IRPR#1
MARRIOTT INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share amounts)
Adjustments
-----------
As
Reported Restruc-
As Adjusted
12 Weeks turing Timeshare
12 Weeks
Ended Costs Strategy -
Ended
September & Other Impairment Certain
September
11, 2009 Charges(6) Charges(5,10) Tax Items 11, 2009**
REVENUES
Base management
fees
$116 $-
$- $-
$116
Franchise fees
100 -
- -
100
Incentive
management fees
17 -
- -
17
Owned, leased,
corporate housing
and other revenue
(1)
226 -
- -
226
Timeshare
sales and
services (2)
254 (3)
- -
251
Cost
reimbursements
(3)
1,758 -
- -
1,758
----- -
- -
-----
Total Revenues
2,471 (3)
- -
2,468
OPERATING COSTS
AND EXPENSES
Owned, leased
and corporate
housing - direct
(4)
214 -
- -
214
Timeshare - direct
238 -
- -
238
Timeshare
strategy -
impairment
charges (5)
614 -
(614) -
-
Reimbursed costs
1,758 -
- -
1,758
Restructuring
costs
9 (9)
- -
-
General,
administrative
and other (7)
144 (1)
- -
143
--- --
- -
---
Total Expenses
2,977 (10) (614)
- 2,353
----- ---- ----
- -----
OPERATING (LOSS) /
INCOME
(506) 7
614 -
115
(Losses) /
gains and other
income (8)
(1) -
- -
(1)
Interest expense
(27) -
- -
(27)
Interest income
5 -
- -
5
(Provision for)
reversal of loan
losses
- -
- -
-
Equity in
(losses) earnings
(9)
(12) 1
- -
(11)
Timeshare
strategy -
impairment
charges
(non-operating)
(10)
(138) -
138 -
-
----- -
--- -
-
(LOSS) / INCOME
FROM CONTINUING
OPERATIONS BEFORE
INCOME TAXES
(679) 8
752 -
81
Benefit /
(Provision) for
income taxes
210 (4) (250)
13 (31)
--- -- ----
-- ---
(LOSS) / INCOME
FROM CONTINUING
OPERATIONS
(469) 4
502 13
50
Discontinued
operations -
Synthetic Fuel,
net of tax (11)
- -
- -
-
- -
- -
-
NET (LOSS) /
INCOME
(469) 4
502 13
50
Add: Net losses
attributable to
noncontrolling
interests, net of
tax
3 -
- -
3
- -
- -
-
NET (LOSS) /
INCOME
ATTRIBUTABLE TO
MARRIOTT
$(466) $4 $502
$13 $53
===== == ====
=== ===
(LOSSES) /
EARNINGS PER
SHARE - Basic
(Losses) /
earnings from
continuing
operations
attributable to
Marriott
shareholders (12)
$(1.31) $0.01 $1.41
$0.03 $0.15
Earnings
from discontinued
operations (11)
- -
- -
-
- -
- -
-
(Losses) /
earnings per
share
attributable to
Marriott
shareholders (12)
$(1.31) $0.01 $1.41
$0.03 $0.15
====== ===== =====
===== =====
(LOSSES) /
EARNINGS PER
SHARE - Diluted
(Losses) /
earnings from
continuing
operations
attributable to
Marriott
shareholders (12)
$(1.31) $0.01 $1.41
$0.03 $0.15
Earnings
from discontinued
operations (11)
- -
- -
-
- -
- -
-
(Losses) /
earnings per
share
attributable to
Marriott
shareholders (12)
$(1.31) $0.01 $1.41
$0.03 $0.15
====== ===== =====
===== =====
Basic Shares
(13)
355.5 355.5 355.5
355.5 355.5
Diluted Shares
(13,14)
355.5 355.5 355.5
355.5 366.3
Adjustments
As Reported As Adjusted
Percent
12 Weeks
12 Weeks Better/(Worse)
Ended
Ended Adjusted 2009
September Certain September vs. Adjusted
5, 2008 Tax Items 5, 2008** 2008
REVENUES
Base management fees
$143 $- $143
(19)
Franchise fees
108 - 108
(7)
Incentive management fees
52 -
52 (67)
Owned, leased, corporate
housing and other revenue (1)
260 - 260
(13)
Timeshare sales and
services (2)
384 - 384
(35)
Cost reimbursements (3)
2,016 - 2,016
(13)
Total Revenues
2,963 - 2,963
(17)
OPERATING COSTS AND EXPENSES
Owned, leased and corporate
housing - direct (4)
240 - 240
11
Timeshare - direct
337 - 337
29
Timeshare strategy -
impairment charges (5)
- -
- -
Reimbursed costs
2,016 - 2,016
13
Restructuring costs
- -
- -
General, administrative and
other (7)
167 - 167
14
Total Expenses
2,760 - 2,760
15
OPERATING (LOSS) / INCOME
203 - 203
(43)
(Losses) / gains and other
income (8)
7 -
7 (114)
Interest expense
(33) - (33)
18
Interest income
8 -
8 (38)
(Provision for) reversal of
loan losses
- -
- -
Equity in (losses) earnings (9)
2 -
2 (650)
Timeshare strategy -
impairment charges
(non-operating) (10)
- -
- -
(LOSS) / INCOME FROM CONTINUING
OPERATIONS BEFORE INCOME TAXES
187 - 187
(57)
Benefit / (Provision) for
income taxes
(103) 29 (74)
58
(LOSS) / INCOME FROM CONTINUING
OPERATIONS
84 29 113
(56)
Discontinued operations -
Synthetic Fuel, net of tax
(11)
- -
- -
NET (LOSS) / INCOME
84 29 113
(56)
Add: Net losses attributable to
noncontrolling interests, net
of tax
10 -
10 (70)
NET (LOSS) / INCOME
ATTRIBUTABLE TO MARRIOTT
$94 $29 $123
(57)
(LOSSES) / EARNINGS PER SHARE -
Basic
(Losses) / earnings
from
continuing operations
attributable to
Marriott
shareholders (12)
$0.27 $0.08 $0.35
(57)
Earnings from
discontinued operations
(11) -
- -
-
(Losses) / earnings
per
share attributable
to Marriott
shareholders (12)
$0.27 $0.08 $0.35
(57)
(LOSSES) / EARNINGS PER SHARE -
Diluted
(Losses) / earnings
from
continuing
operations
attributable
to Marriott
shareholders
(12)
$0.25 $0.08 $0.33
(55)
Earnings from
discontinued
operations (11) -
- -
-
(Losses) / earnings
per
share attributable
to Marriott
shareholders
(12)
$0.25 $0.08 $0.33
(55)
Basic Shares (13)
353.8 353.8 353.8
Diluted Shares (13,14)
368.0 368.0 368.0
See page A-3 for footnote
references.
