Attached files

file filename
8-K - 8-K - Hilton Worldwide Holdings Inc.a2016-q1earningsrelease8xk.htm
Investor Contact
7930 Jones Branch Drive
Christian Charnaux
McLean, VA 22102
+1 703 883 5205
www.hiltonworldwide.com
 
 
Media Contact
 
Chris Brooks
 
+1 703 883 5808
 

Hilton Worldwide Reports First Quarter Results, Exceeds High End of Adjusted EBITDA Guidance

MCLEAN, VA (April 27, 2016) - Hilton Worldwide Holdings Inc. ("Hilton," "Hilton Worldwide" or the "Company") (NYSE: HLT) today reported its first quarter 2016 results. Highlights include:
 
EPS, adjusted for special items, for the first quarter was $0.17, a 42 percent increase from the same period in 2015; without adjustments, EPS was $0.31

Net income attributable to Hilton stockholders for the first quarter was $309 million, an increase of $159 million from the same period in 2015

Adjusted EBITDA for the first quarter increased 9 percent from the same period in 2015 to $653 million, and Adjusted EBITDA margin increased 260 basis points

System-wide comparable RevPAR increased 2.1 percent for the first quarter on a currency neutral basis from the same period in 2015

Management and franchise fees for the first quarter increased 5 percent from the same period in 2015 to $409 million

Net unit growth was 6,500 rooms in the first quarter, a 16 percent increase from the same period in 2015

Approved 26,000 new rooms for development during the first quarter, a 14 percent increase from the same period in 2015, growing Hilton's development pipeline to 1,729 hotels, consisting of 281,000 rooms

As previously disclosed, registration statements for planned spin-offs of real estate and timeshare businesses expected to be filed during the second quarter

Announced CEO and CFO appointments for planned REIT in separate press release this morning
















1


Overview

For the three months ended March 31, 2016, EPS was $0.31 compared to $0.15 for the three months ended March 31, 2015, and EPS, adjusted for special items, was $0.17 for the three months ended March 31, 2016 compared to $0.12 for the three months ended March 31, 2015. Special items in the first quarter of 2016 were primarily related to a $153 million net change in unrecognized tax benefits. Adjusted EBITDA increased 9 percent to $653 million for the three months ended March 31, 2016, compared to $599 million for the three months ended March 31, 2015, and net income attributable to Hilton stockholders was $309 million for the three months ended March 31, 2016 compared to $150 million for the three months ended March 31, 2015.

Christopher J. Nassetta, President & Chief Executive Officer of Hilton Worldwide, said, "We are pleased with our start to the year with Adjusted EBITDA exceeding the high end of guidance. We continue to organically expand the global presence of our 13 distinct, market-leading brands, with over 9,200 new rooms opening in the quarter, including openings in two new countries, resulting in net unit growth that was 16 percent higher than the first quarter of last year. Construction started on the first Tru by Hilton in the quarter and we now have 48 in the pipeline and 170 more committed or in progress, representing the fastest growth of a new brand in Company history."

Segment Highlights

Management and Franchise

Management and franchise fees were $409 million in the first quarter of 2016, an increase of 5 percent compared to the same period in 2015. RevPAR at comparable managed and franchised hotels in the first quarter of 2016 increased 1.9 percent on a currency neutral basis (a 0.9 percent increase in actual dollars) compared to the same period in 2015. The increase in RevPAR at comparable managed and franchised hotels and addition of new units have yielded continued fee growth during the first quarter of 2016.

Ownership

Revenues from the ownership segment were $974 million in the first quarter of 2016, and ownership segment Adjusted EBITDA was $207 million, an increase of 13 percent(1) from the same period in 2015. Adjusted EBITDA margin(1)(2) increased 187 basis points. RevPAR at comparable hotels in the ownership segment increased 3.1 percent on a currency neutral basis (a 1.4 percent increase in actual dollars) in the first quarter of 2016 compared to the same period in 2015.
____________
(1) 
Excluding $7 million of Adjusted EBITDA in the first quarter of 2015 related to the Hilton Sydney.
(2) 
Calculated as ownership segment Adjusted EBITDA divided by ownership segment revenues. Excluding $20 million of revenues in the first quarter of 2015 related to the Hilton Sydney.

Timeshare

Timeshare segment revenues for the first quarter of 2016 were $326 million and timeshare Adjusted EBITDA was $95 million, an increase of 28 percent, compared to the same period in 2015. Sales revenue on owned inventory increased $23 million during the first quarter of 2016 from the same period in 2015, while commissions recognized from the sale of third-party developed timeshare intervals decreased $25 million during the first quarter of 2016 from the same period in 2015, resulting from a successful launch of a new third-party developed product in December 2014.

During the three months ended March 31, 2016, 64 percent of intervals sold were developed by third parties. Hilton Worldwide's overall supply of timeshare intervals as of March 31, 2016 was approximately 130,000 intervals, or over six years of sales at current pace, of which 110,000, or 85 percent, were developed by third parties.
 
Development

Hilton Worldwide opened 67 hotels consisting of over 9,200 rooms, of which nearly 25 percent were conversions from non-Hilton brands, and achieved net unit growth of 6,500 rooms during the first quarter of 2016. During the first quarter of 2016, Hilton Worldwide grew its global footprint to 102 countries and territories with the openings of the Hilton Garden Inn Tanger City Center in Tangier, Morocco and the DoubleTree by Hilton Yerevan City Centre in Yerevan, Armenia.

