HOST MARRIOTT CORP/
10-Q/A, 2000-02-18
HOTELS & MOTELS
Previous: HOST MARRIOTT CORP/, 10-Q/A, 2000-02-18
Next: HOST MARRIOTT CORP/, 10-Q/A, 2000-02-18



<PAGE>

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                   FORM 10-Q/A


           [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934



For the Quarter Ended September 10, 1999           Commission File No. 001-14625


                            HOST MARRIOTT CORPORATION
                               10400 Fernwood Road
                            Bethesda, Maryland 20817
                                 (301) 380-9000


        Maryland                                               53-0085950
- ------------------------                                   ------------------
(State of Incorporation)                                   (I.R.S. Employer
                                                          Identification Number)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days.
                                                            Yes   X     No
                                                                -----      -----

                                                              Shares outstanding
         Class                                               at October 19, 1999
- ------------------------                                     -------------------
Common Stock, $0.01 par value per share                              229,012,438
Purchase share rights for Series A Junior Participating
Preferred Stock, $0.01 par value                                              --
Class A Cumulative Redeemable Preferred Stock                          4,160,000
<PAGE>

                                     INDEX
                                     -----



Part I.  FINANCIAL INFORMATION (Unaudited):                             Page No.
                                                                        --------

         Condensed Consolidated Balance Sheets -                            3
           September 10, 1999 and December 31, 1998

         Condensed Consolidated Statements of Operations -                  4
           Twelve Weeks and Thirty-six Weeks Ended
           September 10, 1999 and September 11, 1998

         Condensed Consolidated Statements of Cash Flows -                  8
           Thirty-six Weeks Ended
           September 10, 1999 and September 11, 1998

         Notes to Condensed Consolidated Financial Statements              10

         Management's Discussion and Analysis of Results of                21
           Operations and Financial Condition


                                      -2-
<PAGE>

                            HOST MARRIOTT CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                  (in millions)
<TABLE>
<CAPTION>
                                                                                            September 10,   December 31,
                                                                                                1999            1998
                                                                                            -------------   ------------
                                                                                             (unaudited)
                                          ASSETS
                                          ------
<S>                                                                                             <C>             <C>
Property and equipment, net.............................................................        $ 7,221         $ 7,201
Notes and other receivables (including amounts due from
  affiliates of $131 million and $134 million, respectively)............................            244             203
Rent receivable.........................................................................             63              --
Due from managers.......................................................................             --              19
Investments in affiliates...............................................................             48              33
Other assets............................................................................            464             376
Cash and cash equivalents...............................................................            290             436
                                                                                                -------         -------
                                                                                                 $8,330          $8,268
                                                                                                 ======          ======

                           LIABILITIES AND SHAREHOLDERS' EQUITY
                           ------------------------------------

Debt
  Senior notes..........................................................................        $ 2,539         $ 2,246
  Mortgage debt.........................................................................          2,255           2,438
  Other.................................................................................            356             447
                                                                                                -------         -------
                                                                                                  5,150           5,131
Accounts payable and accrued expenses...................................................            143             204
Deferred income taxes...................................................................             96              97
Deferred rent...........................................................................            339              --
Other liabilities.......................................................................            382             460
                                                                                                -------         -------
      Total liabilities.................................................................          6,110           5,892
                                                                                                -------         -------

Minority interest.......................................................................            445             515
Company-obligated mandatorily redeemable convertible preferred
  securities of a subsidiary whose sole assets are the convertible
  subordinated debentures due 2026 ("Convertible Preferred Securities").................            550             550

Shareholders' equity
Class A cumulative redeemable preferred stock (liquidation preference $25.00 per
     share), 50 million shares authorized; 4.16 million shares and
     0 shares issued and outstanding, respectively ("Class A Preferred Stock")..........            100              --
Common stock, 750 million shares authorized; 228.7 million shares
     and 225.6 million shares issued and outstanding, respectively......................              2               2
Additional paid-in capital..............................................................          1,875           1,867
Accumulated other comprehensive income (loss)...........................................              3              (4)
Retained deficit........................................................................           (755)           (554)
                                                                                                -------         -------
</TABLE>

<TABLE>
<S>                                                                                               <C>             <C>
       Total shareholders' equity.......................................................          1,225           1,311
                                                                                                -------         -------
                                                                                                $ 8,330         $ 8,268
                                                                                                =======         =======
</TABLE>


            See Notes to Condensed Consolidated Financial Statements

                                      -3-
<PAGE>

                            HOST MARRIOTT CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
          Twelve weeks ended September 10, 1999 and September 11, 1998
                            (unaudited, in millions)

<TABLE>
<CAPTION>
                                                               1999        1998
                                                              ------     -------
<S>                                                          <C>        <C>
REVENUES
Rental income (Note 2, 3)................................    $  188     $    --
Hotel sales
  Rooms  ................................................        --         494
  Food and beverage......................................        --         198
  Other  ................................................        --          49
Interest income..........................................        10          11
Net gains on property transactions.......................        --           1
Equity in earnings of affiliates.........................         3           2
Other                                                             2           1
                                                             ------     -------
   Total revenues........................................       203         756
                                                             ------     -------

EXPENSES
    Depreciation and amortization........................        68          53
    Property-level expenses..............................        62          67
    Hotel operating expenses                                     --
      Rooms..............................................        --         121
      Food and beverage..................................        --         156
      Other department costs and deductions..............        --         194
      Management fees (including Marriott International
         management fees of $36 million in 1998).........        --          39
    Minority interest (benefit)..........................        (8)          6
    Interest expense.....................................        98          79
    Dividends on Convertible Preferred Securities........         9           9
    Corporate expenses...................................         6          12
    REIT conversion expenses.............................        --           8
    Other expenses.......................................        --           4
                                                             ------     -------
                                                                235         748
                                                             ------     -------

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE
  INCOME TAXES...........................................       (32)          8
Provision for income taxes...............................        --          (6)
                                                             ------     -------

INCOME (LOSS) FROM CONTINUING OPERATIONS.................       (32)          2
INCOME FROM DISCONTINUED OPERATIONS, net of taxes........        --           2
                                                             ------     -------

INCOME (LOSS) BEFORE EXTRAORDINARY ITEM..................       (32)          4
Extraordinary gain (loss)................................         4        (148)
                                                             ------     -------

NET LOSS ................................................    $  (28)    $  (144)
                                                             -------    -------
Less: Dividends on preferred stock.......................        (1)         --
                                                             ------     -------

NET LOSS AVAILABLE TO COMMON SHAREHOLDERS................    $  (29)    $  (144)
                                                             ======     =======

</TABLE>


            See Notes to Condensed Consolidated Financial Statements

                                      -4-
<PAGE>

                            HOST MARRIOTT CORPORATION
             CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (cont.)
          Twelve weeks ended September 10, 1999 and September 11, 1998
                                   (unaudited)

BASIC EARNINGS (LOSS)PER COMMON SHARE:


Continuing operations.....................................$  (0.15)   $    0.01
Discontinued operations (net of income taxes).............       --        0.01
Extraordinary gain (loss).................................     0.02       (0.69)
                                                          ---------   ---------

BASIC LOSS PER COMMON SHARE:..............................$  (0.13)   $   (0.67)
                                                          ========    =========
DILUTED EARNINGS PER COMMON SHARE:

Continuing operations.....................................$  (0.15)   $    0.01
Discontinued operations (net of income taxes).............       --        0.01
Extraordinary gain (loss) ................................     0.02       (0.67)
                                                          ---------   ---------

DILUTED LOSS PER COMMON SHARE.............................$  (0.13)   $   (0.65)
                                                          ========    =========

            See Notes to Condensed Consolidated Financial Statements

                                      -5-
<PAGE>

                            HOST MARRIOTT CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
        Thirty-six weeks ended September 10, 1999 and September 11, 1998
                            (unaudited, in millions)


                                                             1999         1998
                                                           --------      ------
REVENUES
Rental income (Note 2, 3)..............................    $    546    $     --
Hotel sales
  Rooms  ..............................................          --       1,514
  Food and beverage....................................          --         642
  Other  ..............................................          --         159
Interest income........................................          26          35
Net gains on property transactions.....................          16          53
Equity in earnings of affiliates.......................           5           1
Other                                                             5           6
                                                           --------    --------
   Total revenues......................................         598       2,410
                                                           --------    --------

EXPENSES
    Depreciation and amortization......................         201         166
    Property-level expenses............................         182         189
    Hotel operating expenses
      Rooms............................................          --         348
      Food and beverage................................          --         477
      Other department costs and deductions............          --         568
      Management fees (including Marriott International
         management fees of $138 million in 1998)......          --         147
    Minority interest (benefit)........................         (21)         36
    Interest expense...................................         298         231
    Dividends on Convertible Preferred Securities......          26          26
    Corporate expenses.................................          22          33
    REIT conversion expenses...........................          --          14
    Other expenses.....................................          10          14
                                                           --------    --------
                                                                718       2,249
                                                           --------    --------

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE
  INCOME TAXES.........................................        (120)        161
Provision for income taxes.............................          --         (69)
                                                           --------     -------

INCOME (LOSS) FROM CONTINUING OPERATIONS...............        (120)         92
Income from discontinued operations, net of taxes......          --           8
                                                           --------    --------

INCOME (LOSS) BEFORE EXTRAORDINARY ITEM................        (120)        100
Extraordinary gain (loss)..............................          17        (148)
                                                           --------    --------

NET LOSS ..............................................    $   (103)   $    (48)
                                                           ========    ========
Less:  Dividends on preferred stock....................          (1)         --
                                                           --------    --------

NET LOSS AVAILABLE TO COMMON SHAREHOLDERS..............    $   (104)   $    (48)
                                                           ========    ========

            See Notes to Condensed Consolidated Financial Statements

                                      -6-
<PAGE>

                            HOST MARRIOTT CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
        Thirty-six weeks ended September 10, 1999 and September 11, 1998
                                  (unaudited)


