The increase in total revenues for the third quarter and year-to-date 2012 reflect the improved performance of the Company's owned hotels as comparable hotel RevPAR increased 7.6% and 6.7% and comparable food and beverage revenues increased 4.5% and 5.4% for the third quarter and year-to-date, respectively.
Host Hotels & Resorts, Inc. (NYSE: HST), the nation's largest lodging real estate investment trust ("REIT"), today announced results of operations for the third quarter ended September 7, 2012.
Operating Results(in millions, except per share and hotel statistics)
|
Quarter ended |
Year-to-date ended |
|||||
|
September 7, |
September 9, |
Percent |
September 7, |
September 9, |
Percent |
|
|
2012 |
2011 |
Change |
2012 |
2011 |
Change |
|
|
Total revenues |
$ 1,204 |
$ 1,131 |
6.5% |
$ 3,555 |
$ 3,306 |
7.5% |
|
Comparable hotel revenues* |
1,010 |
947 |
6.7% |
2,999 |
2,821 |
6.3% |
|
Comparable hotel RevPAR |
142.82 |
132.75 |
7.6% |
141.34 |
132.43 |
6.7% |
|
Net income (loss) |
(36) |
(35) |
(2.9)% |
48 |
(32) |
N/M |
|
Adjusted EBITDA* |
241 |
212 |
13.7% |
764 |
669 |
14.2% |
|
Diluted earnings (loss) per share |
$ (.05) |
$ (.05) |
— |
$ .06 |
$ (.05) |
N/M |
|
NAREIT FFO per diluted share* |
.17 |
.16 |
6.3% |
.64 |
.58 |
10.3% |
|
Adjusted FFO per diluted share* |
.21 |
.16 |
31.3% |
.69 |
.60 |
15.0% |
N/M=Not Meaningful
* NAREIT Funds From Operations ("FFO") per diluted share, Adjusted FFO per diluted share (which excludes debt extinguishment costs and other expenses), Adjusted EBITDA (which is earnings before interest, taxes, depreciation, amortization and other items) and comparable hotel operating results (including comparable hotel revenues and comparable hotel adjusted operating profit margins) are non-GAAP (U.S. generally accepted accounting principles) financial measures within the meaning of the rules of the Securities and Exchange Commission ("SEC"). See the discussion included in this press release on why the Company believes these supplemental measures are useful, reconciliations to the applicable GAAP measure and the limitations on their use.
The increase in total revenues for the third quarter and year-to-date 2012 reflect the improved performance of the Company's owned hotels as comparable hotel RevPAR increased 7.6% and 6.7% and comparable food and beverage revenues increased 4.5% and 5.4% for the third quarter and year-to-date, respectively. In addition, year-to-date 2012 revenues benefited from the results of the ten hotels (nearly 4,000 rooms) that were acquired during 2011 and the acquisition of the Grand Hyatt Washington, D.C. on July 16, 2012. These acquisitions increased revenues by an incremental $61 million year-to-date.
The increase in comparable hotel RevPAR was primarily driven by improvements in average room rates coupled with continued occupancy growth. For the third quarter and year-to-date, average room rates improved 4.7% and 3.9%, respectively, while occupancy improved 2.1 percentage points to 78.4% and 2.0 percentage points to 75.4%, respectively. The improvements in revenues led to strong margin growth as comparable hotel adjusted operating profit margins increased 285 basis points and 170 basis points for the third quarter and year-to-date 2012, respectively.
Investments
Value Enhancement Projects
In addition to the investments described above, the Company looks to enhance the value of its portfolio by identifying and executing strategies designed to maximize the highest and best use of all aspects of its properties. On July 30, 2012, the Company leased the retail and signage components of the New York Marriott Marquis Times Square to Vornado Realty Trust ("Vornado"). Vornado will redevelop and expand the existing retail space, including converting the below-grade parking garage into high-end retail space and creating six-story, block front, LED signage spanning over 300 linear feet at an estimated cost of $140 million. As a result of the agreement, the annual base rental income is now well in excess of the previous rental income for the leased space. Furthermore, once Vornado completes the planned redevelopment, the Company has the potential to realize significant additional incentive rental income. The lease has a 20-year term with options that, upon exercise, would require title to the retail space to be conveyed to Vornado for a sales price based on future cash flows in the year of sale.
