Condensed Financial Statements | 6 Months Ended | 12 Months Ended |
Jun. 30, 2014 | Dec. 31, 2013 |
Condensed Consolidating Guarantor And Non Guarantor Financial Information [Abstract] | ' | ' |
Condensed Financial Statements | ' | ' |
Note 17: 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 a $525 mortgage 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”). | 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 June 30, 2014 and December 31, 2013 and for the six months ended June 30, 2014 and 2013, for the Parent, Subsidiary Issuers, Guarantors and Non-Guarantors. | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2013 | |
| | June 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 | | $ | — | | | $ | — | | | $ | 292 | | | $ | 253 | | | $ | — | | | $ | 545 | | Restricted cash and cash equivalents | | | — | | | | — | | | | 194 | | | | 72 | | | | — | | | | 266 | |
Restricted cash and cash equivalents | | | — | | | | — | | | | 195 | | | | 89 | | | | — | | | | 284 | | Accounts receivable, net | | | — | | | | — | | | | 426 | | | | 305 | | | | — | | | | 731 | |
Accounts receivable, net | | | — | | | | — | | | | 501 | | | | 357 | | | | — | | | | 858 | | Inventories | | | — | | | | — | | | | 370 | | | | 26 | | | | — | | | | 396 | |
Inventories | | | — | | | | — | | | | 333 | | | | 26 | | | | — | | | | 359 | | Deferred income tax assets | | | — | | | | — | | | | 6 | | | | 17 | | | | — | | | | 23 | |
Deferred income tax assets | | | — | | | | — | | | | 7 | | | | 16 | | | | — | | | | 23 | | Current portion of financing receivables, net | | | — | | | | — | | | | 38 | | | | 56 | | | | — | | | | 94 | |
Current portion of financing receivables, net | | | — | | | | — | | | | 32 | | | | 20 | | | | — | | | | 52 | | Current portion of securitized financing receivables, net | | | — | | | | — | | | | — | | | | 27 | | | | — | | | | 27 | |
Current portion of securitized financing receivables, net | | | — | | | | — | | | | — | | | | 65 | | | | — | | | | 65 | | Prepaid expenses | | | — | | | | — | | | | 15 | | | | 133 | | | | — | | | | 148 | |
Prepaid expenses | | | — | | | | — | | | | 22 | | | | 144 | | | | — | | | | 166 | | Other | | | — | | | | — | | | | 101 | | | | 26 | | | | -23 | | | | 104 | |
Other | | | — | | | | — | | | | 33 | | | | 32 | | | | — | | | | 65 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total current assets | | | — | | | | — | | | | 1,479 | | | | 927 | | | | -23 | | | | 2,383 | |
Total current assets | | | — | | | | — | | | | 1,415 | | | | 1,002 | | | | — | | | | 2,417 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Property, Investments and Other Assets: | | | | | | | | | | | | | | | | | | | | | | | | |
Property, Investments and Other Assets: | | | | | | | | | | | | | | | | | | | | | | | | | Property and equipment, net | | | — | | | | — | | | | 341 | | | | 8,717 | | | | — | | | | 9,058 | |
Property and equipment, net | | | — | | | | — | | | | 326 | | | | 8,710 | | | | — | | | | 9,036 | | Financing receivables, net | | | — | | | | — | | | | 199 | | | | 436 | | | | — | | | | 635 | |
Financing receivables, net | | | — | | | | — | | | | 209 | | | | 150 | | | | — | | | | 359 | | Securitized financing receivables, net | | | — | | | | — | | | | — | | | | 194 | | | | — | | | | 194 | |
Securitized financing receivables, net | | | — | | | | — | | | | — | | | | 462 | | | | — | | | | 462 | | Investments in affiliates | | | — | | | | — | | | | 210 | | | | 50 | | | | — | | | | 260 | |
Investments in affiliates | | | — | | | | — | | | | 205 | | | | 52 | | | | — | | | | 257 | | Investments in subsidiaries | | | 4,528 | | | | 11,942 | | | | 5,253 | | | | — | | | | -21,723 | | | | — | |
Investments in subsidiaries | | | 5,004 | | | | 11,984 | | | | 5,471 | | | | — | | | | -22,459 | | | | — | | Goodwill | | | — | | | | — | | | | 3,847 | | | | 2,373 | | | | — | | | | 6,220 | |
Goodwill | | | — | | | | — | | | | 3,847 | | | | 2,380 | | | | — | | | | 6,227 | | Brands | | | — | | | | — | | | | 4,405 | | | | 608 | | | | — | | | | 5,013 | |
Brands | | | — | | | | — | | | | 4,405 | | | | 611 | | | | — | | | | 5,016 | | Management and franchise contracts, net | | | — | | | | — | | | | 1,143 | | | | 309 | | | | — | | | | 1,452 | |
