Revenues, Adjusted Ebitda, Ebitda from Unconsolidated Ventures, Capital Expenditures, Total Assets, and Investments |
The following
tables present revenues, segment earnings, earnings from
unconsolidated ventures, capital expenditures, total assets, and
investments in unconsolidated ventures for our reportable segments
(in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
|
Six Months Ended
June 30, |
|
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
(a)
|
|
$ |
390 |
|
|
$ |
427 |
|
|
$ |
777 |
|
|
$ |
830 |
|
EAME
|
|
|
169 |
|
|
|
152 |
|
|
|
284 |
|
|
|
258 |
|
Asia Pacific
|
|
|
80 |
|
|
|
76 |
|
|
|
156 |
|
|
|
158 |
|
Vacation ownership and
residential
|
|
|
233 |
|
|
|
314 |
|
|
|
539 |
|
|
|
822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment
revenues (b)
|
|
|
872 |
|
|
|
969 |
|
|
|
1,756 |
|
|
|
2,068 |
|
Other revenues from managed
and franchised hotels
|
|
|
668 |
|
|
|
627 |
|
|
|
1,302 |
|
|
|
1,225 |
|
Other corporate revenues
– unallocated
|
|
|
22 |
|
|
|
22 |
|
|
|
43 |
|
|
|
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,562 |
|
|
$ |
1,618 |
|
|
$ |
3,101 |
|
|
$ |
3,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Includes revenues of $269
million and $295 million for the three months ended June 30,
2013 and 2012, respectively, and $541 million and $570 million for
the six months ended June 30, 2013 and 2012, respectively,
from hotels located in the United States of America. |
(b) |
Besides the United States
of America, no other country contributed more than 10% of our total
revenues. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
|
Six Months Ended
June 30, |
|
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
Segment
earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$ |
162 |
|
|
$ |
161 |
|
|
$ |
308 |
|
|
$ |
288 |
|
EAME
|
|
|
66 |
|
|
|
59 |
|
|
|
91 |
|
|
|
80 |
|
Asia Pacific
|
|
|
45 |
|
|
|
47 |
|
|
|
96 |
|
|
|
103 |
|
Vacation ownership and
residential
|
|
|
71 |
|
|
|
74 |
|
|
|
178 |
|
|
|
190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment
earnings
|
|
|
344 |
|
|
|
341 |
|
|
|
673 |
|
|
|
661 |
|
Other corporate
unallocated
|
|
|
23 |
|
|
|
23 |
|
|
|
44 |
|
|
|
42 |
|
Corporate selling, general,
administrative and other – unallocated
|
|
|
(34 |
) |
|
|
(41 |
) |
|
|
(69 |
) |
|
|
(83 |
) |
Gain (loss) on asset
dispositions and impairments, net
|
|
|
1 |
|
|
|
(1 |
) |
|
|
(8 |
) |
|
|
(8 |
) |
Restructuring and other
special (charges) credits
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
11 |
|
Adjustments to equity
earnings (a)
|
|
|
(11 |
) |
|
|
(13 |
) |
|
|
(19 |
) |
|
|
(21 |
) |
Interest expense
|
|
|
(26 |
) |
|
|
(47 |
) |
|
|
(53 |
) |
|
|
(96 |
) |
Loss on early
extinguishment of debt, net
|
|
|
— |
|
|
|
(15 |
) |
|
|
— |
|
|
|
(15 |
) |
Depreciation and
amortization
|
|
|
(65 |
) |
|
|
(62 |
) |
|
|
(130 |
) |
|
|
(125 |
) |
Discontinued
operations
|
|
|
— |
|
|
|
(7 |
) |
|
|
70 |
|
|
|
(8 |
) |
Income tax benefit
(expense)
|
|
|
(95 |
) |
|
|
(56 |
) |
|
|
(159 |
) |
|
|
(108 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to
Starwood
|
|
$ |
137 |
|
|
$ |
122 |
|
|
$ |
350 |
|
|
$ |
250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Includes interest expense,
