The Timeshare Beat Home | Today's Headlines | Back to Previous Page
|
The Timeshare Beat Home | Today's Headlines | Back to Previous Page |
|
|
|
Press Release: Starwood Hotels & Resorts Worldwide, Inc.
July 28, 2006
WHITE PLAINS, NY -- Starwood Hotels & Resorts Worldwide, Inc. (NYSE: HOT ):
Second Quarter 2006 Highlights
Starwood Hotels & Resorts Worldwide, Inc. ("Starwood" or the "Company") yesterday reported
EPS from continuing operations for the second quarter of 2006 of $3.01 compared to $0.65 in the second quarter
of 2005. Excluding special items, EPS from continuing operations was $0.74 for the second quarter of 2006 compared
to $0.70 in the second quarter of 2005. Excluding special items, the effective income tax rate in the second quarter
of 2006 was 13.7%. The effective tax rate includes an $11 million benefit following the favorable resolution of
certain tax matters related to audits that closed during the quarter. Special items net to a $511 million benefit
primarily due to significant one-time income tax benefits realized in connection with the Host transaction.
Income from continuing operations, including the special items discussed above, was $680 million in the second
quarter of 2006 compared to $145 million in 2005. Excluding special items, income from continuing operations was
$169 million for the second quarter of 2006 compared to $156 million in 2005.
Income from continuing operations for the second quarter of 2006 as compared to 2005 was impacted by four major
items:
Net income was $680 million and EPS was $3.01 in the second quarter of 2006 compared to net income of $145 million
and EPS of $0.65 in the second quarter of 2005.
Steven J. Heyer, CEO, said "I am very pleased with our results this quarter. We beat our expectations for
Same Store Owned RevPar growth, delivering 12.8% in North America and 11% Worldwide, with all of our brands delivering
solid results. Our flowthrough was truly outstanding. Margin growth of 360 basis points in North America and 300
basis points on a Worldwide basis, once again leading the industry and outperforming our expectations. Revenues
in our management and franchise business were also very strong, delivering growth of 59.3% in the quarter. Our
SVO pipeline remains full and vacation ownership demand remains strong, with contract sales up 31% in the quarter.
We have good momentum in our business and we're making progress on the objectives we set during our analyst day.
All of our brands are moving full steam ahead with their initiatives to deliver branded signature services to our
guests. Our Real Estate Group is driving growth in our pipeline, with deal signings up 43% year to date.
I am confident that our recent appointment of Matt Ouimet, President, Hotel Group and the combination of the Real
Estate Group with SVO will only enhance our ability to drive future results. As we promised at our Investor Day,
we're looking very hard at our owned hotel portfolio. We already have 15 hotels out on the market for sale and
we're assessing redevelopment opportunities at several other locations.
Since our window for share repurchase opened in November of 2005, we have bought back more than $1 billion of our
stock and returned another $3.1 billion back to shareholders in connection with the Host transaction and dividends
paid during the year. We remain committed to successfully growing our business and creating value for our shareholders."
Operating Results
Second Quarter Ended June 30, 2006
Owned, Leased and Consolidated Joint Venture Hotels
Worldwide REVPAR for Same-Store Owned Hotels increased 11.0%. REVPAR at Same-Store Owned Hotels in North America
increased 12.8%. REVPAR growth was particularly strong at the Company's owned hotels in Boston, Los Angeles, Chicago
and Toronto. Internationally, Same-Store Owned Hotel REVPAR increased 8.8% excluding the impact of foreign exchange,
and as reported, in US dollars, Same-Store Owned Hotel REVPAR increased 7.4%.
Revenues at Same-Store Owned Hotels in North America increased 12.2% while costs and expenses increased 7.1% when
compared to 2005. Margins at Starwood branded Same-Store Hotels increased 360 basis points.
Revenues at Same-Store Owned Hotels Worldwide increased 9.8% while costs and expenses increased 5.4% when compared
to 2005. Margins at Starwood branded Same-Store Hotels increased 300 basis points.
Reported revenues at owned, leased and consolidated joint venture hotels were $674 million when compared to $939
million in 2005. Reported revenues were impacted by the sale of 48 hotels since the second quarter of 2005. These
hotels contributed $47 million in revenues in 2006 compared to $371 million in the same quarter of 2005.
Reported operating income from owned, leased and consolidated joint venture hotels was impacted by the sale of
48 hotels since the second quarter of 2005. These hotels had $47 million of revenues and $36 million of expenses
(before depreciation) in 2006 as compared to $371 million of revenues and $250 million of expenses (before depreciation)
in the same quarter of 2005.
Management and Franchise Revenues
Worldwide System-wide (owned, managed and franchised) REVPAR for Same-Store Hotels increased 9.7% compared to the
second quarter of 2005 including 13.6% in Latin America, 12.5% in Africa & the Middle East, 10.5% in North
America, 8.6% in Europe and 5.0% in Asia Pacific. The 10.5% increase in System-wide REVPAR for Same-Store Hotels
in North America by brand is: St. Regis/Luxury Collection 16.3%, W Hotels 11.6%, Sheraton 10.5% and Westin 10.3%.
Management fees, franchise fees and other income were $174 million, up $55 million, or 46.2%, from the second quarter
of 2005. Management fees grew 70.9% to $94 million and franchise fees grew 19.2% to $31 million. The increases
are related to the addition of new hotels (including Le Meridien hotels and the hotels sold to Host), and growth
in REVPAR of existing hotels under management, offset in part by fees associated with hotels that left the system.
The hotels sold to Host and the Le Meridien hotels contributed $23 million and $16 million, respectively, of management
and franchise revenues during the second quarter of 2006. Worldwide Le Meridien hotels that were in operation during
both periods had REVPAR growth of 10.7% in the second quarter of 2006 when compared to 2005 with ADR increasing
9.1% and occupancy increasing 100 basis points.
During the second quarter of 2006, the Company signed 32 hotel management and franchise contracts (representing
approximately 8,200 rooms: 7 Sheraton, 7 Four Points by Sheraton, 6 Westin, 4 W Hotels, 4 Le Meridien, 2 aloft,
1 St. Regis, and 1 Luxury Collection) including the Westin San Francisco (San Francisco, California, 667 rooms),
Westin Aruba Resort & Spa (Palm Beach, Aruba, 478 rooms) and the W Doha (Doha, Qatar, 443 rooms). Of the hotels
signed in the quarter, 20 were new builds and 12 were conversions from other brands. The Company's active global
development pipeline grew to approximately 300 hotels with more than 80,000 rooms at June 30, 2006, driven by strong
interest in its Le Meridien and aloft brands. Roughly half of its pipeline is in international locations. The Company
continues to target signing approximately 150 hotel management and franchise contracts in 2006.
During the second quarter of 2006, 14 new hotels and resorts (representing approximately 5,100 rooms) entered the
system, including the Westin Boston, Seaport Hotel (Boston, Massachusetts, 790 rooms) and the Sheraton Philadelphia
City Center (Philadelphia, Pennsylvania, 757 rooms). Nine properties (representing approximately 1,000 rooms) were
removed from the system during the quarter. The Company expects to open more than 50 hotels (representing approximately
14,000 rooms) in 2006.
Vacation Ownership
While contract sales of vacation ownership intervals were up 31.0%, total vacation ownership reported revenues
decreased 1.0% to $191 million when compared to 2005 due primarily to the impact of percentage of completion accounting
for pre-sales at projects under construction. The average price per vacation ownership unit sold increased approximately
12.7% to $25,413, and the number of contracts signed increased approximately 16.4% when compared to 2005.
While reported revenues declined slightly year over year as discussed above, reported expenses increased primarily
as a result of the accelerated recognition of sales and marketing expenses in accordance with the new timeshare
accounting rules which were implemented effective January 1, 2006.
During the second quarter of 2006, the Company was actively selling vacation ownership interests at 15 resorts
compared to 11 resorts in the second quarter 2005. The Company acquired approximately 30 acres in Palm Desert,
California near its Westin Mission Hills Resort and plans to build a Westin-branded vacation ownership resort.
In addition, the Company purchased land in Aruba where it plans to build a 154 unit Westin-branded vacation ownership
resort adjacent to a hotel that joined Starwood's system in the second quarter and will be converted to the Westin
Aruba Resort & Spa. The Company expects to break ground and begin sales on both these projects in early 2007.
Starwood Vacation Ownership is also in the predevelopment phase of several other new vacation ownership resorts.
Residential
The Company recognized residential revenues of approximately $43 million from sales at the St. Regis in New York
and the St. Regis Museum Tower in San Francisco. During the second quarter, the Company sold the remaining two
condominiums in San Francisco, and to date the Company has recognized approximately $248 million in revenues from
the sale of the project's 102 condominiums. Also during the quarter, the Company entered into contracts to sell
7 condominiums at the St. Regis in New York.
