CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended |
Sep. 30, 2018 | Sep. 30, 2017 | Sep. 30, 2018 | Sep. 30, 2017 |
OPERATING ACTIVITIES | | | | |
NET INCOME | $ 378 | $ 105 | $ 845 | $ 478 |
Adjustments to reconcile to cash provided by operations: | | | | |
Depreciation and amortization | 412 | 176 | 779 | 534 |
Amortization of finance costs, discounts and premiums, net | | | 5 | 5 |
Stock compensation expense | | | 11 | 8 |
Deferred income taxes | | | | 37 |
Gain on sale of assets | (547) | (59) | (667) | (105) |
Loss on foreign currency transactions and derivatives | (1) | 2 | | 4 |
Gain on property insurance settlement | | | | (1) |
Equity in earnings of affiliates | (6) | (4) | (25) | (19) |
Change in due from managers | | | (55) | (57) |
Distributions from investments in affiliates | | | 24 | 14 |
Changes in other assets | | | (7) | (17) |
Changes in other liabilities | | | 31 | (14) |
Net cash provided by operating activities | | | 941 | 867 |
INVESTING ACTIVITIES | | | | |
Proceeds from sales of assets, net | | | 1,130 | 472 |
Return of investments in affiliates | | | 1 | 4 |
Advances to and investments in affiliates | | | (4) | (1) |
Acquisitions | | | (1,025) | (467) |
Capital expenditures: | | | | |
Renewals and replacements | | | (214) | (155) |
Return on investment | | | (106) | (53) |
Property insurance proceeds | | | 8 | |
Net cash used in investing activities | | | (210) | (200) |
FINANCING ACTIVITIES | | | | |
Financing costs | | | | (9) |
Issuances of debt | | | | 398 |
Draws on credit facility | | | 360 | 340 |
Repayment of credit facility | | | (225) | (379) |
Mortgage debt and other prepayments and scheduled maturities | | | | (69) |
Dividends on common stock | | | (481) | (480) |
Distributions and payments to non-controlling interests | | | (6) | (47) |
Other financing activities | | | (9) | 2 |
Net cash used in financing activities | | | (361) | (244) |
Effects of exchange rate changes on cash held | | | (4) | 5 |
INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | | | 366 | 428 |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD | | | 1,109 | 544 |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | 1,475 | 972 | 1,475 | 972 |
Supplemental disclosure of cash flow information: | | | | |
Cash and cash equivalents | 1,269 | 789 | 1,269 | 789 |
Restricted cash (included in other assets) | 1 | | 1 | |
Cash included in furniture, fixtures and equipment replacement fund | 205 | 183 | 205 | 183 |
Total cash and cash equivalents and restricted cash shown in the statements of cash flows | 1,475 | 972 | 1,475 | 972 |
Total interest paid | | | 122 | 108 |
Income taxes paid | | | 31 | 38 |
HOST HOTELS & RESORTS L.P. | | | | |
OPERATING ACTIVITIES | | | | |
NET INCOME | 378 | 105 | 845 | 478 |
Adjustments to reconcile to cash provided by operations: | | | | |
Depreciation and amortization | 412 | 176 | 779 | 534 |
Amortization of finance costs, discounts and premiums, net | | | 5 | 5 |
Stock compensation expense | | | 11 | 8 |
Deferred income taxes | | | | 37 |
Gain on sale of assets | (547) | (59) | (667) | (105) |
Loss on foreign currency transactions and derivatives | (1) | 2 | | 4 |
Gain on property insurance settlement | | | | (1) |
Equity in earnings of affiliates | (6) | (4) | (25) | (19) |
Change in due from managers | | | (55) | (57) |
Distributions from investments in affiliates | | | 24 | 14 |
Changes in other assets | | | (7) | (17) |
Changes in other liabilities | | | 31 | (14) |
Net cash provided by operating activities | | | 941 | 867 |
INVESTING ACTIVITIES | | | | |
Proceeds from sales of assets, net | | | 1,130 | 472 |
Return of investments in affiliates | | | 1 | 4 |
Advances to and investments in affiliates | | | (4) | (1) |
Acquisitions | | | (1,025) | (467) |
Capital expenditures: | | | | |
Renewals and replacements | | | (214) | (155) |
Return on investment | | | (106) | (53) |
Property insurance proceeds | | | 8 | |
Net cash used in investing activities | | | (210) | (200) |
FINANCING ACTIVITIES | | | | |
Financing costs | | | | (9) |
Issuances of debt | | | | 398 |
Draws on credit facility | | | 360 | 340 |
Repayment of credit facility | | | (225) | (379) |
Mortgage debt and other prepayments and scheduled maturities | | | | (69) |
Distributions on common OP units | | | (486) | (486) |
Distributions and payments to non-controlling interests | | | (1) | (41) |
Other financing activities | | | (9) | 2 |
Net cash used in financing activities | | | (361) | (244) |
Effects of exchange rate changes on cash held | | | (4) | 5 |
INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | | | 366 | 428 |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD | | | 1,109 | 544 |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | 1,475 | 972 | 1,475 | 972 |
Supplemental disclosure of cash flow information: | | | | |
Cash and cash equivalents | 1,269 | 789 | 1,269 | 789 |
Restricted cash (included in other assets) | 1 | | 1 | |
Cash included in furniture, fixtures and equipment replacement fund | 205 | 183 | 205 | 183 |
Total cash and cash equivalents and restricted cash shown in the statements of cash flows | $ 1,475 | $ 972 | 1,475 | 972 |
Total interest paid | | | 122 | 108 |
Income taxes paid | | | $ 31 | $ 38 |