Attached files

file filename
8-K - 8-K - STARWOOD HOTEL & RESORTS WORLDWIDE, INChot-8k_20150730.htm

Exhibit 99.1

 

Investor Contact

Stephen Pettibone

203-351-3500

 

 

 

 

One StarPoint

Stamford, CT 06902

United States

Media Contact

KC Kavanagh

866-478-2777

 

STARWOOD REPORTS SECOND QUARTER

2015 RESULTS

STAMFORD, Conn. (July 30, 2015) – Starwood Hotels & Resorts Worldwide, Inc. (NYSE: HOT) today reported second quarter 2015 financial results.

Second Quarter 2015 Highlights

§

Excluding special items, EPS from continuing operations was $0.84.  Including special items, EPS from continuing operations was $0.79.

§

Adjusted EBITDA was $311 million.

§

Excluding special items, income from continuing operations was $143 million.  Including special items, income from continuing operations was $136 million.

§

Worldwide Systemwide REVPAR for Same-Store Hotels increased 4.1% in constant dollars (decreased 0.7% in actual dollars) compared to 2014.  Systemwide REVPAR for Same-Store Hotels in North America increased 5.3% in constant dollars (4.1% in actual dollars).

§

Management fees, franchise fees and other income, which were negatively impacted by foreign exchange rates, decreased 1.5% compared to 2014. Core fees decreased 1.0% compared to 2014.

§

Earnings from Starwood’s vacation ownership and residential business decreased approximately $2 million compared to 2014.

§

During the quarter, the Company signed 64 hotel management and franchise contracts, representing approximately 14,400 rooms, a 69% increase in signed rooms compared to 2014. The Company also opened 21 hotels and resorts with approximately 4,000 rooms in the second quarter of 2015.

§

During the quarter, the Company paid a quarterly dividend of $0.375 per share and repurchased 1.2 million shares at a total cost of $105 million and a weighted average price of $84.24 per share.  

§

During the quarter, the Company sold three hotels for gross cash proceeds of approximately $533 million, subject to long-term management or franchise contracts.  

 

 

 

 


Second Quarter 2015 Earnings Summary

Starwood Hotels & Resorts Worldwide, Inc. (“Starwood” or the “Company”) today reported EPS from continuing operations for the second quarter of 2015 of $0.79 compared to $0.80 in the second quarter of 2014.  Excluding special items, EPS from continuing operations was $0.84 for the second quarter of 2015 compared to $0.77 in the second quarter of 2014.

Special items in the second quarter of 2015 consisted of restructuring and other special charges of $23 million (pre-tax and $12 million after-tax), as well as a $5 million tax benefit on certain non-recurring items.  Special items in the second quarter of 2014 totaled a benefit of $6 million (after-tax).  Excluding special items, the effective income tax rate in the second quarter of 2015 was 30.1% compared to 33.3% in the second quarter of 2014.

Income from continuing operations was $136 million in the second quarter of 2015, compared to $153 million in the second quarter of 2014.  Excluding special items, income from continuing operations was $143 million in the second quarter of 2015 compared to $147 million in the second quarter of 2014.

Net income was $136 million and $0.79 per share in the second quarter of 2015, compared to $153 million and $0.80 per share in the second quarter of 2014.

Adam Aron, Chief Executive Officer of the Company on an interim basis, said, “Starwood delivered strong Adjusted EBITDA and EPS before special items in the second quarter of 2015, even in the face of macroeconomic headwinds.  We improved our performance while streamlining our organization and reducing our costs.

“At the same time, we have initiated efforts to reinvigorate our brands with the launch of the new Tribute Portfolio brand and the announcement of Sheraton 2020.  Similar efforts to enhance the market strength of all our brands are underway, especially for The Luxury Collection and Aloft.  Our pace of hotel footprint growth is also accelerating, with strong signings in the second quarter.

“The sales of the Gritti Palace, the Phoenician and the Element Denver Park Meadows indicate that we are successfully executing against our asset light strategy.  Looking ahead, we remain bullish about our long term growth.”

Six Months Ended June 30, 2015 Earnings Summary

Income from continuing operations was $235 million in the six months ended June 30, 2015 compared to $289 million in the same period in 2014.  Excluding special items, income from continuing operations was $253 million in the six months ended June 30, 2015 compared to $269 million in the same period in 2014. The decreases primarily reflect the impact of the sales of nine hotels since the second quarter of 2014.

Net income was $235 million and $1.37 per share in the six months ended June 30, 2015 compared to $290 million and $1.52 per share in the same period in 2014.

Adjusted EBITDA was $585 million in the six months ended June 30, 2015 compared to $605 million in the same period in 2014.

 

 

2


Second Quarter 2015 Operating Results

Management and Franchise Revenues

Worldwide Systemwide REVPAR for Same-Store Hotels increased 4.1% in constant dollars (decreased 0.7% in actual dollars) compared to the second quarter of 2014.  International Systemwide REVPAR for Same-Store Hotels increased 2.7% in constant dollars (decreased 6.6% in actual dollars).

Changes in REVPAR for Worldwide Systemwide Same-Store Hotels by region:

 

 

 

REVPAR

 

Region

 

Constant

Dollars

 

 

Actual

Dollars

 

Americas:

 

 

 

 

 

 

 

 

North America

 

 

5.3

%

 

 

4.1

%

Latin America

 

 

(3.2

)%

 

 

(3.2

)%

Asia Pacific:

 

 

 

 

 

 

 

 

Greater China

 

 

(0.3

)%

 

 

0.1

%

Rest of Asia

 

 

7.5

%

 

 

(2.4

)%

Europe, Africa & Middle East:

 

 

 

 

 

 

 

 

Europe

 

 

6.1

%

 

 

(14.0

)%

Africa & Middle East

 

 

(4.0

)%

 

 

(8.2

)%

 

Changes in REVPAR for Worldwide Systemwide Same-Store Hotels by brand:

 

 

 

REVPAR

 

Brand

 

Constant

Dollars

 

 

Actual

Dollars

 

St. Regis/Luxury Collection

 

 

5.1

%

 

 

(2.8

)%

W Hotels

 

 

3.8

%

 

 

0.5

%

Westin

 

 

5.9

%

 

 

1.6

%

Sheraton

 

 

2.6

%

 

 

(1.5

)%

Le Méridien

 

 

2.3

%

 

 

(6.5

)%

Four Points by Sheraton

 

 

3.4

%

 

 

(0.6

)%

Aloft

 

 

10.0

%

 

 

8.5

%

 

Worldwide Same-Store Company-Operated gross operating profit margins increased approximately 50 basis points compared to 2014.  International gross operating profit margins for Same-Store Company-Operated properties increased approximately 20 basis points.  North American Same-Store Company-Operated gross operating profit margins increased approximately 75 basis points.

 

Management fees, franchise fees and other income, which were negatively impacted by foreign exchange rates, were $256 million, down $4 million, or 1.5% compared to the second quarter of 2014.  Core fees decreased 1.0% to $206 million.  Other management and franchise revenues decreased 4.2% or $2 million.

Development

During the second quarter of 2015, the Company signed 64 hotel management and franchise contracts, representing approximately 14,400 rooms, of which 49 are new builds and 15 are conversions from other brands.  At June 30, 2015, the Company had approximately 500 hotels in the active pipeline representing approximately 112,000 rooms.

During the second quarter of 2015, 21 new hotels and resorts (representing approximately 4,000 rooms) entered the system, including Sheraton Zhanjiang Hotel (China, 440 rooms), Le Méridien Saigon (Vietnam, 350 rooms), Sheraton Barra Rio de Janeiro Hotel (Brazil, 292 rooms), The Westin Jekyll Island (Georgia, 200 rooms), Aloft South Beach (Florida, 237 rooms), and Augustine, a Luxury Collection Hotel, Prague (Czech Republic, 101 rooms).  During the quarter, eight properties (representing approximately 1,800 rooms) were removed from the system.

3


Owned Hotels

Worldwide REVPAR at Starwood Same-Store Owned Hotels increased 6.8% in constant dollars (decreased 2.6% in actual dollars) when compared to 2014.  REVPAR at Starwood Same-Store Owned Hotels in North America increased 8.6% in constant dollars (4.8% actual dollars).  Internationally, Starwood Same-Store Owned Hotel REVPAR increased 4.9% in constant dollars (decreased 10.3% in actual dollars).

Revenues at Starwood Same-Store Owned Hotels Worldwide increased 7.3% in constant dollars (decreased 2.0% in actual dollars) while costs and expenses increased 5.6% in constant dollars (decreased 3.0% in actual dollars) when compared to 2014.  Margins at these hotels increased approximately 80 basis points compared to 2014.

Revenues at Starwood Same-Store Owned Hotels in North America increased 8.2% in constant dollars (4.4% in actual dollars) while costs and expenses increased 5.8% in constant dollars (2.5% in actual dollars) when compared to 2014.  Margins at these hotels increased approximately 150 basis points compared to 2014.

Internationally, revenues at Starwood Same-Store Owned Hotels increased 6.3% in constant dollars (decreased 8.9% in actual dollars) while costs and expenses increased 5.4% in constant dollars (decreased 9.5% in actual dollars) when compared to 2014.  Margins at these hotels increased approximately 40 basis points compared to 2014.

Revenues at Owned Hotels, which were negatively impacted by asset sales since the second quarter of 2014, were $356 million, compared to $414 million in 2014.  Expenses at Owned Hotels were $265 million compared to $314 million in 2014.  

Vacation Ownership

Vacation ownership revenues for the three months ended June 30, 2015 increased 5.6%, to $169 million, compared to the corresponding period in 2014 primarily due to the timing of deferred revenues and an increase in revenues from resort operations.  Originated contract sales of vacation ownership intervals remained flat for the three months ended June 30, 2015, compared to the corresponding period in 2014, with a 1.8% increase in the number of contracts signed, offset by a decrease in the average price per vacation ownership unit sold to approximately $14,800.

Residential

During the second quarter of 2015, the Company’s residential revenues were $1 million compared to $11 million in 2014 as the St. Regis Bal Harbour residential project sold out in early 2014.

Selling, General, Administrative and Other

During the second quarter of 2015, selling, general, administrative and other expenses (“SG&A”) decreased 2.9% to $99 million compared to $102 million in 2014, primarily due to an acceleration of the implementation of the Company’s previously announced cost savings initiatives and timing of expenses.  The Company now targets a decrease of 2% to 4% for the full year.

Capital

Gross capital spending during the quarter included approximately $37 million of maintenance capital and $38 million of development capital.

 

 

 

 

 

 

4


Asset Sales

During the second quarter of 2015, the Company completed the sales of The Phoenician, a Luxury Collection Resort, Scottsdale, for gross cash proceeds of $400 million and The Gritti Palace, a Luxury Collection Hotel, Venice, for gross cash proceeds of approximately $117 million, both of which were sold subject to long-term management contracts.  Additionally, during the second quarter of 2015, the Company sold the Element Denver Park Meadows for gross cash proceeds of approximately $16 million, subject to a long-term franchise contract. Year to date through June 30, 2015, the Company has received gross cash proceeds from asset sales of approximately $566 million, including approximately $33 million from the sale of minority interests in two hotels.  

Restructuring and Other Special Charges

During the second quarter of 2015, the Company recorded $13 million of restructuring charges associated with its previously announced cost savings initiatives and $10 million of other special charges.  Other special charges primarily consist of costs associated with the planned spin-off of the Company’s vacation ownership business.

Dividend

On May 28, 2015, the Company declared a regular quarterly dividend of $0.375 per share, which was paid on June 17, 2015.  The total dividends paid in the second quarter of 2015 were approximately $64 million.

Share Repurchase

In the second quarter of 2015, the Company repurchased 1.2 million shares at a total cost of approximately $105 million and a weighted average price of $84.24 per share.  As of June 30, 2015, approximately $601 million remained available under the Company’s share repurchase authorization.  Year to date through June 30, 2015, the Company has repurchased 2.8 million shares at a total cost of $228 million and an average price of $80.91.

Balance Sheet

At June 30, 2015, the Company had gross debt of $2.1 billion, cash and cash equivalents of $769 million (including $34 million of restricted cash) and net debt of $1.4 billion, compared to net debt of $1.7 billion as of December 31, 2014, in each case excluding debt and restricted cash associated with securitized vacation ownership notes receivable. Net debt at June 30, 2015, including $208 million of debt and $11 million of restricted cash associated with securitized vacation ownership notes receivable, was $1.6 billion.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5


 

 

 

 

Outlook

§

The following outlook assumes the planned spin-off of the vacation ownership business occurs on December 31, 2015.  Transaction costs related to the planned spin-off are not included in full year SG&A guidance. 

