Host Hotels & Resorts, Inc. Reports Results for 2021

0
192


Fourth Quarter Represented Highest RevPAR of 2021;
Successful Execution of Capital Allocation Strategy – Since the Start of 2021, Acquired $1.6 Billion and
Disposed of $1 Billion
Announces Reinstatement of Quarterly Dividend

BETHESDA, Md., Feb. 16, 2022 (GLOBE NEWSWIRE) — Host Hotels & Resorts, Inc. (NASDAQ: HST) (the “Company”), the nation’s largest lodging actual property funding belief (“REIT”), as we speak introduced outcomes for fourth quarter and full yr 2021.

Operating Results
(unaudited, in hundreds of thousands, besides per share and resort statistics)

    Quarter ended December 31,     Percent Change     Percent Change     Year ended December 31,     Percent Change     Percent Change  
    2021     2020     vs. This autumn 2020     vs. This autumn 2019⁽²⁾     2021     2020     vs.
2020
    vs.
2019⁽²⁾
 
Revenues   $ 998     $ 267       273.8 %     (25.2 )%   $ 2,890     $ 1,620       78.4 %     (47.2 )%
All owned resort revenues (professional forma)⁽¹⁾     1,000       293       241.3 %     (25.0 )%     2,933       1,678       74.8 %     (44.6 )%
All owned resort (professional forma) Total RevPAR     237.98       70.31       238.5 %     (25.7 )%     176.59       101.12       74.6 %     (44.9 )%
All owned resort (professional forma) RevPAR     148.46       42.52       249.2 %     (24.2 )%     113.40       60.44       87.6 %     (43.2 )%
                                                 
                                                 
                                                 
Net revenue (loss)   $ 323     $ (66 )   N/M           $ (11 )   $ (741 )     98.5 %      
EBITDAre⁽¹⁾     247       (53 )   N/M             542       (233 )   N/M        
Adjusted EBITDAre⁽¹⁾     242       (32 )   N/M             532       (168 )   N/M        
                                                 
Diluted earnings (loss) per widespread share     .45       .(09 )   N/M             .(02 )     (1.04 )     98.1 %      
NAREIT FFO per diluted share⁽¹⁾     .26       .(07 )   N/M             .60       .(31 )   N/M        
Adjusted FFO per diluted share⁽¹⁾     .29       .(02 )   N/M             .61       .(17 )   N/M        

* Additional element on the Company’s outcomes, together with knowledge for 22 home markets and prime 40 lodges by Total RevPAR, is offered within the Fourth Quarter 2021 Supplemental Financial Information out there on the Company’s web site at www.hosthotels.com.

James F. Risoleo, President and Chief Executive Officer, mentioned, “We finished 2021 on a high note as we continued to see strong sequential operating improvements across our portfolio. During the fourth quarter, RevPAR was approximately $148, representing a 13% increase over the prior quarter. While the newest variant created additional uncertainty for the lodging industry, it did not dampen the recovery, which continues to be concentrated in Sunbelt markets, particularly at our resorts. Our urban markets also saw strong sequential improvements, driven by business transient customers, where room nights improved over last quarter relative to 2019.”

__________________________________
(1) NAREIT Funds From Operations (“FFO”) per diluted share, Adjusted FFO per diluted share, EBITDAre, Adjusted EBITDAre and all owned resort outcomes (professional forma) are non-GAAP (U.S. usually accepted accounting ideas) monetary measures throughout the which means of the principles of the Securities and Exchange Commission (“SEC”). See the Notes to Financial Information on why the Company believes these supplemental measures are helpful, reconciliations to essentially the most instantly comparable GAAP measure, and the restrictions on the usage of these supplemental measures.
(2) Presentation contains comparisons to 2019 working outcomes with the intention to enable traders to higher perceive the trajectory and timing of any restoration from the COVID-19 impacts on resort operations.
N/M = Not Meaningful

Risoleo continued, “During the quarter, we completed two additional acquisitions, buying The Alida, Savannah and the Hotel Van Zandt in Austin, bringing the total value of our acquisitions for 2021 to $1.6 billion. In addition, during the quarter and subsequent to year end, we disposed of seven hotels for nearly $1 billion. We also acquired a 49% interest in the established asset management platform of Noble Investment Group through a joint venture with Noble in January. We view the investment as a new opportunity to elevate the EBITDA growth profile of our portfolio by allowing for investment in select service hotels, extended stay hotels, and new development deals. We remain optimistic about the future of travel and we are focused on continuing to improve the quality, revenue, and profitability metrics of our iconic and irreplaceable portfolio.”

2021 HIGHLIGHTS:

  • Achieved sequential improvement in RevPAR each quarter of 2021, from $68.04 in the first quarter to $148.46 in the fourth quarter. Improvements were primarily driven by leisure travel in Sunbelt markets with urban hotels showing sequential improvements in the second half of the year.
  • Invested over $1.6 billion in seven hotels and two golf courses, the majority of which were in new markets for the Company, including Austin, Savannah, Key Largo and Big Sur.
  • Completed the sale of six properties during the year for a total of $748 million.
  • Completed Marriott Transformational Capital Program projects at three properties in 2021 and an additional two properties subsequent to year end, highlighted by multi-year guestroom, public space and meeting space renovations at the 1,966-room New York Marriott Marquis and the 2,004-room Orlando World Center Marriott. In addition, significant updates at The Ritz-Carlton, Amelia Island, Houston Marriott Medical Center, and Marina del Rey Marriott have concluded. These achievements bring the total number of completed projects in this program to 12 of 16 properties.
  • Completed significant return on investment and development projects in 2021, including the addition of 19 new luxury villas at the Andaz Maui at Wailea Resort and a new waterpark at The Ritz-Carlton Golf Resort, Naples. Significant progress was made on the extensive transformational renovation and expansion at The Ritz-Carlton, Naples and on the redevelopment projects at the Orlando World Center Marriott.
  • Refinanced $400 million of senior note debt, through the issuance of $450 million of Series J Senior Notes at 2.9%, the lowest rate in Company history, and repayment of the 3.75% Series D Senior Notes, extending the next significant debt maturity to 2024.
  • Met the required financial covenant thresholds under the Company’s credit facility agreement and exited the covenant waiver period three quarters ahead of its scheduled expiration.

Results for Fourth Quarter 2021

  • Generated GAAP net income of $323 million in the fourth quarter, an increase of $443 million from the third quarter of 2021, due to the gain of $302 million, primarily related to the sale of six assets, and improved operations.
  • Achieved Adjusted EBITDAre of $242 million, which, after interest expense of $40 million, excluding costs related to refinancing, exceeded the Company’s capital expenditures, totaling $134 million for the quarter, by $68 million. The results benefited from continued positive quarterly sequential improvements in RevPAR and operations.
  • Delivered All Owned Hotel Pro Forma EBITDA of $269 million, which included positive hotel-level operating profit at 70 of the Company’s hotels, an increase from 61 hotels in the third quarter of 2021.
  • Acquired the 173-room Alida, Savannah in Georgia and the 319-room Hotel Van Zandt in Austin, Texas.
  • Repaid $800 million on the revolver portion of the Company’s credit facility during the quarter, and repaid the remaining $683 million outstanding subsequent to year-end.

Subsequent Events

  • Sold the Sheraton Boston for $233 million, which includes a $163 million bridge loan provided by the Company to the buyer, with an initial term of six months and two potential six month extensions.
  • Acquired a 49% ownership interest in a joint venture with Noble Investment Group, a leading private hospitality asset manager, for $35 million of cash and the issuance of approximately $56 million of Host L.P. OP units.
  • January RevPAR is estimated to be $105 and February RevPAR is forecast to be between $150 and $155.

BALANCE SHEET

The Company maintains a robust balance sheet, with the following balances at December 31, 2021:

  • Total assets of $12.4 billion.
  • Debt balance of $4.9 billion, with an average maturity of 5.1 years, an average interest rate of 3.1%, and no significant maturities until 2024. Following the credit facility revolver payment subsequent to year end, the debt balance is $4.2 billion.
  • Ended the year with total available liquidity of approximately $1.8 billion, including FF&E escrow reserves of $144 million and approximately $812 million available under the revolver portion of the credit facility. Following the additional credit facility revolver repayment, completed subsequent to year end, the Company has $1.5 billion of availability under the credit facility.

Sourav Ghosh, Executive Vice President, Chief Financial Officer, stated, “We continued to deliver operational improvements in the fourth quarter, which led to growth in positive cash flows. In addition, we opted to pay down the outstanding balance on our credit facility to reduce interest expense, given our large cash balance and increased flexibility to incur debt. We also continued to enhance our portfolio through accretive capital recycling and reinvestment in our portfolio, and announced a quarterly cash dividend, as we remain optimistic on the trajectory of the lodging recovery.”

DIVIDEND

On February 16, 2022, the Board of Directors announced a regular quarterly cash dividend of $0.03 on its common stock. The dividend will be paid on April 15, 2022 to stockholders of record on March 31, 2022. All future dividends are subject to approval by the Company’s Board of Directors.

