Attached files

file filename
8-K - 8-K - Howard Hughes Corphhc-20170223x8k.htm

Exhibit 99.1

Picture 1

PRESS RELEASE

 

Contact Information:

David R. O’Reilly

Chief Financial Officer

(214) 741-7744

David.OReilly@howardhughes.com 

 

 

THE HOWARD HUGHES CORPORATION® REPORTS FOURTH QUARTER AND FULL YEAR 2016 RESULTS

 

Dallas, TX, February 23, 2017 – The Howard Hughes Corporation  ® (NYSE: HHC) (the “Company”) announced operating results for the fourth quarter ended December 31, 2016. The attached financial statements, exhibits and reconciliations of non-GAAP measures provide the details of these results.

Fourth Quarter Highlights:

 

·

Net income attributable to common stockholders was $43.6 million or $1.02 per diluted share.

·

Adjusted net income was $72.1 million or $1.69 per share, an increase of $19.7 million or $0.46 per share compared to the fourth quarter of 2015.

·

Increased Operating Asset NOI to $38.0 million, an increase of $10.2 million compared to the fourth quarter of 2015. 

·

Increased MPC residential land sales to $49.0 million, an increase of $9.6 million compared to the fourth quarter of 2015.

·

At Ward Village in Honolulu, delivered our first condominium tower, Waiea, with approximately 92% of the 174 units contracted for sale. 

·

Received approval for a $90.0 million tax increment financing for Downtown Columbia’s master plan.

·

Acquired One Mall North, a 100% leased, 97,500 square foot office building for $22.2 million and American City Building for $13.5 million, both in Columbia, Maryland.

·

Sold Park West for net cash proceeds of $32.5 million, unlocking a $17.6 million tax benefit and allowing us to recycle our capital and invest in higher return opportunities within our core assets.

·

Ended the year with net debt to total market capitalization of 36.8%, and a cash balance of $665.5 million.

 

 

“In the fourth quarter, The Howard Hughes Corporation showed significant progress across our three business segments as we saw significant growth with increased Operating Asset NOI, increased MPC residential land sales and meaningful progress in our strategic developments with the delivery of our first residential building in Ward Village, Waiea,” said David R. Weinreb, Chief Executive Officer. “We are creating value across our portfolio every day, as we continue to transform our strategic developments into revenue generating assets, converting our assets into  a predominantly revenue-generating portfolio. Additionally, I am pleased with our capital recycling activity, both during and subsequent to the quarter, with the sale of non-core assets and acquisitions that

1


 

complement our holdings in Downtown Columbia. Further, we are pleased with our conservative financial position with a cash balance of over $665 million, which is well in excess of our unfunded development commitments.”

 

Fourth Quarter Financial Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 

 

Year ended December 31, 

(In thousands, except per share amounts)

 

2016

 

2015

 

2016

 

2015

Net income (loss) attributable to common stockholders

 

$

43,595

 

$

25,881

 

$

202,303

 

$

126,719

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per share

 

$

1.10

 

$

0.65

 

$

5.12

 

$

3.21

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income per share

 

$

1.02

 

$

0.59

 

$

4.73

 

$

1.60

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

72,109

 

$

52,431

 

$

332,340

 

$

138,323

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income per share

 

$

1.69

 

$

1.23

 

$

7.78

 

$

3.24

 

As we complete and place our developments into service, non-cash depreciation and amortization expense associated with these cash-generative commercial real estate properties has become a material component of our net income. Adjusted net income is a non-GAAP measure that excludes depreciation and amortization expense, provision for impairment, non-cash warrant liability gains and losses, gain on acquisition of our joint venture partner’s interest and gains or losses on sales of operating properties. For additional information, please see the reconciliation of Adjusted net income to Net Income (loss) attributable to common stockholders in the Supplemental Information contained on page 8 of this earnings release.

 

Business Segment Operating Results

 

Operating Assets Segment Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 

 

Year ended December 31, 

(In thousands)

    

2016

    

2015

 

2016

    

2015

    

Retail, Office, Multi-family and Hospitality NOI (a)

 

$

37,311

 

$

29,746

 

$

134,832

 

$

116,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Assets EBT

 

 

5,761

 

 

(2,570)

 

$

(19,132)

 

$

(9,902)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Assets EBT

 

$

30,229

 

$

24,550

 

$

111,148

 

$

91,595

 


(a)

Includes our share of NOI from our non-consolidated equity method ventures (our “income-producing Operating Assets”).  These amounts exclude NOI from properties that are substantially closed for redevelopment and properties sold during the periods.

 

Net operating income (“NOI”) from our income-producing Operating Assets is presented in our Supplemental Information to this earnings release. For a reconciliation of Operating Assets NOI to Operating Assets earnings before taxes (“EBT”), Operating Assets 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.

 

We calculate Adjusted Operating Assets EBT, which excludes depreciation and amortization and development-related demolition, marketing costs and provision for impairment, as they do not represent operating costs for stabilized real estate properties.

 

Operating assets EBT increased $8.4 million to $5.8 million, compared to ($2.6) million for the fourth quarter 2015.

 

The increase in NOI from income-producing Operating Assets in the fourth quarter 2016 compared to the fourth quarter 2015 is primarily driven by the continued stabilization of our recently developed and placed in service office properties and our two recently opened hotels in The Woodlands. The increase in NOI from income-

2


 

producing Operating Assets in the year ended December 31, 2016 compared to the same period in the prior year is primarily due to Downtown Summerlin and the openings of the ONE Summerlin office building and two multi-family properties in The Woodlands in 2015.

 

Master Planned Communities Segment Highlights

 

Generally, MPC revenues fluctuate during the year; therefore, a better measurement of performance is the full year impact instead of quarterly results.

 

A Summary of our MPC segment is shown below. For additional detail, please refer to pages 10 - 13 of this release.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of MPC Residential Land Sales Closed for the Three Months Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land Sales

 

Acres Sold

 

Price per acre

($ In thousands)

  

2016

  

2015

  

2016

  

2015

  

2016

  

2015

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

6,917

 

$

2,510

 

18.8

 

7.2

 

$

368

 

$

349

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

24,551

 

 

29,175

 

35.6

 

61.0

 

 

690

 

 

478

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

17,529

 

 

7,693

 

30.8

 

11.7

 

 

569

 

 

658

Total residential land sales closed in period

 

$

48,997

 

$

39,378

 

85.2

 

79.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of MPC Residential Land Sales Closed for the Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land Sales

 

Acres Sold

 

Price per acre

($ In thousands)

  

2016

  

2015

  

2016

  

2015

 

2016

 

2015

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

20,474

 

$

10,856

 

55.0

 

28.4

 

$

372

 

$

382

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

110,708

 

 

114,509

 

239.1

 

198.4

 

 

463

 

 

577

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

31,960

 

 

32,441

 

57.1

 

48.7

 

 

560

 

 

666

Total residential land sales closed in period

 

$

163,142

 

$

157,806

 

351.2

 

275.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3


 

Residential land sales closed in our MPC segment for the three months ended December 31, 2016 increased $9.6 million or 24.4% to $49.0 million, compared to $39.4 million for the same period in 2015 primarily due to increased sales velocity at The Woodlands and Bridgeland MPCs, offset by fewer sales at our Summerlin MPC.   Residential land sales closed in our MPC segment for the year ended December 31, 2016 increased $5.3 million or 3.4% to $163.1 million compared to $157.8 million for the same period in 2015. Land sales revenue of $215.3 million recognized for the year ended December 31, 2016 included $33.4 million in revenue from closings in prior periods which was previously deferred and that met criteria for recognition in the current year.

 

Land development in the fourth quarter 2016 at The Summit, our joint venture with Discovery Land in our Summerlin MPC, continued on schedule based upon the initial plan. For the three months ended December 31, 2016, 22 custom residential lots had closed resulting in the recognition of $20.9 million Equity in earnings in Real Estate and Other Affiliates. As of December 31, 2016, contracted sales since inception are $226.4 million of which $184.9 million had closed.

 

Strategic Developments Segment Highlights

 

We have condominiums for sale in Ward Village across five condominium projects, four of which are under construction: Waiea, Anaha, Ae`o, and Ke Kilohana. These four projects have a total unit count of 1,381, of which 1,109 were under contract as of December 31, 2016, leaving the total number of unsold units under construction at 272.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ward Village Towers Under Construction as of December 31, 2016

 

($ in millions)

    

Total Units

    

Under Contract

    

Percent of Units Sold

 

Total Projected Costs

 

Costs Incurred to Date

 

Estimated
Completion
Date

 

Waiea

 

174

 

160

 

92.0%

 

$

414.2

 

$

352.9

 

Q1 2017

(a)

Anaha

 

317

 

298

 

94.0%

 

 

401.3

 

 

209.5

 

Q3 2017

 

Ae`o

 

466

 

265

 

56.9%

 

 

428.5

(b)

 

66.6

 

Q4 2018

 

Ke Kilohana

 

424

 

386

 

91.0%

 

 

218.9

 

 

17.9

 

2019

 

Total under construction

 

1,381

 

1,109

 

80.3%

 

$

1,462.9

 

$

646.9

 

 

 


(a)

Waiea opened and customers began occupying units in November 2016. We closed on 143 units as of January 27, 2016.

(b)

Includes project costs for our flagship Whole Foods Market located on the same block.

 

The increase in condominium rights and unit sales for the quarter and year ended December 31, 2016 as compared to the same periods in 2015 is primarily related to revenue recognition at our Anaha condominium project for which we began recognizing revenue in the second quarter 2015. As condominium projects advance towards completion, revenue is recognized on qualifying sales contracts under the percentage of completion method of accounting. All development cost estimates presented herein are exclusive of land costs.

 

For a more complete description of the status of our developments, please refer to “Item 7. - Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Form 10-K for the year ended December 31, 2016.

 

Balance Sheet and Other Quarterly Activity

As of December 31, 2016, our debt equaled approximately 42.3% of our total assets and 36.8%  of our total market capitalization. We finished the year with approximately $665.5 million of cash on hand. This balance is higher than in previous periods as a  result of end of year cash inflows relating to proceeds from our sale of our non-core Park West asset; a distribution of cash from our joint venture in Summerlin, The Summit; and proceeds from closings of condominium units at Waiea in our Ward Village urban master planned community.

 

4


 

We have focused almost exclusively on obtaining non-recourse* debt for both our construction financing and long-term fixed rate mortgage financing and have limited cross-collateralization across the portfolio. Our low-leverage, with  a focus on project specific financing, insulates us against potential downturns and provides us with the ability to evaluate new opportunities. During the quarter, we completed a $142.7 million partial recourse construction loan for Ke Kilohana and a $230.0 million non-recourse construction loan for Ae`o, both initially maturing in December 2019. We also amended and restated our financing for The Woodlands Resort & Conference Center with a $70.0 million mortgage and modified our construction financing for Hughes Landing Retail to $35.0 million with an extended initial maturity date of December 2036 (previously December 2018).

Subsequent to quarter end in January 2017, we closed on a non‑recourse financing totaling $25.0 million at 4.48% interest, replacing the $23.0 million construction loan on the Columbia Regional Building. We also amended and restated our $80.0 million non-recourse mortgage financing for the 10-60 Columbia Corporate Center office buildings with a $94.5 million loan at LIBOR plus 1.75% with an initial maturity May 2020 maturity date. This amendment also provided $14.5 million to purchase One Mall North, a 97,500 square foot office building in Columbia, Maryland.

 

*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.

 

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 14 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.

5


 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

UNAUDITED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 

 

Year Ended December 31, 

(In thousands, except per share amounts)

    

2016

    

2015

    

2016

    

2015

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condominium rights and unit sales

 

$

123,021

 

$

104,922

 

$

485,634

 

$

305,284

Master Planned Community land sales

 

 

68,150

 

 

48,462

 

 

215,318

 

 

187,399

Minimum rents

 

 

45,013

 

 

40,808

 

 

173,268

 

 

150,805

Builder price participation

 

 

5,755

 

 

6,561

 

 

21,386

 

 

26,846

Tenant recoveries

 

 

11,222

 

 

8,468

 

 

44,330

 

 

39,542

Hospitality revenues

 

 

16,126

 

 

10,118

 

 

62,252

 

 

45,374

Other land revenues

 

 

4,009

 

 

3,748

 

 

16,232

 

 

14,803

Other rental and property revenues

 

 

5,250

 

 

6,306

 

 

16,585

 

 

27,035

Total revenues

 

 

278,546

 

 

229,393

 

 

1,035,005

 

 

797,088

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Condominium rights and unit cost of sales

 

 

81,566

 

 

64,859

 

 

319,325

 

 

191,606

Master Planned Community cost of sales

 

 

29,599

 

 

20,259

 

 

95,727

 

 

88,065

Master Planned Community operations

 

 

11,919

 

 

12,612

 

 

42,371

 

 

44,907

Other property operating costs

 

 

18,465

 

 

18,292

 

 

65,978

 

 

72,751

Rental property real estate taxes

 

 

5,737

 

 

4,462

 

 

26,847

 

 

24,138

Rental property maintenance costs

 

 

3,175

 

 

1,974

 

 

12,392

 

 

10,712

Hospitality operating costs

 

 

11,980

 

 

8,101

 

 

49,359

 

 

34,839

Provision for doubtful accounts

 

 

1,035

 

 

948

 

 

5,664

 

 

4,030

Demolition costs

 

 

994

 

 

660

 

 

2,212

 

 

3,297

Development-related marketing costs

 

 

6,598

 

 

5,990

 

 

22,184

 

 

25,466

General and administrative

 

 

25,083

 

 

24,250

 

 

86,588

 

 

81,345

Depreciation and amortization

 

 

24,618

 

 

27,420

 

 

95,864

 

 

98,997

Total expenses

 

 

220,769

 

 

189,827

 

 

824,511

 

 

680,153

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income before other items

 

 

57,777

 

 

39,566

 

 

210,494

 

 

116,935

 

 

 

 

 

 

 

 

 

 

 

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

Provision for impairment

 

 

 —

 

 

 —

 

 

(35,734)

 

 

 —

Gain on sale of 80 South Street Assemblage

 

 

 —

 

 

 —

 

 

140,549

 

 

 —

Other income, net

 

 

1,595

 

 

625

 

 

11,453

 

 

1,829

Total other

 

 

1,595

 

 

625

 

 

116,268

 

 

1,829

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

59,372

 

 

40,191

 

 

326,762

 

 

118,764

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

459

 

 

70

 

 

1,359

 

 

586

Interest expense

 

 

(17,096)

 

 

(16,601)

 

 

(65,724)

 

 

(59,744)

Warrant liability (loss) gain

 

 

(2,780)

 

 

870

 

 

(24,410)

 

 

58,320

Gain on acquisition of joint venture partner's interest

 

 

 —

 

 

 —

 

 

27,088

 

 

 —

(Loss) gain on disposal of operating assets

 

 

(1,117)

 

 

 —

 

 

(1,117)

 

 

29,073

Equity in earnings from Real Estate and Other Affiliates

 

 

21,118

 

 

557

 

 

56,818

 

 

3,721

Income before taxes

 

 

59,956

 

 

25,087

 

 

320,776

 

 

150,720

(Provision) benefit for income taxes

 

 

(16,361)

 

 

794

 

 

(118,450)

 

 

(24,001)

Net income

 

 

43,595

 

 

25,881

 

 

202,326

 

 

126,719

Net income attributable to noncontrolling interests

 

 

 —

 

 

 —

 

 

(23)

 

 

 —

Net income attributable to common stockholders

 

$

43,595

 

$

25,881

 

$

202,303

 

$

126,719

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per share:

 

$

1.10

 

$

0.65

 

$

5.12

 

$

3.21

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income per share:

 

$

1.02

 

$

0.59

 

$

4.73

 

$

1.60

 

6


 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

UNAUDITED

 

 

 

 

 

 

 

 

 

 

December 31, 

(In thousands, except share amounts)

 

2016

    

2015

Assets:

 

 

 

 

 

 

Investment in real estate:

 

 

 

 

 

 

Master Planned Community assets

 

$

1,669,561

 

$

1,642,842

Land

 

 

320,936

 

 

322,462

Buildings and equipment

 

 

2,027,363

 

 

1,772,401

Less: accumulated depreciation

 

 

(245,814)

 

 

(232,969)

Developments

 

 

961,980

 

 

1,036,927

Net property and equipment

 

 

4,734,026

 

 

4,541,663

Investment in Real Estate and Other Affiliates

 

 

76,376

 

 

57,811

Net investment in real estate

 

 

4,810,402

 

 

4,599,474

Cash and cash equivalents

 

 

665,510

 

 

445,301

Accounts receivable, net 

 

 

9,883

 

 

9,962

Municipal Utility District receivables, net

 

 

150,385

 

 

139,946

Notes receivable, net

 

 

155

 

 

1,664

Deferred expenses, net

 

 

64,531

 

 

61,804

Prepaid expenses and other assets, net

 

 

666,516

 

 

463,431

Total assets

 

$

6,367,382

 

$

5,721,582

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Mortgages, notes and loans payable

 

$

2,690,747

 

$

2,443,962

Deferred tax liabilities

 

 

200,945

 

 

89,221

Warrant liabilities

 

 

332,170

 

 

307,760

Uncertain tax position liability

 

 

 —

 

 

1,396

Accounts payable and accrued expenses

 

 

572,010

 

 

515,354

Total liabilities

 

 

3,795,872

 

 

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, 39,802,064 shares issued and 39,790,003 outstanding as of December 31, 2016 and 39,714,838 shares issued and outstanding as of December 31, 2015

 

 

398

 

 

398

Additional paid-in capital

 

 

2,853,269

 

 

2,847,823

Accumulated deficit

 

 

(277,912)

 

 

(480,215)

Accumulated other comprehensive loss

 

 

(6,786)

 

 

(7,889)

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

 

 

(1,231)

 

 

 —

Total stockholders' equity

 

 

2,567,738

 

 

2,360,117

Noncontrolling interests

 

 

3,772

 

 

3,772

Total equity

 

 

2,571,510

 

 

2,363,889

Total liabilities and equity

 

$

6,367,382

 

$

5,721,582

 

7


 

Supplemental Information

 

December 31, 2016

 

Because 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 earnings before taxes (“EBT”). EBT, as it relates to each business segment, represents the revenues less expenses of each segment, including interest income, interest expense and equity in earnings of real estate and other affiliates. EBT excludes corporate expenses and other items that are not allocable to the segments. We present EBT because we use this measure, among others, internally to assess the core operating performance of our assets. However, EBT should not be considered as an alternative to GAAP net income.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of  EBT to GAAP income (loss) before taxes

 

Three Months December 31, 

 

Year Ended December 31, 

(In thousands)

    

2016

    

2015

 

2016

    

2015

Total consolidated segment EBT

 

$

103,997

 

$

63,122

 

$

458,518

 

$

202,300

Corporate and other items:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

(25,083)

 

 

(24,250)

 

 

(86,588)

 

 

(81,345)

Corporate interest expense, net

 

 

(13,102)

 

 

(13,286)

 

 

(52,460)

 

 

(52,995)

Warrant liability (loss) gain

 

 

(2,780)

 

 

870

 

 

(24,410)

 

 

58,320

Gain on acquisition of joint venture partner's interest

 

 

1

 

 

(29,073)

 

 

27,088

 

 

 —

(Loss) gain on disposal of operating assets

 

 

(1,117)

 

 

29,073

 

 

(1,117)

 

 

29,073

Corporate other income, net

 

 

51

 

 

105

 

 

6,241

 

 

1,409

Corporate depreciation and amortization

 

 

(2,010)

 

 

(1,474)

 

 

(6,496)

 

 

(6,042)

Total Corporate and other items

 

 

(44,040)

 

 

(51,580)

 

 

(137,742)

 

 

(51,580)

Income before taxes

 

$

59,957

 

$

25,087

 

$

320,776

 

$

150,720

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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 

 

Year Ended December 31, 

(In thousands)

 

2016

 

2015

 

 

2016

 

2015

Adjusted net income

 

$

72,109

 

$

52,431

 

 

$

332,340

 

$

138,323

Depreciation and amortization

 

 

(24,618)

 

 

(27,420)

 

 

 

(95,864)

 

 

(98,997)

Provision for impairment

 

 

 —

 

 

 —

 

 

 

(35,734)

 

 

 —

Warrant liability (loss) gain

 

 

(2,780)

 

 

870

 

 

 

(24,410)

 

 

58,320

Gain on acquisition of joint venture partner's interest

 

 

1

 

 

 —

 

 

 

27,088

 

 

 —

(Loss) gain on disposal of operating assets

 

 

(1,117)

 

 

 —

 

 

 

(1,117)

 

 

29,073

Net income attributable to common stockholders

 

$

43,595

 

$

25,881

 

 

$

202,303

 

$

126,719

8


 

When a development property is placed in service, depreciation is calculated for the property ratably over the estimated useful lives of each of its components; however, most of our recently developed properties do not reach stabilization until 12 to 36 months after being placed in service due to the timing of tenants taking occupancy and subsequent leasing of remaining unoccupied space during that period. As a result, operating income, earnings before taxes (EBT) and net income will not reflect the ongoing earnings potential of newly placed in service operating assets during this transition period to stabilization. Accordingly, we calculate Adjusted Operating Assets EBT, which excludes depreciation and amortization and development-related demolition and marketing costs and provision for impairment, as they do not represent operating costs for stabilized real estate properties.

The following table reconciles Adjusted Operating Assets EBT to Operating Assets EBT:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted Operating Assets EBT to

 

Three Months Ended December 31,

 

Year Ended December 31,

 

Operating Assets EBT (in thousands)

    

2016

    

2015

 

2016

    

2015

 

Adjusted Operating Assets segment EBT

 

$

30,229

 

$

24,550

 

$

111,148

 

$

91,595

 

Provision for impairment

 

 

 —

 

 

 —

 

 

(35,734)

 

 

 —

 

Depreciation and amortization

 

 

(21,767)

 

 

(24,490)

 

 

(86,313)

 

 

(89,075)

 

Demolition costs

 

 

(629)

 

 

(264)

 

 

(1,123)

 

 

(2,675)

 

Development-related marketing costs

 

 

(2,072)

 

 

(2,366)

 

 

(7,110)

 

 

(9,747)

 

Operating Assets segment EBT

 

$

5,761

 

$

(2,570)

 

$

(19,132)

 

$

(9,902)

 

 

The following table summarizes our net debt on a segment basis as of December 31, 2016. Net debt is defined as mortgages, notes and loans payable, including our ownership share of debt of our Real Estate and Other Affiliates, reduced by short-term liquidity sources to satisfy such obligations such as our ownership share of cash and cash equivalents and SID and MUD receivables. Although net debt is not a recognized GAAP financial measure, it is readily computable from existing GAAP information and we believe, as with our other non-GAAP measures, that such information is useful to our investors and other users of our financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)
Segment Basis

    

Master
Planned
Communities

    

 

Operating
Assets

    

 

Strategic
Developments

    

 

Segment
Totals

    

 

Non-
Segment
Amounts

    

Total
December 31, 2016

Mortgages, notes and loans payable

 

$

255,438

 

 

$

1,552,697

 (b)

 

$

189,858

 

 

$

1,997,993

 

 

$

748,235

 

$

2,746,228

Less: cash and cash equivalents

 

 

(108,896)

 (a)

 

 

(86,009)

 (c)

 

 

(15,274)

 (d)

 

 

(210,179)

 

 

 

(518,891)

 

 

(729,070)

Special Improvement District receivables

 

 

(61,603)

 

 

 

 —

 

 

 

 —

 

 

 

(61,603)

 

 

 

 —

 

 

(61,603)

Municipal Utility District receivables

 

 

(150,385)

 

 

 

 —

 

 

 

 —

 

 

 

(150,385)

 

 

 

 —

 

 

(150,385)

Net Debt

 

$

(65,446)

 

 

$

1,466,688

 

 

$

174,584

 

 

$

1,575,826

 

 

$

229,344

 

$

1,805,170

 

(a)

Includes MPC cash and cash equivalents, including $53.1 million of cash related to The Summit joint venture.

(b)

Includes our $55.5 million share of debt of our Real Estate and Other Affiliates in Operating Assets segment (Woodlands Sarofim #1, The Metropolitan Downtown Columbia and Millennium Woodlands Phase II, LLC, Stewart Title of Montgomery County, TX, 33 Peck Slip, Constellation, and Las Vegas 51s).

(c)

Includes our $6.5 million share of cash and cash equivalents of our Real Estate and Other Affiliates in Operating Assets segment (Woodlands Sarofim #1, The Metropolitan Downtown Columbia and Millennium Woodlands Phase II, LLC, Stewart Title of Montgomery County, TX, 33 Peck Slip, Constellation, and Las Vegas 51s).

(d)

Includes our $3.9 million share of cash and cash equivalents of our Real Estate and Other Affiliates in Strategic Developments segment (KR Holdings, LLC, HHMK Development, LLC, and m.flats/TEN.M).

 

 

 

 

9


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Residential MPC Land Sales Closed for the Three Months Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

6,917

 

$

2,510

 

18.8

 

7.2

 

 

95

 

36

 

$

368

 

$

349

 

$

73

 

$

70

$ Change

 

 

4,407

 

 

 

 

11.6

 

 

 

 

59

 

 

 

 

19

 

 

 

 

 

3

 

 

 

% Change

 

 

175.6%

 

 

 

 

161.1%

 

 

 

 

163.9%

 

 

 

 

5.4%

 

 

 

 

 

4.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

14,856

 

 

28,435

 

30.6

 

60.5

 

 

128

 

162

 

 

485

 

 

470

 

 

116

 

 

176

Custom lots

 

 

9,695

 

 

740

 

5.0

 

0.5

 

 

8

 

1

 

 

1,939

 

 

1,480

 

 

1,212

 

 

740

Total

 

 

24,551

 

 

29,175

 

35.6

 

61.0

 

 

136

 

163

 

 

690

 

 

478

 

 

181

 

 

179

$ Change

 

 

(4,624)

 

 

 

 

(25.4)

 

 

 

 

(27)

 

 

 

 

212

 

 

 

 

 

2

 

 

 

% Change

 

 

(15.8%)

 

 

 

 

(41.6%)

 

 

 

 

(16.6%)

 

 

 

 

44.4%

 

 

 

 

 

1.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

10,519

 

 

7,693

 

24.9

 

11.7

 

 

99

 

48

 

 

422

 

 

658

 

 

106

 

 

160

Single family - attached

 

 

7,010

 

 

 —

 

5.9

 

 —

 

 

67

 

 —

 

 

1,188

 

 

 —

 

 

105

 

 

 —

Total

 

 

17,529

 

 

7,693

 

30.8

 

11.7

 

 

166

 

48

 

 

569

 

 

658

 

 

106

 

 

160

$ Change

 

 

9,836

 

 

 

 

19.1

 

 

 

 

118

 

 

 

 

(89)

 

 

 

 

 

(54)

 

 

 

% Change

 

 

127.9%

 

 

 

 

163.2%

 

 

 

 

245.8%

 

 

 

 

(13.5%)

 

 

 

 

 

(33.8%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total land sales closed in period (a)

 

$

48,997

 

$

39,378

 

85.2

 

79.9

 

 

397

 

247

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Excludes revenues closed and deferred for recognition in a previous period that met criteria for recognition in the current period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Commercial MPC Land Sales Closed for the Three Months Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land Sales

 

Acres Sold

 

 

Price per acre

($ In thousands)

 

2016

  

2015

  

2016

  

2015

  

 

2016

 

2015

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not-for-profit

 

$

 —

 

$

189

 

 —

 

2.2

 

$

 —

 

86

$ Change

 

 

(189)

 

 

 

 

(2.2)

 

 

 

 

(86)

 

 

% Change

 

 

(100.0%)

 

 

 

 

(100.0%)

 

 

 

 

(100.0%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Other

 

 

 —

 

 

800

 

 —

 

16.7

 

 

 —

 

48

$ Change

 

 

(800)

 

 

 

 

(16.7)

 

 

 

 

(48)

 

 

% Change

 

 

(100.0%)

 

 

 

 

(100.0%)

 

 

 

 

(100.0%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medical

 

 

 —

 

 

1,585

 

 —

 

1.7

 

 

 —

 

932

 Other

 

 

 —

 

 

926

 

 —

 

1.5

 

 

 —

 

617

Total

 

 

 —

 

 

2,511

 

 —

 

3.2

 

 

 —

 

785

$ Change

 

 

(2,511)

 

 

 

 

(3.2)

 

 

 

 

(785)

 

 

% Change

 

 

(100.0%)

 

 

 

 

(100.0%)

 

 

 

 

(100.0%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total land sales closed in period (a)

 

$

 —

 

$

3,500

 

 —

 

22.1

 

 

 

 

 

(a)

Excludes revenues closed and deferred for recognition in a previous period that met criteria for recognition in the current period.

10


 

 

 

Reconciliation of MPC Land Sales Closed to GAAP Land Sales Revenue

 

The following table reconciles Total residential and commercial land sales closed for the quarters ended December 31, 2016 and 2015, respectively, to Total land sales revenue – GAAP basis for the MPC segment for the quarters ended December 31, 2016 and 2015, respectively. Total net recognized (deferred) revenue represents revenues on sales closed in prior periods where revenue was previously deferred and met criteria for recognition in the current periods, offset by revenues deferred on sales closed in the current period.

 

 

 

 

 

 

 

 

 

 

For the Three Months December 31,

(In thousands)

 

2016

  

2015

Total residential land sales closed in period

 

$

48,997

 

$

39,378

Total commercial land sales closed in period

 

 

 —

 

 

3,500

Net recognized (deferred) revenue:

 

 

 

 

 

 

  Bridgeland

 

 

1,345

 

 

225

  Summerlin

 

 

15,655

 

 

(11,302)

Total net recognized (deferred) revenue

 

 

17,000

 

 

(11,077)

Special Improvement District bond revenue

 

 

2,153

 

 

16,661

Total land sales revenue - GAAP basis

 

$

68,150

 

$

48,462

 

11


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Residential MPC Land Sales Closed for the Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

$

20,474

 

$

10,856

 

55.0

 

28.4

 

 

296

 

 

130

 

$

372

 

$

382

 

$

69

 

$

84

$ Change

 

 

9,618

 

 

 

 

26.6

 

 

 

 

166

 

 

 

 

 

(10)

 

 

 

 

 

(15)

 

 

 

% Change

 

 

88.6%

 

 

 

 

93.7%

 

 

 

 

127.7%

 

 

 

 

 

(2.6%)

 

 

 

 

 

(17.9%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Superpad sites

 

 

96,843

 

 

92,219

 

231.7

 

177.7

 

 

1,071

 

 

555

 

 

418

 

 

519

 

 

90

 

 

166

Single family - detached

 

 

 —

 

 

13,650

 

 —

 

14.9

 

 

 —

 

 

75

 

 

 —

 

 

916

 

 

 —

 

 

182

Custom lots

 

 

13,865

 

 

8,640

 

7.4

 

5.8

 

 

15

 

 

14

 

 

1,874

 

 

1,490

 

 

924

 

 

617

Total

 

 

110,708

 

 

114,509

 

239.1

 

198.4

 

 

1,086

 

 

644

 

 

463

 

 

577

 

 

102

 

 

178

$ Change

 

 

(3,801)

 

 

 

 

40.7

 

 

 

 

442

 

 

 

 

 

(114)

 

 

 

 

 

(76)

 

 

 

% Change

 

 

(3.3%)

 

 

 

 

20.5%

 

 

 

 

68.6%

 

 

 

 

 

(19.9%)

 

 

 

 

 

(42.7%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family - detached

 

 

24,950

 

 

27,161

 

51.2

 

42.9

 

 

204

 

 

160

 

 

487

 

 

633

 

 

122

 

 

170

Single family - attached

 

 

7,010

 

 

5,280

 

5.9

 

5.8

 

 

67

 

 

65

 

 

1,188

 

 

910

 

 

105

 

 

81

Total

 

 

31,960

 

 

32,441

 

57.1

 

48.7

 

 

271

 

 

225

 

 

560

 

 

666

 

 

118

 

 

144

$ Change

 

 

(481)

 

 

 

 

8.4

 

 

 

 

46

 

 

 

 

 

(106)

 

 

 

 

 

(26)

 

 

 

% Change

 

 

(1.5%)

 

 

 

 

17.2%

 

 

 

 

20.4%

 

 

 

 

 

(16.0%)

 

 

 

 

 

(18.2%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total land sales closed in period (a)

 

$

163,142

 

$

157,806

 

351.2

 

275.5

 

 

1,653

 

 

999

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Excludes revenues closed and deferred for recognition in a previous period that met criteria for recognition in the current period.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Commercial MPC Land Sales Closed for the Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land Sales

 

Acres Sold

 

 

Price per acre

($ In thousands)

 

2016

  

2015

  

2016

  

2015

 

 

2016

 

 

2015

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not-for-profit

 

$

 —

 

$

20,664

 

 —

 

162.4

 

$

 —

 

$

127

$ Change

 

 

(20,664)

 

 

 

 

(162.4)

 

 

 

 

(127)

 

 

 

% Change

 

 

(100.0%)

 

 

 

 

(100.0%)

 

 

 

 

(100.0%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland Communities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

No land sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not-for-profit

 

 

348.0

 

 

 —

 

10.0

 

 —

 

 

35

 

 

 —

Other

 

 

 —

 

 

3,936

 

 —

 

20.3

 

 

 —

 

 

194

Total

 

 

348.0

 

 

3,936

 

10.0

 

20.3

 

 

35

 

 

194

$ Change

 

 

(3,588)

 

 

 

 

(10.3)

 

 

 

 

(159)

 

 

 

% Change

 

 

(91.2%)

 

 

 

 

(50.7%)

 

 

 

 

(82.0%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Medical

 

 

10,405

 

 

8,422

 

4.3

 

5.0

 

 

2,420

 

 

1,684

Not-for-profit

 

 

 —

 

 

733

 

 —

 

5.0

 

 

 —

 

 

147

Other

 

 

 —

 

 

2,247

 

 —

 

2.4

 

 

 —

 

 

936

Total

 

 

10,405

 

 

11,402

 

4.3

 

12.4

 

 

2,420

 

 

920

$ Change

 

 

(997)

 

 

 

 

(8.1)

 

 

 

 

1,500

 

 

 

% Change

 

 

(8.7%)

 

 

 

 

(65.3%)

 

 

 

 

163.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total land sales closed in period (a)

 

$

10,753

 

$

36,002

 

14.3

 

195.1

 

 

 

 

 

 

(a)

Excludes revenues closed and deferred for recognition in a previous period that met criteria for recognition in the current period.

 

12


 

 

Reconciliation of MPC Land Sales Closed to GAAP Land Sales Revenue

 

The following table reconciles Total residential and commercial land sales closed for the years ended December 31, 2016 and 2015, respectively, to Total land sales revenue – GAAP basis for the MPC segment for the years ended December 31, 2016 and 2015, respectively. Total net recognized (deferred) revenue represents revenues on sales closed in prior periods where revenue was previously deferred and met criteria for recognition in the current periods, offset by revenues deferred on sales closed in the current period.

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31,

(In thousands)

 

2016

  

2015

Total residential land sales closed in period

 

$

163,142

 

$

157,806

Total commercial land sales closed in period

 

 

10,753

 

 

36,002

Net recognized (deferred) revenue:

 

 

 

 

 

 

  Bridgeland

 

 

3,780

 

 

(11,136)

  Summerlin

 

 

29,596

 

 

(16,043)

Total net recognized (deferred) revenue

 

 

33,376

 

 

(27,179)

Special Improvement District revenue

 

 

8,047

 

 

20,770

Total land sales revenue - GAAP basis

 

$

215,318

 

$

187,399

 

13


 

 

Operating Assets Net Operating Income

 

We believe 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.

14


 

 

Operating Asset NOI and EBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

 

 

Year Ended December 31,

 

 

 

(In thousands)

    

2016

    

2015

 

Change

 

2016

    

2015

    

Change

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creekside Village Green (a)

 

$

380

 

$

285

 

$

95

 

$

1,549

 

$

824

 

$

725

Hughes Landing Retail (a)

 

 

1,057

 

 

682

 

 

375

 

 

3,402

 

 

1,468

 

 

1,934

1701 Lake Robbins

 

 

90

 

 

103

 

 

(13)

 

 

364

 

 

399

 

 

(35)

20/25 Waterway Avenue

 

 

483

 

 

499

 

 

(16)

 

 

1,765

 

 

1,883

 

 

(118)

Waterway Garage Retail

 

 

163

 

 

150

 

 

13

 

 

643

 

 

690

 

 

(47)

Columbia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Regional

 

 

363

 

 

342

 

 

21

 

 

1,387

 

 

1,342

 

 

45

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Downtown Summerlin (a)

 

 

4,371

 

 

3,417

 

 

954

 

 

16,632

 

 

10,117

 

 

6,515

Ward Village

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ward Village Retail (b)

 

 

5,009

 

 

6,181

 

 

(1,172)

 

 

22,048

 

 

25,566

 

 

(3,518)

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cottonwood Square

 

 

175

 

 

183

 

 

(8)

 

 

705

 

 

677

 

 

28

Lakeland Village Center at Bridgeland (c)

 

 

134

 

 

 —

 

 

134

 

 

190

 

 

 —

 

 

190

Outlet Collection at Riverwalk

 

 

1,469

 

 

1,606

 

 

(137)

 

 

5,125

 

 

6,450

 

 

(1,325)

Total Retail NOI

 

 

13,694

 

 

13,448

 

 

246

 

 

53,810

 

 

49,416

 

 

4,394

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One Hughes Landing (d)

 

 

1,552

 

 

1,151

 

 

401

 

 

6,014

 

 

5,262

 

 

752

Two Hughes Landing (e)

 

 

2,054

 

 

1,110

 

 

944

 

 

5,033

 

 

4,489

 

 

544

Three Hughes Landing (c)

 

 

(105)

 

 

 —

 

 

(105)

 

 

(514)

 

 

 —

 

 

(514)

1725 Hughes Landing Boulevard (a)

 

 

450

 

 

(208)

 

 

658

 

 

120

 

 

(208)

 

 

328

1735 Hughes Landing Boulevard (a)

 

 

1,901

 

 

(34)

 

 

1,935

 

 

2,857

 

 

(34)

 

 

2,891

2201 Lake Woodlands Drive

 

 

(14)

 

 

(26)

 

 

12

 

 

(127)

 

 

(144)

 

 

17

9303 New Trails (f)

 

 

384

 

 

438

 

 

(54)

 

 

1,641

 

 

1,898

 

 

(257)

3831 Technology Forest Drive

 

 

453

 

 

541

 

 

(88)

 

 

1,968

 

 

1,956

 

 

12

3 Waterway Square (d)

 

 

1,797

 

 

1,618

 

 

179

 

 

6,735

 

 

6,288

 

 

447

4 Waterway Square (a)

 

 

1,680

 

 

1,304

 

 

376

 

 

6,466

 

 

5,766

 

 

700

1400 Woodloch Forest

 

 

414

 