For the full year 2015:

§

Adjusted EBITDA is expected to be approximately $1.175 billion to $1.200 billion (based on the assumptions below).

§

REVPAR increases at Same-Store Systemwide Hotels Worldwide of 4% to 6% in constant dollars (approximately 400 basis points lower in actual dollars at current exchange rates).

§

REVPAR increases at Same-Store Owned Hotels Worldwide of 5% to 7% in constant dollars (approximately 650 basis points lower in actual dollars at current exchange rates).

§

Margins at Same-Store Owned Hotels Worldwide increase 50 to 100 basis points.

§

Core fees increase approximately 2% to 4%.

§

Management fees, franchise fees and other income are expected to be approximately flat.

§

Earnings from the Company’s vacation ownership and residential business of approximately $155 million to $165 million.

§

SG&A decreases approximately 2% to 4%. 

§

Significant non-recurring items in 2014 Adjusted EBITDA include $35 million related to five large one-time termination fees received by the Company and $11 million from the St. Regis Bal Harbour residential project, which is sold out.

§

Shifts in exchange rates since 2014 will negatively impact full year earnings by approximately $41 million if exchange rates stay at current levels. 

§

Depreciation and amortization is expected to be approximately $307 million.

§

Interest expense is expected to be approximately $135 million.

§

Full year effective tax rate is expected to be approximately 32%, and cash taxes from operating earnings are expected to be approximately $135 million.

§

EPS before special items is expected to be approximately $2.93 to $3.03 (based on the assumptions above).

§

Cash flow from operations is expected to be approximately $740 million to $840 million (based on the assumptions above). Cash flow from operations includes vacation ownership investment in inventory expected to be approximately $160 million which includes approximately $80 million related to the development of the Westin Nanea Ocean Villas, the third phase of the Westin Ka’anapali Ocean Resort Villas.

§

Full year capital expenditures (excluding vacation ownership inventory) are expected to be approximately $200 million for maintenance, renovation and technology.  In addition, in-flight investment projects and prior commitments for joint ventures and other investments are expected to total approximately $200 million.

 

 

 

 

 

6


 

For the three months ended September 30, 2015:

§

Adjusted EBITDA is expected to be approximately $285 million to $295 million (based on the assumptions below).

§

REVPAR increases at Same-Store Systemwide Hotels Worldwide of 4% to 6% in constant dollars (approximately 550 basis points lower in actual dollars at current exchange rates).

§

REVPAR increases at Same-Store Owned Hotels Worldwide of 4% to 6% in constant dollars (approximately 800 basis points lower in actual dollars at current exchange rates).

§

Core fees increase approximately 1% to 3%.

§

Management fees, franchise fees and other income increase 2% to 4%.

§

Earnings from the Company’s vacation ownership and residential business of approximately $35 million to $40 million.

§

Shifts in exchange rates since the third quarter of 2014 will negatively impact third quarter 2015 earnings by approximately $11 million if exchange rates stay at current levels.

§

EPS is expected to be approximately $0.69 to $0.73 (based on the assumptions above).

7


Special Items

The Company’s special items included a pre-tax charge of $23 million ($7 million charge after-tax) in the second quarter of 2015 compared to a pre-tax and after-tax benefit of $6 million in the same period of 2014.

The following represents a reconciliation of income from continuing operations before special items to income from continuing operations including special items (in millions, except per share data):

 

Three Months Ended

June 30,

 

 

 

 

Six Months Ended

June 30,

 

2015

 

 

2014

 

 

 

 

2015

 

 

2014

 

$

143

 

 

$

147

 

 

Income from continuing operations before special items

 

$

253

 

 

$

269

 

$

0.84

 

 

$

0.77

 

 

EPS before special items

 

$

1.48

 

 

$

1.40

 

 

 

 

 

 

 

 

 

Special Items

 

 

 

 

 

 

 

 

 

(23

)

 

 

3

 

 

Restructuring and other special (charges) credits, net (a)

 

 

(54

)

 

 

3

 

 

 

 

 

3

 

 

Gain (loss) on asset dispositions and impairments, net (b)

 

 

14

 

 

 

(33

)

 

 

 

 

 

 

Gain on sale of an unconsolidated joint venture hotel (c)

 

 

4

 

 

 

 

 

(23

)

 

 

6

 

 

Total special items – pre-tax

 

 

(36

)

 

 

(30

)

 

13

 

 

 

 

 

Income tax benefit (expense) for special items (d)

 

 

13

 

 

 

(2

)

 

3

 

 

 

 

 

Income tax benefit - other non-recurring items (e)

 

 

5

 

 

 

52

 

 

(7

)

 

 

6

 

 

Total special items – after-tax

 

 

(18

)

 

 

20

 

$

136

 

 

$

153

 

 

Income from continuing operations

 

$

235

 

 

$

289

 

$

0.79

 

 

$

0.80

 

 

EPS including special items

 

$

1.37

 

 

$

1.51

 

 

a)

During the three months ended June 30, 2015, the net charge relates to costs associated with the Company’s previously announced cost savings initiatives of $12 million, $10 million in costs associated with the planned spin-off of the vacation ownership business, and a $6 million charge for technology related costs and expenses that the Company no longer deems recoverable, partially offset by the reversal of $5 million of reserves as a result of the favorable resolutions of an exposure from a previous disposition, and a dispute with a foreign taxing authority. During the six months ended June 30, 2015, the net charge further includes $15 million in severance costs, including $7 million associated with the resignation of the Company’s former CEO, the establishment of a $6 million reserve related to potential liabilities assumed in connection with the 2005 acquisition of Le Méridien, and $6 million in costs associated with the planned spin-off of the vacation ownership business.

b)

During the six months ended June 30, 2015, the net benefit primarily relates to the sale of a minority partnership interest in a hotel. During the three months ended June 30, 2014, the net gain is primarily due to the conversion of a leased hotel to a managed hotel discussed below. During the six months ended June 30, 2014, the net loss primarily relates to the impairment of two hotels, one of which was sold subject to a long-term franchise contract and the other of which represents a leased hotel that was converted to a managed hotel.  In addition, during the six months ended June 30, 2014, the Company recorded an impairment charge associated with one of its foreign unconsolidated joint ventures.  

c)

During the six months ended June 30, 2015, the net benefit relates to a gain recognized on the sale of a hotel by a joint venture in which the Company holds a minority interest. This gain is included in the equity earnings and gains from unconsolidated ventures, net line item in the statement of income.

d)

During the three and six months ended June 30, 2015 and 2014, the amounts primarily relate to the tax benefit (expense) on the pre-tax special items.

e)

During the three months ended June 30, 2015, the $3 million benefit primarily relates to favorable tax law changes. During the six months ended June 30, 2015, the net benefit further includes a change in tax reserves. During the six months ended June 30, 2014, the net benefit primarily relates to the settlement of a foreign tax audit.  

The Company has included the above supplemental information concerning special items to assist investors in analyzing Starwood’s financial position and results of operations.  The Company has chosen to provide this information to investors to enable them to perform meaningful comparisons of past, present and future operating results and as a means to emphasize the results of core ongoing operations.

Starwood will be conducting a conference call to discuss the second quarter financial results at 1:00 p.m. Eastern Daylight Time today, available via webcast on the Company’s website at

8


http://www.starwoodhotels.com/corporate/about/investor/earnings.html. A webcast replay will be available on the corporate website a few hours after the live event on Thursday, July 30 and will be available for one year. Alternatively, participants may dial into the live call at (866) 921-0636 with conference ID 69941686. Outside the U.S., participants may dial into the live call at (706) 758-8764. Please dial in fifteen minutes early to ensure a timely start. A call replay will be available a few hours after the live event on Thursday, July 30 and will be available for one week; the call replay can be accessed by dialing (855) 859-2056 with conference ID 69941686. Outside the U.S., the call replay can be accessed at (404) 537-3406.

Definitions

All references to EPS, unless otherwise noted, reflect earnings per diluted share from continuing operations attributable to Starwood’s common stockholders.  All references to continuing operations, discontinued operations and net income reflect amounts attributable to Starwood’s common stockholders (i.e., excluding amounts attributable to noncontrolling interests).  All references to net capital expenditures mean gross capital expenditures for timeshare and fractional inventory net of cost of sales.  EBITDA represents net income before interest expense, taxes, depreciation and amortization.  The Company believes that EBITDA is a useful measure of the Company’s operating performance due to the significance of the Company’s long-lived assets and level of indebtedness.  EBITDA is a commonly used measure of performance in its industry which, when considered with GAAP measures, the Company believes gives a more complete understanding of the Company’s operating performance.  It also facilitates comparisons between the Company and its competitors.  The Company’s management has historically adjusted EBITDA (i.e., “Adjusted EBITDA”) when evaluating operating performance for the Company, as well as for individual properties or groups of properties, because the Company believes that the inclusion or exclusion of certain recurring and non-recurring items, such as restructuring and other special charges (credits) and gains and losses on asset dispositions and impairments, is necessary to provide the most accurate measure of core operating results and as a means to evaluate comparative results.  The Company’s management also uses Adjusted EBITDA as a measure in determining the value of acquisitions and dispositions and it is used in the annual budget process.  The Company has historically reported this measure to its investors and believes that the continued inclusion of Adjusted EBITDA provides consistency in its financial reporting and enables investors to perform more meaningful comparisons of past, present and future operating results and provides a means to evaluate the results of its core ongoing operations.  EBITDA and Adjusted EBITDA are not intended to represent cash flow from operations as defined by GAAP and such metrics should not be considered as an alternative to net income, cash flow from operations or any other performance measure prescribed by GAAP.  The Company’s calculation of EBITDA and Adjusted EBITDA may be different from the calculations used by other companies and, therefore, comparability may be limited.

All references to Owned or Owned Hotels reflect the Company’s owned, leased, and consolidated joint venture hotels.  All references to Same-Store Owned Hotels reflect the Company’s owned, leased and consolidated joint venture hotels, excluding condo hotels, hotels sold to date and hotels undergoing significant repositionings or for which comparable results are not available (i.e., hotels not owned during the entire periods presented or closed due to seasonality or natural disasters).  References to Company-Operated Hotel metrics (e.g., REVPAR) reflect metrics for the Company’s Owned and managed hotels.  References to Systemwide metrics (e.g., REVPAR) reflect metrics for the Company’s Owned, managed and franchised hotels.  REVPAR is defined as revenue per available room.  ADR is defined as average daily rate.

All references to revenues in constant dollars represent revenues excluding the impact of the movement of foreign exchange rates.  The Company calculates revenues in constant dollars by calculating revenues for the current year using the prior year’s exchange rates.  The Company uses this revenue measure to better understand the underlying results and trends of the business, excluding the impact of movements in foreign exchange rates.

All references to contract sales or originated sales reflect vacation ownership sales before revenue adjustments for percentage of completion accounting methodology.  All references to earnings from vacation ownership and residential represents operating income before depreciation expense.  All references to management and franchise revenues represent base and incentive fees, franchise fees, amortization of deferred gains resulting from the sales of hotels subject to long-term management contracts and termination fees.  All references to core fees represent total management and franchise fees.

9


Starwood Hotels & Resorts Worldwide, Inc. is one of the leading hotel and leisure companies in the world with more than 1,200 properties in some 100 countries and over 180,000 employees at its owned and managed properties.  Starwood is a fully integrated owner, operator and franchisor of hotels, resorts and residences under the renowned brands: St. Regis®, The Luxury Collection®, W®, Westin®, Le Méridien®, Sheraton®, Four Points® by Sheraton, Aloft®, Element® and the recently introduced Tribute Portfolio™.  The Company also boasts one of the industry’s leading loyalty programs, Starwood Preferred Guest (SPG®). Visit www.starwoodhotels.com for more information and stay connected @starwoodbuzz on Twitter and Instagram and facebook.com/Starwood. For more information, including reconciliations of non-GAAP financial measures to GAAP financial measures, please visit www.starwoodhotels.com or contact Investor Relations at (203) 351-3500.

