Condensed Consolidating Guarantor Financial Information | Condensed Consolidating Guarantor Financial Information In October 2013, Hilton Worldwide Finance LLC and Hilton Worldwide Finance Corp. (the "Subsidiary Issuers"), entities formed in August 2013 which are 100 percent owned by the Parent, issued the Senior Notes. The obligations of the Subsidiary Issuers are guaranteed jointly and severally on a senior unsecured basis by the Parent and certain of the Parent's 100 percent owned domestic restricted subsidiaries (the "Guarantors"). The indenture that governs the Senior Notes provides that any subsidiary of the Company that provides a guarantee of the Senior Secured Credit Facility will guarantee the Senior Notes. None of our foreign subsidiaries or U.S. subsidiaries owned by foreign subsidiaries or conducting foreign operations; our non-wholly owned subsidiaries; our subsidiaries that secure the CMBS Loan and $450 million in mortgage loans; or certain of our special purpose subsidiaries formed in connection with our Timeshare Facility and Securitized Timeshare Debt guarantee the Senior Notes (collectively, the "Non-Guarantors"). The guarantees are full and unconditional, subject to certain customary release provisions. The indenture that governs the Senior Notes provides that any Guarantor may be released from its guarantee so long as: (a) the subsidiary is sold or sells all of its assets; (b) the subsidiary is released from its guaranty under the Senior Secured Credit Facility; (c) the subsidiary is declared "unrestricted" for covenant purposes; or (d) the requirements for legal defeasance or covenant defeasance or to discharge the indenture have been satisfied. The following schedules present the condensed consolidating financial information as of December 31, 2015 and 2014 , and for the years ended December 31, 2015 , 2014 and 2013 , for the Parent, Subsidiary Issuers, Guarantors and Non-Guarantors. December 31, 2015 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 223 $ 386 $ — $ 609 Restricted cash and cash equivalents — — 148 99 — 247 Accounts receivable, net — — 501 375 — 876 Intercompany receivables — — 89 — (89 ) — Inventories — — 419 23 — 442 Current portion of financing receivables, net — — 55 19 — 74 Current portion of securitized financing receivables, net — — — 55 — 55 Prepaid expenses — — 39 129 (21 ) 147 Income taxes receivable — — 120 — (23 ) 97 Other — — 9 29 — 38 Total current assets — — 1,603 1,115 (133 ) 2,585 Property, Intangibles and Other Assets: Property and equipment, net — — 304 8,815 — 9,119 Financing receivables, net — — 451 141 — 592 Securitized financing receivables, net — — — 295 — 295 Investments in affiliates — — 94 44 — 138 Investments in subsidiaries 6,166 11,854 5,232 — (23,252 ) — Goodwill — — 3,851 2,036 — 5,887 Brands — — 4,405 514 — 4,919 Management and franchise contracts, net — — 877 272 — 1,149 Other intangible assets, net — — 402 184 — 586 Deferred income tax assets 24 3 — 78 (27 ) 78 Other — 70 165 133 — 368 Total property, intangibles and other assets 6,190 11,927 15,781 12,512 (23,279 ) 23,131 TOTAL ASSETS $ 6,190 $ 11,927 $ 17,384 $ 13,627 $ (23,412 ) $ 25,716 LIABILITIES AND EQUITY Current Liabilities: Accounts payable, accrued expenses and other $ — $ 39 $ 1,542 $ 646 $ (21 ) $ 2,206 Intercompany payables — — — 89 (89 ) — Current maturities of