株探米国株
日本語 英語
エドガーで原本を確認する
0001617406false00016174062022-11-022022-11-02

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 2, 2022

 

Park Hotels & Resorts Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-37795

36-2058176

(State or Other Jurisdiction

of Incorporation)

(Commission

File Number)

(IRS Employer

Identification No.)

 

 

 

1775 Tysons Blvd., 7th Floor, Tysons, VA

 

22102

(Address of Principal Executive Offices)

 

(Zip Code)

(571) 302-5757

(Registrant’s Telephone Number, Including Area Code)

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of class

Trading Symbol

Name of exchange on which registered

Common Stock, $0.01 par value per share

PK

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


 

 

Item 2.02. Results of Operations and Financial Condition.

On November 2, 2022, Park Hotels & Resorts Inc. (the “Company”) issued a press release announcing its results of operations for the third quarter ended September 30, 2022 and made available certain supplemental information concerning the portfolio and operation of the Company. Copies of the press release and the supplemental information are furnished as Exhibits 99.1 and Exhibit 99.2, respectively, to this Current Report on Form 8-K.

In accordance with General Instructions B.2 of Form 8-K, the information included in Item 2.02 of this Current Report on Form 8-K (including Exhibits 99.1 and 99.2 hereto) shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing made by the Company under the Exchange Act or Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

Number

 

Description

 

 

 

99.1

 

Press release dated November 2, 2022.

99.2

 

Third Quarter 2022 Supplemental Data.

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 

 

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

Park Hotels & Resorts Inc.

 

 

 

 

Date: November 2, 2022

 

By:

/s/ Sean M. Dell’Orto

 

 

 

Sean M. Dell’Orto

 

 

 

Executive Vice President, Chief Financial Officer and Treasurer

 

 


EX-99.1 2 pk-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

img186621066_0.jpg 

 

 

Investor Contact

1775 Tysons Boulevard, 7th Floor

Ian Weissman

Tysons, VA 22102

+ 1 571 302 5591

www.pkhotelsandresorts.com

 

Park Hotels & Resorts Inc. Reports Third Quarter 2022 Results

TYSONS, VA (November 2, 2022) – Park Hotels & Resorts Inc. (“Park” or the “Company”) (NYSE: PK) today announced results for the third quarter ended September 30, 2022 and provided an operational update.

 

Third quarter financial highlights include:

Pro-forma RevPAR was $171.27, an increase of $65.34, or 61.7%, from the same period in 2021 and a decrease of 8.8% from the same period in 2019;
Pro-forma occupancy was 71.7%, an increase of 1 percentage point from the second quarter of 2022 and a decrease of 13 percentage points from the same period in 2019;
Net income and net income attributable to stockholders were $40 million and $35 million, respectively;
Adjusted EBITDA was $158 million;
Pro-forma Hotel Adjusted EBITDA was $166 million;
Adjusted FFO attributable to stockholders was $94 million;
Diluted earnings per share was $0.15; and
Diluted Adjusted FFO per share was $0.42.

 

Additional highlights include:

 

Sold the 162-room Hilton Garden Inn LAX/El Segundo in September 2022 for $37.5 million or $231,000 per key and the 128-room Hilton Garden Inn Chicago/Oakbrook Terrace in July 2022 for $9.4 million or $73,000 per key;
In October 2022, the unconsolidated joint venture that owns the 190-room DoubleTree Hotel Las Vegas Airport sold the hotel for gross proceeds of $22.4 million. Park's pro-rata share of the gross proceeds was $11.2 million;
Year-to-date, Park has sold its interests in seven non-core hotels for total gross proceeds of approximately $317 million, or 14.0x the hotels’ combined 2019 Adjusted EBITDA (or 12.9x when excluding anticipated capital expenditures), and at an average capitalization rate of 6.2% on the hotels’ combined 2019 net operating income (or 6.7% excluding anticipated maintenance capital expenditures); and
The impact of Hurricanes Ian and Fiona on Park's Florida and Puerto Rico hotels in September 2022 is not expected to be material. For the third quarter, Park recognized a $2 million loss for costs to repair and remediate these hotels and the EBITDA impact for the quarter was less than $2 million.

 

Thomas J. Baltimore, Jr., Chairman and Chief Executive Officer, stated, “I am very encouraged by our third quarter results in spite of increased macro uncertainty, and I am especially proud of our team for their dedication following the devastating effects of Hurricanes Ian and Fiona. Leisure demand remained strong from summer travel while business transient demand continues to accelerate across our New York, Chicago, San Francisco, Southern California and Boston markets. Average rates exceeded 2019 levels at our resort and suburban hotels, while average rates at our urban and airport hotels approximated 2019 levels. We are also excited by the positive momentum we are seeing in group business, both pickup within the quarter and accelerating pace for the remainder of 2022 and into 2023, with average group rates maintaining or exceeding 2019 levels. Additionally, Park has continued to execute on its capital recycling strategy, which has helped to improve the company’s liquidity and financial flexibility, while continuing to improve the overall quality of our portfolio. Accordingly, we have closed on approximately $317 million of non-core asset sales year-to-date, including approximately $58 million sold since July 2022, and have several other assets at various stages of the marketing process. With current liquidity of approximately $1.9 billion, we are well positioned to pivot between defense and offense depending upon the macro backdrop and are confident we will create meaningful long-term value for shareholders."

 

1

 


 

Selected Statistical and Financial Information

(unaudited, amounts in millions, except Pro-forma RevPAR, Pro-forma ADR, Pro-forma Total RevPAR and per share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

 

2022

 

 

2021

 

 

Change ($)

 

 

Change(1)

 

 

2022

 

 

2021

 

 

Change ($)

 

 

Change(1)

 

 

Pro-forma RevPAR

 

$

171.27

 

 

$

105.93

 

 

$

65.34

 

 

 

61.7

%

 

$

154.21

 

 

$

75.61

 

 

$

78.60

 

 

 

103.9

%

 

Pro-forma Occupancy

 

 

71.7

%

 

 

50.8

%

 

N/A

 

 

 

20.9

%

pts

 

64.8

%

 

 

39.6

%

 

N/A

 

 

 

25.2

%

pts

Pro-forma ADR

 

$

238.87

 

 

$

208.51

 

 

$

30.36

 

 

 

14.6

%

 

$

238.16

 

 

$

191.06

 

 

$

47.10

 

 

 

24.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma Total RevPAR

 

$

257.78

 

 

$

159.24

 

 

$

98.54

 

 

 

61.9

%

 

$

238.97

 

 

$

114.05

 

 

$

124.92

 

 

 

109.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

40

 

 

$

(82

)

 

$

122

 

 

 

148.8

%

 

$

138

 

 

$

(387

)

 

$

525

 

 

 

135.7

%

 

Net income (loss) attributable to
   stockholders

 

$

35

 

 

$

(86

)

 

$

121

 

 

 

140.7

%

 

$

128

 

 

$

(392

)

 

$

520

 

 

 

132.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

158

 

 

$

77

 

 

$

81

 

 

 

105.2

%

 

$

447

 

 

$

61

 

 

$

386

 

 

 

632.8

%

 

Pro-forma Hotel Adjusted EBITDA

 

$

166

 

 

$

81

 

 

$

85

 

 

 

104.5

%

 

$

460

 

 

$

91

 

 

$

369

 

 

 

406.7

%

 

Pro-forma Hotel Adjusted EBITDA margin

 

 

25.9

%

 

 

20.5

%

 

N/A

 

 

 

540 bps

 

 

 

26.1

%

 

 

10.8

%

 

N/A

 

 

 

1,530 bps

 

 

Adjusted FFO attributable to stockholders

 

$

94

 

 

$

5

 

 

$

89

 

 

 

1,780.0

%

 

$

251

 

 

$

(146

)

 

$

397

 

 

 

271.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share – Diluted(1)

 

$

0.15

 

 

$

(0.36

)

 

$

0.51

 

 

 

141.7

%

 

$

0.55

 

 

$

(1.66

)

 

$

2.21

 

 

 

133.1

%

 

Adjusted FFO per share – Diluted(1)

 

$

0.42

 

 

$

0.02

 

 

$

0.40

 

 

 

2,000.0

%

 

$

1.09

 

 

$

(0.62

)

 

$

1.71

 

 

 

275.8

%

 

Weighted average shares outstanding –
   Diluted

 

 

224

 

 

 

236

 

 

N/A

 

 

 

(12

)

 

 

229

 

 

 

236

 

 

N/A

 

 

 

(7

)

 

 

 

 

(1)

Amounts are calculated based on unrounded numbers.

 

Hurricanes Ian and Fiona

 

In September 2022, Hurricanes Ian and Fiona caused minimal damage and disruption at Park's Puerto Rico, Orlando, Miami and Key West hotels. Although the total amount of costs to repair and remediate the minor damage has not yet been determined, it is not expected to be significant. The affected hotels experienced some group cancellations and displacement; however, the majority of lost revenue in September 2022 was replaced with revenue from displaced residents, recovery personnel and incremental transient demand, resulting in only 20 basis points of impact to RevPAR growth for the quarter. Park is continuing to assess both the extent of costs and any ongoing business interruption. As of September 30, 2022, Park incurred costs of approximately $2 million resulting from these hurricanes.

 

Operational Update

 

Changes in Park's 2022 Pro-forma ADR, occupancy and RevPAR compared to the same periods in 2021 and 2019, and 2022 Pro-forma occupancy were as follows:

 

 

Change in Pro-forma ADR

 

 

Change in Pro-forma Occupancy

 

 

Change in Pro-forma RevPAR

 

 

 

2022 Pro-forma

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

 

Occupancy

 

Q1 2022

 

43.7

%

 

 

0.8

%

 

 

25.3

%

 pts

 

(26.0

)%

 pts

 

183.4

%

 

 

(33.1

)%

 

 

 

51.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

29.0

 

 

 

8.5

 

 

 

29.3

 

 

 

(14.7

)

 

 

120.0

 

 

 

(10.1

)

 

 

 

70.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jul 2022

 

11.7

 

 

 

12.5

 

 

 

16.5

 

 

 

(12.7

)

 

 

44.5

 

 

 

(4.2

)

 

 

 

73.0

 

Aug 2022

 

9.0

 

 

 

3.4

 

 

 

20.7

 

 

 

(15.5

)

 

 

54.7

 

 

 

(15.4

)

 

 

 

69.9

 

Sept 2022

 

25.8

 

 

 

5.1

 

 

 

25.6

 

 

 

(9.3

)

 

 

94.9

 

 

 

(6.8

)

 

 

 

72.2

 

Q3 2022

 

14.6

 

 

 

7.2

 

 

 

20.9

 

 

 

(12.5

)

 

 

61.7

 

 

 

(8.8

)

 

 

 

71.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preliminary Oct 2022

 

20.2

 

 

 

4.0

 

 

 

23.8

 

 

 

(11.0

)

 

 

77.8

 

 

 

(9.6

)

 

 

 

73.5

 

 

Changes in Park's 2022 Pro-forma ADR, occupancy and RevPAR for the three and nine months ended September 30, 2022 compared to the same periods in 2021 and 2019, and 2022 Pro-forma occupancy for the three and nine months ended September 30, 2022 by hotel type were as follows:

 

 

 

Three Months Ended September 30,

 

 

 

Change in Pro-forma ADR

 

 

Change in Pro-forma Occupancy

 

 

Change in Pro-forma RevPAR

 

 

 

2022 Pro-forma

 

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

 

Occupancy

 

Resort

 

 

5.9

%

 

 

22.8

%

 

 

9.8

%

pts

 

(6.2

)%

pts

 

21.4

%

 

 

13.7

%

 

 

 

76.9

%

Urban

 

 

30.0

 

 

 

(0.6

)

 

 

29.3

 

 

 

(17.6

)

 

 

129.0

 

 

 

(21.1

)

 

 

 

67.8

 

Airport

 

 

17.6

 

 

 

 

 

 

15.2

 

 

 

(8.5

)

 

 

47.4

 

 

 

(10.0

)

 

 

 

75.6

 

Suburban

 

 

27.3

 

 

 

4.1

 

 

 

21.5

 

 

 

(13.2

)

 

 

85.8

 

 

 

(12.8

)

 

 

 

68.2

 

All Types

 

 

14.6

 

 

 

7.2

 

 

 

20.9

 

 

 

(12.5

)

 

 

61.7

 

 

 

(8.8

)

 

 

 

71.7

 

 

2

 


 

 

 

 

Nine Months Ended September 30,

 

 

 

Change in Pro-forma ADR

 

 

Change in Pro-forma Occupancy

 

 

Change in Pro-forma RevPAR

 

 

 

2022 Pro-forma

 

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

2022 vs. 2021

 

 

2022 vs. 2019

 

 

 

Occupancy

 

Resort

 

 

14.0

%

 

 

23.5

%

 

 

20.8

%

pts

 

(10.2

)%

pts

 

57.4

%

 

 

8.7

%

 

 

 

75.3

%

Urban

 

 

50.5

 

 

 

(2.6

)

 

 

29.0

 

 

 

(24.1

)

 

 

206.9

 

 

 

(31.6

)

 

 

 

56.8

 

Airport

 

 

23.1

 

 

 

(4.5

)

 

 

23.1

 

 

 

(10.7

)

 

 

80.9

 

 

 

(16.8

)

 

 

 

72.4

 

Suburban

 

 

35.5

 

 

 

(3.1

)

 

 

22.1

 

 

 

(20.1

)

 

 

118.0

 

 

 

(27.9

)

 

 

 

58.3

 

All Types

 

 

24.6

 

 

 

5.9

 

 

 

25.2

 

 

 

(17.7

)

 

 

103.9

 

 

 

(16.8

)

 

 

 

64.8

 

Domestic leisure transient demand continues to grow compared to 2021 as a result of the easing of domestic restrictions; however, some restrictions on international travel remain in place. The Pro-forma Rooms Revenue mix for the three and nine months ended September 30, 2022, 2021, 2020 and 2019 were as follows:

 

 

 

Three Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

Group

 

 

22.8

%

 

 

13.3

%

 

 

13.8

%

 

 

27.6

%

Transient

 

 

70.6

 

 

 

79.8

 

 

 

68.9

 

 

 

64.8

 

Contract

 

 

4.5

 

 

 

5.0

 

 

 

15.4

 

 

 

5.6

 

Other

 

 

2.1

 

 

 

1.9

 

 

 

1.9

 

 

 

2.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

Group

 

 

25.6

%

 

 

10.3

%

 

 

29.3

%

 

 

31.5

%

Transient

 

 

67.8

 

 

 

81.7

 

 

 

59.5

 

 

 

61.1

 

Contract

 

 

4.4

 

 

 

6.3

 

 

 

8.9

 

 

 

5.3

 

Other

 

 

2.2

 

 

 

1.7

 

 

 

2.3

 

 

 

2.1

 

Park saw an improvement in demand beginning in mid-February 2022 as restrictions declined across the country, business travel accelerated and group demand began to return to Park's urban hotels. Park continues to see group business materialize, and during the third quarter of 2022, booked $16 million of additional group revenue for the quarter. In September 2022, group bookings for the remainder of 2022 and 2023 continued to gain with the addition of approximately 300,000 room nights as compared to June 2022. As of the end of September 2022, group bookings for the remainder of 2022 were approximately 77% of what 2019 group bookings were as of the end of September 2019, an increase of 800 basis points from the end of June 2022, with average group rate at 2019 levels for the same time period. Group bookings for 2023 are 72% of what 2019 group bookings were as of the end of September 2018, an increase of 180 basis points from the end of June 2022, with average group rates exceeding 2019 average group rates by over 4% for the same time period.

Mid-week occupancies for Park's business-oriented hotels increased to an average of 72% for the third quarter of 2022 compared to 69% for the second quarter of 2022, with September 2022 at 80%, signaling continued recovery of business transient demand.

 

Highlights for Park's consolidated hotels owned as of November 2, 2022 in each of the Company’s key markets are as follows:

Hawaii: Park's Hawaii hotels continued to benefit from increased domestic leisure demand, achieving peak combined occupancy of 93% in July 2022. The Hilton Hawaiian Village achieved its highest-ever rate of $354 for the month of July 2022, an increase of 15% compared to July 2019, with the Hilton Waikoloa Village achieving a peak rate of $413 in July 2022, a 71% increase compared to July 2019. Occupancy for the quarter was 92% and 79% for the Hilton Hawaiian Village and the Hilton Waikoloa Village, respectively. Preliminary combined occupancy for October 2022 is 83%;
San Francisco: Occupancy at Park's San Francisco hotels was 65% for the quarter, achieving peak combined occupancy of 69% in September 2022. The JW Marriott San Francisco Union Square and Hyatt Centric Fisherman's Wharf achieved occupancy of 76% and 80%, respectively, for the quarter. Preliminary combined occupancy for October 2022 is 59%. In September 2022, over 13,000 combined group nights were booked for 2023 for the Hilton San Francisco Union Square and Parc 55 - a Hilton Hotel, more than the previous three months of group bookings combined;
Orlando: Occupancy at Park’s Orlando hotels was 59% for the quarter, with peak combined occupancy of 63% in August 2022. Combined rate for the third quarter increased 17% and RevPAR increased by 3% compared to the third quarter of 2019. Preliminary combined occupancy for October 2022 is 75%. Group bookings for 2023 as of the end of September 2022 were over 83% of what 2019 bookings were as of the end of September 2018, with average group rates exceeding 2019 average group rates by over 11%; New Orleans: Occupancy for the Hilton New Orleans Riverside was 56% for the quarter, with peak occupancy of 63% in September 2022.

3

 


 

Rate for the third quarter increased 4% compared to the third quarter of 2019. Preliminary occupancy for October 2022 is 70%. Group bookings for 2023 as of the end of September 2022 were over 91% of what 2019 bookings were as of the end of September 2018, with average group rates exceeding 2019 average group rates by over 5%;
Boston: Park’s Boston hotels benefited from strong leisure demand, achieving combined occupancy of 85% during each month of the quarter. Combined rate for the third quarter exceeded the third quarter of 2019. Preliminary combined occupancy for October 2022 is 88%;
New York: The New York Hilton Midtown benefited from both domestic leisure and group demand, resulting in peak occupancy of 88% in September 2022, driven primarily from demand related to the U.S. Open, with occupancy of 74% for the quarter. Rate for the third quarter increased 7% compared to the third quarter of 2019. Preliminary occupancy for October 2022 is 84%. Group bookings for 2023 as of the end of September 2022 were over 96% of what 2019 bookings were as of the end of September 2018, with average group rates exceeding 2019 average group rates by over 2%. In September 2022, over 25,000 group room nights were booked for 2023, four times more bookings than the previous three months combined;
Southern California: Park’s hotels in Southern California benefited from strong leisure demand, resulting in combined Pro-forma occupancy of 79% for the quarter, with peak combined Pro-forma occupancy of 83% in July 2022. Compared to the third quarter of 2019, combined Pro-forma rate for the third quarter increased 34% and combined RevPAR increased 17%, with rate at Park's San Diego hotels exceeding the third quarter of 2019 on a Pro-forma basis by 54% and RevPAR by 28%. Preliminary combined occupancy for October 2022 is 82%;
Chicago: Pro-forma occupancy at Park's Chicago hotels was 68% for the quarter, benefiting from leisure transient demand, with peak combined Pro-forma occupancy of 72% in July 2022. Compared to the third quarter of 2019, combined Pro-forma rate increased 9%. Preliminary combined occupancy for October 2022 is 65%. Group bookings for 2023 for the Hilton Chicago Downtown as of the end of September 2022 were over 75% of what 2019 bookings were as of the end of September 2018, with average group rates exceeding 2019 average group rates by over 2%;
Key West: Park's Key West hotels achieved combined occupancy of 66% for the quarter, with peak occupancy of 80% in July 2022. Compared to the third quarter of 2019, combined rate increased by 38%. Preliminary combined occupancy for October 2022 is 57%;
Denver: Occupancy at the Hilton Denver was 73% for the quarter, achieving peak occupancy of 74% in August 2022. Compared to the third quarter of 2019, rate increased by 10%. Preliminary occupancy for October 2022 is 74%;
Miami: Occupancy at Park’s Miami hotels was 79% for the quarter, with peak combined occupancy of 81% in July 2022. Compared to the third quarter of 2019, combined rate increased by 27% and combined RevPAR increased by 19%. Preliminary combined occupancy for October 2022 is 80%;
Washington, D.C.: Park’s hotels in the Washington, D.C. market benefited from group demand with combined occupancy of 67% for the quarter, achieving peak combined occupancy of 71% in July 2022. Combined rate for the third quarter was 98% of the third quarter of 2019 on a Pro-forma basis. Preliminary combined occupancy for October 2022 is 80%; and
Seattle: Occupancy for Park’s Seattle hotels was 68% for the quarter, with peak combined occupancy of 77% in September 2022. Compared to the third quarter of 2019, rate increased by 7% on a Pro-forma basis. Preliminary combined occupancy for October 2022 is 63%.

 

 

4

 


 

Balance Sheet and Liquidity

 

Park’s Net Debt as of September 30, 2022 was $3.9 billion. The Company has just $78 million outstanding on its sole remaining corporate term loan. Park has no significant maturities until the fourth quarter of 2023, and the weighted average maturity of Park's consolidated debt is 4.0 years. Park's current liquidity is approximately $1.9 billion, including $901 million of available capacity under the Company's revolving credit facility ("Revolver").

 

As of September 30, 2022, Park had $29 million of restricted cash. During the third quarter of 2022, $92 million previously held by the lenders of the mortgage loans secured by the Hilton Hawaiian Village Waikiki Beach Resort and Hilton Denver City Center was released to Park upon submission of the certificates reflecting compliance with financial ratios associated with these loans.

 

Additionally, Park exited the covenant relief period under its credit facilities in July 2022. Upon exit of the waiver period, certain restrictions related to investments and the incurrence, repayment of debt and dividends and distributions ceased to apply.

Park had the following debt outstanding as of September 30, 2022:

 

(unaudited, dollars in millions)

 

 

 

 

 

Debt

 

Collateral

 

Interest Rate

 

Maturity Date

 

As of September 30, 2022

 

Fixed Rate Debt

 

 

 

 

 

 

 

 

 

Mortgage loan

 

Hilton Denver City Center

 

4.90%

 

March 2023(1)

 

$

57

 

Mortgage loan

 

Hilton Checkers Los Angeles

 

4.11%

 

March 2023

 

 

26

 

Mortgage loan

 

W Chicago – City Center

 

4.25%

 

August 2023

 

 

75

 

Mortgage loan

 

Hilton San Francisco Union Square, Parc 55 San Francisco – a Hilton Hotel

 

4.11%

 

November 2023

 

 

725

 

Mortgage loan

 

Hyatt Regency Boston

 

4.25%

 

July 2026

 

 

132

 

Mortgage loan

 

DoubleTree Hotel Spokane City Center

 

3.62%

 

July 2026

 

 

14

 

Mortgage loan

 

Hilton Hawaiian Village Beach Resort

 

4.20%

 

November 2026

 

 

1,275

 

Mortgage loan

 

Hilton Santa Barbara Beachfront Resort

 

4.17%

 

December 2026

 

 

163

 

Mortgage loan

 

DoubleTree Hotel Ontario Airport

 

5.37%

 

May 2027

 

 

30

 

2025 Senior Secured Notes

 

 

 

7.50%

 

June 2025

 

 

650

 

2028 Senior Secured Notes

 

 

 

5.88%

 

October 2028

 

 

725

 

2029 Senior Secured Notes

 

 

 

4.88%

 

May 2029

 

 

750

 

Total Fixed Rate Debt

 

 

 

5.04%(2)

 

 

 

 

4,622

 

 

 

 

 

 

 

 

 

 

 

Variable Rate Debt

 

 

 

 

 

 

 

 

 

Revolver(3)

 

Unsecured

 

L + 1.80%(4)

 

December 2023

 

 

 

2019 Term Facility

 

Unsecured

 

L + 1.70%(4)

 

August 2024

 

 

78

 

Total Variable Rate Debt

 

 

 

4.51%(2)

 

 

 

 

78

 

 

 

 

 

 

 

 

 

 

 

Add: unamortized premium

 

 

 

 

 

 

 

 

3

 

Less: unamortized deferred financing costs and discount

 

 

 

 

 

 

(33

)

Total Debt(5)

 

 

 

5.03%(2)

 

 

 

$

4,670

 

 

(1)

The loan matures in August 2042 but is callable by the lender with six months of notice. As of September 30, 2022, Park had not received notice from the lender.

(2)

Calculated on a weighted average basis.

(3)

Park has $901 million of available capacity under the Revolver.

(4)

Upon exiting the covenant relief period under Park's credit facilities in July 2022, the applicable margin on the interest rate of the Revolver and 2019 Term Facility decreased by 1.20% and 0.95%, respectively.

(5)

Excludes $170 million of Park’s share of debt of its unconsolidated joint ventures.

 

 

Capital Investments

During 2022, Park spent $104 million on capital improvements at its hotels, of which $52 million was spent during the third quarter of 2022. Park expects to invest approximately $200 million to $225 million in capital improvements during 2022, including $55 million to $62 million on return on investment projects and $145 million to $163 million on maintenance projects. Key current and upcoming projects are summarized below:

Hilton Hawaiian Village Waikiki Beach Resort (Guestroom): $85 million expected to be invested in three phases of guestroom renovations in the 1,020-room Tapa Tower, of which $36 million has been incurred to-date with $7 million incurred in the third quarter of 2022.

5

 


 

Phase one was completed in 2021, phase two is expected to be completed by the end of 2022 and phase three is expected to be completed by the end of 2023;
Waldorf Astoria Orlando and Signia by Hilton Orlando Bonnet Creek Complex:
o
Meeting space expansion: $110 million expansion to add more than 100,000 square feet of meeting and event space, of which $10 million was incurred during the third quarter of 2022, bringing the total invested to date to $53 million since the project began in the fourth quarter of 2019, before being put on hold in 2020. Park expects the expansion for the Waldorf Astoria Orlando to be completed by the fourth quarter of 2022 and the Signia by Hilton Orlando Bonnet Creek to be completed by the first quarter of 2024;
o
Guestroom, existing meeting space & lobby: $20 million for existing meeting space and lobby renovations at the Signia by Hilton Orlando Bonnet Creek, of which $14 million has been incurred to-date with $3 million incurred during the third quarter of 2022. Park expects the project to be completed by the fourth quarter of 2022. Approximately $50 million for guestroom, existing meeting space, lobby and other public space renovations at the Waldorf Astoria Orlando, of which $2 million was incurred during the third quarter of 2022, to be completed by the fourth quarter of 2023; and
o
Golf course renovation: $9 million to be invested in two phases of golf course renovations expected to be completed by the fourth quarter of 2023, of which $2 million has been incurred since the project began during the second quarter of 2022.

 

Dividends

Park declared a third quarter 2022 cash dividend of $0.01 per share to stockholders of record as of September 30, 2022. The third quarter 2022 cash dividend was paid on October 17, 2022.

Park plans to declare its fourth quarter dividend before the end of 2022 and currently expects such dividend to be in the range of $0.21 and $0.26 per share, subject to approval by its Board of Directors. Approximately $0.07 to $0.12 per share of the expected dividend range represents the fourth quarter payment based on 2022 estimated results of operations. The remaining $0.14 per share of the expected dividend range is attributable to gains from the sale of Park's assets year-to-date.

 

Q4 2022 and Full-Year 2022 Outlook

Park expects fourth quarter and full-year 2022 operating results to be as follows:

 

(unaudited, dollars in millions, except per share amounts and RevPAR)

 

 

 

 

 

 

 

Q4 2022 Outlook

 

 

Full-Year 2022 Outlook

 

 

 

as of November 2, 2022

 

 

as of November 2, 2022

 

Metric

 

Low

 

 

High

 

 

Low

 

 

High

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

163

 

 

$

166

 

 

$

156

 

 

$

157

 

RevPAR change vs. 2019

 

 

(9

)%

 

 

(7

)%

 

 

(15

)%

 

 

(14

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6

 

 

$

20

 

 

$

143

 

 

$

157

 

Net income attributable to stockholders

 

$

4

 

 

$

18

 

 

$

132

 

 

$

147

 

Earnings per share – Diluted(1)

 

$

0.02

 

 

$

0.08

 

 

$

0.58

 

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

140

 

 

$

155

 

 

$

587

 

 

$

602

 

Hotel Adjusted EBITDA margin

 

 

24.0

%

 

 

25.0

%

 

 

25.6

%

 

 

25.8

%

Hotel Adjusted EBITDA margin change vs. 2019(2)

 

 

(520) bps

 

 

 

(420) bps

 

 

 

(370) bps

 

 

 

(350) bps

 

Adjusted FFO per share – Diluted(1)

 

$

0.35

 

 

$

0.43

 

 

$

1.45

 

 

$

1.52

 

 

 

 

(1)

Per share amounts are calculated based on unrounded numbers.

