EX-99.5 9 d230337dex995.htm EXHIBIT 99.5 Exhibit 99.5

EXHIBIT 99.5

Report of Independent Registered Public Accounting Firm

The Partners

Host Hotels & Resorts, L.P.:

We have audited the accompanying consolidated balance sheets of Host Hotels & Resorts, L.P. and subsidiaries as of December 31, 2010 and 2009, and the related consolidated statements of operations, capital and comprehensive income (loss), and cash flows for each of the years in the three-year period ended December 31, 2010. In connection with our audits of the consolidated financial statements, we also have audited the financial statement schedule III included as Exhibit 99.7. These consolidated financial statements and financial statement schedule are the responsibility of the Partnership’s management. Our responsibility is to express an opinion on these consolidated financial statements and financial statement schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Host Hotels & Resorts, L. P. and subsidiaries as of December 31, 2010 and 2009, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2010, in conformity with U.S. generally accepted accounting principles. Also in our opinion, the related financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly, in all material respects, the information set forth therein.

/s/ KPMG LLP

McLean, Virginia

February 24, 2011 except as to

Notes 6, 10, 16, 18, 19, and 21 which are as of September 13, 2011

 

See Notes to Consolidated Financial Statements.

 

1


HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

December 31, 2010 and 2009

(in millions)

 

     2010      2009  
ASSETS   

Property and equipment, net

   $ 10,514       $ 10,231   

Assets held for sale

     —           8   

Due from managers

     45         29   

Investments in affiliates

     148         153   

Deferred financing costs, net

     44         49   

Furniture, fixtures and equipment replacement fund

     152         124   

Other

     353         264   

Restricted cash

     41         53   

Cash and cash equivalents

     1,113         1,642   
  

 

 

    

 

 

 

Total assets

   $ 12,410       $ 12,553   
  

 

 

    

 

 

 
LIABILITIES, LIMITED PARTNERSHIP INTEREST OF THIRD PARTIES AND CAPITAL   

Debt

     

Senior notes, including $1,156 million and $1,123 million, respectively, net of discount, of Exchangeable Senior Debentures

   $ 4,249       $ 4,534   

Credit facility

     58         —     

Mortgage debt

     1,025         1,217   

Other

     145         86   
  

 

 

    

 

 

 

Total debt

     5,477         5,837   

Accounts payable and accrued expenses

     208         174   

Other

     203         194   
  

 

 

    

 

 

 

Total liabilities

     5,888         6,205   
  

 

 

    

 

 

 

Limited partnership interest of third parties.

     191         139   

Host Hotels & Resorts, L.P. capital:

     

General partner

     1         1   

Cumulative redeemable preferred limited partner

     —           97   

Limited partner

     6,276         6,077   

Accumulated other comprehensive income

     25         12   
  

 

 

    

 

 

 

Total Host Hotels & Resorts, L.P. capital

     6,302         6,187   

Non-controlling interests—consolidated partnerships

     29         22   
  

 

 

    

 

 

 

Total capital

     6,331         6,209   
  

 

 

    

 

 

 

Total liabilities, limited partnership interest of third parties and capital

   $ 12,410       $ 12,553   
  

 

 

    

 

 

 

 

See Notes to Consolidated Financial Statements.

 

2


HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

Years Ended December 31, 2010, 2009 and 2008

(in millions, except per common unit amounts)

 

     2010     2009     2008  

REVENUES

      

Rooms

   $ 2,661      $ 2,484      $ 3,098   

Food and beverage

     1,291        1,234        1,545   

Other

     277        310        346   
  

 

 

   

 

 

   

 

 

 

Total revenues for owned hotels

     4,229        4,028        4,989   

Other revenues

     199        107        119   
  

 

 

   

 

 

   

 

 

 

Total revenues

     4,428        4,135        5,108   
  

 

 

   

 

 

   

 

 

 

EXPENSES

      

Rooms

     734        681        760   

Food and beverage

     965        933        1,130   

Other departmental and support expenses

     1,151        1,099        1,248   

Management fees

     171        158        241   

Other property-level expenses

     488        386        384   

Depreciation and amortization

     591        613        553   

Corporate and other expenses

     108        116        58   

Gain on insurance settlement

     (3     —          (7
  

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     4,205        3,986        4,367   
  

 

 

   

 

 

   

 

 

 

OPERATING PROFIT

     223        149        741   

Interest income

     8        7        20   

Interest expense

     (384     (379     (375

Net gains on property transactions and other

     1        14        2   

Gain (loss) on foreign currency transactions and derivatives

     (6     5        1   

Equity in losses of affiliates

     (1     (32     (10
  

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

     (159     (236     379   

Benefit for income taxes

     31        39        3   
  

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     (128     (197     382   

Income (loss) from discontinued operations, net of tax.

