Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this report. This discussion focuses on our financial condition and results of operations for the year ended December 31, 2025 as compared to the year ended December 31, 2024. For a discussion and analysis of the year ended December 31, 2024 compared to the same period in 2023, please refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in Part II Item 7 of our Annual Report on Form 10‑K for the year ended December 31, 2024, filed with the SEC on February 26, 2025.
Overview
Host Inc. operates as a self-managed and self-administered REIT that owns hotels and conducts operations through Host L.P., of which Host Inc. is the sole general partner and of which it holds approximately 99% of its common OP units as of December 31, 2025. The remainder of Host L.P.’s common OP units are owned by various unaffiliated limited partners. Host Inc. has the exclusive and complete responsibility for Host L.P.’s day-to-day management and control.
Host Inc. is the largest lodging REIT in NAREIT’s composite index and one of the largest owners of luxury and upper upscale hotels. As of February 20, 2026, we own 76 hotels in the United States, Canada and Brazil and have minority ownership interests in an additional 90 hotels through joint ventures in the United States. These hotels are operated primarily under brand names that are among the most respected and widely recognized in the lodging industry. Most of our hotels are located in central business districts of major cities, near airports and in resort/conference destinations.
Our customers fall into three broad groups: transient business, group business and contract business, which accounted for approximately 61%, 34%, and 5%, respectively, of our 2025 room sales. For a discussion of our customer categories, see “Item 1 Business – Our Customers”.
Understanding Our Performance
Our Revenues and Expenses. Our hotels are operated by third-party managers under long-term agreements, pursuant to which they typically earn base and incentive management fees based on the levels of revenues and profitability of each hotel. We provide operating funds, or working capital, which the managers use to purchase inventory and to pay wages, utilities, property taxes and other hotel-level expenses. We generally receive a cash distribution from our hotel managers each month, which distribution reflects hotel-level sales less property-level operating expenses (excluding depreciation).
Hotel revenues represented approximately 98% of our total 2025 revenues, while the remaining 2% related to condominium sales. Operations from our domestic portfolio account for approximately 98% of our total hotel revenues and 2% relate to our five hotels in Canada and Brazil. The following table presents the components of our hotel revenues as a percentage of our total hotel revenues:
| | | | | |
| % of 2025 Hotel Revenues |
•Rooms revenues. Occupancy and average daily room rate are the major drivers of rooms revenues. The business mix of the hotel (group versus transient and retail versus discount business) is a significant driver of room rates. | 60 | % |
•Food and beverage revenues. Food & beverage revenues consist of revenues from group functions, which may include banquet revenues and audio and visual revenues, as well as outlet revenues from the restaurants and lounges at our hotels. | 30 | % |
•Other revenues. Occupancy, the nature of the hotel (e.g., resort) and its price point are the main drivers of other ancillary revenues, such as attrition and cancelation fees, resort and destination fees, parking, golf courses, spas, entertainment and other guest services. This category also includes other rental revenues. | 10 | % |
Hotel operating expenses represent approximately 97% of our total operating costs and expenses. The following table presents the components of our hotel operating expenses as a percentage of our total hotel operating expenses:
| | | | | |
| % of 2025 Hotel Operating Expenses |
•Rooms expenses. These costs include housekeeping, reservation systems, room supplies, laundry services and front desk costs. Occupancy is the major driver of rooms expenses. These costs can increase based on increases in salaries and wages, as well as on the level of service and amenities that are provided. | 18 | % |
•Food and beverage expenses. These expenses primarily include food, beverage and the associated labor costs and will correlate closely with food and beverage revenues. Group functions with banquet sales and audio and visual components generally will have lower overall costs as a percentage of revenues than outlet sales. | 24 | % |
•Other departmental and support expenses. These expenses include labor and other costs associated with other ancillary revenues, such as parking, golf courses, spas, entertainment and other guest services, as well as labor and other costs associated with administrative departments, allocated brand costs, sales and marketing, repairs and minor maintenance and utility costs. | 29 | % |
•Management fees. Base management fees are computed as a percentage of gross revenues. Incentive management fees generally are paid when operating profits exceed certain thresholds. | 5 | % |
•Other property-level expenses. These expenses consist primarily of real and personal property taxes, ground rent, equipment rent and property insurance. Many of these expenses are relatively inflexible and do not necessarily change based on changes in revenues at our hotels. | 8 | % |
•Depreciation and amortization expense. This is a non-cash expense that changes primarily based on the acquisition and disposition of hotels and the amounts of historical capital expenditures. This component also can include impairment expense. | 16 | % |
The expense components listed above are based on those presented in our consolidated statements of operations. It also is worth noting that wage and benefit costs are spread among various line items. Taken separately, these costs represent approximately 58% of our rooms, food and beverage, and other departmental and support expenses.
Key Performance Indicators. The following key performance indicators commonly are used in the hospitality industry and we believe provide useful information to management and investors in order to compare our performance with the performance of other lodging REITs:
•hotel occupancy is a volume indicator based on the percentage of available room nights that are sold;
•average daily rate (“ADR”) is a price indicator calculated by dividing rooms revenues by the number of rooms sold;
•revenues per available room (“RevPAR”) is used to evaluate hotel operations. RevPAR is defined as the product of the average daily room rate charged and the average daily occupancy achieved. RevPAR does not include food and beverage, parking, or other guest service revenues generated by the hotel. Although RevPAR does not include these ancillary revenues, it is considered a key indicator of core revenues for many hotels; and
•total revenues per available room (“Total RevPAR”) is a summary measure of hotel results calculated by dividing the sum of rooms, food and beverage and other ancillary services revenues by room nights available to guests for the period. It includes ancillary revenues that are not included in the calculation of RevPAR.
RevPAR changes that are driven by occupancy have different implications on overall revenue levels, as well as incremental operating profit, than do changes that are driven by average room rate. For example, increases in occupancy at a hotel will lead to increases in rooms revenues and ancillary revenues, such as food and beverage revenues, as well as additional incremental costs (including housekeeping services, utilities and room amenity costs). RevPAR increases due to higher room rates, however, will not result in additional room-related costs, except those charged as a percentage of revenues. As a result, changes in RevPAR driven by increases or decreases in average room rates have a greater effect on profitability than do changes in RevPAR caused by occupancy levels.
We also evaluate the performance of our business through certain non-GAAP financial measures. Each of these non-GAAP financial measures should be considered by investors as supplemental measures to GAAP performance measures such as total revenues, operating profit, net income and earnings per share. We provide a more detailed discussion of these non-GAAP financial measures, how management uses such measures to evaluate our financial condition and operating performance and a discussion of certain limitations of such measures in “—Non-GAAP Financial Measures.” Our non-GAAP financial measures include:
•NAREIT Funds From Operations (“FFO”) and Adjusted FFO per diluted share. We use NAREIT FFO and Adjusted FFO per diluted share as supplemental measures of company-wide profitability. NAREIT adopted FFO to promote an industry-wide measure of REIT operating performance. We also adjust NAREIT FFO for gains and losses on extinguishment of debt, non-cash stock-based compensation, certain acquisition costs, litigation gains or losses outside the ordinary course of business and severance costs outside the ordinary course of business.
•Comparable hotel EBITDA. Hotel EBITDA measures property-level results before debt service, depreciation and corporate-level expenses (as this is a property level measure) and is a supplemental measure of aggregate property-level profitability. We use comparable hotel EBITDA and associated margins to evaluate the profitability of our comparable hotels.
•EBITDA, EBITDAre and Adjusted EBITDAre. Earnings before interest expense, income taxes, depreciation and amortization (“EBITDA”) is a supplemental measure of our operating performance and facilitates comparisons between us and other lodging REITs, hotel owners who are not REITs and other capital-intensive companies. NAREIT adopted EBITDA for real estate (“EBITDAre”) in order to promote an industry-wide measure of REIT operating performance. We also adjust EBITDAre for property insurance gains and property damage losses, non-cash stock-based compensation, certain acquisition costs, litigation gains or losses outside the ordinary course of business and severance costs outside the ordinary course of business (“Adjusted EBITDAre”).
Summary of 2025 Operating Results
The following table reflects certain line items from our audited consolidated statements of operations and the significant operating statistics for the two years ended December 31, 2025 (in millions, except per share and hotel statistics):
| | | | | | | | | | | | | | | | | |
| Historical Income Statement Data: | | | | | |
| 2025 | | 2024 | | Change |
| Total revenues | $ | 6,114 | | | $ | 5,684 | | | 7.6 | % |
| Net income | 776 | | | 707 | | | 9.8 | % |
| Operating profit | 855 | | | 875 | | | (2.3 | %) |
| Operating profit margin under GAAP | 14.0 | % | | 15.4 | % | | (140) | bps |
EBITDAre ⁽¹⁾ | $ | 1,731 | | | $ | 1,726 | | | 0.3 | % |
Adjusted EBITDAre ⁽¹⁾ | 1,757 | | | 1,680 | | | 4.6 | % |
| | | | | |
| Diluted earnings per common share | $ | 1.10 | | | $ | 0.99 | | | 11.1 | % |
NAREIT FFO per diluted share ⁽¹⁾ | 2.03 | | | 1.97 | | | 3.0 | % |
Adjusted FFO per diluted share ⁽¹⁾ | 2.07 | | | 2.00 | | | 3.5 | % |
| | | | | | | | | | | | | | | | | |
| Comparable Hotel Data: | | | | | |
| 2025 Comparable Hotels ⁽¹⁾ |
| 2025 | | 2024 | | Change |
Comparable hotel revenues ⁽¹⁾ | $ | 5,856 | | | $ | 5,637 | | | 3.9 | % |
Comparable hotel EBITDA ⁽¹⁾ | 1,694 | | | 1,653 | | | 2.5 | % |
Comparable hotel EBITDA margin ⁽¹⁾ | 28.9 | % | | 29.3 | % | | (40) | bps |
Comparable hotel Total RevPAR ⁽¹⁾ | $ | 382.83 | | | $ | 367.53 | | | 4.2 | % |
Comparable hotel RevPAR ⁽¹⁾ | 229.24 | | | 220.84 | | | 3.8 | % |
___________
(1)EBITDAre, Adjusted EBITDAre, NAREIT FFO per diluted share and Adjusted FFO per diluted share and comparable hotel operating results (including hotel revenues and hotel EBITDA and margins) are non-GAAP financial measures within the meaning of the rules of the SEC. See “Non-GAAP Financial Measures” and “Comparable Hotel Operating Statistics and Results” for more information on these measures, including why we believe these supplemental measures are useful, reconciliations to the most directly comparable GAAP measure, and the limitations on the use of these supplemental measures. Additionally, comparable hotel results and statistics are based on 76 comparable hotels as of December 31, 2025 and include adjustments for non-comparable hotels, dispositions and acquisitions. See "Comparable Hotel RevPAR Overview" for results of the portfolio based on our ownership period, without these adjustments.
Revenues
Total revenues increased $430 million, or 7.6%, compared to 2024, due to improvements in room revenues driven by strong short-term transient demand, coupled with increased out-of-room spend driving food and beverage and other revenues. In addition, $99 million of revenues were recognized during 2025 from the sale of 16 condominium units in the development adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort. Total revenues also benefited from a full year of operations for the 2024 acquisitions of the 1 Hotel Nashville and Embassy Suites by Hilton Nashville Downtown, 1 Hotel Central Park and The Ritz-Carlton O'ahu, Turtle Bay. However, this was partially offset by the 2025 dispositions of The Westin Cincinnati and Washington Marriott at Metro Center, as well as the closure of The Don CeSar through March 26, 2025, following the impacts of Hurricanes Helene and Milton. Comparable hotel RevPAR increased 3.8%, compared to 2024, primarily due to an increase in average room rates of 4.4%, while occupancy remained relatively flat compared to 2024. Strong transient demand, along with the continuing recovery in Maui, collectively more than offset a decline in group demand due to less short-term bookings in the year and planned renovation disruption.
Comparable hotel Total RevPAR increased 4.2% for the year, primarily due to the rate increases and improvements in food and beverage revenues driven by strength in transient business, as well as strong spa and other ancillary revenues. The growth was led by our Atlanta and Maui markets with increases of 16.2% and 13.7%, respectively, compared to 2024, as Atlanta benefitted from the completion of renovation projects underway in 2024 and Maui experienced a strong recovery in 2025 from the 2023 wildfires. In addition, comparable hotel Total RevPAR increased at some of our larger markets, including San Francisco and New York with increases of 12.7% and 12.2%, respectively, due to strong demand from city-wide events and transient demand. These strong performances were partially offset by comparable hotel Total RevPAR declines at our Austin and San Diego markets of 17.2% and 5.3%, respectively. The declines in these markets were driven primarily by large-scale renovation projects at certain properties, while Austin was further impacted by the multi-year closure of the city's convention center that started earlier in 2025.
Operating Profit
As expected, margins during the year were affected by an increase in wages expense compared to 2024, though increases in room rates were able to offset the impact. This, coupled with an $86 million decrease in net gains on insurance settlements, led to an operating profit margin (calculated based on GAAP operating profit as a percentage of GAAP revenues) decline of 140 basis points to 14.0% in 2025, compared to 15.4% in 2024. Operating profit margins under GAAP are also significantly affected by several items, including acquisitions, dispositions, depreciation expense and corporate expenses. Our comparable hotel EBITDA margins, which exclude these items, declined 40 basis points to 28.9% for the year, down from 29.3% in 2024 as operational improvements were offset by the increase in wages expense compared to 2024 and a decrease in net gains on insurance settlements of $21 million for comparable hotels.
Net Income, Adjusted EBITDAre, Diluted Earnings per Common Share, and Adjusted FFO per Diluted Share
Net income for Host Inc. increased $69 million, or 9.8%, to $776 million, primarily due to improvements in operating results and $148 million of gains on asset sales during the year, partially offset by the decrease in net gains on insurance settlements noted above and increases in wage and benefit expense, interest expense and income taxes. In
addition, $17 million of net income was recognized during 2025 from the sale of 16 condominium units in the development adjacent to the Four Seasons Resort Orlando at Walt Disney® Resort. These changes, combined with the benefit of share repurchases in 2025 and 2024, led to an 11.1% increase in diluted earnings per common share for Host Inc. to $1.10. Adjusted EBITDAre, which excludes gain on property insurance, gain on sale of assets and interest expense, among other items, increased 4.6% to $1,757 million, reflecting improvements in revenues from operations and the condominium sales, partially offset by the decline in business interruption proceeds and increases in wages and benefits. Adjusted FFO per diluted share increased 3.5% to $2.07 in 2025, reflecting the changes in Adjusted EBITDAre and the impact of share repurchases in 2025 and 2024, partially offset by increases in interest expense and income taxes.
The trends and transactions described above for Host Inc. affected similarly the operating results for Host L.P., as the only significant difference between the Host Inc. and Host L.P. statements of operations relates to the treatment of income attributable to the unaffiliated limited partners of Host L.P.
2026 Outlook
Throughout 2025, strong leisure transient demand led to comparable hotel RevPAR growth of 3.8% compared to 2024. Results reflect the improving leisure demand on Maui and an increase in transient revenue driven by higher average rates, particularly at our resorts. While recent economic policy changes created heightened uncertainty, higher-income earners were undeterred in 2025 and continued to travel which supported our overall results. These trends are expected to continue into 2026, although performance is likely to remain uneven across markets and lodging chain scales. The U.S. continues to face a persistent imbalance between strong outbound travel and a delayed recovery in international inbound visitation. While inbound travel is expected to rebound modestly in 2026, supported in part by the FIFA World Cup games hosted in the United States, the recovery is expected to be partial rather than complete, as tariff-related sentiment and visa restrictions continue to limit the U.S.'s competitiveness as an international destination. Maui is expected to continue its recovery in 2026.
From a macroeconomic perspective, economic conditions during 2025 remained generally supportive to economic growth, though increasingly bifurcated across income groups and sectors with sustained high-income consumer spending, and through continued business investment, particularly in artificial intelligence. Lodging demand has historically moved with broader economic activity, though the industry's post-pandemic recovery has been more uneven than that of the overall economy. As a result, lodging performance in 2025 reflected a more pronounced bifurcation than the broader economy, with luxury and upper upscale tiers delivering growth while lower chain scales exhibited heightened sensitivity to shifts in discretionary spending, pricing power, and demand composition. Looking ahead to 2026, the divided nature of the economic trends are expected to persist, with discretionary spending and travel demand increasingly concentrated among higher-income households. These households represent the majority of the customers at our hotels, which operate in the luxury and upper-upscale tiers. Inflation is expected to remain above the Federal Reserve’s target in 2026, reinforcing a cautious monetary policy backdrop and limiting the scope for aggressive rate cuts, while elevated policy uncertainty and higher-for-longer interest rates present downside risks to growth. Despite these risks, the U.S. economy is expected to remain on a firm growth path, with real GDP projected to grow approximately 2.4% and business investment expected to grow approximately 3.2%, according to the February 2026 Blue Chip Economic Indicators.
Hotel supply growth is anticipated to remain below the historical average, although we expect to see above-average growth in a few markets where our hotels are located. Supply chain challenges, which may be exacerbated by current tariffs and trade policies, have resulted in project delays across the U.S., and a prolonged tight lending environment has created construction financing challenges for future projects. We anticipate that the construction pipeline will remain modest until macroeconomic uncertainty moderates and interest rates decline further.
Based on the trends noted, we expect comparable hotel RevPAR growth for the full year 2026 will be between 2.0% and 3.5%.
As discussed above, the current outlook for the lodging industry remains uncertain, reflecting varying analyst assumptions surrounding the impact of trade policy, elevated inflation and interest rates, concerns regarding U.S. economic growth, the current travel imbalance due to the decrease in inbound travel to the United States and escalating geopolitical conflicts. Therefore, there can be no assurances as to lodging demand performance for any number of reasons, including, but not limited to, deteriorating macroeconomic conditions. For more information on the risks that can affect our future results, see Part I, Item 1A. “Risk Factors.”
Strategic Initiatives
For 2026, we intend to continue our disciplined approach to capital allocation to strengthen our portfolio and to deliver stockholder value through multiple levers, which may include, over time and dependent on market conditions, acquiring hotels or investing in our portfolio. We intend to take advantage of our strong capital position and overall scale to acquire upper-upscale and luxury properties, through single asset or portfolio acquisitions, that we believe have sustainable competitive advantages to drive long-term value to the extent favorable pricing opportunities arise. At the same time, we will opportunistically sell hotels when market conditions permit. We also continue to critically analyze our portfolio to seek to take advantage of the inherent value of our real estate for its highest and best use.
Dispositions. During 2025, we sold The Westin Cincinnati and the Washington Marriott at Metro Center in separate transactions for a total price of $237 million, including $2 million of FF&E funds retained by us, and provided a $114 million loan to the buyer of the Washington Marriott at Metro Center maturing in 2027, subject to the purchaser's right to extend until 2028 if certain conditions are satisfied.
Subsequent to year-end, we sold the Four Seasons Resort Orlando at Walt Disney World® Resort and the Four Seasons Resort and Residences Jackson Hole for a sales price of $1.1 billion. The proceeds will be net of $23 million for the buyer's acquisition of the FF&E reserves. We also sold The St. Regis Houston subsequent to year end for $51 million.
In 2025, the Asia/Pacific joint venture, in which we own a 25% interest, sold its 36% share in two separate joint ventures in India to the existing shareholders thereof, representing our exit from our Asia investment. Our portion of the net proceeds to be received is approximately INR 1,550 million ($17 million).
Capital Projects. We continue to pursue opportunities to enhance asset value through select capital improvements, including projects that are designed to increase the eco-efficiency of our hotels, incorporate elements of sustainable design and replace aging equipment and systems with more efficient technology. During 2025, we spent approximately $644 million on capital expenditures, of which $282 million represented return on investment (“ROI”) capital expenditures, $287 million represented renewal and replacement projects and $75 million was for hurricane and other restoration work. This included our restoration efforts at The Don CeSar following Hurricanes Helene and Milton, for which we estimate the total property reconstruction and remediation costs, including resiliency enhancements, was approximately $105 million, of which approximately 30% related to remediation costs. The Don CeSar reopened to guests on March 26, 2025, as part of a phased reopening, with the final amenities reopened during the third quarter of 2025. As of December 31, 2025, we have received total insurance proceeds of $73 million related to our claims, of which $24 million has been recognized as business interruption proceeds. Subsequent to year-end, we received an additional $8 million of insurance proceeds, of which $7 million related to business interruption. Final determination on insurance claims related to The Don CeSar is expected in 2026. In addition to the hurricane restoration at The Don CeSar, in 2025 we also completed a planned 10,000 square foot ballroom expansion at the property and, subsequent to year end, completed the expansion project at The Phoenician, A Luxury Collection Resort, to add a 20-key, eight-villa development at the Canyon Suites.
Hotels within certain regions are subject to environmental and weather-related events, including hurricanes, wildfires, floods, rising sea levels, mudslides, earthquakes, and other natural perils. To mitigate some of these physical risks, we execute capital expenditure projects, including replacements and restorations of exterior walls, doors and windows, roofs, grounds, relocated/elevated critical equipment and distributed energy systems to further increase the resilience of our hotels. A portion of our capital expenditures for 2025 include these types of projects, which we expect to continue in future years. While the number of projects and overall cost varies from year to year, on average approximately 8% of our capital expenditures have related to these types of projects over the past six years. The enhanced resilience projects implemented during the reconstruction of The Ritz-Carlton, Naples were successful in minimizing damage to the resort during the two hurricanes that made landfall in 2024; however, no assurances can be made as to whether these enhanced resiliency projects will be successful in mitigating the damage from future environmental and weather-related events, especially as the frequency and severity of these events are expected to increase over time.
In collaboration with Hyatt, we initiated a transformational capital program in 2023 at six properties in our portfolio. These investments are intended to position the targeted hotels to compete better in their respective markets while seeking to enhance long-term performance. The total investment is expected to be approximately $550 million to $600 million, two-thirds of which we were planning to invest as part of our capital plan over the next few years. We expect to invest between $125 million and $200 million per year on this program. Hyatt has agreed to provide additional priority returns on the agreed upon investments and operating profit guarantees totaling $40 million to offset expected business disruptions. Of the six properties included in the program, we completed the projects at Grand Hyatt Atlanta in Buckhead,
Hyatt Regency Austin and Hyatt Regency Washington on Capitol Hill in 2025. Approximately 78% of the total estimated costs of the program have been spent as of December 31, 2025 and, in 2026, we expect to substantially complete the remaining three properties, Grand Hyatt Washington, Manchester Grand Hyatt San Diego and Hyatt Regency Reston.
In 2025, we also reached an agreement with Marriott International to complete a second transformational capital program at four properties over a four-year period, including The Westin Kierland Resort & Spa, New Orleans Marriott, The Ritz-Carlton Naples, Tiburón and The Ritz-Carlton, Marina del Rey. These portfolio investments are designed to better position the assets to compete in their respective markets and enhance long-term performance. We expect to spend between $300 million and $350 million through 2029. In exchange, Marriott has provided enhanced owner priority returns on the agreed upon investments and operating profit guarantees of approximately $18 million, which is net of reductions for incentive management fees, to offset expected business disruption.
During 2025, we spent approximately $191 million on these two programs, which is included in ROI capital projects. We received approximately $26 million of operating profit guarantees in 2025 from the Hyatt and Marriott programs and expect to receive approximately $19 million in 2026.
For 2026, we expect total capital expenditures of $525 million to $625 million, consisting of ROI projects of approximately $250 million to $300 million, renewal and replacement expenditures of $275 million to $325 million. The ROI projects include approximately $175 million to $210 million for the Hyatt and Marriott transformational capital programs. We also plan to commence a comprehensive renovation at The Westin South Coast Plaza consisting of rooms, meeting space and lobby updates.
Construction continued on the development of 40 fee-simple condominiums on a five-acre development parcel to be Four Seasons-branded and managed residences adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort. Construction of the mid-rise building was completed in 2025, with condominium closings commencing in the fourth quarter, and the villas are expected to be completed in the first half of 2026. In 2025, we spent $88 million in development costs for this project and expect development costs of approximately $15 million in 2026 to complete the project. In 2025, we recognized $99 million of revenues from the sale of 16 condominium units.
Financing transactions. On May 20, 2025, we issued $500 million of 5.7% Series M senior notes for proceeds of approximately $490 million, net of de minimis original issue discount, underwriting fees and other expenses. The net proceeds were used to redeem all $500 million of Series E senior notes due in June 2025.
On November 26, 2025, we issued $400 million of 4.25% Series N senior notes for proceeds of approximately $395 million, net of de minimis original issue discount, underwriting fees and other expenses. The net proceeds were used to redeem all $400 million of Series F senior notes due in February 2026.
We believe that our ability to maintain an investment grade balance sheet and well-laddered maturity schedule is an important factor in our investment strategy. As of December 31, 2025, we have a debt balance of $5.1 billion, our weighted average interest rate is 4.8%, and our weighted average debt maturity is 5.1 years.
For a detailed discussion, see “—Liquidity and Capital Resources.” For a detailed discussion of our significant debt activities, see Part II Item 8. “Financial Statements and Supplementary Data – Note 5. Debt” in the Notes to Consolidated Financial Statements.
Share Repurchase and Dividends. In 2025, we repurchased 13.1 million shares at an average price of $15.68 per share, exclusive of commissions, for a total of $205 million, under our share repurchase program. As of December 31, 2025, we have $480 million available for repurchase under the program.
During 2025, Host Inc.'s Board of Directors declared dividends totaling $0.95 per share on its common stock, including a fourth quarter special dividend of $0.15 per share. Accordingly, Host L.P. made distributions of $0.9704193 per unit with respect to its common OP units for 2025. On February 18, 2026, we announced a regular quarterly cash dividend of $0.20 per share on our common stock. The dividend will be paid on April 15, 2026 to stockholders of record on March 31, 2026. The amount of any future dividends will be based on our policy of distributing, over time, 100% of our taxable income and will be determined by Host Inc.’s Board of Directors.
There can be no assurances that any future dividends will match or exceed those set forth above for any number of reasons, including a decline in operations or an increase in liquidity needs. We believe that we have sufficient liquidity and
access to the capital markets in order to fund our capital expenditures programs and to take advantage of investment opportunities.
Results of Operations
The following table reflects certain line items from our audited consolidated statements of operations for the two years ended December 31, 2025 (in millions, except percentages):
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | Change |
| Total revenues | $ | 6,114 | | | $ | 5,684 | | | 7.6 | % |
| Operating costs and expenses: | | | | | |
Property-level costs ⁽¹⁾ | 5,079 | | | 4,796 | | | 5.9 | % |
Cost of goods sold ⁽²⁾ | 80 | | | — | | | N/M |
| Corporate and other expenses | 124 | | | 123 | | | 0.8 | % |
| Net gain on insurance settlements | 24 | | | 110 | | | (78.2) | % |
| Operating profit | 855 | | | 875 | | | (2.3) | % |
| Interest expense | 235 | | | 215 | | | 9.3 | % |
| Other gains | 148 | | | — | | | N/M |
| Provision for income taxes | 42 | | | 14 | | | 200.0 | % |
| | | | | |
| Host Inc.: | | | | | |
| Net income attributable to non-controlling interests | 11 | | | 10 | | | 10.0 | % |
| Net income attributable to Host Inc. | 765 | | | 697 | | | 9.8 | % |
| | | | | |
| Host L.P.: | | | | | |
| Net income attributable to non-controlling interests | 1 | | | 1 | | | — | % |
| Net income attributable to Host L.P. | 775 | | | 706 | | | 9.8 | % |
___________
(1)Amounts represent total operating costs and expenses from our audited consolidated statements of operations, less cost of goods sold, corporate and other expenses and net gain on insurance settlements.
(2)Amounts represent the costs related to the development and sale of condominium units adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort.
N/M = Not meaningful.
Statements of Operations Results and Trends
Operations improved in 2025 compared to 2024, reflecting (i) an increase in room rates driven by strong transient demand and continued strength in out-of-room spend; (ii) the continuing recovery on Maui; (iii) a full year of operations for our 2024 acquisitions, including 1 Hotel Nashville and Embassy Suites by Hilton Nashville Downtown acquired in April 2024, 1 Hotel Central Park acquired in July 2024, and The Ritz-Carlton O'ahu, Turtle Bay acquired in July 2024 (collectively, the "2024 Acquisitions"); and (iv) $17 million of net income recognized during 2025 from the sale of 16 condominium units in the development adjacent to the Four Seasons Resort Orlando at Walt Disney® Resort. These improvements more than offset the negative impact on operations resulting from our 2025 dispositions of The Westin Cincinnati and Washington Marriott Metro Center (collectively, the "2025 Dispositions") and the closure of The Don CeSar from September 2024 to March 2025 due to Hurricanes Helene and Milton.
The following table presents revenues in accordance with GAAP and includes all consolidated hotels for the two years ended December 31, 2025 (in millions, except percentages):
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | Change |
| Revenues: | | | | | |
| Rooms | $ | 3,608 | | | $ | 3,426 | | | 5.3 | % |
| Food and beverage | 1,803 | | | 1,716 | | | 5.1 | % |
| Other | 604 | | | 542 | | | 11.4 | % |
| Condominium sales | 99 | | | — | | | 100.0 | % |
| Total revenues | $ | 6,114 | | | $ | 5,684 | | | 7.6 | % |
Rooms. Total rooms revenues increased $182 million, or 5.3%, in 2025, reflecting a full year of operations for the 2024 Acquisitions and an increase in rooms revenue at our comparable hotels of $120 million, or 3.5%, primarily due to an increase in average room rate of 4.4% driven by transient demand.
Food and beverage. Total food and beverage ("F&B") revenues increased $87 million, or 5.1%, in 2025, due to a full year of operations for the 2024 Acquisitions and an increase in F&B revenues at our comparable hotels of $59 million, or 3.5%, driven by strong outlet revenues from our resorts, specifically our Maui resorts as the recovery continues, as well as the completion of ROI projects at several restaurant locations in other markets.
Other revenues. Total other revenues increased $62 million, or 11.4%, in 2025, driven by a full year of results from the 2024 Acquisitions and an increase in other revenues at our comparable hotels of $40 million, or 7.3%, primarily due to an increase in spa, golf and other ancillary revenues, boosted by the continued recovery on Maui.
