Attached files

file filename
8-K - 8-K - Howard Hughes Corphhc-20151109x8k.htm

EXHIBIT 99.1

 

 

 

Picture 11

 

THE HOWARD HUGHES CORPORATION REPORTS

THIRD QUARTER 2015 RESULTS

 

 

Third Quarter Earnings Highlights

 

·

Third quarter 2015 adjusted net income increased 102.1%, or $29.1 million, to $57.6 million, compared to third quarter 2014 adjusted net income of $28.5 million.  The increase is primarily due to the gain on sale of a non-core asset, income reported on the percentage of completion method for sales contracts obtained on our Waiea and Anaha condominium towers which are under construction at Ward Village, and income from our recently completed commercial development projects as they continue to stabilize. 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.

·

Net operating income (“NOI”) for our income-producing Operating Assets increased 75.3% to $31.9 million for the third quarter 2015, compared to $18.2 million in the third quarter 2014. The increase is driven primarily by NOI from commercial retail and office properties developed and opened by us in 2014, the December 2014 acquisition of 10-60 Columbia Corporate Center office properties, and completion of The Woodlands Resort & Conference Center redevelopment at the end of 2014.

·

MPC land sales increased 3.8% to $59.4 million for the third quarter 2015 compared to $57.2 million for the third quarter 2014. The increase is primarily due to $27.3 million of higher commercial land sales at our Houston, TX master planned communities (“MPCs”), substantially offset by lower residential lot sales at these MPCs given lower housing demand caused by an uncertain economic climate in the Houston region caused by continued low oil prices in 2015.

The Howard Hughes Corporation Property and Financing Highlights

·

On September 4, 2015, we sold The Club at Carlton Woods, a 36-hole golf and country club in The Woodlands, for net cash proceeds of $25.1 million, and a pre-tax gain of $29.1 million.  The Club had NOI losses of $(0.9) million and $(4.4) million for the nine months ended September 30, 2015 and year ended December 31, 2014, respectively. The Club was developed as an amenity to sell lots in a gated community, most of which were sold in prior years.

·

During the third quarter 2015, we announced a partnership with renowned chef and restaurateur Jean-Georges Vongerichten to bring two new, one-of-a-kind culinary experiences to the Seaport District. The projects will consist of a 40,000 square-foot, seafood-themed food market inside the Tin Building and a 10,000 square-foot restaurant in the rebuilt Pier 17. We also pre-leased 7,100 square feet in the historic district to McNally Jackson, a popular New York City-based independent bookstore.

·

As of October 20, 2015, 89.1% of the units at our Waiea condominium development and 85.2% of the units at our Anaha condominium development at Ward Village were contracted for sale. These contracts represent 83.7% and 76.9% of the total residential square feet for sale at Waiea and Anaha, respectively. To date, we have incurred approximately $152.4 million and $81.4 million of total expected development costs of $403 million and $401 million at Waiea and Anaha, respectively.

1


 

·

During the third quarter 2015, we began pre-sales at Ward Village for the 389,000 square foot, 466-unit Ae‘o condominium tower designed by Bohlin Cywinski Jackson, including a 54,000 square foot Whole Foods Market flagship store. As of October 20, 2015, 35.8% of the units, representing 29.0% of the total residential square feet, were contracted for sale. Construction is expected to begin in March 2016.

·

On October 23, 2015, we closed on a $6.7 million non-recourse construction loan for Alden Bridge, one of our two self-storage developments in The Woodlands. The loan bears interest at LIBOR plus 2.60% and has an initial maturity date of October 2019 with two, one-year extension options. Construction on the first, 82,000 square foot self-storage facility began in August 2015 and is expected to be completed in the fourth quarter of 2016.

___________________
* Non-recourse debt means that the debt is non-recourse to The Howard Hughes Corporation but is collateralized by a real estate asset and/or is recourse to the subsidiary entity owning such asset.

DALLAS, November 9, 2015 - The Howard Hughes Corporation (NYSE: HHC) (the “Company”) today announced its results for the third quarter 2015.

For the three months ended September 30, 2015, net income attributable to common stockholders was $156.2 million, or $0.76 per diluted common share, compared with $45.6 million, or $0.48 per diluted common share, for the three months ended September 30, 2014.  Third quarter 2015 net income attributable to common stockholders includes a non-cash $123.6 million warrant gain and $(25.0) million of non-cash depreciation and amortization expense. Excluding these non-cash items, net income attributable to common stockholders was $57.6 million, or $1.34 per diluted common share. For the third quarter 2014 net income attributable to common stockholders was $28.5 million, or $0.66 per diluted common share, excluding the $24.7 million non-cash warrant gain, $5.5 million non-cash increase in tax indemnity receivable and $(13.0) million of non-cash depreciation and amortization expense.

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 presentation of net income excluding depreciation and amortization is consistent with other companies in the real estate business who also typically report an earnings measure that excludes non-cash depreciation and amortization. The tax indemnity receivable was settled in the fourth quarter 2014 and is not a component of our net income beginning in 2015. 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, “Our results this quarter demonstrate the continued solid progress toward developing and unlocking value in our larger developments.  We are accelerating pre-leasing activity in the Seaport District, with the Jean-Georges and McNally Jackson announcements serving as two examples of the high quality tenant roster that we are assembling for this project. This quarter we also began pre-sales for additional residential condominium units at Ward Village. Ae‘o, a tower designed to meet strong market demand for smaller units averaging less than 1,000 square feet, has over a third of its 466 units under contract, and we will begin construction of the Whole Foods at the base of this tower in March next year.”

Mr. Weinreb continued, “In our MPC business, Summerlin continues to deliver strong land sales volume and pricing, reflecting healthy economic conditions in the Las Vegas Valley and the premier position of our MPC in this market.  Land sales in our Houston MPCs continue to be slower than in prior years due to the decline in oil prices.”