     (4     (61     32   
  

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

     (132     (258     414   

Less: Net (income) loss attributable to non-controlling interests

     —          1        (3
  

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO HOST HOTELS & RESORTS, L.P.

     (132     (257     411   

Less: Distributions on preferred units

     (4     (9     (9

Issuance costs of redeemed preferred units

     (4     —          —     
  

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) AVAILABLE TO COMMON UNITHOLDERS

   $ (140   $ (266   $ 402   
  

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common unit:

      

Continuing operations

   $ (.21   $ (.34   $ .68   

Discontinued operations

     —          (.10     .06   
  

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common unit

   $ (.21   $ (.44   $ .74   
  

 

 

   

 

 

   

 

 

 

Diluted earnings (loss) per common unit:

      

Continuing operations

   $ (.21   $ (.35   $ .66   

Discontinued operations

     —          (.10     .06   
  

 

 

   

 

 

   

 

 

 

Diluted earnings (loss) per common unit

   $ (.21   $ (.45   $ .72   
  

 

 

   

 

 

   

 

 

 

 

See Notes to Consolidated Financial Statements.

 

3


HOST HOTELS & RESORTS, L.P. AND SUBISIDARIES

CONSOLIDATED STATEMENTS OF

CAPITAL AND COMPREHENSIVE INCOME (LOSS)

Years ended December 31, 2010, 2009 and 2008

(in millions)

 

 

OP Units Outstanding

        Preferred
Limited
Partner
    General
Partner
    Limited
Partner
    Accumulated
Other
Comprehensive
Income
    Non-controlling
Interests of
Consolidated
Partnerships
    Limited
Partnership
Interests of
Third Parties
    Comprehensive
Income (Loss)
 
Preferred      Common                  
  4.0         522.6     

Balance, December 31, 2007

    97        1        5,281        45        28        312     
  —           —       

Net income

    —          —          395        —          3        16      $ 414   
  —           —       

Issuance of common OP units

    —          —          —          —          —          92     
  —           8.8     

Redemptions of limited partner interests for common stock

    —          —          92        —          —          (92  
  —           —       

Other changes in ownership

    —          —          156        —          —          (156  
  —           —       

Other comprehensive income (loss):

             
  —           —       

Foreign currency translation and other comprehensive income of unconsolidated affiliates

    —          —          —          (46     —          —          (46
  —           —       

Change in fair value of derivative instruments

    —          —          —          6        —          —          6   
                  

 

 

 
  —           —       

Comprehensive income (loss)

              $ 374   
                  

 

 

 
  —           0.4     

Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans

    —          —          7        —          —          —       
  —           —       

Distributions on common OP units

    —          —          (338     —          —          (14  
  —           —       

Distributions on preferred OP units

    —          —          (9     —          —         
  —           —       

Distributions to non-controlling interests of consolidated partnerships

    —          —          —          —          (7     —       
  —           (6.5  

Repurchase of common OP units

    —          —          (99     —          —          —       

 

 

    

 

 

   

 

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
  4.0         525.3     

Balance, December 31, 2008

  $ 97      $ 1      $ 5,485      $ 5      $ 24      $ 158     

 

 

    

 

 

   

 

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

See Notes to Consolidated Financial Statements.

 

4


HOST HOTELS & RESORTS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY

AND COMPREHENSIVE INCOME (LOSS)—(continued)

Years Ended December 31, 2010, 2009 and 2008

(in millions)

 

 

OP Units Outstanding

         Preferred
Limited
Partner
    General
Partner
    Limited
Partner
    Accumulated
Other
Comprehensive
Income
    Non-controlling
Interests of
Consolidated
Partnerships
    Limited
Partnership
Interests of
Third Parties
    Comprehensive
Income (Loss)
 
