XML 38 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
Summary of Segment Information

The following tables present our segment information for the three and six months ended June 30, 2016 and 2015, and includes a reconciliation of Adjusted EBITDA to Net Income, the most directly comparable financial measure calculated and presented in accordance with GAAP.

 

 

Three months ended June 30, 2016

 

 

 

Hotel

 

 

Non-Hotel

 

 

Corporate and Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

316

 

 

$

75

 

 

$

-

 

 

$

391

 

Adjusted EBITDA (1)

 

105

 

 

 

(10

)

 

 

-

 

 

 

95

 

Depreciation

 

 

 

 

 

 

 

 

 

 

(17

)

 

 

(17

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

(8

)

 

 

(8

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

(22

)

 

 

(22

)

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

34

 

 

 

 

Three months ended June 30, 2015

 

 

 

Hotel

 

 

Non-Hotel

 

 

Corporate and Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

343

 

 

$

62

 

 

$

-

 

 

$

405

 

Adjusted EBITDA (2)

 

125

 

 

 

(2

)

 

 

-

 

 

 

123

 

Depreciation

 

 

 

 

 

 

 

 

 

 

(15

)

 

 

(15

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

(9

)

 

 

(9

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

(18

)

 

 

(18

)

Other non-recurring expenses

 

 

 

 

 

 

 

 

 

 

(2

)

 

 

(2

)

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79

 

Other income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

82

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

58

 

 

 

 

Six months ended June 30, 2016

 

 

 

Hotel

 

 

Non-Hotel

 

 

Corporate and Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

619

 

 

$

124

 

 

$

-

 

 

$

743

 

Adjusted EBITDA (1)

 

211

 

 

 

(31

)

 

 

-

 

 

 

180

 

Depreciation

 

 

 

 

 

 

 

 

 

 

(33

)

 

 

(33

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

(15

)

 

 

(15

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

(42

)

 

 

(42

)

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

84

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(22

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

62

 

 

 

 

Six months ended June 30, 2015

 

 

 

Hotel

 

 

Non-Hotel

 

 

Corporate and Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

663

 

 

$

105

 

 

$

-

 

 

$

768

 

Adjusted EBITDA (2)

 

257

 

 

 

(8

)

 

 

-

 

 

 

249

 

Depreciation

 

 

 

 

 

 

 

 

 

 

(28

)

 

 

(28

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

(16

)

 

 

(16

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

(34

)

 

 

(34

)

Other non-recurring expenses

 

 

 

 

 

 

 

 

 

 

(2

)

 

 

(2

)

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

169

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

168

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(47

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

121

 

 

 

(1)

Includes allocated general and administrative expenses in our Hotel segment of $19 million and $41 million; and in our Non-Hotel segment of $9 million and $18 million for the three and six months ended June 30, 2016, respectively.

(2)

Includes allocated general and administrative expenses in our Hotel segment of $26 million and $46 million; and in our Non-Hotel segment of $9 million and $15 million for the three and six months ended June 30, 2015, respectively.