The Howard Hughes Corporation® Reports Third Quarter 2020 Results

November 5, 2020

Robust new home sales growth throughout MPCs, positive momentum and strong collections among Operating Assets, and a successful $750 million bond offering highlight a strong third quarter

THE WOODLANDS, Texas, Nov. 5, 2020 /PRNewswire/ -- The Howard Hughes Corporation® (NYSE: HHC) (the "Company," "HHC" or "we") announced today operating results for the third quarter ended September 30, 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 detail of these results.

"While the impact of COVID-19 affected all of our business segments in the first half of the year, we saw notable performance improvements and significant sales momentum during the third quarter," said David O'Reilly, Interim Chief Executive Officer; President and Chief Financial Officer.

"While third quarter land sales were lower compared to the third quarter of 2019 as a result of timing related to superpad sales in Summerlin, we did experience positive growth in new home sales throughout our regions. Growth in new home sales, a leading indicator for future land sales, continued to expand in our master planned communities (MPCs) as The Woodlands Hills, Bridgeland and Summerlin all saw greater new home sales compared to the third quarter of 2019 with increases of 185%, 32% and 27%, respectively. We believe that this continued new home sales growth is a result of buyers relocating outside of densely populated cities, seeking walkable communities in natural settings with expansive open green space and sought-after urban amenities. If this trend continues, it will offer us further development opportunities in addition to land sales.

"Our retail collections improved to 66% during the third quarter. In addition, occupancy rates remained above 90% for the majority of our stabilized retail assets as a result of our year-to-date retail leasing activity where we have executed 45 new leases for 148,000 square feet and have executed lease renewals for 50 existing tenants representing 143,000 square feet. Notably, our hotels generated positive NOI during the quarter as occupancy levels continue to rise since the second quarter, with guests ranging from weekend vacationers and business travelers to Major League Baseball teams. Further, our office and multi-family properties maintained strong collections at 97.3% and 98.5%, respectively. Even in the midst of the pandemic, our new multi-family developments are leasing up ahead of projections, due to their high-quality amenities and superior locations within our MPCs.

"We completed construction on our 77% leased, Class-AAA office tower, 110 North Wacker, in September. In connection with the deconsolidation of this asset upon completion of construction, we reported a gain of $267.5 million which reflects our proportionate share of this investment's fair market value. While this gain will not be reflected in our cash balance until the building's ultimate sale, we believe this amount accurately reflects the inherent value created through the development of this project and the value that will ultimately be realized by HHC shareholders.

"Condo sales in Ward Village continued to progress throughout the quarter with 24 homes sold, almost exclusively through a digital homebuyer experience. Our future revenue associated with all of our contracted units is $1.5 billion which is a testament to the community we have built in Hawai'i. The latest tower in pre-development, Victoria Place, is now 71% pre-sold and our other two towers under construction, 'A'ali'i and Kô'ula, sold 5 and 6 units during the quarter and are well sold at 85% and 77%, respectively.

"At the Seaport, we were able to reopen many of the restaurants on a limited basis during the quarter. We also resumed construction on the Tin Building for the Jean-Georges Food Hall and launched our new concept The Greens on Pier 17's rooftop, where guests can reserve their own socially distanced, mini-lawn space overlooking the Brooklyn Bridge and Lower Manhattan waterfront. The Greens was sold out each day this summer and had a 20-thousand-person waitlist which reinforces our view that the Seaport's location and outdoor space is incredibly valuable. This activation was key to retaining the majority of our sponsorship income that would have been lost due to the postponement of the summer concert series.

"During the quarter, we executed on a $750 million bond offering and used the proceeds, along with cash on hand, to pay down $808 million of asset-level debt. The bond offering increased our book value of unencumbered assets by over $1 billion, further diversified our funding sources, and extended our overall maturity profile.

"We continue to make progress on our Transformation Plan. Our corporate-overhead cost reduction initiatives are substantially complete, and we continue to pursue the sale of our non-core assets, committed to achieving the maximum value for these dispositions and having the luxury of patience given our current liquidity position. We have resumed modest investment in pre-development work as our regional leaders continue to seek out the best opportunities across multiple asset types to deploy capital at outsized risk-adjusted returns.

"While we continue to feel the impacts of COVID-19, it is encouraging to see the strength in new home sales in our MPCs, the momentum in condo sales at Ward Village, and the improvements within our Operating Assets and the Seaport. We believe our high-quality assets and strategically located master planned communities put The Howard Hughes Corporation in an excellent position to thrive in a post-COVID environment."

