XML 42 R31.htm IDEA: XBRL DOCUMENT v3.21.2
Business Segment Information (Tables)
6 Months Ended
Jun. 30, 2021
Segment Reporting [Abstract]  
Reconciliation of Revenues from Consolidated Hotels to Condensed Combined Consolidated Amounts and Net Loss to Hotel Adjusted EBITDA

The following table presents revenues for our consolidated hotels reconciled to our consolidated amounts and net loss to Hotel Adjusted EBITDA:

 

 

 

Three Months Ended June 30,

 

 

 Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenue

 

$

311

 

 

$

39

 

 

$

468

 

 

$

619

 

Other revenues

 

 

12

 

 

 

3

 

 

 

20

 

 

 

22

 

Total revenues

 

$

323

 

 

$

42

 

 

$

488

 

 

$

641

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(114

)

 

$

(261

)

 

$

(305

)

 

$

(950

)

Other revenues

 

 

(12

)

 

 

(3

)

 

 

(20

)

 

 

(22

)

Depreciation and amortization expense

 

 

71

 

 

 

75

 

 

 

145

 

 

 

150

 

Corporate general and administrative expense(1)

 

 

16

 

 

 

14

 

 

 

34

 

 

 

28

 

Impairment loss and casualty gain, net

 

 

5

 

 

 

 

 

 

5

 

 

 

694

 

Other operating expenses

 

 

13

 

 

 

4

 

 

 

20

 

 

 

25

 

Gain on sales of assets, net

 

 

(6

)

 

 

(1

)

 

 

(6

)

 

 

(63

)

Interest income

 

 

 

 

 

(1

)

 

 

 

 

 

(2

)

Interest expense

 

 

66

 

 

 

50

 

 

 

129

 

 

 

90

 

Equity in losses from investments in affiliates

 

 

2

 

 

 

8

 

 

 

6

 

 

 

9

 

Income tax expense

 

 

 

 

 

3

 

 

 

1

 

 

 

13

 

Severance expense

 

 

 

 

 

 

 

 

 

 

 

2

 

Other loss, net

 

 

2

 

 

 

1

 

 

 

2

 

 

 

3

 

Other items

 

 

(1

)

 

 

3

 

 

 

(5

)

 

 

6

 

Hotel Adjusted EBITDA

 

$

42

 

 

$

(108

)

 

$

6

 

 

$

(17

)

 

(1)        Excludes severance expense.

Schedule of Total Assets by Consolidated Hotels, Reconciled to Total Assets

The following table presents total assets for our consolidated hotels, reconciled to total assets:

 

 

June 30, 2021

 

 

December 31, 2020

 

 

 

(in millions)

 

Consolidated hotels

 

$

10,248

 

 

$

10,568

 

All other

 

 

18

 

 

 

19

 

Total assets

 

$

10,266

 

 

$

10,587