VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
HSTHost Hotels & Resorts, Inc.
$25.06$17.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksHSTCash Flow

Host Hotels & Resorts, Inc. (HST) Cash Flow Statement

30Y historyFree accessUpdated daily

Recurring capital intensity remains a primary concern, evidenced by the $201 million gap between FFO and AFFO reported in 2025Q3.

HST Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.54B1.5B1.5B1.44B1.42B292M-307M1.25B1.3B1.23B1.3B1.17B1.15B1.02B782M661M520M552M1.02B1B881M512M360M373M389M239M483M319M341M464M201M
Operating CF Growth %36.76%0.27%3.96%1.77%384.93%195.11%-124.56%-3.85%5.69%-5.6%11.27%1.83%12.86%30.31%18.31%27.12%-5.8%-45.88%1.9%13.62%72.07%42.22%-3.49%-4.11%62.76%-50.52%51.41%-6.45%-26.51%130.85%41.55%
Operating CF / Revenue %25.03%24.57%26.35%27.13%28.86%10.1%-18.95%22.86%23.53%22.83%24%21.89%21.61%19.73%15.46%14.02%11.92%13.32%19.85%18.5%18.3%13.19%9.89%10.82%12.31%7.21%34.33%23.18%9.57%16.54%10.35%
Net Income1.01B765M697M752M643M-11M-741M932M1.15B571M771M571M747M238M18M-16M-132M-258M403M730M324M152M-40M-40M-22M53M159M196M194M47M-13M
Depreciation & Amortization792M795M762M697M664M762M665M676M944M751M724M716M701M697M751M655M593M703M579M517M459M373M354M367M372M378M331M293M243M-236M-162M
Stock-Based Compensation26M26M24M30M26M18M17M15M14M11M12M11M22M18M16M0000000000000000
Other Non-Cash Items-505M-111M-99M50M14M-283M-124M-284M-867M-90M-243M-113M-236M19M9M4M6M-5M-18M-162M49M-35M5M-34M77M-270M-94M128M13M526M335M
Working Capital Changes184M-4M106M-114M49M-101M41M-96M54M-51M12M-19M-83M41M-29M13M41M117M18M-114M39M22M41M80M-38M78M134M-232M-109M127M41M
Cash from Investing490M-507M-2.04B-183M-618M-1.16B-195M58M100M-267M-115M-736M-93M-75M-886M-1.58B-706M-116M-716M-192M-855M-429M-501M-156M-222M-279M-448M-176M-705M-1.05B-504M
Acquisitions (Net)-2M-2M05M-301M-1.46B-5M-607M-1.03B-485M-45M-336M-161M-240M-522M-1.05B-380M340M0-15M-1.02B-284M-503M-324M-117M-63M-40M-29M-988M00
Purchase of Investments-32M-97M00-60M-11M-5M-6M-7M-30M8M-20M-13M-19M-6M-49M-54M-13M-77M-358M-78M471M-47M-8M-23M-84M-41M-14M-134M-354M0
Sale of Investments4M207M00236M9M28M1M1M13M23M106M436M459M3M542M-306M52M00238M2M44M0060M0-361M488M00
Other Investing1.02B29M-2.04B-188M11M729M286M1.23B1.6B495M480M272M81M184M277M-480M360M-155M33M181M559M-269M255M377M23M300M12M965M1.17B-532M-345M
Cash from Financing-874M-860M-13M-771M-874M-657M1.23B-1.31B-748M-402M-1.04B-865M-1.23B-493M-305M628M-343M698M-284M-685M154M-246M-276M186M-158M79M1M-302M289M389M806M
Dividends Paid-654M-623M-737M-547M-150M0-320M-623M-629M-628M-596M-646M-469M-313M-187M-70M-30M-54M-531M-453M-309M-132M-56M-35M-35M-284M-209M-219M000
Common Dividends-413M-623M-737M-547M-150M0-320M-623M-629M-628M-596M-646M-469M-313M-187M-70M-20M-45M-550M-444M-291M-102M-19M00-256M-190M-217M000
Debt Issuance (Net)-3M-1000K1000K-1000K-1000K-1000K1000K-1000K-1000K1000K-1000K1000K-1000K-1000K-1000K1000K-1000K1000K1000K-1000K1000K-1000K-1000K-1000K-1000K1000K1000K-1000K1000K1000K-1000K
Share Repurchases-180M-205M-107M-182M-27M0-169M-482M00-218M-675M0000-101M0-100M0-300M-200M-104M000-59M-87M000
Other Financing-106M-22M-46M-36M-13M-38M-53M-149M-16M-54M-4M-18M-3M-1M-24M-24M20M-19M8M17M-57M17M-61M-86M-39M-64M3M-145M-310M22M28M
Net Change in Cash1.2B214M-565M489M-79M-1.52B726M-6M647M565M151M-445M-177M444M-409M-287M-529M1.13B20M124M180M-163M-417M403M9M39M36M-159M-75M389M806M
Exchange Rate Effect41M79M-10M2M-3M0-3M1M-5M4M1M-15M-8M-7M1M00000000000000582M303M
Cash at Beginning937M554M1.36B874M953M2.48B1.75B1.76B1.11B544M221M684M861M417M826M1.11B1.64B508M488M364M184M347M764M361M352M313M277M436M511M704M201M
Cash at End1.86B768M798M1.36B874M953M2.48B1.75B1.76B1.11B372M239M684M861M417M826M1.11B1.64B508M488M364M184M347M764M361M352M313M277M436M1.09B1.01B
Free Cash Flow1.04B858M950M795M912M-135M-806M692M826M953M753M499M714M560M144M119M194M212M348M1B327M163M110M172M284M-253M104M-418M-899M304M42M
FCF Growth %24.26%-9.68%19.5%-12.83%775.56%83.25%-216.47%-16.22%-13.33%26.56%50.9%-30.11%27.5%288.89%21.01%-38.66%-8.49%-39.08%-65.23%206.12%100.61%48.18%-36.05%-39.44%212.25%-343.27%124.88%53.5%-395.72%623.81%333.33%
FCF / Revenue %16.95%14.03%16.71%14.97%18.59%-4.67%-49.75%12.65%14.95%17.69%13.87%9.33%13.42%10.84%2.85%2.52%4.45%5.12%6.77%18.5%6.79%4.2%3.02%4.99%8.99%-7.63%7.39%-30.38%-25.22%10.83%2.16%

