Equity of Host Inc. and Capital of Host L.P. | 8. Equity of Host Inc. and Capital of Host L.P. Equity of Host Inc. The components of the Equity of Host Inc. are as follows (in millions): Common Stock Additional Paid-in Capital Accumulated Other Comprehensive Income (Loss) Retained Earnings / (Deficit) Non-redeemable, non-controlling interests Redeemable, non-controlling interests Balance, December 31, 2018 $ 7 $ 8,156 $ (59 ) $ (610 ) $ 72 $ 128 Net income — — — 840 2 9 Issuance of common stock for comprehensive stock plans, net — 6 — — — — Repurchase of common stock — (400 ) — — — — Dividends declared on common stock — — — (438 ) — — Distributions to non-controlling interests — — — — (68 ) (5 ) Changes in ownership and other — — — — — 1 Other comprehensive loss — — (3 ) — — — Balance, September 30, 2019 $ 7 $ 7,762 $ (62 ) $ (208 ) $ 6 $ 133 Common Stock Additional Paid-in Capital Accumulated Other Comprehensive Income (Loss) Retained Earnings / (Deficit) Non-redeemable, non-controlling interests Redeemable, non-controlling interests Balance June 30, 2019 $ 7 $ 7,948 $ (56 ) $ (432 ) $ 7 $ 141 Net income — — — 368 — 4 Issuance of common stock for comprehensive stock plans, net — 4 — — — — Repurchase of common stock — (200 ) — — — — Dividends declared on common stock — — — (144 ) — — Distributions to non-controlling interests — — — — (1 ) (2 ) Changes in ownership and other — 10 — — — (10 ) Other comprehensive loss — — (6 ) — — — Balance, September 30, 2019 $ 7 $ 7,762 $ (62 ) $ (208 ) $ 6 $ 133 Common Stock Additional Paid-in Capital Accumulated Other Comprehensive Income (Loss) Retained Earnings / (Deficit) Non-redeemable, non-controlling interests Redeemable, non-controlling interests Balance, December 31, 2017 $ 7 $ 8,097 $ (60 ) $ (1,071 ) $ 29 $ 167 Net income — — — 784 53 8 Issuance of common stock for comprehensive stock plans, net — 10 — — — — Dividends declared on common stock — — — (445 ) — — Distributions to non-controlling interests — — — — (1 ) (5 ) Changes in ownership and other — 1 — — (8 ) — Other comprehensive loss — — (5 ) — — — Cumulative effect of accounting change — — — 4 — — Balance, September 30, 2018 $ 7 $ 8,108 $ (65 ) $ (728 ) $ 73 $ 170 Common Stock Additional Paid-in Capital Accumulated Other Comprehensive Income (Loss) Retained Earnings / (Deficit) Non-redeemable, non-controlling interests Redeemable, non-controlling interests Balance, June 30, 2018 $ 7 $ 8,100 $ (68 ) $ (901 ) $ 28 $ 173 Net income — — — 322 53 3 Issuance of common stock for comprehensive stock plans, net — 4 — — — — Dividends declared on common stock — — — (149 ) — — Distributions to non-controlling interests — — — — — (2 ) Changes in ownership and other — 4 — — (8 ) (4 ) Other comprehensive income — — 3 — — — Balance, September 30, 2018 $ 7 $ 8,108 $ (65 ) $ (728 ) $ 73 $ 170 Capital of Host L.P. As of September 30, 2019, Host Inc. is the owner of approximately 99% of Host L.P.’s common OP units. The remaining common OP units are owned by unaffiliated limited partners. Each common OP unit may be redeemed for cash or, at the election of Host Inc., Host Inc. common stock, based on the conversion ratio of 1.021494 shares of Host Inc. common stock for each common OP unit. In exchange for any shares issued by Host Inc., Host L.P. will issue common OP units to Host Inc. based on the applicable conversion ratio. Additionally, funds used by Host Inc. to pay dividends on its common stock are provided by distributions from Host L.P. The components of the Capital of Host L.P. are as follows (in millions): General Partner Limited Partner Accumulated Other Comprehensive Income (Loss) Non-controlling interests Limited partnership interests of third parties Balance, December 31, 2018 $ 1 $ 7,552 $ (59 ) $ 72 $ 128 Net income — 840 — 2 9 Issuance of common OP units to Host Inc. for comprehensive stock plans, net — 6 — — — Repurchase of common OP units — (400 ) — — — Distributions declared on common OP units — (438 ) — — (5 ) Distributions to non-controlling interests — — — (68 ) — Changes in ownership and other — — — — 1 Other comprehensive loss — — (3 ) — — Balance, September 30, 2019 $ 1 $ 7,560 $ (62 ) $ 6 $ 133 General Partner Limited Partner Accumulated Other Comprehensive Income (Loss) Non-controlling interests Limited partnership interests of third parties Balance June 30, 2019 $ 1 $ 7,522 $ (56 ) $ 7 $ 141 Net income — 368 — — 4 Issuance of common OP units to Host Inc. for comprehensive stock plans, net — 4 — — — Repurchase of common OP units — (200 ) — — — Distributions declared on common OP units — (144 ) — — — Distributions to non-controlling interests — — — (1 ) (2 ) Changes in ownership and other — 10 — — (10 ) Other comprehensive loss — — (6 ) — — Balance, September 30, 2019 $ 1 $ 7,560 $ (62 ) $ 6 $ 133 General Partner Limited Partner Accumulated Other Comprehensive Income (Loss) Non-controlling interests Limited partnership interests of third parties Balance, December 31, 2017 $ 1 $ 7,032 $ (60 ) $ 29 $ 167 Net income — 784 — 53 8 Issuance of common OP units to Host Inc. for comprehensive stock plans, net — 10 — — — Distributions declared on common OP units — (445 ) — — (5 ) Distributions to non-controlling interests — — — (1 ) — Changes in ownership and other — 1 — (8 ) — Other comprehensive loss — — (5 ) — — Cumulative effect of accounting change — 4 — — — Balance, September 30, 2018 $ 1 $ 7,386 $ (65 ) $ 73 $ 170 General Partner Limited Partner Accumulated Other Comprehensive Income (Loss) Non-controlling interests Limited partnership interests of third parties Balance, June 30, 2018 $ 1 $ 7,205 $ (68 ) $ 28 $ 173 Net income — 322 — 53 3 Issuance of common OP units to Host Inc. for comprehensive stock plans, net — 4 — — — Distributions declared on common OP units — (149 ) — — (2 ) Distributions to non-controlling interests — — — — — Changes in ownership and other — 4 — (8 ) (4 ) Other comprehensive income — — 3 — — Balance, September 30, 2018 $ 1 $ 7,386 $ (65 ) $ 73 $ 170 Share Repurchases On August 5, 2019, Host Inc.’s Board of Directors authorized an increase in its share repurchase program from $500 million to $1 billion. During the third quarter of 2019, we repurchased 12.1 million shares at an average price of $16.51 per share, exclusive of commissions, through our common share repurchase program for a total of $200 million. In total, as of September 30, 2019, we have repurchased 23 million shares at an average price of $17.36 for a total of $400 million. Subsequent to quarter end, we purchased an additional 800,000 shares at an average price of $16.79 per share, for a total of $14 million, pursuant to our trading plan designed to comply with Rule 10b5-1 under the Securities Exchange Act. Following these transactions, we have $586 million available for repurchase under the program. Dividends/Distributions On September 13, 2019, Host Inc.’s Board of Directors declared a regular quarterly cash dividend of $0.20 per share on its common stock. The dividend was paid on October 15, 2019 to stockholders of record as of September 30, 2019. Accordingly, Host L.P. made a distribution of $0.2042988 per unit on its common OP units based on the current conversion ratio. |