Supplemental Information Reconciliation of Operating Assets Segment EBTtoTotal NOI: Demolition costs 1,443 34 63 65 194 1,605 194 Write-off of lease intangibles and other 492 41 15 27 61 575 25 Equity in earnings from Real Estate Affiliates 472 (317) (37) (3,385) (185) (3,267) (2,802) Historic Area / Uplands (a) — — — — — — (589) Cottonwood Square 250 165 161 174 176 750 705 respective segment earnings and NOI presented above in all 2016 periods to reflect this change. Net recognized (deferred) revenue: Total land sales revenue - GAAP basis $ 71,064 $ 68,150 $ 248,595 $ 215,318 Plus: Depreciation and amortization 76 75 323 311 MPC land acquisitions (2,976) (25) (4,391) (94) (In thousands) 2017 2016 2017 2016 Operating Assets segment EBT (14,356) 5,191 (28,664) (22,985) Provision for income taxes 77,647 (16,361) 45,801 (118,450) HHC Annual Review 2017 80 81 HHC Annual Review 2017 (In thousands)Q4 2017Q3 2017Q2 2017Q1 2017Q4 2016 (a)FY 2017FY 2016 (a) Total Operating Assets segment EBT$(14,356) $(13,162) $(9,068) $ 7,922 $ 5,191 $(28,664) $(22,985) Straight-line lease amortization (2,801) (1,421)(1,816)(1,961)(1,057) (7,999)(10,689) Development-related marketing costs1,0291,067832418463,346947 Depreciation and Amortization33,50333,88532,24422,78921,767122,42186,313 Provision for impairment——————35,734 Other income, net 50 249 (162) 178(1,475)315 (4,601) Interest, net15,58015,94015,54014,52413,45861,58450,427 Total Operating Assets NOI - Consolidated35,41236,31637,61140,57738,000149,916132,563 Redevelopments Landmark Mall————(150)—(676) Total Operating Asset Redevelopments NOI————(150)—(1,265) Dispositions Park West1(8)(39)(14)490(60)1,835 Total Operating Asset Dispositions NOI2511571221606666902,540 Consolidated Operating Assets NOI excluding properties sold or in redevelopment$35,161 $36,159 $37,489 $40,417 $37,484 $149,226 $131,288 Company's Share NOI - Equity investees$1,084 $1,186 $1,385 $746 $888 $4,401 $5,069 Distributions from Summerlin Hospital Investment———3,383—3,3832,616 Total NOI$36,245 $37,345 $38,874 $44,546 $38,372 $157,010 $138,973 (a) - Effective January 1, 2017, we moved South Street Seaport assets under construction and related activities out of the Operating Assets segment into the Strategic Developments segment. South Street Seaport operating properties and related operating results remain presented within the Operating Assets segment. The Reconciliation of MPC Land Sales Closed to GAAP Land Sales Revenue:Three Months Ended December 31,Year Ended December 31, (In thousands)Q4 2017Q4 2016Q4 2017Q4 2016 