Attached files

file filename
8-K - 8-K - Howard Hughes Corphhc-20150810x8k.htm

Exhibit 99.1

 

 

Picture 11

 

 

THE HOWARD HUGHES CORPORATION REPORTS

SECOND QUARTER 2015 RESULTS

 

Second Quarter Earnings Highlights

 

·

Net operating income (“NOI”) for our income-producing Operating Assets increased 56.4% to $28.5 million for the second quarter 2015, compared to $18.2 million in the second quarter 2014. The increase is primarily related to the opening of new properties in 2014, the most significant of which were Downtown Summerlin in October 2014 and The Outlet Collection at Riverwalk in May 2014, as well as the acquisition of 10-60 Columbia Corporate Center office properties in December 2014.

·

Second quarter 2015 adjusted net income decreased (56.0%), or $42.0 million, to $33.0 million, compared to second quarter 2014 adjusted net income of $75.0 million.  The decrease is primarily due to large commercial land sales in the second quarter 2014 which were not repeated in the second quarter 2015.  We typically do not sell commercial land in our MPCs unless there are compelling strategic reasons to do so.  Prior year second quarter results include several large commercial land sales, including a 59-acre land sale to the Houston Methodist Hospital System, bringing a major regional healthcare provider to The Woodlands. The impact was partially offset by the recognition of condominium income at Ward Village and income from recently completed developments in the second quarter of 2015. Adjusted net income excludes the following non-cash items: depreciation and amortization; warrant liability gains and losses; and gains and losses relating to the tax indemnity receivable for periods prior to its settlement in December 2014.

·

Master Planned Community (“MPC”) land sales decreased (69.1%) to $46.8 million for the second quarter 2015 compared to $151.2 million for the second quarter 2014 primarily due to $88.0 million of commercial land sales at The Woodlands in the second quarter 2014, as noted above, and a slowdown in single-family lot sales velocity at our Houston, Texas MPCs due to the decrease in oil prices in 2015. Excluding the sale to the Houston Methodist Hospital System for $70.6 million, land sales decreased by $33.8 million, or (41.9%), during the same periods.

 

The Howard Hughes Corporation Property and Financing Highlights

 

·

Completed construction and placed into service One Lake’s Edge, an eight-story, Class A, multi-family project within Hughes Landing in The Woodlands, comprised of 390 multi-family units, 22,289 square feet of retail and a 750-space parking garage.

·

As of July 24, 2015, 88.5% of the units at our Waiea and 81.7% of the units at our Anaha condominium developments at Ward Village were contracted for sale.  We have received deposits for substantially all of the contracted units equal to 20% of the sales price and which are now beyond the 30-day rescission period.

·

During July 2015, began pre-sales for the first of two Gateway Towers designed by Richard Meier & Partners, which consists of 125 luxury units, and Ae‘o, a 466-unit condominium tower designed by Bohlin Cywinski Jackson located above a to-be-built Whole Foods Market flagship store. Both residential condominium towers are located at Ward Village.

1


 

The Howard Hughes Corporation Property and Financing Highlights (continued)

 

·

During August 2015, began construction on two self-storage developments in The Woodlands.  The facilities represent approximately 161,000 square feet of storage space in 1,320 units, are expected to cost approximately $17.0 million in the aggregate and be completed by the second quarter 2016.

·

Closed on a $14.0 million non-recourse construction loan for Lakeland Village, an 83,400 square foot CVS-anchored mixed-use development located in Bridgeland. The loan bears interest at LIBOR plus 2.35% and has an initial maturity date of May 2018 with two, one-year extension options.

·

Extended the $30.0 million non-recourse Bridgeland credit facility for one year. The facility matures on July 15, 2016.

_____________________________________
* Non-recourse debt means that the debt is non-recourse to The Howard Hughes Corporation, but is recourse to the asset securing such debt and/or the subsidiary entity owning such asset.

 

DALLAS, August 10, 2015 - The Howard Hughes Corporation (NYSE: HHC) or (the “Company”) today announced its results for the second quarter of 2015.

For the three months ended June 30, 2015, net income attributable to common stockholders was $50.6 million, or $0.18 per diluted common share, compared with net loss attributable to common stockholders of $(14.8) million, or $(0.37) per diluted common share, for the three months ended June 30, 2014.  Second quarter 2015 net income attributable to common stockholders includes a non-cash $42.6 million warrant gain and $(25.1) million of non-cash depreciation and amortization expense. Excluding these non-cash items, net income attributable to common stockholders, was $33.0 million, or $0.76 per diluted common share.  Excluding the $(67.4) million non-cash warrant loss, $(10.9) million non-cash reduction in tax indemnity receivable and $(11.5) million of non-cash depreciation and amortization expense, net income attributable to common stockholders was $75.0 million, or $1.74 per diluted common share for the second quarter 2014.

As we complete and place our developments into service, non-cash depreciation and amortization expense associated with these cash-flowing commercial real estate properties is becoming a more material and growing component of our net income. Adjusted net income is a non-GAAP measure that excludes depreciation and amortization and non-cash warrant liability and tax indemnity receivable gains and losses.  The tax indemnity receivable was settled in the fourth quarter 2014 and is not a component of our net income beginning in 2015.  The presentation of net income excluding depreciation and amortization is consistent with other companies in the property ownership business, who also typically report an earnings measure that excludes non-cash depreciation and amortization.  For a reconciliation of adjusted net income to net income (loss) attributable to common stockholders, please refer to the Supplemental Information contained in this earnings release.

David R. Weinreb, Chief Executive Officer of The Howard Hughes Corporation, stated, “I am pleased with the momentum we are achieving at our larger developments.  The launch of pre-sales in July of two new condominium towers totaling 591 units, and the 413 units under contract at the Anaha and Waiea towers under construction at Ward Village are indicative of the strong demand we are seeing for high quality residential housing in our thoughtfully designed urban master planned community in Hawaii. Summerlin in Las Vegas also continues to deliver strong residential sales volume and pricing as this MPC benefits from the recently opened Downtown Summerlin mixed-use project and resurgence of the Las Vegas economy. At the South Street Seaport, we look forward to making some exciting tenant announcements later this year regarding the under construction Pier 17 project and historic area renovation. Homebuilders are continuing to be cautious on the Houston residential market and remain conservative on lot takedown commitments, yet pricing remains high compared to historical levels.”

2


 

Business Segment Operating Results

For comparative purposes, MPC land sales and Operating Assets NOI are presented in our Supplemental Information.  For a reconciliation of Operating Assets NOI to Operating Assets real estate property earnings before taxes (“REP EBT”), Operating Assets REP EBT to GAAP-basis income (loss), and segment-basis MPC land sales revenue to GAAP-basis land sales revenue, please refer to the Supplemental Information contained in this earnings release. Non-recourse debt means that the debt is non-recourse to The Howard Hughes Corporation, but is recourse to the asset securing such debt and/or the subsidiary entity owning such asset.  All construction cost estimates presented herein are exclusive of land costs.