Third Quarter 2020 Highlights

  • Net income attributable to common stockholders increased to income of $139.7 million, or $2.51 per diluted share, for the three months ended September 30, 2020, compared to income of $29.8 million, or $0.69 per diluted share, for the three months ended September 30, 2019, primarily due to the $267.5 million gain on the deconsolidation of 110 North Wacker, partially offset by lower land sales revenues due to superpad sales in Summerlin in 2019 that did not recur in 2020, decreased revenues from declines in occupancy at our recently reopened hospitality properties and cancellation of the Las Vegas Aviators 2020 baseball season as a result of the COVID-19 pandemic, and a decrease resulting from a $24.2 million gain on the sale of the Cottonwood Mall during the three months ended September 30, 2019.
  • We continue to maintain a strong liquidity position with $857.4 million cash as of September 30, 2020.
  • On August 18, 2020, the Company issued $750 million in 5.375% senior notes due August 2028. These senior notes will be unsecured senior obligations of the Company and will be guaranteed by certain subsidiaries of the Company. The Company used the net proceeds from this issuance, together with cash on hand, for the repayment of existing indebtedness of approximately $807.9 million.
  • For the three months ended September 30, 2020, we collected 97.3% of our office portfolio billings, 98.5% of our multi-family portfolio billings and 96.2% of our other portfolio billings. As several of our tenants have resumed operations with phased reopenings, collections of our retail portfolio billings have increased from 49.7% for the three months ended June 2020 to 65.7% for three months ended September 30, 2020.
  • MPC segment earnings before tax ("EBT") decreased by $25.5 million to $36.6 million for the three months ended September 30, 2020, compared to the three months ended September 30, 2019, primarily due to lower land sales revenues primarily driven by reductions in acres sold at Summerlin due to the timing of superpad sales and lower earnings at The Summit. Bridgeland price per acre increased 8.3% with acres sold remaining consistent with results in the third quarter of 2019. The Woodlands Hills' price per acre increased 9.6% coupled with a 103.6% increase in acres sold due to a higher volume and change in product type of lots sold in the third quarter of 2020, compared to the same period in 2019.
  • Total Net operating income ("NOI")(1) from the Operating Assets segment, including our share of NOI from equity investments, decreased by 30.7% to $38.2 million for the three months ended September 30, 2020, compared to $55.2 million for the prior year period. The decrease in NOI was primarily due to rent deferrals and collection reserves related to our retail properties, declines in occupancy at our recently reopened hospitality properties and cancellation of the Las Vegas Aviators 2020 baseball season, all as a result of the COVID-19 pandemic.
  • Progressed public pre-sales of our newest project at Ward Village ®, Victoria Place ®, where as of September 30, 2020, we have executed contracts for 249 condominium units, or 71.3% of total units. Across all of Ward Village ®, potential future revenue associated with total contracted units is $1.50 billion.
  • Seaport District NOI decreased $3.2 million to a loss of $6.1 million for the three months ended September 30, 2020, compared to the prior year period, primarily due to business closures and cancellation of events related to the COVID-19 pandemic. Multiple changes were made at the Seaport as a result of COVID-19 including expanded outdoor seating at our restaurants, updates to the Tin Building's e-commerce strategy to include grocery and restaurant delivery and the launch of The Greens, which replaced the canceled summer concert series.

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 summarized below are most useful in tracking our progress towards net asset value creation.

 

Nine Months Ended September 30, 2020

 

Three Months Ended September 30,

$ in thousands

2020

 

2019

 

Change

% Change

 

2020

 

2019

 

Change

% Change

Operating Assets NOI

 (1)

                         

Office

$

86,098

   

$

61,918

   

$

24,180

 

39.1

%

 

$

23,857

   

$

22,996

   

$

861

 

4

%

Retail

30,021

   

47,188

   

(17,167)

 

(36.4)

%

 

6,932

   

15,683

   

(8,751)

 

(56)

%

Multi-family

12,286

   

14,503

   

(2,217)

 

(15.3)

%

 

3,924

   

5,317

   

(1,393)

 

(26)

%

Hospitality

3,163

   

23,419

   

(20,256)

 

(86.5)

%

 

626

   

7,231

   

(6,605)

 

(91)

%

Other

1,257

   