OPERATING RESULTS

The following presents the monthly pro forma hotel operating results for the full portfolio owned as of December 31, 2021 compared to 2020 and 2019 for the months presented(3):

    October     October           November     November           December     December           Quarter ended December 31,        
    2021     2020     Change     2021     2020     Change     2021     2020     Change     2021     2020     Change  
Number of hotels     80       79             81       79             81       79             81       79        
Number of rooms     45,349       45,184             45,572       45,184             45,572       45,184             45,572       45,184        
                                                                         
Average Occupancy
Percentage
    58.9 %     21.5 %     37.4pts       57.4 %     20.0 %     37.4pts       55.3 %     17.8 %     37.5pts       57.2 %     19.8 %     37.4pts  
Average Room Rate   $ 246.98     $ 194.78       26.8 %   $ 249.07     $ 208.07       19.7 %   $ 283.62     $ 246.68       15.0 %   $ 259.63     $ 214.94       20.8 %
RevPAR   $ 145.46     $ 41.82       247.8 %   $ 142.92     $ 41.71       242.6 %   $ 156.79     $ 43.98       256.5 %   $ 148.46     $ 42.52       249.2 %
    October     October           November     November           December     December           Quarter ended December 31,        
    2021     2019     Change     2021     2019     Change     2021     2019     Change     2021     2019     Change  
Number of hotels     80       79             81       79             81       79             81       79        
Number of rooms     45,349       45,184             45,572       45,184             45,572       45,184             45,572       45,184        
                                                                         
Average Occupancy
Percentage
    58.9 %     82.3 %     (23.4pts )     57.4 %     75.8 %     (18.4pts )     55.3 %     70.0 %     (14.7pts )     57.2 %     76.1 %     (18.9pts )
Average Room Rate   $ 246.98     $ 264.75       (6.7 )%   $ 249.07     $ 249.38       (0.1 )%   $ 283.62     $ 257.00       10.4 %   $ 259.63     $ 257.35       0.9 %
RevPAR   $ 145.46     $ 217.92       (33.3 )%   $ 142.92     $ 189.08       (24.4 )%   $ 156.79     $ 179.99       (12.9 )%   $ 148.46     $ 195.73       (24.2 )%

__________________________________
(3) The AC Hotel Scottsdale North is a new development hotel that opened in January 2021 and The Laura Hotel in Houston re-opened under new management in November 2021. Therefore, no adjustments were made for results of these hotels for periods prior to their openings. Results for the Sheraton Boston, sold subsequent to year end, are included, as it was owned for the entirety of the periods presented.

Fourth Quarter 2021 Revenue Performance

  • All Owned Hotel Pro Forma RevPAR improved 13% compared to the third quarter of 2021, with average room rates exceeding fourth quarter 2019 rates. While strong leisure demand for resorts and hotels located in the Company’s Sunbelt markets and Hawaii continued to drive the sequential improvement, RevPAR at the Company’s downtown and non-resort hotels also saw improvement in the fourth quarter.
  • Food and beverage pro forma revenues improved approximately $82 million, or 44%, compared to the third quarter of 2021, fueled by continued improvement in Banquet and Catering revenues, which increased 84% over the prior quarter, following the doubling of Banquet and Catering revenues from the second quarter to the third quarter. Throughout the pandemic, food and beverage revenues mostly has been driven by restaurants and other outlet revenue.

Fourth Quarter 2021 Hotel Operating Expense Performance

  • Portfolio-wide pro forma hotel operating costs were approximately 24% lower compared to the fourth quarter of 2019, with a 25% decrease in total revenues compared to fourth quarter of 2019, and costs were only 15% higher compared to the third quarter of 2021, despite an approximately 20% increase in total revenues quarter over quarter.
    • Staffing challenges began to ease in the fourth quarter and the Company expects hotel operating costs to increase more in line with total revenues over time as hotels continue to transition from their contingency level operational plans to increased staffing levels and controllable spending.
    • Re-introduction of marketing, maintenance and other support costs is expected to increase other departmental and support expenses as the recovery gains momentum.

 

HOTEL BUSINESS MIX UPDATE

The Company’s customers fall into three broad groups: transient, group and contract business, which accounted for approximately 61%, 35%, and 4%, respectively, of its 2019 room sales.

During the fourth quarter, demand continued to be primarily driven by leisure at drive-to and resort destinations. The following are the sequential results of the Company’s consolidated portfolio, including all owned hotels at December 31, 2021 on a pro forma basis, for transient, group and contract business in comparison to 2019 performance:

    Quarter ended December 31, 2021     Quarter ended September 30, 2021  
    Transient     Group     Contract     Transient     Group     Contract  
Room nights (in thousands)     1,570       661       163       1,592       573       149  
Percentage change in room nights vs. same period in 2019     (17.7 )%     (40.5 )%     (13.7 )%     (23.1 )%     (48.2 )%     (5.9 )%
Room Revenues (in millions)   $ 443     $ 150     $ 29     $ 412     $ 111     $ 24  
Percentage change in revenues vs. same period in 2019     (12.6 )%     (43.0 )%     (33.9 )%     (18.8 )%     (54.2 )%     (41.5 )%


CAPITAL ALLOCATION STRATEGY

The Company continued to execute on its capital allocation strategy by recycling capital into assets that the Company believes will improve the quality and EBITDA growth profile of its portfolio. During the quarter, the Company acquired the 173-room Alida, Savannah, part of the Marriott Tribute Portfolio, for $103 million and the 319-room Hotel Van Zandt in Austin, managed by Kimpton Hotels, for a purchase price of $246 million, including its $4 million FF&E reserve and the assumption of a $102 million non-recourse mortgage. In 2021, the Company acquired seven hotels and two golf courses for a total purchase price of $1.6 billion.

Additionally during the quarter, the Company sold the W Hollywood for approximately $197 million, including $3 million for the FF&E replacement funds, and a five-hotel portfolio consisting of the Westfields Marriott Washington Dulles, San Ramon Marriott, The Westin Buckhead Atlanta, The Westin Los Angeles Airport and The Whitley for $551 million, including approximately $11 million for the FF&E replacement funds.

Subsequent to year end, the Company sold the Sheraton Boston for $233 million, including a $163 million bridge loan provided by the Company to the buyer, and expects to record a gain of $12 million in the first quarter of 2022. Additionally, the Company acquired a 49% ownership interest in a joint venture with Noble Investment Group, a private hospitality asset manager with a focus on upscale select-service and extended stay properties. The agreement provides for the opportunity to acquire interests in future funds and represents a new platform for potential growth.

CAPITAL EXPENDITURES

The following presents the Company’s 2021 capital expenditures spend and the forecast for 2022 (in millions):

    Year ended
December 31, 2021
    2022 Full Year Forecast  
                   
    Actual     Low-end of range     High-end of range  
ROI – Marriott Transformational Capital Program   $ 126     $ 90     $ 115  
ROI – All other ROI projects     167       235       260  
Total ROI project spend     293       325       375  
Renewals and Replacements     134       175       225  
Total Capital Expenditures   $ 427     $ 500     $ 600  

The Company continues to invest heavily in capital expenditures in the early phases of recovery in order to minimize future disruption and believes these renovations will position these hotels to capture additional revenue during the economic recovery. As of year-end 2021, the Company has completed approximately 85% of the Marriott Transformational Capital Program. The Company received $14 million of operating profit guarantees in 2021, with $2 million received in the fourth quarter, and expects to receive approximately $11 million in operating profit guarantees in 2022 under the Marriott Transformational Capital Program. The program is expected to be substantially complete by the end of 2022 and the Company also plans to commence the next phase of an estimated $128 million extensive repositioning at the Fairmont Kea Lani in 2022.

2022 OUTLOOK

Given the global economic uncertainty COVID-19 has created for the travel, airline, lodging and tourism and event industries, the Company cannot provide guidance for its operations or fully estimate the effect of COVID-19 or its variants on its operations.

January 2022 operations declined compared to the fourth quarter results as operations were negatively affected by the increase in COVID-19 cases due to the Omicron variant. However, trends thus far in February would indicate a return to the positive trajectory of the recovery experienced in the second half of 2021. The Company believes that continued recovery within the lodging industry will be driven by the strength of the economy, increased consumer confidence that the risks associated with travelling and contracting COVID-19 have been significantly reduced, and the return of business and group customers.

While the Company is not providing guidance on operations at this time, it estimates that for full year 2022, interest expense and corporate and other expenses will be in the following ranges (in millions):

    2022 Full Year Forecast  
             
    Low-end of range     High-end of range  
Interest expense   $ 146     $ 149  
Corporate and other expenses     103       106  

The Company does not intend to provide further guidance updates unless deemed appropriate.

ABOUT HOST HOTELS & RESORTS

Host Hotels & Resorts, Inc. is an S&P 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 75 properties in the United States and five properties internationally totaling approximately 44,400 rooms. The Company also holds non-controlling interests in seven domestic and one international joint ventures. 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®, The Luxury Collection®, Hyatt®, Fairmont®, Hilton®, Four Seasons®, Swissôtel®, ibis® and Novotel®, as well as independent brands. For additional information, please visit the Company’s website at www.hosthotels.com.

