Wyndham Hotels & Resorts (NYSE: WH) yesterday announced results for the three months ended March 31, 2022. Highlights include:
- Global RevPAR grew 39% compared to first quarter 2021 in constant currency.
- System-wide rooms grew 200 basis points year-over-year, including 120 basis points of growth in the U.S. and 330 basis points of growth internationally.
- Diluted earnings per share of $1.14 compared to $0.26 in the first quarter 2021; adjusted diluted earnings per share increased to $0.95 compared to $0.36 in first quarter 2021.
- Net income of $106 million compared to $24 million in first quarter 2021; adjusted net income of $88 million compared to $33 million in first quarter 2021.
- Adjusted EBITDA of $159 million compared to $97 million in first quarter 2021.
- Net cash provided by operating activities of $135 million compared to $64 million in first quarter 2021; free cash flow of $125 million compared to $59 million in first quarter 2021.
- Completed the exit of its select-service management business.
- Completed the sale of the Wyndham Grand Bonnet Creek Resort; the Wyndham Grand Rio Mar Resort is under contract and expected to close in May 2022.
- Returned $68 million to shareholders through $38 million of share repurchases and a quarterly cash dividend of $0.32 per share.
"Our exemplary first quarter results demonstrate the power of our brands and the value we are driving to our owners, guests, and shareholders," said Geoffrey A. Ballotti, president and chief executive officer. "Strong leisure and everyday business travel demand drove RevPAR 4% above 2019 levels domestically and we continued to simplify our operations by exiting our select-service management business and selling one of our two owned assets. Our development pipeline increased 9% to a record 204,000 rooms, including the first 50 deals for our new extended-stay product, and our room openings grew 50% more than last year, putting us solidly on track with our full year net-room growth guidance."
Fee-related and other revenues increased 36% year-over-year to $316 million primarily reflecting strong ADR growth in the U.S.
The Company generated net income of $106 million, or $1.14 per diluted share, an increase of $82 million, or $0.88 per diluted share, reflecting higher adjusted EBITDA, a gain on the sale of the Wyndham Grand Bonnet Creek Resort and lower net interest expense. Adjusted EBITDA increased $62 million, or 64%, versus 2021 to $159 million reflecting higher revenue and a favorable timing benefit from the marketing fund, partially offset by higher variable expenses at the Company's owned hotels.
During the first quarter 2022, the Company's marketing fund revenues exceeded expenses by $7 million; while in first quarter 2021, the Company's marketing fund expenses exceeded revenues by $7 million.
Full reconciliations of GAAP results to the Company's non-GAAP adjusted measures for all reported periods appear in the tables to this press release.
System Size
|
March 31, 2022 |
March 31, 2021 |
YOY Change (bps) |
||||||||||||||||||
|
United States |
491,900 |
486,000 |
120 |
|||||||||||||||||
|
International |
321,400 |
311,200 |
330 |
|||||||||||||||||
|
Global |
813,300 |
797,200 |
200 |
The Company's global system grew 200 basis points, reflecting 120 basis points of growth in the U.S. and 330 basis points of growth internationally. As expected, these increases included strong growth in both the higher RevPAR midscale and above segments in the U.S. and the direct franchising business in China, which grew 6% and 12%, respectively. The Company remains solidly on track with its goal of achieving a retention rate above 95% and its net room growth outlook of 2 to 4% for the full year 2022.
RevPAR
|
First Quarter 2022 |
YOY Constant Currency % Change |
Constant Currency % Change vs. 2019 |
||||||||||||||||
|
United States |
$ |
42.11 |
38 |
% |
4 |
% |
||||||||||||
|
International |
21.95 |
46 |
(17) |
|||||||||||||||
|
Global |
34.06 |
39 |
(4) |
|||||||||||||||
First quarter RevPAR grew 39% globally in constant currency, including 38% growth in the U.S. and 46% growth internationally. The increase is approximately two-thirds driven by stronger pricing power and one-third driven by higher occupancy levels.
Business Segment Discussion
|
Revenue |
Adjusted EBITDA |
||||||||||||||||||||||||||||||||
|
First Quarter 2022 |
First Quarter 2021 |
% Change |
First Quarter 2022 |
First Quarter 2021 |
% Change |
||||||||||||||||||||||||||||
|
Hotel Franchising |
$ |
272 |
$ |
209 |
30 |
% |
$ |
155 |
$ |
105 |
48 |
% |
|||||||||||||||||||||
|
Hotel Management |
99 |
94 |
5 |
20 |
5 |
n/a |
|||||||||||||||||||||||||||
|
Corporate and Other |
— |
— |
— |
(16) |
(13) |
(23) |
|||||||||||||||||||||||||||
|
Total Company |
$ |
371 |
$ |
303 |
22 |
$ |
159 |
$ |
97 |
64 |
|||||||||||||||||||||||
Hotel Franchising revenues increased 30% year-over-year to $272 million primarily due to the global RevPAR increase. Hotel Franchising adjusted EBITDA increased 48% to $155 million reflecting the growth in revenues and a timing benefit from the marketing fund.
Hotel Management revenues increased 5% year-over-year to $99 million, including a $16 million decrease in cost-reimbursement revenues, which have no impact on adjusted EBITDA. Absent cost-reimbursements, Hotel Management revenues increased $21 million, or 91%, to $44 million primarily due to the global RevPAR increase and improved performance at the Company's owned hotels. Hotel Management adjusted EBITDA increased $15 million year-over-year reflecting the revenue increases, partially offset by higher variable expenses at the Company's owned hotels.
Development
The Company awarded 165 new contracts this quarter, including 50 new construction projects for the Company's new extended-stay brand, compared to 112 in the first quarter 2021. On March 31, 2022, the Company's global development pipeline consisted of approximately 1,600 hotels and approximately 204,000 rooms, of which approximately 80% is in the midscale and above segments (nearly 70% in the U.S.). The pipeline grew 9% year-over-year, including 12% domestically and 7% internationally. Approximately 63% of the Company's development pipeline is international and 79% is new construction, of which approximately 35% has broken ground.
Exit of Select-Service Management Business
On March 3, 2022, the Company completed the exit of its select-service management business and received proceeds of $84 million from CorePoint Lodging ("CPLG"). The franchise agreements for these hotels remained in-place at their stated fee structure with CPLG's buyer, Highgate Holdings, Inc. The proceeds received were offset on the Company's income statement by the non-cash write-off of the remaining balance of the management contract intangible asset that was created upon the acquisition of La Quinta Holdings in 2018.
Sale of Owned Hotels
On March 24, 2022, the Company completed the sale of the Wyndham Grand Bonnet Creek Resort in Orlando for gross proceeds of approximately $121 million and recognized a $36 million gain on sale, which has been excluded from Adjusted EBITDA. The Company entered into a 20-year franchise agreement with the buyer.