Operating Assets Highlights

NOI from our combined retail, office, multi-family and resort and conference center properties increased $10.3 million, or 56.4%, to $28.5 million for the second quarter 2015, compared to NOI of $18.2 million for the second quarter 2014.  These properties are referred to as our “income-producing Operating Assets.” These amounts include our share of NOI from our non-consolidated equity-method ventures and exclude NOI for all periods from properties that are substantially closed for redevelopment and/or were sold during the period. 

The $10.3 million increase in NOI in the second quarter 2015 compared to the second quarter 2014 is primarily attributable to the acquisition of the 10-60 Columbia Corporate Center office properties in December 2014, which contributed $2.7 million to the increase, and completion of Downtown Summerlin and The Outlet Collection at Riverwalk, both of which opened in 2014 and contributed a combined $5.6 million to the increase. Two Hughes Landing and 3831 Technology Forest Drive contributed a combined $1.2 million to the increase as they continue to stabilize, and The Woodlands Resort & Conference Center, which completed its renovation in the fourth quarter 2014, contributed $0.6 million to the increase. The remaining $0.2 million of the increase is due to smaller changes in NOI at our other operating assets.

South Street Seaport remains substantially closed while redevelopment of Pier 17 and the renovation of the historic area continue. 

During the second quarter 2015, we completed construction and placed into service One Lake’s Edge, an eight-story, Class A, multi-family project within Hughes Landing. The building is comprised of 390 units, 22,289 square feet of retail and a 750-space parking garage. As of July 24, 2015, 39.0% of the units have been leased. We expect to reach stabilized annual NOI of $7.6 million by the end of the second quarter 2017.

 

Master Planned Communities Highlights

Land sales in our MPC segment, excluding deferred land sales and other revenue, decreased by $(104.4) million, or (69.1%), to $46.8 million for the three months ended June 30, 2014, as compared to $151.2 million for the same period in 2014. Excluding the commercial land sale at The Woodlands to the Houston Methodist Hospital System for $70.6 million in the second quarter 2014, described below, land sales decreased by $(33.8) million, or (41.9%), during the same periods.

 

Summerlin land sales decreased by $(1.7) million, or (4.5%), to $36.2 million on slightly lower acreage sold. For the second quarter 2015, Summerlin sold a mix of superpad sites and custom lots. Demand remains high for new home developments due to a shortage of resale homes and strong local economic conditions. Price per acre for superpads, Summerlin’s primary residential land product, increased by $44,000, or 8.5%, to $563,000 for the second quarter 2015 compared to the second quarter 2014. The increase in land pricing at Summerlin is due to the scarcity of attractive developable residential land in the Las Vegas market.

3


 

Bridgeland land sales decreased to $1.5 million for the second quarter 2015 compared to $6.7 million for the second quarter 2014. Homebuilders are taking a more cautious approach to acquiring finished lots at Bridgeland and The Woodlands due to uncertainty regarding the impact on new home demand resulting from lower oil prices. Consequently, we are receiving bids to acquire lots via future quarterly takedown schedules rather than in large bulk one-time purchases as in the prior year. This approach will likely result in lower lot purchases over the next few quarters than in 2014 when homebuilders were more comfortable making larger commitments. Also, record rainfall in the Houston area in the second quarter 2015 caused construction delays, which negatively impacted new home development and sales, especially at Bridgeland due to the close proximity of large wetlands areas to residential developments within that MPC. Homebuilders are currently developing single-family homes for sale on the significant volume of lots purchased during the second half of 2014, and we expect demand for new lots at Bridgeland to be modest until a portion of these homes are completed and sold later in 2015.

Land sales revenues at The Woodlands decreased by $(97.5) million to $9.1 million in the second quarter 2015 compared to the second quarter 2014 primarily due to fewer residential lot sales and $88.0 million of commercial land sales in the second quarter 2014, including a 59-acre sale to the Houston Methodist Hospital System for $70.6 million, compared to $2.1 million in the second quarter 2015. The range of residential lot types/sizes available for sale is decreasing as The Woodlands’ inventory of residential land for sale diminishes. This factor, combined with a more uncertain economic climate in the greater Houston area due to lower oil prices and a more conservative lot acquisition strategy by homebuilders, is contributing to lower sales velocity.

 

Strategic Developments Highlights

Pre-sales for the first two market-rate residential condominium towers at Ward Village, Waiea and Anaha, launched in the beginning of 2014, and construction on both towers began later in the year. From April 30, 2015, the last reported sales date, through July 24, 2015, we had strong sales at these towers, entering into 15 sales contracts for Anaha and Waiea, combined, representing 17.9% of the then available units for sale. Sales contracts require a minimum deposit from the buyer equal to 20% of the contracted price and are subject to a 30-day rescission period, after which time the deposit becomes non-refundable. Substantially all of the contracted units at both towers are past their rescission periods.

 

Waiea will have 174 total units, of which 88.5% have been contracted as of July 24, 2015. Total development costs are expected to be approximately $403 million (excluding land value). We expect to complete the project by the end of 2016. As of June 30, 2015, we have incurred $116.5 million of development costs.

 

Anaha, will have 317 total units, of which 81.7% have been contracted as of July 24, 2015. Total development costs are expected to be approximately $401 million (excluding land value). We expect to complete the project by mid-2017. As of June 30, 2015, we have incurred $57.7 million of development costs.

 

In connection with Phase Two of the Ward Village master plan, during July 2015 we launched pre-sales of two new condominium towers: Ae‘o, designed by Bohlin Cywinski Jackson, and one of two Gateway Towers designed by Richard Meier & Partners. As of July 24, 2015, none of the contracted sales have passed their 30-day rescission period.

 

Ae‘o, the name for the Hawaiian stilt bird, will be a 466 unit condominium tower that will sit on top of a flagship 50,000 square foot Whole Foods Market. We expect to begin construction of the Whole Foods Market space in early 2016 with completion scheduled in 2018. The average condominium unit size at Ae‘o will be approximately 836 square feet. We are finalizing project budgets for the Whole Foods Market and condominium tower.  Construction of the condominium units will be subject to obtaining an acceptable level of pre-sales and financing for the project. We have incurred $11.7 million of pre-development costs on this project as of June 30, 2015.

4


 

 

The first of two Gateway Towers will consist of 125 luxury residential condominium units averaging approximately 1,874 square feet per unit and approximately 8,500 square feet of retail. Gateway Towers will include a one-acre park that will serve as the start of a four-acre Village Green that will open up a pedestrian connection from the heart of Ward Village to the center of Kewalo Harbor.  We are finalizing the project budget. Construction of the property will be subject to obtaining an acceptable level of pre-sales and financing for the project. We have incurred $24.0 million of pre-development costs as of June 30, 2015.

We began construction of two self-storage facilities in Alden Bridge, a neighborhood within The Woodlands, in the third quarter 2015. One facility located on 4.0 acres will be an approximate 82,000 square foot building and consist of 670 units with an estimated total cost of $8.4 million. The other facility located on 3.1 acres will be an approximate 79,000 square foot building and consist of 650 units with an estimated total cost of $8.4 million. We expect to complete both projects during the second quarter 2016, and are currently seeking financing for these projects.

