Marriott International Reports 2001 EPS of $1.58 Before Charges

<< Back
Feb 13, 2002

Marriott International Reports 2001 EPS of $1.58 Before Charges

Marriott International Reports 2001 EPS of $1.58 Before Charges

WASHINGTON, Feb. 13 /PRNewswire-FirstCall/ -- Marriott International, Inc. (NYSE: MAR - news) today reported its diluted earnings per share of $1.58 for the full year ended December 28, 2001, excluding $271 million, pre-tax, of restructuring and other charges. Restructuring charges totaled $124 million, pre-tax, and were attributable to the company's decision to exit the company's Village Oaks senior living brand, the cancellation of certain hotel projects, severance costs, and the consolidation of facilities. As explained below, other charges totaled approximately $147 million, pre-tax, and primarily included reserves and write-offs relating to guarantees and loans on fifteen hotels, an investment in a technology venture, accounts receivable deemed uncollectible, and asset write-downs for anticipated losses on the sale of certain properties.

The company's fourth quarter began on September 8, 2001. The fourth quarter diluted loss per share totaled $0.48. Excluding the restructuring and other charges outlined above, fourth quarter diluted earnings per share were $0.22. The year-over-year decline in Marriott Distribution Services' profits reduced reported results by $0.03 per share in the fourth quarter excluding charges. Earnings per share were also approximately $0.03 lower because the company did not sell any timeshare notes during the quarter. The quarter's results reflected the significant reduction in travel following the September 11 terrorism attacks, a weakening global economic climate, and unfavorable currency fluctuations.

J.W. Marriott, Jr., chairman and chief executive officer of Marriott International, said, ``Although the rapid drop in travel during the fourth quarter was unprecedented, the company made a substantial operating profit. Convention and resort hotels were particularly hard-hit. However, despite the 25 percent drop in revenue per available room (RevPAR), we held the house profit margins of our comparable, managed hotels to only a four-percentage point decline. We estimate that owners of our properties had earnings before interest, taxes, depreciation and amortization decline 32 percent during the quarter, implying a strong flow-through rate of 1.3 times.

``We are very optimistic about the long-term prospects for our lodging business. With a recovering economy, industry demand growth is expected to exceed supply growth by 2003. Meanwhile, the advantages of Marriott's strong brands have never been more apparent. We had a record year in new room openings, with a total of almost 50,000 rooms added in 2001. Our RevPAR premiums over the competition increased during the year and our market share increased as well. As of year-end, over 55,000 rooms were in our lodging pipeline.''

MARRIOTT LODGING reported $756 million in operating income in 2001 (before restructuring and other charges), a 19 percent decline from 2000. Revenues, excluding cost reimbursements, declined two percent. Results reflected contribution from new properties worldwide offset by lower occupancy and room rates. Combined base and franchise fee revenues were flat with 2000 levels, while incentive management fee revenue declined 36 percent.

For the full year, the company's full service hotels, including Marriott Hotels, Resorts & Suites, Renaissance, and Ritz-Carlton, reported operating profit of $378 million (excluding charges) for a decline of 26 percent, reflecting a 12 percent decline in U.S. RevPAR. The select service hotel brands, including Courtyard, SpringHill Suites, and Fairfield Inn, earned operating profit totaling $158 million (excluding charges), a decline of 18 percent, with 7 percent lower comparable REVPAR. The company's extended-stay brands, Residence Inn, TownePlace Suites and ExecuStay, reported $71 million in operating profit (excluding charges), a 26 percent decline from 2000 levels.

Marriott Vacation Club International's (MVCI) contract sales increased 22 percent in 2001, largely resulting from sales arising from the purchase of the Grand Summit interval ownership resort in Lake Tahoe, California. MVCI operating profits increased eight percent to $149 million (excluding charges) due to higher timeshare note sale gains for the year, partly offset by higher marketing costs. During the fourth quarter, MVCI profits (excluding charges) declined 14 percent while contract sales declined 2 percent. Fourth quarter results reflected significantly higher marketing costs.