Note: This press release contains forward-looking statements within the meaning of federal securities regulations. These forward-looking statements which include, but may not be limited to, our expectations regarding the impact of the COVID-19 pandemic on our business, the recovery of travel and the lodging industry and 2022 estimates with respect to our business, are identified by their use of terms and phrases such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “should,” “plan,” “predict,” “project,” “will,” “continue” and different comparable phrases and phrases, together with references to assumptions and forecasts of future outcomes. Forward-looking statements are usually not ensures of future efficiency and contain identified and unknown dangers, uncertainties and different elements which can trigger the precise outcomes to vary materially from these anticipated on the time the forward-looking statements are made. These dangers embody, however are usually not restricted to: the period and scope of the COVID-19 pandemic and its quick and longer-term influence on the demand for journey, transient and group business, and ranges of client confidence; actions governments, companies and people absorb response to the pandemic, together with limiting or banning journey or the scale of gatherings; the influence of the pandemic and actions taken in response to the pandemic on international and regional economies, journey, and financial exercise, together with the period and magnitude of its influence on unemployment charges, business funding and client discretionary spending; the tempo of restoration when the COVID-19 pandemic subsides; common financial uncertainty in U.S. markets the place we personal lodges and a worsening of financial circumstances or low ranges of financial development in these markets; the consequences of steps we and our resort managers take to cut back working prices in response to the COVID-19 pandemic; different modifications (aside from the COVID-19 pandemic) in nationwide and native financial and business circumstances and different elements akin to pure disasters and climate that may have an effect on occupancy charges at our lodges and the demand for resort services; the influence of geopolitical developments outdoors the U.S. on lodging demand; volatility in international monetary and credit score markets; working dangers related to the resort business; dangers and limitations in our working flexibility related to the extent of our indebtedness and our capacity to satisfy covenants in our debt agreements; dangers related to {our relationships} with property managers and three way partnership companions; our capacity to take care of our properties in a first-class method, together with assembly capital expenditure necessities; the consequences of resort renovations on our resort occupancy and monetary outcomes; our capacity to compete successfully in areas akin to entry, location, high quality of lodging and room charge constructions; dangers related to our capacity to finish acquisitions and develop new properties and the dangers that acquisitions and new developments might not carry out in accordance with our expectations; our capacity to proceed to fulfill complicated guidelines so as for us to stay a REIT for federal revenue tax functions; dangers related to our capacity to effectuate our dividend coverage, together with elements akin to working outcomes and the financial outlook influencing our board’s resolution whether or not to pay additional dividends at ranges beforehand disclosed or to make use of out there money to make particular dividends; and different dangers and uncertainties related to our business described within the Company’s annual report on Form 10-Okay, quarterly experiences on Form 10-Q and present experiences on Form 8-Okay filed with the SEC. Although the Company believes the expectations mirrored in such forward-looking statements are based mostly upon cheap assumptions, it may give no assurance that the expectations will probably be attained or that any deviation won’t be materials. All data on this launch is as of February 16, 2022 and the Company undertakes no obligation to replace any forward-looking assertion to adapt the assertion to precise outcomes or modifications within the Company’s expectations.

* This press launch comprises registered logos which are the unique property of their respective house owners. None of the house owners of those logos has any duty or legal responsibility for any data contained on this press launch.

*** Tables to Follow ***

Host Hotels & Resorts, Inc., herein known as “we,” “Host Inc.,” or the “Company,” is a self-managed and self-administered actual property funding belief that owns resort properties. We conduct our operations as an umbrella partnership REIT via an working partnership, Host Hotels & Resorts, L.P. (“Host LP”), of which we’re the only real common associate. When distinguishing between Host Inc. and Host LP, the first distinction is roughly 1% of the partnership pursuits in Host LP held by outdoors companions as of December 31, 2021, which is non-controlling pursuits in Host LP in our consolidated steadiness sheets and is included in web (revenue) loss attributable to non-controlling pursuits in our consolidated statements of operations. Readers are inspired to search out additional element relating to our organizational construction in our annual report on Form 10-Okay.


HOST HOTELS & RESORTS, INC.

Condensed Consolidated Balance Sheets
(unaudited, in hundreds of thousands, besides shares and per share quantities)

    December 31,
2021
    December 31,
2020
 
             
ASSETS  
Property and gear, web   $ 9,994     $ 9,416  
Right-of-use property     551       597  
Assets held for sale     270        
Due from managers     113       22  
Advances to and investments in associates     42       21  
Furniture, fixtures and gear substitute fund     144       139  
Other     431       360  
Cash and money equivalents     807       2,335  
Total property   $ 12,352     $ 12,890  
             
LIABILITIES, NON-CONTROLLING INTERESTS AND EQUITY  
Debt⁽¹⁾            
Senior notes   $ 3,109     $ 3,065  
Credit facility, together with the time period loans of $997     1,673       2,471  
Mortgage and different debt     109       5  
Total debt     4,891       5,541  
Lease liabilities     564       610  
Accounts payable and accrued bills     85       71  
Due to managers     42       64  
Other     198       170  
Total liabilities     5,780       6,456  
             
Redeemable non-controlling pursuits – Host Hotels & Resorts, L.P.     126       108  
             
Host Hotels & Resorts, Inc. stockholders’ fairness:            
Common inventory, par worth $.01, 1,050 million shares licensed,
    714.1 million shares and 705.4 million shares issued and
    excellent, respectively
    7       7  
Additional paid-in capital     7,702       7,568  
Accumulated different complete loss     (76 )     (74 )
Deficit     (1,192 )     (1,180 )
Total fairness of Host Hotels & Resorts, Inc. stockholders     6,441       6,321  
Non-redeemable non-controlling pursuits—different consolidated
    partnerships
    5       5  
Total fairness     6,446       6,326  
Total liabilities, non-controlling pursuits and fairness   $ 12,352     $ 12,890  

__________________________________
(1) Please see our Fourth Quarter 2021 Supplemental Financial Information for extra element on our debt balances and monetary covenant ratios beneath our credit score facility and senior notes indentures.


HOST HOTELS & RESORTS, INC.

Condensed Consolidated Statements of Operations
(unaudited, in hundreds of thousands, besides per share quantities)

    Quarter ended
December 31,
    Year ended
December 31,
 
    2021     2020     2021     2020  
Revenues                        
Rooms   $ 621     $ 163     $ 1,858     $ 976  
Food and beverage     269       54       674       426  
Other     108       50       358       218  
Total revenues     998       267       2,890       1,620  
Expenses                        
Rooms     164       63       488       362  
Food and beverage     192       64       505       420  
Other departmental and assist bills     269       145       890       686  
Management charges     38       6       97       39  
Other property-level bills     68       72       307       312  
Depreciation and amortization     165       167       762       665  
Corporate and different bills⁽¹⁾     26       21       99       89  
Gain on insurance and business interruption settlements     (3 )           (8 )      
Total working prices and bills     919       538       3,140       2,573  
Operating revenue (loss)     79       (271 )     (250 )     (953 )
Interest revenue           1       2       8  
Interest expense     (63 )     (51 )     (191 )     (194 )
Other positive factors     302       195       306       208  
Equity in earnings (losses) of associates     (5 )     (4 )     31       (30 )
Income (loss) earlier than revenue taxes     313       (130 )     (102 )     (961 )
Benefit for revenue taxes     10       64       91       220  
Net revenue (loss)     323       (66 )     (11 )     (741 )
Less: Net (revenue) loss attributable to non-
   controlling pursuits
    (3 )     2             9  
Net revenue (loss) attributable to Host Inc.   $ 320     $ (64 )   $ (11 )   $ (732 )
Basic and diluted earnings (loss) per widespread share   $ .45     $ (.09 )   $ (.02 )   $ (1.04 )

__________________________________
(1) Corporate and different bills embody the next objects:

    Quarter ended December 31,     Year ended December 31,  
    2021     2020     2021     2020  
                         
General and administrative prices   $ 21     $ 15     $ 81     $ 72  
Non-cash stock-based compensation expense     5       6       18       17  
Total   $ 26     $ 21     $ 99     $ 89  

HOST HOTELS & RESORTS, INC.
Earnings (Loss) per Common Share
(unaudited, in hundreds of thousands, besides per share quantities)

    Quarter ended December 31,     Year ended December 31,  
    2021     2020     2021     2020  
Net revenue (loss)   $ 323     $ (66 )   $ (11 )   $ (741 )
Less: Net (revenue) loss attributable to non-
    controlling pursuits
    (3 )     2             9  
Net revenue (loss) attributable to Host Inc.   $ 320     $ (64 )   $ (11 )   $ (732 )
                         
Basic weighted common shares excellent     714.0       705.3       710.3       705.9  
Assuming distribution of widespread shares
granted beneath the excellent inventory plans,
much less shares assumed bought at market
    2.1                    
Diluted weighted common shares excellent⁽¹⁾     716.1       705.3       710.3       705.9  
Basic and diluted earnings (loss)
per widespread share
  $ .45     $ (.09 )   $ (.02 )   $ (1.04 )

__________________________________
(1) Dilutive securities might embody shares granted beneath complete inventory plans, most well-liked working partnership models (“OP Units”) held by minority companions and different non-controlling pursuits which have the choice to transform their restricted partnership pursuits to widespread OP Units. No impact is proven for any securities that had been anti-dilutive for the interval.


HOST HOTELS & RESORTS, INC.

