|
|
|
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
|
☐
|
|
Smaller reporting company
|
☐
|
|
|
Emerging growth company
|
☐
|
Title of each class:
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered:
|
|
Common stock, par value $0.01 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, 2020
|
|
December 31, 2019
|
||||
Assets:
|
|
|
|
|
||||
Investment in real estate:
|
|
|
|
|
||||
Master Planned Communities assets
|
|
$
|
1,672,534
|
|
|
$
|
1,655,674
|
|
Buildings and equipment
|
|
3,901,549
|
|
|
3,813,595
|
|
||
Less: accumulated depreciation
|
|
(549,452
|
)
|
|
(507,933
|
)
|
||
Land
|
|
359,211
|
|
|
353,022
|
|
||
Developments
|
|
1,488,869
|
|
|
1,445,997
|
|
||
Net property and equipment
|
|
6,872,711
|
|
|
6,760,355
|
|
||
Investment in real estate and other affiliates
|
|
127,293
|
|
|
121,757
|
|
||
Net investment in real estate
|
|
7,000,004
|
|
|
6,882,112
|
|
||
Net investment in lease receivable
|
|
2,933
|
|
|
79,166
|
|
||
Cash and cash equivalents
|
|
971,695
|
|
|
422,857
|
|
||
Restricted cash
|
|
267,018
|
|
|
197,278
|
|
||
Accounts receivable, net
|
|
9,944
|
|
|
12,279
|
|
||
Municipal Utility District receivables, net
|
|
301,897
|
|
|
280,742
|
|
||
Notes receivable, net
|
|
36,000
|
|
|
36,379
|
|
||
Deferred expenses, net
|
|
139,329
|
|
|
133,182
|
|
||
Operating lease right-of-use assets, net
|
|
58,347
|
|
|
69,398
|
|
||
Prepaid expenses and other assets, net
|
|
332,557
|
|
|
300,373
|
|
||
Total assets
|
|
$
|
9,119,724
|
|
|
$
|
8,413,766
|
|
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Mortgages, notes and loans payable, net
|
|
$
|
4,304,590
|
|
|
$
|
4,096,470
|
|
Operating lease obligations
|
|
69,980
|
|
|
70,413
|
|
||
Deferred tax liabilities
|
|
140,763
|
|
|
180,748
|
|
||
Accounts payable and accrued expenses
|
|
831,793
|
|
|
733,147
|
|
||
Total liabilities
|
|
5,347,126
|
|
|
5,080,778
|
|
||
|
|
|
|
|
||||
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, 55,989,263 issued and 54,939,003 outstanding as of March 31, 2020, and 150,000,000 shares authorized, 43,635,893 shares issued and 42,585,633 outstanding as of December 31, 2019
|
|
561
|
|
|
437
|
|
||
Additional paid-in capital
|
|
3,939,470
|
|
|
3,343,983
|
|
||
Accumulated deficit
|
|
(171,537
|
)
|
|
(46,385
|
)
|
||
Accumulated other comprehensive loss
|
|
(60,273
|
)
|
|
(29,372
|
)
|
||
Treasury stock, at cost, 1,050,260 shares as of March 31, 2020 and December 31, 2019
|
|
(120,530
|
)
|
|
(120,530
|
)
|
||
Total stockholders' equity
|
|
3,587,691
|
|
|
3,148,133
|
|
||
Noncontrolling interests
|
|
184,907
|
|
|
184,855
|
|
||
Total equity
|
|
3,772,598
|
|
|
3,332,988
|
|
||
Total liabilities and equity
|
|
$
|
9,119,724
|
|
|
$
|
8,413,766
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands, except per share amounts)
|
|
2020
|
|
2019
|
||||
Revenues:
|
|
|
|
|
||||
Condominium rights and unit sales
|
|
$
|
43
|
|
|
$
|
198,310
|
|
Master Planned Communities land sales
|
|
39,732
|
|
|
41,312
|
|
||
Minimum rents
|
|
70,987
|
|
|
54,086
|
|
||
Other land, rental and property revenues
|
|
34,897
|
|
|
41,479
|
|
||
Tenant recoveries
|
|
20,875
|
|
|
13,508
|
|
||
Builder price participation
|
|
7,759
|
|
|
5,195
|
|
||
Interest income from sales-type leases
|
|
882
|
|
|
—
|
|
||
Total revenues
|
|
175,175
|
|
|
353,890
|
|
||
|
|
|
|
|
||||
Expenses:
|
|
|
|
|
||||
Condominium rights and unit cost of sales
|
|
97,901
|
|
|
137,694
|
|
||
Master Planned Communities cost of sales
|
|
16,786
|
|
|
16,818
|
|
||
Operating costs
|
|
64,606
|
|
|
68,759
|
|
||
Rental property real estate taxes
|
|
13,578
|
|
|
9,831
|
|
||
Provision for (recovery of) doubtful accounts
|
|
1,701
|
|
|
(2
|
)
|
||
Demolition costs
|
|
—
|
|
|
49
|
|
||
Development-related marketing costs
|
|
2,816
|
|
|
5,702
|
|
||
General and administrative
|
|
39,081
|
|
|
25,332
|
|
||
Depreciation and amortization
|
|
61,637
|
|
|
36,131
|
|
||
Total expenses
|
|
298,106
|
|
|
300,314
|
|
||
|
|
|
|
|
||||
Other:
|
|
|
|
|
||||
Provision for impairment
|
|
(48,738
|
)
|
|
—
|
|
||
Gain (loss) on sale or disposal of real estate and other assets, net
|
|
38,124
|
|
|
(6
|
)
|
||
Other (loss) income, net
|
|
(3,684
|
)
|
|
173
|
|
||
Total other
|
|
(14,298
|
)
|
|
167
|
|
||
|
|
|
|
|
||||
Operating (loss) income
|
|
(137,229
|
)
|
|
53,743
|
|
||
|
|
|
|
|
||||
Interest income
|
|
1,146
|
|
|
2,573
|
|
||
Interest expense
|
|
(34,448
|
)
|
|
(23,326
|
)
|
||
Equity in earnings from real estate and other affiliates
|
|
11,349
|
|
|
9,951
|
|
||
(Loss) income before taxes
|
|
(159,182
|
)
|
|
42,941
|
|
||
Provision for income taxes
|
|
(34,100
|
)
|
|
11,016
|
|
||
Net (loss) income
|
|
(125,082
|
)
|
|
31,925
|
|
||
Net income attributable to noncontrolling interests
|
|
(52
|
)
|
|
(104
|
)
|
||
Net (loss) income attributable to common stockholders
|
|
$
|
(125,134
|
)
|
|
$
|
31,821
|
|
|
|
|
|
|
||||
Basic (loss) income per share:
|
|
$
|
(2.88
|
)
|
|
$
|
0.74
|
|
Diluted (loss) income per share:
|
|
$
|
(2.88
|
)
|
|
$
|
0.74
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Net (loss) income
|
|
$
|
(125,082
|
)
|
|
$
|
31,925
|
|
Other comprehensive loss:
|
|
|
|
|
||||
Interest rate swaps (a)
|
|
(30,247
|
)
|
|
(5,944
|
)
|
||
Capitalized swap interest expense (b)
|
|
—
|
|
|
(51
|
)
|
||
Terminated swap amortization
|
|
(654
|
)
|
|
(638
|
)
|
||
Other comprehensive loss:
|
|
(30,901
|
)
|
|
(6,633
|
)
|
||
Comprehensive (loss) income
|
|
(155,983
|
)
|
|
25,292
|
|
||
Comprehensive income attributable to noncontrolling interests
|
|
(52
|
)
|
|
(104
|
)
|
||
Comprehensive (loss) income attributable to common stockholders
|
|
$
|
(156,035
|
)
|
|
$
|
25,188
|
|
|
(a)
|
Amounts are shown net of deferred tax benefit of $6.9 million and $2.2 million for the three months ended March 31, 2020 and 2019, respectively.
|
(b)
|
The deferred tax impact was zero for the three months ended March 31, 2020 and not meaningful for the three months ended March 31, 2019.