Balance Sheet
The Company continued to execute its strategy of extending its debt maturities and lowering its overall cost of debt. Year-to-date, the Company has issued $1.5 billion of debt, with a weighted average interest rate of 3.7%, and used the proceeds, along with available cash, to repay $1.8 billion of debt with a weighted average interest rate of 6.6%. As a result of these transactions, the Company has decreased its weighted average interest rate by approximately 80 basis points, to 5.5%, and lengthened its weighted average debt maturity to 5.4 years.
During the quarter, the Company entered into a $500 million term loan through an amendment to its credit facility. The term loan has a five-year maturity and a floating interest rate of LIBOR plus 180 basis points, approximately 2.0%, based on the Company's leverage level at September 7, 2012. Additionally, the Company issued $450 million of 4¾% Series C senior notes due 2023 at the lowest interest rate for senior notes in the Company's history. The proceeds from these issuances were used to redeem the remaining $650 million of 6?% Series O senior notes due 2015 and $150 million of 6¾% Series Q senior notes due 2016 and for general corporate purposes.
As of September 7, 2012, the Company had $254 million of cash and cash equivalents and $751 million of available capacity under its credit facility.
European Joint Venture
On July 26, 2012, the second fund of the Company's joint venture in Europe ("Euro JV Fund II"), in which the Company holds a 33.4% interest, acquired the 192-room Le Meridien Grand Hotel in Nuremberg, Germany, for approximately €30 million ($37 million). The Company contributed approximately €10 million ($13 million) to the Euro JV Fund II in connection with this acquisition.
Dividend
On September 17, 2012, the Company's board of directors authorized a regular quarterly cash dividend of $.08 per share on its common stock. The dividend is payable on October 15, 2012 to stockholders of record on September 28, 2012. The amount of any future dividend is dependent on the Company's taxable income and will be determined by the Company's Board of Directors.
2012 Outlook
The Company anticipates that for 2012:
Based upon these parameters, the Company estimates that its 2012 guidance is as follows:
See the 2012 Forecast Schedules and Notes to Financial Information for other assumptions used in the forecasts and items that may affect forecasted results.
About Host Hotels & Resorts
Host Hotels & Resorts, Inc. is an S&P 500 and Fortune 500 company and is the largest lodging real estate investment trust and one of the largest owners of luxury and upper-upscale hotels. The Company currently owns 104 properties in the United States and 16 properties internationally totaling approximately 65,000 rooms. The Company also holds non-controlling interests in a joint venture in Europe that owns 14 hotels with approximately 4,400 rooms and a joint venture in Asia that owns one hotel with approximately 300 rooms in Australia and a minority interest in seven hotels with approximately 1,750 rooms in India, two in Bangalore and five that are in various stages of development in two cities. Guided by a disciplined approach to capital allocation and aggressive asset management, the Company partners with premium brands such as Marriott®, Ritz-Carlton®,Westin®, Sheraton®, W®, St. Regis®, Le Meridien®, The Luxury Collection®, Hyatt®, Fairmont®, Four Seasons®, Hilton®, Swissotel®, ibis®, Pullman®, and Novotel®* in the operation of properties in over 50 major markets worldwide.
