Large accelerated filer [X]
|
Accelerated filer [ ]
|
|
Non-accelerated filer [ ]
|
Smaller reporting company [ ]
|
Emerging Growth Company [ ]
|
Item No.
|
|
Page
Number
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
budgeted costs, future lot sales and estimates of net operating income ("NOI") and earnings before taxes ("EBT");
|
•
|
capital required for our operations and development opportunities for the properties in our Master Planned Communities (“MPC”), Operating Assets and Strategic Developments segments;
|
•
|
expected commencement and completion for property developments and timing of sales or rentals of certain properties;
|
•
|
expected performance of our MPC and Operating Assets segments, as well as other current income producing properties such as our condominiums;
|
•
|
forecasts of our future economic performance; and
|
•
|
future liquidity, development opportunities, development spending and management plans.
|
•
|
our inability to obtain operating and development capital, including our inability to obtain or refinance debt capital from lenders and the capital markets;
|
•
|
a prolonged recession in the national economy and adverse economic conditions in the homebuilding, condominium development, retail, office and hospitality sectors;
|
•
|
our inability to compete effectively;
|
•
|
natural disasters (including the results of litigation or any other potential negative impact from Hurricane Harvey on the Houston, Texas region), terrorist activity, acts of violence, breaches of our data security, contamination of our properties by hazardous or toxic substances, or other similar disruptions, as well as losses that are not insured or exceed the applicable insurance limits;
|
•
|
our ability to lease new or redeveloped space;
|
•
|
our ability to obtain the necessary governmental permits for the development of our properties and necessary regulatory approvals pursuant to an extensive entitlement process involving multiple and overlapping regulatory jurisdictions, which often require discretionary action by local governments;
|
•
|
increased construction costs exceeding our original estimates, delays or overruns, claims for construction defects, or other factors affecting our ability to develop, redevelop or construct our properties;
|
•
|
regulation of the portion of our business that is dedicated to the formation and sale of condominiums, including regulatory filings to state agencies, additional entitlement processes and requirements to transfer control to a condominium association’s board of directors in certain situations, as well as defaults by purchasers on their obligations to purchase condominiums;
|
•
|
risks associated with our relationships with homebuilders and with our ownership and management of hotels;
|
•
|
fluctuations in regional and local economies, the residential housing and condominium markets, local real estate conditions, tenant rental rates and competition from competing retail properties and the internet;
|
•
|
our ability to retain key executive personnel;
|
•
|
our ability to collect rent, attract tenants and customers to our hotels;
|
•
|
our indebtedness, including our
$1,000,000,000
5.375%
senior notes due
2025
, our $615,000,000 Term Loan (as defined below) and $85,000,000 Revolver Loan (as defined below) (which currently remains undrawn) and that are secured by first priority security interest in certain of the Company’s properties which are owned subsidiaries of the Company and contain restrictions, each of which contain restrictions which may limit our ability to operate our business;
|
•
|
our directors involvement or interests in other businesses, including real estate activities and investments;
|
•
|
our inability to control certain of our properties due to the joint ownership of such property and our inability to successfully attract desirable strategic partners;
|
•
|
the potential impact of the recently enacted U.S. tax reform legislation; and
|
•
|
the other risks described in “Item 1A. Risk Factors.”
|
•
|
65
assets, including our investments in joint ventures and other assets, consisting of
15
retail,
28
office,
eight
multi-family,
four
hospitality properties and
10
other operating assets and investments.
|
•
|
We own approximately
7.3
million square feet of retail and office,
2,351
multi-family units and
975
rooms in our hospitality assets.
|
•
|
We own the MPCs of Summerlin in Las Vegas; The Woodlands, The Woodlands Hills and Bridgeland in Houston; and Columbia in Maryland.
|
•
|
Our MPCs encompass over
80,000
gross acres of land and include approximately
10,543
remaining saleable acres of land.
|
•
|
Consists of
29
development or redevelopment projects.
|
•
|
As of December 31, 2018, total project costs are estimated to be
$3.5 billion
, of which
$1.7 billion
has already been spent.
|
•
|
Management Team with Track Record of Value Creation
. We have completed the development of over
4.6 million
square feet of office and retail operating properties,
1,937
multi-family units and
909
hospitality keys since
2011
. Excluding land which we own, we have invested approximately
$1.8 billion
in these developments, which is projected to generate a
9.6%
yield on cost, or
$170.0 million
per year of NOI upon stabilization. At today’s market cap rates, this implies value creation to our shareholders of roughly
$1.0 billion
. Our investment of approximately
$369.6 million
of cash equity in our development projects since inception, which is computed as total costs excluding land less the related construction debt, is projected to generate a
25.2%
return on cash equity assuming a
5.5%
cost of debt, which approximates our historical cost. These investments and returns exclude condominium development as well as projects under construction such as the Seaport District. We exclude condominium developments since they do not result in recurring NOI, and we exclude projects under development due to the wider range of NOI they are expected to generate upon stabilization. In Ward Village, we have either opened or have under construction
2,129
condominium units, which have approximately
91.8%
units sold as of
December 31, 2018
at a targeted profit margin, excluding land costs, of approximately
29%
or
$726 million
.
|
•
|
Unique, Diverse Portfolio
. We own a portfolio with many diverse market leading assets located across
12
states with a combination of steady cash flow and longer term value creation opportunities.
|
•
|
Significant Value Creation Opportunity
. We own one of the preeminent development pipelines in the world with over
50.0 million
square feet of vertical entitlements remaining across our portfolio. This represents approximately
11
times the
4.6 million
square feet we have delivered in the last
eight
years without having to acquire another development site or external asset, which we believe is a significant competitive advantage over other real estate development corporations.
|
•
|
Low Leverage, Flexible Balance Sheet
. As of
December 31, 2018
, our total debt equaled approximately
43.2%
of the book value of our total assets, which we believe is significantly less than the market value. Our net debt, which includes our share of debt of Real Estate and Other Affiliates less cash and Special Improvement District (“
SID
”) and Municipal Utility Districts (“
MUD
”) receivables, equaled approximately
35%
of our total enterprise value. “Real Estate and Other Affiliates” refers to partnerships or joint ventures primarily for the development and operation of real estate assets. We finished the year with approximately
$499.7 million
of cash on hand. We have focused our efforts on obtaining non-recourse debt for both our construction financing and long-term fixed rate mortgage financing and have limited cross-collateralization for construction financing. Our low leverage, with a focus on project specific financing, provides substantial insulation against potential downturns and provides us with the flexibility to evaluate new real estate project opportunities.
|
•
|
Self-Funded Business Plan
. One of our key differentiators is our ability to self-fund significant portions of our new development without having to dispose of our recently completed developments or raise additional equity. Our residential land sales, recurring NOI and profits on the sales of condominium units generate substantial amounts of free cash flow which is used to fund the equity required to execute our many development opportunities.
Furthermore, we are not required to pay dividends and are not restricted from investing in any asset type, amenity or service, providing further flexibility as compared to many other real estate companies which are limited in their activities because they have elected to be taxed as real estate investment trusts (“
REIT
”). We believe our structure currently provides significant financial and operating flexibility to maximize the value of our real estate portfolio.
|
Geographic
|
|
Master Planned
|
|
|
|
|
|
Strategic
|
Region
|
|
Communities
|
|
Operating Assets
|
|
Developments
|
||
|
|
|
|
|
|
|
|
|
Houston
|
||||||||
|
|
|
|
Retail
|
|
Office
|
|
Under Construction
|
|
|
• Bridgeland
|
|
• Creekside Village Green
|
|
• One Hughes Landing
|
|
• Creekside Park West
|
|
|
• The Woodlands
|
|
• Hughes Landing Retail
|
|
• Two Hughes Landing
|
|
• 100 Fellowship Drive
|
|
|
• The Woodlands Hills
|
|
• 1701 Lake Robbins
|
|
• Three Hughes Landing
|
|
• Hughes Landing Daycare
|
|
|
|
|
• Lakeland Village Center at Bridgeland
|
|
• 1725-1735 Hughes Landing Boulevard
|
|
• Lakeside Row (c)
|
|
|
|
|
• Lake Woodlands Crossing Retail (a)
|
|
• 2201 Lake Woodlands Drive
|
|
• Two Lakes Edge
|
|
|
|
|
• 20/25 Waterway Avenue
|
|
• Lakefront North (b)
|
|
|
|
|
|
|
• Waterway Garage Retail
|
|
• 9303 New Trails
|
|
|
|
|
|
|
• 2000 Woodlands Parkway
|
|
• 3831 Technology Forest Drive
|
|
|
|
|
|
|
|
|
• 3 Waterway Square
|
|
|
|
|
|
|
Multi-family
|
|
• 4 Waterway Square
|
|
|
|
|
|
|
• Creekside Park Apartments (a)
|
|
• 1400 Woodloch Forest
|
|
|
|
|
|
|
• Millennium Six Pines Apartments (d)
|
|
|
|
|
|
|
|
|
• Millennium Waterway Apartments
|
|
Other
|
|
|
|
|
|
|
• One Lakes Edge
|
|
• HHC 242 Self-Storage (e)
|
|
|
|
|
|
|
|
|
• HHC 2978 Self-Storage (e)
|
|
|
|
|
|
|
Hospitality
|
|
• Stewart Title of Montgomery
|
|
|
|
|
|
|
• Embassy Suites at Hughes Landing
|
|
County, TX (f)
|
|
|
|
|
|
|
• The Westin at The Woodlands
|
|
• The Woodlands Parking Garages
|
|
|
|
|
|
|
• The Woodlands Resort &
|
|
• Woodlands Sarofim #1 (f)
|
|
|
|
|
|
|
Conference Center
|
|
• Woodlands Ground Lease
|
|
|
|
|
|
|
|
|
|
|
|
Las Vegas
|
||||||||
|
|
• Summerlin
|
|
Retail
|
|
Office
|
|
Under Construction
|
|
|
|
|
• Downtown Summerlin
|
|
• Aristocrat (a)
|
|
• Summerlin Ballpark (g)
|
|
|
Other
|
|
|
|
• ONE Summerlin
|
|
• Tanager Apartments (h)
|
|
|
• The Summit (f)
|
|
Multi-family
|
|
• TWO Summerlin (a)
|
|
|
|
|
|
|
• Constellation (d)
|
|
|
|
Other
|
|
|
|
|
|
|
Other
|
|
• 80% Interest in Fashion
|
|
|
|
|
|
|
• Hockey Ground Lease
|
|
Show Air Rights
|
|
|
|
|
|
|
• Las Vegas Aviators (f) (i)
|
|
|
|
|
|
|
|
|
• Summerlin Hospital Medical
|
|
|
|
|
|
|
|
|
Center (f)
|
|
|
|
|
|
|
|
|
|
|
|
Columbia
|
||||||||
|
|
• Columbia (j)
|
|
Retail
|
|
Office
|
|
Under Construction
|
|
|
|
|
• Columbia Regional Building
|
|
• 10-70 Columbia Corporate Center
|
|
• Columbia Multi-family
|
|
|
|
|
|
|
• Columbia Office Properties
|
|
• 6100 Merriweather (k)
|
|
|
|
|
Multi-family
|
|
• One Mall North
|
|
|
|
|
|
|
• The Metropolitan Downtown Columbia (e)
|
|
• One Merriweather (e)
|
|
Other
|
|
|
|
|
• m.flats/TEN.M (a)(f)
|
|
• Two Merriweather (e)
|
|
• American City Building
|
|
|
|
|
|
|
|
|
• Sterrett Place
|
|
|
|
|
|
|
|
|
• Ridgely Building
|
|
|
|
|
|
|
|
|
|
New York
|
||||||||
|
|
|
|
Retail
|
|
|
|
Under Construction
|
|
|
|
|
• Seaport District NYC - Historic Area/Uplands
|
|
|
|
• Seaport District NYC - Tin Building (m) (n)
|
|
|
|
|
• Seaport District NYC - Pier 17 (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
Multi-family
|
|
|
|
• 250 Water Street
|
|
|
|
|
• 85 South Street
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hospitality
|
|
|
|
|
|
|
|
|
• Mr. C Seaport (a)(f)(l)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Honolulu
|
||||||||
|
|
|
|
Retail
|
|
Other
|
|
Under Construction
|
|
|
|
|
• Ward Village Retail (o)
|
|
• Kewalo Basin Harbor
|
|
• Ke Kilohana
|
|
|
|
|
|
|
|
|
• ‘A‘ali‘i
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsold Condominium Inventory
|
|
|
|
|
|
|
|
|
• Ae‘o (p)
|
|
|
|
|
|
|
|
|
• Anaha (p)
|
|
|
|
|
|
|
|
|
• Waiea (p)
|
|
|
|
|
|
|
|
|
|
Other
|
||||||||
|
|
|
|
Retail
|
|
|
|
Under Construction
|
|
|
|
|
• Outlet Collection at Riverwalk
|
|
|
|
• 110 North Wacker (q)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
• Monarch City (r)
|
|
|
|
|
|
|
|
|
• Bridges at Mint Hill
|
|
|
|
|
|
|
|
|
• Circle T Ranch and Power Center (f)
|
|
|
|
|
|
|
|
|
• Cottonwood Mall
|
|
|
|
|
|
|
|
|
• The Elk Grove Collection
|
|
|
|
|
|
|
|
|
• Landmark Mall (s)
|
|
|
|
|
|
|
|
|
• Maui Ranch Land
|
|
|
|
|
|
|
|
|
• West Windsor
|
|
(a)
|
Asset was placed in service and moved from Strategic Developments to Operating Assets during 2018.
|
(b)
|
Lakefront North is comprised of two office buildings.
|
(c)
|
Formerly known as Bridgeland Apartments.
|
(d)
|
Asset was held as a joint venture until our acquisition of our partner’s interest.
|
(e)
|
Asset was placed in service and moved from Strategic Developments to Operating Assets during 2017.
|
(f)
|
A non-consolidated investment. Refer to
Note 2 -
Real Estate and Other Affiliates
in our
Notes to Consolidated Financial Statements
.
|
(g)
|
Formerly known as Las Vegas Ballpark.
|
(h)
|
Formerly known as Downtown Summerlin Apartments.
|
(i)
|
Formerly known as Las Vegas 51s.
|
(j)
|
Formerly known as Maryland Communities.
|
(k)
|
Formerly known as Three Merriweather.
|
(l)
|
Formerly known as 33 Peck Slip.
|
(m)
|
Formerly known as South Street Seaport - Tin Building
|
(n)
|
Effective January 1, 2017, we moved the Seaport District assets under construction and related activities to the Strategic Developments segment from the Operating Assets segment. The Seaport District operating properties currently in service and related operating results remain presented within the Operating Assets segment.
|
(o)
|
Includes retail within the recently opened Waiea, Anaha and Ae‘o condominium towers.
|
(p)
|
Ae‘o, Anaha and Waiea are open and occupied by tenants with sales of remaining units ongoing.
|
(q)
|
Asset is in redevelopment and moved from Operating Assets to Strategic Developments during 2018.
|
(r)
|
Formerly known as AllenTowne.
|
(s)
|
Asset is in redevelopment and moved from Operating Assets to Strategic Developments during 2017.
|
•
|
the size and scope of our MPCs;
|
•
|
years of experience serving and strong reputation within the industry;
|
•
|
the recreational and cultural amenities available within our communities;
|
•
|
the commercial centers in the communities, including the properties that we own and/or operate or may develop;
|
•
|
our relationships with homebuilders;
|
•
|
our level of debt relative to total assets; and
|
•
|
the proximity of our developments to major metropolitan areas.
|
•
|
construction cost overruns and delays;
|
•
|
the disruption of operations and displacement of revenue at operating hotels, including revenue lost while rooms, restaurants or meeting space under renovation are out of service;
|
•
|
the cost of funding renovations or developments and inability to obtain financing on attractive terms;
|
•
|
the return on our investment in these capital improvements or developments failing to meet expectations;
|
•
|
governmental restrictions on the nature or size of a project or the inability to obtain all necessary zoning, land use, building, occupancy and construction permits; and
|
•
|
disputes with franchisors or property managers regarding compliance with relevant franchise agreements or management agreements.
|
•
|
inability to obtain construction financing for the development or redevelopment of properties;
|
•
|
increased construction costs for a project that exceeded our original estimates due to increases in materials, labor or other costs, which could make completion of the project less profitable because market rents or condominium prices may not increase sufficiently to compensate for the increased construction costs;
|
•
|
construction delays, which may increase project development costs;
|
•
|
claims for construction defects after a property has been developed;
|
•
|
poor performance or nonperformance by any of our joint venture partners or other third parties on whom we rely;
|
•
|
health and safety incidents and site accidents;
|
•
|
easement restrictions which may impact our development costs and timing;
|
•
|
compliance with building codes and other local regulations; and
|
•
|
the inability to secure tenants necessary to support commercial projects.
|
•
|
making it more difficult for us to satisfy our obligations with respect to our indebtedness, including the
Senior Notes
and Loan Agreements;
|
•
|
limiting our ability to obtain additional financing to fund future working capital, capital expenditures, debt service requirements, execution of our business strategy or finance other general corporate requirements;
|
•
|
requiring us to make non-strategic divestitures, particularly when the availability of financing in the capital markets is limited, which may adversely impact sales prices;
|
•
|
requiring a substantial portion of our cash flow to be allocated to debt service payments instead of other business purposes, thereby reducing the amount of cash flow available for working capital, capital expenditures, acquisitions, dividends and other general corporate purposes;
|
•
|
increasing our vulnerability to general adverse economic and industry conditions, including increases in interest rates, particularly given that certain indebtedness bears interest at variable rates;
|
•
|
limiting our ability to capitalize on business opportunities, reinvest in and develop properties, and to react to competitive pressures and adverse changes in government regulations;
|
•
|
placing us at a disadvantage compared to other, less leveraged competitors;
|
•
|
limiting our ability, or increasing the costs, to refinance indebtedness; and
|
•
|
resulting in an event of default if we fail to satisfy our obligations under our indebtedness, which default could result in all or part of our indebtedness becoming immediately due and payable and, in the case of our secured debt, could permit the lenders to foreclose on our assets securing such debt.
|
•
|
incur indebtedness or issue certain equity;
|
•
|
create certain liens;
|
•
|
pay dividends on, redeem or repurchase capital stock or make other restricted payments;
|
•
|
make investments;
|
•
|
incur obligations that restrict the ability of our subsidiaries to make dividend or other payments to us;
|
•
|
consolidate, merge or transfer all or substantially all of our assets;
|
•
|
enter into transactions with our affiliates; and
|
•
|
create or designate unrestricted subsidiaries.
|
•
|
incur further indebtedness
|
•
|
distribute cash generated from borrowers if financial coverage ratios or other covenants are not met
|
•
|
enter into or amend lease or other agreements or transactions without lender consent
|
•
|
substitute collateral due to product and geographic concentrations
|
•
|
results of operations that vary from the expectations of securities analysts and investors, including our ability to finance and achieve operational success at the Seaport District project;
|
•
|
results of operations that vary from those of our competitors;
|
•
|
changes in expectations as to our future financial performance, including financial estimates and investment recommendations by securities analysts and investors;
|
•
|
declines in the market prices of stocks generally, particularly those in the real estate industry;
|
•
|
strategic actions by us or our competitors;
|
•
|
announcements by us or our competitors of new significant real-estate developments, acquisitions, joint ventures, other strategic relationships, or capital commitments;
|
•
|
changes in general economic or market conditions, including increases in interest rates, or trends in our industry or markets;
|
•
|
changes in business or regulatory conditions;
|
•
|
future sales of our common stock or other securities;
|
•
|
investor perceptions or the investment opportunity associated with our common stock relative to other investment alternatives;
|
•
|
the public’s response to press releases or other public announcements by us or third parties, including our filings with the Securities and Exchange Commission;
|
•
|
announcements relating to litigation;
|
•
|
guidance, if any, that we provide to the public, any changes in this guidance, or our failure to meet this guidance;
|
•
|
the development and sustainability of an active trading market for our stock;
|
•
|
changes in accounting principles, particularly those related to the revenue recognition standard which we adopted on January 1, 2018;
|
•
|
events or factors resulting from natural disasters, such as the impact of Hurricane Harvey in the Houston, Texas area; and
|
•
|
other events or factors, including those resulting from war, acts of terrorism, or responses to these events.
|
•
|
the inability of our stockholders to act by written consent;
|
•
|
restrictions on the ability of stockholders to call a special meeting without
15%
or more of the voting power of the issued and outstanding shares entitled to vote generally in the election of our directors;
|
•
|
rules regarding how stockholders may present proposals or nominate directors for election at stockholder meetings;
|
•
|
the right of our board of directors to issue preferred stock without stockholder approval;
|
•
|
a requirement that, to the fullest extent permitted by law, certain proceedings against or involving us or our directors or officers be brought exclusively in the Court of Chancery in the State of Delaware; and
|
•
|
that certain provisions may be amended only by the affirmative vote of at least
66 2/3%
of the shares of common stock entitled to vote generally in the election of directors.
|
Retail Properties
|
|
Location
|
|
Rentable Sq.Ft./Units
|
|
|
|
% Leased
|
|
Annualized Base Rent
(In thousands) (a) |
|
Annualized Base Rent Per Square Foot (a)
|
|
Year Built / Acquired / Last Renovated
|
|||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Creekside Village Green
|
|
The Woodlands, TX
|
|
74,670
|
|
|
|
|
90.0
|
%
|
$
|
1,975
|
|
|
$
|
30.17
|
|
|
2015
|
Hughes Landing Retail
|
|
The Woodlands, TX
|
|
126,131
|
|
|
|
|
100.0
|
|
3,942
|
|
|
31.25
|
|
|
2015
|
||
1701 Lake Robbins
|
|
The Woodlands, TX
|
|
12,376
|
|
|
|
|
100.0
|
|
506
|
|
|
40.85
|
|
|
2014
|
||
Lake Woodlands Crossing
|
|
The Woodlands, TX
|
|
60,262
|
|
|
|
|
85.0
|
|
1,100
|
|
|
25.44
|
|
|
2018
|
||
20/25 Waterway Avenue
|
|
The Woodlands, TX
|
|
50,062
|
|
|
|
|
100.0
|
|
1,482
|
|
|
29.60
|
|
|
2007 / 2009
|
||
Waterway Garage Retail
|
|
The Woodlands, TX
|
|
21,513
|
|
|
|
|
99.8
|
|
623
|
|
|
29.02
|
|
|
2011
|
||
2000 Woodlands Parkway
|
|
The Woodlands, TX
|
|
7,900
|
|
|
|
|
100.0
|
|
225
|
|
|
28.50
|
|
|
1996
|
||
|
|
|
|
352,914
|
|
|
|
|
|
|
|
|
|
|
|
||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Lakeland Village Center at Bridgeland
|
|
Cypress, TX
|
|
83,497
|
|
|
|
|
83.3
|
|
1,431
|
|
|
26.50
|
|
|
2016
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Columbia Regional Building
|
|
Columbia, MD
|
|
89,199
|
|
|
|
|
100.0
|
|
2,496
|
|
|
27.99
|
|
|
2014
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Seaport District NYC - Historic Area/Uplands
|
|
New York, NY
|
|
183,583
|
|
|
(b)
|
|
75.9
|
|
9,985
|
|
|
76.66
|
|
|
2016
|
||
Seaport District NYC - Pier 17
|
|
New York, NY
|
|
212,548
|
|
|
(b)
|
|
44.5
|
|
2,977
|
|
|
70.86
|
|
|
2018
|
||
|
|
|
|
396,131
|
|
|
|
|
|
|
|
|
|
|
|
||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Downtown Summerlin
|
|
Las Vegas, NV
|
|
838,271
|
|
|
(c)
|
|
91.3
|
|
22,508
|
|
|
30.17
|
|
|
2014
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Ward Village
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Ward Village Retail - Pending Redevelopment
|
|
Honolulu, HI
|
|
583,409
|
|
|
|
|
91.8
|
|
12,851
|
|
|
26.77
|
|
|
2002
|
||
Ward Village - New or Renovated
|
|
Honolulu, HI
|
|
422,107
|
|
|
|
|
98.0
|
|
15,641
|
|
|
39.03
|
|
|
2012 - 2018
|
||
|
|
|
|
1,005,516
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Outlet Collection at Riverwalk
|
|
New Orleans, LA
|
|
267,934
|
|
|
(d)
|
|
99.3
|
|
7,789
|
|
|
29.99
|
|
|
2014
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total
|
|
|
|
3,033,462
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Annualized Base Rent is calculated as the monthly Base Minimum Rent for the property for
December 31, 2018
multiplied by
12
. Annualized Base Rent Per Square Foot is the Annualized Base Rent for the property at
December 31, 2018
divided by the average occupied square feet.
|
(b)
|
A significant portion of the project is on a ground lease where we are the ground lessee. The existing square feet in service as of
December 31, 2018
are referenced above. Upon completion of the Seaport District NYC - Tin Building reconstruction and redevelopment, the Seaport District (inclusive of Historic Area/Uplands, Pier 17 and Tin Building) will be approximately
449,527
square feet, as further discussed in Strategic Developments.
|
(c)
|
Excludes
381,767
square feet of anchors,
206,279
square feet for ONE Summerlin,
144,615
square feet for TWO Summerlin and
36,914
square feet of additional office space above our retail space.
|
(d)
|
The entire property is subject to a ground lease where we are the ground lessee.
|
Office Assets
|
|
Location
|
|
Rentable Sq.Ft./Units
|
|
% Leased
|
|
|
Annualized
Base Rent (In thousands) (a) |
|
Annualized Base Rent Per Square Foot (a)
|
|
Effective
Annual Rent (In thousands) (b) |
|
Effective Annual Rent per Square Foot (b)
|
|
Year Built /
Acquired / Last Renovated |
|||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
One Hughes Landing
|
|
The Woodlands, TX
|
|
197,719
|
|
|
97.6
|
%
|
|
$
|
5,683
|
|
|
$
|
29.45
|
|
|
$
|
8,467
|
|
|
$
|
43.87
|
|
|
2013
|
Two Hughes Landing
|
|
The Woodlands, TX
|
|
197,714
|
|
|
95.5
|
|
|
5,585
|
|
|
29.58
|
|
|
8,306
|
|
|
44.00
|
|
|
2014
|
||||
Three Hughes Landing
|
|
The Woodlands, TX
|
|
320,815
|
|
|
76.3
|
|
|
5,828
|
|
|
26.96
|
|
|
8,136
|
|
|
37.64
|
|
|
2016
|
||||
1725 Hughes Landing Boulevard
|
|
The Woodlands, TX
|
|
331,754
|
|
|
78.4
|
|
|
5,802
|
|
|
22.30
|
|
|
8,186
|
|
|
31.47
|
|
|
2015
|
||||
1735 Hughes Landing Boulevard
|
|
The Woodlands, TX
|
|
318,170
|
|
|
100.0
|
|
|
7,429
|
|
|
23.35
|
|
|
10,795
|
|
|
33.93
|
|
|
2015
|
||||
2201 Lake Woodlands Drive (c)
|
|
The Woodlands, TX
|
|
24,119
|
|
|
100.0
|
|
|
410
|
|
|
17.00
|
|
|
NM
|
|
|
NM
|
|
|
1994
|
||||
Lakefront North
|
|
The Woodlands, TX
|
|
262,812
|
|
|
73.6
|
|
|
1,053
|
|
|
9.92
|
|
|
1,133
|
|
|
10.66
|
|
|
2018
|
||||
9303 New Trails
|
|
The Woodlands, TX
|
|
97,967
|
|
|
70.1
|
|
|
1,387
|
|
|
20.19
|
|
|
2,155
|
|
|
31.38
|
|
|
2008
|
||||
3831 Technology Forest Drive
|
|
The Woodlands, TX
|
|
95,078
|
|
|
100.0
|
|
|
2,206
|
|
|
23.20
|
|
|
3,150
|
|
|
33.13
|
|
|
2014
|
||||
3 Waterway Square
|
|
The Woodlands, TX
|
|
234,659
|
|
|
100.0
|
|
|
6,401
|
|
|
27.28
|
|
|
8,613
|
|
|
36.71
|
|
|
2013
|
||||
4 Waterway Square
|
|
The Woodlands, TX
|
|
218,551
|
|
|
100.0
|
|
|
6,407
|
|
|
29.32
|
|
|
8,735
|
|
|
39.97
|
|
|
2010
|
||||
1400 Woodloch Forest
|
|
The Woodlands, TX
|
|
95,667
|
|
|
91.1
|
|
|
2,478
|
|
|
28.43
|
|
|
2,514
|
|
|
28.85
|
|
|
1981
|
||||
|
|
|
|
2,395,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
10-70 Columbia Corporate Center
|
|
Columbia, MD
|
|
889,470
|
|
|
95.0
|
|
|
22,028
|
|
|
26.28
|
|
|
22,242
|
|
|
26.54
|
|
|
2012 / 2014
|
||||
Columbia Office Properties (d)
|
|
Columbia, MD
|
|
62,038
|
|
|
100.0
|
|
|
1,845
|
|
|
29.74
|
|
|
1,954
|
|
|
31.49
|
|
|
1969 / 1972
|
||||
One Mall North
|
|
Columbia, MD
|
|
98,607
|
|
|
92.0
|
|
|
2,737
|
|
|
30.16
|
|
|
2,766
|
|
|
30.48
|
|
|
2016
|
||||
One Merriweather
|
|
Columbia, MD
|
|
206,588
|
|
|
91.0
|
|
|
5,814
|
|
|
33.04
|
|
|
5,839
|
|
|
33.18
|
|
|
2017
|
||||
Two Merriweather
|
|
Columbia, MD
|
|
124,635
|
|
|
73.9
|
|
|
2,571
|
|
|
35.45
|
|
|
2,571
|
|
|
35.45
|
|
|
2017
|
||||
|
|
|
|
1,381,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Aristocrat (e)
|
|
Las Vegas, NV
|
|
181,534
|
|
|
100.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2018
|
||||
ONE Summerlin
|
|
Las Vegas, NV
|
|
206,279
|
|
|
100.0
|
|
|
7,512
|
|
|
36.56
|
|
|
7,512
|
|
|
36.56
|
|
|
2015
|
||||
TWO Summerlin
|
|
Las Vegas, NV
|
|
144,615
|
|
|
89.3
|
|
|
1,835
|
|
|
37.02
|
|
|
1,835
|
|
|
37.02
|
|
|
2018
|
||||
|
|
|
|
532,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total
|
|
|
|
4,308,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Annualized Base Rent is calculated as the monthly Base Minimum Rent for the property for
December 31, 2018
multiplied by
12
. Annualized Base Rent Per Square Foot is the Annualized Base Rent for the property at
December 31, 2018
divided by the average occupied square feet.
|
(b)
|
Effective Annual Rent includes base minimum rent and common area maintenance recovery revenue. Effective Annual Rent Per Square Foot is the Effective Annual Rent divided by the average occupied square feet.
|
(c)
|
2201 Lake Woodlands Drive previously served as temporary space for tenants relocating to permanent space and was
100.0%
leased in April 2018 with abated rent through September 2018. Therefore, the Effective Annual Rent per Square Foot data is not meaningful.
|
(d)
|
Excludes the Ridgely Building which was moved to Strategic Developments in the fourth quarter of 2017.
|
(e)
|
Aristocrat is a build-to-suit project entirely leased by a single tenant. Therefore, the Annualized Base Rent and Effective Annual Rent details have been excluded for competitive reasons.
|
Multi-family Assets
|
|
Location
|
|
Economic
Ownership % |
|
# Units
|
|
Retail Square Feet
|
|
% Leased
|
|
Average Monthly Rate
|
|
Average Monthly Rate Per Square Foot
|
|
Year Built / Acquired / Last Renovated
|
||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Creekside Park Apartments
|
|
The Woodlands, TX
|
|
100.0
|
|
%
|
292
|
|
|
—
|
|
|
51.0
|
|
%
|
$
|
1,214
|
|
|
$
|
1.24
|
|
|
2018
|
Millennium Six Pines Apartments
|
|
The Woodlands, TX
|
|
100.0
|
|
|
314
|
|
|
—
|
|
|
95.2
|
|
|
1,646
|
|
|
1.71
|
|
|
2014
|
||
Millennium Waterway Apartments
|
|
The Woodlands, TX
|
|
100.0
|
|
|
393
|
|
|
—
|
|
|
95.4
|
|
|
1,328
|
|
|
1.48
|
|
|
2010
|
||
One Lakes Edge
|
|
The Woodlands, TX
|
|
100.0
|
|
|
390
|
|
|
23,280
|
|
|
95.4
|
|
|
1,893
|
|
|
1.92
|
|
|
2015
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
The Metropolitan Downtown Columbia
|
|
Columbia, MD
|
|
50.0
|
|
|
380
|
|
|
13,591
|
|
|
95.0
|
|
|
1,863
|
|
|
1.97
|
|
|
2015
|
||
m.flats/TEN.M
|
|
Columbia, MD
|
|
50.0
|
|
|
437
|
|
|
28,026
|
|
|
77.8
|
|
|
1,416
|
|
|
1.60
|
|
|
2018
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Constellation
|
|
Las Vegas, NV
|
|
100.0
|
|
|
124
|
|
|
—
|
|
|
96.8
|
|
|
2,344
|
|
|
2.10
|
|
|
2016
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
85 South Street
|
|
New York, NY
|
|
100.0
|
|
|
21
|
|
|
13,000
|
|
|
100.0
|
|
|
3,833
|
|
|
2.00
|
|
|
2014
|
||
|
|
|
|
|
|
2,351
|
|
|
77,897
|
|
|
|
|
|
|
|
|
|
Hospitality Assets
|
|
Location
|
|
Economic
Ownership % |
|
# Keys
|
|
2018 Average Daily Rate
|
|
2018 Revenue Per Available Room
|
|
Year Built / Acquired / Last Renovated
|
|||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Embassy Suites at Hughes Landing
|
|
The Woodlands, TX
|
|
100.0
|
|
%
|
205
|
|
|
$
|
202.67
|
|
|
$
|
164.99
|
|
|
2015
|
|
The Westin at The Woodlands
|
|
The Woodlands, TX
|
|
100.0
|
|
|
302
|
|
|
216.58
|
|
|
158.28
|
|
|
2016
|
|
||
The Woodlands Resort & Conference Center
|
|
The Woodlands, TX
|
|
100.0
|
|
|
402
|
|
|
215.22
|
|
|
112.94
|
|
|
2014
|
(a)
|
||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Mr. C Seaport
|
|
New York, NY
|
|
35.0
|
|
|
66
|
|
|
368.90
|
|
|
147.65
|
|
|
2018
|
|
|
(a)
|
The Woodlands Resort & Conference Center was built in
1974
, expanded in
2002
, and renovated in
2014
.
