These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
27-4384691
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
7930 Jones Branch Drive, Suite 1100, McLean, VA
|
|
22102
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Large accelerated filer
x
|
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
|
Smaller reporting company
¨
|
|
|
Emerging growth company
¨
|
|
|
Page No.
|
PART I
|
FINANCIAL INFORMATION
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
|
|
|
PART II
|
OTHER INFORMATION
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
|
Signatures
|
|
March 31,
|
|
December 31,
|
||||
2019
|
2018
|
||||||
|
(unaudited)
|
|
|
||||
ASSETS
|
|
|
|
||||
Current Assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
382
|
|
|
$
|
403
|
|
Restricted cash and cash equivalents
|
79
|
|
|
81
|
|
||
Accounts receivable, net of allowance for doubtful accounts of $43 and $42
|
1,102
|
|
|
1,150
|
|
||
Prepaid expenses
|
140
|
|
|
160
|
|
||
Other
|
173
|
|
|
189
|
|
||
Total current assets (variable interest entities
–
$84 and $90)
|
1,876
|
|
|
1,983
|
|
||
Intangibles and Other Assets:
|
|
|
|
||||
Goodwill
|
5,162
|
|
|
5,160
|
|
||
Brands
|
4,872
|
|
|
4,869
|
|
||
Management and franchise contracts, net
|
841
|
|
|
872
|
|
||
Other intangible assets, net
|
408
|
|
|
415
|
|
||
Operating lease right-of-use assets
|
916
|
|
|
—
|
|
||
Property and equipment, net
|
412
|
|
|
367
|
|
||
Deferred income tax assets
|
146
|
|
|
90
|
|
||
Other
|
220
|
|
|
239
|
|
||
Total intangibles and other assets (variable interest entities
–
$179 and $178)
|
12,977
|
|
|
12,012
|
|
||
TOTAL ASSETS
|
$
|
14,853
|
|
|
$
|
13,995
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
Current Liabilities:
|
|
|
|
||||
Accounts payable, accrued expenses and other
|
$
|
1,679
|
|
|
$
|
1,549
|
|
Current maturities of long-term debt
|
35
|
|
|
16
|
|
||
Current portion of deferred revenues
|
323
|
|
|
350
|
|
||
Current portion of liability for guest loyalty program
|
757
|
|
|
700
|
|
||
Total current liabilities (variable interest entities
–
$55 and $56)
|
2,794
|
|
|
2,615
|
|
||
Long-term debt
|
7,330
|
|
|
7,266
|
|
||
Operating lease liabilities
|
1,103
|
|
|
—
|
|
||
Deferred revenues
|
830
|
|
|
826
|
|
||
Deferred income tax liabilities
|
850
|
|
|
898
|
|
||
Liability for guest loyalty program
|
987
|
|
|
969
|
|
||
Other
|
851
|
|
|
863
|
|
||
Total liabilities (variable interest entities
–
$257 and $263)
|
14,745
|
|
|
13,437
|
|
||
Commitments and contingencies - see Note 14
|
|
|
|
|
|
||
Equity:
|
|
|
|
||||
Preferred stock, $0.01 par value; 3,000,000,000 authorized shares, none issued or outstanding as of March 31, 2019 and December 31, 2018
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value; 10,000,000,000 authorized shares, 332,869,893 issued and 291,720,450 outstanding as of March 31, 2019 and 332,105,163 issued and 294,815,890 outstanding as of December 31, 2018
|
3
|
|
|
3
|
|
||
Treasury stock, at cost; 41,149,443 shares as of March 31, 2019 and 37,289,273 shares as of December 31, 2018
|
(2,921
|
)
|
|
(2,625
|
)
|
||
Additional paid-in capital
|
10,374
|
|
|
10,372
|
|
||
Accumulated deficit
|
(6,558
|
)
|
|
(6,417
|
)
|
||
Accumulated other comprehensive loss
|
(798
|
)
|
|
(782
|
)
|
||
Total Hilton stockholders' equity
|
100
|
|
|
551
|
|
||
Noncontrolling interests
|
8
|
|
|
7
|
|
||
Total equity
|
108
|
|
|
558
|
|
||
TOTAL LIABILITIES AND EQUITY
|
$
|
14,853
|
|
|
$
|
13,995
|
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Revenues
|
|
|
|
||||
Franchise and licensing fees
|
$
|
382
|
|
|
$
|
331
|
|
Base and other management fees
|
80
|
|
|
77
|
|
||
Incentive management fees
|
55
|
|
|
55
|
|
||
Owned and leased hotels
|
312
|
|
|
334
|
|
||
Other revenues
|
26
|
|
|
23
|
|
||
|
855
|
|
|
820
|
|
||
Other revenues from managed and franchised properties
|
1,349
|
|
|
1,254
|
|
||
Total revenues
|
2,204
|
|
|
2,074
|
|
||
|
|
|
|
||||
Expenses
|
|
|
|
||||
Owned and leased hotels
|
298
|
|
|
320
|
|
||
Depreciation and amortization
|
84
|
|
|
82
|
|
||
General and administrative
|
107
|
|
|
104
|
|
||
Other expenses
|
20
|
|
|
14
|
|
||
|
509
|
|
|
520
|
|
||
Other expenses from managed and franchised properties
|
1,383
|
|
|
1,275
|
|
||
Total expenses
|
1,892
|
|
|
1,795
|
|
||
|
|
|
|
||||
Operating income
|
312
|
|
|
279
|
|
||
|
|
|
|
||||
Interest expense
|
(98
|
)
|
|
(83
|
)
|
||
Gain on foreign currency transactions
|
—
|
|
|
11
|
|
||
Other non-operating income, net
|
4
|
|
|
14
|
|
||
|
|
|
|
||||
Income before income taxes
|
218
|
|
|
221
|
|
||
|
|
|
|
||||
Income tax expense
|
(59
|
)
|
|
(58
|
)
|
||
|
|
|
|
||||
Net income
|
159
|
|
|
163
|
|
||
Net income attributable to noncontrolling interests
|
(1
|
)
|
|
(2
|
)
|
||
Net income attributable to Hilton stockholders
|
$
|
158
|
|
|
$
|
161
|
|
|
|
|
|
||||
Earnings per share:
|
|
|
|
||||
Basic
|
$
|
0.54
|
|
|
$
|
0.51
|
|
Diluted
|
$
|
0.54
|
|
|
$
|
0.51
|
|
|
|
|
|
||||
Cash dividends declared per share
|
$
|
0.15
|
|
|
$
|
0.15
|
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Net income
|
$
|
159
|
|
|
$
|
163
|
|
Other comprehensive income (loss), net of tax benefit (expense):
|
|
|
|
||||
Currency translation adjustment, net of tax of $(8) and $1
|
(3
|
)
|
|
32
|
|
||
Pension liability adjustment, net of tax of $(1) and $—
|
2
|
|
|
1
|
|
||
Cash flow hedge adjustment, net of tax of $5 and $(10)
|
(15
|
)
|
|
28
|
|
||
Total other comprehensive income (loss)
|
(16
|
)
|
|
61
|
|
||
|
|
|
|
||||
Comprehensive income
|
143
|
|
|
224
|
|
||
Comprehensive income attributable to noncontrolling interests
|
(1
|
)
|
|
(2
|
)
|
||
Comprehensive income attributable to Hilton stockholders
|
$
|
142
|
|
|
$
|
222
|
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
Operating Activities:
|
|
|
|
||||
Net income
|
$
|
159
|
|
|
$
|
163
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Amortization of contract acquisition costs
|
7
|
|
|
7
|
|
||
Depreciation and amortization
|
84
|
|
|
82
|
|
||
Gain on foreign currency transactions
|
—
|
|
|
(11
|
)
|
||
Share-based compensation
|
34
|
|
|
28
|
|
||
Deferred income taxes
|
(26
|
)
|
|
(37
|
)
|
||
Contract acquisition costs
|
(15
|
)
|
|
(14
|
)
|
||
Working capital changes and other
|
121
|
|
|
25
|
|
||
Net cash provided by operating activities
|
364
|
|
|
243
|
|
||
Investing Activities:
|
|
|
|
||||
Capital expenditures for property and equipment
|
(23
|
)
|
|
(10
|
)
|
||
Capitalized software costs
|
(19
|
)
|
|
(15
|
)
|
||
Other
|
(2
|
)
|
|
(1
|
)
|
||
Net cash used in investing activities
|
(44
|
)
|
|
(26
|
)
|
||
Financing Activities:
|
|
|
|
||||
Borrowings
|
375
|
|
|
—
|
|
||
Repayment of debt
|
(336
|
)
|
|
(14
|
)
|
||
Dividends paid
|
(44
|
)
|
|
(47
|
)
|
||
Repurchases of common stock
|
(296
|
)
|
|
(110
|
)
|
||
Tax withholdings on share-based compensation
|
(42
|
)
|
|
(40
|
)
|
||
Net cash used in financing activities
|
(343
|
)
|
|
(211
|
)
|
||
|
|
|
|
||||
Effect of exchange rate changes on cash, restricted cash and cash equivalents
|
—
|
|
|
7
|
|
||
Net increase (decrease) in cash, restricted cash and cash equivalents
|
(23
|
)
|
|
13
|
|
||
Cash, restricted cash and cash equivalents, beginning of period
|
484
|
|
|
670
|
|
||
Cash, restricted cash and cash equivalents, end of period
|
$
|
461
|
|
|
$
|
683
|
|
|
|
|
|
||||
Supplemental Disclosures:
|
|
|
|
||||
Cash paid during the year:
|
|
|
|
||||
Interest
|
$
|
71
|
|
|
$
|
72
|
|
Income taxes, net of refunds
|
13
|
|
|
9
|
|
|
(in millions)
|
||
Balance as of December 31, 2018
|
$
|
1,060
|
|
Cash received in advance and not recognized as revenue
(1)
|
106
|
|
|
Revenue recognized
(1)
|
(57
|
)
|
|
Other
(2)
|
(46
|
)
|
|
Balance as of March 31, 2019
|
$
|
1,063
|
|
(1)
|
Primarily related to Hilton Honors, our guest loyalty program.
|
(2)
|
Primarily the result of changes in estimated transaction prices for our performance obligations related to points issued under Hilton Honors, which had no effect on revenues.