|
HOST HOTELS & RESORTS, INC. Condensed Consolidated Balance Sheets (a) (in millions, except shares and per share amounts)
|
||
|
September 7, |
December 31, |
|
|
2012 |
2011 |
|
|
(unaudited) |
||
|
ASSETS |
||
|
Property and equipment, net |
$ 11,731 |
$ 11,383 |
|
Due from managers |
98 |
37 |
|
Advances to and investments in affiliates |
227 |
197 |
|
Deferred financing costs, net |
57 |
55 |
|
Furniture, fixtures and equipment replacement fund |
184 |
166 |
|
Other |
456 |
368 |
|
Restricted cash |
35 |
36 |
|
Cash and cash equivalents |
254 |
826 |
|
Total assets |
$ 13,042 |
$ 13,068 |
|
LIABILITIES, NON-CONTROLLING INTERESTS AND EQUITY |
||
|
Debt |
||
|
Senior notes, including $528 million and $902 million, respectively, net of discount, of Exchangeable Senior Debentures |
$ 3,666 |
$ 4,543 |
|
Credit facility, including the $500 million term loan |
749 |
117 |
|
Mortgage debt |
994 |
1,006 |
|
Other |
86 |
87 |
|
Total debt |
5,495 |
5,753 |
|
Accounts payable and accrued expenses |
105 |
175 |
|
Other |
341 |
269 |
|
Total liabilities |
5,941 |
6,197 |
|
Non-controlling interests—Host Hotels & Resorts, L.P |
167 |
158 |
|
Host Hotels & Resorts, Inc. stockholders' equity: |
||
|
Common stock, par value $.01, 1,050 million shares authorized; 723.0 million shares and 705.1 million shares issued and outstanding, respectively |
7 |
7 |
|
Additional paid-in capital |
8,008 |
7,750 |
|
Accumulated other comprehensive income (loss) |
9 |
(1) |
|
Deficit |
(1,126) |
(1,079) |
|
Total equity of Host Hotels & Resorts, Inc. stockholders |
6,898 |
6,677 |
|
Non-controlling interests—other consolidated partnerships |
36 |
36 |
|
Total equity |
6,934 |
6,713 |
|
Total liabilities, non-controlling interests and equity |
$ 13,042 |
$ 13,068 |
|
____________ |
|||
|
(a) |
Our condensed consolidated balance sheet as of September 7, 2012 has been prepared without audit. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP have been omitted. |
||
|
HOST HOTELS & RESORTS, INC. Condensed Consolidated Statements of Operations (a) (unaudited, in millions, except per share amounts)
|
||||
|
Quarter ended |
Year-to-date ended |
|||
|
September 7, |
September 9, |
September 7, |
September 9, |
|
|
2012 |
2011 |
2012 |
2011 |
|
|
Revenues |
||||
|
Rooms |
$ 776 |
$ 724 |
$ 2,171 |
$ 2,012 |
|
Food and beverage |
295 |
283 |
989 |
925 |
|
Other |
68 |
67 |
206 |
195 |
|
Owned hotel revenues |
1,139 |
1,074 |
3,366 |
3,132 |
|
Other revenues |
65 |
57 |
189 |
174 |
|
Total revenues |
1,204 |
1,131 |
3,555 |
3,306 |
|
Expenses |
||||
|
Rooms |
216 |
204 |
594 |
555 |
|
Food and beverage |
244 |
234 |
738 |
698 |
|
Other departmental and support expenses |
305 |
301 |
871 |
841 |
|
Management fees |
45 |
41 |
135 |
125 |
|
Other property-level expenses |
138 |
138 |
405 |
391 |
|
Depreciation and amortization |
160 |
147 |
472 |
435 |
|
Corporate and other expenses |
31 |
12 |
74 |
58 |
|
Total operating costs and expenses |
1,139 |
1,077 |
3,289 |
3,103 |
|
Operating profit |
65 |
54 |
266 |
203 |
|
Interest income |
