These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|||||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
|
|
|
|||||||
| (Address of principal executive offices) | (Zip Code) | |||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
|
|
|
|
||||||
| Veris Residential, Inc. |
|
||||
| Veris Residential, L.P. |
|
||||
| Veris Residential, Inc. |
|
||||
| Veris Residential, L.P. |
|
||||
|
|
Accelerated filer
☐
|
Non-accelerated filer
☐
|
Smaller reporting company
|
Emerging Growth Company
|
||||||||||||||||||||||
|
|
Accelerated filer
☐
|
Non-accelerated filer
☐
|
Smaller reporting company
|
Emerging Growth Company
|
||||||||||||||||||||||
| Veris Residential, Inc. |
Yes
☐
No
|
||||
| Veris Residential, L.P. |
Yes
☐
No
|
||||
| Page | |||||||||||
| ASSETS |
June 30,
2024 |
December 31,
2023 |
||||||||||||
| Rental property | ||||||||||||||
| Land and leasehold interests | $ |
|
$ |
|
||||||||||
| Buildings and improvements |
|
|
||||||||||||
| Tenant improvements |
|
|
||||||||||||
| Furniture, fixtures and equipment |
|
|
||||||||||||
|
|
|
|||||||||||||
| Less – accumulated depreciation and amortization |
(
|
(
|
||||||||||||
|
|
|
|||||||||||||
| Real estate held for sale, net |
|
|
||||||||||||
| Net investment in rental property |
|
|
||||||||||||
| Cash and cash equivalents |
|
|
||||||||||||
| Restricted cash |
|
|
||||||||||||
| Investments in unconsolidated joint ventures |
|
|
||||||||||||
| Unbilled rents receivable, net |
|
|
||||||||||||
| Deferred charges and other assets, net |
|
|
||||||||||||
| Accounts receivable |
|
|
||||||||||||
| Total assets | $ |
|
$ |
|
||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Revolving credit facility and term loans | $ |
|
$ |
|
||||||||||
| Mortgages, loans payable and other obligations, net |
|
|
||||||||||||
| Dividends and distributions payable |
|
|
||||||||||||
| Accounts payable, accrued expenses and other liabilities |
|
|
||||||||||||
| Rents received in advance and security deposits |
|
|
||||||||||||
| Accrued interest payable |
|
|
||||||||||||
| Total liabilities |
|
|
||||||||||||
| Commitments and contingencies |
|
|
||||||||||||
| Redeemable noncontrolling interests |
|
|
||||||||||||
| Equity: | ||||||||||||||
| Veris Residential, Inc. stockholders’ equity: | ||||||||||||||
|
Common stock, $
|
|
|
||||||||||||
| Additional paid-in capital |
|
|
||||||||||||
| Dividends in excess of net earnings |
(
|
(
|
||||||||||||
| Accumulated other comprehensive income |
|
|
||||||||||||
| Total Veris Residential, Inc. stockholders’ equity |
|
|
||||||||||||
| Noncontrolling interests in subsidiaries: | ||||||||||||||
| Operating Partnership |
|
|
||||||||||||
| Consolidated joint ventures |
|
|
||||||||||||
| Total noncontrolling interests in subsidiaries |
|
|
||||||||||||
| Total equity |
|
|
||||||||||||
| Total liabilities and equity | $ |
|
$ |
|
||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| REVENUES | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Revenue from leases | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Real estate services |
|
|
|
|
||||||||||||||||||||||
| Parking income |
|
|
|
|
||||||||||||||||||||||
| Other income |
|
|
|
|
||||||||||||||||||||||
| Total revenues |
|
|
|
|
||||||||||||||||||||||
| EXPENSES | ||||||||||||||||||||||||||
| Real estate taxes |
|
|
|
|
||||||||||||||||||||||
| Utilities |
|
|
|
|
||||||||||||||||||||||
| Operating services |
|
|
|
|
||||||||||||||||||||||
| Real estate services expenses |
|
|
|
|
||||||||||||||||||||||
| General and administrative |
|
|
|
|
||||||||||||||||||||||
| Transaction related costs |
|
|
|
|
||||||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
||||||||||||||||||||||
| Land and other impairments, net |
|
|
|
|
||||||||||||||||||||||
| Total expenses |
|
|
|
|
||||||||||||||||||||||
| OTHER (EXPENSE) INCOME | ||||||||||||||||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Interest cost of mandatorily redeemable noncontrolling interests |
|
(
|
|
(
|
||||||||||||||||||||||
| Interest and other investment income |
|
|
|
|
||||||||||||||||||||||
| Equity in earnings of unconsolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Gain (loss) on disposition of developable land |
|
|
|
(
|
||||||||||||||||||||||
|
Gain on sale of unconsolidated joint venture interests
|
|
|
|
|
||||||||||||||||||||||
| Loss from extinguishment of debt, net |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Other income (expense), net |
(
|
|
|
|
||||||||||||||||||||||
| Total other (expense) income, net |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Income (loss) from continuing operations before income tax expense |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Provision for income taxes |
(
|
|
(
|
|
||||||||||||||||||||||
| Income (loss) from continuing operations after income tax expense |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Discontinued operations: | ||||||||||||||||||||||||||
| Income (loss) from discontinued operations |
|
(
|
|
|
||||||||||||||||||||||
| Realized gains (losses) and unrealized gains (losses) on disposition of rental property and impairments, net |
|
(
|
|
(
|
||||||||||||||||||||||
| Total discontinued operations, net |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Noncontrolling interests in consolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Noncontrolling interests in Operating Partnership of income from continuing operations |
(
|
|
|
|
||||||||||||||||||||||
| Noncontrolling interests in Operating Partnership in discontinued operations |
(
|
|
(
|
|
||||||||||||||||||||||
| Redeemable noncontrolling interests |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Basic earnings per common share: | ||||||||||||||||||||||||||
| Income (loss) from continuing operations | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Discontinued operations |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Diluted earnings per common share: | ||||||||||||||||||||||||||
| Income (loss) from continuing operations | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Discontinued operations |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Basic weighted average shares outstanding |
|
|
|
|
||||||||||||||||||||||
| Diluted weighted average shares outstanding |
|
|
|
|
||||||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Net income (loss) | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Other comprehensive income (loss): | ||||||||||||||||||||||||||
| Net unrealized (loss) gain on derivative instruments |
(
|
|
|
|
||||||||||||||||||||||
| Comprehensive income (loss) | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Comprehensive loss attributable to noncontrolling interests in consolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Comprehensive income attributable to redeemable noncontrolling interests |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Comprehensive (income) loss attributable to noncontrolling interests in Operating Partnership |
(
|
|
|
|
||||||||||||||||||||||
| Comprehensive income (loss) attributable to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Common Stock |
Additional
Paid-In Capital |
Dividends in
Excess of Net Earnings |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interests in Subsidiaries |
Total Equity | |||||||||||||||||||||||||||||||||||||||
|
For the Three Months Ended June 30, 2024
|
Shares | Par Value | ||||||||||||||||||||||||||||||||||||||||||
| Balance at April 1, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Net income (loss) | — | — | — |
|
— |
(
|
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under ATM Program, net |
|
|
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Common stock dividends | — | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Unit distributions | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Change in noncontrolling interests in consolidated joint ventures | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||
