株探米国株
日本語 英語
エドガーで原本を確認する
False000158568900015856892022-07-272022-07-27

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): July 27, 2022
Hilton Worldwide Holdings Inc.
(Exact Name of Registrant as Specified in its Charter)
Delaware 001-36243 27-4384691
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
7930 Jones Branch Drive, Suite 1100, McLean, Virginia 22102
(Address of Principal Executive Offices) (Zip Code)
(703) 883-1000
(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:
☐    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 each class Trading symbol(s) Name of each exchange on which registered
Common Stock, $0.01 par value per share HLT 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 On July 27, 2022, Hilton Worldwide Holdings Inc. (the "Company") issued a press release announcing the results of the Company’s operations for the quarter ended June 30, 2022. The full text of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
Act. ☐





Item 2.02.    Results of Operations and Financial Condition.


The information in this Current Report on Form 8-K, including Exhibit 99.1 hereto, is being furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed to be "filed" for 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 in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01     Financial Statements and Exhibits.

(d) Exhibits.
Exhibit No. Description
99.1
101 Interactive Data File - XBRL tags are embedded within the Inline XBRL document.
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).




SIGNATURE

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 hereunto duly authorized.

HILTON WORLDWIDE HOLDINGS INC.
By: /s/ Kevin J. Jacobs
Name: Kevin J. Jacobs
Title: Chief Financial Officer and President, Global Development


Date: July 27, 2022

EX-99.1 2 q22022earningsrelease.htm PRESS RELEASE Document

image1a.jpg
Investor Contact 7930 Jones Branch Drive
Jill Slattery McLean, VA 22102
+1 703 883 5476 ir.hilton.com
Media Contact
Kent Landers
+1 703 883 3246

Hilton Reports Second Quarter Results; Exceeds Expectations and Raises Full Year Outlook

MCLEAN, VA (July 27, 2022) - Hilton Worldwide Holdings Inc. ("Hilton" or the "Company") (NYSE: HLT) today reported its second quarter 2022 results. Highlights include:

•Diluted EPS was $1.32 for the second quarter, and diluted EPS, adjusted for special items, was $1.29

•Net income was $367 million for the second quarter, exceeding the high end of guidance

•Adjusted EBITDA was $679 million for the second quarter, exceeding the high end of guidance

•System-wide comparable RevPAR increased 54.3 percent, on a currency neutral basis, for the second quarter compared to the same period in 2021

•System-wide comparable RevPAR was down 2.1 percent, on a currency neutral basis, for the second quarter compared to the same period in 2019

•Approved 23,400 new rooms for development during the second quarter, bringing Hilton's development pipeline to 413,000 rooms as of June 30, 2022

•Added 14,400 rooms to Hilton's system in the second quarter, contributing to 13,300 net additional rooms in Hilton's system during the period

•Repurchased 3.6 million shares of Hilton common stock during the second quarter, bringing total capital return, including dividends, to $521 million for the quarter and $812 million year to date through July

•Full year 2022 system-wide comparable RevPAR is expected to increase between 37.0 percent and 43.0 percent, on a currency neutral basis, compared to 2021; full year net income is projected to be between $1,146 million and $1,216 million; full year Adjusted EBITDA is projected to be between $2,400 million and $2,500 million

•Full year 2022 capital return is projected to be between $1.5 billion and $1.9 billion










a1_linexhorzxcolorxrgba.jpg
1


Overview

Christopher J. Nassetta, President & Chief Executive Officer of Hilton, said, "Our second quarter results exceeded the high end of our guidance for system-wide comparable RevPAR, diluted EPS, adjusted for special items and Adjusted EBITDA. Given our strong results in the quarter, coupled with our confidence in continued recovery throughout the year, we are raising our full year guidance, including our outlook for capital return. With a capital-light business model, a strong portfolio of brands and dynamic, industry-leading platforms, we are well-positioned for the opportunities that lie ahead."

For the three months ended June 30, 2022, system-wide comparable RevPAR increased 54.3 percent compared to the same period in 2021, due to increases in both occupancy and ADR, and fee revenues increased 54 percent compared to the same period in 2021. For comparison to pre-pandemic results, system-wide comparable RevPAR for the three months ended June 30, 2022 was down 2.1 percent compared to the three months ended June 30, 2019.

For the six months ended June 30, 2022, system-wide comparable RevPAR increased 64.4 percent compared to the same period in 2021, due to increases in both occupancy and ADR, and fee revenues increased 64 percent compared to the same period in 2021. For comparison to pre-pandemic results, system-wide comparable RevPAR for the six months ended June 30, 2022 was down 9.0 percent compared to the six months ended June 30, 2019.

For the three months ended June 30, 2022, diluted EPS was $1.32 and diluted EPS, adjusted for special items, was $1.29 compared to $0.46 and $0.56, respectively, for the three months ended June 30, 2021. Net income and Adjusted EBITDA were $367 million and $679 million, respectively, for the three months ended June 30, 2022, compared to $128 million and $400 million, respectively, for the three months ended June 30, 2021.

For the six months ended June 30, 2022, diluted EPS was $2.07 and diluted EPS, adjusted for special items, was $2.00 compared to $0.08 and $0.58, respectively, for the six months ended June 30, 2021. Net income and Adjusted EBITDA were $578 million and $1,127 million, respectively, for the six months ended June 30, 2022, compared to $19 million and $598 million, respectively, for the six months ended June 30, 2021.

