Attached files

file filename
8-K - 8-K - Howard Hughes Corphhc-20160808x8k.htm

Exhibit 99.1

 

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

 

THE HOWARD HUGHES CORPORATION® REPORTS
SECOND QUARTER 2016 RESULTS

 

 

Second Quarter Earnings Highlights

·

Net income attributable to common stockholders was $7.0 million or $0.16 per diluted common share, compared with income of $50.6 million or $0.18 per diluted share for the second quarter 2015. Second quarter 2016 Adjusted net income increased $43.1 million to $67.3 million, compared to Adjusted net income of $24.2 million for the second quarter of 2015. The increase in Adjusted net income is primarily due to higher earnings from contracted sales at our Waiea and Anaha condominium projects, income growth from our recently completed commercial properties as they continue to stabilize and higher residential land sales. Adjusted net income is net income attributable to common shareholders excluding non-cash warrant (losses) gains and after-tax depreciation and amortization expense.

 

·

Operating Assets Segment EBT increased by $14.2 million to $8.1 million. NOI from our income-producing Operating Assets increased $7.8 million or 27.1%, to $36.3 million for the second quarter 2016, compared to $28.5 million for the second quarter 2015, primarily due to increased NOI from the ongoing stabilization of multiple commercial property developments opened throughout 2015 and early 2016.

 

·

MPC land sales revenue for the second quarter 2016 was $61.1 million, an increase of $15.7 million compared to land sales revenue of $45.4 million for the second quarter 2015. MPC land sales closed in the second quarter 2016, which excludes deferred revenue and revenue recognized from SID bond transfers, decreased (27.6)% or $(12.9) million, to $33.9 million compared to $46.8 million closed for the second quarter 2015. The decrease in dollar volume of land sale closings during the second quarter 2016 is primarily due to an $(8.3) million and $(7.7) million decrease at Summerlin and The Woodlands, respectively, partially offset by a $3.2 million increase at Bridgeland. The decrease at Summerlin relates to the timing of superpad closings. The housing market at Summerlin remains strong. The Woodlands, which develops and sells lots priced at the upper end of the Houston residential market, continues to experience a slowdown in housing activity due to ongoing economic uncertainty and high levels of homebuilder inventory in its market. At Bridgeland, land sales closings and absorption rates have increased over the prior year period due to stronger demand for more affordable lots. 

 

The Howard Hughes Corporation Property and Financing Highlights

·

During the second quarter 2016, closed on $48.2 million in land sales at The Summit, our luxury golf course joint venture development within Summerlin, and recognized $8.9 million in earnings from this venture. As of July 22, 2016, contracted land sales since inception total $177.5 million.

 

·

Pre-leased 57.7% of Two Merriweather, a 130,000 square foot Class A office building in Downtown Columbia. Construction is scheduled to begin in the third quarter 2016, and we are currently pursuing financing for this project.

1


 

 

·

On schedule to complete and close on contracted residential condominium units at Waiea in Ward Village in the fourth quarter this year. 158 of the 174 total units are under contract as of July 13, 2016, representing 90.8% of total units and 85.7% of the total residential square feet available for sale. We continued construction and sales for Anaha, with 292 of the 317 total units under contract, representing 92.1% of total units and 85.4% of the total residential square feet available for sale. Anaha is scheduled to be completed in the summer of 2017.

 

·

Continued 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 and expected to be completed by late 2018. Whole Foods Market has pre-leased 80.6% of the retail space in this tower. As of July 13, 2016, 241 of Ae‘o’s 466 total units available for sale are under contract, representing 51.7% of total units and 44.9 % of the total residential square feet available for sale.

 

·

Purchased our joint venture partner’s 18.6% interest in Millennium Woodlands Phase II for $4.0 million on July 20, 2016. Simultaneously with the buyout, we refinanced the joint venture’s existing $37.7 million loan with a $42.5 million fixed rate loan at 3.39% maturing August 1, 2028. 

 

·

Recognized $10.5 million in earnings in the second quarter 2016 for our Circle T Ranch and Power Center joint ventures.

 

 

 

 

*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, August 8, 2016 - The Howard Hughes Corporation® (NYSE: HHC) (the “Company”) today announced its results for the second quarter 2016.

 

For the three months ended June 30, 2016, net income attributable to common stockholders was $7.0 million or $0.16 per diluted common share, compared with $50.6 million or $0.18 per diluted common share for the same period in 2015. Second quarter 2016 net income attributable to common stockholders includes a non-cash $44.2 million warrant loss and $16.2 million of after-tax depreciation and amortization expense. Excluding these non-cash items, Adjusted net income attributable to common stockholders was $67.3 million or $1.58 per diluted common share. For the second quarter 2015, Adjusted net income attributable to common stockholders was $24.2 million or $0.56 per diluted common share, excluding a $42.6 million non-cash warrant gain and $16.3 million of non-cash after-tax depreciation and amortization expense.

 

For the six months ended June 30, 2016, net income attributable to common stockholders was $150.7 million or $3.53 per diluted common share, compared with net loss attributable to common stockholders of $(55.4) million or $(1.40) per diluted common share for the same period in 2015. For the six months ended 2016 net income attributable to common stockholders includes a non-cash $14.3 million warrant loss and $31.2 million of after-tax depreciation and amortization expense. Excluding these non-cash items, Adjusted net income attributable to common stockholders was $196.2 million or $4.60 per diluted common share. For the six months ended 2015, Adjusted net income attributable to common stockholders was $41.1 million or $1.04 per diluted common share, excluding a $66.2 million non-cash warrant loss and $30.3 million of 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 a more material and growing component of our net income. Adjusted net income is a non-GAAP measure that excludes depreciation and amortization

2


 

expense and non-cash warrant liability gains and losses. Please see reconciliation of Adjusted Net Income to Net Income (loss) attributable to common stockholders on page 9 of this earnings release.

 

David R. Weinreb, Chief Executive Officer of The Howard Hughes Corporation, stated, “Significant contributions from each of our three business segments drove strong earnings results this quarter.  In particular, residential condominium sales volume at Ward Village continues to demonstrate the desirability of our community and the high quality product that we are developing in Honolulu. NOI from our operating assets is increasing over prior periods as our recently-developed properties stabilize. I am especially pleased that our commercial properties in The Woodlands have continued to generate steady and growing earnings for the company, with no credit issues to date, throughout challenging economic conditions in the overall Houston market.”

 

Mr. Weinreb continued, “The Summerlin master planned community in Las Vegas remains robust. Summerlin’s results are complemented by the early success and positive momentum in residential lot sales at The Summit, our joint venture with Discovery Land Company, which is developing a luxury golf course community within Summerlin. Furthermore, home sales activity is accelerating at the Bridgeland master planned community in Houston, as the market for moderately-priced housing strengthens. The stronger housing market is consequently driving demand for residential land in this community.”

 

Business Segment Operating Results

 

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 Segment Highlights

 

NOI from our income-producing Operating Assets are presented in our Supplemental Information to this earnings release. 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 net income (loss) and Adjusted Net Income to Net Income, please refer to the Supplemental Information contained in this earnings release.

