Marriott International Reports Second Quarter 2012 Results
SECOND QUARTER HIGHLIGHTS
- Diluted earnings per share (EPS) totaled
$0.42 , a 24 percent increase over prior year adjusted results; - On a constant dollar basis, worldwide comparable systemwide REVPAR rose 6.7 percent. Average daily rate rose 4.1 percent using constant dollars;
- At the end of the second quarter, the company's worldwide pipeline of hotels under construction, awaiting conversion or approved for development totaled approximately 115,000 rooms, not including the nearly 8,000 rooms from the planned acquisition of the Gaylord brand and hotel management business;
- Over 5,000 rooms opened during the quarter, including over 1,300 rooms converted from competitor brands and nearly 2,700 rooms in international markets;
Marriott repurchased 10.5 million shares of the company's common stock for$400 million during the quarter. Year-to-date through the second quarter, the company repurchased 14.7 million shares for$550 million ;- For comparable
Marriott Hotels & Resorts properties inNorth America , group room revenue increased nearly 8 percent in the second quarter compared to the year ago quarter. Group booking pace is up 10 percent for the remainder of 2012; - Earnings before interest, taxes, depreciation and amortization (EBITDA) totaled
$289 million in the quarter, a 13 percent increase over second quarter 2011 adjusted EBITDA.
(Logo: http://photos.prnewswire.com/prnh/20090217/MARRIOTTINTLLOGO)
SECOND QUARTER 2012 RESULTS
Second quarter 2012 net income totaled
For the second quarter of 2011, reported net income totaled
"Property-level revenues from group customers at comparable Marriott brand hotels increased 8 percent in the second quarter with banquet revenue up 7 percent. Special corporate revenue also increased 8 percent during the quarter. While second quarter REVPAR growth benefited from strong group and special corporate business, it also reflected some impact from weak results in
"With robust group bookings in
"Our development pipeline totaled 115,000 rooms at the end of the second quarter, excluding the pending Gaylord acquisition. While we added 8,000 rooms to our pipeline in the second quarter, new hotel construction delays in the
"We continue to generate meaningful amounts of cash. We completed the sale of our interest in the Courtyard joint venture early in the third quarter. Including the approximately
For the 2012 second quarter, REVPAR for worldwide comparable systemwide properties increased 6.7 percent (a 6.2 percent increase using actual dollars).
International comparable systemwide REVPAR rose 7.2 percent (a 4.9 percent increase using actual dollars), including a 3.0 percent increase in average daily rate (a 0.8 percent increase using actual dollars) in the second quarter of 2012.
In
The company's worldwide pipeline of hotels under construction, awaiting conversion or approved for development totaled over 700 properties with approximately 115,000 rooms at quarter-end.
MARRIOTT REVENUES totaled nearly
House profit margins increased 110 basis points in the second quarter for comparable company-operated properties in
Owned, leased, corporate housing and other revenue, net of direct expenses, increased
GENERAL, ADMINISTRATIVE and OTHER expenses for the 2012 second quarter totaled
INTEREST EXPENSE totaled
EQUITY IN EARNINGS (LOSSES) totaled an
EBITDA totaled
BALANCE SHEET
At the end of the second quarter 2012, total debt was
COMMON STOCK
Weighted average fully diluted shares outstanding used to calculate diluted EPS totaled 338.0 million in the 2012 second quarter compared to 369.4 million in the year-ago quarter.
The company repurchased 10.5 million shares of common stock in the second quarter at a cost of
THIRD QUARTER 2012 OUTLOOK
For the third quarter, the company expects comparable systemwide REVPAR on a constant dollar basis will increase 6 to 8 percent in
2012 OUTLOOK
The company expects full year 2012 comparable systemwide REVPAR will increase 6 to 8 percent in North America.
