Company Results

Starwood Reports First Quarter 2014 REVPAR for Same-store Hotels Up 6.3%

Worldwide Systemwide REVPAR for Same-Store Hotels increased 6.3% in constant dollars (5.0% in actual dollars) compared to 2013. Systemwide REVPAR for Same-Store Hotels in North America increased 7.1% in constant dollars (6.4% in actual dollars).

Starwood

Starwood Hotels & Resorts Worldwide, Inc. (NYSE:HOT) today reported first quarter 2014 financial results.

First Quarter 2014 Highlights

  • Excluding special items, EPS from continuing operations was $0.63. Including special items, EPS from continuing operations was $0.71.
  • Adjusted EBITDA was $281 million.
  • Excluding special items, income from continuing operations was $122 million. Including special items, income from continuing operations was $136 million.
  • Worldwide Systemwide REVPAR for Same-Store Hotels increased 6.3% in constant dollars (5.0% in actual dollars) compared to 2013. Systemwide REVPAR for Same-Store Hotels in North America increased 7.1% in constant dollars (6.4% in actual dollars).
  • Management fees, franchise fees and other income increased 14.3% compared to 2013.
  • Worldwide Same-Store Company-Operated gross operating profit margins increased approximately 150 basis points compared to 2013.
  • Worldwide REVPAR for Starwood Same-Store Owned Hotels increased 4.7% in constant dollars (2.9% in actual dollars) compared to 2013.
  • Margins at Starwood Same-Store Owned Hotels Worldwide increased approximately 150 basis points compared to 2013.
  • Earnings from Starwood’s vacation ownership and residential business decreased approximately $64 million compared to 2013, including a $48 million decrease in earnings from the St. Regis Bal Harbour residential project which is substantially sold out.
  • During the quarter, the Company signed 28 hotel management and franchise contracts, representing approximately 6,000 rooms, and opened 10 hotels and resorts with approximately 1,900 rooms.

First Quarter 2014 Earnings Summary

Starwood Hotels & Resorts Worldwide, Inc. (“Starwood” or the “Company”) today reported EPS from continuing operations for the first quarter of 2014 of $0.71 compared to $0.73 in the first quarter of 2013. Excluding special items, EPS from continuing operations was $0.63 for the first quarter of 2014 compared to $0.76 in the first quarter of 2013. Special items in the first quarter of 2014, which totaled a benefit of $14 million (after-tax), included $50 million in tax benefits, primarily related to the settlement of a tax audit, partially offset by a pre-tax charge of $36 million primarily related to the impairment of two hotels, one of which was sold in early April subject to a long-term franchise contract and the other of which represents a leased hotel that will be converted to a managed hotel in the second quarter of 2014. Special items in the first quarter of 2013, which totaled a charge of $5 million (after-tax), included a loss of $8 million (pre-tax) primarily related to the sale of three wholly-owned hotels. Excluding special items, the effective income tax rate in the first quarter of 2014 was 32.2% compared to 31.3% in the first quarter of 2013.

Income from continuing operations was $136 million in the first quarter of 2014, compared to $143 million in the first quarter of 2013. Excluding special items, income from continuing operations was $122 million in the first quarter of 2014 compared to $148 million in the first quarter of 2013.

Net income was $137 million and $0.72 per share in the first quarter of 2014, compared to $213 million and $1.09 per share in the first quarter of 2013.

Frits van Paasschen, CEO, said, “The first quarter of 2014 played out at the higher end of our expectations, with Systemwide REVPAR up 6.3% and management and franchise fees up over 9%. North America was our strongest region, benefitting from the economic recovery and growth in business travel which contributed to another quarter of record occupancy. We saw a strong pickup in China, driven by the outperformance of our properties in mainland China and ramp up of our nearly 4,000 room Sheraton Macao.

“Despite an uncertain economic and geopolitical environment, we remain focused on growing our footprint around the world with high quality hotels under our nine distinct brands. Each new hotel we bring into our system creates opportunities for further growth, allowing us to expand our global base of high-end travelers. The brand loyalty among these travelers, along with our global sales force, guest facing technology and local teams, enable us to deliver even more value to our hotel owners.”

First Quarter 2014 Operating Results

Management and Franchise Revenues

Worldwide Systemwide REVPAR for Same-Store Hotels increased 6.3% in constant dollars (5.0% in actual dollars) compared to the first quarter of 2013. International Systemwide REVPAR for Same-Store Hotels increased 5.4% in constant dollars (3.4% in actual dollars).

