DALLAS-- The Howard Hughes Corporation (NYSE: HHC) today announced its results for the fourth quarter and full year 2011. The fourth quarter 2011 results include the consolidated results for The Woodlands, and the full year 2011 results include the consolidated results for The Woodlands for the six months ended December 31, 2011.

The Howard Hughes Corporation’s results for 2011 include notable accomplishments within each of its business segments. The master planned communities generated land sale revenues of $150.3 million for the year ended December 31, 2011, a 20.9% increase over 2010. Net operating income from our income-producing operating assets increased by 10.8% to $55.6 million for 2011 compared to 2010. We also entered into a non-binding letter of intent with the City of New York which, subject to certain conditions, provides for future amendments to our lease with the City to permit us to redevelop Pier 17 at the South Street Seaport. In our strategic developments segment we entered into three joint ventures during 2011 to explore development of our condominium rights in Honolulu, Hawaii, to develop a 375 unit apartment building in Columbia, Maryland, and to develop a mall in Charlotte, North Carolina. Each of these achievements is more fully described below and in Notes 6 and 14 to the Company’s Form 10-K for the year ended December 31, 2011.

For the three months ended December 31, 2011, net income attributable to common stockholders was $31.4 million, compared with net loss of $(4.6) million for the three months ended December 31, 2010. Excluding the $0.8 million warrant gain, net income attributable to common stockholders for the three months ended December 31, 2011 was $30.6 million, or $0.80 per diluted common share. For the three months ended December 31, 2010 net income includes a $(140.9) million warrant loss, $(326.8) million after-tax impairment charges, $(14.2) million of after-tax restructuring charges and a $510.0 million tax benefit related to the spinoff. Excluding these items, net loss attributable to common stockholders for the three months ended December 31, 2010 was $(32.7) million, or $(0.87) per diluted common share.

For the year ended December 31, 2011, net income attributable to common stockholders was $147.2 million, compared with net loss of $(69.4) million for the year ended December 31, 2010. Full year 2011 net income includes a $101.6 million non-cash gain relating to the decrease in estimated value of outstanding warrants during the year, a $(11.3) million after-tax loss from refinancing mortgage debt carried on our books at a discount, and a non-cash $(3.9) million after-tax loss to adjust the basis of our equity investment in The Woodlands prior to its consolidation. For the year ended December 31, 2010, net loss attributable to common stockholders was $(69.4) million. Full year 2010 net loss includes a $(140.9) million non-cash loss relating to the increase in estimated value of outstanding warrants from their November 2010 issue date to December 31, 2010, $(327.2) million after-tax impairment charges, $(57.3) million after-tax restructuring charges and a $510.0 million tax benefit from the spinoff. Excluding these items, net income (loss) attributable to common stockholders for the years ended December 31, 2011 and 2010 was $60.8 million, or $1.56 per diluted common share, and $(54.0) million, or $(1.43) per diluted common share, respectively.

Diluted income (loss) per common share for the three months ended December 31, 2011 and 2010 was $0.80 and $(0.12), respectively. Diluted income (loss) per common share for the years ended December 31, 2011 and 2010 was $1.17 and $(1.84) per common share, respectively.

For a more complete description of impairments recorded in 2010, please refer to Item 7 beginning on page 36 and Footnotes 2 and 4 to The Howard Hughes Consolidated and Combined Financial Statements contained in the Company’s Form 10-K for the year ended December 31, 2011.

On July 1, 2011, we acquired our partner’s 47.5% economic interest (represented by a 57.5% legal interest) in The Woodlands master planned community for $117.5 million. For comparative purposes, MPC land sales and Operating Assets NOI relating to The Woodlands are presented in our Supplemental Information and discussion of results as if we owned 100% of The Woodlands during the periods being compared. We also include the commercial real estate assets of The Woodlands in the Operating Assets segment for all periods presented. These properties had been included in the MPC segment in periods prior to July 1, 2011. For a reconciliation of Operating Assets NOI to Operating Assets earnings before taxes (EBT), Operating Assets EBT to GAAP-basis loss from continuing operations, and segment-basis MPC land sales revenue to GAAP-basis land sales revenue, please refer to the Supplemental Information contained in this earnings release.

