株探米国株
日本語 英語
エドガーで原本を確認する
0001617406false00016174062024-02-272024-02-27

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): February 27, 2024
______________________________________________________________________________________
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):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o 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 Name of each 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 o
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. o On February 27, 2024, Park Hotels & Resorts Inc. (the “Company”) issued a press release announcing its results of operations for the fourth quarter and full year ended December 31, 2023 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.



Item 2.02. Results of Operations and Financial Condition.
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
99.2
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: February 27, 2024
By: /s/ Sean M. Dell’Orto
Sean M. Dell’Orto
Executive Vice President, Chief Financial Officer and Treasurer

EX-99.1 2 earningsreleaseex991-q42023.htm EX-99.1 Document
Exhibit 99.1
symbol.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 Fourth Quarter and Full-Year 2023 Results
and Announces First Quarter Dividend of $0.25 Per Share
TYSONS, VA (February 27, 2024) – Park Hotels & Resorts Inc. (“Park” or the “Company”) (NYSE: PK) today announced results for the fourth quarter and full year ended December 31, 2023 and provided an operational update.
Selected Statistical and Financial Information
(unaudited, amounts in millions, except RevPAR, ADR, Total RevPAR and per share data)
Three Months Ended December 31, Year Ended December 31,
2023 2022
Change(1)
2023 2022
Change(1)
Comparable RevPAR $ 178.25  $ 171.21  4.1  % $ 178.62  $ 164.33  8.7  %
Comparable Occupancy 71.0  % 69.5  % 1.5  % pts 72.7  % 67.8  % 4.9  % pts
Comparable ADR $ 250.93  $ 246.35  1.9  % $ 245.80  $ 242.61  1.3  %
Comparable Total RevPAR $ 287.21  $ 273.91  4.9  % $ 285.50  $ 259.19  10.2  %
Net income $ 188  $ 35  437.1  % $ 106  $ 173  (38.7) %
Net income attributable to stockholders $ 187  $ 34  450.0  % $ 97  $ 162  (40.1) %
Operating income $ 276  $ 84  229.6  % $ 343  $ 296  16.1  %
Operating income margin 42.0  % 12.6  % 2,940   bps 12.7  % 11.8  % 90   bps
Comparable Hotel Adjusted EBITDA $ 171  $ 167  2.1  % $ 680  $ 623  9.1  %
Comparable Hotel Adjusted EBITDA margin(2)
27.5  % 28.2  % (70)  bps 27.8  % 28.1  % (30)  bps
Adjusted EBITDA $ 163  $ 159  2.5  % $ 659  $ 606  8.7  %
Adjusted FFO attributable to stockholders $ 110  $ 101  8.9  % $ 439  $ 352  24.7  %
Earnings per share - Diluted(1)
$ 0.88  $ 0.15  486.7  % $ 0.44  $ 0.71  (38.0) %
Adjusted FFO per share – Diluted(1)
$ 0.52  $ 0.45  15.6  % $ 2.04  $ 1.54  32.5  %
Weighted average shares outstanding – Diluted 210 224 (14) 215 228 (13)
______________________________________________
(1)Amounts are calculated based on unrounded numbers.
(2)For both the three months and year ended December 31, 2023, (50) bps of the change represents the impact of the disruption from the renovations at both the Bonnet Creek Orlando complex and the Casa Marina Key West hotel.

Thomas J. Baltimore, Jr., Chairman and Chief Executive Officer, stated, "2023 was a year of outstanding accomplishments for Park as we executed on our strategic objectives, exceeded our operational goals, and meaningfully strengthened our balance sheet, while delivering sector-leading total returns for shareholders. As we previously reported, our portfolio's performance was strong during the fourth quarter, with Comparable RevPAR increasing over 4% compared to the fourth quarter of 2022, or over 6% if excluding disruption from renovations, primarily at the Casa Marina Key West resort, where operations were largely suspended during the quarter, and the Bonnet Creek Orlando complex. For the full year, both Comparable RevPAR and Adjusted EBITDA increased by nearly 9% from the prior year and exceeded the midpoint of our full-year guidance. In addition to our operating achievements, we remained laser-focused on creating long-term shareholder value and executed important strategic capital allocation initiatives over the past year, returning over $630 million in capital to shareholders, including the repurchase of 14.6 million shares of common stock for $180 million and paying over $450 million of dividends. In addition, we reinvested nearly $300 million back into our current portfolio and will continue to reinvest in our portfolio, including nearly $90 million on upcoming key renovation projects.

1


Turning to 2024, we are excited for the expected benefits from the nearly $400 million invested over the past two years on transformative renovation projects at Casa Marina Key West, the Tapa Tower at the Hilton Hawaiian Village and the Bonnet Creek Orlando complex, which began 2024 with the highest full-year Group Revenue Pace in the complex's history. Additionally, strong convention calendars and expected increases in group demand at our New Orleans, Chicago, San Diego and Miami hotels, coupled with ongoing strength in leisure and group demand at our Hawaii hotels from both domestic and international travel create a favorable backdrop for Park. The year is off to a strong start, with January Comparable RevPAR up 13.4% compared to last year and February Comparable RevPAR currently expected to exceed last year by over 8%, reinforcing our positive outlook for our portfolio this year that has allowed us to increase our recurring quarterly dividend by 67% to $0.25 from $0.15 per share.”
Additional Highlights
•In February 2024, S&P Global raised Park's credit rating by two notches to BB- from B as a result of improved leverage following Park's effective exit from the Hilton San Francisco Hotels;
•Completed the multi-phased renovation project of the 1,021-room Tapa Tower at the Hilton Hawaiian Village Waikiki Beach Resort in December 2023, and, in early 2024, completed the nearly $230 million transformative expansion and full-scale renovation of the Waldorf Astoria Orlando and Signia by Hilton Orlando Bonnet Creek hotels and the approximately $80 million full-scale renovation at the Casa Marina Key West, Curio Collection;
•Declared a total of $2.15 per share in dividends to stockholders during 2023, which includes dividends of $1.70 per share declared during the fourth quarter of 2023. The fourth quarter dividend consisted of a special cash dividend of $0.77 per share as a result of the effective exit from the Hilton San Francisco Hotels and Park's fourth quarter dividend of $0.93 per share based on 2023 operating results;
•During 2023, repurchased 14.6 million shares of common stock for a total purchase price of $180 million;
•Park received the 2023 Nareit Leader in the Light Award for the hospitality sector for the second year in a row, highlighting Park's commitment to superior and consistent sustainability practices. Park was also recognized by Newsweek as one of America's Most Trustworthy Companies for 2023 and recently, recognized as one of America's Most Responsible Companies for 2024, the fourth time Park has been included in the annual survey;
•Beginning in October 2023, Park no longer had control of or an economic interest in the operations of the 1,921-room Hilton San Francisco Union Square and 1,024-room Parc 55 San Francisco – a Hilton Hotel (collectively, the "Hilton San Francisco Hotels") as the hotels were placed into court-ordered receivership. The receiver has full authority over the hotels and, until no later than November 1, 2024, has the ability to sell the hotels. The court order contemplates the receivership will end with a nonjudicial foreclosure by December 2, 2024, if the hotels are not sold within the predetermined sale period;
•In June 2023, fully repaid the $75 million mortgage loan secured by the 403-room W Chicago – City Center;
•In March 2023, purchased two parcels of land, including all improvements, adjacent to the Hilton Hawaiian Village Waikiki Beach Resort, for approximately $18 million, which are intended for the development of an additional tower at the Hilton Hawaiian Village Waikiki Beach Resort; and
•In January 2023, sold the 508-room Hilton Miami Airport hotel for gross proceeds of $118.25 million, or $233,000 per key, 14.0x the hotel's 2019 Adjusted EBITDA (or 11.1x when excluding anticipated capital expenditures), and at a capitalization rate of 6.2% on the hotel's 2019 net operating income (or 7.9% excluding anticipated capital expenditures). Park utilized $50 million of the net proceeds to fully repay the outstanding balance on the revolving credit facility ("Revolver"). Additionally, in June 2023, the 182-room Embassy Suites Phoenix Airport hotel was removed from Park's portfolio following the ground lessor's termination of the ground lease prior to its scheduled expiration in November 2031.
2


Operational Update
Changes in Park's 2023 Comparable ADR, Occupancy and RevPAR compared to the same periods in 2022, and 2023 Comparable Occupancy were as follows:
Comparable ADR Comparable Occupancy Comparable RevPAR Comparable Occupancy
2023 vs 2022 2023 vs 2022 2023 vs 2022 2023
Q1 2023 4.8  % 12.4  % pts 28.4  % 67.3  %
Q2 2023 0.8  3.3  5.3  76.9 
Q3 2023 (0.9) 2.7  2.8  75.3 
Oct 2023 2.3  1.9  4.9  77.3 
Nov 2023 2.0  2.7  5.9  71.4 
Dec 2023 1.3  0.1  1.4  64.4 
Q4 2023 1.9  1.5  4.1  71.0 
2024 vs 2023 2024 vs 2023 2024 vs 2023 2024
Jan 2024 4.1  5.3  13.4  65.0 
Changes in Park's 2023 Comparable ADR, Occupancy and RevPAR for the three months and year ended December 31, 2023 compared to the same periods in 2022, and 2023 Comparable Occupancy for the three months and year ended December 31, 2023 by hotel type were as follows:
Three Months Ended December 31,
Comparable ADR Comparable Occupancy Comparable RevPAR Comparable Occupancy
2023 vs 2022 2023 vs 2022 2023 vs 2022 2023
Resort 0.7  % 0.4  % pts 1.2  % 74.4  %
Urban 4.3  2.1  7.6  69.9 
Airport (0.4) 2.9  3.8  70.5 
Suburban 1.7  0.8  3.0  63.3 
All Types 1.9  1.5  4.1  71.0 

Year Ended December 31,
Comparable ADR Comparable Occupancy Comparable RevPAR Comparable Occupancy
2023 vs 2022 2023 vs 2022 2023 vs 2022 2023
Resort (1.0) % 2.6  % pts 2.4  % 77.4  %
Urban 3.5  7.4  15.7  69.8 
Airport 5.4  3.8  11.2  73.6 
Suburban 3.4  5.4  12.7  64.7 
All Types 1.3  4.9  8.7  72.7 
The Comparable Rooms Revenue mix for the three months and year ended December 31, 2023 and 2022 were as follows:
Three Months Ended December 31, Year Ended December 31,
2023 2022 Change 2023 2022 Change
Group 27.8  % 26.6  % 1.2  % 28.0  % 25.6  % 2.4  %
Transient 64.6  66.9  (2.3) 64.8  68.1  (3.3)
Contract 5.5  4.2  1.3  5.1  4.2  0.9 
Other 2.1  2.3  (0.2) 2.1  2.1  — 
Park continued to see improvements in demand as business travel accelerated and group demand continued to return to its urban and resort hotels, increasing Comparable group revenues for the fourth quarter of 2023 by nearly 9% year-over-year. Comparable RevPAR growth continued to be driven by Park's key urban markets, with Comparable RevPAR for the fourth quarter up nearly 8% year-over-year for its urban portfolio, resulting from the continued acceleration of group business in Boston, Chicago, Denver and New York where RevPAR at the New York Hilton Midtown increased over 14%. Additionally, leisure demand trends remained strong at Park's Hawaii hotels while group demand continued to improve, increasing RevPAR by over 8% versus prior year.
During the fourth quarter of 2023, projected Comparable group revenues for 2024 increased by nearly $46 million, or approximately 185,000 Comparable group room nights, as compared to the end of September 2023. As of the end of December 2023, Comparable Group Revenue Pace and room night bookings for 2024 increased over 13% and nearly 9% as compared to what 2023 group bookings were as of the end of December 2022, respectively, with 2024 average Comparable group rates projected to exceed 2023 average group rates by 4% for the same time period.
3


Results for Park's Comparable hotels in each of the Company’s key markets are as follows:
(unaudited) Comparable ADR Comparable Occupancy Comparable RevPAR
Hotels Rooms 4Q23 4Q22
Change(1)
4Q23 4Q22 Change 4Q23 4Q22
Change(1)
Hawaii 2 3,507 $ 313.30  $ 305.20  2.7  % 84.7  % 80.2  % 4.5  % pts $ 265.50  $ 245.04  8.4  %
Orlando 3 2,325 231.79  243.50  (4.8) 65.2  68.3  (3.1) 151.18  166.26 (9.1)
New Orleans 1 1,622 214.82  211.44  1.6  68.7  68.3  0.4  147.64  144.48 2.2 
Boston 3 1,536 240.47  224.09  7.3  79.4  77.8  1.6  191.04  174.54 9.5 
New York 1 1,878 391.98  363.73  7.8  89.8  84.7  5.1  352.03  307.95 14.3 
Southern California 5 1,773 211.95  215.37  (1.6) 72.5  71.7  0.8  153.65  154.46 (0.5)
Chicago 3 2,467 220.54  223.89  (1.5) 56.4  53.5  2.9  124.42  119.85 3.8 
Key West(2)
2 461 500.78  454.01  10.3  56.4  69.7  (13.3) 282.40  316.54 (10.8)
Denver 1 613 180.17  177.32  1.6  69.9  63.8  6.1  125.94  113.21 11.2 
Miami 1 393 243.58  251.29  (3.1) 80.1  81.5  (1.4) 195.00  204.60 (4.7)
Washington, D.C. 2 1,085 189.29  174.32  8.6  65.4  66.8  (1.4) 123.84  116.52 6.3 
Seattle 2 1,246 136.55  157.98  (13.6) 65.5  59.7  5.8  89.47  94.32 (5.1)
San Francisco 2 660 241.97  229.50  5.4  71.7  74.4  (2.7) 173.38  170.57 1.6 
Other 11 3,862 193.98  192.81  0.6  63.5  62.1  1.4  123.18  119.78 2.8 
All Markets 39 23,428 $ 250.93  $ 246.35  1.9  % 71.0  % 69.5  % 1.5  % pts $ 178.25  $ 171.21  4.1  %
______________________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.
Balance Sheet and Liquidity
Park's current liquidity is over $1.3 billion, including approximately $950 million of available capacity under the Company's revolving credit facility ("Revolver"). As of December 31, 2023, Park's Comparable Net Debt was approximately $3.4 billion, which excludes the SF Mortgage Loan and considers the $162 million special dividend resulting from Park's effective exit from the Hilton San Francisco Hotels paid in January 2024.
As of December 31, 2023, the weighted average maturity of Park's consolidated debt, excluding the SF Mortgage Loan, is 3.4 years.
Park had the following debt outstanding as of December 31, 2023:
(unaudited, dollars in millions)     
Debt Collateral Interest Rate Maturity Date
As of December 31, 2023
Fixed Rate Debt  
Mortgage loan Hilton Denver City Center 4.90%
June 2024(1)
$ 54 
Mortgage loan Hyatt Regency Boston 4.25% July 2026 128 
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 159 
Mortgage loan DoubleTree Hotel Ontario Airport 5.37% May 2027 30 
2025 Senior Notes 7.50% June 2025 650 
2028 Senior Notes 5.88% October 2028 725 
2029 Senior Notes 4.88% May 2029 750 
Finance lease obligations 7.66% 2024 to 2028
Fixed Rate Debt  
5.24%(2)
  3,786 
Variable Rate Debt
Revolver(3)
Unsecured
SOFR + 2.10%
December 2026 — 
Total Variable Rate Debt 7.44%  
Add: unamortized premium
Less: unamortized deferred financing costs and discount     (22)
Total Debt(4)(5)
5.24%(2)
$ 3,765 
______________________________________________
(1)The loan matures in August 2042 but is callable by the lender with six months of notice. As of December 31, 2023, Park had not received notice from the lender.
(2)Calculated on a weighted average basis.
(3)Park has approximately $950 million of available capacity under the Revolver.
(4)Excludes $164 million of Park’s share of debt of its unconsolidated joint ventures.
(5)Excludes the SF Mortgage Loan, which is included in debt associated with hotels in receivership in Park's consolidated balance sheets. In June 2023, Park ceased making debt service payments toward the non-recourse SF Mortgage Loan, and Park received a notice of default. The stated rate on the loan is
4