Hotel Operating Data for Consolidated Hotels (1)(2)

All Owned Hotels (professional forma) by Location Compared to 2020

  As of December 31, 2021   Quarter ended December 31, 2021   Quarter ended December 31, 2020          
Location No. of Properties   No. of Rooms   Average Room Rate   Average Occupancy Percentage   RevPAR   Total RevPAR   Average Room Rate   Average Occupancy Percentage   RevPAR   Total RevPAR   Percent Change in RevPAR   Percent Change in Total RevPAR  
Maui/Oahu   4     2,007   $ 527.16     74.1 % $ 390.37   $ 605.32   $ 359.56     25.8 % $ 92.86   $ 140.11     320.4 %   332.0 %
Jacksonville   1     446     463.81     66.2     307.26     674.17     394.11     28.8     113.66     255.23     170.3     164.1  
Miami   3     1,276     532.47     64.2     342.06     523.37     403.46     35.0     141.11     242.05     142.4     116.2  
Florida Gulf Coast   5     1,850     381.12     59.8     228.07     472.20     365.11     37.2     135.74     273.10     68.0     72.9  
Phoenix   4     1,822     351.10     72.4     254.15     533.26     301.20     35.7     107.53     217.08     136.4     145.7  
Los Angeles / Orange County   3     1,067     259.39     62.7     162.73     258.96     197.97     20.4     40.45     56.13     302.4     361.4  
Orlando   2     2,448     443.69     41.5     184.28     337.70     461.74     11.8     54.65     112.39     237.2     200.5  
Austin   2     767     269.59     69.4     186.99     304.02     139.19     30.0     41.71     69.59     348.3     336.8  
Philadelphia   2     810     193.17     77.1     148.92     235.12     136.85     33.9     46.39     63.16     221.0     272.3  
San Diego   3     3,288     233.02     60.4     140.85     253.78     152.26     18.6     28.33     50.72     397.2     400.3  
Atlanta   2     810     164.89     70.3     115.89     180.31     125.39     32.8     41.16     59.40     181.6     203.6  
Northern Virginia   2     916     194.01     61.4     119.16     199.80     161.89     26.7     43.29     69.46     175.2     187.6  
Houston   5     1,942     164.16     58.6     96.20     135.32     118.00     37.2     43.93     63.24     119.0     114.0  
New York   3     4,261     274.12     52.4     143.72     207.84     163.99     11.4     18.78     21.71     665.4     857.6  
San Antonio   2     1,512     158.61     63.8     101.24     144.11     123.70     14.2     17.55     27.34     476.8     427.0  
Chicago   4     1,816     180.45     59.1     106.70     143.91     110.71     13.4     14.87     18.68     617.7     670.4  
Washington, D.C. (CBD)   5     3,238     200.64     43.5     87.34     124.51     161.64     8.1     13.15     17.74     564.3     601.7  
Denver   3     1,340     156.62     49.1     76.97     106.82     112.46     16.1     18.16     23.99     323.9     345.2  
Boston   3     2,715     197.82     62.1     122.77     145.26     126.56     6.3     8.03     10.91     1,429.7     1,231.8  
New Orleans   1     1,333     176.86     54.7     96.81     141.52     138.80     41.4     57.42     73.00     68.6     93.9  
San Francisco / San Jose   6     4,162     170.71     53.4     91.10     125.30     152.04     13.5     20.46     25.43     345.2     392.8  
Seattle   2     1,315     171.61     46.4     79.56     104.93     151.61     5.8     8.75     12.03     809.4     772.1  
Other   9     2,932     252.77     54.6     138.12     198.65     212.80     27.6     58.79     85.31     135.0     132.9  
Domestic   76     44,073     264.36     57.4     151.86     243.66     217.76     20.0     43.59     72.22     248.4     237.4  
                                                 
International   5     1,499     98.32     49.5     48.66     71.32     86.73     12.8     11.13     14.71     337.1     384.7  
All Locations   81     45,572     259.63     57.2     148.46     237.98     214.94     19.8     42.52     70.31     249.2     238.5  


All Owned Hotels (professional forma) by Location Compared to 2019

  As of December 31, 2021   Quarter ended December 31, 2021   Quarter ended December 31, 2019          
Location No. of Properties   No. of Rooms   Average Room Rate   Average Occupancy Percentage   RevPAR   Total RevPAR   Average Room Rate   Average Occupancy Percentage   RevPAR   Total RevPAR   Percent Change in RevPAR   Percent Change in Total RevPAR  
Maui/Oahu   4     2,007   $ 527.16     74.1 % $ 390.37   $ 605.32   $ 434.72     79.6 % $ 346.15   $ 530.96     12.8 %   14.0 %
Jacksonville   1     446     463.81     66.2     307.26     674.17     334.64     62.4     208.94     497.75     47.1     35.4  
Miami   3     1,276     532.47     64.2     342.06     523.37     345.79     79.0     273.07     438.79     25.3     19.3  
Florida Gulf Coast   5     1,850     381.12     59.8     228.07     472.20     316.16     69.9     220.85     480.84     3.3     (1.8 )
Phoenix   4     1,822     351.10     72.4     254.15     533.26     293.33     72.6     213.00     489.76     19.3     8.9  
Los Angeles / Orange County   3     1,067     259.39     62.7     162.73     258.96     249.68     81.7     204.11     320.66     (20.3 )   (19.2 )
Orlando   2     2,448     443.69     41.5     184.28     337.70     328.06     64.4     211.35     424.70     (12.8 )   (20.5 )
Austin   2     767     269.59     69.4     186.99     304.02     255.26     80.8     206.16     342.15     (9.3 )   (11.1 )
Philadelphia   2     810     193.17     77.1     148.92     235.12     219.68     86.6     190.20     316.27     (21.7 )   (25.7 )
San Diego   3     3,288     233.02     60.4     140.85     253.78     228.60     74.2     169.53     325.13     (16.9 )   (21.9 )
Atlanta   2     810     164.89     70.3     115.89     180.31     175.95     78.8     138.71     231.69     (16.5 )   (22.2 )
Northern Virginia   2     916     194.01     61.4     119.16     199.80     224.95     71.8     161.48     308.69     (26.2 )   (35.3 )
Houston   5     1,942     164.16     58.6     96.20     135.32     176.32     70.9     124.95     188.16     (23.0 )   (28.1 )
New York   3     4,261     274.12     52.4     143.72     207.84     335.19     90.2     302.22     449.65     (52.4 )   (53.8 )
San Antonio   2     1,512     158.61     63.8     101.24     144.11     193.12     59.9     115.62     173.80     (12.4 )   (17.1 )
Chicago   4     1,816     180.45     59.1     106.70     143.91     207.41     76.1     157.94     218.58     (32.4 )   (34.2 )
Washington, D.C. (CBD)   5     3,238     200.64     43.5     87.34     124.51     243.16     76.6     186.27     274.75     (53.1 )   (54.7 )
Denver   3     1,340     156.62     49.1     76.97     106.82     167.45     62.9     105.31     174.21     (26.9 )   (38.7 )
Boston   3     2,715     197.82     62.1     122.77     145.26     232.62     78.4     182.29     261.40     (32.7 )   (44.4 )
New Orleans   1     1,333     176.86     54.7     96.81     141.52     185.82     76.5     142.21     209.94     (31.9 )   (32.6 )
San Francisco / San Jose   6     4,162     170.71     53.4     91.10     125.30     264.99     83.1     220.14     309.64     (58.6 )   (59.5 )
Seattle   2     1,315     171.61     46.4     79.56     104.93     204.05     76.8     156.81     232.64     (49.3 )   (54.9 )
Other   9     2,932     252.77     54.6     138.12     198.65     191.18     73.1     139.69     217.32     (1.1 )   (8.6 )
Domestic   76     44,073     264.36     57.4     151.86     243.66     260.76     76.3     198.86     325.76     (23.6 )   (25.2 )
                                                 
International   5     1,499     98.32     49.5     48.66     71.32     149.12     70.1     104.55     165.87     (53.5 )   (57.0 )
All Locations   81     45,572     259.63     57.2     148.46     237.98     257.35     76.1     195.73     320.46     (24.2 )   (25.7 )


All Owned Hotels (professional forma) by Location in Compared to 2020

  As of December 31, 2021   Year ended December 31, 2021   Year ended December 31, 2020          
Location No. of Properties   No. of Rooms   Average Room Rate   Average Occupancy Percentage   RevPAR   Total RevPAR   Average Room Rate   Average Occupancy Percentage   RevPAR   Total RevPAR   Percent Change in RevPAR   Percent Change in Total RevPAR  
Maui/Oahu   4     2,007   $ 486.22     69.0 % $ 335.71   $ 512.34   $ 403.12     28.8 % $ 115.91   $ 174.86     189.6 %   193.0 %
Jacksonville   1     446     494.80     59.9     296.61     609.54     403.32     39.3     158.58     330.97     87.0     84.2  
Miami   3     1,276     489.24     59.1     289.20     449.18     378.62     35.2     133.26     219.18     117.0     104.9  
Florida Gulf Coast   5     1,850     407.02     56.1     228.20     438.18     368.26     39.8     146.62     304.41     55.6     43.9  
Phoenix   4     1,822     316.35     60.5     191.42     393.86     313.05     32.9     102.99     233.16     85.9     68.9  
Los Angeles / Orange County   3     1,067     241.56     53.6     129.52     187.07     235.28     28.9     68.04     100.21     90.4     86.7  
Orlando   2     2,448     413.95     30.9     127.96     231.90     365.64     19.0     69.62     147.90     83.8     56.8  
Austin   2     767     214.87     56.3     121.00     195.68     195.33     30.4     59.41     108.97     103.7     79.6  
Philadelphia   2     810     176.82     63.3     111.97     169.50     154.46     34.9     53.85     81.81     107.9     107.2  
San Diego   3     3,288     222.93     49.1     109.43     180.41     218.59     24.4     53.40     102.63     104.9     75.8  
Atlanta   2     810     156.30     58.5     91.40     129.46     155.63     31.5     49.06     76.54     86.3     69.1  
Northern Virginia   2     916     182.84     49.4     90.34     138.95     184.42     30.7     56.68     87.88     59.4     58.1  
Houston   5     1,942     146.57     59.4     87.04     118.95     138.61     36.2     50.19     73.46     73.4     61.9  
New York   3     4,261     220.05     36.9     81.23     108.52     187.28     27.1     50.75     71.03     60.1     52.8  
San Antonio   2     1,512     159.93     46.6     74.53     107.51     159.16     19.0     30.27     45.28     146.2     137.4  
Chicago   4     1,816     172.35     42.9     73.96     94.30     130.47     22.1     28.78     38.48     157.0     145.0  
Washington, D.C. (CBD)   5     3,238     171.93     42.6     73.18     92.16     216.26     18.2     39.30     55.93     86.2     64.8  
Denver   3     1,340     151.40     43.9     66.49     86.94     140.24     23.9     33.49     48.55     98.6     79.1  
Boston   3     2,715     188.00     34.8     65.48     78.90     168.75     16.0     27.08     40.90     141.8     92.9  
New Orleans   1     1,333     144.71     41.9     60.68     84.82     164.70     33.3     54.89     76.95     10.6     10.2  
San Francisco / San Jose   6     4,162     161.21     36.9     59.55     78.95     252.95     22.7     57.38     82.06     3.8     (3.8 )
Seattle   2     1,315     182.40     32.5     59.27     74.16     187.91     16.7     31.38     44.67     88.9     66.0  
Other   9     2,932     246.03     47.6     117.20     167.00     192.50     31.5     60.71     88.26     93.0     89.2  
Domestic   76     44,073     251.39     46.2     116.25     181.13     235.07     26.2     61.66     103.33     88.5     75.3  
                                                 
