Marriott International Reports Second Quarter 2015 Results
HIGHLIGHTS
- Second quarter diluted EPS totaled
$0.87 , a 36 percent increase over prior year results; - During the second quarter, the company recorded a
$41 million pretax gain on the redemption of a preferred equity ownership interest and$22 million of pretax losses on the expected disposition of real estate. - North American comparable systemwide constant dollar RevPAR rose 5.4 percent in the second quarter;
- On a constant dollar basis, worldwide comparable systemwide RevPAR rose 5.3 percent in the second quarter;
- Marriott repurchased 9.1 million shares of the company's common stock for
$714 million during the second quarter. Year-to-date throughJuly 29 , the company repurchased 17.3 million shares for$1.35 billion ; - The company added over 20,000 rooms during the second quarter, including 9,600 rooms associated with the Delta transaction and nearly 3,800 other rooms in markets outside the U.S.;
- At the end of the second quarter, the company's worldwide development pipeline increased to more than 250,000 rooms, including approximately 35,000 rooms approved, but not yet subject to signed contracts;
- The company's adjusted operating income margin increased to a record 50 percent compared to 47 percent in the year-ago quarter;
- Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) totaled
$457 million in the quarter, a 12 percent increase over second quarter 2014 adjusted EBITDA.
Second quarter 2015 net income totaled
Second quarter 2014 net income totaled
"We opened over 20,000 rooms in the second quarter including 9,600 rooms in
"At quarter-end, our worldwide development pipeline exceeded 1,500 hotels with more than 250,000 rooms, a new record. We have already reached our goal to have one million rooms open or under development nearly six months ahead of plan. We continue to expect to increase our open rooms distribution by 8 percent gross, 7 percent net, in 2015.
"As of today, we have returned nearly
For the 2015 second quarter, RevPAR for worldwide comparable systemwide properties increased 5.3 percent (a 3.1 percent increase using actual dollars).
In
International comparable systemwide RevPAR rose 4.5 percent (a 5.3 percent decline using actual dollars) in the second quarter. International RevPAR growth was constrained during the quarter by the earlier start of
Marriott added 101 new properties (20,289 rooms) to its worldwide lodging portfolio in the 2015 second quarter, including 37 properties (9,595 rooms) from the Delta transaction. Twelve properties (937 rooms) exited the system during the quarter. At quarter-end, the company's lodging system encompassed 4,317 properties and timeshare resorts for a total of nearly 743,000 rooms.
The company's worldwide development pipeline totaled over 1,500 properties with more than 250,000 rooms at quarter-end, including roughly 520 properties with nearly 93,000 rooms under construction and roughly 225 properties with approximately 35,000 rooms approved for development, but not yet subject to signed contracts.
MARRIOTT REVENUES totaled approximately
Second quarter worldwide incentive management fees totaled
On its
The company anticipates that worldwide incentive management fees will increase at a low teens rate for both the third quarter and full year 2015.
Worldwide comparable company-operated house profit margins increased 70 basis points in the second quarter with higher room rates, improved productivity, and lower food and utility costs. House profit margins for comparable company-operated properties outside
Owned, leased, and other revenue, net of direct expenses, totaled
DEPRECIATION, AMORTIZATION, and OTHER expenses totaled
GENERAL, ADMINISTRATIVE, and OTHER expenses for the 2015 second quarter totaled
On
GAINS AND OTHER INCOME, NET totaled
INTEREST EXPENSE, NET increased
EQUITY IN EARNINGS (LOSSES) increased
Adjusted Earnings before Interest Expense, Taxes, Depreciation and Amortization (EBITDA)
For the second quarter, adjusted EBITDA totaled
BALANCE SHEET
At quarter-end, total debt was
To date in 2015, the company has recycled more than
COMMON STOCK
Weighted average fully diluted shares outstanding used to calculate diluted EPS totaled 277.3 million in the 2015 second quarter, compared to 298.7 million in the year-ago quarter.
