株探米国株
日本語 英語
エドガーで原本を確認する
0001617406false00016174062025-07-312025-07-31

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
______________________________________________________________________________________
FORM 8-K
______________________________________________________________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 31, 2025
______________________________________________________________________________________
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 July 31, 2025, Park Hotels & Resorts Inc. (the “Company”) issued a press release announcing its results of operations for the second quarter ended June 30, 2025 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: July 31, 2025
By: /s/ Sean M. Dell’Orto
Sean M. Dell’Orto
Executive Vice President, Chief Financial Officer and Treasurer

EX-99.1 2 earningsreleaseex991-live.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 Second Quarter 2025 Results
TYSONS, VA (July 31, 2025) – Park Hotels & Resorts Inc. (“Park” or the “Company”) (NYSE: PK) today announced results for the second quarter ended June 30, 2025 and provided an operational update.
Second Quarter Highlights Include:
•Comparable RevPAR was $195.68, a decrease of (1.6)% compared to the same period in 2024, or only a (0.6)% decrease when excluding the Royal Palm South Beach Miami, a Tribute Portfolio Resort (“Royal Palm”), which suspended operations in mid-May 2025 for a comprehensive renovation;
•Net loss and net loss attributable to stockholders were $(2) million and $(5) million, respectively;
•Adjusted EBITDA was $183 million;
•Diluted loss per share was $(0.02);
•Diluted Adjusted FFO per share was $0.64;
•Sold the 316-room Hyatt Centric Fisherman’s Wharf located in San Francisco, California for $80 million, or $253,000 per key. The sale price represents 64.0x 2024 EBITDA of the hotel. Proceeds from the sale will be used for ongoing return on investment projects in Park’s portfolio and for other general corporate purposes;
•In July 2025, made the decision to permanently close the Embassy Suites Kansas City Plaza, which Park anticipates will occur during the third quarter of 2025. In connection with that decision, Park entered into an agreement with the ground lessor of the hotel to terminate the ground lease at the end of September 2025. The Embassy Suites Kansas City Plaza is projected to generate an insignificant amount of EBITDA during 2025; and
•Park’s Hawaii’s hotels did not sustain any damage following the tsunami warnings issued throughout the Pacific Ocean that were triggered by the 8.8 magnitude earthquake off the Russian coast that occurred on July 29, 2025.

Thomas J. Baltimore, Jr., Chairman and Chief Executive Officer, stated, “We remain laser-focused on our strategic objective of reshaping the portfolio through non-core asset dispositions, as evidenced by the successful closing on the sale of the Hyatt Centric Fisherman’s Wharf for total proceeds of $80 million, representing a 64.0x multiple on 2024 EBITDA of the hotel, and with several other non-core assets in various stages of the marketing process, while reallocating and investing this capital in our iconic portfolio, like the Royal Palm hotel in Miami, which recently commenced a transformative renovation. With liquidity of approximately $1.3 billion, we remain well-positioned for long-term growth and committed to creating long-term shareholder value.

I was encouraged by our second quarter results, with Comparable RevPAR declining by less than 1% excluding the Royal Palm in Miami. Results were driven by ongoing improvements in business travel in key urban markets, including San Francisco, New York, Denver and Boston, with our urban portfolio generating a 3% increase in Comparable RevPAR compared to prior year, including a 17% increase in Comparable RevPAR at the JW Marriott San Francisco Union Square and a 10% increase in Comparable RevPAR at the Hilton New York Midtown. Additionally, strength from certain of our resort hotels, including the Waldorf Astoria Orlando where RevPAR increased nearly 24% compared to the prior year from increases in both group and transient demand and the Hilton Caribe in Puerto Rico where RevPAR increased nearly 18% compared to prior year from an increase in transient demand, offset softness at the Hilton Hawaiian Village Waikiki Beach Resort as it continues to stabilize and re-gain market share following labor strikes in late 2024. I am also incredibly proud of the efforts by our team to maintain effective cost controls across the portfolio resulting in total expense growth of just 40 basis points this quarter, and continued savings expected over the back half of the year.”

1


Selected Statistical and Financial Information
(unaudited, amounts in millions, except RevPAR, ADR, Total RevPAR and per share data)
Three Months Ended June 30, Six Months Ended June 30,
2025 2024
Change(1)
2025 2024
Change(1)
Comparable RevPAR(2)
$ 195.68  $ 198.93  (1.6) % $ 187.01  $ 189.36  (1.2) %
Comparable Occupancy 76.5  % 77.4 % (0.9) % pts 72.8 % 74.4 % (1.6) % pts
Comparable ADR $ 255.76  $ 256.88  (0.4) % $ 256.75  $ 254.33  1.0  %
Comparable Total RevPAR $ 316.50  $ 319.11  (0.8) % $ 307.77  $ 308.36  (0.2) %
Net (loss) income
$ (2) $ 67  (103.0) % $ (59) $ 96  (161.5) %
Net (loss) income attributable to stockholders
$ (5) $ 64  (107.8) % $ (62) $ 92  (167.4) %
Operating income $ 65  $ 121  (46.3) % $ 72  $ 213  (66.4) %
Operating income margin 9.6 % 17.5 % (790)  bps 5.5 % 16.1 % (1,060)  bps
Comparable Hotel Adjusted EBITDA $ 191  $ 197  (3.2) % $ 342  $ 366  (6.5) %
Comparable Hotel Adjusted EBITDA margin 29.6 % 30.4 % (80)  bps 27.4 % 29.1 % (170)  bps
Adjusted EBITDA $ 183  $ 193  (5.2) % $ 327  $ 355  (7.9) %
Adjusted FFO attributable to stockholders $ 129  $ 137  (5.8) % $ 221  $ 248  (10.9) %
(Loss) earnings per share – Diluted(1)
$ (0.02) $ 0.30  (106.7) % $ (0.31) $ 0.44  (170.5) %
Adjusted FFO per share – Diluted(1)
$ 0.64  $ 0.65  (1.5) % $ 1.10  $ 1.18  (6.8) %
Weighted average shares outstanding – Diluted(3)
200 211 (11) 200 211 (11)
______________________________________________
(1)Amounts are calculated based on unrounded numbers.
(2)For the three and six months ended June 30, 2025, Comparable RevPAR excluding the Royal Palm, which suspended operations in mid-May 2025 for a comprehensive renovation, decreased (0.6)% and (0.7)%, respectively, compared to the same periods in 2024.
(3)Diluted loss per share for the three and six months ended June 30, 2025 was calculated based on weighted average shares of 199 million for both periods, which excludes shares that were anti-dilutive. For purposes of Diluted Adjusted FFO per share, weighted average shares were 200 million for both periods.

Operational Update
Results for Park’s Comparable hotels in each of the Company’s key markets and by hotel type are as follows:
(unaudited) Comparable ADR Comparable Occupancy Comparable RevPAR
Hotels Rooms 2Q25 2Q24
Change(1)
2Q25 2Q24 Change 2Q25 2Q24
Change(1)
Hawaii 2 3,525 $ 297.44  $ 304.25  (2.2) % 78.6 % 86.9 % (8.3) % pts $ 233.80  $ 264.54  (11.6) %
Orlando 3 2,325 247.38  239.96  3.1  74.9 68.4 6.5  185.19  164.01  12.9 
New York 1 1,878 333.86  314.23  6.2  91.7 88.7 3.0  306.08  278.70  9.8 
New Orleans 1 1,622 212.47  218.36  (2.7) 69.7 66.4 3.3  148.10  145.06  2.1 
Boston 3 1,536 278.26  279.37  (0.4) 88.0 85.9 2.1  244.91  239.91  2.1 
Southern California 5 1,773 222.72  224.55  (0.8) 79.4 81.8 (2.4) 176.85  183.69  (3.7)
Key West 2 461 500.67  555.43  (9.9) 85.9 77.0 8.9  429.94  427.75  0.5 
Chicago 3 2,467 236.39  246.98  (4.3) 69.5 70.7 (1.2) 164.31  174.63  (5.9)
Puerto Rico 1 652 274.31  288.67  (5.0) 92.6 74.8 17.8  254.02  216.03  17.6 
Washington, D.C. 2 1,085 211.32  212.73  (0.7) 77.3 81.8 (4.5) 163.32  173.88  (6.1)
Denver 1 613 189.21  204.90  (7.7) 79.9 69.4 10.5  151.26  142.28  6.3 
Miami(2)
1 393 296.94  252.49  17.6  30.7 83.9 (53.2) 91.31  212.07  (56.9)
Seattle 2 1,246 163.46  165.56  (1.3) 77.5 78.8 (1.3) 126.65  130.47  (2.9)
San Francisco 1 344 301.76  273.24  10.4  74.5 70.3 4.2  224.75  192.00  17.1 
Other 8 2,475 192.36  193.03  (0.3) 65.6 69.7 (4.1) 126.28  134.48  (6.1)
All Markets 36 22,395 $ 255.76  $ 256.88  (0.4) % 76.5 % 77.4 % (0.9) % pts $ 195.68  $ 198.93  (1.6) %
2



Comparable ADR Comparable Occupancy Comparable RevPAR
Hotels Rooms 2Q25 2Q24
Change(1)
2Q25 2Q24 Change 2Q25 2Q24
Change(1)
Resort 12 8,313 $ 291.37  $ 295.06  (1.2) % 76.8  % 79.4  % (2.6) % pts $ 223.64  $ 234.01  (4.4) %
Urban 12 8,647 254.93  254.13  0.3  77.1  75.1  2.0  196.45 190.83 2.9 
Airport 6 3,464 198.49  198.17  0.2  76.5  81.4  (4.9) 151.89 161.27 (5.8)
Suburban 6 1,971 207.23  209.76  (1.2) 73.0  73.0  —  151.30 153.05 (1.1)
All Types 36 22,395 $ 255.76  $ 256.88  (0.4) % 76.5  % 77.4  % (0.9) % pts $ 195.68  $ 198.93  (1.6) %
______________________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.