11,153

   

(9,896)

 

(88.7)

%

 

583

   

1,896

   

(1,313)

 

(69)

%

Company's share NOI (a)

10,112

   

8,820

   

1,292

 

14.6

%

 

2,315

   

2,043

   

272

 

13

%

Total Operating Assets NOI (b)

$

142,937

   

$

167,001

   

$

(24,064)

 

(14.4)

%

 

$

38,237

   

$

55,166

   

$

(16,929)

 

(31)

%

                           

Projected stabilized NOI
Operating Assets ($ in millions)

$

362.3

   

$

323.1

   

$

39.2

 

12.1

%

             
                           

MPC

                         

Acres Sold - Residential

218

   

337

   

(119)

 

(35.4)

%

 

70

   

147

   

(77)

 

(53)

%

Acres Sold - Commercial

17

   

   

17

 

%

 

1

   

   

1

 

100

%

Price Per Acre - Residential

$

541

   

$

543

   

$

(2)

 

(0.3)

%

 

$

445

   

$

574

   

$

(129)

 

(22)

%

Price Per Acre - Commercial

$

131

   

$

   

$

131

 

%

 

$

   

$

   

$

 

100

%

MPC EBT

$

122,929

   

$

149,868

   

$

(26,939)

 

(18.0)

%

 

$

36,621

   

$

62,109

   

$

(25,488)

 

(41)

%

                           

Seaport District NOI

(1)

                         

Historic District & Pier 17 -
Landlord

$

(5,494)

   

$

(5,156)

   

$

(338)

 

(6.6)

%

 

$

(2,022)

   

$

(2,150)

   

$

128

 

6

%

Multi-family

260

   

303

   

(43)

 

(14.2)

%

 

46

   

112

   

(66)

 

(59)

%

Hospitality

(12)

   

41

   

(53)

 

(129)

%

 

   

   

 

100

%

Historic District & Pier 17 -
Managed Businesses

(4,993)

   

(4,420)

   

(573)

 

(13.0)

%

 

(1,657)

   

(879)

   

(778)

 

(89)

%

Events, Sponsorships &
Catering Business

(3,190)

   

(536)

   

(2,654)

 

(495.1)

%

 

(2,466)

   

25

   

(2,491)

 

9,964

%

Company's share NOI (a)

(787)

   

(385)

   

(402)

 

(104.4)

%

 

(106)

   

(148)

   

42

 

28

%

Total Seaport District NOI

$

(14,216)

   

$

(10,153)

   

$

(4,063)

 

40.0

%

 

$

(6,205)

   

$

(3,040)

   

$

(3,165)

 

104

%

                           

Strategic Developments

                         

Condominium units contracted to
sell (c)

27

   

82

   

(55)

 

(67.1)

%

 

11

   

55

   

(44)

 

(80)

%

 

   

(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 September 30, 2020. Excludes two purchaser defaults at Kō'ula in the second quarter of 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 third quarter earnings call. Say verifies all shareholder positions and provides permission to participate on the November 6, 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 Friday, November 6, 2020, at 9:00 a.m Central Standard Time (10:00 a.m. Eastern Standard Time) to discuss third 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 0985696 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 (the "SEC"). In addition, our management may make forward-looking statements orally to analysts, investors, creditors, the media and others. Forward-looking statements include:

  • projected impact of COVID-19, including the recent surge of COVID-19 cases in regions where we operate, on our business
  • expected impact of numerous governmental restrictions and other orders instituted in response to the COVID-19 pandemic 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 each business segment
  • forecasts of economic performance
  • future liquidity, finance opportunities, development opportunities, development spending and management plans

These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance and achievements to materially differ from 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 and quarterly reports on Form 10-Q, copies of which may be obtained on our Investor relations website at www.investor.howardhughes.com. Any factor could, by itself, or together with one or more other factors, adversely affect our business, results of operations, plans, objectives, future performance or financial condition. There may be other factors currently unknown to us that we have not described in our Annual Report or other SEC filings 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.