|
Other Assets
|
|
Location
|
|
Economic
Ownership % |
|
Asset Type
|
|
Square Feet / Acres / Units
|
|
% Leased
|
|
Year Built / Acquired / Last Renovated
|
|||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
The Woodlands Parking Garages
|
|
The Woodlands, TX
|
|
100
|
|
%
|
Garage
|
|
2,982
|
|
|
N/A
|
|
2008/2009
|
(a)
|
Woodlands Sarofim #1
|
|
The Woodlands, TX
|
|
20
|
|
|
Industrial
|
|
129,760
|
|
|
73.3
|
%
|
late 1980s
|
|
Stewart Title of Montgomery County, TX
|
|
The Woodlands, TX
|
|
50
|
|
|
Title Company
|
|
—
|
|
|
N/A
|
|
—
|
|
HHC 242 Self-Storage
|
|
The Woodlands, TX
|
|
100
|
|
|
Storage
|
|
654
|
|
|
66.2
|
|
2017
|
|
HHC 2978 Self-Storage
|
|
The Woodlands, TX
|
|
100
|
|
|
Storage
|
|
754
|
|
|
60.2
|
|
2017
|
|
Woodlands Ground Leases
|
|
The Woodlands, TX
|
|
100
|
|
|
Ground lease
|
|
N/A
|
|
|
N/A
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Summerlin Hospital Medical Center
|
|
Las Vegas, NV
|
|
5
|
|
|
Hospital
|
|
—
|
|
|
N/A
|
|
1997
|
|
Las Vegas Aviators
|
|
Las Vegas, NV
|
|
100
|
|
|
Minor League Baseball Team
|
|
—
|
|
|
N/A
|
|
2017
|
|
Hockey Ground Lease
|
|
Las Vegas, NV
|
|
100
|
|
|
Ground lease
|
|
N/A
|
|
|
N/A
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Ward Village
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Kewalo Basin Harbor
|
|
Honolulu, HI
|
|
Ground Lease
|
|
|
Marina
|
|
55 acres
|
|
|
N/A
|
|
—
|
|
|
(a)
|
The Woodlands Parking Garages consists of two garages: Woodloch Forest Garage, built in
2008
, and Waterway Square Garage, built in
2009
.
|
Year
|
|
Number of Expiring Leases
|
|
|
|
Total Square Feet Expiring
|
|
Total
Annualized Base Rent Expiring |
|
% of Total
Annual Gross Rent Expiring |
|
||||
2019
|
|
225
|
|
|
(a)
|
|
556,539
|
|
|
$
|
13,829,633
|
|
|
6.9
|
%
|
2020
|
|
162
|
|
|
|
|
475,120
|
|
|
12,533,105
|
|
|
6.3
|
|
|
2021
|
|
104
|
|
|
|
|
511,137
|
|
|
13,350,760
|
|
|
6.7
|
|
|
2022
|
|
114
|
|
|
|
|
588,101
|
|
|
19,129,318
|
|
|
9.6
|
|
|
2023
|
|
113
|
|
|
|
|
668,177
|
|
|
22,785,558
|
|
|
11.4
|
|
|
2024
|
|
94
|
|
|
|
|
654,289
|
|
|
18,839,162
|
|
|
9.4
|
|
|
2025
|
|
152
|
|
|
|
|
854,096
|
|
|
29,772,753
|
|
|
14.9
|
|
|
2026
|
|
37
|
|
|
|
|
221,099
|
|
|
6,513,203
|
|
|
3.3
|
|
|
2027
|
|
47
|
|
|
|
|
622,184
|
|
|
17,776,541
|
|
|
8.9
|
|
|
2028
|
|
50
|
|
|
|
|
474,736
|
|
|
16,643,301
|
|
|
8.3
|
|
|
2029+
|
|
79
|
|
|
|
|
1,096,390
|
|
|
29,102,834
|
|
|
14.5
|
|
|
Total
|
|
1,177
|
|
|
|
|
6,721,868
|
|
|
$
|
200,276,168
|
|
|
100.0
|
%
|
|
(a)
|
Includes
101
specialty leases totaling
73,790
square feet which expire in less than
365
days.
|
|
|
|
|
|
|
|
|
Remaining
|
Projected
|
Average
|
Undiscounted/
|
||||||||||||||||
|
|
Total
|
|
|
Average Price Per Acre
|
Saleable
|
Community
|
Cash
|
Uninflated Value
|
||||||||||||||||||
|
|
Gross
|
Approx. No.
|
Remaining Saleable Acres
|
($ in thousands) (b)
|
Residential
|
Sell-Out Date
|
Margin (d)
|
($ in millions) (e)
|
||||||||||||||||||
Community
|
Location
|
Acres (a)
|
Residents
|
Residential
|
Commercial
|
Residential
|
Commercial
|
Lots (c)
|
Residential
|
Commercial
|
Residential
|
Residential
|
Commercial
|
||||||||||||||
Bridgeland
|
Cypress, TX
|
11,470
|
|
10,100
|
|
2,299
|
|
1,533
|
|
$
|
410
|
|
$
|
539
|
|
13,874
|
|
|
2034
|
2045
|
82%
|
$
|
773
|
|
$
|
826
|
|
Columbia
|
Columbia, MD
|
16,450
|
|
112,000
|
|
—
|
|
96
|
|
N/A
|
|
580
|
|
—
|
|
|
N/A
|
2023
|
N/A
|
—
|
|
56
|
|
||||
Summerlin
|
Las Vegas, NV
|
22,500
|
|
110,000
|
|
3,311
|
|
831
|
|
565
|
|
1,091
|
|
37,876
|
|
(f)
|
2039
|
2039
|
74
|
1,384
|
|
907
|
|
||||
The Woodlands
|
Houston, TX
|
28,505
|
|
117,100
|
|
157
|
|
753
|
|
652
|
|
1,027
|
|
515
|
|
|
2023
|
2027
|
99
|
101
|
|
773
|
|
||||
The Woodlands Hills
|
Conroe, TX
|
2,055
|
|
36
|
|
1,392
|
|
171
|
|
318
|
|
515
|
|
4,800
|
|
|
2029
|
2027
|
88
|
390
|
|
88
|
|
||||
Total
|
|
80,980
|
|
349,236
|
|
7,159
|
|
3,384
|
|
|
|
57,065
|
|
|
|
|
|
$
|
2,648
|
|
$
|
2,650
|
|
|
(a)
|
Encompasses all of the land located within the borders of the master planned community, including parcels already sold, saleable parcels and non-saleable areas such as roads, parks and recreation areas, conservation areas and parcels acquired during the year.
|
(b)
|
Average Price Per Acre is the weighted average land value per acre estimated in the Company's 2019 land models.
|
(c)
|
Remaining Saleable Residential Lots are estimates and include only lots that are intended for sale or joint venture. The mix of intended use on our remaining saleable and developable acres is primarily based on assumptions regarding entitlements and zoning of the remaining project and are likely to change over time as the master plan is refined.
|
(d)
|
Average Cash Margin represents the total projected cash profit (total projected cash sales minus remaining projected cash development expenditures excluding land costs), divided by total projected cash sales. It is calculated based on future revenues and future projected non-reimbursable development costs, capitalized overhead, capitalized taxes and capitalized interest.
|
(e)
|
Undiscounted / Uninflated Value represents Remaining Saleable Acres, multiplied by Average Price Per Acre, multiplied by Average Cash Margin.
|
(f)
|
Amount represents remaining entitlements and not necessarily the number of lots that may ultimately be developed and sold.
|
|
(a)
|
These are non-consolidated joint venture partnerships.
|
(b)
|
Waiea and Anaha opened and residents began occupying units in November 2016 and October 2017, respectively. All retail has been placed in service.
|
(c)
|
Ae‘o opened and residents began occupying units in December 2018. All retail have not been leased but building placed in service.
|
(d)
|
Represents land transferred to the Strategic Developments segment in 2015 for future development at The Woodlands.
|
(e)
|
Represents land transferred to the Strategic Developments segment in 2015 for future development in the Merriweather District in Columbia, Maryland, excluding acreage relating to One and Two Merriweather now in service in our Operating Assets Segment and 6100 Merriweather and Columbia Multi-family (see above).
|
(f)
|
Represents land transferred to the Strategic Developments segment for future development at Ward Village, excluding acreage related to ‘A‘ali‘i, Ae‘o, Anaha, Ke Kilohana and Waiea.
|
|
Year Ended December 31,
|
||||||||||||||||||
(In thousands, except per share amounts)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues
|
$
|
1,064,537
|
|
|
$
|
1,100,120
|
|
|
$
|
1,035,005
|
|
|
$
|
797,088
|
|
|
$
|
634,565
|
|
Operating expenses
|
(830,226
|
)
|
|
(803,981
|
)
|
|
(728,647
|
)
|
|
(581,156
|
)
|
|
(441,356
|
)
|
|||||
Depreciation and amortization
|
(126,565
|
)
|
|
(132,252
|
)
|
|
(95,864
|
)
|
|
(98,997
|
)
|
|
(55,958
|
)
|
|||||
Other operating (loss) income, net (a)
|
(936
|
)
|
|
54,615
|
|
|
116,268
|
|
|
1,829
|
|
|
29,471
|
|
|||||
Interest expense, net
|
(73,542
|
)
|
|
(60,525
|
)
|
|
(64,365
|
)
|
|
(59,158
|
)
|
|
(16,093
|
)
|
|||||
Loss on redemption of senior notes due 2021
|
—
|
|
|
(46,410
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Warrant liability (loss) gain
|
—
|
|
|
(43,443
|
)
|
|
(24,410
|
)
|
|
58,320
|
|
|
(60,520
|
)
|
|||||
Gain on acquisition of joint venture partner's interest
|
—
|
|
|
23,332
|
|
|
27,088
|
|
|
—
|
|
|
—
|
|
|||||
Increase in tax indemnity receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|||||
Loss on settlement of tax indemnity receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(74,095
|
)
|
|||||
(Loss) gain on disposal of operating assets
|
(4
|
)
|
|
3,868
|
|
|
(1,117
|
)
|
|
29,073
|
|
|
—
|
|
|||||
Equity in earnings from Real Estate and Other Affiliates
|
39,954
|
|
|
25,498
|
|
|
56,818
|
|
|
3,721
|
|
|
23,336
|
|
|||||
(Provision) benefit for income taxes
|
(15,492
|
)
|
|
45,801
|
|
|
(118,450
|
)
|
|
(24,001
|
)
|
|
(62,960
|
)
|
|||||
Net income (loss)
|
57,726
|
|
|
166,623
|
|
|
202,326
|
|
|
126,719
|
|
|
(23,520
|
)
|
|||||
Net (income) loss attributable to noncontrolling interests
|
(714
|
)
|
|
1,781
|
|
|
(23
|
)
|
|
—
|
|
|
(11
|
)
|
|||||
Net income (loss) attributable to common stockholders
|
$
|
57,012
|
|
|
$
|
168,404
|
|
|
$
|
202,303
|
|
|
$
|
126,719
|
|
|
$
|
(23,531
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic earnings (loss) per share:
|
$
|
1.32
|
|
|
$
|
4.07
|
|
|
$
|
5.12
|
|
|
$
|
3.21
|
|
|
$
|
(0.60
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings (loss) per share:
|
$
|
1.32
|
|
|
$
|
3.91
|
|
|
$
|
4.73
|
|
|
$
|
1.60
|
|
|
$
|
(0.60
|
)
|
|
Year Ended December 31,
|
||||||||||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
$
|
210,520
|
|
|
$
|
165,567
|
|
|
$
|
239,103
|
|
|
$
|
(79,431
|
)
|
|
$
|
83,080
|
|
Investing activities
|
(841,771
|
)
|
|
(315,604
|
)
|
|
(33,958
|
)
|
|
(568,988
|
)
|
|
(767,386
|
)
|
|||||
Financing activities
|
391,166
|
|
|
199,198
|
|
|
199,857
|
|
|
436,488
|
|
|
470,274
|
|
|
As of December 31,
|
||||||||||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Investments in real estate - cost (b)
|
$
|
6,265,574
|
|
|
$
|
5,432,002
|
|
|
$
|
5,056,216
|
|
|
$
|
4,832,443
|
|
|
$
|
4,170,242
|
|
Total assets
|
7,355,799
|
|
|
6,729,064
|
|
|
6,367,382
|
|
|
5,721,582
|
|
|
5,105,268
|
|
|||||
Total debt
|
3,181,213
|
|
|
2,857,945
|
|
|
2,690,747
|
|
|
2,443,962
|
|
|
1,978,807
|
|
|||||
Total equity
|
3,238,126
|
|
|
3,188,551
|
|
|
2,571,510
|
|
|
2,363,889
|
|
|
2,227,506
|
|
|
(a)
|
2017 includes the $32.2 million gain on the sale of 36 acres of land at The Elk Grove Collection and $20.2 million gain on sale of Kendall Town Center.
2016
includes the
$140.5 million
gain on the sale of 80 South Street and a
$35.7 million
impairment charge on Park West.
|
(b)
|
Amount represents Net investment in real estate excluding accumulated depreciation.
|
•
|
cash expenditures, or future requirements for capital expenditures or contractual commitments;
|
•
|
corporate general and administrative expenses;
|
•
|
interest expense on our corporate debt;
|
•
|
income taxes that we may be required to pay;
|
•
|
any cash requirements for replacement of fully depreciated or amortized assets; and
|
•
|
limitations on, or costs related to, the transfer of earnings from our Real Estate and Other Affiliates to us.
|
|
Year Ended December 31,
|
|
2018-2017
|
|
2017-2016
|
||||||||||||||
(In thousands, except per share amounts)
|
2018
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Assets segment revenues
|
$
|
379,124
|
|
|
$
|
327,555
|
|
|
$
|
295,165
|
|
|
$
|
51,569
|
|
|
$
|
32,390
|
|
MPC segment revenues
|
309,451
|
|
|
299,543
|
|
|
253,304
|
|
|
9,908
|
|
|
46,239
|
|
|||||
Strategic Developments segment revenues
|
375,962
|
|
|
473,022
|
|
|
486,536
|
|
|
(97,060
|
)
|
|
(13,514
|
)
|
|||||
Total revenues
|
$
|
1,064,537
|
|
|
$
|
1,100,120
|
|
|
$
|
1,035,005
|
|
|
$
|
(35,583
|
)
|
|
$
|
65,115
|
|
Operating Assets segment EBT
|
$
|
(12,351
|
)
|
|
$
|
(23,713
|
)
|
|
$
|
(21,844
|
)
|
|
$
|
11,362
|
|
|
$
|
(1,869
|
)
|
MPC segment EBT
|
202,955
|
|
|
190,351
|
|
|
179,481
|
|
|
12,604
|
|
|
10,870
|
|
|||||
Strategic Developments segment EBT
|
91,786
|
|
|
186,517
|
|
|
325,277
|
|
|
(94,731
|
)
|
|
(138,760
|
)
|
|||||
Corporate and other items
|
(209,172
|
)
|
|
(232,333
|
)
|
|
(162,138
|
)
|
|
23,161
|
|
|
(70,195
|
)
|
|||||
Income before taxes
|
73,218
|
|
|
120,822
|
|
|
320,776
|
|
|
(47,604
|
)
|
|
(199,954
|
)
|
|||||
(Provision) benefit for income taxes
|
(15,492
|
)
|
|
45,801
|
|
|
(118,450
|
)
|
|
(61,293
|
)
|
|
164,251
|
|
|||||
Net income
|
57,726
|
|
|
166,623
|
|
|
202,326
|
|
|
(108,897
|
)
|
|
(35,703
|
)
|
|||||
Net (income) loss attributable to noncontrolling interests
|
(714
|
)
|
|
1,781
|
|
|
(23
|
)
|
|
(2,495
|
)
|
|
1,804
|
|
|||||
Net income attributable to common stockholders
|
$
|
57,012
|
|
|
$
|
168,404
|
|
|
$
|
202,303
|
|
|
$
|
(111,392
|
)
|
|
$
|
(33,899
|
)
|
Diluted income per share
|
$
|
1.32
|
|
|
$
|
3.91
|
|
|
$
|
4.73
|
|
|
$
|
(2.59
|
)
|
|
$
|
(0.82
|
)
|
|
Year Ended December 31,
|
|
2018 - 2017
|
|
2017 - 2016
|
||||||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
||||||||||
Minimum rents
|
$
|
206,132
|
|
|
$
|
182,468
|
|
|
$
|
172,437
|
|
|
$
|
23,664
|
|
|
$
|
10,031
|
|
Tenant recoveries
|
49,585
|
|
|
45,366
|
|
|
44,306
|
|
|
4,219
|
|
|
1,060
|
|
|||||
Hospitality revenue
|
82,037
|
|
|
76,020
|
|
|
62,252
|
|
|
6,017
|
|
|
13,768
|
|
|||||
Other rental and property revenues
|
41,370
|
|
|
23,701
|
|
|
16,170
|
|
|
17,669
|
|
|
7,531
|
|
|||||
Total revenues
|
379,124
|
|
|
327,555
|
|
|
295,165
|
|
|
51,569
|
|
|
32,390
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other property operating costs
|
92,404
|
|
|
71,748
|
|
|
60,506
|
|
|
(20,656
|
)
|
|
(11,242
|
)
|
|||||
Rental property real estate taxes
|
29,390
|
|
|
26,523
|
|
|
24,439
|
|
|
(2,867
|
)
|
|
(2,084
|
)
|
|||||
Rental property maintenance costs
|
13,863
|
|
|
12,872
|
|
|
12,033
|
|
|
(991
|
)
|
|
(839
|
)
|
|||||
Hospitality operating costs
|
59,195
|
|
|
56,362
|
|
|
49,359
|
|
|
(2,833
|
)
|
|
(7,003
|
)
|
|||||
Provision for doubtful accounts
|
6,020
|
|
|
2,710
|
|
|
5,601
|
|
|
(3,310
|
)
|
|
2,891
|
|
|||||
Total operating expenses
|
200,872
|
|
|
170,215
|
|
|
151,938
|
|
|
(30,657
|
)
|
|
(18,277
|
)
|
|||||
Segment operating income
|
178,252
|
|
|
157,340
|
|
|
143,227
|
|
|
20,912
|
|
|
14,113
|
|
|||||
Depreciation and amortization
|
113,576
|
|
|
122,421
|
|
|
86,313
|
|
|
8,845
|
|
|
(36,108
|
)
|
|||||
Provision for impairment
|
—
|
|
|
—
|
|
|
35,734
|
|
|
—
|
|
|
35,734
|
|
|||||
Interest expense (income), net
|
71,551
|
|
|
61,584
|
|
|
50,427
|
|
|
(9,967
|
)
|
|
(11,157
|
)
|
|||||
Other loss (income), net
|
7,005
|
|
|
315
|
|
|
(4,601
|
)
|
|
(6,690
|
)
|
|
(4,916
|
)
|
|||||
Equity in (earnings) loss from Real Estate and Other Affiliates
|
(1,529
|
)
|
|
(3,267
|
)
|
|
(2,802
|
)
|
|
(1,738
|
)
|
|
465
|
|
|||||
EBT
|
$
|
(12,351
|
)
|
|
$
|
(23,713
|
)
|
|
$
|
(21,844
|
)
|
|
$
|
11,362
|
|
|
$
|
(1,869
|
)
|
|
|
Year Ended December 31,
|
|
2018-2017
|
|
2017-2016
|
||||||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
||||||||||
Retail
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Creekside Village Green
|
|
$
|
2,025
|
|
|
$
|
1,893
|
|
|
$
|
1,616
|
|
|
$
|
132
|
|
|
$
|
277
|
|
Hughes Landing Retail
|
|
4,301
|
|
|
3,733
|
|
|
3,564
|
|
|
568
|
|
|
169
|
|
|||||
1701 Lake Robbins
|
|
515
|
|
|
284
|
|
|
381
|
|
|
231
|
|
|
(97
|
)
|
|||||
Lake Woodlands Crossing (a)
|
|
104
|
|
|
—
|
|
|
—
|
|
|
104
|
|
|
—
|
|
|||||
20/25 Waterway Avenue
|
|
1,942
|
|
|
1,837
|
|
|
1,844
|
|
|
105
|
|
|
(7
|
)
|
|||||
Waterway Garage Retail
|
|
703
|
|
|
719
|
|
|
671
|
|
|
(16
|
)
|
|
48
|
|
|||||
2000 Woodlands Parkway
|
|
81
|
|
|
(94
|
)
|
|
(51
|
)
|
|
175
|
|
|
(43
|
)
|
|||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Lakeland Village Center at Bridgeland
|
|
1,190
|
|
|
782
|
|
|
190
|
|
|
408
|
|
|
592
|
|
|||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Columbia Regional
|
|
2,101
|
|
|
1,536
|
|
|
1,467
|
|
|
565
|
|
|
69
|
|
|||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Seaport District NYC - Historic Area / Uplands (a)
|
|
(5,985
|
)
|
|
(1,452
|
)
|
|
92
|
|
|
(4,533
|
)
|
|
(1,544
|
)
|
|||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Downtown Summerlin
|
|
20,842
|
|
|
17,950
|
|
|
16,632
|
|
|
2,892
|
|
|
1,318
|
|
|||||
Ward Village
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ward Village Retail (a)
|
|
21,905
|
|
|
20,576
|
|
|
22,048
|
|
|
1,329
|
|
|
(1,472
|
)
|
|||||
Other
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Outlet Collection at Riverwalk
|
|
6,285
|
|
|
5,879
|
|
|
5,125
|
|
|
406
|
|
|
754
|
|
|||||
Total Retail NOI
|
|
56,009
|
|
|
53,643
|
|
|
53,579
|
|
|
2,366
|
|
|
64
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Office
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
||||||||||
One Hughes Landing
|
|
6,263
|
|
|
6,168
|
|
|
6,276
|
|
|
95
|
|
|
(108
|
)
|
|||||
Two Hughes Landing
|
|
5,862
|
|
|
5,790
|
|
|
5,271
|
|
|
72
|
|
|
519
|
|
|||||
Three Hughes Landing (b)
|
|
1,804
|
|
|
(623
|
)
|
|
(514
|
)
|
|
2,427
|
|
|
(109
|
)
|
|||||
1725 Hughes Landing Boulevard
|
|
5,002
|
|
|
3,531
|
|
|
200
|
|
|
1,471
|
|
|
3,331
|
|
|||||
1735 Hughes Landing Boulevard (b)
|
|
7,512
|
|
|
7,509
|
|
|
3,041
|
|
|
3
|
|
|
4,468
|
|
|||||
2201 Lake Woodlands Drive
|
|
(87
|
)
|
|
(32
|
)
|
|
(121
|
)
|
|
(55
|
)
|
|
89
|
|
|||||
Lakefront North (a)
|
|
(993
|
)
|
|
—
|
|
|
—
|
|
|
(993
|
)
|
|
—
|
|
|||||
9303 New Trails
|
|
1,043
|
|
|
1,171
|
|
|
1,721
|
|
|
(128
|
)
|
|
(550
|
)
|
|||||
3831 Technology Forest Drive
|
|
2,316
|
|
|
2,268
|
|
|
2,051
|
|
|
48
|
|
|
217
|
|
|||||
3 Waterway Square
|
|
6,824
|
|
|
6,709
|
|
|
7,033
|
|
|
115
|
|
|
(324
|
)
|
|||||
4 Waterway Square
|
|
6,730
|
|
|
6,473
|
|
|
6,749
|
|
|
257
|
|
|
(276
|
)
|
|||||
1400 Woodloch Forest
|
|
1,878
|
|
|
1,781
|
|
|
1,794
|
|
|
97
|
|
|
(13
|
)
|
|||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
||||||||||
10-70 Columbia Corporate Center
|
|
13,288
|
|
|
11,568
|
|
|
11,862
|
|
|
1,720
|
|
|
(294
|
)
|
|||||
Columbia Office Properties
|
|
1,366
|
|
|
1,002
|
|
|
(6
|
)
|
|
364
|
|
|
1,008
|
|
|||||
One Mall North
|
|
1,844
|
|
|
1,900
|
|
|
78
|
|
|
(56
|
)
|
|
1,822
|
|
|||||
One Merriweather
|
|
2,418
|
|
|
1,499
|
|
|
—
|
|
|
919
|
|
|
1,499
|
|
|||||
Two Merriweather (a)
|
|
(889
|
)
|
|
(141
|
)
|
|
—
|
|
|
(748
|
)
|
|
(141
|
)
|
|||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Aristocrat (a) (c)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
ONE Summerlin
|
|
5,510
|
|
|
3,898
|
|
|
2,365
|
|
|
1,612
|
|
|
1,533
|
|
|||||
TWO Summerlin (a)
|
|
(120
|
)
|
|
—
|
|
|
—
|
|
|
(120
|
)
|
|
—
|
|
|||||
Other
|
|
|
|
|
|
|
|
|
|
|
||||||||||
110 North Wacker (b)
|
|
—
|
|
|
723
|
|
|
6,105
|
|
|
(723
|
)
|
|
(5,382
|
)
|
|||||
Total Office NOI
|
|
67,571
|
|
|
61,194
|
|
|
53,905
|
|
|
6,377
|
|
|
7,289
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2018-2017
|
|
2017-2016
|
||||||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
||||||||||
Multi-family
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Creekside Park Apartments (a)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Millennium Six Pines Apartments (b)
|
|
3,869
|
|
|
3,579
|
|
|
1,498
|
|
|
290
|
|
|
2,081
|
|
|||||
Millennium Waterway Apartments
|
|
3,423
|
|
|
3,208
|
|
|
3,183
|
|
|
215
|
|
|
25
|
|
|||||
One Lakes Edge
|
|
6,585
|
|
|
5,324
|
|
|
3,651
|
|
|
1,261
|
|
|
1,673
|
|
|||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Constellation Apartments (b)
|
|
2,291
|
|
|
15
|
|
|
—
|
|
|
2,276
|
|
|
15
|
|
|||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
||||||||||
85 South Street
|
|
553
|
|
|
194
|
|
|
523
|
|
|
359
|
|
|
(329
|
)
|
|||||
Total Multi-family NOI
|
|
16,721
|
|
|
12,320
|
|
|
8,855
|
|
|
4,401
|
|
|
3,465
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Hospitality
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Embassy Suites at Hughes Landing
|
|
5,157
|
|
|
4,816
|
|
|
3,563
|
|
|
341
|
|
|
1,253
|
|
|||||
The Westin at The Woodlands
|
|
7,736
|
|
|
6,189
|
|
|
1,739
|
|
|
1,547
|
|
|
4,450
|
|
|||||
The Woodlands Resort & Conference Center
|
|
12,373
|
|
|
8,740
|
|
|
7,591
|
|
|
3,633
|
|
|
1,149
|
|
|||||
Total Hospitality NOI
|
|
25,266
|
|
|
19,745
|
|
|
12,893
|
|
|
5,521
|
|
|
6,852
|
|
|||||
Total Retail, Office, Multi-family, and Hospitality NOI
|
|
165,567
|
|
|
146,902
|
|
|
129,232
|
|
|
18,665
|
|
|
17,670
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Woodlands Ground Leases
|
|
1,589
|
|
|
1,608
|
|
|
1,461
|
|
|
(19
|
)
|
|
147
|
|
|||||
The Woodlands Parking Garages
|
|
(108
|
)
|
|
(178
|
)
|
|
(417
|
)
|
|
70
|
|
|
239
|
|
|||||
Other
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Properties (a)
|
|
(1,158
|
)
|
|
894
|
|
|
1,012
|
|
|
(2,052
|
)
|
|
(118
|
)
|
|||||
Total Other NOI
|
|
323
|
|
|
2,324
|
|
|
2,056
|
|
|
(2,001
|
)
|
|
268
|
|
|||||
Operating Assets NOI excluding properties sold or in redevelopment
|
|
$
|
165,890
|
|
|
$
|
149,226
|
|
|
$
|
131,288
|
|
|
$
|
16,664
|
|
|
$
|
17,938
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Redevelopments
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Seaport District NYC - Historic Area / Uplands (a)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(589
|
)
|
|
$
|
—
|
|
|
$
|
589
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Landmark Mall (b)
|
|
—
|
|
|
—
|
|
|
(676
|
)
|
|
—
|
|
|
676
|
|
|||||
110 North Wacker (b)
|
|
(513
|
)
|
|
—
|
|
|
—
|
|
|
(513
|
)
|
|
—
|
|
|||||
Total Operating Assets Redevelopments NOI
|
|
(513
|
)
|
|
—
|
|
|
(1,265
|
)
|
|
(513
|
)
|
|
1,265
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Dispositions
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Park West
|
|
—
|
|
|
(60
|
)
|
|
1,835
|
|
|
60
|
|
|
(1,895
|
)
|
|||||
Cottonwood Square
|
|
(11
|
)
|
|
750
|
|
|
705
|
|
|
(761
|
)
|
|
45
|
|
|||||
Total Operating Assets Dispositions NOI
|
|
(11
|
)
|
|
690
|
|
|
2,540
|
|
|
(701
|
)
|
|
(1,850
|
)
|
|||||
Total Operating Assets NOI - Consolidated
|
|
$
|
165,366
|
|
|
$
|
149,916
|
|
|
$
|
132,563
|
|
|
$
|
15,450
|
|
|
$
|
17,353
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reconciliation of Operating Assets EBT to NOI
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Operating Assets NOI - Consolidated
|
|
$
|
165,366
|
|
|
$
|
149,916
|
|
|
$
|
132,563
|
|
|
$
|
15,450
|
|
|
$
|
17,353
|
|
Straight-line rent amortization
|
|
12,756
|
|
|
7,999
|
|
|
10,689
|
|
|
4,757
|
|
|
(2,690
|
)
|
|||||
Depreciation and amortization
|
|
(113,576
|
)
|
|
(122,421
|
)
|
|
(86,313
|
)
|
|
8,845
|
|
|
(36,108
|
)
|
|||||
Provision for impairment
|
|
—
|
|
|
—
|
|
|
(35,734
|
)
|
|
—
|
|
|
35,734
|
|
|||||
Write-off of lease intangibles and other
|
|
130
|
|
|
(575
|
)
|
|
(25
|
)
|
|
705
|
|
|
(550
|
)
|
|||||
Other (expense) income, net
|
|
(7,005
|
)
|
|
(315
|
)
|
|
4,601
|
|
|
(6,690
|
)
|
|
(4,916
|
)
|
|||||
Equity in earnings (loss) from Real Estate Affiliates
|
|
1,529
|
|
|
3,267
|
|
|
2,802
|
|
|
(1,738
|
)
|
|
465
|
|
|||||
Interest expense (income), net
|
|
(71,551
|
)
|
|
(61,584
|
)
|
|
(50,427
|
)
|
|
(9,967
|
)
|
|
(11,157
|
)
|
|||||
Total Operating Assets segment EBT
|
|
$
|
(12,351
|
)
|
|
$
|
(23,713
|
)
|
|
$
|
(21,844
|
)
|
|
$
|
11,362
|
|
|
$
|
(1,869
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2018-2017
|
|
2017-2016
|
||||||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
||||||||||
Operating Assets NOI - Equity and Cost Method Investments
|
|
|
|
|
|
|
|
|
||||||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Millennium Six Pines Apartments (b)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,537
|
|
|
$
|
—
|
|
|
$
|
(1,537
|
)
|
Stewart Title of Montgomery County, TX
|
|
1,762
|
|
|
1,329
|
|
|
1977
|
|
|
433
|
|
|
(648
|
)
|
|||||
Woodlands Sarofim # 1
|
|
1,034
|
|
|
901
|
|
|
1,541
|
|
|
133
|
|
|
(640
|
)
|
|||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Metropolitan Downtown Columbia
|
|
5,500
|
|
|
5,858
|
|
|
4,137
|
|
|
(358
|
)
|
|
1,721
|
|
|||||
m.flats/TEN.M (a)
|
|
1,493
|
|
|
—
|
|
|
—
|
|
|
1,493
|
|
|
—
|
|
|||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Constellation (b)
|
|
152
|
|
|
1,549
|
|
|
(108
|
)
|
|
(1,397
|
)
|
|
1,657
|
|
|||||
Las Vegas Aviators (b)
|
|
—
|
|
|
(295
|
)
|
|
68
|
|
|
295
|
|
|
(363
|
)
|
|||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mr. C Seaport (a)
|
|
(2,037
|
)
|
|
—
|
|
|
1,347
|
|
|
(2,037
|
)
|
|
(1,347
|
)
|
|||||
Total NOI - equity investees
|
|
7,904
|
|
|
9,342
|
|
|
10,499
|
|
|
(1,438
|
)
|
|
(1,157
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation, interest and other adjustments to NOI
|
|
(11,834
|
)
|
|
(9,813
|
)
|
|
(9,527
|
)
|
|
(2,021
|
)
|
|
(286
|
)
|
|||||
Equity Method Investments EBT
|
|
(3,930
|
)
|
|
(471
|
)
|
|
972
|
|
|
(3,459
|
)
|
|
(1,443
|
)
|
|||||
Less: Joint Venture Partner's Share of EBT
|
|
(2,024
|
)
|
|
(355
|
)
|
|
786
|
|
|
(1,669
|
)
|
|
(1,141
|
)
|
|||||
Equity in earnings (loss) from Real Estate Affiliates
|
|
(1,906
|
)
|
|
(116
|
)
|
|
186
|
|
|
(1,790
|
)
|
|
(302
|
)
|
|||||
Distributions from Summerlin Hospital Investment
|
|
3,435
|
|
|
3,383
|
|
|
2,616
|
|
|
52
|
|
|
767
|
|
|||||
Segment equity in earnings from Real Estate and Other Affiliates
|
|
$
|
1,529
|
|
|
$
|
3,267
|
|
|
$
|
2,802
|
|
|
$
|
(1,738
|
)
|
|
$
|
465
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Company's Share of Equity Method Investments NOI
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Millennium Six Pines Apartments (b)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,252
|
|
|
$
|
—
|
|
|
$
|
(1,252
|
)
|
Stewart Title of Montgomery County, TX
|
|
881
|
|
|
665
|
|
|
989
|
|
|
216
|
|
|
(324
|
)
|
|||||
Woodlands Sarofim # 1
|
|
207
|
|
|
180
|
|
|
308
|
|
|
27
|
|
|
(128
|
)
|
|||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Metropolitan Downtown Columbia
|
|
2,750
|
|
|
2,929
|
|
|
2,069
|
|
|
(179
|
)
|
|
860
|
|
|||||
m.flats/TEN.M (a)
|
|
747
|
|
|
—
|
|
|
—
|
|
|
747
|
|
|
—
|
|
|||||
Summerlin
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
||||||||
Constellation (b)
|
|
76
|
|
|
775
|
|
|
(54
|
)
|
|
(699
|
)
|
|
829
|
|
|||||
Las Vegas Aviators (b)
|
|
—
|
|
|
(148
|
)
|
|
34
|
|
|
148
|
|
|
(182
|
)
|
|||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mr. C Seaport (a)
|
|
(713
|
)
|
|
—
|
|
|
471
|
|
|
(713
|
)
|
|
(471
|
)
|
|||||
Company's share NOI - equity investees
|
|
$
|
3,948
|
|
|
$
|
4,401
|
|
|
$
|
5,069
|
|
|
$
|
(453
|
)
|
|
$
|
(668
|
)
|
|
|
Economic
|
|
December 31, 2018
|
|||||||
(In thousands)
|
|
Ownership
|
|
Total Debt
|
|
Total Cash
|
|||||
The Woodlands
|
|
|
|
|
|
|
|||||
Stewart Title of Montgomery County, TX
|
|
50.00
|
%
|
|
$
|
—
|
|
|
$
|
162
|
|
Woodlands Sarofim # 1
|
|
20.00
|
|
|
4,897
|
|
|
564
|
|
||
Columbia
|
|
|
|
|
|
|
|||||
The Metropolitan Downtown Columbia
|
|
50.00
|
|
|
70,000
|
|
|
312
|
|
||
m.flats/TEN.M
|
|
50.00
|
|
|
85,659
|
|
|
1,337
|
|
||
Seaport District
|
|
|
|
|
|
|
|||||
Mr. C Seaport
|
|
35.00
|
|
|
36,000
|
|
|
377
|
|
|
(a)
|
Please refer to discussion in the following Retail, Office, Multi-family, Hospitality and Other sections regarding this property.