Selling, General, Administrative and Other
Selling, general, administrative and other expenses increased 28.7% to $121 million compared to the second quarter
of 2005. Approximately $9 million of the increase is related to stock based compensation, including approximately
$8 million of stock option expense. The increase is also due to higher costs of sales and other expenses at the
Company's Bliss Spa business driven by its growth as well as additional overhead associated with the Le Meridien
acquisition.
Asset Sales
During the second quarter of 2006, the Company completed the sale of 33 hotels to Host for total consideration
of approximately $4.1 billion (including cash, Host stock and the assumption of debt).
In addition to the portfolio of hotels sold to Host, during the second quarter of 2006, the Company sold one wholly-owned
hotel for cash proceeds of approximately $56 million. On May 23, 2006 the Company announced its intention to sell
$500 million to $1 billion of assets over a 12-18 month period. It is anticipated that three hotels will be sold
in the third quarter of 2006 for cash proceeds of approximately $90 million.
Capital
Gross capital spending during the quarter included approximately $69 million in renovations of hotel assets including
construction capital at the Sheraton Centre Toronto Hotel in Toronto, Canada and the Westin Resort & Spa, Cancun
in Cancun, Mexico. Investment spending on gross vacation ownership interest ("VOI") inventory was $102
million, which was offset by cost of sales of $46 million associated with VOI sales during the quarter. The inventory
spend included VOI construction at the Westin Ka'anapali Ocean Resort Villas North in Maui, Hawaii, the Westin
Aruba Resort & Spa in Palm Beach, Aruba, the Westin Princeville Resort in Kauai, Hawaii and the Westin Lagunamar
Resort in Cancun, Mexico.
Share Repurchase
During the second quarter of 2006, the Company repurchased approximately 5.1 million shares at a total cost of
approximately $305 million. From July 1, 2006 through July 26, 2006, the Company repurchased approximately 1.0
million shares at a total cost of approximately $58 million. Year to date through July 26, 2006, the Company repurchased
approximately 13.2 million shares at a total cost of approximately $810 million. At July 26, 2006, approximately
$833 million remained available under the Company's share repurchase authorization. Starwood had approximately
219 million shares outstanding (including partnership units) at June 30, 2006.
Dividend
The Company's former REIT subsidiary declared a second quarter dividend of $0.21 per share, which was paid on April
7, 2006. It is currently expected that, subject to the approval of the Board of Directors, the remaining 2006 dividend
of $0.42 per share will be declared by the Company in December 2006 to be paid in January 2007, as set forth in
the dividend policy that was adopted by the Board of Directors.
Balance Sheet
At June 30, 2006, the Company had total debt of $2.820 billion and cash and cash equivalents (including $329 million
of restricted cash) of $635 million, or net debt of $2.185 billion, compared to net debt of $3.171 billion at the
end of the first quarter of 2006.
At June 30, 2006, debt was approximately 62% fixed rate and 38% floating rate and its weighted average maturity
was 4.8 years with a weighted average interest rate of 6.86%. The Company had cash (including total restricted
cash) and availability under domestic and international revolving credit facilities of approximately $1.823 billion.
During the second quarter of 2006, the Company redeemed its convertible bonds. The Company settled the $360 million
of principal in cash, and it settled the conversion spread by issuing Company shares. Also during the second quarter
of 2006, the Company redeemed $150 million of 7.75% debentures issued by its former subsidiary, Sheraton Holding
Corporation.
Results for the Six Months Ended June 30, 2006
EPS from continuing operations increased to $3.34 compared to $1.01 in 2005. Excluding special items, EPS from
continuing operations was $1.15 compared to $1.05 in 2005. Excluding special items, income from continuing operations
was $260 million compared to $233 million in 2005. Net income was $685 million and EPS was $3.02 compared to $224
million and $1.01, respectively, in 2005. Total Company Adjusted EBITDA, which was significantly impacted by the
sale of 50 hotels since the beginning of 2005, was $598 million compared to $679 million in 2005.
Outlook
The Company's guidance for 2006 assumes the following changes since the last time we provided estimates:
For the three months ending September 30, 2006:
Adjusted EBITDA would be expected to be approximately $300 million assuming:
-- REVPAR at Same-store Owned Hotels in North America
increases approximately 9% -11% versus the same period in
2005.
-- North America Same-Store Owned Hotel EBITDA growth of
13%-15% with owned hotel margin improvement of
approximately 150 - 200 basis points.
-- Growth from management and franchise revenues of
approximately 50% to 55% including revenues earned from
the hotels sold to Host, and 25% to 30%, excluding the
hotels sold to Host.
-- Operating income from our vacation ownership and
residential business in line with the third quarter of
2005, due to timing of residential sales.
For the full year 2006:
Adjusted EBITDA would be expected to be approximately $1.275 billion assuming:
-- REVPAR at Same-Store Owned Hotels in North America
increases approximately 11% versus 2005.
-- North America Same-Store Owned Hotel EBITDA growth of 19%
- 20% with owned hotel margin improvement of approximately
200 - 250 basis points.
-- Growth from management and franchise revenues of over 50%
including revenues from the hotels sold to Host and
approximately 25 - 30%, excluding revenues from the hotels
sold to Host.
-- An increase in operating income from our vacation
ownership and residential business of approximately $10
million to $15 million (including gains on sales of
vacation ownership notes receivable of $10 million to $15
million in the fourth quarter of 2006).
The Company's guidance excludes the first and second quarter special items discussed below as well as:
Special Items
The Company recorded net credits of $511 million (after-tax) for special items in the second quarter of 2006 compared
to $11 million of net charges (after-tax) in the same period of 2005.
Special items in the second quarter of 2006 primarily relate to significant one-time income tax benefits realized
in connection with the Host transaction.
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,
------------------ ----------------
2006 2005 2006 2005
-------- -------- ------- --------
Income from continuing operations
$169 $156 before special items $260 $233
-------- -------- ------- --------
$0.74 $0.70 EPS before special items $1.15 $1.05
-------- -------- ------- --------
Special Items
Restructuring and other special
(3) -- charges, net (a) (12) --
-- -- Debt defeasance costs (b) (37) --
(7) -- Debt extinguishment costs (c) (7) --
Gain (loss) on asset dispositions
(6) (17) and impairments, net (d) 19 (16)
-------- -------- ------- --------
(16) (17)Total special items - pre-tax (37) (16)
Income tax benefit for special items
8 6 (e) 16 5
Income tax benefits related to the
496 -- transaction with Host (f) 496 --
Reserves and credits associated with
23 -- tax matters (g) 22 2
-------- -------- ------- --------
511 (11)Total special items - after-tax 497 (9)
-------- -------- ------- --------
$680 $145 Income from continuing operations $757 $224
-------- -------- ------- --------
$3.01 $0.65 EPS including special items $3.34 $1.01
======== ======== ======= ========
(a) Restructuring and other special charges, net primarily related to
transition costs associated with the Le Meridien transaction.
(b) During the three months ended March 31, 2006, the Company
completed two transactions whereby it was released from certain
debt obligations that allowed Starwood to sell certain hotels that
previously served as collateral for such debt. The Company
incurred expenses totaling $37 million in connection with the
early extinguishment of these debt obligations. These expenses are
reflected in interest expense in the Company's consolidated
statement of income.
(c) During the three months ended June 30, 2006, the Company incurred
costs of approximately $7 million related to the early
extinguishment of $150 million of debentures issued by its former
subsidiary, Sheraton Holding Corporation. These expenses are
reflected in interest expense in the Company's consolidated
statement of income.
(d) For the three months ended June 30, 2006, primarily reflects
impairment charges totaling $17 million related to a hotel which
is expected to be sold in the third quarter of 2006 and to the
Sheraton hotel in Cancun, Mexico that was damaged by Hurricane
Wilma in 2005 and will now be completely demolished in order to
build additional vacation ownership units, offset in part by a $6
million gain as a result of insurance proceeds received by the
Westin Cancun as reimbursement for property damage caused by the
same storm and a $3 million gain on the sale of a wholly-owned
hotel. The gain for the six months ended June 30, 2006 also
includes net gains totaling $30 million recorded on the sale of
five hotels in the first quarter of 2006 partially offset by an
adjustment to reduce the gain on the sale of a hotel in 2004 as
certain contingencies associated with that sale became probable in
the quarter.
(e) Represents taxes on special items at the Company's incremental tax
rate.
(f) Primarily relates to a deferred tax asset recognized on the
deferred gain and other tax benefits realized in connection with
the Host sale.
(g) Income tax benefit in the three and six months ended June 30, 2006
primarily relates to the reversal of tax reserves no longer deemed
necessary as the related contingencies have been resolved. Income
tax benefit in the six months ended June 30, 2005 reflects a state
tax refund related to tax years prior to the 1995 split-up of ITT
Corporation.
The Company has included the above supplemental information concerning special items to assist investors in analyzing
Starwood's financial position and results of operations. The Company has chosen to provide this information to
investors to enable them to perform meaningful comparisons of past, present and future operating results and as
a means to emphasize the results of core on-going operations.
Starwood will be conducting a conference call to discuss the second quarter financial results at 10:30 a.m. (EST)
July 27. The conference call will be available through simultaneous webcast in the Investor Relations/Press Releases
section of the Company's website at http://www.starwoodhotels.com.
A replay of the conference call will also be available from 12:30 p.m. (EST) today through Thursday, August 3 at
12:00 midnight (EST) on both the Company's website and via telephone replay at (719) 457-0820 (access code 4870671).
Definitions
All references to EPS, unless otherwise noted, reflect earnings per diluted share from continuing operations. All
references to "net capital expenditures" mean gross capital expenditures for timeshare and fractional
inventory net of cost of sales. EBITDA represents net income before interest expense, taxes, depreciation and amortization.
The Company believes that EBITDA is a useful measure of the Company's operating performance due to the significance
of the Company's long-lived assets and level of indebtedness. EBITDA is a commonly used measure of performance
in its industry which, when considered with GAAP measures, the Company believes gives a more complete understanding
of the Company's operating performance. It also facilitates comparisons between the Company and its competitors.
The Company's management has historically adjusted EBITDA (i.e., "Adjusted EBITDA") when evaluating operating
performance for the total Company as well as for individual properties or groups of properties because the Company
believes that the inclusion or exclusion of certain recurring and non-recurring items, such as revenues and costs
and expenses from hotels sold, restructuring and other special charges and gains and losses on asset dispositions
and impairments, is necessary to provide the most accurate measure of core operating results and as a means to
evaluate comparative results. The Company's management also uses Adjusted EBITDA as a measure in determining the
value of acquisitions and dispositions and it is used in the annual budget process. Due to guidance from the Securities
and Exchange Commission, the Company now does not reflect such items when calculating EBITDA; however, the Company
continues to adjust for these special items and refers to this measure as Adjusted EBITDA. The Company has historically
reported this measure to its investors and believes that the continued inclusion of Adjusted EBITDA provides consistency
in its financial reporting and enables investors to perform more meaningful comparisons of past, present and future
operating results and provides a means to evaluate the results of its core on-going operations. EBITDA and Adjusted
EBITDA are not intended to represent cash flow from operations as defined by GAAP and such metrics should not be
considered as an alternative to net income, cash flow from operations or any other performance measure prescribed
by GAAP. The Company's calculation of EBITDA and Adjusted EBITDA may be different from the calculations used by
other companies and, therefore, comparability may be limited.
All references to Same-Store Owned Hotels reflect the Company's owned, leased and consolidated joint venture hotels,
excluding hotels sold to date, undergoing significant repositionings or for which comparable results are not available
(i.e., hotels not owned during the entire periods presented or closed due to seasonality or hurricane damage).
REVPAR is defined as revenue per available room. ADR is defined as average daily rate.
All references to contract sales or originated sales reflect vacation ownership sales before revenue adjustments
for percentage of completion accounting methodology.
All references to management and franchise revenues represent base and incentive fees, franchise fees and termination
fees offset by payments by Starwood under performance and other guarantees.
Starwood Hotels & Resorts Worldwide, Inc. is one of the leading hotel and leisure companies in the world with
approximately 850 properties in more than 95 countries and 145,000 employees at its owned and managed properties.
Starwood® Hotels is a fully integrated owner, operator and franchisor of hotels and resorts with the following
internationally renowned brands: St. Regis®, The Luxury Collection®, Sheraton®, Westin®, Four Points®
by Sheraton, W®, Le Meridien® and the recently announced aloft(SM). Starwood Hotels also owns Starwood
Vacation Ownership, Inc., one of the premier developers and operators of high quality vacation interval ownership
resorts. For more information, please visit www.starwoodhotels.com.
Note: This press release contains forward-looking statements within the meaning of federal securities regulations.
Forward-looking statements are not guarantees of future performance and involve risks and uncertainties and other
factors that may cause actual results to differ materially from those anticipated at the time the forward-looking
statements are made. Further results, performance and achievements may be affected by general economic conditions
including the impact of war and terrorist activity, business and financing conditions, foreign exchange fluctuations,
cyclicality of the real estate and the hotel and vacation ownership businesses, operating risks associated with
the hotel and vacation ownership businesses, relationships with associates and labor unions, customers and property
owners, the impact of the internet reservation channels, our reliance on technology, domestic and international
political and geopolitical conditions, competition, governmental and regulatory actions (including the impact of
changes in U.S. and foreign tax laws and their interpretation), travelers' fears of exposure to contagious diseases,
risk associated with the level of our indebtedness, risk associated with potential acquisitions and dispositions,
and other risks and uncertainties. These risks and uncertainties are presented in detail in our filings with the
Securities and Exchange Commission. Future vacation ownership units indicated in this press release include planned
units on land owned by the Company or by joint ventures in which the Company has an interest that have received
all major governmental land use approvals for the development of vacation ownership resorts. There can be no assurance
that such units will in fact be developed and, if developed, the time period of such development (which may be
more than several years in the future). Some of the projects may require additional third-party approvals or permits
for development and build out and may also be subject to legal challenges as well as a commitment of capital by
the Company. The actual number of units to be constructed may be significantly lower than the number of future
units indicated. Although we believe the expectations reflected in such forward-looking statements are based upon
reasonable assumptions, we can give no assurance that our expectations will be attained or that results will not
materially differ. We undertake no obligation to publicly update or revise any forward-looking statement, whether
as a result of new information, future events or otherwise.
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,
---------------------- -------------------------
% %
2006 2005 Variance 2006 2005 Variance
------ ------ -------- ------- ------- ---------
Revenues
Owned, leased and
consolidated joint
$674 $939 (28.2) venture hotels $1,496 $1,752 (14.6)
Vacation ownership
and residential
234 233 0.4 sales and services 428 464 (7.8)
Management fees,
franchise fees and
174 119 46.2 other income 306 223 37.2
Other revenues from
managed and
franchised
423 268 57.8 properties (a) 716 526 36.1
------ ------ -------- ------- ------- ---------
1,505 1,559 (3.5) 2,946 2,965 (0.6)
Costs and Expenses
Owned, leased and
consolidated joint
492 675 27.1 venture hotels 1,132 1,316 14.0
Vacation ownership
184 167 (10.2) and residential 349 334 (4.5)
Selling, general,
administrative and
121 94 (28.7) other 227 176 (29.0)
Restructuring and
other special
3 -- n/m charges, net 12 -- n/m
72 101 28.7 Depreciation 140 206 32.0
5 4 (25.0) Amortization 10 9 (11.1)
Other expenses from
managed and
franchised
423 268 (57.8) properties (a) 716 526 (36.1)
------ ------ -------- ------- ------- ---------
1,300 1,309 0.7 2,586 2,567 (0.7)
205 250 (18.0) Operating income 360 398 (9.5)
Equity earnings and
gains and losses
from unconsolidated
32 18 77.8 ventures, net 38 31 22.6
Interest expense, net
of interest income
(50) (60) 16.7 of $3, $3, $9 and $5 (147) (122) (20.5)
(Loss) gain on asset
dispositions and
(6) (17) 64.7 impairments, net 19 (16) n/m
------ ------ -------- ------- ------- ---------
Income from
continuing
operations before
taxes and minority
181 191 (5.2) equity 270 291 (7.2)
Income tax benefit
501 (47) n/m (expense) 487 (68) n/m
Minority equity in
(2) 1 n/m net (income) loss -- 1 (100.0)
------ ------ -------- ------- ------- ---------
Income from
continuing
680 145 n/m operations 757 224 n/m
Cumulative effect of
-- -- -- accounting change (72) -- n/m
------ ------ -------- ------- ------- ---------
$680 $145 n/m Net income $685 $224 n/m
====== ====== ======== ======= ======= =========
Earnings (Loss) Per
Share - Basic
$3.16 $0.67 n/m Continuing operations $3.51 $1.04 n/m
Cumulative effect of
-- -- -- accounting change (0.33) -- n/m
------ ------ -------- ------- ------- ---------
$3.16 $0.67 n/m Net income $3.18 $1.04 n/m
====== ====== ======== ======= ======= =========
Earnings (Loss) Per
Share - Diluted
$3.01 $0.65 n/m Continuing operations $3.34 $1.01 n/m
Cumulative effect of
-- -- -- accounting change (0.32) -- n/m
------ ------ -------- ------- ------- ---------
$3.01 $0.65 n/m Net income $3.02 $1.01 n/m
====== ====== ======== ======= ======= =========
Weighted average
215 216 number of Shares 215 214
====== ====== ======= =======
Weighted average
number of Shares
226 223 assuming dilution 227 222
====== ====== ======= =======
(a) The Company includes in revenues the reimbursement of costs
incurred on behalf of managed hotel property owners and
franchisees with no added margin and includes in costs and
expenses these reimbursed costs. These costs relate primarily to
payroll costs at managed properties where the Company is the
employer.