Total residential land sales closed in period$55,759 $48,997 $189,017 $163,142 Total commercial land sales closed in period13,955—18,25410,753 Bridgeland(634)1,3456,7223,780 Summerlin(2,270)15,65520,06329,596 Total net recognized (deferred) revenue(2,904)17,00026,78533,376 Special Improvement District bond revenue4,2542,15314,5398,047 Total MPC segment revenue - GAAP basis$87,832 $77,902 $299,543 $253,304 Reconciliation of MPC segment EBT to MPC Net Contribution:Three Months Ended December 31,Year Ended December 31, (In thousands)2017201620172016 MPC segment EBT$52,604 $62,706 $190,351 $179,481 Cost of sales - land32,82829,599121,11695,727 MUD and SID bonds collections, net54,54834,18756,50937,672 Distributions from Real Estate and Other Affiliates10,00022,90010,00022,900 Less: MPC development expenditures(56,342)(43,091)(193,087)(149,592) Equity in earnings in Real Estate and Other Affiliates (1,682)(20,928)(23,234) (43,501) MPC Net Contribution$89,056 $ 85,423 $157,587 $142,904 Reconciliation of Segment EBTs to Net IncomeThree Months Ended December 31,Year Ended December 31, MPC segment EBT$52,604 $62,706 $190,351 $179,481 Strategic Developments segment EBT51,98536,102169,041302,022 Corporate and other items(20,552)(44,043)(209,906)(137,742) Income before taxes 69,681 59,956 120,822 320,776 Net income147,32843,595166,623202,326 Net income attributable to noncontrolling interests 1,793 - 1,781 (23) Net income attributable to common stockholders$149,121 $43,595 $168,404 $202,303 Supplemental Information For the year ended December 31, 2017 2016 2015 2014 2013 2012 2011 2010 Retail The Woodlands Creekside Village Green$ (1,893) $ ( 1,549) $ (824) $ (-) $ (-) $ (-) $ (-) $ (-) +XgKes /anding 5eWail(3,733) ( 3,402) ( 1,468) (-) (-) (-) (-) (-) 1701 /ake 5REEins(284) (364) (399) ( 185) (-) (-) (-) (-) 20/25 :aWerZa\ $YenXe(1,837) ( 1,765) ( 1,883) ( 1,505) ( 1,640) ( 1,582) ( 1,310) ( 674) :aWerZa\ Garage 5eWail(719) (643) (690) ( 809) ( 370) ( 97) (7) (-) 2000 :RRdlands 3arkZa\((94) ((51) (-) (-) (-) (-) (-) (-) &olumbia CRlXPEia 5egiRnal(1,536) ( 1,387) ( 1,342) ( 268) (-) (-) (-) (-) South Street Seaport +isWRriF $rea / 8Slands ( (1,452) (-) (-) (-) (-) (-) (-) (-) Summerlin 'RZnWRZn 6XPPerlin( 17,950) ( 16,632) ( 10,117) ( 810) (-) (-) (-) (-) Ward 9illaJe :ard Village 5eWail( 20,576) ( 22,048) ( 25,566) ( 24,255) ( 24,144) ( 22,045) ( 21,481) ( 22,980) 2ther /akeland Village CenWer aW %ridgeland (782) (190) (-) (-) (-) (-) (-) (-) 2XWleW CRlleFWiRn aW 5iYerZalk ( 5,879) ( 5,125) ( 6,450) ( 528) ( (763) ( 221) ( 418) ( 579) 7RWal 5eWail 12,( 53,643) ( 53,054) ( 48,739) ( 28,360) ( 25,391) ( 23,945) ( 23,216) ( 24,233) 2ffice The Woodlands 2ne +XgKes /anding(6,168) ( 6,014) ( 5,262) ( 4,443) ( (139) (-) (-) (-) 7ZR +XgKes /anding(5,790) ( 5,033) ( 4,489) ( 157) (-) (-) (-) (-) 7Kree +XgKes /anding((623) ((514) (-) (-) (-) (-) (-) (-) 1725 +XgKes /anding %RXleYard (3,531) (120) ((208) (-) (-) (-) (-) (-) 1735 +XgKes /anding %RXleYard (7,509) ( 2,857) ((34) (-) (-) (-) (-) (-) 2201 /ake :RRdlands 'riYe((32) ((127) ((144) ( 141) ( (167) ( 53) ( 332) ( 322) 9303 1eZ 7rails (1,171) ( 1,641) ( 1,898) ( 1,860) ( 1,679) ( 1,819) ( 742) ( 706) 3831 7eFKnRlRg\ )RresW 'riYe(2,268) ( 1,968) ( 1,956) ((1) (-) (-) (-) (-) 3 :aWerZa\ 6TXare(6,709) ( 6,735) ( 6,288) ( 6,181) ( 2,059) (-) (-) (-) 4 :aWerZa\ 6TXare(6,473) ( 6,466) ( 5,766) ( 5,756) ( 5,886) ( 5,544) ( 1,639) ( 15) 1400 :RRdlRFK )RresW(1,781) ( 1,708) ( 1,621) ( 1,191) ( 1,160) ( 1,995) ( 649) ( 1,036) &olumbia(-) 10-70 CRlXPEia CRrSRraWe CenWer( 11,568) ( 11,275) ( 12,375) ( 2,351) ( 757) ( 140) (-) (-) CRlXPEia 2IIiFe 3rRSerWies(1,002) ((104) (450) ( 496) ( 1,151) ( 2,304) ( 2,649) ( 2,657) 2ne 0all 1RrWK (1,900) (75) (-) (-) (-) (-) (-) (-) 2ne 0erriZeaWKer(1,499) (-) (-) (-) (-) (-) (-) (-) 7ZR 0erriZeaWKer((141) (-) (-) (-) (-) (-) (-) (-) Summerlin 21( 6XPPerlin(3,898) ( 2,365) ((206) (-) (-) (-) (-) (-) 2ther 110 1. :aFker ( 723) ( 6,105) ( 6,100) ( 6,077) ( 6,023) ( 6,073) ( 6,115) ( 6,628) 7RWal 2IIiFe 12,( 61,194) ( 51,617) ( 45,613) ( 28,652) ( 18,409) ( 17,928) ( 12,126) ( 11,364) 0ulti-family The Woodlands 0illenniXP 6i[ 3ines $SarWPenWs(3,579) ( 1,498) (-) (-) (-) (-) (-) (-) 0illenniXP :aWerZa\ $SarWPenWs(3,208) ( 3,183) ( 4,169) ( 4,386) ( 4,457) ( 2,589) (-) (-) 2ne /akes (dge(5,324) ( 3,623) (982) (-) (-) (-) (-) (-) Summerlin CRnsWellaWiRn(15) (-) (-) (-) (-) (-) (-) (-) South Street Seaport 85 6RXWK 6WreeW(194) (523) (494) ( (188) (-) (-) (-) (-) 7RWal 0XlWi-IaPil\ 12, ( 12,320) ( 8,827) ( 5,645) ( 4,198) ( 4,457) ( 2,589) (-) (-) +ospitality The Woodlands (PEass\ 6XiWes aW +XgKes /anding(4,816) ( 3,563) ((25) (-) (-) (-) (-) (-) 7Ke :esWin aW 7Ke :RRdlands(6,189) ( 1,739) (-) (-) (-) (-) (-) (-) 7Ke :RRdlands 5esRrW & CRnIerenFe CenWer ( 8,740) ( 7,591) ( 10,560) ( 6,092) ( 10,167) ( 10,670) ( 7,726) ( 4,379) 7RWal +RsSiWaliW\ 12, ( 19,745) ( 12,893) ( 10,535) ( 6,092) ( 10,167) ( 10,670) ( 7,726) ( 4,379) Total Retail, 2ffice, 0ulti-family, and +ospitality 12I( 146,902) ( 126,391) ( 110,532) ( 67,302) ( 58,424) ( 55,132) ( 43,068) ( 39,976) 2ther The Woodlands 2ne 0erriZeaWKer 