Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts

Page created by Gabriel George
 
CONTINUE READING
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Investor Presentation
                          Nareit – June 2018

Waldorf Astoria Orlando           Hilton Chicago   Hilton Hawaiian Village Waikiki Beach Resort
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Mission
              To be the preeminent lodging REIT,
          focused on consistently delivering superior,
        risk-adjusted returns for stockholders through
     active asset management and a thoughtful external
         growth strategy, while maintaining a strong
                  and flexible balance sheet

2|
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Pillars of our Corporate Strategy

        Aggressive Asset Management

 Continually improve property level operating performance
 Consistently implement revenue management initiatives to optimize market pricing /
  segment mix

                                                                                                  Hilton Chicago

       Prudent Capital Allocation

 Allocate capital effectively by leveraging scale, liquidity and M&A expertise to create value
  throughout all phases of the lodging cycle
 Employ an active capital recycling program—expanding our presence in target markets with
  a focus on brand and operator diversification, while reducing exposure to slower growth
  assets/markets
                                                                                                  Hilton Waikoloa Village
 Target value enhancement projects with strong unlevered ROI yields

        Strong and Flexible Balance Sheet

 Preserve a strong and flexible balance sheet, with a targeted leverage ratio of 3x to 5x
 Maintain strong liquidity across lodging cycle and access to multiple types of financing
 Aspire to achieve investment grade rating
                                                                                                  Juniper Hotel Cupertino, Curio Collection

3|
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Park Hotels & Resorts Investment Thesis
•1 High Quality Portfolio – Strong total stockholder return
   performance YTD, but still trading at a discount
•2 Solid Fundamentals - Supported by improving macro
   trends and limited new supply
•3        Significant Growth Profile - Through aggressive asset
          management, ROI initiatives and single asset opportunities
•4        Capital Recycling – Improving the portfolio through
          prudent capital allocation
•5 Strong Balance Sheet - With ample liquidity available to
   execute on strategic plan                                                                             Following a 13.7% total stockholder return in 2017,
                                                                                                          YTD Park has continued its strong performance.
•6        Well covered, Above Average Dividend Yield                                                     However, Park still trades at a discount to its peers
                                                                                                           (12.7x estimated ‘18 EBITDA vs 14.0x for peers)
•7 Developing a Track Record of Near-Term Success:
                   Prudent                • 13 non-core assets sold for over $500M in 2018
                  Capital                • Repurchased 14M shares at a significant discount to NAV
                  Allocation              • Special Dividend of $0.45/share from sale of Hilton Berlin

                                          • Improved relative EBITDA margin by 48 bps in 2017
                 Asset Mgmt
                 Initiatives
                                          • Additional 75 bps anticipated for 2018 and 100 bps
                                            anticipated for 2019

                                           • Successfully transitioned off Hilton systems and
               Infrastructure               implemented proprietary Park systems and software

     4|
          (1)    Year-to-date 2018 Total Returns as of 5/30/18
          (2)    Park’s 2018 EBITDA multiple assumes midpoint of EBITDA guidance ($730M) as of 5/3/18
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Capital Recycling / HNA Secondary
Opportunistically repurchased 14M shares at a significant discount to NAV

 Former stockholder HNA announced the secondary offering of its approximately 40M Park shares on March 5th
 Utilizing proceeds from the recent completion of Phase I of the capital recycling program, Park purchased 14M
  shares from HNA for $24.85 at a significant discount to NAV

 Since the HNA secondary was announced, Park has outperformed its peers by 620bps, with the stock up 30%, or
  760bps when excluding M&A target LHO(1)
 The transaction entirely eliminated the HNA overhang, while broadening Park’s shareholder base to include a
  deeper base of REIT dedicated and long-only shareholders

                                       Lodging REIT Peer Performance Since March 5, 2018

5 | (1)   Year-to-date as of 5/30/18
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Capital Recycling: Hilton Berlin JV Sale
Pro Rata Gross Proceeds to Park of $140M; ~$350M gross sale price ~20x Hotel’s 2017 EBITDA

 In May 2018, Park completed the opportunistic sale of its joint venture interest in the 601-room Hilton Berlin along
  with its JV partner
 Sale represented disposition of a non-core asset based on location (international market) and ownership interest
  (unconsolidated joint venture), further simplifying Park’s portfolio

