THE HOWARD HUGHES CORPORATION® REPORTS FOURTH QUARTER AND FULL-YEAR 2022 RESULTS
The Howard Hughes Corporation (NYSE: HHC) reported solid fourth-quarter and full-year 2022 results. Full-year net income per diluted share reached $3.65, compared to $1.03 in 2021. The company achieved record condo sales of $1.1 billion at Ward Village, generating $677 million in net revenue. Robust MPC earnings before taxes totaled $283 million with a 32% increase in average residential land prices. In Q4, net income per share was $1.07, down from $2.09 year-over-year, driven by reduced land sales. The company maintained a strong cash position of $626.7 million and successfully executed nearly $1 billion in financing, positioning itself well for future developments.
- Net income per diluted share surged to $3.65 in 2022 from $1.03 in 2021.
- Achieved record condo sales of $1.1 billion at Ward Village, generating $677 million in revenue.
- MPC earnings before taxes totaled $283 million, with a 32% increase in average residential land prices.
- Robust multi-family net operating income growth of 39% year-over-year.
- Executed nearly $1 billion in financings, enhancing liquidity and reducing debt maturities.
- Q4 net income per diluted share decreased to $1.07 compared to $2.09 in the prior year.
- MPC earnings before taxes declined 41% year-over-year to $76.7 million due to lower land sales.
- New homes sold in HHC's communities decreased by 58% compared to the previous year.
Solid fourth quarter results cap strong year across all segments
Full-Year 2022 Highlights:
- Net income per diluted share of
in 2022 compared to$3.65 in 2021$1.03 Ward Village ® contracted to sell a record of condo units and generated$1.1 billion of net revenue from condo closings$677 million Strong Master Planned Community (MPC) earnings before taxes (EBT) of accentuated by record residential price per acre and builder price participation revenue$283 million - Robust multi-family net operating income (NOI) growth of
39% year-over-year - Delivered six new developments including three office buildings, two multi-family complexes, and one condo building
- Celebrated the grand opening of the
Tin Building by Jean-Georges at the Seaport inNew York City - Reduced G&A expense to
million—representing more than a$82 30% reduction compared to 2019 levels - Repurchased 4.3 million shares—or
9% of the Company's shares outstanding—for$388 million
Fourth Quarter 2022 Highlights:
- Net income per diluted share of
in the quarter compared to$1.07 in the prior-year period$2.09 - MPC EBT totaled
in the quarter with continued strong land sales and record quarterly residential price per acre sold and builder price participation revenue$77 million - Closed on 159 condo units in
Ward Village generating in net revenue$217 million - Robust condo pre-sales at Kalae®, Ulana, and
The Park Ward Village with a total of 254 units contracted - Sold two retail assets in
The Woodlands ® generating in net proceeds$39 million - Closed on nearly
in financings, reducing maturities in 2023 and 2024 to$1 billion $228 million
"During 2022, we were able to maintain much of the positive momentum from our record-breaking year in 2021," commented
"Looking deeper into our business segments, our MPCs delivered exceptional results despite significant reductions in new home sales across our communities. Excluding reduced equity earnings, primarily from The Summit—which has limited remaining inventory due to its tremendous past sales success—MPC EBT increased
"In Operating Assets, we delivered
"
"The Seaport continued to improve throughout 2022 with a near
"Looking forward, we maintain a positive long-term outlook for our businesses. While we do not expect to be immune to the near-term challenges of the ongoing market uncertainty— which is expected to contribute to reduced residential land sales and relatively flat Operating Assets NOI in 2023—HHC's future is bright. We are especially well-situated for growth in the years ahead with our unmatched landbank in highly desirable communities, exceptional portfolio of assets, and significant pipeline of future development. Our balance sheet is robust, and with more than
Click Here: Fourth Quarter 2022 Howard Hughes Quarterly Spotlight Video
Click Here: Fourth Quarter 2022 Earnings Call Webcast
Financial Highlights
Full-Year
- Net income was
, or$184.5 million per diluted share for the year, which compares to$3.65 , or$56.1 million per diluted share in 2021.$1.03 - This positive year-over-year performance included MPC EBT of
, Operating Assets NOI of$283.0 million , and condo gross profit of$239.5 million .$195.8 million - Repurchased 4.3 million shares of common stock for
at an average share price of$388.4 million .$90.66 - Sold three retail properties including the Outlet Collection at Riverwalk,
Lake Woodlands Crossing , andCreekside Village Green , as well as HHC's interest in 110 North Wacker inChicago for total net proceeds of .$215.9 million
Fourth Quarter
- Net income was
or$52.8 million per diluted share in the quarter, compared to net income of$1.07 or$113.8 million per diluted share in the prior-year period.$2.09 - The year-over-year decline was primarily related to reduced earnings from MPC land sales and the timing of condo sales. 2021 fourth quarter results included an outsized 216-acre superpad land sale in Summerlin® and the delivery of the 'A'ali'i® tower in
Ward Village . Sold Lake Woodlands Crossing for million—subject to a 99-year ground lease with the Company—and$23 Creekside Park Village Green for . Total net proceeds to HHC from the sale of these two retail properties were$28 million .$39 million - Closed the fourth quarter with
of cash on the balance sheet and total debt of$626.7 million , with$4.7 billion 87% of the balance maturing in 2026 or later and only maturing in the next two years. At year end,$228 million 100% of the Company's debt was either fixed or hedged.
