161 |
|
|
|
6,801 |
|
|
|
7,433 |
|
|
|
3,998 |
|
|
|
2,229 |
|
|
|
1,700 |
|
|
||||
折舊及攤銷 |
|
(17,734 |
) |
|
|
(2,753 |
) |
|
|
(8,262 |
) |
|
|
(4,053 |
) |
|
|
(1,848 |
) |
|
|
(818 |
) |
|
||||
利息和其他收入(虧損),淨額 |
|
471 |
|
|
|
71 |
|
|
|
118 |
|
|
|
34 |
|
|
|
(3 |
) |
|
|
251 |
|
|
||||
利息和債務支出 |
|
(13,967 |
) |
|
|
(2,701 |
) |
|
|
(3,478 |
) |
|
|
(1,857 |
) |
|
|
(1,905 |
) |
|
|
(4,026 |
) |
|
||||
所得税前收入(虧損) |
|
(9,069 |
) |
|
|
1,418 |
|
|
|
(4,189 |
) |
|
|
(1,878 |
) |
|
|
(1,527 |
) |
|
|
(2,893 |
) |
|
||||
所得税費用 |
|
(11 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(11 |
) |
|
||||
淨(虧損)收益 |
$ |
(9,080 |
) |
|
$ |
1,418 |
|
|
$ |
(4,189 |
) |
|
$ |
(1,878 |
) |
|
$ |
(1,527 |
) |
|
$ |
(2,904 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有權 |
總計 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八門 |
|
|
||||||||||
|
淨(虧損)收益 |
$ |
(5,024 |
) |
|
$ |
709 |
|
|
$ |
(2,811 |
) |
|
$ |
(822 |
) |
|
$ |
(748 |
) |
|
$ |
(1,352 |
) |
|
|||
|
減去:遞增基數調整 |
|
(64 |
) |
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
(61 |
) |
|
|||
|
減去:#年收益中的股本調整 |
|
(709 |
) |
|
|
(709 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE的淨虧損份額 |
|
(5,797 |
) |
|
|
- |
|
|
|
(2,811 |
) |
|
|
(825 |
) |
|
|
(748 |
) |
|
|
(1,413 |
) |
|
|||
|
新增:房地產折舊及攤銷 |
|
9,725 |
|
|
|
1,377 |
|
|
|
5,535 |
|
|
|
1,790 |
|
|
|
905 |
|
|
|
118 |
|
|
|||
|
FFO(3) |
|
3,928 |
|
|
|
1,377 |
|
|
|
2,724 |
|
|
|
965 |
|
|
|
157 |
|
|
|
(1,295 |
) |
|
|||
|
增加:#年收益中的股本調整 |
|
709 |
|
|
|
709 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
減少:可歸因於One Steuart Lane的FFO |
|
1,509 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,509 |
|
|
|||
|
核心FFO(3) |
$ |
6,146 |
|
|
$ |
2,086 |
|
|
$ |
2,724 |
|
|
$ |
965 |
|
|
$ |
157 |
|
|
$ |
214 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合營企業合夥人股份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有權 |
總計 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
五花八門 |
|
|
||||||||||
|
淨(虧損)收益 |
$ |
(4,056 |
) |
|
$ |
709 |
|
|
$ |
(1,378 |
) |
|
$ |
(1,056 |
) |
|
$ |
(779 |
) |
|
$ |
(1,552 |
) |
|
|||
|
新增:房地產折舊及攤銷 |
|
8,073 |
|
|
|
1,376 |
|
|
|
2,727 |
|
|
|
2,266 |
|
|
|
943 |
|
|
|
761 |
|
|
|||
|
FFO(3) |
|
4,017 |
|
|
|
2,085 |
|
|
|
1,349 |
|
|
|
1,210 |
|
|
|
164 |
|
|
|
(791 |
) |
|
|||
|
減少:可歸因於One Steuart Lane的FFO |
|
2,735 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,735 |
|
|
|||
|
核心FFO(3) |
$ |
6,752 |
|
|
$ |
2,085 |
|
|
$ |
1,349 |
|
|
$ |
1,210 |
|
|
$ |
164 |
|
|
$ |
1,944 |
|
|
- 29 -
|
|
未合併的合資企業--經營業績 |
(未經審計,以千計)
|
|
|
|
|
截至2021年9月30日的三個月 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市場 |
|
|
55秒 |
|
|
111條水線 |
|
|
|
|
|
||||||
|
|
|
|
|
總計 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
|
||||||
總收入 |
$ |
150,358 |
|
|
$ |
10,354 |
|
|
$ |
14,519 |
|
|
$ |
8,382 |
|
|
$ |
3,678 |
|
|
$ |
113,425 |
|
(2) |
||||
總運營費用 |
|
102,949 |
|
|
|
5,989 |
|
|
|
6,374 |
|
|
|
3,285 |
|
|
|
1,720 |
|
|
|
85,581 |
|
(2) |
||||
淨營業收入(3) |
|
47,409 |
|
|
|
4,365 |
|
|
|
8,145 |
|
|
|
5,097 |
|
|
|
1,958 |
|
|
|
27,844 |
|
|
||||
折舊及攤銷 |
|
(26,432 |
) |
|
|
(2,629 |
) |
|
|
(8,034 |
) |
|
|
(4,819 |
) |
|
|
(1,763 |
) |
|
|
(9,187 |
) |
|
||||
利息和其他損失,淨額 |
|
(27 |
) |
|
|
(7 |
) |
|
|
(8 |
) |
|
|
(5 |
) |
|
|
(2 |
) |
|
|
(5 |
) |
|
||||
利息和債務支出 |
|
(17,503 |
) |
|
|
(2,742 |
) |
|
|
(3,424 |
) |
|
|
(1,857 |
) |
|
|
(1,589 |
) |
|
|
(7,891 |
) |
|
||||
所得税前收入(虧損) |
|
3,447 |
|
|
|
(1,013 |
) |
|
|
(3,321 |
) |
|
|
(1,584 |
) |
|
|
(1,396 |
) |
|
|
10,761 |
|
|
||||
所得税優惠 |
|
(17 |
) |
|
|
- |
|
|
|
(2 |
) |
|
|
(15 |
) |
|
|
- |
|
|
|
- |
|
|
||||
淨收益(虧損) |
$ |
3,430 |
|
|
$ |
(1,013 |
) |
|
$ |
(3,323 |
) |
|
$ |
(1,599 |
) |
|
$ |
(1,396 |
) |
|
$ |
10,761 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有權 |
總計 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八門 |
|
|
||||||||||
|
淨(虧損)收益 |
$ |
(672 |
) |
|
$ |
(507 |
) |
|
$ |
(2,228 |
) |
|
$ |
(699 |
) |
|
$ |
(685 |
) |
|
$ |
3,447 |
|
|
|||
|
減去:遞增基數調整 |
|
(43 |
) |
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
(40 |
) |
|
|||
|
增加:#年收益中的股本調整 |
|
938 |
|
|
|
938 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE在淨(收益)虧損中的份額 |
|
223 |
|
|
|
431 |
|
|
|
(2,228 |
) |
|
|
(702 |
) |
|
|
(685 |
) |
|
|
3,407 |
|
|
|||
|
新增:房地產折舊及攤銷 |
|
10,195 |
|
|
|
1,314 |
|
|
|
5,383 |
|
|
|
2,125 |
|
|
|
863 |
|
|
|
510 |
|
|
|||
|
FFO(3) |
|
10,418 |
|
|
|
1,745 |
|
|
|
3,155 |
|
|
|
1,423 |
|
|
|
178 |
|
|
|
3,917 |
|
|
|||
|
減去:#年收益中的股本調整 |
|
(938 |
) |
|
|
(938 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
減少:可歸因於One Steuart Lane的FFO |
|
(3,367 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,367 |
) |
|
|||
|
核心FFO(3) |
$ |
6,113 |
|
|
$ |
807 |
|
|
$ |
3,155 |
|
|
$ |
1,423 |
|
|
$ |
178 |
|
|
$ |
550 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合營企業合夥人股份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有權 |
總計 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
五花八門 |
|
|
||||||||||
|
淨收益(虧損) |
$ |
4,102 |
|
|
$ |
(506 |
) |
|
$ |
(1,095 |
) |
|
$ |
(900 |
) |
|
$ |
(711 |
) |
|
$ |
7,314 |
|
|
|||
|
新增:房地產折舊及攤銷 |
|
16,280 |
|
|
|
1,315 |
|
|
|
2,651 |
|
|
|
2,697 |
|
|
|
900 |
|
|
|
8,717 |
|
|
|||
|
FFO(3) |
|
20,382 |
|
|
|
809 |
|
|
|
1,556 |
|
|
|
1,797 |
|
|
|
189 |
|
|
|
16,031 |
|
|
|||
|
減少:可歸因於One Steuart Lane的FFO |
|
(6,253 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(6,253 |
) |
|
|||
|
核心FFO(3) |
$ |
14,129 |
|
|
$ |
809 |
|
|
$ |
1,556 |
|
|
$ |
1,797 |
|
|
$ |
189 |
|
|
$ |
9,778 |
|
|
- 30 -
|
|
未合併的合資企業--經營業績 |
(未經審計,以千計)
|
|
|
|
|
截至2022年9月30日的9個月 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市場 |
|
|
55秒 |
|
|
111條水線 |
|
|
|
|
|
||||||
|
|
|
|
|
總計 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
|
||||||
總收入 |
$ |
218,457 |
|
|
$ |
32,839 |
|
|
$ |
43,505 |
|
|
$ |
23,127 |
|
|
$ |
11,367 |
|
|
$ |
107,619 |
|
(2) |
||||
總運營費用 |
|
129,035 |
|
|
|
16,180 |
|
|
|
20,542 |
|
|
|
10,023 |
|
|
|
5,220 |
|
|
|
77,070 |
|
(2) |
||||
淨營業收入(3) |
|
89,422 |
|
|
|
16,659 |
|
|
|
22,963 |
|
|
|
13,104 |
|
|
|
6,147 |
|
|
|
30,549 |
|
|
||||
折舊及攤銷 |
|
(68,140 |
) |
|
|
(8,099 |
) |
|
|
(24,257 |
) |
|
|
(12,689 |
) |
|
|
(5,570 |
) |
|
|
(17,525 |
) |
|
||||
利息和其他收入(虧損),淨額 |
|
487 |
|
|
|
75 |
|
|
|
121 |
|
|
|
12 |
|
|