Note: This press release contains forward-looking statements within the meaning of federal securities regulations.  Forward-looking statements are not guarantees of future performance and involve risks and uncertainties and other factors that may cause actual results to differ materially from those anticipated at the time the forward-looking statements are made.  Further results, performance and achievements may be affected by general economic conditions including the impact of war and terrorist activity, natural disasters, business and financing conditions (including the condition of credit markets in the U.S. and internationally), foreign exchange fluctuations, cyclicality of the real estate (including residential) and the hotel and vacation ownership businesses, operating risks associated with the hotel, vacation ownership and residential businesses, relationships with associates and labor unions, customers and property owners, the impact of the internet reservation channels, our reliance on technology, domestic and international political and geopolitical conditions, competition, governmental and regulatory actions (including the impact of changes in U.S. and foreign tax laws and their interpretation), travelers’ fears of exposure to contagious diseases, risk associated with the level of our indebtedness, risk associated with potential acquisitions and dispositions and the introduction of new brand concepts and other risks and uncertainties. These risks and uncertainties are presented in detail in our filings with the Securities and Exchange Commission.  There can be no assurance as to the development of future hotels in the Company’s pipeline or additional vacation ownership units.  Although we believe the expectations reflected in forward-looking statements are based upon reasonable assumptions, we can give no assurance that our expectations will be attained or that results will not materially differ.  We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

10


STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Unaudited Consolidated Statements of Income

(In millions, except per share data)

 

Three Months Ended

June 30,

 

 

 

 

Six Months Ended

June 30,

 

2015

 

 

2014

 

 

%

Variance

 

 

 

 

2015

 

 

2014

 

 

%

Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

$

356

 

 

$

414

 

 

 

(14.0

)

 

Owned, leased and consolidated joint venture hotels

 

$

672

 

 

$

778

 

 

 

(13.6

)

 

170

 

 

 

171

 

 

 

(0.6

)

 

Vacation ownership and residential sales and services

 

 

357

 

 

 

345

 

 

 

3.5

 

 

256

 

 

 

260

 

 

 

(1.5

)

 

Management fees, franchise fees and other income

 

 

496

 

 

 

508

 

 

 

(2.4

)

 

699

 

 

 

694

 

 

 

0.7

 

 

Other revenues from managed and franchised properties (a)

 

 

1,371

 

 

 

1,366

 

 

 

0.4

 

 

1,481

 

 

 

1,539

 

 

 

(3.8

)

 

 

 

 

2,896

 

 

 

2,997

 

 

 

(3.4

)

 

 

 

 

 

 

 

 

 

 

 

 

Costs and Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

265

 

 

 

314

 

 

 

15.6

 

 

Owned, leased and consolidated joint venture hotels

 

 

527

 

 

 

615

 

 

 

14.3

 

 

126

 

 

 

125

 

 

 

(0.8

)

 

Vacation ownership and residential

 

 

263

 

 

 

253

 

 

 

(4.0

)

 

99

 

 

 

102

 

 

 

2.9

 

 

Selling, general, administrative and other

 

 

190

 

 

 

197

 

 

 

3.6

 

 

23

 

 

 

(3

)

 

n/m

 

 

Restructuring and other special charges (credits), net

 

 

54

 

 

 

(3

)

 

n/m

 

 

65

 

 

 

63

 

 

 

(3.2

)

 

Depreciation

 

 

127

 

 

 

123

 

 

 

(3.3

)

 

8

 

 

 

7

 

 

 

(14.3

)

 

Amortization

 

 

15

 

 

 

15

 

 

 

 

 

699

 

 

 

694

 

 

 

(0.7

)

 

Other expenses from managed and franchised properties (a)

 

 

1,371

 

 

 

1,366

 

 

 

(0.4

)

 

1,285

 

 

 

1,302

 

 

 

1.3

 

 

 

 

 

2,547

 

 

 

2,566

 

 

 

0.7

 

 

196

 

 

 

237

 

 

 

(17.3

)

 

Operating income

 

 

349

 

 

 

431

 

 

 

(19.0

)

 

11

 

 

 

9

 

 

 

22.2

 

 

Equity earnings and gains from unconsolidated ventures,

   net

 

 

26

 

 

 

18

 

 

 

44.4

 

 

(27

)

 

 

(23

)

 

 

(17.4

)

 

Interest expense, net of interest income of $1, $1, $2

   and $2

 

 

(58

)

 

 

(46

)

 

 

(26.1

)

 

 

 

 

3

 

 

 

(100.0

)

 

Gain (loss) on asset dispositions and impairments, net

 

 

14

 

 

 

(33

)

 

n/m

 

 

180

 

 

 

226

 

 

 

(20.4

)

 

Income from continuing operations before taxes and

   noncontrolling interests

 

 

331

 

 

 

370

 

 

 

(10.5

)

 

(44

)

 

 

(73

)

 

 

39.7

 

 

Income tax expense

 

 

(96

)

 

 

(81

)

 

 

(18.5

)

 

136

 

 

 

153

 

 

 

(11.1

)

 

Income from continuing operations

 

 

235

 

 

 

289

 

 

 

(18.7

)

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on dispositions, net of tax

 

 

 

 

 

1

 

 

 

(100.0

)

$

136

 

 

$

153

 

 

 

(11.1

)

 

Net income attributable to Starwood

 

$

235

 

 

$

290

 

 

 

(19.0

)

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share – Basic

 

 

 

 

 

 

 

 

 

 

 

 

$

0.80

 

 

$

0.81

 

 

 

(1.2

)

 

Continuing operations

 

$

1.38

 

 

$

1.52

 

 

 

(9.2

)

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

0.01

 

 

 

(100.0

)

$

0.80

 

 

$

0.81

 

 

 

(1.2

)

 

Net income

 

$

1.38

 

 

$

1.53

 

 

 

(9.8

)

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share – Diluted

 

 

 

 

 

 

 

 

 

 

 

 

$

0.79

 

 

$

0.80

 

 

 

(1.3

)

 

Continuing operations

 

$

1.37

 

 

$

1.51

 

 

 

(9.3

)

 

 

 

 

 

 

 

 

 

Discontinued operations

 

 

 

 

 

0.01

 

 

 

(100.0

)

$

0.79

 

 

$

0.80

 

 

 

(1.3

)

 

Net income

 

$

1.37

 

 

$

1.52

 

 

 

(9.9

)

 

169

 

 

 

190

 

 

 

 

 

 

Weighted average number of shares

 

 

170

 

 

 

190

 

 

 

 

 

 

170

 

 

 

191

 

 

 

 

 

 

Weighted average number of shares assuming dilution

 

 

171

 

 

 

191

 

 

 

 

 

 

(a)

The Company includes in revenues the reimbursement of costs incurred on behalf of managed hotel property owners and franchisees with no added margin and includes in costs and expenses these reimbursed costs.  These costs relate primarily to payroll costs at managed properties where the Company is the employer.

n/m = not meaningful

11


STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Consolidated Balance Sheets

(In millions, except share data)

 

 

 

June 30,

2015

 

 

December 31,

2014

 

 

 

(unaudited)

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

735

 

 

$

935

 

Restricted cash

 

 

42

 

 

 

84

 

Accounts receivable, net of allowance for doubtful accounts of $72 and $63

 

 

675

 

 

 

661

 

Inventories

 

 

246

 

 

 

236

 

Securitized vacation ownership notes receivable, net of allowance for

   doubtful accounts of $3 and $4

 

 

44

 

 

 

47

 

Deferred income taxes

 

 

171

 

 

 

199

 

Prepaid expenses and other

 

 

182

 

 

 

159

 

Total current assets

 

 

2,095

 

 

 

2,321

 

Investments

 

 

204

 

 

 

214

 

Plant, property and equipment, net

 

 

2,320

 

 

 

2,634

 

Goodwill and intangible assets, net

 

 

1,912

 

 

 

1,956

 

Deferred income taxes

 

 

579

 

 

 

596

 

Other assets (a)

 

 

750

 

 

 

711

 

Securitized vacation ownership notes receivable, net

 

 

193

 

 

 

227

 

Total assets

 

$

8,053

 

 

$

8,659

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Short-term borrowings and current maturities of long-term debt (b)

 

$

299

 

 

$

297

 

Accounts payable

 

 

94

 

 

 

101

 

Current maturities of long-term securitized vacation ownership debt

 

 

57

 

 

 

73

 

Accrued expenses

 

 

1,324

 

 

 

1,307

 

Accrued salaries, wages and benefits

 

 

373

 

 

 

416

 

Accrued taxes and other

 

 

261

 

 

 

256

 

Total current liabilities

 

 

2,408

 

 

 

2,450

 

Long-term debt (b)

 

 

1,841

 

 

 

2,398

 

Long-term securitized vacation ownership debt

 

 

151

 

 

 

176

 

Deferred income taxes

 

 

35

 

 

 

38

 

Other liabilities

 

 

2,274

 

 

 

2,069

 

Total liabilities

 

 

6,709

 

 

 

7,131

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock; $0.01 par value; authorized 1,000,000,000 shares; 170,603,937

   and 172,694,299 shares outstanding at June 30, 2015 and

   December 31, 2014, respectively

 

 

2

 

 

 

2

 

Additional paid-in capital

 

 

74

 

 

 

47

 

Accumulated other comprehensive loss

 

 

(598

)

 

 

(508

)

Retained earnings

 

 

1,863

 

 

 

1,984

 

Total Starwood stockholders’ equity

 

 

1,341

 

 

 

1,525

 

Noncontrolling interests

 

 

3

 

 

 

3

 

Total equity

 

 

1,344

 

 

 

1,528

 

Total liabilities and equity

 

$

8,053

 

 

$

8,659

 

 

(a)

Includes restricted cash of $3 million and $3 million at June 30, 2015 and December 31, 2014, respectively.

(b)

Excludes Starwood’s share of unconsolidated joint venture debt aggregating approximately $194 million and $200 million at June 30, 2015 and December 31, 2014, respectively.

12


STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Non-GAAP to GAAP Reconciliations – Historical Data

(In millions)

 

Three Months Ended

June 30,

 

 

 

 

Six Months Ended

June 30,

 

2015

 

 

2014

 

 

%

Variance

 

 

 

 

2015

 

 

2014

 

 

%

Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to EBITDA

   and Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

$

136

 

 

$

153

 

 

 

(11.1

)

 

Net income

 

$

235

 

 

$

290

 

 

 

(19.0

)

 

32

 

 

 

27

 

 

 

18.5

 

 

Interest expense (a)

 

 

67

 

 

 

54

 

 

 

24.1

 

 

44

 

 

 

73

 

 

 

(39.7

)

 

Income tax (benefit) expense (b)

 

 

96

 

 

 

80

 

 

 

20.0

 

 

68

 

 

 

69

 

 

 

(1.4

)

 

Depreciation (c)

 

 

136

 

 

 

135

 

 

 

0.7

 

 

8

 

 

 

8

 

 

 

 

 

Amortization (d)

 

 

15

 

 

 

16

 

 

 

(6.3

)

 

288

 

 

 

330

 

 

 

(12.7

)

 

EBITDA

 

 

549

 

 

 

575

 

 

 

(4.5

)

 

 

 

 

(3

)

 

 

100.0

 

 

(Gain) loss on asset dispositions and impairments, net

 

 

(14

)

 

 

33

 

 

n/m

 

 

23

 

 

 

(3

)

 

n/m

 

 

Restructuring and other special charges (credits), net

 

 

54

 

 

 

(3

)

 

n/m

 

 

 

 

 

 

 

 

 

 

Gain on sale of a unconsolidated joint venture hotel (e)

 

 

(4

)

 

 

 

 

n/m

 

$

311

 

 

$

324

 

 

 

(4.0

)

 

Adjusted EBITDA

 

$

585

 

 

$

605

 

 

 

(3.3

)

 

(a)

Includes $4 million and $3 million of Starwood’s share of interest expense from unconsolidated joint ventures for the three months ended June 30, 2015 and 2014, respectively, and $7 million and $6 million for the six months ended June 30, 2015 and 2014, respectively.

(b)

Includes $0 million of tax expense (benefit) recorded in discontinued operations for the three months ended June 30, 2015 and 2014, and $0 million and $(1) million for the six months ended June 30, 2015 and 2014, respectively.

(c)

Includes $3 million and $6 million of Starwood’s share of depreciation expense from unconsolidated joint ventures for the three months ended June 30, 2015 and 2014, respectively, and $9 million and $12 million for the six months ended June 30, 2015 and 2014, respectively.

(d)

Includes $0 million and $1 million of Starwood’s share of amortization expense from unconsolidated joint ventures for the three months ended June 30, 2015 and 2014, respectively, and $0 million and $1 million for the six months ended June 30, 2015 and 2014, respectively.

