XML 40 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Segment Information (Tables)
6 Months Ended
Jun. 30, 2018
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 consolidated amounts and Hotel Adjusted EBITDA to net income: 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenue

 

$

714

 

 

$

717

 

 

$

1,365

 

 

$

1,388

 

Other revenue

 

 

17

 

 

 

16

 

 

 

34

 

 

 

29

 

Total revenues

 

$

731

 

 

$

733

 

 

$

1,399

 

 

$

1,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Adjusted EBITDA

 

$

228

 

 

$

213

 

 

$

402

 

 

$

393

 

Other revenue

 

 

17

 

 

 

16

 

 

 

34

 

 

 

29

 

Depreciation and amortization expense

 

 

(69

)

 

 

(73

)

 

 

(139

)

 

 

(143

)

Corporate general and administrative

 

 

(15

)

 

 

(16

)

 

 

(31

)

 

 

(30

)

Other expenses

 

 

(18

)

 

 

(15

)

 

 

(35

)

 

 

(28

)

Gain on sales of assets, net

 

 

7

 

 

 

 

 

 

96

 

 

 

 

Interest income

 

 

1

 

 

 

1

 

 

 

2

 

 

 

1

 

Interest expense

 

 

(31

)

 

 

(31

)

 

 

(62

)

 

 

(61

)

Equity in earnings from investments in affiliates

 

 

8

 

 

 

8

 

 

 

12

 

 

 

12

 

Loss on foreign currency transactions

 

 

(4

)

 

 

(4

)

 

 

(3

)

 

 

(3

)

Income tax (expense) benefit

 

 

(13

)

 

 

19

 

 

 

(13

)

 

 

2,300

 

Other gain (loss), net

 

 

108

 

 

 

(1

)

 

 

108

 

 

 

(1

)

Other items

 

 

(1

)

 

 

(2

)

 

 

(4

)

 

 

(4

)

Net income

 

$

218

 

 

$

115

 

 

$

367

 

 

$

2,465

 

 

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 consolidated amounts:

 

 

 

June 30, 2018

 

 

December 31, 2017

 

 

 

(in millions)

 

Consolidated hotels

 

$

9,386

 

 

$

9,623

 

All other

 

 

65

 

 

 

91

 

 

 

$

9,451

 

 

$

9,714