MARRIOTT INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share amounts)
Adjustments
As Adjusted
As Reported Restruct- Time-
36 Weeks
36 Weeks uring share
Ended
Ended Costs Strategy - Certain September
September & Other Impairment Tax
11,
11, 2009 Charges(6) Charges(5,10) Items 2009**
REVENUES
Base management fees
$367 $- $-
$- $367
Franchise fees
281 -
- -
281
Incentive management fees
95 -
- -
95
Owned, leased, corporate
housing and other
revenue (1)
684 -
- -
684
Timeshare sales and
services (2)
746 26
- -
772
Cost reimbursements (3)
5,355 -
- -
5,355
Total Revenues
7,528 26
- -
7,554
OPERATING COSTS AND EXPENSES
Owned, leased and corporate
housing - direct( 4)
638 -
- -
638
Timeshare - direct
737 1
- -
738
Timeshare strategy -
impairment charges (5)
614 - (614)
- -
Reimbursed costs
5,355 -
- -
5,355
Restructuring costs
44 (44) -
- -
General, administrative and
other (7)
464 (49) -
- 415
Total Expenses
7,852 (92) (614)
- 7,146
OPERATING (LOSS) / INCOME
(324) 118 614
- 408
Gains and other income (8)
27 -
- -
27
Interest expense
(84) -
- -
(84)
Interest income
20 -
- -
20
(Provision for) reversal of loan
losses
(43) 43 -
- -
Equity in (losses)
earnings (9)
(50) 33 -
- (17)
Timeshare strategy - impairment
charges (non-operating) (10)
(138) - 138
- -
(LOSS) / INCOME FROM CONTINUING
OPERATIONS BEFORE INCOME
TAXES
(592) 194 752
- 354
Benefit / (Provision) for income
taxes
133 (76) (250)
56 (137)
(LOSS) / INCOME FROM CONTINUING
OPERATIONS
(459) 118 502
56 217
Discontinued operations -
Synthetic Fuel, net of tax (11)
- -
- -
-
NET (LOSS) / INCOME
(459) 118 502
56 217
Add: Net losses attributable to
noncontrolling interests, net
of
tax
7 -
- -
7
NET (LOSS) / INCOME ATTRIBUTABLE TO
MARRIOTT
$(452) $118 $502
$56 $224
(LOSSES) / EARNINGS PER SHARE -
Basic
(Losses) / earnings
from
continuing
operations
attributable
to Marriott
shareholders
(12) $(1.27) $0.33
$1.42 $0.16 $0.63
Earnings from discontinued
operations
(11)
- -
- -
-
(Losses) / earnings
per
share attributable
to
Marriott
shareholders
(12) $(1.27) $0.33
$1.42 $0.16 $0.63
(LOSSES) / EARNINGS PER SHARE -
Diluted
(Losses) / earnings
from
continuing
operations
attributable
to Marriott
shareholders
(12) $(1.27) $0.33
$1.42 $0.16 $0.62
Earnings from
discontinued
operations
(11)
- -
- -
-
(Losses) / earnings
per
share attributable
to
Marriott
shareholders
(12) $(1.27) $0.33
$1.42 $0.16 $0.62
Basic Shares (13)
354.5 354.5 354.5
354.5 354.5
Diluted Shares (13,14)
354.5 354.5 354.5
354.5 364.2
Adjustments
As Reported As Adjusted
Percent
36 Weeks
36 Weeks Better/(Worse)
Ended
Ended Adjusted 2009
September Certain September vs. Adjusted
5, 2008 Tax Items 5, 2008** 2008
REVENUES
Base management fees
$452 $- $452
(19)
Franchise fees
314 -
314 (11)
Incentive management fees
229 -
229 (59)
Owned, leased, corporate
housing and other revenue (1)
849 -
849 (19)
Timeshare sales and services (2)
1,098 - 1,098
(30)
Cost reimbursements (3)
6,153 - 6,153
(13)
----- - -----
Total Revenues
9,095 - 9,095
(17)
OPERATING COSTS AND EXPENSES
Owned, leased and corporate
housing - direct( 4)
757 -
757 16
Timeshare - direct
961 -
961 23
Timeshare strategy -
impairment charges (5)
- -
- -
Reimbursed costs
6,153 - 6,153
13
Restructuring costs
- -
- -
General, administrative and
other (7)
513 -
513 19
--- -
---
Total Expenses
8,384 - 8,384
15
----- - -----
OPERATING (LOSS) / INCOME
711 -
711 (43)
Gains and other income (8)
19 -
19 42
Interest expense
(113) - (113)
26
Interest income
28 -
28 (29)
(Provision for) reversal of loan
losses
2 -
2 (100)
Equity in (losses) earnings (9)
26 -
26 (165)
Timeshare strategy -
impairment charges
(non-operating) (10)
- -
- -
- -
-
(LOSS) / INCOME FROM CONTINUING
OPERATIONS BEFORE INCOME TAXES
673 -
673 (47)
Benefit / (Provision) for income
taxes
(317) 65 (252)
46
---- -- ----
(LOSS) / INCOME FROM CONTINUING
OPERATIONS
356 65 421
(48)
Discontinued operations -
Synthetic Fuel, net of tax (11)
3 -
3 (100)
- -
-
NET (LOSS) / INCOME
359 65 424
(49)
Add: Net losses attributable to
noncontrolling interests, net
of
tax
13 -
13 (46)
-- -
--
NET (LOSS) / INCOME ATTRIBUTABLE
TO MARRIOTT
$372 $65 $437
(49)
==== === ====
(LOSSES) / EARNINGS PER SHARE -
Basic
(Losses) / earnings
from
continuing
operations
attributable
to Marriott
shareholders
(12)
$1.04 $0.18 $1.22
(48)
Earnings from discontinued
operations
(11)
0.01 - 0.01
(100)
---- - ----
(Losses) / earnings
per
share attributable
to Marriott
shareholders
(12)
$1.05 $0.18 $1.23
(49)
===== ===== =====
(LOSSES) / EARNINGS PER SHARE -
Diluted
(Losses) / earnings
from
continuing
operations
attributable
to Marriott
shareholders
(12)
$0.99 $0.17 $1.16
(47)
Earnings from discontinued
operations
(11)
0.01 - 0.01
(100)
---- - ----
(Losses) / earnings
per
share attributable
to Marriott
shareholders
(12)
$1.00 $0.17 $1.17
(47)
===== ===== =====
Basic Shares (13)
355.6 355.6 355.6
Diluted Shares (13,14)
372.0 372.0 372.0
See page A-3 for footnote
references.
MARRIOTT INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF INCOME
(in millions, except per share amounts)
Reconciliations of Consolidated (Loss)
/ Income from Continuing Operations
to (Loss) / Income from Continuing
Operations Attributable to Marriott
Adjustments
-----------
As Reported
As Adjusted
12 Weeks Restruc-
12 Weeks
Ended turing Timeshare
Ended
September Costs Strategy -
Certain September
11, & Other Impairment
Tax 11,
2009 Charges(6) Charges(5)(10) Items 2009**
CONSOLIDATED (LOSS) /
INCOME FROM CONTINUING
OPERATIONS
$(469) $4 $502
$13 $50
Add: Losses attributable
to noncontrolling
interests, net of tax
3 -
- -
3
- -
- -
-
(LOSS) / INCOME FROM
CONTINUING OPERATIONS
ATTRIBUTABLE TO
MARRIOTT
$(466) $4 $502
$13 $53
===== == ====
=== ===
Adjustments
-----------
As Reported Restruc-
As Adjusted
36 Weeks turing Timeshare
36 Weeks
Ended Costs Strategy -
Ended
September & Other Impairment Certain September
11, Charges Charges Tax
11,
2009 (6) (5),(10)
Items 2009**
CONSOLIDATED (LOSS) /
INCOME FROM CONTINUING
OPERATIONS
$(459) $118 $502
$56 $217
Add: Losses attributable to
noncontrolling interests,
net of tax
7 -
- -
7
- -
- -
-
(LOSS) / INCOME FROM
CONTINUING OPERATIONS
ATTRIBUTABLE TO
MARRIOTT
$(452) $118 $502
$56 $224
===== ==== ====
=== ====
Adjustments
-----------
Percent
Better/
As Reported
(Worse)
12 Weeks
As Adjusted Adjusted
Ended
12 Weeks 2009 vs.
September Certain
Ended Adjusted
5, 2008 Tax Items September 5, 2008**
2008
----------- --------- ------------------- ---------
CONSOLIDATED (LOSS) /
INCOME FROM CONTINUING
OPERATIONS
$84 $29
$113
(56)
Add: Losses attributable to
noncontrolling interests,
net of tax
10 -
10
(70)
-- -
--
(LOSS) / INCOME FROM
CONTINUING OPERATIONS
ATTRIBUTABLE TO MARRIOTT
$94 $29
$123
(57)
=== ===
====
Adjustments
-----------
Percent
Better/
As Reported
(Worse)
36 Weeks
As Adjusted Adjusted
Ended
36 Weeks 2009 vs.
September Certain
Ended Adjusted
5, 2008 Tax Items September 5, 2008**
2008
----------- --------- ------------------- ---------
CONSOLIDATED (LOSS) /
INCOME FROM CONTINUING
OPERATIONS
$356 $65
$421
(48)
Add: Losses attributable to
noncontrolling interests,
net of tax
13 -
13
(46)
-- -
--
(LOSS) / INCOME FROM
CONTINUING OPERATIONS
ATTRIBUTABLE TO MARRIOTT
$369 $65
$434
(48)
==== ===
====
** Denotes non-GAAP financial measures.
Please see pages A-20 and A-21
for additional information about our
reasons for providing these
alternative financial measures and
the limitations on their use.
1 - Owned, leased,
corporate housing and other revenue includes
revenue from the properties we own
or lease, revenue from our corporate
housing business, termination fees
and other revenue.
2 - Timeshare sales
and services includes total timeshare revenue
except for base management fees, cost
reimbursements, real estate gains
and joint venture earnings.
Timeshare sales and services also includes
gains / (losses) on the sale of timeshare
note receivable
securitizations.
3 - Cost reimbursements
include reimbursements from lodging properties
for Marriott-funded operating expenses.
4 - Owned, leased
and corporate housing - direct expenses include
operating expenses related to our
owned or leased hotels, including lease
payments, pre-opening expenses and
depreciation, plus expenses related to
our corporate housing business.