The company expects to add 20,000 to 25,000 rooms in 2012, not including the pending Gaylord transaction. Some new unit openings in
The company expects full year fee revenue could total
For 2012, the company expects general, administrative and other expenses to total
The company expects full year gains and other income could total
Given these assumptions, 2012 diluted EPS could total
Third Quarter 2012 |
Full Year 2012 | |
Total fee revenue |
|
|
Owned, leased, corporate housing and other revenue, net of direct expenses |
Approx |
|
General, administrative and other expenses |
Approx |
|
Operating income |
|
|
Gains and other income |
Approx |
Approx |
Net interest expense1 |
Approx |
Approx |
Equity in earnings (losses) |
Approx |
Approx |
Earnings per share |
|
|
Tax rate |
33.0 percent |
(1) Net of interest income
The company expects investment spending in 2012 will total approximately
Based upon the assumptions above, the company expects full year 2012 EBITDA will total
The telephone dial-in number for the conference call is 706-679-3455 and the conference ID is 82974143. 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 quarterly report on 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 2, 2012 | ||||||||||
TABLE OF CONTENTS | ||||||||||
Consolidated Statements of Income |
A-1 | |||||||||
Total Lodging Products |
A-4 | |||||||||
Key Lodging Statistics |
A-5 | |||||||||
EBITDA and Adjusted EBITDA |
A-9 | |||||||||
EBITDA and Adjusted EBITDA Forecast |
A-10 | |||||||||
Adjusted Pretax Margin and EBITDA Margin Excluding Adjusted Reimbursed Costs |
A-11 | |||||||||
Adjusted 2011 EPS Including Timeshare Spin-off Adjustments and Other Charges |
A-12 | |||||||||
Adjusted Fee Revenue and Adjusted General, Administrative and Other Expenses |
A-13 | |||||||||
Non-GAAP Financial Measures |
A-14 | |||||||||
| ||||||||
NON-GAAP FINANCIAL MEASURES | ||||||||
ADJUSTED CONSOLIDATED STATEMENTS OF INCOME | ||||||||
SECOND QUARTER 2012 AND 2011 | ||||||||
(in millions, except per share amounts) | ||||||||
As Reported 12 Weeks Ended |
As Reported |
Timeshare |
As Adjusted |
Percent 2011 | ||||
REVENUES |
||||||||
Base management fees |
$ 141 |
$ 149 |
$ (14) |
$ 135 |
4 | |||
Franchise fees |
145 |
120 |
15 |
135 |
7 | |||
Incentive management fees |
56 |
50 |
- |
50 |
12 | |||
Owned, leased, corporate housing and other revenue 1 |
264 |
249 |
- |
249 |
6 | |||
Timeshare sales and services 2 |
- |
288 |
(288) |
- |
- | |||
Cost reimbursements 3 |
2,170 |
2,116 |
(80) |
2,036 |
7 | |||
Total Revenues |
2,776 |
2,972 |
(367) |
2,605 |
7 | |||
OPERATING COSTS AND EXPENSES |
||||||||
Owned, leased and corporate housing - direct 4 |
203 |
220 |
- |
220 |
8 | |||
Timeshare - direct |
- |
245 |
(245) |
- |
- | |||
Reimbursed costs |
2,170 |
2,116 |
(80) |
2,036 |
(7) | |||
General, administrative and other 5 |
160 |
159 |
(19) |
140 |
(14) | |||
Total Expenses |
2,533 |
2,740 |
(344) |
2,396 |
(6) | |||
OPERATING INCOME (LOSS) |
243 |
232 |
(23) |
209 |
16 | |||
Gains (losses) and other income 6 |
5 |
3 |
(1) |
2 |
150 | |||
Interest expense |
(34) |
(37) |
8 |
(29) |
(17) | |||
Interest income |
3 |
3 |
2 |
5 |
(40) | |||
Equity in losses 7 |
(8) |
- |
- |
- |
* | |||
INCOME (LOSS) BEFORE INCOME TAXES |
209 |
201 |
(14) |
187 |
12 | |||
(Provision) benefit for income taxes |
(66) |
(66) |
5 |
(61) |
(8) | |||
NET INCOME (LOSS) |
$ 143 |
$ 135 |
$ (9) |
$ 126 |
13 | |||
EARNINGS (LOSSES) PER SHARE - Basic |
||||||||
Earnings (losses) per share 8 |
$ 0.44 |
$ 0.38 |
$ (0.02) |
$ 0.35 |
26 | |||
EARNINGS (LOSSES) PER SHARE - Diluted |
||||||||
Earnings (losses) per share 8 |
$ 0.42 |
$ 0.37 |
$ (0.02) |
$ 0.34 |
24 | |||
Basic Shares |
327.9 |
356.9 |
356.9 |
356.9 |
||||
Diluted Shares |
338.0 |
369.4 |
369.4 |
369.4 |
||||
See page A-3 for footnote references. |
||||||||
A-1 |
| ||||||||
NON-GAAP FINANCIAL MEASURES | ||||||||
ADJUSTED CONSOLIDATED STATEMENTS OF INCOME | ||||||||
SECOND QUARTER YEAR-TO-DATE 2012 AND 2011 | ||||||||