BASIC EARNINGS (LOSS) PER COMMON SHARE:

Continuing operations.................................    $   (0.53)  $    0.42
Discontinued operations (net of income taxes).........           --        0.04
Extraordinary gain (loss).............................         0.07       (0.69)
                                                          ---------   ---------

BASIC EARNINGS (LOSS) PER COMMON SHARE:...............    $   (0.46)  $   (0.23)
                                                          =========   =========

DILUTED EARNINGS (LOSS) PER COMMON SHARE:

Continuing operations.................................    $   (0.53)  $    0.42
Discontinued operations (net of income taxes).........           --        0.03
Extraordinary gain (loss).............................         0.07       (0.67)
                                                          ---------   ---------

DILUTED EARNINGS (LOSS) PER COMMON SHARE..............    $   (0.46)  $   (0.22)
                                                          =========   =========


           See Notes to Condensed Consolidated Financial Statements

                                      -7-
<PAGE>

                            HOST MARRIOTT CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
        Thirty-six Weeks Ended September 10, 1999 and September 11, 1998
                            (unaudited, in millions)

<TABLE>
<CAPTION>
                                                                                                  1999            1998
                                                                                                --------        ------
OPERATING ACTIVITIES
<S>                                                                                             <C>             <C>
Income (Loss) from continuing operations................................................        $  (120)        $    92

Adjustments to reconcile to cash from continuing operations:
    Depreciation and amortization.......................................................            203             168
    Income taxes........................................................................             --              50
    Gain on sale of hotel properties....................................................            (16)            (50)
    Equity in earnings of affiliates....................................................             (5)             (1)
    Changes in operating accounts.......................................................            229             (35)
    Other...............................................................................            (62)             30
                                                                                                -------         -------
    Cash from continuing operations.....................................................            229             254
    Cash from discontinued operations...................................................             --              24
                                                                                                -------         -------
    Cash from operations................................................................            229             278
                                                                                                -------         -------

INVESTING ACTIVITIES
Proceeds from sales of assets...........................................................             49             211
Acquisitions............................................................................            (17)           (607)
Capital expenditures:
    Renewals and replacements...........................................................           (143)           (108)
    Development projects................................................................           (102)            (32)
    Other investments...................................................................            (16)            (19)
Purchases of short-term marketable securities...........................................             --            (134)
Sales of short-term marketable securities...............................................             --             451
Note receivable advances, net of collections............................................            (47)              4
Affiliate collections, net..............................................................             --              13
Other ..................................................................................             --             (12)
                                                                                                -------         -------
    Cash used in investing activities from continuing operations........................           (276)           (233)
    Cash used in investing activities from discontinued operations......................             --             (10)
                                                                                                -------         -------
    Cash used in investing activities...................................................           (276)           (243)
                                                                                                -------         -------

FINANCING ACTIVITIES
Issuances of debt, net..................................................................          1,282           2,004
Issuances of Class A preferred stock....................................................            100              --
Issuances of common stock...............................................................              2              --
Dividends...............................................................................           (168)             --
Scheduled principal repayments..........................................................            (26)            (39)
Debt prepayments........................................................................         (1,275)         (1,631)
Costs of extinguishment of debt.........................................................             (2)           (175)
Other ..................................................................................            (12)            (14)
                                                                                                -------         -------
    Cash (used in) from financing activities from continuing operations.................            (99)            145
    Cash used in financing activities from discontinued operations......................             --            (152)
                                                                                                -------         -------
    Cash used in financing activities...................................................            (99)             (7)
                                                                                                -------         -------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS........................................        $  (146)        $    28
                                                                                                =======         =======
</TABLE>

           See Notes to Condensed Consolidated Financial Statements

                                      -8-
<PAGE>

                            HOST MARRIOTT CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
        Thirty-six Weeks Ended September 10, 1999 and September 11, 1998
                            (unaudited, in millions)




Supplemental schedule of noncash investing and financing activities:

Approximately 586,000 Class TS cumulative redeemable preferred limited
partnership units valued at $7.4 million were issued in connection with the
acquisition by merger of two partnerships that own limited partnership interests
in the partnership that owns the New York Marriott Marquis.

Approximately 467,000 shares of common stock were issued during the third
quarter of 1999 upon the conversion of outside Operating Partnership Units
valued at $4.9 million, which were issued in connection with the acquisition of
a portfolio of twelve luxury hotels and other assets from the Blackstone Group.

In the first quarter of 1998, the Company assumed $164 million of mortgage debt
for the acquisition of, or purchase of controlling interests in, certain hotel
properties.

           See Notes to Condensed Consolidated Financial Statements

                                      -9-
<PAGE>

                          HOST MARRIOTT CORPORATION
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)

1.   Organization

     Host Marriott Corporation, a Maryland corporation formerly named HMC Merger
     Corporation ("Host REIT"), operating through an umbrella partnership
     structure, is the owner of hotel properties. Host REIT operates as a
     self-managed and self-administered real estate investment trust ("REIT")
     with its operations conducted through an operating partnership and its
     subsidiaries. As REITs are not currently permitted to derive revenues
     directly from the operations of hotels, Host REIT leases substantially all
     of its hotels to subsidiaries of Crestline Capital Corporation ("Crestline"
     or the "Lessee") and certain other lessees.

     On December 15, 1998, shareholders of Host Marriott Corporation, ("Host
     Marriott"), a Delaware corporation and the predecessor to Host REIT,
     approved a plan to reorganize Host Marriott's business operations through
     the spin-off of Host Marriott's senior living business as part of Crestline
     and the contribution of Host Marriott's hotels and certain other assets and
     liabilities to a newly formed Delaware limited partnership, Host Marriott,
     L.P. (the "Operating Partnership"). Host Marriott merged into HMC Merger
     Corporation, a newly formed Maryland corporation (renamed Host Marriott
     Corporation) which intends to qualify, effective January 1, 1999, as a REIT
     and is the sole general partner of the Operating Partnership. Host Marriott
     and its subsidiaries' contribution of its hotels and certain assets and
     liabilities to the Operating Partnership and its subsidiaries in exchange
     for units of partnership interest in the Operating Partnership ("OP Units")
     was accounted for at Host Marriott's historical basis. As of September 10,
     1999, Host REIT owned approximately 78% of the Operating Partnership.

     In these condensed consolidated financial statements, the "Company" or
     "Host Marriott" refers to Host Marriott Corporation and its consolidated
     subsidiaries, both before and after the Merger and its conversion to a REIT
     (the "REIT Conversion").

     On December 29, 1998, the Company completed the previously discussed
     spin-off of Crestline through a taxable stock dividend to its shareholders.
     Each Host Marriott shareholder of record on December 28, 1998 received one
     share of Crestline for every ten shares of Host Marriott common stock owned
     (the "Distribution"). As a result of the Distribution, the Company's
     financial statements have been restated to present the senior living
     communities business results of operations and cash flows as discontinued
     operations. All historical financial statements presented have been
     restated to conform to this presentation.

2.   Summary of Significant Accounting Policies

     The accompanying unaudited condensed consolidated financial statements of
     the Company and its subsidiaries have been prepared without audit. Certain
     information and footnote disclosures normally included in financial
     statements presented in accordance with generally accepted accounting
     principles have been condensed or omitted. The Company believes the
     disclosures made are adequate to make the information presented not
     misleading. However, the unaudited condensed consolidated financial
     statements should be read in conjunction with the consolidated financial
     statements and notes thereto included in the Company's annual report on
     Form 10-K for the fiscal year ended December 31, 1998.

     In the opinion of the Company, the accompanying unaudited condensed
     consolidated financial statements reflect all adjustments necessary to
     present fairly the financial position of the Company as of September 10,
     1999 and December 31, 1998, and the results of operations for the twelve
     and thirty-six weeks ended September 10, 1999 and September 11, 1998 and
     cash flows for the thirty-six weeks ended September

                                      -10-
<PAGE>

                          HOST MARRIOTT CORPORATION
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


     10, 1999 and September 11, 1998. Interim results are not necessarily
     indicative of fiscal year performance because of the impact of seasonal and
     short-term variations.

     The Company's leases have remaining terms ranging from 2 to 10 years,
     subject to earlier termination upon the occurrence of certain
     contingencies, as defined. The rent due under each lease is the greater of
     base rent or percentage rent, as defined. Percentage rent applicable to
     room, food and beverage and other types of hotel sales varies by lease and
     is calculated by multiplying fixed percentages by the total amounts of such
     revenues over specified threshold amounts. Both the minimum rent and the
     revenue thresholds used in computing percentage rents are subject to annual
     adjustments based on increases in the United States Consumer Price Index
     and the Labor Index, as defined.

     The staff of the Securities & Exchange Commission issued Staff Accounting
     Bulletin 101 "Revenue Recognition" (SAB 101) in December 1999. SAB 101
     discusses factors to consider in determining when contingent revenue should
     be recognized during interim periods. The Company has adopted SAB 101
     effective January 1, 1999 and has therefore amended its previously filed
     Form 10-Q to reflect this change in accounting principle. As a result of
     the adoption of SAB 101, $86 million and $339 million of contingent rent
     previously recognized as revenue during the twelve weeks and thirty-six
     weeks ended September 10, 1999 has been deferred and recognized in
     subsequent periods of fiscal year 1999. As of December 31, 1999 all of the
     thresholds were reached and all contingent rent was recognized. SAB 101 has
     no impact on the Company's annual revenue recognition, net income or
     earnings per share. SAB 101 had no effect on prior year periods as the
     hotel leases were not in effect prior to the REIT Conversion

3.   Rental Revenue

     The Company's 1999 revenue primarily represents the rental income from its
     leased hotels and is not comparable to 1998 hotel revenues which reflect
     gross sales generated by the properties. Also, in December 1998 the Company
     retroactively adopted Emerging Issues Task Force Issue No. 97-2,
     "Application of FASB Statement No. 94 and APB Opinion No. 16 to Physician
     Management Entities and Certain Other Entities with Contractual Management
     Arrangements." The impact of the adoption of issue 97-2 on the condensed
     consolidated financial statements for the twelve and thirty-six weeks ended
     September 11, 1998 was to increase both revenues and operating expenses by
     approximately $471 million and $1,393 million, respectively, with no impact
     on net income or earnings per share.

     The comparison of the 1999 results with 1998 is also affected by a change
     in the reporting period for the Company's hotels not managed by Marriott
     International. The 1998 year to date historical results would have to be
     adjusted to exclude the results of these hotels for December 1997 and
     include August 1998 for the thirty-six weeks ended September 11, 1998 in
     order to be comparable to the 1999 period results as reported. Also, for
     the third quarter the 1998 historical results would have to be adjusted to
     exclude the results of these hotels for May 1998 and include August 1998
     for the twelve weeks ended September 11, 1998 in order to be comparable to
     the 1999 period results as reported.

     The table below represents hotel sales for which rental income is computed
     for 1999.



                                      -11-
<PAGE>

                          HOST MARRIOTT CORPORATION
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)

<TABLE>
<CAPTION>
                                                               Twelve Weeks Ended              Thirty-six Weeks Ended
                                                          -----------------------------    -------------------------------
                                                          September 10,    September 11,    September 10,    September 11,
                                                              1999             1998              1999            1998
                                                          ------------     ------------     ------------     ------------
                                                                (in millions)               (in millions)
<S>                                                        <C>             <C>                 <C>           <C>
Hotel Sales
     Rooms...............................................  $   609         $   494             $ 1,881       $ 1,514
     Food and beverage...................................      250             198                 828           642
     Other...............................................       66              49                 201           159
                                                           -------         -------             -------       -------
          Total sales....................................  $   925         $   741             $ 2,910       $ 2,315
                                                           =======         =======             =======       =======
</TABLE>

4.   Earnings Per Share

     Basic earnings per common share is computed by dividing net income less
     dividends on preferred stock by the weighted average number of shares of
     common stock outstanding. Diluted earnings per share is computed by
     dividing net income less dividends on preferred stock as adjusted for
     potentially dilutive securities, by the weighted average number of shares
     of common stock outstanding plus other potentially dilutive securities.
     Dilutive securities may include shares granted under comprehensive stock
     plans, warrants and the Convertible Preferred Securities. Dilutive
     securities also include those common and preferred Operating Partnership
     Units ("OP Units") issuable or outstanding that are held by minority
     partners which are assumed to be converted. No effect is shown for
     securities if they are anti-dilutive.

<TABLE>
<CAPTION>
                                                                               Twelve weeks ended
                                                     -----------------------------------------------------------------------
                                                               September 10, 1999                   September 11, 1998
                                                     ----------------------------------  -----------------------------------
                                                       Income       Shares    Per Share     Income       Shares    Per Share
                                                     (Numerator) (Denominator) Amount     (Numerator) (Denominator) Amount
                                                     ----------------------------------  -----------------------------------
<S>                                                  <C>           <C>        <C>         <C>           <C>       <C>
      Net loss.....................................  $    (28)     228.3      $   (.12)   $   (144)     216.2     $    (.67)
       Dividends on Class A preferred stock........        (1)        --          (.01)         --         --            --
                                                     --------      -----      ---------   --------     ------     ---------
      Basic loss available to common
       shareholders per share......................       (29)     228.3          (.13)       (144)     216.2          (.67)
       Assuming distribution of common shares
         granted under the comprehensive stock
         plan, less shares assumed purchased at
         average market price......................        --         --            --          --        4.0           .02
       Assuming distribution of common shares
         issuable for warrants, less shares assumed
         purchased at average market price.........        --         --            --          --        0.1            --
       Assuming conversion of minority OP Units
         outstanding...............................       (9)   64.6                --          --         --            --
       Assuming conversion of Class TS
         cumulative redeemable preferred OP
</TABLE>

<TABLE>
<S>                                                  <C>          <C>         <C>         <C>          <C>        <C>
         Units.....................................        --         --            --          --         --            --
       Assuming conversion of minority OP Units
         issuable..................................        --         --            --          --         --            --
       Assuming conversion of Convertible
         Preferred Securities......................        --         --            --          --         --            --
                                                     --------     ------      --------    --------     ------     ---------
      Diluted Loss per Share.......................  $    (38)     292.9      $  (.13)    $   (144)     220.3     $    (.65)
                                                     ========      =====      =======     ========     ======     =========
</TABLE>

                                      -12-
<PAGE>

                          HOST MARRIOTT CORPORATION
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


<TABLE>
<CAPTION>
                                                                              Thirty-six Weeks Ended
                                                      ------------------------------------------------------------------------
                                                                September 10, 1999                   September 11, 1998
                                                      -----------------------------------  -----------------------------------
                                                        Income        Shares   Per Share     Income       Shares     Per Share
                                                      (Numerator) (Denominator) Amount     (Numerator) (Denominator)  Amount
                                                      ----------------------------------   -----------------------------------
<S>                                                   <C>              <C>     <C>         <C>            <C>        <C>
      Net loss......................................  $   (103)        227.7   $    (.45)   $    (48)       216.0    $    (.23)
       Dividends on Class A preferred stock ........        (1)           --        (.01)         --           --          --
                                                      --------        ------   ---------    --------        -----    ---------

      Basic loss available to common
       shareholders per share.......................      (104)        227.7        (.46)        (48)       216.0         (.23)
       Assuming distribution of common shares
         granted  under the comprehensive stock
         plan, less shares assumed purchased at
         average market price.......................        --            --          --          --          4.2          .01
       Assuming distribution of common shares
         issuable for warrants, less shares assumed
         purchased at average market price..........        --            --          --          --          0.1           --
       Assuming conversion of minority OP Units                           --
         outstanding................................       (30)         64.7          --         .01           --           --
       Assuming conversion of Class TS
          cumulative redeemable preferred OP Units..        --            --          --          --           --           --
       Assuming conversion of minority OP Units
         issuable...................................        --            --          --          --           --           --
       Assuming conversion of Convertible
         Preferred Securities.......................        --            --          --          --           --           --
                                                      --------        ------   ---------    --------        -----    ---------
      Diluted Loss per Share........................  $   (134)        292.4   $    (.46)   $    (48)       220.3    $    (.22)
                                                      ========         =====   =========    ========        =====    =========
</TABLE>

     In September 1999, the Board of Directors approved the repurchase, from
     time to time on the open market and/or in privately negotiated
     transactions, of up to 22 million of the outstanding shares of the
     Company's common stock or a corresponding amount (based on the appropriate
     conversion ratio) of the Company's Convertible Preferred Securities. Such
     repurchases will be made at management's discretion, subject to market
     conditions, and may be suspended at any time at the Company's discretion.
     Through October 18, 1999, the Company has spent approximately $7.7 million
     to repurchase 797,000 shares.

5.   Class A Cumulative Redeemable Preferred Stock

     In August 1999, the Company sold 4.16 million shares of 10% Class A
     Preferred stock with a $0.01 par value. Holders of the stock are entitled
     to receive cumulative cash dividends at a rate of 10% per annum of the
     $25.00 per share liquidation preference. Dividends are payable quarterly in
     arrears commencing October 15, 1999. After August 3, 2004 the Company has
     the option to redeem the Class A preferred stock for $25.00 per share, plus
     accrued and unpaid dividends to the date of redemption. The Class A
     preferred stock ranks senior to the common stock and the authorized Series
     A Junior Participating preferred stock. The Class A preferred stockholders
     generally have no voting rights.

     Cumulative cash dividends on the Class A Preferred stock have been accrued
     from the date of issuance, August 3, 1999, through the balance sheet date.
     On September 23, 1999, the Company declared a pro rata dividend of $.50 per
     share, which were paid on October 15, 1999 to shareholders of record on
     September 30, 1999.



                                      -13-
<PAGE>

                          HOST MARRIOTT CORPORATION
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)

6.   Dividends and Distributions Payable

     On September 23, 1999, the Board of Directors declared a cash dividend of
     $0.21 per share of common stock and a corresponding distribution of $0.21
     per unit of limited partnership interest ("OP Unit") in the Company's
     subsidiary operating partnership. The third quarter dividend and
     distribution were paid on October 15, 1999 to shareholders and unitholders
     of record on September 30, 1999. Total dividends and corresponding
     distributions year-to-date are $0.63 per share and $0.63 per unit,
     respectively.

     The 1998 earnings per share has been restated to reflect the impact of the
     stock portion of a special dividend totaling 11.5 million shares of common
     stock issued in February 1999 as a result of the REIT Conversion.

7.   Acquisitions and Property Expansions

     On December 30, 1998, the Company acquired a portfolio of twelve luxury
     hotels and other assets (the "Blackstone Acquisition") from the Blackstone
     Group, a Delaware limited partnership, and a series of funds controlled by
     affiliates of Blackstone Real Estate Partners. Approximately 467,000 OP
     Units issued in connection with the Blackstone Acquisition were redeemed
     for common stock during the third quarter of 1999.

     The Company completed a 210-room expansion of the Philadelphia Marriott in
     April 1999 at a cost of approximately $37 million.

     In June 1999, the Company acquired by merger Timewell Group, L.P. and
     Timeport, L.P. which each own limited partnership interests in the
     partnership that owns the New York Marriott Marquis. As part of the merger,
     the general partners of Timewell Group, L.P. and Timeport, L.P. received
     345,559 and 240,218 Class TS cumulative redeemable preferred OP Units,
     respectively. The preferred OP Units are convertible into OP Units on a
     one-for-one basis, subject to certain adjustments, at any time beginning
     one year after the merger at the option of the holders. At any time
     beginning two years after the merger, the Company can redeem the preferred
     OP units for OP Units or cash. Also as part of the merger, the Company
     repaid in cash outstanding partner loans totaling $5.9 million on behalf of
     each of the partnerships.