5 - Reflects the
following impairments; inventory $529 million,
property and equipment $64 million;
and other impairments $21 million, all
of which are allocated to the Timeshare
segment. See page A-14 for
information regarding Timeshare Strategy
- Impairment Charges.
6 - See page A-13
for information regarding Restructuring Costs and
Other Charges.
7 - General, administrative
and other expenses include the overhead
costs allocated to our segments, and
our corporate overhead costs and
general expenses.
8 - Gains and other
income includes gains and losses on: the sale of
real estate, note sales or repayments
(except timeshare note
securitizations), the sale of joint
ventures and investments; and debt
extinguishments, as well as income
from cost method joint ventures.
9 - Equity in (losses)
earnings includes our equity in (losses) /
earnings of unconsolidated equity
method joint ventures.
10 - Reflects a $71 million joint
venture impairment charge which is
allocated to the Timeshare segment
and $67 million loan impairment and
funding liability charge which is
unallocated. See page A-14 for
information regarding Timeshare Strategy
- Impairment Charges.
11 - Discontinued operations
relates to our Synthetic Fuel business which
was shut down and substantially all
the assets liquidated at December 28,
2007.
12 - (Losses) / earnings per
share attributable to Marriott
shareholders plus adjustment items
may not equal earnings per share
attributable to Marriott shareholders
as adjusted due to rounding.
13 - All share numbers and per
share amounts have been retroactively
adjusted to reflect the stock dividends
with distribution dates of July
30, 2009 and September 3, 2009.
14 - Basic and fully diluted
weighted average common shares outstanding
used to calculate earnings per share
from continuing operations for the
periods in which we had a loss are
the same because inclusion of
additional equivalents would be anti-dilutive.
MARRIOTT INTERNATIONAL, INC.
BUSINESS SEGMENTS
($ in millions)
Twelve Weeks Ended Percent
------------------
Better/
September September
11, 2009 5, 2008 (Worse)
--------- --------- ---------
REVENUES
North American Full-Service
$1,074 $1,239
(13)
North American Limited-Service
489 544
(10)
International
259 342
(24)
Luxury
296 357
(17)
Timeshare
330 463
(29)
------ ------
Total segment revenues(1)
2,448 2,945
(17)
Other unallocated corporate
23 18
28
------ ------
Total
$2,471 $2,963
(17)
====== ======
INCOME / (LOSS) FROM CONTINUING OPERATIONS
North American Full-Service
$51 $66
(23)
North American Limited-Service
77 103
(25)
International
25 50
(50)
Luxury
7 17
(59)
Timeshare (2),(3)
(681) 49
(1,490)
---- ----
Total segment financial
results (1) (521)
285 (283)
Other unallocated corporate
(65) (58)
(12)
Interest income, provision for loan
losses
and interest expense (4)
(89) (25)
(256)
Income taxes (2)
209 (108)
294
---- ----
Total
$(466) $94
(596)
===== ====
(1) We consider segment revenues
and segment financial results to be
meaningful
indicators of our performance because they measure
changes
in our profitability as a lodging company and enable
investors
to compare the revenues and results of our
lodging
operations to those of other lodging companies.
(2) We allocate noncontrolling
interests of our consolidated subsidiaries
to our
segments. Accordingly, we allocated $3 million
of noncontrolling
interests of our consolidated subsidiaries for
the
2009 third quarter as reflected in our income statement
as follows:
$4 million to our Timeshare segment and $(1) million to
provision
for income taxes. For the 2008 third quarter,
we allocated
$10 million of noncontrolling interests as follows: $15
million
to our Timeshare segment
and
$(5) million to provision for income taxes.
(3) Reflects $685 million of
impairment charges recorded in the 2009
third
quarter. See page A-14 for more information.
(4) Reflects a $67 million loan
impairment and funding liability charge
in the
2009 third quarter which is unallocated. See page A-14 for
more
information.
MARRIOTT INTERNATIONAL, INC.
BUSINESS SEGMENTS
($ in millions)
Thirty-Six Weeks Ended Percent
----------------------
Better/
September September
11, 2009 5, 2008 (Worse)
--------- --------- -------
REVENUES
North American Full-Service
$3,382 $3,917
(14)
North American Limited-Service
1,401 1,570
(11)
International
756 1,093
(31)
Luxury
971 1,147
(15)
Timeshare
962 1,326
(27)
----- -----
Total segment revenues
(1) 7,472
9,053 (17)
Other unallocated corporate
56 42
33
----- ------
Total
$7,528 $9,095
(17)
====== ======
INCOME / (LOSS) FROM CONTINUING OPERATIONS
North American Full-Service
$191 $290
(34)
North American Limited-Service
182 301
(40)
International (2)
89 179
(50)
Luxury
- 66
(100)
Timeshare (2),(3)
(733) 123
(696)
----- ----
Total segment financial
results (1)
(271) 959
(128)
Other unallocated corporate
(136) (183)
26
Interest income, provision for loan
losses
and interest expense (4)
(174) (83)
(110)
Income taxes (2)
129 (324)
140
--- ----
Total
$(452) $369
(222)
===== ====
(1) We consider segment revenues
and segment financial results to be
meaningful
indicators of our performance because they measure
changes
in our profitability as a lodging company and enable
investors
to compare the revenues and results of our lodging
operations
to those of other lodging companies.
(2) We allocate noncontrolling
interests of our consolidated
subsidiaries
to our segments. Accordingly, we allocated $7
million
of noncontrolling interests of our consolidated
subsidiaries
for the 2009 third quarter year-to-date as reflected
in our
income statement as follows: $11 million to our Timeshare
segment
and $(4) million to provision for income taxes. For the
2008
third quarter year-to-date, we allocated $13 million of
noncontrolling
interests as follows: $21 million to our Timeshare
segment,
$(1) million to our International segment, and $(7)
million
to provision for income taxes.
(3) Reflects $685 million of
impairment charges recorded in the 2009
third
quarter. See page A-14 for more information.
(4) Reflects a $67 million loan
impairment and funding liability
charge
in the 2009 third quarter which is unallocated. See page
A-14
for more information.
MARRIOTT INTERNATIONAL, INC.
TOTAL LODGING PRODUCTS (1)
Number of Properties Number of Rooms/Suites
--------------------------------------------------
September
September
-------------------- --------------------
Brand
11, 5, 5,
11, 5, 5,
2009 2008 2008
2009 2008 2008
Domestic Full-Service
---------------------
Marriott Hotels &
Resorts 350 345
5 139,280 137,498 1,782
Renaissance Hotels &
Resorts
78 75
3 28,508 27,546 962
Domestic Limited-Service
------------------------
Courtyard
761 715 46
106,835 99,676 7,159
Fairfield Inn
609 547 62
54,537 48,542 5,995
SpringHill Suites
241 198 43
27,818 23,057 4,761
Residence Inn
583 541 42
69,865 64,552 5,313
TownePlace Suites
179 154 25
17,917 15,403 2,514
International
-------------
Marriott Hotels &
Resorts 188 179
9 57,010 53,805 3,205
Renaissance Hotels &
Resorts
65 65
- 22,291 21,684 607
Courtyard
88 78 10
17,254 14,708 2,546
Fairfield Inn
9 9
- 1,109 1,109
-
SpringHill Suites
1 1
- 124 124
-
Residence Inn
18 18
- 2,604 2,665 (61)
Marriott Executive
Apartments
22 19
3 3,580 3,029 551
Luxury
------
The Ritz-Carlton
- Domestic
37 37
- 11,549 11,603 (54)
The Ritz-Carlton -
International
33 33
- 10,117 10,171 (54)
Bulgari Hotels & Resorts
2 2
- 117 117
-
The Ritz-Carlton
Residential
25 21
4 2,638 2,122 516
The Ritz-Carlton Serviced
Apartments
3 2
1 474 387
87
Timeshare (2)
-----------
Marriott Vacation
Club(3)
52 51
1 11,854 11,772 82
The Ritz-Carlton
Destination Club
10 9
1 461 425
36
The Ritz-Carlton
Residences
4 3
1 234 145
89
Grand Residences by
Marriott - Fractional
2 2
- 248 248
-
Grand Residences by
Marriott - Residential
2 1
1 91
65 26
--- --- ---
--- --- ---
Sub Total Timeshare
70 66
4 12,888 12,655 233
--- --- ---
--- --- ---
Total
3,362 3,105 257 586,515
550,453 36,062
===== ===== === =======
======= ======
Number
of Timeshare Interval, Fractional and
Residential Resorts
--------------------------------------------
Total Properties in
Properties(2) Active Sales(4)
---------- --------------
100% Company-Developed
----------------------
Marriott Vacation
Club(3)
52
29
The Ritz-Carlton
Destination Club and
Residences
10
8
Grand Residences
by Marriott and
Residences
4
4
Joint Ventures
--------------
The Ritz-Carlton
Destination Club and
Residences
4
4
-
-
Total
70
45
==
==
(1) Total Lodging Products excludes
the 2,153 and 2,314 corporate housing
rental
units as of September 11, 2009 and September 5, 2008,
respectively.