(in millions, except per share amounts) | ||||||||
As Reported |
As Reported |
Timeshare |
As Adjusted |
Percent 2011 | ||||
REVENUES |
||||||||
Base management fees |
$ 265 |
$ 283 |
$ (28) |
$ 255 |
4 | |||
Franchise fees |
271 |
223 |
29 |
252 |
8 | |||
Incentive management fees |
106 |
92 |
- |
92 |
15 | |||
Owned, leased, corporate housing and other revenue 1 |
481 |
473 |
- |
473 |
2 | |||
Timeshare sales and services 2 |
- |
564 |
(564) |
- |
- | |||
Cost reimbursements 3 |
4,205 |
4,115 |
(142) |
3,973 |
6 | |||
Total Revenues |
5,328 |
5,750 |
(705) |
5,045 |
6 | |||
OPERATING COSTS AND EXPENSES |
||||||||
Owned, leased and corporate housing - direct 4 |
398 |
424 |
- |
424 |
6 | |||
Timeshare - direct |
- |
470 |
(470) |
- |
- | |||
Reimbursed costs |
4,205 |
4,115 |
(142) |
3,973 |
(6) | |||
General, administrative and other 5 |
307 |
318 |
(37) |
281 |
(9) | |||
Total Expenses |
4,910 |
5,327 |
(649) |
4,678 |
(5) | |||
OPERATING INCOME (LOSS) |
418 |
423 |
(56) |
367 |
14 | |||
Gains (losses) and other income 6 |
7 |
5 |
(1) |
4 |
75 | |||
Interest expense |
(67) |
(78) |
17 |
(61) |
(10) | |||
Interest income |
7 |
7 |
5 |
12 |
(42) | |||
Equity in losses 7 |
(9) |
(4) |
- |
(4) |
(125) | |||
INCOME (LOSS) BEFORE INCOME TAXES |
356 |
353 |
(35) |
318 |
12 | |||
(Provision) benefit for income taxes |
(109) |
(117) |
13 |
(104) |
(5) | |||
NET INCOME (LOSS) |
$ 247 |
$ 236 |
$ (22) |
$ 214 |
15 | |||
EARNINGS (LOSSES) PER SHARE - Basic |
||||||||
Earnings (losses) per share 8 |
$ 0.75 |
$ 0.65 |
$ (0.06) |
$ 0.59 |
27 | |||
EARNINGS (LOSSES) PER SHARE - Diluted |
||||||||
Earnings (losses) per share 8 |
$ 0.72 |
$ 0.63 |
$ (0.06) |
$ 0.57 |
26 | |||
Basic Shares |
330.8 |
362.0 |
362.0 |
362.0 |
||||
Diluted Shares |
341.5 |
375.9 |
375.9 |
375.9 |
||||
See page A-3 for footnote references. |
||||||||
A-2 |
| ||||||||
NON-GAAP FINANCIAL MEASURES | ||||||||
ADJUSTED CONSOLIDATED STATEMENTS OF INCOME | ||||||||
(in millions, except per share amounts) | ||||||||
* Percent cannot be calculated. |
||||||||
** Denotes non-GAAP financial measures. Please see pages A-14 and A-15 for additional information about our reasons for providing these alternative financial measures and limitations on their use. | ||||||||
1 — Owned, leased, corporate housing and other revenue includes revenue from the properties we own or lease, | ||||||||
2 — Timeshare sales and services includes total timeshare revenue except for base management | ||||||||
fees and cost reimbursements. | ||||||||
3 — Cost reimbursements include reimbursements from properties for | ||||||||
4 — Owned, leased and corporate housing - direct expenses include operating expenses related to our owned | ||||||||
or leased hotels, including lease payments, pre-opening expenses and depreciation, | ||||||||
plus expenses related to our corporate housing business through the sale date of |
||||||||
5 — General, administrative and other expenses include the overhead costs allocated to our segments, | ||||||||
and our corporate overhead costs and general expenses. | ||||||||
6 — Gains and other income includes gains and losses on: the sale of real estate, note sales or repayments | ||||||||
(except timeshare note securitizations), the sale or other-than-temporary | ||||||||
impairment of joint ventures and investments, debt extinguishments, and income from cost method joint | ||||||||
7 — Equity in losses includes our equity in earnings or losses of unconsolidated equity method joint ventures. | ||||||||
8 — Earnings per share plus adjustment items may not equal earnings per share as adjusted due to rounding. | ||||||||
9 — The adjusted consolidated statements of income are presented as if the Timeshare spin-off had | ||||||||
occurred on | ||||||||
A-3 |
| ||||||||
TOTAL LODGING PRODUCTS 1 | ||||||||
Number of Properties |
Number of Rooms/Suites | |||||||
Brand |
June 15, |
June 17, |
vs. June 17, |
June 15, |
June 17, |
vs. June 17, | ||
Domestic Full-Service |
||||||||
|
351 |
356 |
(5) |
141,809 |
143,876 |
(2,067) | ||
|
80 |
79 |
1 |
29,229 |
28,726 |
503 | ||
Autograph Collection |
21 |
16 |
5 |
6,223 |
4,118 |
2,105 | ||
Domestic Limited-Service |
||||||||
Courtyard |
808 |
801 |
7 |
113,743 |
112,439 |
1,304 | ||
|
673 |
652 |
21 |
60,981 |
59,000 |
1,981 | ||
SpringHill Suites |
291 |
279 |
12 |
34,144 |
32,764 |
1,380 | ||
|
599 |
597 |
2 |
72,294 |
72,067 |
227 | ||
TownePlace Suites |
202 |
195 |
7 |
20,228 |
19,597 |
631 | ||
International |
||||||||
|
202 |
201 |
1 |
62,033 |
61,998 |
35 | ||
|
75 |
72 |
3 |
24,231 |
23,215 |
1,016 | ||
Autograph Collection |
6 |
- |
6 |
676 |
- |
676 | ||
Courtyard |
108 |
103 |
5 |
21,191 |
20,319 |
872 | ||
|
13 |
11 |
2 |
1,568 |
1,361 |
207 | ||
SpringHill Suites |
2 |
1 |
1 |
299 |
124 |
175 | ||
|
22 |
18 |
4 |
3,028 |
2,559 |
469 | ||
TownePlace Suites |
1 |
1 |
- |
105 |
105 |
- | ||
|
24 |
22 |
2 |
3,846 |
3,562 |
284 | ||
Luxury |
||||||||
The Ritz-Carlton - Domestic |
39 |
39 |
- |
11,587 |
11,587 |
- | ||
The Ritz-Carlton - International |
40 |
37 |
3 |
12,093 |
11,253 |
840 | ||
|
3 |
2 |
1 |
202 |
117 |
85 | ||
Edition |
1 |
2 |
(1) |
78 |
431 |
(353) | ||
The |
35 |
30 |
5 |
3,927 |
3,468 |
459 | ||
|
4 |
4 |
- |
579 |
579 |
- | ||
|
||||||||
|
79 |
68 |
11 |
8,736 |
7,143 |
1,593 | ||
Autograph Collection |
5 |
4 |
1 |
348 |
278 |
70 | ||
Timeshare 2 |
64 |
71 |
(7) |
12,932 |
13,018 |
(86) | ||
Total |
3,748 |
3,661 |
87 |
646,110 |
633,704 |
12,406 | ||
1 Total Lodging Products as of | ||||||||
We had no | ||||||||
the sale of our corporate housing business during the second quarter of 2012. | ||||||||
2 Reported 2012 Timeshare properties and rooms/suites are not comparable to 2011 data due to a change in | ||||||||
reporting methodology as a result of the Timeshare spin-off. | ||||||||
A-4 |
| |||||||||||
KEY LODGING STATISTICS | |||||||||||
Constant $ | |||||||||||
| |||||||||||
Three Months Ended | |||||||||||
REVPAR |
Occupancy |
Average Daily Rate | |||||||||
Region |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
2012 |
vs. 2011 | |||||
|
|
9.3% |
74.3% |
1.7% |
pts. |
|
6.7% | ||||
|
|
2.6% |
74.0% |
-0.4% |
pts. |
|
3.2% | ||||
|
|
10.7% |
62.5% |
7.6% |
pts. |
|
-2.7% | ||||
|
|
10.9% |
74.7% |
5.6% |
pts. |
|
2.6% | ||||
Regional Composite2 |
|
6.7% |
73.3% |
2.7% |
pts. |
|
2.7% | ||||
International Luxury3 |
|
11.3% |
68.4% |
4.4% |
pts. |
|
4.2% | ||||
|
|
7.6% |
72.8% |
2.9% |
pts. |
|
3.3% | ||||
Worldwide5 |
|
6.6% |
74.6% |
1.8% |
pts. |
|
3.9% | ||||
| |||||||||||
Three Months Ended | |||||||||||
REVPAR |
Occupancy |
Average Daily Rate | |||||||||
Region |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
2012 |
vs. 2011 | |||||
|
|
6.9% |
72.5% |
1.4% |
pts. |
|
4.9% | ||||
|
|
2.9% |
72.5% |
0.0% |
pts. |
|
3.0% | ||||
|
|
11.4% |
62.6% |
7.7% |
pts. |
|
-2.4% | ||||
|
|
11.1% |
74.3% |
5.7% |
pts. |
|
2.5% | ||||
Regional Composite2 |
|
6.4% |
72.3% |
2.6% |
pts. |
|
2.6% | ||||
International Luxury3 |
|
11.3% |
68.4% |
4.4% |
pts. |
|
4.2% | ||||
|
|
7.2% |
72.0% |
2.8% |
pts. |
|
3.0% | ||||
Worldwide6 |
|
6.7% |
74.0% |
1.8% |
pts. |
|
4.1% | ||||
1 We report financial results on a period basis and international statistics on a monthly basis. Statistics are in | |||||||||||
constant dollars for March through May. International includes properties located outside the United | |||||||||||
States and | |||||||||||
2 Regional information includes the | |||||||||||
3 International Luxury includes The Ritz-Carlton properties outside of | |||||||||||
|
|||||||||||
4 Includes Regional Composite and International Luxury. | |||||||||||
5 Includes international statistics for the three calendar months ended | |||||||||||
and | |||||||||||
the | |||||||||||
| |||||||||||
6 In addition to the brands listed in Note 5, this also includes the Autograph Collection brand. | |||||||||||
A-5 |
| |||||||||||
KEY LODGING STATISTICS | |||||||||||
Constant $ | |||||||||||
|
|||||||||||
Five Months Ended |
|||||||||||
REVPAR |
Occupancy |
