SEC Filing | Host Hotels & Resorts Inc.

HOST HOTELS & RESORTS, INC.

Date: August 7, 2018

/S/ BRIAN G. MACNAMARA

Brian G. Macnamara

Senior Vice President,

Corporate Controller

View:

Download DOC

Download PDF

Download XLS

hst-8k_20180807.htm

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): August 7, 2018

HOST HOTELS & RESORTS, INC.

(Exact Name of Registrant as Specified in Charter)

Maryland

001-14625

53-0085950

(State or Other Jurisdiction

of Incorporation)

(Commission

File Number)

(IRS Employer

Identification No.)

6903 Rockledge Drive, Suite 1500

Bethesda, Maryland

20817

(Address of Principal Executive Offices)

(Zip Code)

Registrant’s telephone number, including area code: (240) 744-1000

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐	Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Item 2.02. Results of Operations and Financial Condition.

On August 7, 2018, Host Hotels & Resorts, Inc. issued a press release announcing its financial results for the second quarter ended June 30, 2018. The press release referred to supplemental financial information for the quarter that is available on the Company’s website at www.hosthotels.com. A copy of the press release and the supplemental financial information are furnished as Exhibit 99.1 and Exhibit 99.2, respectively, to this Report.

The information in this Report, including the exhibits, is provided under Item 2.02 of Form 8-K and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section. Furthermore, the information in this Report, including the exhibits, shall not be deemed to be incorporated by reference into the filings of the registrant under the Securities Act of 1933 regardless of any general incorporation language in such filings.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

Exhibit No.		Description
99.1		Host Hotels & Resorts, Inc.’s earnings release for the second quarter of 2018.
99.2		Host Hotels & Resorts, Inc. Second Quarter 2018 Supplemental Financial Information.

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

hst-ex991_7.htm

Exhibit 99.1

Michael D. Bluhm, Chief Financial Officer

240.744.5110

Bret D.S. McLeod, Senior Vice President

240.744.5216

Gee Lingberg, Vice President

240.744.5275

NEWS RELEASE

HOST HOTELS & RESORTS, INC. RAISES FULL-YEAR FORECAST AFTER REPORTING RESULTS FOR THE SECOND QUARTER 2018

BETHESDA, MD; August 7, 2018 – Host Hotels & Resorts, Inc. (NYSE: HST) (“Host Hotels” or the “Company”), the nation’s largest lodging real estate investment trust (“REIT”), today announced results for the second quarter of 2018.

James F. Risoleo, President and Chief Executive Officer, said, “We are again pleased to report operating results that meaningfully exceeded our expectations for the quarter, resulting in strong bottom-line performance and increased full-year guidance. Another quarter of record occupancy enabled our managers to drive room rate growth, which combined with strong food and beverage profitability and increased ancillary revenues, led to excellent margin improvement.”

“We continued to execute on the transaction front as we completed the previously disclosed sale of the W New York on Lexington Avenue for $190 million, while placing the W New York – Union Square under contract for $171 million with a sizeable deposit at risk,” continued Mr. Risoleo. “These asset sales further emphasize our capital recycling efforts as we hone our iconic and irreplaceable portfolio of hotels, while providing additional flexibility to our investment grade balance sheet. Combined with our unmatched scale and platform, we are well positioned to continue to create value for stockholders and enhance the world’s premier lodging REIT.”

Operating Results¹

(unaudited, in millions, except per share and hotel statistics)

	Quarter ended June 30,		Percent	Year-to-date ended June 30,		Percent
	2018	2017	Change	2018	2017	Change
Total revenues	$1,518	$1,441	5.3%	$2,864	$2,789	2.7%
Comparable hotel revenues ⁽¹⁾	1,355	1,306	3.7%	2,561	2,496	2.6%
Net income	211	212	(0.5)%	467	373	25.2%
EBITDAre ⁽¹⁾⁽²⁾	476	446	6.7%	846	815	3.8%
Adjusted EBITDAre ⁽¹⁾⁽²⁾	476	446	6.7%	846	816	3.7%
Change in comparable hotel RevPAR:
Domestic properties	2.5%			1.9%
International properties - Constant US$	14.0%			11.7%
Total - Constant US$	2.8%			2.1%

Diluted earnings per common share	0.28	0.28	—	0.62	0.50	24.0%
NAREIT FFO per diluted share ⁽¹⁾	0.54	0.49	10.2%	0.97	0.93	4.3%
Adjusted FFO per diluted share ⁽¹⁾	0.54	0.49	10.2%	0.97	0.94	3.2%

Additional detail on the Company’s results, including data for 22 domestic markets and top 40 hotels by RevPAR, is available in the Second Quarter 2018 Supplemental Financial Information available on the Company’s website at www.hosthotels.com.

(1)

NAREIT Funds From Operations (“FFO”) per diluted share, Adjusted FFO per diluted share, EBITDAre, Adjusted EBITDAre and comparable hotel results are non-GAAP (U.S. generally accepted accounting principles) financial measures within the meaning of the rules of the Securities and Exchange Commission (“SEC”). See the Notes to Financial Information on why the Company believes these supplemental measures are useful, reconciliations to the most directly comparable GAAP measure, and the limitations on the use of these supplemental measures.

(2)

Effective December 31, 2017, the Company presents EBITDAre, reported in accordance with NAREIT guidelines, and Adjusted EBITDAre as supplemental measures of performance. Prior year results have been restated to conform with the current year presentation. Under the new presentation, all of the EBITDA of consolidated partnerships is included, including the non-controlling partners’ share, which has increased the previously reported 2017 Adjusted EBITDA by $2 million for the second quarter and $5 million year-to-date. See the Notes to Financial Information for more information on this change.

Operating Performance

GAAP Metrics

•

Total revenues increased 5.3% for quarter and 2.7% for year-to-date reflecting the improvements in RevPAR, food and beverage sales and ancillary revenues, as well as the benefit of the three hotels acquired in 2018, partially offset by the disposition of six hotels in 2017 and 2018.

•

GAAP operating profit margin growth improved 40 basis points for the quarter and 30 basis points for year-to-date reflecting continued productivity improvements, partially offset by $13 million of impairment expense related to the W New York – Union Square hotel.

•

Net income decreased $1 million to $211 million for the quarter as improvements in operations were offset by a decrease in gain on sale of assets. Net income increased $94 million to $467 million for year-to-date due to the improvement in operations and an increase in gain on sale of assets.

•

Diluted earnings per share remained constant for the quarter and increased 24.0% year-to-date.

Other Metrics

•

Comparable RevPAR, on a constant dollar basis, improved 2.8% for the quarter, driven by a 2.2% increase in average room rate and a 50 basis point increase in occupancy. Year-to-date, comparable RevPAR on a constant dollar basis improved 2.1%, driven by a 110 basis point increase in occupancy and a 0.7% increase in average room rate.

•

Comparable hotel revenues increased 3.7% for the quarter and 2.6% for year-to-date. In addition to the increase in RevPAR described above, the improvements in comparable revenues reflect a 4.8% increase in food & beverage revenues, driven by an increase in banquet revenues, and a 9.8% increase in other revenues.

•

Comparable hotel EBITDA increased $27 million, or 6.7%, for the quarter and $38 million, or 5.2%, year-to-date.

•

Comparable hotel EBITDA margin improved 90 basis points for the quarter and 75 basis points year-to-date. The strength in operating margins was driven by the improvements in comparable revenues, described above, and a second quarter tax rebate at one property that improved margins by 40 basis points for the quarter. Year-to-date, tax rebates at two properties improved comparable margins by 40 basis points.

•

Adjusted EBITDAre increased $30 million, or 6.7%, for the quarter and $30 million, or 3.7%, year-to-date.

•

Adjusted FFO per diluted share increased 10.2% for the quarter and 3.2% year-to-date.

Dispositions

On May 9, 2018, the Company completed the sale of the W New York on Lexington Avenue for $190 million, reducing its exposure in the New York market. Additionally, the W New York – Union Square is under contract for sale for $171 million, including $3 million of FF&E funds, and is expected to close in the third quarter of 2018, subject to customary closing conditions. In addition, a third asset is under contract for sale and is expected to close later this year. The sale is included in the Company’s revised guidance.

Capital Allocation

During the second quarter, the Company spent approximately $86 million on capital expenditures, of which $29 million was return on investment (“ROI”) capital expenditures and $57 million was on renewal and replacement projects. Year-to-date, the Company spent $201 million on capital expenditures, of which $58 million was ROI capital expenditures and $143 million was on renewal and replacement projects.

For 2018, the Company continues to anticipate capital expenditures of $475 million to $550 million. This total spend consists of $185 million to $220 million in ROI projects and $290 million to $330 million in renewal and replacement projects.

Dividends

The Company paid a regular quarterly cash dividend of $0.20 per share on its common stock on July 16, 2018 to stockholders of record as of June 29, 2018. All future dividends, including any special dividends, are subject to approval by the Company’s Board of Directors.

Page 2 of 22

Balance Sheet

“Our investment-grade balance sheet is in excellent shape and continues to provide a competitive advantage for creating long-term value for stockholders. With the pending sale of the W New York – Union Square, we continue to enhance our liquidity, while improving the composition of our hotel portfolio,” said Michael D. Bluhm, Chief Financial Officer.

At June 30, 2018, the Company had approximately $646 million of unrestricted cash and $551 million of available capacity under the revolver portion of its credit facility. Total debt as of June 30, 2018, was $4.2 billion, with an average maturity of 4.5 years and an average interest rate of 4.0%. The Company has no debt maturities until 2020. Subsequent to quarter end, the Company repaid $150 million under the revolver portion of its credit facility, and as a result has $701 million of available capacity.

On May 25, 2018, the Company entered into a distribution agreement by which the Company may issue and sell, from time to time, shares of common stock having an aggregate offering price of up to $500 million. The shares will be offered and sold through sales agents in transactions that are deemed to be “at the market” offerings at then-current market prices. The Company is not obligated to sell any shares and no shares have been issued under the agreement. The Company also has $500 million of capacity available under its current common share repurchase program. No shares have been repurchased in 2018.

2018 Outlook

The Company anticipates that its 2018 operating results as compared to the prior year will change in the following range:

	Previous Full Year 2018 Guidance	Current Full Year 2018 Guidance	Change in Full Year 2018 Guidance to the Mid-Point
Total comparable hotel RevPAR - Constant US$ ⁽¹⁾	1.5% to 2.5%	1.75% to 2.5%	12.5 bps
Total revenues under GAAP	2.0% to 3.0%	2.2% to 2.9%	5 bps
Operating profit margin under GAAP	0 bps to 60 bps	80 bps to 140 bps	80 bps
Comparable hotel EBITDA margins ⁽²⁾	(10 bps) to 30 bps	25 bps to 75 bps	40 bps

__________

(1)

Forecast comparable hotel results include 85 hotels that are assumed will be classified as comparable as of December 31, 2018. See the 2018 Forecast Schedules for a listing of hotels excluded from the full year 2018 comparable hotel set.

(2)

At the 2.125% midpoint of the RevPAR guidance, the comparable hotel EBITDA margin would be 35 basis points higher compared to the previous guidance.

Based upon the above parameters, the Company estimates its 2018 guidance as follows:

	Previous Full Year 2018 Guidance	Current Full Year 2018 Guidance	Change in Full Year 2018 Guidance to the Mid-Point
Net income (in millions)	$617 to $657	$662 to $698	$43
Adjusted EBITDAre (in millions)	$1,505 to $1,545	$1,525 to $1,565	$20
Diluted earnings per common share	$.82 to $.88	$.88 to $.93	$.06
NAREIT FFO per diluted share	$1.67 to $1.73	$1.71 to $1.76	$.035
Adjusted FFO per diluted share	$1.67 to $1.73	$1.71 to $1.76	$.035

See the 2018 Forecast Schedules and the Notes to Financial Information for other assumptions used in the forecasts and items that may affect forecast results.

About Host Hotels & Resorts

Host Hotels & Resorts, Inc. is an S&P 500 company and is the largest lodging real estate investment trust and one of the largest owners of luxury and upper-upscale hotels. The Company currently owns 89 properties in the United States and six properties internationally totaling approximately 52,500 rooms. The Company also holds non-controlling interests in seven domestic and international joint ventures. Guided by a disciplined approach to capital allocation and aggressive asset management, the Company partners with premium brands such as Marriott^®, Ritz-Carlton^®, Westin^®, Sheraton^®, W^®, St. Regis^®, Le Méridien^®, The Luxury Collection^®, Hyatt^®, Fairmont^®, Hilton^®, Swissôtel^®, ibis^® and Novotel^®, as well as independent brands in the operation of properties in over 50 major markets. For additional information, please visit the Company’s website at www.hosthotels.com.

Note: This press release contains forward-looking statements within the meaning of federal securities regulations. These forward-looking statements include forecast results and are identified by their use of terms and phrases such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “should,” “plan,” “predict,” “project,” “will,” “continue” and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks include, but are not limited to: changes in national and local economic and business conditions and other factors such as natural disasters, pandemics and weather that will affect occupancy rates at our hotels and the demand for hotel products and services; the impact of geopolitical developments outside the U.S. on lodging demand; volatility in

Page 3 of 22

global financial and credit markets; operating risks associated with the hotel business; risks and limitations in our operating flexibility associated with the level of our indebtedness and our ability to meet covenants in our debt agreements; risks associated with our relationships with property managers and joint venture partners; our ability to maintain our properties in a first-class manner, including meeting capital expenditure requirements; the effects of hotel renovations on our hotel occupancy and financial results; our ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; risks associated with our ability to complete acquisitions and dispositions and develop new properties and the risks that acquisitions and new developments may not perform in accordance with our expectations; our ability to continue to satisfy complex rules in order for us to remain a REIT for federal income tax purposes; risks associated with our ability to effectuate our dividend policy, including factors such as operating results and the economic outlook influencing our board’s decision whether to pay further dividends at levels previously disclosed or to use available cash to make special dividends; and other risks and uncertainties associated with our business described in the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K filed with the SEC. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this release is as of August 7, 2018, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations.

*	This press release contains registered trademarks that are the exclusive property of their respective owners. None of the owners of these trademarks has any responsibility or liability for any information contained in this press release.

*** Tables to Follow ***

Page 4 of 22

Host Hotels & Resorts, Inc., herein referred to as “we” or “Host Inc.,” is a self-managed and self-administered real estate investment trust that owns hotel properties. We conduct our operations as an umbrella partnership REIT through an operating partnership, Host Hotels & Resorts, L.P. (“Host LP”), of which we are the sole general partner. When distinguishing between Host Inc. and Host LP, the primary difference is approximately 1% of the partnership interests in Host LP held by outside partners as of June 30, 2018, which is non-controlling interests in Host LP in our consolidated balance sheets and is included in net income attributable to non-controlling interests in our consolidated statements of operations. Readers are encouraged to find further detail regarding our organizational structure in our annual report on Form 10-K.

2018 OPERATING RESULTS		PAGE NO.
Condensed Consolidated Balance Sheets (unaudited) June 30, 2018 and December 31, 2017		6
Condensed Consolidated Statements of Operations (unaudited) Quarter and Year-to-Date Ended June 30, 2018 and 2017		7
Earnings per Common Share (unaudited) Quarter and Year-to-Date Ended June 30, 2018 and 2017		8
Hotel Operating Data
Hotel Operating Data for Consolidated Hotels (by Location)		9

Schedule of Comparable Hotel Results		11
Reconciliation of Net Income to EBITDA, EBITDAre and Adjusted EBITDAre		13
Reconciliation of Net Income to NAREIT and Adjusted Funds From Operations per Diluted Share		14
2018 FORECAST INFORMATION
Reconciliation of Net Income to EBITDA, EBITDAre, Adjusted EBITDAre and NAREIT and Adjusted Funds From Operations per Diluted Share for 2018 Forecasts		15
Schedule of Comparable Hotel Results for 2018 Forecasts		16
Notes to Financial Information		18

Page 5 of 22

HOST HOTELS & RESORTS, INC.

Condensed Consolidated Balance Sheets

(unaudited, in millions, except shares and per share amounts)

	June 30, 2018			December 31, 2017

ASSETS
Property and equipment, net	$	10,377		$	9,692
Assets held for sale		163			250
Due from managers		161			79
Advances to and investments in affiliates		322			327
Furniture, fixtures and equipment replacement fund		199			195
Other		207			237
Cash and cash equivalents		646			913
Total assets	$	12,075		$	11,693

LIABILITIES, NON-CONTROLLING INTERESTS AND EQUITY
Debt ⁽¹⁾
Senior notes	$	2,780		$	2,778
Credit facility, including the term loans of $997 million and $996 million, respectively		1,442			1,170
Other debt		6			6
Total debt		4,228			3,954
Accounts payable and accrued expenses		242			283
Other		266			287
Total liabilities		4,736			4,524

Non-controlling interests - Host Hotels & Resorts, L.P.		173			167

Host Hotels & Resorts, Inc. stockholders’ equity:
Common stock, par value $.01, 1,050 million shares authorized, 739.8 million shares and 739.1 million shares issued and outstanding, respectively		7			7
Additional paid-in capital		8,100			8,097
Accumulated other comprehensive loss		(68	)		(60	)
Deficit		(901	)		(1,071	)
Total equity of Host Hotels & Resorts, Inc. stockholders		7,138			6,973
Non-controlling interests—other consolidated partnerships		28			29
Total equity		7,166			7,002
Total liabilities, non-controlling interests and equity	$	12,075		$	11,693
___________

(1)	Please see our Second Quarter 2018 Supplemental Financial Information for more detail on our debt balances.

Page 6 of 22

HOST HOTELS & RESORTS, INC.

