Condensed Consolidating Guarantor Financial Information | 9 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Dec. 31, 2013 |
Condensed Consolidating Guarantor And Non Guarantor Financial Information [Abstract] | ' | ' |
Condensed Consolidating Guarantor Financial Information | ' | ' |
Note 18: Condensed Consolidating Guarantor Financial Information | Note 29: 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% owned by Hilton Worldwide Holdings Inc. (the “Parent”), issued $1.5 billion of 5.625% senior notes due in 2021 (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% 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 $589 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”). | In October 2013, Hilton Worldwide Finance LLC and Hilton Worldwide Finance Corp. (the “Subsidiary Issuers”), entities formed in August 2013 which are 100% owned by Hilton Worldwide Holdings Inc. (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% 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 Waldorf Astoria Loan 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 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 consolidated financial information as of December 31, 2013 and 2012, and the years ended December 31, 2013, 2012 and 2011, for the Parent, Subsidiary Issuers, Guarantors and Non-Guarantors. |
The following schedules present the condensed consolidated financial information as of September 30, 2014 and December 31, 2013 and for the nine months ended September 30, 2014 and 2013, for the Parent, Subsidiary Issuers, Guarantors and Non-Guarantors. | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2013 | |
| | September 30, 2014 | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
| Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | | Issuers | Guarantors |
Issuers | Guarantors | | | (in millions) | |
| | (in millions) | | ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents | | $ | — | | | $ | — | | | $ | 329 | | | $ | 265 | | | $ | — | | | $ | 594 | |
Cash and cash equivalents | | $ | — | | | $ | — | | | $ | 235 | | | $ | 308 | | | $ | — | | | $ | 543 | | Restricted cash and cash equivalents | | | — | | | | — | | | | 194 | | | | 72 | | | | — | | | | 266 | |
Restricted cash and cash equivalents | | | — | | | | — | | | | 196 | | | | 92 | | | | — | | | | 288 | | Accounts receivable, net | | | — | | | | — | | | | 426 | | | | 305 | | | | — | | | | 731 | |
Accounts receivable, net | | | — | | | | — | | | | 478 | | | | 384 | | | | — | | | | 862 | | Inventories | | | — | | | | — | | | | 370 | | | | 26 | | | | — | | | | 396 | |
Inventories | | | — | | | | — | | | | 326 | | | | 24 | | | | — | | | | 350 | | Deferred income tax assets | | | — | | | | — | | | | 6 | | | | 17 | | | | — | | | | 23 | |
Deferred income tax assets | | | — | | | | — | | | | 6 | | | | 17 | | | | — | | | | 23 | | Current portion of financing receivables, net | | | — | | | | — | | | | 38 | | | | 56 | | | | — | | | | 94 | |
Current portion of financing receivables, net | | | — | | | | — | | | | 37 | | | | 19 | | | | — | | | | 56 | | Current portion of securitized financing receivables, net | | | — | | | | — | | | | — | | | | 27 | | | | — | | | | 27 | |
Current portion of securitized financing receivables, net | | | — | | | | — | | | | — | | | | 64 | | | | — | | | | 64 | | Prepaid expenses | | | — | | | | — | | | | 15 | | | | 133 | | | | — | | | | 148 | |
Prepaid expenses | | | — | | | | — | | | | 34 | | | | 138 | | | | — | | | | 172 | | Other | | | — | | | | — | | | | 101 | | | | 26 | | | | -23 | | | | 104 | |
Other | | | — | | | | — | | | | 29 | | | | 27 | | | | — | | | | 56 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total current assets | | | — | | | | — | | | | 1,479 | | | | 927 | | | | -23 | | | | 2,383 | |
Total current assets | | | — | | | | — | | | | 1,341 | | | | 1,073 | | | | — | | | | 2,414 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Property, Investments and Other Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Property, Investments and Other Assets: | | | | | | | | | | | | | | | | | | | | | | | | | Property and equipment, net | | | — | | | | — | | | | 341 | | | | 8,717 | | | | — | | | | 9,058 | |
Property and equipment, net | | | — | | | | — | | | | 323 | | | | 8,801 | | | | — | | | | 9,124 | | Financing receivables, net | | | — | | | | — | | | | 199 | | | | 436 | | | | — | | | | 635 | |
Financing receivables, net | | | — | | | | — | | | | 235 | | | | 146 | | | | — | | | | 381 | | Securitized financing receivables, net | | | — | | | | — | | | | — | | | | 194 | | | | — | | | | 194 | |
Securitized financing receivables, net | | | — | | | | — | | | | — | | | | 433 | | | | — | | | | 433 | | Investments in affiliates | | | — | | | | — | | | | 210 | | | | 50 | | | | — | | | | 260 | |
Investments in affiliates | | | — | | | | — | | | | 123 | | | | 51 | | | | — | | | | 174 | | Investments in subsidiaries | | | 4,528 | | | | 11,942 | | | | 5,253 | | | | — | | | | -21,723 | | | | — | |
Investments in subsidiaries | | | 4,961 | | | | 11,708 | | | | 5,269 | | | | — | | | | -21,938 | | | | — | | Goodwill | | | — | | | | — | | | | 3,847 | | | | 2,373 | | | | — | | | | 6,220 | |
Goodwill | | | — | | | | — | | | | 3,847 | | | | 2,338 | | | | — | | | | 6,185 | | Brands | | | — | | | | — | | | | 4,405 | | | | 608 | | | | — | | | | 5,013 | |
Brands | | | — | | | | — | | | | 4,405 | | | | 582 | | | | — | | | | 4,987 | | Management and franchise contracts, net | | | — | | | | — | | | | 1,143 | | | | 309 | | | | — | | | | 1,452 | |
Management and franchise contracts, net | | | — | | | | — | | | | 1,039 | | | | 307 | | | | — | | | | 1,346 | | Other intangible assets, net | | | — | | | | — | | | | 511 | | | | 240 | | | | — | | | | 751 | |
Other intangible assets, net | | | — | | | | — | | | | 475 | | | | 220 | | | | — | | | | 695 | | Deferred income tax assets | | | 21 | | | | — | | | | — | | | | 193 | | | | -21 | | | | 193 | |
Deferred income tax assets | | | 22 | | | | — | | | | — | | | | 195 | | | | -22 | | | | 195 | | Other | | | — | | | | 121 | | | | 133 | | | | 149 | | | | — | | | | 403 | |