Park continued to see improvements in group demand at its urban hotels and certain resort hotels, and compared to the second quarter of 2024, group revenues at the Hilton Waikoloa Village increased 57%, while group revenues at the Waldorf Astoria Orlando, which
was ranked 4th Best Resort in Florida by Travel + Leisure in its 2025 World’s Best Awards, increased nearly 29% following its recent transformative renovation, increasing RevPAR by nearly 24% compared to the second quarter of 2024. Group revenues at the Hilton New York Midtown increased over 16% compared to the second quarter of 2024, increasing RevPAR by nearly 10% due to an increase in corporate demand.
At the end of June 2025, Comparable Group Revenue Pace for 2025 remained consistent to what 2024 group bookings were at the end of June 2024. While Comparable Group Revenue Pace for the third quarter of 2025 is projected to decrease (14)%, Park is expecting an increase to 18% for the fourth quarter of 2025, compared to what group bookings were for the same time periods in 2024 at the end of June 2024. Additionally, 2025 average Comparable group rates are projected to exceed 2024 average Comparable group rates by 5% for the same time period, with Comparable group rates for the third and fourth quarter of 2024 projected to exceed the average for the same time periods in 2024 by 2% and 6%, respectively.
Balance Sheet and Liquidity
As of June 30, 2025, Park’s liquidity was approximately $1.3 billion, including $950 million of available capacity under the Company’s revolving credit facility (“Revolver”). In addition, as of June 30, 2025, Park’s Net Debt was approximately $3.7 billion, and the weighted average maturity of Park’s consolidated debt is 2.7 years.
Park had the following debt outstanding as of June 30, 2025:
(unaudited, dollars in millions)     
Debt(1)
Collateral Interest Rate Maturity Date
As of
June 30, 2025
Fixed Rate Debt  
Mortgage loan Hilton Denver City Center 4.90%
December 2025(2)
$ 52 
Mortgage loan Hyatt Regency Boston 4.25% July 2026 123 
Mortgage loan Hilton Hawaiian Village Beach Resort 4.20% November 2026 1,275 
Mortgage loan Hilton Santa Barbara Beachfront Resort 4.17% December 2026 155 
Mortgage loan DoubleTree Hotel Ontario Airport 5.37% May 2027 30 
2028 Senior Notes Unsecured 5.88% October 2028 725 
2029 Senior Notes Unsecured 4.88% May 2029 750 
2030 Senior Notes Unsecured 7.00% February 2030 550 
Finance lease obligations 7.04% 2025 to 2028
Total Fixed Rate Debt  
5.11%(3)
  3,661 
Variable Rate Debt
Revolver(4)
Unsecured
SOFR + 2.00%(5)
December 2026 — 
2024 Term Loan Unsecured
SOFR + 1.95%(5)
May 2027 200 
Total Variable Rate Debt 6.37%   200 
Less: unamortized deferred financing costs and discount     (21)
Total Debt(1)(6)
5.18%(3)
$ 3,840 
_____________________________________________
(1)Excludes the $725 million non-recourse CMBS Loan (“SF Mortgage Loan”) secured by 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”), which is included in debt associated with hotels in receivership in Park’s condensed consolidated balance sheets. 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.
(2)The loan matures in August 2042 but is callable by the lender with six months notice. As of June 30, 2025, Park had not received notice from the lender.
(3)Calculated on a weighted average basis.
3


(4)As of July 31, 2025, Park has $950 million of available capacity under the Revolver with no outstanding letters of credit.
(5)SOFR includes a credit spread adjustment of 0.1%.
(6)Excludes $157 million of Park’s share of debt of its unconsolidated joint ventures.
Capital Investments
During the second quarter of 2025, Park spent nearly $45 million on capital improvements at its hotels and expects to incur approximately $310 million to $330 million in capital expenditures during 2025. During the second quarter of 2025, Park began the $103 million comprehensive renovation at the Royal Palm, which includes a full renovation of all 393 guestrooms at the oceanfront hotel, along with the addition of 11 new guestrooms. The project is expected to generate a 15% to 20% return on investment. Hotel operations were suspended beginning in mid-May 2025, with an expected reopening in May 2026, resulting in an anticipated $17 million of disruption to Hotel Adjusted EBITDA for 2025.
During the first quarter of 2025, Park successfully completed nearly $75 million in guestroom renovations and room conversions that began in 2024 at two of its flagship properties in Hawaii – the Rainbow Tower at the Hilton Hawaiian Village Waikiki Beach Resort and the Palace Tower at the Hilton Waikoloa Village. Park is scheduled to begin the second phase of renovations at both Hawaii properties in August 2025, alongside the second phase of guestroom renovations at the Hilton New Orleans Riverside which began in July 2025.
Recent and upcoming renovations and return on investment projects (“ROI”) include:
(dollars in millions)
Projects & Scope of Work
Start Date(1)
Completion Date(1)
Budget
Total Incurred as of June 30, 2025
Royal Palm
Full property renovation, including the renovation of 393 guestrooms and the addition of 11 guestrooms to increase the room count to 404 Started in Q2 2025 Q2 2026 $ 103  $ 25 
Hilton Hawaiian Village Waikiki Beach Resort
Phase 2: Renovation of 404 guestrooms and the addition of 14 guestrooms through the conversion of suites to increase room count at the Rainbow Tower to 822
Q3 2025 Q1 2026 $ 48  $ 15 
Hilton Waikoloa Village
Phase 2: Renovation of 203 guestrooms and the addition of 8 guestrooms through the conversion of suites to increase room count at the Palace Tower to 414
Q3 2025 Q1 2026 $ 36  $
Hilton New Orleans Riverside
Phase 2: Renovation of 428 guestrooms at the 1,167-room Main Tower
Started in Q3 2025 Q4 2025 $ 31  $ 13 
______________________________________________
(1)Start dates and completion dates are estimates unless noted.

Dividends
Park declared a second quarter 2025 cash dividend of $0.25 per share to stockholders of record as of June 30, 2025. The second quarter dividend was paid on July 15, 2025.
On July 25, 2025, Park declared a third quarter 2025 cash dividend of $0.25 per share to be paid on October 15, 2025 to stockholders of record as of September 30, 2025. The declared dividends translate to an annualized yield of approximately 9% based on Park’s closing stock price on July 29, 2025.

4


Full-Year 2025 Outlook
Park expects full-year 2025 operating results to be as follows:
(unaudited, dollars in millions, except per share amounts and RevPAR)
Full-Year 2025 Outlook
as of July 31, 2025
Full-Year 2025 Outlook
as of June 2, 2025
Change at
Midpoint
Metric Low High Low High
Comparable RevPAR $ 184  $ 187  $ 185  $ 191  $ (3)
Comparable RevPAR change vs. 2024 (2.0) % 0.0  % (1.0) % 2.0  % (150)  bps
Comparable RevPAR, excluding the Royal Palm $ 185  $ 189  $ 186  $ 192  $ (2)
Comparable RevPAR change vs. 2024, excluding the Royal Palm (1.0) % 1.0  % 0.0  % 3.0  % (150)  bps
Net (loss) income $ (53) $ (3) $ (10) $ 50  $ (48)
Net (loss) income attributable to stockholders $ (60) $ (10) $ (18) $ 42  $ (47)
(Loss) earnings per share – Diluted(1)
$ (0.30) $ (0.05) $ (0.09) $ 0.21  $ (0.24)
Operating income $ 212  $ 263  $ 243  $ 304  $ (36)
Operating income margin 8.4  % 10.2  % 9.5  % 11.6   % (130)  bps
Adjusted EBITDA $ 595  $ 645  $ 588  $ 648  $
Comparable Hotel Adjusted EBITDA margin(1)
26.1  % 27.5  % 25.7  % 27.3  % 30   bps
Comparable Hotel Adjusted EBITDA margin change vs. 2024(1)
(150)  bps (10)  bps (190)  bps (30) bps 30   bps
Adjusted FFO per share – Diluted(1)
$ 1.82  $ 2.08  $ 1.79  $ 2.09  $ 0.01 
______________________________________________
(1)Amounts are calculated based on unrounded numbers.
Park’s outlook is based in part on the following assumptions:

•Except where noted, includes the impact of renovations at the Royal Palm of approximately $17 million of Hotel Adjusted EBITDA and 40 bps of Comparable Hotel Adjusted EBITDA margin;
•Adjusted FFO excludes $54 million of default interest and late payment administrative fees associated with default of the SF Mortgage Loan through October 29, 2025 (when the receivership is currently expected to end upon the sale of the hotels pursuant to a purchase and sale agreement that has been executed), which began in June 2023 and is required to be recognized in interest expense until legal titles to the Hilton San Francisco Hotels are transferred;
•Fully diluted weighted average shares for the full-year 2025 of 200 million; and
•Park’s portfolio as of July 31, 2025 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 2025 outlook is based on several factors, many of which are outside the Company’s control, including uncertainty surrounding macro-economic factors, such as inflation, changes in interest rates and the possibility of an economic recession or slowdown, as well as the assumptions set forth above, all of which are subject to change. Additionally, Park’s full-year 2025 outlook does not include assumptions around the incremental impact of tariff announcements (including any foreign tariffs announced in response to changes in U.S. trade policy), or changes in travel patterns to the United States as a result of tariff or trade policy, as the net effect of such announcements cannot be ascertained or quantified at this time.
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.
5


Conference Call
Park will host a conference call for investors and other interested parties to discuss second quarter 2025 results on August 1, 2025 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’ Second Quarter 2025 Earnings Conference Call. Participants are encouraged to dial into the call or link to the webcast at least ten minutes prior to the scheduled start time.
A replay of the webcast will be available within 24 hours after the live event on the Investors section of Park’s website.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, but are not limited to, statements related to 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 elevated inflation and interest rates, potential economic slowdown or a recession and geopolitical conflicts or trends, including travel barriers or changes in travel preferences for U.S. destinations), the effects of competition and the effects of future legislation, executive action or regulations, tariffs, the expected completion of anticipated dispositions, the declaration, payment and any change in amounts 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.
All such 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 the results 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, 2024, as such factors may be updated from time to time in Park’s filings with the Securities and Exchange Commission (“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, FFO per share, Adjusted FFO per share, 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.
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 39 premium-branded hotels and resorts with approximately 25,000 rooms primarily located in prime city center and resort locations. Visit www.pkhotelsandresorts.com for more information.
6


PARK HOTELS & RESORTS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share and per share data)
June 30, 2025 December 31, 2024
  (unaudited)
ASSETS
Property and equipment, net $ 7,176  $ 7,398 
Contract asset 852  820 
Intangibles, net 41  41 
Cash and cash equivalents 319  402 
Restricted cash 28  38 
Accounts receivable, net of allowance for doubtful accounts of $3 and $4
129  131 
Prepaid expenses 72  69 
Other assets 69  71 
Operating lease right-of-use assets 184  191 
TOTAL ASSETS (variable interest entities – $209 and $223)
$ 8,870  $ 9,161 
LIABILITIES AND EQUITY    
Liabilities    
Debt $ 3,840  $ 3,841 
Debt associated with hotels in receivership 725  725 
Accrued interest associated with hotels in receivership 127  95 
Accounts payable and accrued expenses 237  226 
Dividends payable 55  138 
Due to hotel managers 114  138 
Other liabilities 165  179 
Operating lease liabilities 219  225 
Total liabilities (variable interest entities – $196 and $201)
5,482  5,567 
Stockholders’ Equity
Common stock, par value $0.01 per share, 6,000,000,000 shares authorized, 200,946,918 shares issued and 199,913,166 shares outstanding as of June 30, 2025 and 203,407,320 shares issued and 202,553,194 shares outstanding as of December 31, 2024
Additional paid-in capital 4,022  4,063 
Accumulated deficit (580) (420)
Total stockholders’ equity 3,444  3,645 
Noncontrolling interests (56) (51)
Total equity 3,388  3,594 
TOTAL LIABILITIES AND EQUITY $ 8,870  $ 9,161 
7


PARK HOTELS & RESORTS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions, except per share data)
Three Months Ended June 30, Six Months Ended June 30,
2025 2024 2025 2024
Revenues
Rooms $ 401  $ 416  $ 764  $ 790 
Food and beverage 180  182  362  364 
Ancillary hotel 68  66  131  128 
Other 23  22  45  43 
Total revenues 672  686  1,302  1,325 
Operating expenses
Rooms 105  105  205  207 
Food and beverage 122  121  245  244 
Other departmental and support 152  155  303  300 
Other property 50  57  107  109 
Management fees 31  33  61  63 
Impairment and casualty loss —  70  13 
Depreciation and amortization 122  64  191  129 
Corporate general and administrative 19  18  37  35 
Other 23  20  44  41 
Total expenses 624  580  1,263  1,141 
Gain on sale of assets, net —  — 
Gain on derecognition of assets 16  15  32  29 
Operating income 65  121  72  213 
Interest income 10 
Interest expense (53) (54) (105) (107)
Interest expense associated with hotels in receivership (16) (15) (32) (29)
Equity in earnings from investments in affiliates
Other (loss) gain, net (1) (3) (3)
(Loss) income before income taxes (1) 55  (57) 85 
Income tax (expense) benefit (1) 12  (2) 11 
Net (loss) income (2) 67  (59) 96 
Net income attributable to noncontrolling interests (3) (3) (3) (4)
Net (loss) income attributable to stockholders $ (5) $ 64  $ (62) $ 92 
(Loss) earnings per share:
(Loss) earnings per share – Basic $ (0.02) $ 0.31  $ (0.31) $ 0.44 
(Loss) earnings per share – Diluted $ (0.02) $ 0.30  $ (0.31) $ 0.44 
Weighted average shares outstanding – Basic 199 209 199 209
Weighted average shares outstanding – Diluted 199 211 199 211
8


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
EBITDA AND ADJUSTED EBITDA
(unaudited, in millions) Three Months Ended
June 30,
Six Months Ended
June 30,
2025 2024 2025 2024
Net (loss) income $ (2) $ 67  $ (59) $ 96 
Depreciation and amortization expense 122  64  191  129 
Interest income (2) (5) (5) (10)
Interest expense 53  54  105  107 
Interest expense associated with hotels in receivership(1)
16  15  32  29 
Income tax expense (benefit) (12) (11)
Interest income and expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates
EBITDA 190  185  270  345 
Gain on sales of assets, net (1) —  (1) — 
Gain on derecognition of assets(1)
(16) (15) (32) (29)
Share-based compensation expense
Impairment and casualty loss —  70  13 
Other items 11  11  17 
Adjusted EBITDA $ 183  $ 193  $ 327  $ 355 
______________________________________________
(1)For the three and six months ended June 30, 2025 and 2024, represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain on derecognition for the corresponding increase of the contract asset on the condensed consolidated balance sheets, as Park expects to be released from this obligation upon final resolution with the lender.
9


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
June 30,
Six Months Ended
June 30,
2025 2024 2025 2024
Adjusted EBITDA $ 183  $ 193  $ 327  $ 355 
Less: Adjusted EBITDA from investments in affiliates (5) (8) (13) (16)
Add: All other(1)
13  14  28  29 
Hotel Adjusted EBITDA 191  199  342  368 
Less: Adjusted EBITDA from hotels disposed of —  (2) —  (2)
Comparable Hotel Adjusted EBITDA $ 191  $ 197  $ 342  $ 366 
Three Months Ended
June 30,
Six Months Ended
June 30,
2025 2024 2025 2024
Total Revenues $ 672  $ 686  $ 1,302  $ 1,325 
Less: Other revenue (23) (22) (45) (43)
Less: Revenues from hotels disposed of (4) (14) (9) (26)
Comparable Hotel Revenues $ 645  $ 650  $ 1,248  $ 1,256 
Three Months Ended June 30, Six Months Ended June 30,
2025 2024
Change(2)
2025 2024
Change(2)
Total Revenues $ 672  $ 686  (2.0) % $ 1,302  $ 1,325  (1.7) %
Operating income $ 65  $ 121  (46.3) % $ 72  $ 213  (66.4) %
Operating income margin(2)
9.6  % 17.5 % (790)  bps 5.5  % 16.1 % (1,060)  bps
Comparable Hotel Revenues $ 645  $ 650  (0.7) % $ 1,248  $ 1,256  (0.7) %
Comparable Hotel Adjusted EBITDA $ 191  $ 197  (3.2) % $ 342  $ 366  (6.5) %
Comparable Hotel Adjusted EBITDA margin(2)
29.6 % 30.4 % (80) bps 27.4 % 29.1 % (170) 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 condensed consolidated statements of operations.
(2)Percentages are calculated based on unrounded numbers.
10


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
NAREIT FFO AND ADJUSTED FFO
(unaudited, in millions, except per share data)
Three Months Ended
June 30,
Six Months Ended
June 30,
2025 2024 2025 2024
Net (loss) income attributable to stockholders $ (5) $ 64  $ (62) $ 92 
Depreciation and amortization expense 122  64  191  129 
Depreciation and amortization expense attributable to noncontrolling interests (1) (1) (2) (2)
Gain on sales of assets, net (1) —  (1) — 
Gain on derecognition of assets(1)
(16) (15) (32) (29)
Impairment loss —  70  12 
Equity investment adjustments:
Equity in earnings from investments in affiliates
(2) (1) (2) (1)
Pro rata FFO of investments in affiliates
Nareit FFO attributable to stockholders 101  122  167  206 
Casualty loss —  —  — 
Share-based compensation expense
Interest expense associated with hotels in receivership(1)
16  15  32  29 
Other items
(5) 13 
Adjusted FFO attributable to stockholders $ 129  $ 137  $ 221  $ 248 
Nareit FFO per share – Diluted(2)
$ 0.51  $ 0.58  $ 0.83  $ 0.98 
Adjusted FFO per share – Diluted(2)
$ 0.64  $ 0.65  $ 1.10  $ 1.18 
Weighted average shares outstanding – Diluted
200  211  200  211 
______________________________________________
(1)For the three and six months ended June 30, 2025 and 2024, represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain on derecognition for the corresponding increase of the contract asset on the condensed consolidated balance sheets, as Park expects to be released from this obligation upon final resolution with the lender.
(2)Per share amounts are calculated based on unrounded numbers.
11


PARK HOTELS & RESORTS INC.
NON-GAAP FINANCIAL MEASURES RECONCILIATIONS
NET DEBT
(unaudited, in millions)
June 30, 2025
Debt $ 3,840 
Add: unamortized deferred financing costs and discount 21 
Debt, excluding unamortized deferred financing cost, premiums and discounts 3,861 
Add: Park’s share of unconsolidated affiliates debt, excluding unamortized deferred financing costs
157 
Less: cash and cash equivalents (319)
Less: restricted cash (28)
Net Debt $ 3,671 
12


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, 2025
 
Low Case
High Case
Net (loss) income $ (53) $ (3)
Depreciation and amortization expense 325  325 
Interest income (9) (9)
Interest expense 208  208 
Interest expense associated with hotels in receivership 54  54 
Income tax expense 14  14 
Interest expense, income tax and depreciation and amortization included in equity in earnings
   from investments in affiliates
EBITDA 547  597 
Gain on sale of assets, net (1) (1)
Gain on derecognition of assets (54) (54)
Share-based compensation expense 19  19 
Impairment loss 70  70 
Other items 14  14 
Adjusted EBITDA 595  645 
Less: Adjusted EBITDA from investments in affiliates (20) (20)
Add: All other 59  60 
Comparable Hotel Adjusted EBITDA $ 634  $ 685 
Year Ending
December 31, 2025
Low Case High Case
Total Revenues $ 2,531  $ 2,590 
Less: Other revenue (92) (92)
Hotel Revenues 2,439  2,498 
Less: Revenues from hotels disposed of (9) (9)
Comparable Hotel Revenues $ 2,430  $ 2,489 
Year Ending
December 31, 2025
Low Case High Case
Total Revenues $ 2,531  $ 2,590 
Operating income $ 212  $ 263 
Operating income margin(1)
8.4 % 10.2 %
Comparable Hotel Revenues $ 2,430  $ 2,489 
Comparable Hotel Adjusted EBITDA $ 634  $ 685 
Comparable Hotel Adjusted EBITDA margin(1)
26.1 % 27.5 %
______________________________________________
(1)Percentages are calculated based on unrounded numbers.
13


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, 2025
Low Case High Case
Net (loss) income attributable to stockholders $ (60) $ (10)
Depreciation and amortization expense 325  325 
Depreciation and amortization expense attributable to noncontrolling interests (4) (4)
Gain on sale of assets, net (1) (1)
Gain on derecognition of assets (54) (54)
Impairment loss 70  70 
Equity investment adjustments:
Equity in earnings from investments in affiliates (3) (3)
Pro rata FFO of equity investments
Nareit FFO attributable to stockholders 279  329 
Share-based compensation expense 19  19 
Interest expense associated with hotels in receivership 54  54 
Other items 11  13 
Adjusted FFO attributable to stockholders $ 363  $ 415 
Adjusted FFO per share – Diluted(1)
$ 1.82  $ 2.08 
Weighted average diluted shares outstanding 200 200
______________________________________________
(1)Per share amounts are calculated based on unrounded numbers.
14


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 July 31, 2025 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 also interest income and 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.
15


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. Further, the Company does not use or present EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA margin as measures of liquidity or cash flows.
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. Net Debt also excludes Debt associated with hotels in receivership.
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.
16


