WYNDHAM HOTELS & RESORTS, INC.WH
| Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income | 162 | 157 | -132 | 244 | 355 | 289 | 289 |
|---|
| Depreciation and amortization | 99 | 109 | 98 | 95 | 77 | 76 | 71 |
|---|
| Provision for/(recovery of) doubtful accounts | - | - | 37 | 21 | -2 | 3 | 4 |
|---|
| Impairment | - | - | 209 | 6 | - | - | 12 |
|---|
| Deferred income taxes | - | -14 | -23 | -1 | -39 | -17 | 4 |
|---|
| Stock-based compensation | - | 20 | 21 | 28 | 33 | 39 | 45 |
|---|
| Gain on asset sale, net | - | - | - | - | 35 | - | - |
|---|
| Early extinguishment of debt | - | - | - | -18 | -2 | -3 | -3 |
|---|
| Trade receivables | 55 | 11 | 38 | -25 | -16 | 10 | 39 |
|---|
| Prepaid expenses | -1 | 8 | -3 | 9 | 6 | -5 | 18 |
|---|
| Other current assets | 22 | -7 | -1 | 45 | 3 | -37 | -2 |
|---|
| Increase (Decrease) in Accounts Payable and Accrued Liabilities | 85 | -28 | -46 | 39 | 14 | -4 | -33 |
|---|
| Deferred revenues | -3 | 33 | -54 | 16 | 22 | 10 | 36 |
|---|
| Payments of development advances | - | - | - | - | - | - | 114 |
|---|
| Proceeds from Loans | 14 | 2 | 1 | 2 | 4 | 1 | 5 |
|---|
| Other, net | -9 | -2 | -7 | -19 | -13 | -17 | -23 |
|---|
| Net cash provided by operating activities | 231 | 100 | 67 | 426 | 399 | 376 | 290 |
|---|
| Property and equipment additions | 73 | 50 | 33 | 37 | 39 | 37 | 49 |
|---|
| Acquisition of hotel brand | - | - | - | - | 44 | - | - |
|---|
| Loan advances | - | - | 1 | - | - | 29 | 17 |
|---|
| Loan repayments | - | - | 3 | 3 | - | - | 1 |
|---|
| Proceeds from asset sales, net | - | - | - | - | 263 | - | - |
|---|
| Other, net | 6 | 1 | - | - | 1 | - | - |
|---|
| Net cash (used in)/provided by investing activities | -1,728 | -53 | -31 | -34 | 179 | -66 | -65 |
|---|
| Proceeds from borrowings | 2,100 | - | 1,244 | 45 | 400 | 1,378 | 1,835 |
|---|
| Principal payments on long-term debt | 4 | 16 | 760 | 574 | 404 | 1,245 | 1,539 |
|---|
| Finance lease, principal payments | - | - | - | 5 | 5 | 5 | 39 |
|---|
| Debt issuance costs | 28 | - | 10 | - | 4 | 10 | 1 |
|---|
| Dividends to stockholders | 77 | 112 | 53 | 82 | 116 | 118 | 122 |
|---|
| Repurchases of common stock | 117 | 242 | 50 | 107 | 448 | 393 | 310 |
|---|
| Exercise of stock options | - | - | - | 17 | 4 | - | 22 |
|---|
| Net share settlement of incentive equity awards | 34 | 5 | 4 | 7 | 11 | 9 | 20 |
|---|
| Other, net | -1 | -13 | 1 | - | - | - | -1 |
|---|
| Net cash used in financing activities | 1,808 | -320 | 363 | -713 | -584 | -402 | -175 |
|---|
| Effect of changes in exchange rates on cash, cash equivalents and restricted cash | -4 | 1 | - | -1 | -4 | -3 | -3 |
|---|
| Net increase/(decrease) in cash, cash equivalents and restricted cash | 307 | -272 | 399 | -322 | -10 | -95 | 47 |
|---|