(e)

The gain on sale is included in the equity earnings and gains from unconsolidated ventures, net line item in the statement of income.

n/m = not meaningful

13


STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Non-GAAP to GAAP Reconciliations – Same-Store Owned Hotels Worldwide

(In millions)

 

 

 

Three Months Ended

June 30, 2015

 

 

 

$ Change

 

 

% Variance

 

Revenue

 

 

 

 

 

 

 

 

Revenue increase/(decrease) (GAAP)

 

$

(6

)

 

 

(2.0

)

Impact of changes in foreign exchange rates

 

 

29

 

 

 

9.3

 

Revenue increase/(decrease) in constant dollars

 

$

23

 

 

 

7.3

 

Expense

 

 

 

 

 

 

 

 

Expense increase/(decrease) (GAAP)

 

$

(7

)

 

 

(3.0

)

Impact of changes in foreign exchange rates

 

 

20

 

 

 

8.6

 

Expense increase/(decrease) in constant dollars

 

$

13

 

 

 

5.6

 

 

Non-GAAP to GAAP Reconciliations – Same-Store Owned Hotels North America

(In millions)

 

 

 

Three Months Ended

June 30, 2015

 

 

 

$ Change

 

 

% Variance

 

Revenue

 

 

 

 

 

 

 

 

Revenue increase/(decrease) (GAAP)

 

$

7

 

 

 

4.4

 

Impact of changes in foreign exchange rates

 

 

6

 

 

 

3.8

 

Revenue increase/(decrease) in constant dollars

 

$

13

 

 

 

8.2

 

Expense

 

 

 

 

 

 

 

 

Expense increase/(decrease) (GAAP)

 

$

3

 

 

 

2.5

 

Impact of changes in foreign exchange rates

 

 

4

 

 

 

3.3

 

Expense increase/(decrease) in constant dollars

 

$

7

 

 

 

5.8

 

 

Non-GAAP to GAAP Reconciliations – Same-Store Owned Hotels International

(In millions)

 

 

 

Three Months Ended

June 30, 2015

 

 

 

$ Change

 

 

% Variance

 

Revenue

 

 

 

 

 

 

 

 

Revenue increase/(decrease) (GAAP)

 

$

(13

)

 

 

(8.9

)

Impact of changes in foreign exchange rates

 

 

22

 

 

 

15.2

 

Revenue increase/(decrease) in constant dollars

 

$

9

 

 

 

6.3

 

Expense

 

 

 

 

 

 

 

 

Expense increase/(decrease) (GAAP)

 

$

(11

)

 

 

(9.5

)

Impact of changes in foreign exchange rates

 

 

17

 

 

 

14.9

 

Expense increase/(decrease) in constant dollars

 

$

6

 

 

 

5.4

 

 

14


STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Non-GAAP to GAAP Reconciliations – Future Performance

(In millions, except per share data)

 

 

 

 

 

Low Case

 

 

 

 

Three Months Ended

September 30, 2015

 

 

 

 

Year Ended

December 31, 2015

 

$

118

 

 

Net income

 

$

480

 

 

35

 

 

Interest expense

 

 

135

 

 

55

 

 

Income tax expense

 

 

217

 

 

77

 

 

Depreciation and amortization

 

 

307

 

 

285

 

 

EBITDA

 

 

1,139

 

 

-

 

 

Gain on asset dispositions and impairments, net

 

 

(14

)

 

-

 

 

Gain on sale of a unconsolidated joint venture hotel

 

 

(4

)

 

-

 

 

Restructuring and other special charges, net

 

 

54

 

$

285

 

 

Adjusted EBITDA

 

$

1,175

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30, 2015

 

 

 

 

Year Ended

December 31, 2015

 

$

118

 

 

Income from continuing operations before special items

 

$

498

 

$

0.69

 

 

EPS before special items

 

$

2.93

 

 

 

 

 

Special Items

 

 

 

 

 

-

 

 

Restructuring and other special charges, net

 

 

(54

)

 

-

 

 

Gain on asset dispositions and impairments, net

 

 

14

 

 

-

 

 

Gain on sale of a unconsolidated joint venture hotel

 

 

4

 

 

-

 

 

Total special items – pre-tax

 

 

(36

)

 

-

 

 

Income tax benefit on special items

 

 

13

 

 

-

 

 

Income tax benefit – other non-recurring items

 

 

5

 

 

-

 

 

Total special items – after-tax

 

 

(18

)

$

118

 

 

Income from continuing operations

 

$

480

 

$

0.69

 

 

EPS including special items

 

$

2.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High Case

 

 

 

 

Three Months Ended

September 30, 2015

 

 

 

 

Year Ended

December 31, 2015

 

$

124

 

 

Net income

 

$

497

 

 

35

 

 

Interest expense

 

 

135

 

 

59

 

 

Income tax expense

 

 

225

 

 

77

 

 

Depreciation and amortization

 

 

307

 

 

295

 

 

EBITDA

 

 

1,164

 

 

-

 

 

Gain on asset dispositions and impairments, net

 

 

(14

)

 

-

 

 

Gain on sale of a unconsolidated joint venture hotel

 

 

(4

)

 

-

 

 

Restructuring and other special charges, net

 

 

54

 

$

295

 

 

Adjusted EBITDA

 

$

1,200

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30, 2015

 

 

 

 

Year Ended

December 31, 2015

 

$

124

 

 

Income from continuing operations before special items

 

$

515

 

$

0.73

 

 

EPS before special items

 

$

3.03

 

 

 

 

 

Special Items

 

 

 

 

 

-

 

 

Restructuring and other special charges, net

 

 

(54

)

 

-

 

 

Gain on asset dispositions and impairments, net

 

 

14

 

 

-

 

 

Gain on sale of a unconsolidated joint venture hotel

 

 

4

 

 

-

 

 

Total special items – pre-tax

 

 

(36

)

 

-

 

 

Income tax benefit on special items

 

 

13

 

 

-

 

 

Income tax benefit – other non-recurring items

 

 

5

 

 

-

 

 

Total special items – after-tax

 

 

(18

)

$

124

 

 

Income from continuing operations

 

$

497

 

$

0.73

 

 

EPS including special items

 

$

2.93

 

 

 

 

 

15


STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Non-GAAP to GAAP Reconciliations – Same Store Owned Hotel Revenue and Expenses

(In millions)

Three Months Ended

June 30,

 

 

 

 

Six Months Ended

June 30,

 

2015

 

 

2014

 

 

%

Variance

 

 

Same-Store Owned Hotels

Worldwide

 

2015

 

 

2014

 

 

%

Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

$

302

 

 

$

308

 

 

 

(2.0

)

 

Same-Store Owned Hotels (a)

 

$

547

 

 

$

546

 

 

 

0.2

 

 

34

 

 

 

83

 

 

 

(59.0

)

 

Hotels Sold or Closed in 2015 and 2014

 

 

82

 

 

 

179

 

 

 

(54.2

)

 

15

 

 

 

16

 

 

 

(6.3

)

 

Hotels Without Comparable Results

 

 

34

 

 

 

40

 

 

 

(15.0

)

 

5

 

 

 

7

 

 

 

(28.6

)

 

Other ancillary hotel operations

 

 

9

 

 

 

13

 

 

 

(30.8

)

$

356

 

 

$

414

 

 

 

(14.0

)

 

Total Owned, Leased and Consolidated Joint Venture

   Hotels Revenue

 

$

672

 

 

$

778

 

 

 

(13.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Costs and Expenses

 

 

 

 

 

 

 

 

 

 

 

 

$

232

 

 

$

239

 

 

 

3.0

 

 

Same-Store Owned Hotels (a)

 

$

447

 

 

$

450

 

 

 

0.6

 

 

21

 

 

 

57

 

 

 

63.2

 

 

Hotels Sold or Closed in 2015 and 2014

 

 

50

 

 

 

124

 

 

 

59.7

 

 

8

 

 

 

11

 

 

 

27.3

 

 

Hotels Without Comparable Results

 

 

22

 

 

 

28

 

 

 

21.4

 

 

4

 

 

 

7

 

 

 

42.9

 

 

Other ancillary hotel operations

 

 

8

 

 

 

13

 

 

 

38.5

 

$

265

 

 

$

314

 

 

 

15.6

 

 

Total Owned, Leased and Consolidated Joint Venture

   Hotels Costs and Expenses

 

$

527

 

 

$

615

 

 

 

14.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30,

 

 

 

 

Six Months Ended

June 30,

 

2015

 

 

2014

 

 

%

Variance

 

 

Same-Store Owned Hotels

North America

 

2015

 

 

2014

 

 

%

Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

$

166

 

 

$

159

 

 

 

4.4

 

 

Same-Store Owned Hotels (a)

 

$

318

 

 

$

303

 

 

 

4.9

 

 

30

 

 

 

36

 

 

 

(16.7

)

 

Hotels Sold or Closed in 2015 and 2014

 

 

74

 

 

 

91

 

 

 

(18.7

)

 

1

 

 

 

 

 

n/m

 

 

Hotels Without Comparable Results

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

Other ancillary hotel operations

 

 

 

 

 

 

 

 

 

$

197

 

 

$

195

 

 

 

1.0

 

 

Total Owned, Leased and Consolidated Joint Venture

   Hotels Revenue

 

$

393

 

 

$

395

 

 

 

(0.5

)

 

 

 

 

 

 

 

 

 

 

 

 

Costs and Expenses

 

 

 

 

 

 

 

 

 

 

 

 

$

132

 

 

$

128

 

 

 

(2.5

)

 

Same-Store Owned Hotels (a)

 

$

261

 

 

$

254

 

 

 

(3.1

)

 

19

 

 

 

27

 

 

 

29.6

 

 

Hotels Sold or Closed in 2015 and 2014

 

 

45

 

 

 

62

 

 

 

27.4

 

 

1

 

 

 

1

 

 

 

 

 

Hotels Without Comparable Results

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

Other ancillary hotel operations

 

 

 

 

 

 

 

 

 

$

152

 

 

$

156

 

 

 

2.6

 

 

Total Owned, Leased and Consolidated Joint Venture

   Hotels Costs and Expenses

 

$

307

 

 

$

317

 

 

 

3.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30,

 

 

 

 

Six Months Ended

June 30

 

2015

 

 

2014

 

 

%

Variance

 

 

Same-Store Owned Hotels

International

 

2015

 

 

2014

 

 

%

Variance

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

$

136

 

 

$

149

 

 

 

(8.9

)

 

Same-Store Owned Hotels (a)

 

$

229

 

 

$

243

 

 

 

(5.7

)

 

4

 

 

 

47

 

 

 

(91.5

)

 

Hotels Sold or Closed in 2015 and 2014

 

 

8

 

 

 

88

 

 

 

(90.9

)

 

14

 

 

 

16

 

 

 

(12.5

)

 

Hotels Without Comparable Results

 

 

33

 

 

 

39

 

 

 

(15.4

)

 

5

 

 

 

7

 

 

 

(28.6

)

 

Other ancillary hotel operations

 

 

9

 

 

 

13

 

 

 

(30.8

)

$

159

 

 

$

219

 

 

 

(27.4

)

 

Total Owned, Leased and Consolidated Joint Venture

   Hotels Revenue

 

$

279

 

 

$

383

 

 

 

(27.2

)

 

 

 

 

 

 

 

 

 

 

 

 

Costs and Expenses

 

 

 

 

 

 

 

 

 

 

 

 

$

100

 

 

$

111

 

 

 

9.5

 

 

Same-Store Owned Hotels (a)

 

$

186

 

 

$

196

 

 

 

5.4

 

 

2

 

 

 

30

 

 

 

93.3

 

 

Hotels Sold or Closed in 2015 and 2014

 

 

5

 

 

 

62

 

 

 

91.9

 

 

7

 

 

 

10

 

 

 

30.0

 

 

Hotels Without Comparable Results

 

 

21

 

 

 

27

 

 

 

22.2

 

 

4

 

 

 

7

 

 

 

42.9

 

 

Other ancillary hotel operations

 

 

8

 

 

 

13

 

 

 

38.5

 

$

113

 

 

$

158

 

 

 

28.5

 

 

Total Owned, Leased and Consolidated Joint Venture

   Hotels Costs and Expenses

 

$

220

 

 

$

298

 

 

 

26.2

 

 

(a)

Same-Store Owned Hotel results exclude 11 hotels sold or closed, two leased hotels converted to managed or franchised hotels and two hotels without comparable results for the three months ended June 30, 2015 and 12 hotels sold or closed, two leased hotels converted to managed or franchised hotels and three hotels without comparable results for the six months ended June 30, 2015.

