株探米国株
日本語 英語
エドガーで原本を確認する
0001468174false00014681742022-11-032022-11-03

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): November 3, 2022
 
HYATT HOTELS CORPORATION
(Exact Name of Registrant as Specified in Charter)
Delaware   001-34521   20-1480589
(State or Other Jurisdiction
of Incorporation)		   (Commission
File Number)		   (IRS Employer
Identification No.)
  150 North Riverside Plaza  
8th Floor Chicago, Illinois   60606
(Address of Principal Executive Offices) (Zip Code)
Registrant’s telephone number, including area code: (312) 750-1234
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol Name of each exchange on which registered
Class A Common Stock, $0.01 par value H New York Stock Exchange
Former Name or Former Address, if Changed Since Last Report: Not Applicable
 
 Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933
(§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for
complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
 ☐



Item 2.02. Results of Operations and Financial Condition.
    On November 3, 2022, Hyatt Hotels Corporation (the "Company") issued a press release announcing its results for its quarter ended September 30, 2022. The full text of the press release is attached as Exhibit 99.1 to this Form 8-K and is incorporated herein by reference.
    The information in this Form 8-K and Exhibit 99.1 attached hereto shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section and shall not be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, except as set forth by specific reference in such filing.
Item 7.01. Regulation FD Disclosure.
On November 3, 2022, the Company published a supplemental investor presentation which may be accessed through the Company’s investor relations website. A copy of the supplemental presentation is furnished herewith as Exhibit 99.2 and is incorporated herein by reference.
The information furnished under Item 7.01 and Exhibit 99.2 in this Form 8-K shall not be deemed "filed" for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section and shall not be deemed incorporated by reference in any filing made by the Company under the Securities Act or the Exchange Act, except as set forth by specific reference in such filing.

Item 9.01. Financial Statements and Exhibits.
     (d) Exhibits.
99.1 
99.2 
101  Interactive Data File - XBRL tags are embedded within the Inline XBRL document
104  Cover Page Interactive Data File (embedded within the Inline XBRL document)




SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
  Hyatt Hotels Corporation
Date: November 3, 2022
   By: /s/ Joan Bottarini
  Joan Bottarini
  Executive Vice President, Chief Financial Officer

 


EX-99.1 2 q32022earningsrelease.htm PRESS RELEASE Document

Exhibit 99.1



hy_l001b-rxcolorxcmyk2.jpg
HYATT REPORTS THIRD QUARTER 2022 RESULTS
Total Fee Revenue Exceeds 2019 by 50%; Raises Full Year Outlook for RevPAR and Net Rooms Growth
CHICAGO (November 3, 2022) - Hyatt Hotels Corporation ("Hyatt" or the "Company") (NYSE: H) today reported third quarter 2022 financial results. Highlights include:
•Net income was $28 million in the third quarter of 2022 compared to net income of $120 million in the third quarter of 2021. Adjusted net income was $72 million in the third quarter of 2022 compared to Adjusted net income of $241 million in the third quarter of 2021.
•Diluted EPS was $0.25 in the third quarter of 2022 compared to $1.15 in the third quarter of 2021. Adjusted Diluted EPS was $0.64 in the third quarter of 2022 compared to $2.31 in the third quarter of 2021.
•Adjusted EBITDA was $252 million in the third quarter of 2022 compared to $110 million in the third quarter of 2021. Apple Leisure Group ("ALG") contributed $78 million of Adjusted EBITDA in the third quarter of 2022.
◦Adjusted EBITDA does not include ALG's Net Deferrals of $17 million and Net Financed Contracts of $26 million in the third quarter of 2022.
•Comparable system-wide RevPAR increased 45.9% to $133.31 and comparable U.S. hotel RevPAR increased 35.6% to $147.70 in the third quarter of 2022 compared to the third quarter of 2021.
•Comparable owned and leased hotels RevPAR increased 47.4% to $177.24 in the third quarter of 2022 compared to the third quarter of 2021. Comparable owned and leased hotels operating margin improved to 24.1% in the third quarter of 2022.
•All-inclusive Net Package RevPAR was $176.61 and all-inclusive Average Daily Rate was $243.75 in the third quarter of 2022.
•Net Rooms Growth was 18.7%, or 4.5% when excluding ALG, in the third quarter of 2022.
•Pipeline of executed management or franchise contracts was approximately 114,000 rooms, inclusive of ALG's pipeline contribution of 8,000 rooms.
•Share Repurchase activity in the third quarter of 2022 was approximately 1.87 million shares repurchased for $162 million.
Mark S. Hoplamazian, President and Chief Executive Officer of Hyatt, said, "We had a tremendous quarter that demonstrates our unique positioning and differentiated model. We reported total fee revenue that exceeded 2019 by 50%, raised our full year 2022 Net Rooms Growth outlook to approximately 6.5%, and expanded our pipeline to 114,000 rooms. Our greater mix of fee based earnings is driving record results and significant free cash flow. We continue to see demand accelerating and our outlook remains optimistic based on our latest booking trends." Comparable system-wide RevPAR increased 2.0% in the third quarter compared to the same period in 2019 driven by an increase in average rate of 13.6%.
Refer to the table on page A-15 of the schedules for a summary of special items impacting Adjusted net income (loss) and Adjusted Diluted earnings (losses) per share for the three months ended September 30, 2022 and September 30, 2021.
Note: All RevPAR and ADR percentage changes are in constant dollars. This release includes references to non-GAAP financial measures. Refer to the non-GAAP reconciliations included in the schedules and the definitions of the non-GAAP measures presented beginning on page A-12.



Operational Update
In the month of September, comparable system-wide RevPAR increased 3.1% compared to 2019 reflecting an improved contribution from group and business transient revenue.
The ALG all-inclusive portfolio continues to experience favorable trends. Net package RevPAR for the same set of properties managed by ALG in the Americas increased 29% in the third quarter compared to the same period in 2019. Total Net Package Revenue for all ALG properties increased 91% in the third quarter compared to 2019 reflecting the impact of net rooms growth fueled by ALG's organic growth in the Americas and significant expansion into Europe.
Segment Results and Highlights
(in millions)
Three Months Ended September 30,
 Change From 2022 ($)
2022
2021
20191
 vs. 2021 vs. 2019
Owned and leased hotels
$ 66
$ 51
 $ 73 $ 15  $ (7)
Americas management and franchising
114
74
 93 40  21 
ASPAC management and franchising
15
6
 19 9  (4)
EAME/SW Asia management and franchising
21
5
 12 16  9 
Apple Leisure Group
78
—
 — 78  78 
Corporate and other
(42)
(26)
 (33) (16) (9)
Eliminations
—
—
 (1) —  1 
Adjusted EBITDA
$ 252
$ 110
 $ 163 $ 142  $ 89 
Three Months Ended September 30,
 Change From 2022 ($)
2022
2021
 2019 vs. 2021 vs. 2019
Net Deferrals $ 17  $ —  $ —  $ 17  $ 17 
Net Financed Contracts $ 26  $ —  $ —  $ 26  $ 26 
1 Effective January 1, 2020, the results of Miraval are reported in the owned and leased hotels segment and Americas management and franchising segment. Fees from Hyatt Residence Club are reported in the Americas management and franchising segment. These changes are also reflected for the three months ended September 30, 2019.
•Owned and leased hotels segment: Comparable operating margins improved to 24.1%, reflecting strong operational execution and growth in average daily rates. Owned and leased hotels Adjusted EBITDA increased $19 million, or 41%, when adjusted for the net impact of transactions, in the third quarter compared to the same period in 2019.
•Americas management and franchising segment: Results were led by the continued strength in leisure demand, strong group recovery, and improved business transient demand. New hotels added to the system since the start of 2019 contributed $16 million in fee revenue.
•ASPAC management and franchising segment: Results reflect lower demand in Greater China while the remainder of the region improved from the easing or elimination of travel restrictions.
•EAME/SW Asia management and franchising segment: Results were led by Western Europe which benefited from strong international inbound demand and India which benefited from strong domestic demand.
•Apple Leisure Group segment: Results were led by the continued strength of leisure travel demand, favorable pricing, and airlift that remains above 2019 levels for key Americas destinations.
Openings and Development
During the third quarter, 22 new hotels (or 4,243 rooms) joined Hyatt's system. Notable openings included Dreams Cozumel, Hyatt Regency Lisbon, Park Hyatt Jakarta, Thompson Madrid, and Unbound Magma Resort Santorini.
As of September 30, 2022, the Company had a pipeline of executed management or franchise contracts for approximately 550 hotels (approximately 114,000 rooms), inclusive of ALG's pipeline contribution of approximately 20 hotels (or approximately 8,000 rooms).
2



Transactions and Capital Strategy
On October 1, 2022, the Company sold the entity that was the operating lessee of the Hyatt Regency Mainz in Germany for a nominal amount to an unrelated third party and entered into a long-term franchise agreement. On October 5, 2022, the Company sold Hyatt Regency Greenwich in Connecticut for approximately $40 million to an unrelated third party and entered into a long-term management agreement.
The Company intends to successfully execute plans to sell $2.0 billion of real estate, net of acquisitions, by the end of 2024 as part of its expanded asset-disposition commitment announced in August 2021. As of November 3, 2022, the Company has realized $721 million of proceeds from the net disposition of owned assets as part of this commitment.
Balance Sheet and Liquidity
As of September 30, 2022, the Company reported the following:
•Total debt of $3,804 million.
•Pro rata share of unconsolidated hospitality venture debt of $582 million, substantially all of which is non-recourse to Hyatt and a portion of which Hyatt guarantees pursuant to separate agreements.
•Total liquidity of approximately $2.9 billion with $1,374 million of cash and cash equivalents and short-term investments, and borrowing availability of $1,496 million under Hyatt's revolving credit facility, net of letters of credit outstanding.
◦Total liquidity excludes approximately $300 million of restricted cash to redeem floating rate senior notes.
On October 1, 2022, the Company redeemed its floating rate senior notes due 2023 for approximately $302 million, inclusive of $300 million aggregate principal and $2 million of accrued interest, using restricted cash. On October 28, 2022, the Company redeemed its 3.375% senior notes due 2023 for approximately $353 million, inclusive of $350 million aggregate principal and $3 million of accrued interest, using available cash and cash equivalents. As a result of these transactions, the total outstanding principal on the Company's senior notes was $3,135 million as of October 31, 2022.
During the third quarter, the Company repurchased a total of 1,865,489 Class A common shares for approximately $162 million. The Company ended the third quarter with 48,412,428 Class A and 59,017,749 Class B shares issued and outstanding. From October 1 through October 31, 2022, the Company repurchased 327,556 shares of Class A common stock for an aggregate purchase price of approximately $27 million. Through the first ten months of the year, the Company has repurchased approximately $290 million of Class A common shares. As of October 31, 2022, the Company had approximately $638 million remaining under its share repurchase authorization.
2022 Outlook
The Company is providing the following guidance for full year 2022:
Full Year 2022 vs. 2021
Full Year 2022 vs. 2019
System-Wide RevPAR1
 60% to 65% (7)% to (4)%
Full Year 2022 vs. 2021
Net Rooms Growth Approx. 6.5%
(in millions) Full Year 2022 HHC Full Year 2022 HHC exc. ALG Full Year 2022 ALG
Capital Expenditures $210 $185 $25
Total Adjusted SG&A2
 $460 - $465 $320 - $325 $140
One-Time Integration Costs3
 $25 - $30 $25 - $30 $ —
1 RevPAR is based on constant currency whereby previous periods are translated based on the current period exchange rate. RevPAR percentage for 2022 vs. 2021 is based on comparable hotels. RevPAR percentage for 2022 vs. 2019 is based on the same set of properties that were comparable in both 2022 and 2019.
2 Refer to the table on page A-17 of the schedules for a reconciliation of selling, general, and administrative expenses to Adjusted selling, general, and administrative expenses.
3 One-time integration costs are related to the acquisition of ALG and are included within Legacy Hyatt Adjusted selling, general, and administrative expenses.
No disposition or acquisition activity beyond what has been completed as of the date of this release has been included in the 2022 Outlook. The Company's 2022 Outlook is based on a number of assumptions that are subject to change and many of which are outside the control of the Company. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurance that Hyatt will achieve these results.
3