 Park will pay a special dividend of $0.45 per share in relation to the sale

 Transaction Details:
       ~$350M in gross proceeds,
        or ~$583,000 per key
       Park sold its 40% joint
        venture interest for gross
         proceeds of ~$140M
       Sale price represented
        ~20x multiple of Hotel’s
        2017 EBITDA
       Estimated capex savings of
         $24M (pro rata)
       13th hotel sold since
        beginning of 2018 and 10th
        international hotel sale

6|
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Park Team

                                                Chairman, President
                                                      & CEO
                                                   Tom Baltimore

Executive Management
       EVP, CFO &                                    EVP, HR                                   EVP, Asset
        Treasurer             EVP, GC                                    EVP, CIO             Management
                              Tom Morey             Jill Olander         Matt Sparks
       Sean Dell’Orto                                                                         Rob Tanenbaum

Senior Management
        SVP, FP&A              VP, D&C              SVP, CAO             SVP, Strategy           SVP, Tax
        Diem Larsen           John Leary            Darren Robb           Ian Weissman          Scott Winer

Park Management                                       Board of Directors
➢ 25 years average experience among senior             ➢ Best-in-class board including former CEOs and
  leadership                                             CFOs of Fortune 500 Companies
➢ Total of ~85 employees at Park Headquarters          ➢ Significant REIT experience across industries

 7|
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Company Highlights
      Park Hotels & Resorts is a leading lodging real estate investment trust with a diverse portfolio of iconic and
          market-leading hotels and resorts with significant underlying real estate value in top U.S. markets

                                                                                                                                         TTM
 Leading Properties(3)                                                                                                             Performance(1)(2)
  54 premium-branded hotels and iconic resorts                                    with over 32,000 well-maintained rooms                  80%
                                                                                                                                         Total
  85%+ of rooms in luxury and upper-upscale segments                                                                                   Occupancy
  28 properties with 25k+ sq. ft. of meeting space and 10 properties with 125k+ sq. ft. of
  meeting space                                                                                                                          $209
                                                                                                                                        Total ADR

                                                                                                                                         $167
                                                                                                                                      Room RevPAR

                                                                                                                                         $202
                                                                                                                                        Avg. Room
                                                                                                                                         RevPAR
Hilton Miami Airport                                                Conrad Dublin                                                    of Top 10 Assets

                               Hilton Boston Logan Airport                                               Waldorf Astoria Orlando

      (1)   Total consolidated Hotel Occupancy, ADR and RevPAR; excludes unconsolidated joint ventures
  8 | (2)   Trailing twelve months (“TTM”) data is for the twelve months ended 3/31/18
      (3)   As of 5/18/18
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Strong 1Q18 Performance and ’18 Outlook
1Q18 Operating Results

             1.1%                                       10bps                              +$5M   +3.6%                   +6.8%
        Comp      Comp       Asset Mgmt                                                           ’18 Group               ’19 Group
       RevPAR    EBITDA       Initiatives                                                            Pace                    Pace
                 Margin
2018 Outlook as of May 3, 2018
                          Metric                                                      Guidance       Change from Prior
 Comp RevPAR Growth:                                                          +0.5% to +2.5%                    +50bps
 Comp EBITDA Margins:                                                        -70bps to +30bps                   +10bps
 Adjusted EBITDA:                                                             $710M to $750M                     +$5M
Note: Guidance is no being updated or reconfirmed via this presentation.

  New York Hilton Midtown                                                  Hilton Caribe              Hilton Atlanta Airport

 9|
Investor Presentation - Nareit - June 2018 - Park Hotels & Resorts
Portfolio Diversification(1)
Location Type(2):                                                                   Markets(2):                                            Revenue Segmentation:
             Suburban, 5%                                                                                                                          Contract, 7%

                                                                                        Other, 21%
                                                                                                                   Honolulu, 21%
  Airport, 15%                                              San Diego, 1%
                                                         International, 1%
                                    Resort, 44%
                                                                Key West, 3%                                                                 Group, 28%
                                                                                                                         Orlando, 12%
                                                                DC Metro, 3%
                                                                                                                                                                  Transient,
  Urban, 36%                                                                                                                                                         65%
                                                                  Waikoloa, 5%
                                                                                                                   San Francisco,
                                                                                                 New                    12%
                                                                                                        New
                                                                          Chicago, 6%            York,
                                                                                                       Orleans,
                                                                                                  7%
                                                                                                         8%