Preferred      Common                   
  4.0         525.3      

Balance, December 31, 2008

  $ 97      $ 1      $ 5,485      $ 5      $ 24      $ 158     
  —           —        

Net loss

    —          —          (252     —          (1     (5   $ (258
  —           —        

Unrealized loss on HMS Hostcommon stock

    —          —          —          (4     —          —          (4
  —           —        

Other changes in ownership

    —          —          (19     —          —          19     
  —           —        

Other comprehensive income(loss):

             
  —           —        

Foreign currency translation and other comprehensive income of unconsolidated affiliates

    —          —          —          15        —          —          15   
  —           —        

Change in fair value of derivative instruments

    —          —          —          (4     —          —          (4
                   

 

 

 
  —           —        

Comprehensive income (loss)

              $ (251
                   

 

 

 
  —           103.6      

Common OP unit issuances

    —          —          767        —          —          —       
  —           .4      

Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans

    —          —          6        —          —          —       
  —           —        

Distributions on common OP units

    —          —          (16     —          —          —       
  —           —        

Distributions on preferred OP units

    —          —          (9     —          —          —       
  —           —        

Issuance of 2009 Exchangeable Senior Debentures

    —          —          82        —          —          —       
  —           3.4      

Redemptions of limited partnership interests of third parties

    —          —          33        —          —          (33  
  —           —        

Contributions from non- controlling interests of consolidated partnerships

    —          —          —          —          1        —       
  —           —        

Distributions to non-controlling interests of consolidated partnerships

    —          —          —          —          (2     —       

 

 

    

 

 

    

 

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   
  4.0         632.7      

Balance, December 31, 2009

  $ 97      $ 1      $ 6,077      $ 12      $ 22      $ 139     

 

 

    

 

 

    

 

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

See Notes to Consolidated Financial Statements.

 

5


HOST HOTELS & RESORTS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY

AND COMPREHENSIVE INCOME (LOSS)—(continued)

Years Ended December 31, 2010, 2009 and 2008

(in millions)

 

 

OP Units Outstanding

          Preferred
Limited
Partner
    General
Partner
     Limited
Partner
    Accumulated
Other
Comprehensive
Income
     Non-controlling
Interests of
Consolidated
Partnerships
    Limited
Partnership
Interests of
Third Parties
    Comprehensive
Income (Loss)
 
Preferred      Common                      
  4.0         632.7      

Balance, December 31,2009

   $ 97      $ 1       $ 6,077      $ 12       $ 22      $ 139     
  —           —        

Net loss

     —          —           (130     —           —          (2   $ (132
  —           —        

Other changes in ownership

     —          —           (69     —           —          69     
  —           —        

Other comprehensive income (loss):

                
  —           —        

Foreign currency translation and other comprehensive income of unconsolidated affiliates

     —          —           —          8         —          —          8   
  —           —        

Change in fair value of derivative instruments

     —          —           —          5         —          —          5   
                      

 

 

 
  —           —        

Comprehensive income (loss)

                 $ (119
                      

 

 

 
  —           26.4      

Common OP unit issuances

     —          —           407        —           —          —       
  —           1.1      

Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans

     —          —           10        —           —          —       
  —           —        

Distribution on common OP unit

     —          —           (26     —           —          —       
  —           —        

Distribution on preferred OP unit

     —          —           (4     —           —          —       
  (4.0)         —        

Redemption of preferred units

     (97     —           (4     —           —          —       
  —           1.2      

Redemptions of limited partnership interests of third parties

     —          —           15        —           —          (15  
  —           —        

Contributions from non- controlling interests of consolidated partnerships

     —          —           —          —           11        —       
  —           —        

Distributions to non-controlling interests of consolidated partnerships

     —          —           —          —           (4     —       

 

 

    

 

 

    

 

  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   
  —           661.4      

Balance,December 31,2010

   $ —        $ 1       $ 6,276      $ 25       $ 29      $ 191     

 

 

    

 

 

    

 

  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

See Notes to Consolidated Financial Statements.

 

6


HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

Years Ended December 31, 2010, 2009 and 2008

(in millions)

 

     2010     2009     2008  

OPERATING ACTIVITIES

      

Net income (loss)

   $ (132   $ (258   $ 414   

Adjustments to reconcile to cash provided by operations:

      

Discontinued operations:

      

(Gain) loss on dispositions

     2        (26     (24

Depreciation

     2        90        29   

Depreciation and amortization

     591        613        553   

Amortization of deferred financing costs

     12        14        12   

Amortization of debt premiums/discounts, net

     31        31        33   

Deferred income taxes

     (36     (38     (8

Net gains on property transactions and other

     (1     (14     (2

(Gain) loss on foreign currency transactions and derivatives

     6        (5     (1

Non-cash loss (gain) on extinguishment of debt

     1        (5     (14

Equity in (earnings) losses of affiliates

     1        32        10   

Distributions from equity investments

     2        1        3   

Change in due from managers

     (9     34        41   

Change in restricted cash for operating activities

     (25     —          —     

Changes in other assets

     44        (12     —     

Changes in other liabilities

     31        95        (26
  

 

 

   

 

 

   

 

 

 

Cash provided by operating activities

     520        552        1,020   
  

 

 

   

 

 

   

 

 

 

INVESTING ACTIVITIES

      

Proceeds from sales of assets, net

     12        199        38   

Acquisitions

     (342     —          —     

Deposits for acquisitions

     (38     —          —     

Proceeds from sale of interest in CBM Joint Venture LLC

     —          13        —     

Deferred sale proceeds received from HPT

     17        —          —     

Investment in affiliates

     (1     (7     (77

Return of capital from investments in affiliates

     —          39        —     

Purchase of mortgage note on a portfolio of hotels

     (53     —          —     

Capital expenditures:

      

Renewals and replacements

     (195     (164     (374

Repositionings and other investments

     (114     (176     (298

Change in furniture, fixtures & equipment (FF&E) replacement fund

     (17     (6     3   

Change in FF&E replacement funds designated as restricted cash

     22        (14     6   

Property insurance proceeds

     3        —          —     

Other

     —          —          (14
  

 

 

   

 

 

   

 

 

 

Cash used in investing activities

     (706     (116     (716
  

 

 

   

 

 

   

 

 

 

FINANCING ACTIVITIES

      

Financing costs

     (10     (20     (8

Issuances of debt

     500        906        300   

Draws on credit facility

     56        —          410   

Repayment on credit facility

     —          (410     —     

Repurchase/redemption of senior notes, including exchangeable debentures

     (821     (139     (82

Mortgage debt prepayments and scheduled maturities

     (364     (342     (245

Scheduled principal repayments

     (13     (14     (16

Common OP unit issuance

     406        767        —     

Common OP unit repurchase

     —          —          (100

Redemption of preferred OP units

     (101     —          —     

Distributions on common OP units

     (20     (43     (542

Distributions on preferred OP units

     (6     (9     (9

Distributions to non-controlling interests

     (4     (2     (8

Contributions from non-controlling interests

     11        —          —     

Change in restricted cash for financing activities

     23        4        16   
  

 

 

   

 

 

   

 

 

 

Cash provided by (used in) financing activities

     (343     698        (284
  

 

 

   

 

 

   

 

 

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     (529     1,134        20   

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

     1,642        508        488   
  

 

 

   

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, END OF YEAR

   $ 1,113      $ 1,642      $ 508   
  

 

 

   

 

 

   

 

 

 

 

See Notes to Consolidated Financial Statements.

 

7


HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

Years Ended December 31, 2010, 2009 and 2008

(in millions)

Supplemental schedule of noncash investing and financing activities:

During 2010, 2009 and 2008, non-controlling partners converted common operating partnership units (“OP units”) valued at $15 million, $18 million and $119 million, respectively, in exchange for 1.2 million, 3.4 million and 8.8 million shares, respectively, of Host Inc. common stock.

On September 2, 2010, we acquired a 90% controlling interest in the W New York, Union Square hotel through a consolidated joint venture in which we are the controlling member. In conjunction with the acquisition, the joint venture assumed a $115 million mortgage debt with a fair value of $119 million, and other liabilities of $8.5 million.

On July 22, 2010, we acquired a leasehold interest in the Le Méridien Piccadilly in London, England. In conjunction with the acquisition, we assumed a $51 million (£33 million) mortgage loan and recorded a $58 million (£38 million) capital lease obligation.

On March 12, 2008, we acquired the remaining limited partnership interests in Pacific Gateway Ltd., a subsidiary partnership of Host L.P., which owns the San Diego Marriott Hotel and Marina, and other economic rights formerly held by our partners, including the right to receive 1.7% of the hotel’s sales, in exchange for 5,575,540 OP units. The OP units were valued at $93 million based on the closing stock price on such date of Host Inc., of $16.68.

 

See Notes to Consolidated Financial Statements.

 

8