(2) Includes products that are
in active sales as well as those that are
sold
out. Residential products are included once they possess a
certificate
of occupancy.
(3) Marriott Vacation Club includes
Horizons by Marriott Vacation Club
products
that were previously reported separately.
(4) Products in active sales
may not be ready for occupancy.
MARRIOTT INTERNATIONAL, INC.
KEY LODGING STATISTICS
Constant $
Comparable Company-Operated International Properties(1)
-----------------------------------------------------
Three Months Ended August 31, 2009
and August 31, 2008
------------------------------------------
Average
REVPAR Occupancy
Daily Rate
------------- -------------- --------------
Region
2009 vs. 2008 2009 vs. 2008 2009
vs. 2008
------
------------- ---------------- --------------
Caribbean & Latin
America
$105.28 -23.9% 66.3% -9.1% pts. $158.84 -13.5%
Continental Europe
$109.13 -18.4% 71.0% -2.1% pts. $153.72 -16.0%
United Kingdom
$111.78 -12.3% 77.3% -2.7% pts. $144.66 -9.1%
Middle East & Africa
$74.52 -27.8% 61.6% -13.8% pts. $121.06 -11.7%
Asia Pacific(2)
$74.55 -29.6% 62.6% -6.1% pts. $119.16 -22.7%
Regional Composite(3)
$97.11 -21.4% 68.3% -5.4% pts. $142.25 -15.2%
International Luxury(4) $155.56
-26.7% 55.0% -9.7% pts. $282.69 -13.7%
Total International(5) $103.26
-22.3% 66.9% -5.8% pts. $154.40 -15.5%
Worldwide(6)
$94.06 -21.1% 68.1% -5.4% pts. $138.03 -14.9%
Comparable Systemwide International Properties(1)
-------------------------------------------------
-----------------------------------------------------
Three Months Ended August 31, 2009
and August 31, 2008
------------------------------------------
Average
REVPAR Occupancy
Daily Rate
------------- -------------- --------------
Region
2009 vs. 2008 2009 vs. 2008 2009
vs. 2008
------
------------- ---------------- --------------
Caribbean & Latin
America
$90.76 -24.5% 62.4% -9.5% pts. $145.41 -13.1%
Continental Europe
$108.55 -20.3% 69.4% -3.4% pts. $156.47 -16.3%
United Kingdom
$109.26 -12.5% 76.2% -2.8% pts. $143.41 -9.3%
Middle East & Africa
$74.52 -27.8% 61.6% -13.8% pts. $121.06 -11.7%
Asia Pacific(2)
$82.39 -25.0% 63.1% -6.7% pts. $130.53 -17.0%
Regional Composite(3)
$96.60 -21.4% 67.0% -6.0% pts. $144.17 -14.4%
International Luxury(4) $155.56
-26.7% 55.0% -9.7% pts. $282.69 -13.7%
Total International(5) $101.66
-22.1% 66.0% -6.3% pts. $154.10 -14.7%
Worldwide(6)
$83.79 -19.9% 68.0% -5.7% pts. $123.15 -13.2%
(1) We report International results
on a period basis, and international
statistics
on a monthly basis. Statistics are in constant dollars
for
June through August. International includes properties located
outside
the Continental United States and Canada, except for
Worldwide
which also includes North America.
(2) Does not include Hawaii.
(3) Regional information includes
the Marriott Hotels & Resorts,
Renaissance
Hotels & Resorts and Courtyard brands.
Includes
Hawaii.
(4) International Luxury includes
The Ritz-Carlton properties outside
of North
America and Bulgari Hotels & Resorts.
(5) Includes Regional Composite
and International Luxury.
(6) Includes international statistics
for the three calendar months
ended
August 31, 2009 and August 31, 2008, and North
American
statistics for the twelve weeks ended September 11, 2009
and
September 5, 2008. Includes the Marriott Hotels & Resorts,
Renaissance
Hotels & Resorts, The Ritz-Carlton, Bulgari Hotels &
Resorts,
Residence Inn, Courtyard, Fairfield Inn, TownePlace Suites
and
SpringHill Suites brands.
MARRIOTT INTERNATIONAL, INC.
KEY LODGING STATISTICS
Constant $
Comparable Company-Operated International Properties(1)
-----------------------------------------------------
Eight Months Ended August 31, 2009
and August 31, 2008
------------------------------------------
Average
REVPAR Occupancy
Daily Rate
------------- -------------- --------------
Region
2009 vs. 2008 2009 vs. 2008 2009
vs. 2008
------
------------- ---------------- --------------
Caribbean & Latin
America
$121.87 -21.3% 67.6% -9.8% pts. $180.31 -9.9%
Continental Europe
$101.15 -18.7% 65.0% -5.2% pts. $155.57 -12.2%
United Kingdom
$96.91 -14.0% 71.6% -4.4% pts. $135.44 -8.6%
Middle East & Africa
$92.22 -21.3% 67.0% -12.5% pts.$137.69 -6.7%
Asia Pacific(2)
$74.93 -27.2% 60.5% -9.2% pts. $123.94 -16.1%
Regional Composite(3)
$96.58 -20.3% 65.7% -7.3% pts. $146.92 -11.5%
International Luxury(4) $177.03
-24.1% 56.2% -10.3% pts.$314.73 -10.2%
Total International(5) $105.04
-21.0% 64.7% -7.6% pts. $162.25 -11.7%
Worldwide(6)
$96.54 -20.9% 65.3% -7.0% pts. $147.82 -12.4%
Comparable Systemwide International Properties(1)
-----------------------------------------------------
Eight Months Ended August 31, 2009
and August 31, 2008
------------------------------------------
Average
REVPAR Occupancy
Daily Rate
------------- -------------- --------------
Region
2009 vs. 2008 2009 vs. 2008 2009
vs. 2008
------
------------- ---------------- --------------
Caribbean & Latin
America
$104.49 -21.4% 63.4% -9.1% pts. $164.74 -10.1%
Continental Europe
$99.59 -19.6% 63.2% -6.1% pts. $157.58 -11.9%
United Kingdom
$94.59 -14.3% 70.3% -4.7% pts. $134.55 -8.6%
Middle East & Africa
$92.22 -21.3% 67.0% -12.5% pts. $137.69 -6.7%
Asia Pacific(2)
$81.23 -24.0% 61.5% -9.0% pts. $132.08 -13.0%
Regional Composite(3)
$95.08 -20.2% 64.4% -7.5% pts. $147.73 -11.0%
International Luxury(4) $177.03
-24.1% 56.2% -10.3% pts. $314.73 -10.2%
Total International(5) $102.13
-20.8% 63.7% -7.7% pts. $160.41 -11.2%
Worldwide(6)
$83.54 -19.3% 64.9% -6.5% pts. $128.81 -11.3%
(1) We report International results
on a period basis, and international
statistics
on a monthly basis. Statistics are in constant dollars
for
January through August. International includes properties
located
outside the Continental United States and Canada, except
for
Worldwide which also includes North America.
(2) Does not include Hawaii.
(3) Regional information includes
the Marriott Hotels & Resorts,
Renaissance
Hotels & Resorts and Courtyard brands.
Includes
Hawaii.
(4) International Luxury includes
The Ritz-Carlton properties outside of
North
America and Bulgari Hotels & Resorts.
(5) Includes Regional Composite
and International Luxury.
(6) Includes international statistics
for the eight calendar months ended
August
31, 2009 and August 31, 2008, and North
American
statistics for the thirty-six weeks ended September 11, 2009
and
September 5, 2008. Includes the Marriott Hotels
&
Resorts, Renaissance Hotels & Resorts, The Ritz-Carlton, Bulgari
Hotels
& Resorts, Residence Inn, Courtyard, Fairfield Inn,
TownePlace
Suites and SpringHill Suites brands.
MARRIOTT INTERNATIONAL, INC.