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
|
(in millions)
|
||||||
Cash and cash equivalents
|
$
|
66
|
|
|
$
|
71
|
|
Property and equipment, net
|
69
|
|
|
68
|
|
||
Deferred income tax assets
|
52
|
|
|
53
|
|
||
Other non-current assets
|
58
|
|
|
58
|
|
||
Accounts payable, accrued expenses and other
|
41
|
|
|
41
|
|
||
Long-term debt
(1)
|
201
|
|
|
205
|
|
||
Other long-term liabilities
|
15
|
|
|
15
|
|
(1)
|
Includes finance lease liabilities of
$183 million
and
$187 million
as of
March 31, 2019
and
December 31, 2018
, respectively.
|
|
March 31, 2019
|
||||||||||
|
Gross Carrying Value
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
||||||
|
(in millions)
|
||||||||||
Management and franchise contracts:
|
|
|
|
|
|
||||||
Management and franchise contracts recorded at Merger
(1)
|
$
|
2,231
|
|
|
$
|
(1,917
|
)
|
|
$
|
314
|
|
Contract acquisition costs
|
542
|
|
|
(108
|
)
|
|
434
|
|
|||
Development commissions
|
109
|
|
|
(16
|
)
|
|
93
|
|
|||
|
$
|
2,882
|
|
|
$
|
(2,041
|
)
|
|
$
|
841
|
|
|
|
|
|
|
|
||||||
Other intangible assets:
|
|
|
|
|
|
||||||
Leases
(1)
|
$
|
290
|
|
|
$
|
(165
|
)
|
|
$
|
125
|
|
Capitalized software costs
|
522
|
|
|
(339
|
)
|
|
183
|
|
|||
Hilton Honors
(1)
|
338
|
|
|
(242
|
)
|
|
96
|
|
|||
Other
(1)
|
38
|
|
|
(34
|
)
|
|
4
|
|
|||
|
$
|
1,188
|
|
|
$
|
(780
|
)
|
|
$
|
408
|
|
|
December 31, 2018
|
||||||||||
|
Gross Carrying Value
|
|
Accumulated Amortization
|
|
Net Carrying Value
|
||||||
|
(in millions)
|
||||||||||
Management and franchise contracts:
|
|
|
|
|
|
||||||
Management and franchise contracts recorded at Merger
(1)
|
$
|
2,228
|
|
|
$
|
(1,873
|
)
|
|
$
|
355
|
|
Contract acquisition costs
|
525
|
|
|
(101
|
)
|
|
424
|
|
|||
Development commissions
|
108
|
|
|
(15
|
)
|
|
93
|
|
|||
|
$
|
2,861
|
|
|
$
|
(1,989
|
)
|
|
$
|
872
|
|
|
|
|
|
|
|
||||||
Other intangible assets:
|
|
|
|
|
|
||||||
Leases
(1)
|
$
|
288
|
|
|
$
|
(161
|
)
|
|
$
|
127
|
|
Capitalized software costs
|
503
|
|
|
(321
|
)
|
|
182
|
|
|||
Hilton Honors
(1)
|
338
|
|
|
(236
|
)
|
|
102
|
|
|||
Other
(1)
|
38
|
|
|
(34
|
)
|
|
4
|
|
|||
|
$
|
1,167
|
|
|
$
|
(752
|
)
|
|
$
|
415
|
|
(1)
|
Represents intangible assets that were initially recorded at their fair value as part of the October 24, 2007 transaction whereby we became a wholly owned subsidiary of affiliates of The Blackstone Group L.P (the "Merger").
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in millions)
|
||||||
Recognized in depreciation and amortization expense
(1)
|
$
|
70
|
|
|
$
|
69
|
|
Recognized as a reduction of franchise and licensing fees and base and other management fees
|
7
|
|
|
7
|
|
(1)
|
Includes amortization expense of
$51 million
for the three months ended March 31, 2019
and
2018
associated with assets that were initially recorded at their fair value at the time of the Merger.
|
|
Recognized in Depreciation and Amortization Expense
|
|
Recognized as a Reduction of Franchise and Licensing Fees and Base and Other Management Fees
|
||||
Year
|
(in millions)
|
||||||
2019 (remaining)
|
$
|
212
|
|
|
$
|
20
|
|
2020
|
240
|
|
|
25
|
|
||
2021
|
102
|
|
|
25
|
|
||
2022
|
71
|
|
|
23
|
|
||
2023
|
52
|
|
|
22
|
|
||
Thereafter
|
138
|
|
|
319
|
|
||
|
$
|
815
|
|
|
$
|
434
|
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
|
(in millions)
|
||||||
Senior notes with a rate of 4.250%, due 2024
|
$
|
1,000
|
|
|
$
|
1,000
|
|
Senior notes with a rate of 4.625%, due 2025
|
900
|
|
|
900
|
|
||
Senior notes with a rate of 5.125%, due 2026
|
1,500
|
|
|
1,500
|
|
||
Senior notes with a rate of 4.875%, due 2027
|
600
|
|
|
600
|
|
||
Senior secured revolving credit facility with a rate of 3.98%, due 2021
|
50
|
|
|
—
|
|
||
Senior secured term loan facility with a rate of 4.24%, due 2023
|
3,119
|
|
|
3,119
|
|
||
Finance lease liabilities with an average rate of 5.84%, due 2019 to 2030
|
255
|
|
|
225
|
|
||
Other debt with a rate of 3.08% due 2026
|
17
|
|
|
17
|
|
||
|
7,441
|
|
|
7,361
|
|
||
Less: unamortized deferred financing costs and discount
|
(76
|
)
|
|
(79
|
)
|
||
Less: current maturities of long-term debt
(1)
|
(35
|
)
|
|
(16
|
)
|
||
|
$
|
7,330
|
|
|
$
|
7,266
|
|
(1)
|
Represents current maturities of finance lease liabilities.
|
Year
|
(in millions)
|
||
2019 (remaining)
|
$
|
27
|
|
2020
|
32
|
|
|
2021
|
74
|
|
|
2022
|
18
|
|
|
2023
|
3,139
|
|
|
Thereafter
|
4,151
|
|
|
|
$
|
7,441
|
|
|
March 31, 2019
|
||||||||||||||
|
|
|
Hierarchy Level
|
||||||||||||
|
Carrying Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
(in millions)
|
||||||||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
20
|
|
|
$
|
—
|
|
Restricted cash equivalents
|
17
|
|
|
—
|
|
|
17
|
|
|
—
|
|
||||
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Long-term debt
(1)
|
7,093
|
|
|
4,047
|
|
|
—
|
|
|
3,162
|
|
||||
Interest rate swaps
|
4
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
December 31, 2018
|
||||||||||||||
|
|
|
Hierarchy Level
|
||||||||||||
|
Carrying Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
(in millions)
|
||||||||||||||
Assets:
|
|
|
|
|
|
|
|
||||||||
Cash equivalents
|
$
|
87
|
|
|
$
|
—
|
|
|
$
|
87
|
|
|
$
|
—
|
|
Restricted cash equivalents
|
18
|
|
|
—
|
|
|
18
|
|
|
—
|
|
||||
Interest rate swaps
|
16
|
|
|
—
|
|
|
16
|
|
|
—
|
|
||||
Liabilities:
|
|
|
|
|
|
|
|
||||||||
Long-term debt
(1)
|
7,040
|
|
|
3,809
|
|
|
—
|
|
|
3,039
|
|
(1)
|
The carrying values include unamortized deferred financing costs and discount. The carrying values and fair values exclude finance lease liabilities and other debt.
