Hotel Online 
News for the Hospitality Executive 

.
Starwood Reports 2nd Qtr Earnings of $57 million (Excluding asset-sales)
Down from $85 million a Year Earlier; Management Fees,
Franchise Fees and Timeshare Results Were Flat
Hotel Result
.
WHITE PLAINS, N.Y. - July 24, 2003 -- Starwood Hotels & Resorts Worldwide, Inc. (NYSE: HOT) ("Starwood" or the "Company") today reported EPS from continuing operations of $0.42, compared to $0.37 in 2002, an increase of 13.5%. 

Excluding special items, EPS from continuing operations was $0.28 in 2003 compared to $0.41 in 2002. Income from continuing operations was $87 million in 2003 compared to $76 million in 2002, an increase of 14.5%. Excluding special items, income from continuing operations was $57 million in 2003 compared to $85 million in 2002. Net income was $290 million and EPS was $1.41 compared to net income of $180 million and EPS of $0.87 in 2002. 

Barry S. Sternlicht, Chairman and CEO said, "Though our expectations were quite modest given the situation in Iraq, SARS, and the global slowdown, we are pleased with our performance in the quarter and encouraged with the monthly revenue progression, particularly the strength of transient business in June, and positive recoveries in Asia and Latin America. This strength has continued into July as both web booking trends and call centers remain relatively strong. In the quarter, Westin and W Hotels performed exceedingly well and overall, the Company's market share rose for the third consecutive quarter. Our global development pipeline is robust, and we were particularly pleased to announce our 21st and 22nd W hotels which are our first hotels and residence projects. Further, Starwood Vacation Ownership had an excellent quarter driven by the Westin branded timeshare products." 

Concluding, Mr. Sternlicht said, "The highlight of our quarter and the first six months of 2003 must be the dramatic strengthening of our balance sheet, as more than $950 million of asset sales have closed. Through asset sales and disciplined capital spending, we expect our net debt to decrease to $4.1 billion by year end from nearly $5.2 billion at year end 2002. Today, we have more than $1.3 billion of capacity on our credit facilities to take advantage of attractive opportunities as they may arise. We are cautiously optimistic that business will improve as we move into the fall and 2004." 

Cash flow from operations was $85 million compared to $253 million in 2002. Total Company Adjusted EBITDA was $247 million, compared to $315 million in 2002 reflecting lower lodging demand as a result of SARS (particularly in Toronto where the Company owns two Sheraton hotels with 1,850 rooms), the war in Iraq, and the timing of the Easter/Passover holidays. Total management and franchise fees were $57 million, even with last year while timeshare results were essentially flat despite the reduced amount of timeshare notes receivable sales. The timeshare note sale gain was $4 million versus $9 million in the year ago quarter. 

REVPAR for Same-Store Owned Hotels worldwide and in the U.S. decreased 4.3% and 4.0% respectively, when compared to 2002. REVPAR at Same-Store Owned Hotels in North America, declined 11.7% in April, 3.5% in May and 1.3% in June. Excluding the two owned Sheraton hotels in Toronto, REVPAR at Same-Store Owned Sheraton Hotels in North America declined 4.7%. For the third quarter in a row, total Company market share in North America increased for the Company's owned and managed hotels as well as system-wide hotels. Internationally, Same-Store Owned Hotel REVPAR decreased 0.5%, with Europe up 1.9% and Asia Pacific up 4.1%, offset by declines in Latin America of 10.5%. Excluding the favorable effects of foreign exchange, REVPAR declined 15.2% internationally. 

Revenues from the vacation ownership business increased 13.1% to $111 million as contract sales were up 14.2% reflecting strong demand at our resorts in Maui and Mission Hills. The average price per timeshare unit sold increased 16.6% to $18,007. 

During the second quarter, the Company signed nine hotel management and franchise contracts (approximately 4,300 rooms) and opened eight new hotels and resorts including: the Westin Charlotte (Charlotte, North Carolina, 700 rooms), the Sheraton Sonar Bangla (Calcutta, India, 239 rooms), and the Hotel Opera (Zagreb, Croatia, 405 rooms). Nine new hotel openings scheduled for the third quarter of 2003 include: Sheraton Jiuzhaigou Hotel (Jiuzhaigou Scenic Area, China, 492 rooms), the Sheraton Porto (Porto, Portugal, 273 rooms), the Westin Casuarina Hotel, (Las Vegas, Nevada, 795 rooms), the Westin Warsaw (Warsaw, Poland, 361 rooms) and the W Mexico City (Mexico City, Mexico, 237 rooms). Including these properties, through the end of 2003, the Company expects to open 26 new full service hotels and resorts (approximately 7,000 rooms) around the world. Additionally, the development pipeline includes more than a dozen W Hotel projects (3,900 rooms), including the two hotel and residence projects in Dallas and Fort Lauderdale announced earlier this week, and 20 Sheratons and 15 Westins based on our new flexible prototype design (6,100 rooms). During the quarter, the Company announced a joint venture to run the re-themed Aladdin Resort in Las Vegas as a new Planet Hollywood Hotel, a Sheraton Hotel (2,567 rooms) and the future development of up to 600 Westin Vacation Resort timeshare units at the property. The Company will not be the operator of the casino. 

During the quarter and continuing into early July, the Company realized $955 million in gross cash proceeds from asset sales, including the sale of the Hotel Principe di Savoia in Milan, Italy ("Principe") for gross cash proceeds of approximately $315 million, and four hotels and a 51% interest in undeveloped land in Costa Smeralda, Italy, ("Sardinia Assets") for gross cash proceeds of approximately $340 million in June 2003 (in each case, based on exchange rates at the time of the closing). A pre-tax gain of approximately $193 million was recorded on the sale of the Principe. A pre-tax gain of approximately $9 million was recorded on the sale of the undeveloped land in Sardinia and a pre-tax gain of approximately $82 million was deferred in connection with the sale of the Sardinia hotels due to the Company's continuing involvement with these assets through long-term management contracts. The Company paid off a 450 million Euro loan with a portion of the proceeds from these Italian asset sales. The operating results of the Principe, together with interest expense related to debt that was retired with the Principe sale proceeds, is classified as discontinued operations in the attached 2003 and 2002 financial statements. In the latter part of June and early part of July, the Company sold 13 non-strategic domestic hotels, the majority of which are subject to franchise agreements, for gross cash proceeds of approximately $300 million. The Company continues to work toward the sale of 5 additional non-core domestic hotels and expects to close these sales later in 2003. These additional sales would bring total proceeds from asset sales in 2003 to approximately $1.1 billion. The Company incurred a $170 million (pre-tax) charge in the first quarter of 2003 and an additional $4 million (pre-tax) charge in the second quarter of 2003 to reflect the actual and expected sales price of these non-core domestic hotels. 