3arking Garage(-) (-) (-) (-) (-) (-) (-) (-) 7Ke :RRdlands GrRXnd leases(1,608) ( 1,417) ( 1,190) ( 458) ( 444) ( 404) ( 403) ( 337) 7Ke :RRdlands 3arking Garages((178) ((448) ((508) ( (598) ( (749) ( (1,128) ( (1,204) ( (1,049) 2ther 2WKer 3rRSerWies ( 894) ( 3,871) ( 3,857) ( 2,116) ( (41) ( 1,703) ( 1,530) ( 3,042) 7RWal 2WKer ( 2,324) ( 4,840) ( 4,539) ( 1,976) ( (346) ( 979) ( 729) ( 2,330) 2peratinJ $ssets 12I e[cludinJ properties sold or in redeYelopment ( 149,226) ( 131,231) ( 115,071) ( 69,278) ( 58,078) ( 56,111) ( 43,797) ( 42,306) RedeYelopments South Street Seaport 6RXWK 6WreeW 6eaSRrW(-) ((532) ( (2,692) ( (593) ( (8,980) ( 639) ( 5,650) ( 4,238) 2ther(-) /andPark 0all (-) ( (676) ( (347) ( 953) ( 491) ( 923) ( 737) ( 1,619) 7RWal 2SeraWing $sseW 5edeYelRSPenWs 12,(-) ( (1,208) ( (3,039) ( 360) ( (8,489) ( 1,562) ( 6,387) ( 5,857) Dispositions The Woodlands 7Ke ClXE aW CarlWRn :RRds(-) (-) ((942) ( (4,410) ( (5,241) ( (4,242) ( (5,126) ( (3,885) 2ther 3ark :esW( (60) ( 1,835) ( 1,812) ( 2,058) ( 1,608) ( 830) ( 576) ( 366) CRWWRnZRRd 6TXare(750) (705) (677) ( 647) ( 451) ( 432) ( 380) ( 484) 5iR :esW 0all(-) (-) (-) (77) ( 790) ( 1,250) ( 1,319) ( 1,897) +ead $FTXisiWiRn (-) (-) (-) (-) (-) (-) 7RWal 2SeraWing $sseW 'isSRsiWiRns 12, ( 690) ( 2,540) ( 1,547) ( (1,628) ( (2,392) ( (1,730) ( (2,851) ( (1,138) Total 2peratinJ $ssets 12I - &onsolidated( 149,916) ( 132,563) ( 113,579) ( 68,010) ( 47,197) ( 55,943) ( 47,333) ( 47,025) 6WraigKW-line lease aPRrWi]aWiRn(7,999) ( 10,689) ( 7,391) ( 1,064) ( 1,759) ( (736) ( 918) ( 183) (arl\ e[WingXisKPenW RI deEW(-) (-) (-) (-) (-) (-) ( (11,305) (-) 'ePRliWiRn FRsWs( (1,605) ( (1,123) ( (2,675) ( (6,712) ( (2,078) (-) (-) (-) 'eYelRSPenW-relaWed ParkeWing FRsWs( (3,346) ( (7,110) ( (9,747) ( (9,770) (-) (-) (-) (-) 3rRYisiRn IRr iPSairPenW(-) ( (35,734) (-) (-) (-) (-) (-) ( (80,924) 'eSreFiaWiRn and $PRrWi]aWiRn( (122,421) ( (86,313) ( (89,075) ( (49,272) ( (31,427) ( (23,318) ( (20,309) ( (23,461) :riWe-RII RI lease inWangiEles and RWKer((575) ((60) ((671) ( (2,216) ( (2,884) (-) (-) (-) 2WKer inFRPe, neW( (315) ( 4,601) (524) (-) (-) (-) (-) (-) (TXiW\ in earnings IrRP 5eal (sWaWe $IIiliaWes(3,267) ( 2,802) ( 1,883) ( 2,025) ( 3,893) ( 3,683) ( 3,926) ( (338) ,nWeresW, neW( (61,584) ( (39,447) ( (31,111) ( (16,930) ( (19,011) ( (16,104) ( (12,775) ( (17,183) /ess SarWners sKare RI 2SeraWing $sseWs (%7(-) (-) (-) (-) (-) (-) ( 425) ( 2,157) Total 2peratinJ $ssets (%T$ ( (28,664) $ ( (19,132) $ ( (9,902) $ ( (13,801) $ ( (2,551) $ ( 19,468) $ ( 8,213) $ ( (72,541)