|
(12 |
) |
|
|
291 |
|
|
||||
利息和債務支出 |
|
(47,900 |
) |
|
|
(8,047 |
) |
|
|
(10,245 |
) |
|
|
(5,570 |
) |
|
|
(5,065 |
) |
|
|
(18,973 |
) |
|
||||
所得税前收入(虧損) |
|
(26,131 |
) |
|
|
588 |
|
|
|
(11,418 |
) |
|
|
(5,143 |
) |
|
|
(4,500 |
) |
|
|
(5,658 |
) |
|
||||
所得税費用 |
|
(54 |
) |
|
|
- |
|
|
|
(3 |
) |
|
|
(34 |
) |
|
|
(4 |
) |
|
|
(13 |
) |
|
||||
淨(虧損)收益 |
$ |
(26,185 |
) |
|
$ |
588 |
|
|
$ |
(11,421 |
) |
|
$ |
(5,177 |
) |
|
$ |
(4,504 |
) |
|
$ |
(5,671 |
) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有權 |
總計 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八門 |
|
|
||||||||||
|
淨(虧損)收益 |
$ |
(14,796 |
) |
|
$ |
294 |
|
|
$ |
(7,661 |
) |
|
$ |
(2,287 |
) |
|
$ |
(2,207 |
) |
|
$ |
(2,935 |
) |
|
|||
|
減去:遞增基數調整 |
|
(236 |
) |
|
|
- |
|
|
|
- |
|
|
|
(9 |
) |
|
|
- |
|
|
|
(227 |
) |
|
|||
|
減去:#年收益中的股本調整 |
|
(294 |
) |
|
|
(294 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE的淨虧損份額 |
|
(15,326 |
) |
|
|
- |
|
|
|
(7,661 |
) |
|
|
(2,296 |
) |
|
|
(2,207 |
) |
|
|
(3,162 |
) |
|
|||
|
新增:房地產折舊及攤銷 |
|
29,763 |
|
|
|
4,050 |
|
|
|
16,252 |
|
|
|
5,604 |
|
|
|
2,729 |
|
|
|
1,128 |
|
|
|||
|
FFO(3) |
|
14,437 |
|
|
|
4,050 |
|
|
|
8,591 |
|
|
|
3,308 |
|
|
|
522 |
|
|
|
(2,034 |
) |
|
|||
|
增加:#年收益中的股本調整 |
|
294 |
|
|
|
294 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
減少:可歸因於One Steuart Lane的FFO |
|
3,283 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,283 |
|
|
|||
|
核心FFO(3) |
$ |
18,014 |
|
|
$ |
4,344 |
|
|
$ |
8,591 |
|
|
$ |
3,308 |
|
|
$ |
522 |
|
|
$ |
1,249 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合營企業合夥人股份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有權 |
總計 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
五花八門 |
|
|
||||||||||
|
淨(虧損)收益 |
$ |
(11,389 |
) |
|
$ |
294 |
|
|
$ |
(3,760 |
) |
|
$ |
(2,890 |
) |
|
$ |
(2,297 |
) |
|
$ |
(2,736 |
) |
|
|||
|
新增:房地產折舊及攤銷 |
|
38,613 |
|
|
|
4,049 |
|
|
|
8,005 |
|
|
|
7,094 |
|
|
|
2,841 |
|
|
|
16,624 |
|
|
|||
|
FFO(3) |
|
27,224 |
|
|
|
4,343 |
|
|
|
4,245 |
|
|
|
4,204 |
|
|
|
544 |
|
|
|
13,888 |
|
|
|||
|
減少:可歸因於One Steuart Lane的FFO |
|
5,796 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,796 |
|
|
|||
|
核心FFO(3) |
$ |
33,020 |
|
|
$ |
4,343 |
|
|
$ |
4,245 |
|
|
$ |
4,204 |
|
|
$ |
544 |
|
|
$ |
19,684 |
|
|
- 31 -
|
|
未合併的合資企業--經營業績 |
(未經審計,以千計)
|
|
|
|
|
截至2021年9月30日的9個月 |
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
712第五 |
|
|
市場 |
|
|
55秒 |
|
|
111條水線 |
|
|
|
|
|
||||||
|
|
|
|
|
總計 |
|
|
大道 |
|
|
中心 |
|
|
街道 |
|
|
街道 |
|
|
其他(1) |
|
|
||||||
總收入 |
$ |
265,419 |
|
|
$ |
30,305 |
|
|
$ |
40,474 |
|
|
$ |
24,818 |
|
|
$ |
11,598 |
|
|
$ |
158,224 |
|
(2) |
||||
總運營費用 |
|
153,526 |
|
|
|
17,560 |
|
|
|
19,251 |
|
|
|
9,639 |
|
|
|
5,127 |
|
|
|
101,949 |
|
(2) |
||||
淨營業收入(3) |
|
111,893 |
|
|
|
12,745 |
|
|
|
21,223 |
|
|
|
15,179 |
|
|
|
6,471 |
|
|
|
56,275 |
|
|
||||
折舊及攤銷 |
|
(80,899 |
) |
|
|
(8,084 |
) |
|
|
(24,853 |
) |
|
|
(14,447 |
) |
|
|
(5,611 |
) |
|
|
(27,904 |
) |
|
||||
利息和其他損失,淨額 |
|
(83 |
) |
|
|
(6 |
) |
|
|
(37 |
) |
|
|
(18 |
) |
|
|
(10 |
) |
|
|
(12 |
) |
|
||||
利息和債務支出 |
|
(45,135 |
) |
|
|
(8,094 |
) |
|
|
(10,155 |
) |
|
|
(5,570 |
) |
|
|
(4,669 |
) |
|
|
(16,647 |
) |
|
||||
所得税前收入(虧損) |
|
(14,224 |
) |
|
|
(3,439 |
) |
|
|
(13,822 |
) |
|
|
(4,856 |
) |
|
|
(3,819 |
) |
|
|
11,712 |
|
|
||||
所得税費用 |
|
(32 |
) |
|
|
- |
|
|
|
(5 |
) |
|
|
(22 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
|
||||
淨(虧損)收益 |
$ |
(14,256 |
) |
|
$ |
(3,439 |
) |
|
$ |
(13,827 |
) |
|
$ |
(4,878 |
) |
|
$ |
(3,822 |
) |
|
$ |
11,710 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE的份額 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有權 |
總計 |
|
|
50.0% |
|
|
67.0% |
|
|
44.1% |
|
|
49.0% |
|
|
五花八門 |
|
|
||||||||||
|
淨(虧損)收益 |
$ |
(11,706 |
) |
|
$ |
(1,720 |
) |
|
$ |
(9,272 |
) |
|
$ |
(2,164 |
) |
|
$ |
(1,874 |
) |
|
$ |
3,324 |
|
|
|||
|
減去:遞增基數調整 |
|
(127 |
) |
|
|
- |
|
|
|
- |
|
|
|
(7 |
) |
|
|
- |
|
|
|
(120 |
) |
|
|||
|
減去:#年收益中的股本調整 |
|
(8,977 |
) |
|
|
(8,977 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
PGRE在淨(虧損)收入中的份額 |
|
(20,810 |
) |
|
|
(10,697 |
) |
|
|
(9,272 |
) |
|
|
(2,171 |
) |
|
|
(1,874 |
) |
|
|
3,204 |
|
|
|||
|
新增:房地產折舊及攤銷 |
|
31,370 |
|
|
|
4,042 |
|
|
|
16,652 |
|
|
|
6,370 |
|
|
|
2,749 |
|
|
|
1,557 |
|
|
|||
|
FFO(3) |
|
10,560 |
|
|
|
(6,655 |
) |
|
|
7,380 |
|
|
|
4,199 |
|
|
|
875 |
|
|
|
4,761 |
|
|
|||
|
增加:#年收益中的股本調整 |
|
8,977 |
|
|
|
8,977 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|||
|
減少:可歸因於One Steuart Lane的FFO |
|
(3,367 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,367 |
) |
|
|||
|
核心FFO(3) |
$ |
16,170 |
|
|
$ |
2,322 |
|
|
$ |
7,380 |
|
|
$ |
4,199 |
|
|
$ |
875 |
|
|
$ |
1,394 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
合營企業合夥人股份 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
所有權 |
總計 |
|
|
50.0% |
|
|
33.0% |
|
|
55.9% |
|
|
51.0% |
|
|
五花八門 |
|
|
||||||||||
|
淨(虧損)收益 |
$ |
(2,550 |
) |
|
$ |
(1,719 |
) |
|
$ |
(4,555 |
) |
|
$ |
(2,714 |
) |
|
$ |
(1,948 |
) |
|
$ |
8,386 |
|
|
|||
|
新增:房地產折舊及攤銷 |
|
49,656 |
|
|
|
4,042 |
|
|
|
8,201 |
|
|
|
8,084 |
|
|
|
2,862 |
|
|
|
26,467 |
|
|
|||
|
FFO(3) |
|
47,106 |
|
|
|
2,323 |
|
|
|
3,646 |
|
|
|
5,370 |
|
|
|
914 |
|
|
|
34,853 |
|
|
|||
|
減少:可歸因於One Steuart Lane的FFO |
|
(6,253 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(6,253 |
) |
|
|||
|
核心FFO(3) |
$ |
40,853 |
|
|
$ |
2,323 |
|
|
$ |
3,646 |
|
|
$ |
5,370 |
|
|
$ |
914 |
|
|
$ |
28,600 |
|
|
- 32 -
|
|
CAPTTAL結構 |
(未經審計,以千為單位,不包括股份、單位和每股金額)
|
|
|
|
|
|
|
|
|
截至2022年9月30日 |
|
|
債務: |
|
|
|||||||||
|
合併債務: |
|
|
||||||||
|
|
應付票據及按揭(1) |
$ |
3,858,000 |
|
||||||
|
|
循環信貸安排 |
|
- |
|
||||||
|
|
|
|
|
|
|
|
|
|
3,858,000 |
|
|
更少: |
|
|
||||||||
|
|
非控股權益在合併債務中的份額(2) |
|
(810,335 |
) |
||||||
|
添加: |
|
|
||||||||
|
|
PGRE在未合併合資企業債務中的份額(3) |
|
623,785 |
|
||||||
|
PGRE在總債務中的份額(4) |
|
3,671,450 |
|
|
|
|
|
|
股份/單位 |
|
|
截至目前的股價 |
|
|
|
|
|||
股本: |
傑出的 |
|
|
2022年9月30日 |
|
|
|
|
|||||||
|
普通股 |
|
222,461,093 |
|
|
$ |
6.23 |
|
|
|
1,385,933 |
|
|||
|
業務夥伴關係單位 |
|
15,822,806 |
|
|
|
6.23 |
|
|
|
98,576 |
|
|||
|
總股本 |
|
238,283,899 |
|
|
|
6.23 |
|
|
|
1,484,509 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
總市值 |
$ |
5,155,959 |
|
- 33 -
|
|
債務分析 |