|
|
|
|
|
|
|
|
|
|
|
|
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, 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Balance, December 31, 2019
|
|
43,635,893
|
|
|
$
|
437
|
|
|
$
|
3,343,983
|
|
|
$
|
(46,385
|
)
|
|
$
|
(29,372
|
)
|
|
(1,050,260
|
)
|
|
$
|
(120,530
|
)
|
|
$
|
3,148,133
|
|
|
$
|
184,855
|
|
|
$
|
3,332,988
|
|
Net (loss) income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125,134
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125,134
|
)
|
|
52
|
|
|
(125,082
|
)
|
||||||||
Interest rate swaps, net of tax of $6,888
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,247
|
)
|
|
—
|
|
|
—
|
|
|
(30,247
|
)
|
|
—
|
|
|
(30,247
|
)
|
||||||||
Terminated swap amortization
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(654
|
)
|
|
—
|
|
|
—
|
|
|
(654
|
)
|
|
—
|
|
|
(654
|
)
|
||||||||
Adoption of ASU 2016-13
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
||||||||
Common stock issued
|
|
12,270,900
|
|
|
123
|
|
|
593,575
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
593,698
|
|
|
—
|
|
|
593,698
|
|
||||||||
Stock plan activity
|
|
82,470
|
|
|
1
|
|
|
1,912
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,913
|
|
|
—
|
|
|
1,913
|
|
||||||||
Balance, March 31, 2020
|
|
55,989,263
|
|
|
$
|
561
|
|
|
$
|
3,939,470
|
|
|
$
|
(171,537
|
)
|
|
$
|
(60,273
|
)
|
|
(1,050,260
|
)
|
|
$
|
(120,530
|
)
|
|
$
|
3,587,691
|
|
|
$
|
184,907
|
|
|
$
|
3,772,598
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Cash Flows from Operating Activities:
|
|
|
|
|
|
|||
Net (loss) income
|
|
$
|
(125,082
|
)
|
|
$
|
31,925
|
|
Adjustments to reconcile net (loss) income to cash provided by (used in) operating activities:
|
|
|
|
|
|
|
||
Depreciation
|
|
57,349
|
|
|
32,905
|
|
||
Amortization
|
|
4,075
|
|
|
3,086
|
|
||
Amortization of deferred financing costs
|
|
4,114
|
|
|
2,201
|
|
||
Amortization of intangibles other than in-place leases
|
|
170
|
|
|
278
|
|
||
Straight-line rent amortization
|
|
(2,870
|
)
|
|
(1,548
|
)
|
||
Deferred income taxes
|
|
(34,625
|
)
|
|
10,703
|
|
||
Restricted stock and stock option amortization
|
|
1,152
|
|
|
3,069
|
|
||
Net gain on sale of lease receivable
|
|
(38,124
|
)
|
|
—
|
|
||
Proceeds from the sale of lease receivable
|
|
64,155
|
|
|
—
|
|
||
Impairment charges
|
|
48,738
|
|
|
—
|
|
||
Equity in earnings from real estate and other affiliates, net of distributions
|
|
(5,817
|
)
|
|
(4,606
|
)
|
||
Provision for doubtful accounts
|
|
(3,115
|
)
|
|
(2
|
)
|
||
Master Planned Communities land acquisitions
|
|
—
|
|
|
(752
|
)
|
||
Master Planned Communities development expenditures
|
|
(64,895
|
)
|
|
(56,772
|
)
|
||
Master Planned Communities cost of sales
|
|
16,783
|
|
|
16,744
|
|
||
Condominium development expenditures
|
|
(60,688
|
)
|
|
(40,559
|
)
|
||
Condominium rights and unit cost of sales
|
|
97,901
|
|
|
137,694
|
|
||
Net changes:
|
|
|
|
|
|
|
||
Accounts and notes receivable
|
|
9,596
|
|
|
(5,679
|
)
|
||
Prepaid expenses and other assets
|
|
(31,565
|
)
|
|
1,881
|
|
||
Condominium deposits received
|
|
46,186
|
|
|
(115,774
|
)
|
||
Deferred expenses
|
|
(9,176
|
)
|
|
(17,191
|
)
|
||
Accounts payable and accrued expenses
|
|
(47,443
|
)
|
|
(57,286
|
)
|
||
Cash used in operating activities
|
|
(73,181
|
)
|
|
(59,683
|
)
|
||
|
|
|
|
|
||||
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
||
Property and equipment expenditures
|
|
(270
|
)
|
|
(1,178
|
)
|
||
Operating property improvements
|
|
(10,419
|
)
|
|
(25,854
|
)
|
||
Property development and redevelopment
|
|
(144,422
|
)
|
|
(148,894
|
)
|
||
Reimbursements under Tax Increment Financings
|
|
1,625
|
|
|
—
|
|
||
Distributions from real estate and other affiliates
|
|
1,232
|
|
|
315
|
|
||
Investments in real estate and other affiliates, net
|
|
(952
|
)
|
|
(222
|
)
|
||
Cash used in investing activities
|
|
(153,206
|
)
|
|
(175,833
|
)
|
||
|
|
|
|
|
||||
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
||
Proceeds from mortgages, notes and loans payable
|
|
256,770
|
|
|
61,614
|
|
||
Proceeds from issuance of common stock
|
|
593,698
|
|
|
—
|
|
||
Principal payments on mortgages, notes and loans payable
|
|
(5,115
|
)
|
|
(4,587
|
)
|
||
Special Improvement District bond funds released from (held in) escrow
|
|
1,126
|
|
|
936
|
|
||
Deferred financing costs and bond issuance costs, net
|
|
(2,276
|
)
|
|
(343
|
)
|
||
Taxes paid on stock options exercised and restricted stock vested
|
|
(662
|
)
|
|
—
|
|
||
Stock options exercised
|
|
1,424
|
|
|
—
|
|
||
Contributions from noncontrolling interest
|
|
—
|
|
|
40,987
|
|
||
Cash provided by financing activities
|
|
844,965
|
|
|
98,607
|
|
||
|
|
|
|
|
||||
Net change in cash, cash equivalents and restricted cash
|
|
618,578
|
|
|
(136,909
|
)
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
|
620,135
|
|
|
724,215
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
1,238,713
|
|
|
$
|
587,306
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
||
Interest paid
|
|
$
|
62,679
|
|
|
$
|
52,905
|
|
Interest capitalized
|
|
19,041
|
|
|
18,370
|
|
||
Income taxes (refunded) paid, net
|
|
—
|
|
|
(1,839
|
)
|
||
|
|
|
|
|
||||
Non-Cash Transactions:
|
|
|
|
|
|
|
||
Accrued property improvements, developments, and redevelopments
|
|
(28,221
|
)
|
|
24,774
|
|
||
Special Improvement District bond transfers associated with land sales
|
|
3
|
|
|
74
|
|
||
Accrued interest on construction loan borrowing
|
|
4,773
|
|
|
860
|
|
||
Capitalized stock compensation
|
|
—
|
|
|
441
|
|
||
Initial recognition of ASC 842 Operating lease ROU asset
|
|
—
|
|
|
72,106
|
|
||
Initial recognition of ASC 842 Operating lease obligation
|
|
—
|
|
|
71,888
|
|
|
|
|
(In thousands)
|
|
Restructuring costs
|
||
Balance at December 31, 2019
|
|
$
|
9,685
|
|
Charges (a)
|
|
2,478
|
|
|
Charges paid/settled
|
|
(4,293
|
)
|
|
Balance at March 31, 2020
|
|
$
|
7,870
|
|
|
(a)
|
Charges relate to relocation, retention and severance expenses and are included in General and administrative expense in the accompanying Condensed Consolidated Statements of Operations.
|
|
($ in thousands)
|
|
MUD receivables
|
|
SID receivables
|
|
TIF receivables
|
|
Net investments in lease receivable
|
|
Notes receivable
|
|
Total
|
||||||||||||
Collection experience
|
|
$
|
286,157
|
|
|
$
|
42,103
|
|
|
$
|
3,853
|
|
|
$
|
2,950
|
|
|
$
|
36,247
|
|
|
$
|
371,310
|
|
|
($ in thousands)
|
|
MUD receivables
|
|
SID receivables
|
|
TIF receivables
|
|
Net investments in lease receivable
|
|
Notes receivable
|
|
Trade accounts receivable (a)
|
||||||||||||
Beginning balance as of January 1, 2020
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17
|
|
|
$
|
209
|
|
|
$
|
—
|
|
Current-period provision for expected credit losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
60
|
|
||||||
Write-offs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||||
Recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Ending balance as of March 31, 2020
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17
|
|
|
$
|
247
|
|
|
$
|
60
|
|
|
(a)
|
Trade accounts receivable are presented within accounts receivable, net on the consolidated balance sheet. Accounts receivable, net also includes receivables related to operating leases. Collectability and related allowance for amounts due under operating leases is assessed under the guidance of ASC 842. Reserves related to operating lease receivables are not included in the above table.
|
|
|
|
Economic/Legal Ownership
|
|
Carrying Value
|
|
Share of Earnings/Dividends
|
||||||||||||||||
|
|
March 31,
|
|
December 31,
|
|
March 31,
|
|
December 31,
|
|
Three Months Ended March 31,
|
||||||||||||
($ in thousands)
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||||
Equity Method Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Metropolitan Downtown Columbia (a)
|
|
50
|
%
|
|
50
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
227
|
|
|
$
|
183
|
|
Stewart Title of Montgomery County, TX
|
|
50
|
%
|
|
50
|
%
|
|
3,767
|
|
|
4,175
|
|
|
343
|
|
|
102
|
|
||||
Woodlands Sarofim #1
|
|
20
|
%
|
|
20
|
%
|
|
3,019
|
|
|
2,985
|
|
|
35
|
|
|
20
|
|
||||
m.flats/TEN.M
|
|
50
|
%
|
|
50
|
%
|
|
1,784
|
|
|
2,431
|
|
|
65
|
|
|
(1,221
|
)
|
||||
Master Planned Communities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
The Summit (b)
|
|
—
|
%
|
|
—
|
%
|
|
92,216
|
|
|
84,455
|
|
|
8,934
|
|
|
7,837
|
|
||||
Seaport District:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Mr. C Seaport
|
|
35
|
%
|
|
35
|
%
|
|
7,000
|
|
|
7,650
|
|
|
(651
|
)
|
|
(632
|
)
|
||||
Bar Wayō (Momofuku) (b)
|
|
—
|
%
|
|
—
|
%
|
|
6,745
|
|
|
7,469
|
|
|
(1,392
|
)
|
|
—
|
|
||||
Strategic Developments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Circle T Ranch and Power Center
|
|
50
|
%
|
|
50
|
%
|
|
8,405
|
|
|
8,207
|
|
|
86
|
|
|
35
|
|
||||
HHMK Development
|
|
50
|
%
|
|
50
|
%
|
|
10
|
|
|
10
|
|
|
—
|
|
|
—
|
|
||||
KR Holdings
|
|
50
|
%
|
|
50
|
%
|
|
394
|
|
|
422
|
|
|
(22
|
)
|
|
2
|
|
||||
|
|
|
|
|
|
123,340
|
|
|
117,804
|
|
|
7,625
|
|
|
6,326
|
|
||||||
Other equity investments (c)
|
|
|
|
|
|
3,953
|
|
|
3,953
|
|
|
3,724
|
|
|
3,625
|
|
||||||
Investments in real estate and other affiliates
|
|
|
|
$
|
127,293
|
|
|
$
|
121,757
|
|
|
$
|
11,349
|
|
|
$
|
9,951
|
|
|
(a)
|
The Metropolitan Downtown Columbia was in a deficit position of $4.9 million and $4.7 million at March 31, 2020, and December 31, 2019, 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, 2020, and December 31, 2019.
|
(b)
|
Please refer to the discussion below for a description of the joint venture ownership structure.
|
(c)
|
Other equity investments represent equity investments not accounted for under the equity method. The Company elected the measurement alternative as these investments do not have readily determinable fair values. There were no impairments, or upward or downward adjustments to the carrying amounts of these securities either during current year 2020 or cumulatively.
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Total Assets
|
|
$
|
222,447
|
|
|
$
|
221,277
|
|
Total Liabilities
|
|
128,098
|
|
|
136,314
|
|
||
Total Equity
|
|
94,349
|
|
|
84,963
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Revenues (a)
|
|
$
|
39,836
|
|
|
$
|
30,483
|
|
Net income
|
|
10,559
|
|
|
7,423
|
|
||
Gross Margin
|
|
11,704
|
|
|
8,332
|
|
|
(a)
|
The Summit adopted ASU 2014-09, Revenues from Contracts with Customers (Topic 606) effective in the fourth quarter of 2019 using the modified retrospective transition method. Therefore, for 2020, revenues allocated to each of The Summit’s performance obligations is recognized over time based on an input measure of progress. The first quarter of 2019 amounts have not been adjusted and are recognized on a percentage of completion basis. The Summit’s adoption of ASU 2014-09 did not have a material impact on the Company’s consolidated financial statements.