Average Daily Rate |
|||||||||
Region |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
|||||
|
|
9.3% |
75.0% |
1.8% |
pts. |
|
6.7% |
||||
|
|
2.6% |
68.8% |
-0.2% |
pts. |
|
2.9% |
||||
|
|
3.7% |
60.5% |
5.1% |
pts. |
|
-5.0% |
||||
|
|
12.6% |
72.0% |
6.0% |
pts. |
|
3.3% |
||||
Regional Composite2 |
|
6.8% |
70.1% |
2.7% |
pts. |
|
2.7% |
||||
International Luxury3 |
|
7.7% |
63.7% |
0.5% |
pts. |
|
6.8% |
||||
|
|
7.0% |
69.3% |
2.5% |
pts. |
|
3.2% |
||||
Worldwide5 |
|
6.4% |
71.0% |
1.9% |
pts. |
|
3.7% |
||||
|
|||||||||||
Five Months Ended |
|||||||||||
REVPAR |
Occupancy |
Average Daily Rate |
|||||||||
Region |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
|||||
|
|
7.2% |
71.1% |
1.2% |
pts. |
|
5.3% |
||||
|
|
3.0% |
67.2% |
0.1% |
pts. |
|
2.9% |
||||
|
|
4.3% |
60.7% |
5.2% |
pts. |
|
-4.7% |
||||
|
|
12.1% |
71.6% |
5.8% |
pts. |
|
3.0% |
||||
Regional Composite2 |
|
6.5% |
68.8% |
2.5% |
pts. |
|
2.6% |
||||
International Luxury3 |
|
7.7% |
63.7% |
0.5% |
pts. |
|
6.8% |
||||
|
|
6.7% |
68.3% |
2.3% |
pts. |
|
3.1% |
||||
Worldwide6 |
|
6.7% |
70.2% |
1.9% |
pts. |
|
3.9% |
||||
1 We report financial results on a period basis and international statistics on a monthly basis. Statistics are in |
|||||||||||
constant dollars for January through May. International includes properties located outside the United |
|||||||||||
States and |
|||||||||||
2 Regional information includes the |
|||||||||||
3 International Luxury includes The Ritz-Carlton properties outside of |
|||||||||||
| |||||||||||
4 Includes Regional Composite and International Luxury. |
|||||||||||
5 Includes international statistics for the five calendar months ended |
|||||||||||
and |
|||||||||||
the |
|||||||||||
|
|||||||||||
6 In addition to the brands listed in Note 5, this also includes the Autograph Collection brand. |
|||||||||||
A-6 |
| |||||||||||
KEY LODGING STATISTICS | |||||||||||
| |||||||||||
Twelve Weeks Ended | |||||||||||
REVPAR |
Occupancy |
Average Daily Rate | |||||||||
Brand |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
2012 |
vs. 2011 | |||||
|
|
5.6% |
76.5% |
1.9% |
pts. |
|
3.0% | ||||
|
|
8.9% |
77.9% |
2.8% |
pts. |
|
5.0% | ||||
Composite North American Full-Service |
|
6.1% |
76.7% |
2.0% |
pts. |
|
3.3% | ||||
The Ritz-Carlton2 |
|
6.7% |
74.2% |
0.3% |
pts. |
|
6.2% | ||||
Composite North American Full-Service & Luxury |
|
6.2% |
76.4% |
1.8% |
pts. |
|
3.6% | ||||
|
|
4.9% |
78.2% |
-0.4% |
pts. |
|
5.4% | ||||
Courtyard |
|
6.0% |
71.8% |
0.8% |
pts. |
|
4.8% | ||||
TownePlace Suites |
|
6.8% |
73.9% |
0.2% |
pts. |
|
6.5% | ||||
SpringHill Suites |
|
8.5% |
74.8% |
3.6% |
pts. |
|
3.3% | ||||
Composite North American Limited-Service |
|
5.8% |
74.0% |
0.6% |
pts. |
|
4.8% | ||||
Composite - All |
|
6.0% |
75.4% |
1.3% |
pts. |
|
4.2% | ||||
| |||||||||||
Twelve Weeks Ended | |||||||||||
REVPAR |
Occupancy |
Average Daily Rate | |||||||||
Brand |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
2012 |
vs. 2011 | |||||
|
|
6.0% |
73.6% |
1.8% |
pts. |
|
3.4% | ||||
|
|
8.1% |
74.8% |
1.6% |
pts. |
|
5.8% | ||||
|
|
4.8% |
78.4% |
1.6% |
pts. |
|
2.7% | ||||
Composite North American Full-Service |
|
6.3% |
73.8% |
1.8% |
pts. |
|
3.8% | ||||
The Ritz-Carlton2 |
|
6.7% |
74.2% |
0.3% |
pts. |
|
6.2% | ||||
Composite North American Full-Service & Luxury |
|
6.4% |
73.9% |
1.7% |
pts. |
|
3.9% | ||||
|
|
4.8% |
79.6% |
0.3% |
pts. |
|
4.4% | ||||
Courtyard |
|
6.7% |
73.0% |
1.5% |
pts. |
|
4.5% | ||||
|
|
8.4% |
71.3% |
2.3% |
pts. |
|
4.9% | ||||
TownePlace Suites |
|
7.3% |
75.8% |
1.0% |
pts. |
|
5.8% | ||||
SpringHill Suites |
|
8.9% |
74.8% |
3.3% |
pts. |
|
4.1% | ||||
Composite North American Limited-Service |
|
6.7% |
74.7% |
1.5% |
pts. |
|
4.5% | ||||
Composite - All |
|
6.5% |
74.4% |
1.6% |
pts. |
|
4.3% | ||||
1 Statistics include only properties located in | |||||||||||
2 Statistics for The Ritz-Carlton and Autograph Collection are for March through May. | |||||||||||
A-7 |
| |||||||||||