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), segment-basis MPC land sales revenue to GAAP-basis land sales revenue, and Adjusted Net Income, 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 collateralized by a real estate asset and/or is recourse to 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 $13.7 million, or 75.3%, to $31.9 million for the third quarter 2015, compared to NOI of $18.2 million for the third 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 dispositions and NOI for all periods from properties that are substantially closed for redevelopment and/or were sold during the period.

The increase in NOI in the third quarter 2015 compared to the third quarter 2014 is primarily attributable to the acquisition of the 10-60 Columbia Corporate Center office properties in December 2014, which contributed $2.4 million to the increase, and completion of Downtown Summerlin and The Outlet Collection at Riverwalk during 2014, both of which contributed a combined $3.8 million to the increase. Two Hughes Landing and 3831 Technology Forest Drive office buildings contributed a combined $2.7 million to the increase as they continue to stabilize, and The Woodlands Resort & Conference Center, which completed its redevelopment in the fourth quarter 2014, contributed $2.6 million to the increase. The remaining $2.2 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.

Master Planned Communities Highlights

Land sales in our MPC segment, exclusive of deferred land sales and other revenue, increased by $2.2 million, or 3.8%, to $59.4 million for the three months ended September 30, 2015, as compared to $57.2 million for the same period in 2014.

 

Summerlin land sales were relatively flat at $19.3 million for the third quarter 2015 compared to $19.8 million for the third quarter 2014. Price per acre for superpads, Summerlin’s primary residential land product, decreased by $(22,000), or (4.3%), to $492,000 for the third quarter 2015 compared to the third quarter 2014. The slight differences in land pricing between periods at Summerlin reflect changes in the product mix and locations sold during the periods. Pricing and demand remain strong given the scarcity of attractive developable residential acreage, a shortage of resale homes and robust economic conditions in the Las Vegas market.

Within our Summerlin MPC, land development and pre-sales activities are progressing on the development of an exclusive luxury community with our joint venture partner Discovery Land, a leading developer of private clubs and luxury communities. As of September 30, 2015, the project has received buyer deposits totaling $27.3 million, representing $76.0 million in contracted land sales, and we expect the first lot closings to begin in February 2016.

Bridgeland land sales increased to $22.7 million for the third quarter 2015 compared to $8.7 million for the third quarter 2014. The increase is driven by two commercial land sales for a school and a church site totaling $20.5 million during the third quarter 2015. Residential lot sales for the first nine months of 2015 have decreased because

3


 

homebuilders are currently developing homes for sale on lots purchased during 2014 and because lower oil prices have reduced new home sales demand and velocity in 2015 compared to 2014. These conditions are causing homebuilders to take a more cautious approach to acquiring more finished lot inventory.

 

Land sales in The Woodlands decreased by ($11.3) million to $17.3 million in the third quarter 2015 compared to the third quarter 2014 primarily due to increased homebuilder caution on increasing their land inventory due to lower housing demand caused by lower oil prices. An uncertain economic climate in the greater Houston area due to the decline in oil prices, and to a lesser extent a lower range of lot types and sizes available in The Woodlands due to its decreasing inventory of available residential land for development, are contributing to a slowing 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 first quarter 2014, and construction on both towers began later in the year. From July 24, 2015, the last reported sales date, through October 20, 2015, we entered into 12 sales contracts for Anaha and Waiea combined, representing 15.4% 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 89.1% have been contracted as of October 20, 2015. These contracted sales represent 83.7% of the total residential square feet available for sale. 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 September 30, 2015, we have incurred $152.4 million of development costs.

 

Anaha will have 317 total units, of which 85.2% have been contracted as of October 20, 2015. These contracted sales represent 76.9% of the total residential square feet available for sale. Total development costs are expected to be approximately $401 million (excluding land value). We expect to complete the project by mid-2017. As of September 30, 2015, we have incurred $81.4 million of development costs.

 

Construction of the 389,000 square foot Ae‘o tower and the 54,000 square foot Whole Foods Market, located on the same block, is expected to begin in March 2016 with completion scheduled in 2018. Pre-sales began in July 2015, and as of October 20, 2015, 167 of the 466 total units were under contract, representing 29.0% of the total residential square feet available for sale. This tower was designed with unit sizes averaging approximately 836 square feet, smaller than the average 1,687 square foot unit size for Waiea and Anaha. We believe there is strong demand for smaller unit sizes having a quality similar to our other offerings, resulting in an overall purchase price that is more affordable to a larger segment of the market.  We have incurred $14.4 million of pre-development costs on this development as of September 30, 2015 and are finalizing the project budget.

 

Pre-sales began in July 2015 on the first tower of the iconic Gateway Towers designed by Richard Meier & Partners. These towers will frame the main entrance of the community and planned village green and are an important element in communicating to the market our vision for a fully-developed Ward Village. With this product, we are bringing a level of product quality and overall experience never before seen in the market and pricing that sets a new peak for Ward Village. As a result, we are expecting a more measured and longer time period for absorption than at our other Ward Village developments. We have incurred $13.2 million of pre-development costs for the first tower as of September 30, 2015 and are finalizing the project budget. Construction will begin once we obtain an acceptable level of pre-sales and financing. 

 

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 quarter ended September 30, 2015.