Other | | | — | | | | 95 | | | | 124 | | | | 171 | | | | — | | | | 390 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total property, investments and other assets | | | 4,549 | | | | 12,063 | | | | 16,042 | | | | 13,269 | | | | (21,744) | | | | 24,179 | |
Total property, investments and other assets | | | 4,983 | | | | 11,803 | | | | 15,840 | | | | 13,244 | | | | -21,960 | | | | 23,910 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | TOTAL ASSETS | | $ | 4,549 | | | $ | 12,063 | | | $ | 17,521 | | | $ | 14,196 | | | $ | -21,767 | | | $ | 26,562 | |
TOTAL ASSETS | | $ | 4,983 | | | $ | 11,803 | | | $ | 17,181 | | | $ | 14,317 | | | $ | (21,960) | | | $ | 26,324 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | Accounts payable, accrued expenses and other | | $ | — | | | $ | 60 | | | $ | 1,335 | | | $ | 684 | | | $ | — | | | $ | 2,079 | |
Accounts payable, accrued expenses and other | | $ | — | | | $ | 64 | | | $ | 1,246 | | | $ | 693 | | | $ | — | | | $ | 2,003 | | Current maturities of long-term debt | | | — | | | | — | | | | — | | | | 4 | | | | — | | | | 4 | |
Current maturities of long-term debt | | | — | | | | — | | | | — | | | | 3 | | | | — | | | | 3 | | Current maturities of non-recourse debt | | | — | | | | — | | | | — | | | | 48 | | | | — | | | | 48 | |
Current maturities of non-recourse debt | | | — | | | | — | | | | — | | | | 124 | | | | — | | | | 124 | | Income taxes payable | | | — | | | | — | | | | 3 | | | | 31 | | | | -23 | | | | 11 | |
Income taxes payable | | | — | | | | — | | | | — | | | | 10 | | | | — | | | | 10 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total current liabilities | | | — | | | | 60 | | | | 1,338 | | | | 767 | | | | -23 | | | | 2,142 | |
Total current liabilities | | | — | | | | 64 | | | | 1,246 | | | | 830 | | | | — | | | | 2,140 | | Long-term debt | | | — | | | | 7,470 | | | | 54 | | | | 4,227 | | | | — | | | | 11,751 | |
Long-term debt | | | — | | | | 6,776 | | | | 54 | | | | 4,294 | | | | — | | | | 11,124 | | Non-recourse debt | | | — | | | | — | | | | — | | | | 920 | | | | — | | | | 920 | |
Non-recourse debt | | | — | | | | — | | | | — | | | | 813 | | | | — | | | | 813 | | Deferred revenues | | | — | | | | — | | | | 674 | | | | — | | | | — | | | | 674 | |
Deferred revenues | | | — | | | | — | | | | 540 | | | | 4 | | | | — | | | | 544 | | Deferred income tax liabilities | | | — | | | | 5 | | | | 2,298 | | | | 2,771 | | | | -21 | | | | 5,053 | |
Deferred income tax liabilities | | | — | | | | 2 | | | | 2,241 | | | | 2,916 | | | | -22 | | | | 5,137 | | Liability for guest loyalty program | | | — | | | | — | | | | 597 | | | | — | | | | — | | | | 597 | |
Liability for guest loyalty program | | | — | | | | — | | | | 637 | | | | — | | | | — | | | | 637 | | Other | | | 186 | | | | — | | | | 618 | | | | 345 | | | | — | | | | 1,149 | |
Other | | | 193 | | | | — | | | | 755 | | | | 231 | | | | — | | | | 1,179 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total liabilities | | | 186 | | | | 7,535 | | | | 5,579 | | | | 9,030 | | | | -44 | | | | 22,286 | |
Total liabilities | | | 193 | | | | 6,842 | | | | 5,473 | | | | 9,088 | | | | -22 | | | | 21,574 | | Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | | | | | | | Total Hilton stockholders’ equity | | | 4,363 | | | | 4,528 | | | | 11,942 | | | | 5,253 | | | | -21,723 | | | | 4,363 | |
Total Hilton stockholders’ equity | | | 4,790 | | | | 4,961 | | | | 11,708 | | | | 5,269 | | | | -21,938 | | | | 4,790 | | Noncontrolling interests | | | — | | | | — | | | | — | | | | -87 | | | | — | | | | -87 | |
Noncontrolling interests | | | — | | | | — | | | | — | | | | -40 | | | | — | | | | -40 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total equity | | | 4,363 | | | | 4,528 | | | | 11,942 | | | | 5,166 | | | | (21,723) | | | | 4,276 | |
Total equity | | | 4,790 | | | | 4,961 | | | | 11,708 | | | | 5,229 | | | | -21,938 | | | | 4,750 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | TOTAL LIABILITIES AND EQUITY | | $ | 4,549 | | | $ | 12,063 | | | $ | 17,521 | | | $ | 14,196 | | | $ | -21,767 | | | $ | 26,562 | |
TOTAL LIABILITIES AND EQUITY | | $ | 4,983 | | | $ | 11,803 | | | $ | 17,181 | | | $ | 14,317 | | | $ | -21,960 | | | $ | 26,324 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2012 | |
| | December 31, 2013 | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
| Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | | Issuers | Guarantors |
Issuers | Guarantors | | | (in millions) | |
| | (in millions) | | ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | Cash and cash equivalents | | $ | — | | | $ | — | | | $ | 542 | | | $ | 213 | | | $ | — | | | $ | 755 | |
Cash and cash equivalents | | $ | — | | | $ | — | | | $ | 329 | | | $ | 265 | | | $ | — | | | $ | 594 | | Restricted cash and cash equivalents | | | — | | | | — | | | | 496 | | | | 54 | | | | — | | | | 550 | |
Restricted cash and cash equivalents | | | — | | | | — | | | | 194 | | | | 72 | | | | — | | | | 266 | | Accounts receivable, net | | | — | | | | — | | | | 414 | | | | 305 | | | | — | | | | 719 | |
Accounts receivable, net | | | — | | | | — | | | | 426 | | | | 305 | | | | — | | | | 731 | | Intercompany interest receivable(1) | | | 98 | | | | — | | | | — | | | | — | | | | (98 | ) | | | — | |
Inventories | | | — | | | | — | | | | 370 | | | | 26 | | | | — | | | | 396 | | Inventories | | | — | | | | — | | | | 395 | | | | 20 | | | | — | | | | 415 | |
Deferred income tax assets | | | — | | | | — | | | | 6 | | | | 17 | | | | — | | | | 23 | | Deferred income tax assets | | | — | | | | — | | | | 64 | | | | 12 | | | | — | | | | 76 | |
Current portion of financing receivables, net | | | — | | | | — | | | | 38 | | | | 56 | | | | — | | | | 94 | | Current portion of financing receivables, net | | | — | | | | — | | | | 119 | | | | — | | | | — | | | | 119 | |
Current portion of securitized financing receivables, net | | | — | | | | — | | | | — | | | | 27 | | | | — | | | | 27 | | Prepaid expenses | | | — | | | | — | | | | 22 | | | | 131 | | | | — | | | | 153 | |
Prepaid expenses | | | — | | | | — | | | | 15 | | | | 133 | | | | — | | | | 148 | | Other | | | — | | | | — | | | | 51 | | | | 12 | | | | (23 | ) | | | 40 | |
Other | | | — | | | | — | | | | 101 | | | | 26 | | | | -23 | | | | 104 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total current assets | | | 98 | | | | — | | | | 2,103 | | | | 747 | | | | (121 | ) | | | 2,827 | |
Total current assets | | | — | | | | — | | | | 1,479 | | | | 927 | | | | -23 | | | | 2,383 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Property, Investments and Other Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Property, Investments and Other Assets: | | | | | | | | | | | | | | | | | | | | | | | | | Property and equipment, net | | | — | | | | — | | | | 359 | | | | 8,838 | | | | — | | | | 9,197 | |
Property and equipment, net | | | — | | | | — | | | | 341 | | | | 8,717 | | | | — | | | | 9,058 | | Financing receivables, net | | | — | | | | — | | | | 806 | | | | 9 | | | | — | | | | 815 | |
Financing receivables, net | | | — | | | | — | | | | 199 | | | | 436 | | | | — | | | | 635 | | Intercompany notes receivable(1) | | | 3,787 | | | | — | | | | — | | | | — | | | | (3,787 | ) | | | — | |
Securitized financing receivables, net | | | — | | | | — | | | | — | | | | 194 | | | | — | | | | 194 | | Investments in affiliates | | | — | | | | — | | | | 244 | | | | 47 | | | | — | | | | 291 | |
Investments in affiliates | | | — | | | | — | | | | 210 | | | | 50 | | | | — | | | | 260 | | Investments in subsidiaries | | | — | | | | — | | | | 9,364 | | | | — | | | | (9,364 | ) | | | — | |
Investments in subsidiaries | | | 4,528 | | | | 11,942 | | | | 5,253 | | | | — | | | | -21,723 | | | | — | | Goodwill | | | — | | | | — | | | | 3,847 | | | | 2,350 | | | | — | | | | 6,197 | |
Goodwill | | | — | | | | — | | | | 3,847 | | | | 2,373 | | | | — | | | | 6,220 | | Brands | | | — | | | | — | | | | 4,405 | | | | 624 | | | | — | | | | 5,029 | |
Brands | | | — | | | | — | | | | 4,405 | | | | 608 | | | | — | | | | 5,013 | | Management and franchise contracts, net | | | — | | | | — | | | | 1,285 | | | | 315 | | | | — | | | | 1,600 | |
Management and franchise contracts, net | | | — | | | | — | | | | 1,143 | | | | 309 | | | | — | | | | 1,452 | | Other intangible assets, net | | | — | | | | — | | | | 512 | | | | 232 | | | | — | | | | 744 | |
Other intangible assets, net | | | — | | | | — | | | | 511 | | | | 240 | | | | — | | | | 751 | | Deferred income tax assets | | | — | | | | — | | | | — | | | | 104 | | | | — | | | | 104 | |
Deferred income tax assets | | | 21 | | | | — | | | | — | | | | 193 | | | | -21 | | | | 193 | | Other | | | — | | | | — | | | | 159 | | | | 103 | | | | — | | | | 262 | |
Other | | | — | | | | 121 | | | | 133 | | | | 149 | | | | — | | | | 403 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total property, investments and other assets | | | 3,787 | | | | — | | | | 20,981 | | | | 12,622 | | | | (13,151) | | | | 24,239 | |
Total property, investments and other assets | | | 4,549 | | | | 12,063 | | | | 16,042 | | | | 13,269 | | | | -21,744 | | | | 24,179 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | TOTAL ASSETS | | $ | 3,885 | | | $ | — | | | $ | 23,084 | | | $ | 13,369 | | | $ | (13,272) | | | $ | 27,066 | |
TOTAL ASSETS | | $ | 4,549 | | | $ | 12,063 | | | $ | 17,521 | | | $ | 14,196 | | | $ | (21,767) | | | $ | 26,562 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | Accounts payable, accrued expenses and other | | $ | — | | | $ | — | | | $ | 1,253 | | | $ | 669 | | | $ | — | | | $ | 1,922 | |
Accounts payable, accrued expenses and other | | $ | — | | | $ | 60 | | | $ | 1,335 | | | $ | 684 | | | $ | — | | | $ | 2,079 | | Intercompany interest payable(1) | | | — | | | | — | | | | 98 | | | | — | | | | (98 | ) | | | — | |
Current maturities of long-term debt | | | — | | | | — | | | | — | | | | 4 | | | | — | | | | 4 | | Current maturities of long-term debt | | | — | | | | — | | | | 357 | | | | 35 | | | | — | | | | 392 | |
Current maturities of non-recourse debt | | | — | | | | — | | | | — | | | | 48 | | | | — | | | | 48 | | Current maturities of non-recourse debt | | | — | | | | — | | | | — | | | | 15 | | | | — | | | | 15 | |
Income taxes payable | | | — | | | | — | | | | 3 | | | | 31 | | | | -23 | | | | 11 | | Income taxes payable | | | — | | | | — | | | | — | | | | 43 | | | | (23 | ) | | | 20 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | — | | | | 60 | | | | 1,338 | | | | 767 | | | | -23 | | | | 2,142 | | Total current liabilities | | | — | | | | — | | | | 1,708 | | | | 762 | | | | (121 | ) | | | 2,349 | |
Long-term debt | | | — | | | | 7,470 | | | | 54 | | | | 4,227 | | | | — | | | | 11,751 | | Long-term debt | | | — | | | | — | | | | 15,001 | | | | 182 | | | | — | | | | 15,183 | |
Non-recourse debt | | | — | | | | — | | | | — | | | | 920 | | | | — | | | | 920 | | Non-recourse debt | | | — | | | | — | | | | — | | | | 405 | | | | — | | | | 405 | |
Deferred revenues | | | — | | | | — | | | | 674 | | | | — | | | | — | | | | 674 | | Intercompany notes payable(1) | | | — | | | | — | | | | 3,787 | | | | — | | | | (3,787 | ) | | | — | |
Deferred income tax liabilities | | | — | | | | 5 | | | | 2,298 | | | | 2,771 | | | | -21 | | | | 5,053 | | Investments in subsidiaries | | | 1,389 | | | | — | | | | — | | | | — | | | | (1,389 | ) | | | — | |
Liability for guest loyalty program | | | — | | | | — | | | | 597 | | | | — | | | | — | | | | 597 | | Deferred revenues | | | — | | | | — | | | | 82 | | | | — | | | | — | | | | 82 | |
Other | | | 186 | | | | — | | | | 618 | | | | 345 | | | | — | | | | 1,149 | | Deferred income tax liabilities | | | 8 | | | | — | | | | 2,495 | | | | 2,445 | | | | — | | | | 4,948 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Liability for guest loyalty program | | | — | | | | — | | | | 503 | | | | — | | | | — | | | | 503 | |
Total liabilities | | | 186 | | | | 7,535 | | | | 5,579 | | | | 9,030 | | | | -44 | | | | 22,286 | | Other | | | 187 | | | | — | | | | 897 | | | | 357 | | | | — | | | | 1,441 | |
Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Hilton stockholders’ equity | | | 4,363 | | | | 4,528 | | | | 11,942 | | | | 5,253 | | | | -21,723 | | | | 4,363 | | Total liabilities | | | 1,584 | | | | — | | | | 24,473 | | | | 4,151 | | | | (5,297 | ) | | | 24,911 | |
Noncontrolling interests | | | — | | | | — | | | | — | | | | -87 | | | | — | | | | -87 | | Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total Hilton stockholders’ equity | | | 2,301 | | | | — | | | | -1,389 | | | | 9,364 | | | | (7,975 | ) | | | 2,301 | |
Total equity | | | 4,363 | | | | 4,528 | | | | 11,942 | | | | 5,166 | | | | -21,723 | | | | 4,276 | | Noncontrolling interests | | | — | | | | — | | | | — | | | | -146 | | | | — | | | | -146 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND EQUITY | | $ | 4,549 | | | $ | 12,063 | | | $ | 17,521 | | | $ | 14,196 | | | $ | -21,767 | | | $ | 26,562 | | Total equity | | | 2,301 | | | | — | | | | (1,389) | | | | 9,218 | | | | (7,975 | ) | | | 2,155 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TOTAL LIABILITIES AND EQUITY | | $ | 3,885 | | | $ | — | | | $ | 23,084 | | | $ | 13,369 | | | $ | (13,272 | ) | | $ | 27,066 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2014 | | |
| | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | | (1) | Prior to June 30, 2013, a Guarantor had intercompany notes payable to the Parent (the “Notes Payable to Parent”). Interest under the Notes Payable to Parent was accrued and added to the principal balance through the date of maturity. On June 30, 2013, the Parent made a non-cash contribution of the Notes Payable to Parent, including the accrued interest, to the Guarantor, resulting in an increase to the Guarantor’s equity. | | | | | | | | | | | | | | | | | | | | | | | |
Issuers | Guarantors | |
| | (in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2013 | |
Owned and leased hotels | | $ | — | | | $ | — | | | $ | 163 | | | $ | 2,999 | | | $ | -21 | | | $ | 3,141 | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Management and franchise fees and other | | | — | | | | — | | | | 575 | | | | 546 | | | | -91 | | | | 1,030 | | Issuers | Guarantor |
Timeshare | | | — | | | | — | | | | 777 | | | | 73 | | | | — | | | | 850 | | | | (in millions) | |
| | | | | | | | | | | | | | | | | | | | | | | | | Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
| | | — | | | | — | | | | 1,515 | | | | 3,618 | | | | -112 | | | | 5,021 | | Owned and leased hotels | | $ | — | | | $ | — | | | $ | 190 | | | $ | 3,882 | | | $ | -26 | | | $ | 4,046 | |
Other revenues from managed and franchised properties | | | — | | | | — | | | | 2,991 | | | | 300 | | | | -638 | | | | 2,653 | | Management and franchise fees and other | | | — | | | | — | | | | 587 | | | | 733 | | | | -145 | | | | 1,175 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Timeshare | | | — | | | | — | | | | 1,052 | | | | 57 | | | | — | | | | 1,109 | |
Total revenues | | | — | | | | — | | | | 4,506 | | | | 3,918 | | | | -750 | | | | 7,674 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | — | | | | — | | | | 1,829 | | | | 4,672 | | | | -171 | | | | 6,330 | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | Other revenues from managed and franchised properties | | | — | | | | — | | | | 3,869 | | | | 351 | | | | -815 | | | | 3,405 | |
Owned and leased hotels | | | — | | | | — | | | | 116 | | | | 2,359 | | | | -55 | | | | 2,420 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Timeshare | | | — | | | | — | | | | 590 | | | | 14 | | | | -40 | | | | 564 | | Total revenues | | | — | | | | — | | | | 5,698 | | | | 5,023 | | | | -986 | | | | 9,735 | |
Depreciation and amortization | | | — | | | | — | | | | 227 | | | | 243 | | | | — | | | | 470 | | | | | | | | |
General, administrative and other | | | — | | | | — | | | | 275 | | | | 91 | | | | -17 | | | | 349 | | Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Owned and leased hotels | | | — | | | | — | | | | 148 | | | | 3,058 | | | | -59 | | | | 3,147 | |
| | | — | | | | — | | | | 1,208 | | | | 2,707 | | | | -112 | | | | 3,803 | | Timeshare | | | — | | | | — | | | | 797 | | | | 12 | | | | -79 | | | | 730 | |
Other expenses from managed and franchised properties | | | — | | | | — | | | | 2,991 | | | | 300 | | | | -638 | | | | 2,653 | | Depreciation and amortization | | | — | | | | — | | | | 277 | | | | 326 | | | | — | | | | 603 | |
| | | | | | | | | | | | | | | | | | | | | | | | | General, administrative and other | | | — | | | | — | | | | 620 | | | | 161 | | | | -33 | | | | 748 | |
Total expenses | | | — | | | | — | | | | 4,199 | | | | 3,007 | | | | -750 | | | | 6,456 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | — | | | | — | | | | 1,842 | | | | 3,557 | | | | -171 | | | | 5,228 | |
Operating income | | | — | | | | — | | | | 307 | | | | 911 | | | | — | | | | 1,218 | | Other expenses from managed and franchised properties | | | — | | | | — | | | | 3,869 | | | | 351 | | | | -815 | | | | 3,405 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | — | | | | — | | | | 6 | | | | 2 | | | | — | | | | 8 | | Total expenses | | | — | | | | — | | | | 5,711 | | | | 3,908 | | | | -986 | | | | 8,633 | |
Interest expense | | | — | | | | -255 | | | | -42 | | | | -170 | | | | — | | | | -467 | | | | | | | | |
Equity in earnings from unconsolidated affiliates | | | — | | | | — | | | | 13 | | | | 3 | | | | — | | | | 16 | | Operating income (loss) | | | — | | | | — | | | | -13 | | | | 1,115 | | | | — | | | | 1,102 | |
Gain (loss) on foreign currency transactions | | | — | | | | — | | | | 248 | | | | -207 | | | | — | | | | 41 | | Interest income | | | 217 | | | | — | | | | 7 | | | | 2 | | | | -217 | | | | 9 | |
Other gain, net | | | — | | | | — | | | | 6 | | | | 32 | | | | — | | | | 38 | | 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 | |
Income (loss) before income taxes and equity in earnings from subsidiaries | | | — | | | | -255 | | | | 538 | | | | 571 | | | | — | | | | 854 | | Gain on debt extinguishment | | | — | | | | — | | | | 229 | | | | — | | | | — | | | | 229 | |
| | | | | | | Other gain, net | | | — | | | | — | | | | 2 | | | | 5 | | | | — | | | | 7 | |
Income tax benefit (expense) | | | -5 | | | | 98 | | | | -213 | | | | -211 | | | | — | | | | -331 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Income (loss) before income taxes and equity in earnings from subsidiaries | | | 217 | | | | -105 | | | | -369 | | | | 955 | | | | — | | | | 698 | |
Income (loss) before equity in earnings from subsidiaries | | | -5 | | | | (157) | | | | 325 | | | | 360 | | | | — | | | | 523 | | Income tax benefit (expense) | | | -84 | | | | 40 | | | | 48 | | | | -242 | | | | — | | | | -238 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity in earnings from subsidiaries | | | 520 | | | | 677 | | | | 352 | | | | — | | | | -1,549 | | | | — | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Income (loss) before equity in earnings from subsidiaries | | | 133 | | | | -65 | | | | -321 | | | | 713 | | | | — | | | | 460 | |
| | | | | | | Equity in earnings from subsidiaries | | | 282 | | | | 347 | | | | 668 | | | | — | | | | -1,297 | | | | — | |
Net income | | | 515 | | | | 520 | | | | 677 | | | | 360 | | | | -1,549 | | | | 523 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -8 | | | | — | | | | -8 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net income | | | 415 | | | | 282 | | | | 347 | | | | 713 | | | | -1,297 | | | | 460 | |
Net income attributable to Hilton stockholders | | $ | 515 | | | $ | 520 | | | $ | 677 | | | $ | 352 | | | $ | (1,549) | | | $ | 515 | | Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -45 | | | | — | | | | -45 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Net income attributable to Hilton stockholders | | $ | 415 | | | $ | 282 | | | $ | 347 | | | $ | 668 | | | $ | -1,297 | | | $ | 415 | |
Comprehensive income | | $ | 381 | | | $ | 516 | | | $ | 697 | | | $ | 212 | | | $ | -1,415 | | | $ | 391 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -10 | | | | — | | | | -10 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive income | | $ | 557 | | | $ | 288 | | | $ | 417 | | | $ | 797 | | | $ | -1,439 | | | $ | 620 | |
Comprehensive income attributable to Hilton stockholders | | $ | 381 | | | $ | 516 | | | $ | 697 | | | $ | 202 | | | $ | -1,415 | | | $ | 381 | | Comprehensive income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -63 | | | | — | | | | -63 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Comprehensive income attributable to Hilton stockholders | | $ | 557 | | | $ | 288 | | | $ | 417 | | | $ | 734 | | | $ | -1,439 | | | $ | 557 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2013 | | |
| | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuers | Guarantors | | | Year Ended December 31, 2012 | |
| | (in millions) | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Revenues | | | | | | | | | | | | | Issuers | Guarantor |
Owned and leased hotels | | $ | — | | | $ | — | | | $ | 146 | | | $ | 2,855 | | | $ | -19 | | | $ | 2,982 | | | | (in millions) | |
Management and franchise fees and other | | | — | | | | — | | | | 425 | | | | 546 | | | | -103 | | | | 868 | | Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Timeshare | | | — | | | | — | | | | 779 | | | | 30 | | | | — | | | | 809 | | Owned and leased hotels | | $ | — | | | $ | — | | | $ | 181 | | | $ | 3,821 | | | $ | -23 | | | $ | 3,979 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Management and franchise fees and other | | | — | | | | — | | | | 459 | | | | 762 | | | | -133 | | | | 1,088 | |
| | | — | | | | — | | | | 1,350 | | | | 3,431 | | | | -122 | | | | 4,659 | | Timeshare | | | — | | | | — | | | | 1,081 | | | | 4 | | | | — | | | | 1,085 | |
Other revenues from managed and franchised properties | | | — | | | | — | | | | 2,792 | | | | 247 | | | | -606 | | | | 2,433 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | — | | | | 1,721 | | | | 4,587 | | | | -156 | | | | 6,152 | |
Total revenues | | | — | | | | — | | | | 4,142 | | | | 3,678 | | | | -728 | | | | 7,092 | | Other revenues from managed and franchised properties | | | — | | | | — | | | | 3,643 | | | | 295 | | | | -814 | | | | 3,124 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | Total revenues | | | — | | | | — | | | | 5,364 | | | | 4,882 | | | | -970 | | | | 9,276 | |
Owned and leased hotels | | | — | | | | — | | | | 110 | | | | 2,258 | | | | -41 | | | | 2,327 | | | | | | | | |
Timeshare | | | — | | | | — | | | | 594 | | | | 8 | | | | -57 | | | | 545 | | Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | — | | | | — | | | | 208 | | | | 247 | | | | — | | | | 455 | | Owned and leased hotels | | | — | | | | — | | | | 142 | | | | 3,141 | | | | -53 | | | | 3,230 | |
General, administrative and other | | | — | | | | — | | | | 229 | | | | 114 | | | | -24 | | | | 319 | | Timeshare | | | — | | | | — | | | | 827 | | | | 4 | | | | -73 | | | | 758 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | | — | | | | — | | | | 251 | | | | 299 | | | | — | | | | 550 | |
| | | — | | | | — | | | | 1,141 | | | | 2,627 | | | | -122 | | | | 3,646 | | Impairment losses | | | — | | | | — | | | | 13 | | | | 41 | | | | — | | | | 54 | |
Other expenses from managed and franchised properties | | | — | | | | — | | | | 2,792 | | | | 247 | | | | -606 | | | | 2,433 | | General, administrative and other | | | — | | | | — | | | | 342 | | | | 148 | | | | -30 | | | | 460 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total expenses | | | — | | | | — | | | | 3,933 | | | | 2,874 | | | | -728 | | | | 6,079 | | | | | — | | | | — | | | | 1,575 | | | | 3,633 | | | | -156 | | | | 5,052 | |
| | | | | | | Other expenses from managed and franchised properties | | | — | | | | — | | | | 3,643 | | | | 295 | | | | -814 | | | | 3,124 | |
Operating income | | | — | | | | — | | | | 209 | | | | 804 | | | | — | | | | 1,013 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | 217 | | | | — | | | | 3 | | | | 2 | | | | -217 | | | | 5 | | Total expenses | | | — | | | | — | | | | 5,218 | | | | 3,928 | | | | -970 | | | | 8,176 | |
Interest expense | | | — | | | | — | | | | -575 | | | | -43 | | | | 217 | | | | -401 | | | | | | | | |
Equity in earnings from unconsolidated affiliates | | | — | | | | — | | | | 9 | | | | 2 | | | | — | | | | 11 | | Operating income | | | — | | | | — | | | | 146 | | | | 954 | | | | — | | | | 1,100 | |
Gain (loss) on foreign currency transactions | | | — | | | | — | | | | 4 | | | | -47 | | | | — | | | | -43 | | Interest income | | | 403 | | | | — | | | | 7 | | | | 8 | | | | -403 | | | | 15 | |
Other gain, net | | | — | | | | — | | | | — | | | | 5 | | | | — | | | | 5 | | Interest expense | | | — | | | | — | | | | -916 | | | | -56 | | | | 403 | | | | -569 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Equity in earnings (losses) from unconsolidated affiliates | | | — | | | | — | | | | -12 | | | | 1 | | | | — | | | | -11 | |
| | | | | | | Gain on foreign currency transactions | | | — | | | | — | | | | 12 | | | | 11 | | | | — | | | | 23 | |
Income (loss) before income taxes and equity in earnings from subsidiaries | | | 217 | | | | — | | | | -350 | | | | 723 | | | | — | | | | 590 | | Other gain, net | | | — | | | | — | | | | 6 | | | | 9 | | | | — | | | | 15 | |
Income tax benefit (expense) | | | -84 | | | | — | | | | 141 | | | | -249 | | | | — | | | | -192 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Income (loss) before income taxes and equity in earnings from subsidiaries | | | 403 | | | | — | | | | -757 | | | | 927 | | | | — | | | | 573 | |
Income (loss) before equity in earnings from subsidiaries | | | 133 | | | | — | | | | -209 | | | | 474 | | | | — | | | | 398 | | Income tax benefit (expense) | | | -155 | | | | — | | | | 312 | | | | -371 | | | | — | | | | -214 | |
Equity in earnings from subsidiaries | | | 256 | | | | — | | | | 465 | | | | — | | | | -721 | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Income (loss) before equity in earnings from subsidiaries | | | 248 | | | | — | | | | -445 | | | | 556 | | | | — | | | | 359 | |
Net income | | | 389 | | | | — | | | | 256 | | | | 474 | | | | -721 | | | | 398 | | Equity in earnings from subsidiaries | | | 104 | | | | — | | | | 549 | | | | — | | | | -653 | | | | — | |
Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -9 | | | | — | | | | -9 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income attributable to Hilton stockholders | | $ | 389 | | | $ | — | | | $ | 256 | | | $ | 465 | | | $ | -721 | | | $ | 389 | | Net income | | | 352 | | | | — | | | | 104 | | | | 556 | | | | -653 | | | | 359 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -7 | | | | — | | | | -7 | |
Comprehensive income | | $ | 378 | | | $ | — | | | $ | 261 | | | $ | 472 | | | $ | -710 | | | $ | 401 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -23 | | | | — | | | | -23 | | Net income attributable to Hilton stockholders | | $ | 352 | | | $ | — | | | $ | 104 | | | $ | 549 | | | $ | -653 | | | $ | 352 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income attributable to Hilton stockholders | | $ | 378 | | | $ | — | | | $ | 261 | | | $ | 449 | | | $ | -710 | | | $ | 378 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive income | | $ | 435 | | | $ | — | | | $ | 126 | | | $ | 631 | | | $ | -736 | | | $ | 456 | |
| Comprehensive income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -21 | | | | — | | | | -21 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2014 | | Comprehensive income attributable to Hilton stockholders | | $ | 435 | | | $ | — | | | $ | 126 | | | $ | 610 | | | $ | -736 | | | $ | 435 | |
| | Parent | | | Subsidiary | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuers | |
| | (in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2011 | |
Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 605 | | | $ | 501 | | | $ | -207 | | | $ | 899 | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | Issuers | Guarantor |
Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | (in millions) | |
Capital expenditures for property and equipment | | | — | | | | — | | | | -13 | | | | -171 | | | | — | | | | -184 | | Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Payments received on other financing receivables | | | — | | | | — | | | | 16 | | | | 2 | | | | — | | | | 18 | | Owned and leased hotels | | $ | — | | | $ | — | | | $ | 171 | | | $ | 3,751 | | | $ | -24 | | | $ | 3,898 | |
Issuance of other financing receivables | | | — | | | | — | | | | — | | | | -1 | | | | — | | | | -1 | | Management and franchise fees and other | | | — | | | | — | | | | 383 | | | | 756 | | | | -125 | | | | 1,014 | |
Investments in affiliates | | | — | | | | — | | | | -6 | | | | — | | | | — | | | | -6 | | Timeshare | | | — | | | | — | | | | 940 | | | | 4 | | | | — | | | | 944 | |
Distributions from unconsolidated affiliates | | | — | | | | — | | | | 30 | | | | 2 | | | | — | | | | 32 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from asset dispositions | | | — | | | | — | | | | 6 | | | | 34 | | | | — | | | | 40 | | | | | — | | | | — | | | | 1,494 | | | | 4,511 | | | | -149 | | | | 5,856 | |
Contract acquisition costs | | | — | | | | — | | | | -13 | | | | -41 | | | | — | | | | -54 | | Other revenues from managed and franchised properties | | | — | | | | — | | | | 3,521 | | | | 196 | | | | -790 | | | | 2,927 | |
Software capitalization costs | | | — | | | | — | | | | -45 | | | | — | | | | — | | | | -45 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total revenues | | | — | | | | — | | | | 5,015 | | | | 4,707 | | | | -939 | | | | 8,783 | |
Net cash used in investing activities | | | — | | | | — | | | | -25 | | | | -175 | | | | — | | | | -200 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | Owned and leased hotels | | | — | | | | — | | | | 140 | | | | 3,124 | | | | -51 | | | | 3,213 | |
Borrowings | | | — | | | | — | | | | — | | | | 350 | | | | — | | | | 350 | | Timeshare | | | — | | | | — | | | | 731 | | | | 4 | | | | -67 | | | | 668 | |
Repayment of debt | | | — | | | | -700 | | | | — | | | | -375 | | | | — | | | | -1,075 | | Depreciation and amortization | | | — | | | | — | | | | 246 | | | | 318 | | | | — | | | | 564 | |
Debt issuance costs | | | — | | | | -6 | | | | — | | | | -3 | | | | — | | | | -9 | | Impairment losses | | | — | | | | — | | | | 8 | | | | 12 | | | | — | | | | 20 | |
Change in restricted cash and cash equivalents | | | — | | | | — | | | | — | | | | -19 | | | | — | | | | -19 | | General, administrative and other | | | — | | | | — | | | | 301 | | | | 146 | | | | -31 | | | | 416 | |
Intercompany transfers | | | — | | | | 706 | | | | -674 | | | | -32 | | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid to Guarantors | | | — | | | | — | | | | — | | | | -207 | | | | 207 | | | | — | | | | | — | | | | — | | | | 1,426 | | | | 3,604 | | | | -149 | | | | 4,881 | |
Capital contribution | | | — | | | | — | | | | — | | | | 13 | | | | — | | | | 13 | | Other expenses from managed and franchised properties | | | — | | | | — | | | | 3,521 | | | | 196 | | | | -790 | | | | 2,927 | |
Distributions to noncontrolling interests | | | — | | | | — | | | | — | | | | -3 | | | | — | | | | -3 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total expenses | | | — | | | | — | | | | 4,947 | | | | 3,800 | | | | -939 | | | | 7,808 | |
Net cash used in financing activities | | | — | | | | — | | | | -674 | | | | -276 | | | | 207 | | | | -743 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Operating income | | | — | | | | — | | | | 68 | | | | 907 | | | | — | | | | 975 | |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | — | | | | -7 | | | | — | | | | -7 | | Interest income | | | 359 | | | | — | | | | 7 | | | | 4 | | | | -359 | | | | 11 | |
Net increase (decrease) in cash and cash equivalents | | | — | | | | — | | | | -94 | | | | 43 | | | | — | | | | -51 | | Interest expense | | | — | | | | — | | | | -948 | | | | -54 | | | | 359 | | | | -643 | |
Cash and cash equivalents, beginning of period | | | — | | | | — | | | | 329 | | | | 265 | | | | — | | | | 594 | | Equity in losses from unconsolidated affiliates | | | — | | | | — | | | | -133 | | | | -12 | | | | — | | | | -145 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Gain (loss) on foreign currency transactions | | | — | | | | — | | | | -26 | | | | 5 | | | | — | | | | -21 | |
Cash and cash equivalents, end of period | | $ | — | | | $ | — | | | $ | 235 | | | $ | 308 | | | $ | — | | | $ | 543 | | Other gain, net | | | — | | | | — | | | | 14 | | | | 5 | | | | — | | | | 19 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Income (loss) before income taxes and equity in earnings from subsidiaries | | | 359 | | | | — | | | | -1,018 | | | | 855 | | | | — | | | | 196 | |
| | Nine Months Ended September 30, 2013 | | Income tax benefit (expense) | | | -137 | | | | — | | | | 397 | | | | -201 | | | | — | | | | 59 | |
| | Parent | | | Subsidiary | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Total | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuers | | | | | | | |
| | (in millions) | | Income (loss) before equity in earnings from subsidiaries | | | 222 | | | | — | | | | -621 | | | | 654 | | | | — | | | | 255 | |
Operating Activities: | | | | | | | | | | | | | Equity in earnings from subsidiaries | | | 31 | | | | — | | | | 652 | | | | — | | | | -683 | | | | — | |
Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 592 | | | $ | 432 | | | $ | — | | | $ | 1,024 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investing Activities: | | | | | | | | | | | | | | | | | | | | | Net income | | | 253 | | | | — | | | | 31 | | | | 654 | | | | -683 | | | | 255 | |
Capital expenditures for property and equipment | | | — | | | | — | | | | -15 | | | | -152 | | | | — | | | | -167 | | Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -2 | | | | — | | | | -2 | |
Acquisitions | | | — | | | | — | | | | — | | | | -30 | | | | — | | | | -30 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payments received on other financing receivables | | | — | | | | — | | | | 3 | | | | — | | | | — | | | | 3 | | Net income attributable to Hilton stockholders | | $ | 253 | | | $ | — | | | $ | 31 | | | $ | 652 | | | $ | -683 | | | $ | 253 | |
Issuance of other financing receivables | | | — | | | | — | | | | -6 | | | | -2 | | | | — | | | | -8 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments in affiliates | | | — | | | | — | | | | -4 | | | | — | | | | — | | | | -4 | | | | | | | | |
Distributions from unconsolidated affiliates | | | — | | | | — | | | | 16 | | | | — | | | | — | | | | 16 | | Comprehensive income | | $ | 162 | | | $ | — | | | $ | 30 | | | $ | 561 | | | $ | -592 | | | $ | 161 | |
Contract acquisition costs | | | — | | | | — | | | | -2 | | | | -10 | | | | — | | | | -12 | | Comprehensive loss attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | 1 | | | | — | | | | 1 | |
Software capitalization costs | | | — | | | | — | | | | -50 | | | | — | | | | — | | | | -50 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive income attributable to Hilton stockholders | | $ | 162 | | | $ | — | | | $ | 30 | | | $ | 562 | | | $ | -592 | | | $ | 162 | |
Net cash used in investing activities | | | — | | | | — | | | | -58 | | | | -194 | | | | — | | | | -252 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings | | | — | | | | — | | | | — | | | | 702 | | | | — | | | | 702 | | | | Year Ended December 31, 2013 | |
Repayment of debt | | | — | | | | — | | | | -1,279 | | | | -323 | | | | — | | | | -1,602 | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Change in restricted cash and cash equivalents | | | — | | | | — | | | | 140 | | | | -26 | | | | — | | | | 114 | | Issuers | Guarantors |
Intercompany transfers | | | — | | | | — | | | | 566 | | | | -566 | | | | — | | | | — | | | | (in millions) | |
Distributions to noncontrolling interests | | | — | | | | — | | | | — | | | | -3 | | | | — | | | | -3 | | Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 1,574 | | | $ | 630 | | | $ | -103 | | | $ | 2,101 | |
Net cash used in financing activities | | | — | | | | — | | | | -573 | | | | -216 | | | | — | | | | -789 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | — | | | | -14 | | | | — | | | | -14 | | Capital expenditures for property and equipment | | | — | | | | — | | | | -23 | | | | -231 | | | | — | | | | -254 | |