|
|
(dollars
in millions)
|
||
Operating leases:
|
|
||
Operating lease right-of-use assets
|
$
|
916
|
|
Accounts payable, accrued expenses and other
|
131
|
|
|
Operating lease liabilities
|
1,103
|
|
|
Finance leases:
|
|
||
Property and equipment, net
|
$
|
55
|
|
Current maturities of long-term debt
|
35
|
|
|
Long-term debt
|
220
|
|
|
|
|
||
Weighted average remaining lease term:
|
|
||
Operating leases
|
13.3 years
|
|
|
Finance leases
|
9.2 years
|
|
|
Weighted average discount rate:
|
|
||
Operating leases
|
3.74
|
%
|
|
Finance leases
|
5.84
|
%
|
|
(in millions)
|
||
Operating lease expense for fixed payments
|
$
|
37
|
|
Finance lease expense:
|
|
||
Amortization of ROU assets
|
8
|
|
|
Interest on lease liabilities
|
4
|
|
|
Variable lease expense
(1)
|
19
|
|
(1)
|
Includes amounts related to operating leases and interest payments on finance leases.
|
|
(in millions)
|
||
Cash paid for amounts included in the measurement of lease liabilities:
|
|
||
Operating cash flows from operating leases
|
$
|
48
|
|
Financing cash flows from finance leases
|
11
|
|
|
ROU assets obtained in exchange for lease liabilities in non-cash transactions:
|
|
||
Operating leases
(1)
|
—
|
|
|
Finance leases
|
42
|
|
(1)
|
Amount is less than $1 million.
|
|
Operating
Leases |
|
Finance
Leases |
||||
Year
|
(in millions)
|
||||||
2019 (remaining)
|
$
|
132
|
|
|
$
|
38
|
|
2020
|
174
|
|
|
45
|
|
||
2021
|
160
|
|
|
36
|
|
||
2022
|
136
|
|
|
29
|
|
||
2023
|
121
|
|
|
29
|
|
||
Thereafter
|
889
|
|
|
162
|
|
||
Total minimum lease payments
|
1,612
|
|
|
339
|
|
||
Less: imputed interest
|
(378
|
)
|
|
(84
|
)
|
||
Total lease liabilities
|
$
|
1,234
|
|
|
$
|
255
|
|
Expected volatility
(1)
|
23.51
|
%
|
Dividend yield
(2)
|
0.81
|
%
|
Risk-free rate
(3)
|
2.47
|
%
|
Expected term (in years)
(4)
|
6.0
|
|
(1)
|
Estimated using historical movement of Hilton's stock price.
|
(2)
|
Estimated based on the quarterly dividend and the three-month average stock price at the date of grant.
|
(3)
|
Based on the yields of U.S. Department of Treasury instruments with similar expected lives.
|
(4)
|
Estimated using the average of the vesting periods and the contractual term of the options.
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in millions, except per share amounts)
|
||||||
Basic EPS:
|
|
|
|
||||
Numerator:
|
|
|
|
||||
Net income attributable to Hilton stockholders
|
$
|
158
|
|
|
$
|
161
|
|
Denominator:
|
|
|
|
||||
Weighted average shares outstanding
|
293
|
|
|
316
|
|
||
Basic EPS
|
$
|
0.54
|
|
|
$
|
0.51
|
|
|
|
|
|
||||
Diluted EPS:
|
|
|
|
||||
Numerator:
|
|
|
|
||||
Net income attributable to Hilton stockholders
|
$
|
158
|
|
|
$
|
161
|
|
Denominator:
|
|
|
|
||||
Weighted average shares outstanding
|
295
|
|
|
319
|
|
||
Diluted EPS
|
$
|
0.54
|
|
|
$
|
0.51
|
|
|
Equity Attributable to Hilton Stockholders
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
Treasury Stock
|
|
Additional
Paid-in Capital |
|
Accumulated Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
|
|
|
|||||||||||||||
|
Common Stock
|
|
|
|
|
|
Noncontrolling
Interests |
|
|
|||||||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
|
Total
|
||||||||||||||||||||
|
(in millions)
|
|||||||||||||||||||||||||||||
Balance as of December 31, 2018
|
295
|
|
|
$
|
3
|
|
|
$
|
(2,625
|
)
|
|
$
|
10,372
|
|
|
$
|
(6,417
|
)
|
|
$
|
(782
|
)
|
|
$
|
7
|
|
|
$
|
558
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158
|
|
|
—
|
|
|
1
|
|
|
159
|
|
|||||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|||||||
Repurchases of common stock
|
(4
|
)
|
|
—
|
|
|
(296
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(296
|
)
|
|||||||
Share-based compensation
|
1
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||||
Cumulative effect of the adoption of ASU 2016-02
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(256
|
)
|
|
—
|
|
|
—
|
|
|
(256
|
)
|
|||||||
Balance as of March 31, 2019
|
292
|
|
|
$
|
3
|
|
|
$
|
(2,921
|
)
|
|
$
|
10,374
|
|
|
$
|
(6,558
|
)
|
|
$
|
(798
|
)
|
|
$
|
8
|
|
|
$
|
108
|
|
|
Equity Attributable to Hilton Stockholders
|
|
|
|
|
|||||||||||||||||||||||||
|
|
|
|
|
Treasury Stock
|
|
Additional
Paid-in Capital |
|
Accumulated Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
|
|
|
|||||||||||||||
|
Common Stock
|
|
|
|
|
|
Noncontrolling
Interests
|
|
|
|||||||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
|
|
|
Total
|
||||||||||||||||||||
|
(in millions)
|
|||||||||||||||||||||||||||||
Balance as of December 31, 2017
|
317
|
|
|
$
|
3
|
|
|
$
|
(891
|
)
|
|
$
|
10,298
|
|
|
$
|
(6,981
|
)
|
|
$
|
(741
|
)
|
|
$
|
3
|
|
|
$
|
1,691
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
161
|
|
|
—
|
|
|
2
|
|
|
163
|
|
|||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
|
—
|
|
|
61
|
|
|||||||
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|||||||
Repurchases of common stock
|
(1
|
)
|
|
—
|
|
|
(110
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(110
|
)
|
|||||||
Share-based compensation
|
1
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||
Balance as of March 31, 2018
|
317
|
|
|
$
|
3
|
|
|
$
|
(1,001
|
)
|
|
$
|
10,288
|
|
|
$
|
(6,868
|
)
|
|
$
|
(680
|
)
|
|
$
|
5
|
|
|
$
|
1,747
|
|
|
Currency Translation Adjustment
(1)
|
|
Pension Liability Adjustment
(2)
|
|
Cash Flow Hedge Adjustment
(3)
|
|
Total
|
||||||||
|
(in millions)
|
||||||||||||||
Balance as of December 31, 2018
|
$
|
(545
|
)
|
|
$
|
(260
|
)
|
|
$
|
23
|
|
|
$
|
(782
|
)
|
Other comprehensive loss before reclassifications
|
(3
|
)
|
|
—
|
|
|
(13
|
)
|
|
(16
|
)
|
||||
Amounts reclassified from accumulated other comprehensive loss
|
—
|
|
|
2
|
|
|
(2
|
)
|
|
—
|
|
||||
Net current period other comprehensive income (loss)
|
(3
|
)
|
|
2
|
|
|
(15
|
)
|
|
(16
|
)
|
||||
Balance as of March 31, 2019
|
$
|
(548
|
)
|
|
$
|
(258
|
)
|
|
$
|
8
|
|
|
$
|
(798
|
)
|
|
Currency Translation Adjustment
(1)
|
|
Pension Liability Adjustment
(2)
|
|
Cash Flow Hedge Adjustment
(3)
|
|
Total
|
||||||||
|
(in millions)
|
||||||||||||||
Balance as of December 31, 2017
|
$
|
(513
|
)
|
|
$
|
(229
|
)
|
|
$
|
1
|
|
|
$
|
(741
|
)
|
Other comprehensive income (loss) before reclassifications
|
32
|
|
|
(1
|
)
|
|
24
|
|
|
55
|
|
||||
Amounts reclassified from accumulated other comprehensive loss
|
—
|
|
|
2
|
|
|
4
|
|
|
6
|
|
||||
Net current period other comprehensive income
|
32
|
|
|
1
|
|
|
28
|
|
|
61
|
|
||||
Balance as of March 31, 2018
|
$
|
(481
|
)
|
|
$
|
(228
|
)
|
|
$
|
29
|
|
|
$
|
(680
|
)
|
(1)
|
Includes net investment hedges and intra-entity foreign currency transactions that are of a long-term investment nature.
|
(2)
|
Amounts reclassified include the amortization of prior service cost and the amortization of net loss that were included in our computation of net periodic pension cost. They were recognized in other non-operating income, net in our condensed consolidated statements of operations and are presented net of a tax benefit of
$1 million
for the
three months ended March 31, 2019
and
2018
.
|
(3)
|
Amounts reclassified relate to designated interest rate swaps, as well as interest rate swaps that were dedesignated and settled. The amounts were recognized in interest expense in our condensed consolidated statements of operations and are presented net of a tax expense of
$1 million
and a tax benefit of
$1 million
for the
three months ended March 31, 2019
and
2018
, respectively.
