XML 38 R28.htm IDEA: XBRL DOCUMENT v3.22.2.2
Business Segment Information (Tables)
9 Months Ended
Sep. 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 September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenues

 

$

643

 

 

$

408

 

 

$

1,782

 

 

$

876

 

Other revenues

 

 

19

 

 

 

15

 

 

 

54

 

 

 

35

 

Total revenues

 

$

662

 

 

$

423

 

 

$

1,836

 

 

$

911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

40

 

 

$

(82

)

 

$

138

 

 

$

(387

)

Other revenues

 

 

(19

)

 

 

(15

)

 

 

(54

)

 

 

(35

)

Depreciation and amortization expense

 

 

67

 

 

 

68

 

 

 

204

 

 

 

213

 

Corporate general and administrative expense

 

 

16

 

 

 

14

 

 

 

48

 

 

 

48

 

Casualty and impairment loss, net

 

 

3

 

 

 

2

 

 

 

4

 

 

 

7

 

Other operating expenses

 

 

18

 

 

 

14

 

 

 

52

 

 

 

34

 

(Gain) loss on sales of assets, net

 

 

(14

)

 

 

11

 

 

 

(13

)

 

 

5

 

Interest income

 

 

(4

)

 

 

 

 

 

(5

)

 

 

 

Interest expense

 

 

61

 

 

 

66

 

 

 

185

 

 

 

195

 

Equity in (earnings) losses from investments in affiliates

 

 

(1

)

 

 

 

 

 

(6

)

 

 

6

 

Income tax benefit

 

 

(3

)

 

 

(3

)

 

 

(2

)

 

 

(2

)

Other (gain) loss, net

 

 

(1

)

 

 

5

 

 

 

(98

)

 

 

7

 

Other items

 

 

4

 

 

 

4

 

 

 

11

 

 

 

(1

)

Hotel Adjusted EBITDA

 

$

167

 

 

$

84

 

 

$

464

 

 

$

90

 

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, 2022

 

 

December 31, 2021

 

 

 

(in millions)

 

Consolidated hotels

 

$

9,778

 

 

$

9,724

 

All other

 

 

8

 

 

 

19

 

Total assets

 

$

9,786

 

 

$

9,743