Condensed Consolidated Statements of Operations

(unaudited, in millions, except per share amounts)

	Quarter ended June 30,						Year-to-date ended June 30,
	2018			2017			2018			2017
Revenues
Rooms	$	973		$	940		$	1,817		$	1,783
Food and beverage		449			416			862			838
Other		96			85			185			168
Total revenues		1,518			1,441			2,864			2,789
Expenses
Rooms		238			230			462			449
Food and beverage		290			275			568			552
Other departmental and support expenses		336			324			651			643
Management fees		73			69			127			125
Other property-level expenses		99			97			197			197
Depreciation and amortization		189			178			367			358
Corporate and other expenses⁽¹⁾		30			26			58			55
Gain on insurance and business interruption settlements		—			(2	)		—			(5	)
Total operating costs and expenses		1,255			1,197			2,430			2,374
Operating profit		263			244			434			415
Interest income		2			1			5			2
Interest expense		(45	)		(43	)		(89	)		(82	)
Gain on sale of assets		—			29			120			46
Loss on foreign currency transactions and derivatives		(1	)		—			(1	)		(2	)
Equity in earnings of affiliates		9			8			19			15
Income before income taxes		228			239			488			394
Provision for income taxes		(17	)		(27	)		(21	)		(21	)
Net income		211			212			467			373
Less: Net income attributable to non-controlling interests		(2	)		(2	)		(5	)		(5	)
Net income attributable to Host Inc.	$	209		$	210		$	462		$	368
Basic and diluted earnings per common share	$	.28		$	.28		$	.62		$	.50

___________

(1)	Corporate and other expenses include the following items:

	Quarter ended June 30,				Year-to-date ended June 30,
	2018		2017		2018		2017
General and administrative costs	$	26	$	24	$	51	$	49
Non-cash stock-based compensation expense		4		2		7		5
Litigation accruals and acquisition costs, net		—		—		—		1
Total	$	30	$	26	$	58	$	55

Page 7 of 22

HOST HOTELS & RESORTS, INC.

Earnings per Common Share

(unaudited, in millions, except per share amounts)

	Quarter ended June 30,						Year-to-date ended June 30,
	2018			2017			2018			2017
Net income	$	211		$	212		$	467		$	373
Less: Net income attributable to non-controlling interests		(2	)		(2	)		(5	)		(5	)
Net income attributable to Host Inc.	$	209		$	210		$	462		$	368

Basic weighted average shares outstanding		739.7			738.6			739.5			738.3
Assuming distribution of common shares granted under the comprehensive stock plans, less shares assumed purchased at market		.5			.2			.4			.2
Diluted weighted average shares outstanding ⁽¹⁾		740.2			738.8			739.9			738.5
Basic and diluted earnings per common share	$	.28		$	.28		$	.62		$	.50

___________

(1)

Dilutive securities may include shares granted under comprehensive stock plans, preferred operating partnership units (“OP Units”) held by minority partners and other non-controlling interests that have the option to convert their limited partnership interests to common OP Units. No effect is shown for any securities that were anti-dilutive for the period.

Page 8 of 22

HOST HOTELS & RESORTS, INC.

Hotel Operating Data for Consolidated Hotels ⁽¹⁾

Comparable Hotels by Location in Constant US$ (sorted by year-to-date RevPAR)

	As of June 30, 2018				Quarter ended June 30, 2018							Quarter ended June 30, 2017
Location	No. of Properties		No. of Rooms		Average Room Rate		Average Occupancy Percentage			RevPAR		Average Room Rate		Average Occupancy Percentage			RevPAR		Percent Change in RevPAR
Maui/Oahu		3		1,682	$	342.49		91.7	%	$	313.94	$	328.85		89.9	%	$	295.61		6.2	%
Jacksonville		1		446		400.02		84.6			338.47		384.03		85.0			326.50		3.7
New York		5		5,303		308.92		90.8			280.65		301.09		92.2			277.51		1.1
Florida Gulf Coast		2		593		227.09		71.9			163.32		211.48		74.5			157.63		3.6
Washington, D.C. (CBD)		5		3,238		287.52		89.7			257.90		279.26		90.5			252.81		2.0
San Francisco/San Jose		6		3,853		250.86		88.9			222.97		236.73		86.8			205.40		8.6
Phoenix		4		1,518		201.89		76.1			153.68		199.70		75.6			150.89		1.8
San Diego		4		4,341		232.31		84.7			196.69		227.07		85.9			195.12		0.8
Los Angeles		3		1,421		212.68		90.1			191.67		219.01		89.5			195.96		(2.2	)
Seattle		2		1,315		253.60		88.6			224.66		251.37		89.7			225.39		(0.3	)
Boston		4		3,185		262.60		89.1			233.87		267.82		89.9			240.86		(2.9	)
Philadelphia		2		810		223.69		89.0			199.05		220.07		85.7			188.64		5.5
New Orleans		1		1,333		196.05		85.4			167.43		182.56		82.0			149.70		11.8
Orlando		1		2,004		186.83		75.0			140.15		174.70		74.2			129.65		8.1
Orange County		4		1,429		188.33		81.4			153.35		186.33		80.9			150.68		1.8
Miami		2		843		143.52		80.9			116.09		143.31		82.2			117.86		(1.5	)
Atlanta		5		1,936		183.48		80.1			146.93		189.62		79.7			151.06		(2.7	)
Chicago		6		2,392		234.71		83.9			197.01		224.95		86.6			194.82		1.1
Northern Virginia		5		1,919		194.77		83.4			162.39		192.99		81.5			157.22		3.3
San Antonio		2		1,513		193.23		73.4			141.89		179.03		72.1			129.15		9.9
Houston		4		1,716		178.28		74.9			133.49		175.95		71.1			125.16		6.7
Denver		3		1,340		169.90		81.3			138.10		168.42		81.3			136.89		0.9
Other		8		3,596		173.49		78.0			135.24		170.56		76.7			130.74		3.4
Domestic		82		47,726		236.54		84.4			199.53		231.32		84.1			194.58		2.5

International		6		1,811		180.62		69.1			124.80		174.48		62.8			109.49		14.0
All Locations - Constant US$		88		49,537		234.85		83.8			196.80		229.76		83.3			191.47		2.8

All Owned Hotels in Constant US$⁽²⁾

	As of June 30, 2018				Quarter ended June 30, 2018							Quarter ended June 30, 2017
	No. of Properties		No. of Rooms		Average Room Rate		Average Occupancy Percentage			RevPAR		Average Room Rate		Average Occupancy Percentage			RevPAR		Percent Change in RevPAR
Comparable Hotels		88		49,537	$	234.85		83.8	%	$	196.80	$	229.76		83.3	%	$	191.47		2.8	%
Non-comparable Hotels (Pro forma)		7		3,164		347.96		79.2			275.41		345.73		74.9			258.83		6.4
All Hotels		95		52,701		241.29		83.5			201.52		236.05		82.8			195.51		3.1

Comparable Hotels in Nominal US$

	As of June 30, 2018				Quarter ended June 30, 2018							Quarter ended June 30, 2017
	No. of Properties		No. of Rooms		Average Room Rate		Average Occupancy Percentage			RevPAR		Average Room Rate		Average Occupancy Percentage			RevPAR		Percent Change in RevPAR
International		6		1,811	$	180.62		69.1	%	$	124.80	$	177.47		62.8	%	$	111.37		12.1	%
Domestic		82		47,726		236.54		84.4			199.53		231.32		84.1			194.58		2.5
All Locations		88		49,537		234.85		83.8			196.80		229.84		83.3			191.54		2.7

Page 9 of 22

HOST HOTELS & RESORTS, INC.

Hotel Operating Data for Consolidated Hotels ⁽¹⁾ (cont.)

Comparable Hotels by Location in Constant US$ (sorted by RevPAR)

	As of June 30, 2018				Year-to-date ended June 30, 2018							Year-to-date ended June 30, 2017
Location	No. of Properties		No. of Rooms		Average Room Rate		Average Occupancy Percentage			RevPAR		Average Room Rate		Average Occupancy Percentage			RevPAR		Percent Change in RevPAR
Maui/Oahu		3		1,682	$	369.42		91.5	%	$	338.07	$	347.37		90.1	%	$	312.88		8.1	%
Jacksonville		1		446		379.63		78.0			296.04		365.02		78.7			287.14		3.1
New York		5		5,303		283.92		84.8			240.84		273.47		85.8			234.60		2.7
Florida Gulf Coast		2		593		280.12		79.8			223.55		264.77		79.6			210.88		6.0
Washington, D.C. (CBD)		5		3,238		271.10		80.8			218.98		282.66		83.2			235.27		(6.9	)
San Francisco/San Jose		6		3,853		251.75		86.6			217.97		248.54		82.0			203.87		6.9
Phoenix		4		1,518		238.65		81.5			194.61		236.06		78.4			184.97		5.2
San Diego		4		4,341		232.08		83.3			193.25		233.04		83.8			195.24		(1.0	)
Los Angeles		3		1,421		213.12		90.0			191.74		217.36		88.2			191.77		—
Seattle		2		1,315		229.83		81.9			188.18		227.60		83.3			189.65		(0.8	)
Boston		4		3,185		227.91		79.9			182.21		232.73		79.4			184.80		(1.4	)
Philadelphia		2		810		208.50		86.3			179.87		201.47		81.2			163.63		9.9
New Orleans		1		1,333		196.70		84.1			165.33		192.59		80.0			154.14		7.3
Orlando		1		2,004		199.24		78.3			156.02		190.59		75.4			143.64		8.6
Orange County		4		1,429		190.09		78.9			149.96		190.52		79.3			151.02		(0.7	)
Miami		2		843		176.63		84.7			149.54		174.07		84.7			147.43		1.4
Atlanta		5		1,936		187.72		79.4			149.03		194.27		79.2			153.89		(3.2	)
Chicago		6		2,392		196.59		75.6			148.68		192.54		75.1			144.56		2.8
Northern Virginia		5		1,919		191.00		77.6			148.19		190.86		75.4			143.91		3.0
San Antonio		2		1,513		195.77		74.6			146.01		189.26		76.8			145.26		0.5
Houston		4		1,716		178.56		75.7			135.11		184.50		74.6			137.70		(1.9	)
Denver		3		1,340		162.24		74.4			120.78		164.59		72.4			119.14		1.4
Other		8		3,596		175.03		75.1			131.44		172.53		73.2			126.37		4.0
Domestic		82		47,726		230.40		81.2			187.08		228.56		80.4			183.66		1.9

International		6		1,811		177.44		66.7			118.36		178.61		59.3			105.92		11.7
All Locations - Constant US$		88		49,537		228.80		80.7			184.57		227.19		79.6			180.82		2.1

All Owned Hotels in Constant US$⁽²⁾

	As of June 30, 2018				Year-to-date ended June 30, 2018							Year-to-date ended June 30, 2017
	No. of Properties		No. of Rooms		Average Room Rate		Average Occupancy Percentage			RevPAR		Average Room Rate		Average Occupancy Percentage			RevPAR		Percent Change in RevPAR
Comparable Hotels		88		49,537	$	228.80		80.7	%	$	184.57	$	227.19		79.6	%	$	180.82		2.1	%
Non-comparable Hotels (Pro forma)		7		3,164		398.39		81.5			324.64		381.81		80.0			305.49		6.3
All Hotels		95		52,701		239.08		80.7			192.98		236.52		79.6			188.30		2.5

Comparable Hotels in Nominal US$

	As of June 30, 2018				Year-to-date ended June 30, 2018							Year-to-date ended June 30, 2017
	No. of Properties		No. of Rooms		Average Room Rate		Average Occupancy Percentage			RevPAR		Average Room Rate		Average Occupancy Percentage			RevPAR		Percent Change in RevPAR
International		6		1,811	$	177.44		66.7	%	$	118.36	$	177.20		59.3	%	$	105.08		12.6	%
Domestic		82		47,726		230.40		81.2			187.08		228.56		80.4			183.66		1.9
All Locations		88		49,537		228.80		80.7			184.57		227.16		79.6			180.79		2.1

(1)

See the Notes to Financial Information for a discussion of comparable hotel operating statistics and constant US$ presentation. Nominal US$ results include the effect of currency fluctuations, consistent with our financial statement presentation. CBD of a location refers to the central business district.

(2)

Operating statistics are presented for all consolidated properties owned as of June 30, 2018 and do not include the results of operations for properties sold in 2018 or 2017. Additionally, all owned hotel operating statistics include hotels that we did not own for the entirety of the periods presented and properties that are undergoing large-scale capital projects during the periods presented and, therefore, are not considered comparable hotel information upon which we usually evaluate our performance. Specifically, comparable RevPAR is calculated as room revenues divided by the available room nights, which will rarely vary on a year-over-year basis. Conversely, the available room nights included in the non-comparable RevPAR statistic will vary widely based on the timing of hotel closings, the scope of a capital project, or the development of a new property. See the Notes to Financial Information – Comparable Hotel Operating Statistics for further information on these pro forma statistics and the limitations on their use.

•

Non-comparable hotels (pro forma) - This represents two hotels under significant renovations in 2017 and 2018: The Phoenician and The Ritz-Carlton, Naples. It also includes five hotels acquired in 2017 and 2018: The Don CeSar, W Hollywood, Andaz Maui at Wailea Resort, Grand Hyatt San Francisco and Hyatt Regency Coconut Point Resort and Spa, which are presented on a pro forma basis assuming we owned the hotels as of January 1, 2017 and includes historical operating data for periods prior to our ownership. As a result, the RevPAR increase of 6.4% and 6.3% for the quarter and year-to-date, respectively for these seven hotels is considered non-comparable.

Page 10 of 22

HOST HOTELS & RESORTS, INC.

Schedule of Comparable Hotel Results ⁽¹⁾

(unaudited, in millions, except hotel statistics)

	Quarter ended June 30,						Year-to-date ended June 30,
	2018			2017			2018			2017
Number of hotels		88			88			88			88
Number of rooms		49,537			49,537			49,537			49,537
Change in comparable hotel RevPAR-
Constant US$		2.8	%		—			2.1	%		—
Nominal US$		2.7	%		—			2.1	%		—
Operating profit margin ⁽²⁾		17.3	%		16.9	%		15.2	%		14.9	%
Comparable hotel EBITDA margin ⁽²⁾		32.3	%		31.4	%		30.0	%		29.25	%
Food and beverage profit margin ⁽²⁾		35.4	%		33.9	%		34.1	%		34.1	%
Comparable hotel food and beverage profit margin⁽²⁾		35.7	%		34.8	%		34.5	%		34.4	%

Net income	$	211		$	212		$	467		$	373
Depreciation and amortization		189			178			367			358
Interest expense		45			43			89			82
Provision for income taxes		17			27			21			21
Gain on sale of property and corporate level income/expense		20			(12	)		(85	)		(6	)
Non-comparable hotel results, net ⁽³⁾		(45	)		(38	)		(91	)		(98	)
Comparable hotel EBITDA	$	437		$	410		$	768		$	730

	Quarter ended June 30, 2018										Quarter ended June 30, 2017
			Adjustments											Adjustments
	GAAP Results		Non-comparable hotel results, net ⁽³⁾			Depreciation and corporate level items			Comparable Hotel Results		GAAP Results			Non-comparable hotel results, net ⁽³⁾			Depreciation and corporate level items			Comparable Hotel Results
Revenues
Room	$	973	$	(86	)	$	—		$	887	$	940		$	(77	)	$	—		$	863
Food and beverage		449		(57	)		—			392		416			(42	)		—			374
Other		96		(20	)		—			76		85			(16	)		—			69
Total revenues		1,518		(163	)		—			1,355		1,441			(135	)		—			1,306
Expenses
Room		238		(22	)		—			216		230			(20	)		—			210
Food and beverage		290		(38	)		—			252		275			(31	)		—			244
Other		508		(58	)		—			450		490			(48	)		—			442
Depreciation and amortization		189		—			(189	)		—		178			—			(178	)		—
Corporate and other expenses		30		—			(30	)		—		26			—			(26	)		—
Gain on insurance and business interruption settlements		—		—			—			—		(2	)		2			—			—
Total expenses		1,255		(118	)		(219	)		918		1,197			(97	)		(204	)		896
Operating Profit - Comparable Hotel EBITDA	$	263	$	(45	)	$	219		$	437	$	244		$	(38	)	$	204		$	410

Page 11 of 22

HOST HOTELS & RESORTS, INC.

Schedule of Comparable Hotel Results ⁽¹⁾

(unaudited, in millions, except hotel statistics)

	Year-to-date ended June 30, 2018										Year-to-date ended June 30, 2017
			Adjustments											Adjustments
	GAAP Results		Non-comparable hotel results, net ⁽³⁾			Depreciation and corporate level items			Comparable Hotel Results		GAAP Results			Non-comparable hotel results, net ⁽³⁾			Depreciation and corporate level items			Comparable Hotel Results
Revenues
Room	$	1,817	$	(162	)	$	—		$	1,655	$	1,783		$	(162	)	$	—		$	1,621
Food and beverage		862		(105	)		—			757		838			(96	)		—			742
Other		185		(36	)		—			149		168			(35	)		—			133
Total revenues		2,864		(303	)		—			2,561		2,789			(293	)		—			2,496
Expenses
Room		462		(40	)		—			422		449			(40	)		—			409
Food and beverage		568		(72	)		—			496		552			(65	)		—			487
Other		975		(100	)		—			875		965			(95	)		—			870
Depreciation and amortization		367		—			(367	)		—		358			—			(358	)		—
Corporate and other expenses		58		—			(58	)		—		55			—			(55	)		—
Gain on insurance and business interruption settlements		—		—			—			—		(5	)		5			—			—
Total expenses		2,430		(212	)		(425	)		1,793		2,374			(195	)		(413	)		1,766
Operating Profit - Comparable Hotel EBITDA	$	434	$	(91	)	$	425		$	768	$	415		$	(98	)	$	413		$	730
___________

(1)	See the Notes to Financial Information for a discussion of non-GAAP measures and the calculation of comparable hotel results. For additional information on comparable hotel EBITDA by location, see the Second Quarter 2018 Supplemental Financial Information posted on our website.

(2)

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 condensed consolidated statements of operations. Comparable hotel margins are calculated using amounts presented in the above tables.

(3)

Non-comparable hotel results, net, includes the following items: (i) the results of operations of our non-comparable hotels and sold hotels, which operations are included in our condensed consolidated statements of operations as continuing operations, (ii) gains on insurance settlements and business interruption proceeds, and (iii) the results of our office spaces and other non-hotel income.

Page 12 of 22

HOST HOTELS & RESORTS, INC.

Reconciliation of Net Income to

EBITDA, EBITDAre and Adjusted EBITDAre ⁽¹⁾

(unaudited, in millions)

	Quarter ended June 30,						Year-to-date ended June 30,
	2018			2017			2018			2017
Net income⁽²⁾	$	211		$	212		$	467		$	373
Interest expense		45			43			89			82
Depreciation and amortization		176			178			346			358
Income taxes		17			27			21			21
EBITDA ⁽²⁾		449			460			923			834
Gain on dispositions ⁽³⁾		—			(28	)		(119	)		(43	)
Non-cash impairment loss		13			—			21			—
Equity investment adjustments:
Equity in earnings of Euro JV ⁽⁵⁾		(6	)		(5	)		(8	)		(5	)
Equity in earnings of affiliates other than Euro JV		(3	)		(3	)		(11	)		(10	)
Pro rata EBITDAre of Euro JV ⁽⁵⁾		17			14			23			20
Pro rata EBITDAre of equity investments other than Euro JV		6			8			17			19
EBITDAre ⁽²⁾⁽⁶⁾		476			446			846			815
Adjustments to EBITDAre:
Acquisition costs⁽⁴⁾		—			—			—			1
Adjusted EBITDAre ⁽²⁾⁽⁶⁾	$	476		$	446		$	846		$	816
___________

(1)	See the Notes to Financial Information for discussion of non-GAAP measures.

(2)	Net Income, EBITDA, EBITDAre, Adjusted EBITDAre, NAREIT FFO and Adjusted FFO include a gain of $1 million for each of the year-to-date periods ended June 30, 2018 and 2017, for the sale of the portion of land attributable to individual units sold by the Maui timeshare joint venture.

(3)	Reflects the sale of two hotels in each of 2018 and 2017.

(4)

Effective January 1, 2018, we adopted Accounting Standards Update No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. As a result, the recent Hyatt portfolio acquisition was considered an asset acquisition and the related $17 million of acquisition costs were capitalized.

(5)	Represents our share of earnings and pro rata EBITDAre from our European Joint Venture (“Euro JV”) in which we hold an approximate one-third non-controlling interest.

(6)

Effective December 31, 2017, we present EBITDAre, reported in accordance with NAREIT guidelines, and Adjusted EBITDAre as supplemental measures of our performance. Prior year results have been updated to conform with the current year presentation. Under the new presentation, all of the EBITDA of consolidated partnerships is included, including the non-controlling partners' share, which has increased the previously reported second quarter and year-to-date 2017 Adjusted EBITDA by $2 million and $5 million, respectively. See the Notes to Financial Information for more information on this change.

Page 13 of 22

HOST HOTELS & RESORTS, INC.

Reconciliation of Net Income to NAREIT and

Adjusted Funds From Operations per Diluted Share ⁽¹⁾

(unaudited, in millions, except per share amounts)

	Quarter ended June 30,						Year-to-date ended June 30,
	2018			2017			2018			2017
Net income ⁽²⁾	$	211		$	212		$	467		$	373
Less: Net income attributable to non-controlling interests		(2	)		(2	)		(5	)		(5	)
Net income attributable to Host Inc.		209			210			462			368
Adjustments:
Gain on dispositions ⁽³⁾		—			(28	)		(119	)		(43	)
Depreciation and amortization		175			177			344			357
Non-cash impairment loss		13			—			21			—
Equity investment adjustments:
Equity in earnings of affiliates		(9	)		(8	)		(19	)		(15	)
Pro rata FFO of equity investments		17			15			32			28
Consolidated partnership adjustments:
FFO adjustment for non-controlling partnerships		(1	)		(1	)		(1	)		(2	)
FFO adjustments for non-controlling interests of Host L.P.		(2	)		(2	)		(3	)		(4	)
NAREIT FFO ⁽²⁾		402			363			717			689
Adjustments to NAREIT FFO:
Acquisition costs⁽⁴⁾		—			—			—			1
Loss on debt extinguishment		—			1			—			1
Adjusted FFO ⁽²⁾	$	402		$	364		$	717		$	691

For calculation on a per share basis ⁽⁵⁾:

Diluted weighted average shares outstanding - EPS, NAREIT FFO and Adjusted FFO		740.2			738.8			739.9			738.5
NAREIT FFO per diluted share	$	.54		$	.49		$	.97		$	.93
Adjusted FFO per diluted share	$	.54		$	.49		$	.97		$	.94
___________

(1-4)

Refer to the corresponding footnote on the Reconciliation of Net Income to EBITDA, EBITDAre and Adjusted EBITDAre.

(5)

Earnings per diluted share and NAREIT FFO 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 partners and other non-controlling interests that have the option to convert their limited partnership interests to common OP units. No effect is shown for securities if they are anti-dilutive.

Page 14 of 22

HOST HOTELS & RESORTS, INC.

Reconciliation of Net Income to EBITDA, EBITDAre, Adjusted EBITDAre and

NAREIT and Adjusted Funds From Operations per Diluted Share for 2018 Forecasts ⁽¹⁾

(unaudited, in millions, except per share amounts)

	Full Year 2018
	Low-end of range			High-end of range
Net income	$	662		$	698
Interest expense		181			181
Depreciation and amortization		695			695
Income taxes		39			43
EBITDA		1,577			1,617
Gain on dispositions		(119	)		(119	)
Non-cash impairment loss		21			21
Equity investment adjustments:
Equity in earnings of Euro JV		(15	)		(15	)
Equity in earnings of affiliates other than Euro JV		(13	)		(13	)
Pro rata EBITDAre of Euro JV		47			47
Pro rata EBITDAre of equity investments other than Euro JV		27			27
EBITDAre		1,525			1,565
Adjusted EBITDAre	$	1,525		$	1,565

	Full Year 2018
	Low-end of range			High-end of range
Net income	$	662		$	698
Less: Net income attributable to non-controlling interests		(7	)		(7	)
Net income attributable to Host Inc.		655			691
Adjustments:
Gain on dispositions		(119	)		(119	)
Depreciation and amortization		691			691
Non-cash impairment loss		21			21
Equity investment adjustments:
Equity in earnings of affiliates		(28	)		(28	)
Pro rata FFO of equity investments		57			57
Consolidated partnership adjustments:
FFO adjustment for non-controlling partnerships		(2	)		(2	)
FFO adjustment for non-controlling interests of Host LP		(7	)		(7	)
NAREIT FFO		1,268			1,304
Adjusted FFO	$	1,268		$	1,304

Weighted average diluted shares - EPS, NAREIT and Adjusted FFO		740.2			740.2
Diluted earnings per common share	$	0.88		$	0.93
NAREIT FFO per diluted share	$	1.71		$	1.76
Adjusted FFO per diluted share	$	1.71		$	1.76
___________

(1)	The forecasts are based on the below assumptions:

•

Total comparable hotel RevPAR in constant US$ will increase 1.75% to 2.5% for the low and high end of the forecast range, which excludes the effect of changes in foreign currency. However, the effect of estimated changes in foreign currency has been reflected in the forecast of net income, EBITDA, earnings per diluted share and Adjusted FFO per diluted share.

•

Comparable hotel EBITDA margins will increase 25 basis points to 75 basis points for the low and high ends of the forecasted RevPAR range, respectively.

•

We expect to spend approximately $185 million to $220 million on ROI capital expenditures and approximately $290 million to $330 million on renewal and replacement capital expenditures.

•

The above forecast assumes the sale of two properties, the W New York – Union Square and one additional sale. The transactions are subject to customary and other closing conditions which may not be satisfied and there can be no assurances that we will be able to complete the transactions at the prices assumed in the forecast.

For a discussion of additional items that may affect forecasted results, see the Notes to Financial Information.

Page 15 of 22

HOST HOTELS & RESORTS, INC.

Schedule of Comparable Hotel Results

for 2018 Forecasts ⁽¹⁾

(unaudited, in millions, except hotel statistics)

						Full Year 2018
						Low-end of range			High-end of range
Operating profit margin ⁽²⁾							13.3	%		13.9	%
Comparable hotel EBITDA margin ⁽³⁾							28.7	%		29.2	%

Net income						$	662		$	698
Depreciation and amortization							716			716
Interest expense							181			181
Provision for income taxes							39			43
Gain on sale of property and corporate level income/expense							(35	)		(35	)
Non-comparable hotel results, net ⁽⁴⁾							(210	)		(216	)
Comparable hotel EBITDA						$	1,353		$	1,387


	Low-end of range
			Adjustments
	GAAP Results		Non-comparable hotel results, net⁽⁴⁾			Depreciation and corporate level items			Comparable Hotel Results
Revenues
Rooms	$	3,538	$	(465	)	$	—		$	3,073
Food and beverage		1,604		(245	)		—			1,359
Other		361		(81	)		—			280
Total revenues		5,503		(791	)		—			4,712
Expenses
Hotel expenses		3,940		(581	)		—			3,359
Depreciation		716		—			(716	)		—
Corporate and other expenses		117		—			(117	)		—
Total expenses		4,773		(581	)		(833	)		3,359
Operating Profit - Comparable Hotel EBITDA	$	730	$	(210	)	$	833		$	1,353


	High-end of range
			Adjustments
	GAAP Results		Non-comparable hotel results, net⁽⁴⁾			Depreciation and corporate level items			Comparable Hotel Results
Revenues
Rooms	$	3,564	$	(468	)	$	—		$	3,096
Food and beverage		1,616		(247	)		—			1,369
Other		364		(82	)		—			282
Total revenues		5,544		(797	)		—			4,747
Expenses
Hotel expenses		3,941		(581	)		—			3,360
Depreciation and amortization		716		—			(716	)		—
Corporate and other expenses		117		—			(117	)		—
Total expenses		4,774		(581	)		(833	)		3,360
Operating Profit - Comparable Hotel EBITDA	$	770	$	(216	)	$	833		$	1,387
___________

Page 16 of 22

HOST HOTELS & RESORTS, INC.

Schedule of Comparable Hotel Results

for 2018 Forecasts ⁽¹⁾(cont.)

(unaudited, in millions, except hotel statistics)

(1)

Forecast comparable hotel results include 85 hotels (of our 95 hotels owned at June 30, 2018) that we have assumed will be classified as comparable as of December 31, 2018. See “Comparable Hotel Operating Statistics” in the Notes to Financial Information. No assurances can be made as to the hotels that will be in the comparable hotel set for 2018. Also, see the notes to the “Reconciliation of Net Income to EBITDA, EBITDAre, Adjusted EBITDAre and NAREIT and Adjusted Funds From Operations per Diluted Share for 2018 Forecasts” for other forecast assumptions and further discussion of transactions affecting our comparable hotel set.

(2)	Operating profit margin under GAAP is calculated as the operating profit divided by the forecast total revenues per the condensed consolidated statements of operations.

(3)	Comparable hotel EBITDA margin is calculated as the comparable hotel EBITDA divided by the comparable hotel sales per the tables above.

(4)

Acquisitions:

•

The Don CeSar and Beach House Suites complex (acquired in February 2017)

•

W Hollywood (acquired in March 2017)

•

Andaz Maui at Wailea Resort (acquired in March 2018)

•

Grand Hyatt San Francisco (acquired in March 2018)

•

Hyatt Regency Coconut Point Resort and Spa (acquired in March 2018)

Renovations:

•

The Phoenician (business disruption beginning in the second quarter of 2016)

•

The Ritz-Carlton, Naples (business disruption beginning in the second quarter of 2018)

•

San Francisco Marriott Marquis (business disruption beginning in the third quarter of 2018)

Dispositions or properties under contract (includes forecast or actual results from January 1, 2018 through the anticipated or actual sale date):

•

Key Bridge Marriott (sold January 9, 2018)

•

W New York (sold May 9, 2018)

•

W New York – Union Square (expected to close in the third quarter)

•

One additional disposition

Page 17 of 22

HOST HOTELS & RESORTS, INC.

Notes to Financial Information

Forecasts

Our forecast of earnings per diluted share, NAREIT and Adjusted FFO per diluted share, EBITDA, EBITDAre, Adjusted EBITDAre and comparable hotel results are forward-looking statements and are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause actual results and performance to differ materially from those expressed or implied by these forecasts. Although we believe the expectations reflected in the forecasts are based upon reasonable assumptions, we can give no assurance that the expectations will be attained or that the results will not be materially different. Risks that may affect these assumptions and forecasts include the following: potential changes in overall economic outlook make it inherently difficult to forecast the level of RevPAR and margin growth; the amount and timing of acquisitions and dispositions of hotel properties is an estimate that can substantially affect financial results, including such items as net income, depreciation and gains on dispositions; the level of capital expenditures may change significantly, which will directly affect the level of depreciation expense and net income; the amount and timing of debt payments may change significantly based on market conditions, which will directly affect the level of interest expense and net income; the amount and timing of transactions involving shares of our common stock may change based on market conditions; and other risks and uncertainties associated with our business described herein and in our annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K filed with the SEC.

Comparable Hotel Operating Statistics

To facilitate a quarter-to-quarter comparison of our operations, we present certain operating statistics (i.e., RevPAR, average daily rate and average occupancy) and operating results (revenues, expenses, hotel EBITDA and associated margins) for the periods included in this report on a comparable hotel basis.

Because these statistics and operating results relate only to our hotel properties, they exclude results for our non-hotel properties and other real estate investments. We define our comparable hotels as properties:

(i) that are owned or leased by us and the operations of which are included in our consolidated results for the entirety of the reporting periods being compared; and

(ii) that have not sustained substantial property damage or business interruption, or undergone large-scale capital projects (as further defined below) during the reporting periods being compared.

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 that would cause a hotel to be excluded from our comparable hotel set is an extensive renovation of several core aspects of the hotel, such as rooms, meeting space, lobby, bars, restaurants and other public spaces. Both quantitative and qualitative factors are taken into consideration in determining if the renovation would cause a hotel to be removed from the comparable hotel set, including unusual or exceptional circumstances such as: a reduction or increase in room count, rebranding, a significant alteration of the business operations, or the closing of the hotel during the renovation.

We do not include an acquired hotel in our comparable hotel set until the operating results for that hotel have been included in our consolidated results for one full calendar year. For example, we acquired The Don CeSar in February 2017. The hotel will not be included in our comparable hotels until January 1, 2019. Hotels that we sell are excluded from the comparable hotel set once the transaction has closed. Similarly, hotels are excluded from our comparable hotel set from the date that they sustain substantial property damage or business interruption or commence a large-scale capital project. 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 completion of the repair of the property damage or cessation of the business interruption, or the completion of large-scale capital projects, as applicable.

Of the 95 hotels that we owned on June 30, 2018, 88 have been classified as comparable hotels. The operating results of the following hotels that we owned as of June 30, 2018 are excluded from comparable hotel results for these periods:

•

The Phoenician (acquired in June 2015 and, beginning in the second quarter of 2016, business disruption due to extensive renovations, including all guestrooms and suites, a redesign of the lobby and public areas, renovation of pools, recreation areas and a restaurant and a re-configured spa and fitness center);

•

The Don CeSar and Beach House Suites complex (acquired in February 2017);

•

W Hollywood (acquired in March 2017);

•

Andaz Maui at Wailea Resort (acquired in March 2018);

•

Grand Hyatt San Francisco (acquired in March 2018);

•

Hyatt Regency Coconut Point Resort and Spa (acquired in March 2018); and

•

The Ritz-Carlton, Naples, removed in the second quarter of 2018 (business interruption due to extensive renovations including restoration of the façade that requires closure of the hotel for over two months, coordinated with renovation and expansion of restaurant areas and renovation to the spa and ballrooms).

Page 18 of 22

HOST HOTELS & RESORTS, INC.

Notes to Financial Information

The operating results of six hotels disposed of in 2018 and 2017 are not included in comparable hotel results for the periods presented herein. These operations are also excluded from the hotel operating data for all owned hotels on pages 9 and 10.

Operating statistics for the non-comparable hotels listed above are included in the hotel operating data for all owned hotels. By definition, the RevPAR results for these properties are not comparable due to the reasons listed above, and, therefore, are not indicative of the overall trends for our portfolio. The operating results for the five hotels acquired in 2017 and 2018 are included in the all owned hotel operating data on a pro forma basis, which includes operating results assuming the hotels were owned as of January 1, 2017 and based on actual results obtained from the manager 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. All owned hotel operating statistics are provided for completeness and to show the difference between our comparable hotel information (upon which we usually evaluate performance) and all of our hotels, including non-comparable hotels. Also, while they may not be illustrative of trends (as compared to comparable hotel operating statistics), changes in all owned hotel statistics will have an effect on our overall revenues.

Constant US$ and Nominal US$

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. For comparative purposes, we also present the RevPAR results for the prior year assuming the results for our foreign operations were translated using the same exchange rates that were effective for the comparable periods in the current year, thereby eliminating the effect of currency fluctuation for the year-over-year comparisons. For the full year forecast results, we use the applicable forward currency curve (as published by Bloomberg L.P.) for each monthly period to estimate forecast foreign operations in U.S. dollars and have restated the prior year RevPAR results using the same forecast exchange rates to estimate year-over-year growth in RevPAR in constant US$. We believe this presentation is useful to investors as it shows growth in RevPAR in the local currency of the hotel consistent with how we would evaluate our domestic portfolio. However, the estimated effect of changes in foreign currency has been reflected in the actual and forecast results of net income, EBITDA, Adjusted EBITDAre, earnings per diluted share and Adjusted FFO per diluted share. Nominal US$ results include the effect of currency fluctuations, consistent with our financial statement presentation.

Non-GAAP Financial Measures

Included in this press release are certain “non-GAAP financial measures,” which are measures of our historical or future financial performance that are not calculated and presented in accordance with GAAP, within the meaning of applicable SEC rules. They are as follows: (i) FFO and FFO per diluted share (both NAREIT and Adjusted), (ii) EBITDA, (iii) EBITDAre and Adjusted EBITDAre and (iv) Comparable Hotel Property Level Operating Results. The following discussion defines these measures and presents why we believe they are useful supplemental measures of our performance.

NAREIT FFO and NAREIT FFO per Diluted Share

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. NAREIT defines FFO as net income (calculated in accordance with GAAP) excluding gains and losses from sales of real estate, the cumulative effect of changes in accounting principles, real estate-related depreciation, amortization and impairments and adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures 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, impairments 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 that 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 April 2002 “White Paper on Funds From Operations,” since real estate values have historically risen or fallen with market conditions, many industry investors have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. For these reasons, NAREIT adopted the FFO metric in order to promote an industry-wide measure of REIT operating performance.

Page 19 of 22

HOST HOTELS & RESORTS, INC.

Notes to Financial Information

Adjusted FFO per Diluted Share

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 associated with 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 outside the ordinary course of business. We believe that including these items is not consistent with our ongoing operating performance.

In unusual circumstances, we may also adjust NAREIT FFO for gains or losses that management believes are not representative of the Company’s current operating performance. For example, in 2017, as a result of the reduction of corporate income tax rates from 35% to 21% caused 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 the deferred tax assets and increase the provision for income taxes by approximately $11 million. Additionally, similar corporate income tax rate reductions affected our European Joint Venture, causing the remeasurement of the net deferred tax assets and liabilities in France and Belgium, resulting in a net tax benefit to us of $5 million. We do not consider these adjustments to be reflective of our on-going operating performance and therefore excluded these items from Adjusted FFO.

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 the Company’s capital structure (primarily interest expense) and its asset base (primarily depreciation and amortization). Management also believes the use of EBITDA facilitates comparisons between us and other lodging REITs, hotel owners who 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, is widely used by management in the annual budget process and for our 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 the Company’s 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 write-downs of 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 – 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.

Page 20 of 22

HOST HOTELS & RESORTS, INC.

Notes to Financial Information

•

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 such adjustment was a 2013 exclusion of a gain from an eminent domain claim.

In the past, we presented Adjusted EBITDA as a supplemental measure of our performance. That metric is calculated in a similar manner as Adjusted EBITDAre presented here, with the exception of the adjustment for non-controlling partners’ pro rata share of Adjusted EBITDA, which totaled $2 million and $5 million for the second quarter and year-to-date of 2017, respectively. The rationale for including 100% of EBITDAre for consolidated affiliates with non-controlling interests is that the full amount of any debt of these affiliates is reported in our consolidated balance sheet and therefore metrics using total debt to EBITDAre provide a better understanding of the Company’s leverage. This is also consistent with NAREIT’s definition of EBITDAre.

Limitations on the Use of NAREIT FFO per Diluted Share, Adjusted FFO per Diluted Share, EBITDA, EBITDAre and Adjusted EBITDAre

We calculate NAREIT FFO per diluted share in accordance with standards established by NAREIT, which may not be comparable to measures calculated by other companies who do not use the NAREIT definition of FFO or do not calculate FFO per diluted share in accordance with NAREIT guidance. In addition, although FFO per diluted share is a useful measure when comparing our results to other REITs, it may not be helpful to investors when comparing us to non-REITs. We also calculate Adjusted FFO per diluted share, which is not in accordance with NAREIT guidance and may not be comparable to measures calculated by other REITs. EBITDA, EBITDAre and Adjusted EBITDAre, as presented, may also not be comparable to measures calculated 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) 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 statement of operations and 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 a measure 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 a measure 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 per diluted share 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 and international partnerships that own a total of 21 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 LP held by outside partners and interests ranging from 15% to 48% held by outside partners in two partnerships each owning 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 were calculated as set forth in the definitions above. 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 implications of our investments in these entities.

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 investors. Our comparable hotel results present operating results for hotels owned during the entirety of the periods being compared without giving effect to any acquisitions or dispositions, significant property damage or large scale capital improvements incurred during these periods. We present comparable hotel EBITDA to help us and our investors evaluate the ongoing operating performance of our comparable properties after removing the impact of the Company’s capital structure (primarily interest expense), and its asset base (primarily depreciation and amortization). Corporate-level costs and expenses are also removed to arrive at property-level results. We believe these property-level results provide investors with supplemental information into the ongoing operating performance of our comparable hotels. Comparable hotel results are presented both by location and for the Company’s comparable properties in the aggregate. We eliminate depreciation and amortization because, even though depreciation and amortization 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.

Page 21 of 22

HOST HOTELS & RESORTS, INC.

Notes to Financial Information

As noted earlier, because real estate values have historically risen or fallen with market conditions, many real estate industry investors have considered presentation of historical cost accounting for operating results to be insufficient by themselves.

As a result of the elimination of corporate-level costs and expenses and depreciation and amortization, 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, such as the effect of acquisitions or dispositions. While management believes that presentation of comparable hotel results is a “same store” 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 these hotels, as these decisions are based on data for individual hotels and are not based on comparable hotel results. For these reasons, we believe that comparable hotel operating results, when combined with the presentation of GAAP operating profit, revenues and expenses, provide useful information to investors and management.

Page 22 of 22

hst-ex992_6.pptx.htm

Second Quarter 2018 Supplemental Financial Information June 30, 2018 Host Hotels & Resorts, Inc. Exhibit 99.2

Table of Contents Host Hotels & Resorts

Overview About Host Hotels & Resorts Host Hotels & Resorts, Inc. is an S&P 500 company and is the largest lodging real estate investment trust and one of the largest owners of luxury and upper-upscale hotels. The Company currently owns 89 properties in the United States and six properties internationally totaling approximately 52,500 rooms. The Company also holds non-controlling interests in seven domestic and international joint ventures. Guided by a disciplined approach to capital allocation and aggressive asset management, the Company partners with premium brands such as Marriott®, Ritz-Carlton®, Westin®, Sheraton®, W®, St. Regis®, Le Méridien®, The Luxury Collection®, Hyatt®, Fairmont®, Hilton®, Swissôtel®, ibis® and Novotel®, as well as independent brands in the operation of properties in over 50 major markets. For additional information, please visit the Company’s website at www.hosthotels.com. Host Hotels & Resorts, Inc., herein referred to as “we,” the “Company” or “Host Inc.,” is a self-managed and self-administered real estate investment trust (“REIT”) that owns hotel properties. We conduct our operations as an umbrella partnership REIT through an operating partnership, Host Hotels & Resorts, L.P. (“Host LP”), of which we are the sole general partner. When distinguishing between Host Inc. and Host LP, the primary difference is approximately 1% of the partnership interests in Host LP held by outside partners as of June30, 2018, which is non-controlling interests in Host LP in our consolidated balance sheets and is included in net income attributable to non-controlling interests in our consolidated statements of operations. Readers are encouraged to find further detail regarding our organizational structure in our annual report on Form 10-K. . Host Hotels & Resorts Corporate Headquarters Host Hotels & Resorts, Inc. 6903 Rockledge Drive, Suite 1500 Bethesda, MD 20817 Phone: 240-744-5484 Website: www.hosthotels.com Contacts James F. Risoleo, Chief Executive Officer Michael D. Bluhm, Chief Financial Officer Bret D. S. McLeod, Senior Vice President, Treasurer, Corporate Finance & Investor Relations Gee Lingberg, Vice President, Investor Relations Analyst Coverage Bank of America Merrill Lynch Shaun Kelley 646 855-1005 shaun.kelley@baml.com Barclays Capital Anthony Powell 212 526-8768 anthony.powell@barclays.com Bernstein David Beckel 212 407-5953 David.Beckel@bernstein.com BTIG James Sullivan 212 738-6139 jsullivan@btig.com Citi Investment Research Smedes Rose 212 816-6243 smedes.rose@citi.com Deutsche Banc Securities Chris Woronka 212 250-9376 Chris.Woronka@db.com Evercore ISI Richard Hightower 212-752-0886 rhightower@evercoreisi.com Goldman Sachs & Co. Stephen Grambling 212 902-7832 Stephen.Grambling@gs.com Green Street Advisors Lukas Hartwich 949 640-8780 lhartwich@greenstreetadvisors.com Instinet LLC Harry Curtis 212 310-5414 Harry.curtis@instinet.com J.P. Morgan Securities Joe Greff 212 622-0548 Joseph.greff@jpmorgan.com Morgan Stanley & Co. Thomas Allen 212 761-3356 Thomas.Allen@morganstanley.com Raymond James & Associates Bill Crow 727 567-2594 Bill.crow@raymondjames.com RBC Capital Markets Wes Golladay 440 715-2650 Wes.Golladay@rbccm.com Robert W. Baird Mike Bellisario 414 298-6130 mbellisario@rwbaird.com Stifel, Nicolaus & Co. Simon Yarmak 443 224-1345 yarmaks@stifel.com SunTrust Robert Humphrey C. Patrick Scholes 212 319-3915 Patrick.scholes@suntrust.com Susquehanna Financial Group Rachael Rothman 212 514-4882 Rachael.rothman@sig.com UBS Securities LLC Robin Farley 212 713-2060 Robin.farley@ubs.com Wells Fargo Securities LLC Jeff Donnelly 617 603-4262 Jeff.donnelly@wellsfargo.com Wolfe Research Jared Shojaian 646-854-0722 jshojaian@wolferesearch.com The Company is followed by the analysts listed above. Please note that any opinions, estimates or forecasts regarding the Company’s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of the Company or its management. The Company does not by its reference above imply its endorsement of or concurrence with any of such analysts’ information, conclusions or recommendations.

Overview Forward-Looking Statements This supplemental information contains forward-looking statements within the meaning of federal securities regulations. These forward-looking statements include forecast results and are identified by their use of terms and phrases such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “should,” “plan,” “predict,” “project,” “will,” “continue” and other similar terms and phrases, including references to assumptions and forecasts of future results. Forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause the actual results to differ materially from those anticipated at the time the forward-looking statements are made. These risks include, but are not limited to: changes in national and local economic and business conditions and other factors such as natural disasters, pandemics and weather that will affect occupancy rates at our hotels and the demand for hotel products and services; the impact of geopolitical developments outside the U.S. on lodging demand; volatility in global financial and credit markets; operating risks associated with the hotel business; risks and limitations in our operating flexibility associated with the level of our indebtedness and our ability to meet covenants in our debt agreements; risks associated with our relationships with property managers and joint venture partners; our ability to maintain our properties in a first-class manner, including meeting capital expenditure requirements; the effects of hotel renovations on our hotel occupancy and financial results; our ability to compete effectively in areas such as access, location, quality of accommodations and room rate structures; risks associated with our ability to complete acquisitions and dispositions and develop new properties and the risks that acquisitions and new developments may not perform in accordance with our expectations; our ability to continue to satisfy complex rules in order for us to remain a REIT for federal income tax purposes; risks associated with our ability to effectuate our dividend policy, including factors such as operating results and the economic outlook influencing our board’s decision whether to pay further dividends at levels previously disclosed or to use available cash to make special dividends; and other risks and uncertainties associated with our business described in the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K filed with the SEC. Although the Company believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be attained or that any deviation will not be material. All information in this supplemental presentation is as of August 7, 2018, and the Company undertakes no obligation to update any forward-looking statement to conform the statement to actual results or changes in the Company’s expectations. Comparable Hotel Operating Statistics and Non-GAAP Financial Measures To facilitate a quarter-to-quarter comparison of our operations, we present certain operating statistics (i.e., RevPAR, average daily rate and average occupancy) and operating results (revenues, expenses, hotel EBITDA and associated margins) for the periods included in this report on a comparable hotel basis. See the Notes to Supplemental Financial Information for the details on how we determine our comparable hotel set. Included in this supplemental information are certain “non-GAAP financial measures,” which are measures of our historical or future financial performance that are not calculated and presented in accordance with GAAP (U.S. generally accepted accounting principles), within the meaning of applicable SEC rules. They are as follows: (i) FFO and FFO per diluted share (both NAREIT and Adjusted), (ii) EBITDA (for both the Company and hotel level), (iii) EBITDAre and Adjusted EBITDAre and (iv) Comparable Hotel Property Level Operating Results (and the related margins). Also included are reconciliations to the most directly comparable GAAP measures. See the Notes to Supplemental Financial Information for definitions of these measures, why we believe these measures are useful and limitations on their use. Also included in this supplemental information is our leverage and fixed charge coverage ratios, calculated in accordance with our credit facility, along with our EBITDA to interest coverage ratio, calculated in accordance with our senior notes indenture covenants. Included with these ratios are reconciliations calculated in accordance with GAAP. See the Notes to Supplemental Financial Information for information on how these supplemental measures are calculated, why we believe they are useful and limitations on their use. Host Hotels & Resorts

Corporate Financial Information Host Hotels & Resorts

Corporate Financial Information Condensed Consolidated Balance Sheets (unaudited, in millions, except shares and per share amounts) Host Hotels & Resorts June 30, 2018 December 31, 2017 ASSETS Property and equipment, net $10,377 $9,692 Assets held for sale 163 250 Due from managers 161 79 Advances to and investments in affiliates 322 327 Furniture, fixtures and equipment replacement fund 199 195 Other 207 237 Cash and cash equivalents 646 913 Total assets $12,075 $11,693 LIABILITIES, NON-CONTROLLING INTERESTS AND EQUITY Debt Senior notes $2,780 $2,778 Credit facility, including term loans of $997 million and $996 million, respectively 1,442 1,170 Other debt 6 6 Total debt 4,228 3,954 Accounts payable and accrued expenses 242 283 Other 266 287 Total liabilities 4,736 4,524 Non-controlling interests - Host Hotels & Resorts, L.P. 173 167 Host Hotels & Resorts, Inc. stockholders’ equity: Common stock, par value $.01, 1,050 million shares authorized, 739.8 million shares and 739.1 million shares issued and outstanding, respectively 7 7 Additional paid-in capital 8,100 8,097 Accumulated other comprehensive loss (68) (60) Deficit (901) (1,071) Total equity of Host Hotels & Resorts, Inc. stockholders 7,138 6,973 Non-controlling interests—other consolidated partnerships 28 29 Total equity 7,166 7,002 Total liabilities, non-controlling interests and equity $12,075 $11,693

Corporate Financial Information Condensed Consolidated Statements of Operations (unaudited, in millions, except per share amounts) Host Hotels & Resorts Quarter ended June 30, Year-to-date ended June 30, 2018 2017 2018 2017 Revenues Rooms $973 $940 $1,817 $1,783 Food and beverage 449 416 862 838 Other 96 85 185 168 Total revenues 1,518 1,441 2,864 2,789 Expenses Rooms 238 230 462 449 Food and beverage 290 275 568 552 Other departmental and support expenses 336 324 651 643 Management fees 73 69 127 125 Other property-level expenses 99 97 197 197 Depreciation and amortization 189 178 367 358 Corporate and other expenses 30 26 58 55 Gain on insurance and business interruption settlements — (2) — (5) Total operating costs and expenses 1,255 1,197 2,430 2,374 Operating profit 263 244 434 415 Interest income 2 1 5 2 Interest expense (45) (43) (89) (82) Gain on sale of assets — 29 120 46 Loss on foreign currency transactions and derivatives (1) — (1) (2) Equity in earnings of affiliates 9 8 19 15 Income before income taxes 228 239 488 394 Provision for income taxes (17) (27) (21) (21) Net income 211 212 467 373 Less: Net income attributable to non-controlling interests (2) (2) (5) (5) Net income attributable to Host Inc. $209 $210 $462 $368 Basic and diluted earnings per common share $.28 $.28 $.62 $.50

Corporate Financial Information Earnings per Common Share (unaudited, in millions, except per share amounts) ___________ (1) Dilutive securities may include shares granted under comprehensive stock plans, preferred operating partnership units (“OP Units”) held by minority partners and other non-controlling interests that have the option to convert their limited partnership interests to common OP Units. No effect is shown for any securities that were anti-dilutive for the period. Host Hotels & Resorts Quarter ended June 30, Year-to-date ended June 30, 2018 2017 2018 2017 Net income $211 $212 $467 $373 Less: Net income attributable to non-controlling interests (2) (2) (5) (5) Net income attributable to Host Inc. $209 $210 $462 $368 Basic weighted average shares outstanding 739.7 738.6 739.5 738.3 Assuming distribution of common shares granted under the comprehensive stock plans, less shares assumed purchased at market .5 .2 .4 .2 Diluted weighted average shares outstanding (1) 740.2 738.8 739.9 738.5 Basic and diluted earnings per common share $.28 $.28 $.62 $.50

Corporate Financial Information (unaudited, in millions) Reconciliation of Net Income to EBITDA, EBITDAre and Adjusted EBITDAre(1) __________ (1) See the Notes to Supplemental Financial Information for discussion of these non-GAAP measures. (2) Net Income, EBITDA, EBITDAre, Adjusted EBITDAre, NAREIT FFO and Adjusted FFO include a gain of $1 million for each of the year-to-date periods ended June 30, 2018 and 2017, for the sale of the portion of land attributable to individual units sold by the Maui timeshare joint venture. (3) Reflects the sale of two hotels in each of 2018 and 2017. (4) Effective January 1, 2018, we adopted Accounting Standards Update No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. As a result, the recent Hyatt portfolio acquisition was considered an asset acquisition and the related $17 million of acquisition costs were capitalized. (5) Represents our share of earnings and pro rata EBITDAre from our European Joint Venture (“Euro JV”) in which we hold an approximate one-third non-controlling interest. (6) Effective December 31, 2017, we present EBITDAre, reported in accordance with NAREIT guidelines, and Adjusted EBITDAre as supplemental measures of our performance. Prior year results have been updated to conform with the current year presentation. Under the new presentation, all of the EBITDA of consolidated partnerships is included, including the non-controlling partners’ share, which has increased the previously reported second quarter and year-to-date 2017 Adjusted EBITDA by $2 million and $5 million, respectively. See the Notes to Supplemental Financial Information for more information on this change. Host Hotels & Resorts Quarter ended June 30, Year-to-date ended June 30, 2018 2017 2018 2017 Net income (2) $211 $212 $467 $373 Interest expense 45 43 89 82 Depreciation and amortization 176 178 346 358 Income taxes 17 27 21 21 EBITDA (2) 449 460 923 834 Gain on dispositions (3) — (28) (119) (43) Non-cash impairment loss 13 — 21 — Equity investment adjustments: Equity in earnings of Euro JV (5) (6) (5) (8) (5) Equity in earnings of affiliates other than Euro JV (3) (3) (11) (10) Pro rata EBITDAre of Euro JV (5) 17 14 23 20 Pro rata EBITDAre of equity investments other than Euro JV 6 8 17 19 EBITDAre (2)(6) 476 446 846 815 Adjustments to EBITDAre: Acquisition costs (4) — — — 1 Adjusted EBITDAre (2)(6) $476 $446 $846 $816

Corporate Financial Information (unaudited, in millions, except per share amounts) Reconciliation of Net Income to NAREIT and Adjusted Funds From Operations per Diluted Share(1) __________ (1-4)Refer to the corresponding footnote on the Reconciliation of Net Income to EBITDA, EBITDAre and Adjusted EBITDAre. (5) Earnings per diluted share and NAREIT FFO 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 partners and other non-controlling interests that have the option to convert their limited partnership interests to common OP units. No effect is shown for securities if they are anti-dilutive. Host Hotels & Resorts Quarter ended June 30, Year-to-date ended June 30, 2018 2017 2018 2017 Net income (2) $211 $212 $467 $373 Less: Net income attributable to non-controlling interests (2) (2) (5) (5) Net income attributable to Host Inc. 209 210 462 368 Adjustments: Gain on dispositions (3) — (28) (119) (43) Depreciation and amortization 175 177 344 357 Non-cash impairment loss 13 — 21 — Equity investment adjustments: Equity in earnings of affiliates (9) (8) (19) (15) Pro rata FFO of equity investments 17 15 32 28 Consolidated partnership adjustments: FFO adjustment for non-controlling partnerships (1) (1) (1) (2) FFO adjustments for non-controlling interests of Host L.P. (2) (2) (3) (4) NAREIT FFO (2) 402 363 717 689 Adjustments to NAREIT FFO: Acquisition costs (4) — — — 1 Loss on debt extinguishment — 1 — 1 Adjusted FFO (2) $402 $364 $717 $691 For calculation on a per share basis (5): Diluted weighted average shares outstanding - EPS, NAREIT FFO and Adjusted FFO 740.2 738.8 739.9 738.5 NAREIT FFO per diluted share $.54 $.49 $.97 $.93 Adjusted FFO per diluted share $.54 $.49 $.97 $.94

Property Level Data Host Hotels & Resorts

Property Level Data (unaudited, in millions, except hotel statistics) Comparable Hotel Results(1) Host Hotels & Resorts Quarter ended June 30, Year-to-date ended June 30, 2018 2017 2018 2017 Number of hotels 88 88 88 88 Number of rooms 49,537 49,537 49,537 49,537 Change in comparable hotel RevPAR (2) Constant US$ 2.8% — 2.1% — Nominal US$ 2.7% — 2.1% — Operating profit margin (3) 17.3% 16.9% 15.2% 14.9% Comparable hotel EBITDA margin (3) 32.3% 31.4% 30.0% 29.25% Food and beverage profit margin (3) 35.4% 33.9% 34.1% 34.1% Comparable hotel food and beverage profit margin (3) 35.7% 34.8% 34.5% 34.4% Net income $211 $212 $467 $373 Depreciation and amortization 189 178 367 358 Interest expense 45 43 89 82 Provision for income taxes 17 27 21 21 Gain on sale of property and corporate level income/expense 20 (12) (85) (6) Non-comparable hotel results, net (4) (45) (38) (91) (98) Comparable hotel EBITDA $437 $410 $768 $730

Property Level Data (unaudited, in millions, except hotel statistics) Comparable Hotel Results(1) (continued) Quarter ended June 30, 2018 Quarter ended June 30, 2017 Adjustments Adjustments GAAP Results Non-comparable hotel results, net (4) Depreciation and corporate level items Comparable Hotel Results GAAP Results Non-comparable hotel results, net (4) Depreciation and corporate level items Comparable Hotel Results Revenues Room $973 $(86) $— $887 $940 $(77) $— $863 Food and beverage 449 (57) — 392 416 (42) — 374 Other 96 (20) — 76 85 (16) — 69 Total revenues 1,518 (163) — 1,355 1,441 (135) — 1,306 Expenses Room 238 (22) — 216 230 (20) — 210 Food and beverage 290 (38) — 252 275 (31) — 244 Other 508 (58) — 450 490 (48) — 442 Depreciation and amortization 189 — (189) — 178 — (178) — Corporate and other expenses 30 — (30) — 26 — (26) — Gain on insurance and business interruption settlements — — — — (2) 2 — — Total expenses 1,255 (118) (219) 918 1,197 (97) (204) 896 Operating Profit - Comparable Hotel EBITDA $263 $(45) $219 $437 $244 $(38) $204 $410 Host Hotels & Resorts

Property Level Data (unaudited, in millions, except hotel statistics) Comparable Hotel Results(1) (continued) Year-to-date ended June 30, 2018 Year-to-date ended June 30, 2017 Adjustments Adjustments GAAP Results Non-comparable hotel results, net (4) Depreciation and corporate level items Comparable Hotel Results GAAP Results Non-comparable hotel results, net (4) Depreciation and corporate level items Comparable Hotel Results Revenues Room $1,817 $(162) $— $1,655 $1,783 $(162) $— $1,621 Food and beverage 862 (105) — 757 838 (96) — 742 Other 185 (36) — 149 168 (35) — 133 Total revenues 2,864 (303) — 2,561 2,789 (293) — 2,496 Expenses Room 462 (40) — 422 449 (40) — 409 Food and beverage 568 (72) — 496 552 (65) — 487 Other 975 (100) — 875 965 (95) — 870 Depreciation and amortization 367 — (367) — 358 — (358) — Corporate and other expenses 58 — (58) — 55 — (55) — Gain on insurance and business interruption settlements — — — — (5) 5 — — Total expenses 2,430 (212) (425) 1,793 2,374 (195) (413) 1,766 Operating Profit - Comparable Hotel EBITDA $434 $(91) $425 $768 $415 $(98) $413 $730 ___________ See the Notes to Supplemental Financial Information for a discussion of non-GAAP measures and the calculation of comparable hotel results. RevPAR is the product of the average daily room rate charged and the average daily occupancy achieved. 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 condensed consolidated statements of operations. Comparable hotel margins are calculated using amounts presented in the above tables. (4) Non-comparable hotel results, net, includes the following items: (i) the results of operations of our non-comparable hotels and sold hotels, which operations are included in our condensed consolidated statements of operations as continuing operations, (ii) gains on insurance settlements and business interruption proceeds, and (iii) the results of our office spaces and other non-hotel income. Host Hotels & Resorts

Property Level Data (unaudited, in millions, except hotel statistics and per room basis) Comparable Hotel Results by Location in Nominal US$ _________ (1) Certain items from our statement of operations are not allocated to individual properties, including interest on our senior notes, corporate and other expenses, and the provision for income taxes. These items are reflected below in “gain on sale of property and corporate level income/expense”. Refer to the table below for reconciliation of net income to EBITDA by location. (2) Total Revenue per Available Room (“Total RevPAR”) is a summary measure of hotel results calculated by dividing the sum of room, food and beverage and other ancillary service revenue by room nights available to guests for the period. It includes ancillary revenues not included within RevPAR. (3) CBD refers to the central business district. Host Hotels & Resorts Quarter ended June 30, 2018 Location No. of Properties No. of Rooms Average Room Rate Average Occupancy Percentage RevPAR Total Revenues Total Revenues per Available Room (2) Hotel Net Income Hotel EBITDA (1) Maui/Oahu 3 1,682 $342.49 91.7% $313.94 $75.8 $495.51 $17.3 $26.6 Jacksonville 1 446 400.02 84.6 338.47 30.1 741.04 10.1 12.3 New York 5 5,303 308.92 90.8 280.65 196.9 408.13 29.5 50.4 Florida Gulf Coast 2 593 227.09 71.9 163.32 14.4 267.74 1.3 3.0 Washington, D.C. (CBD)(3) 5 3,238 287.52 89.7 257.90 107.4 364.36 30.7 40.8 San Francisco/San Jose 6 3,853 250.86 88.9 222.97 112.9 322.07 25.7 36.5 Phoenix 4 1,518 201.89 76.1 153.68 43.2 312.96 8.1 13.7 San Diego 4 4,341 232.31 84.7 196.69 133.8 338.73 23.0 43.6 Los Angeles 3 1,421 212.68 90.1 191.67 36.0 278.17 5.6 9.0 Seattle 2 1,315 253.60 88.6 224.66 36.1 301.53 8.5 12.5 Boston 4 3,185 262.60 89.1 233.87 91.5 315.58 23.9 33.0 Philadelphia 2 810 223.69 89.0 199.05 24.4 331.56 5.4 8.6 New Orleans 1 1,333 196.05 85.4 167.43 28.1 231.49 7.4 10.1 Orlando 1 2,004 186.83 75.0 140.15 56.5 310.02 12.4 18.3 Orange County 4 1,429 188.33 81.4 153.35 30.3 233.09 6.8 9.9 Miami 2 843 143.52 80.9 116.09 13.3 173.14 2.1 3.9 Atlanta 5 1,936 183.48 80.1 146.93 40.0 226.89 8.2 13.4 Chicago 6 2,392 234.71 83.9 197.01 56.9 261.57 14.9 22.1 Northern Virginia 5 1,919 194.77 83.4 162.39 44.3 253.63 9.3 14.2 San Antonio 2 1,513 193.23 73.4 141.89 29.8 216.14 5.4 8.3 Houston 4 1,716 178.28 74.9 133.49 30.6 195.67 3.7 8.9 Denver 3 1,340 169.90 81.3 138.10 24.4 199.98 4.3 8.7 Other 8 3,596 173.49 78.0 135.24 67.1 205.16 12.4 19.1 Domestic 82 47,726 236.54 84.4 199.53 1,323.8 304.82 276.0 426.9 International 6 1,811 180.62 69.1 124.80 31.1 188.53 5.3 10.2 All Locations - Nominal US$ 88 49,537 $234.85 83.8% $196.80 $1,354.9 $300.57 $281.3 $437.1 Non-comparable hotels 7 3,164 — — — 163.1 — 23.9 44.8 Gain on sale of property and corporate level income/expense — (94.2) (32.5) Total 95 52,701 — — — $1,518.0 — $211.0 $449.4

Property Level Data (unaudited, in millions, except hotel statistics) Comparable Hotel Results by Location in Nominal US$ Reconciliation of Hotel Net Income to Hotel EBITDA Host Hotels & Resorts Quarter ended June 30, 2018 Location No. of Properties No. of Rooms Hotel Net Income Plus: Depreciation Plus: Interest Expense Plus: Income Tax Equals: Hotel EBITDA Maui/Oahu 3 1,682 $17.3 $9.3 $— $— $26.6 Jacksonville 1 446 10.1 2.2 — — 12.3 New York 5 5,303 29.5 20.9 — — 50.4 Florida Gulf Coast 2 593 1.3 1.7 — — 3.0 Washington, D.C. (CBD) 5 3,238 30.7 10.1 — — 40.8 San Francisco/San Jose 6 3,853 25.7 10.8 — — 36.5 Phoenix 4 1,518 8.1 5.6 — — 13.7 San Diego 4 4,341 23.0 20.6 — — 43.6 Los Angeles 3 1,421 5.6 3.4 — — 9.0 Seattle 2 1,315 8.5 4.0 — — 12.5 Boston 4 3,185 23.9 9.1 — — 33.0 Philadelphia 2 810 5.4 3.2 — — 8.6 New Orleans 1 1,333 7.4 2.7 — — 10.1 Orlando 1 2,004 12.4 5.9 — — 18.3 Orange County 4 1,429 6.8 3.1 — — 9.9 Miami 2 843 2.1 1.8 — — 3.9 Atlanta 5 1,936 8.2 5.2 — — 13.4 Chicago 6 2,392 14.9 7.2 — — 22.1 Northern Virginia 5 1,919 9.3 4.9 — — 14.2 San Antonio 2 1,513 5.4 2.9 — — 8.3 Houston 4 1,716 3.7 5.2 — — 8.9 Denver 3 1,340 4.3 4.4 — — 8.7 Other 8 3,596 12.4 6.7 — — 19.1 Domestic 82 47,726 276.0 150.9 — — 426.9 International 6 1,811 5.3 3.5 1.4 — 10.2 All Locations - Nominal US$ 88 49,537 $281.3 $154.4 $1.4 $— $437.1 Non-comparable hotels 7 3,164 23.9 20.9 — — 44.8 Gain on sale of property and corporate level income/ expense (94.2) 0.8 43.6 17.3 (32.5) Total 95 52,701 $211.0 $176.1 $45.0 $17.3 $449.4

Property Level Data (unaudited, in millions, except hotel statistics and per room basis) Comparable Hotel Results by Location in Nominal US$ __________ (1) Certain items from our statement of operations are not allocated to individual properties, including interest on our senior notes, corporate and other expenses, and the provision for income taxes. These items are reflected below in “gain on sale of property and corporate level income/expense”. Refer to the table below for reconciliation of net income to EBITDA by location. Host Hotels & Resorts Quarter ended June 30, 2017 Location No. of Properties No. of Rooms Average Room Rate Average Occupancy Percentage RevPAR Total Revenues Total Revenues per Available Room Hotel Net Income Hotel EBITDA (1) Maui/Oahu 3 1,682 $328.85 89.9% $295.61 $70.7 $462.20 $15.2 $24.4 Jacksonville 1 446 384.03 85.0 326.50 29.1 716.04 9.3 11.5 New York 5 5,303 301.09 92.2 277.51 190.2 394.05 18.9 42.1 Florida Gulf Coast 2 593 211.48 74.5 157.63 15.0 278.08 1.5 3.1 Washington, D.C. (CBD) 5 3,238 279.26 90.5 252.81 105.5 357.90 28.2 38.7 San Francisco/San Jose 6 3,853 236.73 86.8 205.40 102.3 291.91 19.0 31.0 Phoenix 4 1,518 199.70 75.6 150.89 41.4 299.61 7.2 12.7 San Diego 4 4,341 227.07 85.9 195.12 126.5 320.32 19.9 40.7 Los Angeles 3 1,421 219.01 89.5 195.96 36.4 283.13 5.9 9.3 Seattle 2 1,315 251.37 89.7 225.39 35.5 296.56 9.0 12.9 Boston 4 3,185 267.82 89.9 240.86 94.0 324.39 27.1 36.1 Philadelphia 2 810 220.07 85.7 188.64 22.8 309.17 4.2 7.7 New Orleans 1 1,333 182.56 82.0 149.70 25.7 212.26 6.3 9.1 Orlando 1 2,004 174.70 74.2 129.65 53.2 291.67 10.5 16.3 Orange County 4 1,429 186.33 80.9 150.68 30.6 235.18 6.9 10.1 Miami 2 843 143.31 82.2 117.86 13.1 170.66 1.8 3.6 Atlanta 5 1,936 189.62 79.7 151.06 41.7 236.31 8.3 13.4 Chicago 6 2,392 224.95 86.6 194.82 57.0 261.66 16.0 23.2 Northern Virginia 5 1,919 192.99 81.5 157.22 43.7 250.45 9.2 14.0 San Antonio 2 1,513 179.03 72.1 129.15 26.5 192.77 2.5 6.7 Houston 4 1,716 175.95 71.1 125.16 29.2 186.85 3.2 8.7 Denver 3 1,340 168.42 81.3 136.89 24.2 198.30 4.0 8.5 Other 8 3,596 170.56 76.7 130.74 64.5 196.97 10.8 18.2 Domestic 82 47,726 231.32 84.1 194.58 1,278.8 294.47 244.9 402.0 International 6 1,811 177.47 62.8 111.37 27.5 166.92 3.4 8.4 All Locations - Nominal US$ 88 49,537 $229.84 83.3% $191.54 $1,306.3 $289.80 $248.3 $410.4 Non-comparable hotels 7 3,164 — — — 134.9 — 21.4 38.4 Gain on sale of property and corporate level income/ expense (0.2) (57.7) 11.6 Total 95 52,701 — — — $1,441.0 — $212.0 $460.4

Property Level Data (unaudited, in millions, except hotel statistics) Comparable Hotel Results by Location in Nominal US$ Reconciliation of Hotel Net Income to Hotel EBITDA Host Hotels & Resorts Quarter ended June 30, 2017 Location No. of Properties No. of Rooms Hotel Net Income Plus: Depreciation Plus: Interest Expense Plus: Income Tax Equals: Hotel EBITDA Maui/Oahu 3 1,682 $15.2 $9.2 $— $— $24.4 Jacksonville 1 446 9.3 2.2 — — 11.5 New York 5 5,303 18.9 23.2 — — 42.1 Florida Gulf Coast 2 593 1.5 1.6 — — 3.1 Washington, D.C. (CBD) 5 3,238 28.2 10.5 — — 38.7 San Francisco/San Jose 6 3,853 19.0 12.0 — — 31.0 Phoenix 4 1,518 7.2 5.5 — — 12.7 San Diego 4 4,341 19.9 20.8 — — 40.7 Los Angeles 3 1,421 5.9 3.4 — — 9.3 Seattle 2 1,315 9.0 3.9 — — 12.9 Boston 4 3,185 27.1 9.0 — — 36.1 Philadelphia 2 810 4.2 3.5 — — 7.7 New Orleans 1 1,333 6.3 2.8 — — 9.1 Orlando 1 2,004 10.5 5.8 — — 16.3 Orange County 4 1,429 6.9 3.2 — — 10.1 Miami 2 843 1.8 1.8 — — 3.6 Atlanta 5 1,936 8.3 5.1 — — 13.4 Chicago 6 2,392 16.0 7.2 — — 23.2 Northern Virginia 5 1,919 9.2 4.8 — — 14.0 San Antonio 2 1,513 2.5 4.2 — — 6.7 Houston 4 1,716 3.2 5.5 — — 8.7 Denver 3 1,340 4.0 4.5 — — 8.5 Other 8 3,596 10.8 7.4 — — 18.2 Domestic 82 47,726 244.9 157.1 — — 402.0 International 6 1,811 3.4 3.9 1.1 — 8.4 All Locations - Nominal US$ 88 49,537 $248.3 $161.0 $1.1 $— $410.4 Non-comparable hotels 7 3,164 21.4 16.4 0.6 — 38.4 Gain on sale of property and corporate level income/ expense (57.7) 0.8 41.4 27.1 11.6 Total 95 52,701 $212.0 $178.2 $43.1 $27.1 $460.4

Property Level Data (unaudited, in millions, except hotel statistics and per room basis) Comparable Hotel Results by Location in Nominal US$ _________ (1) Certain items from our statement of operations are not allocated to individual properties, including interest on our senior notes, corporate and other expenses, and the provision for income taxes. These items are reflected below in “gain on sale of property and corporate level income/expense”. Refer to the table below for reconciliation of net income to EBITDA by location. Host Hotels & Resorts Year-to-date ended June 30, 2018 Location No. of Properties No. of Rooms Average Room Rate Average Occupancy Percentage RevPAR Total Revenues Total Revenues per Available Room Hotel Net Income Hotel EBITDA (1) Maui/Oahu 3 1,682 $369.42 91.5% $338.07 $156.3 $513.44 $39.1 $57.7 Jacksonville 1 446 379.63 78.0 296.04 52.7 652.58 14.2 18.6 New York 5 5,303 283.92 84.8 240.84 342.7 357.01 18.2 61.0 Florida Gulf Coast 2 593 280.12 79.8 223.55 40.3 375.84 10.6 13.9 Washington, D.C. (CBD) 5 3,238 271.10 80.8 218.98 180.7 308.40 38.7 58.9 San Francisco/San Jose 6 3,853 251.75 86.6 217.97 219.2 314.27 46.5 68.6 Phoenix 4 1,518 238.65 81.5 194.61 102.7 373.76 29.7 40.9 San Diego 4 4,341 232.08 83.3 193.25 266.4 339.05 45.5 86.5 Los Angeles 3 1,421 213.12 90.0 191.74 70.4 273.61 10.4 17.2 Seattle 2 1,315 229.83 81.9 188.18 60.7 254.98 9.2 17.0 Boston 4 3,185 227.91 79.9 182.21 145.2 251.90 20.9 38.7 Philadelphia 2 810 208.50 86.3 179.87 43.5 296.75 6.5 13.1 New Orleans 1 1,333 196.70 84.1 165.33 56.4 233.70 15.1 20.4 Orlando 1 2,004 199.24 78.3 156.02 126.4 348.47 33.2 44.7 Orange County 4 1,429 190.09 78.9 149.96 59.0 228.02 12.2 18.5 Miami 2 843 176.63 84.7 149.54 31.8 208.27 8.7 12.2 Atlanta 5 1,936 187.72 79.4 149.03 82.0 234.06 17.0 27.7 Chicago 6 2,392 196.59 75.6 148.68 86.6 200.05 9.1 23.6 Northern Virginia 5 1,919 191.00 77.6 148.19 80.4 231.36 13.0 22.6 San Antonio 2 1,513 195.77 74.6 146.01 60.1 219.66 11.2 17.0 Houston 4 1,716 178.56 75.7 135.11 62.9 202.53 9.2 19.8 Denver 3 1,340 162.24 74.4 120.78 42.7 176.12 4.2 13.0 Other 8 3,596 175.03 75.1 131.44 134.1 206.06 25.1 38.8 Domestic 82 47,726 230.40 81.2 187.08 2,503.2 289.78 447.5 750.4 International 6 1,811 177.44 66.7 118.36 57.4 174.97 7.5 17.2 All Locations - Nominal US$ 88 49,537 $228.80 80.7% $184.57 $2,560.6 $285.58 $455.0 $767.6 Non-comparable hotels 7 3,164 — — — 303.0 — 56.7 91.0 Gain on sale of property and corporate level income/expense — (44.7) 64.4 Total 95 52,701 — — — $2,863.6 — $467.0 $923.0

Property Level Data (unaudited, in millions, except hotel statistics) Comparable Hotel Results by Location in Nominal US$ Reconciliation of Hotel Net Income to Hotel EBITDA Host Hotels & Resorts Year-to-date ended June 30, 2018 Location No. of Properties No. of Rooms Hotel Net Income Plus: Depreciation Plus: Interest Expense Plus: Income Tax Equals: Hotel EBITDA Maui/Oahu 3 1,682 $39.1 $18.6 $— $— $57.7 Jacksonville 1 446 14.2 4.4 — — 18.6 New York 5 5,303 18.2 42.8 — — 61.0 Florida Gulf Coast 2 593 10.6 3.3 — — 13.9 Washington, D.C. (CBD) 5 3,238 38.7 20.2 — — 58.9 San Francisco/San Jose 6 3,853 46.5 22.1 — — 68.6 Phoenix 4 1,518 29.7 11.2 — — 40.9 San Diego 4 4,341 45.5 41.0 — — 86.5 Los Angeles 3 1,421 10.4 6.8 — — 17.2 Seattle 2 1,315 9.2 7.8 — — 17.0 Boston 4 3,185 20.9 17.8 — — 38.7 Philadelphia 2 810 6.5 6.6 — — 13.1 New Orleans 1 1,333 15.1 5.3 — — 20.4 Orlando 1 2,004 33.2 11.5 — — 44.7 Orange County 4 1,429 12.2 6.3 — — 18.5 Miami 2 843 8.7 3.5 — — 12.2 Atlanta 5 1,936 17.0 10.7 — — 27.7 Chicago 6 2,392 9.1 14.5 — — 23.6 Northern Virginia 5 1,919 13.0 9.6 — — 22.6 San Antonio 2 1,513 11.2 5.8 — — 17.0 Houston 4 1,716 9.2 10.6 — — 19.8 Denver 3 1,340 4.2 8.8 — — 13.0 Other 8 3,596 25.1 13.7 — — 38.8 Domestic 82 47,726 447.5 302.9 — — 750.4 International 6 1,811 7.5 7.1 2.6 — 17.2 All Locations - Nominal US$ 88 49,537 $455.0 $310.0 $2.6 $— $767.6 Non-comparable hotels 7 3,164 56.7 34.3 — — 91.0 Gain on sale of property and corporate level income/ expense (44.7) 1.8 86.3 21.0 64.4 Total 95 52,701 $467.0 $346.1 $88.9 $21.0 $923.0

Property Level Data (unaudited, in millions, except hotel statistics and per room basis) Comparable Hotel Results by Location in Nominal US$ __________ (1) Certain items from our statement of operations are not allocated to individual properties, including interest on our senior notes, corporate and other expenses, and the provision for income taxes. These items are reflected below in “gain on sale of property and corporate level income/expense”. Refer to the table below for reconciliation of net income to EBITDA by location. Host Hotels & Resorts Year-to-date ended June 30, 2017 Location No. of Properties No. of Rooms Average Room Rate Average Occupancy Percentage RevPAR Total Revenues Total Revenues per Available Room Hotel Net Income Hotel EBITDA (1) Maui/Oahu 3 1,682 $347.37 90.1% $312.88 $145.4 $477.60 $32.8 $51.9 Jacksonville 1 446 365.02 78.7 287.14 51.4 636.97 13.8 18.1 New York 5 5,303 273.47 85.8 234.60 324.8 338.39 (5.0) 42.6 Florida Gulf Coast 2 593 264.77 79.6 210.88 40.5 377.73 10.5 13.6 Washington, D.C. (CBD) 5 3,238 282.66 83.2 235.27 194.1 331.19 46.0 67.1 San Francisco/San Jose 6 3,853 248.54 82.0 203.87 205.4 294.46 36.9 61.3 Phoenix 4 1,518 236.06 78.4 184.97 96.1 349.91 25.7 36.7 San Diego 4 4,341 233.04 83.8 195.24 263.3 335.15 45.5 87.5 Los Angeles 3 1,421 217.36 88.2 191.77 71.1 277.62 10.7 17.3 Seattle 2 1,315 227.60 83.3 189.65 61.4 258.00 10.6 18.5 Boston 4 3,185 232.73 79.4 184.80 148.4 257.47 24.5 42.5 Philadelphia 2 810 201.47 81.2 163.63 39.5 269.22 3.7 10.6 New Orleans 1 1,333 192.59 80.0 154.14 53.9 223.20 13.6 19.3 Orlando 1 2,004 190.59 75.4 143.64 116.7 322.07 27.7 39.3 Orange County 4 1,429 190.52 79.3 151.02 61.1 236.07 13.7 20.1 Miami 2 843 174.07 84.7 147.43 31.1 203.84 7.2 10.7 Atlanta 5 1,936 194.27 79.2 153.89 85.1 242.51 16.9 27.2 Chicago 6 2,392 192.54 75.1 144.56 84.4 194.89 10.1 24.4 Northern Virginia 5 1,919 190.86 75.4 143.91 79.7 229.46 12.9 22.7 San Antonio 2 1,513 189.26 76.8 145.26 59.9 218.86 9.8 17.2 Houston 4 1,716 184.50 74.6 137.70 62.6 201.41 8.7 19.9 Denver 3 1,340 164.59 72.4 119.14 41.8 172.15 3.1 12.2 Other 8 3,596 172.53 73.2 126.37 128.0 196.89 21.2 36.0 Domestic 82 47,726 228.56 80.4 183.66 2,445.7 283.16 400.6 716.7 International 6 1,811 177.20 59.3 105.08 50.4 153.56 3.4 13.5 All Locations - Nominal US$ 88 49,537 $227.16 79.6% $180.79 $2,496.1 $278.42 $404.0 $730.2 Non-comparable hotels 7 3,164 — — — 292.5 — 64.5 98.4 Gain on sale of property and corporate level income/ expense 0.4 (95.5) 5.7 Total 95 52,701 — — — $2,789.0 — $373.0 $834.3

Property Level Data (unaudited, in millions, except hotel statistics) Comparable Hotel Results by Location in Nominal US$ Reconciliation of Hotel Net Income to Hotel EBITDA Host Hotels & Resorts Year-to-date ended June 30, 2017 Location No. of Properties No. of Rooms Hotel Net Income Plus: Depreciation Plus: Interest Expense Plus: Income Tax Equals: Hotel EBITDA Maui/Oahu 3 1,682 $32.8 $19.1 $— $— $51.9 Jacksonville 1 446 13.8 4.3 — — 18.1 New York 5 5,303 (5.0) 47.6 — — 42.6 Florida Gulf Coast 2 593 10.5 3.1 — — 13.6 Washington, D.C. (CBD) 5 3,238 46.0 21.1 — — 67.1 San Francisco/San Jose 6 3,853 36.9 24.4 — — 61.3 Phoenix 4 1,518 25.7 11.0 — — 36.7 San Diego 4 4,341 45.5 42.0 — — 87.5 Los Angeles 3 1,421 10.7 6.6 — — 17.3 Seattle 2 1,315 10.6 7.9 — — 18.5 Boston 4 3,185 24.5 18.0 — — 42.5 Philadelphia 2 810 3.7 6.9 — — 10.6 New Orleans 1 1,333 13.6 5.7 — — 19.3 Orlando 1 2,004 27.7 11.6 — — 39.3 Orange County 4 1,429 13.7 6.4 — — 20.1 Miami 2 843 7.2 3.5 — — 10.7 Atlanta 5 1,936 16.9 10.3 — — 27.2 Chicago 6 2,392 10.1 14.3 — — 24.4 Northern Virginia 5 1,919 12.9 9.8 — — 22.7 San Antonio 2 1,513 9.8 7.4 — — 17.2 Houston 4 1,716 8.7 11.2 — — 19.9 Denver 3 1,340 3.1 9.1 — — 12.2 Other 8 3,596 21.2 14.8 — — 36.0 Domestic 82 47,726 400.6 316.1 — — 716.7 International 6 1,811 3.4 7.7 2.4 — 13.5 All Locations - Nominal US$ 88 49,537 $404.0 $323.8 $2.4 $— $730.2 Non-comparable hotels 7 3,164 64.5 32.8 1.1 — 98.4 Gain on sale of property and corporate level income/ expense (95.5) 1.8 78.7 20.7 5.7 Total 95 52,701 $373.0 $358.4 $82.2 $20.7 $834.3

Property Level Data (unaudited, in millions, except hotel statistics and per room basis) Top 40 Domestic Hotels by RevPAR For the Year ended December 31, 2017 Year ended December 31, 2017 Hotel Location No. of Rooms Average Room Rate Average Occupancy Percentage RevPAR Total Revenues Total Revenues per Available Room Hotel Net Income (Loss) Hotel EBITDA(1) 1 The Fairmont Kea Lani Maui Maui/Oahu 450 $563.73 86.6% $488.26 $115.5 $703.36 $24.3 $40.5 2 The Ritz-Carlton, Naples Florida Gulf Coast 450 550.94 67.4% 371.13 126.1 767.96 26.3 39.8 3 W New York - Union Square New York 270 387.41 88.5% 342.94 38.8 394.05 0.7 6.4 4 The Ritz-Carlton, Marina Del Rey Los Angeles 304 357.64 83.6% 298.92 52.1 469.40 7.9 12.5 5 New York Marriott Marquis New York 1,966 325.01 90.0% 292.62 346.3 482.61 42.7 77.7 6 Hyatt Regency Maui Resort & Spa Maui/Oahu 806 301.39 92.5% 278.70 142.2 483.25 33.5 49.8 7 W Hollywood(2) Los Angeles 305 315.24 84.4% 266.15 43.2 472.63 5.8 11.8 8 San Francisco Marriott Marquis San Francisco/San Jose 1,500 278.41 91.1% 253.73 204.6 373.71 36.0 54.6 9 The Westin New York Grand Central New York 774 285.97 87.4% 250.02 87.0 307.93 (1.8) 12.2 10 The Ritz-Carlton, Amelia Island Jacksonville 446 349.70 71.0% 248.28 91.6 562.55 21.1 29.8 11 JW Marriott Washington DC Washington, D.C. (CBD) 777 285.24 86.2% 246.01 96.5 340.33 23.1 32.1 12 W New York(3) New York 697 280.01 86.3% 241.55 76.7 301.66 (6.2) 3.4 13 Sheraton New York Hotel Times Square New York 1,780 256.35 89.2% 228.57 193.6 297.92 (13.0) 18.1 14 New York Marriott Downtown New York 513 264.27 85.1% 224.96 51.3 273.74 7.6 13.4 15 Marina Del Rey Marriott Los Angeles 370 247.54 89.3% 221.17 42.2 312.51 9.9 13.1 16 San Francisco Marriott Fisherman's Wharf San Francisco/San Jose 285 265.99 79.8% 212.35 26.4 253.66 2.1 5.7 17 Axiom Hotel San Francisco/San Jose 152 246.01 86.1% 211.85 14.6 262.66 2.6 7.0 18 Grand Hyatt Washington Washington, D.C. (CBD) 897 255.42 82.2% 210.04 98.8 301.88 16.3 31.2 19 Coronado Island Marriott Resort & Spa San Diego 300 251.25 83.2% 209.06 37.5 342.49 6.0 12.2 20 Boston Marriott Copley Place Boston 1,144 245.75 84.9% 208.70 122.6 293.61 23.9 35.8 21 The Don CeSar(2) Florida Gulf Coast 347 283.58 73.5% 208.46 48.1 434.48 10.7 15.8 22 Marriott Marquis San Diego Marina San Diego 1,360 249.79 82.9% 207.15 175.2 352.97 24.8 57.6 23 The Westin Georgetown, Washington DC Washington, D.C. (CBD) 267 245.10 83.8% 205.29 25.1 257.75 4.5 8.4 24 The Westin Chicago River North Chicago 429 250.98 81.6% 204.85 46.4 296.32 8.3 14.9 25 W Seattle Seattle 424 248.04 82.3% 204.11 40.0 258.23 7.0 13.0 26 Washington Marriott at Metro Center Washington, D.C. (CBD) 459 246.81 81.9% 202.05 44.3 264.36 9.8 13.1 27 The Ritz-Carlton Golf Resort, Naples Florida Gulf Coast 295 316.00 62.5% 197.57 39.3 364.79 5.2 10.2 28 Manchester Grand Hyatt San Diego San Diego 1,628 236.93 82.8% 196.20 197.3 331.95 39.0 69.4 29 The Ritz-Carlton, Tysons Corner Northern Virginia 398 263.20 74.5% 196.06 51.9 357.53 3.4 10.7 30 The Phoenician, A Luxury Collection Resort Phoenix 645 372.02 51.9% 193.14 98.3 417.49 (0.8) 21.7 31 St. Regis Houston Houston 232 301.61 63.9% 192.80 24.5 289.71 1.9 5.2 32 Embassy Suites Chicago Downtown Magnificent Mile Chicago 455 215.04 88.7% 190.66 35.1 211.10 4.9 10.7 33 The Westin Seattle Seattle 891 225.78 84.3% 190.37 84.9 261.02 15.2 24.8 34 Hyatt Regency Washington on Capitol Hill Washington, D.C. (CBD) 838 240.45 78.2% 187.91 83.2 272.17 12.3 23.0 35 Sheraton Boston Hotel Boston 1,220 233.03 80.3% 187.03 110.4 247.92 13.0 28.4 36 Hyatt Regency Cambridge Boston 470 221.14 82.0% 181.33 42.9 249.84 13.3 17.4 37 The Westin Kierland Resort & Spa Phoenix 732 235.00 76.6% 179.98 111.2 416.22 23.8 34.8 38 Hyatt Place Waikiki Beach Maui/Oahu 426 193.99 91.5% 177.54 29.0 186.26 5.4 10.7 39 Santa Clara Marriott San Francisco/San Jose 759 241.26 73.2% 176.66 69.2 249.80 21.2 24.5 40 The Logan Philadelphia 391 224.43 78.1% 175.22 48.4 339.22 3.2 13.6 Total Top 40 26,852 $275.09 82.8% $227.89 $3,412.3 $349.43 $494.9 $935.0 * Remaining 54 hotels 25,708 175.18 74.9% 131.27 1,913.2 203.89 293.8 556.6 Gain on sale of property, sold property operations and corporate level income/ expense 61.4 (217.7) 34.0 Total 52,560 — — — $5,386.9 — $571.0 $1,525.6 __________ *Represents 61% of our Total EBITDA. Certain items from our statement of operations are not allocated to individual properties, including interest on our senior notes, corporate and other expenses, and the benefit (provision) for income taxes. These items are reflected below in “gain on sale of property, sold property operations and corporate level income/expense.” Refer to the table below for reconciliation of net income (loss) to EBITDA by property. Property was acquired in 2017. Results represent our ownership period in 2017. Hotel was sold subsequent to December 31, 2017. Host Hotels & Resorts

Property Level Data (unaudited, in millions, except hotel statistics) Top 40 Domestic Hotels by RevPAR Reconciliation of Hotel Net Income to Hotel EBITDA Year ended December 31, 2017 Hotel Location No. of Rooms Hotel Net Income (Loss) Plus: Depreciation Plus: Interest Expense Plus: Income Tax Equals: Hotel EBITDA 1 The Fairmont Kea Lani Maui Maui/Oahu 450 $24.3 $16.2 $- $- $40.5 2 The Ritz-Carlton, Naples Florida Gulf Coast 450 26.3 13.5 - - 39.8 3 W New York - Union Square New York 270 0.7 5.7 - - 6.4 4 The Ritz-Carlton, Marina Del Rey Los Angeles 304 7.9 4.6 - - 12.5 5 New York Marriott Marquis New York 1,966 42.7 35.0 - - 77.7 6 Hyatt Regency Maui Resort & Spa Maui/Oahu 806 33.5 16.3 - - 49.8 7 W Hollywood Los Angeles 305 5.8 6.0 - - 11.8 8 San Francisco Marriott Marquis San Francisco/San Jose 1,500 36.0 18.6 - - 54.6 9 The Westin New York Grand Central New York 774 (1.8) 14.0 - - 12.2 10 The Ritz-Carlton, Amelia Island Jacksonville 446 21.1 8.7 - - 29.8 11 JW Marriott Washington DC Washington, D.C. (CBD) 777 23.1 9.0 - - 32.1 12 W New York New York 697 (6.2) 9.6 - - 3.4 13 Sheraton New York Hotel Times Square New York 1,780 (13.0) 31.1 - - 18.1 14 New York Marriott Downtown New York 513 7.6 5.8 - - 13.4 15 Marina Del Rey Marriott Los Angeles 370 9.9 3.2 - - 13.1 16 San Francisco Marriott Fisherman's Wharf San Francisco/San Jose 285 2.1 3.6 - - 5.7 17 Axiom Hotel San Francisco/San Jose 152 2.6 4.4 - - 7.0 18 Grand Hyatt Washington Washington, D.C. (CBD) 897 16.3 14.9 - - 31.2 19 Coronado Island Marriott Resort & Spa San Diego 300 6.0 6.2 - - 12.2 20 Boston Marriott Copley Place Boston 1,144 23.9 11.9 - - 35.8 21 The Don CeSar Florida Gulf Coast 347 10.7 5.1 - - 15.8 22 Marriott Marquis San Diego Marina San Diego 1,360 24.8 32.8 - - 57.6 23 The Westin Georgetown, Washington DC Washington, D.C. (CBD) 267 4.5 3.9 - - 8.4 24 The Westin Chicago River North Chicago 429 8.3 6.6 - - 14.9 25 W Seattle Seattle 424 7.0 6.0 - - 13.0 26 Washington Marriott at Metro Center Washington, D.C. (CBD) 459 9.8 3.3 - - 13.1 27 The Ritz-Carlton Golf Resort, Naples Florida Gulf Coast 295 5.2 5.0 - - 10.2 28 Manchester Grand Hyatt San Diego San Diego 1,628 39.0 30.4 - - 69.4 29 The Ritz-Carlton, Tysons Corner Northern Virginia 398 3.4 7.3 - - 10.7 30 The Phoenician, A Luxury Collection Resort Phoenix 645 (0.8) 22.5 - - 21.7 31 St. Regis Houston Houston 232 1.9 3.3 - - 5.2 32 Embassy Suites Chicago Downtown Magnificent Mile Chicago 455 4.9 5.8 - - 10.7 33 The Westin Seattle Seattle 891 15.2 9.6 - - 24.8 34 Hyatt Regency Washington on Capitol Hill Washington, D.C. (CBD) 838 12.3 10.7 - - 23.0 35 Sheraton Boston Hotel Boston 1,220 13.0 15.4 - - 28.4 36 Hyatt Regency Cambridge Boston 470 13.3 4.1 - - 17.4 37 The Westin Kierland Resort & Spa Phoenix 732 23.8 11.0 - - 34.8 38 Hyatt Place Waikiki Beach Maui/Oahu 426 5.4 5.3 - - 10.7 39 Santa Clara Marriott San Francisco/San Jose 759 21.2 3.3 - - 24.5 40 The Logan Philadelphia 391 3.2 10.4 - - 13.6 Total Top 40 26,852 $494.9 $440.1 $- $- $935.0 Remaining 54 hotels 25,708 293.8 258.6 4.2 - 556.6 Gain on sale of property, sold property operations and corporate level income/ expense (217.7) 9.1 163.1 79.5 34.0 Total 52,560 $571.0 $707.8 $167.3 $79.5 $1,525.6 Host Hotels & Resorts

Capitalization Host Hotels & Resorts

Capitalization As of As of As of As of As of June 30, March 31, December 31, September 30, June 30, Shares/Units 2018 2018 2017 2017 2017 Common shares outstanding 739.8 739.5 739.1 738.9 738.8 Common shares outstanding assuming conversion of OP Units (1) 748.0 747.8 747.4 747.4 747.3 Preferred OP Units outstanding .02 .02 .02 .02 .02 Security pricing Common stock at end of quarter (2) $ 21.07 18.64 19.85 18.49 18.27 High during quarter 22.25 21.30 20.58 18.91 19.27 Low during quarter 18.24 17.98 18.20 17.38 17.48 Capitalization Market value of common equity (3) $ 15,760 13,939 14,836 13,819 13,653 Consolidated debt 4,228 4,266 3,954 3,961 3,992 Less: Cash (646) (323) (913) (789) (644) Consolidated total capitalization 19,342 17,882 17,877 16,991 17,001 Plus: Share of debt in unconsolidated investments 458 477 472 413 403 Pro rata total capitalization $ 19,800 18,359 18,349 17,404 17,404 Quarter ended Quarter ended Quarter ended Quarter ended Quarter ended June 30, March 31, December 31, September 30, June 30, 2018 2018 2017 2017 2017 Dividends declared per common share $ .20 .20 .25 .20 .20 Comparative Capitalization __________ (1) Each OP Unit is redeemable for cash or, at our option, for 1.021494 common shares of Host Inc. At June 30, 2018, March 31, 2018, December 31, 2017, September 30, 2017, and June 30, 2017 there were 8.0 million, 8.2 million, 8.2 million, 8.3 million and 8.3 million common OP Units, respectively, held by non-controlling interests. (2) Share prices are the closing price as reported by the New York Stock Exchange. (3) Market value of common equity is calculated as the number of common shares outstanding including assumption of conversion of OP units multiplied the closing share price on that day. (in millions, except security pricing and per share amounts) Host Hotels & Resorts

Capitalization Consolidated Debt Summary Debt Senior debt Rate Maturity date June 30, 2018 December 31, 2017 Series Z 6% 10/2021 $ 298 $ 298 Series B 5 1⁄4% 3/2022 348 348 Series C 4 3⁄4% 3/2023 447 447 Series D 3 3⁄4% 10/2023 398 398 Series E 4% 6/2025 496 496 Series F 4 1⁄2% 2/2026 397 396 Series G 3 7⁄8% 4/2024 396 395 2017 Credit facility term loan 3.2% 5/2021 498 498 2015 Credit facility term loan 3.2% 9/2020 499 498 Credit facility revolver (1) 1.9% 5/2021 445 174 4,222 3,948 Other debt Other debt (non-recourse) 8.8% 2/2024 6 6 Total debt(2)(3) $ 4,228 $ 3,954 Percentage of fixed rate debt 66% 70% Weighted average interest rate 4.0% 4.0% Weighted average debt maturity 4.5 years 5.1 years Credit Facility Total capacity $ 1,000 Available capacity 551 Assets encumbered by mortgage debt — (in millions) ___________ (1) The interest rate shown is the weighted average rate of the outstanding credit facility borrowings at June 30, 2018. (2) In accordance with GAAP, total debt includes the debt of entities that we consolidate, but of which we do not own 100%, and excludes the debt of entities that we do not consolidate, but of which we have a non-controlling ownership interest and record our investment therein under the equity method of accounting. As of June 30, 2018, our share of debt in unconsolidated investments is $458 million and none of our debt is attributable to non-controlling interests. (3) Total debt as of June 30, 2018 and December 31, 2017 includes net discounts and deferred financing costs of $27 million and $30 million, respectively. Host Hotels & Resorts

Capitalization Consolidated Debt Maturity as of June 30, 2018 (1) The term loan and revolver under our credit facility that are due in 2021 have extension options that would extend the maturity of both instruments to 2022, subject to meeting certain conditions, including payment of a fee. Host Hotels & Resorts

Capitalization (unaudited, in millions, except ratios) Reconciliation of GAAP Leverage Ratio to Credit Facility Leverage Ratio GAAP Leverage Ratio June 30, 2018 Debt $4,228 Net income - trailing twelve months 665 GAAP Leverage Ratio 6.4x The following table presents the calculation of Host's leverage ratio using GAAP measures: The following table presents the calculation of Host's leverage ratio as used in the financial covenants of the credit facility: Leverage Ratio per Credit Facility June 30, 2018 Net debt (1) $3,715 Adjusted Credit Facility EBITDA - trailing twelve months (2) 1,554 Leverage Ratio 2.4x (1) The following presents the reconciliation of debt to net debt per our credit facility definition: June 30, 2018 Debt $4,228 Deferred financing cost 24 Contingent obligations 6 Less: Unrestricted cash over $100 million (543) Net debt per credit facility definition $3,715 (2) The following presents the reconciliation of net income to EBITDA, EBITDAre, Adjusted EBITDAre and EBITDA per our credit facility definition in determining leverage ratio: Host Hotels & Resorts Trailing twelve months June 30, 2018 Net income $665 Interest expense 174 Depreciation and amortization 696 Income taxes 80 EBITDA 1,615 Gain on dispositions (176) Non-cash impairment loss 64 Equity in earnings of affiliates (34) Pro rata EBITDAre of equity investments 72 EBITDAre 1,541 Gain on property insurance settlement (1) Adjusted EBITDAre 1,540 Pro forma EBITDA - Acquisitions 42 Pro forma EBITDA - Dispositions (8) Restricted stock expense and other non-cash items 12 Non-cash partnership adjustments (32) Adjusted Credit Facility EBITDA $1,554

Capitalization (unaudited, in millions, except ratios) Reconciliation of GAAP Fixed Charge Coverage Ratio to Credit Facility Fixed Charge Coverage Ratio The following tables present the calculation of our fixed charge coverage ratio using GAAP measures and as used in the financial covenants of the credit facility: GAAP Fixed Charge Coverage Ratio Credit Facility Fixed Charge Coverage Ratio June 30, 2018 June 30, 2018 Net income - trailing twelve months $665 Credit Facility Fixed Charge Coverage Ratio EBITDA(1) $1,278 Interest Expense - trailing twelve months 174 Fixed Charges(2) 199 GAAP Fixed Charge Coverage Ratio 3.8x Credit Facility Fixed Charge Coverage Ratio 6.4x ___________ (1) The following reconciles Adjusted Credit Facility EBITDA to Credit Facility Fixed Charge Coverage Ratio EBITDA. See Reconciliation of GAAP Leverage Ratio to Credit Facility Leverage Ratio for calculation and reconciliation of Adjusted Credit Facility EBITDA. Trailing twelve months June 30, 2018 Adjusted Credit Facility EBITDA $1,554 Less: 5% of Hotel Property Gross Revenue (276) Credit Facility Fixed Charge Coverage Ratio EBITDA $1,278 (2) The following table reconciles GAAP interest expense to interest expense per our credit facility definition to fixed charges: Trailing twelve months June 30, 2018 GAAP Interest expense $174 Deferred financing cost amortization (6) Capitalized interest 2 Accretion expense (4) Pro forma interest adjustments 3 Adjusted Credit Facility interest expense 169 Cash taxes on ordinary income 30 Fixed Charges $199 Host Hotels & Resorts

Capitalization (unaudited, in millions, except ratios) Reconciliation of GAAP Interest Coverage Ratio to EBITDA to Interest Coverage Ratio The following tables present the calculation of our interest coverage ratio using GAAP measures and as used in the senior notes indenture covenants: GAAP Interest Coverage Ratio Trailing twelve months June 30, 2018 Net income $665 Interest expense 174 GAAP Interest Coverage Ratio 3.8x EBITDA to Interest Coverage Ratio Trailing twelve months June 30, 2018 Adjusted Credit Facility EBITDA (1) $1,554 Non-controlling interest adjustment 8 Adjusted Senior Notes EBITDA $1,562 Adjusted Credit Facility interest expense (2) $169 EBITDA to Interest Coverage Ratio 9.2x __________ (1) See Reconciliation of GAAP Leverage Ratio to Credit Facility Leverage Ratio for the calculation of Adjusted Credit Facility EBITDA and reconciliation to net income. (2) See Reconciliation of GAAP Fixed Charge Coverage Ratio to Credit Facility Fixed Charge Coverage Ratio for the calculation of Adjusted Credit Facility interest expense and reconciliation to GAAP interest expense. This same measure is used for our senior notes. Host Hotels & Resorts

Capitalization Ground Lease Summary as of December 31, 2017 As of December 31, 2017 Hotel No. of rooms Minimum rent Current expiration Expiration after all potential options(1) 1 Atlanta Marriott Midtown Suites 254 714,236 1/3/2025 1/3/2105 2 Boston Marriott Copley Place 1,144 N/A(2) 12/13/2077 12/13/2077 3 Coronado Island Marriott Resort & Spa 300 1,378,850 10/31/2062 10/31/2078 4 Denver Marriott West 305 160,000 12/28/2018 12/28/2058 5 Houston Airport 573 1,560,000 10/31/2053 10/31/2053 6 Houston Marriott at Texas Medical Center 395 160,000 12/28/2019 12/28/2059 7 Manchester Grand Hyatt San Diego 1,628 6,600,000 5/31/2067 5/31/2067 8 Marina del Rey Marriott 370 872,612 3/31/2043 3/31/2043 9 Marriott Marquis San Diego Marina 1,360 8,102,192 11/30/2061 11/30/2061 10 Newark Airport Marriott 591 2,476,119 12/31/2055 12/31/2055 11 Philadelphia Airport Marriott 419 1,187,308 6/29/2045 6/29/2045 12 San Antonio Marriott Rivercenter 1,001 700,000 12/31/2033 12/31/2063 13 San Antonio Marriott Riverwalk 512 50,000 4/28/2033 4/28/2053 14 San Francisco Marriott Marquis 1,500 1,500,000 8/25/2046 8/25/2076 15 San Ramon Marriott 368 482,144 5/29/2034 5/29/2064 16 Santa Clara Marriott 759 90,932 11/30/2028 11/30/2058 17 Sheraton San Diego Hotel & Marina 1,053 2,029,000 10/31/2078 10/31/2078 18 Tampa Airport Marriott 298 1,033,005 12/31/2033 12/31/2033 19 The Ritz-Carlton, Marina del Rey 304 1,453,104 7/29/2067 7/29/2067 20 The Ritz-Carlton, Tysons Corner 398 992,722 6/30/2112 6/30/2112 21 The Westin Cincinnati 456 100,000 6/30/2045 6/30/2075(3) 22 The Westin Los Angeles Airport 740 1,225,050 1/31/2054 1/31/2074(4) 23 The Westin South Coast Plaza 390 178,160 9/30/2025 9/30/2025 24 Toronto Marriott Eaton Centre 461 404,891 9/20/2082 9/20/2082 25 W Hollywood 305 366,579 3/28/2106 3/28/2106 26 Washington Dulles Airport 368 874,481 9/30/2027 9/30/2027 __________ Exercise of Host’s option to extend is subject to certain conditions, including the existence of no defaults and subject to any applicable rent escalation or rent re-negotiation provisions. All rental payments have been previously paid and no further rental payments are required for the remainder of the lease term. No renewal term in the event the Lessor determines to discontinue use of building as a hotel. A condition of renewal is that the hotel’s occupancy compares favorably to similar hotels for the preceding three years. Host Hotels & Resorts

2018 Outlook Host Hotels & Resorts

2018 Outlook The Company anticipates that its 2018 operating results as compared to the prior year will change in the following range: Based upon the above parameters, the Company estimates its 2018 guidance as follows: See the 2018 Forecast Schedules and the Notes to Supplemental Financial Information for other assumptions used in the forecasts and items that may affect forecast results. Host Hotels & Resorts Previous Full Year 2018 Guidance Current Full Year 2018 Guidance Change in Full Year 2018 Guidance to the Mid-Point Total comparable hotel RevPAR - Constant US$(1) 1.5% to 2.5% 1.75% to 2.5% 12.5 bps Total revenues under GAAP 2.0% to 3.0% 2.2% to 2.9% 5 bps Operating profit margin under GAAP 0 bps to 60 bps 80 bps to 140 bps 80 bps Comparable hotel EBITDA margins(2) (10 bps) to 30 bps 25 bps to 75 bps 40 bps Previous Full Year 2018 Guidance Current Full Year 2018 Guidance Change in Full Year 2018 Guidance to the Mid-Point Net income (in millions) $617 to $657 $662 to $698 $43 Adjusted EBITDAre (in millions) $1,505 to $1,545 $1,525 to $1,565 $20 Diluted earnings per common share $.82 to $.88 $.88 to $.93 $.06 NAREIT FFO per diluted share $1.67 to $1.73 $1.71 to $1.76 $.035 Adjusted FFO per diluted share $1.67 to $1.73 $1.71 to $1.76 $.035 __________ Forecast comparable hotel results include 85 hotels that are assumed will be classified as comparable as of December 31, 2018. See the 2018 Forecast Schedules for a listing of hotels excluded from the full year 2018 comparable hotel set. At the 2.125% midpoint of the RevPAR guidance, the comparable hotel EBITDA margin would be 35 basis points higher compared to the previous guidance.