Conference Call Information
The Company will hold an investor conference call this morning, November 3, 2022, at 8:00 a.m. CT.
Participants are encouraged to listen to a simultaneous webcast of the conference call, which may be accessed through the Company’s website at investors.hyatt.com. Alternatively, participants may access the live call by dialing: 888-412-4131 (U.S. Toll-Free) or 646-960-0134 (International Toll Number) using conference ID# 9019679 approximately 15 minutes prior to the scheduled start time.
A replay of the call will be available for one week beginning on Thursday, November 3, 2022 at 11:00 a.m. CT by dialing: 800-770-2030 (U.S. Toll-Free) or 647-362-9199 (International Toll Number) using conference ID# 9019679. An archive of the webcast will be available on the Company’s website for 90 days.
Investor Contact
Noah Hoppe, 312.780.5991, noah.hoppe@hyatt.com
Media Contact
Franziska Weber, 312.780.6106, franziska.weber@hyatt.com
Forward-Looking Statements
Forward-Looking Statements in this press release, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include statements about our plans, strategies, outlook, occupancy, the impact of the COVID-19 pandemic and pace of recovery, the amount by which the Company intends to reduce its real estate asset base and the anticipated timeframe for such asset dispositions, the number of properties we expect to open in the future, booking trends, RevPAR trends, our expected Adjusted SG&A expense, our expected capital expenditures, our expected net rooms growth, financial performance, prospects or future events and involve known and unknown risks that are difficult to predict. As a result, our actual results, performance or achievements may differ materially from those expressed or implied by these forward-looking statements. In some cases, you can identify forward-looking statements by the use of words such as "may," "could," "expect," "intend," "plan," "seek," "anticipate," "believe," "estimate," "predict," "potential," "continue," "likely," "will," "would" and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: risks associated with the acquisition of Apple Leisure Group, including successful integration of the Apple Leisure Group business; the duration and severity of the COVID-19 pandemic or any additional resurgence and the pace of recovery following the pandemic or any additional resurgence; the short and long-term effects of the COVID-19 pandemic, including on the demand for travel, transient and group business, and levels of consumer confidence; the impact of actions taken by governments, businesses, or individuals in response to the COVID-19 pandemic or any additional resurgence on global and regional economies, travel limitations or bans, and economic activity; the ability of third-party owners, franchisees, or hospitality venture partners to successfully navigate the impacts of the COVID-19 pandemic or any additional resurgence; general economic uncertainty in key global markets and a worsening of global economic conditions or low levels of economic growth; the rate and the pace of economic recovery following economic downturns; global supply chain constraints and interruptions, rising costs of construction-related labor and materials, and increases in costs due to inflation or other factors that may not be fully offset by increases in revenues in our business; risks affecting the luxury, resort, and all-inclusive lodging segments; levels of spending in business, leisure, and group segments as well as consumer confidence; declines in occupancy and average daily rate; limited visibility with respect to future bookings; loss of key personnel; domestic and international political and geo-political conditions, including political or civil unrest or changes in trade policy; hostilities, or fear of hostilities, including future terrorist attacks, that affect travel; travel-related accidents; natural or man-made disasters such as earthquakes, tsunamis, tornadoes, hurricanes, floods, wildfires, oil spills, nuclear incidents, and global outbreaks of pandemics or contagious diseases, or fear of such outbreaks; our ability to successfully achieve certain levels of operating profits at hotels that have performance tests or guarantees in favor of our third-party owners; the impact of hotel renovations and redevelopments; risks associated with our capital allocation plans, share repurchase program, and dividend payments, including a reduction in, or elimination or suspension of, repurchase activity or dividend payments; the seasonal and cyclical nature of the real estate and hospitality businesses; changes in distribution arrangements, such as through internet travel intermediaries; changes in the tastes and preferences of our customers; relationships with colleagues and labor unions and changes in labor laws; the financial condition of, and our relationships with, third-party property owners, franchisees, and hospitality venture partners; the possible inability of third-party owners, franchisees, or development partners to access capital necessary to fund current operations or implement our plans for growth; risks associated with potential acquisitions and dispositions and the introduction of new brand concepts; the timing of acquisitions and dispositions and our ability to successfully integrate completed acquisitions with existing operations; failure to successfully complete proposed transactions (including the failure to satisfy closing conditions or obtain required approvals); our ability to successfully execute on our strategy to expand our management and franchising business while at the same time reducing our real estate asset base within targeted timeframes and at expected values; declines in the value of our real estate assets; unforeseen terminations of our management or franchise agreements; changes in federal, state, local, or foreign tax law; increases in interest rates, wages, and other operating costs; foreign exchange rate fluctuations or currency restructurings; lack of acceptance of new brands or innovation; general volatility of the capital markets and our ability to access such markets; changes in the competitive environment in our industry, including as a result of the COVID-19 pandemic, industry consolidation, and the markets where we operate; our ability to successfully grow the World of Hyatt loyalty program and Unlimited Vacation Club paid membership program; cyber incidents and information technology failures; outcomes of legal or administrative proceedings; violations of regulations or laws related to our franchising business; and other risks discussed in the Company's filings with the SEC, including our annual report on Form 10-K, which filings are available from the SEC. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements set forth above. We caution you not to place undue reliance on any forward-looking statements, which are made only as of the date of this press release. We do not undertake or assume any obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable law. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
4



Non-GAAP Financial Measures
The Company refers to certain financial measures that are not recognized under U.S. generally accepted accounting principles (GAAP) in this press release, including: Adjusted Net Income (Loss); Adjusted Diluted EPS; Adjusted EBITDA; Adjusted EBITDA Margin; and Adjusted SG&A Expenses. See the schedules to this earnings release, including the "Definitions" section, for additional information and reconciliations of such non-GAAP financial measures.
Availability of Information on Hyatt's Website and Social Media Channels
Investors and others should note that Hyatt routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission (SEC) filings, press releases, public conference calls, webcasts and the Hyatt Investor Relations website. The Company uses these channels as well as social media channels (e.g., the Hyatt Facebook account (facebook.com/hyatt); the Hyatt Instagram account (instagram.com/hyatt/); the Hyatt Twitter account (twitter.com/hyatt); the Hyatt LinkedIn account (linkedin.com/company/hyatt/); and the Hyatt YouTube account (youtube.com/user/hyatt)) as a means of disclosing information about the Company's business to our guests, customers, colleagues, investors, and the public. While not all of the information that the Company posts to the Hyatt Investor Relations website or on the Company's social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media, and others interested in Hyatt to review the information that it shares at the Investor Relations link located at the bottom of the page on hyatt.com and on the Company's social media channels. Users may automatically receive email alerts and other information about the Company when enrolling an email address by visiting "Sign up for Email Alerts" in the "Investor Resources" section of Hyatt's website at investors.hyatt.com. The contents of these websites are not incorporated by reference into this press release or any report or document Hyatt files with the SEC, and any references to the websites are intended to be inactive textual references only.
About Hyatt Hotels Corporation
Hyatt Hotels Corporation, headquartered in Chicago, is a leading global hospitality company guided by its purpose – to care for people so they can be their best. As of September 30, 2022, the Company’s portfolio included more than 1,200 hotels and all-inclusive properties in 72 countries across six continents. The Company's offering includes brands in the Timeless Collection, including Park Hyatt®, Grand Hyatt®, Hyatt Regency®, Hyatt®, Hyatt Residence Club®, Hyatt Place®, Hyatt House®, and UrCove; the Boundless Collection, including Miraval®, Alila®, Andaz®, Thompson Hotels®, Hyatt Centric®, and Caption by Hyatt; the Independent Collection, including The Unbound Collection by Hyatt®, Destination by Hyatt™, and JdV by Hyatt™; and the Inclusive Collection, including Hyatt Ziva®, Hyatt Zilara®, Zoëtry® Wellness & Spa Resorts, Secrets® Resorts & Spas, Breathless Resorts & Spas®, Dreams® Resorts & Spas, Vivid Hotels & Resorts®, Alua Hotels & Resorts®, and Sunscape® Resorts & Spas. Subsidiaries of the Company operate the World of Hyatt® loyalty program, ALG Vacations®, Unlimited Vacation Club®, Amstar DMC destination management services, and Trisept Solutions® technology services. For more information, please visit www.hyatt.com.

5

Hyatt Hotels Corporation
Table of Contents
Financial Information
(unaudited)
















Percentages on the following schedules may not recompute due to rounding. Not meaningful percentage changes are presented as "NM".
6

Hyatt Hotels Corporation
Condensed Consolidated Statements of Income (Loss)
(unaudited)
(in millions, except per share amounts)
 Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 2022 2021
REVENUES:
Owned and leased hotels $ 309  $ 263  $ 911  $ 558 
Management, franchise, and other fees 224  113  582  269 
Contra revenue (9) (9) (27) (26)
Net management, franchise, and other fees 215  104  555  243 
Distribution and destination management 244  —  746  — 
Other revenues 68  28  206  69 
Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties 705  456  1,885  1,082 
Total revenues 1,541  851  4,303  1,952 
DIRECT AND SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES:
Owned and leased hotels 236  208  675  506 
Distribution and destination management 186  —  586  — 
Depreciation and amortization 96  71  320  219 
Other direct costs 73  31  209  78 
Selling, general, and administrative 108  69  295  250 
Costs incurred on behalf of managed and franchised properties 697  465  1,881  1,117 
Direct and selling, general, and administrative expenses 1,396  844  3,966  2,170 
Net gains (losses) and interest income from marketable securities held to fund rabbi trusts (12) (1) (89) 35 
Equity earnings (losses) from unconsolidated hospitality ventures 2  (12) (6) 8 
Interest expense (38) (40) (116) (123)
Gains (losses) on sales of real estate (1) 307  250  412 
Asset impairments (9) —  (19) (2)
Other income (loss), net (24) (3) (53) 34 
INCOME BEFORE INCOME TAXES 63  258  304  146 
PROVISION FOR INCOME TAXES (35) (138) (143) (339)
NET INCOME (LOSS) 28  120  161  (193)
NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS —  —  —  — 
NET INCOME (LOSS) ATTRIBUTABLE TO HYATT HOTELS CORPORATION $ 28  $ 120  $ 161  $ (193)
EARNINGS (LOSSES) PER SHARE—Basic
Net income (loss) $ 0.25  $ 1.17  $ 1.46  $ (1.89)
Net income (loss) attributable to Hyatt Hotels Corporation $ 0.25  $ 1.17  $ 1.46  $ (1.89)
EARNINGS (LOSSES) PER SHARE—Diluted
Net income (loss) $ 0.25  $ 1.15  $ 1.44  $ (1.89)
Net income (loss) attributable to Hyatt Hotels Corporation $ 0.25  $ 1.15  $ 1.44  $ (1.89)
Basic share counts 109.1 102.3 109.7 101.9
Diluted share counts 111.0 104.0 111.8 101.9
A - 1