(2)

The fourth quarter 2019 margin benefited from $21 million of business interruption proceeds, or a 200 basis point impact, related to the loss of income in prior periods for Park's Puerto Rico and Key West hotels.

 

6

 


 

Park's outlook is based in part on the following assumptions:

 

Fully diluted weighted average shares are expected to be 224 million and 228 million for Q4 2022 and full-year 2022, respectively; and
Does not take into account potential future acquisitions and dispositions, which could result in a material change to Park’s outlook.

Park's fourth quarter and full-year 2022 outlook are based on a number of factors, many of which are outside the Company's control, including uncertainty surrounding any new disruptions from the COVID-19 pandemic and other macro-economic factors, including inflation, increases in interest rates, supply chain disruptions and the possibility of an economic recession or slowdown, all of which are subject to change.

 

Supplemental Disclosures

In conjunction with this release, Park has furnished a financial supplement with additional disclosures on its website. Visit www.pkhotelsandresorts.com for more information. Park has no obligation to update any of the information provided to conform to actual results or changes in Park’s portfolio, capital structure or future expectations.

Conference Call

Park will host a conference call for investors and other interested parties to discuss third quarter 2022 results on November 3, 2022 beginning at 11 a.m. Eastern Time. Participants may listen to the live webcast by logging onto the Investors section of the website at www.pkhotelsandresorts.com. Alternatively, participants may listen to the live call by dialing (877) 451-6152 in the United States or (201) 389-0879 internationally and requesting Park Hotels & Resorts’ Third Quarter 2022 Earnings Conference Call. Participants are encouraged to dial into the call or link to the webcast at least ten minutes prior to the scheduled start time.

A replay of the webcast will be available within 24 hours after the live event on the Investors section of Park’s website.

Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, but are not limited to, statements related to Park’s current expectations regarding the performance of its business, financial results, liquidity and capital resources, including expected dates that its hotels will break even or achieve positive Hotel Adjusted EBITDA, the impact to the Company's business and financial condition and that of its hotel management companies, measures being taken in response to COVID-19, the impact from macroeconomic factors (including inflation, increases in interest rates, potential economic slowdown or a recession and geopolitical conflicts), the effects of competition and the effects of future legislation or regulations, the expected completion of anticipated dispositions, the declaration and payment of future dividends and other non-historical statements. Forward-looking statements include all statements that are not historical facts, and in some cases, can be identified by the use of forward-looking terminology such as the words “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” “hopes” or the negative version of these words or other comparable words. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the Company’s control and which could materially affect its results of operations, financial condition, cash flows, performance or future achievements or events.

 

Forward-looking statements are based on current expectations of management and therefore involve estimates and assumptions that are subject to risks, uncertainties and other factors that could cause actual results to differ materially from those expressed in these forward-looking statements. You should not put undue reliance on any forward-looking statements and Park urges investors to carefully review the disclosures Park makes concerning risk and uncertainties in Item 1A: “Risk Factors” in Park’s Annual Report on Form 10-K for the year ended December 31, 2021, as such factors may be updated from time to time in Park’s filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Except as required by law, Park undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

Park presents certain non-GAAP financial measures in this press release, including Nareit FFO attributable to stockholders, Adjusted FFO attributable to stockholders, EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA, Hotel Adjusted EBITDA margin and Net debt. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income (loss) as a measure of its operating performance.

7

 


 

Please see the schedules included in this press release including the “Definitions” section for additional information and reconciliations of such non-GAAP financial measures.

About Park

Park is the second largest publicly traded lodging REIT with a diverse portfolio of market-leading hotels and resorts with significant underlying real estate value. Park’s portfolio currently consists of 47 premium-branded hotels and resorts with approximately 30,000 rooms primarily located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.

8

 


 

PARK HOTELS & RESORTS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions, except share and per share data)

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

(unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

Property and equipment, net

 

$

8,292

 

 

$

8,511

 

Investments in affiliates

 

 

4

 

 

 

15

 

Intangibles, net

 

 

43

 

 

 

44

 

Cash and cash equivalents

 

 

971

 

 

 

688

 

Restricted cash

 

 

29

 

 

 

75

 

Accounts receivable, net of allowance for doubtful accounts of $2 and $2

 

 

144

 

 

 

96

 

Prepaid expenses

 

 

40

 

 

 

35

 

Other assets

 

 

39

 

 

 

69

 

Operating lease right-of-use assets

 

 

224

 

 

 

210

 

TOTAL ASSETS (variable interest entities - $240 and $237)

 

$

9,786

 

 

$

9,743

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Debt

 

$

4,670

 

 

$

4,672

 

Accounts payable and accrued expenses

 

 

254

 

 

 

156

 

Due to hotel managers

 

 

123

 

 

 

111

 

Other liabilities

 

 

177

 

 

 

174

 

Operating lease liabilities

 

 

243

 

 

 

227

 

Total liabilities (variable interest entities - $220 and $219)

 

 

5,467

 

 

 

5,340

 

 

Stockholders' Equity

 

 

 

 

 

 

Common stock, par value $0.01 per share, 6,000,000,000 shares
   authorized, 225,354,874 shares issued and 224,842,791 shares outstanding
   as of September 30, 2022 and 236,888,804 shares issued and 236,483,990
   shares outstanding as of December 31, 2021

 

 

2

 

 

 

2

 

Additional paid-in capital

 

 

4,325

 

 

 

4,533

 

Retained earnings (accumulated deficit)

 

 

38

 

 

 

(83

)

Total stockholders' equity

 

 

4,365

 

 

 

4,452

 

Noncontrolling interests

 

 

(46

)

 

 

(49

)

Total equity

 

 

4,319

 

 

 

4,403

 

TOTAL LIABILITIES AND EQUITY

 

$

9,786

 

 

$

9,743

 

 

9

 


 

PARK HOTELS & RESORTS INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in millions, except per share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

$

428

 

 

$

274

 

 

$

1,153

 

 

$

587

 

Food and beverage

 

 

148

 

 

 

76

 

 

 

431

 

 

 

152

 

Ancillary hotel

 

 

67

 

 

 

58

 

 

 

198

 

 

 

137

 

Other

 

 

19

 

 

 

15

 

 

 

54

 

 

 

35

 

Total revenues

 

 

662

 

 

 

423

 

 

 

1,836

 

 

 

911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

 

115

 

 

 

76

 

 

 

298

 

 

 

170

 

Food and beverage

 

 

115

 

 

 

63

 

 

 

321

 

 

 

126

 

Other departmental and support

 

 

162

 

 

 

119

 

 

 

453

 

 

 

298

 

Other property-level

 

 

58

 

 

 

51

 

 

 

173

 

 

 

151

 

Management fees

 

 

30

 

 

 

19

 

 

 

84

 

 

 

40

 

Casualty and impairment loss, net

 

 

3

 

 

 

2

 

 

 

4

 

 

 

7

 

Depreciation and amortization

 

 

67

 

 

 

68

 

 

 

204

 

 

 

213

 

Corporate general and administrative

 

 

16

 

 

 

14

 

 

 

48

 

 

 

48

 

Other

 

 

18

 

 

 

14

 

 

 

52

 

 

 

34

 

Total expenses

 

 

584

 

 

 

426

 

 

 

1,637

 

 

 

1,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sales of assets, net

 

 

14

 

 

 

(11

)

 

 

13

 

 

 

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

92

 

 

 

(14

)

 

 

212

 

 

 

(181

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

4

 

 

 

 

 

 

5

 

 

 

 

Interest expense

 

 

(61

)

 

 

(66

)

 

 

(185

)

 

 

(195

)

Equity in earnings (losses) from investments in affiliates

 

 

1

 

 

 

 

 

 

6

 

 

 

(6

)

Other gain (loss), net

 

 

1

 

 

 

(5

)

 

 

98

 

 

 

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

37

 

 

 

(85

)

 

 

136

 

 

 

(389

)

Income tax benefit

 

 

3

 

 

 

3

 

 

 

2

 

 

 

2

 

Net income (loss)

 

 

40

 

 

 

(82

)

 

 

138

 

 

 

(387

)

Net income attributable to noncontrolling interests

 

 

(5

)

 

 

(4

)

 

 

(10

)

 

 

(5

)

Net income (loss) attributable to stockholders

 

$

35

 

 

$

(86

)

 

$

128

 

 

$

(392

)

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share – Basic

 

$

0.15

 

 

$

(0.36

)

 

$

0.55

 

 

$

(1.66

)

Earnings (loss) per share – Diluted

 

$

0.15

 

 

$

(0.36

)

 

$

0.55

 

 

$

(1.66

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – Basic

 

 

224

 

 

 

236

 

 

 

229

 

 

 

236

 

Weighted average shares outstanding – Diluted

 

 

224

 

 

 

236

 

 

 

229

 

 

 

236

 

 

10

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

EBITDA AND ADJUSTED EBITDA

 

 

(unaudited, in millions)

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net income (loss)

 

$

40

 

 

$

(82

)

 

$

138

 

 

$

(387

)

Depreciation and amortization expense

 

 

67

 

 

 

68

 

 

 

204

 

 

 

213

 

Interest income

 

 

(4

)

 

 

 

 

 

(5

)

 

 

 

Interest expense

 

 

61

 

 

 

66

 

 

 

185

 

 

 

195

 

Income tax benefit

 

 

(3

)

 

 

(3

)

 

 

(2

)

 

 

(2

)

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

 

 

2

 

 

 

3

 

 

 

7

 

 

 

8

 

EBITDA

 

 

163

 

 

 

52

 

 

 

527

 

 

 

27

 

(Gain) loss on sales of assets, net

 

 

(14

)

 

 

11

 

 

 

(13

)

 

 

5

 

Gain on sale of investments in affiliates(1)

 

 

 

 

 

 

 

 

(92

)

 

 

 

Share-based compensation expense

 

 

4

 

 

 

5

 

 

 

13

 

 

 

15

 

Casualty and impairment loss, net

 

 

3

 

 

 

2

 

 

 

4

 

 

 

7

 

Other items

 

 

2

 

 

 

7

 

 

 

8

 

 

 

7

 

Adjusted EBITDA

 

$

158

 

 

$

77

 

 

$

447

 

 

$

61

 

 

 

 

(1)

Included in other gain (loss), net.

 

 

11

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

PRO-FORMA HOTEL ADJUSTED EBITDA AND

PRO-FORMA HOTEL ADJUSTED EBITDA MARGIN

 

 

(unaudited, dollars in millions)

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Adjusted EBITDA

 

$

158

 

 

$

77

 

 

$

447

 

 

$

61

 

Less: Adjusted EBITDA from investments in affiliates

 

 

(4

)

 

 

(4

)

 

 

(20

)

 

 

(4

)

Add: All other(1)

 

 

13

 

 

 

11

 

 

 

37

 

 

 

33

 

Hotel Adjusted EBITDA

 

 

167

 

 

 

84

 

 

 

464

 

 

 

90

 

Less: Adjusted EBITDA from hotels disposed of

 

 

(1

)

 

 

(3

)

 

 

(4

)

 

 

1

 

Pro-forma Hotel Adjusted EBITDA

 

$

166

 

 

$

81

 

 

$

460

 

 

$

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Total Revenues

 

$

662

 

 

$

423

 

 

$

1,836

 

 

$

911

 

Less: Other revenue

 

 

(19

)

 

 

(15

)

 

 

(54

)

 

 

(35

)

Less: Revenues from hotels disposed of

 

 

(1

)

 

 

(11

)

 

 

(17

)

 

 

(33

)

Pro-forma Hotel Revenues

 

$

642

 

 

$

397

 

 

$

1,765

 

 

$

843

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

Change(2)

 

 

2022

 

 

2021

 

 

Change(2)

 

Pro-forma Hotel Revenues

 

$

642

 

 

$

397

 

 

 

61.9

%

 

$

1,765

 

 

$

843

 

 

 

109.5

%

Pro-forma Hotel Adjusted EBITDA

 

$

166

 

 

$

81

 

 

 

104.5

%

 

$

460

 

 

$

91

 

 

 

406.7

%

Pro-forma Hotel Adjusted EBITDA
     margin(2)

 

 

25.9

%

 

 

20.5

%

 

 

540 bps

 

 

 

26.1

%

 

 

10.8

%

 

 

1,530 bps

 

__________________________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and corporate
     general and administrative expenses in the condensed consolidated statements of operations.

 

(2)  Percentages are calculated based on unrounded numbers.

 

 

 

12

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

NAREIT FFO AND ADJUSTED FFO

 

 

(unaudited, in millions, except per share data)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net income (loss) attributable to stockholders

 

$

35

 

 

$

(86

)

 

$

128

 

 

$

(392

)

Depreciation and amortization expense

 

 

67

 

 

 

68

 

 

 

204

 

 

 

213

 

Depreciation and amortization expense
   attributable to noncontrolling interests

 

 

(1

)

 

 

(1

)

 

 

(3

)

 

 

(3

)

(Gain) loss on sales of assets, net

 

 

(14

)

 

 

11

 

 

 

(13

)

 

 

5

 

Gain on sale of investments in affiliates(1)

 

 

 

 

 

 

 

 

(92

)

 

 

 

Impairment loss

 

 

 

 

 

 

 

 

 

 

 

5

 

Equity investment adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Equity in (earnings) losses from investments in affiliates

 

 

(1

)

 

 

 

 

 

(6

)

 

 

6

 

Pro rata FFO of investments in affiliates

 

 

1

 

 

 

3

 

 

 

11

 

 

 

1

 

Nareit FFO attributable to stockholders

 

 

87

 

 

 

(5

)

 

 

229

 

 

 

(165

)

Casualty loss, net

 

 

3

 

 

 

2

 

 

 

4

 

 

 

2

 

Share-based compensation expense

 

 

4

 

 

 

5

 

 

 

13

 

 

 

15

 

Other items

 

 

 

 

 

3

 

 

 

5

 

 

 

2

 

Adjusted FFO attributable to stockholders

 

$

94

 

 

$

5

 

 

$

251

 

 

$

(146

)

Nareit FFO per share – Diluted(2)

 

$

0.39

 

 

$

(0.02

)

 

$

1.00

 

 

$

(0.70

)

Adjusted FFO per share – Diluted(2)

 

$

0.42

 

 

$

0.02

 

 

$

1.09

 

 

$

(0.62

)

Weighted average shares outstanding – Diluted

 

 

224

 

 

 

236

 

 

 

229

 

 

 

236

 

 

 

 

(1)

Included in other gain (loss), net.

(2)

Per share amounts are calculated based on unrounded numbers.

 

 

13

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

NET DEBT

 

(unaudited, in millions)

 

 

 

 

 

September 30, 2022

 

Debt

 

$

4,670

 

Add: unamortized deferred financing costs and discount

 

 

33

 

Less: unamortized premium

 

 

(3

)

Debt, excluding unamortized deferred financing cost,
   premiums and discounts

 

 

4,700

 

Add: Park's share of unconsolidated affiliates debt,
   excluding unamortized deferred financing costs

 

 

170

 

Less: cash and cash equivalents

 

 

(971

)

Less: restricted cash

 

 

(29

)

Net debt

 

$

3,870

 

 

14

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

2022 OUTLOOK – EBITDA, ADJUSTED EBITDA, HOTEL ADJUSTED EBITDA

AND HOTEL ADJUSTED EBITDA MARGIN

 

 

 

Three Months Ending

 

 

Year Ending

 

(unaudited, in millions)

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Low Case

 

 

High Case

 

 

Low Case

 

 

High Case

 

Net income

 

$

6

 

 

$

20

 

 

$

143

 

 

$

157

 

Depreciation and amortization expense

 

 

66

 

 

 

66

 

 

 

270

 

 

 

270

 

Interest income

 

 

(7

)

 

 

(7

)

 

 

(12

)

 

 

(12

)

Interest expense

 

 

62

 

 

 

62

 

 

 

247

 

 

 

247

 

Income tax expense (benefit)

 

 

1

 

 

 

2

 

 

 

(1

)

 

 

 

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

 

 

2

 

 

 

2

 

 

 

9

 

 

 

9

 

EBITDA

 

 

130

 

 

 

145

 

 

 

656

 

 

 

671

 

Gain on sale of assets, net

 

 

 

 

 

 

 

 

(13

)

 

 

(13

)

Gain on sale of investments in affiliates

 

 

 

 

 

 

 

 

(92

)

 

 

(92

)

Share-based compensation expense

 

 

5

 

 

 

5

 

 

 

17

 

 

 

17

 

Casualty loss

 

 

 

 

 

 

 

 

4

 

 

 

4

 

Other items

 

 

5

 

 

 

5

 

 

 

15

 

 

 

15

 

Adjusted EBITDA

 

 

140

 

 

 

155

 

 

 

587

 

 

 

602

 

Less: Adjusted EBITDA from investments in affiliates

 

 

(5

)

 

 

(5

)

 

 

(26

)

 

 

(26

)

Add: All other

 

 

15

 

 

 

15

 

 

 

49

 

 

 

49

 

Hotel Adjusted EBITDA

 

$

150

 

 

$

165

 

 

$

610

 

 

$

625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ending

 

 

Year Ending

 

 

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Low Case

 

 

High Case

 

 

Low Case

 

 

High Case

 

Total Revenues

 

$

642

 

 

$

677

 

 

$

2,462

 

 

$

2,496

 

Less: Other revenue

 

 

(17

)

 

 

(17

)

 

 

(71

)

 

 

(71

)

Hotel Revenues

 

$

625

 

 

$

660

 

 

$

2,391

 

 

$

2,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ending

 

 

Year Ending

 

 

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Low Case

 

 

High Case

 

 

Low Case

 

 

High Case

 

Hotel Revenues

 

$

625

 

 

$

660

 

 

$

2,391

 

 

$

2,425

 

Hotel Adjusted EBITDA

 

$

150

 

 

$

165

 

 

$

610

 

 

$

625

 

Hotel Adjusted EBITDA margin(1)

 

 

24.0

%

 

 

25.0

%

 

 

25.6

%

 

 

25.8

%

 

 

 

(1)

Percentages are calculated based on unrounded numbers.

 

 

 

15

 


 

PARK HOTELS & RESORTS INC.

NON-GAAP FINANCIAL MEASURES RECONCILIATIONS

2022 OUTLOOK – NAREIT FFO ATTRIBUTABLE TO STOCKHOLDERS AND

ADJUSTED FFO ATTRIBUTABLE TO STOCKHOLDERS

 

 

 

Three Months Ending

 

 

Year Ending

 

(unaudited, in millions except per share data)

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Low Case

 

 

High Case

 

 

Low Case

 

 

High Case

 

Net income attributable to stockholders

 

$

4

 

 

$

18

 

 

$

132

 

 

$

147

 

Depreciation and amortization expense

 

 

66

 

 

 

66

 

 

 

270

 

 

 

270

 

Depreciation and amortization expense attributable to
   noncontrolling interests

 

 

(1

)

 

 

(1

)

 

 

(4

)

 

 

(4

)

Gain on sale of assets, net

 

 

 

 

 

 

 

 

(13

)

 

 

(13

)

Gain on sale of investments in affiliates

 

 

 

 

 

 

 

 

(92

)

 

 

(92

)

Equity investment adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings from investments in affiliates

 

 

(1

)

 

 

(1

)

 

 

(6

)

 

 

(6

)

Pro rata FFO of equity investments

 

 

2

 

 

 

2

 

 

 

12

 

 

 

12

 

Nareit FFO attributable to stockholders

 

 

70

 

 

 

84

 

 

 

299

 

 

 

314

 

Casualty loss

 

 

 

 

 

 

 

 

4

 

 

 

4

 

Share-based compensation expense

 

 

5

 

 

 

5

 

 

 

17

 

 

 

17

 

Other items

 

 

5

 

 

 

6

 

 

 

10

 

 

 

11

 

Adjusted FFO attributable to stockholders

 

$

80

 

 

$

95

 

 

$

330

 

 

$

346

 

Adjusted FFO per share – Diluted(1)

 

$

0.35

 

 

$

0.43

 

 

$

1.45

 

 

$

1.52

 

Weighted average diluted shares outstanding

 

 

224

 

 

 

224

 

 

 

228

 

 

 

228

 

 

 

 

(1)

Per share amounts are calculated based on unrounded numbers.

 


 

 

16

 


 

PARK HOTELS & RESORTS INC.

DEFINITIONS

Pro-forma

The Company presents certain data for its consolidated hotels on a Pro-forma hotel basis as supplemental information for investors: Pro-forma Hotel Revenues, Pro-forma RevPAR, Pro-forma Total RevPAR, Pro-forma occupancy, Pro-forma ADR, Pro-forma Hotel Adjusted EBITDA and Pro-forma Hotel Adjusted EBITDA Margin. The Company presents Pro-forma hotel results to help the Company and its investors evaluate the ongoing operating performance of its hotels. The Company’s Pro-forma metrics exclude results from property dispositions that have occurred through November 2, 2022 and include results from property acquisitions as though such acquisitions occurred on the earliest period presented.

EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin

Earnings (loss) before interest expense, taxes and depreciation and amortization (“EBITDA”), presented herein, reflects net income (loss) excluding depreciation and amortization, interest income, interest expense, income taxes and interest expense, income tax and depreciation and amortization included in equity in earnings (losses) from investments in affiliates.

Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude:

Gains or losses on sales of assets for both consolidated and unconsolidated investments;
Costs associated with hotel acquisitions or dispositions expensed during the period;
Severance expense;
Share-based compensation expense;
Impairment losses and casualty gains or losses; and
Other items that management believes are not representative of the Company’s current or future operating performance.

Hotel Adjusted EBITDA measures hotel-level results before debt service, depreciation and corporate expenses of the Company’s consolidated hotels, which excludes hotels owned by unconsolidated affiliates, and is a key measure of the Company’s profitability. The Company presents Hotel Adjusted EBITDA to help the Company and its investors evaluate the ongoing operating performance of the Company’s consolidated hotels.

Hotel Adjusted EBITDA margin is calculated as Hotel Adjusted EBITDA divided by total hotel revenue.

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

The Company believes that EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin provide useful information to investors about the Company and its financial condition and results of operations for the following reasons: (i) EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are among the measures used by the Company’s management team to make day-to-day operating decisions and evaluate its operating performance between periods and between REITs by removing the effect of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from its operating results; and (ii) EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in the industry.

EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin have limitations as analytical tools and should not be considered either in isolation or as a substitute for net income (loss) or other methods of analyzing the Company’s operating performance and results as reported under U.S. GAAP. Because of these limitations, EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA should not be considered as discretionary cash available to the Company to reinvest in the growth of its business or as measures of cash that will be available to the Company to meet its obligations.

17

 


 

Nareit FFO attributable to stockholders, Adjusted FFO attributable to stockholders, Nareit FFO per share – diluted and Adjusted FFO per share – diluted

Nareit FFO attributable to stockholders and Nareit FFO per diluted share (defined as set forth below) are presented herein as non-GAAP measures of the Company’s performance. The Company calculates funds from (used in) operations (“FFO”) attributable to stockholders for a given operating period in accordance with standards established by the National Association of Real Estate Investment Trusts (“Nareit”), as net income (loss) attributable to stockholders (calculated in accordance with U.S. GAAP), excluding depreciation and amortization, gains or losses on sales of assets, impairment, and the cumulative effect of changes in accounting principles, plus adjustments for unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect the Company’s pro rata share of the FFO of those entities on the same basis. As noted by Nareit in its December 2018 “Nareit Funds from Operations White Paper – 2018 Restatement,” since real estate values historically have risen or fallen with market conditions, many industry investors have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. For these reasons, Nareit adopted the FFO metric in order to promote an industry-wide measure of REIT operating performance. The Company believes Nareit FFO provides useful information to investors regarding its operating performance and can facilitate comparisons of operating performance between periods and between REITs. The Company’s presentation may not be comparable to FFO reported by other REITs that do not define the terms in accordance with the current Nareit definition, or that interpret the current Nareit definition differently. The Company calculates Nareit FFO per diluted share as Nareit FFO divided by the number of fully diluted shares outstanding during a given operating period.

The Company also presents Adjusted FFO attributable to stockholders and Adjusted FFO per diluted share when evaluating its performance because management believes that the exclusion of certain additional items described below provides useful supplemental information to investors regarding the Company’s ongoing operating performance. Management historically has made the adjustments detailed below in evaluating its performance and in its annual budget process. Management believes that the presentation of Adjusted FFO provides useful supplemental information that is beneficial to an investor’s complete understanding of operating performance. The Company adjusts Nareit FFO attributable to stockholders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO attributable to stockholders:

Costs associated with hotel acquisitions or dispositions expensed during the period;
Severance expense;
Share-based compensation expense; and
Other items that management believes are not representative of the Company’s current or future operating performance.

Net Debt

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

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

Occupancy

Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of the Company's hotels as a result of COVID-19. Occupancy measures the utilization of the Company’s hotels’ available capacity. Management uses occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable Average Daily Rate (“ADR”) levels as demand for rooms increases or decreases.

Average Daily Rate

ADR (or rate) represents rooms revenue divided by total number of room nights sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. ADR is a commonly used performance measure in the hotel industry, and management uses ADR to assess pricing levels that the Company is able to generate by type of customer, as changes in rates have a more pronounced effect on overall revenues and incremental profitability than changes in occupancy, as described above.

18

 


 

Revenue per Available Room

Revenue per Available Room (“RevPAR”) represents rooms revenue divided by the total number of room nights available to guests for a given period. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of the Company's hotels as a result of COVID-19. Management considers RevPAR to be a meaningful indicator of the Company’s performance as it provides a metric correlated to two primary and key factors of operations at a hotel or group of hotels: occupancy and ADR. RevPAR is also a useful indicator in measuring performance over comparable periods.

Total RevPAR

Total RevPAR represents rooms, food and beverage and other hotel revenues divided by the total number of room nights available to guests for a given period. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of the Company's hotels as a result of COVID-19. Management considers Total RevPAR to be a meaningful indicator of the Company’s performance as approximately one-third of revenues are earned from food and beverage and other hotel revenues. Total RevPAR is also a useful indicator in measuring performance over comparable periods.

19

 


EX-99.2 3 pk-ex99_2.htm EX-99.2 EX-99.2

 

Exhibit 99.2

 

img187544587_0.jpg 

 

PARK HOTELS & RESORTS First Quarter 2021 Supplemental Data MARCH Royal Palm South Beach Miami, a Tribute Portfolio Resort Parc 55 San Francisco, a Hilton Hotel Hilton Hawaiian Village Waikiki Beach Resor

 

 

 

 

\\


 

"

 

 

About Park and Safe Harbor Disclosure

 

 

 

 

 

 

 

About Park Hotels & Resorts Inc.

Park (NYSE: PK) is the second largest publicly-traded lodging real estate company with a diverse portfolio of market-leading hotels and resorts with significant underlying real estate value. Park’s portfolio consists of 47 premium-branded hotels and resorts with approximately 30,000 rooms primarily located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.

 

Forward-Looking Statements

This supplement contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, but are not limited to, statements related to Park’s current expectations regarding the performance of its business, financial results, liquidity and capital resources, including expected dates that its hotels will break even or achieve positive Hotel Adjusted EBITDA, the impact to the Company's business and financial condition and that of its hotel management companies, measures being taken in response to COVID-19, the impact from macroeconomic factors (including inflation, increases in interest rates, potential economic slowdown or a recession and geopolitical conflicts), the effects of competition and the effects of future legislation or regulations, the expected completion of anticipated dispositions, the declaration and payment of future dividends and other non-historical statements. Forward-looking statements include all statements that are not historical facts, and in some cases, can be identified by the use of forward-looking terminology such as the words “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” “hopes” or the negative version of these words or other comparable words. You should not rely on forward-looking statements since they involve known and unknown risks, uncertainties and other factors which are, in some cases, beyond the Company’s control and which could materially affect its results of operations, financial condition, cash flows, performance or future achievements or events.

 

Forward-looking statements are based on current expectations of management and therefore involve estimates and assumptions that are subject to risks, uncertainties and other factors that could cause actual results to differ materially from those expressed in these forward-looking statements. You should not put undue reliance on any forward-looking statements and Park urges investors to carefully review the disclosures Park makes concerning risk and uncertainties in Item 1A: “Risk Factors” in Park’s Annual Report on Form 10-K for the year ended December 31, 2021, as such factors may be updated from time to time in Park’s filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Except as required by law, Park undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

 

Supplemental Financial Information

Park refers to certain non-generally accepted accounting principles (“GAAP”) financial measures in this presentation, including Funds from (used in) Operations (“FFO”) calculated in accordance with the guidelines of the National Association of Real Estate Investment Trusts (“Nareit”), Adjusted FFO, FFO per share, Adjusted FFO per share, Earnings (loss) before interest expense, taxes and depreciation and amortization (“EBITDA”), Adjusted EBITDA, Hotel Adjusted EBITDA, Hotel Adjusted EBITDA margin, Net debt and Net debt to Adjusted EBITDA ratio. These non-GAAP financial measures should be considered along with, but not as alternatives to, net income (loss) as a measure of its operating performance. Please see the schedules included in this presentation including the “Definitions” section for additional information and reconciliations of such non-GAAP financial measures.