long-term debt — — — 111 — 111 Current maturities of non-recourse debt — — — 117 — 117 Income taxes payable — — 6 50 (23 ) 33 Total current liabilities — 39 1,548 1,013 (133 ) 2,467 Long-term debt — 5,708 54 3,948 — 9,710 Non-recourse debt — — — 609 — 609 Deferred revenues — — 282 1 — 283 Deferred income tax liabilities — — 2,041 2,616 (27 ) 4,630 Liability for guest loyalty program — — 784 — — 784 Other 205 14 821 242 — 1,282 Total liabilities 205 5,761 5,530 8,429 (160 ) 19,765 Equity: Total Hilton stockholders' equity 5,985 6,166 11,854 5,232 (23,252 ) 5,985 Noncontrolling interests — — — (34 ) — (34 ) Total equity 5,985 6,166 11,854 5,198 (23,252 ) 5,951 TOTAL LIABILITIES AND EQUITY $ 6,190 $ 11,927 $ 17,384 $ 13,627 $ (23,412 ) $ 25,716 December 31, 2014 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 270 $ 296 $ — $ 566 Restricted cash and cash equivalents — — 135 67 — 202 Accounts receivable, net — — 478 366 — 844 Intercompany receivables — — 46 — (46 ) — Inventories — — 380 24 — 404 Current portion of financing receivables, net — — 47 19 — 66 Current portion of securitized financing receivables, net — — — 62 — 62 Prepaid expenses — — 29 124 (20 ) 133 Income taxes receivable — — 154 — (22 ) 132 Other — — 15 75 — 90 Total current assets — — 1,554 1,033 (88 ) 2,499 Property, Intangibles and Other Assets: Property and equipment, net — — 305 7,178 — 7,483 Property and equipment, net held for sale — — — 1,543 — 1,543 Financing receivables, net — — 272 144 — 416 Securitized financing receivables, net — — — 406 — 406 Investments in affiliates — — 123 47 — 170 Investments in subsidiaries 4,924 11,361 4,935 — (21,220 ) — Goodwill — — 3,847 2,307 — 6,154 Brands — — 4,405 558 — 4,963 Management and franchise contracts, net — — 1,007 299 — 1,306 Other intangible assets, net — — 466 208 — 674 Deferred income tax assets 22 1 — 155 (23 ) 155 Other — 85 119 152 — 356 Total property, intangibles and other assets 4,946 11,447 15,479 12,997 (21,243 ) 23,626 TOTAL ASSETS $ 4,946 $ 11,447 $ 17,033 $ 14,030 $ (21,331 ) $ 26,125 LIABILITIES AND EQUITY Current Liabilities: Accounts payable, accrued expenses and other $ — $ 40 $ 1,384 $ 695 $ (20 ) $ 2,099 Intercompany payables — — — 46 (46 ) — Current maturities of long-term debt — — — 10 — 10 Current maturities of non-recourse debt — — — 127 — 127 Income taxes payable — — 5 38 (22 ) 21 Total current liabilities — 40 1,389 916 (88 ) 2,257 Long-term debt — 6,479 54 4,270 — 10,803 Non-recourse debt — — — 752 — 752 Deferred revenues — — 493 2 — 495 Deferred income tax liabilities — — 2,306 2,933 (23 ) 5,216 Liability for guest loyalty program — — 720 — — 720 Other 194 4 710 260 — 1,168 Total liabilities 194 6,523 5,672 9,133 (111 ) 21,411 Equity: Total Hilton stockholders' equity 4,752 4,924 11,361 4,935 (21,220 ) 4,752 Noncontrolling interests — — — (38 ) — (38 ) Total equity 4,752 4,924 11,361 4,897 (21,220 ) 4,714 TOTAL LIABILITIES AND EQUITY $ 4,946 $ 11,447 $ 17,033 $ 14,030 $ (21,331 ) $ 26,125 Year Ended December 31, 2015 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Revenues Owned and leased hotels $ — $ — $ 231 $ 4,030 $ (28 ) $ 4,233 Management and franchise fees and other — — 1,362 337 (98 ) 1,601 Timeshare — — 1,227 81 — 1,308 — — 2,820 4,448 (126 ) 7,142 Other revenues from managed and franchised properties — — 4,608 481 (959 ) 4,130 Total revenues — — 7,428 4,929 (1,085 ) 11,272 Expenses Owned and leased hotels — — 168 3,086 (86 ) 3,168 Timeshare — — 906 16 (25 ) 897 Depreciation and amortization — — 336 356 — 692 Impairment losses — — — 9 — 9 General, administrative and other — — 494 132 (15 ) 611 — — 1,904 3,599 (126 ) 5,377 Other expenses from managed and franchised properties — — 4,608 481 (959 ) 4,130 Total expenses — — 6,512 4,080 (1,085 ) 9,507 Gain on sales of assets, net — — — 306 — 306 Operating income — — 916 1,155 — 2,071 Interest income — — 16 3 — 19 Interest expense — (281 ) (52 ) (242 ) — (575 ) Equity in earnings from unconsolidated affiliates — — 18 5 — 23 Gain (loss) on foreign currency transactions — — 77 (118 ) — (41 ) Other gain (loss), net — — (3 ) 2 — (1 ) Income (loss) before income taxes and equity in earnings from subsidiaries — (281 ) 972 805 — 1,496 Income tax benefit (expense) (7 ) 108 4 (185 ) — (80 ) Income (loss) before equity in earnings from subsidiaries (7 ) (173 ) 976 620 — 1,416 Equity in earnings from subsidiaries 1,411 1,584 608 — (3,603 ) — Net income 1,404 1,411 1,584 620 (3,603 ) 1,416 Net income attributable to noncontrolling interests — — — (12 ) — (12 ) Net income attributable to Hilton stockholders $ 1,404 $ 1,411 $ 1,584 $ 608 $ (3,603 ) $ 1,404 Comprehensive income $ 1,248 $ 1,404 $ 1,546 $ 509 $ (3,447 ) $ 1,260 Comprehensive income attributable to noncontrolling interests — — — (12 ) — (12 ) Comprehensive income attributable to Hilton stockholders $ 1,248 $ 1,404 $ 1,546 $ 497 $ (3,447 ) $ 1,248 Year Ended December 31, 2014 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Revenues Owned and leased hotels $ — $ — $ 217 $ 4,053 $ (31 ) $ 4,239 Management and franchise fees and other — — 1,174 332 (105 ) 1,401 Timeshare — — 1,075 96 — 1,171 — — 2,466 4,481 (136 ) 6,811 Other revenues from managed and franchised properties — — 4,137 427 (873 ) 3,691 Total revenues — — 6,603 4,908 (1,009 ) 10,502 Expenses Owned and leased hotels — — 161 3,164 (73 ) 3,252 Timeshare — — 798 18 (49 ) 767 Depreciation and amortization — — 307 321 — 628 General, administrative and other — — 379 126 (14 ) 491 — — 1,645 3,629 (136 ) 5,138 Other expenses from managed and franchised properties — — 4,137 427 (873 ) 3,691 Total expenses — — 5,782 4,056 (1,009 ) 8,829 Operating income — — 821 852 — 1,673 Interest income — — 7 3 — 10 Interest expense — (334 ) (58 ) (226 ) — (618 ) Equity in earnings from unconsolidated affiliates — — 15 4 — 19 Gain (loss) on foreign currency transactions — — 441 (415 ) — 26 Other gain, net — — 6 31 — 37 Income (loss) before income taxes and equity in earnings from subsidiaries — (334 ) 1,232 249 — 1,147 Income tax benefit (expense) (5 ) 128 (468 ) (120 ) — (465 ) Income (loss) before equity in earnings from subsidiaries (5 ) (206 ) 764 129 — 682 Equity in earnings from subsidiaries 678 884 120 — (1,682 ) — Net income 673 678 884 129 (1,682 ) 682 Net income attributable to noncontrolling interests — — — (9 ) — (9 ) Net income attributable to Hilton stockholders $ 673 $ 678 $ 884 $ 120 $ (1,682 ) $ 673 Comprehensive income (loss) $ 315 $ 669 $ 813 $ (144 ) $ (1,324 ) $ 329 Comprehensive income attributable to noncontrolling interests — — — (14 ) — (14 ) Comprehensive income (loss) attributable to Hilton stockholders $ 315 $ 669 $ 813 $ (158 ) $ (1,324 ) $ 315 Year Ended December 31, 2013 