Condominium sales. During 2025, $99 million of revenues were recognized from the sale of 16 condominium units in the development adjacent to the Four Seasons Resort Orlando at Walt Disney® Resort.
Property-level Operating Expenses
The following table presents consolidated property-level operating expenses in accordance with GAAP and includes all consolidated hotels for the two years ended December 31, 2025 (in millions, except percentages):
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | Change |
| Expenses: | | | | | |
| Rooms | $ | 906 | | | $ | 849 | | | 6.7 | % |
| Food and beverage | 1,224 | | | 1,137 | | | 7.7 | % |
| Other departmental and support expenses | 1,466 | | | 1,383 | | | 6.0 | % |
| Management fees | 262 | | | 254 | | | 3.1 | % |
| Other property-level expenses | 426 | | | 411 | | | 3.6 | % |
| Depreciation and amortization | 795 | | | 762 | | | 4.3 | % |
| Total property-level operating expenses | $ | 5,079 | | | $ | 4,796 | | | 5.9 | % |
Our operating costs and expenses, which consist of both fixed and variable components, are affected by several factors. Rooms expenses are affected mainly by occupancy, which drives costs related to items such as housekeeping, reservation systems, room supplies, laundry services and front desk costs. Food and beverage expenses correlate closely with food and beverage revenues and are affected by occupancy and the mix of business between banquet, audio-visual and outlet sales. However, the most significant expense for the rooms, food and beverage, and other departmental and support expenses is wages and employee benefits, which comprise approximately 58% of these expenses in any given year. During 2025, these expenses increased approximately 5% on a per available room basis compared to 2024, primarily due to an overall increase in general wage rates and benefits. Wage and benefit rate inflation is expected to be approximately 5% in 2026.
Other property-level expenses consist of property taxes, the amounts and structure of which are highly dependent on local jurisdiction taxing authorities, and property and general liability insurance, all of which do not necessarily increase or decrease based on similar changes in revenues at our hotels.
The increases in expenses for rooms, food and beverage, other departmental and support, and management fees were generally due to the corresponding increases in revenues due to a full year of operations from the 2024 Acquisitions, and also reflected increased expenses at our comparable hotels primarily due to increased wages and benefits, as follows:
Rooms. Rooms expenses increased $57 million, or 6.7%, in 2025. Our comparable hotels rooms expenses increased $40 million, or 4.7%, in 2025, driven by an overall increase in wage rates. Wages and benefits represented approximately 67% of our 2025 and 2024 rooms expenses.
Food and beverage. F&B expenses increased $87 million, or 7.7%, in 2025. For our comparable hotels, F&B expenses increased $60 million, or 5.3%, in 2025. Overall, F&B costs as a percentage of revenues increased year over year, reflecting higher wages and a shift to more outlet sales, which generally have a higher cost as a percentage of revenue as compared to banquet sales. Wages and benefits represented approximately 69% of our 2025 and 2024 F&B expenses.
Other departmental and support expenses. Other departmental and support expenses increased $83 million, or 6.0%, in 2025. On a comparable hotel basis, other departmental and support expenses increased $46 million, or 3.3%. These increases were primarily due to higher wage expense. Wages and benefits represented approximately 42% of our 2025 and 2024 other departmental and support expenses.
Management fees. Total management fees increased $8 million, or 3.1%, in 2025. Base management fees, which generally are calculated as a percentage of total hotel revenues, increased $6 million, or 3.8%, compared to 2024. At our comparable hotels, base management fees increased $4 million, or 2.5%, for 2025. Incentive management fees, which generally are based on the amount of operating profit at each hotel after we receive a priority return on our investment, increased $2 million, primarily due to the increase in incentive management fees at our comparable hotels of $2 million, or 2.4%, which was due to the improved operations at our properties.
Other property-level expenses. These expenses generally do not vary significantly based on occupancy and include expenses such as property taxes and insurance. Other property-level expenses increased $15 million, or 3.6%, in 2025, primarily due to increases in property taxes and insurance due to the 2024 Acquisitions. Other property-level expenses at our comparable hotels increased $6 million, or 1.6%, in 2025. Other property-level expenses were partially offset by the receipt of operating profit guarantees from Marriott and Hyatt under the transformational capital programs in both 2025 and 2024.
Other Income and Expenses
Cost of goods sold. Cost of goods sold totaled $80 million for the year ended December 31, 2025, which related to the sale of 16 condominium units adjacent to the Four Seasons Resort Orlando at Walt Disney® Resort. Cost of goods sold for these condominiums consists primarily of capitalized construction and development costs, which are recognized upon the sale of individual units.
Corporate and other expenses. Corporate and other expenses include the following items (in millions):
| | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 |
| General and administrative costs | $ | 98 | | | $ | 93 | |
| Non-cash stock-based compensation expense | 26 | | 24 | |
| Litigation accruals | — | | 6 | |
| Total | $ | 124 | | | $ | 123 | |
General and administrative costs primarily consist of wages and benefits, travel, corporate insurance, legal fees, audit fees, building rent and systems costs. Corporate and other expenses increased for the year ended December 31, 2025, due primarily to an increase in compensation expense, partially offset by a decrease in litigation accruals.
Net gain on insurance settlements. The following table details our gain on insurance settlements for property damage and business interruption, net of property damage and remediation losses, related to Hurricanes Ian, Helene and Milton, the 2023 Maui wildfires and other weather events; the only insurance claims currently outstanding related to these matters is from Hurricanes Helene and Milton (in millions):
| | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 |
| Property damage | | | |
| Hurricanes Helene/Milton | $ | — | | | $ | (6) | |
| Hurricane Ian | — | | | 72 | |
| Other | — | | | 4 | |
| Business interruption | | | |
| Hurricanes Helene/Milton | 24 | | — | |
| Hurricane Ian | — | | | 19 | |
| Maui wildfires | — | | | 21 | |
| | | |
| Net gain on insurance settlements | $ | 24 | | | $ | 110 | |
Interest expense. Interest expense increased $20 million, or 9.3%, in 2025 as compared to 2024, primarily due to higher outstanding debt balances during 2025, as we issued $1.3 billion of senior note debt in 2024 to partially fund our 2024 Acquisitions and refinance $400 million of senior notes. We also refinanced $900 million of senior note debt in 2025 at slightly higher interest rates, on average. The following table presents certain components of interest expense (in millions):
| | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 |
Cash interest expense ⁽¹⁾ | $ | 224 | | | $ | 205 | |
| Non-cash interest expense | 11 | | | 10 | |
| | | |
| | | |
| Total interest expense | $ | 235 | | | $ | 215 | |
___________
(1)Total cash interest expense paid was $241 million and $172 million in 2025 and 2024, respectively, which includes an increase (decrease) due to the change in accrued interest of $17 million and $(33) million for 2025 and 2024, respectively.
Other gains. The following table presents the gains recognized on the sale of assets and other (in millions):
| | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 |
| | | |
| | | |
| Washington Marriott at Metro Center | 122 | | | — | |
| The Westin Cincinnati | 21 | | | — | |
| Other | 5 | | | — | |
| $ | 148 | | | $ | — | |
Equity in earnings of affiliates. Equity in earnings of affiliates increased $11 million, or 157.1%, in 2025, reflecting increased earnings from our investment in Noble Fund V, and realized and unrealized gains on investments with Fifth Wall Ventures and Thayer Ventures.
Provision for income taxes. We lease substantially all our properties to consolidated subsidiaries designated as TRS for U.S. federal income tax purposes. Taxable income or loss generated/incurred by the TRS primarily represents hotel-level operations and the aggregate rent paid to Host L.P. by the TRS, on which we record an income tax provision or benefit. In 2025 and 2024, we recorded an income tax provision of $42 million and $14 million, respectively, primarily due to the profitability of hotel operations retained by the TRS, including $24 million and $40 million of business interruption insurance gains recorded in 2025 and 2024, respectively. The 2024 tax provision was partially offset by the recognition of a $7 million income tax benefit due to federal income tax credits resulting from the installation of a co-generation plant at one of our properties. As a result of legislation enacted by the CARES Act in 2020, a portion of the 2020 domestic net
operating loss was carried back to 2017-2019 in order to procure a refund of U.S. federal corporate income taxes previously paid. The remaining portion of the 2020 net operating loss, as well as the entire 2021 net operating loss incurred by our TRS, may be carried forward indefinitely to reduce our income taxes paid, subject to an annual limit on the use thereof equal to 80% of annual taxable income. See also Part II Item 8. “Financial Statements and Supplementary Data – Note 7. Income Taxes” for a discussion of our income taxes.
Comparable Hotel RevPAR Overview
We discuss operating results for our hotels on a comparable hotel basis. Comparable hotels are those properties that we consolidate as of the reporting date. Comparable hotels do not include the results of hotels sold or classified as held-for-sale, hotels that have sustained substantial property damage or business interruption, or hotels that have undergone large-scale capital projects, in each case requiring closures lasting one month or longer during the reporting periods being compared. We believe this provides investors with a better understanding of underlying growth trends for our current portfolio, without impact from properties that experienced closures. We have removed The Don CeSar and Alila Ventana Big Sur from our comparable operations for the year ended December 31, 2025 due to closures. See “Comparable Hotel Operating Statistics and Results” below for more information on how we determine our comparable hotels.
We also include, following the comparable hotels results by geographic location, the same operating statistics presentation on an actual basis, which includes results for our portfolio for the time period of our ownership, including the results of non-comparable properties, dispositions through their date of disposal and acquisitions beginning as of the date of acquisition. Lastly, we discuss our hotel results by mix of business (i.e., transient, group, or contract).
Hotel Operating Data by Location.
The following table sets forth performance information for our hotels by geographic location as of December 31, 2025 and 2024 on a comparable hotel and actual basis:
Comparable Hotel Results by Location
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2025 | | Year ended December 31, 2025 | | Year ended December 31, 2024 | | | | |
| 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 | | 3 | | 1,580 | | $ | 654.62 | | | 71.3 | % | | $ | 467.04 | | | $ | 728.79 | | | $ | 663.09 | | | 60.1 | % | | $ | 398.83 | | | $ | 641.01 | | | 17.1 | % | | 13.7 | % |
| Oahu ⁽¹⁾ | | 2 | | 876 | | 489.06 | | | 82.5 | % | | 403.54 | | | 614.38 | | | 457.70 | | | 81.2 | % | | 371.85 | | | 576.36 | | | 8.5 | % | | 6.6 | % |
| Miami | | 2 | | 1,038 | | 549.06 | | | 72.9 | % | | 400.38 | | | 703.89 | | | 526.83 | | | 70.2 | % | | 369.84 | | | 641.42 | | | 8.3 | % | | 9.7 | % |
| Jacksonville | | 1 | | 446 | | 541.61 | | | 71.7 | % | | 388.19 | | | 889.30 | | | 517.28 | | | 71.2 | % | | 368.44 | | | 840.68 | | | 5.4 | % | | 5.8 | % |
| New York | | 3 | | 2,720 | | 418.18 | | | 87.0 | % | | 363.64 | | | 520.10 | | | 392.96 | | | 84.6 | % | | 332.63 | | | 463.36 | | | 9.3 | % | | 12.2 | % |
| Florida Gulf Coast | | 4 | | 1,529 | | 517.51 | | | 64.3 | % | | 332.59 | | | 718.61 | | | 473.90 | | | 67.2 | % | | 318.69 | | | 672.55 | | | 4.4 | % | | 6.8 | % |
| Phoenix | | 3 | | 1,545 | | 393.28 | | | 70.8 | % | | 278.57 | | | 658.45 | | | 395.73 | | | 70.0 | % | | 276.93 | | | 646.95 | | | 0.6 | % | | 1.8 | % |
| Nashville | | 2 | | 721 | | 344.87 | | | 79.9 | % | | 275.44 | | | 470.44 | | | 344.36 | | | 79.7 | % | | 274.37 | | | 447.79 | | | 0.4 | % | | 5.1 | % |
| Orlando | | 2 | | 2,448 | | 416.42 | | | 64.4 | % | | 268.25 | | | 564.26 | | | 383.93 | | | 65.1 | % | | 249.76 | | | 528.04 | | | 7.4 | % | | 6.9 | % |
| Los Angeles/Orange County | | 3 | | 1,067 | | 305.18 | | | 76.8 | % | | 234.23 | | | 358.11 | | | 297.23 | | | 78.1 | % | | 232.13 | | | 350.62 | | | 0.9 | % | | 2.1 | % |
| San Diego | | 3 | | 3,294 | | 295.65 | | | 73.8 | % | | 218.24 | | | 410.72 | | | 293.18 | | | 78.9 | % | | 231.22 | | | 433.50 | | | (5.6 | %) | | (5.3 | %) |
| Boston | | 2 | | 1,496 | | 289.70 | | | 74.8 | % | | 216.74 | | | 283.72 | | | 280.30 | | | 78.1 | % | | 218.97 | | | 287.46 | | | (1.0 | %) | | (1.3 | %) |
| Philadelphia | | 2 | | 810 | | 238.13 | | | 81.2 | % | | 193.26 | | | 297.12 | | | 237.00 | | | 80.4 | % | | 190.56 | | | 289.97 | | | 1.4 | % | | 2.5 | % |
| Washington, D.C. (CBD) | | 4 | | 2,788 | | 309.82 | | | 61.9 | % | | 191.85 | | | 281.17 | | | 289.11 | | | 67.7 | % | | 195.84 | | | 291.55 | | | (2.0 | %) | | (3.6 | %) |
| Northern Virginia | | 2 | | 916 | | 268.19 | | | 69.3 | % | | 185.77 | | | 297.46 | | | 258.13 | | | 72.5 | % | | 187.25 | | | 296.74 | | | (0.8 | %) | | 0.2 | % |
| Chicago | | 3 | | 1,562 | | 252.09 | | | 71.4 | % | | 179.92 | | | 257.81 | | | 255.54 | | | 70.4 | % | | 180.01 | | | 249.73 | | | — | % | | 3.2 | % |
| San Francisco/San Jose | | 6 | | 4,162 | | 254.71 | | | 69.0 | % | | 175.69 | | | 261.00 | | | 241.04 | | | 65.3 | % | | 157.34 | | | 231.55 | | | 11.7 | % | | 12.7 | % |
| Seattle | | 2 | | 1,315 | | 246.07 | | | 67.3 | % | | 165.67 | | | 224.24 | | | 248.84 | | | 68.3 | % | | 169.99 | | | 230.55 | | | (2.5 | %) | | (2.7 | %) |
| Atlanta | | 2 | | 810 | | 212.87 | | | 66.9 | % | | 142.34 | | | 239.51 | | | 202.78 | | | 61.8 | % | | 125.29 | | | 206.10 | | | 13.6 | % | | 16.2 | % |
| Houston | | 4 | | 1,710 | | 208.40 | | | 67.5 | % | | 140.64 | | | 196.48 | | | 202.39 | | | 72.4 | % | | 146.51 | | | 201.19 | | | (4.0 | %) | | (2.3 | %) |
| Austin | | 2 | | 769 | | 249.07 | | | 54.8 | % | | 136.53 | | | 248.67 | | | 256.02 | | | 66.3 | % | | 169.83 | | | 300.41 | | | (19.6 | %) | | (17.2 | %) |
| San Antonio | | 2 | | 1,512 | | 226.17 | | | 60.3 | % | | 136.38 | | | 217.83 | | | 216.95 | | | 62.0 | % | | 134.48 | | | 218.75 | | | 1.4 | % | | (0.4 | %) |
| New Orleans | | 1 | | 1,333 | | 202.57 | | | 65.0 | % | | 131.61 | | | 210.83 | | | 193.96 | | | 71.4 | % | | 138.52 | | | 218.31 | | | (5.0 | %) | | (3.4 | %) |
| Denver | | 3 | | 1,342 | | 201.83 | | | 63.8 | % | | 128.84 | | | 197.80 | | | 199.13 | | | 66.8 | % | | 133.12 | | | 205.67 | | | (3.2 | %) | | (3.8 | %) |
| Other | | 8 | | 2,551 | | 298.83 | | | 68.3 | % | | 204.00 | | | 318.75 | | | 295.74 | | | 65.3 | % | | 193.04 | | | 305.70 | | | 5.7 | % | | 4.3 | % |
| Domestic | | 71 | | 40,340 | | 332.09 | | | 70.1 | % | | 232.78 | | | 389.91 | | | 317.42 | | | 70.7 | % | | 224.31 | | | 374.29 | | | 3.8 | % | | 4.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| International | | 5 | | 1,499 | | 199.31 | | | 67.1 | % | | 133.80 | | | 190.79 | | | 200.88 | | | 63.4 | % | | 127.43 | | | 184.07 | | | 5.0 | % | | 3.7 | % |
| All Locations | | 76 | | 41,839 | | $ | 327.54 | | | 70.0 | % | | $ | 229.24 | | | $ | 382.83 | | | $ | 313.67 | | | 70.4 | % | | $ | 220.84 | | | $ | 367.53 | | | 3.8 | % | | 4.2 | % |
___________
(1) Prior to our ownership of The Ritz Carlton O'ahu, Turtle Bay, golf revenues were recorded by the property based on gross sales. After our acquisition of the property in July 2024, the golf course operates under a lease agreement, under which we record rental income, resulting in lower total revenues when compared to the periods prior to our ownership.
Results by Location - actual, based on ownership period(1)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, | | | | | | | | | | | | | | | | | | | | |
| | 2025 | | 2024 | | Year ended December 31, 2025 | | Year ended December 31, 2024 | | | | |
| Location | | No. of Properties | | No. of Properties | | 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 | | 3 | | 3 | | $ | 654.62 | | | 71.3 | % | | $ | 467.04 | | | $ | 728.79 | | | $ | 663.09 | | | 60.1 | % | | $ | 398.83 | | | $ | 641.01 | | | 17.1 | % | | 13.7 | % |
| Oahu | | 2 | | 2 | | 489.06 | | | 82.5 | % | | 403.54 | | | 614.38 | | | 345.57 | | | 85.7 | % | | 296.02 | | | 412.98 | | | 36.3 | % | | 48.8 | % |
| Miami | | 2 | | 2 | | 549.06 | | | 72.9 | % | | 400.38 | | | 703.89 | | | 526.83 | | | 70.2 | % | | 369.84 | | | 641.42 | | | 8.3 | % | | 9.7 | % |
| Jacksonville | | 1 | | 1 | | 541.61 | | | 71.7 | % | | 388.19 | | | 889.30 | | | 517.28 | | | 71.2 | % | | 368.44 | | | 840.68 | | | 5.4 | % | | 5.8 | % |
| New York | | 3 | | 3 | | 418.18 | | | 87.0 | % | | 363.64 | | | 520.10 | | | 385.01 | | | 84.9 | % | | 326.69 | | | 453.98 | | | 11.3 | % | | 14.6 | % |
| Florida Gulf Coast | | 5 | | 5 | | 498.52 | | | 61.8 | % | | 308.30 | | | 657.92 | | | 467.55 | | | 65.7 | % | | 307.37 | | | 642.56 | | | 0.3 | % | | 2.4 | % |
| Phoenix | | 3 | | 3 | | 393.28 | | | 70.8 | % | | 278.57 | | | 658.45 | | | 395.73 | | | 70.0 | % | | 276.93 | | | 646.95 | | | 0.6 | % | | 1.8 | % |
| Nashville | | 2 | | 2 | | 344.87 | | | 79.9 | % | | 275.44 | | | 470.44 | | | 355.16 | | | 81.3 | % | | 288.88 | | | 467.80 | | | (4.7 | %) | | 0.6 | % |
| Orlando | | 2 | | 2 | | 416.42 | | | 64.4 | % | | 268.25 | | | 564.26 | | | 383.93 | | | 65.1 | % | | 249.76 | | | 528.04 | | | 7.4 | % | | 6.9 | % |
| Los Angeles/Orange County | | 3 | | 3 | | 305.18 | | | 76.8 | % | | 234.23 | | | 358.11 | | | 297.23 | | | 78.1 | % | | 232.13 | | | 350.62 | | | 0.9 | % | | 2.1 | % |
| San Diego | | 3 | | 3 | | 295.65 | | | 73.8 | % | | 218.24 | | | 410.72 | | | 293.18 | | | 78.9 | % | | 231.22 | | | 433.50 | | | (5.6 | %) | | (5.3 | %) |
| Boston | | 2 | | 2 | | 289.70 | | | 74.8 | % | | 216.74 | | | 283.72 | | | 280.30 | | | 78.1 | % | | 218.97 | | | 287.46 | | | (1.0 | %) | | (1.3 | %) |
| Philadelphia | | 2 | | 2 | | 238.13 | | | 81.2 | % | | 193.26 | | | 297.12 | | | 237.00 | | | 80.4 | % | | 190.56 | | | 289.97 | | | 1.4 | % | | 2.5 | % |
| Washington, D.C. (CBD) | | 4 | | 5 | | 307.83 | | | 63.2 | % | | 194.64 | | | 281.82 | | | 288.63 | | | 69.1 | % | | 199.43 | | | 289.57 | | | (2.4 | %) | | (2.7 | %) |
| Northern Virginia | | 2 | | 2 | | 268.19 | | | 69.3 | % | | 185.77 | | | 297.46 | | | 258.13 | | | 72.5 | % | | 187.25 | | | 296.74 | | | (0.8 | %) | | 0.2 | % |
| Chicago | | 3 | | 3 | | 252.09 | | | 71.4 | % | | 179.92 | | | 257.81 | | | 255.54 | | | 70.4 | % | | 180.01 | | | 249.73 | | | — | % | | 3.2 | % |
| San Francisco/San Jose | | 6 | | 6 | | 254.71 | | | 69.0 | % | | 175.69 | | | 261.00 | | | 241.04 | | | 65.3 | % | | 157.34 | | | 231.55 | | | 11.7 | % | | 12.7 | % |
| Seattle | | 2 | | 2 | | 246.07 | | | 67.3 | % | | 165.67 | | | 224.24 | | | 248.84 | | | 68.3 | % | | 169.99 | | | 230.55 | | | (2.5 | %) | | (2.7 | %) |
| Atlanta | | 2 | | 2 | | 212.87 | | | 66.9 | % | | 142.34 | | | 239.51 | | | 202.78 | | | 61.8 | % | | 125.29 | | | 206.10 | | | 13.6 | % | | 16.2 | % |
| Houston | | 5 | | 5 | | 220.24 | | | 65.0 | % | | 143.16 | | | 203.43 | | | 214.37 | | | 69.6 | % | | 149.28 | | | 208.63 | | | (4.1 | %) | | (2.5 | %) |
| Austin | | 2 | | 2 | | 249.07 | | | 54.8 | % | | 136.53 | | | 248.67 | | | 256.02 | | | 66.3 | % | | 169.83 | | | 300.41 | | | (19.6 | %) | | (17.2 | %) |
| San Antonio | | 2 | | 2 | | 226.17 | | | 60.3 | % | | 136.38 | | | 217.83 | | | 216.95 | | | 62.0 | % | | 134.48 | | | 218.75 | | | 1.4 | % | | (0.4 | %) |
| New Orleans | | 1 | | 1 | | 202.57 | | | 65.0 | % | | 131.61 | | | 210.83 | | | 193.96 | | | 71.4 | % | | 138.52 | | | 218.31 | | | (5.0 | %) | | (3.4 | %) |
| Denver | | 3 | | 3 | | 201.83 | | | 63.8 | % | | 128.84 | | | 197.80 | | | 199.13 | | | 66.8 | % | | 133.12 | | | 205.67 | | | (3.2 | %) | | (3.8 | %) |
| Other | | 9 | | 10 | | 327.43 | | | 67.7 | % | | 221.78 | | | 343.04 | | | 308.67 | | | 65.6 | % | | 202.53 | | | 314.00 | | | 9.5 | % | | 9.3 | % |
| Domestic | | 74 | | 76 | | 333.93 | | | 69.8 | % | | 233.07 | | | 389.64 | | | 314.82 | | | 70.4 | % | | 221.71 | | | 368.78 | | | 5.1 | % | | 5.7 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| International | | 5 | | 5 | | 199.31 | | | 67.1 | % | | 133.80 | | | 190.79 | | | 200.88 | | | 63.4 | % | | 127.43 | | | 184.07 | | | 5.0 | % | | 3.7 | % |
| All Locations | | 79 | | 81 | | $ | 329.42 | | | 69.7 | % | | $ | 229.61 | | | $ | 382.76 | | | $ | 311.21 | | | 70.2 | % | | $ | 218.41 | | | $ | 362.37 | | | 5.1 | % | | 5.6 | % |
___________(1)Represents the results of the portfolio for the time period of our ownership, including the results of non-comparable properties, dispositions through their date of disposal and acquisitions beginning as of the date of acquisition.
Hotel Sales by Business Mix.
The majority of our customers fall into three broad categories: transient, group and contract business. The information below is derived from business mix results from the 76 comparable hotels owned as of December 31, 2025, which excludes one hotel that was held-for-sale.
Improvements in 2025 compared to 2024 were primarily driven by an increase in transient revenue of 4.9%, driven entirely by an increase in average rates, reflecting strong demand and improving leisure demand on Maui. As anticipated, group revenue declined by 0.6% as a result of planned renovation disruption from the Hyatt and Marriott Transformational Capital Programs and business mix shifting from group to transient in Maui in the first half of the year.
The following are the results of our transient, group and contract business:
| | | | | | | | | | | | | | | | | |
| Year ended December 31, 2025 |
| Transient business | | Group business | | Contract business |
| Room nights (in thousands) | 5,833 | | | 4,055 | | | 819 | |
Percentage change in room nights vs. 2024 | — | % | | (4.2 | %) | | 11.5 | % |
| Rooms Revenues (in millions) | $ | 2,129 | | | $ | 1,200 | | | $ | 178 | |
Percentage change in rooms revenues vs. 2024 | 4.9 | % | | (0.6 | %) | | 17.6 | % |
Liquidity and Capital Resources
Liquidity and Capital Resources of Host Inc. and Host L.P. The liquidity and capital resources of Host Inc. and Host L.P. are derived primarily from the activities of Host L.P., which generates the capital required by our business from hotel operations, the incurrence of debt, the issuance of OP units or the sale of hotels. Host Inc. is a REIT and its only significant asset is the ownership of general and limited partner interests of Host L.P.; therefore, its financing and investing activities are conducted through Host L.P., except for the issuance of its common and preferred stock. Proceeds from common and preferred stock issuances by Host Inc. are contributed to Host L.P. in exchange for common and preferred OP units. Additionally, funds used by Host Inc. to pay dividends or to repurchase its stock are provided by Host L.P. Therefore, while we have noted those areas in which it is important to distinguish between Host Inc. and Host L.P., we have not included a separate discussion of liquidity and capital resources as the discussion below applies to both Host Inc. and Host L.P.
Overview. We look to maintain a capital structure and liquidity profile with an appropriate balance of cash, debt and equity to provide financial flexibility given the inherent volatility of the lodging industry. We believe this strategy has resulted in a better cost of debt capital, allowing us to complete opportunistic investments and acquisitions and positioning us to manage potential declines in operations throughout the lodging cycle. We have structured our debt profile to maintain a balanced maturity schedule and to minimize the number of assets that are encumbered by mortgage debt. Currently, only one of our consolidated hotels is encumbered by mortgage debt. Over the past several years leading up to the COVID-19 pandemic, we had decreased our leverage as measured by our net debt-to-EBITDA ratio and reduced our debt service obligations, leading to an increase in our fixed charge coverage ratio. As a result, the company was well positioned at the onset of the COVID-19 pandemic with sufficient liquidity and financial flexibility to withstand the severe slowdown in U.S. economic activity and lodging demand brought on by the pandemic. We intend to use available cash in the near term predominantly to fund, and believe that we have sufficient liquidity to fund, corporate expenses, capital expenditures, hotel acquisitions and dividends and remain well positioned to execute additional investment transactions to the extent opportunities arise.
Cash Requirements. We use cash for acquisitions, capital expenditures, debt payments, operating costs, and corporate and other expenses, as well as for dividends and distributions to stockholders and Host L.P. limited partners and stock and OP unit repurchases. Our primary sources of cash include cash from operations, proceeds from the sale of assets, borrowings under our credit facility and debt and equity issuances. Our next significant maturity is in January 2027, which is one of the two $500 million term loans under our credit facility that has a one-year extension option, subject to certain conditions. For our long-term senior note and credit facility obligations, we historically have refinanced these amounts prior to their maturity through the issuance of new senior notes or the entry into new credit facility agreements. In the short term, our cash obligations include the minimum lease payments on our ground leases, which in 2026 are approximately $32 million, and most of our other operating obligations. In the long term, our ground lease payments are the longest time horizon obligations and currently run up to 98 years. For a summary of our obligations under our ground leases, see Exhibit 99.1 to this Annual Report.
In addition to the liabilities on our consolidated balance sheet, under our capital expenditures program, we have budgeted to spend $525 million to $625 million in 2026. Commitments for capital expenditures generally run less than two years for the life of the project. In the long term, renewal and replacement ("R&R") capital expenditures are designed to maintain the quality and competitiveness of our hotels and typically occur at intervals of seven to ten years. The projects are primarily funded through the FF&E reserves established at each hotel. Average annual R&R spend over the last five years has been $286 million.
As part of our investment in our Noble joint venture, we have made a $211.5 million capital commitment to Noble Fund V, an additional capital commitment of $30 million through a related co-investment, and a commitment to fund an amount equal to 10% of Noble Hospitality Fund VI, L.P. ("Noble Fund VI"), regardless of the ultimate size of Noble Fund VI. As of December 31, 2025, we have funded $144 million and $29 million of the Noble Fund V and co-investment commitments, respectively, with the remaining amounts expected to be paid by the end of 2026. Additionally, as part of our agreements with the Noble Group, the counterparty has a one-time put right in 2030 to require us to purchase up to an additional 26% interest in the entities in which we currently hold a 49% interest, at a fixed price of $56 million.