Investment spending during the quarter included approximately $36 million in hotel assets; $32 million in VOI capital assets (primarily inventory build), including VOI construction at Westin Mission Hills Resort Villas in Rancho Mirage, California, Sheraton's Mountain Vista in Avon, Colorado and Westin Ka'anapali Ocean Resort Villas in Maui, Hawaii; and $24 million in other development/corporate capital, including the ongoing development of the St. Regis Museum Tower in San Francisco (269 rooms and 102 condominium units). To date, the Company has invested $115 million in the St. Regis Museum Tower Project, a mixed-use project, which is expected to open in late 2005 or in early 2006. The Company expects to realize gross proceeds of $180 - $200 million from the sale of the project's condominiums. 

At June 30, 2003, the Company had total debt of $5.053 billion and cash and cash equivalents (including restricted cash) of $482 million, or net debt of $4.571 billion, compared to net debt of $5.201 billion at the end of the first quarter of 2003. The net debt amount at June 30 excludes $300 million of gross proceeds from the sales of the domestic hotels completed in early July. 

At June 30, 2003, debt was approximately 66% fixed rate and 34% floating rate and its weighted average maturity was 6.2 years with a weighted average interest rate of 5.44%. The Company had cash (including restricted cash) and availability under our domestic and international revolving credit facilities of approximately $1.264 billion. 

In May 2003, the Company sold $360 million of convertible bonds paying interest at 3.5% with a conversion price of $50.00 and a maturity date of May 2023. The proceeds were used to pay down debt and for general corporate purposes. Holders may first present their notes to the Company for repurchase in May of 2006. 

Special Items 

The Company recorded net credits of $30 million (after-tax) for special items in the second quarter of 2003 when compared to a net charge of $9 million (after-tax) in the same period of 2002. 

Special items in the second quarter of 2003 primarily relate to the favorable resolution of certain income tax matters and charges related to the asset sales completed in the second quarter and the early part of July. 

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

Three Months Ended                                   Six Months Ended 
       June 30,                                            June 30, 
 --------------------                                  ---------------- 
     2003       2002                                     2003     2002 
 ---------   --------                                  -------  ------- 
                      Income from continuing operations 
      $57        $85   before special items               $40     $103 
 ---------   --------                                  -------  ------- 
    $0.28      $0.41  EPS before special items          $0.20    $0.50 
 ---------   --------                                  -------  ------- 
 

                      Special Items: 
                      Restructuring and other special 
        -          1   credits, net(a)                      -        3 
                      Loss on asset dispositions and 
       (6)        (1)  impairments, net(b)               (176)      (4) 
                      Foreign exchange gain from 
        -          9   Argentina(c)                         -       33 
        -        (29) Debt extinguishment costs(d)          -      (29) 
        -          6  State tax refund                      -        6 
 ---------   --------                                  -------  ------- 
       (6)       (14) Total special items - pretax       (176)       9 
                      Income tax benefit/(expense) for 
       36          5   special items(e)                   106       (3) 
 ---------   --------                                  -------  ------- 
       30         (9) Total special items - after-tax     (70)       6 
 ---------   --------                                  -------  ------- 

                      Income (loss) from continuing 
      $87        $76   operations                        $(30)    $109 
 ---------   --------                                  -------  ------- 

    $0.42      $0.37  EPS including special items      $(0.15)   $0.53 
 ---------   --------                                  -------  ------- 

 (a) During the six months ended June 30, 2002, the Company sold its 
     investments in e-business ventures previously deemed impaired and 
     collected receivables which were previously deemed uncollectible. 
     Accordingly, the previously recorded impairment reserves 
     associated with these assets were reversed. 
 (b) Loss for the three and six months ended June 30, 2003 primarily 
     represents the impairment charges recorded due to the 
     classification of a portfolio of 18 domestic non-core hotels as 
     held for sale, 13 of which have been sold to date, offset in part 
     by the gain on the sale of undeveloped land in Sardinia, Italy. 
     Loss for the six months ended June 30, 2002 primarily represents 
     an impairment charge to reduce the carrying value of a hotel, 
     which was later sold, to its fair market value. 
 (c) Amount represents foreign exchange gains resulting from the 
     initial devaluation of the Argentine Peso and subsequent exchange 
     rate volatility and is reflected in selling, general and 
     administrative and other expenses. 
 (d) Amount is reflected in interest expense and represents costs 
     related to the early extinguishment of debt and the unwinding of 
     the associated interest rate swaps in 2002. 
 (e) Represents various adjustments to tax liabilities due to the 
     successful resolution of certain income tax matters and taxes on 
     special items primarily associated with the 2003 asset sales. 
 

The Company has included the above supplemental information concerning special items to assist investors in analyzing Starwood's inancial 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 on-going operations. 

Outlook 

All comments in the following paragraphs and certain comments in this release above are deemed to be forward-looking statements. These statements reflect expectations of the Company's performance given its current base of assets and its current understanding of external economic and geo-political environments. Actual results may differ materially. 

The situation in the Middle East, continued weakness in global economies, the lasting impact of SARS and the threat of terrorist events and their consequent impact on travel make it extremely difficult to predict future results with any degree of precision. 

For the third quarter of 2003, if REVPAR at Same-Store Owned Hotels in North America was even with the third quarter of 2002 (for reference, through 21 days, North America REVPAR at Same-Store Owned Hotels in July is up 3.8% versus the same period a year ago. The Company expects August REVPAR to decline versus last year and September REVPAR to increase versus last year primarily due to increased group bookings during the week of and weeks around September 11): 
 
--  Third quarter 2003 EBITDA would be expected to be 
approximately $225 - $235 million. Investors should keep in 
mind that the Company's sale of the seasonal properties in 
Sardinia will significantly impact third quarter results. 
These assets have historically achieved approximately 100% of 
their annual EBITDA in the third quarter. 
--  Third quarter net income would be expected to be approximately 
$32 - $42 million. 
--  Third quarter 2003 EPS would be expected to be approximately 
$0.15 - $0.20. 

For the full year 2003, assuming the sale of the 5 remaining domestic non-core hotels by the end of 2003, if REVPAR at Same-Store Owned Hotels in North America declined approximately 1-2% versus the full year 2002: 

-- Full year 2003 Adjusted EBITDA would be expected to be approximately $925 - $950 million. 

-- Full year income from continuing operations, excluding special items, would be expected to be $146 - $165 million. 

-- Full year net income would be expected to be $280- $299 million. 

-- Full year 2003 EPS from continuing operations, excluding special items, would be expected to be approximately $0.70 

-- $0.80 at a zero percent tax rate, which assumes an annual dividend of $0.84 per Share (payable in January 2004). 

-- Full year 2003 EPS would be expected to be $1.35-1.45. 

-- Full year 2003 capital expenditures and timeshare inventory would be approximately $450 million, including approximately $175 million of timeshare spend. 

-- For full year 2003 the Company expects cash interest expense of approximately $310 million and cash taxes of approximately $50 million. 