(未經審計,以千計)
|
|
|
|
|
債務總額 |
|
|
|
|
固定利率債務 |
|
|
|
|
可變利率債務 |
|
|
|||||||||||||||
合併債務: |
金額 |
|
|
費率 |
|
|
|
|
金額 |
|
|
費率 |
|
|
|
|
金額 |
|
|
費率 |
|
|
||||||||||
|
百老匯1633號 |
$ |
1,250,000 |
|
|
|
2.99 |
% |
|
|
|
$ |
1,250,000 |
|
|
|
2.99 |
% |
|
|
|
$ |
- |
|
|
|
- |
|
|
|||
|
美洲大道1301號 |
|
860,000 |
|
|
|
3.76 |
% |
|
|
|
|
500,000 |
|
|
|
2.46 |
% |
|
|
|
|
360,000 |
|
|
|
5.56 |
% |
|
|||
|
西52街31號 |
|
500,000 |
|
|
|
3.80 |
% |
|
|
|
|
500,000 |
|
|
|
3.80 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
第一市場廣場 |
|
975,000 |
|
|
|
4.03 |
% |
|
|
|
|
975,000 |
|
|
|
4.03 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
觀瀾街300號 |
|
273,000 |
|
|
|
3.65 |
% |
|
|
|
|
273,000 |
|
|
|
3.65 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
循環信貸安排 |
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
- |
|
|
|
- |
|
|
|||
合併債務總額 |
|
3,858,000 |
|
|
|
3.58 |
% |
|
|
|
|
3,498,000 |
|
|
|
3.37 |
% |
|
|
|
|
360,000 |
|
|
|
5.56 |
% |
|
||||
非控制性權益份額 |
|
(810,335 |
) |
|
|
3.78 |
% |
|
|
|
|
(810,335 |
) |
|
|
3.78 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
||||
PGRE在合併債務中的份額 |
$ |
3,047,665 |
|
|
|
3.52 |
% |
|
|
|
$ |
2,687,665 |
|
|
|
3.25 |
% |
|
|
|
$ |
360,000 |
|
|
|
5.56 |
% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
未合併的合資企業債務: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
第五大道712號 |
$ |
300,000 |
|
|
|
3.39 |
% |
|
|
|
$ |
300,000 |
|
|
|
3.39 |
% |
|
|
|
$ |
- |
|
|
|
- |
|
|
|||
|
市場中心 |
|
410,835 |
|
|
|
3.09 |
% |
|
|
|
|
402,000 |
|
|
|
3.07 |
% |
|
|
|
|
8,835 |
|
|
|
4.06 |
% |
|
|||
|
第二街55號 |
|
187,500 |
|
|
|
3.88 |
% |
|
|
|
|
187,500 |
|
|
|
3.88 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
薩特街111號 |
|
156,530 |
|
|
|
4.72 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
156,530 |
|
|
|
4.72 |
% |
|
|||
|
百老匯大街1600號(1) |
|
98,000 |
|
|
|
3.45 |
% |
|
|
|
|
98,000 |
|
|
|
3.45 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
|
華爾街60號 |
|
575,000 |
|
|
|
5.27 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
|
575,000 |
|
|
|
5.27 |
% |
|
|||
|
奧德中心,德國 |
|
14,034 |
|
|
|
4.62 |
% |
|
|
|
|
14,034 |
|
|
|
4.62 |
% |
|
|
|
|
- |
|
|
|
- |
|
|
|||
未合併債務總額 |
|
1,741,899 |
|
|
|
4.12 |
% |
|
|
|
|
1,001,534 |
|
|
|
3.38 |
% |
|
|
|
|
740,365 |
|
|
|
5.14 |
% |
|
||||
合資夥伴的份額 |
|
(1,118,114 |
) |
|
|
4.43 |
% |
|
|
|
|
(489,176 |
) |
|
|
3.45 |
% |
|
|
|
|
(628,938 |
) |
|
|
5.19 |
% |
|
||||
PGRE在未合併債務中的份額 |
$ |
623,785 |
|
|
|
3.58 |
% |
|
|
|
$ |
512,358 |
|
|
|
3.30 |
% |
|
|
|
$ |
111,427 |
|
|
|
4.83 |
% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
PGRE在總債務中的份額(2) |
$ |
3,671,450 |
|
|
|
3.53 |
% |
|
|
|
$ |
3,200,023 |
|
|
|
3.26 |
% |
|
|
|
$ |
471,427 |
|
|
|
5.39 |
% |
|
循環信貸安排契約:(3) |
必填項 |
|
實際 |
|
|
|
債務構成(按PGRE的份額): |
金額 |
|
|
% |
|
|
||||||||
|
總債務/總資產 |
低於60% |
|
44.0 |
% |
|
|
固定利率債務: |
|
|
|
|
|
|
|||||||
|
擔保債務/總資產 |
低於50% |
|
44.0 |
% |
|
|
|
合併固定利率債務 |
$ |
2,687,665 |
|
|
|
|
|
|||||
|
固定費用覆蓋範圍 |
大於1.5倍 |
3.19x |
|
|
|
|
未合併的固定利率債務 |
|
512,358 |
|
|
|
|
|
||||||
|
無擔保債務/無擔保資產 |
低於60% |
|
0.0 |
% |
|
|
|
PGRE在固定利率債務中的份額 |
|
3,200,023 |
|
|
|
87.2 |
% |
|
||||
|
未支配權益承保範圍 |
大於1.75x |
46.63x |
|
|
|
可變利率債務: |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
綜合可變利率債務 |
|
360,000 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
未合併的浮動利率債務 |
|
111,427 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
PGRE在可變利率債務中的份額 |
|
471,427 |
|
|
|
12.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PGRE在總債務中的份額(2) |
$ |
3,671,450 |
|
|
|
100.0 |
% |
|
- 34 -
|
|
債務到期日 |
(未經審計,以千計)
合併債務: |
2022 |
|
|
2023 |
|
|
2024 |
|
|
2025 |
|
|
2026 |
|
|
此後 |
|
|
總計 |
|
|||||||||||
|
觀瀾街300號 |
$ |
- |
|
|
$ |
273,000 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
273,000 |
|
|||
|
第一市場廣場 |
|
- |
|
|
|
- |
|
|
|
975,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
975,000 |
|
|||
|
西52街31號 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
500,000 |
|
|
|
- |
|
|
|
500,000 |
|
|||
|
美洲大道1301號 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
860,000 |
|
|
|
- |
|
|
|
860,000 |
|
|||
|
百老匯1633號 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,250,000 |
|
|
|
1,250,000 |
|
|||
|
循環信貸安排 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|||
合併債務總額 |
|
- |
|
|
|
273,000 |
|
|
|
975,000 |
|
|
|
- |
|
|
|
1,360,000 |
|
|
|
1,250,000 |
|
|
|
3,858,000 |
|
||||
非控制性權益份額 |
|
- |
|
|
|
(188,097 |
) |
|
|
(497,250 |
) |
|
|
- |
|
|
|
- |
|
|
|
(124,988 |
) |
|
|
(810,335 |
) |
||||
PGRE在合併債務中的份額 |
$ |
- |
|
|
$ |
84,903 |
|
|
$ |
477,750 |
|
|
$ |
- |
|
|
$ |
1,360,000 |
|
|
$ |
1,125,012 |
|
|
$ |
3,047,665 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
未合併的合資企業債務: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
華爾街60號 |
$ |
- |
|
|
$ |
575,000 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
575,000 |
|
|||
|
薩特街111號 |
|
- |
|
|
|
156,530 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
156,530 |
|
|||
|
市場中心 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
410,835 |
|
|
|
- |
|
|
|
- |
|
|
|
410,835 |
|
|||
|
第二街55號 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
187,500 |
|
|
|
- |
|
|
|
187,500 |
|
|||
|
第五大道712號 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300,000 |
|
|
|
300,000 |
|
|||
|
奧德中心,德國 |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
14,034 |
|
|
|
14,034 |
|
|||
|
百老匯大街1600號(1) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
98,000 |
|
|
|
98,000 |
|
|||
未合併債務總額 |
|
- |
|
|
|
731,530 |
|
|
|
- |
|
|
|
410,835 |
|
|
|
187,500 |
|
|
|
412,034 |
|
|
|
1,741,899 |
|
||||
合資夥伴的份額 |
|
- |
|
|
|
(626,022 |
) |
|
|
- |
|
|
|
(135,576 |
) |
|
|
(104,831 |
) |
|
|
(251,685 |
) |
|
|
(1,118,114 |
) |
||||
PGRE在未合併債務中的份額 |
$ |
- |
|
|
$ |
105,508 |
|
|
$ |
- |
|
|
$ |
275,259 |
|
|
$ |
82,669 |
|
|
$ |
160,349 |
|
|
$ |
623,785 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PGRE在總債務中的份額(2) |
$ |
- |
|
|
$ |
190,411 |
|
|
$ |
477,750 |
|
|
$ |
275,259 |
|
|
$ |
1,442,669 |
|
|
$ |
1,285,361 |
|
|
$ |
3,671,450 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
加權平均利率 |
|
- |
% |
|
|
4.33 |
% |
|
|
4.03 |
% |
|
|
3.09 |
% |
|
|
3.78 |
% |
|
|
3.04 |
% |
|
|
3.53 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
到期債務的百分比 |
|
- |
% |
|
|
5.2 |
