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 that are 100 percent owned by the Parent, issued $1.5 billion of 5.625% senior notes due in 2021 (the "2021 Senior Notes"). In August 2016, Hilton Domestic Operating Company Inc., an entity formed in August 2016 that is 100 percent owned by Hilton Worldwide Finance LLC and a guarantor of the 2021 Senior Notes, issued the 2024 Senior Notes. The 2021 Senior Notes and 2024 Senior Notes are referred to as 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 (together, the "Guarantors"). The indentures that govern the Senior Notes provide 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 $446 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 indentures that govern the Senior Notes provide that any Guarantor may be released from its guarantee so long as: (i) the subsidiary is sold or sells all of its assets; (ii) the subsidiary is released from its guaranty under the Senior Secured Credit Facility; (iii) the subsidiary is declared "unrestricted" for covenant purposes; or (iv) 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 September 30, 2016 and December 31, 2015 , and for the three and nine months ended September 30, 2016 and 2015 , for the Parent, Subsidiary Issuers, Guarantors and Non-Guarantors. September 30, 2016 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) ASSETS Current Assets: Cash and cash equivalents $ — $ — $ 78 $ 781 $ — $ 859 Restricted cash and cash equivalents — — 171 101 — 272 Accounts receivable, net — — 594 427 — 1,021 Intercompany receivables — — 24 42 (66 ) — Inventories — — 486 22 — 508 Current portion of financing receivables, net — — 59 69 — 128 Prepaid expenses — — 62 113 (4 ) 171 Income taxes receivable — — 17 — — 17 Other — — 10 38 — 48 Total current assets — — 1,501 1,593 (70 ) 3,024 Property, Intangibles and Other Assets: Property and equipment, net — — 299 8,742 (21 ) 9,020 Financing receivables, net — — 571 358 — 929 Investments in affiliates — — 80 52 — 132 Investments in subsidiaries 6,506 12,205 6,537 — (25,248 ) — Goodwill — — 3,851 2,004 — 5,855 Brands — — 4,405 503 — 4,908 Management and franchise contracts, net — — 791 253 — 1,044 Other intangible assets, net — — 367 158 — 525 Deferred income tax assets 10 6 — 75 (16 ) 75 Other — 7 205 147 — 359 Total property, intangibles and other assets 6,516 12,218 17,106 12,292 (25,285 ) 22,847 TOTAL ASSETS $ 6,516 $ 12,218 $ 18,607 $ 13,885 $ (25,355 ) $ 25,871 LIABILITIES AND EQUITY Current Liabilities: Accounts payable, accrued expenses and other $ — $ 49 $ 1,625 $ 684 $ (4 ) $ 2,354 Intercompany payables — — 42 31 (73 ) — Current maturities of long-term debt — (9 ) (3 ) 113 — 101 Current maturities of timeshare debt — — — 80 — 80 Income taxes payable — — 28 35 — 63 Total current liabilities — 40 1,692 943 (77 ) 2,598 Long-term debt — 5,651 1,038 3,194 — 9,883 Timeshare debt — — — 337 — 337 Deferred revenues — — 96 — — 96 Deferred income tax liabilities — — 1,920 2,583 (16 ) 4,487 Liability for guest loyalty program — — 853 — — 853 Other — 21 803 302 — 1,126 Total liabilities — 5,712 6,402 7,359 (93 ) 19,380 Equity: Total Hilton stockholders' equity 6,516 6,506 12,205 6,551 (25,262 ) 6,516 Noncontrolling interests — — — (25 ) — (25 ) Total equity 6,516 6,506 12,205 6,526 (25,262 ) 6,491 TOTAL LIABILITIES AND EQUITY $ 6,516 $ 12,218 $ 18,607 $ 13,885 $ (25,355 ) $ 25,871 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 74 — 129 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 — — 451 436 — 887 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 — 9 165 100 — 274 Total property, intangibles and other assets 6,190 11,866 15,781 12,479 (23,279 ) 23,037 TOTAL ASSETS $ 6,190 $ 11,866 $ 17,384 $ 13,594 $ (23,412 ) $ 25,622 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 — (12 ) — 106 — 94 Current maturities of timeshare debt — — — 110 — 110 Income taxes payable — — 6 50 (23 ) 33 Total current liabilities — 27 1,548 1,001 (133 ) 2,443 Long-term debt — 5,659 54 4,144 — 9,857 Timeshare debt — — — 392 — 392 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 5,700 5,530 8,396 (160 ) 19,671 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 $ 11,866 $ 17,384 $ 13,594 $ (23,412 ) $ 25,622 Three Months Ended September 30, 2016 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Revenues Owned and leased hotels $ — $ — $ 63 $ 977 $ (7 ) $ 1,033 Management and franchise fees and other — — 377 93 (24 ) 446 Timeshare — — 341 17 — 358 — — 781 1,087 (31 ) 1,837 Other revenues from managed and franchised properties — — 1,306 123 (324 ) 1,105 Total revenues — — 2,087 1,210 (355 ) 2,942 Expenses Owned and leased hotels — — 46 747 (22 ) 771 Timeshare — — 259 4 (6 ) 257 Depreciation and amortization — — 81 88 — 169 General, administrative and other — — 123 27 (3 ) 147 — — 509 866 (31 ) 1,344 Other expenses from managed and franchised properties — — 1,306 123 (324 ) 1,105 Total expenses — — 1,815 989 (355 ) 2,449 Operating income — — 272 221 — 493 Interest income — — 2 1 — 3 Interest expense — (65 ) (24 ) (59 ) — (148 ) Equity in earnings from unconsolidated affiliates — — 5 2 — 7 Gain (loss) on foreign currency transactions — — (20 ) 12 — (8 ) Other loss, net — (5 ) — (5 ) — (10 ) Income (loss) before income taxes and equity in earnings from subsidiaries — (70 ) 235 172 — 337 Income tax benefit (expense) 1 27 (105 ) (68 ) — (145 ) Income (loss) before equity in earnings from subsidiaries 1 (43 ) 130 104 — 192 Equity in earnings from subsidiaries 186 229 99 — (514 ) — Net income 187 186 229 104 (514 ) 192 Net income attributable to noncontrolling interests — — — (5 ) — (5 ) Net income attributable to Hilton stockholders $ 187 $ 186 $ 229 $ 99 $ (514 ) $ 187 Comprehensive income $ 187 $ 189 $ 214 $ 117 $ (514 ) $ 193 Comprehensive income attributable to noncontrolling interests — — — (6 ) — (6 ) Comprehensive income attributable to Hilton stockholders $ 187 $ 189 $ 214 $ 111 $ (514 ) $ 187 Three Months Ended September 30, 2015 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Revenues Owned and leased hotels $ — $ — $ 64 $ 1,025 $ (7 ) $ 1,082 Management and franchise fees and other — — 355 86 (25 ) 416 Timeshare — — 314 20 — 334 — — 733 1,131 (32 ) 1,832 Other revenues from managed and franchised properties — — 1,199 116 (252 ) 1,063 Total revenues — — 1,932 1,247 (284 ) 2,895 Expenses Owned and leased hotels — — 46 773 (21 ) 798 Timeshare — — 221 4 (6 ) 219 Depreciation and amortization — — 82 89 — 171 General, administrative and other — — 117 33 (5 ) 145 — — 466 899 (32 ) 1,333 Other expenses from managed and franchised properties — — 1,199 116 (252 ) 1,063 Total expenses — — 1,665 1,015 (284 ) 2,396 Gain on sales of assets, net — — — 164 — 164 Operating income — — 267 396 — 663 Interest income — — 2 1 — 3 Interest expense — (69 ) (9 ) (60 ) — (138 ) Equity in earnings from unconsolidated affiliates — — 7 2 — 9 Gain (loss) on foreign currency transactions — — 213 (221 ) — (8 ) Other gain, net — — — 1 — 1 Income (loss) before income taxes and equity in earnings from subsidiaries — (69 ) 480 119 — 530 Income tax benefit (expense) (1 ) 27 (200 ) (73 ) — (247 ) Income (loss) before equity in earnings from subsidiaries (1 ) (42 ) 280 46 — 283 Equity in earnings from subsidiaries 280 322 42 — (644 ) — Net income 279 280 322 46 (644 ) 283 Net income attributable to noncontrolling interests — — — (4 ) — (4 ) Net income attributable to Hilton stockholders $ 279 $ 280 $ 322 $ 42 $ (644 ) $ 279 Comprehensive income (loss) $ 159 $ 274 $ 301 $ (47 ) $ (524 ) $ 163 Comprehensive income attributable to noncontrolling interests — — — (4 ) — (4 ) Comprehensive income (loss) attributable to Hilton stockholders $ 159 $ 274 $ 301 $ (51 ) $ (524 ) $ 159 Nine Months Ended September 30, 2016 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Revenues Owned and leased hotels $ — $ — $ 177 $ 2,950 $ (22 ) $ 3,105 Management and franchise fees and other — — 1,089 265 (78 ) 1,276 Timeshare — — 969 51 — 1,020 — — 2,235 3,266 (100 ) 5,401 Other revenues from managed and franchised properties — — 3,798 369 (825 ) 3,342 Total revenues — — 6,033 3,635 (925 ) 8,743 Expenses Owned and leased hotels — — 133 2,273 (71 ) 2,335 Timeshare — — 704 12 (19 ) 697 Depreciation and amortization — — 242 267 — 509 Impairment loss — — — 15 — 15 General, administrative and other — — 303 99 (10 ) 392 — — 1,382 2,666 (100 ) 3,948 Other expenses from managed and franchised properties — — 3,798 369 (825 ) 3,342 Total expenses — — 5,180 3,035 (925 ) 7,290 Gain on sales of assets, net — — — 2 — 2 Operating income — — 853 602 — 1,455 Interest income — — 7 3 — 10 Interest expense — (199 ) (55 ) (180 ) — (434 ) Equity in earnings from unconsolidated affiliates — — 15 3 — 18 Gain (loss) on foreign currency transactions — — (82 ) 49 — (33 ) Other loss, net — (5 ) — (10 ) — (15 ) Income (loss) before income taxes and equity in earnings from subsidiaries — (204 ) 738 467 — 1,001 Income tax benefit (expense) 193 78 (347 ) (179 ) — (255 ) Income (loss) before equity in earnings from subsidiaries 193 (126 ) 391 288 — 746 Equity in earnings from subsidiaries 542 668 277 — (1,487 ) — Net income 735 542 668 288 (1,487 ) 746 Net income attributable to noncontrolling interests — — — (11 ) — (11 ) Net income attributable to Hilton stockholders $ 735 $ 542 $ 668 $ 277 $ (1,487 ) $ 735 Comprehensive income $ 693 $ 539 $ 614 $ 302 $ (1,445 ) $ 703 Comprehensive income attributable to noncontrolling interests — — — (10 ) — (10 ) Comprehensive income attributable to Hilton stockholders $ 693 $ 539 $ 614 $ 292 $ (1,445 ) $ 693 Nine Months Ended September 30, 2015 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Revenues Owned and leased hotels $ — $ — $ 177 $ 3,016 $ (19 ) $ 3,174 Management and franchise fees and other — — 1,026 243 (75 ) 1,194 Timeshare — — 911 63 — 974 — — 2,114 3,322 (94 ) 5,342 Other revenues from managed and franchised properties — — 3,449 345 (720 ) 3,074 Total revenues — — 5,563 3,667 (814 ) 8,416 Expenses Owned and leased hotels — — 128 2,321 (66 ) 2,383 Timeshare — — 678 12 (17 ) 673 Depreciation and amortization — — 255 264 — 519 General, administrative and other — — 405 99 (11 ) 493 — — 1,466 2,696 (94 ) 4,068 Other expenses from managed and franchised properties — — 3,449 345 (720 ) 3,074 Total expenses — — 4,915 3,041 (814 ) 7,142 Gain on sales of assets, net — — — 306 — 306 Operating income — — 648 932 — 1,580 Interest income — — 9 2 — 11 Interest expense — (213 ) (37 ) (181 ) — (431 ) Equity in earnings from unconsolidated affiliates — — 18 4 — 22 Gain (loss) on foreign currency transactions — — 73 (94 ) — (21 ) Other loss, net — — — (6 ) — (6 ) Income (loss) before income taxes and equity in earnings from subsidiaries — (213 ) 711 657 — 1,155 Income tax benefit (expense) (6 ) 82 (299 ) (332 ) — (555 ) Income (loss) before equity in earnings from subsidiaries (6 ) (131 ) 412 325 — 600 Equity in earnings from subsidiaries 596 727 315 — (1,638 ) — Net income 590 596 727 325 (1,638 ) 600 Net income attributable to noncontrolling interests — — — (10 ) — (10 ) Net