4.11%, however, beginning June 1, 2023, the default interest rate on the loan is 7.11%. Additionally, beginning June 1, 2023, the loan accrues a monthly late payment administrative fee of 3% of the monthly amount due. In October 2023, the Hilton San Francisco Hotels were placed into court-ordered receivership, and thus, Park has no further economic interest in the operations of the hotels.
Capital Investments
In January 2024, Park completed the over $220 million capital improvement project at its Bonnet Creek Orlando complex, which included meeting space expansion and renovation of guestrooms, existing meeting space, lobbies, food and beverage outlets, golf course and other recreational amenities. Including the renovations at the Bonnet Creek Orlando complex, Park spent nearly $300 million on capital improvements at its hotels during 2023, with $90 million spent during the fourth quarter of 2023, which also includes the completion of the approximately $85 million guestroom renovation at the Tapa Tower of the Hilton Hawaiian Village Waikiki Beach Resort, the $80 million renovation of all guestrooms, public spaces, food and beverage outlets, and certain hotel infrastructure at the Casa Marina Key West, Curio Collection, the $11 million phase 2 guestroom renovation in the Riverside Building at the Hilton New Orleans Riverside, and the $5 million ballroom renovation at the New York Hilton Midtown.
Park has approved an additional $190 million to $200 million in capital expenditures for 2024. Combined with previously approved projects, Park expects to spend between $230 million to $250 million in 2024. Key renovations and return on investment projects approved for 2024 are summarized below:
(dollars in millions)
Project & Scope of Work Estimated
Start Date
Estimated
Completion Date
Budget
Hilton Hawaiian Village Waikiki Beach Resort
Guestroom renovations: Renovation of 392 guestrooms at the Rainbow Tower
Q3 2024 Q1 2025 $ 40 
Guestroom additions: Adding 26 guestrooms (12 in 2024, 14 in 2025) through the conversion of suites to increase room count at the Rainbow Tower to 822
Q3 2024 Q1 2026 $
Hilton Waikoloa Village
Guestroom renovations: Renovation of 197 guestrooms at the Palace Tower
Q3 2024 Q1 2025 $ 29 
Guestroom additions: Adding 11 guestrooms (6 in 2024, 5 in 2025) through the conversion of suites to increase room count at the Palace Tower to 411
Q3 2024 Q1 2026 $
Hilton New Orleans Riverside
Guestroom renovation: Renovation of 250 guestrooms at the 1,167-room Main Tower
Q3 2024 Q4 2024 $ 14 
Dividends and Share Repurchases
Park declared cash dividends during the fourth quarter 2023 of $1.70 per share to stockholders of record as of December 29, 2023, which consisted of a special cash dividend of $0.77 per share from the effective exit from the Hilton San Francisco Hotels and Park's fourth quarter dividend of $0.93 per share based on 2023 operating results, both of which were paid on January 16, 2024.

On February 23, 2024, Park declared a first quarter 2024 cash dividend of $0.25 per share to be paid on April 15, 2024 to stockholders of record as of March 29, 2024.
During 2023, Park repurchased 14.6 million shares of common stock for a total purchase price of $180 million.

5


Full-Year 2024 Outlook
Park expects full-year 2024 operating results to be as follows:
(unaudited, dollars in millions, except per share amounts and RevPAR)
Full-Year 2024 Outlook
as of February 27, 2024
Metric Low High
Comparable RevPAR $ 185  $ 188 
Comparable RevPAR change vs. 2023 3.5  % 5.5  %
Net income $ 146  $ 186 
Net income attributable to stockholders $ 134  $ 174 
Earnings per share – Diluted(1)
$ 0.64  $ 0.83 
Operating income $ 397  $ 436 
Operating income margin 14.9  % 16.1  %
Adjusted EBITDA $ 645  $ 685 
Comparable Hotel Adjusted EBITDA margin(1)
26.8  % 27.8  %
Comparable Hotel Adjusted EBITDA margin change vs. 2023(1)
(100)  bps —  bps
Adjusted FFO per share – Diluted(1)
$ 2.02  $ 2.22 
______________________________________________
(1)Amounts are calculated based on unrounded numbers.
Park's outlook is based in part on the following assumptions:
•Comparable RevPAR for the first quarter of 2024 is expected to be between $173 and $175;
•The mortgage loan secured by the Hilton Denver City Center is not called by the lender during 2024;
•Includes 50 bps of RevPAR and $9 million of Hotel Adjusted EBITDA disruption from renovations at certain of Park's hotels, of which $8 million is associated with renovations at Park's Hawaii hotels;
•Adjusted FFO excludes $55 million of default interest and late payment administrative fees associated with default of the SF Mortgage Loan for full-year 2024, which began in June 2023 and is required to be recognized in interest expense until legal title to the Hilton San Francisco Hotels are transferred;
•Fully diluted weighted average shares for the full-year 2024 of 211 million; and
•Park's Comparable portfolio as of February 27, 2024 and does not take into account potential future acquisitions, dispositions or any financing transactions, which could result in a material change to Park’s outlook.
Park's full-year 2024 outlook is based on a number of factors, many of which are outside the Company's control, including uncertainty surrounding macro-economic factors, such as inflation, changes in interest rates, supply chain disruptions and the possibility of an economic recession or slowdown, as well as the assumptions set forth above, 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.
Corporate Responsibility
In December 2023, Park published its 2023 Annual Corporate Responsibility Report ("CR Report") which includes Global Reporting Initiative ("GRI") and Sustainability Accounting Standards Board ("SASB") indices as well as its Task Force on Climate-Related Financial Disclosures ("TCFD") report. The 2023 CR Report details Park's energy, carbon, water and waste metrics and also
highlights the Company's enhanced sustainability and corporate responsibility efforts, including the efforts of Park's subcommittees - the Green Park Committee, the Park Cares Committee and the Diversity & Inclusion Steering Committee.

Park participated in the 2023 Global Real Estate Sustainability Benchmark ("GRESB") assessment for the fourth consecutive year, receiving its highest score thus far, ranking in the top third of all publicly listed GRESB participant companies in the Americas and registering a three-point increase over 2022, continuing the Company's trend of enhancing its overall environmental, social and governance efforts and making meaningful improvements toward decarbonization. Park was also recognized by Newsweek as one of America's Most Trustworthy Companies for 2023 and recently, recognized as one of America's Most Responsible Companies for 2024, the fourth time Park has been included in the annual survey.
6


Additionally, Park received the 2023 Nareit Leader in the Light Award for the hospitality sector for the second year in a row, further highlighting its commitment to superior and consistent sustainability practices. Park was also named an ENERGY STAR® Partner of the Year in 2023 for Energy Management for its outstanding contributions in the transition to clean energy economy, and six of Park's properties earned the ENERGY STAR® Certifications for Superior Energy Performance, including its largest hotel, the Hilton Hawaiian Village Waikiki Beach Resort. Also, 83% of Park's portfolio was Google Eco-certified via Hilton's LightStay program.
Conference Call
Park will host a conference call for investors and other interested parties to discuss fourth quarter and full-year 2023 results on February 28, 2024 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’ Fourth Quarter and Full-Year 2023 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.
Annual Stockholders Meeting
Park will host its 2024 Annual Stockholders Meeting on April 19, 2024 at 8:00 am ET at 1775 Tysons Boulevard, Tysons, Virginia. Park's Board has established the close of business on February 29, 2024 as the record date for determining those stockholders that are entitled to vote at the 2024 Annual Stockholders Meeting.
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 the effects of Park's decision to cease payments on its $725 million SF Mortgage Loan secured by the Hilton San Francisco Hotels and the lender's exercise of its remedies, including placing such hotels into receivership, as well as Park’s current expectations regarding the performance of its business, financial results, liquidity and capital resources, including anticipated repayment of certain of Park's indebtedness, the completion of capital allocation priorities, the expected repurchase of Park's stock, the impact from macroeconomic factors (including inflation, elevated 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 Park’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, 2022, 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. Please see the schedules included in this press release including the “Definitions” section for additional information and reconciliations of such non-GAAP financial measures.
7


About Park
Park is one of the largest publicly-traded lodging real estate investment trusts ("REIT") with a diverse portfolio of iconic and market-leading hotels and resorts with significant underlying real estate value. Park's portfolio currently consists of 43 premium-branded hotels and resorts (excluding the Hilton San Francisco Hotels) with over 26,000 rooms primarily located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.
8


PARK HOTELS & RESORTS INC.
CONSOLIDATED BALANCE SHEETS
(unaudited, in millions, except share and per share data)
  December 31,
  2023 2022
ASSETS
Property and equipment, net $ 7,459  $ 8,301 
Contract asset 760  — 
Intangibles, net 42  43 
Cash and cash equivalents 717  906 
Restricted cash 33  33 
Accounts receivable, net of allowance for doubtful accounts of $3 and $2
112  129 
Prepaid expenses 59  58 
Other assets 40  47 
Operating lease right-of-use assets 197  214 
TOTAL ASSETS (variable interest entities – $236 and $237)
$ 9,419  $ 9,731 
LIABILITIES AND EQUITY    
Liabilities    
Debt $ 3,765  $ 3,892 
Debt associated with hotels in receivership 725  725 
Accrued interest associated with hotels in receivership 35  — 
Accounts payable and accrued expenses 210  220 
Dividends payable 362  56 
Due to hotel managers 131  141 
Other liabilities 200  172 
Operating lease liabilities 223  234 
Total liabilities (variable interest entities – $218 and $219)
5,651  5,440 
Stockholders' Equity
Common stock, par value $0.01 per share, 6,000,000,000 shares authorized, 210,676,264 shares issued and 209,987,581 shares outstanding as of December 31, 2023 and 224,573,858 shares issued and 224,061,745 shares outstanding as of December 31, 2022
Additional paid-in capital 4,156  4,321 
(Accumulated deficit) retained earnings (344) 16 
Total stockholders' equity 3,814  4,339 
Noncontrolling interests (46) (48)
Total equity 3,768  4,291 
TOTAL LIABILITIES AND EQUITY $ 9,419  $ 9,731 
9


PARK HOTELS & RESORTS INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions, except per share data)
Three Months Ended December 31, Year Ended December 31,
2023 2022 2023 2022
Revenues
Rooms $ 397  $ 406  $ 1,653  $ 1,559 
Food and beverage 178  175  696  606 
Ancillary hotel 61  63  264  261 
Other 21  21  85  75 
Total revenues 657  665  2,698  2,501 
Operating expenses
Rooms 106  110  449  408 
Food and beverage 124  128  501  449 
Other departmental and support 151  160  635  613 
Other property 59  50  241  223 
Management fees 31  31  126  115 
Impairment and casualty loss —  204 
Depreciation and amortization 94  65  287  269 
Corporate general and administrative 15  15  65  63 
Other 22  20  83  72 
Total expenses 602  581  2,591  2,218 
Gain on sale of assets, net —  —  15  13 
Gain on derecognition of assets 221  —  221  — 
Operating income 276  84  343  296 
Interest income 38  13 
Interest expense (52) (54) (207) (217)
Interest expense associated with hotels in receivership (14) (8) (45) (30)
Equity in earnings from investments in affiliates 11  15 
Other (loss) gain, net —  (2) 96 
Income before income taxes 221  37  144  173 
Income tax expense (33) (2) (38) — 
Net income 188  35  106  173 
Net income attributable to noncontrolling interests (1) (1) (9) (11)
Net income attributable to stockholders $ 187  $ 34  $ 97  $ 162 
Earnings per share:
Earnings per share - Basic $ 0.89  $ 0.15  $ 0.44  $ 0.71 
Earnings per share - Diluted $ 0.88  $ 0.15  $ 0.44  $ 0.71 
Weighted average shares outstanding – Basic 209 224 214 228
Weighted average shares outstanding – Diluted 210 224 215 228
10


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
EBITDA AND ADJUSTED EBITDA
(unaudited, in millions) Three Months Ended
December 31,
Year Ended
December 31,
2023 2022 2023 2022
Net income $ 188  $ 35  $ 106  $ 173 
Depreciation and amortization expense 94  65  287  269 
Interest income (9) (8) (38) (13)
Interest expense 52  54  207  217 
Interest expense associated with hotels in receivership 14  45  30 
Income tax expense 33  38  — 
Interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates
EBITDA 373  158  653  685 
Gain on sales of assets, net(1)
—  (9) (15) (22)
Gain on derecognition of assets(2)
(221) —  (221) — 
Gain on sale of investments in affiliates(3)
—  —  (3) (92)
Share-based compensation expense 18  17 
Casualty and impairment loss —  204 
Other items 23  12 
Adjusted EBITDA $ 163  $ 159  $ 659  $ 606 
______________________________________________
(1)For the three months and year ended December 31, 2022, includes a gain of $9 million on the sale of the DoubleTree Hotel Las Vegas Airport included in equity in earnings (losses) from investments in affiliates.
(2)For the three months and year ended December 31, 2023, represents the gain from derecognizing the Hilton San Francisco Hotels from Park's consolidated balance sheet in October 2023, when the receiver took control of the hotels.
(3)Included in other gain (loss), net.
11


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
COMPARABLE HOTEL ADJUSTED EBITDA AND
COMPARABLE HOTEL ADJUSTED EBITDA MARGIN
(unaudited, dollars in millions) Three Months Ended
December 31,
Year Ended
December 31,
2023 2022 2023 2022
Adjusted EBITDA $ 163  $ 159  $ 659  $ 606 
Less: Adjusted EBITDA from investments in affiliates (5) (5) (24) (25)
Add: All other(1)
11  12  51  49 
Hotel Adjusted EBITDA 169  166  686  630 
Less: Adjusted EBITDA from hotels disposed of —  (4) (3) (18)
Less: Adjusted EBITDA from the Hilton San Francisco Hotels (3) 11 
Comparable Hotel Adjusted EBITDA $ 171  $ 167  $ 680  $ 623 
Three Months Ended
December 31,
Year Ended
December 31,
2023 2022 2023 2022
Total Revenues $ 657  $ 665  $ 2,698  $ 2,501 
Less: Other revenue (21) (21) (85) (75)
Less: Revenues from hotels disposed of —  (14) (10) (65)
Less: Revenues from the Hilton San Francisco Hotels (17) (40) (162) (145)
Comparable Hotel Revenues $ 619  $ 590  $ 2,441  $ 2,216 
Three Months Ended December 31, Year Ended December 31,
2023 2022
Change(2)
2023 2022
Change(2)
Total Revenues $ 657  $ 665  (1.0) % $ 2,698  $ 2,501  7.9  %
Operating income $ 276  $ 84  229.6  % $ 343  $ 296  16.1  %
Operating income margin(2)
42.0  % 12.6  % 2,940   bps 12.7  % 11.8  % 90   bps
Comparable Hotel Revenues $ 619  $ 590  4.9  % $ 2,441  $ 2,216  10.2  %
Comparable Hotel Adjusted EBITDA $ 171  $ 167  2.1  % $ 680  $ 623  9.1  %
Comparable Hotel Adjusted EBITDA margin(2)
27.5  % 28.2  % (70) bps 27.8  % 28.1  % (30) bps
______________________________________________
(1)Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the 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
December 31,
Year Ended
December 31,
2023 2022 2023 2022
Net income attributable to stockholders $ 187  $ 34  $ 97  $ 162 
Depreciation and amortization expense 94  65  287  269 
Depreciation and amortization expense attributable to noncontrolling interests (1) (1) (4) (4)
Gain on sales of assets, net —  —  (15) (13)
Gain on derecognition of assets(1)
(221) —  (221) — 
Gain on sale of investments in affiliates(2)
—  —  (3) (92)
Impairment loss —  —  202  — 
Equity investment adjustments:
Equity in earnings from investments in affiliates (2) (9) (11) (15)
Pro rata FFO of investments in affiliates 14  12 
Nareit FFO attributable to stockholders 59  90  346  319 
Casualty loss — 
Share-based compensation expense 18  17 
Interest expense associated with hotels in receivership(3)
12  —  20  — 
Other items(4)
35  53  10 
Adjusted FFO attributable to stockholders $ 110  $ 101  $ 439  $ 352 
Nareit FFO per share – Diluted(5)
$ 0.28  $ 0.40  $ 1.61  $ 1.40 
Adjusted FFO per share – Diluted(5)
$ 0.52  $ 0.45  $ 2.04  $ 1.54 
Weighted average shares outstanding – Diluted 210  224  215  228 
______________________________________________
(1)For the three months and year ended December 31, 2023, represents the gain from derecognizing the Hilton San Francisco Hotels from Park's consolidated balance sheet in October 2023, when the receiver took control of the hotels.
(2)Included in other gain (loss), net.
(3)Reflects incremental default interest expense and late payment administrative fees associated with the default of the SF Mortgage Loan beginning in June 2023 and all interest expense that has accrued since the Hilton San Francisco Hotels were placed into receivership at the end of October 2023.
(4)For the three months and year ended December 31, 2023, includes $28 million of income tax expense associated with the effective exit from the Hilton San Francisco Hotels.
(5)Per share amounts are calculated based on unrounded numbers.
13


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
NET DEBT
(unaudited, in millions)
Comparable
December 31, 2023
Debt $ 3,765 
Add: unamortized deferred financing costs and discount 22 
Less: unamortized premium (1)
Debt, excluding unamortized deferred financing cost,
   premiums and discounts
3,786 
Add: Park's share of unconsolidated affiliates debt,
   excluding unamortized deferred financing costs
164 
Less: cash and cash equivalents(1)
(555)
Less: restricted cash (33)
Net debt $ 3,362 
______________________________________________
(1)Considers the additional distribution of $162 million (or approximately $0.77 per share) in connection with the effective exit from the Hilton San Francisco Hotels. The cash dividend of $0.77 per share was declared on October 27, 2023 and paid on January 16, 2024 to stockholders of record as of December 29, 2023.