% |
|
|
13.0 |
% |
|
|
7.5 |
% |
|
|
39.3 |
% |
|
|
35.0 |
% |
|
|
100.0 |
% |
- 35 -
|
|
投資組合摘要-紐約 |
(未經審計,單位為千,不包括平方英尺和每平方英尺的金額)
|
|
|
|
|
|
|
|
|
|
|
|
|
年化租金(1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
人均 |
|
|
在……裏面 |
|
|
離開 |
|
|
|
|
|
|
||||||||
屬性 |
|
所有權 |
|
|
租賃(1) |
|
|
佔用(1) |
|
|
金額 |
|
|
平方英尺(2平方英尺) |
|
|
服務 |
|
|
服務 |
|
|
總計 |
|
|
主要租户 |
||||||||||
百老匯1633號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
辦公室 |
|
90.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
$ |
181,292 |
|
|
$ |
80.09 |
|
|
|
2,272,771 |
|
|
|
- |
|
|
|
2,272,771 |
|
|
安聯、摩根士丹利、華納音樂集團、工商銀行、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Showtime Networks、New Mountain Capital、MongoDB、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bleacher Report,Kasowitz,Benson,Torres&Friedman |
||||||||||
|
零售業/大區 |
|
90.0 |
% |
|
|
96.6 |
% |
|
|
86.2 |
% |
|
|
9,209 |
|
|
|
73.58 |
|
|
|
253,609 |
|
|
|
- |
|
|
|
253,609 |
|
|
葛士文劇場、劇場、春分、丁泰豐 |
||
|
|
|
|
|
90.0 |
% |
|
|
99.7 |
% |
|
|
98.6 |
% |
|
|
190,501 |
|
|
|
80.01 |
|
|
|
2,526,380 |
|
|
|
- |
|
|
|
2,526,380 |
|
|
|
美洲大道1301號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
100.0 |
% |
|
|
88.1 |
% |
|
|
84.1 |
% |
|
|
122,404 |
|
|
|
86.80 |
|
|
|
1,698,061 |
|
|
|
- |
|
|
|
1,698,061 |
|
|
法國農業信貸銀行,諾頓·羅斯·富布賴特,科恩·雷茲尼克, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
瑞士再保險、橡樹資本、ArentFox Schiff |
||||||||||
|
零售/便利設施 |
|
100.0 |
% |
|
|
89.7 |
% |
|
|
89.7 |
% |
|
|
2,573 |
|
|
|
185.11 |
|
|
|
49,287 |
|
|
|
- |
|
|
|
49,287 |
|
|
海洋精品,星巴克 |
||
|
|
|
|
|
100.0 |
% |
|
|
88.1 |
% |
|
|
84.2 |
% |
|
|
124,977 |
|
|
|
87.68 |
|
|
|
1,747,348 |
|
|
|
- |
|
|
|
1,747,348 |
|
|
|
美洲的第1325大道 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
100.0 |
% |
|
|
94.2 |
% |
|
|
93.4 |
% |
|
|
49,233 |
|
|
|
66.76 |
|
|
|
809,689 |
|
|
|
- |
|
|
|
809,689 |
|
|
麥格勞山,奧爾山來自沃爾斯基,希爾頓,Evercore |
||
|
零售 |
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,415 |
|
|
|
86.68 |
|
|
|
15,609 |
|
|
|
- |
|
|
|
15,609 |
|
|
La Grande BouCherie |
||
|
|
|
|
|
100.0 |
% |
|
|
94.4 |
% |
|
|
93.5 |
% |
|
|
50,648 |
|
|
|
67.08 |
|
|
|
825,298 |
|
|
|
- |
|
|
|
825,298 |
|
|
|
西52街31號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
100.0 |
% |
|
|
92.8 |
% |
|
|
92.0 |
% |
|
|
62,729 |
|
|
|
91.98 |
|
|
|
742,006 |
|
|
|
- |
|
|
|
742,006 |
|
|
克利福德·錢斯,皮爾斯伯裏·温斯羅普·肖·皮特曼 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Centerview Partners、Bracewell、普羅維登斯股權合作伙伴 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
97.8 |
% |
|
|
97.8 |
% |
|
|
5,207 |
|
|
|
122.85 |
|
|
|
25,913 |
|
|
|
- |
|
|
|
25,913 |
|
|
Fogo de Chao,MoMA設計商店 |
||
|
|
|
|
|
100.0 |
% |
|
|
93.0 |
% |
|
|
92.2 |
% |
|
|
67,936 |
|
|
|
93.08 |
|
|
|
767,919 |
|
|
|
- |
|
|
|
767,919 |
|
|
|
第三大道900號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
辦公室 |
|
100.0 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
32,288 |
|
|
|
71.12 |
|
|
|
575,084 |
|
|
|
- |
|
|
|
575,084 |
|
|
高盛、資生堂、Tannenbaum Helpern Syracuse& |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
赫施特里特,利特勒·門德爾森 |
||||||||||
|
零售 |
|
100.0 |
% |
|
|
79.4 |
% |
|
|
79.4 |
% |
|
|
1,295 |
|
|
|
97.31 |
|
|
|
16,598 |
|
|
|
- |
|
|
|
16,598 |
|
|
美國銀行 |
||
|
|
|
|
|
100.0 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
33,583 |
|
|
|
71.86 |
|
|
|
591,682 |
|
|
|
- |
|
|
|
591,682 |
|
|
|
第五大道712號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
辦公室 |
|
50.0 |
% |
|
|
83.5 |
% |
|
|
77.8 |
% |
|
|
42,218 |
|
|
|
118.60 |
|
|
|
457,580 |
|
|
|
- |
|
|
|
457,580 |
|
|
CVC Advisors,安本標準投資,OMI |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
管理層,Riverstone Holdings,Pictet Asset Management |
||||||||||
|
零售 |
|
50.0 |
% |
|
|
20.9 |
% |
|
|
20.9 |
% |
|
|
7,872 |
|
|
|
437.43 |
|
|
|
85,917 |
|
|
|
- |
|
|
|
85,917 |
|
|
哈里·温斯頓 |
||
|
|
|
|
|
50.0 |
% |
|
|
73.6 |
% |
|
|
68.8 |
% |
|
|
50,090 |
|
|
|
133.89 |
|
|
|
543,497 |
|
|
|
- |
|
|
|
543,497 |
|
|
|
百老匯1600號(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
零售 |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
10,319 |
|
|
|
305.18 |
|
|
|
25,693 |
|
|
|
- |
|
|
|
25,693 |
|
|
M&M的世界 |
||
華爾街60號(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
辦公室 |
|
5.0 |
% |
|
不適用 |
|
|
不適用 |
|
|
不適用 |
|
|
不適用 |
|
|
|
- |
|
|
|
1,625,483 |
|
|
|
1,625,483 |
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
小計/加權平均數 |
|
91.7 |
% |
|
|
89.8 |
% |
|
|
528,054 |
|
|
|
85.42 |
|
|
|
7,027,817 |
|
|
|
1,625,483 |
|
|
|
8,653,300 |
|
|
|
||||||
|
PGRE的份額 |
|
|
|
92.1 |
% |
|
|
90.3 |
% |
|
|
474,591 |
|
|
|
83.10 |
|
|
|
6,480,127 |
|
|
|
81,437 |
|
|
|
6,561,564 |
|
|
|
- 36 -
|
|
投資組合摘要-舊金山 |
(未經審計,單位為千,不包括平方英尺和每平方英尺的金額)
|
|
|
|
|
|
|
|
|
|
|
|
|
年化租金(1) |
|
|
平方英尺 |
|
|
|
|||||||||||||||||
|
|
|
|
派拉蒙 |
|
|
% |
|
|
% |
|
|
|
|
|
人均 |
|
|
在……裏面 |
|
|
離開 |
|
|
|
|
|
|
||||||||
屬性 |
|
所有權 |
|
|
租賃(1) |
|
|
佔用(1) |
|
|
金額 |
|
|
平方英尺(2平方英尺) |
|
|
服務 |
|
|
服務 |
|
|
總計 |
|
|
主要租户 |
||||||||||
第一市場廣場 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
49.0 |
% |
|
|
96.5 |
% |
|
|
95.0 |
% |
|
$ |
154,168 |
|
|
$ |
104.58 |
|
|
|
1,552,525 |
|
|
|
- |
|
|
|
1,552,525 |
|
|
谷歌、Morgan Lewis&Bockius、Visa、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
資本集團、歐特克、花旗集團、 |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
杜安·莫里斯,Thoma Bravo,PJT Partners |
||||||||||
|
零售 |
|
49.0 |
% |
|
|
74.5 |
% |
|
|
74.5 |
% |
|
|
2,917 |
|
|
|
66.45 |
|
|
|
53,940 |
|
|
|
- |
|
|
|
53,940 |
|
|
星巴克,STK牛排館, |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One Market餐廳 |
||||||||
|
|
|
|
|
49.0 |
% |
|
|
95.8 |
% |
|
|
94.3 |
% |
|
|
157,085 |
|
|
|
103.63 |
|
|
|
1,606,465 |
|
|
|
- |
|
|
|
1,606,465 |
|
|
|
市場中心 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
67.0 |
% |
|
|
81.1 |
% |
|
|
81.1 |
% |
|
|
54,886 |
|
|
|
91.85 |
|
|
|
737,474 |
|
|
|
- |
|
|
|
737,474 |
|
|
優步、Mindspace、交通銀行、 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
克羅、梅耶爾·布朗、雷蒙德·詹姆斯 |
||||||||||
|
零售 |
|
67.0 |
% |
|
|
66.9 |
% |
|
|
66.9 |
% |
|
|
612 |
|
|
|
109.47 |
|
|
|
6,283 |
|
|
|
- |
|
|
|
6,283 |
|
|
亞馬遜 |
||
|
|
|
|
|
67.0 |
% |
|
|
81.0 |
% |
|
|
81.0 |
% |
|
|
55,498 |
|
|
|
91.97 |
|
|
|
743,757 |
|
|
|
- |
|
|
|
743,757 |
|
|
|
觀瀾街300號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