n/m = not meaningful
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
CONSOLIDATED BALANCE SHEETS
(in millions, except share data)
June 30, December 31,
2006 2005
------------ ------------
(unaudited)
Assets
Current assets:
Cash and cash equivalents $306 $897
Restricted cash 320 295
Accounts receivable, net of allowance for
doubtful accounts of $56 and $50 637 642
Inventories 407 280
Prepaid expenses and other 197 169
------------ ------------
Total current assets 1,867 2,283
Investments 411 403
Plant, property and equipment, net 4,014 4,169
Assets held for sale (a) 5 2,882
Goodwill and intangible assets, net 2,337 2,315
Deferred tax assets 328 40
Other assets (b) 410 402
------------ ------------
$9,372 $12,494
============ ============
Liabilities and Stockholders' Equity
Current liabilities:
Short-term borrowings and current
maturities of long-term debt (c) $742 $1,219
Accounts payable 144 156
Accrued expenses 887 1,049
Accrued salaries, wages and benefits 316 297
Accrued taxes and other 202 158
------------ ------------
Total current liabilities 2,291 2,879
Long-term debt (c) 2,078 2,849
Long-term debt held for sale (d) -- 77
Deferred tax liabilities 52 602
Other liabilities 1,972 851
------------ ------------
6,393 7,258
Minority interest 25 25
Commitments and contingencies
Stockholders' equity:
Class A exchangeable preferred shares of
the Trust; $0.01 par value; authorized
30,000,000 shares; outstanding 0 and
562,222 shares at June 30, 2006 and
December 31, 2005, respectively -- --
Class B exchangeable preferred shares of
the Trust; $0.01 par value; authorized
15,000,000 shares; outstanding 0 and
24,627 shares at June 30, 2006 and
December 31, 2005, respectively -- --
Corporation common stock; $0.01 par
value; authorized 1,050,000,000 shares;
outstanding 218,651,779 and 217,218,781
shares at June 30, 2006 and December 31,
2005, respectively 2 2
Trust Class B shares of beneficial
interest; $0.01 par value; authorized
1,000,000,000 shares; outstanding 0 and
217,218,781 shares at June 30, 2006 and
December 31, 2005, respectively -- 2
Additional paid-in capital 2,521 5,412
Deferred compensation -- (53)
Accumulated other comprehensive loss (249) (322)
Retained earnings 680 170
------------ ------------
Total stockholders' equity 2,954 5,211
------------ ------------
$9,372 $12,494
============ ============
(a) At June 30, 2006, includes 1 hotel expected to be sold in the
third quarter of 2006. At December 31, 2005, includes 33 hotels
that were sold in the second quarter of 2006 in connection with
the definitive agreement signed on November 14, 2005 with Host
Hotels & Resorts, Inc. and 3 hotels that had signed definitive
agreements at December 31, 2005 and were sold in the first quarter
of 2006.
(b) Includes restricted cash of $9 million and $12 million at June 30,
2006 and December 31, 2005, respectively.
(c) Excludes Starwood's share of unconsolidated joint venture debt
aggregating approximately $449 million and $469 million at June
30, 2006 and December 31, 2005, respectively.
(d) Represents the debt that was assumed by Host in connection with
the definitive agreement signed on November 14, 2005.
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Non-GAAP to GAAP Reconciliations - Historical Data
(in millions)
Three Months Ended Six Months Ended
June 30, June 30,
-------------------- ---------------------
% %
2006 2005 Variance 2006 2005 Variance
----- ----- -------- ----- ----- ---------
Reconciliation of Net
Income to EBITDA and
Adjusted EBITDA
$680 $145 n/m Net income $685 $224 n/m
58 68 (14.7) Interest expense(a) 166 137 21.2
Income tax (benefit)
(501) 47 n/m expense (487) 68 n/m
80 108 (25.9) Depreciation(b) 156 222 (29.7)
6 6 -- Amortization (c) 13 12 8.3
----- ----- -------- ----- ----- ---------
323 374 (13.6) EBITDA 533 663 (19.6)
Loss (gain) on asset
dispositions and
6 17 (64.7) impairments, net (19) 16 n/m
Restructuring and other
3 -- n/m special charges, net 12 -- n/m
Cumulative effect of
-- -- -- accounting change 72 -- n/m
----- ----- -------- ----- ----- ---------
$332 $391 (15.1) Adjusted EBITDA $598 $679 (11.9)
===== ===== ======== ===== ===== =========
(a) Includes $5 million and $5 million of interest expense related to
unconsolidated joint ventures for the three months ended June 30,
2006 and 2005, respectively, and $10 million and $10 million for
the six months ended June 30, 2006 and 2005, respectively.
(b) Includes $8 million and $7 million of Starwood's share of
depreciation expense of unconsolidated joint ventures for the
three months ended June 30, 2006 and 2005, respectively, and $16
million and $16 million for the six months ended June 30, 2006 and
2005, respectively.
(c) Includes $1 million and $2 million of Starwood's share of
amortization expense of unconsolidated joint ventures for the
three months ended June 30, 2006 and 2005, respectively, and $3
million and $3 million for the six months ended June 30, 2006 and
2005, respectively.
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Non-GAAP to GAAP Reconciliations - Future Performance
(In millions)
Three Months Ended Year Ended
September 30, 2006 December 31, 2006
------------------ -----------------
$106 Net income $952
46 Interest expense 256
60 Income tax expense (342)
84 Depreciation and amortization 338
----------------- -----------------
296 EBITDA 1,204
Gain on asset disposition and
-- impairments, net (19)
Restructuring and other special
4 charges, net 18
Cumulative effect of accounting
-- change 72
----------------- -----------------
$300 Adjusted EBITDA $1,275
================= =================
Three Months Ended Year Ended
September 30, 2006 December 31, 2006
------------------ -----------------
$106 Income from continuing operations 1,024
----------------- -----------------
$0.48 EPS. $4.56
----------------- -----------------
Special Items
Restructuring and other special
4 charges, net 18
-- Debt defeasance costs 37
-- Debt extinguishment costs 7
Gain on asset dispositions and
-- impairments, net (19)
----------------- -----------------
4 Total special items - pre-tax 43
Income tax benefit on special
(1) items. (18)
Income tax benefit related to the
-- transaction with Host (496)
Reserves and credits associated
-- with tax matters (22)
----------------- -----------------
3 Total special items - after-tax (493)
----------------- -----------------
Income from continuing operations
$109 excluding special items $531
----------------- -----------------
$0.49 EPS excluding special items $2.37
================= =================
Three Months Ended Year Ended
September 30, 2005 December 31, 2005
------------------ -----------------
$39 Net income $422
70 Interest expense 283
106 Income tax expense 218
108 Depreciation 423
6 Amortization 26
----------------- -----------------
329 EBITDA 1,372
Loss on asset dispositions and
16 impairments, net 30
2 Discontinued operations 2
Restructuring and other special
-- charges, net 13
----------------- -----------------
$347 Adjusted EBITDA $1,417
================= =================
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Non-GAAP to GAAP Reconciliations - Future Performance (continued)
(in millions)
Reconciliation from Previous Full Year Guidance to
Current Full Year Guidance
Previous full year 2006 EBITDA guidance (1) $1,260
Second Quarter Impact
Add: Q2 performance above prior guidance 37
Add: Operating income from Fiji hotels retained 5
Less: Operating income from additional hotels sold and
earnings from unconsolidated JV hotels sold (5)
Less: Business interruption insurance proceeds accelerated
into Q2 from Q3 (5)
------------
32
Less: Residential operating income shifted from 2006 to
2007 (17)
------------
Current full year 2006 EBITDA guidance $1,275
============
Previous full year EPS guidance (1) $2.28
Add: EPS associated with the net Q2 outperformance 0.09
Add: Tax benefit received in Q2 0.05
Less: Impact of residential shift (0.05)
------------
Current full year 2006 EPS guidance $2.37
============
(1) See Starwood's first quarter 2006 earnings release for the
non-GAAP to GAAP reconciliation of the previous EPS and EBITDA
guidance.