4 |
5 |
11 |
15 |
|
Interest expense (b) |
(93) |
(87) |
(272) |
(259) |
|
Net gains on property transactions and other |
1 |
3 |
3 |
6 |
|
Loss on foreign currency transactions and derivatives |
(1) |
(2) |
(2) |
— |
|
Equity in earnings (losses) of affiliates |
(1) |
(5) |
2 |
(3) |
|
Income (loss) before income taxes |
(25) |
(32) |
8 |
(38) |
|
Benefit (provision) for income taxes |
(11) |
(3) |
(10) |
9 |
|
Loss from continuing operations |
(36) |
(35) |
(2) |
(29) |
|
Income (loss) from discontinued operations, net of tax |
— |
— |
50 |
(3) |
|
Net income (loss) |
(36) |
(35) |
48 |
(32) |
|
Less: Net (income) loss attributable to non-controlling interests |
2 |
2 |
(2) |
— |
|
Net income (loss) attributable to Host Inc. |
$ (34) |
$ (33) |
$ 46 |
$ (32) |
|
Basic and diluted earnings (loss) per common share: |
||||
|
Continuing operations |
$ (.05) |
$ (.05) |
$ (.01) |
$ (.04) |
|
Discontinued operations |
— |
— |
.07 |
(.01) |
|
Basic and diluted earnings (loss) per common share |
$ (.05) |
$ (.05) |
$ .06 |
$ (.05) |
|
____________ |
|
|
(a) |
Our condensed consolidated statements of operations presented above have been prepared without audit. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP have been omitted. |
|
(b) |
Interest expense includes the following items: |
|
Quarter ended |
Year-to-date ended |
|||
|
September 7, |
September 9, |
September 7, |
September 9, |
|
|
2012 |
2011 |
2012 |
2011 |
|
|
Non-cash interest for exchangeable debentures |
$ 3 |
$ 7 |
$ 12 |
$ 22 |
|
Debt extinguishment costs |
14 |
4 |
27 |
8 |
|
Total |
$ 17 |
$ 11 |
$ 39 |
$ 30 |
|
HOST HOTELS & RESORTS, INC. Earnings (Loss) per Common Share (unaudited, in millions, except per share amounts)
|
||||
|
Quarter ended |
Year-to-date ended |
|||
|
September 7, |
September 9, |
September 7, |
September 9, |
|
|
2012 |
2011 |
2012 |
2011 |
|
|
Net income (loss) |
$ (36) |
$ (35) |
$ 48 |
$ (32) |
|
Net (income) loss attributable to non-controlling interests |
2 |
2 |
(2) |
— |
|
Earnings (loss) attributable to Host Inc |
$ (34) |
$ (33) |
$ 46 |
$ (32) |
|
Diluted earnings (loss) attributable to Host Inc |
$ (34) |
$ (33) |
$ 46 |
$ (32) |
|
Basic weighted average shares outstanding |
721.3 |
702.1 |
715.7 |
688.4 |
|
Diluted weighted average common shares outstanding (a) |
721.3 |
702.1 |
715.7 |
688.4 |
|
Basic and diluted earnings (loss) per common share |
$ (.05) |
$ (.05) |
$ .06 |
$ (.05) |
|
____________ |
|
|
(a) |
Dilutive securities may include shares granted under comprehensive stock plans, preferred operating partnership units ("OP Units") held by minority partners, exchangeable debt securities and other non-controlling interests that have the option to convert their limited partnership interests to common OP Units. No effect is shown for any securities that were anti-dilutive for the period. |
|
HOST HOTELS & RESORTS, INC. Comparable Hotel Operating Data (a)
|
||||||||||||
|
As of September 7, 2012 |
Quarter ended September 7, 2012 |
Quarter ended September 9, 2011 |
||||||||||
|
Average |