Contact Information:                                                                                                                                               

David R. O'Reilly
Interim Chief Executive Officer, President and Chief Financial Officer
(214) 741-7744
David.O'Reilly@howardhughes.com

 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

UNAUDITED

 
 

Nine Months Ended
September 30,

 

Three Months Ended
September 30,

thousands, except per share amounts

2020

 

2019

 

2020

 

2019

REVENUES

             

Condominium rights and unit sales

$

185

   

$

443,931

   

$

142

   

$

9,999

 

Master Planned Communities land sales

136,053

   

177,001

   

39,248

   

77,368

 

Rental revenue

241,522

   

206,168

   

70,072

   

70,344

 

Other land, rental and property revenues

82,092

   

165,054

   

35,748

   

63,801

 

Builder price participation

25,936

   

24,224

   

9,230

   

9,660

 

Total revenues

485,788

   

1,016,378

   

154,440

   

231,172

 
               

EXPENSES

             

Condominium rights and unit cost of sales

105,336

   

365,324

   

1,087

   

7,010

 

Master Planned Communities cost of sales

58,560

   

78,128

   

15,899

   

33,304

 

Operating costs

168,763

   

221,529

   

58,272

   

81,222

 

Rental property real estate taxes

44,225

   

28,585

   

15,448

   

9,080

 

Provision for (recovery of) doubtful accounts

4,954

   

(195)

   

1,387

   

(107)

 

Demolition costs

   

737

   

   

138

 

Development-related marketing costs

6,541

   

16,874

   

1,912

   

5,341

 

General and administrative

84,755

   

92,322

   

23,441

   

33,990

 

Depreciation and amortization

160,995

   

115,142

   

52,395

   

40,093

 

Total expenses

634,129

   

918,446

   

169,841

   

210,071

 
               

OTHER

             

Provision for impairment

(48,738)

   

   

   

 

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

46,232

   

24,051

   

108

   

24,201

 

Other (loss) income, net

(793)

   

11,798

   

1,284

   

1,337

 

Total other

(3,299)

   

35,849

   

1,392

   

25,538

 
               

Operating income (loss)

(151,640)

   

133,781

   

(14,009)

   

46,639

 
               

Selling profit from sales-type leases

   

13,537

   

   

13,537

 

Interest income

1,908

   

7,696

   

358

   

2,872

 

Interest expense

(98,717)

   

(76,358)

   

(31,872)

   

(28,829)

 

Gain (loss) on extinguishment of debt

(13,166)

   

   

(13,166)

   

 

Equity in earnings (losses) from real estate and other
affiliates

269,635

   

20,847

   

266,838

   

4,542

 

Income (loss) before taxes

8,020

   

99,503

   

208,149

   

38,761

 

Provision (benefit) for income taxes

3,203

   

24,207

   

44,147

   

8,718

 

Net income (loss)

4,817

   

75,296

   

164,002

   

30,043

 

Net (income) loss attributable to noncontrolling interests

(24,325)

   

(240)

   

(24,292)

   

(285)

 

Net income (loss) attributable to common stockholders

$

(19,508)

   

$

75,056

   

$

139,710

   

$

29,758

 
               

Basic income (loss) per share

$

(0.38)

   

$

1.74

   

$

2.52

   

$

0.69

 

Diluted income (loss) per share

$

(0.38)

   

$

1.73

   

$

2.51

   

$

0.69

 

 

THE HOWARD HUGHES CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

UNAUDITED

 
 

September 30,

 

December 31,

thousands except par values and share amounts

2020

 

2019

ASSETS

     

Investment in real estate:

     

Master Planned Communities assets

$

1,693,478

   

$

1,655,674

 

Buildings and equipment

4,069,640

   

3,813,595

 

Less: accumulated depreciation

(600,211)

   

(507,933)

 

Land

361,418

   

353,022

 

Developments

1,110,101

   

1,445,997

 

Net property and equipment

6,634,426

   

6,760,355

 

Investment in real estate and other affiliates

389,882

   

121,757

 

Net investment in real estate

7,024,308

   

6,882,112

 

Net investment in lease receivable

2,928

   

79,166

 

Cash and cash equivalents

857,390

   

422,857

 

Restricted cash

233,111

   

197,278

 

Accounts receivable, net

10,087

   

12,279

 

Municipal Utility District receivables, net

331,451

   

280,742

 

Notes receivable, net

52,136

   

36,379

 

Deferred expenses, net

112,503

   

133,182

 

Operating lease right-of-use assets, net

57,087

   

69,398

 

Prepaid expenses and other assets, net

360,244

   

300,373

 

Total assets

$

9,041,245

   

$

8,413,766

 
       

LIABILITIES

     

Mortgages, notes and loans payable, net

$

4,219,334

   