The Company is under contract and expects to complete the sale of the Wyndham Grand Rio Mar Resort in Puerto Rico in May 2022. The Company expects to enter into a 20-year franchise agreement with the buyer in connection with the sale.
Balance Sheet and Liquidity
The Company generated $135 million of net cash provided by operating activities in the first quarter of 2022 and $125 million of free cash flow. The Company ended the quarter with a cash balance of $416 million, including $84 million of proceeds received in connection with the Company's exit of its select-service management business and gross proceeds of approximately $121 million received in connection with its sale of the Wyndham Grand Bonnet Creek Resort. These inflows are reflected within the investing section of the Statement of Cash Flows and therefore not included in the Company's free cash flow.
At March 31, 2022, the Company had approximately $1.2 billion in total liquidity and its net debt leverage ratio was 2.6 times, below the Company's 3 to 4 times stated target range. Excluding the proceeds received in connection with the exit of its select-service management business and the sale of the Wyndham Grand Bonnet Creek Resort, which are expected to be redeployed, the net debt leverage ratio was 2.9 times.
In April 2022, the Company amended its $750 million revolving credit facility, extending the maturity from May 2023 to April 2027 on similar terms as the previous facility, and issued a new $400 million senior secured Term Loan A facility, which matures in April 2027. The proceeds from the Term Loan A were used to repay a portion of the Company's existing Term Loan B facility, which is scheduled to mature in May 2025. There was no increase in rates from the Term Loan B to the new Term Loan A.
Share Repurchases and Dividends
During the first quarter of 2022, the Company repurchased approximately 455,100 shares of its common stock for $38 million at an average price of $83.72 per share.
The Company paid common stock dividends of $30 million, or $0.32 per share, in the first quarter of 2022.
Full-Year 2022 Outlook
The Company is updating its outlook as follows:
|
Updated Outlook |
Prior Outlook |
|||||||||||||
|
Year-over-year rooms growth |
2% - 4% |
2% - 4% |
||||||||||||
|
Year-over-year global RevPAR growth |
12% - 16% |
12% - 16% |
||||||||||||
|
Fee-related and other revenues (a) |
$1.28 - $1.31 billion |
$1.34 - $1.37 billion |
||||||||||||
|
Adjusted EBITDA |
$605 - $625 million |
$605 - $625 million |
||||||||||||
|
Adjusted net income (b) |
$317 - $329 million |
$308 - $320 million |
||||||||||||
|
Adjusted diluted EPS |
$3.39 - $3.51 |
$3.28 - $3.40 |
||||||||||||
|
Free cash flow conversion rate (c) |
~55% |
~55% |
|
(a) |
Reflects the removal of post-sale revenues related to the Wyndham Grand Bonnet Creek and Wyndham Grand Rio Mar from prior projections. |
|||||
|
(b) |
Reflects the removal from prior projections of depreciation related to the Wyndham Grand Bonnet Creek and Wyndham Grand Rio Mar. |
|||||
|
(c) |
Represents the percentage of adjusted EBITDA that is expected to produce free cash flow. |
|||||
Wyndham Hotels & Resorts (NYSE: WH) is the world's largest hotel franchising company by the number of properties, with over 8,900 hotels across over 95 countries on six continents.
|
Table 1 |
|||||||||||
|
WYNDHAM HOTELS & RESORTS |
|||||||||||
|
INCOME STATEMENT |
|||||||||||
|
(In millions, except per share data) |
|||||||||||
|
(Unaudited) |
|||||||||||
|
Three Months Ended March 31, |
|||||||||||
|
2022 |
2021 |
||||||||||
|
Net revenues |
|||||||||||
|
Royalties and franchise fees |
$ |
110 |
$ |
78 |
|||||||
|
Marketing, reservation and loyalty |
111 |
85 |
|||||||||
|
Management and other fees |
35 |
19 |
|||||||||
|
License and other fees |
19 |
20 |
|||||||||
|
Other |
41 |
30 |
|||||||||
|
Fee-related and other revenues |
316 |
232 |
|||||||||
|
Cost reimbursements |
55 |
71 |
|||||||||
|
Net revenues |
371 |
303 |
|||||||||
|
Expenses |
|||||||||||
|
Marketing, reservation and loyalty |
104 |
92 |
|||||||||
|
Operating |
35 |
27 |
|||||||||
|
General and administrative |
29 |
24 |
|||||||||
|
Cost reimbursements |
55 |
71 |
|||||||||
|
Depreciation and amortization |
24 |
24 |
|||||||||
|
Gain on asset sale |
(36) |
— |
|||||||||
|
Separation-related |
— |
2 |
|||||||||
|
Total expenses |
211 |
240 |
|||||||||
|
Operating income |
160 |
63 |
|||||||||
|
Interest expense, net |
20 |
28 |
|||||||||
|
Income before income taxes |
140 |
35 |
|||||||||
|
Provision for income taxes |
34 |
11 |
|||||||||
|
Net income |
$ |
106 |
$ |
24 |
|||||||
|
Earnings per share |
|||||||||||
|
Basic |
$ |
1.15 |
$ |
0.26 |
|||||||
|
Diluted |
1.14 |
0.26 |
|||||||||
|
Weighted average shares outstanding |
|||||||||||
|
Basic |
92.5 |
93.4 |
|||||||||
|
Diluted |
93.2 |
93.8 |
|||||||||
|
Table 2 |
||||||||||||||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
||||||||||||||||||||||||||||||||
|
HISTORICAL REVENUE AND ADJUSTED EBITDA BY SEGMENT |
||||||||||||||||||||||||||||||||
|
The reportable segments presented below represent our operating segments for which separate financial information is available and is utilized on a regular basis by our chief operating decision maker to assess performance and allocate resources. In identifying our reportable segments, we also consider the nature of services provided by our operating segments. Management evaluates the operating results of each of our reportable segments based upon net revenues and adjusted EBITDA. We believe that adjusted EBITDA is a useful measure of performance for our segments which, when considered with GAAP measures, allows a more complete understanding of our operating performance. We use this measure internally to assess operating performance, both absolutely and in comparison to other companies, and to make day to day operating decisions, including in the evaluation of selected compensation decisions. Our presentation of adjusted EBITDA may not be comparable to similarly-titled measures used by other companies. During the first quarter of 2021, we modified the definition of adjusted EBITDA to exclude the amortization of development advance notes to reflect how our chief operating decision maker reviews operating performance beginning in 2021. We have applied the modified definition of adjusted EBITDA to all periods presented. |