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Non-GAAP to GAAP Reconciliations -
Same Store Owned Hotel Revenue and Expenses
(In millions)
Three Months Ended Six Months Ended
June 30, June 30,
--------------------- -------------------------
Same-Store Owned
% Hotels (1) %
2006 2005 Variance Worldwide 2006 2005 Variance
----- ----- --------- ------- ------- ---------
Revenue
Same-Store Owned
$534 $487 9.8 Hotels $986 $904 9.0
Hotels Sold or
Closed in 2006 and
47 371 (87.3) 2005 (50 hotels) 322 673 (52.2)
Hotels Without
Comparable Results
92 80 15.0 (12 hotels) 187 174 7.5
Other ancillary
1 1 -- hotel operations 1 1 --
----- ----- --------- ------- ------- ---------
Total Owned, Leased
and Consolidated
Joint Venture Hotels
$674 $939 (28.2) Revenue $1,496 $1,752 (14.6)
===== ===== ========= ======= ======= =========
Costs and Expenses
Same-Store Owned
$383 $363 (5.4) Hotels $743 $704 (5.6)
Hotels Sold or
Closed in 2006 and
36 250 85.6 2005 (50 hotels) 245 486 49.6
Hotels Without
Comparable Results
72 60 (20.0) (12 hotels) 142 124 (14.5)
Other ancillary
1 2 50.0 hotel operations 2 2 --
----- ----- --------- ------- ------- ---------
Total Owned, Leased
and Consolidated
Joint Venture Hotels
$492 $675 27.1 Costs and Expenses $1,132 $1,316 14.0
===== ===== ========= ======= ======= =========
Three Months Ended Six Months Ended
June 30, June 30,
--------------------- -------------------------
Same-Store Owned
% Hotels %
2006 2005 Variance North America 2006 2005 Variance
----- ----- --------- ------- ------- ---------
Revenue
Same-Store Owned
$353 $315 12.2 Hotels $660 $590 11.9
Hotels Sold or
Closed in 2006 and
27 300 (91.0) 2005 (40 hotels) 254 545 (53.4)
Hotels Without
Comparable Results
78 63 23.8 (8 hotels) 164 137 19.7
----- ----- --------- ------- ------- ---------
Total Owned, Leased
and Consolidated
Joint Venture Hotels
$458 $678 (32.4) Revenue $1,078 $1,272 (15.3)
===== ===== ========= ======= ======= =========
Costs and Expenses
Same-Store Owned
$250 $233 (7.1) Hotels $490 $456 (7.6)
Hotels Sold or
Closed in 2006 and
23 205 88.8 2005 (40 hotels) 195 396 50.8
Hotels Without
Comparable Results
63 49 (28.6) (8 hotels) 126 100 (26.0)
----- ----- --------- ------- ------- ---------
Total Owned, Leased
and Consolidated
Joint Venture Hotels
$336 $487 31.0 Costs and Expenses $811 $952 14.8
===== ===== ========= ======= ======= =========
Three Months Ended Six Months Ended
June 30, June 30,
--------------------- -------------------------
Same-Store Owned
% Hotels %
2006 2005 Variance International 2006 2005 Variance
----- ----- --------- ------- ------- ---------
Revenue
Same-Store Owned
$181 $172 5.3 Hotels $326 $314 3.6
Hotels Sold or
Closed in 2006
and 2005 (10
20 71 (71.8) hotels) 68 128 (46.9)
Hotels Without
Comparable
Results (4
14 17 (17.6) hotels) 23 37 (37.8)
Other ancillary
1 1 -- hotel operations 1 1 --
----- ----- --------- ------- ------- ---------
Total Owned, Leased
and Consolidated
Joint Venture Hotels
$216 $261 (17.2) Revenue $418 $480 (12.9)
===== ===== ========= ======= ======= =========
Costs and Expenses
Same-Store Owned
$133 $130 (2.5) Hotels $253 $248 (1.9)
Hotels Sold or
Closed in 2006
and 2005 (10
13 45 71.1 hotels) 50 90 44.4
Hotels Without
Comparable
Results (4
9 11 18.2 hotels) 16 24 33.3
Other ancillary
1 2 50.0 hotel operations 2 2 --
----- ----- --------- ------- ------- ---------
Total Owned, Leased
and Consolidated
Joint Venture Hotels
$156 $188 17.0 Costs and Expenses $321 $364 11.8
===== ===== ========= ======= ======= =========
(1) Same-Store Owned Hotel Results exclude 50 hotels sold or closed in
2006 and 2005 and 12 hotels without comparable results.
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Owned Hotel Results - Same Store (1)
For the Three Months Ended June 30, 2006
UNAUDITED
WORLDWIDE NORTH AMERICA
----------------------- -----------------------
2006 2005 Var. 2006 2005 Var.
-------- -------- ----- -------- -------- -----
79 Hotels 48 Hotels
----------------------- -----------------------
TOTAL HOTELS
REVPAR ($) 140.76 126.86 11.0% 139.32 123.53 12.8%
ADR ($) 191.90 176.55 8.7% 182.51 165.49 10.3%
OCCUPANCY (%) 73.3% 71.9% 1.4 76.3% 74.6% 1.7
Total REVENUE 534,217 486,696 9.8% 353,417 314,975 12.2%
Total EXPENSES 382,747 363,024 5.4% 249,851 233,367 7.1%
70 Hotels 39 Hotels
----------------------- -----------------------
BRANDED HOTELS
REVPAR ($) 143.86 129.69 10.9% 143.89 127.40 12.9%
ADR ($) 195.85 179.86 8.9% 186.99 168.82 10.8%
OCCUPANCY (%) 73.5% 72.1% 1.4 77.0% 75.5% 1.5
Total REVENUE 497,165 451,431 10.1% 316,365 279,710 13.1%
Total EXPENSES 355,039 336,101 5.6% 222,143 206,444 7.6%
INTERNATIONAL
------------------------
2006 2005 Var.
-------- -------- ----
31 Hotels
------------------------
TOTAL HOTELS
REVPAR ($) 143.82 133.90 7.4%
ADR ($) 214.59 203.05 5.7%
OCCUPANCY (%) 67.0% 65.9% 1.1
Total REVENUE 180,800 171,721 5.3%
Total EXPENSES 132,896 129,657 2.5%
31 Hotels
------------------------
BRANDED HOTELS
REVPAR ($) 143.82 133.90 7.4%
ADR ($) 214.59 203.05 5.7%
OCCUPANCY (%) 67.0% 65.9% 1.1
Total REVENUE 180,800 171,721 5.3%
Total EXPENSES 132,896 129,657 2.5%
(1) Hotel Results exclude 48 hotels sold and 12 hotels without
comparable results during 2005 & 2006
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Worldwide Hotel Results - Same Store
For the Three Months Ended June 30, 2006
UNAUDITED
System Wide (1) - System Wide (1) -
North America International
--------------------- ---------------------
2006 2005 Var. 2006 2005 Var.
------- ------- ----- ------- ------- -----
TOTAL HOTELS
REVPAR ($) 116.45 105.35 10.5% 108.39 100.10 8.3%
ADR ($) 155.01 142.15 9.0% 161.75 150.23 7.7%
OCCUPANCY (%) 75.1% 74.1% 1.0 67.0% 66.6% 0.4
SHERATON
REVPAR ($) 106.90 96.76 10.5% 93.07 85.15 9.3%
ADR ($) 143.15 130.50 9.7% 140.83 128.71 9.4%
OCCUPANCY (%) 74.7% 74.1% 0.6 66.1% 66.2% (0.1)
WESTIN
REVPAR ($) 131.44 119.13 10.3% 140.34 134.39 4.4%
ADR ($) 174.74 160.96 8.6% 199.72 190.99 4.6%
OCCUPANCY (%) 75.2% 74.0% 1.2 70.3% 70.4% (0.1)
ST. REGIS/LUXURY
COLLECTION
REVPAR ($) 211.49 181.81 16.3% 257.82 235.39 9.5%
ADR ($) 281.25 261.90 7.4% 368.78 346.35 6.5%
OCCUPANCY (%) 75.2% 69.4% 5.8 69.9% 68.0% 1.9
W
REVPAR ($) 228.87 205.01 11.6% 131.76 107.65 22.4%
ADR ($) 283.68 258.36 9.8% 238.69 221.55 7.7%
OCCUPANCY (%) 80.7% 79.3% 1.4 55.2% 48.6% 6.6
FOUR POINTS
REVPAR ($) 68.49 61.70 11.0% 70.84 66.03 7.3%
ADR ($) 95.92 88.30 8.6% 103.45 103.44 0.0%
OCCUPANCY (%) 71.4% 69.9% 1.5 68.5% 63.8% 4.7
OTHER
REVPAR ($) 121.91 115.53 5.5%
ADR ($) 141.28 136.18 3.7%
OCCUPANCY (%) 86.3% 84.8% 1.5
(1) Includes same store owned, leased, managed, and franchised hotels
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Worldwide Hotel Results - Same Store
For the Three Months Ended June 30, 2006
UNAUDITED
System Wide (1) Company Operated (2)
--------------------- ---------------------
2006 2005 Var. 2006 2005 Var.
------- ------- ----- ------- ------- -----
TOTAL WORLDWIDE
REVPAR ($) 113.45 103.40 9.7% 127.27 116.02 9.7%
ADR ($) 157.34 144.94 8.6% 174.45 160.28 8.8%
OCCUPANCY (%) 72.1% 71.3% 0.8 73.0% 72.4% 0.6
NORTH AMERICA
REVPAR ($) 116.45 105.35 10.5% 138.39 125.10 10.6%
ADR ($) 155.01 142.15 9.0% 179.88 164.58 9.3%
OCCUPANCY (%) 75.1% 74.1% 1.0 76.9% 76.0% 0.9
EUROPE
REVPAR ($) 142.97 131.65 8.6% 160.75 147.73 8.8%
ADR ($) 201.46 191.72 5.1% 220.24 210.95 4.4%
OCCUPANCY (%) 71.0% 68.7% 2.3 73.0% 70.0% 3.0
AFRICA & MIDDLE EAST
REVPAR ($) 90.66 80.56 12.5% 91.85 81.97 12.1%
ADR ($) 136.66 118.04 15.8% 136.31 117.93 15.6%
OCCUPANCY (%) 66.3% 68.2% (1.9) 67.4% 69.5% (2.1)
ASIA PACIFIC
REVPAR ($) 93.86 89.38 5.0% 92.50 88.85 4.1%
ADR ($) 144.92 136.56 6.1% 141.28 133.99 5.4%
OCCUPANCY (%) 64.8% 65.5% (0.7) 65.5% 66.3% (0.8)
LATIN AMERICA
REVPAR ($) 73.06 64.30 13.6% 80.28 70.51 13.9%
ADR ($) 116.05 104.06 11.5% 131.10 113.73 15.3%
OCCUPANCY (%) 63.0% 61.8% 1.2 61.2% 62.0% (0.8)
(1) Includes same store owned, leased, managed, and franchised hotels
(2) Includes same store owned, leased, and managed hotels
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Owned Hotel Results - Same Store (1)
For the Six Months Ended June 30, 2006
UNAUDITED
WORLDWIDE NORTH AMERICA
---------------------- -----------------------
2006 2005 Var. 2006 2005 Var.
-------- -------- ---- -------- -------- -----
79 Hotels 48 Hotels
---------------------- -----------------------
TOTAL HOTELS
REVPAR ($) 130.40 118.62 9.9% 129.66 115.06 12.7%
ADR ($) 186.02 172.20 8.0% 181.03 163.63 10.6%
OCCUPANCY (%) 70.1% 68.9% 1.2 71.6% 70.3% 1.3
Total REVENUE 985,789 904,312 9.0% 659,985 589,846 11.9%
Total EXPENSES 742,675 703,534 5.6% 490,054 455,516 7.6%
70 Hotels 39 Hotels
---------------------- -----------------------
BRANDED HOTELS
REVPAR ($) 134.02 122.16 9.7% 135.09 119.93 12.6%
ADR ($) 189.75 175.19 8.3% 185.91 166.98 11.3%
OCCUPANCY (%) 70.6% 69.7% 0.9 72.7% 71.8% 0.9
Total REVENUE 920,562 843,862 9.1% 594,758 529,396 12.3%
Total EXPENSES 688,074 652,627 5.4% 435,453 404,609 7.6%
INTERNATIONAL
----------------------
2006 2005 Var.
-------- -------- ----
31 Hotels
----------------------
TOTAL HOTELS
REVPAR ($) 132.02 126.34 4.5%
ADR ($) 197.58 192.05 2.9%
OCCUPANCY (%) 66.8% 65.8% 1.0
Total REVENUE 325,804 314,466 3.6%
Total EXPENSES 252,621 248,018 1.9%
31 Hotels
----------------------
BRANDED HOTELS
REVPAR ($) 132.02 126.34 4.5%
ADR ($) 197.58 192.05 2.9%
OCCUPANCY (%) 66.8% 65.8% 1.0
Total REVENUE 325,804 314,466 3.6%
Total EXPENSES 252,621 248,018 1.9%
(1) Hotel Results exclude 50 hotels sold and 12 hotels without
comparable results during 2005 & 2006
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Worldwide Hotel Results - Same Store
For the Six Months Ended June 30, 2006
UNAUDITED
System Wide (1) - System Wide (1) -
North America International
---------------------- ---------------------
2006 2005 Var. 2006 2005 Var.
------- ------- ------ ------- ------- -----
TOTAL HOTELS
REVPAR ($) 110.55 99.42 11.2% 102.61 95.20 7.8%
ADR ($) 154.12 141.39 9.0% 156.50 146.99 6.5%
OCCUPANCY (%) 71.7% 70.3% 1.4 65.6% 64.8% 0.8
SHERATON
REVPAR ($) 99.95 90.15 10.9% 91.88 84.16 9.2%
ADR ($) 141.30 128.70 9.8% 140.47 129.33 8.6%
OCCUPANCY (%) 70.7% 70.0% 0.7 65.4% 65.1% 0.3
WESTIN
REVPAR ($) 128.14 115.31 11.1% 127.42 123.48 3.2%
ADR ($) 175.64 161.41 8.8% 189.88 187.19 1.4%
OCCUPANCY (%) 73.0% 71.4% 1.6 67.1% 66.0% 1.1
ST. REGIS/LUXURY
COLLECTION
REVPAR ($) 219.98 192.00 14.6% 208.82 197.93 5.5%
ADR ($) 296.31 274.69 7.9% 336.63 325.68 3.4%
OCCUPANCY (%) 74.2% 69.9% 4.3 62.0% 60.8% 1.2
W
REVPAR ($) 207.07 182.99 13.2% 127.39 97.69 30.4%
ADR ($) 271.09 246.50 10.0% 238.29 219.80 8.4%
OCCUPANCY (%) 76.4% 74.2% 2.2 53.5% 44.4% 9.1
FOUR POINTS
REVPAR ($) 63.65 57.02 11.6% 70.38 64.34 9.4%
ADR ($) 94.35 86.30 9.3% 103.31 100.68 2.6%
OCCUPANCY (%) 67.5% 66.1% 1.4 68.1% 63.9% 4.2
OTHER
REVPAR ($) 110.56 103.22 7.1%
ADR ($) 133.50 135.93 (1.8%)
OCCUPANCY (%) 82.8% 75.9% 6.9
(1) Includes same store owned, leased, managed, and franchised hotels
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Worldwide Hotel Results - Same Store
For the Six Months Ended June 30, 2006
UNAUDITED
System Wide (1) Company Operated (2)
--------------------- ----------------------
2006 2005 Var. 2006 2005 Var.
------- ------- ----- -------- ------- -----
TOTAL WORLDWIDE
REVPAR ($) 107.62 97.86 10.0% 120.34 109.53 9.9%
ADR ($) 154.95 143.36 8.1% 170.88 158.26 8.0%
OCCUPANCY (%) 69.5% 68.3% 1.2 70.4% 69.2% 1.2
NORTH AMERICA
REVPAR ($) 110.55 99.42 11.2% 131.00 117.85 11.2%
ADR ($) 154.12 141.39 9.0% 177.65 163.46 8.7%
OCCUPANCY (%) 71.7% 70.3% 1.4 73.7% 72.1% 1.6
EUROPE
REVPAR ($) 121.37 115.47 5.1% 135.69 128.38 5.7%
ADR ($) 185.26 182.97 1.3% 202.44 201.47 0.5%
OCCUPANCY (%) 65.5% 63.1% 2.4 67.0% 63.7% 3.3
AFRICA & MIDDLE EAST
REVPAR ($) 94.32 84.55 11.6% 94.95 84.82 11.9%
ADR ($) 143.48 123.66 16.0% 143.10 122.73 16.6%
OCCUPANCY (%) 65.7% 68.4% (2.7) 66.4% 69.1% (2.7)
ASIA PACIFIC
REVPAR ($) 95.10 89.12 6.7% 92.36 88.18 4.7%
ADR ($) 145.71 136.77 6.5% 141.86 135.43 4.7%
OCCUPANCY (%) 65.3% 65.2% 0.1 65.1% 65.1% 0.0
LATIN AMERICA
REVPAR ($) 81.26 68.02 19.5% 91.10 76.14 19.6%
ADR ($) 122.24 107.32 13.9% 137.94 117.68 17.2%
OCCUPANCY (%) 66.5% 63.4% 3.1 66.0% 64.7% 1.3
(1) Includes same store owned, leased, managed, and franchised hotels
(2) Includes same store owned, leased, and managed hotels
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Management Fees, Franchise Fees and Other Income
For the Three Months Ended June 30, 2006
UNAUDITED ($ millions)
Worldwide
--------------------------------------
2006 2005 Variance % Variance
------- ------- -------- ----------
Management Fees:
Base Fees 62 35 27 77.1%
Incentive Fees 32 20 12 60.0%
------- ------- -------- ----------
Total Management Fees 94 55 39 70.9%
Franchise Fees 31 26 5 19.2%
------- ------- -------- ----------
Total Management & Franchise
Fees 125 81 44 54.3%
Other Management & Franchise
Revenues (1) 20 10 10 100.0%
------- ------- -------- ----------
Total Management & Franchise
Revenues 145 91 54 59.3%
======= ======= ======== ==========
Other (2) 29 28 1 3.6%
------- ------- -------- ----------
Management Fees, Franchise Fees
and Other Income 174 119 55 46.2%
======= ======= ======== ==========
(1) Other Management & Franchise Fees primarily includes the
amortization of deferred gains of approximately $16 million in
2006 and $3 million in 2005 resulting from the sales of hotels
subject to long-term management contracts and termination fees.