As of March 31, 2016, Hilton Worldwide had the largest rooms pipeline in the lodging industry(3), with approximately 281,000 rooms at 1,729 hotels throughout 81 countries and territories, including 25 countries and territories where Hilton Worldwide does not currently have any open hotels. Over 145,000 rooms, or more than half of the pipeline, were located outside of the

2


United States. Additionally, over 139,000 rooms, or approximately half of the pipeline, were under construction. At over 19 percent, Hilton Worldwide also has the largest share of rooms under construction globally(3). Including all agreements approved but not signed, Hilton Worldwide's pipeline totaled nearly 300,000 rooms, which will be almost entirely funded by third-party owner investment.
____________
(3) 
Source: STR Global New Development Pipeline (March 2016).

Balance Sheet and Liquidity

Total cash and cash equivalents were $973 million as of March 31, 2016, including $281 million of restricted cash and cash equivalents. As of March 31, 2016, Hilton had $10.0 billion of long-term debt with a weighted average interest rate of 4.3 percent. No borrowings were outstanding under the $1.0 billion revolving credit facility as of March 31, 2016.

In March 2016, Hilton Worldwide paid a quarterly cash dividend of $0.07 per share on shares of its common stock, for a total of $69 million. Hilton Worldwide announced a regular quarterly cash dividend of $0.07 per share of common stock to be paid on or before June 17, 2016 to stockholders of record of its common stock as of the close of business on May 20, 2016.

Outlook

Hilton Worldwide will disclose financial and other details of the planned spin-offs of the real estate and timeshare businesses in filings with the Securities and Exchange Commission ("SEC"), which are expected to be filed during the second quarter. The transactions are subject to execution of intercompany agreements, arrangement of adequate financing facilities, the effectiveness of the registration statements, final approval by Hilton's Board of Directors and other customary conditions. The spin-off transactions will not require a shareholder vote. The spin-offs are expected to be completed by year end but there can be no assurance regarding the ultimate timing of the spin-offs or that either or both of the spin-offs will ultimately occur. The following outlook does not include the effects of the spin-offs, including potential transaction costs.

Full Year 2016

System-wide RevPAR is expected to increase between 3.0 percent and 5.0 percent on a comparable and currency neutral basis, with ownership segment RevPAR expected to increase between 3.0 percent and 5.0 percent on a comparable and currency neutral basis, as compared to 2015.
Adjusted EBITDA is projected to be between $3,020 million and $3,100 million.
Management and franchise fees are projected to increase approximately 7 percent to 9 percent.
Timeshare segment Adjusted EBITDA is projected to be between $370 million and $390 million.
Corporate expense and other is projected to be between $240 million and $250 million.
Diluted EPS, adjusted for special items, is projected to be between $0.92 and $0.98.
Capital expenditures, excluding timeshare inventory, are expected to be between $400 million and $450 million.
Net unit growth is expected to be approximately 45,000 rooms to 50,000 rooms.
Cash available for debt reduction and capital return is expected to be between $800 million and $1 billion.

Second Quarter 2016

System-wide RevPAR is expected to increase between 3.0 percent and 5.0 percent on a comparable and currency neutral basis compared to the second quarter of 2015.
Adjusted EBITDA is expected to be between $790 million and $810 million.
Management and franchise fees are expected to increase approximately 7 percent to 9 percent.
Diluted EPS, adjusted for special items, is projected to be between $0.25 and $0.27.


3


Conference Call

Hilton Worldwide will host a conference call to discuss first quarter 2016 results on April 27, 2016 at 10:00 a.m. Eastern Time. Participants may listen to the live webcast by logging onto the Hilton Worldwide Investor Relations website at http://ir.hiltonworldwide.com/events-and-presentations. A replay and transcript of the webcast will be available within 24 hours after the live event at http://ir.hiltonworldwide.com/financial-reporting/quarterly-results.

Alternatively, participants may listen to the live call by dialing 1-888-317-6003 in the United States or 1-412-317-6061 internationally. Please use the conference ID 5025845. Participants are encouraged to dial into the call or link to the webcast at least fifteen minutes prior to the scheduled start time. A telephone replay will be available for seven days following the call. To access the telephone replay, dial 1-877-344-7529 or 1-412-317-0088 using the replay access code 10083376.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, statements related to the expectations regarding the performance of Hilton's business, financial results, liquidity and capital resources, the planned spin-offs and other non-historical statements, including the statements in the "Outlook" section of this press release. You can identify these forward-looking statements by the use of words such as "outlook," "believes," "expects," "potential," "continues," "may," "will," "should," "could," "seeks," "projects," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties, including, among others, risks inherent to the hospitality industry, macroeconomic factors beyond Hilton's control, competition for hotel guests, management and franchise agreements and timeshare sales, risks related to doing business with third-party hotel owners, Hilton's significant investments in owned and leased real estate, performance of Hilton's information technology systems, growth of reservation channels outside of Hilton's system, risks of doing business outside of the United States, risks related to Hilton's proposed spin-offs and Hilton's indebtedness. Additional factors that could cause Hilton's results to differ materially from those described in the forward-looking statements can be found under the section entitled "Part I—Item 1A. Risk Factors" of the Annual Report on Form 10-K for the fiscal year ended December 31, 2015, filed with the SEC, as such factors may be updated from time to time in Hilton's periodic filings with the SEC, which are accessible on the SEC's website at www.sec.gov. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release and in Hilton's filings with the SEC. The Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

Non-GAAP Financial Measures

The Company refers to certain non-GAAP financial measures in this press release, including net income and EPS, adjusted for special items, Adjusted EBITDA and Adjusted EBITDA margin, Net debt and Net debt to Adjusted EBITDA ratio. Please see the schedules to this press release including the "Definitions" section for additional information and reconciliations of such non-GAAP financial measures.