The company repurchased 9.1 million shares of common stock in the second quarter at a cost of
OUTLOOK
For the 2015 third quarter, the company expects comparable systemwide RevPAR on a constant dollar basis will increase 4 to 6 percent in
For the 2015 fourth 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 5.5 to 6.5 percent in
The company anticipates gross room additions of approximately 8 percent, or 7 percent, net, worldwide for the full year 2015, including the 9,600 rooms from the recently completed acquisition of the Delta brand.
The company assumes full year fee revenue could total
The company estimates depreciation, amortization, and other expenses for full year 2015 will total approximately
For 2015, the company anticipates general, administrative and other expenses will total
Given these assumptions, 2015 diluted EPS could total
Third Quarter 2015 |
Full Year 2015 | |
Total fee revenue |
|
|
Owned, leased, and other revenue, net of direct expenses |
|
|
Depreciation, amortization, and other expenses |
Approx. |
Approx. |
General, administrative, and other expenses |
Approx. |
|
Operating income |
|
|
Gains and other income, net |
Approx. |
Approx. |
Net interest expense1 |
Approx. |
Approx. |
Equity in earnings (losses) |
Approx. |
Approx. |
Earnings per share |
|
|
Tax rate |
32.1 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 66506287. 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
| |||||||||||||||
PRESS RELEASE SCHEDULES | |||||||||||||||
QUARTER 2, 2015 | |||||||||||||||
TABLE OF CONTENTS | |||||||||||||||
Condensed Consolidated Statements of Income |
A-1 | ||||||||||||||
Total Lodging Products |
A-3 | ||||||||||||||
Key Lodging Statistics |
A-4 | ||||||||||||||
Adjusted EBITDA |
A-8 | ||||||||||||||
Adjusted EBITDA Full Year Forecast |
A-9 | ||||||||||||||
Adjusted Operating Income Margin |
A-10 | ||||||||||||||
Adjusted Earnings Per Share, net of tax |
A-11 | ||||||||||||||
Return on |
A-12 | ||||||||||||||
Non-GAAP Financial Measures |
A-13 | ||||||||||||||
| ||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||
SECOND QUARTER 2015 AND 2014 | ||||||
(in millions except per share amounts, unaudited) | ||||||
Three Months Ended |
Three Months Ended |
Percent | ||||
|
|
(Worse) | ||||
REVENUES |
||||||
Base management fees |
$ 191 |
$ 176 |
9 | |||
Franchise fees |
221 |
194 |
14 | |||
Incentive management fees |
81 |
82 |
(1) | |||
Owned, leased, and other revenue 1 |
243 |
269 |
(10) | |||
Cost reimbursements 2 |
2,953 |
2,763 |
7 | |||
Total Revenues |
3,689 |
3,484 |
6 | |||
OPERATING COSTS AND EXPENSES |
||||||
Owned, leased, and other - direct 3 |
183 |
199 |
8 | |||
Reimbursed costs |
2,953 |
2,763 |
(7) | |||
Depreciation, amortization, and other 4 |
32 |
47 |
32 | |||
General, administrative, and other 5 |
152 |
159 |
4 | |||
Total Expenses |
3,320 |
3,168 |
(5) | |||
OPERATING INCOME |
369 |
316 |
17 | |||
Gains and other income, net 6 |
20 |
3 |
567 | |||
Interest expense |
(42) |
(30) |
(40) | |||
Interest income |
6 |
4 |
50 | |||
Equity in earnings (losses) 7 |
2 |
(8) |
125 | |||
INCOME BEFORE INCOME TAXES |
355 |
285 |
25 | |||
Provision for income taxes |
(115) |
(93) |
(24) | |||
NET INCOME |
$ 240 |
$ 192 |
25 | |||
EARNINGS PER SHARE |
||||||
Earnings per share - basic |
$ 0.88 |
$ 0.66 |
33 | |||
Earnings per share - diluted |
$ 0.87 |
$ 0.64 |
36 | |||
Basic Shares |
272.4 |
292.5 |
||||
Diluted Shares |
277.3 |
298.7 |
||||
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, net 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 |
| ||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||
SECOND QUARTER YEAR-TO-DATE 2015 AND 2014 | ||||||
(in millions except per share amounts, unaudited) | ||||||
Six Months Ended |
Six Months Ended |
Percent | ||||
|
|
(Worse) | ||||
REVENUES |
||||||
Base management fees |
$ 356 |
$ 331 |
8 | |||
Franchise fees |
425 |
357 |
19 | |||
Incentive management fees |
170 |
153 |
11 | |||
Owned, leased, and other revenue 1 |
500 |
503 |
(1) | |||
Cost reimbursements 2 |
5,751 |
5,433 |
6 | |||
Total Revenues |
7,202 |
6,777 |
6 | |||
OPERATING COSTS AND EXPENSES |
||||||
Owned, leased, and other - direct 3 |
377 |
384 |
2 | |||
Reimbursed costs |
5,751 |
5,433 |
(6) | |||
Depreciation, amortization, and other 4 |
76 |
83 |
8 | |||
General, administrative, and other 5 |
297 |
307 |
3 | |||
Total Expenses |
6,501 |
6,207 |
(5) | |||
OPERATING INCOME |
701 |
570 |
23 | |||
Gains and other income, net 6 |
20 |
3 |
567 | |||
Interest expense |
(78) |
(60) |
(30) | |||
Interest income |
14 |
9 |
56 | |||
Equity in earnings (losses) 7 |
5 |
(6) |
183 | |||
INCOME BEFORE INCOME TAXES |
662 |
516 |
28 | |||
Provision for income taxes |
(215) |
(152) |
(41) | |||
NET INCOME |
$ 447 |
$ 364 |
23 | |||
EARNINGS PER SHARE |
||||||
Earnings per share - basic |
$ 1.63 |
$ 1.24 |
31 | |||
Earnings per share - diluted |
$ 1.59 |
$ 1.21 |
31 | |||
Basic Shares |
275.1 |
294.3 |
||||
Diluted Shares |
280.6 |
301.2 |
||||
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, net 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 |
||||||||
Brand |
|
|
vs. |
|
|
vs. |
|||
North America Full Service |
|||||||||
Marriott Hotels |
364 |
362 |
2 |
146,874 |
145,823 |
1,051 |
|||
|
81 |
80 |
1 |
28,322 |
28,422 |
(100) |
|||
|
49 |
35 |
14 |
11,562 |
9,075 |
2,487 |
|||
Gaylord Hotels |
5 |
5 |
- |
8,098 |
8,098 |
- |
|||
|
37 |
- |
37 |
9,595 |
- |
9,595 |
|||
|
40 |
39 |
1 |
11,691 |
11,567 |
124 |
|||
The |
32 |
32 |
- |
3,812 |
3,812 |
- |
|||
|
2 |
- |
2 |
568 |
- |
568 |
|||
EDITION Residences |
1 |
- |
1 |
25 |
- |
25 |
|||
North America Limited Service |
|||||||||
Courtyard |
895 |
866 |
29 |
126,409 |
122,907 |
3,502 |
|||
|
681 |
655 |
26 |
83,227 |
79,840 |
3,387 |
|||
TownePlace Suites |
260 |
231 |
29 |
26,111 |
23,109 |
3,002 |
|||
|
743 |
712 |
31 |
68,375 |
65,098 |
3,277 |
|||
SpringHill Suites |
327 |
313 |
14 |
38,652 |
36,836 |
1,816 |
|||
|
5 |
- |
5 |
911 |
- |
911 |
|||
International |
|||||||||
Marriott Hotels |
228 |
206 |
22 |
69,892 |
62,466 |
7,426 |
|||
Marriott Executive Apartments |
27 |
28 |
(1) |
4,149 |
4,423 |
(274) |
|||
|
78 |
79 |
(1) |
24,361 |
24,742 |
(381) |
|||
|
37 |
26 |
11 |
9,428 |
3,283 |
6,145 |
|||
|
105 |
112 |
(7) |
9,864 |
9,995 |
(131) |
|||
|
48 |
46 |
2 |
14,057 |
13,510 |
547 |
|||
|
4 |
4 |
- |
579 |
579 |
- |
|||
The |
8 |
8 |
- |
416 |
416 |
- |
|||
|
3 |
3 |
- |
202 |
202 |
- |
|||
Bulgari Residences |
1 |
- |
1 |
5 |
- |
5 |
|||
|
2 |
2 |
- |
251 |
251 |
- |
|||
Courtyard |
107 |
101 |
6 |
21,374 |
20,205 |
1,169 |
|||
|
7 |
4 |
3 |
717 |
421 |
296 |
|||
|
4 |
3 |
1 |
622 |
482 |
140 |
|||
|
77 |
73 |
4 |
9,448 |
8,310 |
1,138 |
|||
|
1 |
- |
1 |
162 |
- |
162 |
|||
Timeshare2 |
58 |
62 |
(4) |
12,876 |
13,054 |
(178) |
|||
Total Lodging |
4,317 |
4,087 |
230 |
742,635 |
696,926 |
45,709 |
|||
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 |
2015 |
vs. 2014 |
2015 |
vs. 2014 |
2015 |
vs. 2014 | ||||
|
|
6.7% |
73.3% |
1.7% |
pts. |
|
4.2% | |||
|
|
5.7% |
80.0% |
2.0% |
pts. |
|
3.1% | |||
|
|
0.1% |
62.2% |
2.3% |
pts. |
|
-3.6% | |||
|
|
5.3% |
74.0% |
4.8% |
pts. |
|
-1.5% | |||
|
|
5.1% |
74.5% |
3.1% |
pts. |
|
0.8% | |||
Worldwide3 |
|
5.4% |
77.4% |
1.2% |
pts. |
|
3.8% | |||
| ||||||||||
Three Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Region |
2015 |
vs. 2014 |
2015 |
vs. 2014 |
2015 |
vs. 2014 | ||||
|
|
5.0% |
72.3% |
1.4% |
pts. |
|
3.0% | |||
|
|
4.1% |
77.2% |
1.4% |
pts. |
|
2.3% | |||
|
|
0.8% |
62.9% |
2.3% |
pts. |
|
-2.9% | |||
|
|
5.7% |
74.5% |
4.4% |
pts. |
|
-0.5% | |||
|
|
4.5% |
74.0% |
2.5% |
pts. |
|
0.9% | |||
Worldwide3 |
|
5.3% |
77.4% |
0.6% |
pts. |
|
4.4% | |||
1 International includes properties located outside | ||||||||||
| ||||||||||
2 | ||||||||||
3 | ||||||||||
A-4 |
| ||||||||||
KEY LODGING STATISTICS | ||||||||||
Constant $ | ||||||||||
| ||||||||||
Six Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Region |
2015 |
vs. 2014 |
2015 |
vs. 2014 |
2015 |
vs. 2014 | ||||
|
|
6.9% |
75.3% |
1.4% |
pts. |
|
4.9% | |||
|
|
6.9% |
73.9% |
2.7% |
pts. |
|
2.9% | |||
|
|
4.9% |
63.6% |
4.7% |
pts. |
|
-2.8% | |||
|
|
5.5% |
72.9% |
4.4% |
pts. |
|
-0.9% | |||
|
|
6.2% |
72.4% |
3.5% |
pts. |
|
1.1% | |||
Worldwide3 |
|
5.9% |
74.5% |
1.5% |
pts. |
|
3.7% | |||
| ||||||||||
Six Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Region |
2015 |
vs. 2014 |
2015 |
vs. 2014 |
2015 |
vs. 2014 | ||||
|
|
5.4% |
72.5% |
1.0% |
pts. |
|
4.0% | |||
|
|
5.3% |
71.2% |
2.1% |
pts. |
|
2.2% | |||
|
|
5.1% |
64.1% |
4.4% |
pts. |
|
-2.0% | |||
|
|
5.9% |
73.3% |
4.1% |
pts. |
|
-0.1% | |||
|
|
5.5% |
71.4% |
2.8% |
pts. |
|
1.3% | |||
Worldwide3 |
|
6.0% |
73.8% |
1.1% |
pts. |
|
4.4% | |||
1 International includes properties located outside |
||||||||||
2 | ||||||||||
3 | ||||||||||
A-5 |
| ||||||||||
KEY LODGING STATISTICS | ||||||||||
Constant $ | ||||||||||
| ||||||||||
Three Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Brand |
2015 |
vs. 2014 |
2015 |
vs. 2014 |
2015 |
vs. 2014 | ||||
|
|
5.1% |
79.8% |
0.2% |
pts. |
|
4.7% | |||
|
|
6.2% |
79.5% |
-0.2% |
pts. |
|
6.5% | |||
The Ritz-Carlton |
|
3.2% |
74.9% |
-0.1% |
pts. |
|
3.3% | |||
Composite North American Full-Service1 |
|
4.7% |
78.9% |
0.2% |
pts. |
|
4.4% | |||
Courtyard |
|
7.1% |
77.1% |
0.3% |
pts. |
|
6.6% | |||
SpringHill Suites |
|
8.9% |
80.9% |
0.8% |
pts. |
|
7.8% | |||
|
|
8.5% |
81.9% |
0.6% |
pts. |
|
7.8% | |||
TownePlace Suites |
|
11.4% |
80.8% |
2.5% |
pts. |
|
7.9% | |||
Composite North American Limited-Service2 |
|
7.5% |
78.7% |
0.4% |
pts. |
|
6.9% | |||
Composite - All3 |
|
5.6% |
78.8% |
0.3% |
pts. |
|
5.2% | |||
| ||||||||||
Three Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Brand |
2015 |
vs. 2014 |
2015 |
vs. 2014 |
2015 |
vs. 2014 | ||||
|
|
4.9% |
76.7% |
0.1% |
pts. |
|
4.8% | |||
|
|
5.4% |
78.0% |
0.0% |
pts. |
|
5.4% | |||
|
|
3.1% |
79.4% |
0.3% |
pts. |
|
2.8% | |||
The Ritz-Carlton |
|
3.2% |
74.9% |
-0.1% |
pts. |
|
3.3% | |||
Composite North American Full-Service4 |
|
4.6% |
76.9% |
0.1% |
pts. |
|
4.5% | |||
Courtyard |
|
7.0% |
77.7% |
0.8% |
pts. |
|
5.9% | |||
|
|
4.4% |
75.0% |
-0.1% |
pts. |
|
4.5% | |||
SpringHill Suites |
|
5.1% |
78.7% |
-0.2% |
pts. |
|
5.3% | |||
|
|
6.3% |
83.0% |
0.1% |
pts. |
|
6.2% | |||
TownePlace Suites |
|
5.2% |
79.3% |
0.4% |
pts. |
|
4.7% | |||
Composite North American Limited-Service2 |
|
6.1% |
78.7% |
0.3% |
pts. |
|
5.7% | |||
Composite - All5 |
|
5.4% |
78.0% |
0.2% |
pts. |
|
5.1% | |||
1 | ||||||||||
2 | ||||||||||
3 | ||||||||||
| ||||||||||
4 | ||||||||||
5 | ||||||||||
A-6 |
| ||||||||||
KEY LODGING STATISTICS | ||||||||||
Constant $ | ||||||||||
| ||||||||||
Six Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Brand |
2015 |
vs. 2014 |
2015 |
vs. 2014 |
2015 |
vs. 2014 | ||||
|
|
4.8% |
76.4% |
0.2% |
pts. |
|
4.5% | |||
|
|
7.5% |
78.0% |
0.9% |
pts. |
|
6.3% | |||
The Ritz-Carlton |
|
2.9% |
73.1% |
-0.4% |
pts. |
|
3.5% | |||
Composite North American Full-Service1 |
|
4.7% |
76.0% |
0.3% |
pts. |
|
4.3% | |||
Courtyard |
|
8.3% |
73.0% |
1.3% |
pts. |
|
6.4% | |||
SpringHill Suites |
|
7.8% |
75.9% |
0.6% |
pts. |
|
7.0% | |||
|
|
7.8% |
78.5% |
0.3% |
pts. |
|
7.4% | |||
TownePlace Suites |
|
10.6% |
73.6% |
1.1% |
pts. |
|
8.9% | |||
Composite North American Limited-Service2 |
|
8.2% |
74.7% |
1.0% |
pts. |
|
6.7% | |||
Composite - All3 |
|
5.7% |
75.5% |
0.6% |
pts. |
|
4.9% | |||
| ||||||||||
Six Months Ended | ||||||||||
REVPAR |
Occupancy |
Average Daily Rate | ||||||||
Brand |
2015 |
vs. 2014 |
2015 |
vs. 2014 |
2015 |
vs. 2014 | ||||
|
|
5.3% |
73.5% |
0.2% |
pts. |
|
4.9% | |||
|
|
6.9% |
75.6% |
1.0% |
pts. |
|
5.5% | |||
|
|
3.9% |
77.3% |
0.4% |
pts. |
|
3.3% | |||
The Ritz-Carlton |
|
2.9% |
73.1% |
-0.4% |
pts. |
|
3.5% | |||
Composite North American Full-Service4 |
|
5.0% |
73.9% |
0.3% |
pts. |
|
4.6% | |||
Courtyard |
|
8.1% |
73.4% |
1.6% |
pts. |
|
5.8% | |||
|
|
6.1% |
70.3% |
1.0% |
pts. |
|
4.6% | |||
SpringHill Suites |
|
6.2% |
75.1% |
0.6% |
pts. |
|
5.3% | |||
|
|
6.6% |
79.3% |
0.4% |
pts. |
|
6.1% | |||
TownePlace Suites |
|
6.6% |
75.1% |
0.8% |
pts. |
|
5.5% | |||
Composite North American Limited-Service2 |
|
7.1% |
74.5% |
1.0% |
pts. |
|
5.6% | |||
Composite - All5 |
|
6.2% |
74.3% |
0.8% |
pts. |
|
5.0% | |||
1 | ||||||||||
2 | ||||||||||
3 | ||||||||||
| ||||||||||
4 | ||||||||||
5 | ||||||||||
A-7 |
| |||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||
EBITDA AND ADJUSTED EBITDA | |||||||||
($ in millions) | |||||||||
Fiscal Year 2015 |
|||||||||
First |
Second Quarter |
Total |
|||||||
Net income |
$ 207 |
$ 240 |
$ 447 |
||||||
Interest expense |
36 |
42 |
78 |
||||||
Tax provision |
100 |
115 |
215 |
||||||
Depreciation and amortization |
32 |
32 |
64 |
||||||
Depreciation classified in Reimbursed costs |
14 |
14 |
28 |
||||||
Interest expense from unconsolidated joint ventures |
1 |
0 |
1 |
||||||
Depreciation and amortization from unconsolidated joint ventures |
3 |
2 |
5 |
||||||
EBITDA ** |
393 |
445 |
838 |
||||||
EDITION impairment charge |
12 |
- |
12 |
||||||
Losses on expected disposition of real estate |
- |
22 |
22 |
||||||
Gain on redemption of preferred equity ownership interest |
- |
(41) |
(41) |
||||||
Share-based compensation (including share-based compensation reimbursed by third-party owners) |
24 |
31 |
55 |
||||||
Adjusted EBITDA ** |
$ 429 |
$ 457 |
$ 886 |
||||||
Increase over 2014 Quarterly Adjusted EBITDA ** |
27% |
12% |
19% |
||||||
Fiscal Year 2014 | |||||||||
First |
Second Quarter |
Third Quarter |
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 | ||||
** Denotes non-GAAP financial measures. Please see pages A-13 and A-14 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 |
$ 849 |
$ 872 |
$ 753 |
|||
Interest expense |
165 |
165 |
115 |
|||
Tax provision |
401 |
413 |
335 |
|||
Depreciation and amortization |
128 |
128 |
123 |
|||
Depreciation classified in Reimbursed costs |
60 |
60 |
51 |
|||
Interest expense from unconsolidated joint ventures |
5 |
5 |
3 |
|||
Depreciation and amortization from unconsolidated joint ventures |
10 |
10 |
10 |
|||
EBITDA ** |
1,618 |
1,653 |
1,390 |
|||
EDITION impairment charge |
12 |
12 |
25 |
|||
Losses on expected disposition of real estate |
22 |
22 |
- |
|||
Gain on redemption of preferred equity ownership interest |
(41) |
(41) |
- |
|||
Share-based compensation (including share-based compensation reimbursed by third-party owners) |
110 |
110 |
109 |
|||
Adjusted EBITDA ** |
$ 1,721 |
$ 1,756 |
$ 1,524 |
|||
Increase over 2014 Adjusted EBITDA** |
13% |
15% |
||||
** Denotes non-GAAP financial measures. See pages A-13 and A-14 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 | |||
SECOND QUARTER 2015 AND 2014 | |||
($ in millions) | |||
ADJUSTED OPERATING INCOME MARGIN |
Second |
Second | |
Total revenues, as reported |
$ 3,689 |
$ 3,484 | |
Less: cost reimbursements |
(2,953) |
(2,763) | |
Total revenues, as adjusted ** |
$ 736 |
$ 721 | |
Operating income |
$ 369 |
$ 316 | |
Add: EDITION impairment charge |
- |
15 | |
Add: |
- |
7 | |
Operating income, as adjusted ** |
$ 369 |
$ 338 | |
Adjusted operating income margin ** |
50% |
47% | |
** Denotes non-GAAP financial measures. See pages A-13 and A-14 for information about our reasons | |||
for providing these alternative financial measures and the limitations on their use. | |||
A-10 |
| ||||
NON-GAAP FINANCIAL MEASURES | ||||
ADJUSTED EARNINGS PER SHARE, NET OF TAX | ||||
(in millions, except per share amounts) | ||||
Second |
Second | |||
Net income, as reported |
$ 240 |
$ 192 | ||
Add: EDITION impairment charge, net of tax |
- |
9 | ||
Add: |
- |
5 | ||
Add: Litigation reserve, net of tax |
- |
7 | ||
Add: Losses on expected disposition of real estate, net of tax |
13 |
- | ||
Less: Gain on redemption of preferred equity ownership interest, net of tax |
(25) |
- | ||
Net income, as adjusted ** |
$ 228 |
$ 213 | ||
Diluted EPS, as reported |
$ 0.87 |
$ 0.64 | ||
Add: EDITION impairment charge, net of tax |
- |
0.03 | ||
Add: |
- |
0.02 | ||
Add: Litigation reserve, net of tax |
- |
0.02 | ||
Add: Losses on expected disposition of real estate, net of tax |
0.04 |
- | ||
Less: Gain on redemption of preferred equity ownership interest, net of tax |
(0.09) |
- | ||
Diluted EPS, as adjusted** |
$ 0.82 |
$ 0.71 | ||
Diluted Shares |
277.3 |
|||
Increase over 2014 Diluted EPS |
36% |
|||
Adjusted increase over 2014 Diluted EPS, as adjusted ** |
15% |
|||
** Denotes non-GAAP financial measures. See pages A-13 and A-14 for information about our reasons for providing | ||||
these alternative financial measures and the limitations on their use. | ||||
A-11 |
| |||
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: |
|||
Twelve Months Ended |
|||
|
|||
Net income |
$ 836 |
||
Interest expense |
133 |
||
Tax provision |
398 |
||
Earnings before interest expense and taxes ** |
$ 1,367 |
||
The reconciliations of assets to invested capital are as follows: |
|||
Twelve Months Ended |
Twelve Months Ended | ||
|
| ||
Assets |
$ 6,321 |
$ 6,830 | |
Less: current liabilities, net of current portion of long-term debt |
(2,903) |
(2,683) | |
Less: deferred tax assets, net1 |
(684) |
(800) | |
Invested capital ** |
$ 2,734 |
$ 3,347 | |
Average invested capital 2 ** |
$ 3,041 |
||
Return on invested capital ** |
45% |
||
1 Deducted because the numerator of the calculation is a pre-tax number. At | |||
2 Calculated as "Invested capital" for the current year and prior year, divided by two. | |||
** Denotes non-GAAP financial measures. See pages A-13 and A-14 for information about our reasons for providing these alternative financial measures and the limitations on their use. | |||
A-12 |
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
Adjusted Measures that Exclude 2015 and 2014 Second Quarter Gains and Charges. We believe that measures excluding the following 2015 and 2014 second quarter gains and charges are meaningful measures of our performance because they permit period-over-period comparisons of our ongoing core operations before these items and facilitate our comparison of results before these items with results from other lodging companies.
We recorded a net gain of
We recorded charges of
Earnings Before Interest Expense and Taxes ("EBIT"), and Adjusted Earnings Before Interest Expense, Taxes, Depreciation and Amortization ("Adjusted EBITDA"). EBIT and Earnings Before Interest Expense, Taxes, Depreciation and Amortization ("EBITDA") are financial measures not required by, or presented in accordance with GAAP. EBIT, which we use as part of our return on invested capital calculation,
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. Our non-GAAP measure of Adjusted EBITDA further adjusts EBITDA to exclude (1) the
We believe that Adjusted EBITDA is a meaningful indicator of our operating performance because it permits period-over-period comparisons of our ongoing core
operations before these items and facilitates our comparison of results before these items with results from other lodging companies. We use Adjusted EBITDA to evaluate companies because it excludes certain items that can vary widely across different industries or among companies within the same industry, and analysts, lenders, investors, and others use EBITDA or Adjusted EBITDA for similar purposes. 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 provisions for income taxes can vary considerably among
companies. Our Adjusted 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 Income Statements, 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 excluded share-based compensation expense in all periods presented in order to address considerable variability among companies in recording compensation expense because companies use share-based payment awards differently, both in the type and quantity of awards granted.
Adjusted EBITDA and EBIT have limitations and should not be considered
in isolation or as substitutes for performance measures calculated under GAAP. These non-GAAP measures exclude certain cash expenses that we are obligated to make. In addition, other companies in our industry may calculate Adjusted EBITDA differently than we do or may not calculate it at all, limiting the usefulness of Adjusted EBITDA as a comparative measure.
A-13
NON-GAAP FINANCIAL MEASURES
Adjusted Operating Income Margin. We consider operating income, as adjusted and therefore, operating income margin, as adjusted for the 2014 second quarter pre-tax EDITION impairment charges of
Adjusted Earnings per Share ("Adjusted EPS"). Our Adjusted EPS excludes a net gain of
Return on
A-14
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-second-quarter-2015-results-300120701.html
SOURCE
News Provided by Acquire Media