Development

In the second quarter of 2022, Hilton opened 91 new hotels contributing to 14,400 additional rooms and achieved net unit growth of 13,300 rooms. Hilton celebrated notable openings during the quarter, including the Waldorf Astoria Washington, D.C. and the Hotel Marcel New Haven, Tapestry Collection by Hilton, which is anticipated to be the first net-zero hotel in the U.S. Additionally, in July, Hilton celebrated the opening of its 7,000th property, following the recent openings of the Hilton Maldives Amingiri, the Conrad Los Angeles and the Lost Property St. Paul's London, a Curio Collection hotel.

As of June 30, 2022, Hilton's development pipeline totaled nearly 2,780 hotels representing more than 413,000 rooms throughout 114 countries and territories, including 29 countries and territories where Hilton does not currently have any existing hotels. Additionally, of the rooms in the development pipeline, more than 195,000 of the rooms were under construction and over 246,000 of the rooms were located outside the U.S.

Balance Sheet and Liquidity

As of June 30, 2022, Hilton had $8.8 billion of long-term debt outstanding, excluding the deduction for deferred financing costs and discount, with a weighted average interest rate of 4.12 percent. Further excluding finance lease liabilities and other debt of Hilton's consolidated variable interest entities, Hilton had $8.6 billion of long-term debt outstanding with a weighted average interest rate of 4.10 percent and no scheduled maturities until 2025. No debt amounts were outstanding under Hilton's $1.75 billion senior secured revolving credit facility as of June 30, 2022, which had an available borrowing capacity of $1,690 million after considering $60 million of outstanding letters of credit. Total cash and cash equivalents were $1,254 million as of June 30, 2022, including $79 million of restricted cash and cash equivalents.

During the second quarter of 2022, Hilton repurchased 3.6 million shares of its common stock at a cost of $480 million and an average price per share of $133.32. During the six months ended June 30, 2022, Hilton repurchased 4.5 million shares of its common stock at a cost of $610 million and an average price per share of $135.45. The amount remaining under Hilton's stock repurchase program is $1.5 billion.

In June 2022, Hilton paid a quarterly cash dividend of $0.15 per share of common stock, for a total of $41 million. In July 2022, Hilton's board of directors authorized a regular quarterly cash dividend of $0.15 per share of common stock to be paid on or before September 23, 2022 to holders of record of its common stock as of the close of business on August 26, 2022.




2


Outlook

Share-based metrics in Hilton's outlook include actual share repurchases to date, but do not include the effect of potential share repurchases hereafter.

Full Year 2022

•System-wide comparable RevPAR, on a currency neutral basis, is expected to increase between 37.0 percent and 43.0 percent compared to 2021, and to be down between 1.0 percent and 5.0 percent from 2019.
•Diluted EPS is projected to be between $4.11 and $4.36.
•Diluted EPS, adjusted for special items, is projected to be between $4.21 and $4.46.
•Net income is projected to be between $1,146 million and $1,216 million.
•Adjusted EBITDA is projected to be between $2,400 million and $2,500 million.
•Contract acquisition costs and capital expenditures, excluding amounts indirectly reimbursed by hotel owners, are expected to be between $250 million and $275 million.
•Capital return is projected to be between $1.5 billion and $1.9 billion.
•General and administrative expenses are projected to be between $400 million and $420 million.
•Net unit growth is expected to be approximately 5.0 percent.

Third Quarter 2022

•System-wide comparable RevPAR, on a currency neutral basis, is expected to increase between 25.0 percent and 30.0 percent compared to the third quarter of 2021, and to increase between 1.0 percent and 5.0 percent from the third quarter of 2019.
•Diluted EPS is projected to be between $1.09 and $1.16.
•Diluted EPS, adjusted for special items, is projected to be between $1.16 and $1.24.
•Net income is projected to be between $303 million and $324 million.
•Adjusted EBITDA is projected to be between $660 million and $690 million.

Conference Call

Hilton will host a conference call to discuss second quarter 2022 results on July 27, 2022 at 10:30 a.m. Eastern Time. Participants may listen to the live webcast by logging on to the Hilton Investor Relations website at https://ir.hilton.com/events-and-presentations. A replay and transcript of the webcast will be available within 24 hours after the live event at https://ir.hilton.com/financial-reporting.

Alternatively, participants may listen to the live call by dialing 1-888-317-6003 in the United States ("U.S.") or 1-412-317-6061 internationally using the conference ID 6643240. Participants are encouraged to dial into the call or link to the webcast at least fifteen minutes prior to the scheduled start time. A telephone replay will be available for seven days following the call. To access the telephone replay, dial 1-877-344-7529 in the U.S. or 1-412-317-0088 internationally using the conference ID 6537064.

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. These statements include, but are not limited to, statements related to the expectations regarding the impact of and recovery from the coronavirus ("COVID-19") pandemic (the "pandemic"), the performance of Hilton's business, financial results, liquidity and capital resources and other non-historical statements. In some cases, these forward-looking statements can be identified by the use of words such as "outlook," "believes," "expects," "potential," "continues," "may," "will," "should," "could," "seeks," "projects," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties including, among others, risks inherent to the hospitality industry, macroeconomic factors beyond Hilton's control, such as inflation, changes in interest rates and challenges due to labor shortages and supply chain disruptions, risks related to the impact of the pandemic, including as a result of new strains or variants of the virus and uncertainty of the acceptance and continued effectiveness of the COVID-19 vaccines, competition for hotel guests and management and franchise contracts, risks related to doing business with third-party hotel owners, performance of Hilton's information technology systems, growth of reservation channels outside of Hilton's system, risks of doing business outside of the U.S., risks associated with the Russian invasion of Ukraine and Hilton's indebtedness.
3


Additional factors that could cause Hilton's results to differ materially from those described in the forward-looking statements can be found under the section entitled "Part I—Item 1A. Risk Factors" of Hilton's Annual Report on Form 10-K for the fiscal year ended December 31, 2021 and "Part II —Item 1A. Risk Factors" of Hilton's Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2022, filed with the Securities and Exchange Commission (the "SEC"), as such factors may be updated from time to time in Hilton's periodic filings with the SEC, which are accessible on the SEC's website at www.sec.gov. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this press release and in Hilton's filings with the SEC. The Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

Definitions

See the "Definitions" section for the definition of certain terms used within this press release, including within the schedules.

