XML 42 R31.htm IDEA: XBRL DOCUMENT v3.20.2
Business Segment Information (Tables)
9 Months Ended
Sep. 30, 2020
Segment Reporting [Abstract]  
Reconciliation of Revenues from Consolidated Hotels to Condensed Combined Consolidated Amounts and Hotel Adjusted EBITDA to Net (Loss) Income

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

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

(in millions)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consolidated hotel revenue

 

$

95

 

 

$

650

 

 

$

714

 

 

$

1,975

 

Other revenues

 

 

3

 

 

 

22

 

 

 

25

 

 

 

59

 

Total revenues

 

$

98

 

 

$

672

 

 

$

739

 

 

$

2,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel Adjusted EBITDA

 

$

(76

)

 

$

183

 

 

$

(93

)

 

$

573

 

Other revenues

 

 

3

 

 

 

22

 

 

 

25

 

 

 

59

 

Depreciation and amortization expense

 

 

(75

)

 

 

(61

)

 

 

(225

)

 

 

(184

)

Corporate general and administrative expense

 

 

(13

)

 

 

(14

)

 

 

(40

)

 

 

(46

)

Impairment and casualty loss, net

 

 

(2

)

 

 

(8

)

 

 

(696

)

 

 

(8

)

Acquisition costs

 

 

(9

)

 

 

(59

)

 

 

(10

)

 

 

(65

)

Other operating expenses

 

 

(6

)

 

 

(23

)

 

 

(31

)

 

 

(61

)

(Loss) gain on sales of assets, net

 

 

(1

)

 

 

1

 

 

 

62

 

 

 

20

 

Interest income

 

 

 

 

 

2

 

 

 

2

 

 

 

5

 

Interest expense

 

 

(59

)

 

 

(33

)

 

 

(149

)

 

 

(98

)

Equity in (losses) earnings from investments in affiliates

 

 

(7

)

 

 

3

 

 

 

(16

)

 

 

18

 

Income tax expense

 

 

(1

)

 

 

 

 

 

(14

)

 

 

(12

)

Other loss, net

 

 

(3

)

 

 

(1

)

 

 

(6

)

 

 

(1

)

Severance expense

 

 

(24

)

 

 

 

 

 

(26

)

 

 

(2

)

Other items

 

 

(3

)

 

 

(3

)

 

 

(9

)

 

 

(8

)

Net (loss) income

 

$

(276

)

 

$

9

 

 

$

(1,226

)

 

$

190

 

 

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:

 

 

 

September 30, 2020

 

 

December 31, 2019

 

 

 

(in millions)

 

Consolidated hotels

 

$

10,828

 

 

$

11,236

 

All other

 

 

25

 

 

 

54

 

Total assets

 

$

10,853

 

 

$

11,290