CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Millions | 6 Months Ended |
Jun. 30, 2015 | Jun. 30, 2014 |
OPERATING ACTIVITIES | | |
NET INCOME | $ 320 | $ 344 |
Adjustments to reconcile to cash provided by operations: | | |
Depreciation and amortization | 355 | 346 |
Amortization of finance costs, discounts and premiums, net | 13 | 13 |
Non-cash loss on extinguishment of debt | 6 | 2 |
Stock compensation expense | 8 | 10 |
Deferred income taxes | (1) | (3) |
Gain on sale of assets | (57) | (111) |
Loss on foreign currency transactions and derivatives | 2 | 1 |
Equity in (earnings) losses of affiliates | (20) | 3 |
Change in due from managers | (60) | (76) |
Distributions from equity investments | 7 | |
Changes in other assets | 33 | 6 |
Changes in other liabilities | (44) | (10) |
Cash provided by operating activities | 562 | 525 |
INVESTING ACTIVITIES | | |
Proceeds from sales of assets, net | 174 | 274 |
Return of investment | | 42 |
Acquisitions | (402) | (73) |
Advances to and investments in affiliates | (2) | (32) |
Capital expenditures: | | |
Renewals and replacements | (220) | (147) |
Redevelopment and acquisition-related investments | (101) | (36) |
New development | | (5) |
Change in furniture, fixtures and equipment ("FF&E") replacement fund | (12) | (11) |
Change in restricted cash for investing activities | (3) | |
Cash provided by (used in) investing activities | (566) | 12 |
FINANCING ACTIVITIES | | |
Financing costs | (4) | (4) |
Issuances of debt | 499 | |
Draws on credit facility | 250 | |
Repayment of credit facility | (170) | (225) |
Repurchase/redemption of senior notes | (500) | (150) |
Mortgage debt and other prepayments and scheduled maturities | | (373) |
Common stock repurchase | (131) | |
Dividends on common stock | (348) | (204) |
Other financing activities | (6) | (4) |
Cash used in financing activities | (410) | (960) |
Effects of exchange rate changes on cash held | (8) | 2 |
DECREASE IN CASH AND CASH EQUIVALENTS | (422) | (421) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 684 | 861 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 262 | 440 |
Supplemental disclosure of cash flow information: | | |
Interest paid - periodic interest expense | 88 | 93 |
Interest paid - debt extinguishments | 15 | 2 |
Total interest paid | 103 | 95 |
Income taxes paid | 6 | 14 |
HOST HOTELS & RESORTS L.P. | | |
OPERATING ACTIVITIES | | |
NET INCOME | 320 | 344 |
Adjustments to reconcile to cash provided by operations: | | |
Depreciation and amortization | 355 | 346 |
Amortization of finance costs, discounts and premiums, net | 13 | 13 |
Non-cash loss on extinguishment of debt | 6 | 2 |
Stock compensation expense | 8 | 10 |
Deferred income taxes | (1) | (3) |
Gain on sale of assets | (57) | (111) |
Loss on foreign currency transactions and derivatives | 2 | 1 |
Equity in (earnings) losses of affiliates | (20) | 3 |
Change in due from managers | (60) | (76) |
Distributions from equity investments | 7 | |
Changes in other assets | 33 | 6 |
Changes in other liabilities | (44) | (10) |
Cash provided by operating activities | 562 | 525 |
INVESTING ACTIVITIES | | |
Proceeds from sales of assets, net | 174 | 274 |
Return of investment | | 42 |
Acquisitions | (402) | (73) |
Advances to and investments in affiliates | (2) | (32) |
Capital expenditures: | | |
Renewals and replacements | (220) | (147) |
Redevelopment and acquisition-related investments | (101) | (36) |
New development | | (5) |
Change in furniture, fixtures and equipment ("FF&E") replacement fund | (12) | (11) |
Change in restricted cash for investing activities | (3) | |
Cash provided by (used in) investing activities | (566) | 12 |
FINANCING ACTIVITIES | | |
Financing costs | (4) | (4) |
Issuances of debt | 499 | |
Draws on credit facility | 250 | |
Repayment of credit facility | (170) | (225) |
Repurchase/redemption of senior notes | (500) | (150) |
Mortgage debt and other prepayments and scheduled maturities | | (373) |
Repurchase of common OP units | (131) | |
Distributions on common OP units | (352) | (207) |
Other financing activities | (2) | (1) |
Cash used in financing activities | (410) | (960) |
Effects of exchange rate changes on cash held | (8) | 2 |
DECREASE IN CASH AND CASH EQUIVALENTS | (422) | (421) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 684 | 861 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 262 | 440 |
Supplemental disclosure of cash flow information: | | |
Interest paid - periodic interest expense | 88 | 93 |
Interest paid - debt extinguishments | 15 | 2 |
Total interest paid | 103 | 95 |
Income taxes paid | $ 6 | $ 14 |