| Redemption of common units for common stock |
|
— |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Directors' deferred compensation plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Stock compensation |
|
|
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Cancellation of restricted shares |
(
|
(
|
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — | — |
(
|
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Rebalancing of ownership percentage between parent and subsidiaries | — | — |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||||||||||
|
Balance at June 30, 2024
|
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Common Stock |
Additional
Paid-In Capital |
Dividends in
Excess of Net Earnings |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interests in Subsidiaries |
Total Equity | |||||||||||||||||||||||||||||||||||||||
|
For the Three Months Ended June 30, 2023
|
Shares | Par Value | ||||||||||||||||||||||||||||||||||||||||||
| Balance at April 1, 2023 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||
| Redemption of common units for common stock |
|
|
|
— | — |
(
|
|
|||||||||||||||||||||||||||||||||||||
| Redemption of common units | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Directors' deferred compensation plan |
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Stock compensation |
|
— |
|
— | — |
|
|
|||||||||||||||||||||||||||||||||||||
| Cancellation of restricted shares |
(
|
— |
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — | — |
|
|
|
|||||||||||||||||||||||||||||||||||||
| Rebalancing of ownership percentage between parent and subsidiaries | — | — |
(
|
— | — |
|
|
|||||||||||||||||||||||||||||||||||||
|
Balance at June 30, 2023
|
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Common Stock |
Additional
Paid-In Capital |
Dividends in
Excess of Net Earnings |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interests in Subsidiaries |
Total Equity | |||||||||||||||||||||||||||||||||||||||
| For the Six Months Ended June 30, 2024 | Shares | Par Value | ||||||||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under ATM Program, net |
|
|
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Common stock dividends | — | — | — |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Unit distributions | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||
| Change in noncontrolling interests in consolidated joint ventures | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redemption of common units for common stock |
|
— |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||||||||||
| Redemption of common units | — | — | — | — | — |
|
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Directors' deferred compensation plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Stock compensation |
|
|
|
— | — |
|
||||||||||||||||||||||||||||||||||||||
| Cancellation of restricted shares |
(
|
(
|
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — | — |
|
|
|
|||||||||||||||||||||||||||||||||||||
| Rebalancing of ownership percentage between parent and subsidiaries | — | — |
|
— | — |
(
|
|
|||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2024 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Common Stock |
Additional
Paid-In Capital |
Dividends in
Excess of Net Earnings |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interests in Subsidiaries |
Total Equity | |||||||||||||||||||||||||||||||||||||||
| For the Six Months Ended June 30, 2023 | Shares | Par Value | ||||||||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2023 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Net (loss) income | — | — | — |
(
|
— |
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | — | — |
(
|
— | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Change in noncontrolling interests in consolidated joint ventures | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redemption of common units for common stock |
|
|
|
— | — |
(
|
|
|||||||||||||||||||||||||||||||||||||
| Redemption of common units | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Directors' deferred compensation plan |
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Stock compensation |
|
— |
|
— | — |
|
|
|||||||||||||||||||||||||||||||||||||
| Cancellation of restricted shares |
(
|
— |
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — | — |
|
|
|
|||||||||||||||||||||||||||||||||||||
| Rebalancing of ownership percentage between parent and subsidiaries | — | — |
(
|
— | — |
|
|
|||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2023 |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||
| Six Months Ended June 30, | ||||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | 2024 | 2023 | ||||||||||||
| Net loss | $ |
(
|
$ |
(
|
||||||||||
| Net (income) loss from discontinued operations |
(
|
|
||||||||||||
| Net loss from continuing operations |
(
|
(
|
||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by | ||||||||||||||
| Operating activities: | ||||||||||||||
| Depreciation and amortization, including related intangible assets |
|
|
||||||||||||
| Amortization of deferred compensation stock units |
|
|
||||||||||||
| Amortization of stock compensation |
|
|
||||||||||||
| Amortization of deferred financing costs |
|
|
||||||||||||
| Equity in earnings of unconsolidated joint ventures |
(
|
(
|
||||||||||||
| (Gain) loss on disposition of developable land |
(
|
|
||||||||||||
| Gain on sale of unconsolidated joint ventures |
(
|
|
||||||||||||
| Land and other impairments, net |
|
|
||||||||||||
| Loss from extinguishment of debt |
|
|
||||||||||||
| Gain on insurance proceeds |
(
|
(
|
||||||||||||
| Interest cost of mandatorily redeemable noncontrolling interests |
|
|
||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| (Increase) decrease in unbilled rents receivable, net |
(
|
|
||||||||||||
| Decrease in deferred charges and other assets |
|
|
||||||||||||
| Increase in accounts receivable, net |
(
|
(
|
||||||||||||
| Decrease in accounts payable, accrued expenses and other liabilities |
(
|
(
|
||||||||||||
| (Decrease) increase in rents received in advance and security deposits |
(
|
|
||||||||||||
| (Decrease) increase in accrued interest payable |
(
|
|
||||||||||||
| Net cash flows provided by operating activities - continuing operations |
|
|
||||||||||||
| Net cash flows provided by operating activities - discontinued operations |
|
|
||||||||||||
| Net cash provided by operating activities | $ |
|
$ |
|
||||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||
| Rental property additions, improvements and other costs | $ |
(
|
$ |
(
|
||||||||||
| Development of rental property and other related costs |
(
|
(
|
||||||||||||
| Proceeds from the sales of developable land |
|
|
||||||||||||
| Proceeds from sale of investments in joint ventures |
|
|
||||||||||||
| Repayment of notes receivable |
|
|
||||||||||||
| Investment in unconsolidated joint ventures |
(
|
(
|
||||||||||||
| Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
|
||||||||||||
| Proceeds from insurance settlements |
|
|
||||||||||||
| Net cash provided by investing activities - continuing operations |
|
|
||||||||||||
| Net cash provided by investing activities - discontinued operations |
|
|
||||||||||||
| Net cash provided by investing activities | $ |
|
$ |
|
||||||||||
| CASH FLOW FROM FINANCING ACTIVITIES | ||||||||||||||
| Borrowings from revolving credit facility | $ |
|
$ |
|
||||||||||
| Repayment of revolving credit facility |
|
(
|
||||||||||||
| Borrowings from term loans |
|
|
||||||||||||
| Repayment of mortgages, loans payable and other obligations |