As a REIT, Host Inc. is required to pay dividends to its stockholders in an amount equal to at least 90% of its taxable income, excluding net capital gain, on an annual basis. Host Inc.’s policy on common dividends generally is to distribute, over time, at least 100% of its taxable income, including capital gains. The February 2026 sale of the Four Seasons Resort Orlando at Walt Disney World® Resort and the Four Seasons Resort and Residences Jackson Hole is expected to generate an approximate $500 million capital gain on sale. If we are unable to find a suitable acquisition asset to consummate a like-kind exchange, Host Inc. would intend to distribute the capital gain to its stockholders. For the remaining proceeds, we will weigh potential cash uses which may include, subject to market conditions, acquisitions, other investments in our portfolio, common stock repurchases or increased dividends, which dividends could be in excess of taxable income. Any special dividend will be subject to approval by Host Inc.’s Board of Directors.
See also Part II Item 8. “Financial Statements and Supplementary Data – Note 17. Legal Proceedings, Guarantees and Contingencies” for a discussion of obligations under contingent liabilities or guarantees.
Capital Resources. As of December 31, 2025, we had $768 million of cash and cash equivalents, $167 million in our FF&E escrow reserve and $1.5 billion available under the revolver portion of our credit facility. In the near term, we expect to fund our above cash requirements, including our dividends, capital expenditures program, debt service and operating and corporate costs, primarily through hotel operations and our existing cash reserves. Based on our cash balance at December 31, 2025 and our expected cash obligations, we believe we will have sufficient liquidity to meet our near-term obligations. Future acquisitions and/or obligations also may be funded through a draw on the available portion of the revolver under our credit facility, equity issuances, or asset sales.
We depend primarily on external sources of capital to finance future growth, including acquisitions. As a result, the liquidity and debt capacity provided by our credit facility and the ability to issue senior unsecured debt are key components of our capital structure. Our financial flexibility, including our ability to incur debt, pay dividends, make distributions and make investments, is contingent on our ability to maintain compliance with the financial covenants of our credit facility and senior notes, which include, among other things, the allowable amounts of leverage, interest coverage and fixed charges.
The following graph summarizes our aggregate debt maturities as of February 20, 2026:
___________
(1)The first term loan under our credit facility that is due in 2027 has an extension option that would extend maturity of the instrument to 2028, subject to meeting certain conditions, including payment of a fee. The second term loan tranche that is due in 2028 does not have an extension option.
(2)Mortgage and other debt excludes principal amortization of $2 million each year in 2026 and 2027 for the mortgage loan that matures in 2027.
Given the total amount of our debt and our maturity schedule, we may continue to redeem or repurchase senior notes from time to time, taking advantage of favorable market conditions. In February 2026, Host Inc.’s Board of Directors authorized repurchases of up to $1.0 billion of senior notes other than in accordance with their respective terms, of which the entire amount remains available under this authority. We may purchase senior notes for cash through open market purchases, privately negotiated transactions, a tender offer or, in some cases, through the early redemption of such securities pursuant to their terms. Repurchases of debt will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. Any retirement before the maturity date will affect earnings and NAREIT FFO per diluted share as a result of the payment of any applicable call premiums and the accelerated expensing of previously deferred and capitalized financing costs. Accordingly, considering our priorities in managing our capital structure and liquidity profile and given prevailing conditions and relative pricing in the capital markets, we may, at any time, subject to applicable securities laws and the requirements of our credit facility and senior notes, be considering, or be in discussions with respect to, the repurchase or issuance of exchangeable debentures and/or senior notes or the repurchase or sale of our common stock. Any such transactions may, subject to applicable securities laws, occur simultaneously.
Two programs currently are in place relating to purchases and sales of our common stock. First, under our common stock repurchase program, common stock may be purchased from time to time depending upon market conditions and may be purchased in the open market or through private transactions or by other means, including principal transactions with various financial institutions, like accelerated share repurchases, forwards, options, and similar transactions and through one or more trading plans designed to comply with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended. The plan does not obligate us to repurchase any specific number or any specific dollar amount of shares and may be suspended at any time at our discretion. In the fourth quarter of 2025, no shares were repurchased. For full year 2025, we repurchased 13.1 million shares at an average price of $15.68 per share, exclusive of commissions, for a total of $205 million. At December 31, 2025, we had $480 million available for repurchase under the program.
Second, on May 31, 2023, we entered into a distribution agreement with J.P. Morgan Securities LLC, BofA Securities, Inc., Goldman Sachs & Co. LLC, Jefferies LLC, Morgan Stanley & Co. LLC, Scotia Capital (USA) Inc., Truist Securities, Inc. and Wells Fargo Securities, LLC, as sales agents pursuant to which Host Inc. may offer and sell, from time to time, shares of Host Inc. common stock having an aggregate offering price of up to $600 million. The sales will be made in transactions that are deemed to be “at the market” offerings under the SEC rules. We may sell shares of Host Inc. common stock under this program from time to time based on market conditions, although we are not under an obligation to sell any shares. We may sell shares when we believe conditions are advantageous and there is a compelling use of proceeds, including to fund future potential acquisitions or other investment opportunities. The agreement also contemplates that, in addition to the offering and sale of shares to or through the sales agents, we may enter into separate
forward sale agreements with each of the forward purchasers named in the agreement. No shares were issued in 2025 or 2024. As of December 31, 2025, there was $600 million of remaining capacity under the agreement and the agreement expires pursuant to its terms on May 31, 2026.
We continue to explore potential acquisitions and dispositions. We anticipate that any such future acquisitions will be funded by cash, debt issuances by Host L.P., equity offerings of Host Inc., issuances of OP units by Host L.P., or proceeds from sales of hotels. Given the nature of these transactions, we can make no assurances that we will be successful in acquiring any one or more hotels that we may review, bid on or negotiate to purchase or that we will be successful in disposing of any one or more of our hotels. We may acquire additional hotels or dispose of hotels through various structures, including transactions involving single assets, portfolios, joint ventures, acquisitions of the securities or assets of other REITs or distributions of hotels to our stockholders.
Sources and Uses of Cash. In 2025, our primary sources of cash included cash from operations and proceeds from dispositions and debt issuances. Our primary uses of cash during the year consisted of capital expenditures, operating costs, investments in our joint ventures, debt repayments, share repurchases and distributions to equity holders. We anticipate that our sources and uses of cash will be similar in 2026.
The table below details our significant cash flows for the years ended December 31, 2025 and 2024 (in millions):
| | | | | | | | | | | |
| 2025 | | 2024 |
| Cash and cash equivalents and restricted cash, beginning of period | $ | 798 | | | $ | 1,363 | |
| Net increase (decrease) in cash and cash equivalents and restricted cash | 139 | | | (565) | |
| Cash and cash equivalents and restricted cash, end of period | $ | 937 | | | $ | 798 | |
| | | |
| Operating activities | | | |
| Net cash provided by operating activities | $ | 1,510 | | | $ | 1,498 | |
| Investing activities | | | |
| Acquisitions and investments | (99) | | | (1,560) | |
| Dispositions, including proceeds from loan receivable, and return of capital from investments | 207 | | | 1 | |
| Capital expenditures | (644) | | | (548) | |
| Financing activities | | | |
| Issuance of senior notes | 892 | | | 1,279 | |
| | | |
| | | |
| | | |
| Repurchase of senior notes | (900) | | | (400) | |
| | | |
| Common stock repurchase | (205) | | | (107) | |
| Host Inc.: | | | |
| | | |
| Dividends on common stock | (623) | | | (737) | |
| Host LP.: | | | |
| | | |
| Distributions on common OP units | (631) | | | (748) | |
Cash Provided by Operating Activities. Our net cash provided by operating activities for 2025 was $1,510 million, an increase of $12 million compared to 2024, reflecting improvements in our hotel operations, partially offset by an increase in cash paid for interest.
Cash Used in Investing Activities. Approximately $507 million of cash was used in investing activities during 2025 compared to $2,040 million in 2024. The decrease is due to the significant acquisition activity in 2024 compared to disposition activity and the receipt of a note in 2025, as detailed in the charts below. Additionally, cash used in investing activities included $644 million of capital expenditures in 2025, compared to $548 million in 2024. These amounts include certain internal costs and interest expense associated with our capital expenditures projects that have been capitalized in accordance with GAAP. These capitalized costs were $28 million, $18 million and $24 million for 2025, 2024 and 2023, respectively.
The following tables summarize significant acquisitions, dispositions and investments in affiliates from January 1, 2024 through February 20, 2026 (in millions):
| | | | | | | | | | | | | | | | | |
| Transaction Date | | Description of Transaction | | Investment |
| Acquisitions/Investments | | |
| | | | | |
| | | | | |
| January - December | 2025 | | Investment in Noble JV⁽¹⁾ | | $ | (114) | |
| January - December | 2024 | | Investment in Noble JV | | (52) | |
| July | 2024 | | Acquisition of The Ritz-Carlton O'ahu, Turtle Bay⁽²⁾ | | (680) | |
| July | 2024 | | Acquisition of 1 Hotel Central Park | | (265) | |
| April | 2024 | | Acquisition of 1 Hotel Nashville and Embassy Suites by Hilton Nashville Downtown | | (530) | |
| | | | | |
| | | | | |
| | | | Total acquisitions/investments | | $ | (1,641) | |
___________(1)Amount includes an additional payment of $26 million to the Noble Group, through a combination of cash and OP units, upon reaching certain milestones. This amount was outside of our capital commitment.
(2)Investment amount represents a sales price of $725 million net of $45 million of key money received from Marriott International in connection with the conversion of the property to The Ritz-Carlton brand and includes the acquisition of a 49-acre land parcel entitled for development. Investment amount also includes the assumption of $15 million of hotel-level liabilities.
| | | | | | | | | | | | | | | | | | | | | | | |
| Transaction Date | | Description of Transaction | | Net Proceeds⁽¹⁾ | | Sales Price |
| Dispositions/Return of Investments in Affiliates | | | | |
| February | 2026 | | Disposition of Four Seasons Resort and Residences Jackson Hole & Four Seasons Resort Orlando at Walt Disney World® Resort⁽²⁾ | | $ | 1,035 | | | $ | 1,100 | |
| | | | | | | |
| January | 2026 | | Disposition of The St. Regis Houston | | 50 | | | 51 | |
| September | 2025 | | Disposition of Asia/Pacific joint venture's interest in the India JV⁽³⁾ | | 17 | | | 17 | |
| August | 2025 | | Disposition of Washington Marriott at Metro Center⁽⁴⁾ | | 59 | | | 177 | |
| June | 2025 | | Disposition of The Westin Cincinnati | | 58 | | | 60 | |
| February | 2025 | | Receipt of The Camby, Autograph Collection note receivable⁽⁵⁾ | | 79 | | | — | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | Total dispositions | | $ | 1,298 | | | $ | 1,405 | |
___________(1)Proceeds are net of transfer taxes, other sales costs and FF&E replacement funds retained at the property or deposited directly to the property or hotel manager by the purchaser.
(2)The net proceeds related to the sale of the two Four Seasons properties are an estimate as proration amounts have not been finalized.
(3)Represents Host's portion to be received from the Asia/Pacific joint venture's sale of a 36% share in seven hotels and an office building in India for approximately INR 6.2 billion ($70 million).
(4)In connection with the sale of Washington Marriott at Metro Center, we issued a loan to the purchaser with a principal balance of $114 million. The disposition proceeds shown are net of the loan and $2 million of FF&E funds retained by us.
(5)In connection with the sale of The Camby, Autograph Collection, we issued an initial $72 million loan to the purchaser. The loan was repaid in February 2025.
Cash Used in Financing Activities. Net cash used in financing activities was $868 million for 2025, compared to $13 million in 2024. Cash used in financing activities in both 2025 and 2024 included refinancing of senior notes and the payment of common stock dividends and common stock repurchases, though in 2024 payments were mostly offset by a net issuance of senior notes of $867 million.
The following table summarizes significant debt issuances, net of deferred financing costs and issuance discounts, that have been completed from January 1, 2024 through February 20, 2026 (in millions):
| | | | | | | | | | | | | | | | | |
| Transaction Date | | Description of Transaction | | Net Proceeds |
| Debt Issuances | | | | | |
| | | | | |
| November | 2025 | | Issuance of $400 million 4.25% Series N senior notes | | $ | 395 | |
| May | 2025 | | Issuance of $500 million 5.7% Series M senior notes | | 490 | |
| August | 2024 | | Issuance of $700 million 5.5% Series L senior notes | | 683 | |
| May | 2024 | | Issuance of $600 million 5.7% Series K senior notes | | 584 | |
| | | | | |
| | | | | |
| | | | Total issuances | | $ | 2,152 | |
The following table presents significant debt repayments, including prepayment premiums, that have been completed from January 1, 2024 through February 20, 2026 (in millions):
| | | | | | | | | | | | | | | | | |
| Transaction Date | | Description of Transaction | | Transaction Amount |
| Debt Repayments | | | | | |
| | | | | |
| | | | | |
| November | 2025 | | Repayment of $400 million 4½% Series F senior notes | | $ | (400) | |
| May | 2025 | | Repayment of $500 million 4% Series E senior notes | | (500) | |
| April | 2024 | | Repayment of $400 million 3 ⅞% Series G senior notes | | (400) | |
| | | | | |
| | | | | |
| | | | Total cash repayments | | $ | (1,300) | |
Equity/Capital Transactions. The following table summarizes significant equity transactions that have been completed from January 1, 2024 through February 20, 2026 (in millions):
| | | | | | | | | | | | | | | | | |
| Transaction Date | | Description of Transaction | | Transaction Amount |
| Equity of Host Inc. | | | | | |
| | | | | |
| | | | | |
| | | | | |
| January | 2026 | | Dividend payment⁽¹⁾⁽²⁾ | | $ | (241) | |
| January - October | 2025 | | Dividend payments⁽²⁾ | | (623) | |
| January - June | 2025 | | Repurchase of 13.1 million shares of Host Inc. common stock | | (205) | |
| January - October | 2024 | | Dividend payments⁽²⁾ | | (737) | |
| May - September | 2024 | | Repurchase of 6.3 million shares of Host Inc. common stock | | (107) | |
| | | | | |
| | | | | |
| | | | | |
| | | | Cash payments on equity transactions | | $ | (1,913) | |
___________
(1)Our dividend payment for the fourth quarter of 2025 was made in January 2026, but was accrued at December 31, 2025.
(2)In connection with the dividend payments, Host L.P. made distributions of $244 million, $631 million, and $748 million in 2026, 2025 and 2024, respectively, to its common OP unit holders.
Financial Condition
As of December 31, 2025, our total debt was approximately $5.1 billion, of which 80% carried a fixed rate of interest. Total debt was comprised of the following (in millions):
| | | | | | | | | | | | | | |
| | As of December 31, |
| | 2025 | | 2024 |
| Series E senior notes, with a rate of 4% due June 2025 | | $ | — | | | $ | 500 | |
| Series F senior notes, with a rate of 4½% due February 2026 | | — | | | 399 | |
| Series H senior notes, with a rate of 3⅜% due December 2029 | | 645 | | | 644 | |
| Series I senior notes, with a rate of 3½% due September 2030 | | 741 | | | 740 | |
| Series J senior notes, with a rate of 2.9% due December 2031 | | 443 | | | 442 | |
| Series K senior notes, with a rate of 5.7% due July 2034 | | 586 | | | 585 | |
| Series L senior notes, with a rate of 5.5% due April 2035 | | 685 | | | 683 | |
| Series M senior notes, with a rate of 5.7% due June 2032 | | 491 | | | — | |
| Series N senior notes, with a rate of 4.25% due December 2028 | | 395 | | | — | |
| Total senior notes | | 3,986 | | | 3,993 | |
| Credit facility revolver ⁽¹⁾ | | (3) | | | (6) | |
Credit facility term loan due January 2027 | | 500 | | | 499 | |
Credit facility term loan due January 2028 | | 499 | | | 499 | |
Mortgage and other debt, with an average interest rate of 4.67% at both December 31, 2025 and 2024, maturing through November 2027 | | 95 | | | 98 | |
| Total debt | | $ | 5,077 | | | $ | 5,083 | |
___________
(1)There were no outstanding credit facility borrowings at December 31, 2025 or 2024. Amount shown represents deferred financing costs related to the credit facility revolver.
Aggregate debt maturities, including principal amortization, at December 31, 2025 are as follows (in millions):
| | | | | | | | | | | | | | | | | |
| Senior notes and credit facility | | Mortgage and Other debt | | Total |
| 2026 | $ | — | | | $ | 2 | | | $ | 2 | |
| 2027 | 500 | | | 92 | | | 592 | |
| 2028 | 900 | | | — | | | 900 | |
| 2029 | 650 | | | — | | | 650 | |
| 2030 | 750 | | | — | | | 750 | |
| Thereafter | 2,250 | | | — | | | 2,250 | |
| 5,050 | | | 94 | | | 5,144 | |
| Deferred financing costs | (31) | | | — | | | (31) | |
| Unamortized (discounts) premiums, net | (37) | | | 1 | | | (36) | |
| $ | 4,982 | | | $ | 95 | | | $ | 5,077 | |
Senior Notes. On May 20, 2025, we issued $500 million of 5.7% Series M senior notes in an underwritten public offering for proceeds of approximately $490 million, net of de minimis original issue discount, underwriting fees and other expenses. The Series M senior notes are due in June 2032, and interest is payable semi-annually in arrears on June 15 and December 15 of each year, commencing December 15, 2025. The net proceeds were used to redeem all $500 million of Series E senior notes due in June 2025. The Series M senior notes are not redeemable prior to 60 days before the June 15, 2032 maturity date, except at a price equal to 100% of their principal amount plus a make-whole premium and accrued and unpaid interest to the applicable redemption date. The Series M senior notes have covenants similar to all other series of our outstanding senior notes.
On November 26, 2025, we issued $400 million of 4.25% Series N senior notes in an underwritten public offering for proceeds of approximately $395 million, net of de minimis original issue discount, underwriting fees and other expenses. The Series N senior notes are due in December 2028, and interest is payable semi-annually in arrears on June 15 and December 15 of each year, commencing June 15, 2026. The net proceeds were used to redeem all $400 million of Series F senior notes due in February 2026. The Series N senior notes are not redeemable prior to 30 days before the December 15, 2028 maturity date, except at a price equal to 100% of their principal amount plus a make-whole premium and accrued and unpaid interest to the applicable redemption date. The Series N senior notes have covenants similar to all other series of our outstanding senior notes.
The following summary is a description of the material provisions of the indenture governing the various senior notes issued by Host L.P. We pay interest on each series of our outstanding senior notes semi-annually in arrears at the respective annual rates indicated on the table above. Under the terms of our senior notes indenture, our senior notes are equal in right of payment with all of Host L.P.’s unsubordinated indebtedness and senior to all subordinated obligations of Host L.P. Currently there are no guarantees provided with respect to the senior notes, but we have agreed that all Host L.P. subsidiaries which guarantee other Host L.P. debt must similarly provide guarantees with respect to the senior notes.
All of our outstanding senior notes at December 31, 2025 were issued after we attained an investment grade rating and have covenants customary for investment grade debt and covenants that are similar to each other series of our senior notes. These covenants are primarily limitations on our ability to incur additional debt. There are no restrictions on our ability to pay dividends.
Under the terms of our senior notes, Host L.P.’s ability to incur debt is subject to restrictions and the satisfaction of various conditions, including the achievement of an EBITDA-to-interest coverage ratio of at least 1.5x by Host L.P. As calculated, this ratio excludes from interest expense items such as call premiums and deferred financing charges that are included in interest expense on Host L.P.’s audited consolidated statement of operations. In addition, the calculation is based on Host L.P.’s pro forma results for the four prior fiscal quarters, giving effect to certain transactions, such as acquisitions, dispositions and financings, as if they had occurred at the beginning of the period. Other covenants limiting Host L.P.’s ability to incur debt include maintaining total debt of less than 65% of adjusted total assets (using undepreciated real estate book values), maintaining secured debt of less than 40% of adjusted total assets (using undepreciated real estate book values) and maintaining total unencumbered assets of at least 150% of the aggregate principal amount of outstanding unsecured debt of Host L.P. and its subsidiaries. So long as Host L.P. maintains the required level of interest coverage and satisfies these and other conditions in the senior notes indenture, it may incur additional debt.
As of December 31, 2025, we have met the minimum financial covenant levels under our senior notes indentures. The following table summarizes the financial tests contained in the senior notes indenture for our senior notes and our actual credit ratios as of December 31, 2025:
| | | | | | | | | | | |
| Actual Ratio | | Covenant Requirement |
| Unencumbered assets tests | 450 | % | | Minimum ratio of 150% |
| Total indebtedness to total assets | 22 | % | | Maximum ratio of 65% |
| Secured indebtedness to total assets | <1% | | Maximum ratio of 40% |
| EBITDA-to-interest coverage ratio | 7.1x | | Minimum ratio of 1.5x |
Credit Facility. On January 4, 2023, we entered into the sixth amended and restated senior revolving credit and term loan facility, with Bank of America, N.A., as administrative agent, Wells Fargo Bank, N.A. and JPMorgan Chase Bank, N.A. as co-syndication agents, and certain other agents and lenders. The credit facility allows for revolving borrowings in an aggregate principal amount of up to $1.5 billion. The revolver also includes a foreign currency subfacility for Canadian dollars, Australian dollars, Euros, British pounds sterling and, if available to the lenders, Mexican pesos, of up to the foreign currency equivalent of $500 million, subject to a lower amount in the case of Mexican peso borrowings. The credit facility also provides for a term loan facility of $1 billion (which is fully utilized), a subfacility of up to $100 million for swingline borrowings in currencies other than U.S. dollars and a subfacility of up to $100 million for issuances of letters of credit. Host L.P. also has the option to add in the future $500 million of commitments which may be used for additional revolving credit facility borrowings and/or term loans, subject to obtaining additional loan commitments (which we have not currently obtained) and the satisfaction of certain conditions.
The revolving credit facility has an initial scheduled maturity date of January 4, 2027, which date may be extended by up to a year by the exercise of either a 1-year extension option or two 6-month extension options, each of which is subject to certain conditions, including the payment of an extension fee and the accuracy of representations and warranties. One $500 million term loan tranche has an initial maturity date of January 4, 2027, which date may be extended up to a year by the exercise of one 1 -year extension option, which is subject to certain conditions, including the payment of an extension fee; and the second $500 million term loan tranche has a maturity date of January 4, 2028, which date may not be extended.
Neither the revolving credit facility nor the term loans, as applicable, requires any scheduled amortization payments prior to maturity. The term loans are subject to the same terms and conditions as those in the credit facility regarding subsidiary guarantees, operational covenants, financial covenants and events of default (as discussed below).
Guarantees. Similar to our senior note indenture, the credit facility requires all Host L.P. subsidiaries which guaranty Host L.P. senior unsecured debt to similarly guarantee obligations under the credit facility. Currently, there are no such guarantees.
Prepayments. Voluntary prepayments of revolver borrowings and term loans under the credit facility are permitted in whole or in part without premium or penalty.
Financial Covenants. The credit facility contains covenants concerning allowable leverage, fixed charge coverage and unsecured interest coverage. We are permitted to make borrowings and maintain amounts outstanding under the credit facility so long as our ratio of consolidated total debt to consolidated EBITDA (“leverage ratio”) is not in excess of 7.25x, our unsecured coverage ratio is not less than 1.75x and our fixed charge coverage ratio is not less than 1.25x. These calculations are performed based on pro forma results for the prior four fiscal quarters, giving effect to transactions such as acquisitions, dispositions and financings as if they had occurred at the beginning of the period. Under the terms of the credit facility, interest expense excludes items such as the gains and losses on the extinguishment of debt, deferred financing charges related to the senior notes or the credit facility, and non-cash interest expense, all of which are included in interest expense on our audited consolidated statements of operations. Additionally, total debt used in the calculation of our leverage ratio is based on a “net debt” concept, pursuant to which cash and cash equivalents in excess of $100 million are deducted from our total debt balance.
We are in compliance with all of our financial covenants under the credit facility. The following table summarizes the financial tests contained in the credit facility and our actual credit ratios as of December 31, 2025:
| | | | | | | | | | | |
| Actual Ratio | | Covenant Requirement for all years |
| Leverage ratio | 2.6x | | Maximum ratio of 7.25x |
| Fixed charge coverage ratio | 5.6x | | Minimum ratio of 1.25x |
| Unsecured interest coverage ratio ⁽¹⁾ | 7.2x | | Minimum ratio of 1.75x |
___________
(1)If at any time our leverage ratio is above 7.0x, our minimum unsecured interest coverage ratio requirement will decrease to 1.50x.
Interest and Fees. The 2023 amendment and restatement also converted the underlying reference rate from LIBOR to SOFR. We pay interest on U.S. dollar revolver borrowings under the credit facility at floating rates equal to SOFR plus a margin ranging from 72.5 to 140 basis points (depending on Host L.P.’s unsecured long-term debt rating). We also pay a facility fee on the total $1.5 billion revolver commitment ranging from 12.5 to 30 basis points, depending on our rating and regardless of usage. We also may elect to pay interest on revolver and term loan borrowings using a base rate plus a margin that is similarly determined based on Host L.P.’s unsecured long-term debt rating. The credit facility includes a sustainability pricing adjustment that can result in a change in the interest rate applicable to borrowings. The adjustment can result in an increase or decrease of the interest rate for revolving loans of up to 4 basis points and an increase or decrease of the facility fee of up to 1 basis point. In the case of the term loans, the adjustment can result in an increase or decrease of the interest rate applicable of up to 5 basis points. The adjustments will be determined annually on the basis of an annual audited report of Host L.P.’s performance against targets established in the credit facility for (1) the percentage of our consolidated portfolio with green building certifications and (2) the percentage of electricity used at all our consolidated properties that is generated by renewable resources. Effective June 26, 2024, we achieved a milestone in the progress towards both of our targets, resulting in the maximum benefit of the basis point reduction in the interest rate on borrowings under the credit facility, and confirmed this milestone in 2025. Based on Host L.P.’s unsecured long-term debt
rating as of December 31, 2025, we are able to borrow on the revolver at a rate of adjusted SOFR plus 85 basis points less 4 basis points for meeting sustainability milestones for an all-in rate of 4.53% and pay a facility fee of 19 basis points.
Interest on the term loans consists of floating rates equal to SOFR plus a margin ranging from 80 to 160 basis points (depending on Host L.P.’s unsecured long-term debt rating) and adjusted for sustainability pricing. Based on Host L.P.’s long-term debt rating as of December 31, 2025, our applicable margin on SOFR loans under both term loans is 95 basis points, less 5 basis points for meeting sustainability milestones, for an all-in rate of 4.62%.
Other Covenants and Events of Default. The credit facility contains restrictive covenants on customary matters. Certain covenants are less restrictive at any time that our leverage ratio is below 6.0x. At any time that our leverage ratio is below 6.0x, acquisitions, investments, dividends and distributions generally are permitted except where they would result in a breach of the financial covenants, calculated on a pro forma basis. Additionally, the credit facility’s restrictions on the incurrence of debt incorporate the same financial covenant as set forth in our senior notes indenture.
The credit facility also includes usual and customary events of default for facilities of this nature, and provides that, upon the occurrence and continuance of an event of default, payment of all amounts due under the credit facility may be accelerated and the lenders’ commitments may be terminated. In addition, upon the occurrence of certain insolvency or bankruptcy-related events of default, all amounts due under the credit facility automatically will become due and payable and the lenders’ commitments automatically will terminate.
Mortgage Debt, Including Unconsolidated Joint Ventures. At December 31, 2025, we own one consolidated property that is encumbered by mortgage debt. All of our mortgage debt is recourse solely to specific assets, except in instances of fraud, misapplication of funds and other customary recourse provisions. As of December 31, 2025, our mortgage debt has an interest rate of 4.67% and matures in 2027, with principal and interest payments due monthly. We also own non-controlling interests in joint ventures that are not consolidated and that are accounted for under the equity method. The portion of the mortgage and other debt of these joint ventures attributable to us, based on our ownership percentage thereof, was $329 million at December 31, 2025. The debt of our unconsolidated joint ventures is non-recourse to us.
Distributions/Dividends. Host Inc.’s policy on common dividends generally is to distribute, over time, at least 100% of its taxable income, which primarily is dependent on our results of operations, as well as on tax gains and losses on hotel sales. For the fourth quarter of 2025, Host Inc. paid a regular quarterly cash dividend of $0.20 per share and a special dividend of $0.15 per share on its common stock on January 15, 2026 to stockholders of record as of December 31, 2025. Any future dividend will be subject to approval by Host Inc.’s Board of Directors.
Funds used by Host Inc. to pay dividends are provided by distributions from Host L.P. As of December 31, 2025, Host Inc. is the owner of approximately 99% of Host L.P.’s common OP units. The remaining common OP units are owned by various unaffiliated limited partners. Each OP unit may be offered for redemption by the limited partners for cash or, at the election of Host Inc., Host Inc. common stock based on the then current conversion ratio. The current conversion ratio is 1.021494 shares of Host Inc. common stock for each OP unit.
Investors should consider the 1% non-controlling position of Host L.P. OP units when analyzing dividend payments by Host Inc. to its stockholders, as these holders of OP units share, on a pro rata basis, in amounts being distributed by Host L.P. to holders of its OP units. For example, if Host Inc. paid a $1 per share dividend on its common stock, it would be based on the payment of a $1.021494 per common OP unit distribution by Host L.P. to Host Inc., as well as to the other common OP unitholders.
Counterparty Credit Risk. We are subject to counterparty credit risk, which relates to the ability of counterparties to meet their contractual payment obligations or the potential non-performance of counterparties to deliver contracted commodities or services at the contracted price. We assess the ability of our counterparties to fulfill their obligations to determine the impact, if any, of counterparty bankruptcy or insolvency on our financial condition. We are exposed to credit risk with respect to cash held at various financial institutions and access to our credit facility. We believe our credit exposure in each of these cases is limited, as the credit risk is spread among a diversified group of investment grade financial institutions. We also have counter-party credit risk with respect to our outstanding note receivable in connection with seller financing provided upon the sale of the Washington Marriott at Metro Center, although upon event of a default of the note, we would seek to enforce our rights against the collateral in accordance with the terms of the loan agreement.
Critical Accounting Estimates
Our consolidated financial statements have been prepared in conformity with U.S. GAAP, which requires management to make estimates and assumptions that affect the reported amount of assets and liabilities at the date of our financial statements and the reported amounts of revenues and expenses during the reporting period. While we do not believe the reported amounts would be materially different, application of these policies involves the exercise of judgment and the use of assumptions as to future uncertainties and, as a result, actual results could differ from these estimates. We evaluate our estimates and judgments, including those related to the impairment of long-lived assets, on an ongoing basis. We base our estimates on experience and on various other assumptions that are believed to be reasonable under the circumstances. All our significant accounting policies are disclosed in the notes to our consolidated financial statements. For a detailed discussion of the critical accounting policies related to impairment testing on our property and equipment, which require us to exercise our business judgment or make significant estimates, see “Item 8. Financial Statements and Supplementary Data – Note 1. Summary of Significant Accounting Policies”.
Comparable Hotel Operating Statistics and Results
To facilitate a year-to-year comparison of our operations, we present certain operating statistics (i.e., Total RevPAR, RevPAR, average daily rate and average occupancy) and operating results (revenues, expenses, hotel EBITDA and associated margins) for the periods included in our reports on a comparable hotel basis in order to enable our investors to better evaluate our operating performance. We define our comparable hotels as those that: (i) are owned or leased by us as of the reporting date and are not classified as held-for-sale; and (ii) have not sustained substantial property damage or business interruption, or undergone large-scale capital projects, in each case requiring closures lasting one month or longer (as further defined below), during the reporting periods being compared.
We make adjustments to include recent acquisitions to include results for periods prior to our ownership. For these hotels, since the year-over-year comparison includes periods prior to our ownership, the changes will not necessarily correspond to changes in our actual results. Additionally, operating results of hotels that we sell are excluded from the comparable hotel set once the transaction has closed or the hotel is classified as held-for-sale.
The hotel business is capital-intensive and renovations are a regular part of the business. Generally, hotels under renovation remain comparable hotels. A large-scale capital project would cause a hotel to be excluded from our comparable hotel set if it requires the entire property to be closed to hotel guests for one month or longer.
Similarly, hotels are excluded from our comparable hotel set from the date that they sustain substantial property damage or business interruption if it requires the property to be closed to hotel guests for one month or longer. In each case, these hotels are returned to the comparable hotel set when the operations of the hotel have been included in our consolidated results for one full calendar year after the hotel has reopened. Often, related to events that cause property damage and the closure of a hotel, we will collect business interruption insurance proceeds for the near-term loss of business. These proceeds are included in net gain on insurance settlements on our consolidated statements of operations. Business interruption insurance gains covering lost revenues while the property was considered non-comparable also will be excluded from the comparable hotel results.
Of the 79 hotels that we owned as of December 31, 2025, 76 have been classified as comparable hotels. The operating results of the following properties that we owned, and that were not classified as held-for-sale, as of December 31, 2025 are excluded from comparable hotel results for these periods:
•The Don CeSar (business disruption due to Hurricane Helene resulting in closure of the hotel beginning at the end of September 2024, reopened in March 2025);
•Alila Ventana Big Sur (business disruption due to the collapse of a portion of Highway 1, causing closure of the hotel beginning in March 2024, reopened in May 2024); and
•Operations related to the development and sale of condominium units on a development parcel adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort.
At December 31, 2025, The St. Regis Houston was classified as held-for-sale. Therefore, the results of this hotel are also excluded from comparable hotel operating statistics and results.
Foreign Currency Translation
Operating results denominated in foreign currencies are translated using the prevailing exchange rates on the date of the transaction, or monthly based on the weighted average exchange rate for the period. Therefore, hotel statistics and
results for non-U.S. properties include the effect of currency fluctuations, consistent with our financial statement presentation.
Non-GAAP Financial Measures
We use certain “non-GAAP financial measures,” which are measures of our historical financial performance that are not calculated and presented in accordance with GAAP, within the meaning of applicable SEC rules. These measures are as follows: (i) EBITDA, EBITDAre and Adjusted EBITDAre as a measure of performance for Host Inc. and Host L.P., (ii) Funds From Operations (“FFO”) and FFO per diluted share (both NAREIT and Adjusted), as a measure of performance for Host Inc., and (iii) comparable hotel operating results, as a measure of performance for Host Inc. and Host L.P.
We calculate EBITDAre and NAREIT FFO per diluted share in accordance with standards established by NAREIT, which may not be comparable to measures calculated by other companies that do not use the NAREIT definition of EBITDAre and FFO or do not calculate FFO per diluted share in accordance with NAREIT guidance. In addition, although EBITDAre and FFO per diluted share are useful measures when comparing our results to other REITs, they may not be helpful to investors when comparing us to non-REITs. We also calculate Adjusted FFO per diluted share and Adjusted EBITDAre, which measures are not in accordance with NAREIT guidance and may not be comparable to measures calculated by other REITs or by other companies. This information should not be considered as an alternative to net income, operating profit, cash from operations or any other operating performance measure calculated in accordance with GAAP. Cash expenditures for various long-term assets (such as renewal and replacement capital expenditures), interest expense (for EBITDA, EBITDAre, and Adjusted EBITDAre purposes only) severance expense related to significant property-level reconfiguration and other items have been, and will be, made and are not reflected in the EBITDA, EBITDAre, Adjusted EBITDAre, NAREIT FFO per diluted share and Adjusted FFO per diluted share presentations. Management compensates for these limitations by separately considering the impact of these excluded items to the extent they are material to operating decisions or assessments of our operating performance. Our consolidated statements of operations and consolidated statements of cash flows include interest expense, capital expenditures, and other excluded items, all of which should be considered when evaluating our performance, as well as the usefulness of our non-GAAP financial measures. Additionally, NAREIT FFO per diluted share, Adjusted FFO per diluted share, EBITDA, EBITDAre and Adjusted EBITDAre should not be considered as measures of our liquidity or indicative of funds available to fund our cash needs, including our ability to make cash distributions. In addition, NAREIT FFO per diluted share and Adjusted FFO per diluted share do not measure, and should not be used as measures of, amounts that accrue directly to stockholders’ benefit.
Similarly, EBITDAre, Adjusted EBITDAre, NAREIT FFO and Adjusted FFO per diluted share include adjustments for the pro rata share of our equity investments, and NAREIT FFO and Adjusted FFO include adjustments for the pro rata share of non-controlling partners in consolidated partnerships. Our equity investments consist of interests ranging from 11% to 67% in seven domestic partnerships that own a total of 90 properties and a vacation ownership development. Due to the voting rights of the outside owners, we do not control and, therefore, do not consolidate these entities. The non-controlling partners in consolidated partnerships primarily consist of the approximate 1% interest in Host L.P. held by unaffiliated limited partners and a 15% interest held by an unaffiliated limited partner in one hotel for which we do control the entity and, therefore, consolidate its operations. These pro rata results for NAREIT FFO and Adjusted FFO per diluted share, EBITDAre and Adjusted EBITDAre are calculated as set forth below. Readers should be cautioned that the pro rata results presented in these measures for consolidated partnerships (for NAREIT FFO and Adjusted FFO per diluted share) and equity investments may not accurately depict the legal and economic consequences of our investments in these entities. The following discussion defines these terms and presents why we believe they are useful measures of our performance.
EBITDA, EBITDAre and Adjusted EBITDAre
EBITDA
Earnings before Interest Expense, Income Taxes, Depreciation and Amortization (“EBITDA”) is a commonly used measure of performance in many industries. Management believes EBITDA provides useful information to investors regarding our results of operations because it helps us and our investors evaluate the ongoing operating performance of our properties after removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization). Management also believes the use of EBITDA facilitates comparisons between us and other lodging REITs, hotel owners that are not REITs and other capital-intensive companies. Management uses EBITDA to evaluate property-level results and as one measure in determining the value of acquisitions and dispositions and, like FFO
and Adjusted FFO per diluted share, it is widely used by management in the annual budget process and for compensation programs.
EBITDAre and Adjusted EBITDAre
We present EBITDAre in accordance with NAREIT guidelines, as defined in its September 2017 white paper “Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate,” to provide an additional performance measure to facilitate the evaluation and comparison of our results with other REITs. NAREIT defines EBITDAre as net income (calculated in accordance with GAAP) excluding interest expense, income tax, depreciation and amortization, gains or losses on disposition of depreciated property (including gains or losses on change of control), impairment expense for depreciated property and of investments in unconsolidated affiliates caused by a decrease in value of depreciated property in the affiliate, and adjustments to reflect the entity’s pro rata share of EBITDAre of unconsolidated affiliates.
We make additional adjustments to EBITDAre when evaluating our performance because we believe that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance. We believe that the presentation of Adjusted EBITDAre, when combined with the primary GAAP presentation of net income, is beneficial to an investor’s understanding of our operating performance. Adjusted EBITDAre also is similar to the measure used to calculate certain credit ratios for our credit facility and senior notes. We adjust EBITDAre for the following items, which may occur in any period, and refer to this measure as Adjusted EBITDAre:
•Property Insurance Gains and Property Damage Losses – We exclude the effect of property insurance gains reflected in our consolidated statements of operations because we believe that including them in Adjusted EBITDAre is not consistent with reflecting the ongoing performance of our assets. In addition, property insurance gains could be less important to investors given that the depreciated asset book value written off in connection with the calculation of the property insurance gain often does not reflect the market value of real estate assets. Similarly, losses from property damage or remediation costs that are not covered through insurance are excluded.
•Acquisition Costs – Under GAAP, costs associated with completed property acquisitions that are considered business combinations are expensed in the year incurred. We exclude the effect of these costs because we believe they are not reflective of the ongoing performance of the Company.
•Litigation Gains and Losses – We exclude the effect of gains or losses associated with litigation recorded under GAAP that we consider outside the ordinary course of business. We believe that including these items is not consistent with our ongoing operating performance.
•Severance Expense – In certain circumstances, we will add back hotel-level severance expenses when we do not believe that such expenses are reflective of the ongoing operation of our properties. Situations that would result in a severance add-back include, but are not limited to: (i) costs incurred as part of a broad-based reconfiguration of the operating model with the specific hotel operator for a portfolio of hotels and (ii) costs incurred at a specific hotel due to a broad-based and significant reconfiguration of a hotel and/or its workforce. We do not add back corporate-level severance costs or severance costs at an individual hotel that we consider to be incurred in the normal course of business.
•Non-Cash Stock-Based Compensation - We exclude the expense recorded for non-cash stock-based compensation, as it represents a non-cash transaction and the add back is consistent with the calculation of Adjusted EBITDA for our financial covenant ratios under our credit facility and senior notes indentures and consistent with the presentation of Adjusted EBITDAre for the majority of other lodging REIT filers.
In unusual circumstances, we also may adjust EBITDAre for gains or losses that management believes are not representative of the Company’s current operating performance. The last adjustment of this nature was a 2013 exclusion of a gain from an eminent domain claim.
The following table provides a reconciliation of EBITDA, EBITDAre, and Adjusted EBITDAre to net income, the financial measure calculated and presented in accordance with GAAP that we consider the most directly comparable:
Reconciliation of Net Income to EBITDA, EBITDAre and Adjusted EBITDAre for Host Inc. and Host L.P.
(in millions)
| | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 |
| Net income⁽¹⁾ | $ | 776 | | | $ | 707 | |
| Interest expense | 235 | | | 215 | |
| Depreciation and amortization | 787 | | | 762 | |
| Income taxes | 42 | | | 14 | |
| EBITDA⁽¹⁾ | 1,840 | | | 1,698 | |
| Gain on dispositions⁽²⁾ | (143) | | | — | |
| Non-cash impairment expense | 8 | | | — | |
| Equity investment adjustments: | | | |
| Equity in earnings of affiliates | (18) | | | (7) | |
| Pro rata EBITDAre of equity investments⁽³⁾ | 44 | | | 35 | |
| EBITDAre⁽¹⁾ | 1,731 | | | 1,726 | |
Adjustments to EBITDAre: | | | |
| Net gain on property insurance settlements | — | | | (70) | |
| Non-cash stock-based compensation expense⁽⁴⁾ | 26 | | | 24 | |
| Adjusted EBITDAre⁽¹⁾ | $ | 1,757 | | | $ | 1,680 | |
___________
(1)Net income, EBITDA, EBITDAre, Adjusted EBITDAre, NAREIT FFO and Adjusted FFO for the year ended December 31, 2025 include a gain of $4 million from the sale of land adjacent to The Phoenician hotel.
(2)Reflects the sale of two hotels in 2025, and the sale of the Asia/Pacific joint venture's interest in two separate joint ventures in India in the third quarter of 2025, representing our exit from our Asia investment.
(3)Unrealized gains of our unconsolidated investments are not recognized in our EBITDAre, Adjusted EBITDAre, NAREIT FFO or Adjusted FFO until they have been realized by the unconsolidated partnership.
(4)Effective January 1, 2025, we exclude the expense recorded for non-cash stock-based compensation, as it represents a non-cash transaction and the add back is consistent with the calculation of Adjusted EBITDA for our financial covenant ratios. Prior year results have been updated to conform with the current year presentation.
FFO Measures
We present NAREIT FFO and NAREIT FFO per diluted share as non-GAAP measures of our performance in addition to our earnings per share (calculated in accordance with GAAP). We calculate NAREIT FFO per diluted share as our NAREIT FFO (defined as set forth below) for a given operating period, as adjusted for the effect of dilutive securities, divided by the number of fully diluted shares outstanding during such period in accordance with NAREIT guidelines. As noted in NAREIT’s Funds From Operations White Paper – 2018 Restatement, NAREIT defines FFO as net income (calculated in accordance with GAAP) excluding depreciation and amortization related to certain real estate assets, gains and losses from the sale of certain real estate assets, gains and losses from change in control, impairment expense of certain real estate assets and investments and adjustments for consolidated partially-owned entities and unconsolidated affiliates. Adjustments for consolidated partially-owned entities and unconsolidated affiliates are calculated to reflect our pro rata share of the FFO of those entities on the same basis.
We believe that NAREIT FFO per diluted share is a useful supplemental measure of our operating performance and that the presentation of NAREIT FFO per diluted share, when combined with the primary GAAP presentation of earnings per share, provides beneficial information to investors. By excluding the effect of real estate depreciation, amortization, impairment expense and gains and losses from sales of depreciable real estate, all of which are based on historical cost accounting and which may be of lesser significance in evaluating current performance, we believe such measures can facilitate comparisons of operating performance between periods and with other REITs, even though NAREIT FFO per diluted share does not represent an amount that accrues directly to holders of our common stock. Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. As noted by NAREIT in its Funds From Operations White Paper – 2018 Restatement, the primary purpose for
including FFO as a supplemental measure of operating performance of a REIT is to address the artificial nature of historical cost depreciation and amortization of real estate and real estate-related assets mandated by GAAP. For these reasons, NAREIT adopted the FFO metric in order to promote a uniform industry-wide measure of REIT operating performance.
We also present Adjusted FFO per diluted share when evaluating our performance because management believes that the exclusion of certain additional items described below provides useful supplemental information to investors regarding our ongoing operating performance. Management historically has made the adjustments detailed below in evaluating our performance, in our annual budget process and for our compensation programs. We believe that the presentation of Adjusted FFO per diluted share, when combined with both the primary GAAP presentation of earnings per share and FFO per diluted share as defined by NAREIT, provides useful supplemental information that is beneficial to an investor’s understanding of our operating performance. We adjust NAREIT FFO per diluted share for the following items, which may occur in any period, and refer to this measure as Adjusted FFO per diluted share:
•Gains and Losses on the Extinguishment of Debt – We exclude the effect of finance charges and premiums associated with the extinguishment of debt, including the acceleration of the write-off of deferred financing costs from the original issuance of the debt being redeemed or retired and incremental interest expense incurred during the refinancing period. We also exclude the gains on debt repurchases and the original issuance costs associated with the retirement of preferred stock. We believe that these items are not reflective of our ongoing finance costs.
•Acquisition Costs –Under GAAP, costs associated with completed property acquisitions that are considered business combinations are expensed in the year incurred. We exclude the effect of these costs because we believe they are not reflective of the ongoing performance of the Company.
•Litigation Gains and Losses – We exclude the effect of gains or losses associated with litigation recorded under GAAP that we consider to be outside the ordinary course of business. We believe that including these items is not consistent with our ongoing operating performance.
•Severance Expense – In certain circumstances, we will add back hotel-level severance expenses when we do not believe that such expenses are reflective of the ongoing operation of our properties. Situations that would result in a severance add back include, but are not limited to: (i) costs incurred as part of a broad-based reconfiguration of the operating model with the specific hotel operator for a portfolio of hotels and (ii) costs incurred at a specific hotel due to a broad-based and significant reconfiguration of a hotel and/or its workforce. We do not add back corporate-level severance costs or severance costs at an individual hotel that we consider to be incurred in the normal course of business.
•Non-Cash Stock-Based Compensation - We exclude the expense recorded for non-cash stock-based compensation, as it represents a non-cash transaction and the add back is consistent with the calculation of Adjusted EBITDA for our financial covenant ratios under our credit facility and senior notes indentures and consistent with the presentation of Adjusted FFO per diluted share for the majority of other lodging REIT filers.
In unusual circumstances, we also may adjust NAREIT FFO for gains or losses that management believes are not representative of our current operating performance. For example, in 2017, as a result of the reduction of the U.S. federal corporate income tax rate from 35% to 21% by the Tax Cuts and Jobs Act, we remeasured our domestic deferred tax assets as of December 31, 2017 and recorded a one-time adjustment to reduce our deferred tax assets and increase the provision for income taxes by approximately $11 million. We do not consider this adjustment to be reflective of our ongoing operating performance and, therefore, we excluded this item from Adjusted FFO.
The following table provides a reconciliation of the differences between our non-GAAP financial measures, NAREIT FFO and Adjusted FFO (separately and on a per diluted share basis), and net income, the financial measure calculated and presented in accordance with GAAP that we consider most directly comparable:
Host Inc. Reconciliation of Diluted Earnings per Common Share to
NAREIT and Adjusted Funds From Operations per Diluted Share
(in millions, except per share amount)
| | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 |
| Net income⁽¹⁾ | $ | 776 | | | $ | 707 | |
| Less: Net income attributable to non-controlling interests | (11) | | | (10) | |
| Net income attributable to Host Inc. | 765 | | | 697 | |
| Adjustments: | | | |
| Gain on dispositions⁽²⁾ | (143) | | | — | |
| | | |
| Net gain on property insurance settlements | — | | | (70) | |
| Depreciation and amortization | 786 | | | 760 | |
| Non-cash impairment expense | 8 | | | — | |
| Equity investment adjustments: | | | |
| Equity in earnings of affiliates | (18) | | | (7) | |
| Pro rata FFO of equity investments⁽³⁾ | 22 | | | 17 | |
| Consolidated partnership adjustments: | | | |
| FFO adjustment for non-controlling partnerships | (1) | | | (1) | |
| FFO adjustment for non-controlling interests of Host L.P. | (9) | | | (9) | |
| NAREIT FFO⁽¹⁾ | 1,410 | | | 1,387 | |
| Adjustments to NAREIT FFO: | | | |
| Non-cash stock-based compensation expense⁽⁴⁾ | 26 | | | 24 | |
| | | |
| Adjusted FFO⁽¹⁾ | $ | 1,436 | | | $ | 1,411 | |
| | | |
For calculation on a per share basis:⁽5⁾ | | | |
| | | |
| | | |
| | | |
| Diluted weighted average shares outstanding - EPS, NAREIT FFO and Adjusted FFO | 694.1 | | | 704.0 | |
| Diluted earnings per common share | $ | 1.10 | | | $ | 0.99 | |
| NAREIT FFO per diluted share | $ | 2.03 | | | $ | 1.97 | |
| Adjusted FFO per diluted share | $ | 2.07 | | | $ | 2.00 | |
\__________
(1-4)Refer to the corresponding footnote on the Reconciliation of Net Income to EBITDA, EBITDAre and Adjusted EBITDAre for Host Inc. and Host L.P.
(5)Diluted earnings per common share, NAREIT FFO per diluted share and Adjusted FFO per diluted share are adjusted for the effects of dilutive securities. Dilutive securities may include shares granted under comprehensive stock plans, preferred OP units held by non-controlling limited partners and other non-controlling interests that have the option to convert their limited partner interests to common OP units. No effect is shown for securities if they are anti-dilutive.
Comparable Hotel Property Level Operating Results
We present certain operating results for our hotels, such as hotel revenues, expenses, food and beverage profit, and EBITDA (and the related margins), on a comparable hotel, or "same store," basis as supplemental information for our investors. Our comparable hotel results present operating results for our hotels without giving effect to dispositions or properties that experienced closures due to renovations or property damage, as discussed in “Comparable Hotel Operating Statistics and Results” above. We present comparable hotel EBITDA to help us and our investors evaluate the ongoing operating performance of our comparable hotels after removing the impact of our capital structure (primarily interest expense) and our asset base (primarily depreciation and amortization expense). Corporate-level costs and expenses also are removed to arrive at property-level results. We believe these property-level results provide investors with supplemental
information about the ongoing operating performance of our comparable hotels. Comparable hotel results are presented both by location and for our properties in the aggregate. We eliminate from our comparable hotel level operating results severance costs related to broad-based and significant property-level reconfiguration that is not considered to be within the normal course of business, as we believe this elimination provides useful supplemental information that is beneficial to an investor’s understanding of our ongoing operating performance. We also eliminate depreciation and amortization expense because, even though depreciation and amortization expense are property-level expenses, these non-cash expenses, which are based on historical cost accounting for real estate assets, implicitly assume that the value of real estate assets diminishes predictably over time. As noted earlier, because real estate values historically have risen or fallen with market conditions, many real estate industry investors have considered presentation of historical cost accounting for operating results to be insufficient.
Because of the elimination of corporate-level costs and expenses, gains or losses on disposition, certain severance expenses and depreciation and amortization expense, the comparable hotel operating results we present do not represent our total revenues, expenses, operating profit or net income and should not be used to evaluate our performance as a whole. Management compensates for these limitations by separately considering the impact of these excluded items to the extent they are material to operating decisions or assessments of our operating performance. Our consolidated statements of operations include such amounts, all of which should be considered by investors when evaluating our performance.
We present these hotel operating results on a comparable hotel basis because we believe that doing so provides investors and management with useful information for evaluating the period-to-period performance of our hotels and facilitates comparisons with other hotel REITs and hotel owners. In particular, these measures assist management and investors in distinguishing whether increases or decreases in revenues and/or expenses are due to growth or decline of operations at comparable hotels (which represent the vast majority of our portfolio) or from other factors. While management believes that presentation of comparable hotel results is a supplemental measure that provides useful information in evaluating our ongoing performance, this measure is not used to allocate resources or to assess the operating performance of each of our hotels, as these decisions are based on data for individual hotels and are not based on comparable hotel results in the aggregate. For these reasons, we believe comparable hotel operating results, when combined with the presentation of GAAP operating profit, revenues and expenses, provide useful information to investors and management.
The following table presents certain operating results and statistics for our comparable hotel results for the periods presented herein:
Comparable Hotel Results for Host Inc. and Host L.P.
(in millions, except hotel statistics)
| | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 |
| Number of hotels | 76 | | 76 |
| Number of rooms | 41,839 | | 41,839 |
| Change in comparable hotel Total RevPAR | 4.2 | % | | — | |
| Change in comparable hotel RevPAR | 3.8 | % | | — | |
| Operating profit margin⁽¹⁾ | 14.0 | % | | 15.4 | % |
| Comparable hotel EBITDA margin⁽¹⁾ | 28.9 | % | | 29.3 | % |
| Food and beverage profit margin⁽¹⁾ | 32.1 | % | | 33.7 | % |
| Comparable hotel food and beverage profit margin⁽¹⁾ | 32.4 | % | | 33.5 | % |
| | | |
| Net income | $ | 776 | | | $ | 707 | |
| Depreciation and amortization | 795 | | | 762 | |
| Interest expense | 235 | | | 215 | |
| Provision for income taxes | 42 | | | 14 | |
| Gain on sale of property and corporate level income/expense | (74) | | | (8) | |
| Property transaction adjustments⁽²⁾ | (15) | | | 15 | |
| Non-comparable hotel results, net⁽³⁾ | (48) | | | (52) | |
Condominium sales(4) | (17) | | | — | |
| Comparable hotel EBITDA | $ | 1,694 | | | $ | 1,653 | |
___________
(1)Profit margins are calculated by dividing the applicable operating profit by the related revenue amount. GAAP profit margins are calculated using amounts presented in the consolidated statements of operations. Comparable hotel margins are calculated using amounts presented in the following tables, which include reconciliations to the applicable GAAP results:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2025 | | Year ended December 31, 2024 |
| | | Adjustments | | | | | | Adjustments | | |
| GAAP Results | | Property transaction adjustments⁽²⁾ | | Non-comparable hotel results, net ⁽³⁾ | | Condominium sales | | Depreciation and corporate level items | | Comparable hotel Results | | GAAP Results | | Property transaction adjustments⁽²⁾ | | Non-comparable hotel results, net ⁽³⁾ | | Depreciation and corporate level items | | Comparable hotel Results |
| Revenues | | | | | | | | | | | | | | | | | | | | | |
| Room | $ | 3,608 | | | $ | (45) | | | $ | (56) | | | $ | — | | | $ | — | | | $ | 3,507 | | | $ | 3,426 | | | $ | 21 | | | $ | (60) | | | $ | — | | | $ | 3,387 | |
| Food and beverage | 1,803 | | | (14) | | | (27) | | | — | | | — | | | 1,762 | | | 1,716 | | | 19 | | | (32) | | | — | | | 1,703 | |
| Other | 604 | | | (4) | | | (13) | | | — | | | — | | | 587 | | | 542 | | | 18 | | | (13) | | | — | | | 547 | |
| Condominium sales | 99 | | | — | | | — | | | (99) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Total revenues | 6,114 | | | (63) | | | (96) | | | (99) | | | — | | | 5,856 | | | 5,684 | | | 58 | | | (105) | | | — | | | 5,637 | |
| Expenses | | | | | | | | | | | | | | | | | | | | | |
| Room | 906 | | | (10) | | | (12) | | | — | | | — | | | 884 | | | 849 | | | 7 | | | (12) | | | — | | | 844 | |
| Food and beverage | 1,224 | | | (11) | | | (21) | | | — | | | — | | | 1,192 | | | 1,137 | | | 17 | | | (22) | | | — | | | 1,132 | |
| Other | 2,154 | | | (27) | | | (39) | | | (2) | | | — | | | 2,086 | | | 2,048 | | | 19 | | | (38) | | | — | | | 2,029 | |
| Depreciation and amortization | 795 | | | — | | | — | | | — | | | (795) | | | — | | | 762 | | | — | | | — | | | (762) | | | — | |
| Cost of goods sold | 80 | | | — | | | — | | | (80) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| Corporate and other expenses | 124 | | | — | | | — | | | — | | | (124) | | | — | | | 123 | | | — | | | — | | | (123) | | | — | |
Net gain on insurance settlements | (24) | | | — | | | 24 | | | — | | | — | | | — | | | (110) | | | — | | | 19 | | | 70 | | | (21) | |
| Total expenses | 5,259 | | | (48) | | | (48) | | | (82) | | | (919) | | | 4,162 | | | 4,809 | | | 43 | | | (53) | | | (815) | | | 3,984 | |
| Operating Profit - Comparable hotel EBITDA | $ | 855 | | | $ | (15) | | | $ | (48) | | | $ | (17) | | | $ | 919 | | | $ | 1,694 | | | $ | 875 | | | $ | 15 | | | $ | (52) | | | $ | 815 | | | $ | 1,653 | |
(2) Property transaction adjustments represent the following items: (i) the elimination of results of operations of hotels sold or held-for-sale as of December 31, 2025, which operations are included in our consolidated statements of operations as continuing operations, and (ii) the addition of results for periods prior to our ownership for hotels acquired as of December 31, 2025.
(3) Non-comparable hotel results, net, includes the following items: (i) the results of operations of our non-comparable hotels, which operations are included in our consolidated statements of operations as continuing operations, and (ii) gains on business interruption proceeds covering lost revenues while the property was considered non-comparable.
(4) Includes revenues and costs, including marketing expenses of approximately $2 million, related to the development and sale of condominium units adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort.
Item 8. Financial Statements and Supplementary Data
The following financial information is included on the pages indicated:
Host Hotels & Resorts, Inc. & Host Hotels & Resorts, L.P.
| | | | | |
| Page |
| |
| |
Financial Statements of Host Hotels & Resorts, Inc.: | |
| |
| |
| |
| |
| |
Financial Statements of Host Hotels & Resorts, L.P.: | |
| |
| |
| |
| |
| |
| |
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors
Host Hotels & Resorts, Inc.:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Host Hotels & Resorts, Inc. and subsidiaries (the Company) as of December 31, 2025 and 2024, the related consolidated statements of operations, comprehensive income, equity, and cash flows for each of the years in the three-year period ended December 31, 2025, and the related notes and financial statement schedule III (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2025, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated February 25, 2026 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Evaluation of hotel properties for impairment
As discussed in Notes 1 and 3 to the consolidated financial statements, property and equipment, less accumulated depreciation and amortization as of December 31, 2025, was $10,636 million. The Company assesses its property and equipment, primarily comprised of hotel properties, for impairment when events or changes in circumstances occur that indicate the carrying value may not be recoverable. If such events or changes in circumstances are identified, the Company performs a recoverability analysis to compare the carrying amount of the hotel property to its expected undiscounted future cash flows over its remaining useful life.
We identified the evaluation of hotel properties for impairment as a critical audit matter. Subjective auditor judgment was required to assess the events or changes in circumstances that the Company used to evaluate its expected hold period. In addition, subjective auditor judgment was required to evaluate the key assumptions used by the Company in the recoverability analysis for a certain hotel property. The key assumptions included the undiscounted future cash flows and the expected hold period of this hotel property. Additionally, the audit effort associated with the evaluation of the undiscounted future cash flows for this hotel property required specialized skills and knowledge.
The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls over the impairment process. This included controls over the identification and assessment of expected hold periods for certain hotel properties and over the undiscounted future cash flows used by the Company in the recoverability analysis for a certain hotel property. We evaluated the expected hold periods, by:
● inquiring of management and obtaining written representations regarding potential property disposal plans, if any
● reading minutes of the meetings of the Company’s board of directors
● inquiring about the Company’s plans with those in the organization who are responsible for, and have authority over, potential disposition activities
● comparing management’s assessment of properties with potential shortened expected hold periods to information obtained from those in the organization responsible for disposition activity, and
● inspecting listings from external sources of real estate properties for sale by the Company.