$

4,096,470

 

Operating lease obligations

69,246

   

70,413

 

Deferred tax liabilities

178,433

   

180,748

 

Accounts payable and accrued expenses

830,209

   

733,147

 

Total liabilities

5,297,222

   

5,080,778

 
       

Redeemable noncontrolling interest

30,361

   

 
       

EQUITY

     

Preferred stock: $.01 par value; 50,000,000 shares authorized, none issued

   

 

Common stock: $.01 par value; 150,000,000 shares authorized, 55,974,883 issued
and 54,921,748 outstanding as of September 30, 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

3,942,173

   

3,343,983

 

Accumulated deficit

(65,910)

   

(46,385)

 

Accumulated other comprehensive loss

(42,831)

   

(29,372)

 

Treasury stock, at cost, 1,053,135 shares as of September 30, 2020, and 1,050,260

shares as of December 31, 2019

(120,706)

   

(120,530)

 

Total stockholders' equity

3,713,287

   

3,148,133

 

Noncontrolling interests

375

   

184,855

 

Total equity

3,713,662

   

3,332,988

 

Total liabilities and equity

$

9,041,245

   

$

8,413,766

 

 

Appendix - Reconciliation of Non-GAAP Measures

For the Nine and Three Months Ended September 30, 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.

 

Nine Months Ended
September 30,

 

Three Months Ended
September 30,

thousands

2020

 

2019

 

$ Change

 

2020

 

2019

 

$ Change

Operating Assets Segment EBT

                     

Total revenues (a)

$

280,201

   

$

305,395

   

$

(25,194)

   

$

81,667

   

$

104,223

   

$

(22,556)

 

Total operating expenses (b)

(142,052)

   

(139,589)

   

(2,463)

   

(47,590)

   

(47,950)

   

360

 

Segment operating income (loss)

138,149

   

165,806

   

(27,657)

   

34,077

   

56,273

   

(22,196)

 

Depreciation and amortization

(115,479)

   

(84,890)

   

(30,589)

   

(41,395)

   

(28,844)

   

(12,551)

 

Interest expense, net

(70,341)

   

(60,695)

   

(9,646)

   

(21,045)

   

(21,645)

   

600

 

Other income (loss), net

150

   

1,186

   

(1,036)

   

(17)

   

63

   

(80)

 

Equity in earnings (losses) from real estate and
other affiliates

5,831

   

3,195

   

2,636

   

962

   

441

   

521

 

Gain (loss) on sale or disposal of real estate

38,232

   

   

38,232

   

108

   

   

108

 

Gain (loss) on extinguishment of debt

(1,521)

   

   

(1,521)

   

(1,521)

   

   

(1,521)

 

Selling profit from sales-type leases

   

13,537

   

(13,537)

   

   

13,537

   

(13,537)

 

Provision for impairment

(48,738)

   

   

(48,738)

   

   

   

 

Segment EBT

(53,717)

   

38,139

   

(91,856)

   

(28,831)

   

19,825

   

(48,656)

 
                       

MPC Segment EBT

                     

Total revenues

171,517

   

216,042

   

(44,525)

   

52,158

   

92,287

   

(40,129)

 

Total operating expenses

(78,751)

   

(109,676)

   

30,925

   

(23,059)

   

(43,697)

   

20,638

 

Segment operating income (loss)

92,766

   

106,366

   

(13,600)

   

29,099

   

48,590

   

(19,491)

 

Depreciation and amortization

(273)

   

(334)

   

61

   

(91)

   

(88)

   

(3)

 

Interest income, net

26,033

   

24,376

   

1,657

   

9,176

   

8,550

   

626

 

Other income (loss), net

   

601

   

(601)

   

   

534

   

(534)

 

Equity in earnings (losses) from real estate and
other affiliates

4,403

   

18,859

   

(14,456)

   

(1,563)

   

4,523

   

(6,086)

 

Segment EBT

122,929

   

149,868

   

(26,939)

   

36,621

   

62,109

   

(25,488)

 
                       

Seaport District Segment EBT

                     

Total revenues

16,170

   

43,051

   

(26,881)

   

4,204

   

23,130

   

(18,926)

 

Total operating expenses

(34,297)

   

(59,735)

   

25,438

   

(11,522)

   

(27,330)

   

15,808

 

Segment operating income (loss)

(18,127)

   

(16,684)

   

(1,443)

   

(7,318)