 

Operating assets segment earnings before taxes (EBT) increased $14.2 million to $8.1 million, compared to $(6.0) million for the second quarter 2015.

 

NOI from our combined retail, office, multi-family and hospitality properties, including our share of NOI from our non-consolidated equity-method ventures (our “income-producing Operating Assets”) increased $7.8 million or 27.1%, to $36.3 million for the second quarter 2016, compared to Adjusted NOI from our income-producing Operating Assets of $28.5 million for the second quarter 2015. These amounts exclude NOI from properties that are substantially closed for redevelopment and properties sold during the periods. 

 

The increase in NOI from income-producing Operating Assets in the second quarter 2016 compared to the second quarter 2015 is primarily driven by increased NOI relating to our Downtown Summerlin and Hughes Landing Retail properties as well as ONE Summerlin and Two Hughes Landing office properties, One Lakes Edge multi-family property and two new hospitality properties, The Westin at The Woodlands and Embassy Suites at Hughes Landing. These increases are offset by decreases in Outlet Collection at Riverwalk due to higher than normal tenant reimbursements in 2015 and expected NOI losses in the current stabilization period of newly-in-service 1725-1735 Hughes Landing while the tenant is in a free-rent period which ends later this year.

3


 

 

Master Planned Communities Segment Highlights

 

Land sales closed in our MPC segment for the three months ended June 30, 2016 decreased $12.9 million or 27.6% to $33.9 million, compared to $46.8 million for the same period in 2015. Land sales revenue of $61.1 million recognized for three months ended June 30, 2016 included $23.5 million in revenue from closings in prior periods which was previously deferred and that met criteria for recognition in the current quarter. Land sales closed in our MPC segment for the six months ended June 30, 2016 increased $1.6 million or 1.7% to $93.1 million compared to $91.5 million for the same period in 2015. Land sales revenue of $103.0 million recognized for six months ended June 30, 2016 included $6.2 million in revenue from closings in prior periods which was previously deferred and that met criteria for recognition in the current year.

 

Bridgeland’s land sales for the three and six months ended June 30, 2016 were substantially higher compared to the same periods in 2015 due to increased demand from homebuilders. Although the greater Houston market remains impacted by ongoing economic challenges caused by low oil prices, the Bridgeland MPC is improving compared to prior periods as demand for mid-priced residential housing improved during the second quarter 2016. For the three and six months ended June 30, 2016, Bridgeland sold 12.9 and 24.0 residential acres, respectively, compared to 3.7 and 15.5 acres for the same periods in 2015. The average price per residential acre for single-family – detached product decreased for the three and six months ended June 30, 2016 compared to 2015, by 10.6% and 5.6%, respectively. The decrease is attributable to a slight reduction in our lot pricing to respond to the Bridgeland submarket demand for more moderately priced lots and to the mix of lot sizes that were sold in the respective periods. For the three and six months ended June 30, 2016, there were a larger percentage of smaller, lower priced lots sold than in the same periods in 2015. There were 100 and 170 new home sales at Bridgeland for the three and six months ended June 30, 2016, representing an increase of 63.9% and 57.4%, respectively, compared to the same periods in 2015. For the three months ended June 30, 2016, the median price of new homes sold in Bridgeland was $316,000, a 23.9% decrease compared to $415,000 for the same period in 2015. The median price of new homes sold in the six months ended June 30, 2016 decreased 20.3% to $329,000 compared to $413,000 for the same period in 2015.

 

Summerlin’s land sales for the three months ended June 30, 2016 were lower compared to the same period in 2015 because second quarter 2015 included the sale of a high-end superpad in The Ridges, Summerlin’s exclusive gated community. The average price per superpad acre sold for the three months ended June 30, 2016 was $505,000 compared to $563,000 for the same period in 2015, a reduction of 10.3% primarily due to this superpad sale. Summerlin’s land sales for the six months ended June 30, 2016 were higher compared to the same period in 2015 primarily due to a $40 million bulk sale to a homebuilder for a large parcel in the first quarter 2016. This sale was unique as the homebuilder will be responsible for installing roads, utilities and drainage facilities to the village, and Summerlin is not obligated to incur any development costs within the boundaries of the parcel. The Summerlin market remains strong. Summerlin had 201 and 350 new home sales for the three and six months ended June 30, 2016, respectively, representing a 9.8% and 7.0% increase compared to 183 and 327 new home sales for the three and six months ended June 30, 2015, respectively. For the three months ended June 30, 2016, the median price of new homes sold in Summerlin increased 0.2% to $538,000 compared to $537,000 for the same period in 2015. The median price of new homes sold in Summerlin increased 1.7% to $544,000 for the six months ended June 30, 2016 compared to $535,000 for the same period in 2015.

 

Land development at The Summit, our joint venture with Discovery Land, continues to progress on schedule. For the three months ended June 30, 2016, 17 custom residential lots have been sold, and we recognized $8.9 million of earnings from this venture in the second quarter 2016 compared to no earnings in the second quarter 2015.

 

The Woodlands total residential land sales for the three and six months ended June 30, 2016 decreased to 2.3 and 6.4 acres, respectively, compared to 12.2 and 22.8 acres for the same periods in 2015. The average price per

4


 

residential acre for single-family - detached product increased 4.3% for the three months ended June 30, 2016 and decreased 4.4% for the six months ended June 30, 2016 compared to the same periods in 2015, respectively, primarily due to the mix of lots sold. The decrease in acreage sold for the three and six months ended June 30, 2016 compared to the same periods in 2015 is attributable to homebuilder caution on expanding their land inventory given the continued slow absorption of higher priced lots and homes, reduced demand for new homes and increased builder lot inventory. The economic uncertainty in The Woodlands submarket is driven by continued low oil prices and declining job growth. There were 61 and 117 new home sales in The Woodlands for the three and six months ended June 30, 2016, respectively, representing a 26.5% and 29.9% decrease compared to the 83 and 167 new home sales for the same periods in 2015. For the three months ended June 30, 2016, the median price of new homes sold in The Woodlands decreased 4.1% to $559,000 compared to $583,000 for the same period in 2015. The median price of new homes sold in the six months ended June 30, 2016 increased 0.5% to $553,000 compared to $550,000 for the same period in 2015.

 

Strategic Developments Segment Highlights

 

The increase in condominium rights and unit sales for the second quarter 2016 as compared to the same period in 2015 is primarily due to revenue recognition at our Anaha condominium project for which we began recognizing revenue 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 has 174 total units, of which 90.8% have been contracted as of July 13, 2016. These contracted sales represent 85.7% of the total residential square feet available for sale. Total development costs are expected to be approximately $403 million, and as of June 30, 2016, we have incurred $303.5 million of development costs. We expect to complete the project by the end of 2016.

 

Anaha has 317 total units, of which 92.1% have been contracted as of July 13, 2016. These contracted sales represent 85.4% of the total residential square feet available for sale. Total development costs are expected to be approximately $401 million, and as of June 30, 2016, we have incurred $170.2 million of development costs. We expect to complete the tower in the second quarter 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 late 2018. Pre-sales are ongoing, and as of July 13, 2016, 51.7% of the 466 total units available for sale were under contract, representing 44.9% of the total residential square feet available for sale. Total development costs are expected to be approximately $430 million, and we have incurred $39.2 million of development costs as of June 30, 2016. To date, we have not met all the necessary requirements to begin recognizing revenue on the percentage of completion method. 