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in millions)
|
||||||
Franchise and licensing fees
|
$
|
385
|
|
|
$
|
333
|
|
Base and other management fees
(1)
|
92
|
|
|
90
|
|
||
Incentive management fees
|
55
|
|
|
55
|
|
||
Management and franchise
|
532
|
|
|
478
|
|
||
Ownership
|
312
|
|
|
334
|
|
||
Segment revenues
|
844
|
|
|
812
|
|
||
Amortization of contract acquisition costs
|
(7
|
)
|
|
(7
|
)
|
||
Other revenues
|
26
|
|
|
23
|
|
||
Direct reimbursements from managed and franchised properties
(2)
|
775
|
|
|
699
|
|
||
Indirect reimbursements from managed and franchised properties
(2)
|
574
|
|
|
555
|
|
||
Intersegment fees elimination
(1)
|
(8
|
)
|
|
(8
|
)
|
||
Total revenues
|
$
|
2,204
|
|
|
$
|
2,074
|
|
(1)
|
Includes management, royalty and IP fees charged to our ownership segment by our management and franchise segment, which were eliminated in our condensed consolidated statements of operations.
|
(2)
|
Included in other revenues from managed and franchised properties in our condensed consolidated statements of operations.
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in millions)
|
||||||
Management and franchise
(1)
|
$
|
532
|
|
|
$
|
478
|
|
Ownership
(1)
|
6
|
|
|
6
|
|
||
Segment operating income
|
538
|
|
|
484
|
|
||
Amortization of contract acquisition costs
|
(7
|
)
|
|
(7
|
)
|
||
Other revenues, less other expenses
|
6
|
|
|
9
|
|
||
Net other expenses from managed and franchised properties
|
(34
|
)
|
|
(21
|
)
|
||
Depreciation and amortization
|
(84
|
)
|
|
(82
|
)
|
||
General and administrative
|
(107
|
)
|
|
(104
|
)
|
||
Operating income
|
312
|
|
|
279
|
|
||
Interest expense
|
(98
|
)
|
|
(83
|
)
|
||
Gain on foreign currency transactions
|
—
|
|
|
11
|
|
||
Other non-operating income, net
|
4
|
|
|
14
|
|
||
Income before income taxes
|
$
|
218
|
|
|
$
|
221
|
|
(1)
|
Includes management, royalty and IP fees charged to our ownership segment by our management and franchise segment, which were eliminated in our condensed consolidated statements of operations.
|
|
March 31,
|
|
December 31,
|
||||
|
2019
|
|
2018
|
||||
|
(in millions)
|
||||||
Management and franchise
|
$
|
11,365
|
|
|
$
|
11,362
|
|
Ownership
|
1,737
|
|
|
927
|
|
||
Corporate and other
|
1,751
|
|
|
1,706
|
|
||
|
$
|
14,853
|
|
|
$
|
13,995
|
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in millions)
|
||||||
Ownership
|
$
|
11
|
|
|
$
|
7
|
|
Corporate and other
|
12
|
|
|
3
|
|
||
|
$
|
23
|
|
|
$
|
10
|
|
|
March 31, 2019
|
||||||||||||||||||||||||||
Parent
|
|
HWF Issuers
|
|
HOC
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
|||||||||||||||
|
(in millions)
|
||||||||||||||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
31
|
|
|
$
|
348
|
|
|
$
|
—
|
|
|
$
|
382
|
|
Restricted cash and cash equivalents
|
—
|
|
|
—
|
|
|
34
|
|
|
15
|
|
|
30
|
|
|
—
|
|
|
79
|
|
|||||||
Accounts receivable, net
|
—
|
|
|
—
|
|
|
10
|
|
|
818
|
|
|
274
|
|
|
—
|
|
|
1,102
|
|
|||||||
Intercompany receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
(40
|
)
|
|
—
|
|
|||||||
Prepaid expenses
|
—
|
|
|
—
|
|
|
28
|
|
|
55
|
|
|
62
|
|
|
(5
|
)
|
|
140
|
|
|||||||
Other
|
—
|
|
|
2
|
|
|
1
|
|
|
21
|
|
|
149
|
|
|
—
|
|
|
173
|
|
|||||||
Total current assets
|
—
|
|
|
2
|
|
|
76
|
|
|
940
|
|
|
903
|
|
|
(45
|
)
|
|
1,876
|
|
|||||||
Intangibles and Other Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Investments in subsidiaries
|
105
|
|
|
4,767
|
|
|
7,515
|
|
|
105
|
|
|
—
|
|
|
(12,492
|
)
|
|
—
|
|
|||||||
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
3,824
|
|
|
1,338
|
|
|
—
|
|
|
5,162
|
|
|||||||
Brands
|
—
|
|
|
—
|
|
|
—
|
|
|
4,405
|
|
|
467
|
|
|
—
|
|
|
4,872
|
|
|||||||
Management and franchise contracts, net
|
—
|
|
|
—
|
|
|
—
|
|
|
527
|
|
|
314
|
|
|
—
|
|
|
841
|
|
|||||||
Other intangible assets, net
|
—
|
|
|
—
|
|
|
—
|
|
|
282
|
|
|
126
|
|
|
—
|
|
|
408
|
|
|||||||
Operating lease right-of-use assets
|
—
|
|
|
—
|
|
|
33
|
|
|
11
|
|
|
872
|
|
|
—
|
|
|
916
|
|
|||||||
Property and equipment, net
|
—
|
|
|
—
|
|
|
63
|
|
|
67
|
|
|
282
|
|
|
—
|
|
|
412
|
|
|||||||
Deferred income tax assets
|
4
|
|
|
—
|
|
|
89
|
|
|
—
|
|
|
147
|
|
|
(94
|
)
|
|
146
|
|
|||||||
Other
|
—
|
|
|
6
|
|
|
32
|
|
|
22
|
|
|
160
|
|
|
—
|
|
|
220
|
|
|||||||
Total intangibles and other assets
|
109
|
|
|
4,773
|
|
|
7,732
|
|
|
9,243
|
|
|
3,706
|
|
|
(12,586
|
)
|
|
12,977
|
|
|||||||
TOTAL ASSETS
|
$
|
109
|
|
|
$
|
4,775
|
|
|
$
|
7,808
|
|
|
$
|
10,183
|
|
|
$
|
4,609
|
|
|
$
|
(12,631
|
)
|
|
$
|
14,853
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Accounts payable, accrued expenses and other
|
$
|
9
|
|
|
$
|
38
|
|
|
$
|
187
|
|
|
$
|
706
|
|
|
$
|
739
|
|
|
$
|
—
|
|
|
$
|
1,679
|
|
Current maturities of long-term debt
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
35
|
|
|||||||
Current portion of deferred revenues
|
—
|
|
|
—
|
|
|
73
|
|
|
240
|
|
|
15
|
|
|
(5
|
)
|
|
323
|
|
|||||||
Intercompany payables
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|||||||
Current portion of liability for guest loyalty program
|
—
|
|
|
—
|
|
|
—
|
|
|
757
|
|
|
—
|
|
|
—
|
|
|
757
|
|
|||||||
Total current liabilities
|
9
|
|
|
38
|
|
|
319
|
|
|
1,703
|
|
|
770
|
|
|
(45
|
)
|
|
2,794
|
|
|||||||
Long-term debt
|
—
|
|
|
4,625
|
|
|
2,484
|
|
|
—
|
|
|
221
|
|
|
—
|
|
|
7,330
|
|
|||||||
Operating lease liabilities
|
—
|
|
|
—
|
|
|
40
|
|
|
12
|
|
|
1,051
|
|
|
—
|
|
|
1,103
|
|
|||||||
Deferred revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
763
|
|
|
67
|
|
|
—
|
|
|
830
|
|
|||||||
Deferred income tax liabilities
|
—
|
|
|
3
|
|
|
—
|
|
|
941
|
|
|
—
|
|
|
(94
|
)
|
|
850
|
|
|||||||
Liability for guest loyalty program
|
—
|
|
|
—
|
|
|
—
|
|
|
987
|
|
|
—
|
|
|
—
|
|
|
987
|
|
|||||||
Other
|
—
|
|
|
4
|
|
|
198
|
|
|
95
|
|
|
554
|
|
|
—
|
|
|
851
|
|
|||||||
Total liabilities
|
9
|
|
|
4,670
|
|
|
3,041
|
|
|
4,501
|
|
|
2,663
|
|
|
(139
|
)
|
|
14,745
|
|
|||||||
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total Hilton stockholders' equity
|
100
|
|
|
105
|
|
|
4,767
|
|
|
5,682
|
|
|
1,938
|
|
|
(12,492
|
)
|
|
100
|
|
|||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
|||||||
Total equity
|
100
|
|
|
105
|
|
|
4,767
|
|
|
5,682
|
|
|
1,946
|
|
|
(12,492
|
)
|
|
108
|
|
|||||||
TOTAL LIABILITIES AND EQUITY
|
$
|
109
|
|
|
$
|
4,775
|
|
|
$
|
7,808
|
|
|
$
|
10,183
|
|
|
$
|
4,609
|
|
|
$
|
(12,631
|
)
|
|
$
|
14,853
|
|
|
December 31, 2018
|
||||||||||||||||||||||||||
Parent
|
|
HWF Issuers
|
|
HOC
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
|||||||||||||||
|
(in millions)
|
||||||||||||||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
17
|
|
|
$
|
383
|
|
|
$
|
—
|
|
|
$
|
403
|
|
Restricted cash and cash equivalents
|
—
|
|
|
—
|
|
|
34
|
|
|
15
|
|
|
32
|
|
|
—
|
|
|
81
|
|
|||||||
Accounts receivable, net
|
—
|
|
|
—
|
|
|
10
|
|
|
735
|
|
|
405
|
|
|
—
|
|
|
1,150
|
|
|||||||
Intercompany receivables
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
(40
|
)
|
|
—
|
|
|||||||
Prepaid expenses
|
—
|
|
|
—
|
|
|
52
|
|
|
37
|
|
|
80
|
|
|
(9
|
)
|
|
160
|
|
|||||||
Other
|
—
|
|
|
1
|
|
|
1
|
|
|
36
|
|
|
154
|
|
|
(3
|
)
|
|
189
|
|
|||||||
Total current assets
|
—
|
|
|
1
|
|
|
100
|
|
|
840
|
|
|
1,094
|
|
|
(52
|
)
|
|
1,983
|
|
|||||||
Intangibles and Other Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Investments in subsidiaries
|
557
|
|
|
5,131
|
|
|
7,930
|
|
|
557
|
|
|
—
|
|
|
(14,175
|
)
|
|
—
|
|
|||||||
Goodwill
|
—
|
|
|
—
|
|
|
—
|
|
|
3,824
|