Definitions: 

All references to EPS, unless otherwise noted, reflect earnings (losses) per diluted share from continuing operations. EBITDA represents net income before interest expense, taxes, depreciation and amortization. Adjusted EBITDA represents EBITDA, adjusted for gain/loss on asset dispositions, discontinued operations and special 
items. The Company believes that these metrics are useful to investors and management as a measure of the Company's operating performance due to the significance of the Company's long-lived assets and level of indebtedness and because such metrics can be used to measure the Company's ability to service debt, fund capital expenditures and pay cash distributions. EBITDA and Adjusted EBITDA are not intended to represent cash flow from operations as defined by accounting 
principles generally accepted in the United States (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 Same-Store Owned Hotels reflect the Company's owned, leased and consolidated joint venture hotels, excluding hotels sold to date and under significant renovation or for which comparable results are not available. REVPAR is defined as revenue per available room. ADR is defined as average daily rate. 
 

STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME 
(In millions, except per Share data) 





    Three Months Ended                            Six Months Ended 
         June 30,                                     June 30, 
 -------------------------                    ------------------------- 
                    %                                            % 
    2003   2002   Variance                      2003    2002   Variance 
 -------- ------ ---------                    ------- ------- --------- 
                           Revenues 
                           Owned, leased and 
                            consolidated 
                            joint venture 
    $821   $848      (3.2)  hotels            $1,553  $1,590      (2.3) 
                           Other hotel and 
     179    172       4.1   leisure(a)           330     314       5.1 
 -------- ------ ---------                    ------- ------- --------- 
   1,000  1,020      (2.0)                     1,883   1,904      (1.1) 
                           Other revenues 
                            from managed and 
                            franchised 
     220    200      10.0   properties(b)        430     402       7.0 
 -------- ------ ---------                    ------- ------- --------- 
   1,220  1,220         -                      2,313   2,306       0.3 
 -------- ------ ---------                    ------- ------- --------- 
                           Costs and Expenses 
                           Owned, leased and 
                            consolidated 
                            joint venture 
     618    598      (3.3)  hotels             1,204   1,156      (4.2) 
                           Selling, general, 
                            administrative 
     147    107     (37.4)  and other(c)         268     195     (37.4) 
                           Restructuring and 
                            other special 
       -     (1)      n/m   credits, net           -      (3)      n/m 
      98    115      14.8  Depreciation          209     226       7.5 
       7      5     (40.0) Amortization           13      10     (30.0) 
 -------- ------ ---------                    ------- ------- --------- 
     870    824      (5.6)                     1,694   1,584      (6.9) 
                           Other expenses 
                            from managed and 
                            franchised 
     220    200     (10.0)  properties(b)        430     402      (7.0) 
 -------- ------ ---------                    ------- ------- --------- 
   1,090  1,024      (6.4)                     2,124   1,986      (6.9) 
     130    196     (33.7) Operating income      189     320     (40.9) 
                           Interest expense, 
                            net of interest 
     (73)  (107)     31.8   income(d)           (150)   (183)     18.0 
                           Loss on asset 
                            dispositions and 
      (6)    (1)      n/m   impairments, net    (176)     (4)      n/m 
 -------- ------ ---------                    ------- ------- --------- 
      51     88     (42.0)                      (137)    133       n/m 
                           Income tax benefit 
      36    (11)      n/m   (expense)            106     (24)      n/m 
                           Minority equity in 
       -     (1)      n/m   net income             1       -       n/m 
 -------- ------ ---------                    ------- ------- --------- 
                           Income (loss) from 
                            continuing 
      87     76      14.5   operations           (30)    109       n/m 
                           Discontinued 
                            operations: 
                              Loss from 
                               operations, 
                               net of taxes 
                               of $1, $1, $1 
       -      -         -      and $1 (e)         (1)     (1)        - 
                              Gain on 
                               disposition, 
                               net of taxes 
                               of $39, $104, 
     203    104      95.2      $40 and $104      205     104      97.1 
 -------- ------ ---------                    ------- ------- --------- 
    $290   $180      61.1  Net income           $174    $212     (17.9) 
 ======== ====== =========                    ======= ======= ========= 

                           Earnings (loss) 
                            Per Share -- 
                            Basic 
                           Continuing 
   $0.43  $0.38      13.2   operations        $(0.15)  $0.55       n/m 
                           Discontinued 
    1.00   0.51      96.1   Operations          1.01    0.51      98.0 
 -------- ------ ---------                    ------- ------- --------- 
   $1.43  $0.89      60.7  Net income          $0.86   $1.06     (18.9) 
 ======== ====== =========                    ======= ======= ========= 

                           Earnings (loss) 
                            Per Share -- 
                            Diluted 
                           Continuing 
   $0.42  $0.37      13.5   operations        $(0.15)  $0.53       n/m 
                           Discontinued 
    0.99   0.50      98.0   Operations          1.00    0.50     100.0 
 -------- ------ ---------                    ------- ------- --------- 
   $1.41  $0.87      62.1  Net income          $0.85   $1.03     (17.5) 
 ======== ====== =========                    ======= ======= ========= 

                           Weighted average 
     202    201             number of Shares     202     201 
 ======== ======                              ======= ======= 
                           Weighted average 
                            number of Shares 
     205    206             assuming dilution    204     206 
 ======== ======                              ======= ======= 

 --------------- 
 (a) Other hotel and leisure revenues include management and franchise 
     fees earned from third party hotel owners, the Company's interest 
     in unconsolidated joint ventures and the sale and financing of 
     VOIs. 

 (b) In response to a Financial Accounting Standards Board staff 
     announcement and in accordance with Emerging Issues Task Force 
     Abstract 01-14, the Company has included in revenues the 
     reimbursement of costs incurred on behalf of managed hotel 
     property owners and franchisees and included in costs and expenses 
     these reimbursed costs. These costs relate primarily to payroll 
     costs at managed properties where the Company is the employer. 
     Since the reimbursements made are based upon costs incurred with 
     no added margin, the adoption of this guidance has no effect on 
     operating income, total or per Share net income (loss), cash flows 
     or the financial position of the Company. 

 (c) Selling, general, administrative and other expenses include the 
     cost of sales of VOIs and other costs of vacation ownership 
     operations. 

 (d) Interest expense is net of $3 and $7 million of discontinued 
     operations allocations for both three and six month periods 
     presented. Interest expense for 2003 includes $29 million of early 
     debt termination costs. 