Non-GAAP Financial Measures

The Company refers to certain financial measures that are not recognized under U.S. generally accepted accounting principles ("GAAP") in this press release, including: net income (loss), adjusted for special items; diluted EPS, adjusted for special items; EBITDA; Adjusted EBITDA; Adjusted EBITDA margin; net debt; and net debt to Adjusted EBITDA ratio. See the schedules to this press release, including the "Definitions" section, for additional information and reconciliations of such non-GAAP financial measures.

About Hilton

Hilton (NYSE: HLT) is a leading global hospitality company with a portfolio of 18 world-class brands comprising 7,000 properties and 1.1 million rooms, in 122 countries and territories. Dedicated to fulfilling its founding vision to fill the earth with the light and warmth of hospitality, Hilton has welcomed more than 3 billion guests in its more than 100-year history, earned a top spot on Fortune's 100 Best Companies to Work For list and been recognized as a global leader on the Dow Jones Sustainability Indices for five consecutive years. Hilton has introduced several industry-leading technology enhancements to improve the guest experience, including Digital Key Share, automated complimentary room upgrades and the ability to book confirmed connecting rooms. Through the award-winning guest loyalty program Hilton Honors, the 139 million members who book directly with Hilton can earn Points for hotel stays and experiences money can't buy. With the free Hilton Honors app, guests can book their stay, select their room, check in, unlock their door with a Digital Key and check out, all from their smartphone. Visit stories.hilton.com for more information, and connect with Hilton on facebook.com/hiltonnewsroom, twitter.com/hiltonnewsroom, linkedin.com/company/hilton, instagram.com/hiltonnewsroom and youtube.com/hiltonnewsroom.
4


HILTON WORLDWIDE HOLDINGS INC.
EARNINGS RELEASE SCHEDULES
TABLE OF CONTENTS

Page
Condensed Consolidated Statements of Operations
Comparable and Currency Neutral System-Wide Hotel Operating Statistics
Property Summary
Capital Expenditures and Contract Acquisition Costs
Reconciliations of Non-GAAP Financial Measures
Definitions

5


HILTON WORLDWIDE HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions, except per share data)

Three Months Ended Six Months Ended
June 30, June 30,
2022 2021 2022 2021
Revenues
Franchise and licensing fees $ 545  $ 369  $ 958  $ 611 
Base and other management fees 75  42  130  67 
Incentive management fees 46  21  80  34 
Owned and leased hotels 282  121  432  177 
Other revenues 25  21  43  38 
973  574  1,643  927 
Other revenues from managed and franchised properties
1,267  755  2,318  1,276 
Total revenues 2,240  1,329  3,961  2,203 
Expenses
Owned and leased hotels
257  142  442  252 
Depreciation and amortization 40  46  84  97 
General and administrative 103  98  194  195 
Other expenses 11  22  19 
411  295  742  563 
Other expenses from managed and franchised properties
1,231  810  2,252  1,395 
Total expenses 1,642  1,105  2,994  1,958 
Operating income 598  224  967  245 
Interest expense (99) (101) (189) (204)
Gain (loss) on foreign currency transactions (1)
Loss on debt extinguishment —  —  —  (69)
Other non-operating income, net 22  10 
Income (loss) before income taxes 513  127  804  (17)
Income tax benefit (expense) (146) (226) 36 
Net income 367  128  578  19 
Net loss attributable to noncontrolling interests
Net income attributable to Hilton stockholders $ 368  $ 130  $ 580  $ 22 
Weighted average shares outstanding:
Basic 278  279  278  278 
Diluted 280  281  281  281 
Earnings per share:
Basic $ 1.33  $ 0.47  $ 2.09  $ 0.08 
Diluted $ 1.32  $ 0.46  $ 2.07  $ 0.08 
Cash dividends declared per share $ 0.15  $ —  $ 0.15  $ — 

6


HILTON WORLDWIDE HOLDINGS INC.
COMPARABLE AND CURRENCY NEUTRAL SYSTEM-WIDE HOTEL OPERATING STATISTICS
BY REGION, BRAND AND SEGMENT
(unaudited)