(
|
(
|
||||||||||||
| Redemption of redeemable noncontrolling interests, net |
(
|
|
||||||||||||
| Payment of early debt extinguishment costs |
|
(
|
||||||||||||
| Common unit redemptions |
|
(
|
||||||||||||
| Payment of financing costs |
(
|
(
|
||||||||||||
| Contribution from noncontrolling interests |
|
|
||||||||||||
| Distribution to noncontrolling interests |
(
|
|
||||||||||||
| Distributions to redeemable noncontrolling interests |
(
|
(
|
||||||||||||
| Payment of common dividends and distributions |
(
|
(
|
||||||||||||
| Share issuance proceeds (costs), net |
|
|
||||||||||||
| Other financing activities |
(
|
|
||||||||||||
| Net cash used in financing activities | $ |
(
|
$ |
(
|
||||||||||
| Net (decrease) increase in cash and cash equivalents | $ |
(
|
$ |
|
||||||||||
|
Cash, cash equivalents and restricted cash, beginning of period
(1)
|
|
|
||||||||||||
|
Cash, cash equivalents and restricted cash, end of period
(2)
|
$ |
|
$ |
|
||||||||||
| ASSETS |
June 30,
2024 |
December 31,
2023 |
||||||||||||
| Rental property | ||||||||||||||
| Land and leasehold interests | $ |
|
$ |
|
||||||||||
| Buildings and improvements |
|
|
||||||||||||
| Tenant improvements |
|
|
||||||||||||
| Furniture, fixtures and equipment |
|
|
||||||||||||
|
|
|
|||||||||||||
| Less – accumulated depreciation and amortization |
(
|
(
|
||||||||||||
|
|
|
|||||||||||||
| Real estate held for sale, net |
|
|
||||||||||||
| Net investment in rental property |
|
|
||||||||||||
| Cash and cash equivalents |
|
|
||||||||||||
| Restricted cash |
|
|
||||||||||||
| Investments in unconsolidated joint ventures |
|
|
||||||||||||
| Unbilled rents receivable, net |
|
|
||||||||||||
| Deferred charges and other assets, net |
|
|
||||||||||||
| Accounts receivable |
|
|
||||||||||||
| Total assets | $ |
|
$ |
|
||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Revolving credit facility and term loans | $ |
|
$ |
|
||||||||||
| Mortgages, loans payable and other obligations, net |
|
|
||||||||||||
| Dividends and distributions payable |
|
|
||||||||||||
| Accounts payable, accrued expenses and other liabilities |
|
|
||||||||||||
| Rents received in advance and security deposits |
|
|
||||||||||||
| Accrued interest payable |
|
|
||||||||||||
| Total liabilities |
|
|
||||||||||||
| Commitments and contingencies |
|
|
||||||||||||
| Redeemable noncontrolling interests |
|
|
||||||||||||
| Partners’ Capital: | ||||||||||||||
|
General Partner,
|
|
|
||||||||||||
|
Limited partners,
|
|
|
||||||||||||
| Accumulated other comprehensive income |
|
|
||||||||||||
| Total Veris Residential, L.P. partners’ capital |
|
|
||||||||||||
| Noncontrolling interests in consolidated joint ventures |
|
|
||||||||||||
| Total equity |
|
|
||||||||||||
| Total liabilities and equity | $ |
|
$ |
|
||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| REVENUES | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Revenue from leases | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Real estate services |
|
|
|
|
||||||||||||||||||||||
| Parking income |
|
|
|
|
||||||||||||||||||||||
| Other income |
|
|
|
|
||||||||||||||||||||||
| Total revenues |
|
|
|
|
||||||||||||||||||||||
| EXPENSES | ||||||||||||||||||||||||||
| Real estate taxes |
|
|
|
|
||||||||||||||||||||||
| Utilities |
|
|
|
|
||||||||||||||||||||||
| Operating services |
|
|
|
|
||||||||||||||||||||||
| Real estate services expenses |
|
|
|
|
||||||||||||||||||||||
| General and administrative |
|
|
|
|
||||||||||||||||||||||
| Transaction related costs |
|
|
|
|
||||||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
||||||||||||||||||||||
| Land and other impairments, net |
|
|
|
|
||||||||||||||||||||||
| Total expenses |
|
|
|
|
||||||||||||||||||||||
| OTHER (EXPENSE) INCOME | ||||||||||||||||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Interest cost of mandatorily redeemable noncontrolling interests |
|
(
|
|
(
|
||||||||||||||||||||||
| Interest and other investment income |
|
|
|
|
||||||||||||||||||||||
| Equity in earnings of unconsolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Gain (loss) on disposition of developable land |
|
|
|
(
|
||||||||||||||||||||||
| Gain on sale of unconsolidated joint venture interests |
|
|
|
|
||||||||||||||||||||||
| Loss from extinguishment of debt, net |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Other income (expense), net |
(
|
|
|
|
||||||||||||||||||||||
| Total other (expense) income, net |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Income (loss) from continuing operations before income tax expense |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Provision for income taxes |
(
|
|
(
|
|
||||||||||||||||||||||
| Income (loss) from continuing operations after income tax expense |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Discontinued operations: | ||||||||||||||||||||||||||
| Income (loss) from discontinued operations |
|
(
|
|
|
||||||||||||||||||||||
| Realized gains (losses) and unrealized gains (losses) on disposition of rental property and impairments, net |
|
(
|
|
(
|
||||||||||||||||||||||
| Total discontinued operations, net |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Noncontrolling interests in consolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Redeemable noncontrolling interests |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Basic earnings per common unit: | ||||||||||||||||||||||||||
| Income (loss) from continuing operations | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Discontinued operations |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Diluted earnings per common unit: | ||||||||||||||||||||||||||
| Income (loss) from continuing operations | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Discontinued operations |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Basic weighted average units outstanding |
|
|
|
|
||||||||||||||||||||||
| Diluted weighted average units outstanding |
|
|
|
|
||||||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Net income (loss) | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Other comprehensive income (loss): | ||||||||||||||||||||||||||
| Net unrealized (loss) gain on derivative instruments |
(
|
|
|
|
||||||||||||||||||||||
| Comprehensive income (loss) | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Comprehensive loss attributable to noncontrolling interests in consolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Comprehensive income attributable to redeemable noncontrolling interests |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Comprehensive income (loss) attributable to common unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| For the Three Months Ended June 30, 2024 |
General Partner
Common Units |
Limited Partner
Common Units/ Vested LTIP Units |
Common
Unitholders |
Limited Partner
Common Unitholders |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interest in Consolidated Joint Ventures |
Total Equity | |||||||||||||||||||||||||||||||||||||
| Balance at April 1, 2024 |
|
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| Net income (loss) | — | — |
|
|
— |
(
|
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under ATM Program, net |
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Unit distributions | — | — |
(
|
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Change in noncontrolling interests in consolidated joint ventures | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redemption of limited partners common units for shares of general partner common units |
|
(
|
|
(
|
— | — |
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Directors' deferred compensation plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||
| Stock compensation |
