Segment Information (Tables)
|
12 Months Ended |
Dec. 31, 2022 |
Segment Reporting [Abstract] |
|
Summary of Net Revenues and Adjusted EBITDA by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel Franchising |
|
Hotel Management |
|
Corporate and Other (a)
|
|
Total |
Year Ended or as of December 31, 2022 |
|
|
|
|
|
|
|
Net revenues |
$ |
1,277 |
|
|
$ |
221 |
|
|
$ |
— |
|
|
$ |
1,498 |
|
Adjusted EBITDA |
679 |
|
|
37 |
|
|
(66) |
|
|
650 |
|
Depreciation and amortization |
63 |
|
|
5 |
|
|
9 |
|
|
77 |
|
Segment assets |
3,711 |
|
|
113 |
|
|
299 |
|
|
4,123 |
|
Capital expenditures |
33 |
|
|
— |
|
|
6 |
|
|
39 |
|
|
|
|
|
|
|
|
|
Year Ended or as of December 31, 2021 |
|
|
|
|
|
|
|
Net revenues |
$ |
1,099 |
|
|
$ |
466 |
|
|
$ |
— |
|
|
$ |
1,565 |
|
Adjusted EBITDA |
592 |
|
|
57 |
|
|
(59) |
|
|
590 |
|
Depreciation and amortization |
60 |
|
|
26 |
|
|
9 |
|
|
95 |
|
Segment assets |
3,575 |
|
|
394 |
|
|
300 |
|
|
4,269 |
|
Capital expenditures |
30 |
|
|
4 |
|
|
3 |
|
|
37 |
|
|
|
|
|
|
|
|
|
Year Ended or as of December 31, 2020 |
|
|
|
|
|
|
|
Net revenues |
$ |
863 |
|
|
$ |
437 |
|
|
$ |
— |
|
|
$ |
1,300 |
|
Adjusted EBITDA (b)
|
392 |
|
|
13 |
|
|
(69) |
|
|
336 |
|
Depreciation and amortization |
63 |
|
|
25 |
|
|
10 |
|
|
98 |
|
Segment assets |
3,629 |
|
|
418 |
|
|
597 |
|
|
4,644 |
|
Capital expenditures |
24 |
|
|
4 |
|
|
5 |
|
|
33 |
|
_____________________
(a) Includes the elimination of transactions between segments.
(b) Adjusted EBITDA for 2020 has been recasted to conform with the current year presentation.
|
Reconciliation of Net Income to Adjusted EBITDA |
Provided below is a reconciliation of net income/(loss) to adjusted EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
2022 |
|
2021 |
|
2020 (a)
|
Net income/(loss) |
$ |
355 |
|
|
$ |
244 |
|
|
$ |
(132) |
|
Provision for/(benefit from) income taxes |
121 |
|
|
91 |
|
|
(26) |
|
Depreciation and amortization |
77 |
|
|
95 |
|
|
98 |
|
Interest expense, net |
80 |
|
|
93 |
|
|
112 |
|
Early extinguishment of debt |
2 |
|
|
18 |
|
|
— |
|
Stock-based compensation expense |
33 |
|
|
28 |
|
|
19 |
|
Development advance notes amortization |
12 |
|
|
11 |
|
|
9 |
|
Gain on asset sale, net |
(35) |
|
|
— |
|
|
— |
|
Separation-related expenses |
1 |
|
|
3 |
|
|
2 |
|
Impairments, net |
— |
|
|
6 |
|
|
206 |
|
Restructuring costs |
— |
|
|
— |
|
|
34 |
|
Transaction-related expenses, net |
— |
|
|
— |
|
|
12 |
|
Foreign currency impact of highly inflationary countries |
4 |
|
|
1 |
|
|
2 |
|
Adjusted EBITDA |
$ |
650 |
|
|
$ |
590 |
|
|
$ |
336 |
|
_____________________
(a) Adjusted EBITDA for 2020 has been recasted to conform with the current year presentation.
|
Revenue from External Customers by Geographic Areas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
2022 |
|
2021 |
|
2020 (a)
|
Net income/(loss) |
$ |
355 |
|
|
$ |
244 |
|
|
$ |
(132) |
|
Provision for/(benefit from) income taxes |
121 |
|
|
91 |
|
|
(26) |
|
Depreciation and amortization |
77 |
|
|
95 |
|
|
98 |
|
Interest expense, net |
80 |
|
|
93 |
|
|
112 |
|
Early extinguishment of debt |
2 |
|
|
18 |
|
|
— |
|
Stock-based compensation expense |
33 |
|
|
28 |
|
|
19 |
|
Development advance notes amortization |
12 |
|
|
11 |
|
|
9 |
|
Gain on asset sale, net |
(35) |
|
|
— |
|
|
— |
|
Separation-related expenses |
1 |
|
|
3 |
|
|
2 |
|
Impairments, net |
— |
|
|
6 |
|
|
206 |
|
Restructuring costs |
— |
|
|
— |
|
|
34 |
|
Transaction-related expenses, net |
— |
|
|
— |
|
|
12 |
|
Foreign currency impact of highly inflationary countries |
4 |
|
|
1 |
|
|
2 |
|
Adjusted EBITDA |
$ |
650 |
|
|
$ |
590 |
|
|
$ |
336 |
|
_____________________
(a) Adjusted EBITDA for 2020 has been recasted to conform with the current year presentation.