MPC
Full-Year
- MPC EBT totaled
in 2022, a$283.0 million 11% decrease compared to in the prior year.$316.6 million - The reduction in EBT was impacted by a
reduction in equity earnings, primarily from The Summit, which has limited remaining lots and condos in inventory. During the year, HHC and Discovery Land expanded this highly successful joint venture to include a second phase of future development including 54 acres of land for 28 custom home sites which is expected to begin sales later in 2023.$60.8 million - Excluding reduced equity earnings, primarily at The Summit, MPC EBT increased
year-over-year.$27.2 million - The average price per acre of residential land sold increased
32% to per acre, a full-year record.$768,000 - Builder price participation revenue rose to
, an all-time high for HHC.$71.8 million JDM Partners exercised its options to repurchase a12.0% ownership interest in TeravalisTM, resulting in an88.0% equity interest for HHC.
Fourth Quarter
- MPC EBT totaled
in the quarter, a$76.7 million 41% decrease compared to in the prior-year period.$129.3 million - MPC land sales revenue was
, a$117.0 million 40% decrease compared to the prior-year period. This reduction was primarily driven by an outsized 216-acre superpad sale in Summerlin during the 2021 fourth quarter, partially offset by increased commercial land sales in Bridgeland® and a higher residential price per acre in all MPCs. - Builder price participation revenue rose to
during the quarter—representing a$19.9 million 26% year-over-year increase and a quarterly record for HHC. - The price per acre of residential land sold was approximately
per acre during the quarter, representing a$857,000 51% year-over-year increase and an all-time high for HHC. - MPC equity losses were
million—representing a$18.4 year-over-year reduction—primarily related to The Summit which had no unit closings this quarter and incurred initial development expenses related to Phase 2.$23.2 million - New homes sold in HHC's communities totaled 251 units—representing a
58% decline compared to the prior year as home sales have tapered off in light of high mortgage rates, inflation, and market uncertainty.
Operating Assets
Full-Year
- Total Operating Assets NOI, including contribution from unconsolidated ventures, was
, representing a$239.5 million or$13.0 million 6% year-over-year increase. Excluding disposed hospitality and retail assets, NOI increased or$19.6 million 9% . - Multi-family was the largest driver of the strong NOI performance with
39% year-over-year growth predominately due to rent growth and strong lease-up at new developments inThe Woodlands andDowntown Columbia ®. - Office NOI was largely unchanged compared to 2021, with strong lease-up and the expiration of rent abatements at Class-A properties in
The Woodlands andDowntown Columbia being partially offset by some tenant turnover during the year. In 2022, the Company executed 510,000 square feet of new or expanded office leases including 253,000 square feet inThe Woodlands , 155,000 square feet inDowntown Columbia , and 102,000 square feet in Summerlin.
Fourth Quarter
- Total Operating Assets NOI, including contribution from unconsolidated ventures, totaled
in the quarter, representing a$55.1 million or$2.3 million 4% reduction compared to in the prior-year period.$57.4 million - Office NOI of
declined$27.9 million year-over-year largely due to tenant vacancies during 2022 in$2.0 million The Woodlands andDowntown Columbia , partially offset by strong lease-up and abatement expirations at 6100 Merriweather and 9950Woodloch Forest . During the quarter, HHC executed new office leases totaling 52,000 square feet inThe Woodlands and 30,000 square feet inDowntown Columbia .
Strategic Developments
Full-Year
- Strategic Developments EBT totaled
in 2022, a$190.2 million increase compared to$106.5 million in the prior year primarily due to the timing and mix of condominium sales in$83.8 million Ward Village . Ward Village contracted to sell 1,055 condo units for a record and closed on 607 condo units generating$1.1 billion of net revenue.$677.1 million - Delivered Kō'ula—Ward Village's sixth condo tower—closing 549 units and generating
in net revenue.$619.8 million - Launched pre-sales at Ulana and Kalae during the year—contracting to sell 916 units.
- In 2022, HHC completed construction on 388,000 square feet of office and retail space and 830 multi-family units across several MPCs including
The Woodlands , Bridgeland,Downtown Columbia , Summerlin, andWard Village which are expected to generate incremental Operating Assets NOI of upon stabilization.$24.7 million
Fourth Quarter
- Closed 151 condo units at Kō'ula—which was completed late in the 2022 third quarter—generating
in net revenue. At quarter end, Kō'ula was$206.8 million 97% sold. - Sold seven condo units at 'A'ali'i generating
in net revenue. At quarter end, the tower was$8.8 million 96% sold. - Sold the final remaining condo unit at Waiea® for
in net revenue.$1.9 million - Pre-sales for future condo towers remained strong with a total of 254 units contracted during the quarter. At year-end,
The Park Ward Village was92% pre-sold, Ulana was97% pre-sold, and Kalae was73% pre-sold. - Marlow—a 472-unit multi-family development in Downtown Columbia—welcomed its first residents in November.