Land sales in our Master Planned Communities (MPC) segment, excluding deferred land sales and other revenue, were $36.8 million and $150.3 million for the three months and year ended December 31, 2011. These amounts represent a decrease of $11.4 million and an increase of $26.0 million, for the same periods in 2010. Bridgeland and The Woodlands residential revenues increased by 10.5% and 15.2%, respectively, for 2011 compared to 2010. These communities benefited from a strong Houston, TX economic environment driven primarily by the energy sector. ExxonMobil is constructing a campus facility on 400 acres just south of The Woodlands and its estimated three million square feet of commercial space is expected to increase demand for housing and office space for companies providing services to ExxonMobil. In October 2011, we announced the construction of a 192,000 square foot Class A office building in The Woodlands Town Center. Due to high demand and a shortage in class A office space, in January 2012 we increased the planned size of the building to 232,774 square feet.

Summerlin generated $30.9 million of residential revenues for the year ended December 31, 2011 compared to $11.2 million in 2010. The Las Vegas, NV housing market remains challenging due to continued poor local economic conditions and housing prices that have experienced some of the nationally largest declines from their peak in 2007. During the last four months of 2011, builders defaulted on contracts to acquire approximately 268 lots at Summerlin due to slower than expected home sales; however, builder activity has recently begun to increase. Year to date through February 28, 2012, Summerlin has entered into residential lot sale contracts with four homebuilders for 153 lots and two superpad sites representing approximately $22.5 million of revenues if all of the sales are completed. Approximately $21.2 million of the sales are scheduled to occur in 2012, with the remaining $1.3 million scheduled for 2013.

Net operating income (NOI) from the combined retail, office and resort and conference center properties, including our share of the NOI of our non-consolidated ventures of this segment, was $15.4 million and $55.6 million for the three months and year ended December 31, 2011, respectively, compared with $12.4 million and $50.2 million for the same periods in 2010. These assets are collectively referred to as our “income-producing Operating Assets.” Our Operating Assets segment includes the commercial real estate properties of The Woodlands. Four properties at The Woodlands are expected to reach stabilized NOI in 2012. If these properties had been stabilized as of January 1, 2011, our income-producing Operating Assets NOI would have been approximately $62.5 million for the year ended December 31, 2011 based on our expected operations at stabilization. Other commercial properties, including two parking garages, ground leases and a private golf and country club located at The Woodlands, generated $(1.9) million and $(4.5) million of NOI losses for the fourth quarter and full year 2011, respectively, compared with NOI of $0.2 million and an NOI loss of $(1.2) million for the same periods in 2010.

The Howard Hughes Corporation entered into joint ventures with local partners to develop three properties owned by us. We entered into a joint venture equally owned with our partner to explore the development of a condominium tower above the Nordstrom parking garage at Ala Moana shopping center in Honolulu, HI. The venture values our condominium rights at $47.5 million, a 107.4% premium to our $22.9 million net book value as of December 31, 2011. We also entered into an equally owned joint venture with a developer to build an apartment building on approximately 4.2 acres we own in the Columbia Town Center. The venture values our land at approximately $20.1 million, a 570.0% premium to our $3.0 million net book value as of December 31, 2011. The partners will both be responsible for pre-development activities for these ventures. Development of both of these properties, and realization of the value of our contributed assets, is dependent on a number of factors, including obtaining construction financing and approvals needed to begin construction.

During 2011 we also formed a venture with the owner of land adjacent to the Bridges at Mint Hill property to jointly develop a mall on our combined sites. Both parties will contribute their respective properties into the venture by October 31, 2012, and we will be responsible for funding pre-development costs. Actual construction for each of the three projects described above is not expected to occur until 2013.