The geographic segment information provided below is classified based on the geographic location of the Company’s subsidiaries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
All Other Countries (a)
|
|
Total |
Year Ended or As of December 31, 2022 |
|
|
|
|
|
Net revenues |
$ |
1,271 |
|
|
$ |
227 |
|
|
$ |
1,498 |
|
Net long-lived assets |
3,126 |
|
|
104 |
|
|
3,230 |
|
|
|
|
|
|
|
Year Ended or As of December 31, 2021 |
|
|
|
|
|
Net revenues |
$ |
1,366 |
|
|
$ |
199 |
|
|
$ |
1,565 |
|
Net long-lived assets |
3,199 |
|
|
107 |
|
|
3,306 |
|
|
|
|
|
|
|
Year Ended or As of December 31, 2020 |
|
|
|
|
|
Net revenues |
$ |
1,159 |
|
|
$ |
141 |
|
|
$ |
1,300 |
|
Net long-lived assets |
3,334 |
|
|
184 |
|
|
3,518 |
|
_____________________
(a) Includes U.S. territories.
|
Schedule of Revenue from External Customers and Long-Lived Assets, by Geographical Areas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
2022 |
|
2021 |
|
2020 (a)
|
Net income/(loss) |
$ |
355 |
|
|
$ |
244 |
|
|
$ |
(132) |
|
Provision for/(benefit from) income taxes |
121 |
|
|
91 |
|
|
(26) |
|
Depreciation and amortization |
77 |
|
|
95 |
|
|
98 |
|
Interest expense, net |
80 |
|
|
93 |
|
|
112 |
|
Early extinguishment of debt |
2 |
|
|
18 |
|
|
— |
|
Stock-based compensation expense |
33 |
|
|
28 |
|
|
19 |
|
Development advance notes amortization |
12 |
|
|
11 |
|
|
9 |
|
Gain on asset sale, net |
(35) |
|
|
— |
|
|
— |
|
Separation-related expenses |
1 |
|
|
3 |
|
|
2 |
|
Impairments, net |
— |
|
|
6 |
|
|
206 |
|
Restructuring costs |
— |
|
|
— |
|
|
34 |
|
Transaction-related expenses, net |
— |
|
|
— |
|
|
12 |
|
Foreign currency impact of highly inflationary countries |
4 |
|
|
1 |
|
|
2 |
|
Adjusted EBITDA |
$ |
650 |
|
|
$ |
590 |
|
|
$ |
336 |
|
_____________________
(a) Adjusted EBITDA for 2020 has been recasted to conform with the current year presentation.
The geographic segment information provided below is classified based on the geographic location of the Company’s subsidiaries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
All Other Countries (a)
|
|
Total |
Year Ended or As of December 31, 2022 |
|
|
|
|
|
Net revenues |
$ |
1,271 |
|
|
$ |
227 |
|
|
$ |
1,498 |
|
Net long-lived assets |
3,126 |
|
|
104 |
|
|
3,230 |
|
|
|
|
|
|
|
Year Ended or As of December 31, 2021 |
|
|
|
|
|
Net revenues |
$ |
1,366 |
|
|
$ |
199 |
|
|
$ |
1,565 |
|
Net long-lived assets |
3,199 |
|
|
107 |
|
|
3,306 |
|
|
|
|
|
|
|
Year Ended or As of December 31, 2020 |
|
|
|
|
|
Net revenues |
$ |
1,159 |
|
|
$ |
141 |
|
|
$ |
1,300 |
|
Net long-lived assets |
3,334 |
|
|
184 |
|
|
3,518 |
|
_____________________
(a) Includes U.S. territories.
|
Long-lived Assets by Geographic Areas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
2022 |
|
2021 |
|
2020 (a)
|
Net income/(loss) |
$ |
355 |
|
|
$ |
244 |
|
|
$ |
(132) |
|
Provision for/(benefit from) income taxes |
121 |
|
|
91 |
|
|
(26) |
|
Depreciation and amortization |
77 |
|
|
95 |
|
|
98 |
|
Interest expense, net |
80 |
|
|
93 |
|
|
112 |
|
Early extinguishment of debt |
2 |
|
|
18 |
|
|
— |
|
Stock-based compensation expense |
33 |
|
|
28 |
|
|
19 |
|
Development advance notes amortization |
12 |
|
|
11 |
|
|
9 |
|
Gain on asset sale, net |
(35) |
|
|
— |
|
|
— |
|
Separation-related expenses |
1 |
|
|
3 |
|
|
2 |
|
Impairments, net |
— |
|
|
6 |
|
|
206 |
|
Restructuring costs |
— |
|
|
— |
|
|
34 |
|
Transaction-related expenses, net |
— |
|
|
— |
|
|
12 |
|
Foreign currency impact of highly inflationary countries |
4 |
|
|
1 |
|
|
2 |
|
Adjusted EBITDA |
$ |
650 |
|
|
$ |
590 |
|
|
$ |
336 |
|
_____________________
(a) Adjusted EBITDA for 2020 has been recasted to conform with the current year presentation.
The geographic segment information provided below is classified based on the geographic location of the Company’s subsidiaries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
All Other Countries (a)
|
|
Total |
Year Ended or As of December 31, 2022 |
|
|
|
|
|
Net revenues |
$ |
1,271 |
|
|
$ |
227 |
|
|
$ |
1,498 |
|
Net long-lived assets |
3,126 |
|
|
104 |
|
|
3,230 |
|
|
|
|
|
|
|
Year Ended or As of December 31, 2021 |
|
|
|
|
|
Net revenues |
$ |
1,366 |
|
|
$ |
199 |
|
|
$ |
1,565 |
|
Net long-lived assets |
3,199 |
|
|
107 |
|
|
3,306 |
|
|
|
|
|
|
|
Year Ended or As of December 31, 2020 |
|
|
|
|
|
Net revenues |
$ |
1,159 |
|
|
$ |
141 |
|
|
$ |
1,300 |
|
Net long-lived assets |
3,334 |
|
|
184 |
|
|
3,518 |
|
_____________________
(a) Includes U.S. territories.
|