14


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
OUTLOOK – EBITDA, ADJUSTED EBITDA, COMPARABLE HOTEL ADJUSTED EBITDA
AND COMPARABLE HOTEL ADJUSTED EBITDA MARGIN
(unaudited, in millions) Year Ending
December 31, 2024
 
Low Case
High Case
Net income $ 146  $ 186 
Depreciation and amortization expense 258  258 
Interest income (17) (17)
Interest expense 209  209 
Interest expense associated with hotels in receivership 55  55 
Income tax expense
Interest expense, income tax and depreciation and amortization
   included in equity in earnings from investments in affiliates
EBITDA 665  705 
Gain on derecognition of assets (55) (55)
Share-based compensation expense 17  17 
Other items 18  18 
Adjusted EBITDA 645  685 
Less: Adjusted EBITDA from investments in affiliates (22) (23)
Add: All other 59  59 
Comparable Hotel Adjusted EBITDA $ 682  $ 721 
Year Ending
December 31, 2024
Low Case High Case
Total Revenues $ 2,662  $ 2,711 
Less: Other revenue (121) (121)
Comparable Hotel Revenues $ 2,541  $ 2,590 
Year Ending
December 31, 2024
Low Case High Case
Total Revenues $ 2,662  $ 2,711 
Operating income $ 397  $ 436 
Operating income margin(1)
14.9  % 16.1  %
Comparable Hotel Revenues $ 2,541  $ 2,590 
Comparable Hotel Adjusted EBITDA $ 682  $ 721 
Comparable Hotel Adjusted EBITDA margin(1)
26.8  % 27.8  %
______________________________________________
(1)Percentages are calculated based on unrounded numbers.
15


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
OUTLOOK – NAREIT FFO ATTRIBUTABLE TO STOCKHOLDERS AND
ADJUSTED FFO ATTRIBUTABLE TO STOCKHOLDERS
(unaudited, in millions except per share data) Year Ending
December 31, 2024
Low Case High Case
Net income attributable to stockholders $ 134  $ 174 
Depreciation and amortization expense 258  258 
Depreciation and amortization expense attributable to
   noncontrolling interests
(5) (5)
Gain on derecognition of assets (55) (55)
Equity investment adjustments:
Equity in earnings from investments in affiliates (6) (7)
Pro rata FFO of equity investments 13  13 
Nareit FFO attributable to stockholders 339  378 
Share-based compensation expense 17  17 
Interest expense associated with hotels in receivership 55  55 
Other items 15  17 
Adjusted FFO attributable to stockholders $ 426  $ 467 
Adjusted FFO per share – Diluted(1)
$ 2.02  $ 2.22 
Weighted average diluted shares outstanding 211 211
______________________________________________
(1)Per share amounts are calculated based on unrounded numbers.
16


PARK HOTELS & RESORTS INC.
DEFINITIONS
Comparable
The Company presents certain data for its consolidated hotels on a Comparable basis as supplemental information for investors: Comparable Hotel Revenues, Comparable RevPAR, Comparable Occupancy, Comparable ADR, Comparable Hotel Adjusted EBITDA and Comparable Hotel Adjusted EBITDA Margin. The Company presents Comparable hotel results to help the Company and its investors evaluate the ongoing operating performance of its hotels. The Company’s Comparable metrics include results from hotels that were active and operating in Park's portfolio since January 1st of the previous year and property acquisitions as though such acquisitions occurred on the earliest period presented. Additionally, Comparable metrics exclude results from property dispositions that have occurred through February 27, 2024 and the Hilton San Francisco Hotels, which were placed into receivership at the end of October 2023.
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin
Earnings 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 from investments in affiliates.
Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude the following items that are not reflective of Park's ongoing operating performance or incurred in the normal course of business, and thus, excluded from management's analysis in making day-to-day operating decisions and evaluations of Park's operating performance against other companies within its industry:
•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.
17


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.
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;
•Casualty gains or losses; 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) debt 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.
18


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. 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.
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. 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. 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.
Group Revenue Pace
Group Revenue Pace represents bookings for future business and is calculated as group room nights multiplied by the contracted room rate expressed as a percentage of a prior period relative to a prior point in time.
19
EX-99.2 3 supplementexhibit992-q42023.htm EX-99.2 Document

Exhibit 99.2
suppcoverpage.jpg


About Park and Safe Harbor Disclosure

About Park Hotels & Resorts Inc.
Park (NYSE: PK) is one of the largest publicly-traded lodging real estate investment trusts ("REIT") with a diverse portfolio of iconic and market-leading hotels and resorts with significant underlying real estate value. Park’s portfolio currently consists of 43 premium-branded hotels and resorts with over 26,000 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 the effects of Park's decision to cease payments on its $725 million non-recourse CMBS loan ("SF Mortgage Loan") secured by two of Park’s San Francisco hotels – the 1,921-room Hilton San Francisco Union Square and the 1,024-room Parc 55 San Francisco – a Hilton Hotel (collectively, the "Hilton San Francisco Hotels") and the lender's exercise of its remedies, including placing such hotels into receivership, as well as Park’s current expectations regarding the performance of its business, financial results, liquidity and capital resources, including anticipated repayment of certain of Park's indebtedness, the completion of capital allocation priorities, the expected repurchase of Park's stock, the impact from macroeconomic factors (including inflation, elevated 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 Park’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, 2022, 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
parklogo.jpg


3
parklogo.jpg


   

Financial Statements
finance.jpg
4
parklogo.jpg

Financial Statements
Consolidated Balance Sheets
(in millions, except share and per share data) December 31, 2023 December 31, 2022
(unaudited)
ASSETS
Property and equipment, net $ 7,459  $ 8,301 
Contract asset 760  — 
Intangibles, net 42  43 
Cash and cash equivalents 717  906 
Restricted cash 33  33 
Accounts receivable, net of allowance for doubtful accounts of $3 and $2
112  129 
Prepaid expenses 59  58 
Other assets 40  47 
Operating lease right-of-use assets 197  214 
TOTAL ASSETS (variable interest entities – $236 and $237)
$ 9,419  $ 9,731 
LIABILITIES AND EQUITY
Liabilities
Debt $ 3,765  $ 3,892 
Debt associated with hotels in receivership 725  725 
Accrued interest associated with hotels in receivership 35  — 
Accounts payable and accrued expenses 210  220 
Dividends payable 362  56 
Due to hotel managers 131  141 
Other liabilities 200  172 
Operating lease liabilities 223  234 
Total liabilities (variable interest entities – $218 and $219)
5,651  5,440 
Stockholders' Equity
Common stock, par value $0.01 per share, 6,000,000,000 shares authorized, 210,676,264 shares issued and 209,987,581 shares outstanding as of December 31, 2023 and 224,573,858 shares issued and 224,061,745 shares outstanding as of December 31, 2022
Additional paid-in capital 4,156  4,321 
(Accumulated deficit) retained earnings (344) 16 
Total stockholders' equity 3,814  4,339 
Noncontrolling interests (46) (48)
Total equity 3,768  4,291 
TOTAL LIABILITIES AND EQUITY $ 9,419  $ 9,731 
5
parklogo.jpg

Financial Statements (continued)
Consolidated Statements of Operations
(unaudited, in millions, except per share data)
Three Months Ended December 31, Year Ended December 31,
2023 2022 2019 2023 2022 2019
Revenues
Rooms $ 397  $ 406  $ 497  $ 1,653  $ 1,559  $ 1,764 
Food and beverage 178  175  209  696  606  743 
Ancillary hotel 61  63  86  264  261  260 
Other 21  21  18  85  75  77 
Total revenues 657  665  810  2,698  2,501  2,844 
Operating expenses
Rooms 106  110  133  449  408  467 
Food and beverage 124  128  147  501  449  518 
Other departmental and support 151  160  185  635  613  638 
Other property 59  50  67  241  223  219 
Management fees 31  31  38  126  115  139 
Casualty loss (gain) and impairment loss, net —  (26) 204  (18)
Depreciation and amortization 94  65  80  287  269  264 
Corporate general and administrative 15  15  15  65  63  62 
Acquisition costs —  —  —  —  70 
Other 22  20  17  83  72  78 
Total expenses 602  581  661  2,591  2,218  2,437 
(Loss) gain on sale of assets,net —  —  (1) 15  13  19 
Gain on derecognition of assets 221  —  —  221  —  — 
Operating income 276  84  148  343  296  426 
Interest income 38  13 
Interest expense (52) (54) (34) (207) (217) (110)
Interest expense associated with hotels in receivership (14) (8) (8) (45) (30) (30)
Equity in earnings (losses) from investments in affiliates (4) 11  15  14 
Other (loss) gain, net —  (2) 46  96  45 
Income before income taxes 221  37  149  144  173  351 
Income tax expense (33) (2) (23) (38) —  (35)
Net income 188  35  126  106  173  316 
Net income attributable to noncontrolling interests (1) (1) (3) (9) (11) (10)
Net income attributable to stockholders $ 187  $ 34  $ 123  $ 97  $ 162  $ 306 
Earnings per share:
Earnings per share – Basic $ 0.89  $ 0.15  $ 0.51  $ 0.44  $ 0.71  $ 1.44 
Earnings per share – Diluted $ 0.88  $ 0.15  $ 0.51  $ 0.44  $ 0.71  $ 1.44 
Weighted average shares outstanding – Basic 209 224 239 214 228 212
Weighted average shares outstanding – Diluted 210 224 240 215 228 213
6
parklogo.jpg


   

Supplementary Financial Information
sup.jpg

7
parklogo.jpg

Supplementary Financial Information
EBITDA and Adjusted EBITDA
(unaudited, in millions) Three Months Ended December 31, Year Ended December 31,
2023 2022 2019 2023 2022 2019
Net income $ 188  $ 35  $ 126  $ 106  $ 173  $ 316 
Depreciation and amortization expense 94  65  80  287  269  264 
Interest income (9) (8) (1) (38) (13) (6)
Interest expense 52  54  34  207  217  110 
Interest expense associated with hotels in receivership 14  45  30  30 
Income tax expense 33  23  38  —  35 
Interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates
23 
EBITDA 373  158  274  653  685  772 
(Gain) loss on sale of assets, net(1)
—  (9) (15) (22) (19)
Gain on derecognition of assets(2)
(221) —  —  (221) —  — 
Gain on sale of investments in affiliates(3)
—  —  (44) (3) (92) (44)
Acquisition costs —  —  —  —  70 
Severance expense —  —  —  —  — 
Share-based compensation expense 18  17  16 
Casualty loss (gain) and impairment loss, net —  (26) 204  (18)
Other items 23  12 
Adjusted EBITDA $ 163  $ 159  $ 223  $ 659  $ 606  $ 786 
_____________________________________
(1)For the three months and year ended December 31, 2022, includes a gain of $9 million on the sale of the DoubleTree Hotel Las Vegas Airport included in equity in earnings (losses) from investments in affiliates in the consolidated statements of operations.
(2)For the three months and year ended December 31, 2023, represents the gain from derecognizing the Hilton San Francisco Hotels from Park's consolidated balance sheet in October 2023, when the receiver took control of the hotels.
(3)Included in other (loss) gain, net, in the consolidated statements of operations.
8
parklogo.jpg

Supplementary Financial Information (continued)
Comparable Hotel Adjusted EBITDA and Comparable Hotel Adjusted EBITDA Margin
(unaudited, dollars in millions)
Three Months Ended December 31, Year Ended December 31,
2023 2022 2019 2023 2022 2019
Adjusted EBITDA(1)
$ 163  $ 159  $ 223  $ 659  $ 606  $ 786 
Less: Adjusted EBITDA from investments in affiliates (5) (5) (6) (24) (25) (37)
Add: All other(2)
11  12  12  51  49  53 
Hotel Adjusted EBITDA 169  166  229  686  630  802 
Add: Adjusted EBITDA from hotels acquired —  —  —  —  —  129 
Less: Adjusted EBITDA from hotels disposed of —  (4) (18) (3) (18) (98)
Less: Adjusted EBITDA from the Hilton San Francisco Hotels (21) (3) 11  (106)
Comparable Hotel Adjusted EBITDA
$ 171  $ 167  $ 190  $ 680  $ 623  $ 727 
Three Months Ended December 31, Year Ended December 31,
2023 2022 2019 2023 2022 2019
Total Revenues $ 657  $ 665  $ 810  $ 2,698  $ 2,501  $ 2,844 
Less: Other revenue (21) (21) (18) (85) (75) (77)
Add: Revenues from hotels acquired —  —  —  —  —  406 
Less: Revenues from hotels disposed of —  (14) (70) (10) (65) (330)
Less: Revenue from the Hilton San Francisco Hotels (17) (40) (85) (162) (145) (354)
Comparable Hotel Revenues
$ 619  $ 590  $ 637  $ 2,441  $ 2,216  $ 2,489 
Three Months Ended December 31, 2023 vs 2022 2023 vs 2019
2023 2022 2019
Change(3)
Change(3)
Total Revenues $ 657  $ 665  $ 810  (1.0) % (18.8) %
Operating income $ 276  $ 84  $ 148  229.6  % 87.7  %
Operating income margin(3)
42.0  % 12.6  % 18.2  % 2,940   bps 2,380   bps
Comparable Hotel Revenues
$ 619  $ 590  $ 637  4.9  % (2.8) %
Comparable Hotel Adjusted EBITDA
$ 171  $ 167  $ 190  2.1  % (10.4) %
Comparable Hotel Adjusted EBITDA margin(3)
27.5  % 28.2  % 29.8  % (70)  bps (230)  bps
 
Year Ended December 31, 2023 vs 2022 2023 vs 2019
2023 2022 2019
Change(3)
Change(3)
Total Revenues $ 2,698  $ 2,501  $ 2,844  7.9  % (5.1) %
Operating income $ 343  $ 296  $ 426  16.1  % (19.4) %
Operating income margin(3)
12.7  % 11.8  % 15.0  % 90   bps (230)  bps
Comparable Hotel Revenues
$ 2,441  $ 2,216  $ 2,489  10.2  % (1.9) %
Comparable Hotel Adjusted EBITDA
$ 680  $ 623  $ 727  9.1  % (6.5) %
Comparable Hotel Adjusted EBITDA margin(3)
27.8  % 28.1  % 29.2  % (30)  bps (140)  bps
________________________________________________

(1)Includes EBITDA of $42 million for both the three months and year ended December 31, 2019 for the period of ownership of the 18 hotels 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 expenses and corporate general and administrative expenses in the consolidated statements of operations.
(3)Percentages are calculated based on unrounded numbers.
9
parklogo.jpg

Supplementary Financial Information (continued)
Nareit FFO and Adjusted FFO
(unaudited, in millions, except per share data)
Three Months Ended December 31, Year Ended December 31,
2023 2022 2019 2023 2022 2019
Net income attributable to stockholders $ 187  $ 34  $ 123  $ 97  $ 162  $ 306 
Depreciation and amortization expense 94  65  80  287  269  264 
Depreciation and amortization expense attributable to noncontrolling interests
(1) (1) (1) (4) (4) (4)
Loss (gain) on sale of assets, net —  —  (15) (13) (19)
Gain on derecognition of assets(1)
(221) —  —  (221) —  — 
Gain on sale of investments in affiliates(2)
—  —  (44) (3) (92) (44)
Impairment loss —  —  —  202  —  — 
Equity investment adjustments:
Equity in (earnings) losses from investments in affiliates (2) (9) (11) (15) (14)
Pro rata FFO of investments in affiliates 14  12  31 
Nareit FFO attributable to stockholders 59  90  167  346  319  520 
Casualty loss (gain), net —  (26) (18)
Severance expense —  —  —  —  — 
Acquisition costs —  —  —  —  70 
Share-based compensation expense 18  17  16 
Interest expense associated with hotels in receivership(3)
12  —  —  20  —  — 
Other items(4)(5)
35  23  53  10  23 
Adjusted FFO attributable to stockholders $ 110  $ 101  $ 173  $ 439  $ 352  $ 613 
Nareit FFO per share – Diluted(6)
$ 0.28  $ 0.40  $ 0.70  $ 1.61  $ 1.40  $ 2.44 
Adjusted FFO per share – Diluted(6)
$ 0.52  $ 0.45  $ 0.72  $ 2.04  $ 1.54  $ 2.88 
Weighted average shares outstanding – Diluted(7)
210 224 240 215 228 213
_____________________________________
(1)For the three months and year ended December 31, 2023, represents the gain from derecognizing the Hilton San Francisco Hotels from Park's consolidated balance sheet in October 2023, when the receiver took control of the hotels.
(2)Included in other (loss) gain, net in the consolidated statements of operations.
(3)Reflects incremental default interest expense and late payment administrative fees associated with the default of the SF Mortgage Loan beginning in June 2023 and all interest expense that has accrued since the Hilton San Francisco Hotels were placed into receivership at the end of October 2023.
(4)For the three months and year ended December 31, 2023, includes $28 million of income tax expense associated with the effective exit from the Hilton San Francisco Hotels.
(5)For the year ended December 31, 2019, includes $15 million of tax expense on hotels sold during the period.
(6)Per share amounts are calculated based on unrounded numbers.
(7)Derived from Park’s earnings per share calculations for each period presented; for shares outstanding as of December 31, 2023, see page 5.
10
parklogo.jpg

Supplementary Financial Information (continued)
General and Administrative Expenses
(unaudited, in millions) Three Months Ended December 31, Year Ended December 31,
2023 2022 2023 2022
Corporate general and administrative expenses $ 15  $ 15  $ 65  $ 63 
Less:
Share-based compensation expense 18  17 
Other items —  — 
G&A, excluding expenses not included in Adjusted EBITDA $ 11  $ 11  $ 45  $ 43 
11
parklogo.jpg

Supplementary Financial Information (continued)
Net Debt and Net Debt to Comparable Adjusted EBITDA Ratio
(unaudited, in millions) Comparable
December 31, 2023
Debt $ 3,765 
Add: unamortized deferred financing costs and discount 22
Less: unamortized premium (1)
Debt, excluding unamortized deferred financing cost, premiums and discounts
3,786
Add: Park's share of unconsolidated affiliates debt, excluding unamortized deferred financing costs
164
Less: cash and cash equivalents(1)
(555)
Less: restricted cash (33)
Net debt $ 3,362 
Full-year 2023 Comparable Adjusted EBITDA(2)
$ 653 
Net debt to full-year Comparable Adjusted EBITDA ratio 5.15x

_____________________________________
(1)Considers the additional distribution of $162 million (or approximately $0.77 per share) in connection with the effective exit from the Hilton San Francisco Hotels. The cash dividend of $0.77 per share was declared on October 27, 2023 and paid on January 16, 2024 to stockholders of record as of December 29, 2023.
(2)See page 42 for full-year Comparable Adjusted EBITDA as of December 31, 2023.

12
parklogo.jpg



Outlook and Assumptions
outlook.jpg
13
parklogo.jpg

Outlook and Assumptions
Full-Year 2024 Outlook



Park expects full-year 2024 operating results to be as follows:
(unaudited, dollars in millions, except per share amounts and RevPAR)
Full-Year 2024 Outlook
as of February 27, 2024
Metric Low High
Comparable RevPAR $ 185  $ 188 
Comparable RevPAR change vs. 2023 3.5  % 5.5  %
Net income $ 146  $ 186 
Net income attributable to stockholders $ 134  $ 174 
Earnings per share – Diluted(1)
$ 0.64  $ 0.83 
Operating income $ 397  $ 436 
Operating income margin 14.9  % 16.1  %
Adjusted EBITDA $ 645  $ 685 
Comparable Hotel Adjusted EBITDA margin(1)
26.8  % 27.8  %
Comparable Hotel Adjusted EBITDA margin change vs. 2023(1)
(100)  bps —  bps
Adjusted FFO per share – Diluted(1)
$ 2.02  $ 2.22 
__________________________________________________________________________
(1)Amounts are calculated based on unrounded numbers.
Park’s outlook is based in part on the following assumptions:
•Comparable RevPAR for the first quarter of 2024 is expected to be between $173 and $175;
•The mortgage loan secured by the Hilton Denver City Center is not called by the lender during 2024;
•Includes 50 bps of RevPAR and $9 million of Hotel Adjusted EBITDA disruption from renovations at certain of Park's hotels, of which $8 million is associated with renovations at Park's Hawaii hotels;
•Adjusted FFO excludes $55 million of default interest and late payment administrative fees associated with default of the SF Mortgage Loan for full-year 2024, which began in June 2023 and is required to be recognized in interest expense until legal title to the Hilton San Francisco Hotels are transferred;
•Fully diluted weighted average shares for the full-year 2024 of 211 million; and
•Park's Comparable portfolio as of February 27, 2024 and does not take into account potential future acquisitions, dispositions or any financing transactions, which could result in a material change to Park’s outlook.
Park's full-year 2024 outlook is based on a number of factors, many of which are outside the Company's control, including uncertainty surrounding macro-economic factors, such as inflation, changes in interest rates, supply chain disruptions and the possibility of an economic recession or slowdown, as well as the assumptions set forth above, all of which are subject to change.
14
parklogo.jpg

Outlook and Assumptions (continued)
EBITDA, Adjusted EBITDA, Comparable Hotel Adjusted EBITDA and Comparable Hotel Adjusted EBITDA Margin
Year Ending
(unaudited, in millions) December 31, 2024
Low Case High Case
Net income $ 146  $ 186 
Depreciation and amortization expense 258  258 
Interest income (17) (17)
Interest expense 209  209 
Interest expense associated with hotels in receivership 55  55 
Income tax expense
Interest expense, income tax and depreciation and amortization
   included in equity in earnings from investments in affiliates
EBITDA 665  705 
Gain on derecognition of assets (55) (55)
Share-based compensation expense 17  17 
Other items 18  18 
Adjusted EBITDA 645  685 
Less: Adjusted EBITDA from investments in affiliates (22) (23)
Add: All other 59  59 
Comparable Hotel Adjusted EBITDA $ 682  $ 721 
Year Ending
December 31, 2024
Low Case High Case
Total Revenues $ 2,662  $ 2,711 
Less: Other revenue (121) (121)
Comparable Hotel Revenues $ 2,541  $ 2,590 
Year Ending
December 31, 2024
Low Case High Case
Total Revenues $ 2,662  $ 2,711 
Operating income $ 397  $ 436 
Operating income margin(1)
14.9  % 16.1  %
Comparable Hotel Revenues $ 2,541  $ 2,590 
Comparable Hotel Adjusted EBITDA $ 682  $ 721 
Comparable Hotel Adjusted EBITDA margin(1)
26.8  % 27.8  %
_______________________________________________________________________________
(1)Percentages are calculated based on unrounded numbers.
15
parklogo.jpg

Outlook and Assumptions (continued)
Nareit FFO and Adjusted FFO
Year Ending
(unaudited, in millions except per share data) December 31, 2024
Low Case High Case
Net income attributable to stockholders $ 134  $ 174 
Depreciation and amortization expense 258  258 
Depreciation and amortization expense attributable to
   noncontrolling interests
(5) (5)
Gain on derecognition of assets (55) (55)
Equity investment adjustments:
Equity in earnings from investments in affiliates (6) (7)
Pro rata FFO of equity investments 13  13 
Nareit FFO attributable to stockholders 339  378 
Share-based compensation expense 17  17 
Interest expense associated with hotels in receivership 55  55 
Other items
15  17 
Adjusted FFO attributable to stockholders $ 426  $ 467 
Adjusted FFO per share – Diluted(1)
$ 2.02  $ 2.22 
Weighted average diluted shares outstanding 211 211
_____________________________________
(1)Per share amounts are calculated based on unrounded numbers.
16
parklogo.jpg



Portfolio and Operating Metrics
port.jpg

17
parklogo.jpg

Portfolio and Operating Metrics
Hotel Portfolio as of February 27, 2024
Hotel Name Total Rooms Market
Meeting Space
(square feet)
Ownership Equity Ownership
Debt
(in millions)
 
Comparable Portfolio
Hilton Hawaiian Village Waikiki Beach Resort 2,860 Hawaii 150,000 Fee Simple 100% $ 1,275 
New York Hilton Midtown 1,878 New York 151,000 Fee Simple 100% — 
Hilton New Orleans Riverside 1,622 New Orleans 158,000 Fee Simple 100% — 
Hilton Chicago 1,544 Chicago 234,000 Fee Simple 100% — 
Signia by Hilton Orlando Bonnet Creek 1,009 Orlando 246,000 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% $ 54 
Hilton Boston Logan Airport 604 Boston 30,000 Leasehold 100% — 
W Chicago – Lakeshore 520 Chicago 20,000 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% $ 128 
Waldorf Astoria Orlando 502 Orlando 54,000 Fee Simple 100% — 
Hilton Salt Lake City Center 500 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% — 
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% $ 159 
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 53,000 Fee Simple 100% — 
18
parklogo.jpg

Portfolio and Operating Metrics (continued)
Hotel Portfolio as of February 27, 2024
Hotel Name Total Rooms Market
Meeting Space
(square feet)
Ownership Equity Ownership
Debt(1)
(in millions)
Comparable Portfolio (continued)
DoubleTree Hotel San Diego – Mission Valley 300 Southern California 24,000 Leasehold 100% — 
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. 27,000 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% — 
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 Comparable Portfolio (39 Hotels) 23,428 2,141,000 $ 1,660 
Unconsolidated Joint Venture Portfolio
Hilton Orlando 1,424 Orlando 236,000 Fee Simple 20% $ 95 
Capital Hilton 559 Washington, D.C. 30,000 Fee Simple 25% $ 28 
Hilton La Jolla Torrey Pines 394 Southern California 41,000 Leasehold 25% $ 16 
Embassy Suites Alexandria Old Town 288 Washington, D.C. 11,000 Fee Simple 50% $ 25 
Total Unconsolidated Joint Venture Portfolio (4 Hotels)
2,665 318,000 $ 164 
Grand Total (43 Hotels) 26,093   2,459,000 $ 1,824 
(1)Debt related to unconsolidated joint ventures is presented on a pro-rata basis.

19
parklogo.jpg

Portfolio and Operating Metrics (continued)
Comparable Hotels by Market: Q4 2023 vs. Q4 2022
(unaudited) Comparable ADR Comparable Occupancy Comparable RevPAR Comparable Total RevPAR
Hotels Rooms 4Q23 4Q22
Change(1)
4Q23 4Q22 Change 4Q23 4Q22
Change(1)
4Q23 4Q22
Change(1)
Hawaii 2 3,507 $ 313.30  $ 305.20  2.7  % 84.7  % 80.2  % 4.5  % pts $ 265.50  $ 245.04  8.4  % $ 451.51  $ 424.88  6.3  %
Orlando 3 2,325 231.79  243.50  (4.8) 65.2  68.3  (3.1) 151.18  166.26  (9.1) 321.40  315.70  1.8 
New Orleans 1 1,622 214.82  211.44  1.6  68.7  68.3  0.4  147.64  144.48  2.2  256.21  250.60  2.2 
Boston 3 1,536 240.47  224.09  7.3  79.4  77.8  1.6  191.04  174.54  9.5  256.34  240.50  6.6 
New York 1 1,878 391.98  363.73  7.8  89.8  84.7  5.1  352.03  307.95  14.3  535.74  468.31  14.4 
Southern California 5 1,773 211.95  215.37  (1.6) 72.5  71.7  0.8  153.65  154.46  (0.5) 247.79  254.67  (2.7)
Chicago 3 2,467 220.54  223.89  (1.5) 56.4  53.5  2.9  124.42  119.85  3.8  199.36  184.30  8.2 
Key West(2)
2 461 500.78  454.01  10.3  56.4  69.7  (13.3) 282.40  316.54  (10.8) 420.26  474.75  (11.5)
Denver 1 613 180.17  177.32  1.6  69.9  63.8  6.1  125.94  113.21  11.2  180.77  166.26  8.7 
Miami 1 393 243.58  251.29  (3.1) 80.1  81.5  (1.4) 195.00  204.60  (4.7) 256.79  271.18  (5.3)
Washington, D.C. 2 1,085 189.29  174.32  8.6  65.4  66.8  (1.4) 123.84  116.52  6.3  195.99  181.15  8.2 
Seattle 2 1,246 136.55  157.98  (13.6) 65.5  59.7  5.8  89.47  94.32  (5.1) 137.71  137.04  0.5 
San Francisco 2 660 241.97  229.50  5.4  71.7  74.4  (2.7) 173.38  170.57  1.6  230.25  232.08  (0.8)
Other 11 3,862 193.98  192.81  0.6  63.5  62.1  1.4  123.18  119.78  2.8  183.80  177.03  3.8 
All Markets 39 23,428 $ 250.93  $ 246.35  1.9  % 71.0  % 69.5  % 1.5  % pts $ 178.25  $ 171.21  4.1  % $ 287.21  $ 273.91  4.9  %
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.
20
parklogo.jpg

Portfolio and Operating Metrics (continued)
Comparable Hotels by Market: Q4 2023 vs. Q4 2022
(unaudited, dollars in millions)  
Comparable Hotel Adjusted EBITDA
Comparable Hotel Revenue
Comparable Hotel Adjusted EBITDA Margin
Hotels Rooms 4Q23 4Q22
Change(1)
4Q23 4Q22
Change(1)
4Q23 4Q22 Change
Hawaii 2 3,507 $ 54  $ 51  6.9  % $ 146  $ 137  6.3  % 37.3  % 37.1  % 20 bps
Orlando 3 2,325 22  22  (4.7) 69  68  1.8  31.2  33.3  (210)
New Orleans 1 1,622 14  13  7.8  38  37  2.2  36.6  34.7  190
Boston 3 1,536 11  10  8.3  36  34  6.6  28.9  28.4  50
New York 1 1,878 26  22  16.1  93  81  14.4  27.9  27.5  40
Southern California 5 1,773 11  11  (5.2) 40  42  (2.7) 26.9  27.6  (70)
Chicago 3 2,467 (0.8) 45  42  8.2  9.5  10.4  (90)
Key West(2)
2 461 (17.4) 18  20  (11.5) 29.9  32.1  (220)
Denver 1 613 26.4  10  8.7  33.5  28.8  470
Miami 1 393 (5.9) 10  (5.3) 38.6  38.9  (30)
Washington, D.C. 2 1,085 5.4  20  18  8.2  23.0  23.6  (60)
Seattle 2 1,246 —  (77.7) 16  16  0.5  2.6  11.6  (900)
San Francisco 2 660 (51.8) 14  14  (0.8) 9.7  19.9  (1,020)
Other 11 3,862 11  12  (3.4) 65  62  3.9  16.2  17.4  (120)
All Markets 39 23,428 $ 171  $ 167  2.1  % $ 619  $ 590  4.9  % 27.5  % 28.2  % (70) bps
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.

21
parklogo.jpg

Portfolio and Operating Metrics (continued)
Comparable Hotels by Market: Full Year 2023 vs. Full Year 2022
(unaudited)
Comparable ADR
Comparable Occupancy
Comparable RevPAR
Comparable Total RevPAR
Hotels Rooms 2023 2022
Change(1)
2023 2022 Change 2023 2022
Change(1)
2023 2022
Change(1)
Hawaii 2 3,507 $ 308.66  $ 297.25  3.8  % 89.5  % 83.7  % 5.8  % pts $ 276.24  $ 248.67  11.1  % $ 478.28  $ 434.24  10.1  %
Orlando 3 2,325 233.13 236.99 (1.6) 66.5  63.5 3.0  155.07  150.52  3.0  320.99  296.40  8.3 
New Orleans 1 1,622 206.02 203.56 1.2  66.0  61.7 4.3  135.97  125.64  8.2  248.75  216.87  14.7 
Boston 3 1,536 242.00 226.04 7.1  79.7  75.3 4.4  192.77  170.01  13.4  252.36  223.25  13.0 
New York 1 1,878 316.99 311.69 1.7  84.5  65.6 18.9  267.91  204.67  30.9  408.14  316.09  29.1 
Southern California 5 1,773 231.80 240.58 (3.6) 75.8  73.6 2.2  175.76  177.13  (0.8) 278.45  268.69  3.6 
Chicago 3 2,467 221.48 222.97 (0.7) 58.8  52.3 6.5  130.30  116.68  11.7  203.04  177.48  14.4 
Key West(2)
2 461 521.30 547.24 (4.7) 50.7  73.5 (22.8) 264.45  402.13  (34.2) 387.15  580.81  (33.3)
Denver 1 613 191.51 181.48 5.5  71.8  66.1 5.7  137.58  120.10  14.5  200.18  178.58  12.1 
Miami 1 393 254.47 276.70 (8.0) 80.1  78.6 1.5  203.92  217.55  (6.3) 272.50  284.24  (4.1)
Washington, D.C. 2 1,085 182.76 162.82 12.2  72.0  63.6 8.4  131.62  103.66  27.0  195.74  153.07  27.9 
Seattle 2 1,246 161.62 160.27 0.8  69.1  64.2 4.9  111.62  102.89  8.5  155.88  142.72  9.2 
San Francisco 2 660 264.41 247.25 6.9  70.7  71.9 (1.2) 186.98  177.83  5.1  250.65  239.85  4.5 
Other 11 3,862 199.16 193.23 3.1  66.4  63.5 2.9  132.28  122.73  7.8  189.68  172.58  9.9 
All Markets 39 23,428 $ 245.80  $ 242.61  1.3  % 72.7  % 67.8  % 4.9  % pts $ 178.62  $ 164.33  8.7  % $ 285.50  $ 259.19  10.2  %
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.
22
parklogo.jpg

Portfolio and Operating Metrics (continued)
Comparable Hotels by Market: Full Year 2023 vs. Full Year 2022
(unaudited, dollars in millions)
Comparable Hotel Adjusted EBITDA
Comparable Hotel Revenue
Comparable Hotel Adjusted EBITDA Margin
Hotels Rooms 2023 2022
Change(1)
2023 2022
Change(1)
2023 2022 Change
Hawaii 2 3,507 $ 244  $ 227  7.3  % $ 612  $ 556  10.1  % 39.8  % 40.9  % (110) bps
Orlando 3 2,325 81  81  0.4  272  252  8.3  29.7  32.1  (240)
New Orleans 1 1,622 54  45  20.1  147  128  14.7  36.7  35.0  170
Boston 3 1,536 43  37  14.5  141  125  13.0  30.3  29.9  40
New York 1 1,878 45  22  101.7  280  217  29.1  16.0  10.2  580
Southern California 5 1,773 54  56  (2.7) 180  174  3.6  30.2  32.2  (200)
Chicago(2)
3 2,467 27  13  109.8  183  160  14.4  15.1  8.2  690
Key West(3)
2 461 19  40  (52.2) 65  98  (33.3) 29.0  40.4  (1,140)
Denver 1 613 16  13  21.8  45  40  12.1  36.3  33.4  290
Miami 1 393 14  16  (11.8) 39  41  (4.1) 36.5  39.7  (320)
Washington, D.C. 2 1,085 19  12  58.1  78  61  27.9  24.2  19.6  460
Seattle 2 1,246 (5.1) 71  65  9.2  10.9  12.6  (170)
San Francisco 2 660 10  (10.3) 61  57  4.5  14.2  16.5  (230)
Other 11 3,862 47  43  9.7  267  242  9.9  17.6  17.6 
All Markets 39 23,428 $ 680  $ 623  9.1  % $ 2,441  $ 2,216  10.2  % 27.8  % 28.1  % (30) bps
(1)Calculated based on unrounded numbers.
(2)In Q3 2023, Park's Chicago hotels benefited from a property tax reassessment resulting in an approximately $8 million benefit. Additionally Park's Chicago hotels received a grant of approximately $2 million under the Back-to-Business Illinois Hotel Jobs and Recovery Grant Program, which offset payroll expenses. In Q2 2022, Park's Chicago hotels were subject to a $12 million increase in accrual related to property tax assessments.
(3)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.
23
parklogo.jpg

Portfolio and Operating Metrics (continued)
Core Hotels: Q4 2023 vs. Q4 2022
(unaudited) ADR Occupancy RevPAR Total RevPAR
  4Q23 4Q22
Change(1)
4Q23 4Q22 Change 4Q23 4Q22
Change(1)
4Q23 4Q22
Change(1)
Core Hotels
1 Hilton Hawaiian Village Waikiki Beach Resort $ 305.11  $ 297.39  2.6  % 84.4  % 82.3  % 2.1  % pts $ 257.60  $ 244.86  5.2  % $ 413.03  $ 403.63  2.3  %
2 Hilton Waikoloa Village 348.78  345.12  1.1  86.1  71.2  14.9  300.45  245.82  22.2  621.57  518.82  19.8 
3 JW Marriott San Francisco Union Square 292.94  274.68  6.6  69.7  72.3  (2.6) 204.06  198.37  2.9  267.11  264.82  0.9 
4 Hyatt Centric Fisherman's Wharf 189.62  183.14  3.5  73.8  76.6  (2.8) 139.98  140.32  (0.2) 190.12  196.43  (3.2)
5 Signia by Hilton Orlando Bonnet Creek 225.98  221.11  2.2  69.7  68.5  1.2  157.45  151.33  4.1  391.91  321.91  21.7 
6 Waldorf Astoria Orlando 375.25  400.80  (6.4) 48.5  63.7  (15.2) 182.06  255.21  (28.7) 349.52  454.82  (23.2)
7 Hilton Orlando Lake Buena Vista 177.63  183.17  (3.0) 70.0  70.9  (0.9) 124.36  129.91  (4.3) 216.65  222.21  (2.5)
8 Hilton New Orleans Riverside 214.82  211.44  1.6  68.7  68.3  0.4  147.64  144.48  2.2  256.21  250.60  2.2 
9 Hyatt Regency Boston 262.01  238.66  9.8  80.6  80.8  (0.2) 211.18  192.86  9.5  271.42  262.80  3.3 
10 Hilton Boston Logan Airport 243.74  229.46  6.2  90.8  87.7  3.1  221.39  201.24  10.0  283.13  263.44  7.5 
11 Boston Marriott Newton 201.11  190.54  5.5  62.1  60.7  1.4  124.90  115.66  8.0  201.12  182.23  10.4 
12 New York Hilton Midtown 391.98  363.73  7.8  89.8  84.7  5.1  352.03  307.95  14.3  535.74  468.31  14.4 
13 Hilton Santa Barbara Beachfront Resort 302.80  308.35  (1.8) 70.3  74.4  (4.1) 212.84  229.33  (7.2) 345.28  402.25  (14.2)
14 Hyatt Regency Mission Bay Spa and Marina 221.09  243.24  (9.1) 65.4  57.3  8.1  144.62  139.33  3.8  271.71  254.72  6.7 
15 Hilton Checkers Los Angeles 218.82  221.49  (1.2) 70.5  64.1  6.4  154.31  142.11  8.6  187.22  166.93  12.2 
16 Hilton Chicago 213.10  211.06  1.0  56.4  55.3  1.1  120.25  116.78  3.0  220.90  199.71  10.6 
17 W Chicago – City Center 280.53  290.94  (3.6) 56.0  51.8  4.2  157.02  150.54  4.3  195.39  190.74  2.4 
18 W Chicago – Lakeshore 196.64  212.15  (7.3) 56.7  49.6  7.1  111.52  105.17  6.0  138.48  133.54  3.7 
19
Casa Marina Key West, Curio Collection(2)
507.49  445.83  13.8  46.6  67.9  (21.3) 236.66  302.75  (21.8) 353.59  451.64  (21.7)
20 The Reach Key West, Curio Collection 492.31  469.68  4.8  76.6  73.5  3.1  377.23  345.11  9.3  558.49  522.67  6.9 
21 Hilton Denver City Center 180.17  177.32  1.6  69.9  63.8  6.1  125.94  113.21  11.2  180.77  166.26  8.7 
22 Royal Palm South Beach Miami 243.58  251.29  (3.1) 80.1  81.5  (1.4) 195.00  204.60  (4.7) 256.79  271.18  (5.3)
23 DoubleTree Hotel Washington DC – Crystal City 180.66  163.87  10.2  65.9  68.8  (2.9) 119.06  112.81  5.5  167.44  156.09  7.3 
24 DoubleTree Hotel San Jose 182.42  178.56  2.2  61.6  56.9  4.7  112.32  101.59  10.6  162.93  158.18  3.0 
25 Juniper Hotel Cupertino, Curio Collection 187.41  214.02  (12.4) 63.2  62.7  0.5  118.37  134.20  (11.8) 137.93  154.61  (10.8)
Total Core Hotels 271.66  265.25  2.4  72.5  71.0  1.5  197.07  188.32  4.6  319.67  304.09  5.1 
All Other Hotels 179.00  180.66  (0.9) 66.3  64.7  1.6  118.59  116.98  1.4  184.34  178.24  3.4 
Total Comparable Hotels $ 250.93  $ 246.35  1.9  % 71.0  % 69.5  % 1.5  % pts $ 178.25  $ 171.21  4.1  % $ 287.21  $ 273.91  4.9  %
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.


24
parklogo.jpg

Portfolio and Operating Metrics (continued)
Core Hotels: Q4 2023 vs. Q4 2022
(unaudited, dollars in millions) Hotel Adjusted EBITDA Hotel Revenue Hotel Adjusted EBITDA Margin
4Q23 4Q22
Change(1)
4Q23 4Q22
Change(1)
4Q23 4Q22 Change
Core Hotels
1 Hilton Hawaiian Village Waikiki Beach Resort $ 40  $ 39  1.5  % $ 109  $ 106  2.3  % 36.8  % 37.1  % (30) bps
2 Hilton Waikoloa Village 14  11  25.6  37  31  19.8  38.8  37.0  180
3 JW Marriott San Francisco Union Square (59.1) 0.9  8.8  21.7  (1,290)
4 Hyatt Centric Fisherman's Wharf (38.4) (3.2) 11.1  17.4  (630)
5 Signia by Hilton Orlando Bonnet Creek 14  10  38.5  36  30  21.7  38.6  33.9  470
6 Waldorf Astoria Orlando (60.9) 16  21  (23.2) 17.7  34.8  (1,710)
7 Hilton Orlando Lake Buena Vista (9.8) 16  17  (2.5) 28.0  30.3  (230)
8 Hilton New Orleans Riverside 14  13  7.8  38  37  2.2  36.6  34.7  190
9 Hyatt Regency Boston (9.4) 13  12  3.3  31.0  35.3  (430)
10 Hilton Boston Logan Airport 19.2  16  15  7.5  29.3  26.4  290
11 Boston Marriott Newton 30.6  10.4  24.6  20.8  380
12 New York Hilton Midtown 26  22  16.1  93  81  14.4  27.9  27.5  40
13 Hilton Santa Barbara Beachfront Resort (14.3) 11  14  (14.2) 44.1  44.2  (10)
14 Hyatt Regency Mission Bay Spa and Marina 28.9  11  10  6.7  17.0  14.1  290
15 Hilton Checkers Los Angeles —  —  6.7  12.2  12.4  13.0  (60)
16 Hilton Chicago 21.0  31  29  10.6  14.9  13.6  130
17 W Chicago – City Center —  (40.1) 2.4  6.9  11.8  (490)
18 W Chicago – Lakeshore (1) —  (151.2) 3.7  (12.9) (5.3) (760)
19
Casa Marina Key West, Curio Collection(2)
(33.4) 10  13  (21.7) 24.8  29.2  (440)
20 The Reach Key West, Curio Collection 5.1  6.9  36.6  37.2  (60)
21 Hilton Denver City Center 26.4  10  8.7  33.5  28.8  470
22 Royal Palm South Beach Miami (5.9) 10  (5.3) 38.6  38.9  (30)
23 DoubleTree Hotel Washington DC – Crystal City 9.5  10  7.3  22.6  22.1  50
24 DoubleTree Hotel San Jose (23.5) 3.0  10.7  14.4  (370)
25 Juniper Hotel Cupertino, Curio Collection —  —  (0.3) (10.8) 15.2  13.6  160
Total Core Hotels 155  149  3.5  524  498  5.1  29.5  30.0  (50)
All Other Hotels 16  18  (9.8) 95  92  3.4  16.3  18.7  (240)
Total Comparable Hotels $ 171  $ 167  2.1  % $ 619  $ 590  4.9  % 27.5  % 28.2  % (70) bps
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.

25
parklogo.jpg

Portfolio and Operating Metrics (continued)
Core Hotels: Full Year 2023 vs. Full Year 2022
(unaudited) ADR Occupancy RevPAR Total RevPAR
  2023 2022
Change(1)
2023 2022 Change 2023 2022
Change(1)
2023 2022
Change(1)
Core Hotels
1 Hilton Hawaiian Village Waikiki Beach Resort $ 302.01  $ 287.70  5.0  % 90.8  % 85.4  % 5.4  % pts $ 274.17  $ 245.79  11.5  % $ 445.04  $ 400.00  11.3  %
2 Hilton Waikoloa Village 340.53  344.82  (1.2) 83.8  75.8  8.0  285.37 261.40 9.2  625.22 585.60 6.8 
3 JW Marriott San Francisco Union Square 327.74  288.73  13.5  67.7  69.7  (2.0) 221.73 201.17 10.2  292.90 274.65 6.6 
4 Hyatt Centric Fisherman's Wharf 201.42  204.95  (1.7) 74.1  74.4  (0.3) 149.15 152.42 (2.1) 204.65 201.97 1.3 
5 Signia by Hilton Orlando Bonnet Creek 219.76  214.11  2.6  69.8  63.0  6.8  153.47 135.06 13.6  364.19 305.07 19.4 
6 Waldorf Astoria Orlando 363.04  383.38  (5.3) 54.8  60.7  (5.9) 199.01 232.61 (14.4) 378.00 423.42 (10.7)
7 Hilton Orlando Lake Buena Vista 186.67  180.94  3.2  69.6  65.8  3.8  129.97 119.07 9.2  232.30 207.33 12.0 
8 Hilton New Orleans Riverside 206.02 203.56 1.2  66.0  61.7 4.3  135.97 125.64 8.2  248.75 216.87 14.7 
9 Hyatt Regency Boston 263.37  250.22  5.3  79.4  74.2  5.2  209.01 185.61 12.6  265.00 241.25 9.8 
10 Hilton Boston Logan Airport 246.77  226.80  8.8  92.9  89.1  3.8  229.30 202.12 13.4  290.72 256.51 13.3 
11 Boston Marriott Newton 199.59  187.56  6.4  61.4  56.9  4.5  122.52 106.70 14.8  183.71 155.51 18.1 
12 New York Hilton Midtown 316.99  311.69  1.7  84.5  65.6  18.9  267.91 204.67 30.9  408.14 316.09 29.1 
13 Hilton Santa Barbara Beachfront Resort 337.95  361.12  (6.4) 71.7  78.3  (6.6) 242.16 282.73 (14.3) 389.99 426.16 (8.5)
14 Hyatt Regency Mission Bay Spa and Marina 276.05  294.87  (6.4) 68.4  61.6  6.8  188.91 181.61 4.0  336.75 309.03 9.0 
15 Hilton Checkers Los Angeles 216.85  222.40  (2.5) 72.8  65.9  6.9  157.80 146.52 7.7  186.17 168.22 10.7 
16 Hilton Chicago 211.81  209.92  0.9  58.3  52.5  5.8  123.43 110.15 12.1  219.27 189.12 15.9 
17 W Chicago – City Center 280.27  290.39  (3.5) 58.1  50.2  7.9  162.89 145.87 11.7  200.08 177.24 12.9 
18 W Chicago – Lakeshore 205.49  211.92  (3.0) 61.0  53.5  7.5  125.42 113.47 10.5  157.13 143.08 9.8 
19
Casa Marina Key West, Curio Collection(2)
528.79  543.63  (2.7) 37.3  72.2  (34.9) 197.46 392.46 (49.7) 292.93 568.28 (48.5)
20 The Reach Key West, Curio Collection 513.91  554.33  (7.3) 78.5  76.2  2.3  403.34 422.18 (4.5) 582.50 606.80 (4.0)
21 Hilton Denver City Center 191.51  181.48  5.5  71.8  66.1  5.7  137.58 120.10 14.5  200.18 178.58 12.1 
22 Royal Palm South Beach Miami 254.47  276.70  (8.0) 80.1  78.6  1.5  203.92 217.55 (6.3) 272.50 284.24 (4.1)
23 DoubleTree Hotel Washington DC – Crystal City 175.63  154.88  13.4  74.6  69.0  5.6  130.97 106.88 22.5  186.25 144.71 28.7 
24 DoubleTree Hotel San Jose 174.14  167.15  4.2  60.5  57.8  2.7  105.37 96.68 9.0  159.40 142.27 12.0 
25 Juniper Hotel Cupertino, Curio Collection 191.63  203.59  (5.9) 62.9  64.3  (1.4) 120.57 131.02 (8.0) 139.69 151.85 (8.0)
Total Core Hotels 263.11  261.02  0.8  73.5  68.3  5.2  193.33 178.33 8.4  314.91 286.55 9.9 
All Other Hotels 188.28  182.07  3.4  70.1  65.9  4.2  131.99 119.94 10.0  192.28 172.44 11.5 
Total Comparable Hotels $ 245.80  $ 242.61  1.3  % 72.7  % 67.8  % 4.9  % pts $ 178.62  $ 164.33  8.7  % $ 285.50  $ 259.19  10.2  %
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.

26
parklogo.jpg

Portfolio and Operating Metrics (continued)
Core Hotels: Full Year 2023 vs. Full Year 2022
(unaudited, dollars in millions) Hotel Adjusted EBITDA Hotel Revenue Hotel Adjusted EBITDA Margin
  2023 2022
Change(1)
2023 2022
Change(1)
2023 2022 Change
Core Hotels
1 Hilton Hawaiian Village Waikiki Beach Resort $ 188  $ 173  8.4  % $ 464  $ 418  11.3  % 40.4  % 41.5  % (110) bps
2 Hilton Waikoloa Village 56  54  3.8  148  138  6.8  37.9  39.0  (110)
3 JW Marriott San Francisco Union Square 0.5  37  34  6.6  13.7  14.5  (80)
4 Hyatt Centric Fisherman's Wharf (22.3) 24  23  1.3  14.9  19.4  (450)
5 Signia by Hilton Orlando Bonnet Creek 46  37  25.2  134  112  19.4  34.7  33.1  160
6 Waldorf Astoria Orlando 14  25  (45.3) 69  78  (10.7) 19.7  32.1  (1,240)
7 Hilton Orlando Lake Buena Vista 21  19  11.9  69  62  12.0  30.1  30.1 
8 Hilton New Orleans Riverside 54  45  20.1  147  128  14.7  36.7  35.0  170
9 Hyatt Regency Boston 17  16  3.3  49  44  9.8  35.0  37.2  (220)
10 Hilton Boston Logan Airport 19  16  18.8  64  57  13.3  29.1  27.8  130
11 Boston Marriott Newton 36.6  29  24  18.1  24.9  21.5  340
12 New York Hilton Midtown 45  22  101.7  280  217  29.1  16.0  10.2  580
13 Hilton Santa Barbara Beachfront Resort 23  28  (14.6) 51  56  (8.5) 45.4  48.7  (330)
14 Hyatt Regency Mission Bay Spa and Marina 13  12  9.3  54  49  9.0  24.5  24.4  10
15 Hilton Checkers Los Angeles (31.8) 13  12  10.7  11.0  17.8  (680)
16
Hilton Chicago(2)
20  12  63.6  124  107  15.9  16.3  11.5  480
17
W Chicago – City Center(2)
152.8  29  26  12.9  18.3  8.2  1,010
18
W Chicago – Lakeshore(2)
(1) 251.7  30  27  9.8  6.7  (4.9) 1,160
19
Casa Marina Key West, Curio Collection(3)
26  (74.1) 33  65  (48.5) 19.9  39.6  (1,970)
20 The Reach Key West, Curio Collection 12  14  (12.0) 32  33  (4.0) 38.5  42.0  (350)
21 Hilton Denver City Center 16  13  21.8  45  40  12.1  36.3  33.4  290
22 Royal Palm South Beach Miami 14  16  (11.8) 39  41  (4.1) 36.5  39.7  (320)
23 DoubleTree Hotel Washington DC – Crystal City 12  43.1  43  33  28.7  28.2  25.4  280
24 DoubleTree Hotel San Jose 102.5  29  26  12.0  8.7  4.8  390
25 Juniper Hotel Cupertino, Curio Collection (28.4) 11  12  (8.0) 15.7  20.2  (450)
Total Core Hotels 606  558  8.7  2,047  1,862  9.9  29.6  29.9  (30)
All Other Hotels 74  65  12.9  394  354  11.5  18.7  18.5  20
Total Comparable Hotels $ 680  $ 623  9.1  % $ 2,441  $ 2,216  10.2  % 27.8  % 28.1  % (30) bps
(1)Calculated based on unrounded numbers.
(2)In Q3 2023, Park's Chicago hotels benefited from a property tax reassessment resulting in an approximately $8 million benefit. Additionally Park's Chicago hotels received a grant of approximately $2 million under the Back-to-Business Illinois Hotel Jobs and Recovery Grant Program, which offset payroll expenses. In Q2 2022, Park's Chicago hotels were subject to a $12 million increase in accrual related to property tax assessments.
(3)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.

27
parklogo.jpg

Portfolio and Operating Metrics (continued)
Comparable Hotels by Market: Q4 2023 vs. Q4 2019
(unaudited)    
Comparable ADR
Comparable Occupancy
Comparable RevPAR
Comparable Total RevPAR
  Hotels Rooms 4Q23 4Q19
Change(1)
4Q23 4Q19 Change 4Q23 4Q19
Change(1)
4Q23 4Q19
Change(1)
Hawaii 2 3,507 $ 313.30  $ 258.40  21.2  % 84.7  % 86.7  % (2.0) % pts $ 265.50  $ 224.11  18.5  % $ 451.51  $ 378.40  19.3  %
Orlando 3 2,325 231.79  200.94  15.3  65.2  83.2  (18.0) 151.18  167.20  (9.6) 321.40  317.26  1.3 
New Orleans 1 1,622 214.82  185.83  15.6  68.7  67.1  1.6  147.64  124.66  18.4  256.21  217.37  17.9 
Boston 3 1,536 240.47  217.97  10.3  79.4  82.4  (3.0) 191.04  179.80  6.3  256.34  257.22  (0.3)
New York 1 1,878 391.98  320.62  22.3  89.8  94.3  (4.5) 352.03  302.31  16.4  535.74  496.97  7.8 
Southern California 5 1,773 211.95  173.83  21.9  72.5  80.6  (8.1) 153.65  140.04  9.7  247.79  239.39  3.5 
Chicago 3 2,467 220.54  207.72  6.2  56.4  71.3  (14.9) 124.42  148.11  (16.0) 199.36  236.56  (15.7)
Key West(2)
2 461 500.78  392.44  27.6  56.4  62.1  (5.7) 282.40  243.62  15.9  420.26  439.35  (4.3)
Denver 1 613 180.17  165.11  9.1  69.9  82.9  (13.0) 125.94  136.96  (8.0) 180.77  208.17  (13.2)
Miami 1 393 243.58  210.44  15.7  80.1  90.4  (10.3) 195.00  190.05  2.6  256.79  258.29  (0.6)
Washington, D.C. 2 1,085 189.29  171.94  10.1  65.4  68.6  (3.2) 123.84  118.03  4.9  195.99  185.75  5.5 
Seattle 2 1,246 136.55  124.10  10.0  65.5  75.9  (10.4) 89.47  94.16  (5.0) 137.71  145.12  (5.1)
San Francisco 2 660 241.97  289.92  (16.5) 71.7  90.1  (18.4) 173.38  261.20  (33.6) 230.25  335.90  (31.5)
Other 11 3,862 193.98  182.33  6.4  63.5  75.0  (11.5) 123.18  136.82  (10.0) 183.80  248.41  (26.0)
All Markets 39 23,428 $ 250.93  $ 218.44  14.9  % 71.0  % 79.6  % (8.6) % pts $ 178.25  $ 173.93  2.5  % $ 287.21  $ 289.82  (0.9) %
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.


28
parklogo.jpg

Portfolio and Operating Metrics (continued)
Comparable Hotels by Market: Q4 2023 vs. Q4 2019
(unaudited, dollars in millions)  
Comparable Hotel Adjusted EBITDA
Comparable Hotel Revenue
Comparable Hotel Adjusted EBITDA Margin
  Hotels Rooms 4Q23 4Q19
Change(1)
4Q23 4Q19
Change(1)
4Q23 4Q19 Change
Hawaii 2 3,507 $ 54  $ 49  11.6  % $ 146  $ 138  5.4  % 37.3  % 35.2  % 210 bps
Orlando 3 2,325 22  21  (0.7) 69  68  1.3  31.2  31.8  (60)
New Orleans 1 1,622 14  11  24.4  38  32  17.9  36.6  34.7  190
Boston 3 1,536 11  12  (9.1) 36  36  (0.3) 28.9  31.7  (280)
New York 1 1,878 26  22  16.5  93  86  7.8  27.9  25.8  210
Southern California 5 1,773 11  11  (1.4) 40  39  3.5  26.9  28.3  (140)
Chicago 3 2,467 10  (56.6) 45  54  (15.7) 9.5  18.5  (900)
Key West(2)
2 461 (25.3) 18  19  (4.3) 29.9  38.3  (840)
Denver 1 613 (21.7) 10  12  (13.2) 33.5  37.2  (370)
Miami 1 393 (1.2) (0.6) 38.6  38.9  (30)
Washington, D.C. 2 1,085 13.3  20  19  5.5  23.0  21.4  160
Seattle 2 1,246 —  (67.0) 16  17  (5.1) 2.6  7.4  (480)
San Francisco 2 660 (72.3) 14  20  (31.5) 9.7  24.0  (1,430)
Other 11 3,862 11  29  (63.2) 65  88  (26.0) 16.2  32.6  (1,640)
All Markets 39 23,428 $ 171  $ 190  (10.4) % $ 619  $ 637  (2.8) % 27.5  % 29.8  % (230) bps
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.

29
parklogo.jpg

Portfolio and Operating Metrics (continued)
Comparable Hotels by Market: Full Year 2023 vs. Full Year 2019
(unaudited)    
Comparable ADR
Comparable Occupancy
Comparable RevPAR
Comparable Total RevPAR
  Hotels Rooms 2023 2019
Change(1)
2023 2019 Change 2023 2019
Change(1)
2023 2019
Change(1)
Hawaii 2 3,507 $ 308.66  $ 258.66  19.3  % 89.5  % 89.7  % (0.2) % pts $ 276.24  $ 232.03  19.1  % $ 478.28  $ 397.10  20.4  %
Orlando 3 2,325 233.13  198.87  17.2  66.5  79.3  (12.8) 155.07  157.79  (1.7) 320.99  320.62  0.1 
New Orleans 1 1,622 206.02  190.50  8.1  66.0  72.5  (6.5) 135.97  138.20  (1.6) 248.75  239.57  3.8 
Boston 3 1,536 242.00  229.01  5.7  79.7  85.0  (5.3) 192.77  194.67  (1.0) 252.36  263.53  (4.2)
New York 1 1,878 316.99  279.35  13.5  84.5  90.9  (6.4) 267.91  253.88  5.5  408.14  413.98  (1.4)
Southern California 5 1,773 231.80  188.05  23.3  75.8  84.8  (9.0) 175.76  159.54  10.2  278.45  254.41  9.4 
Chicago 3 2,467 221.48  205.86  7.6  58.8  73.5  (14.7) 130.30  151.43  (14.0) 203.04  237.81  (14.6)
Key West(2)
2 461 521.30  385.09  35.4  50.7  73.8  (23.1) 264.45  284.39  (7.0) 387.15  442.44  (12.5)
Denver 1 613 191.51  175.20  9.3  71.8  85.3  (13.5) 137.58  149.46  (8.0) 200.18  223.84  (10.6)
Miami 1 393 254.47  205.59  23.8  80.1  93.0  (12.9) 203.92  191.21  6.6  272.50  264.17  3.2 
Washington, D.C. 2 1,085 182.76  172.56  5.9  72.0  73.9  (1.9) 131.62  127.49  3.2  195.74  190.81  2.6 
Seattle 2 1,246 161.62  148.72  8.7  69.1  80.1  (11.0) 111.62  119.03  (6.2) 155.88  169.04  (7.8)
San Francisco 2 660 264.41  308.43  (14.3) 70.7  94.2  (23.5) 186.98  290.72  (35.7) 250.65  365.57  (31.4)
Other 11 3,862 199.16  185.19  7.5  66.4  72.3  (5.9) 132.28  133.97  (1.3) 189.68  203.46  (6.8)
All Markets 39 23,428 $ 245.80  $ 218.94  12.3  % 72.7  % 81.1  % (8.4) % pts $ 178.62  $ 177.40  0.7  % $ 285.50  $ 285.48  —  %
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.
30
parklogo.jpg

Portfolio and Operating Metrics (continued)
Comparable Hotels by Market: Full Year 2023 vs. Full Year 2019
(unaudited, dollars in millions)
Comparable Hotel Adjusted EBITDA
Comparable Hotel Revenue
Comparable Hotel Adjusted EBITDA Margin
  Hotels Rooms 2023 2019
Change(1)
2023 2019
Change(1)
2023 2019 Change
Hawaii 2 3,507 $ 244  $ 213  14.6  % $ 612  $ 575  6.4  % 39.8  % 37.0  % 280 bps
Orlando 3 2,325 81  87  (7.0) 272  272  0.1  29.7  32.0  (230)
New Orleans 1 1,622 54  54  0.1  147  142  3.8  36.7  38.1  (140)
Boston 3 1,536 43  48  (11.5) 141  148  (4.2) 30.3  32.8  (250)
New York 1 1,878 45  47  (4.4) 280  284  (1.4) 16.0  16.5  (50)
Southern California 5 1,773 54  50  8.5  180  165  9.5  30.2  30.5  (30)
Chicago(2)
3 2,467 27  42  (34.4) 183  214  (14.6) 15.1  19.6  (450)
Key West(3)
2 461 19  28  (31.8) 65  74  (12.5) 29.0  37.2  (820)
Denver 1 613 16  20  (17.1) 45  50  (10.6) 36.3  39.2  (290)
Miami 1 393 14  14  (0.9) 39  38  3.2  36.5  38.0  (150)
Washington, D.C. 2 1,085 19  16  15.4  78  76  2.6  24.2  21.5  270
Seattle 2 1,246 13  (41.2) 71  77  (7.8) 10.9  17.1  (620)
San Francisco 2 660 25  (65.8) 61  88  (31.4) 14.2  28.4  (1,420)
Other 11 3,862 47  70  (32.6) 267  286  (6.7) 17.6  24.3  (670)
All Markets 39 23,428 $ 680  $ 727  (6.5) % $ 2,441  $ 2,489  (1.9) % 27.8  % 29.2  % (140) bps
(1)Calculated based on unrounded numbers.
(2)In Q3 2023, Park's Chicago hotels benefited from a property tax reassessment resulting in an approximately $8 million benefit. Additionally Park's Chicago hotels received a grant of approximately $2 million under the Back-to-Business Illinois Hotel Jobs and Recovery Grant Program, which offset payroll expenses.
(3)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.
31
parklogo.jpg

Portfolio and Operating Metrics (continued)
Core Hotels: Q4 2023 vs. Q4 2019
(unaudited) ADR Occupancy RevPAR Total RevPAR
4Q23 4Q19
Change(1)
4Q23 4Q19 Change 4Q23 4Q19
Change(1)
4Q23 4Q19
Change(1)
Core Hotels
1 Hilton Hawaiian Village Waikiki Beach Resort $ 305.11  $ 267.13  14.2  % 84.4  % 89.8  % (5.4) % pts $ 257.60  $ 240.06  7.3  % $ 413.03  $ 387.74  6.5  %
2 Hilton Waikoloa Village 348.78  232.67  49.9  86.1  78.6  7.5  300.45  183.01  64.2  621.57  354.36  75.4 
3 JW Marriott San Francisco Union Square 292.94  325.28  (9.9) 69.7  92.5  (22.8) 204.06  300.78  (32.2) 267.11  377.92  (29.3)
4 Hyatt Centric Fisherman's Wharf 189.62  249.25  (23.9) 73.8  87.5  (13.7) 139.98  218.12  (35.8) 190.12  290.16  (34.5)
5 Signia by Hilton Orlando Bonnet Creek 225.98  178.03  26.9  69.7  81.1  (11.4) 157.45  144.36  9.1  391.91  301.79  29.9 
6 Waldorf Astoria Orlando 375.25  294.44  27.4  48.5  88.4  (39.9) 182.06  260.44  (30.1) 349.52  475.79  (26.5)
7 Hilton Orlando Lake Buena Vista 177.63  167.08  6.3  70.0  82.6  (12.6) 124.36  138.01  (9.9) 216.65  238.68  (9.2)
8 Hilton New Orleans Riverside 214.82  185.83  15.6  68.7  67.1  1.6  147.64  124.66  18.4  256.21  217.37  17.9 
9 Hyatt Regency Boston 262.01  232.88  12.5  80.6  93.4  (12.8) 211.18  217.50  (2.9) 271.42  294.42  (7.8)
10 Hilton Boston Logan Airport 243.74  221.58  10.0  90.8  82.6  8.2  221.39  183.05  20.9  283.13  244.29  15.9 
11 Boston Marriott Newton 201.11  188.59  6.6  62.1  69.6  (7.5) 124.90  131.22  (4.8) 201.12  231.93  (13.3)
12 New York Hilton Midtown 391.98  320.62  22.3  89.8  94.3  (4.5) 352.03  302.31  16.4  535.74  496.97  7.8 
13 Hilton Santa Barbara Beachfront Resort 302.80  256.20  18.2  70.3  78.9  (8.6) 212.84  202.09  5.3  345.28  359.91  (4.1)
14 Hyatt Regency Mission Bay Spa and Marina 221.09  159.80  38.4  65.4  72.5  (7.1) 144.62  115.90  24.8  271.71  236.30  15.0 
15 Hilton Checkers Los Angeles 218.82  225.27  (2.9) 70.5  82.5  (12.0) 154.31  185.95  (17.0) 187.22  214.31  (12.6)
16 Hilton Chicago 213.10  196.00  8.7  56.4  74.0  (17.6) 120.25  145.01  (17.1) 220.90  258.42  (14.5)
17 W Chicago – City Center 280.53  260.06  7.9  56.0  67.1  (11.1) 157.02  174.47  (10.0) 195.39  227.06  (13.9)
18 W Chicago – Lakeshore 196.64  205.49  (4.3) 56.7  66.6  (9.9) 111.52  136.88  (18.5) 138.48  179.03  (22.6)
19
Casa Marina Key West, Curio Collection(2)
507.49  389.57  30.3  46.6  82.9  (36.3) 236.66  322.94  (26.7) 353.59  579.16  (38.9)
20 The Reach Key West, Curio Collection 492.31  418.50  17.6  76.6  18.9  57.7  377.23  79.18  376.4  558.49  149.47  273.6 
21 Hilton Denver City Center 180.17  165.11  9.1  69.9  82.9  (13.0) 125.94  136.96  (8.0) 180.77  208.17  (13.2)
22 Royal Palm South Beach Miami 243.58  210.44  15.7  80.1  90.4  (10.3) 195.00  190.05  2.6  256.79  258.29  (0.6)
23 DoubleTree Hotel Washington DC – Crystal City 180.66  160.38  12.6  65.9  67.4  (1.5) 119.06  108.07  10.2  167.44  153.73  8.9 
24 DoubleTree Hotel San Jose 182.42  210.91  (13.5) 61.6  81.4  (19.8) 112.32  171.72  (34.6) 162.93  274.19  (40.6)
25 Juniper Hotel Cupertino, Curio Collection 187.41  233.55  (19.8) 63.2  79.7  (16.5) 118.37  186.08  (36.4) 137.93  228.67  (39.7)
Total Core Hotels 271.66  236.05  15.1  72.5  80.9  (8.4) 197.07  190.94  3.2  319.67  312.96  2.1 
All Other Hotels 179.00  157.06  14.0  66.3  75.5  (9.2) 118.59  118.61  —  184.34  214.56  (14.1)
Total Comparable Hotels $ 250.93  $ 218.44  14.9  % 71.0  % 79.6  % (8.6) % pts $ 178.25  $ 173.93  2.5  % $ 287.21  $ 289.82  (0.9) %
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.

32
parklogo.jpg

Portfolio and Operating Metrics (continued)
Core Hotels: Q4 2023 vs. Q4 2019
(unaudited, dollars in millions) Hotel Adjusted EBITDA Hotel Revenue Hotel Adjusted EBITDA Margin
4Q23 4Q19
Change(1)
4Q23 4Q19
Change(1)
4Q23 4Q19 Change
Core Hotels
1 Hilton Hawaiian Village Waikiki Beach Resort $ 40  $ 39  3.4  % $ 109  $ 102  6.5  % 36.8  % 37.9  % (110) bps
2 Hilton Waikoloa Village 14  10  42.9  37  36  2.2  38.8  27.8  1,100
3 JW Marriott San Francisco Union Square (71.7) 12  (29.3) 8.8  21.9  (1,310)
4 Hyatt Centric Fisherman's Wharf (72.9) (34.5) 11.1  26.9  (1,580)
5 Signia by Hilton Orlando Bonnet Creek 14  59.9  36  28  29.9  38.6  31.4  720
6 Waldorf Astoria Orlando (61.5) 16  22  (26.5) 17.7  33.8  (1,610)
7 Hilton Orlando Lake Buena Vista (15.4) 16  18  (9.2) 28.0  30.1  (210)
8 Hilton New Orleans Riverside 14  11  24.4  38  32  17.9  36.6  34.7  190
9 Hyatt Regency Boston (26.5) 13  13  (7.8) 31.0  38.9  (790)
10 Hilton Boston Logan Airport 29.8  16  14  15.9  29.3  26.1  320
11 Boston Marriott Newton (26.4) (13.3) 24.6  29.0  (440)
12 New York Hilton Midtown 26  22  16.5  93  86  7.8  27.9  25.8  210
13 Hilton Santa Barbara Beachfront Resort (8.4) 11  12  (4.1) 44.1  46.2  (210)
14 Hyatt Regency Mission Bay Spa and Marina 47.8  11  10  15.0  17.0  13.2  380
15 Hilton Checkers Los Angeles —  (64.3) (12.6) 12.4  30.4  (1,800)
16 Hilton Chicago (32.7) 31  37  (14.5) 14.9  18.9  (400)
17 W Chicago – City Center —  (74.4) (13.9) 6.9  23.1  (1,620)
18 W Chicago – Lakeshore (1) (179.1) (22.6) (12.9) 12.5  (2,540)
19
Casa Marina Key West, Curio Collection(2)
(65.3) 10  17  (38.9) 24.8  43.7  (1,890)
20 The Reach Key West, Curio Collection —  2,736.2  273.6  36.6  (5.2) 4,180
21 Hilton Denver City Center (21.7) 10  12  (13.2) 33.5  37.2  (370)
22 Royal Palm South Beach Miami (1.2) (0.6) 38.6  38.9  (30)
23 DoubleTree Hotel Washington DC – Crystal City 16.6  10  8.9  22.6  21.1  150
24 DoubleTree Hotel San Jose (77.9) 13  (40.6) 10.7  28.8  (1,810)
25 Juniper Hotel Cupertino, Curio Collection —  (71.7) (39.7) 15.2  32.5  (1,730)
Total Core Hotels 155  160  (3.4) 524  526  (0.4) 29.5  30.4  (90)
All Other Hotels 16  30  (48.0) 95  111  (14.1) 16.3  27.0  (1,070)
Total Comparable Hotels $ 171  $ 190  (10.4) % $ 619  $ 637  (2.8) % 27.5  % 29.8  % (230) bps
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.

33
parklogo.jpg

Portfolio and Operating Metrics (continued)
Core Hotels: Full Year 2023 vs. Full Year 2019
(unaudited) ADR Occupancy RevPAR Total RevPAR
  2023 2019
Change(1)
2023 2019 Change 2023 2019
Change(1)
2023 2019
Change(1)
Core Hotels
1 Hilton Hawaiian Village Waikiki Beach Resort $ 302.01  $ 266.49  13.3  % 90.8  % 93.0  % (2.2) % pts $ 274.17  $ 247.80  10.6  % $ 445.04  $ 398.46  11.7  %
2 Hilton Waikoloa Village 340.53  235.60  44.5  83.8  81.2  2.6  285.37  191.41  49.1  625.22  393.60  58.8 
3 JW Marriott San Francisco Union Square 327.74  353.56  (7.3) 67.7  93.8  (26.1) 221.73  331.52  (33.1) 292.90  411.90  (28.9)
4 Hyatt Centric Fisherman's Wharf 201.42  259.83  (22.5) 74.1  94.8  (20.7) 149.15  246.30  (39.4) 204.65  315.14  (35.1)
5 Signia by Hilton Orlando Bonnet Creek 219.76  185.28  18.6  69.8  77.9  (8.1) 153.47  144.45  6.2  364.19  332.51  9.5 
6 Waldorf Astoria Orlando 363.04  285.47  27.2  54.8  79.3  (24.5) 199.01  226.40  (12.1) 378.00  432.16  (12.5)
7 Hilton Orlando Lake Buena Vista 186.67  162.84  14.6  69.6  81.1  (11.5) 129.97  132.03  (1.6) 232.30  237.10  (2.0)
8 Hilton New Orleans Riverside 206.02  190.50  8.1  66.0  72.5  (6.5) 135.97  138.20  (1.6) 248.75  239.57  3.8 
9 Hyatt Regency Boston 263.37  246.20  7.0  79.4  94.3  (14.9) 209.01  232.13  (10.0) 265.00  298.85  (11.3)
10 Hilton Boston Logan Airport 246.77  238.78  3.3  92.9  85.7  7.2  229.30  204.61  12.1  290.72  263.64  10.3 
11 Boston Marriott Newton 199.59  187.15  6.6  61.4  73.2  (11.8) 122.52  137.00  (10.6) 183.71  222.15  (17.3)
12 New York Hilton Midtown 316.99  279.35  13.5  84.5  90.9  (6.4) 267.91  253.88  5.5  408.14  413.98  (1.4)
13 Hilton Santa Barbara Beachfront Resort 337.95  275.53  22.7  71.7  83.1  (11.4) 242.16  228.79  5.8  389.99  369.90  5.4 
14 Hyatt Regency Mission Bay Spa and Marina 276.05  182.76  51.0  68.4  78.5  (10.1) 188.91  143.47  31.7  336.75  269.32  25.0 
15 Hilton Checkers Los Angeles 216.85  224.32  (3.3) 72.8  86.2  (13.4) 157.80  193.23  (18.3) 186.17  222.04  (16.2)
16 Hilton Chicago 211.81  194.13  9.1  58.3  75.4  (17.1) 123.43  146.31  (15.6) 219.27  256.16  (14.4)
17 W Chicago – City Center 280.27  252.85  10.8  58.1  71.8  (13.7) 162.89  181.65  (10.3) 200.08  229.49  (12.8)
18 W Chicago – Lakeshore 205.49  205.96  (0.2) 61.0  69.5  (8.5) 125.42  143.22  (12.4) 157.13  189.77  (17.2)
19
Casa Marina Key West, Curio Collection(2)
528.79  387.40  36.5  37.3  83.2  (45.9) 197.46  322.43  (38.8) 292.93  510.27  (42.6)
20 The Reach Key West, Curio Collection 513.91  377.74  36.0  78.5  54.4  24.1  403.34  205.51  96.3  582.50  301.80  93.0 
21 Hilton Denver City Center 191.51  175.20  9.3  71.8  85.3  (13.5) 137.58  149.46  (8.0) 200.18  223.84  (10.6)
22 Royal Palm South Beach Miami 254.47  205.59  23.8  80.1  93.0  (12.9) 203.92  191.21  6.6  272.50  264.17  3.2 
23 DoubleTree Hotel Washington DC – Crystal City 175.63  163.65  7.3  74.6  72.7  1.9  130.97  118.93  10.1  186.25  163.61  13.8 
24 DoubleTree Hotel San Jose 174.14  225.19  (22.7) 60.5  84.3  (23.8) 105.37  189.74  (44.5) 159.40  273.30  (41.7)
25 Juniper Hotel Cupertino, Curio Collection 191.63  249.63  (23.2) 62.9  82.7  (19.8) 120.57  206.56  (41.6) 139.69  246.25  (43.3)
Total Core Hotels 263.11  234.57  12.2  73.5  82.9  (9.4) 193.33  194.32  (0.5) 314.91  314.99  — 
All Other Hotels 188.28  162.91  15.6  70.1  75.1  (5.0) 131.99  122.39  7.8  192.28  189.49  1.5 
Total Comparable Hotels
$ 245.80  $ 218.94  12.3  % 72.7  % 81.1  % (8.4) % pts $ 178.62  $ 177.40  0.7  % $ 285.50  $ 285.48  —  %
(1)Calculated based on unrounded numbers.
(2)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.
34
parklogo.jpg

Portfolio and Operating Metrics (continued)
Core Hotels: Full Year 2023 vs. Full Year 2019
(unaudited, dollars in millions) Hotel Adjusted EBITDA Hotel Revenue Hotel Adjusted EBITDA Margin
2023 2019
Change(1)
2023 2019
Change(1)
2023 2019 Change
Core Hotels
1 Hilton Hawaiian Village Waikiki Beach Resort $ 188  $ 163  15.3  % $ 464  $ 416  11.7  % 40.4  % 39.1  % 130 bps
2 Hilton Waikoloa Village 56  50  12.2  148  159  (7.4) 37.9  31.3  660
3 JW Marriott San Francisco Union Square 14  (63.4) 37  52  (28.9) 13.7  26.6  (1,290)
4 Hyatt Centric Fisherman's Wharf 11  (68.7) 24  36  (35.1) 14.9  30.9  (1,600)
5 Signia by Hilton Orlando Bonnet Creek 46  42  10.8  134  122  9.5  34.7  34.3  40
6 Waldorf Astoria Orlando 14  24  (42.2) 69  79  (12.5) 19.7  29.8  (1,010)
7 Hilton Orlando Lake Buena Vista 21  21  (3.2) 69  71  (2.0) 30.1  30.5  (40)
8 Hilton New Orleans Riverside 54  54  0.1  147  142  3.8  36.7  38.1  (140)
9 Hyatt Regency Boston 17  22  (23.2) 49  55  (11.3) 35.0  40.4  (540)
10 Hilton Boston Logan Airport 19  16  14.9  64  58  10.5  29.1  28.0  110
11 Boston Marriott Newton 10  (28.2) 29  35  (17.3) 24.9  28.7  (380)
12 New York Hilton Midtown 45  47  (4.4) 280  284  (1.4) 16.0  16.5  (50)
13 Hilton Santa Barbara Beachfront Resort 23  22  4.9  51  49  5.4  45.4  45.6  (20)
14 Hyatt Regency Mission Bay Spa and Marina 13  55.3  54  43  25.3  24.5  19.8  470
15 Hilton Checkers Los Angeles (71.0) 13  16  (16.2) 11.0  31.8  (2,080)
16
Hilton Chicago(2)
20  28  (26.9) 124  144  (14.4) 16.3  19.1  (280)
17
W Chicago – City Center(2)
(33.9) 29  34  (12.8) 18.3  24.1  (580)
18
W Chicago – Lakeshore(2)
(68.0) 30  36  (17.2) 6.7  17.4  (1,070)
19
Casa Marina Key West, Curio Collection(3)
23  (71.0) 33  58  (42.6) 19.9  39.4  (1,950)
20 The Reach Key West, Curio Collection 12  152.2  32  17  93.0  38.5  29.5  900
21 Hilton Denver City Center 16  20  (17.1) 45  50  (10.6) 36.3  39.2  (290)
22 Royal Palm South Beach Miami 14  14  (0.9) 39  38  3.2  36.5  38.0  (150)
23 DoubleTree Hotel Washington DC – Crystal City 12  45.2  43  37  13.8  28.2  22.1  610
24 DoubleTree Hotel San Jose 15  (83.1) 29  50  (41.7) 8.7  29.9  (2,120)
25 Juniper Hotel Cupertino, Curio Collection (75.0) 11  20  (43.3) 15.7  35.7  (2,000)
Total Core Hotels 606  644  (5.9) 2,047  2,101  (2.5) 29.6  30.6  (100)
All Other Hotels 74  83  (11.4) 394  388  1.5  18.7  21.4  (270)
Total Comparable Hotels
$ 680  $ 727  (6.5) % $ 2,441  $ 2,489  (1.9) % 27.8  % 29.2  % (140) bps
(1)Calculated based on unrounded numbers.
(2)In Q3 2023, Park's Chicago hotels benefited from a property tax reassessment resulting in an approximately $8 million benefit. Additionally Park's Chicago hotels received a grant of approximately $2 million under the Back-to-Business Illinois Hotel Jobs and Recovery Grant Program, which offset payroll expenses.
(3)In mid-May 2023, operations at the Casa Marina Key West, Curio Collection, were suspended for a full-scale renovation and partially reopened in October 2023, with all rooms reopened by December 2023.
35
parklogo.jpg


   

Properties Acquired and Sold
properties.jpg
36
parklogo.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.
37
parklogo.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 
_____________________________________
(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.
38
parklogo.jpg

Properties Acquired and Sold (continued)
Properties Sold (continued)
Hotel Location Month Sold Room Count Gross Proceeds
(in millions)
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(1)
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(2)
Las Vegas, Nevada October 2022 190 11.2 
2022 Total (7 Hotels) 2,207 $ 316.9 
2023 Sales:
Hilton Miami Airport Miami, Florida February 2023 508 $ 118.3 
2023 Total (1 Hotel) 508 $ 118.3 
Grand Total(3) (36 Hotels)
10,247 $ 2,135.6 
_____________________________________
(1)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.
(2)The unconsolidated hotel was sold for total gross proceeds of approximately $22 million, of which $11.2 million represents Park’s pro-rata share.
(3)To date, Park has sold its interest in 36 hotels. In addition, four other properties were subject to ground leases that either expired or were terminated by Park or the landlord, and consequently turned over to the landlord. Further, the two Hilton San Francisco Hotels were placed into receivership in October 2023.
39
parklogo.jpg



Comparable Supplementary Financial Information
current.jpg
40
parklogo.jpg

Comparable Supplementary Financial Information
Historical Comparable Full-Year Hotel Metrics
Three Months Ended Full-Year
March 31, June 30, September 30, December 31, December 31,
(unaudited) 2023 2023 2023 2023 2023
Comparable RevPAR $ 162.91  $ 191.03  $ 182.08  $ 178.25  $ 178.62 
Comparable Occupancy 67.3  % 76.9  % 75.3  % 71.0  % 72.7  %
Comparable ADR $ 241.96  $ 248.33  $ 241.74  $ 250.93  $ 245.80 
Total Revenues $ 648  $ 714  $ 679  $ 657  $ 2,698 
Operating income (loss) $ 80  $ (98) $ 85  $ 276  $ 343 
Operating income (loss) margin(1)
12.4  % (13.7) % 12.5  % 42.0  % 12.7  %
Comparable Hotel Revenues (in millions) $ 573  $ 643  $ 606  $ 619  $ 2,441 
Comparable Hotel Adjusted EBITDA (in millions) $ 145  $ 192  $ 172  $ 171  $ 680 
Comparable Hotel Adjusted EBITDA margin(1)
25.3  % 29.9  % 28.4  % 27.5  % 27.8  %
Three Months Ended Full-Year
March 31, June 30, September 30, December 31, December 31,
2022 2022 2022 2022 2022
Comparable RevPAR $ 126.90  $ 181.45  $ 177.12  $ 171.21  $ 164.33 
Comparable Occupancy 54.9  % 73.6  % 72.6  % 69.5  % 67.8  %
Comparable ADR $ 230.99  $ 246.31  $ 243.91  $ 246.35  $ 242.61 
Total Revenues $ 479  $ 695  $ 662  $ 665  $ 2,501 
Operating income $ $ 119  $ 92  $ 84  $ 296 
Operating income margin(1)
0.1  % 17.1  % 13.9  % 12.6  % 11.8  %
Comparable Hotel Revenues (in millions) $ 429  $ 613  $ 584  $ 590  $ 2,216 
Comparable Hotel Adjusted EBITDA (in millions) $ 95  $ 199  $ 162  $ 167  $ 623 
Comparable Hotel Adjusted EBITDA margin(1)
22.1  % 32.6  % 27.7  % 28.2  % 28.1  %
Three Months Ended Full-Year
March 31, June 30, September 30, December 31, December 31,
2019 2019 2019 2019 2019
Comparable RevPAR $ 164.00  $ 188.52  $ 182.97  $ 173.93  $ 177.40 
Comparable Occupancy 76.2  % 84.8  % 83.4  % 79.6  % 81.1  %
Comparable ADR $ 215.36  $ 222.26  $ 219.29  $ 218.44  $ 218.94 
Total Revenues $ 659  $ 703  $ 672  $ 810  $ 2,844 
Operating income $ 129  $ 111  $ 38  $ 148  $ 426 
Operating income margin(1)
19.5  % 15.8  % 5.8  % 18.2  % 15.0  %
Comparable Hotel Revenues (in millions) $ 578  $ 655  $ 619  $ 637  $ 2,489 
Comparable Hotel Adjusted EBITDA (in millions) $ 154  $ 205  $ 178  $ 190  $ 727 
Comparable Hotel Adjusted EBITDA margin(1)
26.7  % 31.4  % 28.7  % 29.8  % 29.2  %
_____________________________________
(1)Percentages are calculated based on unrounded numbers.
41
parklogo.jpg

Comparable Supplementary Financial Information (continued)
Historical Comparable Hotel Adjusted EBITDA – Full-Year 2023
Three Months Ended Full-Year
(unaudited, in millions) March 31, June 30, September 30, December 31, December 31,
2023 2023 2023 2023 2023
Net income (loss) $ 33  $ (146) $ 31  $ 188  $ 106 
Depreciation and amortization expense 64  64  65  94  287 
Interest income (10) (10) (9) (9) (38)
Interest expense 52  52  51  52  207 
Interest expense associated with hotels in receivership 14  14  45 
Income tax expense —  33  38 
Interest expense, income tax and depreciation and amortization
   included in equity in earnings from investments in affiliates
EBITDA 152  (26) 154  373  653 
Gain on sales of assets, net (15) —  —  —  (15)
Gain on derecognition of assets(1)
—  —  —  (221) (221)
Gain on sale of investments in affiliates(2)
—  (3) —  —  (3)
Share-based compensation expense 18 
Casualty and impairment loss 203  —  —  204 
Other items 23 
Adjusted EBITDA 146  187  163  163  659 
Less: Adjusted EBITDA from hotels disposed of (2) (1) —  —  (3)
Less: Adjusted EBITDA from the Hilton San Francisco Hotels (5) (1) (3)
Comparable Adjusted EBITDA 139  187  162  165  653 
Less: Adjusted EBITDA from investments in affiliates (7) (8) (4) (5) (24)
Add: All other(3)
13  13  14  11  51 
Comparable Hotel Adjusted EBITDA $ 145  $ 192  $ 172  $ 171  $ 680 
_____________________________________
(1)For the three months and year ended December 31, 2023, represents the gain from derecognizing the Hilton San Francisco Hotels from Park's consolidated balance sheet in October 2023, when the receiver took control of the hotels.
(2)Included in other (loss) gain, net in the consolidated statements of operations.
(3)Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the consolidated statements of operations.
42
parklogo.jpg

Comparable Supplementary Financial Information (continued)
Historical Comparable Hotel Adjusted EBITDA – Full-Year 2022
  Three Months Ended Full-Year
(unaudited, in millions) March 31, June 30, September 30, December 31, December 31,
2022 2022 2022 2022 2022
Net (loss) income $ (56) $ 154  $ 40  $ 35  $ 173 
Depreciation and amortization expense 69 68 67 65 269
Interest income (1) (4) (8) (13)
Interest expense 55 55 53 54 217
Interest expense associated with hotels in receivership 7 7 8 8 30
Income tax expense (benefit) 1 (3) 2
Interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates
1 4 2 2 9
EBITDA 76 288 163 158 685
Loss (gain) on sales of assets, net(1)
1 (14) (9) (22)
Gain on sale of investments in affiliates(2)
(92) (92)
Share-based compensation expense 4 5 4 4 17
Casualty loss 1 3 2 6
Other items 2 4 2 4 12
Adjusted EBITDA 82 207 158 159 606
Less: Adjusted EBITDA from hotels disposed of (6) (6) (2) (4) (18)
Less: Adjusted EBITDA from investments in affiliates disposed of
(2) (4) (2) (8)
Less: Adjusted EBITDA from the Hilton San Francisco Hotels
12 (3) (3) 5 11
Comparable Adjusted EBITDA
86 194 151 160 591
Less: Adjusted EBITDA from investments in affiliates (3) (7) (2) (5) (17)
Add: All other(3)
12 12 13 12 49
Comparable Hotel Adjusted EBITDA
$ 95  $ 199  $ 162  $ 167  $ 623 
_____________________________________
(1)For the three months and year ended December 31, 2022, includes a gain of $9 million on the sale of the DoubleTree Hotel Las Vegas Airport included in equity in earnings (losses) from investments in affiliates in the consolidated statements of operations.
(2)Included in other (loss) gain, net in the consolidated statements of operations.
(3)Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the consolidated statements of operations.
43
parklogo.jpg

Comparable Supplementary Financial Information (continued)
Historical Comparable 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  $ $ 126  $ 316 
Depreciation and amortization expense 62 61 61 80 264
Interest income (1) (2) (2) (1) (6)
Interest expense 25 26 25 34 110
Interest expense associated with hotels in receivership 7 7 8 8 30
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
Adjusted EBITDA 176  207  180  223  786 
Add: Adjusted EBITDA from hotels acquired 37 53 39 129
Less: Adjusted EBITDA from hotels disposed of (31) (30) (19) (18) (98)
Less: Adjusted EBITDA from investments in affiliates disposed of (3) (5) (5) (3) (16)
Less: Adjusted EBITDA from the Hilton San Francisco Hotels (33) (27) (25) (21) (106)
Comparable Adjusted EBITDA(2)
146  198  170  181  695 
Less: Adjusted EBITDA from investments in affiliates (7) (7) (4) (3) (21)
Add: All other(3)
15 14 12 12 53
Comparable Hotel Adjusted EBITDA $ 154  $ 205  $ 178  $ 190  $ 727 
_____________________________________
(1)Included in other (loss) gain, 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 Comparable Adjusted EBITDA would have been $680 million.
(3)Includes other revenues and other expenses, non-income taxes on TRS leases included in other property expenses and corporate general and administrative expenses in the consolidated statements of operations.
44
parklogo.jpg

Comparable Supplementary Financial Information (continued)
Historical Comparable Full-Year Hotel Revenues – 2023, 2022 and 2019
Three Months Ended Full-Year
(unaudited, in millions) March 31,
2023
June 30,
2023
September 30,
2023
December 31,
2023
December 31,
2023
Total Revenues $ 648  $ 714  $ 679  $ 657  $ 2,698 
Less: Other revenue (20) (22) (22) (21) (85)
Less: Revenues from hotels disposed of (7) (3) —  —  (10)
Less: Revenues from the Hilton San Francisco Hotels
(48) (46) (51) (17) (162)
Comparable Hotel Revenues $ 573  $ 643  $ 606  $ 619  $ 2,441 
Three Months Ended Full-Year
March 31,
2022
June 30,
2022
September 30,
2022
December 31,
2022
December 31,
2022
Total Revenues $ 479  $ 695  $ 662  $ 665  $ 2,501 
Less: Other revenue (16) (19) (19) (21) (75)
Less: Revenues from hotels disposed of (20) (20) (11) (14) (65)
Less: Revenues from the Hilton San Francisco Hotels
(14) (43) (48) (40) (145)
Comparable Hotel Revenues $ 429  $ 613  $ 584  $ 590  $ 2,216 
Three Months Ended Full-Year
March 31,
2019
June 30,
2019
September 30,
2019
December 31,
2019
December 31,
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 (98) (92) (70) (70) (330)
Less: Revenues from the Hilton San Francisco Hotels
(95) (88) (86) (85) (354)
Comparable Hotel Revenues $ 578  $ 655  $ 619  $ 637  $ 2,489 
45
parklogo.jpg



Capital Structure
capital.jpg

46
parklogo.jpg

Capital Structure
Fixed and Variable Rate Debt
(unaudited, dollars in millions)
Debt Collateral Interest Rate Maturity Date
As of December 31, 2023
Fixed Rate Debt
Mortgage loan Hilton Denver City Center 4.90%
June 2024(1)
$ 54 
Mortgage loan Hyatt Regency Boston 4.25% July 2026 128 
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 159 
Mortgage loan DoubleTree Hotel Ontario Airport 5.37% May 2027 30 
2025 Senior Notes 7.50% June 2025 650 
2028 Senior Notes 5.88% October 2028 725 
2029 Senior Notes 4.88% May 2029 750 
Finance Lease Obligations 7.66% 2024 to 2028
Total Fixed Rate Debt
5.24%(2)
3,786 
Variable Rate Debt
Revolver(3)
Unsecured
SOFR + 2.10%
December 2026 — 
Total Variable Rate Debt 7.44% — 
Add: unamortized premium
Less: unamortized deferred financing costs and discount (22)
Total Debt(4)(5)
5.24%(2)
$ 3,765 
(1)The loan matures in August 2042 but is callable by the lender with six months of notice. As of December 31, 2023, Park had not received notice from the lender.
(2)Calculated on a weighted average basis.
(3)Park has approximately $950 million of available capacity under the Revolver.
(4)Excludes $164 million of Park’s share of debt of its unconsolidated joint ventures.
(5)Excludes the SF Mortgage Loan, which is included in debt associated with hotels in receivership in Park's consolidated balance sheets. In June 2023, Park ceased making debt service payments toward the non-recourse SF Mortgage Loan, and Park received a notice of default. The stated rate on the loan is 4.11%, however, beginning June 1, 2023, the default interest rate on the loan is 7.11%. Additionally, beginning June 1, 2023, the loan accrues a monthly late payment administrative fee of 3% of the monthly amount due. In October 2023, the Hilton San Francisco Hotels were placed into court-ordered receivership, and thus, Park has no further economic interest in the operations of the hotels.
47
parklogo.jpg



Definitions
definition.jpg
48
parklogo.jpg

Definitions
Comparable
The Company presents certain data for its consolidated hotels on a Comparable basis as supplemental information for investors: Comparable Hotel Revenues, Comparable RevPAR, Comparable Occupancy, Comparable ADR, Comparable Hotel Adjusted EBITDA and Comparable Hotel Adjusted EBITDA Margin. The Company presents Comparable hotel results to help the Company and its investors evaluate the ongoing operating performance of its hotels. The Company’s Comparable metrics include results from hotels that were active and operating in Park's portfolio since January 1st of the previous year and property acquisitions as though such acquisitions occurred on the earliest period presented. Additionally, Comparable metrics exclude results from property dispositions that have occurred through February 27, 2024 and the Hilton San Francisco Hotels, which were placed into receivership at the end of October 2023.
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin
Earnings 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 from investments in affiliates.

Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude the following items that are not reflective of Park's ongoing operating performance or incurred in the normal course of business, and thus, excluded from management's analysis in making day-to-day operating decisions and evaluations of Park's operating performance against other companies within its industry:
•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.
49
parklogo.jpg

Definitions (continued)
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.
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
50
parklogo.jpg

Definitions (continued)
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;
•Casualty gains or losses; 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) debt 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. 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
51
parklogo.jpg

Definitions (continued)
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 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 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. 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.
52
parklogo.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
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
Meredith Jensen HSBC Global Research (212) 525-6858 meredith.jensen@us.hsbc.com
David Katz Jefferies (212) 323-3355 dkatz@jefferies.com
Joe Greff JP Morgan (212) 622-0548 joseph.greff@jpmorgan.com
Stephen Grambling Morgan Stanley (212) 761-1010 stephen.grambling@morganstanley.com
Bill Crow Raymond James (727) 567-2594 bill.crow@raymondjames.com
Patrick Scholes Truist Securities (212) 319-3915 patrick.scholes@research.Truist.com
Robin Farley UBS (212) 713-2060 robin.farley@ubs.com
Richard Anderson Wedbush Securities Inc. (212) 938-9949 richard.anderson@wedbush.com
Dori Kesten Wells Fargo (617) 603-4262 dori.kesten@wellsfargo.com
53
parklogo.jpg