31.1 |
% |
|
|
80.9 |
% |
|
|
80.9 |
% |
|
|
45,575 |
|
|
|
93.42 |
|
|
|
605,662 |
|
|
|
- |
|
|
|
605,662 |
|
|
Autodesk、Glassdoor、Instagart |
||
|
零售 |
|
31.1 |
% |
|
|
88.5 |
% |
|
|
88.5 |
% |
|
|
2,834 |
|
|
|
63.42 |
|
|
|
49,172 |
|
|
|
- |
|
|
|
49,172 |
|
|
春分 |
||
|
|
|
|
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
48,409 |
|
|
|
90.97 |
|
|
|
654,834 |
|
|
|
- |
|
|
|
654,834 |
|
|
|
One Front Street |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
100.0 |
% |
|
|
97.0 |
% |
|
|
95.8 |
% |
|
|
55,200 |
|
|
|
90.82 |
|
|
|
634,898 |
|
|
|
- |
|
|
|
634,898 |
|
|
First Republic,Coinbase,JLL,Cigna |
||
|
零售 |
|
100.0 |
% |
|
|
97.3 |
% |
|
|
97.3 |
% |
|
|
1,108 |
|
|
|
90.66 |
|
|
|
12,293 |
|
|
|
- |
|
|
|
12,293 |
|
|
第一共和國 |
||
|
|
|
|
|
100.0 |
% |
|
|
97.0 |
% |
|
|
95.8 |
% |
|
|
56,308 |
|
|
|
90.81 |
|
|
|
647,191 |
|
|
|
- |
|
|
|
647,191 |
|
|
|
第二街55號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
44.1 |
% |
|
|
85.7 |
% |
|
|
85.7 |
% |
|
|
26,105 |
|
|
|
82.47 |
|
|
|
370,319 |
|
|
|
- |
|
|
|
370,319 |
|
|
畢馬威、對講機、漣漪、英國 |
||
|
零售 |
|
44.1 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
918 |
|
|
|
112.27 |
|
|
|
7,480 |
|
|
|
- |
|
|
|
7,480 |
|
|
薩特西灣醫療中心,藍石巷 |
||
|
|
|
|
|
44.1 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
27,023 |
|
|
|
83.16 |
|
|
|
377,799 |
|
|
|
- |
|
|
|
377,799 |
|
|
|
薩特街111號 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
辦公室 |
|
49.0 |
% |
|
|
59.2 |
% |
|
|
59.2 |
% |
|
|
12,658 |
|
|
|
87.43 |
|
|
|
248,821 |
|
|
|
- |
|
|
|
248,821 |
|
|
自然資源保護委員會 |
||
|
零售 |
|
49.0 |
% |
|
|
86.7 |
% |
|
|
86.7 |
% |
|
|
1,753 |
|
|
|
69.27 |
|
|
|
29,247 |
|
|
|
- |
|
|
|
29,247 |
|
|
24小時健身 |
||
|
|
|
|
|
49.0 |
% |
|
|
62.1 |
% |
|
|
62.1 |
% |
|
|
14,411 |
|
|
|
84.72 |
|
|
|
278,068 |
|
|
|
- |
|
|
|
278,068 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
小計/加權平均數 |
|
88.2 |
% |
|
|
87.5 |
% |
|
|
358,734 |
|
|
|
95.24 |
|
|
|
4,308,114 |
|
|
|
- |
|
|
|
4,308,114 |
|
|
|
||||||
|
PGRE的份額 |
|
|
|
89.3 |
% |
|
|
88.6 |
% |
|
|
204,497 |
|
|
|
94.71 |
|
|
|
2,439,191 |
|
|
|
- |
|
|
|
2,439,191 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
總計/加權平均數 |
|
|
|
90.4 |
% |
|
|
88.9 |
% |
|
|
886,788 |
|
|
|
89.20 |
|
|
|
11,335,931 |
|
|
|
1,625,483 |
|
|
|
12,961,414 |
|
|
|
|||||
PGRE的份額 |
|
|
|
91.4 |
% |
|
|
89.8 |
% |
|
|
679,088 |
|
|
|
86.33 |
|
|
|
8,919,318 |
|
|
|
81,437 |
|
|
|
9,000,755 |
|
|
|
- 37 -
|
|
同一家商店的租賃佔有率 |
(未經審計)
|
|
|
|
|
|
截至2022年9月30日 |
|
|
截至2022年6月30日 |
|
|
更改中 |
||||||||||||||
|
|
|
派拉蒙 |
|
|
|
|
|
同一家商店 |
|
|
|
|
|
同一家商店 |
|
|
同一家商店 |
||||||||
屬性 |
|
所有權 |
|
|
租賃%(1) |
|
|
租賃%(1) |
|
|
租賃%(1) |
|
|
租賃%(1) |
|
|
租賃百分比 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
紐約: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
百老匯1633號 |
|
90.0 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
99.6 |
% |
|
|
99.6 |
% |
|
|
0.1 |
% |
|
||
美洲大道1301號 |
|
100.0 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
- |
% |
|
||
美洲的第1325大道 |
|
100.0 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
95.0 |
% |
|
|
95.0 |
% |
|
|
(0.6 |
%) |
|
||
西52街31號 |
|
100.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
- |
% |
|
||
第三大道900號 |
|
100.0 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
- |
% |
|
||
第五大道712號 |
|
50.0 |
% |
|
|
73.6 |
% |
|
|
73.6 |
% |
|
|
69.2 |
% |
|
|
69.2 |
% |
|
|
4.4 |
% |
|
||
百老匯1600號 |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
- |
% |
|
||
華爾街60號(2) |
|
5.0 |
% |
|
不適用 |
|
|
|
- |
% |
|
不適用 |
|
|
|
- |
% |
|
|
- |
% |
|
||||
加權平均 |
|
|
|
|
91.7 |
% |
|
|
91.7 |
% |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
0.3 |
% |
|
|||
PGRE的份額 |
|
|
|
|
92.1 |
% |
|
|
92.1 |
% |
|
|
92.0 |
% |
|
|
92.0 |
% |
|
|
0.1 |
% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
舊金山: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
第一市場廣場 |
|
49.0 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
94.7 |
% |
|
|
94.7 |
% |
|
|
1.1 |
% |
|
||
市場中心 |
|
67.0 |
% |
|
|
81.0 |
% |
|
|
81.0 |
% |
|
|
85.1 |
% |
|
|
85.1 |
% |
|
|
(4.1 |
%) |
|
||
觀瀾街300號 |
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
- |
% |
|
||
One Front Street |
|
100.0 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
- |
% |
|
||
第二街55號 |
|
44.1 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
85.3 |
% |
|
|
85.3 |
% |
|
|
0.7 |
% |
|
||
薩特街111號 |
|
49.0 |
% |
|
|
62.1 |
% |
|
|
62.1 |
% |
|
|
63.3 |
% |
|
|
63.3 |
% |
|
|
(1.2 |
%) |
|
||
加權平均 |
|
|
|
|
88.2 |
% |
|
|
88.2 |
% |
|
|
88.5 |
% |
|
|
88.5 |
% |
|
|
(0.3 |
%) |
|
|||
PGRE的份額 |
|
|
|
|
89.3 |
% |
|
|
89.3 |
% |
|
|
89.8 |
% |
|
|
89.8 |
% |
|
|
(0.5 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
加權平均 |
|
|
|
|
90.4 |
% |
|
|
90.4 |
% |
|
|
90.3 |
% |
|
|
90.3 |
% |
|
|
0.1 |
% |
|
|||
PGRE的份額 |
|
|
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
- |
% |
|
- 38 -
|
|
同一家商店的租賃佔有率 |
(未經審計)
|
|
|
|
|
|
截至2022年9月30日 |
|
|
截至2021年12月31日 |
|
|
更改中 |
||||||||||||||
|
|
|
派拉蒙 |
|
|
|
|
|
同一家商店 |
|
|
|
|
|
同一家商店 |
|
|
同一家商店 |
||||||||
屬性 |
|
所有權 |
|
|
租賃%(1) |
|
|
租賃%(1) |
|
|
租賃%(1) |
|
|
租賃%(1) |
|
|
租賃百分比 |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
紐約: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
百老匯1633號 |
|
90.0 |
% |
|
|
99.7 |
% |
|
|
99.7 |
% |
|
|
98.3 |
% |
|
|
98.3 |
% |
|
|
1.4 |
% |
|
||
美洲大道1301號 |
|
100.0 |
% |
|
|
88.1 |
% |
|
|
88.1 |
% |
|
|
84.3 |
% |
|
|
84.3 |
% |
|
|
3.8 |
% |
|
||
美洲的第1325大道 |
|
100.0 |
% |
|
|
94.4 |
% |
|
|
94.4 |
% |
|
|
93.4 |
% |
|
|
93.4 |
% |
|
|
1.0 |
% |
|
||
西52街31號 |
|
100.0 |
% |
|
|
93.0 |
% |
|
|
93.0 |
% |
|
|
92.3 |
% |
|
|
92.3 |
% |
|
|
0.7 |
% |
|
||
第三大道900號 |
|
100.0 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
79.2 |
% |
|
|
- |
% |
|
||
第五大道712號 |
|
50.0 |
% |
|
|
73.6 |
% |
|
|
73.6 |
% |
|
|
71.4 |
% |
|
|
71.4 |
% |
|
|
2.2 |
% |
|
||
百老匯大街1600號(2) |
|
9.2 |
% |
|
|
100.0 |
% |
|
|
- |
% |
|
|
- |
% |
|
|
- |
% |
|
|
- |
% |
|
||
華爾街60號(3) |
|
5.0 |
% |
|
不適用 |
|
|
|
- |
% |
|
|
100.0 |
% |
|
|
- |
% |
|
|
- |
% |
|
|||
加權平均 |
|
|
|
|
91.7 |
% |
|
|
91.7 |
% |
|
|
91.8 |
% |
|
|
89.8 |
% |
|
|
1.9 |
% |
|
|||
PGRE的份額 |
|
|
|
|
92.1 |
% |
|
|
92.1 |
% |
|
|
90.4 |
% |
|
|
90.3 |
% |
|
|