 (e) For the periods presented, the Principe is reported as a 
     discontinued operation as a result of the sale of this hotel. 

 n/m = not meaningful 
 
 
 
 
 
 
 
 

                STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 

                       CONSOLIDATED BALANCE SHEETS 
                    (In millions, except share data) 
 

                                                June 30,   December 31, 
                                                  2003         2002 
                                               ----------- ------------ 
                                               (Unaudited) 
 Assets 
 Current assets: 
   Cash and cash equivalents                         $321         $108 
      Restricted cash                                 161          108 
   Accounts receivable, net of allowance for 
    doubtful accounts of $49 and $45                  431          398 
   Inventories                                        212          214 
   Prepaid expenses and other                         161          108 
                                               ----------- ------------ 
     Total current assets                           1,286          936 
 Investments                                          405          434 
 Plant, property and equipment, net                 6,968        6,911 
 Assets held for sale (a)                             444          839 
 Goodwill and intangible assets, net                2,476        2,570 
 Other assets                                         407          500 
                                               ----------- ------------ 
                                                  $11,986      $12,190 
                                               =========== ============ 

 Liabilities and Stockholders' Equity 

 Current liabilities: 
   Short-term borrowings and current maturities 
    of long-term debt (b)                            $434         $870 
   Accounts payable                                   147          171 
   Accrued expenses                                   583          723 
   Accrued salaries, wages and benefits               199          178 
   Accrued taxes and other                            169          188 
                                               ----------- ------------ 
     Total current liabilities                      1,532        2,130 
 Long-term debt (b)                                 4,619        4,449 
 Deferred income taxes                                914          986 
 Other liabilities                                    570          538 
                                               ----------- ------------ 
                                                    7,635        8,103 
                                               ----------- ------------ 
 Minority interest                                     38           39 
                                               ----------- ------------ 
 Class B exchangeable preferred shares of the 
  Trust, at redemption value of $38.50                 35           51 
                                               ----------- ------------ 
 Commitments and contingencies 
 Stockholders' equity: 
   Class A exchangeable preferred shares of the 
    Trust; $0.01 par value; authorized 
    30,000,000 shares; outstanding 493,775 and 
    493,968 shares at June 30, 2003 and 
    December 31, 2002, respectively                    --           -- 
   Corporation common stock; $0.01 par value; 
    authorized 1,050,000,000 shares; 
    outstanding 201,059,886 and 199,579,542 
    shares at June 30, 2003 and December 31, 
    2002, respectively                                  2            2 
   Trust Class B shares of beneficial interest; 
    $0.01 par value; authorized 1,000,000,000 
    shares; outstanding 201,059,886 and 
    199,579,542 shares at June 30, 2003 and 
    December 31, 2002, respectively                     2            2 
   Additional paid-in capital                       4,939        4,905 
   Deferred compensation                              (16)         (14) 
   Accumulated other comprehensive income            (399)        (474) 
   Accumulated deficit                               (250)        (424) 
                                               ----------- ------------ 
     Total stockholders' equity                     4,278        3,997 
                                               ----------- ------------ 
                                                  $11,986      $12,190 
                                               =========== ============ 

 --------------- 
 (a) Represents the carrying value of the plant, property and equipment 
     for the Principe, Sardinia Assets and the 18 non-core domestic 
     hotels at December 31, 2002 and the remaining hotels in the 
     portfolio of 18 non-core domestic hotels that were not sold as of 
     June 30, 2003. 

 (b) Excludes Starwood's share of unconsolidated joint venture debt 
     aggregating approximately $406 million and $355 million at June 
     30, 2003 and December 31, 2002, respectively. 
 
 

                STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 

           Non-GAAP to GAAP Reconciliations - Historical Data 
                              (In millions) 
 

     Three Months Ended                           Six Months Ended 
          June 30,                                    June 30, 
 --------------------------                  -------------------------- 
                    %                                            % 
   2003    2002   Variance                       2003   2002   Variance 
 ------- ------- ---------                    -------- ------ --------- 
                           Reconciliation of 
                            Net Income to 
                            EBITDA and 
                            Adjusted EBITDA 
   $290    $180      61.1  Net income            $174   $212     (17.9) 
                           Interest 
     81     115     (29.6)  expense(a)            166    199     (16.6) 
                           Income tax 
                            (benefit) 
      4     (92)      n/m   expense (b)           (65)   (79)     17.7 
    105     120     (12.5) Depreciation(c)        223    238      (6.3) 
      7       5      40.0  Amortization            13     10      30.0 
 ------- ------- ---------                    -------- ------ --------- 
    487     328      48.5  EBITDA                 511    580     (11.9) 
                           Loss on asset 
                            dispositions and 
      6       1       n/m   impairments, net      176      4       n/m 
                           Discontinued 
   (246)     (4)      n/m   operations(d)        (253)    (8)      n/m 
                           Restructuring and 
                            other special 
      -      (1)      n/m   credits                 -     (3)      n/m 
                           Foreign exchange 
                            gains from 
      -      (9)      n/m   Argentina               -    (33)      n/m 
 ------- ------- ---------                    -------- ------ --------- 
   $247    $315     (21.6) Adjusted EBITDA       $434   $540     (19.6) 
 ======= ======= =========                    ======== ====== ========= 

 (a) Includes $4 and $8 million of interest expense related to 
     unconsolidated joint ventures for both the three and six month 
     periods presented and $3 and $7 million of interest expense 
     allocated to discontinued operations for both the three and six 
     month periods presented. 

 (b) Includes $103 million of taxes recorded in discontinued operations 
     for both the three and six months ended June 30, 2002 and $40 and 
     $41 of taxes recorded in discontinued operations for the three and 
     six months ended June 30, 2003, respectively. 

 (c) Includes, $7, $5, $13 and $11 million of Starwood's share of 
     depreciation expense of unconsolidated joint ventures for the 
     three months ended June 30, 2003 and 2002 and the six months ended 
     June 30, 2003 and 2002, respectively and $1 million of 
     depreciation expense included in discontinued operations for the 
     six months ended June 30, 2003 and 2002. 

 (d) Excludes the interest expense, taxes, and depreciation balances 
     already added back as noted in (b), (c) and (d) above. Includes 
     the reversal of a $49 million (pre-tax) liability related to the 
     1999 divestiture of the Company's gaming business which is no 
     longer deemed necessary. 
 
 
 

                                            Three Months   Six Months 
                                                Ended         Ended 
                                              June 30,      June 30, 
                                            ------------- ------------- 
                                             2003   2002   2003   2002 
                                            ------ ------ ------ ------ 
 Cash Flow Data 
 Net income                                  $290   $180   $174   $212 
 Exclude: 
      Discontinued operations, net           (203)  (104)  (204)  (103) 
                                            ------ ------ ------ ------ 
 Income (loss) from continuing operations      87     76    (30)   109 
 Adjustment to income (loss) from continuing 
  operations and changes in working capital    (5)   173    250    192
                                            ------ ------ ------ ------ 
      Cash from continuing operations          82    249    220    301 
      Cash from discontinued operations         3      4     10      8 
                                            ------ ------ ------ ------ 
 Cash from operating activities               $85   $253   $230   $309 
                                            ====== ====== ====== ====== 
 Cash from (used for) investing activities   $595   $(54)  $529  $(118) 
                                            ====== ====== ====== ====== 
 Cash used for financing activities         $(522) $(197) $(554) $(192) 
                                            ====== ====== ====== ====== 
 
 

                STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 

          Non-GAAP to GAAP Reconciliations - Future Performance 
                              (In millions) 
 

                                Three Months Ended Twelve Months Ended 
                                September 30, 2003   December 31, 2003 
                                ------------------ -------------------- 
 

 Low End 
 Net income                         $          32       $          280 
 Interest expense                              76                  318 
 Income tax benefit (expense)                   -                  (65) 
 Depreciation and amortization                117                  469 
                                     -------------       -------------- 
 EBITDA                                       225                1,002 
 Loss on asset dispositions and 
  impairments, net                              -                  176 
 Discontinued operations                        -                 (253) 
                                     -------------       -------------- 
 Adjusted EBITDA                    $         225       $          925 
                                     =============       ============== 

 High End 
 Net income                         $           42      $          299 
 Interest expense                               76                 318 
 Income tax benefit (expense)                    -                 (65) 
 Depreciation and amortization                 117                 475 
                                     --------------      -------------- 
 EBITDA                                        235               1,027 
 Loss on asset dispositions and 
  impairments, net                               -                 176 
 Discontinued operations                         -                (253) 
                                     --------------      -------------- 
 Adjusted EBITDA                    $          235      $          950 
                                     ==============      ============== 
 
 

              STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 

Hotel Results - Same Store (1) 
                For the Three Months Ended June 30, 2003 
                                UNAUDITED 

                                    WORLDWIDE 
                          ----------------------------- 
                            2003      2002      Var. 
                          --------- --------- --------- 

                                    143 Hotels 
                          ----------------------------- 
 OWNED HOTELS 
         REVPAR ($)          98.94    103.40     -4.3% 
         ADR ($)            152.07    154.11     -1.3% 
         OCCUPANCY (%)        65.1%     67.1%    -2.0 

                                         61 
                          ---------------------------- 
 SHERATON 
         REVPAR ($)          78.42     84.37     -7.1% 
         ADR ($)            125.87    131.21     -4.1% 
         OCCUPANCY (%)        62.3%     64.3%    -2.0 

                                         36 
                          ---------------------------- 
 WESTIN 
         REVPAR ($)         113.61    115.05     -1.3% 
         ADR ($)            162.30    159.02      2.1% 
         OCCUPANCY (%)        70.0%     72.3%    -2.3 

                                         12 
                          ---------------------------- 
 LUXURY COLLECTION 
         REVPAR ($)         195.31    204.43     -4.5% 
         ADR ($)            338.63    331.93      2.0% 
         OCCUPANCY (%)        57.7%     61.6%    -3.9 

                                         12 
                          ---------------------------- 
 W 
         REVPAR ($)         144.83    144.10      0.5% 
         ADR ($)            200.59    204.64     -2.0% 
         OCCUPANCY (%)        72.2%     70.4%     1.8 

                                         22 
                          ---------------------------- 
 OTHER 
         REVPAR ($)          70.78     77.98     -9.2% 
         ADR ($)            111.88    116.77     -4.2% 
         OCCUPANCY (%)        63.3%     66.8%    -3.5 
 
 
 
 

                                  NORTH AMERICA 
                          ----------------------------- 
                           2003      2002      Var. 
                          --------- --------- --------- 

                                    98 Hotels 
                          ----------------------------- 
 OWNED HOTELS 
         REVPAR ($)          98.17    103.98     -5.6% 
         ADR ($)            145.30    151.16     -3.9% 
         OCCUPANCY (%)        67.6%     68.8%    -1.2 

                                        38 
                          ---------------------------- 
 SHERATON 
         REVPAR ($)          82.63     90.53     -8.7% 
         ADR ($)            125.77    134.76     -6.7% 
         OCCUPANCY (%)        65.7%     67.2%    -1.5 

                                        22 
                          ---------------------------- 
 WESTIN 
         REVPAR ($)         100.05    102.68     -2.6% 
         ADR ($)            139.80    140.72     -0.7% 
         OCCUPANCY (%)        71.6%     73.0%    -1.4 

                                         5 
                          ---------------------------- 
 LUXURY COLLECTION 
         REVPAR ($)         194.46    210.13     -7.5% 
         ADR ($)            319.45    334.75     -4.6% 
         OCCUPANCY (%)        60.9%     62.8%    -1.9 

                                        12 
                          ---------------------------- 
 W 
         REVPAR ($)         144.83    144.10      0.5% 
         ADR ($)            200.59    204.64     -2.0% 
         OCCUPANCY (%)        72.2%     70.4%     1.8 

                                        21 
                          ---------------------------- 
 OTHER 
         REVPAR ($)          73.06     80.85     -9.6% 
         ADR ($)            114.86    122.47     -6.2% 
         OCCUPANCY (%)        63.6%     66.0%    -2.4 
 
 
 
 

                                INTERNATIONAL(2) 
                          ----------------------------- 
                            2003      2002      Var. 
                          --------- --------- --------- 

                                    45 Hotels 
                          ----------------------------- 
 OWNED HOTELS 
         REVPAR ($)         101.16    101.71      -0.5% 
         ADR ($)            175.01    163.64       6.9% 
         OCCUPANCY (%)        57.8%     62.2%     -4.4 

                                       23 
                          ----------------------------- 
 SHERATON 
         REVPAR ($)          69.80     71.75      -2.7% 
         ADR ($)            126.13    122.85       2.7% 
         OCCUPANCY (%)        55.3%     58.4%     -3.1 

                                       14 
                          ----------------------------- 
 WESTIN 
         REVPAR ($)         156.59    154.95       1.1% 
         ADR ($)            240.82    220.30       9.3% 
         OCCUPANCY (%)        65.0%     70.3%     -5.3 

                                        7 
                          ----------------------------- 
 LUXURY COLLECTION 
         REVPAR ($)         196.60    195.74       0.4% 
         ADR ($)            372.26    327.42      13.7% 
         OCCUPANCY (%)        52.8%     59.8%     -7.0 
 

 W 
         REVPAR ($) 
         ADR ($) 
         OCCUPANCY (%) 

                                         1 
                          ----------------------------- 
 OTHER 
         REVPAR ($)          52.86     55.86      -5.4% 
         ADR ($)             87.26     76.82      13.6% 
         OCCUPANCY (%)        60.6%     72.7%    -12.1 
 

 (1) Hotel Results exclude 22 hotels sold or closed during 2002 and 
     2003. 

 (2) See next page for breakdown by division. 
 