In December 2011, we entered into a non-binding letter of intent with the New York City Economic Development Corp., which will enable us to pursue redevelopment plans for the South Street Seaport. The City of New York is the lessor and the letter of intent describes the terms of future amendments to the lease, which must be finalized by June 30, 2012. The amendments will be effective upon achievement of certain development milestones, but generally will become effective after all approvals have been obtained to begin construction. Once they are finalized, the lease amendments will, among other things, eliminate any supplemental or participation rent the City would be entitled to under the existing lease and also will permit us, subject to obtaining necessary approvals from other constituencies, to renovate the Pier 17 building. Construction must begin prior to June 30, 2013.

During 2011 the Company completed $334.0 million of new committed financings replacing approximately $252.2 million of mortgage debt and creating approximately $73.6 million of additional cash and borrowing capacity. At December 31, 2011, The Howard Hughes Corporation had $227.6 million of cash and $34.2 million of undrawn borrowing availability under a revolving credit facility at The Woodlands.

David R. Weinreb, CEO of The Howard Hughes Corporation, stated, “2011 was a critical year where we laid the foundation for many of the opportunities that we anticipate executing on in this coming year and beyond. During this past year we filled out the Company’s senior leadership by assembling a deep bench of talented professionals including several key hires to our development team.”

Mr. Weinreb continued, “We made meaningful progress on the pre-development of a number of our assets. We also entered into joint ventures with several well-recognized partners to initiate design and development of our properties where we felt their involvement would significantly enhance value. Additionally, our investment in The Woodlands master planned community will prove to be an outstanding investment given its high quality platform and the fact that we are now able to leverage the experience of its talented management team at our Bridgeland master planned community. I look forward to sharing more specific details with regard to our progress as development plans are completed.”

On February 27, 2012, the Company adopted a shareholder rights plan designed to protect shareholder value by preserving the value of certain of the Company’s deferred tax assets generated by net operating losses and other tax attributes. The rights plan was adopted to reduce the likelihood of an “ownership change,” as defined in Section 382 of the Internal Revenue Code. Generally, an “ownership change” would occur if the percentage of the Company’s stock owned by one or more “five percent stockholders” increased by more than fifty percentage points at any time during the prior three-year period. An ownership change could substantially limit the Company’s ability to use its net operating losses and other deferred tax assets. The rights plan is intended to act as a deterrent to any person acquiring 4.99% or more of the Company’s outstanding shares without the approval of the Company’s Board of Directors. The rights plan is intended to work in tandem with the restrictions related to the acquisition of 4.99% or more of the Company’s common stock, which are currently set forth in the Company’s Amended and Restated Certificate of Incorporation. Similar rights plans have been adopted in the past several years by a number of companies holding significant deferred tax assets.

ABOUT THE HOWARD HUGHES CORPORATION

The Howard Hughes Corporation owns, manages and develops commercial, residential and mixed-use real estate throughout the country. Created from a selected subset of 34 assets previously held by General Growth Properties, the company’s properties include master planned communities, operating properties, development opportunities and other unique assets spanning 18 states from New York to Hawaii. The Howard Hughes Corporation is traded on the New York Stock Exchange as HHC, and is headquartered in Dallas, Texas. For more information about HHC, visit www.howardhughes.com.

Safe Harbor Statement

Statements made in this press release that are not historical facts, including statements accompanied by words such as “will,” “believe,” “expect,” “enables,” “realize” or similar words, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s expectations, estimates, assumptions, and projections as of the date of this release and are not guarantees of future performance. Actual results may differ materially from those expressed or implied in these statements. Factors that could cause actual results to differ materially are set forth as risk factors in The Howard Hughes Corporation’s filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2011 and its Quarterly Reports on Form 10-Q. The Howard Hughes Corporation cautions you not to place undue reliance on the forward-looking statements contained in this release. The Howard Hughes Corporation does not undertake any obligation to publicly update or revise any forward-looking statements to reflect future events, information or circumstances that arise after the date of this release.

 
 
THE HOWARD HUGHES CORPORATION
CONSOLIDATED AND COMBINED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)
 
      Three Months Ended     Year Ended
      December 31,     December 31,
        2011       2010         2011       2010  
      (In thousands, except per share amounts)
Revenues:                    
Master Planned Community land sales     $ 38,716     $ 23,372       $ 113,502     $ 38,058  
Builder price participation       553       781         3,816       4,124  
Minimum rents       18,080       16,577         71,178       66,926  
Tenant recoveries       4,830       4,676         19,368       18,567  
Condominium unit sales       2,572       1,139         22,067       1,139  
Resort and conference center revenues       8,544       -         15,744       -  
Other land revenues       6,759       1,271         14,141       5,384  
Other rental and property revenues       4,823       3,024         15,875       8,521  
Total revenues       84,877       50,840         275,691       142,719  
Operating Expenses:                    
Master Planned Community cost of sales       18,199       16,387         70,108       23,388  
Master Planned Community operations       10,659       5,388         28,270       29,041  
Rental property real estate taxes       3,506       3,369         11,571       14,530  
Rental property maintenance costs       2,027       1,729         7,493       6,495  
Condominium unit cost of sales       743       1,000         14,465       1,000  
Resort and conference center operations       6,756       -         13,108       -  
Other property operating costs       15,218       9,698         51,247       36,893  
Provision for doubtful accounts       (590 )     681         -       1,782  
General and administrative       11,601       9,076         35,182       21,538  
Provisions for impairment       -       502,778         -       503,356  
Depreciation and amortization       3,190       4,028         16,782       16,563  
Total expenses       71,309       554,134         248,226       654,586  
                     
Operating income (loss)       13,568       (503,294 )       27,465       (511,867 )
                     
Interest income       2,779       251         9,876       369  
Interest expense       -       (534 )       -       (2,422 )
Early extinguishment of debt       -       -         (11,305 )     -  
Warrant liability gain (loss)       822       (140,900 )       101,584       (140,900 )
Investment in real estate affiliate basis adjustment       -       -         (6,053 )     -  
Equity in earnings (loss) from Real Estate Affiliates       791       3,019         8,578       9,413  
Income (loss) before taxes and reorganization items       17,960       (641,458 )       130,145       (645,407 )
Benefit from income taxes       13,980       651,062         18,325       633,459  
Reorganization items       -       (14,153 )       -       (57,282 )
Net income (loss) from continuing operations       31,940       (4,549 )       148,470       (69,230 )
Discontinued operations - loss on dispositions       -       -         -       -  
Net income (loss)       31,940       (4,549 )       148,470       (69,230 )
Net (income) loss attributable to noncontrolling interests       (513 )     (81 )       (1,290 )     (201 )
Net income (loss) attributable to common stockholders     $ 31,427     $ (4,630 )     $ 147,180     $ (69,431 )
                     
Basic Income (Loss) Per Share:     $ 0.83     $ (0.12 )     $ 3.88     $ (1.84 )
Diluted Income (Loss) Per Share:     $ 0.80     $ (0.12 )     $ 1.17     $ (1.84 )
                     
Comprehensive Income (Loss), Net of Tax:                    
Net income (loss)     $ 31,940     $ (4,369 )     $ 148,470     $ (69,230 )
Other comprehensive income (loss):                    
Interest rate swap       (579 )     -         (3,351 )     -  
Capitalized swap interest       (472 )     -         (600 )     -  
Pension plan adjustment       -       117         -       117  
Other comprehensive income (loss)       (1,051 )     117         (3,951 )     117  
Comprehensive income (loss)       30,889       (4,252 )       144,519       (69,113 )
Comprehensive (income) loss attributable to noncontrolling interests       (513 )     (81 )       (1,290 )     (201 )
Comprehensive income (loss) attributable to common stockholders     $ 30,376     $ (4,333 )     $ 143,229     $ (69,314 )
 
 
 