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Cancellation of restricted shares |
(
|
— |
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2024 |
|
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| For the Three Months Ended June 30, 2023 |
General Partner
Common Units |
Limited Partner
Common Units/ Vested LTIP Units |
Common
Unitholders |
Limited Partner
Common Unitholders |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interest in Consolidated Joint Ventures |
Total Equity | |||||||||||||||||||||||||||||||||||||
| Balance at April 1, 2023 |
|
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| Net loss | — | — |
(
|
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Vested LTIP units | — |
|
— | — | — | — | — | |||||||||||||||||||||||||||||||||||||
| Redemption of limited partners common units for shares of general partner common units |
|
(
|
|
(
|
— | — |
|
|||||||||||||||||||||||||||||||||||||
| Redemption of limited partners common units | — |
(
|
— |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Directors' deferred compensation plan |
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — |
|
|
— |
|
|||||||||||||||||||||||||||||||||||||
| Stock compensation |
|
— |
|
|
— | — |
|
|||||||||||||||||||||||||||||||||||||
| Cancellation of restricted shares |
(
|
— |
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2023 |
|
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| For the Six Months Ended June 30, 2024 |
General Partner
Common Units |
Limited Partner
Common Units/ Vested LTIP Units |
Common
Unitholders |
Limited Partner
Common Unitholders |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interest in Consolidated Joint Ventures |
Total Equity | |||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2024 |
|
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| Net loss | — | — |
(
|
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Unit distributions | — | — |
(
|
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under ATM Program, net |
|
|
|
|||||||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Change in noncontrolling interests in consolidated joint ventures | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Vested LTIP units | — |
|
— | — | — | — | — | |||||||||||||||||||||||||||||||||||||
| Redemption of limited partners common units for shares of general partner common units |
|
(
|
|
(
|
— | — |
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Directors' deferred compensation plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — |
|
|
— |
|
|||||||||||||||||||||||||||||||||||||
| Stock compensation |
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Cancellation of restricted shares |
(
|
— |
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2024 |
|
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| For the Six Months Ended June 30, 2023 |
General Partner
Common Units |
Limited Partner
Common Units/ Vested LTIP Units |
Common
Unitholders |
Limited Partner
Common Unitholders |
Accumulated
Other Comprehensive Income (Loss) |
Noncontrolling
Interest in Consolidated Joint Ventures |
Total Equity | |||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2023 |
|
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| Net (loss) income | — | — |
(
|
(
|
— |
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redeemable noncontrolling interests | — | — |
(
|
(
|
— |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Vested LTIP units | — |
|
— | — | — | — | — | |||||||||||||||||||||||||||||||||||||
| Change in noncontrolling interests in consolidated joint ventures | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||
| Redemption of limited partners common units for shares of general partner common units |
|
(
|
|
(
|
— | — |
|
|||||||||||||||||||||||||||||||||||||
| Redemption of limited partners common units | — |
(
|
— |
(
|
— | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan | — | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Directors' deferred compensation plan |
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — |
|
|
— |
|
|||||||||||||||||||||||||||||||||||||
| Stock compensation |
|
— |
|
|
— | — |
|
|||||||||||||||||||||||||||||||||||||
| Cancellation of restricted shares |
(
|
— |
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||
| Balance at June 30, 2023 |
|
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||
| Six Months Ended June 30, | ||||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | 2024 | 2023 | ||||||||||||
| Net loss | $ |
(
|
$ |
(
|
||||||||||
| Net (income) loss from discontinued operations |
(
|
|
||||||||||||
| Net loss from continuing operations |
(
|
(
|
||||||||||||
| Adjustments to reconcile net income (loss) to net cash provided by | ||||||||||||||
| Operating activities: | ||||||||||||||
| Depreciation and amortization, including related intangible assets |
|
|
||||||||||||
| Amortization of deferred compensation stock units |
|
|
||||||||||||
| Amortization of stock compensation |
|
|
||||||||||||
| Amortization of deferred financing costs |
|
|
||||||||||||
| Equity in earnings of unconsolidated joint ventures |
(
|
(
|
||||||||||||
| Gain (loss) on disposition of developable land |
(
|
|
||||||||||||
| Gain on sale of unconsolidated joint ventures |
(
|
|
||||||||||||
| Land and other impairments, net |
|
|
||||||||||||
| Loss from extinguishment of debt |
|
|
||||||||||||
| Gain on insurance proceeds |
(
|
(
|
||||||||||||
| Interest cost of mandatorily redeemable noncontrolling interests |
|
|
||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| (Increase) decrease in unbilled rents receivable, net |
(
|
|
||||||||||||
| Decrease in deferred charges and other assets |
|
|
||||||||||||
| Increase in accounts receivable, net |
(
|
(
|
||||||||||||
| Decrease in accounts payable, accrued expenses and other liabilities |
(
|
(
|
||||||||||||
| (Decrease) increase in rents received in advance and security deposits |
(
|
|
||||||||||||
| (Decrease) increase in accrued interest payable |
(
|
|
||||||||||||
| Net cash flows provided by operating activities - continuing operations |
|
|
||||||||||||
| Net cash flows provided by operating activities - discontinued operations |
|
|
||||||||||||
| Net cash provided by operating activities | $ |
|
$ |
|
||||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||
| Rental property additions, improvements and other costs | $ |
(
|
$ |
(
|
||||||||||
| Development of rental property and other related costs |
(
|
(
|
||||||||||||
| Proceeds from the sales of developable land |
|
|
||||||||||||
| Proceeds from sale of investments in joint ventures |
|
|
||||||||||||
| Repayment of notes receivable |
|
|
||||||||||||
| Investment in unconsolidated joint ventures |
(
|
(
|
||||||||||||
| Distributions in excess of cumulative earnings from unconsolidated joint ventures |
|
|
||||||||||||
| Proceeds from insurance settlements |
|
|
||||||||||||
| Net cash provided by investing activities - continuing operations |
|
|
||||||||||||
| Net cash provided by investing activities - discontinued operations |
|
|
||||||||||||
| Net cash provided by investing activities | $ |
|
$ |
|
||||||||||
| CASH FLOW FROM FINANCING ACTIVITIES | ||||||||||||||
| Borrowings from revolving credit facility | $ |
|
$ |
|
||||||||||
| Repayment of revolving credit facility |
|
(
|
||||||||||||
| Borrowings from term loans |
|
|
||||||||||||
| Repayment of mortgages, loans payable and other obligations |
(
|
(
|
||||||||||||
| Redemption of redeemable noncontrolling interests, net |
(
|
|
||||||||||||
| Payment of early debt extinguishment costs |
|
(
|
||||||||||||
| Common unit redemptions |
|
(
|
||||||||||||
| Payment of financing costs |
(
|
(
|
||||||||||||
| Contribution from noncontrolling interests |
|
|
||||||||||||
| Distribution to noncontrolling interests |