 

              STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 

                     Hotel Results - Same Store (1) 
                For the Three Months Ended June 30, 2003 
                                UNAUDITED 

                                     EUROPE 
                          ---------------------------- 
                            2003      2002      Var. 
                          --------- --------- -------- 

                                    29 Hotels 
                          ---------------------------- 
 OWNED HOTELS 
           REVPAR ($)       146.96    144.17      1.9% 
           ADR ($)          241.41    212.79     13.4% 
           OCCUPANCY (%)      60.9%     67.8%    -6.9 

                                      11 
                          ---------------------------- 
 SHERATON 
           REVPAR ($)       101.19     99.95      1.2% 
           ADR ($)          162.86    146.56     11.1% 
           OCCUPANCY (%)      62.1%     68.2%    -6.1 

                                      11 
                          ---------------------------- 
 WESTIN 
           REVPAR ($)       185.48    179.76      3.2% 
           ADR ($)          295.06    253.91     16.2% 
           OCCUPANCY (%)      62.9%     70.8%    -7.9 

                                       7 
                          ---------------------------- 
 LUXURY COLLECTION 
           REVPAR ($)       196.60    195.74      0.4% 
           ADR ($)          372.26    327.42     13.7% 
           OCCUPANCY (%)      52.8%     59.8%    -7.0 
 
 

 OTHER 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 
 

                                 LATIN AMERICA 
                          ---------------------------- 
                            2003      2002      Var. 
                          --------- --------- -------- 

                                    12 Hotels 
                          ---------------------------- 
 OWNED HOTELS 
           REVPAR ($)        49.40     55.20    -10.5% 
           ADR ($)           94.34    103.59     -8.9% 
           OCCUPANCY (%)      52.4%     53.3%    -0.9 

                                       9 
                          ---------------------------- 
 SHERATON 
           REVPAR ($)        42.81     49.48    -13.5% 
           ADR ($)           88.87     98.97    -10.2% 
           OCCUPANCY (%)      48.2%     50.0%    -1.8 

                                       3 
                          ---------------------------- 
 WESTIN 
           REVPAR ($)        78.48     82.49     -4.9% 
           ADR ($)          110.76    119.56     -7.4% 
           OCCUPANCY (%)      70.9%     69.0%     1.9 
 

 LUXURY COLLECTION 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 
 

 OTHER 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 
 

                                  ASIA PACIFIC 
                          ---------------------------- 
                            2003      2002      Var. 
                          --------- --------- -------- 

                                    4 Hotels 
                          ---------------------------- 
 OWNED HOTELS 
           REVPAR ($)        66.45     63.81      4.1% 
           ADR ($)          108.74     98.37     10.5% 
           OCCUPANCY (%)      61.1%     64.9%    -3.8

                                       3 
                          ---------------------------- 
 SHERATON 
           REVPAR ($)        74.79     68.80      8.7% 
           ADR ($)          121.74    114.76      6.1% 
           OCCUPANCY (%)      61.4%     60.0%     1.4 
 

 WESTIN 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 

 LUXURY COLLECTION 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 

                                       1 
                          ---------------------------- 
 OTHER 
           REVPAR ($)        52.86     55.86     -5.4% 
           ADR ($)           87.26     76.82     13.6% 
           OCCUPANCY (%)      60.6%     72.7%   -12.1 
 

 (1) Hotel Results exclude 22 hotels sold or closed during 2002 and 
     2003. 
 

              STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 

                     Hotel Results - Same Store (1) 
                 For the Six Months Ended June 30, 2003 
                                UNAUDITED 

                                   WORLDWIDE 
                          ---------------------------- 
                            2003      2002      Var. 
                          --------- --------- -------- 

                                    143 Hotels 
                          ----------------------------- 
 OWNED HOTELS 
           REVPAR ($)        95.38     98.27     -2.9% 
           ADR ($)          151.65    153.21     -1.0% 
           OCCUPANCY (%)      62.9%     64.1%    -1.2 

                                       61 
                          ----------------------------- 
 SHERATON 
           REVPAR ($)        76.00     80.85     -6.0% 
           ADR ($)          126.17    130.64     -3.4% 
           OCCUPANCY (%)      60.2%     61.9%    -1.7 

                                       36 
                          ----------------------------- 
 WESTIN 
           REVPAR ($)       110.57    110.03      0.5% 
           ADR ($)          160.63    157.10      2.2% 
           OCCUPANCY (%)      68.8%     70.0%    -1.2 

                                       12 
                          ----------------------------- 
 LUXURY COLLECTION 
           REVPAR ($)       192.06    206.64     -7.1% 
           ADR ($)          337.86    337.10      0.2% 
           OCCUPANCY (%)      56.8%     61.3%    -4.5 

                                       12 
                          ----------------------------- 
 W 
           REVPAR ($)       133.73    127.39      5.0% 
           ADR ($)          200.20    203.50     -1.6% 
           OCCUPANCY (%)      66.8%     62.6%     4.2 

                                       22 
                          ----------------------------- 
 OTHER 
           REVPAR ($)        66.64     70.88     -6.0% 
           ADR ($)          110.80    113.43     -2.3% 
           OCCUPANCY (%)      60.1%     62.5%    -2.4 
 
 
 
 

                                 NORTH AMERICA 
                          ---------------------------- 
                            2003      2002      Var. 
                          --------- --------- -------- 

                                    98 Hotels 
                          ----------------------------- 
 OWNED HOTELS 
           REVPAR ($)        96.18    100.48     -4.3% 
           ADR ($)          148.29    153.49     -3.4% 
           OCCUPANCY (%)      64.9%     65.5%    -0.6 

                                       38 
                          ----------------------------- 
 SHERATON 
           REVPAR ($)        79.96     86.29     -7.3% 
           ADR ($)          127.43    135.05     -5.6% 
           OCCUPANCY (%)      62.7%     63.9%    -1.2 

                                       22 
                          ----------------------------- 
 WESTIN 
           REVPAR ($)       101.47    102.76     -1.3% 
           ADR ($)          143.01    143.97     -0.7% 
           OCCUPANCY (%)      71.0%     71.4%    -0.4 

                                       5 
                          ----------------------------- 
 LUXURY COLLECTION 
           REVPAR ($)       213.16    239.77    -11.1% 
           ADR ($)          345.92    369.95     -6.5% 
           OCCUPANCY (%)      61.6%     64.8%    -3.2 

                                       12 
                          ----------------------------- 
 W 
           REVPAR ($)       133.73    127.39      5.0% 
           ADR ($)          200.20    203.50     -1.6% 
           OCCUPANCY (%)      66.8%     62.6%     4.2 

                                       21 
                          ----------------------------- 
 OTHER 
           REVPAR ($)        67.42     73.13     -7.8% 
           ADR ($)          115.00    119.49     -3.8% 
           OCCUPANCY (%)      58.6%     61.2%    -2.6 
 
 
 
 

                               INTERNATIONAL(2) 
                          --------------------------- 
                           2003      2002      Var. 
                          -------- --------- -------- 

                                   45 Hotels 
                          --------------------------- 
 OWNED HOTELS 
           REVPAR ($)       93.02     91.74      1.4% 
           ADR ($)         162.88    152.32      6.9% 
           OCCUPANCY (%)     57.1%     60.2%    -3.1 

                                      23 
                          --------------------------- 
 SHERATON 
           REVPAR ($)       67.80     69.58     -2.6% 
           ADR ($)         123.19    120.51      2.2% 
           OCCUPANCY (%)     55.0%     57.7%    -2.7 

                                      14 
                          --------------------------- 
 WESTIN 
           REVPAR ($)      140.30    134.16      4.6% 
           ADR ($)         226.52    204.48     10.8% 
           OCCUPANCY (%)     61.9%     65.6%    -3.7 

                                      7 
                          --------------------------- 
 LUXURY COLLECTION 
           REVPAR ($)      159.95    156.23      2.4% 
           ADR ($)         322.63    279.20     15.6% 
           OCCUPANCY (%)     49.6%     56.0%    -6.4 
 

 W 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 

                                      1 
                          --------------------------- 
 OTHER 
           REVPAR ($)       60.52     53.46     13.2% 
           ADR ($)          84.08     73.90     13.8% 
           OCCUPANCY (%)     72.0%     72.3%    -0.3 
 

 (1) Hotel Results exclude 22 hotels sold or closed during 2002 and 
     2003. 

 (2) See next page for breakdown by division. 
 

              STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 
                     Hotel Results - Same Store (1) 
                 For the Six Months Ended June 30, 2003 
                                UNAUDITED 
 
 

                                     EUROPE 
                          ----------------------------- 
                            2003      2002      Var. 
                          --------- --------- --------- 

                                    29 Hotels 
                          ----------------------------- 
 OWNED HOTELS 
           REVPAR ($)       127.33    121.36       4.9% 
           ADR ($)          222.35    193.17      15.1% 
           OCCUPANCY (%)      57.3%     62.8%     -5.5 

                                       11 
                          ----------------------------- 
 SHERATON 
           REVPAR ($)        92.90     91.19       1.9% 
           ADR ($)          157.43    139.65      12.7% 
           OCCUPANCY (%)      59.0%     65.3%     -6.3 

                                       11 
                          ----------------------------- 
 WESTIN 
           REVPAR ($)       158.07    145.34       8.8% 
           ADR ($)          269.94    231.60      16.6% 
           OCCUPANCY (%)      58.6%     62.8%     -4.2 

                                       7 
                          ----------------------------- 
 LUXURY COLLECTION 
           REVPAR ($)       159.95    156.23       2.4% 
           ADR ($)          322.63    279.20      15.6% 
           OCCUPANCY (%)      49.6%     56.0%     -6.4 
 
 

 OTHER 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 
 
 

                                  LATIN AMERICA 
                          ----------------------------- 
                            2003      2002      Var. 
                          --------- --------- --------- 

                                    12 Hotels 
                          ----------------------------- 
 OWNED HOTELS 
           REVPAR ($)        54.89     62.10     -11.6% 
           ADR ($)          101.84    112.49      -9.5% 
           OCCUPANCY (%)      53.9%     55.2%     -1.3 

                                       9 
                          ----------------------------- 
 SHERATON 
           REVPAR ($)        46.28     53.60     -13.7% 
           ADR ($)           92.39    104.40     -11.5% 
           OCCUPANCY (%)      50.1%     51.3%     -1.2 

                                       3 
                          ----------------------------- 
 WESTIN 
           REVPAR ($)        93.34    102.68      -9.1% 
           ADR ($)          131.72    139.42      -5.5% 
           OCCUPANCY (%)      70.9%     73.6%     -2.7 
 

 LUXURY COLLECTION 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 
 

 OTHER 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 
 
 
 

                                  ASIA PACIFIC 
                          ----------------------------- 
                              2003      2002    Var. 
                          --------- --------- --------- 

                                     4 Hotels 
                          ----------------------------- 
 OWNED HOTELS 
           REVPAR ($)        68.86     60.76      13.3% 
           ADR ($)          104.78     94.44      10.9% 
           OCCUPANCY (%)      65.7%     64.3%      1.4 

                                       3 
                          ----------------------------- 
 SHERATON 
           REVPAR ($)        74.04     65.33      13.3% 
           ADR ($)          119.71    110.15       8.7% 
           OCCUPANCY (%)      61.8%     59.3%      2.5 
 

 WESTIN 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 

 LUXURY COLLECTION 
           REVPAR ($) 
           ADR ($) 
           OCCUPANCY (%) 
 

                                       1 
                          ----------------------------- 
 OTHER 
           REVPAR ($)        60.52     53.46      13.2% 
           ADR ($)           84.08     73.90      13.8% 
           OCCUPANCY (%)      72.0%     72.3%     -0.3 

 (1) Hotel Results exclude 22 hotels sold or closed during 2002 and 
     2003. 

              STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 
                         Debt Portfolio Summary 
                           As of June 30, 2003 
                                UNAUDITED 
 
 

                               Balance                          Avg 
                     Interest    (in       % of     Interest  Maturity 
        Debt          Terms    millions)  Portfolio   Rate   (in years) 
 ------------------- -------- ---------- ---------- -------- ---------- 

 Floating Rate Debt: 

 Senior credit 
  facility 
    Revolving credit Various 
     facility         + 162.5      $167          3%    3.93%    3.3 
    Term loan        LIBOR + 
                       162.5        300          6%    2.75%    2.5 
                              ---------- ---------- -------- ------- 
                                    467          9%    3.17%    2.8 

 Mortgages and other Various        258          5%    4.93%    1.7 

 Interest rate swaps Various      1,002         20%    5.04% 
                              ---------- ---------- -------- 

     Total Floating               1,727         34%    4.51%    2.4 

 Fixed Rate Debt: 

   Sheraton Holding 
    public debt                   1,326         26%    6.52%    7.7 (1) 

   Senior notes                   1,551         31%    7.04%    6.5 (2) 

   Convertible debt - 
    Series B                        321          7%    3.25%    3.3 (3) 

   Convertible debt                 360          7%    3.50%    2.9 

   Mortgages and other              770         15%    7.26%    9.0 

   Interest rate swaps           (1,002)       -20%    7.25% 
                                ---------- ---------- -------- 

     Total Fixed                  3,326         66%    5.91%    6.8 
                                ---------- ---------- -------- 

         Total Debt              $5,053        100%    5.44%    6.2 
                              ========== ========== ======== 
 
 
 
 

                                  ------------------------------------- 
                                                Maturities 
                                  ------------------------------------- 
                                       less than 1 year  $          434 
                                              2-3 years           1,156 
                                              4-5 years           1,397 
                                   greater than 5 years           2,066 
                                                          ------------- 
                                                         $        5,053 
                                                          ============= 

                                  ------------------------------------- 
 
 
 

 (1) Balance consists of outstanding public debt of $1.297 billion and 
 a $17 million fair value adjustment related to the unamortized gain on 
 fixed to floating interest rate swaps terminated in September 2002 and 
 a $12 million fair value adjustment related to current fixed to 
 floating interest rate swaps. 