             80% Urban / Resort                                                     Nearly 50% exposure to                                    Park’s “Grouping Up”
              exposure                                                                Hawaii, Orlando, New                                       strategy targets 400 bps shift
                                                                                      Orleans and Key West – all                                 in Group demand
             Reducing Airport /
              Suburban exposure via                                                   with less than 2% projected                               Transient strategy of 50/50
              capital recycling                                                       supply growth                                              split between Leisure and
              initiatives                                                            Target markets include DC,                                 Corporate demand
                                                                                      Boston, Miami and SoCal
                                                                                     International exposure at just
                                                                                      1%, down from 5% at
                                                                                      beginning of 2018

      (1)    Calculated using results for the year ended 12/31/17 for the consolidated hotels we currently own
 10 | (2)    Total Hotel Adjusted EBITDA. See Appendix for definitions and reconciliations of these measures to comparable GAAP measures
Park’s Top 10 Portfolio in Focus

              Park’s Top 10 Portfolio Accounts for 65% of Adjusted EBITDA, or $493M of Adjusted EBITDA (FY17)

                                                                                                                    2017
                                                                            Rank         Park's Top 10 Hotels    EBITDA (M)
                                                                             1     Hilton Hawaiian Village          $154
                                                                             2     Hilton San Francisco             $58
                                                                             3     Hilton New York                  $52
                                                                             4     Hilton New Orleans               $51
                                                                             5     Hilton Bonnet Creek              $43
                                                                             6     Hilton Waikoloa                  $38
                                                                             7     Hilton Chicago                   $30
                                         $757M                               8     Parc 55                          $29
                                                                             9     Waldorf Astoria Orlando          $21
                                                                             10    Waldorf Astoria Casa Marina      $17
                                         Other
                                                                               Subtotal:                            $493
                                                                            Total 2017 Adjusted EBITDA:             $757
                                                 Top 10
                                                 Hotels

Source: S&P Global Market Intelligence

11 |
Park Portfolio: Well Insulated from Supply
~2.5% Supply Growth for Park                                                                   Supply Growth Exposure for Lodging REITs(1)
 Against a backdrop of increased US supply                                                                                                Full-service REIT Supply Exposure
  growth, Park is well positioned relative to its
  peers                                                                                                                   3.5%                                                             Average: 3.0%

                                                                                                 Weighted Avg Supply
                                                                                                                                 3.2%       3.1%
 With outsized exposure to Orlando, Oahu, San                                                                                                        3.1%      3.0%

                                                                                                   Growth '18 - '19
                                                                                                                                                                         3.0%     3.0%      2.9%
  Francisco and New Orleans, Park anticipates just
    2.5% supply growth per annum through 2019,                                                                                                                                                       2.5%
    or 50bps lower than its peer group average

Favorable Supply Picture for Park’s Hotels(2)                                                                             CHSP       PEB    DRH       BHR       HST      XHR      LHO       SHO      PK

                                                                                                                                                                                                     20.4%
20.0%        National Supply
             Growth: 2.0%
15.0%                                                                                                                                                                                        12.7%
                                                                                                                                       11.7%
10.0%
                                                                      6.8%                                                                                                          7.4%
                                                                                                                                                                  6.1%
5.0%                                                                                                                                                                       4.1%
              2.1%                                                                2.2%                                                                   2.7%
                                                                                                                              1.0%             1.6%
                         0.0%        0.0%       0.0%       0.0%                              0.4%                      0.0%
0.0%

                                                        Supply Growth                   PK 2017 Adjusted EBITDA (%)                            National Supply Growth
      Note: Charts presented above based on CBRE and Park estimates
 12 | (1) Comparable full-service lodging REIT peers selected based on similar portfolio composition; includes data from CBRE’s Hotel Horizons forecasts
      (2) Supply Growth data from CBRE’s March – May 2018 Hotel Horizons forecasts for Upper Priced hotels; represents average of 2018 and 2019 supply
           forecasts. Park EBITDA represents 2017 data and includes pro rata share of unconsolidated JVs
Size and Scale: Park ~2.5x the Size of Most Lodging REITs(1)

                                             Park is the second largest publicly traded Lodging REIT

                               Full Service
                               Mixed & Limited Service

        Source: Public company filings as of 3/31/18 and S&P Global. Market data as of 5/30/18
 13 |   (1) Assumption excludes HST from calculation
Diversified Asset Types & Markets
       High Barrier to Entry Urban                                                                                                                         Select Suburban and
         and Convention Hotels                                                       Landmark Resorts                                                   Strategic Airport Hotels

