Attached files

file filename
8-K - 8-K - Howard Hughes Corphhc-20160502x8k.htm

Exhibit 99.1

 

P:\HHC\MARKETING\Brand\Identity Package\HHC Logo 1.1 FINAL bluegray.jpg

 

THE HOWARD HUGHES CORPORATION® REPORTS
FIRST QUARTER 2016 RESULTS

 

First Quarter Earnings Highlights

·

First quarter 2016 adjusted net income increased $112.1 million to $128.9 million, compared to $16.8 million in the first quarter 2015. The increase is primarily due to an $88.0 million after-tax gain on the sale of our 80 South Street Assemblage, income recognized from our Waiea and Anaha condominium projects under construction at Ward Village and income from our recently completed commercial properties as they continue to stabilize.

 

·

NOI from our income-producing Operating Assets increased $4.4 million, or 16.2%, to $31.5 million for the first quarter 2016, compared to $27.1 million for the first quarter 2015, primarily due to increased NOI from the ongoing stabilization of retail and office developments opened throughout 2015.

 

·

MPC land sales increased 32.1%, or $14.4 million, to $59.2 million for the first quarter 2016 compared to $44.8 million for the first quarter 2015. The increase is primarily due to a $9.2 million increase at Summerlin driven by a $40.0 million residential sale to a homebuilder and an increase of $5.7 million at The Woodlands resulting from two commercial sales to medical-related entities during the first quarter 2016.

 

The Howard Hughes Corporation Property and Financing Highlights

·

On March 16, 2016, completed the sale of the 80 South Street Assemblage for $390.0 million, generating a pre-tax gain of $140.5 million and net cash proceeds of $378.3 million. The Assemblage was created from a series of acquisitions over the last two years, which together created a 42,694 square foot lot with 817,784 square feet of available development rights.

 

·

In March 2016, opened The Westin at The Woodlands, a 302-room hotel located in The Woodlands Town Center.

 

·

During the first quarter 2016, continued construction on our Ward Village condominium towers in Honolulu. At Waiea, 158 of the 174 total units are under contract as of April 18, 2016, representing 90.8% of total units and 85.8% of the total residential square feet available for sale.  At Anaha, 281 of the 317 total units are under contract, representing 88.6% of total units and 81.0% of the total residential square feet available for sale.

 

·

During the first quarter 2016, began construction on Ae‘o, which is the third of the four mixed-use market rate residential towers planned for the first phase of the Ward Village development. Whole Foods Market has pre-leased a substantial portion of the retail space in this tower. As of April 18, 2016, 222 of Ae‘o’s 466 total units are under contract, representing 47.6% of total units and 40.4% of the total residential square feet available for sale.

1


 

 

·

On February 25, 2016, closed on a $49.9 million non-recourse construction loan for One Merriweather, a 199,000 square foot Class A office building with 12,500 square feet of retail in Columbia, MD, expected to be completed in the fourth quarter 2016. The building is 49.0% pre-leased to MedStar Health, the largest healthcare provider in the region. The loan bears interest at LIBOR plus 2.15% and has an initial maturity date of February 25, 2020, with a one-year extension option.

 

DALLAS, May 2, 2016 - The Howard Hughes Corporation® (NYSE: HHC) (the “Company”) today announced its results for the first quarter 2016.

 

For the three months ended March 31, 2016, net income (loss) attributable to common stockholders was $143.8 million, or $2.69 per diluted common share, compared with $(106.0) million, or $(2.68) per diluted common share, for the three months ended March 31, 2015. First quarter 2016 net income attributable to common stockholders includes a non-cash $29.8 million warrant gain and $(14.9) million of non-cash after-tax depreciation and amortization expense. Excluding these non-cash items, adjusted net income attributable to common stockholders was $128.9 million, or $3.04 per diluted common share. For the first quarter 2015, adjusted net income attributable to common stockholders was $16.8 million or $0.43 per diluted common share, excluding a $(108.8) million non-cash warrant loss, and $(14.0) million in non-cash after-tax 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 expense and non-cash warrant liability 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. 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 earnings for the first quarter of 2016 were significantly bolstered by the sale of the 80 South Street Assemblage and provide an example of the value that is being created by the talented executives at HHC. The proceeds from the 80 South Street Assemblage sale provide us with additional liquidity to take advantage of opportunities as they arise. Our results also reflect the progress we have made towards the completion of our first two residential condominium towers at Ward Village. Residential condominium units under contract at Waiea and Anaha, developments with a scale and product quality that is unmatched in Hawai‘i, significantly contributed to our net income in the first quarter of 2016 as compared to the same period in 2015. We are also pleased to see this momentum continue into April, as approximately 90% of the homes of our latest residential building, Ke Kilohana, were contracted for sale in just five days.”

 

Mr. Weinreb continued, “Furthermore, our results for the first quarter of 2016 demonstrate continued improvement at operating properties which are transitioning towards stabilization. In particular, Downtown Summerlin as well as several office and multi-family properties placed into service over the last year have made meaningful contributions to NOI growth this quarter as compared to the first quarter in 2015.”

 

Business Segment Operating Results

 

For comparative purposes, MPC land sales and NOI for our income-producing assets are presented in our Supplemental Information to this earnings release.  For a reconciliation of Operating Assets NOI to Operating

2


 

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 to 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 development cost estimates presented herein are exclusive of land costs.

 

Operating Assets Highlights

 

NOI from our combined retail, office, multi-family and hospitality properties increased $4.4 million, or 16.2%, to $31.5 million for the first quarter 2016, compared to NOI of $27.1 million for the first quarter 2015. 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 the annual distribution we received in the first quarter from our Summerlin Hospital cost-basis investment, which together were $4.0 million and $1.6 million for the three months ended March 31, 2016 and 2015, respectively. These amounts exclude NOI from properties that are substantially closed for redevelopment and/or were sold during the periods. 

 

The increase in NOI in the first quarter ended March 31, 2016 compared to the first quarter ended March 31, 2015 is primarily driven by increased NOI of $3.9 million relating to our Downtown Summerlin retail property as well as One Summerlin and Two Hughes Landing office properties placed in service in late 2014, which are moving toward stabilization. These increases are offset by decreases in NOI at Ward Village relating to a tenant in bankruptcy and expected NOI losses in the current stabilization period relating to newly-in-service 1725 & 1735 Hughes Landing properties while the tenant is in a free-rent period.

 

In the first quarter of 2016, we completed construction and placed in service The Westin at The Woodlands, which will be owned and managed by the Company.

 

Master Planned Communities Highlights

 

Land sales in our MPC segment, excluding deferred land sales and other revenue, increased $14.4 million, or 32.1%, to $59.2 million compared to $44.8 million for the first quarter 2015.  

 

Summerlin’s land sales for the three months ended March 31, 2016 were higher compared to 2015 primarily due to a $40.0 million bulk sale to a homebuilder for a large parcel. This sale represents the remaining half of a village that was partially purchased by the same homebuilder back in December 2006. In contrast to a typical superpad sale where we develop and construct the major utilities (water, sewer and storm drain) and roads to the borders of the undeveloped parcel and the homebuilder completes the on-site utilities, roads and finished lots, the homebuilder will be responsible for the horizontal infrastructure work. Summerlin is not obligated to incur any development costs within the boundaries of the parcel. Accordingly, the price per acre of $342,000 is not comparable to the average price per acre of $574,000 for the same period in 2015 given the nature of this bulk sale transaction. In addition, as part of the transaction we negotiated a favorable adjustment to the builder price participation on the land we sold to the homebuilder in 2006. Land development on The Summit, our joint venture with Discovery Land, continues to progress according to plan. As of March 31, 2016, the project has received buyer deposits totaling $47.9 million, representing $139.1 million in contracted land sales, and we expect the first lot closings to begin in the second quarter 2016.

 

Bridgeland’s land sales for the three months ended March 31, 2016 were slightly lower compared to 2015 due to homebuilders’ continued cautious management of land inventory levels given the Houston economic uncertainty. For the three months ended March 31, 2016, Bridgeland sold 11.1 residential acres compared to

3


 

11.8 acres for the same period in 2015. The average price per residential acre for single-family detached product decreased slightly by $(8,000), or (2.1)% to $380,000 for the three months ended March 31, 2016 compared to $388,000 in 2015. The decrease is attributable to the mix of lot sizes that were sold in the respective periods. For the three months ended March 31, 2016, there were a larger percentage of smaller (lower priced) lots sold than the same period in 2015.

 

For the three months ended March 31, 2016, The Woodlands sold 4.1 residential acres compared to 10.6 acres for the same period in 2015, and the average price per residential acre for single-family detached product decreased $(94,000), or (13.5)% to $601,000 for the three months ended March 31, 2016 compared to $695,000 for same period in 2015 primarily due to the mix of lots sold, furthered by economic uncertainty in the Houston market noted above.  

 

Strategic Developments Highlights

 

The increase in condominium rights and unit sales for the first quarter 2016 as compared to the same period in 2015 is primarily due to one full quarter of revenue recognition at our Anaha condominium project for which we began revenue recognition in the second quarter 2015. Waiea and Anaha continue to advance towards completion resulting in additional revenue recognition under the percentage of completion method of accounting.

 

Waiea will have 174 total units, of which 90.8% have been contracted as of April 18, 2016. These contracted sales represent 85.8% of the total residential square feet available for sale. Total development costs are expected to be approximately $403 million (excluding land value), and as of March 31, 2016, we have incurred $248.0 million of development costs. We expect to complete the project by the end of 2016.

 

Anaha will have 317 total units, of which 88.6% have been contracted as of April 18, 2016. These contracted sales represent 81.0% of the total residential square feet available for sale. Total development costs are expected to be approximately $401 million, and as of March 31, 2016, we have incurred $137.1 million of development costs. We expect to complete the project in the summer of 2017.

 

Construction of Ae‘o and the flagship Whole Foods Market, located on the same block, began in February 2016, with completion scheduled in 2018. Pre-sales are ongoing, and as of April 18, 2016, 47.6% of the 466 total units were under contract, representing 40.4% 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 have incurred $22.4 million of development costs as of March 31, 2016.

 

In March 2016, we received approval from the Hawai‘i Real Estate Commission to market the sale of our workforce residential tower, Ke Kilohana. The tower will consist of 424 residences, 375 of which will be offered to local residents of Hawai‘i who meet certain maximum income and net worth requirements. Pre-sales began in the first quarter 2016 and approximately 90% of the units are under contract pending a 30-day rescission period. As of March 31, 2016, we have incurred $8.8 million of pre-development costs on this project.

 

In the third quarter 2015, we began construction on the two Alden Bridge Self-Storage Facilities, a combined 1,441 units located in The Woodlands, which we expect to complete during the fourth quarter 2016 and first quarter 2017. The projects are financed by two non-recourse construction loans, one for $6.7 million and another for $6.4 million, both bearing interest at one-month LIBOR plus 2.60%, with initial maturity dates of October 2019 and January 2020, respectively, with two one-year extension options.

 

4


 

For a more complete description of the status of our developments, please refer to “Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations” beginning on page 31 of our Form 10-Q for the three months ended March 31, 2016.

 

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 under HHC with major offices in New York, Columbia, MD, Dallas, Houston, Las Vegas and Honolulu. For additional information about HHC, visit www.howardhughes.com, or find us on Facebook,  Twitter,  Instagram, and LinkedIn.   

                      

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.

 

Contacts

 

Caryn Kboudi

The Howard Hughes Corporation

caryn.kboudi@howardhughes.com 

214.741.7744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5


 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

UNAUDITED

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

(In thousands, except per share amounts)

    

2016

    

2015

Revenues:

 

 

 

 

 

 

Condominium rights and unit sales

 

$

122,094

 

$

34,857

Master Planned Community land sales

 

 

41,942

 

 

48,081

Minimum rents

 

 

41,309

 

 

35,194

Builder price participation

 

 

4,647

 

 

5,698

Tenant recoveries

 

 

10,528

 

 

9,667

Hospitality revenues

 

 

12,909

 

 

12,003

Other land revenues

 

 

3,033

 

 

3,293

Other rental and property revenues

 

 

3,204

 

 

6,297

Total revenues

 

 

239,666

 

 

155,090

 

 

 

 

 

 

 

Expenses and other income:

 

 

 

 

 

 

Condominium rights and unit cost of sales

 

 

74,815

 

 

22,409

Master Planned Community cost of sales

 

 

15,688

 

 

23,896

Master Planned Community operations

 

 

9,594

 

 

9,983

Other property operating costs

 

 

15,742

 

 

18,145

Rental property real estate taxes

 

 

6,748

 

 

6,200

Rental property maintenance costs

 

 

3,132

 

 

2,744

Hospitality expenses

 

 

10,475

 

 

9,078

Provision for doubtful accounts

 

 

3,041

 

 

809

Demolition costs

 

 

472

 

 

117

Development-related marketing costs

 

 

4,531

 

 

6,243

General and administrative

 

 

20,324

 

 

18,963

Other income, net

 

 

(359)

 

 

(1,464)

Gain on sale of 80 South Street Assemblage

 

 

(140,479)

 

 

 —

Depreciation and amortization

 

 

22,972

 

 

21,510

Total expenses, net of other income

 

 

46,696

 

 

138,633

 

 

 

 

 

 

 

Operating income

 

 

192,970

 

 

16,457

 

 

 

 

 

 

 

Interest income

 

 

269

 

 

136

Interest expense

 

 

(15,993)

 

 

(13,246)

Warrant liability gain (loss)

 

 

29,820

 

 

(108,810)

Equity in earnings from Real Estate and Other Affiliates

 

 

1,932

 

 

1,788

Income (loss) before taxes

 

 

208,998

 

 

(103,675)

Provision for income taxes

 

 

65,233

 

 

2,284

Net income (loss)

 

 

143,765

 

 

(105,959)

Net income attributable to noncontrolling interests

 

 

 —

 

 

 —

Net income (loss) attributable to common stockholders

 

$

143,765

 

$

(105,959)

 

 

 

 

 

 

 

Basic income (loss) per share:

 

$

3.64

 

$

(2.68)

 

 

 

 

 

 

 

Diluted income (loss) per share:

 

$

2.69

 

$

(2.68)

6


 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

UNAUDITED

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

(In thousands, except share amounts)

    

2016

    

2015

Assets:

 

 

 

 

 

 

Investment in real estate:

 

 

 

 

 

 

Master Planned Community assets

 

$

1,647,947

 

$

1,642,842

Land

 

 

325,412

 

 

322,462

Buildings and equipment

 

 

1,884,772

 

 

1,772,401

Less: accumulated depreciation

 

 

(252,095)

 

 

(232,969)

Developments

 

 

806,862

 

 

1,036,927

Net property and equipment

 

 

4,412,898

 

 

4,541,663

Investment in Real Estate and Other Affiliates

 

 

56,295

 

 

57,811

Net investment in real estate

 

 

4,469,193

 

 

4,599,474

Cash and cash equivalents

 

 

736,834

 

 

445,301

Accounts receivable, net 

 

 

29,118

 

 

32,203

Municipal Utility District receivables, net

 

 

157,282

 

 

139,946

Notes receivable, net

 

 

25,076

 

 

1,664

Deferred expenses, net

 

 

63,532

 

 

61,804

Prepaid expenses and other assets, net

 

 

550,939

 

 

441,190

Total assets

 

$

6,031,974

 

$

5,721,582

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Mortgages, notes and loans payable

 

$

2,543,638

 

$

2,443,962

Deferred tax liabilities

 

 

141,972

 

 

89,221

Warrant liabilities

 

 

277,940

 

 

