XML 56 R42.htm IDEA: XBRL DOCUMENT v3.8.0.1
Geographic and Business Segment Information (Tables)
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
Reconciliation of Revenues from Consolidated Hotels to Condensed Consolidated Amounts and Hotel Adjusted EBITDA to Net Income

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

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenue

 

$

2,727

 

 

$

2,704

 

 

$

2,668

 

Other revenue

 

 

64

 

 

 

23

 

 

 

20

 

Total revenues

 

$

2,791

 

 

$

2,727

 

 

$

2,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Adjusted EBITDA

 

$

758

 

 

$

804

 

 

$

811

 

Other revenue

 

 

64

 

 

 

23

 

 

 

20

 

Casualty and impairment loss, net

 

 

(26

)

 

 

(15

)

 

 

 

Depreciation and amortization expense

 

 

(288

)

 

 

(300

)

 

 

(287

)

Corporate general and administrative

 

 

(68

)

 

 

(71

)

 

 

(83

)

Other expenses

 

 

(63

)

 

 

(19

)

 

 

(16

)

Interest income

 

 

2

 

 

 

2

 

 

 

1

 

Interest expense

 

 

(124

)

 

 

(181

)

 

 

(186

)

Equity in earnings from investments in affiliates

 

 

40

 

 

 

3

 

 

 

22

 

(Loss) gain on foreign currency transactions

 

 

(4

)

 

 

3

 

 

 

 

Income tax benefit (expense)

 

 

2,346

 

 

 

(82

)

 

 

(118

)

Other items(1)

 

 

(6

)

 

 

(28

)

 

 

135

 

Net income

 

$

2,631

 

 

$

139

 

 

$

299

 

  

(1)

For 2015, includes $143 million of gain on sale of assets, net.

Schedule of Total Assets by Consolidated Hotels, Reconciled To Condensed Consolidated Amounts

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

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in millions)

 

Consolidated hotels

 

$

9,623

 

 

$

9,747

 

All other

 

 

91

 

 

 

87

 

 

 

$

9,714

 

 

$

9,834

 

 

Revenues and Property and Equipment, Net for Each of Geographical Areas

 

The following table presents total revenues and property and equipment, net for each of the geographical areas in which we operate:

 

 

 

As of and for the Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

 

 

Revenues

 

 

Property

and

Equipment,

net

 

 

Revenues

 

 

Property

and

Equipment,

net

 

 

Revenues

 

 

Property

and

Equipment,

net

 

 

 

(in millions)

 

United States(1)(2)

 

$

2,618

 

 

$

8,089

 

 

$

2,580

 

 

$

8,300

 

 

$

2,524

 

 

$

8,422

 

United Kingdom

 

 

96

 

 

 

80

 

 

 

80

 

 

 

74

 

 

 

94

 

 

 

108

 

All other

 

 

77

 

 

 

142

 

 

 

67

 

 

 

167

 

 

 

70

 

 

 

146

 

 

 

$

2,791

 

 

$

8,311

 

 

$

2,727

 

 

$

8,541

 

 

$

2,688

 

 

$

8,676

 

 

(1)

Includes revenues of $13 million for each of the years ended December 31, 2017, 2016 and 2015, respectively, from our laundry operations which is not part of our segment. Also includes property and equipment, net of $5 million, $4 million and $3 million as of December 31, 2017, 2016 and 2015, respectively, from our laundry operations.

(2)

Excludes $31 million of property and equipment, net classified as held for sale as of December 31, 2017.