 

373

 

 

41

 

 

1,708

 

 

1,621

 

 

87

Columbia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center (f)

 

 

2,574

 

 

2,927

 

 

(353)

 

 

11,275

 

 

12,375

 

 

(1,100)

Columbia Office Properties (g)

 

 

29

 

 

107

 

 

(78)

 

 

(104)

 

 

450

 

 

(554)

One Mall North (c)

 

 

75

 

 

 —

 

 

75

 

 

75

 

 

 —

 

 

75

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ONE Summerlin (a)

 

 

836

 

 

111

 

 

725

 

 

2,365

 

 

(206)

 

 

2,571

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 —

 

 

 

110 N. Wacker

 

 

1,529

 

 

1,523

 

 

6

 

 

6,105

 

 

6,100

 

 

5

Total Office NOI

 

 

15,609

 

 

10,935

 

 

4,674

 

 

51,617

 

 

45,613

 

 

6,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millennium Six Pines Apartments (h)

 

 

985

 

 

 —

 

 

985

 

 

1,498

 

 

 —

 

 

1,498

Millennium Waterway Apartments (i)

 

 

856

 

 

1,018

 

 

(162)

 

 

3,183

 

 

4,169

 

 

(986)

One Lakes Edge (a)

 

 

1,000

 

 

835

 

 

165

 

 

3,623

 

 

982

 

 

2,641

South Street Seaport

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85 South Street

 

 

132

 

 

135

 

 

(3)

 

 

523

 

 

494

 

 

29

Total Multi-family NOI

 

 

2,973

 

 

1,988

 

 

985

 

 

8,827

 

 

5,645

 

 

3,182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embassy Suites at Hughes Landing (a)

 

 

1,065

 

 

(25)

 

 

1,090

 

 

3,563

 

 

(25)

 

 

3,588

The Westin at The Woodlands (a) (c)

 

 

1,154

 

 

 —

 

 

1,154

 

 

1,739

 

 

 —

 

 

1,739

The Woodlands Resort & Conference Center (j)

 

 

1,928

 

 

2,042

 

 

(114)

 

 

7,591

 

 

10,560

 

 

(2,969)

Total Hospitality NOI

 

 

4,147

 

 

2,017

 

 

2,130

 

 

12,893

 

 

10,535

 

 

2,358

Total Retail, Office, Multi-family, and Hospitality NOI

 

 

36,423

 

 

28,388

 

 

8,035

 

 

127,147

 

 

111,209

 

 

15,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands Ground leases

 

 

371

 

 

335

 

 

36

 

 

1,417

 

 

1,190

 

 

227

The Woodlands Parking Garages

 

 

(128)

 

 

(53)

 

 

(75)

 

 

(448)

 

 

(508)

 

 

60

2000 Woodlands Parkway (c)

 

 

(46)

 

 

 —

 

 

(46)

 

 

(51)

 

 

 —

 

 

(51)

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Properties (c)

 

 

946

 

 

1,030

 

 

(84)

 

 

3,871

 

 

3,857

 

 

14

Total Other

 

 

1,143

 

 

1,312

 

 

(169)

 

 

4,789

 

 

4,539

 

 

250

Operating Assets NOI excluding properties sold or in redevelopment

 

 

37,566

 

 

29,700

 

 

7,866

 

 

131,936

 

 

115,748

 

 

16,188

15


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

 

 

 

Year Ended December 31,

 

 

 

(In thousands)

 

2016

    

2015

 

Change

 

2016

    

2015

    

Change

Redevelopments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport (c) (k)

 

 

92

 

 

(2,268)

 

 

2,360

 

 

(532)

 

 

(2,692)

 

 

2,160

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landmark Mall (l)

 

 

(150)

 

 

(45)

 

 

(105)

 

 

(676)

 

 

(347)

 

 

(329)

Total Operating Asset Redevelopments NOI

 

 

(58)

 

 

(2,313)

 

 

2,255

 

 

(1,208)

 

 

(3,039)

 

 

1,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dispositions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Club at Carlton Woods (m)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(942)

 

 

942

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park West (n)

 

 

489

 

 

427

 

 

62

 

 

1,835

 

 

1,812

 

 

23

Total Operating Asset Dispositions NOI

 

 

489

 

 

427

 

 

62

 

 

1,835

 

 

870

 

 

965

Total Operating Assets NOI - Consolidated

 

 

37,997

 

 

27,814

 

 

10,226

 

 

132,563

 

 

113,579

 

 

18,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line lease amortization (o)

 

 

1,057

 

 

4,759

 

 

(3,702)

 

 

10,689

 

 

7,391

 

 

3,298

Demolition costs (p)

 

 

(629)

 

 

(264)

 

 

(365)

 

 

(1,123)

 

 

(2,675)

 

 

1,552

Development-related marketing costs

 

 

(2,072)

 

 

(2,366)

 

 

294

 

 

(7,110)

 

 

(9,747)

 

 

2,637

Provision for impairment

 

 

 —

 

 

 —

 

 

 —

 

 

(35,734)

 

 

 —

 

 

(35,734)

Depreciation and Amortization

 

 

(21,767)

 

 

(24,490)

 

 

2,723

 

 

(86,313)

 

 

(89,075)

 

 

2,762

Write-off of lease intangibles and other

 

 

(60)

 

 

(78)

 

 

18

 

 

(60)

 

 

(671)

 

 

611

Other income, net

 

 

1,475

 

 

524

 

 

951

 

 

4,601

 

 

524

 

 

4,077

Equity in earnings from Real Estate Affiliates

 

 

185

 

 

550

 

 

(365)

 

 

2,802

 

 

1,883

 

 

919

Interest, net

 

 

(10,425)

 

 

(9,019)

 

 

(1,406)

 

 

(39,447)

 

 

(31,111)

 

 

(8,336)

Total Operating Assets segment EBT (q)

 

$

5,761

 

$

(2,570)

 

$

8,374

 

$

(19,132)

 

$

(9,902)

 

$

(9,230)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Assets NOI - Equity and Cost Method Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millennium Six Pines Apartments (h)

 

$

 —

 

$

911

 

$

(911)

 

$

1,537

 

$

1,414

 

$

123

Stewart Title of Montgomery County, TX

 

 

566

 

 

678

 

 

(112)

 

 

1,977

 

 

2,007

 

 

(30)

Woodlands Sarofim # 1

 

 

471

 

 

302

 

 

169

 

 

1,541

 

 

1,496

 

 

45

Columbia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Metropolitan Downtown Columbia (a)

 

 

1,378

 

 

911

 

 

467

 

 

4,137

 

 

1,194

 

 

2,943

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Constellation

 

 

(108)

 

 

 —

 

 

(108)

 

 

(108)

 

 

 —

 

 

(108)

Las Vegas 51s (r)

 

 

(560)

 

 

(475)

 

 

(85)

 

 

68

 

 

305

 

 

(237)

South Street Seaport

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33 Peck Slip (s)

 

$

448

 

$

 —

 

$

448

 

$

1,347

 

$

 —

 

$

1,347

Total NOI - equity investees

 

 

2,195

 

 

2,327

 

 

(132)

 

 

10,499

 

 

6,416

 

 

4,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to NOI (t)

 

 

(1,487)

 

 

(809)

 

 

(678)

 

 

(9,527)

 

 

(3,069)

 

 

(6,458)

Equity Method Investments EBT

 

 

708

 

 

1,518

 

 

(810)

 

 

972

 

 

3,347

 

 

(2,375)

Less: Joint Venture Partner's Share of EBT

 

 

(523)

 

 

(968)

 

 

445

 

 

(786)

 

 

(3,211)

 

 

2,425

Equity in earnings from Real Estate and Other Affiliates

 

 

185

 

 

550

 

 

(365)

 

 

186

 

 

136

 

 

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions from Summerlin Hospital Investment (u)

 

 

 —

 

 

 —

 

 

 —

 

 

2,616

 

 

1,747

 

 

869

Segment equity in earnings from Real Estate and Other Affiliates

 

$

185

 

$

550

 

$

(365)

 

$

2,802

 

$

1,883

 

$

919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share of Equity Method Investments NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millennium Six Pines Apartments (h)

 

$

 —

 

$

741

 

$

(741)

 

$

1,252

 

$

1,151

 

$

101

Stewart Title of Montgomery County, TX

 

 

283

 

 

339

 

 

(56)

 

 

989

 

 

1,004

 

 

(15)

Woodlands Sarofim # 1

 

 

94

 

 

61

 

 

33

 

 

308

 

 

299

 

 

9

Columbia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Metropolitan Downtown Columbia

 

 

689

 

 

455

 

 

234

 

 

2,069

 

 

597

 

 

1,472

Summerlin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Constellation

 

 

(54)

 

 

 —

 

 

(54)

 

 

(54)

 

 

 —

 

 

(54)

Las Vegas 51s (r)

 

 

(280)

 

 

(238)

 

 

(42)

 

 

34

 

 

153

 

 

(119)

South Street Seaport

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33 Peck Slip (s)

 

 

156

 

 

 —

 

 

156

 

 

471

 

 

 —

 

 

471

Company's share NOI - equity investees

 

$

888

 

$

1,358

 

$

(470)

 

$

5,069

 

$

3,204

 

$

1,865

 

 

 

16


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic

 

December 31, 2016

(In thousands)

 

Ownership

 

Total Debt

 

Total Cash

The Woodlands

 

 

 

 

 

 

 

 

 

Stewart Title of Montgomery County, TX

 

 

50.00

%

$

 —

 

$

275

Woodlands Sarofim # 1

 

 

20.00

 

 

5,641

 

 

809

Columbia

 

 

 

 

 

 

 

 

 

The Metropolitan Downtown Columbia

 

 

50.00

 

 

70,000

 

 

508

Summerlin

 

 

 

 

 

 

 

 

 

Constellation

 

 

50.00

 

 

13,475

 

 

72

Las Vegas 51s (r)

 

 

50.00

 

 

32

 

 

906

South Street Seaport

 

 

 

 

 

 

 

 

 

33 Peck Slip (s)

 

 

35.00

 

 

36,000

 

 

15,593

(a)

NOI increase for the year ended December 31, 2016 as compared to 2015 relates to an increase in occupancy and/or effective rent, or relates to properties recently placed in service.

(b)

The decrease in NOI is due to rent abatement for a tenant related to a lease modification, decrease in occupancy related to a bankrupt tenant and decrease in occupancy due to pending redevelopment.

(c)

Please refer to discussion in the consolidated financial statements in the Form 10-K regarding this property.

(d)

NOI increase for year ended December 31, 2016 is due to a decrease in real estate taxes and other operating expenses.

(e)

The NOI increase for the year ended December 31, 2016 is due to increased occupancy.

(f)

NOI decrease is due to a decrease in occupancy.

(g)

NOI decrease for the year ended December 31, 2016 is due primarily to decreased occupancy at American City Building related to water damage in 2015 and subsequent loss of tenants. The American City Building amounts in this table represent operations of the building under the master lease agreement through the date of acquisition and operations as a wholly owned asset through December 31, 2016.  The acquisition of the land and building are reflected in the Strategic Development segment. The property was purchased on December 19, 2016 for future redevelopment.

(h)

Purchased our partner’s 18.57% interest in Millennium Six Pines Apartments (formerly known as Millennium Woodlands Phase II, LLC) in July 2016 and consolidated the property at that time.

(i)

NOI decrease is due to a decrease in rental rates to maintain occupancy during the lease up of Millennium Six Pines Apartments and One Lakes Edge.

(j)

NOI decrease for the year ended December 31, 2016 is due to lower occupancy and a decrease in conference center services.

(k)

NOI increase for the year ended December 31, 2016 is due to increased occupancy and event revenue.

(l)

The NOI losses in 2016 and 2015 are due to a decline in occupancy as the property loses tenants in anticipation of its redevelopment into an open-air, mixed-use community with retail, residential, and entertainment components. The mall was closed in January 2017.

(m)

The Club at Carlton Woods was sold in September 2015.

(n)

Park West was sold in December 2016.

(o)

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 2015.

(p)

The decrease in demolition costs is due to completion of the interior demolition of the Fulton Market Building, which was completed in April 2014, and demolition of Pier 17 at the South Street Seaport.

(q)

For a detailed breakdown of our Operating Asset segment EBT, please refer to Note 17 - Segments in the consolidated financial statements.

(r)

Formerly known as Summerlin Baseball Club, part of the Clark County Las Vegas Stadium LLC joint venture.

(s)

Our joint venture with Grandview SHG, LLC owns 33 Peck Slip hotel, which was closed in December 2016 for redevelopment.

(t)

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

(u)

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

17


 

 

Commercial Properties NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Square
Feet/Number
of Units

 

% Occupied

 

 

% Leased

 

 

NOI for the Three Months Ended December 31, 2016

 

Projected Annual
Stabilized NOI (a)

 

Debt Balance as of
December 31, 2016

Commercial Properties - Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cottonwood Square

 

77,080

 

95.7

%  

 

95.7

%  

 

$

0.2

 

$

0.7

 

$

 —

Hughes Landing Retail

 

126,131

 

97.4

 

 

97.4

 

 

 

1.1

 

 

3.5

 

 

35.0

1701 Lake Robbins

 

12,376

 

64.1

 

 

64.1

 

 

 

0.1

 

 

0.4

 

 

4.6

Outlet Collection at Riverwalk

 

263,892

 

96.9

 

 

96.9

 

 

 

1.5

 

 

6.5

 

 

55.8

One Lakes Edge Retail

 

23,280

 

99.3

 

 

99.3

 

 

 

 —

 

 

 —

 

 

 —

Ward Village (b)

 

1,138,119

 

88.8

 

 

88.8

 

 

 

5.0

 

 

25.6

 

 

238.7

20/25 Waterway Avenue

 

50,062

 

97.5

 

 

97.5

 

 

 

0.5

 

 

1.8

 

 

13.9

Waterway Garage Retail

 

21,513

 

99.8

 

 

99.8

 

 

 

0.2

 

 

0.8

 

 

 —

Total Retail - Stabilized

 

1,712,453

 

91.3

%

 

91.3

%   

 

$

8.6

 

$

39.3

 

$

348.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-70 Columbia Corporate Center

 

886,803

 

88.6

%  

 

89.6

%  

 

$

2.6

 

$

12.4

 

$

100.0

Columbia Office Properties (c)

 

100,903

 

90.9

 

 

90.9

 

 

 

0.0

 

 

0.5

 

 

 —

One Hughes Landing

 

197,719

 

100.0

 

 

100.0

 

 

 

1.6

 

 

6.0

 

 

52.0

Two Hughes Landing

 

197,714

 

96.3

 

 

96.3

 

 

 

2.1

 

 

6.0

 

 

48.0

1735 Hughes Landing Boulevard

 

318,170

 

100.0

 

 

100.0

 

 

 

1.9

 

 

7.5

 

 

52.8

9303 New Trails

 

97,553

 

86.7

 

 

86.7

 

 

 

0.4

 

 

1.8

 

 

12.4

One Mall North

 

97,364

 

100.0

 

 

100.0

 

 

 

0.1

 

 

1.6

 

 

 —

110 N. Wacker

 

226,000

 

100.0

 

 

100.0

 

 

 

1.5

 

 

6.1

 

 

22.7

2201 Lake Woodlands Drive

 

24,119

 

30.5

 

 

30.5

 

 

 

 —

 

 

 —

 

 

 —

3831 Technology Forest Drive

 

95,078

 

100.0

 

 

100.0

 

 

 

0.5

 

 

2.0

 

 

22.4

3 Waterway Square

 

232,021

 

100.0

 

 

100.0

 

 

 

1.8

 

 

6.7

 

 

51.6

4 Waterway Square

 

218,551

 

100.0

 

 

100.0

 

 

 

1.7

 

 

6.5

 

 

36.2

1400 Woodloch Forest

 

95,667

 

93.5

 

 

93.5

 

 

 

0.4

 

 

1.7

 

 

 —

Total Office - Stabilized

 

2,787,662

 

94.5

%  

 

94.8

%   

 

$

14.6

 

$

58.8

 

$

398.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Metropolitan Downtown Columbia (d)

 

380

 

92.6

%  

 

93.7

%  

 

 

0.7

 

 

3.5

 

 

35.0

Millennium Waterway Apartments

 

393

 

83.0

 

 

81.2

 

 

 

0.9

 

 

4.5

 

 

55.6

Millennium Six Pines Apartments

 

314

 

85.7

 

 

82.8

 

 

 

1.0

 

 

4.6

 

 

42.5

85 South Street

 

21

 

95.5

 

 

95.5

 

 

$

0.1

 

$

0.6

 

$

 —

   Total Multi-family

 

1,108

 

87.3

%  

 

86.2

%  

 

$

2.7

 

$

13.2

 

$

133.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33 Peck Slip (d)

 

72

 

89.6

%  

 

89.6

%  

 

$

0.2

 

$

0.4

 

$

 —

The Woodlands Resort & Conference Center

 

406

 

48.9

 

 

48.9

 

 

 

1.9

 

 

16.5

 

 

70.0

Total Hospitality - Stabilized

 

478

 

55.0

%  

 

55.0

%  

 

$

2.1

 

$

16.9

 

$

70.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Stabilized

 

 

 

 

 

 

 

 

 

$

28.0

 

$

128.2

 

$

949.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Properties - Recently Developed And Not Yet Stabilized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Columbia Regional Building

 

88,556

 

77.4

%  

 

100.0

%  

 

$

0.4

 

$

2.2

 

$

22.2

Creekside Village Green

 

74,669

 

84.5

 

 

84.5

 

 

 

0.4

 

 

1.9

 

 

 —

Downtown Summerlin

 

796,443

 

84.5

 

 

86.9

 

 

 

4.4

 

 

26.3

 

 

303.0

Lakeland Village Center at Bridgeland

 

83,600

 

36.3

 

 

53.7

 

 

 

0.1

 

 

1.7

 

 

10.0

Total Retail - Not Stabilized

 

1,043,268

 

80.0

%  

 

85.2

%  

 

$

5.3

 

$

32.1

 

$

335.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Hughes Landing

 

321,000

 

10.0

%  

 

20.0

%  

 

 

(0.1)

 

 

7.6

 

 

35.1

1725 Hughes Landing Boulevard

 

333,754

 

48.8

 

 

64.3

 

 

 

0.4

 

 

6.9

 

 

52.8

ONE Summerlin

 

206,279

 

62.5

 

 

68.3

 

 

$

0.8

 

$

5.7

 

$

 —

Total Office - Not Stabilized

 

861,033

 

37.6

%  

 

48.7

%  

 

$

1.1

 

$

20.2

 

$

87.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Constellation (d)

 

124

 

51.6

%  

 

66.1

%  

 

$

(0.1)

 

$

1.1

 

$

6.9

One Lakes Edge

 

390

 

69.2

 

 

79.2

 

 

 

1.0

 

 

7.5

 

 

68.9

   Total Multi-family - Not Stabilized

 

514

 

65.0

%  

 

76.0

%  

 

$

0.9

 

$

8.6

 

$

75.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitality (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embassy Suites at Hughes Landing

 

205

 

67.7

%  

 

67.7

%  

 

$

1.1

 

$

4.5

 

$

29.5

The Westin at The Woodlands

 

302

 

46.2

 

 

46.2

 

 

 

1.2

 

 

10.5

 

 

58.1

    Total Hospitality - Not Stabilized

 

507

 

54.9

%  

 

54.9

%  

 

$

2.3

 

$

15.0

 

$

87.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Assets (e)

 

N/A

 

N/A

 

 

N/A

 

 

$

1.2

 

$

4.8

 

$

2.1

Total Other - Stabilized

 

N/A

 

N/A

%  

 

N/A

%  

 

$

1.2

 

$

4.8

 

$

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Not Stabilized

 

 

 

 

 

 

 

 

 

$

10.8

 

$

80.7

 

$

588.6

 

18


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Square
Feet/Number
of Units

 

% Occupied

 

 

% Leased

 

 

NOI for the Three Months Ended December 31, 2016

 

Projected Annual
Stabilized NOI

 

Debt Balance as of December 31, 2016

Commercial Properties - Pending Redevelopment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landmark Mall

 

440,325

 

31.1

%

 

31.1

%

 

$

(0.1)

 

$

N/A

 

$

 —

Total Retail - Pending Redevelopment

 

440,325

 

31.1

%  

 

31.1

 

 

 

(0.1)

 

$

N/A

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American City Building

 

117,098

 

1.8

%

 

1.8

%

 

$

N/A

 

$

N/A

 

$

 —

Total Office - Pending Redevelopment

 

117,098

 

1.8

%  

 

1.8

%  

 

$

N/A

 

$

N/A

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Pending Redevelopment

 

 

 

 

 

 

 

 

 

$

(0.1)

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Under Construction or Renovation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South Street Seaport (f)

 

348,504

 

N/A

 

 

N/A

 

 

$

0.1

 

$

N/A

 

$

 —

Total Retail - Under Construction

 

348,504

 

N/A

%  

 

N/A

%  

 

$

0.1

 

$

N/A

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 Fellowship Drive

 

203,000

 

N/A

 

 

100.0

%  

 

$

N/A

 

$

5.1

 

$

 —

One Merriweather

 

199,000

 

42.0

 

 

42.0

 

 

 

N/A

 

 

5.1

 

 

23.6

Two Merriweather

 

130,000

 

N/A

 

 

75.0

 

 

 

N/A

 

 

3.6

 

 

 —

Total Office - Under Construction

 

532,000

 

N/A

%  

 

72.2

%  

 

$

N/A

 

$

13.8

 

$

23.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creekside Apartments

 

292

 

N/A

 

 

N/A

 

 

 

N/A

 

 

3.5

 

 

 —

m.flats/TEN.M

 

437

 

N/A

 

 

N/A

 

 

 

N/A

 

 

4.0

 

 

 —

Total Multi-family - Under Construction

 

729

 

N/A

%

 

N/A

%  

 

$

N/A

 

$

7.5

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HHC 242 Self Storage Facility

 

654

 

N/A

 

 

N/A

 

 

$

N/A

 

$

0.8

 

$

3.7

HHC 2978 Self Storage Facility

 

784

 

N/A

 

 

N/A

 

 

 

N/A

 

 

0.8

 

 

1.7

Total Self Storage - Under Construction

 

1,438

 

N/A

%

 

N/A

%

 

$

N/A

 

$

1.6

 

$

5.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties - Under Construction

 

 

 

 

 

 

 

 

 

$

0.1

 

$

22.9

 

$

29.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial Properties

 

 

 

 

 

 

 

 

 

$

38.9

 

$

231.8

 

$

1,566.8

(a)

Stabilized NOI is the greater of actual trailing 12 month NOI or NOI calculated by using actual in-place rent on leased space and pro-forma rent on unleased space, adjusted for a market vacancy factor. 

(b)

Ward Village is under development and actual NOI includes both tenants for the newly developed assets and tenants for the historical assets. Projected Annual Stabilized NOI is based on all new assets being fully developed.

(c)

Excludes American City Building as it is reflected in the Commercial Properties – Pending Redevelopment section below.

(d)

Property is an equity method investment. NOI and debt balances represent our share of the equity method investments NOI and debt.

(e)

Hospitality occupancy is the average occupancy for the quarter based on occupied rooms relative to total available rooms.

(f)

The existing 123,173 GLA reflects square feet in service as of December 31, 2016 and is 94.9% leased and occupied. Upon completion of the redevelopment, South Street Seaport will be approximately 348,504 square feet, excluding future square feet to be constructed related to the Tin Building.

 

19