307,760

Uncertain tax position liability

 

 

3,340

 

 

1,396

Accounts payable and accrued expenses

 

 

564,621

 

 

515,354

Total liabilities

 

 

3,531,511

 

 

3,357,693

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

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

 

 

 —

 

 

 —

Common stock: $.01 par value; 150,000,000 shares authorized, 39,832,176 shares issued and 39,823,786 outstanding as of March 31, 2016 and 39,714,838 shares issued and outstanding as of December 31, 2015

 

 

398

 

 

398

Additional paid-in capital

 

 

2,851,343

 

 

2,847,823

Accumulated deficit

 

 

(336,450)

 

 

(480,215)

Accumulated other comprehensive loss

 

 

(17,760)

 

 

(7,889)

Treasury stock, at cost, 8,390 shares as of March 31, 2016 and 0 shares as of December 31, 2015

 

 

(840)

 

 

 —

Total stockholders' equity

 

 

2,496,691

 

 

2,360,117

Noncontrolling interests

 

 

3,772

 

 

3,772

Total equity

 

 

2,500,463

 

 

2,363,889

Total liabilities and equity

 

$

6,031,974

 

$

5,721,582

 

 

7


 

Supplemental Information

 

March 31, 2016

 

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, and gains on sales relating to operating properties. 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 income (loss) before taxes

 

Three Months Ended March 31, 

(In thousands)

    

2016

    

2015

REP EBT

 

$

213,853

 

$

37,815

General and administrative

 

 

(20,324)

 

 

(18,963)

Corporate interest income/(expense), net

 

 

(13,076)

 

 

(13,212)

Warrant liability gain (loss)

 

 

29,820

 

 

(108,810)

Corporate other (expense) income, net

 

 

(246)

 

 

1,132

Corporate depreciation and amortization

 

 

(1,029)

 

 

(1,637)

Income (loss) before taxes

 

$

208,998

 

$

(103,675)

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted Net Income to Net Income

 

Three Months Ended March 31,

(Loss) attributable to common stockholders

   

2016

 

2015

(In thousands)

 

 

 

 

 

 

Adjusted Net Income

 

$

128,877

 

$

16,833

Depreciation and amortization, net of tax

 

 

(14,932)

 

 

(13,982)

Warrant liability gain (loss)

 

 

29,820

 

 

(108,810)

Net income (loss) attributable to common stockholders

 

$

143,765

 

$

(105,959)

 

 

 

 

 

 

 

 

 

8


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MPC Land Sales Summary

 

 

 

Land Sales

 

Acres Sold

 

Number of Lots/Units

 

Price per acre

 

Price per lot

 

 

 

Three Months Ended March 31,

 

($ In thousands)

  

2016

  

2015

  

2016

  

2015

  

2016

  

2015

  

2016

  

2015

  

2016

 

2015

 

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

4,213

 

$

4,578

 

11.1

 

11.8

 

64

 

41

 

$

380

 

$

388

 

$

66

 

$

112

 

Total

 

 

4,213

 

 

4,578

 

11.1

 

11.8

 

64

 

41

 

 

380

 

 

388

 

 

66

 

 

112

 

$ Change

 

 

(365)

 

 

 

 

(0.7)

 

 

 

23

 

 

 

 

(8)

 

 

 

 

 

(46)

 

 

 

 

% Change

 

 

(8.0%)

 

 

 

 

(5.9%)

 

 

 

56.1%

 

 

 

 

(2.1%)

 

 

 

 

 

(41.1%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

40,000

 

 

16,774

 

116.8

 

29.2

 

552

 

78

 

 

342

 

 

574

 

 

72

 

 

215

 

Single family - detached

 

 

 —

 

 

13,650

 

 —

 

14.9

 

 —

 

75

 

 

 —

 

 

916

 

 

 —

 

 

182

 

Custom lots

 

 

2,140

 

 

2,545

 

1.3

 

2.0

 

4

 

5

 

 

1,646

 

 

1,273

 

 

535

 

 

509

 

Total

 

 

42,140

 

 

32,969

 

118.1

 

46.1

 

556

 

158

 

 

357

 

 

715

 

 

76

 

 

209

 

$ Change

 

 

9,171

 

 

 

 

72.0

 

 

 

398

 

 

 

 

(358)

 

 

 

 

 

(133)

 

 

 

 

% Change

 

 

27.8%

 

 

 

 

156.2%

 

 

 

251.9%

 

 

 

 

(50.1%)

 

 

 

 

 

(63.6%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

2,464

 

 

6,807

 

4.1

 

9.8

 

17

 

37

 

 

601

 

 

695

 

 

145

 

 

184

 

Single family - attached

 

 

 —

 

 

408

 

 —

 

0.8

 

 —

 

9

 

 

 —

 

 

510

 

 

 —

 

 

45

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medical

 

 

10,405

 

 

 —

 

4.3

 

 —

 

 —

 

 —

 

 

2,420

 

 

 —

 

 

 —

 

 

 —

 

Total

 

 

12,869

 

 

7,215

 

8.4

 

10.6

 

17

 

46

 

 

1,532

 

 

681

 

 

145

 

 

157

 

$ Change

 

 

5,654

 

 

 

 

(2.2)

 

 

 

(29)

 

 

 

 

851

 

 

 

 

 

(12)

 

 

 

 

% Change

 

 

78.4%

 

 

 

 

(20.8%)

 

 

 

(63.0%)

 

 

 

 

125.0%

 

 

 

 

 

(7.6%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acreage sales revenue

 

 

59,222

 

 

44,762

 

137.6

 

68.5

 

637

 

245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Bridgeland

 

 

68

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Summerlin

 

 

(17,380)

 

 

393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Deferred Revenue

 

 

(17,312)

 

 

393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Improvement District revenue *

 

 

32

 

 

2,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment land sales revenue - GAAP basis

 

$

41,942

 

$

48,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Applicable exclusively to Summerlin.

 

9


 

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).

 

10


 

 

 

 

 

 

 

 

 

 

 

 

Operating Assets NOI and REP EBT

 

 

 

Three Months Ended March 31,

 

2016 - 2015

 

(In thousands)

    

2016

    

2015

    

Change

 

Retail

 

 

 

 

 

 

 

 

 

 

Columbia Regional

 

$

304

 

$

261

 

$

43

 

Cottonwood Square

 

 

177

 

 

160

 

 

17

 

Creekside Village Green (a)

 

 

364

 

 

39

 

 

325

 

Downtown Summerlin (a) (b) (i)

 

 

4,214

 

 

1,744

 

 

2,470

 

Hughes Landing Retail (a) (b)

 

 

659

 

 

58

 

 

601

 

1701 Lake Robbins

 

 

88

 

 

169

 

 

(81)

 

Landmark Mall (c)

 

 

(151)

 

 

(76)

 

 

(75)

 

Outlet Collection at Riverwalk

 

 

1,112

 

 

1,153

 

 

(41)

 

Park West

 

 

498

 

 

640

 

 

(142)

 

Ward Village (d)

 

 

4,595

 

 

6,315

 

 

(1,720)

 

20/25 Waterway Avenue

 

 

453

 

 

420

 

 

33

 

Waterway Garage Retail

 

 

151

 

 

169

 

 

(18)

 

Total Retail

 

 

12,464

 

 

11,052

 

 

1,412

 

Office

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center (e)

 

 

2,813

 

 

3,232

 

 

(419)

 

Columbia Office Properties (f)

 

 

(203)

 

 

14

 

 

(217)

 

One Hughes Landing

 

 

1,523

 

 

1,322

 

 

201

 

Two Hughes Landing

 

 

1,298

 

 

204

 

 

1,094

 

1725 Hughes Landing Boulevard (b) (i)

 

 

(598)

 

 

 —

 

 

(598)

 

1735 Hughes Landing Boulevard (b) (i)

 

 

(624)

 

 

 —

 

 

(624)

 

2201 Lake Woodlands Drive

 

 

(37)

 

 

(52)

 

 

15

 

9303 New Trails

 

 

426

 

 

493

 

 

(67)

 

110 N. Wacker

 

 

1,525

 

 

1,529

 

 

(4)

 

One Summerlin (a)

 

 

286

 

 

 —

 

 

286

 

3831 Technology Forest Drive

 

 

387

 

 

391

 

 

(4)

 

3 Waterway Square

 

 

1,731

 

 

1,474

 

 

257

 

4 Waterway Square

 

 

1,674

 

 

1,460

 

 

214

 

1400 Woodloch Forest

 

 

461

 

 

328

 

 

133

 

Total Office

 

 

10,662

 

 

10,395

 

 

267

 

Multi-family

 

 

 

 

 

 

 

 

 

 

85 South Street

 

 

126

 

 

107

 

 

19

 

Millennium Waterway Apartments

 

 

914

 

 

1,052

 

 

(138)

 

One Lakes Edge (a) (b)

 

 

918

 

 

 —

 

 

918

 

Total Multi-family

 

 

1,958

 

 

1,159

 

 

799

 

Hospitality

 

 

 

 

 

 

 

 

 

 

Hughes Landing Hotel (Embassy Suites) (a) (b)

 

 

702

 

 

 —

 

 

702

 

The Westin at The Woodlands (b)

 

 

(456)

 

 

 —

 

 

(456)

 

The Woodlands Resort & Conference Center (g)

 

 

2,188

 

 

2,925

 

 

(737)

 

Total Hospitality

 

 

2,434

 

 

2,925

 

 

(491)

 

Total Retail, Office, Multi-family, and Hospitality

 

 

27,518

 

 

25,531

 

 

1,987

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands Ground leases

 

 

295

 

 

216

 

 

79

 

The Woodlands Parking Garages

 

 

(163)

 

 

(176)

 

 

13

 

Other Properties (b)

 

 

951

 

 

891

 

 

60

 

Total Other

 

 

1,083

 

 

931

 

 

152

 

Operating Assets NOI - Consolidated and Owned

 

 

28,601

 

 

26,462

 

 

2,139

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments

 

 

 

 

 

 

 

 

 

 

South Street Seaport  (b)

 

 

(803)

 

 

(14)

 

 

(789)

 

Total Operating Asset Redevelopments

 

 

(803)

 

 

(14)

 

 

(789)

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

 

 

 

 

 

 

 

 

 

The Club at Carlton Woods (h)

 

 

 —

 

 

(846)

 

 

846

 

Total Operating Asset Dispositions

 

 

 —

 

 

(846)

 

 

846

 

Total Operating Assets NOI - Consolidated

 

 

27,798

 

 

25,602

 

 

2,196

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line lease and other non-cash amortization (i)

 

 

3,120

 

 

1,194

 

 

1,926

 

Demolition costs (j)

 

 

(472)

 

 

(117)

 

 

(355)

 

Development-related marketing costs

 

 

(1,100)

 

 

(2,266)

 

 

1,166

 

Depreciation and amortization

 

 

(21,201)

 

 

(18,762)

 

 

(2,439)

 

Write-off of lease intangibles and other

 

 

(1)

 

 

(154)

 

 

153

 

Other income, net

 

 

363

 

 

 —

 

 

363

 

Equity in earnings from Real Estate and Other Affiliates

 

 

1,927

 

 

885

 

 

1,042

 

Interest, net

 

 

(9,144)

 

 

(6,485)

 

 

(2,659)

 

Total Operating Assets REP EBT (k)

 

$

1,290

 

$

(103)

 

$

1,393

 

11


 

Operating Assets NOI and REP EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

2016 - 2015

 

(In thousands)

    

2016

    

2015

    

Change

 

 

 

 

 

 

 

 

Operating Assets NOI - Equity and Cost Method Investments

 

 

 

 

 

 

 

 

 

 

33 Peck Slip (b)

 

$

68

 

$

 —

 

$

68

 

Millennium Woodlands Phase II (a)

 

 

774

 

 

(104)

 

 

878

 

Stewart Title Company

 

 

208

 

 

391

 

 

(183)

 

Clark County Las Vegas Stadium, LLC

 

 

(319)

 

 

(234)

 

 

(85)

 

The Metropolitan Downtown Columbia (a) (b)

 

 

1,313

 

 

(508)

 

 

1,821

 

Woodlands Sarofim # 1

 

 

425

 

 

391

 

 

34

 

Total NOI - equity investees

 

 

2,469

 

 

(64)

 

 

2,533

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to NOI (l)

 

 

(3,683)

 

 

(680)

 

 

(3,003)

 

Equity Method Investments REP EBT

 

 

(1,214)

 

 

(744)

 

 

(470)

 

Less: Joint Venture Partner's Share of REP EBT

 

 

525

 

 

(118)

 

 

643

 

Equity in earnings from Real Estate and Other Affiliates

 

 

(689)

 

 

(862)

 

 

173

 

 

 

 

 

 

 

 

 

 

 

 

Distributions from Summerlin Hospital Investment (m)

 

 

2,616

 

 

1,747

 

 

869

 

Segment equity in earnings from Real Estate and Other Affiliates

 

$

1,927

 

$

885

 

$

1,042

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share of Equity Method Investments NOI

 

 

 

 

 

 

 

 

 

 

33 Peck Slip

 

$

24

 

$

 —

 

$

24

 

Millennium Woodlands Phase II

 

 

630

 

 

(85)

 

 

715

 

Stewart Title Company

 

 

104

 

 

196

 

 

(92)

 

Clark County Las Vegas Stadium, LLC

 

 

(160)

 

 

(117)

 

 

(43)

 

The Metropolitan Downtown Columbia (a)

 

 

657

 

 

(254)

 

 

911

 

Woodlands Sarofim # 1

 

 

85

 

 

78

 

 

7

 

Total NOI - equity investees

 

$

1,340

 

$

(182)

 

$

1,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic

 

Three Months Ended March 31, 2016

 

(In thousands)

    

Ownership

    

Total Debt

    

Total Cash

 

33 Peck Slip

 

35.00

%  

$

25,000

(n)  

$

38

 

Millennium Woodlands Phase II

 

81.43

%  

 

37,700

 

 

1,788

 

Stewart Title Company

 

50.00

%  

 

 —

 

 

185

 

Clark County Las Vegas Stadium, LLC

 

50.00

%  

 

 —

 

 

766

 

The Metropolitan Downtown Columbia

 

50.00

%  

 

63,122

 

 

2,700

 

Woodlands Sarofim #1

 

20.00

%  

 

5,838

 

 

832

 

 


(a)

NOI increase for the quarter ended March 31, 2016 as compared to 2015 relates to continued increase in occupancy and/or stabilization of the property.  

(b)

Please refer to discussion in the condensed consolidated financial statements in our Form 10-Q for the quarterly period ended March 31, 2016 regarding this item.

(c)

The NOI losses in 2016 and 2015 are due to a decline in occupancy as the property loses tenants in anticipation of its redevelopment.

(d)

NOI decrease is primarily caused by an increase in provision for doubtful accounts due to collectability risk with a tenant which is reorganizing under the U.S. bankruptcy code.

(e)

NOI decrease is due to decreased occupancy in 2016 related to a lease expiration and related vacancy of a tenant in May 2015.

(f)

NOI decrease is due primarily to decreased occupancy related to water damage forcing a tenant to relocate to another building in the area and a large tenant who vacated their space.

(g)

The NOI decrease for the resort is due primarily to the slower group business as a direct result of the decline in the economic conditions in the Houston area related to the oil and gas industry. 

(h)

The Club at Carlton Woods was sold in September 2015.

(i)

The increase is primarily due to new leases at Downtown Summerlin and 1725 & 1735 Hughes Landing Boulevard which were placed in service in the fourth quarter of 2015.

(j)

The increase is due to interior demolition of the Fulton Market Building at Seaport.

(k)

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 Form 10-Q for the quarterly period ended March 31, 2016 regarding this item. 

(l)

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

(m)

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

(n)

Debt represents a note payable to us as of March 31, 2016, as discussed in Note 8 to the condensed consolidated financial statements in our Form 10-Q for the quarterly period ended March 31, 2016 regarding this item.

12


 

 

Commercial Properties NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

Square
Feet/Number
of Units

 

% Leased

(a)

Three Months Ended
March 31, 2016

 

Projected Annual
Stabilized NOI

(b)

Debt Balance as of
March 31, 2016

(c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Properties - Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cottonwood Square

 

77,079

 

95.7

%  

$

0.2

 

$

0.7

 

$

 —

 

1701 Lake Robbins

 

12,376

 

100.0

 

 

0.1

 

 

0.4

 

 

4.6

 

Landmark Mall (d)

 

440,325

 

31.2

 

 

(0.3)

 

 

(0.3)

 

 

 —

 

Park West (d)

 

249,177

 

80.0

 

 

0.5

 

 

1.8

 

 

 —

 

Ward Village

 

1,273,645

 

91.6

 

 

4.6

 

 

25.6

 

 

238.7

 

20/25 Waterway Avenue

 

50,062

 

100.0

 

 

0.5

 

 

1.6

 

 

14.1

 

Waterway Garage Retail

 

21,513

 

85.4

 

 

0.2

 

 

0.8

 

 

 —

 

Total Retail - Stabilized

 

2,124,177

 

78.1

%  

$

5.8

 

$

30.6

 

$

257.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center

 

897,360

 

89.0

%  

$

2.8

 

$

12.4

 

$

100.0

 

Columbia Office Properties (d)

 

220,471

 

32.0

 

 

(0.2)

 

 

0.5

 

 

 —

 

One Hughes Landing

 

197,719

 

100.0

 

 

1.5

 

 

5.3

 

 

52.0

 

9303 New Trails

 

97,553

 

82.8

 

 

0.4

 

 

1.8

 

 

12.6

 

110 N. Wacker

 

226,000

 

100.0

 

 

1.5

 

 

6.1

 

 

25.5

 

3831 Technology Forest Drive

 

95,078

 

100.0

 

 

0.4

 

 

1.9

 

 

22.7

 

3 Waterway Square

 

232,021

 

100.0

 

 

1.7

 

 

6.3

 

 

52.0

 

4 Waterway Square

 

218,551

 

100.0

 

 

1.7

 

 

5.5

 

 

37.0

 

1400 Woodloch Forest

 

95,667

 

96.0

 

 

0.5

 

 

1.2

 

 

 —

 

Total Office - Stabilized

 

2,280,420

 

88.2

%  

$

10.3

 

$

41.0

 

$

301.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 South Street

 

21

 

100.0

 

$

0.1

 

$

0.6

 

$

 —

 

Millennium Waterway Apartments

 

393

 

83.0

 

 

0.9

 

 

4.5

 

 

55.6

 

   Total Multi-family -  Stabilized

 

414

 

83.9

%  

$

1.0

 

$

5.1

 

$

55.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33 Peck Slip (d)

 

43,889

 

N/A

 

$

 —

 

$

N/A

 

$

8.8

 

Total Hospitality - Stabilized

 

43,889

 

 —

%  

$

 —

 

$

 —

 

$

8.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Assets (e)

 

N/A

 

N/A

 

$

1.1

 

$

4.5

 

$

1.2

 

Total Other - Stabilized

 

 —

 

 —

%  

$

1.1

 

$

4.5

 

$

1.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Stabilized

 

 

 

 

 

$

18.2

 

$

81.2

 

$

624.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Properties - Recently Developed And Not Yet Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Regional

 

88,556

 

77.4

%  

$

0.3

 

$

2.2

 

$

22.2

 

Creekside Village Green

 

74,669

 

84.5

 

 

0.4

 

 

1.9

 

 

 —

 

Downtown Summerlin

 

795,124

 

92.6

 

 

4.2

 

 

32.0

 

 

292.0

 

Hughes Landing Retail

 

126,131

 

90.8

 

 

0.7

 

 

3.5

 

 

32.4

 

Outlet Collection at Riverwalk

 

249,828

 

98.6

 

 

1.1

 

 

7.5

 

 

56.1

 

Total Retail - Not Stabilized

 

1,334,308

 

92.1

%  

$

6.7

 

$

47.1

 

$

402.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Hughes Landing

 

197,714

 

95.2

 

$

1.3

 

$

5.1

 

$

48.0

 

One Summerlin

 

206,279

 

62.1

 

 

0.3

 

 

 —

(f)

 

 —

 

1725 and 1735 Hughes Landing Boulevard

 

651,089

(g)

73.9

 

 

(1.2)

 

 

14.0

 

 

101.4

 

Total Office - Not Stabilized

 

1,055,082

 

75.6

%  

$

0.4

 

$

19.1

 

$

149.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Lakes Edge

 

390

 

60.3

 

$

0.9

 

$

7.5

 

$

69.0

 

The Metropolitan Downtown Columbia

 

380

 

97.1

 

 

0.7

 

 

3.5

 

 

31.6

 

Millennium Woodlands Phase II

 

314

 

87.6

 

 

0.6

 

 

3.8

 

 

30.7

 

   Total Multi-family -  Not Stabilized

 

1,084

 

81.1

%  

$

2.2

 

$

14.8

 

$

131.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hughes Landing Hotel (Embassy Suites)

 

205

 

55.1

 

$

0.7

 

$

4.5

 

$

23.8

 

The Westin at the Woodlands

 

302

 

17.2

 

 

(0.5)

 

 

10.5

 

 

49.7

 

The Woodlands Resort & Conference Center

 

406

 

49.6

 

 

2.2

 

 

16.5

 

 

85.0

 

    Total Hospitality - Not Stabilized

 

913

 

40.1

%  

$

2.4

 

$

31.5

 

$

158.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Not Stabilized

 

 

 

 

 

$

11.7

 

$

112.5

 

$

841.9

 

 

13


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

Square
Feet/Number
of Units

 

% Leased

(a)

Three Months Ended
March 31, 2016

 

Projected Annual
Stabilized NOI

(b)

Debt Balance as of
March 31, 2016

(c)

Under Construction or Renovation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport

 

362,000

 

N/A

 

$

(0.8)

 

$

N/A

(h)

$

 —

 

Lakeland Village Center

 

83,600

 

34.3

 

 

 -

 

 

1.7

 

 

6.7

 

Total Retail - Under Construction

 

445,600

 

34.3

%  

$

(0.8)

 

$

1.7

 

$

6.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Merriweather

 

199,000

 

49.0

 

$

N/A

 

$

5.1

 

$

 —

 

Three Hughes Landing

 

321,000

 

3.0

 

 

N/A

 

 

7.6

 

 

28.7

 

Total Office - Under Construction

 

520,000

 

52.0

%  

$

 —

 

$

12.7

 

$

28.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Constellation

 

124

 

N/A

 

$

N/A

 

$

1.1

 

$

3.0

 

m.flats

 

437

 

N/A

 

 

N/A

 

 

4.3

 

 

 —

 

Total Multi-family - Under Construction

 

561

 

0.0

%  

$

 —

 

$

5.4

 

$

3.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HHC 242 Self Storage Facility

 

657

 

 —

 

$

 —

 

$

0.8

 

$

 —

 

HHC 2978 Self Storage Facility

 

784

 

 —

 

 

 —

 

 

0.8

 

 

 —

 

Total Self Storage - Under Construction

 

1,441

 

0.0

%

$

 —

 

$

1.6

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Under Construction

 

 

 

 

 

$

(0.8)

 

$

21.4

 

$

38.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

2,124,177

 

78.1

%  

$

5.8

 

$

30.6

 

$

257.4

 

Not Stabilized

 

1,334,308

 

92.1

 

 

6.7

 

 

47.1

 

 

402.7

 

Under Construction

 

445,600

 

34.3

 

 

(0.8)

 

 

1.7

 

 

6.7

 

Total Retail

 

3,904,085

 

77.9

%  

$

11.7

 

$

79.4

 

$

666.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

2,280,420

 

88.2

%  

$

10.3

 

$

41.0

 

$

301.8

 

Not Stabilized

 

1,055,082

 

75.6

 

 

0.4

 

 

19.1

 

 

149.4

 

Under Construction

 

520,000

 

52.0

 

 

 —

 

 

12.7

 

 

28.7

 

Total Office

 

3,855,502

 

79.9

%  

$

10.7

 

$

72.8

 

$

479.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

414

 

83.9

%  

$

1.0

 

$

5.1

 

$

55.6

 

Not Stabilized

 

1,084

 

81.1

 

 

2.2

 

 

14.8

 

 

131.3

 

Under Construction

 

561

 

 —

 

 

 —

 

 

5.4

 

 

3.0

 

   Total Multi-family

 

2,059

 

59.6

%  

$

3.2

 

$

25.3

 

$

189.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

43,889

 

 —

%  

$

 —

 

$

 —

 

$

8.8

 

Not Stabilized

 

913

 

40.1

 

 

2.4

 

 

31.5

 

 

158.5

 

Under Construction

 

N/A

 

N/A

 

 

N/A

 

 

 —

 

 

 —

 

    Total Hospitality

 

44,802

 

0.8

%  

$

2.4

 

$

31.5

 

$

167.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

N/A

 

N/A

 

$

1.1

 

$

4.5

 

$

1.2

 

Under Construction

 

1,441

 

N/A

 

 

N/A

 

 

1.6

 

 

 —

 

    Total Self Storage and Other

 

1,441

 

N/A

%  

$

1.1

 

$

6.1

 

$

1.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

$

29.1

 

$

215.1

 

$

1,505.1

 


(a)

Percentage leased is as of March 31, 2016 unless a more recent leasing statistic is disclosed in the March 31, 2016 Form 10-Q filing or in this release.  Statistic indicates percentage pre-leased for projects under development.

(b)

For stabilized properties, Projected Annual Stabilized NOI generally represents the last twelve months of actual NOI generated by the property. 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/or earnings releases. 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 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. For investments in real estate and other affiliates, the debt amount represents our share based on our percentage ownership.

(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 Other Operating Assets and our share of our Equity Method Investments NOI. The 33 Peck Slip, The Metropolitan Downtown Columbia Project, and Millennium Woodlands Phase II investments 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)

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.

(h)

Amount not disclosed.

14