|
|
|
|
|
|
|
|
Provision for Impairment as of March 31,
|
||||||
Impaired Asset
|
|
Location
|
|
Method of Determining Fair Value
|
|
2020
|
|
2019
|
||||
|
|
|
|
|
|
(In thousands)
|
||||||
Operating Assets:
|
|
|
|
|
|
|
|
|
||||
Outlet Collection at Riverwalk
|
|
New Orleans, LA
|
|
Discounted cash flow analysis using capitalization rate of 10.0%
|
|
$
|
48,738
|
|
|
$
|
—
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Straight-line rent
|
|
$
|
59,082
|
|
|
$
|
56,223
|
|
Condominium inventory
|
|
55,577
|
|
|
56,421
|
|
||
In-place leases
|
|
53,059
|
|
|
54,471
|
|
||
Security, escrow, and other deposits
|
|
51,197
|
|
|
17,464
|
|
||
Special Improvement District receivable
|
|
42,103
|
|
|
42,996
|
|
||
Intangibles
|
|
33,105
|
|
|
33,275
|
|
||
Prepaid expenses
|
|
14,132
|
|
|
13,263
|
|
||
Other
|
|
8,127
|
|
|
9,252
|
|
||
Tenant incentives and other receivables
|
|
7,527
|
|
|
7,556
|
|
||
TIF receivable
|
|
3,854
|
|
|
3,931
|
|
||
Federal income tax receivable
|
|
2,389
|
|
|
655
|
|
||
Food and beverage and lifestyle inventory
|
|
1,914
|
|
|
4,310
|
|
||
Above-market tenant leases
|
|
491
|
|
|
556
|
|
||
Prepaid expenses and other assets, net
|
|
$
|
332,557
|
|
|
$
|
300,373
|
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Construction payables
|
|
$
|
327,557
|
|
|
$
|
261,523
|
|
Condominium deposit liabilities
|
|
240,980
|
|
|
194,794
|
|
||
Interest rate swap liabilities
|
|
77,363
|
|
|
40,135
|
|
||
Deferred income
|
|
63,817
|
|
|
63,483
|
|
||
Accounts payable and accrued expenses
|
|
31,651
|
|
|
37,480
|
|
||
Tenant and other deposits
|
|
27,632
|
|
|
24,080
|
|
||
Accrued payroll and other employee liabilities
|
|
21,697
|
|
|
44,082
|
|
||
Accrued real estate taxes
|
|
15,577
|
|
|
27,559
|
|
||
Other
|
|
14,101
|
|
|
16,173
|
|
||
Accrued interest
|
|
11,418
|
|
|
23,838
|
|
||
Accounts payable and accrued expenses
|
|
$
|
831,793
|
|
|
$
|
733,147
|
|
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Fixed-rate debt:
|
|
|
|
|
||||
Unsecured 5.375% Senior Notes
|
|
$
|
1,000,000
|
|
|
$
|
1,000,000
|
|
Secured mortgages, notes and loans payable
|
|
882,727
|
|
|
884,935
|
|
||
Special Improvement District bonds
|
|
23,460
|
|
|
23,725
|
|
||
Variable-rate debt:
|
|
|
|
|
||||
Mortgages, notes and loans payable (a)
|
|
2,438,879
|
|
|
2,229,958
|
|
||
Unamortized bond issuance costs
|
|
(5,030
|
)
|
|
(5,249
|
)
|
||
Unamortized deferred financing costs (b)
|
|
(35,446
|
)
|
|
(36,899
|
)
|
||
Total mortgages, notes and loans payable, net
|
|
$
|
4,304,590
|
|
|
$
|
4,096,470
|
|
|
(a)
|
As more fully described in Note 9 - Derivative Instruments and Hedging Activities, $706.2 million and $630.1 million of variable‑rate debt has been swapped to a fixed rate for the term of the related debt, $229.9 million and $184.3 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, 2020, and December 31, 2019.
|
(b)
|
Deferred financing costs are amortized to interest expense over the terms of the respective financing agreements using the effective interest method (or other methods which approximate the effective interest method).
|
|
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||||||||||||||||||||||
|
|
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) |
||||||||||||||||
Interest rate derivative liabilities
|
|
$
|
77,363
|
|
|
$
|
—
|
|
|
$
|
77,363
|
|
|
$
|
—
|
|
|
$
|
40,135
|
|
|
$
|
—
|
|
|
$
|
40,135
|
|
|
$
|
—
|
|
|
|
|
|
|
March 31, 2020
|
|
December 31, 2019
|
||||||||||||
(In thousands)
|
|
Fair Value
Hierarchy |
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Carrying
Amount |
|
Estimated
Fair Value |
||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and Restricted cash
|
|
Level 1
|
|
$
|
1,238,713
|
|
|
$
|
1,238,713
|
|
|
$
|
620,135
|
|
|
$
|
620,135
|
|
Accounts receivable, net (a)
|
|
Level 3
|
|
9,944
|
|
|
9,944
|
|
|
12,279
|
|
|
12,279
|
|
||||
Notes receivable, net (b)
|
|
Level 3
|
|
36,000
|
|
|
36,000
|
|
|
36,379
|
|
|
36,379
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fixed-rate debt (c)
|
|
Level 2
|
|
1,906,187
|
|
|
1,864,876
|
|
|
1,908,660
|
|
|
1,949,773
|
|
||||
Variable-rate debt (c)
|
|
Level 2
|
|
2,438,879
|
|
|
2,438,879
|
|
|
2,229,958
|
|
|
2,229,958
|
|
|
(a)
|
Accounts receivable, net is shown net of an allowance of $9.8 million and $15.6 million at March 31, 2020, and December 31, 2019, respectively.
|
(b)
|
Notes receivable, net is shown net of an allowance of $0.2 million at March 31, 2020, and December 31, 2019..
|
(c)
|
Excludes related unamortized financing costs.
|
|
|
March 31, 2020
|
||||||||||||||||||
|
|
Fair Value Measurements Using
|
||||||||||||||||||
(In thousands)
|
|
Total Fair Value Measurement
|
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total (Loss)
|
||||||||||
Operating Assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Outlet Collection at Riverwalk (a)
|
|
$
|
46,794
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
46,794
|
|
|
$
|
(48,738
|
)
|
|
(a)
|
The fair value was determined based on a discounted cash flow analysis using a capitalization rate of 10.0% and is shown net of transaction costs.
|
|
|
|
|
|
|
|
|
|
|
Fixed
|
|
|
|
|
|
Fair Value Asset (Liability)
|
|||||||||
|
|
|
|
|
|
Notional
|
|
Interest
|
|
Effective
|
|
Maturity
|
|
March 31,
|
|
December 31,
|
|||||||
(In thousands)
|
|
|
|
Balance Sheet Location
|
|
Amount
|
|
Rate (a)
|
|
Date
|
|
Date
|
|
2020
|
|
2019
|
|||||||
Derivative instruments not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest rate cap
|
|
(b)
|
|
Prepaid expenses and other assets, net
|
|
$
|
230,000
|
|
|
2.50
|
%
|
|
12/22/2016
|
|
12/23/2019
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate cap
|
|
(c)
|
|
Prepaid expenses and other assets, net
|
|
75,000
|
|
|
5.00
|
%
|
|
8/31/2019
|
|
8/31/2020
|
|
—
|
|
|
—
|
|
|||
Derivative instruments designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Interest rate collar
|
|
(d)
|
|
Accounts payable and accrued expenses
|
|
193,967
|
|
|
2.00% - 3.00%
|
|
|
5/1/2019
|
|
5/1/2020
|
|
(164
|
)
|
|
(182
|
)
|
|||
Interest rate collar
|
|
(d)
|
|
Accounts payable and accrued expenses
|
|
354,217
|
|
|
2.25% - 3.25%
|
|
|
5/1/2020
|
|
5/1/2021
|
|
(5,791
|
)
|
|
(2,074
|
)
|
|||
Interest rate collar
|
|
(d)
|
|
Accounts payable and accrued expenses
|
|
381,404
|
|
|
2.75% - 3.50%
|
|
|
5/1/2021
|
|
4/30/2022
|
|
(9,182
|
)
|
|
(4,578
|
)
|
|||
Interest rate swap
|
|
(e)
|
|
Accounts payable and accrued expenses
|
|
615,000
|
|
|
2.96
|
%
|
|
9/21/2018
|
|
9/18/2023
|
|
(55,955
|
)
|
|
(31,187
|
)
|
|||
Interest rate swap
|
|
(f)
|
|
Accounts payable and accrued expenses
|
|
1,810
|
|
|
4.89
|
%
|
|
11/1/2019
|
|
1/1/2032
|
|
(6,271
|
)
|
|
(2,114
|
)
|
|||
Total fair value derivative liabilities
|
|
|
|
|
|
|
|
|
|
$
|
(77,363
|
)
|
|
$
|
(40,135
|
)
|
|
(a)
|
These rates represent the strike rate on HHC’s interest swaps, caps and collars.
|
(b)
|
The Company settled this Interest rate cap on February 1, 2019. Interest income of $0.2 million is included in the Condensed Consolidated Statements of Operations for the year ended December 31, 2019, related to this contract.
|
(c)
|
On August 30, 2019, the Company executed an agreement to extend the maturing position of this cap. Interest income included in the Condensed Consolidated Statements of Operations for the three months ended March 31, 2020, and the year ended December 31, 2019, related to this contract was not meaningful.
|
(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 $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.
|
(f)
|
Concurrent with the closing of the $35.5 million construction loan for 8770 New Trails on June 27, 2019, the Company entered into this interest rate swap which is designated as a cash flow hedge.