/s/ KPMG LLP
We have served as the Company’s auditor since 2002.
McLean, Virginia
February 25, 2026
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors
Host Hotels & Resorts, Inc.:
Opinion on Internal Control Over Financial Reporting
We have audited Host Hotels & Resorts, Inc. and subsidiaries' (the Company) internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2025, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2025 and 2024, the related consolidated statements of operations, comprehensive income, equity, and cash flows for each of the years in the three-year period ended December 31, 2025, and the related notes and financial statement schedule III (collectively, the consolidated financial statements), and our report dated February 25, 2026 expressed an unqualified opinion on those consolidated financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ KPMG LLP
McLean, Virginia
February 25, 2026
Report of Independent Registered Public Accounting Firm
To the Partners of Host Hotels & Resorts, L.P. and Board of Directors of Host Hotels & Resorts, Inc.
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Host Hotels & Resorts, L.P. and subsidiaries (the Partnership) as of December 31, 2025 and 2024, the related consolidated statements of operations, comprehensive income, capital, and cash flows for each of the years in the three-year period ended December 31, 2025, and the related notes and financial statement schedule III (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Partnership as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2025, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These consolidated financial statements are the responsibility of the Partnership’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Partnership is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Partnership’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Evaluation of hotel properties for impairment
As discussed in Notes 1 and 3 to the consolidated financial statements, property and equipment, less accumulated depreciation and amortization as of December 31, 2025, was $10,636 million. The Partnership assesses its property and equipment, primarily comprised of hotel properties, for impairment when events or changes in circumstances occur that indicate the carrying value may not be recoverable. If such events or changes in circumstances are identified, the Partnership performs a recoverability analysis to compare the carrying amount of the hotel property to its expected undiscounted future cash flows over its remaining useful life.
We identified the evaluation of hotel properties for impairment as a critical audit matter. Subjective auditor judgment was required to assess the events or changes in circumstances that the Partnership used to evaluate its expected hold period. In addition, subjective auditor judgment was required to evaluate the key assumptions used by the Partnership in the recoverability analysis for a certain hotel property. The key assumptions included the undiscounted future cash flows and the expected hold period of this hotel property. Additionally, the audit effort associated with the evaluation of the undiscounted future cash flows for this hotel property required specialized skills and knowledge.
The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls over the impairment process. This included controls over the identification and assessment of expected hold periods for certain hotel properties and over the undiscounted future cash
flows used by the Partnership in the recoverability analysis for a certain hotel property. We evaluated the expected hold periods, by:
● inquiring of management and obtaining written representations regarding potential property disposal plans, if any
● reading minutes of the meetings of Host Hotels & Resorts, Inc.’s board of directors
● inquiring about the Partnership’s plans with those in the organization who are responsible for, and have authority over, potential disposition activities
● comparing management’s assessment of properties with potential shortened expected hold periods to information obtained from those in the organization responsible for disposition activity, and
● inspecting listings from external sources of real estate properties for sale by the Partnership.
/s/ KPMG LLP
We have served as the Partnership’s auditor since 2002.
McLean, Virginia
February 25, 2026
HOST HOTELS & RESORTS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31, 2025 and 2024
(in millions, except per share amounts)
| | | | | | | | | | | | | | |
| | December 31, 2025 | | December 31, 2024 |
| | | | |
| ASSETS |
| Property and equipment, net | | $ | 10,636 | | | $ | 10,906 | |
| Right-of-use assets | | 560 | | | 559 | |
| Assets held for sale | | 34 | | | — | |
| Due from managers | | 39 | | | 36 | |
| Advances to and investments in affiliates | | 259 | | | 166 | |
| Furniture, fixtures and equipment replacement fund | | 167 | | | 242 | |
| Notes receivable | | 114 | | | 79 | |
| Other | | 472 | | | 506 | |
| Cash and cash equivalents | | 768 | | | 554 | |
| Total assets | | $ | 13,049 | | | $ | 13,048 | |
| | | | |
| LIABILITIES, NON-CONTROLLING INTERESTS AND EQUITY |
| Debt | | | | |
| Senior notes | | $ | 3,986 | | | $ | 3,993 | |
Credit facility, including the term loans of $999 and $998, respectively | | 996 | | | 992 | |
| Mortgage and other debt | | 95 | | | 98 | |
| Total debt | | 5,077 | | | 5,083 | |
| Lease liabilities | | 563 | | | 560 | |
| Accounts payable and accrued expenses | | 355 | | | 351 | |
| Due to managers | | 76 | | | 54 | |
| | | | |
| Other | | 246 | | | 223 | |
| Total liabilities | | 6,317 | | | 6,271 | |
| | | | |
| Redeemable non-controlling interests - Host Hotels & Resorts, L.P. | | 171 | | | 165 | |
| | | | |
| Host Hotels & Resorts, Inc. stockholders’ equity: | | | | |
Common stock, par value $0.01, 1,050 million shares authorized, 687.8 million shares and 699.1 million shares issued and outstanding, respectively | | 7 | | | 7 | |
| Additional paid-in capital | | 7,289 | | | 7,462 | |
| Accumulated other comprehensive loss | | (68) | | | (83) | |
| Deficit | | (670) | | | (777) | |
| Total equity of Host Hotels & Resorts, Inc. stockholders | | 6,558 | | | 6,609 | |
| Non-redeemable non-controlling interests—other consolidated partnerships | | 3 | | | 3 | |
| Total equity | | 6,561 | | | 6,612 | |
| Total liabilities, non-controlling interests and equity | | $ | 13,049 | | | $ | 13,048 | |
See Notes to Consolidated Financial Statements.
78
HOST HOTELS & RESORTS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
Years Ended December 31, 2025, 2024 and 2023
(in millions, except per common share amounts)
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| REVENUES | | | | | |
| Rooms | $ | 3,608 | | | $ | 3,426 | | | $ | 3,244 | |
| Food and beverage | 1,803 | | | 1,716 | | | 1,582 | |
| Other | 604 | | | 542 | | | 485 | |
| Condominium sales | 99 | | | — | | | — | |
| Total revenues | 6,114 | | | 5,684 | | | 5,311 | |
| EXPENSES | | | | | |
| Rooms | 906 | | | 849 | | | 787 | |
| Food and beverage | 1,224 | | | 1,137 | | | 1,042 | |
| Other departmental and support expenses | 1,466 | | | 1,383 | | | 1,280 | |
| Management fees | 262 | | | 254 | | | 249 | |
| Other property-level expenses | 426 | | | 411 | | | 383 | |
| Depreciation and amortization | 795 | | | 762 | | | 697 | |
| Cost of goods sold | 80 | | | — | | | — | |
| Corporate and other expenses | 124 | | | 123 | | | 132 | |
| Net gain on insurance settlements | (24) | | | (110) | | | (86) | |
| Total operating costs and expenses | 5,259 | | | 4,809 | | | 4,484 | |
| OPERATING PROFIT | 855 | | | 875 | | | 827 | |
| Interest income | 32 | | | 54 | | | 75 | |
| Interest expense | (235) | | | (215) | | | (191) | |
| Other gains | 148 | | | — | | | 71 | |
| Equity in earnings of affiliates | 18 | | | 7 | | | 6 | |
| INCOME BEFORE INCOME TAXES | 818 | | | 721 | | | 788 | |
| Provision for income taxes | (42) | | | (14) | | | (36) | |
| NET INCOME | 776 | | | 707 | | | 752 | |
| Less: Net income attributable to non-controlling interests | (11) | | | (10) | | | (12) | |
| NET INCOME ATTRIBUTABLE TO HOST HOTELS & RESORTS, INC. | $ | 765 | | | $ | 697 | | | $ | 740 | |
| Basic earnings per common share | $ | 1.11 | | | $ | 0.99 | | | $ | 1.04 | |
| Diluted earnings per common share | $ | 1.10 | | | $ | 0.99 | | | $ | 1.04 | |
See Notes to Consolidated Financial Statements.
79
HOST HOTELS & RESORTS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Years Ended December 31, 2025, 2024 and 2023
(in millions)
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| | | | | |
| NET INCOME | $ | 776 | | | $ | 707 | | | $ | 752 | |
| OTHER COMPREHENSIVE INCOME, NET OF TAX | | | | | |
| Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | 8 | | | (17) | | | 6 | |
| Change in fair value of derivative instruments | — | | | 3 | | | (1) | |
| Amounts reclassified from other comprehensive income | 7 | | | 1 | | | — | |
| OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX | 15 | | | (13) | | | 5 | |
| COMPREHENSIVE INCOME | 791 | | | 694 | | | 757 | |
| Less: Comprehensive income attributable to non-controlling interests | (11) | | | (10) | | | (12) | |
| COMPREHENSIVE INCOME ATTRIBUTABLE TO HOST HOTELS & RESORTS, INC. | $ | 780 | | | $ | 684 | | | $ | 745 | |
See Notes to Consolidated Financial Statements.
80
HOST HOTELS & RESORTS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EQUITY
Years Ended December 31, 2025, 2024 and 2023
(in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Shares Outstanding | | | | Common Stock | | Additional Paid-in Capital | | Accumulated Other Comprehensive Loss | | Retained Deficit | | Non-redeemable non-controlling Interests of Other Consolidated Partnerships | | Total Equity | | Redeemable non-controlling Interests of Host Hotels & Resorts, L.P. |
| 713.4 | | Balance, December 31, 2022 | | $ | 7 | | | $ | 7,717 | | | $ | (75) | | | $ | (939) | | | $ | 5 | | | $ | 6,715 | | | $ | 164 | |
| — | | Net income | | — | | | — | | | — | | | 740 | | | 1 | | | 741 | | | 11 | |
| — | | Other changes in ownership | | — | | | (30) | | | — | | | — | | | — | | | (30) | | | 31 | |
| — | | Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | | — | | | — | | | 6 | | | — | | | — | | | 6 | | | — | |
| — | | Change in fair value of derivative instruments | | — | | | — | | | (1) | | | — | | | — | | | (1) | | | — | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| 1.1 | | Comprehensive stock and employee stock purchase plans | | — | | | 22 | | | — | | | — | | | — | | | 22 | | | — | |
| — | | Common stock dividends | | — | | | — | | | — | | | (640) | | | — | | | (640) | | | — | |
| | | | | | | | | | | | | | | | |
| 0.5 | | Redemptions of limited partner interests for common stock | | — | | | 8 | | | — | | | — | | | — | | | 8 | | | (8) | |
| | | | | | | | | | | | | | | | |
| — | | Distributions to non-controlling interests | | — | | | — | | | — | | | — | | | (2) | | | (2) | | | (9) | |
| | | | | | | | | | | | | | | | |
| (11.4) | | Repurchase of common stock | | — | | | (182) | | | — | | | — | | | — | | | (182) | | | — | |
| 703.6 | | Balance, December 31, 2023 | | $ | 7 | | | $ | 7,535 | | | $ | (70) | | | $ | (839) | | | $ | 4 | | | $ | 6,637 | | | $ | 189 | |
| — | | Net income | | — | | | — | | | — | | | 697 | | | 1 | | | 698 | | | 9 | |
| — | | Other changes in ownership | | — | | | 20 | | | — | | | — | | | (1) | | | 19 | | | (19) | |
| — | | Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | | — | | | — | | | (17) | | | — | | | — | | | (17) | | | — | |
| — | | Change in fair value of derivative instruments | | — | | | — | | | 3 | | | — | | | — | | | 3 | | | — | |
| — | | Amounts reclassified from Other Comprehensive Income | | — | | | — | | | 1 | | | — | | | — | | | 1 | | | — | |
| | | | | | | | | | | | | | | | |
| 1.5 | | Comprehensive stock and employee stock purchase plans | | — | | | 8 | | | — | | | — | | | — | | | 8 | | | — | |
| — | | Common stock dividends | | — | | | — | | | — | | | (635) | | | — | | | (635) | | | — | |
| | | | | | | | | | | | | | | | |
| 0.3 | | Redemptions of limited partner interests for common stock | | — | | | 6 | | | — | | | — | | | — | | | 6 | | | (6) | |
| | | | | | | | | | | | | | | | |
| — | | Distributions to non-controlling interests | | — | | | — | | | — | | | — | | | (1) | | | (1) | | | (8) | |
| | | | | | | | | | | | | | | | |
| (6.3) | | Repurchase of common stock | | — | | | (107) | | | — | | | — | | | — | | | (107) | | | — | |
| 699.1 | | Balance, December 31, 2024 | | $ | 7 | | | $ | 7,462 | | | $ | (83) | | | $ | (777) | | | $ | 3 | | | $ | 6,612 | | | $ | 165 | |
| — | | Net income | | — | | | — | | | — | | | 765 | | | 1 | | | 766 | | | 10 | |
| — | | Other changes in ownership | | — | | | 1 | | | — | | | — | | | — | | | 1 | | | (1) | |
| — | | Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | | — | | | — | | | 8 | | | — | | | — | | | 8 | | | — | |
| | | | | | | | | | | | | | | | |
| — | | Amounts reclassified from Other Comprehensive Income | | — | | | — | | | 7 | | | — | | | — | | | 7 | | | — | |
| | | | | | | | | | | | | | | | |
| 1.0 | | Comprehensive stock and employee stock purchase plans | | — | | | 19 | | | — | | | — | | | — | | | 19 | | | — | |
| — | | Common stock dividends | | — | | | — | | | — | | | (658) | | | — | | | (658) | | | — | |
| — | | Common OP unit issuances | | — | | | — | | | — | | | — | | | — | | | — | | | 18 | |
| 0.8 | | Redemptions of limited partner interests for common stock | | — | | | 12 | | | — | | | — | | | — | | | 12 | | | (12) | |
| | | | | | | | | | | | | | | | |
| — | | Distributions to non-controlling interests | | — | | | — | | | — | | | — | | | (1) | | | (1) | | | (9) | |
| | | | | | | | | | | | | | | | |
| (13.1) | | Repurchase of common stock | | — | | | (205) | | | — | | | — | | | — | | | (205) | | | — | |
| 687.8 | | Balance, December 31, 2025 | | $ | 7 | | | $ | 7,289 | | | $ | (68) | | | $ | (670) | | | $ | 3 | | | $ | 6,561 | | | $ | 171 | |
See Notes to Consolidated Financial Statements.
81
HOST HOTELS & RESORTS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2025, 2024, and 2023
(in millions)
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| OPERATING ACTIVITIES | | | | | |
| Net income | $ | 776 | | | $ | 707 | | | $ | 752 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
| Depreciation and amortization | 795 | | | 762 | | | 697 | |
| Amortization of finance costs, discounts and premiums, net | 11 | | | 10 | | | 9 | |
| Loss on extinguishment of debt | — | | | — | | | 4 | |
| Non-cash stock-based compensation expense | 26 | | | 24 | | | 30 | |
| Deferred income taxes | 28 | | | 8 | | | 26 | |
| Other gains | (148) | | | — | | | (71) | |
| Gain on property insurance settlement | — | | | (70) | | | (3) | |
| Equity in earnings of affiliates | (18) | | | (7) | | | (6) | |
| Change in due from/to managers | 15 | | | 69 | | | (40) | |
| Distributions from investments in affiliates | 24 | | | 18 | | | 31 | |
| Property insurance proceeds - remediation costs | 20 | | | 4 | | | 101 | |
| Payments for inventory costs | (88) | | | (64) | | | (15) | |
| Decrease in inventory for units sold | 71 | | | — | | | — | |
| Changes in other assets | 17 | | | (9) | | | (3) | |
| Changes in other liabilities | (19) | | | 46 | | | (71) | |
| Net cash provided by operating activities | 1,510 | | | 1,498 | | | 1,441 | |
| | | | | |
| INVESTING ACTIVITIES | | | | | |
| Proceeds from sales of assets, net | 125 | | | — | | | 34 | |
| Proceeds from (issuance of) loan receivable | 79 | | | (7) | | | 413 | |
| Return of investments in affiliates | 3 | | | 1 | | | 5 | |
| Advances to and investments in affiliates | (97) | | | (56) | | | (25) | |
| Acquisitions | (2) | | | (1,504) | | | — | |
| Capital expenditures: | | | | | |
| Renewals and replacements | (362) | | | (288) | | | (451) | |
| Return on investment | (282) | | | (260) | | | (195) | |
| | | | | |
| Property insurance proceeds | 29 | | | 74 | | | 36 | |
| Net cash used in investing activities | (507) | | | (2,040) | | | (183) | |
| | | | | |
| FINANCING ACTIVITIES | | | | | |
| Financing costs | (8) | | | (12) | | | (10) | |
| Issuances of debt | 892 | | | 1,279 | | | — | |
| Draws on credit facility | — | | | 890 | | | — | |
| | | | | |
| Repayment of credit facility | — | | | (890) | | | — | |
| Repurchase/redemption of senior notes | (900) | | | (400) | | | — | |
| Mortgage debt and other prepayments and scheduled maturities | (2) | | | (2) | | | (7) | |
| Debt extinguishment costs | — | | | — | | | (3) | |
| Common stock repurchases | (205) | | | (107) | | | (182) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Dividends on common stock | (623) | | | (737) | | | (547) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Distributions and payments to non-controlling interests | (9) | | | (12) | | | (10) | |
| | | | | |
| | | | | |
| Other financing activities | (13) | | | (22) | | | (12) | |
| Net cash used in financing activities | (868) | | | (13) | | | (771) | |
| Effects of exchange rate changes on cash held | 4 | | | (10) | | | 2 | |
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | 139 | | | (565) | | | 489 | |
| CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD | 798 | | | 1,363 | | | 874 | |
| CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | $ | 937 | | | $ | 798 | | | $ | 1,363 | |
See Notes to Consolidated Financial Statements.
82
HOST HOTELS & RESORTS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
Years Ended December 31, 2025, 2024, and 2023
(in millions)
Supplemental disclosure of cash flow information (in millions):
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported on the balance sheet to the amount shown on the statements of cash flows:
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| Cash and cash equivalents | $ | 768 | | | $ | 554 | | | $ | 1,144 | |
| Restricted cash (included in other assets) | 2 | | | 2 | | | 2 | |
| Cash included in furniture, fixtures and equipment replacement fund | 167 | | | 242 | | | 217 | |
| Total cash and cash equivalents and restricted cash shown in the statements of cash flows | $ | 937 | | | $ | 798 | | | $ | 1,363 | |
Supplemental schedule of noncash investing and financing activities:
During 2025, 2024, and 2023, Host Inc. issued approximately 0.8 million, 0.3 million and 0.5 million shares of common stock, respectively, upon the conversion of Host L.P. units, or OP units, held by non-controlling interests valued at $12 million, $6 million and $8 million, respectively.
In connection with the sales of Washington Marriott at Metro Center in August 2025 and The Camby, Autograph Collection in March 2023, we issued loans to the buyers for $114 million and $72 million, respectively. The proceeds received from the sales are net of the loans.
In 2025, we paid a contingent consideration to Noble Investment Group, LLC based on certain thresholds being met under the definitive agreements with Noble Investment Group, LLC, agreed to with our initial investment in 2022. The payment consisted of $8 million in cash and issuance by Host L.P. of approximately 1.0 million OP units valued at approximately $18 million.
In 2024, non-cash consideration for the acquisition of The Ritz-Carlton O'ahu, Turtle Bay included the assumption of hotel level liabilities of approximately $15 million, consisting primarily of obligations to provide future services due to advance deposits.
During 2023, the intent for a land parcel adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort changed from "held for use" to "used for the development of inventory". As a result, we have reclassified $30 million from property and equipment to other assets.
See Notes to Consolidated Financial Statements.
83
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31, 2025 and 2024
(in millions)
| | | | | | | | | | | | | | |
| | December 31, 2025 | | December 31, 2024 |
| | | | |
| ASSETS |
| Property and equipment, net | | $ | 10,636 | | | $ | 10,906 | |
| Right-of-use assets | | 560 | | | 559 | |
| Assets held for sale | | 34 | | | — | |
| Due from managers | | 39 | | | 36 | |
| Advances to and investments in affiliates | | 259 | | | 166 | |
| Furniture, fixtures and equipment replacement fund | | 167 | | | 242 | |
| Notes receivable | | 114 | | | 79 | |
| Other | | 472 | | | 506 | |
| Cash and cash equivalents | | 768 | | | 554 | |
| Total assets | | $ | 13,049 | | | $ | 13,048 | |
| | | | |
| LIABILITIES, LIMITED PARTNERSHIP INTERESTS OF THIRD PARTIES AND CAPITAL |
| Debt | | | | |
| Senior notes | | $ | 3,986 | | | $ | 3,993 | |
Credit facility, including the term loans of $999 and $998, respectively | | 996 | | | 992 | |
| Mortgage and other debt | | 95 | | | 98 | |
| Total debt | | 5,077 | | | 5,083 | |
| Lease liabilities | | 563 | | | 560 | |
| Accounts payable and accrued expenses | | 355 | | | 351 | |
| Due to managers | | 76 | | | 54 | |
| | | | |
| Other | | 246 | | | 223 | |
| Total liabilities | | 6,317 | | | 6,271 | |
| | | | |
| Limited partnership interests of third parties | | 171 | | | 165 | |
| | | | |
| Host Hotels & Resorts, L.P. capital: | | | | |
| General partner | | 1 | | | 1 | |
| Limited partner | | 6,625 | | | 6,691 | |
| Accumulated other comprehensive loss | | (68) | | | (83) | |
| Total Host Hotels & Resorts, L.P. capital | | 6,558 | | | 6,609 | |
| Non-controlling interests—consolidated partnerships | | 3 | | | 3 | |
| Total capital | | 6,561 | | | 6,612 | |
| Total liabilities, limited partnership interests of third parties and capital | | $ | 13,049 | | | $ | 13,048 | |
See Notes to Consolidated Financial Statements.
84
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
Years Ended December 31, 2025, 2024 and 2023
(in millions, except per common unit amounts)
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| REVENUES | | | | | |
| Rooms | $ | 3,608 | | | $ | 3,426 | | | $ | 3,244 | |
| Food and beverage | 1,803 | | | 1,716 | | | 1,582 | |
| Other | 604 | | | 542 | | | 485 | |
| Condominium sales | 99 | | | — | | | — | |
| Total revenues | 6,114 | | | 5,684 | | | 5,311 | |
| EXPENSES | | | | | |
| Rooms | 906 | | | 849 | | | 787 | |
| Food and beverage | 1,224 | | | 1,137 | | | 1,042 | |
| Other departmental and support expenses | 1,466 | | | 1,383 | | | 1,280 | |
| Management fees | 262 | | | 254 | | | 249 | |
| Other property-level expenses | 426 | | | 411 | | | 383 | |
| Depreciation and amortization | 795 | | | 762 | | | 697 | |
| Cost of goods sold | 80 | | | — | | | — | |
| Corporate and other expenses | 124 | | | 123 | | | 132 | |
| Net gain on insurance settlements | (24) | | | (110) | | | (86) | |
| Total operating costs and expenses | 5,259 | | | 4,809 | | | 4,484 | |
| OPERATING PROFIT | 855 | | | 875 | | | 827 | |
| Interest income | 32 | | | 54 | | | 75 | |
| Interest expense | (235) | | | (215) | | | (191) | |
| Other gains | 148 | | | — | | | 71 | |
| Equity in earnings of affiliates | 18 | | | 7 | | | 6 | |
| INCOME BEFORE INCOME TAXES | 818 | | | 721 | | | 788 | |
| Provision for income taxes | (42) | | | (14) | | | (36) | |
| NET INCOME | 776 | | | 707 | | | 752 | |
| Less: Net income attributable to non-controlling interests | (1) | | | (1) | | | (1) | |
| NET INCOME ATTRIBUTABLE TO HOST HOTELS & RESORTS, L.P. | $ | 775 | | | $ | 706 | | | $ | 751 | |
| Basic earnings per common unit | $ | 1.13 | | | $ | 1.01 | | | $ | 1.07 | |
| Diluted earnings per common unit | $ | 1.13 | | | $ | 1.01 | | | $ | 1.06 | |
See Notes to Consolidated Financial Statements.
85
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Years Ended December 31, 2025, 2024 and 2023
(in millions)
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| NET INCOME | $ | 776 | | | $ | 707 | | | $ | 752 | |
| OTHER COMPREHENSIVE INCOME, NET OF TAX | | | | | |
| Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | 8 | | | (17) | | | 6 | |
| Change in fair value of derivative instruments | — | | | 3 | | | (1) | |
| Amounts reclassified from other comprehensive income | 7 | | | 1 | | | — | |
| OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX | 15 | | | (13) | | | 5 | |
| COMPREHENSIVE INCOME | 791 | | | 694 | | | 757 | |
| Less: Comprehensive income attributable to non-controlling interests | (1) | | | (1) | | | (1) | |
| COMPREHENSIVE INCOME ATTRIBUTABLE TO HOST HOTELS & RESORTS, L.P. | $ | 790 | | | $ | 693 | | | $ | 756 | |
See Notes to Consolidated Financial Statements.
86
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CAPITAL
Years Ended December 31, 2025, 2024, and 2023
(in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common OP Units Outstanding | | | | General Partner | | Limited Partner | | Accumulated Other Comprehensive Loss | | Non-controlling Interests of Consolidated Partnerships | | Total Capital | | Limited Partnership Interests of Third Parties |
| 698.4 | | Balance, December 31, 2022 | | $ | 1 | | | $ | 6,784 | | | $ | (75) | | | $ | 5 | | | $ | 6,715 | | | $ | 164 | |
| — | | Net income | | — | | | 740 | | | — | | | 1 | | | 741 | | | 11 | |
| — | | Other changes in ownership | | — | | | (30) | | | — | | | — | | | (30) | | | 31 | |
| — | | Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | | — | | | — | | | 6 | | | — | | | 6 | | | — | |
| — | | Change in fair value of derivative instruments | | — | | | — | | | (1) | | | — | | | (1) | | | — | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| 1.1 | | Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans | | — | | | 22 | | | — | | | — | | | 22 | | | — | |
| — | | Distributions on common OP units | | — | | | (640) | | | — | | | — | | | (640) | | | (9) | |
| 0.5 | | Redemptions of limited partner interests for common stock | | — | | | 8 | | | — | | | — | | | 8 | | | (8) | |
| | | | | | | | | | | | | | |
| — | | Distributions to non-controlling interests | | — | | | — | | | — | | | (2) | | | (2) | | | — | |
| | | | | | | | | | | | | | |
| (11.2) | | Repurchase of common OP units | | — | | | (182) | | | — | | | — | | | (182) | | | — | |
| 688.8 | | Balance, December 31, 2023 | | $ | 1 | | | $ | 6,702 | | | $ | (70) | | | $ | 4 | | | $ | 6,637 | | | $ | 189 | |
| — | | Net income | | — | | | 697 | | | — | | | 1 | | | 698 | | | 9 | |
| — | | Other changes in ownership | | — | | | 20 | | | — | | | (1) | | | 19 | | | (19) | |
| — | | Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | | — | | | — | | | (17) | | | — | | | (17) | | | — | |
| — | | Change in fair value of derivative instruments | | — | | | — | | | 3 | | | — | | | 3 | | | — | |
| — | | Amounts reclassified from Other Comprehensive Income | | — | | | — | | | 1 | | | — | | | 1 | | | — | |
| | | | | | | | | | | | | | |
| 1.5 | | Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans | | — | | | 8 | | | — | | | — | | | 8 | | | — | |
| — | | Distributions on common OP units | | — | | | (635) | | | — | | | — | | | (635) | | | (8) | |
| 0.3 | | Redemptions of limited partner interests for common stock | | — | | | 6 | | | — | | | — | | | 6 | | | (6) | |
| | | | | | | | | | | | | | |
| — | | Distributions to non-controlling interests | | — | | | — | | | — | | | (1) | | | (1) | | | — | |
| | | | | | | | | | | | | | |
| (6.2) | | Repurchase of common OP units | | — | | | (107) | | | — | | | — | | | (107) | | | — | |
| 684.4 | | Balance, December 31, 2024 | | $ | 1 | | | $ | 6,691 | | | $ | (83) | | | $ | 3 | | | $ | 6,612 | | | $ | 165 | |
| — | | Net income | | — | | | 765 | | | — | | | 1 | | | 766 | | | 10 | |
| — | | Other changes in ownership | | — | | | 1 | | | — | | | — | | | 1 | | | (1) | |
| — | | Foreign currency translation and other comprehensive income (loss) of unconsolidated affiliates | | — | | | — | | | 8 | | | — | | | 8 | | | — | |
| | | | | | | | | | | | | | |
| — | | Amounts reclassified from Other Comprehensive Income | | — | | | — | | | 7 | | | — | | | 7 | | | — | |
| | | | | | | | | | | | | | |
| 1.0 | | Units issued to Host Inc. for the comprehensive stock and employee stock purchase plans | | — | | | 19 | | | — | | | — | | | 19 | | | — | |
| — | | Common OP units issuances | | — | | | — | | | — | | | — | | | — | | | 18 | |
| — | | Distributions on common OP units | | — | | | (658) | | | — | | | — | | | (658) | | | (9) | |
| 0.7 | | Redemptions of limited partner interests for common stock | | — | | | 12 | | | — | | | — | | | 12 | | | (12) | |
| | | | | | | | | | | | | | |
| — | | Distributions to non-controlling interests | | — | | | — | | | — | | | (1) | | | (1) | | | — | |
| | | | | | | | | | | | | | |
| (12.8) | | Repurchase of common OP units | | — | | | (205) | | | — | | | — | | | (205) | | | — | |
| 673.3 | | Balance, December 31, 2025 | | $ | 1 | | | $ | 6,625 | | | $ | (68) | | | $ | 3 | | | $ | 6,561 | | | $ | 171 | |
See Notes to Consolidated Financial Statements.
