XML 57 R38.htm IDEA: XBRL DOCUMENT v3.22.4
Business Segment Information (Tables)
12 Months Ended
Dec. 31, 2022
Segment Reporting [Abstract]  
Reconciliation of Revenues from Consolidated Hotels to Condensed Combined Consolidated Amounts and Net income (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:

 

 

Year Ended December 31,

 

 

 

2022

 

 

2021

 

 

2020

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenue

 

$

2,426

 

 

$

1,311

 

 

$

823

 

Other revenues

 

 

75

 

 

 

51

 

 

 

29

 

Total revenues

 

$

2,501

 

 

$

1,362

 

 

$

852

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

173

 

 

$

(452

)

 

$

(1,444

)

Other revenues

 

 

(75

)

 

 

(51

)

 

 

(29

)

Casualty and impairment loss, net

 

 

6

 

 

 

9

 

 

 

696

 

Depreciation and amortization expense

 

 

269

 

 

 

281

 

 

 

298

 

Corporate general and administrative expense(1)

 

 

63

 

 

 

62

 

 

 

61

 

Acquisition costs

 

 

 

 

 

 

 

 

10

 

Other operating expenses

 

 

72

 

 

 

49

 

 

 

36

 

(Gain) loss on sales of assets, net

 

 

(13

)

 

 

5

 

 

 

(62

)

Interest income

 

 

(13

)

 

 

(1

)

 

 

(2

)

Interest expense

 

 

247

 

 

 

258

 

 

 

213

 

Equity in (earnings) losses from investments in affiliates

 

 

(15

)

 

 

7

 

 

 

22

 

Income tax expense (benefit)

 

 

 

 

 

2

 

 

 

(6

)

Other (gain) loss, net

 

 

(96

)

 

 

7

 

 

 

15

 

Severance expense

 

 

 

 

 

 

 

 

33

 

Other items

 

 

12

 

 

 

1

 

 

 

12

 

Hotel Adjusted EBITDA

 

$

630

 

 

$

177

 

 

$

(147

)

 

(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:

 

 

 

December 31,

 

 

 

2022

 

 

2021

 

 

 

(in millions)

 

Consolidated hotels

 

$

9,726

 

 

$

9,724

 

All other

 

 

5

 

 

 

19

 

Total assets

 

$

9,731

 

 

$

9,743