 

 

16


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Systemwide(1) Statistics - Same Store

For the Three Months Ended June 30,

UNAUDITED

 

 

 

Systemwide - Worldwide

 

 

Systemwide - North America

 

 

Systemwide - International

 

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

TOTAL HOTELS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

124.87

 

 

 

125.72

 

 

 

-0.7

%

 

 

140.96

 

 

 

135.38

 

 

 

4.1

%

 

 

107.83

 

 

 

115.47

 

 

 

-6.6

%

ADR ($)

 

 

172.88

 

 

 

177.49

 

 

 

-2.6

%

 

 

180.04

 

 

 

174.70

 

 

 

3.1

%

 

 

163.86

 

 

 

181.07

 

 

 

-9.5

%

Occupancy (%)

 

 

72.2

%

 

 

70.8

%

 

 

1.4

 

 

 

78.3

%

 

 

77.5

%

 

 

0.8

 

 

 

65.8

%

 

 

63.8

%

 

 

2.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHERATON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

104.16

 

 

 

105.77

 

 

 

-1.5

%

 

 

120.35

 

 

 

115.90

 

 

 

3.8

%

 

 

87.57

 

 

 

95.38

 

 

 

-8.2

%

ADR ($)

 

 

148.27

 

 

 

152.76

 

 

 

-2.9

%

 

 

157.43

 

 

 

152.79

 

 

 

3.0

%

 

 

137.03

 

 

 

152.72

 

 

 

-10.3

%

Occupancy (%)

 

 

70.3

%

 

 

69.2

%

 

 

1.1

 

 

 

76.4

%

 

 

75.9

%

 

 

0.5

 

 

 

63.9

%

 

 

62.5

%

 

 

1.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WESTIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

145.90

 

 

 

143.60

 

 

 

1.6

%

 

 

153.07

 

 

 

146.63

 

 

 

4.4

%

 

 

132.24

 

 

 

137.83

 

 

 

-4.1

%

ADR ($)

 

 

189.48

 

 

 

190.37

 

 

 

-0.5

%

 

 

191.42

 

 

 

185.79

 

 

 

3.0

%

 

 

185.34

 

 

 

200.35

 

 

 

-7.5

%

Occupancy (%)

 

 

77.0

%

 

 

75.4

%

 

 

1.6

 

 

 

80.0

%

 

 

78.9

%

 

 

1.1

 

 

 

71.3

%

 

 

68.8

%

 

 

2.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ST. REGIS/LUXURY COLLECTION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

201.75

 

 

 

207.46

 

 

 

-2.8

%

 

 

278.86

 

 

 

267.89

 

 

 

4.1

%

 

 

174.91

 

 

 

186.32

 

 

 

-6.1

%

ADR ($)

 

 

301.66

 

 

 

318.60

 

 

 

-5.3

%

 

 

383.46

 

 

 

362.66

 

 

 

5.7

%

 

 

269.73

 

 

 

300.24

 

 

 

-10.2

%

Occupancy (%)

 

 

66.9

%

 

 

65.1

%

 

 

1.8

 

 

 

72.7

%

 

 

73.9

%

 

 

-1.2

 

 

 

64.8

%

 

 

62.1

%

 

 

2.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LE MERIDIEN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

131.30

 

 

 

140.44

 

 

 

-6.5

%

 

 

228.20

 

 

 

220.26

 

 

 

3.6

%

 

 

114.45

 

 

 

126.56

 

 

 

-9.6

%

ADR ($)

 

 

186.41

 

 

 

201.65

 

 

 

-7.6

%

 

 

267.71

 

 

 

259.58

 

 

 

3.1

%

 

 

168.66

 

 

 

188.90

 

 

 

-10.7

%

Occupancy (%)

 

 

70.4

%

 

 

69.6

%

 

 

0.8

 

 

 

85.2

%

 

 

84.9

%

 

 

0.3

 

 

 

67.9

%

 

 

67.0

%

 

 

0.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

W

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

241.46

 

 

 

240.23

 

 

 

0.5

%

 

 

251.57

 

 

 

241.11

 

 

 

4.3

%

 

 

223.37

 

 

 

238.66

 

 

 

-6.4

%

ADR ($)

 

 

299.30

 

 

 

302.42

 

 

 

-1.0

%

 

 

296.26

 

 

 

289.06

 

 

 

2.5

%

 

 

305.61

 

 

 

329.86

 

 

 

-7.4

%

Occupancy (%)

 

 

80.7

%

 

 

79.4

%

 

 

1.3

 

 

 

84.9

%

 

 

83.4

%

 

 

1.5

 

 

 

73.1

%

 

 

72.4

%

 

 

0.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FOUR POINTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

77.37

 

 

 

77.82

 

 

 

-0.6

%

 

 

90.02

 

 

 

89.34

 

 

 

0.8

%

 

 

62.90

 

 

 

64.63

 

 

 

-2.7

%

ADR ($)

 

 

110.70

 

 

 

114.45

 

 

 

-3.3

%

 

 

117.76

 

 

 

118.33

 

 

 

-0.5

%

 

 

100.81

 

 

 

108.79

 

 

 

-7.3

%

Occupancy (%)

 

 

69.9

%

 

 

68.0

%

 

 

1.9

 

 

 

76.4

%

 

 

75.5

%

 

 

0.9

 

 

 

62.4

%

 

 

59.4

%

 

 

3.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALOFT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

86.92

 

 

 

80.13

 

 

 

8.5

%

 

 

110.66

 

 

 

101.71

 

 

 

8.8

%

 

 

48.18

 

 

 

44.94

 

 

 

7.2

%

ADR ($)

 

 

117.47

 

 

 

114.67

 

 

 

2.4

%

 

 

137.11

 

 

 

129.02

 

 

 

6.3

%

 

 

76.44

 

 

 

81.30

 

 

 

-6.0

%

Occupancy (%)

 

 

74.0

%

 

 

69.9

%

 

 

4.1

 

 

 

80.7

%

 

 

78.8

%

 

 

1.9

 

 

 

63.0

%

 

 

55.3

%

 

 

7.7

 

 

(1)

Includes same-store Owned, managed and franchised hotels


17


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Worldwide Hotel Results - Same Store

For the Three Months Ended June 30,

UNAUDITED

 

 

 

Systemwide (1)

 

 

Company Operated (2)

 

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

TOTAL WORLDWIDE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

124.87

 

 

 

125.72

 

 

 

-0.7

%

 

 

137.42

 

 

 

140.00

 

 

 

-1.8

%

ADR ($)

 

 

172.88

 

 

 

177.49

 

 

 

-2.6

%

 

 

193.34

 

 

 

201.23

 

 

 

-3.9

%

Occupancy (%)

 

 

72.2

%

 

 

70.8

%

 

 

1.4

 

 

 

71.1

%

 

 

69.6

%

 

 

1.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMERICAS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

136.22

 

 

 

131.44

 

 

 

3.6

%

 

 

172.68

 

 

 

166.99

 

 

 

3.4

%

ADR ($)

 

 

178.07

 

 

 

174.05

 

 

 

2.3

%

 

 

222.99

 

 

 

217.81

 

 

 

2.4

%

Occupancy (%)

 

 

76.5

%

 

 

75.5

%

 

 

1.0

 

 

 

77.4

%

 

 

76.7

%

 

 

0.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

140.96

 

 

 

135.38

 

 

 

4.1

%

 

 

180.98

 

 

 

174.29

 

 

 

3.8

%

ADR ($)

 

 

180.04

 

 

 

174.70

 

 

 

3.1

%

 

 

227.07

 

 

 

220.47

 

 

 

3.0

%

Occupancy (%)

 

 

78.3

%

 

 

77.5

%

 

 

0.8

 

 

 

79.7

%

 

 

79.1

%

 

 

0.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

90.84

 

 

 

93.86

 

 

 

-3.2

%

 

 

107.40

 

 

 

109.61

 

 

 

-2.0

%

ADR ($)

 

 

153.19

 

 

 

165.46

 

 

 

-7.4

%

 

 

180.17

 

 

 

189.27

 

 

 

-4.8

%

Occupancy (%)

 

 

59.3

%

 

 

56.7

%

 

 

2.6

 

 

 

59.6

%

 

 

57.9

%

 

 

1.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASIA PACIFIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

92.22

 

 

 

93.18

 

 

 

-1.0

%

 

 

93.94

 

 

 

94.11

 

 

 

-0.2

%

ADR ($)

 

 

143.27

 

 

 

151.07

 

 

 

-5.2

%

 

 

145.30

 

 

 

152.44

 

 

 

-4.7

%

Occupancy (%)

 

 

64.4

%

 

 

61.7

%

 

 

2.7

 

 

 

64.7

%

 

 

61.7

%

 

 

3.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater China

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

86.07

 

 

 

86.02

 

 

 

0.1

%

 

 

85.44

 

 

 

85.06

 

 

 

0.4

%

ADR ($)

 

 

139.35

 

 

 

144.84

 

 

 

-3.8

%

 

 

137.82

 

 

 

143.01

 

 

 

-3.6

%

Occupancy (%)

 

 

61.8

%

 

 

59.4

%

 

 

2.4

 

 

 

62.0

%

 

 

59.5

%

 

 

2.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rest of Asia Pacific

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

101.42

 

 

 

103.87

 

 

 

-2.4

%

 

 

113.34

 

 

 

114.73

 

 

 

-1.2

%

ADR ($)

 

 

148.58

 

 

 

159.55

 

 

 

-6.9

%

 

 

160.26

 

 

 

171.57

 

 

 

-6.6

%

Occupancy (%)

 

 

68.3

%

 

 

65.1

%

 

 

3.2

 

 

 

70.7

%

 

 

66.9

%

 

 

3.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EAME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

136.20

 

 

 

155.31

 

 

 

-12.3

%

 

 

143.72

 

 

 

163.59

 

 

 

-12.1

%

ADR ($)

 

 

194.71

 

 

 

224.86

 

 

 

-13.4

%

 

 

205.01

 

 

 

235.44

 

 

 

-12.9

%

Occupancy (%)

 

 

69.9

%

 

 

69.1

%

 

 

0.8

 

 

 

70.1

%

 

 

69.5

%

 

 

0.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

147.86

 

 

 

171.87

 

 

 

-14.0

%

 

 

164.41

 

 

 

190.88

 

 

 

-13.9

%

ADR ($)

 

 

199.78

 

 

 

239.00

 

 

 

-16.4

%

 

 

216.90

 

 

 

259.59

 

 

 

-16.4

%

Occupancy (%)

 

 

74.0

%

 

 

71.9

%

 

 

2.1

 

 

 

75.8

%

 

 

73.5

%

 

 

2.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Africa & Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

 

114.93

 

 

 

125.19

 

 

 

-8.2

%

 

 

115.16

 

 

 

126.06

 

 

 

-8.6

%

ADR ($)

 

 

183.78

 

 

 

195.92

 

 

 

-6.2

%

 

 

185.03

 

 

 

197.22

 

 

 

-6.2

%

Occupancy (%)

 

 

62.5

%

 

 

63.9

%

 

 

-1.4

 

 

 

62.2

%

 

 

63.9

%

 

 

-1.7

 

 

(1)

Includes same-store Owned, managed, and franchised hotels

(2)

Includes same-store Owned and managed hotels


18


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Owned Hotel Results - Same Store

For the Three Months Ended June 30,

UNAUDITED

 

 

 

Worldwide

 

 

North America

 

 

International

 

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

TOTAL HOTELS

 

31 Hotels

 

 

11 Hotels

 

 

20 Hotels

 

REVPAR ($)

 

 

185.60

 

 

 

190.53

 

 

 

-2.6

%

 

 

189.85

 

 

 

181.15

 

 

 

4.8

%

 

 

180.69

 

 

 

201.38

 

 

 

-10.3

%

ADR ($)

 

 

239.13

 

 

 

252.24

 

 

 

-5.2

%

 

 

235.78

 

 

 

229.60

 

 

 

2.7

%

 

 

243.33

 

 

 

281.04

 

 

 

-13.4

%

Occupancy (%)

 

 

77.6

%

 

 

75.5

%

 

 

2.1

 

 

 

80.5

%

 

 

78.9

%

 

 

1.6

 

 

 

74.3

%

 

 

71.7

%

 

 

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue*

 

 

301,993

 

0

 

308,302

 

 

 

-2.0

%

 

 

165,989

 

 

 

158,962

 

 

 

4.4

%

 

 

136,003

 

 

 

149,340

 

 

 

-8.9

%

Total Expenses*

 

 

232,053

 

 

 

239,351

 

 

 

3.0

%

 

 

131,676

 

 

 

128,469

 

 

 

-2.5

%

 

 

100,377

 

 

 

110,882

 

 

 

9.5

%

 

*

Revenues and Expenses above are represented in '000s


19


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Management Fees, Franchise Fees and Other Income

For the Three Months Ended June 30,

UNAUDITED ($ millions)

 

 

 

Worldwide

 

 

 

2015

 

 

2014

 

 

Variance

 

 

% Variance

 

Management Fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Fees

 

 

93

 

 

 

98

 

 

 

(5

)

 

 

(5.1

)%

Incentive Fees

 

 

46

 

 

 

48

 

 

 

(2

)

 

 

(4.2

)%

Total Management Fees

 

 

139

 

 

 

146

 

 

 

(7

)

 

 

(4.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchise Fees

 

 

67

 

 

 

62

 

 

 

5

 

 

 

8.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Management and Franchise Fees (Core Fees)

 

 

206

 

 

 

208

 

 

 

(2

)

 

 

(1.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Management and Franchise Revenues (1)

 

 

46

 

 

 

48

 

 

 

(2

)

 

 

(4.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Management and Franchise Revenues

 

 

252

 

 

 

256

 

 

 

(4

)

 

 

(1.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

4

 

 

 

4

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management Fees, Franchise Fees and Other Income

 

 

256

 

 

 

260

 

 

 

(4

)

 

 

(1.5

)%

 

(1)

Other Management and Franchise Revenues includes the amortization of the deferred gains of approximately $22 million in 2015 and 2014 resulting from the sales of hotels subject to long-term management contracts and termination fees.