|
(b)
|
Please refer to discussion in the following
Other Transferred or Consolidated Properties
section regarding this property.
|
(c)
|
The building was placed in service and tenant took occupancy in late December 2018, and therefore 2018 NOI on the property is not meaningful.
|
|
|
|
|
|
|
Square Feet
|
|
Per Square Foot per Annum
|
|||||||||||||||||||
Retail Properties (a)
|
|
Total Executed
|
|
Avg. Lease Term (Months)
|
|
Total Leased
|
|
Associated with Tenant Improvements
|
|
Associated with Leasing Commissions
|
|
Avg. Starting Rents (f)
|
|
Total Tenant Improvements
|
|
Total Leasing Commissions
|
|||||||||||
Pre-leased (b)
|
|
8
|
|
|
111
|
|
|
86,028
|
|
|
76,028
|
|
|
45,988
|
|
|
$
|
23.24
|
|
|
$
|
8.61
|
|
|
$
|
0.35
|
|
Comparable - Renewal (c)
|
|
13
|
|
|
49
|
|
|
26,372
|
|
|
1,200
|
|
|
—
|
|
|
34.58
|
|
|
9.72
|
|
|
—
|
|
|||
Comparable - New (d)
|
|
10
|
|
|
71
|
|
|
23,923
|
|
|
16,946
|
|
|
16,663
|
|
|
39.15
|
|
|
8.73
|
|
|
1.31
|
|
|||
Non-comparable (e)
|
|
25
|
|
|
97
|
|
|
147,020
|
|
|
68,721
|
|
|
102,633
|
|
|
52.10
|
|
|
8.59
|
|
|
0.79
|
|
|||
Total
|
|
|
|
|
|
283,343
|
|
|
162,895
|
|
|
165,284
|
|
|
|
|
|
|
|
|
(a)
|
Excludes executed leases with a term of 12 months or less.
|
(b)
|
Pre-leased information is associated with our projects under development at
December 31, 2018
.
|
(c)
|
Comparable - Renewal information is associated with stabilized assets for which the space was occupied by the same tenant within 12 months prior to the executed agreement. These leases represent an increase in cash rents from $33.51 per square foot to $34.58 per square foot, or 3.2% over previous rents.
|
(d)
|
Comparable - New information is associated with stabilized assets for which the space was occupied by a different tenant within 12 months prior to the executed agreement. These leases represent an increase in cash rents from $34.16 per square foot to $39.15 per square foot, or 14.6% over previous rents.
|
(e)
|
Non-comparable information is associated with space that was previously vacant for more than 12 months or has never been occupied.
|
(f)
|
Avg. Starting Rent is based on Base Minimum Rent only.
|
•
|
Signed a lease agreement with Nike to lease approximately
23,000
square feet of office space at Pier 17;
|
•
|
ESPN began broadcasting from their 19,000 square foot studio at Pier 17;
|
•
|
Sold out
18 of 23
concerts held at The Rooftop at Pier 17's inaugural concert season, selling over
61,000
tickets. The full artist lineup included a diverse roster of A-list talent from various genres;
|
•
|
Hosted approximately
2,100
diners during the Seaport Food Lab summer pop-up series and celebrated the grand opening of the Heineken Riverdeck in June;
|
•
|
Celebrated the openings of several new businesses, including 10 Corso Como in conjunction with New York Fashion Week. The store is the only U.S. location for the iconic Milan-based fashion destination. We also celebrated the opening of the first permanent New York location of SJP by Sarah Jessica Parker;
|
•
|
Booked more than
30
private events and celebrated the openings of Cobble & Co, 10CC Café, Garden Bar, R17 and Winterland, New York City's only outdoor rooftop ice rink; and
|
•
|
Successfully executed founding sponsorship agreements for Pier 17 with global brands such as Heineken, Pepsi, Lincoln, and Chase. In addition, we have partnered with AmTrust Title Insurance, Bacardi, Jim Beam, Moet, NY Presbyterian and Redbull.
|
|
|
|
|
|
|
Square Feet
|
|
Per Square Foot per Annum
|
|||||||||||||||||||
Office Properties (a)
|
|
Total Executed
|
|
Avg. Lease Term (Months)
|
|
Total Leased
|
|
Associated with Tenant Improvements
|
|
Associated with Leasing Commissions
|
|
Avg. Starting Rents (f)
|
|
Total Tenant Improvements
|
|
Total Leasing Commissions
|
|||||||||||
Pre-leased (b)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Comparable - Renewal (c)
|
|
19
|
|
|
51
|
|
|
76,302
|
|
|
38,516
|
|
|
31,800
|
|
|
32.63
|
|
|
2.52
|
|
|
1.35
|
|
|||
Comparable - New (d)
|
|
9
|
|
|
63
|
|
|
35,134
|
|
|
24,750
|
|
|
30,702
|
|
|
36.93
|
|
|
4.80
|
|
|
1.73
|
|
|||
Non-comparable (e)
|
|
41
|
|
|
83
|
|
|
433,448
|
|
|
427,278
|
|
|
394,051
|
|
|
36.49
|
|
|
7.53
|
|
|
1.85
|
|
|||
Total
|
|
|
|
|
|
544,884
|
|
|
490,544
|
|
|
456,553
|
|
|
|
|
|
|
|
|
(a)
|
Excludes executed leases with a term of 12 months or less.
|
(b)
|
Pre-leased information is associated with projects under development at
December 31, 2018
. Certain information associated with pre-leasing activity at 110 North Wacker has been excluded for competitive reasons.
|
(c)
|
Comparable - Renewal information is associated with stabilized assets for which the space was occupied by the same tenant within 12 months prior to the executed agreement. These leases represent a decrease in cash rents from $33.20 per square foot to $32.63 per square foot, or (1.7%) under previous rents.
|
(d)
|
Comparable - New information is associated with stabilized assets for which the space was occupied by a different tenant within 12 months prior to the executed agreement. These leases represent a decrease in cash rents from $36.99 per square foot to $36.93 per square foot, or (0.2%) under previous rents.
|
(e)
|
Non-comparable information is associated with space that was previously vacant for more than 12 months or has never been occupied.
|
(f)
|
Avg. Starting Rents is based on the gross rents, including recoveries.
|
|
|
Bridgeland
|
|
Columbia
|
|
Summerlin
|
|
The Woodlands
|
|
The Woodlands Hills
|
|
Total MPC
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||||||||
Land sales (a)
|
|
$
|
50,150
|
|
|
$
|
39,529
|
|
|
$
|
24,254
|
|
|
$
|
—
|
|
|
$
|
10,800
|
|
|
$
|
—
|
|
|
$
|
168,311
|
|
|
$
|
156,617
|
|
|
$
|
148,699
|
|
|
$
|
34,551
|
|
|
$
|
40,367
|
|
|
$
|
42,365
|
|
|
$
|
8,893
|
|
|
$
|
1,282
|
|
|
$
|
—
|
|
|
$
|
261,905
|
|
|
$
|
248,595
|
|
|
$
|
215,318
|
|
Builder price participation (b)
|
|
569
|
|
|
398
|
|
|
754
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,245
|
|
|
21,731
|
|
|
19,083
|
|
|
250
|
|
|
706
|
|
|
1,549
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
27,085
|
|
|
22,835
|
|
|
21,386
|
|
||||||||||||||||||
Minimum rents
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
384
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
384
|
|
||||||||||||||||||
Other land revenues (c)
|
|
1,207
|
|
|
10,952
|
|
|
314
|
|
|
325
|
|
|
445
|
|
|
418
|
|
|
11,996
|
|
|
10,124
|
|
|
9,669
|
|
|
6,444
|
|
|
6,572
|
|
|
5,778
|
|
|
487
|
|
|
31
|
|
|
13
|
|
|
20,459
|
|
|
28,124
|
|
|
16,192
|
|
||||||||||||||||||
Other rental and property revenue
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
24
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
(3
|
)
|
|
24
|
|
||||||||||||||||||
Total revenues
|
|
51,926
|
|
|
50,879
|
|
|
25,322
|
|
|
327
|
|
|
11,245
|
|
|
418
|
|
|
206,552
|
|
|
188,461
|
|
|
177,859
|
|
|
41,245
|
|
|
47,645
|
|
|
49,692
|
|
|
9,401
|
|
|
1,313
|
|
|
13
|
|
|
309,451
|
|
|
299,543
|
|
|
253,304
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
Cost of sales - land
|
|
16,097
|
|
|
12,792
|
|
|
7,672
|
|
|
—
|
|
|
5,839
|
|
|
—
|
|
|
87,229
|
|
|
83,343
|
|
|
68,436
|
|
|
16,563
|
|
|
18,470
|
|
|
19,619
|
|
4,325
|
|
|
672
|
|
|
—
|
|
|
124,214
|
|
|
121,116
|
|
|
95,727
|
|
|||||||||||||||||||
Land sales operations
|
|
7,877
|
|
|
7,463
|
|
|
6,507
|
|
|
1,541
|
|
|
1,692
|
|
|
1,317
|
|
|
12,449
|
|
|
9,715
|
|
|
11,226
|
|
|
20,253
|
|
|
19,080
|
|
|
22,989
|
|
|
3,097
|
|
|
827
|
|
|
332
|
|
|
45,217
|
|
|
38,777
|
|
|
42,371
|
|
||||||||||||||||||
Provision for (recovery of) doubtful accounts
|
|
33
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
2
|
|
|
—
|
|
||||||||||||||||||
Total operating expenses
|
|
24,007
|
|
|
20,255
|
|
|
14,179
|
|
|
1,541
|
|
|
7,531
|
|
|
1,317
|
|
|
99,688
|
|
|
93,060
|
|
|
79,662
|
|
|
36,816
|
|
|
37,550
|
|
|
42,608
|
|
|
7,422
|
|
|
1,499
|
|
|
332
|
|
|
169,474
|
|
|
159,895
|
|
|
138,098
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
Operating income
|
|
27,919
|
|
|
30,624
|
|
|
11,143
|
|
|
(1,214
|
)
|
|
3,714
|
|
|
(899
|
)
|
|
106,864
|
|
|
95,401
|
|
|
98,197
|
|
|
4,429
|
|
|
10,095
|
|
|
7,084
|
|
|
1,979
|
|
|
(186
|
)
|
|
(319
|
)
|
|
139,977
|
|
|
139,648
|
|
|
115,206
|
|
||||||||||||||||||
Depreciation and amortization
|
|
127
|
|
|
102
|
|
|
94
|
|
|
(51
|
)
|
|
8
|
|
|
16
|
|
|
31
|
|
|
93
|
|
|
81
|
|
|
136
|
|
|
120
|
|
|
120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
243
|
|
|
323
|
|
|
311
|
|
||||||||||||||||||
Other income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
(3,500
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
(18
|
)
|
|
(3,500
|
)
|
|
—
|
|
|||||||||||||||||||
Interest (income) expense, net (d)
|
|
(13,035
|
)
|
|
(10,566
|
)
|
|
(9,461
|
)
|
|
(151
|
)
|
|
3
|
|
|
(2
|
)
|
|
(17,514
|
)
|
|
(17,386
|
)
|
|
(16,459
|
)
|
|
4,656
|
|
|
4,221
|
|
|
5,414
|
|
|
(875
|
)
|
|
(564
|
)
|
|
(577
|
)
|
|
(26,919
|
)
|
|
(24,292
|
)
|
|
(21,085
|
)
|
||||||||||||||||||
Equity in (earnings) loss in Real Estate and Other Affiliates (e)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,284
|
)
|
|
(23,234
|
)
|
|
(43,501
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,284
|
)
|
|
(23,234
|
)
|
|
(43,501
|
)
|
||||||||||||||||||
EBT
|
|
$
|
40,827
|
|
|
$
|
41,088
|
|
|
$
|
20,510
|
|
|
$
|
(1,012
|
)
|
(f)
|
$
|
3,703
|
|
|
$
|
(913
|
)
|
(f)
|
$
|
160,631
|
|
|
$
|
135,928
|
|
|
$
|
158,076
|
|
|
$
|
(345
|
)
|
|
$
|
9,254
|
|
|
$
|
1,550
|
|
|
$
|
2,854
|
|
|
$
|
378
|
|
|
$
|
258
|
|
|
$
|
202,955
|
|
|
$
|
190,351
|
|
|
$
|
179,481
|
|
(GAAP Basis) Residential Gross Margin %
|
|
67.6
|
%
|
|
66.4
|
%
|
|
67.9
|
%
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
48.4
|
%
|
|
40.8
|
%
|
|
54.0
|
%
|
|
54.4
|
%
|
|
52.0
|
%
|
|
51.5
|
%
|
|
51.4
|
%
|
|
47.6
|
%
|
|
NM
|
|
|
52.9
|
%
|
|
46.5
|
%
|
|
55.0
|
%
|
||||||||||||||||||
(GAAP Basis) Commercial Gross Margin %
|
|
75.9
|
%
|
|
71.8
|
%
|
|
71.1
|
%
|
|
NM
|
|
|
45.9
|
%
|
|
NM
|
|
|
32.8
|
%
|
|
87.3
|
%
|
|
50.7
|
%
|
|
(4.7
|
)%
|
|
76.3
|
%
|
|
60.2
|
%
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
38.3
|
%
|
|
62.4
|
%
|
|
62.8
|
%
|
|
(a)
|
Land sales include deferred revenue from land sales closed in a previous period which met criteria for recognition in the current period.
|
(b)
|
Builder price participation revenue is based on an agreed-upon percentage of the sales price of homes closed relative to the base lot price which was paid by the homebuilders to us. This revenue fluctuates based upon the number and the prices of homes closed that qualify for builder price participation payments.
|
(c)
|
For the year ended
December 31, 2017
, Other land revenues includes two sales of utility easements at our Bridgeland community totaling
$14.1 million
less related costs of
$3.7 million
.
|
(d)
|
Interest expense, net reflects the amount of interest that is capitalized at the project level. Negative interest expense amounts relate to interest capitalized relating to debt assigned to our Operating Assets segment and corporate debt.
|
(e)
|
Equity in earnings in Real Estate and Other Affiliates reflects our share of earnings in The Summit joint venture which commenced lot sales in the second quarter of
2016
.
|
(f)
|
The negative MPC segment EBT in Maryland in
2018
and
2016
is due to real estate taxes and administrative expenses.
|
(g)
|
Commercial land sales in The Woodlands in 2018 consisted of a
1.6
-acre site that was acquired in 2014 at market value, as the original purchaser did not proceed with construction, our holding costs exceeded the 2018 sale price.
|
Summary of Residential MPC Land Sales Closed for the Year Ended December 31,
|
||||||||||||||||||||||||||||||
|
Land Sales
|
Acres Sold
|
Number of Lots/Units
|
Price per acre
|
Price per lot
|
|||||||||||||||||||||||||
($ in thousands)
|
2018
|
2017
|
2016
|
2018
|
2017
|
2016
|
2018
|
2017
|
2016
|
2018
|
2017
|
2016
|
2018
|
2017
|
2016
|
|||||||||||||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Single family
|
$48,200
|
$30,429
|
$20,474
|
125.3
|
|
80.7
|
|
55.0
|
|
620
|
|
391
|
|
296
|
|
$385
|
$377
|
$372
|
$78
|
$78
|
$69
|
|||||||||
Change
|
17,771
|
|
9,955
|
|
|
44.6
|
|
25.7
|
|
|
229
|
|
95
|
|
|
8
|
5
|
|
—
|
|
9
|
|
||||||||
% Change
|
58.4
|
%
|
48.6
|
%
|
|
55.3
|
%
|
46.7
|
%
|
|
58.6
|
%
|
32.1
|
%
|
|
2.1
|
%
|
1.3
|
%
|
|
—
|
%
|
13.0
|
%
|
|
|||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
No residential land sales
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Superpad sites
|
136,246
|
|
110,223
|
|
96,843
|
|
240.8
|
|
201.5
|
|
231.7
|
|
786
|
|
1,164
|
|
1,071
|
|
566
|
547
|
418
|
173
|
95
|
90
|
||||||
Custom lots
|
8,485
|
|
10,515
|
|
13,865
|
|
4.0
|
|
5.1
|
|
7.4
|
|
6
|
|
11
|
|
15
|
|
2,121
|
2,062
|
1,874
|
1,414
|
956
|
924
|
||||||
Total
|
144,731
|
|
120,738
|
|
110,708
|
|
244.8
|
|
206.6
|
|
239.1
|
|
792
|
|
1,175
|
|
1,086
|
|
591
|
584
|
463
|
183
|
103
|
102
|
||||||
Change
|
23,993
|
|
10,030
|
|
|
38.2
|
|
(32.5)
|
|
|
(383)
|
|
89
|
|
|
7
|
121
|
|
80
|
1
|
|
|||||||||
% Change
|
19.9
|
%
|
9.1
|
%
|
|
18.5
|
%
|
(13.6
|
)%
|
|
(32.6
|
)%
|
8.2
|
%
|
|
1.2
|
%
|
26.1
|
%
|
|
77.7
|
%
|
1.0
|
%
|
|
|||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Single family
|
33,189
|
|
36,568
|
|
31,960
|
|
53.7
|
|
58.2
|
|
57.1
|
|
215
|
|
255
|
|
271
|
|
618
|
628
|
560
|
154
|
143
|
118
|
||||||
Change
|
(3,379)
|
|
4,608
|
|
|
(4.5)
|
|
1.1
|
|
|
(40)
|
|
(16)
|
|
|
(10)
|
68
|
|
11
|
25
|
|
|||||||||
% Change
|
(9.2
|
)%
|
14.4
|
%
|
|
(7.7
|
)%
|
1.9
|
%
|
|
(15.7
|
)%
|
(5.9
|
)%
|
|
(1.6
|
)%
|
12.1
|
%
|
|
7.7
|
%
|
21.2
|
%
|
|
|||||
The Woodlands Hills (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Single family
|
8,893
|
|
1,282
|
|
—
|
|
32.4
|
|
4.1
|
|
—
|
|
146
|
|
18
|
|
—
|
|
274
|
313
|
—
|
|
61
|
71
|
—
|
|
||||
Change
|
7,611
|
|
1,282
|
|
|
28.3
|
|
4.1
|
|
|
128
|
|
18
|
|
|
(39)
|
313
|
|
(10)
|
71
|
|
|||||||||
% Change
|
593.7
|
%
|
NM
|
|
|
690.2
|
%
|
NM
|
|
|
711.1
|
%
|
NM
|
|
|
(12.5
|
)%
|
NM
|
|
|
(14.1
|
)%
|
NM
|
|
|
|||||
Total residential land sales closed in period (b)
|
$235,013
|
$189,017
|
$163,142
|
456.2
|
|
349.6
|
|
351.2
|
|
1,773
|
|
1,839
|
|
1,653
|
|
|
|
|
|
|
|
|
(a)
|
The Woodlands Hills began closing land sales in the fourth quarter of 2017.
|
(b)
|
Excludes revenues closed and deferred for recognition in a previous period that met criteria for recognition in the current period. Please see the Reconciliation of MPC Land Sales Closed to GAAP Land Sales Revenue table below which reconciles Total residential and commercial land sales closed to Land sales revenue for the years ended
December 31, 2018, 2017 and 2016
.
|
Summary of Commercial MPC Land Sales Closed for the Year Ended December 31,
|
|||||||||||||||||||||||||||||||||
|
|
Land Sales
|
|
Acres Sold
|
|
Price per acre
|
|||||||||||||||||||||||||||
($ in thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Not-for-profit
|
|
$
|
—
|
|
|
$
|
2,379
|
|
|
$
|
—
|
|
|
—
|
|
|
9.0
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
264
|
|
|
$
|
—
|
|
Other
|
|
1,398
|
|
|
—
|
|
|
—
|
|
|
2.4
|
|
|
—
|
|
|
—
|
|
|
583
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
1,398
|
|
|
2,379
|
|
|
—
|
|
|
2.4
|
|
|
9.0
|
|
|
—
|
|
|
583
|
|
|
264
|
|
|
—
|
|
||||||
Change
|
|
(981
|
)
|
|
2,379
|
|
|
|
|
(6.6
|
)
|
|
9.0
|
|
|
|
|
319
|
|
|
264
|
|
|
|
|||||||||
% Change
|
|
(41.2
|
)%
|
|
NM
|
|
|
|
|
(73.3
|
)%
|
|
NM
|
|
|
|
|
120.8
|
%
|
|
NM
|
|
|
|
|||||||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Medical
|
|
—
|
|
|
10,800
|
|
|
—
|
|
|
—
|
|
|
11.3
|
|
|
—
|
|
|
—
|
|
|
956
|
|
|
—
|
|
||||||
Change
|
|
(10,800
|
)
|
|
10,800
|
|
|
|
|
(11.3
|
)
|
|
11.3
|
|
|
|
|
(956
|
)
|
|
956
|
|
|
|
|||||||||
% Change
|
|
NM
|
|
|
NM
|
|
|
|
|
NM
|
|
|
NM
|
|
|
|
|
NM
|
|
|
NM
|
|
|
|
|||||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Not-for-profit
|
|
2,356
|
|
|
—
|
|
|
348
|
|
|
5.9
|
|
|
—
|
|
|
10.0
|
|
|
399
|
|
|
—
|
|
|
35
|
|
||||||
Other
|
|
—
|
|
|
1,276
|
|
|
—
|
|
|
—
|
|
|
5.0
|
|
|
—
|
|
|
—
|
|
|
255
|
|
|
—
|
|
||||||
Total
|
|
2,356
|
|
|
1,276
|
|
|
348
|
|
|
5.9
|
|
|
5.0
|
|
|
10.0
|
|
|
399
|
|
|
255
|
|
|
35
|
|
||||||
Change
|
|
1,080
|
|
|
928
|
|
|
|
|
0.9
|
|
|
(5.0
|
)
|
|
|
|
144
|
|
|
220
|
|
|
|
|||||||||
% Change
|
|
84.6
|
%
|
|
266.7
|
%
|
|
|
|
18.0
|
%
|
|
(50.0
|
)%
|
|
|
|
56.5
|
%
|
|
628.6
|
%
|
|
|
|||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Medical
|
|
—
|
|
|
—
|
|
|
10,405
|
|
|
—
|
|
|
—
|
|
|
4.3
|
|
|
—
|
|
|
—
|
|
|
2,420
|
|
||||||
Retail
|
|
1,362
|
|
|
—
|
|
|
—
|
|
|
1.6
|
|
|
—
|
|
|
—
|
|
|
851
|
|
|
—
|
|
|
—
|
|
||||||
Other
|
|
—
|
|
|
3,799
|
|
|
—
|
|
|
—
|
|
|
10.4
|
|
|
—
|
|
|
—
|
|
|
365
|
|
|
—
|
|
||||||
Total
|
|
1,362
|
|
|
3,799
|
|
|
10,405
|
|
|
1.6
|
|
|
10.4
|
|
|
4.3
|
|
|
851
|
|
|
365
|
|
|
2,420
|
|
||||||
Change
|
|
(2,437
|
)
|
|
(6,606
|
)
|
|
|
|
(8.8
|
)
|
|
6.1
|
|
|
|
|
486
|
|
|
(2,055
|
)
|
|
|
|||||||||
% Change
|
|
(64.1
|
)%
|
|
(63.5
|
)%
|
|
|
|
(84.6
|
)%
|
|
141.9
|
%
|
|
|
|
133.2
|
%
|
|
(84.9
|
)%
|
|
|
|||||||||
Total commercial land sales closed in period (a)
|
|
$
|
5,116
|
|
|
$
|
18,254
|
|
|
$
|
10,753
|
|
|
9.9
|
|
|
35.7
|
|
|
14.3
|
|
|
|
|
|
|
|
|
(a)
|
Excludes revenues closed and deferred for recognition in a previous period that met criteria for recognition in the current period. Please see the Reconciliation of MPC Land Sales Closed to GAAP Land Sales Revenue table below which reconciles Total residential and commercial land sales closed to Land sales for the years ended
December 31, 2018, 2017 and 2016
.
|
|
|
For the Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Total residential land sales closed in period
|
|
$
|
235,013
|
|
|
$
|
189,017
|
|
|
$
|
163,142
|
|
Total commercial land sales closed in period
|
|
5,116
|
|
|
18,254
|
|
|
10,753
|
|
|||
Net recognized (deferred) revenue:
|
|
|
|
|
|
|
||||||
Bridgeland
|
|
553
|
|
|
6,722
|
|
|
3,780
|
|
|||
Summerlin
|
|
7,049
|
|
|
20,063
|
|
|
29,596
|
|
|||
Total net recognized (deferred) revenue
|
|
7,602
|
|
|
26,785
|
|
|
33,376
|
|
|||
Special Improvement District revenue
|
|
14,174
|
|
|
14,539
|
|
|
8,047
|
|
|||
Land sales
|
|
$
|
261,905
|
|
|
$
|
248,595
|
|
|
$
|
215,318
|
|
|
|
Year Ended December 31,
|
|
2018-2017
|
|
2017-2016
|
||||||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
||||||||||
MPC segment EBT (a)
|
|
$
|
202,955
|
|
|
$
|
190,351
|
|
|
$
|
179,481
|
|
|
$
|
12,604
|
|
|
$
|
10,870
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of sales - land
|
|
124,214
|
|
|
121,116
|
|
|
95,727
|
|
|
3,098
|
|
|
25,389
|
|
|||||
Depreciation and amortization
|
|
243
|
|
|
323
|
|
|
311
|
|
|
(80
|
)
|
|
12
|
|
|||||
MUD and SID bonds collections, net (b)
|
|
37,401
|
|
|
56,509
|
|
|
37,672
|
|
|
(19,108
|
)
|
|
18,837
|
|
|||||
Distributions from Real Estate and Other Affiliates
|
|
10,000
|
|
|
10,000
|
|
|
22,900
|
|
|
—
|
|
|
(12,900
|
)
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
MPC development expenditures
|
|
(195,504
|
)
|
|
(193,087
|
)
|
|
(149,592
|
)
|
|
(2,417
|
)
|
|
(43,495
|
)
|
|||||
MPC land acquisitions
|
|
(8,826
|
)
|
|
(4,391
|
)
|
|
(94
|
)
|
|
(4,435
|
)
|
|
(4,297
|
)
|
|||||
Equity in (earnings) loss in Real Estate and Other Affiliates
|
|
(36,284
|
)
|
|
(23,234
|
)
|
|
(43,501
|
)
|
|
(13,050
|
)
|
|
20,267
|
|
|||||
MPC Net Contribution
|
|
$
|
134,199
|
|
|
$
|
157,587
|
|
|
$
|
142,904
|
|
|
$
|
(23,388
|
)
|
|
$
|
14,683
|
|
|
(a)
|
For a detailed breakdown of our MPC segment EBT, refer to
Note 17 -
Segments
in our
Notes to Consolidated Financial Statements
.
|
(b)
|
SID collections are shown net of SID transfers to buyers in the respective periods.
|
(In thousands)
|
|
Bridgeland
|
|
Columbia
|
|
Summerlin
|
|
The Woodlands
|
|
The Woodlands Hills
|
|
Total MPC
|
||||||||||||
Balance December 31, 2016
|
|
$
|
441,598
|
|
|
$
|
22,428
|
|
|
$
|
882,543
|
|
|
$
|
219,970
|
|
|
$
|
103,022
|
|
|
$
|
1,669,561
|
|
Acquisitions
|
|
3,001
|
|
|
—
|
|
|
—
|
|
|
1,415
|
|
|
(25
|
)
|
|
4,391
|
|
||||||
Development expenditures (a)
|
|
74,798
|
|
|
21
|
|
|
88,964
|
|
|
17,798
|
|
|
11,506
|
|
|
193,087
|
|
||||||
Cost of sales
|
|
(12,792
|
)
|
|
(5,839
|
)
|
|
(83,343
|
)
|
|
(18,470
|
)
|
|
(672
|
)
|
|
(121,116
|
)
|
||||||
MUD reimbursable costs (b)
|
|
(53,491
|
)
|
|
—
|
|
|
—
|
|
|
(3,785
|
)
|
|
(5,793
|
)
|
|
(63,069
|
)
|
||||||
Transfer to Strategic Development
|
|
—
|
|
|
—
|
|
|
(22,991
|
)
|
|
(8,151
|
)
|
|
—
|
|
|
(31,142
|
)
|
||||||
Other
|
|
5,794
|
|
|
18
|
|
|
(12,940
|
)
|
|
(2,728
|
)
|
|
422
|
|
|
(9,434
|
)
|
||||||
Balance December 31, 2017
|
|
$
|
458,908
|
|
|
$
|
16,628
|
|
|
$
|
852,233
|
|
|
$
|
206,049
|
|
|
$
|
108,460
|
|
|
$
|
1,642,278
|
|
Acquisitions
|
|
506
|
|
|
—
|
|
|
—
|
|
|
8,320
|
|
|
—
|
|
|
8,826
|
|
||||||
Development expenditures (a)
|
|
87,737
|
|
|
15
|
|
|
75,485
|
|
|
12,398
|
|
|
19,869
|
|
|
195,504
|
|
||||||
MPC Cost of sales
|
|
(16,097
|
)
|
|
—
|
|
|
(87,229
|
)
|
|
(16,563
|
)
|
|
(4,325
|
)
|
|
(124,214
|
)
|
||||||
MUD reimbursable costs (b)
|
|
(59,842
|
)
|
|
|
|
|
|
|
|
(2,521
|
)
|
|
(7,994
|
)
|
|
(70,357
|
)
|
||||||
Transfer to Strategic Developments
|
|
(812
|
)
|
|
|
|
|
(6,705
|
)
|
|
(3,235
|
)
|
|
—
|
|
|
(10,752
|
)
|
||||||
Other (c)
|
|
3,451
|
|
|
(9
|
)
|
|
(3,876
|
)
|
|
(167
|
)
|
|
1,976
|
|
|
1,375
|
|
||||||
Balance December 31, 2018
|
|
$
|
473,851
|
|
|
$
|
16,634
|
|
|
$
|
829,908
|
|
|
$
|
204,281
|
|
|
$
|
117,986
|
|
|
$
|
1,642,660
|
|
|
(a)
|
Development expenditures are inclusive of capitalized interest and property taxes.
|
(b)
|
MUD reimbursable costs represent land development expenditures transferred to MUD Receivables.
|
(c)
|
Primarily consists of changes in development expenditures payable.