                                                                             Hilton Hawaiian
       New York Hilton                Hilton San Francisco                                                       Hilton Waikoloa                                                       Hilton Boston Logan
                                                                          Village Waikiki Beach                                                      Hilton Short Hills
          Midtown                         Union Square                                                                Village                                                                 Airport
                                                                                  Resort
                                                                                                                                                          305 Rooms
         1,878 rooms                       1,921 rooms                                                            1,110 rooms (1)                                                            599 rooms
                                                                                2,860 rooms

                                                                                                                 Waldorf Astoria
                                        Hilton New Orleans                  Casa Marina, a                          Orlando/                                                          Hilton McLean Tysons
        Hilton Chicago                                                                                                                             Hilton Miami Airport
                                             Riverside                   Waldorf Astoria Resort                   Hilton Orlando                                                             Corner
         1,544 rooms                                                                                              Bonnet Creek                            508 rooms
                                            1,622 rooms                          311 rooms                                                                                                   458 rooms
                                                                                                                    1,511 rooms

  Note: room count as of 3/31/18
  (1) Includes approximately 470 rooms that became part of HGV as part of the spin-off and that we reserved exclusive rights to occupy and operate. On various dates until December 2019, we are
      required to release these rooms back to HGV for its renovation and use
14 |
Additional Internal Growth Opportunities Remain

             Maximize each asset’s full potential through a focused approach on revenue management and cost
              containment initiatives, while purposefully addressing capital needs including ROI opportunities

TTM 1Q18 Comparable Hotel Adjusted EBITDA Margin(1)

                                                                              Opportunity: Focus on narrowing margin gap with peers. For every 50bps of
                                                                              relative margin improvement, EBITDA increases by ~$14 million, accounting
34.0%                                                                         for approximately $175 million of value creation (2)

33.0%                32.7%
                                             31.8%                    31.6%
32.0%
                                                                                              30.9%
31.0%                                                                                                                  30.6%                    30.6%        Peer Average: 30.5%

30.0%

29.0%
                                                                                                                                                            28.2%           28.0%
28.0%

27.0%

26.0%

25.0%
                      RHP                     CHSP                     BHR                      DRH                     XHR                      SHO         PK               HST

       (1)   See Appendix for our definitions and for reconciliations to comparable GAAP measures. Our definition of Hotel Adjusted EBITDA margin may not
15 |         be comparable to similarly titled measures of our peers
       (2)   Assumes an EBITDA multiple of 12.5x
Asset Management: Initiatives Overview

       We estimate there is 175bps of embedded margin growth in the portfolio to be captured by YE2019

16 |
Case Study: Bonnet Creek Complex
Asset Management partnered with property team to further drive awareness of the resort given the unique
attributes of the 1,009-room Hilton and 502-room Waldorf Astoria (WA)

            • WA Orlando Focus on Luxury: Hired 2 luxury sales managers & instituted cross-selling with Casa Marina
 Sales/     • Implemented lead-sharing platform with other Park Orlando hotels
 Mktg       • Opportunity to upbrand Hilton to a more upscale brand upon introduction of new brand by Hilton - similar
              to a JW Marriott or Marriott Marquis

Revenue     • Created 250 “Fireworks View” room types with premium rates
 Mgmt

            •   Created 12 additional keys - 8 at the Hilton and 4 at the Waldorf in early 2017: $400K incremental EBITDA
            •   Created 5 new Jr. Suites at the Hilton by splitting Parlor Rooms: $150K incremental EBITDA
 Oper.      •   LED Lighting: $600K savings per year and 40% IRR
Analysis    •   Laundry: $150K of annual savings
            •   Re-bid parking contract: incremental $700K annually

                 Waldorf Astoria Orlando                                 Hilton Orlando Bonnet Creek

 17 |
Completed ROI Project: Hilton Santa Barbara Beachfront Resort

Conversion from a DoubleTree to a Hilton
     360-room beachfront resort situated across 24 acres in Santa Barbara, CA
 Resort benefits from its prime location in Santa Ynez wine country and in-house winery
 Upbranding to a Hilton potentially allows the hotel to attract higher-rated group business and better yield transient business

     $14M renovation cost(1) ($38,000/key) completed in April 2018
Scope
            Guestrooms: case goods, soft goods
            Guest bathrooms: conversion of 160 bathtubs to walk-in showers; case goods, soft goods
            Public space: lobby; meeting space (mainly soft goods); and repositioning of F&B to include new Grab ‘N Go

 Current lobby:                                                                                                 Renovated lobby:

    18 |   (1) Park owns a 50% interest in the Hilton Santa Barbara Beachfront Resort; as such its pro-rata investment in the renovation was $7M.
Future ROI Project: Bonnet Creek Meeting Space Addition

Bonnet Creek: Development Rights
 Complex currently offers a combined 174,000 sq. ft. of
  indoor and outdoor meeting space
Opportunity: Additional Meeting Space
 Current plans call for the construction of ~92,000 gross sq.
  ft. across 2 new meeting space platforms including:

        ~35,000 sq. ft. ballroom and ~10,000 sq. ft. of meeting
         space adjacent to existing Hilton meeting space
         complex

        ~9,000 sq. ft. ballroom adjacent to the Waldorf Astoria

 Estimated $70M investment in ’18 -’20 expected to
  generate an additional ~$13.5M of EBITDA/year once
  stabilized

                                                                   Proposed Hilton Ballroom
                                                                      and meeting space

                                                                                Proposed Waldorf Ballroom

19 |
Capital Recycling Efforts Improve Portfolio Quality

Sales: 13 Hotels; $519M; $40M of EBITDA; 13.0x ’17 EBITDA (pre capex)

                                Transformation of the Park Portfolio                                            Asset Sales:

                                                                            2017(1)         2017 Pro-Forma(2)
          # of Hotels                                                         67                   54
          # of Rooms                                                       ~35,300              ~32,000

          Adjusted EBITDA
             Top 10 Hotels                                                   65%                   69%          Hilton Durban
             Top 25 Hotels                                                   86%                   91%

          Consolidated Comparable Portfolio
          Room RevPAR(1)                                                     $163                  $169
          (1)   RevPAR excludes unconsolidated joint ventures
          (2)   2017 Pro-Forma view excludes the 13 assets Park has sold in 2018

                                     Overall capex savings of $156M                                             Hilton Coylumbridge

  Hilton Rotterdam                                                          Hilton Milton Keynes                Embassy Suites San Rafael Marin County

20 |
Strong and Flexible Balance Sheet

Debt Capital Structure Overview(1)                                                                               Debt Maturity Schedule

                                            $                 % of             Weighted Avg.
               Debt
                                          Amount              Total            Cost of Debt                                    Fixed                                                        $1,437
CMBS (secured)                              $2,000             68%                     4.2%                                    Floating

Term Loan A (Unsecured) (2)                   750              25%                     3.3%                                                              $750          $725

Consolidated JV Debt                          207               7%                     4.1%
                                                                                                                                              $12                $33
(secured)
Revolver(2)                0          0             3.4%                                                             2018        2019       2020       2021     2022   2023   2024   2025   2026+
 $236 million of unconsolidated JV debt (pro rata)
Total Debt               $2,957     100%            4.0%

Liquidity Profile                                                                                 Fixed vs. Floating                              Net Debt to EBITDA(4)

 Ample liquidity with $280 million of cash
  available as of 3/31/18
                                                                                                      Floating
 43 unencumbered hotels, or 65% of Adjusted                                                            25%
  EBITDA(3)

 In addition to cash, Park has access to an                                                                            Fixed,
  undrawn $1 billion revolving credit facility                                                                           75%

        (1)   As of 3/31/18. Figures exclude pro rata share of Unconsolidated JVs, unamortized deferred financing costs and discounts
                                                                                                                                             Source: FactSet
        (2)   Term Loan A (L + 1.45%) and Revolver (L + 1.50%) as of 3/31/18
        (3)   For the trailing twelve months ended 3/31/18
 21 |   (4)   Park’s 2018 EBITDA multiple assumes midpoint of EBITDA guidance ($730M) as of 5/3/18. See Appendix for definitions and reconciliations of these
              measures to comparable GAAP measures
Attractive, Well Covered Dividend

Park’s Quarterly Dividends and Respective Yield(1,4)                                                                 Peer REITs: Current Dividend Yield(3)

                                                                                                                                         5.9%

Source: FactSet                                                                                                 Source: FactSet

Dividend and Payout Ratio Analysis
 On April 27th, Park declared a quarterly cash dividend of $0.43                                             per share to be paid on July 16th to stockholders of record as of
  June 29th

 In addition to the quarterly dividend, Park announced a special dividend following the sale of the Hilton Berlin on May 18th of
  $0.45/share which will be paid on July 16th (to stockholders of record as of June 29th) in addition to the quarterly cash dividend
 In 2017, Park paid a total of $1.84 in regular cash dividends, equating to a 6.4% dividend yield(2)

 Targets 65% to 70% Adjusted Payout Ratio

      (1)   4Q17 dividend includes a $0.12 per share ‘top-off’, which translated into an AFFO payout ratio of 67.5%.
      (2)   Based on 12/31/17 closing price of $28.75
      (3)   Based on 5/30/18 closing prices; For PK, the 5.5% yield assumes a quarterly dividend run-rate of $0.43/share, or $1.72 on an annualized basis, while the 5.9% yield includes the 4Q17 incremental top-off
            dividend of $0.12/share, or $1.84/share on an annualized basis
 22 | (4)   Yield chart excludes the $0.45 per share special dividend yield announced on 5/18/18
Brand Strategy Maximizes Revenue and Profitability

       Brands Matter: Park will focus on owning hotels and resorts in the luxury and upper upscale segments

Benefits of Partnering with Brands

Consistent quality through a branded product should
allow Park to achieve higher RevPAR and margins as a
result of:
                                                                             Worldwide
                                                                             Group Sales
 Recognizable product compared to independent hotels
  struggling to differentiate their offerings

 Worldwide reservation systems
                                                                                                     Strong
 Loyalty programs help to drive recurring sales, while      RevPAR
  lowering new customer acquisition costs                                                            Loyalty
                                                            Premiums
                                                                                                    Programs
          Hilton (~74mn members) and Marriott,
           including Starwood (~100mn members), have
           over 50% of sales stemming from customers
           within loyalty programs

 Ability to achieve increased direct-to-consumer sales
  minimizing OTA / wholesale commissions and
  increasing revenue to Park                                    Effective                     Worldwide
 Significantly lower distribution costs for OTA business        Brand                        Reservation
  given negotiating power of brands                           Segmentation                     Systems
 More effective competition against Airbnb, particularly
  with respect to frequent travelers who appreciate the
  reliability and security of branded hotels
23 |
Appendix

                  Hilton Sao Paulo

24 |
Non-GAAP Financial Measures
  Adjusted EBITDA Excluding Sold Hotels and Comparable Hotel Adjusted EBITDA

                                                                                                                Year Ended                    Three Months Ended                     TTM
       (unaudited, in millions)                                                                                Decem ber 31,                      March 31,                        March 31,
                                                                                                                   2017                  2018                 2017                   2018
       Net income                                                                                          $              2,631      $           149     $           2,350                  430
          Depreciation and amortization expense                                                                             288                   70                    70                  288
          Interest income                                                                                                      (2)                 (1)                  —                       (3)
          Interest expense                                                                                                  124                   31                    30                  125
          Income tax benefit                                                                                              (2,346)                  —                 (2,281)                   (65)
         Interest expense, income tax and depreciation and amortization included in
           equity in earnings from investments in affiliates                                                                 24                    7                      5                    26
       EBITDA                                                                                                               719                  256                   174                  801
          Gain on sales of assets, net                                                                                         (1)                (89)                  —                      (90)
          Loss (gain) on foreign currency transactions                                                                         4                   (1)                   (1)                    4
          Transition expense                                                                                                   9                   2                      1                    10
          Transaction expense                                                                                                  2                   —                    —                       2
          Severance expense                                                                                                    1                   —                    —                       1
          Share-based compensation expense                                                                                   14                    4                      3                    15
          Casualty and impairment loss, net                                                                                  26                    —                    —                      26
          Impairment loss included in equity in earnings from investments in affiliates                                      —                     —                    —                      —
          Other items                                                                                                        (17)                  2                    —                      (15)
       Adjusted EBITDA                                                                                                      757                  174                   177                  754
          Less: Adjusted EBITDA from hotels disposed of                                                                      40                    3                      5                    38
       Adjusted EBITDA excluding sold hotels                                                                                717                  171                   172                  716
          Less: Adjusted EBITDA from investments in affiliates                                                               38                   11                      8                    41
         Less: All other(1)                                                                                                  (46)                 (12)                  (12)                   (46)
       Hotel Adjusted EBITDA excluding sold hotels                                                                          725                  172                   176                  721
          Less: Adjusted EBITDA from non-comparable hotels                                                                   43                   13                    16                     40
       Comparable Hotel Adjusted EBITDA(2)                                                                $                 682      $           159     $             160     $            681

          (1)   Includes other revenue and other expense, non-income taxes on REIT leases and corporate general and administrative expense.
          (2)   Based on Park’s comparable hotels as of 3/31/18.

25 |
Non-GAAP Financial Measures (cont’d)
  TTM Comparable Hotel Adjusted EBITDA Margin
                                                                                        Year Ended                 Three Months Ended                  TTM
                                                                                       December 31,                    March 31,                     March 31,
                                                                                           2017               2018                  2017               2018
  Total Revenues                                                                   $              2,791   $           668     $            684   $            2,775
       Less: Other revenue                                                                          64                 17                  13                   68
       Less: Revenues from hotels disposed of                                                      131                 17                  26                  122
       Less: Revenues from non-comparable hotels (1)                                               181                 44                  57                  168
  Comparable Hotel Revenues(2)                                                     $              2,415   $           590     $            588   $            2,417

                                                                                                                                                       TTM
                                                                                                                                                     March 31,
                                                                                                                                                       2018
  Comparable Hotel Revenues                                                                                                                      $            2,417
  Comparable Hotel Adjusted EBITDA                                                                                                                             681
  Comparable Hotel Adjusted EBITDA margin                                                                                                                     28.2%
  (1)     Includes revenues from Park’s non-comparable hotels, excluding hotels disposed of, and rental revenues from office space and antenna rent leases.
  (2)     Based on Park’s comparable hotels as of 3/31/18.

  Net Debt and Net Debt to Adjusted EBITDA Ratio
  (unaudited, in millions)
                                                                                                                  March 31, 2018
  Debt                                                                                                        $              2,946
  Add: unamortized deferred financing costs                                                                                        11
       Long-term debt, including current maturities and excluding
         unamortized deferred financing costs                                                                                2,957
        Add: Park's share of unconsolidated affiliates debt,
          excluding unamortized deferred financing costs                                                                          236
        Less: cash and cash equivalents                                                                                       (172)
        Less: restricted cash                                                                                                 (108)
  Debt, net                                                                                                   $              2,913
  Adjusted EBITDA (1)                                                                                         $                   730
  Net debt to Adjusted EBITDA ratio                                                                                           4.0x
  (1)     Based on the mid-point of Park’s 2018 Adjusted EBITDA guidance.

26 |
Guidance
  EBITDA and Adjusted EBITDA

                                                                                                                  Year Ending
             (unaudited, in millions)                                                                       Decem ber 31, 2018
                                                                                                       Low Case                 High Case
             Net income                                                                            $              336    $                  369
                Depreciation and amortization expense                                                             283                       283
                Interest income                                                                                    (4)                       (4)
                Interest expense                                                                                  125                       128
                Income tax expense                                                                                 12                       16
               Interest expense, income tax and depreciation and amortization included in equity
                 in earnings from investments in affiliates                                                        24                       24
             EBITDA                                                                                               776                       816
                Loss on foreign currency transactions                                                              —                         —
                Transition expense                                                                                  6                        6
                Share-based compensation expense                                                                   16                       16
                Casualty loss, net                                                                                 —                         —
                Gain on sale of assets, net                                                                       (89)                      (89)
                Other items                                                                                         1                        1
             Adjusted EBITDA                                                                       $              710    $                  750

27 |
Definitions
EBITDA, Adjusted EBITDA, Hotel Adjusted EBITDA and Hotel Adjusted EBITDA Margin

Earnings before interest expense, taxes and depreciation and amortization (“EBITDA”), presented herein, reflects net income excluding depreciation and amortization, interest income, interest
expense, income taxes and interest expense, income tax and depreciation and amortization included in equity in earnings from investments in affiliates.

Adjusted EBITDA, presented herein, is calculated as EBITDA, as previously defined, further adjusted to exclude:
• Gains or losses on sales of assets for both consolidated and unconsolidated investments;
• Gains or losses on foreign currency transactions;
• Transition expense related to the Company’s establishment as an independent, publicly traded company;
• Transaction expense associated with the potential disposition of hotels or acquisition of a business;
• Severance expense;
• Share-based compensation expense;
• Casualty and impairment losses; and
• Other items that management believes are not representative of the Company’s current or future operating performance.

Hotel Adjusted EBITDA measures hotel-level results before debt service, depreciation and corporate expenses of the Company’s consolidated hotels, including both comparable and non-comparable
hotels but excluding hotels owned by unconsolidated affiliates, and is a key measure of the Company’s profitability. The Company presents Hotel Adjusted EBITDA to help the Company and its
investors evaluate the ongoing operating performance of the Company’s consolidated hotels.

Hotel Adjusted EBITDA margin is calculated as Hotel Adjusted EBITDA divided by total hotel revenue.

Comparable Hotels

The Company presents certain data for its consolidated hotels on a comparable hotel basis as supplemental information for investors. The Company defines its comparable hotels as those hotels
that: (i) were active and operating in the Company’s portfolio since January 1st of the previous year; and (ii) have not sustained substantial property damage, business interruption, undergone large-
scale capital projects or for which comparable results are not available. The Company presents comparable hotel results to help the Company and its investors evaluate the ongoing operating
performance of its comparable hotels. Of the 46 hotels that are consolidated as of March 31, 2018, 44 hotels have been classified as comparable hotels. Due to the conversion, or planned
conversions, of a significant number of rooms at the Hilton Waikoloa Village in 2017 to HGV timeshare units, and due to the effects of the hurricane at the Caribe Hilton in Puerto Rico and the
expected continued effects from business interruption in 2018, the results from these properties were excluded from comparable hotels. The Company’s comparable hotels also exclude the 12 hotels
that were sold in January and February 2018.

Net Debt

Net debt, presented herein, is a non-GAAP financial measure that the Company uses to evaluate its financial leverage. Net debt is calculated as (i) long-term debt, including current maturities and
excluding unamortized deferred financing costs; and (ii) the Company’s share of investments in affiliate debt, excluding unamortized deferred financing costs; reduced by (a) cash and cash
equivalents; and (b) restricted cash and cash equivalents.

The Company believes Net debt provides useful information about its indebtedness to investors as it is frequently used by securities analysts, investors and other interested parties to compare the
indebtedness of companies. Net debt should not be considered as a substitute to debt presented in accordance with U.S. GAAP. Net debt may not be comparable to a similarly titled measure of other
companies.

Net Debt to Adjusted EBITDA Ratio

Net debt to Adjusted EBITDA ratio, presented herein, is a non-GAAP financial measure and is included as it is frequently used by securities analysts, investors and other interested parties to compare
the financial condition of companies. Net debt to Adjusted EBITDA ratio should not be considered as an alternative to measures of financial condition derived in accordance with U.S. GAAP and it
may not be comparable to a similarly titled measure of other companies.

* Please see Park’s periodic filings with the SEC for additional definitions
    28 |
About Park and Safe Harbor Disclosure

About Park Hotels & Resorts Inc.
Park (NYSE: PK) is a leading lodging real estate company with a diverse portfolio of market-leading hotels and resorts with significant underlying
real estate value. Park’s portfolio consists of 54 premium-branded hotels and resorts with over 32,000 rooms, a majority of which are located in
prime U.S. markets with high barriers to entry. Visit www.pkhotelsandresorts.com for more information.

Forward-Looking Statements
This presentation contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, but are not limited to, statements related to Park’s
current expectations regarding the performance of its business, financial results, liquidity and capital resources, the effects of competition and the
effects of future legislation or regulations, the expected completion of anticipated acquisitions and dispositions, the declaration and payment of
future dividends and other non-historical statements. Forward-looking statements include all statements that are not historical facts and, in some
cases, can be identified by the use of forward-looking terminology such as the words “outlook,” “believes,” “expects,” “potential,” “continues,” “may,”
“will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other
comparable words. Forward-looking statements involve risks, uncertainties and assumptions. Actual results may differ materially from those
expressed in these forward-looking statements. You should not put undue reliance on any forward-looking statements in this presentation and Park
urges investors to carefully review the disclosures Park makes concerning risk and uncertainties in Item 1A: “Risk Factors” in Park’s Annual Report
on Form 10-K for the year ended December 31, 2017, as such factors may be updated from time to time in Park’s periodic filings with the SEC,
which are accessible on the SEC’s website at www.sec.gov. Except as required by law, Park undertakes no obligation to update or revise publicly
any forward-looking statements, whether as a result of new information, future events or otherwise.

Supplemental Financial Information
Park refers to certain non-generally accepted accounting principles (“GAAP”) financial measures in this presentation, including Earnings before
interest expense, taxes and depreciation and amortization (“EBITDA”), Adjusted EBITDA, Hotel Adjusted EBITDA, Hotel Adjusted EBITDA margin,
Net debt and Net debt to Adjusted EBITDA ratio. These non-GAAP financial measures should be considered along with, but not as alternatives to,
net income (loss) as a measure of its operating performance. Please see the schedules included in this presentation including the “Definitions”
section for additional information and reconciliations of such non-GAAP financial measures.

29 |
You can also read