 

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 are offered to local residents of Hawai‘i who meet certain maximum income and net worth requirements. Pre-sales on the workforce units began in the first quarter 2016 and 100% of the units are under contract as of June 30, 2016. The market rate units began public pre-sales in late July 2016. Total development costs are expected to be approximately $219 million, and as of June 30, 2016, we have incurred $10.5 million of pre-development costs on this project.

 

We began construction of One Merriweather, a Class A office building and the adjacent garage during the fourth quarter 2015 and anticipate completion of the project in the fourth quarter 2016. Total estimated development costs are approximately $78 million, inclusive of approximately $15 million of construction costs related to the parking garage. As of June 30, 2016 we have incurred $37.0 million of development costs. As of July 13, 2016, 49.0% of the building is pre-leased to MedStar Health, the largest healthcare provider in the region.

5


 

 

We expect to begin construction of Two Merriweather, a Class A mixed-use office building, in the third quarter 2016. Two Merriweather will consist of 100,000 square feet of office and 30,000 square feet of retail space. Total estimated development costs are approximately $41 million. As of June 30, 2016, we have incurred $0.6 million of development costs. As of July 13, 2016, 57.7% of the total project and 75.0% of the office space is pre-leased. We are currently seeking financing for this project.

 

In the first quarter 2016, our m.flats joint venture with Kettler located in Downtown Columbia began construction on a 437-unit, Class A multi-family project with 29,000 square feet of ground floor retail. We anticipate the first units will be available for rent in the first quarter 2017. Total development costs are expected to be approximately $108 million, of which the venture had incurred $17.2 million as of June 30, 2016. We contributed $2.4 million in the three months ended June 30, 2016 and we are required to fund an additional $3.9 million into this joint venture.

 

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 32 of our Form 10-Q for the three and six months ended June 30, 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

6


 

 

 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

UNAUDITED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

 

(In thousands, except per share amounts)

    

2016

    

2015

    

2016

    

2015

    

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Condominium rights and unit sales

 

$

125,112

 

$

86,513

 

$

247,206

 

$

121,370

 

Master Planned Community land sales

 

 

61,098

 

 

45,433

 

 

103,040

 

 

93,514

 

Minimum rents

 

 

42,036

 

 

36,989

 

 

83,345

 

 

72,183

 

Builder price participation

 

 

6,501

 

 

7,907

 

 

11,148

 

 

13,605

 

Tenant recoveries

 

 

10,923

 

 

10,701

 

 

21,451

 

 

20,368

 

Hospitality revenues

 

 

19,129

 

 

11,481

 

 

32,038

 

 

23,484

 

Other land revenues

 

 

2,759

 

 

3,145

 

 

5,792

 

 

6,438

 

Other rental and property revenues

 

 

4,593

 

 

6,994

 

 

7,797

 

 

13,291

 

Total revenues

 

 

272,151

 

 

209,163

 

 

511,817

 

 

364,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses and other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Condominium rights and unit cost of sales

 

 

79,726

 

 

56,765

 

 

154,541

 

 

79,174

 

Master Planned Community cost of sales

 

 

29,008

 

 

24,236

 

 

44,696

 

 

48,132

 

Master Planned Community operations

 

 

7,806

 

 

11,963

 

 

17,400

 

 

21,946

 

Other property operating costs

 

 

15,236

 

 

19,634

 

 

30,978

 

 

37,779

 

Rental property real estate taxes

 

 

7,329

 

 

6,568

 

 

14,077

 

 

12,768

 

Rental property maintenance costs

 

 

2,753

 

 

2,900

 

 

5,885

 

 

5,644

 

Hospitality costs

 

 

14,242

 

 

8,893

 

 

24,717

 

 

17,971

 

Provision for doubtful accounts

 

 

(352)

 

 

1,266

 

 

2,689

 

 

2,075

 

Demolition costs

 

 

490

 

 

1,496

 

 

962

 

 

1,613

 

Development-related marketing costs

 

 

6,339

 

 

5,594

 

 

10,870

 

 

11,837

 

General and administrative

 

 

20,053

 

 

19,606

 

 

40,377

 

 

38,569

 

Other income, net

 

 

(9,067)

 

 

(399)

 

 

(9,426)

 

 

(1,863)

 

Gain on sale of 80 South Street Assemblage

 

 

 —

 

 

 —

 

 

(140,479)

 

 

 —

 

Depreciation and amortization

 

 

24,952

 

 

25,069

 

 

47,924

 

 

46,579

 

Total expenses, net of other income

 

 

198,515

 

 

183,591

 

 

245,211

 

 

322,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

73,636

 

 

25,572

 

 

266,606

 

 

42,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

435

 

 

271

 

 

704

 

 

407

 

Interest expense

 

 

(16,533)

 

 

(14,685)

 

 

(32,526)

 

 

(27,931)

 

Warrant liability (loss) gain

 

 

(44,150)

 

 

42,620

 

 

(14,330)

 

 

(66,190)

 

Equity in earnings from Real Estate and Other Affiliates

 

 

20,275

 

 

1,081

 

 

22,207

 

 

2,869

 

Income (loss) before taxes

 

 

33,663

 

 

54,859

 

 

242,661

 

 

(48,816)

 

Provision for income taxes

 

 

26,693

 

 

4,274

 

 

91,926

 

 

6,558

 

Net income (loss)

 

 

6,970

 

 

50,585

 

 

150,735

 

 

(55,374)

 

Net income attributable to noncontrolling interests

 

 

 —

 

 

(12)

 

 

 —

 

 

(12)

 

Net income (loss) attributable to common stockholders

 

$

6,970

 

$

50,573

 

$

150,735

 

$

(55,386)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) per share:

 

$

0.18

 

$

1.28

 

$

3.82

 

$

(1.40)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per share:

 

$

0.16

 

$

0.18

 

$

3.53

 

$

(1.40)

 

 

7


 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

UNAUDITED

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31, 

(In thousands, except share amounts)

    

2016

    

2015

Assets:

 

 

 

 

 

 

Investment in real estate:

 

 

 

 

 

 

Master Planned Community assets

 

$

1,652,056

 

$

1,642,842

Land

 

 

315,617

 

 

322,462

Buildings and equipment

 

 

1,910,016

 

 

1,772,401

Less: accumulated depreciation

 

 

(271,451)

 

 

(232,969)

Developments

 

 

915,157

 

 

1,036,927

Net property and equipment

 

 

4,521,395

 

 

4,541,663

Investment in Real Estate and Other Affiliates

 

 

65,834

 

 

57,811

Net investment in real estate

 

 

4,587,229

 

 

4,599,474

Cash and cash equivalents

 

 

670,800

 

 

445,301

Accounts receivable, net 

 

 

40,152

 

 

32,203

Municipal Utility District receivables, net

 

 

163,639

 

 

139,946

Notes receivable, net

 

 

69

 

 

1,664

Tax indemnity receivable, including interest

 

 

 —

 

 

 —

Deferred expenses, net

 

 

63,099

 

 

61,804

Prepaid expenses and other assets, net

 

 

692,631

 

 

441,190

Total assets

 

$

6,217,619

 

$

5,721,582

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Mortgages, notes and loans payable

 

$

2,651,805

 

$

2,443,962

Deferred tax liabilities

 

 

158,177

 

 

89,221

Warrant liabilities

 

 

322,090

 

 

307,760

Uncertain tax position liability

 

 

9,588

 

 

1,396

Accounts payable and accrued expenses

 

 

572,772

 

 

515,354

Total liabilities

 

 

3,714,432

 

 

3,357,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

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

 

 

 —

 

 

 —

Common stock: $.01 par value; 150,000,000 shares authorized, 39,846,036 shares issued and 39,833,975 outstanding as of June 30, 2016 and 39,714,838 shares issued and outstanding as of December 31, 2015

 

 

398

 

 

398

Additional paid-in capital

 

 

2,853,880

 

 

2,847,823

Accumulated deficit

 

 

(329,480)

 

 

(480,215)

Accumulated other comprehensive loss

 

 

(24,152)

 

 

(7,889)

Treasury stock, at cost, 12,061 shares as of June 30, 2016 and 0 shares as of  December 31, 2015

 

 

(1,231)

 

 

 —

Total stockholders' equity

 

 

2,499,415

 

 

2,360,117

Noncontrolling interests

 

 

3,772

 

 

3,772

Total equity

 

 

2,503,187

 

 

2,363,889

Total liabilities and equity

 

$

6,217,619

 

$

5,721,582

 

8


 

Supplemental Information

 

June 30, 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 June 30, 

 

Six Months Ended June 30, 

 

(In thousands)

    

2016

    

2015

    

2016

    

2015

    

REP EBT

 

$

106,170

 

$

46,171

 

$

320,023

 

$

83,985

 

General and administrative

 

 

(20,053)

 

 

(19,606)

 

 

(40,377)

 

 

(38,569)

 

Corporate interest expense, net

 

 

(13,023)

 

 

(13,235)

 

 

(26,097)

 

 

(26,447)

 

Warrant liability gain (loss)

 

 

(44,150)

 

 

42,620

 

 

(14,330)

 

 

(66,190)

 

Corporate other income, net

 

 

6,317

 

 

396

 

 

6,069

 

 

1,529

 

Corporate depreciation and amortization

 

 

(1,598)

 

 

(1,487)

 

 

(2,627)

 

 

(3,124)

 

Income (loss) before taxes

 

$

33,663

 

$

54,859

 

$

242,661

 

$

(48,816)

 

 

We also adjust GAAP net income (loss) for non-cash warrant liability gains and losses and depreciation and amortization. The presentation of Adjusted net income is consistent with other companies in the real estate business who also typically report an earnings measure that excludes depreciation and amortization and other non-operating related items.

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted net income to Net income

 

Three Months Ended June 30, 

 

Six Months Ended June 30, 

(loss) attributable to common stockholders

 

2016

 

2015

 

2016

 

2015

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income

 

$

67,339

 

$

24,248

 

$

196,216

 

$

41,080

Depreciation and amortization, net of tax

 

 

(16,219)

 

 

(16,295)

 

 

(31,151)

 

 

(30,276)

Warrant liability gain (loss)

 

 

(44,150)

 

 

42,620

 

 

(14,330)

 

 

(66,190)

Net income (loss) attributable to common stockholders

 

$

6,970

 

$

50,573

 

$

150,735

 

$

(55,386)

 

9


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of MPC Land Sales Closed in the Three Months Ended June 30,

 

 

 

Land Sales

 

Acres Sold

 

Number of Lots/Units

 

Price per acre

 

Price per lot

 

($ In thousands)

  

2016

  

2015

  

2016

  

2015

  

2016

  

2015

  

2016

  

2015

  

2016

 

2015

 

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

4,656

 

$

1,495

 

12.9

 

3.7

 

68

 

19

 

$

361

 

$

404

 

$

68

 

$

79

 

Total

 

 

4,656

 

 

1,495

 

12.9

 

3.7

 

68

 

19

 

 

361

 

 

404

 

 

68

 

 

79

 

$ Change

 

 

3,161

 

 

 

 

9.2

 

 

 

49

 

 

 

 

(43)

 

 

 

 

 

(11)

 

 

 

 

% Change

 

 

211.4%

 

 

 

 

248.6%

 

 

 

257.9%

 

 

 

 

(10.6%)

 

 

 

 

 

(13.9%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

26,987

 

 

29,256

 

53.4

 

52.0

 

316

 

155

 

 

505

 

 

563

 

 

85

 

 

189

 

Custom lots

 

 

505

 

 

3,775

 

0.3

 

2.5

 

1

 

6

 

 

1,683

 

 

1,510

 

 

505

 

 

629

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not-for-profit

 

 

348

 

 

 —

 

10.0

 

 —

 

 —

 

 —

 

 

35

 

 

 —

 

 

 —

 

 

 —

 

   Other

 

 

 —

 

 

3,136

 

 —

 

3.6

 

 —

 

 —

 

 

 —

 

 

871

 

 

 —

 

 

 —

 

Total

 

 

27,840

 

 

36,167

 

63.7

 

58.1

 

317

 

161

 

 

437

 

 

622

 

 

87

 

 

205

 

$ Change

 

 

(8,327)

 

 

 

 

5.6

 

 

 

156

 

 

 

 

(185)

 

 

 

 

 

(118)

 

 

 

 

% Change

 

 

(23.0%)

 

 

 

 

9.6%

 

 

 

96.9%

 

 

 

 

(29.7%)

 

 

 

 

 

(57.6%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

1,386

 

 

7,052

 

2.3

 

12.2

 

9

 

43

 

 

603

 

 

578

 

 

154

 

 

164

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not-for-profit

 

 

 —

 

 

733

 

 —

 

5.0

 

 —

 

 —

 

 

 —

 

 

147

 

 

 —

 

 

 —

 

   Other

 

 

 —

 

 

1,321

 

 —

 

0.9

 

 —

 

 —

 

 

 —

 

 

1,468

 

 

 —

 

 

 —

 

Total

 

 

1,386

 

 

9,106

 

2.3

 

18.1

 

9

 

43

 

 

603

 

 

503

 

 

154

 

 

164

 

$ Change

 

 

(7,720)

 

 

 

 

(15.8)

 

 

 

(34)

 

 

 

 

100

 

 

 

 

 

(10)

 

 

 

 

% Change

 

 

(84.8%)

 

 

 

 

(87.3%)

 

 

 

(79.1%)

 

 

 

 

19.9%

 

 

 

 

 

(6.1%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acreage sales closed in period

 

$

33,882

 

$

46,768

 

78.9

 

79.9

 

394

 

223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recognized (deferred) revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Bridgeland

 

$

(156)

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Summerlin

 

 

23,671

 

 

(2,500)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net recognized (deferred) revenue (a)

 

 

23,515

 

 

(2,500)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Improvement District revenue

 

 

3,701

 

 

1,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment land sales revenue - GAAP basis

 

$

61,098

 

$

45,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Represents additional revenues recognized currently on sales closed in prior periods where revenue was deferred, net of amounts deferred on sales closed in the current period.

 

 

10


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of MPC Land Sales Closed in the Six Months Ended June 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land Sales

 

Acres Sold

 

Number of Lots/Units

 

Price per acre

 

Price per lot

 

($ In thousands)

  

2016

  

2015

  

2016

  

2015

  

2016

  

2015

  

2016

  

2015

  

2016

 

2015

 

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

8,870

 

$

6,073

 

24.0

 

15.5

 

132

 

60

 

$

370

 

$

392

 

$

67

 

$

101

 

Total

 

 

8,870

 

 

6,073

 

24.0

 

15.5

 

132

 

60

 

 

370

 

 

392

 

 

67

 

 

101

 

$ Change

 

 

2,797

 

 

 

 

8.5

 

 

 

72

 

 

 

 

(22)

 

 

 

 

 

(34)

 

 

 

 

% Change

 

 

46.1%

 

 

 

 

54.8%

 

 

 

120.0%

 

 

 

 

(5.6%)

 

 

 

 

 

(33.7%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

66,987

 

 

46,030

 

170.2

 

81.2

 

868

 

233

 

 

394

(a)

 

567

 

 

77

 

 

198

 

Single family - detached

 

 

 —

 

 

13,650

 

 —

 

14.9

 

 —

 

75

 

 

 —

 

 

916

 

 

 —

 

 

182

 

Custom lots

 

 

2,645

 

 

6,320

 

1.6

 

4.5

 

5

 

11

 

 

1,653

 

 

1,404

 

 

529

 

 

575

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not-for-profit

 

 

348

 

 

 —

 

10.0

 

 —

 

 —

 

 —

 

 

35

 

 

 —

 

 

 —

 

 

 —

 

     Other

 

 

 —

 

 

3,136

 

 —

 

3.6

 

 —

 

 —

 

 

 —

 

 

871

 

 

 —

 

 

 —

 

Total

 

 

69,980

 

 

69,136

 

181.8

 

104.2

 

873

 

319

 

 

385

 

 

663

 

 

80

 

 

207

 

$ Change

 

 

844

 

 

 

 

77.6

 

 

 

554

 

 

 

 

(278)

 

 

 

 

 

(127)

 

 

 

 

% Change

 

 

1.2%

 

 

 

 

74.5%

 

 

 

173.7%

 

 

 

 

(41.9%)

 

 

 

 

 

(61.4%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

3,850

 

 

13,859

 

6.4

 

22.0

 

26

 

80

 

 

602

 

 

630

 

 

148

 

 

173

 

Single family - attached

 

 

 —

 

 

408

 

 —

 

0.8

 

 —

 

9

 

 

 —

 

 

510

 

 

 —

 

 

45

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not-for-profit

 

 

 —

 

 

733

 

 —

 

5.0

 

 —

 

 —

 

 

 —

 

 

147

 

 

 —

 

 

 

 

Medical

 

 

10,405

 

 

 —

 

4.3

 

 —

 

 —

 

 —

 

 

2,420

 

 

 —

 

 

 —

 

 

 —

 

   Other

 

 

 —

 

 

1,321

 

 —

 

0.9

 

 —

 

 —

 

 

 —

 

 

1,468

 

 

 —

 

 

 —

 

Total

 

 

14,255

 

 

16,321

 

10.7

 

28.7

 

26

 

89

 

 

1,332

 

 

569

 

 

148

 

 

160

 

$ Change

 

 

(2,066)

 

 

 

 

(18.0)

 

 

 

(63)

 

 

 

 

763

 

 

 

 

 

(12)

 

 

 

 

% Change

 

 

(12.7%)

 

 

 

 

(62.7%)

 

 

 

(70.8%)

 

 

 

 

134.1%

 

 

 

 

 

(7.5%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acreage sales closed in period

 

$

93,105

 

$

91,530

 

216.5

 

148.4

 

1,031

 

468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recognized (deferred) revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Bridgeland

 

$

(88)

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Summerlin

 

 

6,291

 

 

(2,107)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net recognized (deferred) revenue (b)

 

 

6,203

 

 

(2,107)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Improvement District revenue

 

 

3,732

 

 

4,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment land sales revenue - GAAP basis

 

$

103,040

 

$

93,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Please see discussion in “Master Planned Communities Segment Highlights” section above.  

Represents additional revenues recognized currently on sales closed in prior periods where revenue was deferred, net of amounts deferred on sales closed in the current period.

(b)

11


 

Operating Assets Net Operating Income

 

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

 

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

 

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

12


 

Operating Assets NOI and REP EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months
Ended June 30,

 

 

 

 

Six Months
Ended June 30,

 

 

 

(In thousands)

    

2016

    

2015

 

Change

 

2016

    

2015

    

Change

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Regional

 

$

297

 

$

204

 

$

93

 

$

601

 

$

465

 

$

136

Cottonwood Square

 

 

183

 

 

146

 

 

37

 

 

360

 

 

305

 

 

55

Creekside Village Green (a)

 

 

425

 

 

186

 

 

239

 

 

789

 

 

225

 

 

564

Downtown Summerlin (a)

 

 

4,028

 

 

2,450

 

 

1,578

 

 

8,241

 

 

4,194

 

 

4,047

Hughes Landing Retail (a)

 

 

864

 

 

328

 

 

536

 

 

1,523

 

 

387

 

 

1,136

1701 Lake Robbins

 

 

95

 

 

15

 

 

80

 

 

183

 

 

184

 

 

(1)

Landmark Mall (b)

 

 

(173)

 

 

(109)

 

 

(64)

 

 

(324)

 

 

(186)

 

 

(138)

Outlet Collection at Riverwalk (c)

 

 

1,120

 

 

1,966

 

 

(846)

 

 

2,232

 

 

3,119

 

 

(887)

Park West (d)

 

 

437

 

 

535

 

 

(98)

 

 

936

 

 

1,175

 

 

(239)

Ward Village (e)

 

 

7,296

 

 

6,700

 

 

596

 

 

11,891

 

 

13,015

 

 

(1,124)

20/25 Waterway Avenue

 

 

386

 

 

526

 

 

(140)

 

 

839

 

 

947

 

 

(108)

Waterway Garage Retail

 

 

145

 

 

184

 

 

(39)

 

 

297

 

 

354

 

 

(57)

Total Retail

 

 

15,103

 

 

13,131

 

 

1,972

 

 

27,568

 

 

24,184

 

 

3,384

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center (f)

 

 

3,257

 

 

3,291

 

 

(34)

 

 

6,069

 

 

6,524

 

 

(455)

Columbia Office Properties (g)

 

 

87

 

 

65

 

 

22

 

 

(117)

 

 

80

 

 

(197)

One Hughes Landing

 

 

1,482

 

 

1,314

 

 

168

 

 

3,005

 

 

2,636

 

 

369

Two Hughes Landing (a)

 

 

1,359

 

 

648

 

 

711

 

 

2,658

 

 

851

 

 

1,807

1725 Hughes Landing Boulevard (h)

 

 

(550)

 

 

 —

 

 

(550)

 

 

(1,148)

 

 

 —

 

 

(1,148)

1735 Hughes Landing Boulevard (h)

 

 

48

 

 

 —

 

 

48

 

 

(576)

 

 

 —

 

 

(576)

2201 Lake Woodlands Drive

 

 

(34)

 

 

(34)

 

 

 —

 

 

(70)

 

 

(86)

 

 

16

9303 New Trails

 

 

429

 

 

490

 

 

(61)

 

 

855

 

 

983

 

 

(128)

110 N. Wacker

 

 

1,526

 

 

1,529

 

 

(3)

 

 

3,051

 

 

3,058

 

 

(7)

ONE Summerlin (a)

 

 

553

 

 

(139)

 

 

692

 

 

838

 

 

(169)

 

 

1,007

3831 Technology Forest Drive

 

 

528

 

 

538

 

 

(10)

 

 

915

 

 

928

 

 

(13)

3 Waterway Square

 

 

1,662

 

 

1,697

 

 

(35)

 

 

3,393

 

 

3,171

 

 

222

4 Waterway Square

 

 

1,627

 

 

1,482

 

 

145

 

 

3,303

 

 

2,942

 

 

361

1400 Woodloch Forest

 

 

466

 

 

435

 

 

31

 

 

927

 

 

763

 

 

164

Total Office

 

 

12,440

 

 

11,316

 

 

1,124

 

 

23,103

 

 

21,681

 

 

1,422

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 South Street

 

 

124

 

 

108

 

 

16

 

 

250

 

 

215

 

 

35

Millennium Waterway Apartments (i)

 

 

709

 

 

993

 

 

(284)

 

 

1,623

 

 

2,045

 

 

(422)

One Lakes Edge (a)

 

 

738

 

 

(541)

 

 

1,279

 

 

1,656

 

 

(541)

 

 

2,197

Total Multi-family

 

 

1,571

 

 

560

 

 

1,011

 

 

3,529

 

 

1,719

 

 

1,810

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embassy Suites at Hughes Landing (h)

 

 

867

 

 

 —

 

 

867

 

 

1,568

 

 

 —

 

 

1,568

The Westin at The Woodlands (h)

 

 

1,066

 

 

 —

 

 

1,066

 

 

610

 

 

 —

 

 

610

The Woodlands Resort & Conference Center (j)

 

 

2,955

 

 

2,588

 

 

367

 

 

5,143

 

 

5,513

 

 

(370)

Total Hospitality

 

 

4,888

 

 

2,588

 

 

2,300

 

 

7,321

 

 

5,513

 

 

1,808

Total Retail, Office, Multi-family, and Hospitality

 

 

34,002

 

 

27,595

 

 

6,407

 

 

61,521

 

 

53,097

 

 

8,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands Ground leases

 

 

372

 

 

310

 

 

62

 

 

667

 

 

526

 

 

141

The Woodlands Parking Garages

 

 

(28)

 

 

(95)

 

 

67

 

 

(190)

 

 

(271)

 

 

81

Other Properties

 

 

896

 

 

955

 

 

(59)

 

 

1,845

 

 

1,873

 

 

(28)

Total Other

 

 

1,240

 

 

1,170

 

 

70

 

 

2,322

 

 

2,128

 

 

194

Operating Assets NOI - Consolidated and Owned

 

 

35,242

 

 

28,765

 

 

6,477

 

 

63,843

 

 

55,225

 

 

8,618

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport (k)

 

 

(7)

 

 

(387)

 

 

380

 

 

(810)

 

 

(401)

 

 

(409)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Club at Carlton Woods (l)

 

 

 —

 

 

(847)

 

 

847

 

 

 —

 

 

(1,693)

 

 

1,693

Total Operating Assets NOI - Consolidated

 

 

35,235

 

 

27,531

 

 

7,704

 

 

63,033

 

 

53,131

 

 

9,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line lease amortization (m)

 

 

4,079

 

 

1,028

 

 

3,051

 

 

7,199

 

 

2,224

 

 

4,975

Demolition costs (n)

 

 

(6)

 

 

(1,496)

 

 

1,490

 

 

(478)

 

 

(1,613)

 

 

1,135

Development-related marketing costs

 

 

(1,988)

 

 

(2,748)

 

 

760

 

 

(3,088)

 

 

(5,014)

 

 

1,926

Depreciation and Amortization

 

 

(22,613)

 

 

(22,887)

 

 

274

 

 

(43,814)

 

 

(41,649)

 

 

(2,165)

Write-off of lease intangibles and other

 

 

(117)

 

 

 —

 

 

(117)

 

 

(117)

 

 

(154)

 

 

37

Other income, net

 

 

2,750

 

 

 —

 

 

2,750

 

 

3,113

 

 

 —

 

 

3,113

Equity in earnings from Real Estate Affiliates

 

 

899

 

 

160

 

 

739

 

 

2,826

 

 

1,044

 

 

1,782

Interest, net

 

 

(10,108)

 

 

(7,621)

 

 

(2,487)

 

 

(19,253)

 

 

(14,105)

 

 

(5,148)

Total Operating Assets REP EBT (o)

 

$

8,131

 

$

(6,033)

 

$

14,164

 

$

9,421

 

$

(6,136)

 

$

15,557

13


 

 

Operating Assets NOI and REP EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months
Ended June 30,

 

 

 

Six Months
Ended June 30,

 

 

(In thousands)

    

2016

    

2015

 

Change

 

2016

    

2015

    

Change

 

 

 

 

 

 

 

 

Operating Assets NOI - Equity and Cost Method Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grandview SHG, LLC (h)

 

$

241

 

$

 —

 

$

241

 

$

309

 

$

 —

 

$

309

Millennium Woodlands Phase II

 

 

846

 

 

111

 

 

735

 

 

1,620

 

 

7

 

 

1,613

Stewart Title Company

 

 

312

 

 

608

 

 

(296)

 

 

520

 

 

999

 

 

(479)

Summerlin Baseball Club

 

 

919

 

 

803

 

 

116

 

 

600

 

 

569

 

 

31

The Metropolitan Downtown Columbia (a)

 

 

1,620

 

 

139

 

 

1,481

 

 

2,933

 

 

(369)

 

 

3,302

Woodlands Sarofim # 1

 

 

367

 

 

338

 

 

29

 

 

792

 

 

729

 

 

63

Total NOI - equity investees

 

 

4,305

 

 

1,999

 

 

2,306

 

 

6,774

 

 

1,935

 

 

4,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to NOI (p)

 

 

(2,379)

 

 

(774)

 

 

(1,605)

 

 

(6,062)

 

 

(1,454)

 

 

(4,608)

Equity Method Investments REP EBT

 

 

1,926

 

 

1,225

 

 

701

 

 

712

 

 

481

 

 

231

Less: Joint Venture Partner's Share of REP EBT

 

 

(1,027)

 

 

(1,065)

 

 

38

 

 

(502)

 

 

(1,184)

 

 

682

Equity in earnings from Real Estate and Other Affiliates

 

 

899

 

 

160

 

 

739

 

 

210

 

 

(703)

 

 

913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions from Summerlin Hospital Investment (q)

 

 

 —

 

 

 —

 

 

 —

 

 

2,616

 

 

1,747

 

 

869

Segment equity in earnings from Real Estate and Other Affiliates

 

$

899

 

$

160

 

$

739

 

$

2,826

 

$

1,044

 

$

1,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share of Equity Method Investments NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grandview SHG, LLC

 

$

84

 

$

 —

 

$

84

 

$

108

 

$

 —

 

$

108

Millennium Woodlands Phase II

 

 

689

 

 

91

 

 

598

 

 

1,319

 

 

6

 

 

1,313

Stewart Title Company

 

 

156

 

 

304

 

 

(148)

 

 

260

 

 

500

 

 

(240)

Summerlin Baseball Club

 

 

460

 

 

402

 

 

58

 

 

300

 

 

285

 

 

15

The Metropolitan Downtown Columbia

 

 

810

 

 

69

 

 

741

 

 

1,467

 

 

(185)

 

 

1,652

Woodlands Sarofim # 1

 

 

73

 

 

68

 

 

5

 

 

158

 

 

146

 

 

12

Total NOI - equity investees

 

$

2,272

 

$

934

 

$

1,338

 

$

3,612

 

$

752

 

$

2,860

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic

 

As of June 30, 2016

(In thousands)

    

Ownership

    

Total Debt

 

Total Cash

Grandview SHG, LLC

 

35.00

%

$

18,590

 

$

3,330

Millennium Woodlands Phase II

 

81.43

%  

 

37,700

 

 

1,128

Stewart Title Company

 

50.00

%  

 

 —

 

 

296

Summerlin Baseball Club

 

50.00

%  

 

 —

 

 

766

The Metropolitan Downtown Columbia

 

50.00

%  

 

63,214

 

 

2,085

Woodlands Sarofim # 1

 

20.00

%  

 

5,784

 

 

884

(a)

NOI increase for the quarter ended June 30, 2016 as compared to 2015 relates to continued increase in occupancy and/or stabilization of the property.  

(b)

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

(c)

The NOI decrease is due to higher than normal tenant recoveries in 2015.

(d)

NOI decrease for the six month period ended June 30, 2016 is due to decreased occupancy in 2016 related to the move out of a tenant in May 2015. The space has been released and the new tenant is expected to occupy the space in the third quarter 2016.

(e)

NOI decrease for the six months ended June 30, 2016 is primarily caused by an increase in the provision for doubtful accounts due to tenant’s bankruptcy filing. NOI increased for the three months ended June 30, 2016 due to a partial reversal of the provision as a result of the agreement to settle the lease which will result in a full recovery of the pre-petition receivables. 

(f)

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

(g)

NOI decrease for the six month period ended June 30, 2016 is due primarily to decreased occupancy related to water damage in 2015 and loss of tenants. We expect to acquire this property in October 2016. Amounts settled with insurers with respect to the water damage are being held in escrow pending the acquisition.

(h)

Please refer to Condensed Consolidated Financial Statements on Form 10-Q for further discussion.

(i)

NOI decrease is due to a decrease in rental rates to maintain occupancy during the leasing of our newly opened multi-family properties in The Woodlands.

(j)

NOI decrease for the six months ended June 30, 2016 is due to lower group business. NOI increase for the three months ended June 30, 2016 due to slightly higher occupancy.

(k)

NOI decrease for the six months ended June 30, 2016 is higher employment costs and professional expenses. NOI increase for the three months ended June 30, 2016 is due primarily to special event income. 

(l)

The Club at Carlton Woods was sold in September 2015.

(m)

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.

(n)

The decrease in demolition costs is due to completion of the interior demolition of the Fulton Market Building and demolition of Pier 17 at Seaport.

(o)

For a detailed breakdown of our Operating Asset segment REP EBT, please refer to Note 16 - Segments in the condensed consolidated financial statements. 

(p)

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

(q)

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

14


 

 Commercial Properties NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In millions, except square feet/number of units and %)

 

Square
Feet/Number
of Units

 

% Occupied

(a)

Three Months Ended June 30, 2016

 

Projected Annual
Stabilized NOI

(b)

Debt Balance

as of
June 30, 2016

(c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Properties - Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cottonwood Square

 

77,080

 

95.7

%  

$

0.2

 

$

0.7

 

$

 —

 

1701 Lake Robbins

 

12,376

 

100.0

 

 

0.1

 

 

0.4

 

 

4.6

 

Landmark Mall (d)

 

440,325

 

32.0

(d)

 

(0.2)

 

 

(0.3)

 

 

 —

 

Park West

 

249,363

 

79.5

 

 

0.4

 

 

1.8

 

 

 —

 

Ward Village

 

1,133,141

 

90.2

 

 

7.3

 

 

25.6

 

 

238.7

 

20/25 Waterway Avenue

 

50,062

 

100.0

 

 

0.4

 

 

1.6

 

 

14.0

 

Waterway Garage Retail

 

21,513

 

85.4

 

 

0.1

 

 

0.8

 

 

 —

 

Total Retail - Stabilized (d)

 

1,983,860

 

89.1

% (d)  

$

8.3

 

$

30.6

 

$

257.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center

 

899,976

 

89.5

%  

$

3.3

 

$

12.4

 

$

100.0

 

Columbia Office Properties (d)

 

220,471

 

37.7

(d)

 

0.1

 

 

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

 

 

24.6

 

3831 Technology Forest Drive

 

95,078

 

100.0

 

 

0.5

 

 

1.9

 

 

22.6

 

3 Waterway Square

 

232,021

 

100.0

 

 

1.7

 

 

6.3

 

 

52.0

 

4 Waterway Square

 

218,551

 

100.0

 

 

1.6

 

 

5.5

 

 

36.8

 

1400 Woodloch Forest

 

95,667

 

95.8

 

 

0.5

 

 

1.2

 

 

 —

 

Total Office - Stabilized (d)

 

2,283,036

 

94.4

% (d)  

$

11.1

 

$

41.0

 

$

300.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 South Street

 

21

 

95.5

 

 

0.1

 

 

0.6

 

 

 —

 

Millennium Waterway Apartments

 

393

 

85.0

 

 

0.7

 

 

4.5

 

 

55.6

 

   Total Multi-family

 

414

 

85.5

%  

$

0.8

 

$

5.1

 

$

55.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grandview SHG, LLC (d)

 

72

 

92.1

 

 

0.1

 

 

 —

 

 

6.5

 

Total Hospitality - Stabilized

 

72

 

92.1

%  

$

0.1

 

$

 —

 

$

6.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Assets (e)

 

N/A

 

N/A

 

 

1.8

 

 

4.5

 

 

1.2

 

Total Other - Stabilized

 

 

 

 

 

$

1.8

 

$

4.5

 

$

1.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Stabilized

 

 

 

 

 

$

22.1

 

$

81.2

 

$

621.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

801,421

 

72.1

 

 

4.0

 

 

32.0

 

 

293.7

 

Hughes Landing Retail

 

126,131

 

90.8

 

 

0.9

 

 

3.5

 

 

32.5

 

One Lakes Edge Retail

 

23,280

 

61.6

 

 

 —

 

 

 —

 

 

 —

 

Outlet Collection at Riverwalk

 

264,274

 

86.8

 

 

1.1

 

 

7.5

 

 

56.1

 

Total Retail - Not Stabilized

 

1,378,331

 

77.5

%  

$

6.7

 

$

47.1

 

$

404.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Two Hughes Landing

 

197,714

 

93.8

 

 

1.4

 

 

5.1

 

 

48.0

 

One Summerlin

 

206,279

 

56.2

 

 

0.6

 

 

 —

(f)

 

 —

 

1725 and 1735 Hughes Landing Boulevard

 

649,237

(g)

74.1

 

 

(0.5)

 

 

14.0

 

 

104.0

 

Total Office - Not Stabilized

 

1,053,230

 

74.3

%  

$

1.5

 

$

19.1

 

$

152.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Lakes Edge

 

390

 

59.0

 

 

0.7

 

 

7.5

 

 

69.6

 

The Metropolitan Downtown Columbia

 

380

 

92.1

 

 

0.8

 

 

3.5

 

 

31.6

 

Millennium Woodlands Phase II

 

314

 

79.0

 

 

0.7

 

 

3.8

 

 

30.7

 

   Total Multi-family - Not Stabilized

 

1,084

 

76.4

%  

$

2.2

 

$

14.8

 

$

131.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embassy Suites at Hughes Landing

 

205

 

74.4

 

 

0.9

 

 

4.5

 

 

28.8

 

The Westin at The Woodlands

 

302

 

46.7

 

 

1.1

 

 

10.5

 

 

49.8

 

The Woodlands Resort & Conference Center

 

406

 

48.1

 

 

3.0

 

 

16.5

 

 

85.0

 

    Total Hospitality - Not Stabilized

 

913

 

53.5

%  

$

5.0

 

$

31.5

 

$

163.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Not Stabilized

 

 

 

 

 

$

15.4

 

$

112.5

 

$

852.0

 

15


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In millions, except square feet/number of units and %)

 

Square
Feet/Number
of Units

 

% Occupied

(a)

Three Months Ended June 30, 2016

 

Projected Annual
Stabilized NOI

(b)

Debt Balance as of
June 30, 2016

(c)

Under Construction or Renovation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport

 

362,000

 

N/A

 

 

N/A

 

 

N/A

(h)

 

 —

 

Lakeland Village Center

 

83,600

 

N/A

 

 

N/A

 

 

1.7

 

 

8.5

 

Total Retail - Under Construction

 

445,600

 

N/A

%  

$

N/A

 

$

1.7

 

$

8.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Merriweather

 

199,000

 

N/A

 

 

N/A

 

 

5.1

 

 

4.0

 

Three Hughes Landing

 

321,394

 

N/A

 

 

N/A

 

 

7.6

 

 

33.2

 

Total Office - Under Construction

 

520,394

 

N/A

%  

$

N/A

 

$

12.7

 

$

37.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Constellation

 

124

 

N/A

 

 

N/A

 

 

1.1

 

 

4.7

 

m.flats

 

437

 

N/A

 

 

N/A

 

 

4.0

 

 

 —

 

Total Multi-family - Under Construction

 

561

 

N/A

%

$

N/A

 

$

5.1

 

$

4.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HHC 242 Self Storage Facility

 

657

 

N/A

 

 

N/A

 

 

0.8

 

 

0.9

 

HHC 2978 Self Storage Facility

 

784

 

N/A

 

 

N/A

 

 

0.8

 

 

 —

 

Total Self Storage - Under Construction

 

1,441

 

N/A

%

$

N/A

 

$

1.6

 

$

0.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Under Construction

 

 

 

 

 

$

N/A

 

$

21.1

 

$

51.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

1,983,860

 

89.1

% (d)  

$

8.3

 

$

30.6

 

$

257.3

 

Not Stabilized

 

1,378,331

 

77.5

 

 

6.7

 

 

47.1

 

 

404.5

 

Under Construction

 

445,600

 

N/A

 

 

N/A

 

 

1.7

 

 

8.5

 

Total Retail

 

3,807,791

 

74.4

%  

$

15.0

 

$

79.4

 

$

670.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

2,283,036

 

94.4

% (d)  

$

11.1

 

$

41.0

 

$

300.6

 

Not Stabilized

 

1,053,230

 

74.3

 

 

1.5

 

 

19.1

 

 

152.0

 

Under Construction

 

520,394

 

N/A

 

 

N/A

 

 

12.7

 

 

37.2

 

Total Office

 

3,856,660

 

76.2

%  

$

12.6

 

$

72.8

 

$

489.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

414

 

85.5

%  

$

0.8

 

$

5.1

 

$

55.6

 

Not Stabilized

 

1,084

 

76.4

 

 

2.2

 

 

14.8

 

 

131.9

 

Under Construction

 

561

 

N/A

 

 

N/A

 

 

5.1

 

 

4.7

 

   Total Multi-family

 

2,059

 

57.4

%  

$

3.0

 

$

25.0

 

$

192.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

72

 

92.1

%  

$

0.1

 

$

 —

 

$

6.5

 

Not Stabilized

 

913

 

53.5

 

 

5.0

 

 

31.5

 

 

163.6

 

Under Construction

 

N/A

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

    Total Hospitality

 

985

 

56.4

%  

$

5.1

 

$

31.5

 

$

170.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stabilized

 

N/A

 

N/A

 

$

1.8

 

$

4.5

 

$

1.2

 

Under Construction

 

1,441

 

N/A

 

 

N/A

 

 

1.6

 

 

0.9

 

    Total Self Storage and Other

 

1,441

 

N/A

%

$

1.8

 

$

6.1

 

$

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

$

37.5

 

$

214.8

 

$

1,524.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties held in joint ventures

 

 

 

 

 

$

2.3

 

$

16.9

 

$

74.7

 

Properties-Consolidated and Owned

 

 

 

 

 

 

35.2

 

 

197.9

 

 

1,449.8

 

Total Commercial Properties

 

 

 

 

 

$

37.5

 

$

214.8

 

$

1,524.5

 

 


(a)

Percentage occupied is as of June 30, 2016 unless a more recent statistic is disclosed in the June 30, 2016 Form 10-Q filing or in this release. 

(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. Furthermore, there has been no reconciliation made to a GAAP Net Income projection as none is available.  Due to the uncertainty in timing of our development efforts of when properties will be placed in service, of when debt financing will be obtained, and the uncertainty of debt service costs, unreasonable effort would be required to produce a reconciliation. 

16


 

(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. Landmark Mall and Columbia Office Properties have been excluded from the % occupied for Total Retail – Stabilized and Total Office – Stabilized. 

(e)

Amount includes Other Operating Assets and our share of our Equity Method Investments NOI. The Grandview SHG, LLC, 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 leased the entire 1735 Hughes Landing Boulevard building and 160,000 square feet of the 1725 Hughes Landing Boulevard building. We are seeking tenants for the remaining 171,067 square feet of the 1725 Hughes Landing Boulevard building.

(h)

Amount not disclosed.

17