2018 Outlook (unaudited, in millions, except per share amounts) Reconciliation of Net Income to EBITDA, EBITDAre, Adjusted EBITDAre and NAREIT and Adjusted Funds From Operations per Diluted Share for 2018 Forecasts(1) Full Year 2018 Low-end of range High-end of range Net income $662 $698 Interest expense 181 181 Depreciation and amortization 695 695 Income taxes 39 43 EBITDA 1,577 1,617 Gain on dispositions (119) (119) Non-cash impairment loss 21 21 Equity investment adjustments: Equity in earnings of Euro JV (15) (15) Equity in earnings of affiliates other than Euro JV (13) (13) Pro rata EBITDAre of Euro JV 47 47 Pro rata EBITDAre of equity investments other than Euro JV 27 27 EBITDAre 1,525 1,565 Adjusted EBITDAre $1,525 $1,565 Full Year 2018 Low-end of range High-end of range Net income $662 $698 Less: Net income attributable to non-controlling interests (7) (7) Net income attributable to Host Inc. 655 691 Adjustments: Gain on dispositions (119) (119) Depreciation and amortization 691 691 Non-cash impairment loss 21 21 Equity investment adjustments: Equity in earnings of affiliates (28) (28) Pro rata FFO of equity investments 57 57 Consolidated partnership adjustments: FFO adjustment for non-controlling partnerships (2) (2) FFO adjustment for non-controlling interests of Host LP (7) (7) NAREIT FFO 1,268 1,304 Adjusted FFO $1,268 $1,304 Weighted average diluted shares - EPS, NAREIT and Adjusted FFO 740.2 740.2 Diluted earnings per common share $0.88 $0.93 NAREIT FFO per diluted share $1.71 $1.76 Adjusted FFO per diluted share $1.71 $1.76 ___________ (1) The forecasts are based on the below assumptions: Total comparable hotel RevPAR in constant US$ will increase 1.75% to 2.5% for the low and high end of the forecast range, which excludes the effect of changes in foreign currency. However, the effect of estimated changes in foreign currency has been reflected in the forecast of net income, EBITDA, earnings per diluted share and Adjusted FFO per diluted share. Comparable hotel EBITDA margins will increase 25 basis points to 75 basis points for the low and high ends of the forecasted RevPAR range, respectively. We expect to spend approximately $185 million to $220 million on ROI capital expenditures and approximately $290 million to $330 million on renewal and replacement capital expenditures. The above forecast assumes the sale of two properties, the W New York – Union Square and one additional sale. The transactions are subject to customary and other closing conditions which may not be satisfied and there can be no assurances that we will be able to complete the transactions at the prices assumed in the forecast. For a discussion of additional items that may affect forecasted results, see the Notes to Supplemental Financial Information. Host Hotels & Resorts

2018 Outlook (unaudited, in millions, except hotel statistics) Schedule of Comparable Hotel Results for 2018 Forecasts(1) Full Year 2018 Low-end of range High-end of range Operating profit margin (2) 13.3% 13.9% Comparable hotel EBITDA margin (3) 28.7% 29.2% Net income $662 $698 Depreciation and amortization 716 716 Interest expense 181 181 Provision for income taxes 39 43 Gain on sale of property and corporate level income/expense (35) (35) Non-comparable hotel results, net (4) (210) (216) Comparable hotel EBITDA $1,353 $1,387 Low-end of range Adjustments GAAP Results Non-comparable hotel results, net(4) Depreciation and corporate level items Comparable Hotel Results Revenues Rooms $3,538 $(465) $— $3,073 Food and beverage 1,604 (245) — 1,359 Other 361 (81) — 280 Total revenues 5,503 (791) — 4,712 Expenses Hotel expenses 3,940 (581) — 3,359 Depreciation 716 — (716) — Corporate and other expenses 117 — (117) — Total expenses 4,773 (581) (833) 3,359 Operating Profit - Comparable Hotel EBITDA $730 $(210) $833 $1,353 High-end of range Adjustments GAAP Results Non-comparable hotel results, net(4) Depreciation and corporate level items Comparable Hotel Results Revenues Rooms $3,564 $(468) $— $3,096 Food and beverage 1,616 (247) — 1,369 Other 364 (82) — 282 Total revenues 5,544 (797) — 4,747 Expenses Hotel expenses 3,941 (581) — 3,360 Depreciation and amortization 716 — (716) — Corporate and other expenses 117 — (117) — Total expenses 4,774 (581) (833) 3,360 Operating Profit - Comparable Hotel EBITDA $770 $(216) $833 $1,387 ___________ (1)Forecast comparable hotel results include 85 hotels (of our 95 hotels owned at June 30, 2018) that we have assumed will be classified as comparable as of December 31, 2018. See “Comparable Hotel Operating Statistics” in the Notes to Supplemental Financial Information. No assurances can be made as to the hotels that will be in the comparable hotel set for 2018. Also, see the notes to the “Reconciliation of Net Income to EBITDA, EBITDAre, Adjusted EBITDAre and NAREIT and Adjusted Funds From Operations per Diluted Share for 2018 Forecasts” for other forecast assumptions and further discussion of transactions affecting our comparable hotel set. (2)Operating profit margin under GAAP is calculated as the operating profit divided by the forecast total revenues per the condensed consolidated statements of operations. (3)Comparable hotel EBITDA margin is calculated as the comparable hotel EBITDA divided by the comparable hotel sales per the tables above. (4)Non-comparable hotel results, net, includes the following items: (i) the results of operations of our non-comparable hotels and sold hotels, which operations are included in our condensed consolidated statements of operations as continuing operations, (ii) gains on insurance settlements and business interruption proceeds, and (iii) the results of our office spaces other non-hotel income. The following hotels are considered non-comparable for full-year forecast: Acquisitions: The Don CeSar and Beach House Suites complex (acquired in February 2017) W Hollywood (acquired in March 2017) Andaz Maui at Wailea Resort (acquired in March 2018) Grand Hyatt San Francisco (acquired in March 2018) Hyatt Regency Coconut Point Resort and Spa (acquired in March 2018) Renovations: The Phoenician (business disruption beginning in the second quarter of 2016) The Ritz-Carlton, Naples (business disruption beginning in the second quarter of 2018) San Francisco Marriott Marquis (business disruption beginning in the third quarter of 2018) Dispositions or properties under contract (includes forecast or actual results from January 1, 2018 through the anticipated or actual sale date): Key Bridge Marriott (sold January 9, 2018) W New York (sold May 9, 2018) W New York – Union Square (expected to close in the third quarter) One additional disposition Host Hotels & Resorts

Notes to Supplemental Financial Information Host Hotels & Resorts

Notes to Supplemental Financial Information Forecasts Our forecast of earnings per diluted share, NAREIT and Adjusted FFO per diluted share, EBITDA, EBITDAre, Adjusted EBITDAre and comparable hotel results are forward-looking statements and are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors which may cause actual results and performance to differ materially from those expressed or implied by these forecasts. Although we believe the expectations reflected in the forecasts are based upon reasonable assumptions, we can give no assurance that the expectations will be attained or that the results will not be materially different. Risks that may affect these assumptions and forecasts include the following: potential changes in overall economic outlook make it inherently difficult to forecast the level of RevPAR and margin growth; the amount and timing of acquisitions and dispositions of hotel properties is an estimate that can substantially affect financial results, including such items as net income, depreciation and gains on dispositions; the level of capital expenditures may change significantly, which will directly affect the level of depreciation expense and net income; the amount and timing of debt payments may change significantly based on market conditions, which will directly affect the level of interest expense and net income; the amount and timing of transactions involving shares of our common stock may change based on market conditions; and other risks and uncertainties associated with our business described herein and in our annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K filed with the SEC. Comparable Hotel Operating Statistics To facilitate a quarter-to-quarter comparison of our operations, we present certain operating statistics (i.e., RevPAR, average daily rate and average occupancy) and operating results (revenues, expenses, hotel EBITDA and associated margins) for the periods included in this presentation on a comparable hotel basis. Because these statistics and operating results relate only to our hotel properties, they exclude results for our non-hotel properties and other real estate investments. We define our comparable hotels as properties: (i) that are owned or leased by us and the operations of which are included in our consolidated results for the entirety of the reporting periods being compared; and (ii) that have not sustained substantial property damage or business interruption, or undergone large-scale capital projects (as further defined below) during the reporting periods being compared. 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 that would cause a hotel to be excluded from our comparable hotel set is an extensive renovation of several core aspects of the hotel, such as rooms, meeting space, lobby, bars, restaurants and other public spaces. Both quantitative and qualitative factors are taken into consideration in determining if the renovation would cause a hotel to be removed from the comparable hotel set, including unusual or exceptional circumstances such as: a reduction or increase in room count, rebranding, a significant alteration of the business operations, or the closing of the hotel during the renovation. We do not include an acquired hotel in our comparable hotel set until the operating results for that hotel have been included in our consolidated results for one full calendar year. For example, we acquired The Don CeSar in February 2017. The hotel will not be included in our comparable hotels until January 1, 2019. Hotels that we sell are excluded from the comparable hotel set once the transaction has closed. Similarly, hotels are excluded from our comparable hotel set from the date that they sustain substantial property damage or business interruption or commence a large-scale capital project. 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 completion of the repair of the property damage or cessation of the business interruption, or the completion of large-scale capital projects, as applicable. Host Hotels & Resorts

Notes to Supplemental Financial Information COMPARABLE HOTEL OPERATING STATISTICS (continued) Of the 95 hotels that we owned on June 30, 2018, 88 have been classified as comparable hotels. The operating results of the following hotels that we owned as of June 30, 2018 are excluded from comparable hotel results for these periods: The Phoenician (acquired in June 2015 and, beginning in the second quarter of 2016, business disruption due to extensive renovations, including all guestrooms and suites, a redesign of the lobby and public areas, renovation of pools, recreation areas and a restaurant and a re-configured spa and fitness center); The Don CeSar and Beach House Suites complex (acquired in February 2017); W Hollywood (acquired in March 2017); Andaz Maui at Wailea Resort (acquired in March 2018); Grand Hyatt San Francisco (acquired in March 2018); Hyatt Regency Coconut Point Resort and Spa (acquired in March 2018); and The Ritz-Carlton, Naples, removed in the second quarter of 2018 (business interruption due to extensive renovations including restoration of the façade that requires closure of the hotel for over two months, coordinated with renovation and expansion of restaurant areas and renovation to the spa and ballrooms). The operating results of six hotels disposed of in 2018 and 2017 are not included in comparable hotel results for the periods presented herein. Host Hotels & Resorts NON-GAAP FINANCIAL MEASURES Included in this supplemental information are certain “non-GAAP financial measures,” which are measures of our historical or future financial performance that are not calculated and presented in accordance with GAAP, within the meaning of applicable SEC rules. They are as follows: (i) FFO and FFO per diluted share (both NAREIT and Adjusted), (ii) EBITDA, (iii) EBITDAre and Adjusted EBITDAre, (iv) Comparable Hotel Property Level Operating Results, (v) Credit Facility Leverage and Fixed Charge Coverage Ratios and (vi) Senior Notes EBITDA to Interest Coverage Ratio. The following discussion defines these measures and presents why we believe they are useful supplemental measures of our performance.

Notes to Supplemental Financial Information NON-GAAP FINANCIAL MEASURES (continued) NAREIT FFO and NAREIT FFO per Diluted Share 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. NAREIT defines FFO as net income (calculated in accordance with GAAP) excluding gains and losses from sales of real estate, the cumulative effect of changes in accounting principles, real estate-related depreciation, amortization and impairments and adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures 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, impairments 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 that 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 April 2002 “White Paper on Funds From Operations,” since real estate values have historically risen or fallen with market conditions, many industry investors have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. For these reasons, NAREIT adopted the FFO metric in order to promote an industry-wide measure of REIT operating performance. Adjusted FFO per Diluted Share 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 associated with 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 outside the ordinary course of business. We believe that including these items is not consistent with our ongoing operating performance. Host Hotels & Resorts

Notes to Supplemental Financial Information NON-GAAP FINANCIAL MEASURES (continued) In unusual circumstances, we may also adjust NAREIT FFO for gains or losses that management believes are not representative of the Company’s current operating performance. For example, in 2017, as a result of the reduction of corporate income tax rates from 35% to 21% caused 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 the deferred tax assets and increase the provision for income taxes by approximately $11 million. Additionally, similar corporate income tax rate reductions affected our European Joint Venture, causing the remeasurement of the net deferred tax assets and liabilities in France and Belgium, resulting in a net tax benefit to us of $5 million. We do not consider these adjustments to be reflective of our on-going operating performance and therefore excluded these items from Adjusted FFO. 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 the Company’s capital structure (primarily interest expense) and its asset base (primarily depreciation and amortization). Management also believes the use of EBITDA facilitates comparisons between us and other lodging REITs, hotel owners who 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, is widely used by management in the annual budget process and for our 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 the Company’s 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 write-downs of 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. Host Hotels & Resorts

Notes to Supplemental Financial Information NON-GAAP FINANCIAL MEASURES (continued) 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 – 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. 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. 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 such adjustment was a 2013 exclusion of a gain from an eminent domain claim. In the past, we presented Adjusted EBITDA as a supplemental measure of our performance. That metric is calculated in a similar manner as Adjusted EBITDAre presented here, with the exception of the adjustment for non-controlling partners’ pro rata share of Adjusted EBITDA, which totaled $2 million and $5 million for the second quarter and year-to-date of 2017, respectively. The rationale for including 100% of EBITDAre for consolidated affiliates with non-controlling interests is that the full amount of any debt of these affiliates is reported in our consolidated balance sheet and therefore metrics using total debt to EBITDAre provide a better understanding of the Company’s leverage. This is also consistent with NAREIT’s definition of EBITDAre. Host Hotels & Resorts

Notes to Supplemental Financial Information NON-GAAP FINANCIAL MEASURES (continued) Limitations on the Use of NAREIT FFO per Diluted Share, Adjusted FFO per Diluted Share, EBITDA, EBITDAre and Adjusted EBITDAre We calculate NAREIT FFO per diluted share in accordance with standards established by NAREIT, which may not be comparable to measures calculated by other companies who do not use the NAREIT definition of FFO or do not calculate FFO per diluted share in accordance with NAREIT guidance. In addition, although FFO per diluted share is a useful measure when comparing our results to other REITs, it may not be helpful to investors when comparing us to non-REITs. We also calculate Adjusted FFO per diluted share, which is not in accordance with NAREIT guidance and may not be comparable to measures calculated by other REITs. EBITDA, EBITDAre and Adjusted EBITDAre, as presented, may also not be comparable to measures calculated 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) 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 statement of operations and 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 a measure 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 a measure 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 per diluted share 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 and international partnerships that own a total of 21 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 LP held by outside partners and interests ranging from 15% to 48% held by outside partners in two partnerships each owning 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 were calculated as set forth in the definitions above. 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 implications of our investments in these entities. 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 investors. Our comparable hotel results present operating results for hotels owned during the entirety of the periods being compared without giving effect to any acquisitions or dispositions, significant property damage or large scale capital improvements incurred during these periods. We present comparable hotel EBITDA to help us and our investors evaluate the ongoing operating performance of our comparable properties after removing the impact of the Company’s capital structure (primarily interest expense), and its asset base (primarily depreciation and amortization). Corporate-level costs and expenses are also removed to arrive at property-level results. We believe these property-level results provide investors with supplemental information into the ongoing operating performance of our comparable hotels. Comparable hotel results are presented both by location and for the Company’s comparable properties in the aggregate. We eliminate depreciation and amortization because, even though depreciation and amortization 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 have historically risen or fallen with market conditions, many real estate industry investors have considered presentation of historical cost accounting for operating results to be insufficient by themselves. Host Hotels & Resorts

Notes to Supplemental Financial Information NON-GAAP FINANCIAL MEASURES (continued) As a result of the elimination of corporate-level costs and expenses and depreciation and amortization, 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, such as the effect of acquisitions or dispositions. While management believes that presentation of comparable hotel results is a “same store” 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 these hotels, as these decisions are based on data for individual hotels and are not based on comparable hotel results. For these reasons, we believe that comparable hotel operating results, when combined with the presentation of GAAP operating profit, revenues and expenses, provide useful information to investors and management. Credit Facility Leverage and Fixed Charge Coverage Ratios and Senior Notes EBITDA to Interest Coverage Ratio Host’s credit facility and senior notes indenture contain certain financial covenants, including allowable leverage, fixed charge coverage and EBITDA to interest coverage ratios, which are determined using EBITDA as calculated under the terms of our credit facility (“Adjusted Credit Facility EBITDA”) and senior notes indenture (“Adjusted Senior Notes EBITDA”). The leverage ratio is defined as net debt plus preferred equity to Adjusted Credit Facility EBITDA. The fixed charge coverage ratio is defined as Adjusted Credit Facility EBITDA divided by fixed charges, which include interest expense, required debt amortization payments, cash taxes and preferred stock payments. The EBITDA to interest coverage ratio is defined as Adjusted Senior Notes EBITDA to interest expense as defined by our senior notes indenture. These calculations are based on pro forma results for the prior four fiscal quarters, giving effect to transactions such as acquisitions, dispositions and financings as if they occurred at the beginning of the period. Under the terms of the credit facility and senior notes indenture, 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, amortization of debt premiums or discounts that were recorded at issuance of a loan to establish its fair value and non-cash interest expense, all of which are included in interest expense on our consolidated statement 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. In this presentation we have presented our credit facility leverage and fixed charge coverage ratios and senior notes EBITDA to interest coverage ratio, which are considered non-GAAP financial measures. Management believes these financial ratios provide useful information to investors regarding our ability to access the capital markets and in particular debt financing. Limitations on Credit Facility and Senior Notes Credit Ratios These metrics are useful in evaluating the Company’s compliance with the covenants contained in its credit facility and senior notes indentures. However, because of the various adjustments taken to the ratio components as a result of negotiations with the Company’s lenders and noteholders they should not be considered as an alternative to the same ratios determined in accordance with GAAP. For instance, interest expense as calculated under the credit facility and senior notes indenture excludes the items noted above such as deferred financing charges and amortization of debt premiums or discounts, all of which are included in interest expense on our consolidated statement of operations. 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 performance. In addition, because the credit facility and indenture ratio components are also based on pro forma results for the prior four fiscal quarters, giving effect to transactions such as acquisitions, dispositions and financings as if they occurred at the beginning of the period, they are not reflective of actual performance over the same period calculated in accordance with GAAP. Host Hotels & Resorts