|
|
1,336
|
|
|
—
|
|
|
5,160
|
|
|||||||
Brands
|
—
|
|
|
—
|
|
|
—
|
|
|
4,404
|
|
|
465
|
|
|
—
|
|
|
4,869
|
|
|||||||
Management and franchise contracts, net
|
—
|
|
|
—
|
|
|
—
|
|
|
556
|
|
|
316
|
|
|
—
|
|
|
872
|
|
|||||||
Other intangible assets, net
|
—
|
|
|
—
|
|
|
—
|
|
|
287
|
|
|
128
|
|
|
—
|
|
|
415
|
|
|||||||
Property and equipment, net
|
—
|
|
|
—
|
|
|
27
|
|
|
65
|
|
|
275
|
|
|
—
|
|
|
367
|
|
|||||||
Deferred income tax assets
|
4
|
|
|
—
|
|
|
94
|
|
|
—
|
|
|
90
|
|
|
(98
|
)
|
|
90
|
|
|||||||
Other
|
—
|
|
|
23
|
|
|
33
|
|
|
22
|
|
|
161
|
|
|
—
|
|
|
239
|
|
|||||||
Total intangibles and other assets
|
561
|
|
|
5,154
|
|
|
8,084
|
|
|
9,715
|
|
|
2,771
|
|
|
(14,273
|
)
|
|
12,012
|
|
|||||||
TOTAL ASSETS
|
$
|
561
|
|
|
$
|
5,155
|
|
|
$
|
8,184
|
|
|
$
|
10,555
|
|
|
$
|
3,865
|
|
|
$
|
(14,325
|
)
|
|
$
|
13,995
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Accounts payable, accrued expenses and other
|
$
|
10
|
|
|
$
|
19
|
|
|
$
|
229
|
|
|
$
|
529
|
|
|
$
|
765
|
|
|
$
|
(3
|
)
|
|
$
|
1,549
|
|
Current maturities of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
|||||||
Current portion of deferred revenues
|
—
|
|
|
—
|
|
|
106
|
|
|
239
|
|
|
14
|
|
|
(9
|
)
|
|
350
|
|
|||||||
Intercompany payables
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|||||||
Current portion of liability for guest loyalty program
|
—
|
|
|
—
|
|
|
—
|
|
|
700
|
|
|
—
|
|
|
—
|
|
|
700
|
|
|||||||
Total current liabilities
|
10
|
|
|
19
|
|
|
375
|
|
|
1,468
|
|
|
795
|
|
|
(52
|
)
|
|
2,615
|
|
|||||||
Long-term debt
|
—
|
|
|
4,573
|
|
|
2,467
|
|
|
—
|
|
|
226
|
|
|
—
|
|
|
7,266
|
|
|||||||
Deferred revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
762
|
|
|
64
|
|
|
—
|
|
|
826
|
|
|||||||
Deferred income tax liabilities
|
—
|
|
|
6
|
|
|
—
|
|
|
962
|
|
|
28
|
|
|
(98
|
)
|
|
898
|
|
|||||||
Liability for guest loyalty program
|
—
|
|
|
—
|
|
|
—
|
|
|
969
|
|
|
—
|
|
|
—
|
|
|
969
|
|
|||||||
Other
|
—
|
|
|
—
|
|
|
211
|
|
|
93
|
|
|
559
|
|
|
—
|
|
|
863
|
|
|||||||
Total liabilities
|
10
|
|
|
4,598
|
|
|
3,053
|
|
|
4,254
|
|
|
1,672
|
|
|
(150
|
)
|
|
13,437
|
|
|||||||
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total Hilton stockholders' equity
|
551
|
|
|
557
|
|
|
5,131
|
|
|
6,301
|
|
|
2,186
|
|
|
(14,175
|
)
|
|
551
|
|
|||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||||
Total equity
|
551
|
|
|
557
|
|
|
5,131
|
|
|
6,301
|
|
|
2,193
|
|
|
(14,175
|
)
|
|
558
|
|
|||||||
TOTAL LIABILITIES AND EQUITY
|
$
|
561
|
|
|
$
|
5,155
|
|
|
$
|
8,184
|
|
|
$
|
10,555
|
|
|
$
|
3,865
|
|
|
$
|
(14,325
|
)
|
|
$
|
13,995
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||||||||||
|
Parent
|
|
HWF Issuers
|
|
HOC
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||||||
|
(in millions)
|
||||||||||||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Franchise and licensing fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
61
|
|
|
$
|
294
|
|
|
$
|
32
|
|
|
$
|
(5
|
)
|
|
$
|
382
|
|
Base and other management fees
|
—
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
28
|
|
|
—
|
|
|
80
|
|
|||||||
Incentive management fees
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
32
|
|
|
—
|
|
|
55
|
|
|||||||
Owned and leased hotels
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
312
|
|
|
—
|
|
|
312
|
|
|||||||
Other revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
3
|
|
|
—
|
|
|
26
|
|
|||||||
|
—
|
|
|
—
|
|
|
61
|
|
|
392
|
|
|
407
|
|
|
(5
|
)
|
|
855
|
|
|||||||
Other revenues from managed and franchised properties
|
—
|
|
|
—
|
|
|
75
|
|
|
1,139
|
|
|
135
|
|
|
—
|
|
|
1,349
|
|
|||||||
Total revenues
|
—
|
|
|
—
|
|
|
136
|
|
|
1,531
|
|
|
542
|
|
|
(5
|
)
|
|
2,204
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owned and leased hotels
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
298
|
|
|
—
|
|
|
298
|
|
|||||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
2
|
|
|
62
|
|
|
20
|
|
|
—
|
|
|
84
|
|
|||||||
General and administrative
|
—
|
|
|
—
|
|
|
82
|
|
|
—
|
|
|
31
|
|
|
(6
|
)
|
|
107
|
|
|||||||
Other expenses
|
—
|
|
|
—
|
|
|
1
|
|
|
8
|
|
|
10
|
|
|
1
|
|
|
20
|
|
|||||||
|
—
|
|
|
—
|
|
|
85
|
|
|
70
|
|
|
359
|
|
|
(5
|
)
|
|
509
|
|
|||||||
Other expenses from managed and franchised properties
|
—
|
|
|
—
|
|
|
72
|
|
|
1,178
|
|
|
133
|
|
|
—
|
|
|
1,383
|
|
|||||||
Total expenses
|
—
|
|
|
—
|
|
|
157
|
|
|
1,248
|
|
|
492
|
|
|
(5
|
)
|
|
1,892
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating income (loss)
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
283
|
|
|
50
|
|
|
—
|
|
|
312
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
|
—
|
|
|
(51
|
)
|
|
(35
|
)
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
(98
|
)
|
|||||||
Gain (loss) on foreign currency transactions
|
—
|
|
|
—
|
|
|
2
|
|
|
(18
|
)
|
|
16
|
|
|
—
|
|
|
—
|
|
|||||||
Other non-operating income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Income (loss) before income taxes and equity in earnings from subsidiaries
|
—
|
|
|
(51
|
)
|
|
(54
|
)
|
|
265
|
|
|
58
|
|
|
—
|
|
|
218
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Income tax benefit (expense)
|
—
|
|
|
12
|
|
|
13
|
|
|
(65
|
)
|
|
(19
|
)
|
|
—
|
|
|
(59
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Income (loss) before equity in earnings from subsidiaries
|
—
|
|
|
(39
|
)
|
|
(41
|
)
|
|
200
|
|
|
39
|
|
|
—
|
|
|
159
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Equity in earnings from subsidiaries
|
158
|
|
|
197
|
|
|
238
|
|
|
158
|
|
|
—
|
|
|
(751
|
)
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income
|
158
|
|
|
158
|
|
|
197
|
|
|
358
|
|
|
39
|
|
|
(751
|
)
|
|
159
|
|
|||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||||
Net income attributable to Hilton stockholders
|
$
|
158
|
|
|
$
|
158
|
|
|
$
|
197
|
|
|
$
|
358
|
|
|
$
|
38
|
|
|
$
|
(751
|
)
|
|
$
|
158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Comprehensive income
|
$
|
142
|
|
|
$
|
143
|
|
|
$
|
198
|
|
|
$
|
358
|
|
|
$
|
37
|
|
|
$
|
(735
|
)
|
|
$
|
143
|
|
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||||
Comprehensive income attributable to Hilton stockholders
|
$
|
142
|
|
|
$
|
143
|
|
|
$
|
198
|
|
|
$
|
358
|
|
|
$
|
36
|
|
|
$
|
(735
|
)
|
|
$
|
142
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||||||||||
|
Parent
|
|
HWF Issuers
|
|
HOC
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||||||
|
(in millions)
|
||||||||||||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Franchise and licensing fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
44
|
|
|
$
|
262
|
|
|
$
|
29
|
|
|
$
|
(4
|
)
|
|
$
|
331
|
|
Base and other management fees
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
26
|
|
|
—
|
|
|
77
|
|
|||||||
Incentive management fees
|
—
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
34
|
|
|
—
|
|
|
55
|
|
|||||||
Owned and leased hotels
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
334
|
|
|
—
|
|
|
334
|
|
|||||||
Other revenues
|
—
|
|
|
—
|
|
|
2
|
|
|
24
|
|
|
2
|
|
|
(5
|
)
|
|
23
|
|
|||||||
|
—
|
|
|
—
|
|
|
46
|
|
|
358
|
|
|
425
|
|
|
(9
|
)
|
|
820
|
|
|||||||
Other revenues from managed and franchised properties
|
—
|
|
|
—
|
|
|
44
|
|
|
1,070
|
|
|
140
|
|
|
—
|
|
|
1,254
|
|
|||||||
Total revenues
|
—
|
|
|
—
|
|
|
90
|
|
|
1,428
|
|
|
565
|
|
|
(9
|
)
|
|
2,074
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Owned and leased hotels
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
320
