The Howard Hughes Corporation® Reports First Quarter 2020 Results

May 11, 2020

Resilient first quarter results and significantly enhanced liquidity profile achieved through $594 million in net proceeds from common stock offering, sale of 100 Fellowship Drive and recent financing activities

DALLAS, May 11, 2020 /PRNewswire/ -- The Howard Hughes Corporation® (NYSE: HHC) (the "Company," "HHC" or "we") announced today operating results for the first quarter ended March 31, 2020. The financial statements, exhibits and reconciliations of non-GAAP measures in the attached Appendix and the Supplemental Information, as available through the Investors section of our website, provide further details of these results.

"The first quarter of 2020 saw our company continue its positive momentum from last quarter, which was the strongest in our history, and we were on our way to eclipsing those results prior to the arrival of the COVID-19 pandemic," said Paul H. Layne, Chief Executive Officer. "Despite the challenges presented by the pandemic, our first quarter of 2020 demonstrates that our financial discipline and prudent actions have us well-positioned for a quick return as we see demand in each of our markets for development and growth.

"With the onset of the pandemic, we quickly took action to protect our employees, tenants, customers and communities, as well as further secure the financial footing of our company. A successful common stock offering generated $594 million, which, along with debt financing and overhead reduction, has provided us the liquidity and flexibility to continue to make the best long-term value decisions. In addition, the equity raise gives us the ability to execute on value-creating projects in this challenging environment.

"Early on, we saw that the pandemic seemed to be uniquely positioned in the regions where we operate and would affect many of the sectors that have been meaningful drivers of our financial results.

"While retail collections and our Woodlands' hotels have been negatively impacted by the pandemic beginning in April, we continue to see strong results across our businesses. We have received approximately 95% for both our office and multi-family collections. At Ward Village, Victoria Place remains the fastest-selling market tower in the history of the development, and is already 65.9% pre-sold as of April 30, 2020. We have also maintained outstanding leasing momentum at 110 North Wacker in downtown Chicago, where our trophy-class office tower is 74% leased in advance of its fourth quarter 2020 completion date.

"As a result of the pandemic, our three hotels in The Woodlands were shut down in accordance with government guidelines, which had a negative effect on our financial results in the first quarter. Restrictions are now beginning to lift and, due to demand, we will begin resuming operations on a limited basis at our Woodlands' hotels starting at the end of the month. While we are encouraged by these positive signs and results we have seen, we recognize that the pandemic has created uncertainties as to our future results.

"We are making significant progress on the execution of our Transformation Plan commitments to sell non-core properties and to focus resources on the growth of our core MPC business. In The Woodlands, the sale of 100 Fellowship Drive generated $64.2 million in net proceeds, and exemplifies the type of value creation opportunities that Howard Hughes is able to execute in challenging times. We have also signed a 133,948-square-foot lease for the top five floors of 9950 Woodloch Forest Drive, one of the two premier Class AAA towers recently rebranded The Woodlands Towers at The Waterway.

"The master planned communities that are the core of our business have always been highly desirable places to live, offering residents an exceptional quality of life, including some of the best schools and hospital systems in the country. Our MPCs are walkable communities in beautiful, natural settings with urban conveniences, outstanding amenities, low density, and expansive open green space with hiking and biking trails. Our communities, including Summerlin, The Woodlands, Bridgeland, Columbia and Ward Village provide the exceptional lifestyle options that so many people are now seeking in a post-COVID world."

First Quarter 2020 Highlights

  • Net income attributable to common stockholders decreased to a loss of $125.1 million, or $2.88 per diluted share, for the three months ended March 31, 2020, compared to $31.8 million, or $0.74 per diluted share, for the three months ended March 31, 2019.
  • Completed an equity offering of common stock resulting in the issuance of 12,270,900 shares and receipt of $593.7 million in net proceeds.
  • Completed $537.2 million of new financings, which include a $356.8 million construction loan for Kō'ula, a $137.0 million partial refinance of The Woodlands Towers at the Waterway bridge loan and a $43.4 million construction loan for Creekside Park Apartments Phase II.
  • Total Net operating income ("NOI")(1) from the Operating Assets segment, including our share of NOI from equity investments, grew by 24.2% to $63.9 million for the three months ended March 31, 2020, compared to $51.4 million for the prior year period.
  • MPC segment earnings before tax ("EBT") increased by $6.5 million to $44.1 million for the three months ended March 31, 2020, primarily driven by higher builder price participation at Summerlin and higher Equity in earnings from real estate and other affiliates at The Summit.
  • Continued progress on announced Transformation Plan highlighted by the sale of 100 Fellowship Drive, the 203,257 square foot building in The Woodlands ® that is home to MD Anderson, for net proceeds of $64.2 million, resulting in a gain of $38.3 million.
  • Launched public pre-sales of our newest project at Ward Village ®, Victoria Place®, where as of April 30, 2020, we have executed contracts for 230 condominium units, or 65.9% of total units.
  • Increased Seaport District segment revenues by $2.7 million to $9.7 million for the three months ended March 31, 2020, compared to the prior year period 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.
  • Western Midstream Partners, LP signed a 133,948-square-foot lease for the top five floors of 9950 Woodloch Forest Drive at The Woodlands Towers at The Waterway.

COVID-19 Impact - For the month ended April 30, 2020

  • The health and safety of our employees, tenants and customers remains our highest priority. We activated our Crisis Committee and created a task force to prepare buildings for re-occupancy and will implement a number of processes and communications to provide a safe environment at our properties.
  • We continue to maintain a strong liquidity position with $1.0 billion of total liquidity as of March 31, 2020, consisting of $971.7 million of cash and $64.2 million of cash held in 1031 exchange escrow.
  • For the month ending April, we collected, of our total commercial billings, 94.5% of our Office portfolio billings, 95.3% of our Multi-family portfolio billings, 44.3% of our Retail portfolio billings and 76.6% of our Other portfolio billings. Our hospitality properties remain closed since March 22, 2020.
  • While they do not directly impact our results of operations, we believe that new home sales are a leading indicator for future homes sales in our MPCs. April new home sales decreased 47.5% to 83 homes sold across all of our MPCs relative to March 2020 new home sales.
  • The Seaport District remains closed, and we are continuing to monitor the status of containment measures and mandatory closures in New York City, which will directly impact our revenue in our managed businesses, our tenants and their ability to make timely rental payments under their leases with us and our ability to continue construction at the Tin Building.
  • At Ward Village, we contracted to sell five additional condominiums at Victoria Place in April 2020.
  • Through our HHCares program, we have leveraged our owned restaurants and partnered with our grocery and restaurant tenants to provide food to local hospitals, first responders and displaced hospitality employees.

Highlights of our results for the three months ended March 31, 2020, are summarized below. We are primarily focused on creating shareholder value by increasing our per share net asset value. Often, the nature of our business results in short-term volatility in our net income due to the timing of MPC land sales, recognition of condominium revenue and operating business pre-opening expenses, and, as such, we believe the following metrics are most useful in tracking our progress towards net asset value creation.

 

   

Three Months Ended
March 31,

       

($ in thousands)

 

2020

 

2019

 

Change

 

% Change

Operating Assets NOI (1)

               

Office

 

$

34,437

   

$

18,962

   

$

15,475

   

81.6

%

Retail

 

14,490

   

16,245

   

(1,755)

   

(10.8)

%

Multi-family

 

4,547

   

4,361

   

186

   

4.3

%

Hospitality

 

4,381

   

7,858

   

(3,477)

   

(44.2)

%

Other

 

51

   

(1,073)

   

1,124

   

104.8

%

Company's share NOI (a)

 

5,961

   

5,089

   

872

   

17.1

%

Total Operating Assets NOI (b)

 

$

63,867

   

$

51,442

   

$

12,425

   

24.2

%

                 

Projected stabilized NOI Operating Assets ($ in millions)

 

$

362.4

   

$

320.9

   

$

41.5

   

12.9

%

                 

MPC

               

Acres Sold - Residential

 

57

ac.

 

77

ac.

 

(21)

ac.

 

(26.6)

%

Acres Sold - Commercial

 

16

ac.

 

ac.

 

16

ac.

 

%

Price Per Acre - Residential

 

$

526

   

$

498

   

$

28

   

5.7

%

Price Per Acre - Commercial

 

$

131

   

$

   

$

131

   

%

MPC EBT

 

$

44,121

   

$

37,597

   

$

6,524

   

17.4

%

                 

Seaport District NOI (1)

               

Historic District & Pier 17 - Landlord

 

$

(1,861)

   

$

(1,718)

   

$

(143)

   

(8.3)

%

Multi-family

 

104

   

81

   

23

   

28.4

%

Hospitality

 

   

15

   

(15)

   

(100)

%

Historic District & Pier 17 - Managed Businesses

 

(2,080)

   

(2,653)

   

573

   

21.6

%

Events, Sponsorships & Catering Business

 

(53)

   

290

   

(343)

   

(118.3)

%

Company's share NOI (a)

 

(376)

   

(195)

   

(181)

   

92.8

%

Total Seaport District NOI

 

$

(4,266)

   

$

(4,180)

   

$

(86)

   

2.1

%

                 

Strategic Developments

               

Condominium units contracted to sell (c)

 

14

   

16

   

(2)

   

(12.5)

%

         

(a)

Includes Company's share of NOI from non-consolidated assets

(b)

Excludes properties sold or in redevelopment

(c)

Includes units at our buildings that are open or under construction as of March 31, 2020

 

Financial Data

(1) See the accompanying appendix for a reconciliation of GAAP to non-GAAP financial measures and a statement indicating why management believes the non-GAAP financial measure provides useful information for investors.

About The Howard Hughes Corporation ®

The Howard Hughes Corporation owns, manages and develops commercial, residential and mixed-use real estate throughout the U.S. Its award-winning assets include the country's preeminent portfolio of master planned communities, as well as operating properties and development opportunities including: the Seaport District in New York; Columbia, Maryland; The Woodlands ® , The Woodlands Hills®, and Bridgeland ® in the Greater Houston, Texas area; Summerlin ® , Las Vegas; and Ward Village ® in Honolulu, Hawai'i. The Howard Hughes Corporation's portfolio is strategically positioned to meet and accelerate development based on market demand, resulting in one of the strongest real estate platforms in the country. Dedicated to innovative place making, the Company is recognized for its ongoing commitment to design excellence and to the cultural life of its communities. The Howard Hughes Corporation is traded on the New York Stock Exchange as HHC. For additional information visit  www.howardhughes.com .

The Howard Hughes Corporation has partnered with Say, the fintech startup reimagining shareholder communications, to allow investors to submit and upvote questions they would like to see addressed on the Company's first quarter earnings call. Say verifies all shareholder positions and provides permission to participate on the May 12, 2020 call, during which the Company's leadership will be answering top questions. Utilizing the Say platform, The Howard Hughes Corporation elevates its capabilities for responding to Company shareholders, making its investor relations Q&A more transparent and engaging.

The Howard Hughes Corporation will host its investor conference call on Tuesday, May 12, 2020, at 9:00 a.m Central Standard Time (10:00 a.m. Eastern Standard Time) to discuss first quarter 2020 results. To participate, please dial 1-877-883-0383 within the U.S., 1-877-885-0477 within Canada, or 1-412-902-6506 when dialing internationally. All participants should dial in at least five minutes prior to the scheduled start time, using 8373414 as the passcode. In addition to dial-in options, institutional and retail shareholders can participate by going to app.saytechnologies.com/howardhughes. Shareholders can email hello@saytechnologies.com  for any support inquiries.