THE HOWARD HUGHES CORPORATION
CONSOLIDATED BALANCE SHEETS
 
      December 31,     December 31,
        2011         2010  
Assets:     (In thousands, except share amounts)
Investment in real estate:            
Master Planned Community assets     $ 1,600,074       $ 1,350,648  
Land       236,363         180,976  
Buildings and equipment       556,786         336,950  
Less: accumulated depreciation       (92,494 )       (78,931 )
Developments in progress       195,034         293,403  
Net property and equipment       2,495,763         2,083,046  
Investment in Real Estate Affiliates       64,958         149,543  
Net investment in real estate       2,560,721         2,232,589  
Cash and cash equivalents       227,566         284,682  
Accounts receivable, net       15,644         8,154  
Municipal Utility District receivables       86,599         28,103  
Notes receivable, net       35,354         38,954  
Tax indemnity receivable, including interest       331,771         323,525  
Deferred expenses, net       10,338         6,619  
Prepaid expenses and other assets       127,156         100,081  
Total assets     $ 3,395,149       $ 3,022,707  
             
Liabilities:            
Mortgages, notes and loans payable     $ 606,477       $ 318,660  
Deferred tax liabilities       75,966         78,680  
Warrant liabilities       127,764         227,348  
Uncertain tax position liability       129,939         140,076  
Accounts payable and accrued expenses       125,404         78,836  
Total liabilities       1,065,550         843,600  
             
Commitments and Contingencies (see Note 14 )            
             
Stockholders' Equity:            
Preferred stock: $.01 par value; 50,000,000 shares authorized, none issued       -         -  
Common stock: $.01 par value; 150,000,000 shares authorized,            
37,945,707 shares issued and outstanding as of December 31, 2011 and            
37,904,506 shares issued and outstanding as of December 31, 2010       379         379  
Additional paid-in capital       2,711,109         2,708,036  
Accumulated deficit       (381,325 )       (528,505 )
Accumulated other comprehensive loss       (5,578 )       (1,627 )
Total stockholders' equity       2,324,585         2,178,283  
Noncontrolling interests       5,014         824  
Total equity       2,329,599         2,179,107  
Total liabilities and equity     $ 3,395,149       $ 3,022,707  
                     
                     
 

Supplemental Information

December 31, 2011

As our three segments, Master Planned Communities, Operating Assets and Strategic Developments, are managed separately, different operating measures are utilized to assess operating results and allocate resources. The one common operating measure used to assess operating results for our business segments is real estate property earnings before taxes (“EBT”) which represents the operating revenues of the properties less property operating expenses. We have defined EBT as net income (loss) from continuing operations excluding general and administrative expenses, corporate interest income and depreciation expense, investment in real estate basis adjustment, benefit from income taxes, warrant liability gain (loss), reorganization items and the effect of the previously mentioned items within our equity in earnings (loss) from Real Estate Affiliates. Management believes that EBT provides useful information about the operating performance of all our assets, projects and property. However, EBT should not be considered as an alternative to GAAP net income (loss) attributable to common stockholders or GAAP net income (loss) from continuing operations.

             
     

Three Months Ended December 31,

   

Year Ended December 31,

(In thousands)       2011       2010         2011       2010  
Reconciliation of EBT to GAAP-basis                    
income (loss) from continuing operations                    
Real estate property EBT:                    
Master Planned Communities     $ 20,663     $ (394,637 )     $ 50,805     $ (379,993 )
Operating Assets       6,369       (77,693 )       9,502       (72,394 )
Strategic Developments       472       (18,901 )       3,311       (26,370 )
Segment EBT     $ 27,504     $ (491,231 )     $ 63,618     $ (478,757 )
Real Estate Affiliates       -       (3,252 )       (11,803 )     (13,803 )
        27,504       (494,483 )       51,815       (492,560 )
General and administrative       (11,601 )     (9,076 )       (35,182 )     (21,538 )
Interest income       465       -         9,607       199  
Warrant liability gain (loss)       822       (140,900 )       101,584       (140,900 )
Benefit from income taxes       13,980       651,062         18,325       633,459  
Equity in earnings (loss) from Real Estate Affiliates       782       3,019         8,578       9,413  
Investment in real estate affiliate basis adjustment       -      