depreciation and amortization expense related to equity earnings
not allocated to segment earnings. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
|
Six Months Ended
June 30, |
|
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
Earnings from
unconsolidated ventures included in segment
earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$ |
10 |
|
|
$ |
8 |
|
|
$ |
18 |
|
|
$ |
16 |
|
EAME
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
2 |
|
Asia Pacific
|
|
|
7 |
|
|
|
7 |
|
|
|
17 |
|
|
|
17 |
|
Vacation ownership and
residential
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings from
unconsolidated ventures
|
|
$ |
18 |
|
|
$ |
18 |
|
|
$ |
36 |
|
|
$ |
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
|
Six Months Ended
June 30, |
|
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
Capital
expenditures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$ |
45 |
|
|
$ |
41 |
|
|
$ |
103 |
|
|
$ |
73 |
|
EAME
|
|
|
5 |
|
|
|
29 |
|
|
|
20 |
|
|
|
49 |
|
Asia Pacific
|
|
|
1 |
|
|
|
1 |
|
|
|
10 |
|
|
|
2 |
|
Vacation ownership and
residential (a)
|
|
|
(4 |
) |
|
|
(1 |
) |
|
|
(12 |
) |
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment capital
expenditures
|
|
|
47 |
|
|
|
70 |
|
|
|
121 |
|
|
|
132 |
|
Other corporate
unallocated
|
|
|
26 |
|
|
|
18 |
|
|
|
36 |
|
|
|
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
73 |
|
|
$ |
88 |
|
|
$ |
157 |
|
|
$ |
168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Represents gross inventory
capital expenditures less cost of sales of $(7) million and $(4)
million for the three months ended June 30, 2013 and 2012,
respectively, and $(20) million and $(3) million for the six months
ended June 30, 2013 and 2012, respectively. Additionally,
includes development capital of $3 million for the three months
ended June 30, 2013 and 2012, and $8 million and $11 million
for the six months ended June 30, 2013 and 2012,
respectively. |
|
|
|
|
|
|
|
|
|
|
|
June 30,
2013 |
|
|
December 31,
2012 |
|
Assets:
|
|
|
|
|
|
|
|
|
Americas
(a)
|
|
$ |
2,157 |
|
|
$ |
2,229 |
|
EAME (b)
|
|
|
918 |
|
|
|
911 |
|
Asia Pacific
|
|
|
608 |
|
|
|
574 |
|
Vacation ownership and
residential
|
|
|
1,348 |
|
|
|
1,445 |
|
|
|
|
|
|
|
|
|
|
Total segment assets
(c)
|
|
|
5,031 |
|
|
|
5,159 |
|
Other corporate
assets
|
|
|
3,935 |
|
|
|
3,702 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
8,966 |
|
|
$ |
8,861 |
|
|
|
|
|
|
|
|
|
|
(a) |
Includes long-lived assets
of $1.5 billion and $1.6 billion at June 30, 2013 and
December 31, 2012, respectively, located in the United States
of America. |
(b) |
Includes long-lived assets
of $359 million and $366 million at June 30, 2013 and
December 31, 2012, respectively, located in Italy. |
(c) |
Besides the United States
and Italy, no other country contributed more than 10% of our total
long-lived assets. |
|
|
|
|
|
|
|
|
|
|
|
June 30,
2013 |
|
|
December 31,
2012 |
|
Investments in
unconsolidated ventures:
|
|
|
|
|
|
|
|
|
Americas
|
|
$ |
73 |
|
|
$ |
71 |
|
EAME
|
|
|
25 |
|
|
|
25 |
|
Asia Pacific
|
|
|
146 |
|
|
|
143 |
|
Vacation ownership and
residential
|
|
|
22 |
|
|
|
21 |
|
|
|
|
|
|
|
|
|
|
Total investments in
unconsolidated ventures
|
|
$ |
266 |
|
|
$ |
260 |
|
|
|
|
|
|
|
|
|
|
|