(2) Other primarily includes revenues from Bliss and other
miscellaneous revenue.
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Management Fees, Franchise Fees and Other Income
For the Six Months Ended June 30, 2006
UNAUDITED ($ millions)
Worldwide
--------------------------------------
2006 2005 Variance % Variance
------- ------- -------- ----------
Management Fees:
Base Fees 104 68 36 52.9%
Incentive Fees 57 32 25 78.1%
------- ------- -------- ----------
Total Management Fees 161 100 61 61.0%
Franchise Fees 56 47 9 19.1%
------- ------- -------- ----------
Total Management & Franchise
Fees 217 147 70 47.6%
Other Management & Franchise
Revenues (1) 30 20 10 50.0%
------- ------- -------- ----------
Total Management & Franchise
Revenues 247 167 80 47.9%
======= ======= ======== ==========
Other (2) 59 56 3 5.4%
------- ------- -------- ----------
Management Fees, Franchise Fees
and Other Income 306 223 83 37.2%
======= ======= ======== ==========
(1) Other Management & Franchise Fees primarily includes the
amortization of deferred gains of approximately $23 million in
2006 and $6 million in 2005 resulting from the sales of hotels
subject to long-term management contracts and termination fees.
(2) Other primarily includes revenues from Bliss and other
miscellaneous revenue.
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Vacation Ownership & Residential Revenues and Expenses
For the Three Months Ended June 30, 2006
UNAUDITED ($ millions)
2006 2005 % Variance
------- ------- ----------
Originated Sales Revenues (1) --
Vacation Ownership Sales 186 142 31.0%
Other Sales and Services Revenues (2) 37 27 37.0%
Deferred Revenues -- Percentage of
Completion (26) 18 n/m
Deferred Revenues -- Other (3) (6) 6 n/m
------- ------- ----------
Vacation Ownership Sales and Services
Revenues 191 193 (1.0%)
Residential Sales and Services Revenues 43 40 7.5%
------- ------- ----------
Total Vacation Ownership & Residential
Sales and Services Revenues 234 233 0.4%
======= ======= ==========
Originated Sales Expenses (4) --
Vacation Ownership Sales 124 90 (37.8%)
Other Expenses (5) 40 32 (25.0%)
Deferred Expenses -- Percentage of
Completion (16) 10 n/m
Deferred Expenses -- Other 4 3 (33.3%)
------- ------- ----------
Vacation Ownership Expenses 152 135 (12.6%)
Residential Expenses 32 32 -
------- ------- ----------
Total Vacation Ownership & Residential
Expenses 184 167 (10.2%)
======= ======= ==========
(1) Timeshare sales revenue originated at each sales location before
deferrals of revenue for U.S. GAAP reporting purposes
(2) Includes resort income, interest income, gain on sale of notes
receivable, and miscellaneous other revenues
(3) Includes deferral of revenue for contracts still in rescission
period, contracts that do not yet meet the requirements of SFAS
No. 66 or SFAS No. 152 and, in 2006, provision for loan loss
(4) Timeshare cost of sales and sales & marketing expenses before
deferrals of sales expenses for U.S. GAAP reporting purposes
(5) Includes resort, general and administrative, and other
miscellaneous expenses
Note: Deferred revenue is calculated based on the Percentage of
Completion ("POC") of the project. Deferred expenses, also based on
POC, includes product costs and direct sales and marketing costs only.
Indirect sales and marketing costs are no longer deferred per SFAS 152
as of January 1, 2006.
n/m = not meaningful
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Vacation Ownership & Residential Revenues and Expenses
For the Six Months Ended June 30, 2006
UNAUDITED ($ millions)
2006 2005 % Variance
------- ------- ----------
Originated Sales Revenues (1) --
Vacation Ownership Sales 378 304 24.3%
Other Sales and Services Revenues (2) 70 55 27.3%
Deferred Revenues -- Percentage of
Completion (90) 25 n/m
Deferred Revenues -- Other (3) (12) (4) n/m
------- ------- ----------
Vacation Ownership Sales and Services
Revenues 346 380 (8.9%)
Residential Sales and Services Revenues 82 84 (2.4%)
------- ------- ----------
Total Vacation Ownership & Residential
Sales and Services Revenues 428 464 (7.8%)
======= ======= ==========
Originated Sales Expenses (4) --
Vacation Ownership Sales 249 194 (28.4%)
Other Expenses (5) 79 63 (25.4%)
Deferred Expenses -- Percentage of
Completion (47) 14 n/m
Deferred Expenses -- Other 7 (3) n/m
------- ------- ----------
Vacation Ownership Expenses 288 268 (7.5%)
Residential Expenses 61 66 7.6%
------- ------- ----------
Total Vacation Ownership & Residential
Expenses 349 334 (4.5%)
======= ======= ==========
(1) Timeshare sales revenue originated at each sales location before
deferrals of revenue for U.S. GAAP reporting purposes
(2) Includes resort income, interest income, gain on sale of notes
receivable, and miscellaneous other revenues
(3) Includes deferral of revenue for contracts still in rescission
period, contracts that do not yet meet the requirements of SFAS
No. 66 or SFAS No. 152 and, in 2006, provision for loan loss
(4) Timeshare cost of sales and sales & marketing expenses before
deferrals of sales expenses for U.S. GAAP reporting purposes
(5) Includes resort, general and administrative, and other
miscellaneous expenses
Note: Deferred revenue is calculated based on the Percentage of
Completion ("POC") of the project. Deferred expenses, also based on
POC, includes product costs and direct sales and marketing costs only.
Indirect sales and marketing costs are no longer deferred per SFAS 152
as of January 1, 2006.
n/m = not meaningful
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Debt Portfolio Summary
As of June 30, 2006
UNAUDITED
Interest Balance % of Interest Avg Maturity
Debt Terms (in millions) Portfolio Rate (in years)
--------------- -------- ------------- --------- -------- ------------
Floating Rate
Debt:
Senior credit
facility
Revolving Various
credit + .525%
facility $614 22% 5.81% 4.6
Mortgages and Various
other 144 5% 5.85% 1.8
Interest rate LIBOR
swaps + 4.23% 300 11% 9.71%
------------- --------- --------
Total Floating 1,058 38% 6.92% 4.1
Fixed Rate
Debt:
Sheraton
Holding public
debt 449 16% 7.38% 9.4
Senior notes
(1) 1,478 52% 6.70% 3.4
Mortgages and
other 135 5% 7.52% 8.8
Interest rate
swaps (300) -(11%) 7.88%
------------- --------- --------
Total Fixed 1,762 62% 6.82% 5.1
------------- --------- --------
Total Debt $2,820 100% 6.86% 4.8
============= ========= ========
(1) Balance consists of outstanding public debt of $1.497 billion and
a $12 million fair value adjustment related to the unamortized
gain on fixed to floating interest rate swaps terminated in
September 2002 and March 2004 and a ($31) million fair value
adjustment related to current fixed to floating interest rate
swaps.
--------------------------------
Maturities
--------------------------------
less than 1 year $742
1-3 years 91
4-5 years 659
greater than 5 years 1,328
-----------
$2,820
===========
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Hotels without Comparable Results & Other Selected Items
As of June 30, 2006
UNAUDITED ($ millions)
Properties without comparable results in 2006:
Property Location
-------- --------
W New Orleans - French Quarter New Orleans, LA
W New Orleans New Orleans, LA
St. Regis Aspen Aspen, CO
Sheraton Bal Harbour Beach Resort Bal Harbour, FL
St. Regis New York New York, NY
Caesars Paradise Stream Mount Pocono, PA
St. Regis Hotel, San Francisco San Francisco, CA
Westin St. John Resort & Villas St. John, Virgin Islands
The Westin Resort & Spa, Cancun Cancun, Mexico
Sheraton Cancun Resort & Towers Cancun, Mexico
Sheraton Fiji Nadi, Fiji
Westin Royal Denarau Nadi, Fiji
Properties sold or closed in 2006 and 2005:
Property Location
-------- --------
33 Hotels Sold to Host Hotels & Resorts Various
Sheraton Denver Tech Center Englewood, CO
Deerfield Beach Hilton Ft. Lauderdale, FL
Raphael Chicago, IL
Sheraton Chapel Hill Chapel Hill, NC
St. Regis Washington, DC Washington, DC
Sheraton Russell Hotel New York, NY
Westin Philadelphia Philadelphia, PA
Westin Princeton at Forrestal Village Princeton, NJ
Sheraton Ft. Lauderdale Airport Hotel Dania, FL
Westin Hotel Long Beach Long Beach, CA
Sheraton Suites San Diego San Diego, CA
Sheraton Framingham Hotel Framingham, MA
Westin Embassy Row, Washington D.C. Washington, DC
Westin Atlanta North at Perimeter Atlanta, GA
Sheraton Suites Key West Key West, FL
Hotel Danieli Venice, Italy
Sheraton Lisboa Hotel & Towers Lisbon, Portugal
Selected Balance Sheet and Cash Flow Items:
Cash and cash equivalents
(including restricted cash of $329 million) $635
Debt (including debt classified as held for sale) $2,820
Revenues and Expenses Associated with Assets Sold in 2005 and 2006 or
Expected to be Sold in the Third Quarter of 2006 (1):
Q1 Q2 Q3 Q4 Full Year
--------------------------------------
Hotels Sold in 2005:
2005
Revenues $36 $41 $28 $18 $123
Expenses (excluding
depreciation) $29 $27 $20 $14 $90
Hotels Sold in the First Six Months of 2006:
2006
Revenues $275 $47 $- $- $322
Expenses (excluding
depreciation) $209 $36 $- $- $245
2005
Revenues $266 $330 $296 $321 $1,213
Expenses (excluding
depreciation) $207 $223 $210 $224 $864
Hotels Classified as Held for Sale at June 30, 2006:
2006
Revenues $1 $1 $- $- $2
Expenses (excluding
depreciation) $1 $1 $- $- $2
2005
Revenues $1 $1 $1 $1 $4
Expenses (excluding
depreciation) $1 $1 $1 $1 $4
(1) Results consist of 11 hotels sold in 2005, 39 hotels sold in 2006
and 1 hotel which is classifed as held for sale at June 30, 2006.