In May 2015, we closed on a $14.0 million non-recourse financing for Lakeland Village Center. The loan bears interest at LIBOR plus 2.35% and has an initial maturity of May 2018 with two, one-year extension options. During the second quarter 2015, we also extended the final maturity date of the $30.0 million Bridgeland credit facility to July 15, 2016.

For a more complete description of all of our Strategic Developments please refer to “Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Strategic Developments” in our Quarterly Report on Form 10-Q for the three months ended June 30, 2015.

 

 

 

5


 

About The Howard Hughes Corporation®

The Howard Hughes Corporation owns, manages and develops commercial, residential and mixed-use real estate throughout the U.S. Our properties include master planned communities, operating properties, development opportunities and other unique assets spanning 16 states from New York to Hawai‘i. The Howard Hughes Corporation is traded on the New York Stock Exchange as HHC and is headquartered in Dallas, TX. For additional information about HHC, visit www.howardhughes.com.

Safe Harbor Statement

Statements made in this press release that are not historical facts, including statements accompanied by words such as “will,” “believe,” “expect,” “enables,” “realize,” “plan,” “intend,” “assume,” “transform” and other words of similar expression, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s expectations, estimates, assumptions and projections as of the date of this release and are not guarantees of future performance. Actual results may differ materially from those expressed or implied in these statements. Factors that could cause actual results to differ materially are set forth as risk factors in The Howard Hughes Corporation’s filings with the Securities and Exchange Commission, including its Quarterly and Annual Reports.  The Howard Hughes Corporation cautions you not to place undue reliance on the forward-looking statements contained in this release. The Howard Hughes Corporation does not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information or circumstances that arise after the date of this release, except as required by law.

For more information, contact:

The Howard Hughes Corporation

Caryn Kboudi, 214-741-7744

caryn.kboudi@howardhughes.com 

6


 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

UNAUDITED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

 

    

2015

    

2014

    

2015

    

2014

 

 

(In thousands, except per share amounts)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Master Planned Community land sales

 

$

45,433

 

$

153,164

 

$

93,514

 

$

200,835

Builder price participation

 

 

7,907

 

 

3,843

 

 

13,605

 

 

7,940

Minimum rents

 

 

36,989

 

 

22,189

 

 

72,183

 

 

42,549

Tenant recoveries

 

 

10,701

 

 

6,893

 

 

20,368

 

 

12,908

Condominium rights and unit sales

 

 

86,513

 

 

4,358

 

 

121,370

 

 

7,484

Resort and conference center revenues

 

 

11,481

 

 

9,622

 

 

23,484

 

 

19,048

Other land revenues

 

 

3,145

 

 

2,698

 

 

6,438

 

 

5,210

Other rental and property revenues

 

 

6,994

 

 

6,864

 

 

13,291

 

 

12,310

Total revenues

 

 

209,163

 

 

209,631

 

 

364,253

 

 

308,284

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Master Planned Community cost of sales

 

 

24,236

 

 

42,719

 

 

48,132

 

 

65,797

Master Planned Community operations

 

 

11,963

 

 

11,389

 

 

21,946

 

 

20,650

Other property operating costs

 

 

19,634

 

 

16,600

 

 

37,779

 

 

30,405

Rental property real estate taxes

 

 

6,568

 

 

4,241

 

 

12,768

 

 

7,981

Rental property maintenance costs

 

 

2,900

 

 

2,174

 

 

5,644

 

 

4,089

Condominium rights and unit cost of sales

 

 

56,765

 

 

2,191

 

 

79,174

 

 

3,762

Resort and conference center operations

 

 

8,893

 

 

6,412

 

 

17,971

 

 

13,923

Provision for doubtful accounts

 

 

1,266

 

 

31

 

 

2,075

 

 

174

Demolition costs

 

 

1,496

 

 

3,435

 

 

1,613

 

 

5,951

Development-related marketing costs

 

 

5,594

 

 

5,299

 

 

11,837

 

 

9,522

General and administrative

 

 

19,606

 

 

17,497

 

 

38,569

 

 

34,379

Other income, net

 

 

(399)

 

 

(5,611)

 

 

(1,863)

 

 

(16,059)

Depreciation and amortization

 

 

25,069

 

 

11,473

 

 

46,579

 

 

21,982

Total expenses

 

 

183,591

 

 

117,850

 

 

322,224

 

 

202,556

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

25,572

 

 

91,781

 

 

42,029

 

 

105,728

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

271

 

 

18,625

 

 

407

 

 

20,813

Interest expense

 

 

(14,685)

 

 

(8,897)

 

 

(27,931)

 

 

(16,218)

Warrant liability gain (loss)

 

 

42,620

 

 

(67,370)

 

 

(66,190)

 

 

(163,810)

Reduction in tax indemnity receivable

 

 

 —

 

 

(10,927)

 

 

 —

 

 

(10,927)

Equity in earnings from Real Estate and Other Affiliates

 

 

1,081

 

 

6,587

 

 

2,869

 

 

12,655

Income (loss) before taxes

 

 

54,859

 

 

29,799

 

 

(48,816)

 

 

(51,759)

Provision for income taxes

 

 

4,274

 

 

44,532

 

 

6,558

 

 

49,305

Net income (loss)

 

 

50,585

 

 

(14,733)

 

 

(55,374)

 

 

(101,064)

Net income (loss) attributable to noncontrolling interests

 

 

(12)

 

 

(27)

 

 

(12)

 

 

(12)

Net income (loss) attributable to common stockholders

 

$

50,573

 

$

(14,760)

 

$

(55,386)

 

$

(101,076)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per share:

 

$

1.28

 

$

(0.37)

 

$

(1.40)

 

$

(2.56)

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share:

 

$

0.18

 

$

(0.37)

 

$

(1.40)

 

$

(2.56)

 

7


 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

 

UNAUDITED

 

 

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31, 

 

    

2015

    

2014

 

 

(In thousands, except share amounts)

Assets:

 

 

 

 

 

 

Investment in real estate:

 

 

 

 

 

 

Master Planned Community assets

 

$

1,648,729

 

$

1,641,063

Land

 

 

319,194

 

 

317,211

Buildings and equipment

 

 

1,429,386

 

 

1,243,979

Less: accumulated depreciation

 

 

(192,886)

 

 

(157,182)

Developments

 

 

1,119,774

 

 

914,303

Net property and equipment

 

 

4,324,197

 

 

3,959,374

Investment in Real Estate and Other Affiliates

 

 

55,959

 

 

53,686

Net investment in real estate

 

 

4,380,156

 

 

4,013,060

Cash and cash equivalents

 

 

488,629

 

 

560,451

Accounts receivable, net 

 

 

36,122

 

 

28,190

Municipal Utility District receivables, net

 

 

124,828

 

 

104,394

Notes receivable, net

 

 

25,138

 

 

28,630

Deferred expenses, net

 

 

72,705

 

 