Safe Harbor Statement

We may make forward-looking statements in this press release and in other reports and presentations that we file or furnish with the Securities and Exchange Commission. In addition, our management may make forward-looking statements orally to analysts, investors, creditors, the media and others. Forward-looking statements include:

  • the impact of COVID-19 on our business;
  • announcement of certain changes, which we refer to as 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 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;
  • capital required for our operations and development opportunities for the properties in our Operating Assets, Seaport District and Strategic Developments segments;
  • expected commencement and completion for property developments and timing of sales or rentals of certain properties;
  • expected performance of our MPC segment;
  • forecasts of our future economic performance; and
  • future liquidity, finance opportunities, development opportunities, development spending and management plans.

These statements involve known and unknown risks, uncertainties and other factors that may have a material impact on any future results, performance and achievements expressed or implied by such forward-looking statements. These risk factors are described in our Annual Report on Form 10-K which has been filed with the Securities and Exchange Commission ("SEC") on February 27, 2020 and the Final Prospectus Supplement which has been filed with the SEC on March 30, 2020. Any factor could, by itself, or together with one or more other factors, adversely affect our business, results of operations or financial condition. There may be other factors currently unknown to us that we have not described in our Annual Report that could cause results to differ from our expectations. These forward-looking statements present our estimates and assumptions as of the date of this press release. Except as may be required by law, we undertake no obligation to modify or revise any forward-looking statements to reflect events or circumstances occurring after the date of this release.

Our Financial Presentation

As discussed throughout this release, we use certain non-GAAP performance measures, in addition to the required GAAP presentations, as we believe these measures improve the understanding of our operational results and make comparisons of operating results among peer companies more meaningful. We continually evaluate the usefulness, relevance, limitations and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the public, and thus such reported measures could change. A non-GAAP financial measure used throughout this release is Net operating income ("NOI"). We provide a more detailed discussion about this non-GAAP measure in our reconciliation of non-GAAP measures provided in the appendix in this earnings release.

 

 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

UNAUDITED

 
   

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

 

 

 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

UNAUDITED

 
   

March 31,

 

December 31,

(In thousands, except par values and share amounts)

 

2020

 

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

 
         

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

 

 

Appendix - Reconciliation of Non-GAAP Measures

For the Three Months Ended March 31, 2020 and 2019

Below are GAAP to non-GAAP reconciliations of certain financial measures, as required under Regulation G of the Securities Exchange Act of 1934. Non-GAAP information should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP. The non-GAAP financial information presented may be determined or calculated differently by other companies and may not be comparable to similarly titled measures.

As a result of our four segments, Operating Assets, Master Planned Communities ("MPC"), Seaport District and Strategic Developments, being managed separately, we use different operating measures to assess operating results and allocate resources among these four segments. The one common operating measure used to assess operating results for our business segments is earnings before tax ("EBT"). EBT, as it relates to each business segment, represents the revenues less expenses of each segment, including interest income, interest expense and equity in earnings of real estate and other affiliates. EBT excludes corporate expenses and other items that are not allocable to the segments. We present EBT because we use this measure, among others, internally to assess the core operating performance of our assets. However, segment EBT should not be considered as an alternative to GAAP net income.

   

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)

 
             
             
             
             
             
             
   

Three Months Ended
March 31,

   

(In thousands)

 

2020

 

2019

 

$ Change

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)

 
             

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.

