XML 37 R27.htm IDEA: XBRL DOCUMENT v3.22.2
Business Segment Information (Tables)
6 Months Ended
Jun. 30, 2022
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 income (loss) to Hotel Adjusted EBITDA:

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenues

 

$

676

 

 

$

311

 

 

$

1,139

 

 

$

468

 

Other revenues

 

 

19

 

 

 

12

 

 

 

35

 

 

 

20

 

Total revenues

 

$

695

 

 

$

323

 

 

$

1,174

 

 

$

488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

154

 

 

$

(114

)

 

$

98

 

 

$

(305

)

Other revenues

 

 

(19

)

 

 

(12

)

 

 

(35

)

 

 

(20

)

Depreciation and amortization expense

 

 

68

 

 

 

71

 

 

 

137

 

 

 

145

 

Corporate general and administrative expense

 

 

16

 

 

 

16

 

 

 

32

 

 

 

34

 

Casualty and impairment loss, net

 

 

1

 

 

 

5

 

 

 

1

 

 

 

5

 

Other operating expenses

 

 

18

 

 

 

13

 

 

 

34

 

 

 

20

 

Loss (gain) on sales of assets, net

 

 

1

 

 

 

(6

)

 

 

1

 

 

 

(6

)

Interest income

 

 

(1

)

 

 

 

 

 

(1

)

 

 

 

Interest expense

 

 

62

 

 

 

66

 

 

 

124

 

 

 

129

 

Equity in (earnings) losses from investments in affiliates

 

 

(5

)

 

 

2

 

 

 

(5

)

 

 

6

 

Income tax expense

 

 

1

 

 

 

 

 

 

1

 

 

 

1

 

Other (gain) loss, net

 

 

(92

)

 

 

2

 

 

 

(97

)

 

 

2

 

Other items

 

 

4

 

 

 

(1

)

 

 

7

 

 

 

(5

)

Hotel Adjusted EBITDA

 

$

208

 

 

$

42

 

 

$

297

 

 

$

6

 

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, 2022

 

 

December 31, 2021

 

 

 

(in millions)

 

Consolidated hotels

 

$

9,693

 

 

$

9,724

 

All other

 

 

8

 

 

 

19

 

Total assets

 

$

9,701

 

 

$

9,743