8.   Dispositions

     In February 1999, the Company sold the 479-room Minneapolis/Bloomington
     Marriott for $35 million and recorded a gain of $10 million. In May 1999,
     the Company sold the 221-room Saddle Brook Marriott for $15 million and
     recorded a gain of $4 million.

     In the fourth quarter, the Company sold the 306-room Grand Hotel Resort and
     Golf Club for $28 million, recognizing a loss of $1 million. The Company
     also announced it has reached an agreement to sell the Ritz-Carlton Boston
     for total proceeds of approximately $122 million in 1999, subject to normal
     closing requirements.

9.   Debt Issuances and Refinancing

     In February 1999, the Company issued $300 million of 83/8% Series D Senior
     notes due in 2006. The senior notes were used to refinance, or purchase,
     debt which had been acquired through the merger of

                                      -14-
<PAGE>

                            HOST MARRIOTT CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)

     certain partnerships or the purchase of hotel properties in connection with
     the REIT Conversion in December 1998. The notes were exchanged during the
     third quarter for Series E Senior notes on a one-for-one basis, which are
     freely transferable by the holders.

     In April 1999, a subsidiary of the Company completed the refinancing of the
     $245 million mortgage on the New York Marriott Marquis, maturing June 2000.
     The Company was required to make a principal payment of $1.25 million on
     June 30, 1999. In connection with the refinancing, the Company renegotiated
     the management agreement and recognized an extraordinary gain of $13
     million on the forgiveness of accrued incentive management fees by the
     manager. This mortgage was subsequently refinanced as part of the $665
     million financing agreement discussed below.

     In June 1999, the Company refinanced the debt on the San Diego Marriott
     Hotel and Marina. The mortgage is for $195 million and a term of 10 years
     at a rate of 8.45%. In addition, the Company entered into a mortgage for
     the Philadelphia Marriott expansion in July 1999 for $23 million at an
     interest rate of approximately 8.6%, maturing in 2009.

     In July 1999, the Company entered into a financing agreement pursuant to
     which it borrowed $665 million due 2009 at a fixed rate of 7.47 percent.
     The New York Marriott Marquis as well as seven other hotels serve as
     collateral. The proceeds from this financing were used to refinance
     existing mortgage indebtedness maturing at various times through 2000.

     In August 1999, the Company repaid $100 million of the outstanding balance
     on a $350 million term loan entered into in August 1998 as part of its
     $1.25 billion line of credit. During the fourth quarter, an additional $50
     million repayment was made, reducing the outstanding balance of the term
     loan to $200 million. Subsequent to these repayments, the available
     capacity under the line of credit balance remains $900 million while the
     total line has been permanently reduced to $1.1 billion as a result of the
     term loan payments.

     In August 1999, the Company made a prepayment of $19 million to pay down in
     full the mezzanine mortgage on the Marriott Desert Springs Resort and Spa.
     In September 1999, the Company made a prepayment of $45 million to pay down
     in full the mortgage note on the Philadelphia Four Seasons Hotel.

10.  Geographic and Business Segment Information

     The Company operates in one business segment, hotel ownership. The hotels
     are primarily operated under the Marriott or Ritz-Carlton brands.
     Substantially all of the Company's revenues are earned through leases with
     Crestline. With respect to 1998, the allocation of taxes is not evaluated
     at the segment level or reflected in the following information because the
     Company does not believe the information is material to readers of the
     financial statements.

     The Company's segmented revenues and income (loss) from continuing
     operations before income taxes are as follows (in millions):

                                      -15-
<PAGE>

                            HOST MARRIOTT CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)
<TABLE>
<CAPTION>
                                                               Twelve Weeks Ended September 10, 1999
                                                               -------------------------------------
                                                          Hotels     Corporate & Other       Consolidated
                                                          ------     -----------------       ------------
<S>                                                       <C>               <C>                 <C>
      Revenues.......................................     $  201            $   2               $  203
      Income (loss) from continuing operations
        before income taxes..........................        (20)             (12)                 (32)

                                                               Twelve Weeks Ended September 11, 1998
                                                               -------------------------------------
                                                          Hotels     Corporate & Other       Consolidated
                                                          ------     -----------------       ------------
      Revenues.......................................     $  752            $   4               $  756
      Income (loss) from continuing operations
        before income taxes..........................         38              (30)                   8

                                                             Thirty-six Weeks Ended September 10, 1999
                                                             -----------------------------------------
                                                          Hotels     Corporate & Other       Consolidated
                                                          ------     -----------------       ------------
      Revenues.......................................    $   587            $  11               $   598
      Income (loss) from continuing operations
        before income taxes..........................        (75)             (45)                 (120)

                                                             Thirty-six Weeks Ended September 11, 1998
                                                             -----------------------------------------
                                                          Hotels     Corporate & Other       Consolidated
                                                          ------     -----------------       ------------
      Revenues.......................................    $2,350             $  60               $ 2,410
      Income (loss) from continuing operations
        Before income taxes..........................       191               (30)                  161
</TABLE>

      As of September 10, 1999, the Company's foreign operations consisted of
      four hotel properties located in Canada. There were no intercompany sales
      between the properties and the Company. The following table presents
      rental revenues in 1999 and hotel sales in 1998 for each of the
      geographical areas in which the Company owns hotels (in millions):

<TABLE>
<CAPTION>
                                                             Twelve Weeks Ended            Thirty-six Weeks Ended
                                                       -----------------------------   -----------------------------
                                                       September 10,   September 11,   September 10,   September 11,
                                                            1999            1998            1999            1998
                                                       -------------   -------------   -------------   -------------
      <S>                                              <C>             <C>             <C>             <C>
      United States..................................    $     184       $     713       $     536       $   2,237
      International..................................            4              28              10              78
                                                         ---------       ----------      ---------       ---------
          Total......................................    $     188       $     741       $     546       $   2,315
                                                         =========       =========       =========       =========
</TABLE>

11.  Comprehensive Income

     The Company's other comprehensive income consists of foreign currency
     translation adjustments and the right to receive up to 1.4 million shares
     of Host Marriott Services Corporation's common stock or an equivalent cash
     value at Host Marriott Services Corporation's option subsequent to the
     exercise of the options held by certain former and current employees of
     Marriott International. For the twelve and thirty-six weeks ended September
     10, 1999, comprehensive income totaled $41 million and $161 million,
     respectively. The comprehensive loss was $148 million and $51 million for
     the twelve and thirty-six weeks ended September 11, 1998. As of September
     10, 1999 the Company's accumulated other comprehensive income was
     approximately $3 million. As of December 31, 1998, the Company's
     accumulated other comprehensive loss was approximately $4 million.

                                     -16-
<PAGE>

                            HOST MARRIOTT CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)

     On August 27, 1999, Autogrill Acquisition Co., a wholly-owned subsidiary of
     Autogrill SpA of Italy, completed its cash tender offer for all of the
     outstanding shares of common stock of Host Marriott Services Corporation.
     Since Host Marriott Services is no longer publicly traded, the Company has
     adjusted the unrealized gain on the receivable to reflect the tender price
     of $15.75. Further, all future payments to the Company will be made in cash
     as Host Marriott Services Corporation has indicated that the receivable
     will not be settled in Autogrill SpA stock.

12.  Subsequent Events

     In September 1999, the mortgage note receivable on a hotel property matured
     and the Company collected the outstanding balance of approximately $65
     million. The note was originally acquired as part of the Blackstone
     Acquisition.

     In October 1999, the Company initiated a tender offer to acquire the
     remaining partnership interests in the Hopewell Group, Ltd., a minority
     owner in the Atlanta Marriott Marquis, for preferred OP Units and cash.

13.  Summarized Lease Pool Financial Statements

     As discussed in Note 2, as of September 10, 1999, almost all the properties
     of the Company and its subsidiaries were leased to Crestline Capital
     Corporation and managed by Marriott International, Inc. In conjunction with
     these leases, Crestline and certain of its subsidiaries entered into
     limited guarantees of the lease obligations of each lessee. The
     full-service hotel leases are grouped into four lease pools, with
     Crestline's guarantee limited to the greater of 10% of the aggregate rent
     payable for the preceding year or 10% of the aggregate rent payable under
     all leases in the respective pool. Additionally, the lessee's obligation
     under each lease agreement is guaranteed by all other lessees in the
     respective lease pool. As a result, the Company believes that the operating
     results of each full-service lease pool may be material to the Company's
     financial statements. Financial information of certain pools related to the
     sublease agreements for limited service properties are not presented, as
     the Company believes they are not material to the Company's financial
     statements. Financial information of Crestline may be found in its
     quarterly and annual filings with the Securities and Exchange Commission.
     Further information regarding these leases and Crestline's limited
     guarantees may be found in the Company's annual report on Form 10-K for the
     fiscal year ended December 31, 1998. The results of operations for the
     twelve and thirty-six weeks ended September 10, 1999 and summarized balance
     sheet data as of September 10, 1999 of the lease pools in which the
     Company's hotels are organized are as follows (in millions):

                                     -17-
<PAGE>

                            HOST MARRIOTT CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)

<TABLE>
<CAPTION>
                                                                 Twelve Weeks Ended September 10, 1999
                                                                 -------------------------------------
                                                         Pool 1     Pool 2      Pool 3     Pool 4      Combined
                                                         ------     ------      ------     ------      --------
      <S>                                                <C>        <C>         <C>        <C>         <C>
      Hotel Sales
           Rooms.....................................     $ 135       $ 142      $ 126       $ 128      $ 531
           Food and beverage.........................        57          59         55          67        238
           Other.....................................        16          15         16          17         64
                                                          -----       -----      -----       -----      -----
                Total hotel sales....................       208         216        197         212        833
      Operating Costs and Expenses
           Rooms.....................................        34          40         32          30        136
           Food and beverage.........................        46          48         44          50        188
           Other.....................................        58          50         54          55        217
           Management fees...........................         9          13          9          13         44
           Lease expense.............................        57          59         56          61        233
                                                          -----       -----      -----       -----      -----
                Total operating expenses.............       204         210        195         209        818
                                                          -----       -----      -----       -----      -----
      Operating Profit...............................         4           6          2           3         15
      Corporate and Interest Expenses................        (1)         (1)        --          (1)        (3)
                                                          -----       -----      -----       -----      -----
            Income before taxes......................         3           5          2           2         12
            Income taxes.............................        (1)         (3)        (1)         (1)        (6)
                                                          -----       -----      -----       -----      -----
                Net Income...........................     $   2       $   2      $   1       $   1      $   6
                                                          =====       =====      =====       =====      =====
</TABLE>
<TABLE>
<CAPTION>
                                                               Thirty-six Weeks Ended September 10, 1999
                                                               -----------------------------------------
                                                         Pool 1     Pool 2      Pool 3     Pool 4      Combined
                                                         ------     ------      ------     ------      --------
      <S>                                                <C>        <C>         <C>        <C>         <C>
      Hotel Sales
           Rooms.....................................     $ 408       $ 436      $ 394       $ 401     $ 1,639
           Food and beverage.........................       184         196        183         220         783
           Other.....................................        46          44         54          51         195
                                                          -----       -----      -----       -----     -------
                Total hotel sales....................       638         676        631         672       2,617
      Operating Costs and Expenses
           Rooms.....................................        98         108         95          88         389
           Food and beverage.........................       143         150        135         154         582
           Other.....................................       168         157        161         158         644
           Management fees...........................        29          43         30          46         148
           Lease expense.............................       190         206        202         218         816
                                                          -----       -----      -----       -----     -------
                Total operating expenses.............       628         664        623         664       2,579
                                                          -----       -----      -----       -----     -------
      Operating Profit...............................        10          12          8           8          38
      Corporate and Interest Expenses................        (2)         (2)        (1)         (2)         (7)
                                                          -----       -----      -----       -----     -------
            Income before taxes......................         8          10          7           6          31
            Income taxes.............................        (3)         (5)        (3)         (2)        (13)
                                                          -----       -----      -----       -----     -------
                Net Income...........................     $   5       $   5      $   4       $   4     $    18
                                                          =====       =====      =====       =====     =======
</TABLE>
<TABLE>
<CAPTION>
                                                                        As of September 10, 1999
                                                                        ------------------------
                                                         Pool 1     Pool 2      Pool 3     Pool 4      Combined
                                                         ------     ------      ------     ------      --------
      <S>                                                <C>        <C>         <C>        <C>         <C>
      Assets.........................................    $  43       $  32      $  35       $  34       $  144
      Liabilities....................................       38          27         31          30          126
      Equity.........................................        5           5          4           4           18
</TABLE>

                                     -18-
<PAGE>

                            HOST MARRIOTT CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


14.  Contingencies

     Courtyard by Marriott II Limited Partnership (CBM II)
     -----------------------------------------------------

     A group of partners in CBM II filed a lawsuit, Whitey Ford, et al. v. Host
     Marriott Corporation, et al., Case No. 96-CI-08327, on June 7, 1996, in the
     285th Judicial District Court of Bexar County, Texas against the Company
     and others alleging breach of fiduciary duty, breach of contract, fraud,
     negligent misrepresentation, tortious interference, violation of the Texas
     Free Enterprise and Antitrust Act of 1983 and conspiracy in connection with
     the formation, operation and management of CBM II and its hotels. The
     plaintiffs are seeking unspecified damages. On January 29, 1998, two other
     limited partners, A.R. Milkes and D.R. Burklew, filed a petition in
     intervention seeking to convert the lawsuit into a class action. The
     defendants have filed an answer, the class has been certified, class
     counsel has been appointed, and discovery is underway. On March 11, 1999,
     Palm Investors, L.L.C., the assignee of a number of limited partnership
     units acquired through various tender offers, filed a plea in intervention
     to bring additional claims relating to the 1993 split of Marriott
     Corporation and to the 1995 refinancing of CBM II's indebtedness. The
     original plaintiffs subsequently filed a second amended complaint on March
     19, 1999 and in a third amended complaint, filed May 24, 1999, asserted as
     derivative claims, some of the claims previously asserted as individual
     claims. On March 25, 1999, Equity Resource, an assignee, through various of
     its funds, of a number of limited partnership units, also filed a plea in
     intervention similar to that which was filed by Palm Investors. A trial
     date of January 3, 2000 has been set.

     On August 17, 1999, the general partner of CBM II appointed an independent
     special litigation committee (the "SLC"), comprised of the Honorable
     William Webster and the Honorable Charles Renfrew, to investigate the
     derivative claims described above and to recommend to the general partner
     whether it is in the best interests of CBM II for the derivative litigation
     to proceed. The general partner has agreed to adopt the recommendation of
     the SLC. Under Delaware law, the recommendation of a duly appointed
     independent litigation committee is binding on the general partner and the
     limited partners. On August 30, 1999, the court held a hearing to consider
     the defendant's motion to stay these proceedings until the committee makes
     its recommendation. Similarly, the SLC has asked the court to postpone the
     trial for up to six months so that the SLC can complete its investigation.
     The court has not yet ruled on these requests.

     Courtyard by Marriott Limited Partnership I (CBM I) and CBM II Derivative
     -------------------------------------------------------------------------
     Action
     ------

     After intervening in the CBM II class action, Palm Investors and Equity
     Resource, together with Repp Properties, joined in a complaint filed in
     April 1999, Equity Resource Fund X et al. v. CBM One Corporation et al.,
     Case No. 99-CI-04765, in the 57th Judicial District Court of Bexar County,
     Texas. This action asserted as derivative claims, on behalf of CBM I and
     CBM II, the same kind of claims asserted individually in the Ford and
     Milkes actions described above. After the appointment of the SLC, this
     complaint was withdrawn by the plaintiffs in September 1999.

     Texas Multi-Partnership Lawsuits
     --------------------------------

     On March 16, 1998, limited partners in several limited partnerships
     sponsored by Host Marriott or its subsidiaries filed a lawsuit, Robert M.
     Haas, Sr. and Irwin Randolph Joint Tenants, et al. v. Marriott

                                      -19-
<PAGE>

                            HOST MARRIOTT CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)


     International, Inc., et al., Case No. 98-CI-04092, in the 57th Judicial
     District Court of Bexar County, Texas, alleging that the defendants
     conspired to sell hotels to the partnerships for inflated prices and that
     they charged the partnerships excessive management fees to operate the
     partnerships' hotels. The plaintiffs further allege that the defendants
     committed fraud, breached fiduciary duties and violated the provisions of
     various contracts. A Marriott International subsidiary manages each of the
     hotels involved and, as to some properties, Marriott International, or one
     of its subsidiaries, is the ground lessor and collects rent. The Company,
     Marriott International, several of their subsidiaries, and J.W. Marriott,
     Jr. are among the various named defendants. The plaintiffs are seeking
     unspecified damages. Those allegations concerning CBM II have been
     transferred to the CBM II lawsuit described above. On March 18, 1999, two
     limited partners in CBM I filed a class action petition in intervention
     seeking to treat CBM I in a similar manner by converting that portion of
     the lawsuit into a class action. On April 29, 1999, the court denied this
     petition and refused to certify the class. No trial date has been set.

     We are from time to time the subject of, or involved in, judicial
     proceedings, including those lawsuits discussed above and also other
     lawsuits involving other syndicated partnerships, which could, if adversely
     decided, result in losses to our company. We believe that the lawsuits
     described above are without merit, and we intend to vigorously defend
     against the claims being made against us. we cannot assure you as to the
     outcome of these lawsuits, and we are uncertain as to any potential loss to
     the Company.

15.  Extraordinary Items

     In connection with the refinancing of the mortgage and the renegotiation of
     the management agreement on the New York Marriott Marquis, we recognized an
     extraordinary gain of $13 million on the forgiveness of debt in the form of
     accrued incentive management fees in the second quarter. An extraordinary
     loss of $3 million representing the write-off of deferred financing fees
     occurred in July 1999 when the mortgage debt for eight properties was
     refinanced, including the New York Marriott Marquis. In connection with
     this refinancing, the interest rate swap agreements associated with some of
     the original debt were terminated and a $7 million extraordinary gain was
     recognized. In connection with the purchase of the Old Senior Notes, the
     Company recognized an extraordinary loss of $148 million in the third
     quarter of 1998, which represents the bond premium and consent payments
     totaling approximately $175 million and the write-off of deferred financing
     fees of approximately $52 million related to the Old Senior Notes, net of
     taxes.

                                      -20-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

     Forward-looking Statements

     Certain matters discussed herein are forward-looking statements. Certain,
     but not necessarily all, of such forward-looking statements can be
     identified by the use of forward-looking terminology, such as "believes,"
     "expects," "may," "will," "should," "estimates," or "anticipates," or the
     negative thereof or other variations thereof or comparable terminology. All
     forward-looking statements involve known and unknown risks, uncertainties
     and other factors which may cause our actual transactions, results,
     performance or achievements to be materially different from any future
     transactions, results, performance or achievements expressed or implied by
     such forward-looking statements. Although we believe the expectations
     reflected in such forward-looking statements are based upon reasonable
     assumptions, we can give no assurance that our expectations will be
     attained or that any deviations will not be material. We undertake no
     obligation to publicly release the result of any revisions to these
     forward-looking statements that may be made to reflect any future events or
     circumstances.