1.8 |
% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
舊金山: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
第一市場廣場 |
|
49.0 |
% |
|
|
95.8 |
% |
|
|
95.8 |
% |
|
|
94.7 |
% |
|
|
94.7 |
% |
|
|
1.1 |
% |
|
||
市場中心 |
|
67.0 |
% |
|
|
81.0 |
% |
|
|
81.0 |
% |
|
|
84.2 |
% |
|
|
84.2 |
% |
|
|
(3.2 |
%) |
|
||
觀瀾街300號 |
|
31.1 |
% |
|
|
81.4 |
% |
|
|
81.4 |
% |
|
|
94.7 |
% |
|
|
94.7 |
% |
|
|
(13.3 |
%) |
|
||
One Front Street |
|
100.0 |
% |
|
|
97.0 |
% |
|
|
97.0 |
% |
|
|
97.1 |
% |
|
|
97.1 |
% |
|
|
(0.1 |
%) |
|
||
第二街55號 |
|
44.1 |
% |
|
|
86.0 |
% |
|
|
86.0 |
% |
|
|
96.3 |
% |
|
|
96.3 |
% |
|
|
(10.3 |
%) |
|
||
薩特街111號 |
|
49.0 |
% |
|
|
62.1 |
% |
|
|
62.1 |
% |
|
|
64.2 |
% |
|
|
64.2 |
% |
|
|
(2.1 |
%) |
|
||
加權平均 |
|
|
|
|
88.2 |
% |
|
|
88.2 |
% |
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
(3.2 |
%) |
|
|||
PGRE的份額 |
|
|
|
|
89.3 |
% |
|
|
89.3 |
% |
|
|
91.6 |
% |
|
|
91.6 |
% |
|
|
(2.3 |
%) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
加權平均 |
|
|
|
|
90.4 |
% |
|
|
90.4 |
% |
|
|
91.6 |
% |
|
|
90.4 |
% |
|
|
- |
% |
|
|||
PGRE的份額 |
|
|
|
|
91.4 |
% |
|
|
91.4 |
% |
|
|
90.7 |
% |
|
|
90.6 |
% |
|
|
0.8 |
% |
|
- 39 -
|
|
頂級租户和行業多元化 |
(未經審計,單位為千,不包括平方英尺和每平方英尺的金額)
|
|
|
|
|
|
|
|
|
|
|
PGRE所佔份額 |
|
||||||||||||||
|
|
|
|
|
|
|
|
總計 |
|
|
總計 |
|
|
年化租金(1) |
|
|
的百分比 |
|
||||||||
|
|
|
|
|
|
租賃 |
|
平方英尺 |
|
|
平方英尺 |
|
|
|
|
|
每平方 |
|
|
年化 |
|
|||||
前十大租户: |
屬性 |
|
期滿 |
|
佔有率(2) |
|
|
佔有率(2) |
|
|
金額 |
|
|
腳(2) |
|
|
租金 |
|
||||||||
截至2022年9月30日 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
第一共和銀行 |
One Front Street |
|
五花八門 |
(3) |
|
459,882 |
|
(3) |
|
459,882 |
|
(3) |
$ |
42,104 |
|
|
$ |
91.36 |
|
|
|
6.2 |
% |
||
|
法國農業信貸銀行& |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
投資銀行 |
美洲大道1301號 |
|
Feb-2023 |
(4) |
|
464,440 |
|
(4) |
|
464,440 |
|
(4) |
|
39,763 |
|
|
|
84.79 |
|
|
|
5.9 |
% |
|
|
高偉紳律師事務所 |
西52街31號 |
|
Jun-2024 |
|
|
328,543 |
|
|
|
328,543 |
|
|
|
29,282 |
|
|
|
89.11 |
|
|
|
4.3 |
% |
||
|
安聯全球投資有限責任公司 |
百老匯1633號 |
|
Jan-2031 |
|
|
320,911 |
|
|
|
288,823 |
|
|
|
28,148 |
|
|
|
97.46 |
|
|
|
4.1 |
% |
||
|
諾頓·羅斯·富布賴特 |
美洲大道1301號 |
|
Sep-2034 |
(5) |
|
290,875 |
|
(5) |
|
290,875 |
|
(5) |
|
27,766 |
|
|
|
93.11 |
|
|
|
4.1 |
% |
||
|
摩根士丹利公司 |
百老匯1633號 |
|
Mar-2032 |
|
|
260,829 |
|
|
|
234,749 |
|
|
|
19,586 |
|
|
|
83.43 |
|
|
|
2.9 |
% |
||
|
WMG收購公司 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
(華納音樂集團) |
百老匯1633號 |
|
Jul-2029 |
|
|
288,250 |
|
|
|
259,428 |
|
|
|
17,678 |
|
|
|
67.51 |
|
|
|
2.6 |
% |
|
|
Showtime Networks,Inc. |
百老匯1633號 |
|
Jan-2026 |
|
|
253,196 |
|
|
|
227,879 |
|
|
|
16,867 |
|
|
|
72.51 |
|
|
|
2.5 |
% |
||
|
谷歌,Inc. |
第一市場廣場 |
|
Apr-2025 |
|
|
339,833 |
|
|
|
166,518 |
|
|
|
15,509 |
|
|
|
92.72 |
|
|
|
2.3 |
% |
||
|
優步技術公司 |
市場中心 |
|
Jul-2023 |
|
|
234,783 |
|
|
|
157,305 |
|
|
|
14,649 |
|
|
|
93.13 |
|
|
|
2.2 |
% |
|
|
|
|
|
|
PGRE所佔份額 |
|
|||||||||||||
行業多元化: |
平方英尺 |
|
|
佔有率 |
|
|
年化 |
|
|
的百分比 |
|
|||||||||
|
|
|
|
|
|
使用中 |
|
|
平方英尺 |
|
|
租金(1) |
|
|
年化租金 |
|
||||
截至2022年9月30日 |
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
法律服務 |
|
|
1,715,115 |
|
|
|
21.3 |
% |
|
$ |
149,935 |
|
|
|
22.1 |
% |
|||
|
金融服務-商業和投資銀行業務 |
|
|
1,649,920 |
|
|
|
20.6 |
% |
|
|
142,195 |
|
|
|
20.9 |
% |
|||
|
技術與媒體 |
|
|
1,674,548 |
|
|
|
20.9 |
% |
|
|
136,146 |
|
|
|
20.0 |
% |
|||
|
金融服務,所有其他 |
|
|
1,123,488 |
|
|
|
14.0 |
% |
|
|
105,041 |
|
|
|
15.5 |
% |
|||
|
保險 |
|
|
437,152 |
|
|
|
5.5 |
% |
|
|
41,138 |
|
|
|
6.1 |
% |
|||
|
零售 |
|
|
144,071 |
|
|
|
1.8 |
% |
|
|
17,016 |
|
|
|
2.5 |
% |
|||
|
旅遊與休閒 |
|
|
206,198 |
|
|
|
2.6 |
% |
|
|
13,849 |
|
|
|
2.0 |
% |
|||
|
其他專業服務 |
|
|
125,006 |
|
|
|
1.6 |
% |
|
|
10,767 |
|
|
|
1.6 |
% |
|||
|
消費品 |
|
|
121,732 |
|
|
|
1.5 |
% |
|
|
10,225 |
|
|
|
1.5 |
% |
|||
|
其他 |
|
|
814,980 |
|
|
|
10.2 |
% |
|
|
52,776 |
|
|
|
7.8 |
% |
- 40 -
|
|
租賃活動(1) |
(未經審計)
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
截至2022年9月30日的三個月 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
租賃總面積為2平方英尺 |
|
|
288,554 |
|
|
|
253,774 |
|
|
|
34,780 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PGRE在總租賃平方英尺中的份額: |
|
|
215,922 |
|
|
|
197,828 |
|
|
|
18,094 |
|
|
|
|||
初始租金(2) |
|
$ |
82.76 |
|
|
$ |
79.95 |
|
|
$ |
113.53 |
|
|
|
|||
加權平均租期(年) |
|
|
12.5 |
|
|
|
12.9 |
|
|
|
7.3 |
|
|
|
|||
租户改善和租賃佣金: |
|
|
|
|
|
|
|
|
|
|
|
||||||
每平方英尺 |
|
$ |
148.56 |
|
|
$ |
154.86 |
|
|
$ |
79.72 |
|
|
|
|||
每年每平方英尺 |
|
$ |
11.92 |
|
|
$ |
11.97 |
|
|
$ |
10.86 |
|
|
|
|||
初始租金的百分比 |
|
|
14.4 |
% |
|
|
15.0 |
% |
|
|
9.6 |
% |
|
|
|||
租金優惠: |
|
|
|
|
|
|
|
|
|
|
|
||||||
平均免租期(月) |
|
|
14.3 |
|
|
|
15.1 |
|
|
|
5.8 |
|
|
|
|||
每年平均免租期(月) |
|
|
1.1 |
|
|
|
1.2 |
|
|
|
0.8 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
第二代空間:(2) |
|
|
|
|
|
|
|
|
|
|
|
||||||
平方英尺 |
|
|
204,178 |
|
|
|
190,828 |
|
|
|
13,350 |
|
|
|
|||
收付實現制: |
|
|
|
|
|
|
|
|
|
|
|
||||||
初始租金(2) |
|
$ |
80.78 |
|
|
$ |
78.41 |
|
|
$ |
114.63 |
|
|
|
|||
先前上漲的租金(2) |
|
$ |
90.28 |
|
|
$ |
88.71 |
|
|
$ |
112.78 |
|
|
|
|||
百分比(減少)增加 |
|
|
(10.5 |
%) |
|
|
(11.6 |
%) |
|
|
1.6 |
% |
|
|
|||
公認會計準則基礎: |
|
|
|
|
|
|
|
|
|
|
|
||||||
直線租金(2) |
|
$ |
79.32 |
|
|
$ |
76.54 |
|
|
$ |
119.02 |
|
|
|
|||
前直線租金(2) |
|
$ |
77.23 |
|
|
$ |
75.38 |
|
|
$ |
103.72 |
|
|
|
|||
百分比增長 |
|
|
2.7 |
% |
|
|
1.5 |
% |
|
|
14.7 |
% |
|
|
- 41 -
|
|
租賃活動(1) |
(未經審計)
|
|
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
截至2022年9月30日的9個月 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
租賃總面積為2平方英尺 |
|
741,605 |
|
|
|
582,268 |
|
|
|
159,337 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PGRE在總租賃平方英尺中的份額: |
|
|
556,299 |
|
|
|
473,507 |
|
|
|
82,792 |
|
|
|
|||
初始租金(2) |
|
$ |
77.12 |
|
|
$ |
72.12 |
|
|
$ |
105.71 |
|
|
|
|||
加權平均租期(年) |
|
|
10.0 |
|
|
|
10.5 |
|
|
|
7.1 |
|
|
|
|||
租户改善和租賃佣金: |
|
|
|
|
|
|
|
|
|
|
|
||||||
每平方英尺 |
|
$ |
107.35 |
|
|
$ |
114.21 |
|
|
$ |
68.09 |
|
|
|
|||
每年每平方英尺 |
|
$ |
10.72 |
|
|
$ |
10.85 |
|
|
$ |
9.61 |
|
|
|
|||
初始租金的百分比 |
|
|
13.9 |
% |
|
|
15.0 |
% |
|
|
9.1 |
% |
|
|
|||
租金優惠: |
|
|
|
|
|
|
|
|
|
|
|
||||||
平均免租期(月) |
|
|
11.1 |
|
|
|
12.2 |
|
|
|
5.0 |
|
|
|
|||
每年平均免租期(月) |
|
|
1.1 |
|
|
|
1.2 |
|
|
|
0.7 |
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