Three Months Ended June 30,
Occupancy ADR RevPAR
2022 vs. 2021 2022 vs. 2021 2022 vs. 2021
By Region
U.S. 74.3  % 10.4  % pts. $ 162.16  26.8  % $ 120.52  47.3  %
Americas (excluding U.S.) 66.4  30.1  135.85  31.4  90.17  140.3 
Europe 72.0  40.7  151.58  66.2  109.09  282.8 
Middle East & Africa 60.7  13.8  152.94  29.8  92.89  67.9 
Asia Pacific 49.7  (6.2) 97.52  6.5  48.51  (5.3)
By Brand
Waldorf Astoria Hotels & Resorts 57.4  % 17.0  % pts. $ 464.07  13.4  % $ 266.46  61.1  %
Conrad Hotels & Resorts 57.2  17.9  273.10  46.5  156.16  113.2 
Canopy by Hilton 65.6  20.7  200.88  27.0  131.86  85.4 
Hilton Hotels & Resorts 64.8  22.1  186.11  32.0  120.67  100.1 
Curio Collection by Hilton 64.9  17.2  230.02  24.2  149.34  68.9 
DoubleTree by Hilton 66.2  15.9  139.89  25.3  92.55  64.9 
Tapestry Collection by Hilton 68.0  17.5  173.40  27.1  117.86  71.2 
Embassy Suites by Hilton 73.2  14.9  178.27  26.3  130.52  58.5 
Hilton Garden Inn 71.7  11.7  143.48  26.4  102.91  51.2 
Hampton by Hilton 72.8  6.3  133.46  21.1  97.19  32.6 
Tru by Hilton 74.7  7.5  128.33  21.9  95.81  35.5 
Homewood Suites by Hilton 81.8  5.4  153.96  26.4  125.89  35.3 
Home2 Suites by Hilton 81.5  3.2  138.64  22.1  112.93  27.1 
By Segment
Management and franchise 70.9  % 11.8  % pts. $ 154.07  26.9  % $ 109.19  52.2  %
Ownership(1)
64.4  41.7  210.22  52.8  135.33  334.4 
System-wide 70.8  % 12.3  % pts. $ 154.92  27.5  % $ 109.62  54.3  %

(continued on next page)






















7


HILTON WORLDWIDE HOLDINGS INC.
COMPARABLE AND CURRENCY NEUTRAL SYSTEM-WIDE HOTEL OPERATING STATISTICS (continued)
BY REGION, BRAND AND SEGMENT
(unaudited)

Six Months Ended June 30,
Occupancy ADR RevPAR
2022 vs. 2021 2022 vs. 2021 2022 vs. 2021
By Region
U.S. 68.2  % 12.3  % pts. $ 154.12  30.1  % $ 105.13  58.7  %
Americas (excluding U.S.) 58.6  25.9  131.78  33.4  77.26  139.2 
Europe 60.0  34.9  139.10  67.8  83.52  300.7 
Middle East & Africa 63.8  20.0  156.12  32.0  99.57  92.4 
Asia Pacific 46.1  (3.3) 100.63  9.1  46.41  1.8 
By Brand
Waldorf Astoria Hotels & Resorts 52.6  % 20.3  % pts. $ 524.96  13.0  % $ 276.33  83.8  %
Conrad Hotels & Resorts 51.5  16.7  253.90  40.9  130.82  108.6 
Canopy by Hilton 59.6  21.9  194.64  29.4  115.96  104.5 
Hilton Hotels & Resorts 57.3  21.1  178.85  34.1  102.46  112.5 
Curio Collection by Hilton 59.1  18.4  223.15  25.0  131.83  81.7 
DoubleTree by Hilton 59.7  16.7  134.28  27.8  80.20  77.4 
Tapestry Collection by Hilton 60.7  17.9  160.80  27.2  97.67  80.5 
Embassy Suites by Hilton 66.5  15.6  171.10  30.0  113.75  69.7 
Hilton Garden Inn 65.6  12.8  134.98  29.2  88.50  60.7 
Hampton by Hilton 66.8  8.6  126.93  24.3  84.79  42.5 
Tru by Hilton 68.9  9.9  121.03  26.5  83.40  47.6 
Homewood Suites by Hilton 77.8  7.6  145.47  27.1  113.17  40.8 
Home2 Suites by Hilton 77.7  6.7  131.57  23.8  102.18  35.5 
By Segment
Management and franchise 64.8  % 13.1  % pts. $ 147.20  29.7  % $ 95.38  62.7  %
Ownership(1)
51.2  33.4  197.63  44.9  101.26  316.3 
System-wide 64.6  % 13.5  % pts. $ 147.87  30.1  % $ 95.47  64.4  %
____________
(1)Includes hotels owned or leased by entities in which Hilton owns a noncontrolling financial interest.