20


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Vacation Ownership and Residential Revenues and Expenses

For the Three Months Ended June 30,

UNAUDITED ($ millions)

 

 

 

2015

 

 

2014

 

 

$ Variance

 

 

% Variance

 

Originated Sales Revenues (1)  —  Vacation Ownership Sales

 

 

79

 

 

 

79

 

 

 

 

 

 

 

Other Sales and Services Revenues (2)

 

 

91

 

 

 

85

 

 

 

6

 

 

 

7.1

%

Deferred Revenues — Percentage of Completion

 

 

3

 

 

 

(2

)

 

 

5

 

 

n/m

 

Deferred Revenues — Other (3)

 

 

(4

)

 

 

(2

)

 

 

(2

)

 

 

(100.0

%)

Vacation Ownership Sales and Services Revenues

 

 

169

 

 

 

160

 

 

 

9

 

 

 

5.6

%

Residential Sales and Services Revenues (4)

 

 

1

 

 

 

11

 

 

 

(10

)

 

 

(90.9

%)

Total Vacation Ownership & Residential Sales and Services

   Revenues

 

 

170

 

 

 

171

 

 

 

(1

)

 

 

(0.6

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Sales Expenses (5)  —  Vacation Ownership Sales

 

 

57

 

 

 

55

 

 

 

(2

)

 

 

(3.6

%)

Other Expenses (6)

 

 

66

 

 

 

64

 

 

 

(2

)

 

 

(3.1

%)

Deferred Expenses — Percentage of Completion

 

 

1

 

 

 

(2

)

 

 

(3

)

 

n/m

 

Deferred Expenses — Other

 

 

2

 

 

 

2

 

 

 

 

 

 

 

Vacation Ownership Expenses

 

 

126

 

 

 

119

 

 

 

(7

)

 

 

(5.9

%)

Residential Expenses (4)

 

 

 

 

 

6

 

 

 

6

 

 

 

100.0

%

Total Vacation Ownership & Residential Expenses

 

 

126

 

 

 

125

 

 

 

(1

)

 

 

(0.8

%)

 

(1)

Timeshare sales revenue originated at each sales location before deferrals of revenue for U.S. GAAP reporting purposes

(2)

Includes resort income, interest income, and miscellaneous other revenues

(3)

Includes deferral of revenue for contracts still in rescission period, contracts that do not yet meet the requirements of ASC 978-605-25 and provision for loan loss

(4)

For 2015 and 2014, includes $0 and $7 million of revenues and $0 and $6 million expenses associated with the St. Regis Bal Harbour residential project, respectively.

(5)

Timeshare cost of sales and sales and marketing expenses before deferrals of sales expenses for U.S. GAAP reporting purposes

(6)

Includes resort, general and administrative, and other miscellaneous expenses

 

Note: Deferred revenue is calculated based on the Percentage of Completion ("POC") of the project.  Deferred expenses, also based on POC, include product costs and direct sales and marketing costs only.  Indirect sales and marketing costs are not deferred per ASC 978-720-25 and ASC 978-340-25.

 

n/m = not meaningful

 

21


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Systemwide(1) Statistics - Same Store

For the Six Months Ended June 30,

UNAUDITED

 

 

Systemwide - Worldwide

 

 

Systemwide - North America

 

 

Systemwide - International

 

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

 

TOTAL HOTELS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

120.63

 

 

 

120.12

 

 

 

0.4

%

 

 

133.14

 

 

 

126.91

 

 

 

4.9

%

 

 

107.44

 

 

 

112.95

 

 

 

-4.9

%

 

ADR ($)

 

172.84

 

 

 

176.40

 

 

 

-2.0

%

 

 

177.52

 

 

 

172.23

 

 

 

3.1

%

 

 

167.09

 

 

 

181.60

 

 

 

-8.0

%

 

Occupancy (%)

 

69.8

%

 

 

68.1

%

 

 

1.7

 

 

 

75.0

%

 

 

73.7

%

 

 

1.3

 

 

 

64.3

%

 

 

62.2

%

 

 

2.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHERATON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

100.36

 

 

 

101.38

 

 

 

-1.0

%

 

 

112.41

 

 

 

107.82

 

 

 

4.3

%

 

 

88.18

 

 

 

94.87

 

 

 

-7.1

%

 

ADR ($)

 

147.94

 

 

 

151.95

 

 

 

-2.6

%

 

 

153.72

 

 

 

149.38

 

 

 

2.9

%

 

 

141.10

 

 

 

155.02

 

 

 

-9.0

%

 

Occupancy (%)

 

67.8

%

 

 

66.7

%

 

 

1.1

 

 

 

73.1

%

 

 

72.2

%

 

 

0.9

 

 

 

62.5

%

 

 

61.2

%

 

 

1.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WESTIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

139.69

 

 

 

135.98

 

 

 

2.7

%

 

 

144.16

 

 

 

136.87

 

 

 

5.3

%

 

 

131.16

 

 

 

134.27

 

 

 

-2.3

%

 

ADR ($)

 

187.42

 

 

 

187.41

 

 

 

0.0

%

 

 

188.24

 

 

 

182.54

 

 

 

3.1

%

 

 

185.72

 

 

 

197.67

 

 

 

-6.0

%

 

Occupancy (%)

 

74.5

%

 

 

72.6

%

 

 

1.9

 

 

 

76.6

%

 

 

75.0

%

 

 

1.6

 

 

 

70.6

%

 

 

67.9

%

 

 

2.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ST. REGIS/LUXURY COLLECTION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

205.48

 

 

 

206.55

 

 

 

-0.5

%

 

 

296.05

 

 

 

281.01

 

 

 

5.4

%

 

 

172.53

 

 

 

179.38

 

 

 

-3.8

%

 

ADR ($)

 

310.68

 

 

 

322.38

 

 

 

-3.6

%

 

 

401.26

 

 

 

382.48

 

 

 

4.9

%

 

 

272.31

 

 

 

295.81

 

 

 

-7.9

%

 

Occupancy (%)

 

66.1

%

 

 

64.1

%

 

 

2.0

 

 

 

73.8

%

 

 

73.5

%

 

 

0.3

 

 

 

63.4

%

 

 

60.6

%

 

 

2.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LE MERIDIEN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

123.77

 

 

 

130.39

 

 

 

-5.1

%

 

 

200.15

 

 

 

194.20

 

 

 

3.1

%

 

 

111.32

 

 

 

119.99

 

 

 

-7.2

%

 

ADR ($)

 

185.01

 

 

 

198.57

 

 

 

-6.8

%

 

 

247.62

 

 

 

243.71

 

 

 

1.6

%

 

 

172.25

 

 

 

189.32

 

 

 

-9.0

%

 

Occupancy (%)

 

66.9

%

 

 

65.7

%

 

 

1.2

 

 

 

80.8

%

 

 

79.7

%

 

 

1.1

 

 

 

64.6

%

 

 

63.4

%

 

 

1.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

W

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

238.10

 

 

 

233.53

 

 

 

2.0

%

 

 

243.75

 

 

 

232.20

 

 

 

5.0

%

 

 

228.71

 

 

 

235.73

 

 

 

-3.0

%

 

ADR ($)

 

301.00

 

 

 

303.75

 

 

 

-0.9

%

 

 

296.89

 

 

 

288.67

 

 

 

2.8

%

 

 

308.56

 

 

 

332.13

 

 

 

-7.1

%

 

Occupancy (%)

 

79.1

%

 

 

76.9

%

 

 

2.2

 

 

 

82.1

%

 

 

80.4

%

 

 

1.7

 

 

 

74.1

%

 

 

71.0

%

 

 

3.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FOUR POINTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

74.46

 

 

 

73.87

 

 

 

0.8

%

 

 

84.11

 

 

 

81.53

 

 

 

3.2

%

 

 

63.48

 

 

 

65.16

 

 

 

-2.6

%

 

ADR ($)

 

111.52

 

 

 

114.30

 

 

 

-2.4

%

 

 

116.16

 

 

 

115.22

 

 

 

0.8

%

 

 

105.19

 

 

 

113.02

 

 

 

-6.9

%

 

Occupancy (%)

 

66.8

%

 

 

64.6

%

 

 

2.2

 

 

 

72.4

%

 

 

70.8

%

 

 

1.6

 

 

 

60.3

%

 

 

57.7

%

 

 

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALOFT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

83.25

 

 

 

75.18

 

 

 

10.7

%

 

 

103.66

 

 

 

93.89

 

 

 

10.4

%

 

 

49.55

 

 

 

44.31

 

 

 

11.8

%

 

ADR ($)

 

116.85

 

 

 

113.00

 

 

 

3.4

%

 

 

134.75

 

 

 

125.63

 

 

 

7.3

%

 

 

80.11

 

 

 

83.59

 

 

 

-4.2

%

 

Occupancy (%)

 

71.2

%

 

 

66.5

%

 

 

4.7

 

 

 

76.9

%

 

 

74.7

%

 

 

2.2

 

 

 

61.9

%

 

 

53.0

%

 

 

8.9

 

 

 

(1)

Includes same-store Owned, managed and franchised hotels

22


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Worldwide Hotel Results - Same Store

For the Six Months Ended June 30,

UNAUDITED

 

 

Systemwide (1)

 

 

Company Operated (2)

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

TOTAL WORLDWIDE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

120.63

 

 

 

120.12

 

 

 

0.4

%

 

 

134.37

 

 

 

135.11

 

 

 

-0.5

%

ADR ($)

 

172.84

 

 

 

176.40

 

 

 

-2.0

%

 

 

194.47

 

 

 

200.84

 

 

 

-3.2

%

Occupancy (%)

 

69.8

%

 

 

68.1

%

 

 

1.7

 

 

 

69.1

%

 

 

67.3

%

 

 

1.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMERICAS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

130.29

 

 

 

124.54

 

 

 

4.6

%

 

 

166.95

 

 

 

159.99

 

 

 

4.4

%

ADR ($)

 

176.63

 

 

 

172.26

 

 

 

2.5

%

 

 

221.58

 

 

 

216.40

 

 

 

2.4

%

Occupancy (%)

 

73.8

%

 

 

72.3

%

 

 

1.5

 

 

 

75.3

%

 

 

73.9

%

 

 

1.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

133.14

 

 

 

126.91

 

 

 

4.9

%

 

 

172.59

 

 

 

165.22

 

 

 

4.5

%

ADR ($)

 

177.52

 

 

 

172.23

 

 

 

3.1

%

 

 

224.39

 

 

 

218.50

 

 

 

2.7

%

Occupancy (%)

 

75.0

%

 

 

73.7

%

 

 

1.3

 

 

 