   

(4,200)

   

(3,118)

 

Depreciation and amortization

(34,825)

   

(19,713)

   

(15,112)

   

(7,174)

   

(6,767)

   

(407)

 

Interest expense, net

(12,490)

   

(8,440)

   

(4,050)

   

(2,811)

   

(4,984)

   

2,173

 

Other income (loss), net

(2,187)

   

(147)

   

(2,040)

   

1,590

   

   

1,590

 

Equity in earnings (losses) from real estate and
other affiliates

(8,964)

   

(1,788)

   

(7,176)

   

(288)

   

(705)

   

417

 

Gain (loss) on sale or disposal of real estate

   

(6)

   

6

   

   

   

 

Gain (loss) on extinguishment of debt

(11,645)

   

   

(11,645)

   

(11,645)

   

   

(11,645)

 

Segment EBT

(88,238)

   

(46,778)

   

(41,460)

   

(27,646)

   

(16,656)

   

(10,990)

 
 

Nine Months Ended
September 30,

 

Three Months Ended
September 30,

thousands

2020

 

2019

 

$ Change

 

2020

 

2019

 

$ Change

Strategic Developments Segment EBT

                     

Total revenues

$

17,749

   

$

451,873

   

$

(434,124)

   

$

16,365

   

$

11,515

   

$

4,850

 

Total operating expenses

(126,738)

   

(382,341)

   

255,603

   

(9,922)

   

(11,327)

   

1,405

 

Segment operating (loss) income

(108,989)

   

69,532

   

(178,521)

   

6,443

   

188

   

6,255

 

Depreciation and amortization

(5,054)

   

(4,386)

   

(668)

   

(1,643)

   

(2,070)

   

427

 

Interest income, net

4,909

   

9,499

   

(4,590)

   

1,921

   

3,002

   

(1,081)

 

Other income (loss), net

1,427

   

664

   

763

   

134

   

354

   

(220)

 

Equity in earnings (losses) from real estate and
other affiliates

268,365

   

581

   

267,784

   

267,727

   

283

   

267,444

 

Gain (loss) on sale or disposal of real estate, net

8,000

   

24,057

   

(16,057)

   

   

24,201

   

(24,201)

 

Segment EBT

168,658

   

99,947

   

68,711

   

274,582

   

25,958

   

248,624

 
                       

Consolidated Segment EBT

                     

Total revenues

485,637

   

1,016,361

   

(530,724)

   

154,394

   

231,155

   

(76,761)

 

Total operating expenses

(381,838)

   

(691,341)

   

309,503

   

(92,093)

   

(130,304)

   

38,211

 

Segment operating income (loss)

103,799

   

325,020

   

(221,221)

   

62,301

   

100,851

   

(38,550)

 

Depreciation and amortization

(155,631)

   

(109,323)

   

(46,308)

   

(50,303)

   

(37,769)

   

(12,534)

 

Interest expense, net

(51,889)

   

(35,260)

   

(16,629)

   

(12,759)

   

(15,077)

   

2,318

 

Other (loss) income, net

(610)

   

2,304

   

(2,914)

   

1,707

   

951

   

756

 

Equity in earnings (losses) from real estate and
other affiliates

269,635

   

20,847

   

248,788

   

266,838

   

4,542

   

262,296

 

Gain (loss) on sale or disposal of real estate, net

46,232

   

24,051

   

22,181

   

108

   

24,201

   

(24,093)

 

Gain (loss) on extinguishment of debt

(13,166)

   

   

(13,166)

   

(13,166)

   

   

(13,166)

 

Selling profit from sales-type leases

   

13,537

   

(13,537)

   

   

13,537

   

(13,537)

 

Provision for impairment

(48,738)

   

   

(48,738)

   

   

   

 

Consolidated segment EBT

149,632

   

241,176

   

(91,544)

   

254,726

   

91,236

   

163,490

 
                       

Corporate income, expenses and other items

(144,815)

   

(165,880)

   

21,065

   

(90,724)

   

(61,193)

   

(29,531)

 

Net income (loss)

4,817

   

75,296

   

(70,479)

   

164,002

   

30,043

   

133,959

 

Net (income) loss attributable to noncontrolling
interests

(24,325)

   

(240)

   

(24,085)

   

(24,292)

   

(285)

   

(24,007)

 

Net income (loss) attributable to common
stockholders

$

(19,508)

   

$

75,056

   

$

(94,564)

   

$

139,710

   

$

29,758

   

$

109,952

 
   

(a)

Total revenues includes hospitality revenues of $27.9 million for the nine months ended September 30, 2020, $68.5 million for the nine months ended September 30, 2019, $8.1 million for the three months ended September 30, 2020, and $20.0 million for the three months ended September 30, 2019.

(b)

Total operating expenses includes hospitality operating costs of $24.8 million for the nine months ended September 30, 2020, $46.3 million for the nine months ended September 30, 2019, $7.6 million for the three months ended September 30, 2020 and $14.1 million for the three months ended September 30, 2019.

 

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.

 

Nine Months Ended
September 30,

 

Three Months Ended
September 30,

 

(Unaudited)

 

(Unaudited)

thousands

2020

 

2019

 

2020

 

2019

Total Operating Assets segment EBT (a)

$

(53,717)

   

$

38,139

   

$

(28,831)

   

$

19,825

 
               

Add back:

             

Depreciation and amortization

115,479

   

84,890

   

41,395

   

28,844

 

Interest expense, net

70,341

   

60,695

   

21,045

   

21,645

 

Equity in (earnings) losses from real estate and other
affiliates

(5,831)

   

(3,195)

   

(962)

   

(441)

 

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

(38,232)

   

   

(108)

   

 

(Gain) loss on extinguishment of debt

1,521

   

   

1,521

   

 

Selling profit from sales-type leases

   

(13,537)

   

   

(13,537)

 

Provision for impairment

48,738

   

   

   

 

Impact of straight-line rent

(4,585)

   

(7,911)

   

1,766

   

(2,529)

 

Other

123

   

259

   

69

   

477

 

Total Operating Assets NOI - Consolidated

133,837

   

159,340

   

35,895

   

54,284

 
               

Redevelopments

             

110 North Wacker

   

4

   

(11)

   

2

 

Total Operating Asset Redevelopments NOI

   

4

   

(11)

   

2

 
               

Dispositions

             

100 Fellowship Drive

(1,012)

   

(1,163)

   

38

   

(1,163)

 

Total Operating Asset Dispositions NOI

(1,012)

   

(1,163)

   

38

   

(1,163)

 
               

Consolidated Operating Assets NOI excluding
properties sold or in redevelopment

132,825

   

158,181

   

35,922

   

53,123

 
               

Company's Share NOI - Equity Investees

6,388

   

5,195

   

2,315

   

2,043

 

Distributions from Summerlin Hospital Investment

3,724

   

3,625

   

   

 

Total Operating Assets NOI

$

142,937

   

$

167,001

   

$

38,237

   

$

55,166

 
   

(a)

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

 

   

Nine Months Ended
September 30,

 

Three Months Ended
September 30,

   

(Unaudited)

 

(Unaudited)

thousands

 

2020

 

2019

 

2020

 

2019

Total Seaport District segment EBT (a)

 

$

(88,238)

   

$

(46,778)

   

$

(27,646)

   

$

(16,656)

 
                 

Add back:

               

Depreciation and amortization

 

34,825

   

19,713

   

7,174

   

6,767

 

Interest expense, net

 

12,490

   

8,440

   

2,811

   

4,984

 

Equity in (earnings) losses from real estate and other
affiliates

 

8,964

   

1,788

   

288

   

705

 

(Gain) loss on sale or disposal of real estate

 

   

6

   

   

 

(Gain) loss on extinguishment of debt

 

11,645

   

   

11,645

   

 

Impact of straight-line rent

 

2,360

   

1,658

   

1,027

   

412

 

Other (income) loss, net (b)

 

4,525

   

5,405

   

(1,398)

   

896

 

Total Seaport District NOI - Consolidated

 

(13,429)

   

(9,768)

   

(6,099)

   

(2,892)

 
                 

Company's Share NOI - Equity Investees

 

(787)

   

(385)

   

(106)

   

(148)

 
                 

Total Seaport District NOI

 

$

(14,216)

   

$

(10,153)

   

$

(6,205)

   

$

(3,040)

 
   

(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 in the first quarter of 2020, and income related to inventory liquidation sales in the third quarter of 2020.

 

CisionView original content to download multimedia:http://www.prnewswire.com/news-releases/the-howard-hughes-corporation-reports-third-quarter-2020-results-301167546.html

SOURCE The Howard Hughes Corporation