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.
17
EX-99.2 3 supplementexhibit992-live.htm EX-99.2 Supplement Exhibit 99.2 - LIVE
hhvcover.jpg
Exhibit 99.2
SECOND QUARTER 2025
SUPPLEMENTAL DATA
JUNE 30, 2025
a2025-04x29_14x35x17.jpg
2
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 39 premium-branded hotels and resorts with approximately 25,000 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 elevated inflation and interest rates, potential economic slowdown or a recession and geopolitical conflicts or trends, including
travel barriers or changes in travel preferences for U.S. destinations), the effects of competition and the effects of future legislation, executive action or regulations,
tariffs, the expected completion of anticipated dispositions, the declaration, payment and any change in amounts 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.
All such 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 the results 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, 2024, as such factors may be updated from time to time in Park’s filings with
the Securities and Exchange Commission (“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 presents certain non-generally accepted accounting principles (“GAAP”) financial measures in this presentation, including Nareit FFO attributable to stockholders,
Adjusted FFO attributable to stockholders, FFO per share, Adjusted FFO per share, 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.
toc.jpg
3
HILTON NEW ORLEANS RIVERSIDE
TABLE OF CONTENTS
Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Supplementary Financial Information  . . . . . . . . . . . . . . . . . . . .
Outlook and Assumptions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Portfolio and Operating Metrics  . . . . . . . . . . . . . . . . . . . . . . . . .
Properties Acquired and Sold . . . . . . . . . . . . . . . . . . . . . . . . . . .
Capital Structure . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Analyst Coverage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
waorlandodividercover.jpg
4
WALDORF ASTORIA ORLANDO
FINANCIAL
STATEMENTS
a2025-04x29_14x35x17.jpg
5
HILTON WAIKOLOA VILLAGE
FINANCIAL STATEMENTS
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share and per share data)
June 30, 2025
December 31, 2024
(unaudited)
ASSETS
Property and equipment, net
$7,176
$7,398
Contract asset
852
820
Intangibles, net
41
41
Cash and cash equivalents
319
402
Restricted cash
28
38
Accounts receivable, net of allowance for doubtful accounts of $3 and $4
129
131
Prepaid expenses
72
69
Other assets
69
71
Operating lease right-of-use assets
184
191
TOTAL ASSETS (variable interest entities – $209 and $223)
$8,870
$9,161
LIABILITIES AND EQUITY
Liabilities
Debt
$3,840
$3,841
Debt associated with hotels in receivership
725
725
Accrued interest associated with hotels in receivership
127
95
Accounts payable and accrued expenses
237
226
Dividends payable
55
138
Due to hotel managers
114
138
Other liabilities
165
179
Operating lease liabilities
219
225
Total liabilities (variable interest entities – $196 and $201)
5,482
5,567
Stockholders’ Equity
Common stock, par value $0.01 per share, 6,000,000,000 shares authorized, 200,946,918
shares issued and 199,913,166 shares outstanding as of June 30, 2025 and 203,407,320
shares issued and 202,553,194 shares outstanding as of December 31, 2024
2
2
Additional paid-in capital
4,022
4,063
Accumulated deficit
(580)
(420)
Total stockholders’ equity
3,444
3,645
Noncontrolling interests
(56)
(51)
Total equity
3,388
3,594
TOTAL LIABILITIES AND EQUITY
$8,870
$9,161
a2025-04x29_14x35x17.jpg
6
HILTON WAIKOLOA VILLAGE
FINANCIAL STATEMENTS
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions, except per share data)
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Revenues
Rooms
$401
$416
$764
$790
Food and beverage
180
182
362
364
Ancillary hotel
68
66
131
128
Other
23
22
45
43
Total revenues
672
686
1,302
1,325
Operating expenses
Rooms
105
105
205
207
Food and beverage
122
121
245
244
Other departmental and support
152
155
303
300
Other property
50
57
107
109
Management fees
31
33
61
63
Impairment and casualty loss
7
70
13
Depreciation and amortization
122
64
191
129
Corporate general and administrative
19
18
37
35
Other
23
20
44
41
Total expenses
624
580
1,263
1,141
Gain on sale of assets, net
1
1
Gain on derecognition of assets
16
15
32
29
Operating income
65
121
72
213
Interest income
2
5
5
10
Interest expense
(53)
(54)
(105)
(107)
Interest expense associated with hotels in receivership
(16)
(15)
(32)
(29)
Equity in earnings from investments in affiliates
2
1
2
1
Other (loss) gain, net
(1)
(3)
1
(3)
(Loss) income before income taxes
(1)
55
(57)
85
Income tax (expense) benefit
(1)
12
(2)
11
Net (loss) income
(2)
67
(59)
96
Net income attributable to noncontrolling interests
(3)
(3)
(3)
(4)
Net (loss) income attributable to stockholders
$(5)
$64
$(62)
$92
(Loss) earnings per share:
(Loss) earnings per share – Basic
$(0.02)
$0.31
$(0.31)
$0.44
(Loss) earnings per share – Diluted
$(0.02)
$0.30
$(0.31)
$0.44
Weighted average shares outstanding – Basic
199
209
199
209
Weighted average shares outstanding – Diluted
199
211
199
211
newyorkdividercover.jpg
7
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY
FINANCIAL
INFORMATION
a2025-04x29_14x35x17.jpg
8
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
EBITDA AND ADJUSTED EBITDA
(unaudited, in millions)
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Net (loss) income
$(2)
$67
$(59)
$96
Depreciation and amortization expense
122
64
191
129
Interest income
(2)
(5)
(5)
(10)
Interest expense
53
54
105
107
Interest expense associated with hotels in receivership(1)
16
15
32
29
Income tax expense (benefit)
1
(12)
2
(11)
Interest income and expense, income tax and depreciation
and amortization included in equity in earnings from
investments in affiliates
2
2
4
5
EBITDA
190
185
270
345
Gain on sale of assets, net
(1)
(1)
Gain on derecognition of assets(1)
(16)
(15)
(32)
(29)
Share-based compensation expense
5
5
9
9
Impairment and casualty loss
7
70
13
Other items
5
11
11
17
Adjusted EBITDA
$183
$193
$327
$355
_____________________________________
(1)For the three and six months ended June 30, 2025 and 2024, represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain
on derecognition for the corresponding increase of the contract asset on the condensed consolidated balance sheets, as Park expects to be released from this obligation upon final
resolution with the lender.
a2025-04x29_14x35x17.jpg
9
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
COMPARABLE HOTEL ADJUSTED EBITDA AND COMPARABLE HOTEL
    ADJUSTED EBITDA MARGIN
(unaudited, dollars in millions)
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Adjusted EBITDA
$183
$193
$327
$355
Less: Adjusted EBITDA from investments in affiliates
(5)
(8)
(13)
(16)
Add: All other(1)
13
14
28
29
Hotel Adjusted EBITDA
191
199
342
368
Less: Adjusted EBITDA from hotels disposed of
(2)
(2)
Comparable Hotel Adjusted EBITDA
$191
$197
$342
$366
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Total Revenues
$672
$686
$1,302
$1,325
Less: Other revenue
(23)
(22)
(45)
(43)
Less: Revenues from hotels disposed of
(4)
(14)
(9)
(26)
Comparable Hotel Revenues
$645
$650
$1,248
$1,256
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
Change(2)
2025
2024
Change(2)
Total Revenues
$672
$686
(2.0)%
$1,302
$1,325
(1.7)%
Operating income
$65
$121
(46.3)%
$72
$213
(66.4)%
Operating income margin(2)
9.6%
17.5%
(790) bps
5.5%
16.1%
(1,060) bps
Comparable Hotel Revenues
$645
$650
(0.7)%
$1,248
$1,256
(0.7)%
Comparable Hotel Adjusted EBITDA
$191
$197
(3.2)%
$342
$366
(6.5)%
Comparable Hotel Adjusted EBITDA margin(2)
29.6%
30.4%
(80) bps
27.4%
29.1%
(170) 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
condensed consolidated statements of operations.
(2)Percentages are calculated based on unrounded numbers.
a2025-04x29_14x35x17.jpg
10
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
NAREIT FFO AND ADJUSTED FFO
(unaudited, in millions, except per share data)
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Net (loss) income attributable to stockholders
$(5)
$64
$(62)
$92
Depreciation and amortization expense
122
64
191
129
Depreciation and amortization expense attributable to
noncontrolling interests
(1)
(1)
(2)
(2)
Gain on sales of assets, net
(1)
(1)
Gain on derecognition of assets(1)
(16)
(15)
(32)
(29)
Impairment loss
7
70
12
Equity investment adjustments:
Equity in earnings from investments in affiliates
(2)
(1)
(2)
(1)
Pro rata FFO of investments in affiliates
4
4
5
5
Nareit FFO attributable to stockholders
101
122
167
206
Casualty loss
1
Share-based compensation expense
5
5
9
9
Interest expense associated with hotels in receivership(1)
16
15
32
29
Other items
7
(5)
13
3
Adjusted FFO attributable to stockholders
$129
$137
$221
$248
Nareit FFO per share – Diluted(2)
$0.51
$0.58
$0.83
$0.98
Adjusted FFO per share – Diluted(2)
$0.64
$0.65
$1.10
$1.18
Weighted average shares outstanding – Diluted(3)
200
211
200
211
__________________________________________________________________________
(1)For the three and six months ended June 30, 2025 and 2024, represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain
on derecognition for the corresponding increase of the contract asset on the condensed consolidated balance sheets, as Park expects to be released from this obligation upon final
resolution with the lender.
(2)Per share amounts are calculated based on unrounded numbers.
(3)Derived from Park’s earnings per share calculations for each period presented; for shares outstanding as of June 30, 2025, see page 5.
a2025-04x29_14x35x17.jpg
11
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
GENERAL AND ADMINISTRATIVE EXPENSES
(unaudited, in millions)
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Corporate general and administrative expenses
$19
$18
$37
$35
Less:
Share-based compensation expense
5
5
9
9
Other corporate expenses
1
2
2
2
G&A, excluding expenses not included in Adjusted EBITDA
$13
$11
$26
$24
a2025-04x29_14x35x17.jpg
12
NEW YORK HILTON MIDTOWN
SUPPLEMENTARY FINANCIAL INFORMATION
NET DEBT AND NET DEBT TO COMPARABLE ADJUSTED EBITDA RATIO
(unaudited, in millions)
June 30, 2025
December 31, 2024
Debt
$3,840
$3,841
Add: unamortized deferred financing costs and discount
21
24
Debt, excluding unamortized deferred financing cost, premiums and discounts
3,861
3,865
Add: Park’s share of unconsolidated affiliates debt, excluding unamortized deferred financing costs
157
157
Less: cash and cash equivalents
(319)
(402)
Less: restricted cash
(28)
(38)
Net Debt
$3,671
$3,582
TTM Comparable Adjusted EBITDA(1)
$624
$648
Net Debt to TTM Comparable Adjusted EBITDA ratio
5.88x
5.53x
_____________________________________
(1)See pages 33 and 34 for trailing twelve months (“TTM”) Comparable Adjusted EBITDA as of June 30, 2025 and December 31, 2024, respectively.
casamarina.jpg
13
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND
ASSUMPTIONS
a2025-04x29_14x35x17.jpg
14
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND ASSUMPTIONS
FULL-YEAR 2025 OUTLOOK
Park expects full-year 2025 operating results to be as follows:
(unaudited, dollars in millions, except per share amounts and RevPAR)
Full-Year 2025 Outlook
as of July 31, 2025
Full-Year 2025 Outlook
as of June 2, 2025
Change at
Midpoint
Metric
Low
High
Low
High
Comparable RevPAR
$184
$187
$185
$191
$(3)
Comparable RevPAR change vs. 2024
(2.0)%
0.0%
(1.0)%
2.0%
(150) bps
Comparable RevPAR, excluding the Royal Palm(1)
$185
$189
$186
$192
$(2)
Comparable RevPAR change vs. 2024, excluding the Royal Palm(1)
(1.0)%
1.0%
0.0%
3.0%
(150) bps
Net (loss) income
$(53)
$(3)
$(10)
$50
$(48)
Net (loss) income attributable to stockholders
$(60)
$(10)
$(18)
$42
$(47)
(Loss) earnings per share – Diluted(2)
$(0.30)
$(0.05)
$(0.09)
$0.21
$(0.24)
Operating income
$212
$263
$243
$304
$(36)
Operating income margin
8.4%
10.2%
9.5%
11.6%
(130) bps
Adjusted EBITDA
$595
$645
$588
$648
$2
Comparable Hotel Adjusted EBITDA margin(2)
26.1%
27.5%
25.7%
27.3%
30 bps
Comparable Hotel Adjusted EBITDA margin change vs. 2024(2)
(150) bps
(10)bps
(190) bps
(30)bps
30 bps
Adjusted FFO per share – Diluted(2)
$1.82
$2.08
$1.79
$2.09
$0.01
__________________________________________________________________________
(1)Royal Palm South Beach Miami, a Tribute Portfolio Resort (“Royal Palm”).
(2)Amounts are calculated based on unrounded numbers.
Park’s outlook is based in part on the following assumptions:
•Except where noted, includes the impact of renovations at the Royal Palm of approximately $17 million of Hotel Adjusted EBITDA and 40 bps of
Comparable Hotel Adjusted EBITDA margin;
•Adjusted FFO excludes $54 million of default interest and late payment administrative fees associated with default of the SF Mortgage Loan through
October 29, 2025 (when the receivership is currently expected to end upon the sale of the hotels pursuant to a purchase and sale agreement that has been
executed), which began in June 2023 and is required to be recognized in interest expense until legal titles to the Hilton San Francisco Hotels are
transferred;
•Fully diluted weighted average shares for the full-year 2025 of 200 million; and
•Park’s portfolio as of July 31, 2025 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 2025 outlook is based on several factors, many of which are outside the Company’s control, including uncertainty surrounding macro-economic
factors, such as inflation, changes in interest rates and the possibility of an economic recession or slowdown, as well as the assumptions set forth above, all of
which are subject to change. Additionally, Park’s full-year 2025 outlook does not include assumptions around the incremental impact of tariff announcements
(including any foreign tariffs announced in response to changes in U.S. trade policy), or changes in travel patterns to the United States as a result of tariff or trade
policy, as the net effect of such announcements cannot be ascertained or quantified at this time.
a2025-04x29_14x35x17.jpg
15
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND ASSUMPTIONS
EBITDA, ADJUSTED EBITDA, COMPARABLE HOTEL ADJUSTED EBITDA AND
    COMPARABLE HOTEL ADJUSTED EBITDA MARGIN
Year Ending
(unaudited, in millions)
December 31, 2025
Low Case
High Case
Net (loss) income
$(53)
$(3)
Depreciation and amortization expense
325
325
Interest income
(9)
(9)
Interest expense
208
208
Interest expense associated with hotels in receivership
54
54
Income tax expense
14
14
Interest expense, income tax and depreciation and amortization included in equity in earnings
  from investments in affiliates
8
8
EBITDA
547
597
Gain on sale of assets, net
(1)
(1)
Gain on derecognition of assets
(54)
(54)
Share-based compensation expense
19
19
Impairment loss
70
70
Other items
14
14
Adjusted EBITDA
595
645
Less: Adjusted EBITDA from investments in affiliates
(20)
(20)
Add: All other
59
60
Comparable Hotel Adjusted EBITDA
$634
$685
a2025-04x29_14x35x17.jpg
16
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND ASSUMPTIONS
EBITDA, ADJUSTED EBITDA, COMPARABLE HOTEL ADJUSTED EBITDA AND
    COMPARABLE HOTEL ADJUSTED EBITDA MARGIN (CONTINUED)
Year Ending
December 31, 2025
Low Case
High Case
Total Revenues
$2,531
$2,590
Less: Other revenue
(92)
(92)
Hotel Revenues
2,439
2,498
Less: Revenues from hotels disposed of
(9)
(9)
Comparable Hotel Revenues
$2,430
$2,489
Year Ending
December 31, 2025
Low Case
High Case
Total Revenues
$2,531
$2,590
Operating income
$212
$263
Operating income margin(1)
8.4%
10.2%
Comparable Hotel Revenues
$2,430
$2,489
Comparable Hotel Adjusted EBITDA
$634
$685
Comparable Hotel Adjusted EBITDA margin(1)
26.1%
27.5%
_______________________________________________________________________________
(1)Percentages are calculated based on unrounded numbers.
a2025-04x29_14x35x17.jpg
17
CASA MARINA KEY WEST, CURIO COLLECTION
OUTLOOK AND ASSUMPTIONS
NAREIT FFO AND ADJUSTED FFO
Year Ending
(unaudited, in millions except per share data)
December 31, 2025
Low Case
High Case
Net (loss) income attributable to stockholders
$(60)
$(10)
Depreciation and amortization expense
325
325
Depreciation and amortization expense attributable to noncontrolling interests
(4)
(4)
Gain on sale of assets, net
(1)
(1)
Gain on derecognition of assets
(54)
(54)
Impairment loss
70
70
Equity investment adjustments:
Equity in earnings from investments in affiliates
(3)
(3)
Pro rata FFO of equity investments
6
6
Nareit FFO attributable to stockholders
279
329
Share-based compensation expense
19
19
Interest expense associated with hotels in receivership
54
54
Other items
11
13
Adjusted FFO attributable to stockholders
$363
$415
Adjusted FFO per share – Diluted(1)
$1.82
$2.08
Weighted average diluted shares outstanding
200
200
_____________________________________
(1)Per share amounts are calculated based on unrounded numbers.
waikoloacoverdivider.jpg
18
HILTON WAIKOLOA VILLAGE
PORTFOLIO
AND
OPERATING
METRICS
a2025-04x29_14x35x17.jpg
19
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
HOTEL PORTFOLIO AS OF JULY 31, 2025
Hotel Name
Total Rooms
Market
Meeting Space
(square feet)
Ownership
Equity
Ownership
Debt
(in millions)
Comparable Portfolio
 Hilton Hawaiian Village Waikiki Beach Resort
2,872
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
234,000
Fee Simple
100%
 DoubleTree Hotel Seattle Airport
850
Seattle
41,000
Leasehold
100%
 Hilton Orlando Lake Buena Vista
814
Orlando
87,000
Leasehold
100%
 Hilton Waikoloa Village
653
Hawaii
241,000
Fee Simple
100%
 Caribe Hilton
652
Puerto Rico
65,000
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%
$52
 Hilton Boston Logan Airport
604
Boston
30,000
Leasehold
100%
The Wade(1)
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%
$123
 Waldorf Astoria Orlando
502
Orlando
121,000
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
35,000
Fee Simple
100%
The Midland Hotel, a Tribute Portfolio Hotel(2)
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%
 Hilton Santa Barbara Beachfront Resort
360
Southern California
62,000
Fee Simple
50%
$155
 JW Marriott San Francisco Union Square
344
San Francisco
12,000
Leasehold
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%
_____________________________________
(1)In February 2025, the W Chicago – Lakeshore was converted to The Wade.
(2)In January 2025, the W Chicago – City Center was converted to The Midland Hotel, a Tribute Portfolio Hotel.
a2025-04x29_14x35x17.jpg
20
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
HOTEL PORTFOLIO AS OF JULY 31, 2025 (CONTINUED)
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
35,000
Leasehold
100%
 Embassy Suites Kansas City Plaza(2)
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 (36 Hotels)
22,395
2,154,000
$1,635
Unconsolidated Joint Venture Portfolio
 Hilton Orlando
1,424
Orlando
236,000
Fee Simple
20%
$105
 Capital Hilton
559
Washington, D.C.
30,000
Fee Simple
25%
$27
 Embassy Suites Alexandria Old Town
288
Washington, D.C.
11,000
Fee Simple
50%
$25
Total Unconsolidated Joint Venture Portfolio (3 Hotels)
2,271
277,000
$157
Grand Total (39 Hotels)
24,666
2,431,000
$1,792
_____________________________________
(1)Debt related to unconsolidated joint ventures is presented on a pro-rata basis.
(2)In July 2025, the Company made the decision to permanently close the Embassy Suites Kansas City Plaza, which Park anticipates will occur during the third quarter of 2025. In connection with that decision,
Park entered into an agreement with the ground lessor of the hotel to terminate the ground lease at the end of September 2025.