75,070

Prepaid expenses and other assets, net

 

 

278,251

 

 

310,136

Total assets

 

$

5,405,829

 

$

5,119,931

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Mortgages, notes and loans payable

 

$

2,286,174

 

$

1,993,470

Deferred tax liabilities

 

 

67,610

 

 

62,205

Warrant liabilities

 

 

432,270

 

 

366,080

Uncertain tax position liability

 

 

4,765

 

 

4,653

Accounts payable and accrued expenses

 

 

437,998

 

 

466,017

Total liabilities

 

 

3,228,817

 

 

2,892,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Preferred stock: $.01 par value; 50,000,000 shares authorized, none issued

 

 

 —

 

 

 —

Common stock: $.01 par value; 150,000,000 shares authorized, 39,715,005 shares issued and outstanding as of June 30, 2015 and 39,638,094 shares issued and outstanding as of December 31, 2014

 

 

398

 

 

396

Additional paid-in capital

 

 

2,842,266

 

 

2,838,013

Accumulated deficit

 

 

(662,320)

 

 

(606,934)

Accumulated other comprehensive loss

 

 

(7,116)

 

 

(7,712)

Total stockholders' equity

 

 

2,173,228

 

 

2,223,763

Noncontrolling interests

 

 

3,784

 

 

3,743

Total equity

 

 

2,177,012

 

 

2,227,506

Total liabilities and equity

 

$

5,405,829

 

$

5,119,931

 

8


 

Supplemental Information

 

June 30, 2015

 

 

As our three segments, Master Planned Communities, Operating Assets and Strategic Developments, are managed separately, we use different operating measures to assess operating results and allocate resources among these three segments. The one common operating measure used to assess operating results for our business segments is real estate property earnings before taxes (“REP EBT”), which represents the operating revenues of the properties less property operating expenses. REP EBT, as it relates to our business, is defined as net income (loss) excluding general and administrative expenses, corporate interest income and depreciation expense, provision for income taxes, warrant liability gain  (loss), increase (reduction) in the tax indemnity receivable and corporate other income. We present REP EBT because we use this measure, among others, internally to assess the core operating performance of our assets. However, REP EBT should not be considered as an alternative to GAAP net income (loss).

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of  REP EBT to GAAP

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

income (loss) before taxes

    

2015

    

2014

    

2015

    

2014

 

 

(In thousands)

 

(In thousands)

REP EBT

 

$

46,171

 

$

116,378

 

$

83,985

 

$

152,022

General and administrative

 

 

(19,606)

 

 

(17,497)

 

 

(38,569)

 

 

(34,379)

Corporate interest income/(expense), net

 

 

(13,235)

 

 

4,829

 

 

(26,447)

 

 

(6,151)

Warrant liability gain (loss)

 

 

42,620

 

 

(67,370)

 

 

(66,190)

 

 

(163,810)

Reduction in tax indemnity receivable

 

 

 —

 

 

(10,927)

 

 

 —

 

 

(10,927)

Corporate other income, net

 

 

396

 

 

5,611

 

 

1,529

 

 

13,686

Corporate depreciation and amortization

 

 

(1,487)

 

 

(1,225)

 

 

(3,124)

 

 

(2,200)

Income (loss) before taxes

 

$

54,859

 

$

29,799

 

$

(48,816)

 

$

(51,759)

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted Net Income to Net loss

 

 

Three Months Ended June 30, 

 

attributable to common stockholders

 

2015

 

2014

 

 

 

(In thousands)

 

Adjusted Net Income

 

$

33,022

 

$

75,010

 

Depreciation and amortization

 

 

(25,069)

 

 

(11,473)

 

Warrant liability loss

 

 

42,620

 

 

(67,370)

 

Reduction in tax indemnity receivable

 

 

 —

 

 

(10,927)

 

Net income (loss) attributable to common stockholders

 

$

50,573

 

$

(14,760)

 

 

 

 

9


 

 

MPC Land Sales Summary

Three Months Ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MPC Sales Summary

 

 

Land Sales

 

Acres Sold

 

Number of Lots/Units

 

Price per Acre

 

Price per Lot/Units

 

 

Three Months Ended June 30, 

($ in thousands)

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

1,495

 

$

6,705

 

3.7

 

15.6

 

19

 

60

 

$

404

 

$

430

 

$

79

 

$

112

Total

 

 

1,495

 

 

6,705

 

3.7

 

15.6

 

19

 

60

 

 

404

 

 

430

 

 

79

 

 

112

Changes in dollars, acres and lots

 

 

(5,210)

 

 

 

 

(11.9)

 

 

 

(41)

 

 

 

 

(26)

 

 

 

 

 

(33)

 

 

 

% Change

 

 

NM

 

 

 

 

NM

 

 

 

NM

 

 

 

 

-6.0%

 

 

 

 

 

-29.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

29,256

 

 

27,285

 

52.0

 

52.6

 

155

 

285

 

 

563

 

 

519

 

 

189

 

 

96

Single family - detached

 

 

 —

 

 

6,370

 

 —

 

6.1

 

 —

 

35

 

 

 —

 

 

1,044

 

 

 —

 

 

182

Custom lots

 

 

3,775

 

 

4,200

 

2.5

 

3.7

 

6

 

7

 

 

1,510

 

 

1,135

 

 

629

 

 

600

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

3,136

 

 

 —

 

3.6

 

 —

 

 —

 

 —

 

 

871

 

 

 —

 

 

 —

 

 

 —

Total

 

 

36,167

 

 

37,855

 

58.1

 

62.4

 

161

 

327

 

 

622

 

 

607

 

 

205

 

 

116

Changes in dollars, acres and lots

 

 

(1,688)

 

 

 

 

(4.3)

 

 

 

(166)

 

 

 

 

15

 

 

 

 

 

89

 

 

 

% Change

 

 

-4.5%

 

 

 

 

-6.9%

 

 

 

-50.8%

 

 

 

 

2.5%

 

 

 

 

 

76.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

7,052

 

 

16,266

 

12.2

 

23.8

 

43

 

100

 

 

578

 

 

683

 

 

164

 

 

163

Single family - attached

 

 

 —

 

 

2,388

 

 —

 

3.3

 

 —

 

40

 

 

 —

 

 

724

 

 

 —

 

 

60

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not for profit

 

 

 —

 

 

 —

 

 —

 

 —

 

 —

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Medical

 

 

 —

 

 

70,550

 

 —

 

58.9

 

 —

 

 —

 

 

 —

 

 

1,198

 

 

 —

 

 

 —

Retail

 

 

733

 

 

17,401

 

5.0

 

30.3

 

 —

 

 —

 

 

147

 

 

574

 

 

 —

 

 

 —

Other

 

 

1,321

 

 

 —

 

0.9

 

 —

 

 —

 

 —

 

 

1,468

 

 

 —

 

 

 —

 

 

 —

Total

 

 

9,106

 

 

106,605

 

18.1

 

116.3

 

43

 

140

 

 

503

 

 

917

 

 

164

 

 

133

Changes in dollars, acres and lots

 

 

(97,499)

 

 

 

 

(98.2)

 

 

 

(97)

 

 

 

 

(414)

 

 

 

 

 

31

 

 

 

% Change

 

 

-91.5%

 

 

 

 

-84.4%

 

 

 

-69.3%

 

 

 

 

-45.1%

 

 

 

 

 

23.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acreage sales revenue

 

 

46,768

 

 

151,165

 

79.9

 

194.3

 

223

 

527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

(2,500)

 

 

(2,267)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Improvement District revenue *

 

 

1,165

 

 

4,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment land sale revenue - GAAP basis

 

$

45,433

 

$

153,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Applicable exclusively to Summerlin.