 

NOI

We believe that NOI is a useful supplemental measure of the performance of our Operating Assets and Seaport District portfolio because it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating real estate properties and the impact on operations from trends in rental and occupancy rates and operating costs. We define NOI as operating revenues (rental income, tenant recoveries and other revenue) less operating expenses (real estate taxes, repairs and maintenance, marketing and other property expenses, including our share of NOI from equity investees). NOI excludes straight-line rents and amortization of tenant incentives, net; interest expense, net; ground rent amortization; demolition costs; other (loss) income; amortization; depreciation; development-related marketing cost; gain on sale or disposal of real estate and other assets, net; provision for impairment and equity in earnings from real estate and other affiliates. All management fees have been eliminated for all internally-managed properties. We use NOI to evaluate our operating performance on a property-by-property basis because NOI allows us to evaluate the impact that property-specific factors such as lease structure, lease rates and tenant base have on our operating results, gross margins and investment returns. Variances between years in NOI typically result from changes in rental rates, occupancy, tenant mix and operating expenses. Although we believe that NOI provides useful information to investors about the performance of our Operating Assets and Seaport District assets, due to the exclusions noted above, NOI should only be used as an additional measure of the financial performance of the assets of this segment of our business and not as an alternative to GAAP Net income (loss). For reference, and as an aid in understanding our computation of NOI, a reconciliation of segment EBT to NOI for Operating Assets and Seaport District has been presented in the tables below.

   

Three Months Ended
March 31,

   

(Unaudited)

(In thousands)

 

2020

 

2019

Total Operating Assets segment EBT (a)

 

$

(7,544)

   

$

5,686

 
         

Add back:

       

Depreciation and amortization

 

37,089

   

27,108

 

Interest expense, net

 

26,193

   

18,991

 

Equity in earnings from real estate and other affiliates

 

(4,394)

   

(2,709)

 

Gain on sale or disposal of real estate and other assets, net

 

(38,124)

   

 

Provision for impairment

 

48,738

   

 

Impact of straight-line rent

 

(3,103)

   

(2,845)

 

Other

 

173

   

122

 

Total Operating Assets NOI - Consolidated

 

59,028

   

46,353

 
         

Redevelopments

       

110 North Wacker

 

1

   

 

Total Operating Asset Redevelopments NOI

 

1

   

 
         

Dispositions

       

100 Fellowship Drive

 

(1,123)

   

 

Total Operating Asset Dispositions NOI

 

(1,123)

   

 
         

Consolidated Operating Assets NOI excluding properties sold or in redevelopment

 

57,906

   

46,353

 
         

Company's Share NOI - Equity investees

 

2,237

   

1,464

 
         

Distributions from Summerlin Hospital Investment

 

3,724

   

3,625

 
         

Total Operating Assets NOI

 

$

63,867

   

$

51,442

 
         

(a)

Segment EBT excludes corporate expenses and other items that are not allocable to the segments.

 

 

   

Three Months Ended
March 31,

   

(Unaudited)

(In thousands)

 

2020

 

2019

Total Seaport District segment EBT (a)

 

$

(35,956)

   

$

(15,852)

 
         

Add back:

       

Depreciation and amortization

 

20,875

   

6,193

 

Interest expense (income), net

 

5,053

   

1,532

 

Equity in losses from real estate and other affiliates

 

2,043

   

632

 

Loss on sale or disposal of real estate

 

   

6

 

Impact of straight-line rent

 

125

   

755

 

Other loss, net (b)

 

3,970

   

2,749

 

Total Seaport District NOI - Consolidated

 

(3,890)

   

(3,985)

 
         

Company's Share NOI - Equity investees

 

(376)

   

(195)

 
         

Total Seaport District NOI

 

$

(4,266)

   

$

(4,180)

 
         

(a)

Segment EBT excludes corporate expenses and other items that are not allocable to the segments.

(b)

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.

 

Contact Information:

David R. O'Reilly
Chief Financial Officer
(214) 741-7744                                 
David.O'Reilly@howardhughes.com

CisionView original content to download multimedia:http://www.prnewswire.com/news-releases/the-howard-hughes-corporation-reports-first-quarter-2020-results-301057030.html

SOURCE The Howard Hughes Corporation