Management and franchise contracts, net | | | — | | | | — | | | | 1,075 | | | | 315 | | | | — | | | | 1,390 | | Other intangible assets, net | | | — | | | | — | | | | 511 | | | | 240 | | | | — | | | | 751 | |
Other intangible assets, net | | | — | | | | — | | | | 490 | | | | 237 | | | | — | | | | 727 | | Deferred income tax assets | | | 21 | | | | — | | | | — | | | | 193 | | | | -21 | | | | 193 | |
Deferred income tax assets | | | 22 | | | | 1 | | | | — | | | | 196 | | | | -23 | | | | 196 | | Other | | | — | | | | 121 | | | | 133 | | | | 149 | | | | — | | | | 403 | |
Other | | | — | | | | 99 | | | | 121 | | | | 190 | | | | — | | | | 410 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total property, investments and other assets | | | 4,549 | | | | 12,063 | | | | 16,042 | | | | 13,269 | | | | (21,744) | | | | 24,179 | |
Total property, investments and other assets | | | 5,026 | | | | 12,084 | | | | 16,149 | | | | 13,303 | | | | -22,482 | | | | 24,080 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | TOTAL ASSETS | | $ | 4,549 | | | $ | 12,063 | | | $ | 17,521 | | | $ | 14,196 | | | $ | -21,767 | | | $ | 26,562 | |
TOTAL ASSETS | | $ | 5,026 | | | $ | 12,084 | | | $ | 17,564 | | | $ | 14,305 | | | $ | (22,482) | | | $ | 26,497 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | 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 | | $ | — | | | $ | 51 | | | $ | 1,265 | | | $ | 683 | | | $ | — | | | $ | 1,999 | | 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 | | | — | | | | — | | | | — | | | | 107 | | | | — | | | | 107 | | Income taxes payable | | | — | | | | — | | | | 3 | | | | 31 | | | | -23 | | | | 11 | |
Income taxes payable | | | — | | | | — | | | | — | | | | 11 | | | | — | | | | 11 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total current liabilities | | | — | | | | 60 | | | | 1,338 | | | | 767 | | | | -23 | | | | 2,142 | |
Total current liabilities | | | — | | | | 51 | | | | 1,265 | | | | 804 | | | | — | | | | 2,120 | | Long-term debt | | | — | | | | 7,470 | | | | 54 | | | | 4,227 | | | | — | | | | 11,751 | |
Long-term debt | | | — | | | | 7,024 | | | | 54 | | | | 4,236 | | | | — | | | | 11,314 | | Non-recourse debt | | | — | | | | — | | | | — | | | | 920 | | | | — | | | | 920 | |
Non-recourse debt | | | — | | | | — | | | | — | | | | 890 | | | | — | | | | 890 | | Deferred revenues | | | — | | | | — | | | | 674 | | | | — | | | | — | | | | 674 | |
Deferred revenues | | | — | | | | — | | | | 593 | | | | — | | | | — | | | | 593 | | Deferred income tax liabilities | | | — | | | | 5 | | | | 2,298 | | | | 2,771 | | | | -21 | | | | 5,053 | |
Deferred income tax liabilities | | | — | | | | — | | | | 2,326 | | | | 2,755 | | | | -23 | | | | 5,058 | | Liability for guest loyalty program | | | — | | | | — | | | | 597 | | | | — | | | | — | | | | 597 | |
Liability for guest loyalty program | | | — | | | | — | | | | 630 | | | | — | | | | — | | | | 630 | | Other | | | 186 | | | | — | | | | 618 | | | | 345 | | | | — | | | | 1,149 | |
Other | | | 192 | | | | 5 | | | | 712 | | | | 236 | | | | — | | | | 1,145 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total liabilities | | | 186 | | | | 7,535 | | | | 5,579 | | | | 9,030 | | | | -44 | | | | 22,286 | |
Total liabilities | | | 192 | | | | 7,080 | | | | 5,580 | | | | 8,921 | | | | -23 | | | | 21,750 | | Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | | | | | | | Total Hilton stockholders’ equity | | | 4,363 | | | | 4,528 | | | | 11,942 | | | | 5,253 | | | | -21,723 | | | | 4,363 | |
Total Hilton stockholders’ equity | | | 4,834 | | | | 5,004 | | | | 11,984 | | | | 5,471 | | | | -22,459 | | | | 4,834 | | Noncontrolling interests | | | — | | | | — | | | | — | | | | -87 | | | | — | | | | -87 | |
Noncontrolling interests | | | — | | | | — | | | | — | | | | -87 | | | | — | | | | -87 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total equity | | | 4,363 | | | | 4,528 | | | | 11,942 | | | | 5,166 | | | | (21,723) | | | | 4,276 | |
Total equity | | | 4,834 | | | | 5,004 | | | | 11,984 | | | | 5,384 | | | | -22,459 | | | | 4,747 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | TOTAL LIABILITIES AND EQUITY | | $ | 4,549 | | | $ | 12,063 | | | $ | 17,521 | | | $ | 14,196 | | | $ | -21,767 | | | $ | 26,562 | |
TOTAL LIABILITIES AND EQUITY | | $ | 5,026 | | | $ | 12,084 | | | $ | 17,564 | | | $ | 14,305 | | | $ | -22,482 | | | $ | 26,497 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2012 | |