 (2) Balance consists of outstanding public debt of $1.495 billion and 
 a $34 million fair value adjustment related to the unamortized gain on 
 fixed to floating interest rate swaps terminated in September 2002 and 
 a $22 million fair value adjustment related to current fixed to 
 floating interest rate swaps. 

 (3) Average maturity reflects the maturity date of the Revolving 
 credit facility which would be used to refinance the amount put to the 
 Company. 
 

                STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 
        Hotels without Comparable Results & Other Selected Items 
                           As of June 30, 2003 
                         UNAUDITED ($ millions) 
 

  Properties sold or closed in 2002 and 2003: 

  Property                               Location 
  -------------------------------------  ----------------------------- 
  Lenox Inn                              Atlanta, GA 
  Sheraton Mofarrej                      Sao Paulo, Brazil 
  Hotel Cala di Volpe                    Costa Smeralda, Italy 
  Hotel Pitrizza                         Costa Smeralda, Italy 
  Hotel Romazzino                        Costa Smeralda, Italy 
  Cervo Hotel & Conference Center        Costa Smeralda, Italy 
  Hotel Principe di Savoia               Milan, Italy 
  Hilton Novi                            Novi, MI 
  Clarion Hotel Allentown                Allentown, PA 
  Doubletree Hotel Minneapolis Airport   Minneapolis, MN 
  Westin Southfield                      Southfield, MI 
  Residence Inn Tyson's Corner           Vienna, VA 
  Sheraton Buckhead                      Atlanta, GA 
  Sheraton College Park                  Beltsville, MD 
  Sheraton Chicago Northwest             Arlington Heights, IL 
  Sheraton Norfolk                       Norfolk, VA 
  Hilton Sonoma County                   Santa Rosa, CA 
  Westin Stamford                        Stamford, CT 
  Wayfarer Inn                           Bedford, NH 
  Sheraton Ferncroft                     Danvers, MA 
  Sheraton Danbury                       Danbury, CT 
  Sheraton Gainesville                   Gainesville, FL 
 
 
 

  Selected Balance Sheet and Cash Flow Items: 
 

  Cash and cash equivalents (including restricted cash 
   of $161 million)                                          $     482 
  Debt level                                                 $   5,053 
 
 

 Revenues and Expenses Associated with Assets Held For Sale or Sold in 
 2003 (1): 
 

                             Q1     Q2      Q3     Q4    Full Year 
                         ----------------------------------------- 
  2003 
  Revenues               $   61 $   78     N/A    N/A    $     139 
  Expenses               $   51 $   57     N/A    N/A    $     108 

  2002 
  Revenues               $   59 $   84 $   113 $   66    $     322 
  Expenses               $   47 $   57 $    66 $   50    $     220 

 (1) Results consist of 18 hotels (1 reported in discontinued 
     operations) that have been sold in 2003 and 5 hotels that are 
     currently held for sale. Other than the one hotel in discontinued 
     operations, these amounts are included in the revenues and 
     expenses from owned, leased and consolidated joint venture hotels. 
 
 

                STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 
                          Capital Expenditures 
            For the Three and Six Months Ended June 30, 2003 
                         UNAUDITED ($ millions) 
 
 

                                                    QTD        YTD 
                                                 ----------  --------- 
  Capital Expenditures: 
    Owned, Leased and Consolidated Joint Venture 
      Hotels                                     $      36  $      58 
    Corporate/IT                                         6         12 
                                                  ---------  --------- 
  Subtotal                                              42         70 
                                                  ---------  --------- 

  Vacation Ownership Capital Expenditures: 
    Capital expenditures (includes land 
     acquisition)                                        6         30 
    Inventory                                           26         42 
                                                  ---------  --------- 
  Subtotal                                              32         72 
                                                  ---------  --------- 

 Development Capital (1)                                18         37 
                                                  ---------  --------- 

  Total Capital Expenditures                     $      92  $     179 
                                                  =========  ========= 
 

 (1) Includes St. Regis San Francisco of $13 QTD and $26 YTD 
 

    STARWOOD HOTELS & RESORTS WORLDWIDE, INC. 

    Summary of Portfolio by Properties & Rooms(1) 

    As of June 30, 2003 

    UNAUDITED 
 

                               PROPERTIES 
                  ------------------------------------- 

                                                    Lux. Col./ 
                                   Sheraton Westin  St. Regis 
                                  ---------------------------- 

 Owned, leased & consolidated JVs       59      36         14 
 Unconsolidated joint ventures          28      10          2 
                                  ---------------------------- 
    Equity interest properties          87      46         16 
 Managed (third-party owned)           143      44         21 
 Franchised, represented & 
  referral                             164      28         12 
                                  ---------------------------- 
    Total                              394     118         49 
                                  ============================ 

                                    Four 
                                    Points     W      Other     Total 
                                  ------------------------------------- 

 Owned, leased & consolidated JVs        7      12         15      143 
 Unconsolidated joint ventures           1       -          1       42 
                                  ------------------------------------- 
    Equity interest properties           8      12         16      185 
 Managed (third-party owned)            21       5          4      238 
 Franchised, represented & 
  referral                             107       -          -      311 
                                  ------------------------------------- 
    Total                              136      17         20      734 
                                  ===================================== 
 
 
 

                                  ROOMS 
                  ------------------------------------- 

                                                    Lux. Col./ 
                                   Sheraton Westin  St. Regis 
                                  ---------------------------- 
 Owned, leased & consolidated JVs   24,377  13,618      3,056 
 Unconsolidated joint ventures      10,515   4,495        441 
                                  ---------------------------- 
    Equity interest properties      34,892  18,113      3,497 
 Managed (third-party owned)        48,879  22,523      3,333 
 Franchised, represented & 
  referral                          50,023   9,434      1,418 
                                  ---------------------------- 
    Total                          133,794  50,070      8,248 
                                  ============================ 
 

                                    Four 
                                    Points     W      Other     Total 
                                  ------------------------------------- 

 Owned, leased & consolidated JVs    1,769   4,378      3,832   51,030 
 Unconsolidated joint ventures         128       -        132   15,711 
                                  ------------------------------------- 
    Equity interest properties       1,897   4,378      3,964   66,741 
 Managed (third-party owned)         3,799     856      1,029   80,419 
 Franchised, represented & 
  referral                          18,878       -          -   79,753 
                                  ------------------------------------- 
    Total                           24,574   5,234      4,993  226,913 
                                  ===================================== 
 

 (1) Summary reflects the sale of 12 North American properties in July 
     2003; 8 of which are now franchised. 

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. 

Contact:
Starwood Hotels & Resorts Worldwide, Inc.
Dan Gibson, 914/640-8175
www.starwood.com


advertisement 



To search Hotel Online data base of News and Trends Go to Hotel.OnlineSearch
Home | Welcome | Hospitality News | Classifieds | Catalogs& Pricing |
Viewpoint Forum | Ideas&Trends | Press Releases
Please contact Hotel.Online with your comments andsuggestions. 

Back to July 24, 2003 | Back to Hospitality News | Back to Home Page