||||||||||||||||||||||||||||||||
|
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year |
||||||||||||||||||||||||||||
|
Hotel Franchising |
||||||||||||||||||||||||||||||||
|
Net revenues |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
272 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
209 |
$ |
283 |
$ |
337 |
$ |
270 |
$ |
1,099 |
|||||||||||||||||||||||
|
2020 |
243 |
182 |
236 |
202 |
863 |
|||||||||||||||||||||||||||
|
2019 |
269 |
331 |
379 |
300 |
1,279 |
|||||||||||||||||||||||||||
|
Adjusted EBITDA (a) |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
155 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
105 |
$ |
166 |
$ |
193 |
$ |
128 |
$ |
592 |
|||||||||||||||||||||||
|
2020 |
110 |
86 |
119 |
77 |
392 |
|||||||||||||||||||||||||||
|
2019 |
115 |
164 |
197 |
153 |
629 |
|||||||||||||||||||||||||||
|
Hotel Management |
||||||||||||||||||||||||||||||||
|
Net revenues |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
99 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
94 |
$ |
123 |
$ |
126 |
$ |
122 |
$ |
466 |
|||||||||||||||||||||||
|
2020 |
167 |
76 |
101 |
94 |
437 |
|||||||||||||||||||||||||||
|
2019 |
197 |
201 |
180 |
190 |
768 |
|||||||||||||||||||||||||||
|
Adjusted EBITDA |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
20 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
5 |
$ |
16 |
$ |
16 |
$ |
19 |
$ |
57 |
|||||||||||||||||||||||
|
2020 |
17 |
(4) |
2 |
(1) |
13 |
|||||||||||||||||||||||||||
|
2019 |
16 |
16 |
13 |
21 |
66 |
|||||||||||||||||||||||||||
|
Corporate and Other |
||||||||||||||||||||||||||||||||
|
Net revenues |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
— |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|||||||||||||||||||||||
|
2020 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||
|
2019 |
2 |
1 |
1 |
2 |
6 |
|||||||||||||||||||||||||||
|
Adjusted EBITDA |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
(16) |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
(13) |
$ |
(14) |
$ |
(15) |
$ |
(16) |
$ |
(59) |
|||||||||||||||||||||||
|
2020 |
(18) |
(16) |
(18) |
(18) |
(69) |
|||||||||||||||||||||||||||
|
2019 |
(18) |
(19) |
(18) |
(19) |
(74) |
|||||||||||||||||||||||||||
|
Table 2 (continued) |
||||||||||||||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
||||||||||||||||||||||||||||||||
|
HISTORICAL REVENUE AND ADJUSTED EBITDA BY SEGMENT |
||||||||||||||||||||||||||||||||
|
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year |
||||||||||||||||||||||||||||
|
Total Company |
||||||||||||||||||||||||||||||||
|
Net revenues |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
371 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
303 |
$ |
406 |
$ |
463 |
$ |
392 |
$ |
1,565 |
|||||||||||||||||||||||
|
2020 |
410 |
258 |
337 |
296 |
1,300 |
|||||||||||||||||||||||||||
|
2019 |
468 |
533 |
560 |
492 |
2,053 |
|||||||||||||||||||||||||||
|
Net income/(loss) |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
106 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
24 |
$ |
68 |
$ |
103 |
$ |
48 |
$ |
244 |
|||||||||||||||||||||||
|
2020 |
22 |
(174) |
27 |
(7) |
(132) |
|||||||||||||||||||||||||||
|
2019 |
21 |
26 |
45 |
64 |
157 |
|||||||||||||||||||||||||||
|
Adjusted EBITDA (a) |
||||||||||||||||||||||||||||||||
|
2022 |
$ |
159 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||
|
2021 |
97 |
$ |
168 |
$ |
194 |
$ |
131 |
$ |
590 |
|||||||||||||||||||||||
|
2020 |
109 |
66 |
103 |
58 |
336 |
|||||||||||||||||||||||||||
|
2019 |
113 |
161 |
192 |
155 |
621 |
|||||||||||||||||||||||||||
|
NOTE: |
Amounts may not add across due to rounding. See Table 7 for reconciliations of Total Company non-GAAP measures and Table 9 for definitions. |
|||||
|
(a) |
Adjusted EBITDA for 2019 and 2020 has been recast to exclude the amortization of development advance notes to be consistent with the presentation adopted in 2021. |
|||||
|
Table 3 |
|||||||||||
|
WYNDHAM HOTELS & RESORTS |
|||||||||||
|
CONDENSED CASH FLOWS |
|||||||||||
|
(In millions) |
|||||||||||
|
(Unaudited) |
|||||||||||
|
Three Months Ended March 31, |
|||||||||||
|
2022 |
2021 |
||||||||||
|
Operating activities |
|||||||||||
|
Net income |
$ |
106 |
$ |
24 |
|||||||
|
Depreciation and amortization |
24 |
24 |
|||||||||
|
Trade receivables |
17 |
10 |
|||||||||
|
Accounts payable, accrued expenses and other current liabilities |
(32) |
(24) |
|||||||||
|
Deferred revenues |
19 |
9 |
|||||||||
|
Payments of development advance notes |
(7) |
(8) |
|||||||||
|
Other, net |
8 |
29 |
|||||||||
|
Net cash provided by operating activities |
135 |
64 |
|||||||||
|
Investing activities |
|||||||||||
|
Property and equipment additions |
(10) |
(5) |
|||||||||
|
Proceeds from asset sales, net (a) |
202 |
— |
|||||||||
|
Net cash provided by/(used in) investing activities |
192 |
(5) |
|||||||||
|
Financing activities |
|||||||||||
|
Payments of long-term debt, net |
(4) |
(4) |
|||||||||
|
Dividends to shareholders |
(30) |
(15) |
|||||||||
|
Repurchases of common stock |
(39) |
— |
|||||||||
|
Other, net |
(9) |
(2) |
|||||||||
|
