Stratus Properties Inc. Reports First-Quarter 2018 Results
Stratus Properties Inc. (NASDAQ: STRS), a diversified real estate company with multi-family and single-family residential real
estate development, real estate leasing, hotel and entertainment businesses in the Austin, Texas area and other select Texas
markets, today reported first-quarter 2018 results.
Highlights:
- Finalized development plans and secured final building permits for The Saint Mary, a 240-unit
multi-family development in the Circle C community. Stratus intends to commence construction in the second quarter of 2018,
subject to completion of project financing.
- Robust leasing activity continues at West Killeen Market, a retail development project
anchored by a 90,000-square-foot HEB Grocery Company, L.P. (HEB) grocery store. As of March 31, 2018, Stratus has executed
leases for approximately 68 percent of the 44,000 square feet of tenant leasing space. Stratus intends to explore opportunities
to sell West Killeen Market later this year depending on leasing progress and market conditions.
- Progressed construction of phase one of Lantana Place, a mixed-use development in southwest
Austin consisting of approximately 320,000 square feet of retail, hotel and office space. The anchor tenant, Moviehouse &
Eatery, is scheduled to open in May 2018, earlier than anticipated under Stratus' development plans. Stratus also entered into a
ground lease for a Marriott A/C Hotel, which is anticipated to commence construction in early 2019.
- Construction is progressing on the retail component of Jones Crossing, an HEB-anchored,
mixed-use development in College Station, Texas, and is expected to be completed in third-quarter 2018. The HEB grocery store is
currently expected to open in September 2018.
- Construction of Santal Phase II, a 212-unit garden style, multi-family project located
directly adjacent to Santal Phase I in the upscale, highly populated Barton Creek community is advancing on
schedule. Stratus expects to begin leasing Phase II units in July 2018 and substantially complete construction by year-end
2018.
- Stratus' total stockholders' equity was $127.3 million at December 31, 2017, compared with
$131.0 million at December 31, 2016. As reported in its filing with the United States Securities and Exchange Commission (SEC) on
April 16, 2018, after-tax Net Asset Value (NAV) increased to $314.0 million, or $38.08 per share as of December 31,
2017, compared with $292.9 million, or $35.56 per share as of December 31, 2016. The increase in the after-tax NAV was primarily
driven by the impact of lower income taxes associated with United States tax reform, partly offset by the payment of a $1.00 per
share common stock dividend in 2017. For additional information regarding NAV, see "Cautionary Statement," and supplemental pages
VI and VII, which are available on Stratus' website, "stratusproperties.com."
William H. Armstrong III, Chairman, President and Chief Executive Officer, stated, “We are pleased with the continued
strength of our NAV, a key metric in the real estate industry that we believe indicates the underlying value of our assets. We also
continue to have positive momentum across our development projects and intend to explore opportunities to sell certain properties
later this year depending on leasing progress and market conditions. We are confident that our development strategy will continue
to create value for shareholders.”
First-Quarter 2018 Financial Results
Stratus reported a net loss attributable to common stockholders of $1.9 million, $0.23 per share, for first-quarter 2018,
compared with $2.7 million, $0.33 per share for first-quarter 2017. First-quarter 2017 included a $2.5 million charge ($1.6 million
to net loss attributable to common stockholders, $0.20 per share) for profit participation costs and a $0.5 million loss ($0.3
million to net loss attributable to common stockholders, $0.04 per share) on early extinguishment of debt, both related to the sale
of The Oaks at Lakeway, partly offset by a $1.1 million gain ($0.7 million to net loss attributable to common stockholders, $0.09
per share) on the sale of a bank building and an adjacent undeveloped 4.1 acre tract of land at Barton Creek. A $39.7 million gain
on the sale of The Oaks at Lakeway was deferred under accounting rules, a significant portion of which was recognized in
third-quarter 2017.
Stratus' Adjusted EBITDA (earnings before interest, taxes, depreciation and amortization) totaled $1.0 million in first-quarter
2018, compared with $2.1 million in first-quarter 2017. For a reconciliation of net loss attributable to common stockholders to
Adjusted EBITDA, see the supplemental schedule on page V, "Adjusted EBITDA," which is available on Stratus' website.
Summary Financial Results
|
|
Three Months Ended March 31, |
|
|
2018 |
|
2017 |
|
|
(In Thousands, Except Per Share Amounts) |
Revenues
|
|
|
|
|
Real Estate Operations |
|
$ |
1,202 |
|
|
$ |
2,177 |
|
Leasing Operations |
|
2,255 |
|
|
2,491 |
|
Hotel |
|
9,394 |
|
|
10,405 |
|
Entertainment |
|
5,259 |
|
|
5,945 |
|
Eliminations and other |
|
(345 |
) |
|
(354 |
) |
Total Consolidated Revenue |
|
$ |
17,765 |
|
|
$ |
20,664 |
|
|
|
|
|
|
Operating (loss) income
|
|
|
|
|
Real Estate Operations |
|
$ |
(425 |
) |
|
$ |
144 |
|
Leasing Operations |
|
432 |
|
|
(1,388 |
) |
Hotel |
|
1,461 |
|
|
2,237 |
|
Entertainment |
|
735 |
|
|
1,061 |
|
Corporate and other |
|
(3,106 |
) |
|
(3,553 |
) |
Total Consolidated Operating Loss |
|
$ |
(903 |
) |
|
$ |
(1,499 |
) |
|
|
|
|
|
Net loss attributable to common stockholders |
|
$ |
(1,870 |
) |
|
$ |
(2,670 |
) |
|
|
|
|
|
Diluted net loss per share |
|
$ |
(0.23 |
) |
|
$ |
(0.33 |
) |
|
|
|
|
|
Adjusted EBITDA |
|
$ |
1,047 |
|
|
$ |
2,053 |
|
|
|
|
|
|
Capital expenditures and purchases and development of real estate properties |
|
$ |
(27,988 |
) |
|
$ |
(5,969 |
) |
|
|
|
|
|
Diluted weighted-average shares of common stock outstanding |
|
8,137 |
|
|
8,101 |
|
|
|
|
|
|
|
|
Revenue from Stratus' Real Estate Operations segment totaled $1.2 million for first-quarter 2018, compared with $2.2
million for first-quarter 2017, primarily reflecting fewer developed lot sales. In March 2018, Stratus entered into a contract to
sell one Amarra Drive Phase II lot and eight Amarra Drive Phase III lots for a total of $5.9 million. In accordance with the
contract, the parties are required to close on the sale of these lots ratably before March 1, 2019. If the purchaser fails to
close on the sale of the minimum number of lots by the specified closing dates, Stratus may elect to terminate the contract but
would retain the related $45 thousand earnest money. During first-quarter 2018, Stratus closed on the sale of one Amarra Drive
Phase II lot and one Amarra Drive Phase III lot, each for $0.6 million. In April 2018, Stratus closed on 1 Amarra Phase III lot for
$0.6 million and as of April 30, 2018, 13 Amarra Drive Phase III lots and 1 Amarra Drive Phase II lot were under contract,
including the 9 lots subject to the contract discussed above.
In addition, during 2018 two Amarra Villas townhomes have been sold for $3.8 million, and two additional Amarra Villas townhomes
are under contract, including one currently under construction, and are expected to close later this year.
Revenue from Stratus' Leasing Operations segment totaled $2.3 million for first-quarter 2018, compared with $2.5 million
for first-quarter 2017. The decrease for first-quarter 2018 primarily reflects the impact of the February 2017 sale of The Oaks at
Lakeway, partly offset by an increase in revenue from Santal Phase I. The increase in operating income for first-quarter 2018 is
primarily associated with profit participation to HEB associated with the sale of The Oaks at Lakeway in first-quarter 2017 .
The decrease in revenue and operating income from Stratus' Hotel segment for first-quarter 2018 reflects a lower number
of reservations for large groups and increased competition from several newly completed hotels in the downtown Austin area. Revenue
per available room (RevPAR), which is calculated by dividing total room revenue by the average number of total rooms available, was
$262 in first-quarter 2018, compared with $299 for first-quarter 2017. Since 2015, approximately 3,200 new hotel rooms were added
to the downtown Austin hotel market. This increase in competition as well as the anticipated opening of additional hotel rooms in
downtown Austin during the remainder of 2018, is expected to further impact future hotel revenues, although significant population
growth in the Austin market and a rising number of tourists visiting the city are positive factors for increasing demand.
The decrease in revenue and operating income from Stratus' Entertainment segment for first-quarter 2018 primarily
reflects lower concession revenues, as well as fewer private events hosted at the ACL Live and 3TEN ACL Live venues. ACL Live
hosted 57 events and sold approximately 55 thousand tickets in first-quarter 2018, compared with 57 events and approximately 44
thousand tickets in first-quarter 2017. Additionally, 3TEN ACL Live, hosted 49 events in first-quarter 2018, compared with 60
events in first-quarter 2017.
Debt and Liquidity
At March 31, 2018, Stratus had consolidated debt of $249.1 million, compared with $221.5 million at December 31, 2017.