 

 

 

2 |

 

img187544587_1.jpg 

 


 

 

 

 

 

 

 

Table of Contents

img187544587_2.jpg 

 

 

 

 

 

 

 

 

 

 

1. Financial Statements

4

 

 

 

2. Supplementary Financial Information

7

 

 

 

3. Outlook

18

 

 

 

4. Portfolio and Operating Metrics

22

 

 

 

5. Properties Acquired and Sold

41

 

 

 

6. Capital Structure

44

 

 

 

7. Definitions

46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 |

 

img187544587_1.jpg 

 


 

 

 

 

 

 

 

Financial Statements

 

img187544587_3.jpg 

 

Casa Marina, a Waldorf Astoria Resort Hilton Chicago Hyatt Regency Mission Bay Spa and Marina

 

4 |

 

img187544587_1.jpg 

 


 

 

 

Financial Statements

 

 

 

 

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

(in millions, except share and per share data)

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Property and equipment, net

 

$

8,292

 

 

$

8,511

 

Investments in affiliates

 

 

4

 

 

 

15

 

Intangibles, net

 

 

43

 

 

 

44

 

Cash and cash equivalents

 

 

971

 

 

 

688

 

Restricted cash

 

 

29

 

 

 

75

 

Accounts receivable, net of allowance for doubtful accounts of $2 and $2

 

 

144

 

 

 

96

 

Prepaid expenses

 

 

40

 

 

 

35

 

Other assets

 

 

39

 

 

 

69

 

Operating lease right-of-use assets

 

 

224

 

 

 

210

 

TOTAL ASSETS (variable interest entities - $240 and $237)

 

$

9,786

 

 

$

9,743

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Debt

 

$

4,670

 

 

$

4,672

 

Accounts payable and accrued expenses

 

 

254

 

 

 

156

 

Due to hotel managers

 

 

123

 

 

 

111

 

Other liabilities

 

 

177

 

 

 

174

 

Operating lease liabilities

 

 

243

 

 

 

227

 

Total liabilities (variable interest entities - $220 and $219)

 

 

5,467

 

 

 

5,340

 

Stockholders' Equity

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share, 6,000,000,000 shares

   authorized, 225,354,874 shares issued and 224,842,791 shares outstanding

   as of September 30, 2022 and 236,888,804 shares issued and 236,483,990

   shares outstanding as of December 31, 2021

 

 

2

 

 

 

2

 

Additional paid-in capital

 

 

4,325

 

 

 

4,533

 

Retained earnings (accumulated deficit)

 

 

38

 

 

 

(83

)

Total stockholders' equity

 

 

4,365

 

 

 

4,452

 

Noncontrolling interests

 

 

(46

)

 

 

(49

)

Total equity

 

 

4,319

 

 

 

4,403

 

TOTAL LIABILITIES AND EQUITY

 

$

9,786

 

 

$

9,743

 

 

 

 

 

5 |

 

img187544587_1.jpg 

 


 

 

Financial Statements (continued)

 

 

 

 

 

Condensed Consolidated Statements of Operations

 

 

 

 

 

(unaudited, in millions, except per share data)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2019

 

 

2022

 

 

2021

 

 

2019

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

$

428

 

 

$

274

 

 

$

430

 

 

$

1,153

 

 

$

587

 

 

$

1,267

 

Food and beverage

 

 

148

 

 

 

76

 

 

 

156

 

 

 

431

 

 

 

152

 

 

 

534

 

Ancillary hotel

 

 

67

 

 

 

58

 

 

 

64

 

 

 

198

 

 

 

137

 

 

 

174

 

Other

 

 

19

 

 

 

15

 

 

 

22

 

 

 

54

 

 

 

35

 

 

 

59

 

Total revenues

 

 

662

 

 

 

423

 

 

 

672

 

 

 

1,836

 

 

 

911

 

 

 

2,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

 

115

 

 

 

76

 

 

 

114

 

 

 

298

 

 

 

170

 

 

 

334

 

Food and beverage

 

 

115

 

 

 

63

 

 

 

117

 

 

 

321

 

 

 

126

 

 

 

371

 

Other departmental and support

 

 

162

 

 

 

119

 

 

 

153

 

 

 

453

 

 

 

298

 

 

 

453

 

Other property-level

 

 

58

 

 

 

51

 

 

 

54

 

 

 

173

 

 

 

151

 

 

 

152

 

Management fees

 

 

30

 

 

 

19

 

 

 

32

 

 

 

84

 

 

 

40

 

 

 

101

 

Casualty and impairment loss, net

 

 

3

 

 

 

2

 

 

 

8

 

 

 

4

 

 

 

7

 

 

 

8

 

Depreciation and amortization

 

 

67

 

 

 

68

 

 

 

61

 

 

 

204

 

 

 

213

 

 

 

184

 

Corporate general and administrative

 

 

16

 

 

 

14

 

 

 

14

 

 

 

48

 

 

 

48

 

 

 

47

 

Acquisition costs

 

 

 

 

 

 

 

 

59

 

 

 

 

 

 

 

 

 

65

 

Other

 

 

18

 

 

 

14

 

 

 

23

 

 

 

52

 

 

 

34

 

 

 

61

 

Total expenses

 

 

584

 

 

 

426

 

 

 

635

 

 

 

1,637

 

 

 

1,087

 

 

 

1,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on sales of assets, net

 

 

14

 

 

 

(11

)

 

 

1

 

 

 

13

 

 

 

(5

)

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

92

 

 

 

(14

)

 

 

38

 

 

 

212

 

 

 

(181

)

 

 

278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

4

 

 

 

 

 

 

2

 

 

 

5

 

 

 

 

 

 

5

 

Interest expense

 

 

(61

)

 

 

(66

)

 

 

(33

)

 

 

(185

)

 

 

(195

)

 

 

(98

)

Equity in earnings (losses) from investments in affiliates

 

 

1

 

 

 

 

 

 

3

 

 

 

6

 

 

 

(6

)

 

 

18

 

Other gain (loss), net

 

 

1

 

 

 

(5

)

 

 

(1

)

 

 

98

 

 

 

(7

)

 

 

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

37

 

 

 

(85

)

 

 

9

 

 

 

136

 

 

 

(389

)

 

 

202

 

Income tax benefit (expense)

 

 

3

 

 

 

3

 

 

 

 

 

 

2

 

 

 

2

 

 

 

(12

)

Net income (loss)

 

 

40

 

 

 

(82

)

 

 

9

 

 

 

138

 

 

 

(387

)

 

 

190

 

Net income attributable to noncontrolling interests

 

 

(5

)

 

 

(4

)

 

 

(4

)

 

 

(10

)

 

 

(5

)

 

 

(7

)

Net income (loss) attributable to stockholders

 

$

35

 

 

$

(86

)

 

$

5

 

 

$

128

 

 

$

(392

)

 

$

183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share – Basic

 

$

0.15

 

 

$

(0.36

)

 

$

0.02

 

 

$

0.55

 

 

$

(1.66

)

 

$

0.90

 

Earnings (loss) per share – Diluted

 

$

0.15

 

 

$

(0.36

)

 

$

0.02

 

 

$

0.55

 

 

$

(1.66

)

 

$

0.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – Basic

 

 

224

 

 

 

236

 

 

 

206

 

 

 

229

 

 

 

236

 

 

 

203

 

Weighted average shares outstanding – Diluted

 

 

224

 

 

 

236

 

 

 

207

 

 

 

229

 

 

 

236

 

 

 

204

 

 

 

6 |

 

img187544587_1.jpg 

 


 

 

 

 

 

 

 

 

Supplementary Financial Information

 

img187544587_4.jpg 

 

Juniper Hotel Cupertino, Curio Collection Hotel Adagio, Autograph Collection The Reach Key West, Curio Collection

 

7 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information

 

 

 

 

 

EBITDA and Adjusted EBITDA

 

 

 

 

 

 

(unaudited, in millions)

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2019

 

 

2022

 

 

2021

 

 

2019

 

Net income (loss)

 

$

40

 

 

$

(82

)

 

$

9

 

 

$

138

 

 

$

(387

)

 

$

190

 

Depreciation and amortization expense

 

 

67

 

 

 

68

 

 

 

61

 

 

 

204

 

 

 

213

 

 

 

184

 

Interest income

 

 

(4

)

 

 

 

 

 

(2

)

 

 

(5

)

 

 

 

 

 

(5

)

Interest expense

 

 

61

 

 

 

66

 

 

 

33

 

 

 

185

 

 

 

195

 

 

 

98

 

Income tax (benefit) expense

 

 

(3

)

 

 

(3

)

 

 

 

 

 

(2

)

 

 

(2

)

 

 

12

 

Interest expense, income tax and depreciation and

     amortization included in equity in earnings from

     investments in affiliates

 

 

2

 

 

 

3

 

 

 

7

 

 

 

7

 

 

 

8

 

 

 

19

 

EBITDA

 

 

163

 

 

 

52

 

 

 

108

 

 

 

527

 

 

 

27

 

 

 

498

 

(Gain) loss on sales of assets, net

 

 

(14

)

 

 

11

 

 

 

(1

)

 

 

(13

)

 

 

5

 

 

 

(20

)

Gain on sale of investments in affiliates(1)

 

 

 

 

 

 

 

 

 

 

 

(92

)

 

 

 

 

 

 

Acquisition costs

 

 

 

 

 

 

 

 

59

 

 

 

 

 

 

 

 

 

65

 

Severance expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Share-based compensation expense

 

 

4

 

 

 

5

 

 

 

4

 

 

 

13

 

 

 

15

 

 

 

12

 

Casualty and impairment loss, net

 

 

3

 

 

 

2

 

 

 

8

 

 

 

4

 

 

 

7

 

 

 

8

 

Other items

 

 

2

 

 

 

7

 

 

 

2

 

 

 

8

 

 

 

7

 

 

 

(2

)

Adjusted EBITDA

 

$

158

 

 

$

77

 

 

$

180

 

 

$

447

 

 

$

61

 

 

$

563

 

 

 

(1) Included in other gain (loss), net in the condensed consolidated statements of operations.

 

 

8 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Pro-forma Hotel Adjusted EBITDA and Pro-forma Hotel Adjusted EBITDA Margin

 

 

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2019

 

 

2022

 

 

2021

 

 

2019

 

Adjusted EBITDA(1)

 

$

158

 

 

$

77

 

 

$

180

 

 

$

447

 

 

$

61

 

 

$

563

 

Less: Adjusted EBITDA from investments in affiliates

 

 

(4

)

 

 

(4

)

 

 

(9

)

 

 

(20

)

 

 

(4

)

 

 

(31

)

Add: All other(2)

 

 

13

 

 

 

11

 

 

 

12

 

 

 

37

 

 

 

33

 

 

 

41

 

Hotel Adjusted EBITDA

 

 

167

 

 

 

84

 

 

 

183

 

 

 

464

 

 

 

90

 

 

 

573

 

Add: Adjusted EBITDA from hotels acquired

 

 

 

 

 

 

 

 

39

 

 

 

 

 

 

 

 

 

129

 

Less: Adjusted EBITDA from hotels disposed of

 

 

(1

)

 

 

(3

)

 

 

(19

)

 

 

(4

)

 

 

1

 

 

 

(72

)

Pro-forma Hotel Adjusted EBITDA

 

$

166

 

 

$

81

 

 

$

203

 

 

$

460

 

 

$

91

 

 

$

630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2019

 

 

2022

 

 

2021

 

 

2019

 

Total Revenues

 

$

662

 

 

$

423

 

 

$

672

 

 

$

1,836

 

 

$

911

 

 

$

2,034

 

Less: Other revenue

 

 

(19

)

 

 

(15

)

 

 

(22

)

 

 

(54

)

 

 

(35

)

 

 

(59

)

Add: Revenues from hotels acquired

 

 

 

 

 

 

 

 

125

 

 

 

 

 

 

 

 

 

406

 

Less: Revenues from hotels disposed of

 

 

(1

)

 

 

(11

)

 

 

(62

)

 

 

(17

)

 

 

(33

)

 

 

(228

)

Pro-forma Hotel Revenues

 

$

642

 

 

$

397

 

 

$

713

 

 

$

1,765

 

 

$

843

 

 

$

2,153

 

 

 

 

 

Three Months Ended September 30,

 

 

2022 vs 2021

 

 

2022 vs 2019

 

 

 

2022

 

 

2021

 

 

2019

 

 

Change(3)

 

 

Change(3)

 

Pro-forma Hotel Revenues

 

$

642

 

 

$

397

 

 

$

713

 

 

 

61.9

%

 

 

(10.0

)%

Pro-forma Hotel Adjusted EBITDA

 

$

166

 

 

$

81

 

 

$

203

 

 

 

104.5

%

 

 

(18.2

)%

Pro-forma Hotel Adjusted EBITDA margin(3)

 

 

25.9

%

 

 

20.5

%

 

 

28.5

%

 

 

540

bps

 

 

(260

) bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

2022 vs 2021

 

 

2022 vs 2019

 

 

 

2022

 

 

2021

 

 

2019

 

 

Change(3)

 

 

Change(3)

 

Pro-forma Hotel Revenues

 

$

1,765

 

 

$

843

 

 

$

2,153

 

 

 

109.5

%

 

 

(18.0

)%

Pro-forma Hotel Adjusted EBITDA

 

$

460

 

 

$

91

 

 

$

630

 

 

 

406.7

%

 

 

(27.0

)%

Pro-forma Hotel Adjusted EBITDA margin(3)

 

 

26.1

%

 

 

10.8

%

 

 

29.3

%

 

 

1,530

bps

 

 

(320

) bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes EBITDA of $8 million for both the three and nine months ended September 30, 2019, for the period of ownership of the Chesapeake hotels.

     The 18 Chesapeake hotels were acquired in connection with the Company’s merger with Chesapeake Lodging Trust on September 18, 2019.

(2) Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and corporate

     general and administrative expenses in the condensed consolidated statements of operations.

(3)  Percentages are calculated based on unrounded numbers.

 

 

9 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Nareit FFO and Adjusted FFO

 

 

 

 

 

 

(unaudited, in millions, except per share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2019

 

 

2022

 

 

2021

 

 

2019

 

Net income (loss) attributable to stockholders

 

$

35

 

 

$

(86

)

 

$

5

 

 

$

128

 

 

$

(392

)

 

$

183

 

Depreciation and amortization expense

 

 

67

 

 

 

68

 

 

 

61

 

 

 

204

 

 

 

213

 

 

 

184

 

Depreciation and amortization expense

   attributable to noncontrolling interests

 

 

(1

)

 

 

(1

)

 

 

(1

)

 

 

(3

)

 

 

(3

)

 

 

(3

)

(Gain) loss on sales of assets, net

 

 

(14

)

 

 

11

 

 

 

(1

)

 

 

(13

)

 

 

5

 

 

 

(20

)

Gain on sale of investments in affiliates(1)

 

 

 

 

 

 

 

 

 

 

 

(92

)

 

 

 

 

 

 

Impairment loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

Equity investment adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in (earnings) losses from investments in affiliates

 

 

(1

)

 

 

 

 

 

(3

)

 

 

(6

)

 

 

6

 

 

 

(18

)

Pro rata FFO of investments in affiliates

 

 

1

 

 

 

3

 

 

 

6

 

 

 

11

 

 

 

1

 

 

 

27

 

Nareit FFO attributable to stockholders

 

 

87

 

 

 

(5

)

 

 

67

 

 

 

229

 

 

 

(165

)

 

 

353

 

Casualty loss, net

 

 

3

 

 

 

2

 

 

 

7

 

 

 

4

 

 

 

2

 

 

 

7

 

Severance expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Acquisition costs

 

 

 

 

 

 

 

 

59

 

 

 

 

 

 

 

 

 

65

 

Share-based compensation expense

 

 

4

 

 

 

5

 

 

 

4

 

 

 

13

 

 

 

15

 

 

 

12

 

Other items

 

 

 

 

 

3

 

 

 

3

 

 

 

5

 

 

 

2

 

 

 

1

 

Adjusted FFO attributable to stockholders

 

$

94

 

 

$

5

 

 

$

140

 

 

$

251

 

 

$

(146

)

 

$

440

 

Nareit FFO per share – Diluted(2)

 

$

0.39

 

 

$

(0.02

)

 

$

0.33

 

 

$

1.00

 

 

$

(0.70

)

 

$

1.73

 

Adjusted FFO per share – Diluted(2)

 

$

0.42

 

 

$

0.02

 

 

$

0.68

 

 

$

1.09

 

 

$

(0.62

)

 

$

2.16

 

Weighted average shares outstanding – Diluted(3)

 

 

224

 

 

 

236

 

 

 

207

 

 

 

229

 

 

 

236

 

 

 

204

 

 

 

 

 

(1) Included in other gain (loss), net in the condensed consolidated statements of operations.

(2) Per share amounts are calculated based on unrounded numbers.

(3) Derived from Park’s earnings per share calculations for each period presented; for shares outstanding as of September 30, 2022, see page 5.

 

 

10 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-forma Hotel Metrics

 

 

 

 

 

 

The Pro-forma financial information below is for the 43 consolidated hotels owned as of November 2, 2022.

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

 

 

(unaudited)

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

September 30

 

 

 

 

 

 

 

 

2022

 

 

2022

 

 

2022

 

 

2022

 

 

 

 

 

 

Pro-forma RevPAR

 

$

117.48

 

 

$

173.30

 

 

$

171.27

 

 

$

154.21

 

 

 

 

 

 

Pro-forma Occupancy

 

 

51.4

%

 

 

70.9

%

 

 

71.7

%

 

 

64.8

%

 

 

 

 

 

Pro-forma ADR

 

$

228.52

 

 

$

244.34

 

 

$

238.87

 

 

$

238.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma Hotel Revenues (in millions)

 

$

455

 

 

$

668

 

 

$

642

 

 

$

1,765

 

 

 

 

 

 

Pro-forma Hotel Adjusted EBITDA (in millions)

 

$

88

 

 

$

206

 

 

$

166

 

 

$

460

 

 

 

 

 

 

Pro-forma Hotel Adjusted EBITDA margin(1)

 

 

19.3

%

 

 

30.8

%

 

 

25.9

%

 

 

26.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Full Year

 

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

 

December 31,

 

 

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

 

2021

 

Pro-forma RevPAR

 

$

41.45

 

 

$

78.75

 

 

$

105.93

 

 

$

111.02

 

 

 

$

84.54

 

Pro-forma Occupancy

 

 

26.1

%

 

 

41.6

%

 

 

50.8

%

 

 

52.0

%

 

 

 

42.7

%

Pro-forma ADR

 

$

158.99

 

 

$

189.40

 

 

$

208.51

 

 

$

213.37

 

 

 

$

197.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma Hotel Revenues (in millions)

 

$

150

 

 

$

296

 

 

$

397

 

 

$

427

 

 

 

$

1,270

 

Pro-forma Hotel Adjusted EBITDA (in millions)

 

$

(31

)

 

$

41

 

 

$

81

 

 

$

84

 

 

 

$

175

 

Pro-forma Hotel Adjusted EBITDA margin(1)

 

 

(21.1

)%

 

 

13.9

%

 

 

20.5

%

 

 

19.6

%

 

 

 

13.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Full Year

 

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

 

December 31,

 

 

 

2019

 

 

2019

 

 

2019

 

 

2019

 

 

 

2019

 

Pro-forma RevPAR

 

$

175.62

 

 

$

192.87

 

 

$

187.75

 

 

$

178.73

 

 

 

$

183.76

 

Pro-forma Occupancy

 

 

77.4

%

 

 

85.6

%

 

 

84.2

%

 

 

80.5

%

 

 

 

82.0

%

Pro-forma ADR

 

$

226.78

 

 

$

225.29

 

 

$

222.93

 

 

$

221.89

 

 

 

$

224.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma Hotel Revenues (in millions)

 

$

687

 

 

$

753

 

 

$

713

 

 

$

732

 

 

 

$

2,885

 

Pro-forma Hotel Adjusted EBITDA (in millions)

 

$

193

 

 

$

234

 

 

$

203

 

 

$

214

 

 

 

$

844

 

Pro-forma Hotel Adjusted EBITDA margin(1)

 

 

28.0

%

 

 

31.1

%

 

 

28.5

%

 

 

29.2

%

 

 

 

29.3

%

 

__________________________________________________________________________________

(1)          Percentages are calculated based on unrounded numbers.

 

 

11 |

 

img187544587_1.jpg 

 


 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-Forma Hotel Adjusted EBITDA – YTD Q3 2022

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

(unaudited, in millions)

March 31,

 

 

June 30,

 

 

September 30,

 

 

 

September 30,

 

 

2022

 

 

2022

 

 

2022

 

 

 

2022

 

Net (loss) income

$

(56

)

 

$

154

 

 

$

40

 

 

 

$

138

 

Depreciation and amortization expense

 

69

 

 

 

68

 

 

 

67

 

 

 

 

204

 

Interest income

 

 

 

 

(1

)

 

 

(4

)

 

 

 

(5

)

Interest expense

 

62

 

 

 

62

 

 

 

61

 

 

 

 

185

 

Income tax expense

 

 

 

 

1

 

 

 

(3

)

 

 

 

(2

)

Interest expense, income tax and depreciation and amortization

   included in equity in earnings from investments in affiliates

 

1

 

 

 

4

 

 

 

2

 

 

 

 

7

 

EBITDA

 

76

 

 

 

288

 

 

 

163

 

 

 

 

527

 

Loss (gain) on sales of assets, net

 

 

 

 

1

 

 

 

(14

)

 

 

 

(13

)

Gain on sale of investments in affiliates(1)

 

 

 

 

(92

)

 

 

 

 

 

 

(92

)

Share-based compensation expense

 

4

 

 

 

5

 

 

 

4

 

 

 

 

13

 

Casualty loss

 

 

 

 

1

 

 

 

3

 

 

 

 

4

 

Other items

 

2

 

 

 

4

 

 

 

2

 

 

 

 

8

 

Adjusted EBITDA

 

82

 

 

 

207

 

 

 

158

 

 

 

 

447

 

Less: Adjusted EBITDA from hotels disposed of

 

(1

)

 

 

(2

)

 

 

(1

)

 

 

 

(4

)

Less: Adjusted EBITDA from investments in

   affiliates disposed of

 

(2

)

 

 

(4

)

 

 

(2

)

 

 

 

(8

)

Pro-forma Adjusted EBITDA

 

79

 

 

 

201

 

 

 

155

 

 

 

 

435

 

Less: Adjusted EBITDA from investments in affiliates

 

(3

)

 

 

(7

)

 

 

(2

)

 

 

 

(12

)

Add: All other(2)

 

12

 

 

 

12

 

 

 

13

 

 

 

 

37

 

Pro-forma Hotel Adjusted EBITDA(3)

$

88

 

 

$

206

 

 

$

166

 

 

 

$

460

 

 

 

(1)         Included in other gain (loss), net in the condensed consolidated statements of operations.

(2)         Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and corporate general and administrative expenses in the condensed consolidated statements of operations.

(3)         Includes the 43 consolidated hotels owned as of November 2, 2022.

 

 

12 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-forma Hotel Adjusted EBITDA – Full Year 2021

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Full Year

 

(unaudited, in millions)

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

 

December 31,

 

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

 

2021

 

Net loss

$

(191

)

 

$

(114

)

 

$

(82

)

 

$

(65

)

 

 

$

(452

)

Depreciation and amortization expense

 

74

 

 

 

71

 

 

 

68

 

 

 

68

 

 

 

 

281

 

Interest income

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

 

(1

)

Interest expense

 

63

 

 

 

66

 

 

 

66

 

 

 

63

 

 

 

 

258

 

Income tax expense (benefit)

 

1

 

 

 

 

 

 

(3

)

 

 

4

 

 

 

 

2

 

Interest expense, income tax and depreciation and amortization

   included in equity in earnings from investments in affiliates

 

1

 

 

 

4

 

 

 

3

 

 

 

3

 

 

 

 

11

 

EBITDA

 

(52

)

 

 

27

 

 

 

52

 

 

 

72

 

 

 

 

99

 

(Gain) loss on sales of assets, net

 

 

 

 

(6

)

 

 

11

 

 

 

 

 

 

 

5

 

Share-based compensation expense

 

6

 

 

 

4

 

 

 

5

 

 

 

4

 

 

 

 

19

 

Impairment and casualty loss, net

 

 

 

 

5

 

 

 

2

 

 

 

2

 

 

 

 

9

 

Other items

 

(3

)

 

 

3

 

 

 

7

 

 

 

3

 

 

 

 

10

 

Adjusted EBITDA

 

(49

)

 

 

33

 

 

 

77

 

 

 

81

 

 

 

 

142

 

Less: Adjusted EBITDA from hotels disposed of

 

5

 

 

 

(1

)

 

 

(3

)

 

 

(3

)

 

 

 

(2

)

Less: Adjusted EBITDA from investments in affiliates disposed of

 

2

 

 

 

 

 

 

(2

)

 

 

(1

)

 

 

 

(1

)

Pro-forma Adjusted EBITDA

 

(42

)

 

 

32

 

 

 

72

 

 

 

77

 

 

 

 

139

 

Less: Adjusted EBITDA from investments in affiliates

 

 

 

 

(2

)

 

 

(2

)

 

 

(2

)

 

 

 

(6

)

Add: All other(1)

 

11

 

 

 

11

 

 

 

11

 

 

 

9

 

 

 

 

42

 

Pro-forma Hotel Adjusted EBITDA(2)

$

(31

)

 

$

41

 

 

$

81

 

 

$

84

 

 

 

$

175

 

 

______________________________________________________________________________________

(1)         Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and corporate general and administrative expenses in the condensed consolidated statements of operations.

(2)         Includes the 43 consolidated hotels owned as of November 2, 2022.

 

 

13 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-forma Hotel Adjusted EBITDA – Full Year 2019

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Full Year

 

(unaudited, in millions)

March 31,

 

 

June 30,

 

 

September 30,

 

 

December 31,

 

 

 

December 31,

 

 

2019

 

 

2019

 

 

2019

 

 

2019

 

 

 

2019

 

Net income

$

97

 

 

$

84

 

 

$

9

 

 

$

126

 

 

 

$

316

 

Depreciation and amortization expense

 

62

 

 

 

61

 

 

 

61

 

 

 

80

 

 

 

 

264

 

Interest income

 

(1

)

 

 

(2

)

 

 

(2

)

 

 

(1

)

 

 

 

(6

)

Interest expense

 

32

 

 

 

33

 

 

 

33

 

 

 

42

 

 

 

 

140

 

Income tax expense

 

7

 

 

 

5

 

 

 

 

 

 

23

 

 

 

 

35

 

Interest expense, income tax and depreciation and amortization

   included in equity in earnings from investments in affiliates

 

5

 

 

 

7

 

 

 

7

 

 

 

4

 

 

 

 

23

 

EBITDA

 

202

 

 

 

188

 

 

 

108

 

 

 

274

 

 

 

 

772

 

(Gain) loss on sales of assets, net

 

(31

)

 

 

12

 

 

 

(1

)

 

 

1

 

 

 

 

(19

)

Gain on sale of investments in affiliates(1)

 

 

 

 

 

 

 

 

 

 

(44

)

 

 

 

(44

)

Acquisition costs

 

 

 

 

6

 

 

 

59

 

 

 

5

 

 

 

 

70

 

Severance expense

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

2

 

Share-based compensation expense

 

4

 

 

 

4

 

 

 

4

 

 

 

4

 

 

 

 

16

 

Casualty loss (gain) and impairment loss, net

 

 

 

 

 

 

 

8

 

 

 

(26

)

 

 

 

(18

)

Other items

 

 

 

 

(4

)

 

 

2

 

 

 

9

 

 

 

 

7

 

Adjusted EBITDA

 

176

 

 

 

207

 

 

 

180

 

 

 

223

 

 

 

 

786

 

Add: Adjusted EBITDA from hotels acquired

 

37

 

 

 

53

 

 

 

39

 

 

 

 

 

 

 

129

 

Less: Adjusted EBITDA from hotels disposed of

 

(25

)

 

 

(28

)

 

 

(19

)

 

 

(15

)

 

 

 

(87

)

Less: Adjusted EBITDA from investments in

   affiliates disposed of

 

(3

)

 

 

(5

)

 

 

(5

)

 

 

(3

)

 

 

 

(16

)

Pro-forma Adjusted EBITDA(2)

 

185

 

 

 

227

 

 

 

195

 

 

 

205

 

 

 

 

812

 

Less: Adjusted EBITDA from investments in affiliates

 

(7

)

 

 

(7

)

 

 

(4

)

 

 

(3

)

 

 

 

(21

)

Add: All other(3)

 

15

 

 

 

14

 

 

 

12

 

 

 

12

 

 

 

 

53

 

Pro-forma Hotel Adjusted EBITDA(4)

$

193

 

 

$

234

 

 

$

203

 

 

$

214

 

 

 

$

844

 

 

______________________________________________________________________________________

(1)         Included in other gain (loss), net in the consolidated statements of operations.