About Hilton Worldwide

Hilton Worldwide (NYSE: HLT) is a leading global hospitality company, comprised of more than 4,660 managed, franchised, owned and leased hotels and timeshare properties, with nearly 765,000 rooms in 102 countries and territories. For 96 years, Hilton Worldwide has been dedicated to continuing its tradition of providing exceptional guest experiences. The Company’s portfolio of 13 world-class global brands includes Hilton Hotels & Resorts, Waldorf Astoria Hotels & Resorts, Conrad Hotels & Resorts, Canopy by Hilton, Curio - A Collection by Hilton, DoubleTree by Hilton, Embassy Suites by Hilton, Hilton Garden Inn, Hampton by Hilton, Tru by Hilton, Homewood Suites by Hilton, Home2 Suites by Hilton and Hilton Grand Vacations. The Company also manages an award-winning customer loyalty program, Hilton HHonors®. Hilton HHonors members who book directly through preferred Hilton channels have access to benefits including free standard Wi-Fi, as well as digital amenities that are available exclusively through the industry-leading Hilton HHonors app, where HHonors members can check-in, choose their room and access their room using a Digital Key. Visit news.hiltonworldwide.com for more information and connect with Hilton Worldwide at www.facebook.com/hiltonworldwide, www.twitter.com/hiltonworldwide, www.youtube.com/hiltonworldwide, www.flickr.com/hiltonworldwide, www.linkedin.com/company/hilton-worldwide and www.instagram.com/hiltonworldwide.


4



HILTON WORLDWIDE HOLDINGS INC.
EARNINGS RELEASE SCHEDULES
TABLE OF CONTENTS

 
 
Page
Condensed Consolidated Statements of Operations
 
Segment Adjusted EBITDA
 
Comparable and Currency Neutral System-wide Hotel Operating Statistics
 
Management and Franchise Fees and Other Revenues
 
Timeshare Revenues and Operating Expenses
 
Hotel and Timeshare Property Summary
 
Capital Expenditures
 
Non-GAAP Financial Measures Reconciliations
 
Definitions
 


5



HILTON WORLDWIDE HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share data)
(unaudited)

 
Three Months Ended
 
March 31,
 
2016
 
2015
Revenues
 
 
 
Owned and leased hotels
$
967

 
$
957

Management and franchise fees and other
386

 
371

Timeshare
326

 
321

 
1,679

 
1,649

Other revenues from managed and franchised properties
1,071

 
950

Total revenues
2,750

 
2,599

 
 
 
 
Expenses
 
 
 
Owned and leased hotels
756

 
768

Timeshare
217

 
234

Depreciation and amortization
169

 
175

Impairment loss
15

 

General, administrative and other
113

 
127

 
1,270

 
1,304

Other expenses from managed and franchised properties
1,071

 
950

Total expenses
2,341

 
2,254

 
 
 
 
Gain on sales of assets, net

 
145

 
 
 
 
Operating income
409

 
490

 
 
 
 
Interest income
3

 
6

Interest expense
(139
)
 
(144
)
Equity in earnings from unconsolidated affiliates
3

 
4

Loss on foreign currency transactions
(12
)
 
(18
)
Other loss, net

 
(25
)
 
 
 
 
Income before income taxes
264

 
313

 
 
 
 
Income tax benefit (expense)
46

 
(163
)
 
 
 
 
Net income
310

 
150

Net income attributable to noncontrolling interests
(1
)
 

Net income attributable to Hilton stockholders
$
309

 
$
150

 
 
 
 
Weighted average shares outstanding
 
 
 
Basic
987

 
986

Diluted
989

 
988

 
 
 
 
Earnings per share
 
 
 
Basic
$
0.31

 
$
0.15

Diluted
$
0.31

 
$
0.15

 
 
 
 
Cash dividends declared per share
$
0.07

 
$




6



HILTON WORLDWIDE HOLDINGS INC.
SEGMENT ADJUSTED EBITDA
(unaudited, in millions)

 
Three Months Ended
 
March 31,
 
2016
 
2015
Management and franchise
$
409

 
$
391

Ownership(1)
207

 
190

Timeshare
95

 
74

Corporate and other
(58
)
 
(56
)
Adjusted EBITDA(2)(3)
$
653

 
$
599

____________
(1) 
Includes unconsolidated affiliate Adjusted EBITDA.
(2) 
See "Non-GAAP Financial Measures Reconciliations—Adjusted EBITDA and Adjusted EBITDA Margin" for a reconciliation of net income attributable to Hilton stockholders to Adjusted EBITDA.
(3)Adjusted EBITDA included the following intercompany charges that were eliminated in the condensed consolidated financial statements:
 
Three Months Ended
 
March 31,
 
2016
 
2015
 
(in millions)
Rental and other fees(a)
$
6

 
$
6

Management, royalty and intellectual property fees(b)
33

 
30

Licensing fee(c)
10

 
9

Laundry services(d)
2

 
2

Other(e)
1

 
1

Intersegment fees elimination
$
52

 
$
48

____________
(a) 
Represents charges to the timeshare segment by the ownership segment.
(b) 
Represents fees charged to consolidated owned and leased properties by the management and franchise segment.
(c) 
Represents fees charged to the timeshare segment by the management and franchise segment.
(d) 
Represents charges to consolidated owned and leased properties for services provided by Hilton Worldwide's wholly owned laundry business. Revenues from the laundry business are included in other revenues.
(e) 
Represents other intercompany charges, which are a benefit to the ownership segment and a cost to corporate and other.


7



HILTON WORLDWIDE HOLDINGS INC.
COMPARABLE AND CURRENCY NEUTRAL SYSTEM-WIDE HOTEL OPERATING STATISTICS
BY REGION
(unaudited)

 
Three Months Ended March 31,
 
Occupancy
 
ADR
 
RevPAR
 
2016
 
vs. 2015
 
2016
 
vs. 2015
 
2016
 
vs. 2015
Americas
71.2
%
 
(0.5
)%
pts.

$
140.75

 
2.7
 %

$
100.24

 
1.9
 %
Europe
64.7

 
(0.2
)


137.02

 
3.1


88.64

 
2.9

Middle East & Africa
64.2

 
(2.2
)


169.03

 
(1.4
)

108.46

 
(4.7
)
Asia Pacific
66.9

 
3.8



148.30

 
1.1


99.24

 
7.1

System-wide
70.2

 
(0.3
)


141.62

 
2.5


99.42

 
2.1







8


HILTON WORLDWIDE HOLDINGS INC.
COMPARABLE AND CURRENCY NEUTRAL SYSTEM-WIDE HOTEL OPERATING STATISTICS
BY BRAND
(unaudited)

 
Three Months Ended March 31,
 
Occupancy
 
ADR
 
RevPAR
 
2016
 
vs. 2015
 
2016
 
vs. 2015
 
2016
 
vs. 2015
Waldorf Astoria Hotels & Resorts
67.0
%
 
(0.9
)%
pts.
 
$
327.73

 
3.7
 %
 
$
219.63

 
2.3
 %
Conrad Hotels & Resorts
64.1

 
2.4

 
 
264.81

 
(4.4
)
 
169.65

 
(0.7
)
Hilton Hotels & Resorts
70.1

 
(0.7
)
 
 
164.53

 
3.3

 
115.36

 
2.3

Curio - A Collection by Hilton
76.4

 
(1.5
)
 
 
271.56

 
1.4

 
207.43

 
(0.6
)
DoubleTree by Hilton
69.9

 
0.8

 
 
132.51

 
2.7

 
92.60

 
4.0

Embassy Suites by Hilton
76.3

 
(0.1
)
 
 
159.84

 
3.1

 
121.92

 
3.0

Hilton Garden Inn
70.9

 
(0.3
)
 
 
127.98

 
2.2

 
90.74

 
1.8

Hampton by Hilton
68.0

 
(0.6
)
 
 
116.69

 
1.7

 
79.30

 
0.8

Homewood Suites by Hilton
74.4

 
(0.1
)
 
 
132.59

 
2.2

 
98.67

 
1.2

Home2 Suites by Hilton
74.2

 
3.6

 
 
109.32

 
1.0

 
81.15

 
6.2

System-wide
70.2

 
(0.3
)
 
 
141.62

 
2.5

 
99.42

 
2.1









9


HILTON WORLDWIDE HOLDINGS INC.
COMPARABLE AND CURRENCY NEUTRAL SYSTEM-WIDE HOTEL OPERATING STATISTICS
BY SEGMENT
(unaudited)

 
Three Months Ended March 31,
 
Occupancy
 
ADR
 
RevPAR
 
2016
 
vs. 2015
 
2016
 
vs. 2015
 
2016
 
vs. 2015
Ownership(1)
73.5
%

(0.7
)%
pts.
 
$
182.31

 
4.0
%
 
$
134.01

 
3.1
%
U.S.
78.5


(0.3
)
 
 
197.50

 
4.8

 
154.97

 
4.3

International (non-U.S.)
67.9


(1.1
)
 
 
162.37

 
2.8

 
110.20

 
1.1

 
 

 
 
 
 
 
 
 
 
 
 
Management and franchise
69.9


(0.2
)
 
 
137.69

 
2.3

 
96.24

 
1.9

U.S.
71.0


(0.6
)
 
 
137.88

 
2.4

 
97.88

 
1.6

International (non-U.S.)
65.5


1.0

 
 
136.89

 
2.0

 
89.67

 
3.6

 
 

 
 
 
 
 
 
 
 
 
 
System-wide
70.2


(0.3
)
 
 
141.62

 
2.5

 
99.42

 
2.1

U.S.
71.4


(0.5
)
 
 
141.64

 
2.6

 
101.16

 
1.8

International (non-U.S.)
65.9


0.6

 
 
141.53

 
2.1

 
93.31

 
3.0

____________
(1)
Includes owned and leased hotels, as well as hotels owned or leased by entities in which Hilton owns a noncontrolling interest.





10



HILTON WORLDWIDE HOLDINGS INC.
MANAGEMENT AND FRANCHISE FEES AND OTHER REVENUES
(unaudited, dollars in millions)

 
Three Months Ended
 
 
 
March 31,
 
Increase / (Decrease)
 
2016
 
2015
 
$
 
%
Management fees:
 
 
 
 
 
 
 
Base fees(1)
$
85

 
$
81

 
4

 
4.9
Incentive fees(2)
42

 
37

 
5

 
13.5
Total base and incentive fees
127

 
118

 
9

 
7.6
Other management fees(3)
9

 
8

 
1

 
12.5
Total management fees
136

 
126

 
10

 
7.9
Franchise fees(4)
273

 
265

 
8

 
3.0
Total management and franchise fees
409

 
391

 
18

 
4.6
Other revenues(5)
22

 
21

 
1

 
4.8
Intersegment fees elimination(1)(2)(4)(5)
(45
)
 
(41
)
 
(4
)
 
9.8
Management and franchise fees and other revenues
$
386

 
$
371

 
15

 
4.0
____________
(1) 
Includes management, royalty and intellectual property fees of $27 million and $26 million for the three months ended March 31, 2016 and 2015, respectively. These fees are charged to consolidated owned and leased properties and were eliminated in the condensed consolidated financial statements.
(2) 
Includes management, royalty and intellectual property fees of $6 million and $4 million for the three months ended March 31, 2016 and 2015, respectively. These fees are charged to consolidated owned and leased properties and were eliminated in the condensed consolidated financial statements.
(3) 
Includes timeshare homeowners' association, early termination, product improvement plan and other fees.
(4) 
Includes a licensing fee earned from the timeshare segment of $10 million and $9 million for the three months ended March 31, 2016 and 2015, respectively.
(5) 
Includes charges to consolidated owned and leased properties for services provided by a wholly owned laundry business of $2 million for each of the three months ended March 31, 2016 and 2015.



11



HILTON WORLDWIDE HOLDINGS INC.
TIMESHARE REVENUES AND OPERATING EXPENSES
(unaudited, dollars in millions)

 
Three Months Ended
 
 
 
March 31,
 
Increase / (Decrease)
 
2016
 
2015
 
$
 
%
Revenues
 
 
 
 
 
 
 
Timeshare sales
$
235

 
$
237

 
(2
)
 
(0.8
)
Resort operations
55

 
50

 
5

 
10.0

Financing and other
36

 
34

 
2

 
5.9

 
$
326

 
$
321

 
5

 
1.6

 
 
 
 
 
 
 
 
Operating Expenses
 
 
 
 
 
 
 
Timeshare sales
$
170

 
$
188

 
(18
)
 
(9.6
)
Resort operations
30

 
31

 
(1
)
 
(3.2
)
Financing and other
17

 
15

 
2

 
13.3

 
$
217

 
$
234

 
(17
)
 
(7.3
)



12



HILTON WORLDWIDE HOLDINGS INC.
HOTEL AND TIMESHARE PROPERTY SUMMARY
As of March 31, 2016
 
Owned / Leased(1)
 
Managed
 
Franchised
 
Total
 
Properties
 
Rooms
 
Properties
 
Rooms
 
Properties
 
Rooms
 
Properties
 
Rooms
Waldorf Astoria Hotels & Resorts
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.
4

 
1,148

 
8

 
5,535

 

 

 
12

 
6,683

Americas (excluding U.S.)

 

 
1

 
153

 
1

 
984

 
2

 
1,137

Europe
2

 
463

 
4

 
898

 

 

 
6

 
1,361

Middle East & Africa

 

 
3

 
703

 

 

 
3

 
703

Asia Pacific

 

 
2

 
431

 

 

 
2

 
431

Conrad Hotels & Resorts
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.

 

 
3

 
1,029

 

 

 
3

 
1,029

Americas (excluding U.S.)

 

 

 

 
1

 
294

 
1

 
294

Europe
1

 
191

 
2

 
707

 
1

 
256

 
4

 
1,154

Middle East & Africa
1

 
614

 
2

 
641

 

 

 
3

 
1,255

Asia Pacific

 

 
12

 
3,727

 
1

 
636

 
13

 
4,363

Hilton Hotels & Resorts
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.
25

 
23,090

 
38

 
23,723

 
176

 
53,350

 
239

 
100,163

Americas (excluding U.S.)
3

 
1,668

 
22

 
7,428

 
19

 
6,015

 
44

 
15,111

Europe
69

 
17,925

 
47

 
15,197

 
37

 
9,190

 
153

 
42,312

Middle East & Africa
6

 
2,276

 
45

 
13,966

 
1

 
410

 
52

 
16,652

Asia Pacific
7

 
3,391

 
69

 
26,043

 
8

 
2,948

 
84

 
32,382

Curio - A Collection by Hilton
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.
1

 
224

 
1

 
998

 
15

 
3,179

 
17

 
4,401

Americas (excluding U.S.)

 

 

 

 
3

 
525

 
3

 
525

Europe

 

 

 

 
1

 
278

 
1

 
278

DoubleTree by Hilton
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.
11

 
4,264

 
27

 
7,946

 
277

 
66,409

 
315

 
78,619

Americas (excluding U.S.)

 

 
4

 
785

 
17

 
3,275

 
21

 
4,060

Europe

 

 
11

 
3,456

 
59

 
10,203

 
70

 
13,659

Middle East & Africa

 

 
9

 
1,874

 
4

 
488

 
13

 
2,362

Asia Pacific

 

 
40

 
11,469

 
2

 
965

 
42

 
12,434

Embassy Suites by Hilton
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.
10

 
2,523

 
34

 
9,154

 
176

 
40,265

 
220

 
51,942

Americas (excluding U.S.)

 

 
3

 
623

 
5

 
1,282

 
8

 
1,905

Hilton Garden Inn
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.
2

 
290

 
4

 
430

 
577

 
79,026

 
583

 
79,746

Americas (excluding U.S.)

 

 
8

 
1,071

 
28

 
4,491

 
36

 
5,562

Europe

 

 
18

 
3,306

 
27

 
4,453

 
45

 
7,759

Middle East & Africa

 

 
6

 
1,337

 

 

 
6

 
1,337

Asia Pacific

 

 
8

 
1,329

 

 

 
8

 
1,329

Hampton by Hilton
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.
1

 
130

 
50

 
6,178

 
1,938

 
188,129

 
1,989

 
194,437

Americas (excluding U.S.)

 

 
11

 
1,416

 
79

 
9,382

 
90

 
10,798

Europe

 

 
10

 
1,537

 
31

 
4,716

 
41

 
6,253

Asia Pacific

 

 

 

 
3

 
597

 
3

 
597

Homewood Suites by Hilton
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.

 

 
25

 
2,687

 
352

 
39,615

 
377

 
42,302

Americas (excluding U.S.)

 

 
2

 
224

 
15

 
1,699

 
17

 
1,923

Home2 Suites by Hilton
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S.

 

 

 

 
80

 
8,326

 
80

 
8,326

Americas (excluding U.S.)

 

 
1

 
97

 
2

 
227

 
3

 
324

Other
1

 
129

 
2

 
857

 
3

 
452

 
6

 
1,438

Lodging
144

 
58,326

 
532

 
156,955

 
3,939

 
542,065

 
4,615

 
757,346

Hilton Grand Vacations

 

 
46

 
7,402

 

 

 
46

 
7,402

Total
144

 
58,326

 
578

 
164,357

 
3,939

 
542,065

 
4,661

 
764,748

____________
(1)  
Includes hotels owned or leased by entities in which Hilton owns a noncontrolling interest.

13



HILTON WORLDWIDE HOLDINGS INC.
CAPITAL EXPENDITURES
(unaudited, dollars in millions)

 
Three Months Ended
 
 
 
March 31,
 
Increase / (Decrease)
 
2016
 
2015
 
$
 
%
Hotel property and equipment
$
77

 
$
82

 
(5
)
 
(6.1
)
Timeshare property and equipment
3

 
2

 
1

 
50.0

Corporate and other property and equipment
4

 
4

 

 

Total capital expenditures for property and equipment
84

 
88

 
(4
)
 
(4.5
)
Software capitalization costs
11

 
8

 
3

 
37.5

Contract acquisition costs
9

 
11

 
(2
)
 
(18.2
)
Expenditures for timeshare inventory net of costs of sales(1)
3

 
15

 
(12
)
 
(80.0
)
Total capital expenditures
$
107

 
$
122

 
(15
)
 
(12.3
)
____________
(1) 
Timeshare capital expenditures for inventory additions were $32 million and $41 million for the three months ended March 31, 2016 and 2015, respectively, and timeshare costs of sales were $29 million and $26 million, respectively.


14



HILTON WORLDWIDE HOLDINGS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
NET INCOME AND EPS, ADJUSTED FOR SPECIAL ITEMS
(unaudited, in millions, except per share data)

 
Three Months Ended
 
March 31,
 
2016
 
2015
Net income attributable to Hilton stockholders, as reported
$
309

 
$
150

Diluted EPS, as reported
$
0.31

 
$
0.15

Special items:
 
 
 
Impairment loss
15

 

Costs incurred for planned spin-offs(1)
9

 

Share-based compensation expense(2)

 
2

Asset acquisitions and dispositions(3)
1

 
(94
)
Tax-related adjustments(4)
(153
)
 
4

Total special items before tax
(128
)
 
(88
)
Income tax benefit (expense) on special items
(10
)
 
53

Total special items after tax
$
(138
)
 
$
(35
)
 
 
 
 
Net income, adjusted for special items
$
171

 
$
115

Diluted EPS, adjusted for special items
$
0.17

 
$
0.12

____________
(1) 
This amount includes expense that was recognized in general, administrative and other expenses related to the planned spin-offs of the real estate and timeshare businesses expected later this year.
(2) 
This amount includes expense that was recognized in general, administrative and other expenses related to the share-based compensation prior to and in connection with the initial public offering. Amounts exclude share-based compensation expense related to awards issued under the Hilton Worldwide Holdings Inc. 2013 Omnibus Incentive Plan.
(3) 
The amount for the three months ended March 31, 2016 relates to severance costs from the sale of the Waldorf Astoria New York. The amount for the three months ended March 31, 2015 relates primarily to the net gain on the sale of the Waldorf Astoria New York, as well as amounts recognized related to the sale of the Waldorf Astoria New York and properties acquired from the proceeds of that sale. The amounts are detailed as follows:
 
Three Months Ended
 
March 31, 2015
Gain on sale of the Waldorf Astoria New York, net of transaction costs
$
(145
)
Severance costs
13

Acquisition-related transaction costs
19

Reduction of unamortized management contract intangible asset related to properties that were managed by Hilton prior to acquisition
13

Reduction of remaining deferred issuance costs related to the mortgage loan secured by the Waldorf Astoria New York
6

 
$
(94
)
(4) 
The amount for the three months ended March 31, 2016 relates to the net change in unrecognized tax benefits. On March 31, 2015, a foreign jurisdiction where the Company had deferred tax assets reduced the statutory rate resulting in a reduction to the deferred tax asset and a corresponding recognition of income tax expense of $6 million, including $2 million attributable to noncontrolling interests.

15



HILTON WORLDWIDE HOLDINGS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN
(unaudited, dollars in millions)

 
Three Months Ended
 
March 31,
 
2016
 
2015
Net income attributable to Hilton stockholders
$
309

 
$
150

Interest expense
139

 
144

Income tax expense (benefit)
(46
)
 
163

Depreciation and amortization
169

 
175

Interest expense, income tax and depreciation and amortization included in equity in earnings from unconsolidated affiliates
8

 
7

EBITDA
579

 
639

Net income attributable to noncontrolling interests
1

 

Gain on sales of assets, net

 
(145
)
Loss on foreign currency transactions
12

 
18

FF&E replacement reserve
13

 
13

Share-based compensation expense
18

 
30

Impairment loss
15

 

Other loss, net(1)

 
25

Other adjustment items(2)
15

 
19

Adjusted EBITDA
$
653

 
$
599

____________
(1) 
Represents costs related to the acquisitions of property and equipment and a loss related to a disposition of property and equipment.
(2) 
Represents adjustments for reorganization costs, severance and other items.

 
Three Months Ended
 
March 31,
 
2016
 
2015
Total revenues, as reported
$
2,750

 
$
2,599

Less: other revenues from managed and franchised properties
(1,071
)
 
(950
)
Total revenues, excluding other revenues from managed and franchised properties
$
1,679

 
$
1,649

 
 
 
 
Adjusted EBITDA
$
653

 
$
599

 
 
 
 
Adjusted EBITDA margin
38.9
%
 
36.3
%


16



HILTON WORLDWIDE HOLDINGS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
NET DEBT AND NET DEBT TO ADJUSTED EBITDA RATIO
(unaudited, in millions)

 
March 31,
 
December 31,
 
2016
 
2015
Long-term debt, including current maturities
$
9,975

 
$
9,951

Add: unamortized deferred financing costs
84

 
90

Long-term debt, including current maturities and excluding unamortized deferred financing costs
10,059

 
10,041

Add: Hilton's share of unconsolidated affiliate debt, excluding unamortized deferred financing costs
226

 
229

Less: cash and cash equivalents
(692
)
 
(609
)
Less: restricted cash and cash equivalents
(281
)
 
(247
)
Net debt
$
9,312

 
$
9,414


 
Three Months Ended
 
Year Ended
 
TTM(1)
 
March 31,
 
December 31,
 
March 31,
 
2016
 
2015
 
2015
 
2016
Net income attributable to Hilton stockholders
$
309

 
$
150

 
$
1,404

 
$
1,563

Interest expense
139

 
144

 
575

 
570

Income tax expense (benefit)
(46
)
 
163

 
80

 
(129
)
Depreciation and amortization
169

 
175

 
692

 
686

Interest expense, income tax and depreciation and amortization included in equity in earnings from unconsolidated affiliates
8

 
7

 
32

 
33

EBITDA
579

 
639

 
2,783

 
2,723

Net income attributable to noncontrolling interests
1

 

 
12

 
13

Gain on sales of assets, net

 
(145
)
 
(306
)
 
(161
)
Loss on foreign currency transactions
12

 
18

 
41

 
35

FF&E replacement reserve
13

 
13

 
48

 
48

Share-based compensation expense
18

 
30

 
162

 
150

Impairment loss
15

 

 
9

 
24

Other loss (gain), net(2)

 
25

 
1

 
(24
)
Other adjustment items(3)
15

 
19

 
129

 
125

Adjusted EBITDA
$
653

 
$
599

 
$
2,879

 
$
2,933

 
 
 
 
 
 
 
 
Net debt
 
 
 
 
 
 
$
9,312

 
 
 
 
 
 
 
 
Net debt to Adjusted EBITDA ratio
 
 
 
 

 
3.2

____________
(1) 
Trailing twelve months ("TTM") March 31, 2016 is calculated as three months ended March 31, 2016 plus year ended December 31, 2015 less three months ended March 31, 2015.
(2) 
Represents gains and losses on the acquisitions and dispositions of property and equipment and lease restructuring transactions.
(3) 
Represents adjustments for reorganization costs, severance, offering costs and other items.


17



HILTON WORLDWIDE HOLDINGS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
OUTLOOK: ADJUSTED EBITDA
FORECASTED 2016
(unaudited, in millions)

 
Three Months Ending June 30, 2016
 
Low Case
 
High Case
Net income attributable to Hilton stockholders
$
251


$
263

Interest expense
141

 
141

Income tax expense
168

 
176

Depreciation and amortization
173

 
173

Interest expense, income tax and depreciation and amortization included in equity in earnings from unconsolidated affiliates
8

 
8

EBITDA
741

 
761

Net income attributable to noncontrolling interests
4

 
4

FF&E replacement reserve
14

 
14

Share-based compensation expense
28

 
28

Other adjustment items(1)
3

 
3

Adjusted EBITDA
$
790

 
$
810


 
Year Ending December 31, 2016
 
Low Case
 
High Case
Net income attributable to Hilton stockholders
$
1,058


$
1,113

Interest expense
563

 
563

Income tax expense
456

 
491

Depreciation and amortization
690

 
690

Interest expense, income tax and depreciation and amortization included in equity in earnings from unconsolidated affiliates
31

 
31

EBITDA
2,798

 
2,888

Net income attributable to noncontrolling interests
13

 
13

Loss on foreign currency transactions
12

 
12

FF&E replacement reserve
52

 
52

Share-based compensation expense
95

 
95

Impairment loss
15

 
15

Other adjustment items(1)
35

 
25

Adjusted EBITDA
$
3,020

 
$
3,100

____________
(1)
Represents adjustments for reorganization costs, severance and other items.


18



HILTON WORLDWIDE HOLDINGS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
OUTLOOK: NET INCOME AND DILUTED EPS, ADJUSTED FOR SPECIAL ITEMS
FORECASTED 2016
(unaudited, in millions, except per share data)

 
Three Months Ending June 30, 2016
 
Low Case
 
High Case
Net income attributable to Hilton stockholders, before special items
$
251

 
$
263

Diluted EPS, before special items
$
0.25

 
$
0.27

 
 
 
 
Net income, adjusted for special items
$
251

 
$
263

Diluted EPS, adjusted for special items
$
0.25

 
$
0.27


 
Year Ending December 31, 2016
 
Low Case
 
High Case
Net income attributable to Hilton stockholders, before special items
$
1,058

 
$
1,113

Diluted EPS, before special items
$
1.06

 
$
1.12

Special items:
 
 
 
Impairment loss
15

 
15

Costs incurred for planned spin-offs(1)
9

 
9

Asset disposition(2)
1

 
1

Tax-related adjustment(3)
(153
)
 
(153
)
Total special items before tax
(128
)
 
(128
)
Income tax expense on special items
(10
)
 
(10
)
Total special items after tax
$
(138
)
 
$
(138
)
 
 
 
 
Net income, adjusted for special items
$
920

 
$
975

Diluted EPS, adjusted for special items
$
0.92

 
$
0.98

____________
(1) 
This amount includes expense that was recognized in general, administrative and other expenses related to the planned spin-offs of the real estate and timeshare businesses expected later this year.
(2) 
This amount relates to severance costs from the sale of the Waldorf Astoria New York.
(3) 
This amount relates to the net change in unrecognized tax benefits.

19



HILTON WORLDWIDE HOLDINGS INC.
DEFINITIONS

EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin

Earnings before interest expense, taxes and depreciation and amortization ("EBITDA"), presented herein, is a financial measure not recognized under United States ("U.S.") generally accepted accounting principles ("GAAP") that reflects net income attributable to Hilton stockholders, excluding interest expense, a provision for income taxes and depreciation and amortization. The Company considers EBITDA to be a useful measure of operating performance, due to the significance of the Company's long-lived assets and level of indebtedness.

Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude certain items, including, but not limited to, gains, losses and expenses in connection with: (i) asset dispositions for both consolidated and unconsolidated investments; (ii) foreign currency transactions; (iii) debt restructurings/retirements; (iv) non-cash impairment losses; (v) furniture, fixtures and equipment ("FF&E") replacement reserves required under certain lease agreements; (vi) reorganization costs; (vii) share-based compensation expense; (viii) severance, relocation and other expenses; and (ix) other items.

Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of total revenues, excluding other revenues from managed and franchised properties.

EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are not recognized terms under U.S. GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in accordance with U.S. GAAP. In addition, the Company's definitions of EBITDA, Adjusted EBITDA and Adjusted EBITDA margin may not be comparable to similarly titled measures of other companies.

The Company believes that EBITDA, Adjusted EBITDA and Adjusted EBITDA margin provide useful information to investors about the Company and its financial condition and results of operations for the following reasons: (i) EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are among the measures used by the Company's management team to evaluate its operating performance and make day-to-day operating decisions; and (ii) EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in the industry.

EBITDA, Adjusted EBITDA and Adjusted EBITDA margin have limitations as analytical tools and should not be considered either in isolation or as a substitute for net income (loss), cash flow or other methods of analyzing results as reported under U.S. GAAP.

Net Income and EPS, Adjusted for Special Items

Net income and EPS, adjusted for special items, are not recognized terms under U.S. GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in accordance with U.S. GAAP. In addition, the Company's definition of Net income and EPS, adjusted for special items, may not be comparable to similarly titled measures of other companies.

Net income and EPS, adjusted for special items, are included to assist investors in performing meaningful comparisons of past, present and future operating results and as a means of highlighting the results of the Company's ongoing operations.

Net Debt

Net debt, presented herein, is a non-GAAP financial measure that the Company uses to evaluate its financial leverage. Net debt is calculated as (i) long-term debt, including current maturities and excluding unamortized deferred financing costs; (ii) the Company's share of investments in affiliate debt, excluding unamortized deferred financing costs; reduced by (a) cash and cash equivalents; and (b) restricted cash and cash equivalents.

The Company believes Net debt provides useful information about its indebtedness to investors as it is frequently used by securities analysts, investors and other interested parties to compare the indebtedness of companies. Net debt should not be considered as a substitute to debt presented in accordance with U.S. GAAP. Net debt may not be comparable to a similarly titled measure of other companies.

20




Net Debt to Adjusted EBITDA Ratio

Net debt to Adjusted EBITDA ratio, presented herein, is a non-GAAP financial measure and is included as it is frequently used by securities analysts, investors and other interested parties to compare the financial condition of companies. Net debt to Adjusted EBITDA ratio should not be considered as an alternative to measures of financial condition derived in accordance with U.S. GAAP and it may not be comparable to a similarly titled measure of other companies.

Comparable Hotels

The Company defines comparable hotels as those that: (i) were active and operating in the Company's system for at least one full calendar year as of the end of the current period, and open January 1st of the previous year; (ii) have not undergone a change in brand or ownership during the current or comparable periods reported; and (iii) have not sustained substantial property damage, business interruption, undergone large-scale capital projects or for which comparable results are not available.

Of the 4,615 hotels in the Company's system as of March 31, 2016, 3,851 were classified as comparable hotels. The 764 non-comparable hotels included 169 properties, or approximately four percent of the total hotels in the system, that were removed from the comparable group during the last twelve months because they sustained substantial property damage, business interruption, underwent large-scale capital projects or comparable results were not available.

Occupancy

Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels. Occupancy measures the utilization of the hotels' available capacity. Management uses occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable Average Daily Rate levels as demand for hotel rooms increases or decreases.

Average Daily Rate ("ADR")

ADR represents hotel room revenue divided by total number of room nights sold in a given period. ADR measures 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 the industry, and management uses ADR to assess pricing levels that the Company is able to generate by type of customer, as changes in rates have a different effect on overall revenues and incremental profitability than changes in occupancy, as described above.

Revenue per Available Room ("RevPAR")

The Company calculates RevPAR by dividing hotel room revenue by room nights available to guests for a given period. Management considers RevPAR to be a meaningful indicator of the Company's performance as it provides a metric correlated to two primary and key drivers of operations at a hotel or group of hotels: occupancy and ADR. RevPAR is also a useful indicator in measuring performance over comparable periods for comparable hotels.

References to RevPAR, ADR and occupancy throughout this press release are presented on a comparable basis and references to RevPAR and ADR are presented on a currency neutral basis (all periods use the same exchange rates), unless otherwise noted.

21