-

        (6,053 )    

-

 
Reorganization items       -       (14,153 )       -       (57,282 )
Corporate depreciation       (12 )     (18 )       (204 )     (21 )
Net income (loss) from continuing operations     $ 31,940     $ (4,549 )     $ 148,470     $ (69,230 )
 
 
 

MPC Sales Summary

 
MPC Sales Summary for the Three Months Ended December 31,
 
              Land Sales     Acres Sold     Number of Lots/Units     Price per acre     Price per lot
              Three Months Ended December 31
              2011   2010     2011   2010     2011   2010     2011   2010     2011   2010
              ($ in thousands)

Residential Land Sales

                                                   
Columbia     Single family - detached       $ -   $ 2,400       0.0   1.9     0   12     -   1,275     -   200
      Townhomes         2,227     3,031       0.7   1.7     15   29     N/A   N/A     148   105
                                                           
Bridgeland     Single family - detached         2,861     4,730       10.7   17.3     58   80     269   274     49   59
                                                           
Summerlin     Single family - detached         4,744     8,909       21.1   17.0     107   95     225   524     44   94
      Custom lots         679     890       1.0   0.9     2   2     693   1,000     340   445
                                                           
The Woodlands     Single family - detached         20,290     17,854       60.6   40.8     216   172     335   437     94   104
      Single family - attached         348     75       0.8   0.0     12   0     463   -     29   -
      Subtotal         31,149     37,890       94.8   79.5     410   390                    
                                                           

Commercial Land Sales

                                                   
Bridgeland     Worship Sites         -     1,600       -   20.0     -   -     -   80     -   -
                                                           
The Woodlands     Office and other         4,412     0       10.7   -     -   -     414   -     -   -
      Apartments and assisted living         0     4,879       -   12.5     -   -     -   392     -   -
      Retail         1,250     1,500       1.2   5.5     -   -     1,068   275     -   -
      Hotel         0     2,331       -   3.2     -   -     -   719     -   -
      Subtotal         5,662     10,310       11.8   41.2                              
Total acreage sales revenue         36,811     48,200                                          
Deferred revenue         264     1,089                                          
Deferred revenue - Woodlands         249     (55 )                                        
Special Improvement District Revenue         1,392     722                                          
Total segment Land sale revenues         38,716     49,956                                          
Less: Real Estate Affiliates land sales revenue         0     (26,584 )                                        
Total land sales revenue - GAAP basis         38,716     23,372                                          
 
 
MPC Sales Summary for the Year Ended December 31,
                                                           
              Land Sales     Acres Sold     Number of Lots/Units     Price per acre     Price per lot
              Year Ended December 31,
              2011   2010     2011   2010     2011   2010     2011   2010     2011   2010
              ($ in thousands)

Residential Land Sales

                                                   
Columbia     Single family - detached       $ 1,480     $ 2,400       1.4   1.9     7   12     $ 1,040   $ 1,275     $ 211   $ 200
      Townhomes         5,538       3,031       1.8   1.7     39   29       -     -       142     105
                                                           
Bridgeland     Single family - detached         16,707       15,123       63.2   58.2     318   289       265     259       53     52
                                                           
Summerlin     Single family - detached         30,247       8,909       83.5   17.0     419   95       362     519       72     94
      Custom lots         679       2,253       1.0   1.9     2   4       694     1,204       340     563
                                                           
The Woodlands     Single family - detached         76,362       66,272       210.4   181.3     826   737       363     366       92     90
      Single family - attached         1,235       1,063       3.0   3.5     46   52       409     304       27     20
      Subtotal         132,248       99,051       364.3   265.5     1,657   1,218                    
                                                           

Commercial Land Sales

                                                   
Summerlin     Not-for-profit         3,616       -       16.1   -     -   -       225     -       -     -
                                                           
Bridgeland     Not-for-profit         -       1,600       -   20.0     -   -       -     80       -     -
                                                           
The Woodlands     Office and other         6,213       10,597       14.0   21.3     -   -       449     497       -     -
      Apartments and assisted living         1,839       4,879       5.0   12.5     -   -       348     392       -     -
      Retail         6,365       5,843       12.0   20.2     -   -       547     290       -     -
      Hotel         -       2,331       -   3.2     -   -       -     719       -     -
      Subtotal         18,033       25,250       47.1   77.2                              
Total acreage sales revenue         150,281       124,301                                          
Deferred revenue         (481 )     3,994                                          
Deferred revenue - Woodlands         6,161       -                                          
Special Improvement District revenue         5,420       749                                          
Total segment Land sale revenues         161,381       129,044                                          
Less: Real Estate Affiliates land sales revenue         (47,879 )     (90,986 )                                        
Total land sales revenue - GAAP basis       $ 113,502     $ 38,058                                          
                                                             
                                                             
 

Operating Assets Net Operating Income (“NOI”)

The Company believes that NOI is a useful supplemental measure of the performance of its Operating Assets. We define NOI as property specific revenues (rental income, tenant recoveries and other income) less expenses (real estate taxes, repairs and maintenance, marketing and other property expenses) and excluding the operations of properties held for disposition. NOI also excludes straight line rents, market lease amortization, impairments, depreciation and other amortization expense. Other real estate companies may use different methodologies for calculating NOI, and accordingly, the NOI of our Operating Assets may not be comparable to other real estate companies.

The Company also believes that NOI 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 occupancy rates, rental rates, and operating costs. This measure thereby provides an operating perspective not immediately apparent from GAAP continuing operations or net income attributable to common stockholders. The Company uses NOI to evaluate its operating performance on a property-by-property basis because NOI allows the Company to evaluate the impact that factors such as lease structure, lease rates and tenant base, which vary by property, have on the Company’s operating results, gross margins and investment returns. NOI should only by used as an alternative measure of the financial performance of such assets and not as an alternative to GAAP income (loss) from continuing operations, operating income (loss) or net income (loss) available to common stockholders.

 
      Net Operating Income (NOI) Three       Net Operating Income (NOI)
      Months Ended December 31,       Year Ended December 31,
        2011       2010           2011       2010  
(In thousands)                      
Operating Assets                  
                       
Retail                      
Ward Centers     $ 5,032     $ 5,761         $ 21,481     $ 22,980  
South Street Seaport (a)       2,244       1,029   (b)       5,650       4,238  
Rio West Mall (a)       356       417           1,319       1,897  
Landmark Mall (a)       110       396           737       1,619  
Riverwalk Marketplace (a)       80       254           418       579  
Cottonwood Square       81       111           380       484  
Park West       86       111           576       366  
20/25 Waterway Avenue       406       216           1,310       674  
Waterway Garage Retail       -       -           7       -  
Total Retail       8,395       8,295           31,878       32,837  
Office                      
110 N. Wacker       1,529       2,039           6,115       6,628  
Columbia Office Properties (c)       918       602           2,649       2,657  
4 Waterway Square       538       175           1,639       15  
9303 New Trails (d)       249       108           742       706  
1400 Woodloch Forest       -       274           649       1,036  
2201 Lake Woodlands Drive       83       83           332       322  
Total Office       3,317       3,281           12,126       11,364  
                       
The Woodlands Resort and Conference Center       1,675       465           7,726       4,379  
Total Retail, Office, Resort and Conference Center       13,387       12,041           51,730       48,580  
                       
The Club at Carlton Woods       (1,193 )     276           (5,126 )     (3,885 )
The Woodlands Parking Garages       (296 )     (519 )         (1,204 )     (1,049 )
The Woodlands Ground leases       93       74           403       337  
Other Properties       (499 )     320           1,410       3,396  
Total Other       (1,895 )     151           (4,517 )     (1,201 )
Total Operating Assets NOI       11,492       12,192           47,213       47,379  
                       