Net cash used in financing activities |
(82) |
(21) |
|||||||||
|
Net increase in cash, cash equivalents and restricted cash |
245 |
38 |
|||||||||
|
Cash, cash equivalents and restricted cash, beginning of period |
171 |
493 |
|||||||||
|
Cash, cash equivalents and restricted cash, end of period |
$ |
416 |
$ |
531 |
|||||||
|
(a) |
Includes proceeds of $118 million, net of transaction costs, received from the Company's sale of the Wyndham Grand Bonnet Creek Resort and $84 million of proceeds from CPLG related to the Company's exit of its select-service management business. |
||||||
|
Free Cash Flow: |
|||||||||||
|
We define free cash flow to be net cash provided by operating activities less property and equipment additions, which we also refer to as capital expenditures. We believe free cash flow to be a useful operating performance measure to us and investors to evaluate the ability of our operations to generate cash for uses other than capital expenditures and, after debt service and other obligations, our ability to grow our business through acquisitions and investments, as well as our ability to return cash to shareholders through dividends and share repurchases. Free cash flow is not necessarily a representation of how we will use excess cash. A limitation of using free cash flow versus the GAAP measure of net cash provided by operating activities as a means for evaluating Wyndham Hotels is that free cash flow does not represent the total cash movement for the period as detailed in the condensed consolidated statement of cash flows. |
|
Three Months Ended March 31, |
|||||||||||
|
2022 |
2021 |
||||||||||
|
Net cash provided by operating activities |
$ |
135 |
$ |
64 |
|||||||
|
Less: Property and equipment additions |
(10) |
(5) |
|||||||||
|
Free cash flow |
$ |
125 |
$ |
59 |
|||||||
|
Table 4 |
|||||||||
|
WYNDHAM HOTELS & RESORTS |
|||||||||
|
BALANCE SHEET SUMMARY AND DEBT |
|||||||||
|
(In millions) |
|||||||||
|
(Unaudited) |
|||||||||
|
As of March 31, 2022 |
As of December 31, 2021 |
||||||||
|
Assets |
|||||||||
|
Cash and cash equivalents |
$ |
416 |
$ |
171 |
|||||
|
Trade receivables, net |
229 |
246 |
|||||||
|
Assets held for sale |
67 |
154 |
|||||||
|
Property and equipment, net |
106 |
106 |
|||||||
|
Goodwill and intangible assets, net |
3,104 |
3,200 |
|||||||
|
Other current and non-current assets |
370 |
392 |
|||||||
|
Total assets |
$ |
4,292 |
$ |
4,269 |
|||||
|
Liabilities and stockholders' equity |
|||||||||
|
Total debt |
$ |
2,079 |
$ |
2,084 |
|||||
|
Other current liabilities |
359 |
376 |
|||||||
|
Deferred income tax liabilities |
350 |
366 |
|||||||
|
Other non-current liabilities |
345 |
354 |
|||||||
|
Total liabilities |
3,133 |
3,180 |
|||||||
|
Total stockholders' equity |
1,159 |
1,089 |
|||||||
|
Total liabilities and stockholders' equity |
$ |
4,292 |
$ |
4,269 |
|||||
|
Our outstanding debt was as follows: |
|||||||||
|
As of March 31, 2022 |
As of December 31, 2021 |
||||||||
|
$750 million revolving credit facility (due May 2023) (a) |
$ |
— |
$ |
— |
|||||
|
Term loan (due May 2025) (a) |
1,537 |
1,541 |
|||||||
|
4.375% senior unsecured notes (due August 2028) |
493 |
493 |
|||||||
|
Finance leases |
49 |
50 |
|||||||
|
Total debt |
2,079 |
2,084 |
|||||||
|
Cash and cash equivalents |
416 |
171 |
|||||||
|
Net debt |
$ |
1,663 |
$ |
1,913 |
|||||
|
Our outstanding debt matures as follows: |
|||||||||
|
As of March 31, 2022 |
As of April 26, 2022 |
||||||||
|
Within 1 year |
$ |
21 |
$ |
5 |
|||||
|
Between 1 and 2 years |
22 |
26 |
|||||||
|
Between 2 and 3 years |
22 |
26 |
|||||||
|
Between 3 and 4 years |
1,495 |
1,173 |
|||||||
|
Between 4 and 5 years |
7 |
37 |
|||||||
|
Thereafter |
512 |
812 |
|||||||
|
Total |
$ |
2,079 |
$ |
2,079 |
|||||
|
(a) |
In April 2022, the Company amended its credit agreement, which extended the maturity of the revolving credit facility from May 2023 to April 2027 and issued a new $400 million term loan A, which also matures in April 2027. The proceeds from the new term loan were used to pay down a portion of the existing term loan B, which matures in May 2025. |
|||||
|
(b) |
Reflects impact to maturity schedule from issuance of new $400 million term loan A and use of proceeds to repay a portion of existing term loan B. |
|||||
|
Table 5 |
|||||||||||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
|||||||||||||||||||||||||||||
|
REVENUE DRIVERS |
|||||||||||||||||||||||||||||
|
Three Months Ended March 31, |
|||||||||||||||||||||||||||||
|
2022 |
2021 |
Change |
% Change |
||||||||||||||||||||||||||
|
Beginning Room Count (January 1) |
|||||||||||||||||||||||||||||
|
United States |
490,600 |
487,300 |
3,300 |
1% |
|||||||||||||||||||||||||
|
International |
319,500 |
308,600 |
10,900 |
4 |
|||||||||||||||||||||||||
|
Global |
810,100 |
795,900 |
14,200 |
2 |
|||||||||||||||||||||||||
|
Additions |
|||||||||||||||||||||||||||||
|
United States |
6,800 |
3,500 |
3,300 |
94 |
|||||||||||||||||||||||||
|
International |
4,600 |
4,100 |
500 |
12 |
|||||||||||||||||||||||||
|
Global |
11,400 |
7,600 |
3,800 |
50 |
|||||||||||||||||||||||||
|
Deletions |
|||||||||||||||||||||||||||||
|
United States |
(5,500) |
(4,800) |
(700) |
(15) |
|||||||||||||||||||||||||
|
International |
(2,700) |
(1,500) |
(1,200) |
(80) |
|||||||||||||||||||||||||
|
Global |
(8,200) |
(6,300) |
(1,900) |
(30) |
|||||||||||||||||||||||||
|
Ending Room Count (March 31) |
|||||||||||||||||||||||||||||
|
United States |
491,900 |
486,000 |
5,900 |
1 |
|||||||||||||||||||||||||
|
International |
321,400 |
311,200 |
10,200 |
3 |
|||||||||||||||||||||||||
|
Global |
813,300 |
797,200 |
16,100 |
2% |
|||||||||||||||||||||||||
|
As of March 31, |
FY 2019 Royalty Contribution |
||||||||||||||||||||||||||||
|
2022 |
2021 |
Change |
% Change |
||||||||||||||||||||||||||
|
System Size |
|||||||||||||||||||||||||||||
|
United States |
|||||||||||||||||||||||||||||
|
Economy |
240,400 |
249,200 |
(8,800) |
(4%) |
|||||||||||||||||||||||||
|
Midscale and Upper Midscale |
232,900 |
220,200 |
12,700 |
6 |
|||||||||||||||||||||||||
|
Upscale and Above |
18,600 |
16,600 |
2,000 |
12 |
|||||||||||||||||||||||||
|
Total United States |
491,900 |
486,000 |
5,900 |
1% |
86% |
||||||||||||||||||||||||
|
International |
|||||||||||||||||||||||||||||
|
Greater China |
154,900 |
146,500 |
8,400 |
6% |
3 |
||||||||||||||||||||||||
|
Rest of Asia Pacific |
29,400 |
27,900 |
1,500 |
5 |
1 |
||||||||||||||||||||||||
|
Europe, the Middle East and Africa |
66,600 |
66,500 |
100 |
— |
4 |
||||||||||||||||||||||||
|
Canada |
39,100 |
40,500 |
(1,400) |
(3) |
5 |
||||||||||||||||||||||||
|
Latin America |
31,400 |
29,800 |
1,600 |
5 |
1 |
||||||||||||||||||||||||
|
Total International |
321,400 |
311,200 |
10,200 |
3% |
14 |
||||||||||||||||||||||||
|
Global |
813,300 |
797,200 |
16,100 |
2% |
100% |
||||||||||||||||||||||||
|
(a) |
FY 2019 provided to illustrate pre-pandemic results. |
||||||
|
Table 5 (continued) |
||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
||||||||||||||||||
|
REVENUE DRIVERS |
||||||||||||||||||
|
Three Months Ended March 31, 2022 |
Constant Currency % Change (a) |
Three-Year Basis % Change (b) |
||||||||||||||||
|
Regional RevPAR Growth |
||||||||||||||||||
|
United States |
||||||||||||||||||
|
Economy |
$ |
35.14 |
28% |
11% |
||||||||||||||
|
Midscale and Upper Midscale |
47.23 |
41 |
(1) |
|||||||||||||||
|
Upscale and Above |
79.54 |
81 |
(14) |
|||||||||||||||
|
Total United States |
$ |
42.11 |
38% |
4% |
||||||||||||||
|
International |
||||||||||||||||||
|
Greater China |
$ |
13.31 |
(5%) |
(29%) |
||||||||||||||
|
Rest of Asia Pacific |
22.85 |
16 |
(37) |
|||||||||||||||
|
Europe, the Middle East and Africa |
30.26 |
123 |
(18) |
|||||||||||||||
|
Canada |
33.64 |
61 |
(6) |
|||||||||||||||
|
Latin America |
32.56 |
132 |
33 |
|||||||||||||||
|
Total International |
$ |
21.95 |
46% |
(17%) |
||||||||||||||
|
Global |
$ |
34.06 |
39% |
(4%) |
||||||||||||||
|
Three Months Ended March 31, |
||||||||||||||||||
|
2022 |
2021 |
% Change |
||||||||||||||||
|
Average Royalty Rate |
||||||||||||||||||
|
United States |
4.6% |
4.6% |
— |
|||||||||||||||
|
International |
2.3% |
2.0% |
30 bps |
|||||||||||||||
|
Global |
4.0% |
4.0% |
— |
|||||||||||||||
|
(a) |
International excludes the impact of currency exchange movements. |
||||||
|
(b) |
Compares 2022 to 2019; international excludes the impact of currency exchange movements. |
||||||
|
Table 6 |
||||||||||||||||||||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
||||||||||||||||||||||||||||||||||||||
|
HISTORICAL REVPAR AND ROOMS |
||||||||||||||||||||||||||||||||||||||
|
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year |
||||||||||||||||||||||||||||||||||
|
Hotel Franchising |
||||||||||||||||||||||||||||||||||||||
|
Global RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
33.08 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
24.02 |
$ |
35.69 |
$ |
44.67 |
$ |
34.77 |
$ |
34.85 |
||||||||||||||||||||||||||||
|
2020 |
$ |
25.90 |
$ |
17.05 |
$ |
28.83 |
$ |
23.19 |
$ |
23.74 |
||||||||||||||||||||||||||||
|
2019 |
$ |
33.76 |
$ |
42.04 |
$ |
45.23 |
$ |
34.51 |
$ |
38.91 |
||||||||||||||||||||||||||||
|
U.S. RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
41.01 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
29.68 |
$ |
46.99 |
$ |
56.38 |
$ |
42.45 |
$ |
43.95 |
||||||||||||||||||||||||||||
|
2020 |
$ |
31.43 |
$ |
23.19 |
$ |
36.06 |
$ |
27.28 |
$ |
29.50 |
||||||||||||||||||||||||||||
|
2019 |
$ |
37.69 |
$ |
48.65 |
$ |
51.93 |
$ |
37.96 |
$ |
44.09 |
||||||||||||||||||||||||||||
|
International RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
21.05 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
15.26 |
$ |
18.21 |
$ |
26.62 |
$ |
23.13 |
$ |
20.86 |
||||||||||||||||||||||||||||
|
2020 |
$ |
17.39 |
$ |
7.66 |
$ |
17.39 |
$ |
16.71 |
$ |
14.75 |
||||||||||||||||||||||||||||
|
2019 |
$ |
27.56 |
$ |
31.59 |
$ |
34.79 |
$ |
29.15 |
$ |
30.80 |
||||||||||||||||||||||||||||
|
Global Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
793,200 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
748,700 |
752,500 |
758,600 |
769,400 |
769,400 |
|||||||||||||||||||||||||||||||||
|
2020 |
769,000 |
754,700 |
748,200 |
746,500 |
746,500 |
|||||||||||||||||||||||||||||||||
|
2019 |
745,300 |
751,300 |
758,400 |
770,200 |
770,200 |
|||||||||||||||||||||||||||||||||
|
U.S. Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
486,600 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
452,500 |
454,200 |
458,000 |
465,100 |
465,100 |
|||||||||||||||||||||||||||||||||
|
2020 |
463,900 |
460,200 |
459,600 |
452,600 |
452,600 |
|||||||||||||||||||||||||||||||||
|
2019 |
454,900 |
457,600 |
460,100 |
464,600 |
464,600 |
|||||||||||||||||||||||||||||||||
|
International Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
306,600 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
296,200 |
298,300 |
300,600 |
304,300 |
304,300 |
|||||||||||||||||||||||||||||||||
|
2020 |
305,100 |
294,500 |
288,600 |
293,900 |
293,900 |
|||||||||||||||||||||||||||||||||
|
2019 |
290,400 |
293,700 |
298,300 |
305,600 |
305,600 |
|||||||||||||||||||||||||||||||||
|
Hotel Management |
||||||||||||||||||||||||||||||||||||||
|
Global RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
56.55 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
38.17 |
$ |
56.08 |
$ |
64.63 |
$ |
57.57 |
$ |
53.81 |
||||||||||||||||||||||||||||
|
2020 |
$ |
50.00 |
$ |
20.67 |
$ |
34.34 |
$ |
32.91 |
$ |
34.67 |
||||||||||||||||||||||||||||
|
2019 |
$ |
63.25 |
$ |
66.67 |
$ |
66.65 |
$ |
59.19 |
$ |
64.01 |
||||||||||||||||||||||||||||
|
U.S. RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
69.92 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
42.89 |
$ |
67.42 |
$ |
78.27 |
$ |
66.77 |
$ |
63.20 |
||||||||||||||||||||||||||||
|
2020 |
$ |
54.35 |
$ |
23.21 |
$ |
39.12 |
$ |
34.14 |
$ |
37.97 |
||||||||||||||||||||||||||||
|
2019 |
$ |
65.58 |
$ |
71.61 |
$ |
70.75 |
$ |
60.89 |
$ |
67.32 |
||||||||||||||||||||||||||||
|
International RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
40.26 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
27.12 |
$ |
31.20 |
$ |
37.53 |
$ |
40.96 |
$ |
34.31 |
||||||||||||||||||||||||||||
|
2020 |
$ |
38.07 |
$ |
13.78 |
$ |
23.16 |
$ |
29.86 |
$ |
26.21 |
||||||||||||||||||||||||||||
|
2019 |
$ |
55.12 |
$ |
49.53 |
$ |
52.49 |
$ |
53.67 |
$ |
52.69 |
||||||||||||||||||||||||||||
|
Global Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
20,100 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
48,500 |
45,500 |
44,000 |
40,700 |
40,700 |
|||||||||||||||||||||||||||||||||
|
2020 |
59,300 |
58,200 |
55,800 |
49,400 |
49,400 |
|||||||||||||||||||||||||||||||||
|
2019 |
66,800 |
65,200 |
63,400 |
60,800 |
60,800 |
|||||||||||||||||||||||||||||||||
|
U.S. Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
5,300 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
33,500 |
30,600 |
28,800 |
25,500 |
25,500 |
|||||||||||||||||||||||||||||||||
|
2020 |
42,900 |
41,800 |
38,100 |
34,700 |
34,700 |
|||||||||||||||||||||||||||||||||
|
2019 |
51,700 |
50,700 |
49,100 |
45,600 |
45,600 |
|||||||||||||||||||||||||||||||||
|
International Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
14,800 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
15,000 |
14,900 |
15,200 |
15,200 |
15,200 |
|||||||||||||||||||||||||||||||||
|
2020 |
16,400 |
16,400 |
17,700 |
14,700 |
14,700 |
|||||||||||||||||||||||||||||||||
|
2019 |
15,100 |
14,500 |
14,300 |
15,200 |
15,200 |
|||||||||||||||||||||||||||||||||
|
Table 6 (continued) |
||||||||||||||||||||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
||||||||||||||||||||||||||||||||||||||
|
HISTORICAL REVPAR AND ROOMS |
||||||||||||||||||||||||||||||||||||||
|
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year |
||||||||||||||||||||||||||||||||||
|
Total System |
||||||||||||||||||||||||||||||||||||||
|
Global RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
34.06 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
24.90 |
$ |
36.92 |
$ |
45.80 |
$ |
35.99 |
$ |
35.95 |
||||||||||||||||||||||||||||
|
2020 |
$ |
27.68 |
$ |
17.31 |
$ |
29.23 |
$ |
23.84 |
$ |
24.51 |
||||||||||||||||||||||||||||
|
2019 |
$ |
36.21 |
$ |
44.06 |
$ |
46.94 |
$ |
36.36 |
$ |
40.92 |
||||||||||||||||||||||||||||
|
U.S. RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
42.11 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
30.62 |
$ |
48.37 |
$ |
57.73 |
$ |
43.84 |
$ |
45.19 |
||||||||||||||||||||||||||||
|
2020 |
$ |
33.45 |
$ |
23.19 |
$ |
36.31 |
$ |
27.80 |
$ |
30.20 |
||||||||||||||||||||||||||||
|
2019 |
$ |
40.56 |
$ |
50.98 |
$ |
53.79 |
$ |
40.09 |
$ |
46.39 |
||||||||||||||||||||||||||||
|
International RevPAR |
||||||||||||||||||||||||||||||||||||||
|
2022 |
$ |
21.95 |
n/a |
n/a |
n/a |
n/a |
||||||||||||||||||||||||||||||||
|
2021 |
$ |
15.83 |
$ |
18.84 |
$ |
27.15 |
$ |
23.99 |
$ |
21.52 |
||||||||||||||||||||||||||||
|
2020 |
$ |
18.45 |
$ |
7.96 |
$ |
17.72 |
$ |
17.37 |
$ |
15.35 |
||||||||||||||||||||||||||||
|
2019 |
$ |
28.92 |
$ |
32.47 |
$ |
35.63 |
$ |
30.29 |
$ |
31.85 |
||||||||||||||||||||||||||||
|
Global Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
813,300 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
797,200 |
798,000 |
802,600 |
810,100 |
810,100 |
|||||||||||||||||||||||||||||||||
|
2020 |
828,300 |
812,900 |
804,000 |
795,900 |
795,900 |
|||||||||||||||||||||||||||||||||
|
2019 |
812,100 |
816,600 |
821,800 |
831,000 |
831,000 |
|||||||||||||||||||||||||||||||||
|
U.S. Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
491,900 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
486,000 |
484,800 |
486,800 |
490,600 |
490,600 |
|||||||||||||||||||||||||||||||||
|
2020 |
506,800 |
502,000 |
497,700 |
487,300 |
487,300 |
|||||||||||||||||||||||||||||||||
|
2019 |
506,600 |
508,300 |
509,200 |
510,200 |
510,200 |
|||||||||||||||||||||||||||||||||
|
International Rooms |
||||||||||||||||||||||||||||||||||||||
|
2022 |
321,400 |
n/a |
n/a |
n/a |
n/a |
|||||||||||||||||||||||||||||||||
|
2021 |
311,200 |
313,200 |
315,800 |
319,500 |
319,500 |
|||||||||||||||||||||||||||||||||
|
2020 |
321,500 |
310,900 |
306,300 |
308,600 |
308,600 |
|||||||||||||||||||||||||||||||||
|
2019 |
305,500 |
308,300 |
312,600 |
320,800 |
320,800 |
|||||||||||||||||||||||||||||||||
|
NOTE: |
Amounts may not foot due to rounding. Results reflect the reclassification of rooms from the Hotel Management segment to the Hotel Franchising segment related to the CorePoint Lodging asset sales, including approximately 19,000 rooms in first quarter 2022. |
||||||
|
Table 7 |
|||||||||||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
|||||||||||||||||||||||||||||
|
NON-GAAP RECONCILIATIONS |
|||||||||||||||||||||||||||||
|
(In millions) |
|||||||||||||||||||||||||||||
|
The tables below reconcile certain non-GAAP financial measures. The presentation of these adjustments is intended to permit the comparison of particular adjustments as they appear in the income statement in order to assist investors' understanding of the overall impact of such adjustments. We believe that adjusted EBITDA, adjusted net income and adjusted EPS financial measures provide useful information to investors about us and our financial condition and results of operations because these measures are used by our management team to evaluate our operating performance and make day-to-day operating decisions and adjusted EBITDA is frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in our industry. These measures also assist our investors in evaluating our ongoing operating performance for the current reporting period and, where provided, over different reporting periods, by adjusting for certain items which may be recurring or non-recurring and which in our view do not necessarily reflect ongoing performance. We also internally use these measures to assess our operating performance, both absolutely and in comparison to other companies, and in evaluating or making selected compensation decisions. These supplemental disclosures are in addition to GAAP reported measures. These non-GAAP reconciliation tables should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP. |
|
Reconciliation of Net Income/(Loss) to Adjusted EBITDA: |
|||||||||||||||||||||||||||||
|
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year |
|||||||||||||||||||||||||
|
2022 |
|||||||||||||||||||||||||||||
|
Net income |
$ |
106 |
|||||||||||||||||||||||||||
|
Provision for income taxes |
34 |
||||||||||||||||||||||||||||
|
Depreciation and amortization |
24 |
||||||||||||||||||||||||||||
|
Interest expense, net |
20 |
||||||||||||||||||||||||||||
|
Stock-based compensation expense |
8 |
||||||||||||||||||||||||||||
|
Development advance notes amortization (a) |
3 |
||||||||||||||||||||||||||||
|
Gain on asset sale (b) |
(36) |
||||||||||||||||||||||||||||
|
Adjusted EBITDA |
$ |
159 |
|||||||||||||||||||||||||||
|
2021 |
|||||||||||||||||||||||||||||
|
Net income |
$ |
24 |
$ |
68 |
$ |
103 |
$ |
48 |
$ |
244 |
|||||||||||||||||||
|
Provision for income taxes |
11 |
25 |
36 |
19 |
91 |
||||||||||||||||||||||||
|
Depreciation and amortization |
24 |
24 |
23 |
25 |
95 |
||||||||||||||||||||||||
|
Interest expense, net |
28 |
22 |
22 |
22 |
93 |
||||||||||||||||||||||||
|
Early extinguishment of debt (c) |
— |
18 |
— |
— |
18 |
||||||||||||||||||||||||
|
Stock-based compensation expense |
5 |
8 |
7 |
8 |
28 |
||||||||||||||||||||||||
|
Development advance notes amortization (a) |
2 |
2 |
3 |
3 |
11 |
||||||||||||||||||||||||
|
Impairments, net (d) |
— |
— |
— |
6 |
6 |
||||||||||||||||||||||||
|
Separation-related expenses (e) |
2 |
1 |
— |
— |
3 |
||||||||||||||||||||||||
|
Foreign currency impact of highly inflationary countries (f) |
1 |
— |
— |
— |
1 |
||||||||||||||||||||||||
|
Adjusted EBITDA |
$ |
97 |
$ |
168 |
$ |
194 |
$ |
131 |
$ |
590 |
|||||||||||||||||||
|
2020 |
|||||||||||||||||||||||||||||
|
Net income/(loss) |
$ |
22 |
$ |
(174) |
$ |
27 |
$ |
(7) |
$ |
(132) |
|||||||||||||||||||
|
Provision for/(benefit from) income taxes |
9 |
(48) |
15 |
(2) |
(26) |
||||||||||||||||||||||||
|
Depreciation and amortization |
25 |
25 |
24 |
24 |
98 |
||||||||||||||||||||||||
|
Interest expense, net |
25 |
28 |
29 |
30 |
112 |
||||||||||||||||||||||||
|
Stock-based compensation expense |
4 |
5 |
5 |
5 |
19 |
||||||||||||||||||||||||
|
Development advance notes amortization (a) |
2 |
2 |
2 |
2 |
9 |
||||||||||||||||||||||||
|
Impairments, net (d) |
— |
206 |
— |
— |
206 |
||||||||||||||||||||||||
|
Restructuring costs (g) |
13 |
16 |
— |
5 |
34 |
||||||||||||||||||||||||
|
Transaction-related expenses, net (h) |
8 |
5 |
— |
— |
12 |
||||||||||||||||||||||||
|
Separation-related expenses (e) |
1 |
— |
— |
1 |
2 |
||||||||||||||||||||||||
|
Foreign currency impact of highly inflationary countries (f) |
— |
— |
1 |
— |
2 |
||||||||||||||||||||||||
|
Adjusted EBITDA |
$ |
109 |
$ |
66 |
$ |
103 |
$ |
58 |
$ |
336 |
|||||||||||||||||||
|
Table 7 (continued) |
|||||||||||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
|||||||||||||||||||||||||||||
|
NON-GAAP RECONCILIATIONS |
|||||||||||||||||||||||||||||
|
(In millions) |
|||||||||||||||||||||||||||||
|
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year |
|||||||||||||||||||||||||
|
2019 |
|||||||||||||||||||||||||||||
|
Net income |
$ |
21 |
$ |
26 |
$ |
45 |
$ |
64 |
$ |
157 |
|||||||||||||||||||
|
Provision for income taxes |
5 |
10 |
21 |
14 |
50 |
||||||||||||||||||||||||
|
Depreciation and amortization |
29 |
27 |
26 |
28 |
109 |
||||||||||||||||||||||||
|
Interest expense, net |
24 |
26 |
25 |
25 |
100 |
||||||||||||||||||||||||
|
Stock-based compensation expense |
3 |
4 |
4 |
4 |
15 |
||||||||||||||||||||||||
|
Development advance notes amortization (a) |
2 |
2 |
2 |
2 |
8 |
||||||||||||||||||||||||
|
Impairment, net (i) |
— |
45 |
— |
— |
45 |
||||||||||||||||||||||||
|
Contract termination costs (j) |
— |
9 |
34 |
(1) |
42 |
||||||||||||||||||||||||
|
Restructuring costs (k) |
— |
— |
— |
8 |
8 |
||||||||||||||||||||||||
|
Transaction-related expenses, net (h) |
7 |
11 |
12 |
10 |
40 |
||||||||||||||||||||||||
|
Separation-related expenses (e) |
21 |
1 |
— |
— |
22 |
||||||||||||||||||||||||
|
Transaction-related item (l) |
— |
— |
20 |
— |
20 |
||||||||||||||||||||||||
|
Foreign currency impact of highly inflationary countries (f) |
1 |
— |
3 |
1 |
5 |
||||||||||||||||||||||||
|
Adjusted EBITDA |
$ |
113 |
$ |
161 |
$ |
192 |
$ |
155 |
$ |
621 |
|||||||||||||||||||
|
NOTE: |
Amounts may not add due to rounding. |
||||||
|
(a) |
Represents the non-cash amortization of development advance notes, which is now excluded from adjusted EBITDA to reflect how the Company's chief operating decision maker reviews operating performance. |
||||||
|
(b) |
Represents gain on sale of the Company's owned hotel, the Wyndham Grand Bonnet Creek Resort. |
||||||
|
(c) |
Relates to the redemption premium and non-cash expenses associated with the early redemption of the Company's 5.375% senior unsecured notes. These expenses were recorded in interest expense, net on the Company's income statement. |
||||||
|
(d) |
2021 represents a non-cash charge to reduce the carrying values of the Company's owned hotels long-lived assets to their fair value in connection with the Company's Board approval of a plan to sell these assets in 2022. 2020 represents a non-cash charge to reduce the carrying values of certain intangible assets to their fair values principally attributable to higher discount rates primarily resulting from increased share price volatility, partially offset by $3 million of cash proceeds from a previously impaired asset. |
||||||
|
(e) |
Represents costs associated with the Company's spin-off from Wyndham Worldwide. |
||||||
|
(f) |
Relates to the foreign currency impact from hyper-inflation in Argentina, which is reflected in operating expenses on the income statement. |
||||||
|
(g) |
Represents charges associated with restructuring initiatives implemented in response to the effects on travel demand as a result of COVID-19. |
||||||
|
(h) |
Primarily relates to integration costs incurred in connection with the Company's acquisition of La Quinta. |
||||||
|
(i) |
Represents a non-cash charge associated with the termination of certain hotel-management arrangements. |
||||||
|
(j) |
Represents costs associated with the termination of certain hotel-management arrangements. |
||||||
|
(k) |
Represents a charge related to enhancing the Company's organizational efficiency and rationalizing our operations. |
||||||
|
(l) |
Represents the one-time fee credit related to the Company's agreement with CorePoint Lodging, which is reflected as a reduction to hotel management revenues on the income statement. |
||||||
|
Table 7 (continued) |
|||||||
|
WYNDHAM HOTELS & RESORTS |
|||||||
|
NON-GAAP RECONCILIATIONS |
|||||||
|
(In millions, except per share data) |
|||||||
|
Reconciliation of Net Income and Diluted Earnings Per Share to Adjusted Net Income and Adjusted Diluted EPS: |
|
Three Months Ended March 31, |
|||||||
|
2022 |
2021 |
||||||
|
Diluted earnings per share |
$ |
1.14 |
$ |
0.26 |
|||
|
Net income |
$ |
106 |
$ |
24 |
|||
|
Adjustments: |
|||||||
|
Acquisition-related amortization expense (a) |
12 |
9 |
|||||
|
Gain on asset sale (b) |
(36) |
— |
|||||
|
Separation-related expenses |
— |
2 |
|||||
|
Foreign currency impact of highly inflationary countries |
— |
1 |
|||||
|
Total adjustments before tax |
(24) |
12 |
|||||
|
Income tax (benefit)/provision (c) |
(6) |
3 |
|||||
|
Total adjustments after tax |
(18) |
9 |
|||||
|
Adjusted net income |
$ |
88 |
$ |
33 |
|||
|
Adjustments - EPS impact |
(0.19) |
0.10 |
|||||
|
Adjusted diluted EPS |
$ |
0.95 |
$ |
0.36 |
|||
|
Diluted weighted average shares outstanding |
93.2 |
93.8 |
|||||
|
(a) |
Reflected in depreciation and amortization on the income statement. |
||||||
|
(b) |
Represents gain on sale of the Company's owned hotel, the Wyndham Grand Bonnet Creek Resort. |
||||||
|
(c) |
Reflects the estimated tax effects of the adjustments. |
||||||
|
Table 8 |
||||||||||||||||||||
|
WYNDHAM HOTELS & RESORTS |
||||||||||||||||||||
|
2022 OUTLOOK |
||||||||||||||||||||
|
As of April 26, 2022 |
||||||||||||||||||||
|
(In millions, except per share data) |
||||||||||||||||||||
|
2022 Outlook (b) |
2021 |
2019 |
||||||||||||||||||
|
Fee-related and other revenues |
$ |
1,280 - 1,310 |
$ |
1,245 |
$ |
1,430 |
||||||||||||||
|
Adjusted EBITDA (a) |
605 - 625 |
590 |
621 |
|||||||||||||||||
|
Depreciation and amortization expense (c) |
46 - 48 |
57 |
72 |
|||||||||||||||||
|
Development advance notes amortization expense |
12 - 14 |
11 |
8 |
|||||||||||||||||
|
Stock-based compensation expense |
36 - 38 |
28 |
15 |
|||||||||||||||||
|
Interest expense, net |
81 - 83 |
93 |
100 |
|||||||||||||||||
|
Adjusted income before income taxes |
426 - 444 |
401 |
426 |
|||||||||||||||||
|
Income tax expense (d) |
109 - 115 |
104 |
109 |
|||||||||||||||||
|
Adjusted net income (a) |
$ |
317 - 329 |
$ |
297 |
$ |
317 |
||||||||||||||
|
Adjusted diluted EPS |
$ |
3.39 - 3.51 |
$ |
3.16 |
$ |
3.28 |
||||||||||||||
|
Diluted shares (e) |
93.6 |
93.9 |
96.6 |
|||||||||||||||||
|
Marketing, reservation and loyalty funds |
Approx. $10 |
$ |
18 |
$ |
(1) |
|||||||||||||||
|
Capital expenditures |
Approx. $40 |
$ |
37 |
$ |
50 |
|||||||||||||||
|
Development advance notes |
Approx. $55 |
$ |
32 |
$ |
19 |
|||||||||||||||
|
Free cash flow conversion rate (f) |
Approx. 55% |
66% |
8% |
|||||||||||||||||
|
Year-over-Year Growth |
||||||||||||||||||||
|
Global RevPAR (g) |
12% - 16% |
47% |
0% |
|||||||||||||||||
|
Number of rooms |
2% - 4% |
2% |
3% |
|||||||||||||||||
|
(a) |
Net income for full-year 2021 and 2019 was $244 million and $157 million, respectively. Please see Table 7 for reconciliation. |
|||||
|
(b) |
Updated, where applicable, to remove the future projections related to the Company's owned hotels subsequent to their sale dates. |
|||||
|
(c) |
Excludes amortization of acquisition-related intangible assets of $32 - $34 million. |
|||||
|
(d) |
Outlook assumes an effective tax rate of approximately 26%. |
|||||
|
(e) |
Excludes the impact of any share repurchases after March 31, 2022. |
|||||
|
(f) |
Represents the percentage of adjusted EBITDA that is expected to produce free cash flow. Free cash flow plus capital expenditures equals net cash from operating activities. Net cash provided by operating activities was $426 million and $100 million during 2021 and 2019, respectively. |
|||||
|
(g) |
Outlook represents global RevPAR consistent with 2019 levels. |
|||||