income attributable to Hilton stockholders $ 590 $ 596 $ 727 $ 315 $ (1,638 ) $ 590 Comprehensive income $ 425 $ 585 $ 709 $ 189 $ (1,473 ) $ 435 Comprehensive income attributable to noncontrolling interests — — — (10 ) — (10 ) Comprehensive income attributable to Hilton stockholders $ 425 $ 585 $ 709 $ 179 $ (1,473 ) $ 425 Nine Months Ended September 30, 2016 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Operating Activities: Net cash provided by operating activities $ — $ — $ 321 $ 703 $ (88 ) $ 936 Investing Activities: Capital expenditures for property and equipment — — (28 ) (199 ) — (227 ) Payments received on other financing receivables — — 1 1 — 2 Issuance of other financing receivables — — (33 ) — — (33 ) Distributions from unconsolidated affiliates — — 1 1 — 2 Issuance of intercompany receivables — — — (42 ) 42 — Proceeds from asset dispositions — — — 1 — 1 Change in restricted cash and cash equivalents — — — 14 — 14 Contract acquisition costs — — (28 ) (7 ) — (35 ) Capitalized software costs — — (56 ) — — (56 ) Net cash used in investing activities — — (143 ) (231 ) 42 (332 ) Financing Activities: Borrowings — — 1,000 — — 1,000 Repayment of debt — (8 ) — (1,086 ) — (1,094 ) Intercompany borrowings — — 42 — (42 ) — Debt issuance costs — (12 ) (23 ) — — (35 ) Change in restricted cash and cash equivalents — — — (19 ) — (19 ) Intercompany transfers 207 20 (1,342 ) 1,115 — — Dividends paid (207 ) — — — — (207 ) Intercompany dividends — — — (88 ) 88 — Distributions to noncontrolling interests — — — (6 ) — (6 ) Net cash used in financing activities — — (323 ) (84 ) 46 (361 ) Effect of exchange rate changes on cash and cash equivalents — — — 7 — 7 Net increase (decrease) in cash and cash equivalents — — (145 ) 395 — 250 Cash and cash equivalents, beginning of period — — 223 386 — 609 Cash and cash equivalents, end of period $ — $ — $ 78 $ 781 $ — $ 859 Nine Months Ended September 30, 2015 Parent Subsidiary Issuers Guarantors Non-Guarantors Eliminations Total (in millions) Operating Activities: Net cash provided by operating activities $ — $ — $ 722 $ 456 $ (187 ) $ 991 Investing Activities: Capital expenditures for property and equipment — — (19 ) (195 ) — (214 ) Acquisitions, net of cash acquired — — — (1,410 ) — (1,410 ) Payments received on other financing receivables — — 1 2 — 3 Issuance of other financing receivables — — (7 ) (2 ) — (9 ) Investments in affiliates — — (5 ) — — (5 ) Distributions from unconsolidated affiliates — — 18 — — 18 Issuance of intercompany receivables — — (184 ) — 184 — Payments received on intercompany receivables — — 184 — (184 ) — Proceeds from asset dispositions — — — 2,197 — 2,197 Contract acquisition costs — — (14 ) (13 ) — (27 ) Capitalized software costs — — (38 ) — — (38 ) Net cash provided by (used in) investing activities — — (64 ) 579 — 515 Financing Activities: Borrowings — — — 35 — 35 Repayment of debt — (675 ) — (667 ) — (1,342 ) Intercompany borrowings — — — 184 (184 ) — Repayment of intercompany borrowings — — — (184 ) 184 — Change in restricted cash and cash equivalents — — — (53 ) — (53 ) Intercompany transfers 69 675 (666 ) (78 ) — — Dividends paid (69 ) — — — — (69 ) Intercompany dividends — — — (187 ) 187 — Distributions to noncontrolling interests — — — (6 ) — (6 ) Excess tax benefits from share-based compensation — — 8 — — 8 Net cash used in financing activities — — (658 ) (956 ) 187 (1,427 ) Effect of exchange rate changes on cash and cash equivalents — — — (17 ) — (17 ) Net increase in cash and cash equivalents — — — 62 — 62 Cash and cash equivalents, beginning of period — — 270 296 — 566 Cash and cash equivalents, end of period $ — $ — $ 270 $ 358 $ — $ 628 |