Purchases and development of real estate properties (included in operating cash flows) and capital expenditures (included in
investing cash flows) totaled $28.0 million for first-quarter 2018, primarily for the development of Barton Creek properties and
the Lantana Place, Santal Phase II and Jones Crossing projects, compared with $6.0 million for first-quarter 2017, primarily for
the development of Barton Creek properties and the Lantana Place, West Killeen Market and The Oaks at Lakeway projects.
As of March 31, 2018, Stratus had $15.9 million of cash and cash equivalents and $4.0 million available under its $45.0
million Comerica Bank revolving credit facility. Stratus is in the process of finalizing the terms and documenting a modification
and longer-term extension of its credit facility, which matures in November 2018.
Conference Call Information
Stratus will conduct an investor conference call to discuss its unaudited first-quarter 2018 financial results today,
May 10, 2018, at 11:00 a.m. ET. The public is invited to listen to the conference call by dialing (877) 418-4843 for domestic
access and (412) 902-6766 for international access. A replay of the conference call will be available at the conclusion of the call
for five days by dialing (877) 344-7529 domestically and (412) 317-0088 internationally. Please use replay ID: 10119594. The
replay will be available on Stratus' website at stratusproperties.com until May 15, 2018.
CAUTIONARY STATEMENT AND REGULATION G DISCLOSURE. This press release contains forward-looking statements in which
Stratus discusses factors it believes may affect its future performance. Forward-looking statements are all statements other than
statements of historical fact, such as statements regarding the implementation and potential results of Stratus' active development
plan, projections or expectations related to operational and financial performance or liquidity, reimbursements for infrastructure
costs, financing and regulatory matters, development plans and sales of properties, including Amarra Drive lots and townhomes and
exploring opportunities to sell West Killeen Market and the retail complex in Barton Creek Village, leasing activities, timeframes
for development, construction and completion of Stratus' projects, capital expenditures, possible joint venture or other
arrangements, Stratus’ projections with respect to its obligations under the master lease agreements entered into in connection
with the sale of The Oaks at Lakeway, and other plans and objectives of management for future operations and activities and future
dividend payments. The words “anticipates,” “may,” “can,” “plans,” “believes,” “potential,” “estimates,” “expects,” “projects,”
“intends,” “likely,” “will,” “should,” “to be” and any similar expressions and/or statements that are not historical fact are
intended to identify those assertions as forward-looking statements. This press release also contains forward-looking statements
and estimates regarding the anticipated effects of the Tax Cuts and Jobs Act enacted on December 22, 2017. These statements and
estimates are based on Stratus’ current interpretation of this legislation, which may change as a result of additional
implementation guidance, changes in assumptions, and potential future refinements of or revisions to calculations. Under Stratus’
loan agreement with Comerica Bank, Stratus is not permitted to pay dividends on common stock without Comerica’s prior written
consent, which was obtained in connection with the special dividend paid in April 2017. The declaration of dividends is at the
discretion of Stratus’ Board of Directors (Board), subject to restrictions under Stratus’ loan agreement with Comerica Bank, and
will depend on Stratus’ financial results, cash requirements, projected compliance with covenants in its debt agreements, outlook
and other factors deemed relevant by the Board.
Stratus cautions readers that forward-looking statements are not guarantees of future performance, and its actual results may
differ materially from those anticipated, projected or assumed in the forward-looking statements. Important factors that can cause
Stratus' actual results to differ materially from those anticipated in the forward-looking statements include, but are not limited
to, Stratus’ ability to refinance and service its debt and the availability of financing for development projects and other
corporate purposes, Stratus' ability to sell properties at prices its Board considers acceptable, a decrease in the demand for real
estate in the Austin, Texas area and other select Texas markets where Stratus operates, changes in economic and business
conditions, reductions in discretionary spending by consumers and corporations, competition from other real estate developers,
hotel operators and/or entertainment venue operators and promoters, the termination of sales contracts or letters of intent due to,
among other factors, the failure of one or more closing conditions or market changes, Stratus’ ability to secure qualifying tenants
for the space subject to the master lease agreements entered into in connection with the sale of The Oaks at Lakeway and to assign
such leases to the purchaser and remove the corresponding property from the master leases, the failure to attract customers for its
developments or such customers’ failure to satisfy their purchase commitments, increases in interest rates, declines in the market
value of Stratus' assets, increases in operating costs, including real estate taxes and the cost of construction materials, changes
in external perception of the W Austin Hotel, changes in consumer preferences, changes in laws, regulations or the regulatory
environment affecting the development of real estate, opposition from special interest groups with respect to development projects,
weather-related risks and other factors described in more detail under the heading “Risk Factors” in Stratus’ Annual Report on Form
10-K for the year ended December 31, 2017, filed with the SEC.
