XML 39 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Segment Information (Tables)
 9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Reconciliation of Revenues from Consolidated Hotels to Condensed Combined Consolidated Amounts and Hotel Adjusted EBITDA to Net Income

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

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016(1)

 

 

2017

 

 

2016(1)

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenue

 

$

685

 

 

$

667

 

 

$

2,096

 

 

$

2,047

 

Other revenue

 

 

3

 

 

 

4

 

 

 

9

 

 

 

10

 

Total revenues

 

$

688

 

 

$

671

 

 

$

2,105

 

 

$

2,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Adjusted EBITDA

 

$

182

 

 

$

201

 

 

$

573

 

 

$

615

 

Other revenue

 

 

3

 

 

 

4

 

 

 

9

 

 

 

10

 

Impairment loss

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(15

)

Depreciation and amortization expense

 

 

(74

)

 

 

(73

)

 

 

(217

)

 

 

(220

)

Corporate and other expense

 

 

(20

)

 

 

(21

)

 

 

(57

)

 

 

(56

)

Interest income

 

 

1

 

 

 

—

 

 

 

2

 

 

 

1

 

Interest expense

 

 

(32

)

 

 

(49

)

 

 

(93

)

 

 

(141

)

Equity in earnings from investments in affiliates

 

 

6

 

 

 

6

 

 

 

18

 

 

 

16

 

(Loss) gain on foreign currency transactions

 

 

(1

)

 

 

1

 

 

 

(4

)

 

 

—

 

Income tax benefit (expense)

 

 

44

 

 

 

(26

)

 

 

2,344

 

 

 

(79

)

Loss from hurricane damage

 

 

(2

)

 

 

—

 

 

 

(2

)

 

 

—

 

Other gains and losses

 

 

(2

)

 

 

(6

)

 

 

(3

)

 

 

(9

)

Net income

 

$

105

 

 

$

37

 

 

$

2,570

 

 

$

122

 

  

(1)

Prior to the spin-off, we had one operating and reportable segment, our ownership segment. Prior period presentation has been restated to reflect our current reportable segment.
Schedule of Total Assets by Consolidated Hotels, Reconciled To Condensed Combined Consolidated Amounts

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

 

 

 

September 30, 2017

 

 

December 31, 2016

 

 

 

(in millions)

 

Consolidated hotels

 

$

9,710

 

 

$

9,747

 

All other

 

 

93

 

 

 

87

 

 

 

$

9,803

 

 

$

9,834