76.9

%

 

 

75.6

%

 

 

1.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Latin America

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

103.17

 

 

 

101.92

 

 

 

1.2

%

 

 

122.79

 

 

 

119.00

 

 

 

3.2

%

ADR ($)

 

166.39

 

 

 

172.65

 

 

 

-3.6

%

 

 

194.77

 

 

 

195.95

 

 

 

-0.6

%

Occupancy (%)

 

62.0

%

 

 

59.0

%

 

 

3.0

 

 

 

63.0

%

 

 

60.7

%

 

 

2.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASIA PACIFIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

95.07

 

 

 

96.05

 

 

 

-1.0

%

 

 

96.94

 

 

 

97.25

 

 

 

-0.3

%

ADR ($)

 

149.03

 

 

 

156.79

 

 

 

-4.9

%

 

 

152.03

 

 

 

159.43

 

 

 

-4.6

%

Occupancy (%)

 

63.8

%

 

 

61.3

%

 

 

2.5

 

 

 

63.8

%

 

 

61.0

%

 

 

2.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater China

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

86.35

 

 

 

87.29

 

 

 

-1.1

%

 

 

85.64

 

 

 

86.35

 

 

 

-0.8

%

ADR ($)

 

143.88

 

 

 

151.42

 

 

 

-5.0

%

 

 

142.42

 

 

 

149.82

 

 

 

-4.9

%

Occupancy (%)

 

60.0

%

 

 

57.6

%

 

 

2.4

 

 

 

60.1

%

 

 

57.6

%

 

 

2.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rest of Asia Pacific

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

108.12

 

 

 

109.16

 

 

 

-1.0

%

 

 

123.26

 

 

 

122.62

 

 

 

0.5

%

ADR ($)

 

155.71

 

 

 

163.74

 

 

 

-4.9

%

 

 

170.64

 

 

 

178.16

 

 

 

-4.2

%

Occupancy (%)

 

69.4

%

 

 

66.7

%

 

 

2.7

 

 

 

72.2

%

 

 

68.8

%

 

 

3.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EAME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

127.38

 

 

 

141.86

 

 

 

-10.2

%

 

 

135.92

 

 

 

150.30

 

 

 

-9.6

%

ADR ($)

 

193.63

 

 

 

219.59

 

 

 

-11.8

%

 

 

204.05

 

 

 

229.44

 

 

 

-11.1

%

Occupancy (%)

 

65.8

%

 

 

64.6

%

 

 

1.2

 

 

 

66.6

%

 

 

65.5

%

 

 

1.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

126.64

 

 

 

145.01

 

 

 

-12.7

%

 

 

140.20

 

 

 

159.45

 

 

 

-12.1

%

ADR ($)

 

188.23

 

 

 

223.53

 

 

 

-15.8

%

 

 

202.46

 

 

 

239.73

 

 

 

-15.5

%

Occupancy (%)

 

67.3

%

 

 

64.9

%

 

 

2.4

 

 

 

69.2

%

 

 

66.5

%

 

 

2.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Africa & Middle East

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVPAR ($)

 

128.81

 

 

 

135.83

 

 

 

-5.2

%

 

 

129.72

 

 

 

137.10

 

 

 

-5.4

%

ADR ($)

 

204.68

 

 

 

211.95

 

 

 

-3.4

%

 

 

206.58

 

 

 

214.05

 

 

 

-3.5

%

Occupancy (%)

 

62.9

%

 

 

64.1

%

 

 

-1.2

 

 

 

62.8

%

 

 

64.1

%

 

 

-1.3

 

 

(1)

Includes same-store Owned, managed, and franchised hotels

(2)

Includes same-store Owned and managed hotels

 


23


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Owned Hotel Results - Same Store

For the Six Months Ended June 30,

UNAUDITED

 

 

 

Worldwide

 

 

North America

 

 

International

 

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

 

2015

 

 

2014

 

 

Var. USD

 

TOTAL HOTELS

 

30 Hotels

 

 

11 Hotels

 

 

19 Hotels

 

REVPAR ($)

 

 

170.04

 

 

 

170.88

 

 

 

-0.5

%

 

 

180.22

 

 

 

172.72

 

 

 

4.3

%

 

 

157.76

 

 

 

168.67

 

 

 

-6.5

%

ADR ($)

 

 

228.42

 

 

 

238.49

 

 

 

-4.2

%

 

 

233.21

 

 

 

229.89

 

 

 

1.4

%

 

 

222.13

 

 

 

250.03

 

 

 

-11.2

%

Occupancy (%)

 

 

74.4

%

 

 

71.7

%

 

 

2.7

 

 

 

77.3

%

 

 

75.1

%

 

 

2.2

 

 

 

71.0

%

 

 

67.5

%

 

 

3.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue*

 

 

547,083

 

0

 

545,847

 

 

 

0.2

%

 

 

317,983

 

 

 

303,019

 

 

 

4.9

%

 

 

229,100

 

 

 

242,828

 

 

 

-5.7

%

Total Expenses*

 

 

447,373

 

 

 

449,947

 

 

 

0.6

%

 

 

261,633

 

 

 

253,707

 

 

 

-3.1

%

 

 

185,740

 

 

 

196,240

 

 

 

5.4

%

 

*

Revenues and Expenses above are represented in '000s


24


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Management Fees, Franchise Fees and Other Income

For the Six Months Ended June 30,

UNAUDITED ($ millions)

 

 

 

Worldwide

 

 

 

2015

 

 

2014

 

 

Variance

 

 

% Variance

 

Management Fees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Base Fees

 

 

178

 

 

 

184

 

 

 

(6

)

 

 

(3.3

)%

Incentive Fees

 

 

94

 

 

 

97

 

 

 

(3

)

 

 

(3.1

)%

Total Management Fees

 

 

272

 

 

 

281

 

 

 

(9

)

 

 

(3.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchise Fees

 

 

125

 

 

 

115

 

 

 

10

 

 

 

8.7

%

Total Management and Franchise Fees (Core Fees)

 

 

397

 

 

 

396

 

 

 

1

 

 

 

0.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Management and Franchise Revenues (1)

 

 

91

 

 

 

101

 

 

 

(10

)

 

 

(9.9

)%

Total Management and Franchise Revenues

 

 

488

 

 

 

497

 

 

 

(9

)

 

 

(1.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

8

 

 

 

11

 

 

 

(3

)

 

 

(27.3

)%

Management Fees, Franchise Fees and Other Income

 

 

496

 

 

 

508

 

 

 

(12

)

 

 

(2.4

)%

 

(1)

Other Management and Franchise Revenues includes the amortization of the deferred gains of approximately $44 million in 2015 and $43 million in 2014 resulting from the sales of hotels subject to long-term management contracts and termination fees.

 


25


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Vacation Ownership and Residential Revenues and Expenses

For the Six Months Ended June 30,

UNAUDITED ($ millions)

 

 

 

2015

 

 

2014

 

 

$ Variance

 

 

% Variance

 

Originated Sales Revenues (1) – Vacation Ownership Sales

 

 

162

 

 

 

163

 

 

 

(1

)

 

 

(0.6

%)

Other Sales and Services Revenues (2)

 

 

191

 

 

 

172

 

 

 

19

 

 

 

11.0

%

Deferred Revenues – Percentage of Completion

 

 

4

 

 

 

(16

)

 

 

20

 

 

n/m

 

Deferred Revenues – Other (3)

 

 

(2

)

 

 

 

 

 

(2

)

 

n/m

 

Vacation Ownership Sales and Services Revenues

 

 

355

 

 

 

319

 

 

 

36

 

 

 

11.3

%

Residential Sales and Services Revenues (4)

 

 

2

 

 

 

26

 

 

 

(24

)

 

 

(92.3

%)

Total Vacation Ownership and Residential Sales and Services

   Revenues

 

 

357

 

 

 

345

 

 

 

12

 

 

 

3.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Sales Expenses (5) – Vacation Ownership Sales

 

 

121

 

 

 

121

 

 

 

 

 

 

 

Other Expenses (6)

 

 

135

 

 

 

128

 

 

 

(7

)

 

 

(5.5

%)

Deferred Expenses – Percentage of Completion

 

 

2

 

 

 

(10

)

 

 

(12

)

 

n/m

 

Deferred Expenses – Other

 

 

5

 

 

 

5

 

 

 

 

 

 

 

Vacation Ownership Expenses

 

 

263

 

 

 

244

 

 

 

(19

)

 

 

(7.8

%)

Residential Expenses (4)

 

 

 

 

 

9

 

 

 

9

 

 

 

100.0

%

Total Vacation Ownership and Residential Expenses

 

 

263

 

 

 

253

 

 

 

(10

)

 

 

(4.0

%)

 

(1)

Timeshare sales revenue originated at each sales location before deferrals of revenue for U.S. GAAP reporting purposes

(2)

Includes resort income, interest income, and miscellaneous other revenues

(3)

Includes deferral of revenue for contracts still in rescission period, contracts that do not yet meet the requirements of ASC 978-605-25 and provision for loan loss

(4)

For 2015 and 2014, includes $0 and $20 million of revenues and $0 and $9 million expenses associated with the St. Regis Bal Harbour residential project, respectively.

(5)

Timeshare cost of sales and sales and marketing expenses before deferrals of sales expenses for U.S. GAAP reporting purposes

(6)

Includes resort, general and administrative, and other miscellaneous expenses

 

Note: Deferred revenue is calculated based on the Percentage of Completion ("POC") of the project.  Deferred expenses, also based on POC, include product costs and direct sales and marketing costs only.  Indirect sales and marketing costs are not deferred per ASC 978-720-25 and ASC 978-340-25.

 

n/m = not meaningful

 


26


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Owned Hotels without Comparable Results and Other Selected Items

As of June 30, 2015

UNAUDITED ($ millions)

 

Owned Hotels without comparable results in 2015 and 2014:

 

Hotel

 

Location

The Westin Excelsior, Florence

 

Florence, Italy

The Westin Resort & Spa, Los Cabos

 

Los Cabos, Mexico

Sheraton Maria Isabel Hotel & Towers

 

Mexico City, Mexico

 

Owned Hotels sold in 2015 and 2014:

 

Hotel

 

Location

Aloft Philadelphia Airport

 

Philadelphia, PA

Aloft Tucson University

 

Tucson, AZ

Element Denver Park Meadows

 

Denver, CO

Four Points by Sheraton Philadelphia Airport

 

Philadelphia, PA

Sheraton Ambassador Hotel

 

Monterrey, Mexico

Sheraton on the Park

 

Sydney, Australia

Sheraton Santa Maria de El Paular

 

Madrid, Spain

Sheraton Suites Philadelphia Airport

 

Philadelphia, PA

The Gritti Palace, a Luxury Collection Hotel, Venice

 

Venice, Italy

The Park Lane Hotel

 

London, England

The Phoenician, a Luxury Collection Resort, Scottsdale

 

Scottsdale, AZ

The St. Regis Bal Harbour Resort

 

Miami Beach, FL

The St. Regis Rome

 

Rome, Italy

The Westin Dublin Hotel

 

Dublin, Ireland

 

Revenues and Expenses Associated with Hotels Sold in 2015 and 2014: (1)

 

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Full Year

 

Hotels Sold in 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

50

 

 

$

44

 

 

$

37

 

 

$

20

 

 

$

151

 

Expenses (excluding depreciation)

 

$

38

 

 

$

31

 

 

$

27

 

 

$

12

 

 

$

108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotels Sold in 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

48

 

 

$

34

 

 

 

 

 

 

 

 

$

82

 

Expenses (excluding depreciation)

 

$

29

 

 

$

21

 

 

 

 

 

 

 

 

$

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

46

 

 

$

39

 

 

$

24

 

 

$

34

 

 

$

143

 

Expenses (excluding depreciation)

 

$

29

 

 

$

26

 

 

$

22

 

 

$

26

 

 

$

103

 

 

(1)

Results consist of nine hotels sold or closed in 2014, two leased hotels converted to managed or franchised hotels in 2014, and three hotels sold in 2015. These amounts are included in the revenues and expenses from owned, leased, and consolidated joint venture hotels in the statements of income for 2015 and 2014.