This press release also includes measures of Adjusted EBITDA and after-tax NAV, which are not recognized under U.S. generally
accepted accounting principles (GAAP). Stratus believes these measures can be helpful to investors in evaluating its business.
Adjusted EBITDA is a financial measure frequently used by securities analysts, lenders and others to evaluate Stratus' recurring
operating performance. After-tax NAV illustrates current embedded value in Stratus' real estate, which is carried on its GAAP
balance sheet primarily at cost. Management uses after-tax NAV as one of the metrics in evaluating progress on Stratus' active
development plan. Adjusted EBITDA and after-tax NAV are intended to be performance measures that should not be regarded as more
meaningful than GAAP measures. Other companies may calculate these measures differently. As required by SEC Regulation G,
reconciliations of Stratus' net loss attributable to common stockholders to Adjusted EBITDA and Stratus' after-tax NAV to total
stockholders' equity in its consolidated balance sheet, are included in the supplemental schedules of this press release.
Investors are cautioned that many of the assumptions upon which Stratus' forward-looking statements are based are likely to
change after the forward-looking statements are made. Further, Stratus may make changes to its business plans that could affect its
results. Stratus cautions investors that it does not intend to update its forward-looking statements more frequently than quarterly
notwithstanding any changes in its assumptions, business plans, actual experience, or other changes, and Stratus undertakes no
obligation to update any forward-looking statements.
A copy of this release is available on Stratus' website, stratusproperties.com.
|
|
|
STRATUS PROPERTIES INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (Unaudited)
(In Thousands, Except Per Share Amounts)
|
|
|
|
|
|
Three Months Ended |
|
|
March 31, |
|
|
2018 |
|
2017 |
Revenues: |
|
|
|
|
Real estate operations |
|
$ |
1,194 |
|
|
$ |
2,164 |
|
Leasing operations |
|
2,004 |
|
|
2,281 |
|
Hotel |
|
9,322 |
|
|
10,314 |
|
Entertainment |
|
5,245 |
|
|
5,905 |
|
Total revenues |
|
17,765 |
|
|
20,664 |
|
Cost of sales: |
|
|
|
|
Real estate operations |
|
1,566 |
|
|
1,976 |
|
Leasing operations |
|
1,182 |
|
|
1,685 |
|
Hotel |
|
7,029 |
|
|
7,165 |
|
Entertainment |
|
3,968 |
|
|
4,377 |
|
Depreciation |
|
1,942 |
|
|
2,141 |
|
Total cost of sales |
|
15,687 |
|
|
17,344 |
|
General and administrative expenses |
|
2,981 |
|
|
3,396 |
|
Profit participation in sale of The Oaks at Lakeway |
|
— |
|
|
2,538 |
|
Gain on sales of assets |
|
— |
|
|
(1,115 |
) |
Total |
|
18,668 |
|
|
22,163 |
|
Operating loss |
|
(903 |
) |
|
(1,499 |
) |
Interest expense, net |
|
(1,559 |
) |
|
(1,975 |
) |
Gain on interest rate derivative instruments |
|
178 |
|
|
86 |
|
Loss on early extinguishment of debt |
|
— |
|
|
(532 |
) |
Other income, net |
|
11 |
|
|
5 |
|
Loss before income taxes and equity in unconsolidated affiliates' loss |
|
(2,273 |
) |
|
(3,915 |
) |
Equity in unconsolidated affiliates' loss |
|
(3 |
) |
|
(17 |
) |
Benefit from income taxes |
|
406 |
|
|
1,262 |
|
Net loss and total comprehensive loss attributable to common
stockholders |
|
$ |
(1,870 |
) |
|
$ |
(2,670 |
) |
|
|
|
|
|
Basic and diluted net loss per share attributable to common stockholders |
|
$ |
(0.23 |
) |
|
$ |
(0.33 |
) |
|
|
|
|
|
Basic and diluted weighted average common shares outstanding |
|
8,137 |
|
|
8,101 |
|
|
|
|
|
|
Dividends declared per share of common stock |
|
$ |
— |
|
|
$ |
1.00 |
|
|
|
|
|
|
STRATUS PROPERTIES INC.
CONSOLIDATED BALANCE SHEETS (Unaudited)
(In Thousands)
|
|
|
|
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
ASSETS |
|
|
|
|
Cash and cash equivalents |
|
$ |
15,883 |
|
|
$ |
14,611 |
|
Restricted cash |
|
17,352 |
|
|
24,779 |
|
Real estate held for sale |
|
22,306 |
|
|
22,612 |
|
Real estate under development |
|
144,352 |
|
|
118,484 |
|
Land available for development |
|
15,407 |
|
|
14,804 |
|
Real estate held for investment, net |
|
187,859 |
|
|
188,390 |
|
Deferred tax assets |
|
11,965 |
|
|
11,461 |
|
Other assets |
|
11,304 |
|
|
10,852 |
|
Total assets |
|
$ |
426,428 |
|
|
$ |
405,993 |
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
Liabilities: |
|
|
|
|
Accounts payable |
|
$ |
22,239 |
|
|
$ |
22,809 |
|
Accrued liabilities, including taxes |
|
7,282 |
|
|
13,429 |
|
Debt |
|
249,113 |
|
|
221,470 |
|
Deferred gain |
|
11,036 |
|
|
11,320 |
|
Other liabilities |
|
11,244 |
|
|
9,575 |
|
Total liabilities |
|
300,914 |
|
|
278,603 |
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
Stockholders' equity: |
|
|
|
|
Common stock |
|
93 |
|
|
93 |
|
Capital in excess of par value of common stock |
|
185,592 |
|
|
185,395 |
|
Accumulated deficit |
|
(38,991 |
) |
|
(37,121 |
) |
Common stock held in treasury |
|
(21,260 |
) |
|
(21,057 |
) |
Total stockholders' equity |
|
125,434 |
|
|
127,310 |
|
Noncontrolling interests in subsidiaries |
|
80 |
|
|
80 |
|
Total equity |
|
125,514 |
|
|
127,390 |
|
Total liabilities and equity |
|
$ |
426,428 |
|
|
$ |
405,993 |
|
|
|
|
STRATUS PROPERTIES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(In Thousands)
|
|
|
|
|
|
Three Months Ended |
|
|
March 31, |
|
|
2018 |
|
2017 |
Cash flow from operating activities: |
|
|
|
|
Net loss |
|
$ |
(1,870 |
) |
|
$ |
(2,670 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
Depreciation |
|
1,942 |
|
|
2,141 |
|
Cost of real estate sold |
|
403 |
|
|
1,032 |
|
Gain on sales of assets |
|
— |
|
|
(1,115 |
) |
Gain on interest rate derivative contracts |
|
(178 |
) |
|
(86 |
) |
Loss on early extinguishment of debt |
|
— |
|
|
532 |
|
Debt issuance cost amortization and stock-based compensation |
|
412 |
|
|
442 |
|
Equity in unconsolidated affiliates' loss |
|
3 |
|
|
17 |
|
Increase (decrease) in deposits |
|
205 |
|
|
(1,156 |
) |
Deferred income taxes |
|
(504 |
) |
|
(9,775 |
) |
Purchases and development of real estate properties |
|
(3,612 |
) |
|
(3,668 |
) |
Municipal utility district reimbursement |
|
— |
|
|
2,172 |
|
(Increase) decrease in other assets |
|
(822 |
) |
|
299 |
|
(Decrease) increase in accounts payable, accrued liabilities and other |
|
(4,963 |
) |
|
812 |
|
Net cash used in operating activities |
|
(8,984 |
) |
|
(11,023 |
) |
|
|
|
|
|
Cash flow from investing activities: |
|
|
|
|
Capital expenditures |
|
(24,376 |
) |
|
(2,301 |
) |
Proceeds from sales of assets |
|
— |
|
|
117,261 |
|
Payments on master lease obligations |
|
(388 |
) |
|
(322 |
) |
Other, net |
|
(30 |
) |
|
(100 |
) |
Net cash (used in) provided by investing activities |
|
(24,794 |
) |
|
114,538 |
|
|
|
|
|
|
Cash flow from financing activities: |
|
|
|
|
Borrowings from credit facility |
|
16,300 |
|
|
15,200 |
|
Payments on credit facility |
|
(1,075 |
) |
|
(48,746 |
) |
Borrowings from project loans |
|
13,164 |
|
|
3,698 |
|
Payments on project and term loans |
|
(563 |
) |
|
(62,080 |
) |
Stock-based awards net payments |
|
(203 |
) |
|
(236 |
) |
Net cash provided by (used in) financing activities |
|
27,623 |
|
|
(92,164 |
) |
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
(6,155 |
) |
|
11,351 |
|
Cash, cash equivalents and restricted cash at beginning of year |
|
39,390 |
|
|
25,489 |
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
33,235 |
|
|
$ |
36,840 |
|
|
STRATUS PROPERTIES INC.
|
BUSINESS SEGMENTS
|
Stratus currently has four operating segments: Real Estate Operations, Leasing Operations, Hotel and Entertainment.
The Real Estate Operations segment is comprised of Stratus’ real estate assets (developed, under development and available for
development), which consists of its properties in Austin, Texas (the Barton Creek community, including Santal Phase II, the Circle
C community, Lantana Place and the condominium units at the W Austin Hotel & Residences); in Lakeway, Texas located in the
greater Austin area (Lakeway); in College Station, Texas (Jones Crossing); and in Magnolia, Texas, located in the greater Houston
area (Magnolia).
The Leasing Operations segment includes the office and retail space at the W Austin Hotel & Residences, a retail building in
Barton Creek Village, Santal Phase I and the West Killeen Market in Killeen, Texas.
The Hotel segment includes the W Austin Hotel located at the W Austin Hotel & Residences in downtown Austin, Texas.
The Entertainment segment includes ACL Live, a live music and entertainment venue and production studio at the W Austin Hotel
& Residences. In addition to hosting concerts and private events, this venue is the home of Austin City Limits, a television
program showcasing popular music legends. The Entertainment segment also includes revenues and costs associated with events hosted
at other venues, including 3TEN ACL Live, which opened in March 2016 on the site of the W Austin Hotel & Residences.
Stratus uses operating income or loss to measure the performance of each segment. General and administrative expenses, which
primarily consist of employee salaries, wages and other costs, are managed on a consolidated basis and are not allocated to
Stratus' operating segments. The following segment information reflects management determinations that may not be indicative of
what the actual financial performance of each segment would be if it were an independent entity.
Segment information presented below was prepared on the same basis as Stratus’ consolidated financial statements (in
thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate
Operationsa
|
|
Leasing
Operations
|
|
Hotel |
|
Entertainment |
|
Eliminations
and Otherb
|
|
Total |
Three Months Ended March 31, 2018: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Unaffiliated customers |
|
$ |
1,194 |
|
|
$ |
2,004 |
|
|
$ |
9,322 |
|
|
$ |
5,245 |
|
|
$ |
— |
|
|
$ |
17,765 |
|
Intersegment |
|
8 |
|
|
251 |
|
|
72 |
|
|
14 |
|
|
(345 |
) |
|
— |
|
Cost of sales, excluding depreciation |
|
1,566 |
|
|
1,190 |
|
|
7,038 |
|
|
4,136 |
|
|
(185 |
) |
|
13,745 |
|
Depreciation |
|
61 |
|
|
633 |
|
|
895 |
|
|
388 |
|
|
(35 |
) |
|
1,942 |
|
General and administrative expenses |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,981 |
|
|
2,981 |
|
Operating (loss) income |
|
$ |
(425 |
) |
|
$ |
432 |
|
|
$ |
1,461 |
|
|
$ |
735 |
|
|
$ |
(3,106 |
) |
|
$ |
(903 |
) |
Capital expendituresc |
|
$ |
3,612 |
|
|
$ |
23,799 |
|
|
$ |
239 |
|
|
$ |
338 |
|
|
$ |
— |
|
|
$ |
27,988 |
|
Total assets at March 31, 2018 |
|
210,279 |
|
|
71,092 |
|
|
101,582 |
|
|
36,439 |
|
|
7,036 |
|
|
426,428 |
|
a. |
|
Includes sales commissions and other revenues together with related expenses. |
b. |
|
Includes consolidated general and administrative expenses and eliminations of
intersegment amounts. |
c. |
|
Also includes purchases and development of residential real estate held for
sale. |
|
|
|
|
|
|
|
|
|
|
|
|
|
STRATUS PROPERTIES INC.
BUSINESS SEGMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate
Operationsa
|
|
Leasing
Operations
|
|
Hotel |
|
Entertainment |
|
Eliminations
and Otherb
|
|
Total |
Three Months Ended March 31, 2017: |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Unaffiliated customers |
|
$ |
2,164 |
|
|
$ |
2,281 |
|
|
$ |
10,314 |
|
|
$ |
5,905 |
|
|
$ |
— |
|
|
$ |
20,664 |
|
Intersegment |
|
13 |
|
|
210 |
|
|
91 |
|
|
40 |
|
|
(354 |
) |
|
— |
|
Cost of sales, excluding depreciation |
|
1,976 |
|
|
1,693 |
|
|
7,189 |
|
|
4,508 |
|
|
(163 |
) |
|
15,203 |
|
Depreciation |
|
57 |
|
|
763 |
|
|
979 |
|
|
376 |
|
|
(34 |
) |
|
2,141 |
|
General and administrative expenses |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,396 |
|
|
3,396 |
|
Profit participation |
|
— |
|
|
2,538 |
|
|
— |
|
|
— |
|
|
— |
|
|
2,538 |
|
Gain on sales of assets |
|
— |
|
|
(1,115 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(1,115 |
) |
Operating income (loss) |
|
$ |
144 |
|
|
$ |
(1,388 |
) |
|
$ |
2,237 |
|
|
$ |
1,061 |
|
|
$ |
(3,553 |
) |
|
$ |
(1,499 |
) |
Capital expendituresc |
|
$ |
3,668 |
|
|
$ |
2,031 |
|
|
$ |
247 |
|
|
$ |
23 |
|
|
$ |
— |
|
|
$ |
5,969 |
|
Total assets at March 31, 2017 |
|
174,022 |
|
|
65,483 |
|
|
104,498 |
|
|
37,066 |
|
|
20,899 |
|
|
401,968 |
|
a. |
|
Includes sales commissions and other revenues together with related expenses. |
b. |
|
Includes consolidated general and administrative expenses and eliminations of
intersegment amounts. |
c. |
|
Also includes purchases and development of residential real estate held for
sale. |
RECONCILIATION OF NON-GAAP MEASURES
ADJUSTED EBITDA
Adjusted EBITDA (earnings before interest, taxes, depreciation and amortization) is a non-GAAP (U.S. generally accepted
accounting principles) financial measure that is frequently used by securities analysts, investors, lenders and others to evaluate
companies' recurring operating performance, including, among other things, profitability before the effect of financing and similar
decisions. Because securities analysts, investors, lenders and others use Adjusted EBITDA, management believes that Stratus'
presentation of Adjusted EBITDA affords them greater transparency in assessing its financial performance. This information differs
from net income (loss) attributable to common stockholders determined in accordance with GAAP and should not be considered in
isolation or as a substitute for measures of performance determined in accordance with GAAP. Adjusted EBITDA may not be comparable
to similarly titled measures reported by other companies, as different companies may calculate such measures differently.
Management strongly encourages investors to review Stratus' consolidated financial statements and publicly filed reports in their
entirety. A reconciliation of Stratus' net loss attributable to common stockholders to Adjusted EBITDA follows (in thousands).
|
|
Three Months Ended March 31, |
|
|
2018 |
|
2017 |
Net loss attributable to common stockholders |
|
$ |
(1,870 |
) |
|
$ |
(2,670 |
) |
Depreciation |
|
1,942 |
|
|
2,141 |
|
Interest expense, net |
|
1,559 |
|
|
1,975 |
|
Benefit from income taxes |
|
(406 |
) |
|
(1,262 |
) |
Profit participation in sale of The Oaks at Lakeway |
|
— |
|
|
2,538 |
|
Gain on sales of assets |
|
— |
|
|
(1,115 |
) |
Gain on interest rate derivative instruments |
|
(178 |
) |
|
(86 |
) |
Loss on early extinguishment of debt |
|
— |
|
|
532 |
|
Adjusted EBITDA |
|
$ |
1,047 |
|
|
$ |
2,053 |
|
|
STRATUS PROPERTIES INC.
|
RECONCILIATION OF NON-GAAP MEASURES (continued)
|
|
AFTER TAX NET ASSET VALUE TO TOTAL STOCKHOLDERS' EQUITY
|
After-tax NAV estimates the market value of Stratus' assets (gross value) and subtracts the book value of Stratus' total
liabilities reported under GAAP (excluding deferred financing costs presented in total debt) and estimated income taxes computed on
the difference between the estimated market values and the tax basis of the assets. Stratus also presents the non-GAAP measure
after-tax NAV per share, which is after-tax NAV divided by shares of its common stock outstanding as of December 31, 2017, plus all
outstanding stock options and restricted stock units. The computation of Stratus' after-tax NAV uses third-party appraisals
conducted by independent appraisal firms, which were primarily retained by Stratus' lenders as required under its financing
arrangements. The appraisal firms represent in their reports that they employ certified appraisers with local knowledge and
expertise who are MAI certified by the Appraisal Institute and/or state certified as a Certified General Real Estate Appraiser.
Each appraisal states that it is prepared in conformity with the Uniform Standards of Professional Appraisal Practice and utilizes
at least one of the following three approaches to value:
1. the cost approach, which establishes value by estimating the current costs of reproducing the improvements (less loss in
value from depreciation) and adding land value to it;
2. the income capitalization approach, which establishes value based on the capitalization of the subject property’s net
operating income; and/or
3. the sales comparison approach, which establishes value indicated by recent sales of comparable properties in the market
place.
One or more of the approaches may be selected by the appraiser depending on its applicability to the property being appraised.