4


 

 

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.  These factors include the continued effects of low oil prices on the Houston market. 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 

5


 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

UNAUDITED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 

 

Nine Months Ended September 30, 

 

    

2015

    

2014

    

2015

    

2014

 

 

(In thousands, except per share amounts)

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Master Planned Community land sales

 

$

45,423

 

$

59,351

 

$

138,937

 

$

260,186

Builder price participation

 

 

6,680

 

 

5,311

 

 

20,285

 

 

13,251

Minimum rents

 

 

37,814

 

 

24,380

 

 

109,997

 

 

66,929

Tenant recoveries

 

 

10,706

 

 

7,601

 

 

31,074

 

 

20,509

Condominium rights and unit sales

 

 

78,992

 

 

4,032

 

 

200,362

 

 

11,516

Resort and conference center revenues

 

 

11,772

 

 

8,150

 

 

35,256

 

 

27,198

Other land revenues

 

 

4,617

 

 

4,112

 

 

11,055

 

 

9,322

Other rental and property revenues

 

 

7,438

 

 

6,291

 

 

20,729

 

 

18,601

Total revenues

 

 

203,442

 

 

119,228

 

 

567,695

 

 

427,512

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Master Planned Community cost of sales

 

 

19,674

 

 

27,743

 

 

67,806

 

 

93,540

Master Planned Community operations

 

 

10,349

 

 

10,995

 

 

32,295

 

 

31,645

Other property operating costs

 

 

16,680

 

 

15,198

 

 

54,459

 

 

45,603

Rental property real estate taxes

 

 

6,908

 

 

4,559

 

 

19,676

 

 

12,540

Rental property maintenance costs

 

 

3,094

 

 

2,313

 

 

8,738

 

 

6,402

Condominium rights and unit cost of sales

 

 

47,573

 

 

2,026

 

 

126,747

 

 

5,788

Resort and conference center operations

 

 

8,767

 

 

8,910

 

 

26,738

 

 

22,833

Provision for doubtful accounts

 

 

1,007

 

 

119

 

 

3,082

 

 

293

Demolition costs

 

 

1,024

 

 

760

 

 

2,637

 

 

6,711

Development-related marketing costs

 

 

7,639

 

 

6,387

 

 

19,476

 

 

15,909

General and administrative

 

 

18,526

 

 

14,759

 

 

57,095

 

 

49,138

Other income, net

 

 

659

 

 

(11,409)

 

 

(1,204)

 

 

(27,468)

Depreciation and amortization

 

 

24,998

 

 

13,018

 

 

71,577

 

 

35,000

Total expenses

 

 

166,898

 

 

95,378

 

 

489,122

 

 

297,934

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

36,544

 

 

23,850

 

 

78,573

 

 

129,578

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

109

 

 

(1,162)

 

 

516

 

 

19,651

Interest expense

 

 

(15,212)

 

 

(12,136)

 

 

(43,143)

 

 

(28,354)

Warrant liability gain (loss)

 

 

123,640

 

 

24,690

 

 

57,450

 

 

(139,120)

Gain on sale of The Club at Carlton Woods

 

 

29,073

 

 

 —

 

 

29,073

 

 

 —

Increase (reduction) in tax indemnity receivable

 

 

 —

 

 

5,454

 

 

 —

 

 

(5,473)

Equity in earnings from Real Estate and Other Affiliates

 

 

295

 

 

5,509

 

 

3,164

 

 

18,164

Income (loss) before taxes

 

 

174,449

 

 

46,205

 

 

125,633

 

 

(5,554)

Provision for income taxes

 

 

18,237

 

 

590

 

 

24,795

 

 

49,895

Net income (loss)

 

 

156,212

 

 

45,615

 

 

100,838

 

 

(55,449)

Net loss (income) attributable to noncontrolling interests

 

 

12

 

 

 —

 

 

 —

 

 

(12)

Net income (loss) attributable to common stockholders

 

$

156,224

 

$

45,615

 

$

100,838

 

$

(55,461)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per share:

 

$

3.96

 

$

1.16

 

$

2.55

 

$

(1.41)

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share:

 

$

0.76

 

$

0.48

 

$

1.01

 

$

(1.41)

 

6


 

 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

 

UNAUDITED

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

 

    

2015

    

2014

 

 

(In thousands, except share amounts)

Assets:

 

 

 

 

 

 

Investment in real estate:

 

 

 

 

 

 

Master Planned Community assets

 

$

1,672,763

 

$

1,641,063

Land

 

 

305,634

 

 

317,211

Buildings and equipment

 

 

1,478,489

 

 

1,243,979

Less: accumulated depreciation

 

 

(213,040)

 

 

(157,182)

Developments

 

 

1,205,124

 

 

914,303

Net property and equipment

 

 

4,448,970

 

 

3,959,374

Investment in Real Estate and Other Affiliates

 

 

56,191

 

 

53,686

Net investment in real estate

 

 

4,505,161

 

 

4,013,060

Cash and cash equivalents

 

 

450,647

 

 

560,451

Accounts receivable, net 

 

 

32,051

 

 

28,190

Municipal Utility District receivables, net

 

 

136,196

 

 

104,394

Notes receivable, net

 

 

23,610

 

 

28,630

Deferred expenses, net

 

 

73,263

 

 

75,070

Prepaid expenses and other assets, net

 

 

323,596

 

 

310,136

Total assets

 

$

5,544,524

 

$

5,119,931

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Mortgages, notes and loans payable

 

$

2,322,296

 

$

1,993,470

Deferred tax liabilities

 

 

84,214

 

 

62,205

Warrant liabilities

 

 

308,630

 

 

366,080

Uncertain tax position liability

 

 

4,823

 

 

4,653

Accounts payable and accrued expenses

 

 

489,035

 

 

466,017

Total liabilities

 

 

3,208,998

 

 

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 September 30, 2015 and 39,638,094 shares issued and outstanding as of December 31, 2014

 

 

398

 

 

396

Additional paid-in capital

 

 

2,845,021

 

 

2,838,013

Accumulated deficit

 

 

(506,096)

 

 

(606,934)

Accumulated other comprehensive loss

 

 

(7,569)

 

 

(7,712)

Total stockholders' equity

 

 

2,331,754

 

 

2,223,763

Noncontrolling interests

 

 

3,772

 

 

3,743

Total equity

 

 

2,335,526

 

 

2,227,506

Total liabilities and equity

 

$

5,544,524

 

$

5,119,931

 

7


 

Supplemental Information

 

September 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”). REP EBT, as it relates to our business, is defined as net income (loss) excluding general and administrative expenses, corporate interest income and corporate interest and depreciation expense, provision for income taxes, warrant liability gain (loss), other income, gains on sales relating to operating properties and, prior to 2015, the changes in tax indemnity receivable. 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 September 30, 

