Host Hotels & Resorts Inc
NASDAQ:HST
Income Statement
Earnings Waterfall
Host Hotels & Resorts Inc
Revenue
|
5.3B
USD
|
Operating Expenses
|
-4.6B
USD
|
Operating Income
|
741m
USD
|
Other Expenses
|
-1m
USD
|
Net Income
|
740m
USD
|
Income Statement
Host Hotels & Resorts Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 129
N/A
|
5 214
+2%
|
5 246
+1%
|
5 329
+2%
|
5 321
0%
|
5 314
0%
|
5 322
+0%
|
5 311
0%
|
5 350
+1%
|
5 387
+1%
|
5 407
+0%
|
5 419
+0%
|
5 430
+0%
|
5 439
+0%
|
5 421
0%
|
5 380
-1%
|
5 387
+0%
|
5 385
0%
|
5 462
+1%
|
5 507
+1%
|
5 524
+0%
|
5 568
+1%
|
5 533
-1%
|
5 496
-1%
|
5 469
0%
|
5 131
-6%
|
3 751
-27%
|
2 687
-28%
|
1 620
-40%
|
967
-40%
|
1 513
+56%
|
2 159
+43%
|
2 890
+34%
|
3 565
+23%
|
4 297
+21%
|
4 642
+8%
|
4 907
+6%
|
5 214
+6%
|
5 226
+0%
|
5 251
+0%
|
5 311
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 619)
|
(4 663)
|
(4 675)
|
(4 642)
|
(4 637)
|
(4 628)
|
(4 639)
|
(4 694)
|
(4 721)
|
(4 743)
|
(4 746)
|
(4 755)
|
(4 761)
|
(4 750)
|
(4 729)
|
(4 694)
|
(4 725)
|
(4 712)
|
(4 755)
|
(4 779)
|
(4 741)
|
(4 748)
|
(4 709)
|
(4 680)
|
(4 669)
|
(4 615)
|
(3 811)
|
(3 204)
|
(2 573)
|
(2 111)
|
(2 371)
|
(2 764)
|
(3 148)
|
(3 550)
|
(3 879)
|
(3 986)
|
(4 149)
|
(4 313)
|
(4 416)
|
(4 476)
|
(4 570)
|
|
Selling, General & Administrative |
(3 927)
|
(3 972)
|
(3 981)
|
(3 945)
|
(3 944)
|
(3 934)
|
(3 941)
|
(3 997)
|
(4 013)
|
(4 027)
|
(4 030)
|
(4 034)
|
(4 037)
|
(4 027)
|
(4 006)
|
(3 977)
|
(3 974)
|
(3 971)
|
(4 016)
|
(4 043)
|
(4 057)
|
(4 064)
|
(4 035)
|
(4 020)
|
(3 999)
|
(3 894)
|
(3 145)
|
(2 531)
|
(1 908)
|
(1 409)
|
(1 669)
|
(2 000)
|
(2 386)
|
(2 766)
|
(3 117)
|
(3 323)
|
(3 485)
|
(3 669)
|
(3 749)
|
(3 799)
|
(3 873)
|
|
Depreciation & Amortization |
(692)
|
(691)
|
(694)
|
(697)
|
(693)
|
(694)
|
(698)
|
(697)
|
(708)
|
(716)
|
(716)
|
(721)
|
(724)
|
(723)
|
(723)
|
(717)
|
(751)
|
(741)
|
(739)
|
(736)
|
(684)
|
(684)
|
(674)
|
(660)
|
(670)
|
(664)
|
(666)
|
(673)
|
(665)
|
(666)
|
(667)
|
(764)
|
(762)
|
(769)
|
(762)
|
(663)
|
(664)
|
(661)
|
(667)
|
(677)
|
(697)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(36)
|
(35)
|
0
|
0
|
(15)
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
|
Operating Income |
510
N/A
|
551
+8%
|
571
+4%
|
687
+20%
|
684
0%
|
686
+0%
|
683
0%
|
617
-10%
|
629
+2%
|
644
+2%
|
661
+3%
|
664
+0%
|
669
+1%
|
689
+3%
|
692
+0%
|
686
-1%
|
662
-3%
|
673
+2%
|
707
+5%
|
728
+3%
|
783
+8%
|
820
+5%
|
824
+0%
|
816
-1%
|
800
-2%
|
516
-36%
|
(60)
N/A
|
(517)
-762%
|
(953)
-84%
|
(1 144)
-20%
|
(858)
+25%
|
(605)
+29%
|
(258)
+57%
|
15
N/A
|
418
+2 687%
|
656
+57%
|
758
+16%
|
901
+19%
|
810
-10%
|
775
-4%
|
741
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(314)
|
(304)
|
(260)
|
(246)
|
(175)
|
(158)
|
(155)
|
(145)
|
(152)
|
(140)
|
(120)
|
(109)
|
(126)
|
(124)
|
(130)
|
(138)
|
(133)
|
(131)
|
(132)
|
(128)
|
(131)
|
(130)
|
(126)
|
(123)
|
(121)
|
(119)
|
(149)
|
(162)
|
(180)
|
(184)
|
(141)
|
(136)
|
(135)
|
(136)
|
(147)
|
(138)
|
(123)
|
(118)
|
(110)
|
(109)
|
(110)
|
|
Non-Reccuring Items |
0
|
3
|
3
|
10
|
10
|
7
|
7
|
4
|
2
|
5
|
5
|
13
|
15
|
15
|
17
|
6
|
14
|
3
|
(12)
|
(252)
|
(253)
|
(245)
|
(232)
|
2
|
(57)
|
0
|
(58)
|
(80)
|
(36)
|
0
|
0
|
(3)
|
(15)
|
0
|
(8)
|
(3)
|
17
|
0
|
13
|
57
|
86
|
|
Gain/Loss on Disposition of Assets |
33
|
133
|
112
|
113
|
236
|
129
|
182
|
186
|
95
|
150
|
269
|
278
|
253
|
211
|
68
|
113
|
108
|
211
|
182
|
670
|
902
|
787
|
844
|
571
|
334
|
328
|
284
|
11
|
208
|
208
|
198
|
199
|
306
|
320
|
318
|
321
|
17
|
73
|
72
|
68
|
71
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
229
N/A
|
383
+67%
|
426
+11%
|
564
+32%
|
755
+34%
|
664
-12%
|
717
+8%
|
662
-8%
|
574
-13%
|
659
+15%
|
815
+24%
|
846
+4%
|
811
-4%
|
791
-2%
|
647
-18%
|
667
+3%
|
651
-2%
|
756
+16%
|
745
-1%
|
1 018
+37%
|
1 301
+28%
|
1 232
-5%
|
1 310
+6%
|
1 266
-3%
|
962
-24%
|
731
-24%
|
23
-97%
|
(742)
N/A
|
(961)
-30%
|
(1 120)
-17%
|
(801)
+28%
|
(545)
+32%
|
(102)
+81%
|
199
N/A
|
581
+192%
|
836
+44%
|
669
-20%
|
856
+28%
|
785
-8%
|
791
+1%
|
788
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(21)
|
(24)
|
(24)
|
(19)
|
(14)
|
(9)
|
(7)
|
(10)
|
(9)
|
(9)
|
(28)
|
(38)
|
(40)
|
(43)
|
(38)
|
(61)
|
(74)
|
(84)
|
(74)
|
(74)
|
(150)
|
(148)
|
(147)
|
(109)
|
(30)
|
9
|
71
|
148
|
220
|
229
|
205
|
145
|
91
|
61
|
0
|
(19)
|
(26)
|
(40)
|
(15)
|
(24)
|
(36)
|
|
Income from Continuing Operations |
208
|
359
|
402
|
545
|
741
|
655
|
710
|
652
|
565
|
650
|
787
|
808
|
771
|
748
|
609
|
606
|
577
|
672
|
671
|
944
|
1 151
|
1 084
|
1 163
|
1 157
|
932
|
740
|
94
|
(594)
|
(741)
|
(891)
|
(596)
|
(400)
|
(11)
|
260
|
581
|
817
|
643
|
816
|
770
|
767
|
752
|
|
Income to Minority Interest |
(8)
|
(10)
|
(12)
|
(14)
|
(9)
|
(4)
|
(2)
|
(3)
|
(7)
|
(8)
|
(10)
|
(9)
|
(9)
|
(10)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(62)
|
(64)
|
(64)
|
(66)
|
(14)
|
(12)
|
(9)
|
(1)
|
6
|
9
|
10
|
7
|
5
|
1
|
(2)
|
(7)
|
(10)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
Net Income (Common) |
317
N/A
|
440
+39%
|
476
+8%
|
601
+26%
|
732
+22%
|
651
-11%
|
708
+9%
|
649
-8%
|
558
-14%
|
642
+15%
|
777
+21%
|
799
+3%
|
762
-5%
|
738
-3%
|
601
-19%
|
598
0%
|
564
-6%
|
659
+17%
|
658
0%
|
876
+33%
|
1 087
+24%
|
1 020
-6%
|
1 097
+8%
|
1 143
+4%
|
920
-20%
|
731
-21%
|
93
-87%
|
(588)
N/A
|
(732)
-24%
|
(881)
-20%
|
(589)
+33%
|
(395)
+33%
|
(12)
+97%
|
256
N/A
|
572
+123%
|
805
+41%
|
633
-21%
|
804
+27%
|
758
-6%
|
755
0%
|
740
-2%
|