International   5     1,499     90.03     33.4     30.10     43.52     116.26     21.4     24.91     36.65     20.8     18.7  
All Locations   81     45,572     247.50     45.8     113.40     176.59     231.83     26.1     60.44     101.12     87.6     74.6  


All Owned Hotels (professional forma) by Location in Compared to 2019

  As of December 31, 2021   Year ended December 31, 2021   Year ended December 31, 2019          
Location No. of Properties   No. of Rooms   Average Room Rate   Average Occupancy Percentage   RevPAR   Total RevPAR   Average Room Rate   Average Occupancy Percentage   RevPAR   Total RevPAR   Percent Change in RevPAR   Percent Change in Total RevPAR  
Maui/Oahu   4     2,007   $ 486.22     69.0 % $ 335.71   $ 512.34   $ 409.40     88.1 % $ 360.59   $ 565.70     (6.9 )%   (9.4 )%
Jacksonville   1     446     494.80     59.9     296.61     609.54     372.94     73.5     274.07     613.80     8.2     (0.7 )
Miami   3     1,276     489.24     59.1     289.20     449.18     325.16     79.8     259.54     410.81     11.4     9.3  
Florida Gulf Coast   5     1,850     407.02     56.1     228.20     438.18     334.73     72.0     241.11     501.15     (5.4 )   (12.6 )
Phoenix   4     1,822     316.35     60.5     191.42     393.86     292.50     71.9     210.32     476.62     (9.0 )   (17.4 )
Los Angeles / Orange County   3     1,067     241.56     53.6     129.52     187.07     259.35     84.0     217.78     331.66     (40.5 )   (43.6 )
Orlando   2     2,448     413.95     30.9     127.96     231.90     295.49     69.1     204.18     415.24     (37.3 )   (44.2 )
Austin   2     767     214.87     56.3     121.00     195.68     248.70     85.2     211.79     356.91     (42.9 )   (45.2 )
Philadelphia   2     810     176.82     63.3     111.97     169.50     217.01     85.7     185.91     305.37     (39.8 )   (44.5 )
San Diego   3     3,288     222.93     49.1     109.43     180.41     249.41     79.4     198.02     360.49     (44.7 )   (50.0 )
Atlanta   2     810     156.30     58.5     91.40     129.46     184.71     82.7     152.76     251.41     (40.2 )   (48.5 )
Northern Virginia   2     916     182.84     49.4     90.34     138.95     221.33     75.3     166.61     276.13     (45.8 )   (49.7 )
Houston   5     1,942     146.57     59.4     87.04     118.95     177.93     72.0     128.14     185.48     (32.1 )   (35.9 )
New York   3     4,261     220.05     36.9     81.23     108.52     286.36     84.8     242.96     359.92     (66.6 )   (69.8 )
San Antonio   2     1,512     159.93     46.6     74.53     107.51     185.33     69.7     129.14     189.71     (42.3 )   (43.3 )
Chicago   4     1,816     172.35     42.9     73.96     94.30     207.67     76.2     158.19     222.83     (53.2 )   (57.7 )
Washington, D.C. (CBD)   5     3,238     171.93     42.6     73.18     92.16     245.82     81.5     200.27     288.52     (63.5 )   (68.1 )
Denver   3     1,340     151.40     43.9     66.49     86.94     173.47     72.9     126.48     190.45     (47.4 )   (54.4 )
Boston   3     2,715     188.00     34.8     65.48     78.90     237.24     81.7     193.83     268.74     (66.2 )   (70.6 )
New Orleans   1     1,333     144.71     41.9     60.68     84.82     187.65     79.0     148.30     216.97     (59.1 )   (60.9 )
San Francisco / San Jose   6     4,162     161.21     36.9     59.55     78.95     279.18     82.4     230.14     319.93     (74.1 )   (75.3 )
Seattle   2     1,315     182.40     32.5     59.27     74.16     225.12     82.4     185.50     250.12     (68.0 )   (70.4 )
Other   9     2,932     246.03     47.6     117.20     167.00     192.98     75.6     145.96     220.89     (19.7 )   (24.4 )
Domestic   76     44,073     251.39     46.2     116.25     181.13     256.97     78.9     202.64     326.00     (42.6 )   (44.4 )
                                                 
International   5     1,499     90.03     33.4     30.10     43.52     153.01     70.9     108.44     160.74     (72.2 )   (72.9 )
All Locations   81     45,572     247.50     45.8     113.40     176.59     253.86     78.6     199.52     320.52     (43.2 )   (44.9 )

__________________________________
(1) To facilitate a quarter-to-quarter comparability of our operations, we usually current sure working statistics and working outcomes for the durations included on this presentation on a comparable resort foundation. However, as a result of COVID-19 pandemic and its results on operations there’s little comparability between durations. For this cause, we quickly are suspending our comparable resort presentation and as a substitute current resort working outcomes for all consolidated lodges and, to facilitate comparisons between durations, we’re presenting outcomes on a professional forma foundation together with the next changes: (1) working outcomes are introduced for all consolidated properties owned as of December 31, 2021 however don’t embody the outcomes of operations for properties bought via the reporting date; and (2) working outcomes for acquisitions as of December 31, 2021 are mirrored for full calendar years, to incorporate outcomes for durations previous to our possession. For these lodges, for the reason that year-over-year comparability contains durations previous to our possession, the modifications won’t essentially correspond to modifications in our precise outcomes. See the Notes to Financial Information – All Owned Hotel Pro Forma Operating Statistics and Results for additional data on these professional forma statistics. The AC Hotel Scottsdale North is a brand new growth resort that opened in January 2021 and The Laura Hotel in Houston re-opened beneath new administration in November 2021. Therefore, no changes had been made for outcomes of those lodges for durations previous to their openings. Results for the resort bought subsequent to quarter finish are included, because it was owned for the whole lot of the durations introduced. CBD of a location refers back to the central business district.
(2) Hotel RevPAR is calculated as room revenues divided by the out there room nights. Hotel Total RevPAR is calculated by dividing the sum of rooms, meals and beverage and different revenues by the out there room nights.
N/M = Not significant


HOST HOTELS & RESORTS, INC.

Schedule of All Owned Hotel Pro Forma Results (1)
(unaudited, in hundreds of thousands, besides resort statistics)

    Quarter ended December 31,     Year ended December 31,  
    2021     2020     2019     2021     2020     2019  
Number of lodges     81       79       79       81       79       79  
Number of rooms     45,572       45,184       45,184       45,572       45,184       45,184  
Change in resort Total RevPAR     238.5 %                 74.6 %            
Change in resort RevPAR     249.2 %                 87.6 %            
Operating revenue (loss) margin⁽²⁾     7.9 %     (101.5 )%     12.4 %     (8.7 )%     (58.8 )%     14.6 %
All Owned Hotel Pro Forma EBITDA margin⁽²⁾     26.9 %     (18.8 )%     27.7 %     21.7 %     (7.7 )%     28.8 %
Food and beverage revenue margin⁽²⁾     28.6 %     (18.5 )%     32.8 %     25.1 %     1.4 %     32.0 %
All Owned Hotel Pro Forma meals and beverage revenue margin⁽²⁾     29.3 %     (3.3 )%     32.5 %     25.1 %     9.6 %     32.0 %
                                     
Net revenue (loss)   $ 323     $ (66 )   $ 81     $ (11 )   $ (741 )   $ 932  
Depreciation and amortization     165       167       175       762       665       676  
Interest expense     63       51       90       191       194       222  
Provision (profit) for revenue taxes     (10 )     (64 )     8       (91 )     (220 )     30  
Gain on sale of property and company degree revenue/expense     (271 )     (171 )     13       (240 )     (97 )     (283 )
Severance expense (reversal) at resort properties     (5 )     21             (10 )     65        
Pro forma changes⁽³⁾     4       7       2       35       5       (55 )
All Owned Hotel Pro Forma EBITDA⁽⁴⁾   $ 269     $ (55 )   $ 369     $ 636     $ (129 )   $ 1,522  
  Quarter ended December 31, 2021     Quarter ended December 31, 2020  
        Adjustments                 Adjustments        
  GAAP Results     Severance at resort properties     Pro forma changes⁽³⁾     Depreciation and company degree objects     All Owned Hotel Pro Forma Results⁽⁴⁾     GAAP Results     Severance at resort properties     Pro forma changes⁽³⁾     Depreciation and company degree objects     All Owned Hotel Pro Forma Results⁽⁴⁾  
Revenues                                                          
Room $ 621     $     $ 1     $     $ 622     $ 163     $     $ 14     $     $ 177  
Food and beverage   269             1             270       54             7             61  
Other   108                         108       50             5             55  
Total revenues   998             2             1,000       267             26             293  
Expenses                                                          
Room   164             (1 )           163       63       (2 )     2             63  
Food and beverage   192             (1 )           191       64       (9 )     8             63  
Other   375       5                   380       223       (10 )     9             222  
Depreciation and amortization   165                   (165 )           167                   (167 )      
Corporate and different bills   26                   (26 )           21                   (21 )      
Gain on insurance and business interruption settlements   (3 )                       (3 )                              
Total bills   919       5       (2 )     (191 )     731       538       (21 )     19       (188 )     348  
Operating Profit – All Owned Hotel Pro Forma EBITDA⁽⁴⁾ $ 79     $ (5 )   $ 4     $ 191     $ 269     $ (271 )   $ 21     $ 7     $ 188     $ (55 )

