XML 80 R128.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Segments - Reconciliation of Adjusted EBITDA to Net Income (Loss) Attributable to Hilton Stockholders (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Segment Reporting [Abstract]                          
Adjusted EBITDA                 $ 1,840 $ 1,607 $ 2,210 $ 1,956 $ 1,753
Net income attributable to noncontrolling interests                 (8) (9) (45) (7) (2)
Gain (loss) on foreign currency transactions                 41 (43) (45) 23 (21)
FF&E replacement reserve                 (32) (29) (46) (68) (57)
Share-based compensation expense                 (25) (5) (313) (50) (19)
Impairment losses                     0 (54) (20)
Equity Method Investment, Other than Temporary Impairment                       (19) (141)
Gain on debt extinguishment                     229 0 0
Other gain (loss), net                 38 5 7 15 19
Other adjustment items                 (41) (56) (76) [1] (64) [1] (51) [1]
EBITDA                 1,813 1,470 1,921 1,732 1,461
Interest expense                 (467) (401) (620) (569) (643)
Interest expense included in equity in earnings (losses) from unconsolidated affiliates                 (8) (10) (13) (13) (12)
Income tax benefit (expense)                 (331) (192) (238) (214) 59
Depreciation and amortization                 (470) (455) (603) (550) (564)
Depreciation and amortization included in equity in earnings (losses) from unconsolidated affiliates                 (22) (23) (32) (34) (48)
Net income (loss) attributable to Hilton Stockholders $ 26 $ 200 $ 155 $ 34 $ 61 $ 177 $ 66 $ 48 $ 515 $ 389 $ 415 $ 352 $ 253
[1] Represents adjustments for legal expenses, severance and other items.