Investor Presentaiton
18 Revenue by Property (3/3) Other Cities
-
Other Cities
(million yen)
Sumitomo Mitsui
Sapporo L-Plazal
NBF Sapporo
Minami Nijo Bldg.
NBF Sendai
NBF Niigata
Honcho Bldg. (Note3)
NBF Unix Bldg.
Banking Nagoyal
Telecom Bldg.
NBF Nagoya
Aqua Dojima NBF
Hirokoji Bldg.
Tower
Nakanoshima
Central Tower
Shinanobashi
Mitsui Bldg.
Bldg.
Sakaisuji-
Honmachi Center
Bldg.
Sun Mullion
Aqua Dojima East
NBF Tower
NBF Hiroshima
Tatemachi Bldg.
Operating revenues
316
101
129
277
188
655
253
604
474
524
542
350
82
131
Rental revenues
258
86
107
238
164
573
221
521
420
468
482
305
64
112
Other revenues
57
14
22
39
24
81
31
82
53
55
60
45
17
19
Operating expenses
159
66
85
150
126
297
152
425
321
295
287
226
55
78
Property taxes.
18
10
12
20
18
61
25
73
54
55
61
34
10
13
Expenses:
88
35
40
90
73
143
52
183
123
136
150
102
29
34
Water, lighting and heating expenses
38
13
14
34
22
41
19
59
35
51
43
36
9
10
Building maintenance costs
Office management fees
14
Repair expenses
344。
14
13
35
25
62
19
56
54
76
68
43
14
15
4
5
12
8
30
11
27
21
3
24
15
3
6
0
1
4
2
12
4
0
32
3
4
10
3
0
1
Rental expenses
-
0
-
-
-
-
Trust fees
0
0
0
1
0
0
0
0
0
Insurance
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other expenses
0
1
0
4
3
1
1
5
7
1
1
2
0
1
Depreciation and amortization
52
19
32
39
34
Leasing income
156
35
44
127
61
357
Net operating income
208
54
77
167
96
450
5555
100
174
17 2
169
143
103
75
89
15
29
178
152
228
254
123
26
53
347
295
332
330
213
42
83
(million yen)
Hiroshima
NBF Matsuyama
Fukuromachi Bldg. Nichigin-mae Bldg.
Hakata Gion M-
SQUARE
NBF Kumamoto
Bldg.
Total of Other
Cities
Total
Operating revenues
101
159
390
187
5,469
34,719
Rental revenues
92
141
341
169
4,771
31,748
Other revenues
8
18
48
18
698
2,971
Operating expenses
57
90
226
114
3,217
Property taxes
7
8
23
10
521
19,155
3,386
Expenses:
23
40
100
47
1,498
8,694
Water, lighting and heating expenses
7
11
39
13
502
2,379
Building maintenance costs
8
19
39
18
621
3,584
Office management fees
4
7
19
9
231
1,371
Repair expenses
1
0
5
91
657
Rental expenses
0
409
Trust fees
6.
30
Insurance
0
0
0
0
8
39
Other expenses
0
2
1
0
36
223
Depreciation and amortization
26
41
101
56
1,197
7,074
Leasing income
43
68
164
72
2,252
15,564
Net operating income
70
110
266
129
3,450
22,638
Note1: Explanation of net operating income from property leasing activities and NOI
NBF has not received consent from tenants or co-owners of these properties to disclose rental revenue and is therefore unable to disclose it.
Note2: Data for NBF Atsugi Building is through June 29, 2016.
Note3: Data for NBF Sendai Honcho Building is through May 31, 2016.
59
NBF
Mapen Building FundView entire presentation