To the extent more than one approach is used, the appraiser performs a reconciliation of the indicated values to determine a final
opinion of value for the subject property. Significant professional judgment is exercised by the appraiser in determining which
inputs are used, which approaches to select, and the weight given to each selected approach in determining a final opinion as to
the appraised value of the subject property.
We are a diversified real estate company and our portfolio of real estate assets includes commercial, hotel, and entertainment
properties, as well as multi-family and single-family residential real estate properties. Consequently, each appraisal is unique
and certain factors reviewed and evaluated in each appraisal may be particular to the nature of the property being appraised.
However, in performing their analyses, the appraisers generally (i) performed site visits to the properties, (ii) performed
independent inspections and/or surveys of the market area and neighborhood, (iii) performed a highest and best use analysis, (iv)
reviewed property-level information, including, but not limited to, ownership history, location, availability of utilities,
topography, land improvements and zoning, and (v) reviewed information from a variety of sources about regional market data and
trends applicable to the property being appraised. Depending on the valuation approach utilized, the appraisers may have used one
or more of the following: the recent sales prices of comparable properties; market rents for comparable properties; operating
and/or holding costs of comparable properties; and market capitalization and discount rates.
The appraisals of the specified properties are as of the dates so indicated, and the appraised value may be different if
prepared as of a current date. As noted above, the appraisers utilize significant professional judgment in determining the
appraisal methodology best suited to a particular property and the weight afforded to the various inputs considered, which could
vary depending on the appraiser’s evaluation of the property being appraised. Moreover, the opinions expressed in the appraisals
are based on estimates and forecasts that are prospective in nature and subject to certain risks and uncertainties. Events may
occur that could cause the performance of the properties to materially differ from the estimates utilized by the appraiser, such as
changes in the economy, interest rates, capitalization rates, the financial strength of certain tenants, and the behavior of
investors, lenders and consumers. Additionally, in some situations, the opinions and forecasts utilized by the appraiser may be
partly based on information obtained from third party sources, which information neither we nor the appraiser verifies. We review
the appraisals to confirm that the information provided by Stratus to the appraiser is accurately reflected in the appraisal, but
we do not validate the methodologies, inputs and professional judgment utilized by the certified appraiser.
The appraised values may not represent fair value, as defined under GAAP. After-tax NAV and after-tax NAV per share may not be
equivalent to the enterprise value of Stratus or an appropriate trading price for our common stock for many reasons, including but
not limited to the following: (1) income taxes included may not reflect the actual tax amounts that will be due upon the ultimate
disposition of the assets; (2) components were calculated as of the dates specified and calculations as of different dates are
likely to produce different results; (3) opinions are likely to differ regarding appropriate capitalization rates; and (4) a buyer
may pay more or less for Stratus or its real estate assets as a whole than for the sum of the components used to calculate
after-tax NAV. Accordingly, after-tax NAV per share is not a representation or guarantee that Stratus' common stock will or should
trade at this amount, that a stockholder would be able to realize this amount in selling Stratus' shares, that a third party would
offer the after-tax NAV per share in an offer to purchase all or substantially all of Stratus' common stock, or that a stockholder
would receive distributions per share equal to the after-tax NAV per share upon Stratus’ liquidation. Investors should not rely on
the after-tax NAV per share as being an accurate measure of the current fair market value of Stratus' common stock. Management
strongly encourages investors to review Stratus' consolidated financial statements and publicly filed reports in their
entirety.
Below are reconciliations of Stratus' after-tax NAV to the most comparable GAAP measure, total stockholders' equity (in
millions).
|
|
As of December 31, 2017 |
|
As of December 31, 2016 |
After-tax NAV |
|
$ |
314.0 |
|
|
$ |
292.9 |
|
Less: Gross value of assets |
|
(636.1 |
) |
|
(703.4 |
) |
Add: Total assets |
|
406.0 |
|
|
452.2 |
|
Deferred financing costs presented in total debt |
|
2.1 |
|
|
2.2 |
|
Corporate tax on built-in gaina |
|
41.4 |
|
|
77.8 |
|
Selling costs, estimated costs to complete and master lease costs for The Oaks at
Lakeway |
|
— |
|
|
9.3 |
|
Rounding |
|
(0.1 |
) |
|
— |
|
Total stockholders' equity |
|
$ |
127.3 |
|
|
$ |
131.0 |
|
a. |
|
Assumes a federal tax rate of 21 percent as of December 31, 2017, and 35 percent as
of December 31, 2016. |
Stratus Properties Inc.
William H. Armstrong III, 512-478-5788
View source version on businesswire.com: https://www.businesswire.com/news/home/20180510005656/en/