 

    Quarter ended December 31, 2021     Quarter ended December 31, 2019  
          Adjustments                 Adjustments        
    GAAP Results     Severance at resort properties     Pro forma changes⁽³⁾     Depreciation and company degree objects     All Owned Hotel Pro Forma Results⁽⁴⁾     GAAP Results     Pro forma changes⁽³⁾     Depreciation and company degree objects     All Owned Hotel Pro Forma Results⁽⁴⁾  
Revenues                                                      
Room   $ 621     $     $ 1     $     $ 622     $ 813     $ 1     $     $ 814  
Food and beverage     269             1             270       424       (3 )           421  
Other     108                         108       97       1             98  
Total revenues     998             2             1,000       1,334       (1 )           1,333  
Expenses                                                      
Room     164             (1 )           163       209       (3 )           206  
Food and beverage     192             (1 )           191       285       (1 )           284  
Other     375       5                   380       473       1             474  
Depreciation and amortization     165                   (165 )           175             (175 )      
Corporate and different bills     26                   (26 )           27             (27 )      
Gain on insurance and business interruption settlements     (3 )                       (3 )     (1 )           1        
Total bills     919       5       (2 )     (191 )     731       1,168       (3 )     (201 )     964  
Operating Profit – All Owned Hotel Pro Forma EBITDA⁽⁴⁾   $ 79     $ (5 )   $ 4     $ 191     $ 269     $ 166     $ 2     $ 201     $ 369  
    Year ended December 31, 2021     Year ended December 31, 2020  
          Adjustments                 Adjustments        
    GAAP Results     Severance at resort properties     Pro forma changes⁽³⁾     Depreciation and company degree objects     All Owned Hotel Pro Forma Results⁽⁴⁾     GAAP Results     Severance at resort properties     Pro forma changes⁽³⁾     Depreciation and company degree objects     All Owned Hotel Pro Forma Results⁽⁴⁾  
Revenues                                                            
Room   $ 1,858     $     $ 21     $     $ 1,879     $ 976     $     $ 24     $     $ 1,000  
Food and beverage     674             14             688       426             23             449  
Other     358             8             366       218             11             229  
Total revenues     2,890             43             2,933       1,620             58             1,678  
Expenses                                                            
Room     488       1       (4 )           485       362       (15 )     3             350  
Food and beverage     505             10             515       420       (33 )     19             406  
Other     1,294       9       2             1,305       1,037       (17 )     31             1,051  
Depreciation and amortization     762                   (762 )           665                   (665 )      
Corporate and different bills     99                   (99 )           89                   (89 )      
Gain on insurance and business interruption settlements     (8 )                       (8 )                              
Total bills     3,140       10       8       (861 )     2,297       2,573       (65 )     53       (754 )     1,807  
Operating Profit – All Owned Hotel Pro Forma EBITDA⁽⁴⁾   $ (250 )   $ (10 )   $ 35     $ 861     $ 636     $ (953 )   $ 65     $ 5     $ 754     $ (129 )
    Year ended December 31, 2021     Year ended December 31, 2019  
          Adjustments                 Adjustments        
    GAAP Results     Severance at resort properties     Pro forma changes⁽³⁾     Depreciation and company degree objects     All Owned Hotel Pro Forma Results⁽⁴⁾     GAAP Results     Pro forma changes⁽³⁾     Depreciation and company degree objects     All Owned Hotel Pro Forma Results⁽⁴⁾  
Revenues                                                      
Room   $ 1,858     $     $ 21     $     $ 1,879     $ 3,431     $ (141 )   $     $ 3,290  
Food and beverage     674             14             688       1,647       (36 )           1,611  
Other     358             8             366       391       (2 )           389  
Total revenues     2,890             43             2,933       5,469       (179 )           5,290  
Expenses                                                      
Room     488       1       (4 )           485       873       (42 )           831  
Food and beverage     505             10             515       1,120       (25 )           1,095  
Other     1,294       9       2             1,305       1,899       (57 )           1,842  
Depreciation and amortization     762                   (762 )           676             (676 )      
Corporate and different bills     99                   (99 )           107             (107 )      
Gain on insurance and business interruption settlements     (8 )                       (8 )     (5 )           5        
Total bills     3,140       10       8       (861 )     2,297       4,670       (124 )     (778 )     3,768  
Operating Profit – All Owned Hotel Pro Forma EBITDA⁽⁴⁾   $ (250 )   $ (10 )   $ 35     $ 861     $ 636     $ 799     $ (55 )   $ 778     $ 1,522  

__________________________________
(1) See the Notes to Financial Information for a dialogue of non-GAAP measures and the restrictions on their use.
(2) Profit margins are calculated by dividing the relevant working revenue by the associated income quantity. GAAP revenue margins are calculated utilizing quantities introduced within the unaudited condensed consolidated statements of operations. Hotel margins are calculated utilizing quantities introduced within the above tables.
(3) Pro forma changes characterize the next objects: (i) the elimination of outcomes of operations of our bought lodges, which operations are included in our unaudited condensed consolidated statements of operations as persevering with operations and (ii) the addition of outcomes for durations previous to our possession for lodges acquired as of December 31, 2021. All Owned Hotel Pro Forma outcomes additionally contains the outcomes of our leased workplace buildings and different non-hotel income and expense objects.
(4) The AC Hotel Scottsdale North is a brand new growth resort that opened in January 2021 and The Laura Hotel in Houston re-opened beneath new administration in November 2021. Therefore, no changes had been made for outcomes of those lodges for durations previous to their openings. Results for the resort bought subsequent to quarter finish are included, because it was owned for the whole lot of the durations introduced.


HOST HOTELS & RESORTS, INC.

Reconciliation of Net Income (Loss) to
EBITDA, EBITDAre and Adjusted EBITDAre (1)
(unaudited, in hundreds of thousands)

    Quarter ended December 31,     Year ended December 31,  
    2021     2020     2021     2020  
Net revenue (loss)⁽²⁾   $ 323     $ (66 )   $ (11 )   $ (741 )
Interest expense     63       51       191       194  
Depreciation and amortization     165       167       670       665  
Income taxes     (10 )     (64 )     (91 )     (220 )
EBITDA⁽²⁾     541       88       759       (102 )
Gain on inclinations⁽³⁾     (303 )     (148 )     (303 )     (149 )
Non-cash impairment expense                 92        
Equity funding changes:                        
Equity in (earnings) losses of associates     5       4       (31 )     30  
Pro rata EBITDAre of fairness investments4⁾     4       3       25       (12 )
EBITDAre⁽²⁾     247       (53 )     542       (233 )
Adjustments to EBITDAre:                        
Severance expense (reversal) at resort properties     (5 )     21       (10 )     65  
Adjusted EBITDAre⁽²⁾   $ 242     $ (32 )   $ 532     $ (168 )

__________________________________
(1) See the Notes to Financial Information for dialogue of non-GAAP measures.
(2) Net revenue (loss), EBITDA, EBITDAre, Adjusted EBITDAre, NAREIT FFO and Adjusted FFO embody a acquire of $47 million within the fourth quarter 2020 and $59 million for the yr ended December 31, 2020 from the sale of land adjoining to The Phoenician resort. The yr ended December 31, 2020 additionally features a lack of $14 million associated to stock impairment expense recorded by our Maui timeshare three way partnership, mirrored via fairness in (earnings) losses of associates.
(3) Reflects the sale of six lodges in 2021 and one resort in 2020.
(4) Pro rata EBITDAre of fairness investments and professional rata FFO of fairness investments for yr ended December 31, 2021 embody a realized acquire of roughly $3 million associated to fairness securities held by considered one of our unconsolidated partnerships, Fifth Wall Ventures, L.P. Unrealized positive factors of our unconsolidated investments are usually not acknowledged in our EBITDAre, Adjusted EBITDAre, NAREIT FFO or Adjusted FFO till they’ve been realized by the unconsolidated partnership.


HOST HOTELS & RESORTS, INC.