 

Nine Months Ended September 30, 

income (loss) before taxes

    

2015

    

2014

    

2015

    

2014

 

 

(In thousands)

 

(In thousands)

REP EBT

 

$

55,190

 

$

35,560

 

$

139,178

 

$

187,582

General and administrative

 

 

(18,526)

 

 

(14,759)

 

 

(57,095)

 

 

(49,138)

Corporate interest income (expense), net

 

 

(13,262)

 

 

(14,938)

 

 

(39,709)

 

 

(21,089)

Warrant liability gain (loss)

 

 

123,640

 

 

24,690

 

 

57,450

 

 

(139,120)

Gain on sale of The Club at Carlton Woods

 

 

29,073

 

 

 -

 

 

29,073

 

 

 

Increase (reduction) in tax indemnity receivable

 

 

 -

 

 

5,454

 

 

 -

 

 

(5,473)

Corporate other income (expense), net

 

 

(222)

 

 

11,409

 

 

1,304

 

 

25,095

Corporate depreciation and amortization

 

 

(1,444)

 

 

(1,211)

 

 

(4,568)

 

 

(3,411)

Income (loss) before taxes

 

$

174,449

 

$

46,205

 

$

125,633

 

$

(5,554)

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted Net Income to Net Income

 

 

Three Months Ended September 30, 

 

attributable to common stockholders

 

2015

 

2014

 

 

 

(In thousands)

 

Adjusted Net Income

 

$

57,582

 

$

28,489

 

Depreciation and amortization

 

 

(24,998)

 

 

(13,018)

 

Warrant liability gain

 

 

123,640

 

 

24,690

 

Increase in tax indemnity receivable

 

 

 —

 

 

5,454

 

Net income attributable to common stockholders

 

$

156,224

 

$

45,615

 

 

 

 

8


 

 

MPC Land Sales Summary

Three Months Ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MPC Sales Summary

 

 

Land Sales

 

Acres Sold

 

Number of Lots/Units

 

Price per Acre

 

Price per Lot/Units

 

 

Three Months Ended September 30, 

($ in thousands)

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

2,273

 

$

8,734

 

5.8

 

18.8

 

34

 

109

 

$

392

 

$

465

 

$

67

 

$

80

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not for profit

 

 

20,475

 

 

 —

 

160.2

 

 —

 

 —

 

 —

 

 

128

 

 

 —

 

 

 —

 

 

 —

Total

 

 

22,748

 

 

8,734

 

166.0

 

18.8

 

34

 

109

 

 

137

 

 

465

 

 

67

 

 

80

Changes in dollars, acres and lots

 

 

14,014

 

 

 

 

147.2

 

 

 

(75)

 

 

 

 

(328)

 

 

 

 

 

(13)

 

 

 

% Change

 

 

NM

 

 

 

 

NM

 

 

 

(68.8)

%

 

 

 

(70.5)

%

 

 

 

 

(16.3)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

17,754

 

 

16,511

 

36.1

 

32.1

 

160

 

167

 

 

492

 

 

514

 

 

111

 

 

99

Custom lots

 

 

1,580

 

 

2,670

 

0.8

 

1.8

 

2

 

4

 

 

1,975

 

 

1,483

 

 

790

 

 

668

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 —

 

 

650

 

 —

 

0.7

 

 —

 

 —

 

 

 —

 

 

929

 

 

 —

 

 

 —

Total

 

 

19,334

 

 

19,831

 

36.9

 

34.6

 

162

 

171

 

 

524

 

 

573

 

 

119

 

 

112

Changes in dollars, acres and lots

 

 

(497)

 

 

 

 

2.3

 

 

 

(9)

 

 

 

 

(49)

 

 

 

 

 

7

 

 

 

% Change

 

 

(2.5)

%

 

 

 

6.6

%

 

 

(5.3)

%

 

 

 

(8.6)

%

 

 

 

 

6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

5,609

 

 

28,410

 

9.2

 

37.5

 

32

 

152

 

 

610

 

 

758

 

 

175

 

 

187

Single family - attached

 

 

4,872

 

 

235

 

5.0

 

0.3

 

56

 

5

 

 

974

 

 

783

 

 

87

 

 

47

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medical

 

 

6,837

 

 

 —

 

3.3

 

 —

 

 —

 

 —

 

 

2,072

 

 

 —

 

 

 —

 

 

 —

Total

 

 

17,318

 

 

28,645

 

17.5

 

37.8

 

88

 

157

 

 

990

 

 

758

 

 

119

 

 

182

Changes in dollars, acres and lots

 

 

(11,327)

 

 

 

 

(20.3)

 

 

 

(69)

 

 

 

 

232

 

 

 

 

 

(63)

 

 

 

% Change

 

 

(39.5)

%

 

 

 

(53.7)

%

 

 

(43.9)

%

 

 

 

30.6

%

 

 

 

 

(34.6)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acreage sales revenue

 

 

59,400

 

 

57,210

 

220.4

 

91.2

 

284

 

437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

(13,994)

 

 

(246)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Improvement District revenue *

 

 

17

 

 

2,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment land sale revenue - GAAP basis

 

$

45,423

 

$

59,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Applicable exclusively to Summerlin.