 NM – Not Meaningful

 

10


 

MPC Land Sales Summary

Six Months Ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MPC Sales Summary

 

 

Land Sales

 

Acres Sold

 

Number of Lots/Units

 

Price per Acre

 

Price per Lot/Units

 

 

Six Months Ended June 30, 

($ in thousands)

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

6,073

 

$

6,841

 

15.5

 

16.1

 

60

 

63

 

$

392

 

$

425

 

$

101

 

$

109

Total

 

 

6,073

 

 

6,841

 

15.5

 

16.1

 

60

 

63

 

 

392

 

 

425

 

 

101

 

 

109

Changes in dollars, acres and lots

 

 

(768)

 

 

 

 

(0.6)

 

 

 

(3.0)

 

 

 

 

(33.0)

 

 

 

 

 

(8)

 

 

 

% Change

 

 

-11.2%

 

 

 

 

-3.7%

 

 

 

-4.8%

 

 

 

 

-7.8%

 

 

 

 

 

-7.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

46,030

 

 

43,566

 

81.2

 

83.9

 

233

 

406

 

 

567

 

 

519

 

 

198

 

 

107

Custom lots

 

 

6,320

 

 

9,236

 

4.5

 

7.5

 

11

 

15

 

 

1,404

 

 

1,231

 

 

575

 

 

616

Single family - detached

 

 

13,650

 

 

11,170

 

14.9

 

13.0

 

75

 

60

 

 

916

 

 

859

 

 

182

 

 

186

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

3,136

 

 

2,250

 

3.6

 

10.0

 

 —

 

 —

 

 

871

 

 

225

 

 

 —

 

 

 —

Total

 

 

69,136

 

 

66,222

 

104.2

 

114.4

 

319

 

481

 

 

663

 

 

579

 

 

207

 

 

133

Changes in dollars, acres and lots

 

 

2,914

 

 

 

 

(10.2)

 

 

 

(162.0)

 

 

 

 

84.0

 

 

 

 

 

74

 

 

 

% Change

 

 

4.4%

 

 

 

 

-8.9%

 

 

 

-33.7%

 

 

 

 

14.5%

 

 

 

 

 

55.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

13,859

 

 

33,537

 

22.0

 

47.7

 

80

 

183

 

 

630

 

 

703

 

 

173

 

 

183

Single family - attached

 

 

408

 

 

3,326

 

0.8

 

4.6

 

9

 

54

 

 

510

 

 

723

 

 

45

 

 

62

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not for profit

 

 

 —

 

 

 —

 

5.0

 

 —

 

 —

 

 —

 

 

 —

 

 

 

 

 

 —

 

 

 —

Medical

 

 

 —

 

 

70,550

 

 —

 

58.9

 

 —

 

 —

 

 

 —

 

 

1,198

 

 

 —

 

 

 —

Retail

 

 

733

 

 

17,401

 

 —

 

30.3

 

 —

 

 —

 

 

147

 

 

574

 

 

 —

 

 

 —

Other

 

 

1,321

 

 

 —

 

0.9

 

 —

 

 —

 

 —

 

 

1,468

 

 

 —

 

 

 —

 

 

 —

Total

 

 

16,321

 

 

124,814

 

28.7

 

141.5

 

89

 

237

 

 

569

 

 

882

 

 

160

 

 

156

Changes in dollars, acres and lots

 

 

(108,493)

 

 

 

 

(112.8)

 

 

 

(148)

 

 

 

 

(313)

 

 

 

 

 

4

 

 

 

% Change

 

 

-86.9%

 

 

 

 

-79.7%

 

 

 

-62.4%

 

 

 

 

-35.5%

 

 

 

 

 

2.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acreage sales revenue

 

 

91,530

 

 

197,877

 

148.4

 

272.0

 

468

 

781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

(2,107)

 

 

(3,925)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Improvement District revenue *

 

 

4,091

 

 

6,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment land sale revenue - GAAP basis

 

$

93,514

 

$

200,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Applicable exclusively to Summerlin.

 

 

11


 

 

Operating Assets Net Operating Income

 

The Company believes that NOI is a useful supplemental measure of the performance of our Operating Assets because it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating real estate properties and the impact on operations from trends in occupancy rates, rental rates, and operating costs. We define NOI as revenues (rental income, tenant recoveries and other income) less expenses (real estate taxes, repairs and maintenance, marketing and other property expenses). NOI also excludes straight line rents and tenant incentives amortization, net interest expense, ground rent amortization, demolition costs, amortization, depreciation, development-related marketing costs and equity in earnings from Real Estate and Other Affiliates.

 

We use NOI to evaluate our operating performance on a property-by-property basis because NOI allows us to evaluate the impact that factors such as lease structure, lease rates and tenant base, which vary by property, have on our operating results, gross margins and investment returns.

 

Although we believe that NOI provides useful information to the investors about the performance of our Operating Assets due to the exclusions noted above, NOI should only be used as an alternative measure of the financial performance of such assets and not as an alternative to GAAP net income (loss).

 

 

12


 

 

Operating Assets NOI and REP EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

 

 

 

Six Months Ended June 30, 

 

 

 

 

    

2015

    

2014

    

Change

    

2015

    

2014

    

Change

 

 

(In thousands)

 

 

 

 

(In thousands)

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Regional (a)

 

$

204

 

$

 —

 

$

204

 

$

465

 

$

 —

 

$

465

Cottonwood Square

 

 

146

 

 

180

 

 

(34)

 

 

305

 

 

333

 

 

(28)

Creekside Village Green (b)

 

 

186

 

 

 —

 

 

186

 

 

225

 

 

 —

 

 

225

Downtown Summerlin (b)

 

 

2,450

 

 

 —

 

 

2,450

 

 

4,194

 

 

 —

 

 

4,194

Hughes Landing Retail (b)

 

 

328

 

 

 —

 

 

328

 

 

387

 

 

 —

 

 

387

1701 Lake Robbins (c)

 

 

15

 

 

 —

 

 

15

 

 

184

 

 

 —

 

 

184

Landmark Mall (d)

 

 

(109)

 

 

75

 

 

(184)

 

 

(186)

 

 

624

 

 

(810)

Outlet Collection at Riverwalk (e)

 

 

1,966

 

 

(1,221)

 

 

3,187

 

 

3,119

 

 

(1,473)

 

 

4,592

Park West

 

 