(
|
|
||||||||||||
| Distributions to redeemable noncontrolling interests |
(
|
(
|
||||||||||||
| Payment of common dividends and distributions |
(
|
(
|
||||||||||||
| Share issuance proceeds (costs), net |
|
|
||||||||||||
| Other financing activities |
(
|
|
||||||||||||
| Net cash used in financing activities | $ |
(
|
$ |
(
|
||||||||||
| Net (decrease) increase in cash and cash equivalents | $ |
(
|
$ |
|
||||||||||
|
Cash, cash equivalents and restricted cash, beginning of period
(1)
|
|
|
||||||||||||
|
Cash, cash equivalents and restricted cash, end of period
(2)
|
$ |
|
$ |
|
||||||||||
|
Disposition
Date |
Property | Location |
# of
Bldgs. |
Rentable
Square Feet |
Property
Type |
Net
Sales Proceeds |
Net
Carrying Value |
Discontinued
Operations Realized Gains (Losses)/ Unrealized Losses, net |
||||||||||||||||||
| 03/20/24 | Harborside 5 | Jersey City, New Jersey |
|
|
Office | $ |
|
$ |
|
$ |
|
|||||||||||||||
| Others (a) |
|
|||||||||||||||||||||||||
| Totals |
|
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
|
Disposition
Date |
Property | Location |
Net
Sales Proceeds |
Net
Carrying Value |
Realized
Gains (Losses)/ Unrealized Losses, net |
|||||||||||||||||||||||||||
| 01/03/24 | 2 Campus | Parsippany-Troy Hills, New Jersey | $ |
|
$ |
|
$ |
|
||||||||||||||||||||||||
| 04/16/24 | 107 Morgan | Jersey City, New Jersey |
|
|
(a) |
(
|
||||||||||||||||||||||||||
| 04/30/24 | 6 Becker Farm / 85 Livingston | Roseland, NJ |
|
|
|
|||||||||||||||||||||||||||
| Totals | $ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||
|
(dollars in thousands)
|
December 31,
2023 |
|||||||||||||
| Land | $ |
|
||||||||||||
| Building & Other |
|
|||||||||||||
| Less: Accumulated depreciation |
|
|||||||||||||
| Less: Cumulative unrealized losses on property held for sale |
(
|
|||||||||||||
| Real estate held for sale, net | $ |
|
||||||||||||
| Property Debt | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Entity / Property Name |
Number of
Apartment Units |
Company's
Effective Ownership % (a) |
Carrying Value | As of June, 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||
|
June 30,
2024 |
December 31,
2023 |
Balance |
Maturity
Date |
Interest
Rate |
||||||||||||||||||||||||||||||||||||||||||||||
| Multifamily | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Metropolitan and Lofts at 40 Park (b) (c) |
|
units | (c) | $ |
|
$ |
|
$ |
|
(d) | (d) | |||||||||||||||||||||||||||||||||||||||
| RiverTrace at Port Imperial |
|
units |
|
% |
|
|
|
11/10/26 |
|
% | ||||||||||||||||||||||||||||||||||||||||
| The Capstone at Port Imperial |
|
units |
|
% |
|
|
|
12/22/24 |
SOFR+
|
|
% | |||||||||||||||||||||||||||||||||||||||
| Riverpark at Harrison |
|
units |
|
% |
|
|
|
07/01/35 |
|
% | ||||||||||||||||||||||||||||||||||||||||
| Station House |
|
units |
|
% |
|
|
|
07/01/33 |
|
% | ||||||||||||||||||||||||||||||||||||||||
| Urby at Harborside (e) |
|
units |
|
% |
|
|
|
08/01/29 |
|
% | ||||||||||||||||||||||||||||||||||||||||
| PI North - Land (b) (f) |
|
potential units |
|
% |
|
|
|
— |
|
|||||||||||||||||||||||||||||||||||||||||
| Other (g) |
|
|
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||
| Totals: | $ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| Entity / Property Name | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Multifamily | ||||||||||||||||||||||||||
| Metropolitan and Lofts at 40 Park (a) | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| RiverTrace at Port Imperial |
|
|
|
|
||||||||||||||||||||||
| Capstone at Port Imperial |
(
|
(
|
|
(
|
||||||||||||||||||||||
| Riverpark at Harrison |
|
|
|
|
||||||||||||||||||||||
| Station House |
(
|
|
(
|
(
|
||||||||||||||||||||||
| Urby at Harborside |
|
|
|
|
||||||||||||||||||||||
| PI North - Land |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Liberty Landing |
|
|
|
(
|
||||||||||||||||||||||
| Company's equity in earnings of unconsolidated joint ventures (b) | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| (dollars in thousands) |
June 30,
2024 |
December 31,
2023 |
||||||||||||
| Deferred leasing costs | $ |
|
$ |
|
||||||||||
| Deferred financing costs (a) |
|
|
||||||||||||
|
|
|
|||||||||||||
| Accumulated amortization |
(
|
(
|
||||||||||||
| Deferred charges, net |
|
|
||||||||||||
| In-place lease values, related intangibles and other assets, net |
|
|
||||||||||||
| Right of use assets (b) |
|
|
||||||||||||
| Prepaid expenses and other assets, net |
|
|
||||||||||||
| Total deferred charges and other assets, net | $ |
|
$ |
|
||||||||||
|
Asset Derivatives designated
as hedging instruments |
Fair Value
|
Balance sheet location | ||||||||||||||||||
|
June 30,
2024 |
December 31,
2023 |
|||||||||||||||||||
| Interest rate caps | $ |
|
$ |
|
Deferred charges and other assets, net | |||||||||||||||
| Derivatives in Cash Flow Hedging Relationships |
Amount of Gain or (Loss) Recognized in OCI on Derivative
(a)
|
Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income
(a) (b)
|
Total Amount of Interest Expense presented in the consolidated statements of operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Three months ended June 30, | Six months ended June 30, | Three months ended June 30, | Six months ended June 30, | Three months ended June 30, | Six months ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Rate Caps | $ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
June 30,
2024 |
December 31,
2023 |
|||||||||||||
| Security deposits | $ |
|
$ |
|
||||||||||
| Escrow and other reserve funds |
|
|
||||||||||||
| Total restricted cash | $ |
|
$ |
|
||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Total Revenues | $ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Operating and other expenses, net |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Depreciation and amortization |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Interest Expense |
|
|
|
(
|
||||||||||||||||||||||
| Equity in earnings of unconsolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Income from discontinued operations |
|
(
|
|
|
||||||||||||||||||||||
| Realized gain (loss) on disposition of rental property |
|
(
|
|
(
|
||||||||||||||||||||||
| Realized gain (loss), net |
|
(
|
|
(
|
||||||||||||||||||||||
| Total discontinued operations, net | $ |
|
$ |
(
|
$ |
|
$ |
(
|
||||||||||||||||||
| Property/Project Name | Lender |
Effective
Rate (a)
|
June 30,
2024 |
December 31,
2023 |
Maturity | |||||||||||||||||||||||||||
| Signature Place | Nationwide Life Insurance Company |
|
% | $ |
|
$ |
|
08/01/24 | ||||||||||||||||||||||||
| Liberty Towers | American General Life Insurance Company |
|
% |
|
|
10/01/24 | ||||||||||||||||||||||||||
| Portside 2 at East Pier (b) | New York Life Insurance Company |
|
% |
|
|
03/10/26 | ||||||||||||||||||||||||||
| BLVD 425 | New York Life Insurance Company |
|
% |
|
|
08/10/26 | ||||||||||||||||||||||||||
| BLVD 401 | New York Life Insurance Company |
|
% |
|
|
08/10/26 | ||||||||||||||||||||||||||
| Portside at East Pier (c) | KKR | SOFR+ |
|
% |
|
|
09/07/26 | |||||||||||||||||||||||||
| The Upton (d) | Bank of New York Mellon | SOFR+ |
|
% |
|
|
10/27/26 | |||||||||||||||||||||||||
| 145 Front at City Square (e) | US Bank | SOFR+ |
|
% |
|
|
12/10/26 | |||||||||||||||||||||||||
| RiverHouse 9 at Port Imperial (f) | JP Morgan | SOFR+ |
|
% |
|
|
06/21/27 | |||||||||||||||||||||||||
| Quarry Place at Tuckahoe | Natixis Real Estate Capital LLC |
|
% |
|
|
08/05/27 | ||||||||||||||||||||||||||
| BLVD 475 | The Northwestern Mutual Life Insurance Co. |
|
% |
|
|
11/10/27 | ||||||||||||||||||||||||||
| Haus25 | Freddie Mac |
|
% |
|
|
09/01/28 | ||||||||||||||||||||||||||
| RiverHouse 11 at Port Imperial | The Northwestern Mutual Life Insurance Co. |
|
% |
|
|
01/10/29 | ||||||||||||||||||||||||||
| Soho Lofts (g) | Flagstar Bank |
|
% |
|
|
07/01/29 | ||||||||||||||||||||||||||
| Port Imperial South 4/5 Garage | American General Life & A/G PC |
|
% |
|
|
12/01/29 | ||||||||||||||||||||||||||
| The Emery at Overlook Ridge (h) | Flagstar Bank |
|
% |
|
|
01/01/31 | ||||||||||||||||||||||||||
| Principal balance outstanding |
|
|
||||||||||||||||||||||||||||||
| Unamortized deferred financing costs |
(
|
(
|
||||||||||||||||||||||||||||||
| Total mortgages, loans payable and other obligations, net | $ |
|
$ |
|
||||||||||||||||||||||||||||
| (dollars in thousands) |
June 30,
2024 |
December 31,
2023 |
||||||||||||||||||||||||
| Balance |
Weighted Average
Interest Rate |
Balance |
Weighted Average
Interest Rate
|
|||||||||||||||||||||||
| Fixed Rate & Hedged Debt, including Term Loan (a) | $ |
|
|
% | $ |
|
|
% | ||||||||||||||||||
| Totals/Weighted Average, net of unamortized deferred financing costs: | $ |
|
|
% | $ |
|
|
% | ||||||||||||||||||
| PILOT Payments | PILOT Payments | |||||||||||||||||||||||||||||||||||||||||||
| Property Name | Location | Asset Type |
PILOT
Expiration Dates |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||
| (Dollars in Thousands) | (Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||||||
| BLVD 401 (a) | Jersey City, NJ | Multifamily | 4/2026 | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||
| RiverHouse 11 at Port Imperial (b) | Weehawken, NJ | Multifamily | 7/2033 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||
| Port Imperial 4/5 Hotel (c) | Weehawken, NJ | Hotel | 12/2033 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||
| RiverHouse 9 at Port Imperial (d) | Weehawken, NJ | Multifamily | 6/2046 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||
| Haus25 (e) | Jersey City, NJ | Mixed-Use | 3/2047 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||
| The James (f) | Park Ridge, NJ | Multifamily | 6/2051 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||
| Total PILOT taxes | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||||
| Year |
As of June 30, 2024
Amount
|
|||||||
| July 1 through December 31, 2024 | $ |
|
||||||
| 2025 |
|
|||||||
| 2026 |
|
|||||||
| 2027 |
|
|||||||
| 2028 |
|
|||||||
| 2029 through 2101 |
|
|||||||
| Total lease payments |
|
|||||||
| Less: imputed interest |
(
|
|||||||
| Total | $ |
|
||||||
| Year |
As of December 31, 2023
Amount
|
|||||||
| 2024 | $ |
|
||||||
| 2025 |
|
|||||||
| 2026 |
|
|||||||
| 2027 |
|
|||||||
| 2028 |
|
|||||||
| 2029 through 2101 |
|
|||||||
| Total lease payments |
|
|||||||
| Less: imputed interest |
(
|
|||||||
| Total | $ |
|
||||||
| Series A-1 Preferred Units | |||||
| Issuance date | February and April, 2017 | ||||
| Number of units issued |
|
||||
| Stated value per unit |
$
|
||||
| Annual dividend rate paid quarterly | (a) | ||||
| Conversion rate |
|
||||
| Conversion value per unit |
$
|
||||
| Maximum common unit conversion |
|
||||
|
Series
A-1 Preferred
Units
In VRLP
|
||||||||||||||||||||
| Balance at April 1, 2024 | $ |
|
||||||||||||||||||
| Income Attributed to Noncontrolling Interests |
|
|||||||||||||||||||
| Distributions |
(
|
|||||||||||||||||||
| Balance at June 30, 2024 | $ |
|
||||||||||||||||||
|
Series A and
A-1 Preferred Units In VRLP |
||||||||||||||||||||||||||
| Balance at January 1, 2024 | $ |
|
||||||||||||||||||||||||
| Redemption/Payout |
(
|
|||||||||||||||||||||||||
| Income Attributed to Noncontrolling Interests |
|
|||||||||||||||||||||||||
| Distributions |
(
|
|||||||||||||||||||||||||
| Balance at June 30, 2024 | $ |
|
||||||||||||||||||||||||
|
Series A and
A-1 Preferred Units In VRLP |
Rockpoint
Interests in VRT |
Total
Redeemable Noncontrolling Interests |
||||||||||||||||||
| Balance at April 1, 2023 | $ |
|
$ |
|
$ |
|
||||||||||||||
| Income Attributed to Noncontrolling Interests |
|
|
|
|||||||||||||||||
| Distributions |
(
|
(
|
(
|
|||||||||||||||||
| Reclassification to Mandatorily Redeemable Non-controlling Interests |
|
(
|
(
|
|||||||||||||||||
| Balance at June 30, 2023 | $ |
|
$ |
|
$ |
|
||||||||||||||
|
Series A and
A-1 Preferred Units In VRLP |
Rockpoint
Interests in VRT |
Total
Redeemable Noncontrolling Interests |
||||||||||||||||||
| Balance at January 1, 2023 | $ |
|
$ |
|
$ |
|
||||||||||||||
| Income Attributed to Noncontrolling Interests |
|
|
|
|||||||||||||||||
| Distributions |
(
|
(
|
(
|
|||||||||||||||||
| Redemption Value Adjustment |
|
|
|
|||||||||||||||||
| Reclassification to Mandatorily Redeemable Non-controlling Interests |
|
(
|
(
|
|||||||||||||||||
| Balance at June 30, 2023 | $ |
|
$ |
|
$ |
|
||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Opening Balance | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Net income (loss) available to common shareholders |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Shares issued under ATM Program, net |
|
|
|
|
||||||||||||||||||||||
| Common stock distributions |
(
|
|
(
|
|
||||||||||||||||||||||
| Redeemable noncontrolling interests |
|
|
|
(
|
||||||||||||||||||||||
| Redemption of common units for common stock |
|
|
|
|
||||||||||||||||||||||
| Shares issued under Dividend Reinvestment and Stock Purchase Plan |
|
|
|
|
||||||||||||||||||||||
| Directors' deferred compensation plan |
|
|
|
|
||||||||||||||||||||||
| Stock Compensation |
|
|
|
|
||||||||||||||||||||||
| Cancellation of common stock |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Other comprehensive (loss) income |
(
|
|
|
|
||||||||||||||||||||||
| Rebalancing of ownership percent between parent and subsidiaries |
|
(
|
|
(
|
||||||||||||||||||||||
| Balance at June 30 | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| Computation of Basic EPS | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Income (loss) from continuing operations after income tax expense | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Add (deduct): Noncontrolling interests in consolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Add (deduct): Noncontrolling interests in Operating Partnership |
(
|
|
|
|
||||||||||||||||||||||
| Add (deduct): Redeemable noncontrolling interests |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Add (deduct): Redemption value adjustment of redeemable noncontrolling interests attributable to common shareholders |
|
|
|
(
|
||||||||||||||||||||||
| Income (loss) from continuing operations available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Income (loss) from discontinued operations available to common shareholders |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common shareholders for basic earnings per share | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Weighted average common shares |
|
|
|
|
||||||||||||||||||||||
|
Basic EPS
:
|
||||||||||||||||||||||||||
| Income (loss) from continuing operations available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Income (loss) from discontinued operations available to common shareholders |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| Computation of Diluted EPS | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Net income (loss) from continuing operations available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Add (deduct): Noncontrolling interests in Operating Partnership |
|
(
|
(
|
(
|
||||||||||||||||||||||
| Add (deduct): Redemption value adjustment of redeemable noncontrolling interests attributable to the Operating Partnership unitholders |
|
|
|
(
|
||||||||||||||||||||||
| Income (loss) from continuing operations for diluted earnings per share | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Income (loss) from discontinued operations for diluted earnings per share |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available for diluted earnings per share | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Weighted average common shares |
|
|
|
|
||||||||||||||||||||||
|
Diluted EPS
:
|
||||||||||||||||||||||||||
| Income (loss) from continuing operations available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Income (loss) from discontinued operations available to common shareholders |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common shareholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Basic EPS shares |
|
|
|
|
||||||||||||||||||||||
| Add: Operating Partnership – common and vested LTIP units |
|
|
|
|
||||||||||||||||||||||
| Add: Dilutive effect of stock-based compensation awards |
|
|
|
|
||||||||||||||||||||||
| Diluted EPS Shares |
|
|
|
|
||||||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| Computation of Basic EPU | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Income (loss) from continuing operations after income tax expense | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Add (deduct): Noncontrolling interests in consolidated joint ventures |
|
|
|
|
||||||||||||||||||||||
| Add (deduct): Redeemable noncontrolling interests |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Add (deduct): Redemption value adjustment of redeemable noncontrolling interests |
|
|
|
(
|
||||||||||||||||||||||
| Income (loss) from continuing operations available to unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Income (loss) from discontinued operations available to unitholders |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common unitholders for basic earnings per unit | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Weighted average common units |
|
|
|
|
||||||||||||||||||||||
|
Basic EPU
:
|
||||||||||||||||||||||||||
| Income (loss) from continuing operations available to unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Income (loss) from discontinued operations available to unitholders |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common unitholders for basic earnings per unit | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| Computation of Diluted EPU | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Income (loss) from continuing operations available to common unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Income (loss) from discontinued operations for diluted earnings per unit |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common unitholders for diluted earnings per unit | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Weighted average common unit |
|
|
|
|
||||||||||||||||||||||
|
Diluted EPU
:
|
||||||||||||||||||||||||||
| Income (loss) from continuing operations available to common unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
| Income (loss) from discontinued operations available to common unitholders |
|
(
|
|
(
|
||||||||||||||||||||||
| Net income (loss) available to common unitholders | $ |
|
$ |
(
|
$ |
(
|
$ |
(
|
||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Basic EPU units |
|
|
|
|
||||||||||||||||||||||
| Add: Dilutive effect of stock-based compensation awards |
|
|
|
|
||||||||||||||||||||||
| Diluted EPU Units |
|
|
|
|
||||||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| (dollars in thousands) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Opening Balance | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| Net (loss) income |
(
|
(
|
(
|
|
||||||||||||||||||||||
| Unit distributions |
(
|
|
(
|
|
||||||||||||||||||||||
| Redeemable noncontrolling interests |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Change in noncontrolling interests in consolidated joint ventures |
(
|
|
(
|
(
|
||||||||||||||||||||||
| Redemption of common units for common stock |
(
|
(
|
(
|
(
|
||||||||||||||||||||||
| Redemption of common units |
|
(
|
|
(
|
||||||||||||||||||||||
| Stock compensation |
|
|
|
|
||||||||||||||||||||||
| Other comprehensive (loss) income |
(
|
|
|
|
||||||||||||||||||||||
| Rebalancing of ownership percentage between parent and subsidiaries |
(
|
|
(
|
|
||||||||||||||||||||||
| Balance at June 30 | $ |
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||
| (dollars in thousands) |
Three Months Ended June 30,
|
Dollar
Change |
Percent
Change |
|||||||||||||||||||||||||||||
| 2024 | 2023 | |||||||||||||||||||||||||||||||
| Revenue from rental operations and other: | ||||||||||||||||||||||||||||||||
| Revenue from leases | $ | 60,917 | $ | 58,192 | $ | 2,725 | 4.7 | % | ||||||||||||||||||||||||
| Parking income | 3,922 | 3,998 | (76) | (1.9) | ||||||||||||||||||||||||||||
| Other income | 1,766 | 1,373 | 393 | 28.6 | ||||||||||||||||||||||||||||
| Total revenues from rental operations | 66,605 | 63,563 | 3,042 | 4.8 | ||||||||||||||||||||||||||||
| Property expenses: | ||||||||||||||||||||||||||||||||
| Real estate taxes | 9,502 | 6,298 | 3,204 | 50.9 | ||||||||||||||||||||||||||||
| Utilities | 1,796 | 1,761 | 35 | 2.0 | ||||||||||||||||||||||||||||
| Operating services | 12,628 | 12,232 | 396 | 3.2 | ||||||||||||||||||||||||||||
| Total property expenses | 23,926 | 20,291 | 3,635 | 17.9 | ||||||||||||||||||||||||||||
| Non-property revenues: | ||||||||||||||||||||||||||||||||
| Real estate services | 871 | 643 | 228 | 35.5 | ||||||||||||||||||||||||||||
| Total non-property revenues | 871 | 643 | 228 | 35.5 | ||||||||||||||||||||||||||||
| Non-property expenses: | ||||||||||||||||||||||||||||||||
| Real estate services expenses | 4,366 | 4,389 | (23) | (0.5) | ||||||||||||||||||||||||||||
| General and administrative | 8,975 | 9,572 | (597) | (6.2) | ||||||||||||||||||||||||||||
| Transaction related costs | 890 | 3,319 | (2,429) | (73.2) | ||||||||||||||||||||||||||||
| Depreciation and amortization | 20,316 | 21,831 | (1,515) | (6.9) | ||||||||||||||||||||||||||||
| Total non-property expenses | 34,547 | 39,111 | (4,564) | (11.7) | ||||||||||||||||||||||||||||
| Operating profit | 9,003 | 4,804 | 4,199 | 87.4 | ||||||||||||||||||||||||||||
| Other (expense) income: | ||||||||||||||||||||||||||||||||
| Interest expense | (21,676) | (21,692) | 16 | (0.1) | ||||||||||||||||||||||||||||
| Interest cost of mandatorily redeemable noncontrolling interests | — | (13,390) | 13,390 | (100.0) | ||||||||||||||||||||||||||||
| Interest and other investment income | 1,536 | 3,927 | (2,391) | (60.9) | ||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated joint ventures | 2,933 | 2,700 | 233 | 8.6 | ||||||||||||||||||||||||||||
|
Gain on disposition of developable land
|
10,731 | — | 10,731 | 100.0 | ||||||||||||||||||||||||||||
| Loss from extinguishment of debt, net | (785) | (2,657) | 1,872 | (70.5) | ||||||||||||||||||||||||||||
| Other income (expense), net | (250) | 853 | (1,103) | (129.3) | ||||||||||||||||||||||||||||
|
Total other (expense) income, net
|
(7,511) | (30,259) | 22,748 | (75.2) | ||||||||||||||||||||||||||||
| Income (loss) from continuing operations before income tax expense | 1,492 | (25,455) | 26,947 | (105.9) | ||||||||||||||||||||||||||||
| Provision for income taxes | (176) | — | (176) | (100.0) | ||||||||||||||||||||||||||||
| Income (loss) from continuing operations after income tax expense | 1,316 | (25,455) | 26,771 | (105.2) | ||||||||||||||||||||||||||||
| Discontinued operations: | ||||||||||||||||||||||||||||||||
|
Income (loss) from discontinued operations
|
1,419 | (1,192) | 2,611 | (219.0) | ||||||||||||||||||||||||||||
| Realized gains (losses) and unrealized gains (losses) on disposition of rental property and impairments, net | — | (3,488) | 3,488 | 100.0 | ||||||||||||||||||||||||||||
| Total discontinued operations | 1,419 | (4,680) | 6,099 | (130.3) | ||||||||||||||||||||||||||||
| Net income (loss) | $ | 2,735 | $ | (30,135) | $ | 32,870 | (109.1) | |||||||||||||||||||||||||
| (dollars in thousands) |
Six Months Ended
June 30, |
Dollar
Change |
Percent
Change |
|||||||||||||||||||||||||||||
| 2024 | 2023 | |||||||||||||||||||||||||||||||
| Revenue from rental operations and other: | ||||||||||||||||||||||||||||||||
| Revenue from leases | $ | 121,559 | $ | 114,289 | $ | 7,270 | 6.4 | % | ||||||||||||||||||||||||
| Parking income | 7,667 | 7,726 | (59) | (0.8) | ||||||||||||||||||||||||||||
| Other income | 3,797 | 3,235 | 562 | 17.4 | ||||||||||||||||||||||||||||
| Total revenues from rental operations | 133,023 | 125,250 | 7,773 | 6.2 | ||||||||||||||||||||||||||||
| Property expenses: | ||||||||||||||||||||||||||||||||
| Real estate taxes | 18,679 | 15,857 | 2,822 | 17.8 | ||||||||||||||||||||||||||||
| Utilities | 4,067 | 3,824 | 243 | 6.4 | ||||||||||||||||||||||||||||
| Operating services | 25,198 | 23,615 | 1,583 | 6.7 | ||||||||||||||||||||||||||||
| Total property expenses | 47,944 | 43,296 | 4,648 | 10.7 | ||||||||||||||||||||||||||||
| Non-property revenues: | ||||||||||||||||||||||||||||||||
| Real estate services | 1,793 | 1,554 | 239 | 15.4 | ||||||||||||||||||||||||||||
| Total non-property revenues | 1,793 | 1,554 | 239 | 15.4 | ||||||||||||||||||||||||||||
| Non-property expenses: | ||||||||||||||||||||||||||||||||
| Real estate services expenses | 9,608 | 6,332 | 3,276 | 51.7 | ||||||||||||||||||||||||||||
| General and administrative | 20,063 | 19,853 | 210 | 1.1 | ||||||||||||||||||||||||||||
| Transaction related costs | 1,406 | 4,347 | (2,941) | (67.7) | ||||||||||||||||||||||||||||
| Depreciation and amortization | 40,433 | 43,619 | (3,186) | (7.3) | ||||||||||||||||||||||||||||
| Land and other impairments, net | — | 3,396 | (3,396) | (100.0) | ||||||||||||||||||||||||||||
| Total non-property expenses | 71,510 | 77,547 | (6,037) | (7.8) | ||||||||||||||||||||||||||||
| Operating profit | 15,362 | 5,961 | 9,401 | 157.7 | ||||||||||||||||||||||||||||
| Other (expense) income: | ||||||||||||||||||||||||||||||||
| Interest expense | (43,176) | (43,706) | 530 | (1.2) | ||||||||||||||||||||||||||||
| Interest cost of mandatorily redeemable noncontrolling interests | — | (13,390) | 13,390 | (100.0) | ||||||||||||||||||||||||||||
| Interest and other investment income | 2,074 | 4,043 | (1,969) | (48.7) | ||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated joint ventures | 3,187 | 2,633 | 554 | 21.0 | ||||||||||||||||||||||||||||
| Gain (loss) on disposition of developable land | 11,515 | (22) | 11,537 | (52440.9) | ||||||||||||||||||||||||||||
| Gain on sale of unconsolidated joint venture interests | 7,100 | — | 7,100 | 100.0 | ||||||||||||||||||||||||||||
| Loss from extinguishment of debt, net | (785) | (2,657) | 1,872 | (70.5) | ||||||||||||||||||||||||||||
| Other Income, net | 5 | 2,851 | (2,846) | (99.8) | ||||||||||||||||||||||||||||
| Total other (expense) income, net | (20,080) | (50,248) | 30,168 | (60.0) | ||||||||||||||||||||||||||||
| Loss from continuing operations before income tax expense | (4,718) | (44,287) | 39,569 | (89.3) | ||||||||||||||||||||||||||||
| Provision for income taxes | (235) | — | (235) | (100.0) | ||||||||||||||||||||||||||||
| Loss from continuing operations after income tax expense | (4,953) | (44,287) | 39,334 | (88.8) | ||||||||||||||||||||||||||||
| Discontinued operations: | ||||||||||||||||||||||||||||||||
| Income from discontinued operations | 1,671 | 631 | 1,040 | 164.8 | ||||||||||||||||||||||||||||
| Realized losses (gains) and unrealized losses (gains) on disposition of rental property and impairments, net | 1,548 | (2,709) | 4,257 | (157.1) | ||||||||||||||||||||||||||||
| Total discontinued operations | 3,219 | (2,078) | 5,297 | (254.9) | ||||||||||||||||||||||||||||
| Net loss | $ | (1,734) | $ | (46,365) | $ | 44,631 | (96.3) | |||||||||||||||||||||||||
|
Balance
($000’s)
|
% of Total
|
Weighted Average
Interest Rate
|
Weighted Average
Maturity in Years |
|||||||||||||||||||||||||||||
| Fixed Rate & Hedged Debt, including Term Loan (a) | $ | 1,700,060 | 100.00 | % | 4.43 | % | 2.79 | |||||||||||||||||||||||||
| Totals/Weighted Average: | $ | 1,700,060 | 100.00 | % | 4.43 | % | 2.79 | |||||||||||||||||||||||||
| Unamortized deferred financing costs | (13,106) | |||||||||||||||||||||||||||||||
| Total Debt, Net | $ | 1,686,954 | ||||||||||||||||||||||||||||||
| Period |
Scheduled
Amortization
($000’s)
|
Principal
Maturities
($000’s)
|
Total
($000’s)
|
Weighted Avg.
Effective Interest Rate of
Future Repayments
|
||||||||||||||||||||||
| 2024 | $ | 3,153 | $ | 308,000 | $ | 311,153 | 3.43 | % | ||||||||||||||||||
| 2025 | 9,419 | — | 9,419 | 3.68 | ||||||||||||||||||||||
| 2026 | 7,879 | 467,904 | 475,783 | 4.26 | ||||||||||||||||||||||
| 2027 | 5,326 | 360,319 | 365,645 | 4.18 | ||||||||||||||||||||||
| 2028 | 2,396 | 343,061 | 345,457 | 6.03 | ||||||||||||||||||||||
| Thereafter | 4,060 | 188,543 | 192,603 | 4.13 | ||||||||||||||||||||||
| Sub-total | 32,233 | 1,667,827 | 1,700,060 | 4.43 | ||||||||||||||||||||||
| Unamortized deferred financing costs | (13,106) | — | (13,106) | |||||||||||||||||||||||
| Totals/Weighted Average | $ | 19,127 | $ | 1,667,827 | $ | 1,686,954 | 4.43 | % | ||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Net income (loss) available to common shareholders | $ | 2,922 | $ | (27,434) | $ | (981) | $ | (47,407) | ||||||||||||||||||
| Add (deduct): Noncontrolling interests in Operating Partnership | 153 | (2,265) | (370) | (4,542) | ||||||||||||||||||||||
| Noncontrolling interests in discontinued operations | 122 | (417) | 277 | (176) | ||||||||||||||||||||||
| Real estate-related depreciation and amortization on continuing operations (a) | 22,514 | 24,211 | 45,146 | 48,341 | ||||||||||||||||||||||
| Real estate-related depreciation and amortization on discontinued operations | — | 2,128 | 668 | 8,943 | ||||||||||||||||||||||
| Continuing operations: Gain on sale from unconsolidated joint ventures | — | — | (7,100) | — | ||||||||||||||||||||||
| Discontinued operations: Realized (gains) losses and unrealized (gains) losses on disposition of rental property, net | — | 3,488 | (1,548) | 2,709 | ||||||||||||||||||||||
| Funds from operations available to common stock and Operating Partnership unitholders (b) | $ | 25,711 | $ | (289) | $ | 36,092 | $ | 7,868 | ||||||||||||||||||
|
June 30, 2024
Debt,
including current portion
($s in thousands)
|
7/1/2024 -
12/31/2024 |
2025 | 2026 | 2027 | 2028 |
Thereafter
|
Sub-total | Other (b) |
Total
|
Fair
Value
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fixed Rate and Hedged Debt, including Term Loan (a) | $ | 311,153 | $ | 9,419 | $ | 475,783 | $ | 365,645 | $ | 345,457 | $ | 192,603 | $ | 1,700,060 | $ | (13,106) | $ | 1,686,954 | $ | 1,616,762 | ||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Interest Rate | 3.43 | % | 3.68 | % | 4.26 | % | 4.18 | % | 6.03 | % | 4.13 | % | 4.43 | % | ||||||||||||||||||||||||||||||||||||||||||||||||
| Veris Residential, Inc. | |||||||||||
| (Registrant) | |||||||||||
| Date: | July 24, 2024 | By: | /s/ Mahbod Nia | ||||||||
| Mahbod Nia | |||||||||||
| Chief Executive Officer | |||||||||||
| (principal executive officer) | |||||||||||
| Date: | July 24, 2024 | By: | /s/ Amanda Lombard | ||||||||
| Amanda Lombard | |||||||||||
| Chief Financial Officer | |||||||||||
| (principal financial officer and principal accounting officer) | |||||||||||
| Veris Residential, L.P. | |||||||||||
| (Registrant) | |||||||||||
| By: Veris Residential, Inc. | |||||||||||
| its General Partner | |||||||||||
| Date: | July 24, 2024 | By: | /s/ Mahbod Nia | ||||||||
| Mahbod Nia | |||||||||||
| Chief Executive Officer | |||||||||||
| (principal executive officer) | |||||||||||
| Date: | July 24, 2024 | By: | /s/ Amanda Lombard | ||||||||
| Amanda Lombard | |||||||||||
| Chief Financial Officer | |||||||||||
| (principal financial officer and principal accounting officer) | |||||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|