Changes in REVPAR for Worldwide Systemwide Same-Store Hotels by region:

             
            REVPAR  
Region  

Constant

Dollars

   

Actual

Dollars

 
Americas:      
North America 7.1 % 6.4 %
Latin America 2.9 % 2.9 %
Asia Pacific:
Greater China 11.9 % 13.3 %
Rest of Asia 5.6 % (4.7 )%
Europe, Africa & Middle East:
Europe 2.5 % 4.7 %
Africa & Middle East 2.1 % 1.1 %
 

Changes in REVPAR for Worldwide Systemwide Same-Store Hotels by brand:

             
                REVPAR  
Brand  

Constant

Dollars

     

Actual

Dollars

 
St. Regis/Luxury Collection   8.1 %       6.8 %
W Hotels 4.5 % 3.6 %
Westin 6.8 % 5.2 %
Sheraton 7.0 % 5.8 %
Le Méridien 0.5 % (0.4 )%
Four Points by Sheraton 5.2 % 3.7 %
Aloft 8.2 % 8.0 %
 

Worldwide Same-Store Company-Operated gross operating profit margins increased approximately 150 basis points compared to 2013. International gross operating profit margins for Same-Store Company-Operated properties increased approximately 180 basis points. North American Same-Store Company-Operated gross operating profit margins increased approximately 100 basis points.

Management fees, franchise fees and other income were $248 million, up $31 million, or 14.3% compared to the first quarter of 2013. Management fees increased 8.9% to $135 million and franchise fees increased 10.4% to $53 million. Other management and franchise revenue was up 35.9% compared to the first quarter of 2013 primarily due to fees associated with the termination of certain management and franchise contracts during the quarter.

Development

During the first quarter of 2014, the Company signed 28 hotel management and franchise contracts, representing approximately 6,000 rooms, of which 23 are new builds and five are conversions from other brands. At March 31, 2014, the Company had approximately 450 hotels in the active pipeline representing approximately 105,000 rooms.

During the first quarter of 2014, 10 new hotels and resorts (representing approximately 1,900 rooms) entered the system, including Ajman Saray, a Luxury Collection Resort (UAE, 205 rooms), The Westin Qingdao (China, 321 rooms), Sheraton Santo Domingo Hotel (Dominican Republic, 245 rooms), Aloft Guadalajara (Mexico, 142 rooms), and Four Points by Sheraton Brisbane (Australia, 245 rooms). During the quarter, five properties (representing approximately 1,200 rooms) were removed from the system.

Owned Hotels

Worldwide REVPAR at Starwood Same-Store Owned Hotels increased 4.7% in constant dollars (2.9% in actual dollars) when compared to 2013. REVPAR at Starwood Same-Store Owned Hotels in North America increased 5.5% in constant dollars (2.8% actual dollars). Internationally, Starwood Same-Store Owned Hotel REVPAR increased 4.0% in constant dollars (2.9% in actual dollars).

Revenues at Starwood Same-Store Owned Hotels Worldwide increased 4.2% in constant dollars (2.3% in actual dollars) while costs and expenses increased 2.1% in constant dollars (0.6% in actual dollars) when compared to 2013. Margins at these hotels increased approximately 150 basis points compared to 2013.

Revenues at Starwood Same-Store Owned Hotels in North America increased 5.0% in constant dollars (2.4% in actual dollars) while costs and expenses increased 3.5% in constant dollars (1.0% in actual dollars) when compared to 2013. Margins at these hotels increased approximately 110 basis points compared to 2013.

Internationally, revenues at Starwood Same-Store Owned Hotels increased 3.5% in constant dollars (2.2% in actual dollars) while costs and expenses increased 0.7% in constant dollars (0.2% in actual dollars) when compared to 2013. Margins at these hotels increased approximately 170 basis points compared to 2013.

Revenues at Owned Hotels were $364 million, compared to $379 million in 2013. Expenses at Owned Hotels were $301 million compared to $320 million in 2013. First quarter revenues were negatively impacted by asset sales since the first quarter of 2013.

Vacation Ownership

Total vacation ownership revenues decreased 10.2% to $159 million in the first quarter of 2014 when compared to 2013 primarily due to the impact of deferred vacation ownership revenue. Originated contract sales of vacation ownership intervals increased 1.2% in the three months ended March 31, 2014, when compared to the corresponding period in 2013, primarily due to a 3.4% increase in the average price per vacation ownership unit sold to $16,800, partially offset by a 2.8% decrease in the number of contracts signed.

Residential

During the first quarter of 2014, the Company’s residential revenues were $15 million compared to $132 million in 2013. The Company realized residential revenues from Bal Harbour of $13 million and generated earnings of $10 million, compared to revenues of $129 million and earnings of $58 million in the first quarter of 2013, due to the substantial sell out of The St. Regis Bal Harbour residential project.

Selling, General, Administrative and Other

During the first quarter of 2014, selling, general, administrative and other expenses increased 5.6% to $95 million compared to $90 million in 2013. The Company continues to target a 3-5% increase for the full year.

Capital

Gross capital spending during the quarter included approximately $44 million of maintenance capital and $49 million of development capital.

Asset Sales

During the first quarter of 2014, the Company completed the sale of The St. Regis Bal Harbour Resort in Miami Beach, FL for gross cash proceeds of approximately $213 million subject to a long-term management contract. Subsequent to the end of the first quarter of 2014, the Company completed the sale of the Aloft Tucson University in Tucson, AZ for gross cash proceeds of approximately $19 million, subject to a long-term franchise contract.

Dividend

On February 21, 2014, the Company declared a regular quarterly dividend of $0.35 per share, which was paid on March 28, 2014. Additionally, the Company announced its intention to return approximately $500 million in cash realized from the completion of The St. Regis Bal Harbour residential project and sale of the hotel. Accordingly, the Company paid a special dividend of $0.65 per share on March 28, 2014 and expects to pay additional special dividends of $0.65 per share over each of the next three quarters. The total dividends paid in the first quarter of 2014 were approximately $190 million.

Balance Sheet

At March 31, 2014, the Company had gross debt of $1.3 billion, cash and cash equivalents of $795 million (including $138 million of restricted cash) and net debt of $473 million, compared to net debt of $528 million as of December 31, 2013, in each case excluding debt and restricted cash associated with securitized vacation ownership notes receivable. Net debt at March 31, 2014, including $327 million of debt and $14 million of restricted cash associated with securitized vacation ownership notes receivable, was $786 million.

Outlook

For the full year 2014:

  • Adjusted EBITDA is expected to be approximately $1.210 billion to $1.230 billion (based on the assumptions below).
    • REVPAR increases at Same-Store Company-Operated Hotels Worldwide of 5% to 7% in constant dollars (approximately 25 basis points lower in actual dollars at current exchange rates).
    • REVPAR increases at Same-Store Owned Hotels Worldwide of 4% to 6% in constant dollars (approximately 50 basis points lower in actual dollars at current exchange rates).
    • Margins at Same-Store Owned Hotels Worldwide increase 75 to 125 basis points.
    • Management fees, franchise fees and other income increase approximately 8% to 10%.
    • Earnings from the Company’s vacation ownership and residential business of approximately $160 million to $170 million.
    • Selling, general and administrative expenses increase approximately 3% to 5%.
    • Full year owned earnings are negatively impacted by approximately $30 million due to 2013 and year to date 2014 asset sales, and a leased hotel that will be converted to a managed hotel in 2014.
  • Depreciation and amortization is expected to be approximately $310 million.
  • Interest expense is expected to be approximately $115 million.
  • Full year effective tax rate is expected to be approximately 32.5%, and cash taxes from operating earnings are expected to be approximately $160 million.
  • EPS before special items is expected to be approximately $2.76 to $2.83 (based on the assumptions above).
  • Full year capital expenditures (excluding vacation ownership and residential inventory) are expected to be approximately $200 million for maintenance, renovation and technology. In addition, in-flight investment projects and prior commitments for joint ventures and other investments are expected to total approximately $200 million.
  • Vacation ownership is expected to generate approximately $300 million in positive cash flow, including proceeds from the securitization of receivables the company anticipates completing in the second half of 2014.

For the three months ended June 30, 2014:

  • Adjusted EBITDA is expected to be approximately $310 million to $320 million (based on the assumptions below).
    • REVPAR increases at Same-Store Company-Operated Hotels Worldwide of 5% to 7% in constant and actual dollars.
    • REVPAR increases at Same-Store Company Owned Hotels Worldwide of 4% to 6% in constant and actual dollars.
    • Management fees, franchise fees and other income increase approximately 8% to 10%.
    • Earnings from the Company’s vacation ownership and residential business of approximately $40 million to $45 million.
  • Depreciation and amortization is expected to be approximately $75 million.
  • Interest expense is expected to be approximately $30 million.
  • The effective tax rate for the quarter is expected to be approximately 32.5% (based on the assumptions above).

EPS is expected to be approximately $0.72 to $0.76 (based on the assumptions above).

Special Items

The Company’s special items netted to a pre-tax charge of $36 million ($14 million benefit after-tax) in the first quarter of 2014 compared to a pre-tax charge of $8 million ($5 million after-tax) in the same period of 2013.

The following represents a reconciliation of income from continuing operations before special items to income from continuing operations including special items (in millions, except per share data):

 
       

Three Months Ended

March 31,

2014     2013
 
Income from continuing operations before special items $ 122   $ 148  
EPS before special items $ 0.63   $ 0.76  
Special Items
Restructuring and other special (charges) credits, net - 1
Gain (loss) on asset dispositions and impairments, net (a)   (36 )   (9 )
Total special items – pre-tax (36 ) (8 )
Income tax benefit (expense) for special items (b)   50     3  
Total special items – after-tax   14     (5 )
 
Income from continuing operations $ 136   $ 143  
EPS including special items $ 0.71   $ 0.73  
 
      a)   During the three months ended March 31, 2014, the net loss primarily relates to the impairment of two hotels, one of which was sold in early April subject to a long-term franchise contract and the other of which represents a leased hotel that will be converted to a managed hotel in the second quarter of 2014. In addition during the three months ended March 31, 2014, the Company recorded an impairment charge associated with one of its foreign unconsolidated joint ventures. During the three months ended March 31, 2013, the net loss primarily relates to the sale of three wholly-owned hotels.
 
b) During the three months ended March 31, 2014, the net benefit primarily relates to the recognition of $52 million for settlement of a foreign tax audit, partially offset by tax charges on the pre-tax special items. During the three months ended March 31, 2013, the benefit primarily relates to a tax benefit on the special items at the statutory tax rate.
 

The Company has included the above supplemental information concerning special items to assist investors in analyzing Starwood’s financial position and results of operations. The Company has chosen to provide this information to investors to enable them to perform meaningful comparisons of past, present and future operating results and as a means to emphasize the results of core ongoing operations.

Definitions

All references to EPS, unless otherwise noted, reflect earnings per diluted share from continuing operations attributable to Starwood’s common stockholders. All references to continuing operations, discontinued operations and net income reflect amounts attributable to Starwood’s common stockholders (i.e., excluding amounts attributable to noncontrolling interests). All references to “net capital expenditures” mean gross capital expenditures for timeshare and fractional inventory net of cost of sales. EBITDA represents net income before interest expense, taxes, depreciation and amortization. The Company believes that EBITDA is a useful measure of the Company’s operating performance due to the significance of the Company’s long-lived assets and level of indebtedness. EBITDA is a commonly used measure of performance in its industry which when considered with GAAP measures, the Company believes gives a more complete understanding of the Company’s operating performance. It also facilitates comparisons between the Company and its competitors. The Company’s management has historically adjusted EBITDA (i.e., “Adjusted EBITDA”) when evaluating operating performance for the Company, as well as for individual properties or groups of properties, because the Company believes that the inclusion or exclusion of certain recurring and non-recurring items, such as restructuring and other special charges (credits), and gains and losses on asset dispositions and impairments, is necessary to provide the most accurate measure of core operating results and as a means to evaluate comparative results. The Company’s management also uses Adjusted EBITDA as a measure in determining the value of acquisitions and dispositions and it is used in the annual budget process. The Company has historically reported this measure to its investors and believes that the continued inclusion of Adjusted EBITDA provides consistency in its financial reporting and enables investors to perform more meaningful comparisons of past, present and future operating results and provides a means to evaluate the results of its core ongoing operations. EBITDA and Adjusted EBITDA are not intended to represent cash flow from operations as defined by GAAP and such metrics should not be considered as an alternative to net income, cash flow from operations or any other performance measure prescribed by GAAP. The Company’s calculation of EBITDA and Adjusted EBITDA may be different from the calculations used by other companies and, therefore, comparability may be limited.

All references to Owned or Owned Hotels reflect the Company’s owned, leased, and consolidated joint venture hotels. All references to Same-Store Owned Hotels reflect the Company’s owned, leased and consolidated joint venture hotels, excluding condo hotels, hotels sold to date and hotels undergoing significant repositionings or for which comparable results are not available (i.e., hotels not owned during the entire periods presented or closed due to seasonality or natural disasters). References to Company-Operated Hotel metrics (e.g., REVPAR) reflect metrics for the Company’s Owned and managed hotels. References to Systemwide metrics (e.g., REVPAR) reflect metrics for the Company’s Owned, managed and franchised hotels. REVPAR is defined as revenue per available room. ADR is defined as average daily rate.

All references to revenues in constant dollars represent revenues, excluding the impact of the movement of foreign exchange rates. The Company calculates revenues in constant dollars by calculating revenues for the current year using the prior year’s exchange rates. The Company uses this revenue measure to better understand the underlying results and trends of the business, excluding the impact of movements in foreign exchange rates.

All references to contract sales or originated sales reflect vacation ownership sales before revenue adjustments for percentage of completion accounting methodology. All references to earnings from vacation ownership and residential represents operating income before depreciation expense. All references to management and franchise revenues represent base and incentive fees, franchise fees, amortization of deferred gains resulting from the sales of hotels subject to long-term management contracts and termination fees.

Starwood Hotels & Resorts Worldwide, Inc. is one of the leading hotel and leisure companies in the world with nearly 1,200 properties in 100 countries and 181,400 employees at its owned and managed properties. Starwood is a fully integrated owner, operator and franchisor of hotels, resorts and residences with the following internationally renowned brands: St. Regis®, The Luxury Collection®, W®, Westin®, Le Méridien®, Sheraton®, Four Points® by Sheraton, Aloft®, and Element®. The Company boasts one of the industry’s leading loyalty programs, Starwood Preferred Guest (SPG®), allowing members to earn and redeem points for room stays, room upgrades and flights, with no blackout dates. Starwood also owns Starwood Vacation Ownership, Inc., a premier provider of world-class vacation experiences through villa-style resorts and privileged access to Starwood brands. For more information, including reconciliations of non-GAAP financial measures to GAAP financial measures, please visit www.starwoodhotels.com or contact Investor Relations at (203) 351-3500.

 

 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Unaudited Consolidated Statements of Income

(In millions, except per share data)

 
       

Three Months Ended

March 31,

   2014   

   

   2013   

   

%

Variance

Revenues
Owned, leased and consolidated joint venture hotels $ 364 $ 379 (4.0 )
Vacation ownership and residential sales and services 174 309 (43.7 )
Management fees, franchise fees and other income 248 217 14.3
Other revenues from managed and franchised properties (a)   672     634   6.0  
1,458 1,539 (5.3 )
Costs and Expenses
Owned, leased and consolidated joint venture hotels 301 320 5.9
Vacation ownership and residential 128 199 35.7
Selling, general, administrative and other 95 90 (5.6 )
Restructuring and other special charges (credits), net (1 ) (100.0 )
Depreciation 60 58 (3.4 )
Amortization 8 7 (14.3 )
Other expenses from managed and franchised properties (a)   672     634   (6.0 )
1,264 1,307 3.3
Operating income 194 232 (16.4 )

Equity earnings and gains from unconsolidated ventures,

     net

9 9
Interest expense, net of interest income of $1 and $1 (23 ) (26 ) 11.5
Gain (loss) on asset dispositions and impairments, net   (36 )   (9 ) n/m  

Income from continuing operations before taxes and

     noncontrolling interests

144 206 (30.1 )
Income tax expense   (8 )   (64 ) 87.5  
Income from continuing operations 136 142 (4.2 )
Discontinued Operations:

Gain on dispositions, net of tax

  1     70   (98.6 )
Net income 137 212 (35.4 )
Net loss attributable to noncontrolling interests       1   (100.0 )
Net income attributable to Starwood $ 137   $ 213   (35.7 )
Earnings Per Share – Basic
Continuing operations $ 0.71 $ 0.74 (4.1 )
Discontinued operations   0.01     0.37   (97.3 )
Net income $ 0.72   $ 1.11   (35.1 )
Earnings Per Share – Diluted
Continuing operations $ 0.71 $ 0.73 (2.7 )
Discontinued operations   0.01     0.36   (97.2 )
Net income $ 0.72   $ 1.09   (33.9 )

Amounts attributable to Starwood’s Common

     Stockholders

Continuing operations $ 136 $ 143 (4.9 )
Discontinued operations   1     70   (98.6 )
Net income $ 137   $ 213   (35.7 )
 
Weighted average number of shares   190     191  
Weighted average number of shares assuming dilution   192     194  
 
(a)   The Company includes in revenues the reimbursement of costs incurred on behalf of managed hotel property owners and franchisees with no added margin and includes in costs and expenses these reimbursed costs. These costs relate primarily to payroll costs at managed properties where the Company is the employer.