| | 31-Dec-13 | | | | 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 liabilities | | | 1,584 | | | | — | | | | 24,473 | | | | 4,151 | | | | (5,297 | ) | | | 24,911 | |
Total Hilton stockholders’ equity | | | 4,363 | | | | 4,528 | | | | 11,942 | | | | 5,253 | | | | -21,723 | | | | 4,363 | | Equity: | | | | | | | | | | | | | | | | | | | | | | | | |
Noncontrolling interests | | | — | | | | — | | | | — | | | | -87 | | | | — | | | | -87 | | Total Hilton stockholders’ equity | | | 2,301 | | | | — | | | | -1,389 | | | | 9,364 | | | | (7,975 | ) | | | 2,301 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Noncontrolling interests | | | — | | | | — | | | | — | | | | -146 | | | | — | | | | -146 | |
Total equity | | | 4,363 | | | | 4,528 | | | | 11,942 | | | | 5,166 | | | | -21,723 | | | | 4,276 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Total equity | | | 2,301 | | | | — | | | | (1,389) | | | | 9,218 | | | | (7,975 | ) | | | 2,155 | |
TOTAL LIABILITIES AND EQUITY | | $ | 4,549 | | | $ | 12,063 | | | $ | 17,521 | | | $ | 14,196 | | | $ | -21,767 | | | $ | 26,562 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | TOTAL LIABILITIES AND EQUITY | | $ | 3,885 | | | $ | — | | | $ | 23,084 | | | $ | 13,369 | | | $ | (13,272 | ) | | $ | 27,066 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, 2014 | | (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. | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | | |
Issuers | Guarantor | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (in millions) | | | | Year Ended December 31, 2013 | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Owned and leased hotels | | $ | — | | | $ | — | | | $ | 103 | | | $ | 1,973 | | | $ | -14 | | | $ | 2,062 | | Issuers | Guarantor |
Management and franchise fees and other | | | — | | | | — | | | | 377 | | | | 361 | | | | -72 | | | | 666 | | | | (in millions) | |
Timeshare | | | — | | | | — | | | | 506 | | | | 49 | | | | — | | | | 555 | | Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Owned and leased hotels | | $ | — | | | $ | — | | | $ | 190 | | | $ | 3,882 | | | $ | -26 | | | $ | 4,046 | |
| | | — | | | | — | | | | 986 | | | | 2,383 | | | | -86 | | | | 3,283 | | Management and franchise fees and other | | | — | | | | — | | | | 587 | | | | 733 | | | | -145 | | | | 1,175 | |
Other revenues from managed and franchised properties | | | — | | | | — | | | | 1,975 | | | | 193 | | | | -421 | | | | 1,747 | | Timeshare | | | — | | | | — | | | | 1,052 | | | | 57 | | | | — | | | | 1,109 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues | | | — | | | | — | | | | 2,961 | | | | 2,576 | | | | -507 | | | | 5,030 | | | | | — | | | | — | | | | 1,829 | | | | 4,672 | | | | -171 | | | | 6,330 | |
| | | | | | | Other revenues from managed and franchised properties | | | — | | | | — | | | | 3,869 | | | | 351 | | | | -815 | | | | 3,405 | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owned and leased hotels | | | — | | | | — | | | | 75 | | | | 1,566 | | | | -37 | | | | 1,604 | | Total revenues | | | — | | | | — | | | | 5,698 | | | | 5,023 | | | | -986 | | | | 9,735 | |
Timeshare | | | — | | | | — | | | | 390 | | | | 9 | | | | -34 | | | | 365 | | | | | | | | |
Depreciation and amortization | | | — | | | | — | | | | 150 | | | | 161 | | | | — | | | | 311 | | Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
General, administrative and other | | | — | | | | — | | | | 181 | | | | 64 | | | | -15 | | | | 230 | | Owned and leased hotels | | | — | | | | — | | | | 148 | | | | 3,058 | | | | -59 | | | | 3,147 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Timeshare | | | — | | | | — | | | | 797 | | | | 12 | | | | -79 | | | | 730 | |
| | | — | | | | — | | | | 796 | | | | 1,800 | | | | -86 | | | | 2,510 | | Depreciation and amortization | | | — | | | | — | | | | 277 | | | | 326 | | | | — | | | | 603 | |
Other expenses from managed and franchised properties | | | — | | | | — | | | | 1,975 | | | | 193 | | | | -421 | | | | 1,747 | | General, administrative and other | | | — | | | | — | | | | 620 | | | | 161 | | | | -33 | | | | 748 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total expenses | | | — | | | | — | | | | 2,771 | | | | 1,993 | | | | -507 | | | | 4,257 | | | | | — | | | | — | | | | 1,842 | | | | 3,557 | | | | -171 | | | | 5,228 | |
| | | | | | | Other expenses from managed and franchised properties | | | — | | | | — | | | | 3,869 | | | | 351 | | | | -815 | | | | 3,405 | |
Operating income | | | — | | | | — | | | | 190 | | | | 583 | | | | — | | | | 773 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Total expenses | | | — | | | | — | | | | 5,711 | | | | 3,908 | | | | -986 | | | | 8,633 | |
Interest income | | | — | | | | — | | | | 4 | | | | 2 | | | | — | | | | 6 | | | | | | | | |
Interest expense | | | — | | | | -172 | | | | -27 | | | | -112 | | | | — | | | | -311 | | Operating income (loss) | | | — | | | | — | | | | -13 | | | | 1,115 | | | | — | | | | 1,102 | |
Equity in earnings from unconsolidated affiliates | | | — | | | | — | | | | 10 | | | | 2 | | | | — | | | | 12 | | Interest income | | | 217 | | | | — | | | | 7 | | | | 2 | | | | -217 | | | | 9 | |
Gain on foreign currency transactions | | | — | | | | — | | | | 43 | | | | 3 | | | | — | | | | 46 | | Interest expense | | | — | | | | -105 | | | | -642 | | | | -90 | | | | 217 | | | | -620 | |
Other gain, net | | | — | | | | — | | | | 6 | | | | 8 | | | | — | | | | 14 | | Equity in earnings from unconsolidated affiliates | | | — | | | | — | | | | 13 | | | | 3 | | | | — | | | | 16 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Gain (loss) on foreign currency transactions | | | — | | | | — | | | | 35 | | | | -80 | | | | — | | | | -45 | |
| | | | | | | Gain on debt extinguishment | | | — | | | | — | | | | 229 | | | | — | | | | — | | | | 229 | |
Income (loss) before income taxes and equity in earnings from subsidiaries | | | — | | | | -172 | | | | 226 | | | | 486 | | | | — | | | | 540 | | Other gain, net | | | — | | | | — | | | | 2 | | | | 5 | | | | — | | | | 7 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax benefit (expense) | | | -4 | | | | 66 | | | | -92 | | | | -174 | | | | — | | | | -204 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Income (loss) before income taxes and equity in earnings from subsidiaries | | | 217 | | | | -105 | | | | -369 | | | | 955 | | | | — | | | | 698 | |
| | | | | | | Income tax benefit (expense) | | | -84 | | | | 40 | | | | 48 | | | | -242 | | | | — | | | | -238 | |
Income (loss) before equity in earnings from subsidiaries | | | -4 | | | | -106 | | | | 134 | | | | 312 | | | | — | | | | 336 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Equity in earnings from subsidiaries | | | 336 | | | | 442 | | | | 308 | | | | — | | | | -1,086 | | | | — | | 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 | | | 332 | | | | 336 | | | | 442 | | | | 312 | | | | -1,086 | | | | 336 | | | | | | | | |
Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -4 | | | | — | | | | -4 | | Net income | | | 415 | | | | 282 | | | | 347 | | | | 713 | | | | -1,297 | | | | 460 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -45 | | | | — | | | | -45 | |
Net income attributable to Hilton stockholders | | $ | 332 | | | $ | 336 | | | $ | 442 | | | $ | 308 | | | $ | -1,086 | | | $ | 332 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net income attributable to Hilton stockholders | | $ | 415 | | | $ | 282 | | | $ | 347 | | | $ | 668 | | | $ | -1,297 | | | $ | 415 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Comprehensive income | | $ | 410 | | | $ | 327 | | | $ | 415 | | | $ | 424 | | | $ | -1,164 | | | $ | 412 | | | | | | | | |
Comprehensive income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -2 | | | | — | | | | -2 | | Comprehensive income | | $ | 557 | | | $ | 288 | | | $ | 417 | | | $ | 797 | | | $ | -1,439 | | | $ | 620 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -63 | | | | — | | | | -63 | |
Comprehensive income attributable to Hilton stockholders | | $ | 410 | | | $ | 327 | | | $ | 415 | | | $ | 422 | | | $ | -1,164 | | | $ | 410 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive income attributable to Hilton stockholders | | $ | 557 | | | $ | 288 | | | $ | 417 | | | $ | 734 | | | $ | -1,439 | | | $ | 557 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | | | | Year Ended December 31, 2012 | |
Issuers | Guarantor | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
| | (in millions) | | Issuers | Guarantor |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | (in millions) | |
Owned and leased hotels | | $ | — | | | $ | — | | | $ | 93 | | | $ | 1,903 | | | $ | -12 | | | $ | 1,984 | | Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Management and franchise fees and other | | | — | | | | — | | | | 270 | | | | 358 | | | | -67 | | | | 561 | | Owned and leased hotels | | $ | — | | | $ | — | | | $ | 181 | | | $ | 3,821 | | | $ | -23 | | | $ | 3,979 | |
Timeshare | | | — | | | | — | | | | 492 | | | | 15 | | | | — | | | | 507 | | Management and franchise fees and other | | | — | | | | — | | | | 459 | | | | 762 | | | | -133 | | | | 1,088 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Timeshare | | | — | | | | — | | | | 1,081 | | | | 4 | | | | — | | | | 1,085 | |
| | | — | | | | — | | | | 855 | | | | 2,276 | | | | -79 | | | | 3,052 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other revenues from managed and franchised properties | | | — | | | | — | | | | 1,841 | | | | 155 | | | | -405 | | | | 1,591 | | | | | — | | | | — | | | | 1,721 | | | | 4,587 | | | | -156 | | | | 6,152 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other revenues from managed and franchised properties | | | — | | | | — | | | | 3,643 | | | | 295 | | | | -814 | | | | 3,124 | |
Total revenues | | | — | | | | — | | | | 2,696 | | | | 2,431 | | | | -484 | | | | 4,643 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Total revenues | | | — | | | | — | | | | 5,364 | | | | 4,882 | | | | -970 | | | | 9,276 | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owned and leased hotels | | | — | | | | — | | | | 73 | | | | 1,501 | | | | -27 | | | | 1,547 | | Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Timeshare | | | — | | | | — | | | | 382 | | | | 5 | | | | -36 | | | | 351 | | Owned and leased hotels | | | — | | | | — | | | | 142 | | | | 3,141 | | | | -53 | | | | 3,230 | |
Depreciation and amortization | | | — | | | | — | | | | 140 | | | | 169 | | | | — | | | | 309 | | Timeshare | | | — | | | | — | | | | 827 | | | | 4 | | | | -73 | | | | 758 | |
General, administrative and other | | | — | | | | — | | | | 135 | | | | 70 | | | | -16 | | | | 189 | | Depreciation and amortization | | | — | | | | — | | | | 251 | | | | 299 | | | | — | | | | 550 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Impairment losses | | | — | | | | — | | | | 13 | | | | 41 | | | | — | | | | 54 | |
| | | — | | | | — | | | | 730 | | | | 1,745 | | | | -79 | | | | 2,396 | | General, administrative and other | | | — | | | | — | | | | 342 | | | | 148 | | | | -30 | | | | 460 | |
Other expenses from managed and franchised properties | | | — | | | | — | | | | 1,841 | | | | 155 | | | | -405 | | | | 1,591 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | — | | | | 1,575 | | | | 3,633 | | | | -156 | | | | 5,052 | |
Total expenses | | | — | | | | — | | | | 2,571 | | | | 1,900 | | | | -484 | | | | 3,987 | | Other expenses from managed and franchised properties | | | — | | | | — | | | | 3,643 | | | | 295 | | | | -814 | | | | 3,124 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income | | | — | | | | — | | | | 125 | | | | 531 | | | | — | | | | 656 | | Total expenses | | | — | | | | — | | | | 5,218 | | | | 3,928 | | | | -970 | | | | 8,176 | |
| | | | | | | | | | | | | |
Interest income | | | 217 | | | | — | | | | 3 | | | | — | | | | -217 | | | | 3 | | Operating income | | | — | | | | — | | | | 146 | | | | 954 | | | | — | | | | 1,100 | |
Interest expense | | | — | | | | — | | | | -462 | | | | -29 | | | | 217 | | | | -274 | | Interest income | | | 403 | | | | — | | | | 7 | | | | 8 | | | | -403 | | | | 15 | |
Equity in earnings from unconsolidated affiliates | | | — | | | | — | | | | 8 | | | | — | | | | — | | | | 8 | | Interest expense | | | — | | | | — | | | | -916 | | | | -56 | | | | 403 | | | | -569 | |
Loss on foreign currency transactions | | | — | | | | — | | | | -39 | | | | -43 | | | | — | | | | -82 | | Equity in earnings (losses) from unconsolidated affiliates | | | — | | | | — | | | | -12 | | | | 1 | | | | — | | | | -11 | |
Other gain, net | | | — | | | | — | | | | 1 | | | | 5 | | | | — | | | | 6 | | Gain on foreign currency transactions | | | — | | | | — | | | | 12 | | | | 11 | | | | — | | | | 23 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other gain, net | | | — | | | | — | | | | 6 | | | | 9 | | | | — | | | | 15 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes and equity in earnings from subsidiaries | | | 217 | | | | — | | | | -364 | | | | 464 | | | | — | | | | 317 | | | | | | | | |
| | | | | | | Income (loss) before income taxes and equity in earnings from subsidiaries | | | 403 | | | | — | | | | -757 | | | | 927 | | | | — | | | | 573 | |
Income tax benefit (expense) | | | -85 | | | | — | | | | 147 | | | | -184 | | | | — | | | | -122 | | Income tax benefit (expense) | | | -155 | | | | — | | | | 312 | | | | -371 | | | | — | | | | -214 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Income (loss) before equity in earnings from subsidiaries | | | 132 | | | | — | | | | -217 | | | | 280 | | | | — | | | | 195 | | Income (loss) before equity in earnings from subsidiaries | | | 248 | | | | — | | | | -445 | | | | 556 | | | | — | | | | 359 | |
| | | | | | | Equity in earnings from subsidiaries | | | 104 | | | | — | | | | 549 | | | | — | | | | -653 | | | | — | |
Equity in earnings from subsidiaries | | | 57 | | | | — | | | | 274 | | | | — | | | | -331 | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Net income | | | 352 | | | | — | | | | 104 | | | | 556 | | | | -653 | | | | 359 | |
Net income | | | 189 | | | | — | | | | 57 | | | | 280 | | | | -331 | | | | 195 | | Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -7 | | | | — | | | | -7 | |
Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -6 | | | | — | | | | -6 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Net income attributable to Hilton stockholders | | $ | 352 | | | $ | — | | | $ | 104 | | | $ | 549 | | | $ | -653 | | | $ | 352 | |
Net income attributable to Hilton stockholders | | $ | 189 | | | $ | — | | | $ | 57 | | | $ | 274 | | | $ | (331) | | | $ | 189 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | Comprehensive income | | $ | 435 | | | $ | — | | | $ | 126 | | | $ | 631 | | | $ | -736 | | | $ | 456 | |
Comprehensive income | | $ | 4 | | | $ | — | | | $ | 10 | | | $ | 158 | | | $ | -146 | | | $ | 26 | | Comprehensive income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -21 | | | | — | | | | -21 | |
Comprehensive income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -22 | | | | — | | | | -22 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | Comprehensive income attributable to Hilton stockholders | | $ | 435 | | | $ | — | | | $ | 126 | | | $ | 610 | | | $ | -736 | | | $ | 435 | |
Comprehensive income attributable to Hilton stockholders | | $ | 4 | | | $ | — | | | $ | 10 | | | $ | 136 | | | $ | -146 | | | $ | 4 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2011 | |
| | Six Months Ended June 30, 2014 | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
| | Parent | | | Subsidiary | | | Guarantors | | | Non-Guarantors | | | Eliminations | | | Total | | Issuers | Guarantor |
Issuers | | | (in millions) | |
| | (in millions) | | Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | | Owned and leased hotels | | $ | — | | | $ | — | | | $ | 171 | | | $ | 3,751 | | | $ | -24 | | | $ | 3,898 | |
Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 384 | | | $ | 285 | | | $ | -157 | | | $ | 512 | | Management and franchise fees and other | | | — | | | | — | | | | 383 | | | | 756 | | | | -125 | | | | 1,014 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Timeshare | | | — | | | | — | | | | 940 | | | | 4 | | | | — | | | | 944 | |
Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures for property and equipment | | | — | | | | — | | | | -6 | | | | -104 | | | | — | | | | -110 | | | | | — | | | | — | | | | 1,494 | | | | 4,511 | | | | -149 | | | | 5,856 | |
Payments received on other financing receivables | | | — | | | | — | | | | 1 | | | | 1 | | | | — | | | | 2 | | Other revenues from managed and franchised properties | | | — | | | | — | | | | 3,521 | | | | 196 | | | | -790 | | | | 2,927 | |
Issuance of other financing receivables | | | — | | | | — | | | | — | | | | -1 | | | | — | | | | -1 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments in affiliates | | | — | | | | — | | | | -5 | | | | — | | | | — | | | | -5 | | Total revenues | | | — | | | | — | | | | 5,015 | | | | 4,707 | | | | -939 | | | | 8,783 | |
Distributions from unconsolidated affiliates | | | — | | | | — | | | | 11 | | | | — | | | | — | | | | 11 | | | | | | | | |