Reconciliation of Diluted Earnings (Loss) per Common Share to
NAREIT and Adjusted Funds From Operations per Diluted Share (1)
(unaudited, in hundreds of thousands, besides per share quantities)

    Quarter ended December 31,     Year ended December 31,  
    2021     2020     2021     2020  
Net revenue (loss)⁽²⁾   $ 323     $ (66 )   $ (11 )   $ (741 )
Less: Net (revenue) loss attributable to non-controlling pursuits     (3 )     2             9  
Net revenue (loss) attributable to Host Inc.     320       (64 )     (11 )     (732 )
Adjustments:                        
Gain on inclinations(3)     (303 )     (148 )     (303 )     (149 )
Tax on inclinations     (4 )     (3 )     (4 )     (3 )
Depreciation and amortization     165       167       669       663  
Non-cash impairment expense                 92        
Equity funding changes:                        
Equity in (earnings) losses of associates     5       4       (31 )     30  
Pro rata FFO of fairness investments⁽⁴⁾     2       (1 )     18       (21 )
Consolidated partnership changes:                        
FFO adjustment for non-controlling partnerships                 (1 )     (1 )
FFO changes for non-controlling pursuits of Host L.P.     1       (1 )     (5 )     (6 )
NAREIT FFO⁽²⁾     186       (46 )     424       (219 )
Adjustments to NAREIT FFO:                        
Loss on debt extinguishment     23       8       23       36  
Severance expense (reversal) at resort properties     (5 )     21       (10 )     65  
Loss attributable to non-controlling pursuits                       (1 )
Adjusted FFO⁽²⁾   $ 204     $ (17 )   $ 437     $ (119 )
                         
For calculation on a per share foundation:⁽⁵⁾                        
                         
Diluted weighted common shares excellent – EPS     716.1       705.3       710.3       705.9  
Assuming issuance of widespread shares granted beneath the excellent inventory plans                 2.0        
Diluted weighted common shares excellent – NAREIT FFO and Adjusted FFO     716.1       705.3       712.3       705.9  
Diluted earnings (loss) per widespread share   $ .45     $ (.09 )   $ (.02 )   $ (1.04 )
NAREIT FFO per diluted share   $ .26     $ (.07 )   $ .60     $ (.31 )
Adjusted FFO per diluted share   $ .29     $ (.02 )   $ .61     $ (.17 )

__________________________________
(1-4) Refer to corresponding footnote on the Reconciliation of Net Income (Loss) to EBITDA, EBITDAre and Adjusted EBITDAre.
(5) Diluted loss per widespread share, NAREIT FFO per diluted share and Adjusted FFO per diluted share are adjusted for the consequences of dilutive securities. Dilutive securities might embody shares granted beneath complete inventory plans, most well-liked OP models held by non-controlling companions and different non-controlling pursuits which have the choice to transform their restricted partnership pursuits to widespread OP models. No impact is proven for securities if they’re anti-dilutive.

HOST HOTELS & RESORTS, INC.
Notes to Financial Information

ALL OWNED HOTEL PRO FORMA OPERATING STATISTICS AND RESULTS

To facilitate a quarter-to-quarter comparability of our operations, we usually current sure working statistics (i.e., Total RevPAR, RevPAR, common each day charge and common occupancy) and working outcomes (revenues, bills, resort EBITDA and related margins) for the durations included on this presentation on a comparable resort foundation with the intention to allow our traders to higher consider our working efficiency (mentioned in “Hotel Property Level Operating Results” beneath). However, as a result of COVID-19 pandemic and its results on operations, there’s little comparability between durations. For this cause, we quickly are suspending our comparable resort presentation and as a substitute current resort working outcomes for all consolidated lodges and, to facilitate comparisons between durations, we’re presenting outcomes on a professional forma foundation, together with the next changes: (1) working outcomes are introduced for all consolidated lodges owned as of December 31, 2021, however don’t embody the outcomes of operations for properties bought via the reporting date; and (2) working outcomes for acquisitions as of December 31, 2021 are mirrored for full calendar years, to incorporate outcomes for durations previous to our possession. For these lodges, for the reason that year-over-year comparability contains durations previous to our possession, the modifications won’t essentially correspond to modifications in our precise outcomes.

FOREIGN CURRENCY TRANSLATION

Operating outcomes denominated in foreign exchange are translated utilizing the prevailing trade charges on the date of the transaction, or month-to-month based mostly on the weighted common trade charge for the interval. Therefore, resort statistics and outcomes for non-U.S. properties embody the impact of foreign money fluctuations, according to our monetary assertion presentation.

NON-GAAP FINANCIAL MEASURES

Included on this press launch are sure “non-GAAP financial measures,” that are measures of our historic or future monetary efficiency that aren’t calculated and introduced in accordance with GAAP, throughout the which means of relevant SEC guidelines. They are as follows: (i) FFO and FFO per diluted share (each NAREIT and Adjusted), (ii) EBITDA, (iii) EBITDAre and Adjusted EBITDAre, and (iv) All Owned Hotel Pro Forma Operating Statistics and Results. The following dialogue defines these measures and presents why we imagine they’re helpful supplemental measures of our efficiency.

NAREIT FFO AND NAREIT FFO PER DILUTED SHARE

We current NAREIT FFO and NAREIT FFO per diluted share as non-GAAP measures of our efficiency along with our earnings per share (calculated in accordance with GAAP). We calculate NAREIT FFO per diluted share as our NAREIT FFO (outlined as set forth beneath) for a given working interval, as adjusted for the impact of dilutive securities, divided by the variety of totally diluted shares excellent throughout such interval, in accordance with NAREIT tips. Effective January 1, 2019, we adopted NAREIT’s definition of FFO included in NAREIT’s Funds From Operations White Paper – 2018 Restatement. NAREIT defines FFO as web revenue (calculated in accordance with GAAP) excluding depreciation and amortization associated to actual property, positive factors and losses from the sale of sure actual property property, positive factors and losses from change in management, impairment expense of sure actual property property and investments and changes for consolidated partially-owned entities and unconsolidated associates. Adjustments for consolidated partially-owned entities and unconsolidated associates are calculated to mirror our professional rata share of the FFO of these entities on the identical foundation.

We imagine that NAREIT FFO per diluted share is a helpful supplemental measure of our working efficiency and that the presentation of NAREIT FFO per diluted share, when mixed with the first GAAP presentation of earnings per share, offers useful data to traders. By excluding the impact of actual property depreciation, amortization, impairment expense and positive factors and losses from gross sales of depreciable actual property, all of that are based mostly on historic price accounting and which can be of lesser significance in evaluating present efficiency, we imagine that such measures can facilitate comparisons of working efficiency between durations and with different REITs, although NAREIT FFO per diluted share doesn’t characterize an quantity that accrues on to holders of our widespread inventory. Historical price accounting for actual property property implicitly assumes that the worth of actual property property diminishes predictably over time. As famous by NAREIT in its Funds From Operations White Paper – 2018 Restatement, the first function for together with FFO as a supplemental measure of working efficiency of a REIT is to deal with the bogus nature of historic price depreciation and amortization of actual property and actual estate-related property mandated by GAAP. For these causes, NAREIT adopted the FFO metric with the intention to promote a uniform industry-wide measure of REIT working efficiency.

Adjusted FFO per Diluted Share

We additionally current Adjusted FFO per diluted share when evaluating our efficiency as a result of administration believes that the exclusion of sure further objects described beneath offers helpful supplemental data to traders relating to our ongoing working efficiency. Management traditionally has made the changes detailed beneath in evaluating our efficiency, in our annual funds course of and for our compensation packages. We imagine that the presentation of Adjusted FFO per diluted share, when mixed with each the first GAAP presentation of diluted earnings per share and FFO per diluted share as outlined by NAREIT, offers helpful supplemental data that’s useful to an investor’s understanding of our working efficiency. We regulate NAREIT FFO per diluted share for the next objects, which can happen in any interval, and check with this measure as Adjusted FFO per diluted share:

  • Gains and Losses on the Extinguishment of Debt – We exclude the impact of finance expenses and premiums related to the extinguishment of debt, together with the acceleration of the write-off of deferred financing prices from the unique issuance of the debt being redeemed or retired and incremental curiosity expense incurred throughout the refinancing interval. We additionally exclude the positive factors on debt repurchases and the unique issuance prices related to the retirement of most well-liked inventory. We imagine that these things are usually not reflective of our ongoing finance prices.
  • Acquisition Costs – Under GAAP, prices related to accomplished property acquisitions which are thought of business mixtures are expensed within the yr incurred. We exclude the impact of those prices as a result of we imagine they aren’t reflective of the continued efficiency of the Company.
  • Litigation Gains and Losses – We exclude the impact of positive factors or losses related to litigation recorded beneath GAAP that we think about outdoors the peculiar course of business. We imagine that together with these things just isn’t according to our ongoing working efficiency.
  • Severance Expense –In sure circumstances, we’ll add again hotel-level severance bills when we don’t imagine that such bills are reflective of the continued operation of our properties. Situations that will lead to a severance add-back embody, however are usually not restricted to, (i) prices incurred as a part of a broad-based reconfiguration of the working mannequin with the particular resort operator for a portfolio of lodges and (ii) prices incurred at a selected resort attributable to a broad-based and important reconfiguration of a resort and/or its workforce. We don’t add again corporate-level severance prices or severance prices at a person resort that we think about to be incurred within the regular course of business.

In uncommon circumstances, we additionally might regulate NAREIT FFO for positive factors or losses that administration believes are usually not consultant of the Company’s present working efficiency. For instance, in 2017, because of the discount of the U.S. federal company revenue tax charge from 35% to 21% by the Tax Cuts and Jobs Act, we remeasured our home deferred tax property as of December 31, 2017 and recorded a one-time adjustment to cut back our deferred tax property and to extend the supply for revenue taxes by roughly $11 million. We don’t think about this adjustment to be reflective of our on-going working efficiency and, subsequently, we excluded this merchandise from Adjusted FFO.