(2)         Full year December 31, 2019 includes $15 million associated with 466 rooms at the Hilton Waikoloa Village that were transferred to Hilton Grand Vacations at the end of 2019, $6 million associated with

            business interruption proceeds related to the loss of income in prior years for the Hilton Caribe and a $6 million operating loss generated from Park’s laundry facilities that were closed in 2021. Excluding these amounts, 2019 Pro-forma Adjusted EBITDA would have been $797 million.

(3)         Includes other revenues and other expenses, non-income taxes on TRS leases included in other property-level expenses and corporate general and administrative expenses in the

            consolidated statements of operations.

(4)         Includes the 43 consolidated hotels owned as of November 2, 2022.

 

 

14 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Historical Pro-forma Hotel Revenues – 2022, 2021 and 2019

 

 

 

 

 

 

The Pro-forma financial information below is for the 43 consolidated hotels owned as of November 2, 2022.

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

 

 

(unaudited, in millions)

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

 

September 30,

 

 

 

 

 

 

 

 

2022

 

 

2022

 

 

2022

 

 

 

2022

 

 

 

 

 

 

Total Revenues

 

$

479

 

 

$

695

 

 

$

662

 

 

 

$

1,836

 

 

 

 

 

 

Less: Other revenue

 

 

(16

)

 

 

(19

)

 

 

(19

)

 

 

 

(54

)

 

 

 

 

 

Less: Revenues from hotels disposed of

 

 

(8

)

 

 

(8

)

 

 

(1

)

 

 

 

(17

)

 

 

 

 

 

Pro-forma Hotel Revenues

 

$

455

 

 

$

668

 

 

$

642

 

 

 

$

1,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Full Year

 

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

 

December 31,

 

 

 

December 31,

 

 

 

2021

 

 

2021

 

 

2021

 

 

 

2021

 

 

 

2021

 

Total Revenues

 

$

165

 

 

$

323

 

 

$

423

 

 

 

$

451

 

 

 

$

1,362

 

Less: Other revenue

 

 

(8

)

 

 

(12

)

 

 

(15

)

 

 

 

(16

)

 

 

 

(51

)

Less: Revenues from hotels disposed of

 

 

(7

)

 

 

(15

)

 

 

(11

)

 

 

 

(8

)

 

 

 

(41

)

Pro-forma Hotel Revenues

 

$

150

 

 

$

296

 

 

$

397

 

 

 

$

427

 

 

 

$

1,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Full Year

 

 

 

March 31,

 

 

June 30,

 

 

September 30,

 

 

 

December 31,

 

 

 

December 31,

 

 

 

2019

 

 

2019

 

 

2019

 

 

 

2019

 

 

 

2019

 

Total Revenues

 

$

659

 

 

$

703

 

 

$

672

 

 

 

$

810

 

 

 

$

2,844

 

Less: Other revenue

 

 

(18

)

 

 

(19

)

 

 

(22

)

 

 

 

(18

)

 

 

 

(77

)

Add: Revenues from hotels acquired

 

 

130

 

 

 

151

 

 

 

125

 

 

 

 

 

 

 

 

406

 

Less: Revenues from hotels disposed of

 

 

(84

)

 

 

(82

)

 

 

(62

)

 

 

 

(60

)

 

 

 

(288

)

Pro-forma Hotel Revenues

 

$

687

 

 

$

753

 

 

$

713

 

 

 

$

732

 

 

 

$

2,885

 

 

 

 

15 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information (continued)

 

 

 

 

 

General and Administrative Expenses

 

 

 

 

 

 

 

(unaudited, in millions)

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Corporate general and administrative expenses

 

$

16

 

 

$

14

 

 

$

48

 

 

$

48

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expense

 

 

4

 

 

 

5

 

 

 

13

 

 

 

15

 

Other items

 

 

 

 

 

1

 

 

 

3

 

 

 

3

 

G&A, excluding expenses not included in Adjusted EBITDA

 

$

12

 

 

$

8

 

 

$

32

 

 

$

30

 

 

 

16 |

 

img187544587_1.jpg 

 


 

 

 

Supplementary Financial Information (continued)

 

 

 

 

 

Net Debt and Net Debt to Pro-forma Adjusted EBITDA Ratio

 

 

 

 

 

 

(unaudited, in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2022

 

 

June 30, 2022

 

 

March 31, 2022

 

 

December 31, 2021

 

 

December 31, 2020

 

Debt

 

$

4,670

 

 

$

4,671

 

 

$

4,671

 

 

$

4,672

 

 

$

5,121

 

Add: unamortized deferred financing costs and discount

 

 

33

 

 

 

35

 

 

 

37

 

 

 

38

 

 

 

38

 

Less: unamortized premium

 

 

(3

)

 

 

(4

)

 

 

(4

)

 

 

(4

)

 

 

(3

)

Debt, excluding unamortized deferred financing cost,

   premiums and discounts

 

 

4,700

 

 

 

4,702

 

 

 

4,704

 

 

 

4,706

 

 

 

5,156

 

Add: Park's share of unconsolidated affiliates debt,

   excluding unamortized deferred financing costs

 

 

170

 

 

 

170

 

 

 

225

 

 

 

225

 

 

 

225

 

Less: cash and cash equivalents

 

 

(971

)

 

 

(758

)

 

 

(639

)

 

 

(688

)

 

 

(951

)

Less: restricted cash

 

 

(29

)

 

 

(109

)

 

 

(78

)

 

 

(75

)

 

 

(30

)

Net debt

 

$

3,870

 

 

$

4,005

 

 

$

4,212

 

 

$

4,168

 

 

$

4,400

 

2019 Pro-forma Adjusted EBITDA(1)

 

$

812

 

 

$

812

 

 

$

812

 

 

$

812

 

 

$

812

 

Net debt to Pro-forma Adjusted EBITDA ratio

 

4.77x

 

 

4.93x

 

 

5.19x

 

 

5.13x

 

 

5.42x

 

 

 

(1)         See page 14 for Pro-forma Adjusted EBITDA for the year ended December 31, 2019.

 

 

17 |

 

img187544587_1.jpg 

 


 

 

 

 

 

 

 

Outlook

 

img187544587_5.jpg 

 

 

 

18 |

 

img187544587_1.jpg 

 


 

 

Outlook

 

 

 

 

 

Q4 2022 and Full-Year 2022 Outlook and Assumptions

 

 

 

 

 

(unaudited, dollars in millions, except per share amounts and RevPAR)

 

 

 

 

 

 

 

 

 

Q4 2022 Outlook

 

 

Full-Year 2022 Outlook

 

 

 

as of November 2, 2022

 

 

as of November 2, 2022

 

Metric

 

Low

 

 

High

 

 

Low

 

 

High

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR

 

$

163

 

 

$

166

 

 

$

156

 

 

$

157

 

RevPAR change vs. 2019

 

 

(9

)%

 

 

(7

)%

 

 

(15

)%

 

 

(14

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6

 

 

$

20

 

 

$

143

 

 

$

157

 

Net income attributable to stockholders

 

$

4

 

 

$

18

 

 

$

132

 

 

$

147

 

Earnings per share – Diluted(1)

 

$

0.02

 

 

$

0.08

 

 

$

0.58

 

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

140

 

 

$

155

 

 

$

587

 

 

$

602

 

Hotel Adjusted EBITDA margin

 

 

24.0

%

 

 

25.0

%

 

 

25.6

%

 

 

25.8

%

Hotel Adjusted EBITDA margin change vs. 2019(2)

 

 

(520

) bps

 

 

(420

) bps

 

 

(370

) bps

 

 

(350

) bps

Adjusted FFO per share – Diluted(1)

 

$

0.35

 

 

$

0.43

 

 

$

1.45

 

 

$

1.52

 

 

 

(1)
Per share amounts are calculated based on unrounded numbers.
(2)
The fourth quarter 2019 margin benefited from $21 million of business interruption proceeds, or a 200 basis point impact, related to the loss of income in prior periods for Park’s Puerto Rico and Key West hotels.

 

Park’s outlook is based in part on the following assumptions:

 

Fully diluted weighted average shares are expected to be 224 million and 228 million for Q4 2022 and full-year 2022, respectively; and
Does not take into account potential future acquisitions and dispositions, which could result in a material change to Park’s outlook.

 

Park's fourth quarter and full-year 2022 outlook are based on a number of factors, many of which are outside the Company's control, including uncertainty surrounding any new disruptions from the COVID-19 pandemic and other macro-economic factors, including inflation, increases in interest rates, supply chain disruptions and the possibility of an economic recession or slowdown, all of which are subject to change.

 

 

19 |

 

img187544587_1.jpg 

 


 

 

 

Outlook (continued)

 

 

 

 

 

EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and

Hotel Adjusted EBITDA Margin

 

 

 

 

 

 

 

Three Months Ending

 

 

Year Ending

 

(unaudited, in millions)

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Low Case

 

 

High Case

 

 

Low Case

 

 

High Case

 

Net income

 

$

6

 

 

$

20

 

 

$

143

 

 

$

157

 

Depreciation and amortization expense

 

 

66

 

 

 

66

 

 

 

270

 

 

 

270

 

Interest income

 

 

(7

)

 

 

(7

)

 

 

(12

)

 

 

(12

)

Interest expense

 

 

62

 

 

 

62

 

 

 

247

 

 

 

247

 

Income tax expense (benefit)

 

 

1

 

 

 

2

 

 

 

(1

)

 

 

 

Interest expense, income tax and depreciation and amortization

   included in equity in earnings from investments in affiliates

 

 

2

 

 

 

2

 

 

 

9

 

 

 

9

 

EBITDA

 

 

130

 

 

 

145

 

 

 

656

 

 

 

671

 

Gain on sale of assets, net

 

 

 

 

 

 

 

 

(13

)

 

 

(13

)

Gain on sale of investments in affiliates

 

 

 

 

 

 

 

 

(92

)

 

 

(92

)

Share-based compensation expense

 

 

5

 

 

 

5

 

 

 

17

 

 

 

17

 

Casualty loss

 

 

 

 

 

 

 

 

4

 

 

 

4

 

Other items

 

 

5

 

 

 

5

 

 

 

15

 

 

 

15

 

Adjusted EBITDA

 

 

140

 

 

 

155

 

 

 

587

 

 

 

602

 

Less: Adjusted EBITDA from investments in affiliates

 

 

(5

)

 

 

(5

)

 

 

(26

)

 

 

(26

)

Add: All other

 

 

15

 

 

 

15

 

 

 

49

 

 

 

49

 

Hotel Adjusted EBITDA

 

$

150

 

 

$

165

 

 

$

610

 

 

$

625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ending

 

 

Year Ending

 

 

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Low Case

 

 

High Case

 

 

Low Case

 

 

High Case

 

Total Revenues

 

$

642

 

 

$

677

 

 

$

2,462

 

 

$

2,496

 

Less: Other revenue

 

 

(17

)

 

 

(17

)

 

 

(71

)

 

 

(71

)

Hotel Revenues

 

$

625

 

 

$

660

 

 

$

2,391

 

 

$

2,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ending

 

 

Year Ending

 

 

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Low Case

 

 

High Case

 

 

Low Case

 

 

High Case

 

Hotel Revenues

 

$

625

 

 

$

660

 

 

$

2,391

 

 

$

2,425

 

Hotel Adjusted EBITDA

 

$

150

 

 

$

165

 

 

$

610

 

 

$

625

 

Hotel Adjusted EBITDA margin(1)

 

 

24.0

%

 

 

25.0

%

 

 

25.6

%

 

 

25.8

%

 

 

 

(1) Percentages are calculated based on unrounded numbers.

 

20 |

 

img187544587_1.jpg 

 


 

 

 

Outlook (continued)

 

 

 

 

 

Nareit FFO and Adjusted FFO

 

 

 

 

 

 

 

 

Three Months Ending

 

 

Year Ending

 

(unaudited, in millions except per share data)

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Low Case

 

 

High Case

 

 

Low Case

 

 

High Case

 

Net income attributable to stockholders

 

$

4

 

 

$

18

 

 

$

132

 

 

$

147

 

Depreciation and amortization expense

 

 

66

 

 

 

66

 

 

 

270

 

 

 

270

 

Depreciation and amortization expense attributable to

   noncontrolling interests

 

 

(1

)

 

 

(1

)

 

 

(4

)

 

 

(4

)

Gain on sale of assets, net

 

 

 

 

 

 

 

 

(13

)

 

 

(13

)

Gain on sale of investments in affiliates

 

 

 

 

 

 

 

 

(92

)

 

 

(92

)

Equity investment adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings from investments in affiliates

 

 

(1

)

 

 

(1

)

 

 

(6

)

 

 

(6

)

Pro rata FFO of equity investments

 

 

2

 

 

 

2

 

 

 

12

 

 

 

12

 

Nareit FFO attributable to stockholders

 

 

70

 

 

 

84

 

 

 

299

 

 

 

314

 

Casualty loss

 

 

 

 

 

 

 

 

4

 

 

 

4

 

Share-based compensation expense

 

 

5

 

 

 

5

 

 

 

17

 

 

 

17

 

Other items

 

 

5

 

 

 

6

 

 

 

10

 

 

 

11

 

Adjusted FFO attributable to stockholders

 

$

80

 

 

$

95

 

 

$

330

 

 

$

346

 

Adjusted FFO per share – Diluted(1)

 

$

0.35

 

 

$

0.43

 

 

$

1.45

 

 

$

1.52

 

Weighted average diluted shares outstanding

 

 

224

 

 

 

224

 

 

 

228

 

 

 

228

 

 

 

(1) Per share amounts are calculated based on unrounded numbers.

 

 

21 |

 

img187544587_1.jpg 

 


 

 

 

 

 

 

 

 

Portfolio and Operating Metrics

 

img187544587_6.jpg 

 

Hilton Santa Barbara Beachfront Resort Hilton New Orleans Riverside Waldorf Astoria Orlando

 

22 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics

 

 

 

 

 

Hotel Portfolio as of November 2, 2022

 

 

 

 

 

Hotel Name

Total Rooms

 

Market

Meeting Space

(square feet)

 

Ownership

Equity Ownership

 

Debt

(in millions)

 

 

Consolidated Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton Hawaiian Village Waikiki Beach Resort

 

2,860

 

Hawaii

 

150,000

 

Fee Simple

100%

 

$

1,275

 

 

Hilton San Francisco Union Square

 

1,921

 

San Francisco

 

135,000

 

Fee Simple

100%

 

$

725

 

(1)

New York Hilton Midtown

 

1,878

 

New York

 

151,000

 

Fee Simple

100%

 

 

 

 

Hilton New Orleans Riverside

 

1,622

 

New Orleans

 

130,000

 

Fee Simple

100%

 

 

 

 

Hilton Chicago

 

1,544

 

Chicago

 

234,000

 

Fee Simple

100%

 

 

 

 

Parc 55 San Francisco – a Hilton Hotel

 

1,024

 

San Francisco

 

32,000

 

Fee Simple

100%

 

 

 

(1)

Signia by Hilton Orlando Bonnet Creek

 

1,009

 

Orlando

 

157,000

 

Fee Simple

100%

 

 

 

 

DoubleTree Hotel Seattle Airport

 

850

 

Seattle

 

41,000

 

Leasehold

100%

 

 

 

 

Hilton Orlando Lake Buena Vista

 

814

 

Orlando

 

86,000

 

Leasehold

100%

 

 

 

 

Caribe Hilton

 

652

 

Other U.S.

 

65,000

 

Fee Simple

100%

 

 

 

 

Hilton Waikoloa Village

 

647

 

Hawaii

 

241,000

 

Fee Simple

100%

 

 

 

 

DoubleTree Hotel Washington DC – Crystal City

 

627

 

Washington, D.C.

 

36,000

 

Fee Simple

100%

 

 

 

 

Hilton Denver City Center

 

613

 

Denver

 

50,000

 

Fee Simple

100%

 

$

57

 

 

Hilton Boston Logan Airport

 

604

 

Boston

 

30,000

 

Leasehold

100%

 

 

 

 

W Chicago – Lakeshore

 

520

 

Chicago

 

20,000

 

Fee Simple

100%

 

 

 

 

Hilton Miami Airport

 

508

 

Miami

 

30,000

 

Fee Simple

100%

 

 

 

 

DoubleTree Hotel San Jose

 

505

 

Other U.S.

 

48,000

 

Fee Simple

100%

 

 

 

 

Hyatt Regency Boston

 

502

 

Boston

 

30,000

 

Fee Simple

100%

 

$

132

 

 

Waldorf Astoria Orlando

 

502

 

Orlando

 

33,000

 

Fee Simple

100%

 

 

 

 

Hilton Salt Lake City Center

 

499

 

Other U.S.

 

24,000

 

Leasehold

100%

 

 

 

 

DoubleTree Hotel Ontario Airport

 

482

 

Southern California

 

27,000

 

Fee Simple

67%

 

$

30

 

 

Hilton McLean Tysons Corner

 

458

 

Washington, D.C.

 

28,000

 

Fee Simple

100%

 

 

 

 

Hyatt Regency Mission Bay Spa and Marina

 

438

 

Southern California

 

24,000

 

Leasehold

100%

 

 

 

 

Boston Marriott Newton

 

430

 

Boston

 

34,000

 

Fee Simple

100%

 

 

 

 

W Chicago – City Center

 

403

 

Chicago

 

13,000

 

Fee Simple

100%

 

$

75

 

 

Hilton Seattle Airport & Conference Center

 

396

 

Seattle

 

40,000

 

Leasehold

100%

 

 

 

 

Royal Palm South Beach Miami, a Tribute Portfolio Resort

 

393

 

Miami

 

11,000

 

Fee Simple

100%

 

 

 

 

DoubleTree Hotel Spokane City Center

 

375

 

Other U.S.

 

21,000

 

Fee Simple

10%

 

$

14

 

 

Hilton Santa Barbara Beachfront Resort

 

360

 

Southern California

 

62,000

 

Fee Simple

50%

 

$

163

 

 

Hilton Oakland Airport

 

360

 

Other U.S.

 

15,000

 

Leasehold

100%

 

 

 

 

JW Marriott San Francisco Union Square

 

344

 

San Francisco

 

12,000

 

Leasehold

100%

 

 

 

 

Hyatt Centric Fisherman's Wharf

 

316

 

San Francisco

 

19,000

 

Fee Simple

100%

 

 

 

 

Hilton Short Hills

 

314

 

Other U.S.

 

21,000

 

Fee Simple

100%

 

 

 

 

Casa Marina Key West, Curio Collection

 

311

 

Key West

 

21,000

 

Fee Simple

100%

 

 

 

 

DoubleTree Hotel San Diego – Mission Valley

 

300

 

Southern California

 

24,000

 

Leasehold

100%

 

 

 

 

Barbara Beachfront Resort Hilton New Orleans Riverside Waldorf Astoria Orlando

 

(1) Single $725 million CMBS loan secured by Hilton San Francisco Union Square and Parc 55 San Francisco – a Hilton Hotel.

 

23 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Hotel Portfolio as of November 2, 2022

 

 

 

 

 

Hotel Name

Total Rooms

 

Market

Meeting Space

(square feet)

 

Ownership

Equity Ownership

 

Debt(1)

(in millions)

 

 

Consolidated Portfolio (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Embassy Suites Kansas City Plaza

 

266

 

Other U.S.

 

11,000

 

Leasehold

100%

 

 

 

 

Embassy Suites Austin Downtown South Congress

 

262

 

Other U.S.

 

2,000

 

Leasehold

100%

 

 

 

 

DoubleTree Hotel Sonoma Wine Country

 

245

 

Other U.S.

 

50,000

 

Leasehold

100%

 

 

 

 

Juniper Hotel Cupertino, Curio Collection

 

224

 

Other U.S.

 

5,000

 

Fee Simple

100%

 

 

 

 

Hilton Checkers Los Angeles

 

193

 

Southern California

 

3,000

 

Fee Simple

100%

 

$

26

 

 

Embassy Suites Phoenix Airport

 

182

 

Other U.S.

 

5,000

 

Leasehold

100%

 

 

 

 

DoubleTree Hotel Durango

 

159

 

Other U.S.

 

7,000

 

Leasehold

100%

 

 

 

 

The Reach Key West, Curio Collection

 

150

 

Key West

 

18,000

 

Fee Simple

100%

 

 

 

 

Total Consolidated Portfolio (43 Hotels)

 

27,062

 

 

 

2,196,000

 

 

 

 

 

$

2,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated Joint Venture Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hilton Orlando

 

1,424

 

Orlando

 

236,000

 

Fee Simple

20%

 

$

95

 

 

Capital Hilton

 

550

 

Washington, D.C.

 

30,000

 

Fee Simple

25%

 

$

25

 

 

Hilton La Jolla Torrey Pines

 

394

 

Southern California

 

41,000

 

Leasehold

25%

 

$

24

 

 

Embassy Suites Alexandria Old Town

 

288

 

Washington, D.C.

 

11,000

 

Fee Simple

50%

 

$

26

 

 

Total Unconsolidated Joint Venture Portfolio (4 Hotels)

 

2,656

 

 

 

318,000

 

 

 

 

 

$

170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PARK HOTELS & RESORTS PORTFOLIO (47 Hotels)

 

29,718

 

 

 

2,514,000

 

 

 

 

 

$

2,667

 

 

 

(1) Debt related to unconsolidated joint ventures is presented on a pro-rata basis.

 

 

24 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: Q3 2022 vs. Q3 2021

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

Pro-forma RevPAR

 

 

Pro-forma Total RevPAR

 

 

 

Hotels

 

Rooms

 

 

3Q22

 

3Q21

 

Change(1)

 

 

3Q22

 

3Q21

 

Change

 

3Q22

 

3Q21

 

Change(1)

 

 

3Q22

 

3Q21

 

Change(1)

 

Hawaii

 

2

 

 

3,507

 

 

$

319.46

 

$

282.63

 

 

13.0

%

 

 

89.6

%

 

75.8

%

 

13.8

%

pts

 

$

286.37

 

$

214.27

 

 

33.6

%

 

$

489.59

 

$

363.18

 

 

34.8

%

San Francisco

 

4

 

 

3,605

 

 

 

237.30

 

 

181.44

 

 

30.8

 

 

 

64.7

 

 

29.1

 

 

35.6

 

 

 

 

153.46

 

 

52.79

 

 

190.7

 

 

 

199.48

 

 

71.88

 

 

177.5

 

Orlando

 

3

 

 

2,325

 

 

 

188.84

 

 

185.53

 

 

1.8

 

 

 

59.2

 

 

49.0

 

 

10.2

 

 

 

 

111.82

 

 

90.92

 

 

23.0

 

 

 

224.75

 

 

188.81

 

 

19.0

 

New Orleans

 

1

 

 

1,622

 

 

 

175.06

 

 

137.86

 

 

27.0

 

 

 

55.6

 

 

50.0

 

 

5.6

 

 

 

 

97.37

 

 

69.00

 

 

41.1

 

 

 

177.75

 

 

108.98

 

 

63.1

 

Boston

 

3

 

 

1,536

 

 

 

252.53

 

 

194.67

 

 

29.7

 

 

 

85.1

 

 

69.2

 

 

15.9

 

 

 

 

214.94

 

 

134.83

 

 

59.4

 

 

 

268.84

 

 

170.24

 

 

57.9

 

New York

 

1

 

 

1,878

 

 

 

290.39

 

 

 

 

100.0

 

 

 

74.4

 

 

 

 

74.4

 

 

 

 

215.92

 

 

 

 

100.0

 

 

 

320.68

 

 

1.64

 

 

19,469.9

 

Southern California

 

5

 

 

1,773

 

 

 

278.65

 

 

260.31

 

 

7.0

 

 

 

79.3

 

 

72.8

 

 

6.5

 

 

 

 

220.86

 

 

189.38

 

 

16.6

 

 

 

316.81

 

 

265.20

 

 

19.5

 

Chicago

 

3

 

 

2,467

 

 

 

236.69

 

 

202.66

 

 

16.8

 

 

 

68.4

 

 

37.6

 

 

30.8

 

 

 

 

161.94

 

 

76.14

 

 

112.7

 

 

 

234.66

 

 

104.66

 

 

124.2

 

Key West

 

2

 

 

461

 

 

 

396.50

 

 

459.51

 

 

(13.7

)

 

 

66.4

 

 

68.7

 

 

(2.3

)

 

 

 

263.46

 

 

315.90

 

 

(16.6

)

 

 

391.68

 

 

442.78

 

 

(11.5

)

Denver

 

1

 

 

613

 

 

 

201.32

 

 

176.44

 

 

14.1

 

 

 

73.2

 

 

67.4

 

 

5.8

 

 

 

 

147.47

 

 

119.04

 

 

23.9

 

 

 

216.60

 

 

161.97

 

 

33.7

 

Miami

 

2

 

 

901

 

 

 

166.94

 

 

174.16

 

 

(4.1

)

 

 

79.3

 

 

66.5

 

 

12.8

 

 

 

 

132.41

 

 

115.87

 

 

14.3

 

 

 

185.11

 

 

159.26

 

 

16.2

 

Washington, D.C.

 

2

 

 

1,085

 

 

 

160.78

 

 

125.86

 

 

27.7

 

 

 

66.6

 

 

43.3

 

 

23.3

 

 

 

 

107.03

 

 

54.48

 

 

96.5

 

 

 

156.41

 

 

75.62

 

 

106.8

 

Seattle

 

2

 

 

1,246

 

 

 

187.53

 

 

151.42

 

 

23.8

 

 

 

68.3

 

 

56.7

 

 

11.6

 

 

 

 

128.04

 

 

85.82

 

 

49.2

 

 

 

166.40

 

 

113.42

 

 

46.7

 

Other

 

12

 

 

4,043

 

 

 

187.17

 

 

165.81

 

 

12.9

 

 

 

69.5

 

 

57.0

 

 

12.5

 

 

 

 

130.10

 

 

94.43

 

 

37.8

 

 

 

177.13

 

 

123.11

 

 

43.9

 

All Markets

 

43

 

 

27,062

 

 

$

238.87

 

$

208.51

 

 

14.6

%

 

 

71.7

%

 

50.8

%

 

20.9

%

pts

 

$

171.27

 

$

105.93

 

 

61.7

%

 

$

257.78

 

$

159.24

 

 

61.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)          Calculated based on unrounded numbers.

 

 

 

25 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: Q3 2022 vs. Q3 2021

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

Pro-forma Hotel Adjusted EBITDA

 

 

Pro-forma Hotel Revenue

 

 

Pro-forma Hotel Adjusted EBITDA Margin

 

 

Hotels

 

Rooms

 

 

3Q22

 

3Q21

 

Change(1)

 

 

3Q22

 

3Q21

 

Change(1)

 

 

3Q22

 

3Q21

 

Change

Hawaii

 

2

 

 

3,507

 

 

$

66

 

$

46

 

 

42.4

%

 

$

158

 

$

117

 

 

34.8

%

 

 

41.7

%

 

39.5

%

 

220

 

bps

San Francisco

 

4

 

 

3,605

 

 

 

6

 

 

(9

)

 

166.5

 

 

 

66

 

 

24

 

 

177.5

 

 

 

9.5

 

 

(39.7

)

 

4,920

 

 

Orlando

 

3

 

 

2,325

 

 

 

9

 

 

9

 

 

2.9

 

 

 

48

 

 

40

 

 

19.0

 

 

 

19.8

 

 

22.9

 

 

(310

)

 

New Orleans

 

1

 

 

1,622

 

 

 

7

 

 

4

 

 

77.9

 

 

 

27

 

 

16

 

 

63.1

 

 

 

25.3

 

 

23.2

 

 

210

 

 

Boston

 

3

 

 

1,536

 

 

 

14

 

 

7

 

 

102.9

 

 

 

38

 

 

24

 

 

57.9

 

 

 

35.5

 

 

27.6

 

 

790

 

 

New York

 

1

 

 

1,878

 

 

 

3

 

 

(14

)

 

122.9

 

 

 

55

 

 

 

 

19,469.9

 

 

 

5.7

 

 

(4,872.2

)

 

487,790

 

 

Southern California

 

5

 

 

1,773

 

 

 

19

 

 

17

 

 

16.0

 

 

 

52

 

 

43

 

 

19.5

 

 

 

37.1

 

 

38.2

 

 

(110

)

 

Chicago

 

3

 

 

2,467

 

 

 

13

 

 

2

 

 

652.2

 

 

 

53

 

 

24

 

 

124.2

 

 

 

23.8

 

 

7.1

 

 

1,670

 

 

Key West

 

2

 

 

461

 

 

 

4

 

 

6

 

 

(35.2

)

 

 

17

 

 

19

 

 

(11.5

)

 

 

24.7

 

 

33.7

 

 

(900

)

 

Denver

 

1

 

 

613

 

 

 

5

 

 

4

 

 

22.8

 

 

 

12

 

 

9

 

 

33.7

 

 

 

39.4

 

 

42.9

 

 

(350

)

 

Miami

 

2

 

 

901

 

 

 

3

 

 

3

 

 

11.1

 

 

 

15

 

 

13

 

 

16.2

 

 

 

22.6

 

 

23.6

 

 

(100

)

 

Washington, D.C.

