XML 39 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information (Tables)
6 Months Ended
Jun. 30, 2017
Segment Reporting [Abstract]  
Summary of Segment Information

 

 

Three months ended June 30, 2017

 

 

 

Hotel

 

 

Non-Hotel

 

 

Corporate and Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

326

 

 

$

98

 

 

$

-

 

 

$

424

 

Adjusted EBITDA (1)

 

84

 

 

 

17

 

 

 

-

 

 

 

101

 

Depreciation

 

 

 

 

 

 

 

 

 

 

(19

)

 

 

(19

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

(8

)

 

 

(8

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

(28

)

 

 

(28

)

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

27

 

 

 

 

Three months ended June 30, 2016

 

 

 

Hotel

 

 

Non-Hotel

 

 

Corporate and Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

316

 

 

$

75

 

 

$

-

 

 

$

391

 

Adjusted EBITDA (2)

 

105

 

 

 

(10

)

 

 

-

 

 

 

95

 

Depreciation

 

 

 

 

 

 

 

 

 

 

(17

)

 

 

(17

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

(8

)

 

 

(8

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

(23

)

 

 

(23

)

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

34

 

 

 

 

Six months ended June 30, 2017

 

 

 

Hotel

 

 

Non-Hotel

 

 

Corporate and Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

640

 

 

$

156

 

 

$

-

 

 

$

796

 

Adjusted EBITDA (1)

 

172

 

 

 

2

 

 

 

-

 

 

 

174

 

Depreciation

 

 

 

 

 

 

 

 

 

 

(38

)

 

 

(38

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

(16

)

 

 

(16

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

(47

)

 

 

(47

)

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

40

 

 

 

 

 

Six months ended June 30, 2016

 

 

 

Hotel

 

 

Non-Hotel

 

 

Corporate and Unallocated

 

 

Total

 

 

 

(in millions)

 

Revenue

 

$

619

 

 

$

124

 

 

$

-

 

 

$

743

 

Adjusted EBITDA (2)

 

211

 

 

 

(31

)

 

 

-

 

 

 

180

 

Depreciation

 

 

 

 

 

 

 

 

 

 

(33

)

 

 

(33

)

Amortization of intangible assets

 

 

 

 

 

 

 

 

 

 

(15

)

 

 

(15

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

(43

)

 

 

(43

)

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

89

 

Other expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6

)

Income before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

83

 

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

64

 

 

 

 

 

(1)

 

(2)

Includes allocated general and administrative expenses in our Hotel segment of $20 million and $38 million; and in our Non-Hotel segment of $10 million and $19 million for the three and six months ended June 30, 2017, respectively.

Includes allocated general and administrative expenses in our Hotel segment of $19 million and $41 million; and in our Non-Hotel segment of $9 million and $18 million for the three and six months ended June 30, 2016, respectively.