These amounts are included in the revenues and expenses from
owned, leased and consolidated joint venture hotels in 2006 and
2005.
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Capital Expenditures
For the Three and Six Months Ended June 30, 2006
UNAUDITED ($ millions)
Q2 YTD
---- -------
Capital Expenditures:
Owned, Leased and Consolidated Joint Venture Hotels 69 139
Corporate/IT 11 22
---- -------
Subtotal 80 161
Vacation Ownership Capital Expenditures:
Capital expenditures (includes land acquisitions) 7 31
Net capital expenditures for inventory (1) 56 61
---- -------
Subtotal 63 92
Development Capital 70 90
---- -------
Total Capital Expenditures 213 343
==== =======
(1) Represents gross inventory capital expenditures of $102 and $141
in the three and six months ended June 30, 2006, respectively, less
cost of sales of $46 and $80 in the three and six months ended June
30, 2006, respectively.
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
2006 Divisional Hotel Inventory Summary by Ownership by Brand
As of June 30, 2006
NAD EAME LAD
---------------- --------------- ---------------
Owned Hotels Rooms Hotels Rooms Hotels Rooms
------- -------- ------- ------- ------- -------
Sheraton 18 7,763 8 1,728 6 2,856
Westin 8 4,138 5 1,068 3 901
Four Points 6 1,153 - - - -
W 10 3,178 - - - -
Luxury Collection 1 654 7 828 1 181
St. Regis 3 668 1 161 - -
Other 10 2,482 - - - -
------- -------- ------- ------- ------- -------
Total Owned 56 20,036 21 3,785 10 3,938
Managed & UJV
Sheraton 53 27,636 75 22,383 14 2,749
Westin 46 25,308 11 3,184 - -
Four Points 1 475 6 899 2 263
W 8 2,275 - - 1 237
Luxury Collection 6 1,427 7 1,303 8 298
St. Regis 5 921 1 95 - -
Le Meridien 5 1,058 71 16,561 3 839
Other 4 3,305 - - - -
------- -------- ------- ------- ------- -------
Total Managed & UJV 128 62,405 171 44,425 28 4,386
Franchised
Sheraton 121 38,444 26 6,693 4 1,294
Westin 27 10,096 3 1,131 3 598
Four Points 84 14,563 11 1,539 9 1,384
Luxury Collection 1 249 14 1,721 - -
Le Meridien 4 1,342 11 3,793 - -
------- -------- ------- ------- ------- -------
Total Franchised 237 64,694 65 14,877 16 3,276
---------------------------------------------------------------------
Systemwide
Sheraton 192 73,843 109 30,804 24 6,899
Westin 81 39,542 19 5,383 6 1,499
Four Points 91 16,191 17 2,438 11 1,647
W 18 5,453 - - 1 237
Luxury Collection 8 2,330 28 3,852 9 479
St. Regis 8 1,589 2 256 - -
Le Meridien 9 2,400 82 20,354 3 839
Other 14 5,787 - - - -
------- -------- ------- ------- ------- -------
Total Systemwide 421 147,135 257 63,087 54 11,600
======= ======== ======= ======= ======= =======
----------------------------------------------------------------------
ASIA Total
--------------- ----------------
Owned Hotels Rooms Hotels Rooms
------- ------- ------- --------
Sheraton 2 831 34 13,178
Westin 1 273 17 6,380
Four Points 1 630 7 1,783
W - - 10 3,178
Luxury Collection - - 9 1,663
St. Regis - - 4 829
Other - - 10 2,482
------- ------- ------- --------
Total Owned 4 1,734 91 29,493
Managed & UJV
Sheraton 46 15,741 188 68,509
Westin 11 4,253 68 32,745
Four Points 3 723 12 2,360
W 1 252 10 2,764
Luxury Collection - - 21 3,028
St. Regis 2 591 8 1,607
Le Meridien 23 5,232 102 23,690
Other - - 4 3,305
------- ------- ------- --------
Total Managed & UJV 86 26,792 413 138,008
Franchised
Sheraton 18 6,719 169 53,150
Westin 5 1,226 38 13,051
Four Points 1 126 105 17,612
Luxury Collection - - 15 1,970
Le Meridien 5 2,772 20 7,907
------- ------- ------- --------
Total Franchised 29 10,843 347 93,690
----------------------------------------------------------------------
Systemwide
Sheraton 66 23,291 391 134,837
Westin 17 5,752 123 52,176
Four Points 5 1,479 124 21,755
W 1 252 20 5,942
Luxury Collection - - 45 6,661
St. Regis 2 591 12 2,436
Le Meridien 28 8,004 122 31,597
Other - - 14 5,787
------- ------- ------- --------
Total Systemwide 119 39,369 851 261,191
======= ======= ======= ========
----------------------------------------------------------------------
STARWOOD HOTELS & RESORTS WORLDWIDE, INC.
Vacation Ownership Inventory Pipeline
As of June 30, 2006
UNAUDITED
---------------------------------------------------------------------
# Resorts
--------------------------------
In In Active
Brand Total (2) Operations Sales
---------------------------------------------------------------------
Sheraton 7 6 6
Westin 9 4 6
St. Regis 2 1 2
Unbranded 3 3 -
--------------------------------
Total SVO, Inc. 21 14 14
--------------------------------
Unconsolidated Joint Ventures
(UJV's) 2 1 1
--------------------------------
Total including UJV's 23 15 15
---------------------------------------------------------------------
---------------------------------------------------------------------
Total Intervals Including UJV's (7)
---------------------------------------------------------------------
---------------------------------------------------------------------
# of Units (1)
--------------------------------------------------
Future
Pre-sales Capacity Total at
Brand Completed (3) Development (4) (5),(6) Buildout
---------------------------------------------------------------------
Sheraton 2,596 135 1,683 4,414
Westin 625 618 641 1,884
St. Regis 25 22 - 47
Unbranded 124 - 1 125
--------------------------------------------------
Total SVO, Inc. 3,370 775 2,325 6,470
--------------------------------------------------
Unconsolidated
Joint Ventures
(UJV's) 198 - 36 234
--------------------------------------------------
Total including
UJV's 3,568 775 2,361 6,704
---------------------------------------------------------------------
---------------------------------------------------------------------
Total Intervals
Including UJV's
(7) 185,536 40,300 122,772 348,608
------------------ --------------------------------------------------
(1) Lockoff units are considered as one unit for this analysis.
(2) Includes resorts in operation, active sales, and announced new
resorts, Sheraton Kauai and St. Regis Punta Mita (UJV)
(3) Completed units include those units that have a certificate of
occupancy.
(4) Units in Pre-sales/Development are in various stages of
development (including the permitting stage), most of which are
currently being offered for sale to customers.
(5) Based on owned land and average density in existing marketplaces
(6) Future units indicated above include planned timeshare units on
land owned by the Company or applicable UJV that have received all
major governmental land use approvals for the development of
timeshare. There can be no assurance that such units will in fact
be developed and, if developed, the time period of such
development (which may be more than several years in the future).
Some of the projects may require additional third-party approvals
or permits for development and build out and may also be subject
to legal challenges as well as a commitment of capital by the
Company. The actual number of units to be constructed may be
significantly lower than the number of future units indicated.
(7) Assumes 52 intervals per unit.
--------------------------
Contact: Starwood Hotels & Resorts Worldwide, Inc. Alisa Rosenberg, 914-640-5214
Source: Starwood Hotels & Resorts Worldwide, Inc.