 


27


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Capital Expenditures

For the Three and Six Months Ended June 30, 2015

UNAUDITED ($ millions)

 

 

 

Q2

 

 

YTD

 

Maintenance Capital Expenditures: (1)

 

 

 

 

 

 

 

 

Owned, Leased and Consolidated Joint Venture Hotels

 

 

15

 

 

 

27

 

Corporate/IT

 

 

22

 

 

 

40

 

Subtotal

 

 

37

 

 

 

67

 

 

 

 

 

 

 

 

 

 

Net capital expenditures for Vacation Ownership inventory (2)

 

 

8

 

 

 

17

 

 

 

 

 

 

 

 

 

 

Development Capital

 

 

38

 

 

 

72

 

 

 

 

 

 

 

 

 

 

Total Capital Expenditures

 

 

83

 

 

 

156

 

 

(1)

Maintenance capital expenditures include improvements that extend the useful life of the asset.

 

(2)

Represents gross inventory capital expenditures of $24 million and $55 million in the three and six months ended June 30, 2015, less cost of sales of $16 million and $38 million in the three and six months ended June 30, 2015.

 

 

 

28


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Divisional Hotel Inventory Summary by Ownership by Brand

As of June 30, 2015

 

 

 

Americas

 

North America

 

Latin America

 

Asia Pacific

 

Greater China

 

Rest of Asia

 

Europe, Africa & Middle East

 

Europe

 

Africa &

Middle East

 

TOTAL

 

 

Hotels

 

Rooms

 

Hotels

 

Rooms

 

Hotels

 

Rooms

 

Hotels

 

Rooms

 

Hotels

 

Rooms

 

Hotels

 

Rooms

 

Hotels

 

Rooms

 

Hotels

 

Rooms

 

Hotels

 

Rooms

 

Hotels

 

Rooms

Owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sheraton

 

9

 

5,792

 

5

 

3,328

 

4

 

2,464

 

1

 

297

 

 

 

1

 

297

 

2

 

358

 

2

 

358

 

 

 

12

 

6,447

Westin

 

5

 

2,734

 

2

 

1,832

 

3

 

902

 

1

 

246

 

 

 

1

 

246

 

2

 

487

 

2

 

487

 

 

 

8

 

3,467

Four Points

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

W

 

1

 

509

 

1

 

509

 

 

 

 

 

 

 

 

 

2

 

665

 

2

 

665

 

 

 

3

 

1,174

Luxury Collection

 

1

 

180

 

 

 

1

 

180

 

 

 

 

 

 

 

4

 

495

 

4

 

495

 

 

 

5

 

675

St. Regis

 

2

 

498

 

2

 

498

 

 

 

1

 

160

 

 

 

1

 

160

 

1

 

100

 

1

 

100

 

 

 

4

 

758

Le Meridien

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aloft

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Element

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

1

 

135

 

1

 

135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

135

Total Owned

 

19

 

9,848

 

11

 

6,302

 

8

 

3,546

 

3

 

703

 

 

 

3

 

703

 

11

 

2,105

 

11

 

2,105

 

 

 

33

 

12,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Managed & UJV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sheraton

 

47

 

27,024

 

29

 

23,095

 

18

 

3,929

 

96

 

36,391

 

65

 

27,949

 

31

 

8,442

 

74

 

21,255

 

42

 

11,880

 

32

 

9,375

 

217

 

84,670

Westin

 

52

 

26,859

 

49

 

25,973

 

3

 

886

 

37

 

12,450

 

20

 

7,047

 

17

 

5,403

 

14

 

4,790

 

9

 

3,451

 

5

 

1,339

 

103

 

44,099

Four Points

 

5

 

672

 

1

 

134

 

4

 

538

 

32

 

9,071

 

22

 

6,629

 

10

 

2,442

 

13

 

2,568

 

5

 

673

 

8

 

1,895

 

50

 

12,311

W

 

28

 

8,311

 

24

 

7,554

 

4

 

757

 

10

 

2,740

 

4

 

1,464

 

6

 

1,276

 

5

 

941

 

4

 

499

 

1

 

442

 

43

 

11,992

Luxury Collection

 

12

 

2,581

 

5

 

2,291

 

7

 

290

 

12

 

2,478

 

6

 

1,306

 

6

 

1,172

 

27

 

4,891

 

22

 

3,301

 

5

 

1,590

 

51

 

9,950

St. Regis

 

12

 

2,332

 

9

 

1,884

 

3

 

448

 

9

 

2,309

 

6

 

1,659

 

3

 

650

 

9

 

1,973

 

5

 

806

 

4

 

1,167

 

30

 

6,614

Le Meridien

 

5

 

879

 

4

 

719

 

1

 

160

 

31

 

8,147

 

9

 

3,131

 

22

 

5,016

 

41

 

12,194

 

14

 

4,694

 

27

 

7,500

 

77

 

21,220

Aloft

 

 

 

 

 

 

 

12

 

3,071

 

9

 

2,101

 

3

 

970

 

4

 

943

 

3

 

535

 

1

 

408

 

16

 

4,014

Element

 

 

 

 

 

 

 

1

 

188

 

1

 

188

 

 

 

 

 

 

 

 

 

1

 

188

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

250

 

 

 

1

 

250

 

1

 

250

Total Managed & UJV

 

161

 

68,658

 

121

 

61,650

 

40

 

7,008

 

240

 

76,845

 

142

 

51,474

 

98

 

25,371

 

188

 

49,805

 

104

 

25,839

 

84

 

23,966

 

589

 

195,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sheraton

 

177

 

51,435

 

162

 

47,748

 

15

 

3,687

 

12

 

5,841

 

3

 

1,836

 

9

 

4,005

 

22

 

5,458

 

19

 

4,880

 

3

 

578

 

211

 

62,734

Westin

 

76

 

24,509

 

69

 

22,224

 

7

 

2,285

 

8

 

2,531

 

1

 

288

 

7

 

2,243

 

7

 

1,985

 

7

 

1,985

 

 

 

91

 

29,025

Four Points

 

132

 

20,029

 

117

 

17,932

 

15

 

2,097

 

11

 

1,804

 

1

 

126

 

10

 

1,678

 

7

 

1,085

 

7

 

1,085

 

 

 

150

 

22,918

W

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Luxury Collection

 

13

 

2,177

 

9

 

1,691

 

4

 

486

 

12

 

3,212

 

 

 

12

 

3,212

 

13

 

2,003

 

13

 

2,003

 

 

 

38

 

7,392

St. Regis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Le Meridien

 

17

 

3,864

 

16

 

3,753

 

1

 

111

 

5

 

1,209

 

1

 

160

 

4

 

1,049

 

3

 

575

 

3

 

575

 

 

 

25

 

5,648

Aloft

 

71

 

10,806

 

66

 

9,892

 

5

 

914

 

6

 

1,001

 

 

 

6

 

1,001

 

1

 

116

 

1

 

116

 

 

 

78

 

11,923

Element

 

16

 

2,489

 

16

 

2,489

 

 

 

 

 

 

 

 

 

1

 

133

 

1

 

133

 

 

 

17

 

2,622

Other

 

2

 

513

 

2

 

513

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

513

Total Franchised

 

504

 

115,822

 

457

 

106,242

 

47

 

9,580

 

54

 

15,598

 

6

 

2,410

 

48

 

13,188

 

54

 

11,355

 

51

 

10,777

 

3

 

578

 

612

 

142,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Systemwide

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sheraton

 

233

 

84,251

 

196

 

74,171

 

37

 

10,080

 

109

 

42,529

 

68

 

29,785

 

41

 

12,744

 

98

 

27,071

 

63

 

17,118

 

35

 

9,953

 

440

 

153,851

Westin

 

133

 

54,102

 

120

 

50,029

 

13

 

4,073

 

46

 

15,227

 

21

 

7,335

 

25

 

7,892

 

23

 

7,262

 

18

 

5,923

 

5

 

1,339

 

202

 

76,591

Four Points

 

137

 

20,701

 

118

 

18,066

 

19

 

2,635

 

43

 

10,875

 

23

 

6,755

 

20

 

4,120

 

20

 

3,653

 

12

 

1,758

 

8

 

1,895

 

200

 

35,229

W

 

29

 

8,820

 

25

 

8,063

 

4

 

757

 

10

 

2,740

 

4

 

1,464

 

6

 

1,276

 

7

 

1,606

 

6

 

1,164

 

1

 

442

 

46

 

13,166

Luxury Collection

 

26

 

4,938

 

14

 

3,982

 

12

 

956

 

24

 

5,690

 

6

 

1,306

 

18

 

4,384

 

44

 

7,389

 

39

 

5,799

 

5

 

1,590

 

94

 

18,017

St. Regis

 

14

 

2,830

 

11

 

2,382

 

3

 

448

 

10

 

2,469

 

6

 

1,659

 

4

 

810

 

10

 

2,073

 

6

 

906

 

4

 

1,167

 

34

 

7,372

Le Meridien

 

22

 

4,743

 

20

 

4,472

 

2

 

271

 

36

 

9,356

 

10

 

3,291

 

26

 

6,065

 

44

 

12,769

 

17

 

5,269

 

27

 

7,500

 

102

 

26,868

Aloft

 

71

 

10,806

 

66

 

9,892

 

5

 

914

 

18

 

4,072

 

9

 

2,101

 

9

 

1,971

 

5

 

1,059

 

4

 

651

 

1

 

408

 

94

 

15,937

Element

 

16

 

2,489

 

16

 

2,489

 

 

 

1

 

188

 

1

 

188

 

 

 

1

 

133

 

1

 

133

 

 

 

18

 

2,810

Other

 

3

 

648

 

3

 

648

 

 

 

 

 

 

 

 

 

1

 

250

 

 

 

1

 

250

 

4

 

898

Vacation Ownership

 

15

 

7,662

 

14

 

7,082

 

1

 

580

 

 

 

 

 

 

 

 

 

 

 

 

 

15

 

7,662

Total Systemwide

 

699

 

201,990

 

603

 

181,276

 

96

 

20,714

 

297

 

93,146

 

148

 

53,884

 

149

 

39,262

 

253

 

63,265

 

166

 

38,721

 

87

 

24,544

 

1,249

 

358,401

 

 

 

29


 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC.

Vacation Ownership Inventory Pipeline

As of June 30, 2015

UNAUDITED

 

 

 

 

 

 

# Resorts

 

 

# of Units (1)

 

Brand

 

Total (2)

 

 

In

Operations

 

 

In Active

Sales

 

 

Completed (3)

 

 

Pre-sales/

Development (4)

 

 

Future

Capacity (5),(6)

 

 

Total at

Buildout

 

Sheraton

 

 

7

 

 

 

7

 

 

 

6

 

 

 

3,079

 

 

 

 

 

 

712

 

 

 

3,791

 

Westin

 

 

10

 

 

 

9

 

 

 

9

 

 

 

1,676

 

 

 

412

 

 

 

43

 

 

 

2,131

 

St. Regis

 

 

2

 

 

 

2

 

 

 

 

 

 

56

 

 

 

 

 

 

 

 

 

56

 

The Luxury Collection

 

 

1

 

 

 

1

 

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

6

 

Unbranded

 

 

2

 

 

 

2

 

 

 

1

 

 

 

99

 

 

 

 

 

 

 

 

 

99

 

Total SVO, Inc.

 

 

22

 

 

 

21

 

 

 

16

 

 

 

4,916

 

 

 

412

 

 

 

755

 

 

 

6,083

 

Unconsolidated Joint Ventures

   (UJV's)

 

 

1

 

 

 

1

 

 

 

1

 

 

 

198

 

 

 

 

 

 

 

 

 

198

 

Total including UJV's

 

 

23

 

 

 

22

 

 

 

17

 

 

 

5,114

 

 

 

412

 

 

 

755

 

 

 

6,281

 

Total Intervals Including UJV's (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

265,928

 

 

 

21,424

 

 

 

39,260

 

 

 

326,612

 

 

 

(1)

Lockoff units are considered as one unit for this analysis.

(2)

Includes resorts in operation, active sales or future development.

(3)

Completed units include those units that have a certificate of occupancy.

(4)

Units in Pre-sales/Development are in various stages of development (including the permitting stage), most of which are currently being offered for sale to customers.

(5)

Based on owned land and average density in existing marketplaces.

(6)

Future units indicated above include planned timeshare units on land owned by the Company or applicable UJV that have received all major governmental land use approvals for the development of timeshare.  There can be no assurance that such units will in fact be developed and, if developed, the time period of such development (which may be more than several years in the future).  Some of the projects may require additional third-party approvals or permits for development and build out and may also be subject to legal challenges as well as a commitment of capital by the Company.  The actual number of units to be constructed may be significantly lower than the number of future units indicated.

(7)

Assumes 52 intervals per unit.

30