KEY LODGING STATISTICS
Comparable Company-Operated North American Properties(1)
--------------------------------------------------------
Twelve Weeks Ended September 11, 2009
and September 5, 2008
---------------------------------------------
Average
REVPAR Occupancy
Daily Rate
------------- -------------- --------------
Brand
2009 vs. 2008 2009 vs. 2008 2009 vs. 2008
-----
------------- --------------- --------------
Marriott Hotels
& Resorts
$100.78 -19.8% 70.0% -4.9% pts. $143.98 -14.2%
Renaissance Hotels
& Resorts
$93.90 -18.2% 68.0% -4.3% pts. $138.14 -13.1%
Composite North American
Full-Service(2)
$99.58 -19.6% 69.6% -4.8% pts. $142.99 -14.0%
The Ritz-Carlton(3)
$155.09 -23.5% 64.9% -5.0% pts. $238.99 -17.5%
Composite North American
Full-Service & Luxury(4)
$105.21 -20.2% 69.2% -4.8% pts. $152.12 -14.6%
Residence Inn
$83.11 -17.2% 75.2% -4.9% pts. $110.56 -11.8%
Courtyard
$67.42 -23.7% 65.0% -6.1% pts. $103.75 -16.4%
TownePlace Suites
$51.94 -19.0% 68.8% -4.6% pts. $75.46 -13.6%
SpringHill Suites
$59.51 -22.6% 64.6% -7.8% pts. $92.11 -13.2%
Composite North American
Limited-Service(5)
$70.26 -21.4% 68.0% -5.8% pts. $103.34 -14.7%
Composite - All(6)
$90.28 -20.6% 68.7% -5.3% pts. $131.48 -14.5%
Comparable Systemwide North American Properties(1)
--------------------------------------------------
Twelve Weeks Ended September 11, 2009
and September 5, 2008
---------------------------------------------
Average
REVPAR Occupancy
Daily Rate
------------- -------------- --------------
Brand
2009 vs. 2008 2009 vs. 2008 2009 vs. 2008
-----
------------- --------------- --------------
Marriott Hotels
& Resorts
$90.69 -19.9% 66.9% -5.3% pts. $135.47 -13.6%
Renaissance Hotels
& Resorts
$85.97 -19.6% 66.6% -5.0% pts. $129.04 -13.5%
Composite North American
Full-Service(2)
$89.90 -19.8% 66.9% -5.2% pts. $134.40 -13.6%
The Ritz-Carlton(3)
$155.09 -23.5% 64.9% -5.0% pts. $238.99 -17.5%
Composite North American
Full- Service & Luxury(4)
$93.82 -20.2% 66.8% -5.2% pts. $140.50 -14.0%
Residence Inn
$85.72 -16.4% 76.3% -5.0% pts. $112.41 -11.0%
Courtyard
$72.51 -20.2% 67.2% -5.8% pts. $107.88 -13.3%
Fairfield Inn
$56.69 -17.7% 66.5% -6.7% pts. $85.21 -9.5%
TownePlace Suites
$55.69 -17.6% 69.4% -5.3% pts. $80.22 -11.3%
SpringHill Suites
$65.52 -18.4% 66.9% -6.4% pts. $97.97 -10.7%
Composite North American
Limited-Service(5)
$71.41 -18.4% 69.5% -5.8% pts. $102.68 -11.7%
Composite - All(6)
$80.16 -19.3% 68.5% -5.6% pts. $117.09 -12.7%
(1) North America includes properties
located in the Continental United
States
and Canada.
(2) Includes the Marriott Hotels
& Resorts, and Renaissance Hotels &
Resorts
brands.
(3) Statistics for The Ritz-Carlton
are for June through August.
(4) Includes the Marriott Hotels
& Resorts, Renaissance Hotels & Resorts
and
The Ritz-Carlton brands.
(5) Includes the Residence Inn,
Courtyard, Fairfield Inn, TownePlace
Suites
and SpringHill Suites brands.
(6) Includes the Marriott Hotels
& Resorts, Renaissance Hotels &
Resorts,
The Ritz-Carlton, Residence Inn, Courtyard, Fairfield
Inn,
TownePlace Suites, and SpringHill Suites brands.
MARRIOTT INTERNATIONAL, INC.
KEY LODGING STATISTICS
Comparable Company-Operated North American Properties(1)
--------------------------------------------------------
Thirty-six Weeks Ended September 11, 2009
and September 5, 2008
---------------------------------------------
Average
REVPAR Occupancy
Daily Rate
------------- -------------- --------------
Brand
2009 vs. 2008 2009 vs. 2008 2009 vs. 2008
-----
------------- --------------- --------------
Marriott Hotels
& Resorts
$104.85 -19.4% 66.9% -6.1% pts. $156.81 -12.1%
Renaissance Hotels &
Resorts
$102.27 -17.3% 66.2% -5.8% pts. $154.51 -10.0%
Composite North American
Full-Service(2)
$104.40 -19.1% 66.7% -6.0% pts. $156.42 -11.8%
The Ritz-Carlton(3)
$174.21 -27.6% 61.8% -10.3% pts.$281.86 -15.6%
Composite North American
Full-Service & Luxury(4)
$110.70 -20.4% 66.3% -6.4% pts. $166.98 -12.7%
Residence Inn
$81.49 -17.6% 70.5% -6.7% pts. $115.58 -9.7%
Courtyard
$68.60 -23.7% 62.0% -7.5% pts. $110.72 -14.5%
TownePlace Suites
$50.04 -18.9% 63.2% -6.9% pts. $79.23 -10.1%
SpringHill Suites
$61.58 -22.0% 62.2% -9.1% pts. $99.05 -10.5%
Composite North American
Limited-Service(5)
$70.58 -21.6% 64.5% -7.3% pts. $109.47 -12.7%
Composite - All(6)
$93.44 -20.8% 65.5% -6.8% pts. $142.62 -12.6%
Comparable Systemwide North American Properties(1)
--------------------------------------------------
Thirty-six Weeks Ended September 11, 2009
and September 5, 2008
---------------------------------------------
Average
REVPAR Occupancy
Daily Rate
------------- -------------- --------------
Brand
2009 vs. 2008 2009 vs. 2008 2009 vs. 2008
-----
------------- --------------- --------------
Marriott Hotels
& Resorts
$93.03 -19.6% 64.1% -6.2% pts. $145.13 -11.9%
Renaissance Hotels &
Resorts
$91.36 -18.0% 64.4% -6.0% pts. $141.97 -10.4%
Composite North American
Full-Service(2)
$92.75 -19.4% 64.1% -6.1% pts. $144.60 -11.7%
The Ritz-Carlton(3)
$174.21 -27.6% 61.8%-10.3% pts $281.86 -15.6%
Composite North American
Full-Service & Luxury(4)
$97.10 -20.2% 64.0% -6.3% pts. $151.67 -12.3%
Residence Inn
$82.60 -15.8% 71.8% -5.7% pts. $115.12 -9.2%
Courtyard
$71.76 -19.9% 64.0% -6.3% pts. $112.08 -12.0%
Fairfield Inn
$53.54 -16.6% 62.3% -6.4% pts. $85.87 -8.0%
TownePlace Suites
$53.48 -16.8% 64.4% -6.7% pts. $83.08 -8.2%
SpringHill Suites
$64.52 -17.1% 63.9% -6.5% pts. $101.01 -8.6%
Composite North American
Limited-Service(5)
$69.49 -17.8% 65.7% -6.2% pts. $105.71 -10.1%
Composite - All(6)
$80.21 -19.0% 65.1% -6.3% pts. $123.26 -11.2%
(1) North America includes properties
located in the Continental United
States
and Canada.
(2) Includes the Marriott Hotels
& Resorts, and Renaissance Hotels &
Resorts
brands.
(3) Statistics for The Ritz-Carlton
are for January through August.
(4) Includes the Marriott Hotels
& Resorts, Renaissance Hotels & Resorts
and
The Ritz-Carlton brands.
(5) Includes the Residence Inn,
Courtyard, Fairfield Inn, TownePlace
Suites
and SpringHill Suites brands.
(6) Includes the Marriott Hotels
& Resorts, Renaissance Hotels &
Resorts,
The Ritz-Carlton, Residence Inn, Courtyard,
Fairfield
Inn, TownePlace Suites, and SpringHill Suites brands.
MARRIOTT INTERNATIONAL, INC.