Proceeds from asset dispositions | | | — | | | | — | | | | 4 | | | | 31 | | | | — | | | | 35 | | Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Contract acquisition costs | | | — | | | | — | | | | -3 | | | | -18 | | | | — | | | | -21 | | Owned and leased hotels | | | — | | | | — | | | | 140 | | | | 3,124 | | | | -51 | | | | 3,213 | |
Software capitalization costs | | | — | | | | — | | | | -32 | | | | — | | | | — | | | | -32 | | Timeshare | | | — | | | | — | | | | 731 | | | | 4 | | | | -67 | | | | 668 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Depreciation and amortization | | | — | | | | — | | | | 246 | | | | 318 | | | | — | | | | 564 | |
Net cash used in investing activities | | | — | | | | — | | | | -30 | | | | -91 | | | | — | | | | -121 | | Impairment losses | | | — | | | | — | | | | 8 | | | | 12 | | | | — | | | | 20 | |
| | | | | | | | | | | | | | | | | | | | | | | | | General, administrative and other | | | — | | | | — | | | | 301 | | | | 146 | | | | -31 | | | | 416 | |
Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings | | | — | | | | — | | | | — | | | | 350 | | | | — | | | | 350 | | | | | — | | | | — | | | | 1,426 | | | | 3,604 | | | | -149 | | | | 4,881 | |
Repayment of debt | | | — | | | | -450 | | | | — | | | | -333 | | | | — | | | | -783 | | Other expenses from managed and franchised properties | | | — | | | | — | | | | 3,521 | | | | 196 | | | | -790 | | | | 2,927 | |
Debt issuance costs | | | — | | | | -1 | | | | — | | | | -1 | | | | — | | | | -2 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in restricted cash and cash equivalents | | | — | | | | — | | | | — | | | | -17 | | | | — | | | | -17 | | Total expenses | | | — | | | | — | | | | 4,947 | | | | 3,800 | | | | -939 | | | | 7,808 | |
Intercompany transfers | | | — | | | | 451 | | | | -391 | | | | -60 | | | | — | | | | — | | | | | | | | |
Dividends paid to Guarantors | | | — | | | | — | | | | — | | | | -157 | | | | 157 | | | | — | | Operating income | | | — | | | | — | | | | 68 | | | | 907 | | | | — | | | | 975 | |
Capital contribution | | | — | | | | — | | | | — | | | | 13 | | | | — | | | | 13 | | Interest income | | | 359 | | | | — | | | | 7 | | | | 4 | | | | -359 | | | | 11 | |
Distributions to noncontrolling interests | | | — | | | | — | | | | — | | | | -2 | | | | — | | | | -2 | | Interest expense | | | — | | | | — | | | | -948 | | | | -54 | | | | 359 | | | | -643 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Equity in losses from unconsolidated affiliates | | | — | | | | — | | | | -133 | | | | -12 | | | | — | | | | -145 | |
Net cash used in financing activities | | | — | | | | — | | | | -391 | | | | -207 | | | | 157 | | | | -441 | | Gain (loss) on foreign currency transactions | | | — | | | | — | | | | -26 | | | | 5 | | | | — | | | | -21 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Other gain, net | | | — | | | | — | | | | 14 | | | | 5 | | | | — | | | | 19 | |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | — | | | | 1 | | | | — | | | | 1 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net decrease in cash and cash equivalents | | | — | | | | — | | | | -37 | | | | -12 | | | | — | | | | -49 | | | | | | | | |
Cash and cash equivalents, beginning of period | | | — | | | | — | | | | 329 | | | | 265 | | | | — | | | | 594 | | Income (loss) before income taxes and equity in earnings from subsidiaries | | | 359 | | | | — | | | | -1,018 | | | | 855 | | | | — | | | | 196 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Income tax benefit (expense) | | | -137 | | | | — | | | | 397 | | | | -201 | | | | — | | | | 59 | |
Cash and cash equivalents, end of period | | $ | — | | | $ | — | | | $ | 292 | | | $ | 253 | | | $ | — | | | $ | 545 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income (loss) before equity in earnings from subsidiaries | | | 222 | | | | — | | | | -621 | | | | 654 | | | | — | | | | 255 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Equity in earnings from subsidiaries | | | 31 | | | | — | | | | 652 | | | | — | | | | -683 | | | | — | |
| | Six Months Ended June 30, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | | | | | | | | |
Issuers | Guarantors | Net income | | | 253 | | | | — | | | | 31 | | | | 654 | | | | -683 | | | | 255 | |
| | (in millions) | | Net income attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | -2 | | | | — | | | | -2 | |
Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 454 | | | $ | 184 | | | $ | — | | | $ | 638 | | Net income attributable to Hilton stockholders | | $ | 253 | | | $ | — | | | $ | 31 | | | $ | 652 | | | $ | -683 | | | $ | 253 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures for property and equipment | | | — | | | | — | | | | -10 | | | | -111 | | | | — | | | | -121 | | Comprehensive income | | $ | 162 | | | $ | — | | | $ | 30 | | | $ | 561 | | | $ | -592 | | | $ | 161 | |
Acquisitions | | | — | | | | — | | | | — | | | | -30 | | | | — | | | | -30 | | Comprehensive loss attributable to noncontrolling interests | | | — | | | | — | | | | — | | | | 1 | | | | — | | | | 1 | |
Payments received on other financing receivables | | | — | | | | — | | | | 1 | | | | — | | | | — | | | | 1 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of other financing receivables | | | — | | | | — | | | | -6 | | | | -1 | | | | — | | | | -7 | | Comprehensive income attributable to Hilton stockholders | | $ | 162 | | | $ | — | | | $ | 30 | | | $ | 562 | | | $ | -592 | | | $ | 162 | |
Investments in affiliates | | | — | | | | — | | | | -3 | | | | — | | | | — | | | | -3 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Distributions from unconsolidated affiliates | | | — | | | | — | | | | 13 | | | | — | | | | — | | | | 13 | | |
Contract acquisition costs | | | — | | | | — | | | | — | | | | -10 | | | | — | | | | -10 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Software capitalization costs | | | — | | | | — | | | | -26 | | | | — | | | | — | | | | -26 | | | | Year Ended December 31, 2013 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Parent | | | Subsidiary | | | Guarantors | | | Non- | | | Eliminations | | | Total | |
Net cash used in investing activities | | | — | | | | — | | | | -31 | | | | -152 | | | | — | | | | -183 | | Issuers | Guarantors |
| | | | | | | | | | | | | | | | | | | | | | | | | | | (in millions) | |
Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Borrowings | | | — | | | | — | | | | — | | | | 451 | | | | — | | | | 451 | | Net cash provided by operating activities | | $ | — | | | $ | — | | | $ | 1,574 | | | $ | 630 | | | $ | -103 | | | $ | 2,101 | |
Repayment of debt | | | — | | | | — | | | | -894 | | | | -58 | | | | — | | | | -952 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in restricted cash and cash equivalents | | | — | | | | — | | | | — | | | | -30 | | | | — | | | | -30 | | Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | |
Intercompany transfers | | | — | | | | — | | | | 367 | | | | -367 | | | | — | | | | — | | Capital expenditures for property and equipment | | | — | | | | — | | | | -23 | | | | -231 | | | | — | | | | -254 | |
Distributions to noncontrolling interests | | | — | | | | — | | | | — | | | | -3 | | | | — | | | | -3 | | Acquisitions | | | — | | | | — | | | | — | | | | -30 | | | | — | | | | -30 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Payments received on other financing receivables | | | — | | | | — | | | | 4 | | | | 1 | | | | — | | | | 5 | |
Net cash used in financing activities | | | — | | | | — | | | | -527 | | | | -7 | | | | — | | | | -534 | | Issuance of other financing receivables | | | — | | | | — | | | | -6 | | | | -4 | | | | — | | | | -10 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Investments in affiliates | | | — | | | | — | | | | -4 | | | | — | | | | — | | | | -4 | |
Effect of exchange rate changes on cash and cash equivalents | | | — | | | | — | | | | — | | | | -15 | | | | — | | | | -15 | | Distributions from unconsolidated affiliates | | | — | | | | — | | | | 33 | | | | — | | | | — | | | | 33 | |
Net increase (decrease) in cash and cash equivalents | | | — | | | | — | | | | -104 | | | | 10 | | | | — | | | | -94 | | Contract acquisition costs | | | — | | | | — | | | | -14 | | | | -30 | | | | — | | | | -44 | |
Cash and cash equivalents, beginning of period | | | — | | | | — | | | | 542 | | | | 213 | | | | — | | | | 755 | | Software capitalization costs | | | — | | | | — | | | | -78 | | | | — | | | | — | | | | -78 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | | $ | — | | | $ | — | | | $ | 438 | | | $ | 223 | | | $ | — | | | $ | 661 | | 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 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |