CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Millions | 6 Months Ended |
Jun. 30, 2016 | Jun. 30, 2015 |
OPERATING ACTIVITIES | | |
NET INCOME | $ 535 | $ 313 |
Adjustments to reconcile to cash provided by operations: | | |
Depreciation and amortization | 359 | 351 |
Amortization of finance costs, discounts and premiums, net | 3 | 13 |
Non-cash loss on extinguishment of debt | | 6 |
Stock compensation expense | 6 | 8 |
Deferred income taxes | 13 | (1) |
Gain on sale of assets | (231) | (57) |
(Gain) loss on foreign currency transactions and derivatives | (3) | 2 |
Gain on property insurance settlement | (1) | |
Equity in earnings of affiliates | (11) | (26) |
Change in due from managers | (67) | (60) |
Distributions from equity investments | 18 | 11 |
Changes in other assets | (2) | 33 |
Changes in other liabilities | (7) | (44) |
Cash provided by operating activities | 612 | 549 |
INVESTING ACTIVITIES | | |
Proceeds from sales of assets, net | 441 | 174 |
Return of investment | 9 | |
Advances to and investments in affiliates | (1) | (2) |
Acquisitions | (50) | (402) |
Capital expenditures: | | |
Renewals and replacements | (161) | (219) |
Redevelopment and acquisition-related investments | (141) | (101) |
Change in furniture, fixtures and equipment ("FF&E") replacement fund | (40) | (11) |
Change in restricted cash for investing activities | | (3) |
Cash provided by (used in) investing activities | 57 | (564) |
FINANCING ACTIVITIES | | |
Financing costs | | (4) |
Issuances of debt | | 499 |
Draws on credit facility | 449 | 250 |
Repayment of credit facility | (490) | (170) |
Repurchase/redemption of senior notes | | (500) |
Mortgage debt and other prepayments and scheduled maturities | (120) | |
Common stock repurchase | (162) | (131) |
Dividends on common stock | (300) | (348) |
Other financing activities | (4) | (2) |
Cash used in financing activities | (627) | (406) |
Effects of exchange rate changes on cash held | 3 | (8) |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 45 | (429) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 221 | 666 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 266 | 237 |
Supplemental disclosure of cash flow information: | | |
Interest paid - periodic interest expense | 68 | 85 |
Interest paid - debt extinguishments | | 15 |
Total interest paid | 68 | 100 |
Income taxes paid | 12 | 6 |
HOST HOTELS & RESORTS L.P. | | |
OPERATING ACTIVITIES | | |
NET INCOME | 535 | 313 |
Adjustments to reconcile to cash provided by operations: | | |
Depreciation and amortization | 359 | 351 |
Amortization of finance costs, discounts and premiums, net | 3 | 13 |
Non-cash loss on extinguishment of debt | | 6 |
Stock compensation expense | 6 | 8 |
Deferred income taxes | 13 | (1) |
Gain on sale of assets | (231) | (57) |
(Gain) loss on foreign currency transactions and derivatives | (3) | 2 |
Gain on property insurance settlement | (1) | |
Equity in earnings of affiliates | (11) | (26) |
Change in due from managers | (67) | (60) |
Distributions from equity investments | 18 | 11 |
Changes in other assets | (2) | 33 |
Changes in other liabilities | (7) | (44) |
Cash provided by operating activities | 612 | 549 |
INVESTING ACTIVITIES | | |
Proceeds from sales of assets, net | 441 | 174 |
Return of investment | 9 | |
Advances to and investments in affiliates | (1) | (2) |
Acquisitions | (50) | (402) |
Capital expenditures: | | |
Renewals and replacements | (161) | (219) |
Redevelopment and acquisition-related investments | (141) | (101) |
Change in furniture, fixtures and equipment ("FF&E") replacement fund | (40) | (11) |
Change in restricted cash for investing activities | | (3) |
Cash provided by (used in) investing activities | 57 | (564) |
FINANCING ACTIVITIES | | |
Financing costs | | (4) |
Issuances of debt | | 499 |
Draws on credit facility | 449 | 250 |
Repayment of credit facility | (490) | (170) |
Repurchase/redemption of senior notes | | (500) |
Mortgage debt and other prepayments and scheduled maturities | (120) | |
Repurchase of common OP units | (162) | (131) |
Distributions on common OP units | (303) | (352) |
Other financing activities | (1) | 2 |
Cash used in financing activities | (627) | (406) |
Effects of exchange rate changes on cash held | 3 | (8) |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 45 | (429) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 221 | 666 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 266 | 237 |
Supplemental disclosure of cash flow information: | | |
Interest paid - periodic interest expense | 68 | 85 |
Interest paid - debt extinguishments | | 15 |
Total interest paid | 68 | 100 |
Income taxes paid | $ 12 | $ 6 |