CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Millions | 9 Months Ended |
Sep. 30, 2016 | Sep. 30, 2015 |
OPERATING ACTIVITIES | | |
NET INCOME | $ 643 | $ 400 |
Adjustments to reconcile to cash provided by operations: | | |
Depreciation and amortization | 541 | 528 |
Amortization of finance costs, discounts and premiums, net | 4 | 19 |
Non-cash loss on extinguishment of debt | | 6 |
Stock compensation expense | 8 | 9 |
Deferred income taxes | 29 | 4 |
Gain on sale of assets | (245) | (62) |
(Gain) loss on foreign currency transactions and derivatives | (1) | 3 |
Gain on property insurance settlement | (1) | (4) |
Equity in earnings of affiliates | (19) | (31) |
Change in due from managers | (63) | (57) |
Distributions from equity investments | 20 | 14 |
Changes in other assets | 1 | 22 |
Changes in other liabilities | | (49) |
Cash provided by operating activities | 917 | 802 |
INVESTING ACTIVITIES | | |
Proceeds from sales of assets, net | 467 | 183 |
Return of investment | 23 | 21 |
Advances to and investments in affiliates | (4) | (4) |
Acquisitions | (54) | (402) |
Capital expenditures: | | |
Renewals and replacements | (218) | (293) |
Redevelopment and acquisition-related investments | (187) | (175) |
Change in furniture, fixtures and equipment ("FF&E") replacement fund | (53) | (23) |
Change in restricted cash for investing activities | 13 | (15) |
Property insurance proceeds | | 11 |
Cash used in investing activities | (13) | (697) |
FINANCING ACTIVITIES | | |
Financing costs | | (7) |
Issuances of debt | | 499 |
Draws on credit facility | 598 | 485 |
Term loan issuance | | 300 |
Repayment of credit facility | (590) | (460) |
Repurchase/redemption of senior notes | | (500) |
Mortgage debt and other prepayments and scheduled maturities | (137) | |
Common stock repurchase | (206) | (330) |
Dividends on common stock | (448) | (498) |
Other financing activities | (6) | (6) |
Cash used in financing activities | (789) | (517) |
Effects of exchange rate changes on cash held | 4 | (14) |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 119 | (426) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 221 | 666 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 340 | 240 |
Supplemental disclosure of cash flow information: | | |
Interest paid - periodic interest expense | 105 | 128 |
Interest paid - debt extinguishments | | 15 |
Total interest paid | 105 | 143 |
Income taxes paid | 14 | 6 |
HOST HOTELS & RESORTS L.P. | | |
OPERATING ACTIVITIES | | |
NET INCOME | 643 | 400 |
Adjustments to reconcile to cash provided by operations: | | |
Depreciation and amortization | 541 | 528 |
Amortization of finance costs, discounts and premiums, net | 4 | 19 |
Non-cash loss on extinguishment of debt | | 6 |
Stock compensation expense | 8 | 9 |
Deferred income taxes | 29 | 4 |
Gain on sale of assets | (245) | (62) |
(Gain) loss on foreign currency transactions and derivatives | (1) | 3 |
Gain on property insurance settlement | (1) | (4) |
Equity in earnings of affiliates | (19) | (31) |
Change in due from managers | (63) | (57) |
Distributions from equity investments | 20 | 14 |
Changes in other assets | 1 | 22 |
Changes in other liabilities | | (49) |
Cash provided by operating activities | 917 | 802 |
INVESTING ACTIVITIES | | |
Proceeds from sales of assets, net | 467 | 183 |
Return of investment | 23 | 21 |
Advances to and investments in affiliates | (4) | (4) |
Acquisitions | (54) | (402) |
Capital expenditures: | | |
Renewals and replacements | (218) | (293) |
Redevelopment and acquisition-related investments | (187) | (175) |
Change in furniture, fixtures and equipment ("FF&E") replacement fund | (53) | (23) |
Change in restricted cash for investing activities | 13 | (15) |
Property insurance proceeds | | 11 |
Cash used in investing activities | (13) | (697) |
FINANCING ACTIVITIES | | |
Financing costs | | (7) |
Issuances of debt | | 499 |
Draws on credit facility | 598 | 485 |
Term loan issuance | | 300 |
Repayment of credit facility | (590) | (460) |
Repurchase/redemption of senior notes | | (500) |
Mortgage debt and other prepayments and scheduled maturities | (137) | |
Repurchase of common OP units | (206) | (330) |
Distributions on common OP units | (453) | (505) |
Other financing activities | (1) | 1 |
Cash used in financing activities | (789) | (517) |
Effects of exchange rate changes on cash held | 4 | (14) |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 119 | (426) |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 221 | 666 |
CASH AND CASH EQUIVALENTS, END OF PERIOD | 340 | 240 |
Supplemental disclosure of cash flow information: | | |
Interest paid - periodic interest expense | 105 | 128 |
Interest paid - debt extinguishments | | 15 |
Total interest paid | 105 | 143 |
Income taxes paid | $ 14 | $ 6 |