- HST Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
-
Institutional
- Shorts
-
8-K Filing
Host Hotels & Resorts (HST) 8-KOther Events
Filed: 24 Jul 12, 12:00am
EXHIBIT 99.5
Report of Independent Registered Public Accounting Firm
The Partners
Host Hotels & Resorts, L.P.:
We have audited the accompanying consolidated balance sheets of Host Hotels & Resorts, L.P. and subsidiaries as of December 31, 2011 and 2010, and the related consolidated statements of operations, comprehensive income (loss), capital, and cash flows for each of the years in the three-year period ended December 31, 2011. In connection with our audits of the consolidated financial statements, we also have audited the financial statement schedule III included as Exhibit 99.7. These consolidated financial statements and financial statement schedule are the responsibility of the Partnership’s management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Host Hotels & Resorts, L.P. and subsidiaries as of December 31, 2011 and 2010, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2011, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.
/s/ KPMG LLP |
McLean, Virginia
February 22, 2012, except as to
Notes 6, 10, 17, and 21 which are as of July 24, 2012
1
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31, 2011 and 2010
(in millions)
2011 | 2010 | |||||||
ASSETS | ||||||||
Property and equipment, net | $ | 11,383 | $ | 10,514 | ||||
Due from managers | 37 | 45 | ||||||
Investments in affiliates | 197 | 148 | ||||||
Deferred financing costs, net | 55 | 44 | ||||||
Furniture, fixtures and equipment replacement fund | 166 | 152 | ||||||
Other | 368 | 353 | ||||||
Restricted cash | 36 | 41 | ||||||
Cash and cash equivalents | 826 | 1,113 | ||||||
|
|
|
| |||||
Total assets | $ | 13,068 | $ | 12,410 | ||||
|
|
|
| |||||
LIABILITIES, LIMITED PARTNERSHIP INTEREST OF THIRD PARTIES AND CAPITAL | ||||||||
Debt | ||||||||
Senior notes, including $902 million and $1,156 million, respectively, net of discount, of Exchangeable Senior Debentures | $ | 4,543 | $ | 4,249 | ||||
Credit facility | 117 | 58 | ||||||
Mortgage debt | 1,006 | 1,025 | ||||||
Other | 87 | 145 | ||||||
|
|
|
| |||||
Total debt | 5,753 | 5,477 | ||||||
Accounts payable and accrued expenses | 175 | 161 | ||||||
Other | 269 | 250 | ||||||
|
|
|
| |||||
Total liabilities | 6,197 | 5,888 | ||||||
|
|
|
| |||||
Limited partnership interest of third parties. | 158 | 191 | ||||||
Host Hotels & Resorts, L.P. capital: | ||||||||
General partner | 1 | 1 | ||||||
Limited partner | 6,677 | 6,276 | ||||||
Accumulated other comprehensive income (loss) | (1 | ) | 25 | |||||
|
|
|
| |||||
Total Host Hotels & Resorts, L.P. capital | 6,677 | 6,302 | ||||||
Non-controlling interests—consolidated partnerships | 36 | 29 | ||||||
|
|
|
| |||||
Total capital | 6,713 | 6,331 | ||||||
|
|
|
| |||||
Total liabilities, limited partnership interest of third parties and capital | $ | 13,068 | $ | 12,410 | ||||
|
|
|
|
See Notes to Consolidated Financial Statements.