87
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2025, 2024, and 2023
(in millions) | | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| OPERATING ACTIVITIES | | | | | |
| Net income | $ | 776 | | | $ | 707 | | | $ | 752 | |
| Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
| Depreciation and amortization | 795 | | | 762 | | | 697 | |
| Amortization of finance costs, discounts and premiums, net | 11 | | | 10 | | | 9 | |
| Loss on extinguishment of debt | — | | | — | | | 4 | |
| Non-cash stock-based compensation expense | 26 | | | 24 | | | 30 | |
| Deferred income taxes | 28 | | | 8 | | | 26 | |
| Other gains | (148) | | | — | | | (71) | |
| Gain on property insurance settlement | — | | | (70) | | | (3) | |
| Equity in earnings of affiliates | (18) | | | (7) | | | (6) | |
| Change in due from/to managers | 15 | | | 69 | | | (40) | |
| Distributions from investments in affiliates | 24 | | | 18 | | | 31 | |
| Property insurance proceeds - remediation costs | 20 | | | 4 | | | 101 | |
| Payments for inventory costs | (88) | | | (64) | | | (15) | |
| Decrease in inventory for units sold | 71 | | | — | | | — | |
| Changes in other assets | 17 | | | (9) | | | (3) | |
| Changes in other liabilities | (19) | | | 46 | | | (71) | |
| Net cash provided by operating activities | 1,510 | | | 1,498 | | | 1,441 | |
| | | | | |
| INVESTING ACTIVITIES | | | | | |
| Proceeds from sales of assets, net | 125 | | | — | | | 34 | |
| Proceeds from (issuance of) loan receivable | 79 | | | (7) | | | 413 | |
| Return of investments in affiliates | 3 | | | 1 | | | 5 | |
| Advances to and investments in affiliates | (97) | | | (56) | | | (25) | |
| Acquisitions | (2) | | | (1,504) | | | — | |
| Capital expenditures: | | | | | |
| Renewals and replacements | (362) | | | (288) | | | (451) | |
| Return on investment | (282) | | | (260) | | | (195) | |
| | | | | |
| Property insurance proceeds | 29 | | | 74 | | | 36 | |
| Net cash used in investing activities | (507) | | | (2,040) | | | (183) | |
| | | | | |
| FINANCING ACTIVITIES | | | | | |
| Financing costs | (8) | | | (12) | | | (10) | |
| Issuances of debt | 892 | | | 1,279 | | | — | |
| Draws on credit facility | — | | | 890 | | | — | |
| | | | | |
| Repayment of credit facility | — | | | (890) | | | — | |
| Repurchase/redemption of senior notes | (900) | | | (400) | | | — | |
| Mortgage debt and other prepayments and scheduled maturities | (2) | | | (2) | | | (7) | |
| Debt extinguishment costs | — | | | — | | | (3) | |
| | | | | |
| Repurchase of common OP units | (205) | | | (107) | | | (182) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| Distributions on common OP units | (631) | | | (748) | | | (555) | |
| | | | | |
| | | | | |
| Distributions and payments to non-controlling interests | (1) | | | (1) | | | (2) | |
| | | | | |
| | | | | |
| Other financing activities | (13) | | | (22) | | | (12) | |
| Net cash used in financing activities | (868) | | | (13) | | | (771) | |
| Effects of exchange rate changes on cash held | 4 | | | (10) | | | 2 | |
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | 139 | | | (565) | | | 489 | |
| CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD | 798 | | | 1,363 | | | 874 | |
| CASH AND CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | $ | 937 | | | $ | 798 | | | $ | 1,363 | |
See Notes to Consolidated Financial Statements.
88
HOST HOTELS & RESORTS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
Years Ended December 31, 2025, 2024, and 2023
(in millions)
Supplemental disclosure of cash flow information (in millions):
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported on the balance sheet to the amount shown on the statements of cash flows:
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| Cash and cash equivalents | $ | 768 | | | $ | 554 | | | $ | 1,144 | |
| Restricted cash (included in other assets) | 2 | | | 2 | | | 2 | |
| Cash included in furniture, fixtures and equipment replacement fund | 167 | | | 242 | | | 217 | |
| Total cash and cash equivalents and restricted cash shown in the statements of cash flows | $ | 937 | | | $ | 798 | | | $ | 1,363 | |
Supplemental schedule of noncash investing and financing activities:
During 2025, 2024, and 2023, non-controlling partners converted common operating partnership units (“OP units”) valued at $12 million, $6 million and $8 million, respectively, in exchange for 0.8 million, 0.3 million and 0.5 million shares, respectively, of Host Inc. common stock.
In connection with the sales of Washington Marriott at Metro Center in August 2025 and The Camby, Autograph Collection in March 2023, we issued loans to the buyers for $114 million and $72 million, respectively. The proceeds received from the sales are net of the loans.
In 2025, we paid a contingent consideration to Noble Investment Group, LLC based on certain thresholds being met under the definitive agreements with Noble Investment Group, LLC, agreed to with our initial investment in 2022. The payment consisted of $8 million in cash and issuance by Host L.P. of approximately 1.0 million OP units valued at approximately $18 million.
In 2024, non-cash consideration for the acquisition of The Ritz-Carlton O'ahu, Turtle Bay included the assumption of hotel level liabilities of approximately $15 million, consisting primarily of obligations to provide future services due to advance deposits.
During 2023, the intent for a land parcel adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort changed from "held for use" to "used for the development of inventory". As a result, we have reclassified $30 million from property and equipment to other assets.
See Notes to Consolidated Financial Statements.
89
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies
Description of Business
Host Hotels & Resorts, Inc. operates as a self-managed and self-administered real estate investment trust, or REIT, with its operations conducted solely through Host Hotels & Resorts, L.P. Host Hotels & Resorts, L.P., a Delaware limited partnership, operates through an umbrella partnership structure, with Host Hotels & Resorts, Inc., a Maryland corporation, as its sole general partner. In the notes to the consolidated financial statements, we use the terms “we” or “our” to refer to Host Hotels & Resorts, Inc. and Host Hotels & Resorts, L.P. together, unless the context indicates otherwise. We also use the term “Host Inc.” to refer specifically to Host Hotels & Resorts, Inc. and the term “Host L.P.” to refer specifically to Host Hotels & Resorts, L.P. in cases where it is important to distinguish between Host Inc. and Host L.P. Host Inc. holds approximately 99% of Host L.P.’s partnership interests, or OP units.
Consolidated Portfolio
As of December 31, 2025, the hotels in our consolidated portfolio are in the following countries:
| | | | | |
| Hotels |
| United States | 74 |
| Brazil | 3 |
| Canada | 2 |
| Total | 79 |
Basis of Presentation and Principles of Consolidation
The accompanying consolidated financial statements include the consolidated accounts of Host Inc., Host L.P. and their subsidiaries and controlled affiliates, including joint ventures and partnerships. We consolidate subsidiaries when we have the ability to control them. For the majority of our hotel and real estate investments, we consider those control rights to be (i) approval or amendment of developments plans, (ii) financing decisions, (iii) approval or amendments of operating budgets, and (iv) investment strategy decisions.
We also evaluate our subsidiaries to determine if they are variable interest entities (“VIEs”). If a subsidiary is a VIE, it is subject to the consolidation framework specifically for VIEs. Typically, the entity that has the power to direct the activities that most significantly impact economic performance consolidates the VIE. We consider an entity to be a VIE if equity investors own an interest therein that does not have the characteristics of a controlling financial interest or if such investors do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. We review our subsidiaries and affiliates at least annually to determine (i) if they should be considered VIEs, and (ii) whether we should change our consolidation determination based on changes in the characteristics thereof.
Five partnerships in which we invest are considered VIE’s, as the general partner of these partnerships maintains control over the decisions that most significantly impact the partnerships. The first VIE is the operating partnership, Host L.P., which is consolidated by Host Inc., of which Host Inc. is the general partner and holds 99% of the limited partner interests. Host Inc.’s sole significant asset is its investment in Host L.P. and substantially all of Host Inc.’s assets and liabilities represent assets and liabilities of Host L.P. All of Host Inc.’s debt is an obligation of Host L.P. and may be settled only with assets of Host L.P. The consolidated partnership that owns the Houston Airport Marriott at George Bush Intercontinental, of which we are the general partner and hold 85% of the partnership interests, also is a VIE. The total assets of this VIE at December 31, 2025 are $47 million and consist primarily of cash, a right-of-use (“ROU”) asset and property and equipment. Liabilities for the VIE total $26 million and primarily consist of a lease liability and accounts payable.
Three unconsolidated partnerships that own hotel properties, of which we hold limited partner interests ranging from 11% - 30%, are also VIEs. The combined carrying amount of our investments in these entities at December 31, 2025 is $164 million and is included in advances to and investments in affiliates. The mortgage debt held by these VIEs is non-recourse to us. See Note 4 - Investments in Affiliates for further information.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with U.S. generally accepted accounting principles, or GAAP, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
Cash and Cash Equivalents
We consider all highly liquid investments with a maturity of three months or less at the date of purchase to be cash equivalents.
Property and Equipment
Generally, property and equipment is recorded at cost. For hotels that we develop, cost includes interest, property insurance and real estate taxes incurred during construction. For property and equipment acquired in a business combination, we record the assets acquired based on their fair value as of the acquisition date. Replacements and improvements and finance leases are capitalized, while repairs and maintenance are expensed as incurred.
Properties acquired in an asset acquisition are recorded at cost. The acquisition cost is allocated to land, buildings, improvements, furniture, fixtures and equipment, as well as identifiable intangible and lease assets and liabilities. Acquisition cost is allocated using relative fair values. We evaluate several factors, including weighted market data for similar assets, expected future cash flows discounted at risk adjusted rates, and replacement costs for assets to determine an appropriate exit cost when evaluating the fair values.
We capitalize certain inventory (such as china, glass, silver, and linen) at the time of a hotel opening or acquisition, or when significant inventory is purchased (in conjunction with a major rooms renovation or when the number of rooms or meeting space at a hotel is expanded). These amounts then are amortized over the estimated useful life of three years. Subsequent replacement purchases are expensed when placed in service.
We maintain a furniture, fixtures and equipment replacement fund for renewal and replacement capital expenditures at our hotels, which generally is funded with 5% of property revenues.
Impairment testing. We analyze our consolidated hotels for impairment throughout the year when events or circumstances occur that indicate the carrying amount may not be recoverable. We test for impairment in several situations, including:
•when a hotel has a current or projected loss from operations;
•when management’s intent or ability to hold a property for a period that recovers its carrying value changes, making it more likely than not that a hotel will be sold before the end of its previously estimated useful life and therefore reducing the expected hold period, and the anticipated sales price is at or below the book value; or
•when other events, trends, contingencies or changes in circumstances indicate that a triggering event has occurred and the carrying amount of an asset may not be recoverable.
To the extent that a hotel has a substantial remaining estimated useful life and management does not believe that it is more likely than not that it will be sold prior to the end thereof, it would be unusual for undiscounted cash flows to be insufficient to recover the property’s carrying amount. In the absence of other factors, we assume that the estimated useful life is equal to the remaining GAAP depreciable life because of the continuous property maintenance and improvement capital expenditures required under our management agreements. We adjust our assumptions with respect to the remaining useful life of the property if situations dictate otherwise, such as an expiring ground lease, or that it is more likely than not that the asset will be sold prior to the end of its previously expected useful life. We also consider the effect of regular renewal and replacement capital expenditures on the estimated useful life of our properties, including critical infrastructure, which regularly is maintained and then replaced at the end of its useful life.
In 2025, 2024 and 2023, we identified one property that required further consideration of property and market specific conditions or factors to determine if the property was impaired using an undiscounted cash flow analysis. Based on this testing, the property was not considered impaired.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In 2025, we identified one other property that required further consideration as a result of the reduction in the expected hold period during the year. Based on this testing, we recognized impairment expense of $8 million related to certain property and equipment in 2025.
Classification of Assets as Held for Sale. We will classify a hotel as held for sale when its sale is probable, will be completed within one year and actions to complete the sale are unlikely to change or it is unlikely that the sale will not occur. This policy is consistent with our experience with real estate transactions under which the timing and final terms of a sale frequently are not known until purchase agreements are executed, the buyer has a significant deposit at risk and no financing contingencies exist that could prevent the transaction from being completed in a timely manner. We typically classify hotels as held for sale when all the following conditions are met:
•Host Inc.’s Board of Directors has approved the sale (to the extent that the dollar amount of the sale requires Board approval);
•a binding agreement to sell the property has been signed under which the buyer has deposited a significant amount of nonrefundable cash; and
•no significant financing or legal contingencies exist that could prevent the transaction from being completed in a timely manner.
If these criteria are met, we will cease recording depreciation expense and will record an impairment expense if the fair value less costs to sell is less than the carrying amount of the hotel. We will classify the assets and related liabilities as held for sale on the balance sheet. Gains on sales of properties are recognized at the time of sale or are deferred and recognized as income in subsequent periods as conditions requiring deferral are satisfied or expire without further cost to us.
Discontinued Operations. We generally include the operations of a hotel that was sold or a hotel that has been classified as held for sale in continuing operations, including the gain or loss on the sale, unless the sale represents a strategic shift that will have a major impact on our future operations and financial results.
Asset retirement obligations. We recognize the fair value of any liability for conditional asset retirement obligations, including environmental remediation liabilities, when incurred, which generally is upon acquisition, construction, or development and/or through the normal operation of the asset, if information exists with which to reasonably estimate the fair value of the obligation.
Depreciation and Amortization Expense. We depreciate our property and equipment using the straight-line method. Depreciation expense is based on the estimated useful life of our assets and amortization expense for leasehold improvements is based on the shorter of the lease term or the estimated useful life of the related assets. The useful lives of the assets are based on several assumptions, including cost and timing of capital expenditures to maintain and refurbish the assets, as well as specific market and economic conditions. While management believes its estimates are reasonable, a change in the estimated useful lives could affect depreciation expense and net income or the gain or loss on the sale of any of our hotels.
Non-Controlling Interests
Host Inc.’s treatment of the non-controlling interests of Host L.P. Host Inc. adjusts the non-controlling interests of Host L.P. each period so that the amount presented equals the greater of its carrying amount based on its historical cost or its redemption value. The historical cost is based on the proportional relationship between the historical cost of equity held by our common stockholders relative to that of the unitholders of Host L.P. The redemption value is based on the amount of cash or Host Inc. common stock, at our option, that would be paid to the non-controlling interests of Host L.P. if it were terminated. We have estimated that the redemption value is equivalent to the number of shares issuable upon conversion of the OP units currently owned by unaffiliated limited partners (one OP unit may be exchanged for 1.021494 shares of Host Inc. common stock) valued at the market price of Host Inc. common stock at the balance sheet date. Redeemable non-controlling interests of Host L.P. are classified in the mezzanine section of the balance sheet as they do not meet the requirements for equity classification because the redemption feature requires the delivery of registered shares.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The table below details the historical cost and redemption values for the non-controlling interests of Host L.P.:
| | | | | | | | | | | | | | |
| | As of December 31, |
| | 2025 | | 2024 |
| Common OP units outstanding (millions) | | 9.4 | | | 9.2 | |
| Market price per Host Inc. common share | | $ | 17.73 | | | $ | 17.52 | |
| Shares issuable upon conversion of one common OP unit | | 1.021494 | | 1.021494 |
| Redemption value (millions) | | $ | 171 | | | $ | 165 | |
| Historical cost (millions) | | 93 | | | 90 | |
| Book value (millions) ⁽¹⁾ | | 171 | | | 165 | |
_____
(1)The book value recorded is equal to the greater of the redemption value or the historical cost.
Net income is allocated to the non-controlling interests of Host L.P. based on their weighted average ownership percentage during the period. Net income attributable to Host Inc. has been reduced by the amount attributable to non-controlling interests in Host L.P., which totaled $10 million, $9 million and $11 million for 2025, 2024 and 2023, respectively.
Other Consolidated Partnerships. Non-redeemable non-controlling interests - other consolidated partnerships on the consolidated balance sheets consists of the third-party partnership interest of one majority-owned partnership.
Investments in Affiliates
Distributions from Investments in Affiliates. We classify the distributions from our equity investments in the statements of cash flows based upon an evaluation of the specific facts and circumstances of each distribution. For example, distributions of cash that were generated by property operations are classified as cash flows from operating activities. However, distributions of cash that were generated by property sales and certain other transactions, such as debt issuances or repayments, are classified as cash flows from investing activities.
Income Taxes
Host Inc. elected to be treated as a REIT effective January 1, 1999 pursuant to the U.S. Internal Revenue Code of 1986, as amended. It is our intention to continue to comply with the REIT qualification requirements and to maintain our qualification for treatment as a REIT. A corporation that elects REIT status and meets certain tax law requirements regarding the distribution of its taxable income to its stockholders as prescribed by applicable tax laws and that complies with certain other requirements (relating primarily to the composition of its assets and the sources of its gross income) generally is not subject to federal and state corporate income taxation on its operating income that is distributed to its stockholders. As a partnership for federal income tax purposes, Host L.P. is not subject to federal income tax. Host L.P. is, however, subject to state, local and foreign income and franchise tax in certain jurisdictions. Additionally, each of the Host L.P. taxable REIT subsidiaries is taxable as a C corporation, and is subject to federal, state and foreign corporate income tax. Our consolidated income tax provision (benefit) includes the income tax provision (benefit) related to the operations of our taxable REIT subsidiaries, and state, local, and foreign income taxes incurred by Host L.P. and its subsidiaries.
Deferred Tax Assets and Liabilities. Pursuant to its partnership agreement, Host L.P. generally is required to reimburse Host Inc. for any tax payments it is required to make. Accordingly, the tax information included herein represents disclosures regarding Host Inc. and its subsidiaries. Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and for net operating loss, general business credit, and capital loss carryovers. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which such amounts are expected to be realized or settled. The effect on deferred tax assets and liabilities from a change in tax rates is recognized in earnings in the period when the new rate is enacted. However, deferred tax assets are recognized only to the extent that it is more likely than not that they will be realized based on consideration of available evidence, including future reversals of existing taxable temporary differences, future projected taxable income and tax planning strategies.
GAAP prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken in a tax return. We must determine whether it is “more-likely-than-not” that a tax
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
position will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. Once it is determined that a position meets the more-likely-than-not recognition threshold, the position is measured at the largest amount of benefit that is greater than 50% likely of being realized upon settlement to determine the amount of benefit to recognize in the financial statements. This accounting standard applies to all tax positions related to income taxes. We recognize any accrued interest related to unrecognized tax benefits in interest expense and penalties in operating expenses.
Deferred Charges
Financing costs related to long-term debt are deferred and amortized over the remaining life of the debt using the effective interest method. These costs are presented as a direct deduction from the related long-term debt on the balance sheets.
Foreign Currency Translation
As of December 31, 2025, our foreign operations consist of hotels located in Brazil and Canada. The financial statements of these hotels and our investments therein are maintained in their functional currency, which generally is the local currency, and their operations are translated to U.S. dollars using the average exchange rates for the period. The assets and liabilities of the hotels and the investments therein are translated to U.S. dollars using the exchange rate in effect at the balance sheet date. The resulting translation adjustments are reflected in other comprehensive income (loss).
Foreign currency transactions are recorded in the functional currency for each applicable foreign entity using the exchange rates prevailing at the dates of the transactions. Assets and liabilities denominated in foreign currencies are remeasured at period end exchange rates. The resulting exchange differences are recorded in other gains (losses) on the accompanying consolidated statements of operations, except when recorded in other comprehensive income (loss) as qualifying net investment hedges.
Accumulated Other Comprehensive Loss
The components of total accumulated other comprehensive loss in the balance sheets are as follows (in millions):
| | | | | | | | | | | | | | |
| | As of December 31, |
| | 2025 | | 2024 |
| Gain on foreign currency forward contracts | | $ | 5 | | | $ | 6 | |
| Gain on interest rate swap cash flow hedges | | 1 | | | — | |
| Foreign currency translation | | (75) | | | (90) | |
| Other comprehensive loss attributable to non-controlling interests | | 1 | | | 1 | |
| Total accumulated other comprehensive loss | | $ | (68) | | | $ | (83) | |
During 2025, we reclassified a net loss related to foreign currency translation of $7 million that had been previously recognized in other comprehensive income (loss) due to the sale of the Asia/Pacific joint venture's share in two separate joint ventures in India, representing our exit from our Asia investment. No material amounts were reclassified from accumulated other comprehensive loss in 2024.
Revenues
Substantially all of our operating results represent revenues and expenses generated by property-level operations. Payments are due from customers when services are provided to them. Due to the short-term nature of our contracts and the almost concurrent receipt of payment, we have no material unearned revenues at year end. We collect sales, use, occupancy
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
and similar taxes at our hotels, which we present on a net basis (excluded from revenues) on our statements of operations. Revenues are recognized as follows:
| | | | | | | | |
| Income statement line item | | Recognition method |
| Rooms revenues | | Rooms revenues represent revenues from the occupancy of our hotel rooms and are driven by the occupancy and average daily rate charged. Rooms revenues do not include ancillary services or fees charged. The contracts for room stays with customers generally are very short term in duration and revenues are recognized over the course of the hotel stay. |
| Food and beverage revenues | | Food and beverage revenues consist of revenues from group functions, which may include banquet revenues and audio-visual revenues, as well as outlet revenues from the restaurants and lounges at our properties. Revenues are recognized as the services or products are provided. Our hotels may employ third parties to provide certain services, for example, audio and visual services. These contracts are evaluated to determine if the hotel is the principal or the agent in the transaction and we record the revenues as appropriate (i.e., gross vs. net). |
| Other revenues | | Other revenues consist of ancillary revenues at the hotel, including attrition and cancelation fees, golf courses, resort and destination fees, spas, entertainment and other guest services, as well as rental revenues; primarily consisting of leased retail outlets. Other revenues generally are recognized as the services or products are provided. Attrition and cancelation fees are recognized for non-cancelable deposits when the customer provides notification of cancelation or is a no-show for the specified date, whichever comes first. |
| Condominium sales | | Condominium sales consist of the amount received from the sale of condominium units adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort. Revenue from the sale of condominium units is recognized at the point in time when control is transferred to the customer, typically at closing. |
Fair Value Measurement
In evaluating the fair value of both financial and non-financial assets and liabilities, GAAP outlines a valuation framework and creates a fair value hierarchy that distinguishes between market assumptions based on market data (“observable inputs”) and a reporting entity’s own assumptions about market data (“unobservable inputs”). Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability at the measurement date in an orderly transaction (an “exit price”). Assets and liabilities are measured using inputs from three levels of the fair value hierarchy. The three levels are as follows:
Level 1 — Inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that we have the ability to access at the measurement date. An active market is defined as a market in which transactions occur with sufficient frequency and volume to provide pricing on an ongoing basis.
Level 2 — Inputs include quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active (markets with few transactions), inputs other than quoted prices that are observable for the asset or liability (i.e., interest rates, yield curves, etc.), and inputs that are derived principally from or corroborated by observable market data correlation or other means.
Level 3 — Unobservable inputs reflect our assumptions about the pricing of an asset or liability when observable inputs are not available.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Earnings (Loss) Per Common Share (Unit)
Basic earnings per common share (unit) is computed by dividing net income attributable to common stockholders (unitholders) by the weighted average number of shares of Host Inc. common stock or Host L.P. common units outstanding. Diluted earnings per common share (unit) is computed by dividing net income attributable to common stockholders (unitholders), as adjusted for potentially dilutive securities, by the weighted average number of shares of Host Inc. common stock or Host L.P. common units outstanding plus other potentially dilutive securities. Dilutive securities may include shares granted under comprehensive stock plans or the common OP units distributed to Host Inc. to support such shares granted, and other non-controlling interests that have the option to convert their limited partner interests to common OP units. No effect is shown for any securities that are anti-dilutive. There are 9.4 million Host L.P. common units, which are convertible into 9.6 million Host Inc. common shares, that are not included in Host Inc.'s calculation of earnings per share as their effect is not dilutive.
The calculation of Host Inc. basic and diluted earnings per common share is shown below (in millions, except per share amounts):
| | | | | | | | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 | | 2023 |
| Net income | $ | 776 | | | $ | 707 | | | $ | 752 | |
| Less: Net income attributable to non-controlling interests | (11) | | | (10) | | | (12) | |
| Net income attributable to Host Hotels & Resorts, Inc. | $ | 765 | | | $ | 697 | | | $ | 740 | |
| | | | | |
| Basic weighted average shares outstanding | 691.4 | | | 702.1 | | | 709.7 | |
| Assuming distribution of common shares granted under the comprehensive stock plans, less shares assumed purchased at market | 2.7 | | | 1.9 | | | 3.1 | |
| Diluted weighted average shares outstanding | 694.1 | | | 704.0 | | | 712.8 | |
| Basic earnings per common share | $ | 1.11 | | | $ | 0.99 | | | $ | 1.04 | |
| Diluted earnings per common share | $ | 1.10 | | | $ | 0.99 | | | $ | 1.04 | |
The calculation of Host L.P. basic and diluted earnings per common unit is shown below (in millions, except per unit amounts):
| | | | | | | | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 | | 2023 |
| Net income | $ | 776 | | | $ | 707 | | | $ | 752 | |
| Less: Net income attributable to non-controlling interests | (1) | | | (1) | | | (1) | |
| Net income attributable to Host Hotels & Resorts, L.P. | $ | 775 | | | $ | 706 | | | $ | 751 | |
| | | | | |
| Basic weighted average units outstanding | 685.7 | | | 696.7 | | | 704.5 | |
| Assuming distribution of common units granted under the comprehensive stock plans, less units assumed purchased at market | 2.7 | | | 1.9 | | | 3.0 | |
| Diluted weighted average units outstanding | 688.4 | | | 698.6 | | | 707.5 | |
| Basic earnings per common unit | $ | 1.13 | | | $ | 1.01 | | | $ | 1.07 | |
| Diluted earnings per common unit | $ | 1.13 | | | $ | 1.01 | | | $ | 1.06 | |
Share-Based Payments
Upon the issuance of Host’s common stock under the compensation plans, Host L.P. will issue to Host Inc. common OP units of an equivalent value. These liabilities are included in the consolidated financial statements for Host Inc. and Host L.P.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
We recognize costs resulting from Host Inc.’s share-based payment transactions over their vesting periods. We classify share-based payment awards granted in exchange for employee services either as equity-classified awards or liability-classified awards. Equity-classified awards are measured based on the fair value on the date of grant. Liability-classified awards are remeasured to fair value each reporting period. The plan includes awards that vest over a one-year, two-year and three-year period. For performance-based awards, compensation cost will be recognized during the requisite service period based on the performance condition that is the most likely outcome. No compensation cost is recognized for awards for which employees do not render the requisite services.
Concentrations of Credit Risk
Financial instruments that potentially subject us to significant concentrations of credit risk consist principally of cash and cash equivalents. We are exposed to credit risk with respect to cash held at various financial institutions and access to our credit facility, however, this cash balance is spread among a diversified group of investment grade financial institutions.
Acquisitions and Business Combinations
When acquiring an asset, we determine whether the acquisition is an asset acquisition or a business combination based on whether the fair value of the gross assets acquired is concentrated in a single (group of similar) identifiable assets, resulting in an asset acquisition or, if not, resulting in a business combination. If treated as an asset acquisition, the asset is recorded in accordance with our property and equipment policy and related acquisition costs are capitalized as part of the asset.
In a business combination, we recognize identifiable assets acquired, liabilities assumed, and non-controlling interests at their fair values at the acquisition date based on the exit price (i.e., the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date). We evaluate several factors, including market data for similar assets, expected cash flows discounted at risk adjusted rates and replacement cost for the assets to determine an appropriate exit cost when evaluating the fair value of our assets and liabilities acquired. Property and equipment are recorded at fair value and such fair value is allocated to land, buildings, improvements, furniture, fixtures and equipment using appraisals and valuations performed by management and independent third parties, and any consideration paid in excess of the net fair value of the identifiable assets and liabilities acquired would be recorded to goodwill. Acquisition-related costs, such as due diligence, legal and accounting fees, are not capitalized or applied in determining the fair value of the acquired assets.
Other items that we evaluate include identifiable intangible assets, lease assets and liabilities and, in a business combination, goodwill. Identifiable intangible assets typically consist of above- and below-market contracts, including ground and retail leases and management and franchise agreements, which are recorded at fair value in a business combination and at its relative fair value in an asset acquisition. These contract values are based on the present value of the difference between contractual amounts to be paid pursuant to the contracts acquired and our estimate of the fair value of terms and conditions for similar contracts measured over the period equal to the remaining non-cancelable term of the contract. Intangible assets and other liabilities are amortized using the straight-line method over the remaining non-cancelable term of the related agreements. Classification of a lease does not change if it is part of an asset acquisition or a business combination. In making estimates of fair values for purposes of allocating purchase price, we may utilize a number of sources that arise in connection with the acquisition or financing of a property and other market data, including third-party appraisals and valuations. In certain situations, and usually only in connection with the acquisition of a foreign hotel, a deferred tax liability is recognized due to the difference between the fair value and the tax basis of the acquired assets at the acquisition date.
Leases
We consider an arrangement to contain a lease if it conveys the right to control the use of an identified asset for a period of time in exchange for compensation. All leases pursuant to which we are the lessee, including operating leases, are recognized as lease assets and lease liabilities on the balance sheet. Right-of-use (“ROU”) assets represent our right to use an underlying asset for the lease term and lease liabilities represent the present value of our fixed payment obligations. Leases with a term of 12 months or less are not recorded on the balance sheet. We use our estimated incremental borrowing rate to determine the present value of our lease obligations at initiation or modification. Our operating leases may require fixed payments, variable payments based on a percentage of revenue or income, or payments equal to the greater of a fixed or variable payment. Variable payments are excluded from the ROU assets and lease liabilities and are recognized in the
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
period in which the obligation is incurred. Operating lease expense is recognized on a straight-line basis over the lease term. Our lease terms include renewal options that we are reasonably certain to exercise, and renewal options controlled by the lessor.
Notes Receivable
At December 31, 2025, our notes receivable consists of one outstanding loan issued in connection with a hotel sale. In conjunction with our dispositions, we may issue a loan to the purchaser to facilitate the sale. The loan is collateralized by the corresponding sold hotel and, in the event of a default of the loan, we would seek to enforce our rights against the collateral in accordance with the terms of the loan agreement. The loan is recorded at amortized cost, on an individual asset basis. We recognize interest as it is earned and include accrued interest receivable in other assets on the balance sheets. We individually assess our notes receivable for credit losses quarterly and estimate any credit losses based on an analysis of several factors, primarily the value of the hotel collateral, as well as current economic conditions and historical trends.