 NM – Not Meaningful

 

9


 

MPC Land Sales Summary

Nine months Ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MPC Sales Summary

 

 

Land Sales

 

Acres Sold

 

Number of Lots/Units

 

Price per Acre

 

Price per Lot/Units

 

 

Nine Months Ended September 30, 

($ in thousands)

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

8,346

 

$

15,575

 

21.3

 

35.0

 

94

 

172

 

$

392

 

$

445

 

$

89

 

$

91

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not for profit

 

 

20,475

 

 

 —

 

160.2

 

 —

 

 —

 

 —

 

 

128

 

 

 —

 

 

 —

 

 

 —

Total

 

 

28,821

 

 

15,575

 

181.5

 

35.0

 

94

 

172

 

 

159

 

 

445

 

 

89

 

 

91

Changes in dollars, acres and lots

 

 

13,246

 

 

 

 

146.5

 

 

 

(78)

 

 

 

 

(286)

 

 

 

 

 

(2)

 

 

 

% Change

 

 

85.0

%

 

 

 

418.6

%

 

 

(45.3)

%

 

 

 

(64.3)

%

 

 

 

 

(2.2)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

63,784

 

 

60,077

 

117.2

 

116.0

 

393

 

570

 

 

544

 

 

518

 

 

162

 

 

105

Single family - detached

 

 

13,650

 

 

11,170

 

14.9

 

13.0

 

75

 

60

 

 

916

 

 

859

 

 

182

 

 

186

Custom lots

 

 

7,900

 

 

11,906

 

5.3

 

9.2

 

13

 

19

 

 

1,491

 

 

1,294

 

 

608

 

 

627

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 —

 

 

650

 

 —

 

0.7

 

 —

 

 —

 

 

 —

 

 

929

 

 

 —

 

 

 —

Other

 

 

3,136

 

 

2,250

 

3.6

 

10.0

 

 —

 

 —

 

 

871

 

 

225

 

 

 —

 

 

 —

Total

 

 

88,470

 

 

86,053

 

141.0

 

148.9

 

481

 

649

 

 

627

 

 

578

 

 

177

 

 

128

Changes in dollars, acres and lots

 

 

2,417

 

 

 

 

(7.9)

 

 

 

(168)

 

 

 

 

49

 

 

 

 

 

49

 

 

 

% Change

 

 

2.8

%

 

 

 

(5.3)

%

 

 

(25.9)

%

 

 

 

8.5

%

 

 

 

 

38.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

19,468

 

 

61,947

 

31.2

 

85.2

 

112

 

335

 

 

624

 

 

727

 

 

174

 

 

185

Single family - attached

 

 

5,280

 

 

3,561

 

5.8

 

5.0

 

65

 

59

 

 

910

 

 

712

 

 

81

 

 

60

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not for profit

 

 

733

 

 

 —

 

5.0

 

 —

 

 —

 

 —

 

 

147

 

 

 —

 

 

 —

 

 

 —

Medical

 

 

6,837

 

 

70,550

 

3.3

 

58.9

 

 —

 

 —

 

 

2,072

 

 

1,198

 

 

 —

 

 

 —

Retail

 

 

 —

 

 

17,401

 

 —

 

30.3

 

 —

 

 —

 

 

 —

 

 

574

 

 

 —

 

 

 —

Other

 

 

1,321

 

 

 —

 

0.9

 

 —

 

 —

 

 —

 

 

1,468

 

 

 —

 

 

 —

 

 

 —

Total

 

 

33,639

 

 

153,459

 

46.2

 

179.4

 

177

 

394

 

 

728

 

 

855

 

 

140

 

 

166

Changes in dollars, acres and lots

 

 

(119,820)

 

 

 

 

(133.2)

 

 

 

(217)

 

 

 

 

(127)

 

 

 

 

 

(26)

 

 

 

% Change

 

 

(78.1)

%

 

 

 

(74.2)

%

 

 

(55.1)

%

 

 

 

(14.9)

%

 

 

 

 

(15.7)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acreage sales revenue

 

 

150,930

 

 

255,087

 

368.7

 

363.3

 

752

 

1,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

(16,101)

 

 

(4,171)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Improvement District revenue *

 

 

4,108

 

 

9,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment land sale revenue - GAAP basis

 

$

138,937

 

$

260,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Applicable exclusively to Summerlin.

 NM – Not Meaningful

 

 

10


 

 

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).

 

 

11


 

 

Operating Assets NOI and REP EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 

 

 

 

 

Nine Months Ended September 30, 

 

 

 

 

    

2015

    

2014

    

Change

    

2015

    

2014

    

Change

 

 

(In thousands)

 

 

 

 

(In thousands)

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Regional (a)

 

$

535

 

$

 —

 

$

535

 

$

1,000

 

$

 —

 

$

1,000

Cottonwood Square

 

 

189

 

 

166

 

 

23

 

 

494

 

 

499

 

 

(5)

Creekside Village Green (b)

 

 

314

 

 

 —

 

 

314

 

 

539

 

 

 —

 

 

539

Downtown Summerlin (b)

 

 

2,507

 

 

 —

 

 

2,507

 

 

6,700

 

 

 —

 

 

6,700

Hughes Landing Retail (b)

 

 

400

 

 

 —

 

 

400

 

 

786

 

 

 —

 

 

786

1701 Lake Robbins (c)

 

 

111

 

 

90

 

 

21

 

 

296

 

 

90

 

 

206

Landmark Mall (d)

 

 

(116)

 

 

341

 

 

(457)

 

 

(302)

 

 

965

 

 

(1,267)

Outlet Collection at Riverwalk (e)

 

 

1,726

 

 

405

 

 

1,321

 

 

4,845

 

 

(406)

 

 

5,251

Park West (f)

 

 

211

 

 

462

 

 

(251)

 

 

1,386

 

 

1,550

 

 

(164)

Ward Village (g)

 

 

6,370

 

 

6,234

 

 

136

 

 

19,385

 

 

18,034

 

 

1,351

20/25 Waterway Avenue

 

 

437

 

 

455

 

 

(18)

 

 

1,384

 

 

1,219

 

 

165

Waterway Garage Retail

 

 

186

 

 

185

 

 

1

 

 

539

 

 

517

 

 

22

Total Retail

 

 

12,870

 

 

8,338

 

 

4,532

 

 

37,052

 

 

22,468

 

 

14,584

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center (h)

 

 

2,925

 

 

491

 

 

2,434

 

 

9,449

 

 

1,160

 

 

8,289

Columbia Office Properties  (i)

 

 

263

 

 

453

 

 

(190)

 

 

342

 

 

1,137

 

 

(795)

One Hughes Landing (j)

