XML 253 R130.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Guarantor Financial Information - Condensed Income Statement (Detail) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues                        
Franchise fees $ 294       $ 253         $ 1,154 $ 1,087 $ 905
Base and other management fees 83       60         242 230 227
Incentive management fees 52       36         142 138 133
Owned and leased hotels 300       319         1,452 1,596 1,776
Other revenues 37       17         82 71 80
Total revenues excluding reimbursement revenue 766       685         3,072 3,122 3,121
Other revenues from managed and franchised properties 1,395       1,041         4,310 4,011 3,567
Total revenues 2,161 $ 1,839 $ 1,867 $ 1,950 1,726 $ 1,811 $ 1,847 $ 1,845 $ 1,630 7,382 7,133 6,688
Expenses                        
Owned and leased hotels 272       307         1,295 1,414 1,586
Depreciation and amortization 89       92         364 385 363
Impairment loss 0       15         15 9 0
General and administrative 105       83         403 537 411
Other expenses 23       18         51 40 58
Total expenses excluding cost of reimbursable expense 489       515         2,128 2,385 2,418
Other expenses from managed and franchised properties 1,395       1,041         4,310 4,011 3,567
Total expenses 1,884       1,556         6,438 6,396 5,985
Gain on sales of assets, net                   8 163 0
Operating income (loss) 277 244 265 273 170 231 391 135 143 952 900 703
Interest expense (104)       (90)         (394) (377) (416)
Gain (loss) on foreign currency transactions (4)       (12)         (16) (41) 26
Loss on debt extinguishment (60)       0              
Other non-operating income (loss), net 1       2         14 51 20
Income from continuing operations before income taxes 110       70         556 533 333
Income tax benefit (expense) (35)       121         (564) 348 (154)
Income (loss) from continuing operations before income from subsidiaries, net of taxes 75       191         (8) 881 179
Equity in earnings (losses) from subsidiaries 0       0         0 0 0
Income (loss) from continuing operations, net of taxes 75 (388) 89 100 191 689 153 40 (1) (8) 881 179
Income from discontinued operations, net of taxes 0 6 103 144 119 127 130 127 151 372 535 503
Net income 75 (382) 192 244 310 816 283 167 150 364 1,416 682
Net income attributable to noncontrolling interests (1)       (1)         (16) (12) (9)
Net income attributable to Hilton Stockholders 74 $ (387) $ 187 $ 239 309 $ 814 $ 279 $ 161 $ 150 348 1,404 673
Comprehensive income 94       318         146 1,260 329
Comprehensive income attributable to noncontrolling interests 0       1         (15) (12) (14)
Comprehensive income attributable to Hilton stockholders 94       319         131 1,248 315
Eliminations [Member]                        
Revenues                        
Franchise fees (4)       (3)         (10) (12) (6)
Base and other management fees 0       0         0 0 (4)
Incentive management fees 0       0         0 0 0
Owned and leased hotels 0       0         0 0 0
Other revenues 0       0         0 0 0
Total revenues excluding reimbursement revenue (4)       (3)         (10) (12) (10)
Other revenues from managed and franchised properties 0       0         0 0 0
Total revenues (4)       (3)         (10) (12) (10)
Expenses                        
Owned and leased hotels 0       0         0 0 0
Depreciation and amortization 0       0         0 0 0
Impairment loss         0         0 0  
General and administrative 0       0         0 0 0
Other expenses (4)       (3)         (10) (12) (10)
Total expenses excluding cost of reimbursable expense (4)       (3)         (10) (12) (10)
Other expenses from managed and franchised properties 0       0         0 0 0
Total expenses (4)       (3)         (10) (12) (10)
Gain on sales of assets, net                   0 0  
Operating income (loss) 0       0         0 0 0
Interest expense 0       0           0 0
Gain (loss) on foreign currency transactions 0       0         0 0 0
Loss on debt extinguishment 0                      
Other non-operating income (loss), net 0       0         0 0 0
Income from continuing operations before income taxes 0       0         0 0 0
Income tax benefit (expense) 0       0         0 0 0
Income (loss) from continuing operations before income from subsidiaries, net of taxes 0       0         0 0 0
Equity in earnings (losses) from subsidiaries (492)       (32)         477 (2,312) (429)
Income (loss) from continuing operations, net of taxes         (32)         477 (2,312) (429)
Income from discontinued operations, net of taxes         (338)         1,528 (1,509) (1,444)
Net income (492)       (370)         (1,051) (3,821) (1,873)
Net income attributable to noncontrolling interests 0       0         0 0 0
Net income attributable to Hilton Stockholders (492)       (370)         (1,051) (3,821) (1,873)
Comprehensive income (512)       (380)         (834) (3,665) (1,515)
Comprehensive income attributable to noncontrolling interests 0       0         0 0 0
Comprehensive income attributable to Hilton stockholders (512)       (380)         (834) (3,665) (1,515)
Parent [Member]                        
Revenues                        
Franchise fees 0       0         0 0 0
Base and other management fees 0       0         0 0 0
Incentive management fees 0       0         0 0 0
Owned and leased hotels 0       0         0 0 0
Other revenues 0       0         0 0 0
Total revenues excluding reimbursement revenue 0       0         0 0 0
Other revenues from managed and franchised properties 0       0         0 0 0