2
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
Years Ended December 31, 2011, 2010 and 2009
(in millions, except per common unit amounts)
2011 | 2010 | 2009 | ||||||||||
REVENUES | ||||||||||||
Rooms | $ | 2,989 | $ | 2,633 | $ | 2,458 | ||||||
Food and beverage | 1,412 | 1,278 | 1,221 | |||||||||
Other | 293 | 274 | 308 | |||||||||
|
|
|
|
|
| |||||||
Owned hotel revenues | 4,694 | 4,185 | 3,987 | |||||||||
Other revenues | 253 | 199 | 107 | |||||||||
|
|
|
|
|
| |||||||
Total revenues | 4,947 | 4,384 | 4,094 | |||||||||
|
|
|
|
|
| |||||||
EXPENSES | ||||||||||||
Rooms | 821 | 724 | 672 | |||||||||
Food and beverage | 1,050 | 954 | 923 | |||||||||
Other departmental and support expenses | 1,247 | 1,138 | 1,086 | |||||||||
Management fees | 188 | 170 | 157 | |||||||||
Other property-level expenses | 566 | 485 | 383 | |||||||||
Depreciation and amortization | 641 | 585 | 607 | |||||||||
Corporate and other expenses | 111 | 108 | 116 | |||||||||
Gain on insurance settlement | (2 | ) | (3 | ) | — | |||||||
|
|
|
|
|
| |||||||
Total operating costs and expenses | 4,622 | 4,161 | 3,944 | |||||||||
|
|
|
|
|
| |||||||
OPERATING PROFIT | 325 | 223 | 150 | |||||||||
Interest income | 20 | 8 | 7 | |||||||||
Interest expense | (371 | ) | (384 | ) | (379 | ) | ||||||
Net gains on property transactions and other | 7 | 1 | 14 | |||||||||
Gain (loss) on foreign currency transactions and derivatives | 3 | (6 | ) | 5 | ||||||||
Equity in earnings (losses) of affiliates | 4 | (1 | ) | (32 | ) | |||||||
|
|
|
|
|
| |||||||
LOSS BEFORE INCOME TAXES | (12 | ) | (159 | ) | (235 | ) | ||||||
Benefit for income taxes | 1 | 31 | 39 | |||||||||
|
|
|
|
|
| |||||||
LOSS FROM CONTINUING OPERATIONS | (11 | ) | (128 | ) | (196 | ) | ||||||
Loss from discontinued operations, net of tax. | (5 | ) | (4 | ) | (62 | ) | ||||||
|
|
|
|
|
| |||||||
NET LOSS | (16 | ) | (132 | ) | (258 | ) | ||||||
Less: Net loss attributable to non-controlling interests | 1 | — | 1 | |||||||||
|
|
|
|
|
| |||||||
NET LOSS ATTRIBUTABLE TO HOST HOTELS & RESORTS, L.P. | (15 | ) | (132 | ) | (257 | ) | ||||||
Less: Distributions on preferred units | — | (4 | ) | (9 | ) | |||||||
Issuance costs of redeemed preferred units | — | (4 | ) | — | ||||||||
|
|
|
|
|
| |||||||
NET LOSS AVAILABLE TO COMMON UNITHOLDERS | $ | (15 | ) | $ | (140 | ) | $ | (266 | ) | |||
|
|
|
|
|
| |||||||
Basic loss per common unit: | ||||||||||||
Continuing operations | $ | (.01 | ) | $ | (.21 | ) | $ | (.34 | ) | |||
Discontinued operations | (.01 | ) | — | (.10 | ) | |||||||
|
|
|
|
|
| |||||||
Basic loss per common unit | $ | (.02 | ) | $ | (.21 | ) | $ | (.44 | ) | |||
|
|
|
|
|
| |||||||
Diluted loss per common unit: | ||||||||||||
Continuing operations | $ | (.01 | ) | $ | (.21 | ) | $ | (.35 | ) | |||
Discontinued operations | (.01 | ) | — | (.10 | ) | |||||||
|
|
|
|
|
| |||||||
Diluted loss per common unit | $ | (.02 | ) | $ | (.21 | ) | $ | (.45 | ) | |||
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
3
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
Years Ended December 31, 2011, 2010 and 2009
(in millions)
2011 | 2010 | 2009 | ||||||||||
NET LOSS | $ | (16 | ) | $ | (132 | ) | $ | (258 | ) | |||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX: | ||||||||||||
Unrealized loss on HMS Host common stock | — | — | (4 | ) | ||||||||
Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | (27 | ) | 8 | 15 | ||||||||
Change in fair value of derivative instruments | 1 | 5 | (4 | ) | ||||||||
|
|
|
|
|
| |||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX | (26 | ) | 13 | 7 | ||||||||
|
|
|
|
|
| |||||||
COMPREHENSIVE LOSS | (42 | ) | (119 | ) | (251 | ) | ||||||
|
|
|
|
|
| |||||||
Less: Comprehensive loss attributable to non- controlling interests | 1 | — | 1 | |||||||||
|
|
|
|
|
| |||||||
COMPREHENSIVE LOSS ATTRIBUTABLE TO HOST HOTELS & RESORTS, L.P. | $ | (41 | ) | $ | (119 | ) | $ | (250 | ) | |||
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
4
HOST HOTELS & RESORTS, L.P. AND SUBISIDARIES
CONSOLIDATED STATEMENTS OF CAPITAL
Years Ended December 31, 2011, 2010 and 2009
(in millions)
Accumulated | Non-controlling | Limited | ||||||||||||||||||||||||||||
Preferred | Other | Interests of | Partnership | |||||||||||||||||||||||||||
OP Units Outstanding | Limited | General | Limited | Comprehensive | Consolidated | Interests of | ||||||||||||||||||||||||
Preferred | Common | Partner | Partner | Partner | Income (Loss) | Partnerships | Third Parties | |||||||||||||||||||||||
4.0 | 525.3 | Balance, December 31, 2008 | $ | 97 | $ | 1 | $ | 5,485 | $ | 5 | $ | 24 | $ | 158 | ||||||||||||||||
— | — | Net loss | — | — | (252 | ) | — | (1 | ) | (5 | ) | |||||||||||||||||||
— | — | Unrealized loss on HMS Host common stock | — | — | — | (4 | ) | — | — | |||||||||||||||||||||
— | — | Other changes in ownership | — | — | (19 | ) | — | — | 19 | |||||||||||||||||||||
— | — | Foreign currency translation and other comprehensive income of unconsolidated affiliates | — | — | — | 15 | — | — | ||||||||||||||||||||||
— | — | Change in fair value of derivative instruments | — | — | — | (4 | ) | — | — | |||||||||||||||||||||
— | 103.6 | Common OP unit issuances | — | — | 767 | — | — | — | ||||||||||||||||||||||
— | .4 | Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans | — | — | 6 | — | — | — | ||||||||||||||||||||||
— | — | Distributions on common OP units | — | — | (16 | ) | — | — | — | |||||||||||||||||||||
— | — | Distributions on preferred OP units | — | — | (9 | ) | — | — | — | |||||||||||||||||||||
— | — | Issuance of 2009 Exchangeable Senior Debentures | — | — | 82 | — | — | — | ||||||||||||||||||||||
— | 3.4 | Redemptions of limited partnership interests of third parties | — | — | 33 | — | — | (33 | ) | |||||||||||||||||||||
— | — | Contributions from non- controlling interests of consolidated partnerships | — | — | — | — | 1 | — | ||||||||||||||||||||||
— | — | Distributions to non-controlling interests of consolidated partnerships | — | — | — | — | (2 | ) | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||||
4.0 | 632.7 | Balance, December 31, 2009 | $ | 97 | $ | 1 | $ | 6,077 | $ | 12 | $ | 22 | $ | 139 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
5
HOST HOTELS & RESORTS, L.P. AND SUBISIDARIES
CONSOLIDATED STATEMENTS OF CAPITAL (continued)
Years Ended December 31, 2011, 2010 and 2009
(in millions)
Accumulated | Non-controlling | Limited | ||||||||||||||||||||||||||||||
Preferred | Other | Interests of | Partnership | |||||||||||||||||||||||||||||
OP Units Outstanding | Limited | General | Limited | Comprehensive | Consolidated | Interests of | ||||||||||||||||||||||||||
Preferred | Common | Partner | Partner | Partner | Income (Loss) | Partnerships | Third Parties | |||||||||||||||||||||||||
4.0 | 632.7 | Balance, December 31, 2009 | $ | 97 | $ | 1 | $ | 6,077 | $ | 12 | $ | 22 | $ | 139 | ||||||||||||||||||
— | — | Net loss | — | — | (130 | ) | — | — | (2 | ) | ||||||||||||||||||||||
— | — | Other changes in ownership | — | — | (69 | ) | — | — | 69 | |||||||||||||||||||||||
— | — | Foreign currency translation and other comprehensive income of unconsolidated affiliates | — | — | — | 8 | — | — | ||||||||||||||||||||||||
— | — | Change in fair value of derivative instruments | — | — | — | 5 | — | — | ||||||||||||||||||||||||
— | 26.4 | Common OP unit issuances | — | — | 407 | — | — | — | ||||||||||||||||||||||||
— | 1.1 | Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans | — | — | 10 | — | — | — | ||||||||||||||||||||||||
— | — | Distribution on common OP unit | — | — | (26 | ) | — | — | — | |||||||||||||||||||||||
— | — | Distribution on preferred OP unit | — | — | (4 | ) | — | — | — | |||||||||||||||||||||||
(4.0) | — | Redemption of preferred units | (97 | ) | — | (4 | ) | — | — | — | ||||||||||||||||||||||
— | 1.2 | Redemptions of limited partnership interests of third parties | — | — | 15 | — | — | (15 | ) | |||||||||||||||||||||||
— | — | Contributions from non- controlling interests of consolidated partnerships | — | — | — | — | 11 | — | ||||||||||||||||||||||||
— | — | Distributions to non-controlling interests of consolidated partnerships | — | — | — | — | (4 | ) | — | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
— | 661.4 | Balance, December 31, 2010 | $ | — | $ | 1 | $ | 6,276 | $ | 25 | $ | 29 | $ | 191 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
— | — | Net loss | — | — | (15 | ) | — | (1 | ) | — | ||||||||||||||||||||||
— | — | Other changes in ownership | — | — | 33 | — | — | (33 | ) | |||||||||||||||||||||||
— | — | Foreign currency translation and other comprehensive loss of unconsolidated affiliates | — | — | — | (27 | ) | — | — | |||||||||||||||||||||||
— | — | Change in fair value of derivative instruments | — | — | — | 1 | — | — | ||||||||||||||||||||||||
— | 27.3 | Common OP unit issuances | — | — | 460 | — | — | 6 | ||||||||||||||||||||||||
— | 1.3 | Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans | — | — | 17 | — | — | — | ||||||||||||||||||||||||
— | — | Distribution on common OP unit | — | — | (99 | ) | — | — | — | |||||||||||||||||||||||
— | 0.3 | Redemptions of limited partnership interests of third parties | — | — | 5 | — | — | (5 | ) | |||||||||||||||||||||||
— | — | Contributions from non- controlling interests of consolidated partnerships | — | — | — | — | 12 | — | ||||||||||||||||||||||||
— | — | Distributions to non-controlling interests | — | — | — | — | (4 | ) | (1 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||
— | 690.3 | Balance, December 31, 2011 | $ | — | $ | 1 | $ | 6,677 | $ | (1 | ) | $ | 36 | $ | 158 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
6
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2011, 2010 and 2009
(in millions)
2011 | 2010 | 2009 | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Net loss | $ | (16 | ) | $ | (132 | ) | $ | (258 | ) | |||
Adjustments to reconcile to cash provided by operations: | ||||||||||||
Discontinued operations: | ||||||||||||
(Gain) loss on dispositions | — | 2 | (26 | ) | ||||||||
Depreciation | 14 | 8 | 96 | |||||||||
Depreciation and amortization | 641 | 585 | 607 | |||||||||
Amortization of deferred financing costs | 11 | 12 | 14 | |||||||||
Amortization of debt premiums/discounts, net | 19 | 31 | 31 | |||||||||
Deferred income taxes | (11 | ) | (36 | ) | (38 | ) | ||||||
Net gains on property transactions and other | (7 | ) | (1 | ) | (14 | ) | ||||||
(Gain) loss on foreign currency transactions and derivatives | (3 | ) | 6 | (5 | ) | |||||||
Non-cash loss (gain) on extinguishment of debt | 4 | 1 | (5 | ) | ||||||||
Equity in (earnings) losses of affiliates | (4 | ) | 1 | 32 | ||||||||
Distributions from equity investments | — | 2 | 1 | |||||||||
Change in due from managers | — | (9 | ) | 34 | ||||||||
Change in cash restricted for operating activities | — | (25 | ) | — | ||||||||
Changes in other assets | (9 | ) | 44 | (12 | ) | |||||||
Changes in other liabilities | 22 | 31 | 95 | |||||||||
|
|
|
|
|
| |||||||
Cash provided by operating activities | 661 | 520 | 552 | |||||||||
|
|
|
|
|
| |||||||
INVESTING ACTIVITIES | ||||||||||||
Proceeds from sales of assets, net | 6 | 12 | 199 | |||||||||
Acquisitions | (1,047 | ) | (342 | ) | — | |||||||
Deposits for acquisitions | — | (38 | ) | — | ||||||||
Proceeds from transfer of Le Méridien Piccadilly to the Euro JV Fund II | 40 | — | — | |||||||||
Proceeds from sale of interest in CBM Joint Venture LLC | — | — | 13 | |||||||||
Deferred sale proceeds received from HPT | — | 17 | — | |||||||||
Investment in affiliates | (49 | ) | (1 | ) | (7 | ) | ||||||
Return of capital from investments in affiliates | 1 | — | 39 | |||||||||
Purchase of mortgage note on a portfolio of hotels | — | (53 | ) | — | ||||||||
Capital expenditures: | ||||||||||||
Renewals and replacements | (327 | ) | (195 | ) | (164 | ) | ||||||
Redevelopment and other investments | (215 | ) | (114 | ) | (176 | ) | ||||||
Change in furniture, fixtures & equipment (FF&E) replacement fund | 4 | (17 | ) | (6 | ) | |||||||
Change in FF&E replacement funds designated as restricted cash | — | 22 | (14 | ) | ||||||||
Property insurance proceeds | 11 | 3 | — | |||||||||
|
|
|
|
|
| |||||||
Cash used in investing activities | (1,576 | ) | (706 | ) | (116 | ) | ||||||
|
|
|
|
|
| |||||||
FINANCING ACTIVITIES | ||||||||||||
Financing costs | (23 | ) | (10 | ) | (20 | ) | ||||||
Issuances of debt | 955 | 500 | 906 | |||||||||
Draws on credit facility | 153 | 56 | — | |||||||||
Repayment on credit facility | (90 | ) | — | (410 | ) | |||||||
Repurchase/redemption of senior notes, including exchangeable debentures | (404 | ) | (821 | ) | (139 | ) | ||||||
Mortgage debt prepayments and scheduled maturities | (210 | ) | (364 | ) | (342 | ) | ||||||
Scheduled principal repayments | (5 | ) | (13 | ) | (14 | ) | ||||||
Common OP unit issuance | 323 | 406 | 767 | |||||||||
Redemption of preferred OP units | — | (101 | ) | — | ||||||||
Distributions on common OP units | (71 | ) | (20 | ) | (43 | ) | ||||||
Distributions on preferred OP units | — | (6 | ) | (9 | ) | |||||||
Distributions to non-controlling interests | (4 | ) | (4 | ) | (2 | ) | ||||||
Contributions from non-controlling interests | 1 | 11 | — | |||||||||
Change in cash restricted for financing activities | 3 | 23 | 4 | |||||||||
|
|
|
|
|
| |||||||
Cash provided by (used in) financing activities | 628 | (343 | ) | 698 | ||||||||
|
|
|
|
|
| |||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (287 | ) | (529 | ) | 1,134 | |||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | 1,113 | 1,642 | 508 | |||||||||
|
|
|
|
|
| |||||||
CASH AND CASH EQUIVALENTS, END OF YEAR | $ | 826 | $ | 1,113 | $ | 1,642 | ||||||
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
7
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2011, 2010 and 2009
(in millions)
Supplemental schedule of noncash investing and financing activities:
During 2011, 2010 and 2009, non-controlling partners converted common operating partnership units (“OP units”) valued at $5 million, $15 million and $18 million, respectively, in exchange for 0.3 million, 1.2 million and 3.4 million shares, respectively, of Host Inc. common stock.
In June 2011, holders of approximately $134 million of the 3.25% Exchangeable Debentures elected to exchange their debentures for approximately 8.8 million shares of Host Inc. common stock.
On June 28, 2011, we transferred the Le Méridien Piccadilly to the Euro JV Fund II at a price of £64 million ($102 million), including the assumption of the associated £32 million ($52 million) mortgage. We also transferred the capital lease asset and corresponding liability associated with the building, each valued at £38 million ($61 million), to the Euro JV Fund II. We retained a 33.4% interest in the property through our general and limited partner interests in the Euro JV Fund II and received cash proceeds on the transfer of £25 million ($40 million). We acquired a leasehold interest in the property in July 2010, at which time we assumed the mortgage loan and recorded the capital lease obligation.
On April 29, 2011, we acquired a 75% controlling interest in the Hilton Melbourne South Wharf. In connection with the acquisition, we assumed A$80 million ($86 million) of mortgage debt and recorded such mortgage debt at its fair value at the acquisition date.
On March 17, 2011, we acquired the Manchester Grand Hyatt San Diego, and certain related rights. In connection with the acquisition, Host Hotels & Resorts, L.P. issued approximately 0.3 million OP units valued at approximately $6 million.
On September 2, 2010, we acquired a 90% controlling interest in the W New York, Union Square hotel. In connection with the acquisition, we assumed a $115 million mortgage debt with a fair value of $119 million, and other liabilities of $8.5 million.
See Notes to Consolidated Financial Statements.
8