XML 196 R120.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Guarantor Financial Information - Condensed Income Statement (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Income Statements, Captions [Line Items]                      
Revenues $ 2,288 $ 2,253 $ 2,291 $ 2,074 $ 2,068 $ 2,091 $ 2,076 $ 1,896 $ 8,906 $ 8,131 $ 6,576
Depreciation and amortization                 325 336 353
General and administrative                 443 439 409
Other expenses                 51 56 66
Total expenses excluding reimbursable expenses                 2,151 2,100 2,107
Total expenses                 7,474 6,999 5,716
Gain on sales of assets, net                 0 0 8
Operating income (loss) 362 385 406 279 259 332 324 217 1,432 1,132 868
Interest expense                 (371) (351) (334)
Gain (loss) on foreign currency transactions                 (11) 3 (16)
Loss on debt extinguishment                 0 (60) 0
Other non-operating income (loss), net                 28 29 22
Income from continuing operations before income taxes                 1,078 753 540
Income tax benefit (expense)                 (309) 336 (557)
Income (loss) before equity in earnings (losses) from subsidiaries                 769 1,089 (17)
Equity in earnings (losses) from subsidiaries                 0 0 0
Net income 225 164 217 163 730 160 151 48 769 1,089 354
Net income attributable to noncontrolling interests                 (5) (5) (16)
Net income attributable to Hilton stockholders $ 224 $ 162 $ 217 $ 161 $ 729 $ 158 $ 150 $ 47 764 1,084 338
Comprehensive income                 712 1,286 136
Comprehensive income attributable to noncontrolling interests                 (5) (5) (15)
Comprehensive income attributable to Hilton stockholders                 707 1,281 121
Income (loss) from continuing operations, net of taxes                 769 1,089 (17)
Income from discontinued operations, net of taxes                 0 0 371
Franchise fees                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 1,530 1,321 1,091
Base and other management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 321 324 230
Incentive management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 235 222 142
Owned and leased hotels [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 1,484 1,432 1,434
Expenses                 1,332 1,269 1,279
Other revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 98 105 82
Total revenues excluding reimbursable revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 3,668 3,404 2,979
Other revenues from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 5,238 4,727 3,597
Other expenses from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Expenses                 5,323 4,899 3,609
Parent Company [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Depreciation and amortization                 0 0 0
General and administrative                 0 0 0
Other expenses                 0 0 0
Total expenses excluding reimbursable expenses                 0 0 0
Total expenses                 0 0 0
Gain on sales of assets, net                   0 0
Operating income (loss)                 0 0 0
Interest expense                 0 0 0
Gain (loss) on foreign currency transactions                 0 0 0
Loss on debt extinguishment                   0  
Other non-operating income (loss), net                 0 0 0
Income from continuing operations before income taxes                 0 0 0
Income tax benefit (expense)                 0 (3) 193
Income (loss) before equity in earnings (losses) from subsidiaries                 0 (3) 193
Equity in earnings (losses) from subsidiaries                 764 1,087 (220)
Net income                 764 1,084 338
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton stockholders                 764 1,084 338
Comprehensive income                 707 1,281 121
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 707 1,281 121
Income (loss) from continuing operations, net of taxes                     (27)
Income from discontinued operations, net of taxes                     365
Parent Company [member] | Franchise fees                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Parent Company [member] | Base and other management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Parent Company [member] | Incentive management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Parent Company [member] | Owned and leased hotels [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Expenses                 0 0 0
Parent Company [member] | Other revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Parent Company [member] | Total revenues excluding reimbursable revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Parent Company [member] | Other revenues from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Parent Company [member] | Other expenses from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Expenses                 0 0 0
HWF Issuers [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Depreciation and amortization                 0 0 0
General and administrative                 0 0 0
Other expenses                 0 0 0
Total expenses excluding reimbursable expenses                 0 0 0
Total expenses                 0 0 0
Gain on sales of assets, net                   0 0
Operating income (loss)                 0 0 0
Interest expense                 (227) (244) (261)
Gain (loss) on foreign currency transactions                 0 0 0
Loss on debt extinguishment                   (60)  
Other non-operating income (loss), net                 (9) (3) 1
Income from continuing operations before income taxes                 (236) (307) (260)
Income tax benefit (expense)                 57 122 100
Income (loss) before equity in earnings (losses) from subsidiaries                 (179) (185) (160)
Equity in earnings (losses) from subsidiaries                 943 1,272 (60)
Net income                 764 1,087 145
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton stockholders                 764 1,087 145
Comprehensive income                 784 1,101 143
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 784 1,101 143
Income (loss) from continuing operations, net of taxes                     (220)
Income from discontinued operations, net of taxes                     365
HWF Issuers [member] | Franchise fees                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
HWF Issuers [member] | Base and other management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
HWF Issuers [member] | Incentive management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
HWF Issuers [member] | Owned and leased hotels [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Expenses                 0 0 0
HWF Issuers [member] | Other revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
HWF Issuers [member] | Total revenues excluding reimbursable revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
HWF Issuers [member] | Other revenues from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
HWF Issuers [member] | Other expenses from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Expenses                 0 0 0
HOC [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 479 334 63
Depreciation and amortization                 6 5 1
General and administrative                 323 327 90
Other expenses                 7 17 1
Total expenses excluding reimbursable expenses                 336 349 92
Total expenses                 572 496 124
Gain on sales of assets, net                   0 0
Operating income (loss)                 (93) (162) (61)
Interest expense                 (106) (61) (14)
Gain (loss) on foreign currency transactions                 4 10 11
Loss on debt extinguishment                   0  
Other non-operating income (loss), net                 3 4 1
Income from continuing operations before income taxes                 (192) (209) (63)
Income tax benefit (expense)                 39 26 26
Income (loss) before equity in earnings (losses) from subsidiaries                 (153) (183) (37)
Equity in earnings (losses) from subsidiaries                 1,096 1,455 (23)
Net income                 943 1,272 305
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton stockholders                 943 1,272 305
Comprehensive income                 932 1,288 310
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 932 1,288 310
Income (loss) from continuing operations, net of taxes                     (60)
Income from discontinued operations, net of taxes                     365
HOC [member] | Franchise fees                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 227 143 21
HOC [member] | Base and other management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 1 1 0
HOC [member] | Incentive management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
HOC [member] | Owned and leased hotels [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Expenses                 0 0 0
HOC [member] | Other revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 6 31 10
HOC [member] | Total revenues excluding reimbursable revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 234 175 31
HOC [member] | Other revenues from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 245 159 32
HOC [member] | Other expenses from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Expenses                 236 147 32
Guarantor Subsidiaries [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 5,922 5,404 4,226
Depreciation and amortization                 237 242 266
General and administrative                 0 0 203
Other expenses                 22 29 31
Total expenses excluding reimbursable expenses                 259 271 500
Total expenses                 4,725 4,418 3,583
Gain on sales of assets, net                   (1) 0
Operating income (loss)                 1,197 985 643
Interest expense                 0 0 (12)
Gain (loss) on foreign currency transactions                 84 124 (150)
Loss on debt extinguishment                   0  
Other non-operating income (loss), net                 16 7 7
Income from continuing operations before income taxes                 1,297 1,116 488
Income tax benefit (expense)                 (309) 89 (297)
Income (loss) before equity in earnings (losses) from subsidiaries                 988 1,205 191
Equity in earnings (losses) from subsidiaries                 764 1,087 (220)
Net income                 1,752 2,292 397
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton stockholders                 1,752 2,292 397
Comprehensive income                 1,751 2,295 326
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 1,751 2,295 326
Income (loss) from continuing operations, net of taxes                     (29)
Income from discontinued operations, net of taxes                     426
Guarantor Subsidiaries [member] | Franchise fees                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 1,182 1,077 974
Guarantor Subsidiaries [member] | Base and other management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 205 195 122
Guarantor Subsidiaries [member] | Incentive management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 78 76 16
Guarantor Subsidiaries [member] | Owned and leased hotels [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Expenses                 0 0 0
Guarantor Subsidiaries [member] | Other revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 81 70 61
Guarantor Subsidiaries [member] | Total revenues excluding reimbursable revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 1,546 1,418 1,173
Guarantor Subsidiaries [member] | Other revenues from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 4,376 3,986 3,053
Guarantor Subsidiaries [member] | Other expenses from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Expenses                 4,466 4,147 3,083
Non-Guarantor Subsidiaries [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 2,523 2,417 2,297
Depreciation and amortization                 82 89 86
General and administrative                 130 118 116
Other expenses                 30 27 44
Total expenses excluding reimbursable expenses                 1,574 1,503 1,525
Total expenses                 2,195 2,108 2,019
Gain on sales of assets, net                   1 8
Operating income (loss)                 328 310 286
Interest expense                 (38) (47) (47)
Gain (loss) on foreign currency transactions                 (99) (131) 123
Loss on debt extinguishment                   0  
Other non-operating income (loss), net                 18 21 13
Income from continuing operations before income taxes                 209 153 375
Income tax benefit (expense)                 (96) 102 (579)
Income (loss) before equity in earnings (losses) from subsidiaries                 113 255 (204)
Equity in earnings (losses) from subsidiaries                 0 0 0
Net income                 113 255 171
Net income attributable to noncontrolling interests                 (5) (5) (16)
Net income attributable to Hilton stockholders                 108 250 155
Comprehensive income                 48 419 21
Comprehensive income attributable to noncontrolling interests                 (5) (5) (15)
Comprehensive income attributable to Hilton stockholders                 43 414 6
Income (loss) from continuing operations, net of taxes                     (204)
Income from discontinued operations, net of taxes                     375
Non-Guarantor Subsidiaries [member] | Franchise fees                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 139 118 106
Non-Guarantor Subsidiaries [member] | Base and other management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 115 128 108
Non-Guarantor Subsidiaries [member] | Incentive management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 157 146 126
Non-Guarantor Subsidiaries [member] | Owned and leased hotels [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 1,484 1,432 1,434
Expenses                 1,332 1,269 1,279
Non-Guarantor Subsidiaries [member] | Other revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 11 11 11
Non-Guarantor Subsidiaries [member] | Total revenues excluding reimbursable revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 1,906 1,835 1,785
Non-Guarantor Subsidiaries [member] | Other revenues from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 617 582 512
Non-Guarantor Subsidiaries [member] | Other expenses from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Expenses                 621 605 494
Eliminations [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 (18) (24) (10)
Depreciation and amortization                 0 0 0
General and administrative                 (10) (6) 0
Other expenses                 (8) (17) (10)
Total expenses excluding reimbursable expenses                 (18) (23) (10)
Total expenses                 (18) (23) (10)
Gain on sales of assets, net                   0 0
Operating income (loss)                 0 (1) 0
Interest expense                 0 1 0
Gain (loss) on foreign currency transactions                 0 0 0
Loss on debt extinguishment                   0  
Other non-operating income (loss), net                 0 0 0
Income from continuing operations before income taxes                 0 0 0
Income tax benefit (expense)                 0 0 0
Income (loss) before equity in earnings (losses) from subsidiaries                 0 0 0
Equity in earnings (losses) from subsidiaries                 (3,567) (4,901) 523
Net income                 (3,567) (4,901) (1,002)
Net income attributable to noncontrolling interests                 0 0 0
Net income attributable to Hilton stockholders                 (3,567) (4,901) (1,002)
Comprehensive income                 (3,510) (5,098) (785)
Comprehensive income attributable to noncontrolling interests                 0 0 0
Comprehensive income attributable to Hilton stockholders                 (3,510) (5,098) (785)
Income (loss) from continuing operations, net of taxes                     523
Income from discontinued operations, net of taxes                     (1,525)
Eliminations [Member] | Franchise fees                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 (18) (17) (10)
Eliminations [Member] | Base and other management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Eliminations [Member] | Incentive management fees [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Eliminations [Member] | Owned and leased hotels [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Expenses                 0 0 0
Eliminations [Member] | Other revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 (7) 0
Eliminations [Member] | Total revenues excluding reimbursable revenues [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 (18) (24) (10)
Eliminations [Member] | Other revenues from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenues                 0 0 0
Eliminations [Member] | Other expenses from managed and franchised properties [member]                      
Condensed Income Statements, Captions [Line Items]                      
Expenses                 $ 0 $ 0 $ 0