|
|
|||||||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
1
|
|
|
60
|
|
|
21
|
|
|
—
|
|
|
82
|
|
|||||||
General and administrative
|
—
|
|
|
—
|
|
|
73
|
|
|
—
|
|
|
35
|
|
|
(4
|
)
|
|
104
|
|
|||||||
Other expenses
|
—
|
|
|
—
|
|
|
2
|
|
|
7
|
|
|
9
|
|
|
(4
|
)
|
|
14
|
|
|||||||
|
—
|
|
|
—
|
|
|
76
|
|
|
67
|
|
|
385
|
|
|
(8
|
)
|
|
520
|
|
|||||||
Other expenses from managed and franchised properties
|
—
|
|
|
—
|
|
|
46
|
|
|
1,084
|
|
|
145
|
|
|
—
|
|
|
1,275
|
|
|||||||
Total expenses
|
—
|
|
|
—
|
|
|
122
|
|
|
1,151
|
|
|
530
|
|
|
(8
|
)
|
|
1,795
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating income (loss)
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
277
|
|
|
35
|
|
|
(1
|
)
|
|
279
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
|
—
|
|
|
(61
|
)
|
|
(13
|
)
|
|
—
|
|
|
(10
|
)
|
|
1
|
|
|
(83
|
)
|
|||||||
Gain (loss) on foreign currency transactions
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
8
|
|
|
6
|
|
|
—
|
|
|
11
|
|
|||||||
Other non-operating income, net
|
—
|
|
|
—
|
|
|
3
|
|
|
8
|
|
|
3
|
|
|
—
|
|
|
14
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Income (loss) before income taxes and equity in earnings from subsidiaries
|
—
|
|
|
(61
|
)
|
|
(45
|
)
|
|
293
|
|
|
34
|
|
|
—
|
|
|
221
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Income tax benefit (expense)
|
—
|
|
|
15
|
|
|
13
|
|
|
(73
|
)
|
|
(13
|
)
|
|
—
|
|
|
(58
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Income (loss) before equity in earnings from subsidiaries
|
—
|
|
|
(46
|
)
|
|
(32
|
)
|
|
220
|
|
|
21
|
|
|
—
|
|
|
163
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Equity in earnings from subsidiaries
|
161
|
|
|
207
|
|
|
239
|
|
|
161
|
|
|
—
|
|
|
(768
|
)
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income
|
161
|
|
|
161
|
|
|
207
|
|
|
381
|
|
|
21
|
|
|
(768
|
)
|
|
163
|
|
|||||||
Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||||
Net income attributable to Hilton stockholders
|
$
|
161
|
|
|
$
|
161
|
|
|
$
|
207
|
|
|
$
|
381
|
|
|
$
|
19
|
|
|
$
|
(768
|
)
|
|
$
|
161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Comprehensive income
|
$
|
222
|
|
|
$
|
190
|
|
|
$
|
207
|
|
|
$
|
382
|
|
|
$
|
52
|
|
|
$
|
(829
|
)
|
|
$
|
224
|
|
Comprehensive income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||||
Comprehensive income attributable to Hilton stockholders
|
$
|
222
|
|
|
$
|
190
|
|
|
$
|
207
|
|
|
$
|
382
|
|
|
$
|
50
|
|
|
$
|
(829
|
)
|
|
$
|
222
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||||||||||
|
Parent
|
|
HWF Issuers
|
|
HOC
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||||||
|
(in millions)
|
||||||||||||||||||||||||||
Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
—
|
|
|
$
|
(38
|
)
|
|
$
|
—
|
|
|
$
|
387
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
364
|
|
Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Capital expenditures for property and equipment
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(1
|
)
|
|
(18
|
)
|
|
—
|
|
|
(23
|
)
|
|||||||
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||||
Net cash used in investing activities
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(20
|
)
|
|
(20
|
)
|
|
—
|
|
|
(44
|
)
|
|||||||
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Borrowings
|
—
|
|
|
375
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
375
|
|
|||||||
Repayment of debt
|
—
|
|
|
(325
|
)
|
|
(7
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(336
|
)
|
|||||||
Intercompany transfers
|
340
|
|
|
(12
|
)
|
|
53
|
|
|
(353
|
)
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|||||||
Dividends paid
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|||||||
Repurchases of common stock
|
(296
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(296
|
)
|
|||||||
Tax withholdings on share-based compensation
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|||||||
Net cash provided by (used in) financing activities
|
—
|
|
|
38
|
|
|
4
|
|
|
(353
|
)
|
|
(32
|
)
|
|
—
|
|
|
(343
|
)
|
|||||||
Effect of exchange rate changes on cash, restricted cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Net increase (decrease) in cash, restricted cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
(37
|
)
|
|
—
|
|
|
(23
|
)
|
|||||||
Cash, restricted cash and cash equivalents, beginning of period
|
—
|
|
|
—
|
|
|
37
|
|
|
32
|
|
|
415
|
|
|
—
|
|
|
484
|
|
|||||||
Cash, restricted cash and cash equivalents, end of period
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37
|
|
|
$
|
46
|
|
|
$
|
378
|
|
|
$
|
—
|
|
|
$
|
461
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||||||||||
|
Parent
|
|
HWF Issuers
|
|
HOC
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Total
|
||||||||||||||
|
(in millions)
|
||||||||||||||||||||||||||
Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net cash provided by (used in) operating activities
|
$
|
—
|
|
|
$
|
(46
|
)
|
|
$
|
(29
|
)
|
|
$
|
307
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
243
|
|
Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Capital expenditures for property and equipment
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(9
|
)
|
|
—
|
|
|
(10
|
)
|
|||||||
Capitalized software costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
—
|
|
|
(1
|
)
|
|||||||
Net cash used in investing activities
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
(8
|
)
|
|
—
|
|
|
(26
|
)
|
|||||||
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Repayment of debt
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(14
|
)
|
|||||||
Intercompany transfers
|
157
|
|
|
56
|
|
|
41
|
|
|
(293
|
)
|
|
39
|
|
|
—
|
|
|
—
|
|
|||||||
Dividends paid
|
(47
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|||||||
Repurchases of common stock
|
(110
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(110
|
)
|
|||||||
Tax withholdings on share-based compensation
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|||||||
Net cash provided by (used in) financing activities
|
—
|
|
|
46
|
|
|
1
|
|
|
(293
|
)
|
|
35
|
|
|
—
|
|
|
(211
|
)
|
|||||||
Effect of exchange rate changes on cash, restricted cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||||
Net increase (decrease) in cash, restricted cash and cash equivalents
|
—
|
|
|
—
|
|
|
(28
|
)
|
|
(4
|
)
|
|
45
|
|
|
—
|
|
|
13
|
|
|||||||
Cash, restricted cash and cash equivalents, beginning of period
|
—
|
|
|
—
|
|
|
63
|
|
|
28
|
|
|
579
|
|
|
—
|
|
|
670
|
|
|||||||
Cash, restricted cash and cash equivalents, end of period
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35
|
|
|
$
|
24
|
|
|
$
|
624
|
|
|
$
|
—
|
|
|
$
|
683
|
|
•
|
EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;
|
•
|
EBITDA and Adjusted EBITDA do not reflect our interest expense, or the cash requirements necessary to service interest or principal payments, on our indebtedness;
|
•
|
EBITDA and Adjusted EBITDA do not reflect a provision for income taxes or the cash requirements to pay our taxes;
|
•
|
EBITDA and Adjusted EBITDA do not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments;
|
•
|
EBITDA and Adjusted EBITDA do not reflect the effect on earnings or changes resulting from matters that we consider not to be indicative of our future operations;
|
•
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements; and
|
•
|
other companies in our industry may calculate EBITDA and Adjusted EBITDA differently, limiting their usefulness as comparative measures.