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Revenues Owned and leased hotels $ — $ — $ 190 $ 3,882 $ (26 ) $ 4,046 Management and franchise fees and other — — 986 312 (123 ) 1,175 Timeshare — — 1,052 57 — 1,109 — — 2,228 4,251 (149 ) 6,330 Other revenues from managed and franchised properties — — 3,874 351 (820 ) 3,405 Total revenues — — 6,102 4,602 (969 ) 9,735 Expenses Owned and leased hotels — — 147 3,058 (58 ) 3,147 Timeshare — — 797 12 (79 ) 730 Depreciation and amortization — — 279 324 — 603 General, administrative and other — — 620 140 (12 ) 748 — — 1,843 3,534 (149 ) 5,228 Other expenses from managed and franchised properties — — 3,874 351 (820 ) 3,405 Total expenses — — 5,717 3,885 (969 ) 8,633 Operating income — — 385 717 — 1,102 Interest income 217 — 7 2 (217 ) 9 Interest expense — (105 ) (642 ) (90 ) 217 (620 ) Equity in earnings from unconsolidated affiliates — — 13 3 — 16 Gain (loss) on foreign currency transactions — — 35 (80 ) — (45 ) Gain on debt extinguishment — — 229 — — 229 Other gain, net — — 2 5 — 7 Income (loss) before income taxes and equity in earnings from subsidiaries 217 (105 ) 29 557 — 698 Income tax benefit (expense) (84 ) 40 (104 ) (90 ) — (238 ) Income (loss) before equity in earnings from subsidiaries 133 (65 ) (75 ) 467 — 460 Equity in earnings from subsidiaries 282 347 422 — (1,051 ) — Net income 415 282 347 467 (1,051 ) 460 Net income attributable to noncontrolling interests — — — (45 ) — (45 ) Net income attributable to Hilton stockholders $ 415 $ 282 $ 347 $ 422 $ (1,051 ) $ 415 Comprehensive income $ 557 $ 288 $ 417 $ 551 $ (1,193 ) $ 620 Comprehensive income attributable to noncontrolling interests — — — (63 ) — (63 ) Comprehensive income attributable to Hilton stockholders $ 557 $ 288 $ 417 $ 488 $ (1,193 ) $ 557 Year Ended December 31, 2015 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Operating Activities: Net cash provided by operating activities $ — $ 184 $ 1,076 $ 570 $ (436 ) $ 1,394 Investing Activities: Capital expenditures for property and equipment — — (42 ) (268 ) — (310 ) Acquisitions, net of cash acquired — — — (1,410 ) — (1,410 ) Payments received on other financing receivables — — 1 4 — 5 Issuance of other financing receivables — — (9 ) (2 ) — (11 ) Investments in affiliates — — (5 ) — — (5 ) Distributions from unconsolidated affiliates — — 19 12 — 31 Issuance of intercompany receivables — — (229 ) — 229 — Payments received on intercompany receivables — — 184 — (184 ) — Proceeds from asset dispositions — — — 2,205 — 2,205 Change in restricted cash and cash equivalents — — — (14 ) — (14 ) Contract acquisition costs — — (23 ) (14 ) — (37 ) Software capitalization costs — — (62 ) — — (62 ) Net cash provided by (used in) investing activities — — (166 ) 513 45 392 Financing Activities: Borrowings — — — 48 — 48 Repayment of debt — (775 ) — (849 ) — (1,624 ) Intercompany borrowings — — — 229 (229 ) — Repayment of intercompany borrowings — — — (184 ) 184 — Change in restricted cash and cash equivalents — — — (10 ) — (10 ) Intercompany transfers 138 591 (781 ) 52 — — Dividends paid (138 ) — — — — (138 ) Intercompany dividends — — (184 ) (252 ) 436 — Distributions to noncontrolling interests — — — (8 ) — (8 ) Excess tax benefits from share-based compensation — — 8 — — 8 Net cash used in financing activities — (184 ) (957 ) (974 ) 391 (1,724 ) Effect