KEY LODGING STATISTICS | |||||||||||
| |||||||||||
Twenty-four Weeks Ended | |||||||||||
REVPAR |
Occupancy |
Average Daily Rate | |||||||||
Brand |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
2012 |
vs. 2011 | |||||
|
|
6.2% |
73.0% |
2.3% |
pts. |
|
2.8% | ||||
|
|
8.6% |
74.9% |
3.2% |
pts. |
|
3.9% | ||||
Composite North American Full-Service |
|
6.5% |
73.3% |
2.4% |
pts. |
|
3.0% | ||||
The Ritz-Carlton2 |
|
6.8% |
72.0% |
0.5% |
pts. |
|
6.1% | ||||
Composite North American Full-Service & Luxury |
|
6.6% |
73.2% |
2.3% |
pts. |
|
3.3% | ||||
|
|
3.5% |
74.3% |
-0.3% |
pts. |
|
4.0% | ||||
Courtyard |
|
5.7% |
67.6% |
0.9% |
pts. |
|
4.2% | ||||
TownePlace Suites |
|
9.4% |
69.9% |
2.0% |
pts. |
|
6.4% | ||||
SpringHill Suites |
|
5.8% |
68.7% |
2.2% |
pts. |
|
2.4% | ||||
Composite North American Limited-Service |
|
5.1% |
69.7% |
0.7% |
pts. |
|
4.0% | ||||
Composite - All |
|
6.2% |
71.7% |
1.6% |
pts. |
|
3.8% | ||||
| |||||||||||
Twenty-four Weeks Ended | |||||||||||
REVPAR |
Occupancy |
Average Daily Rate | |||||||||
Brand |
2012 |
vs. 2011 |
2012 |
vs. 2011 |
2012 |
vs. 2011 | |||||
|
|
6.6% |
70.3% |
2.1% |
pts. |
|
3.4% | ||||
|
|
7.3% |
71.7% |
1.8% |
pts. |
|
4.6% | ||||
|
|
6.3% |
75.3% |
3.4% |
pts. |
|
1.5% | ||||
Composite North American Full-Service |
|
6.7% |
70.5% |
2.1% |
pts. |
|
3.6% | ||||
The Ritz-Carlton2 |
|
6.8% |
72.0% |
0.5% |
pts. |
|
6.1% | ||||
Composite North American Full-Service & Luxury |
|
6.8% |
70.6% |
2.0% |
pts. |
|
3.7% | ||||
|
|
4.6% |
76.1% |
0.5% |
pts. |
|
3.9% | ||||
Courtyard |
|
6.8% |
68.8% |
1.7% |
pts. |
|
4.2% | ||||
|
|
9.1% |
66.2% |
2.6% |
pts. |
|
4.8% | ||||
TownePlace Suites |
|
7.9% |
72.0% |
1.7% |
pts. |
|
5.3% | ||||
SpringHill Suites |
|
8.2% |
70.3% |
3.0% |
pts. |
|
3.5% | ||||
Composite North American Limited-Service |
|
6.7% |
70.4% |
1.7% |
pts. |
|
4.1% | ||||
Composite - All |
|
6.7% |
70.5% |
1.8% |
pts. |
|
4.0% | ||||
1 Statistics include only properties located in | |||||||||||
2 Statistics for The Ritz-Carlton and Autograph Collection are for January through May. | |||||||||||
A-8 |
| |||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||
EBITDA AND ADJUSTED EBITDA | |||||||||
($ in millions) | |||||||||
Fiscal Year 2012 |
|||||||||
First |
Second |
Total Year to Date |
|||||||
Net Income |
$ 104 |
$ 143 |
$ 247 |
||||||
Interest expense |
33 |
34 |
67 |
||||||
Tax provision |
43 |
66 |
109 |
||||||
Depreciation and amortization |
29 |
38 |
67 |
||||||
Less: Depreciation reimbursed by third-party owners |
(4) |
(4) |
(8) |
||||||
Interest expense from unconsolidated joint ventures |
4 |
4 |
8 |
||||||
Depreciation and amortization from unconsolidated joint ventures |
6 |
8 |
14 |
||||||
EBITDA ** |
$ 215 |
$ 289 |
$ 504 |
||||||
Increase over 2011 Adjusted EBITDA |
9% |
13% |
11% |
||||||
Fiscal Year 2011 | |||||||||
First |
Second Quarter |
Third Quarter |
Fourth Quarter |
Total | |||||
Net Income (loss) |
$ 101 |
$ 135 |
$ (179) |
$ 141 |
$ 198 | ||||
Interest expense |
41 |
37 |
39 |
47 |
164 | ||||
Tax provision (benefit) |
51 |
66 |
(20) |
61 |
158 | ||||
Depreciation and amortization |
35 |
41 |
40 |
52 |
168 | ||||
Less: Depreciation reimbursed by third-party owners |
(4) |
(3) |
(4) |
(4) |
(15) | ||||
Interest expense from unconsolidated joint ventures |
4 |
4 |
5 |
5 |
18 | ||||
Depreciation and amortization from unconsolidated joint ventures |
6 |
7 |
7 |
10 |
30 | ||||
EBITDA ** |
234 |
287 |
(112) |
312 |
721 | ||||
Timeshare Spin-off Adjustments |
|||||||||
Net Income |
(13) |
(9) |
264 |
18 |
260 | ||||
Interest expense |
(9) |
(8) |
(7) |
(5) |
(29) | ||||
Tax provision (benefit) |
(8) |
(5) |
57 |
(4) |
40 | ||||
Depreciation and amortization |
(7) |
(9) |
(7) |
(5) |
(28) | ||||
Total Timeshare Spin-off Adjustments |
(37) |
(31) |
307 |
4 |
243 | ||||
Other charges |
- |
- |
28 |
- |
28 | ||||
Total other charges |
- |
- |
28 |
- |
28 | ||||
Adjusted EBITDA ** |
$ 197 |
$ 256 |
$ 223 |
$ 316 |
$ 992 | ||||
** Denotes non-GAAP financial measures. Please see pages A-14 and A-15 for additional information about our |
|||||||||
reasons for providing these alternative financial measures and the limitations on their use. |
|||||||||
A-9 |
|
||||||
NON-GAAP FINANCIAL MEASURES |
||||||
EBITDA AND ADJUSTED EBITDA |
||||||
FORECASTED 2012 |
||||||
($ in millions) |
||||||
Range |
||||||
Estimated EBITDA |
As Adjusted |
|||||
Net Income |
$ 555 |
$ 588 |
$ 475 |
|||
Interest expense |
135 |
135 |
135 |
|||
Tax provision |
265 |
282 |
209 |
|||
Depreciation and amortization |
145 |
145 |
140 |
|||
Less: Depreciation reimbursed by third-party owners |
(15) |
(15) |
(15) |
|||
Interest expense from unconsolidated joint ventures |
10 |
10 |
18 |
|||
Depreciation and amortization from unconsolidated joint ventures |
20 |
20 |
30 |
|||
EBITDA ** |
$ 1,115 |
$ 1,165 |
$ 992 |
|||
Increase over 2011 Adjusted EBITDA |
12% |
17% |
||||
** Denotes non-GAAP financial measures. Please see pages A-14 and A-15 for additional information |
||||||
about our reasons for providing these alternative financial measures and the limitations on their use. |
||||||
A-10 |
| ||||
NON-GAAP FINANCIAL MEASURES | ||||
ADJUSTED PRETAX AND EBITDA MARGIN EXCLUDING ADJUSTED REIMBURSED COSTS | ||||
SECOND QUARTER 2012 AND 2011 | ||||
($ in millions) | ||||
ADJUSTED PRETAX MARGIN |
Second |
Second | ||
Income before income taxes as reported |
$ 209 |
$ 201 | ||
Timeshare spin-off adjustments |
- |
(14) | ||
Income before income taxes, as adjusted ** |
$ 209 |
$ 187 | ||
Total revenues as reported |
$ 2,776 |
$ 2,972 | ||
Timeshare spin-off adjustments |
- |
(367) | ||
Total revenues, as adjusted ** |
2,776 |
2,605 | ||
Less: adjusted cost reimbursements ** |
(2,170) |
(2,036) | ||
Total revenues as adjusted and excluding cost reimbursements ** |
$ 606 |
$ 569 | ||
Adjusted pretax margin, excluding cost reimbursements ** |
34.5% |
32.9% | ||
EBITDA ** |
$ 289 |
|||
EBITDA Margin ** |
48% |
|||
** Denotes non-GAAP financial measures. Please see pages A-14 and A-15 for additional information | ||||
about our reasons for providing these alternative financial measures and the limitations on their use. | ||||
A-11 |
| |||||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||||
ADJUSTED THIRD QUARTER 2011 AND FULL YEAR 2011 EPS INCLUDING TIMESHARE SPIN-OFF ADJUSTMENTS | |||||||||||
AND OTHER CHARGES | |||||||||||
($ in millions except per share amounts) | |||||||||||
Range |
Range |
||||||||||
Estimated Third Quarter |
Third Quarter |
Estimated Full Year |
Full Year | ||||||||
Net (loss) income, as reported |
$ (179) |
$ 198 | |||||||||
Timeshare spin-off adjustments, net of tax |
264 |
260 | |||||||||
Other charges, net of tax |
17 |
17 | |||||||||
Net income, as adjusted ** |
$ 102 |
$ 475 | |||||||||
DILUTED EPS AS ADJUSTED** |
$ 0.29 |
$ 1.31 | |||||||||
DILUTED EPS GUIDANCE |
$ 0.39 |
$ 0.41 |
$ 1.65 |
$ 1.75 |
|||||||
INCREASE OVER THIRD QUARTER 2011 AND FULL YEAR |
34% |
41% |
26% |
34% |
|||||||
Diluted Shares |
356.8 |
362.3 | |||||||||
** Denotes non-GAAP financial measures. Please see pages A-14 and A-15 for additional information |
|||||||||||
about our reasons for providing these alternative financial measures and the limitations on their use. |
|||||||||||
A-12 |
| ||||||
NON-GAAP FINANCIAL MEASURES | ||||||
FULL YEAR 2011 ADJUSTED FEE REVENUE AND ADJUSTED GENERAL, ADMINISTRATIVE AND OTHER EXPENSES | ||||||
($ in millions) | ||||||
Range |
||||||
Estimated Full Year |
Full Year | |||||
Total fee revenue, as reported |
$ 1,303 | |||||
Timeshare spin-off adjustments |
4 | |||||
Total fee revenue, as adjusted ** |
$ 1,307 | |||||
Total Fee Revenue |
$ 1,410 |
$ 1,440 |
||||
INCREASE OVER 2011 ADJUSTED TOTAL FEE REVENUE ** |
8% |
10% |
||||
Range |
||||||
Estimated Full Year |
Full Year | |||||
Total general, administrative and other expenses, as reported |
$ 752 | |||||
Timeshare spin-off adjustments |
(99) | |||||
Other charges |
(10) | |||||
Total general, administrative and other expenses, as adjusted ** |
$ 643 | |||||
Total General, Administrative and Other Expenses |
$ 660 |
$ 670 |
||||
INCREASE OVER 2011 ADJUSTED TOTAL GENERAL, |
||||||
ADMINISTRATIVE AND OTHER EXPENSES ** |
3% |
4% |
||||
** Denotes non-GAAP financial measures. Please see pages A-14 and A-15 for additional information | ||||||
about our reasons for providing these alternative financial measures and the limitations on their use. | ||||||
A-13 |
NON-GAAP FINANCIAL MEASURES
In our press release and schedules, and on the related conference call, we report certain financial measures that are not prescribed or authorized by
Adjusted Measures that Reflect the Timeshare Spin-off as if it had Occurred on the First Day of 2011. ("Timeshare Spin-off Adjustments"). On November 21, 2011 we completed a spin-off of our timeshare operations and timeshare development business through a special tax-free dividend to our shareholders of all of the issued and outstanding common stock of our wholly owned subsidiary Marriott Vacations Worldwide Corporation ("MVW").
Because of our significant continuing involvement in MVW future operations (by virtue of our license and other agreements with MVW), we continue to include our former Timeshare segment's historical financial results for periods before the spin-off date in our historical financial results as a component of continuing operations. Under the license agreements we receive license fees consisting of a fixed annual fee of
In order to perform year-over-year comparisons on a comparable basis, management evaluates non-GAAP measures that, for certain periods prior to the spin-off date, assume the spin-off had occurred on the first day of 2011. The Timeshare Spin-off Adjustments remove the results of our former Timeshare segment, assume payment by MVW of estimated license fees (
We provide adjusted measures that reflect Timeshare Spin-off Adjustments for illustrative and informational purposes only. These adjusted measures are not necessarily indicative of, and we do not purport that they represent, what our operating results would have been had the spin-off actually occurred on the first day of 2011. This information also does not reflect certain financial and operating benefits we expect to realize as a result of the spin-off.
Adjusted Measures That Exclude Other Charges. Management evaluates non-GAAP measures that exclude certain 2011 charges because those non-GAAP measures allow for period-over-period comparisons of our on-going core operations before the impact of 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.
2011 Other Charges. We recorded charges of
A-14
NON-GAAP FINANCIAL MEASURES (cont.)
Earnings Before Interest Expense, Taxes, Depreciation and Amortization ("EBITDA")is a financial measure that is not prescribed or authorized by
We also evaluate Adjusted EBITDA, another non-GAAP financial measure, as an indicator of operating performance. Our Adjusted EBITDA reflects the following items, each of which we describe more fully above: (1) Timeshare Spin-off Adjustments; and (2) an adjustment for
EBITDA and Adjusted EBITDA have limitations and should not be considered in isolation or as substitutes for performance measures calculated in accordance with GAAP. Both 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 Adjusted EBITDA differently than we do or may not calculate them at all, limiting EBITDA's and Adjusted EBITDA's usefulness as comparative measures. We provide Adjusted EBITDA for illustrative and informational purposes only and this measure is not necessarily indicative of and we do not purport that it represents what our operating results would have been had the spin-off occurred on the first day of 2011. This information also does not reflect certain financial and operating benefits we expect to realize as a result of the spin-off.
Adjusted Pretax Margin and EBITDA Margin Excluding Adjusted 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
A-15
SOURCE
News Provided by Acquire Media