8


HILTON WORLDWIDE HOLDINGS INC.
PROPERTY SUMMARY
As of June 30, 2022

Owned / Leased(1)
Managed Franchised Total
Properties Rooms Properties Rooms Properties Rooms Properties Rooms
Waldorf Astoria Hotels & Resorts
U.S. —  —  12  4,488  —  —  12  4,488 
Americas (excluding U.S.) —  —  252  —  —  252 
Europe 463  898  —  —  1,361 
Middle East & Africa —  —  1,232  —  —  1,232 
Asia Pacific —  —  1,259  —  —  1,259 
LXR Hotels & Resorts
U.S. —  —  —  —  426  426 
Americas (excluding U.S.) —  —  —  —  76  76 
Europe —  —  70  307  377 
Middle East & Africa —  —  41  234  275 
Asia Pacific —  —  —  —  114  114 
Conrad Hotels & Resorts
U.S. —  —  1,922  1,730  3,652 
Americas (excluding U.S.) —  —  787  —  —  787 
Europe —  —  1,155  107  1,262 
Middle East & Africa 614  1,569  —  —  2,183 
Asia Pacific 164  22  7,074  659  24  7,897 
Canopy by Hilton
U.S. —  —  —  —  25  4,296  25  4,296 
Americas (excluding U.S.) —  —  272  —  —  272 
Europe —  —  123  917  1,040 
Middle East & Africa —  —  200  —  —  200 
Asia Pacific —  —  614  —  —  614 
Signia by Hilton
U.S. —  —  1,814  —  —  1,814 
Hilton Hotels & Resorts
U.S. —  —  58  43,443  186  58,595  244  102,038 
Americas (excluding U.S.) 405  29  11,298  26  7,826  56  19,529 
Europe 39  11,514  44  14,927  43  11,268  126  37,709 
Middle East & Africa 1,992  36  12,555  1,565  44  16,112 
Asia Pacific 2,999  113  39,555  3,247  126  45,801 
Curio Collection by Hilton
U.S. —  —  3,595  61  13,381  69  16,976 
Americas (excluding U.S.) —  —  99  15  2,004  17  2,103 
Europe —  —  360  22  2,931  26  3,291 
Middle East & Africa —  —  741  557  1,298 
Asia Pacific —  —  773  248  1,021 
DoubleTree by Hilton
U.S. —  —  32  10,585  342  77,829  374  88,414 
Americas (excluding U.S.) —  —  587  36  7,246  39  7,833 
Europe —  —  14  3,580  109  18,589  123  22,169 
Middle East & Africa —  —  18  4,710  568  23  5,278 
Asia Pacific —  —  77  20,593  1,568  83  22,161 

(continued on next page)





9


HILTON WORLDWIDE HOLDINGS INC.
PROPERTY SUMMARY (continued)
As of June 30, 2022

Owned / Leased(1)
Managed Franchised Total
Properties Rooms Properties Rooms Properties Rooms Properties Rooms
Tapestry Collection by Hilton
U.S. —  —  —  —  69  8,444  69  8,444 
Americas (excluding U.S.) —  —  138  647  785 
Europe —  —  —  —  360  360 
Asia Pacific —  —  266  175  441 
Embassy Suites by Hilton
U.S. —  —  39  10,371  215  48,458  254  58,829 
Americas (excluding U.S.) —  —  354  1,649  2,003 
Motto by Hilton
U.S. —  —  —  —  871  871 
Hilton Garden Inn
U.S. —  —  527  733  101,364  738  101,891 
Americas (excluding U.S.) —  —  13  1,992  51  7,664  64  9,656 
Europe —  —  18  3,499  59  9,515  77  13,014 
Middle East & Africa —  —  17  3,555  474  20  4,029 
Asia Pacific —  —  50  11,085  321  52  11,406 
Hampton by Hilton
U.S. —  —  26  3,366  2,293  226,729  2,319  230,095 
Americas (excluding U.S.) —  —  13  1,644  112  13,604  125  15,248 
Europe —  —  16  2,697  104  16,161  120  18,858 
Middle East & Africa —  —  1,238  —  —  1,238 
Asia Pacific —  —  —  —  248  39,928  248  39,928 
Tru by Hilton
U.S. —  —  —  —  219  21,360  219  21,360 
Americas (excluding U.S.) —  —  —  —  333  333 
Homewood Suites by Hilton
U.S. —  —  1,131  498  56,998  507  58,129 
Americas (excluding U.S.) —  —  406  24  2,688  27  3,094 
Home2 Suites by Hilton
U.S. —  —  210  530  55,660  532  55,870 
Americas (excluding U.S.) —  —  —  —  753  753 
Asia Pacific —  —  —  —  12  1,715  12  1,715 
Other —  —  1,343  1,217  2,560 
Total hotels 54  18,151  746  234,993  6,115  833,376  6,915  1,086,520 
Hilton Grand Vacations —  —  —  —  68  11,801  68  11,801 
Total system 54  18,151  746  234,993  6,183  845,177  6,983  1,098,321 
____________
(1)Includes hotels owned or leased by entities in which Hilton owns a noncontrolling financial interest.
10


HILTON WORLDWIDE HOLDINGS INC.
CAPITAL EXPENDITURES AND CONTRACT ACQUISITION COSTS
(unaudited, dollars in millions)

Three Months Ended
June 30, Increase / (Decrease)
2022 2021 $ %
Capital expenditures for property and equipment(1)
$ $ 16.7 
Capitalized software costs(2)
15  87.5 
Total capital expenditures 22  14  57.1 
Contract acquisition costs 26  72  (46) (63.9)
Total capital expenditures and contract acquisition costs $ 48  $ 86  (38) (44.2)

Six Months Ended
June 30, Increase / (Decrease)
2022 2021 $ %
Capital expenditures for property and equipment(1)
$ 11  $ 22.2 
Capitalized software costs(2)
25  16  56.3 
Total capital expenditures 36  25  11  44.0 
Contract acquisition costs 41  115  (74) (64.3)
Total capital expenditures and contract acquisition costs $ 77  $ 140  (63) (45.0)
____________
(1)Represents expenditures for hotels, corporate and other property and equipment, which include amounts indirectly reimbursed by hotel owners of $1 million for both the three months ended June 30, 2022 and 2021 and $2 million and $1 million for the six months ended June 30, 2022 and 2021, respectively. Excludes expenditures for FF&E replacement reserves of $15 million and $11 million for the three months ended June 30, 2022 and 2021, respectively, and $27 million and $15 million for the six months ended June 30, 2022 and 2021, respectively.
(2)Includes $14 million and $7 million of expenditures that were indirectly reimbursed by hotel owners for the three months ended June 30, 2022 and 2021, respectively, and $23 million and $14 million for the six months ended June 30, 2022 and 2021, respectively.


