hlt-20220503
False000158568900015856892022-05-032022-05-03

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM8-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): May 3, 2022
Hilton Worldwide Holdings Inc.
(Exact Name of Registrant as Specified in its Charter)
Delaware001-3624327-4384691
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
7930 Jones Branch Drive, Suite 1100, McLean, Virginia 22102
(Address of Principal Executive Offices) (Zip Code)
(703) 883-1000
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading symbol(s)Name of each exchange on which registered
Common Stock, $0.01 par value per shareHLTNew York Stock Exchange

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

Emerging growth company

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





Item 2.02.    Results of Operations and Financial Condition.

On May 3, 2022, Hilton Worldwide Holdings Inc. (the "Company") issued a press release announcing the results of the Company’s operations for the quarter ended March 31, 2022. The full text of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

The information in this Current Report on Form 8-K, including Exhibit 99.1 hereto, is being furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01     Financial Statements and Exhibits.

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




SIGNATURE

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

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


Date: May 3, 2022


image1a.jpg
Investor Contact7930 Jones Branch Drive
Jill SlatteryMcLean, VA 22102
+1 703 883 5476ir.hilton.com
Media Contact
Kent Landers
+1 703 883 3246

Hilton Reports First Quarter Results; Resumes Capital Return to Shareholders

MCLEAN, VA (May 3, 2022) - Hilton Worldwide Holdings Inc. ("Hilton" or the "Company") (NYSE: HLT) today reported its first quarter 2022 results. Highlights include:

Diluted EPS was $0.75 for the first quarter, and diluted EPS, adjusted for special items, was $0.71

Net income was $211 million for the first quarter

Adjusted EBITDA was $448 million for the first quarter

System-wide comparable RevPAR increased 80.5 percent, on a currency neutral basis, for the first quarter compared to the same period in 2021

System-wide comparable RevPAR was down 17.0 percent, on a currency neutral basis, for the first quarter compared to the same period in 2019

Approved 22,200 new rooms for development during the first quarter, bringing Hilton's development pipeline to more than 410,000 rooms as of March 31, 2022

Added 13,200 rooms to Hilton's system in the first quarter, contributing to 7,800 net additional rooms in Hilton's system during the period, which represented 5.0 percent net unit growth from March 31, 2021

Resumed share repurchases in March 2022 and repurchased 907,000 shares of Hilton common stock for approximately $130 million in the first quarter and 1.8 million shares for approximately $265 million through April

Declared a $0.15 per share quarterly cash dividend in May 2022

Full year 2022 system-wide comparable RevPAR is expected to increase between 32.0 percent and 38.0 percent on a currency neutral basis compared to 2021; full year net income is projected to be between $1,001 million and $1,071 million; full year Adjusted EBITDA is projected to be between $2,250 million and $2,350 million

Full year 2022 capital return is projected to be between $1.4 billion and $1.8 billion










a1_linexhorzxcolorxrgba.jpg
1


Overview

Christopher J. Nassetta, President & Chief Executive Officer of Hilton, said, "We are happy to report solid first quarter results, with all segments driving better than expected top line performance in March. Our results in the quarter, coupled with our confidence in continued recovery throughout the year, enabled us to begin returning capital to shareholders earlier than we had anticipated. In March, we resumed our share repurchase program and, in the second quarter, we declared a quarterly cash dividend. Our team members worked hard to effectively navigate the pandemic and position the Company for the future, and we are excited for the growth opportunities that lie ahead."

For the three months ended March 31, 2022, system-wide comparable RevPAR increased 80.5 percent compared to the same period in 2021, due to increases in both occupancy and ADR, and fee revenues increased 79 percent compared to the same period in 2021. For comparison to pre-pandemic results, system-wide comparable RevPAR for the three months ended March 31, 2022 was down 17.0 percent compared to the three months ended March 31, 2019.

For the three months ended March 31, 2022, diluted EPS was $0.75 and diluted EPS, adjusted for special items, was $0.71 compared to $(0.39) and $0.02, respectively, for the three months ended March 31, 2021. Net income (loss) and Adjusted EBITDA were $211 million and $448 million, respectively, for the three months ended March 31, 2022, compared to $(109) million and $198 million, respectively, for the three months ended March 31, 2021.

Development

In the first quarter of 2022, Hilton opened 76 new hotels contributing to 13,200 additional rooms and achieved net unit growth of 7,800 rooms. During the quarter, Hilton celebrated the opening of the 500th Homewood Suites in the U.S., as well as other notable openings including the Hilton Singapore Orchard, Hilton's largest hotel in the Asia Pacific region, and two new lifestyle hotels in destination cities under its Canopy by Hilton brand, the Canopy by Hilton Boston Downtown and the Canopy by Hilton New Orleans Downtown.

As of March 31, 2022, Hilton's development pipeline totaled 2,730 hotels representing more than 410,000 rooms throughout 113 countries and territories, including 27 countries and territories where Hilton does not currently have any existing hotels. Additionally, of the rooms in the development pipeline, nearly 200,000 of the rooms were under construction and over 245,000 of the rooms were located outside the U.S. Adding to Hilton's development pipeline during the quarter were two notable international deals under its Curio Collection by Hilton brand, the Royal Palm Galapagos in Ecuador and the Palacio Bellas Artes San Sebastian in Spain.

Balance Sheet and Liquidity

As of March 31, 2022, Hilton had $8.8 billion of long-term debt outstanding, excluding deferred financing costs and discount, with a weighted average interest rate of 4.00 percent. Excluding finance lease liabilities and other debt of Hilton's consolidated variable interest entities, Hilton had $8.6 billion of long-term debt outstanding with a weighted average interest rate of 3.97 percent and no scheduled maturities until 2025. No debt amounts were outstanding under Hilton's $1.75 billion senior secured revolving credit facility as of March 31, 2022, which had an available borrowing capacity of $1,690 million after considering $60 million of outstanding letters of credit. Total cash and cash equivalents were $1,510 million as of March 31, 2022, including $78 million of restricted cash and cash equivalents.

In March 2022, the Company resumed share repurchases, which, along with dividend payments, had been suspended to preserve cash during the pandemic. The Company repurchased 0.9 million shares of its common stock in March 2022 at a cost of approximately $130 million and an average price per share of $143.89, and, in 2022, through April 29th, the Company had repurchased 1.8 million shares at a cost of approximately $265 million and an average price per share of $148.29.

In May 2022, Hilton's board of directors authorized a quarterly cash dividend of $0.15 per share of common stock, which will be paid on or before June 24, 2022 to holders of record of its common stock as of the close of business on May 27, 2022.

Outlook

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

Full Year 2022

System-wide comparable RevPAR, on a currency neutral basis, is expected to increase between 32.0 percent and 38.0 percent compared to 2021, and to be down between 5.0 percent to 9.0 percent from 2019.
Diluted EPS, before special items, is projected to be between $3.56 and $3.81.
Diluted EPS, adjusted for special items, is projected to be between $3.77 and $4.02.
2


Net income is projected to be between $1,001 million and $1,071 million.
Adjusted EBITDA is projected to be between $2,250 million and $2,350 million.
Contract acquisition costs and capital expenditures, excluding amounts indirectly reimbursed by hotel owners, are expected to be between $250 million and $275 million.
Capital return is projected to be between $1.4 billion and $1.8 billion.
General and administrative expenses are projected to be between $410 million and $430 million.
Net unit growth is expected to be approximately 5.0 percent.

Second Quarter 2022

System-wide comparable RevPAR, on a currency neutral basis, is expected to increase between 45.0 percent and 50.0 percent compared to the second quarter of 2021, and to be down between 5.0 percent to 10.0 percent from the second quarter of 2019.
Diluted EPS, before special items, is projected to be between $0.89 and $0.94.
Diluted EPS, adjusted for special items, is projected to be between $0.98 and $1.03.
Net income is projected to be between $250 million and $264 million.
Adjusted EBITDA is projected to be between $590 million and $610 million.

Conference Call

Hilton will host a conference call to discuss first quarter 2022 results on May 3, 2022 at 10:00 a.m. Eastern Time. Participants may listen to the live webcast by logging on to the Hilton Investor Relations website at https://ir.hilton.com/events-and-presentations. A replay and transcript of the webcast will be available within 24 hours after the live event at https://ir.hilton.com/financial-reporting.

