The table below is a reconciliation of net income to adjusted EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
2023 |
|
2022 |
Net income |
$ |
70 |
|
|
$ |
92 |
|
Provision for income taxes |
26 |
|
|
31 |
|
Depreciation and amortization |
19 |
|
|
17 |
|
Interest expense, net |
24 |
|
|
20 |
|
Early extinguishment of debt |
3 |
|
|
2 |
|
Stock-based compensation |
9 |
|
|
9 |
|
Development advance notes amortization |
4 |
|
|
3 |
|
Transaction-related |
4 |
|
|
— |
|
Separation-related |
(2) |
|
|
(1) |
|
Loss on asset sales |
— |
|
|
1 |
|
|
|
|
|
|
|
|
|
Foreign currency impact of highly inflationary countries |
1 |
|
|
1 |
|
Adjusted EBITDA |
$ |
158 |
|
|
$ |
175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
2023 |
|
2022 |
|
Net Revenues |
|
Adjusted EBITDA |
|
Net Revenues |
|
Adjusted EBITDA |
Hotel Franchising (a)
|
$ |
674 |
|
|
339 |
|
|
$ |
606 |
|
|
$ |
340 |
|
Hotel Management |
n/a |
|
n/a |
|
151 |
|
|
26 |
|
Total Reportable Segments |
674 |
|
|
339 |
|
|
757 |
|
|
366 |
|
Corporate and Other |
— |
|
|
(34) |
|
|
— |
|
|
(32) |
|
Total Company |
$ |
674 |
|
|
305 |
|
|
$ |
757 |
|
|
$ |
334 |
|
______________________
(a) For 2023, the Hotel Franchising segment includes the former Hotel Management segment, which is primarily comprised of the Company's remaining international full-service managed business.
The table below is a reconciliation of net income to adjusted EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
2023 |
|
2022 |
Net income |
$ |
137 |
|
|
$ |
198 |
|
Provision for income taxes |
50 |
|
|
66 |
|
Depreciation and amortization |
37 |
|
|
40 |
|
Interest expense, net |
46 |
|
|
39 |
|
Early extinguishment of debt |
3 |
|
|
2 |
|
Stock-based compensation |
18 |
|
|
17 |
|
Development advance notes amortization |
7 |
|
|
6 |
|
Transaction-related |
4 |
|
|
— |
|
Gain on asset sales |
— |
|
|
(35) |
|
Separation-related |
— |
|
|
(1) |
|
|
|
|
|
|
|
|
|
Foreign currency impact of highly inflationary countries |
3 |
|
|
2 |
|
Adjusted EBITDA |
$ |
305 |
|
|
$ |
334 |
|
|