Skip to main content

The unexplained factor in Atlantic Yards sale to Greenland: Forest City knew modular plan was troubled (but land value has since risen, leaving bottom line murky)

When it emerged in August 2013 that Forest City Enterprises would put 50 to 80 percent of Atlantic Yards on the block, the Times quoted “real estate analysts” as suggesting Forest City could “reap as much as $800 million.”

That suggested significant profit. But CEO David LaRue soon said Forest City was not aiming to get more than book value for the property, a proportionate share of the $545 million it had spent.

Those questions didn’t faze analysts. “This is consistent with what they do,” commented Paul Adornato, an analyst at BMO Capital Markets. “They’ll take all the risk at the early stage of a project. Once they create value, they look to monetize that by bringing in investors. The layup will be to build the rest of the Yards as the market allows.”

Actually, one document filed with the SEC disclosed that the joint venture could mean Forest City would lose control of the asset and could result in “future impairments, some of which would likely be significant." That's real-estate speak for losses, at least on paper.

Today, Forest City's deal --with a stated loss of $148.4 million after taxes--seems perhaps hasty, as the value of buildable land has continued to shoot up, raising the value of the market-rate housing, including condos and rentals. Also, the city has agreed to fund subsidized housing at a higher price point than the developer originally promised, thus pointing to higher returns.

The unexplained factor

Still, Forest City's desire to deal was surely driven by the recognition--as has only recently become clear--that its ambitious and costly modular construction gambit was not working as anticipated.

Though there was no public announcement, the plan was troubled even as the prototype was assembled and the factory fit-out delayed in 2012, we now know.

So Forest City knew that it would not save money on the first tower, and--with the factory still devoted to modules for the first building--might not promptly produce modules for the subsequent towers.

So the corporation may have decided it didn't want to extend its exposure, even if property values were rising.

To make that deal, Forest City found a partner less driven by the immediate bottom line but eager to make a splash in the world's media capital, and to move its money from China to a more stable investing environment.

Deal initially murky

Indeed, by early October 2013, the deal had emerged: Forest City would sell 70% of the remaining project, including towers and infrastructure, to the Shanghai government-owned Greenland Holdings Group.

It was appropriate that the largest commercial real estate deal ever for a Chinese company in the United States would involve Greenland, a huge company with $58 billion in assets, known for putting up huge towers in China and eager to spread its footprint around the world,

That lowered the risk and ensured development fees for Forest City, which is slated to consistently take 5% from all projects.

Since the price was not initially disclosed, we couldn't tell if Forest City was cashing out or taking a hit. Still, it was clear that, as with the entrance of Russian oligarch Mikhail Prokhorov as majority buyer of the Nets and minority buyer of the arena, global capital would flow into Brooklyn after the locally nimble Forest City did the heavy lifting.

"This investment would allow us to move forward with one of the most ambitious affordable housing programs in our City's history,” Mayor Mike Bloomberg piously declared, regarding the Greenland deal.

Or, to be more clear, to help Forest City offload the risk and reward. Forest City stock jumped 5.45% at the news, on a day the general real estate sector rose about 1%.

Readjusting the value

Maybe the Greenland deal wasn’t so great for Forest City, after all. In its third-quarter investment results, Forest City on Dec. 9, 2013 revealed a potential hefty impairment, or lowering their Atlantic Yards investment value by $250-$350 million.

The factors included "construction timing and costs, expected future rents and operating expenses from the vertical development, holding periods, cash proceeds at the end of the estimated holding period," according to Forest City's Form 10-Q.

CFO Bob O’Brien cited the "ten years of carry on our existing costs”—the long wait—and rising infrastructure costs.

The announcement prompted calls from investors and analysts "expressing surprise and disappointment," CEO LaRue acknowledged.

"Clearly we are disappointed with this possible impairment as well," he told investment analysts. "It spotlights two of the hard lessons we've learned coming out of the recession. We need to control land rather than own it, prior to being ready to go vertical, and we need a strong capital partner up front for a project of this magnitude.”

In other words, they overshot. Investors frowned: Forest City's Class A shares on the NYSE dipped 2.9%, even as the market overall rose slightly.

Forest City and its partners had invested some $545 million, with total costs of approximately $770 million, including debt. "Basically, you take an impairment when the probability of future cash flows dictate it," O'Brien elaborated. "It’s clear that the costs incurred to date, plus the future costs, as we evaluate them with Greenland, result in the range of impairment that we’ve indicated in our filing. It is accounting driven, but it reflects market values..."

Forest City on December 16, 2013 revealed an unspecified capital contribution from Greenland, then four days later provided the number: Greenland would pay $200 million--which suggested the value of the total current investment was only about $286 million.

That meant the impairment, at Forest City's pro rata share of Atlantic Yards, would be $242.4 million, or $148.4 million after taxes.

That's not a small number, but it's also far less than the fees Forest City expects to earn. And, though Forest City's proportionate share of profit goes down, it also stands to earn its share from the condo buildings and the subsidized housing.

The cost of land, and the returns now

“Based on the 6.4 million square feet of remaining entitlements in both phases," Forest City said in December 2013, "the total anticipated costs yield an expected average cost per square foot of approximately $180-$220 per square foot, prior to vertical development.”

As of 2013, that was a relatively high number. One broker reported $173 as the record price per buildable square foot in Downtown Brooklyn.

A year later, however, the numbers were much higher. Forest City Ratner was looking to sell its development site at 625 Fulton Street for $300 to $350 per buildable square foot or more, Crain's reported last October.

That leaves some questions. Was it unwise, in retrospect, not to wait?

Or was Greenland the only investor available?

And was Forest City's board, running a public company that has quarterly earnings reports, simply unable to look at a longer time horizon?

After all, Greenland Forest City is now marketing condos at 550 Vanderbilt, the first condo building, starting at $550,000, and going up to $5.5 million, surely above the prices projected just a few years ago.

And the first two all-affordable towers, however below market, will have rents that ensure more return than the original promises for the subsidized housing.
2015 rent levels for B3; rent should be higher when building opens in 2016

Going forward, Forest City CEO MaryAnne Gilmartin has said, "every building will be a conversation with the city around exactly how we put that building together."

That implies shifts in affordability based on available subsidies and the developer's push to profit.

The murky bottom line

So, despite the nearly $150 million hit that Forest City appears to have taken in the sale to Greenland, I'd say it's premature to assess what Atlantic Yards/Pacific Park Brooklyn ultimately means to the bottom line.

After all, they sold 80% of the Nets for an apparent loss, but now should get a good chunk of that back when selling the remaining portion. And the Barclays Center is well behind its revenue goals, but they're aiming to sell their share of the arena at a profit.

Then again, in February they announced a $146 million impairment regarding B2, presumably to be reduced somewhat after taxes, and with some portion potentially recoverable through litigation. 

Then there's the question of returns over the long term from the condos and rentals. And, of course, the prospect of new subsidies or grants, or tweaks in the income formulas for the subsidized housing. 

Heck, even though they claim this is the third and final round of fundraising via the EB-5 program, they may go back to China for more cheap capital from millionaires seeking green cards.

Atlantic Yards/Pacific Park, when analyzed in the soaring real-estate market of 2006, was said to offer a billion-dollar profit. Conditions have changed.  

But even the impairments can't be seen as definitive. Atlantic Yards, as I've said, is a "never say never" project. After all, it's not even Atlantic Yards any more.


Popular posts from this blog

Forest City acknowledges unspecified delays in Pacific Park, cites $300 million "impairment" in project value; what about affordable housing pledge?

Updated Monday Nov. 7 am: Note follow-up coverage of stock price drop and investor conference call and pending questions.

Pacific Park Brooklyn is seriously delayed, Forest City Realty Trust said yesterday in a news release, which further acknowledged that the project has caused a $300 million impairment, or write-down of the asset, as the expected revenues no longer exceed the carrying cost.

The Cleveland-based developer, parent of Brooklyn-based Forest City Ratner, which is a 30% investor in Pacific Park along with 70% partner/overseer Greenland USA, blamed the "significant impairment" on an oversupply of market-rate apartments, the uncertain fate of the 421-a tax break, and a continued increase in construction costs.

While the delay essentially confirms the obvious, given that two major buildings have not launched despite plans to do so, it raises significant questions about the future of the project, including:
if market-rate construction is delayed, will the affordable h…

Revising official figures, new report reveals Nets averaged just 11,622 home fans last season, Islanders drew 11,200 (and have option to leave in 2018)

The Brooklyn Nets drew an average of only 11,622 fans per home game in their most recent (and lousy) season, more than 23% below the announced official attendance figure, and little more than 65% of the Barclays Center's capacity.

The New York Islanders also drew some 19.4% below announced attendance, or 11,200 fans per home game.

The surprising numbers were disclosed in a consultant's report attached to the Preliminary Official Statement for the refinancing of some $462 million in tax-exempt bonds for the Barclays Center (plus another $20 million in taxable bonds). The refinancing should lower costs to Mikhail Prokhorov, owner of the arena operating company, by and average of $3.4 million a year through 2044 in paying off arena construction.

According to official figures, the Brooklyn Nets attendance averaged 17,187 in the debut season, 2012-13, 17,251 in 2013-14, 17,037 in 2014-15, and 15,125 in the most recent season, 2015-16. For hoops, the arena holds 17,732.

But official…

At 550 Vanderbilt, big chunk of apartments pitched to Chinese buyers as "international units"

One key to sales at the 550 Vanderbilt condo is the connection to China, thanks to Shanghai-based developer Greenland Holdings.

It's the parent of Greenland USA, which as part of Greenland Forest City Partners owns 70% of Pacific Park (except 461 Dean and the arena).

And sales in China may help explain how the developer was able to claim early momentum.
"Since 550 Vanderbilt launched pre-sales in June [2015], more than 80 residences have gone into contract, representing over 30% of the building’s 278 total residences," the developer said in a 9/25/15 press release announcing the opening of a sales gallery in Brooklyn. "The strong response from the marketplace indicates the high level of demand for well-designed new luxury homes in Brooklyn..."

Maybe. Or maybe it just meant a decent initial pipeline to Chinese buyers.

As lawyer Jay Neveloff, who represents Forest City, told the Real Deal in 2015, a project involving a Chinese firm "creates a huge market for…

Is Barclays Center dumping the Islanders, or are they renegotiating? Evidence varies (bond doc, cash receipts); NHL attendance biggest variable

The Internet has been abuzz since Bloomberg's Scott Soshnick reported 1/30/17, using an overly conclusory headline, that Brooklyn’s Barclays Center Is Dumping the Islanders.

That would end an unusual arrangement in which the arena agrees to pay the team a fixed sum (minus certain expenses), in exchange for keeping tickets, suite, and sponsorship revenue.

The arena would earn more without the hockey team, according to Bloomberg, which cited “a financial projection shared with potential investors showed the Islanders won’t contribute any revenue after the 2018-19 season--a clear signal that the team won’t play there, the people said."

That "signal," however, is hardly definitive, as are the media leaks about a prospective new arena in Queens, as shown in the screenshot below from Newsday. Both sides are surely pushing for advantage, if not bluffing.

Consider: the arena and the Islanders can't even formally begin their opt-out talks until after this season. The disc…

Skanska says it "expected to assemble a properly designed modular building, not engage in an iterative R&D experiment"

On 12/10/16, I noted that FastCo.Design's Prefab's Moment of Reckoning article dialed back the gush on the 461 Dean modular tower compared to the publication's previous coverage.

Still, I noted that the article relied on developer Forest City Ratner and architect SHoP to put the best possible spin on what was clearly a failure. From the article: At the project's outset, it took the factory (managed by Skanska at the time) two to three weeks to build a module. By the end, under FCRC's management, the builders cut that down to six days. "The project took a little longer than expected and cost a little bit more than expected because we started the project with the wrong contractor," [Forest City's Adam] Greene says.Skanska jabs back
Well, Forest City's estranged partner Skanska later weighed in--not sure whether they weren't asked or just missed a deadline--and their article was updated 12/13/16. Here's Skanska's statement, which shows th…

Not just logistics: bypassing Brooklyn for DNC 2016 also saved on optics (role of Russian oligarch, Shanghai government)

Surely the logistical challenges of holding a national presidential nominating convention in Brooklyn were the main (and stated) reasons for the Democratic National Committee's choice of Philadelphia.

And, as I wrote in NY Slant, the huge security cordon in Philadelphia would have been impossible in Brooklyn.

But consider also the optics. As I wrote in my 1/21/15 op-ed in the Times arguing that the choice of Brooklyn was a bad idea:
The arena also raises ethically sticky questions for the Democrats. While the Barclays Center is owned primarily by Forest City Ratner, 45 percent of it is owned by the Russian billionaire Mikhail D. Prokhorov (who also owns 80 percent of the Brooklyn Nets). Mr. Prokhorov has a necessarily cordial relationship with Russia’s president, Vladimir V. Putin — though he has been critical of Mr. Putin in the past, last year, at the Russian president’s request, he tried to transfer ownership of the Nets to one of his Moscow-based companies. An oligarch-owned a…