 

n/m = not meaningful

           

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Consolidated Balance Sheets

(In millions, except share data)

 

    March 31,    

2014

December 31,

2013

(unaudited)
Assets
Current assets:
Cash and cash equivalents $ 657 $ 616
Restricted cash 149 134
Accounts receivable, net of allowance for doubtful accounts of $65 and $59 625 643
Inventories 209 217

Securitized vacation ownership notes receivable, net of allowance for doubtful

    accounts of $5 and $6

52 54
Deferred income taxes 205 211
Prepaid expenses and other   166     121  
Total current assets 2,063 1,996
Investments 245 251
Plant, property and equipment, net 2,899 2,977
Assets held for sale, net 31 60
Goodwill and intangible assets, net 2,007 2,029
Deferred income taxes 632 591
Other assets (a) 583 543
Securitized vacation ownership notes receivable, net   292     315  
Total assets $ 8,752   $ 8,762  
Liabilities and Stockholders’ Equity
Current liabilities:
Short-term borrowings and current maturities of long-term debt (b) $ 4 $ 2
Accounts payable 78 105
Current maturities of long-term securitized vacation ownership debt 91 97
Accrued expenses 1,138 1,092
Accrued salaries, wages and benefits 324 404
Accrued taxes and other   258     224  
Total current liabilities 1,893 1,924
Long-term debt (b) 1,264 1,265
Long-term securitized vacation ownership debt 236 258
Deferred income taxes 47 48
Other liabilities   1,992     1,904  
Total liabilities   5,432     5,399  
Commitments and contingencies
Stockholders’ equity:

Common stock; $0.01 par value; authorized 1,000,000,000 shares;

     192,644,321 and 191,897,809 shares outstanding at March 31, 2014 and

     December 31, 2013, respectively

2 2
Additional paid-in capital 675 661
Accumulated other comprehensive loss (335 ) (335 )
Retained earnings   2,975     3,032  
Total Starwood stockholders’ equity 3,317 3,360
Noncontrolling interests   3     3  
Total equity   3,320     3,363  
Total liabilities and equity $ 8,752   $ 8,762  
 
       

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

 

Non-GAAP to GAAP Reconciliations – Historical Data

(In millions)

 

Three Months Ended

March 31,

 

   2014   

     

   2013  

     

%

Variance

 

Reconciliation of Net Income (Loss) to EBITDA and Adjusted

     EBITDA

Net income $ 137 $ 213 (35.7 )
Interest expense (a) 27 28 (3.6 )
Income tax (benefit) expense (b) 7 (6 ) n/m
Depreciation (c) 66 64 3.1
Amortization (d)   8   8    
EBITDA 245 307 (20.2 )
(Gain) loss on asset dispositions and impairments, net 36 9 n/m
Restructuring and other special charges (credits), net     (1 ) 100.0  
Adjusted EBITDA $ 281 $ 315   (10.8 )
 

   

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

 

Non-GAAP to GAAP Reconciliations – Same-Store Owned Hotels Worldwide

(In millions)

 

Three Months Ended

March 31, 2014

  $ Change  

    % Variance
Revenue
Revenue increase/(decrease) (GAAP) $ 7 2.3
Impact of changes in foreign exchange rates   5 1.9  
Revenue increase/(decrease) in constant dollars $ 12 4.2  
 
Expense
Expense increase/(decrease) (GAAP) $ 1 (0.6 )
Impact of changes in foreign exchange rates   4 (1.5 )
Expense increase/(decrease) in constant dollars $ 5 (2.1 )
 

Non-GAAP to GAAP Reconciliations – Same-Store Owned Hotels North America

(In millions)

 
Three Months Ended

March 31, 2014

$ Change

% Variance
Revenue
Revenue increase/(decrease) (GAAP) $ 4 2.4
Impact of changes in foreign exchange rates   3 2.6  
Revenue increase/(decrease) in constant dollars $ 7 5.0  
 
Expense
Expense increase/(decrease) (GAAP) $ 1 (1.0 )
Impact of changes in foreign exchange rates   3 (2.5 )
Expense increase/(decrease) in constant dollars $ 4 (3.5 )
 

Non-GAAP to GAAP Reconciliations – Same-Store Owned Hotels International

(In millions)

 

Three Months Ended

March 31, 2014



Logos, product and company names mentioned are the property of their respective owners.

comments powered by Disqus