Alternatively, participants may listen to the live call by dialing 1-888-317-6003 in the United States ("U.S.") or 1-412-317-6061 internationally using the conference ID 3306232. Participants are encouraged to dial into the call or link to the webcast at least fifteen minutes prior to the scheduled start time. A telephone replay will be available for seven days following the call. To access the telephone replay, dial 1-877-344-7529 in the U.S. or 1-412-317-0088 internationally using the conference ID 2469261.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include, but are not limited to, statements related to the expectations regarding the impact of and recovery from the coronavirus ("COVID-19") pandemic (the "pandemic"), the performance of Hilton's business, financial results, liquidity and capital resources and other non-historical statements. In some cases, these forward-looking statements can be identified by the use of words such as "outlook," "believes," "expects," "potential," "continues," "may," "will," "should," "could," "seeks," "projects," "predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties including, among others, risks inherent to the hospitality industry, macroeconomic factors beyond Hilton's control, such as challenges due to labor shortages and supply chain disruptions, risks related to the impact of the pandemic, including as a result of new strains or variants of the virus and uncertainty of acceptance of the COVID-19 vaccines and their effectiveness, competition for hotel guests and management and franchise contracts, risks related to doing business with third-party hotel owners, performance of Hilton's information technology systems, growth of reservation channels outside of Hilton's system, risks of doing business outside of the U.S., risks associated with the Russian invasion of Ukraine and Hilton's indebtedness. Additional factors that could cause Hilton's results to differ materially from those described in the forward-looking statements can be found under the section entitled "Part I—Item 1A. Risk Factors" of Hilton's Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed with the Securities and Exchange Commission (the "SEC"), as such factors may be updated from time to time in Hilton's periodic filings with the SEC, which are accessible on the SEC's website at www.sec.gov. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this press release and in Hilton's filings with the SEC. The Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law.

3


Definitions

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

Non-GAAP Financial Measures

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

About Hilton

Hilton (NYSE: HLT) is a leading global hospitality company with a portfolio of 18 world-class brands comprising nearly 6,900 properties and nearly 1.1 million rooms, in 122 countries and territories. Dedicated to fulfilling its founding vision to fill the earth with the light and warmth of hospitality, Hilton has welcomed more than 3 billion guests in its more than 100-year history, earned a top spot on Fortune's 100 Best Companies to Work For list and been recognized as a global leader on the Dow Jones Sustainability Indices for five consecutive years. Hilton has introduced several industry-leading technology enhancements to improve the guest experience, including Digital Key Share, automated complimentary room upgrades and the ability to book confirmed connecting rooms. Through the award-winning guest loyalty program Hilton Honors, the 133 million members who book directly with Hilton can earn Points for hotel stays and experiences money can't buy. With the free Hilton Honors app, guests can book their stay, select their room, check in, unlock their door with a Digital Key and check out, all from their smartphone. Visit newsroom.hilton.com for more information, and connect with Hilton on facebook.com/hiltonnewsroom, twitter.com/hiltonnewsroom, linkedin.com/company/hilton, instagram.com/hiltonnewsroom and youtube.com/hiltonnewsroom.
4


HILTON WORLDWIDE HOLDINGS INC.
EARNINGS RELEASE SCHEDULES
TABLE OF CONTENTS

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

5


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

Three Months Ended
March 31,
20222021
Revenues
Franchise and licensing fees$413 $242 
Base and other management fees55 25 
Incentive management fees34 13 
Owned and leased hotels150 56 
Other revenues18 17 
670 353 
Other revenues from managed and franchised properties
1,051 521 
Total revenues1,721 874 
Expenses
Owned and leased hotels
185 110 
Depreciation and amortization44 51 
General and administrative91 97 
Other expenses11 10 
331 268 
Other expenses from managed and franchised properties
1,021 585 
Total expenses1,352 853 
Operating income369 21 
Interest expense(90)(103)
Gain (loss) on foreign currency transactions(4)
Loss on debt extinguishment— (69)
Other non-operating income, net16 
Income (loss) before income taxes291 (144)
Income tax benefit (expense)(80)35 
Net income (loss)211 (109)
Net loss attributable to noncontrolling interests
Net income (loss) attributable to Hilton stockholders$212 $(108)
Weighted average shares outstanding:
Basic279 278 
Diluted282 278 
Earnings (loss) per share:
Basic$0.76 $(0.39)
Diluted$0.75 $(0.39)