 

2

 

 

1,085

 

 

 

3

 

 

 

 

792.9

 

 

 

16

 

 

8

 

 

106.8

 

 

 

19.3

 

 

(5.8

)

 

2,510

 

 

Seattle

 

2

 

 

1,246

 

 

 

3

 

 

1

 

 

182.2

 

 

 

19

 

 

13

 

 

46.7

 

 

 

18.0

 

 

9.4

 

 

860

 

 

Other

 

12

 

 

4,043

 

 

 

11

 

 

5

 

 

68.0

 

 

 

66

 

 

47

 

 

43.9

 

 

 

16.4

 

 

14.0

 

 

240

 

 

All Markets

 

43

 

 

27,062

 

 

$

166

 

$

81

 

 

104.5

%

 

$

642

 

$

397

 

 

61.9

%

 

 

25.9

%

 

20.5

%

 

540

 

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

26 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: YTD Q3 2022 vs. YTD Q3 2021

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

Pro-forma RevPAR

 

 

Pro-forma Total RevPAR

 

 

 

Hotels

 

Rooms

 

 

2022

 

2021

 

Change(1)

 

 

2022

 

2021

 

Change

 

2022

 

2021

 

Change(1)

 

 

2022

 

2021

 

Change(1)

 

Hawaii

 

2

 

 

3,507

 

 

$

294.71

 

$

252.90

 

 

16.5

%

 

 

84.8

%

 

55.3

%

 

29.5

%

pts

 

$

249.89

 

$

139.91

 

 

78.6

%

 

$

437.40

 

$

242.40

 

 

80.4

%

San Francisco

 

4

 

 

3,605

 

 

 

239.61

 

 

174.19

 

 

37.6

 

 

 

46.9

 

 

15.9

 

 

31.0

 

 

 

 

112.39

 

 

27.65

 

 

306.5

 

 

 

151.78

 

 

37.04

 

 

309.7

 

Orlando

 

3

 

 

2,325

 

 

 

234.57

 

 

186.41

 

 

25.8

 

 

 

61.9

 

 

41.3

 

 

20.6

 

 

 

 

145.22

 

 

77.01

 

 

88.6

 

 

 

289.90

 

 

156.80

 

 

84.9

 

New Orleans

 

1

 

 

1,622

 

 

 

200.51

 

 

99.81

 

 

100.9

 

 

 

59.5

 

 

51.1

 

 

8.4

 

 

 

 

119.30

 

 

51.02

 

 

133.8

 

 

 

205.50

 

 

79.97

 

 

157.0

 

Boston

 

3

 

 

1,536

 

 

 

226.73

 

 

166.05

 

 

36.5

 

 

 

74.3

 

 

47.0

 

 

27.3

 

 

 

 

168.49

 

 

78.08

 

 

115.8

 

 

 

217.43

 

 

98.95

 

 

119.7

 

New York

 

1

 

 

1,878

 

 

 

286.64

 

 

 

 

100.0

 

 

 

59.3

 

 

 

 

59.3

 

 

 

 

169.86

 

 

 

 

100.0

 

 

 

264.80

 

 

2.01

 

 

13,104.9

 

Southern California

 

5

 

 

1,773

 

 

 

248.78

 

 

220.43

 

 

12.9

 

 

 

74.3

 

 

58.6

 

 

15.7

 

 

 

 

184.77

 

 

129.21

 

 

43.0

 

 

 

273.41

 

 

179.07

 

 

52.7

 

Chicago

 

3

 

 

2,467

 

 

 

222.65

 

 

191.41

 

 

16.3

 

 

 

51.9

 

 

17.7

 

 

34.2

 

 

 

 

115.62

 

 

33.85

 

 

241.5

 

 

 

175.18

 

 

45.71

 

 

283.2

 

Key West

 

2

 

 

461

 

 

 

576.54

 

 

494.18

 

 

16.7

 

 

 

74.8

 

 

81.8

 

 

(7.0

)

 

 

 

430.97

 

 

404.11

 

 

6.6

 

 

 

616.55

 

 

571.61

 

 

7.9

 

Denver

 

1

 

 

613

 

 

 

182.81

 

 

144.11

 

 

26.9

 

 

 

67.0

 

 

47.4

 

 

19.6

 

 

 

 

122.42

 

 

68.23

 

 

79.4

 

 

 

182.73

 

 

89.04

 

 

105.2

 

Miami

 

2

 

 

901

 

 

 

219.93

 

 

184.78

 

 

19.0

 

 

 

82.1

 

 

68.1

 

 

14.0

 

 

 

 

180.52

 

 

125.85

 

 

43.4

 

 

 

242.17

 

 

173.42

 

 

39.6

 

Washington, D.C.

 

2

 

 

1,085

 

 

 

158.69

 

 

119.03

 

 

33.3

 

 

 

62.6

 

 

39.3

 

 

23.3

 

 

 

 

99.33

 

 

46.76

 

 

112.4

 

 

 

143.61

 

 

59.87

 

 

139.9

 

Seattle

 

2

 

 

1,246

 

 

 

160.97

 

 

131.87

 

 

22.1

 

 

 

65.7

 

 

41.1

 

 

24.6

 

 

 

 

105.77

 

 

54.18

 

 

95.2

 

 

 

144.63

 

 

72.25

 

 

100.2

 

Other

 

12

 

 

4,043

 

 

 

189.33

 

 

151.61

 

 

24.9

 

 

 

64.5

 

 

49.2

 

 

15.3

 

 

 

 

122.21

 

 

74.67

 

 

63.7

 

 

 

168.17

 

 

97.26

 

 

72.9

 

All Markets

 

43

 

 

27,062

 

 

$

238.16

 

$

191.06

 

 

24.6

%

 

 

64.8

%

 

39.6

%

 

25.2

%

pts

 

$

154.21

 

$

75.61

 

 

103.9

%

 

$

238.97

 

$

114.05

 

 

109.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

27 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: YTD Q3 2022 vs. YTD Q3 2021

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

Pro-forma Hotel Adjusted EBITDA

 

 

Pro-forma Hotel Revenue

 

 

Pro-forma Hotel Adjusted EBITDA Margin

 

 

Hotels

 

Rooms

 

 

2022

 

2021

 

Change(1)

 

 

2022

 

2021

 

Change(1)

 

 

2022

 

2021

 

Change

 

 

Hawaii

 

2

 

 

3,507

 

 

$

176

 

$

74

 

 

139.9

%

 

$

419

 

$

232

 

 

80.4

%

 

 

42.1

%

 

31.7

%

 

1,040

 

bps

San Francisco

 

4

 

 

3,605

 

 

 

1

 

 

(38

)

 

101.7

 

 

 

149

 

 

36

 

 

309.7

 

 

 

0.4

 

 

(104.6

)

 

10,500

 

 

Orlando

 

3

 

 

2,325

 

 

 

58

 

 

20

 

 

195.3

 

 

 

184

 

 

100

 

 

84.9

 

 

 

31.6

 

 

19.8

 

 

1,180

 

 

New Orleans

 

1

 

 

1,622

 

 

 

32

 

 

5

 

 

583.8

 

 

 

91

 

 

35

 

 

157.0

 

 

 

35.1

 

 

13.2

 

 

2,190

 

 

Boston

 

3

 

 

1,536

 

 

 

28

 

 

2

 

 

1,229.4

 

 

 

91

 

 

41

 

 

119.7

 

 

 

30.4

 

 

5.0

 

 

2,540

 

 

New York

 

1

 

 

1,878

 

 

 

 

 

(34

)

 

99.9

 

 

 

136

 

 

1

 

 

13,104.9

 

 

 

 

 

(3,307.6

)

 

330,760

 

 

Southern California

 

5

 

 

1,773

 

 

 

45

 

 

26

 

 

71.4

 

 

 

132

 

 

87

 

 

52.7

 

 

 

33.6

 

 

29.9

 

 

370

 

 

Chicago

 

3

 

 

2,467

 

 

 

9

 

 

(13

)

 

167.8

 

 

 

118

 

 

31

 

 

283.2

 

 

 

7.4

 

 

(42.1

)

 

4,950

 

 

Key West

 

2

 

 

461

 

 

 

33

 

 

32

 

 

2.5

 

 

 

78

 

 

72

 

 

7.9

 

 

 

42.6

 

 

44.8

 

 

(220

)

 

Denver

 

1

 

 

613

 

 

 

11

 

 

3

 

 

217.7

 

 

 

31

 

 

15

 

 

105.2

 

 

 

34.8

 

 

22.5

 

 

1,230

 

 

Miami

 

2

 

 

901

 

 

 

22

 

 

13

 

 

66.4

 

 

 

60

 

 

43

 

 

39.6

 

 

 

37.0

 

 

31.0

 

 

600

 

 

Washington, D.C.

 

2

 

 

1,085

 

 

 

8

 

 

(1

)

 

618.2

 

 

 

43

 

 

18

 

 

139.9

 

 

 

17.9

 

 

(8.3

)

 

2,620

 

 

Seattle

 

2

 

 

1,246

 

 

 

6

 

 

(2

)

 

384.1

 

 

 

49

 

 

25

 

 

100.2

 

 

 

12.9

 

 

(9.1

)

 

2,200

 

 

Other

 

12

 

 

4,043

 

 

 

31

 

 

4

 

 

571.0

 

 

 

184

 

 

107

 

 

72.9

 

 

 

17.5

 

 

4.5

 

 

1,300

 

 

All Markets

 

43

 

 

27,062

 

 

$

460

 

$

91

 

 

406.7

%

 

$

1,765

 

$

843

 

 

109.5

%

 

 

26.1

%

 

10.8

%

 

1,530

 

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

28 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Core Hotels: Q3 2022 vs. Q3 2021

 

 

 

 

 

 

(unaudited)

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

Pro-forma RevPAR

 

 

Pro-forma Total RevPAR

 

 

 

 

3Q22

 

3Q21

 

Change(1)

 

 

3Q22

 

3Q21

 

Change

 

3Q22

 

3Q21

 

Change(1)

 

 

3Q22

 

3Q21

 

Change(1)

 

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

312.18

 

$

274.08

 

 

13.9

%

 

 

92.1

%

 

75.7

%

 

16.4

%

pts

 

$

287.56

 

$

207.38

 

 

38.7

%

 

$

461.45

 

$

326.61

 

 

41.3

%

2

Hilton Waikoloa Village

 

 

357.15

 

 

320.05

 

 

11.6

 

 

 

78.7

 

 

76.4

 

 

2.3

 

 

 

 

281.12

 

 

244.71

 

 

14.9

 

 

 

613.98

 

 

524.84

 

 

17.0

 

3

Hilton San Francisco Union Square

 

 

226.50

 

 

170.01

 

 

33.2

 

 

 

61.5

 

 

28.8

 

 

32.7

 

 

 

 

139.41

 

 

49.01

 

 

184.5

 

 

 

190.71

 

 

68.78

 

 

177.3

 

4

Parc 55 San Francisco – a Hilton Hotel

 

 

225.71

 

 

 

 

100.0

 

 

 

61.8

 

 

 

 

61.8

 

 

 

 

139.39

 

 

 

 

100.0

 

 

 

155.54

 

 

2.82

 

 

5,420.5

 

5

JW Marriott San Francisco Union Square

 

 

308.48

 

 

216.47

 

 

42.5

 

 

 

76.3

 

 

66.6

 

 

9.7

 

 

 

 

235.47

 

 

144.26

 

 

63.2

 

 

 

333.41

 

 

179.94

 

 

85.3

 

6

Hyatt Centric Fisherman's Wharf

 

 

242.86

 

 

175.03

 

 

38.8

 

 

 

80.4

 

 

84.2

 

 

(3.8

)

 

 

 

195.15

 

 

147.27

 

 

32.5

 

 

 

249.33

 

 

196.82

 

 

26.7

 

7

Signia by Hilton Orlando Bonnet Creek

 

 

167.35

 

 

164.66

 

 

1.6

 

 

 

59.1

 

 

54.8

 

 

4.3

 

 

 

 

98.97

 

 

90.21

 

 

9.7

 

 

 

225.08

 

 

217.31

 

 

3.6

 

8

Waldorf Astoria Orlando

 

 

297.50

 

 

303.60

 

 

(2.0

)

 

 

55.1

 

 

47.1

 

 

8.0

 

 

 

 

163.88

 

 

143.01

 

 

14.6

 

 

 

309.18

 

 

278.05

 

 

11.2

 

9

Hilton Orlando Lake Buena Vista

 

 

154.62

 

 

138.74

 

 

11.4

 

 

 

61.9

 

 

43.1

 

 

18.8

 

 

 

 

95.64

 

 

59.67

 

 

60.3

 

 

 

172.27

 

 

98.45

 

 

75.0

 

10

Hilton New Orleans Riverside

 

 

175.06

 

 

137.86

 

 

27.0

 

 

 

55.6

 

 

50.0

 

 

5.6

 

 

 

 

97.37

 

 

69.00

 

 

41.1

 

 

 

177.75

 

 

108.98

 

 

63.1

 

11

Hyatt Regency Boston

 

 

271.18

 

 

208.43

 

 

30.1

 

 

 

89.1

 

 

73.0

 

 

16.1

 

 

 

 

241.69

 

 

152.13

 

 

58.9

 

 

 

300.07

 

 

191.76

 

 

56.5

 

12

Hilton Boston Logan Airport

 

 

266.10

 

 

198.15

 

 

34.3

 

 

 

94.0

 

 

82.0

 

 

12.0

 

 

 

 

250.11

 

 

162.43

 

 

54.0

 

 

 

308.80

 

 

202.32

 

 

52.6

 

13

Boston Marriott Newton

 

 

197.61

 

 

161.22

 

 

22.6

 

 

 

68.0

 

 

47.1

 

 

20.9

 

 

 

 

134.31

 

 

75.88

 

 

77.0

 

 

 

176.27

 

 

100.06

 

 

76.2

 

14

New York Hilton Midtown

 

 

290.39

 

 

 

 

100.0

 

 

 

74.4

 

 

 

 

74.4

 

 

 

 

215.92

 

 

 

 

100.0

 

 

 

320.68

 

 

1.64

 

 

19,469.9

 

15

Hilton Santa Barbara Beachfront Resort

 

 

419.09

 

 

448.31

 

 

(6.5

)

 

 

88.9

 

 

82.6

 

 

6.3

 

 

 

 

372.55

 

 

370.13

 

 

0.7

 

 

 

528.20

 

 

493.54

 

 

7.0

 

16

Hyatt Regency Mission Bay Spa and Marina

 

 

377.70

 

 

294.30

 

 

28.3

 

 

 

66.0

 

 

66.4

 

 

(0.4

)

 

 

 

249.42

 

 

195.62

 

 

27.5

 

 

 

395.79

 

 

319.80

 

 

23.8

 

17

Hilton Checkers Los Angeles

 

 

226.70

 

 

186.61

 

 

21.5

 

 

 

74.2

 

 

50.0

 

 

24.2

 

 

 

 

168.20

 

 

93.36

 

 

80.2

 

 

 

190.75

 

 

109.10

 

 

74.8

 

18

Hilton Chicago

 

 

221.09

 

 

201.23

 

 

9.9

 

 

 

67.8

 

 

31.1

 

 

36.7

 

 

 

 

149.79

 

 

62.50

 

 

139.7

 

 

 

243.50

 

 

96.66

 

 

151.9

 

19

W Chicago – City Center

 

 

302.48

 

 

212.92

 

 

42.1

 

 

 

66.0

 

 

45.0

 

 

21.0

 

 

 

 

199.52

 

 

95.64

 

 

108.6

 

 

 

233.56

 

 

110.34

 

 

111.7

 

20

W Chicago – Lakeshore

 

 

233.60

 

 

198.25

 

 

17.8

 

 

 

72.3

 

 

51.2

 

 

21.1

 

 

 

 

168.88

 

 

101.53

 

 

66.3

 

 

 

209.25

 

 

124.04

 

 

68.7

 

21

Casa Marina Key West, Curio Collection

 

 

388.55

 

 

473.52

 

 

(17.9

)

 

 

63.6

 

 

66.4

 

 

(2.8

)

 

 

 

247.24

 

 

314.76

 

 

(21.5

)

 

 

374.30

 

 

436.97

 

 

(14.3

)

22

The Reach Key West, Curio Collection

 

 

411.00

 

 

433.22

 

 

(5.1

)

 

 

72.3

 

 

73.5

 

 

(1.2

)

 

 

 

297.11

 

 

318.26

 

 

(6.6

)

 

 

427.72

 

 

454.84

 

 

(6.0

)

23

Hilton Denver City Center

 

 

201.32

 

 

176.44

 

 

14.1

 

 

 

73.2

 

 

67.4

 

 

5.8

 

 

 

 

147.47

 

 

119.04

 

 

23.9

 

 

 

216.60

 

 

161.97

 

 

33.7

 

24

Royal Palm South Beach Miami

 

 

205.55

 

 

208.03

 

 

(1.2

)

 

 

75.0

 

 

69.6

 

 

5.4

 

 

 

 

154.22

 

 

144.83

 

 

6.5

 

 

 

211.36

 

 

200.17

 

 

5.6

 

25

DoubleTree Hotel Washington DC – Crystal City

 

150.42

 

 

123.88

 

 

21.4

 

 

 

72.3

 

 

39.7

 

 

32.6

 

 

 

 

108.81

 

 

49.21

 

 

121.1

 

 

 

149.00

 

 

64.79

 

 

130.0

 

26

DoubleTree Hotel San Jose

 

 

168.19

 

 

124.86

 

 

34.7

 

 

 

63.3

 

 

56.0

 

 

7.3

 

 

 

 

106.44

 

 

69.87

 

 

52.3

 

 

 

152.86

 

 

96.26

 

 

58.8

 

27

Juniper Hotel Cupertino, Curio Collection

 

 

227.23

 

 

125.04

 

 

81.7

 

 

 

79.2

 

 

54.7

 

 

24.5

 

 

 

 

180.02

 

 

68.48

 

 

162.9

 

 

 

201.28

 

 

83.19

 

 

142.0

 

 

Sub-total Core Hotels

 

$

256.48

 

$

225.55

 

 

13.7

%

 

 

71.8

%

 

48.1

%

 

23.7

%

pts

 

$

184.12

 

$

108.60

 

 

69.5

%

 

$

282.04

 

$

168.64

 

 

67.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

180.64

 

$

163.17

 

 

10.7

%

 

 

71.4

%

 

59.5

%

 

11.9

%

pts

 

$

129.01

 

$

97.12

 

 

32.8

%

 

$

177.96

 

$

128.32

 

 

38.7

%

 

Total Consolidated Portfolio

 

$

238.87

 

$

208.51

 

 

14.6

%

 

 

71.7

%

 

50.8

%

 

20.9

%

pts

 

$

171.27

 

$

105.93

 

 

61.7

%

 

$

257.78

 

$

159.24

 

 

61.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

 

29 |

 

img187544587_1.jpg 

 


 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Core Hotels: Q3 2022 vs. Q3 2021

 

 

 

 

 

 

(unaudited, dollars in millions)

 

Pro-forma Hotel Adjusted EBITDA

 

 

Pro-forma Hotel Revenue

 

 

Pro-forma Hotel Adjusted EBITDA Margin

 

 

 

 

 

3Q22

 

3Q21

 

Change(1)

 

 

3Q22

 

3Q21

 

Change(1)

 

 

3Q22

 

3Q21

 

Change

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

51

 

$

35

 

 

46.7

%

 

$

121

 

$

86

 

 

41.3

%

 

 

42.0

%

 

40.5

%

 

150

 

bps

2

Hilton Waikoloa Village

 

 

15

 

 

11

 

 

29.4

 

 

 

37

 

 

31

 

 

17.0

 

 

 

40.4

 

 

36.5

 

 

390

 

 

3

Hilton San Francisco Union Square

 

 

3

 

 

(6

)

 

143.7

 

 

 

34

 

 

12

 

 

177.3

 

 

 

7.8

 

 

(49.6

)

 

5,740

 

 

4

Parc 55 San Francisco – a Hilton Hotel

 

 

 

 

(4

)

 

105.5

 

 

 

15

 

 

 

 

5,420.5

 

 

 

1.4

 

 

(1,426.8

)

 

142,820

 

 

5

JW Marriott San Francisco Union Square

 

 

2

 

 

(1

)

 

279.8

 

 

 

11

 

 

6

 

 

85.3

 

 

 

14.7

 

 

(15.1

)

 

2,980

 

 

6

Hyatt Centric Fisherman's Wharf

 

 

2

 

 

1

 

 

56.9

 

 

 

7

 

 

6

 

 

26.7

 

 

 

26.2

 

 

21.2

 

 

500

 

 

7

Signia by Hilton Orlando Bonnet Creek

 

 

4

 

 

6

 

 

(28.7

)

 

 

21

 

 

20

 

 

3.6

 

 

 

19.4

 

 

28.2

 

 

(880

)

 

8

Waldorf Astoria Orlando

 

 

3

 

 

3

 

 

(2.1

)

 

 

14

 

 

13

 

 

11.2

 

 

 

18.9

 

 

21.5

 

 

(260

)

 

9

Hilton Orlando Lake Buena Vista

 

 

3

 

 

1

 

 

250.3

 

 

 

13

 

 

7

 

 

75.0

 

 

 

21.2

 

 

10.6

 

 

1,060

 

 

10

Hilton New Orleans Riverside

 

 

7

 

 

4

 

 

77.9

 

 

 

27

 

 

16

 

 

63.1

 

 

 

25.3

 

 

23.2

 

 

210

 

 

11

Hyatt Regency Boston

 

 

6

 

 

3

 

 

108.1

 

 

 

14

 

 

9

 

 

56.5

 

 

 

43.9

 

 

33.0

 

 

1,090

 

 

12

Hilton Boston Logan Airport

 

 

6

 

 

3

 

 

79.8

 

 

 

17

 

 

11

 

 

52.6

 

 

 

33.0

 

 

28.0

 

 

500

 

 

13

Boston Marriott Newton

 

 

2

 

 

1

 

 

200.3

 

 

 

7

 

 

4

 

 

76.2

 

 

 

25.3

 

 

14.8

 

 

1,050

 

 

14

New York Hilton Midtown

 

 

3

 

 

(14

)

 

122.9

 

 

 

55

 

 

 

 

19,469.9

 

 

 

5.7

 

 

(4,872.2

)

 

487,790

 

 

15

Hilton Santa Barbara Beachfront Resort

 

 

10

 

 

10

 

 

1.4

 

 

 

17

 

 

16

 

 

7.0

 

 

 

56.3

 

 

59.4

 

 

(310

)

 

16

Hyatt Regency Mission Bay Spa and Marina

 

 

5

 

 

4

 

 

25.6

 

 

 

16

 

 

13

 

 

23.8

 

 

 

29.1

 

 

28.7

 

 

40

 

 

17

Hilton Checkers Los Angeles

 

 

1

 

 

 

 

48,140.4

 

 

 

3

 

 

2

 

 

74.8

 

 

 

20.7

 

 

0.1

 

 

2,060

 

 

18

Hilton Chicago

 

 

9

 

 

1

 

 

719.5

 

 

 

35

 

 

14

 

 

151.9

 

 

 

25.5

 

 

7.9

 

 

1,760

 

 

19

W Chicago – City Center

 

 

2

 

 

 

 

687.8

 

 

 

9

 

 

4

 

 

111.7

 

 

 

23.6

 

 

6.4

 

 

1,720

 

 

20

W Chicago – Lakeshore

 

 

2

 

 

 

 

421.5

 

 

 

10

 

 

6

 

 

68.7

 

 

 

18.4

 

 

5.9

 

 

1,250

 

 

21

Casa Marina Key West, Curio Collection

 

 

3

 

 

4

 

 

(41.0

)

 

 

11

 

 

13

 

 

(14.3

)

 

 

23.4

 

 

34.0

 

 

(1,060

)

 

22

The Reach Key West, Curio Collection

 

 

2

 

 

2

 

 

(23.4

)

 

 

6

 

 

6

 

 

(6.0

)

 

 

26.9

 

 

33.0

 

 

(610

)

 

23

Hilton Denver City Center

 

 

5

 

 

4

 

 

22.8

 

 

 

12

 

 

9

 

 

33.7

 

 

 

39.4

 

 

42.9

 

 

(350

)

 

24

Royal Palm South Beach Miami

 

 

2

 

 

2

 

 

11.5

 

 

 

8

 

 

7

 

 

5.6

 

 

 

25.2

 

 

23.9

 

 

130

 

 

25

DoubleTree Hotel Washington DC – Crystal City

 

2

 

 

 

 

13,364.8

 

 

 

9

 

 

4

 

 

130.0

 

 

 

26.7

 

 

0.5

 

 

2,620

 

 

26

DoubleTree Hotel San Jose

 

 

 

 

 

 

272.2

 

 

 

7

 

 

4

 

 

58.8

 

 

 

3.7

 

 

(3.4

)

 

710

 

 

27

Juniper Hotel Cupertino, Curio Collection

 

 

1

 

 

 

 

955.0

 

 

 

4

 

 

2

 

 

142.0

 

 

 

33.1

 

 

(9.4

)

 

4,250

 

 

 

Sub-total Core Hotels

 

$

151

 

$

70

 

 

112.7

%

 

$

540

 

$

321

 

 

67.2

%

 

 

27.4

%

 

21.6

%

 

580

 

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

15

 

$

11

 

 

56.7

%

 

$

102

 

$

76

 

 

38.7

%

 

 

18.2

%

 

16.1

%

 

210

 

bps

 

Total Consolidated Portfolio

 

$

166

 

$

81

 

 

104.5

%

 

$

642

 

$

397

 

 

61.9

%

 

 

25.9

%

 

20.5

%

 

540

 

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

30 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Core Hotels: YTD Q3 2022 vs. YTD Q3 2021

 

 

 

 

 

 

(unaudited)

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

Pro-forma RevPAR

 

 

Pro-forma Total RevPAR

 

 

 

 

 

2022

 

2021

 

Change(1)

 

 

2022

 

2021

 

Change

 

2022

 

2021

 

Change(1)

 

 

2022

 

2021

 

Change(1)

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

284.59

 

$

249.54

 

 

14.0

%

 

 

86.5

%

 

53.1

%

 

33.4

%

pts

 

$

246.10

 

$

132.44

 

 

85.8

%

 

$

398.78

 

$

209.43

 

 

90.4

%

 

2

Hilton Waikoloa Village

 

 

344.72

 

 

264.99

 

 

30.1

 

 

 

77.4

 

 

65.3

 

 

12.1

 

 

 

 

266.65

 

 

172.92

 

 

54.2

 

 

 

608.11

 

 

388.17

 

 

56.7

 

 

3

Hilton San Francisco Union Square

 

 

233.89

 

 

169.06

 

 

38.4

 

 

 

48.0

 

 

11.9

 

 

36.1

 

 

 

 

112.28

 

 

20.16

 

 

457.0

 

 

 

159.79

 

 

28.22

 

 

466.2

 

 

4

Parc 55 San Francisco – a Hilton Hotel

 

 

235.41

 

 

 

 

100.0

 

 

 

29.2

 

 

 

 

29.2

 

 

 

 

68.85

 

 

 

 

100.0

 

 

 

78.28

 

 

1.44

 

 

5,327.9

 

 

5

JW Marriott San Francisco Union Square

 

 

293.69

 

 

199.24

 

 

47.4

 

 

 

68.8

 

 

46.5

 

 

22.3

 

 

 

 

202.11

 

 

92.67

 

 

118.1

 

 

 

277.97

 

 

113.20

 

 

145.6

 

 

6

Hyatt Centric Fisherman's Wharf

 

 

212.60

 

 

158.75

 

 

33.9

 

 

 

73.6

 

 

58.0

 

 

15.6

 

 

 

 

156.50

 

 

92.03

 

 

70.1

 

 

 

203.84

 

 

123.13

 

 

65.5

 

 

7

Signia by Hilton Orlando Bonnet Creek

 

 

211.47

 

 

162.52

 

 

30.1

 

 

 

61.3

 

 

45.9

 

 

15.4

 

 

 

 

129.58

 

 

74.60

 

 

73.7

 

 

 

299.40

 

 

169.67

 

 

76.5

 

 

8

Waldorf Astoria Orlando

 

 

377.11

 

 

324.32

 

 

16.3

 

 

 

59.7

 

 

38.9

 

 

20.8

 

 

 

 

224.99

 

 

126.19

 

 

78.3

 

 

 

412.84

 

 

252.99

 

 

63.2

 

 

9

Hilton Orlando Lake Buena Vista

 

 

180.11

 

 

133.86

 

 

34.5

 

 

 

64.1

 

 

37.1

 

 

27.0

 

 

 

 

115.42

 

 

49.67

 

 

132.4

 

 

 

202.31

 

 

81.52

 

 

148.2

 

 

10

Hilton New Orleans Riverside

 

 

200.51

 

 

99.81

 

 

100.9

 

 

 

59.5

 

 

51.1

 

 

8.4

 

 

 

 

119.30

 

 

51.02

 

 

133.8

 

 

 

205.50

 

 

79.97

 

 

157.0

 

 

11

Hyatt Regency Boston

 

 

254.60

 

 

170.25

 

 

49.5

 

 

 

71.9

 

 

48.1

 

 

23.8

 

 

 

 

183.17

 

 

81.99

 

 

123.4

 

 

 

233.98

 

 

103.82

 

 

125.4

 

 

12

Hilton Boston Logan Airport

 

 

225.93

 

 

171.52

 

 

31.7

 

 

 

89.6

 

 

57.6

 

 

32.0

 

 

 

 

202.41

 

 

98.85

 

 

104.8

 

 

 

254.18

 

 

122.89

 

 

106.8

 

 

13

Boston Marriott Newton

 

 

186.46

 

 

144.02

 

 

29.5

 

 

 

55.6

 

 

30.8

 

 

24.8

 

 

 

 

103.68

 

 

44.35

 

 

133.8

 

 

 

146.51

 

 

59.64

 

 

145.6

 

 

14

New York Hilton Midtown

 

 

286.64

 

 

 

 

100.0

 

 

 

59.3

 

 

 

 

59.3

 

 

 

 

169.86

 

 

 

 

100.0

 

 

 

264.80

 

 

2.01

 

 13,104.9

 

 

15

Hilton Santa Barbara Beachfront Resort

 

 

377.74

 

 

375.22

 

 

0.7

 

 

 

79.6

 

 

67.5

 

 

12.1

 

 

 

 

300.72

 

 

253.18

 

 

18.8

 

 

 

434.22

 

 

335.94

 

 

29.3

 

 

16

Hyatt Regency Mission Bay Spa and Marina

 

 

310.68

 

 

250.99

 

 

23.8

 

 

 

63.0

 

 

49.1

 

 

13.9

 

 

 

 

195.85

 

 

123.24

 

 

58.9

 

 

 

327.33

 

 

205.32

 

 

59.4

 

 

17

Hilton Checkers Los Angeles

 

 

222.70

 

 

162.85

 

 

36.7

 

 

 

66.5

 

 

37.3

 

 

29.2

 

 

 

 

148.01

 

 

60.74

 

 

143.7

 

 

 

168.66

 

 

70.67

 

 

138.7

 

 

18

Hilton Chicago

 

 

209.50

 

 

198.32

 

 

5.6

 

 

 

51.5

 

 

11.4

 

 

40.1

 

 

 

 

107.91

 

 

22.59

 

 

377.8

 

 

 

185.55

 

 

35.52

 

 

422.4

 

 

19

W Chicago – City Center

 

 

290.20

 

 

207.70

 

 

39.7

 

 

 

49.7

 

 

18.9

 

 

30.8

 

 

 

 

144.29

 

 

39.32

 

 

267.0

 

 

 

172.69

 

 

45.49

 

 

279.6

 

 

20

W Chicago – Lakeshore

 

 

211.85

 

 

178.07

 

 

19.0

 

 

 

54.9

 

 

35.4

 

 

19.5

 

 

 

 

116.26

 

 

63.06

 

 

84.4

 

 

 

146.29

 

 

76.16

 

 

92.1

 

 

21

Casa Marina Key West, Curio Collection

 

 

574.03

 

 

514.31

 

 

11.6

 

 

 

73.6

 

 

80.5

 

 

(6.9

)

 

 

 

422.69

 

 

414.18

 

 

2.1

 

 

 

607.59

 

 

585.91

 

 

3.7

 

 

22

The Reach Key West, Curio Collection

 

 

581.53

 

 

454.33

 

 

28.0

 

 

 

77.1

 

 

84.4

 

 

(7.3

)

 

 

 

448.15

 

 

383.22

 

 

16.9

 

 

 

635.15

 

 

541.95

 

 

17.2

 

 

23

Hilton Denver City Center

 

 

182.81

 

 

144.11

 

 

26.9

 

 

 

67.0

 

 

47.4

 

 

19.6

 

 

 

 

122.42

 

 

68.23

 

 

79.4

 

 

 

182.73

 

 

89.04

 

 

105.2

 

 

24

Royal Palm South Beach Miami

 

 

285.68

 

 

220.92

 

 

29.3

 

 

 

77.7

 

 

76.6

 

 

1.1

 

 

 

 

221.91

 

 

169.12

 

 

31.2

 

 

 

288.64

 

 

234.51

 

 

23.1

 

 

25

DoubleTree Hotel Washington DC – Crystal City

 

151.87

 

 

119.83

 

 

26.7

 

 

 

69.1

 

 

36.8

 

 

32.3

 

 

 

 

104.89

 

 

44.01

 

 

138.3

 

 

 

140.88

 

 

53.88

 

 

161.4

 

 

26

DoubleTree Hotel San Jose

 

 

163.38

 

 

119.18

 

 

37.1

 

 

 

58.2

 

 

40.7

 

 

17.5

 

 

 

 

95.03

 

 

48.49

 

 

96.0

 

 

 

136.91

 

 

65.89

 

 

107.8

 

 

27

Juniper Hotel Cupertino, Curio Collection

 

 

200.19

 

 

109.44

 

 

82.9

 

 

 

64.9

 

 

43.8

 

 

21.1

 

 

 

 

129.95

 

 

48.00

 

 

170.7

 

 

 

150.92

 

 

56.30

 

 

168.1

 

 

 

Sub-total Core Hotels

 

$

257.19

 

$

209.52

 

 

22.8

%

 

 

63.7

%

 

36.1

%

 

27.6

%

pts

 

$

163.92

 

$

75.64

 

 

116.7

%

 

$

259.47

 

$

118.57

 

 

118.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

179.54

 

$

148.08

 

 

21.2

%

 

 

68.1

%

 

51.0

%

 

17.1

%

pts

 

$

122.26

 

$

75.53

 

 

61.9

%

 

$

171.51

 

$

99.18

 

 

72.9

%

 

 

Total Consolidated Portfolio

 

$

238.16

 

$

191.06

 

 

24.6

%

 

 

64.8

%

 

39.6

%

 

25.2

%

pts

 

$

154.21

 

$

75.61

 

 

103.9

%

 

$

238.97

 

$

114.05

 

 

109.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

31 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Core Hotels: YTD Q3 2022 vs. YTD Q3 2021

 

 

 

 

 

 

(unaudited, dollars in millions)

 

Pro-forma Hotel Adjusted EBITDA

 

 

Pro-forma Hotel Revenue

 

 

Pro-forma Hotel Adjusted EBITDA Margin

 

 

 

 

 

2022

 

2021

 

Change(1)

 

 

2022

 

2021

 

Change(1)

 

 

2022

 

2021

 

Change

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

134

 

$

52

 

 

156.1

%

 

$

311

 

$

164

 

 

90.4

%

 

 

43.0

%

 

32.0

%

 

1,100

 

bps

2

Hilton Waikoloa Village

 

 

43

 

 

21

 

 

100.0

 

 

 

107

 

 

69

 

 

56.7

 

 

 

39.6

 

 

31.0

 

 

860

 

 

3

Hilton San Francisco Union Square

 

 

 

 

(22

)

 

99.4

 

 

 

84

 

 

15

 

 

466.2

 

 

 

(0.2

)

 

(146.9

)

 

14,670

 

 

4

Parc 55 San Francisco – a Hilton Hotel

 

 

(6

)

 

(12

)

 

50.1

 

 

 

22

 

 

 

 

100.0

 

 

 

(27.1

)

 

(2,952.6

)

 

292,550

 

 

5

JW Marriott San Francisco Union Square

 

 

3

 

 

(5

)

 

165.2

 

 

 

26

 

 

11

 

 

145.6

 

 

 

12.3

 

 

(46.1

)

 

5,840

 

 

6

Hyatt Centric Fisherman's Wharf

 

 

4

 

 

 

 

728.6

 

 

 

18

 

 

11

 

 

65.5

 

 

 

20.0

 

 

4.0

 

 

1,600

 

 

7

Signia by Hilton Orlando Bonnet Creek

 

 

27

 

 

11

 

 

152.3

 

 

 

82

 

 

47

 

 

76.5

 

 

 

32.8

 

 

22.9

 

 

990

 

 

8

Waldorf Astoria Orlando

 

 

18

 

 

8

 

 

117.9

 

 

 

57

 

 

35

 

 

63.2

 

 

 

31.1

 

 

23.3

 

 

780

 

 

9

Hilton Orlando Lake Buena Vista

 

 

14

 

 

1

 

 

1,400.9

 

 

 

45

 

 

18

 

 

148.2

 

 

 

30.1

 

 

5.0

 

 

2,510

 

 

10

Hilton New Orleans Riverside

 

 

32

 

 

5

 

 

583.8

 

 

 

91

 

 

35

 

 

157.0

 

 

 

35.1

 

 

13.2

 

 

2,190

 

 

11

Hyatt Regency Boston

 

 

12

 

 

1

 

 

1,089.9

 

 

 

32

 

 

14

 

 

125.4

 

 

 

37.9

 

 

7.2

 

 

3,070

 

 

12

Hilton Boston Logan Airport

 

 

12

 

 

2

 

 

600.2

 

 

 

42

 

 

20

 

 

106.8

 

 

 

28.2

 

 

8.3

 

 

1,990

 

 

13

Boston Marriott Newton

 

 

4

 

 

(1

)

 

698.9

 

 

 

17

 

 

7

 

 

145.6

 

 

 

21.8

 

 

(8.9

)

 

3,070

 

 

14

New York Hilton Midtown

 

 

 

 

(34

)

 

99.9

 

 

 

136

 

 

1

 

 

13,104.9

 

 

 

 

 

(3,307.6

)

 

330,760

 

 

15

Hilton Santa Barbara Beachfront Resort

 

 

21

 

 

17

 

 

22.2

 

 

 

43

 

 

33

 

 

29.3

 

 

 

50.0

 

 

52.9

 

 

(290

)

 

16

Hyatt Regency Mission Bay Spa and Marina

 

 

11

 

 

5

 

 

119.3

 

 

 

39

 

 

25

 

 

59.4

 

 

 

27.1

 

 

19.7

 

 

740

 

 

17

Hilton Checkers Los Angeles

 

 

2

 

 

(1

)

 

265.4

 

 

 

9

 

 

4

 

 

138.7

 

 

 

19.4

 

 

(28.1

)

 

4,750

 

 

18

Hilton Chicago

 

 

8

 

 

(8

)

 

205.0

 

 

 

78

 

 

15

 

 

422.4

 

 

 

10.8

 

 

(53.8

)

 

6,460

 

 

19

W Chicago – City Center

 

 

1

 

 

(2

)

 

161.8

 

 

 

19

 

 

5

 

 

279.6

 

 

 

6.8

 

 

(42.0

)

 

4,880

 

 

20

W Chicago – Lakeshore

 

 

(1

)

 

(3

)

 

64.8

 

 

 

21

 

 

11

 

 

92.1

 

 

 

(4.7

)

 

(25.7

)

 

2,100

 

 

21

Casa Marina Key West, Curio Collection

 

 

22

 

 

23

 

 

(5.0

)

 

 

52

 

 

50

 

 

3.7

 

 

 

42.2

 

 

46.0

 

 

(380

)

 

22

The Reach Key West, Curio Collection

 

 

11

 

 

9

 

 

21.0

 

 

 

26

 

 

22

 

 

17.2

 

 

 

43.3

 

 

41.9

 

 

140

 

 

23

Hilton Denver City Center

 

 

11

 

 

3

 

 

217.7

 

 

 

31

 

 

15

 

 

105.2

 

 

 

34.8

 

 

22.5

 

 

1,230

 

 

24

Royal Palm South Beach Miami

 

 

12

 

 

9

 

 

43.6

 

 

 

31

 

 

25

 

 

23.1

 

 

 

39.9

 

 

34.2

 

 

570

 

 

25

DoubleTree Hotel Washington DC – Crystal City

 

6

 

 

 

 

100.0

 

 

 

24

 

 

9

 

 

161.4

 

 

 

26.6

 

 

2.9

 

 

2,370

 

 

26

DoubleTree Hotel San Jose

 

 

 

 

(2

)

 

109.1

 

 

 

19

 

 

9

 

 

107.8

 

 

 

1.0

 

 

(23.9

)

 

2,490

 

 

27

Juniper Hotel Cupertino, Curio Collection

 

 

2

 

 

(1

)

 

254.0

 

 

 

9

 

 

3

 

 

168.1

 

 

 

22.5

 

 

(39.1

)

 

6,160

 

 

 

Sub-total Core Hotels

 

$

403

 

$

76

 

 

421.4

%

 

$

1,471

 

$

673

 

 

118.8

%

 

 

27.3

%

 

11.5

%

 

1,580

 

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

57

 

$

15

 

 

324.2

%

 

$

294

 

$

170

 

 

72.9

%

 

 

19.7

%

 

8.0

%

 

1,170

 

bps

 

Total Consolidated Portfolio

 

$

460

 

$

91

 

 

406.7

%

 

$

1,765

 

$

843

 

 

109.5

%

 

 

26.1

%

 

10.8

%

 

1,530

 

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

32 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: Q3 2022 vs. Q3 2019

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

Pro-forma RevPAR

 

 

Pro-forma Total RevPAR

 

 

 

Hotels

 

Rooms

 

 

3Q22

 

3Q19

 

Change(1)

 

 

3Q22

 

3Q19

 

Change

 

3Q22

 

3Q19

 

Change(1)

 

 

3Q22

 

3Q19

 

Change(1)

 

Hawaii

 

2

 

 

3,507

 

 

$

319.46

 

$

274.08

 

 

16.6

%

 

 

89.6

%

 

92.6

%

 

(3.0

)%

pts

 

$

286.37

 

$

253.90

 

 

12.8

%

 

$

489.59

 

$

431.34

 

 

13.5

%

San Francisco

 

4

 

 

3,605

 

 

 

237.30

 

 

277.25

 

 

(14.4

)

 

 

64.7

 

 

93.3

 

 

(28.6

)

 

 

 

153.46

 

 

258.65

 

 

(40.7

)

 

 

199.48

 

 

324.01

 

 

(38.4

)

Orlando

 

3

 

 

2,325

 

 

 

188.84

 

 

161.62

 

 

16.8

 

 

 

59.2

 

 

67.0

 

 

(7.8

)

 

 

 

111.82

 

 

108.29

 

 

3.3

 

 

 

224.75

 

 

222.66

 

 

0.9

 

New Orleans

 

1

 

 

1,622

 

 

 

175.06

 

 

167.90

 

 

4.3

 

 

 

55.6

 

 

66.9

 

 

(11.3

)

 

 

 

97.37

 

 

112.37

 

 

(13.4

)

 

 

177.75

 

 

198.52

 

 

(10.5

)

Boston

 

3

 

 

1,536

 

 

 

252.53

 

 

251.34

 

 

0.5

 

 

 

85.1

 

 

89.9

 

 

(4.8

)

 

 

 

214.94

 

 

226.01

 

 

(4.9

)

 

 

268.84

 

 

286.64

 

 

(6.2

)

New York

 

1

 

 

1,878

 

 

 

290.39

 

 

270.97

 

 

7.2

 

 

 

74.4

 

 

95.5

 

 

(21.1

)

 

 

 

215.92

 

 

258.62

 

 

(16.5

)

 

 

320.68

 

 

380.64

 

 

(15.8

)

Southern California

 

5

 

 

1,773

 

 

 

278.65

 

 

207.92

 

 

34.0

 

 

 

79.3

 

 

90.8

 

 

(11.5

)

 

 

 

220.86

 

 

188.75

 

 

17.0

 

 

 

316.81

 

 

282.66

 

 

12.1

 

Chicago

 

3

 

 

2,467

 

 

 

236.69

 

 

217.59

 

 

8.8

 

 

 

68.4

 

 

83.7

 

 

(15.3

)

 

 

 

161.94

 

 

182.09

 

 

(11.1

)

 

 

234.66

 

 

275.54

 

 

(14.8

)

Key West

 

2

 

 

461

 

 

 

396.50

 

 

287.78

 

 

37.8

 

 

 

66.4

 

 

58.3

 

 

8.1

 

 

 

 

263.46

 

 

167.92

 

 

56.9

 

 

 

391.68

 

 

253.08

 

 

54.8

 

Denver

 

1

 

 

613

 

 

 

201.32

 

 

183.39

 

 

9.8

 

 

 

73.2

 

 

94.6

 

 

(21.4

)

 

 

 

147.47

 

 

173.59

 

 

(15.0

)

 

 

216.60

 

 

248.71

 

 

(12.9

)

Miami

 

2

 

 

901

 

 

 

166.94

 

 

131.87

 

 

26.6

 

 

 

79.3

 

 

84.5

 

 

(5.2

)

 

 

 

132.41

 

 

111.45

 

 

18.8

 

 

 

185.11

 

 

161.10

 

 

14.9

 

Washington, D.C.

 

2

 

 

1,085

 

 

 

160.78

 

 

163.52

 

 

(1.7

)

 

 

66.6

 

 

74.7

 

 

(8.1

)

 

 

 

107.03

 

 

122.13

 

 

(12.4

)

 

 

156.41

 

 

174.64

 

 

(10.4

)

Seattle

 

2

 

 

1,246

 

 

 

187.53

 

 

175.52

 

 

6.8

 

 

 

68.3

 

 

85.7

 

 

(17.4

)

 

 

 

128.04

 

 

150.30

 

 

(14.8

)

 

 

166.40

 

 

195.82

 

 

(15.0

)

Other

 

12

 

 

4,043

 

 

 

187.17

 

 

181.12

 

 

3.3

 

 

 

69.5

 

 

78.2

 

 

(8.7

)

 

 

 

130.10

 

 

141.63

 

 

(8.1

)

 

 

177.13

 

 

208.65

 

 

(15.1

)

All Markets

 

43

 

 

27,062

 

 

$

238.87

 

$

222.93

 

 

7.2

%

 

 

71.7

%

 

84.2

%

 

(12.5

)%

pts

 

$

171.27

 

$

187.75

 

 

(8.8

)%

 

$

257.78

 

$

281.47

 

 

(8.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)          Calculated based on unrounded numbers.

 

 

33 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: Q3 2022 vs. Q3 2019

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

Pro-forma Hotel Adjusted EBITDA

 

 

Pro-forma Hotel Revenue

 

 

Pro-forma Hotel Adjusted EBITDA Margin

 

 

Hotels

 

Rooms

 

 

3Q22

 

3Q19

 

Change(1)

 

 

3Q22

 

3Q19

 

Change(1)

 

 

3Q22

 

3Q19

 

Change

Hawaii

 

2

 

 

3,507

 

 

$

66

 

$

62

 

 

5.8

%

 

$

158

 

$

158

 

 

0.3

%

 

 

41.7

%

 

39.5

%

 

220

 

bps

San Francisco

 

4

 

 

3,605

 

 

 

6

 

 

31

 

 

(79.9

)

 

 

66

 

 

107

 

 

(38.4

)

 

 

9.5

 

 

29.1

 

 

(1,960

)

 

Orlando

 

3

 

 

2,325

 

 

 

9

 

 

8

 

 

14.8

 

 

 

48

 

 

48

 

 

0.9

 

 

 

19.8

 

 

17.4

 

 

240

 

 

New Orleans

 

1

 

 

1,622

 

 

 

7

 

 

10

 

 

(32.9

)

 

 

27

 

 

30

 

 

(10.5

)

 

 

25.3

 

 

33.7

 

 

(840

)

 

Boston

 

3

 

 

1,536

 

 

 

14

 

 

15

 

 

(7.6

)

 

 

38

 

 

41

 

 

(6.2

)

 

 

35.5

 

 

36.1

 

 

(60

)

 

New York

 

1

 

 

1,878

 

 

 

3

 

 

9

 

 

(63.9

)

 

 

55

 

 

66

 

 

(15.8

)

 

 

5.7

 

 

13.3

 

 

(760

)

 

Southern California

 

5

 

 

1,773

 

 

 

19

 

 

16

 

 

17.7

 

 

 

52

 

 

46

 

 

12.1

 

 

 

37.1

 

 

35.3

 

 

180

 

 

Chicago

 

3

 

 

2,467

 

 

 

13

 

 

16

 

 

(20.1

)

 

 

53

 

 

63

 

 

(14.8

)

 

 

23.8

 

 

25.4

 

 

(160

)

 

Key West

 

2

 

 

461

 

 

 

4

 

 

2

 

 

167.6

 

 

 

17

 

 

11

 

 

54.8

 

 

 

24.7

 

 

14.3

 

 

1,040

 

 

Denver

 

1

 

 

613

 

 

 

5

 

 

5

 

 

(12.5

)

 

 

12

 

 

14

 

 

(12.9

)

 

 

39.4

 

 

39.2

 

 

20

 

 

Miami

 

2

 

 

901

 

 

 

3

 

 

2

 

 

42.1

 

 

 

15

 

 

13

 

 

14.9

 

 

 

22.6

 

 

18.3

 

 

430

 

 

Washington, D.C.

 

2

 

 

1,085

 

 

 

3

 

 

3

 

 

3.3

 

 

 

16

 

 

17

 

 

(10.4

)

 

 

19.3

 

 

16.7

 

 

260

 

 

Seattle

 

2

 

 

1,246

 

 

 

3

 

 

6

 

 

(38.5

)

 

 

19

 

 

22

 

 

(15.0

)

 

 

18.0

 

 

24.9

 

 

(690

)

 

Other

 

12

 

 

4,043

 

 

 

11

 

 

18

 

 

(41.1

)

 

 

66

 

 

77

 

 

(15.1

)

 

 

16.4

 

 

23.6

 

 

(720

)

 

All Markets

 

43

 

 

27,062

 

 

$

166

 

$

203

 

 

(18.2

)%

 

$

642

 

$

713

 

 

(10.0

)%

 

 

25.9

%

 

28.5

%

 

(260

)

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)       Calculated based on unrounded numbers.

 

 

34 |

 

img187544587_1.jpg 

 


 

s

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: YTD Q3 2022 vs. YTD Q3 2019

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

Pro-forma RevPAR

 

 

Pro-forma Total RevPAR

 

 

 

Hotels

 

Rooms

 

 

2022

 

2019

 

Change(1)

 

 

2022

 

2019

 

Change

 

2022

 

2019

 

Change(1)

 

 

2022

 

2019

 

Change(1)

 

Hawaii

 

2

 

 

3,507

 

 

$

294.71

 

$

258.75

 

 

13.9

%

 

 

84.8

%

 

90.7

%

 

(5.9

)%

pts

 

$

249.89

 

$

234.70

 

 

6.5

%

 

$

437.40

 

$

403.40

 

 

8.4

%

San Francisco

 

4

 

 

3,605

 

 

 

239.61

 

 

289.68

 

 

(17.3

)

 

 

46.9

 

 

91.3

 

 

(44.4

)

 

 

 

112.39

 

 

264.35

 

 

(57.5

)

 

 

151.78

 

 

342.16

 

 

(55.6

)

Orlando

 

3

 

 

2,325

 

 

 

234.57

 

 

198.13

 

 

18.4

 

 

 

61.9

 

 

78.0

 

 

(16.1

)

 

 

 

145.22

 

 

154.62

 

 

(6.1

)

 

 

289.90

 

 

321.75

 

 

(9.9

)

New Orleans

 

1

 

 

1,622

 

 

 

200.51

 

 

191.92

 

 

4.5

 

 

 

59.5

 

 

74.4

 

 

(14.9

)

 

 

 

119.30

 

 

142.76

 

 

(16.4

)

 

 

205.50

 

 

247.05

 

 

(16.8

)

Boston

 

3

 

 

1,536

 

 

 

226.73

 

 

232.59

 

 

(2.5

)

 

 

74.3

 

 

85.8

 

 

(11.5

)

 

 

 

168.49

 

 

199.69

 

 

(15.6

)

 

 

217.43

 

 

265.66

 

 

(18.2

)

New York

 

1

 

 

1,878

 

 

 

286.64

 

 

264.74

 

 

8.3

 

 

 

59.3

 

 

89.8

 

 

(30.5

)

 

 

 

169.86

 

 

237.56

 

 

(28.5

)

 

 

264.80

 

 

386.01

 

 

(31.4

)

Southern California

 

5

 

 

1,773

 

 

 

248.78

 

 

192.53

 

 

29.2

 

 

 

74.3

 

 

86.3

 

 

(12.0

)

 

 

 

184.77

 

 

166.11

 

 

11.2

 

 

 

273.41

 

 

259.48

 

 

5.4

 

Chicago

 

3

 

 

2,467

 

 

 

222.65

 

 

205.25

 

 

8.5

 

 

 

51.9

 

 

74.3

 

 

(22.4

)

 

 

 

115.62

 

 

152.55

 

 

(24.2

)

 

 

175.18

 

 

238.23

 

 

(26.5

)

Key West

 

2

 

 

461

 

 

 

576.54

 

 

383.11

 

 

50.5

 

 

 

74.8

 

 

77.9

 

 

(3.1

)

 

 

 

430.97

 

 

298.13

 

 

44.6

 

 

 

616.55

 

 

443.48

 

 

39.0

 

Denver

 

1

 

 

613

 

 

 

182.81

 

 

178.48

 

 

2.4

 

 

 

67.0

 

 

86.1

 

 

(19.1

)

 

 

 

122.42

 

 

153.67

 

 

(20.3

)

 

 

182.73

 

 

229.12

 

 

(20.2

)

Miami

 

2

 

 

901

 

 

 

219.93

 

 

177.47

 

 

23.9

 

 

 

82.1

 

 

88.6

 

 

(6.5

)

 

 

 

180.52

 

 

157.19

 

 

14.8

 

 

 

242.17

 

 

222.06

 

 

9.1

 

Washington, D.C.

 

2

 

 

1,085

 

 

 

158.69

 

 

172.75

 

 

(8.1

)

 

 

62.6

 

 

75.7

 

 

(13.1

)

 

 

 

99.33

 

 

130.67

 

 

(24.0

)

 

 

143.61

 

 

192.51

 

 

(25.4

)

Seattle

 

2

 

 

1,246

 

 

 

160.97

 

 

156.44

 

 

2.9

 

 

 

65.7

 

 

81.4

 

 

(15.7

)

 

 

 

105.77

 

 

127.41

 

 

(17.0

)

 

 

144.63

 

 

177.10

 

 

(18.3

)

Other

 

12

 

 

4,043

 

 

 

189.33

 

 

183.53

 

 

3.2

 

 

 

64.5

 

 

71.6

 

 

(7.1

)

 

 

 

122.21

 

 

131.41

 

 

(7.0

)

 

 

168.17

 

 

184.70

 

 

(9.0

)

All Markets

 

43

 

 

27,062

 

 

$

238.16

 

$

224.94

 

 

5.9

%

 

 

64.8

%

 

82.5

%

 

(17.7

)%

pts

 

$

154.21

 

$

185.46

 

 

(16.8

)%

 

$

238.97

 

$

286.50

 

 

(16.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

35 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Hotels by Market: YTD Q3 2022 vs. YTD Q3 2019

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

Pro-forma Hotel Adjusted EBITDA

 

 

Pro-forma Hotel Revenue

 

 

Pro-forma Hotel Adjusted EBITDA Margin

 

 

Hotels

 

Rooms

 

 

2022

 

2019

 

     Change(1)

 

 

2022

 

2019

 

     Change(1)

 

 

2022

 

2019

 

Change

Hawaii

 

2

 

 

3,507

 

 

$

176

 

$

164

 

 

7.5

%

 

$

419

 

$

437

 

 

(4.2

)%

 

 

42.1

%

 

37.5

%

 

460

 

bps

San Francisco

 

4

 

 

3,605

 

 

 

1

 

 

105

 

 

(99.4

)

 

 

149

 

 

337

 

 

(55.6

)

 

 

0.4

 

 

31.1

 

 

(3,070

)

 

Orlando

 

3

 

 

2,325

 

 

 

58

 

 

66

 

 

(11.2

)

 

 

184

 

 

204

 

 

(9.9

)

 

 

31.6

 

 

32.1

 

 

(50

)

 

New Orleans

 

1

 

 

1,622

 

 

 

32

 

 

43

 

 

(25.1

)

 

 

91

 

 

109

 

 

(16.8

)

 

 

35.1

 

 

39.0

 

 

(390

)

 

Boston

 

3

 

 

1,536

 

 

 

28

 

 

37

 

 

(24.7

)

 

 

91

 

 

111

 

 

(18.1

)

 

 

30.4

 

 

33.1

 

 

(270

)

 

New York

 

1

 

 

1,878

 

 

 

 

 

25

 

 

(100.1

)

 

 

136

 

 

198

 

 

(31.4

)

 

 

 

 

12.5

 

 

(1,250

)

 

Southern California

 

5

 

 

1,773

 

 

 

45

 

 

39

 

 

13.6

 

 

 

132

 

 

125

 

 

5.4

 

 

 

33.6

 

 

31.2

 

 

240

 

 

Chicago

 

3

 

 

2,467

 

 

 

9

 

 

32

 

 

(72.6

)

 

 

118

 

 

160

 

 

(26.5

)

 

 

7.4

 

 

19.9

 

 

(1,250

)

 

Key West

 

2

 

 

461

 

 

 

33

 

 

21

 

 

60.6

 

 

 

78

 

 

56

 

 

39.0

 

 

 

42.6

 

 

36.9

 

 

570

 

 

Denver

 

1

 

 

613

 

 

 

11

 

 

15

 

 

(30.2

)

 

 

31

 

 

38

 

 

(20.2

)

 

 

34.8

 

 

39.7

 

 

(490

)

 

Miami

 

2

 

 

901

 

 

 

22

 

 

19

 

 

16.4

 

 

 

60

 

 

55

 

 

9.1

 

 

 

37.0

 

 

34.6

 

 

240

 

 

Washington, D.C.

 

2

 

 

1,085

 

 

 

8

 

 

12

 

 

(38.1

)

 

 

43

 

 

57

 

 

(25.4

)

 

 

17.9

 

 

21.6

 

 

(370

)

 

Seattle

 

2

 

 

1,246

 

 

 

6

 

 

12

 

 

(46.9

)

 

 

49

 

 

60

 

 

(18.3

)

 

 

12.9

 

 

19.8

 

 

(690

)

 

Other

 

12

 

 

4,043

 

 

 

31

 

 

40

 

 

(22.0

)

 

 

184

 

 

206

 

 

(8.9

)

 

 

17.5

 

 

20.4

 

 

(290

)

 

All Markets

 

43

 

 

27,062

 

 

$

460

 

$

630

 

 

(27.0

)%

 

$

1,765

 

$

2,153

 

 

(18.0

)%

 

 

26.1

%

 

29.3

%

 

(320

)

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

 

36 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Core Hotels: Q3 2022 vs. Q3 2019

 

 

 

 

 

 

(unaudited)

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

Pro-forma RevPAR

 

 

Pro-forma Total RevPAR

 

 

 

 

3Q22

 

3Q19

 

Change(1)

 

 

3Q22

 

3Q19

 

Change

 

3Q22

 

3Q19

 

Change(1)

 

3Q22

 

3Q19

 

Change(1)

 

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

312.18

 

$

280.09

 

 

11.5

%

 

 

92.1

%

 

95.6

%

 

(3.5

)%

pts

 

$

287.56

 

$

267.85

 

 

7.4

%

 

$

461.45

 

$

419.26

 

 

10.1

%

2

Hilton Waikoloa Village

 

 

357.15

 

 

256.63

 

 

39.2

 

 

 

78.7

 

 

84.9

 

 

(6.2

)

 

 

 

281.12

 

 

217.95

 

 

29.0

 

 

 

613.98

 

 

462.45

 

 

32.8

 

3

Hilton San Francisco Union Square

 

 

226.50

 

 

269.14

 

 

(15.8

)

 

 

61.5

 

 

92.6

 

 

(31.1

)

 

 

 

139.41

 

 

249.44

 

 

(44.1

)

 

 

190.71

 

 

338.65

 

 

(43.7

)

4

Parc 55 San Francisco – a Hilton Hotel

 

 

225.71

 

 

272.95

 

 

(17.3

)

 

 

61.8

 

 

92.6

 

 

(30.8

)

 

 

 

139.39

 

 

252.65

 

 

(44.8

)

 

 

155.54

 

 

278.06

 

 

(44.1

)

5

JW Marriott San Francisco Union Square

 

 

308.48

 

 

338.49

 

 

(8.9

)

 

 

76.3

 

 

95.6

 

 

(19.3

)

 

 

 

235.47

 

 

323.57

 

 

(27.2

)

 

 

333.41

 

 

373.99

 

 

(10.8

)

6

Hyatt Centric Fisherman's Wharf

 

 

242.86

 

 

271.91

 

 

(10.7

)

 

 

80.4

 

 

96.9

 

 

(16.5

)

 

 

 

195.15

 

 

263.38

 

 

(25.9

)

 

 

249.33

 

 

329.54

 

 

(24.3

)

7

Signia by Hilton Orlando Bonnet Creek

 

 

167.35

 

 

148.31

 

 

12.8

 

 

 

59.1

 

 

65.2

 

 

(6.1

)

 

 

 

98.97

 

 

96.81

 

 

2.2

 

 

 

225.08

 

 

221.92

 

 

1.4

 

8

Waldorf Astoria Orlando

 

 

297.50

 

 

228.46

 

 

30.2

 

 

 

55.1

 

 

71.0

 

 

(15.9

)

 

 

 

163.88

 

 

162.27

 

 

1.0

 

 

 

309.18

 

 

306.81

 

 

0.8

 

9

Hilton Orlando Lake Buena Vista

 

 

154.62

 

 

133.84

 

 

15.5

 

 

 

61.9

 

 

66.7

 

 

(4.8

)

 

 

 

95.64

 

 

89.22

 

 

7.2

 

 

 

172.27

 

 

171.68

 

 

0.3

 

10

Hilton New Orleans Riverside

 

 

175.06

 

 

167.90

 

 

4.3

 

 

 

55.6

 

 

66.9

 

 

(11.3

)

 

 

 

97.37

 

 

112.37

 

 

(13.4

)

 

 

177.75

 

 

198.52

 

 

(10.5

)

11

Hyatt Regency Boston

 

 

271.18

 

 

281.77

 

 

(3.8

)

 

 

89.1

 

 

96.6

 

 

(7.5

)

 

 

 

241.69

 

 

272.28

 

 

(11.2

)

 

 

300.07

 

 

333.89

 

 

(10.1

)

12

Hilton Boston Logan Airport

 

 

266.10

 

 

260.55

 

 

2.1

 

 

 

94.0

 

 

91.9

 

 

2.1

 

 

 

 

250.11

 

 

239.36

 

 

4.5

 

 

 

308.80

 

 

291.19

 

 

6.0

 

13

Boston Marriott Newton

 

 

197.61

 

 

193.11

 

 

2.3

 

 

 

68.0

 

 

79.4

 

 

(11.4

)

 

 

 

134.31

 

 

153.25

 

 

(12.4

)

 

 

176.27

 

 

225.09

 

 

(21.7

)

14

New York Hilton Midtown

 

 

290.39

 

 

270.97

 

 

7.2

 

 

 

74.4

 

 

95.5

 

 

(21.1

)

 

 

 

215.92

 

 

258.62

 

 

(16.5

)

 

 

320.68

 

 

380.64

 

 

(15.8

)

15

Hilton Santa Barbara Beachfront Resort

 

 

419.09

 

 

323.88

 

 

29.4

 

 

 

88.9

 

 

93.1

 

 

(4.2

)

 

 

 

372.55

 

 

301.45

 

 

23.6

 

 

 

528.20

 

 

450.12

 

 

17.3

 

16

Hyatt Regency Mission Bay Spa and Marina

 

 

377.70

 

 

209.30

 

 

80.5

 

 

 

66.0

 

 

89.2

 

 

(23.2

)

 

 

 

249.42

 

 

186.75

 

 

33.6

 

 

 

395.79

 

 

324.80

 

 

21.9

 

17

Hilton Checkers Los Angeles

 

 

226.70

 

 

217.56

 

 

4.2

 

 

 

74.2

 

 

90.2

 

 

(16.0

)

 

 

 

168.20

 

 

196.28

 

 

(14.3

)

 

 

190.75

 

 

227.01

 

 

(16.0

)

18

Hilton Chicago

 

 

221.09

 

 

203.52

 

 

8.6

 

 

 

67.8

 

 

84.2

 

 

(16.4

)

 

 

 

149.79

 

 

171.31

 

 

(12.6

)

 

 

243.50

 

 

284.86

 

 

(14.5

)

19

W Chicago – City Center

 

 

302.48

 

 

258.43

 

 

17.0

 

 

 

66.0

 

 

82.9

 

 

(16.9

)

 

 

 

199.52

 

 

214.06

 

 

(6.8

)

 

 

233.56

 

 

262.12

 

 

(10.9

)

20

W Chicago – Lakeshore

 

 

233.60

 

 

228.39

 

 

2.3

 

 

 

72.3

 

 

82.9

 

 

(10.6

)

 

 

 

168.88

 

 

189.31

 

 

(10.8

)

 

 

209.25

 

 

258.29

 

 

(19.0

)

21

Casa Marina Key West, Curio Collection

 

 

388.55

 

 

290.17

 

 

33.9

 

 

 

63.6

 

 

73.8

 

 

(10.2

)

 

 

 

247.24

 

 

214.37

 

 

15.3

 

 

 

374.30

 

 

328.98

 

 

13.8

 

22

The Reach Key West, Curio Collection

 

 

411.00

 

 

273.76

 

 

50.1

 

 

 

72.3

 

 

26.2

 

 

46.1

 

 

 

 

297.11

 

 

71.61

 

 

314.9

 

 

 

427.72

 

 

95.70

 

 

346.9

 

23

Hilton Denver City Center

 

 

201.32

 

 

183.39

 

 

9.8

 

 

 

73.2

 

 

94.6

 

 

(21.4

)

 

 

 

147.47

 

 

173.59

 

 

(15.0

)

 

 

216.60

 

 

248.71

 

 

(12.9

)

24

Royal Palm South Beach Miami

 

 

205.55

 

 

147.40

 

 

39.4

 

 

 

75.0

 

 

90.1

 

 

(15.1

)

 

 

 

154.22

 

 

132.88

 

 

16.1

 

 

 

211.36

 

 

197.17

 

 

7.2

 

25

DoubleTree Hotel Washington DC – Crystal City

 

150.42

 

 

153.60

 

 

(2.1

)

 

 

72.3

 

 

73.8

 

 

(1.5

)

 

 

 

108.81

 

 

113.38

 

 

(4.0

)

 

 

149.00

 

 

155.68

 

 

(4.3

)

26

DoubleTree Hotel San Jose

 

 

168.19

 

 

220.54

 

 

(23.7

)

 

 

63.3

 

 

84.5

 

 

(21.2

)

 

 

 

106.44

 

 

186.37

 

 

(42.9

)

 

 

152.86

 

 

257.96

 

 

(40.7

)

27

Juniper Hotel Cupertino, Curio Collection

 

 

227.23

 

 

242.05

 

 

(6.1

)

 

 

79.2

 

 

83.8

 

 

(4.6

)

 

 

 

180.02

 

 

202.91

 

 

(11.3

)

 

 

201.28

 

 

240.17

 

 

(16.2

)

 

Sub-total Core Hotels

 

$

256.48

 

$

239.26

 

 

7.2

%

 

 

71.8

%

 

85.3

%

 

(13.5

)%

pts

 

$

184.12

 

$

204.15

 

 

(9.8

)%

 

$

282.04

 

$

307.84

 

 

(8.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

180.64

 

$

164.70

 

 

9.7

%

 

 

71.4

%

 

80.5

%

 

(9.1

)%

pts

 

$

129.01

 

$

132.59

 

 

(2.7

)%

 

$

177.96

 

$

192.78

 

 

(7.7

)%

 

Total Consolidated Portfolio

 

$

238.87

 

$

222.93

 

 

7.2

%

 

 

71.7

%

 

84.2

%

 

(12.5

)%

pts

 

$

171.27

 

$

187.75

 

 

(8.8

)%

 

$

257.78

 

$

281.47

 

 

(8.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

37 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Core Hotels: Q3 2022 vs. Q3 2019

 

 

 

 

 

 

 

 

(unaudited, dollars in millions)

 

Pro-forma Hotel Adjusted EBITDA

 

 

Pro-forma Hotel Revenue

 

 

Pro-forma Hotel Adjusted EBITDA Margin

 

 

 

 

 

3Q22

 

3Q19

 

Change(1)

 

 

3Q22

 

3Q19

 

Change(1)

 

 

3Q22

 

3Q19

 

Change

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

51

 

$

44

 

 

15.3

%

 

$

121

 

$

110

 

 

10.1

%

 

 

42.0

%

 

40.1

%

 

190

 

bps

2

Hilton Waikoloa Village

 

 

15

 

 

18

 

 

(17.5

)

 

 

37

 

 

47

 

 

(22.6

)

 

 

40.4

 

 

37.9

 

 

250

 

 

3

Hilton San Francisco Union Square

 

 

3

 

 

17

 

 

(84.7

)

 

 

34

 

 

60

 

 

(43.7

)

 

 

7.8

 

 

28.8

 

 

(2,100

)

 

4

Parc 55 San Francisco – a Hilton Hotel

 

 

 

 

8

 

 

(97.4

)

 

 

15

 

 

26

 

 

(44.1

)

 

 

1.4

 

 

30.4

 

 

(2,900

)

 

5

JW Marriott San Francisco Union Square

 

 

2

 

 

3

 

 

(44.4

)

 

 

11

 

 

12

 

 

(10.8

)

 

 

14.7

 

 

23.6

 

 

(890

)

 

6

Hyatt Centric Fisherman's Wharf

 

 

2

 

 

3

 

 

(41.5

)

 

 

7

 

 

10

 

 

(24.3

)

 

 

26.2

 

 

33.9

 

 

(770

)

 

7

Signia by Hilton Orlando Bonnet Creek

 

 

4

 

 

3

 

 

19.5

 

 

 

21

 

 

21

 

 

1.4

 

 

 

19.4

 

 

16.5

 

 

290

 

 

8

Waldorf Astoria Orlando

 

 

3

 

 

3

 

 

8.0

 

 

 

14

 

 

14

 

 

0.8

 

 

 

18.9

 

 

17.6

 

 

130

 

 

9

Hilton Orlando Lake Buena Vista

 

 

3

 

 

2

 

 

15.1

 

 

 

13

 

 

13

 

 

0.3

 

 

 

21.2

 

 

18.5

 

 

270

 

 

10

Hilton New Orleans Riverside

 

 

7

 

 

10

 

 

(32.9

)

 

 

27

 

 

30

 

 

(10.5

)

 

 

25.3

 

 

33.7

 

 

(840

)

 

11

Hyatt Regency Boston

 

 

6

 

 

7

 

 

(9.2

)

 

 

14

 

 

15

 

 

(10.1

)

 

 

43.9

 

 

43.5

 

 

40

 

 

12

Hilton Boston Logan Airport

 

 

6

 

 

5

 

 

7.3

 

 

 

17

 

 

16

 

 

6.0

 

 

 

33.0

 

 

32.6

 

 

40

 

 

13

Boston Marriott Newton

 

 

2

 

 

3

 

 

(33.3

)

 

 

7

 

 

9

 

 

(21.7

)

 

 

25.3

 

 

29.7

 

 

(440

)

 

14

New York Hilton Midtown

 

 

3

 

 

9

 

 

(63.9

)

 

 

55

 

 

66

 

 

(15.8

)

 

 

5.7

 

 

13.3

 

 

(760

)

 

15

Hilton Santa Barbara Beachfront Resort

 

 

10

 

 

8

 

 

22.2

 

 

 

17

 

 

15

 

 

17.3

 

 

 

56.3

 

 

54.0

 

 

230

 

 

16

Hyatt Regency Mission Bay Spa and Marina

 

 

5

 

 

3

 

 

37.1

 

 

 

16

 

 

13

 

 

21.9

 

 

 

29.1

 

 

25.8

 

 

330

 

 

17

Hilton Checkers Los Angeles

 

 

1

 

 

1

 

 

(45.5

)

 

 

3

 

 

4

 

 

(16.0

)

 

 

20.7

 

 

31.9

 

 

(1,120

)

 

18

Hilton Chicago

 

 

9

 

 

10

 

 

(7.7

)

 

 

35

 

 

40

 

 

(14.5

)

 

 

25.5

 

 

23.6

 

 

190

 

 

19

W Chicago – City Center

 

 

2

 

 

3

 

 

(23.0

)

 

 

9

 

 

10

 

 

(10.9

)

 

 

23.6

 

 

27.3

 

 

(370

)

 

20

W Chicago – Lakeshore

 

 

2

 

 

4

 

 

(50.1

)

 

 

10

 

 

12

 

 

(19.0

)

 

 

18.4

 

 

29.9

 

 

(1,150

)

 

21

Casa Marina Key West, Curio Collection

 

 

3

 

 

2

 

 

16.7

 

 

 

11

 

 

9

 

 

13.8

 

 

 

23.4

 

 

22.8

 

 

60

 

 

22

The Reach Key West, Curio Collection

 

 

2

 

 

(1

)

 

356.4

 

 

 

6

 

 

1

 

 

346.9

 

 

 

26.9

 

 

(46.9

)

 

7,380

 

 

23

Hilton Denver City Center

 

 

5

 

 

5

 

 

(12.5

)

 

 

12

 

 

14

 

 

(12.9

)

 

 

39.4

 

 

39.2

 

 

20

 

 

24

Royal Palm South Beach Miami

 

 

2

 

 

2

 

 

20.9

 

 

 

8

 

 

7

 

 

7.2

 

 

 

25.2

 

 

22.3

 

 

290

 

 

25

DoubleTree Hotel Washington DC – Crystal City

 

 

2

 

 

2

 

 

40.4

 

 

 

9

 

 

9

 

 

(4.3

)

 

 

26.7

 

 

18.2

 

 

850

 

 

26

DoubleTree Hotel San Jose

 

 

 

 

4

 

 

(92.6

)

 

 

7

 

 

12

 

 

(40.7

)

 

 

3.7

 

 

29.6

 

 

(2,590

)

 

27

Juniper Hotel Cupertino, Curio Collection

 

 

1

 

 

2

 

 

(20.0

)

 

 

4

 

 

5

 

 

(16.2

)

 

 

33.1

 

 

34.7

 

 

(160

)

 

 

Sub-total Core Hotels

 

$

151

 

$

180

 

 

(17.6

)%

 

$

540

 

$

600

 

 

(10.4

)%

 

 

27.4

%

 

29.8

%

 

(240

)

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

15

 

$

23

 

 

(22.6

)%

 

$

102

 

$

113

 

 

(7.7

)%

 

 

18.2

%

 

21.7

%

 

(350

)

bps

 

Total Consolidated Portfolio

 

$

166

 

$

203

 

 

(18.2

)%

 

$

642

 

$

713

 

 

(10.0

)%

 

 

25.9

%

 

28.5

%

 

(260

)

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

38 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Core Hotels: YTD Q3 2022 vs. YTD Q3 2019

 

 

 

 

 

 

(unaudited)

 

Pro-forma ADR

 

 

Pro-forma Occupancy

 

Pro-forma RevPAR

 

 

Pro-forma Total RevPAR

 

 

 

 

 

2022

 

2019

 

Change(1)

 

2022

 

2019

 

Change

 

2022

 

2019

 

Change(1)

 

2022

 

2019

 

Change(1)

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

284.59

 

$

266.28

 

 

6.9

%

 

 

86.5

%

 

94.1

%

 

(7.6

)%

pts

 

$

246.10

 

$

250.41

 

 

(1.7

)%

 

$

398.78

 

$

402.07

 

 

(0.8

)%

 

2

Hilton Waikoloa Village

 

 

344.72

 

 

236.54

 

 

45.7

 

 

 

77.4

 

 

82.2

 

 

(4.8

)

 

 

 

266.65

 

 

194.23

 

 

37.3

 

 

 

608.11

 

 

406.83

 

 

49.5

 

 

3

Hilton San Francisco Union Square

 

 

233.89

 

 

284.13

 

 

(17.7

)

 

 

48.0

 

 

90.0

 

 

(42.0

)

 

 

 

112.28

 

 

255.86

 

 

(56.1

)

 

 

159.79

 

 

357.92

 

 

(55.4

)

 

4

Parc 55 San Francisco – a Hilton Hotel

 

 

235.41

 

 

283.27

 

 

(16.9

)

 

 

29.2

 

 

90.6

 

 

(61.4

)

 

 

 

68.85

 

 

256.89

 

 

(73.2

)

 

 

78.28

 

 

291.06

 

 

(73.1

)

 

5

JW Marriott San Francisco Union Square

 

 

293.69

 

 

362.92

 

 

(19.1

)

 

 

68.8

 

 

94.2

 

 

(25.4

)

 

 

 

202.11

 

 

341.88

 

 

(40.9

)

 

 

277.97

 

 

423.35

 

 

(34.3

)

 

6

Hyatt Centric Fisherman's Wharf

 

 

212.60

 

 

263.04

 

 

(19.2

)

 

 

73.6

 

 

97.2

 

 

(23.6

)

 

 

 

156.50

 

 

255.80

 

 

(38.8

)

 

 

203.84

 

 

323.56

 

 

(37.0

)

 

7

Signia by Hilton Orlando Bonnet Creek

 

 

211.47

 

 

187.86

 

 

12.6

 

 

 

61.3

 

 

76.9

 

 

(15.6

)

 

 

 

129.58

 

 

144.48

 

 

(10.3

)

 

 

299.40

 

 

342.86

 

 

(12.7

)

 

8

Waldorf Astoria Orlando

 

 

377.11

 

 

281.97

 

 

33.7

 

 

 

59.7

 

 

76.3

 

 

(16.6

)

 

 

 

224.99

 

 

214.93

 

 

4.7

 

 

 

412.84

 

 

417.45

 

 

(1.1

)

 

9

Hilton Orlando Lake Buena Vista

 

 

180.11

 

 

161.37

 

 

11.6

 

 

 

64.1

 

 

80.6

 

 

(16.5

)

 

 

 

115.42

 

 

130.01

 

 

(11.2

)

 

 

202.31

 

 

236.57

 

 

(14.5

)

 

10

Hilton New Orleans Riverside

 

 

200.51

 

 

191.92

 

 

4.5

 

 

 

59.5

 

 

74.4

 

 

(14.9

)

 

 

 

119.30

 

 

142.76

 

 

(16.4

)

 

 

205.50

 

 

247.05

 

 

(16.8

)

 

11

Hyatt Regency Boston

 

 

254.60

 

 

250.63

 

 

1.6

 

 

 

71.9

 

 

94.5

 

 

(22.6

)

 

 

 

183.17

 

 

237.07

 

 

(22.7

)

 

 

233.98

 

 

300.34

 

 

(22.1

)

 

12

Hilton Boston Logan Airport

 

 

225.93

 

 

244.31

 

 

(7.5

)

 

 

89.6

 

 

86.7

 

 

2.9

 

 

 

 

202.41

 

 

211.89

 

 

(4.5

)

 

 

254.18

 

 

270.17

 

 

(5.9

)

 

13

Boston Marriott Newton

 

 

186.46

 

 

186.69

 

 

(0.1

)

 

 

55.6

 

 

74.4

 

 

(18.8

)

 

 

 

103.68

 

 

138.94

 

 

(25.4

)

 

 

146.51

 

 

218.85

 

 

(33.1

)

 

14

New York Hilton Midtown

 

 

286.64

 

 

264.74

 

 

8.3

 

 

 

59.3

 

 

89.8

 

 

(30.5

)

 

 

 

169.86

 

 

237.56

 

 

(28.5

)

 

 

264.80

 

 

386.01

 

 

(31.4

)

 

15

Hilton Santa Barbara Beachfront Resort

 

 

377.74

 

 

281.62

 

 

34.1

 

 

 

79.6

 

 

84.4

 

 

(4.8

)

 

 

 

300.72

 

 

237.79

 

 

26.5

 

 

 

434.22

 

 

373.27

 

 

16.3

 

 

16

Hyatt Regency Mission Bay Spa and Marina

 

 

310.68

 

 

189.75

 

 

63.7

 

 

 

63.0

 

 

80.5

 

 

(17.5

)

 

 

 

195.85

 

 

152.79

 

 

28.2

 

 

 

327.33

 

 

280.48

 

 

16.7

 

 

17

Hilton Checkers Los Angeles

 

 

222.70

 

 

224.02

 

 

(0.6

)

 

 

66.5

 

 

87.4

 

 

(20.9

)

 

 

 

148.01

 

 

195.69

 

 

(24.4

)

 

 

168.66

 

 

224.65

 

 

(24.9

)

 

18

Hilton Chicago

 

 

209.50

 

 

193.52

 

 

8.3

 

 

 

51.5

 

 

75.8

 

 

(24.3

)

 

 

 

107.91

 

 

146.74

 

 

(26.5

)

 

 

185.55

 

 

255.40

 

 

(27.3

)

 

19

W Chicago – City Center

 

 

290.20

 

 

250.63

 

 

15.8

 

 

 

49.7

 

 

73.4

 

 

(23.7

)

 

 

 

144.29

 

 

184.06

 

 

(21.6

)

 

 

172.69

 

 

230.31

 

 

(25.0

)

 

20

W Chicago – Lakeshore

 

 

211.85

 

 

206.11

 

 

2.8

 

 

 

54.9

 

 

70.5

 

 

(15.6

)

 

 

 

116.26

 

 

145.36

 

 

(20.0

)

 

 

146.29

 

 

193.38

 

 

(24.4

)

 

21

Casa Marina Key West, Curio Collection

 

 

574.03

 

 

386.68

 

 

48.5

 

 

 

73.6

 

 

83.3

 

 

(9.7

)

 

 

 

422.69

 

 

322.26

 

 

31.2

 

 

 

607.59

 

 

487.05

 

 

24.7

 

 

22

The Reach Key West, Curio Collection

 

 

581.53

 

 

373.83

 

 

55.6

 

 

 

77.1

 

 

66.4

 

 

10.7

 

 

 

 

448.15

 

 

248.09

 

 

80.6

 

 

 

635.15

 

 

353.14

 

 

79.9

 

 

23

Hilton Denver City Center

 

 

182.81

 

 

178.48

 

 

2.4

 

 

 

67.0

 

 

86.1

 

 

(19.1

)

 

 

 

122.42

 

 

153.67

 

 

(20.3

)

 

 

182.73

 

 

229.12

 

 

(20.2

)

 

24

Royal Palm South Beach Miami

 

 

285.68

 

 

204.01

 

 

40.0

 

 

 

77.7

 

 

93.9

 

 

(16.2

)

 

 

 

221.91

 

 

191.60

 

 

15.8

 

 

 

288.64

 

 

266.16

 

 

8.4

 

 

25

DoubleTree Hotel Washington DC – Crystal City

 

 

151.87

 

 

164.65

 

 

(7.8

)

 

 

69.1

 

 

74.5

 

 

(5.4

)

 

 

 

104.89

 

 

122.59

 

 

(14.4

)

 

 

140.88

 

 

166.94

 

 

(15.6

)

 

26

DoubleTree Hotel San Jose

 

 

163.38

 

 

229.78

 

 

(28.9

)

 

 

58.2

 

 

85.3

 

 

(27.1

)

 

 

 

95.03

 

 

195.81

 

 

(51.5

)

 

 

136.91

 

 

273.00

 

 

(49.8

)

 

27

Juniper Hotel Cupertino, Curio Collection

 

 

200.19

 

 

254.79

 

 

(21.4

)

 

 

64.9

 

 

83.8

 

 

(18.9

)

 

 

 

129.95

 

 

213.46

 

 

(39.1

)

 

 

150.92

 

 

252.17

 

 

(40.2

)

 

 

Sub-total Core Hotels

 

$

257.19

 

$

241.47

 

 

6.5

%

 

 

63.7

%

 

84.4

%

 

(20.7

)%

pts

 

$

163.92

 

$

203.89

 

 

(19.6

)%

 

$

259.47

 

$

318.31

 

 

(18.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

179.54

 

$

162.97

 

 

10.2

%

 

 

68.1

%

 

75.8

%

 

(7.7

)%

pts

 

$

122.26

 

$

123.46

 

 

(1.0

)%

 

$

171.51

 

$

179.49

 

 

(4.4

)%

 

 

Total Consolidated Portfolio

 

$

238.16

 

$

224.94

 

 

5.9

%

 

 

64.8

%

 

82.5

%

 

(17.7

)%

pts

 

$

154.21

 

$

185.46

 

 

(16.8

)%

 

$

238.97

 

$

286.50

 

 

(16.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

39 |

 

img187544587_1.jpg 

 


 

 

 

Portfolio and Operating Metrics (continued)

 

 

 

 

 

Pro-forma Core Hotels: YTD Q3 2022 vs. YTD Q3 2019

 

 

 

 

 

 

(unaudited, dollars in millions)

 

Pro-forma Hotel Adjusted EBITDA

 

 

Pro-forma Hotel Revenue

 

 

Pro-forma Hotel Adjusted

EBITDA Margin

 

 

 

 

 

2022

 

2019

 

Change(1)

 

 

2022

 

2019

 

Change(1)

 

 

2022

 

2019

 

Change

 

Core Hotels

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Hilton Hawaiian Village Waikiki Beach Resort

 

$

134

 

$

124

 

 

7.7

%

 

$

311

 

$

314

 

 

(0.8

)%

 

 

43.0

%

 

39.6

%

 

340

 

bps

2

Hilton Waikoloa Village

 

 

43

 

 

40

 

 

6.7

 

 

 

107

 

 

123

 

 

(12.9

)

 

 

39.6

 

 

32.3

 

 

730

 

 

3

Hilton San Francisco Union Square

 

 

 

 

58

 

 

(100.2

)

 

 

84

 

 

188

 

 

(55.4

)

 

 

(0.2

)

 

31.0

 

 

(3,120

)

 

4

Parc 55 San Francisco – a Hilton Hotel

 

 

(6

)

 

27

 

 

(122.4

)

 

 

22

 

 

81

 

 

(73.1

)

 

 

(27.1

)

 

32.6

 

 

(5,970

)

 

5

JW Marriott San Francisco Union Square

 

 

3

 

 

11

 

 

(71.3

)

 

 

26

 

 

40

 

 

(34.3

)

 

 

12.3

 

 

28.1

 

 

(1,580

)

 

6

Hyatt Centric Fisherman's Wharf

 

 

4

 

 

9

 

 

(60.7

)

 

 

18

 

 

28

 

 

(37.0

)

 

 

20.0

 

 

32.0

 

 

(1,200

)

 

7

Signia by Hilton Orlando Bonnet Creek

 

 

27

 

 

33

 

 

(18.6

)

 

 

82

 

 

94

 

 

(12.7

)

 

 

32.8

 

 

35.2

 

 

(240

)

 

8

Waldorf Astoria Orlando

 

 

18

 

 

16

 

 

8.8

 

 

 

57

 

 

57

 

 

(1.1

)

 

 

31.1

 

 

28.3

 

 

280

 

 

9

Hilton Orlando Lake Buena Vista

 

 

14

 

 

16

 

 

(16.0

)

 

 

45

 

 

53

 

 

(14.5

)

 

 

30.1

 

 

30.6

 

 

(50

)

 

10

Hilton New Orleans Riverside

 

 

32

 

 

43

 

 

(25.1

)

 

 

91

 

 

109

 

 

(16.8

)

 

 

35.1

 

 

39.0

 

 

(390

)

 

11

Hyatt Regency Boston

 

 

12

 

 

17

 

 

(27.8

)

 

 

32

 

 

41

 

 

(22.1

)

 

 

37.9

 

 

40.9

 

 

(300

)

 

12

Hilton Boston Logan Airport

 

 

12

 

 

13

 

 

(6.7

)

 

 

42

 

 

44

 

 

(5.7

)

 

 

28.2

 

 

28.5

 

 

(30

)

 

13

Boston Marriott Newton

 

 

4

 

 

7

 

 

(48.9

)

 

 

17

 

 

26

 

 

(33.1

)

 

 

21.8

 

 

28.5

 

 

(670

)

 

14

New York Hilton Midtown

 

 

 

 

25

 

 

(100.1

)

 

 

136

 

 

198

 

 

(31.4

)

 

 

 

 

12.5

 

 

(1,250

)

 

15

Hilton Santa Barbara Beachfront Resort

 

 

21

 

 

17

 

 

28.2

 

 

 

43

 

 

37

 

 

16.3

 

 

 

50.0

 

 

45.4

 

 

460

 

 

16

Hyatt Regency Mission Bay Spa and Marina

 

 

11

 

 

7

 

 

47.0

 

 

 

39

 

 

33

 

 

17.1

 

 

 

27.1

 

 

21.6

 

 

550

 

 

17

Hilton Checkers Los Angeles

 

 

2

 

 

4

 

 

(54.8

)

 

 

9

 

 

12

 

 

(24.9

)

 

 

19.4

 

 

32.2

 

 

(1,280

)

 

18

Hilton Chicago

 

 

8

 

 

21

 

 

(59.0

)

 

 

78

 

 

108

 

 

(27.3

)

 

 

10.8

 

 

19.2

 

 

(840

)

 

19

W Chicago – City Center

 

 

1

 

 

6

 

 

(79.0

)

 

 

19

 

 

25

 

 

(25.0

)

 

 

6.8

 

 

24.4

 

 

(1,760

)

 

20

W Chicago – Lakeshore

 

 

(1

)

 

5

 

 

(119.0

)

 

 

21

 

 

27

 

 

(24.4

)

 

 

(4.7

)

 

18.9

 

 

(2,360

)

 

21

Casa Marina Key West, Curio Collection

 

 

22

 

 

16

 

 

39.7

 

 

 

52

 

 

41

 

 

24.7

 

 

 

42.2

 

 

37.7

 

 

450

 

 

22

The Reach Key West, Curio Collection

 

 

11

 

 

5

 

 

126.4

 

 

 

26

 

 

14

 

 

79.9

 

 

 

43.3

 

 

34.4

 

 

890

 

 

23

Hilton Denver City Center

 

 

11

 

 

15

 

 

(30.2

)

 

 

31

 

 

38

 

 

(20.2

)

 

 

34.8

 

 

39.7

 

 

(490

)

 

24

Royal Palm South Beach Miami

 

 

12

 

 

11

 

 

14.8

 

 

 

31

 

 

29

 

 

8.4

 

 

 

39.9

 

 

37.7

 

 

220

 

 

25

DoubleTree Hotel Washington DC – Crystal City

 

 

6

 

 

6

 

 

 

 

 

24

 

 

29

 

 

(15.6

)

 

 

26.6

 

 

22.4

 

 

420

 

 

26

DoubleTree Hotel San Jose

 

 

 

 

11

 

 

(98.3

)

 

 

19

 

 

38

 

 

(49.8

)

 

 

1.0

 

 

30.2

 

 

(2,920

)

 

27

Juniper Hotel Cupertino, Curio Collection

 

 

2

 

 

6

 

 

(63.4

)

 

 

9

 

 

15

 

 

(40.2

)

 

 

22.5

 

 

36.8

 

 

(1,430

)

 

 

Sub-total Core Hotels

 

$

403

 

$

569

 

 

(29.3

)%

 

$

1,471

 

$

1,842

 

 

(20.3

)%

 

 

27.3

%

 

30.8

%

 

(350

)

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Other Hotels

 

$

57

 

$

61

 

 

(6.1

)%

 

$

294

 

$

311

 

 

(4.4

)%

 

 

19.7

%

 

20.1

%

 

(40

)

bps

 

Total Consolidated Portfolio

 

$

460

 

$

630

 

 

(27.0

)%

 

$

1,765

 

$

2,153

 

 

(18.0

)%

 

 

26.1

%

 

29.3

%

 

(320

)

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Calculated based on unrounded numbers.

 

 

40 |

 

img187544587_1.jpg 

 


 

 

 

 

 

 

 

 

Properties Acquired and Sold

 

img187544587_7.jpg 

 

Hyatt Regency Boston Caribe Hilton W New Orleans - French Quarter

 

41 |

 

img187544587_1.jpg 

 


 

 

 

Properties Acquired and Sold

 

 

 

 

 

Properties Acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

Location

 

Room Count

 

2019 Acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

Chesapeake Lodging Trust Acquisition(1)

 

 

 

 

 

 

Hilton Denver City Center

 

Denver, CO

 

613

 

W Chicago – Lakeshore

 

Chicago, IL

 

520

 

Hyatt Regency Boston

 

Boston, MA

 

502

 

Hyatt Regency Mission Bay Spa and Marina

 

San Diego, CA

 

438

 

Boston Marriott Newton

 

Newton, MA

 

430

 

Le Meridien New Orleans(2)

 

New Orleans, LA

 

410

 

W Chicago – City Center

 

Chicago, IL

 

403

 

Royal Palm South Beach Miami, a Tribute Portfolio Resort

 

Miami Beach, FL

 

393

 

Le Meridien San Francisco(3)

 

San Francisco, CA

 

360

 

JW Marriott San Francisco Union Square

 

San Francisco, CA

 

344

 

Hyatt Centric Fisherman’s Wharf

 

San Francisco, CA

 

316

 

Hotel Indigo San Diego Gaslamp Quarter(4)

 

San Diego, CA

 

210

 

Courtyard Washington Capitol Hill/Navy Yard(4)

 

Washington, DC

 

204

 

Homewood Suites by Hilton Seattle Convention Center Pike Street(5)

 

Seattle, WA

 

195

 

Hilton Checkers Los Angeles

 

Los Angeles, CA

 

193

 

Ace Hotel Downtown Los Angeles(2)

 

Los Angeles, CA

 

182

 

Hotel Adagio, Autograph Collection(6)

 

San Francisco, CA

 

171

 

W New Orleans – French Quarter(7)

 

New Orleans, LA

 

97

 

 

 

 

 

 

5,981

 

__________________________________________________________________________________

(1)         Park’s acquisition by merger of Chesapeake Lodging Trust closed in September 2019 for total consideration of approximately $2.5 billion, including acquisition costs.

(2)         Sold in December 2019.

(3)         Sold in August 2021.

(4)         Sold in June 2021.

(5)         Sold in June 2022.

(6)         Sold in July 2021.

(7)         Sold in April 2021.

 

 

42 |

 

img187544587_1.jpg 

 


 

 

 

Properties Acquired and Sold (continued)

 

 

 

 

 

Properties Sold

 

 

 

 

 

Hotel

 

Location

 

Month Sold

 

Room Count

 

 

Gross Proceeds

 

 

 

 

 

 

 

 

 

 

 

(in millions)

 

2018 Sales:

 

 

 

 

 

 

 

 

 

 

 

 

Hilton Rotterdam

 

Rotterdam, Netherlands

 

January 2018

 

 

254

 

 

$

62.2

 

Embassy Suites Portfolio – 3 Hotels

 

Domestic US

 

February 2018

 

 

676

 

 

 

95.8

 

UK Portfolio – 7 Hotels

 

United Kingdom

 

February 2018

 

 

1,334

 

 

 

188.5

 

Hilton Durban

 

Durban, South Africa

 

February 2018

 

 

328

 

 

 

32.5

 

Hilton Berlin(1)

 

Berlin, Germany

 

May 2018

 

 

601

 

 

 

140.0

 

2018 Total (13 Hotels)

 

 

 

 

 

 

3,193

 

 

$

519.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019 Sales:

 

 

 

 

 

 

 

 

 

 

 

 

Pointe Hilton Squaw Peak Resort

 

Phoenix, Arizona

 

February 2019

 

 

563

 

 

$

51.4

 

Hilton Nuremberg

 

Nuremberg, Germany

 

March 2019

 

 

152

 

 

 

17.5

 

Hilton Atlanta Airport

 

Atlanta, Georgia

 

June 2019

 

 

507

 

 

 

101.0

 

Hilton New Orleans Airport(2)

 

New Orleans, Louisiana

 

June 2019

 

 

317

 

 

 

48.0

 

Embassy Suites Parsippany(2)

 

Parsippany, New Jersey

 

June 2019

 

 

274

 

 

 

17.0

 

Conrad Dublin(3)

 

Dublin, Ireland

 

November 2019

 

 

192

 

 

 

61.0

 

Ace Hotel Downtown Los Angeles

 

Los Angeles, California

 

December 2019

 

 

182

 

 

 

117.0

 

Le Meridien New Orleans

 

New Orleans, Louisiana

 

December 2019

 

 

410

 

 

 

84.0

 

2019 Total (8 Hotels)

 

 

 

 

 

 

2,597

 

 

$

496.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 Sales:

 

 

 

 

 

 

 

 

 

 

 

 

Hilton São Paulo Morumbi

 

São Paulo, Brazil

 

February 2020

 

 

503

 

 

$

117.5

 

Embassy Suites Washington DC Georgetown

 

Washington, D.C.

 

February 2020

 

 

197

 

 

 

90.4

 

2020 Total (2 Hotels)

 

 

 

 

 

 

700

 

 

$

207.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021 Sales:

 

 

 

 

 

 

 

 

 

 

 

 

W New Orleans – French Quarter

 

New Orleans, Louisiana

 

April 2021

 

 

97

 

 

$

24.1

 

Hotel Indigo San Diego Gaslamp Quarter(2)

 

San Diego, California

 

June 2021

 

 

210

 

 

 

78.0

 

Courtyard Washington Capitol Hill/Navy Yard(2)

 

Washington, District of Columbia

 

June 2021

 

 

204

 

 

 

71.0

 

Hotel Adagio, Autograph Collection

 

San Francisco, California

 

July 2021

 

 

171

 

 

 

82.0

 

Le Meridien San Francisco

 

San Francisco, California

 

August 2021

 

 

360

 

 

 

221.5

 

2021 Total (5 Hotels)

 

 

 

 

 

 

1,042

 

 

$

476.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 Sales:

 

 

 

 

 

 

 

 

 

 

 

 

Hampton Inn & Suites Memphis – Shady Grove

 

Memphis, Tennessee

 

April 2022

 

 

131

 

 

$

11.5

 

Hilton Chicago/Oak Brook Suites

 

Chicago, Illinois

 

May 2022

 

 

211

 

 

 

10.3

 

Homewood Suites by Hilton Seattle Convention Center Pike Street

 

Seattle, Washington

 

June 2022

 

 

195

 

 

 

80.0

 

Hilton San Diego Bayfront(4)

 

San Diego, California

 

June 2022

 

 

1,190

 

 

 

157.0

 

Hilton Garden Inn Chicago/Oakbrook Terrace

 

Chicago, Illinois

 

July 2022

 

 

128

 

 

 

9.4

 

Hilton Garden Inn LAX/El Segundo

 

El Segundo, California

 

September 2022

 

 

162

 

 

 

37.5

 

DoubleTree Hotel Las Vegas Airport(5)

 

Las Vegas, Nevada

 

October 2022

 

 

190

 

 

 

11.2

 

2022 Total (7 Hotels)

 

 

 

 

 

 

2,207

 

 

$

316.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand Total(6) (35 Hotels)

 

 

 

 

 

 

9,739

 

 

$

2,017.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________________________________________________________________________________

 

 

(1)          The unconsolidated hotel was sold for total gross proceeds of approximately $350 million, of which $140 million represents Park’s pro rata share.

(2)          Hotels were sold as a portfolio in the same transaction.

(3)          The unconsolidated hotel was sold for total gross proceeds of approximately $128 million, of which $61 million represents Park’s pro rata share.

(4)          Park sold its 25% interests in the joint ventures that own and operate this unconsolidated hotel for total gross proceeds of approximately $157 million, which were reduced by $55 million for Park’s share of the mortgage debt.

(5)          The unconsolidated hotel was sold for total gross proceeds of approximately $22 million, of which $11.2 million represents Park’s pro rata share.

(6)          To date, Park has sold its interest in 35 hotels. In addition, three other properties were subject to ground leases that either expired or were terminated by Park, and consequently turned over to the landlord.

 

 

 

43 |

 

img187544587_1.jpg 

 


 

 

 

 

 

 

 

 

Capital Structure

 

img187544587_8.jpg 

Debt Summary Casa Marina, a Waldorf Astoria Resort Hilton Orlando Bonnet Creek New York Hilton Midtown

asa Marina, a Waldorf Astoria Resort Hilton Orlando Bonnet Creek New York Hilton Midtown

 

44 |

 

img187544587_1.jpg 

 


 

 

 

Capital Structure

 

 

 

 

 

Fixed and Variable Rate Debt

 

 

 

 

 

(unaudited, dollars in millions)

 

 

 

 

 

 

 

Debt

 

Collateral

 

Interest Rate

 

 

Maturity Date

 

As of September 30, 2022

 

Fixed Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loan

 

Hilton Denver City Center

 

4.90%

 

 

March 2023(1)

 

$

57

 

Mortgage loan

 

Hilton Checkers Los Angeles

 

4.11%

 

 

March 2023

 

 

26

 

Mortgage loan

 

W Chicago – City Center

 

4.25%

 

 

August 2023

 

 

75

 

Mortgage loan

 

Hilton San Francisco Union Square, Parc 55 San Francisco – a Hilton Hotel

 

4.11%

 

 

November 2023

 

 

725

 

Mortgage loan

 

Hyatt Regency Boston

 

4.25%

 

 

July 2026

 

 

132

 

Mortgage loan

 

DoubleTree Hotel Spokane City Center

 

3.62%

 

 

July 2026

 

 

14

 

Mortgage loan

 

Hilton Hawaiian Village Beach Resort

 

4.20%

 

 

November 2026

 

 

1,275

 

Mortgage loan

 

Hilton Santa Barbara Beachfront Resort

 

4.17%

 

 

December 2026

 

 

163

 

Mortgage loan

 

DoubleTree Hotel Ontario Airport

 

5.37%

 

 

May 2027

 

 

30

 

2025 Senior Secured Notes

 

 

 

7.50%

 

 

June 2025

 

 

650

 

2028 Senior Secured Notes

 

 

 

5.88%

 

 

October 2028

 

 

725

 

2029 Senior Secured Notes

 

 

 

4.88%

 

 

May 2029

 

 

750

 

Total Fixed Rate Debt

 

 

 

5.04%(2)

 

 

 

 

 

4,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

Revolver(3)

 

Unsecured

 

L + 1.80%(4)

 

 

December 2023

 

 

 

2019 Term Facility

 

Unsecured

 

L + 1.70%(4)

 

 

August 2024

 

 

78

 

Total Variable Rate Debt

 

 

 

4.51%(2)

 

 

 

 

 

78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: unamortized premium

 

 

 

 

 

 

 

 

 

 

3

 

Less: unamortized deferred financing costs and discount

 

 

 

 

 

 

 

 

(33

)

Total Debt(5)

 

 

 

5.03%(2)

 

 

 

 

$

4,670

 

 

 

(1)          The loan matures in August 2042 but is callable by the lender with six months of notice. As of September 30, 2022, Park had not received notice from the lender.

(2)          Calculated on a weighted average basis.

(3)          Park has $901 million of available capacity under the revolving credit facility (“Revolver”).

(4)          Upon exiting the covenant relief period under Park’s credit facilities in July 2022, the applicable margins of the Revolver and 2019 Term Facility decreased by 1.20% and 0.95%, respectively.

(5)          Excludes $170 million of Park’s share of debt of its unconsolidated joint ventures.

 

 

 

 

45 |

 

img187544587_1.jpg 

 


 

 

 

 

 

 

 

 

 

 

Definitions

 

img187544587_9.jpg 

Definitions Hilton Orlando Bonnet Creek Hilton Denver City Center W Chicago –City Center

 

Hilton Orlando Bonnet Creek Hilton Denver City Center W Chicago - City Center

 

 

46 |

 

img187544587_1.jpg 

 


 

 

Definitions

 

 

 

 

 

 

 

 

 

 

 

 

Pro-forma

 

The Company presents certain data for its consolidated hotels on a Pro-forma hotel basis as supplemental information for investors: Pro-forma Hotel Revenues, Pro-forma RevPAR, Pro-forma Total RevPAR, Pro-forma occupancy, Pro-forma ADR, Pro-forma Adjusted EBITDA, Pro-forma Hotel Adjusted EBITDA and Pro-forma Hotel Adjusted EBITDA Margin and Net debt to Pro-forma Adjusted EBITDA ratio. The Company presents Pro-forma hotel results to help the Company and its investors evaluate the ongoing operating performance of its hotels. The Company’s Pro-forma metrics exclude results from property dispositions that have occurred through November 2, 2022 and include results from property acquisitions as though such acquisitions occurred on the earliest period presented.

 

EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin

Earnings (loss) before interest expense, taxes and depreciation and amortization (“EBITDA”), presented herein, reflects net income (loss) excluding depreciation and amortization, interest income, interest expense, income taxes and interest expense, income tax and depreciation and amortization included in equity in earnings (losses) from investments in affiliates.

Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude:

• Gains or losses on sales of assets for both consolidated and unconsolidated investments;

• Costs associated with hotel acquisitions or dispositions expensed during the period;

• Severance expense;

• Share-based compensation expense;

• Impairment losses and casualty gains or losses; and

• Other items that management believes are not representative of the Company’s current or future operating performance.

Hotel Adjusted EBITDA measures hotel-level results before debt service, depreciation and corporate expenses of the Company’s consolidated hotels, which excludes hotels owned by unconsolidated affiliates, and is a key measure of the Company’s profitability. The Company presents Hotel Adjusted EBITDA to help the Company and its investors evaluate the ongoing operating performance of the Company’s consolidated hotels.

Hotel Adjusted EBITDA margin is calculated as Hotel Adjusted EBITDA divided by total hotel revenue.

 

 

 

47 |

 

img187544587_1.jpg 

 


 

 

Definitions (continued)

 

 

 

 

 

 

 

 

 

 

 

 

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

 

The Company believes that EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin provide useful information to investors about the Company and its financial condition and results of operations for the following reasons: (i) EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are among the measures used by the Company’s management team to make day-to-day operating decisions and evaluate its operating performance between periods and between REITs by removing the effect of its capital structure (primarily interest expense) and asset base (primarily depreciation and amortization) from its operating results; and (ii) EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin are frequently used by securities analysts, investors and other interested parties as a common performance measure to compare results or estimate valuations across companies in the industry.

EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin have limitations as analytical tools and should not be considered either in isolation or as a substitute for net income (loss) or other methods of analyzing the Company’s operating performance and results as reported under U.S. GAAP. Because of these limitations, EBITDA, Adjusted EBITDA and Hotel Adjusted EBITDA should not be considered as discretionary cash available to the Company to reinvest in the growth of its business or as measures of cash that will be available to the Company to meet its obligations.

 

Nareit FFO attributable to stockholders, Adjusted FFO attributable to stockholders, Nareit FFO per share – Diluted and Adjusted FFO per share – Diluted

 

Nareit FFO attributable to stockholders and Nareit FFO per diluted share (defined as set forth below) are presented herein as non-GAAP measures of the Company’s performance. The Company calculates funds from (used in) operations (“FFO”) attributable to stockholders for a given operating period in accordance with standards established by the National Association of Real Estate Investment Trusts (“Nareit”), as net income (loss) attributable to stockholders (calculated in accordance with U.S. GAAP), excluding depreciation and amortization, gains or losses on sales of assets, impairment, and the cumulative effect of changes in accounting principles, plus adjustments for unconsolidated joint ventures. Adjustments for unconsolidated joint ventures are calculated to reflect the Company’s pro rata share of the FFO of those entities on the same basis. As noted by Nareit in its December 2018 “Nareit Funds from Operations White Paper – 2018 Restatement,” since real estate values historically have risen or fallen with market conditions, many industry investors have considered presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. For these reasons, Nareit adopted the FFO metric in order to promote an industry-wide measure of REIT operating performance. The Company believes Nareit FFO provides useful information to investors regarding its operating performance and can facilitate comparisons of operating performance between periods and between REITs. The Company’s presentation may not be comparable to FFO reported by other REITs that do not define the terms in accordance with the current Nareit definition, or that interpret the current Nareit definition differently. The Company calculates Nareit FFO per diluted share as Nareit FFO divided by the number of fully diluted shares outstanding during a given operating period.

 

 

 

48 |

 

img187544587_1.jpg 

 


 

 

Definitions (continued)

 

 

 

 

 

 

 

 

 

 

 

The Company also presents Adjusted FFO attributable to stockholders and Adjusted FFO per diluted share when evaluating its performance because management believes that the exclusion of certain additional items described below provides useful supplemental information to investors regarding the Company’s ongoing operating performance. Management historically has made the adjustments detailed below in evaluating its performance and in its annual budget process. Management believes that the presentation of Adjusted FFO provides useful supplemental information that is beneficial to an investor’s complete understanding of operating performance. The Company adjusts Nareit FFO attributable to stockholders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO attributable to stockholders:

 

• Costs associated with hotel acquisitions or dispositions expensed during the period;

• Severance expense;

• Share-based compensation expense; and

• Other items that management believes are not representative of the Company’s current or future operating performance.

 

Net Debt

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

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

Net Debt to Adjusted EBITDA Ratio

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

Occupancy

Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of the Company’s hotels as a result of COVID-19. Occupancy measures the utilization of the Company’s hotels’ available capacity. Management uses occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable Average Daily Rate (“ADR”) levels as demand for hotel rooms increases or decreases.

 

 

 

49 |

 

img187544587_1.jpg 

 


 

 

 

 

Definitions (continued)

 

 

 

 

 

 

 

 

 

 

 

 

Average Daily Rate

ADR represents rooms revenue divided by total number of room nights sold in a given period. ADR measures average room price attained by a hotel and ADR trends provide useful information concerning the pricing environment and the nature of the customer base of a hotel or group of hotels. ADR is a commonly used performance measure in the hotel industry, and management uses ADR to assess pricing levels that the Company is able to generate by type of customer, as changes in rates have a more pronounced effect on overall revenues and incremental profitability than changes in occupancy, as described above.

Revenue per Available Room

Revenue per Available Room (“RevPAR”) represents rooms revenue divided by total number of room nights available to guests for a given period. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of the Company’s hotels as a result of COVID-19. Management considers RevPAR to be a meaningful indicator of the Company’s performance as it provides a metric correlated to two primary and key factors of operations at a hotel or group of hotels: occupancy and ADR. RevPAR is also a useful indicator in measuring performance over comparable periods.

Total RevPAR

Total RevPAR represents rooms, food and beverage and other hotel revenues divided by the total number of room nights available to guests for a given period. Room nights available to guests have not been adjusted for suspended or reduced operations at certain of the Company’s hotels as a result of COVID-19. Management considers Total RevPAR to be a meaningful indicator of the Company’s performance as approximately one-third of revenues are earned from food and beverage and other hotel revenues. Total RevPAR is also a useful indicator in measuring performance over comparable periods.

 

 

 

 

 

50 |

 

img187544587_1.jpg 

 


 

 

Analyst Coverage

 

 

 

 

 

 

 

 

 

 

 

Analyst

Company

Phone

Email

Dany Asad

Bank of America

(646) 855-5238

dany.asad@bofa.com

Anthony Powell

Barclays

(212) 526-8768

anthony.powell@barclays.com

Ari Klein

BMO Capital Markets

(212) 885-4103

ari.klein@bmo.com

Neil Malkin

Capital One Securities

(571) 633-8191

neil.malkin@capitalone.com

Smedes Rose

Citi Research

(212) 816-6243

smedes.rose@citi.com

Floris Van Dijkum

Compass Point

(646) 757-2621

fvandijkum@compasspointllc.com

Chris Woronka

Deutsche Bank

(212) 250-9376

chris.woronka@db.com

Duane Pfennigwerth

Evercore ISI

(212) 497-0817

duane.pfennigwerth@evercoreisi.com

Christopher Darling

Green Street

(949) 640-8780

cdarling@greenstreet.com

David Katz

Jefferies

(212) 323-3355

dkatz@jefferies.com

Joe Greff

JP Morgan

(212) 622-0548

joseph.greff@jpmorgan.com

Bill Crow

Raymond James

(727) 567-2594

bill.crow@raymondjames.com

Rich Anderson

SMBC Nikko Securities

(646) 521-2351

randerson@smbcnikko-si.com

Patrick Scholes

Truist Securities

(212) 319-3915

patrick.scholes@research.Truist.com

Robin Farley

UBS

(212) 713-2060

robin.farley@ubs.com

Dori Kesten

Wells Fargo

(617) 603-4262

dori.kesten@wellsfargo.com

 

 

 

 

 

 

 

 

 

 

51 |

 

img187544587_1.jpg