11


HILTON WORLDWIDE HOLDINGS INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
NET INCOME AND DILUTED EPS, ADJUSTED FOR SPECIAL ITEMS
(unaudited, in millions, except per share data)

Three Months Ended Six Months Ended
June 30, June 30,
2022 2021 2022 2021
Net income attributable to Hilton stockholders, as reported
$ 368  $ 130  $ 580  $ 22 
Diluted EPS, as reported $ 1.32  $ 0.46  $ 2.07  $ 0.08 
Special items:
Net other expenses (revenues) from managed and franchised properties
$ (36) $ 55  $ (66) $ 119 
Purchase accounting amortization(1)
11  12  23  24 
FF&E replacement reserves
15  11  27  15 
Loss on debt extinguishment(2)
—  —  —  69 
Tax-related adjustment(3)
—  (30) —  (30)
Other adjustment items(4)
—  (2) (10)
Total special items before taxes (10) 46  (26) 198 
Income tax benefit (expense) on special items (19) (57)
Total special items after taxes $ (7) $ 27  $ (18) $ 141 
Net income, adjusted for special items $ 361  $ 157  $ 562  $ 163 
 Diluted EPS, adjusted for special items
$ 1.29  $ 0.56  $ 2.00  $ 0.58 
____________
(1)Amounts represent the amortization expenses related to finite-lived intangible assets that were recorded at fair value in 2007 when the Company became a wholly owned subsidiary of affiliates of Blackstone Inc. The majority of these assets will be fully amortized during 2023.
(2)The amount relates to the redemption of senior unsecured notes and includes a redemption premium of $55 million and the accelerated recognition of unamortized deferred financing costs related to those senior unsecured notes of $14 million.
(3)Amounts include income tax benefits recognized related to changes in effective tax rates, which did not have an effect on cash paid for taxes in the periods.
(4)The amount for the six months ended June 30, 2022 primarily includes a gain related to Hilton's investments in unconsolidated affiliates, which was recognized in other non-operating income, net.





12


HILTON WORLDWIDE HOLDINGS INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN
(unaudited, dollars in millions)

Three Months Ended Six Months Ended
June 30, June 30,
2022 2021 2022 2021
Net income $ 367  $ 128  $ 578  $ 19 
Interest expense 99  101  189  204 
Income tax expense (benefit) 146  (1) 226  (36)
Depreciation and amortization expenses 40  46  84  97 
EBITDA 652  274  1,077  284 
Loss (gain) on foreign currency transactions (8) (4) (1)
Loss on debt extinguishment —  —  —  69 
FF&E replacement reserves 15  11  27  15 
Share-based compensation expense 47  53  84  92 
Amortization of contract acquisition costs 10  18  14 
Net other expenses (revenues) from managed and franchised properties (36) 55  (66) 119 
Other adjustments(1)
(1) (1) (9)
Adjusted EBITDA $ 679  $ 400  $ 1,127  $ 598 
____________
(1)Amount for the six months ended June 30, 2022 primarily includes a gain related to Hilton's investments in unconsolidated affiliates. All periods include severance and other items.

Three Months Ended Six Months Ended
June 30, June 30,
2022 2021 2022 2021
Total revenues, as reported $ 2,240  $ 1,329  $ 3,961  $ 2,203 
Add: amortization of contract acquisition costs
10  18  14 
Less: other revenues from managed and franchised properties
(1,267) (755) (2,318) (1,276)
Total revenues, as adjusted
$ 983  $ 581  $ 1,661  $ 941 
Adjusted EBITDA $ 679  $ 400  $ 1,127  $ 598 
Adjusted EBITDA margin 69.1  % 68.8  % 67.9  % 63.5  %


13


HILTON WORLDWIDE HOLDINGS INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
NET DEBT AND NET DEBT TO ADJUSTED EBITDA RATIO
(unaudited, dollars in millions)

June 30, December 31,
2022 2021
Long-term debt, including current maturities $ 8,743  $ 8,766 
Add: unamortized deferred financing costs and discount 80  87 
Long-term debt, including current maturities and excluding the deduction for unamortized deferred financing costs and discount
8,823  8,853 
Less: cash and cash equivalents
(1,175) (1,427)
Less: restricted cash and cash equivalents (79) (85)
Net debt $ 7,569  $ 7,341 



Six Months Ended Year Ended
TTM Ended
June 30, December 31, June 30,
2022 2021 2021 2022
Net income
$ 578  $ 19  $ 407  $ 966 
Interest expense 189  204  397  382 
Income tax expense (benefit) 226  (36) 153  415 
Depreciation and amortization expenses 84  97  188  175 
EBITDA 1,077  284  1,145  1,938 
Loss on sale of assets, net —  — 
Loss (gain) on foreign currency transactions
(4) (1)
Loss on debt extinguishment —  69  69  — 
FF&E replacement reserves 27  15  48  60 
Share-based compensation expense
84  92  193  185 
Amortization of contract acquisition costs 18  14  32  36 
Net other expenses (revenues) from managed and franchised properties
(66) 119  110  (75)
Other adjustments(1)
(9) 18 
Adjusted EBITDA $ 1,127  $ 598  $ 1,629  $ 2,158 
Net debt $ 7,569 
Net debt to Adjusted EBITDA ratio 3.5 
____________
(1)Amounts for all periods include severance and other items. Amount for the six months ended June 30, 2022 also includes a gain related to Hilton's investments in unconsolidated affiliates and for the year ended December 31, 2021 also includes costs recognized for certain legal settlements.