a2025-04x29_14x35x17.jpg
21
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
COMPARABLE HOTELS BY MARKET: Q2 2025 VS Q2 2024
(unaudited)
Comparable ADR
Comparable Occupancy
Comparable RevPAR
Comparable Total RevPAR
Hotels
Rooms
2Q25
2Q24
Change(1)
2Q25
2Q24
Change
2Q25
2Q24
Change(1)
2Q25
2Q24
Change(1)
Hawaii
2
3,525
$297.44
$304.25
(2.2)%
78.6%
86.9%
(8.3)% pts
$233.80
$264.54
(11.6)%
$411.22
$450.10
(8.6)%
Orlando
3
2,325
247.38
239.96
3.1
74.9
68.4
6.5
185.19
164.01
12.9
417.55
376.66
10.9
New York
1
1,878
333.86
314.23
6.2
91.7
88.7
3.0
306.08
278.70
9.8
461.99
439.12
5.2
New Orleans
1
1,622
212.47
218.36
(2.7)
69.7
66.4
3.3
148.10
145.06
2.1
266.43
254.33
4.8
Boston
3
1,536
278.26
279.37
(0.4)
88.0
85.9
2.1
244.91
239.91
2.1
308.57
310.09
(0.5)
Southern California
5
1,773
222.72
224.55
(0.8)
79.4
81.8
(2.4)
176.85
183.69
(3.7)
291.84
293.98
(0.7)
Key West
2
461
500.67
555.43
(9.9)
85.9
77.0
8.9
429.94
427.75
0.5
703.64
683.16
3.0
Chicago
3
2,467
236.39
246.98
(4.3)
69.5
70.7
(1.2)
164.31
174.63
(5.9)
251.10
262.67
(4.4)
Puerto Rico
1
652
274.31
288.67
(5.0)
92.6
74.8
17.8
254.02
216.03
17.6
397.62
338.77
17.4
Washington, D.C.
2
1,085
211.32
212.73
(0.7)
77.3
81.8
(4.5)
163.32
173.88
(6.1)
225.43
250.47
(10.0)
Denver
1
613
189.21
204.90
(7.7)
79.9
69.4
10.5
151.26
142.28
6.3
228.38
218.64
4.5
Miami(2)
1
393
296.94
252.49
17.6
30.7
83.9
(53.2)
91.31
212.07
(56.9)
114.38
282.14
(59.5)
Seattle
2
1,246
163.46
165.56
(1.3)
77.5
78.8
(1.3)
126.65
130.47
(2.9)
171.25
176.89
(3.2)
San Francisco
1
344
301.76
273.24
10.4
74.5
70.3
4.2
224.75
192.00
17.1
285.99
241.13
18.6
Other
8
2,475
192.36
193.03
(0.3)
65.6
69.7
(4.1)
126.28
134.48
(6.1)
174.60
180.98
(3.5)
All Markets
36
22,395
$255.76
$256.88
(0.4)%
76.5%
77.4%
(0.9)% pts
$195.68
$198.93
(1.6)%
$316.50
$319.11
(0.8)%
_____________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
a2025-04x29_14x35x17.jpg
22
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
COMPARABLE HOTELS BY MARKET: Q2 2025 VS Q2 2024 (CONTINUED)
(unaudited, dollars in millions)
Comparable Hotel Adjusted EBITDA
Comparable Hotel Revenue
Comparable Hotel Adjusted EBITDA Margin
Hotels
Rooms
2Q25
2Q24
Change(1)
2Q25
2Q24
Change(1)
2Q25
2Q24
Change
Hawaii
2
3,525
$45
$56
(19.4)%
$132
$144
(8.2)%
34.0%
38.7%
(470)
bps
Orlando
3
2,325
30
25
19.1
88
80
10.9
33.9
31.5
240
New York
1
1,878
17
14
20.4
79
75
5.2
20.9
18.3
260
New Orleans
1
1,622
14
13
12.1
39
38
4.8
36.8
34.4
240
Boston
3
1,536
16
16
0.2
43
43
(0.5)
36.8
36.5
30
Southern California
5
1,773
14
15
(2.6)
47
47
(0.7)
30.5
31.1
(60)
Key West
2
461
12
12
2.9
30
29
3.0
42.1
42.1
Chicago
3
2,467
16
15
1.8
56
59
(4.4)
27.8
26.1
170
Puerto Rico
1
652
7
5
31.2
24
20
17.4
28.6
25.6
300
Washington, D.C.
2
1,085
6
7
(32.0)
22
25
(10.0)
25.2
33.4
(820)
Denver
1
613
5
5
13.8
13
12
4.5
40.8
37.5
330
Miami(2)
1
393
4
(87.7)
4
10
(59.5)
11.0
36.4
(2,540)
Seattle
2
1,246
2
3
(23.8)
19
20
(3.2)
10.6
13.5
(290)
San Francisco
1
344
1
888.7
9
7
18.6
9.6
(1.5)
1,110
Other
8
2,475
6
7
(23.4)
40
41
(3.5)
14.8
18.6
(380)
All Markets
36
22,395
$191
$197
(3.2)%
$645
$650
(0.7)%
29.6%
30.4%
(80)
bps
_____________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
a2025-04x29_14x35x17.jpg
23
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
COMPARABLE HOTELS BY MARKET: YTD Q2 2025 VS YTD Q2 2024
(unaudited)
Comparable ADR
Comparable Occupancy
Comparable RevPAR
Comparable Total RevPAR
Hotels
Rooms
2025
2024
Change(1)
2025
2024
Change
2025
2024
Change(1)
2025
2024
Change(1)
Hawaii
2
3,525
$300.53
$307.75
(2.3)%
78.5%
88.6%
(10.1)% pts
$235.85
$272.53
(13.5)%
$415.88
$465.40
(10.6)%
Orlando
3
2,325
271.84
262.69
3.5
77.4
71.3
6.1
210.36
187.23
12.4
464.76
415.81
11.8
New York
1
1,878
305.89
287.08
6.6
81.2
81.7
(0.5)
248.30
234.53
5.9
383.56
381.58
0.5
New Orleans
1
1,622
236.41
223.29
5.9
69.4
70.8
(1.4)
163.98
157.90
3.8
295.03
276.99
6.5
Boston
3
1,536
239.24
238.39
0.4
80.7
80.1
0.6
193.00
190.88
1.1
251.08
253.74
(1.1)
Southern California
5
1,773
211.41
212.46
(0.5)
77.3
78.2
(0.9)
163.42
166.17
(1.7)
267.09
267.27
(0.1)
Key West
2
461
594.93
615.78
(3.4)
87.3
80.5
6.8
519.65
496.19
4.7
800.52
740.77
8.1
Chicago
3
2,467
212.34
216.97
(2.1)
55.5
56.3
(0.8)
117.83
122.04
(3.4)
191.29
191.83
(0.3)
Puerto Rico
1
652
307.86
319.94
(3.8)
92.4
79.3
13.1
284.49
253.67
12.1
427.04
377.87
13.0
Washington, D.C.
2
1,085
205.98
198.61
3.7
73.1
74.3
(1.2)
150.63
147.60
2.1
212.69
217.13
(2.0)
Denver
1
613
179.55
188.51
(4.8)
68.9
66.5
2.4
123.67
125.28
(1.3)
191.49
189.86
0.9
Miami(2)
1
393
342.32
302.23
13.3
58.4
85.2
(26.8)
199.93
257.63
(22.4)
256.73
333.48
(23.0)
Seattle
2
1,246
151.69
151.27
0.3
72.2
73.2
(1.0)
109.54
110.80
(1.1)
152.52
155.68
(2.0)
San Francisco
1
344
379.02
346.52
9.4
68.7
68.4
0.3
260.35
236.90
9.9
345.63
317.31
8.9
Other
8
2,475
189.07
189.78
(0.4)
61.9
65.8
(3.9)
117.00
124.79
(6.2)
165.95
171.49
(3.2)
All Markets
36
22,395
$256.75
$254.33
1.0%
72.8%
74.4%
(1.6)% pts
$187.01
$189.36
(1.2)%
$307.77
$308.36
(0.2)%
____________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
a2025-04x29_14x35x17.jpg
24
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
COMPARABLE HOTELS BY MARKET: YTD Q2 2025 VS YTD Q2 2024 (CONTINUED)
(unaudited, dollars in millions)
Comparable Hotel Adjusted EBITDA
Comparable Hotel Revenue
Comparable Hotel Adjusted EBITDA Margin
Hotels
Rooms
2025
2024
Change(1)
2025
2024
Change(1)
2025
2024
Change
Hawaii(2)
2
3,525
$91
$120
(24.6)%
$266
$297
(10.7)%
34.1%
40.4%
(630)
bps
Orlando
3
2,325
73
62
17.9
196
176
11.2
37.3
35.2
210
New York
1
1,878
12
11
5.8
130
130
9.3
8.8
50
New Orleans
1
1,622
34
30
15.5
87
82
5.9
39.7
36.4
330
Boston(3)
3
1,536
20
26
(23.8)
70
71
(1.6)
28.1
36.3
(820)
Southern California
5
1,773
22
24
(6.0)
86
86
(0.6)
25.9
27.4
(150)
Key West
2
461
31
28
10.6
67
62
7.5
46.2
44.9
130
Chicago
3
2,467
5
5
(8.4)
85
86
(0.8)
5.6
6.1
(50)
Puerto Rico
1
652
16
14
17.9
50
45
12.4
31.7
30.2
150
Washington, D.C.
2
1,085
10
12
(18.7)
42
43
(2.6)
23.2
27.8
(460)
Denver
1
613
7
7
(5.4)
21
21
0.3
32.1
34.0
(190)
Miami(4)
1
393
8
10
(26.6)
18
24
(23.4)
41.4
43.2
(180)
Seattle
2
1,246
1
2
(44.6)
34
35
(2.6)
3.7
6.5
(280)
San Francisco
1
344
5
3
49.1
22
20
8.3
21.7
15.8
590
Other
8
2,475
7
12
(27.1)
74
78
(3.8)
11.8
15.6
(380)
All Markets
36
22,395
$342
$366
(6.5)%
$1,248
$1,256
(0.7)%
27.4%
29.1%
(170)
bps
_____________________________________
(1)Calculated based on unrounded numbers.
(2)During Q1 2024, Park’s Hawaii hotels benefited from a state unemployment tax refund of approximately $4 million.
(3)During Q1 2024, Park’s Boston hotels benefited from a $5 million grant received from the Massachusetts Growth Capital Corporation’s Hotel & Motel Relief Grant Program.
(4)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
a2025-04x29_14x35x17.jpg
25
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
CORE HOTELS: Q2 2025 VS Q2 2024
(unaudited)
ADR
Occupancy
RevPAR
Total RevPAR
2Q25
2Q24
Change(1)
2Q25
2Q24
Change
2Q25
2Q24
Change(1)
2Q25
2Q24
Change(1)
Core Hotels
1
Hilton Hawaiian Village Waikiki Beach Resort
$297.43
$303.17
(1.9)%
79.2%
89.4%
(10.2)% pts
$235.49
$271.06
(13.1)%
$385.08
$432.46
(11.0)%
2
Hilton Waikoloa Village
297.52
309.83
(4.0)
76.1
76.1
226.38
235.74
(4.0)
526.21
528.08
(0.4)
3
Signia by Hilton Orlando Bonnet Creek
234.20
226.90
3.2
74.1
74.1
173.52
168.05
3.3
484.43
460.07
5.3
4
Waldorf Astoria Orlando
389.61
379.85
2.6
73.7
61.1
12.6
287.09
232.18
23.6
556.00
448.38
24.0
5
New York Hilton Midtown
333.86
314.23
6.2
91.7
88.7
3.0
306.08
278.70
9.8
461.99
439.12
5.2
6
Hilton New Orleans Riverside
212.47
218.36
(2.7)
69.7
66.4
3.3
148.10
145.06
2.1
266.43
254.33
4.8
7
Caribe Hilton
274.31
288.67
(5.0)
92.6
74.8
17.8
254.02
216.03
17.6
397.62
338.77
17.4
8
Hilton Boston Logan Airport
282.16
284.44
(0.8)
93.2
93.8
(0.6)
262.89
266.78
(1.5)
321.13
329.56
(2.6)
9
Hyatt Regency Boston
320.59
315.26
1.7
92.2
89.0
3.2
295.52
280.48
5.4
358.05
356.24
0.5
10
Hilton Santa Barbara Beachfront Resort
336.93
341.50
(1.3)
68.6
71.9
(3.3)
231.29
245.56
(5.8)
400.86
391.52
2.4
11
Hyatt Regency Mission Bay Spa and Marina
247.85
247.73
0.1
83.3
83.8
(0.5)
206.50
207.70
(0.6)
364.50
371.56
(1.9)
12
Casa Marina Key West, Curio Collection
525.31
568.30
(7.6)
84.7
75.6
9.1
444.92
429.69
3.5
741.02
703.76
5.3
13
The Reach Key West, Curio Collection
451.69
530.19
(14.8)
88.3
79.9
8.4
398.88
423.73
(5.9)
626.14
640.44
(2.2)
14
Hilton Chicago
227.16
233.97
(2.9)
71.2
72.1
(0.9)
161.63
168.55
(4.1)
276.97
283.71
(2.4)
15
Hilton Denver City Center
189.21
204.90
(7.7)
79.9
69.4
10.5
151.26
142.28
6.3
228.38
218.64
4.5
16
Royal Palm South Beach Miami(2)
296.94
252.49
17.6
30.7
83.9
(53.2)
91.31
212.07
(56.9)
114.38
282.14
(59.5)
17
DoubleTree Hotel Washington DC – Crystal City
208.01
209.15
(0.5)
79.7
85.9
(6.2)
165.80
179.69
(7.7)
220.61
242.41
(9.0)
18
Hilton McLean Tysons Corner
216.19
218.26
(0.9)
74.0
76.0
(2.0)
159.92
165.92
(3.6)
232.03
261.51
(11.3)
19
JW Marriott San Francisco Union Square
301.76
273.24
10.4
74.5
70.3
4.2
224.75
192.00
17.1
285.99
241.13
18.6
20
Juniper Hotel Cupertino, Curio Collection
209.67
202.22
3.7
71.6
76.0
(4.4)
150.11
153.72
(2.3)
166.61
172.52
(3.4)
Total Core Hotels (20 Hotels)
281.09
281.04
78.3
79.4
(1.1)
220.19
223.14
(1.3)
366.30
368.45
(0.6)
All Other Hotels (16 Hotels)
190.51
194.41
(2.0)
72.2
72.8
(0.6)
137.49
141.53
(2.9)
198.32
202.15
(1.9)
Total Comparable Hotels (36 Hotels)
$255.76
$256.88
(0.4)%
76.5%
77.4%
(0.9)% pts
$195.68
$198.93
(1.6)%
$316.50
$319.11
(0.8)%
_____________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
a2025-04x29_14x35x17.jpg
26
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
CORE HOTELS: Q2 2025 VS Q2 2024 (CONTINUED)
(unaudited, dollars in millions)
Hotel Adjusted EBITDA
Hotel Revenue
Hotel Adjusted EBITDA Margin
2Q25
2Q24
Change(1)
2Q25
2Q24
Change(1)
2Q25
2Q24
Change
Core Hotels
1
Hilton Hawaiian Village Waikiki Beach Resort
$36
$46
(20.8)%
$101
$113
(10.6)%
35.9%
40.5%
(460)
bps
2
Hilton Waikoloa Village
9
10
(13.0)
31
31
0.6
27.6
31.9
(430)
3
Signia by Hilton Orlando Bonnet Creek
17
15
10.9
44
42
5.3
38.4
36.5
190
4
Waldorf Astoria Orlando
8
5
44.7
25
20
24.0
30.5
26.1
440
5
New York Hilton Midtown
17
14
20.4
79
75
5.2
20.9
18.3
260
6
Hilton New Orleans Riverside
14
13
12.1
39
38
4.8
36.8
34.4
240
7
Caribe Hilton
7
5
31.2
24
20
17.4
28.6
25.6
300
8
Hilton Boston Logan Airport
6
6
0.1
18
18
(2.6)
33.1
32.2
90
9
Hyatt Regency Boston
7
7
(2.2)
16
16
0.5
42.4
43.6
(120)
10
Hilton Santa Barbara Beachfront Resort
6
6
6.2
13
13
2.4
47.9
46.2
170
11
Hyatt Regency Mission Bay Spa and Marina
4
4
(3.9)
15
15
(1.9)
24.4
24.9
(50)
12
Casa Marina Key West, Curio Collection
9
9
4.9
21
20
5.3
43.3
43.5
(20)
13
The Reach Key West, Curio Collection
3
3
(2.1)
9
9
(2.2)
39.2
39.1
10
14
Hilton Chicago
11
10
5.9
39
40
(2.4)
27.0
24.9
210
15
Hilton Denver City Center
5
5
13.8
13
12
4.5
40.8
37.5
330
16
Royal Palm South Beach Miami(2)
4
(87.7)
4
10
(59.5)
11.0
36.4
(2,540)
17
DoubleTree Hotel Washington DC – Crystal City
4
5
(28.8)
12
14
(9.0)
29.6
37.8
(820)
18
Hilton McLean Tysons Corner
2
3
(37.6)
10
11
(11.3)
19.4
27.6
(820)
19
JW Marriott San Francisco Union Square
1
888.7
9
7
18.6
9.6
(1.5)
1,110
20
Juniper Hotel Cupertino, Curio Collection
1
1
(18.9)
3
4
(3.4)
23.9
28.5
(460)
Total Core Hotels (20 Hotels)
167
171
(2.4)
525
528
(0.5)
31.6
32.2
(60)
All Other Hotels (16 Hotels)
24
26
(8.2)
120
122
(1.9)
20.8
22.2
(140)
Total Comparable Hotels (36 Hotels)
$191
$197
(3.2)%
$645
$650
(0.7)%
29.6%
30.4%
(80)
bps
_____________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
a2025-04x29_14x35x17.jpg
27
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
CORE HOTELS: YTD Q2 2025 VS YTD Q2 2024
(unaudited)
ADR
Occupancy
RevPAR
Total RevPAR
2025
2024
Change(1)
2025
2024
Change
2025
2024
Change(1)
2025
2024
Change(1)
Core Hotels
1
Hilton Hawaiian Village Waikiki Beach Resort
$295.84
$303.45
(2.5)%
78.3%
90.5%
(12.2)% pts
$231.78
$274.88
(15.7)%
$380.14
$441.99
(14.0)%
2
Hilton Waikoloa Village
320.94
329.38
(2.6)
79.1
79.6
(0.5)
253.73
262.16
(3.2)
573.03
568.91
0.7
3
Signia by Hilton Orlando Bonnet Creek
258.59
251.56
2.8
76.1
75.9
0.2
196.66
190.77
3.1
536.80
496.90
8.0
4
Waldorf Astoria Orlando
430.73
412.39
4.4
74.3
60.6
13.7
320.04
249.91
28.1
597.56
476.86
25.3
5
New York Hilton Midtown
305.89
287.08
6.6
81.2
81.7
(0.5)
248.30
234.53
5.9
383.56
381.58
0.5
6
Hilton New Orleans Riverside
236.41
223.29
5.9
69.4
70.8
(1.4)
163.98
157.90
3.8
295.03
276.99
6.5
7
Caribe Hilton
307.86
319.94
(3.8)
92.4
79.3
13.1
284.49
253.67
12.1
427.04
377.87
13.0
8
Hilton Boston Logan Airport
242.81
241.62
0.5
91.8
93.0
(1.2)
222.86
224.61
(0.8)
278.56
283.25
(1.7)
9
Hyatt Regency Boston
268.66
260.87
3.0
80.5
80.8
(0.3)
216.21
210.84
2.6
269.43
273.52
(1.5)
10
Hilton Santa Barbara Beachfront Resort
300.06
299.23
0.3
67.0
70.1
(3.1)
201.18
209.83
(4.1)
342.92
335.83
2.1
11
Hyatt Regency Mission Bay Spa and Marina
232.99
235.34
(1.0)
78.4
77.3
1.1
182.67
181.81
0.5
328.62
331.76
(0.9)
12
Casa Marina Key West, Curio Collection
620.56
630.71
(1.6)
86.8
78.9
7.9
538.73
497.55
8.3
835.59
752.23
11.1
13
The Reach Key West, Curio Collection
542.78
586.75
(7.5)
88.5
84.1
4.4
480.10
493.36
(2.7)
727.80
717.01
1.5
14
Hilton Chicago
202.61
205.03
(1.2)
59.9
57.9
2.0
121.40
118.77
2.2
222.15
213.04
4.3
15
Hilton Denver City Center
179.55
188.51
(4.8)
68.9
66.5
2.4
123.67
125.28
(1.3)
191.49
189.86
0.9
16
Royal Palm South Beach Miami(2)
342.32
302.23
13.3
58.4
85.2
(26.8)
199.93
257.63
(22.4)
256.73
333.48
(23.0)
17
DoubleTree Hotel Washington DC – Crystal City
200.47
194.06
3.3
75.6
77.4
(1.8)
151.54
150.20
0.9
203.83
206.56
(1.3)
18
Hilton McLean Tysons Corner
214.15
205.49
4.2
69.8
70.1
(0.3)
149.39
144.04
3.7
224.83
231.62
(2.9)
19
JW Marriott San Francisco Union Square
379.02
346.52
9.4
68.7
68.4
0.3
260.35
236.90
9.9
345.63
317.31
8.9
20
Juniper Hotel Cupertino, Curio Collection
214.83
205.92
4.3
66.1
72.6
(6.5)
141.98
149.39
(5.0)
157.44
169.42
(7.1)
Total Core Hotels (20 Hotels)
284.16
279.79
1.6
75.3
77.2
(1.9)
213.88
215.89
(0.9)
359.92
359.66
0.1
All Other Hotels (16 Hotels)
183.74
185.88
(1.1)
67.1
68.1
(1.0)
123.23
126.47
(2.6)
184.02
186.74
(1.5)
Total Comparable Hotels (36 Hotels)
$256.75
$254.33
1.0%
72.8%
74.4%
(1.6)% pts
$187.01
$189.36
(1.2)%
$307.77
$308.36
(0.2)%
_______________________________________________________________
(1)Calculated based on unrounded numbers.
(2)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
a2025-04x29_14x35x17.jpg
28
HILTON WAIKOLOA VILLAGE
PORTFOLIO AND OPERATING METRICS
CORE HOTELS: YTD Q2 2025 VS YTD Q2 2024 (CONTINUED)
(unaudited, dollars in millions)
Hotel Adjusted EBITDA
Hotel Revenue
Hotel Adjusted EBITDA Margin
2025
2024
Change(1)
2025
2024
Change(1)
2025
2024
Change
Core Hotels
1
Hilton Hawaiian Village Waikiki Beach Resort(2)
$69
$96
(28.8)%
$198
$230
(14.1)%
34.7%
41.9%
(720)
bps
2
Hilton Waikoloa Village(2)
22
24
(7.2)
68
67
1.1
32.5
35.4
(290)
3
Signia by Hilton Orlando Bonnet Creek
40
36
12.4
98
91
7.4
40.9
39.1
180
4
Waldorf Astoria Orlando
18
13
44.5
54
44
24.6
33.8
29.2
460
5
New York Hilton Midtown
12
11
5.8
130
130
9.3
8.8
50
6
Hilton New Orleans Riverside
34
30
15.5
87
82
5.9
39.7
36.4
330
7
Caribe Hilton
16
14
17.9
50
45
12.4
31.7
30.2
150
8
Hilton Boston Logan Airport(3)
8
10
(19.2)
30
31
(2.2)
26.5
32.1
(560)
9
Hyatt Regency Boston(3)
8
11
(23.6)
24
25
(2.0)
32.8
42.1
(930)
10
Hilton Santa Barbara Beachfront Resort
9
9
2.8
23
22
1.6
39.5
39.0
50
11
Hyatt Regency Mission Bay Spa and Marina
5
6
(8.9)
26
26
(1.5)
21.0
22.7
(170)
12
Casa Marina Key West, Curio Collection
22
20
13.5
47
43
10.5
47.2
45.9
130
13
The Reach Key West, Curio Collection
9
8
3.6
20
19
0.9
43.7
42.6
110
14
Hilton Chicago
7
5
43.7
62
60
3.7
11.6
8.4
320
15
Hilton Denver City Center
7
7
(5.4)
21
21
0.3
32.1
34.0
(190)
16
Royal Palm South Beach Miami(4)
8
10
(26.6)
18
24
(23.4)
41.4
43.2
(180)
17
DoubleTree Hotel Washington DC – Crystal City
6
8
(15.8)
23
24
(1.9)
27.6
32.1
(450)
18
Hilton McLean Tysons Corner
3
4
(23.9)
19
19
(3.5)
17.8
22.6
(480)
19
JW Marriott San Francisco Union Square
5
3
49.1
22
20
8.3
21.7
15.8
590
20
Juniper Hotel Cupertino, Curio Collection
1
2
(32.4)
6
7
(7.6)
20.2
27.6
(740)
Total Core Hotels (20 Hotels)
309
327
(4.8)
1,026
1,030
(0.4)
30.2
31.6
(140)
All Other Hotels (16 Hotels)
33
39
(20.2)
222
226
(2.0)
14.6
17.9
(330)
Total Comparable Hotels (36 Hotels)
$342
$366
(6.5)%
$1,248
$1,256
(0.7)%
27.4%
29.1%
(170)
bps
____________________________________________________
(1)Calculated based on unrounded numbers.
(2)During Q1 2024, Park’s Hawaii hotels benefited from a state unemployment tax refund of approximately $4 million.
(3)During Q1 2024, Park’s Boston hotels benefited from a $5 million grant received from the Massachusetts Growth Capital Corporation’s Hotel & Motel Relief Grant Program.
(4)In mid-May 2025, operations at the Royal Palm were suspended for a comprehensive renovation.
supplementlayout.jpg
29
HILTON DENVER CITY CENTER
PROPERTIES
ACQUIRED AND
SOLD
a2025-04x29_14x35x17.jpg
30
HILTON DENVER CITY CENTER
PROPERTIES ACQUIRED AND SOLD
TOTAL ACQUISITIONS
Year
Number of Hotels
Room Count
Total Consideration
(in millions)
2019
18
5,981
$2,500.0
18
5,981
$2,500.0
TOTAL SALES
Year
Number of Hotels
Room Count
Gross Proceeds(1)
(in millions)
2018
13
3,193
$519.0
2019
8
2,597
496.9
2020
2
700
207.9
2021
5
1,042
476.6
2022
7
2,207
316.9
2023
1
508
118.3
2024
2
769
76.3
2025
1
316
80.0
39(2)
11,332
$2,291.9
2025 SALES
Hotel
Location
Month Sold
Room Count
Gross Proceeds
(in millions)
Hyatt Centric Fisherman’s Wharf
San Francisco, California
May 2025
316
$80.0
316
$80.0
____________________________________
(1)Gross proceeds from the sale of joint ventures represent Park’s pro-rata share.
(2)To date, Park has sold its interest in 39 hotels. In addition, five 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.
signia.jpg
31
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE
SUPPLEMENTARY
FINANCIAL
INFORMATION
a2025-04x29_14x35x17.jpg
32
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE SUPPLEMENTARY FINANCIAL INFORMATION
HISTORICAL COMPARABLE TTM HOTEL METRICS
(unaudited, dollars in millions)
Three Months Ended
TTM
September 30,
December 31,
March 31,
June 30,
June 30,
2024
2024
2025
2025
2025
Comparable RevPAR
$191.32
$179.81
$178.24
$195.68
$186.28
Comparable Occupancy
77.9%
69.9%
69.1%
76.5%
73.4%
Comparable ADR
$245.46
$257.26
$257.86
$255.76
$253.85
Total Revenues
$649
$625
$630
$672
$2,576
Operating income
$95
$83
$7
$65
$250
Operating income margin(1)
14.6%
13.3%
1.1%
9.6%
9.7%
Comparable Hotel Revenues
$613
$595
$603
$645
$2,456
Comparable Hotel Adjusted EBITDA
$167
$148
$151
$191
$657
Comparable Hotel Adjusted EBITDA margin(1)
27.3%
24.8%
25.1%
29.6%
26.8%
Three Months Ended
Full-Year
March 31,
June 30,
September 30,
December 31,
December 31,
2024
2024
2024
2024
2024
Comparable RevPAR
$179.79
$198.93
$191.32
$179.81
$187.45
Comparable Occupancy
71.5%
77.4%
77.9%
69.9%
74.2%
Comparable ADR
$251.56
$256.88
$245.46
$257.26
$252.68
Total Revenues
$639
$686
$649
$625
$2,599
Operating income
$92
$121
$95
$83
$391
Operating income margin(1)
14.5%
17.5%
14.6%
13.3%
15.0%
Comparable Hotel Revenues
$606
$650
$613
$595
$2,464
Comparable Hotel Adjusted EBITDA
$169
$197
$167
$148
$681
Comparable Hotel Adjusted EBITDA margin(1)
27.9%
30.4%
27.3%
24.8%
27.6%
_____________________________________
(1)Percentages are calculated based on unrounded numbers.
slidelayout.jpg
33
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE SUPPLEMENTARY FINANCIAL INFORMATION
HISTORICAL COMPARABLE HOTEL ADJUSTED EBITDA – TTM 2025
Three Months Ended
TTM
(unaudited, in millions)
September 30,
December 31,
March  31,
June 30,
June 30,
2024
2024
2025
2025
2025
Net income (loss)
$57
$73
$(57)
$(2)
$71
Depreciation and amortization expense
63
65
69
122
319
Interest income
(6)
(5)
(3)
(2)
(16)
Interest expense
54
53
52
53
212
Interest expense associated with hotels in receivership(1)
15
16
16
16
63
Income tax (benefit) expense
2
(52)
1
1
(48)
Interest expense, income tax and depreciation and amortization
  included in equity in earnings from investments in affiliates
4
1
2
2
9
EBITDA
189
151
80
190
610
Gain on sales of assets, net
(8)
(1)
(9)
Gain on derecognition of assets(1)
(15)
(16)
(16)
(16)
(63)
Gain on sale of investments in affiliates(2)
(19)
(19)
Share-based compensation expense
5
5
4
5
19
Impairment and casualty loss
1
70
71
Other items
(1)
5
6
5
15
Adjusted EBITDA
159
138
144
183
624
Less: Adjusted EBITDA from hotels disposed of
(1)
1
Comparable Adjusted EBITDA
158
139
144
183
624
Less: Adjusted EBITDA from investments in affiliates
(3)
(4)
(8)
(5)
(20)
Add: All other(3)
12
13
15
13
53
Comparable Hotel Adjusted EBITDA
$167
$148
$151
$191
$657
_____________________________________
(1)Represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain on derecognition for the corresponding increase of the contract asset on the condensed
consolidated balance sheets, as Park expects to be released from this obligation upon final resolution with the lender.
(2)Includes a gain of $19 million on the sale of the Hilton La Jolla Torrey Pines included in equity in earnings from investments in affiliates in the condensed 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 condensed consolidated
statements of operations.
a2025-04x29_14x35x17.jpg
34
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE SUPPLEMENTARY FINANCIAL INFORMATION
HISTORICAL COMPARABLE HOTEL ADJUSTED EBITDA – FULL-YEAR 2024
Three Months Ended
Full-Year
(unaudited, in millions)
March 31,
June 30,
September 30,
December 31,
December 31,
2024
2024
2024
2024
2024
Net income
$29
$67
$57
$73
$226
Depreciation and amortization expense
65
64
63
65
257
Interest income
(5)
(5)
(6)
(5)
(21)
Interest expense
53
54
54
53
214
Interest expense associated with hotels in receivership(1)
14
15
15
16
60
Income tax expense (benefit)
1
(12)
2
(52)
(61)
Interest expense, income tax and depreciation and amortization
included in equity in earnings from investments in affiliates
3
2
4
1
10
EBITDA
160
185
189
151
685
Gain on sales of assets, net
(8)
(8)
Gain on derecognition of assets(1)
(14)
(15)
(15)
(16)
(60)
Gain on sale of investments in affiliates(2)
(19)
(19)
Share-based compensation expense
4
5
5
5
19
Impairment and casualty loss
6
7
1
14
Other items
6
11
(1)
5
21
Adjusted EBITDA
162
193
159
138
652
Less: Adjusted EBITDA from hotels disposed of
(2)
(1)
1
(2)
Less: Adjusted EBITDA from investments in affiliates disposed of
(1)
(1)
(2)
Comparable Adjusted EBITDA
161
190
158
139
648
Less: Adjusted EBITDA from investments in affiliates
(7)
(7)
(3)
(4)
(21)
Add: All other(3)
15
14
12
13
54
Comparable Hotel Adjusted EBITDA
$169
$197
$167
$148
$681
_____________________________________
(1)For the year ended December 31, 2024, represents accrued interest expense associated with the default of the SF Mortgage Loan, which was offset by a gain on derecognition for the corresponding increase
of the contract asset on the condensed consolidated balance sheets, as Park expects to be released from this obligation upon final resolution with the lender.
(2)For the year ended December 31, 2024, includes a gain of $19 million on the sale of the Hilton La Jolla Torrey Pines included in equity in earnings from investments in affiliates in the condensed 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 condensed consolidated
statements of operations.
a2025-04x29_14x35x17.jpg
35
SIGNIA BY HILTON ORLANDO BONNET CREEK
COMPARABLE SUPPLEMENTARY FINANCIAL INFORMATION
HISTORICAL COMPARABLE TTM HOTEL REVENUES – 2025 AND 2024
Three Months Ended
TTM
(unaudited, in millions)
September 30,
2024
December 31,
2024
March 31,
2025
June 30,
2025
June 30,
2025
Total Revenues
$649
$625
$630
$672
$2,576
Less: Other revenue
(21)
(22)
(22)
(23)
(88)
Less: Revenues from hotels disposed of
(15)
(8)
(5)
(4)
(32)
Comparable Hotel Revenues
$613
$595
$603
$645
$2,456
Three Months Ended
Full-Year
March 31,
2024
June 30,
2024
September 30,
2024
December 31,
2024
December 31,
2024
Total Revenues
$639
$686
$649
$625
$2,599
Less: Other revenue
(21)
(22)
(21)
(22)
(86)
Less: Revenues from hotels disposed of
(12)
(14)
(15)
(8)
(49)
Comparable Hotel Revenues
$606
$650
$613
$595
$2,464
royalpalmdividercover.jpg
36
ROYAL PALM SOUTH BEACH MIAMI, A TRIBUTE PORTFOLIO
CAPITAL
STRUCTURE
a2025-04x29_14x35x17.jpg
37
ROYAL PALM SOUTH BEACH MIAMI, A TRIBUTE PORTFOLIO
CAPITAL STRUCTURE
FIXED AND VARIABLE RATE DEBT
(unaudited, dollars in millions)
As of June 30, 2025
Debt(1)
Collateral
Interest Rate
Maturity Date
Fixed Rate Debt
Mortgage loan
Hilton Denver City Center
4.90%
December 2025(2)
$52
Mortgage loan
Hyatt Regency Boston
4.25%
July 2026
123
Mortgage loan
Hilton Hawaiian Village Beach Resort
4.20%
November 2026
1,275
Mortgage loan
Hilton Santa Barbara Beachfront Resort
4.17%
December 2026
155
Mortgage loan
DoubleTree Hotel Ontario Airport
5.37%
May 2027
30
2028 Senior Notes
Unsecured
5.88%
October 2028
725
2029 Senior Notes
Unsecured
4.88%
May 2029
750
2030 Senior Notes
Unsecured
7.00%
February 2030
550
Finance lease obligations
7.04%
2025 to 2028
1
Total Fixed Rate Debt
5.11%(3)
3,661
Variable Rate Debt
Revolver(4)
Unsecured
SOFR + 2.00%(5)
December 2026
2024 Term Loan
Unsecured
SOFR + 1.95%(5)
May 2027
200
Total Variable Rate Debt
6.37%
200
Less: unamortized deferred financing costs and discount
(21)
Total Debt(1)(6)
5.18%(3)
$3,840
_____________________________________
(1)Excludes the SF Mortgage Loan secured by the Hilton San Francisco Hotels, which is included in debt associated with hotels in receivership in Park’s condensed consolidated balance sheets. 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. 
(2)The loan matures in August 2042 but is callable by the lender with six months notice. As of June 30, 2025, Park had not received notice from the lender.
(3)Calculated on a weighted average basis.
(4)As of July 31, 2025, Park has $950 million of available capacity under the Revolver with no outstanding letters of credit.
(5)SOFR includes a credit spread adjustment of 0.1%.
(6)Excludes $157 million of Park’s share of debt of its unconsolidated joint ventures.
hyattbostoncoverdivider.jpg
38
HYATT REGENCY BOSTON
DEFINITIONS
a2025-04x29_14x35x17.jpg
39
HYATT REGENCY BOSTON
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 July 31, 2025 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 also interest income and 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.
a2025-04x29_14x35x17.jpg
40
HYATT REGENCY BOSTON
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. Further, the Company does not use or present EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and
Hotel Adjusted EBITDA margin as measures of liquidity or cash flows.
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.
a2025-04x29_14x35x17.jpg
41
HYATT REGENCY BOSTON
DEFINITIONS
(CONTINUED)
The Company also presents Adjusted FFO attributable to stockholders and Adjusted FFO per diluted share when evaluating its performance
because management believes that the exclusion of certain additional items described below provides useful supplemental information to
investors regarding the Company’s ongoing operating performance. Management historically has made the adjustments detailed below in
evaluating its performance and in its annual budget process. Management believes that the presentation of Adjusted FFO provides useful
supplemental information that is beneficial to an investor’s complete understanding of operating performance. The Company adjusts Nareit FFO
attributable to stockholders for the following items, which may occur in any period, and refers to this measure as Adjusted FFO attributable to
stockholders:
•Costs associated with hotel acquisitions or dispositions expensed during the period;
•Severance expense;
•Share-based compensation expense;
•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. Net Debt also excludes Debt
associated with hotels in receivership.
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.
a2025-04x29_14x35x17.jpg
42
HYATT REGENCY BOSTON
DEFINITIONS
(CONTINUED)
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. 
santabarbara.jpg
43
HILTON SANTA BARBARA BEACHFRONT RESORT
ANALYST
COVERAGE
a2025-04x29_14x35x17.jpg
44
HILTON SANTA BARBARA BEACHFRONT RESORT
ANALYST COVERAGE
Analyst
Company
Phone
Email
Dany Asad
Bank of America
(646) 855-5238
dany.asad@bofa.com
Ari Klein
BMO Capital Markets
(212) 885-4103
ari.klein@bmo.com
Smedes Rose
Citi Research
(212) 816-6243
smedes.rose@citi.com
Ken Billingsley
Compass Point
(202) 534-1393
kbillingsley@compasspointllc.com
Chris Woronka
Deutsche Bank
(212) 250-9376
chris.woronka@db.com
Duane Pfennigwerth
Evercore ISI
(212) 497-0817
duane.pfennigwerth@evercoreisi.com
Christopher Darling
Green Street
(949) 640-8780
cdarling@greenstreet.com
David Katz
Jefferies
(212) 323-3355
dkatz@jefferies.com
Daniel Politzer
JP Morgan
(212) 622-0110
daniel.politzer@jpmorgan.com
Stephen Grambling
Morgan Stanley
(212) 761-1010
stephen.grambling@morganstanley.com
RJ Milligan
Raymond James
(727) 567-2585
rjmilligan@raymondjames.com
Patrick Scholes
Truist Securities
(212) 319-3915
patrick.scholes@research.Truist.com
Robin Farley
UBS
(212) 713-2060
robin.farley@ubs.com
Jay Kornreich
Wedbush Securities Inc.
(212) 938-9942
jay.kornreich@wedbush.com
Jamie Feldman
Wells Fargo
(212) 214-5328
james.feldman@wellsfargo.com
Keegan Carl
Wolfe Research
(646) 582-9251
kcarl@wolferesearch.com