|
|
|
Delaware
|
36-4673192
|
(State or other jurisdiction of
|
(I.R.S. employer
|
incorporation or organization)
|
identification number)
|
|
|
|
Large accelerated filer ☒
|
|
Accelerated filer ☐
|
Non-accelerated filer ☐
(Do not check if a smaller reporting company)
|
|
Smaller reporting company ☐
|
|
|
Emerging growth company ☐
|
Title of each class:
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered:
|
Common stock, $0.01 par value per share
|
|
HHC
|
|
New York Stock Exchange
|
|
|
|
|
PAGE
NUMBER
|
|
|
|
|
|
|||
|
|
|
|
|
Item 1:
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 2:
|
||
|
|
|
|
|
Item 3:
|
||
|
|
|
|
|
Item 4:
|
||
|
|
|
|
|
|
|
|
|
Item 1:
|
||
|
|
|
|
|
Item 1A:
|
||
|
|
|
|
|
Item 2:
|
||
|
|
|
|
|
Item 3:
|
||
|
|
|
|
|
Item 4:
|
||
|
|
|
|
|
Item 5:
|
||
|
|
|
|
|
Item 6:
|
||
|
|
|
|
|
|||
|
|
|
|
|
|
(In thousands, except par values and share amounts)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Assets:
|
|
|
|
|
||||
Investment in real estate:
|
|
|
|
|
||||
Master Planned Communities assets
|
|
$
|
1,665,037
|
|
|
$
|
1,642,660
|
|
Buildings and equipment
|
|
3,082,749
|
|
|
2,932,963
|
|
||
Less: accumulated depreciation
|
|
(410,315
|
)
|
|
(380,892
|
)
|
||
Land
|
|
303,384
|
|
|
297,596
|
|
||
Developments
|
|
1,384,212
|
|
|
1,290,068
|
|
||
Net property and equipment
|
|
6,025,067
|
|
|
5,782,395
|
|
||
Investment in real estate and other affiliates
|
|
106,800
|
|
|
102,287
|
|
||
Net investment in real estate
|
|
6,131,867
|
|
|
5,884,682
|
|
||
Cash and cash equivalents
|
|
452,908
|
|
|
499,676
|
|
||
Restricted cash
|
|
134,398
|
|
|
224,539
|
|
||
Accounts receivable, net
|
|
16,030
|
|
|
12,589
|
|
||
Municipal Utility District receivables, net
|
|
246,231
|
|
|
222,269
|
|
||
Notes receivable, net
|
|
4,723
|
|
|
4,694
|
|
||
Deferred expenses, net
|
|
104,101
|
|
|
95,714
|
|
||
Operating lease right-of-use assets, net
|
|
72,105
|
|
|
—
|
|
||
Prepaid expenses and other assets, net
|
|
253,644
|
|
|
411,636
|
|
||
Total assets
|
|
$
|
7,416,007
|
|
|
$
|
7,355,799
|
|
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Mortgages, notes and loans payable, net
|
|
$
|
3,241,985
|
|
|
$
|
3,181,213
|
|
Operating lease obligations
|
|
71,888
|
|
|
—
|
|
||
Deferred tax liabilities
|
|
165,690
|
|
|
157,188
|
|
||
Accounts payable and accrued expenses
|
|
628,971
|
|
|
779,272
|
|
||
Total liabilities
|
|
4,108,534
|
|
|
4,117,673
|
|
||
|
|
|
|
|
||||
Commitments and contingencies (see Note 9)
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Equity:
|
|
|
|
|
||||
Preferred stock: $.01 par value; 50,000,000 shares authorized, none issued
|
|
—
|
|
|
—
|
|
||
Common stock: $.01 par value; 150,000,000 shares authorized, 43,659,708 shares issued and 43,139,859 outstanding as of March 31, 2019 and 43,511,473 shares issued and 42,991,624 outstanding as of December 31, 2018
|
|
437
|
|
|
436
|
|
||
Additional paid-in capital
|
|
3,325,499
|
|
|
3,322,433
|
|
||
Accumulated deficit
|
|
(88,520
|
)
|
|
(120,341
|
)
|
||
Accumulated other comprehensive loss
|
|
(14,759
|
)
|
|
(8,126
|
)
|
||
Treasury stock, at cost, 519,849 shares as of March 31, 2019 and December 31, 2018
|
|
(62,190
|
)
|
|
(62,190
|
)
|
||
Total stockholders' equity
|
|
3,160,467
|
|
|
3,132,212
|
|
||
Noncontrolling interests
|
|
147,006
|
|
|
105,914
|
|
||
Total equity
|
|
3,307,473
|
|
|
3,238,126
|
|
||
Total liabilities and equity
|
|
$
|
7,416,007
|
|
|
$
|
7,355,799
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands, except per share amounts)
|
|
2019
|
|
2018
|
||||
Revenues:
|
|
|
|
|
|
|
||
Condominium rights and unit sales
|
|
$
|
198,310
|
|
|
$
|
10,837
|
|
Master Planned Communities land sales
|
|
41,312
|
|
|
46,565
|
|
||
Minimum rents
|
|
54,086
|
|
|
49,395
|
|
||
Tenant recoveries
|
|
13,508
|
|
|
12,760
|
|
||
Hospitality revenues
|
|
22,929
|
|
|
23,061
|
|
||
Builder price participation
|
|
5,195
|
|
|
5,081
|
|
||
Other land revenues
|
|
4,729
|
|
|
4,131
|
|
||
Other rental and property revenues
|
|
13,821
|
|
|
9,849
|
|
||
Total revenues
|
|
353,890
|
|
|
161,679
|
|
||
|
|
|
|
|
||||
Expenses:
|
|
|
|
|
||||
Condominium rights and unit cost of sales
|
|
137,694
|
|
|
6,729
|
|
||
Master Planned Communities cost of sales
|
|
16,818
|
|
|
26,043
|
|
||
Master Planned Communities operations
|
|
11,695
|
|
|
10,325
|
|
||
Other property operating costs
|
|
37,264
|
|
|
23,175
|
|
||
Rental property real estate taxes
|
|
9,831
|
|
|
8,127
|
|
||
Rental property maintenance costs
|
|
4,177
|
|
|
3,197
|
|
||
Hospitality operating costs
|
|
15,623
|
|
|
15,567
|
|
||
(Recovery) provision for doubtful accounts
|
|
(2
|
)
|
|
776
|
|
||
Demolition costs
|
|
49
|
|
|
6,671
|
|
||
Development-related marketing costs
|
|
5,702
|
|
|
6,078
|
|
||
General and administrative
|
|
25,332
|
|
|
24,264
|
|
||
Depreciation and amortization
|
|
36,131
|
|
|
28,188
|
|
||
Total expenses
|
|
300,314
|
|
|
159,140
|
|
||
|
|
|
|
|
||||
Other:
|
|
|
|
|
||||
Loss on sale or disposal of real estate
|
|
(6
|
)
|
|
—
|
|
||
Other income, net
|
|
173
|
|
|
—
|
|
||
Total other
|
|
167
|
|
|
—
|
|
||
|
|
|
|
|
||||
Operating income
|
|
53,743
|
|
|
2,539
|
|
||
|
|
|
|
|
||||
Interest income
|
|
2,573
|
|
|
2,076
|
|
||
Interest expense
|
|
(23,326
|
)
|
|
(16,609
|
)
|
||
Equity in earnings from real estate and other affiliates
|
|
9,951
|
|
|
14,386
|
|
||
Income before taxes
|
|
42,941
|
|
|
2,392
|
|
||
Provision for income taxes
|
|
11,016
|
|
|
558
|
|
||
Net income
|
|
31,925
|
|
|
1,834
|
|
||
Net income attributable to noncontrolling interests
|
|
(104
|
)
|
|
(360
|
)
|
||
Net income attributable to common stockholders
|
|
$
|
31,821
|
|
|
$
|
1,474
|
|
|
|
|
|
|
||||
Basic income per share:
|
|
$
|
0.74
|
|
|
$
|
0.03
|
|
|
|
|
|
|
||||
Diluted income per share:
|
|
$
|
0.74
|
|
|
$
|
0.03
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Net income
|
|
$
|
31,925
|
|
|
$
|
1,834
|
|
Other comprehensive (loss) income:
|
|
|
|
|
||||
Interest rate swaps (a)
|
|
(5,944
|
)
|
|
8,045
|
|
||
Capitalized swap interest (expense) income (b)
|
|
(51
|
)
|
|
10
|
|
||
Adoption of ASU 2018-02 (c)
|
|
—
|
|
|
(1,148
|
)
|
||
Adoption of ASU 2017-12 (d)
|
|
—
|
|
|
(739
|
)
|
||
Terminated swap amortization
|
|
(638
|
)
|
|
—
|
|
||
Other comprehensive (loss) income
|
|
(6,633
|
)
|
|
6,168
|
|
||
Comprehensive income
|
|
25,292
|
|
|
8,002
|
|
||
Comprehensive income attributable to noncontrolling interests
|
|
(104
|
)
|
|
(360
|
)
|
||
Comprehensive income attributable to common stockholders
|
|
$
|
25,188
|
|
|
$
|
7,642
|
|
|
(a)
|
Amounts are shown net of deferred tax benefit of
$2.2 million
and deferred tax expense of
$2.1 million
for the
three months ended March 31, 2019
and
2018
, respectively.
|
(b)
|
The deferred tax impact was not meaningful for the
three months ended March 31, 2019
and
2018
.
|
(c)
|
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.
|
(d)
|
The Company adopted ASU 2017-12,
Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities
, as of January 1, 2018.
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
Additional
|
|
|
|
Other
|
|
|
|
|
|
Total
|
|
|
|
|
||||||||||||||||||
|
|
Common Stock
|
|
Paid-In
|
|
Accumulated
|
|
Comprehensive
|
|
Treasury Stock
|
|
Stockholders'
|
|
Noncontrolling
|
|
Total
|
||||||||||||||||||||||
(In thousands, except shares)
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
(Loss) Income
|
|
Shares
|
|
Amount
|
|
Equity
|
|
Interests
|
|
Equity
|
||||||||||||||||||
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
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,474
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,474
|
|
|
360
|
|
|
1,834
|
|
||||||||
Interest rate swaps, net of tax of $2,126
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,045
|
|
|
—
|
|
|
—
|
|
|
8,045
|
|
|
—
|
|
|
8,045
|
|
||||||||
Capitalized swap interest, net of tax of $3
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
||||||||
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
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Repurchase of common shares
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(475,920
|
)
|
|
(57,267
|
)
|
|
(57,267
|
)
|
|
—
|
|
|
(57,267
|
)
|
||||||||
Stock plan activity
|
|
191,342
|
|
|
3
|
|
|
7,919
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,922
|
|
|
—
|
|
|
7,922
|
|
||||||||
Balance, March 31, 2018
|
|
43,491,595
|
|
|
$
|
436
|
|
|
$
|
3,310,421
|
|
|
$
|
(175,879
|
)
|
|
$
|
(797
|
)
|
|
(505,293
|
)
|
|
$
|
(60,743
|
)
|
|
$
|
3,073,438
|
|
|
$
|
5,925
|
|
|
$
|
3,079,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
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
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,821
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,821
|
|
|
104
|
|
|
31,925
|
|
||||||||
Interest rate swaps, net of tax of $2,187
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,944
|
)
|
|
—
|
|
|
—
|
|
|
(5,944
|
)
|
|
—
|
|
|
(5,944
|
)
|
||||||||
Terminated swap amortization
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(638
|
)
|
|
—
|
|
|
—
|
|
|
(638
|
)
|
|
—
|
|
|
(638
|
)
|
||||||||
Capitalized swap interest, net of tax of $14
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
|
—
|
|
|
(51
|
)
|
||||||||
Contributions to joint ventures
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,988
|
|
|
40,988
|
|
||||||||
Stock plan activity
|
|
148,235
|
|
|
1
|
|
|
3,066
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,067
|
|
|
—
|
|
|
3,067
|
|
||||||||
Balance, March 31, 2019
|
|
43,659,708
|
|
|
$
|
437
|
|
|
$
|
3,325,499
|
|
|
$
|
(88,520
|
)
|
|
$
|
(14,759
|
)
|
|
(519,849
|
)
|
|
$
|
(62,190
|
)
|
|
$
|
3,160,467
|
|
|
$
|
147,006
|
|
|
$
|
3,307,473
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Cash Flows from Operating Activities:
|
|
|
|
|
||||
Net income
|
|
$
|
31,925
|
|
|
$
|
1,834
|
|
Adjustments to reconcile net income to cash used in operating activities:
|
|
|
|
|
|
|
||
Depreciation
|
|
32,905
|
|
|
24,850
|
|
||
Amortization
|
|
3,086
|
|
|
3,002
|
|
||
Amortization of deferred financing costs
|
|
2,201
|
|
|
1,469
|
|
||
Amortization of intangibles other than in-place leases
|
|
278
|
|
|
336
|
|
||
Straight-line rent amortization
|
|
(1,548
|
)
|
|
(3,052
|
)
|
||
Deferred income taxes
|
|
10,703
|
|
|
248
|
|
||
Restricted stock and stock option amortization
|
|
3,069
|
|
|
2,684
|
|
||
Equity in earnings from real estate and other affiliates, net of distributions
|
|
(4,606
|
)
|
|
(9,532
|
)
|
||
Provision for doubtful accounts
|
|
(2
|
)
|
|
776
|
|
||
Master Planned Communities land acquisitions
|
|
(752
|
)
|
|
(506
|
)
|
||
Master Planned Communities development expenditures
|
|
(56,772
|
)
|
|
(42,092
|
)
|
||
Master Planned Communities cost of sales
|
|
16,744
|
|
|
23,189
|
|
||
Condominium development expenditures
|
|
(40,559
|
)
|
|
(78,964
|
)
|
||
Condominium rights and unit cost of sales
|
|
137,694
|
|
|
6,729
|
|
||
Net changes:
|
|
|
|
|
|
|
||
Accounts and notes receivable
|
|
(5,679
|
)
|
|
(6,100
|
)
|
||
Prepaid expenses and other assets
|
|
1,881
|
|
|
1,590
|
|
||
Condominium deposits received
|
|
(115,774
|
)
|
|
40,762
|
|
||
Deferred expenses
|
|
(17,191
|
)
|
|
(3,759
|
)
|
||
Accounts payable and accrued expenses
|
|
(57,286
|
)
|
|
(49,885
|
)
|
||
Cash used in operating activities
|
|
(59,683
|
)
|
|
(86,421
|
)
|
||
|
|
|
|
|
||||
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
||
Property and equipment expenditures
|
|
(1,178
|
)
|
|
(1,295
|
)
|
||
Operating property improvements
|
|
(25,854
|
)
|
|
(17,600
|
)
|
||
Property development and redevelopment
|
|
(148,894
|
)
|
|
(90,682
|
)
|
||
Reimbursements under Tax Increment Financings
|
|
—
|
|
|
11,731
|
|
||
Distributions from real estate and other affiliates
|
|
315
|
|
|
748
|
|
||
Notes issued to real estate and other affiliates
|
|
—
|
|
|
(2,783
|
)
|
||
Investments in real estate and other affiliates, net
|
|
(222
|
)
|
|
—
|
|
||
Cash used in investing activities
|
|
(175,833
|
)
|
|
(99,881
|
)
|
||
|
|
|
|
|
||||
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
||
Proceeds from mortgages, notes and loans payable
|
|
61,614
|
|
|
62,967
|
|
||
Principal payments on mortgages, notes and loans payable
|
|
(4,587
|
)
|
|
(24,059
|
)
|
||
Purchase of treasury stock
|
|
—
|
|
|
(57,267
|
)
|
||
Special Improvement District bond funds released from (held in) escrow
|
|
936
|
|
|
230
|
|
||
Deferred financing costs and bond issuance costs, net
|
|
(343
|
)
|
|
(163
|
)
|
||
Taxes paid on stock options exercised and restricted stock vested
|
|
—
|
|
|
(1,713
|
)
|
||
Stock options exercised
|
|
—
|
|
|
6,950
|
|
||
Contributions from noncontrolling interest
|
|
40,987
|
|
|
—
|
|
||
Cash provided by (used in) financing activities
|
|
98,607
|
|
|
(13,055
|
)
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Net change in cash, cash equivalents and restricted cash
|
|
(136,909
|
)
|
|
(199,357
|
)
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
|
724,215
|
|
|
964,300
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
587,306
|
|
|
$
|
764,943
|
|
|
|
|
|
|
||||
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
||
Interest paid
|
|
$
|
52,905
|
|
|
$
|
45,652
|
|
Interest capitalized
|
|
18,370
|
|
|
17,500
|
|
||
Income taxes refunded, net
|
|
(1,839
|
)
|
|
—
|
|
||
|
|
|
|
|
||||
Non-Cash Transactions:
|
|
|
|
|
|
|
||
Accrued property improvements, developments and redevelopments
|
|
24,774
|
|
|
—
|
|
||
Special Improvement District bond transfers associated with land sales
|
|
74
|
|
|
2,854
|
|
||
Accrued interest on construction loan borrowing
|
|
860
|
|
|
252
|
|
||
Capitalized stock compensation
|
|
441
|
|
|
533
|
|
|
|
|
(In thousands)
|
|
March 31, 2019
|
||
Assets
|
|
|
||
Operating lease right-of-use assets
|
|
$
|
72,105
|
|
Total leased assets
|
|
$
|
72,105
|
|
|
|
|
||
Liabilities
|
|
|
||
Operating lease liabilities
|
|
$
|
71,888
|
|
Total leased liabilities
|
|
$
|
71,888
|
|
(In thousands)
|
|
Three Months Ended
|
||
Lease Cost
|
|
March 31, 2019
|
||
Operating lease cost
|
|
$
|
2,365
|
|
Variable lease costs
|
|
82
|
|
|
Sublease income
|
|
—
|
|
|
Net lease cost
|
|
$
|
2,447
|
|
|
(In thousands)
|
|
Operating
|
||
Year Ended December 31,
|
|
Leases
|
||
2019 (excluding the three months ended March 31, 2019)
|
|
$
|
5,174
|
|
2020
|
|
7,272
|
|
|
2021
|
|
7,111
|
|
|
2022
|
|
6,373
|
|
|
2023
|
|
6,389
|
|
|
Thereafter
|
|
273,287
|
|
|
Total lease payments
|
|
305,606
|
|
|
Less: imputed interest
|
|
(233,718
|
)
|
|
Present value of lease liabilities
|
|
$
|
71,888
|
|
Other Information
|
|
March 31, 2019
|
|
Weighted-average remaining lease term (years)
|
|
|
|
Operating leases
|
|
36.8
|
|
Weighted-average discount rate
|
|
|
|
Operating leases
|
|
7.7
|
%
|
|
|
Three Months Ended
|
||
(In thousands)
|
|
March 31, 2019
|
||
Total Minimum Rent Payments
|
|
$
|
52,854
|
|
|
|
|
Total
|
||
|
|
Minimum
|
||
Year Ending December 31,
|
|
Rent
|
||
|
|
(In thousands)
|
||
2019 (excluding the three months ended March 31, 2019)
|
|
$
|
133,675
|
|
2020
|
|
187,566
|
|
|
2021
|
|
201,353
|
|
|
2022
|
|
209,225
|
|
|
2023
|
|
188,926
|
|
|
Thereafter
|
|
1,194,101
|
|
|
Total
|
|
$
|
2,114,846
|
|
|
|
|
Economic/Legal Ownership
|
|
Carrying Value
|
|
Share of Earnings/Dividends
|
||||||||||||||||
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
December 31,
|
|
Three Months Ended March 31,
|
||||||||||||
($ in thousands)
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||
Equity Method Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
The Metropolitan Downtown Columbia (a)
|
|
50
|
%
|
|
50
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
183
|
|
|
$
|
80
|
|
Stewart Title of Montgomery County, TX
|
|
50
|
%
|
|
50
|
%
|
|
3,822
|
|
|
3,920
|
|
|
102
|
|
|
82
|
|
||||
Woodlands Sarofim #1
|
|
20
|
%
|
|
20
|
%
|
|
2,780
|
|
|
2,760
|
|
|
20
|
|
|
20
|
|
||||
m.flats/TEN.M
|
|
50
|
%
|
|
50
|
%
|
|
3,486
|
|
|
4,701
|
|
|
(1,221
|
)
|
|
(937
|
)
|
||||
Master Planned Communities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Summit (b)
|
|
—
|
%
|
|
—
|
%
|
|
78,573
|
|
|
72,171
|
|
|
7,837
|
|
|
11,128
|
|
||||
Seaport District:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Mr. C Seaport
|
|
35
|
%
|
|
35
|
%
|
|
8,088
|
|
|
8,721
|
|
|
(632
|
)
|
|
—
|
|
||||
Strategic Developments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Circle T Ranch and Power Center
|
|
50
|
%
|
|
50
|
%
|
|
6,024
|
|
|
5,989
|
|
|
35
|
|
|
—
|
|
||||
HHMK Development
|
|
50
|
%
|
|
50
|
%
|
|
10
|
|
|
10
|
|
|
—
|
|
|
—
|
|
||||
KR Holdings
|
|
50
|
%
|
|
50
|
%
|
|
161
|
|
|
159
|
|
|
2
|
|
|
672
|
|
||||
|
|
|
|
|
|
102,944
|
|
|
98,431
|
|
|
6,326
|
|
|
11,045
|
|
||||||
Cost method investments
|
|
|
|
|
|
3,856
|
|
|
3,856
|
|
|
3,625
|
|
|
3,341
|
|
||||||
Investment in real estate and other affiliates
|
|
|
|
$
|
106,800
|
|
|
$
|
102,287
|
|
|
$
|
9,951
|
|
|
$
|
14,386
|
|
|
(a)
|
The Metropolitan Downtown Columbia was in a deficit position of
$4.0 million
and
$3.8 million
at
March 31, 2019
and
December 31, 2018
, respectively, due to distributions from operating cash flows in excess of basis. These deficit balances are presented in Accounts payable and accrued expenses at
March 31, 2019
and
December 31, 2018
.
|
(b)
|
Please refer to the discussion below for a description of the joint venture ownership structure.
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In millions)
|
|
2019
|
|
2018
|
||||
Total Assets
|
|
$
|
217.8
|
|
|
$
|
218.9
|
|
Total Liabilities
|
|
137.1
|
|
|
144.6
|
|
||
Total Equity
|
|
80.7
|
|
|
74.3
|
|
|
(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 ASU 2014-09,
Revenues from Contracts with Customers (Topic 606)
and will adopt by the end
of 2019.
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Condominium inventory
|
|
$
|
69,110
|
|
|
$
|
198,352
|
|
Straight-line rent
|
|
51,985
|
|
|
50,493
|
|
||
Intangibles
|
|
33,785
|
|
|
33,955
|
|
||
Security and escrow deposits
|
|
20,129
|
|
|
17,670
|
|
||
Special Improvement District receivables
|
|
18,054
|
|
|
18,838
|
|
||
Prepaid expenses
|
|
15,202
|
|
|
16,981
|
|
||
Equipment, net of accumulated depreciation of $8.7 million and $8.3 million, respectively
|
|
15,125
|
|
|
15,543
|
|
||
Other
|
|
10,950
|
|
|
20,364
|
|
||
Tenant incentives and other receivables
|
|
8,625
|
|
|
8,745
|
|
||
In-place leases
|
|
5,677
|
|
|
6,539
|
|
||
TIF receivable
|
|
3,896
|
|
|
2,470
|
|
||
Above-market tenant leases
|
|
906
|
|
|
1,044
|
|
||
Federal income tax receivable
|
|
200
|
|
|
2,000
|
|
||
Interest rate swap derivative assets
|
|
—
|
|
|
346
|
|
||
Below-market ground leases
|
|
—
|
|
|
18,296
|
|
||
Prepaid expenses and other assets, net
|
|
$
|
253,644
|
|
|
$
|
411,636
|
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Construction payables
|
|
$
|
298,235
|
|
|
$
|
258,749
|
|
Condominium deposit liabilities
|
|
147,861
|
|
|
263,636
|
|
||
Deferred income
|
|
54,082
|
|
|
42,734
|
|
||
Accounts payable and accrued expenses
|
|
26,512
|
|
|
38,748
|
|
||
Interest rate swap derivative liabilities
|
|
24,160
|
|
|
16,517
|
|
||
Tenant and other deposits
|
|
21,805
|
|
|
20,893
|
|
||
Accrued payroll and other employee liabilities
|
|
17,109
|
|
|
42,591
|
|
||
Other
|
|
16,150
|
|
|
29,283
|
|
||
Accrued real estate taxes
|
|
12,542
|
|
|
26,171
|
|
||
Accrued interest
|
|
10,515
|
|
|
23,080
|
|
||
Straight-line ground rent liability
|
|
—
|
|
|
16,870
|
|
||
Accounts payable and accrued expenses
|
|
$
|
628,971
|
|
|
$
|
779,272
|
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Fixed-rate debt:
|
|
|
|
|
||||
Unsecured 5.375% Senior Notes
|
|
$
|
1,000,000
|
|
|
$
|
1,000,000
|
|
Secured mortgages, notes and loans payable
|
|
660,229
|
|
|
648,707
|
|
||
Special Improvement District bonds
|
|
14,978
|
|
|
15,168
|
|
||
Variable-rate debt:
|
|
|
|
|
||||
Mortgages, notes and loans payable (a)
|
|
1,599,172
|
|
|
1,551,336
|
|
||
Unamortized bond issuance costs
|
|
(5,889
|
)
|
|
(6,096
|
)
|
||
Unamortized deferred financing costs
|
|
(26,505
|
)
|
|
(27,902
|
)
|
||
Total mortgages, notes and loans payable, net
|
|
$
|
3,241,985
|
|
|
$
|
3,181,213
|
|
|
(a)
|
As more fully described in
Note 8 -
Derivative Instruments and Hedging Activities
, as of
March 31, 2019
and
December 31, 2018
,
$615.0 million
of variable‑rate debt has been swapped to a fixed rate for the term of the related debt. An additional
$50.0 million
of variable-rate debt was subject to interest rate collars and
$75.0 million
of variable-rate debt was capped at a maximum interest rate as of
March 31, 2019
and
December 31, 2018
.
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||||||||||
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate derivative assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
346
|
|
|
$
|
—
|
|
|
$
|
346
|
|
|
$
|
—
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate derivative liabilities
|
|
24,160
|
|
|
—
|
|
|
24,160
|
|
|
—
|
|
|
16,517
|
|
|
—
|
|
|
16,517
|
|
|
—
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
(In thousands)
|
|
Fair Value
Hierarchy |
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Carrying
Amount |
|
Estimated
Fair Value |
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and restricted cash
|
|
Level 1
|
|
$
|
587,306
|
|
|
$
|
587,306
|
|
|
$
|
724,215
|
|
|
$
|
724,215
|
|
Accounts receivable, net (a)
|
|
Level 3
|
|
16,030
|
|
|
16,030
|
|
|
12,589
|
|
|
12,589
|
|
||||
Notes receivable, net (b)
|
|
Level 3
|
|
4,723
|
|
|
4,701
|
|
|
4,694
|
|
|
4,694
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fixed-rate debt (c)
|
|
Level 2
|
|
1,675,207
|
|
|
1,676,153
|
|
|
1,663,875
|
|
|
1,608,635
|
|
||||
Variable-rate debt (c)
|
|
Level 2
|
|
1,599,172
|
|
|
1,599,172
|
|
|
1,551,336
|
|
|
1,551,336
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed
|
|
|
|
|
|
Fair Value Asset (Liability)
|
|||||||||
|
|
|
|
|
|
Notional
|
|
Interest
|
|
Effective
|
|
Maturity
|
|
March 31,
|
|
December 31,
|
|||||||
(In thousands)
|
|
|
|
Balance Sheet Location
|
|
Amount
|
|
Rate (a)
|
|
Date
|
|
Date
|
|
2019
|
|
2018
|
|||||||
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) (c)
|
|
Prepaid expenses and other assets, net
|
|
230,000
|
|
|
2.50
|
%
|
|
12/22/2016
|
|
12/23/2019
|
|
—
|
|
|
333
|
|
|||
Derivative instruments designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest rate collar
|
|
(d)
|
|
Prepaid expenses and other assets, net
|
|
51,353
|
|
|
1.50% - 2.50%
|
|
|
7/1/2018
|
|
5/1/2019
|
|
—
|
|
|
13
|
|
|||
Interest rate collar
|
|
(d)
|
|
Accounts payable and accrued expenses
|
|
193,967
|
|
|
2.00% - 3.00%
|
|
|
5/1/2019
|
|
5/1/2020
|
|
(57
|
)
|
|
(37
|
)
|
|||
Interest rate collar
|
|
(d)
|
|
Accounts payable and accrued expenses
|
|
354,217
|
|
|
2.25% - 3.25%
|
|
|
5/1/2020
|
|
5/1/2021
|
|
(1,055
|
)
|
|
(730
|
)
|
|||
Interest rate collar
|
|
(d)
|
|
Accounts payable and accrued expenses
|
|
381,404
|
|
|
2.75% - 3.50%
|
|
|
5/1/2021
|
|
4/30/2022
|
|
(2,719
|
)
|
|
(1,969
|
)
|
|||
Interest rate swap
|
|
(e)
|
|
Accounts payable and accrued expenses
|
|
615,000
|
|
|
2.96
|
%
|
|
9/21/2018
|
|
9/18/2023
|
|
(20,329
|
)
|
|
(13,781
|
)
|
|||
Total fair value derivative assets
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
346
|
|
|||||
Total fair value derivative liabilities
|
|
|
|
|
|
|
|
|
|
$
|
(24,160
|
)
|
|
$
|
(16,517
|
)
|
|
(a)
|
These rates represent the strike rate on HHC's interest swaps, caps and collars.
|
(b)
|
Interest income of
$0.2 million
is included in the Condensed Consolidated Statements of Operations for the
three months ended March 31, 2019
and the year ended
December 31, 2018
, related to these contracts.
|
(c)
|
The Company settled this Interest rate cap on
February 1, 2019
.
|
(d)
|
On
May 17, 2018
and
May 18, 2018
, the Company entered into these interest rate collars which are designated as cash flow hedges.
|
(e)
|
Concurrent with the funding of the new
$615.0 million
Term Loan
on September 21, 2018, the Company entered into this interest rate swap which is designated as a cash flow hedge.
|
|
|
Amount of (Loss) Gain Recognized
|
||||||
|
|
in AOCI on Derivative
|
||||||
|
|
Three Months Ended March 31,
|
||||||
Derivatives in Cash Flow Hedging Relationships
|
|
2019
|
|
2018
|
||||
Interest rate derivatives
|
|
$
|
(5,816
|
)
|
|
$
|
8,261
|
|
|
|
Amount of Gain Reclassified from
|
||||||
|
|
AOCI into Operations
|
||||||
|
|
Three Months Ended March 31,
|
||||||
Location of Gain Reclassified from AOCI into Operations
|
|
2019
|
|
2018
|
||||
Interest expense
|
|
$
|
128
|
|
|
$
|
216
|
|
|
|
Total Interest Expense Presented
|
||||||
|
|
in the Results of Operations in which
|
||||||
|
|
the Effects of Cash Flow Hedges are Recorded
|
||||||
|
|
Three Months Ended March 31,
|
||||||
Interest Expense Presented in Results of Operations
|
|
2019
|
|
2018
|
||||
Interest expense
|
|
$
|
23,326
|
|
|
$
|
16,609
|
|
|
|
|
|
Stock
Options
|
|
Weighted
Average
Exercise Price
|
|||
Stock Options outstanding at December 31, 2018
|
|
817,998
|
|
|
$
|
105.06
|
|
Granted
|
|
9,500
|
|
|
110.35
|
|
|
Forfeited
|
|
(4,600
|
)
|
|
121.04
|
|
|
Stock Options outstanding at March 31, 2019
|
|
822,898
|
|
|
$
|
105.06
|
|
|
|
Restricted
Stock
|
|
Weighted
Average Grant
Date Fair Value
|
|||
Restricted stock outstanding at December 31, 2018
|
|
406,544
|
|
|
$
|
82.10
|
|
Granted
|
|
150,216
|
|
|
84.48
|
|
|
Forfeited
|
|
(1,981
|
)
|
|
70.94
|
|
|
Restricted stock outstanding at March 31, 2019
|
|
554,779
|
|
|
$
|
82.78
|
|
|
(In thousands)
|
|
|
||
Balance as of December 31, 2017
|
|
$
|
(6,965
|
)
|
Other comprehensive income before reclassifications
|
|
8,271
|
|
|
Gain reclassified from accumulated other comprehensive loss to net income
|
|
(216
|
)
|
|
Adjustment related to adoption of ASU 2018-02
|
|
(1,148
|
)
|
|
Adjustment related to adoption of ASU 2017-12
|
|
(739
|
)
|
|
Net current-period other comprehensive income
|
|
6,168
|
|
|
Balance as of March 31, 2018
|
|
$
|
(797
|
)
|
|
|
|
||
Balance as of December 31, 2018
|
|
$
|
(8,126
|
)
|
Other comprehensive loss before reclassifications
|
|
(5,867
|
)
|
|
Gain reclassified from accumulated other comprehensive loss to net income
|
|
(128
|
)
|
|
Terminated swap amortization
|
|
(638
|
)
|
|
Net current-period other comprehensive loss
|
|
(6,633
|
)
|
|
Balance as of March 31, 2019
|
|
$
|
(14,759
|
)
|
|
|
Amounts reclassified from
Accumulated Other Comprehensive Income (Loss) |
|
|
||||||
(In thousands)
|
|
Three Months Ended March 31,
|
|
Affected line items in the
|
||||||
Accumulated Other Comprehensive Income (Loss) Components
|
|
2019
|
|
2018
|
|
Statements of Operations
|
||||
(Gains) losses on cash flow hedges
|
|
$
|
(162
|
)
|
|
$
|
(273
|
)
|
|
Interest expense
|
Interest rate swap contracts
|
|
34
|
|
|
57
|
|
|
Provision for income taxes
|
||
Total reclassifications of (income) loss for the period
|
|
$
|
(128
|
)
|
|
$
|
(216
|
)
|
|
Net of tax
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands, except per share amounts)
|
|
2019
|
|
2018
|
||||
Basic EPS:
|
|
|
|
|
||||
Numerator:
|
|
|
|
|
||||
Net income
|
|
$
|
31,925
|
|
|
$
|
1,834
|
|
Net income attributable to noncontrolling interests
|
|
(104
|
)
|
|
(360
|
)
|
||
Net income attributable to common stockholders
|
|
$
|
31,821
|
|
|
$
|
1,474
|
|
|
|
|
|
|
||||
Denominator:
|
|
|
|
|
|
|
||
Weighted-average basic common shares outstanding
|
|
43,106
|
|
|
42,976
|
|
||
|
|
|
|
|
||||
Diluted EPS:
|
|
|
|
|
|
|
||
Numerator:
|
|
|
|
|
|
|
||
Net income attributable to common stockholders
|
|
$
|
31,821
|
|
|
$
|
1,474
|
|
|
|
|
|
|
||||
Denominator:
|
|
|
|
|
|
|
||
Weighted-average basic common shares outstanding
|
|
43,106
|
|
|
42,976
|
|
||
Restricted stock and stock options
|
|
151
|
|
|
218
|
|
||
Warrants
|
|
—
|
|
|
169
|
|
||
Weighted-average diluted common shares outstanding
|
|
43,257
|
|
|
43,363
|
|
||
|
|
|
|
|
||||
Basic income per share:
|
|
$
|
0.74
|
|
|
$
|
0.03
|
|
|
|
|
|
|
||||
Diluted income per share:
|
|
$
|
0.74
|
|
|
$
|
0.03
|
|
|
|
|
Three Months Ended
|
||||||
(In thousands)
|
|
March 31, 2019
|
|
March 31, 2018
|
||||
Revenues
|
|
|
|
|
||||
From contracts with customers
|
|
|
|
|
||||
Recognized at a point in time:
|
|
|
|
|
||||
Condominium rights and unit sales
|
|
$
|
198,310
|
|
|
$
|
10,837
|
|
Master Planned Communities land sales
|
|
41,312
|
|
|
46,565
|
|
||
Hospitality revenues
|
|
22,929
|
|
|
23,061
|
|
||
Builder price participation
|
|
5,195
|
|
|
5,081
|
|
||
Total revenue from contracts with customers
|
|
267,746
|
|
|
85,544
|
|
||
|
|
|
|
|
||||
Recognized at a point in time and/or over time:
|
|
|
|
|
||||
Other land revenues
|
|
4,729
|
|
|
4,131
|
|
||
Other rental and property revenues
|
|
13,821
|
|
|
9,849
|
|
||
Total other income
|
|
18,550
|
|
|
13,980
|
|
||
|
|
|
|
|
||||
Rental and other income (lease-related revenues)
|
|
|
|
|
||||
Minimum rents
|
|
54,086
|
|
|
49,395
|
|
||
Tenant recoveries
|
|
13,508
|
|
|
12,760
|
|
||
Total rental income
|
|
67,594
|
|
|
62,155
|
|
||
|
|
|
|
|
||||
Total revenues
|
|
$
|
353,890
|
|
|
$
|
161,679
|
|
|
|
|
|
|
||||
Revenues by segment
|
|
|
|
|
||||
Operating Assets revenues
|
|
$
|
91,953
|
|
|
$
|
87,747
|
|
Master Planned Communities revenues
|
|
50,896
|
|
|
55,765
|
|
||
Seaport District revenues
|
|
7,030
|
|
|
3,511
|
|
||
Strategic Developments revenues
|
|
204,011
|
|
|
14,656
|
|
||
|
|
|
|
|
||||
Total revenues
|
|
$
|
353,890
|
|
|
$
|
161,679
|
|
|
|
|
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
|
|
||
Consideration earned during the period
|
|
—
|
|
|
(166,485
|
)
|
||
Consideration received during the period
|
|
—
|
|
|
57,925
|
|
||
Balance as of March 31, 2019
|
|
$
|
—
|
|
|
$
|
187,936
|
|
(In thousands)
|
|
Less than 1 year
|
|
1-2 years
|
|
3 years and thereafter
|
||||||
Total remaining unsatisfied performance obligations
|
|
$
|
439,994
|
|
|
$
|
22,909
|
|
|
$
|
757,878
|
|
•
|
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.
|
|
•
|
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.
|
•
|
Seaport District
- consists of approximately
450,000
square feet of restaurant, retail and entertainment properties situated in three primary locations in New York, New York: Pier 17; Historic Area/Uplands; and Tin Building. While the latter is still under development and will comprise about
53,000
square feet when completed, the
two
operating locations consist of third party tenants; tenants either directly or jointly owned and operated by the Company; and businesses owned and operated by the Company under licensing agreements.
|
•
|
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.
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Operating Assets Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
$
|
91,953
|
|
|
$
|
87,747
|
|
Total operating expenses
|
|
42,912
|
|
|
42,011
|
|
||
Segment operating income
|
|
49,041
|
|
|
45,736
|
|
||
Depreciation and amortization
|
|
27,108
|
|
|
23,360
|
|
||
Interest expense, net
|
|
18,991
|
|
|
16,687
|
|
||
Other income, net
|
|
(35
|
)
|
|
(93
|
)
|
||
Equity in earnings from real estate and other affiliates
|
|
(2,709
|
)
|
|
(2,583
|
)
|
||
Segment EBT
|
|
5,686
|
|
|
8,365
|
|
||
|
|
|
|
|
||||
MPC Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
50,896
|
|
|
55,765
|
|
||
Total operating expenses
|
|
28,514
|
|
|
36,368
|
|
||
Segment operating income
|
|
22,382
|
|
|
19,397
|
|
||
Depreciation and amortization
|
|
160
|
|
|
81
|
|
||
Interest income, net
|
|
(7,543
|
)
|
|
(6,392
|
)
|
||
Other loss, net
|
|
5
|
|
|
—
|
|
||
Equity in earnings from real estate and other affiliates
|
|
(7,837
|
)
|
|
(11,128
|
)
|
||
Segment EBT
|
|
37,597
|
|
|
36,836
|
|
||
|
|
|
|
|
||||
Seaport District Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
7,030
|
|
|
3,511
|
|
||
Total operating expenses
|
|
14,433
|
|
|
3,535
|
|
||
Segment operating loss
|
|
(7,403
|
)
|
|
(24
|
)
|
||
Depreciation and amortization
|
|
6,193
|
|
|
2,244
|
|
||
Interest expense (income), net
|
|
1,532
|
|
|
(3,717
|
)
|
||
Other loss, net
|
|
86
|
|
|
—
|
|
||
Equity in losses from real estate and other affiliates
|
|
632
|
|
|
—
|
|
||
Loss on sale or disposal of real estate
|
|
6
|
|
|
—
|
|
||
Segment EBT
|
|
(15,852
|
)
|
|
1,449
|
|
||
|
|
|
|
|
||||
Strategic Developments Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
204,011
|
|
|
14,656
|
|
||
Total operating expenses
|
|
146,303
|
|
|
12,027
|
|
||
Segment operating income
|
|
57,708
|
|
|
2,629
|
|
||
Depreciation and amortization
|
|
1,056
|
|
|
1,065
|
|
||
Interest income, net
|
|
(3,262
|
)
|
|
(3,807
|
)
|
||
Other income, net
|
|
(695
|
)
|
|
(209
|
)
|
||
Equity in earnings from real estate and other affiliates
|
|
(37
|
)
|
|
(672
|
)
|
||
Segment EBT
|
|
60,646
|
|
|
6,252
|
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Consolidated Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
353,890
|
|
|
161,679
|
|
||
Total operating expenses
|
|
232,162
|
|
|
93,941
|
|
||
Segment operating income
|
|
121,728
|
|
|
67,738
|
|
||
Depreciation and amortization
|
|
34,517
|
|
|
26,750
|
|
||
Interest loss, net
|
|
9,718
|
|
|
2,771
|
|
||
Other income, net
|
|
(639
|
)
|
|
(302
|
)
|
||
Equity in earnings from real estate and other affiliates
|
|
(9,951
|
)
|
|
(14,383
|
)
|
||
Loss on sale or disposal of real estate
|
|
6
|
|
|
—
|
|
||
Consolidated segment EBT
|
|
88,077
|
|
|
52,902
|
|
||
|
|
|
|
|
||||
Corporate expenses and other items
|
|
56,152
|
|
|
51,068
|
|
||
Net income
|
|
31,925
|
|
|
1,834
|
|
||
Net income attributable to noncontrolling interests
|
|
(104
|
)
|
|
(360
|
)
|
||
Net income attributable to common stockholders
|
|
$
|
31,821
|
|
|
$
|
1,474
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2019
|
|
2018
|
||||
Operating Assets
|
|
$
|
2,706,132
|
|
|
$
|
2,562,257
|
|
Master Planned Communities
|
|
2,137,308
|
|
|
2,076,678
|
|
||
Seaport District
|
|
876,179
|
|
|
839,522
|
|
||
Strategic Developments
|
|
1,414,811
|
|
|
1,538,917
|
|
||
Total segment assets
|
|
7,134,430
|
|
|
7,017,374
|
|
||
Corporate and other
|
|
281,577
|
|
|
338,425
|
|
||
Total assets
|
|
$
|
7,416,007
|
|
|
$
|
7,355,799
|
|
|
•
|
budgeted costs, future lot sales and estimates and projections of Net Operating Income (“NOI”);
|
•
|
forecasts of our future economic performance;
|
•
|
expected capital required for our operations and development opportunities at our properties;
|
•
|
expected performance of our Master Planned Communities (“MPC”) segment and other current income-producing properties;
|
•
|
expected commencement and completion for property developments and timing of sales or rentals of certain properties;
|
•
|
estimates of our future liquidity, development opportunities, development spending and management plans; and
|
•
|
descriptions of assumptions underlying or relating to any of the foregoing.
|
|
•
|
On
March 12, 2019
, we closed on an
$18.0 million
construction loan for Creekside Park West, bearing interest at one-month London Interbank Offered Rate ("LIBOR") plus
2.25%
with an initial maturity date of
March 12, 2023
and a
one
-year extension option.
|
•
|
On
February 28, 2019
, we amended the
$62.5 million
Woodlands Resort & Conference Center financing to extend the initial maturity date to
December 30, 2021
. The financing bears interest at one-month LIBOR plus
2.5%
and has
two
,
one
-year extension options.
|
•
|
NOI
increased
$3.3 million
for the
three months ended March 31, 2019
compared to the prior year period, primarily driven by increases of
$0.8 million
and
$3.1 million
in NOI at our retail and office properties, respectively. The increase is mainly a result of continued stabilization of existing assets within these categories, as well as NOI generated from assets placed in service subsequent to the first quarter of 2018.
|
•
|
Segment earnings before taxes
increased
$0.8 million
for
three months ended March 31, 2019
compared to the prior year period primarily due to a
20-acre
superpad sale at Summerlin for
$13.1 million
, which yielded an average gross margin of
72.1%
, partially offset by lower Equity in earnings from real estate and other affiliates due to a slower pace of land development and fewer lot sales at The Summit.
|
•
|
Sold 151 single-family lots at Bridgeland, an increase of
88
lots over the prior year period.
|
•
|
Sold
81
single-family lots at The Woodlands, an increase of
48
lots over the prior year period.
|
•
|
NOI
decreased
$4.5 million
for the
three months ended March 31, 2019
compared to the prior year period, primarily due to decreases of
$1.2 million
and
$2.6 million
in our landlord operations and managed businesses, respectively. The decreases were the result of opening new businesses, including Pier 17, and, in turn, incurring opening expenses. We expect to incur operating losses until the Seaport District reaches its critical mass of offerings.
|
•
|
Recognized revenues of
$204.0 million
, an
increase
of
$189.4 million
over the prior year, primarily due to sales at Ae‘o, which continued to close on units in the first quarter of 2019.
|
•
|
Commenced construction on 8770 New Trails, our latest build-to-suit office project in The Woodlands that is 100% pre-leased to Alight Solutions, increasing estimated stabilized NOI to
$320.9 million
.
|
•
|
Continued robust sales at Ward Village by contracting to sell
330
condominiums in the
first
quarter of
2019
, compared to
35
condominiums in the first quarter of 2018. The primary driver of the increase is Kô‘ula, our newest building that began public sales in
January 2019
and contributed
314
contracted units this quarter. The building was
58.6%
presold as of
April 30, 2019
.
|
•
|
Since inception, we have sold
2,284
residential units at
six
towers in Ward Village, bringing the total percentage sold in the
six
towers to
84.7%
.
|
|
•
|
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.
|
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
Operating Assets Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
$
|
91,953
|
|
|
$
|
87,747
|
|
|
$
|
4,206
|
|
Total operating expenses
|
|
42,912
|
|
|
42,011
|
|
|
(901
|
)
|
|||
Segment operating income
|
|
49,041
|
|
|
45,736
|
|
|
3,305
|
|
|||
Depreciation and amortization
|
|
27,108
|
|
|
23,360
|
|
|
(3,748
|
)
|
|||
Interest expense, net
|
|
18,991
|
|
|
16,687
|
|
|
(2,304
|
)
|
|||
Other income, net
|
|
(35
|
)
|
|
(93
|
)
|
|
(58
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
(2,709
|
)
|
|
(2,583
|
)
|
|
126
|
|
|||
Segment EBT
|
|
5,686
|
|
|
8,365
|
|
|
(2,679
|
)
|
|||
|
|
|
|
|
|
|
||||||
MPC Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
50,896
|
|
|
55,765
|
|
|
(4,869
|
)
|
|||
Total operating expenses
|
|
28,514
|
|
|
36,368
|
|
|
7,854
|
|
|||
Segment operating income
|
|
22,382
|
|
|
19,397
|
|
|
2,985
|
|
|||
Depreciation and amortization
|
|
160
|
|
|
81
|
|
|
(79
|
)
|
|||
Interest income, net
|
|
(7,543
|
)
|
|
(6,392
|
)
|
|
1,151
|
|
|||
Other loss, net
|
|
5
|
|
|
—
|
|
|
(5
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
(7,837
|
)
|
|
(11,128
|
)
|
|
(3,291
|
)
|
|||
Segment EBT
|
|
37,597
|
|
|
36,836
|
|
|
761
|
|
|||
|
|
|
|
|
|
|
||||||
Seaport District Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
7,030
|
|
|
3,511
|
|
|
3,519
|
|
|||
Total operating expenses
|
|
14,433
|
|
|
3,535
|
|
|
(10,898
|
)
|
|||
Segment operating income
|
|
(7,403
|
)
|
|
(24
|
)
|
|
(7,379
|
)
|
|||
Depreciation and amortization
|
|
6,193
|
|
|
2,244
|
|
|
(3,949
|
)
|
|||
Interest expense (income), net
|
|
1,532
|
|
|
(3,717
|
)
|
|
(5,249
|
)
|
|||
Other loss, net
|
|
86
|
|
|
—
|
|
|
(86
|
)
|
|||
Equity in losses from real estate and other affiliates
|
|
632
|
|
|
—
|
|
|
(632
|
)
|
|||
Loss on sale or disposal of real estate
|
|
6
|
|
|
—
|
|
|
(6
|
)
|
|||
Segment EBT
|
|
(15,852
|
)
|
|
1,449
|
|
|
(17,301
|
)
|
|||
|
|
|
|
|
|
|
||||||
Strategic Developments Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
204,011
|
|
|
14,656
|
|
|
189,355
|
|
|||
Total operating expenses
|
|
146,303
|
|
|
12,027
|
|
|
(134,276
|
)
|
|||
Segment operating income
|
|
57,708
|
|
|
2,629
|
|
|
55,079
|
|
|||
Depreciation and amortization
|
|
1,056
|
|
|
1,065
|
|
|
9
|
|
|||
Interest income, net
|
|
(3,262
|
)
|
|
(3,807
|
)
|
|
(545
|
)
|
|||
Other income, net
|
|
(695
|
)
|
|
(209
|
)
|
|
486
|
|
|
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
Equity in earnings from real estate and other affiliates
|
|
(37
|
)
|
|
(672
|
)
|
|
(635
|
)
|
|||
Segment EBT
|
|
60,646
|
|
|
6,252
|
|
|
54,394
|
|
|||
|
|
|
|
|
|
|
||||||
Consolidated Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
353,890
|
|
|
161,679
|
|
|
192,211
|
|
|||
Total operating expenses
|
|
232,162
|
|
|
93,941
|
|
|
(138,221
|
)
|
|||
Segment operating income
|
|
121,728
|
|
|
67,738
|
|
|
53,990
|
|
|||
Depreciation and amortization
|
|
34,517
|
|
|
26,750
|
|
|
(7,767
|
)
|
|||
Interest loss, net
|
|
9,718
|
|
|
2,771
|
|
|
(6,947
|
)
|
|||
Other income, net
|
|
(639
|
)
|
|
(302
|
)
|
|
337
|
|
|||
Equity in earnings from real estate and other affiliates
|
|
(9,951
|
)
|
|
(14,383
|
)
|
|
(4,432
|
)
|
|||
Loss on sale or disposal of real estate
|
|
6
|
|
|
—
|
|
|
(6
|
)
|
|||
Consolidated segment EBT
|
|
88,077
|
|
|
52,902
|
|
|
35,175
|
|
|||
|
|
|
|
|
|
|
||||||
Corporate expenses and other items
|
|
56,152
|
|
|
51,068
|
|
|
(5,084
|
)
|
|||
Net income
|
|
31,925
|
|
|
1,834
|
|
|
30,091
|
|
|||
Net income attributable to noncontrolling interests
|
|
(104
|
)
|
|
(360
|
)
|
|
(256
|
)
|
|||
Net income attributable to common stockholders
|
|
$
|
31,821
|
|
|
$
|
1,474
|
|
|
$
|
30,347
|
|
Operating Assets Segment EBT
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
Total revenues
|
|
$
|
91,953
|
|
|
$
|
87,747
|
|
|
$
|
4,206
|
|
Total operating expenses
|
|
42,912
|
|
|
42,011
|
|
|
(901
|
)
|
|||
Segment operating income
|
|
49,041
|
|
|
45,736
|
|
|
3,305
|
|
|||
Depreciation and amortization
|
|
27,108
|
|
|
23,360
|
|
|
(3,748
|
)
|
|||
Interest expense, net
|
|
18,991
|
|
|
16,687
|
|
|
(2,304
|
)
|
|||
Other income, net
|
|
(35
|
)
|
|
(93
|
)
|
|
(58
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
(2,709
|
)
|
|
(2,583
|
)
|
|
126
|
|
|||
Segment EBT
|
|
$
|
5,686
|
|
|
$
|
8,365
|
|
|
$
|
(2,679
|
)
|
|
Reconciliation of Operating Assets Segment EBT to NOI
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
Total Operating Assets segment EBT
|
|
$
|
5,686
|
|
|
$
|
8,365
|
|
|
$
|
(2,679
|
)
|
Depreciation and amortization
|
|
27,108
|
|
|
23,360
|
|
|
3,748
|
|
|||
Interest expense, net
|
|
18,991
|
|
|
16,687
|
|
|
2,304
|
|
|||
Equity in earnings from real estate and other affiliates
|
|
(2,709
|
)
|
|
(2,583
|
)
|
|
(126
|
)
|
|||
Straight-line rent amortization
|
|
(2,845
|
)
|
|
(3,122
|
)
|
|
277
|
|
|||
Other
|
|
122
|
|
|
$
|
313
|
|
|
(191
|
)
|
||
Operating Assets NOI
|
|
$
|
46,353
|
|
|
$
|
43,020
|
|
|
$
|
3,333
|
|
|
|
|
|
|
|
|
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)
|
|
—
|
|
|
n.a.
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
n.a.
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Comparable - Renewal (c)
|
|
4
|
|
|
36
|
|
|
7,770
|
|
|
—
|
|
|
—
|
|
|
$
|
20.90
|
|
|
—
|
|
|
—
|
|
||
Comparable - New (d)
|
|
2
|
|
|
83
|
|
|
9,518
|
|
|
—
|
|
|
—
|
|
|
20.69
|
|
|
|
|
|
—
|
|
|||
Non-comparable (e)
|
|
5
|
|
|
73
|
|
|
14,829
|
|
|
5,592
|
|
|
6,965
|
|
|
41.59
|
|
|
6.42
|
|
|
1.40
|
|
|||
Total
|
|
|
|
|
|
32,117
|
|
|
5,592
|
|
|
6,965
|
|
|
|
|
|
|
|
|
(a)
|
Excludes executed leases with a term of 12 months or less.
|
(b)
|
Pre-leased information is associated with projects under development at
March 31, 2019
.
|
(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 of 5.2% in cash rents from $19.87 per square foot collected from previous leases to
$20.90
per square foot collected from current leases.
|
(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 of 37.8% in cash rents from $33.27 per square foot collected from previous tenants to
$20.69
per square foot collected from current tenants. The decrease is driven by the limited sample size of Comparable - New leases reported this quarter.
|
(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.
|
•
|
Ke Kilohana retail, consisting of approximately 22,000 square feet pre-leased to CVS/Longs Drugs, was transferred from Strategic Developments.
|
|
|
|
|
|
|
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)
|
|
3
|
|
|
165
|
|
|
324,487
|
|
|
324,487
|
|
|
324,487
|
|
|
$
|
51.80
|
|
|
$
|
5.76
|
|
|
$
|
2.11
|
|
Comparable - Renewal (c)
|
|
8
|
|
|
71
|
|
|
121,826
|
|
|
35,435
|
|
|
32,691
|
|
|
31.05
|
|
|
1.58
|
|
|
0.96
|
|
|||
Comparable - New (d)
|
|
1
|
|
|
64
|
|
|
6,971
|
|
|
6,971
|
|
|
6,971
|
|
|
24.72
|
|
|
3.38
|
|
|
0.92
|
|
|||
Non-comparable (e)
|
|
11
|
|
|
79
|
|
|
132,414
|
|
|
126,540
|
|
|
126,500
|
|
|
36.63
|
|
|
6.39
|
|
|
2.18
|
|
|||
Total
|
|
|
|
|
|
585,698
|
|
|
493,433
|
|
|
490,649
|
|
|
|
|
|
|
|
|
(a)
|
Excludes executed leases with a term of 12 months or less, subleases, percentage rent leases and intercompany leases.
|
(b)
|
Pre-leased information is associated with projects under development at
March 31, 2019
.
|
(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 0.1% increase in cash rents from $31.01 per square foot collected from previous leases to
$31.05
per square foot collected from current leases.
|
(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 4.0% decrease in cash rents from $25.74 per square foot collected from previous tenants to
$24.72
per square foot collected from current tenants.
|
(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 lease value, including recoveries.
|
•
|
Completed the renovation of the restaurant and bar at The Westin at The Woodlands and relaunched The Westin food and beverage outlets as Sorriso, a full service modern Italian kitchen, and Como Social Club, a poolside terrace and bar; and
|
•
|
Summerlin Ballpark, home of the Las Vegas Aviators, was placed into service during the quarter.
|
|
MPC Segment EBT
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
Total revenues
|
|
$
|
50,896
|
|
|
$
|
55,765
|
|
|
$
|
(4,869
|
)
|
Total operating expenses
|
|
28,514
|
|
|
36,368
|
|
|
7,854
|
|
|||
Segment operating income
|
|
22,382
|
|
|
19,397
|
|
|
2,985
|
|
|||
Depreciation and amortization
|
|
160
|
|
|
81
|
|
|
(79
|
)
|
|||
Interest income, net
|
|
(7,543
|
)
|
|
(6,392
|
)
|
|
1,151
|
|
|||
Other loss, net
|
|
5
|
|
|
—
|
|
|
(5
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
(7,837
|
)
|
|
(11,128
|
)
|
|
(3,291
|
)
|
|||
Segment EBT
|
|
$
|
37,597
|
|
|
$
|
36,836
|
|
|
$
|
761
|
|
|
MPC Net Contribution
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
MPC Segment EBT (a)
|
|
$
|
37,597
|
|
|
$
|
36,836
|
|
|
$
|
761
|
|
Plus:
|
|
|
|
|
|
|
||||||
Cost of sales - land
|
|
16,818
|
|
|
26,043
|
|
|
(9,225
|
)
|
|||
MUD and SID bonds collections, net (b)
|
|
862
|
|
|
(2,624
|
)
|
|
3,486
|
|
|||
Depreciation and amortization
|
|
160
|
|
|
81
|
|
|
79
|
|
|||
Distributions from Real estate and other affiliates
|
|
1,435
|
|
|
—
|
|
|
1,435
|
|
|||
Less:
|
|
|
|
|
|
|
||||||
MPC development expenditures
|
|
(56,772
|
)
|
|
(42,000
|
)
|
|
(14,772
|
)
|
|||
MPC land acquisitions
|
|
(752
|
)
|
|
(506
|
)
|
|
(246
|
)
|
|||
Equity in (earnings) loss in real estate and other affiliates
|
|
(7,837
|
)
|
|
(11,128
|
)
|
|
3,291
|
|
|||
MPC Net Contribution
|
|
$
|
(8,489
|
)
|
|
$
|
6,702
|
|
|
$
|
(15,191
|
)
|
|
(a)
|
For a detailed breakdown of our MPC segment EBT, refer to
Note 16 -
Segments
in our Notes to our Condensed 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 at December 31, 2018
|
|
$
|
473,851
|
|
|
$
|
16,634
|
|
|
$
|
829,908
|
|
|
$
|
204,281
|
|
|
$
|
117,986
|
|
|
$
|
1,642,660
|
|
Acquisitions
|
|
752
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
752
|
|
||||||
Development expenditures (a)
|
|
32,918
|
|
|
(27
|
)
|
|
18,680
|
|
|
2,753
|
|
|
2,448
|
|
|
56,772
|
|
||||||
MPC Cost of Sales
|
|
(5,318
|
)
|
|
—
|
|
|
(4,587
|
)
|
|
(5,723
|
)
|
|
(1,190
|
)
|
|
(16,818
|
)
|
||||||
MUD reimbursable costs (b)
|
|
(19,764
|
)
|
|
|
|
|
|
(716
|
)
|
|
(997
|
)
|
|
(21,477
|
)
|
||||||||
Transfer to Strategic Developments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,204
|
)
|
|
—
|
|
|
(2,204
|
)
|
||||||
Transfer to Operating Assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(317
|
)
|
|
—
|
|
|
(317
|
)
|
||||||
Other
|
|
(2,192
|
)
|
|
21
|
|
|
7,359
|
|
|
(312
|
)
|
|
793
|
|
|
5,669
|
|
||||||
Balance at March 31, 2019
|
|
$
|
480,247
|
|
|
$
|
16,628
|
|
|
$
|
851,360
|
|
|
$
|
197,762
|
|
|
$
|
119,040
|
|
|
$
|
1,665,037
|
|
|
(a)
|
Development expenditures are inclusive of capitalized interest and property taxes.
|
(b)
|
MUD reimbursable costs represent land development expenditures transferred to MUD Receivables.
|
|
Seaport District Segment EBT
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
Total revenues
|
|
$
|
7,030
|
|
|
$
|
3,511
|
|
|
$
|
3,519
|
|
Total operating expenses
|
|
14,433
|
|
|
3,535
|
|
|
(10,898
|
)
|
|||
Segment operating income
|
|
(7,403
|
)
|
|
(24
|
)
|
|
(7,379
|
)
|
|||
Depreciation and amortization
|
|
6,193
|
|
|
2,244
|
|
|
(3,949
|
)
|
|||
Interest expense (income), net
|
|
1,532
|
|
|
(3,717
|
)
|
|
(5,249
|
)
|
|||
Other loss, net
|
|
86
|
|
|
—
|
|
|
(86
|
)
|
|||
Equity in losses from real estate and other affiliates
|
|
632
|
|
|
—
|
|
|
(632
|
)
|
|||
Loss on sale or disposal of real estate
|
|
6
|
|
|
—
|
|
|
(6
|
)
|
|||
Segment EBT
|
|
$
|
(15,852
|
)
|
|
$
|
1,449
|
|
|
$
|
(17,301
|
)
|
Reconciliation of Seaport District Segment EBT to NOI
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
Total Seaport District segment EBT
|
|
$
|
(15,852
|
)
|
|
$
|
1,449
|
|
|
$
|
(17,301
|
)
|
Depreciation and amortization
|
|
6,193
|
|
|
2,244
|
|
|
3,949
|
|
|||
Interest expense (income), net
|
|
1,532
|
|
|
(3,717
|
)
|
|
5,249
|
|
|||
Equity in (earnings) loss from real estate and other affiliates
|
|
632
|
|
|
—
|
|
|
632
|
|
|||
Straight-line rent amortization
|
|
755
|
|
|
(182
|
)
|
|
937
|
|
|||
Loss on sale or disposal of real estate
|
|
6
|
|
|
—
|
|
|
6
|
|
|||
Other - Development-related
|
|
2,768
|
|
|
723
|
|
|
2,045
|
|
|||
Seaport District NOI
|
|
$
|
(3,966
|
)
|
|
$
|
517
|
|
|
$
|
(4,483
|
)
|
|
Strategic Developments Segment EBT
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2019
|
|
2018
|
|
$ Change
|
||||||
Total revenues
|
|
$
|
204,011
|
|
|
$
|
14,656
|
|
|
$
|
189,355
|
|
Total operating expenses
|
|
146,303
|
|
|
12,027
|
|
|
(134,276
|
)
|
|||
Segment operating income
|
|
57,708
|
|
|
2,629
|
|
|
55,079
|
|
|||
Depreciation and amortization
|
|
1,056
|
|
|
1,065
|
|
|
9
|
|
|||
Interest income, net
|
|
(3,262
|
)
|
|
(3,807
|
)
|
|
(545
|
)
|
|||
Other income, net
|
|
(695
|
)
|
|
(209
|
)
|
|
486
|
|
|||
Equity in earnings from real estate and other affiliates
|
|
(37
|
)
|
|
(672
|
)
|
|
(635
|
)
|
|||
Segment EBT
|
|
$
|
60,646
|
|
|
$
|
6,252
|
|
|
$
|
54,394
|
|
|
•
|
One Merriweather
|
•
|
Two Merriweather
|
•
|
1725-1735 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 March 31, 2019 (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
|
|
|
$
|
74,751
|
|
|
$
|
3,436
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,436
|
|
(d)(e)
|
Open
|
Two Merriweather
|
|
40,941
|
|
|
32,607
|
|
|
8,334
|
|
|
—
|
|
|
9,156
|
|
|
(822
|
)
|
(d)(f)
|
Open
|
||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
1725-1735 Hughes Landing Boulevard
|
|
206,356
|
|
|
193,565
|
|
|
12,791
|
|
|
—
|
|
|
—
|
|
|
12,791
|
|
(d)(e)
|
Open
|
||||||
Creekside Park Apartments
|
|
42,111
|
|
|
37,297
|
|
|
4,814
|
|
|
—
|
|
|
30,000
|
|
|
(25,186
|
)
|
(f)(g)
|
Open
|
||||||
Lake Woodlands Crossing Retail
|
|
15,381
|
|
|
10,138
|
|
|
5,243
|
|
|
|
|
5,141
|
|
|
102
|
|
(d)
|
Open
|
|||||||
Three Hughes Landing
|
|
90,162
|
|
|
78,546
|
|
|
11,616
|
|
|
—
|
|
|
8,711
|
|
|
2,905
|
|
(d)
|
Open
|
||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Aristocrat
|
|
46,661
|
|
|
33,554
|
|
|
13,107
|
|
|
—
|
|
|
4,494
|
|
|
8,613
|
|
|
Open
|
||||||
Two Summerlin
|
|
49,320
|
|
|
38,003
|
|
|
11,317
|
|
|
—
|
|
|
9,319
|
|
|
1,998
|
|
(d)
|
Open
|
||||||
Summerlin Ballpark
|
|
122,452
|
|
|
87,845
|
|
|
34,607
|
|
|
—
|
|
|
11,215
|
|
|
23,392
|
|
(h)
|
Open
|
||||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Lakeland Village Center at Bridgeland
|
|
15,478
|
|
|
14,286
|
|
|
1,192
|
|
|
—
|
|
|
—
|
|
|
1,192
|
|
(d)(e)
|
Open
|
||||||
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Kewalo Basin Harbor
|
|
24,454
|
|
|
17,664
|
|
|
6,790
|
|
|
—
|
|
|
5,079
|
|
|
1,711
|
|
|
2019
|
||||||
Total Operating Assets
|
|
731,503
|
|
|
618,256
|
|
|
113,247
|
|
|
—
|
|
|
83,115
|
|
|
30,132
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Seaport Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Seaport District NYC - Pier 17 and Historic Area / Uplands
|
|
624,713
|
|
|
543,155
|
|
|
81,558
|
|
|
—
|
|
|
—
|
|
|
81,558
|
|
(i)
|
Open
|
||||||
Seaport District NYC - Tin Building
|
|
159,982
|
|
|
47,772
|
|
|
112,210
|
|
|
—
|
|
|
—
|
|
|
112,210
|
|
|
2021
|
||||||
Total Seaport Assets
|
|
784,695
|
|
|
590,927
|
|
|
193,768
|
|
|
—
|
|
|
—
|
|
|
193,768
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Strategic Developments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Chicago
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
110 North Wacker
|
|
712,962
|
|
|
165,635
|
|
|
547,327
|
|
|
—
|
|
|
507,770
|
|
|
39,557
|
|
(j)
|
2020
|
||||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
6100 Merriweather and Garage
|
|
138,221
|
|
|
55,388
|
|
|
82,833
|
|
|
—
|
|
|
89,844
|
|
|
(7,011
|
)
|
(f)
|
Q3 2019
|
||||||
Juniper Apartments
|
|
116,386
|
|
|
27,596
|
|
|
88,790
|
|
|
—
|
|
|
85,657
|
|
|
3,133
|
|
(k)
|
Q4 2019
|
||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
100 Fellowship Drive
|
|
63,278
|
|
|
49,016
|
|
|
14,262
|
|
|
—
|
|
|
13,327
|
|
|
935
|
|
|
Q2 2019
|
||||||
8770 New Trails
|
|
45,985
|
|
|
2,144
|
|
|
43,841
|
|
|
—
|
|
|
—
|
|
|
43,841
|
|
(l)
|
Q1 2020
|
||||||
Creekside Park West
|
|
22,625
|
|
|
2,012
|
|
|
20,613
|
|
|
—
|
|
|
17,469
|
|
|
3,144
|
|
|
Q4 2019
|
||||||
Hughes Landing Daycare
|
|
3,206
|
|
|
764
|
|
|
2,442
|
|
|
—
|
|
|
—
|
|
|
2,442
|
|
|
Q2 2019
|
||||||
Two Lakes Edge
|
|
107,706
|
|
|
20,314
|
|
|
87,392
|
|
|
—
|
|
|
74,035
|
|
|
13,357
|
|
|
2020
|
||||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Lakeside Row
|
|
48,412
|
|
|
14,170
|
|
|
34,242
|
|
|
—
|
|
|
31,538
|
|
|
2,704
|
|
|
Q4 2019
|
||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Tanager Apartments
|
|
59,276
|
|
|
31,350
|
|
|
27,926
|
|
|
—
|
|
|
30,888
|
|
|
(2,962
|
)
|
(f)
|
Q3 2019
|
||||||
Ward Village
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
‘A‘ali‘i
|
|
411,900
|
|
|
44,193
|
|
|
367,707
|
|
|
73,135
|
|
|
—
|
|
|
294,572
|
|
(l)
|
Q2 2021
|
||||||
Ae‘o
|
|
428,508
|
|
|
384,151
|
|
|
44,357
|
|
|
—
|
|
|
—
|
|
|
44,357
|
|
(m)
|
Open
|
||||||
Anaha
|
|
401,314
|
|
|
388,231
|
|
|
13,083
|
|
|
—
|
|
|
—
|
|
|
13,083
|
|
|
Open
|
||||||
Ke Kilohana
|
|
218,898
|
|
|
184,533
|
|
|
34,365
|
|
|
993
|
|
|
31,176
|
|
|
2,196
|
|
|
Q2 2019
|
||||||
Waiea
|
|
452,041
|
|
|
409,020
|
|
|
43,021
|
|
|
—
|
|
|
—
|
|
|
43,021
|
|
(n)
|
Open
|
||||||
Total Strategic Developments
|
|
3,230,718
|
|
|
1,778,517
|
|
|
1,452,201
|
|
|
74,128
|
|
|
881,704
|
|
|
496,369
|
|
|
|
||||||
Combined Total at March 31, 2019
|
|
$
|
4,746,916
|
|
|
$
|
2,987,700
|
|
|
$
|
1,759,216
|
|
|
$
|
74,128
|
|
|
$
|
964,819
|
|
|
$
|
720,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
8770 New Trails estimated financing
|
|
|
(35,250
|
)
|
|
|
||||||||||||||
|
|
‘A‘ali‘i estimated financing
|
|
|
(293,700
|
)
|
|
|
||||||||||||||||||
Estimated costs to be funded net of financing, assuming closing on estimated financing
|
|
|
$
|
391,319
|
|
|
|
|
|
(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
March 31, 2019
.
|
(c)
|
With respect to our condominium projects, remaining debt to be drawn is reduced by deposits utilized for construction.
|
(d)
|
Final completion is dependent on lease-up and tenant build-out.
|
(e)
|
Construction loans for One Merriweather, 1725-1735 Hughes Landing Boulevard and Lakeland Village Center at Bridgeland have been paid-in-full, any remaining project costs will be funded by us.
|
(f)
|
Negative balances represent cash to be received in excess of Estimated Remaining to be Spent. These items are primarily related to
March 2019
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)
|
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.
|
(h)
|
Excludes cost to acquire the Las Vegas Aviators.
|
(i)
|
Seaport District NYC - Pier 17 and Historic Area / Uplands Total Estimated Costs and Costs Paid Through
March 31, 2019
include costs required for the Pier 17 and Historic Area/Uplands and are not reduced by the insurance proceeds received to date.
|
(j)
|
110 North Wacker is a consolidated joint venture discussed further in
Note 3 -
Real Estate and Other Affiliates
. 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 joint venture 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.
|
(k)
|
Formerly known as Columbia Multi-family.
|
(l)
|
Positive balances represent future spending which we anticipate will be funded through a combination of construction loans which we are currently seeking and equity.
|
(m)
|
The Ae‘o facility was repaid in December 2018 in conjunction with closing on the sales of units at the property.
|
(n)
|
Total estimate includes amounts necessary for warranty repairs. However, we anticipate recovering a substantial amount of these costs in the future which is not reflected in this schedule.
|
•
|
increase
of
$10.5 million
in Provision for income taxes;
|
•
|
decrease
of
$6.6 million
in Demolition costs primarily related to the absence of costs at Tin Building and 110 North Wacker;
|
•
|
increase
of
$1.1 million
in General and administrative expense primarily driven by increased labor costs due to higher headcount; and
|
•
|
decrease
of
$0.7 million
in corporate interest expense, net related to higher interest income driven by favorable interest rates.
|
|
(In thousands)
Segment Basis (a) |
Operating
Assets |
Master
Planned Communities |
The Seaport District
|
Strategic
Developments |
Segment
Totals |
Non-
Segment Amounts |
March 31, 2019
|
||||||||||||||||||
Mortgages, notes and loans payable
|
$
|
1,762,609
|
|
(b)
|
$
|
230,231
|
|
(d)
|
$
|
142,323
|
|
(f)
|
$
|
199,836
|
|
|
$
|
2,334,999
|
|
$
|
1,003,433
|
|
$
|
3,338,432
|
|
Less: Cash and cash equivalents
|
(63,627
|
)
|
(c)
|
(163,073
|
)
|
(e)
|
(765
|
)
|
(g)
|
(38,055
|
)
|
(h)
|
(265,520
|
)
|
(246,592
|
)
|
(512,112
|
)
|
|||||||
Special Improvement District receivables
|
—
|
|
|
(18,054
|
)
|
|
—
|
|
|
—
|
|
|
(18,054
|
)
|
—
|
|
(18,054
|
)
|
|||||||
Municipal Utility District receivables, net
|
—
|
|
|
(246,231
|
)
|
|
—
|
|
|
—
|
|
|
(246,231
|
)
|
—
|
|
(246,231
|
)
|
|||||||
TIF receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,896
|
)
|
|
(3,896
|
)
|
—
|
|
(3,896
|
)
|
|||||||
Net Debt
|
$
|
1,698,982
|
|
|
$
|
(197,128
|
)
|
|
$
|
141,558
|
|
|
$
|
157,885
|
|
|
$
|
1,801,298
|
|
$
|
756,841
|
|
$
|
2,558,139
|
|
|
(a)
|
Please refer to
Note 16 -
Segments
in our Condensed Consolidated Financial Statements.
|
(b)
|
Includes our
$79.1 million
share of debt of our real estate and other affiliates in Operating Assets (Woodlands Sarofim #1, The Metropolitan Downtown Columbia and m.flats/TEN.M).
|
(c)
|
Includes our
$1.4 million
share of
Cash and cash equivalents
of our real estate and other affiliates in Operating Assets (Woodlands Sarofim #1, The Metropolitan Downtown Columbia, Stewart Title of Montgomery County, TX and m.flats/TEN.M).
|
(d)
|
Includes our
$4.7 million
share of debt of our real estate and other affiliates in MPC related to The Summit.
|
(e)
|
Includes our
$57.1 million
share of
Cash and cash equivalents
of our real estate and other affiliates in MPC related to The Summit.
|
(f)
|
Includes our
$12.6 million
share of debt of our real estate and other affiliates in the Seaport District related to Mr. C Seaport.
|
(g)
|
Includes our
$(0.2) million
share of
Cash and cash equivalents
of our real estate and other affiliates in Seaport District related to Mr. C Seaport.
|
(h)
|
Includes our
$0.8 million
share of Cash and cash equivalents of our real estate and other affiliates in Strategic Developments (KR Holdings, HHMK Development and Circle T Ranch and Power Center).
|
|
(In thousands)
|
|
Remaining in 2019
|
|
2020
|
2021
|
2022
|
2023
|
2024
|
Thereafter
|
|
Total
|
||||||||||||||||
Mortgages, notes and loans payable (a)
|
|
$
|
84,001
|
|
|
$
|
309,114
|
|
$
|
419,558
|
|
$
|
235,983
|
|
$
|
764,029
|
|
$
|
70,103
|
|
$
|
1,391,591
|
|
|
$
|
3,274,379
|
|
Interest Payments (b)
|
|
122,864
|
|
|
153,925
|
|
133,638
|
|
117,842
|
|
100,906
|
|
72,097
|
|
113,864
|
|
|
815,136
|
|
||||||||
Ground lease and other leasing commitments
|
|
5,201
|
|
|
7,272
|
|
7,111
|
|
6,373
|
|
6,390
|
|
6,432
|
|
266,855
|
|
|
305,634
|
|
||||||||
Total
|
|
$
|
212,066
|
|
|
$
|
470,311
|
|
$
|
560,307
|
|
$
|
360,198
|
|
$
|
871,325
|
|
$
|
148,632
|
|
$
|
1,772,310
|
|
|
$
|
4,395,149
|
|
|
(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.
|
|
|
10.1*+
|
|
|
|
|
|
10.2*+
|
|
|
|
|
|
10.3*+
|
|
|
|
|
|
10.4*+
|
|
|
|
|
|
10.5*+
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
The Howard Hughes Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ David R. O’Reilly
|
|
|
|
David R. O’Reilly
|
|
|
|
Chief Financial Officer
|
|
|
|
May 6, 2019
|
|
Cumulative Compounded Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$172.56 or below
|
0%
|
11.00% to 11.99%
|
$172.57
|
30%
|
12.00% to 12.99%
|
$180.48
|
60%
|
13.00% to 13.99%
|
$188.68
|
90%
|
14.00% to 14.99%
|
$197.18
|
120%
|
15.00% to 15.99%
|
$205.98
|
150%
|
16.00% to 16.99%
|
$215.10
|
160%
|
17.00% to 17.99%
|
$224.53
|
170%
|
18.00% to 18.99%
|
$234.29
|
180%
|
19.00% to 19.99%
|
$244.39
|
190%
|
20.00% +
|
$254.83 +
|
200%
|
Cumulative Compounded Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$172.56 or below
|
0%
|
11.00% to 11.99%
|
$172.57
|
30%
|
12.00% to 12.99%
|
$180.48
|
60%
|
13.00% to 13.99%
|
$188.68
|
90%
|
14.00% to 14.99%
|
$197.18
|
120%
|
15.00%+
|
205.98+
|
150%
|
Cumulative Compounded Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$172.56 or below
|
0%
|
11.00% to 11.99%
|
$172.57
|
30%
|
12.00% to 12.99%
|
$180.48
|
60%
|
13.00% to 13.99%
|
$188.68
|
90%
|
14.00% to 14.99%
|
$197.18
|
120%
|
15.00%+
|
205.98+
|
150%
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q 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 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.
|
|
By:
|
/s/ David R. Weinreb
|
|
|
David R. Weinreb
|
|
|
Chief Executive Officer (principal executive officer)
|
|
|
May 6, 2019
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q 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 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.
|
|
By:
|
/s/ David R. O’Reilly
|
|
|
David R. O’Reilly
|
|
|
Chief Financial Officer
|
|
|
May 6, 2019
|
7
|
|
|
|
|
By:
|
/s/ David R. Weinreb
|
|
|
|
David R. Weinreb
|
|
|
|
Chief Executive Officer (principal executive officer)
|
|
|
|
May 6, 2019
|
|
|
|
|
|
|
By:
|
/s/ David R. O’Reilly
|
|
|
|
David R. O’Reilly
|
|
|
|
Chief Financial Officer
|
|
|
|
May 6, 2019
|