CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Millions | 9 Months Ended |
Sep. 30, 2015 | Sep. 30, 2014 |
OPERATING ACTIVITIES | | |
NET INCOME | $ 405 | $ 489 |
Adjustments to reconcile to cash provided by operations: | | |
Depreciation and amortization | 535 | 524 |
Amortization of finance costs, discounts and premiums, net | 19 | 18 |
Non-cash loss on extinguishment of debt | 6 | 2 |
Stock compensation expense | 9 | 15 |
Deferred income taxes | 4 | 2 |
Gain on sale of assets | (62) | (112) |
Loss on foreign currency transactions and derivatives | 3 | 2 |
Gain on property insurance settlement | (4) | |
Equity in (earnings) losses of affiliates | (27) | 4 |
Change in due from managers | (56) | (102) |
Distributions from equity investments | 9 | |
Changes in other assets | 23 | (19) |
Changes in other liabilities | (46) | (59) |
Cash provided by operating activities | 818 | 764 |
INVESTING ACTIVITIES | | |
Proceeds from sales of assets, net | 183 | 274 |
Return of investment | 21 | 42 |
Acquisitions | (402) | (137) |
Advances to and investments in affiliates | (4) | (55) |
Capital expenditures: | | |
Renewals and replacements | (297) | (218) |
Redevelopment and acquisition-related investments | (175) | (69) |
New development | | (9) |
Change in furniture, fixtures and equipment ("FF&E") replacement fund | (24) | 2 |
Change in restricted cash for investing activities | (15) | |
Property insurance proceeds | 11 | 2 |
Cash used in investing activities | (702) | (168) |
FINANCING ACTIVITIES | | |
Financing costs | (7) | (4) |
Issuances of debt | 499 | 4 |
Draws on credit facility | 485 | 4 |
Term loan issuance | 300 | |
Repayment of credit facility | (460) | (225) |
Repurchase/redemption of senior notes | (500) | (150) |
Mortgage debt and other prepayments and scheduled maturities | | (373) |
Common stock repurchase | (330) | |
Dividends on common stock | (498) | (318) |
Other financing activities | (10) | (3) |
Cash used in financing activities | (521) | (1,065) |
Effects of exchange rate changes on cash held | (14) | (5) |
DECREASE IN CASH AND CASH EQUIVALENTS | (419) | (474) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 684 | 861 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 265 | 387 |
Supplemental disclosure of cash flow information: | | |
Interest paid - periodic interest expense | 133 | 139 |
Interest paid - debt extinguishments | 15 | 2 |
Total interest paid | 148 | 141 |
Income taxes paid | 6 | 20 |
HOST HOTELS & RESORTS L.P. | | |
OPERATING ACTIVITIES | | |
NET INCOME | 405 | 489 |
Adjustments to reconcile to cash provided by operations: | | |
Depreciation and amortization | 535 | 524 |
Amortization of finance costs, discounts and premiums, net | 19 | 18 |
Non-cash loss on extinguishment of debt | 6 | 2 |
Stock compensation expense | 9 | 15 |
Deferred income taxes | 4 | 2 |
Gain on sale of assets | (62) | (112) |
Loss on foreign currency transactions and derivatives | 3 | 2 |
Gain on property insurance settlement | (4) | |
Equity in (earnings) losses of affiliates | (27) | 4 |
Change in due from managers | (56) | (102) |
Distributions from equity investments | 9 | |
Changes in other assets | 23 | (19) |
Changes in other liabilities | (46) | (59) |
Cash provided by operating activities | 818 | 764 |
INVESTING ACTIVITIES | | |
Proceeds from sales of assets, net | 183 | 274 |
Return of investment | 21 | 42 |
Acquisitions | (402) | (137) |
Advances to and investments in affiliates | (4) | (55) |
Capital expenditures: | | |
Renewals and replacements | (297) | (218) |
Redevelopment and acquisition-related investments | (175) | (69) |
New development | | (9) |
Change in furniture, fixtures and equipment ("FF&E") replacement fund | (24) | 2 |
Change in restricted cash for investing activities | (15) | |
Property insurance proceeds | 11 | 2 |
Cash used in investing activities | (702) | (168) |
FINANCING ACTIVITIES | | |
Financing costs | (7) | (4) |
Issuances of debt | 499 | 4 |
Draws on credit facility | 485 | 4 |
Term loan issuance | 300 | |
Repayment of credit facility | (460) | (225) |
Repurchase/redemption of senior notes | (500) | (150) |
Mortgage debt and other prepayments and scheduled maturities | | (373) |
Repurchase of common OP units | (330) | |
Distributions on common OP units | (505) | (322) |
Other financing activities | (3) | 1 |
Cash used in financing activities | (521) | (1,065) |
Effects of exchange rate changes on cash held | (14) | (5) |
DECREASE IN CASH AND CASH EQUIVALENTS | (419) | (474) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 684 | 861 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 265 | 387 |
Supplemental disclosure of cash flow information: | | |
Interest paid - periodic interest expense | 133 | 139 |
Interest paid - debt extinguishments | 15 | 2 |
Total interest paid | 148 | 141 |
Income taxes paid | $ 6 | $ 20 |