10-Q 1 pk-10q_20170630.htm 10-Q pk-10q_20170630.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2017

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from            to           

Commission File Number 001-37795

 

Park Hotels & Resorts Inc.

(Exact name of registrant as specified in its charter)

 

 Delaware

 

36-2058176

(State or Other jurisdiction of

incorporation or organization)

 

(I.R.S Employer

Identification Number)

 

1600 Tysons Blvd., Suite 1000, McLean, VA

 

22102

(Address of Principal Executive Offices)

 

(Zip Code)

(703) 584-7979

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and has been subject to such filing requirements for the past 90 days. Yes  No 

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files). Yes No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

(Do not check if a smaller reporting company)

Smaller reporting company

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.      

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

 

The number of shares of common stock outstanding on July 28, 2017 was 214,840,599.

 

 


Table of Contents

 

PART I. FINANCIAL INFORMATION

 

Page

 

 

 

 

Item 1.

Financial Statements (unaudited)

 

2

 

Condensed Combined Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016

 

2

 

Condensed Combined Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2017 and 2016

 

3

 

Condensed Combined Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2017 and 2016

 

4

 

Condensed Combined Consolidated Statements of Equity for the Six Months Ended June 30, 2017 and 2016

 

5

 

Notes to Condensed Combined Consolidated Financial Statements

 

6

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

14

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

26

Item 4.

Controls and Procedures

 

26

 

 

 

 

PART II. OTHER INFORMATION

 

 

Item 1.

Legal Proceedings

 

27

Item 1A.

Risk Factors

 

27

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

27

Item 3.

Defaults Upon Senior Securities

 

27

Item 4.

Mine Safety Disclosures

 

27

Item 5.

Other Information

 

27

Item 6.

Exhibits

 

28

 

 

 

 

 

Signatures

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1


PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

PARK HOTELS & RESORTS INC.

CONDENSED COMBINED CONSOLIDATED BALANCE SHEETS

(in millions, except share and per share data)

 

 

 

June 30, 2017

 

 

December 31, 2016

 

 

 

(unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Property and equipment, net

 

$

8,495

 

 

$

8,541

 

Investments in affiliates

 

 

87

 

 

 

81

 

Goodwill

 

 

605

 

 

 

604

 

Intangibles, net

 

 

43

 

 

 

44

 

Cash and cash equivalents

 

 

306

 

 

 

337

 

Restricted cash

 

 

18

 

 

 

13

 

Accounts receivable, net of allowance for doubtful accounts of $2 and $2

 

 

188

 

 

 

130

 

Prepaid expenses

 

 

53

 

 

 

58

 

Other assets

 

 

22

 

 

 

26

 

TOTAL ASSETS (variable interest entities - $244 and $239)

 

$

9,817

 

 

$

9,834

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Debt

 

$

3,014

 

 

$

3,012

 

Accounts payable and accrued expenses

 

 

178

 

 

 

167

 

Due to hotel manager

 

 

97

 

 

 

91

 

Due to Hilton Grand Vacations

 

 

210

 

 

 

210

 

Deferred income tax liabilities

 

 

123

 

 

 

2,437

 

Other liabilities

 

 

194

 

 

 

94

 

Total liabilities (variable interest entities - $215 and $262)

 

 

3,816

 

 

 

6,011

 

Commitments and contingencies - refer to Note 12

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share, 6,000,000,000 shares authorized,

   214,835,403 shares issued and outstanding as of June 30, 2017

 

 

2

 

 

 

 

Additional paid-in capital

 

 

3,823

 

 

 

 

Retained earnings

 

 

2,277

 

 

 

 

Accumulated other comprehensive loss

 

 

(53

)

 

 

(67

)

Net Parent investment

 

 

 

 

 

3,939

 

Total stockholders' equity

 

 

6,049

 

 

 

3,872

 

Noncontrolling interests

 

 

(48

)

 

 

(49

)

Total equity

 

 

6,001

 

 

 

3,823

 

TOTAL LIABILITIES AND EQUITY

 

$

9,817

 

 

$

9,834

 

 

Refer to the notes to the unaudited condensed combined consolidated financial statements.

 

 

2


PARK HOTELS & RESORTS INC.

CONDENSED COMBINED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited, in millions, except per share data)

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

$

469

 

 

$

472

 

 

$

901

 

 

$

901

 

Food and beverage

 

 

200

 

 

 

200

 

 

 

392

 

 

 

380

 

Other

 

 

64

 

 

 

53

 

 

 

124

 

 

 

105

 

Total revenues

 

 

733

 

 

 

725

 

 

 

1,417

 

 

 

1,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms

 

 

118

 

 

 

118

 

 

 

232

 

 

 

232

 

Food and beverage

 

 

132

 

 

 

131

 

 

 

263

 

 

 

258

 

Other departmental and support

 

 

181

 

 

 

170

 

 

 

358

 

 

 

335

 

Other property-level

 

 

48

 

 

 

47

 

 

 

94

 

 

 

92

 

Management and franchise fees

 

 

39

 

 

 

25

 

 

 

73

 

 

 

51

 

Impairment loss

 

 

 

 

 

 

 

 

 

 

 

15

 

Depreciation and amortization

 

 

73

 

 

 

74

 

 

 

143

 

 

 

147

 

Corporate and other

 

 

19

 

 

 

19

 

 

 

37

 

 

 

35

 

Total expenses

 

 

610

 

 

 

584

 

 

 

1,200

 

 

 

1,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of assets, net

 

 

 

 

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

123

 

 

 

142

 

 

 

217

 

 

 

222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

Interest expense

 

 

(31

)

 

 

(46

)

 

 

(61

)

 

 

(92

)

Equity in earnings from investments in affiliates

 

 

8

 

 

 

7

 

 

 

12

 

 

 

10

 

Loss on foreign currency transactions

 

 

(4

)

 

 

(1

)

 

 

(3

)

 

 

(1

)

Other loss, net

 

 

(1

)

 

 

(2

)

 

 

(1

)

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

96

 

 

 

101

 

 

 

165

 

 

 

138

 

Income tax benefit (expense)

 

 

19

 

 

 

(39

)

 

 

2,300

 

 

 

(53

)

Net income

 

 

115

 

 

 

62

 

 

 

2,465

 

 

 

85

 

Net income attributable to noncontrolling interests

 

 

(3

)

 

 

(2

)

 

 

(3

)

 

 

(3

)

Net income attributable to stockholders

 

$

112

 

 

$

60

 

 

$

2,462

 

 

$

82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax benefit (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency translation adjustment, net of tax of $0, $(2), $0,

   and $(3)

 

 

7

 

 

 

 

 

 

14

 

 

 

9

 

Total other comprehensive income

 

 

7

 

 

 

 

 

 

14

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

$

122

 

 

$

62

 

 

$

2,479

 

 

$

94

 

Comprehensive income attributable to noncontrolling interests

 

 

(3

)

 

 

(2

)

 

 

(3

)

 

 

(3

)

Comprehensive income attributable to stockholders

 

$

119

 

 

$

60

 

 

$

2,476

 

 

$

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - Basic

 

$

0.52

 

 

$

0.30

 

 

$

11.79

 

 

$

0.41

 

Earnings per share - Diluted

 

$

0.52

 

 

$

0.30

 

 

$

11.48

 

 

$

0.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - Basic

 

 

214

 

 

 

198

 

 

 

208

 

 

 

198

 

Weighted average shares outstanding - Diluted

 

 

215

 

 

 

198

 

 

 

214

 

 

 

198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.43

 

 

$

 

 

$

0.86

 

 

$

 

 

Refer to the notes to the unaudited condensed combined consolidated financial statements.

3


PARK HOTELS & RESORTS INC.

CONDENSED COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in millions)

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2017

 

 

2016

 

Operating Activities:

 

 

 

 

 

 

 

 

Net income

 

$

2,465

 

 

$

85

 

Adjustments to reconcile net income to net cash provided by

   operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

143

 

 

 

147

 

Impairment loss

 

 

 

 

 

15

 

Gain on sale of assets, net

 

 

 

 

 

(1

)

Equity in earnings from investments in affiliates

 

 

(12

)

 

 

(10

)

Loss on foreign currency transactions

 

 

3

 

 

 

1

 

Other loss, net

 

 

1

 

 

 

2

 

Share-based compensation expense

 

 

7

 

 

 

 

Amortization of deferred financing costs

 

 

2

 

 

 

5

 

Distributions from unconsolidated affiliates

 

 

7

 

 

 

9

 

Deferred income taxes

 

 

(2,312

)

 

 

(28

)

Changes in working capital and other

 

 

(30

)

 

 

(6

)

Net cash provided by operating activities

 

 

274

 

 

 

219

 

Investing Activities:

 

 

 

 

 

 

 

 

Capital expenditures for property and equipment

 

 

(86

)

 

 

(128

)

Investments in affiliates

 

 

(1

)

 

 

 

Change in restricted cash

 

 

 

 

 

14

 

Distributions from unconsolidated affiliates

 

 

1

 

 

 

2

 

Net cash used in investing activities

 

 

(86

)

 

 

(112

)

Financing Activities:

 

 

 

 

 

 

 

 

Repayment of debt

 

 

 

 

 

(2

)

Change in restricted cash

 

 

(5

)

 

 

(32

)

Net transfers (to) from Parent

 

 

(9

)

 

 

55

 

Dividends paid

 

 

(202

)

 

 

 

Distributions to noncontrolling interests

 

 

(2

)

 

 

(4

)

Tax withholdings on share-based compensation

 

 

(2

)

 

 

 

Net cash (used in) provided by financing activities

 

 

(220

)

 

 

17

 

Effect of exchange rate changes on cash and cash equivalents

 

 

1

 

 

 

2

 

Net (decrease) increase in cash and cash equivalents

 

 

(31

)

 

 

126

 

Cash and cash equivalents, beginning of period

 

 

337

 

 

 

72

 

Cash and cash equivalents, end of period

 

$

306

 

 

$

198

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosures

 

 

 

 

 

 

 

 

Non-cash investing activities:

 

 

 

 

 

 

 

 

Transfer of property and equipment to Hilton Grand Vacations

 

$

 

 

$

40

 

Non-cash financing activities:

 

 

 

 

 

 

 

 

Dividends paid in stock

 

$

441

 

 

$

 

Dividends declared but unpaid

 

 

92

 

 

 

 

Distribution to Parent

 

 

 

 

 

(33

)

 

Refer to the notes to the unaudited condensed combined consolidated financial statements.

4


PARK HOTELS & RESORTS INC.

CONDENSED COMBINED CONSOLIDATED STATEMENTS OF EQUITY

(unaudited, in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

Other

 

 

 

 

 

 

Non-

 

 

 

 

 

 

 

Common Stock

 

 

Paid-in

 

 

Retained

 

 

Comprehensive

 

 

Net Parent

 

 

controlling

 

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Earnings

 

 

Loss

 

 

Investment

 

 

Interests

 

 

Total

 

Balance as of December 31, 2016

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(67

)

 

$

3,939

 

 

$

(49

)

 

$

3,823

 

Net transfers to Parent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9

)

 

 

 

 

 

(9

)

Issuance of common stock and

   reclassification of former Parent

   investment

 

 

198

 

 

 

2

 

 

 

3,928

 

 

 

 

 

 

 

 

 

(3,930

)

 

 

 

 

 

 

Share-based compensation

 

 

1

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

Net income

 

 

 

 

 

 

 

 

 

 

 

2,462

 

 

 

 

 

 

 

 

 

3

 

 

 

2,465

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

 

14

 

Dividends and dividend equivalents

 

 

16

 

 

 

 

 

 

(110

)

 

 

(185

)

 

 

 

 

 

 

 

 

 

 

 

(295

)

Distributions to noncontrolling

   interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2

)

 

 

(2

)

Balance as of June 30, 2017

 

 

215

 

 

$

2

 

 

$

3,823

 

 

$

2,277

 

 

$

(53

)

 

$

 

 

$

(48

)

 

$

6,001

 

 

 

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Net Parent

Investment

 

 

Non-

controlling

Interests

 

 

Total

 

Balance as of December 31, 2015

 

$

(63

)

 

$

2,884

 

 

$

(24

)

 

$

2,797

 

Net income

 

 

 

 

 

82

 

 

 

3

 

 

 

85

 

Other comprehensive income

 

 

9

 

 

 

 

 

 

 

 

 

9

 

Net transfers from Parent

 

 

 

 

 

55

 

 

 

 

 

 

55

 

Distribution to Parent

 

 

 

 

 

(33

)

 

 

 

 

 

(33

)

Distributions to noncontrolling interests

 

 

 

 

 

 

 

 

(4

)

 

 

(4

)

Cumulative effect of the adoption of ASU 2015-02

 

 

 

 

 

(3

)

 

 

1

 

 

 

(2

)

Balance as of June 30, 2016

 

$

(54

)

 

$

2,985

 

 

$

(24

)

 

$

2,907

 

 

Refer to the notes to the unaudited condensed combined consolidated financial statements.

5


PARK HOTELS & RESORTS INC.

NOTES TO CONDENSED COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

Note 1: Organization

Park Hotels & Resorts Inc. (“we,” “us,” “our” or the “Company”) is a Delaware corporation that owns a portfolio of premium-branded hotels and resorts located in prime United States (“U.S.”) and international markets. On January 3, 2017, Hilton Worldwide Holdings Inc. (“Hilton” or “Parent”) completed the spin-off of a portfolio of hotels and resorts that established Park Hotels & Resorts Inc. as an independent, publicly traded company. The spin-off transaction, which was effected through a pro rata distribution of Park Hotels & Resorts Inc. stock to existing Hilton stockholders, was intended to be tax-free to both Hilton and Hilton’s stockholders. As a result of the spin-off, each holder of Hilton common stock on the record date of December 15, 2016 received one share of our common stock for every five shares of Hilton common stock owned.

For U.S. federal income tax purposes, we intend to elect to be taxed as a real estate investment trust (“REIT”), effective January 4, 2017.  We are currently, and expect to continue to be, organized and operate in a REIT qualified manner.

As of the spin-off date, Park Intermediate Holdings LLC (our “Operating Company”), directly or indirectly, holds all of our assets and conducts all of our operations. We own 100% of the interests in our Operating Company.

Note 2: Basis of Presentation and Summary of Significant Accounting Policies

Basis of Presentation

Principles of Combination and Consolidation

Subsequent to January 3, 2017, the unaudited condensed combined consolidated financial statements include the accounts of the Company, our wholly owned subsidiaries and entities in which we have a controlling financial interest, including variable interest entities (“VIEs”) where we are the primary beneficiary. The historical unaudited condensed combined consolidated financial statements through January 3, 2017 represent the financial position and results of operations of entities held by us after the spin-off that had historically been under common control of the Parent. The historical unaudited condensed combined consolidated financial statements were prepared on a carve-out basis and reflect significant assumptions and allocations. The unaudited condensed combined consolidated financial statements reflect our historical financial position, results of operations and cash flows, in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”).

We have condensed or omitted certain information and footnote disclosures normally included in financial statements presented in accordance with U.S. GAAP. In our opinion, the accompanying unaudited condensed combined consolidated financial statements reflect all adjustments, including normal recurring items, considered necessary for a fair presentation of the interim periods. All significant intercompany transactions and balances within the financial statements have been eliminated.

These financial statements should be read in conjunction with the audited combined consolidated financial statements and notes thereto for the year ended December 31, 2016 included in our Annual Report on Form 10-K and “Financial Statements and Supplementary Data,” included in Exhibit 99.2 to our Current Report on Form 8-K filed May 5, 2017.

Allocations

Through January 3, 2017, the historical condensed combined consolidated statements of comprehensive income included allocations of corporate general and administrative expenses from Hilton on the basis of financial and operating metrics that Hilton historically used to allocate resources and evaluate performance against its strategic objectives. We considered the basis on which expenses were allocated to be a reasonable reflection of the utilization of services provided to or the benefit received by us during the historical periods presented. However, the allocations may not include all of the actual expenses that would have been incurred by us and may not reflect our condensed combined consolidated results of operations, financial position and cash flows had we been a stand-alone company during the historical periods presented. Actual costs that might have been incurred had we been a stand-alone company would depend on a number of factors, including the chosen organizational structure, what functions we might have performed ourselves or outsourced and strategic decisions we might have made in areas such as information technology and infrastructure. Following the spin-off, we performed these functions using our own resources or purchased services. For an interim period, some of these functions will continue to be provided by Hilton under our transition services agreement (“TSA”).

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial

6


statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Interim results are not necessarily indicative of full year performance.

Reclassifications

Certain line items on the condensed combined consolidated balance sheets as of December 31, 2016 have been reclassified to conform to the current period presentation.

Summary of Significant Accounting Policies

The Company’s Annual Report on Form 10-K for the year ended December 31, 2016 and Exhibit 99.2 to our Current Report on Form 8-K filed May 5, 2017 contain discussion of the significant accounting policies. There have been no significant changes to the Company’s significant accounting policies since December 31, 2016.

Recently Issued Accounting Pronouncements

Adopted Accounting Standards

In May 2017, the FASB issued ASU No. 2017-09 (“ASU 2017-09”), Stock Compensation (Topic 718): Scope of Modification Accounting.  This ASU modifies stock compensation guidance by clarifying the types of changes to terms or conditions of a share-based payment award that require an entity to apply the modification accounting in ASC 718, Stock Compensation.  We have elected to early adopt this guidance, as permitted by the ASU, on a prospective basis as of April 1, 2017.  The adoption did not have an effect on our condensed combined consolidated financial statements.

Accounting Standards Not Yet Adopted

In May 2014, the FASB issued ASU No. 2014-09 (“ASU 2014-09”), Revenue from Contracts with Customers (Topic 606). This ASU supersedes the revenue recognition requirements in Revenue Recognition (Topic 605) and requires entities to recognize revenue in a way that depicts the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Subsequent to ASU 2014-09, the FASB has issued several related ASUs. The provisions of ASU 2014-09 and the related ASUs are effective January 2018 and are to be applied retrospectively or using a modified retrospective approach; early adoption is permitted.  Based on our assessment to-date, we do not expect the timing of recognition and amount of revenues from room, food and beverage, and other revenue to change.  We also do not expect sales of real estate that involve cash with few contingencies to be materially affected; however, the new standard may allow for earlier revenue recognition for sales of real estate where we have continuing involvement.  The Company expects to adopt the new ASUs using the modified retrospective approach and does not anticipate that this will result in a material cumulative effect adjustment to retained earnings as of January 1, 2018.    

Note 3: Property and Equipment

Property and equipment were:

 

 

 

June 30, 2017

 

 

December 31, 2016

 

 

 

(in millions)

 

Land

 

$

3,398

 

 

$

3,397

 

Buildings and leasehold improvements

 

 

6,044

 

 

 

6,015

 

Furniture and equipment

 

 

949

 

 

 

922

 

Construction-in-progress

 

 

121

 

 

 

79

 

 

 

 

10,512

 

 

 

10,413

 

Accumulated depreciation and amortization

 

 

(2,017

)

 

 

(1,872

)

 

 

$

8,495

 

 

$

8,541

 

 

Depreciation of property and equipment, including capital lease assets, was $72 million and $73 million during the three months ended June 30, 2017 and 2016, respectively, and $141 million and $145 million during the six months ended June 30, 2017 and 2016, respectively.

As of June 30, 2017 and December 31, 2016, property and equipment included approximately $20 million and $19 million, respectively, of capital lease assets primarily consisting of buildings and leasehold improvements, net of $9 million and $8 million, respectively, of accumulated depreciation.

7


Note 4: Consolidated Variable Interest Entities and Investments in Affiliates

Consolidated VIEs

As of June 30, 2017 and December 31, 2016, we consolidated three VIEs that own hotels in the U.S. We are the primary beneficiary of these VIEs as we have the power to direct the activities that most significantly affect their economic performance. Additionally, we have the obligation to absorb their losses and the right to receive benefits that could be significant to them. The assets of our VIEs are only available to settle the obligations of these entities. Our condensed combined consolidated balance sheets include the following assets and liabilities of these entities:

 

 

 

June 30, 2017

 

 

December 31, 2016

 

 

 

(in millions)

 

Property and equipment, net

 

$

210

 

 

$

208

 

Cash and cash equivalents

 

 

16

 

 

 

14

 

Restricted cash

 

 

13

 

 

 

13

 

Accounts receivable, net

 

 

4

 

 

 

2

 

Prepaid expenses

 

 

1

 

 

 

2

 

Debt

 

 

207

 

 

 

207

 

Accounts payable and accrued expenses

 

 

8

 

 

 

6

 

Deferred income tax liabilities

 

 

 

 

 

49

 

 

During the six months ended June 30, 2017 and 2016, we did not provide any financial or other support to these VIEs that we were not previously contractually required to provide, nor do we intend to provide any such support in the future.

Unconsolidated Entities

Investments in affiliates were:

 

 

 

Ownership %

 

 

June 30, 2017

 

 

December 31, 2016

 

 

 

 

 

 

 

(in millions)

 

Hilton Berlin

 

 

40%

 

 

$

32

 

 

$

31

 

Hilton San Diego Bayfront

 

 

25%

 

 

 

21

 

 

 

20

 

All others (7 hotels)

 

20% - 50%

 

 

 

34

 

 

 

30

 

 

 

 

 

 

 

$

87

 

 

$

81

 

 

The affiliates in which we own investments accounted for under the equity method had total debt of approximately $863 million and $861 million as of June 30, 2017 and December 31, 2016, respectively. Substantially all of the debt is secured solely by the affiliates’ assets or is guaranteed by other partners without recourse to us.

8


 

Note 5: Debt

Debt balances, including obligations for capital leases, and associated interest rates as of June 30, 2017, were:

 

 

 

 

 

 

 

Principal balance as of

 

 

 

Interest Rate

at June 30, 2017

 

Maturity Date

 

June 30, 2017

 

 

December 31, 2016

 

 

 

 

 

 

 

(in millions)

 

SF CMBS Loan(1)

 

4.11%

 

November 2023

 

$

725

 

 

$

725

 

HHV CMBS Loan(1)

 

4.20%

 

November 2026

 

 

1,275

 

 

 

1,275

 

Mortgage loans

 

Average rate of

4.03%

 

2020 to 2026(2)

 

 

207

 

 

 

207

 

Term loan

 

L + 1.45%

 

December 2021

 

 

750

 

 

 

750

 

Revolving credit facility(3)

 

L + 1.50%

 

December 2021(2)

 

 

 

 

 

 

Unsecured notes

 

7.50%

 

December 2017

 

 

55

 

 

 

55

 

Capital lease obligations

 

Average rate of

7.00%

 

2019 to 2094

 

 

15

 

 

 

14

 

 

 

 

 

 

 

 

3,027

 

 

 

3,026