Hyatt Hotels Corporation
Segment Financial Summary
(in millions)
Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change $ Change (%)
Change Constant $
Change Constant $ (%)
 2022 2021 Change $ Change (%)
Change Constant $
Change Constant $ (%)
Owned and leased hotels $ 300  $ 268  $ 32  12.3  % $ 36  14.1  % $ 912  $ 569  $ 343  60.3  % $ 348  61.8  %
Americas management and franchising 155  109  46  42.5  % 46  42.7  % 445  249  196  78.9  % 196  79.0  %
ASPAC management and franchising 26  16  10  59.5  % 11  69.4  % 58  51  7  14.0  % 9  17.7  %
EAME/SW Asia management and franchising 30  12  18  161.8  % 19  185.5  % 66  25  41  168.3  % 43  184.3  %
Apple Leisure Group 337  —  337  NM 337  NM 976  —  976  NM 976  NM
Corporate and other 16  14  2  12.3  % 2  12.3  % 43  33  10  28.8  % 10  28.8  %
Eliminations (a) (19) (15) (4) (27.5) % (4) (28.3) % (55) (31) (24) (78.9) % (24) (79.5) %
Adjusted revenues $ 845  $ 404  $ 441  109.6  % $ 447  112.9  % $ 2,445  $ 896  $ 1,549  173.0  % $ 1,558  175.5  %
Adjusted EBITDA
Owned and leased hotels $ 51  $ 42  $ 9  21.7  % $ 10  22.9  % $ 181  $ 28  $ 153  550.5  % $ 153  544.9  %
Pro rata share of unconsolidated hospitality ventures 15  9  6  69.0  % 6  72.1  % 38  6  32  526.8  % 32  536.7  %
Total owned and leased hotels 66  51  15  29.7  % 16  31.1  % 219  34  185  546.3  % 185  543.4  %
Americas management and franchising 114  74  40  54.3  % 40  54.6  % 316  156  160  102.4  % 160  102.7  %
ASPAC management and franchising 15  6  9  163.0  % 9  191.0  % 26  21  5  26.4  % 6  32.9  %
EAME/SW Asia management and franchising 21  5  16  364.7  % 17  434.1  % 40  4  36  905.9  % 37  NM
Apple Leisure Group 78  —  78  NM 78  NM 188  —  188  NM 188  NM
Corporate and other (42) (26) (16) (70.6) % (16) (71.1) % (114) (71) (43) (62.4) % (43) (62.7) %
Eliminations —  —  —  (118.1) % —  (118.1) % 1  1  —  6.6  % —  6.6  %
Adjusted EBITDA $ 252  $ 110  $ 142  128.1  % $ 144  131.8  % $ 676  $ 145  $ 531  365.1  % $ 533  369.9  %
Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change $ Change (%) 2022 2021 Change $ Change (%)
Net Deferral activity
Increase in deferred revenue $ 46  $ —  $ 46  NM $ 147  $ —  $ 147  NM
Increase in deferred costs (29) —  (29) NM (81) —  (81) NM
Net Deferrals $ 17  $ —  $ 17  NM $ 66  $ —  $ 66  NM
Increase in Net Financed Contracts $ 26  $ —  $ 26  NM $ 48  $ —  $ 48  NM

(a) These intersegment eliminations represent management fee revenues and expenses related to our owned and leased hotels and promotional award redemption revenues and expenses related to our co-branded credit card program at our owned and leased hotels.
A - 2

Hyatt Hotels Corporation
Reconciliation of Unlimited Vacation Club Net Deferrals

(in millions)
Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change $ Change (%) 2022 2021 Change ($) Change (%)
Sales of membership club contracts deferrals $ 88  $ —  $ 88  NM $ 267  $ —  $ 267  NM
Membership club revenue recognized (42) —  (42) NM (120) —  (120) NM
Increase in deferred revenue from membership club contract sales 46  —  46  NM 147  —  147  NM
Costs of memberships club contracts deferrals (32) —  (32) NM (88) —  (88) NM
Membership club costs recognized 3  —  3  NM 7  —  7  NM
Increase in deferred costs from membership club contract costs (29) —  (29) NM (81) —  (81) NM
Net Deferrals $ 17  $ —  $ 17  NM $ 66  $ —  $ 66  NM
Increase in Net Financed Contracts $ 26  $ —  $ 26  NM $ 48  $ —  $ 48  NM


Net Deferrals represent cash received in the period for both new membership down payments and monthly installment payments on financed contracts, less cash paid for costs incurred to sell new contracts, net of revenues and expenses recognized on our condensed consolidated statements of income (loss) during the period.
Net Financed Contracts represent contractual future cash flows due to the Company over an average term of less than 4 years, less expenses that will be incurred to fulfill the contract, net of monthly cash installment payments received during the period. At September 30, 2022, the Net Financed Contract balance not recorded on our condensed consolidated balance sheet was $181 million.
A - 3

Hyatt Hotels Corporation
Hotel Chain Statistics
Comparable Hotels
Three Months Ended September 30, Nine Months Ended September 30,
(in constant $) RevPAR Occupancy ADR RevPAR Occupancy ADR
2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021
Owned and leased hotels (# of hotels) (a)
Owned and leased hotels (26) $ 177.24  47.4% 69.3  % 13.1% pts $ 255.62  19.4 % $ 166.44  111.8 % 64.3  % 25.0% pts $ 258.90  29.6 %
Managed and franchised hotels (# of hotels) (b)
System-wide hotels (914) $ 133.31  45.9 % 67.9  % 13.3% pts $ 196.45  17.5 % $ 119.71  71.8 % 61.7  % 15.8% pts $ 194.02  27.9 %
Americas
Full service hotels (217) $ 168.11  46.3 % 69.0  % 15.0% pts $ 243.62  14.5 % $ 155.89  93.0 % 63.7  % 22.6% pts $ 244.79  24.5 %
Select service hotels (431) $ 117.70  24.8 % 74.4  % 5.7% pts $ 158.22  15.2 % $ 106.25  46.1 % 70.3  % 10.3% pts $ 151.12  24.6 %
ASPAC
Full service hotels (118) $ 98.41  63.8 % 58.1  % 18.4% pts $ 169.51  12.0 % $ 77.90  26.5 % 46.7  % 6.1% pts $ 166.69  9.9 %
Select service hotels (31) $ 36.94  8.9 % 56.2  % 5.4% pts $ 65.73  (1.5) % $ 33.84  (8.4) % 50.4  % (4.2)% pts $ 67.12  (0.7) %
EAME/SW Asia
Full service hotels (98) $ 136.93  89.2 % 65.3  % 17.8% pts $ 209.80  37.8 % $ 121.20  147.1 % 59.8  % 24.5% pts $ 202.76  45.7 %
Select service hotels (19) $ 67.48  77.3 % 76.9  % 21.4% pts $ 87.81  28.1 % $ 60.76  101.9 % 68.3  % 22.0% pts $ 88.93  36.7 %

(a) Owned and leased hotels figures do not include unconsolidated hospitality ventures.
(b) Managed and franchised hotels figures include owned and leased hotels.

A - 4

Hyatt Hotels Corporation
Hotel Brand Statistics
Comparable System-wide Managed and Franchised Hotels (a)
Three Months Ended September 30, Nine Months Ended September 30,
(in constant $)
 RevPAR Occupancy ADR RevPAR Occupancy ADR
2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021
Brand (# of hotels)
Park Hyatt (39) $ 223.65  69.5% 60.5  % 17.8% pts $ 369.44  19.4% $ 203.51  68.5% 52.9  % 13.0% pts $ 384.63  27.0%
Grand Hyatt (55) $ 140.31  56.3% 61.9  % 15.1% pts $ 226.53  18.1% $ 129.93  81.4% 56.1  % 15.9% pts $ 231.42  29.9%
Andaz (23) $ 200.02  34.8% 64.7  % 11.5% pts $ 309.24  11.0% $ 194.97  63.8% 59.8  % 14.8% pts $ 325.86  23.3%
The Unbound Collection by Hyatt (21) $ 256.59  36.9% 66.6  % 13.5% pts $ 385.28  9.2% $ 206.28  77.6% 58.3  % 16.7% pts $ 354.07  26.9%
Composite Luxury1
 $ 173.56  50.1% 62.7  % 15.0% pts $ 277.02  14.3% $ 159.14  74.0% 56.6  % 15.7% pts $ 281.15  25.6%
Hyatt Regency (204) $ 127.29  56.9% 66.2  % 17.2% pts $ 192.39  16.2% $ 112.32  89.9% 58.8  % 19.8% pts $ 191.08  25.9%
Hyatt Centric (37) $ 144.54  65.8% 71.8  % 16.9% pts $ 201.37  26.7% $ 132.25  96.6% 64.9  % 20.7% pts $ 203.83  33.8%
Composite Upper-Upscale2
 $ 129.79  57.9% 66.9  % 17.0% pts $ 193.87  17.7% $ 114.51  91.2% 59.5  % 19.9% pts $ 192.30  27.0%
Hyatt Place (367) $ 104.76  24.0% 72.4  % 6.7% pts $ 144.65  12.4% $ 94.50  43.3% 67.8  % 9.7% pts $ 139.46  22.9%
Hyatt House (109) $ 126.38  30.5% 75.9  % 6.0% pts $ 166.40  20.0% $ 114.31  51.3% 72.0  % 10.9% pts $ 158.79  28.5%
Composite Upscale3
 $ 109.82  25.6% 73.2  % 6.5% pts $ 149.93  14.4% $ 99.13  45.4% 68.7  % 9.9% pts $ 144.20  24.4%

(a) Managed and franchised hotels figures include owned and leased hotels.
1 Includes Park Hyatt, Miraval, Grand Hyatt, Alila, Andaz, The Unbound Collection by Hyatt, Destination by Hyatt, and Thompson Hotels.
2 Includes Hyatt Regency, Hyatt, Hyatt Centric, and JdV by Hyatt.
3 Includes Hyatt Place and Hyatt House.

A - 5

Hyatt Hotels Corporation
All-inclusive Brand Statistics
All Properties (Comparable and Non-Comparable) Managed and Franchised Hotels (a)
Three Months Ended September 30, Nine Months Ended September 30,
(in constant $)
 Net Package
RevPAR		 Occupancy Net Package
ADR		 Net Package
RevPAR		 Occupancy Net Package
ADR
2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021 2022 vs. 2021
Brand (# of hotels)
ALG resorts Americas (63) $ 179.42  NM 67.5  % NM $ 265.71  NM $ 198.99  NM 69.8  % NM $ 285.22  NM
ALG resorts Europe (50) (b) $ 134.66  NM 82.4  % NM $ 163.38  NM $ 103.68  NM 72.9  % NM $ 142.22  NM
Composite all-inclusive1 (b)
 $ 176.61  NM 72.5  % NM $ 243.75  NM $ 186.24  NM 70.3  % NM $ 264.94  NM

(a) Managed and franchised hotels figures include owned and leased hotels.
(b) Certain resorts in Europe operate under a hybrid all-inclusive model, which includes various all-inclusive package options as well as rooms-only options.
1 Includes ALG resorts, Hyatt Ziva and Hyatt Zilara.


