Portfolio Re-Investment and Growth Opportunities Presentation
COMPANY
OVERVIEW
RECENT
HIGHLIGHTS
PORTFOLIO
UPDATE
GROWTH
OPPORTUNITIES
CORPORATE
RESPONSIBILITY
Reconciliation of Net Income to EBITDA, EBITDAre and
Adjusted EBITDAre and Diluted Earnings per Common
Share to NAREIT and Adjusted Funds From Operations.
per Diluted Share for Full Year 2024 Forecast
RECONCILIATIONS &
SUPPLEMENTAL INFO
The following table reconciles the Full Year 2024 Forecast Net Income to Diluted Earnings per Common Share and to NAREIT and Adjusted Funds From Operations per Diluted Share
(in millions, except per share amounts):
Net income
Less: Net income attributable to non-controlling interests
Net income attributable to Host Inc.
Adjustments:
Gain on property insurance settlement
Depreciation and amortization
Equity investment adjustments:
Equity in earnings of affiliates
Pro rata FFO of equity investments
Consolidated partnership adjustments:
FFO adjustment for non-controlling partnerships
FFO adjustment for non-controlling interests of Host LP
NAREIT FFO and Adjusted FFO
Diluted weighted average shares outstanding - EPS, NAREIT FFO and Adjusted FFO
Diluted earnings per common share
NAREIT and Adjusted FFO per diluted share
2024 Host Hotels & Resorts, Inc.
Full Year 2024
Low-end of
range
Mid-point of
range
High-end of
range
$
719
$
747
$
775
(11)
(11)
(12)
708
736
763
(32)
717
717
(14)
24
(1)
(9)
ཏྟེ8 སྐྱེཌྜུ ཙུ ཉྫེ
(32)
717
(14)
(15)
25
(1)
(9)
$
1,393
$
1,421 $
1,448
707.4
707.4
707.4
$3
1.00
$
1.04
$
1.08
1.97
$
2.01 $
ՄԴ
2.05
A-24View entire presentation