第二代空間:(2) |
|
|
|
|
|
|
|
|
|
|
|
||||||
平方英尺 |
|
|
441,499 |
|
|
|
380,233 |
|
|
|
61,266 |
|
|
|
|||
收付實現制: |
|
|
|
|
|
|
|
|
|
|
|
||||||
初始租金(2) |
|
$ |
76.29 |
|
|
$ |
70.92 |
|
|
$ |
109.64 |
|
|
|
|||
先前上漲的租金(2) |
|
$ |
81.67 |
|
|
$ |
77.50 |
|
|
$ |
107.60 |
|
|
|
|||
百分比(減少)增加 |
|
|
(6.6 |
%) |
|
|
(8.5 |
%) |
|
|
1.9 |
% |
|
|
|||
公認會計準則基礎: |
|
|
|
|
|
|
|
|
|
|
|
||||||
直線租金(2) |
|
$ |
75.00 |
|
|
$ |
68.83 |
|
|
$ |
113.25 |
|
|
|
|||
前直線租金(2) |
|
$ |
74.05 |
|
|
$ |
70.24 |
|
|
$ |
97.70 |
|
|
|
|||
增加(減少)百分比 |
|
|
1.3 |
% |
|
|
(2.0 |
%) |
|
|
15.9 |
% |
|
|
- 42 -
|
|
租約到期--總投資組合 |
(未經審計,單位為千,不包括平方英尺和每平方英尺的金額)
|
|
|
|
總計 |
|
|
PGRE所佔份額 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金(1) |
|
|
的百分比 |
|
||||||||||
租賃到期(2) |
|
|
即將到期的租約 |
|
|
即將到期的租約 |
|
|
金額 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月進行 |
|
|
|
25,603 |
|
|
|
18,426 |
|
|
$ |
1,302 |
|
|
$ |
45.92 |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
4Q 2022 |
|
|
|
29,479 |
|
|
|
16,810 |
|
|
|
1,720 |
|
|
|
102.65 |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2023 |
|
|
|
192,328 |
|
|
|
182,219 |
|
|
|
16,423 |
|
|
|
91.04 |
|
|
|
2.4 |
% |
|
|
2Q 2023 |
|
|
|
84,932 |
|
|
|
65,223 |
|
|
|
5,261 |
|
|
|
80.54 |
|
|
|
0.8 |
% |
|
|
3Q 2023 |
|
|
|
314,092 |
|
|
|
218,835 |
|
|
|
19,356 |
|
|
|
88.39 |
|
|
|
2.8 |
% |
|
|
4Q 2023 |
|
|
|
55,937 |
|
|
|
36,509 |
|
|
|
3,537 |
|
|
|
96.31 |
|
|
|
0.5 |
% |
|
|
總計2023年 |
|
|
|
647,289 |
|
|
|
502,786 |
|
|
|
44,577 |
|
|
|
88.89 |
|
|
|
6.5 |
% |
|
|
|
2024 |
|
|
|
824,169 |
|
|
|
719,712 |
|
|
|
61,922 |
|
|
|
86.17 |
|
|
|
9.0 |
% |
|
|
2025 |
|
|
|
1,434,738 |
|
|
|
917,846 |
|
|
|
80,006 |
|
|
|
87.10 |
|
|
|
11.6 |
% |
|
|
2026 |
|
|
|
1,446,247 |
|
|
|
1,012,310 |
|
|
|
88,922 |
|
|
|
85.60 |
|
|
|
12.9 |
% |
|
|
2027 |
|
|
|
291,635 |
|
|
|
214,919 |
|
|
|
19,101 |
|
|
|
88.78 |
|
|
|
2.7 |
% |
|
|
2028 |
|
|
|
323,397 |
|
|
|
263,440 |
|
|
|
20,100 |
|
|
|
76.70 |
|
|
|
2.9 |
% |
|
|
2029 |
|
|
|
573,478 |
|
|
|
494,143 |
|
|
|
40,131 |
|
|
|
81.68 |
|
|
|
5.8 |
% |
|
|
2030 |
|
|
|
614,746 |
|
|
|
518,265 |
|
|
|
46,237 |
|
|
|
89.26 |
|
|
|
6.7 |
% |
|
|
2031 |
|
|
|
597,334 |
|
|
|
529,940 |
|
|
|
50,905 |
|
|
|
92.68 |
|
|
|
7.4 |
% |
|
此後 |
|
|
|
3,437,199 |
|
|
|
2,940,764 |
|
|
|
235,011 |
|
|
|
85.43 |
|
|
|
34.1 |
% |
- 43 -
|
|
租約到期-紐約 |
(未經審計,單位為千,不包括平方英尺和每平方英尺的金額)
|
|
|
|
總計 |
|
|
PGRE所佔份額 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金(1) |
|
|
的百分比 |
|
||||||||||
租賃到期(2) |
|
|
即將到期的租約 |
|
|
即將到期的租約 |
|
|
金額 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月進行 |
|
|
|
17,261 |
|
|
|
13,202 |
|
|
$ |
974 |
|
|
$ |
46.00 |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
4Q 2022 |
|
|
|
17,044 |
|
|
|
8,523 |
|
|
|
923 |
|
|
|
108.35 |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2023 |
|
|
|
176,535 |
|
|
|
174,113 |
|
|
|
15,651 |
|
|
|
90.95 |
|
|
|
3.2 |
% |
|
|
2Q 2023 |
|
|
|
49,602 |
|
|
|
46,806 |
|
|
|
3,490 |
|
|
|
74.56 |
|
|
|
0.7 |
% |
|
|
3Q 2023 |
|
|
|
46,230 |
|
|
|
39,316 |
|
|
|
2,855 |
|
|
|
72.28 |
|
|
|
0.6 |
% |
|
|
4Q 2023 |
|
|
|
6,751 |
|
|
|
5,054 |
|
|
|
402 |
|
|
|
75.32 |
|
|
|
0.1 |
% |
|
|
總計2023年 |
|
|
|
279,118 |
|
|
|
265,289 |
|
|
|
22,398 |
|
|
|
84.91 |
|
|
|
4.6 |
% |
|
|
|
2024 |
|
|
|
609,393 |
|
|
|
586,045 |
|
|
|
49,392 |
|
|
|
84.39 |
|
|
|
10.2 |
% |
|
|
2025 |
|
|
|
339,062 |
|
|
|
281,831 |
|
|
|
24,895 |
|
|
|
88.19 |
|
|
|
5.2 |
% |
|
|
2026 |
|
|
|
737,418 |
|
|
|
674,101 |
|
|
|
55,346 |
|
|
|
78.78 |
|
|
|
11.5 |
% |
|
|
2027 |
|
|
|
163,844 |
|
|
|
148,691 |
|
|
|
12,654 |
|
|
|
84.96 |
|
|
|
2.6 |
% |
|
|
2028 |
|
|
|
192,265 |
|
|
|
167,987 |
|
|
|
11,654 |
|
|
|
69.75 |
|
|
|
2.4 |
% |
|
|
2029 |
|
|
|
496,253 |
|
|
|
453,509 |
|
|
|
36,436 |
|
|
|
80.84 |
|
|
|
7.5 |
% |
|
|
2030 |
|
|
|
410,538 |
|
|
|
399,822 |
|
|
|
34,485 |
|
|
|
86.30 |
|
|
|
7.1 |
% |
|
|
2031 |
|
|
|
496,270 |
|
|
|
452,783 |
|
|
|
43,898 |
|
|
|
92.96 |
|
|
|
9.1 |
% |
|
此後 |
|
|
|
2,686,706 |
|
|
|
2,518,284 |
|
|
|
190,239 |
|
|
|
81.60 |
|
|
|
39.4 |
% |
- 44 -
|
|
租約到期-舊金山 |
(未經審計,單位為千,不包括平方英尺和每平方英尺的金額)
|
|
|
|
總計 |
|
|
PGRE所佔份額 |
|
|||||||||||||||
年份 |
|
|
平方英尺 |
|
|
平方英尺 |
|
|
年化租金(1) |
|
|
的百分比 |
|
||||||||||
租賃到期(2) |
|
|
即將到期的租約 |
|
|
即將到期的租約 |
|
|
金額 |
|
|
每平方英尺(3) |
|
|
年化租金 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
逐月進行 |
|
|
|
8,342 |
|
|
|
5,224 |
|
|
$ |
328 |
|
|
$ |
45.41 |
|
|
|
0.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
4Q 2022 |
|
|
|
12,435 |
|
|
|
8,287 |
|
|
|
797 |
|
|
|
96.63 |
|
|
|
0.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
1Q 2023 |
|
|
|
15,793 |
|
|
|
8,106 |
|
|
|
772 |
|
|
|
92.89 |
|
|
|
0.4 |
% |
|
|
2Q 2023 |
|
|
|
35,330 |
|
|
|
18,417 |
|
|
|
1,771 |
|
|
|
95.73 |
|
|
|
0.8 |
% |
|
|
3Q 2022 |
|
|
|
267,862 |
|
|
|
179,519 |
|
|
|
16,501 |
|
|
|
91.92 |
|
|
|
8.0 |
% |
|
|
4Q 2022 |
|
|
|
49,186 |
|
|
|
31,455 |
|
|
|
3,135 |
|
|
|
99.68 |
|
|
|
1.5 |
% |
|
|
總計2023年 |
|
|
|
368,171 |
|
|
|
237,497 |
|
|
|
22,179 |
|
|
|
93.27 |
|
|
|
10.7 |
% |
|
|
|
2024 |
|
|
|
214,776 |
|
|
|
133,667 |
|
|
|
12,530 |
|
|
|
94.05 |
|
|
|
6.1 |
% |
|
|
2025 |
|
|
|
1,095,676 |
|
|
|
636,015 |
|
|
|
55,111 |
|
|
|
86.63 |
|
|
|
26.6 |
% |
|
|
2026 |
|
|
|
708,829 |
|
|
|
338,209 |
|
|
|
33,576 |
|
|
|
99.04 |
|
|
|
16.2 |
% |
|
|
2027 |
|
|
|
127,791 |
|
|
|
66,228 |
|
|
|
6,447 |
|
|
|
97.35 |
|
|
|
3.1 |
% |
|
|
2028 |
|
|
|
131,132 |
|
|
|
95,453 |
|
|
|
8,446 |
|
|
|
88.94 |
|
|
|
4.1 |
% |
|
|
2029 |
|
|
|
77,225 |
|
|
|
40,634 |
|
|
|
3,695 |
|
|
|
90.94 |
|
|
|
1.8 |
% |
|
|
2030 |
|
|
|
204,208 |
|
|
|
118,443 |
|
|
|
11,752 |
|
|
|
99.22 |
|
|
|
5.7 |
% |
|
|
2031 |
|
|
|
101,064 |
|
|
|
77,157 |
|
|
|
7,007 |
|
|
|
91.07 |
|
|
|
3.4 |
% |
|
此後 |
|
|
|
750,493 |
|
|
|
422,480 |
|
|
|
44,772 |
|
|
|
106.00 |
|
|
|
21.7 |
% |
- 45 -
|
|
收付實現制資本支出 |
(未經審計,以千計)
|
|
|
截至2022年9月30日的三個月 |
|
|||||||||||||
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
||||
資本支出:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
維護資產的支出 |
|
$ |
10,067 |
|
|
$ |
6,289 |
|
|
$ |
3,717 |
|
|
$ |
61 |
|
|
第二代租户改進 |
|
|
4,494 |
|
|
|
2,231 |
|
|
|
2,263 |
|
|
|
- |
|
|
第二代租賃佣金 |
|
|
7,191 |
|
|
|
5,737 |
|
|
|
1,454 |
|
|
|
- |
|
|