A - 6

Hyatt Hotels Corporation
Fee Summary
Three Months Ended September 30, Nine Months Ended September 30,
(in millions)
2022 2021 Change ($) Change (%) 2022 2021 Change ($) Change (%)
Base management fees $ 84  $ 50  $ 34  67.2  % $ 223  $ 110  $ 113  102.4  %
Incentive management fees 43  10  33  347.8  % 128  30  98  332.0  %
Franchise fees 52  36  16  42.8  % 139  82  57  69.9  %
Management and franchise fees 179  96  83  85.8  % 490  222  268  120.9  %
Other fee revenues 45  17  28  181.1  % 92  47  45  96.9  %
Management, franchise, and other fees $ 224  $ 113  $ 111  99.3  % $ 582  $ 269  $ 313  116.8  %

Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change ($) Change (%) 2022 2021 Change ($) Change (%)
Management, franchise, and other fees $ 224  $ 113  $ 111  99.3  % $ 582  $ 269  $ 313  116.8  %
Contra revenue from management agreements (6) (6) —  8.7  % (17) (17) —  4.1  %
Contra revenue from franchise agreements (3) (3) —  (18.6) % (10) (9) (1) (24.3) %
Net management, franchise, and other fees $ 215  $ 104  $ 111  107.8  % $ 555  $ 243  $ 312  128.7  %

A - 7

Hyatt Hotels Corporation
Properties and Rooms by Geography
Owned and leased hotels
September 30, 2022 September 30, 2021 Change
Properties Rooms Properties Rooms Properties Rooms
Full service hotels
United States (a) 18  9,505 23 11,673 (5) (2,168)
Other Americas 3  1,262  3  1,262  —  — 
EAME/SW Asia 5  1,135  7  1,435  (2) (300)
Select service hotels
United States 1  171  1  171  —  — 
Other Americas 2  293  2  293  —  — 
EAME/SW Asia 1  330  1  330  —  — 
Total full service and select service hotels 30  12,696  37  15,164  (7) (2,468)
All-inclusive hotels (b) 6  1,279  —  —  6  1,279 
Total owned and leased hotels (c) 36  13,975  37  15,164  (1) (1,189)

(a) Includes one hotel that was rebranded and combined with an existing property during the nine months ended September 30, 2022.
(b) Certain resorts in Europe operate under a hybrid all-inclusive model, which includes various all-inclusive package options as well as rooms-only options.
(c) Figures do not include unconsolidated hospitality ventures.
A - 8

Hyatt Hotels Corporation
Properties and Rooms by Geography
Managed and franchised properties (includes owned and leased properties)
September 30, 2022 September 30, 2021 Change
Properties Rooms Properties Rooms Properties Rooms
Americas
Full service hotels
United States managed 148  64,631  146  64,075  2  556 
Other Americas managed 25  8,955  25  8,958  —  (3)
United States franchised 77  22,631  73  22,141  4  490 
Other Americas franchised 11  2,019  8  1,307  3  712 
Subtotal 261  98,236  252  96,481  9  1,755 
Select service hotels
United States managed 35  5,220  37  5,658  (2) (438)
Other Americas managed 13  1,857  13  1,857  —  — 
United States franchised 407  56,927  401  55,447  6  1,480 
Other Americas franchised 19  2,770  13  1,761  6  1,009 
Subtotal 474  66,774  464  64,723  10  2,051 
ASPAC
Full service hotels
ASPAC managed 128  41,967  123  41,175  5  792 
ASPAC franchised 11  3,275  10  3,153  1  122 
Subtotal 139  45,242  133  44,328  6  914 
Select service hotels
ASPAC managed 30  5,342  27  4,772  3  570 
ASPAC franchised 19  3,424  9  1,609  10  1,815 
Subtotal 49  8,766  36  6,381  13  2,385 
EAME/SW Asia
Full service hotels
EAME/SW Asia managed 110  27,242  101  25,464  9  1,778 
EAME/SW Asia franchised 26  4,574  19  3,294  7  1,280 
Subtotal 136  31,816  120  28,758  16  3,058 
Select service hotels
EAME/SW Asia managed 25  4,144  17  2,797  8  1,347 
EAME/SW Asia franchised 5  1,070  6  1,411  (1) (341)
Subtotal 30  5,214  23  4,208  7  1,006 
Total full service and select service hotels 1,089  256,048  1,028  244,879  61  11,169 
Americas
All-inclusive
Other Americas 72  25,785  9  3,591  63  22,194 
Subtotal 72  25,785  9  3,591  63  22,194 
EAME/SW Asia (a)
All-inclusive
EAME/SW Asia 50  13,055  —  —  50  13,055 
Subtotal 50  13,055  —  —  50  13,055 
Total all-inclusive hotels 122  38,840  9  3,591  113  35,249 
Total managed and franchised (b) 1,211  294,888  1,037  248,470  174  46,418 
Vacation ownership 22  16  6 
Residential 38  34  4 
Condominium ownership 39  39  — 

(a) Certain resorts in Europe operate under a hybrid all-inclusive model, which includes various all-inclusive package options as well as rooms-only options.
(b) Figures do not include vacation ownership, residential, or condominium ownership units.
A - 9

Hyatt Hotels Corporation
Properties and Rooms by Brand
September 30, 2022 September 30, 2021 Change
Brand Properties Rooms Properties Rooms Properties Rooms
Park Hyatt 46  8,615  45  8,409  1  206 
Miraval (a) 3  383  3  357  —  26 
Grand Hyatt 60  32,030  59  32,487  1  (457)
Alila 16  1,765  15  1,681  1  84 
Andaz 25  5,610  25  5,671  —  (61)
The Unbound Collection by Hyatt 32  6,160  26  5,384  6  776 
Thompson Hotels 18  3,767  14  3,088  4  679 
Destination by Hyatt (a) 16  3,518  17  3,871  (1) (353)
Hyatt Regency (b) 230  95,081  225  93,970  5  1,111 
Hyatt 13  3,354  12  2,056  1  1,298 
Hyatt Centric 53  10,891  43  8,892  10  1,999 
JdV by Hyatt 23  3,320  20  2,901  3  419 
Hyatt Place 408  59,593  393  56,166  15  3,427 
Hyatt House 128  18,270  122  17,691  6  579 
Caption by Hyatt 1  136  —  —  1  136 
UrCove 16  2,755  8  1,455  8  1,300 
Other 1  800  1  800  —  — 
Total full service and select service hotels 1,089  256,048  1,028  244,879  61  11,169 
ALG resorts (c)(d) 113  35,249  —  —  113  35,249 
Hyatt Ziva 6  2,672  6  2,672  —  — 
Hyatt Zilara 3  919  3  919  —  — 
Total all-inclusive hotels 122  38,840  9  3,591  113  35,249 
Total managed and franchised properties and rooms (e) 1,211  294,888  1,037  248,470  174  46,418 
Hyatt Residence Club (f) 22  16  6 

(a) Includes one Destination by Hyatt property that was rebranded and combined with a Miraval property during the nine months ended September 30, 2022.
(b) Includes two properties that we will rebrand under the respective brand in 2023.
(c) Includes nine non-branded properties managed by ALG.
(d) Certain resorts in Europe operate under a hybrid all-inclusive model, which includes various all-inclusive package options as well as rooms-only options.
(e) Figures do not include vacation ownership, residential, or condominium ownership units.
(f) Includes eight properties that we will rebrand under the respective brand in 2023.
A - 10

Hyatt Hotels Corporation
Impact of Sold Hotels to Owned and Leased Hotels Segment Adjusted EBITDA

(in millions)
Fiscal Year 2022
Adjusted EBITDA First Quarter Second Quarter Third Quarter Fourth Quarter Year to Date
Owned and leased hotels $ 48  $ 82  $ 51  $ 181 
Less: Contribution from sold owned and leased hotels (a) (22) (6) —  (28)
Owned and leased hotels less contribution from sold hotels (b) $ 26  $ 76  $ 51  $ 153 
Pro rata share of unconsolidated hospitality ventures $ 6  $ 17  $ 15  $ 38 
Less: Contribution from sold unconsolidated hospitality ventures (c) (1) —  —  (1)
Pro rata share of unconsolidated hospitality ventures less contribution from sold unconsolidated hospitality ventures (d) $ 5  $ 17  $ 15  $ 37 
Fiscal Year 2021
First Quarter Second Quarter Third Quarter Fourth Quarter Full Year
Owned and leased hotels $ (25) $ 11  $ 42  $ 49  $ 77 
Less: Contribution from sold owned and leased hotels (a) (e) (5) (18) (20) (15) (58)
Owned and leased hotels less contribution from sold hotels (b) $ (30) $ (7) $ 22  $ 34  $ 19 
Pro rata share of unconsolidated hospitality ventures $ (4) $ 1  $ 9  $ 8  $ 14 
Less: Contribution from sold unconsolidated hospitality ventures (c) 1  (1) (1) (2) (3)
Pro rata share of unconsolidated hospitality ventures less contribution from sold unconsolidated hospitality ventures (d) $ (3) $ —  $ 8  $ 6  $ 11 

(a) Contribution from sold owned and leased hotels represents the Adjusted EBITDA contribution in each period for hotels that have since been sold and entered into long-term management agreements, and excludes fee income retained upon sale. Hotels that have been sold include Hyatt Regency Lost Pines Resort and Spa (2Q21), Hyatt Regency Lake Tahoe Resort, Spa and Casino (3Q21), Alila Ventana Big Sur (3Q21), Hyatt Regency Miami (4Q21), Hyatt Regency Bishkek (4Q21), Hyatt Regency Indian Wells Resort & Spa (2Q22), Grand Hyatt San Antonio River Walk (2Q22), The Driskill (2Q22), The Confidante Miami Beach (2Q22).
(b) Owned and leased hotels less contribution from sold hotels represents the Adjusted EBITDA contribution from all owned and leased hotels that remain in Hyatt's portfolio as of September 30, 2022.
(c) Contribution from sold unconsolidated hospitality ventures represents Hyatt's pro rata share of unconsolidated hospitality ventures' Adjusted EBITDA contribution in each period for unconsolidated hospitality ventures that have since been sold. Unconsolidated hospitality ventures that have been sold include Grand Hyatt São Paulo (1Q21), Hyatt Place Celaya (2Q21), Hyatt Place Los Cabos (2Q21), Hyatt Place Tijuana (2Q21), Hyatt Centric Beale Street Memphis (2Q21), Hyatt Place Glendale/Los Angeles (4Q21), Hyatt Place San Jose Airport (4Q21), Hyatt House San Jose Airport (4Q21), Hyatt Centric Downtown Portland (4Q21), Hyatt House Nashville at Vanderbilt (4Q21), Hyatt Regency Andares Guadalajara (2Q22).
(d) Pro rata share of unconsolidated hospitality ventures less contribution from sold unconsolidated hospitality ventures represents Hyatt's pro rata share of unconsolidated hospitality ventures' Adjusted EBITDA contribution from all unconsolidated hospitality ventures that remain in Hyatt's portfolio as of September 30, 2022.
(e) Contribution from sold owned and leased hotels includes the Adjusted EBITDA contribution from one property that converted from leased to managed during the three months ended December 31, 2021.
A - 11

Hyatt Hotels Corporation
Reconciliation of Non-GAAP Measure: Reconciliation of Net Income (Loss) Attributable to Hyatt Hotels Corporation to EBITDA and EBITDA to Adjusted EBITDA
(in millions)
Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change ($) Change (%) 2022 2021 Change ($) Change (%)
Net income (loss) attributable to Hyatt Hotels Corporation $ 28  $ 120  $ (92) (77.2) % $ 161  $ (193) $ 354  183.3  %
Interest expense 38  40  (2) (5.0) % 116  123  (7) (5.4) %
Provision for income taxes 35  138  (103) (74.0) % 143  339  (196) (57.6) %
Depreciation and amortization 96  71  25  34.5  % 320  219  101  45.9  %
EBITDA 197  369  (172) (46.5) % 740  488  252  51.7  %
Contra revenue 9  9  —  0.2  % 27  26  1  5.1  %
Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties (705) (456) (249) (54.4) % (1,885) (1,082) (803) (74.2) %
Costs incurred on behalf of managed and franchised properties 697  465  232  49.6  % 1,881  1,117  764  68.3  %
Equity (earnings) losses from unconsolidated hospitality ventures (2) 12  (14) (120.8) % 6  (8) 14  169.7  %
Stock-based compensation expense 7  6  1  10.7  % 47  42  5  12.0  %
Gains on sales of real estate 1  (307) 308  100.3  % (250) (412) 162  39.3  %
Asset impairments 9  —  9  NM 19  2  17  708.7  %
Other (income) loss, net 24  3  21  533.1  % 53  (34) 87  258.5  %
Pro rata share of unconsolidated owned and leased hospitality ventures' Adjusted EBITDA 15  9  6  69.0  % 38  6  32  526.8  %
Adjusted EBITDA $ 252  $ 110  $ 142  128.1  % $ 676  $ 145  $ 531  365.1  %

Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change $ Change (%) 2022 2021 Change ($) Change (%)
Adjusted EBITDA $ 252  $ 110  $ 142  128.1  % $ 676  $ 145  $ 531  365.1  %
Net Deferral activity
Increase in deferred revenue $ 46  $ —  $ 46  NM $ 147  $ —  $ 147  NM
Increase in deferred costs (29) —  (29) NM (81) —  (81) NM
Net Deferrals $ 17  $ —  $ 17  NM $ 66  $ —  $ 66  NM
Increase in Net Financed Contracts $ 26  $ —  $ 26  NM $ 48  $ —  $ 48  NM
A - 12

Hyatt Hotels Corporation
Reconciliation of Non-GAAP Measure: Reconciliation of Total Revenues to Adjusted Revenues

(in millions)
Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change ($) Change (%) 2022 2021 Change ($) Change (%)
Total revenues $ 1,541  $ 851  $ 690  81.2  % $ 4,303  $ 1,952  $ 2,351  120.5  %
Add: Contra revenue 9  9  —  0.2  % 27  26  1  5.1  %
Less: Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties (705) (456) (249) (54.4) % (1,885) (1,082) (803) (74.2) %
Adjusted revenues $ 845  $ 404  $ 441  109.6  % $ 2,445  $ 896  $ 1,549  173.0  %
Adjusted EBITDA Margin % 29.8  % 27.4  % 2.4  % 27.7  % 16.2  % 11.5  %
Adjusted EBITDA Margin % Change in Constant Currency 2.4  % 11.4  %



A - 13

Hyatt Hotels Corporation
Reconciliation of Non-GAAP Measure: Reconciliation of Net Income Attributable to Hyatt Hotels Corporation to EBITDA and EBITDA to Adjusted EBITDA
(in millions)
Three Months Ended September 30,
2019
Net income attributable to Hyatt Hotels Corporation $ 296 
Interest expense 19 
Provision for income taxes 109 
Depreciation and amortization 85 
EBITDA 509 
Contra revenue 5 
Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties (617)
Costs incurred on behalf of managed and franchised properties 633 
Equity losses from unconsolidated hospitality ventures 5 
Stock-based compensation expense 4 
Gains on sales of real estate (373)
Asset impairments 9 
Other income, net (25)
Pro rata share of unconsolidated owned and leased hospitality ventures' Adjusted EBITDA 13 
Adjusted EBITDA $ 163 


A - 14

Hyatt Hotels Corporation
Reconciliation of Non-GAAP Measure: Diluted Earnings per Share and Net Income Attributable to Hyatt Hotels Corporation, to Adjusted Diluted Earnings per Share, and Adjusted Net Income Attributable to Hyatt Hotels Corporation - Three Months Ended September 30, 2022 and September 30, 2021.
(in millions, except per share amounts) Location on Condensed Consolidated
Statements of Income (Loss)		 Three Months Ended September 30,
2022 2021
Net income attributable to Hyatt Hotels Corporation $ 28  $ 120 
Diluted earnings per share $ 0.25  $ 1.15 
Special items
Fund deficits (surpluses) (a) Revenues for the reimbursement of costs incurred and costs incurred on behalf of managed and franchised properties; other income (loss), net (14) 5 
Restructuring expenses (b) Other income (loss), net 26  3 
Unrealized losses (gains) (c) Other income (loss), net 24  (7)
Asset impairments (d) Asset impairments 9  — 
Utilization of Avendra proceeds (e) Costs incurred on behalf of managed and franchised properties; depreciation and amortization 3  5 
Losses (gains) on sales of real estate (f) Gains (losses) on sales of real estate 1  (307)
Transaction costs (g) Other income (loss), net —  19 
Other Other income (loss), net —  (2)
Special items - pre-tax 49  (284)
Income tax benefit (provision) for special items Provision for income taxes (5) 405 
Total special items - after-tax $ 44  $ 121 
Special items impact per diluted share $ 0.39  $ 1.16 
Adjusted net income attributable to Hyatt Hotels Corporation $ 72  $ 241 
Adjusted diluted earnings per share $ 0.64  $ 2.31 
(a) Fund deficits (surpluses) - During the three months ended September 30, 2022 (Q3 2022) and the three months ended September 30, 2021 (Q3 2021), we recognized surpluses and deficits, respectively, on certain funds, due to the timing of revenue and expense recognition. We intend to recover any deficits recognized in future periods.
(b) Restructuring expenses - During Q3 2022, we recognized $26 million of restructuring expenses related to an owned hotel.
(c) Unrealized losses (gains) - During Q3 2022 and Q3 2021, we recognized unrealized losses and gains, respectively, due to the change in fair value of our marketable securities.
(d) Asset impairments - During Q3 2022, we recognized $9 million of asset impairment charges related to intangible assets, primarily as a result of contract terminations.
(e) Utilization of Avendra proceeds - During Q3 2022 and Q3 2021, we recognized expenses related to the partial utilization of the Avendra LLC sale proceeds for the benefit of our hotels. The gain recognized in conjunction with the sale of Avendra LLC was included as a special item during the year ended December 31, 2017.
(f) Losses (gains) on sales of real estate - During Q3 2021, we recognized a $305 million pre-tax gain related to the sale of Hyatt Regency Lake Tahoe Resort, Spa and Casino and a $2 million pre-tax gain related to the sale of Alila Ventana Big Sur.
(g) Transaction costs - During the Q3 2021, we recognized $19 million of transaction costs related to the acquisition of ALG.



A - 15

Hyatt Hotels Corporation
Reconciliation of Non-GAAP Measure: Diluted Earnings (Losses) per Share and Net Income (Loss) Attributable to Hyatt Hotels Corporation, to Adjusted Diluted Earnings (Losses) per Share, and Adjusted Net Income (Loss) Attributable to Hyatt Hotels Corporation - Nine Months Ended September 30, 2022 and September 30, 2021.
(in millions, except per share amounts)
 Location on Condensed Consolidated
Statements of Income (Loss)		 Nine Months Ended September 30,
2022 2021
Net income (loss) attributable to Hyatt Hotels Corporation $ 161  $ (193)
Diluted earnings (losses) per share $ 1.44  $ (1.89)
Special items
Gains on sales of real estate (a) Gains (losses) on sales of real estate (250) (412)
Fund deficits (surpluses) (b) Revenues for the reimbursement of costs incurred and costs incurred on behalf of managed and franchised properties; other income (loss), net (16) 26 
Unconsolidated hospitality ventures (c) Equity earnings (losses) from unconsolidated hospitality ventures (4) (68)
Unrealized losses (gains) (d) Other income (loss), net 68  (20)
Restructuring expenses (e) Other income (loss), net 26  3 
Asset impairments (f) Asset impairments 19  2 
Utilization of Avendra proceeds (g) Costs incurred on behalf of managed and franchised properties; depreciation and amortization 9  12 
Loss on extinguishment of debt (h) Other income (loss), net 8  — 
Transaction costs (i) Other income (loss), net 1  19 
Other Other income (loss), net 9  (2)
Special items - pre-tax (130) (440)
Income tax benefit for special items Provision for income taxes 56  394 
Total special items - after-tax (74) (46)
Special items impact per diluted share $ (0.66) $ (0.45)
Adjusted net income (loss) attributable to Hyatt Hotels Corporation $ 87  $ (239)
Adjusted diluted earnings (losses) per share $ 0.78  $ (2.34)
(a) Gains on sales of real estate - During the nine months ended September 30, 2022 (YTD 2022), we recognized $250 million pre-tax gains on sales of real estate related to the sale of Grand Hyatt San Antonio River Walk ($137 million), The Driskill ($51 million), Hyatt Regency Indian Wells Resort & Spa ($40 million), and The Confidante Miami Beach ($24 million). During the nine months ended September 30, 2021 (YTD 2021), we recognized $412 million pre-tax gains on sales of real estate related to the sale of Hyatt Regency Lake Tahoe Resort, Spa and Casino ($305 million), Hyatt Regency Lost Pines Resort and Spa ($104 million), and Alila Ventana Big Sur ($2 million).
(b) Fund (surpluses) deficits - During YTD 2022 and YTD 2021, we recognized surpluses and deficits, respectively, on certain funds, due to the timing of revenue and expense recognition that we intend to recover any deficits recognized in future periods.
(c) Unconsolidated hospitality ventures - During YTD 2022, we recognized a $4 million pre-tax gain on the sale of our ownership interest in an equity method investment. During YTD 2021, we recognized a $69 million pre-tax gain on the purchase of the remaining 50% interest in the entities that own Grand Hyatt São Paulo.
(d) Unrealized losses (gains) - During YTD 2022 and YTD 2021, we recognized unrealized losses and gains, respectively, due to the change in fair value of our marketable securities.
(e) Restructuring expenses - During YTD 2022, we recognized $26 million of restructuring expenses related to an owned hotel.
(f) Asset impairments - During YTD 2022, we recognized $12 million of asset impairment charges related to intangible assets, primarily as a result of contract terminations. Additionally, during YTD 2022 we recognized a $7 million goodwill impairment charge in connection with the sale of Grand Hyatt San Antonio River Walk.
(g) Utilization of Avendra proceeds - During YTD 2022 and YTD 2021, we recognized expenses related to the partial utilization of the aforementioned Avendra LLC sale proceeds for the benefit of our hotels.
(h) Loss on extinguishment of debt - During YTD 2022, we recognized a $8 million loss on extinguishment of debt for the bonds that were legally defeased in conjunction with the sale of Grand Hyatt San Antonio River Walk.
(i) Transaction costs - During YTD 2021, we recognized $19 million of transaction costs related to the acquisition of ALG.





A - 16

Hyatt Hotels Corporation
Reconciliation of Non-GAAP Measure: SG&A Expenses to Adjusted SG&A Expenses
Results of operations as presented on the condensed consolidated statements of income (loss) include expenses recognized with respect to deferred compensation plans funded through rabbi trusts. Certain of these expenses are recognized in SG&A expenses and are completely offset by the corresponding net gains (losses) and interest income from marketable securities held to fund rabbi trusts, thus having no net impact to our earnings (losses). SG&A expenses also include expenses related to stock-based compensation. Below is a reconciliation of this measure excluding the impact of our rabbi trust investments and stock-based compensation expense.

(in millions)
Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change ($) Change (%) 2022 2021 Change ($) Change (%)
SG&A expenses $ 108  $ 69  $ 39  56.1  % $ 295  $ 250  $ 45  17.9  %
Less: rabbi trust impact 11  1  10  NM 80  (30) 110  365.8  %
Less: stock-based compensation expense (7) (6) (1) (10.7) % (47) (42) (5) (12.0) %
Adjusted SG&A expenses $ 112  $ 64  $ 48  75.1  % $ 328  $ 178  $ 150  83.8  %

The table below provides a segment breakdown for Adjusted SG&A expenses.

Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change ($) Change (%) 2022 2021 Change ($) Change (%)
Americas management and franchising $ 14  $ 12  $ 2  12.1  % $ 45  $ 35  $ 10  26.7  %
ASPAC management and franchising 10  10  —  (1.2) % 31  29  2  5.2  %
EAME/SW Asia management and franchising 9  7  2  28.7  % 26  21  5  26.6  %
Owned and leased hotels 4  3  1  33.3  % 10  9  1  9.5  %
Apple Leisure Group 29  —  29  NM 90  —  90  NM
Corporate and other 46  32  14  47.1  % 126  84  42  50.8  %
Adjusted SG&A expenses $ 112  $ 64  $ 48  75.1  % $ 328  $ 178  $ 150  83.8  %





A - 17

Hyatt Hotels Corporation
Reconciliation of Non-GAAP Financial Measure: Guidance: SG&A Expenses to Adjusted SG&A Expenses
For the Year Ended December 31, 2022
No additional disposition or acquisition activity beyond what has been completed as of the date of this release has been included in the forecast. The Company's outlook is based on a number of assumptions that are subject to change and many of which are outside the control of the Company. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurance that the Company will achieve these results. Results of operations as presented on the condensed consolidated statements of income (loss) include expenses recognized with respect to deferred compensation plans funded through rabbi trusts. Certain of these expenses are recognized in SG&A expenses and are completely offset by the corresponding net gains (losses) and interest income from marketable securities held to fund rabbi trusts, thus having no net impact to our earnings (losses). SG&A expenses also include expenses related to stock-based compensation. Below is a reconciliation of this forecasted measure excluding the impact of our rabbi trust investments and forecasted stock-based compensation expense.
(in millions)
 Year Ended
December 31, 2022
Forecast Range
Low Case High Case
SG&A expenses $ 517  $ 522 
Less: rabbi trust impact (a) —  — 
Less: stock-based compensation expense (57) (57)
Adjusted SG&A expenses $ 460  $ 465 

(a) Impact of rabbi trust is not forecasted for the year ended December 31, 2022 as performance of underlying invested assets is not estimable.
A - 18

Hyatt Hotels Corporation
Reconciliation of Non-GAAP Measure: Comparable Owned and Leased Hotels Operating Margin to Owned and Leased Hotels Operating Margin
Below is a reconciliation of consolidated owned and leased hotels revenues and expenses, as used in calculating comparable owned and leased hotels operating margin percentages. Results of operations as presented on the condensed consolidated statements of income (loss) include expenses recognized with respect to deferred compensation plans funded through rabbi trusts. Certain of these expenses are recognized in owned and leased hotels expenses and are completely offset by the corresponding net gains (losses) and interest income from marketable securities held to fund rabbi trusts, thus having no net impact to our earnings (losses). Below is a reconciliation of the margins excluding the impact of our rabbi trusts and excluding the impact of non-comparable hotels.
(in millions) Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 Change ($) Change (%) 2022 2021 Change ($) Change (%)
Revenues
Comparable owned and leased hotels $ 253  $ 181  $ 72  40.4  % $ 734  $ 358  $ 376  104.9  %
Non-comparable owned and leased hotels 56  82  (26) (33.2) % 177  200  (23) (11.6) %
Owned and leased hotels revenues $ 309  $ 263  $ 46  17.4  % $ 911  $ 558  $ 353  63.2  %
Expenses
Comparable owned and leased hotels $ 193  $ 145  $ 48  33.5  % $ 538  $ 333  $ 205  61.7  %
Non-comparable owned and leased hotels 44  63  (19) (30.5) % 146  168  (22) (13.2) %
Rabbi trust impact (1) —  (1) (841.8) % (9) 5  (14) (295.7) %
Owned and leased hotels expenses $ 236  $ 208  $ 28  13.6  % $ 675  $ 506  $ 169  33.5  %
Owned and leased hotels operating margin percentage 23.7  % 21.1  % 2.6  % 25.9  % 9.4  % 16.5  %
Comparable owned and leased hotels operating margin percentage 24.1  % 20.2  % 3.9  % 26.7  % 7.1  % 19.6  %

A - 19

Definitions
Adjusted Earnings Before Interest Expense, Taxes, Depreciation, and Amortization (Adjusted EBITDA) and EBITDA
We use the terms Adjusted EBITDA and EBITDA throughout this earnings release. Adjusted EBITDA and EBITDA, as we define them, are non-GAAP measures. We define consolidated Adjusted EBITDA as net income (loss) attributable to Hyatt Hotels Corporation plus our pro rata share of unconsolidated owned and leased hospitality ventures Adjusted EBITDA based on our ownership percentage of each owned and leased venture, adjusted to exclude the following items:
•interest expense;
•benefit (provision) for income taxes;
•depreciation and amortization;
•amortization of management and franchise agreement assets and performance cure payments, which constitute payments to customers (Contra revenue);
•revenues for the reimbursement of costs incurred on behalf of managed and franchised properties;
•costs incurred on behalf of managed and franchised properties that we intend to recover over the long term;
•equity earnings (losses) from unconsolidated hospitality ventures;
•stock-based compensation expense;
•gains (losses) on sales of real estate and other;
•asset impairments; and
•other income (loss), net
We calculate consolidated Adjusted EBITDA by adding the Adjusted EBITDA of each of our reportable segments and eliminations to corporate and other Adjusted EBITDA.
Our board of directors and executive management team focus on Adjusted EBITDA as one of the key performance and compensation measures both on a segment and on a consolidated basis. Adjusted EBITDA assists us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operations both on a segment and on a consolidated basis. Our president and chief executive officer, who is our chief operating decision maker, also evaluates the performance of each of our reportable segments and determines how to allocate resources to those segments, in part, by assessing the Adjusted EBITDA of each segment. In addition, the compensation committee of our board of directors determines the annual variable compensation for certain members of our management based in part on consolidated Adjusted EBITDA, segment Adjusted EBITDA, or some combination of both.
We believe Adjusted EBITDA is useful to investors because it provides investors with the same information that we use internally for purposes of assessing our operating performance and making compensation decisions and facilitates our comparison of results with results from other companies within our industry.
Adjusted EBITDA excludes certain items that can vary widely across different industries and among companies within the same industry including interest expense and benefit (provision) for income taxes, which are dependent on company specifics, including capital structure, credit ratings, tax policies, and jurisdictions in which they operate; depreciation and amortization which are dependent on company policies including how the assets are utilized as well as the lives assigned to the assets; Contra revenue which is dependent on company policies and strategic decisions regarding payments to hotel owners; and stock-based compensation expense which varies among companies as a result of different compensation plans companies have adopted. We exclude revenues for the reimbursement of costs and costs incurred on behalf of managed and franchised properties which relate to the reimbursement of payroll costs and for system-wide services and programs that we operate for the benefit of our hotel owners as contractually we do not provide services or operate the related programs to generate a profit over the terms of the respective contracts. Over the long term, these programs and services are not designed to impact our economics, either positively or negatively. Therefore, we exclude the net impact when evaluating period-over-period changes in our operating results. Adjusted EBITDA includes costs incurred on behalf of our managed and franchised properties related to system-wide services and programs that we do not intend to recover from hotel owners.
A - 20


Finally, we exclude other items that are not core to our operations, such as asset impairments and unrealized and realized gains and losses on marketable securities.
Adjusted EBITDA and EBITDA are not substitutes for net income (loss) attributable to Hyatt Hotels Corporation, net income (loss), or any other measure prescribed by GAAP. There are limitations to using non-GAAP measures such as Adjusted EBITDA and EBITDA. Although we believe that Adjusted EBITDA can make an evaluation of our operating performance more consistent because it removes items that do not reflect our core operations, other companies in our industry may define Adjusted EBITDA differently than we do. As a result, it may be difficult to use Adjusted EBITDA or similarly named non-GAAP measures that other companies may use to compare the performance of those companies to our performance. Because of these limitations, Adjusted EBITDA should not be considered as a measure of the income (loss) generated by our business. Our management compensates for these limitations by referencing our GAAP results and using Adjusted EBITDA supplementally.
Adjusted EBITDA Margin
We define Adjusted EBITDA margin as Adjusted EBITDA divided by total revenues excluding Contra revenue and revenues for the reimbursement of costs incurred on behalf of managed and franchised properties (Adjusted revenues). We believe Adjusted EBITDA margin is useful to investors because it provides investors the same information that the Company uses internally for purposes of assessing operating performance.
Adjusted Net Income (Loss) and Adjusted Diluted Earnings (Losses) per Share (EPS)
Adjusted net income (loss) and Adjusted Diluted EPS, as we define them, are non-GAAP measures. We define Adjusted net income (loss) as net income (loss) attributable to Hyatt Hotels Corporation excluding special items, which are those items deemed not to be reflective of ongoing operations. We define Adjusted Diluted EPS as Adjusted net income (loss) per diluted share. We consider Adjusted net income (loss) and Adjusted Diluted EPS to be an indicator of operating performance because excluding special items allows for period-over-period comparisons of our ongoing operations.
Adjusted net income (loss) and Adjusted Diluted EPS are not a substitute for net income (loss) attributable to Hyatt Hotels Corporation, net income (loss), diluted earnings (losses) per share, or any other measure prescribed by GAAP. There are limitations to using non-GAAP measures such as Adjusted net income (loss) and Adjusted Diluted EPS. Although we believe that Adjusted net income (loss) and Adjusted Diluted EPS can make an evaluation of our operating performance more consistent because they remove special items that are deemed not to be reflective of ongoing operations, other companies in our industry may define Adjusted net income (loss) and Adjusted Diluted EPS differently than we do. As a result, it may be difficult to use Adjusted net income (loss) or Adjusted Diluted EPS or similarly named non-GAAP measures that other companies may use to compare the performance of those companies to our performance. Because of these limitations, Adjusted net income (loss) and Adjusted Diluted EPS should not be considered as measures of the income (loss) and earnings (losses) per share generated by our business. Our management compensates for these limitations by reference to its GAAP results and using Adjusted net income (loss) and Adjusted Diluted EPS supplementally.
Adjusted Selling, General, and Administrative (SG&A) Expenses
Adjusted SG&A expenses, as we define it, is a non-GAAP measure. Adjusted SG&A expenses exclude the impact of deferred compensation plans funded through rabbi trusts and stock-based compensation expense. Adjusted SG&A expenses assist us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operations, both on a segment and consolidated basis.
Comparable Owned and Leased Hotels Operating Margin
We define comparable owned and leased hotels operating margin as the difference between comparable owned and leased hotels revenues and comparable owned and leased hotels expenses. Comparable owned and leased hotels revenues is calculated by removing non-comparable hotels revenues from owned and leased hotels revenues as reported in our condensed consolidated statements of income (loss). Comparable owned and leased hotels expenses is calculated by removing both non-comparable owned and leased hotels expenses and the impact of expenses funded through rabbi trusts from owned and leased hotels expenses as reported in our condensed consolidated statements of income (loss). We believe comparable owned and leased hotels operating margin is useful to investors because it provides investors the same information that the Company uses internally for purposes of assessing operating performance.
A - 21


Comparable Hotels
"Comparable system-wide hotels" represents all properties we manage or franchise, including owned and leased properties, that are operated for the entirety of the periods being compared and that have not sustained substantial damage, business interruption, or undergone large scale renovations during the periods being compared or for which comparable results are not available. Hotels that suspended operations due to the COVID-19 pandemic and have not yet re-opened are no longer included in our definition of comparable system-wide hotels. We may use variations of comparable system-wide hotels to specifically refer to comparable system-wide Americas full service hotels, including our wellness resorts, our select service hotels, or our all-inclusive resorts, for those properties that we manage or franchise within the Americas management and franchising segment, comparable system-wide ASPAC full service or select service hotels for those properties we manage or franchise within the ASPAC management and franchising segment, or comparable system-wide EAME/SW Asia full service or select service hotels for those properties that we manage or franchise within the EAME/SW Asia management and franchising segment. "Comparable owned and leased hotels" represents all properties we own or lease that are operated and consolidated for the entirety of the periods being compared and have not sustained substantial damage, business interruption, or undergone large scale renovations during the periods being compared or for which comparable results are not available. Comparable system-wide hotels and comparable owned and leased hotels are commonly used as a basis of measurement in our industry. "Non-comparable system-wide hotels" or "non-comparable owned and leased hotels" represent all hotels that do not meet the respective definition of "comparable" as defined above.
Constant Dollar Currency
We report the results of our operations both on an as-reported basis, as well as on a constant dollar basis. Constant dollar currency, which is a non-GAAP measure, excludes the effects of movements in foreign currency exchange rates between comparative periods. We believe constant dollar analysis provides valuable information regarding our results as it removes currency fluctuations from our operating results. We calculate constant dollar currency by restating prior-period local currency financial results at the current period's exchange rates. These restated amounts are then compared to our current period reported amounts to provide operationally driven variances in our results.
Average Daily Rate (ADR)
ADR represents hotel room revenues, divided by the total number of rooms sold in a given period. ADR measures the average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. ADR is a commonly used performance measure in our industry, and we use ADR to assess the pricing levels that we are able to generate by customer group, as changes in rates have a different effect on overall revenues and incremental profitability than changes in occupancy, as described below.
Occupancy
Occupancy represents the total number of rooms sold divided by the total number of rooms available at a hotel or group of hotels. Occupancy measures the utilization of a hotel's available capacity. We use occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help us determine achievable ADR levels as demand for hotel rooms increases or decreases.
Revenue per Available Room (RevPAR)
RevPAR is the product of the average daily rate and the average daily occupancy percentage. RevPAR does not include non-room revenues, which consist of ancillary revenues generated by a hotel property, such as food and beverage, parking, and other guest service revenues. Our management uses RevPAR to identify trend information with respect to room revenues from comparable properties and to evaluate hotel performance on a regional and segment basis. RevPAR is a commonly used performance measure in our industry.
RevPAR changes that are driven predominantly by changes in occupancy have different implications for overall revenue levels and incremental profitability than do changes that are driven predominantly by changes in average room rates. For example, increases in occupancy at a hotel would lead to increases in room revenues and additional variable operating costs, including housekeeping services, utilities, and room amenity costs, and could also result in increased ancillary revenues, including food and beverage. In contrast, changes in average room rates typically have a greater impact on margins and profitability as average room rate changes result in minimal impacts to variable operating costs.
A - 22