Total revenues 0       0         0 0 0
Expenses                        
Owned and leased hotels 0       0         0 0 0
Depreciation and amortization 0       0         0 0 0
Impairment loss         0         0 0  
General and administrative 0       0         0 0 0
Other expenses 0       0         0 0 0
Total expenses excluding cost of reimbursable expense 0       0         0 0 0
Other expenses from managed and franchised properties 0       0         0 0 0
Total expenses 0       0         0 0 0
Gain on sales of assets, net                   0 0  
Operating income (loss) 0       0         0 0 0
Interest expense 0       0         0 0 0
Gain (loss) on foreign currency transactions 0       0         0 0 0
Loss on debt extinguishment 0                      
Other non-operating income (loss), net 0       0         0 0 0
Income from continuing operations before income taxes 0       0         0 0 0
Income tax benefit (expense) 0       192         193 (7) (5)
Income (loss) from continuing operations before income from subsidiaries, net of taxes 0       192         193 (7) (5)
Equity in earnings (losses) from subsidiaries 74       0         (211) 883 179
Income (loss) from continuing operations, net of taxes         192         (18) 876 174
Income from discontinued operations, net of taxes         117         366 528 499
Net income 74       309         348 1,404 673
Net income attributable to noncontrolling interests 0       0         0 0 0
Net income attributable to Hilton Stockholders 74       309         348 1,404 673
Comprehensive income 94       319         131 1,248 315
Comprehensive income attributable to noncontrolling interests 0       0         0 0 0
Comprehensive income attributable to Hilton stockholders 94       319         131 1,248 315
HWF Issuers [Member]                        
Revenues                        
Franchise fees 0       0         0 0 0
Base and other management fees 0       0         0 0 0
Incentive management fees 0       0         0 0 0
Owned and leased hotels 0       0         0 0 0
Other revenues 0       0         0 0 0
Total revenues excluding reimbursement revenue 0       0         0 0 0
Other revenues from managed and franchised properties 0       0         0 0 0
Total revenues 0       0         0 0 0
Expenses                        
Owned and leased hotels 0       0         0 0 0
Depreciation and amortization 0       0         0 0 0
Impairment loss         0         0 0  
General and administrative 0       0         0 0 0
Other expenses 0       0         0 0 0
Total expenses excluding cost of reimbursable expense 0       0         0 0 0
Other expenses from managed and franchised properties 0       0         0 0 0
Total expenses 0       0         0 0 0
Gain on sales of assets, net                   0 0  
Operating income (loss) 0       0         0 0 0
Interest expense (63)       (67)         (261) (281) (334)
Gain (loss) on foreign currency transactions 0       0         0 0 0
Loss on debt extinguishment (60)                      
Other non-operating income (loss), net (3)       0         1 0 0
Income from continuing operations before income taxes (126)       (67)         (260) (281) (334)
Income tax benefit (expense) 49       26         100 108 128
Income (loss) from continuing operations before income from subsidiaries, net of taxes (77)       (41)         (160) (173) (206)
Equity in earnings (losses) from subsidiaries 151       41         (51) 1,056 385
Income (loss) from continuing operations, net of taxes         0         (211) 883 179
Income from discontinued operations, net of taxes         117         366 528 499
Net income 74       117         155 1,411 678
Net income attributable to noncontrolling interests 0       0         0 0 0
Net income attributable to Hilton Stockholders 74       117         155 1,411 678
Comprehensive income 72       111         153 1,404 669
Comprehensive income attributable to noncontrolling interests 0       0         0 0 0
Comprehensive income attributable to Hilton stockholders 72       111         153 1,404 669
HOC [Member]                        
Revenues                        
Franchise fees 19                 21    
Base and other management fees 0                 0    
Incentive management fees 0                 0    
Owned and leased hotels 0                 0    
Other revenues 20                 10    
Total revenues excluding reimbursement revenue 39                 31    
Other revenues from managed and franchised properties 45                 32    
Total revenues 84                 63    
Expenses                        
Owned and leased hotels 0                 0    
Depreciation and amortization 1                 1    
Impairment loss                   0    
General and administrative 79                 90    
Other expenses 12                 1    
Total expenses excluding cost of reimbursable expense 92                 92    
Other expenses from managed and franchised properties 45                 32    
Total expenses 137                 124    
Gain on sales of assets, net                   0    
Operating income (loss) (53)                 (61)    
Interest expense (28)                 (30)    
Gain (loss) on foreign currency transactions 11                 (11)    
Loss on debt extinguishment 0                      
Other non-operating income (loss), net 1                 1    
Income from continuing operations before income taxes (69)                 (79)    
Income tax benefit (expense) 27                 32    
Income (loss) from continuing operations before income from subsidiaries, net of taxes (42)                 (47)    