TIMESHARE SEGMENT
($ in millions)
Adjustments
-----------
As
Reported Restruc-
12 Weeks turing Timeshare
Ended Costs &
Strategy -
September Other Impairment
11, 2009 Charges
Charges
----------------
---------- -------- -----------
Segment Revenues
----------------
Segment revenues
$330 $(3)
$-
==== ===
==
---------------
Segment Results
---------------
Base fees revenue
$11 $-
$-
Timeshare sales and services,
net
16 (3)
-
Timeshare strategy - impairment
charges
(614) -
614
Restructuring costs
(7) 7
-
General, administrative
and other
expense
(17) -
-
Gains and other income
1 -
-
Joint venture equity earnings
(4) 1
-
Timeshare strategy - impairment
charges (non-operating)
(71) -
71
Noncontrolling interest
4 -
-
- -
-
Segment results
$(681) $5
$685
===== ==
====
--------------------------
Sales and Services Revenue
--------------------------
Development
$138 $-
$-
Services
82 -
-
Financing
27 (3)
-
Other revenue
7 -
-
- -
-
Sales and services revenue
$254 $(3)
$-
==== ===
==
--------------
Contract Sales
--------------
Company:
Timeshare
$164 $-
$-
Fractional
7 -
-
Residential
2 -
-
- -
-
Total company
173 -
-
Joint ventures:
Timeshare
- -
-
Fractional
(4) 7
-
Residential
(17) 17
-
--- --
-
Total joint ventures
(21) 24
-
--- --
-
Total contract sales,
including joint
ventures
$152 $24
$-
==== ===
==
---------------------------
(Loss) / Gain on Notes
Sold
---------------------------
(Loss) / gain on notes
sold
$- $-
$-
== ==
==
Percent
As As
Better /
Adjusted Reported (Worse)
12 Weeks 12 Weeks As Adjusted
Ended Ended
2009 vs.
September September 2008
11, 2009** 5, 2008 As Reported
----------------
---------- ---------- ------------
Segment Revenues
----------------
Segment revenues
$327 $463
(29)
==== ====
---------------
Segment Results
---------------
Base fees revenue
$11 $12
(8)
Timeshare sales and services,
net
13 47
(72)
Timeshare strategy - impairment
charges
- -
-
Restructuring costs
- -
-
General, administrative
and other
expense
(17) (27)
37
Gains and other income
1 -
*
Joint venture equity earnings
(3) 2
(250)
Timeshare strategy - impairment
charges (non-operating)
- -
-
Noncontrolling interest
4 15
(73)
- --
Segment results
$9 $49
(82)
== ===
--------------------------
Sales and Services Revenue
--------------------------
Development
$138 $265
(48)
Services
82 81
1
Financing
24 31
(23)
Other revenue
7 7
*
- -
Sales and services revenue
$251 $384
(35)
==== ====
--------------
Contract Sales
--------------
Company:
Timeshare
$164 $283
(42)
Fractional
7 18
(61)
Residential
2 (6)
133
- --
Total company
173 295
(41)
Joint ventures:
Timeshare
- -
-
Fractional
3 6
(50)
Residential
- 5
(100)
- -
Total joint ventures
3 11
(73)
- --
Total contract sales,
including joint
ventures
$176 $306
(42)
==== ====
---------------------------
(Loss) / Gain on Notes
Sold
---------------------------
(Loss) / gain on notes
sold
$- $(1)
100
== ===
*Percent cannot be
calculated.
**Denotes non-GAAP financial
measures. Please see pages A-20 and A-21
for additional information about our
reasons for providing these
alternative financial measures and
the limitations on their use.
MARRIOTT INTERNATIONAL, INC.
TIMESHARE SEGMENT
($ in millions)
Adjustments
-----------
As
Reported Restruc-
36 Weeks turing Timeshare
Ended Costs & Strategy
-
September Other Impairment
11, 2009 Charges
Charges
----------------
----------- -------- -----------
Segment Revenues
----------------
Segment revenues
$962 $26
$-
==== ===
==
---------------
Segment Results
---------------
Base fees revenue
$32 $-
$-
Timeshare sales and services,
net
9 25
-
Timeshare strategy - impairment
charges
(614) -
614
Restructuring costs
(38) 38
-
General, administrative
and other
expense
(57) 7
-
Gains and other income
1 -
-
Joint venture equity earnings
(6) 3
-
Timeshare strategy - impairment
charges (non-operating)
(71) -
71
Noncontrolling interest
11 -
-
-- -
-
Segment results
$(733) $73
$685
===== ===
====
--------------------------
Sales and Services Revenue
--------------------------
Development
$441 $4
$-
Services
232 -
-
Financing
54 22
-
Other revenue
19 -
-
-- -
-
Sales and services revenue
$746 $26
$-
==== ===
==
--------------
Contract Sales
--------------
Company:
Timeshare
$502 $-
$-
Fractional
25 1
-
Residential
(1) 4
-
-- -
-
Total company
526 5
-
Joint ventures:
Timeshare
- -
-
Fractional
(9) 23
-
Residential
(27) 27
-
--- --
-
Total joint ventures
(36) 50
-
--- --
-
Total contract sales,
including joint
ventures
$490 $55
$-
==== ===
==
---------------------------
(Loss) / Gain on Notes
Sold
---------------------------
(Loss) / gain
on notes sold
$(1) $-
$-
=== ==
==
Percent
Better /
As As
(Worse)
Adjusted Reported
As
36 Weeks 36 Weeks Adjusted
Ended Ended
2009 vs.
September September 2008 As
11, 2009** 5, 2008 Reported
----------------
---------- ---------- ---------
Segment Revenues
----------------
Segment revenues
$988 $1,326
(25)
==== ======
---------------
Segment Results
---------------
Base fees revenue
$32 $35
(9)
Timeshare sales and services,
net
34 137
(75)
Timeshare strategy - impairment
charges
- -
-
Restructuring costs
- -
-
General, administrative
and other
expense
(50) (79)
37
Gains and other income
1 -
*
Joint venture equity earnings
(3) 9
(133)
Timeshare strategy - impairment
charges (non-operating)
- -
-
Noncontrolling interest
11 21
(48)
-- --
Segment results
$25 $123
(80)
=== ====
--------------------------
Sales and Services Revenue
--------------------------
Development
$445 $722
(38)
Services
232 244
(5)
Financing
76 107
(29)
Other revenue
19 25
(24)
-- --
Sales and services revenue
$772 $1,098
(30)
==== ======
--------------
Contract Sales
--------------
Company:
Timeshare
$502 $859
(42)
Fractional
26 34
(24)
Residential
3 33
(91)
- --
Total company
531 926
(43)
Joint ventures:
Timeshare
- -
-
Fractional
14 17
(18)
Residential
- 30
(100)
- --
Total joint ventures
14 47
(70)
-- --
Total contract sales,
including joint
ventures
$545 $973
(44)
==== ====
---------------------------
(Loss) / Gain on Notes
Sold
---------------------------
(Loss) / gain
on notes sold
$(1) $28
(104)
=== ===
*Percent cannot be calculated.
**Denotes non-GAAP financial measures.
Please see pages A-20 and A-21 for
additional information about our reasons
for providing these alternative
financial measures and the limitations
on their use.
MARRIOTT INTERNATIONAL, INC.
Summary of Restructuring Costs and Other Charges
($ in millions)
2009
----
Third
External
Quarter Year
Line
Description Third Quarter
to Date
--------
----------- ------------- -------------
Timeshare
sales and
Mark-to-market
services
of residual
revenue
interests
$(3) $22
Contract sale
cancellation
allowances
-
4
--
--
Timeshare
sales and
services
revenue
(3) 26
Timeshare -
Contract sale
direct
cancellation
expenses
allowances
-
(1)
-
--
Timeshare -
direct
expenses
-
(1)
Restructuring
costs
Severance
4
16
Facilities
exit costs
5
27
Development
cancellations
-
1
-
-
Restructuring
costs
9
44
General,
System
administrative
development
and other
write-down
-
7
Accounts
receivable and
guarantee
charges
1
4
Reserves for
security
deposits, net
of prior year
reserves
-
38
-
--
General,
administrative
and other
1
49
Provision
for loan
Loan
losses
impairments
-
43
-
--
Provision for
loan losses
-
43
Equity in
Contract sale
(earnings)
cancellation
losses
allowances
1
3
Investment
impairment
-
30
-
--
Equity in
(earnings)
losses
1
33
-
--
Restructuring
Costs & Other
Charges Total
8 194
Tax Impact
(4) (76)
-- ---
Restructuring
Costs & Other
Charges Net of
Tax $4
$118
== ====
MARRIOTT INTERNATIONAL, INC.