Straight-line and lease amortization       (166 )     (325 )         918       183  
Provisions for impairment       -       (80,401 )         -       (80,923 )
Early extinguishment of debt       -       -           (11,305 )     -  
Depreciation and amortization       (3,141 )     (5,931 )         (20,309 )     (23,461 )
Equity in earnings from Real Estate Affiliates       384       (324 )         3,926       (338 )
Interest, net       (2,200 )     (3,529 )         (10,850 )     (17,179 )
Less: Partners' share of Operating Assets EBT       -       625           (91 )     1,945  
Operating assets EBT (100% Owned)     $ 6,369     $ (77,693 )       $ 9,502     $ (72,394 )
 
 
      Net Operating Income (NOI)     Net Operating Income (NOI)
      Three Months Ended December 31,     Year Ended December 31,
        2011       2010         2011       2010  
Operating Assets NOI                    
- Equity and Cost Method Investments                    
Millennium Waterway Apartments     $ 1,830     $ (133 )     $ 2,571     $ (157 )
Woodlands Sarofim # 1       351       395         1,489       1,572  
Stewart Title (title company)       402       438         1,069       1,222  
Forest View/Timbermill Apartments       509       412         1,826       1,610  

Total NOI - equity investees of
December 31, 2011

      3,092       1,112         6,955       4,247  
                     
Adjustments to NOI (e)       (114 )     203         (3,862 )     (1,937 )
Equity Method Investments EBT       2,978       1,315         3,093       2,310  
Less: Joint Venture Partner's Share of EBT       (2,156 )     (1,626 )       (3,061 )     (2,648 )

Equity in earnings from Real Estate
Affiliates

      822       (311 )       32       (338 )
                     

Distributions from Summerlin Hospital
Investment

      -       -         3,894       -  
                     

Equity in earnings from Real Estate
Affiliates

    $ 822     $ (311 )     $ 3,926     $ (338 )
                     
                     
Company Share of Equity Method Investments NOI                    
Millennium Waterway Apartments     $ 1,529     $ (111 )     $ 2,148     $ (131 )
Woodlands Sarofim # 1       70       79         298       314  
Stewart Title (title company)       201       219         535       611  
Forest View/Timbermill Apartments       255       206         913       805  

Total NOI - equity investees of
December 31, 2011 (c)

    $ 2,055     $ 393       $ 3,894     $ 1,599  
                     
                     
      Economic   December 31, 2011    
      Ownership   Debt     Cash    
          (In thousands)    
Millennium Waterway Apartments       83.55 %   $ 47,175       $ 2,733      

Woodlands Sarofim # 1

      20.00 %     7,087         811      

Stewart Title (title company)

      50.00 %     -         426      
Forest View/Timbermill Apartments       50.00 %     5,708         1,258      
 
(a)   Straight-line non-cash ground rent amortization was excluded from 2010 and 2009 amounts to conform to the 2011 presentation and to be consistent with the exclusion of straight-line revenues.
(b)   Includes a provision for bad debt of $1.2 million related to a single tenant.
(c)  

Amounts relating to an operating lease in which we are the lessee and the related sublease income totaling $0.1 million and less than $0.1 million for 2010 and 2009, respectively, and which were included in Columbia Operating Properties for 2011, 2010 and 2009, were reclassified to general and administrative expenses to conform to 2011 presentation.

(d)   Since November 2009, a portion of The Woodlands' staff has occupied from approximately 5,900 square feet to almost 10,000 square feet of this building.
(e)   Adjustments to NOI include straight-line and market lease amortization, depreciation and amortization and non-real estate taxes.
 

 

The Howard Hughes Corporation
Christopher Stang, 214-741-7744
christopher.stang@howardhughes.com

Source: The Howard Hughes Corporation