14


HILTON WORLDWIDE HOLDINGS INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
OUTLOOK: NET INCOME AND DILUTED EPS, ADJUSTED FOR SPECIAL ITEMS
(unaudited, in millions, except per share data)

Three Months Ending
September 30, 2022
Low Case High Case
Net income attributable to Hilton stockholders
$ 302  $ 323 
Diluted EPS(1)
$ 1.09  $ 1.16 
Special items(2):
Purchase accounting amortization
$ 11  $ 11 
FF&E replacement reserves 15  15 
Total special items before tax 26  26 
Income tax expense on special items (6) (6)
Total special items after tax $ 20  $ 20 
Net income, adjusted for special items $ 322  $ 343 
Diluted EPS, adjusted for special items(1)
$ 1.16  $ 1.24 

Year Ending
December 31, 2022
Low Case High Case
Net income attributable to Hilton stockholders
$ 1,146  $ 1,216 
Diluted EPS(1)
$ 4.11  $ 4.36 
Special items(2):
Net other revenues from managed and franchised properties $ (66) $ (66)
Purchase accounting amortization
46  46 
FF&E replacement reserves 61  61 
Other adjustment items
(10) (10)
Total special items before tax 31  31 
Income tax expense on special items (4) (4)
Total special items after tax $ 27  $ 27 
Net income, adjusted for special items $ 1,173  $ 1,243 
Diluted EPS, adjusted for special items(1)
$ 4.21  $ 4.46 
____________
(1)Does not include the effect of potential share repurchases.
(2)See "—Net Income and Diluted EPS, Adjusted for Special Items" for details of these special items.

15


HILTON WORLDWIDE HOLDINGS INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
OUTLOOK: ADJUSTED EBITDA
(unaudited, in millions)

Three Months Ending
September 30, 2022
Low Case High Case
Net income $ 303  $ 324 
Interest expense 111  111 
Income tax expense 131  140 
Depreciation and amortization expenses 42  42 
EBITDA 587  617 
FF&E replacement reserves 15  15 
Share-based compensation expense 41  41 
Amortization of contract acquisition costs 11  11 
Other adjustments(1)
Adjusted EBITDA $ 660  $ 690 

Year Ending
December 31, 2022
Low Case High Case
Net income $ 1,146  $ 1,216 
Interest expense 415  415 
Income tax expense 481  511 
Depreciation and amortization expenses 167  167 
EBITDA 2,209  2,309 
Gain on foreign currency transactions (4) (4)
FF&E replacement reserves 61  61 
Share-based compensation expense 157  157 
Amortization of contract acquisition costs 41  41 
Net other revenues from managed and franchised properties (66) (66)
Other adjustments(1)
Adjusted EBITDA $ 2,400  $ 2,500 
____________
(1)Includes adjustments for severance and other items. See "—Adjusted EBITDA and Adjusted EBITDA Margin" for details of these adjustments.
16


HILTON WORLDWIDE HOLDINGS INC.
DEFINITIONS

Trailing Twelve Month Financial Information

This press release includes certain unaudited financial information for the trailing twelve months ("TTM") ended June 30, 2022, which is calculated as the six months ended June 30, 2022 plus the year ended December 31, 2021 less the six months ended June 30, 2021. This presentation is not in accordance with GAAP. However, the Company believes that this presentation provides useful information to investors regarding its recent financial performance, and it views this presentation of the four most recently completed fiscal quarters as a key measurement period for investors to assess its historical results. In addition, the Company's management uses TTM information to evaluate the Company's financial performance for ongoing planning purposes.

The pandemic had a material adverse impact on the Company's results for the TTM period ended June 30, 2022 when compared to periods prior to the onset of the pandemic. As such, this TTM period, as well as upcoming periods, are unlikely to be comparable to periods prior to the onset of the pandemic or to other periods affected by the pandemic, and are not indicative of future performance. As such, TTM information may not be useful for projecting future operating results.

Net Income (Loss), Adjusted for Special Items, and Diluted EPS, Adjusted for Special Items

Net income (loss), adjusted for special items, and diluted earnings (loss) per share ("EPS"), adjusted for special items, are not recognized terms under GAAP and should not be considered as alternatives to net income (loss) or other measures of financial performance or liquidity derived in accordance with GAAP. In addition, the Company's definition of net income (loss), adjusted for special items, and diluted EPS, adjusted for special items, may not be comparable to similarly titled measures of other companies.

Net income (loss), adjusted for special items, and diluted EPS, adjusted for special items, are included to assist investors in performing meaningful comparisons of past, present and future operating results and as a means of highlighting the results of the Company's ongoing operations.

EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin

EBITDA, presented herein, reflects net income (loss), excluding interest expense, a provision for income tax benefit (expense) and depreciation and amortization expenses. Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude certain items, including gains, losses, revenues and expenses in connection with: (i) asset dispositions for both consolidated and unconsolidated investments; (ii) foreign currency transactions; (iii) debt restructurings and retirements; (iv) furniture, fixtures and equipment ("FF&E") replacement reserves required under certain lease agreements; (v) share-based compensation; (vi) reorganization, severance, relocation and other expenses; (vii) non-cash impairment; (viii) amortization of contract acquisition costs; (ix) the net effect of reimbursable costs included in other revenues and other expenses from managed and franchised properties; and (x) other items.

Adjusted EBITDA margin represents Adjusted EBITDA as a percentage of total revenues, adjusted to exclude the amortization of contract acquisition costs and other revenues from managed and franchised properties.