6


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

Three Months Ended March 31,
OccupancyADRRevPAR
2022vs. 20212022vs. 20212022vs. 2021
By Region:
U.S.61.8 %14.1 %pts.$144.32 36.4 %$89.12 76.8 %
Americas (excluding U.S.)50.7 21.7 126.05 35.7 63.92 137.0 
Europe47.9 29.2 120.70 74.8 57.77 348.8 
Middle East & Africa66.2 26.0 159.07 34.6 105.28 121.4 
Asia Pacific42.5 (0.4)104.13 12.0 44.28 11.0 
By Brand:
Waldorf Astoria Hotels & Resorts47.7 %23.6 %pts.$599.50 7.5 %$286.03 113.0 %
Conrad Hotels & Resorts45.8 15.6 229.69 33.4 105.21 102.1 
Canopy by Hilton53.4 23.1 186.89 34.7 99.89 137.2 
Hilton Hotels & Resorts49.6 20.1 169.18 38.2 83.85 132.9 
Curio Collection by Hilton52.6 19.0 214.50 27.7 112.83 100.1 
DoubleTree by Hilton52.9 17.5 127.02 32.9 67.24 98.5 
Tapestry Collection by Hilton53.8 18.1 145.89 28.3 78.48 93.2 
Embassy Suites by Hilton59.6 16.2 161.99 36.8 96.52 87.8 
Hilton Garden Inn59.0 13.8 124.60 34.8 73.56 75.8 
Hampton by Hilton60.5 10.8 118.90 30.3 71.98 58.4 
Tru by Hilton63.1 12.3 112.29 35.4 70.86 68.3 
Homewood Suites by Hilton73.6 9.5 135.97 28.6 100.09 47.8 
Home2 Suites by Hilton73.7 10.2 123.65 27.2 91.16 47.5 
By Segment:
Management and franchise58.4 %14.4 %pts.$138.77 35.0 %$81.08 79.2 %
Ownership(1)
38.0 25.0 176.04 31.1 66.82 283.5 
System-wide58.1 %14.6 %pts.$139.17 35.2 %$80.84 80.5 %
____________
(1)Includes hotels owned or leased by entities in which Hilton owns a noncontrolling financial interest.


7


HILTON WORLDWIDE HOLDINGS INC.
PROPERTY SUMMARY
As of March 31, 2022

Owned / Leased(1)
ManagedFranchisedTotal
PropertiesRoomsPropertiesRoomsPropertiesRoomsPropertiesRooms
Waldorf Astoria Hotels & Resorts
U.S.— — 11 4,224 — — 11 4,224 
Americas (excluding U.S.)— — 261 — — 261 
Europe463 898 — — 1,361 
Middle East & Africa— — 1,224 — — 1,224 
Asia Pacific— — 1,259 — — 1,259 
LXR Hotels & Resorts
U.S.— — — — 426 426 
Americas (excluding U.S.)— — — — 76 76 
Europe— — 383 — — 383 
Middle East & Africa— — 41 234 275 
Asia Pacific— — — — 114 114 
Conrad Hotels & Resorts
U.S.— — 1,922 1,496 3,418 
Americas (excluding U.S.)— — 787 — — 787 
Europe— — 1,155 — — 1,155 
Middle East & Africa614 1,569 — — 2,183 
Asia Pacific164 22 7,074 659 24 7,897 
Canopy by Hilton
U.S.— — — — 25 4,296 25 4,296 
Americas (excluding U.S.)— — 272 — — 272 
Europe— — 123 917 1,040 
Middle East & Africa— — 200 — — 200 
Asia Pacific— — 614 — — 614 
Signia by Hilton
U.S.— — 1,009 — — 1,009 
Hilton Hotels & Resorts
U.S.— — 57 43,212 188 59,118 245 102,330 
Americas (excluding U.S.)405 28 10,562 26 7,826 55 18,793 
Europe39 11,514 44 14,888 43 11,268 126 37,670 
Middle East & Africa1,992 36 12,555 1,565 44 16,112 
Asia Pacific2,999 112 39,294 3,247 125 45,540 
Curio Collection by Hilton
U.S.— — 3,593 60 12,915 68 16,508 
Americas (excluding U.S.)— — 99 12 1,750 14 1,849 
Europe— — 360 21 2,894 25 3,254 
Middle East & Africa— — 741 557 1,298 
Asia Pacific— — 773 248 1,021 
DoubleTree by Hilton
U.S.— — 32 10,605 341 77,510 373 88,115 
Americas (excluding U.S.)— — 587 35 7,085 38 7,672 
Europe— — 13 3,418 109 18,419 122 21,837 
Middle East & Africa— — 18 4,710 568 23 5,278 
Asia Pacific— — 77 20,478 1,395 82 21,873 

(continued on next page)





8


HILTON WORLDWIDE HOLDINGS INC.
PROPERTY SUMMARY (continued)
As of March 31, 2022

Owned / Leased(1)
ManagedFranchisedTotal
PropertiesRoomsPropertiesRoomsPropertiesRoomsPropertiesRooms
Tapestry Collection by Hilton
U.S.— — — — 63 7,545 63 7,545 
Americas (excluding U.S.)— — 138 479 617 
Europe— — — — 238 238 
Asia Pacific— — 266 175 441 
Embassy Suites by Hilton
U.S.— — 40 10,585 211 47,377 251 57,962 
Americas (excluding U.S.)— — 354 1,649 2,003 
Motto by Hilton
U.S.— — — — 871 871 
Hilton Garden Inn
U.S.— — 425 730 100,857 734 101,282 
Americas (excluding U.S.)— — 12 1,757 51 7,664 63 9,421 
Europe— — 18 3,499 59 9,515 77 13,014 
Middle East & Africa— — 17 3,555 474 20 4,029 
Asia Pacific— — 49 10,771 177 50 10,948 
Hampton by Hilton
U.S.— — 26 3,366 2,282 225,332 2,308 228,698 
Americas (excluding U.S.)— — 13 1,644 109 13,305 122 14,949 
Europe— — 16 2,697 101 15,769 117 18,466 
Middle East & Africa— — 1,238 — — 1,238 
Asia Pacific— — — — 236 38,195 236 38,195 
Tru by Hilton
U.S.— — — — 213 20,736 213 20,736 
Americas (excluding U.S.)— — — — 179 179 
Homewood Suites by Hilton
U.S.— — 10 1,172 493 56,282 503 57,454 
Americas (excluding U.S.)— — 406 24 2,688 27 3,094 
Home2 Suites by Hilton
U.S.— — 210 522 54,829 524 55,039 
Americas (excluding U.S.)— — — — 753 753 
Asia Pacific— — — — 783 783 
Other— — 1,343 10 2,317 13 3,660 
Total hotels54 18,151 740 232,316 6,038 822,772 6,832 1,073,239 
Hilton Grand Vacations— — — — 60 9,489 60 9,489 
Total system54 18,151 740 232,316 6,098 832,261 6,892 1,082,728 
____________
(1)Includes hotels owned or leased by entities in which Hilton owns a noncontrolling financial interest.
9


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

Three Months Ended
March 31,Increase / (Decrease)
20222021$%
Capital expenditures for property and equipment(1)
$$33.3 
Capitalized software costs(2)
10 25.0 
Total capital expenditures14 11 27.3 
Contract acquisition costs15 43 (28)(65.1)
Total capital expenditures and contract acquisition costs$29 $54 (25)(46.3)
____________
(1)Represents expenditures for hotels, corporate and other property and equipment, which include amounts indirectly reimbursed by hotel owners of less than $1 million for both the three months ended March 31, 2022 and 2021. Excludes expenditures for FF&E replacement reserves of $12 million and $4 million for the three months ended March 31, 2022 and 2021, respectively.
(2)Includes $9 million and $7 million of expenditures that were indirectly reimbursed by hotel owners for the three months ended March 31, 2022 and 2021, respectively.


10


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

Three Months Ended
March 31,
20222021
Net income (loss) attributable to Hilton stockholders, as reported
$212 $(108)
Diluted EPS, as reported$0.75 $(0.39)
Special items:
Net other (revenues) expenses from managed and franchised properties
$(30)$64 
Purchase accounting amortization(1)
12 12 
FF&E replacement reserves
12 
Loss on debt extinguishment(2)
— 69 
Other adjustment items(3)
(10)
Total special items before taxes(16)152 
Income tax benefit (expense) on special items(38)
Total special items after taxes$(11)$114 
Net income, adjusted for special items$201 $
 Diluted EPS, adjusted for special items
$0.71 $0.02 
____________
(1)Amounts represent the amortization expenses related to finite-lived intangible assets that were recorded at fair value in 2007 when the Company became a wholly owned subsidiary of affiliates of Blackstone Inc. The majority of these assets will be fully amortized during 2023.
(2)The amount relates to the redemption of senior unsecured notes and includes a redemption premium of $55 million and the accelerated recognition of unamortized deferred financing costs related to those senior unsecured notes of $14 million.
(3)The amount for the three months ended March 31, 2022 primarily includes a gain related to Hilton's investments in unconsolidated affiliates, which was recognized in other non-operating income, net.





11


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

Three Months Ended
March 31,
20222021
Net income (loss)$211 $(109)
Interest expense90 103 
Income tax expense (benefit)80 (35)
Depreciation and amortization expenses44 51 
EBITDA425 10 
Loss (gain) on foreign currency transactions(2)
Loss on debt extinguishment— 69 
FF&E replacement reserves12 
Share-based compensation expense37 39 
Amortization of contract acquisition costs
Net other expenses (revenues) from managed and franchised properties(30)64 
Other adjustments(1)
(8)
Adjusted EBITDA$448 $198 
____________
(1)Amount for the three months ended March 31, 2022 primarily includes a gain related to Hilton's investments in unconsolidated affiliates. Both periods include severance and other items.

Three Months Ended
March 31,
20222021
Total revenues, as reported$1,721 $874 
Add: amortization of contract acquisition costs
Less: other revenues from managed and franchised properties
(1,051)(521)
Total revenues, as adjusted
$678 $360 
Adjusted EBITDA$448 $198 
Adjusted EBITDA margin66.1 %55.0 %


12


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

March 31,December 31,
20222021
Long-term debt, including current maturities$8,765 $8,766 
Add: unamortized deferred financing costs and discount84 87 
Long-term debt, including current maturities and excluding unamortized deferred financing costs and discount
8,849 8,853 
Less: cash and cash equivalents
(1,432)(1,427)
Less: restricted cash and cash equivalents(78)(85)
Net debt$7,339 $7,341 



Three Months EndedYear Ended
TTM Ended
March 31,December 31,March 31,
2022202120212022
Net income (loss)
$211 $(109)$407 $727 
Interest expense90 103 397 384 
Income tax expense (benefit)80 (35)153 268 
Depreciation and amortization expenses44 51 188 181 
EBITDA425 10 1,145 1,560 
Loss on sale of assets, net— — 
Loss (gain) on foreign currency transactions
(2)13 
Loss on debt extinguishment— 69 69 — 
FF&E replacement reserves12 48 56 
Share-based compensation expense
37 39 193 191 
Amortization of contract acquisition costs32 33 
Net other expenses (revenues) from managed and franchised properties
(30)64 110 16 
Other adjustments(1)
(8)18 
Adjusted EBITDA$448 $198 $1,629 $1,879 
Net debt$7,339 
Net debt to Adjusted EBITDA ratio3.9 
____________
(1)Amounts for all periods include severance and other items. Amount for the three months ended March 31, 2022 also includes a gain related to Hilton's investments in unconsolidated affiliates and for the year ended December 31, 2021 also includes costs recognized for certain legal settlements.

13


HILTON WORLDWIDE HOLDINGS INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
OUTLOOK: NET INCOME AND DILUTED EPS, ADJUSTED FOR SPECIAL ITEMS
FORECASTED 2022
(unaudited, in millions, except per share data)

Three Months Ending
June 30, 2022
Low CaseHigh Case
Net income attributable to Hilton stockholders, before special items
$250 $264 
Diluted EPS, before special items(1)
$0.89 $0.94 
Special items(2):
Purchase accounting amortization
$12 $12 
FF&E replacement reserves20 20 
Total special items before tax32 32 
Income tax expense on special items(7)(7)
Total special items after tax$25 $25 
Net income, adjusted for special items$275 $289 
Diluted EPS, adjusted for special items(1)
$0.98 $1.03 

Year Ending
December 31, 2022
Low CaseHigh Case
Net income attributable to Hilton stockholders, before special items
$1,001 $1,071 
Diluted EPS, before special items(1)
$3.56 $3.81 
Special items(2):
Net other revenues from managed and franchised properties$(30)$(30)
Purchase accounting amortization
47 47 
FF&E replacement reserves65 65 
Other adjustment items
(10)(9)
Total special items before tax72 73 
Income tax expense on special items(13)(13)
Total special items after tax$59 $60 
Net income, adjusted for special items$1,060 $1,131 
Diluted EPS, adjusted for special items(1)
$3.77 $4.02 
____________
(1)Does not include the effect of potential share repurchases.
(2)See "Net Income (Loss) and Diluted EPS, Adjusted for Special Items" for details of these special items.

14


HILTON WORLDWIDE HOLDINGS INC.
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
OUTLOOK: ADJUSTED EBITDA
FORECASTED 2022
(unaudited, in millions)

Three Months Ending
June 30, 2022
Low CaseHigh Case
Net income$250 $264 
Interest expense108 108 
Income tax expense106 112 
Depreciation and amortization expenses41 41 
EBITDA505 525 
FF&E replacement reserves20 20 
Share-based compensation expense49 49 
Amortization of contract acquisition costs
Other adjustments(1)
Adjusted EBITDA$590 $610 

Year Ending
December 31, 2022
Low CaseHigh Case
Net income$1,001 $1,071 
Interest expense421 421 
Income tax expense415 444 
Depreciation and amortization expenses169 169 
EBITDA2,006 2,105 
Loss on foreign currency transactions
FF&E replacement reserves65 65 
Share-based compensation expense160 160 
Amortization of contract acquisition costs39 39 
Net other revenues from managed and franchised properties(30)(30)
Other adjustments(1)
Adjusted EBITDA$2,250 $2,350 
____________
(1)Includes adjustments for severance and other items.
15


HILTON WORLDWIDE HOLDINGS INC.
DEFINITIONS

Trailing Twelve Month Financial Information

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

The pandemic had a material adverse impact on the Company's results for the TTM period ended March 31, 2022 when compared to periods prior to the onset of the pandemic. As such, this TTM period, as well as upcoming periods, are unlikely to be comparable to periods prior to the onset of the pandemic or to other periods affected by the pandemic, and are not indicative of future performance. As such, TTM information may not be useful for projecting future operating results.

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

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

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

EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin

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

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

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

EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are not recognized terms under GAAP and should not be considered as alternatives, either in isolation or as a substitute, for net income (loss) or other measures of financial performance or liquidity, including cash flows, derived in accordance with GAAP. Further, EBITDA, Adjusted EBITDA and Adjusted EBITDA margin have
16


limitations as analytical tools, may not be comparable to similarly titled measures of other companies and should not be considered as other methods of analyzing the Company's results as reported under GAAP.

Net Debt and Net Debt to Adjusted EBITDA Ratio

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

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

Comparable Hotels

The Company defines comparable hotels as those that: (i) were active and operating in the Company's system for at least one full calendar year as of the end of the current period, and open January 1st of the previous year; (ii) have not undergone a change in brand or ownership type during the current or comparable periods reported; and (iii) have not sustained substantial property damage, business interruption, undergone large-scale capital projects or for which comparable results were not available. Of the 6,832 hotels in the Company's system as of March 31, 2022, 6,069 hotels were classified as comparable hotels. The 763 non-comparable hotels included 99 hotels, or one percent of the total hotels in the Company's system, that were removed from the comparable group during the last twelve months because they have sustained substantial property damage, business interruption, undergone large-scale capital projects or comparable results were otherwise not available.

When considering business interruption in the context of the Company's definition of comparable hotels, no hotel that had completely or partially suspended operations on a temporary basis at any time as a result of the pandemic was excluded from the definition of comparable hotels on that basis alone. Despite these temporary suspensions of hotel operations, the Company believes that including these hotels within the hotel operating statistics of occupancy, average daily rate ("ADR") and revenue per available room ("RevPAR"), if they would have otherwise been included, reflects the underlying results of the business for the three months ended March 31, 2022 and 2021.

Occupancy

Occupancy represents the total number of room nights sold divided by the total number of room nights available at a hotel or group of hotels for a given period. Occupancy measures the utilization of the hotels' available capacity. Management uses occupancy to gauge demand at a specific hotel or group of hotels in a given period. Occupancy levels also help management determine achievable ADR pricing levels as demand for hotel rooms increases or decreases.

ADR

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

RevPAR

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

References to occupancy, ADR and RevPAR throughout this press release are presented on a comparable basis, based on the comparable hotels as of March 31, 2022, and references to ADR and RevPAR are presented on a currency neutral basis, unless otherwise noted. As such, comparisons of these hotel operating statistics for the three months ended March 31, 2022 and 2021 or 2019, use the foreign currency exchange rates used to translate the results of the Company's foreign operations within its condensed consolidated financial statements for the three months ended March 31, 2022.
17