XML 33 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2013
Estimated Fair Value of Assets Acquired and Liabilities Assumed in Acquisitions

The following table summarizes the estimated fair value of the assets acquired and liabilities assumed for our 2013 and 2012 hotel acquisitions (in millions):

 

 

As of December 31,

 

 

 

2013

 

 

2012

 

Property and equipment

 

$

138

 

 

$

409

 

Restricted cash, FF&E reserves and other assets

 

 

1

 

 

 

9

 

Total assets

 

 

139

 

 

 

418

 

Other liabilities

 

 

 

 

 

(1

)

Net assets acquired

 

$

139

 

 

$

417

 

 

Summary of Unaudited Consolidated Pro Forma Results of Operations

Our summarized unaudited consolidated pro forma results of operations, assuming the 2013 and 2012 hotel acquisitions, including subsequent events, occurred on January 1, 2011 and excluding the acquisition costs discussed above, are as follows (in millions, except per share and per unit amounts):

 

 

 

Year ended December 31,

 

 

 

2013

 

 

2012

 

Revenues

 

$

5,185

 

 

$

5,136

 

Income from continuing operations

 

 

214

 

 

 

12

 

Net income

 

 

329

 

 

 

83

 

 

 

 

 

 

 

 

 

 

Host Inc.:

 

 

 

 

 

 

 

 

Net income attributable to Host Inc.

 

$

321

 

 

$

81

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

Continuing operations

 

$

.27

 

 

$

.02

 

Discontinued operations

 

 

.16

 

 

 

.09

 

Basic earnings per common share

 

$

.43

 

 

$

.11

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

 

 

 

Continuing operations

 

$

.28

 

 

$

.02

 

Discontinued operations

 

 

.15

 

 

 

.09

 

Diluted earnings per common share

 

$

.43

 

 

$

.11

 

 

 

 

 

 

 

 

 

 

Host L.P.:

 

 

 

 

 

 

 

 

Net income attributable to Host L.P.

 

$

325

 

 

$

82

 

 

 

 

 

 

 

 

 

 

Basic earnings per common unit:

 

 

 

 

 

 

 

 

Continuing operations

 

$

.29

 

 

$

.01

 

Discontinued operations

 

 

.15

 

 

 

.10

 

Basic earnings per common unit

 

$

.44

 

 

$

.11

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common unit:

 

 

 

 

 

 

 

 

Continuing operations

 

$

.29

 

 

$

.01

 

Discontinued operations

 

 

.15

 

 

 

.10

 

Diluted earnings per common unit

 

$

.44

 

 

$

.11