XML 105 R138.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor and Non Guarantor Financial Information - Condensed Income Statement (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
Revenues                          
Owned and leased hotels                 $ 3,141 $ 2,982 $ 4,046 $ 3,979 $ 3,898
Management and franchise fees and other                 1,030 868 1,175 1,088 1,014
Timeshare                 850 809 1,109 1,085 944
Total revenues excluding reimbursement revenue                 5,021 4,659 6,330 6,152 5,856
Other revenues from managed and franchised properties                 2,653 2,433 3,405 3,124 2,927
Total revenues 2,643 2,449 2,380 2,263 2,338 2,417 2,390 2,131 7,674 7,092 9,735 9,276 8,783
Expenses                          
Owned and leased hotels                 2,420 2,327 3,147 3,230 3,213
Timeshare                 564 545 730 758 668
Depreciation and amortization                 470 455 603 550 564
Impairment losses                     0 54 20
General, administrative and other                 349 319 748 460 416
Total expenses excluding cost of reimbursable expense                 3,803 3,646 5,228 5,052 4,881
Other expenses from managed and franchised properties                 2,653 2,433 3,405 3,124 2,927
Total expenses                 6,456 6,079 8,633 8,176 7,808
Operating income 89 357 404 252 263 345 298 194 1,218 1,013 1,102 1,100 975
Interest income                 8 5 9 15 11
Interest expense                 (467) (401) (620) (569) (643)
Equity in earnings (losses) from unconsolidated affiliates                 16 11 16 (11) (145)
Gain (loss) on foreign currency transactions                 41 (43) (45) 23 (21)
Gain on debt extinguishment                     229 0 0
Other gain, net                 38 5 7 15 19
Income (loss) before income taxes and equity in earnings from subsidiaries                 854 590 698 573 196
Income tax benefit (expense)                 (331) (192) (238) (214) 59
Income (loss) before equity in earnings from subsidiaries                 523 398 460 359 255
Equity in earnings from subsidiaries                 0 0 0 0 0
Net income 62 203 157 38 64 179 69 47 523 398 460 359 255
Net income attributable to noncontrolling interests                 (8) (9) (45) (7) (2)
Net income attributable to Hilton stockholders 26 200 155 34 61 177 66 48 515 389 415 352 253
Comprehensive income                 391 401 620 456 161
Comprehensive income attributable to noncontrolling interests                 (10) (23) (63) (21) 1
Comprehensive income attributable to Hilton stockholders                 381 378 557 435 162
Eliminations [member]
                         
Revenues                          
Owned and leased hotels                 (21) (19) (26) (23) (24)
Management and franchise fees and other                 (91) (103) (145) (133) (125)
Timeshare                 0 0 0 0 0
Total revenues excluding reimbursement revenue                 (112) (122) (171) (156) (149)
Other revenues from managed and franchised properties                 (638) (606) (815) (814) (790)
Total revenues                 (750) (728) (986) (970) (939)
Expenses                          
Owned and leased hotels                 (55) (41) (59) (53) (51)
Timeshare                 (40) (57) (79) (73) (67)
Depreciation and amortization                 0 0 0 0 0
Impairment losses                       0 0
General, administrative and other                 (17) (24) (33) (30) (31)
Total expenses excluding cost of reimbursable expense                 (112) (122) (171) (156) (149)
Other expenses from managed and franchised properties                 (638) (606) (815) (814) (790)
Total expenses                 (750) (728) (986) (970) (939)
Operating income                 0 0 0 0 0
Interest income                 0 (217) (217) (403) (359)
Interest expense                 0 217 217 403 359
Equity in earnings (losses) from unconsolidated affiliates                 0 0 0 0 0
Gain (loss) on foreign currency transactions                 0 0 0 0 0
Gain on debt extinguishment                     0    
Other gain, net                 0 0 0 0 0
Income (loss) before income taxes and equity in earnings from subsidiaries                 0 0 0 0 0
Income tax benefit (expense)                 0 0 0 0 0
Income (loss) before equity in earnings from subsidiaries                 0 0 0 0 0
Equity in earnings from subsidiaries                 (1,549) (721) (1,297) (653) (683)
Net income                 (1,549) (721) (1,297) (653) (683)
Net income attributable to noncontrolling interests                 0 0 0 0 0
Net income attributable to Hilton stockholders                 (1,549) (721) (1,297) (653) (683)
Comprehensive income                 (1,415) (710) (1,439) (736) (592)
Comprehensive income attributable to noncontrolling interests                 0 0 0 0 0
Comprehensive income attributable to Hilton stockholders                 (1,415) (710) (1,439) (736) (592)
Parent [member]
                         
Revenues                          
Owned and leased hotels                 0 0 0 0 0
Management and franchise fees and other                 0 0 0 0 0
Timeshare                 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
Timeshare                 0 0 0 0 0
Depreciation and amortization                 0 0 0 0 0
Impairment losses                       0 0
General, administrative and other                 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
Operating income                 0 0 0 0 0
Interest income                 0 217 217 403 359
Interest expense                 0 0 0 0 0
Equity in earnings (losses) from unconsolidated affiliates                 0 0 0 0 0
Gain (loss) on foreign currency transactions                 0 0 0 0 0
Gain on debt extinguishment                     0    
Other gain, net                 0 0 0 0 0
Income (loss) before income taxes and equity in earnings from subsidiaries                 0 217 217 403 359
Income tax benefit (expense)                 (5) (84) (84) (155) (137)
Income (loss) before equity in earnings from subsidiaries                 (5) 133 133 248 222
Equity in earnings from subsidiaries                 520 256 282 104 31
Net income                 515 389 415 352 253
Net income attributable to noncontrolling interests                 0 0 0 0 0
Net income attributable to Hilton stockholders                 515 389 415 352 253
Comprehensive income                 381 378 557 435 162
Comprehensive income attributable to noncontrolling interests                 0 0 0 0 0
Comprehensive income attributable to Hilton stockholders                 381 378 557 435 162
Subsidiary Issuer [Member]
                         
Revenues                          
Owned and leased hotels                 0 0   0 0
Management and franchise fees and other                 0 0 0 0 0
Timeshare                 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
Timeshare                 0 0 0 0 0
Depreciation and amortization                 0 0 0 0 0
Impairment losses                       0 0
General, administrative and other                 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
Operating income                 0 0 0 0 0
Interest income                 0 0 0 0 0
Interest expense                 (255) 0 (105) 0 0
Equity in earnings (losses) from unconsolidated affiliates                 0 0 0 0 0
Gain (loss) on foreign currency transactions                 0 0 0 0 0
Gain on debt extinguishment                     0    
Other gain, net                 0 0 0 0 0
Income (loss) before income taxes and equity in earnings from subsidiaries                 (255) 0 (105) 0 0
Income tax benefit (expense)                 98 0 40 0 0
Income (loss) before equity in earnings from subsidiaries                 (157) 0 (65) 0 0
Equity in earnings from subsidiaries                 677 0 347 0 0
Net income                 520 0 282 0 0
Net income attributable to noncontrolling interests                 0 0 0 0 0
Net income attributable to Hilton stockholders                 520 0 282 0 0
Comprehensive income                 516 0 288 0 0
Comprehensive income attributable to noncontrolling interests                 0 0 0 0 0
Comprehensive income attributable to Hilton stockholders                 516 0 288 0 0
Guarantor Subsidiaries [Member]
                         
Revenues                          
Owned and leased hotels                 163 146 190 181 171
Management and franchise fees and other                 575 425 587 459 383
Timeshare                 777 779 1,052 1,081 940
Total revenues excluding reimbursement revenue                 1,515 1,350 1,829 1,721 1,494
Other revenues from managed and franchised properties                 2,991 2,792 3,869 3,643 3,521
Total revenues                 4,506 4,142 5,698 5,364 5,015
Expenses                          
Owned and leased hotels                 116 110 148 142 140
Timeshare                 590 594 797 827 731
Depreciation and amortization                 227 208 277 251 246
Impairment losses                       13 8
General, administrative and other                 275 229 620 342 301
Total expenses excluding cost of reimbursable expense                 1,208 1,141 1,842 1,575 1,426
Other expenses from managed and franchised properties                 2,991 2,792 3,869 3,643 3,521
Total expenses                 4,199 3,933 5,711 5,218 4,947
Operating income                 307 209 (13) 146 68
Interest income                 6 3 7 7 7
Interest expense                 (42) (575) (642) (916) (948)
Equity in earnings (losses) from unconsolidated affiliates                 13 9 13 (12) (133)
Gain (loss) on foreign currency transactions                 248 4 35 12 (26)
Gain on debt extinguishment                     229    
Other gain, net                 6 0 2 6 14
Income (loss) before income taxes and equity in earnings from subsidiaries                 538 (350) (369) (757) (1,018)
Income tax benefit (expense)                 (213) 141 48 312 397
Income (loss) before equity in earnings from subsidiaries                 325 (209) (321) (445) (621)
Equity in earnings from subsidiaries                 352 465 668 549 652
Net income                 677 256 347 104 31
Net income attributable to noncontrolling interests                 0 0 0 0 0
Net income attributable to Hilton stockholders                 677 256 347 104 31
Comprehensive income                 697 261 417 126 30
Comprehensive income attributable to noncontrolling interests                 0 0 0 0 0
Comprehensive income attributable to Hilton stockholders                 697 261 417 126 30
Non-Guarantor Subsidiaries [member]
                         
Revenues                          
Owned and leased hotels                 2,999 2,855 3,882 3,821 3,751
Management and franchise fees and other                 546 546 733 762 756
Timeshare                 73 30 57 4 4
Total revenues excluding reimbursement revenue                 3,618 3,431 4,672 4,587 4,511
Other revenues from managed and franchised properties                 300 247 351 295 196
Total revenues                 3,918 3,678 5,023 4,882 4,707
Expenses                          
Owned and leased hotels                 2,359 2,258 3,058 3,141 3,124
Timeshare                 14 8 12 4 4
Depreciation and amortization                 243 247 326 299 318
Impairment losses                       41 12
General, administrative and other                 91 114 161 148 146
Total expenses excluding cost of reimbursable expense                 2,707 2,627 3,557 3,633 3,604
Other expenses from managed and franchised properties                 300 247 351 295 196
Total expenses                 3,007 2,874 3,908 3,928 3,800
Operating income                 911 804 1,115 954 907
Interest income                 2 2 2 8 4
Interest expense                 (170) (43) (90) (56) (54)
Equity in earnings (losses) from unconsolidated affiliates                 3 2 3 1 (12)
Gain (loss) on foreign currency transactions                 (207) (47) (80) 11 5
Gain on debt extinguishment                     0    
Other gain, net                 32 5 5 9 5
Income (loss) before income taxes and equity in earnings from subsidiaries                 571 723 955 927 855
Income tax benefit (expense)                 (211) (249) (242) (371) (201)
Income (loss) before equity in earnings from subsidiaries                 360 474 713 556 654
Equity in earnings from subsidiaries                 0 0 0 0 0
Net income                 360 474 713 556 654
Net income attributable to noncontrolling interests                 (8) (9) (45) (7) (2)
Net income attributable to Hilton stockholders                 352 465 668 549 652
Comprehensive income                 212 472 797 631 561
Comprehensive income attributable to noncontrolling interests                 (10) (23) (63) (21) 1
Comprehensive income attributable to Hilton stockholders                 $ 202 $ 449 $ 734 $ 610 $ 562