The company added a record 313 hotels and timeshare resorts (49,200 rooms) to its worldwide lodging portfolio during 2001 while 14 properties (3,719 rooms) closed or exited the system, including the World Trade Center Marriott and the New York Financial Center Marriott Hotel. The New York Financial Center hotel has since reopened. At year-end, the Marriott lodging group encompassed 2,398 hotels and timeshare resorts (436,000 rooms). In addition, ExecuStay by Marriott managed 6,100 furnished corporate apartments.

MARRIOTT SENIOR LIVING SERVICES operating income reached $17 million in 2001 (excluding restructuring and other charges). Excluding the impact of cost reimbursements, revenues increased 10 percent. In the fourth quarter, senior living services reported $8 million in operating income (excluding charges). For the year and the quarter, results reflected maturing communities and an improving industry supply environment.

MARRIOTT DISTRIBUTION SERVICES reported a 2001 operating loss of $1 million (excluding restructuring and other charges). During the quarter, Distribution Services' operating loss totaled $7 million on the same basis. Transportation inefficiencies and the loss of a portion of the Sodexho business negatively impacted the division's 2001 results. Marriott commenced a strategic review of this business in January 2002.

CORPORATE EXPENSES, excluding restructuring and other charges, decreased 3 percent in 2001, primarily due to cost containment efforts. Fourth quarter corporate expenses, excluding charges, increased 13 percent, reflecting the impact of cost containment efforts offset by higher foreign exchange losses and expenses associated with the company's new synthetic fuel investment, discussed below.

INTEREST EXPENSE increased 9 percent during 2001, reflecting higher debt levels.

INTEREST INCOME excluding restructuring and other charges increased 73 percent in 2001, as a result of higher loan balances, particularly the Courtyard joint venture mezzanine loan.

The company acquired 6 million shares of its common stock during 2001 and is authorized to repurchase an additional 13 million shares. Long-term debt at year-end, net of cash reserves, was approximately $2.3 billion, approximately $200 million higher than a year ago.

Asset sales totaled $663 million in 2001, including $46 million in the fourth quarter. The company owned ten hotels at year-end 2001, including 6 properties subject to sales agreements totaling $150 million (and expected to close in 2002).

Outlook:

The company expects lodging unit expansion to remain strong in 2002 and 2003 with 25,000 to 30,000 new rooms opening each year. We forecast that RevPAR will decline 2 to 3 percent in 2002 and house profit margins will decline by 1 to 2 percent.

A change in accounting rules pertaining to goodwill will increase earnings per share in 2002 by approximately $.12.

In late 2001, the company invested $46 million in synthetic fuel assets. This investment is covered under Section 29 of the Internal Revenue Code and is expected to generate tax credits through 2007. The amount of the tax credit will be based on the amount of qualified fuel produced and sold. The costs of operating the machines will be reflected as an operating loss under a new line of business, but the losses will be more than offset by reduced book and cash taxes. The company expects earnings per share benefits to total $0.10 to $0.12 per share in 2002. Excluding the impact of the synthetic fuel investment, the company's tax rate is expected to decline to 35.0 percent.

The company expects 2002 earnings to total $1.55 to $1.60 per share, including the impact of the change in accounting for goodwill, the synthetic fuel investment and a projected loss in the distribution business of about $20 million. Earnings in 2003 are expected to total $1.95 to $2.05, assuming a 5 to 10 percent increase in RevPAR, the addition of 25,000 to 30,000 rooms, 1 to 2 points of house profit margin improvement, improvement in MDS results, and expansion of the synthetic fuel operations. The following table provides quarterly earnings guidance.

                             Change in RevPAR          Fully diluted
                               vs prior year         Earnings per Share


     First Quarter             (13%) to (15%)           $.26 to $.27
     Second Quarter             (5%) to (7%)            $.38 to $.39
     Third Quarter                 0 to (3%)            $.41 to $.42
     Fourth Quarter              14% to 20%             $.50 to $.52
     Full Year 2002             (2%) to (3%)           $1.55 to $1.60
     Full Year 2003               5% to 10%            $1.95 to $2.05


The company expects investment spending in 2002 will include approximately $50 million for maintenance spending and approximately $300 million for new company-developed hotels. We anticipate timeshare spending to total approximately $200 million. We expect to invest $300 million in equity slivers, mezzanine financing and mortgage loans for hotels developed by our partners.

Charges:

During the fourth quarter, the company began to actively engage in efforts to sell 25 Village Oaks senior living communities, a companion-style moderate-priced assisted living brand. The assets of Village Oaks have been reclassified as assets held for sale, and recorded at their estimated fair value (resulting in a charge of $60 million). The company will continue to operate the Village Oaks communities in the near term. Village Oaks' operating profit is not material to the results of the senior living services segment. The company plans to continue to operate its portfolio of 131 other senior living services communities.

Restructuring charges related to downsizing totaled $64 million and included costs related to severance, cancellation of development projects, lease terminations and charges associated with unneeded corporate office space.

Other charges include reserves and write-offs relating to guarantees primarily on 6 hotels ($42 million pre-tax), loan impairments on 10 hotels ($43 million pre-tax), accounts receivable deemed uncollectible ($17 million pre-tax), a technology investment and other investments ($32 million pre-tax), and writedowns on properties held for sale ($13 million pre-tax).

In total, approximately 25 percent of the restructuring and other charges taken in the fourth quarter of 2001 were cash and the remaining 75 percent were non-cash.

We invite individual investors and members of the news media to listen to our year end earnings conference call on February 13 at 10:00 a.m. ET on the internet at http://www.marriott.com/investor and click on ``recent investor news''. Slides that accompany the conference call are also available at the same website. A recording of the call will be available by telephone until February 20, 2002 at 8:00 p.m. ET by calling (719) 457-0820, reservation number 652113.

Note: This press release contains ``forward-looking statements'' within the meaning of federal securities laws, including RevPAR, profit margin and earning trends; statements concerning the number of lodging properties expected to be added in future years; expected investment spending; anticipated results from synthetic fuel operations; and similar statements concerning anticipated future events and expectations that are not historical facts. We caution you that these statements are not guarantees of future performance and are subject to numerous risks and uncertainties, including the duration and severity of the current economic slowdown and the pace of the lodging industry's recovery from the terrorist attacks of September 11, 2001; supply and demand changes for hotel rooms, vacation ownership intervals, corporate housing and senior living accommodations; competitive conditions in the lodging, senior living and food service distribution industries; relationships with clients and property owners; and the availability of capital to finance growth, any of which could cause actual results to differ materially from those expressed in or implied by the statements herein. These statements are made as of the date of this press release, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

MARRIOTT INTERNATIONAL, INC. (NYSE: MAR - news) is a leading worldwide hospitality company with nearly 2,600 operating units in the United States and 64 other countries and territories. Marriott International operates and franchises hotels under the Marriott, JW Marriott, The Ritz-Carlton, Renaissance, Residence Inn, Courtyard, TownePlace Suites, Fairfield Inn, SpringHill Suites and Ramada International brand names; develops and operates vacation ownership resorts under the Marriott Vacation Club, Horizons, The Ritz-Carlton Club and Marriott Grand Residence Club brands; operates Marriott Executive Apartments; provides furnished corporate housing through its ExecuStay by Marriott division; and operates conference centers. Other Marriott businesses include senior living communities and services, and wholesale food distribution. The company is headquartered in Washington, D.C., and has approximately 140,000 employees. In fiscal year 2001, Marriott International reported systemwide sales of $20 billion. For more information or reservations, please visit our web site at www.marriott.com.

                                    IRPR#1



                         MARRIOTT INTERNATIONAL, INC.
                             Financial Highlights


    52 Weeks Ended                                 December 28, 2001
                                       (in millions, except per share amounts)
                                                Senior
                                                Living  Distribution
    Sales                            Lodging  Services     Services     Total


    Management and franchise fees       $794       $35           $-      $829
    Other                              1,755       332        1,637     3,724
                                       2,549       367        1,637     4,553
    Other revenues from managed
     properties                        5,237       362            -     5,599
                                       7,786       729        1,637    10,152
    Operating costs and expenses
    Restructuring costs                   44        60            2       106
    Other operating costs              1,864       352        1,641     3,857
    Other costs from managed
     properties                        5,237       362            -     5,599
                                       7,145       774        1,643     9,562


    Operating profit (loss) before
     corporate expenses and interest     641       (45)          (6)      590
    Restructuring costs                                                   (18)
    Corporate expenses                                                   (139)
    Interest expense                                                     (109)
    Interest income                                                        46


    Income before income taxes                                            370
    Provision for income taxes                                            134


    Net income                                                           $236
    Basic Earnings Per Share                                            $0.97
    Diluted Earnings Per Share                                          $0.92


    Diluted Shares                                                      256.7
    Basic Shares                                                        243.3



    52 Weeks Ended                         December 29, 2000           2001 %
                                            Senior                       B(W)
                                            Living  Distribution        Than
    Sales                          Lodging Services   Services  Total   2000


    Management and franchise fees     $907     $33        $-     $940
    Other                            1,702     300     1,500    3,502
                                     2,609     333     1,500    4,442
    Other revenues from managed
     properties                      5,302     336         -    5,638


                                     7,911     669     1,500   10,080    1%
    Operating costs and expenses
    Restructuring costs                  -       -         -        -
    Other operating costs            1,673     351     1,496    3,520
    Other costs from managed
     properties                      5,302     336         -    5,638


                                     6,975     687     1,496    9,158   -4%


    Operating profit (loss) before
     corporate expenses and interest   936     (18)        4      922  -36%


    Restructuring costs                                             -
    Corporate expenses                                           (120)
    Interest expense                                             (100)
    Interest income                                                55


    Income before income taxes                                    757  -51%
    Provision for income taxes                                    278


    Net income                                                   $479  -51%


    Basic Earnings Per Share                                    $1.99  -51%
    Diluted Earnings Per Share                                  $1.89  -51%


    Diluted Shares                                              254.0
    Basic Shares                                                241.0



                         MARRIOTT INTERNATIONAL, INC.
                             Financial Highlights


    16 Weeks Ended                                 December 28, 2001
                                       (in millions, except per share amounts)
                                                Senior
                                                Living  Distribution
    Sales                            Lodging  Services     Services     Total


    Management and franchise fees       $200       $11         $  -      $211
    Other                                461       107          494     1,062
                                         661       118          494     1,273
    Other revenues from managed
     properties                        1,478       117            -     1,595


                                       2,139       235          494     2,868
    Operating costs and expenses


    Restructuring costs                   44        60            2       106
    Other operating costs                604       112          504     1,220
    Other costs from managed
     properties                        1,478       117            -     1,595
                                       2,126       289          506     2,921


    Operating profit (loss) before
     corporate expenses and interest      13       (54)         (12)      (53)


    Restructuring costs                                                   (18)
    Corporate expenses                                                    (67)
    Interest expense                                                      (34)
    Interest income                                                       (13)


    Income (loss) before income taxes                                    (185)


    Provision for income taxes                                            (69)


    Net income (loss)                                                   $(116)


    Basic Earnings Per Share                                           $(0.48)
    Diluted Earnings Per Share                                         $(0.48)


    Diluted Shares                                                      241.3
    Basic Shares                                                        241.3



    16 Weeks Ended                         December 29, 2000           2001 %
                                            Senior                       B(W)
                                            Living  Distribution        Than
    Sales                          Lodging Services   Services  Total   2000


    Management and franchise fees     $295     $12      $-       $307
    Other                              523      94       456    1,073
                                       818     106       456    1,380
    Other revenues from managed
     properties                      1,688     111        -     1,799


                                     2,506     217       456    3,179   -10%
    Operating costs and expenses


    Restructuring costs                  -       -        -        -
    Other operating costs              545     118       451    1,114
    Other costs from managed
     properties                      1,688     111        -     1,799


                                     2,233     229       451    2,913     0%


    Operating profit (loss) before
     corporate expenses and interest   273     (12)       5       266  -120%



    Restructuring costs                                             -
    Corporate expenses                                            (40)
    Interest expense                                              (28)
    Interest income                                                36


    Income (loss) before income taxes                             234  -179%


    Provision for income taxes                                     85


    Net income (loss)                                            $149  -178%


    Basic Earnings Per Share                                    $0.62  -177%
    Diluted Earnings Per Share                                  $0.59  -181%


    Diluted Shares                                              253.7
    Basic Shares                                                240.2



                         MARRIOTT INTERNATIONAL, INC.
                     2001 FISCAL YEAR NORMALIZED EARNINGS
                   (in millions, except per share amounts)


                                                 FISCAL YEAR


                                                        2001          2001
                                       2001    Restructuring         Other
                                     Actual            Costs         Costs
    SALES
      Excluding Cost Reimbursements  $4,553            $ --           $--


    OPERATING PROFIT/(LOSS)
      Lodging                           641              44            71
      Senior Living Services            (45)             60             2
      Marriott Distribution Services     (6)              2             3


      Operating Profit before Corporate
       Expenses and Interest            590             106            76


      Corporate Expenses               (157)             18            22
      Interest Expense                 (109)             --            --
      Interest Income                    46              --            49


      Income before Income Taxes        370             124           147


      Income Taxes                      134              45            54


      Net Income                       $236             $79           $93


      Diluted Earnings Per Share      $0.92           $0.33         $0.39


      Diluted Shares                  256.7           241.3         241.3


      Effective Tax Rate              36.25%          36.50%        36.50%


                                            FISCAL YEAR              2001
                                                               Normalized
                                       2001            2000  % B/(W) than
                                 Normalized          Actual          2000
    SALES
      Excluding Cost Reimbursements $ 4,553          $4,442             2


    OPERATING PROFIT/(LOSS)
      Lodging                           756             936           (19)
      Senior Living Services             17             (18)          194
      Marriott Distribution Services     (1)              4          (125)


      Operating Profit before Corporate
       Expenses and Interest            772             922           (16)


      Corporate Expenses               (117)           (120)            3
      Interest Expense                 (109)           (100)           (9)
      Interest Income                    95              55            73


      Income before Income Taxes        641             757           (15)


      Income Taxes                      233             278            16


      Net Income                       $408            $479           (15)


      Diluted Earnings Per Share      $1.58           $1.89           (16)


      Diluted Shares                  260.8           254.0


      Effective Tax Rate              36.35%          36.75%



                         MARRIOTT INTERNATIONAL, INC.
                   FOURTH QUARTER 2001 NORMALIZED EARNINGS
                   (in millions, except per share amounts)


                                                  FOURTH QUARTER
                                                                     2001
                                       2001            2001         Other
                                     Actual    Restructing Costs    Costs
    SALES
      Excluding Cost Reimbursements  $1,273             $--           $--


    OPERATING PROFIT /(LOSS)
      Lodging                            13              44            71
      Senior Living Services            (54)             60             2
      Marriott Distribution Services    (12)              2             3
      Operating Profit (Loss) before
       Corporate Expenses and Interest  (53)            106            76


      Corporate Expenses                (85)             18            22
      Interest Expense                  (34)             --            --
      Interest Income                   (13)             --            49


      Income (Loss) before
       Income Taxes                    (185)            124           147


      Income Taxes                      (69)             45            54


      Net Income (Loss)               $(116)            $79           $93


      Diluted Earnings (Loss)
       Per Share                    $ (0.48)         $ 0.33        $ 0.39


      Diluted Shares                  241.3           241.3         241.3


      Effective Tax Rate              37.12%          36.50%        36.50%


                                           FOURTH QUARTER            2001
                                                               Normalized
                                       2001            2000   % B(W) than
                                 Normalized          Actual          2000
    SALES
      Excluding Cost Reimbursements  $1,273          $1,380            (8)


    OPERATING PROFIT /(LOSS)
      Lodging                           128             273           (53)
      Senior Living Services              8             (12)          167
      Marriott Distribution Services     (7)              5          (240)
      Operating Profit (Loss) before
       Corporate Expenses and Interest  129             266           (52)


      Corporate Expenses                (45)            (40)          (13)
      Interest Expense                  (34)            (28)          (21)
      Interest Income                    36              36            --


      Income (Loss) before Income Taxes  86             234           (63)


      Income Taxes                       30              85            65


      Net Income (Loss)                 $56            $149           (62)


      Diluted Earnings (Loss)
       Per Share                      $0.22           $0.59           (63)


      Diluted Shares                  252.2           253.7


      Effective Tax Rate              35.18%          36.18%



                         MARRIOTT INTERNATIONAL, INC.
                   2001 Restructuring and Other Charges (1)


                                               Living   Distribution
                                     Lodging  Services     Services  Subtotal
    Restructuring Charges:
          Elimination of Product Line   $-      $60           $-       $60
          Downsizing                    44        -            2        46
                                        44       60            2       106


    Other Charges:
        Loan and Guarantee
              Reserves and Write-offs   36        -            -        36
        Impairment of Technology
         Related Investments and Other  10        -            -        10
         Accounts Receivable
              Reserves                  12        2            3        17
        Write-down of Properties
              Held for Sale             13        -            -        13
                                        71        2            3        76


    Total Restructuring and
          Other Charges               $115      $62           $5      $182


                                     Corporate   Interest
                                      Expenses     Income    Total
    Restructuring Charges:
          Elimination of Product
           Line                         $ -         $ -       $60
          Downsizing                     18           -        64
                                         18           -       124


    Other Charges:
          Loan and Guarantee
           Reserves and Write-offs        -          49        85
          Impairment of Technology
           Related Investments
           and Other                     22           -        32
          Accounts Receivable
                Reserves                  -           -        17
          Write-down of Properties
                Held for Sale             -           -        13
                                         22          49       147


    Total Restructuring and
          Other Charges                 $40         $49      $271


    (1) Charges related to guarantees are predominantly netted against lodging
        operating income, while charges related to notes receivable are netted
        against interest income.



                         MARRIOTT INTERNATIONAL, INC.
                           Business Segment Results
                      2001 Full Year and Fourth Quarter


    52 weeks ended                            December 28, 2001
                                                             Before
    Operating profit (loss)             Restructuring Restructuring
     before corporate expenses        As    and Other     and Other   December
     and interest               Reported        Costs         Costs   29, 2000
       Full Service                 $294          $84          $378      $510
       Select Service                145           13           158       192
       MVCI                          147            2           149       138
       Extended Stay                  55           16            71        96


       Total Lodging                 641          115           756       936
       Senior Living Services        (45)          62            17       (18)
       Distribution Services          (6)           5            (1)        4
                                    $590         $182          $772      $922


    16 weeks ended                            December 28, 2001
                                                             Before
    Operating profit (loss)             Restructuring Restructuring
     before corporate expenses        As    and Other     and Other   December
     and interest               Reported        Costs         Costs   29, 2000
       Full Service                 $(20)         $84           $64      $156
       Select Service                 12           13            25        53
       MVCI                           28            2            30        35
       Extended Stay                  (7)          16             9        29


       Total Lodging                  13          115           128       273
       Senior Living Services        (54)          62             8       (12)
       Distribution Services         (12)           5            (7)        5
                                    $(53)        $182          $129      $266



                         MARRIOTT INTERNATIONAL, INC.
                     Condensed Consolidated Balance Sheet


    $ in millions                                December 29,   December 28,
                                                        2000           2001
    ASSETS
       Cash & Equivalents                               $334           $817
       Other Current Assets                            1,311          1,313
       Property & Equipment                            3,011          2,930
       Intangibles                                     1,833          1,764
       Investments in Affiliates                         747            823
       Notes & Other Receivables                         661          1,038
       Other                                             340            422
       TOTAL ASSETS                                   $8,237         $9,107


    LIABILITIES AND SHAREHOLDERS' EQUITY
       Current Liabilities                            $1,917         $1,802
       Long-Term Debt                                  2,016          2,408
       Self-Insurance                                    122             86
       Other Long-Term Liabilities                       915            926
       Convertible Debt                                   --            407
       Shareholders' Equity                            3,267          3,478
       TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY     $8,237         $9,107



                         MARRIOTT INTERNATIONAL, INC.
                            KEY LODGING STATISTICS


                                                  Fourth Quarter
                                  2001
                                 REVPAR                        Average Daily
                                vs. 2000      Occupancy            Rate
    Brand                                  2001  vs. 2000      2001 vs. 2000
    Marriott Hotels, Resorts
     and Suites                  -27.0%   61.1%  -13.2% pts.  $135.83  -11.2%
    Ritz-Carlton                 -29.8%   56.1%  -15.4% pts.  $220.85  -10.5%
    Renaissance Hotels, Resorts
     and Suites                  -29.5%   54.7%  -14.6% pts.  $131.04  -10.8%
    Residence Inn                -18.6%   71.9%   -8.3% pts.   $97.88   -9.3%
    Courtyard                    -19.7%   63.7%  -11.3% pts.   $94.48   -5.4%
    Fairfield Inn                 -7.9%   60.6%   -4.4% pts.   $62.02   -1.3%


                                            Fourth Quarter Year-to-Date
                                  2001
                                 REVPAR                        Average Daily
                                vs. 2000      Occupancy            Rate
    Brand                                  2001  vs. 2000      2001 vs. 2000
    Marriott Hotels, Resorts
     and Suites                  -11.8%   70.4%   -7.1% pts.  $142.96   -2.9%
    Ritz-Carlton                 -11.5%   66.9%  -10.4% pts.  $249.94   +2.3%
    Renaissance Hotels, Resorts
     and Suites                  -13.1%   65.6%   -7.7% pts.  $137.79   -2.9%
    Residence Inn                 -7.5%   77.8%   -5.1% pts.  $105.46   -1.4%
    Courtyard                     -7.0%   71.6%   -6.4% pts.   $99.45   +1.2%
    Fairfield Inn                 -2.6%   66.3%   -3.2% pts.   $64.70   +2.1%


    Note: Statistics for above tables are based on comparable company-operated
          U.S. properties, except for Fairfield Inn, which data also include
          franchised units.


                                             Number of          Number of
                                             Properties         Rooms/Suites
                                           Dec.  vs. Dec.      Dec.   vs. Dec.
         Brand                             2001      2000      2001       2000
    Marriott Hotels, Resorts and Suites     424       +39   158,100     +8,900
    Ritz-Carlton                             45        +8    14,800     +1,800
    Renaissance Hotels, Resorts and
     Suites                                 123       +22    44,800     +4,700
    Ramada International                    133      +107    19,200    +10,000
    Residence Inn                           392       +48    46,100     +4,700
    Courtyard                               553       +50    78,700     +4,800
    Fairfield Inn                           480       +50    45,900     +4,500
    TownePlace Suites                        99       +22    10,300     +1,800
    SpringHill Suites                        84       +31     9,500     +3,100
    Marriott Vacation Club International*    54        +9     6,600     +1,000
    Other**                                  11        +2     1,900       +200
        Total                             2,398      +388   435,900    +45,500


    *  Includes The Ritz-Carlton Club, Horizons and Grand Residences by
       Marriott Vacation Club International.
    ** Includes Marriott Executive Apartments.  Excludes ExecuStay by
       Marriott.