535

 

 

524

 

 

11

 

 

1,175

 

 

1,088

 

 

87

Ward Village (f)

 

 

6,700

 

 

6,171

 

 

529

 

 

13,015

 

 

11,800

 

 

1,215

20/25 Waterway Avenue

 

 

526

 

 

343

 

 

183

 

 

947

 

 

764

 

 

183

Waterway Garage Retail

 

 

184

 

 

164

 

 

20

 

 

354

 

 

332

 

 

22

Total Retail

 

 

13,131

 

 

6,236

 

 

6,895

 

 

24,184

 

 

13,468

 

 

10,716

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center (g)

 

 

3,291

 

 

525

 

 

2,766

 

 

6,524

 

 

669

 

 

5,855

Columbia Office Properties

 

 

65

 

 

596

 

 

(531)

 

 

80

 

 

684

 

 

(604)

One Hughes Landing (h)

 

 

1,314

 

 

1,491

 

 

(177)

 

 

2,636

 

 

1,960

 

 

676

Two Hughes Landing (i)

 

 

648

 

 

 —

 

 

648

 

 

851

 

 

 —

 

 

851

2201 Lake Woodlands Drive

 

 

(34)

 

 

137

 

 

(171)

 

 

(86)

 

 

104

 

 

(190)

9303 New Trails

 

 

490

 

 

553

 

 

(63)

 

 

983

 

 

1,020

 

 

(37)

110 N. Wacker

 

 

1,529

 

 

1,514

 

 

15

 

 

3,058

 

 

3,034

 

 

24

One Summerlin (b)

 

 

(139)

 

 

 —

 

 

(139)

 

 

(169)

 

 

 —

 

 

(169)

3831 Technology Forest Drive (j)

 

 

538

 

 

 —

 

 

538

 

 

928

 

 

 —

 

 

928

3 Waterway Square

 

 

1,697

 

 

1,560

 

 

137

 

 

3,171

 

 

3,127

 

 

44

4 Waterway Square

 

 

1,482

 

 

1,407

 

 

75

 

 

2,942

 

 

2,848

 

 

94

1400 Woodloch Forest

 

 

435

 

 

293

 

 

142

 

 

763

 

 

533

 

 

230

Total Office

 

 

11,316

 

 

8,076

 

 

3,240

 

 

21,681

 

 

13,979

 

 

7,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 South Street (k)

 

 

108

 

 

 —

 

 

108

 

 

215

 

 

 —

 

 

215

Millennium Waterway Apartments

 

 

993

 

 

1,112

 

 

(119)

 

 

2,045

 

 

2,172

 

 

(127)

One Lake's Edge (b)

 

 

(541)

 

 

 —

 

 

(541)

 

 

(541)

 

 

 —

 

 

(541)

The Woodlands Resort & Conference Center (l)

 

 

2,588

 

 

2,005

 

 

583

 

 

5,513

 

 

3,920

 

 

1,593

Total Retail, Office, Multi-family, Resort & Conference Center

 

 

27,595

 

 

17,429

 

 

10,166

 

 

53,097

 

 

33,539

 

 

19,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Club at Carlton Woods (b)

 

 

(847)

 

 

(799)

 

 

(48)

 

 

(1,693)

 

 

(2,012)

 

 

319

The Woodlands Ground leases

 

 

310

 

 

112

 

 

198

 

 

526

 

 

222

 

 

304

The Woodlands Parking Garages

 

 

(95)

 

 

(110)

 

 

15

 

 

(271)

 

 

(289)

 

 

18

Other Properties

 

 

955

 

 

251

 

 

704

 

 

1,873

 

 

531

 

 

1,342

Total Other

 

 

323

 

 

(546)

 

 

869

 

 

435

 

 

(1,548)

 

 

1,983

Operating Assets NOI - Consolidated and Owned

 

 

27,918

 

 

16,883

 

 

11,035

 

 

53,532

 

 

31,991

 

 

21,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport (b)

 

 

(387)

 

 

(1,734)

 

 

1,347

 

 

(401)

 

 

(3,956)

 

 

3,555

Total Operating Asset Redevelopments

 

 

(387)

 

 

(1,734)

 

 

1,347

 

 

(401)

 

 

(3,956)

 

 

3,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio West Mall

 

 

 —

 

 

30

 

 

(30)

 

 

 —

 

 

79

 

 

(79)

Total Operating Asset Dispositions

 

 

 —

 

 

30

 

 

(30)

 

 

 —

 

 

79

 

 

(79)

Total Operating Assets NOI - Consolidated

 

 

27,531

 

 

15,179

 

 

12,352

 

 

53,131

 

 

28,114

 

 

25,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line lease amortization (m)

 

 

1,028

 

 

(537)

 

 

1,565

 

 

2,224

 

 

(973)

 

 

3,197

Demolition costs (n)

 

 

(1,496)

 

 

(3,434)

 

 

1,938

 

 

(1,613)

 

 

(5,928)

 

 

4,315

Development-related marketing costs

 

 

(2,748)

 

 

(2,703)

 

 

(45)

 

 

(5,014)

 

 

(4,779)

 

 

(235)

Depreciation and amortization

 

 

(22,887)

 

 

(9,531)

 

 

(13,356)

 

 

(41,649)

 

 

(18,541)

 

 

(23,108)

Write-off of lease intangibles and other

 

 

 —

 

 

 —

 

 

 —

 

 

(154)

 

 

 —

 

 

(154)

Equity in earnings from Real Estate and Other Affiliates

 

 

160

 

 

767

 

 

(607)

 

 

1,044

 

 

2,572

 

 

(1,528)

Interest, net 

 

 

(7,621)

 

 

(3,917)

 

 

(3,704)

 

 

(14,105)

 

 

(5,842)

 

 

(8,263)

Total Operating Assets REP EBT (o)

 

$

(6,033)

 

$

(4,176)

 

$

(1,857)

 

$

(6,136)

 

$

(5,377)

 

$

(759)

 

 

13


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

 

 

 

Six Months Ended June 30, 

 

 

 

 

    

2015

    

2014

    

Change

    

2015

    

2014

    

Change

 

 

(In thousands)

 

 

 

 

(In thousands)

 

 

 

Operating Assets NOI - Equity and Cost Method Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millennium Woodlands Phase II

 

$

111

 

$

 —

 

$

111

 

$

7

 

$

 —

 

$

7

Stewart Title Company

 

 

608

 

 

861

 

 

(253)

 

 

999

 

 

1,059

 

 

(60)

Summerlin Baseball Club

 

 

803

 

 

611

 

 

192

 

 

569

 

 

364

 

 

205

The Metropolitan Downtown Columbia (b)

 

 

139

 

 

 

 

 

139

 

 

(369)

 

 

 —

 

 

(369)

Woodlands Sarofim # 1

 

 

338

 

 

389

 

 

(51)

 

 

729

 

 

790

 

 

(61)

Total NOI - equity investees

 

 

1,999

 

 

1,861

 

 

138

 

 

1,935

 

 

2,213

 

 

(278)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to NOI (p)

 

 

(774)

 

 

(48)

 

 

(726)

 

 

(1,454)

 

 

(79)

 

 

(1,375)

Equity Method Investments REP EBT

 

 

1,225

 

 

1,813

 

 

(588)

 

 

481

 

 

2,134

 

 

(1,653)

Less: Joint Venture Partner's Share of REP EBT

 

 

(1,065)

 

 

(1,046)

 

 

(19)

 

 

(1,184)

 

 

(1,343)

 

 

159

Equity in earnings from Real Estate and Other Affiliates

 

 

160

 

 

767

 

 

(607)

 

 

(703)

 

 

791

 

 

(1,494)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions from Summerlin Hospital Investment (q)

 

 

 —

 

 

 —

 

 

 —

 

 

1,747

 

 

1,781

 

 

(34)

Segment equity in earnings from Real Estate and Other Affiliates

 

$

160

 

$

767

 

$

(607)

 

$

1,044

 

$

2,572

 

$

(1,528)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share of Equity Method Investments NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millennium Woodlands Phase II

 

$

91

 

$

 —

 

$

91

 

$

6

 

$

 —

 

$

6

Stewart Title Company

 

 

304

 

 

431

 

 

(127)

 

 

500

 

 

530

 

 

(30)

Summerlin Baseball Club

 

 

402

 

 

306

 

 

96

 

 

285

 

 

182

 

 

103

The Metropolitan Downtown Columbia (b)

 

 

69

 

 

78

 

 

(9)

 

 

(185)

 

 

 —

 

 

(185)

Woodlands Sarofim # 1

 

 

68

 

 

 —

 

 

68

 

 

146

 

 

158

 

 

(12)

Total NOI - equity investees

 

$

934

 

$

815

 

$

119

 

$

752

 

$

870

 

$

(118)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic

 

Six Months Ended June 30, 2015

 

    

Ownership

    

Debt

    

Cash

 

 

 

 

(In thousands)

Millennium Woodlands Phase II

 

81.43%

 

$

37,700

 

$

902

Stewart Title Company

 

50.00%

 

 

 —

 

 

387

Summerlin Baseball Club

 

50.00%

 

 

 —

 

 

865

The Metropolitan Downtown Columbia (b)

 

50.00%

 

 

56,187

 

 

678

Woodlands Sarofim # 1

 

20.00%

 

 

6,084

 

 

782

(a)

Stabilized annual NOI of $2.2 million is expected by the end of the second quarter 2016.

(b)

Please refer to the discussion regarding this property in our second quarter 2015 Form 10-Q.  

(c)

This asset was acquired in July 2014.

(d)

The lower NOI is due to a one-time favorable property tax settlement with the City of Alexandria of $0.7 million that occurred in the first quarter 2014.

(e)

Building was re-opened May 2014. Stabilized annual NOI of $7.8 million is expected by early 2017 based on leases in place as of June 30, 2015.

(f)

NOI increase is primarily due to higher rental rates and increased occupancy.

(g)

In December 2014, we acquired 10–60 Columbia Corporate Center comprised of six adjacent office buildings totaling 699,884 square feet. We acquired 70 Columbia Corporate Center in 2012.

(h)

NOI increase for the six months ended June 30, 2015 is primarily due to increased occupancy. The NOI decrease for the three months ended June 30, 2015 is primarily due to an adjustment to 2014 tenant recoveries.

(i)

Building was placed in service in 2014. Stabilized annual NOI of $5.2 million is expected by the fourth quarter 2015.

(j)

Building was placed in service in 2014 and is 100% leased to a single tenant.

(k)

Building was acquired in 2014.

(l)

The renovation project has increased NOI due to the higher revenue per available room (“RevPAR”) resulting from the new and upgraded rooms. RevPAR is calculated by dividing total room revenues by total occupied rooms for the period.

(m)

The net change in straight-line lease amortization for the three and six months ended June 30, 2015 compared to the same periods in 2014 is primarily due to new leases at Downtown Summerlin and 10-60 Columbia Corporate Center office buildings purchased in December 2014.

(n)

Demolition costs for 2014 relate to Pier 17 and such costs for 2015 relate to the Fulton Market Building, both at South Street Seaport.

(o)

For a detailed breakdown of our Operating Asset segment REP EBT, please refer to Note 15 - Segments in the Condensed Consolidated Financial Statements.

(p)

Adjustments to NOI include straight-line rent and market lease amortization, demolition costs, depreciation and amortization and non-real estate taxes.

(q)

During the first quarters of 2015 and 2014, we received distributions of $1.7 million and $1.8 million, respectively, from our Summerlin

14


 

 

Hospital investment. Distributions from the Summerlin Hospital are typically made one time per year in the first quarter.

15


 

 

Commercial Properties NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

    

Square
Feet/Number
of Units

    

% Leased (a)

    

Three Months Ended
June 30, 2015

    

Projected Annual

Stabilized NOI (b)

    

Debt Balance
June 30, 2015 (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Properties - Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

Cottonwood Square

 

77,079

 

96

%  

$

0.1

 

$

0.6

 

$

 —

1701 Lake Robbins

 

12,376

 

100

%  

 

 -

 

 

0.4

 

 

4.6

Landmark Mall (d)

 

320,325

 

44

%  

 

(0.1)

 

 

0.8

 

 

 —

Park West

 

249,177

 

66

%  

 

0.5

 

 

2.1

 

 

 —

Ward Village

 

1,273,845

 

88

%  

 

6.7

 

 

24.8

 

 

238.7

20/25 Waterway Avenue

 

50,022

 

100

%  

 

0.5

 

 

1.7

 

 

14.3

Waterway Garage Retail

 

21,513

 

100

%  

 

0.2

 

 

0.8

 

 

 —

Total Retail - Stabilized

 

2,004,337

 

79

%  

$

7.9

 

$

31.2

 

$

257.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center

 

887,714

 

90

%  

$

3.3

 

$

13.2

 

$

100.0

Columbia Office Properties (d)

 

220,471

 

47

%  

 

0.1

 

 

0.3

 

 

 —

One Hughes Landing

 

197,719

 

100

%  

 

1.3

 

 

5.3

 

 

52.0

9303 New Trails

 

97,553

 

94

%  

 

0.5

 

 

2.0

 

 

12.9

110 N. Wacker

 

226,000

 

100

%  

 

1.5

 

 

6.1

 

 

28.4

3831 Technology Forest Drive

 

95,078

 

100

%  

 

0.5

 

 

2.2

 

 

22.9

3 Waterway Square

 

232,021

 

100

%  

 

1.7

 

 

6.8

 

 

52.0

4 Waterway Square

 

218,551

 

100

%  

 

1.5

 

 

5.9

 

 

37.8

1400 Woodloch Forest

 

95,667

 

100

%  

 

0.4

 

 

1.7

 

 

 —

Total Office - Stabilized

 

2,270,774

 

91

%  

$

10.8

 

$

43.5

 

$

306.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Resort & Conference Center & Other

 

 

 

 

 