- Completed construction of 1700 Pavilion in Summerlin and the
Creekside Park Medical Plaza inThe Woodlands . - Commenced construction on the Summerlin South Office—a 147,000-square-foot office building which is expected to be completed in late 2023.
Seaport
Full-Year
- Seaport revenue of
increased$88.5 million 61% compared to 2021 driven by a nearly50% increase in foot traffic, higher demand at all managed restaurants, a longer summer concert series, and increased private events. - The 2022 summer concert series was the most successful to date and included 60 shows which sold over 188,000 tickets, representing over
90% of available ticket inventory.Pier 17 was recently rated the #1 Top Outdoor Music Venue inNew York City byRed Bull and the #3 Top Club Worldwide byPollstar . - HHC signed a 15-year, 46,000-square-foot lease with
Alexander Wang at theFulton Market Building , bringing the building to100% leased. - Celebrated the grand opening of the
Tin Building by Jean-Georges in September. After successful hiring efforts during the fourth quarter, the marketplace commenced seven-days-per-week operations in December. - Acquired a minority stake in
Jean-Georges Restaurants for and purchased a$45.0 million warrant for the option to acquire additional ownership interest at a later date.$10.0 million
Fourth Quarter
- Seaport revenue of
rose$18.4 million or$2.9 million 19% compared to the 2021 fourth quarter primarily due to rental revenue related to theTin Building . - Seaport generated negative NOI of
, representing an$4.9 million 11% year-over-year improvement. Including of losses from unconsolidated ventures, Total Seaport NOI was a loss of$15.7 million . This loss was primarily related to start-up costs and equity losses from the$20.6 million Tin Building by Jean-Georges which totaled .$15.6 million - At the
Tin Building , foot traffic and sales were strong during service hours throughout the quarter. Continued labor shortages contributed to reduced operating days and hours for much of the quarter, but by December the marketplace had hired sufficient staff to open seven days per week. Inefficiencies driven by the constrained operating hours, increased employee costs, and continued start-up costs contributed to elevated equity losses.
Financing Activity
Fourth Quarter
- Executed on nearly
in financings including debt related to Floreo—an unconsolidated venture—in the fourth quarter, extending the Company's weighted average debt maturity to approximately 6 years and reducing maturities in 2023 and 2024 to$1 billion .$228.2 million - Closed on
of permanent financings which were used to retire$575 million of debt, including the Senior Secured Credit Facility and construction loans for Juniper, Creekside Park$427 million The Grove , and 6100 Merriweather. - Closed on
of construction financings to support development spending at Floreo—the first village in Teravalis—and Wingspan—Bridgeland's single-family for rent development already under construction. Subsequent to quarter end in early January, the Company also closed on a new$219 million construction loan for Ulana, which commenced construction early in 2023.$264 million - Executed a new
upsize loan for Bridgeland's Credit Facility which increases the total facility to$200 million . The$475 million in additional capacity can be drawn on in the future based on historical and future reimbursable development spend (MUD receivables).$200 million - For more information on 2022 fourth quarter financings, please reference the 4Q 2022 Supplemental Financial package on the Company's website.
Full-Year 2023 Guidance
- MPC EBT is projected to be comparable to earnings generated on average during 2017 and 2018, prior to a period of outsized land and home sales in Summerlin, Bridgeland, and
The Woodlands Hills ® during the COVID-19 pandemic. Since mid-2022, a slowing housing market, which has been largely driven by a precipitous rise in mortgage rates and shrinking home affordability, has softened new home sales and homebuilder demand for new acreage in the near-term. As a result, 2023 MPC EBT is expected to decline25% to35% year-over-year. - Operating Assets NOI is projected to benefit from multi-family rent growth and new developments in Bridgeland,
Downtown Columbia , and Summerlin encompassing nearly 1,400 units. The office portfolio is expected to benefit from strong leasing momentum experienced throughout 2022, but free rent periods on many of the new leases and the impact of some tenant vacancies during 2022 will likely result in a modest year-over-year decline in office NOI. Overall, excluding the contribution from divested retail assets in the prior year, Operating Assets NOI is expected to be in a range of down$3.4 million 2% to up2% year-over-year. - Condo sales revenues are projected to range between
and$45 million , with gross margins between$55 million 25% to28% . Projected condo sales revenues are driven by the closing of remaining units at 'A'ali'i and Kō'ula which were96% and97% sold, respectively, as ofDecember 31, 2022 . The next major condo project scheduled to be completed isVictoria Place , which is on track to be delivered in early 2024 and is already100% pre-sold. - Cash G&A is projected to range between
and$80 million , which excludes anticipated non-cash stock compensation of approximately$85 million .$5 million
Conference Call & Webcast Information
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.
Three Months Ended | Year Ended | ||||||||||||
$ in thousands | 2022 | 2021 | $ Change | % Change | 2022 | 2021 | $ Change | % Change | |||||
Operating Assets NOI (1) | |||||||||||||
Office | $ 27,872 | $ 29,909 | $ (2,037) | (7) % | $ 111,210 | $ 109,838 | $ 1,372 | 1 % | |||||
Retail | 13,078 | 13,874 | (796) | (6) % | 51,525 | 52,448 | (923) | (2) % | |||||
Multi-family | 10,854 | 10,542 | 312 | 3 % | 45,564 | 32,895 | 12,669 | 39 % | |||||
Other | 308 | 226 | 82 | 36 % | 14,067 | 13,492 | 575 | 4 % | |||||
Dispositions | 540 | 813 | (273) | (34) % | 3,418 | 9,993 | (6,575) | (66) % | |||||
Operating Assets NOI | 52,652 | 55,364 | (2,712) | (5) % | 225,784 | 218,666 | 7,118 | 3 % | |||||
Company's share of NOI from | 2,420 | 2,053 | 367 | 18 % | 13,699 | 7,836 | 5,863 | 75 % | |||||
Total Operating Assets NOI | $ 55,072 | $ 57,417 | $ (2,345) | (4) % | $ 239,483 | $ 226,502 | $ 12,981 | 6 % | |||||
Projected stabilized NOI Operating | $ 362.5 | $ 368.3 | $ (5.8) | (2) % | |||||||||
MPC | |||||||||||||
Acres Sold - Residential | 108 | 333 | (226) | (68) % | 323 | 565 | (242) | (43) % | |||||
Acres Sold - Commercial | 84 | 40 | 44 | 111 % | 135 | 67 | 68 | 101 % | |||||
Price Per Acre - Residential | $ 857 | $ 568 | $ 288 | 51 % | $ 768 | $ 583 | $ 185 | 32 % | |||||
Price Per Acre - Commercial | $ 453 | $ 174 | $ 278 | 160 % | $ 557 | $ 253 | $ 304 | 120 % | |||||
MPC EBT (1) | $ 76,660 | $ 129,301 | $ (52,641) | (41) % | $ 282,987 | $ 316,607 | $ (33,620) | (11) % | |||||
Seaport NOI (1) | |||||||||||||
Landlord Operations | $ (5,442) | $ (3,801) | $ (1,641) | (43) % | $ (15,702) | $ (15,027) | $ (675) | (4) % | |||||
Landlord Operations - Multi-family | 14 | (89) | 103 | 116 % | 110 | (5) | 115 | NM | |||||
Managed Businesses | (234) | (1,064) | 830 | 78 % | (85) | (1,057) | 972 | 92 % | |||||
2,403 | — | 2,403 | NM | 4,015 | — | 4,015 | NM | ||||||
Events and Sponsorships | (1,651) | (565) | (1,086) | (192) % | 1,894 | (1,474) | 3,368 | NM | |||||
Seaport NOI | (4,910) | (5,519) | 609 | 11 % | (9,768) | (17,563) | 7,795 | 44 % | |||||
Company's share of NOI from | (15,730) | (272) | (15,458) | NM | (35,581) | (592) | (34,989) | NM | |||||
Total Seaport NOI | $ (20,640) | $ (5,791) | $ (14,849) | NM | $ (45,349) | $ (18,155) | $ (27,194) | (150) % | |||||
Strategic Developments | |||||||||||||
Condominium rights and unit sales | 217,397 | 464,406 | (247,009) | (53) % | 677,078 | 514,597 | 162,481 | 32 % |
NM - Not Meaningful | |
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
Safe Harbor Statement
Certain statements contained in this press release may constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. All statements other than statements of historical facts, including, among others, statements regarding the Company's future financial position, results or performance, are forward-looking statements. Those statements include statements regarding the intent, belief, or current expectations of the Company, members of its management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as "anticipate," "believe," "estimate," "expect," "forecast," "intend," "likely," "may," "plan," "project," "realize," "should," "transform," "will," "would," and other statements of similar expression. Forward-looking statements are not a guaranty of future performance and involve risks and uncertainties that actual results may differ materially from those contemplated by such forward-looking statements. Many of these factors are beyond the Company's abilities to control or predict. Some of the risks, uncertainties and other important factors that may affect future results or cause actual results to differ materially from those expressed or implied by forward-looking statements include: (i) general adverse economic and local real estate conditions; (ii) potential changes in the financial markets and interest rates; (iii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or a general downturn in their business; (iv) financing risks, such as the inability to obtain equity, debt or other sources of financing or refinancing on favorable terms, if at all; (v) ability to compete effectively, including the potential impact of heightened competition for tenants and potential decreases in occupancy at our properties; (vi) ability to successfully dispose of non-core assets on favorable terms, if at all; (vii) ability to successfully identify, acquire, develop and/or manage properties on favorable terms and in accordance with applicable zoning and permitting laws; (xiii) changes in governmental laws and regulations; (ix) increases in operating costs, including construction cost increases as the result of trade disputes and tariffs on goods imported in
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.
Media Contact
Senior Vice President, Head of Corporate Communications
cristina.carlson@howardhughes.com
Investor Relations Contact
Senior Vice President, Investor Relations
eric.holcomb@howardhughes.com
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||
Three Months Ended | Year Ended | ||||||
thousands except per share amounts | 2022 | 2021 | 2022 | 2021 | |||
REVENUES | |||||||
Condominium rights and unit sales | $ 217,397 | $ 464,406 | $ 677,078 | $ 514,597 | |||
Master Planned Communities land sales | 117,033 | 194,093 | 316,065 | 346,217 | |||
Rental revenue | 103,022 | 99,740 | 399,103 | 369,330 | |||
Other land, rental and property revenues | 24,611 | 31,637 | 144,481 | 152,619 | |||
Builder price participation | 19,942 | 15,800 | 71,761 | 45,138 | |||
Total revenues | 482,005 | 805,676 | 1,608,488 | 1,427,901 | |||
EXPENSES | |||||||
Condominium rights and unit cost of sales | 154,957 | 345,714 | 483,983 | 414,199 | |||
Master Planned Communities cost of sales | 44,162 | 89,702 | 119,466 | 153,630 | |||
Operating costs | 80,626 | 74,133 | 317,389 | 293,999 | |||
Rental property real estate taxes | 13,719 | 12,879 | 54,033 | 55,398 | |||
Provision for (recovery of) doubtful accounts | (279) | 1,485 | 1,959 | (459) | |||
General and administrative | 20,898 | 20,857 | 81,772 | 81,990 | |||
Depreciation and amortization | 52,777 | 49,705 | 200,361 | 205,100 | |||
Other | 3,992 | 2,415 | 11,977 | 10,668 | |||
Total expenses | 370,852 | 596,890 | 1,270,940 | 1,214,525 | |||
OTHER | |||||||
Provision for impairment | — | — | — | (13,068) | |||
Gain (loss) on sale or disposal of real estate and other assets, net | 25,669 | (7,395) | 29,678 | 53,079 | |||
Other income (loss), net | (588) | 763 | 1,909 | (11,515) | |||
Total other | 25,081 | (6,632) | 31,587 | 28,496 | |||
Operating income (loss) | 136,234 | 202,154 | 369,135 | 241,872 | |||
Interest income | 2,545 | 23 | 3,818 | 107 | |||
Interest expense | (30,928) | (32,831) | (110,891) | (130,036) | |||
Gain (loss) on extinguishment of debt | (1,732) | (471) | (2,377) | (38,014) | |||
Equity in earnings (losses) from unconsolidated ventures | (34,077) | (25,667) | (14,549) | (9,852) | |||
Income (loss) before income taxes | 72,042 | 143,208 | 245,136 | 64,077 | |||
Income tax expense (benefit) | 18,678 | 31,859 | 60,500 | 15,153 | |||
Net income (loss) | 53,364 | 111,349 | 184,636 | 48,924 | |||
Net (income) loss attributable to noncontrolling interests | (613) | 2,451 | (103) | 7,176 | |||
Net income (loss) attributable to common stockholders | $ 52,751 | $ 113,800 | $ 184,533 | $ 56,100 | |||
Basic income (loss) per share | $ 1.07 | $ 2.09 | $ 3.65 | $ 1.03 | |||
Diluted income (loss) per share | $ 1.07 | $ 2.09 | $ 3.65 | $ 1.03 |
CONSOLIDATED BALANCE SHEETS | |||
thousands except par values and share amounts | 2022 | 2021 | |
ASSETS | |||
Master Planned Communities assets | $ 2,411,526 | $ 2,282,768 | |
Buildings and equipment | 4,246,389 | 3,962,441 | |
Less: accumulated depreciation | (867,700) | (743,311) | |
Land | 312,230 | 322,439 | |
Developments | 1,125,027 | 1,208,907 | |
Net investment in real estate | 7,227,472 | 7,033,244 | |
Investments in unconsolidated ventures | 246,171 | 369,949 | |
Net investment in lease receivable | 2,895 | 2,913 | |
Cash and cash equivalents | 626,653 | 843,212 | |
Restricted cash | 472,284 | 373,425 | |
Accounts receivable, net | 103,437 | 86,388 | |
473,068 | 387,199 | ||
Notes receivable, net | 3,339 | 7,561 | |
Deferred expenses, net | 128,865 | 119,825 | |
Operating lease right-of-use assets, net | 46,926 | 57,022 | |
Prepaid expenses and other assets, net | 272,353 | 300,956 | |
Total assets | $ 9,603,463 | $ 9,581,694 | |
LIABILITIES | |||
Mortgages, notes and loans payable, net | $ 4,747,183 | $ 4,591,157 | |
Operating lease obligations | 51,321 | 69,363 | |
Deferred tax liabilities, net | 254,336 | 204,837 | |
Accounts payable and accrued expenses | 944,511 | 983,167 | |
Total liabilities | 5,997,351 | 5,848,524 | |
Redeemable noncontrolling interest | — | 22,500 | |
EQUITY | |||
Preferred stock: | — | — | |
Common stock: | 564 | 563 | |
Additional paid-in capital | 3,972,561 | 3,960,418 | |
Retained earnings (accumulated deficit) | 168,077 | (16,456) | |
Accumulated other comprehensive income (loss) | 10,335 | (14,457) | |
| (611,038) | (220,073) | |
Total stockholders' equity | 3,540,499 | 3,709,995 | |
Noncontrolling interests | 65,613 | 675 | |
Total equity | 3,606,112 | 3,710,670 | |
Total liabilities and equity | $ 9,603,463 | $ 9,581,694 |
Appendix – Reconciliation of Non-GAAP Measures
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, 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, includes the revenues and expenses of each segment, as shown below. 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 | Year Ended | ||||||||||
thousands | 2022 | 2021 | $ Change | 2022 | 2021 | $ Change | |||||
Operating Assets Segment EBT | |||||||||||
Total revenues (a) | $ 104,092 | $ 107,765 | $ (3,673) | $ 431,834 | $ 442,698 | $ (10,864) | |||||
Total operating expenses (a) | (47,538) | (47,504) | (34) | (194,496) | (209,020) | 14,524 | |||||
Segment operating income (loss) | 56,554 | 60,261 | (3,707) | 237,338 | 233,678 | 3,660 | |||||
Depreciation and amortization | (39,483) | (39,181) | (302) | (154,626) | (163,031) | 8,405 | |||||
Interest income (expense), net | (25,183) | (20,212) | (4,971) | (89,959) | (75,391) | (14,568) | |||||
Other income (loss), net | (1,083) | (207) | (876) | (1,140) | (10,746) | 9,606 | |||||
Equity in earnings (losses) from unconsolidated ventures | 365 | (30,111) | 30,476 | 22,263 | (67,042) | 89,305 | |||||
Gain (loss) on sale or disposal of real estate and other assets, net | 25,570 | 27 | 25,543 | 29,588 | 39,168 | (9,580) | |||||
Gain (loss) on extinguishment of debt | (1,585) | (471) | (1,114) | (2,230) | (1,926) | (304) | |||||
Operating Assets segment EBT | 15,155 | (29,894) | 45,049 | 41,234 | (45,290) | 86,524 | |||||
Master Planned Communities Segment EBT | |||||||||||
Total revenues | 141,375 | 214,820 | (73,445) | 408,365 | 409,746 | (1,381) | |||||
Total operating expenses | (60,818) | (101,205) | 40,387 | (173,905) | (193,851) | 19,946 | |||||
Segment operating income (loss) | 80,557 | 113,615 | (33,058) | 234,460 | 215,895 | 18,565 | |||||
Depreciation and amortization | (108) | (94) | (14) | (394) | (366) | (28) | |||||
Interest income (expense), net | 14,608 | 10,949 | 3,659 | 50,305 | 42,683 | 7,622 | |||||
Other income (loss), net | — | — | — | 23 | — | 23 | |||||
Equity in earnings (losses) from unconsolidated ventures | (18,397) | 4,831 | (23,228) | (1,407) | 59,399 | (60,806) | |||||
Gain (loss) on extinguishment of debt | — | — | — | — | (1,004) | 1,004 | |||||
MPC segment EBT | 76,660 | 129,301 | (52,641) | 282,987 | 316,607 | (33,620) | |||||
Seaport Segment EBT | |||||||||||
Total revenues | 18,415 | 15,514 | 2,901 | 88,468 | 55,008 | 33,460 | |||||
Total operating expenses | (25,064) | (23,477) | (1,587) | (104,393) | (77,198) | (27,195) | |||||
Segment operating income (loss) | (6,649) | (7,963) | 1,314 | (15,925) | (22,190) | 6,265 | |||||
Depreciation and amortization | (11,144) | (7,941) | (3,203) | (36,338) | (30,867) | (5,471) | |||||
Interest income (expense), net | 899 | (309) | 1,208 | 3,902 | 357 | 3,545 | |||||
Other income (loss), net | (44) | (1,642) | 1,598 | 245 | (3,730) | 3,975 | |||||
Equity in earnings (losses) from unconsolidated ventures | (16,050) | (291) | (15,759) | (36,273) | (1,988) | (34,285) | |||||
Seaport segment EBT | (32,988) | (18,146) | (14,842) | (84,389) | (58,418) | (25,971) | |||||
Strategic Developments Segment EBT | |||||||||||
Total revenues | 218,108 | 467,534 | (249,426) | 679,763 | 520,109 | 159,654 | |||||
Total operating expenses | (159,765) | (351,727) | 191,962 | (504,036) | (436,698) | (67,338) | |||||
Segment operating income (loss) | 58,343 | 115,807 | (57,464) | 175,727 | 83,411 | 92,316 | |||||
Depreciation and amortization | (1,236) | (1,576) | 340 | (5,319) | (6,512) | 1,193 | |||||
Interest income (expense), net | 4,739 | 1,091 | 3,648 | 17,073 | 3,701 | 13,372 | |||||
Other income (loss), net | 438 | 2,517 | (2,079) | 1,799 | 2,536 | (737) | |||||
Equity in earnings (losses) from unconsolidated ventures | 5 | (96) | 101 | 868 | (221) | 1,089 | |||||
Gain (loss) on sale or disposal of real estate and other assets, net | 99 | (7,422) | 7,521 | 90 | 13,911 | (13,821) | |||||
Provision for impairment | — | — | — | — | (13,068) | 13,068 | |||||
Strategic Developments segment EBT | 62,388 | 110,321 | (47,933) | 190,238 | 83,758 | 106,480 | |||||
Consolidated Segment EBT | |||||||||||
Total revenues | 481,990 | 805,633 | (323,643) | 1,608,430 | 1,427,561 | 180,869 | |||||
Total operating expenses | (293,185) | (523,913) | 230,728 | (976,830) | (916,767) | (60,063) | |||||
Segment operating income (loss) | 188,805 | 281,720 | (92,915) | 631,600 | 510,794 | 120,806 | |||||
Depreciation and amortization | (51,971) | (48,792) | (3,179) | (196,677) | (200,776) | 4,099 | |||||
Interest income (expense), net | (4,937) | (8,481) | 3,544 | (18,679) | (28,650) | 9,971 | |||||
Other income (loss), net | (689) | 668 | (1,357) | 927 | (11,940) | 12,867 | |||||
Equity in earnings (losses) from unconsolidated ventures | (34,077) | (25,667) | (8,410) | (14,549) | (9,852) | (4,697) | |||||
Gain (loss) on sale or disposal of real estate and other assets, net | 25,669 | (7,395) | 33,064 | 29,678 | 53,079 | (23,401) | |||||
Gain (loss) on extinguishment of debt | (1,585) | (471) | (1,114) | (2,230) | (2,930) | 700 | |||||
Provision for impairment | — | — | — | — | (13,068) | 13,068 | |||||
Consolidated segment EBT | 121,215 | 191,582 | (70,367) | 430,070 | 296,657 | 133,413 | |||||
Corporate income, expenses and other items | (67,851) | (80,233) | 12,382 | (245,434) | (247,733) | 2,299 | |||||
Net income (loss) | 53,364 | 111,349 | (57,985) | 184,636 | 48,924 | 135,712 | |||||
Net (income) loss attributable to noncontrolling interests | (613) | 2,451 | (3,064) | (103) | 7,176 | (7,279) | |||||
Net income (loss) attributable to common stockholders | $ 52,751 | $ 113,800 | $ (61,049) | $ 184,533 | $ 56,100 | $ 128,433 |
(a) | Total revenues includes hospitality revenues of |
NOI
We believe that NOI is a useful supplemental measure of the performance of our Operating Assets and Seaport 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). NOI excludes straight-line rents and amortization of tenant incentives, net; interest expense, net; ground rent amortization, demolition costs; other income (loss); 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 unconsolidated ventures. 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 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). This amount is presented as Operating Assets NOI and Seaport NOI throughout this document. Total Operating Assets NOI and Total Seaport NOI represent NOI as defined above with the addition of our share of NOI from unconsolidated ventures.
A reconciliation of segment EBT to NOI for Operating Assets and Seaport has been presented in the tables below:
Three Months Ended | Year Ended | ||||||
thousands | 2022 | 2021 | 2022 | 2021 | |||
Operating Assets segment EBT (a) | $ 15,155 | $ (29,894) | $ 41,234 | $ (45,290) | |||
Add back: | |||||||
Depreciation and amortization | 39,483 | 39,181 | 154,626 | 163,031 | |||
Interest (income) expense, net | 25,183 | 20,212 | 89,959 | 75,391 | |||
Equity in (earnings) losses from unconsolidated ventures | (365) | 30,111 | (22,263) | 67,042 | |||
(Gain) loss on sale or disposal of real estate and other assets, net | (25,570) | (27) | (29,588) | (39,168) | |||
(Gain) loss on extinguishment of debt | 1,585 | 471 | 2,230 | 1,926 | |||
Impact of straight-line rent | (3,958) | (4,685) | (11,241) | (14,715) | |||
Other | 1,139 | (5) | 827 | 10,449 | |||
Operating Assets NOI | 52,652 | 55,364 | 225,784 | 218,666 | |||
Company's share of NOI from unconsolidated ventures | 2,420 | 2,053 | 9,061 | 4,081 | |||
Distributions from | — | — | 4,638 | 3,755 | |||
Total Operating Assets NOI | $ 55,072 | $ 57,417 | $ 239,483 | $ 226,502 | |||
Seaport segment EBT (a) | $ (32,988) | $ (18,146) | $ (84,389) | $ (58,418) | |||
Add back: | |||||||
Depreciation and amortization | 11,144 | 7,941 | 36,338 | 30,867 | |||
Interest (income) expense, net | (899) | 309 | (3,902) | (357) | |||
Equity in (earnings) losses from unconsolidated ventures | 16,050 | 291 | 36,273 | 1,988 | |||
Impact of straight-line rent | (1,063) | 367 | 456 | 1,632 | |||
Other (income) loss, net | 2,846 | 3,719 | 5,456 | 6,725 | |||
Seaport NOI | (4,910) | (5,519) | (9,768) | (17,563) | |||
Company's share of NOI from unconsolidated ventures (b) | (15,730) | (272) | (35,581) | (592) | |||
Total Seaport NOI | $ (20,640) | $ (5,791) | $ (45,349) | $ (18,155) |
(a) | Segment EBT excludes corporate expenses and other items that are not allocable to the segments. |
(b) | The Company's share of NOI related to |
Same Store NOI - Operating Assets Segment
The Company defines
We calculate Same Store Net Operating Income (Same Store NOI) as Operating Assets NOI applicable to
Three Months Ended | Year Ended | ||||||||||
thousands | 2022 | 2021 | $ Change | 2022 | 2021 | $ Change | |||||
Same Store Office | |||||||||||
$ 19,249 | $ 19,840 | $ (591) | $ 73,776 | $ 72,764 | $ 1,012 | ||||||
5,154 | 6,272 | (1,118) | 23,413 | 22,659 | 754 | ||||||
3,467 | 3,796 | (329) | 14,027 | 14,416 | (389) | ||||||
Total Same Store Office | 27,870 | 29,908 | (2,038) | 111,216 | 109,839 | 1,377 | |||||
Same Store Retail | |||||||||||
2,787 | 2,607 | 180 | 10,155 | 9,673 | 482 | ||||||
376 | 303 | 73 | 1,896 | 1,483 | 413 | ||||||
6,548 | 6,356 | 192 | 23,876 | 24,733 | (857) | ||||||
3,053 | 4,346 | (1,293) | 14,574 | 15,583 | (1,009) | ||||||
Total Same Store Retail | 12,764 | 13,612 | (848) | 50,501 | 51,472 | (971) | |||||
Same Store Multi-Family | |||||||||||
6,850 | 6,671 | 179 | 27,787 | 21,119 | 6,668 | ||||||
1,558 | 1,617 | (59) | 6,492 | 4,473 | 2,019 | ||||||
1,746 | 1,641 | 105 | 7,289 | 6,799 | 490 | ||||||
Company's share of NOI from | 1,831 | 1,633 | 198 | 7,271 | 6,665 | 606 | |||||
Total Same Store Multi-Family | 11,985 | 11,562 | 423 | 48,839 | 39,056 | 9,783 | |||||
Same Store Other | |||||||||||
2,207 | 1,696 | 511 | 7,510 | 6,762 | 748 | ||||||
99 | 17 | 82 | (42) | (42) | — | ||||||
(2,047) | (1,533) | (514) | 6,246 | 6,510 | (264) | ||||||
15 | 24 | (9) | 237 | 238 | (1) | ||||||
Company's share of NOI from | 589 | 680 | (91) | 6,428 | 6,302 | 126 | |||||
Total Same Store Other | 863 | 884 | (21) | 20,379 | 19,770 | 609 | |||||
Total Same Store NOI | 53,482 | 55,966 | (2,484) | 230,935 | 220,137 | 10,798 | |||||
Non-Same Store NOI | 1,590 | 1,451 | 139 | 8,548 | 6,365 | 2,183 | |||||
Total Operating Assets NOI | $ 55,072 | $ 57,417 | $ (2,345) | $ 239,483 | $ 226,502 | $ 12,981 |
Cash G&A
The Company defines Cash G&A as General and administrative expense less non-cash stock compensation expense. Cash G&A is a non-GAAP financial measure that we believe is useful to our investors and other users of our financial statements as an indicator of overhead efficiency without regard to non-cash expenses associated with stock compensation. However, it should not be used as an alternative to general and administrative expenses in accordance with GAAP.
Three Months Ended | Year Ended | ||||||||||
thousands | 2022 | 2021 | $ Change | 2022 | 2021 | $ Change | |||||
General and Administrative | |||||||||||
General and administrative (G&A) | $ 20,898 | $ 20,857 | $ 41 | $ 81,772 | $ 81,990 | $ (218) | |||||
Less: Non-cash stock compensation | (1,366) | (2,468) | 1,102 | (5,355) | (9,886) | 4,531 | |||||
Cash G&A (a) | $ 19,532 | $ 18,389 | $ 1,143 | $ 76,417 | $ 72,104 | $ 4,313 |
(a) | The first quarter of 2022 includes |
View original content to download multimedia:https://www.prnewswire.com/news-releases/the-howard-hughes-corporation-reports-fourth-quarter-and-full-year-2022-results-301756964.html
SOURCE
FAQ
What were the full-year 2022 financial results for HHC?
How did HHC perform in the fourth quarter of 2022?
What were the highlights of HHC's condo sales in 2022?
What challenges did HHC face in 2022?