     Results of Operations

     Revenues. Our historical revenues have primarily represented gross
     property-level sales from hotels, net gains on property transactions,
     interest income and equity in earnings of affiliates. As of January 1,
     1999, we lease substantially all of our hotels to subsidiaries of Crestline
     Capital Corporation. As a result of these leases, we no longer record
     property-level revenues and expenses, rather we recognize rental income on
     the leases. Also, as discussed in Note 2, the Company retroactively adopted
     SAB 101 as of the beginning of its fiscal year, and restated its results of
     operations for the first three quarters of 1999 to defer recognition of
     rental income which is contingent upon annual thresholds until such period
     as those thresholds are met. SAB 101 has no impact on the Company's annual
     revenue recognition, net income or earnings per share. Thus, 1999 revenues
     and expenses are not comparable with prior periods. Note 3 to the financial
     statements presents a table comparing gross hotel sales for all periods
     presented to facilitate an investor's understanding of the operation of our
     properties. The comparison of the 1999 results with 1998 is also affected
     by a change in the reporting period for the Company's hotels not managed by
     Marriott International. The 1998 year to date historical results would have
     to be adjusted to exclude the results of these hotels for December 1997 and
     include August 1998 for the thirty-six weeks ended September 11, 1998 in
     order to be comparable to the 1999 period results as reported. Also, for
     the third quarter the 1998 historical results would have to be adjusted to
     exclude the results of these hotels for May 1998 and include August 1998
     for the twelve weeks ended September 11, 1998 in order to be comparable to
     the 1999 period results as reported. The change in reporting was required
     as part of the REIT conversion.

     Year-to-date results for 1999 were primarily driven by the addition of 36
     properties in 1998. The increase in hotel sales also reflects the growth in
     room revenues generated per available room or REVPAR. For comparable
     properties, REVPAR increased 2.8% to $106.45 for the third quarter of 1999.
     Year-to-date REVPAR increased 3.8% to $115.40. On a comparable basis,
     average room rates increased approximately 3% for the third quarter and
     year-to-date, while average occupancy decreased less than one percentage
     point for the third quarter and increased less than one percentage point
     year-to-date.

     Interest income decreased as the result of a lower level of cash and
     marketable securities held during the first three quarters of 1999 compared
     to the first three quarters of 1998.

                                      -21-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


     The net gain on property transactions for 1999 primarily resulted from the
     $10 million gain on the sale of the 479-room Minneapolis/Bloomington
     Marriott for approximately $35 million and the $4 million gain on the sale
     of the 221-room Saddle Brook Marriott for approximately $15 million.

     Expenses. As discussed above, hotel revenues and hotel operating costs are
     not comparable with the prior year. The lessee pays certain direct
     property-level costs including management fees and we receive a rent
     payment, which is generally calculated as a percentage of revenue, subject
     to a minimum level, net of certain property-level owner costs. All of these
     costs were our expenses in 1998. Property-level owner costs which are
     comparable, including depreciation, property taxes, insurance, ground and
     equipment rent increased 8% to $130 million for the third quarter 1999
     versus third quarter 1998 and increased $28 million or 8% to $383 million
     year-to-date, primarily reflecting the depreciation from 36 properties
     acquired during 1998.

     Minority Interest. Minority interest expense increased $14 million to an $8
     million benefit for the third quarter of 1999 and increased $57 million to
     a $21 million benefit year-to-date, primarily reflecting the impact of the
     issuance of operating partnership units for the acquisition of certain
     hotel properties and the implementation of SAB 101 partially offset by the
     consolidation of partnerships which occurred as part of the REIT
     conversion.

     Interest Expense. Interest expense increased 24% to $98 million in the
     third quarter of 1999 and increased 29% to $298 million year-to-date,
     primarily due to the issuance of senior notes, establishment of a new
     credit facility and additional mortgage debt on properties acquired in
     1998.

     Dividends on Convertible Preferred Securities. Amounts reflect the
     dividends accrued during the first three quarters of fiscal year 1999 and
     1998 on the $550 million in 63/4% Convertible Preferred Securities.

     Corporate Expenses. Corporate expenses decreased $6 million to $6 million
     for the third quarter of 1999 and decreased $11 million to $22 million
     year-to-date, resulting primarily from lower staffing levels after the
     Crestline spin-off, lower costs associated with reduced acquisition
     activity and lower costs related to various stock compensation plans.

     Income from Discontinued Operations. Income from discontinued operations
     represents the senior living communities business' results of operations
     for the third quarter of 1998 and year-to-date 1998 as restated for the
     spin-off of Crestline.

     Extraordinary Gain (Loss). In connection with the refinancing of the
     mortgage and the renegotiation of the management agreement on the New York
     Marriott Marquis, we recognized an extraordinary gain of $13 million on the
     forgiveness of debt in the form of accrued incentive management fees in the
     second quarter. An extraordinary loss of $3 million representing the
     write-off of deferred financing fees occurred in July 1999 when the
     mortgage debt for eight properties was refinanced, including the New York
     Marriott Marquis. In connection with this refinancing, the interest rate
     swap agreements associated with some of the original debt were terminated
     and a $7 million extraordinary gain was recognized. In connection with the
     purchase of the Old Senior Notes, the Company recognized an extraordinary
     loss of $148 million in the third quarter of 1998, which represents the
     bond premium and consent payments totaling approximately $175 million and
     the write-off of deferred financing fees of approximately $52 million
     related to the Old Senior Notes, net of taxes.

                                      -22-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

     Net Loss. Our net loss decreased to $29 million for the third quarter of
     1999 from $144 million for the third quarter of 1998 and increased to $104
     million for year-to-date 1999 compared to $48 million for 1998.

     FFO and EBITDA

     We consider Funds From Operations or FFO as defined by the National
     Association of Real Estate Investment Trusts and our consolidated earnings
     before interest expense, income taxes, depreciation, amortization and other
     non-cash items or EBITDA to be indicative measures of our operating
     performance due to the significance of our long-lived assets. FFO and
     EBITDA are also useful in measuring our ability to service debt, fund
     capital expenditures and expand our business. Furthermore, management
     believes that FFO and EBITDA are meaningful disclosures that will help
     shareholders and the investment community to better understand our
     financial performance, including comparing our performance to other Real
     Estate Investment Trusts. However, FFO and EBITDA as presented may not be
     comparable to amounts 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 or liquidity performance
     measure prescribed by generally accepted accounting principles. Cash
     expenditures for various long-term assets, interest expense (for EBITDA
     purposes only) and income taxes have been, and will be incurred which are
     not reflected in the EBITDA and FFO presentation.

     FFO increased $36 million, or 47%, to $112 million in the third quarter of
     1999 over the third quarter of 1998. For periods prior to 1999, the FFO
     disclosed represents comparative FFO (FFO plus deferred tax expense). The
     following is a reconciliation of income from continuing operations to FFO
     (in millions):

<TABLE>
<CAPTION>
                                                               Twelve weeks Ended          Thirty-six weeks Ended
                                                         -----------------------------   ---------------------------
                                                         September 10,   September 11,   September 10,  September11,
                                                             1999            1998            1999           1998
                                                         ------------     ------------   ------------    ---------
     <S>                                                 <C>              <C>            <C>            <C>
     Funds from Operations
     Income (loss) from continuing operations......       $    (32)        $      2       $   (120)       $     92
     Effect of SAB 101.............................             86               --            339              --
     Depreciation and amortization.................             68               54            203             168
     Other real estate activities..................             --               (1)           (16)            (53)
     Partnership adjustments.......................            (10)              (2)           (25)             (9)
     REIT conversion expenses......................             --                8             --              14
     Deferred taxes................................             --                7             --              46
                                                          --------         --------       --------        --------
     Funds from continuing operations..............            112               68            381             258
     Discontinued operations.......................             --                8             --              24
                                                          --------         --------       --------        --------
     Funds from operations before preferred stock
      dividends and minority interest of Host
      Marriott, L.P................................            112               76            381             282
     Funds from operations of minority partners of
      Host Marriott, L.P...........................            (25)              --            (84)             --
     Dividends on preferred stock..................             (1)              --             (1)             --
                                                          --------         --------       --------        --------
     Funds from operations available to common ....
      shareholders.................................       $     86         $     76       $    296        $    282
                                                          ========         ========       ========        ========
</TABLE>

     During the REIT conversion, we received a number of units of general and
     limited partnership interests in the Operating Partnership - which we refer
     to as OP Units - equal to the number of then outstanding shares of our
     common stock, and the Operating Partnership assumed all of our liabilities.
     As a result of

                                      -23-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

     this reorganization we are the sole general partner in the Operating
     Partnership and as of September 10, 1999 held approximately 78% of the
     outstanding OP Units. The $25 million and $84 million deducted for the
     twelve weeks and thirty-six weeks ended September 10, 1999 represent the
     FFO attributable to the interests in the Operating Partnership held by
     those minority partners. OP Units owned by holders other than us are
     redeemable at the option of the holder, generally commencing one year after
     the issuance of their OP Units. Upon redemption of an OP Unit, the holder
     would receive from the Operating Partnership cash in an amount equal to the
     market value of one share of our common stock, or at our option, a share of
     our common stock.

     EBITDA increased $56 million, or 36%, to $212 million in the third quarter
     of 1999 and $126 million or 22%, to $694 million year-to-date. Hotel EBITDA
     increased $43 million, or 26%, to $210 million in the third quarter of
     1999, and $111 million or 19% to $703 million year-to-date, reflecting
     comparable hotel EBITDA growth, as well as incremental EBITDA from 1998
     acquisitions offset by amounts representing hotel sales which are retained
     by Crestline.

     The following is a reconciliation of EBITDA to income from continuing
     operations (in millions):

<TABLE>
<CAPTION>
                                                                    Twelve Weeks Ended          Thirty-six Weeks Ended
                                                              -----------------------------  ----------------------------
                                                               September 10,  September 11,  September 10,  September 11,
                                                                    1999          1998           1999           1998
                                                               -------------  -------------  -------------  -------------
      <S>                                                      <C>            <C>            <C>            <C>
      EBITDA................................................     $   212       $   156        $   694       $   568
      Effect of SAB 101.....................................         (86)           --           (339)           --
      Interest expense......................................         (98)          (79)          (298)         (231)
      Dividends on Convertible Preferred Securities.........          (9)           (9)           (26)          (26)
      Depreciation and amortization.........................         (68)          (54)          (203)         (168)
      Minority interest expense.............................           8            (6)            21           (36)
      Income taxes..........................................          --            (6)            --           (69)
      REIT Conversion expense...............................          --            (8)            --           (14)
      Other non-cash charges, net...........................           9             8             31            68
                                                                 -------       -------        -------       -------
        Income (loss) from continuing operations............     $   (32)      $     2        $  (120)      $    92
                                                                 ========      =======        =======       =======
</TABLE>

     EBITDA as presented above includes the amounts available for distribution
     by the operating partnership to all holders of its partnership interests,
     or OP units. As of September 10, 1999 we owned approximately 78% of the
     outstanding OP units. However, we believe the presentation of EBITDA before
     adjustment for minority interest is helpful because these amounts represent
     amounts available to service debt and make capital expenditures and
     distributions. EBITDA as presented would be decreased if the effect of the
     22% minority interest (including the conversion of the 585,000 shares of
     Class TS cumulative redeemable preferred OP Units) in the Operating
     Partnership had been included in the calculations. EBITDA as adjusted for
     the minority interest would be $197 million and $652 million for the twelve
     and thirty-six weeks ended September 10, 1999, respectively. Additionally,
     EBITDA as presented does not reflect dividends accrued on the Class A
     cumulative redeemable preferred stock which was approximately $1 million
     for the twelve and thirty-six weeks ended September 10, 1999.

     Our interest coverage, defined as EBITDA divided by cash interest expense,
     was 2.4 times year to date for 1999 and 1998, respectively, and 2.7 times
     for full year 1998. The deficiency of earnings to fixed charges was $139
     million through the third quarter of 1999 and the ratio of earnings to
     fixed charges was 1.7 to 1 through the third quarter of 1998.

                                      -24-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


     Cash Flows and Financial Condition

     We reported a decrease in cash and cash equivalents of $146 million during
     the thirty-six weeks ended September 10, 1999. Cash from continuing
     operations was $229 million through the third quarter of 1999 and $254
     million through the third quarter of 1998. The $25 million decrease in cash
     from continuing operations resulted principally from an increase in rent
     receivable resulting from the timing of the receipt of cash payments. There
     was no cash activity related to discontinued operations through the third
     quarter of 1999; however, cash from discontinued operations totaled $24
     million through the third quarter of 1998.

     Cash used in investing activities from continuing operations was $276
     million and $233 million through the third quarter of 1999 and 1998,
     respectively. Cash used in investing activities through the third quarter
     includes capital expenditures of $261 million and $159 million for 1999 and
     1998, respectively, mostly related to renewals and replacements on existing
     properties and development projects. In addition, we generated $49 million
     of cash from the net sale of assets, primarily the Minneapolis/Bloomington
     and Saddle Brook properties. There was no cash related to investing
     activities from discontinued operations through the third quarter 1999;
     however, cash used in investing activities from discontinued operations
     totaled $10 million year-to-date 1998. Property and equipment balances
     include $162 million and $78 million for construction in progress as of
     September 10, 1999 and December 31, 1998, respectively. The current balance
     primarily relates to properties in Tampa, Orlando, Memphis, Naples and
     various other expansion and development projects.

     In June 1999, we acquired by merger Timewell Group, L.P. and Timeport,
     L.P., which each own limited partnership interests in the partnership that
     owns the New York Marriott Marquis. As part of the merger, the general
     partners of Timewell Group, L.P. and Timeport, L.P. received 345,559 and
     240,218 Class TS cumulative redeemable preferred OP Units, respectively.
     The preferred OP Units are convertible into OP Units on a one-for-one
     basis, subject to certain adjustments, at any time beginning one year after
     the merger at the option of the holders. At any time, beginning two years
     after the merger, we can redeem the preferred OP units for OP Units or
     cash. Also as part of the merger, the re-paid in cash outstanding Partner
     loans totaling $5.9 million on behalf of each of the partnerships.

     Cash used in financing activities from continuing operations was $99
     million through the third quarter of 1999. Cash from financing activities
     from continuing operations was $145 million through the third quarter of
     1998. Cash used in financing activities includes $1.3 billion in prepayment
     of debt, offset by a similar amount of debt issuances, the issuance of
     preferred stock and the payment of dividends on our common shares.

     The $300 million of 83/8% series D senior notes were issued in February
     1999 and were used to refinance, or purchase, debt which had been assumed
     through the merger of certain partnerships or the purchase of hotel
     properties in connection with the REIT conversion in December 1998. In
     August 1999, the Series D Senior notes were exchanged on a one-for-one
     basis for Series E Senior notes, which are freely transferable by the
     holders.

     In April 1999, a subsidiary completed the refinancing of the $245 million
     mortgage on the New York Marriott Marquis, maturing June 2000. We
     subsequently refinanced this mortgage as part of the $665 million financing
     agreement completed in the third quarter of 1999. The financing agreement
     for $665 million is secured by eight hotels, and is due 2009 with a fixed
     interest rate of 7.47%. The proceeds from

                                      -25-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION

     this financing were used to refinance existing mortgage indebtedness
     maturing at various times through 2000 on eight hotels, including the New
     York Marriott Marquis.

     Also in June 1999, we refinanced the debt on the San Diego Marriott Hotel
     and Marina. The mortgage is for $195 million for a term of 10 years at a
     rate of 8.45%. In addition, we completed a 210-room extension of the
     Philadelphia Marriott in April 1999 at a cost of approximately $37 million.
     We established a mortgage on the extension of the Philadelphia Marriott in
     July 1999 for $23 million at an interest rate of approximately 8.6%,
     maturing in 2009. In August 1999, we repaid $100 million of the outstanding
     balance on a $350 million term loan entered into in August 1998 as part of
     our $1.25 billion line of credit. During the fourth quarter, an additional
     $50 million repayment was made, reducing the outstanding balance of the
     term loan to $200 million. Subsequent to these repayments, the available
     capacity under the line of credit balance remains $900 million while the
     total line has been permanently reduced to $1.1 billion as a result of the
     term loan payments.

     In August 1999, the Company made a prepayment of $19 million to pay down in
     full the mezzanine mortgage on the Marriott Desert Springs Resort and Spa.
     In September 1999 the Company made a prepayment of $45 million to pay down
     in full the mortgage note on the Philadelphia Four Seasons Hotel.

     Dividend payments reflect the $73 million in payments for a special
     dividend declared in December 1998 as well as the $0.42 dividend per share
     of common stock paid as of September 11, 1999. In addition, on September
     23, 1999, the Board of Directors declared a regular cash dividend of $0.21
     per share of common stock. The third quarter dividend was paid on October
     15, 1999 to shareholders of record on September 30, 1999. Total dividends
     year-to-date are $0.63 per share of common stock.

     In August 1999, we sold 4.16 million shares of 10% Class A preferred stock.
     Holders of the stock are entitled to receive cumulative cash dividends at a
     rate of 10% per annum of the $25.00 per share liquidation preference.
     Dividends are payable quarterly in arrears commencing October 15, 1999.
     After August 3, 2004 we have the option to redeem the Class A Preferred
     Stock for $25.00 per share, plus accrued and unpaid dividends to the date
     of redemption. The Class A preferred stock ranks senior to the common stock
     and the authorized Series A Junior Participating preferred stock. The Class
     A preferred stockholders generally have no voting rights. Cumulative cash
     dividends have been accrued from the date of issuance, August 3, 1999,
     through the balance sheet date. We declared a dividend of $.50 per share on
     September 23, 1999, which was paid on October 15, 1999.

     In September 1999, the Board of Directors approved the repurchase, from
     time to time on the open market and/or in privately negotiated
     transactions, of up to 22 million of the outstanding shares of our common
     stock or a corresponding amount (based on the appropriate conversion ratio)
     of our Convertible Preferred Securities. Based on current market
     conditions, we believe that the stock repurchase program reflects the best
     return on investment for our shareholders. However, we will continue to
     look at strategic acquisitions as well as evaluate our stock repurchase
     program based on changes in market conditions and our stock price. The
     repurchases will be financed in part through cash from operations and the
     net proceeds from sales of assets, prior to their reinvestment in real
     estate assets, such as the fourth quarter sale of the Grand Hotel Resort
     and Golf Club or the recently announced contract to sell our interest in
     the Ritz-Carlton Boston. This is consistent with our strategy of improving
     the overall portfolio by selling assets that may be in suburban locations,
     require significant capital improvements or do not fit our long-term
     strategy. Such repurchases will be made at management's discretion, subject
     to market conditions,

                                      -26-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


     and may be suspended at any time at our discretion. Subsequent to quarter
     end, we have spent approximately $7.7 million to repurchase 797,000 shares.

     On December 30, 1998, we acquired a portfolio of twelve luxury hotels and
     other assets from the Blackstone Group, a Delaware limited partnership, and
     a series of funds controlled by affiliates of Blackstone Real Estate
     Partners. Approximately 467,000 OP Units issued in connection with the
     Blackstone Acquisition were redeemed for common stock during the third
     quarter of 1999.

     There was no cash related to financing activities from discontinued
     operations through the third quarter of 1999; however, cash used in
     financing activities from discontinued operations totaled $152 million
     through the third quarter of 1998.

     Year 2000 Issue

     Year 2000 issues have arisen because many existing computer programs and
     chip-based embedded technology systems use only the last two digits to
     refer to a year, and therefore do not properly recognize a year that begins
     with "20" instead of the familiar "19". If not corrected, many computer
     applications could fail or create erroneous results. The following
     disclosure provides information regarding the current status of our Year
     2000 compliance program.

     We have adopted the compliance program because we recognize the importance
     of minimizing the number and seriousness of any disruptions that may occur
     as a result of the Year 2000 issue. Our compliance program includes an
     assessment of our hardware and software computer systems and embedded
     systems, as well as an assessment of the Year 2000 issues relating to third
     parties with which we have a material relationship or whose systems are
     material to the operations of our hotel properties. Our efforts to ensure
     that our computer systems are Year 2000 compliant have been segregated into
     two separate phases: in-house systems and third-party systems. Following
     the REIT conversion, Crestline, as the lessee of most of our hotels, will
     deal directly with Year 2000 matters material to the operation of the
     hotels, and Crestline has agreed to adopt and implement the program
     outlined below with respect to third-party systems for all hotels for which
     it is lessee.

     In-House Systems. Since the distribution of Marriott International on
     October 8, 1993, we have invested in the implementation and maintenance of
     accounting and reporting systems and equipment that are intended to enable
     us to provide adequately for our information and reporting needs and which
     are also Year 2000 compliant. Substantially all of our in-house systems
     have already been certified as Year 2000 compliant through testing and
     other mechanisms and we have not delayed any systems projects due to the
     Year 2000 issue. We engaged a third party to review our Year 2000 in-house
     readiness and found no problems with any mission critical systems.
     Management believes that future costs associated with Year 2000 issues for
     our in-house systems will be insignificant and therefore not impact our
     business, financial condition and results of operations. We have not
     developed, and do not plan to develop, a separate contingency plan for our
     in-house systems due to their current Year 2000 compliance. We do, however,
     have the normal disaster recovery procedures in place should we have a
     systems failure.

     Third-Party Systems. We rely upon operational and financial systems
     provided by third parties, primarily the managers and operators of our
     hotel properties, to provide the appropriate property-specific operating
     systems, including reservation, phone, elevator, security, HVAC and other
     systems, and to provide us with financial information. Based on discussion
     with the third parties that are critical to our business, including the
     managers and operators of our hotels, we believe that these parties are in
     the process of

                                      -27-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


     studying their systems and the systems of their respective vendors and
     service providers and, in many cases, have begun to implement changes, to
     ensure that they are Year 2000 compliant. We continue to receive verbal and
     written assurances that these third parties are, or will be, Year 2000
     compliant on time. To the extent these changes impact property-level
     systems, we may be required to fund capital expenditures for upgraded
     equipment and software. We do not expect these charges to be material, but
     we are committed to making these investments as required. To the extent
     that these changes relate to a third party manager's centralized systems,
     including reservations, accounting, purchasing, inventory, personnel and
     other systems, management agreements generally provide for these costs to
     be charged to our properties subject to annual limitations, which costs
     will be borne by Crestline under the leases. We expect that the third party
     managers will incur Year 2000 costs in lieu of costs for their centralized
     systems related to system projects that otherwise would have been pursued
     and other centralized costs and, therefore, the overall level of
     centralized systems charges allocated to the properties will not materially
     increase as a result of the Year 2000 compliance effort. We believe that
     this deferral of certain system projects will not have a material impact on
     our future results of operations, although it may delay certain
     productivity enhancements at our properties. We and Crestline will continue
     to monitor the efforts of these third parties to become Year 2000 compliant
     and will take appropriate steps to address any non-compliance issues. We
     believe that, in the event of material Year 2000 non-compliance, we will
     have the right to seek recourse against the manager under our third party
     management agreements. The management agreements, however, generally do not
     specifically address the Year 2000 compliance issue. Therefore, the amount
     of any recovery in the event of Year 2000 non-compliance at a property, if
     any, is not determinable at this time, and only a portion of such recovery
     would accrue to us through increased lease rental payments from Crestline.

     We and Crestline will work with the third parties to ensure that
     appropriate contingency plans will be developed to address the most
     reasonably likely worst case Year 2000 scenarios, which may not have been
     identified fully. In particular, we and Crestline have had extensive
     discussions regarding the Year 2000 problem with Marriott International,
     the manager of a substantial majority of our hotel properties. Due to the
     significance of Marriott International to our business, a detailed
     description of Marriott International's state of readiness follows.

     Marriott International has adopted an eight-step process toward Year 2000
     readiness, consisting of the following: (i) Awareness: fostering
     understanding of, and commitment to, the problem and its potential risks;
     (ii) Inventory: identifying and locating systems and technology components
     that may be affected; (iii) Assessment: reviewing these components for Year
     2000 compliance, and assessing the scope of Year 2000 issues; (iv)
     Planning: defining the technical solutions and labor and work plans
     necessary for each affected system; (v) Remediation/Replacement: completing
     the programming to renovate or replace the problem software or hardware;
     (vi) Testing and Compliance Validation: conducting testing, followed by
     independent validation by a separate internal verification team; (vii)
     Implementation: placing the corrected systems and technology back into the
     business environment; and (viii) Quality Assurance: utilizing an internal
     audit team to review significant projects for adherence to quality
     standards and program methodology.

     Marriott International has grouped its systems and technology into three
     categories for purposes of Year 2000 compliance: (i) information resource
     applications and technology (IT Applications)--enterprise-wide systems
     supported by Marriott International's centralized information technology
     organization ("IR"); (ii) Business-initiated Systems ("BIS")--systems that
     have been initiated by an individual business unit, and that are not
     supported by Marriott International's IR organization; and (iii) Building
     Systems--non-IT equipment at properties that use embedded computer chips,
     such as elevators, automated room key

                                      -28-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


     systems and HVAC equipment. Marriott International is prioritizing its
     efforts based on how severe an effect noncompliance would have on customer
     service, core business processes or revenues, and whether there are viable,
     non-automated fallback procedures (System Criticality).

     Marriott International measures the completion of each phase based on
     documentation and quantified results weighted for System Criticality. As of
     September 10, 1999, the Awareness, Inventory, Assessment, and Planning
     phases were complete for IT Applications, BIS, and Building Systems. For IT
     Applications, the Remediation/Replacement and Testing phases were 95
     percent complete. Compliance Validation had been completed for over 90
     percent of key systems, with most of the remaining work in its final stage.
     For BIS and Building Systems, Remediation/Replacement is over 95 percent
     complete. For BIS, Testing is approximately 80 percent complete and
     Compliance Validation is in progress. Testing is over 95% complete for
     Building Systems and Compliance Validation is in progress. Implementation
     is approximately 85 percent complete and Quality Assurance is 80 percent
     complete for IT Applications. For BIS, Implementation is approximately 85
     percent complete while Quality Assurance is in progress. Implementation is
     over 95 percent complete and Quality Assurance is in progress for Building
     Systems.

     Year 2000 compliance communications with Marriott International's
     significant third party suppliers, vendors and business partners, including
     its franchisees are ongoing. Marriott International's efforts are focused
     on the connections most critical to customer service, core business
     processes and revenues, including those third parties that support the most
     critical enterprise-wide IT Applications, franchisees generating the most
     revenues, suppliers of the most widely used Building Systems and BIS, the
     top 100 suppliers, by dollar volume, of non-IT products and services, and
     financial institutions providing the most critical payment processing
     functions. Responses have been received from a majority of the firms in
     this group. A majority of these respondents have either given assurances of
     timely Year 2000 compliance or have identified the necessary actions to be
     taken by them or Marriott International to achieve timely Year 2000
     compliance for their products. Where Marriott International has not
     received satisfactory responses it is addressing the potential risks of
     failure through its contingency planning process.

     Marriott International has established a common approach for testing and
     addressing Year 2000 compliance issues for its managed and franchised
     properties. This includes guidance for operated properties, and a Year 2000
     "Toolkit" for franchisees containing relevant Year 2000 compliance
     information. Marriott International is also utilizing a Year 2000
     best-practices sharing system. Marriott International is monitoring the
     progress of the managed and franchised properties towards Year 2000
     compliance.

     Risks.There can be no assurances that Year 2000 remediation by us or third
     parties will be properly and timely completed, and failure to do so could
     have a material adverse effect on us, our business and our financial
     condition. We cannot predict the actual effects to us of the Year 2000
     problem, which depends on numerous uncertainties such as: whether
     significant third parties properly and timely address the Year 2000 issue
     and whether broad-based or systemic economic failures may occur. Moreover,
     we are reliant upon Crestline to interface with third parties in addressing
     the Year 2000 issue at the hotels leased by Crestline. We are also unable
     to predict the severity and duration of any such failures, which could
     include disruptions in passenger transportation or transportation systems
     generally, loss of utility and/or telecommunications services, the loss or
     disruption of hotel reservations made on centralized reservation systems
     and errors or failures in financial transactions or payment processing
     systems such as credit cards. Due to the general uncertainty inherent in
     the Year 2000 problem and our dependence on third parties, including
     Crestline following the REIT Conversion, we are unable to determine at this
     time whether the consequences of Year 2000 failures will have a material
     impact on us. Our Year 2000 compliance

                                      -29-
<PAGE>

                            HOST MARRIOTT CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION



     program and Crestline's adoption thereof are expected to significantly
     reduce the level of uncertainty about the Year 2000 problem and management
     believes that the possibility of significant interruptions of normal
     operations should be reduced.








                                      -30-
<PAGE>

                                   SIGNATURE

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 thereunto duly authorized.


                                                     HOST MARRIOTT CORPORATION


February 16, 2000                                    /s/ Donald D. Olinger
- -----------------                                    ---------------------
Date                                                 Donald D. Olinger
                                                     Senior Vice President and
                                                     Corporate Controller
                                                     (Chief Accounting Officer)



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission