|
|
|
|
|
|
|
|
|
|
|
September 30, 2017 | December 31, 2016 | ||||||
Equity method investments | $ | 175 | $ | 180 | |||
Cost method investments | 24 | 6 | |||||
Total investments | $ | 199 | $ | 186 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Total revenues | $ | 196 | $ | 326 | $ | 649 | $ | 952 | |||||||
Gross operating profit | 80 | 110 | 225 | 312 | |||||||||||
Income from continuing operations | 38 | 40 | 36 | 118 | |||||||||||
Net income | 38 | 40 | 36 | 118 |
|
September 30, 2017 | December 31, 2016 | ||||||
Loyalty program | $ | 403 | $ | 394 | |||
Deferred compensation plans held in rabbi trusts (Note 9) | 388 | 352 | |||||
Captive insurance companies | 111 | 65 | |||||
Total marketable securities held to fund operating programs | $ | 902 | $ | 811 | |||
Less current portion of marketable securities held to fund operating programs included in cash and cash equivalents, short-term investments, and prepaids and other assets | (155 | ) | (109 | ) | |||
Marketable securities held to fund operating programs included in other assets | $ | 747 | $ | 702 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Loyalty program | $ | 1 | $ | — | $ | 2 | $ | 3 | |||||||
Deferred compensation plans held in rabbi trusts | 11 | 12 | 35 | 17 | |||||||||||
Total net gains and interest income from marketable securities held to fund operating programs | $ | 12 | $ | 12 | $ | 37 | $ | 20 |
September 30, 2017 | December 31, 2016 | ||||||
Interest bearing money market funds | $ | 47 | $ | 106 | |||
Time deposits | 47 | 45 | |||||
Preferred shares | — | 290 | |||||
Common shares | 127 | — | |||||
Total marketable securities held for investment purposes | $ | 221 | $ | 441 | |||
Less current portion of marketable securities held for investment purposes included in cash and cash equivalents and short-term investments | (94 | ) | (151 | ) | |||
Marketable securities held for investment purposes included in other assets | $ | 127 | $ | 290 |
2017 | 2016 | ||||||
Fair value at January 1 | $ | 290 | $ | 335 | |||
Gross unrealized gains | — | 19 | |||||
Gross unrealized losses | (54 | ) | (7 | ) | |||
Realized losses | (40 | ) | — | ||||
Interest income | 94 | — | |||||
Cash redemption | (290 | ) | — | ||||
Fair value at June 30 | $ | — | $ | 347 | |||
Gross unrealized losses | — | (13 | ) | ||||
Fair value at September 30 | $ | — | $ | 334 |
September 30, 2017 | Cash and cash equivalents | Short-term investments | Prepaids and other assets | Other assets | |||||||||||||||
Level One - Quoted Prices in Active Markets for Identical Assets | |||||||||||||||||||
Interest bearing money market funds | $ | 93 | $ | 93 | $ | — | $ | — | $ | — | |||||||||
Mutual funds | 388 | — | — | — | 388 | ||||||||||||||
Common shares | 127 | — | — | — | 127 | ||||||||||||||
Level Two - Significant Other Observable Inputs | |||||||||||||||||||
Time deposits | 60 | — | 49 | — | 11 | ||||||||||||||
U.S. government obligations | 155 | — | — | 39 | 116 | ||||||||||||||
U.S. government agencies | 50 | — | 3 | 8 | 39 | ||||||||||||||
Corporate debt securities | 184 | — | 4 | 37 | 143 | ||||||||||||||
Mortgage-backed securities | 21 | — | — | 5 | 16 | ||||||||||||||
Asset-backed securities | 42 | — | — | 10 | 32 | ||||||||||||||
Municipal and provincial notes and bonds | 3 | — | — | 1 | 2 | ||||||||||||||
Total | $ | 1,123 | $ | 93 | $ | 56 | $ | 100 | $ | 874 |
December 31, 2016 | Cash and cash equivalents | Short-term investments | Prepaids and other assets | Other assets | |||||||||||||||
Level One - Quoted Prices in Active Markets for Identical Assets | |||||||||||||||||||
Interest bearing money market funds | $ | 114 | $ | 114 | $ | — | $ | — | $ | — | |||||||||
Mutual funds | 352 | — | — | — | 352 | ||||||||||||||
Level Two - Significant Other Observable Inputs | |||||||||||||||||||
Time deposits | 59 | — | 46 | — | 13 | ||||||||||||||
U.S. government obligations | 142 | — | — | 33 | 109 | ||||||||||||||
U.S. government agencies | 53 | — | 9 | 8 | 36 | ||||||||||||||
Corporate debt securities | 181 | — | 1 | 35 | 145 | ||||||||||||||
Mortgage-backed securities | 22 | — | — | 5 | 17 | ||||||||||||||
Asset-backed securities | 34 | — | — | 8 | 26 | ||||||||||||||
Municipal and provincial notes and bonds | 5 | — | — | 1 | 4 | ||||||||||||||
Level Three - Significant Unobservable Inputs | |||||||||||||||||||
Preferred shares | 290 | — | — | — | 290 | ||||||||||||||
Total | $ | 1,252 | $ | 114 | $ | 56 | $ | 90 | $ | 992 |
|
September 30, 2017 | December 31, 2016 | ||||||
Unsecured financing to hotel owners | $ | 126 | $ | 119 | |||
Less allowance for losses | (107 | ) | (100 | ) | |||
Total long-term financing receivables, net | $ | 19 | $ | 19 |
2017 | 2016 | ||||||
Allowance at January 1 | $ | 100 | $ | 98 | |||
Provisions | 4 | 4 | |||||
Other adjustments | 1 | 1 | |||||
Allowance at June 30 | $ | 105 | $ | 103 | |||
Provisions | 1 | 3 | |||||
Other adjustments | 1 | — | |||||
Allowance at September 30 | $ | 107 | $ | 106 |
September 30, 2017 | |||||||||||||||
Gross loan balance (principal and interest) | Related allowance | Net financing receivables | Gross receivables on non-accrual status | ||||||||||||
Loans | $ | 13 | $ | — | $ | 13 | $ | — | |||||||
Impaired loans (1) | 60 | (60 | ) | — | 60 | ||||||||||
Total loans | 73 | (60 | ) | 13 | 60 | ||||||||||
Other financing arrangements | 53 | (47 | ) | 6 | 47 | ||||||||||
Total unsecured financing receivables | $ | 126 | $ | (107 | ) | $ | 19 | $ | 107 |
December 31, 2016 | |||||||||||||||
Gross loan balance (principal and interest) | Related allowance | Net financing receivables | Gross receivables on non-accrual status | ||||||||||||
Loans | $ | 13 | $ | — | $ | 13 | $ | — | |||||||
Impaired loans (2) | 56 | (56 | ) | — | 56 | ||||||||||
Total loans | 69 | (56 | ) | 13 | 56 | ||||||||||
Other financing arrangements | 50 | (44 | ) | 6 | 44 | ||||||||||
Total unsecured financing receivables | $ | 119 | $ | (100 | ) | $ | 19 | $ | 100 |
|
Current assets, net of cash acquired | $ | 1 | |
Property and equipment | 173 | ||
Indefinite-lived intangibles (1) | 37 | ||
Management agreement intangibles (2) | 14 | ||
Goodwill (3) | 19 | ||
Other definite-lived intangibles (4) | 7 | ||
Total assets | $ | 251 | |
Current liabilities | $ | 12 | |
Deferred tax liabilities | 3 | ||
Total liabilities | 15 | ||
Total net assets acquired attributable to Hyatt Hotels Corporation | 236 | ||
Total net assets acquired attributable to noncontrolling interests | 1 | ||
Total net assets acquired | $ | 237 | |
|
September 30, 2017 | Weighted- average useful lives in years | December 31, 2016 | |||||||
Management and franchise agreement intangibles | $ | 635 | 25 | $ | 589 | ||||
Lease related intangibles | 126 | 110 | 115 | ||||||
Advanced bookings intangibles | 12 | 6 | 11 | ||||||
Brand and other intangibles (1) | 71 | 11 | 22 | ||||||
844 | 737 | ||||||||
Accumulated amortization | (162 | ) | (138 | ) | |||||
Intangibles, net | $ | 682 | $ | 599 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Amortization expense | $ | 8 | $ | 7 | $ | 23 | $ | 20 |
|
September 30, 2017 | |||||||||||||||||||
Carrying value | Fair value | Quoted prices in active markets for identical assets (level one) | Significant other observable inputs (level two) | Significant unobservable inputs (level three) | |||||||||||||||
Debt (1) | $ | 1,797 | $ | 1,904 | $ | — | $ | 1,470 | $ | 434 |
December 31, 2016 | |||||||||||||||||||
Carrying value | Fair value | Quoted prices in active markets for identical assets (level one) | Significant other observable inputs (level two) | Significant unobservable inputs (level three) | |||||||||||||||
Debt (2) | $ | 1,565 | $ | 1,642 | $ | — | $ | 1,450 | $ | 192 |
|
September 30, 2017 | December 31, 2016 | ||||||
Deferred gains on sales of hotel properties | $ | 372 | $ | 363 | |||
Deferred compensation plans (Note 4) | 388 | 352 | |||||
Loyalty program liability | 296 | 296 | |||||
Guarantee liabilities (Note 11) | 110 | 124 | |||||
Other | 384 | 337 | |||||
Total other long-term liabilities | $ | 1,550 | $ | 1,472 |
|
|
The four managed hotels in France | Other performance guarantees | All performance guarantees | ||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||
Beginning balance, January 1 | $ | 66 | $ | 93 | $ | 13 | $ | 4 | $ | 79 | $ | 97 | ||||||||||||
Initial guarantee obligation liability upon inception | — | — | 3 | — | 3 | — | ||||||||||||||||||
Amortization of initial guarantee obligation liability into income | (7 | ) | (17 | ) | (2 | ) | — | (9 | ) | (17 | ) | |||||||||||||
Performance guarantee expense (income), net | 41 | 29 | (1 | ) | (2 | ) | 40 | 27 | ||||||||||||||||
Net payments during the period | (49 | ) | (34 | ) | (1 | ) | — | (50 | ) | (34 | ) | |||||||||||||
Foreign currency exchange, net | 6 | 3 | — | — | 6 | 3 | ||||||||||||||||||
Ending balance, June 30 | $ | 57 | $ | 74 | $ | 12 | $ | 2 | $ | 69 | $ | 76 | ||||||||||||
Amortization of initial guarantee obligation liability into income | (4 | ) | (8 | ) | (1 | ) | — | (5 | ) | (8 | ) | |||||||||||||
Performance guarantee expense, net | 13 | 13 | 1 | — | 14 | 13 | ||||||||||||||||||
Net (payments) receipts during the period | (16 | ) | (10 | ) | 1 | 1 | (15 | ) | (9 | ) | ||||||||||||||
Foreign currency exchange, net | 3 | 1 | — | — | 3 | 1 | ||||||||||||||||||
Ending balance, September 30 | $ | 53 | $ | 70 | $ | 13 | $ | 3 | $ | 66 | $ | 73 |
Property description | Maximum potential future payments | Maximum exposure net of recoverability from third parties | Other long-term liabilities recorded at September 30, 2017 | Other long-term liabilities recorded at December 31, 2016 | Year of guarantee expiration | |||||||||||||
Hotel property in Washington State (1), (3), (4), (5) | $ | 215 | $ | — | $ | 28 | $ | 35 | 2020 | |||||||||
Hotel properties in India (2), (3) | 184 | 184 | 18 | 21 | 2020 | |||||||||||||
Hotel property in Brazil (1) | 80 | 40 | 2 | 3 | 2020 | |||||||||||||
Hotel property in Minnesota | 25 | 25 | 2 | 2 | 2021 | |||||||||||||
Hotel property in Arizona (1), (4) | 25 | — | 2 | 2 | 2019 | |||||||||||||
Hotel properties in California (1) | 31 | 13 | 6 | 6 | various, through 2021 | |||||||||||||
Other (1) | 20 | 14 | 2 | — | various, through 2021 | |||||||||||||
Total | $ | 580 | $ | 276 | $ | 60 | $ | 69 |
|
Stockholders' equity | Noncontrolling interests in consolidated subsidiaries | Total equity | |||||||||
Balance at January 1, 2017 | $ | 3,903 | $ | 5 | $ | 3,908 | |||||
Net income attributable to Hyatt Hotels Corporation | 173 | — | 173 | ||||||||
Other comprehensive income | 105 | — | 105 | ||||||||
Contributions from noncontrolling interests | — | 1 | 1 | ||||||||
Repurchase of common stock | (555 | ) | — | (555 | ) | ||||||
Directors compensation | 2 | — | 2 | ||||||||
Employee stock plan issuance | 3 | — | 3 | ||||||||
Share-based payment activity | 20 | — | 20 | ||||||||
Balance at September 30, 2017 | $ | 3,651 | $ | 6 | $ | 3,657 | |||||