of exchange rate changes on cash and cash equivalents — — — (19 ) — (19 ) Net increase (decrease) in cash and cash equivalents — — (47 ) 90 — 43 Cash and cash equivalents, beginning of period — — 270 296 — 566 Cash and cash equivalents, end of period $ — $ — $ 223 $ 386 $ — $ 609 Year Ended December 31, 2014 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Operating Activities: Net cash provided by operating activities $ — $ — $ 1,112 $ 532 $ (278 ) $ 1,366 Investing Activities: Capital expenditures for property and equipment — — (27 ) (241 ) — (268 ) Payments received on other financing receivables — — 17 3 — 20 Issuance of other financing receivables — — — (1 ) — (1 ) Investments in affiliates — — (9 ) — — (9 ) Distributions from unconsolidated affiliates — — 36 2 — 38 Proceeds from asset dispositions — — 10 34 — 44 Contract acquisition costs — — (19 ) (46 ) — (65 ) Software capitalization costs — — (69 ) — — (69 ) Net cash used in investing activities — — (61 ) (249 ) — (310 ) Financing Activities: Borrowings — — — 350 — 350 Repayment of debt — (1,000 ) — (424 ) — (1,424 ) Debt issuance costs — (6 ) — (3 ) — (9 ) Change in restricted cash and cash equivalents — — — 5 — 5 Capital contribution — — — 22 (9 ) 13 Proceeds from intercompany sales leaseback transaction — — — 22 (22 ) — Intercompany transfers — 1,006 (1,110 ) 104 — — Intercompany dividends — — — (309 ) 309 — Distributions to noncontrolling interests — — — (5 ) — (5 ) Net cash used in financing activities — — (1,110 ) (238 ) 278 (1,070 ) Effect of exchange rate changes on cash and cash equivalents — — — (14 ) — (14 ) Net increase (decrease) in cash and cash equivalents — — (59 ) 31 — (28 ) Cash and cash equivalents, beginning of period — — 329 265 — 594 Cash and cash equivalents, end of period $ — $ — $ 270 $ 296 $ — $ 566 Year Ended December 31, 2013 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Operating Activities: Net cash provided by operating activities $ — $ — $ 1,821 $ 383 $ (103 ) $ 2,101 Investing Activities: Capital expenditures for property and equipment — — (23 ) (231 ) — (254 ) Acquisitions, net of cash acquired — — — (30 ) — (30 ) Payments received on other financing receivables — — 4 1 — 5 Issuance of other financing receivables — — (6 ) (4 ) — (10 ) Investments in affiliates — — (4 ) — — (4 ) Distributions from unconsolidated affiliates — — 33 — — 33 Contract acquisition costs — — (14 ) (30 ) — (44 ) Software capitalization costs — — (78 ) — — (78 ) Net cash used in investing activities — — (88 ) (294 ) — (382 ) Financing Activities: Net proceeds from issuance of common stock 1,243 — — — — 1,243 Borrowings — 9,062 — 5,026 — 14,088 Repayment of debt — (1,600 ) (15,245 ) (358 ) — (17,203 ) Debt issuance costs — (123 ) — (57 ) — (180 ) Change in restricted cash and cash equivalents — — 222 (29 ) — 193 Intercompany transfers (1,243 ) (7,339 ) 13,077 (4,495 ) — — Intercompany dividends — — — (103 ) 103 — Distributions to noncontrolling interests — — — (4 ) — (4 ) Net cash used in financing activities — — (1,946 ) (20 ) 103 (1,863 ) Effect of exchange rate changes on cash and cash equivalents — — — (17 ) — (17 ) Net increase (decrease) in cash and cash equivalents — — (213 ) 52 — (161 ) Cash and cash equivalents, beginning of period — — 542 213 — 755 Cash and cash equivalents, end of period $ — $ — $ 329 $ 265 $ — $ 594 |