|
|
Three Months Ended
|
|
Variance
|
||||
|
March 31, 2019
|
|
2019 vs. 2018
|
||||
U.S.
|
|
|
|
|
|||
Occupancy
|
72.2
|
%
|
|
0.4
|
%
|
pts.
|
|
ADR
|
$
|
147.55
|
|
|
1.3
|
%
|
|
RevPAR
|
$
|
106.52
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|||
Americas (excluding U.S.)
|
|
|
|
|
|||
Occupancy
|
65.6
|
%
|
|
0.6
|
%
|
pts.
|
|
ADR
|
$
|
125.76
|
|
|
3.4
|
%
|
|
RevPAR
|
$
|
82.56
|
|
|
4.4
|
%
|
|
|
|
|
|
|
|||
Europe
|
|
|
|
|
|||
Occupancy
|
68.9
|
%
|
|
(0.1
|
)%
|
pts.
|
|
ADR
|
$
|
128.23
|
|
|
3.3
|
%
|
|
RevPAR
|
$
|
88.38
|
|
|
3.2
|
%
|
|
|
|
|
|
|
|||
MEA
|
|
|
|
|
|||
Occupancy
|
75.2
|
%
|
|
2.7
|
%
|
pts.
|
|
ADR
|
$
|
140.90
|
|
|
(9.1
|
)%
|
|
RevPAR
|
$
|
106.01
|
|
|
(5.7
|
)%
|
|
|
|
|
|
|
|||
Asia Pacific
|
|
|
|
|
|||
Occupancy
|
68.9
|
%
|
|
1.7
|
%
|
pts.
|
|
ADR
|
$
|
130.32
|
|
|
(1.5
|
)%
|
|
RevPAR
|
$
|
89.84
|
|
|
1.0
|
%
|
|
|
|
|
|
|
|||
System-wide
|
|
|
|
|
|||
Occupancy
|
71.4
|
%
|
|
0.5
|
%
|
pts.
|
|
ADR
|
$
|
143.44
|
|
|
1.1
|
%
|
|
RevPAR
|
$
|
102.41
|
|
|
1.8
|
%
|
|
|
Three Months Ended
|
||||||
|
March 31,
|
||||||
|
2019
|
|
2018
|
||||
|
(in millions)
|
||||||
Net income
|
$
|
159
|
|
|
$
|
163
|
|
Interest expense
|
98
|
|
|
83
|
|
||
Income tax expense
|
59
|
|
|
58
|
|
||
Depreciation and amortization
|
84
|
|
|
82
|
|
||
EBITDA
|
400
|
|
|
386
|
|
||
Gain on foreign currency transactions
|
—
|
|
|
(11
|
)
|
||
FF&E replacement reserves
|
14
|
|
|
12
|
|
||
Share-based compensation expense
|
34
|
|
|
28
|
|
||
Amortization of contract acquisition costs
|
7
|
|
|
7
|
|
||
Net other expenses from managed and franchised properties
|
34
|
|
|
21
|
|
||
Other adjustment items
(1)
|
10
|
|
|
2
|
|
||
Adjusted EBITDA
|
$
|
499
|
|
|
$
|
445
|
|
(1)
|
Includes adjustments for severance and other items.
|
|
Three Months Ended
|
|
Percent
|
||||||
|
March 31,
|
|
Change
|
||||||
|
2019
|
|
2018
|
|
2019 vs. 2018
|
||||
|
(in millions)
|
|
|
||||||
Franchise and licensing fees
|
$
|
382
|
|
|
$
|
331
|
|
|
15.4
|
|
|
|
|
|
|
||||
Base and other management fees
|
$
|
80
|
|
|
$
|
77
|
|
|
3.9
|
Incentive management fees
|
55
|
|
|
55
|
|
|
—
|
||
Total management fees
|
$
|
135
|
|
|
$
|
132
|
|
|
2.3
|
|
Three Months Ended
|
|
Percent
|
||||||
|
March 31,
|
|
Change
|
||||||
|
2019
|
|
2018
|
|
2019 vs. 2018
|
||||
|
(in millions)
|
|
|
||||||
Owned and leased hotels
|
$
|
312
|
|
|
$
|
334
|
|
|
(6.6)
|
|
Three Months Ended
|
|
Percent
|
||||||
|
March 31,
|
|
Change
|
||||||
|
2019
|
|
2018
|
|
2019 vs. 2018
|
||||
|
(in millions)
|
|
|
||||||
Other revenues
|
$
|
26
|
|
|
$
|
23
|
|
|
13.0
|
|
Three Months Ended
|
|
Percent
|
||||||
|
March 31,
|
|
Change
|
||||||
|
2019
|
|
2018
|
|
2019 vs. 2018
|
||||
|
(in millions)
|
|
|
||||||
Owned and leased hotels
|
$
|
298
|
|
|
$
|
320
|
|
|
(6.9)
|
|
Three Months Ended
|
|
Percent
|
||||||
|
March 31,
|
|
Change
|
||||||
|
2019
|
|
2018
|
|
2019 vs. 2018
|
||||
|
(in millions)
|
|
|
||||||
Depreciation and amortization
|
$
|
84
|
|
|
$
|
82
|
|
|
2.4
|
General and administrative
|
107
|
|
|
104
|
|
|
2.9
|
||
Other expenses
|
20
|
|
|
14
|
|
|
42.9
|
|
Three Months Ended
|
|
Percent
|
||||||
|
March 31,
|
|
Change
|
||||||
|
2019
|
|
2018
|
|
2019 vs. 2018
|
||||
|
(in millions)
|
|
|
||||||
Interest expense
|
$
|
(98
|
)
|
|
$
|
(83
|
)
|
|
18.1
|
Gain on foreign currency transactions
|
—
|
|
|
11
|
|
|
NM
(1)
|
||
Other non-operating income, net
|
4
|
|
|
14
|
|
|
(71.4)
|
||
Income tax expense
|
(59
|
)
|
|
(58
|
)
|
|
1.7
|
(1)
|
Fluctuation in terms of percentage change is not meaningful.
|
|
Three Months Ended
|
|
Percent
|
||||||
|
March 31,
|
|
Change
|
||||||
|
2019
|
|
2018
|
|
2019 vs. 2018
|
||||
|
(in millions)
|
|
|
||||||
Revenues:
|
|
|
|
|
|
||||
Management and franchise
(1)
|
$
|
532
|
|
|
$
|
478
|
|
|
11.3
|
Ownership
|
312
|
|
|
334
|
|
|
(6.6)
|
||
Segment revenues
|
844
|
|
|
812
|
|
|
3.9
|
||
Amortization of contract acquisition costs
|
(7
|
)
|
|
(7
|
)
|
|
—
|
||
Other revenues
|
26
|
|
|
23
|
|
|
13.0
|
||
Other revenues from managed and franchised properties
|
1,349
|
|
|
1,254
|
|
|
7.6
|
||
Intersegment fees elimination
(1)
|
(8
|
)
|
|
(8
|
)
|
|
—
|
||
Total revenues
|
$
|
2,204
|
|
|
$
|
2,074
|
|
|
6.3
|
|
|
|
|
|
|
||||
Operating Income
(1)
:
|
|
|
|
|
|
||||
Management and franchise
|
$
|
532
|
|
|
$
|
478
|
|
|
11.3
|
Ownership
|
6
|
|
|
6
|
|
|
—
|
||
Segment operating income
|
$
|
538
|
|
|
$
|
484
|
|
|
11.2
|
(1)
|
Includes management, royalty and IP fees charged to our ownership segment by our management and franchise segment, which were eliminated in our unaudited condensed consolidated statements of operations.
|
|
Three Months Ended
|
|
Percent
|
||||||
|
March 31,
|
|
Change
|
||||||
|
2019
|
|
2018
|
|
2019 vs. 2018
|
||||
|
(in millions)
|
|
|
||||||
Net cash provided by operating activities
|
$
|
364
|
|
|
$
|
243
|
|
|
49.8
|
Net cash used in investing activities
|
(44
|
)
|
|
(26
|
)
|
|
69.2
|
||
Net cash used in financing activities
|
(343
|
)
|
|
(211
|
)
|
|
62.6
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
(1)
|
|
Total Number of Shares Purchased as Part of Publicly Announced Program
(2)
|
|
Maximum Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program
(2)
(in millions)
|
||||||
January 1, 2019 to January 31, 2019
|
1,766,648
|
|
|
$
|
71.57
|
|
|
1,766,648
|
|
|
$
|
433
|
|
February 1, 2019 to February 28, 2019
|
1,082,970
|
|
|
78.16
|
|
|
1,082,970
|
|
|
1,849
|
|
||
March 1, 2019 to March 31, 2019
|
1,010,552
|
|
|
83.91
|
|
|
1,010,552
|
|
|
1,764
|
|
||
Total
|
3,860,170
|
|
|
76.65
|
|
|
3,860,170
|
|
|
|
(1)
|
This price includes per share commissions paid.
|
(2)
|
In February 2019, our board of directors authorized the repurchase of an additional
$1.5 billion
of our common stock under our existing stock repurchase program, which was initially announced in February 2017 and increased in November 2017. Under this publicly announced program, we are authorized to repurchase shares through open market purchases, privately-negotiated transactions or otherwise in accordance with applicable federal securities laws, including through Rule 10b5-1 trading plans and under Rule 10b-18 of the Exchange Act. The repurchase program does not have an expiration date and may be suspended or discontinued at any time.
|
Exhibit Number
|
|
Exhibit Description
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
10.1
|
|
|
10.2
|
|
|
10.3
|
|
|
10.4
|
|
|
31.1
|
|
|
31.2
|
|
|
32.1
|
|
|
32.2
|
|
|
101.INS
|
|
XBRL Instance Document.
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
*
|
This document has been identified as a management contract or compensatory plan or arrangement.
|
HILTON WORLDWIDE HOLDINGS INC.
|
||
|
|
|
By:
|
|
/s/ Christopher J. Nassetta
|
Name:
|
|
Christopher J. Nassetta
|
|
|
President and Chief Executive Officer
|
|
|
|
By:
|
|
/s/ Kevin J. Jacobs
|
Name:
|
|
Kevin J. Jacobs
|
|
|
Executive Vice President and Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|---|---|---|
Mr. Voskuil’s nomination is supported by his extensive financial (including capital allocation) and executive experience, including as chief financial officer of a Fortune 500 company, his international business experience and his consumer products experience. At Hershey, Mr. Voskuil is responsible for leading Hershey’s global finance organization, including financial planning and analysis, accounting and reporting, tax, treasury, internal audit and investor relations. | |||
• Mr. Steinour was with Citizens Financial Group from 1992 to 2008, where he served in various executive roles, including President from 2005 to 2007 and Chief Executive Officer from 2007 to 2008 | |||
Sarah Nash Chair of the Company’s Board of Directors; CEO & Owner of Novagard Solutions | |||
Ms. Brady’s nomination is supported by her omnichannel retail and consumer products experience, her executive leadership and corporate strategy experience and her expertise in global digital strategy and customer loyalty and engagement. As President, Snacks and Grocery, Ms. Brady led the ongoing modernization and growth of Conagra’s $5 billion grocery and snacks portfolio. In addition, Ms. Brady oversaw some of McDonald’s most significant growth drivers, including delivery, loyalty, digital ordering and pickup and personalized communications. | |||
Mr. Rajlin’s nomination is supported by his extensive finance and risk management experience, his experience with financial and capital allocation matters, consumer-driven technologies and sustainability matters and his deep international experience and perspective. In Mr. Rajlin’s role with Alphabet, he oversees over $100 billion of investments, corporate finance policy and financial risk management. He is also a key executive overseeing Google’s sustainability strategy. | |||
• Mr. Symancyk has nearly 30 years of industry experience managing complex retail organizations, including in roles of increasing responsibility with each of Academy Sports, Meijer and Walmart Stores | |||
Ms. Boswell’s nomination is supported by her extensive beauty and personal care leadership roles at global companies, her expertise in sales, marketing, brand-building and business development and strategy, and her experience serving on several other public company boards of directors. | |||
Ms. Hondal’s nomination is supported by her extensive consumer marketing, finance, loyalty and international general management experience. She was a member of Mastercard’s management committee and, in that role, led the expansion of consumer benefits, performance-based and personalized marketing services, loyalty and rewards programs and data and technology services for enterprises worldwide ranging from financial institutions, retail and commerce, hospitality and fintech. At Mastercard, Ms. Hondal was also responsible for innovative new product development, strategic partnerships and data services via direct and partners’ marketing channels. | |||
Danielle Lee Former President, Warner Music Artist & Fan Experiences, Warner Music Group Corp. | |||
Mr. Bogliolo graduated from Bocconi University with a degree in Business Administration. He also attended Ecole des Hautes Etudes Commerciales’s International Management Program. |
NAME AND PRINCIPAL POSITION |
YEAR |
SALARY
|
BONUS
|
STOCK
AWARDS ($) |
OPTION
AWARDS ($) |
NON-EQUITY
INCENTIVE PLAN COMPENSATION ($) |
CHANGE IN
PENSION VALUE AND NON-QUALIFIED DEFERRED COMPENSATION EARNINGS ($) |
ALL OTHER
COMPENSATION ($) |
TOTAL ($) |
||||||||||||||||||||||||||||||||||||
Gina Boswell Chief Executive Officer |
2024 | 1,500,000 | 0 | 8,126,164 | 0 | 2,839,740 | 0 | 104,389 | 12,570,293 | ||||||||||||||||||||||||||||||||||||
2023 | 1,500,000 | 0 | 7,333,900 | 0 | 2,547,900 | 0 | 312,713 | 11,694,513 | |||||||||||||||||||||||||||||||||||||
2022 | 213,462 | 1,500,000 | 3,853,024 | 0 | 1,080,964 | 0 | 261,541 | 6,908,991 | |||||||||||||||||||||||||||||||||||||
Eva Boratto Chief Financial Officer |
2024 | 850,000 | 500,000 | 2,784,937 | 0 | 1,016,328 | 0 | 150,971 | 5,302,236 | ||||||||||||||||||||||||||||||||||||
2023 | 408,654 | 500,000 | 1,913,900 | 0 | 911,880 | 0 | 81,238 | 3,815,672 | |||||||||||||||||||||||||||||||||||||
Michael Wu Chief Legal Officer and Corporate Secretary |
2024 | 725,000 | 0 | 1,556,493 | 0 | 722,390 | 0 | 33,113 | 3,036,996 | ||||||||||||||||||||||||||||||||||||
2023 | 725,000 | 326,250 | 1,417,874 | 0 | 648,150 | 0 | 34,559 | 3,151,833 | |||||||||||||||||||||||||||||||||||||
2022 | 715,385 | 761,250 | 2,180,189 | 0 | 848,250 | 0 | 645,765 | 5,150,839 | |||||||||||||||||||||||||||||||||||||
Thomas Mazurek Chief Supply Chain Officer |
2024 | 700,000 | 0 | 1,502,843 | 0 | 697,480 | 0 | 25,931 | 2,926,254 | ||||||||||||||||||||||||||||||||||||
Julie Rosen Former President, Retail |
2024 | 757,692 | 0 | 2,146,925 | 0 | 1,093,880 | 0 | 2,073,009 | 6,071,506 | ||||||||||||||||||||||||||||||||||||
2023 | 1,000,000 | 600,000 | 1,955,701 | 0 | 1,430,400 | 0 | 30,603 | 5,016,704 | |||||||||||||||||||||||||||||||||||||
2022 | 969,231 | 1,400,000 | 3,508,347 | 0 | 1,872,000 | 0 | 40,930 | 7,790,508 | |||||||||||||||||||||||||||||||||||||
Deon Riley Former Chief Human Resources Officer |
2024 | 800,000 | 0 | 1,717,540 | 0 | 797,120 | 0 | 39,236 | 3,353,896 | ||||||||||||||||||||||||||||||||||||
2023 | 800,000 | 360,000 | 1,564,562 | 0 | 715,200 | 0 | 47,406 | 3,487,168 | |||||||||||||||||||||||||||||||||||||
2022 | 792,308 | 1,090,000 | 2,488,354 | 0 | 936,000 | 0 | 553,477 | 5,860,139 |
No Customers Found
Suppliers
Supplier name | Ticker |
---|---|
The Kraft Heinz Company | KHC |
Expedia Group, Inc. | EXPE |
DuPont de Nemours, Inc. | DD |
Brunswick Corporation | BC |
National Beverage Corp. | FIZZ |
EMCOR Group, Inc. | EME |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|---|---|---|
Nash Sarah E | - | 266,120 | 0 |
Boswell Gina | - | 230,410 | 0 |
Boswell Gina | - | 181,135 | 0 |
Boratto Eva C | - | 124,959 | 0 |
Arlin Wendy C. | - | 89,194 | 0 |
Riley Deon | - | 83,204 | 0 |
Rosen Julie | - | 81,610 | 12,361 |
Mazurek Thomas E. | - | 75,223 | 0 |
Rosen Julie | - | 68,513 | 0 |
Boratto Eva C | - | 54,501 | 0 |
Bellinger Patricia S. | - | 36,713 | 0 |
Bogliolo Alessandro | - | 10,879 | 0 |