Average |
Percent |
||||||||||
|
No. of |
No. of |
Average |
Occupancy |
Average |
Occupancy |
Change in |
||||||
|
Region |
Properties |
Rooms |
Room Rate |
Percentage |
RevPAR |
Room Rate |
Percentage |
RevPAR |
RevPAR |
|||
|
Pacific |
25 |
13,896 |
$ 184.53 |
83.7% |
$ 154.42 |
$ 172.83 |
82.3% |
$ 142.23 |
8.6% |
|||
|
Mid-Atlantic |
11 |
8,634 |
234.91 |
86.5 |
203.22 |
230.63 |
82.4 |
190.05 |
6.9 |
|||
|
South Central |
9 |
5,695 |
132.64 |
71.0 |
94.22 |
132.65 |
66.0 |
87.59 |
7.6 |
|||
|
Florida |
8 |
3,680 |
176.19 |
71.3 |
125.57 |
156.67 |
67.3 |
105.44 |
19.1 |
|||
|
D.C. Metro |
12 |
5,416 |
177.00 |
76.5 |
135.34 |
174.81 |
77.9 |
136.13 |
(0.6) |
|||
|
North Central |
11 |
4,782 |
163.06 |
80.6 |
131.34 |
157.96 |
80.6 |
127.32 |
3.2 |
|||
|
New England |
6 |
3,672 |
191.36 |
86.6 |
165.81 |
170.55 |
84.3 |
143.77 |
15.3 |
|||
|
Atlanta |
7 |
3,846 |
154.04 |
67.6 |
104.17 |
151.93 |
65.7 |
99.80 |
4.4 |
|||
|
Mountain |
7 |
2,885 |
129.88 |
64.7 |
84.03 |
129.30 |
63.8 |
82.45 |
1.9 |
|||
|
Canada |
4 |
1,643 |
167.12 |
69.6 |
116.36 |
166.70 |
66.2 |
110.40 |
5.4 |
|||
|
Latin America |
4 |
1,075 |
230.02 |
69.5 |
159.96 |
197.66 |
66.3 |
130.97 |
22.1 |
|||
|
All Regions |
104 |
55,224 |
182.06 |
78.4 |
142.82 |
173.92 |
76.3 |
132.75 |
7.6 |
|||
|
As of September 7, 2012 |
Year-to-date ended September 7, 2012 |
Year-to-date ended September 9, 2011 |
||||||||||
|
Average |
Average |
Percent |
||||||||||
|
No. of |
No. of |
Average |
Occupancy |
Average |
Occupancy |
Change in |
||||||
|
Region |
Properties |
Rooms |
Room Rate |
Percentage |
RevPAR |
Room Rate |
Percentage |
RevPAR |
RevPAR |
|||
|
Pacific |
25 |
13,896 |
$ 183.29 |
79.0% |
$ 144.72 |
$ 173.54 |
77.1% |
$ 133.73 |
8.2% |
|||
|
Mid-Atlantic |
11 |
8,634 |
235.07 |
80.5 |
189.24 |
229.03 |
76.4 |
174.92 |
8.2 |
|||
|
South Central |
9 |
5,695 |
149.43 |
73.1 |
109.17 |
149.05 |
69.7 |
103.93 |
5.0 |
|||
|
Florida |
8 |
3,680 |
218.13 |
76.7 |
167.24 |
201.05 |
75.7 |
152.23 |
9.9 |
|||
|
D.C. Metro |
12 |
5,416 |
193.39 |
74.5 |
144.08 |
193.97 |
75.2 |
145.95 |
(1.3) |
|||
|
North Central |
11 |
4,782 |
154.63 |
73.0 |
112.95 |
148.19 |
71.8 |
106.42 |
6.1 |
|||
|
New England |
6 |
3,672 |
185.79 |
74.8 |
139.05 |
170.96 |
72.8 |
124.41 |
11.8 |
|||
|
Atlanta |
7 |
3,846 |
158.00 |
69.0 |
108.95 |
155.66 |
66.1 |
102.88 |
5.9 |
|||
|
Mountain |
7 |
2,885 |
161.67 |
67.1 |
108.48 |
158.47 |
66.2 |
104.95 |
3.4 |
|||
|
Canada |
4 |
1,643 |
167.66 |
67.2 |
112.61 |
167.87 |
67.4 |
113.08 |
(0.4) |
|||
|
Latin America |
4 |
1,075 |
232.78 |
71.0 |
165.33 |
208.94 |
68.8 |
143.74 |
15.0 |
|||
|
All Regions |
104 |
55,224 |
187.48 |
75.4 |
141.34 |
180.41 |
73.4 |
132.43 |
6.7 |
|||
|
As of September 7, 2012 |
Quarter ended September 7, 2012 |
Quarter ended September 9, 2011 |
||||||||||
|
Average |
Average |
Percent |
||||||||||
|
No. of |
No. of |
Average |
Occupancy |
Average |
Occupancy |
Change in |
||||||
|
Properties |
Rooms |
Room Rate |
Percentage |
RevPAR |
Room Rate |
Percentage |
RevPAR |
RevPAR |
||||
|
Property Type |
||||||||||||
|
Urban |
53 |
33,228 |
$ 195.05 |
81.1% |
$ 158.17 |
$ 186.91 |
79.1% |
$ 147.76 |
7.0% |
|||
|
Suburban |
27 |
10,321 |
149.26 |
74.3 |
110.90 |
143.34 |
72.7 |
104.18 |
6.5 |
|||
|
Resort/Conference |
12 |
6,083 |
221.47 |
67.2 |
148.89 |
206.83 |
65.0 |
134.42 |
10.8 |
|||
|
Airport |
12 |
5,592 |
123.55 |
82.7 |
102.22 |
117.13 |
79.3 |
92.91 |
10.0 |
|||
|
All Types |
104 |
55,224 |
182.06 |
78.4 |
142.82 |
173.92 |
76.3 |
132.75 |
7.6 |
|||
|
As of September 7, 2012 |
Year-to-date ended September 7, 2012 |
Year-to-date ended September 9, 2011 |
||||||||||
|
Average |
Average |
Percent |
||||||||||
|
No. of |
No. of |
Average |
Occupancy |
Average |
Occupancy |
Change in |
||||||
|
Properties |
Rooms |
Room Rate |
Percentage |
RevPAR |
Room Rate |
Percentage |
RevPAR |
RevPAR |
||||
|
Property Type |
||||||||||||
|
Urban |
53 |
33,228 |
$ 197.72 |
76.6% |
$ 151.47 |
$ 190.99 |
74.5% |
$ 142.30 |
6.4% |
|||
|
Suburban |
27 |
10,321 |
150.96 |
71.0 |
107.20 |
146.19 |
69.4 |
101.40 |
5.7 |
|||
|
Resort/Conference |
12 |
6,083 |
252.54 |
72.4 |
182.82 |
238.72 |
70.5 |
168.41 |
8.6 |
|||
|
Airport |
12 |
5,592 |
125.67 |
79.5 |
99.88 |
119.78 |
77.4 |
92.73 |
7.7 |
|||
|
All Types |
104 |
55,224 |
187.48 |
75.4 |
141.34 |
180.41 |
73.4 |
132.43 |
6.7 |
|||
|
____________ |
|
|
(a) |
See the Notes to Financial Information for a discussion of reporting periods and comparable hotel results. |
|
Hotel Operating Statistics for All Properties (a)
|
||||
|
Quarter ended |
Year-to-date ended |
|||
|
September 7, |
September 9, |
September 7, |
September 9, |
|
|
2012 |
2011 |
2012 |
2011 |
|
|
Average room rate |
$ 180.52 |
$ 171.84 |
$ 185.76 |
$ 178.24 |
|
Average occupancy |
77.5% |
75.9% |
74.9% |
72.9% |
|
RevPAR |
$ 139.97 |
$ 130.43 |
$ 139.13 |
$ 129.94 |
|
____________ |
|
|
(a) |
The operating statistics reflect all consolidated properties as of September 7, 2012 and September 9, 2011, respectively, and include the results of operations of properties sold or transferred during the year through the date of their disposition. |
|
HOST HOTELS & RESORTS, INC. Comparable Hotel Operating Data Schedule of Comparable Hotel Results (a) (unaudited, in millions, except hotel statistics)
|
||||
|
Quarter ended |
Year-to-date ended |
|||
|
September 7, |
September 9, |
September 7, |
September 9, |
|
|
2012 |
2011 |
2012 |
2011 |
|
|
Number of hotels |
104 |
104 |
104 |
104 |
|
Number of rooms |
55,224 |
55,224 |
55,224 |
55,224 |
|
Percent change in comparable hotel RevPAR |
7.6% |
— |
6.7% |
— |
|
Operating profit margin under GAAP (b) |
5.4% |
4.8% |
7.5% |
6.1% |
|
Comparable hotel adjusted operating profit margin (b) |
22.2% |
19.35% |
23.6% |
21.9% |
|
Comparable hotel revenues |
||||
|
Room |
$ 689 |
$ 640 |
$ 1,940 |
$ 1,814 |
|
Food and beverage |
260 |
248 |
877 |
832 |
|
Other |
61 |
59 |
182 |
175 |
|
Comparable hotel revenues (c) |
1,010 |
947 |
2,999 |
2,821 |
|
Comparable hotel expenses |
||||
|
Room |
190 |
179 |
526 |
498 |
|
Food and beverage |
216 |
207 |
659 |
631 |
|
Other |
36 |
36 |
103 |
102 |
|
Management fees, ground rent and other costs |
344 |
342 |
1,004 |
973 |
|
Comparable hotel expenses (d) |
786 |
764 |
2,292 |
2,204 |
|
Comparable hotel adjusted operating profit |
224 |
183 |
707 |
617 |
|
Non-comparable hotel results, net (e) |
30 |
31 |
105 |
86 |
|
Income (loss) from hotels leased from HPT |
2 |
(1) |
— |
(7) |
|
Depreciation and amortization |
(160) |
(147) |
(472) |
(435) |
|
Corporate and other expenses |
(31) |
(12) |
(74) |
(58) |
|
Operating profit |
$ 65 |
$ 54 |
$ 266 |
$ 203 |
|
____________ |
|
|
(a) |
See the Notes to the Financial Information for discussion of non-GAAP measures, reporting periods and comparable hotel results. |
|
(b) |
Operating profit margins are calculated by dividing the applicable operating profit by the related revenue amount. GAAP margins are calculated using amounts presented in the condensed consolidated statements of operations. Comparable margins are calculated using amounts presented in the above table. |
|
(c) |
The reconciliation of total revenues per the condensed consolidated statements of operations to the comparable hotel revenues is as follows: |
|
Quarter ended |
Year-to-date ended |
|||
|
September 7, |
September 9, |
September 7, |
September 9, |
|
|
2012 |
2011 |
2012 |
2011 |
|
|
Revenues per the consolidated statements of operations |
$ 1,204 |
$ 1,131 |
$ 3,555 |
$ 3,306 |
|
Non-comparable hotel revenues |
(147) |
(142) |
(430) |
(371) |
|
Hotel revenues for which we record rental income, net |
11 |
11 |
37 |
36 |
|
Revenues for hotels leased from HPT |
(58) |
(53) |
(163) |
(150) |
|
Comparable hotel revenues |
$ 1,010 |
$ 947 |
$ 2,999 |
$ 2,821 |
|
(d) |
The reconciliation of operating costs per the condensed consolidated statements of operations to the comparable hotel expenses is as follows: |
|
Quarter ended |
Year-to-date ended |
|||
|
September 7, |
September 9, |
September 7, |
September 9, |
|
|
2012 |
2011 |
2012 |
2011 |
|
|
Operating costs and expenses per the consolidated statements of operations |
$ 1,139 |
$ 1,077 |
$ 3,289 |
$ 3,103 |
|
Non-comparable hotel expenses |
(117) |
(111) |
(325) |
(286) |
|
Hotel expenses for which we record rental income |
11 |
11 |
37 |
37 |
|
Expense for hotels leased from HPT |
(56) |
(54) |
(163) |
(157) |
|
Depreciation and amortization |
(160) |
(147) |
(472) |
(435) |
|
Corporate and other expenses |
(31) |
(12) |
(74) |
(58) |
|
Comparable hotel expenses |
$ 786 |
$ 764 |
$ 2,292 |
$ 2,204 |
|
(e) |
Non-comparable hotel results, net, includes the following items: (i) the results of operations of our non-comparable hotels whose operations are included in our condensed consolidated statements of operations as continuing operations, (ii) gains on property insurance settlements, (iii) the results of our office buildings and (iv) the difference between the number of days of operations reflected in the comparable hotel results and the number of days of operations reflected in the consolidated statements of operations. |
|
HOST HOTELS & RESORT |