第一代租賃成本和資本支出 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
資本支出總額 |
|
$ |
21,752 |
|
|
$ |
14,257 |
|
|
$ |
7,434 |
|
|
$ |
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建開支:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
大堂翻新和其他 |
|
$ |
1,950 |
|
|
$ |
1,950 |
|
|
$ |
- |
|
|
$ |
- |
|
|
重建總開支 |
|
$ |
1,950 |
|
|
$ |
1,950 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
截至2021年9月30日的三個月 |
|
|||||||||||||
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
||||
資本支出:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
維護資產的支出 |
|
$ |
8,640 |
|
|
$ |
5,633 |
|
|
$ |
2,991 |
|
|
$ |
16 |
|
|
第二代租户改進 |
|
|
6,644 |
|
|
|
450 |
|
|
|
6,194 |
|
|
|
- |
|
|
第二代租賃佣金 |
|
|
8,100 |
|
|
|
8,100 |
|
|
|
- |
|
|
|
- |
|
|
第一代租賃成本和資本支出 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
資本支出總額 |
|
$ |
23,384 |
|
|
$ |
14,183 |
|
|
$ |
9,185 |
|
|
$ |
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建開支:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gershwin立面更換 |
|
$ |
2,684 |
|
|
$ |
2,684 |
|
|
$ |
- |
|
|
$ |
- |
|
|
電梯現代化 |
|
|
2,268 |
|
|
|
2,178 |
|
|
|
90 |
|
|
|
- |
|
|
大堂翻新 |
|
|
1,015 |
|
|
|
977 |
|
|
|
38 |
|
|
|
- |
|
|
其他 |
|
|
147 |
|
|
|
147 |
|
|
|
- |
|
|
|
- |
|
|
重建總開支 |
|
$ |
6,114 |
|
|
$ |
5,986 |
|
|
$ |
128 |
|
|
$ |
- |
|
- 46 -
|
|
收付實現制資本支出 |
(未經審計,以千計)
|
|
|
截至2022年9月30日的9個月 |
|
|||||||||||||
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
||||
資本支出:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
維護資產的支出 |
|
$ |
30,848 |
|
|
$ |
24,000 |
|
|
$ |
6,728 |
|
|
$ |
120 |
|
|
第二代租户改進 |
|
|
29,754 |
|
|
|
16,657 |
|
|
|
13,097 |
|
|
|
- |
|
|
第二代租賃佣金 |
|
|
12,346 |
|
|
|
10,283 |
|
|
|
2,063 |
|
|
|
- |
|
|
第一代租賃成本和資本支出 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
資本支出總額 |
|
$ |
72,948 |
|
|
$ |
50,940 |
|
|
$ |
21,888 |
|
|
$ |
120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建開支:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
大堂翻新 |
|
$ |
4,076 |
|
|
$ |
4,030 |
|
|
$ |
46 |
|
|
$ |
- |
|
|
電梯現代化 |
|
|
1,964 |
|
|
|
1,928 |
|
|
|
36 |
|
|
|
- |
|
|
其他 |
|
|
1,807 |
|
|
|
1,719 |
|
|
|
88 |
|
|
|
- |
|
|
重建總開支 |
|
$ |
7,847 |
|
|
$ |
7,677 |
|
|
$ |
170 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
截至2021年9月30日的9個月 |
|
|||||||||||||
|
|
|
總計 |
|
|
紐約 |
|
|
舊金山 |
|
|
其他 |
|
||||
資本支出:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
維護資產的支出 |
|
$ |
15,580 |
|
|
$ |
10,017 |
|
|
$ |
5,511 |
|
|
$ |
52 |
|
|
第二代租户改進 |
|
|
30,246 |
|
|
|
3,356 |
|
|
|
26,890 |
|
|
|
- |
|
|
第二代租賃佣金 |
|
|
13,574 |
|
|
|
11,229 |
|
|
|
2,345 |
|
|
|
- |
|
|
第一代租賃成本和資本支出 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
資本支出總額 |
|
$ |
59,400 |
|
|
$ |
24,602 |
|
|
$ |
34,746 |
|
|
$ |
52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
重建開支:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
電梯現代化 |
|
$ |
10,929 |
|
|
$ |
7,823 |
|
|
$ |
3,106 |
|
|
$ |
- |
|
|
Gershwin立面更換 |
|
|
9,918 |
|
|
|
9,918 |
|
|
|
- |
|
|
|
- |
|
|
大堂翻新 |
|
|
5,484 |
|
|
|
3,645 |
|
|
|
1,839 |
|
|
|
- |
|
|
其他 |
|
|
529 |
|
|
|
406 |
|
|
|
123 |
|
|
|
- |
|
|
重建總開支 |
|
$ |
26,860 |
|
|
$ |
21,792 |
|
|
$ |
5,068 |
|
|
$ |
- |
|
- 47 -
|
|
定義 |
我們在這份補充經營和財務數據報告中使用並展示了各種非公認會計準則的衡量標準。以下部分包含這些措施的定義,描述了我們對它們的使用,並提供了為什麼我們認為它們有意義的信息。其他房地產公司可能會使用不同的方法來計算這些衡量標準,因此,我們對這些衡量標準的陳述可能無法與其他房地產公司進行比較。這些非GAAP措施不應被視為替代,只應與根據GAAP列報的財務信息一起考慮,並作為其補充。
運營資金(“FFO”)是對我們業績的補充衡量。FFO是根據全國房地產投資信託協會(“NAREIT”)採用的定義提出的。NAREIT將FFO定義為根據公認會計原則計算的淨收益或虧損,經調整後不包括房地產資產的折舊和攤銷、某些房地產資產的減值損失以及出售某些房地產資產或某些房地產資產控制權變更的收益或虧損,包括我們在未合併合資企業的此類調整中所佔份額。FFO通常用於房地產行業,以幫助投資者和分析師比較房地產公司的業績,因為它排除了房地產折舊和攤銷以及淨收益對銷售的影響,這些影響基於歷史成本,隱含地假設房地產的價值隨着時間的推移以可預測的方式減少,而不是根據現有的市場狀況波動。FFO不是用來衡量現金流或流動性的。普通股股東應佔FFO指公司應佔普通股股東的FFO份額,計算方法是從FFO中減去FFO在合併合資企業、房地產基金和經營合夥企業中的非控股權益份額。
來自運營的核心資金(“核心FFO”)是衡量我們經營業績的另一種指標,它針對某些我們認為提高了我們跨時期FFO可比性的其他項目進行了FFO的調整。核心FFO在適用的情況下,不包括某些項目的影響,包括交易相關成本、房地產基金投資的已實現和未實現損益、利率互換的未實現損益、遣散費和提前清償債務的損益,以反映我們房地產投資組合和業務的核心FFO。在未來,我們還可能將其他我們認為有助於投資者比較我們業績的項目排除在Core FFO之外。核心FFO的目的不是衡量現金流或流動性。歸屬於普通股股東的核心FFO是指公司在歸屬於普通股股東的核心FFO中的份額,計算方法是從核心FFO中減去核心FFO在合併合資企業、房地產基金和經營合夥企業中的非控股權益份額。
可供分配的可用資金(“FAD”)是衡量我們經營業績的一項補充指標,按核心FFO計算,該指標經(I)維持資產的資本開支、(Ii)租户改善及第二代租賃產生的租賃佣金、(Iii)直線租金調整、(Iv)高於及低於市價租賃的攤銷、(V)基於股票的薪酬支出攤銷及(Vi)遞延融資成本攤銷調整後計算。FAD通常與經營活動的現金流一起用於房地產行業,作為衡量從經營中產生現金的能力,以及為現金需求提供資金和向股東分配資金的能力。FAD提供了有關我們經營業績的信息,否則這些信息是無法獲得的,這對投資者和分析師評估我們的經營業績很有用。此外,儘管FAD不打算作為一種流動性指標,因為它不會對營運資本的變化進行調整,但我們相信FAD可能會為投資者和分析師提供有用的補充信息,涉及我們從運營中產生現金的能力以及我們向股東進行分配的能力。此外,我們相信FAD經常被投資者和分析師用來評估我們作為REIT的表現。普通股股東應佔FAD指公司應佔普通股股東的FAD份額,計算方法是從FAD中減去FAD在合併合資企業、房地產基金和經營合夥企業中的非控股權益份額。
扣除利息、税項、折舊及攤銷前的房地產收益(“EBITDARE”)是對我們經營業績的補充衡量。EBITDARE是根據NAREIT採用的定義提出的。NAREIT將EBITDARE定義為GAAP淨收益(虧損),調整後不包括利息支出、所得税、折舊和攤銷費用、出售折舊房地產資產的淨收益和折舊房地產減值損失,包括我們在未合併合資企業的此類調整中的份額。EBITDARE提供了有關我們的經營業績的信息,這些信息本來是無法獲得的,可能有助於投資者評估我們產生和償還債務的能力。EBITDAR不應被視為我們財務業績的指標,也不應被視為我們現金流或流動性的衡量標準。我們亦會呈列PGRE於EBITDARE中的份額,該份額代表我們的合併及非合併合資企業所產生的EBITDARE份額,基於我們在相關資產中的擁有百分比。
- 48 -
|
|
定義--續 |
調整後EBITDAR是通過調整EBITDAR來計算的補充措施,以消除我們的房地產基金業績、利率互換的未實現收益或虧損、交易相關成本、提前清償債務的收益或損失以及某些其他項目的影響,這些項目可能會因期間而異。調整後的EBITDARE提高了跨期間EBITDAre的可比性。在未來,我們還可能從調整後的EBITDARE中排除我們認為可能有助於投資者比較我們的業績的其他項目。我們還列示了PGRE的調整後EBITDARE份額,這是我們根據我們在基礎資產中的百分比所有權產生的由我們的合併和非合併合資企業產生的調整後EBITDARE份額。
淨營業收入(“NOI”)是用來衡量我們物業的經營表現。NOI由租金收入(包括物業租金、租户補償和租賃終止收入)和某些其他與物業相關的收入減去運營費用(包括與物業相關的費用,如清潔、安全、維修和保養、公用事業、物業管理和房地產税)組成。我們還提出了現金NOI,它從NOI、直線租金調整和高於和低於市場的租賃攤銷中扣除,包括我們在未合併合資企業的此類調整中的份額。此外,我們根據我們在標的資產中的持有量百分比,列示PGRE於合併及未合併合資企業的NOI及現金NOI份額。我們在內部使用NOI和現金NOI作為業績衡量標準,並認為它們為投資者提供了有關我們的財務狀況和經營結果的有用信息,因為它們只反映了在房地產層面發生的收入和支出項目。
同一門店NOI用於衡量我們在本期和之前的報告期內以類似方式擁有的紐約和舊金山投資組合中物業的經營業績,並基於我們在標的資產中的百分比代表合併和非合併合資企業的同一門店NOI。同一商店NOI也不包括租賃終止收入、因經營租賃產生的應收賬款減值以及某些其他可能因期間而異的項目。我們還提出了相同的商店現金NOI,其中排除了非現金項目的影響,如直線租金調整和攤銷高於和低於市場的租賃。
PGRE在總債務中的份額代表我們在合併和未合併合資企業中的債務份額,基於我們在標的資產中的所有權百分比。我們認為,PGRE在總債務中的份額為投資者提供了有關我們財務狀況的有用信息,因為它包括我們在未合併合資企業中的債務份額,並不包括我們合作伙伴在合併合資企業中的非控股債務份額。
年化租金是指期末每月基本租金加上根據租賃條款增加的租金,乘以12。
租賃百分比代表已租賃的平方英尺的百分比,包括尚未開始的已簽署租約。
相同店鋪租賃百分比指本公司於本期間及前一報告期以類似方式擁有的物業的租賃平方英尺百分比,包括尚未開始的已簽署租賃,且未歸類為非持續經營。
已佔用百分比代表我們已開始根據公認會計準則開始租金收入的空間的百分比。
初始租金代表每平方英尺的加權平均現金起租,不包括免費租金或定期上調租金。
前期上漲租金是指到期時每平方英尺的加權平均現金基礎租金(包括報銷)。
第二代空間是指空置不到12個月的租賃空間。
資本支出包括維護資產、租户改善津貼和租賃佣金的支出。維持資產的支出包括維持當期收入的資本支出。第二代租户改進和租賃佣金代表在租賃第二代空間時產生的租户改進和租賃佣金。第一代租賃成本及其他資本支出包括收購當年及收購時計劃於其後兩年完成的資本支出,以及租户改善及已空置超過十二個月的租賃空間的租賃佣金。重新開發支出包括與物業開發相關的硬成本和軟成本,以使其準備好供預期用途。
- 49 -