Timeshare Strategy -
Impairment Charges Summary
Third Quarter 2009
($ in millions)
Impairment
Charge
------
Third Quarter 2009 Operating Income
Impact
Inventory impairment
$529
Property and equipment
impairment
64
Other impairments
21
---
Total operating
income impact
614
---
Third Quarter 2009 Non-Operating Income
Impact
Joint venture impairment
71
Loan impairment
40
Funding liability
27
---
Total non-operating
income impact
138
---
Total impact
$752
====
MARRIOTT INTERNATIONAL, INC.
Non-GAAP Financial Measure
EBITDA and Adjusted EBITDA
($ in millions)
Fiscal Year 2009
----------------
Total
First Second
Third Year
Quarter Quarter
Quarter to Date
-------- -------- --------
-------
Net (Loss) / Income
attributable to Marriott
$(23) $37
$(466) $(452)
Interest expense
29 28
27 84
Tax provision, continuing
operations
33 44
(210) (133)
Tax provision, noncontrolling
interest
1 2
1 4
Depreciation and amortization
39 42
43 124
Less: Depreciation reimbursed by
third-party owners
(2) (2)
(2) (6)
Interest expense from
unconsolidated joint venture
3 6
4 13
Depreciation and amortization
from unconsolidated joint
ventures
6 6
6 18
- -
- --
EBITDA **
86 163
(597) (348)
Restructuring costs
and other charges
Severance
2 10
4 16
Facilities exit
costs
- 22
5 27
Development
cancellations
- 1
- 1
- -
- -
Total
restructuring
costs
2 33
9 44
- --
- --
Impairment of
investments
and other, net
of prior year
reserves
68 3
1 72
Reserves for
loan losses
42 1
- 43
Contract
cancellation
allowances
4 1
1 6
Residual
interests
valuation
13 12
(3) 22
System
development
write-off
- 7
- 7
- -
- -
Total other
charges
127 24
(1) 150
--- --
-- ---
Total restructuring
costs and other
charges
129 57
8 194
--- --
- ---
Timeshare strategy -
impairment charges
Operating
impairments
- -
614 614
Non-operating
impairments
- -
138 138
- -
--- ---
Total timeshare
strategy -
impairment charges
- -
752 752
- -
--- ---
Adjusted EBITDA **
$215 $220
$163 $598
==== ====
==== ====
Decrease over 2008
Adjusted EBITDA
-25% -43%
-43% -38%
Fiscal Year 2008
----------------
First Second
Third Fourth
Quarter Quarter Quarter
Quarter Total
------- -------- --------
-------- -----
Net Income/ (Loss)
attributable to
Marriott
$121 $157
$94 $(10) $362
Interest expense
42 38
33 50
163
Tax provision,
continuing
operations
75 139
103 33
350
Tax provision,
minority interest
1 1
5 2
9
Tax benefit,
synthetic fuel
- (6)
(1) -
(7)
Depreciation and
amortization
41 47
42 60
190
Less: Depreciation
reimbursed by third-
party owners
(3) (3)
(2) (2)
(10)
Interest expense from
unconsolidated joint
ventures
4 4
5 5
18
Depreciation and
amortization from
unconsolidated joint
ventures
5 6
6 10
27
- -
- --
--
EBITDA **
286 383
285 148
1,102
Discontinued
operations
adjustment
(synthetic fuel)
1 2
1 -
4
Restructuring
costs and other
charges
Severance -
- -
19 19
Facilities
exit costs -
- -
5 5
Development
cancellations -
- -
31 31
- -
- --
--
Total
restructuring
costs -
- -
55 55
- -
- --
--
Reserves for
expected
fundings -
- -
16 16
Inventory
write-downs -
- -
9 9
Contract
cancellation
allowances -
- -
12 12
Accounts
receivable-bad
debts
- -
- 4
4
Residual
interests
valuation -
- -
32 32
Hedge
ineffectiveness -
- -
12 12
Impairment of
investments
and other -
- -
30 30
Reserves for
loan losses -
- -
22 22
- -
- --
--
Total other
charges -
- -
137 137
- -
- ---
---
Total restructuring
costs and other
charges
- -
- 192
192
- -
- ---
---
Adjusted EBITDA **
$287 $385
$286 $340 $1,298
==== ====
==== ==== ======
The following items
make up the
discontinued
operations
adjustment
(synthetic fuel)
Pre-tax Synthetic
Fuel losses
$1 $2
$1 $-
$4
-- --
-- --
--
EBITDA adjustment
for discontinued
operations
(synthetic fuel)
$1 $2
$1 $-
$4
== ==
== ==
==
** Denotes non-GAAP financial measures.
Please see pages A-20 and A-21
for additional information
about our reasons for providing these
alternative financial
measures and the limitations on their use.
MARRIOTT INTERNATIONAL, INC.
Non-GAAP Financial Measure
Total Debt Net of Cash
($ in millions)
Balance at Balance at Better/
End of 2009 Year-End (Worse)
Third Quarter 2008
Change
------------- ----------- -------
Total debt
$2,660 $3,095
$435
Cash and cash
equivalents
(130) (134)
(4)
---- ----
---
Total debt net
of cash**
$2,530 $2,961
$431
====== ======
====
Range
Range
-----
-----
As Compared to Balance
at Year-End 2008
Estimated Estimated
----------------------
Balance Balance
Better/ Better/
Year-End Year-End
(Worse) (Worse)
2009 (a) 2009 (b)
Change (a) Change (b)
--------- ---------
---------- ----------
Total debt
$2,476 $2,426
$619 $669
Cash and
cash
equivalents
(115)
(115) (19)
(19)
----
---- ---
---
Total debt
net of
cash**
$2,361 $2,311
$600 $650
====== ======
==== ====
(a) Assumes $619 debt repayment
in 2009 and $19 reduction in cash
(b) Assumes $669 debt
repayment in 2009 and $19 reduction in cash
** Denotes non-GAAP financial
measures. Please see pages A-20 and A-21
for additional information about our
reasons for providing these
alternative financial measures and
the limitations on their use.
MARRIOTT INTERNATIONAL, INC.
Non-GAAP Financial Measure Reconciliation
Adjusted
Third Quarter 2008 and 2009 General,
Administrative and
Other Expenses Excluding Restructuring
Costs and Other
Charges,
Deferred Compensation Charges
and Certain Litigation Expenses
($ in millions)
Third Third
Quarter Quarter
2008 2009
-------- --------
General, administrative
and other expenses
$167 $144
Less: Restructuring costs
and other charges
- (1)
Deferred Compensation
charges
7 (8)
Certain Litigation Expenses
- (5)
- --
Adjusted General,
administrative and
other
expenses**
$174 $130
==== ====
** Denotes non-GAAP financial measures.
Please see pages A-20 and A-21
for additional information
about our reasons for providing these
alternative financial
measures and the limitations on their use.
MARRIOTT INTERNATIONAL, INC.
Non-GAAP Financial Measure Reconciliation
Adjusted Fourth
Quarter 2008 General, Administrative and Other
Expenses
Excluding Restructuring Costs and Other Charges
($ in millions)
Fourth Quarter 2008
-------------------
General, administrative and other
expenses
$270
Less: Restructuring costs and other
charges
(32)
---
General, administrative and other
expenses Excluding
restructuring costs and
other charges**
$238
====
** Denotes non-GAAP financial measures.
Please see pages A-20
and A-21 for additional
information about our
reasons for providing
these alternative financial measures and
the limitations
on their use.
MARRIOTT INTERNATIONAL, INC.
Non-GAAP Financial Measure Reconciliation
Internal Planning Assumptions and Related Estimates of
Earnings per Share Attributable to Marriott Shareholders that
Exclude Restructuring Costs and Other Charges, Timeshare
Strategy - Impairment Charges and Certain Tax Items in 2009
Range
-----
Assumed/
Assumed/Estimated Estimated
Fourth Quarter Fourth Quarter
2009
2009
----------------- ---------------
Earnings per share attributable
to
Marriott shareholders
$0.19
$0.22
Add back: Restructuring
costs and
other charges, timeshare
strategy -
impairment charges and
certain tax items
0.01
0.01
----
----
Earnings per share attributable
to
Marriott shareholders
excluding
restructuring costs and
other charges, timeshare
strategy
- impairment charges and
certain tax items**
$0.20
$0.23
=====
=====
** Denotes non-GAAP financial measures.
Please see pages A-20 and A-21
for additional information
about our reasons for providing these
alternative financial
measures and the limitations on their use.
MARRIOTT INTERNATIONAL, INC.
