XML 168 R140.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Guarantor Financial Information - Condensed Income Statement (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues                      
Owned and leased hotels                 $ 4,233 $ 4,239 $ 4,046
Management and franchise fees and other                 1,601 1,401 1,175
Timeshare                 1,308 1,171 1,109
Total revenues excluding reimbursement revenue                 7,142 6,811 6,330
Other revenues from managed and franchised properties                 4,130 3,691 3,405
Total revenues $ 2,856 $ 2,895 $ 2,922 $ 2,599 $ 2,828 $ 2,644 $ 2,667 $ 2,363 11,272 10,502 9,735
Expenses                      
Owned and leased hotels                 3,168 3,252 3,147
Timeshare                 897 767 730
Depreciation and amortization                 692 628 603
Impairment loss                 9 0 0
General, administrative and other                 611 491 748
Total expenses excluding cost of reimbursable expense                 5,377 5,138 5,228
Other expenses from managed and franchised properties                 4,130 3,691 3,405
Total expenses                 9,507 8,829 8,633
Gain on sales of assets, net                 306 0 0
Operating income 491 663 427 490 455 445 435 338 2,071 1,673 1,102
Interest income                 19 10 9
Interest expense                 (575) (618) (620)
Equity in earnings from unconsolidated affiliates                 23 19 16
Gain (loss) on foreign currency transactions                 (41) 26 (45)
Gain on debt extinguishment                 0 0 229
Other gain (loss), net                 (1) 37 7
Income before income taxes                 1,496 1,147 698
Income tax benefit (expense)                 (80) (465) (238)
Income (Loss) After Taxes Before Income from Subsidiaries Net of Taxes                 1,416 682 460
Equity in earnings from subsidiaries                 0 0 0
Net income 816 283 167 150 159 187 212 124 1,416 682 460
Net income attributable to noncontrolling interests                 (12) (9) (45)
Net income attributable to Hilton Stockholders $ 814 $ 279 $ 161 $ 150 $ 158 $ 183 $ 209 $ 123 1,404 673 415
Comprehensive income                 1,260 329 620
Comprehensive income attributable to noncontrolling interests                 (12) (14) (63)
Comprehensive income attributable to Hilton stockholders                 1,248 315 557
Eliminations [member]                      
Revenues                      
Owned and leased hotels                 (28) (31) (26)
Management and franchise fees and other                 (98) (105) (123)
Timeshare                 0 0 0
Total revenues excluding reimbursement revenue                 (126) (136) (149)
Other revenues from managed and franchised properties                 (959) (873) (820)
Total revenues                 (1,085) (1,009) (969)
Expenses                      
Owned and leased hotels                 (86) (73) (58)
Timeshare                 (25) (49) (79)
Depreciation and amortization                 0 0 0
Impairment loss                 0    
General, administrative and other                 (15) (14) (12)
Total expenses excluding cost of reimbursable expense                 (126) (136) (149)
Other expenses from managed and franchised properties                 (959) (873) (820)
Total expenses                 (1,085) (1,009) (969)
Gain on sales of assets, net                 0    
Operating income                 0 0 0
Interest income                 0 0 (217)
Interest expense                 0 0 217
Equity in earnings from unconsolidated affiliates                 0 0 0
Gain (loss) on foreign currency transactions                 0 0 0
Gain on debt extinguishment                     0
Other gain (loss), net                 0 0 0
Income before income taxes                 0 0 0
Income tax benefit (expense)                 0 0 0
Income (Loss) After Taxes Before Income from Subsidiaries Net of Taxes                 0 0 0
Equity in earnings from subsidiaries                 (3,603) (1,682) (1,051)
Net income                 (3,603) (1,682) (1,051)
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton Stockholders                 (3,603) (1,682) (1,051)
Comprehensive income                 (3,447) (1,324) (1,193)
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 (3,447) (1,324) (1,193)
Parent [member]                      
Revenues                      
Owned and leased hotels                 0 0 0
Management and franchise fees and other                 0 0 0
Timeshare                 0 0 0
Total revenues excluding reimbursement revenue                 0 0 0
Other revenues from managed and franchised properties                 0 0 0
Total revenues                 0 0 0
Expenses                      
Owned and leased hotels                 0 0 0
Timeshare                 0 0 0
Depreciation and amortization                 0 0 0
Impairment loss                 0    
General, administrative and other                 0 0 0
Total expenses excluding cost of reimbursable expense                 0 0 0
Other expenses from managed and franchised properties                 0 0 0
Total expenses                 0 0 0
Gain on sales of assets, net                 0    
Operating income                 0 0 0
Interest income                 0 0 217
Interest expense                 0 0 0
Equity in earnings from unconsolidated affiliates                 0 0 0
Gain (loss) on foreign currency transactions                 0 0 0
Gain on debt extinguishment                     0
Other gain (loss), net                 0 0 0
Income before income taxes                 0 0 217
Income tax benefit (expense)                 (7) (5) (84)
Income (Loss) After Taxes Before Income from Subsidiaries Net of Taxes                 (7) (5) 133
Equity in earnings from subsidiaries                 1,411 678 282
Net income                 1,404 673 415
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton Stockholders                 1,404 673 415
Comprehensive income                 1,248 315 557
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 1,248 315 557
Subsidiary Issuer [member]                      
Revenues                      
Owned and leased hotels                 0 0 0
Management and franchise fees and other                 0 0 0
Timeshare                 0 0 0
Total revenues excluding reimbursement revenue                 0 0 0
Other revenues from managed and franchised properties                 0 0 0
Total revenues                 0 0 0
Expenses                      
Owned and leased hotels                 0 0 0
Timeshare                 0 0 0
Depreciation and amortization                 0 0 0
Impairment loss                 0    
General, administrative and other                 0 0 0
Total expenses excluding cost of reimbursable expense                 0 0 0
Other expenses from managed and franchised properties                 0 0 0
Total expenses                 0 0 0
Gain on sales of assets, net                 0    
Operating income                 0 0 0
Interest income                 0 0 0
Interest expense                 (281) (334) (105)
Equity in earnings from unconsolidated affiliates                 0 0 0
Gain (loss) on foreign currency transactions                 0 0 0
Gain on debt extinguishment                     0
Other gain (loss), net                 0 0 0
Income before income taxes                 (281) (334) (105)
Income tax benefit (expense)                 108 128 40
Income (Loss) After Taxes Before Income from Subsidiaries Net of Taxes                 (173) (206) (65)
Equity in earnings from subsidiaries                 1,584 884 347
Net income                 1,411 678 282
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton Stockholders                 1,411 678 282
Comprehensive income                 1,404 669 288
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 1,404 669 288
Guarantor Subsidiaries [member]                      
Revenues                      
Owned and leased hotels                 231 217 190
Management and franchise fees and other                 1,362 1,174 986
Timeshare                 1,227 1,075 1,052
Total revenues excluding reimbursement revenue                 2,820 2,466 2,228
Other revenues from managed and franchised properties                 4,608 4,137 3,874
Total revenues                 7,428 6,603 6,102
Expenses                      
Owned and leased hotels                 168 161 147
Timeshare                 906 798 797
Depreciation and amortization                 336 307 279
Impairment loss                 0    
General, administrative and other                 494 379 620
Total expenses excluding cost of reimbursable expense                 1,904 1,645 1,843
Other expenses from managed and franchised properties                 4,608 4,137 3,874
Total expenses                 6,512 5,782 5,717
Gain on sales of assets, net                 0    
Operating income                 916 821 385
Interest income                 16 7 7
Interest expense                 (52) (58) (642)
Equity in earnings from unconsolidated affiliates                 18 15 13
Gain (loss) on foreign currency transactions                 77 441 35
Gain on debt extinguishment                     229
Other gain (loss), net                 (3) 6 2
Income before income taxes                 972 1,232 29
Income tax benefit (expense)                 4 (468) (104)
Income (Loss) After Taxes Before Income from Subsidiaries Net of Taxes                 976 764 (75)
Equity in earnings from subsidiaries                 608 120 422
Net income                 1,584 884 347
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton Stockholders                 1,584 884 347
Comprehensive income                 1,546 813 417
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 1,546 813 417
Non-Guarantor Subsidiaries [member]                      
Revenues                      
Owned and leased hotels                 4,030 4,053 3,882
Management and franchise fees and other                 337 332 312
Timeshare                 81 96 57
Total revenues excluding reimbursement revenue                 4,448 4,481 4,251
Other revenues from managed and franchised properties                 481 427 351
Total revenues                 4,929 4,908 4,602
Expenses                      
Owned and leased hotels                 3,086 3,164 3,058
Timeshare                 16 18 12
Depreciation and amortization                 356 321 324
Impairment loss                 9    
General, administrative and other                 132 126 140
Total expenses excluding cost of reimbursable expense                 3,599 3,629 3,534
Other expenses from managed and franchised properties                 481 427 351
Total expenses                 4,080 4,056 3,885
Gain on sales of assets, net                 306    
Operating income                 1,155 852 717
Interest income                 3 3 2
Interest expense                 (242) (226) (90)
Equity in earnings from unconsolidated affiliates                 5 4 3
Gain (loss) on foreign currency transactions                 (118) (415) (80)
Gain on debt extinguishment                     0
Other gain (loss), net                 2 31 5
Income before income taxes                 805 249 557
Income tax benefit (expense)                 (185) (120) (90)
Income (Loss) After Taxes Before Income from Subsidiaries Net of Taxes                 620 129 467
Equity in earnings from subsidiaries                 0 0 0
Net income                 620 129 467
Net income attributable to noncontrolling interests                 (12) (9) (45)
Net income attributable to Hilton Stockholders                 608 120 422
Comprehensive income                 509 (144) 551
Comprehensive income attributable to noncontrolling interests                 (12) (14) (63)
Comprehensive income attributable to Hilton stockholders                 $ 497 $ (158) $ 488