|
|
Year Ended December 31,
|
|
2018 - 2017
|
|
2017 - 2016
|
||||||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
||||||||||
Minimum rents
|
$
|
1,183
|
|
|
$
|
565
|
|
|
$
|
447
|
|
|
$
|
618
|
|
|
$
|
118
|
|
Condominium rights and unit sales
|
357,720
|
|
|
464,251
|
|
|
485,634
|
|
|
(106,531
|
)
|
|
(21,383
|
)
|
|||||
Other land, rental and property revenues
|
17,059
|
|
|
8,206
|
|
|
455
|
|
|
8,853
|
|
|
7,751
|
|
|||||
Total revenues
|
375,962
|
|
|
473,022
|
|
|
486,536
|
|
|
(97,060
|
)
|
|
(13,514
|
)
|
|||||
Condominium rights and unit cost of sales
|
262,562
|
|
|
338,361
|
|
|
319,325
|
|
|
75,799
|
|
|
(19,036
|
)
|
|||||
Other property operating costs
|
37,454
|
|
|
19,981
|
|
|
5,472
|
|
|
(17,473
|
)
|
|
(14,509
|
)
|
|||||
Real estate taxes
|
2,793
|
|
|
2,662
|
|
|
2,408
|
|
|
(131
|
)
|
|
(254
|
)
|
|||||
Rental property maintenance costs
|
1,951
|
|
|
560
|
|
|
359
|
|
|
(1,391
|
)
|
|
(201
|
)
|
|||||
Provision for doubtful accounts
|
15
|
|
|
(2
|
)
|
|
63
|
|
|
(17
|
)
|
|
65
|
|
|||||
Total operating expenses
|
304,775
|
|
|
361,562
|
|
|
327,627
|
|
|
56,787
|
|
|
(33,935
|
)
|
|||||
Segment operating income
|
71,187
|
|
|
111,460
|
|
|
158,909
|
|
|
(40,273
|
)
|
|
(47,449
|
)
|
|||||
Depreciation and amortization
|
3,307
|
|
|
1,210
|
|
|
2,744
|
|
|
(2,097
|
)
|
|
1,534
|
|
|||||
Other loss (income), net
|
(3,015
|
)
|
|
(108
|
)
|
|
(611
|
)
|
|
2,907
|
|
|
(503
|
)
|
|||||
Gains on sales of properties
|
—
|
|
|
(51,242
|
)
|
|
(140,549
|
)
|
|
(51,242
|
)
|
|
(89,307
|
)
|
|||||
Interest (income) expense, net
|
(18,767
|
)
|
|
(25,467
|
)
|
|
(17,437
|
)
|
|
(6,700
|
)
|
|
8,030
|
|
|||||
Equity in (earnings) loss from Real Estate and Other Affiliates
|
(2,124
|
)
|
|
550
|
|
|
(10,515
|
)
|
|
2,674
|
|
|
(11,065
|
)
|
|||||
EBT
|
$
|
91,786
|
|
|
$
|
186,517
|
|
|
$
|
325,277
|
|
|
$
|
(94,731
|
)
|
|
$
|
(138,760
|
)
|
Ward Village Condominiums as of December 31, 2018
|
|||||||||||||||||||
($ in millions)
|
|
Total Units
|
|
Closed or Under Contract
|
|
Percent of Units Sold
|
|
Total Projected Costs
|
|
Costs Paid to Date
|
|
Estimated
Completion Date |
|||||||
Waiea
|
|
174
|
|
|
167
|
|
|
96.0
|
%
|
|
$
|
452.0
|
|
|
$
|
403.4
|
|
|
Open
|
Anaha
|
|
317
|
|
|
313
|
|
|
98.7
|
%
|
|
401.3
|
|
|
386.6
|
|
|
Open
|
||
Ae‘o
|
|
465
|
|
|
461
|
|
|
99.1
|
%
|
|
428.5
|
|
|
380.1
|
|
|
Open
|
||
Ke Kilohana
|
|
423
|
|
|
413
|
|
|
97.6
|
%
|
|
218.9
|
|
|
174.7
|
|
|
Q2 2019
|
||
‘A‘ali‘i
|
|
750
|
|
|
600
|
|
|
80.0
|
%
|
|
411.8
|
|
|
22.6
|
|
|
Q2 2021
|
||
Total under construction
|
|
2,129
|
|
|
1,954
|
|
|
91.8
|
%
|
|
$
|
1,912.5
|
|
|
$
|
1,367.3
|
|
|
|
•
|
One Merriweather
|
•
|
Two Merriweather
|
•
|
1725-35 Hughes Landing Boulevard
|
•
|
Lake Woodlands Crossing Retail
|
•
|
Three Hughes Landing
|
•
|
Aristocrat
|
•
|
Two Summerlin
|
•
|
Lakeland Village Center at Bridgeland
|
($ in thousands)
|
|
Total Estimated
Costs (a) |
|
Costs Paid Through December 31, 2018 (b)
|
|
Estimated Remaining to be Spent
|
|
Remaining Buyer Deposits/Holdback to be Drawn
|
|
Debt
to be Drawn (c) |
|
Costs Remaining to be Paid, Net of Debt and Buyer Deposits/Holdbacks to be Drawn (c)
|
|
Estimated
Completion Date |
||||||||||||||
Operating Assets
|
|
(A)
|
|
(B)
|
|
(A) - (B) = (C)
|
|
(D)
|
|
(E)
|
|
(C) - (D) - (E) = (F)
|
|
|
|
|
||||||||||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
One Merriweather
|
|
$
|
78,187
|
|
|
$
|
74,663
|
|
|
$
|
3,524
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,524
|
|
|
(e)(g)
|
|
Open
|
Two Merriweather
|
|
40,941
|
|
|
32,524
|
|
|
8,417
|
|
|
—
|
|
|
9,156
|
|
|
(739
|
)
|
|
(e)(f)
|
|
Open
|
||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
1725-1735 Hughes Landing Boulevard
|
|
206,356
|
|
|
191,537
|
|
|
14,819
|
|
|
—
|
|
|
—
|
|
|
14,819
|
|
|
(e)(g)
|
|
Open
|
||||||
Creekside Park Apartments
|
|
42,111
|
|
|
35,961
|
|
|
6,150
|
|
|
—
|
|
|
30,000
|
|
|
(23,850
|
)
|
|
(f)(k)
|
|
Open
|
||||||
Lake Woodlands Crossing Retail
|
|
15,381
|
|
|
9,311
|
|
|
6,070
|
|
|
—
|
|
|
6,049
|
|
|
21
|
|
|
(d)(e)
|
|
Open
|
||||||
Three Hughes Landing
|
|
90,162
|
|
|
75,461
|
|
|
14,701
|
|
|
—
|
|
|
13,929
|
|
|
772
|
|
|
(d)(e)
|
|
Open
|
||||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Seaport District NYC - Pier 17 and Historic Area / Uplands
|
|
624,713
|
|
|
526,941
|
|
|
97,772
|
|
|
—
|
|
|
—
|
|
|
97,772
|
|
|
(h)(l)
|
|
Open
|
||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Aristocrat
|
|
46,661
|
|
|
33,376
|
|
|
13,285
|
|
|
—
|
|
|
9,973
|
|
|
3,312
|
|
|
(d)
|
|
Open
|
||||||
Two Summerlin
|
|
49,320
|
|
|
36,243
|
|
|
13,077
|
|
|
—
|
|
|
19,139
|
|
|
(6,062
|
)
|
|
(e)(f)
|
|
Open
|
||||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Lakeland Village Center at Bridgeland
|
|
16,274
|
|
|
14,250
|
|
|
2,024
|
|
|
—
|
|
|
—
|
|
|
2,024
|
|
|
(e)(g)
|
|
Open
|
||||||
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Kewalo Basin Harbor
|
|
24,454
|
|
|
14,433
|
|
|
10,021
|
|
|
—
|
|
|
8,063
|
|
|
1,958
|
|
|
(d)
|
|
2019
|
||||||
Total Operating Assets
|
|
1,234,560
|
|
|
1,044,700
|
|
|
189,860
|
|
|
—
|
|
|
96,309
|
|
|
93,551
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Strategic Developments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Chicago
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
110 North Wacker
|
|
712,962
|
|
|
128,467
|
|
|
584,495
|
|
|
—
|
|
|
548,757
|
|
|
35,738
|
|
|
(i)
|
|
2020
|
||||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
6100 Merriweather and Garage
|
|
138,221
|
|
|
36,258
|
|
|
101,963
|
|
|
—
|
|
|
89,844
|
|
|
12,119
|
|
|
(h)
|
|
Q3 2019
|
||||||
Columbia Multi-family
|
|
116,386
|
|
|
23,532
|
|
|
92,854
|
|
|
—
|
|
|
85,657
|
|
|
7,197
|
|
|
(h)
|
|
Q4 2019
|
||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
100 Fellowship Drive
|
|
63,278
|
|
|
46,110
|
|
|
17,168
|
|
|
—
|
|
|
15,945
|
|
|
1,223
|
|
|
(d)
|
|
Q2 2019
|
||||||
Creekside Park West
|
|
22,625
|
|
|
372
|
|
|
22,253
|
|
|
—
|
|
|
—
|
|
|
22,253
|
|
|
(j)
|
|
Q4 2019
|
||||||
Hughes Landing Daycare
|
|
3,206
|
|
|
278
|
|
|
2,928
|
|
|
—
|
|
|
—
|
|
|
2,928
|
|
|
(h)
|
|
Q1 2019
|
||||||
Two Lakes Edge
|
|
107,706
|
|
|
10,457
|
|
|
97,249
|
|
|
—
|
|
|
74,035
|
|
|
23,214
|
|
|
(h)
|
|
2020
|
||||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Lakeside Row
|
|
48,412
|
|
|
10,548
|
|
|
37,864
|
|
|
—
|
|
|
34,231
|
|
|
3,633
|
|
|
(h)
|
|
Q4 2019
|
||||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Seaport District NYC - Tin Building
|
|
159,982
|
|
|
35,335
|
|
|
124,647
|
|
|
—
|
|
|
—
|
|
|
124,647
|
|
|
(h)
|
|
Q4 2020
|
||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tanager Apartments
|
|
59,276
|
|
|
24,470
|
|
|
34,806
|
|
|
—
|
|
|
44,100
|
|
|
(9,294
|
)
|
|
(f)
|
|
Q3 2019
|
||||||
Summerlin Ballpark
|
|
122,452
|
|
|
53,736
|
|
|
68,716
|
|
|
—
|
|
|
24,465
|
|
|
44,251
|
|
|
(h)(m)
|
|
Q2 2019
|
||||||
Ward Village
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
‘A‘ali‘i
|
|
411,777
|
|
|
22,596
|
|
|
389,181
|
|
|
71,196
|
|
|
—
|
|
|
317,985
|
|
|
(h)
|
|
Q2 2021
|
||||||
Ae‘o
|
|
428,508
|
|
|
380,099
|
|
|
48,409
|
|
|
—
|
|
|
—
|
|
|
48,409
|
|
|
(d) (n)
|
|
Open
|
||||||
Anaha
|
|
401,314
|
|
|
386,554
|
|
|
14,760
|
|
|
—
|
|
|
—
|
|
|
14,760
|
|
|
(o)
|
|
Open
|
||||||
Ke Kilohana
|
|
218,898
|
|
|
174,686
|
|
|
44,212
|
|
|
3,022
|
|
|
38,555
|
|
|
2,635
|
|
|
(d)
|
|
Q2 2019
|
||||||
Waiea
|
|
452,041
|
|
|
403,400
|
|
|
48,641
|
|
|
—
|
|
|
—
|
|
|
48,641
|
|
|
(o)(p)
|
|
Open
|
||||||
Total Strategic Developments
|
|
3,467,044
|
|
|
1,736,898
|
|
|
1,730,146
|
|
|
74,218
|
|
|
955,589
|
|
|
700,339
|
|
|
|
|
|
||||||
Combined Total at December 31, 2018
|
|
$
|
4,701,604
|
|
|
$
|
2,781,598
|
|
|
$
|
1,920,006
|
|
|
$
|
74,218
|
|
|
$
|
1,051,898
|
|
|
$
|
793,890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
‘A‘ali‘i estimated financing
|
|
|
(293,700
|
)
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
Creekside West Retail estimated financing
|
|
|
(17,469
|
)
|
|
|
|
|
||||||||||||||
Estimated costs to be funded net of financing, assuming closing on estimated financing
|
|
|
$
|
482,721
|
|
|
|
|
|
|
(a)
|
Total Estimated Costs represent all costs to be incurred on the project which include construction costs, demolition costs, marketing costs, capitalized leasing, payroll or project development fees, deferred financing costs and advances for certain accrued costs from lenders and excludes land costs and capitalized corporate interest allocated to the project. Total Estimated Costs for assets at Ward Village and Columbia exclude master plan infrastructure and amenity costs at Ward Village and Merriweather District.
|
(b)
|
Costs included in (a) above which have been paid through
December 31, 2018
.
|
(c)
|
With respect to our condominium projects, remaining debt to be drawn is reduced by deposits utilized for construction.
|
(d)
|
Positive balances represent cash drawn in advance of costs paid.
|
(e)
|
Final completion is dependent on lease-up and tenant build-out.
|
(f)
|
Negative balances represent cash to be received in excess of Estimated Remaining to be Spent. These items are primarily related to December 2018 costs that were paid by us but not yet reimbursed by our lenders. We expect to receive funds from our lenders for these costs in the future.
|
(g)
|
Construction loans for One Merriweather, 1725-1735 Hughes Landing Boulevard and Lakeland Village Center have been repaid in full.
|
(h)
|
Positive balances represent cash equity to be invested.
|
(i)
|
110 N Wacker Total Estimated Costs excludes the land value of
$86.0 million
; The Debt to be Drawn includes future draws on the construction loan and anticipated equity partner and JV partner contributions. Costs Remaining to be Paid represent our remaining equity commitment. At loan closing, we received a
$52.2 million
cash distribution from the venture and will reinvest funds over future periods to meet its remaining equity commitment.
|
(j)
|
Positive balances represent future spending which we anticipate will be funded through a combination of construction loans which we are currently seeking and equity.
|
(k)
|
The Woodlands Master Credit Facility was increased by
$30.0 million
in April of 2017 to fund the construction of Creekside Park Apartments. The additional funds are available to be drawn, but we have not drawn down the facility to date.
|
(l)
|
Seaport District NYC - Pier 17 and Historic Area / Uplands Total Estimated Costs and Costs Paid Through
December 31, 2018
include costs required for the Pier 17 and Historical Area/Uplands and are gross of insurance proceeds received to date.
|
(m)
|
Excludes costs to acquire the Las Vegas Aviators.
|
(n)
|
The Ae‘o facility was repaid in
December 2018
in conjunction with closing on the sales of units at the property.
|
(o)
|
The Waiea and Anaha facility was repaid on
October 27, 2017
in conjunction with the closing of a substantial portion of Anaha and Waiea.
|
(p)
|
Total estimate has been increased primarily as a result of warranty repairs that will be required. However, we anticipate recovering a substantial amount of these costs in the future which is not reflected in this schedule.
|
|
Year Ended December 31,
|
|
2018-2017
|
|
2017-2016
|
||||||||||||||
(In thousands)
|
2018
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
||||||||||
General and administrative
|
$
|
104,625
|
|
|
$
|
89,882
|
|
|
$
|
86,588
|
|
|
$
|
(14,743
|
)
|
|
$
|
(3,294
|
)
|
Corporate interest expense, net
|
47,677
|
|
|
48,700
|
|
|
52,460
|
|
|
1,023
|
|
|
3,760
|
|
|||||
Loss on redemption of senior notes due 2021
|
—
|
|
|
46,410
|
|
|
—
|
|
|
46,410
|
|
|
(46,410
|
)
|
|||||
Warrant liability loss
|
—
|
|
|
43,443
|
|
|
24,410
|
|
|
43,443
|
|
|
(19,033
|
)
|
|||||
(Gain) on acquisition of joint venture partner's interest
|
—
|
|
|
(23,332
|
)
|
|
(27,088
|
)
|
|
(23,332
|
)
|
|
(3,756
|
)
|
|||||
Loss (gain) on disposal of operating assets
|
4
|
|
|
(3,868
|
)
|
|
1,117
|
|
|
(3,872
|
)
|
|
4,985
|
|
|||||
Corporate other expense, net
|
866
|
|
|
45
|
|
|
(6,241
|
)
|
|
(821
|
)
|
|
(6,286
|
)
|
|||||
Corporate gains on sales of properties
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(125
|
)
|
|
125
|
|
|||||
Equity in earnings in Real Estate and Other Affiliates
|
(17
|
)
|
|
453
|
|
|
—
|
|
|
470
|
|
|
(453
|
)
|
|||||
Corporate depreciation and amortization
|
9,438
|
|
|
8,298
|
|
|
6,496
|
|
|
(1,140
|
)
|
|
(1,802
|
)
|
|||||
Demolition Costs
|
17,329
|
|
|
1,923
|
|
|
2,212
|
|
|
(15,406
|
)
|
|
289
|
|
|||||
Development related marketing costs
|
29,250
|
|
|
20,504
|
|
|
22,184
|
|
|
(8,746
|
)
|
|
1,680
|
|
|||||
Provision (benefit) for income taxes
|
15,492
|
|
|
(45,801
|
)
|
|
118,450
|
|
|
(61,293
|
)
|
|
164,251
|
|
|||||
Total Corporate and other items
|
$
|
224,664
|
|
|
$
|
186,532
|
|
|
$
|
280,588
|
|
|
$
|
(38,132
|
)
|
|
$
|
94,056
|
|
|
Capitalized Internal Costs
|
|
Capitalized Internal Costs Related to
Compensation Costs |
||||||||||||||||||||
|
Year Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||||||||||
(In millions)
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
MPC segment
|
$
|
9.6
|
|
|
$
|
9.6
|
|
|
$
|
9.7
|
|
|
$
|
7.6
|
|
|
$
|
7.7
|
|
|
$
|
7.6
|
|
Operating Assets segment
|
0.2
|
|
|
2.5
|
|
|
5.3
|
|
|
0.2
|
|
|
2.1
|
|
|
4.0
|
|
||||||
Strategic Developments segment
|
30.1
|
|
|
24.9
|
|
|
24.2
|
|
|
26.4
|
|
|
21.1
|
|
|
18.5
|
|
||||||
Total
|
$
|
39.9
|
|
|
$
|
37.0
|
|
|
$
|
39.2
|
|
|
$
|
34.2
|
|
|
$
|
30.9
|
|
|
$
|
30.1
|
|
(In thousands)
Segment Basis (a) |
|
Master
Planned Communities |
|
Operating
Assets |
|
Strategic
Developments |
|
Segment
Totals |
|
Non-
Segment Amounts |
|
Total December 31, 2018
|
|||||||||||||||
Mortgages, notes and loans payable
|
|
$
|
231,384
|
|
(b)
|
|
$
|
1,728,109
|
|
(d)
|
|
$
|
339,494
|
|
|
|
$
|
2,298,987
|
|
|
$
|
978,411
|
|
|
$
|
3,277,399
|
|
Less: cash and cash equivalents
|
|
(151,519
|
)
|
(c)
|
|
(71,124
|
)
|
(e)
|
|
(32,251
|
)
|
(f)
|
|
(254,894
|
)
|
|
(302,301
|
)
|
|
(557,195
|
)
|
||||||
Special Improvement District receivable
|
|
(18,838
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(18,838
|
)
|
|
—
|
|
|
(18,838
|
)
|
||||||
Municipal Utility District receivables, net
|
|
(222,269
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(222,269
|
)
|
|
—
|
|
|
(222,269
|
)
|
||||||
TIF receivable
|
|
—
|
|
|
|
—
|
|
|
|
(2,470
|
)
|
|
|
(2,470
|
)
|
|
—
|
|
|
(2,470
|
)
|
||||||
Net Debt
|
|
$
|
(161,242
|
)
|
|
|
$
|
1,656,985
|
|
|
|
$
|
304,773
|
|
|
|
$
|
1,800,516
|
|
|
$
|
676,110
|
|
|
$
|
2,476,626
|
|
|
(a)
|
Please refer to
Note 17 -
Segments
in our
Notes to Consolidated Financial Statements
.
|
(b)
|
Includes our
$4.8 million
share of debt of our Real Estate and Other Affiliates in MPC related to The Summit joint venture.
|
(c)
|
Includes MPC cash and cash equivalents, including
$55.4 million
of cash related to The Summit joint venture.
|
(d)
|
Includes our
$91.4 million
share of debt of our real estate and other affiliates in Operating Assets (Woodlands Sarofim #1, The Metropolitan Downtown Columbia, Mr. C Seaport and m.flats/TEN.M)
|
(e)
|
Includes our
$1.1 million
share of Cash and cash equivalents of our Real Estate and Other Affiliates in Operating Asset (Woodlands Sarofim #1, The Metropolitan Downtown Columbia and Stewart Title of Montgomery County, TX, Mr. C Seaport and m.flats/TEN.M).
|
(f)
|
Includes our
$0.9 million
share of Cash and cash equivalents of our Real Estate and Other Affiliates in Strategic Developments (KR Holdings, LLC, HHMK Development, LLC and Circle T Ranch and Power Center).
|
(In thousands)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
Mortgages, notes and loans payable (a)
|
|
$
|
93,358
|
|
|
$
|
357,246
|
|
|
$
|
419,697
|
|
|
$
|
216,471
|
|
|
$
|
696,248
|
|
|
$
|
1,432,191
|
|
|
$
|
3,215,211
|
|
Interest Payments (b)
|
|
159,152
|
|
|
150,954
|
|
|
127,939
|
|
|
112,342
|
|
|
96,223
|
|
|
174,401
|
|
|
821,011
|
|
|||||||
Ground lease and other leasing commitments
|
|
8,199
|
|
|
7,871
|
|
|
7,380
|
|
|
6,713
|
|
|
8,380
|
|
|
291,611
|
|
|
330,154
|
|
|||||||
Total
|
|
$
|
260,709
|
|
|
$
|
516,071
|
|
|
$
|
555,016
|
|
|
$
|
335,526
|
|
|
$
|
800,851
|
|
|
$
|
1,898,203
|
|
|
$
|
4,366,376
|
|
|
(a)
|
Based on final maturity, inclusive of extension options.
|
(b)
|
Interest is based on the borrowings that are presently outstanding and current floating interest rates.
|
|
|
Contractual Maturity Date
|
|
|
||||||||||||||||||||||||
(In thousands)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
Mortgages, notes and loans payable
|
|
$
|
93,358
|
|
|
$
|
357,246
|
|
|
$
|
419,697
|
|
|
$
|
216,471
|
|
|
$
|
696,248
|
|
|
$
|
1,432,191
|
|
|
$
|
3,215,211
|
|
Weighted - average interest rate
|
|
5.06
|
%
|
|
5.06
|
%
|
|
4.86
|
%
|
|
4.90
|
%
|
|
4.92
|
%
|
|
5.09
|
%
|
|
|
Exhibit No.
|
|
Description of Exhibit
|
1.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
3.3
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
10.3
|
|
|
|
|
|
10.4
|
|
|
|
|
|
10.5*+
|
|
|
|
|
|
10.6*+
|
|
|
|
|
|
10.7*+
|
|
|
|
|
|
10.8*+
|
|
|
|
|
|
10.9*+
|
|
|
|
|
|
10.10*+
|
|
|
|
|
|
10.11*
|
|
|
|
|
|
10.12*
|
|
|
|
|
|
10.13*
|
|
|
|
|
|
10.14*
|
|
|
|
|
|
10.15*
|
|
|
|
|
|
10.16*
|
|
|
|
|
|
10.17*
|
|
|
|
|
|
10.18*
|
|
|
|
|
|
10.19*
|
|
|
|
|
|
10.20*
|
|
|
|
|
|
10.21*+
|
|
|
|
|
|
10.22
|
|
|
|
|
|
10.23
|
|
|
|
|
|
10.24
|
|
|
|
|
|
10.25*
|
|
|
|
|
|
10.26*
|
|
|
|
|
|
10.27*
|
|
|
|
|
|
21.1+
|
|
|
|
|
|
23.1+
|
|
|
|
|
|
24.1+
|
|
|
|
|
|
31.1+
|
|
|
|
|
|
31.2+
|
|
|
|
|
|
32.1+
|
|
|
|
|
|
101.INS+
|
|
XBRL Instance Document
|
|
|
|
101.SCH+
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL+
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.LAB+
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE+
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
101.DEF+
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
/s/ David R. Weinreb
|
|
|
David R. Weinreb
|
|
|
Chief Executive Officer
|
|
February 27, 2019
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
*
|
|
Chairman of the Board and Director
|
|
February 27, 2019
|
William Ackman
|
|
|
|
|
|
|
|
|
|
/s/ David R. Weinreb
|
|
Director and Chief Executive Officer
|
|
February 27, 2019
|
David R. Weinreb
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ David R. O’Reilly
|
|
Chief Financial
Officer (Principal Financial and Accounting Officer)
|
|
February 27, 2019
|
David O’Reilly
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 27, 2019
|
Adam Flatto
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 27, 2019
|
Jeffrey Furber
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 27, 2019
|
Beth Kaplan
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 27, 2019
|
Allen Model
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 27, 2019
|
R. Scot Sellers
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 27, 2019
|
Steven Shepsman
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 27, 2019
|
Burton M. Tansky
|
|
|
|
|
|
|
|
|
|
*
|
|
Director
|
|
February 27, 2019
|
Mary Ann Tighe
|
|
|
|
|
|
|
|
|
|
*/s/ David R. Weinreb
|
|
|
|
|
David R. Weinreb
|
|
|
|
|
Attorney-in-fact
|
|
|
|
|
Consolidated Financial Statements
|
Page Number
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Statement Schedule
|
|
|
|
|
|
December 31,
|
||||||
(In thousands, except par values and share amounts)
|
|
2018
|
|
2017
|
||||
Assets:
|
|
|
|
|
||||
Investment in real estate:
|
|
|
|
|
||||
Master Planned Community assets
|
|
$
|
1,642,660
|
|
|
$
|
1,642,278
|
|
Buildings and equipment
|
|
2,932,963
|
|
|
2,238,617
|
|
||
Less: accumulated depreciation
|
|
(380,892
|
)
|
|
(321,882
|
)
|
||
Land
|
|
297,596
|
|
|
277,932
|
|
||
Developments
|
|
1,290,068
|
|
|
1,196,582
|
|
||
Net property and equipment
|
|
5,782,395
|
|
|
5,033,527
|
|
||
Investment in Real Estate and Other Affiliates
|
|
102,287
|
|
|
76,593
|
|
||
Net investment in real estate
|
|
5,884,682
|
|
|
5,110,120
|
|
||
Cash and cash equivalents
|
|
499,676
|
|
|
861,059
|
|
||
Restricted cash
|
|
224,539
|
|
|
103,241
|
|
||
Accounts receivable, net
|
|
12,589
|
|
|
13,041
|
|
||
Municipal Utility District receivables, net
|
|
222,269
|
|
|
184,811
|
|
||
Notes receivable, net
|
|
4,694
|
|
|
5,864
|
|
||
Deferred expenses, net
|
|
95,714
|
|
|
80,901
|
|
||
Prepaid expenses and other assets, net
|
|
411,636
|
|
|
370,027
|
|
||
Total assets
|
|
$
|
7,355,799
|
|
|
$
|
6,729,064
|
|
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Mortgages, notes and loans payable, net
|
|
$
|
3,181,213
|
|
|
$
|
2,857,945
|
|
Deferred tax liabilities
|
|
157,188
|
|
|
160,850
|
|
||
Accounts payable and accrued expenses
|
|
779,272
|
|
|
521,718
|
|
||
Total liabilities
|
|
4,117,673
|
|
|
3,540,513
|
|
||
|
|
|
|
|
||||
Commitments and Contingencies (see Note 10)
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Equity:
|
|
|
|
|
||||
Preferred stock: $.01 par value; 50,000,000 shares authorized, none issued
|
|
—
|
|
|
—
|
|
||
Common stock: $.01 par value; 150,000,000 shares authorized, 43,511,473 shares
issued and 42,991,624 outstanding as of December 31, 2018 and 43,300,253 shares issued and 43,270,880 outstanding as of December 31, 2017 |
|
436
|
|
|
433
|
|
||
Additional paid-in capital
|
|
3,322,433
|
|
|
3,302,502
|
|
||
Accumulated deficit
|
|
(120,341
|
)
|
|
(109,508
|
)
|
||
Accumulated other comprehensive loss
|
|
(8,126
|
)
|
|
(6,965
|
)
|
||
Treasury stock, at cost, 519,849 and 29,373 shares as of December 31, 2018 and 2017, respectively
|
|
(62,190
|
)
|
|
(3,476
|
)
|
||
Total stockholders' equity
|
|
3,132,212
|
|
|
3,182,986
|
|
||
Noncontrolling interests
|
|
105,914
|
|
|
5,565
|
|
||
Total equity
|
|
3,238,126
|
|
|
3,188,551
|
|
||
Total liabilities and equity
|
|
$
|
7,355,799
|
|
|
$
|
6,729,064
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands, except per share amounts)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Condominium rights and unit sales
|
|
$
|
357,720
|
|
|
$
|
464,251
|
|
|
$
|
485,634
|
|
Master Planned Community land sales
|
|
261,905
|
|
|
248,595
|
|
|
215,318
|
|
|||
Minimum rents
|
|
207,315
|
|
|
183,025
|
|
|
173,268
|
|
|||
Tenant recoveries
|
|
49,993
|
|
|
45,814
|
|
|
44,330
|
|
|||
Hospitality revenues
|
|
82,037
|
|
|
76,020
|
|
|
62,252
|
|
|||
Builder price participation
|
|
27,085
|
|
|
22,835
|
|
|
21,386
|
|
|||
Other land revenues
|
|
21,314
|
|
|
28,166
|
|
|
16,232
|
|
|||
Other rental and property revenues
|
|
57,168
|
|
|
31,414
|
|
|
16,585
|
|
|||
Total revenues
|
|
1,064,537
|
|
|
1,100,120
|
|
|
1,035,005
|
|
|||
Expenses:
|
|
|
|
|
|
|
||||||
Condominium rights and unit cost of sales
|
|
262,562
|
|
|
338,361
|
|
|
319,325
|
|
|||
Master Planned Community cost of sales
|
|
124,214
|
|
|
121,116
|
|
|
95,727
|
|
|||
Master Planned Community operations
|
|
45,217
|
|
|
38,777
|
|
|
42,371
|
|
|||
Other property operating costs
|
|
133,761
|
|
|
91,729
|
|
|
65,978
|
|
|||
Rental property real estate taxes
|
|
32,183
|
|
|
29,185
|
|
|
26,847
|
|
|||
Rental property maintenance costs
|
|
15,813
|
|
|
13,432
|
|
|
12,392
|
|
|||
Hospitality operating costs
|
|
59,195
|
|
|
56,362
|
|
|
49,359
|
|
|||
Provision for doubtful accounts
|
|
6,078
|
|
|
2,710
|
|
|
5,664
|
|
|||
Demolition costs
|
|
17,329
|
|
|
1,923
|
|
|
2,212
|
|
|||
Development-related marketing costs
|
|
29,249
|
|
|
20,504
|
|
|
22,184
|
|
|||
General and administrative
|
|
104,625
|
|
|
89,882
|
|
|
86,588
|
|
|||
Depreciation and amortization
|
|
126,565
|
|
|
132,252
|
|
|
95,864
|
|
|||
Total expenses
|
|
956,791
|
|
|
936,233
|
|
|
824,511
|
|
|||
Other:
|
|
|
|
|
|
|
||||||
Provision for impairment
|
|
—
|
|
|
—
|
|
|
(35,734
|
)
|
|||
Gains on sales of properties
|
|
—
|
|
|
51,367
|
|
|
140,549
|
|
|||
Other (loss) income, net
|
|
(936
|
)
|
|
3,248
|
|
|
11,453
|
|
|||
Total other
|
|
(936
|
)
|
|
54,615
|
|
|
116,268
|
|
|||
Operating income
|
|
106,810
|
|
|
218,502
|
|
|
326,762
|
|
|||
Interest income
|
|
8,486
|
|
|
4,043
|
|
|
1,359
|
|
|||
Interest expense
|
|
(82,028
|
)
|
|
(64,568
|
)
|
|
(65,724
|
)
|
|||
Loss on redemption of senior notes due 2021
|
|
—
|
|
|
(46,410
|
)
|
|
—
|
|
|||
Warrant liability loss
|
|
—
|
|
|
(43,443
|
)
|
|
(24,410
|
)
|
|||
Gain on acquisition of joint venture partner's interest
|
|
—
|
|
|
23,332
|
|
|
27,088
|
|
|||
(Loss) gain on disposal of operating assets
|
|
(4
|
)
|
|
3,868
|
|
|
(1,117
|
)
|
|||
Equity in earnings from Real Estate and Other Affiliates
|
|
39,954
|
|
|
25,498
|
|
|
56,818
|
|
|||
Income before taxes
|
|
73,218
|
|
|
120,822
|
|
|
320,776
|
|
|||
Provision (benefit) for income taxes
|
|
15,492
|
|
|
(45,801
|
)
|
|
118,450
|
|
|||
Net income
|
|
57,726
|
|
|
166,623
|
|
|
202,326
|
|
|||
Net (income) loss attributable to noncontrolling interests
|
|
(714
|
)
|
|
1,781
|
|
|
(23
|
)
|
|||
Net income attributable to common stockholders
|
|
$
|
57,012
|
|
|
$
|
168,404
|
|
|
$
|
202,303
|
|
Basic income per share:
|
|
$
|
1.32
|
|
|
$
|
4.07
|
|
|
$
|
5.12
|
|
Diluted income per share:
|
|
$
|
1.32
|
|
|
$
|
3.91
|
|
|
$
|
4.73
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
|
$
|
57,726
|
|
|
$
|
166,623
|
|
|
$
|
202,326
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
||||||
Interest rate swaps (a)
|
|
955
|
|
|
(9
|
)
|
|
2,196
|
|
|||
Capitalized swap interest income (expense) (b)
|
|
30
|
|
|
(170
|
)
|
|
(203
|
)
|
|||
Pension adjustment (c)
|
|
759
|
|
|
—
|
|
|
(890
|
)
|
|||
Adoption of ASU 2018-02 (d)
|
|
(1,148
|
)
|
|
—
|
|
|
—
|
|
|||
Adoption of ASU 2017-12 (e)
|
|
(739
|
)
|
|
—
|
|
|
—
|
|
|||
Terminated swap amortization
|
|
(1,018
|
)
|
|
—
|
|
|
—
|
|
|||
Other comprehensive (loss) income
|
|
(1,161
|
)
|
|
(179
|
)
|
|
1,103
|
|
|||
Comprehensive income
|
|
56,565
|
|
|
166,444
|
|
|
203,429
|
|
|||
Comprehensive (income) loss attributable to noncontrolling interests
|
|
(714
|
)
|
|
1,781
|
|
|
(23
|
)
|
|||
Comprehensive income attributable to common stockholders
|
|
$
|
55,851
|
|
|
$
|
168,225
|
|
|
$
|
203,406
|
|
|
(a)
|
Amounts are shown net of deferred tax benefit of
$0.3 million
for the years ended
December 31, 2018
and
2017
and deferred tax expense of
$1.3 million
for the year ended
December 31, 2016
.
|
(b)
|
The deferred tax impact was not meaningful for the
year ended December 31, 2018
. Amount is net of deferred tax benefit of
$0.1 million
for the years ended
December 31, 2017
and
2016
.
|
(c)
|
Net of deferred tax expense of
$0.5 million
for the
year ended December 31, 2018
and deferred tax benefit of
zero
and
$0.5 million
for the years ended
December 31, 2017
and
2016
, respectively.
|
(d)
|
The Company adopted Accounting Standards Update ("ASU") 2018-02,
Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
, as of January 1, 2018. See
Note 1 -
Summary of Significant Accounting Policies
for further discussion.
|
(e)
|
The Company adopted ASU 2017-12,
Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities
, as of January 1, 2018. See
Note 1 -
Summary of Significant Accounting Policies
for further discussion.
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
Additional
|
|
|
|
Other
|
|
|
|
|
|
Total
|
|
|
|
|
||||||||||||||||||
(In thousands, except shares)
|
|
Common Stock
|
|
Paid-In
|
|
Accumulated
|
|
Comprehensive
|
|
Treasury Stock
|
|
Stockholders'
|
|
Noncontrolling
|
|
Total
|
||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
(Loss)
|
|
Shares
|
|
Amount
|
|
Equity
|
|
Interests
|
|
Equity
|
|||||||||||||||||||
Balance, January 1, 2016
|
|
39,714,838
|
|
|
$
|
398
|
|
|
$
|
2,847,823
|
|
|
$
|
(480,215
|
)
|
|
$
|
(7,889
|
)
|
|
—
|
|
|
$
|
—
|
|
|
$
|
2,360,117
|
|
|
$
|
3,772
|
|
|
$
|
2,363,889
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
202,303
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
202,303
|
|
|
23
|
|
|
202,326
|
|
||||||||
Preferred dividend payment on behalf of subsidiary
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
(23
|
)
|
||||||||
Interest rate swaps, net of tax $1,345
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,196
|
|
|
—
|
|
|
—
|
|
|
2,196
|
|
|
—
|
|
|
2,196
|
|
||||||||
Pension adjustment, net of tax of $543
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(890
|
)
|
|
—
|
|
|
—
|
|
|
(890
|
)
|
|
—
|
|
|
(890
|
)
|
||||||||
Capitalized swap interest, net of tax $109
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(203
|
)
|
|
—
|
|
|
—
|
|
|
(203
|
)
|
|
—
|
|
|
(203
|
)
|
||||||||
Issuance of Management Warrants
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|
—
|
|
|
1,000
|
|
||||||||
Acquisition of noncontrolling partner's interest
|
|
—
|
|
|
—
|
|
|
(5,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,000
|
)
|
|
—
|
|
|
(5,000
|
)
|
||||||||
Stock plan activity
|
|
87,226
|
|
|
—
|
|
|
9,446
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,446
|
|
|
—
|
|
|
9,446
|
|
||||||||
Treasury stock activity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,061
|
)
|
|
(1,231
|
)
|
|
(1,231
|
)
|
|
—
|
|
|
(1,231
|
)
|
||||||||
Balance, December 31, 2016
|
|
39,802,064
|
|
|
$
|
398
|
|
|
$
|
2,853,269
|
|
|
$
|
(277,912
|
)
|
|
$
|
(6,786
|
)
|
|
(12,061
|
)
|
|
$
|
(1,231
|
)
|
|
$
|
2,567,738
|
|
|
$
|
3,772
|
|
|
$
|
2,571,510
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168,404
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168,404
|
|
|
(1,781
|
)
|
|
166,623
|
|
||||||||
Preferred dividend payment on behalf of subsidiary
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
(12
|
)
|
||||||||
Initial consolidation of HOAs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,586
|
|
|
3,586
|
|
||||||||
Interest rate swaps, net of tax of $323
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
||||||||
Capitalized swap interest, net of tax of $91
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(170
|
)
|
|
—
|
|
|
—
|
|
|
(170
|
)
|
|
—
|
|
|
(170
|
)
|
||||||||
Stock plan activity
|
|
445,736
|
|
|
4
|
|
|
21,651
|
|
|
—
|
|
|
—
|
|
|
(17,312
|
)
|
|
(2,245
|
)
|
|
19,410
|
|
|
—
|
|
|
19,410
|
|
||||||||
Exercise of warrants
|
|
3,052,453
|
|
|
31
|
|
|
375,582
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
375,613
|
|
|
—
|
|
|
375,613
|
|
||||||||
Issuance of Management Warrants
|
|
—
|
|
|
—
|
|
|
52,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52,000
|
|
|
—
|
|
|
52,000
|
|
||||||||
Balance, December 31, 2017
|
|
43,300,253
|
|
|
$
|
433
|
|
|
$
|
3,302,502
|
|
|
$
|
(109,508
|
)
|
|
$
|
(6,965
|
)
|
|
(29,373
|
)
|
|
$
|
(3,476
|
)
|
|
$
|
3,182,986
|
|
|
$
|
5,565
|
|
|
$
|
3,188,551
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,012
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,012
|
|
|
714
|
|
|
57,726
|
|
||||||||
Preferred dividend payment on behalf of subsidiary
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
(11
|
)
|
||||||||
Interest rate swaps, net of tax of $342
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
955
|
|
|
—
|
|
|
—
|
|
|
955
|
|
|
—
|
|
|
955
|
|
||||||||
Terminated swap amortization
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,018
|
)
|
|
—
|
|
|
—
|
|
|
(1,018
|
)
|
|
—
|
|
|
(1,018
|
)
|
||||||||
Pension adjustment, net of tax of $467
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
759
|
|
|
—
|
|
|
—
|
|
|
759
|
|
|
—
|
|
|
759
|
|
||||||||
Capitalized swap interest, net of tax of $8
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
||||||||
Adoption of ASU 2014-09
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(69,732
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(69,732
|
)
|
|
—
|
|
|
(69,732
|
)
|
||||||||
Adoption of ASU 2017-12
|
|
—
|
|
|
—
|
|
|
—
|
|
|
739
|
|
|
(739
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Adoption of ASU 2018-02
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,148
|
|
|
(1,148
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Restricted stock activity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,556
|
)
|
|
(1,447
|
)
|
|
(1,447
|
)
|
|
—
|
|
|
(1,447
|
)
|
||||||||
Repurchase of common shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(475,920
|
)
|
|
(57,267
|
)
|
|
(57,267
|
)
|
|
—
|
|
|
(57,267
|
)
|
||||||||
Contributions to joint ventures
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
99,646
|
|
|
99,646
|
|
||||||||
Stock plan activity
|
|
211,220
|
|
|
3
|
|
|
19,931
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,934
|
|
|
—
|
|
|
19,934
|
|
||||||||
Balance, December 31, 2018
|
|
43,511,473
|
|
|
$
|
436
|
|
|
$
|
3,322,433
|
|
|
$
|
(120,341
|
)
|
|
$
|
(8,126
|
)
|
|
(519,849
|
)
|
|
$
|
(62,190
|
)
|
|
$
|
3,132,212
|
|
|
$
|
105,914
|
|
|
$
|
3,238,126
|
|
|
|
Year Ended December 31,
|
||||||||||
(in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
57,726
|
|
|
$
|
166,623
|
|
|
$
|
202,326
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
|
||||||
Depreciation
|
|
113,518
|
|
|
116,401
|
|
|
81,878
|
|
|||
Amortization
|
|
13,047
|
|
|
15,851
|
|
|
13,986
|
|
|||
Amortization of deferred financing costs
|
|
9,347
|
|
|
5,587
|
|
|
6,977
|
|
|||
Amortization of intangibles other than in-place leases
|
|
1,681
|
|
|
(1,327
|
)
|
|
(1,857
|
)
|
|||
Straight-line rent amortization
|
|
(12,584
|
)
|
|
(5,401
|
)
|
|
(7,401
|
)
|
|||
Deferred income taxes
|
|
16,195
|
|
|
(43,463
|
)
|
|
113,698
|
|
|||
Restricted stock and stock option amortization
|
|
12,128
|
|
|
7,385
|
|
|
6,707
|
|
|||
Net gain on sales and acquisitions of properties
|
|
—
|
|
|
(78,568
|
)
|
|
(166,520
|
)
|
|||
Loss on redemption of senior notes due 2021
|
|
—
|
|
|
46,410
|
|
|
—
|
|
|||
Warrant liability loss (gain)
|
|
—
|
|
|
43,443
|
|
|
24,410
|
|
|||
Equity in earnings from Real Estate and Other Affiliates, net of distributions
|
|
(24,809
|
)
|
|
(9,325
|
)
|
|
(19,329
|
)
|
|||
Provision for doubtful accounts
|
|
6,078
|
|
|
2,710
|
|
|
5,664
|
|
|||
Master Planned Community land acquisitions
|
|
(3,565
|
)
|
|
(4,391
|
)
|
|
(94
|
)
|
|||
Master Planned Community development expenditures
|
|
(195,504
|
)
|
|
(193,087
|
)
|
|
(149,592
|
)
|
|||
Master Planned Community cost of sales
|
|
113,282
|
|
|
107,218
|
|
|
88,065
|
|
|||
Condominium development expenditures
|
|
(289,084
|
)
|
|
(352,813
|
)
|
|
(330,720
|
)
|
|||
Condominium rights and units cost of sales
|
|
262,562
|
|
|
338,361
|
|
|
319,325
|
|
|||
Provision for impairment
|
|
—
|
|
|
—
|
|
|
35,734
|
|
|||
Percentage of completion revenue recognition from sale of condominium rights
|
|
—
|
|
|
(464,251
|
)
|
|
(485,634
|
)
|
|||
Net Changes:
|
|
|
|
|
|
|
||||||
Accounts and notes receivable
|
|
26,209
|
|
|
24,034
|
|
|
29,295
|
|
|||
Prepaid expenses and other assets
|
|
(6,942
|
)
|
|
(4,123
|
)
|
|
(1,579
|
)
|
|||
Condominium deposits received
|
|
108,061
|
|
|
315,901
|
|
|
465,701
|
|
|||
Deferred expenses
|
|
(17,697
|
)
|
|
(15,156
|
)
|
|
(8,911
|
)
|
|||
Accounts payable and accrued expenses
|
|
20,676
|
|
|
8,181
|
|
|
(46,322
|
)
|
|||
Condominium Receivables
|
|
—
|
|
|
140,122
|
|
|
67,574
|
|
|||
Other, net
|
|
195
|
|
|
(755
|
)
|
|
(4,278
|
)
|
|||
Cash provided by operating activities
|
|
210,520
|
|
|
165,567
|
|
|
239,103
|
|
|||
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
||||||
Property and equipment expenditures
|
|
(4,485
|
)
|
|
(6,968
|
)
|
|
(9,662
|
)
|
|||
Operating Property Improvements
|
|
(47,750
|
)
|
|
(14,389
|
)
|
|
(20,247
|
)
|
|||
Property Development and Redevelopment
|
|
(572,966
|
)
|
|
(369,086
|
)
|
|
(402,669
|
)
|
|||
Reimbursement of development cost
|
|
—
|
|
|
12,777
|
|
|
4,582
|
|
|||
Acquisition of assets
|
|
(234,541
|
)
|
|
(23,299
|
)
|
|
(25,480
|
)
|
|||
Proceeds from sales of properties
|
|
—
|
|
|
88,384
|
|
|
410,917
|
|
|||
Proceeds from insurance claims
|
|
—
|
|
|
—
|
|
|
3,107
|
|
|||
Reimbursements under Tax Increment Financings
|
|
22,651
|
|
|
—
|
|
|
—
|
|
|||
Notes issued to Real Estate and Other Affiliates and third party
|
|
(3,795
|
)
|
|
(5,252
|
)
|
|
(25,000
|
)
|
|||
Proceeds from repayment of note to Real Estate and Other Affiliates
|
|
—
|
|
|
—
|
|
|
25,000
|
|
|||
Distributions from Real Estate and Other Affiliates
|
|
1,732
|
|
|
—
|
|
|
16,550
|
|
|||
Investments in Real Estate and Other Affiliates, net
|
|
(2,617
|
)
|
|
(1,138
|
)
|
|
(11,056
|
)
|
|||
Maturity of long term investment
|
|
—
|
|
|
3,367
|
|
|
—
|
|
|||
Cash used in investing activities
|
|
(841,771
|
)
|
|
(315,604
|
)
|
|
(33,958
|
)
|
(in thousands)
|
|
Year Ended December 31,
|
||||||||||
Cash Flows from Financing Activities:
|
|
2018
|
|
2017
|
|
2016
|
||||||
Proceeds from mortgages, notes and loans payable
|
|
1,172,622
|
|
|
1,501,290
|
|
|
535,505
|
|
|||
Principal payments on mortgages, notes and loans payable
|
|
(838,462
|
)
|
|
(1,350,226
|
)
|
|
(333,302
|
)
|
|||
Purchase of treasury stock
|
|
(58,715
|
)
|
|
—
|
|
|
—
|
|
|||
Premium paid to redeem 2021 Senior Notes
|
|
—
|
|
|
(39,966
|
)
|
|
—
|
|
|||
Special Improvement District bond funds released from (held in) escrow
|
|
8,051
|
|
|
35,678
|
|
|
11,236
|
|
|||
Deferred financing costs and bond issuance costs, net
|
|
(15,833
|
)
|
|
(14,188
|
)
|
|
(5,531
|
)
|
|||
Taxes paid on stock options exercised and restricted stock vested
|
|
(3,995
|
)
|
|
(11,672
|
)
|
|
(1,231
|
)
|
|||
Issuance of Management Warrants
|
|
—
|
|
|
52,000
|
|
|
1,000
|
|
|||
Acquisition of 1% partnership interest in 110 North Wacker
|
|
—
|
|
|
—
|
|
|
(8,000
|
)
|
|||
Gain on unwinding of swaps
|
|
16,104
|
|
|
—
|
|
|
—
|
|
|||
Stock options exercised
|
|
11,748
|
|
|
22,708
|
|
|
180
|
|
|||
Issuance of noncontrolling interests
|
|
99,646
|
|
|
3,586
|
|
|
—
|
|
|||
Preferred dividend payment on behalf of REIT subsidiary
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|||
Cash provided by financing activities
|
|
391,166
|
|
|
199,198
|
|
|
199,857
|
|
|||
Net change in cash, cash equivalents and restricted cash
|
|
(240,085
|
)
|
|
49,161
|
|
|
405,002
|
|
|||
Cash, cash equivalents and restricted cash at beginning of period
|
|
964,300
|
|
|
915,139
|
|
|
510,137
|
|
|||
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
724,215
|
|
|
$
|
964,300
|
|
|
$
|
915,139
|
|
Supplemental disclosure of cash flow information
|
|
|
|
|
|
|
||||||
Interest paid
|
|
$
|
149,693
|
|
|
$
|
129,022
|
|
|
$
|
123,687
|
|
Interest capitalized
|
|
77,918
|
|
|
73,207
|
|
|
64,344
|
|
|||
Income taxes paid (refunded), net
|
|
70
|
|
|
(19,381
|
)
|
|
11,191
|
|
|||
Non-Cash Transactions:
|
|
|
|
|
|
|
||||||
Special Improvement District bond transfers associated with land sales
|
|
10,937
|
|
|
13,898
|
|
|
7,662
|
|
|||
Accrued interest on construction loan borrowing
|
|
7,584
|
|
|
1,559
|
|
|
4,386
|
|
|||
Acquisition of below market lease intangible
|
|
1,903
|
|
|
—
|
|
|
—
|
|
|||
Exercise of Sponsor and Management Warrants
|
|
—
|
|
|
375,581
|
|
|
—
|
|
|||
Capitalized stock compensation
|
|
2,434
|
|
|
1,121
|
|
|
2,559
|
|
|||
Net assets acquired in the acquisition of Las Vegas Aviators
|
|
—
|
|
|
31,311
|
|
|
—
|
|
|||
Net assets acquired in the acquisition of Constellation
|
|
—
|
|
|
41,744
|
|
|
—
|
|
|||
Net assets acquired in the acquisition of Six Pines
|
|
—
|
|
|
—
|
|
|
30,191
|
|
|||
Merriweather Post Pavilion donation
|
|
|
|
|
|
|
||||||
Developments
|
|
—
|
|
|
—
|
|
|
18,066
|
|
|||
Prepaid and other assets
|
|
—
|
|
|
—
|
|
|
(10,597
|
)
|
|||
Mortgage, notes and loans payable
|
|
—
|
|
|
—
|
|
|
(2,834
|
)
|
|||
Other liabilities
|
|
—
|
|
|
—
|
|
|
(4,635
|
)
|
Asset Type
|
|
Years
|
|
Location of Asset
|
Buildings and improvements
|
|
7 - 40
|
|
Buildings and Equipment
|
Equipment and fixtures
|
|
5 - 20
|
|
Buildings and Equipment
|
Computer hardware and software, and vehicles
|
|
3 - 5
|
|
Buildings and Equipment
|
Tenant improvements
|
|
Lesser of lease term or useful life
|
|
Buildings and Equipment
|
Leasing costs
|
|
Related lease term
|
|
Prepaid expenses and other assets, net
|
|
|
December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Land and improvements
|
|
$
|
456,450
|
|
|
$
|
202,875
|
|
Development costs
|
|
829,842
|
|
|
675,691
|
|
||
Condominium projects
|
|
3,776
|
|
|
318,016
|
|
||
Total Developments
|
|
$
|
1,290,068
|
|
|
$
|
1,196,582
|
|
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance as of January 1,
|
|
$
|
9,300
|
|
|
$
|
7,799
|
|
|
$
|
4,406
|
|
Provision for doubtful accounts
|
|
6,078
|
|
|
2,710
|
|
|
5,664
|
|
|||
Write-offs
|
|
(4,714
|
)
|
|
(1,209
|
)
|
|
(2,271
|
)
|
|||
Balance as of December 31,
|
|
$
|
10,664
|
|
|
$
|
9,300
|
|
|
$
|
7,799
|
|
•
|
BPP is highly susceptible to factors outside HHC's influence such as unemployment and interest rates;
|
•
|
the time between the sale of land to a developer and closing on a completed home can take up to three years; and
|
•
|
historical experience is of little value when it comes to predicting future home prices.
|
•
|
a decrease to Condominium receivables of
$154.2 million
;
|
•
|
an increase to Buildings and equipment, net, of
$3.4 million
;
|
•
|
an increase to Developments of
$150.8 million
;
|
•
|
an increase to Prepaid expenses and other assets, net of
$5.6 million
;
|
•
|
an increase to Accounts payable and accrued expenses of
$95.0 million
;
|
•
|
a decrease to Deferred tax liabilities of
$19.6 million
; and
|
•
|
an increase to Accumulated deficit of
$69.7 million
, net of taxes of
$19.6 million
.
|
|
|
December 31, 2018
|
||||||||||
Consolidated Balance Sheets (in thousands)
|
|
Recognition Under Previous Guidance
|
|
Impact of Adoption of ASC Topic 606
|
|
Recognition Under ASC Topic 606
|
||||||
Buildings and equipment, net
|
|
$
|
2,544,982
|
|
|
$
|
7,089
|
|
|
$
|
2,552,071
|
|
Developments
|
|
1,136,320
|
|
|
153,748
|
|
|
1,290,068
|
|
|||
Deferred expenses, net
|
|
90,914
|
|
|
4,800
|
|
|
95,714
|
|
|||
Prepaid expenses and other assets, net
|
|
486,693
|
|
|
(75,057
|
)
|
|
411,636
|
|
|||
Deferred tax liabilities
|
|
173,282
|
|
|
(16,094
|
)
|
|
157,188
|
|
|||
Accounts payable and accrued expenses
|
|
613,747
|
|
|
165,525
|
|
|
779,272
|
|
|||
Accumulated deficit
|
|
(61,490
|
)
|
|
(58,851
|
)
|
|
(120,341
|
)
|
|
|
Year ended December 31, 2018
|
||||||||||
Consolidated Statements of Operations (in thousands)
|
|
Recognition Under Previous Guidance
|
|
Impact of Adoption of ASC Topic 606
|
|
Recognition Under ASC Topic 606
|
||||||
Condominium rights and unit sales
|
|
$
|
488,115
|
|
|
$
|
(130,395
|
)
|
|
$
|
357,720
|
|
Condominium rights and unit cost of sales
|
|
410,281
|
|
|
(147,719
|
)
|
|
262,562
|
|
|||
Depreciation and amortization
|
|
123,671
|
|
|
2,894
|
|
|
126,565
|
|
|||
Operating income (loss) before other items
|
|
93,315
|
|
|
14,431
|
|
|
107,746
|
|
|||
Provision (benefit) for income taxes
|
|
11,943
|
|
|
3,549
|
|
|
15,492
|
|
|||
Net income (loss)
|
|
46,844
|
|
|
10,882
|
|
|
57,726
|
|
|||
Net income (loss) attributable to common stockholders
|
|
46,130
|
|
|
10,882
|
|
|
57,012
|
|
|
|
Year ended December 31, 2018
|
||||||||||
Consolidated Statements of Comprehensive Income (in thousands)
|
|
Recognition Under Previous Guidance
|
|
Impact of Adoption of ASC Topic 606
|
|
Recognition Under ASC Topic 606
|
||||||
Net income (loss)
|
|
$
|
46,844
|
|
|
$
|
10,882
|
|
|
$
|
57,726
|
|
Comprehensive income (loss)
|
|
45,683
|
|
|
10,882
|
|
|
56,565
|
|
|||
Comprehensive income (loss) attributable to common stockholders
|
|
44,969
|
|
|
10,882
|
|
|
55,851
|
|
|
|
Year ended December 31, 2018
|
||||||||||
Consolidated Statements of Cash Flows (in thousands)
|
|
Recognition Under Previous Guidance
|
|
Impact of Adoption of ASC Topic 606
|
|
Recognition Under ASC Topic 606
|
||||||
Net income (loss)
|
|
$
|
46,844
|
|
|
$
|
10,882
|
|
|
$
|
57,726
|
|
Depreciation and amortization
|
|
123,671
|
|
|
2,894
|
|
|
126,565
|
|
|||
Deferred income taxes
|
|
12,646
|
|
|
3,549
|
|
|
16,195
|
|
|||
Condominium rights and unit cost of sales
|
|
410,281
|
|
|
(147,719
|
)
|
|
262,562
|
|
|||
Percentage of completion revenue recognition from sale of condominium rights and unit sales
|
|
(130,395
|
)
|
|
130,395
|
|
|
—
|
|
|
|
Year Ended
|
||
(In thousands)
|
|
December 31, 2018
|
||
Revenues
|
|
|
||
From contracts with customers
|
|
|
||
Recognized at a point in time:
|
|
|
||
Condominium rights and unit sales
|
|
$
|
357,720
|
|
Master Planned Communities land sales
|
|
261,905
|
|
|
Hospitality revenues
|
|
82,037
|
|
|
Builder price participation
|
|
27,085
|
|
|
Total revenue from contracts with customers
|
|
728,747
|
|
|
|
|
|
||
Recognized at a point in time and/or over time:
|
|
|
||
Other land revenues
|
|
21,314
|
|
|
Other rental and property revenues
|
|
57,168
|
|
|
Total other income
|
|
78,482
|
|
|
|
|
|
||
Rental and other income (lease-related revenues)
|
|
|
||
Minimum rents
|
|
207,315
|
|
|
Tenant recoveries
|
|
49,993
|
|
|
Total rental income
|
|
257,308
|
|
|
|
|
|
||
Total revenues
|
|
$
|
1,064,537
|
|
|
|
|
||
Revenues by segment
|
|
|
||
Master Planned Communities revenues
|
|
$
|
309,451
|
|
Operating Assets revenues
|
|
379,124
|
|
|
Strategic Developments revenues
|
|
375,962
|
|
|
|
|
|
||
Total revenues
|
|
$
|
1,064,537
|
|
|
|
Contract
|
|
Contract
|
||||
(In thousands)
|
|
Assets
|
|
Liabilities
|
||||
Balance as of January 1, 2018
|
|
$
|
—
|
|
|
$
|
179,179
|
|
Consideration earned during the period
|
|
(35,834
|
)
|
|
(308,898
|
)
|
||
Consideration received during the period
|
|
35,834
|
|
|
426,215
|
|
||
Balance as of December 31, 2018
|
|
$
|
—
|
|
|
$
|
296,496
|
|
(In thousands)
|
|
Less than 1 year
|
|
1-2 years
|
|
3 years and thereafter
|
||||||
Total remaining unsatisfied performance obligations
|
|
$
|
511,461
|
|
|
$
|
29,049
|
|
|
$
|
402,974
|
|
|
|
Economic/Legal Ownership
|
|
Carrying Value
|
|
Share of Earnings/Dividends
|
||||||||||||||||||||
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
Year Ended December 31,
|
||||||||||||||||
($ in thousands)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
Equity Method Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Master Planned Communities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
The Summit (a)
|
|
—
|
|
|
—
|
|
|
$
|
72,171
|
|
|
$
|
45,886
|
|
|
$
|
36,284
|
|
|
$
|
23,234
|
|
|
$
|
43,501
|
|
Operating Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Las Vegas Aviators (b)
|
|
100
|
%
|
|
100
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(152
|
)
|
|
12
|
|
|||||
Constellation (b) (c)
|
|
100
|
%
|
|
100
|
%
|
|
(96
|
)
|
|
—
|
|
|
(96
|
)
|
|
(323
|
)
|
|
(54
|
)
|
|||||
The Metropolitan Downtown Columbia (d)
|
|
50
|
%
|
|
50
|
%
|
|
—
|
|
|
—
|
|
|
467
|
|
|
390
|
|
|
(800
|
)
|
|||||
Millennium Six Pines Apartments (b)
|
|
100
|
%
|
|
100
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|||||
Stewart Title of Montgomery County, TX
|
|
50
|
%
|
|
50
|
%
|
|
3,920
|
|
|
3,673
|
|
|
573
|
|
|
386
|
|
|
696
|
|
|||||
Woodlands Sarofim #1
|
|
20
|
%
|
|
20
|
%
|
|
2,760
|
|
|
2,696
|
|
|
94
|
|
|
53
|
|
|
182
|
|
|||||
m.flats/TEN.M (e)
|
|
50
|
%
|
|
50
|
%
|
|
4,701
|
|
|
—
|
|
|
(2,478
|
)
|
|
—
|
|
|
—
|
|
|||||
Mr. C Seaport (f)
|
|
35
|
%
|
|
35
|
%
|
|
8,721
|
|
|
—
|
|
|
(465
|
)
|
|
—
|
|
|
—
|
|
|||||
Strategic Developments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Circle T Ranch and Power Center
|
|
50
|
%
|
|
50
|
%
|
|
5,989
|
|
|
4,455
|
|
|
1,534
|
|
|
—
|
|
|
10,497
|
|
|||||
HHMK Development
|
|
50
|
%
|
|
50
|
%
|
|
10
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
KR Holdings
|
|
50
|
%
|
|
50
|
%
|
|
159
|
|
|
749
|
|
|
830
|
|
|
41
|
|
|
18
|
|
|||||
m.flats/TEN.M (e)
|
|
50
|
%
|
|
50
|
%
|
|
—
|
|
|
6,521
|
|
|
—
|
|
|
(415
|
)
|
|
—
|
|
|||||
Mr. C Seaport (f)
|
|
35
|
%
|
|
35
|
%
|
|
—
|
|
|
8,651
|
|
|
(240
|
)
|
|
(643
|
)
|
|
106
|
|
|||||
|
|
|
|
|
|
98,335
|
|
|
72,641
|
|
|
36,503
|
|
|
22,571
|
|
|
54,202
|
|
|||||||
Cost method investments
|
|
|
|
|
|
3,952
|
|
|
3,952
|
|
|
3,451
|
|
|
2,927
|
|
|
2,616
|
|
|||||||
Investment in Real Estate and Other Affiliates
|
|
|
|
|
|
$
|
102,287
|
|
|
$
|
76,593
|
|
|
$
|
39,954
|
|
|
$
|
25,498
|
|
|
$
|
56,818
|
|
|
(a)
|
Please refer to the discussion below for a description of the joint venture ownership structure.
|
(b)
|
HHC acquired this joint venture partner’s interest in 2017 and has consolidated the assets and liabilities of the entity in its financial results. See
Note 3 -
Acquisitions and Dispositions
for additional information regarding the transaction.
|
(c)
|
Carrying Value and Share of Earnings/Dividends balances represent immaterial residual activity recorded subsequent to HHC's acquisition of the joint venture partner's interest in 2017.
|
(d)
|
The Metropolitan Downtown Columbia was in a deficit position of
$3.8 million
and
$2.6 million
at
December 31, 2018
and
December 31, 2017
, respectively, due to distributions from operating cash flows in excess of basis. This deficit balance is presented in Accounts payable and accrued expenses at
December 31, 2018
and 2017.
|
(e)
|
Property was transferred from Strategic Developments to Operating Assets during the three months ended March 31, 2018.
|
(f)
|
The Mr. C Seaport hotel was closed in December 2016 for redevelopment and was transferred to the Strategic Developments segment as of January 1, 2017. The property was transferred from Strategic Developments to Operating Assets during the three months ended September 30, 2018 when the redeveloped hotel opened for business.
|
|
(a)
|
Revenues related to land sales at the joint venture are recognized on a percentage of completion basis as The Summit follows the private company timeline for implementation of the New Revenue Standard of 2019.
|
Asset ($ in millions)
|
Acquisition Date Fair Value
|
||
Building
|
$
|
38,213
|
|
Land
|
3,069
|
|
|
Improvements
|
957
|
|
|
Furniture, fixtures and equipment
|
590
|
|
|
Leases in place
|
714
|
|
|
Other identifiable assets
|
18
|
|
|
Total
|
$
|
43,561
|
|
|
|
|
|
|
|
Provision for impairment as of December 31,
|
||||||||||
Impaired Asset
|
|
Location
|
|
Method of Determining Fair Value
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
(In thousands)
|
||||||||||
Operating Assets:
|
|
|
|
|
|
|
|
|
||||||||
Park West
|
|
Peoria, AZ
|
|
Discounted cash flow analysis using capitalization rate of 6.75%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35,734
|
|
|
|
December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Condominium inventory
|
|
$
|
198,352
|
|
|
$
|
—
|
|
Straight-line rent
|
|
50,493
|
|
|
39,136
|
|
||
Intangibles
|
|
33,955
|
|
|
34,802
|
|
||
Other
|
|
20,364
|
|
|
4,798
|
|
||
Special Improvement District receivable
|
|
18,838
|
|
|
26,430
|
|
||
Below-market ground leases
|
|
18,296
|
|
|
18,647
|
|
||
Security and escrow deposits
|
|
17,670
|
|
|
16,949
|
|
||
Prepaid expenses
|
|
16,981
|
|
|
11,731
|
|
||
Equipment, net of accumulated depreciation of $8.3 million and $6.9 million, respectively
|
|
15,543
|
|
|
16,955
|
|
||
Tenant incentives and other receivables
|
|
8,745
|
|
|
8,482
|
|
||
In-place leases
|
|
6,539
|
|
|
10,821
|
|
||
TIF receivable
|
|
2,470
|
|
|
14,444
|
|
||
Federal income tax receivable
|
|
2,000
|
|
|
2,198
|
|
||
Above-market tenant leases
|
|
1,044
|
|
|
1,648
|
|
||
Interest rate swap derivative assets
|
|
346
|
|
|
4,470
|
|
||
Condominium receivables
|
|
—
|
|
|
158,516
|
|
||
Prepaid expenses and other assets, net
|
|
$
|
411,636
|
|
|
$
|
370,027
|
|
|
|
December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Condominium deposit liabilities
|
|
$
|
263,636
|
|
|
$
|
55,975
|
|
Construction payables
|
|
258,749
|
|
|
217,838
|
|
||
Deferred income
|
|
42,734
|
|
|
53,337
|
|
||
Accrued payroll and other employee liabilities
|
|
42,591
|
|
|
41,236
|
|
||
Accounts payable and accrued expenses
|
|
38,748
|
|
|
35,887
|
|
||
Other
|
|
29,283
|
|
|
34,699
|
|
||
Accrued real estate taxes
|
|
26,171
|
|
|
22,289
|
|
||
Accrued interest
|
|
23,080
|
|
|
20,322
|
|
||
Tenant and other deposits
|
|
20,893
|
|
|
18,937
|
|
||
Straight-line ground rent liability
|
|
16,870
|
|
|
14,944
|
|
||
Interest rate swap derivative liabilities
|
|
16,517
|
|
|
5,961
|
|
||
Above-market ground leases
|
|
—
|
|
|
293
|
|
||
Accounts payable and accrued expenses
|
|
$
|
779,272
|
|
|
$
|
521,718
|
|
|
|
As of December 31, 2018
|
|
As of December 31, 2017
|
||||||||||||||||||||
|
|
Gross
|
|
Accumulated
|
|
Net
|
|
Gross
|
|
Accumulated
|
|
Net
|
||||||||||||
|
|
Asset
|
|
(Amortization)
|
|
Carrying
|
|
Asset
|
|
(Amortization)
|
|
Carrying
|
||||||||||||
(In thousands)
|
|
(Liability)
|
|
/ Accretion
|
|
Amount
|
|
(Liability)
|
|
/ Accretion
|
|
Amount
|
||||||||||||
Intangible Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Indefinite lived intangibles
|
|
$
|
25,028
|
|
|
$
|
—
|
|
|
$
|
25,028
|
|
|
$
|
25,028
|
|
|
$
|
—
|
|
|
$
|
25,028
|
|
Goodwill
|
|
1,307
|
|
|
—
|
|
|
1,307
|
|
|
1,307
|
|
|
—
|
|
|
1,307
|
|
||||||
Other intangibles
|
|
10,278
|
|
|
(2,658
|
)
|
|
7,620
|
|
|
10,278
|
|
|
(1,812
|
)
|
|
8,466
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tenant leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
In-place value
|
|
19,966
|
|
|
(13,427
|
)
|
|
6,539
|
|
|
22,304
|
|
|
(11,483
|
)
|
|
10,821
|
|
||||||
Above-market
|
|
3,313
|
|
|
(2,269
|
)
|
|
1,044
|
|
|
4,171
|
|
|
(2,523
|
)
|
|
1,648
|
|
||||||
Below-market
|
|
(7,326
|
)
|
|
3,140
|
|
|
(4,186
|
)
|
|
(6,454
|
)
|
|
2,688
|
|
|
(3,766
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ground leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Above-market
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(293
|
)
|
|
—
|
|
|
(293
|
)
|
||||||
Below-market
|
|
23,096
|
|
|
(4,800
|
)
|
|
18,296
|
|
|
23,096
|
|
|
(4,449
|
)
|
|
18,647
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total indefinite lived intangibles
|
|
|
|
|
|
$
|
26,335
|
|
|
|
|
|
|
$
|
26,335
|
|
||||||||
Total amortizing intangibles
|
|
|
|
|
|
$
|
29,313
|
|
|
|
|
|
|
$
|
35,523
|
|
|
|
December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Fixed-rate debt:
|
|
|
|
|
||||
Unsecured 5.375% Senior Notes
|
|
$
|
1,000,000
|
|
|
$
|
1,000,000
|
|
Secured mortgages, notes and loans payable
|
|
648,707
|
|
|
499,299
|
|
||
Special Improvement District bonds
|
|
15,168
|
|
|
27,576
|
|
||
Variable-rate debt:
|
|
|
|
|
||||
Mortgages, notes and loans payable (a)
|
|
1,551,336
|
|
|
1,350,914
|
|
||
Unamortized bond issuance costs
|
|
(6,096
|
)
|
|
(6,898
|
)
|
||
Deferred financing costs
|
|
(27,902
|
)
|
|
(12,946
|
)
|
||
Total mortgages, notes and loans payable, net
|
|
$
|
3,181,213
|
|
|
$
|
2,857,945
|
|
|
(a)
|
As more fully described below,
$615.0 million
and
$428.3 million
of variable rate debt has been swapped to a fixed rate for the term of the related debt as of
December 31, 2018
and
2017
, respectively. An additional
$50.0 million
of variable rate debt was subject to interest rate collars as of December 31, 2018. As of December 31, 2018 and 2017,
$75.0 million
and
$108.6 million
, respectively, of variable rate debt was capped at a maximum interest rate.
|
|
|
|
|
|
|
|
|
Maximum
|
|
Carrying Value
|
|||||||||
|
|
Initial / Extended
|
|
Interest
|
|
|
|
Facility
|
|
December 31,
|
|
December 31,
|
|||||||
($ in thousands)
|
|
Maturity (a)
|
|
Rate
|
|
|
|
Amount
|
|
2018
|
|
2017
|
|||||||
Master Planned Communities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Summerlin South SID Bonds - S124
|
|
December 2019
|
|
5.95
|
%
|
|
|
|
|
|
$
|
—
|
|
|
$
|
84
|
|
||
Summerlin South SID Bonds - S128
|
|
December 2020
|
|
7.30
|
%
|
|
|
|
|
|
213
|
|
|
390
|
|
||||
Summerlin South SID Bonds - S132
|
|
December 2020
|
|
6.00
|
%
|
|
|
|
|
|
562
|
|
|
912
|
|
||||
The Woodlands Master Credit Facility
|
|
April 2020 / April 2021
|
|
5.25
|
%
|
|
(b)
|
|
$
|
180,000
|
|
|
150,000
|
|
|
150,000
|
|
||
Bridgeland Credit Facility
|
|
November 2020 / November 2022
|
|
5.96
|
%
|
|
(b)
|
|
65,000
|
|
|
65,000
|
|
|
65,000
|
|
|||
Summerlin South SID Bonds - S151
|
|
June 2025
|
|
6.00
|
%
|
|
|
|
|
|
913
|
|
|
3,763
|
|
||||
Summerlin South SID Bonds - S128C
|
|
December 2030
|
|
6.05
|
%
|
|
|
|
|
|
3,211
|
|
|
4,283
|
|
||||
Summerlin South SID Bonds - S159
|
|
June 2035
|
|
6.00
|
%
|
|
|
|
|
|
—
|
|
|
139
|
|
||||
Summerlin West SID Bonds - S812
|
|
October 2035
|
|
6.00
|
%
|
|
|
|
|
|
6,709
|
|
|
15,193
|
|
||||
Master Planned Communities Total
|
|
|
|
|
|
|
|
|
|
226,608
|
|
|
239,764
|
|
|||||
Operating Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
1725-1735 Hughes Landing Boulevard
|
|
June 2018 / June 2019
|
|
3.14
|
%
|
|
(b), (c)
|
|
143,000
|
|
|
—
|
|
|
117,417
|
|
|||
The Westin at The Woodlands
|
|
August 2018 / August 2019
|
|
4.14
|
%
|
|
(b), (c)
|
|
57,946
|
|
|
—
|
|
|
57,946
|
|
|||
Outlet Collection at Riverwalk
|
|
October 2019 / October 2020
|
|
5.00
|
%
|
|
(b)
|
|
|
|
47,552
|
|
|
53,841
|
|
||||
Three Hughes Landing
|
|
December 2019 / December 2020
|
|
5.10
|
%
|
|
(b)
|
|
62,000
|
|
|
55,759
|
|
|
45,058
|
|
|||
Lakeland Village Center at Bridgeland
|
|
May 2018 / May 2020
|
|
3.84
|
%
|
|
(b), (c)
|
|
14,000
|
|
|
—
|
|
|
11,470
|
|
|||
Embassy Suites at Hughes Landing
|
|
October 2018 / October 2020
|
|
3.99
|
%
|
|
(b), (c)
|
|
37,100
|
|
|
—
|
|
|
31,245
|
|
|||
The Woodlands Resort & Conference Center
|
|
February 2019 / February 2021
|
|
5.75
|
%
|
|
(b)
|
|
|
|
62,500
|
|
|
65,500
|
|
One Merriweather
|
|
February 2020 / February 2021
|
|
3.64
|
%
|
|
(b), (c)
|
|
49,929
|
|
|
—
|
|
|
42,332
|
|
|||
Downtown Summerlin
|
|
September 2020 / September 2021
|
|
4.65
|
%
|
|
(b)
|
|
|
|
266,755
|
|
|
274,088
|
|
||||
Two Merriweather
|
|
October 2020 / October 2021
|
|
5.00
|
%
|
|
(b)
|
|
33,156
|
|
|
24,000
|
|
|
19,429
|
|
|||
HHC 242 Self-Storage
|
|
October 2019 / October 2021
|
|
5.10
|
%
|
|
(b)
|
|
6,658
|
|
|
6,604
|
|
|
6,243
|
|
|||
HHC 2978 Self-Storage Facility
|
|
January 2020 / January 2022
|
|
5.10
|
%
|
|
(b)
|
|
6,368
|
|
|
6,042
|
|
|
5,634
|
|
|||
70 Columbia Corporate Center
|
|
May 2020 / May 2022
|
|
3.49
|
%
|
|
(b), (c)
|
|
|
|
—
|
|
|
20,000
|
|
||||
One Mall North
|
|
May 2020 / May 2022
|
|
3.74
|
%
|
|
(b), (c)
|
|
|
|
—
|
|
|
14,463
|
|
||||
10-60 Columbia Corporate Centers
|
|
May 2020 / May 2022
|
|
3.33
|
%
|
|
(b), (c)
|
|
|
|
—
|
|
|
80,000
|
|
||||
20/25 Waterway Avenue
|
|
May 2022
|
|
4.79
|
%
|
|
|
|
|
|
13,395
|
|
|
13,646
|
|
||||
Millennium Waterway Apartments
|
|
June 2022
|
|
3.75
|
%
|
|
|
|
|
|
54,083
|
|
|
55,095
|
|
||||
Aristocrat
|
|
October 2022
|
|
5.90
|
%
|
|
(b)
|
|
31,118
|
|
|
21,296
|
|
|
—
|
|
|||
Two Summerlin
|
|
October 2022
|
|
5.90
|
%
|
|
(b)
|
|
33,432
|
|
|
14,431
|
|
|
—
|
|
|||
Lake Woodlands Crossing Retail
|
|
January 2023
|
|
4.30
|
%
|
|
(b)
|
|
15,523
|
|
|
9,539
|
|
|
—
|
|
|||
Ward Village
|
|
September 2021 / September 2023
|
|
3.82
|
%
|
|
(b), (c)
|
|
|
|
—
|
|
|
238,718
|
|
||||
Lakefront North
|
|
December 2022 / December 2023
|
|
4.50
|
%
|
|
(b)
|
|
51,821
|
|
|
21,120
|
|
|
—
|
|
|||
Senior Secured Credit Facility
|
|
September 2023
|
|
4.61
|
%
|
|
(f)
|
|
700,000
|
|
|
615,000
|
|
|
—
|
|
|||
9303 New Trails
|
|
December 2023
|
|
4.88
|
%
|
|
|
|
|
|
11,610
|
|
|
12,003
|
|
||||
4 Waterway Square
|
|
December 2023
|
|
4.88
|
%
|
|
|
|
|
|
33,998
|
|
|
35,151
|
|
||||
3831 Technology Forest Drive
|
|
March 2026
|
|
4.50
|
%
|
|
|
|
|
|
21,571
|
|
|
21,954
|
|
||||
Kewalo Basin Harbor
|
|
September 2027
|
|
5.25
|
%
|
|
(b)
|
|
11,562
|
|
|
3,499
|
|
|
—
|
|
|||
Millennium Six Pines Apartments
|
|
August 2028
|
|
3.39
|
%
|
|
|
|
|
|
42,500
|
|
|
42,500
|
|
||||
3 Waterway Square
|
|
August 2028
|
|
3.94
|
%
|
|
|
|
|
|
49,013
|
|
|
50,327
|
|
||||
One Hughes Landing
|
|
December 2029
|
|
4.30
|
%
|
|
|
|
|
|
52,000
|
|
|
52,000
|
|
||||
Two Hughes Landing
|
|
December 2030
|
|
4.20
|
%
|
|
|
|
|
|
48,000
|
|
|
48,000
|
|
||||
Hockey Ground Lease SIDS
|
|
December 2020 - December 2030
|
|
6.05% - 7.30%
|
|
|
|
|
|
|
141
|
|
|
—
|
|
||||
Downtown Summerlin SID Bonds - S128
|
|
December 2030
|
|
6.05
|
%
|
|
|
|
|
|
2,652
|
|
|
2,812
|
|
||||
One Lakes Edge
|
|
March 2029
|
|
4.50
|
%
|
|
|
|
|
|
69,440
|
|
|
69,440
|
|
||||
Constellation Apartments
|
|
January 2033
|
|
4.07
|
%
|
|
|
|
|
|
24,200
|
|
|
24,200
|
|
||||
Hughes Landing Retail
|
|
December 2036
|
|
3.50
|
%
|
|
|
|
|
|
35,000
|
|
|
35,000
|
|
||||
Columbia Regional Building
|
|
February 2037
|
|
4.48
|
%
|
|
|
|
|
|
25,000
|
|
|
25,000
|
|
||||
Operating Assets Total
|
|
|
|
|
|
|
|
|
|
1,636,700
|
|
|
1,570,512
|
|
|||||
Strategic Developments
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
250 Water Street
|
|
December 2018 / June 2020
|
|
6.00
|
%
|
|
|
|
|
|
129,723
|
|
|
—
|
|
||||
Ke Kilohana
|
|
December 2019 / December 2020
|
|
5.75
|
%
|
|
(b)
|
|
142,656
|
|
|
96,757
|
|
|
—
|
|
|||
Ae‘o
|
|
December 2019 / December 2021
|
|
5.49
|
%
|
|
(b)
|
|
215,000
|
|
|
—
|
|
|
33,603
|
|
|||
100 Fellowship Drive
|
|
May 2022
|
|
4.00
|
%
|
|
(b)
|
|
51,426
|
|
|
35,481
|
|
|
1
|
|
|||
Lakeside Row
|
|
July 2022 / July 2023
|
|
4.75
|
%
|
|
(b)
|
|
34,231
|
|
|
—
|
|
|
—
|
|
|||
Two Lakes Edge
|
|
October 2022 / October 2023
|
|
4.65
|
%
|
|
(b)
|
|
74,000
|
|
|
—
|
|
|
—
|
|
|||
110 North Wacker (d)
|
|
April 2022 / April 2024
|
|
5.50
|
%
|
|
(b), (d)
|
|
512,573
|
|
|
50,000
|
|
|
18,926
|
|
|||
6100 Merriweather
|
|
September 2022 / September 2024
|
|
5.25
|
%
|
|
(b)
|
|
89,844
|
|
|
—
|
|
|
—
|
|
|||
Columbia Multi-family
|
|
September 2022 / September 2024
|
|
5.25
|
%
|
|
(b)
|
|
85,657
|
|
|
—
|
|
|
—
|
|
|||
Tanager Apartments
|
|
October 2021 / October 2024
|
|
4.75
|
%
|
|
(b)
|
|
44,100
|
|
|
—
|
|
|
—
|
|
|||
Other SID Bonds
|
|
December 2020 - December 2030
|
|
6.00% - 7.30%
|
|
|
(e)
|
|
|
|
767
|
|
|
—
|
|
||||
Summerlin Ballpark
|
|
December 2039
|
|
4.92
|
%
|
|
|
|
51,231
|
|
|
26,766
|
|
|
—
|
|
|||
Strategic Developments Total
|
|
|
|
|
|
|
|
|
|
339,494
|
|
|
52,530
|
|
|||||
Other corporate financing arrangements
|
|
May 2023
|
|
4.33
|
%
|
|
|
|
|
|
12,409
|
|
|
14,983
|
|
||||
Senior Notes
|
|
March 2025
|
|
5.38
|
%
|
|
|
|
|
|
1,000,000
|
|
|
1,000,000
|
|
||||
Unamortized bond issuance costs
|
|
|
|
|
|
|
|
|
|
(6,096
|
)
|
|
(6,898
|
)
|
|||||
Deferred financing costs
|
|
|
|
|
|
|
|
|
|
(27,902
|
)
|
|
(12,946
|
)
|
|||||
Total mortgages, notes, and loans payable
|
|
|
|
|
|
|
|
|
|
$
|
3,181,213
|
|
|
$
|
2,857,945
|
|
|
(a)
|
Maturity dates presented include initial maturity date as well as the extended or final maturity date as contractually stated. Extension periods generally can be exercised at HHC's option at the initial maturity date, subject to customary extension terms that are based on current property performance projections. Such extension terms may include, but are not limited to, minimum debt service coverage, minimum occupancy levels or condominium sales levels, as applicable and other performance criteria. In certain cases due to property performance not meeting covenants, HHC may have to pay down a portion of the loan in order to obtain the extension.
|
(b)
|
The interest rate presented is based on the one-month
LIBOR
, three-month
LIBOR
or Prime rate, as applicable, which was
2.50%
,
2.81%
and
5.50%
, respectively, at
December 31, 2018
.
|
(c)
|
Rates and maturities were not changed as the line is retained for prior year presentation purposes only. Property is collateral for the Senior Secured Credit Facility, and their prior balances were repaid upon execution of the Senior Secured Credit Facility agreement on
September 18, 2018
.
|
(d)
|
100.0%
of the outstanding principal of
$50.0 million
is subject to fixed interest rate collar contracts for the remaining term of the debt.
|
(e)
|
Includes SID Bonds related to Two Summerlin, Aristocrat, Tanager Apartments, and Summerlin Ballpark. Maturity dates range between
December 2020
and
December 2030
and interest rates range between
6.00%
and
7.30%
.
|
(f)
|
100.0%
of the outstanding principal of the
$615.0 million
Term Loan is swapped to a fixed rate equal to
4.61%
.
|
i.
|
$1.0 billion
of Senior Notes due
2025
;
|
ii.
|
$266.8 million
financing for the Downtown Summerlin development which has an initial maximum recourse of
35%
of the outstanding balance, which will reduce to
15%
upon achievement of a
1.15
:1.0 debt service coverage ratio. The recourse further reduces to
10%
upon achievement of a
1.25
:1.0 debt service coverage ratio, a
90%
occupancy level, and average tenant sales of at least
$500.00
per net rentable square foot. As of
December 31, 2018
,
35%
of the outstanding loan balance remains recourse to HHC;
|
iii.
|
30%
or
$29.0 million
of the Ke Kilohana outstanding loan balance;
|
iv.
|
50%
, or
$23.8 million
, of the Outlet Collection at Riverwalk outstanding loan balance;
|
v.
|
100%
, or
$12.4
million, of the Other Corporate Financing Arrangements outstanding loan balance;
|
vi.
|
18%
, or
$9.0 million
, of the 110 North Wacker outstanding loan balance;
|
vii.
|
25%
of the Tanager outstanding loan balance;
|
viii.
|
25%
of the Lakeside Row outstanding loan balance;
|
ix.
|
25%
of the Columbia Multi-family outstanding loan balance and;
|
x.
|
25%
of the 6100 Merriweather outstanding loan balance.
|
|
|
Mortgages, notes
|
||
|
|
and loans payable
|
||
(In thousands)
|
|
principal payments
|
||
2019
|
|
$
|
93,358
|
|
2020
|
|
357,246
|
|
|
2021
|
|
419,697
|
|
|
2022
|
|
216,471
|
|
|
2023
|
|
696,248
|
|
|
Thereafter
|
|
1,432,191
|
|
|
Total principal payments
|
|
3,215,211
|
|
|
Deferred financing costs, net and unamortized underwriting fees
|
|
(33,998
|
)
|
|
Total mortgages, notes and loans payable
|
|
$
|
3,181,213
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
|
Fair Value Measurements Using
|
|
Fair Value Measurements Using
|
||||||||||||||||||||||||||||
(In thousands)
|
|
Total
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total
|
|
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash equivalents
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,135
|
|
|
$
|
50,135
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swap derivative assets
|
|
346
|
|
|
—
|
|
|
346
|
|
|
—
|
|
|
4,470
|
|
|
—
|
|
|
4,470
|
|
|
—
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest rate swap derivative liabilities
|
|
16,517
|
|
|
—
|
|
|
16,517
|
|
|
—
|
|
|
5,961
|
|
|
—
|
|
|
5,961
|
|
|
—
|
|
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance as of January 1,
|
|
$
|
—
|
|
|
$
|
332,170
|
|
|
$
|
307,760
|
|
Warrant liability loss (gain) (a)
|
|
—
|
|
|
43,443
|
|
|
24,410
|
|
|||
Exercises of Sponsor and Management Warrants
|
|
—
|
|
|
(375,613
|
)
|
|
—
|
|
|||
Balance as of December 31,
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
332,170
|
|
|
(a)
|
For
2017
, this amount represents losses recognized relating to each warrant prior to the respective exercise date. For 2016, represents unrealized losses recorded for outstanding warrants at the end of the period. Changes in the fair value of the
Sponsor Warrants
and
Management Warrants
prior to exercise were recognized in net income as a warrant liability gain or loss.
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
(In thousands)
|
|
Fair Value
Hierarchy |
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Carrying
Amount |
|
Estimated
Fair Value |
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and Restricted cash
|
|
Level 1
|
|
$
|
724,215
|
|
|
$
|
724,215
|
|
|
$
|
914,165
|
|
|
$
|
914,165
|
|
Accounts receivable, net (a)
|
|
Level 3
|
|
12,589
|
|
|
12,589
|
|
|
13,041
|
|
|
13,041
|
|
||||
Notes receivable, net (b)
|
|
Level 3
|
|
4,694
|
|
|
4,694
|
|
|
5,864
|
|
|
5,864
|
|
||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed-rate debt (c)
|
|
Level 2
|
|
1,663,875
|
|
|
1,608,635
|
|
|
1,526,875
|
|
|
1,554,766
|
|
||||
Variable-rate debt (c)
|
|
Level 2
|
|
1,551,336
|
|
|
1,551,336
|
|
|
1,350,914
|
|
|
1,350,914
|
|
|
|
|
|
|
|
|
|
|
Fixed
|
|
|
|
|
|
Fair Value Asset (Liability)
|
|||||||||
|
|
|
|
|
|
Notional
|
|
Interest
|
|
Effective
|
|
Maturity
|
|
December 31,
|
|
December 31,
|
|||||||
(In thousands)
|
|
|
|
Balance Sheet Location
|
|
Amount
|
|
Rate (a)
|
|
Date
|
|
Date
|
|
2018
|
|
2017
|
|||||||
Derivative instruments not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest Rate Cap
|
|
(b)
|
|
Prepaid expenses and other assets, net
|
|
$
|
75,000
|
|
|
5.00
|
%
|
|
9/1/2017
|
|
8/31/2019
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest Rate Cap
|
|
(b)
|
|
Prepaid expenses and other assets, net
|
|
230,000
|
|
|
2.50
|
%
|
|
12/22/2016
|
|
12/23/2019
|
|
333
|
|
|
164
|
|
|||
Derivative instruments designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest Rate Swap
|
|
(c)
|
|
Accounts payable and accrued expenses
|
|
18,926
|
|
|
2.96
|
%
|
|
5/10/2011
|
|
10/31/2019
|
|
—
|
|
|
(286
|
)
|
|||
Interest Rate Swap
|
|
(d)
|
|
Prepaid expenses and other assets, net
|
|
40,000
|
|
|
1.66
|
%
|
|
5/6/2015
|
|
5/1/2020
|
|
—
|
|
|
299
|
|
|||
Interest Rate Swap
|
|
(d)
|
|
Prepaid expenses and other assets, net
|
|
119,359
|
|
|
1.14
|
%
|
|
10/3/2016
|
|
9/12/2021
|
|
—
|
|
|
4,007
|
|
|||
Interest Rate Swap
|
|
(e)
|
|
Accounts payable and accrued expenses
|
|
50,000
|
|
|
2.65
|
%
|
|
12/31/2017
|
|
12/31/2027
|
|
—
|
|
|
(1,124
|
)
|
|||
Interest Rate Swap
|
|
(e)
|
|
Accounts payable and accrued expenses
|
|
100,000
|
|
|
2.68
|
%
|
|
12/31/2017
|
|
12/31/2027
|
|
—
|
|
|
(2,509
|
)
|
|||
Interest Rate Swap
|
|
(e)
|
|
Accounts payable and accrued expenses
|
|
100,000
|
|
|
2.62
|
%
|
|
12/31/2017
|
|
12/31/2027
|
|
—
|
|
|
(2,042
|
)
|
|||
Interest Rate Collar
|
|
(f)
|
|
Prepaid expenses and other assets, net
|
|
51,592
|
|
|
1.50% - 2.50%
|
|
|
7/1/2018
|
|
5/1/2019
|
|
13
|
|
|
—
|
|
|||
Interest Rate Collar
|
|
(f)
|
|
Accounts payable and accrued expenses
|
|
193,967
|
|
|
2.00% - 3.00%
|
|
|
5/1/2019
|
|
5/1/2020
|
|
(37
|
)
|
|
—
|
|
|||
Interest Rate Collar
|
|
(f)
|
|
Accounts payable and accrued expenses
|
|
354,217
|
|
|
2.25% - 3.25%
|
|
|
5/1/2020
|
|
5/1/2021
|
|
(730
|
)
|
|
—
|
|
|||
Interest Rate Collar
|
|
(f)
|
|
Accounts payable and accrued expenses
|
|
381,404
|
|
|
2.75% - 3.50%
|
|
|
5/1/2021
|
|
4/30/2022
|
|
(1,969
|
)
|
|
—
|
|
|||
Interest Rate Swap
|
|
(g)
|
|
Accounts payable and accrued expenses
|
|
615,000
|
|
|
2.96
|
%
|
|
9/21/2018
|
|
9/18/2023
|
|
(13,781
|
)
|
|
—
|
|
|||
Total fair value derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
346
|
|
|
$
|
4,470
|
|
|||
Total fair value derivative liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(16,517
|
)
|
|
$
|
(5,961
|
)
|
|
(a)
|
These rates represent the strike rate on HHC's interest swaps, caps and collars.
|
(b)
|
Interest (income) expense of
$(0.2) million
is included in the Consolidated Statements of Operations for the
year ended December 31, 2018
related to these contracts.
|
(c)
|
On January 19, 2018, the Company repaid in full the
$18.9
million mortgage loan for 110 North Wacker and settled the related swap liability of
$0.3
million.
|
(d)
|
On September 21, 2018, the Company settled
$40.0
million
and
$119.4
million
in interest rate swaps.
|
(e)
|
On May 17, 2018, the Company settled
$250.0
million in forward starting swaps.
|
(f)
|
On May 17, 2018 and May 18, 2018, the Company entered into interest rate collars which are designated as cash flow hedges.
|
(g)
|
Concurrent with the funding of the new
$615.0
million
Term Loan discussed in
Note 7 -
Mortgages, Notes and Loans Payable, Net
, on September 21, 2018, the Company entered into this interest rate swap which is designated as a cash flow hedge.
|
|
|
Amount of Gain (Loss) Recognized
|
||||||||||
|
|
in AOCI on Derivative
|
||||||||||
|
|
December 31,
|
||||||||||
Derivatives in Cash Flow Hedging Relationships
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest rate derivatives
|
|
$
|
2,090
|
|
|
$
|
(726
|
)
|
|
$
|
831
|
|
|
|
Amount of Gain (Loss) Reclassified from
|
||||||||||
|
|
AOCI into Operations
|
||||||||||
|
|
December 31,
|
||||||||||
Location of Loss Reclassified from AOCI into Operations
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest expense
|
|
$
|
1,135
|
|
|
$
|
(905
|
)
|
|
$
|
(1,364
|
)
|
|
|
Total Interest Expense Presented
|
||||||||||
|
|
in the Results of Operations in which
|
||||||||||
|
|
the Effects of Cash Flow Hedges are Recorded
|
||||||||||
|
|
December 31,
|
||||||||||
Interest Expense Presented in Results of Operations
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest expense
|
|
$
|
82,028
|
|
|
$
|
64,568
|
|
|
$
|
65,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsequent/
|
|
|
||||||||||||||
(In thousands)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Other
|
|
Total
|
||||||||||||||
Ground lease and other leasing commitments
|
|
$
|
8,199
|
|
|
$
|
7,871
|
|
|
$
|
7,380
|
|
|
$
|
6,713
|
|
|
$
|
8,380
|
|
|
$
|
291,611
|
|
|
$
|
330,154
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
||||
|
|
|
|
|
|
Remaining
|
|
Aggregate
|
||||
|
|
|
|
Weighted Average
|
|
Contractual Term
|
|
Intrinsic
|
||||
|
|
Shares
|
|
Exercise Price
|
|
(In years)
|
|
Value
|
||||
Stock options outstanding at January 1, 2016
|
|
1,086,040
|
|
|
$
|
77.11
|
|
|
|
|
|
|
Granted
|
|
162,100
|
|
|
109.42
|
|
|
|
|
|
||
Exercised
|
|
(3,000
|
)
|
|
60.33
|
|
|
|
|
|
||
Forfeited
|
|
(68,500
|
)
|
|
122.93
|
|
|
|
|
|
||
Expired
|
|
—
|
|
|
—
|
|
|
|
|
|
||
Stock options outstanding at December 31, 2016
|
|
1,176,640
|
|
|
$
|
78.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Granted
|
|
58,000
|
|
|
$
|
119.85
|
|
|
|
|
|
|
Exercised
|
|
(395,482
|
)
|
|
58.81
|
|
|
|
|
|
||
Forfeited
|
|
(54,976
|
)
|
|
105.17
|
|
|
|
|
|
||
Expired
|
|
(1,000
|
)
|
|
57.77
|
|
|
|
|
|
||
Stock options outstanding at December 31, 2017
|
|
783,182
|
|
|
$
|
90.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Granted
|
|
265,000
|
|
|
$
|
124.56
|
|
|
|
|
|
|
Exercised
|
|
(183,592
|
)
|
|
65.72
|
|
|
|
|
|
||
Forfeited
|
|
(46,592
|
)
|
|
121.34
|
|
|
|
|
|
||
Expired
|
|
—
|
|
|
—
|
|
|
|
|
|
||
Stock options outstanding at December 31, 2018
|
|
817,998
|
|
|
$
|
105.06
|
|
|
6.3
|
|
8,608,841
|
|
|
|
|
|
|
|
|
|
|
||||
Stock options exercisable at December 31, 2018
|
|
268,298
|
|
|
$
|
67.82
|
|
|
3.0
|
|
8,524,841
|
|
Stock options vested and expected to vest at December 31, 2018
|
|
797,320
|
|
|
$
|
104.61
|
|
|
6.3
|
|
8,607,055
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
||||||||
|
|
|
|
|
|
|
|
Remaining
|
|
|
||||||||
|
|
|
|
Number
|
|
Weighted Average
|
|
Contractual Term
|
|
Number
|
||||||||
Range of Exercise Prices
|
|
Outstanding
|
|
Exercise Price
|
|
(In years)
|
|
Exercisable
|
||||||||||
$
|
46.46
|
|
|
$
|
55.82
|
|
|
11,100
|
|
|
$
|
49.93
|
|
|
2.8
|
|
11,100
|
|
$
|
57.77
|
|
|
$
|
60.33
|
|
|
162,401
|
|
|
57.99
|
|
|
2.3
|
|
162,401
|
|
|
$
|
61.64
|
|
|
$
|
69.75
|
|
|
49,129
|
|
|
66.65
|
|
|
3.4
|
|
49,129
|
|
|
$
|
81.80
|
|
|
$
|
110.50
|
|
|
68,960
|
|
|
101.69
|
|
|
6.2
|
|
38,960
|
|
|
$
|
112.64
|
|
|
$
|
151.72
|
|
|
526,408
|
|
|
124.77
|
|
|
8.0
|
|
6,708
|
|
|
|
|
|
|
817,998
|
|
|
$
|
105.06
|
|
|
6.3
|
|
268,298
|
|
|
|
As of December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Grant date fair value
|
|
$
|
48.27
|
|
|
$
|
34.51
|
|
|
$
|
36.55
|
|
Expected life of options (in years)
|
|
8.4
|
|
|
8.4
|
|
|
7.4
|
|
|||
Risk-free interest rate
|
|
2.7
|
%
|
|
2.2
|
%
|
|
1.8
|
%
|
|||
Expected volatility
|
|
24.7
|
%
|
|
22.8
|
%
|
|
33.1
|
%
|
|||
Expected annual dividend per share
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Weighted Average
|
|||||
|
|
Grant Date
|
|||||
|
|
Shares
|
|
Fair Value
|
|||
Restricted stock outstanding at January 1, 2016
|
|
242,556
|
|
|
$
|
100.15
|
|
Granted
|
|
136,198
|
|
|
67.80
|
|
|
Vested
|
|
(37,670
|
)
|
|
83.47
|
|
|
Forfeited
|
|
(51,972
|
)
|
|
90.14
|
|
|
Restricted stock outstanding at December 31, 2016
|
|
289,112
|
|
|
$
|
88.88
|
|
Granted
|
|
177,708
|
|
|
85.88
|
|
|
Vested
|
|
(68,819
|
)
|
|
88.58
|
|
|
Forfeited
|
|
(43,482
|
)
|
|
76.10
|
|
|
Restricted stock outstanding at December 31, 2017
|
|
354,519
|
|
|
$
|
89.00
|
|
Granted
|
|
142,332
|
|
|
83.09
|
|
|
Vested
|
|
(52,479
|
)
|
|
124.50
|
|
|
Forfeited
|
|
(37,828
|
)
|
|
91.71
|
|
|
Restricted stock outstanding at December 31, 2018
|
|
406,544
|
|
|
$
|
82.10
|
|
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Current
|
|
$
|
(703
|
)
|
|
$
|
(2,338
|
)
|
|
$
|
4,752
|
|
Deferred
|
|
16,195
|
|
|
(43,463
|
)
|
|
113,698
|
|
|||
Total
|
|
$
|
15,492
|
|
|
$
|
(45,801
|
)
|
|
$
|
118,450
|
|
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Tax at statutory rate on earnings from continuing operations before income taxes
|
|
$
|
15,226
|
|
|
$
|
42,911
|
|
|
$
|
112,264
|
|
Increase (decrease) in valuation allowance, net
|
|
8,033
|
|
|
(175
|
)
|
|
(1,326
|
)
|
|||
State income taxes, net of Federal income tax benefit
|
|
(4,933
|
)
|
|
1,408
|
|
|
4,004
|
|
|||
Tax benefit from Tax Act
|
|
—
|
|
|
(101,688
|
)
|
|
—
|
|
|||
Tax (benefit) expense from other change in rates, prior period adjustments and other permanent differences
|
|
(1,292
|
)
|
|
2,941
|
|
|
(4,591
|
)
|
|||
Tax benefit on equity compensation
|
|
(1,490
|
)
|
|
(6,403
|
)
|
|
—
|
|
|||
Tax expense on compensation disallowance
|
|
1,168
|
|
|
—
|
|
|
—
|
|
|||
Tax benefit on historic tax credit
|
|
(1,220
|
)
|
|
—
|
|
|
—
|
|
|||
Non-deductible warrant liability loss
|
|
—
|
|
|
15,205
|
|
|
8,544
|
|
|||
Uncertain tax position benefit excluding interest
|
|
—
|
|
|
—
|
|
|
(407
|
)
|
|||
Uncertain tax position interest, net of Federal income tax benefit
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|||
Income tax expense (benefit)
|
|
$
|
15,492
|
|
|
$
|
(45,801
|
)
|
|
$
|
118,450
|
|
|
|
|
|
Expiration
|
||
(In thousands)
|
|
Amount
|
|
Date
|
||
Net operating loss carryforwards - Federal
|
|
$
|
145,671
|
|
|
2024-2038
|
Net operating loss carryforwards - Federal
|
|
25,065
|
|
|
n/a
|
|
Net operating loss carryforwards - State
|
|
460,802
|
|
|
2019-2038
|
|
Tax credit carryforwards - Federal AMT
|
|
3,699
|
|
|
n/a
|
|
Tax credit carryforwards - Historic Tax Credit
|
|
1,610
|
|
|
2038
|
(In thousands)
|
|
2018
|
|
2017
|
||||
Deferred tax assets:
|
|
|
|
|
||||
Operating and Strategic Developments properties, primarily differences in basis of assets and liabilities
|
|
$
|
83,263
|
|
|
$
|
92,210
|
|
Interest deduction carryforwards
|
|
34,611
|
|
|
29,247
|
|
||
Operating loss and tax credit carryforwards
|
|
65,071
|
|
|
50,914
|
|
||
Total deferred tax assets
|
|
182,945
|
|
|
172,371
|
|
||
Valuation allowance
|
|
(25,304
|
)
|
|
(17,271
|
)
|
||
Total net deferred tax assets
|
|
$
|
157,641
|
|
|
$
|
155,100
|
|
Deferred tax liabilities:
|
|
|
|
|
||||
Property associated with MPCs, primarily differences in the tax basis of land assets and treatment of interest and other costs
|
|
$
|
(146,124
|
)
|
|
$
|
(157,181
|
)
|
Operating and Strategic Developments properties, primarily differences in basis of assets and liabilities
|
|
(59,517
|
)
|
|
(60,430
|
)
|
||
Deferred income
|
|
(109,188
|
)
|
|
(98,339
|
)
|
||
Total deferred tax liabilities
|
|
(314,829
|
)
|
|
(315,950
|
)
|
||
Total net deferred tax liabilities
|
|
$
|
(157,188
|
)
|
|
$
|
(160,850
|
)
|
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Unrecognized tax benefits, opening balance
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
36,524
|
|
Gross increases - tax positions in prior period
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Gross decreases - tax positions in prior periods
|
|
—
|
|
|
—
|
|
|
(36,524
|
)
|
|||
Unrecognized tax benefits, ending balance
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Balance as of January 1, 2017
|
$
|
(6,786
|
)
|
Other comprehensive income (loss) before reclassifications
|
(1,084
|
)
|
|
Loss reclassified from accumulated other comprehensive loss to net income
|
905
|
|
|
Net current-period other comprehensive income (loss)
|
(179
|
)
|
|
Balance as of December 31, 2017
|
(6,965
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
2,120
|
|
|
(Gain) loss reclassified from accumulated other comprehensive loss to net income
|
(1,135
|
)
|
|
Adjustment related to adoption of ASU 2018-02
|
(1,148
|
)
|
|
Adjustment related to adoption of ASU 2017-12
|
(739
|
)
|
|
Pension adjustment
|
759
|
|
|
Terminated swap amortization
|
(1,018
|
)
|
|
Net current-period other comprehensive income (loss)
|
(1,161
|
)
|
|
Balance as of December 31, 2018
|
$
|
(8,126
|
)
|
|
|
|
|
Amounts reclassified from
Accumulated Other Comprehensive Income (Loss) |
||||||
Accumulated Other Comprehensive Income (Loss) Components
|
|
Affected line items in the
|
|
For the Year Ended
|
||||||
(In thousands)
|
|
Statements of Operations
|
|
2018
|
|
2017
|
||||
(Gains) losses on cash flow hedges
|
|
Interest expense
|
|
$
|
(1,437
|
)
|
|
$
|
1,443
|
|
Interest rate swap contracts
|
|
Provision for income taxes
|
|
302
|
|
|
(538
|
)
|
||
Total reclassifications of (income) loss for the period
|
|
Net of tax
|
|
$
|
(1,135
|
)
|
|
$
|
905
|
|
|
|
December 31,
|
||||||||||
(In thousands, except per share amounts)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Basic EPS:
|
|
|
|
|
|
|
||||||
Numerator:
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
57,726
|
|
|
$
|
166,623
|
|
|
$
|
202,326
|
|
Net income attributable to noncontrolling interests
|
|
(714
|
)
|
|
1,781
|
|
|
(23
|
)
|
|||
Net income attributable to common stockholders
|
|
$
|
57,012
|
|
|
$
|
168,404
|
|
|
$
|
202,303
|
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
|
||||||
Weighted average basic common shares outstanding
|
|
43,036
|
|
|
41,364
|
|
|
39,492
|
|
|||
|
|
|
|
|
|
|
||||||
Diluted EPS:
|
|
|
|
|
|
|
||||||
Numerator:
|
|
|
|
|
|
|
||||||
Net income attributable to common stockholders
|
|
$
|
57,012
|
|
|
$
|
168,404
|
|
|
$
|
202,303
|
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
|
||||||
Weighted average basic common shares outstanding
|
|
43,036
|
|
|
41,364
|
|
|
39,492
|
|
|||
Restricted stock and stock options
|
|
201
|
|
|
279
|
|
|
343
|
|
|||
Warrants
|
|
—
|
|
|
1,446
|
|
|
2,894
|
|
|||
Weighted average diluted common shares outstanding
|
|
43,237
|
|
|
43,089
|
|
|
42,729
|
|
|||
|
|
|
|
|
|
|
||||||
Basic income per share:
|
|
$
|
1.32
|
|
|
$
|
4.07
|
|
|
$
|
5.12
|
|
Diluted income per share:
|
|
$
|
1.32
|
|
|
$
|
3.91
|
|
|
$
|
4.73
|
|
|
Total
|
||
|
Minimum
|
||
Year
|
Rent
|
||
|
(In thousands)
|
||
2019
|
$
|
186,342
|
|
2020
|
186,044
|
|
|
2021
|
194,042
|
|
|
2022
|
201,057
|
|
|
2023
|
181,622
|
|
|
Subsequent
|
1,110,260
|
|
|
Total
|
$
|
2,059,367
|
|
•
|
MPC – consists of the development and sale of land in large‑scale, long‑term community development projects in and around Las Vegas, Nevada; Houston, Texas; and Columbia, Maryland.
|
•
|
Operating Assets – consists of retail, office, hospitality and multi-family properties along with other real estate investments. These assets are currently generating revenues and are comprised of commercial real estate properties recently developed or acquired, and properties with an opportunity to redevelop, reposition or sell to improve segment performance or to recycle capital.
|
•
|
Strategic Developments – consists of residential condominium and commercial property projects currently under development and all other properties held for development which have no substantial operations.
|
|
|
Year Ended Year Ended December 31,
|
||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Operating Assets
|
|
|
|
|
|
|
||||||
Total revenues
|
|
$
|
379,124
|
|
|
$
|
327,555
|
|
|
$
|
295,165
|
|
Total operating expenses
|
|
200,872
|
|
|
170,215
|
|
|
151,938
|
|
|||
Segment operating income
|
|
178,252
|
|
|
157,340
|
|
|
143,227
|
|
|||
Depreciation and amortization
|
|
113,576
|
|
|
122,421
|
|
|
86,313
|
|
|||
Provision for impairment
|
|
—
|
|
|
—
|
|
|
35,734
|
|
|||
Interest expense (income), net
|
|
71,551
|
|
|
61,584
|
|
|
50,427
|
|
|||
Other loss (income), net
|
|
7,005
|
|
|
315
|
|
|
(4,601
|
)
|
|||
Equity in (earnings) loss from Real Estate and Other Affiliates
|
|
(1,529
|
)
|
|
(3,267
|
)
|
|
(2,802
|
)
|
|||
Operating Assets segment EBT
|
|
(12,351
|
)
|
|
(23,713
|
)
|
|
(21,844
|
)
|
|||
|
|
|
|
|
|
|
||||||
Master Planned Communities
|
|
|
|
|
|
|
||||||
Total revenues
|
|
309,451
|
|
|
299,543
|
|
|
253,304
|
|
|||
Total operating expenses
|
|
169,474
|
|
|
159,895
|
|
|
138,098
|
|
|||
Segment operating income
|
|
139,977
|
|
|
139,648
|
|
|
115,206
|
|
|||
Depreciation and amortization
|
|
243
|
|
|
323
|
|
|
311
|
|
|||
Interest expense (income), net
|
|
(26,919
|
)
|
|
(24,292
|
)
|
|
(21,085
|
)
|
|||
Other loss (income), net
|
|
(18
|
)
|
|
(3,500
|
)
|
|
—
|
|
|||
Equity in (earnings) loss from Real Estate and Other Affiliates
|
|
(36,284
|
)
|
|
(23,234
|
)
|
|
(43,501
|
)
|
|||
MPC segment EBT
|
|
202,955
|
|
|
190,351
|
|
|
179,481
|
|
|||
|
|
|
|
|
|
|
||||||
Strategic Developments
|
|
|
|
|
|
|
||||||
Total revenues
|
|
375,962
|
|
|
473,022
|
|
|
486,536
|
|
|||
Total operating expenses
|
|
304,775
|
|
|
361,562
|
|
|
327,627
|
|
|||
Segment operating income
|
|
71,187
|
|
|
111,460
|
|
|
158,909
|
|
|||
Depreciation and amortization
|
|
3,307
|
|
|
1,210
|
|
|
2,744
|
|
|||
Interest expense (income), net
|
|
(18,767
|
)
|
|
(25,467
|
)
|
|
(17,437
|
)
|
|||
Other loss (income), net
|
|
(3,015
|
)
|
|
(108
|
)
|
|
(611
|
)
|
|||
Equity in (earnings) loss from Real Estate and Other Affiliates
|
|
(2,124
|
)
|
|
550
|
|
|
(10,515
|
)
|
|||
Gains on sales of properties
|
|
—
|
|
|
(51,242
|
)
|
|
(140,549
|
)
|
|||
Strategic Developments EBT
|
|
91,786
|
|
|
186,517
|
|
|
325,277
|
|
|||
|
|
|
|
|
|
|
||||||
Consolidated segment
|
|
|
|
|
|
|
||||||
Total revenues
|
|
1,064,537
|
|
|
1,100,120
|
|
|
1,035,005
|
|
|||
Total operating expenses
|
|
675,121
|
|
|
691,672
|
|
|
617,663
|
|
|||
Segment operating income
|
|
389,416
|
|
|
408,448
|
|
|
417,342
|
|
|||
Depreciation and amortization
|
|
117,126
|
|
|
123,954
|
|
|
89,368
|
|
|||
Provision for impairment
|
|
—
|
|
|
—
|
|
|
35,734
|
|
|||
Interest expense (income), net
|
|
25,865
|
|
|
11,825
|
|
|
11,905
|
|
|||
Other loss (income), net
|
|
3,972
|
|
|
(3,293
|
)
|
|
(5,212
|
)
|
|||
Equity in (earnings) loss from Real Estate and Other Affiliates
|
|
(39,937
|
)
|
|
(25,951
|
)
|
|
(56,818
|
)
|
|||
Gains on sales of properties
|
|
—
|
|
|
(51,242
|
)
|
|
(140,549
|
)
|
|||
Consolidated segment EBT
|
|
282,390
|
|
|
353,155
|
|
|
482,914
|
|
|||
|
|
|
|
|
|
|
||||||
Corporate expenses and other items
|
|
224,664
|
|
|
186,532
|
|
|
280,588
|
|
|||
Net income
|
|
57,726
|
|
|
166,623
|
|
|
202,326
|
|
|||
Net (income) loss attributable to noncontrolling interests
|
|
(714
|
)
|
|
1,781
|
|
|
(23
|
)
|
|||
Net income attributable to common stockholders
|
|
$
|
57,012
|
|
|
$
|
168,404
|
|
|
$
|
202,303
|
|
|
|
December 31,
|
||||||
(In thousands)
|
|
2018
|
|
2017
|
||||
Master Planned Communities
|
|
$
|
2,076,678
|
|
|
$
|
1,999,090
|
|
Operating Assets
|
|
3,124,287
|
|
|
2,489,177
|
|
||
Strategic Developments
|
|
1,806,206
|
|
|
1,511,612
|
|
||
Total segment assets
|
|
7,007,171
|
|
|
5,999,879
|
|
||
Corporate and other
|
|
348,628
|
|
|
729,185
|
|
||
Total assets
|
|
$
|
7,355,799
|
|
|
$
|
6,729,064
|
|
|
|
2018
|
||||||||||||||
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
(In thousands, except share amounts)
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||||
Total revenues
|
|
$
|
161,679
|
|
|
$
|
181,005
|
|
|
$
|
257,160
|
|
|
$
|
464,693
|
|
Operating income
|
|
2,539
|
|
|
(8,295
|
)
|
|
42,312
|
|
|
70,254
|
|
||||
Net income
|
|
1,834
|
|
|
(5,879
|
)
|
|
23,847
|
|
|
37,924
|
|
||||
Net income attributable to common stockholders
|
|
1,474
|
|
|
(5,088
|
)
|
|
23,365
|
|
|
37,261
|
|
||||
Earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
0.03
|
|
|
(0.12
|
)
|
|
0.54
|
|
|
0.87
|
|
||||
Diluted (a)
|
|
0.03
|
|
|
(0.12
|
)
|
|
0.54
|
|
|
0.86
|
|
||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
42,976
|
|
|
42,573
|
|
|
43,066
|
|
|
43,075
|
|
||||
Diluted
|
|
43,363
|
|
|
42,942
|
|
|
43,317
|
|
|
43,250
|
|
|
|
2017
|
||||||||||||||
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
(In thousands, except share amounts)
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||||
Total revenues
|
|
$
|
231,762
|
|
|
$
|
308,639
|
|
|
$
|
258,736
|
|
|
$
|
300,983
|
|
Operating income
|
|
77,554
|
|
|
54,133
|
|
|
24,372
|
|
|
62,443
|
|
||||
Net income
|
|
5,659
|
|
|
3,120
|
|
|
10,516
|
|
|
147,328
|
|
||||
Net income attributable to common stockholders
|
|
5,659
|
|
|
3,120
|
|
|
10,504
|
|
|
149,121
|
|
||||
Earnings per share:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
0.14
|
|
|
0.08
|
|
|
0.25
|
|
|
3.48
|
|
||||
Diluted (a)
|
|
0.13
|
|
|
0.07
|
|
|
0.24
|
|
|
3.46
|
|
||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
39,799
|
|
|
40,373
|
|
|
42,845
|
|
|
42,860
|
|
||||
Diluted
|
|
42,757
|
|
|
43,051
|
|
|
43,267
|
|
|
43,120
|
|
|
(a)
|
Diluted earnings per share includes the impact of dilutive warrants, in the money options and restricted stock. Net income used in the calculation of EPS was also adjusted for the warrant gain during the period, where applicable.
|
|
|
|
|
Initial Cost (b)
|
Costs Capitalized Subsequent to Acquisition (c)
|
Gross Amounts at Which Carried at Close of Period (d)
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
Buildings
|
|
Buildings
|
|
Buildings
|
|
|
|
Date
|
||||||||||||||||||
(In thousands)
|
|
|
|
|
and
|
|
and
|
|
and
|
|
Accumulated
|
Date of
|
Acquired /
|
||||||||||||||||||
Name of Center
|
Location
|
Center Type
|
Encumbrances (a)
|
Land
|
Improvements
|
Land (e)
|
Improvements (e)(f)
|
Land
|
Improvements (f)
|
Total
|
Depreciation (g)
|
Construction
|
Completed
|
||||||||||||||||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Bridgeland
|
Cypress, TX
|
MPC
|
$
|
65,000
|
|
$
|
260,223
|
|
$
|
—
|
|
$
|
213,628
|
|
$
|
2,217
|
|
$
|
473,851
|
|
$
|
2,217
|
|
$
|
476,068
|
|
$
|
(686
|
)
|
|
2004
|
Lakeland Village Center at Bridgeland (h)
|
Cypress, TX
|
Retail
|
14,135
|
|
2,404
|
|
11,135
|
|
—
|
|
2,919
|
|
2,404
|
|
14,054
|
|
16,458
|
|
(853
|
)
|
|
2016
|
|||||||||
Lakeside Row
|
Cypress, TX
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
14,063
|
|
—
|
|
14,063
|
|
14,063
|
|
—
|
|
2018
|
|
|||||||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
American City Building
|
Columbia, MD
|
Other
|
—
|
|
—
|
|
13,534
|
|
—
|
|
—
|
|
—
|
|
13,534
|
|
13,534
|
|
—
|
|
|
2016
|
|||||||||
10 - 70 Columbia Corporate Center (h)
|
Columbia, MD
|
Office
|
99,184
|
|
24,685
|
|
94,824
|
|
—
|
|
23,385
|
|
24,685
|
|
118,209
|
|
142,894
|
|
(16,471
|
)
|
|
2012/2014
|
|||||||||
Columbia Office Properties
|
Columbia, MD
|
Office
|
—
|
|
1,175
|
|
14,913
|
|
—
|
|
264
|
|
1,175
|
|
15,177
|
|
16,352
|
|
(5,512
|
)
|
|
1969/1972
|
|||||||||
Columbia Regional Building
|
Columbia, MD
|
Office
|
25,000
|
|
—
|
|
28,865
|
|
—
|
|
2,294
|
|
—
|
|
31,159
|
|
31,159
|
|
(3,995
|
)
|
|
2014
|
|||||||||
Columbia Multi-family
|
Columbia, MD
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
49,189
|
|
—
|
|
49,189
|
|
49,189
|
|
—
|
|
2018
|
|
|||||||||
Lakefront
|
Columbia, MD
|
Other
|
—
|
|
—
|
|
1,964
|
|
—
|
|
1,258
|
|
—
|
|
3,222
|
|
3,222
|
|
—
|
|
|
2004
|
|||||||||
Columbia
|
Columbia, MD
|
MPC
|
—
|
|
457,552
|
|
—
|
|
(440,918
|
)
|
137
|
|
16,634
|
|
137
|
|
16,771
|
|
(137
|
)
|
|
2004
|
|||||||||
Merriweather District
|
Columbia, MD
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
104,126
|
|
—
|
|
104,126
|
|
104,126
|
|
—
|
|
|
2015
|
|||||||||
6100 Merriweather
|
Columbia, MD
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2018
|
|
|||||||||
One Mall North (h)
|
Columbia, MD
|
Office
|
12,425
|
|
7,822
|
|
10,818
|
|
—
|
|
247
|
|
7,822
|
|
11,065
|
|
18,887
|
|
(644
|
)
|
|
2016
|
|||||||||
One Merriweather (h)
|
Columbia, MD
|
Office
|
42,008
|
|
1,433
|
|
58,936
|
|
—
|
|
13,809
|
|
1,433
|
|
72,745
|
|
74,178
|
|
(3,600
|
)
|
|
2017
|
|||||||||
Two Merriweather
|
Columbia, MD
|
Office
|
24,000
|
|
1,019
|
|
4,931
|
|
—
|
|
28,085
|
|
1,019
|
|
33,016
|
|
34,035
|
|
(1,055
|
)
|
|
2017
|
|||||||||
Ridgely Building
|
Columbia, MD
|
Development
|
—
|
|
400
|
|
58,937
|
|
(400
|
)
|
(58,537
|
)
|
—
|
|
400
|
|
400
|
|
—
|
|
2017
|
|
|||||||||
Sterrett Place
|
Columbia, MD
|
Development
|
—
|
|
—
|
|
5,618
|
|
—
|
|
—
|
|
—
|
|
5,618
|
|
5,618
|
|
(16
|
)
|
|
2018
|
|||||||||
Seaport District
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
85 South Street
|
New York, NY
|
Multi-family
|
—
|
|
15,913
|
|
8,137
|
|
—
|
|
1,211
|
|
15,913
|
|
9,348
|
|
25,261
|
|
(2,629
|
)
|
|
2014
|
|||||||||
Seaport Predevelopment
|
New York, NY
|
Development
|
—
|
|
—
|
|
7,641
|
|
—
|
|
1,173
|
|
—
|
|
8,814
|
|
8,814
|
|
—
|
|
2013
|
|
|||||||||
Seaport District NYC - Tin Building
|
New York, NY
|
Development
|
—
|
|
—
|
|
8,290
|
|
—
|
|
27,465
|
|
—
|
|
35,755
|
|
35,755
|
|
—
|
|
|
2015
|
|||||||||
Seaport District NYC - Pier 17
|
New York, NY
|
Retail
|
—
|
|
—
|
|
—
|
|
—
|
|
430,756
|
|
—
|
|
430,756
|
|
430,756
|
|
(5,081
|
)
|
2017
|
2018
|
|||||||||
Seaport District NYC Historic District / Uplands
|
New York, NY
|
Retail
|
—
|
|
—
|
|
7,884
|
|
—
|
|
108,568
|
|
—
|
|
116,452
|
|
116,452
|
|
(8,943
|
)
|
2013
|
2016
|
|||||||||
250 Water Street
|
New York, NY
|
Development
|
129,723
|
|
—
|
|
179,471
|
|
—
|
|
—
|
|
—
|
|
179,471
|
|
179,471
|
|
—
|
|
|
2018
|
|||||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Aristocrat (i)
|
Las Vegas, NV
|
Office
|
21,334
|
|
—
|
|
—
|
|
5,004
|
|
31,875
|
|
5,004
|
|
31,875
|
|
36,879
|
|
(244
|
)
|
2017
|
2018
|
|||||||||
Constellation
|
Las Vegas, NV
|
Multi-family
|
24,200
|
|
3,069
|
|
39,759
|
|
—
|
|
270
|
|
3,069
|
|
40,029
|
|
43,098
|
|
(1,426
|
)
|
|
2016
|
|||||||||
Downtown Summerlin (i) (j)
|
Las Vegas, NV
|
Retail/Office
|
269,407
|
|
30,855
|
|
364,100
|
|
—
|
|
33,281
|
|
30,855
|
|
397,381
|
|
428,236
|
|
(57,768
|
)
|
|
2014
|
|||||||||
Hockey Ground Lease (i)
|
Las Vegas, NV
|
Other
|
141
|
|
—
|
|
—
|
|
6,705
|
|
2,198
|
|
6,705
|
|
2,198
|
|
8,903
|
|
(73
|
)
|
|
2017
|
|||||||||
Las Vegas Aviators
|
Las Vegas, NV
|
Other
|
—
|
|
—
|
|
179
|
|
—
|
|
55
|
|
—
|
|
234
|
|
234
|
|
(85
|
)
|
|
2017
|
|||||||||
TWO Summerlin (i)
|
Las Vegas, NV
|
Office
|
14,535
|
|
—
|
|
—
|
|
3,037
|
|
46,907
|
|
3,037
|
|
46,907
|
|
49,944
|
|
(276
|
)
|
2017
|
2018
|
|||||||||
Summerlin
|
Las Vegas, NV
|
MPC
|
11,608
|
|
990,179
|
|
—
|
|
(160,272
|
)
|
759
|
|
829,907
|
|
759
|
|
830,666
|
|
(252
|
)
|
|
2004
|
|||||||||
Summerlin Ballpark (i)
|
Las Vegas, NV
|
Development
|
27,110
|
|
—
|
|
—
|
|
—
|
|
61,254
|
|
—
|
|
61,254
|
|
61,254
|
|
—
|
|
2017
|
|
|||||||||
Tanager Apartments (i)
|
Las Vegas, NV
|
Development
|
281
|
|
—
|
|
—
|
|
—
|
|
39,192
|
|
—
|
|
39,192
|
|
39,192
|
|
—
|
|
2017
|
|
|||||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Creekside Park Apartments
|
The Woodlands, TX
|
Multi-family
|
—
|
|
—
|
|
—
|
|
729
|
|
39,728
|
|
729
|
|
39,728
|
|
40,457
|
|
(292
|
)
|
2017
|
2018
|
|||||||||
Creekside Park West
|
The Woodlands, TX
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
3,408
|
|
—
|
|
3,408
|
|
3,408
|
|
—
|
|
2018
|
|
|
|
|
|
Initial Cost (b)
|
Costs Capitalized Subsequent to Acquisition (c)
|
Gross Amounts at Which Carried at Close of Period (d)
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
Buildings
|
|
Buildings
|
|
Buildings
|
|
|
|
Date
|
||||||||||||||||||
(In thousands)
|
|
|
|
|
and
|
|
and
|
|
and
|
|
Accumulated
|
Date of
|
Acquired /
|
||||||||||||||||||
Name of Center
|
Location
|
Center Type
|
Encumbrances (a)
|
Land
|
Improvements
|
Land (e)
|
Improvements (e)(f)
|
Land
|
Improvements (f)
|
Total
|
Depreciation (g)
|
Construction
|
Completed
|
||||||||||||||||||
Creekside Village Green
|
The Woodlands, TX
|
Retail
|
17,051
|
|
—
|
|
—
|
|
1,323
|
|
16,290
|
|
1,323
|
|
16,290
|
|
17,613
|
|
(2,248
|
)
|
|
2015
|
|||||||||
Embassy Suites at Hughes Landing (h)
|
The Woodlands, TX
|
Hospitality
|
27,970
|
|
—
|
|
6,752
|
|
1,818
|
|
36,339
|
|
1,818
|
|
43,091
|
|
44,909
|
|
(4,566
|
)
|
|
2015
|
|||||||||
100 Fellowship Drive
|
The Woodlands, TX
|
Development
|
35,481
|
|
—
|
|
—
|
|
—
|
|
56,560
|
|
—
|
|
56,560
|
|
56,560
|
|
—
|
|
2017
|
|
|||||||||
HHC 242 Self-Storage
|
The Woodlands, TX
|
Other
|
6,604
|
|
878
|
|
6,802
|
|
—
|
|
1,106
|
|
878
|
|
7,908
|
|
8,786
|
|
(394
|
)
|
|
2017
|
|||||||||
HHC 2978 Self-Storage
|
The Woodlands, TX
|
Other
|
6,042
|
|
124
|
|
5,498
|
|
—
|
|
2,063
|
|
124
|
|
7,561
|
|
7,685
|
|
(343
|
)
|
|
2017
|
|||||||||
One Hughes Landing
|
The Woodlands, TX
|
Office
|
52,000
|
|
1,678
|
|
34,761
|
|
—
|
|
(121
|
)
|
1,678
|
|
34,640
|
|
36,318
|
|
(8,075
|
)
|
|
2013
|
|||||||||
Two Hughes Landing
|
The Woodlands, TX
|
Office
|
48,000
|
|
1,269
|
|
34,950
|
|
—
|
|
(323
|
)
|
1,269
|
|
34,627
|
|
35,896
|
|
(7,623
|
)
|
|
2014
|
|||||||||
Three Hughes Landing (h)
|
The Woodlands, TX
|
Office
|
55,759
|
|
2,626
|
|
46,372
|
|
—
|
|
28,403
|
|
2,626
|
|
74,775
|
|
77,401
|
|
(4,613
|
)
|
|
2016
|
|||||||||
1725 Hughes Landing Boulevard (h)
|
The Woodlands, TX
|
Office
|
56,773
|
|
1,351
|
|
36,764
|
|
—
|
|
31,618
|
|
1,351
|
|
68,382
|
|
69,733
|
|
(10,270
|
)
|
|
2015
|
|||||||||
1735 Hughes Landing Boulevard (h)
|
The Woodlands, TX
|
Office
|
54,568
|
|
3,709
|
|
97,651
|
|
—
|
|
916
|
|
3,709
|
|
98,567
|
|
102,276
|
|
(13,531
|
)
|
|
2015
|
|||||||||
Hughes Landing Daycare
|
The Woodlands, TX
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
512
|
|
—
|
|
512
|
|
512
|
|
—
|
|
2018
|
|
|||||||||
Hughes Landing Retail
|
The Woodlands, TX
|
Retail
|
35,000
|
|
5,184
|
|
—
|
|
—
|
|
32,985
|
|
5,184
|
|
32,985
|
|
38,169
|
|
(4,595
|
)
|
|
2015
|
|||||||||
1701 Lake Robbins
|
The Woodlands, TX
|
Office
|
3,658
|
|
1,663
|
|
3,725
|
|
—
|
|
409
|
|
1,663
|
|
4,134
|
|
5,797
|
|
(429
|
)
|
|
2014
|
|||||||||
Lake Woodlands Crossing Retail
|
The Woodlands, TX
|
Retail
|
9,539
|
|
—
|
|
—
|
|
5,122
|
|
8,598
|
|
5,122
|
|
8,598
|
|
13,720
|
|
(87
|
)
|
2017
|
2018
|
|||||||||
2201 Lake Woodlands Drive
|
The Woodlands, TX
|
Office
|
—
|
|
3,755
|
|
—
|
|
—
|
|
1,162
|
|
3,755
|
|
1,162
|
|
4,917
|
|
(41
|
)
|
|
1994
|
|||||||||
Lakefront North
|
The Woodlands, TX
|
Office
|
21,120
|
|
10,260
|
|
39,357
|
|
—
|
|
331
|
|
10,260
|
|
39,688
|
|
49,948
|
|
(330
|
)
|
|
2018
|
|||||||||
One Lakes Edge
|
The Woodlands, TX
|
Multi-family
|
69,440
|
|
1,057
|
|
81,768
|
|
—
|
|
(71
|
)
|
1,057
|
|
81,697
|
|
82,754
|
|
(7,887
|
)
|
|
2015
|
|||||||||
Two Lakes Edge
|
The Woodlands, TX
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
18,583
|
|
—
|
|
18,583
|
|
18,583
|
|
—
|
|
2018
|
|
|||||||||
Millennium Six Pines Apartments
|
The Woodlands, TX
|
Multi-family
|
42,500
|
|
4,000
|
|
54,624
|
|
7,225
|
|
102
|
|
11,225
|
|
54,726
|
|
65,951
|
|
(4,820
|
)
|
|
2014
|
|||||||||
Millennium Waterway Apartments
|
The Woodlands, TX
|
Multi-family
|
54,083
|
|
15,917
|
|
56,002
|
|
—
|
|
2,261
|
|
15,917
|
|
58,263
|
|
74,180
|
|
(15,241
|
)
|
|
2010
|
|||||||||
9303 New Trails
|
The Woodlands, TX
|
Office
|
11,610
|
|
1,929
|
|
11,915
|
|
—
|
|
422
|
|
1,929
|
|
12,337
|
|
14,266
|
|
(2,406
|
)
|
|
2008
|
|||||||||
3831 Technology Forest Drive
|
The Woodlands, TX
|
Office
|
21,571
|
|
514
|
|
14,194
|
|
—
|
|
1,703
|
|
514
|
|
15,897
|
|
16,411
|
|
(3,224
|
)
|
|
2014
|
|||||||||
20/25 Waterway Avenue
|
The Woodlands, TX
|
Retail
|
13,395
|
|
2,346
|
|
8,871
|
|
—
|
|
726
|
|
2,346
|
|
9,597
|
|
11,943
|
|
(2,418
|
)
|
|
2007/2009
|
|||||||||
Waterway Garage Retail
|
The Woodlands, TX
|
Retail
|
—
|
|
1,341
|
|
4,255
|
|
—
|
|
1,105
|
|
1,341
|
|
5,360
|
|
6,701
|
|
(1,239
|
)
|
|
2011
|
|||||||||
3 Waterway Square
|
The Woodlands, TX
|
Office
|
49,013
|
|
748
|
|
—
|
|
—
|
|
42,008
|
|
748
|
|
42,008
|
|
42,756
|
|
(10,955
|
)
|
|
2013
|
|||||||||
4 Waterway Square
|
The Woodlands, TX
|
Office
|
33,998
|
|
1,430
|
|
51,553
|
|
—
|
|
6,176
|
|
1,430
|
|
57,729
|
|
59,159
|
|
(13,231
|
)
|
|
2010
|
|||||||||
The Westin at the Woodlands (h)
|
The Woodlands, TX
|
Hospitality
|
41,793
|
|
22,473
|
|
—
|
|
(20,520
|
)
|
92,380
|
|
1,953
|
|
92,380
|
|
94,333
|
|
(7,990
|
)
|
|
2016
|
|||||||||
The Woodlands
|
The Woodlands, TX
|
MPC
|
150,000
|
|
269,411
|
|
9,814
|
|
(60,419
|
)
|
9,744
|
|
208,992
|
|
19,558
|
|
228,550
|
|
(3,507
|
)
|
|
2011
|
|||||||||
The Woodlands Parking Garages
|
The Woodlands, TX
|
Other
|
—
|
|
5,857
|
|
—
|
|
1,529
|
|
11,837
|
|
7,386
|
|
11,837
|
|
19,223
|
|
(1,456
|
)
|
|
2008/2009
|
|||||||||
The Woodlands Resort & Conference Center
|
The Woodlands, TX
|
Hospitality
|
62,500
|
|
13,258
|
|
37,983
|
|
—
|
|
78,555
|
|
13,258
|
|
116,538
|
|
129,796
|
|
(20,713
|
)
|
|
2014
|
|||||||||
2000 Woodlands Parkway
|
The Woodlands, TX
|
Retail
|
—
|
|
—
|
|
—
|
|
—
|
|
506
|
|
—
|
|
506
|
|
506
|
|
(16
|
)
|
|
1997
|
|||||||||
1400 Woodloch Forest
|
The Woodlands, TX
|
Office
|
—
|
|
—
|
|
—
|
|
1,570
|
|
14,519
|
|
1,570
|
|
14,519
|
|
16,089
|
|
(4,442
|
)
|
|
1981
|
|||||||||
The Woodlands Hills
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
The Woodlands Hills
|
Conroe, TX
|
MPC
|
—
|
|
99,284
|
|
—
|
|
18,702
|
|
—
|
|
117,986
|
|
|
117,986
|
|
—
|
|
|
2014
|
||||||||||
Ward Village
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
‘A‘ali‘i
|
Honolulu, HI
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
28,950
|
|
—
|
|
28,950
|
|
28,950
|
|
(1,271
|
)
|
2018
|
|
|||||||||
Ae‘o
|
Honolulu, HI
|
Condominium
|
—
|
|
9,795
|
|
85,046
|
|
(9,795
|
)
|
(85,046
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
2016
|
2018
|
|||||||||
Anaha
|
Honolulu, HI
|
Condominium
|
—
|
|
5,546
|
|
47,450
|
|
(5,546
|
)
|
(46,470
|
)
|
—
|
|
980
|
|
980
|
|
(30
|
)
|
2014
|
2017
|
|||||||||
Ke Kilohana
|
Honolulu, HI
|
Development
|
96,757
|
|
2,615
|
|
17,784
|
|
(2,615
|
)
|
178,679
|
|
—
|
|
196,463
|
|
196,463
|
|
—
|
|
2016
|
|
|||||||||
Kewalo Basin Harbor
|
Honolulu, HI
|
Other
|
3,499
|
|
—
|
|
—
|
|
—
|
|
17,752
|
|
—
|
|
17,752
|
|
17,752
|
|
(343
|
)
|
2017
|
|
|||||||||
Waiea
|
Honolulu, HI
|
Condominium
|
—
|
|
—
|
|
20,812
|
|
—
|
|
(15,518
|
)
|
—
|
|
5,294
|
|
5,294
|
|
(63
|
)
|
2014
|
2017
|
|||||||||
Ward Predevelopment
|
Honolulu, HI
|
Development
|
—
|
|
—
|
|
24,069
|
|
—
|
|
59,814
|
|
—
|
|
83,883
|
|
83,883
|
|
(493
|
)
|
2013
|
|
|
|
|
|
Initial Cost (b)
|
Costs Capitalized Subsequent to Acquisition (c)
|
Gross Amounts at Which Carried at Close of Period (d)
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
Buildings
|
|
Buildings
|
|
Buildings
|
|
|
|
Date
|
||||||||||||||||||
(In thousands)
|
|
|
|
|
and
|
|
and
|
|
and
|
|
Accumulated
|
Date of
|
Acquired /
|
||||||||||||||||||
Name of Center
|
Location
|
Center Type
|
Encumbrances (a)
|
Land
|
Improvements
|
Land (e)
|
Improvements (e)(f)
|
Land
|
Improvements (f)
|
Total
|
Depreciation (g)
|
Construction
|
Completed
|
||||||||||||||||||
Ward Village Retail (h)
|
Honolulu, HI
|
Retail
|
245,435
|
|
164,007
|
|
89,321
|
|
(76,405
|
)
|
275,643
|
|
87,602
|
|
364,964
|
|
452,566
|
|
(70,610
|
)
|
|
2002
|
|||||||||
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Bridges at Mint Hill
|
Charlotte, NC
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
21,978
|
|
—
|
|
21,978
|
|
21,978
|
|
—
|
|
|
2007
|
|||||||||
Cottonwood Mall
|
Salt Lake City, UT
|
Development
|
—
|
|
7,613
|
|
42,987
|
|
(7,613
|
)
|
(21,429
|
)
|
—
|
|
21,558
|
|
21,558
|
|
—
|
|
|
2002
|
|||||||||
Landmark Mall
|
Alexandria, VA
|
Development
|
—
|
|
28,396
|
|
67,235
|
|
(28,396
|
)
|
(12,041
|
)
|
—
|
|
55,194
|
|
55,194
|
|
(128
|
)
|
|
2004
|
|||||||||
Monarch City
|
Dallas, TX
|
Development
|
—
|
|
25,575
|
|
—
|
|
(25,575
|
)
|
26,918
|
|
—
|
|
26,918
|
|
26,918
|
|
—
|
|
|
2006
|
|||||||||
110 North Wacker
|
Chicago, IL
|
Development
|
50,000
|
|
—
|
|
29,035
|
|
—
|
|
118,901
|
|
—
|
|
147,936
|
|
147,936
|
|
—
|
|
|
1957
|
|||||||||
Outlet Collection at Riverwalk
|
New Orleans, LA
|
Retail
|
47,552
|
|
—
|
|
94,513
|
|
—
|
|
338
|
|
—
|
|
94,851
|
|
94,851
|
|
(15,476
|
)
|
|
2014
|
|||||||||
The Elk Grove Collection
|
Elk Grove, CA
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
10,808
|
|
—
|
|
10,808
|
|
10,808
|
|
5
|
|
|
2003
|
|||||||||
West Windsor
|
Princeton, NJ
|
Development
|
—
|
|
—
|
|
—
|
|
—
|
|
27,144
|
|
—
|
|
27,144
|
|
27,144
|
|
(9
|
)
|
|
2004
|
|||||||||
Total excluding Corporate, Deferred financing costs and
Unamortized bond issuance costs |
2,202,802
|
|
2,512,338
|
|
2,081,799
|
|
(572,082
|
)
|
2,095,381
|
|
1,940,256
|
|
4,177,180
|
|
6,117,436
|
|
(355,146
|
)
|
|
|
|||||||||||
Corporate
|
Various
|
|
1,012,409
|
|
885
|
|
1,027
|
|
(885
|
)
|
44,824
|
|
—
|
|
45,851
|
|
45,851
|
|
(25,746
|
)
|
|
|
|||||||||
Unamortized bond issuance costs
|
N/A
|
|
(6,096
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
|||||||||
Deferred financing costs
|
N/A
|
|
(27,902
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
|||||||||
|
|
Total
|
$
|
3,181,213
|
|
$
|
2,513,223
|
|
$
|
2,082,826
|
|
$
|
(572,967
|
)
|
$
|
2,140,205
|
|
$
|
1,940,256
|
|
$
|
4,223,031
|
|
$
|
6,163,287
|
|
$
|
(380,892
|
)
|
|
|
|
(a)
|
See description of Encumbrances in
Note 7 -
Mortgages, Notes and Loans Payable, Net
of the
Consolidated Financial Statements
.