Net increase (decrease) in cash and cash equivalents | | | — | | | | — | | | | -39 | | | | 8 | | | | — | | | | -31 | | Acquisitions | | | — | | | | — | | | | — | | | | -30 | | | | — | | | | -30 | |
Cash and cash equivalents, beginning of period | | | — | | | | — | | | | 542 | | | | 213 | | | | — | | | | 755 | | Payments received on other financing receivables | | | — | | | | — | | | | 4 | | | | 1 | | | | — | | | | 5 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Issuance of other financing receivables | | | — | | | | — | | | | -6 | | | | -4 | | | | — | | | | -10 | |
Cash and cash equivalents, end of period | | $ | — | | | $ | — | | | $ | 503 | | | $ | 221 | | | $ | — | | | $ | 724 | | 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 | | | | 13,324 | | | | -4,742 | | | | — | | | | — | |
| Dividends paid to Guarantors | | | — | | | | — | | | | — | | | | -103 | | | | 103 | | | | — | |
| Distributions to noncontrolling interests | | | — | | | | — | | | | — | | | | -4 | | | | — | | | | -4 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash used in financing activities | | | — | | | | — | | | | -1,699 | | | | -267 | | | | 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 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2012 | |
| | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
| Issuers | Guarantors |
| | | (in millions) | |
| Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 271 | | | $ | 853 | | | $ | -14 | | | $ | 1,110 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital expenditures for property and equipment | | | — | | | | — | | | | -57 | | | | -376 | | | | — | | | | -433 | |
| Payments received on other financing receivables | | | — | | | | — | | | | 5 | | | | 3 | | | | — | | | | 8 | |
| Issuance of other financing receivables | | | — | | | | — | | | | -1 | | | | -3 | | | | — | | | | -4 | |
| Investments in affiliates | | | — | | | | — | | | | -3 | | | | — | | | | — | | | | -3 | |
| Distributions from unconsolidated affiliates | | | — | | | | — | | | | 8 | | | | — | | | | — | | | | 8 | |
| Contract acquisition costs | | | — | | | | — | | | | -28 | | | | -3 | | | | — | | | | -31 | |
| Software capitalization costs | | | — | | | | — | | | | -103 | | | | — | | | | — | | | | -103 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash used in investing activities | | | — | | | | — | | | | -179 | | | | -379 | | | | — | | | | -558 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Borrowings | | | — | | | | — | | | | — | | | | 96 | | | | — | | | | 96 | |
| Repayment of debt | | | — | | | | — | | | | -735 | | | | -119 | | | | — | | | | -854 | |
| Change in restricted cash and cash equivalents | | | — | | | | — | | | | 193 | | | | -6 | | | | — | | | | 187 | |
| Intercompany transfers | | | — | | | | — | | | | 449 | | | | -463 | | | | 14 | | | | — | |
| Distributions to noncontrolling interests | | | — | | | | — | | | | — | | | | -4 | | | | — | | | | -4 | |
| Acquisition of noncontrolling interests | | | — | | | | — | | | | — | | | | -1 | | | | — | | | | -1 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash used in financing activities | | | — | | | | — | | | | -93 | | | | -497 | | | | 14 | | | | -576 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | — | | | | -2 | | | | — | | | | -2 | |
| Net decrease in cash and cash equivalents | | | — | | | | — | | | | -1 | | | | -25 | | | | — | | | | -26 | |
| Cash and cash equivalents, beginning of period | | | — | | | | — | | | | 543 | | | | 238 | | | | — | | | | 781 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and cash equivalents, end of period | | $ | — | | | $ | — | | | $ | 542 | | | $ | 213 | | | $ | — | | | $ | 755 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, 2011 | |
| | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
| Issuers | Guarantors |
| | | (in millions) | |
| Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 359 | | | $ | 812 | | | $ | -4 | | | $ | 1,167 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital expenditures for property and equipment | | | — | | | | — | | | | -43 | | | | -346 | | | | — | | | | -389 | |
| Acquisitions | | | — | | | | — | | | | — | | | | -12 | | | | — | | | | -12 | |
| Payments received on other financing receivables | | | — | | | | — | | | | 6 | | | | 1 | | | | — | | | | 7 | |
| Investments in affiliates | | | — | | | | — | | | | -11 | | | | — | | | | — | | | | -11 | |
| Distributions from unconsolidated affiliates | | | — | | | | — | | | | — | | | | 23 | | | | — | | | | 23 | |
| Proceeds from asset dispositions | | | — | | | | — | | | | 65 | | | | — | | | | — | | | | 65 | |
| Contract acquisition costs | | | — | | | | — | | | | -23 | | | | -30 | | | | — | | | | -53 | |
| Software capitalization costs | | | — | | | | — | | | | -93 | | | | — | | | | — | | | | -93 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash used in investing activities | | | — | | | | — | | | | -99 | | | | -364 | | | | — | | | | -463 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
| Borrowings | | | — | | | | — | | | | 24 | | | | 16 | | | | — | | | | 40 | |
| Repayment of debt | | | — | | | | — | | | | -697 | | | | -29 | | | | — | | | | -726 | |
| Change in restricted cash and cash equivalents | | | — | | | | — | | | | -19 | | | | -6 | | | | — | | | | -25 | |
| Intercompany transfers | | | — | | | | — | | | | 422 | | | | -426 | | | | 4 | | | | — | |
| Distributions to noncontrolling interests | | | — | | | | — | | | | — | | | | -3 | | | | — | | | | -3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net cash used in financing activities | | | — | | | | — | | | | -270 | | | | -448 | | | | 4 | | | | -714 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | — | | | | -5 | | | | — | | | | -5 | |
| Net decrease in cash and cash equivalents | | | — | | | | — | | | | -10 | | | | -5 | | | | — | | | | -15 | |
| Cash and cash equivalents, beginning of period | | | — | | | | — | | | | 553 | | | | 243 | | | | — | | | | 796 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and cash equivalents, end of period | | $ | — | | | $ | — | | | $ | 543 | | | $ | 238 | | | $ | — | | | $ | 781 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |