Marriott International Reports Fourth Quarter And Full Year 2014 Results
HIGHLIGHTS
- Fourth quarter diluted EPS totaled
$0.68 , a 39 percent increase over prior year results; - North American comparable systemwide RevPAR rose 6.7 percent in the fourth quarter and 7.0 percent for the full year;
- On a constant dollar basis, worldwide comparable systemwide RevPAR rose 6.2 percent in the fourth quarter and 6.6 percent for the full year;
- For full year 2014, Marriott repurchased 24.2 million shares of the company's common stock for
$1.5 billion including 7.7 million shares for$544 million in the fourth quarter; - Comparable company-operated house profit margins increased 150 basis points in
North America and 120 basis points worldwide for the full year; - At year-end, the company's worldwide development pipeline increased to nearly 240,000 rooms, including approximately 30,000 rooms approved, but not yet subject to signed contracts;
- Over 46,000 rooms were added in 2014 including nearly 9,000 rooms converted from competitor brands and over 10,000 rooms associated with the Protea transaction;
- The company signed a record 100,000 rooms in 2014;
- Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) totaled
$384 million in the quarter, a 20 percent increase over fourth quarter 2013 adjusted EBITDA; - Adjusted for cost reimbursements, the company's full year 2014 operating income margin increased to 42 percent. Return on invested capital totaled 36 percent in 2014;
- For full year 2015, Marriott expects North American and worldwide comparable systemwide constant dollar RevPAR to increase 5 to 7 percent.
Fourth quarter 2014 net income totaled
"In the fourth quarter, our worldwide systemwide RevPAR increased more than 6 percent.
"During the year, our calendar of group meeting business in
"Our international hotels performed well in the fourth quarter. Strong leisure demand in the
"We remain committed to driving growth, delivering results and returning excess cash to shareholders. In 2014, worldwide systemwide RevPAR increased just under 7 percent and we expanded our system size by 6 percent, net, including the rooms from the Protea transaction. Earnings per share increased by 27 percent and adjusted EBITDA rose 15 percent. In 2015, we expect worldwide systemwide constant dollar RevPAR will increase 5 to 7 percent, and we expect the number of rooms in our existing brands will increase by about 6 percent, net. In addition, we expect to add an additional 10,000 rooms with the closing of the anticipated Delta transaction. Excluding the impact of Delta, diluted EPS could total
For the 2014 fourth quarter, RevPAR for worldwide comparable systemwide properties increased 6.2 percent (a 5.3 percent increase using actual dollars). For the full year, RevPAR for worldwide comparable systemwide properties increased 6.6 percent (a 6.3 percent increase using actual dollars).
In
International comparable systemwide RevPAR rose 4.6 percent (a 0.5 percent increase using actual dollars) in the fourth quarter. For the full year, international comparable systemwide RevPAR rose 5.1 percent (a 4.0 percent increase using actual dollars).
Marriott added 70 new properties (14,605 rooms) to its worldwide lodging portfolio in the 2014 fourth quarter, including the
The company's worldwide development pipeline increased to nearly 1,450 properties with nearly 240,000 rooms at year-end, including 180 properties with approximately 30,000 rooms approved for development, but not yet subject to signed contracts. The company's pipeline at year-end 2014 does not include the approximately 10,000 rooms associated with the expected Delta transaction announced on
MARRIOTT REVENUES totaled nearly
Fourth quarter worldwide incentive management fees increased 12 percent to
Worldwide comparable company-operated house profit margins increased 90 basis points in the fourth quarter with higher room rates, improved productivity and solid cost controls. House profit margins for comparable company-operated properties outside
Owned, leased, and other revenue, net of direct expenses, totaled
On
GENERAL, ADMINISTRATIVE, and OTHER expenses for the 2014 fourth quarter totaled
GAINS AND OTHER INCOME totaled
INTEREST EXPENSE, NET declined
On
EQUITY IN EARNINGS increased
Adjusted Earnings before Interest Expense, Taxes, Depreciation and Amortization (EBITDA)
For the fourth quarter, adjusted EBITDA totaled
Full year 2014 adjusted EBITDA totaled
BALANCE SHEET
At year-end, total debt was
At the beginning of the 2014 fourth quarter, the company issued
COMMON STOCK
Weighted average fully diluted shares outstanding used to calculate diluted EPS totaled 289.0 million in the 2014 fourth quarter, compared to 307.5 million in the year-ago quarter.
The company repurchased 7.7 million shares of common stock in the fourth quarter at a cost of
OUTLOOK
For the 2015 first quarter, the company expects comparable systemwide RevPAR on a constant dollar basis will increase 5 to 7 percent in
For full year 2015, the company expects comparable systemwide RevPAR on a constant dollar basis will increase 5 to 7 percent in
The company anticipates gross room additions of approximately 7 percent, or 6 percent, net, worldwide for the full year 2015. This does not include the approximately 10,000 rooms associated with the expected Delta transaction.
The company assumes full year fee revenue could total
For 2015, the company anticipates general, administrative and other expenses will total
Given these assumptions, 2015 diluted EPS could total
First Quarter 2015 |
Full Year 2015 | |
Total fee revenue |
|
|
Owned, leased and other revenue, net of direct expenses |
Approx. |
Approx. |
Depreciation, amortization, and other expenses |
Approx. |
Approx. |
General, administrative, and other expenses |
|
|
Operating income |
|
|
Gains and other income |
Approx. |
Approx. |
Net interest expense1 |
Approx. |
Approx. |
Equity in earnings (losses) |
Approx. |
Approx. |
Earnings per share |
|
|
Tax rate |
32.3 percent | |
1 Net of interest income |
The company expects investment spending in 2015 will total approximately
Based upon the assumptions above, the company expects full year 2015 adjusted EBITDA will total
The telephone dial-in number for the conference call is 706-679-3455 and the conference ID is 41025602. A telephone replay of the conference call will be available from
Note on forward-looking statements: This press release and accompanying schedules contain "forward-looking statements" within the meaning of federal securities laws, including RevPAR, profit margin and earnings trends, estimates and assumptions; the number of lodging properties we expect to add to or remove from our system in the future; our expectations about investment spending; 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 those we identify below and other risk factors that we identify in our most recent annual or quarterly report on Form 10-K or Form 10-Q. Risks that could affect forward-looking statements in this press release include changes in market conditions;
the continuation and pace of the economic recovery; supply and demand changes for hotel rooms; competitive conditions in the lodging industry; relationships with clients and property owners; and the availability of capital to finance hotel growth and refurbishment. Any of these factors could cause actual results to differ materially from the expectations we express or imply in this press release. We make these forward-looking statements as of
IRPR#1
Tables follow
| |||||||||||||||
PRESS RELEASE SCHEDULES | |||||||||||||||
QUARTER 4, 2014 | |||||||||||||||
TABLE OF CONTENTS | |||||||||||||||
Consolidated Statements of Income |
A-1 | ||||||||||||||
Total Lodging Products |
A-3 | ||||||||||||||
Key Lodging Statistics |
A-4 | ||||||||||||||
EBITDA and Adjusted EBITDA |
A-8 | ||||||||||||||
EBITDA and Adjusted EBITDA Full Year Forecast |
A-9 | ||||||||||||||
Adjusted Operating Income Margin Excluding Cost Reimbursements |
A-10 | ||||||||||||||
Return on |
A-11 | ||||||||||||||
Non-GAAP Financial Measures |
A-12 |
| ||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||
FOURTH QUARTER 2014 AND 2013 | ||||||
(in millions except per share amounts, unaudited) | ||||||
Percent | ||||||
Three Months Ended |
Three Months Ended |
Better/ | ||||
|
|
(Worse) | ||||
REVENUES |
||||||
Base management fees |
$ 163 |
$ 152 |
7 | |||
Franchise fees |
185 |
163 |
13 | |||
Incentive management fees |
82 |
73 |
12 | |||
Owned, leased, and other revenue 1 |
275 |
260 |
6 | |||
Cost reimbursements 2 |
2,854 |
2,571 |
11 | |||
Total Revenues |
3,559 |
3,219 |
11 | |||
OPERATING COSTS AND EXPENSES |
||||||
Owned, leased, and other - direct 3 |
202 |
197 |
(3) | |||
Reimbursed costs |
2,854 |
2,571 |
(11) | |||
Depreciation, amortization, and other 4 |
32 |
35 |
9 | |||
General, administrative, and other 5 |
180 |
178 |
(1) | |||
Total Expenses |
3,268 |
2,981 |
(10) | |||
OPERATING INCOME |
291 |
238 |
22 | |||
Gains (losses) and other income 6 |
4 |
(3) |
233 | |||
Interest expense |
(26) |
(32) |
19 | |||
Interest income |
13 |
10 |
30 | |||
Equity in earnings (losses) 7 |
- |
(3) |
100 | |||
INCOME BEFORE INCOME TAXES |
282 |
210 |
34 | |||
Provision for income taxes |
(85) |
(59) |
(44) | |||
NET INCOME |
$ 197 |
$ 151 |
30 | |||
EARNINGS PER SHARE - Basic |
||||||
Earnings per share |
$ 0.70 |
$ 0.50 |
40 | |||
EARNINGS PER SHARE - Diluted |
||||||
Earnings per share |
$ 0.68 |
$ 0.49 |
39 | |||
Basic Shares |
282.4 |
299.4 |
||||
Diluted Shares |
289.0 |
307.5 |
||||
1 Owned, leased, and other revenue includes revenue from the properties we own or lease, termination fees, branding fees, and other revenue. | ||||||
2 Cost reimbursements include reimbursements from properties for Marriott-funded operating expenses. | ||||||
3 Owned, leased, and other - direct expenses include operating expenses related to our owned or leased hotels, including lease payments and pre-opening expenses. | ||||||
4 Depreciation, amortization, and other expenses include depreciation for fixed assets, amortization of capitalized costs incurred to acquire management, franchise, and license agreements, and any related impairments, accelerations, or write-offs. | ||||||
5 General, administrative, and other expenses include our corporate and business segments overhead costs and general expenses. | ||||||
6 Gains (losses) and other income includes gains and losses on: the sale of real estate, the sale or other-than-temporary impairment of joint ventures and investments, and results from cost method investments. | ||||||
7 Equity in earnings (losses) include our equity in earnings or losses of unconsolidated equity method investments. | ||||||
A-1 |
| ||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||
FOURTH QUARTER YEAR-TO-DATE 2014 AND 2013 | ||||||
(in millions except per share amounts, unaudited) | ||||||
Percent | ||||||
Twelve Months Ended |
Twelve Months Ended |
Better/ | ||||
|
|
(Worse) | ||||
REVENUES |
||||||
Base management fees |
$ 672 |
$ 621 |
8 | |||
Franchise fees |
745 |
666 |
12 | |||
Incentive management fees |
302 |
256 |
18 | |||
Owned, leased, and other revenue 1 |
1,022 |
950 |
8 | |||
Cost reimbursements 2 |
11,055 |
10,291 |
7 | |||
Total Revenues |
13,796 |
12,784 |
8 | |||
OPERATING COSTS AND EXPENSES |
||||||
Owned, leased, and other - direct 3 |
775 |
729 |
(6) | |||
Reimbursed costs |
11,055 |
10,291 |
(7) | |||
Depreciation, amortization, and other 4 |
148 |
127 |
(17) | |||
General, administrative, and other 5 |
659 |
649 |
(2) | |||
Total Expenses |
12,637 |
11,796 |
(7) | |||
OPERATING INCOME |
1,159 |
988 |
17 | |||
Gains and other income 6 |
8 |
11 |
(27) | |||
Interest expense |
(115) |
(120) |
4 | |||
Interest income |
30 |
23 |
30 | |||
Equity in earnings (losses) 7 |
6 |
(5) |
220 | |||
INCOME BEFORE INCOME TAXES |
1,088 |
897 |
21 | |||
Provision for income taxes |
(335) |
(271) |
(24) | |||
NET INCOME |
$ 753 |
$ 626 |
20 | |||
EARNINGS PER SHARE - Basic |
||||||
Earnings per share |
$ 2.60 |
$ 2.05 |
27 | |||
EARNINGS PER SHARE - Diluted |
||||||
Earnings per share |
$ 2.54 |
$ 2.00 |
27 | |||
Basic Shares |
289.9 |
305.0 |
||||
Diluted Shares |
296.8 |
313.0 |
||||
1 Owned, leased, and other revenue includes revenue from the properties we own or lease, termination fees, branding fees, and other revenue. | ||||||
2 Cost reimbursements include reimbursements from properties for Marriott-funded operating expenses. | ||||||
3 Owned, leased, and other - direct expenses include operating expenses related to our owned or leased hotels, including lease payments and pre-opening expenses. | ||||||
4 Depreciation, amortization, and other expenses include depreciation for fixed assets, amortization of capitalized costs incurred to acquire management, franchise, and license agreements, and any related impairments, accelerations, or write-offs. | ||||||
5 General, administrative, and other expenses include our corporate and business segments overhead costs and general expenses. | ||||||
6 Gains and other income includes gains and losses on: the sale of real estate, the sale or other-than-temporary impairment of joint ventures and investments, and results from cost method investments. | ||||||
7 Equity in earnings (losses) include our equity in earnings or losses of unconsolidated equity method investments. | ||||||
A-2 |
| |||||||||
TOTAL LODGING PRODUCTS | |||||||||
Number of Properties |
Number of Rooms/Suites | ||||||||
Brand |
|
|
vs. |
|
|
vs. | |||
Domestic Full-Service |
|||||||||
|
347 |
344 |
3 |
140,575 |
138,860 |
1,715 | |||
|
78 |
76 |
2 |
27,588 |
27,189 |
399 | |||
|
44 |
32 |
12 |
10,082 |
8,410 |
1,672 | |||
Gaylord Hotels |
5 |
5 |
- |
8,098 |
8,098 |
- | |||
The Ritz-Carlton |
39 |
37 |
2 |
11,424 |
11,040 |
384 | |||
The |
30 |
30 |
- |
3,598 |
3,598 |
- | |||
EDITION |
1 |
- |
1 |
295 |
- |
295 | |||
EDITION Residences |
1 |
- |
1 |
25 |
- |
25 | |||
Domestic Limited-Service |
|||||||||
Courtyard |
861 |
836 |
25 |
120,894 |
117,693 |
3,201 | |||
|
704 |
691 |
13 |
64,362 |
62,921 |
1,441 | |||
SpringHill Suites |
314 |
306 |
8 |
36,968 |
35,888 |
1,080 | |||
|
648 |
629 |
19 |
78,518 |
76,056 |
2,462 | |||
TownePlace Suites |
240 |
222 |
18 |
23,973 |
22,039 |
1,934 | |||
|
1 |
- |
1 |
220 |
- |
220 | |||
International |
|||||||||
Marriott Hotels |
231 |
215 |
16 |
71,428 |
66,041 |
5,387 | |||
|
81 |
77 |
4 |
25,368 |
24,711 |
657 | |||
|
31 |
24 |
7 |
7,428 |
3,053 |
4,375 | |||
|
112 |
- |
112 |
10,107 |
- |
10,107 | |||
|
1 |
- |
1 |
162 |
- |
162 | |||
Courtyard |
127 |
117 |
10 |
24,906 |
22,856 |
2,050 | |||
|
17 |
17 |
- |
2,089 |
2,044 |
45 | |||
SpringHill Suites |
2 |
2 |
- |
299 |
299 |
- | |||
|
27 |
24 |
3 |
3,645 |
3,349 |
296 | |||
TownePlace Suites |
4 |
2 |
2 |
518 |
278 |
240 | |||
|
27 |
27 |
- |
4,261 |
4,295 |
(34) | |||
The Ritz-Carlton |
48 |
47 |
1 |
14,090 |
13,950 |
140 | |||
The |
10 |
10 |
- |
630 |
630 |
- | |||
|
4 |
4 |
- |
579 |
579 |
- | |||
|
3 |
3 |
- |
202 |
202 |
- | |||
Bulgari Residences |
1 |
- |
1 |
5 |
- |
5 | |||
EDITION |
2 |
2 |
- |
251 |
251 |
- | |||
|
76 |
75 |
1 |
9,311 |
8,491 |
820 | |||
Timeshare 2 |
58 |
62 |
(4) |
12,866 |
12,802 |
64 | |||
Total |
4,175 |
3,916 |
259 |
714,765 |
675,623 |
39,142 | |||
1 Results for all | |||||||||
2 Timeshare unit and room counts are as of | |||||||||
A-3 |
| ||||||||||
KEY LODGING STATISTICS | ||||||||||
Constant $ | ||||||||||
| ||||||||||
Three Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Region |
2014 |
vs. 2013 |
2014 |
vs. 2013 |
2014 |
vs. 2013 | ||||
|
|
9.5% |
71.6% |
2.9% |
pts. |
|
5.1% | |||
|
|
4.2% |
74.5% |
1.7% |
pts. |
|
1.8% | |||
|
|
15.7% |
64.9% |
10.0% |
pts. |
|
-2.1% | |||
|
|
2.4% |
76.1% |
1.1% |
pts. |
|
0.8% | |||
|
|
5.3% |
73.7% |
2.6% |
pts. |
|
1.7% | |||
Worldwide3 |
|
6.0% |
71.1% |
1.7% |
pts. |
|
3.5% | |||
| ||||||||||
Three Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Region |
2014 |
vs. 2013 |
2014 |
vs. 2013 |
2014 |
vs. 2013 | ||||
|
|
7.7% |
69.7% |
2.4% |
pts. |
|
4.0% | |||
|
|
2.7% |
74.4% |
1.4% |
pts. |
|
0.8% | |||
|
|
14.9% |
64.4% |
8.9% |
pts. |
|
-0.9% | |||
|
|
2.9% |
76.5% |
1.1% |
pts. |
|
1.3% | |||
|
|
4.6% |
73.4% |
2.2% |
pts. |
|
1.5% | |||
Worldwide3 |
|
6.2% |
69.7% |
1.7% |
pts. |
|
3.7% | |||
1Statistics are in constant dollars. International includes properties located outside | ||||||||||
2 | ||||||||||
3 | ||||||||||
4 | ||||||||||
A-4 |
| ||||||||||
KEY LODGING STATISTICS | ||||||||||
Constant $ | ||||||||||
| ||||||||||
Twelve Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Region |
2014 |
vs. 2013 |
2014 |
vs. 2013 |
2014 |
vs. 2013 | ||||
|
|
11.0% |
73.6% |
2.7% |
pts. |
|
6.9% | |||
|
|
3.2% |
74.9% |
1.4% |
pts. |
|
1.3% | |||
|
|
7.9% |
60.1% |
5.8% |
pts. |
|
-2.5% | |||
|
|
4.8% |
73.7% |
1.9% |
pts. |
|
2.1% | |||
|
|
5.4% |
72.6% |
2.2% |
pts. |
|
2.2% | |||
Worldwide3 |
|
6.3% |
73.7% |
2.1% |
pts. |
|
3.3% | |||
| ||||||||||
Twelve Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Region |
2014 |
vs. 2013 |
2014 |
vs. 2013 |
2014 |
vs. 2013 | ||||
|
|
9.4% |
71.3% |
2.2% |
pts. |
|
5.9% | |||
|
|
2.7% |
73.1% |
1.3% |
pts. |
|
0.9% | |||
|
|
8.1% |
60.3% |
5.4% |
pts. |
|
-1.6% | |||
|
|
5.0% |
74.1% |
1.8% |
pts. |
|
2.4% | |||
|
|
5.1% |
71.9% |
2.0% |
pts. |
|
2.1% | |||
Worldwide3 |
|
6.6% |
73.3% |
2.0% |
pts. |
|
3.7% | |||
1Statistics are in constant dollars. International includes properties located outside | ||||||||||
2 | ||||||||||
3 | ||||||||||
4 | ||||||||||
A-5 |
| ||||||||||
KEY LODGING STATISTICS | ||||||||||
| ||||||||||
Three Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Brand |
2014 |
vs. 2013 |
2014 |
vs. 2013 |
2014 |
vs. 2013 | ||||
|
|
4.2% |
70.0% |
0.0% |
pts. |
|
4.2% | |||
|
|
4.4% |
67.0% |
-0.3% |
pts. |
|
4.8% | |||
The Ritz-Carlton |
|
5.7% |
69.9% |
1.1% |
pts. |
|
4.0% | |||
Composite North American Full-Service2 |
|
4.9% |
69.9% |
0.4% |
pts. |
|
4.3% | |||
Courtyard |
|
9.6% |
68.2% |
2.7% |
pts. |
|
5.2% | |||
SpringHill Suites |
|
9.4% |
69.1% |
1.6% |
pts. |
|
6.8% | |||
|
|
10.5% |
74.1% |
2.6% |
pts. |
|
6.6% | |||
TownePlace Suites |
|
15.3% |
65.2% |
2.9% |
pts. |
|
10.2% | |||
Composite North American Limited-Service3 |
|
10.0% |
69.8% |
2.6% |
pts. |
|
5.9% | |||
Composite - All4 |
|
6.3% |
69.9% |
1.3% |
pts. |
|
4.4% | |||
| ||||||||||
Three Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Brand |
2014 |
vs. 2013 |
2014 |
vs. 2013 |
2014 |
vs. 2013 | ||||
|
|
4.9% |
67.4% |
0.4% |
pts. |
|
4.4% | |||
|
|
5.5% |
67.2% |
0.8% |
pts. |
|
4.2% | |||
|
|
1.2% |
71.3% |
-3.9% |
pts. |
|
6.8% | |||
The Ritz-Carlton |
|
5.7% |
69.9% |
1.1% |
pts. |
|
4.0% | |||
Composite North American Full-Service5 |
|
5.2% |
68.0% |
0.5% |
pts. |
|
4.4% | |||
Courtyard |
|
8.4% |
68.3% |
2.3% |
pts. |
|
4.8% | |||
|
|
8.1% |
65.6% |
2.4% |
pts. |
|
4.1% | |||
SpringHill Suites |
|
7.7% |
70.3% |
2.3% |
pts. |
|
4.3% | |||
|
|
7.5% |
74.6% |
1.8% |
pts. |
|
4.9% | |||
TownePlace Suites |
|
10.5% |
69.4% |
3.1% |
pts. |
|
5.6% | |||
Composite North American Limited-Service3 |
|
8.2% |
69.5% |
2.3% |
pts. |
|
4.6% | |||
Composite - All6 |
|
6.7% |
69.0% |
1.6% |
pts. |
|
4.2% | |||
1 Statistics include properties located in | ||||||||||
2 Includes the | ||||||||||
3 Includes the | ||||||||||
4 Includes the | ||||||||||
5 Includes the | ||||||||||
6 Includes the | ||||||||||
A-6 |
| ||||||||||
KEY LODGING STATISTICS | ||||||||||
| ||||||||||
Twelve Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Brand |
2014 |
vs. 2013 |
2014 |
vs. 2013 |
2014 |
vs. 2013 | ||||
|
|
5.7% |
75.1% |
1.6% |
pts. |
|
3.5% | |||
|
|
5.2% |
73.1% |
1.1% |
pts. |
|
3.7% | |||
The Ritz-Carlton |
|
6.2% |
72.9% |
1.5% |
pts. |
|
4.0% | |||
Composite North American Full-Service2 |
|
5.8% |
74.5% |
1.6% |
pts. |
|
3.6% | |||
Courtyard |
|
9.6% |
71.8% |
3.0% |
pts. |
|
5.0% | |||
SpringHill Suites |
|
7.5% |
73.8% |
1.9% |
pts. |
|
4.8% | |||
|
|
7.4% |
78.4% |
2.2% |
pts. |
|
4.4% | |||
TownePlace Suites |
|
19.0% |
72.6% |
6.3% |
pts. |
|
8.7% | |||
Composite North American Limited-Service3 |
|
9.0% |
73.7% |
2.8% |
pts. |
|
4.9% | |||
Composite - All4 |
|
6.7% |
74.2% |
2.0% |
pts. |
|
3.8% | |||
| ||||||||||
Twelve Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Brand |
2014 |
vs. 2013 |
2014 |
vs. 2013 |
2014 |
vs. 2013 | ||||
|
|
6.2% |
72.6% |
1.5% |
pts. |
|
4.0% | |||
|
|
6.7% |
72.6% |
1.9% |
pts. |
|
3.9% | |||
|
|
7.5% |
75.4% |
-1.0% |
pts. |
|
8.9% | |||
The Ritz-Carlton |
|
6.2% |
72.9% |
1.5% |
pts. |
|
4.0% | |||
Composite North American Full-Service5 |
|
6.4% |
72.8% |
1.5% |
pts. |
|
4.1% | |||
Courtyard |
|
7.8% |
72.5% |
2.3% |
pts. |
|
4.5% | |||
|
|
7.3% |
70.1% |
2.2% |
pts. |
|
3.9% | |||
SpringHill Suites |
|
7.6% |
74.6% |
2.6% |
pts. |
|
3.9% | |||
|
|
6.7% |
79.3% |
1.9% |
pts. |
|
4.2% | |||
TownePlace Suites |
|
9.9% |
74.7% |
3.2% |
pts. |
|
5.3% | |||
Composite North American Limited-Service3 |
|
7.5% |
74.0% |
2.3% |
pts. |
|
4.2% | |||
Composite - All6 |
|
7.0% |
73.6% |
2.0% |
pts. |
|
4.1% | |||
1 Statistics include properties located in | ||||||||||
2 Includes the | ||||||||||
3 Includes the | ||||||||||
4 Includes the | ||||||||||
5 Includes the | ||||||||||
6 Includes the | ||||||||||
A-7 |
| |||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||
EBITDA AND ADJUSTED EBITDA | |||||||||
($ in millions) | |||||||||
Fiscal Year 2014 | |||||||||
First |
Second |
Third |
Fourth Quarter |
Total | |||||
Net Income |
$ 172 |
$ 192 |
$ 192 |
$ 197 |
$ 753 | ||||
Interest expense |
30 |
30 |
29 |
26 |
115 | ||||
Tax provision |
59 |
93 |
98 |
85 |
335 | ||||
Depreciation and amortization |
26 |
32 |
33 |
32 |
123 | ||||
Depreciation classified in Reimbursed costs |
12 |
13 |
13 |
13 |
51 | ||||
Interest expense from unconsolidated joint ventures |
1 |
1 |
- |
1 |
3 | ||||
Depreciation and amortization from unconsolidated joint ventures |
4 |
3 |
1 |
2 |
10 | ||||
EBITDA ** |
304 |
364 |
366 |
356 |
1,390 | ||||
EDITION impairment charge |
10 |
15 |
- |
- |
25 | ||||
Share-based compensation (including share-based compensation reimbursed by third-party owners) |
25 |
29 |
27 |
28 |
109 | ||||
Adjusted EBITDA ** |
$ 339 |
$ 408 |
$ 393 |
$ 384 |
$ 1,524 | ||||
Increase over 2013 Quarterly Adjusted EBITDA ** |
12% |
10% |
19% |
20% |
15% | ||||
Fiscal Year 2013 | |||||||||
First |
Second Quarter |
Third Quarter |
Fourth Quarter |
Total | |||||
Net Income |
$ 136 |
$ 179 |
$ 160 |
$ 151 |
$ 626 | ||||
Interest expense |
31 |
29 |
28 |
32 |
120 | ||||
Tax provision |
65 |
84 |
63 |
59 |
271 | ||||
Depreciation and amortization |
25 |
33 |
34 |
35 |
127 | ||||
Depreciation classified in Reimbursed costs |
12 |
12 |
12 |
12 |
48 | ||||
Interest expense from unconsolidated joint ventures |
1 |
1 |
1 |
1 |
4 | ||||
Depreciation and amortization from unconsolidated joint ventures |
3 |
3 |
3 |
4 |
13 | ||||
EBITDA ** |
273 |
341 |
301 |
294 |
1,209 | ||||
Share-based compensation (including share-based compensation reimbursed by third-party owners) |
30 |
31 |
28 |
27 |
116 | ||||
Adjusted EBITDA ** |
$ 303 |
$ 372 |
$ 329 |
$ 321 |
$ 1,325 | ||||
** Denotes non-GAAP financial measures. Please see pages A-12 and A-13 for information about our reasons for providing these alternative financial measures and the limitations on their use. | |||||||||
A-8 |
| ||||||
NON-GAAP FINANCIAL MEASURES | ||||||
FULL YEAR EBITDA AND ADJUSTED EBITDA | ||||||
FORECASTED 2015 | ||||||
($ in millions) | ||||||
Range |
||||||
Estimated EBITDA |
As Reported | |||||
Net Income |
$ 823 |
$ 857 |
$ 753 | |||
Interest expense |
170 |
170 |
115 | |||
Tax provision |
392 |
408 |
335 | |||
Depreciation and amortization |
135 |
135 |
123 | |||
Depreciation classified in Reimbursed costs |
60 |
60 |
51 | |||
Interest expense from unconsolidated joint ventures |
10 |
10 |
3 | |||
Depreciation and amortization from unconsolidated joint ventures |
10 |
10 |
10 | |||
EBITDA ** |
1,600 |
1,650 |
1,390 | |||
EDITION impairment charge |
- |
- |
25 | |||
Share-based compensation (including share-based compensation reimbursed by third-party owners) |
115 |
115 |
109 | |||
Adjusted EBITDA ** |
$ 1,715 |
$ 1,765 |
$ 1,524 | |||
Increase over 2014 Adjusted EBITDA** |
13% |
16% |
||||
** Denotes non-GAAP financial measures. See pages A-12 and A-13 for information about our reasons for providing these alternative financial measures and the limitations on their use. | ||||||
A-9 |
| ||||||
NON-GAAP FINANCIAL MEASURES | ||||||
ADJUSTED OPERATING INCOME MARGIN EXCLUDING COST REIMBURSEMENTS | ||||||
($ in millions) | ||||||
ADJUSTED OPERATING INCOME MARGIN |
Fiscal |
Fiscal |
Fiscal | |||
Operating Income as reported |
$ 1,159 |
$ 988 |
$ (152) | |||
Add: Timeshare strategy impairment charges |
- |
- |
614 | |||
Add: restructuring costs and other charges |
- |
- |
174 | |||
Operating income, as adjusted ** |
$ 1,159 |
$ 988 |
$ 636 | |||
Total revenues as reported |
$ 13,796 |
$ 12,784 |
$ 10,908 | |||
Add: restructuring costs and other charges |
- |
- |
24 | |||
Less: cost reimbursements |
(11,055) |
(10,291) |
(7,682) | |||
Total adjusted revenues, excluding cost reimbursements ** |
$ 2,741 |
$ 2,493 |
$ 3,250 | |||
Adjusted operating income margin, excluding cost reimbursements ** |
42% |
40% |
20% | |||
** Denotes non-GAAP financial measures. See pages A-12 and A-13 for information about our reasons for providing these alternative financial measures and the limitations on their use. | ||||||
A-10 |
| |||
NON-GAAP FINANCIAL MEASURES | |||
RETURN ON INVESTED CAPITAL | |||
($ in millions) | |||
The reconciliation of net income to earnings before interest expense and taxes is as follows: |
|||
Fiscal |
|||
Net Income |
$ 753 |
||
Interest expense |
115 |
||
Tax provision |
335 |
||
Earnings before interest expense and taxes ** |
$ 1,203 |
||
The reconciliations of assets to invested capital are as follows: |
|||
Year-End |
Year-End | ||
Assets |
$ 6,865 |
$ 6,794 | |
Less: current liabilities, net of current portion of long-term debt |
(2,736) |
(2,623) | |
Less: deferred tax assets, net1 |
(819) |
(880) | |
Invested capital ** |
$ 3,310 |
$ 3,291 | |
Average invested capital 2 ** |
$ 3,300 |
||
Return on invested capital ** |
36% |
||
1 Deducted because the numerator of the calculation is a pre-tax number. At year-end 2014 and 2013, "Deferred tax assets, net" is also net of "current deferred income tax liabilities" of | |||
2 Calculated as "Invested capital" for the current year and prior year, divided by two. | |||
** Denotes non-GAAP financial measures. See pages A-12 and A-13 for information about our reasons for providing these alternative financial measures and the limitations on their use. | |||
A-11 |
NON-GAAP FINANCIAL MEASURES
In our press release and schedules, and on the related conference call, we report certain financial measures that are not required by, or presented in accordance with
Earnings Before Interest Expense and Taxes ("EBIT"), and Earnings Before Interest Expense, Taxes, Depreciation and Amortization ("EBITDA") and Adjusted EBITDA. EBIT and EBITDA are financial measures not required by, or presented in accordance with GAAP. EBIT reflects net income excluding the impact of interest expense and provision for income taxes, and EBITDA reflects EBIT excluding the impact of depreciation and amortization. We believe that EBITDA is a meaningful indicator of operating performance because we use it to measure our ability to service debt, fund capital expenditures, and expand our business. We also use EBIT and EBITDA, as do analysts, lenders, investors, and others, to evaluate companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be dependent on a company's capital structure, debt levels, and credit ratings. Accordingly, the impact of interest expense on earnings can vary significantly among companies. The tax positions of companies can also vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the jurisdictions in which they operate. As a result, effective tax rates and provision for income taxes can vary considerably among companies. EBITDA also excludes depreciation and amortization expense which we report under "Depreciation, amortization, and other" as well as depreciation included under "Reimbursed costs" in our Consolidated Statements of Income, because companies utilize productive assets of different ages and use different methods of both acquiring and depreciating productive assets. These differences can result in considerable variability in the relative costs of productive assets and the depreciation and amortization expense among companies.
We also believe that Adjusted EBITDA, another non-GAAP financial measure, is a meaningful indicator of operating performance. Our Adjusted EBITDA reflects adjustments to exclude 1) pre-tax impairment charges of
EBIT, EBITDA, and Adjusted EBITDA have limitations and should not be considered in isolation or as substitutes for performance measures calculated under GAAP. Each of these non-GAAP measures exclude certain cash expenses that we are obligated to make. In addition, other companies in our industry may calculate EBITDA and in particular Adjusted EBITDA differently than we do or may not calculate them at all, limiting the usefulness of EBITDA and Adjusted EBITDA as comparative measures.
Return on
Adjusted Measures That Exclude Certain 2009 Charges. We evaluate non-GAAP measures that exclude the impact of the Timeshare strategy impairment charges and restructuring costs and other charges incurred in 2009, because these non-GAAP measures allow for period-over-period comparisons of our on-going core operations before material charges. These non-GAAP measures also facilitate management's comparison of results from our on-going operations before material charges with results from other lodging companies.
Timeshare Strategy Impairment Charges. In response to the difficult business conditions that the Timeshare segment's timeshare, luxury residential, and luxury fractional real estate development businesses experienced, we evaluated our entire Timeshare portfolio in 2009. In order to adjust the business strategy to reflect current market conditions at that
time, we approved plans for our Timeshare segment to take the following actions: (1) for our luxury residential projects, reduce prices, convert certain proposed projects to other uses, sell some undeveloped land, and not pursue further Marriott-funded residential development projects; (2) reduce prices for existing luxury fractional units; (3) continue short-term promotions for our U.S. Timeshare business and defer the introduction of new projects and development phases; and (4) for our European timeshare and fractional resorts, continue promotional pricing and marketing incentives and not pursue further development. As a result of these decisions, we recorded a 2009 pretax charge totaling
A-12
NON-GAAP FINANCIAL MEASURES
Restructuring Costs and Other Charges. During the latter part of 2008 and particularly the fourth quarter, we experienced a significant decline in demand for hotel rooms both domestically and internationally due, in part, to the failures and near failures of several large financial service companies and the dramatic downturn in the economy. Our capital intensive Timeshare business was also hurt by the downturn in market conditions and particularly, the significant deterioration in the credit markets. These declines resulted in reduced management and franchise fees, cancellation of development projects, reduced timeshare contract sales, contract cancellation allowances, and charges and reserves associated with expected fundings, loans, Timeshare inventory, accounts receivable, contract cancellation allowances, valuation of Timeshare residual interests, hedge ineffectiveness, and
asset impairments. We responded by implementing various cost saving measures, resulting in
Adjusted Operating Income Margin Excluding Cost Reimbursements. Cost reimbursements revenue represents reimbursements we receive for costs we incur on behalf of managed and franchised properties and relates predominantly to payroll costs at managed properties where we are the employer, but also includes reimbursements for other costs, such as those associated with our rewards programs. As we record cost reimbursements based on the costs we incur with no added markup, this revenue and related expense have no impact on either our operating income or net income because cost reimbursements revenue net of reimbursed costs expense is zero.
We consider the 2009 adjusted revenues and operating income, as adjusted for Timeshare strategy impairment charges and restructuring costs and other charges, to be a meaningful metric for the reasons noted above. In calculating adjusted operating income margin, we also consider total adjusted revenues, excluding cost reimbursements, and therefore, adjusted operating income margin, excluding cost reimbursements, to be meaningful metrics as they represent the portion of revenue and operating income margin that impacts operating income and net income.
A-13
Logo - http://photos.prnewswire.com/prnh/20130531/PH23900LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/marriott-international-reports-fourth-quarter-and-full-year-2014-results-300038013.html
SOURCE
News Provided by Acquire Media