Stockholders' equity | Noncontrolling interests in consolidated subsidiaries | Total equity | |||||||||
Balance at January 1, 2016 | $ | 3,991 | $ | 4 | $ | 3,995 | |||||
Net income attributable to Hyatt Hotels Corporation | 163 | — | 163 | ||||||||
Other comprehensive income | 3 | — | 3 | ||||||||
Repurchase of common stock | (268 | ) | — | (268 | ) | ||||||
Directors compensation | 2 | — | 2 | ||||||||
Employee stock plan issuance | 3 | — | 3 | ||||||||
Share-based payment activity | 19 | — | 19 | ||||||||
Balance at September 30, 2016 | $ | 3,913 | $ | 4 | $ | 3,917 |
Balance at July 1, 2017 | Current period other comprehensive income (loss) before reclassification | Amount reclassified from accumulated other comprehensive loss | Balance at September 30, 2017 | ||||||||||||
Foreign currency translation adjustments | $ | (239 | ) | $ | 11 | $ | — | $ | (228 | ) | |||||
Unrealized gains (losses) on AFS securities | 78 | (12 | ) | — | 66 | ||||||||||
Unrecognized pension cost | (7 | ) | — | — | (7 | ) | |||||||||
Unrealized (losses) gains on derivative instruments | (4 | ) | 1 | — | (3 | ) | |||||||||
Accumulated other comprehensive loss | $ | (172 | ) | $ | — | $ | — | $ | (172 | ) | |||||
Balance at January 1, 2017 | Current period other comprehensive income (loss) before reclassification | Amount reclassified from accumulated other comprehensive loss | Balance at September 30, 2017 | ||||||||||||
Foreign currency translation adjustments | $ | (299 | ) | $ | 71 | $ | — | $ | (228 | ) | |||||
Unrealized gains on AFS securities | 33 | 33 | — | 66 | |||||||||||
Unrecognized pension cost | (7 | ) | — | — | (7 | ) | |||||||||
Unrealized (losses) gains on derivative instruments | (4 | ) | 1 | — | (3 | ) | |||||||||
Accumulated other comprehensive income (loss) | $ | (277 | ) | $ | 105 | $ | — | $ | (172 | ) | |||||
Balance at July 1, 2016 | Current period other comprehensive income (loss) before reclassification | Amount reclassified from accumulated other comprehensive loss (a) | Balance at September 30, 2016 | ||||||||||||
Foreign currency translation adjustments | $ | (242 | ) | $ | (15 | ) | $ | 3 | $ | (254 | ) | ||||
Unrealized gains (losses) on AFS securities | 47 | (8 | ) | — | 39 | ||||||||||
Unrecognized pension cost | (7 | ) | — | — | (7 | ) | |||||||||
Unrealized losses on derivative instruments | (5 | ) | — | — | (5 | ) | |||||||||
Accumulated other comprehensive income (loss) | $ | (207 | ) | $ | (23 | ) | $ | 3 | $ | (227 | ) | ||||
(a) The amount reclassified from accumulated other comprehensive loss related to the sale of the shares of the company that owns Hyatt Regency Birmingham (U.K.) and was recorded within other long-term liabilities on our condensed consolidated balance sheets. | |||||||||||||||
Balance at January 1, 2016 | Current period other comprehensive income (loss) before reclassification | Amount reclassified from accumulated other comprehensive loss (a) | Balance at September 30, 2016 | ||||||||||||
Foreign currency translation adjustments | $ | (257 | ) | $ | — | $ | 3 | $ | (254 | ) | |||||
Unrealized gains on AFS securities | 39 | — | — | 39 | |||||||||||
Unrecognized pension cost | (7 | ) | — | — | (7 | ) | |||||||||
Unrealized losses on derivative instruments | (5 | ) | — | — | (5 | ) | |||||||||
Accumulated other comprehensive income (loss) | $ | (230 | ) | $ | — | $ | 3 | $ | (227 | ) | |||||
(a) The amount reclassified from accumulated other comprehensive loss related to the sale of the shares of the company that owns Hyatt Regency Birmingham (U.K.) and was recorded within other long-term liabilities on our condensed consolidated balance sheets. |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
SARs | $ | 1 | $ | 1 | $ | 10 | $ | 9 | |||||||
RSUs | 3 | 2 | 14 | 13 | |||||||||||
PSUs and PSs | 1 | (2 | ) | 2 | (1 | ) | |||||||||
Total stock-based compensation recorded within selling, general, and administrative expenses | $ | 5 | $ | 1 | $ | 26 | $ | 21 |
|
|
• | Owned and leased hotels—This segment derives its earnings from owned and leased hotel properties located predominantly in the United States but also in certain international locations and for purposes of segment Adjusted EBITDA, includes our pro rata share of the Adjusted EBITDA of our unconsolidated hospitality ventures, based on our ownership percentage of each venture. Adjusted EBITDA includes intercompany expenses related to management fees paid to the Company's management and franchising segments, which are eliminated in consolidation. Intersegment revenues relate to promotional award redemptions at our owned and leased hotels related to our co-branded credit card, which are eliminated in consolidation. |
• | Americas management and franchising—This segment derives its earnings primarily from a combination of hotel management and licensing of our portfolio of brands to franchisees located in the United States, Latin America, Canada and the Caribbean. This segment's revenues also include the reimbursement of costs incurred on behalf of managed hotel property owners and franchisees with no added margin. These costs relate primarily to payroll costs at managed properties where the Company is the employer. These revenues and costs are recorded within other revenues from managed properties and other costs from managed properties, respectively. The intersegment revenues relate to management fees earned from the Company's owned hotels, which are eliminated in consolidation. |
• | ASPAC management and franchising—This segment derives its earnings primarily from a combination of hotel management and licensing of our portfolio of brands to franchisees located in Southeast Asia, as well as Greater China, Australia, South Korea, Japan and Micronesia. This segment's revenues also include the reimbursement of costs incurred on behalf of managed hotel property owners and franchisees with no added margin. These costs relate primarily to reservations, marketing and technology costs. These revenues and costs are recorded within other revenues from managed properties and other costs from managed properties, respectively. The intersegment revenues relate to management fees earned from the Company's owned hotels, which are eliminated in consolidation. |
• | EAME/SW Asia management and franchising—This segment derives its earnings primarily from a combination of hotel management and licensing of our portfolio of brands to franchisees located in Europe, Africa, the Middle East, India, Central Asia and Nepal. This segment's revenues also include the reimbursement of costs incurred on behalf of managed hotel property owners and franchisees with no added margin. These costs relate primarily to reservations, marketing and technology costs. These revenues and costs are recorded within other revenues from managed properties and other costs from managed properties, respectively. The intersegment revenues relate to management fees earned from the Company's owned hotels, which are eliminated in consolidation. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Owned and leased hotels | |||||||||||||||
Owned and leased hotels revenues | $ | 505 | $ | 519 | $ | 1,625 | $ | 1,594 | |||||||
Other revenues | — | — | 13 | — | |||||||||||
Intersegment revenues (a) | 3 | — | 7 | — | |||||||||||
Adjusted EBITDA | 104 | 120 | 383 | 400 | |||||||||||
Depreciation and amortization | 75 | 71 | 222 | 211 | |||||||||||
Americas management and franchising | |||||||||||||||
Management and franchise fees revenues | 95 | 90 | 308 | 281 | |||||||||||
Other revenues from managed properties | 419 | 409 | 1,278 | 1,266 | |||||||||||
Intersegment revenues (a) | 15 | 16 | 58 | 57 | |||||||||||
Adjusted EBITDA | 82 | 77 | 269 | 242 | |||||||||||
Depreciation and amortization | 5 | 5 | 14 | 14 | |||||||||||
ASPAC management and franchising | |||||||||||||||
Management and franchise fees revenues | 27 | 23 | 79 | 67 | |||||||||||
Other revenues from managed properties | 26 | 24 | 78 | 72 | |||||||||||
Intersegment revenues (a) | — | 1 | 1 | 1 | |||||||||||
Adjusted EBITDA | 17 | 14 | 48 | 38 | |||||||||||
Depreciation and amortization | — | — | 1 | 1 | |||||||||||
EAME/SW Asia management and franchising | |||||||||||||||
Management and franchise fees revenues | 18 | 15 | 51 | 47 | |||||||||||
Other revenues from managed properties | 18 | 15 | 51 | 47 | |||||||||||
Intersegment revenues (a) | 3 | 2 | 7 | 8 | |||||||||||
Adjusted EBITDA | 11 | 8 | 28 | 24 | |||||||||||
Depreciation and amortization | 1 | 1 | 4 | 4 | |||||||||||
Corporate and other | |||||||||||||||
Revenues | 32 | 12 | 91 | 34 | |||||||||||
Adjusted EBITDA | (35 | ) | (27 | ) | (93 | ) | (91 | ) | |||||||
Depreciation and amortization | 11 | 10 | 33 | 24 | |||||||||||
Eliminations | |||||||||||||||
Revenues (a) | (21 | ) | (19 | ) | (73 | ) | (66 | ) | |||||||
Adjusted EBITDA | 1 | — | 2 | — | |||||||||||
TOTAL | |||||||||||||||
Revenues | $ | 1,119 | $ | 1,088 | $ | 3,501 | $ | 3,342 | |||||||
Adjusted EBITDA | 180 | 192 | 637 | 613 | |||||||||||
Depreciation and amortization | 92 | 87 | 274 | 254 |
(a) | Intersegment revenues are included in the management and franchise fees revenues and owned and leased hotels revenues and in Eliminations. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income attributable to Hyatt Hotels Corporation | $ | 16 | $ | 62 | $ | 173 | $ | 163 | |||||||
Interest expense | 20 | 20 | 61 | 57 | |||||||||||
Provision for income taxes | 14 | 28 | 100 | 65 | |||||||||||
Depreciation and amortization | 92 | 87 | 274 | 254 | |||||||||||
EBITDA | 142 | 197 | 608 | 539 | |||||||||||
Equity (earnings) losses from unconsolidated hospitality ventures | (1 | ) | (25 | ) | 1 | (46 | ) | ||||||||
Stock-based compensation expense (Note 13) | 5 | 1 | 26 | 21 | |||||||||||
(Gains) losses on sales of real estate (Note 6) | — | — | (34 | ) | 21 | ||||||||||
Other (income) loss, net (Note 17) | 19 | (4 | ) | (23 | ) | (1 | ) | ||||||||
Pro rata share of unconsolidated hospitality ventures Adjusted EBITDA | 15 | 23 | 59 | 79 | |||||||||||
Adjusted EBITDA | $ | 180 | $ | 192 | $ | 637 | $ | 613 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income (Note 4) | $ | 2 | $ | 2 | $ | 99 | $ | 5 | |||||||
Depreciation recovery | 7 | 8 | 19 | 19 | |||||||||||
Performance guarantee liability amortization (Note 11) | 5 | 8 | 14 | 25 | |||||||||||
Debt repayment guarantee liability amortization (Note 11) | 2 | — | 8 | 1 | |||||||||||
Cease use liability | (21 | ) | — | (21 | ) | — | |||||||||
Realized losses (Note 4) | — | — | (40 | ) | — | ||||||||||
Performance guarantee expense, net (Note 11) | (14 | ) | (13 | ) | (54 | ) | (40 | ) | |||||||
Other | — | (1 | ) | (2 | ) | (9 | ) | ||||||||
Other income (loss), net | $ | (19 | ) | $ | 4 | $ | 23 | $ | 1 |
|
|
• | Owned and leased hotels—This segment derives its earnings from owned and leased hotel properties located predominantly in the United States but also in certain international locations and for purposes of segment Adjusted EBITDA, includes our pro rata share of the Adjusted EBITDA of our unconsolidated hospitality ventures, based on our ownership percentage of each venture. Adjusted EBITDA includes intercompany expenses related to management fees paid to the Company's management and franchising segments, which are eliminated in consolidation. Intersegment revenues relate to promotional award redemptions at our owned and leased hotels related to our co-branded credit card, which are eliminated in consolidation. |
• | Americas management and franchising—This segment derives its earnings primarily from a combination of hotel management and licensing of our portfolio of brands to franchisees located in the United States, Latin America, Canada and the Caribbean. This segment's revenues also include the reimbursement of costs incurred on behalf of managed hotel property owners and franchisees with no added margin. These costs relate primarily to payroll costs at managed properties where the Company is the employer. These revenues and costs are recorded within other revenues from managed properties and other costs from managed properties, respectively. The intersegment revenues relate to management fees earned from the Company's owned hotels, which are eliminated in consolidation. |
• | ASPAC management and franchising—This segment derives its earnings primarily from a combination of hotel management and licensing of our portfolio of brands to franchisees located in Southeast Asia, as well as Greater China, Australia, South Korea, Japan and Micronesia. This segment's revenues also include the reimbursement of costs incurred on behalf of managed hotel property owners and franchisees with no added margin. These costs relate primarily to reservations, marketing and technology costs. These revenues and costs are recorded within other revenues from managed properties and other costs from managed properties, respectively. The intersegment revenues relate to management fees earned from the Company's owned hotels, which are eliminated in consolidation. |
• | EAME/SW Asia management and franchising—This segment derives its earnings primarily from a combination of hotel management and licensing of our portfolio of brands to franchisees located in Europe, Africa, the Middle East, India, Central Asia and Nepal. This segment's revenues also include the reimbursement of costs incurred on behalf of managed hotel property owners and franchisees with no added margin. These costs relate primarily to reservations, marketing and technology costs. These revenues and costs are recorded within other revenues from managed properties and other costs from managed properties, respectively. The intersegment revenues relate to management fees earned from the Company's owned hotels, which are eliminated in consolidation. |
|
September 30, 2017 | December 31, 2016 | ||||||
Equity method investments | $ | 175 | $ | 180 | |||
Cost method investments | 24 | 6 | |||||
Total investments | $ | 199 | $ | 186 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Total revenues | $ | 196 | $ | 326 | $ | 649 | $ | 952 | |||||||
Gross operating profit | 80 | 110 | 225 | 312 | |||||||||||
Income from continuing operations | 38 | 40 | 36 | 118 | |||||||||||
Net income | 38 | 40 | 36 | 118 |
|
September 30, 2017 | December 31, 2016 | ||||||
Loyalty program | $ | 403 | $ | 394 | |||
Deferred compensation plans held in rabbi trusts (Note 9) | 388 | 352 | |||||
Captive insurance companies | 111 | 65 | |||||
Total marketable securities held to fund operating programs | $ | 902 | $ | 811 | |||
Less current portion of marketable securities held to fund operating programs included in cash and cash equivalents, short-term investments, and prepaids and other assets | (155 | ) | (109 | ) | |||
Marketable securities held to fund operating programs included in other assets | $ | 747 | $ | 702 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Loyalty program | $ | 1 | $ | — | $ | 2 | $ | 3 | |||||||
Deferred compensation plans held in rabbi trusts | 11 | 12 | 35 | 17 | |||||||||||
Total net gains and interest income from marketable securities held to fund operating programs | $ | 12 | $ | 12 | $ | 37 | $ | 20 |
September 30, 2017 | December 31, 2016 | ||||||
Interest bearing money market funds | $ | 47 | $ | 106 | |||
Time deposits | 47 | 45 | |||||
Preferred shares | — | 290 | |||||
Common shares | 127 | — | |||||
Total marketable securities held for investment purposes | $ | 221 | $ | 441 | |||
Less current portion of marketable securities held for investment purposes included in cash and cash equivalents and short-term investments | (94 | ) | (151 | ) | |||
Marketable securities held for investment purposes included in other assets | $ | 127 | $ | 290 |
2017 | 2016 | ||||||
Fair value at January 1 | $ | 290 | $ | 335 | |||
Gross unrealized gains | — | 19 | |||||
Gross unrealized losses | (54 | ) | (7 | ) | |||
Realized losses | (40 | ) | — | ||||
Interest income | 94 | — | |||||
Cash redemption | (290 | ) | — | ||||
Fair value at June 30 | $ | — | $ | 347 | |||
Gross unrealized losses | — | (13 | ) | ||||
Fair value at September 30 | $ | — | $ | 334 |
September 30, 2017 | Cash and cash equivalents | Short-term investments | Prepaids and other assets | Other assets | |||||||||||||||
Level One - Quoted Prices in Active Markets for Identical Assets | |||||||||||||||||||
Interest bearing money market funds | $ | 93 | $ | 93 | $ | — | $ | — | $ | — | |||||||||
Mutual funds | 388 | — | — | — | 388 | ||||||||||||||
Common shares | 127 | — | — | — | 127 | ||||||||||||||
Level Two - Significant Other Observable Inputs | |||||||||||||||||||
Time deposits | 60 | — | 49 | — | 11 | ||||||||||||||
U.S. government obligations | 155 | — | — | 39 | 116 | ||||||||||||||
U.S. government agencies | 50 | — | 3 | 8 | 39 | ||||||||||||||
Corporate debt securities | 184 | — | 4 | 37 | 143 | ||||||||||||||
Mortgage-backed securities | 21 | — | — | 5 | 16 | ||||||||||||||
Asset-backed securities | 42 | — | — | 10 | 32 | ||||||||||||||
Municipal and provincial notes and bonds | 3 | — | — | 1 | 2 | ||||||||||||||
Total | $ | 1,123 | $ | 93 | $ | 56 | $ | 100 | $ | 874 |
December 31, 2016 | Cash and cash equivalents | Short-term investments | Prepaids and other assets | Other assets | |||||||||||||||
Level One - Quoted Prices in Active Markets for Identical Assets | |||||||||||||||||||
Interest bearing money market funds | $ | 114 | $ | 114 | $ | — | $ | — | $ | — | |||||||||
Mutual funds | 352 | — | — | — | 352 | ||||||||||||||
Level Two - Significant Other Observable Inputs | |||||||||||||||||||
Time deposits | 59 | — | 46 | — | 13 | ||||||||||||||
U.S. government obligations | 142 | — | — | 33 | 109 | ||||||||||||||
U.S. government agencies | 53 | — | 9 | 8 | 36 | ||||||||||||||
Corporate debt securities | 181 | — | 1 | 35 | 145 | ||||||||||||||
Mortgage-backed securities | 22 | — | — | 5 | 17 | ||||||||||||||
Asset-backed securities | 34 | — | — | 8 | 26 | ||||||||||||||
Municipal and provincial notes and bonds | 5 | — | — | 1 | 4 | ||||||||||||||
Level Three - Significant Unobservable Inputs | |||||||||||||||||||
Preferred shares | 290 | — | — | — | 290 | ||||||||||||||
Total | $ | 1,252 | $ | 114 | $ | 56 | $ | 90 | $ | 992 |
|
September 30, 2017 | December 31, 2016 | ||||||
Unsecured financing to hotel owners | $ | 126 | $ | 119 | |||
Less allowance for losses | (107 | ) | (100 | ) | |||
Total long-term financing receivables, net | $ | 19 | $ | 19 |
2017 | 2016 | ||||||
Allowance at January 1 | $ | 100 | $ | 98 | |||
Provisions | 4 | 4 | |||||
Other adjustments | 1 | 1 | |||||
Allowance at June 30 | $ | 105 | $ | 103 | |||
Provisions | 1 | 3 | |||||
Other adjustments | 1 | — | |||||
Allowance at September 30 | $ | 107 | $ | 106 |
September 30, 2017 | |||||||||||||||
Gross loan balance (principal and interest) | Related allowance | Net financing receivables | Gross receivables on non-accrual status | ||||||||||||
Loans | $ | 13 | $ | — | $ | 13 | $ | — | |||||||
Impaired loans (1) | 60 | (60 | ) | — | 60 | ||||||||||
Total loans | 73 | (60 | ) | 13 | 60 | ||||||||||
Other financing arrangements | 53 | (47 | ) | 6 | 47 | ||||||||||
Total unsecured financing receivables | $ | 126 | $ | (107 | ) | $ | 19 | $ | 107 |
December 31, 2016 | |||||||||||||||
Gross loan balance (principal and interest) | Related allowance | Net financing receivables | Gross receivables on non-accrual status | ||||||||||||
Loans | $ | 13 | $ | — | $ | 13 | $ | — | |||||||
Impaired loans (2) | 56 | (56 | ) | — | 56 | ||||||||||
Total loans | 69 | (56 | ) | 13 | 56 | ||||||||||
Other financing arrangements | 50 | (44 | ) | 6 | 44 | ||||||||||
Total unsecured financing receivables | $ | 119 | $ | (100 | ) | $ | 19 | $ | 100 |
|
Current assets, net of cash acquired | $ | 1 | |
Property and equipment | 173 | ||
Indefinite-lived intangibles (1) | 37 | ||
Management agreement intangibles (2) | 14 | ||
Goodwill (3) | 19 | ||
Other definite-lived intangibles (4) | 7 | ||
Total assets | $ | 251 | |
Current liabilities | $ | 12 | |
Deferred tax liabilities | 3 | ||
Total liabilities | 15 | ||
Total net assets acquired attributable to Hyatt Hotels Corporation | 236 | ||
Total net assets acquired attributable to noncontrolling interests | 1 | ||
Total net assets acquired | $ | 237 | |
|
September 30, 2017 | Weighted- average useful lives in years | December 31, 2016 | |||||||
Management and franchise agreement intangibles | $ | 635 | 25 | $ | 589 | ||||
Lease related intangibles | 126 | 110 | 115 | ||||||
Advanced bookings intangibles | 12 | 6 | 11 | ||||||
Brand and other intangibles (1) | 71 | 11 | 22 | ||||||
844 | 737 | ||||||||
Accumulated amortization | (162 | ) | (138 | ) | |||||
Intangibles, net | $ | 682 | $ | 599 |
September 30, 2017 | Weighted- average useful lives in years | December 31, 2016 | |||||||
Management and franchise agreement intangibles | $ | 635 | 25 | $ | 589 | ||||
Lease related intangibles | 126 | 110 | 115 | ||||||
Advanced bookings intangibles | 12 | 6 | 11 | ||||||
Brand and other intangibles (1) | 71 | 11 | 22 | ||||||
844 | 737 | ||||||||
Accumulated amortization | (162 | ) | (138 | ) | |||||
Intangibles, net | $ | 682 | $ | 599 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Amortization expense | $ | 8 | $ | 7 | $ | 23 | $ | 20 |
|
September 30, 2017 | |||||||||||||||||||
Carrying value | Fair value | Quoted prices in active markets for identical assets (level one) | Significant other observable inputs (level two) | Significant unobservable inputs (level three) | |||||||||||||||
Debt (1) | $ | 1,797 | $ | 1,904 | $ | — | $ | 1,470 | $ | 434 |
December 31, 2016 | |||||||||||||||||||
Carrying value | Fair value | Quoted prices in active markets for identical assets (level one) | Significant other observable inputs (level two) | Significant unobservable inputs (level three) | |||||||||||||||
Debt (2) | $ | 1,565 | $ | 1,642 | $ | — | $ | 1,450 | $ | 192 |
|
September 30, 2017 | December 31, 2016 | ||||||
Deferred gains on sales of hotel properties | $ | 372 | $ | 363 | |||
Deferred compensation plans (Note 4) | 388 | 352 | |||||
Loyalty program liability | 296 | 296 | |||||
Guarantee liabilities (Note 11) | 110 | 124 | |||||
Other | 384 | 337 | |||||
Total other long-term liabilities | $ | 1,550 | $ | 1,472 |
|
The four managed hotels in France | Other performance guarantees | All performance guarantees | ||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||
Beginning balance, January 1 | $ | 66 | $ | 93 | $ | 13 | $ | 4 | $ | 79 | $ | 97 | ||||||||||||
Initial guarantee obligation liability upon inception | — | — | 3 | — | 3 | — | ||||||||||||||||||
Amortization of initial guarantee obligation liability into income | (7 | ) | (17 | ) | (2 | ) | — | (9 | ) | (17 | ) | |||||||||||||
Performance guarantee expense (income), net | 41 | 29 | (1 | ) | (2 | ) | 40 | 27 | ||||||||||||||||
Net payments during the period | (49 | ) | (34 | ) | (1 | ) | — | (50 | ) | (34 | ) | |||||||||||||
Foreign currency exchange, net | 6 | 3 | — | — | 6 | 3 | ||||||||||||||||||
Ending balance, June 30 | $ | 57 | $ | 74 | $ | 12 | $ | 2 | $ | 69 | $ | 76 | ||||||||||||
Amortization of initial guarantee obligation liability into income | (4 | ) | (8 | ) | (1 | ) | — | (5 | ) | (8 | ) | |||||||||||||
Performance guarantee expense, net | 13 | 13 | 1 | — | 14 | 13 | ||||||||||||||||||
Net (payments) receipts during the period | (16 | ) | (10 | ) | 1 | 1 | (15 | ) | (9 | ) | ||||||||||||||
Foreign currency exchange, net | 3 | 1 | — | — | 3 | 1 | ||||||||||||||||||
Ending balance, September 30 | $ | 53 | $ | 70 | $ | 13 | $ | 3 | $ | 66 | $ | 73 |
Property description | Maximum potential future payments | Maximum exposure net of recoverability from third parties | Other long-term liabilities recorded at September 30, 2017 | Other long-term liabilities recorded at December 31, 2016 | Year of guarantee expiration | |||||||||||||
Hotel property in Washington State (1), (3), (4), (5) | $ | 215 | $ | — | $ | 28 | $ | 35 | 2020 | |||||||||
Hotel properties in India (2), (3) | 184 | 184 | 18 | 21 | 2020 | |||||||||||||
Hotel property in Brazil (1) | 80 | 40 | 2 | 3 | 2020 | |||||||||||||
Hotel property in Minnesota | 25 | 25 | 2 | 2 | 2021 | |||||||||||||
Hotel property in Arizona (1), (4) | 25 | — | 2 | 2 | 2019 | |||||||||||||
Hotel properties in California (1) | 31 | 13 | 6 | 6 | various, through 2021 | |||||||||||||
Other (1) | 20 | 14 | 2 | — | various, through 2021 | |||||||||||||
Total | $ | 580 | $ | 276 | $ | 60 | $ | 69 |
|
Stockholders' equity | Noncontrolling interests in consolidated subsidiaries | Total equity | |||||||||
Balance at January 1, 2017 | $ | 3,903 | $ | 5 | $ | 3,908 | |||||
Net income attributable to Hyatt Hotels Corporation | 173 | — | 173 | ||||||||
Other comprehensive income | 105 | — | 105 | ||||||||
Contributions from noncontrolling interests | — | 1 | 1 | ||||||||
Repurchase of common stock | (555 | ) | — | (555 | ) | ||||||
Directors compensation | 2 | — | 2 | ||||||||
Employee stock plan issuance | 3 | — | 3 | ||||||||
Share-based payment activity | 20 | — | 20 | ||||||||
Balance at September 30, 2017 | $ | 3,651 | $ | 6 | $ | 3,657 | |||||
Stockholders' equity | Noncontrolling interests in consolidated subsidiaries | Total equity | |||||||||
Balance at January 1, 2016 | $ | 3,991 | $ | 4 | $ | 3,995 | |||||
Net income attributable to Hyatt Hotels Corporation | 163 | — | 163 | ||||||||
Other comprehensive income | 3 | — | 3 | ||||||||
Repurchase of common stock | (268 | ) | — | (268 | ) | ||||||
Directors compensation | 2 | — | 2 | ||||||||
Employee stock plan issuance | 3 | — | 3 | ||||||||
Share-based payment activity | 19 | — | 19 | ||||||||
Balance at September 30, 2016 | $ | 3,913 | $ | 4 | $ | 3,917 |
Balance at July 1, 2017 | Current period other comprehensive income (loss) before reclassification | Amount reclassified from accumulated other comprehensive loss | Balance at September 30, 2017 | ||||||||||||
Foreign currency translation adjustments | $ | (239 | ) | $ | 11 | $ | — | $ | (228 | ) | |||||
Unrealized gains (losses) on AFS securities | 78 | (12 | ) | — | 66 | ||||||||||
Unrecognized pension cost | (7 | ) | — | — | (7 | ) | |||||||||
Unrealized (losses) gains on derivative instruments | (4 | ) | 1 | — | (3 | ) | |||||||||
Accumulated other comprehensive loss | $ | (172 | ) | $ | — | $ | — | $ | (172 | ) | |||||
Balance at January 1, 2017 | Current period other comprehensive income (loss) before reclassification | Amount reclassified from accumulated other comprehensive loss | Balance at September 30, 2017 | ||||||||||||
Foreign currency translation adjustments | $ | (299 | ) | $ | 71 | $ | — | $ | (228 | ) | |||||
Unrealized gains on AFS securities | 33 | 33 | — | 66 | |||||||||||
Unrecognized pension cost | (7 | ) | — | — | (7 | ) | |||||||||
Unrealized (losses) gains on derivative instruments | (4 | ) | 1 | — | (3 | ) | |||||||||
Accumulated other comprehensive income (loss) | $ | (277 | ) | $ | 105 | $ | — | $ | (172 | ) | |||||
Balance at July 1, 2016 | Current period other comprehensive income (loss) before reclassification | Amount reclassified from accumulated other comprehensive loss (a) | Balance at September 30, 2016 | ||||||||||||
Foreign currency translation adjustments | $ | (242 | ) | $ | (15 | ) | $ | 3 | $ | (254 | ) | ||||
Unrealized gains (losses) on AFS securities | 47 | (8 | ) | — | 39 | ||||||||||
Unrecognized pension cost | (7 | ) | — | — | (7 | ) | |||||||||
Unrealized losses on derivative instruments | (5 | ) | — | — | (5 | ) | |||||||||
Accumulated other comprehensive income (loss) | $ | (207 | ) | $ | (23 | ) | $ | 3 | $ | (227 | ) | ||||
(a) The amount reclassified from accumulated other comprehensive loss related to the sale of the shares of the company that owns Hyatt Regency Birmingham (U.K.) and was recorded within other long-term liabilities on our condensed consolidated balance sheets. | |||||||||||||||
Balance at January 1, 2016 | Current period other comprehensive income (loss) before reclassification | Amount reclassified from accumulated other comprehensive loss (a) | Balance at September 30, 2016 | ||||||||||||
Foreign currency translation adjustments | $ | (257 | ) | $ | — | $ | 3 | $ | (254 | ) | |||||
Unrealized gains on AFS securities | 39 | — | — | 39 | |||||||||||
Unrecognized pension cost | (7 | ) | — | — | (7 | ) | |||||||||
Unrealized losses on derivative instruments | (5 | ) | — | — | (5 | ) | |||||||||
Accumulated other comprehensive income (loss) | $ | (230 | ) | $ | — | $ | 3 | $ | (227 | ) | |||||
(a) The amount reclassified from accumulated other comprehensive loss related to the sale of the shares of the company that owns Hyatt Regency Birmingham (U.K.) and was recorded within other long-term liabilities on our condensed consolidated balance sheets. |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
SARs | $ | 1 | $ | 1 | $ | 10 | $ | 9 | |||||||
RSUs | 3 | 2 | 14 | 13 | |||||||||||
PSUs and PSs | 1 | (2 | ) | 2 | (1 | ) | |||||||||
Total stock-based compensation recorded within selling, general, and administrative expenses | $ | 5 | $ | 1 | $ | 26 | $ | 21 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Owned and leased hotels | |||||||||||||||
Owned and leased hotels revenues | $ | 505 | $ | 519 | $ | 1,625 | $ | 1,594 | |||||||
Other revenues | — | — | 13 | — | |||||||||||
Intersegment revenues (a) | 3 | — | 7 | — | |||||||||||
Adjusted EBITDA | 104 | 120 | 383 | 400 | |||||||||||
Depreciation and amortization | 75 | 71 | 222 | 211 | |||||||||||
Americas management and franchising | |||||||||||||||
Management and franchise fees revenues | 95 | 90 | 308 | 281 | |||||||||||
Other revenues from managed properties | 419 | 409 | 1,278 | 1,266 | |||||||||||
Intersegment revenues (a) | 15 | 16 | 58 | 57 | |||||||||||
Adjusted EBITDA | 82 | 77 | 269 | 242 | |||||||||||
Depreciation and amortization | 5 | 5 | 14 | 14 | |||||||||||
ASPAC management and franchising | |||||||||||||||
Management and franchise fees revenues | 27 | 23 | 79 | 67 | |||||||||||
Other revenues from managed properties | 26 | 24 | 78 | 72 | |||||||||||
Intersegment revenues (a) | — | 1 | 1 | 1 | |||||||||||
Adjusted EBITDA | 17 | 14 | 48 | 38 | |||||||||||
Depreciation and amortization | — | — | 1 | 1 | |||||||||||
EAME/SW Asia management and franchising | |||||||||||||||
Management and franchise fees revenues | 18 | 15 | 51 | 47 | |||||||||||
Other revenues from managed properties | 18 | 15 | 51 | 47 | |||||||||||
Intersegment revenues (a) | 3 | 2 | 7 | 8 | |||||||||||
Adjusted EBITDA | 11 | 8 | 28 | 24 | |||||||||||
Depreciation and amortization | 1 | 1 | 4 | 4 | |||||||||||
Corporate and other | |||||||||||||||
Revenues | 32 | 12 | 91 | 34 | |||||||||||
Adjusted EBITDA | (35 | ) | (27 | ) | (93 | ) | (91 | ) | |||||||
Depreciation and amortization | 11 | 10 | 33 | 24 | |||||||||||
Eliminations | |||||||||||||||
Revenues (a) | (21 | ) | (19 | ) | (73 | ) | (66 | ) | |||||||
Adjusted EBITDA | 1 | — | 2 | — | |||||||||||
TOTAL | |||||||||||||||
Revenues | $ | 1,119 | $ | 1,088 | $ | 3,501 | $ | 3,342 | |||||||
Adjusted EBITDA | 180 | 192 | 637 | 613 | |||||||||||
Depreciation and amortization | 92 | 87 | 274 | 254 |
(a) | Intersegment revenues are included in the management and franchise fees revenues and owned and leased hotels revenues and in Eliminations. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income attributable to Hyatt Hotels Corporation | $ | 16 | $ | 62 | $ | 173 | $ | 163 | |||||||
Interest expense | 20 | 20 | 61 | 57 | |||||||||||
Provision for income taxes | 14 | 28 | 100 | 65 | |||||||||||
Depreciation and amortization | 92 | 87 | 274 | 254 | |||||||||||
EBITDA | 142 | 197 | 608 | 539 | |||||||||||
Equity (earnings) losses from unconsolidated hospitality ventures | (1 | ) | (25 | ) | 1 | (46 | ) | ||||||||
Stock-based compensation expense (Note 13) | 5 | 1 | 26 | 21 | |||||||||||
(Gains) losses on sales of real estate (Note 6) | — | — | (34 | ) | 21 | ||||||||||
Other (income) loss, net (Note 17) | 19 | (4 | ) | (23 | ) | (1 | ) | ||||||||
Pro rata share of unconsolidated hospitality ventures Adjusted EBITDA | 15 | 23 | 59 | 79 | |||||||||||
Adjusted EBITDA | $ | 180 | $ | 192 | $ | 637 | $ | 613 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income (Note 4) | $ | 2 | $ | 2 | $ | 99 | $ | 5 | |||||||
Depreciation recovery | 7 | 8 | 19 | 19 | |||||||||||
Performance guarantee liability amortization (Note 11) | 5 | 8 | 14 | 25 | |||||||||||
Debt repayment guarantee liability amortization (Note 11) | 2 | — | 8 | 1 | |||||||||||
Cease use liability | (21 | ) | — | (21 | ) | — | |||||||||
Realized losses (Note 4) | — | — | (40 | ) | — | ||||||||||
Performance guarantee expense, net (Note 11) | (14 | ) | (13 | ) | (54 | ) | (40 | ) | |||||||
Other | — | (1 | ) | (2 | ) | (9 | ) | ||||||||
Other income (loss), net | $ | (19 | ) | $ | 4 | $ | 23 | $ | 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|