Equity in earnings (losses) from subsidiaries 193                 (4)    
Income (loss) from continuing operations, net of taxes                   (51)    
Income from discontinued operations, net of taxes                   366    
Net income 151                 315    
Net income attributable to noncontrolling interests 0                 0    
Net income attributable to Hilton Stockholders 151                 315    
Comprehensive income 155                 320    
Comprehensive income attributable to noncontrolling interests 0                 0    
Comprehensive income attributable to Hilton stockholders 155                 320    
Guarantor Subsidiaries [Member]                        
Revenues                        
Franchise fees 255       234         1,031 998 826
Base and other management fees 50       32         126 125 129
Incentive management fees 22       8         16 18 17
Owned and leased hotels 0       0         0 0 0
Other revenues 13       14         61 61 71
Total revenues excluding reimbursement revenue 340       288         1,234 1,202 1,043
Other revenues from managed and franchised properties 1,220       924         3,777 3,510 3,120
Total revenues 1,560       1,212         5,011 4,712 4,163
Expenses                        
Owned and leased hotels 0       0         0 0 0
Depreciation and amortization 64       68         272 288 263
Impairment loss         0         0 0  
General and administrative 2       57         204 424 303
Other expenses 7       9         31 37 49
Total expenses excluding cost of reimbursable expense 73       134         507 749 615
Other expenses from managed and franchised properties 1,220       924         3,777 3,510 3,120
Total expenses 1,293       1,058         4,284 4,259 3,735
Gain on sales of assets, net                   0 0  
Operating income (loss) 267       154         727 453 428
Interest expense 0       (11)         (51) (50) (54)
Gain (loss) on foreign currency transactions 21       5         (150) 77 443
Loss on debt extinguishment 0                      
Other non-operating income (loss), net 1       2         8 14 9
Income from continuing operations before income taxes 289       150         534 494 826
Income tax benefit (expense) (108)       (100)         (319) 189 (306)
Income (loss) from continuing operations before income from subsidiaries, net of taxes 181       50         215 683 520
Equity in earnings (losses) from subsidiaries 74       (9)         (211) 373 (135)
Income (loss) from continuing operations, net of taxes         41         0 1,056 385
Income from discontinued operations, net of taxes         117         428 528 499
Net income 255       158         432 1,584 884
Net income attributable to noncontrolling interests 0       0         0 0 0
Net income attributable to Hilton Stockholders 255       158         432 1,584 884
Comprehensive income 255       149         361 1,546 813
Comprehensive income attributable to noncontrolling interests 0       0         0 0 0
Comprehensive income attributable to Hilton stockholders 255       149         361 1,546 813
Non-Guarantor Subsidiaries [Member]                        
Revenues                        
Franchise fees 24       22         112 101 85
Base and other management fees 33       28         116 105 102
Incentive management fees 30       28         126 120 116
Owned and leased hotels 300       319         1,452 1,596 1,776
Other revenues 4       3         11 10 9
Total revenues excluding reimbursement revenue 391       400         1,817 1,932 2,088
Other revenues from managed and franchised properties 130       117         501 501 447
Total revenues 521       517         2,318 2,433 2,535
Expenses                        
Owned and leased hotels 272       307         1,295 1,414 1,586
Depreciation and amortization 24       24         91 97 100
Impairment loss         15         15 9  
General and administrative 24       26         109 113 108
Other expenses 8       12         29 15 19
Total expenses excluding cost of reimbursable expense 328       384         1,539 1,648 1,813
Other expenses from managed and franchised properties 130       117         501 501 447
Total expenses 458       501         2,040 2,149 2,260
Gain on sales of assets, net                   8 163  
Operating income (loss) 63       16         286 447 275
Interest expense (13)       (12)         (52) (46) (28)
Gain (loss) on foreign currency transactions (36)       (17)         123 (118) (417)
Loss on debt extinguishment 0                      
Other non-operating income (loss), net 2       0         4 37 11
Income from continuing operations before income taxes 16       (13)         361 320 (159)
Income tax benefit (expense) (3)       3         (570) 58 29
Income (loss) from continuing operations before income from subsidiaries, net of taxes 13       (10)         (209) 378 (130)
Equity in earnings (losses) from subsidiaries 0       0         0 0 0
Income (loss) from continuing operations, net of taxes         (10)         (209) 378 (130)
Income from discontinued operations, net of taxes         106         374 460 450
Net income 13       96         165 838 320
Net income attributable to noncontrolling interests (1)       (1)         (16) (12) (9)
Net income attributable to Hilton Stockholders 12       95         149 826 311
Comprehensive income 30       119         15 727 47
Comprehensive income attributable to noncontrolling interests 0       1         (15) (12) (14)
Comprehensive income attributable to Hilton stockholders $ 30       $ 120         $ 0 $ 715 $ 33