 

 

1,475

 

 

1,437

 

 

38

 

 

4,112

 

 

3,397

 

 

715

Two Hughes Landing (k)

 

 

2,528

 

 

286

 

 

2,242

 

 

3,380

 

 

286

 

 

3,094

2201 Lake Woodlands Drive

 

 

(32)

 

 

39

 

 

(71)

 

 

(119)

 

 

143

 

 

(262)

9303 New Trails

 

 

476

 

 

483

 

 

(7)

 

 

1,459

 

 

1,503

 

 

(44)

110 N. Wacker

 

 

1,519

 

 

1,440

 

 

79

 

 

4,577

 

 

4,474

 

 

103

One Summerlin (b)

 

 

(148)

 

 

 —

 

 

(148)

 

 

(317)

 

 

 —

 

 

(317)

3831 Technology Forest Drive (l)

 

 

487

 

 

 —

 

 

487

 

 

1,415

 

 

 —

 

 

1,415

3 Waterway Square

 

 

1,499

 

 

1,638

 

 

(139)

 

 

4,670

 

 

4,765

 

 

(95)

4 Waterway Square

 

 

1,520

 

 

1,479

 

 

41

 

 

4,462

 

 

4,327

 

 

135

1400 Woodloch Forest

 

 

485

 

 

273

 

 

212

 

 

1,248

 

 

806

 

 

442

Total Office

 

 

12,997

 

 

8,019

 

 

4,978

 

 

34,678

 

 

21,998

 

 

12,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 South Street (m)

 

 

144

 

 

 —

 

 

144

 

 

359

 

 

 —

 

 

359

Millennium Waterway Apartments

 

 

1,106

 

 

1,176

 

 

(70)

 

 

3,151

 

 

3,348

 

 

(197)

One Lake's Edge (b)

 

 

688

 

 

 —

 

 

688

 

 

147

 

 

 —

 

 

147

The Woodlands Resort & Conference Center (n)

 

 

3,006

 

 

445

 

 

2,561

 

 

8,518

 

 

4,365

 

 

4,153

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

 

 

30,811

 

 

17,978

 

 

12,833

 

 

83,905

 

 

52,179

 

 

31,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands Ground leases

 

 

330

 

 

119

 

 

211

 

 

856

 

 

341

 

 

515

The Woodlands Parking Garages

 

 

(184)

 

 

(155)

 

 

(29)

 

 

(455)

 

 

(444)

 

 

(11)

Other Properties

 

 

951

 

 

176

 

 

775

 

 

2,827

 

 

707

 

 

2,120

Total Other

 

 

1,097

 

 

140

 

 

957

 

 

3,228

 

 

604

 

 

2,624

Operating Assets NOI - Consolidated and Owned

 

 

31,908

 

 

18,118

 

 

13,790

 

 

87,133

 

 

52,783

 

 

34,350

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport (b)

 

 

(22)

 

 

652

 

 

(674)

 

 

(423)

 

 

823

 

 

(1,246)

Total Operating Asset Redevelopments

 

 

(22)

 

 

652

 

 

(674)

 

 

(423)

 

 

823

 

 

(1,246)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Club at Carlton Woods (b)

 

 

751

 

 

(1,267)

 

 

2,018

 

 

(942)

 

 

(3,279)

 

 

2,337

Rio West Mall

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

79

 

 

(79)

Total Operating Asset Dispositions

 

 

751

 

 

(1,267)

 

 

2,018

 

 

(942)

 

 

(3,200)

 

 

2,258

Total Operating Assets NOI - Consolidated

 

 

32,637

 

 

17,503

 

 

15,134

 

 

85,768

 

 

50,406

 

 

35,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line lease amortization (o)

 

 

408

 

 

(660)

 

 

1,068

 

 

2,632

 

 

(1,632)

 

 

4,264

Demolition costs (p)

 

 

(798)

 

 

(761)

 

 

(37)

 

 

(2,411)

 

 

(6,689)

 

 

4,278

Development-related marketing costs

 

 

(2,367)

 

 

(589)

 

 

(1,778)

 

 

(7,381)

 

 

(5,379)

 

 

(2,002)

Depreciation and amortization

 

 

(22,936)

 

 

(11,261)

 

 

(11,675)

 

 

(64,585)

 

 

(29,802)

 

 

(34,783)

Write-off of lease intangibles and other

 

 

(439)

 

 

 —

 

 

(439)

 

 

(593)

 

 

 —

 

 

(593)

Equity in earnings from Real Estate and Other Affiliates

 

 

289

 

 

202

 

 

87

 

 

1,333

 

 

2,774

 

 

(1,441)

Interest, net 

 

 

(7,992)

 

 

(4,906)

 

 

(3,086)

 

 

(22,095)

 

 

(10,748)

 

 

(11,347)

Total Operating Assets REP EBT (q)

 

$

(1,198)

 

$

(472)

 

$

(726)

 

$

(7,332)

 

$

(1,070)

 

$

(6,262)

 

 

12


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 

 

 

 

 

Nine Months Ended September 30, 

 

 

 

 

    

2015

    

2014

    

Change

    

2015

    

2014

    

Change

 

 

(In thousands)

 

 

 

 

(In thousands)

 

 

 

Operating Assets NOI - Equity and Cost Method Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millennium Woodlands Phase II

 

$

496

 

$

(119)

 

$

615

 

$

503

 

$

(119)

 

$

622

Stewart Title Company

 

 

330

 

 

771

 

 

(441)

 

 

1,329

 

 

1,830

 

 

(501)

Summerlin Baseball Club

 

 

211

 

 

51

 

 

160

 

 

780

 

 

415

 

 

365

The Metropolitan Downtown Columbia (b)

 

 

652

 

 

 

 

 

652

 

 

283

 

 

 —

 

 

283

Woodlands Sarofim # 1

 

 

465

 

 

304

 

 

161

 

 

1,194

 

 

1,094

 

 

100

Total NOI - equity investees

 

 

2,154

 

 

1,007

 

 

1,147

 

 

4,089

 

 

3,220

 

 

869

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to NOI (r)

 

 

(805)

 

 

(41)

 

 

(764)

 

 

(2,260)

 

 

(120)

 

 

(2,140)

Equity Method Investments REP EBT

 

 

1,349

 

 

966

 

 

383

 

 

1,829

 

 

3,100

 

 

(1,271)

Less: Joint Venture Partner's Share of REP EBT

 

 

(1,060)

 

 

(632)

 

 

(428)

 

 

(2,243)

 

 

(1,975)

 

 

(268)

Equity in earnings from Real Estate and Other Affiliates

 

 

289

 

 

334

 

 

(45)

 

 

(414)

 

 

1,125

 

 

(1,539)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions from Summerlin Hospital Investment (s)

 

 

 —

 

 

(132)

 

 

132

 

 

1,747

 

 

1,649

 

 

98

Segment equity in earnings from Real Estate and Other Affiliates

 

$

289

 

$

202

 

$

87

 

$

1,333

 

$

2,774

 

$

(1,441)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share of Equity Method Investments NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millennium Woodlands Phase II

 

$

404

 

$

(97)

 

$

501

 

$

410

 

$

(97)

 

$

507

Stewart Title Company

 

 

165

 

 

385

 

 

(220)

 

 

665

 

 

915

 

 

(250)

Summerlin Baseball Club

 

 

105

 

 

26

 

 

79

 

 

390

 

 

208

 

 

182

The Metropolitan Downtown Columbia (b)

 

 

327

 

 

 

 

 

327

 

 

142

 

 

 —

 

 

142

Woodlands Sarofim # 1

 

 

93

 

 

61

 

 

32

 

 

239

 

 

219

 

 

20

Total NOI - equity investees

 

$

1,094

 

$

375

 

$

719

 

$

1,846

 

$

1,245

 

$

601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic

 

Nine Months Ended September 30, 2015

 

    

Ownership

    

Debt

    

Cash

 

 

 

 

(In thousands)

Millennium Woodlands Phase II

 

81.43%

 

$

37,700

 

$

1,532

Stewart Title Company

 

50.00%

 

 

 —

 

 

312

Summerlin Baseball Club

 

50.00%

 

 

 —

 

 

938

The Metropolitan Downtown Columbia (b)

 

50.00%

 

 

57,886

 

 

1,090

Woodlands Sarofim # 1

 

20.00%

 

 

6,004

 

 

785

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

(b)Please refer to discussion regarding this property in our third quarter Form 10-Q.

(c)Property 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)Property was re-opened May 2014 after an extensive redevelopment. Stabilized annual NOI of $7.8 million is expected by early 2017 based on leases in place as of September 30, 2015.

(f)NOI decreased for the three months and nine months ended September 30, 2015, due to the loss of a 18,339 square foot tenant, resulting in the subsequent re-leasing of the space.

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

(h)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.

(i)NOI decreased due primarily to water damage at one of the buildings, resulting in 13,745 square feet being vacated.

(j)NOI increase for the nine months ended September 30, 2015 is primarily due to increased occupancy.

(k)Building was placed in service in 2014.

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

(m)Building was acquired in October 2014.

(n)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.

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

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

(q)For a detailed breakdown of our Operating Asset segment REP EBT, please refer to Note 16 - Segments in the Condensed Consolidated Financial Statements in our third quarter 2015 Form 10-Q.

(r)Adjustments to NOI include straight-line rent and market lease amortization, demolition costs, depreciation and amortization and non-real estate taxes. The increases are primarily due to placing Millennium Woodlands Phase II in third quarter 2014 and The Metropolitan Downtown Columbia in service in 2015.

(s)During the first quarters of 2015 and 2014, we received distributions of $1.7 million and $1.8 million, respectively, from our Summerlin Hospital investment. Distributions from the Summerlin Hospital are typically made one time per year in the first quarter.

 

13


 

 

Commercial Properties NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

 

 

    

 

 

($ in millions)

 

Square
Feet/Number
of Units

 

% Leased

(a)

Three Months Ended
September 30, 2015

 

Projected Annual
Stabilized NOI

(b)

Debt Balance as of
September 30, 2015

(c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Properties - Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cottonwood Square

 

77,079

 

96

%  

$

0.2

 

$

0.6

 

$

 —

 

1701 Lake Robbins

 

12,376

 

100

%  

 

0.1

 

 

0.4

 

 

4.6

 

Landmark Mall (d)

 

320,325

 

65

%  

 

(0.1)

 

 

0.8

 

 

 —

 

Park West (d)

 

249,177

 

71

%  

 

0.2

 

 

2.1

 

 

 —

 

Ward Village

 

1,273,845

 

89

%  

 

6.4

 

 

24.8

 

 

238.7

 

20/25 Waterway Avenue

 

50,022

 

100

%  

 

0.4

 

 

1.7

 

 

14.2

 

Waterway Garage Retail

 

21,513

 

100

%  

 

0.2

 

 

0.8

 

 

 —

 

Total Retail - Stabilized

 

2,004,337

 

84

%  

$

7.4

 

$

31.2

 

$

257.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center

 

887,714

 

90

%  

$

2.9

 

$

13.2

 

$

100.0

 

Columbia Office Properties (d)

 

220,471

 

28

%  

 

0.3

 

 

0.3

 

 

 —

 

One Hughes Landing

 

197,719

 

100

%  

 

1.5

 

 

5.3

 

 

52.0

 

9303 New Trails

 

97,553

 

94

%  

 

0.5

 

 

2.0

 

 

12.8

 

110 N. Wacker

 

226,000

 

100

%  

 

1.5

 

 

6.1

 

 

27.4

 

3831 Technology Forest Drive

 

95,078

 

100

%  

 

0.5

 

 

2.2

 

 

22.9

 

3 Waterway Square

 

232,021

 

100

%  

 

1.5

 

 