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

High recurring capital intensity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

AFFO Coverage and Dividend Sustainability

According to reported financial data, HST maintains a dividend payout ratio relative to AFFO that fluctuated between 33% and 51% over the last two years, suggesting that the company retains a meaningful buffer to support its ongoing capital reinvestment requirements despite inherent lodging sector cash flow volatility.

The dividend coverage appears structurally sound, as the company consistently retains more than half of its AFFO after accounting for distributions. Investors should monitor whether this retained cash is sufficient to offset the rising costs of maintaining luxury-tier assets, as any sustained compression in the payout buffer could limit future financial flexibility.

Capital Intensity Pressures Cash Flow

As indicated by historical SEC filings, the substantial delta between FFO and AFFO, exemplified by the $201 million AFFO versus $357 million FFO in 2025Q3, underscores the heavy recurring capital expenditure burden required to keep the company's luxury and upper-upscale hotel portfolio competitive in primary markets.

The necessity of constant reinvestment in furniture, fixtures, and equipment acts as a persistent drag on true free cash flow. This capital intensity suggests that the company's ability to generate distributable cash is highly sensitive to the timing and scale of property-level renovations, which may periodically suppress available liquidity.

Depreciation Masks True Cash Earnings

Based on the provided financial statements, the wide variance between GAAP Net Income and FFO, such as the 3.99x ratio observed in 2025Q4, highlights how massive non-cash depreciation charges significantly distort the company's reported profitability, necessitating a focus on FFO as the primary metric for cash-based performance.

The reliance on FFO is essential because GAAP net income fails to capture the economic reality of the company's high-value real estate holdings. Analysts should remain cautious, as the magnitude of these adjustments suggests that headline earnings are not a reliable proxy for the actual cash-generating capacity of the hotel portfolio.

FFO to Operating Cash Divergence

As reported in recent filings, the relationship between FFO and GAAP operating cash flow shows significant quarterly variability, with FFO/NI ratios ranging from 0.69 to 4.26, which may indicate that working capital fluctuations and non-recurring items are creating noise in the company's core cash conversion metrics.

This inconsistency suggests that investors should look beyond headline FFO to understand the underlying cash conversion quality. The volatility in operating cash flow relative to FFO may imply that the timing of management fees and incentive payments, alongside seasonal revenue shifts, complicates the predictability of cash inflows.

HST — Frequently Asked Questions

Quick answers to the most common questions about buying HST stock.

How much cash does Host Hotels & Resorts, Inc. (HST) generate from operations?

Host Hotels & Resorts, Inc. (HST) generated $1.50B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Host Hotels & Resorts, Inc.'s free cash flow?

Host Hotels & Resorts, Inc. (HST) generated $858.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Host Hotels & Resorts, Inc.'s capital expenditure (CapEx)?

Host Hotels & Resorts, Inc. (HST) spent $644.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Host Hotels & Resorts, Inc. distribute cash to shareholders?

In 2025, Host Hotels & Resorts, Inc. (HST) returned $623.0M to shareholders via cash dividends and spent $205.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.