XML 19 R32.htm IDEA: XBRL DOCUMENT v3.19.3
Business Segment Information (Tables)
9 Months Ended
Sep. 30, 2019
Segment Reporting [Abstract]  
Reconciliation of Consolidated Hotel Revenue to Condensed Consolidated Revenue 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:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenue

 

$

650

 

 

$

633

 

 

$

1,975

 

 

$

1,998

 

Other revenues

 

 

22

 

 

 

19

 

 

 

59

 

 

 

53

 

Total revenues

 

$

672

 

 

$

652

 

 

$

2,034

 

 

$

2,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Adjusted EBITDA

 

$

183

 

 

$

171

 

 

$

573

 

 

$

573

 

Other revenues

 

 

22

 

 

 

19

 

 

 

59

 

 

 

53

 

Casualty (loss) gain and impairment loss, net

 

 

(8

)

 

 

1

 

 

 

(8

)

 

 

1

 

Depreciation and amortization expense

 

 

(61

)

 

 

(69

)

 

 

(184

)

 

 

(208

)

Corporate general and administrative expense

 

 

(14

)

 

 

(16

)

 

 

(47

)

 

 

(47

)

Acquisition costs

 

 

(59

)

 

 

 

 

 

(65

)

 

 

 

Other operating expenses

 

 

(23

)

 

 

(19

)

 

 

(61

)

 

 

(54

)

Gain on sales of assets, net

 

 

1

 

 

 

2

 

 

 

20

 

 

 

98

 

Interest income

 

 

2

 

 

 

2

 

 

 

5

 

 

 

4

 

Interest expense

 

 

(33

)

 

 

(32

)

 

 

(98

)

 

 

(94

)

Equity in earnings from investments in affiliates

 

 

3

 

 

 

4

 

 

 

18

 

 

 

16

 

Loss on foreign currency transactions

 

 

(2

)

 

 

(1

)

 

 

(2

)

 

 

(4

)

Income tax expense

 

 

 

 

 

 

 

 

(12

)

 

 

(13

)

Other gain (loss), net

 

 

1

 

 

 

(2

)

 

 

1

 

 

 

106

 

Other items

 

 

(3

)

 

 

(5

)

 

 

(9

)

 

 

(9

)

Net income

 

$

9

 

 

$

55

 

 

$

190

 

 

$

422

 

 

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 consolidated amounts:

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

(in millions)

 

Consolidated hotels

 

$

11,551

 

 

$

9,305

 

All other

 

 

69

 

 

 

58

 

Total

 

$

11,620

 

 

$

9,363