The Company believes that EBITDA, Adjusted EBITDA and Adjusted EBITDA margin provide useful information to investors about the Company's financial condition and results of operations for the following reasons: (i) these measures are among the measures used by the Company's management team to evaluate its operating performance and make day-to-day operating decisions and (ii) these measures 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. Additionally, these measures exclude certain items that can vary widely across different industries and among competitors within the Company's industry. For instance, interest expense and income taxes are dependent on company specifics, including, among other things, capital structure and operating jurisdictions, respectively, and, therefore, could vary significantly across companies. Depreciation and amortization expenses, as well as amortization of contract acquisition costs, are dependent upon company policies, including the method of acquiring and depreciating assets and the useful lives that are used. For Adjusted EBITDA, the Company also excludes items such as: (i) FF&E replacement reserves for leased hotels to be consistent with the treatment of capital expenditures for property and equipment, where depreciation of such capitalized assets is reported within depreciation and amortization expenses; (ii) share-based compensation, as this could vary widely among companies due to the different plans in place and the usage of them; (iii) the net effect of the Company's cost reimbursement revenues and reimbursed expenses, as the Company contractually does not operate the related programs to generate a profit over the terms of the respective contracts; and (iv) other items, such as amounts related to debt restructurings and debt retirements and reorganization and related severance costs, that are not core to the Company's operations and are not reflective of the Company's operating performance.

EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are not recognized terms under GAAP and should not be considered as alternatives, either in isolation or as a substitute, for net income (loss) or other measures of financial performance or liquidity, including cash flows, derived in accordance with GAAP. Further, EBITDA, Adjusted EBITDA and Adjusted EBITDA margin have limitations as analytical tools, may not be comparable to similarly titled measures of other companies and should not be considered as other methods of analyzing the Company's results as reported under GAAP.
17



Net Debt and Net Debt to Adjusted EBITDA Ratio

Net debt and net debt to Adjusted EBITDA ratio, presented herein, are non-GAAP financial measures that the Company uses to evaluate its financial leverage. Net debt is calculated as: long-term debt, including current maturities and excluding the deduction for unamortized deferred financing costs and discount; reduced by: (i) cash and cash equivalents and (ii) restricted cash and cash equivalents. Beginning as of March 31, 2022, the Company has modified its definition of net debt to no longer include Hilton's share of unconsolidated affiliate debt. Since this debt is not consolidated by the Company, the modified definition more accurately reflects how the Company and the Company's investors evaluate Hilton's financial leverage, as well as its indebtedness.

Net debt should not be considered as a substitute to debt presented in accordance with GAAP, and net debt to Adjusted EBITDA ratio should not be considered as an alternative to measures of financial condition derived in accordance with GAAP. Net debt and net debt to Adjusted EBITDA ratio may not be comparable to similarly titled measures of other companies. The Company believes net debt and net debt to Adjusted EBITDA ratio provide useful information about its indebtedness to investors as they are frequently used by securities analysts, investors and other interested parties to compare the indebtedness between companies.

Comparable Hotels

The Company defines comparable hotels as those that: (i) were active and operating in the Company's system for at least one full calendar year as of the end of the current period, and open January 1st of the previous year; (ii) have not undergone a change in brand or ownership type during the current or comparable periods reported; and (iii) have not sustained substantial property damage, business interruption, undergone large-scale capital projects or for which comparable results were not available. Of the 6,915 hotels in the Company's system as of June 30, 2022, 5,974 hotels were classified as comparable hotels. The 941 non-comparable hotels included 174 hotels, or less than three percent of the total hotels in the Company's system, that were removed from the comparable group during the last twelve months because they have sustained substantial property damage, business interruption, undergone large-scale capital projects or comparable results were otherwise not available.

When considering business interruption in the context of the Company's definition of comparable hotels, no hotel that had completely or partially suspended operations on a temporary basis at any time as a result of the pandemic was excluded from the definition of comparable hotels on that basis alone. Despite these temporary suspensions of hotel operations, the Company believes that including these hotels within the hotel operating statistics of occupancy, average daily rate ("ADR") and revenue per available room ("RevPAR"), if they would have otherwise been included, reflects the underlying results of the business for the three and six months ended June 30, 2022 and 2021.

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 for a given period. Occupancy measures the utilization of the 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 ADR pricing levels as demand for hotel rooms increases or decreases.

ADR

ADR represents hotel room revenue divided by the total number of room nights sold for a given period. ADR measures the 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 industry, and management uses ADR to assess pricing levels that the Company is able to generate by type of customer, as changes in rates charged to customers have different effects on overall revenues and incremental profitability than changes in occupancy, as described above.

RevPAR

RevPAR is calculated by dividing hotel room revenue by the total number of room nights available to guests for a given period. Management considers RevPAR to be a meaningful indicator of the Company's performance as it provides a metric correlated to two primary and key drivers of operations at a hotel or group of hotels, as previously described: occupancy and ADR. RevPAR is also a useful indicator in measuring performance over comparable periods for comparable hotels.

References to occupancy, ADR and RevPAR throughout this press release are presented on a comparable basis, based on the comparable hotels as of June 30, 2022, and references to ADR and RevPAR are presented on a currency neutral basis, unless otherwise noted. As such, comparisons of these hotel operating statistics for the three and six months ended June 30, 2022 and 2021 or 2019, use the foreign currency exchange rates used to translate the results of the Company's foreign operations within its condensed consolidated financial statements for the three and six months ended June 30, 2022, respectively.
18


19