Non-GAAP Financial Measures
In our press release and schedules, and on the related
conference call, we report certain financial measures that are not prescribed
or authorized by United States generally accepted accounting principles
("GAAP"). We discuss management's reasons for reporting these non-GAAP
measures below, and the press release schedules reconcile the most directly
comparable GAAP measure to each non-GAAP measure that we refer to (identified
by a double asterisk on the preceding pages). Although management evaluates
and presents these non-GAAP measures for the reasons described below, please
be aware that these non-GAAP measures are not alternatives to revenue,
operating income, income from continuing operations, net income, earnings
per share or any other comparable operating measure prescribed by GAAP.
In addition, these non-GAAP financial measures may be calculated and/or
presented differently than measures with the same or similar names that
are reported by other companies, and as a result, the non-GAAP measures
we report may not be comparable to those reported by others.
Measures That Exclude Timeshare Strategy - Impairment
Charges, Restructuring Costs and Other Charges, Deferred Compensation Charges
(Credits), Litigation Expenses, and Certain Tax Expenses. Management evaluates
non-GAAP measures that exclude the impact of Timeshare strategy - impairment
charges incurred in the 2009 third quarter, restructuring costs and other
charges and certain tax expenses incurred in the 2009 first quarter, 2009
and 2008 second and third quarters, as well as estimated restructuring
costs and other charges expected to be incurred in the fourth quarter of
2009 and estimated full year 2009 restructuring costs and other charges,
deferred compensation charges (credits) incurred in the 2009 and 2008 third
quarters of $8 million and ($7) million, respectively, associated with
our deferred compensation plan, and litigation expenses of $5 million because
those non-GAAP measures allow for period-over-period comparisons of our
on-going core operations before material charges. These non-GAAP measures
also facilitate management's comparison of results from our on-going operations
before material charges with results from other lodging companies.
In response to the difficult business conditions that
the Timeshare segment's timeshare, luxury residential, and luxury fractional
real estate development businesses continue to experience, we evaluated
the entire Timeshare portfolio in the 2009 third quarter. In order to adjust
the business strategy to reflect current market conditions, on September
22, 2009, we approved plans for our Timeshare segment to take the following
actions: (1) for our luxury residential projects, reduce prices, convert
certain proposed projects to other uses, sell some undeveloped land, and
not pursue further Marriott-funded residential development projects; (2)
reduce prices for existing luxury fractional units; (3) continue short-term
promotions for our U.S. timeshare business and defer the introduction of
new projects and development phases; and (4) for our European timeshare
and fractional resorts, continue promotional pricing and marketing incentives
and not pursue further development. As a result of these decisions, we
recorded third quarter 2009 pretax charges totaling $752 million in our
Consolidated Statements of Income ($502 million after-tax), including $614
million of pretax charges impacting operating income under the "Timeshare
strategy-impairment charges" caption, and $138 million of pretax charges
impacting non-operating income under the "Timeshare strategy-impairment
charges (non-operating)" caption.
During the latter part of 2008 and particularly the fourth
quarter, we experienced a significant decline in demand for hotel rooms
both domestically and internationally due, in part, to the failures and
near failures of several large financial service companies and the dramatic
downturn in the economy. Our capital intensive Timeshare business was also
hurt by the downturn in market conditions and particularly, the significant
deterioration in the credit markets, which resulted in our decision not
to complete a note sale in the fourth quarter of 2008 (although we did
complete a note sale in the first quarter of 2009). These declines resulted
in reduced management and franchise fees, cancellation of development projects,
reduced timeshare contract sales, contract cancellation allowances, and
charges and reserves associated with expected fundings, loans, Timeshare
inventory, accounts receivable, contract cancellation allowances, valuation
of Timeshare residual interests, hedge ineffectiveness, and asset impairments.
We responded by implementing various cost saving measures, beginning in
the fourth quarter of 2008 and which continued in the first quarter through
third quarters of 2009, and resulted in first quarter 2009 restructuring
costs of $2 million, second quarter 2009 restructuring costs of $33 million,
and third quarter 2009 restructuring costs of $9 million that were directly
related to the downturn. We also incurred other first quarter 2009 and
second quarter 2009 charges totaling $127 million and $24 million, respectively,
as well as $1 million in net other credits in the 2009 third quarter, that
were directly related to the downturn, including asset impairment charges,
accounts receivable and guarantee charges, reserves associated with loans,
reversal of the liability related to expected fundings, Timeshare contract
cancellation allowances, and charges related to the valuation of Timeshare
residual interests. Currently, we expect to incur $5 million to $6 million
in restructuring costs and other charges in the 2009 fourth quarter. For
full year 2009, we expect restructuring costs and other charges to total
$199 million to $200 million as a result of our restructuring efforts and
the economic downturn, which includes $194 million of restructuring costs
and other charges already incurred in the first three quarters of 2009.
These estimates are subject to change.
Certain tax expenses included $26 million in the 2009
first quarter, $17 million in the 2009 second quarter, $13 million in the
2009 third quarter and $24 million in the 2008 second quarter of non-cash
charges primarily related to the treatment of funds received from certain
foreign subsidiaries, an issue we are contesting with the Internal Revenue
Service ("IRS"). Additionally, certain tax expenses in the 2008 second
quarter also reflected $12 million of tax expense due primarily to prior
years' tax adjustments, including a settlement with the IRS that resulted
in a lower than expected refund of taxes associated with a 1995 leasing
transaction. Certain tax items in the 2008 third quarter reflected $29
million of tax expense primarily related to an unfavorable court decision
involving a tax planning transaction associated with a 1994 sale transaction.
Earnings Before Interest, Taxes, Depreciation and Amortization.
Earnings before interest, taxes, depreciation and amortization ("EBITDA")
reflects earnings excluding the impact of interest expense, tax expense,
depreciation and amortization. Management considers EBITDA to be an indicator
of operating performance because it can be used to measure our ability
to service debt, fund capital expenditures, and expand our business. EBITDA
is used by analysts, lenders, investors and others, as well as by us, to
evaluate companies because it excludes certain items that can vary widely
across different industries or among companies within the same industry.
For example, interest expense can be dependent on a company's capital structure,
debt levels and credit ratings. Accordingly, the impact of interest expense
on earnings can vary significantly among companies. The tax positions of
companies can also vary because of their differing abilities to take advantage
of tax benefits and because of the tax policies of the jurisdictions in
which they operate. As a result, effective tax rates and tax expense can
vary considerably among companies. EBITDA also excludes depreciation and
amortization because companies utilize productive assets of different ages
and use different methods of both acquiring and depreciating productive
assets. These differences can result in considerable variability in the
relative costs of productive assets and the depreciation and amortization
expense among companies.
Adjusted EBITDA. Management also evaluates adjusted EBITDA
which excludes: (1) Timeshare strategy - impairment charges of $752 million
incurred in the 2009 third quarter (2) the 2009 third quarter restructuring
costs and other charges totaling $8 million; (3) the 2009 second quarter
restructuring costs and other charges totaling $57 million; (4) the 2009
first quarter restructuring costs and other charges totaling $129 million;
(5) the 2008 fourth quarter restructuring costs and other charges totaling
$192 million; and (6) the first through third quarters of 2008 impact of
the synthetic fuel business. Management excludes the restructuring costs
and other charges incurred in the 2009 first through third quarters and
in the 2008 fourth quarter and the timeshare strategy-impairment charges
recorded in the 2009 third quarter for the reasons noted above under "Measures
That Exclude Timeshare - Strategy Impairment Charges, Restructuring Costs
and Other Charges, Deferred Compensation Charges (Credits), Litigation
Expenses, and Certain Tax Expenses." Fourth quarter 2008 restructuring
costs and other charges included $55 million of restructuring costs and
$137 million of other charges, including charges and reserves associated
with expected fundings, loans, Timeshare inventory, accounts receivable,
contract cancellation allowances, valuation of Timeshare residual interests,
hedge ineffectiveness, and asset impairments. Management also excludes
the first through third quarters of 2008 impact of the synthetic fuel business,
which was discontinued in 2007 and which did not relate to our core lodging
business, to allow for period-over-period comparisons of our on-going core
lodging operations and facilitate management's comparison of our results
with those of other lodging companies.
Total Debt, Net of Cash (or, "Net Debt"). Total debt
net of cash reflects total debt less cash and cash equivalents. Management
considers total debt net of cash to be a more accurate indicator of the
net debt that must be repaid or refinanced at maturity (as it gives consideration
to cash resources available to retire a portion of the debt when due).
Additionally, management believes that this financial measure provides
a clearer picture of the future demands on cash to repay debt. Management
uses this financial measure in making decisions regarding its borrowing
capacity and future refinancing needs.
SOURCE Marriott International, Inc. |