|
|
|
Amount of Loss Recognized
|
||||||
|
|
in AOCI on Derivative
|
||||||
|
|
Three Months Ended March 31,
|
||||||
Derivatives in Cash Flow Hedging Relationships
|
|
2020
|
|
2019
|
||||
Interest rate derivatives
|
|
$
|
(31,340
|
)
|
|
$
|
(5,816
|
)
|
|
|
Amount of (Loss) Gain Reclassified
|
||||||
|
|
from AOCI into Operations
|
||||||
|
|
Three Months Ended March 31,
|
||||||
Location of (Loss) Gain Reclassified from AOCI into Operations
|
|
2020
|
|
2019
|
||||
Interest expense
|
|
$
|
(1,093
|
)
|
|
$
|
128
|
|
|
|
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
|
|
2020
|
|
2019
|
||||
Interest expense
|
|
$
|
34,448
|
|
|
$
|
23,326
|
|
|
|
|
|
Stock
Options |
|
Weighted-average
Exercise Price |
|||
Stock Options outstanding at December 31, 2019
|
|
721,496
|
|
|
$
|
104.55
|
|
Granted
|
|
2,000
|
|
|
83.11
|
|
|
Exercised
|
|
(54,558
|
)
|
|
67.88
|
|
|
Forfeited
|
|
(107,000
|
)
|
|
126.24
|
|
|
Expired
|
|
(1,000
|
)
|
|
125.09
|
|
|
Stock Options outstanding at March 31, 2020
|
|
560,938
|
|
|
$
|
103.87
|
|
|
|
|
Restricted
Stock |
|
Weighted-average Grant
Date Fair Value |
|||
Restricted stock outstanding at December 31, 2019
|
|
406,802
|
|
|
$
|
76.27
|
|
Granted
|
|
70,210
|
|
|
84.55
|
|
|
Forfeited
|
|
(12,796
|
)
|
|
90.94
|
|
|
Restricted stock outstanding at March 31, 2020
|
|
464,216
|
|
|
$
|
77.01
|
|
|
(In thousands)
|
|
|
||
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
|
)
|
|
|
|
||
Balance as of December 31, 2019
|
|
$
|
(29,372
|
)
|
Other comprehensive loss before reclassifications
|
|
(31,340
|
)
|
|
Loss reclassified from accumulated other comprehensive loss to net income
|
|
1,093
|
|
|
Terminated swap amortization
|
|
(654
|
)
|
|
Net current-period other comprehensive loss
|
|
(30,901
|
)
|
|
Balance as of March 31, 2020
|
|
$
|
(60,273
|
)
|
|
|
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
|
|
2020
|
|
2019
|
|
Statements of Operations
|
||||
Losses (gains) on cash flow hedges
|
|
$
|
1,383
|
|
|
$
|
(162
|
)
|
|
Interest expense
|
Interest rate swap contracts
|
|
(290
|
)
|
|
34
|
|
|
Provision for income taxes
|
||
Total reclassifications of loss (income) for the period
|
|
$
|
1,093
|
|
|
$
|
(128
|
)
|
|
Net of tax
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands, except per share amounts)
|
|
2020
|
|
2019
|
||||
Basic EPS:
|
|
|
|
|
||||
Numerator:
|
|
|
|
|
||||
Net (loss) income
|
|
$
|
(125,082
|
)
|
|
$
|
31,925
|
|
Net income attributable to noncontrolling interests
|
|
(52
|
)
|
|
(104
|
)
|
||
Net (loss) income attributable to common stockholders
|
|
$
|
(125,134
|
)
|
|
$
|
31,821
|
|
|
|
|
|
|
||||
Denominator:
|
|
|
|
|
|
|
||
Weighted-average basic common shares outstanding
|
|
43,380
|
|
|
43,106
|
|
||
|
|
|
|
|
||||
Diluted EPS:
|
|
|
|
|
|
|
||
Numerator:
|
|
|
|
|
|
|
||
Net (loss) income attributable to common stockholders
|
|
$
|
(125,134
|
)
|
|
$
|
31,821
|
|
|
|
|
|
|
||||
Denominator:
|
|
|
|
|
|
|
||
Weighted-average basic common shares outstanding
|
|
43,380
|
|
|
43,106
|
|
||
Restricted stock and stock options
|
|
—
|
|
|
151
|
|
||
Weighted-average diluted common shares outstanding (a)
|
|
43,380
|
|
|
43,257
|
|
||
|
|
|
|
|
||||
Basic (loss) income per share:
|
|
$
|
(2.88
|
)
|
|
$
|
0.74
|
|
|
|
|
|
|
||||
Diluted (loss) income per share:
|
|
$
|
(2.88
|
)
|
|
$
|
0.74
|
|
|
(a)
|
The diluted EPS computation for the three months ended March 31, 2020, excludes outstanding stock awards because their effect is anti-dilutive. The diluted EPS computation for the three months ended March 31, 2019, excludes 563,808 shares of stock options because their inclusion would have been anti-dilutive. The diluted EPS computation for the three months ended March 31, 2020, and 2019 excludes 265,699 and 288,010 shares of restricted stock, respectively, because performance conditions provided for in the restricted stock awards have not been satisfied.
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Revenues
|
|
|
|
|
||||
From contracts with customers
|
|
|
|
|
||||
Recognized at a point in time:
|
|
|
|
|
||||
Condominium rights and unit sales
|
|
$
|
43
|
|
|
$
|
198,310
|
|
Master Planned Communities land sales
|
|
39,732
|
|
|
41,312
|
|
||
Builder price participation
|
|
7,759
|
|
|
5,195
|
|
||
Total revenue from contracts with customers
|
|
47,534
|
|
|
244,817
|
|
||
|
|
|
|
|
||||
Recognized at a point in time and/or over time:
|
|
|
|
|
||||
Other land, rental and property revenues
|
|
34,897
|
|
|
41,479
|
|
||
Total other income
|
|
34,897
|
|
|
41,479
|
|
||
|
|
|
|
|
||||
Rental and other income (lease-related revenues)
|
|
|
|
|
||||
Minimum rents
|
|
70,987
|
|
|
54,086
|
|
||
Tenant recoveries
|
|
20,875
|
|
|
13,508
|
|
||
Interest income from sales-type leases
|
|
882
|
|
|
—
|
|
||
Total rental income
|
|
92,744
|
|
|
67,594
|
|
||
|
|
|
|
|
||||
Total revenues
|
|
$
|
175,175
|
|
|
$
|
353,890
|
|
|
|
|
|
|
||||
Revenues by segment
|
|
|
|
|
||||
Operating Assets revenues
|
|
$
|
114,257
|
|
|
$
|
91,953
|
|
Master Planned Communities revenues
|
|
50,446
|
|
|
50,896
|
|
||
Seaport District revenues
|
|
9,694
|
|
|
7,030
|
|
||
Strategic Developments revenues
|
|
760
|
|
|
204,011
|
|
||
Corporate revenues
|
|
18
|
|
|
—
|
|
||
Total revenues
|
|
$
|
175,175
|
|
|
$
|
353,890
|
|
|
|
Contract
|
||
(In thousands)
|
|
Liabilities
|
||
Balance as of December 31, 2019
|
|
$
|
246,010
|
|
Consideration earned during the period
|
|
(17,885
|
)
|
|
Consideration received during the period
|
|
64,432
|
|
|
Balance as of March 31, 2020
|
|
$
|
292,557
|
|
|
(In thousands)
|
|
Less than 1 year
|
|
1-2 years
|
|
3 years and thereafter
|
||||||
Total remaining unsatisfied performance obligations
|
|
$
|
224,740
|
|
|
$
|
432,467
|
|
|
$
|
1,026,141
|
|
|
(In thousands)
|
|
March 31, 2020
|
||
Assets
|
|
|
||
Operating lease right-of-use assets
|
|
$
|
68,582
|
|
Riverwalk impairment
|
|
(10,235
|
)
|
|
Total leased assets
|
|
$
|
58,347
|
|
|
|
|
||
Liabilities
|
|
|
||
Operating lease liabilities
|
|
$
|
69,980
|
|
Total leased liabilities
|
|
$
|
69,980
|
|
(In thousands)
|
|
Three Months Ended
|
||
Lease cost
|
|
March 31, 2020
|
||
Operating lease cost
|
|
$
|
2,179
|
|
Variable lease costs
|
|
158
|
|
|
Sublease income
|
|
—
|
|
|
Net lease cost
|
|
$
|
2,337
|
|
(In thousands)
|
|
Operating
|
||
Year Ended December 31,
|
|
Leases
|
||
2020 (excluding the three months ended March 31, 2020)
|
|
$
|
5,131
|
|
2021
|
|
7,066
|
|
|
2022
|
|
6,328
|
|
|
2023
|
|
6,374
|
|
|
2024
|
|
6,432
|
|
|
Thereafter
|
|
266,852
|
|
|
Total lease payments
|
|
298,183
|
|
|
Less: imputed interest
|
|
(228,203
|
)
|
|
Present value of lease liabilities
|
|
$
|
69,980
|
|
Other Information
|
|
March 31, 2020
|
|
Weighted-average remaining lease term (years)
|
|
|
|
Operating leases
|
|
37.1
|
|
Weighted-average discount rate
|
|
|
|
Operating leases
|
|
7.8
|
%
|
|
|
|
Three Months Ended
|
||
(In thousands)
|
|
March 31, 2020
|
||
Total minimum rent payments
|
|
$
|
59,099
|
|
|
|
Total
|
||
|
|
Minimum
|
||
Year Ending December 31,
|
|
Rent
|
||
(In thousands)
|
|
|
||
2020 (excluding the three months ended March 31, 2020)
|
|
$
|
165,577
|
|
2021
|
|
233,538
|
|
|
2022
|
|
247,698
|
|
|
2023
|
|
237,217
|
|
|
2024
|
|
227,821
|
|
|
Thereafter
|
|
1,439,849
|
|
|
Total
|
|
$
|
2,551,700
|
|
•
|
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 453,000 square feet of restaurant, retail and entertainment properties situated in three primary locations in New York, New York: Pier 17, Seaport District 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)
|
|
2020
|
|
2019
|
||||
Operating Assets Segment EBT
|
|
|
|
|
||||
Total revenues (a)
|
|
$
|
114,257
|
|
|
$
|
91,953
|
|
Total operating expenses (b)
|
|
(52,240
|
)
|
|
(42,912
|
)
|
||
Segment operating income
|
|
62,017
|
|
|
49,041
|
|
||
Depreciation and amortization
|
|
(37,089
|
)
|
|
(27,108
|
)
|
||
Interest expense, net
|
|
(26,193
|
)
|
|
(18,991
|
)
|
||
Other (loss) income, net
|
|
(59
|
)
|
|
35
|
|
||
Equity in earnings from real estate and other affiliates
|
|
4,394
|
|
|
2,709
|
|
||
Gain on sale or disposal of real estate
|
|
38,124
|
|
|
—
|
|
||
Provision for impairment
|
|
(48,738
|
)
|
|
—
|
|
||
Segment EBT
|
|
(7,544
|
)
|
|
5,686
|
|
||
|
|
|
|
|
||||
MPC Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
50,446
|
|
|
50,896
|
|
||
Total operating expenses
|
|
(23,722
|
)
|
|
(28,514
|
)
|
||
Segment operating income
|
|
26,724
|
|
|
22,382
|
|
||
Depreciation and amortization
|
|
(91
|
)
|
|
(160
|
)
|
||
Interest income, net
|
|
8,554
|
|
|
7,543
|
|
||
Other loss, net
|
|
—
|
|
|
(5
|
)
|
||
Equity in earnings from real estate and other affiliates
|
|
8,934
|
|
|
7,837
|
|
||
Segment EBT
|
|
44,121
|
|
|
37,597
|
|
||
|
|
|
|
|
||||
Seaport District Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
9,694
|
|
|
7,030
|
|
||
Total operating expenses
|
|
(14,311
|
)
|
|
(14,433
|
)
|
||
Segment operating loss
|
|
(4,617
|
)
|
|
(7,403
|
)
|
||
Depreciation and amortization
|
|
(20,875
|
)
|
|
(6,193
|
)
|
||
Interest expense, net
|
|
(5,053
|
)
|
|
(1,532
|
)
|
||
Other loss, net
|
|
(3,368
|
)
|
|
(86
|
)
|
||
Equity in losses from real estate and other affiliates
|
|
(2,043
|
)
|
|
(632
|
)
|
||
Loss on sale or disposal of real estate
|
|
—
|
|
|
(6
|
)
|
||
Segment EBT
|
|
(35,956
|
)
|
|
(15,852
|
)
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Strategic Developments Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
760
|
|
|
204,011
|
|
||
Total operating expenses
|
|
(104,299
|
)
|
|
(146,303
|
)
|
||
Segment operating (loss) income
|
|
(103,539
|
)
|
|
57,708
|
|
||
Depreciation and amortization
|
|
(1,761
|
)
|
|
(1,056
|
)
|
||
Interest income, net
|
|
1,931
|
|
|
3,262
|
|
||
Other (loss) income, net
|
|
(375
|
)
|
|
693
|
|
||
Equity in earnings from real estate and other affiliates
|
|
64
|
|
|
37
|
|
||
Segment EBT
|
|
(103,680
|
)
|
|
60,644
|
|
||
|
|
|
|
|
||||
Consolidated Segment EBT
|
|
|
|
|
||||
Total revenues
|
|
175,157
|
|
|
353,890
|
|
||
Total operating expenses
|
|
(194,572
|
)
|
|
(232,162
|
)
|
||
Segment operating income
|
|
(19,415
|
)
|
|
121,728
|
|
||
Depreciation and amortization
|
|
(59,816
|
)
|
|
(34,517
|
)
|
||
Interest expense, net
|
|
(20,761
|
)
|
|
(9,718
|
)
|
||
Other (loss) income, net
|
|
(3,802
|
)
|
|
637
|
|
||
Equity in earnings from real estate and other affiliates
|
|
11,349
|
|
|
9,951
|
|
||
Gain (loss) on sale or disposal of real estate, net
|
|
38,124
|
|
|
(6
|
)
|
||
Provision for impairment
|
|
(48,738
|
)
|
|
—
|
|
||
Consolidated segment EBT
|
|
(103,059
|
)
|
|
88,075
|
|
||
|
|
|
|
|
||||
Corporate income, expenses and other items
|
|
(22,023
|
)
|
|
(56,150
|
)
|
||
Net (loss) income
|
|
(125,082
|
)
|
|
31,925
|
|
||
Net income attributable to noncontrolling interests
|
|
(52
|
)
|
|
(104
|
)
|
||
Net (loss) income attributable to common stockholders
|
|
$
|
(125,134
|
)
|
|
$
|
31,821
|
|
|
(a)
|
Includes hospitality revenues for the three months ended March 31, 2020, and 2019, of $17.2 million and $22.9 million, respectively.
|
(b)
|
Includes hospitality operating costs for the three months ended March 31, 2020, and 2019, of $12.9 million and $15.6 million, respectively.
|
|
|
March 31,
|
|
December 31,
|
||||
(In thousands)
|
|
2020
|
|
2019
|
||||
Operating Assets
|
|
$
|
3,527,387
|
|
|
$
|
3,476,718
|
|
Master Planned Communities
|
|
2,228,230
|
|
|
2,166,472
|
|
||
Seaport District
|
|
919,523
|
|
|
930,067
|
|
||
Strategic Developments
|
|
1,612,002
|
|
|
1,540,161
|
|
||
Total segment assets
|
|
8,287,142
|
|
|
8,113,418
|
|
||
Corporate
|
|
832,582
|
|
|
300,348
|
|
||
Total assets
|
|
$
|
9,119,724
|
|
|
$
|
8,413,766
|
|
|
•
|
the impact of the novel strain of COVID-19 on our business;
|
•
|
our “Transformation Plan”, including new executive leadership, reduction in our overhead expenses, the proposed sale of our non-core assets and accelerated growth in our core Master Planned Communities (“MPC”) assets;
|
•
|
expected performance of our stabilized, income-producing properties and the performance and stabilization timing of properties that we have recently placed into service or are under construction;
|
•
|
forecasts of our future economic performance;
|
•
|
expected capital required for our operations and development opportunities for our properties;
|
•
|
expected performance of our MPC segment;
|
•
|
expected commencement and completion for property developments and timing and amount 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 27, 2020, we announced a public offering of 2,000,000 shares of our common stock at a price per share to the public of $50.00. We also granted the underwriters an option to purchase an additional 300,000 shares of common stock at the same price. The underwriters partially exercised their option and purchased an additional 270,900 shares. In addition, we entered into a purchase agreement with Pershing Square Capital Management, L.P., acting as investment advisor to funds that it manages, for 10,000,000 shares of our common stock at $50.00 per share. We received aggregate net proceeds of $593.7 million.
|
•
|
On March 27, 2020, we closed on a $356.8 million construction loan for the development of Kō'ula. The loan bears interest at LIBOR plus 3.0% with an initial maturity date of March 27, 2023, and a one-year extension option.
|
•
|
On March 26, 2020, we closed on a partial refinance of the bridge loan for The Woodlands Towers at the Waterway and The Woodlands Warehouse for $137.0 million. In conjunction with the partial refinance, the original loan was paid down by $63.5 million and 9950 Woodloch Forest Drive tower was split into a new loan. The new loan bears interest at LIBOR plus 1.95% with an initial maturity date of March 26, 2025.
|
•
|
On March 13, 2020, we paid off the $50.0 million outstanding loan balance relating to 100 Fellowship Drive in conjunction with the sale of the property. The payment was made using the proceeds from the sale of the property.
|
•
|
On March 5, 2020, we modified and extended the $61.2 million loan for Three Hughes Landing. The new $61.0 million loan bears interest at one-month LIBOR plus 2.60%, with a maturity of September 5, 2020, at which point we anticipate the Three Hughes Landing loan will be extended for an additional 12 months.
|
•
|
On January 7, 2020, we closed on a $43.4 million construction loan for the development of Creekside Park Apartments Phase II. The loan bears interest at LIBOR plus 1.75% with an initial maturity date of January 7, 2024 and a one-year extension option.
|
•
|
NOI increased $12.7 million due to an increase of $15.5 million in our office properties primarily attributable to The Woodlands Towers at the Waterway acquisition, partially offset by a $3.5 million decrease in our hospitality properties due to their closure as a result of the COVID-19 pandemic.
|
|
•
|
Segment earnings before taxes (“EBT”) increased by $6.5 million primarily due to higher builder price participation at Summerlin, higher Equity in earnings from real estate and other affiliates at The Summit, lower Operating expenses, and higher Interest income, net. These net increases are partially offset by lower Master Planned Communities land sales, net of costs.
|
•
|
Achieved a $439,000 residential price per acre at Bridgeland, an increase of $58,000, over prior year.
|
•
|
Sold 16.0 acres of institutional land at Bridgeland for $2.1 million, compared to no institutional land sales in the prior year.
|
•
|
Revenues increased $2.7 million, or 37.9%, primarily due to The Fulton and Malibu Farm, which opened in the second and third quarters of 2019, respectively, as well as rental revenue as a result of increased occupancy over the period. This growth was despite the complete shut-down of the Seaport District on March 14, 2020.
|
•
|
Permanent closure of 10 Corso Como Retail and Café, resulting in a write-off of $17.4 million.
|
•
|
NOI remained relatively flat at a net operating loss of $3.9 million for the three months ended March 31, 2020, primarily due to an increase of $0.6 million in NOI in our managed businesses, partially offset by decreases of $0.3 million and $0.1 million in NOI in our events, sponsorships and catering category and landlord operations, respectively, primarily as a result of business closures related to the COVID-19 pandemic.
|
•
|
Recognized segment loss before taxes of $103.7 million, a decrease of $164.3 million primarily due to a $97.9 million charge related to our expected funding of costs to correct alleged construction defects at Waiea. We intend to vigorously pursue recovery of these costs from the general contractor or other responsible parties. The timing of condominium closings also contributed to the segment loss.
|
•
|
Continued sales at Ward Village by contracting to sell 239 condominiums in the first quarter of 2020. The primary drivers of the increase are Kō’ula and Victoria Place, which contributed 11 and 225 contracted units, respectively.
|
•
|
Victoria Place, our newest building that began public sales in December 2019, was 64.5% presold as of March 31, 2020.
|
•
|
Excluding Victoria Place, we have sold 2,435 residential units at our six towers in Ward Village since inception, bringing the total percentage sold at our under-construction condominium towers to 90.3%.
|
•
|
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)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
Operating Assets Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues (a)
|
|
$
|
114,257
|
|
|
$
|
91,953
|
|
|
$
|
22,304
|
|
Total operating expenses (b)
|
|
(52,240
|
)
|
|
(42,912
|
)
|
|
(9,328
|
)
|
|||
Segment operating income
|
|
62,017
|
|
|
49,041
|
|
|
12,976
|
|
|||
Depreciation and amortization
|
|
(37,089
|
)
|
|
(27,108
|
)
|
|
(9,981
|
)
|
|||
Interest expense, net
|
|
(26,193
|
)
|
|
(18,991
|
)
|
|
(7,202
|
)
|
|||
Other (loss) income, net
|
|
(59
|
)
|
|
35
|
|
|
(94
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
4,394
|
|
|
2,709
|
|
|
1,685
|
|
|||
Gain on sale or disposal of real estate
|
|
38,124
|
|
|
—
|
|
|
38,124
|
|
|||
Provision for impairment
|
|
(48,738
|
)
|
|
—
|
|
|
(48,738
|
)
|
|||
Segment EBT
|
|
(7,544
|
)
|
|
5,686
|
|
|
(13,230
|
)
|
|||
|
|
|
|
|
|
|
||||||
MPC Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
50,446
|
|
|
50,896
|
|
|
(450
|
)
|
|||
Total operating expenses
|
|
(23,722
|
)
|
|
(28,514
|
)
|
|
4,792
|
|
|||
Segment operating income
|
|
26,724
|
|
|
22,382
|
|
|
4,342
|
|
|||
Depreciation and amortization
|
|
(91
|
)
|
|
(160
|
)
|
|
69
|
|
|||
Interest income, net
|
|
8,554
|
|
|
7,543
|
|
|
1,011
|
|
|||
Other loss, net
|
|
—
|
|
|
(5
|
)
|
|
5
|
|
|||
Equity in earnings from real estate and other affiliates
|
|
8,934
|
|
|
7,837
|
|
|
1,097
|
|
|||
Segment EBT
|
|
44,121
|
|
|
37,597
|
|
|
6,524
|
|
|||
|
|
|
|
|
|
|
||||||
Seaport District Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
9,694
|
|
|
7,030
|
|
|
2,664
|
|
|||
Total operating expenses
|
|
(14,311
|
)
|
|
(14,433
|
)
|
|
122
|
|
|||
Segment operating loss
|
|
(4,617
|
)
|
|
(7,403
|
)
|
|
2,786
|
|
|||
Depreciation and amortization
|
|
(20,875
|
)
|
|
(6,193
|
)
|
|
(14,682
|
)
|
|||
Interest expense, net
|
|
(5,053
|
)
|
|
(1,532
|
)
|
|
(3,521
|
)
|
|||
Other loss, net
|
|
(3,368
|
)
|
|
(86
|
)
|
|
(3,282
|
)
|
|||
Equity in losses from real estate and other affiliates
|
|
(2,043
|
)
|
|
(632
|
)
|
|
(1,411
|
)
|
|||
Loss on sale or disposal of real estate
|
|
—
|
|
|
(6
|
)
|
|
6
|
|
|||
Segment EBT
|
|
(35,956
|
)
|
|
(15,852
|
)
|
|
(20,104
|
)
|
|||
|
|
|
|
|
|
|
||||||
Strategic Developments Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
760
|
|
|
204,011
|
|
|
(203,251
|
)
|
|||
Total operating expenses
|
|
(104,299
|
)
|
|
(146,303
|
)
|
|
42,004
|
|
|||
Segment operating (loss) income
|
|
(103,539
|
)
|
|
57,708
|
|
|
(161,247
|
)
|
|||
Depreciation and amortization
|
|
(1,761
|
)
|
|
(1,056
|
)
|
|
(705
|
)
|
|||
Interest income, net
|
|
1,931
|
|
|
3,262
|
|
|
(1,331
|
)
|
|||
Other (loss) income, net
|
|
(375
|
)
|
|
693
|
|
|
(1,068
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
64
|
|
|
37
|
|
|
27
|
|
|||
Segment EBT
|
|
(103,680
|
)
|
|
60,644
|
|
|
(164,324
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
Consolidated Segment EBT
|
|
|
|
|
|
|
||||||
Total revenues
|
|
175,157
|
|
|
353,890
|
|
|
(178,733
|
)
|
|||
Total operating expenses
|
|
(194,572
|
)
|
|
(232,162
|
)
|
|
37,590
|
|
|||
Segment operating income
|
|
(19,415
|
)
|
|
121,728
|
|
|
(141,143
|
)
|
|||
Depreciation and amortization
|
|
(59,816
|
)
|
|
(34,517
|
)
|
|
(25,299
|
)
|
|||
Interest expense, net
|
|
(20,761
|
)
|
|
(9,718
|
)
|
|
(11,043
|
)
|
|||
Other (loss) income, net
|
|
(3,802
|
)
|
|
637
|
|
|
(4,439
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
11,349
|
|
|
9,951
|
|
|
1,398
|
|
|||
Gain (loss) on sale or disposal of real estate, net
|
|
38,124
|
|
|
(6
|
)
|
|
38,130
|
|
|||
Provision for impairment
|
|
(48,738
|
)
|
|
—
|
|
|
(48,738
|
)
|
|||
Consolidated segment EBT
|
|
(103,059
|
)
|
|
88,075
|
|
|
(191,134
|
)
|
|||
|
|
|
|
|
|
|
||||||
Corporate income, expenses and other items
|
|
(22,023
|
)
|
|
(56,150
|
)
|
|
34,127
|
|
|||
Net (loss) income
|
|
(125,082
|
)
|
|
31,925
|
|
|
(157,007
|
)
|
|||
Net income attributable to noncontrolling interests
|
|
(52
|
)
|
|
(104
|
)
|
|
52
|
|
|||
Net (loss) income attributable to common stockholders
|
|
$
|
(125,134
|
)
|
|
$
|
31,821
|
|
|
$
|
(156,955
|
)
|
|
(a)
|
Includes hospitality revenues for the three months ended March 31, 2020 and 2019, of $17.2 million and $22.9 million, respectively.
|
(b)
|
Includes hospitality operating costs for the three months ended March 31, 2020 and 2019, of $12.9 million and $15.6 million, respectively.
|
|
Operating Assets Segment EBT
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
Total revenues
|
|
$
|
114,257
|
|
|
$
|
91,953
|
|
|
$
|
22,304
|
|
Total operating expenses
|
|
(52,240
|
)
|
|
(42,912
|
)
|
|
(9,328
|
)
|
|||
Segment operating income
|
|
62,017
|
|
|
49,041
|
|
|
12,976
|
|
|||
Depreciation and amortization
|
|
(37,089
|
)
|
|
(27,108
|
)
|
|
(9,981
|
)
|
|||
Interest expense, net
|
|
(26,193
|
)
|
|
(18,991
|
)
|
|
(7,202
|
)
|
|||
Other (loss) income, net
|
|
(59
|
)
|
|
35
|
|
|
(94
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
4,394
|
|
|
2,709
|
|
|
1,685
|
|
|||
Gain on sale or disposal of real estate
|
|
38,124
|
|
|
—
|
|
|
38,124
|
|
|||
Provision for impairment
|
|
(48,738
|
)
|
|
—
|
|
|
(48,738
|
)
|
|||
Segment EBT
|
|
$
|
(7,544
|
)
|
|
$
|
5,686
|
|
|
$
|
(13,230
|
)
|
|
Reconciliation of Operating Assets Segment EBT to NOI
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
Total Operating Assets segment EBT
|
|
$
|
(7,544
|
)
|
|
$
|
5,686
|
|
|
$
|
(13,230
|
)
|
Depreciation and amortization
|
|
37,089
|
|
|
27,108
|
|
|
9,981
|
|
|||
Interest expense, net
|
|
26,193
|
|
|
18,991
|
|
|
7,202
|
|
|||
Equity in earnings from real estate and other affiliates
|
|
(4,394
|
)
|
|
(2,709
|
)
|
|
(1,685
|
)
|
|||
Gain on sale or disposal of real estate and other assets, net
|
|
(38,124
|
)
|
|
—
|
|
|
(38,124
|
)
|
|||
Provision for impairment
|
|
48,738
|
|
|
—
|
|
|
48,738
|
|
|||
Impact of straight-line rent
|
|
(3,103
|
)
|
|
(2,845
|
)
|
|
(258
|
)
|
|||
Other
|
|
173
|
|
|
122
|
|
|
51
|
|
|||
Operating Assets NOI
|
|
$
|
59,028
|
|
|
$
|
46,353
|
|
|
$
|
12,675
|
|
MPC Segment EBT
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
Total revenues
|
|
$
|
50,446
|
|
|
$
|
50,896
|
|
|
$
|
(450
|
)
|
Total operating expenses
|
|
(23,722
|
)
|
|
(28,514
|
)
|
|
4,792
|
|
|||
Segment operating income
|
|
26,724
|
|
|
22,382
|
|
|
4,342
|
|
|||
Depreciation and amortization
|
|
(91
|
)
|
|
(160
|
)
|
|
69
|
|
|||
Interest income, net
|
|
8,554
|
|
|
7,543
|
|
|
1,011
|
|
|||
Other loss, net
|
|
—
|
|
|
(5
|
)
|
|
5
|
|
|||
Equity in earnings from real estate and other affiliates
|
|
8,934
|
|
|
7,837
|
|
|
1,097
|
|
|||
Segment EBT
|
|
$
|
44,121
|
|
|
$
|
37,597
|
|
|
$
|
6,524
|
|
|
MPC Net Contribution
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
MPC Segment EBT (a)
|
|
$
|
44,121
|
|
|
$
|
37,597
|
|
|
$
|
6,524
|
|
Plus:
|
|
|
|
|
|
|
||||||
Cost of sales - land
|
|
16,786
|
|
|
16,818
|
|
|
(32
|
)
|
|||
Depreciation and amortization
|
|
91
|
|
|
160
|
|
|
(69
|
)
|
|||
MUD and SID bonds collections, net (b)
|
|
1,123
|
|
|
862
|
|
|
261
|
|
|||
Distributions from real estate and other affiliates
|
|
1,173
|
|
|
1,435
|
|
|
(262
|
)
|
|||
Less:
|
|
|
|
|
|
|
||||||
MPC development expenditures
|
|
(64,896
|
)
|
|
(56,772
|
)
|
|
(8,124
|
)
|
|||
MPC land acquisitions
|
|
—
|
|
|
(752
|
)
|
|
752
|
|
|||
Equity in earnings in real estate and other affiliates
|
|
(8,934
|
)
|
|
(7,837
|
)
|
|
(1,097
|
)
|
|||
MPC Net Contribution
|
|
$
|
(10,536
|
)
|
|
$
|
(8,489
|
)
|
|
$
|
(2,047
|
)
|
|
(a)
|
For a detailed breakdown of our MPC segment EBT, refer to Note 18 - Segments in our Notes to 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, 2019
|
|
$
|
487,314
|
|
|
$
|
16,643
|
|
|
$
|
845,440
|
|
|
$
|
186,773
|
|
|
$
|
119,504
|
|
|
$
|
1,655,674
|
|
MPC development expenditures (a)
|
|
33,439
|
|
|
—
|
|
|
26,739
|
|
|
1,921
|
|
|
2,797
|
|
|
64,896
|
|
||||||
MPC cost of sales
|
|
(6,304
|
)
|
|
—
|
|
|
(4,536
|
)
|
|
(4,968
|
)
|
|
(978
|
)
|
|
(16,786
|
)
|
||||||
MUD reimbursable costs (b)
|
|
(20,924
|
)
|
|
—
|
|
|
—
|
|
|
8
|
|
|
(1,771
|
)
|
|
(22,687
|
)
|
||||||
Other (c)
|
|
(7,202
|
)
|
|
(18
|
)
|
|
(1,067
|
)
|
|
(415
|
)
|
|
139
|
|
|
(8,563
|
)
|
||||||
Balance at March 31, 2020
|
|
$
|
486,323
|
|
|
$
|
16,625
|
|
|
$
|
866,576
|
|
|
$
|
183,319
|
|
|
$
|
119,691
|
|
|
$
|
1,672,534
|
|
|
(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 accrued development expenditures payable.
|
|
Seaport District Segment EBT
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
Total revenues
|
|
$
|
9,694
|
|
|
$
|
7,030
|
|
|
$
|
2,664
|
|
Total operating expenses
|
|
(14,311
|
)
|
|
(14,433
|
)
|
|
122
|
|
|||
Segment operating loss
|
|
(4,617
|
)
|
|
(7,403
|
)
|
|
2,786
|
|
|||
Depreciation and amortization
|
|
(20,875
|
)
|
|
(6,193
|
)
|
|
(14,682
|
)
|
|||
Interest expense, net
|
|
(5,053
|
)
|
|
(1,532
|
)
|
|
(3,521
|
)
|
|||
Other loss, net
|
|
(3,368
|
)
|
|
(86
|
)
|
|
(3,282
|
)
|
|||
Equity in losses from real estate and other affiliates
|
|
(2,043
|
)
|
|
(632
|
)
|
|
(1,411
|
)
|
|||
Loss on sale or disposal of real estate
|
|
—
|
|
|
(6
|
)
|
|
6
|
|
|||
Segment EBT
|
|
$
|
(35,956
|
)
|
|
$
|
(15,852
|
)
|
|
$
|
(20,104
|
)
|
|
Reconciliation of Seaport District Segment EBT to NOI
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
Total Seaport District segment EBT
|
|
$
|
(35,956
|
)
|
|
$
|
(15,852
|
)
|
|
$
|
(20,104
|
)
|
Depreciation and amortization
|
|
20,875
|
|
|
6,193
|
|
|
14,682
|
|
|||
Interest expense, net
|
|
5,053
|
|
|
1,532
|
|
|
3,521
|
|
|||
Equity in losses from real estate and other affiliates
|
|
2,043
|
|
|
632
|
|
|
1,411
|
|
|||
Loss on sale or disposal of real estate
|
|
—
|
|
|
6
|
|
|
(6
|
)
|
|||
Impact of straight-line rent
|
|
125
|
|
|
755
|
|
|
(630
|
)
|
|||
Other loss, net (a)
|
|
3,970
|
|
|
2,749
|
|
|
1,221
|
|
|||
Seaport District NOI
|
|
$
|
(3,890
|
)
|
|
$
|
(3,985
|
)
|
|
$
|
95
|
|
|
(a)
|
Includes miscellaneous development-related items as well as the loss related to the write-off of inventory due to the permanent closure of 10 Corso Como Retail and Café during the three months ended March 31, 2020.
|
Strategic Developments Segment EBT
|
|
Three Months Ended March 31,
|
|
|
||||||||
(In thousands)
|
|
2020
|
|
2019
|
|
$ Change
|
||||||
Total revenues
|
|
$
|
760
|
|
|
$
|
204,011
|
|
|
$
|
(203,251
|
)
|
Total operating expenses
|
|
(104,299
|
)
|
|
(146,303
|
)
|
|
42,004
|
|
|||
Segment operating (loss) income
|
|
(103,539
|
)
|
|
57,708
|
|
|
(161,247
|
)
|
|||
Depreciation and amortization
|
|
(1,761
|
)
|
|
(1,056
|
)
|
|
(705
|
)
|
|||
Interest income, net
|
|
1,931
|
|
|
3,262
|
|
|
(1,331
|
)
|
|||
Other (loss) income, net
|
|
(375
|
)
|
|
693
|
|
|
(1,068
|
)
|
|||
Equity in earnings from real estate and other affiliates
|
|
64
|
|
|
37
|
|
|
27
|
|
|||
Segment EBT
|
|
$
|
(103,680
|
)
|
|
$
|
60,644
|
|
|
$
|
(164,324
|
)
|
|
•
|
6100 Merriweather and Garage
|
•
|
Two Merriweather
|
•
|
Creekside Park West
|
•
|
1725-1735 Hughes Landing Boulevard
|
•
|
Three Hughes Landing
|
•
|
Two Summerlin
|
•
|
Pier 17
|
|
($ in thousands)
|
|
Total
Estimated Costs (a) |
|
Costs Paid Through March 31, 2020 (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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
6100 Merriweather and Garage
|
|
$
|
138,221
|
|
|
$
|
89,519
|
|
|
$
|
48,702
|
|
|
$
|
—
|
|
|
$
|
49,187
|
|
|
$
|
(485
|
)
|
(d)(e)
|
Open
|
Two Merriweather
|
|
40,941
|
|
|
36,589
|
|
|
4,352
|
|
|
—
|
|
|
3,070
|
|
|
1,282
|
|
(d)
|
Open
|
||||||
Juniper Apartments
|
|
116,386
|
|
|
82,708
|
|
|
33,678
|
|
|
—
|
|
|
34,208
|
|
|
(530
|
)
|
(e)
|
Open
|
||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Creekside Park West
|
|
22,625
|
|
|
16,045
|
|
|
6,580
|
|
|
—
|
|
|
5,833
|
|
|
747
|
|
(d)
|
Open
|
||||||
1725-1735 Hughes Landing Boulevard
|
|
204,878
|
|
|
201,783
|
|
|
3,095
|
|
|
—
|
|
|
—
|
|
|
3,095
|
|
(d)(f)
|
Open
|
||||||
Three Hughes Landing
|
|
90,133
|
|
|
84,816
|
|
|
5,317
|
|
|
—
|
|
|
1,129
|
|
|
4,188
|
|
(d)
|
Open
|
||||||
8770 New Trails
|
|
45,985
|
|
|
31,570
|
|
|
14,415
|
|
|
—
|
|
|
11,749
|
|
|
2,666
|
|
|
Open
|
||||||
Bridgeland
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Lakeside Row
|
|
48,412
|
|
|
39,027
|
|
|
9,385
|
|
|
—
|
|
|
7,987
|
|
|
1,398
|
|
|
Open
|
||||||
Summerlin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Las Vegas Ballpark
|
|
127,802
|
|
|
123,287
|
|
|
4,515
|
|
|
—
|
|
|
—
|
|
|
4,515
|
|
(g)
|
Open
|
||||||
Two Summerlin
|
|
53,238
|
|
|
48,801
|
|
|
4,437
|
|
|
—
|
|
|
—
|
|
|
4,437
|
|
(d)(f)
|
Open
|
||||||
Tanager Apartments
|
|
59,276
|
|
|
52,037
|
|
|
7,239
|
|
|
—
|
|
|
8,130
|
|
|
(891
|
)
|
(e)
|
Open
|
||||||
Total Operating Assets
|
|
947,897
|
|
|
806,182
|
|
|
141,715
|
|
|
—
|
|
|
121,293
|
|
|
20,422
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Seaport Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Pier 17 and Seaport District Historic Area / Uplands
|
|
659,018
|
|
|
592,260
|
|
|
66,758
|
|
|
—
|
|
|
—
|
|
|
66,758
|
|
(d)(h)(i)
|
Open
|
||||||
Tin Building
|
|
173,452
|
|
|
81,289
|
|
|
92,163
|
|
|
—
|
|
|
—
|
|
|
92,163
|
|
(i)
|
2021
|
||||||
Total Seaport Assets
|
|
832,470
|
|
|
673,549
|
|
|
158,921
|
|
|
—
|
|
|
—
|
|
|
158,921
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Strategic Developments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Chicago
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
110 North Wacker
|
|
722,643
|
|
|
393,684
|
|
|
328,959
|
|
|
—
|
|
|
328,959
|
|
|
—
|
|
(j)
|
Q4 2020
|
||||||
Columbia
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Merriweather District Area 3 Standalone Retail
|
|
5,680
|
|
|
1,368
|
|
|
4,312
|
|
|
—
|
|
|
—
|
|
|
4,312
|
|
(k)
|
Q4 2020
|
||||||
The Woodlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Creekside Park Apartments Phase II
|
|
57,472
|
|
|
4,734
|
|
|
52,738
|
|
|
—
|
|
|
43,386
|
|
|
9,352
|
|
(k)
|
2021
|
||||||
Millennium Phase III Apartments
|
|
45,033
|
|
|
15,000
|
|
|
30,033
|
|
|
—
|
|
|
30,699
|
|
|
(666
|
)
|
(e)
|
Q4 2020
|
||||||
Two Lakes Edge
|
|
107,706
|
|
|
82,659
|
|
|
25,047
|
|
|
—
|
|
|
21,981
|
|
|
3,066
|
|
|
Q2 2020
|
||||||
Ward Village
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
‘A‘ali‘i
|
|
411,900
|
|
|
151,439
|
|
|
260,461
|
|
|
15,487
|
|
|
258,579
|
|
|
(13,605
|
)
|
(e)
|
2021
|
||||||
Anaha
|
|
401,314
|
|
|
396,302
|
|
|
5,012
|
|
|
—
|
|
|
—
|
|
|
5,012
|
|
|
Open
|
||||||
Ke Kilohana
|
|
218,898
|
|
|
212,907
|
|
|
5,991
|
|
|
—
|
|
|
—
|
|
|
5,991
|
|
(l)
|
Open
|
||||||
Kō'ula
|
|
487,039
|
|
|
65,415
|
|
|
421,624
|
|
|
95,905
|
|
|
315,466
|
|
|
10,253
|
|
(k)(m)
|
2022
|
||||||
Waiea
|
|
464,269
|
|
|
419,701
|
|
|
44,568
|
|
|
—
|
|
|
—
|
|
|
44,568
|
|
(n)
|
Open
|
||||||
Total Strategic Developments
|
|
2,921,954
|
|
|
1,743,209
|
|
|
1,178,745
|
|
|
111,392
|
|
|
999,070
|
|
|
68,283
|
|
|
|
||||||
Combined Total at March 31, 2020
|
|
$
|
4,702,321
|
|
|
$
|
3,222,940
|
|
|
$
|
1,479,381
|
|
|
$
|
111,392
|
|
|
$
|
1,120,363
|
|
|
$
|
247,626
|
|
|
|
|
(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, 2020.
|
|
(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)
|
Negative balances represent cash to be received in excess of Estimated Remaining to be Spent. These items are primarily related to March 2020 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.
|
(f)
|
Construction loans for 1725-1735 Hughes Landing Boulevard and Two Summerlin have been repaid in full and any remaining project costs will be funded by us.
|
(g)
|
Excludes cost to acquire the Las Vegas Aviators.
|
(h)
|
Pier 17 and Seaport District Historic Area / Uplands Total Estimated Costs and Costs Paid Through March 31, 2020, include costs required for the Pier 17 and Seaport District Historic Area / Uplands and are not reduced by the insurance proceeds received to date.
|
(i)
|
We closed on a $250.0 million loan for the redevelopment of the Seaport District during the three months ended June 30, 2019. All proceeds, less the interest escrow, have been received, and future project costs will be funded with the loan proceeds, which are included in our cash balance.
|
(j)
|
110 North Wacker is a consolidated joint venture discussed further in Note 3 - Real Estate and Other Affiliates. Total Estimated Costs exclude $76.0 million of the $86.0 million land value contributed to the joint venture at closing; 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. In May 2019, we closed on a loan modification which reduced the amount of equity we are required to put into the project by $35.3 million.
|
(k)
|
Positive balances represent future spending which we anticipate will be funded through a combination of construction loans which we are currently seeking and equity.
|
(l)
|
The Ke Kilohana facility was repaid in June 2019 in conjunction with closing on the sales of units at the property.
|
(m)
|
We closed on a $356.8 million loan for the development of Kō'ula during the three months ended March 31, 2020.
|
(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.
|
•
|
$45.1 million decrease in the Provision for income taxes primarily due to a $202.1 million decrease in income before taxes and
|
•
|
$2.9 million decrease in Development-related marketing costs primarily related to the reduction of costs at parts of Ward Village, including Kō'ula, and the Seaport District.
|
|
(In thousands)
Segment Basis (a) |
Operating
Assets |
Master
Planned Communities |
The Seaport District
|
Strategic
Developments |
Segment
Totals |
Non-
Segment Amounts |
March 31, 2020
|
||||||||||||||||||
Mortgages, notes and loans payable
|
$
|
2,363,378
|
|
(b)
|
$
|
274,143
|
|
(d)
|
$
|
353,436
|
|
(f)
|
$
|
353,406
|
|
|
$
|
3,344,363
|
|
$
|
1,060,381
|
|
$
|
4,404,744
|
|
Less: Cash and cash equivalents
|
(27,274
|
)
|
(c)
|
(139,570
|
)
|
(e)
|
(2,548
|
)
|
(g)
|
(46,817
|
)
|
(h)
|
(216,209
|
)
|
(804,810
|
)
|
(1,021,019
|
)
|
|||||||
Special Improvement District receivables
|
—
|
|
|
(42,103
|
)
|
|
—
|
|
|
—
|
|
|
(42,103
|
)
|
—
|
|
(42,103
|
)
|
|||||||
Municipal Utility District receivables, net
|
—
|
|
|
(301,897
|
)
|
|
—
|
|
|
—
|
|
|
(301,897
|
)
|
—
|
|
(301,897
|
)
|
|||||||
TIF receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,854
|
)
|
|
(3,854
|
)
|
—
|
|
(3,854
|
)
|
|||||||
Net Debt
|
$
|
2,336,104
|
|
|
$
|
(209,427
|
)
|
|
$
|
350,888
|
|
|
$
|
302,735
|
|
|
$
|
2,780,300
|
|
$
|
255,571
|
|
$
|
3,035,871
|
|
|
(a)
|
Please refer to Note 18 - Segments in our Condensed Consolidated Financial Statements.
|
(b)
|
Includes our $79.5 million share of Mortgages, notes and loans payable 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 $2.0 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 $6.3 million share of Mortgages, notes and loans payable of our real estate and other affiliates in MPC related to The Summit.
|
(e)
|
Includes our $45.6 million share of Cash and cash equivalents of our real estate and other affiliates in MPC related to The Summit.
|
(f)
|
Includes our $14.4 million share of Mortgages, notes and loans payable of our real estate and other affiliates in the Seaport District related to Mr. C Seaport.
|
(g)
|
Includes our $0.8 million share of Cash and cash equivalents of our real estate and other affiliates in Seaport District (Mr. C Seaport and Bar Wayō).
|
(h)
|
Includes our $0.9 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).
|
|
|
•
|
our ability to continue to sell land to residential homebuilders and developers in our MPCs at attractive prices, which would lead to lower land sales revenue in our MPC segment, if such homebuilders continue to see a decline in new home sales to their consumers or if there is reduced availability of loans to support such homebuilders;
|
•
|
our ability to continue to collect rents, on a timely basis or at all, without reductions or other concessions, in multi-family and office properties (revenues from which properties accounted for 13% of our revenues for the year ended December 31, 2019);
|
•
|
our ability to reopen our hotels in a timely manner, and our ability to attract customers to our hotels when we are able to reopen (revenues from our hotel properties accounted for 7% of our revenues for the year ended December 31, 2019);
|
|
•
|
our ability to collect rent from our retail tenants where most retail tenants have closed their businesses (including nearly all of our retail tenants in Summerlin, Ward Village and Riverwalk) (revenues from our retail properties accounted for 12% of our revenues for the year ended December 31, 2019);
|
•
|
reductions in demand for leased space and/or defaults under our leases, as a result of downturns in our tenants’ personal financial situations as well as commercial businesses, which include retail stores, restaurants and event attractions such as those in the Seaport District, in part due to containment measures, such as travel restrictions, mandatory government closures, quarantines, “shelter in place” orders and social distancing, as well as the overall impact on the economy and our tenants' industries (including the energy sector);
|
•
|
our ability to resume the season for the Las Vegas Aviators, our Triple-A professional baseball team, which is currently delayed for an indeterminate period of time and may be completely canceled for 2020 (revenues from the Las Vegas Aviators accounted for 2% of our revenues for the year ended December 31, 2019);
|
•
|
fluctuations in regional and local economies, the residential housing and condominium markets, local real estate conditions, and tenant rental rates;
|
•
|
our ability to continue to make condominium sales in Hawai’i and land sales in our MPCs, in light of the impact on the overall economy and consumers’ reluctance to make significant capital decisions in times of economic uncertainty, particularly if there is reduced availability of loans for such consumers;
|
•
|
our ability to reopen the Seaport District in a timely manner, which is now completely closed and our ability to hold our Seaport District summer concert series, the revenue and sponsorship of which historically has been a meaningful contribution to our annual revenue;
|
•
|
our and our tenants’ ability to continue or complete construction as planned for their operations, or delays in the supply of materials or labor necessary for construction;
|
•
|
the continued service and availability of personnel, including our executive officers and other leaders that are part of our management team and our ability to recruit, attract and retain skilled personnel to the extent our management or personnel are impacted in significant numbers or in other significant ways by the outbreak of pandemic or epidemic disease and are not available or allowed to conduct work;
|
•
|
our ability to ensure business continuity in the event our continuity of operations plan is not effective or improperly implemented or deployed during a disruption;
|
•
|
a complete or partial closure of, or other operational issues at, one or more of our MPCs or our corporate headquarters resulting from government action or otherwise;
|
•
|
delays in, or our ability to complete, our “Transformation Plan” on the expected terms or timing, or at all; and
|
•
|
difficulty accessing debt and equity capital on attractive terms, or at all, and a severe disruption and instability in the global financial markets or deteriorations in credit and financing conditions may affect our access to capital necessary to fund business operations or address maturing liabilities.
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
3.3
|
|
|
|
|
|
3.4
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.5
|
|
|
|
|
|
4.6*
|
|
Form of Deposit Agreement
|
|
|
|
4.7*
|
|
Form of Warrant Agreement
|
|
|
|
4.8*
|
|
Form of Purchase Contract Agreement
|
|
|
|
4.9*
|
|
Form of Unit Agreement
|
|
|
|
10.1**+
|
|
|
|
|
|
10.2**+
|
|
|
|
|
|
10.3**+
|
|
|
|
|
|
10.4**+
|
|
|
|
|
|
10.5**+
|
|
|
|
|
|
|
10.6**+
|
|
|
|
|
|
10.7**+
|
|
|
|
|
|
10.8**+
|
|
|
|
|
|
10.9
|
|
|
|
|
|
10.10**+
|
|
|
|
|
|
31.1+
|
|
|
|
|
|
31.2+
|
|
|
|
|
|
32.1+
|
|
|
|
|
|
101.INS
|
|
Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
|
|
|
|
101.SCH+
|
|
Inline XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL+
|
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.LAB+
|
|
Inline XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE+
|
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
101.DEF+
|
|
Inline XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
104
|
|
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
|
|
|
|
|
|
|
|
|
The Howard Hughes Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ David R. O’Reilly
|
|
|
|
David R. O’Reilly
|
|
|
|
Chief Financial Officer
|
|
|
|
May 11, 2020
|
|
Cumulative Compounded Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$193.69 or below
|
0%
|
11.00% to 11.99%
|
$193.70
|
30%
|
12.00% to 12.99%
|
$202.59
|
60%
|
13.00% to 13.99%
|
$211.80
|
90%
|
14.00% to 14.99%
|
$221.33
|
120%
|
+
|
+
|
150%
|
Cumulative Compounded Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$193.69 or below
|
0%
|
11.00% to 11.99%
|
$193.70
|
30%
|
12.00% to 12.99%
|
$202.59
|
60%
|
13.00% to 13.99%
|
$211.80
|
90%
|
14.00% to 14.99%
|
$221.33
|
120%
|
+
|
+
|
150%
|
THE
HOWARD
HUGHES
CORPORATION
|
|
•
|
Based on the fact that your intended termination date is scheduled for 12/31/2021, for the performance year 2021, you will be eligible for an additional cash incentive of up to 100% of base salary in lieu of an annual LTIP award for the same year, to be determined by overall company and individual performance goals being achieved.
|
•
|
The annual incentive award issued in 2020 for the performance year 2019 will vest according to 50% for performance with a 2-year cliff vest and the remaining 50% for time, vesting at 50% per year over a 2- year period. The prevailing terms of this grant of HHC restricted stock will be set forth in The Howard Hughes Corporation Restricted Stock Agreement.
|
•
|
The annual incentive award issued in 2021 for the performance year 2020 will vest according to 50% for performance with a 1-year cliff vest and the remaining 50% for time, also with a 1- year cliff vest. The prevailing terms of this grant of HHC restricted stock will be set forth in The Howard Hughes Corporation Restricted Stock Agreement.
|
•
|
You will receive a restricted stock award with an issue date and immediate vest date of 12/31/2021 in a value of up to $1,500,000, in the aggregate, to be converted to shares using the stock close price on the date of issuance, only upon the achievement of one or more performance goals that have been approved by the Compensation Committee, in whole or on a pro-rated basis, as it may be, based upon certain levels of achievement.
|
|
|
|
|
Paul Layne | Chief Executive Officer
T 281.719.6104 | M 713.598.8822
Paul.layne@howardhughes.com
|
The Howard Hughes Corporation | Corporate HQ
13355 Noel Rd.
22nd Floor
Dallas, TX 75240
|
Cumulative Compounded Annual Total Shareholder Return
|
Stock Price End
|
Vesting %
|
0.00% to 10.99%
|
$141.63 or below
|
0%
|
11.00% to 11.99%
|
$141.64
|
30%
|
12.00% to 12.99%
|
$144.20
|
60%
|
13.00% to 13.99%
|
$146.79
|
90%
|
14.00% to 14.99%
|
$149.39
|
120%
|
+
|
+
|
150%
|
i.
|
rights or claims arising under any local, state or federal anti-discrimination statute or law including, but not limited to, Title VII of the Civil Rights Act of 1964, the Civil Rights Act of 1866, the Americans with Disabilities Act of 1990, the Equal Pay Act of 1963, Rehabilitation Act of 1973, the Genetic Information Nondiscrimination Act of 2008, the Age Discrimination in Employment Act of 1967 (ADEA), as amended, 29 U.S.C. §621 et seq. (including, but not limited to, the inclusion by amendment of the provisions of the Older Worker Benefit Protection Act), the Worker Adjustment and Retraining Notification Act, the Employee Retirement Income Security Act of 1974 (ERISA), the National Labor Relations Act, the Railway Labor Act, the Family and Medical Leave Act of 1993, the Occupational Safety and Health Act, the Fair Labor Standards Act of 1938, and any claims that could be brought under any other federal, state, county, or municipal statute or ordinance dealing with discrimination in employment on the basis of sex, race, national origin, religion, disability, age, marital status, sexual orientation or other unlawful reason, as well as any claims for retaliation under any of the foregoing laws;
|
ii.
|
rights or claims arising under or relating to any contract, tort, or the common law including, but not limited to, any claim for or based upon infliction of emotional distress, personal injury, fraud, breach of fiduciary duty, misrepresentation, negligence, gross negligence, wrongful termination, statutory or common law whistleblower claim, invasion of privacy, false imprisonment, conversion, retaliation, unjust enrichment, quantum meruit (a claim seeking the reasonable value of services rendered), breach of contract, a broken promise, or interference with a contract or a business relationship; and
|
iii.
|
rights or claims for unpaid wages, bonuses or benefits.
|
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/ Paul H. Layne
|
|
|
Paul H. Layne
|
|
|
Chief Executive Officer (principal executive officer)
|
|
|
May 11, 2020
|
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 11, 2020
|
7
|
|
|
|
|
By:
|
/s/ Paul H. Layne
|
|
|
|
Paul H. Layne
|
|
|
|
Chief Executive Officer (principal executive officer)
|
|
|
|
May 11, 2020
|
|
|
|
|
|
|
By:
|
/s/ David O'Reilly
|
|
|
|
David O'Reilly
|
|
|
|
Chief Financial Officer
|
|
|
|
May 11, 2020
|