|
(b)
|
Initial cost for projects undergoing development or redevelopment is cost at end of first complete calendar year subsequent to opening.
|
(c)
|
For retail and other properties, costs capitalized subsequent to acquisitions is net of cost of disposals or other property write‑downs. For MPCs, costs capitalized subsequent to acquisitions are net of the cost of land sales.
|
(d)
|
The aggregate cost of land, building and improvements for federal income tax purposes is approximately
$5.0 billion
.
|
(e)
|
Reductions in Land reflect transfers to Buildings and Improvements for projects which the Company is internally developing.
|
(f)
|
Includes all amounts related to Developments.
|
(g)
|
Depreciation is computed based upon the useful lives in
Note 1 -
Summary of Significant Accounting Policies
.
|
(h)
|
Property is collateral for the Senior Secured Credit Facility. See
Note 7 -
Mortgages, Notes and Loans Payable, Net
of the
Consolidated Financial Statements
for additional information.
|
(i)
|
Encumbrances balance either represents or is inclusive of SIDs. See
Note 7 -
Mortgages, Notes and Loans Payable, Net
of the
Consolidated Financial Statements
for additional information.
|
(j)
|
Downtown Summerlin includes ONE Summerlin office property, which was placed in service in 2015.
|
Reconciliation of Real Estate
|
||||||||||||
(In thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance at beginning of year
|
|
$
|
5,355,409
|
|
|
$
|
4,979,840
|
|
|
$
|
4,774,632
|
|
Change in land
|
|
199,069
|
|
|
93,833
|
|
|
122,446
|
|
|||
Additions
|
|
1,148,826
|
|
|
790,183
|
|
|
830,896
|
|
|||
Impairments
|
|
—
|
|
|
—
|
|
|
(35,734
|
)
|
|||
Dispositions and write-offs and land and condominium costs of sales
|
|
(540,017
|
)
|
|
(508,447
|
)
|
|
(712,400
|
)
|
|||
Balance at end of year
|
|
$
|
6,163,287
|
|
|
$
|
5,355,409
|
|
|
$
|
4,979,840
|
|
(i)
|
the award is converted into a replacement award covering a number of shares of the entity effecting the Change of Control (or a successor or parent corporation), as determined in a manner substantially similar to the treatment of an equal number of Restricted Shares covered by the award; provided, that to the extent that any portion of the consideration received by holders of the Company common stock in the Change of Control transaction is not in the form of the common stock of such entity (or a successor or parent corporation), the number of shares covered by the replacement award shall be based on the average of the high and low selling prices of the common stock of such entity (or a successor or parent corporation) on the established stock exchange on the trading day immediately preceding the date of the Change of Control;
|
(ii)
|
the replacement award contains provisions for scheduled vesting and treatment on termination of employment that are no less favorable to the Grantee than the underlying award being replaced, and all other terms of the replacement award (other than the security and number of shares represented by the replacement award) are substantially similar to the underlying award; and
|
(iii)
|
the security represented by the replacement award is of a class that is publicly held and widely traded on an established stock exchange.
|
Cumulative Compounded Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$214.03 or below
|
0%
|
11.00% to 11.99%
|
$214.04
|
30%
|
12.00% to 12.99%
|
$223.86
|
60%
|
13.00% to 13.99%
|
$234.03
|
90%
|
14.00% to 14.99%
|
$244.57
|
120%
|
15.00% to 15.99%
|
$255.49
|
150%
|
16.00% to 16.99%
|
$266.79
|
160%
|
17.00% to 17.99%
|
$278.49
|
170%
|
18.00% to 18.99%
|
$290.60
|
180%
|
19.00% to 19.99%
|
$303.12
|
190%
|
20%+
|
$316.08+
|
200%
|
Cumulative Compounded
Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$214.03 or below
|
0%
|
11.00% to 11.99%
|
$214.04
|
30%
|
12.00% to 12.99%
|
$223.86
|
60%
|
13.00% to 13.99%
|
$234.03
|
90%
|
14.00% to 14.99%
|
$244.57
|
120%
|
15.00% +
|
$255.49+
|
150%
|
Cumulative Compounded Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$214.03 or below
|
0%
|
11.00% to 11.99%
|
$214.04
|
30%
|
12.00% to 12.99%
|
$223.86
|
60%
|
13.00% to 13.99%
|
$234.03
|
90%
|
14.00% to 14.99%
|
$244.57
|
120%
|
15.00% +
|
$255.49+
|
150%
|
Howard Hughes Management Co, LLC
New York Office
199 Water Street
28
th
Floor
New York, NY 10038
|
T 214-741-7744
david.weinreb@howardhughes.com
|
|
David R. Weinreb
Chief Executive Officer
|
Entity
|
|
Jurisdiction
|
|
|
|
10 CCC, LLC
|
|
Delaware
|
|
|
|
10/20/30 CCC Parking Deck, LLC
|
|
Delaware
|
|
|
|
20 CCC, LLC
|
|
Delaware
|
|
|
|
30 CCC, LLC
|
|
Delaware
|
|
|
|
40 CCC, LLC
|
|
Delaware
|
|
|
|
40 CCC Parking Deck, LLC
|
|
Delaware
|
|
|
|
50 CCC, LLC
|
|
Delaware
|
|
|
|
50/60/70 CCC Parking Deck, LLC
|
|
Delaware
|
|
|
|
60 CCC, LLC
|
|
Delaware
|
|
|
|
3 Waterway Holdings, LLC
|
|
Texas
|
|
|
|
4 Waterway Holdings, LLC
|
|
Delaware
|
|
|
|
20 & 25 Waterway Holdings, LLC
|
|
Delaware
|
|
|
|
70 CC, LLC
|
|
Delaware
|
|
|
|
80 South, LLC
|
|
Delaware
|
|
|
|
85 South Street LLC
|
|
Delaware
|
|
|
|
110 Holding, LLC
|
|
Delaware
|
|
|
|
110 N. Wacker Development, LLC
|
|
Delaware
|
|
|
|
110 N. Wacker Managing Member, LLC
|
|
Delaware
|
|
|
|
110 North Wacker Titleholder LLC
|
|
Delaware
|
|
|
|
110 Wacker Property Sub, LLC
|
|
Delaware
|
Entity
|
|
Jurisdiction
|
|
|
|
110 Wacker, LLC
|
|
Delaware
|
|
|
|
117 Beekman Street Holdings, LLC
|
|
Delaware
|
|
|
|
170 John Street Holdings, LLC
|
|
Delaware
|
|
|
|
170 Retail Associates, Ltd.
|
|
Texas
|
|
|
|
170 Retail Holding, LLC
|
|
Delaware
|
|
|
|
170 Retail Holding, GP, LLC
|
|
Delaware
|
|
|
|
250 Seaport District, LLC
|
|
Delaware
|
|
|
|
988 Halekauwila, LLC
|
|
Delaware
|
|
|
|
1000 Auahi, LLC
|
|
Delaware
|
|
|
|
1001 Queen, LLC
|
|
Delaware
|
|
|
|
1060 Ala Moana, LLC
|
|
Delaware
|
|
|
|
1100 Ala Moana, LLC
|
|
Delaware
|
|
|
|
1108 Auahi, LLC
|
|
Delaware
|
|
|
|
1118 Ala Moana, LLC
|
|
Delaware
|
|
|
|
1240 Ala Moana, LLC
|
|
Delaware
|
|
|
|
1360 Schermerhorn, LLC
|
|
Delaware
|
|
|
|
2000 WP Holdings, LLC
|
|
Delaware
|
|
|
|
2103 Research Forest Holding Company, LLC
|
|
Delaware
|
|
|
|
2201 LW Holdings, LLC
|
|
Delaware
|
|
|
|
3831 TF Holding Company, LLC
|
|
Delaware
|
|
|
|
1701 Lake Robbins, LLC
|
|
Delaware
|
|
|
|
9303 New Trails Holdings, LLC
|
|
Delaware
|
Entity
|
|
Jurisdiction
|
|
|
|
Aalii, LLC
|
|
Delaware
|
|
|
|
ACB Parking Business Trust
|
|
Maryland
|
|
|
|
Ae O Holdings, LLC
|
|
Delaware
|
|
|
|
Alameda Plaza, LLC
|
|
Delaware
|
|
|
|
AllenTowne Mall, LLC
|
|
Delaware
|
|
|
|
American City Building Business Trust
|
|
Maryland
|
|
|
|
Anaha Management Development Company, LLC
|
|
Delaware
|
|
|
|
Anaha Retail Holdings, LLC
|
|
Delaware
|
|
|
|
Angels Entertainment, LLC
|
|
Delaware
|
|
|
|
Beverage Operations, Inc.
|
|
Texas
|
|
|
|
BLLV Apartments Holding Company, LLC
|
|
Delaware
|
|
|
|
Bridgeland Construction, LLC
|
|
Delaware
|
|
|
|
Bridgeland Development, LP
|
|
Maryland
|
|
|
|
Bridgeland GP, LLC
|
|
Delaware
|
|
|
|
Bridgeland Holding Company, Inc.
|
|
Delaware
|
|
|
|
Bridgeland Management Development Company, LLC
|
|
Delaware
|
|
|
|
Bridges at Mint Hill, LLC
|
|
Delaware
|
|
|
|
Bridges at Mint Hill Member, LLC
|
|
Delaware
|
|
|
|
Clark County Las Vegas Stadium, LLC
|
|
Delaware
|
|
|
|
Clover Acquisitions LLC
|
|
Delaware
|
|
|
|
Cottonwood Mall, LLC
|
|
Delaware
|
|
|
|
Creekside Park West Holdings, LLC
|
|
Delaware
|
Entity
|
|
Jurisdiction
|
|
|
|
Crescent Area 1-A Holdings, LLC
|
|
Delaware
|
|
|
|
Crescent Area 1-B Holdings, LLC
|
|
Delaware
|
|
|
|
Crescent Area 1 – Parking Deck 1, LLC
|
|
Delaware
|
|
|
|
CS Apartments Holding Company, LLC
|
|
Delaware
|
|
|
|
CSPV Holdings, LLC
|
|
Delaware
|
|
|
|
Cypress LA, LLC
|
|
Delaware
|
|
|
|
Discovery Property Company, LLC
|
|
Delaware
|
|
|
|
DLV/HHPI Summerlin, LLC
|
|
Delaware
|
|
|
|
DPC Spec I, LLC
|
|
Nevada
|
|
|
|
DTS Office Holdings, LLC
|
|
Delaware
|
|
|
|
Elk Grove Management Development Company, LLC
|
|
Delaware
|
|
|
|
Elk Grove Town Center L.L.C.
|
|
Delaware
|
|
|
|
Elk Grove Town Center, L.P.
|
|
Delaware
|
|
|
|
Emerson Land Business Trust
|
|
Maryland
|
|
|
|
Emerson Land, LLC
|
|
Delaware
|
|
|
|
Fairwood Commercial Development Corporation
|
|
Maryland
|
|
|
|
Fairwood Commercial Development Holding, LP
|
|
Maryland
|
|
|
|
Fairwood Commercial Development Limited Partnership
|
|
Maryland
|
|
|
|
Fairwood Commercial Front Foot Benefit Company, LLC
|
|
Maryland
|
|
|
|
Fulton Seafood Market, LLC
|
|
Delaware
|
|
|
|
Gateway Overlook III Business Trust
|
|
Maryland
|
|
|
|
Grandview SHG LLC
|
|
California
|
Entity
|
|
Jurisdiction
|
|
|
|
GG DR, L.L.C.
|
|
Illinois
|
|
|
|
Greengate Mall, Inc.
|
|
Pennsylvania
|
|
|
|
Harper’s Choice Business Trust
|
|
Maryland
|
|
|
|
Hexalon Real Estate, LLC
|
|
Delaware
|
|
|
|
HF Holding Company, LLC
|
|
Delaware
|
|
|
|
HF Management Development Company, LLC
|
|
Delaware
|
|
|
|
HH Hawaii Development Company, LLC
|
|
Delaware
|
|
|
|
HH New York Development Company, LLC
|
|
Delaware
|
|
|
|
HH One Hughes Landing, LLC
|
|
Delaware
|
|
|
|
HH Two Hughes Landing, LLC
|
|
Texas
|
|
|
|
HH Wacker Acquisition Company, LLC
|
|
Delaware
|
|
|
|
HH Wacker Management Development Company, LLC
|
|
Delaware
|
|
|
|
HHC 242 Self-Storage, LLC
|
|
Delaware
|
|
|
|
HHC 2978 Self-Storage, LLC
|
|
Delaware
|
|
|
|
HHC 33 Peck Slip Holdings, LLC
|
|
Delaware
|
|
|
|
HHC 33 Peck Slip Member, LLC
|
|
Delaware
|
|
|
|
HHC 33 Peck Slip Resources, LLC
|
|
Delaware
|
|
|
|
HHC Acquisitions, LLC
|
|
Delaware
|
|
|
|
HHC Blockhouse, LLC
|
|
Delaware
|
|
|
|
HHC Bridgeview, LLC
|
|
Delaware
|
|
|
|
HHC Circle T Management Development Company, LLC
|
|
Delaware
|
|
|
|
HHC Cobblestones, LLC
|
|
Delaware
|
Entity
|
|
Jurisdiction
|
|
|
|
HHC Constellation Holdings, LLC
|
|
Delaware
|
|
|
|
HHC F Box Event Space, LLC
|
|
Delaware
|
|
|
|
HHC Fulton Club, LLC
|
|
Delaware
|
|
|
|
HHC Fulton Retail LLC
|
|
Delaware
|
|
|
|
HHC Hughes Landing Retail, LLC
|
|
Delaware
|
|
|
|
HHC Landmark Redevelopment Member, LLC
|
|
Delaware
|
|
|
|
HHC Pier Village, LLC
|
|
Delaware
|
|
|
|
HHC Millennium Six Pines, LLC
|
|
Delaware
|
|
|
|
HHC Riverdeck, LLC
|
|
Delaware
|
|
|
|
HHC-SRG Landmark Redevelopment JV, LLC
|
|
Delaware
|
|
|
|
HHC Summerlin Office Holdings, LLC
|
|
Delaware
|
|
|
|
HHC Travel, LLC
|
|
Delaware
|
|
|
|
HHC Two Hughes Landing, LLC
|
|
Delaware
|
|
|
|
HHC Ventures, LLC
|
|
Delaware
|
|
|
|
HHC Village 13 Apartments, LLC
|
|
Delaware
|
|
|
|
HHMK Development, LLC
|
|
Delaware
|
|
|
|
HL Amenities Holdings, LLC
|
|
Delaware
|
|
|
|
HL Beverage Company, LLC
|
|
Delaware
|
|
|
|
HL Champion Holding Company, LLC
|
|
Delaware
|
|
|
|
HL Multi-Family Holdings, LLC
|
|
Delaware
|
|
|
|
HL Restaurant Row, LLC
|
|
Delaware
|
|
|
|
HL Retail Row, LLC
|
|
Delaware
|
Entity
|
|
Jurisdiction
|
|
|
|
HL-2LE Holding Company, LLC
|
|
Delaware
|
|
|
|
HL-Hotel Holding Company, LLC
|
|
Delaware
|
|
|
|
HLDC Holding Company, LLC
|
|
Delaware
|
|
|
|
Howard Hughes Hospitality, LLC
|
|
Delaware
|
|
|
|
Howard Hughes Management, Co. LLC
|
|
Delaware
|
|
|
|
Howard Hughes Management Services Company, LLC
|
|
Delaware
|
|
|
|
Howard Hughes Properties, Inc.
|
|
Nevada
|
|
|
|
HRD Development Management, LLC
|
|
Delaware
|
|
|
|
HRD Parking Deck Business Trust
|
|
Maryland
|
|
|
|
HRD Parking, Inc.
|
|
Maryland
|
|
|
|
Kai Investments, LLC
|
|
Delaware
|
|
|
|
Kapiolani Residential LLC
|
|
Delaware
|
|
|
|
Kewalo Harbor Development Company, LLC
|
|
Delaware
|
|
|
|
Kewalo Harbor Management Company, LLC
|
|
Delaware
|
|
|
|
Kewalo Harbor, LLC
|
|
Hawaii
|
|
|
|
Kewalo Makai, LLC
|
|
Hawaii
|
|
|
|
Koula Management Development Company, LLC
|
|
Delaware
|
|
|
|
KR Holdings, LLC
|
|
Delaware
|
|
|
|
Lake Front North Holding Company, LLC
|
|
Delaware
|
|
|
|
Lake Woodlands Crossing Retail, LLC
|
|
Delaware
|
|
|
|
Lakeland Village Holding Company, LLC
|
|
Delaware
|
|
|
|
Land Trust No. 89433
|
|
Hawaii
|
Entity
|
|
Jurisdiction
|
|
|
|
Land Trust No. 89434
|
|
Hawaii
|
|
|
|
Land Trust No. FHB-TRES 200601
|
|
Delaware
|
|
|
|
Land Trust No. FHB-TRES 200602
|
|
Delaware
|
|
|
|
Landmark Mall L.L.C.
|
|
Delaware
|
|
|
|
Landmark Management Development Company, LLC
|
|
Delaware
|
|
|
|
LRVC Business Trust
|
|
Maryland
|
|
|
|
Marginal Street Development, LLC
|
|
Delaware
|
|
|
|
Merriweather Post Business Trust
|
|
Maryland
|
|
|
|
MF Seaport, LLC
|
|
Delaware
|
|
|
|
Millennium Woodlands Phase II, LLC
|
|
Delaware
|
|
|
|
Millennium Woodlands Phase II Member, LLC
|
|
Delaware
|
|
|
|
MWD 3G1, LLC
|
|
Delaware
|
|
|
|
MWD 3MFB, LLC
|
|
Delaware
|
|
|
|
MWD 3OA, LLC
|
|
Delaware
|
|
|
|
Natick Residence LLC
|
|
Delaware
|
|
|
|
Oakland Ridge Industrial Development Corporation
|
|
Maryland
|
|
|
|
One Lakes Edge Holdings, LLC
|
|
Delaware
|
|
|
|
One Mall North, LLC
|
|
Delaware
|
|
|
|
Parcel C Business Trust
|
|
Maryland
|
|
|
|
Parcel C Development LLC
|
|
Delaware
|
|
|
|
Parcel C Property LLC
|
|
Delaware
|
|
|
|
Parcel D Business Trust
|
|
Maryland
|
Entity
|
|
Jurisdiction
|
|
|
|
Parcel D Development LLC
|
|
Delaware
|
|
|
|
Parcel D Property LLC
|
|
Delaware
|
|
|
|
Pier 17 GR Restaurant, LLC
|
|
Delaware
|
|
|
|
Pier 17 HHC Member, LLC
|
|
Delaware
|
|
|
|
Pier 17 Restaurant C101, LLC
|
|
Delaware
|
|
|
|
Pier 17 Seafood Restaurant, LLC
|
|
Delaware
|
|
|
|
Price Development TRS, Inc.
|
|
Delaware
|
|
|
|
Princeton Land, LLC
|
|
Delaware
|
|
|
|
Princeton Management Development Company, LLC
|
|
Delaware
|
|
|
|
Red Rock Investment, LLC
|
|
Nevada
|
|
|
|
RFD Acquisitions, LLC
|
|
Delaware
|
|
|
|
Riverwalk Marketplace (New Orleans), LLC
|
|
Delaware
|
|
|
|
Riverwalk Operating Company, LLC
|
|
Delaware
|
|
|
|
Robinson Kunia Land, LLC
|
|
Delaware
|
|
|
|
Seaport Development Holdings, LLC
|
|
Delaware
|
|
|
|
Seaport Hospitality, LLC
|
|
Delaware
|
|
|
|
Seaport Management Development Company, LLC
|
|
Delaware
|
|
|
|
Seaport Marketplace Theatre, LLC
|
|
Maryland
|
|
|
|
Seaport Marketplace, LLC
|
|
Maryland
|
|
|
|
Seaport Phase 1 Holdings, LLC
|
|
Delaware
|
|
|
|
South Street Seaport Limited Partnership
|
|
Maryland
|
|
|
|
SSSLP Pier 17 Restaurant C101, LLC
|
|
Delaware
|
Entity
|
|
Jurisdiction
|
|
|
|
Sterrett Building Holdings, LLC
|
|
Delaware
|
|
|
|
Stewart Title of Montgomery County Inc.
|
|
Texas
|
|
|
|
Stone Lake, LLC
|
|
Maryland
|
|
|
|
Summerlin Baseball Club Member, LLC
|
|
Delaware
|
|
|
|
Summerlin Centre, LLC
|
|
Delaware
|
|
|
|
Summerlin Centre Apartments, LLC
|
|
Delaware
|
|
|
|
Summerlin Corporation
|
|
Delaware
|
|
|
|
Summerlin Development, LLC
|
|
Delaware
|
|
|
|
Summerlin Development Management Company, LLC
|
|
Delaware
|
|
|
|
Summerlin Hospital Medical Center, L.P.
|
|
Delaware
|
|
|
|
Summerlin Las Vegas Baseball Club, LLC
|
|
Delaware
|
|
|
|
Summerlin North GP, LLC
|
|
Delaware
|
|
|
|
Summerlin Operating Company, LLC
|
|
Delaware
|
|
|
|
Summerlin Restaurant, LLC
|
|
Delaware
|
|
|
|
Summerlin South GP, LLC
|
|
Delaware
|
|
|
|
The Howard Hughes Company, LLC
|
|
Delaware
|
|
|
|
The Howard Hughes Corporation Japan, GK
|
|
Japan
|
|
|
|
The Howard Research And Development Corporation
|
|
Maryland
|
|
|
|
The Hughes Corporation
|
|
Delaware
|
|
|
|
The Shops At Summerlin North, LP
|
|
Delaware
|
|
|
|
The Shops at Summerlin South, LP
|
|
Delaware
|
|
|
|
The Woodlands Beverage, Inc.
|
|
Texas
|
Entity
|
|
Jurisdiction
|
|
|
|
The Woodlands Commercial Properties Company, LP
|
|
Texas
|
|
|
|
The Woodlands Corporation
|
|
Delaware
|
|
|
|
The Woodlands Custom Residential Sales, LLC
|
|
Texas
|
|
|
|
The Woodlands Custom Sales, LP
|
|
Texas
|
|
|
|
The Woodlands GL Holdings, LLC
|
|
Delaware
|
|
|
|
The Woodlands Holding Company, Inc.
|
|
Delaware
|
|
|
|
The Woodlands Hotel Management Company, LLC
|
|
Delaware
|
|
|
|
The Woodlands Land Development Company, L.P.
|
|
Texas
|
|
|
|
The Woodlands Management Development Company, LLC
|
|
Delaware
|
|
|
|
The Woodlands MDA, LLC
|
|
Delaware
|
|
|
|
The Woodlands Operating Company, L.P.
|
|
Texas
|
|
|
|
Three Hughes Landing, LLC
|
|
Delaware
|
|
|
|
Town Center Development Company GP, L.L.C.
|
|
Texas
|
|
|
|
Town Center Development Company, L.P.
|
|
Texas
|
|
|
|
Town Center East Business Trust
|
|
Maryland
|
|
|
|
Town Center East Parking Lot Business Trust
|
|
Maryland
|
|
|
|
TWC Commercial Properties, LLC
|
|
Delaware
|
|
|
|
TWC Commercial Properties LP
|
|
Delaware
|
|
|
|
TWC Land Development, LLC
|
|
Delaware
|
|
|
|
TWC Land Development LP
|
|
Delaware
|
|
|
|
TWC Operating, LLC
|
|
Delaware
|
|
|
|
TWC Operating LP
|
|
Delaware
|
Entity
|
|
Jurisdiction
|
|
|
|
TWCPC Holdings GP, L.L.C.
|
|
Texas
|
|
|
|
TWCPC Holdings, L.P.
|
|
Texas
|
|
|
|
TWLDC Holdings GP, L.L.C.
|
|
Texas
|
|
|
|
TWLDC Holdings, L.P.
|
|
Texas
|
|
|
|
Victoria Ward, Limited
|
|
Delaware
|
|
|
|
Victoria Ward Center L.L.C.
|
|
Delaware
|
|
|
|
Victoria Ward Entertainment Center L.L.C.
|
|
Delaware
|
|
|
|
Victoria Ward Services, Inc.
|
|
Delaware
|
|
|
|
VW Condominium Development, LLC
|
|
Delaware
|
|
|
|
Waiea Management Development Company, LLC
|
|
Delaware
|
|
|
|
Waiea Retail Holdings, LLC
|
|
Delaware
|
|
|
|
Ward Condominium Holdings, LLC
|
|
Delaware
|
|
|
|
Ward Gateway - Industrial Village, LLC
|
|
Delaware
|
|
|
|
Ward Management Development Company, LLC
|
|
Delaware
|
|
|
|
Ward Plaza - Warehouse, LLC
|
|
Delaware
|
|
|
|
Ward Village CK Holdings, LLC
|
|
Delaware
|
|
|
|
Ward Village Holding Company
|
|
Delaware
|
|
|
|
Ward Village Operating Company, LLC
|
|
Delaware
|
|
|
|
Ward Village Properties, LLC
|
|
Delaware
|
|
|
|
Waterway Ave Partners, L.L.C.
|
|
Texas
|
|
|
|
Waterway Coffee Holdings, LLC
|
|
Delaware
|
|
|
|
Waterway Condo Holdings, LLC
|
|
Delaware
|
Entity
|
|
Jurisdiction
|
|
|
|
Waterway Hotel Beverage Company, LLC
|
|
Delaware
|
|
|
|
Waterway Hotel Holdings, LLC
|
|
Delaware
|
|
|
|
WECCR General Partnership
|
|
Texas
|
|
|
|
WECCR, Inc.
|
|
Texas
|
|
|
|
Westlake Retail Associates, Ltd.
|
|
Texas
|
|
|
|
Westlake Retail Holding, LLC
|
|
Delaware
|
|
|
|
Wincopin Restaurant Business Trust
|
|
Maryland
|
|
|
|
Woodlands Acquisition, LLC
|
|
Texas
|
|
|
|
Woodlands Office Equities-95, LLC
|
|
Texas
|
|
|
|
Woodlands Sarofim #1, Ltd.
|
|
Texas
|
|
|
|
WRCC Holdings, LLC
|
|
Delaware
|
We consent to the incorporation by reference in the following Registration Statements:
(1)
Registration Statement (Form S-3 No. 333-184466) of The Howard Hughes Corporation, and
(2)
Registration Statements (Form S-8 No. 333-170431, Form S-8 No. 333-170432, Form S-8 No. 333-171909, and Form S-8 No. 333-171910) pertaining to the 2010 Amended and Restated Incentive Plan of The Howard Hughes Corporation;
|
of our reports dated February 27, 2019, with respect to the consolidated financial statements and schedule of The Howard Hughes Corporation and the effectiveness of internal control over financial reporting of The Howard Hughes Corporation included in this Annual Report (Form 10-K) of The Howard Hughes Corporation for the year ended December 31, 2018.
|
|
|
|
/s/ William Ackman
|
|
/s/ R. Scot Seller
|
William Ackman
|
|
R. Scot Sellers
|
|
|
|
/s/ Adam Flatto
|
|
/s/ Steven Shepsman
|
Adam Flatto
|
|
Steven Shepsman
|
|
|
|
/s/ Jeffrey Furber
|
|
/s/ Burton M. Tansky
|
Jeffrey Furber
|
|
Burton M. Tansky
|
|
|
|
/s/ Beth Kaplan
|
|
/s/ Mary Ann Tighe
|
Beth Kaplan
|
|
Mary Ann Tighe
|
|
|
|
/s/ Allen Model
|
|
|
Allen Model
|
|
|
1.
|
I have reviewed this Annual Report on Form 10-K of The Howard Hughes Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
|
|
|
/s/ David R. Weinreb
|
|
|
David R. Weinreb
|
|
|
Chief Executive Officer
|
|
1.
|
I have reviewed this Annual Report on Form 10-K of The Howard Hughes Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
|
|
|
/s/ David R. O’Reilly
|
|
|
David R. O’Reilly
|
|
|
Chief Financial Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for periods expressed in the report.
|
|
|
/s/ David R. Weinreb
|
|
David R. Weinreb
|
|
Chief Executive Officer
|
|
February 27, 2019
|
|
|
|
/s/ David R. O’Reilly
|
|
David R. O’Reilly
|
|
Chief Financial Officer
|
|
February 27, 2019
|
|