EBITDA

Earnings earlier than Interest Expense, Income Taxes, Depreciation and Amortization (“EBITDA”) is a generally used measure of efficiency in lots of industries. Management believes EBITDA offers helpful data to traders relating to our outcomes of operations as a result of it helps us and our traders consider the continued working efficiency of our properties after eradicating the influence of the Company’s capital construction (primarily curiosity expense) and its asset base (primarily depreciation and amortization). Management additionally believes the usage of EBITDA facilitates comparisons between us and different lodging REITs, resort house owners that aren’t REITs and different capital-intensive firms. Management makes use of EBITDA to guage property-level outcomes and as one measure in figuring out the worth of acquisitions and inclinations and, like FFO and Adjusted FFO per diluted share, it’s broadly utilized by administration within the annual funds course of and for our compensation packages.

EBITDAre and Adjusted EBITDAre

We current EBITDAre in accordance with NAREIT tips, as outlined in its September 2017 white paper “Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate,” to supply a further efficiency measure to facilitate the analysis and comparability of the Company’s outcomes with different REITs. NAREIT defines EBITDAre as web revenue (calculated in accordance with GAAP) excluding curiosity expense, revenue tax, depreciation and amortization, positive factors or losses on disposition of depreciated property (together with positive factors or losses on change of management), impairment expense of depreciated property and of investments in unconsolidated associates brought on by a lower in worth of depreciated property within the affiliate, and changes to mirror the entity’s professional rata share of EBITDAre of unconsolidated associates.

We make further changes to EBITDAre when evaluating our efficiency as a result of we imagine that the exclusion of sure further objects described beneath offers helpful supplemental data to traders relating to our ongoing working efficiency. We imagine that the presentation of Adjusted EBITDAre, when mixed with the first GAAP presentation of web revenue, is helpful to an investor’s understanding of our working efficiency. Adjusted EBITDAre is also just like the measure used to calculate sure credit score ratios for our credit score facility and senior notes. We regulate EBITDAre for the next objects, which can happen in any interval, and check with this measure as Adjusted EBITDAre:

  • Property Insurance Gains – We exclude the impact of property insurance positive factors mirrored in our consolidated statements of operations as a result of we imagine that together with them in Adjusted EBITDAre just isn’t according to reflecting the continued efficiency of our property. In addition, property insurance positive factors could possibly be much less vital to traders provided that the depreciated asset ebook worth written off in reference to the calculation of the property insurance acquire usually doesn’t mirror the market worth of actual property property.
  • Acquisition Costs – Under GAAP, prices related to accomplished property acquisitions which are thought of business mixtures are expensed within the yr incurred. We exclude the impact of those prices as a result of we imagine they aren’t reflective of the continued efficiency of the Company.
  • Litigation Gains and Losses – We exclude the impact of positive factors or losses related to litigation recorded beneath GAAP that we think about outdoors the peculiar course of business. We imagine that together with these things just isn’t according to our ongoing working efficiency.
  • Severance Expense – In sure circumstances, we’ll add again hotel-level severance bills when we don’t imagine that such bills are reflective of the continued operation of our properties. Situations that will lead to a severance add-back embody, however are usually not restricted to, (i) prices incurred as a part of a broad-based reconfiguration of the working mannequin with the particular resort operator for a portfolio of lodges and (ii) prices incurred at a selected resort attributable to a broad-based and important reconfiguration of a resort and/or its workforce. We don’t add again corporate-level severance prices or severance prices at a person resort that we think about to be incurred within the regular course of business.

In uncommon circumstances, we additionally might regulate EBITDAre for positive factors or losses that administration believes are usually not consultant of the Company’s present working efficiency. The final adjustment of this nature was a 2013 exclusion of a acquire from an eminent area declare.

Limitations on the Use of NAREIT FFO per Diluted Share, Adjusted FFO per Diluted Share, EBITDA, EBITDAre and Adjusted EBITDAre

We calculate EBITDAre and NAREIT FFO per diluted share in accordance with requirements established by NAREIT, which might not be corresponding to measures calculated by different firms that don’t use the NAREIT definition of EBITDAre and FFO or don’t calculate FFO per diluted share in accordance with NAREIT steering. In addition, though EBITDAre and FFO per diluted share are helpful measures when evaluating our outcomes to different REITs, they might not be useful to traders when evaluating us to non-REITs. We additionally calculate Adjusted FFO per diluted share and Adjusted EBITDAre, which aren’t in accordance with NAREIT steering and might not be corresponding to measures calculated by different REITs or by different firms. This data shouldn’t be thought of as an alternative choice to web revenue, working revenue, money from operations or every other working efficiency measure calculated in accordance with GAAP. Cash expenditures for varied long-term property (akin to renewal and substitute capital expenditures), curiosity expense (for EBITDA, EBITDAre and Adjusted EBITDAre functions solely), severance expense associated to important property-level reconfiguration and different objects have been, and will probably be, made and are usually not mirrored within the EBITDA, EBITDAre, Adjusted EBITDAre, NAREIT FFO per diluted share and Adjusted FFO per diluted share displays. Management compensates for these limitations by individually contemplating the influence of those excluded objects to the extent they’re materials to working choices or assessments of our working efficiency. Our consolidated statements of operations and consolidated statements of money flows within the Company’s annual report on Form 10-Okay and quarterly experiences on Form 10-Q embody curiosity expense, capital expenditures, and different excluded objects, all of which ought to be thought of when evaluating our efficiency, in addition to the usefulness of our non-GAAP monetary measures. Additionally, NAREIT FFO per diluted share, Adjusted FFO per diluted share, EBITDA, EBITDAre and Adjusted EBITDAre shouldn’t be thought of as a measure of our liquidity or indicative of funds out there to fund our money wants, together with our capacity to make money distributions. In addition, NAREIT FFO per diluted share and Adjusted FFO per diluted share don’t measure, and shouldn’t be used as a measure of, quantities that accrue on to stockholders’ profit.

Similarly, EBITDAre, Adjusted EBITDAre, NAREIT FFO and Adjusted FFO per diluted share embody changes for the professional rata share of our fairness investments and NAREIT FFO and Adjusted FFO per diluted share embody changes for the professional rata share of non-controlling companions in consolidated partnerships. Our fairness investments encompass pursuits starting from 11% to 67% in seven home and worldwide partnerships that personal a complete of 10 properties and a trip possession growth. Due to the voting rights of the skin house owners, we don’t management and, subsequently, don’t consolidate these entities. The non-controlling companions in consolidated partnerships primarily encompass the approximate 1% curiosity in Host LP held by outdoors companions, and a 15% curiosity held by outdoors companions in a partnership proudly owning one resort for which we do management the entity and, subsequently, consolidate its operations. These professional rata outcomes for NAREIT FFO and Adjusted FFO per diluted share, EBITDAre and Adjusted EBITDAre had been calculated as set forth within the definitions above. Readers ought to be cautioned that the professional rata outcomes introduced in these measures for consolidated partnerships (for NAREIT FFO and Adjusted FFO per diluted share) and fairness investments might not precisely depict the authorized and financial implications of our investments in these entities.

Hotel Property Level Operating Results

We current sure working outcomes for our lodges, akin to resort revenues, bills, meals and beverage revenue, and EBITDA (and the associated margins), on a hotel-level professional forma foundation as supplemental data for our traders. Our resort outcomes mirror the working outcomes of our lodges as mentioned in “All Owned Hotel Pro Forma Operating Statistics and Results” above. We current all owned resort professional forma EBITDA to assist us and our traders consider the continued working efficiency of our lodges after eradicating the influence of the Company’s capital construction (primarily curiosity expense) and its asset base (primarily depreciation and amortization expense). Corporate-level prices and bills are also eliminated to reach at property-level outcomes. We imagine these property-level outcomes present traders with supplemental details about the continued working efficiency of our lodges. All owned resort professional forma outcomes are introduced each by location and for the Company’s properties within the mixture. We eradicate from our resort degree working outcomes severance prices associated to broad-based and important property-level reconfiguration that isn’t thought of to be throughout the regular course of business, as we imagine this elimination offers helpful supplemental data that’s useful to an investor’s understanding of our ongoing working efficiency. We additionally eradicate depreciation and amortization expense as a result of, although depreciation and amortization expense are property-level bills, these non-cash bills, that are based mostly on historic price accounting for actual property property, implicitly assume that the worth of actual property property diminishes predictably over time. As famous earlier, as a result of actual property values traditionally have risen or fallen with market circumstances, many actual property {industry} traders have thought of presentation of historic price accounting for working outcomes to be inadequate.

Because of the elimination of corporate-level prices and bills, positive factors or losses on disposition, sure severance bills and depreciation and amortization expense, the resort working outcomes we current don’t characterize our complete revenues, bills, working revenue or web revenue and shouldn’t be used to guage our efficiency as a complete. Management compensates for these limitations by individually contemplating the influence of those excluded objects to the extent they’re materials to working choices or assessments of our working efficiency. Our consolidated statements of operations embody such quantities, all of which ought to be thought of by traders when evaluating our efficiency.

While administration believes that presentation of all owned resort outcomes is a supplemental measure that gives helpful data in evaluating our ongoing efficiency, this measure just isn’t used to allocate sources or to evaluate the working efficiency of every of our lodges, as these choices are based mostly on knowledge for particular person lodges and are usually not based mostly on all owned resort ends in the mixture. For these causes, we imagine all owned resort working outcomes, when mixed with the presentation of GAAP working revenue, revenues and bills, present helpful data to traders and administration.

SOURAV GHOSH JAIME MARCUS
Chief Financial Officer Investor Relations
(240) 744-5267 (240) 744-5117
  [email protected]

A PDF accompanying this announcement is offered at: http://ml.globenewswire.com/Resource/Download/b1bcf712-6744-4135-986b-1f624903c138



Source link

LEAVE A REPLY

Please enter your comment!
Please enter your name here