6.8

 

 

52.0

 

4 Waterway Square

 

218,551

 

100

%  

 

1.5

 

 

5.9

 

 

37.5

 

1400 Woodloch Forest

 

95,667

 

100

%  

 

0.5

 

 

1.7

 

 

 —

 

Total Office - Stabilized

 

2,270,774

 

89

%  

$

10.7

 

$

43.5

 

$

304.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Resort & Conference Center & Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 South Street

 

21

 

100

%  

$

0.1

 

$

0.4

 

$

 —

 

Millennium Waterway Apartments

 

393

 

89

%  

 

1.1

 

 

4.0

 

 

55.6

 

Other Assets (e)

 

N/A

 

N/A

 

 

1.5

 

 

4.2

 

 

 —

 

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

 

414

 

90

%  

$

2.7

 

$

8.6

 

$

55.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Stabilized

 

 

 

 

 

$

20.8

 

$

83.3

 

$

617.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Properties - Recently Developed And Not Yet Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Regional

 

88,556

 

77

%  

$

0.5

 

$

2.1

 

$

22.2

 

Creekside Village Green

 

74,581

 

81

%  

 

0.3

 

 

2.2

 

 

 —

 

Downtown Summerlin

 

818,521

 

84

%  

 

2.5

 

 

37.2

 

 

277.9

 

Hughes Landing Retail

 

123,000

 

91

%  

 

0.4

 

 

3.5

 

 

25.4

 

Outlet Collection at Riverwalk

 

248,157

 

91

%  

 

1.7

 

 

7.8

 

 

55.5

 

Total Retail - Not Stabilized

 

1,352,815

 

85

%  

$

5.4

 

$

52.8

 

$

381.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Hughes Landing

 

197,714

 

79

%  

$

2.5

 

$

5.2

 

$

33.2

 

One Summerlin

 

206,279

 

56

%  

 

(0.1)

 

 

 —

(f)

 

 —

 

Total Office - Not Stabilized

 

403,993

 

67

%  

$

2.4

 

$

5.2

 

$

33.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Resort & Conference Center & Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Lake's Edge

 

390

 

51

%  

$

0.7

 

$

6.9

 

$

65.5

 

The Metropolitan Downtown Columbia Project

 

380

 

79

%  

 

0.3

 

 

3.4

 

 

28.9

 

The Woodlands Resort & Conference Center

 

406

 

N/A

 

 

3.0

 

 

16.4

 

 

83.3

 

Millennium Woodlands Phase II

 

314

 

81

%  

 

0.4

 

 

4.0

 

 

30.7

 

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

 

1,490

 

70

%  

$

4.4

 

$

30.7

 

$

208.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Not Stabilized

 

 

 

 

 

$

12.2

 

$

88.7

 

$

622.6

 

 

 

14


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

Square
Feet/Number
of Units

 

% Leased

(a)

Three Months Ended
September 30, 2015

 

Projected Annual
Stabilized NOI

(b)

Debt Balance as of
September 30, 2015

(c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Under Construction or Renovation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport

 

362,000

 

N/A

 

$

 —

 

$

N/A

(g)

$

 —

 

Lakeland Village Center

 

83,339

 

26

%  

 

 —

 

 

1.7

 

 

 —

 

Total Retail - Not Stabilized

 

445,339

 

26

%  

$

 —

 

$

1.7

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1725-35 Hughes Landing Boulevard

 

647,000

 

74

%  

$

 —

 

$

10.7

(h)

$

81.7

 

Three Hughes Landing

 

324,000

 

 —

%  

 

 —

 

 

9.1

 

 

14.0

 

Total Office - Not Stabilized

 

971,000

 

49

%  

$

 —

 

$

19.8

 

$

95.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Resort & Conference Center & Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alden Bridge Self-Storage Facility

 

670

 

N/A

 

$

 —

 

$

0.8

 

$

 —

 

Waterway Square Hotel (Westin)

 

302

 

N/A

 

 

 —

 

 

10.5

 

 

24.2

 

Hughes Landing Hotel (Embassy Suites)

 

206

 

N/A

 

 

 —

 

 

4.5

 

 

11.0

 

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

 

1,178

 

N/A

 

$

 —

 

$

15.8

 

$

35.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Under Construction

 

 

 

 

 

$

 —

 

$

37.3

 

$

130.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

2,004,337

 

84

%  

$

7.4

 

$

31.2

 

$

257.5

 

Not Stabilized

 

1,352,815

 

85

%  

 

5.4

 

 

52.8

 

 

381.0

 

Under Construction

 

445,339

 

26

%  

 

 —

 

 

1.7

 

 

 —

 

Total Retail

 

3,802,491

 

78

%  

$

12.8

 

$

85.7

 

$

638.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

2,270,774

 

89

%  

$

10.7

 

$

43.5

 

$

304.6

 

Not Stabilized

 

403,993

 

67

%  

 

2.4

 

 

5.2

 

 

33.2

 

Under Construction

 

971,000

 

49

%  

 

 —

 

 

19.8

 

 

95.7

 

Total Office

 

3,645,767

 

76

%  

$

13.1

 

$

68.5

 

$

433.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Resort & Conference Center & Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

414

 

90

%  

$

2.7

 

$

8.6

 

$

55.6

 

Not Stabilized

 

1,490

 

70

%  

 

4.4

 

 

30.7

 

 

208.4

 

Under Construction

 

1,178

 

N/A

 

 

 —

 

 

15.8

 

 

35.2

 

Total Multi-family, Resort & Conference Center & Other

 

3,082

 

74

%  

$

7.1

 

$

55.1

 

$

299.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

$

33.0

 

$

209.3

 

$

1,371.2

 


(a)Percentage leased is as of September 30, 2015 unless a more recent leasing statistic is disclosed in the September 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 filings 

15


 

 

with the Securities and Exchange Commission.  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 the entire West Building and 160,000 square feet of the East Building. We are seeking tenants for the remaining 171,802 square feet of the East Building.

16