New Accounting Standards
On January 1, 2025, we adopted ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The standard requires additional disclosures about income taxes, including specific categories in the rate reconciliation and disaggregated information on income taxes paid and income from continuing operations. The standard also eliminates the requirement to disclose an estimated range of the reasonably possible change in unrecognized tax benefits in the next 12 months. Additional disclosures are included in Note 7 – Income Taxes to comply with the new requirements.
In November 2024, the Financial Accounting Standards Board issued ASU No. 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. The standard requires additional disclosures with more granular information about expenses reported in the income statement. The standard also requires a reporting entity to disaggregate and disclose the nature of certain expense categories, including employee compensation, inventory-related costs, and depreciation, within the financial statement footnotes. We are still evaluating the level of disclosure that will be required. This standard is to be applied either on a prospective or retrospective basis and is effective for annual periods beginning after December 15, 2026, with early adoption permitted.
2. Revenues
Substantially all our operating results represent revenues and expenses generated by property-level operations. Payments are due from customers when services are provided to them. Due to the short-term nature of our contracts and the almost concurrent receipt of payment, we have no material unearned revenue at year end. We collect sales, use, occupancy and similar taxes from our customers, which we present on a net basis (excluded from revenues) on our statements of operations.
Disaggregation of Revenues. While we do not consider the following disclosure of hotel revenues by location to consist of reportable segments, we have disaggregated hotel revenues by market location. Our revenues also are presented by country in Note 16 – Geographic and Business Segment Information.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
By Location. The following table presents hotel revenues for each of the geographic locations in our consolidated hotel portfolio (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year ended December 31, |
| Location | | 2025 | | 2024 | | 2023 |
| New York | | $ | 516 | | | $ | 431 | | | $ | 374 | |
| Orlando | | 504 | | | 473 | | | 466 | |
| San Diego | | 494 | | | 523 | | | 498 | |
| Florida Gulf Coast | | 451 | | | 441 | | | 339 | |
| Maui | | 420 | | | 371 | | | 415 | |
| San Francisco/San Jose | | 397 | | | 353 | | | 371 | |
| Phoenix | | 371 | | | 366 | | | 366 | |
| Washington, D.C. (Central Business District) | | 318 | | | 344 | | | 331 | |
| Miami | | 274 | | | 251 | | | 243 | |
| Oahu | | 199 | | | 94 | | | 34 | |
| Boston | | 155 | | | 157 | | | 151 | |
| Chicago | | 147 | | | 143 | | | 136 | |
| Jacksonville | | 145 | | | 137 | | | 128 | |
| Houston | | 144 | | | 148 | | | 139 | |
| Los Angeles/Orange County | | 139 | | | 137 | | | 141 | |
| Nashville | | 124 | | | 88 | | | — | |
| San Antonio | | 120 | | | 121 | | | 117 | |
| Seattle | | 108 | | | 111 | | | 105 | |
| New Orleans | | 103 | | | 107 | | | 99 | |
| Northern Virginia | | 99 | | | 99 | | | 90 | |
| Denver | | 97 | | | 101 | | | 89 | |
| Philadelphia | | 88 | | | 86 | | | 85 | |
| Atlanta | | 71 | | | 61 | | | 67 | |
| Austin | | 70 | | | 84 | | | 87 | |
| Other | | 357 | | | 356 | | | 348 | |
| Domestic | | 5,911 | | | 5,583 | | | 5,219 | |
| International | | 104 | | | 101 | | | 92 | |
| Total | | $ | 6,015 | | | $ | 5,684 | | | $ | 5,311 | |
For the year ended December 31, 2025, we had $99 million of revenues related to sales of condominium units adjacent to the Four Seasons Resort Orlando at Walt Disney World® Resort that are excluded from the table above.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
3. Property and Equipment
Property and equipment consists of the following (in millions):
| | | | | | | | | | | |
| As of December 31, |
| 2025 | | 2024 |
| Land and land improvements | $ | 2,431 | | | $ | 2,457 | |
| Buildings and leasehold improvements | 15,745 | | | 15,504 | |
| Furniture and equipment | 2,717 | | | 2,546 | |
| Construction in progress | 271 | | | 299 | |
| 21,164 | | | 20,806 | |
| Less accumulated depreciation and amortization | (10,528) | | | (9,900) | |
| $ | 10,636 | | | $ | 10,906 | |
The aggregate cost of real estate for federal income tax purposes is approximately $11.5 billion at December 31, 2025.
4. Investments in Affiliates
We own investments in joint ventures for which the equity method of accounting is used. The debt of our joint ventures, if any, is non-recourse to, and not guaranteed by, us, and a default of such debt does not trigger a default under any of our debt instruments. We carry our investments at historical cost which, due to debt restructurings or distributions, may result in a negative investment balance. However, a negative investment balance does not represent a funding obligation for us or for our partners. Investments in affiliates consist of the following (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2025 |
| Ownership Interests | | Our Investment | | Our Portion of Debt | | Total Debt | | Distributions received in 2025 ⁽¹⁾ | | Assets |
| | | | | | | | | | | |
| Maui JV | 67 | % | | $ | 16 | | | $ | 11 | | | $ | 17 | | | $ | 2 | | | 131-unit vacation ownership project in Maui, HI |
| Hyatt Place JV | 50 | % | | (16) | | | 30 | | | 60 | | | 1 | | | One hotel in Nashville, TN |
| Harbor Beach JV | 49.9 | % | | (51) | | | 83 | | | 166 | | | 8 | | | One hotel in Fort Lauderdale, FL |
| Philadelphia Marriott Downtown JV | 11 | % | | (9) | | | 23 | | | 213 | | | 1 | | | One hotel in Philadelphia, PA |
| Noble JV | 21.15 - 49% | | 282 | | | 182 | | | 818 | | | 12 | | | Asset management and general partner of real estate fund; select-service and extended stay hotels in the United States |
| Fifth Wall Ventures | | | 28 | | | — | | | — | | | 1 | | | Real estate industry technology investment |
| Other investments | | | 9 | | | — | | | — | | | 2 | | | |
| Total | | | $ | 259 | | | $ | 329 | | | $ | 1,274 | | | $ | 27 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2024 |
| | Ownership Interests | | Our Investment | | Our Portion of Debt | | Total Debt | | Distributions received in 2024 ⁽¹⁾ | | Assets |
| Asia/Pacific JV | 25 | % | | $ | 10 | | | $ | — | | | $ | — | | | $ | — | | | A 36% interest in seven hotels and an office building in India |
| Maui JV | 67 | % | | 21 | | | 13 | | | 20 | | | 1 | | | 131-unit vacation ownership project in Maui, HI |
| Hyatt Place JV | 50 | % | | (15) | | | 30 | | | 60 | | | 2 | | | One hotel in Nashville, TN |
| Harbor Beach JV | 49.9 | % | | (48) | | | 78 | | | 156 | | | 5 | | | One hotel in Fort Lauderdale, FL |
| Philadelphia Marriott Downtown JV | 11 | % | | (9) | | | 23 | | | 213 | | | 1 | | | One hotel in Philadelphia, PA |
| Noble JV | 21.15 - 49% | | 170 | | | 96 | | | 447 | | | 10 | | | Asset management and general partner of real estate fund; select-service and extended stay hotels in the United States |
| Fifth Wall Ventures | | | 28 | | | — | | | — | | | — | | | Real estate industry technology investment |
| Other investments | | | 9 | | | — | | | — | | | — | | | |
| Total | | | $ | 166 | | | $ | 240 | | | $ | 896 | | | $ | 19 | | | |
______________
(1)Distributions received were funded by cash from operations, except for $3 million in 2025 from Fifth Wall Ventures and other investments that were considered return of capital.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In September 2025, the Asia/Pacific joint venture, in which we own a 25% interest, sold its 36% share in two separate joint ventures in India to the existing shareholders thereof, representing our exit from our Asia investment. Our portion of the net proceeds to be received is approximately INR 1,550 million ($17 million), and we recorded a loss on sale of approximately $1 million, which includes the reclassification of a net loss due to foreign currency translation of $7 million that had been recognized previously in other comprehensive income (loss).
As part of our investment in the Noble JV, we have made a $211.5 million capital commitment to Noble Hospitality Fund V, L.P. ("Noble Fund V"), which represents a 21.15% ownership interest in the fund. As of December 31, 2025, we have invested $144 million in this fund. Additionally, through a co-investment of the fund, we have committed an additional $30 million of which we have funded $29 million. During 2025, Noble Fund V reached certain milestones under which we paid an additional $26 million to Noble Investment Group, LLC, as part of our initial agreement, through a combination of cash and Host L.P. OP units. In December 2025, we entered into an omnibus amendment to the definitive agreements with the Noble parties, under which, amongst other items, we made a commitment to fund an amount equal to 10% of Noble Hospitality Fund VI, L.P. (“Noble Fund VI”), regardless of the ultimate size of Noble Fund VI.
Additionally, under the omnibus agreement, the previous put right of Noble Investment Group, LLC and our call right that would have been enabled in 2026 upon certain triggers being met, has been replaced with an exercise window in 2030 under which we have the ability to acquire up to 100% of Noble Management Holdings, LLC and Noble Investment Holdings, LLC. If we do not exercise our call right, Noble Investment Group, LLC has a one-time ability, but not the obligation, to exercise a put right to cause us to purchase up to an additional 26% of Noble Management Holdings, LLC and Noble Investment Holdings, LLC at a fixed price of $56 million.
5. Debt
Debt consists of the following (in millions):
| | | | | | | | | | | |
| As of December 31, |
| 2025 | | 2024 |
Series E senior notes, with a rate of 4% due June 2025 | $ | — | | | $ | 500 | |
| Series F senior notes, with a rate of 4½% due February 2026 | — | | | 399 | |
| Series H senior notes, with a rate of 3⅜% due December 2029 | 645 | | | 644 | |
| Series I senior notes, with a rate of 3½% due September 2030 | 741 | | | 740 | |
Series J senior notes, with a rate of 2.9% due December 2031 | 443 | | | 442 | |
Series K senior notes, with a rate of 5.7% due July 2034 | 586 | | | 585 | |
Series L senior notes, with a rate of 5.5% due April 2035 | 685 | | | 683 | |
Series M senior notes, with a rate of 5.7% due June 2032 | 491 | | | — | |
Series N senior notes, with a rate of 4.25% due December 2028 | 395 | | | — | |
| Total senior notes | 3,986 | | | 3,993 | |
| Credit facility revolver ⁽¹⁾ | (3) | | | (6) | |
Credit facility term loan due January 2027 | 500 | | | 499 | |
Credit facility term loan due January 2028 | 499 | | | 499 | |
Mortgage and other debt, with an average interest rate of 4.67% at both December 31, 2025 and 2024, maturing through November 2027 | 95 | | | 98 | |
| Total debt | $ | 5,077 | | | $ | 5,083 | |
_____________
(1)There were no outstanding credit facility borrowings at December 31, 2025 or 2024. Amount shown represents deferred financing costs related to the credit facility revolver.
Senior Notes
General. Under the terms of our senior notes indenture, our senior notes are equal in right of payment with all our unsubordinated indebtedness and senior to all our subordinated obligations. The face amounts of our senior notes at both December 31, 2025 and 2024 were $4.1 billion. The senior notes balances as of December 31, 2025 and 2024 are net of unamortized discounts and deferred financing costs of approximately $64 million and $57 million, respectively. We pay
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
interest on each series of our senior notes semi-annually in arrears at the respective annual rates indicated in the table above.
Under the terms of the senior notes indenture, our ability to incur indebtedness is subject to restrictions and the satisfaction of various conditions. As of December 31, 2025, we are in compliance with all of these covenants.
On May 20, 2025, we issued $500 million of 5.7% Series M senior notes in an underwritten public offering for proceeds of approximately $490 million, net of de minimis original issue discount, underwriting fees and other expenses. The Series M senior notes are due in June 2032, and interest is payable semi-annually in arrears on June 15 and December 15 of each year, commencing December 15, 2025. The net proceeds were used to redeem all $500 million of Series E senior notes due in June 2025. The Series M senior notes are not redeemable prior to 60 days before the June 15, 2032 maturity date, except at a price equal to 100% of their principal amount plus a make-whole premium and accrued and unpaid interest to the applicable redemption date. The Series M senior notes have covenants similar to all other series of our outstanding senior notes.
On November 26, 2025, we issued $400 million of 4.25% Series N senior notes in an underwritten public offering for proceeds of approximately $395 million, net of de minimis original issue discount, underwriting fees and other expenses. The Series N senior notes are due in December 2028, and interest is payable semi-annually in arrears on June 15 and December 15 of each year, commencing June 15, 2026. The net proceeds were used to redeem all $400 million of Series F senior notes due in February 2026. The Series N senior notes are not redeemable prior to 30 days before the December 15, 2028 maturity date, except at a price equal to 100% of their principal amount plus a make-whole premium and accrued and unpaid interest to the applicable redemption date. The Series N senior notes have covenants similar to all other series of our outstanding senior notes.
On April 1, 2024, we repaid our $400 million 3⅞% Series G senior notes at maturity.
On May 10, 2024, we issued $600 million of 5.700% Series K senior notes in an underwritten public offering for proceeds of $584 million, net of original issue discount, underwriting fees and expenses. The Series K senior notes are due in July 2034, and interest is payable semi-annually in arrears on January 1 and July 1, commencing January 1, 2025. The Series K senior notes were issued as a “green bond,” and we allocated an amount equal to the net proceeds from the sale of the Series K senior notes to finance and/or refinance one or more eligible green projects, including the April 2024 acquisition of the 1 Hotel Nashville and Embassy Suites by Nashville Downtown, each of which has received LEED Silver certification. Following the allocation to eligible green projects, the net proceeds of this issuance were used to repay all $215 million of borrowings that were outstanding under the revolver portion of our credit facility at that time. The Series K senior notes are not redeemable prior to 90 days before the July 1, 2034 maturity date, except at a price equal to 100% of their principal amount plus a make-whole premium and accrued and unpaid interest to the applicable redemption date. The Series K senior notes have covenants similar to all other series of our outstanding senior notes.
On August 12, 2024, we issued $700 million of 5.500% Series L senior notes in an underwritten public offering for proceeds of approximately $683 million, net of original issue discount, underwriting fees and expenses. The Series L senior notes are due in April 2035 and interest is payable semi-annually in arrears on April 15 and October 15 of each year, commencing April 15, 2025. The net proceeds were used in part to repay all $525 million of borrowings then outstanding under the revolver portion of our credit facility, including amounts borrowed during the third quarter of 2024 in connection with the acquisitions of The Ritz-Carlton O’ahu, Turtle Bay and 1 Hotel Central Park. The Series L senior notes are not redeemable prior to 90 days before the April 15, 2035 maturity date, except at a price equal to 100% of their principal amount plus a make-whole premium and accrued and unpaid interest to the applicable redemption date. The Series L senior notes have covenants similar to all other series of our outstanding senior notes.
Authorization for Repurchase of Senior Notes. In February 2026, Host Inc.’s Board of Directors authorized repurchases of up to $1 billion of senior notes (other than in accordance with their terms) through February 2030. No repurchases occurred in 2025.
Credit Facility. On January 4, 2023, we entered into the sixth amended and restated senior revolving credit and term loan facility, with Bank of America, N.A., as administrative agent, Wells Fargo Bank, N.A. and JPMorgan Chase Bank, N.A. as co-syndication agents, and certain other agents and lenders. The credit facility allows for revolving borrowings in an aggregate principal amount of up to $1.5 billion. The revolver also includes a foreign currency subfacility
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
for Canadian dollars, Australian dollars, Euros, British pounds sterling and, if available to the lenders, Mexican pesos, of up to the foreign currency equivalent of $500 million, subject to a lower amount in the case of Mexican peso borrowings. The credit facility also provides for a term loan facility of $1 billion (which is fully utilized), a subfacility of up to $100 million for swingline borrowings in currencies other than U.S. dollars and a subfacility of up to $100 million for issuances of letters of credit. Host L.P. also has the option to add in the future $500 million of commitments which may be used for additional revolving credit facility borrowings and/or term loans, subject to obtaining additional loan commitments (which we have not currently obtained) and the satisfaction of certain conditions.
The revolving credit facility has an initial scheduled maturity date of January 4, 2027, which date may be extended by up to a year by the exercise of either a 1-year extension option or two 6-month extension options, each of which is subject to certain conditions, including the payment of an extension fee and the accuracy of representations and warranties. One $500 million term loan tranche has an initial maturity date of January 4, 2027, which date may be extended up to a year by the exercise of one 1-year extension option, which is subject to certain conditions, including the payment of an extension fee; and the second $500 million term loan tranche has a maturity date of January 4, 2028, which date may not be extended.
The amendment also converted the underlying reference rate from LIBOR to SOFR. We pay interest on U.S. dollar revolver borrowings under the credit facility at floating rates equal to SOFR plus a margin ranging from 72.5 to 140 basis points (depending on Host L.P.’s unsecured long-term debt rating). We also pay a facility fee on the total $1.5 billion revolver commitment ranging from 12.5 to 30 basis points, depending on our rating and regardless of usage. The credit facility includes a sustainability pricing adjustment that can result in a change in the interest rate applicable to borrowings. The adjustment can result in an increase or decrease of the interest rate for revolving loans of up to 4 basis points and an increase or decrease of the facility fee of up to 1 basis point. In the case of the term loans, the adjustment can result in an increase or decrease of the interest rate applicable of up to 5 basis points. The adjustments will be determined annually on the basis of an annual audited report of Host L.P.’s performance against targets established in the credit facility for (1) the percentage of our consolidated portfolio with green building certifications and (2) the percentage of electricity used at all our consolidated properties that is generated by renewable resources. Effective June 26, 2024, we achieved a milestone in the progress towards both of our targets, resulting in the maximum benefit of the basis point reduction in the interest rate on borrowings under the credit facility, and confirmed this milestone in 2025. Based on Host L.P.’s unsecured long-term debt rating as of December 31, 2025, we are able to borrow on the revolver at a rate of SOFR plus 85 basis points less 4 basis points for meeting sustainability milestones for an all-in rate of 4.53% and pay a facility fee of 19 basis points.
Interest on the term loans consists of floating rates equal to SOFR plus a margin ranging from 80 to 160 basis points (depending on Host L.P.’s unsecured long-term debt rating) and adjusted for sustainability pricing. Based on Host L.P.’s long-term debt rating as of December 31, 2025, our applicable margin on SOFR loans under both term loans is 95 basis points less 5 basis points for meeting sustainability milestones, for an all-in rate of 4.62%. We also may elect to pay interest on revolver and term loan borrowings using a base rate plus a margin that is similarly determined based on Host L.P.’s unsecured long-term debt rating.
As of December 31, 2025, we have $1.5 billion of available capacity under the revolver portion of our credit facility.
Financial Covenants. The credit facility contains covenants concerning allowable leverage, fixed charge coverage and unsecured interest coverage (as defined in our credit facility). We are permitted to borrow and maintain amounts outstanding under the credit facility so long as our ratio of consolidated total debt to consolidated EBITDA (“leverage ratio”) is not in excess of 7.25x, our unsecured coverage ratio is not less than 1.75x and our fixed charge coverage ratio is not less than 1.25x. These calculations are performed based on pro forma results for the prior four fiscal quarters, giving effect to transactions such as acquisitions, dispositions and financings as if they had occurred at the beginning of the period. Under the terms of the credit facility, interest expense excludes items such as gains and losses on the extinguishment of debt, deferred financing costs related to the senior notes or the credit facility, and non-cash interest expense, all of which are or have been included in interest expense on our consolidated statements of operations. Additionally, total debt used in the calculation of our leverage ratio is based on a “net debt” concept, under which cash and cash equivalents in excess of $100 million are deducted from our total debt balance. As of December 31, 2025, we are in compliance with all of these covenants.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Guarantees. The credit facility requires all Host L.P. subsidiaries which guarantee Host L.P. debt to similarly guarantee obligations under the credit facility. Currently, there are no such guarantees.
Other Covenants and Events of Default. The credit facility contains restrictive covenants on customary matters. Certain covenants are less restrictive at any time that our leverage ratio is below 6.0x. At any time that our leverage ratio is below 6.0x, acquisitions, investments and dividends generally are permitted except where they would result in a breach of the financial covenants, calculated on a pro forma basis. Additionally, the credit facility’s restrictions on the incurrence of debt incorporate the same financial covenant as set forth in our senior notes indenture. Our senior notes and credit facility have cross default provisions that would trigger a default under those agreements if we were to have a payment default or an acceleration prior to maturity of other debt of Host L.P. or its subsidiaries. The amount of other debt in default needs to exceed certain thresholds in order to trigger a cross default and the thresholds are greater for secured debt than for unsecured debt. The credit facility also includes usual and customary events of default for facilities of this nature, and provides that, upon the occurrence and continuance of an event of default, payment of all amounts due under the credit facility may be accelerated, and the lenders’ commitments may be terminated. In addition, upon the occurrence of certain insolvency or bankruptcy related events of default, all amounts owed under the credit facility will become due and payable and the lenders’ commitments will terminate.
Mortgage Debt
Our mortgage debt is recourse solely to specific assets, except for environmental liabilities, fraud, misapplication of funds and other customary recourse provisions. As of December 31, 2025, we have mortgage debt secured by one asset, with an interest rate of 4.67%, which mortgage debt matures in November 2027. The loan is amortizing, with principal and interest payable monthly. As of December 31, 2025, we are in compliance with the covenants under our mortgage debt obligation. We made mortgage debt repayments of $2 million in each of 2025 and 2024.
Aggregate Debt Maturities
Aggregate debt maturities, including principal amortization, are as follows (in millions):
| | | | | |
| As of December 31, 2025 |
| 2026 | $ | 2 | |
| 2027 | 592 | |
| 2028 | 900 | |
| 2029 | 650 | |
| 2030 | 750 | |
| Thereafter | 2,250 | |
| 5,144 | |
| Deferred financing costs | (31) | |
| Unamortized discounts, net | (36) | |
| Total debt | $ | 5,077 | |
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Interest
The following is a reconciliation between interest expense and cash interest paid (in millions):
| | | | | | | | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 | | 2023 |
| Interest expense | $ | 235 | | | $ | 215 | | | $ | 191 | |
| Amortization of debt premiums/discounts, net | (4) | | | (3) | | | (2) | |
| Amortization of deferred financing costs | (7) | | | (7) | | | (7) | |
| Non-cash losses on debt extinguishment | — | | | — | | | (1) | |
| Change in accrued interest | 17 | | | (33) | | | 2 | |
| Interest paid ⁽¹⁾ | $ | 241 | | | $ | 172 | | | $ | 183 | |
___________
(1)Does not include capitalized interest of $16 million in 2025 and $10 million in each of 2024 and 2023.
6. Equity of Host Inc. and Capital of Host L.P.
Equity of Host Inc.
Host Inc. has authorized 1,050 million shares of common stock, with a par value of $0.01 per share, of which 687.8 million and 699.1 million were outstanding as of December 31, 2025 and 2024, respectively. Fifty million shares of no par value preferred stock are authorized; none of such preferred shares was outstanding as of December 31, 2025 and 2024.
Capital of Host L.P.
As of December 31, 2025, Host Inc. is the owner of approximately 99% of Host L.P.’s common OP units. The remaining common OP units are owned by unaffiliated limited partners. Each common OP unit may be redeemed for cash or, at the election of Host Inc., Host Inc. common stock, based on the conversion ratio of 1.021494 shares of Host Inc. common stock for each OP unit. In exchange for any shares issued by Host Inc., Host L.P. will issue common OP units based on the applicable conversion ratio. As of December 31, 2025 and 2024, Host L.P. had 682.8 million and 693.6 million OP units outstanding, respectively, of which Host Inc. held 673.3 million and 684.4 million, respectively.
Repurchases and Issuances of Common Stock and Common OP Units
On August 3, 2022, Host Inc.'s Board of Directors authorized an increase in our share repurchase program from the existing $371 million remaining under the prior Board authorization to $1 billion. In 2025, we repurchased 13.1 million shares at an average price of $15.68 per share, exclusive of commissions, for a total of $205 million. In 2024, we repurchased 6.3 million shares at an average price of $16.99 per share, exclusive of commissions, for a total of $107 million. As of December 31, 2025, we have $480 million available for repurchase under the program.
On May 31, 2023, we entered into a distribution agreement with J. P. Morgan Securities LLC, BofA Securities, Inc., Goldman Sachs & Co. LLC, Jefferies LLC, Morgan Stanley & Co. LLC, Scotia Capital (USA) Inc., Truist Securities, Inc. and Wells Fargo Securities, LLC, as sales agents pursuant to which Host Inc. may offer and sell, from time to time, shares of Host Inc. common stock having an aggregate offering price of up to $600 million. The sales will be made in transactions that are deemed to be “at the market” offerings under the SEC rules. We may sell shares of Host Inc. common stock under this program from time to time based on market conditions, although we are not under an obligation to sell any shares. The agreement also contemplates that, in addition to the offering and sale of shares to or through the sales agents, we may enter into separate forward sale agreements with each of the forward purchasers named in the agreement. There have been no shares issued in 2025 and 2024. As of December 31, 2025, there was $600 million of remaining capacity under the agreement.
Dividends/Distributions
Host Inc. is required to distribute at least 90% of its annual taxable income, excluding net capital gains, to its stockholders in order to maintain its qualification as a REIT. Funds used by Host Inc. to pay dividends on its common
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
stock are provided by distributions from Host L.P. The amount of any future dividends will be determined by Host Inc.’s Board of Directors.
The dividends that were taxable to our stockholders in 2025 are considered 83.0% ordinary, 4.0% unrecaptured Section 1250 gain, and 13.0% long term capital gain. The dividends that were taxable to our stockholders in 2024 are considered 100.0% ordinary. The 2025 and 2024 ordinary dividends are eligible for the 20% deduction provided by Section 199A. The table below presents the amount of common dividends declared per share and common distributions per unit as follows:
| | | | | | | | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 | | 2023 |
| Common stock | $ | 0.95 | | | $ | 0.90 | | | $ | 0.90 | |
| Common OP units | 0.970 | | | 0.919 | | | 0.919 | |
On February 18, 2026, Host Inc.'s Board of Directors announced a regular quarterly cash dividend of $0.20 per share on its common stock. The dividend will be paid on April 15, 2026 to stockholders of record as of March 31, 2026.
7. Income Taxes
We elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code commencing with our taxable year beginning January 1, 1999. To continue to qualify as a REIT, we must meet a number of organizational and operational requirements, including a requirement that we distribute at least 90% of our annual taxable income to our stockholders, excluding net capital gain. As a REIT, generally we will not be subject to U.S. federal and state corporate income taxes on that portion of our annual taxable income that is distributed to our stockholders. If we fail to qualify for taxation as a REIT in any taxable year, we will be subject to U.S. federal and state corporate income taxes at regular corporate income tax rates and may not be able to qualify as a REIT for four subsequent taxable years. Even if we qualify to be treated as a REIT, we may be subject to certain state, local and foreign taxes on our income and property, and to U.S. federal and state corporate income and excise taxes on our undistributed taxable income.
Effective July 4, 2025, the One Big Beautiful Bill Act was approved, resulting in certain changes to U.S. tax legislation that will impact us and our stockholders. Key provisions include a permanent extension of the 20% deduction for qualified REIT dividends, an increase in the REIT asset test limit for taxable REIT subsidiaries from 20% to 25%, a permanent restoration of 100% bonus depreciation on qualified property acquired after January 19, 2025, and a modification to the base on which the interest deduction limit applies by excluding depreciation, amortization and depletion from adjusted taxable income.
Set forth below is a table that documents our domestic and foreign income tax attributes at December 31, 2025:
| | | | | | | | | | | | | | | | | | | | |
| Type | | Jurisdiction | | Amount (in millions) | | Tax Year Expiration |
| Net operating loss | | U.S. Federal | | $ | 489 | | | None |
| Capital loss | | U.S. Federal and States | | 3 | | | 2028-2030 |
| Net operating loss | | U.S. States | | 814 | | | Various |
| Net operating loss | | Brazil | | 17 | | | None |
| Net operating loss | | Canada | | 5 | | | Through 2042 |
| Capital loss | | Canada | | 5 | | | None |
| General business credit | | U.S. Federal | | 1 | | | 2044 |
We have recorded a 100% valuation allowance of approximately $5 million against the deferred tax asset related to certain of our foreign net operating loss and capital loss carryovers as of December 31, 2025. We also have recorded a valuation allowance of approximately $5 million against the deferred tax asset related to our accumulated other comprehensive income (“AOCI”) foreign exchange net losses.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The primary components of our net deferred tax assets are as follows (in millions):
| | | | | | | | | | | |
| As of December 31, |
| 2025 | | 2024 |
| Deferred tax assets | | | |
| Net operating losses, general business credits, and capital loss carryovers | $ | 155 | | | $ | 182 | |
| Investments in domestic affiliates | — | | | 1 | |
| Property and equipment | 1 | | | 2 | |
| Deferred revenue and expenses | 27 | | | 30 | |
| Foreign exchange net losses (AOCI) | 12 | | | 12 | |
| Total gross deferred tax assets | 195 | | | 227 | |
| Less: Valuation allowance | (10) | | | (10) | |
| Total deferred tax assets, net of valuation allowance | $ | 185 | | | $ | 217 | |
| Deferred tax liabilities | | | |
| | | |
| Total gross deferred tax liabilities | — | | | — | |
| Net deferred tax assets | $ | 185 | | | $ | 217 | |
We believe that it is more likely than not that the results of future operations will generate sufficient taxable income in order to realize our total deferred tax assets, net of a valuation allowance of $10 million, of $185 million.
Our U.S. and foreign income from continuing operations before income taxes were as follows (in millions):
| | | | | | | | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 | | 2023 |
| U.S. income | $ | 794 | | | $ | 697 | | | $ | 768 | |
| Foreign income | 24 | | | 24 | | | 20 | |
| Total | $ | 818 | | | $ | 721 | | | $ | 788 | |
Income tax provision for continuing operations consists of (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year ended December 31, |
| | 2025 | | 2024 | | 2023 |
| Current | —Federal | $ | 5 | | | $ | — | | | $ | 3 | |
| —State | 3 | | | 2 | | | 3 | |
| —Foreign | 6 | | | 4 | | | 4 | |
| | 14 | | | 6 | | | 10 | |
| Deferred | —Federal | 20 | | | 4 | | | 15 | |
| —State | 7 | | | 3 | | | 10 | |
| —Foreign | 1 | | | 1 | | | 1 | |
| | 28 | | | 8 | | | 26 | |
| Income tax provision - continuing operations | $ | 42 | | | $ | 14 | | | $ | 36 | |
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The differences between the income tax provision calculated at the statutory U.S. federal corporate income tax rate of 21% and the actual income tax provision recorded for continuing operations are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, | |
| 2025 | | 2024 | | 2023 |
| Statutory federal income tax provision | $ | 172 | | 21 | % | | $ | 151 | | 21 | % | | $ | 165 | | 21 | % |
| | | | | | | | |
| Federal income tax adjustments | | | | | | | | |
| Non taxable income of Host Inc. | (143) | | (17) | % | | (137) | | (19) | % | | (144) | | (18) | % |
| Tax credits | — | | — | % | | (7) | | (1) | % | | (1) | | — | % |
| Cross-border tax laws | — | | — | % | | — | | — | % | | 1 | | — | % |
| Other | (4) | | — | % | | (3) | | — | % | | (3) | | — | % |
| | | | | | | | |
| State income tax provision, net | 10 | | 1 | % | | 5 | | 1 | % | | 13 | | 2 | % |
| | | | | | | | |
| Foreign income tax provision | 7 | | 1 | % | | 5 | | 1 | % | | 5 | | 1 | % |
| Total | $ | 42 | | 5 | % | | $ | 14 | | 2 | % | | $ | 36 | | 5 | % |
The majority of the effect of the state and local income tax provision consists of Florida, California and Hawaii.
Cash taxes activity, net, included the following (in millions):
| | | | | | | | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 | | 2023 |
| U.S. federal | $ | 1.1 | | | $ | 0.7 | | | $ | 4.5 | |
| | | | | |
| U.S. state and local | | | | | |
| California | 1.6 | | | 2.4 | | | — | |
| Florida | 0.4 | | | 0.4 | | | 0.7 | |
| Illinois | 0.1 | | | 0.2 | | | 1.4 | |
| Texas | 0.8 | | | 0.7 | | | 0.4 | |
| New York | 0.1 | | | 0.1 | | | (1.4) | |
| Massachusetts | — | | | 0.5 | | | 0.5 | |
| Tennessee | 0.6 | | | — | | | — | |
| Philadelphia | 0.7 | | | 0.6 | | | 0.4 | |
| Other | 0.8 | | | 0.6 | | | 0.9 | |
| 5.1 | | | 5.5 | | | 2.9 | |
| | | | | |
| Foreign | | | | | |
| Canada | 4.0 | | | 4.2 | | | 3.7 | |
| Alberta | 0.5 | | | 0.7 | | | 0.4 | |
| Brazil | 0.7 | | | 0.1 | | | 0.1 | |
| 5.2 | | | 5.0 | | | 4.2 | |
| | | | | |
| Total cash taxes | $ | 11.4 | | | $ | 11.2 | | | $ | 11.6 | |
Our unrecognized tax benefits remained unchanged at $1 million for each of the years ended December 31, 2025 and 2024. All of such uncertain tax position amounts, if recognized, would impact our reconciliation between the income
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
tax provision calculated at the statutory U.S. federal corporate income tax rate of 21% and the actual income tax provision recorded each year.
As of December 31, 2025, the tax years that remain subject to examination by major tax jurisdictions generally include 2022-2025. There were no material interest or penalties recorded for the years ended December 31, 2025, 2024 and 2023.
8. Leases
Taxable REIT Subsidiaries Leases. We lease substantially all our hotels to a wholly owned subsidiary that qualifies as a taxable REIT subsidiary due to the U.S. federal income tax prohibition on the ability of a REIT to derive revenues directly from the operations of a hotel.
Ground Leases. As of December 31, 2025, all or a portion of 18 of our hotels are subject to ground leases, generally with multiple renewal options, all of which are accounted for as operating leases. Payments for ground leases account for approximately 72% of our 2025 minimum lease payments and 96% of our total future minimum lease payments. For lease agreements with scheduled rent increases, we recognize the fixed portion of the lease expense ratably over the term of the lease. As the exercise of the renewal options were determined to be reasonably certain, the payments associated with the renewals have been included in the measurement of the lease liability and ROU asset. Contingent rental payments based on a percentage of sales in excess of stipulated amounts are not included in the measurement of the lease liability and ROU asset but will be recognized as variable lease expense if and when they are incurred. However, certain of these leases contain provisions that increase the minimum lease payments based on an average of the variable lease payments made over the previous years, for which we will reevaluate the lease liability and ROU asset as these payments represent an increase in the minimum payments for the remainder of the lease term. Certain of these leases also contain provisions that increase the minimum lease payments based on an index such as the Consumer Price Index. Such increases are not included in the measurement of the lease liability and ROU asset but will be recognized as variable lease expense if and when they are incurred. The discount rate used to calculate the lease liability and ROU asset is based on our incremental borrowing rate (“IBR”), as the rate implicit in each lease is not readily determinable. To calculate our IBR, we obtained a forward curve using LIBOR swap rates, with terms ranging from one to fifty years, as well as corresponding bond spreads based on the terms of the leases and our credit risk. The resulting discount rates for our ground leases range from 4.4% to 7.0%.
Office Leases and Other. We have an office lease for our headquarters office in Bethesda, which expires in 2036, with no renewal options. Our leasing activity also includes leases on facilities used in our former restaurant business, all of which we subsequently subleased, and leases entered into by our hotels for various types of equipment.
The following table presents lease cost and other information (in millions):
| | | | | | | | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 | | 2023 |
| Lease cost | | | | | |
| Operating lease cost | $ | 44 | | | $ | 43 | | | $ | 42 | |
| Variable lease cost | 35 | | | 36 | | | 35 | |
| Sublease income | (1) | | | (1) | | | (1) | |
| Total lease cost | $ | 78 | | | $ | 78 | | | $ | 76 | |
| | | | | |
| Other information | | | | | |
| Operating cash flows used for operating leases | $ | 44 | | | $ | 43 | | | $ | 42 | |
| Weighted-average remaining lease term - operating leases | 44 years | | 46 years | | 46 years |
| Weighted-average discount rate - operating leases | 5.3 | % | | 5.3 | % | | 5.3 | % |
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents a reconciliation of the total amount of minimum lease payments, on an undiscounted basis, to the lease liability on the balance sheet as of December 31, 2025 (in millions):
| | | | | | | | | | | | | | | | | |
| As of December 31, 2025 |
| Ground Leases | | Office Leases and Other | | Total |
| Weighted-average discount rate - operating leases | 5.4 | % | | 3.7 | % | | 5.3 | % |
| 2026 | $ | 32 | | | $ | 8 | | | $ | 40 | |
| 2027 | 32 | | | 7 | | | 39 | |
| 2028 | 32 | | | 6 | | | 38 | |
| 2029 | 32 | | | 6 | | | 38 | |
| 2030 | 32 | | | 5 | | | 37 | |
| Thereafter | 1,311 | | | 28 | | | 1,339 | |
| Total undiscounted cash flows | $ | 1,471 | | | $ | 60 | | | $ | 1,531 | |
| | | | | |
| Present values | | | | | |
| Long-term lease liabilities | $ | 518 | | | $ | 45 | | | $ | 563 | |
| Total lease liabilities | $ | 518 | | | $ | 45 | | | $ | 563 | |
| Difference between undiscounted cash flows and discounted cash flows | $ | 953 | | | $ | 15 | | | $ | 968 | |
9. Employee Stock Plans
Upon the issuance of Host Inc.’s common stock for stock-based compensation, Host L.P. issues to Host Inc. common OP units of an equivalent value. Accordingly, these awards and related disclosures are included in both Host Inc.’s and Host L.P.’s consolidated financial statements.
Host Inc. maintains two stock-based compensation plans, the Comprehensive Stock and Cash Incentive Plan (the “2024 Comprehensive Plan”), under which Host Inc. may award to participating employees restricted stock units (“RSUs”), and the Employee Stock Purchase Plan. At December 31, 2025, there were approximately 22 million shares of Host Inc.’s common stock reserved and available for issuance under the 2024 Comprehensive Plan.
We recognize costs resulting from share-based payments in our financial statements over their vesting periods. No compensation cost is recognized for awards for which employees do not render the requisite services. We classify share-based payment awards granted in exchange for employee services as either equity-classified or liability-classified awards. Equity-classified awards are measured based on their fair value as of the date of grant. In contrast, liability-classified awards are re-measured to fair value each reporting period.
During 2025, 2024 and 2023, we recorded stock-based compensation expense of approximately $26 million, $24 million and $30 million, respectively. Shares granted in 2025, 2024 and 2023 totaled 2.2 million, 2.0 million and 1.8 million, respectively, while 1.7 million, 1.5 million and 2.3 million shares, respectively, vested during those years.
Senior Executive Plan
During 2025, Host Inc. granted 1.9 million RSU awards under the 2024 Comprehensive Plan, which amount represents the maximum number of RSUs that can be earned during the period of 2025 through 2027 if performance is at the “high” level of achievement and, for time-based awards, the executive remains employed. The RSUs vest over a one, two or three-year period and 3.1 million RSUs were unvested at December 31, 2025. Total unrecognized compensation expense related to unvested RSU awards that vest through 2027 is approximately $20 million.
RSU awards
Vesting of RSUs awarded in 2025 is based on (1) continued employment on the vesting date (“Time-Based Award”); (2) the achievement of relative total shareholder return (“TSR”); and (3) our Adjusted EBITDAre performance.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Approximately 25% of the RSUs are Time-Based Awards and vest on an annual basis over three years; approximately 37.5% of the RSUs are based on the satisfaction of the TSR compared to the NAREIT Equity Lodging & Resort index that serves as a relevant industry/asset specific measurement to our competitors and vest following a three-year performance period; and the remaining 37.5% are based on Adjusted EBITDAre performance and vest following a three-year performance period. The RSUs granted are considered equity-classified awards. As a result, the fair value of these awards is based on the fair value on the grant date, and such grant date fair value is not adjusted for subsequent movements thereof.
We value the time-based awards using the closing stock price on the grant date multiplied by the percentage of shares expected to be released, which is 100% of the time based awards. We also value the Adjusted EBITDAre awards using the closing stock price on the grant date multiplied by the percentage of shares expected to be released; however, as a result of the Adjusted EBITDAre performance conditions, we reevaluate the percentage based on the probability of meeting the performance conditions each period. We value the TSR awards using the economic theory that is the basis for all valuation models, including Binominal, Black-Scholes, exotic options formulas, and Monte Carlo valuations. We valued the TSR awards with the following assumptions:
| | | | | | | | | | | |
| NAREIT Lodging & Resorts Index |
| 2025 Grant Awards | | 2024 Grant Awards |
| Grant date stock price | $ | 16.37 | | | $ | 19.23 | |
| Volatility | 30.7 | % | | 33.2 | % |
| Beta | 0.872 | | 0.845 |
| Risk-free rate - three year award | 4.19 | % | | 4.16 | % |
In making these assumptions, we base the expected volatility on the historical volatility over three years using daily stock price observations. The beta is calculated by comparing the risk of our stock to the risk of the applicable peer group index, using three years of daily price data. We base the risk-free rate on the Treasury bond yields corresponding to the length of each performance period as reported by the Federal Reserve.
The payout schedule for the TSR awards is as follows, with linear interpolation for points between the 30th and 75th percentiles:
| | | | | | | | |
| TSR Percentile Ranking | | Payout (% of Maximum) |
| At or above 75th percentile | | 100 | % |
| 50th percentile | | 50 | % |
| 30th percentile | | 25 | % |
| Below 30th percentile | | — | % |
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
During 2025, 2024 and 2023, we recorded compensation expense of approximately $23 million, $21 million and $27 million, respectively, related to the RSU awards to senior executives. The following table is a summary of the status of our senior executive plans for the three years ended December 31, 2025:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, |
| 2025 | | 2024 | | 2023 |
| Shares (in millions) | | Fair Value (per share) | | Shares (in millions) | | Fair Value (per share) | | Shares (in millions) | | Fair Value (per share) |
| Balance, at beginning of year | 2.9 | | $ | 17 | | | 2.6 | | $ | 17 | | | 3.4 | | $ | 15 | |
| Granted | 1.9 | | 14 | | | 1.7 | | 17 | | | 1.6 | | 16 | |
Vested (1) | (1.5) | | 18 | | | (1.3) | | 18 | | | (2.2) | | 19 | |
| Forfeited/expired | (0.2) | | 18 | | | (0.1) | | 18 | | | (0.2) | | 19 | |
| Balance, at end of year | 3.1 | | 15 | | | 2.9 | | 17 | | | 2.6 | | 17 | |
Issued in calendar year (1) | 0.7 | | 18 | | | 1.2 | | 19 | | | 0.7 | | 16 | |
___________
(1)Shares that vest at December 31 of each year are issued to the employees in the first quarter of the following year, although the requisite service period is complete. Accordingly, the 0.7 million shares issued in 2025 include shares vested at December 31, 2024, after adjusting for shares withheld to meet employee tax requirements. The shares withheld for employee tax requirements were valued at $10 million, $18 million and $11 million for 2025, 2024 and 2023, respectively.
Other Stock Plans
In addition to the share-based plans described above, we maintain an upper-middle management plan and an employee stock purchase plan. The upper-middle management awards are time-based, equity-classified awards that vest within three-years of the grant date and compensation expense is recognized over the life of the award based on the grant date fair value. Through the employee stock purchase plan, employees can purchase stock at a discount of 10% of the lower of the beginning and ending stock price each quarter. During 2025, 2024 and 2023, we granted a total of 0.3 million shares, 0.3 million shares and 0.2 million shares, respectively, under these two programs and recorded compensation expense of approximately $3 million, $3 million and $3 million, respectively.
10. Profit Sharing and Post-employment Benefit Plans
We contribute to defined contribution plans for the benefit of employees who meet certain eligibility requirements and who elect participation in the plans. The discretionary amount to be matched by us is determined annually by Host Inc.’s Board of Directors. Our liability recorded for this obligation is not material. Payments for these items were not material for the three years ended December 31, 2025.
11. Dispositions
We disposed of two hotels in 2025 and one hotel in 2023 and recorded aggregate gains on sale of approximately $143 million and $69 million, respectively. The gain on sale of assets is included in other gains on the statement of operations.
In conjunction with the sale of the Washington Marriott at Metro Center in 2025, we provided a $114 million loan to the buyer. The loan has an initial interest rate of 6.5% and an initial scheduled maturity date of August 28, 2027, which date may be extended by up to 12 months by the exercise of two 6-month extensions, each of which provides for an increase to the interest rate. As of December 31, 2025, the outstanding loan is included in Notes receivable on our balance sheets.
In conjunction with the sale of The Camby, Autograph Collection in 2023, we provided a $72 million loan to the buyer. The loan had an initial interest rate equal to Term SOFR plus 425 basis points and an initial scheduled maturity date of June 10, 2025. An additional $7 million in funding was borrowed for property improvement plan financing. The loan was repaid in February 2025.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
At December 31, 2025, The St. Regis Houston was classified as held for sale. Subsequent to year end, we sold the hotel for $51 million and will record a gain on sale of approximately $18 million during the first quarter of 2026.
In addition, subsequent to year end, we sold the Four Seasons Resort Orlando at Walt Disney World® Resort and the Four Seasons Resort and Residences Jackson Hole to BDT & MSD Partners for a sales price of $1.1 billion. Teddy Overton, stepson of our Chief Executive Officer, James Risoleo, is a Principal at BDT & MSD Partners and worked on the transaction on behalf of BDT & MSD Partners. Mr. Risoleo did not participate in the negotiations with BDT & MSD Partners. We evaluated this relationship in accordance with ASC 850, Related party Disclosures, and determined that the transaction constitutes a related party transaction. The transaction was reviewed and approved by the Company's Board of Directors.
12. Acquisitions
During 2024, we acquired the following assets:
•the 215-room 1 Hotel Nashville and 506-room Embassy Suites by Hilton Nashville Downtown for $530 million;
•the 234-room 1 Hotel Central Park for $265 million; and
•the 450-room Turtle Bay Resort, including a 49-acre land parcel entitled for development, for a total purchase price of $680 million, net of key money received from Marriott International as part of an agreement to transition management to Marriott and convert the property to The Ritz-Carlton brand. The property has been renamed The Ritz-Carlton O'ahu, Turtle Bay.
13. Fair Value Measurements
Other Liabilities
Fair Value of Other Financial Liabilities. We did not elect the fair value measurement option for any of our other financial assets or liabilities. The fair values of our notes receivable, secured debt and our credit facility are determined based on the expected future payments discounted at risk-adjusted rates. Senior notes are valued based on quoted market prices. The fair values of financial instruments not included in this table are estimated to be equal to their carrying amounts. The fair value of certain financial assets and financial liabilities is shown below (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2025 | | December 31, 2024 |
| Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
| Financial assets | | | | | | | |
| Notes receivable (Level 2) | $ | 114 | | | $ | 113 | | | $ | 79 | | | $ | 80 | |
| Financial liabilities | | | | | | | |
| Senior notes (Level 1) | 3,986 | | | 4,001 | | | 3,993 | | | 3,838 | |
| Credit facility (Level 2) | 996 | | | 1,000 | | | 992 | | | 1,000 | |
| Mortgage debt (Level 2) | 95 | | | 93 | | | 98 | | | 91 | |
14. Relationship with Marriott International
We have entered into various agreements with Marriott, including those for the management or franchise of approximately 64% of our hotels (as measured by hotel revenues) and certain limited administrative services.
In 2025, 2024 and 2023, we paid Marriott $187 million, $180 million and $168 million, respectively, of hotel management fees and approximately $7.6 million, $8.3 million, and $8.1 million, respectively, of franchise fees.
15. Hotel Management Agreements and Operating and License Agreements
All of our hotels are managed by third parties pursuant to management or operating agreements, with some of our hotels also being subject to separate franchise or license agreements addressing matters pertaining to operations under the
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
designated brand. Hotels managed or franchised by Marriott and Hyatt represent approximately 64% and 17% of our total hotel revenues, respectively. Under these management or agreements, the managers generally have sole responsibility for all activities necessary for the day-to-day operation of the hotels, including establishing room rates, processing reservations and promoting and publicizing the hotels. The managers also provide all employees for the hotels, prepare reports, budgets and projections, control the working capital, and provide other administrative and accounting support services to the hotels. Costs and expenses incurred by the managers are reimbursed by us. We have approval rights over budgets, capital expenditures, significant leases and contractual commitments, and various other matters.
The initial term of our management or operating agreements for hotels managed by brand owners generally is 10 to 50 years, with one or more renewal terms for certain hotels, at the option of the manager. The majority of our agreements condition the manager’s right to exercise options for renewal upon the satisfaction of specified economic performance criteria. The manager typically receives a base management fee, which is calculated as a percentage (generally 2-3%) of annual gross revenues, and an incentive management fee, which typically is calculated as a percentage (generally 10-20%) of operating profit after the owner has received a priority return on its investment.
Many of our hotels managed by independent managers are affiliated with a brand through the use of a license or franchise agreement. The term of these license agreements generally are 20 years. Licensors receive compensation in the form of license fees, which is calculated as a percentage (generally 5%) of gross revenues attributable to room sales and, in certain instances, a certain percentage (generally 2%) of gross revenues attributable to food and beverage sales. The hotel also pays the franchise or licensor certain system fees and reimbursable expenses.
Pursuant to the management or operating agreements, the manager furnishes the hotels with certain chain services, which generally are provided on a central or regional basis to all hotels managed by the manager. Chain services include central training, advertising and promotion, national reservation systems, computerized payroll and accounting services, and such additional services as needed which may be more efficiently performed on a centralized basis. Costs and expenses incurred in providing such services are allocated among the hotels managed, owned or leased by the manager on a fair and equitable basis. In addition, our managers generally sponsor a guest rewards program, the costs of which are charged to all of the hotels that participate in such program.
For those hotels managed by independent managers and affiliated with a brand through the use of a license or franchise agreement, these franchise or license agreements address matters pertaining to the use of the designated brand, including rights to use trademarks, service marks and logos, matters relating to compliance with certain brand standards and policies, and the provisions of certain system programs (including reservations) and centralized services. The franchise or license agreement allows the hotel to participate in any guest rewards program operated by its affiliate brand.
We are obligated to provide the manager with sufficient funds, generally 4-5% of the revenues generated at the hotel, to cover the cost of (a) certain non-routine repairs and maintenance to the hotels which normally are capitalized, and (b) replacements and renewals to the hotels’ furniture, fixtures and equipment. Under certain circumstances, we will be required to establish escrow accounts for such purposes under terms outlined in the agreements.
We generally are limited in our ability to sell, lease or otherwise transfer our hotels unless the transferee assumes the related management or operating agreement, in the case of a hotel managed by a brand owner, or the related franchise or license agreement for an independently managed hotel that is affiliated with a brand. However, for many brand owner managed hotels, we have negotiated for rights to terminate on the basis of the manager’s failure to meet certain performance-based metrics. Typically, these criteria are subject to the manager’s ability to ‘cure’ and avoid termination by payment to us of specified deficiency amounts (or, in some instances, waiver of the right to receive specified future management fees).
In addition to any performance-based or other termination rights, we have negotiated specific termination rights related to specific brand owner managed hotels. These termination rights can take a number of different forms, including termination of agreements upon sale that leave the property unencumbered by any agreement; termination of the brand owner's management upon sale provided that the property continues to be operated under a license or franchise agreement with continued brand affiliation; the conversion of the current brand to another brand and termination without sale or other condition, which may require the payment of a fee. We have also negotiated termination rights related to many independently managed management or operating agreements and many franchise or license agreements.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
16. Geographic and Business Segment Information
Our chief operating decision maker ("CODM") is our chief executive officer. We consider each one of our hotels to be an operating segment, as we allocate resources and assess operating performance based on individual hotels. All of our hotels meet the aggregation criteria for segment reporting and our other real estate investment activities (primarily our condominium sales, equity method investments, retail spaces and office buildings) are immaterial. As such, we report one segment: hotel ownership. Our consolidated foreign operations consist of hotels in two countries as of December 31, 2025. There were no intersegment sales during the periods presented. The following table presents revenues and long-lived assets for each of the geographical areas in which we operate (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2025 | | 2024 | | 2023 |
| | Revenues | | Property and Equipment, net | | Revenues | | Property and Equipment, net | | Revenues | | Property and Equipment, net |
| United States | | $ | 6,010 | | | $ | 10,575 | | | $ | 5,583 | | | $ | 10,852 | | | $ | 5,219 | | | $ | 9,556 | |
| Brazil | | 28 | | | 30 | | | 26 | | | 27 | | | 22 | | | 35 | |
| Canada | | 76 | | | 31 | | | 75 | | | 27 | | | 70 | | | 33 | |
| Total | | $ | 6,114 | | | $ | 10,636 | | | $ | 5,684 | | | $ | 10,906 | | | $ | 5,311 | | | $ | 9,624 | |
The CODM's primary measure of performance for our reportable segment is Earnings Before Interest Expense, Income Taxes, Depreciation and Amortization ("EBITDA"). The CODM uses EBITDA to analyze how profitable a hotel is, including reviewing how each department at the hotel performed, in comparison to budget and in comparison to prior year performance, when making capital allocation decisions. We do not allocate corporate level income and expenses to segments. Our CODM does not use asset book values in assessing performance or allocating resources for our operating segments and therefore this information is not disclosed.
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents revenues, significant expenses, and EBITDA for our reportable segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2025 | | 2024 | | 2023 |
| | Hotel Ownership | | | | Total | | Hotel Ownership | | Total | | Hotel Ownership | | Total |
| Revenues | | | | | | | | | | | | | | |
| Rooms | | $ | 3,608 | | | | | $ | 3,608 | | | $ | 3,426 | | | $ | 3,426 | | | $ | 3,244 | | | $ | 3,244 | |
| Food and beverage | | 1,803 | | | | | 1,803 | | | 1,716 | | | 1,716 | | | 1,582 | | | 1,582 | |
| Other | | 604 | | | | | 604 | | | 542 | | | 542 | | | 485 | | | 485 | |
| Condominium sales | | 99 | | | | | 99 | | | — | | | — | | | — | | | — | |
| Total revenues | | 6,114 | | | | | 6,114 | | | 5,684 | | | 5,684 | | | 5,311 | | | 5,311 | |
| Expenses | | | | | | | | | | | | | | |
| Rooms | | 906 | | | | | 906 | | | 849 | | | 849 | | | 787 | | | 787 | |
| Food and beverage | | 1,224 | | | | | 1,224 | | | 1,137 | | | 1,137 | | | 1,042 | | | 1,042 | |
| Other departmental and support expenses | | 1,466 | | | | | 1,466 | | | 1,383 | | | 1,383 | | | 1,280 | | | 1,280 | |
| Management fees | | 262 | | | | | 262 | | | 254 | | | 254 | | | 249 | | | 249 | |
| Other property-level expenses | | 426 | | | | | 426 | | | 411 | | | 411 | | | 383 | | | 383 | |
| Cost of goods sold | | 80 | | | | | 80 | | | — | | | — | | | — | | | — | |
| Other segment items⁽¹⁾ | | (24) | | | | | (24) | | | (40) | | | (40) | | | (83) | | | (83) | |
| Segment EBITDA | | 1,774 | | | | | 1,774 | | | 1,690 | | | 1,690 | | | 1,653 | | | 1,653 | |
| Adjustments and reconciling items: | | | | | | | | | | | | | | |
| Depreciation and amortization | | | | | | (795) | | | | | (762) | | | | | (697) | |
| Corporate and other expenses | | | | | | (124) | | | | | (123) | | | | | (132) | |
| Net gain on property insurance settlements | | | | | | — | | | | | 70 | | | | | 3 | |
| Interest income | | | | | | 32 | | | | | 54 | | | | | 75 | |
| Interest expense | | | | | | (235) | | | | | (215) | | | | | (191) | |
| Other gains | | | | | | 148 | | | | | — | | | | | 71 | |
| Equity in earnings of affiliates | | | | | | 18 | | | | | 7 | | | | | 6 | |
| Provision for income taxes | | | | | | (42) | | | | | (14) | | | | | (36) | |
| Consolidated Net Income | | | | | | $ | 776 | | | | | $ | 707 | | | | | $ | 752 | |
| | | | | | | | | | | | | | |
| Capital Expenditures | | $ | 644 | | | | | $ | 644 | | | $ | 548 | | | $ | 548 | | | $ | 646 | | | $ | 646 | |
_____________
(1)Other segment items consist of gain on business interruption proceeds. This amount, combined with net gain on property insurance settlements, make up the amount of net gain on insurance settlements on our consolidated statements of operations.
17. Legal Proceedings, Guarantees and Contingencies
Various legal proceedings arise in the ordinary course of our business regarding the operation of our hotels and company matters. To the extent not covered by insurance, these lawsuits generally fall into the following broad categories: disputes involving hotel-level contracts, employment litigation, compliance with laws such as the Americans with Disabilities Act, tax disputes and other general matters. Under our management agreements, our operators have broad latitude to resolve individual hotel-level claims for amounts generally less than $150,000. However, for matters exceeding such threshold, our operators may not settle claims without our consent.
Based on our analysis of legal proceedings with which the Company and our hotel managers are currently involved or of which we are aware and the resolution of similar claims in the past, we have recorded immaterial accruals as of December 31, 2025 related to such claims. We have estimated that, in the aggregate, our losses related to these proceedings will not be material. We are not aware of any other matters with a reasonably possible unfavorable outcome
HOST HOTELS & RESORTS, INC., HOST HOTELS & RESORTS, L.P., AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
for which disclosure of a loss contingency is required. No assurances can be given as to the outcome of any pending legal proceedings.
Hurricane Loss Contingencies
While many of our hotels in Florida were affected by Hurricanes Helene and Milton, which made landfall in September and October 2024, respectively, the most significant damage sustained during the storms occurred at The Don CeSar, which reopened to guests on March 26, 2025, and all amenities reopened by the third quarter of 2025.
At The Don CeSar, our current estimate of the book value of the property and equipment written off and remediation costs is approximately $64 million, for which we have recorded a corresponding insurance receivable of $64 million. As of December 31, 2025, we have received $73 million of insurance proceeds related to these claims, of which $49 million reduced our receivable to $15 million. The remaining $24 million of these proceeds were recognized as a gain on business interruption, which is included in net gain on insurance settlements on our consolidated statements of operations. Subsequent to year-end, we received an additional $8 million of insurance proceeds, including $7 million of business interruption proceeds. We believe our insurance coverage is sufficient to cover substantially all of the property damage and the near-term loss of business in excess of our insurance deductibles. For certain of our other properties, we have recorded a loss of $6 million for the year ended December 31, 2024 related to property damage and remediation costs for which we will not be filing an insurance claim. The loss is included in net gain on insurance settlements on our consolidated statements of operations.
In 2024, we received the final payment for the total settlement of $308 million from claims resulting from Hurricane Ian, which made landfall in September 2022. For the years ended December 31, 2024 and 2023, $19 million and $80 million, respectively, was recognized as a gain on business interruption, and $72 million and $3 million, respectively, was recognized as a gain on property insurance, which are both included in net gain on insurance settlements on our consolidated statements of operations.
Maui Wildfires
We recognized $21 million of business interruption proceeds in 2024 representing the final settlement from claims resulting from the August 2023 wildfires in Maui. This is included in net gain on insurance settlements on our consolidated statements of operations. There was no property damage caused by the event.
Tax Indemnification Agreements
Because of certain federal and state income tax considerations of the former owners of two hotels currently owned by Host L.P., we have agreed to restrictions on selling such hotels, or repaying or refinancing mortgage debt, for varying periods. One of these agreements expires in 2028 and the other in 2031.