 

 

 

 

 

 

 

 

85 South Street

 

21

 

95

%  

$

0.1

 

$

0.4

 

$

 —

Millennium Waterway Apartments

 

393

 

93

%  

 

1.0

 

 

4.0

 

 

55.6

Other Assets (e)

 

N/A

 

N/A

 

 

1.1

 

 

4.2

 

 

 —

Total Multi-family, Resort & Conference Center & Other - Stabilized

 

414

 

93

%  

$

2.2

 

$

8.6

 

$

55.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Stabilized

 

 

 

 

 

$

20.9

 

$

83.3

 

$

619.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Properties - Recently Developed And Not Yet Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Regional

 

88,556

 

77

%  

$

0.2

 

$

2.1

 

$

22.1

Creekside Village Green

 

74,581

 

71

%  

 

0.2

 

 

2.2

 

 

 —

Downtown Summerlin

 

818,521

 

82

%  

 

2.5

 

 

37.2

 

 

276.4

Hughes Landing Retail

 

123,000

 

89

%  

 

0.3

 

 

3.5

 

 

23.4

Outlet Collection at Riverwalk

 

248,157

 

91

%  

 

2.0

 

 

7.8

 

 

55.5

Total Retail - Not Stabilized

 

1,352,815

 

83

%  

$

5.2

 

$

52.8

 

$

377.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Hughes Landing

 

197,714

 

88

%  

$

0.6

 

$

5.2

 

$

31.3

One Summerlin

 

206,279

 

54

%  

 

(0.1)

 

 

 —

(f)

 

 —

Total Office - Not Stabilized

 

403,993

 

71

%  

$

0.5

 

$

5.2

 

$

31.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Resort & Conference Center & Other

 

 

 

 

 

 

 

 

 

 

 

 

 

One Lake's Edge

 

390

 

39

%  

$

(0.5)

 

$

6.9

 

$

59.2

The Metropolitan Downtown Columbia Project

 

380

 

59

%  

 

0.1

 

 

3.4

 

 

28.1

The Woodlands Resort & Conference Center

 

406

 

N/A

%  

 

2.6

 

 

16.4

 

 

83.1

Millennium Woodlands Phase II

 

314

 

78

%  

 

0.1

 

 

4.0

 

 

31.7

Total Multi-family, Resort & Conference Center & Other - Not Stabilized

 

1,490

 

57

%  

$

2.3

 

$

30.7

 

$

202.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Not Stabilized

 

 

 

 

 

$

8.0

 

$

88.7

 

$

610.8

 

 

16


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

    

Square
Feet/Number
of Units

    

% Leased (a)

    

Three Months Ended
June 30, 2015

    

Projected Annual

Stabilized NOI (b)

    

Debt Balance
June 30, 2015 (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Under Construction or Renovation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport

 

362,000

 

N/A

 

$

(0.4)

 

$

N/A

(g)

$

 —

Lakeland Village Center

 

83,339

 

18

%  

 

 —

 

 

1.7

 

 

 —

Total Retail - Not Stabilized

 

445,339

 

18

%  

$

(0.4)

 

$

1.7

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

1725-35 Hughes Landing Boulevard

 

647,000

 

74

%  

$

 —

 

$

10.7

(h)

$

72.6

Three Hughes Landing

 

324,000

 

0

%  

 

 —

 

 

9.1

 

 

9.7

Total Office - Not Stabilized

 

971,000

 

49

%  

$

 —

 

$

19.8

 

$

82.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Resort & Conference Center & Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Waterway Square Hotel (Westin)

 

302

 

N/A

 

$

 —

 

$

9.6

 

$

11.4

Hughes Landing Hotel (Embassy Suites)

 

206

 

N/A

 

 

 —

 

 

4.1

 

 

1.1

Total Multi-family, Resort & Conference Center & Other - Under Construction

 

508

 

N/A

 

$

 —

 

$

13.7

 

$

12.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Under Construction

 

 

 

 

 

$

(0.4)

 

$

35.2

 

$

94.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

2,004,337

 

79

%  

$

7.9

 

$

31.2

 

$

257.6

Not Stabilized

 

1,352,815

 

83

%  

 

5.2

 

 

52.8

 

 

377.4

Under Construction

 

445,339

 

18

%  

 

(0.4)

 

 

1.7

 

 

 —

Total Retail

 

3,802,491

 

73

%  

$

12.7

 

$

85.7

 

$

635.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

2,270,774

 

91

%  

$

10.8

 

$

43.4

 

$

306.0

Not Stabilized

 

403,993

 

71

%  

 

0.5

 

 

5.2

 

 

31.3

Under Construction

 

324,000

 

49

%  

 

 —

 

 

19.8

 

 

82.3

Total Office

 

2,998,767

 

84

%  

$

11.3

 

$

68.4

 

$

419.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Resort & Conference Center & Other

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

414

 

93

%  

$

2.2

 

$

8.6

 

$

55.6

Not Stabilized

 

1,490

 

57

%  

 

2.3

 

 

30.7

 

 

202.0

Under Construction

 

508

 

N/A

 

 

 —

 

 

13.7

 

 

12.5

Total Multi-family, Resort & Conference Center & Other

 

2,412

 

65

%  

$

4.5

 

$

53.0

 

$

270.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

$

28.5

 

$

207.1

 

$

1,324.7

 


(a)

Percentage leased is as of June 30, 2015 unless a more recent leasing statistic is disclosed in the June 30, 2015 10-Q filing or in this release.  Statistic indicates percentage pre-leased for projects under development.

(b)

For stabilized properties, Projected Annual Stabilized NOI is computed as follows:

i.

Retail, Hotel, Resort & Conference Center and Other NOI represents the last twelve months actual NOI generated by the property.

ii.

Office and Multifamily represents the most recent quarter NOI for the property annualized.

For properties not stabilized or under construction, Projected Annual Stabilized NOI is shown based upon the most recent estimates disclosed in our periodic filings and CEO Letter dated March 13, 2015. We do not necessarily update these projections on a regular basis and such projections may vary based upon many factors, more fully described under “Forward Looking Statements” and “Risk Factors” in our Exchange Act filings.  There can be no assurance as to when or if these properties will achieve Projected Annual Stabilized NOI.

(c)

Represents the outstanding balance of the mortgage debt directly attributable to the asset.  The total debt balance excludes corporate and other debt not directly attributable to, or secured by, the properties.

(d)

Property is a redevelopment opportunity but is being operated to maximize cash flow “as is” until such time as we begin active redevelopment.

(e)

Amount includes our share of our Equity Method Investments NOI. The Metropolitan Downtown Columbia Project and Millennium Woodlands Phase II are disclosed separately within this schedule.

(f)

One Summerlin projected annual stabilized NOI is included as part of Downtown Summerlin projected annual stabilized NOI.

(g)

Amount not disclosed.

(h)

ExxonMobil has pre-leased 478,000 square feet and has an option on the remaining 160,000 square feet.  If the option is exercised, projected annual stabilized NOI would increase to approximately $14.5 million.

 

17