Net Package ADR
Net Package ADR represents net package revenues, divided by the total number of rooms sold in a given period. Net Package ADR measures the average room price attained by a hotel, and Net Package ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. Net Package ADR is a commonly used performance measure in our industry, and we use Net Package ADR to assess the pricing levels that we are able to generate by customer group, as changes in rates have a different effect on overall revenues and incremental profitability than changes in occupancy, as described above.
Net Package RevPAR
Net Package RevPAR is the product of the net package ADR and the average daily occupancy percentage. Net Package RevPAR generally includes revenue derived from the sale of package revenue comprised of rooms revenue, food and beverage, and entertainment, net of compulsory tips paid to employees. Our management uses Net Package RevPAR to identify trend information with respect to room revenues from comparable properties and to evaluate hotel performance on a regional and segment basis. Net Package RevPAR is a commonly used performance measure in our industry.
Net Financed Contracts
Net Financed Contracts represent Unlimited Vacation Club contracts signed during the period for which an initial cash down payment has been received and the remaining balance is contractually due in monthly installments over an average term of less than 4 years. The Net Financed Contract balance is calculated as the unpaid portion of membership contracts reduced by expenses related to fulfilling the membership program contracts and further reduced by an allowance for future estimated uncollectible installments. Net Financed Contract balances are not reported on our condensed consolidated balance sheets as our right to collect future installments is conditional on our ability to provide continuous access to member benefits at ALG resorts over the contract term, and the associated expenses to fulfill the membership contracts become liabilities of the Company only after the installments are collected. We believe Net Financed Contracts is useful to investors as it represents an estimate of future cash flows due in accordance with contracts signed in the current period. At September 30, 2022, the Net Financed Contract balance not recorded on our condensed consolidated balance sheet was $181 million.
Net Deferrals
Net Deferrals represent the change in contract liabilities associated with the Unlimited Vacation Club membership contracts less the change in deferred cost assets associated with the contracts. The contract liabilities and deferred cost assets are recognized as revenue and expense, respectively, on our condensed consolidated statements of income (loss) over the customer life, which ranges from 3 to 25 years.
A - 23

EX-99.2 3 finalq32022supplementald.htm SUPPLEMENTAL INVESTOR PRESENTATION finalq32022supplementald
Q3 2022 Supplemental Presentation 11/03/2022 SECRETS® PLAYA MUJERES Exhibit 99.2

 
DISCLAIMERS 2 NON-GAAP FINANCIAL MEASURES This presentation includes references to certain financial measures, each identified with the symbol “†”, that are not calculated or presented in accordance with generally accepted accounting principles in the United States (“GAAP”). These non-GAAP financial measures have important limitations and should not be considered in isolation or as a substitute for measures of Hyatt Hotels Corporation’s (the “Company”) financial performance prepared in accordance with GAAP. In addition, these non-GAAP financial measures, as presented, may not be comparable to similarly titled measures of other companies due to varying methods of calculations. For how we define the non-GAAP financial measures and a reconciliation of each non-GAAP financial measure to the most directly comparable GAAP measure, please refer to the Appendix at the end of this presentation. KEY BUSINESS METRICS This presentation includes references to certain key business metrics used by the Company. For how we define these metrics, please refer to the Appendix at the end of this presentation.

 
ALG SIGNIFICANTLY EXCEEDS EXPECTATIONS For Three Months Ended September 30, 2022 3 $78M Adjusted EBITDA† Net Package RevPAR was up 29% to 2019 for hotels in the Americas1 Management, Franchise, and Other Fees Revenue of $40M Signed 9.2K new membership contracts; 32% above 2019 128K Active UVC Members; up 29% to 2019 + $17M Net Deferrals $26M Net Financed Contracts + THIRD QUARTER KEY HIGHLIGHTS $244M in revenue driven by 682K Departures Transformed business model and strong unit pricing led to margin expansion SECRETS® MOXCHE PLAYA DEL CARMEN 1. Information provided is based on properties managed by ALG for both the three months ended September 30, 2019 and the three months ended September 30, 2022.

 
4 Three Months Ended September 30, 2022 USD in millions Hyatt excluding ALG   ALG Combined  REVENUES: Owned and leased hotels $ 293 $ 16 $ 309 Management, franchise, and other fees 184 40 224 Contra revenue (8) (1) (9) Net management, franchise, and other fees 176 39 215 Distribution and destination management — 244 244 Other revenues 31 37 68 Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties 678 27 705 Total revenues 1,178 363 1,541 DIRECT AND SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES: Owned and leased hotels 226 10 236 Distribution and destination management — 186 186 Depreciation and amortization 56 40 96 Other direct costs 39 34 73 Selling, general, and administrative 79 29 108 Costs incurred on behalf of managed and franchised properties 669 28 697 Direct and selling, general, and administrative expenses 1,069 327 1,396 Net gains (losses) and interest income from marketable securities held to fund rabbi trusts (12) — (12) Equity earnings (losses) from unconsolidated hospitality ventures 2 — 2 Interest expense (38) — (38) Gains on sales of real estate (1) — (1) Asset impairments (1) (8) (9) Other income (loss), net (16) (8) (24) INCOME (LOSS) BEFORE INCOME TAXES 43 20 63 PROVISION FOR INCOME TAXES1 (28) (7) (35) NET INCOME (LOSS) 15 13 28 NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS — — — NET INCOME (LOSS) ATTRIBUTABLE TO HYATT HOTELS CORPORATION $ 15 $ 13 $ 28 ALG CONTRIBUTION TO HYATT CONDENSED CONSOLIDATED STATEMENT OF INCOME (LOSS) 1. ALG column represents ALG non-US tax expense All information and data is presented and provided solely for informational purposes to enable investors to compare performance on a consistent basis.

 
5 Three Months Ended September 30, 2022 USD in millions Hyatt excluding ALG   ALG Combined  Net income (loss) attributable to Hyatt Hotels Corporation $ 15 $ 13 $ 28 Interest expense 38 — 38 Provision for income taxes1 28 7 35 Depreciation and amortization 56 40 96 EBITDA† $ 137 $ 60 $ 197 Contra revenue 8 1 9 Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties (678) (27) (705) Costs incurred on behalf of managed and franchised properties 669 28 697 Equity (earnings) losses from unconsolidated hospitality ventures (2) — (2) Stock-based compensation expense 7 — 7 Gains on sales of real estate 1 — 1 Asset impairments 1 8 9 Other (income) loss, net 16 8 24 Pro rata share of unconsolidated hospitality ventures Adjusted EBITDA† 15 — 15 Adjusted EBITDA† $ 174 $ 78 $ 252 Net Deferral Activity Increase in Deferred Revenue $ — $ 46 46 Increase in Deferred Costs — (29) (29) Net Deferrals $ — $ 17 $ 17 Net Financed Contracts $ — $ 26 $ 26 ALG CONTRIBUTION TO HYATT ADJUSTED EBITDA† IN Q3 2022 1. ALG column represents ALG non-US tax expense All information and data is presented and provided solely for informational purposes to enable investors to compare performance on a consistent basis.

 
ALG PERFORMANCE BY QUARTER IN 2022  6 Q1 Q2 Q3 Q4 Year to Date Net Package RevPAR (Americas) $ 214.32 $ 204.51 $ 179.42 $ 198.99 Net Package RevPAR (Europe) $ 71.03 $ 80.13 $ 134.66 $ 103.68 Net Package RevPAR (Total) $ 189.46 $ 162.72 $ 162.98 $ 170.00 Unlimited Vacation Club Signed Contracts 7,805 8,466 9,241 25,512 Departures 579,110 744,431 681,552 2,005,093 USD in millions Owned and leased hotels revenues $ — $ 4 $ 16 $ 20 Management, franchise, and other fees 30 36 40 106 Other revenues 34 33 37 104 Distribution and destination management revenues 246 256 244 746 ALG Adjusted Revenues† $ 310 $ 329 $ 337 $ 976 Owned and leased hotels expenses $ 2 $ 7 $ 10 $ 19 Other direct costs $ 25 $ 34 $ 34 $ 93 Distribution and destination management expenses $ 194 $ 206 $ 186 $ 586 Adjusted SG&A† $ 33 $ 28 $ 29 $ 90 ALG Adjusted EBITDA† $ 56 $ 54 $ 78 $ 188 Increase in Deferred Revenue $ 49 $ 52 $ 46 $ 147 Increase in Deferred Costs (25) (27) (29) (81) Net Deferrals $ 24 $ 25 $ 17 $ 66 Net Financed Contracts $ 7 $ 15 $ 26 $ 48 All information and data is presented and provided solely for informational purposes to enable investors to compare performance on a consistent basis.

 
Appendix 7 SECRETS® ST. MARTIN

 
8 DEFINITIONS Adjusted Earnings Before Interest Expense, Taxes, Depreciation and Amortization (Adjusted EBITDA) and EBITDA We use the terms Adjusted EBITDA and EBITDA throughout this presentation. Adjusted EBITDA and EBITDA, as we define them, are non-GAAP measures. We define consolidated Adjusted EBITDA as net income (loss) attributable to Hyatt Hotels Corporation plus our pro rata share of unconsolidated owned and leased hospitality ventures Adjusted EBITDA based on our ownership percentage of each owned and leased venture, adjusted to exclude the following items: • interest expense; • benefit (provision) for income taxes; • depreciation and amortization; • amortization of management and franchise agreement assets and performance cure payments, which constitute payments to customers (Contra revenue); • revenues for the reimbursement of costs incurred on behalf of managed and franchised properties; • costs incurred on behalf of managed and franchised properties that we intend to recover over the long term; • equity earnings (losses) from unconsolidated hospitality ventures; • stock-based compensation expense; • gains (losses) on sales of real estate and other; • asset impairments; and • other income (loss), net We calculate consolidated Adjusted EBITDA by adding the Adjusted EBITDA of each of our reportable segments and eliminations to corporate and other Adjusted EBITDA. Our board of directors and executive management team focus on Adjusted EBITDA as one of the key performance and compensation measures both on a segment and on a consolidated basis. Adjusted EBITDA assists us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operations both on a segment and on a consolidated basis. Our president and chief executive officer, who is our chief operating decision maker, also evaluates the performance of each of our reportable segments and determines how to allocate resources to those segments, in part, by assessing the Adjusted EBITDA of each segment. In addition, the compensation committee of our board of directors determines the annual variable compensation for certain members of our management based in part on consolidated Adjusted EBITDA, segment Adjusted EBITDA, or some combination of both. We believe Adjusted EBITDA is useful to investors because it provides investors with the same information that we use internally for purposes of assessing our operating performance and making compensation decisions and facilitates our comparison of results with results from other companies within our industry. Adjusted EBITDA excludes certain items that can vary widely across different industries and among companies within the same industry including interest expense and benefit (provision) for income taxes, which are dependent on company specifics, including capital structure, credit ratings, tax policies, and jurisdictions in which they operate; depreciation and amortization which are dependent on company policies including how the assets are utilized as well as the lives assigned to the assets; Contra revenue which is dependent on company policies and strategic decisions regarding payments to hotel owners; and stock-based compensation expense which varies among companies as a result of different compensation plans companies have adopted. We exclude revenues for the reimbursement of costs and costs incurred on behalf of managed and franchised properties which relate to the reimbursement of payroll costs and for system-wide services and programs that we operate for the benefit of our hotel owners as contractually we do not provide services or operate the related programs to generate a profit over the terms of the respective contracts. Over the long term, these programs and services are not designed to impact our economics, either positively or negatively. Therefore, we exclude the net impact when evaluating period-over-period changes in our operating results. Adjusted EBITDA includes costs incurred on behalf of our managed and franchised properties related to system-wide services and programs that we do not intend to recover from hotel owners. Finally, we exclude other items that are not core to our operations, such as asset impairments and unrealized and realized gains and losses on marketable securities. Adjusted EBITDA and EBITDA are not substitutes for net income (loss) attributable to Hyatt Hotels Corporation, net income (loss), or any other measure prescribed by GAAP. There are limitations to using non-GAAP measures such as Adjusted EBITDA and EBITDA. Although we believe that Adjusted EBITDA can make an evaluation of our operating performance more consistent because it removes items that do not reflect our core operations, other companies in our industry may define Adjusted EBITDA differently than we do. As a result, it may be difficult to use Adjusted EBITDA or similarly named non-GAAP measures that other companies may use to compare the performance of those companies to our performance. Because of these limitations, Adjusted EBITDA should not be considered as a measure of the income (loss) generated by our business. Our management compensates for these limitations by referencing our GAAP results and using Adjusted EBITDA supplementally.

 
9 DEFINITIONS Adjusted Selling, General, and Administrative (SG&A) Expenses Adjusted SG&A expenses, as we define it, is a non-GAAP measure. Adjusted SG&A expenses exclude the impact of deferred compensation plans funded through rabbi trusts and stock-based compensation expense. Adjusted SG&A expenses assist us in comparing our performance over various reporting periods on a consistent basis because it removes from our operating results the impact of items that do not reflect our core operations, both on a segment and consolidated basis. Comparable Hotels "Comparable system-wide hotels" represents all properties we manage or franchise, including owned and leased properties, that are operated for the entirety of the periods being compared and that have not sustained substantial damage, business interruption, or undergone large scale renovations during the periods being compared or for which comparable results are not available. Hotels that suspended operations due to the COVID-19 pandemic and have not yet re-opened are no longer included in our definition of comparable system-wide hotels. We may use variations of comparable system-wide hotels to specifically refer to comparable system-wide Americas full service hotels, including our wellness resorts, our select service hotels, or our all-inclusive resorts, for those properties that we manage or franchise within the Americas management and franchising segment, comparable system-wide ASPAC full service or select service hotels for those properties we manage or franchise within the ASPAC management and franchising segment, or comparable system-wide EAME/SW Asia full service or select service hotels for those properties that we manage or franchise within the EAME/SW Asia management and franchising segment. "Comparable owned and leased hotels" represents all properties we own or lease that are operated and consolidated for the entirety of the periods being compared and have not sustained substantial damage, business interruption, or undergone large scale renovations during the periods being compared or for which comparable results are not available. Comparable system-wide hotels and comparable owned and leased hotels are commonly used as a basis of measurement in our industry. "Non-comparable system-wide hotels" or "non-comparable owned and leased hotels" represent all hotels that do not meet the respective definition of "comparable" as defined above. Occupancy represents the total number of rooms sold divided by the total number of rooms available at a hotel or group of hotels. Occupancy measures the utilization of a hotel's available capacity. We use occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help us determine achievable ADR levels as demand for hotel rooms increases or decreases. Revenue per Available Room (RevPAR) is the product of the average daily rate and the average daily occupancy percentage. RevPAR does not include non-room revenues, which consist of ancillary revenues generated by a hotel property, such as food and beverage, parking, and other guest service revenues. Our management uses RevPAR to identify trend information with respect to room revenues from comparable properties and to evaluate hotel performance on a regional and segment basis. RevPAR is a commonly used performance measure in our industry. RevPAR changes that are driven predominantly by changes in occupancy have different implications for overall revenue levels and incremental profitability than do changes that are driven predominantly by changes in average room rates. For example, increases in occupancy at a hotel would lead to increases in room revenues and additional variable operating costs, including housekeeping services, utilities, and room amenity costs, and could also result in increased ancillary revenues, including food and beverage. In contrast, changes in average room rates typically have a greater impact on margins and profitability as average room rate changes result in minimal impacts to variable operating costs. Net Package RevPAR is the product of the net package ADR and the average daily occupancy percentage. Net Package RevPAR generally includes revenue derived from the sale of package revenue comprised of rooms revenue, food and beverage, and entertainment, net of compulsory tips paid to employees. Our management uses Net Package RevPAR to identify trend information with respect to room revenues from comparable properties and to evaluate hotel performance on a regional and segment basis. Net Package RevPAR is a commonly used performance measure in our industry. Net Financed Contracts represent Unlimited Vacation Club contracts signed during the period for which an initial cash down payment has been received and the remaining balance is contractually due in monthly installments over an average term of less than 4 years. The Net Financed Contract balance is calculated as the unpaid portion of membership contracts reduced by expenses related to fulfilling the membership program contracts and further reduced by an allowance for future estimated uncollectible installments. Net Financed Contract balances are not reported on our condensed consolidated balance sheets as our right to collect future installments is conditional on our ability to provide continuous access to member benefits at ALG resorts over the contract term, and the associated expenses to fulfill the membership contracts become liabilities of the Company only after the installments are collected. We believe Net Financed Contracts is useful to investors as it represents an estimate of future cash flows due in accordance with contracts signed in the current period. At September 30, 2022, the Net Financed Contract balance not recorded on our condensed consolidated balance sheet was $181 million. Net Deferrals represent the change in contract liabilities associated with the Unlimited Vacation Club membership contracts less the change in deferred cost assets associated with the contracts. The contract liabilities and deferred cost assets are recognized as revenue and expense, respectively, on our condensed consolidated statements of income (loss) over the customer life, which ranges from 3 to 25 years.

 
10 RECONCILIATION OF NON-GAAP FINANCIAL MEASURE Hyatt Hotels Corporation Reconciliation of Non-GAAP Financial Measure: SG&A Expenses to Adjusted SG&A Expenses Results of operations as presented on the condensed consolidated statements of income (loss) include expenses recognized with respect to deferred compensation plans funded through rabbi trusts. Certain of these expenses are recognized in SG&A expenses and are completely offset by the corresponding net gains (losses) and interest income from marketable securities held to fund rabbi trusts, thus having no net impact to our earnings (losses). SG&A expenses also include expenses related to stock-based compensation. Below is a reconciliation of this measure excluding the impact of our rabbi trust investments and stock-based compensation expense. (USD in millions) Three Months Ended September 30, 2022 2021 SG&A expenses $ 108 $ 69 Less: rabbi trust impact 11 1 Less: stock-based compensation expense (7) (6) Adjusted SG&A† expenses $ 112 $ 64 Three Months Ended September 30, 2022 2021 Americas management and franchising $ 14 $ 12 ASPAC management and franchising 10 10 EAME/SW Asia management and franchising 9 7 Owned and leased hotels 4 3 Apple Leisure Group 29 — Corporate and other 46 32 Adjusted SG&A† expenses $ 112 $ 64

 
11 RECONCILIATION OF NON-GAAP FINANCIAL MEASURE (CONT.) Hyatt Hotels Corporation Reconciliation of Non-GAAP Measure: Reconciliation of Apple Leisure Group Segment SG&A Expenses to Segment Adjusted SG&A Expenses Results of operations as presented on the condensed consolidated statements of income (loss) include expenses recognized with respect to deferred compensation plans funded through rabbi trusts. Certain of these expenses are recognized in SG&A expenses and are completely offset by the corresponding net gains (losses) and interest income from marketable securities held to fund rabbi trusts, thus having no net impact to our earnings (losses). SG&A expenses also include expenses related to stock-based compensation. Below is a reconciliation of this measure excluding the impact of our rabbi trust investments and stock-based compensation expense. (USD in millions) Q1 2022 Q2 2022 Q3 2022 FY 2022 ALG Segment SG&A expenses $ 37 $ 31 $ 29 $ 97 Less: rabbi trust impact — — — — Less: stock-based compensation expense (4) (3) — (7) ALG Segment Adjusted SG&A† expenses $ 33 $ 28 $ 29 $ 90

 
12 RECONCILIATION OF NON-GAAP FINANCIAL MEASURE (CONT.) Hyatt Hotels Corporation Reconciliation of Non-GAAP Measure: Reconciliation of Net Income (Loss) Attributable to Hyatt Hotels Corporation to EBITDA and EBITDA to Adjusted EBITDA (USD in millions) Q1 2022 Q2 2022 Q3 2022 FY 2022 Net income (loss) attributable to Hyatt Hotels Corporation $ (73) $ 206 $ 28 $ 161 Interest expense 40 38 38 116 Provision for income taxes 2 106 35 143 Depreciation and amortization 119 105 96 320 EBITDA† $ 88 $ 455 $ 197 $ 740 Contra revenue 9 9 9 27 Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties (540) (640) (705) (1,885) Costs incurred on behalf of managed and franchised properties 556 628 697 1,881 Equity (earnings) losses from unconsolidated hospitality ventures 9 (1) (2) 6 Stock-based compensation expense 28 12 7 47 Gains on sales of real estate — (251) 1 (250) Asset impairments 3 7 9 19 Other (income) loss, net 10 19 24 53 Pro rata share of unconsolidated owned and leased hospitality ventures' Adjusted EBITDA 6 17 15 38 Adjusted EBITDA† $ 169 $ 255 $ 252 $ 676

 
13 RECONCILIATION OF NON-GAAP FINANCIAL MEASURE (CONT.) Hyatt Hotels Corporation Reconciliation of Non-GAAP Measure: Reconciliation of Net Income (Loss) Attributable to Apple Leisure Group Segment to Segment EBITDA and Segment EBITDA to Segment Adjusted EBITDA (USD in millions) Q1 2022 Q2 2022 Q3 2022 FY 2022 Net income (loss) attributable to ALG Segment $ (9) $ (6) $ 13 $ (2) Interest expense — — — — Provision for income taxes1 3 4 7 14 Depreciation and amortization 55 47 40 142 ALG Segment EBITDA† $ 49 $ 45 $ 60 $ 154 Contra revenue — — 1 1 Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties (29) (26) (27) (82) Costs incurred on behalf of managed and franchised properties 29 25 28 82 Equity (earnings) losses from unconsolidated hospitality ventures — — — — Stock-based compensation expense 4 3 — 7 Gains on sales of real estate — — — — Asset impairments 2 — 8 10 Other (income) loss, net 1 7 8 16 Pro rata share of unconsolidated hospitality ventures Adjusted EBITDA — — — — ALG Segment Adjusted EBITDA† $ 56 $ 54 $ 78 $ 188 1. Represents ALG non-US tax expense

 
14 RECONCILIATION OF NON-GAAP FINANCIAL MEASURE (CONT.) Hyatt Hotels Corporation Reconciliation of Non-GAAP Measure: Reconciliation of Apple Leisure Group Segment Total Revenues to Segment Adjusted Revenues (USD in millions) Q1 2022 Q2 2022 Q3 2022 FY 2022 ALG Segment Total Revenues $ 339 $ 355 $ 363 $ 1,057 Add: Contra revenue — $ — $ 1 $ 1 Less: Revenues for the reimbursement of costs incurred on behalf of managed and franchised properties (29) $ (26) $ (27) (82) ALG Segment Adjusted Revenues† $ 310 $ 329 $ 337 $ 976

 
15