XML 41 R30.htm IDEA: XBRL DOCUMENT v3.21.2
Business Segment Information (Tables)
9 Months Ended
Sep. 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 September 30,

 

 

 Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenue

 

$

408

 

 

$

95

 

 

$

876

 

 

$

714

 

Other revenues

 

 

15

 

 

 

3

 

 

 

35

 

 

 

25

 

Total revenues

 

$

423

 

 

$

98

 

 

$

911

 

 

$

739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(82

)

 

$

(276

)

 

$

(387

)

 

$

(1,226

)

Other revenues

 

 

(15

)

 

 

(3

)

 

 

(35

)

 

 

(25

)

Depreciation and amortization expense

 

 

68

 

 

 

75

 

 

 

213

 

 

 

225

 

Corporate general and administrative expense(1)

 

 

14

 

 

 

13

 

 

 

48

 

 

 

40

 

Impairment and casualty loss, net

 

 

2

 

 

 

2

 

 

 

7

 

 

 

696

 

Acquisition costs

 

 

 

 

 

9

 

 

 

 

 

 

10

 

Other operating expenses

 

 

14

 

 

 

6

 

 

 

34

 

 

 

31

 

Loss (gain) on sales of assets, net

 

 

11

 

 

 

1

 

 

 

5

 

 

 

(62

)

Interest income

 

 

 

 

 

 

 

 

 

 

 

(2

)

Interest expense

 

 

66

 

 

 

59

 

 

 

195

 

 

 

149

 

Equity in losses from investments in affiliates

 

 

 

 

 

7

 

 

 

6

 

 

 

16

 

Income tax (benefit) expense

 

 

(3

)

 

 

1

 

 

 

(2

)

 

 

14

 

Severance expense

 

 

 

 

 

24

 

 

 

 

 

 

26

 

Other loss, net

 

 

5

 

 

 

3

 

 

 

7

 

 

 

6

 

Other items

 

 

4

 

 

 

3

 

 

 

(1

)

 

 

9

 

Hotel Adjusted EBITDA

 

$

84

 

 

$

(76

)

 

$

90

 

 

$

(93

)

 

(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:

 

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

(in millions)

 

Consolidated hotels

 

$

9,775

 

 

$

10,568

 

All other

 

 

19

 

 

 

19

 

Total assets

 

$

9,794

 

 

$

10,587